|
Gross Margin
|
34.57% | 34.06% | 14.97% | 1.48% | 31.25% | 26.47% | 35.19% | 31.76% | 34.41% | 33.37% | 34.41% | 36.62% | 32.76% | 32.98% | 29.94% | 34.45% | 33.45% | 30.92% | 32.04% | 31.77% | 31.97% | 32.63% | 32.75% | 32.63% | 31.04% | 33.79% | 32.01% | 29.44% | 31.39% | 29.85% | 29.21% | 29.52% | 29.02% | 30.29% | 31.65% | 29.28% | 30.24% | 33.95% | 29.03% | 29.78% | 30.43% | 31.29% | 27.56% | 29.27% | 27.87% | 26.71% | 27.48% | | 28.08% | 29.14% | 29.64% | 33.02% | 29.87% | 30.87% | 31.11% | 30.56% | 29.45% | 30.03% | 28.23% | 30.27% | 30.80% | 26.90% | 31.33% | 31.68% | 33.82% | 31.22% | 29.28% |
|
EBT Margin
|
3.96% | 4.05% | 4.49% | 4.09% | 0.91% | -3.17% | 4.46% | 6.99% | 9.50% | 8.39% | 8.39% | 10.53% | 4.71% | 3.97% | 1.54% | -96.23% | 5.35% | 5.17% | 8.00% | 6.90% | 7.06% | 8.10% | 7.59% | 7.68% | 5.93% | 7.04% | 5.68% | -3.52% | 5.17% | 11.22% | 6.19% | 4.24% | 5.23% | 6.33% | 6.06% | -0.93% | 5.96% | 9.23% | 4.75% | 7.66% | 5.76% | 7.19% | 5.78% | 5.08% | 7.26% | 6.39% | 6.18% | | 9.48% | 10.52% | 9.42% | 15.25% | 10.46% | 10.90% | 10.71% | 7.68% | 8.24% | 8.40% | 7.13% | 9.63% | 11.07% | 5.61% | 9.56% | 12.23% | 13.55% | 9.16% | 8.73% |
|
EBIT Margin
|
5.43% | 5.44% | 2.99% | 0.56% | 2.28% | -1.35% | 5.81% | 6.68% | 10.08% | 8.64% | 8.75% | 10.62% | 4.78% | 4.14% | 1.57% | -96.19% | 5.98% | 4.86% | 8.21% | 7.21% | 7.38% | 8.30% | 7.89% | 7.81% | 5.74% | 7.38% | 5.99% | -3.19% | 5.35% | 6.88% | 6.48% | 4.54% | 5.57% | 6.25% | 6.18% | -0.66% | 6.24% | 9.15% | 5.03% | 7.21% | 6.48% | 7.52% | 5.97% | 6.10% | 6.42% | 6.78% | 6.59% | | 9.99% | 10.75% | 9.38% | 16.05% | 10.47% | 10.07% | 10.03% | 9.17% | 8.96% | 9.83% | 7.31% | 10.61% | 11.42% | 6.58% | 10.96% | 12.16% | 14.05% | 10.56% | 9.26% |
|
EBITDA Margin
|
5.43% | 5.44% | 2.99% | 0.56% | 2.28% | -1.35% | 5.81% | 6.68% | 10.08% | 8.64% | 8.75% | 10.62% | 4.78% | 4.14% | 1.57% | -96.19% | 5.98% | 4.86% | 8.21% | 7.21% | 4.69% | 8.30% | 7.89% | 7.81% | 0.66% | 7.38% | 5.99% | -3.19% | 5.35% | 6.88% | 6.48% | 4.54% | 5.57% | 6.25% | 6.18% | -0.66% | 6.24% | 9.15% | 5.03% | 7.21% | 6.48% | 7.52% | 5.97% | 6.10% | 6.42% | 6.78% | 6.59% | | 9.99% | 10.75% | 9.38% | 16.05% | 10.47% | 10.07% | 10.03% | 9.17% | 8.96% | 9.83% | 7.31% | 10.61% | 11.42% | 6.58% | 10.96% | 12.16% | 14.05% | 10.56% | 9.26% |
|
Operating Margin
|
5.43% | 5.44% | 2.99% | 0.56% | 2.28% | -1.35% | 5.81% | 6.68% | 10.08% | 8.64% | 8.75% | 10.62% | 4.78% | 4.14% | 1.57% | -96.19% | 5.98% | 4.86% | 8.21% | 7.21% | 7.38% | 8.30% | 7.89% | 7.81% | 5.74% | 7.38% | 5.99% | -3.19% | 5.35% | 6.88% | 6.48% | 4.54% | 5.57% | 6.25% | 6.18% | -0.66% | 6.24% | 9.15% | 5.03% | 7.21% | 6.48% | 7.52% | 5.97% | 6.10% | 6.42% | 6.78% | 6.59% | | 9.99% | 10.75% | 9.38% | 16.05% | 10.47% | 10.07% | 10.03% | 9.17% | 8.96% | 9.83% | 7.31% | 10.61% | 11.42% | 6.58% | 10.96% | 12.16% | 14.05% | 10.56% | 9.26% |
|
Net Margin
|
0.81% | 1.23% | 1.90% | 0.19% | 0.45% | 2.24% | 2.45% | 2.34% | 5.64% | 5.34% | 5.15% | 5.93% | 0.75% | 1.06% | -1.13% | -79.20% | 4.70% | 2.16% | 4.39% | 4.92% | 4.47% | 4.08% | 4.39% | 4.86% | 3.56% | 4.34% | 3.74% | -1.80% | 2.99% | 6.31% | 3.91% | 2.59% | 3.24% | 4.18% | 3.53% | -2.33% | 4.91% | 6.48% | 3.76% | 6.29% | 4.41% | 5.05% | 4.96% | 3.99% | 5.13% | 4.82% | 4.44% | | 7.17% | 7.80% | 8.02% | 12.25% | 7.70% | 7.81% | 8.00% | 5.98% | 5.83% | 5.87% | 5.83% | 7.09% | 7.97% | 3.81% | 6.82% | 8.49% | 9.90% | 6.49% | 6.17% |
|
FCF Margin
|
37.40% | -15.06% | 0.20% | -11.76% | 15.32% | -12.33% | 16.97% | 12.22% | -6.78% | -8.18% | 11.00% | 34.55% | -31.47% | -9.96% | 5.85% | 19.84% | -14.38% | -28.56% | 10.83% | 46.61% | -19.55% | -2.08% | 32.80% | | -34.04% | | | -7.08% | -18.58% | 3.88% | 19.87% | 38.63% | -24.04% | 10.75% | 14.85% | 34.71% | -44.70% | 2.58% | 19.22% | 39.09% | -55.24% | 7.52% | 15.31% | 36.55% | -58.12% | 12.60% | 25.81% | | -27.67% | | | 51.01% | -42.58% | -11.87% | 28.88% | 40.92% | -46.20% | 2.69% | 43.53% | 36.97% | -37.14% | -0.30% | 17.05% | 39.01% | -44.52% | 2.50% | 19.31% |
|
Assets Average
|
446.71M | 424.86M | 407.67M | 418.24M | 417.01M | 391.77M | 372.93M | 373.96M | 372.93M | 366.58M | 361.76M | 367.31M | 363.20M | 348.10M | 342.92M | 317.98M | 298.01M | 294.05M | 291.72M | 309.83M | 313.52M | 306.87M | 307.32M | 310.55M | 302.00M | 293.46M | 303.11M | 311.77M | 306.35M | 297.24M | 302.53M | 316.61M | 323.04M | 318.38M | 324.37M | 348.09M | 352.41M | 344.76M | 350.56M | 362.75M | 411.31M | 468.85M | 495.73M | 519.38M | 541.73M | 549.40M | 549.38M | 554.34M | 550.51M | 538.74M | 532.44M | 542.63M | 553.10M | 548.94M | 550.66M | 552.60M | 556.49M | 556.56M | 545.05M | 546.13M | 552.88M | 549.28M | 564.18M | 576.89M | 580.94M | 598.61M | 617.91M |
|
Equity Average
|
237.19M | 238.45M | 244.74M | 251.85M | 254.83M | 252.23M | 251.34M | 254.29M | 262.56M | 268.31M | 267.14M | 267.37M | 268.55M | 267.67M | 266.08M | 238.87M | 213.17M | 215.29M | 219.03M | 223.11M | 226.09M | 228.33M | 226.82M | 219.61M | 213.47M | 213.65M | 215.55M | 213.56M | 213.08M | 209.75M | 205.81M | 207.55M | 211.59M | 212.22M | 208.65M | 207.89M | 205.94M | 200.42M | 198.55M | 198.51M | 197.18M | 196.38M | 193.62M | 195.05M | 197.06M | 199.29M | 203.31M | 206.71M | 210.17M | 204.58M | 201.06M | 205.06M | 207.53M | 203.61M | 199.33M | 205.91M | 203.97M | 199.78M | 205.37M | 210.03M | 211.95M | 201.77M | 198.13M | 208.29M | 219.70M | 212.16M | 199.33M |
|
Invested Capital
|
235.41M | 241.48M | 247.99M | 316.00M | 314.56M | 296.82M | 298.81M | 278.02M | 290.47M | 267.94M | 266.34M | 268.41M | 268.69M | 266.64M | 265.51M | 212.23M | 214.11M | 221.62M | 221.58M | 224.64M | 227.53M | 229.13M | 224.51M | 214.70M | 212.24M | 215.07M | 216.04M | 211.07M | 215.09M | 204.41M | 207.22M | 207.88M | 221.31M | 209.13M | 208.18M | 207.59M | 214.28M | 217.35M | 205.54M | 196.47M | 236.89M | 235.88M | 228.35M | 197.75M | 266.36M | 261.21M | 242.40M | 209.02M | 251.33M | 242.83M | 210.28M | 205.83M | 269.23M | 267.99M | 245.68M | 211.15M | 296.78M | 282.79M | 239.96M | 212.10M | 281.79M | 278.75M | 264.51M | 212.07M | 312.32M | 317.00M | 296.65M |
|
Asset Utilization Ratio
|
0.80 | 0.74 | 0.61 | 0.72 | 0.71 | 0.57 | 0.22 | 0.77 | 0.82 | 0.87 | 0.85 | 0.83 | 0.81 | 0.81 | 0.81 | 0.85 | 0.89 | 0.89 | 0.93 | 0.90 | 0.93 | 0.99 | 0.99 | 0.99 | 1.02 | 1.04 | 1.02 | 0.97 | 1.00 | 1.05 | 1.05 | 1.03 | 1.03 | 1.08 | 1.09 | 1.06 | 1.08 | 1.14 | 1.16 | 1.15 | 1.03 | 0.92 | 0.89 | 0.87 | 0.87 | 0.88 | 0.89 | 0.67 | 0.71 | 0.77 | 0.81 | 1.15 | 1.14 | 1.15 | 1.16 | 1.07 | 1.07 | 1.09 | 1.11 | 1.14 | 1.16 | 1.19 | 1.19 | 1.19 | 1.20 | 1.19 | 1.18 |
|
Interest Coverage Ratio
|
-3.39 | -3.56 | -4.53 | -0.08 | -1.54 | -1.15 | 4.92 | 7.38 | 20.20 | 21.25 | 55.48 | 104.74 | 41.33 | 35.54 | 13.99 | -969.54 | 56.33 | 18.11 | 33.41 | 36.64 | 34.32 | 51.13 | 35.77 | | 31.52 | 40.93 | 32.72 | -27.18 | 40.43 | 47.33 | 41.06 | 31.99 | 43.85 | 43.97 | 48.68 | -5.22 | 167.68 | 32.10 | 23.54 | 90.17 | 623.18 | 16.01 | 16.29 | 24.26 | 22.36 | 22.42 | 28.95 | | 73.55 | 38.97 | 69.95 | -763.05 | 74.66 | 32.08 | 22.33 | 27.54 | 23.98 | 9.85 | 10.53 | 28.58 | 42.28 | 7.61 | 12.62 | 21.20 | 59.55 | 10.98 | 9.83 |
|
Debt to Equity
|
0.01 | 0.01 | 0.01 | 0.25 | 0.25 | 0.19 | 0.19 | 0.09 | 0.09 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | 0.03 | | | | 0.05 | 0.11 | 0.02 | | 0.20 | 0.21 | 0.19 | | 0.36 | 0.29 | 0.19 | | 0.19 | 0.23 | 0.03 | | 0.29 | 0.35 | 0.22 | | 0.51 | 0.39 | 0.15 | | 0.33 | 0.45 | 0.29 | | 0.37 | 0.61 | 0.47 |
|
Debt Ratio
|
0.01 | 0.01 | 0.01 | 0.15 | 0.15 | 0.13 | 0.13 | 0.06 | 0.06 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | 0.02 | | | | 0.03 | 0.06 | 0.01 | | 0.09 | 0.08 | 0.07 | | 0.13 | 0.11 | 0.07 | | 0.07 | 0.08 | 0.01 | | 0.11 | 0.13 | 0.08 | | 0.18 | 0.15 | 0.06 | | 0.13 | 0.16 | 0.10 | | 0.14 | 0.20 | 0.15 |
|
Equity Ratio
|
0.52 | 0.60 | 0.60 | 0.61 | 0.62 | 0.67 | 0.67 | 0.69 | 0.72 | 0.74 | 0.73 | 0.72 | 0.76 | 0.78 | 0.77 | 0.73 | 0.70 | 0.76 | 0.74 | 0.70 | 0.74 | 0.75 | 0.73 | 0.68 | 0.73 | 0.73 | 0.70 | 0.67 | 0.72 | 0.69 | 0.67 | 0.64 | 0.67 | 0.67 | 0.62 | 0.57 | 0.60 | 0.57 | 0.57 | 0.53 | 0.44 | 0.40 | 0.38 | 0.37 | 0.36 | 0.37 | 0.37 | 0.37 | 0.39 | 0.37 | 0.39 | 0.37 | 0.38 | 0.36 | 0.36 | 0.38 | 0.35 | 0.37 | 0.39 | 0.38 | 0.38 | 0.35 | 0.35 | 0.37 | 0.38 | 0.32 | 0.32 |
|
Times Interest Earned
|
-3.39 | -3.56 | -4.53 | -0.08 | -1.54 | -1.15 | 4.92 | 7.38 | 20.20 | 21.25 | 55.48 | 104.74 | 41.33 | 35.54 | 13.99 | -969.54 | 56.33 | 18.11 | 33.41 | 36.64 | 34.32 | 51.13 | 35.77 | | 31.52 | 40.93 | 32.72 | -27.18 | 40.43 | 47.33 | 41.06 | 31.99 | 43.85 | 43.97 | 48.68 | -5.22 | 167.68 | 32.10 | 23.54 | 90.17 | 623.18 | 16.01 | 16.29 | 24.26 | 22.36 | 22.42 | 28.95 | | 73.55 | 38.97 | 69.95 | -763.05 | 74.66 | 32.08 | 22.33 | 27.54 | 23.98 | 9.85 | 10.53 | 28.58 | 42.28 | 7.61 | 12.62 | 21.20 | 59.55 | 10.98 | 9.83 |
|
FCF Payout Ratio
|
| | | | 0.00 | 0.04 | -0.03 | 0.13 | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | -0.06 | 0.12 | 0.08 | 0.04 | -0.03 | 0.50 | 0.07 | 0.04 | -0.03 | 0.19 | 0.09 | 0.05 | -0.02 | 0.12 | 0.06 | | -0.05 | | | 0.03 | -0.04 | -0.13 | 0.05 | 0.05 | -0.04 | 0.58 | 0.04 | 0.05 | -0.05 | -5.70 | 0.10 | 0.05 | -0.04 | 0.72 | 0.09 |
|
Enterprise Value
|
-142.25M | -89.41M | -119.31M | -104.88M | -114.58M | -78.96M | -85.62M | -79.79M | -81.18M | -51.20M | -53.60M | -75.28M | -50.33M | -41.01M | -41.48M | -54.49M | -29.76M | -15.56M | -17.06M | -50.41M | -31.75M | -26.90M | -44.00M | -47.58M | -16.48M | -15.19M | -20.41M | -54.22M | -23.45M | -11.52M | -24.54M | -52.87M | -21.18M | -13.93M | -20.15M | -53.71M | -10.53M | -8.70M | -11.58M | -38.03M | -14.96M | -15.59M | -19.83M | -25.64M | -15.82M | -18.81M | -24.11M | -45.68M | -31.63M | -13.98M | -19.66M | -66.13M | -43.70M | -15.62M | -24.09M | -31.45M | -35.52M | -14.27M | -27.60M | -45.59M | -37.12M | -24.65M | -24.48M | -26.71M | -25.60M | -19.45M | -22.50M |
|
Return on Sales
|
0.07% | 0.07% | 0.07% | 0.20% | 0.02% | -0.02% | 0.02% | 0.03% | 0.06% | 0.05% | 0.05% | -0.06% | 0.01% | 0.01% | -0.01% | -0.79% | 0.04% | 0.02% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.08% | 0.04% | 0.04% | 0.04% | -0.03% | 0.03% | 0.08% | 0.04% | 0.03% | 0.03% | 0.04% | 0.04% | -0.02% | 0.05% | 0.06% | 0.04% | 0.06% | 0.04% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.04% | 0.05% | 0.07% | 0.08% | 0.08% | 0.12% | 0.08% | 0.08% | 0.08% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.04% | 0.07% | 0.08% | 0.10% | 0.06% | 0.06% |
|
Return on Capital Employed
|
0.05% | 0.05% | 0.03% | 0.05% | 0.04% | 0.02% | 0.02% | 0.04% | 0.06% | 0.09% | 0.09% | 0.10% | 0.08% | 0.07% | 0.05% | -0.23% | -0.27% | -0.24% | -0.23% | 0.08% | 0.08% | 0.10% | 0.10% | 0.11% | 0.10% | 0.10% | 0.09% | 0.06% | 0.05% | 0.05% | 0.06% | 0.09% | 0.08% | 0.08% | 0.09% | 0.07% | 0.07% | 0.09% | 0.09% | 0.13% | 0.11% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | | 0.11% | 0.14% | 0.15% | 0.23% | 0.22% | 0.23% | 0.24% | 0.18% | 0.19% | 0.18% | 0.17% | 0.19% | 0.20% | 0.20% | 0.22% | 0.22% | 0.25% | 0.30% | 0.30% |
|
Return on Invested Capital
|
0.12% | 0.13% | 0.09% | 0.03% | 0.01% | -0.06% | 0.12% | 0.02% | 0.03% | 0.05% | 0.06% | 0.03% | 0.02% | 0.00% | -0.01% | -0.22% | -0.23% | -0.23% | -0.21% | 0.05% | 0.05% | 0.06% | 0.06% | | 0.06% | 0.06% | 0.06% | 0.03% | 0.03% | 0.04% | 0.04% | 0.06% | 0.06% | 0.06% | 0.06% | 0.04% | 0.05% | 0.06% | 0.07% | 0.11% | 0.10% | 0.09% | 0.10% | 0.11% | 0.10% | 0.09% | 0.09% | | 0.13% | 0.14% | 0.17% | 0.28% | 0.25% | 0.22% | 0.23% | 0.19% | 0.16% | 0.15% | 0.15% | 0.19% | 0.19% | 0.15% | 0.18% | 0.21% | 0.21% | 0.19% | 0.19% |
|
Return on Assets
|
0.08% | 0.07% | 0.04% | 0.01% | 0.00% | -0.02% | -0.06% | 0.01% | 0.02% | 0.04% | 0.04% | 0.02% | 0.01% | 0.00% | -0.01% | -0.17% | -0.17% | -0.17% | -0.16% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.02% | 0.02% | 0.03% | 0.03% | 0.04% | 0.05% | 0.04% | 0.04% | 0.02% | 0.03% | 0.04% | 0.04% | 0.06% | 0.05% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.05% | 0.06% | 0.10% | 0.10% | 0.11% | 0.11% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% |
|
Return on Equity
|
0.14% | 0.12% | 0.06% | 0.02% | 0.01% | -0.04% | -0.10% | 0.02% | 0.03% | 0.05% | 0.06% | 0.03% | 0.02% | 0.00% | -0.01% | -0.22% | -0.24% | -0.23% | -0.21% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.03% | 0.03% | 0.05% | 0.05% | 0.07% | 0.07% | 0.06% | 0.06% | 0.04% | 0.05% | 0.06% | 0.07% | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.09% | 0.10% | 0.13% | 0.16% | 0.28% | 0.28% | 0.28% | 0.30% | 0.21% | 0.20% | 0.20% | 0.17% | 0.18% | 0.20% | 0.20% | 0.22% | 0.22% | 0.23% | 0.27% | 0.28% |