|
EBT Margin
|
| | 51.95% | -136.34% | 1.17% | 1.83% | 77.97% | -149.52% | 1.24% | -9.00% | 59.41% | -199.72% | 22.84% | 32.19% | 33.65% | 31.70% | 31.15% | 32.78% | 37.45% | 37.96% | 37.24% | 37.67% | 39.45% | 36.68% | 35.78% | 30.72% | 25.29% | 31.20% | 31.60% | 26.98% |
|
EBIT Margin
|
| | 51.95% | -136.34% | 1.17% | 1.83% | 77.97% | -149.52% | 1.24% | -9.00% | 59.41% | -199.72% | 49.47% | 53.05% | 57.00% | 56.03% | 55.89% | 57.01% | 61.18% | 61.95% | 61.74% | 61.29% | 64.11% | 60.92% | 61.62% | 59.04% | 54.31% | 58.48% | 59.74% | 56.36% |
|
EBITDA Margin
|
| | 51.95% | -136.34% | 1.17% | 1.83% | 77.97% | -149.52% | 1.24% | -9.00% | 59.41% | -199.72% | 49.47% | 53.05% | 57.00% | 56.03% | 55.89% | 57.01% | 61.18% | 61.95% | 61.74% | 61.29% | 64.11% | 60.92% | 61.62% | 59.04% | 54.31% | 58.48% | 59.74% | 56.36% |
|
Operating Margin
|
| | 51.95% | -136.34% | 1.17% | 1.83% | 77.97% | -149.52% | 1.24% | -9.00% | 59.41% | -199.72% | 49.47% | 53.05% | 57.00% | 56.03% | 55.89% | 57.01% | 61.18% | 61.95% | 61.74% | 61.29% | 64.11% | 60.92% | 61.62% | 59.04% | 54.31% | 58.48% | 59.74% | 56.36% |
|
Net Margin
|
| | -988.61% | -136.34% | -0.25% | -0.48% | 77.49% | -243.07% | 0.28% | -11.01% | 60.03% | -305.34% | 21.29% | 32.64% | 33.81% | 30.81% | 29.16% | 35.06% | 36.52% | 36.85% | 39.07% | 35.80% | 38.64% | 31.96% | 38.14% | 30.01% | 24.11% | 29.72% | 28.03% | 30.81% |
|
FCF Margin
|
25,049.50% | -219.78% | -114.61% | -322.58% | -779.43% | 1,475.74% | 202.61% | 233.12% | 4,559.20% | -450.00% | 132.39% | 2,341.39% | | -158.28% | -216.69% | -310.34% | -96.10% | -299.37% | -90.27% | -137.83% | -114.06% | 37.09% | -219.90% | 60.56% | -49.95% | -320.50% | -112.82% | 54.25% | -125.22% | -152.41% |
|
Assets Average
|
| | | | 535.40M | 518.91M | 531.68M | 595.05M | 597.56M | 584.35M | 620.89M | 651.44M | | | | | | 1,157.66M | 1,229.92M | 1,297.34M | 1,376.96M | 1,423.20M | 1,493.12M | 1,550.39M | 1,574.27M | 1,696.78M | 1,835.95M | 1,882.63M | 1,951.87M | 2,068.62M |
|
Equity Average
|
| 508.02M | 517.01M | -57.42M | -50.59M | 12.67M | -526.96M | 40.62M | 592.51M | -25.10M | -615.17M | 19.79M | | | | | | 518.61M | 575.95M | 613.30M | 646.99M | 689.37M | 738.32M | 766.50M | 784.29M | 810.85M | 857.04M | 900.05M | 931.74M | 971.32M |
|
Invested Capital
|
495.89M | 520.15M | 513.86M | -628.71M | 527.52M | -502.18M | -551.75M | 632.99M | 552.03M | -602.24M | -628.09M | 667.67M | | | 420.87M | | 475.72M | 561.49M | 740.41M | 786.20M | 657.77M | 720.97M | 755.68M | 777.33M | 791.26M | 830.44M | 883.63M | 916.47M | 947.00M | 995.63M |
|
Asset Utilization Ratio
|
| | | | | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | | | | | | 0.09 | 0.10 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | 1.86 | 2.54 | 2.44 | 2.30 | 2.26 | 2.35 | 2.58 | 2.58 | 2.52 | 2.59 | 2.60 | 2.51 | 2.38 | 2.08 | 1.87 | 2.14 | 2.12 | 1.92 |
|
Debt to Equity
|
| | | | | | | | | | | | | | 0.49 | | 0.50 | 0.40 | 0.40 | 0.31 | 0.38 | 0.27 | 0.35 | 0.29 | 0.35 | 0.37 | 0.39 | 0.34 | 0.08 | 0.32 |
|
Debt Ratio
|
| | | | | | | | | | | | | | 0.21 | | 0.22 | 0.19 | 0.19 | 0.15 | 0.18 | 0.14 | 0.17 | 0.15 | 0.17 | 0.17 | 0.18 | 0.17 | 0.04 | 0.15 |
|
Equity Ratio
|
| | | -1.17 | 0.99 | -0.99 | -0.99 | 1.00 | 0.98 | -0.99 | -0.99 | 1.00 | | | 0.43 | | 0.43 | 0.47 | 0.47 | 0.48 | 0.46 | 0.50 | 0.49 | 0.50 | 0.49 | 0.46 | 0.47 | 0.49 | 0.47 | 0.47 |
|
Times Interest Earned
|
| | | | | | | | | | | | 1.86 | 2.54 | 2.44 | 2.30 | 2.26 | 2.35 | 2.58 | 2.58 | 2.52 | 2.59 | 2.60 | 2.51 | 2.38 | 2.08 | 1.87 | 2.14 | 2.12 | 1.92 |
|
FCF Payout Ratio
|
| | | | | | | | 1.01 | | | 0.42 | | -0.65 | -0.26 | -0.24 | -0.56 | -0.20 | -0.62 | -0.41 | -0.51 | 1.49 | -0.28 | 0.95 | -1.25 | -0.19 | -0.57 | 1.16 | -0.50 | -0.40 |
|
Enterprise Value
|
-78.00M | -77.06M | -73.55M | -45.50M | -34.67M | -53.32M | -63.22M | -64.89M | -65.73M | -59.69M | -67.62M | -81.77M | | | -11.43M | | -30.24M | -21.69M | -21.59M | -21.28M | -23.02M | -23.61M | -32.27M | -33.30M | -47.24M | -36.01M | -43.22M | -46.89M | -87.43M | -42.56M |
|
Return on Sales
|
| | -9.89% | -1.36% | 0.00% | 0.00% | 0.77% | -2.43% | 0.00% | -0.11% | 0.60% | -3.05% | 0.21% | 0.33% | 0.34% | 0.31% | 0.29% | 0.35% | 0.37% | 0.37% | 0.39% | 0.36% | 0.39% | 0.32% | 0.38% | 0.30% | 0.24% | 0.30% | 0.28% | 0.31% |
|
Return on Invested Capital
|
| | | | | -1.96% | -0.01% | 0.03% | 0.00% | -0.05% | 0.00% | 0.04% | | | | | | 0.11% | 0.11% | 0.11% | 0.13% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.13% | 0.13% | 0.13% |
|
Return on Assets
|
| | | | -0.05% | -0.05% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | | | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
| | | 0.43% | 0.49% | -1.96% | -0.01% | 0.03% | 0.00% | -0.05% | 0.00% | 0.04% | | | | | | 0.06% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% |