|
Gross Margin
|
| | | 95.78% | 96.05% | 96.31% | 96.52% | 96.45% | 96.74% | 96.61% | 96.34% | 97.38% | 97.67% | 97.39% | 97.79% | 97.84% | 98.04% | 97.88% | 98.01% | 98.12% | 98.09% | 98.06% | 98.17% | 98.22% | 98.44% | 97.58% | 98.49% | 98.77% | 98.76% | 98.76% | 99.53% | 100.00% | 100.00% | 100.00% | 100.00% | | | | | | | | | | | | | | | |
|
EBT Margin
|
4.65% | -1.67% | -9.43% | -2.81% | -73.41% | 12.38% | 3.92% | 12.02% | 13.04% | 4.04% | 22.11% | -4.50% | 7.21% | 5.36% | 8.23% | 12.73% | -22.03% | 15.75% | -12.51% | 13.80% | 14.47% | 18.36% | 20.94% | 22.54% | 27.89% | -52.03% | 30.33% | 30.16% | 30.76% | 33.89% | 35.29% | 33.71% | 31.70% | 36.15% | 26.29% | | | | | | | | | | 15.12% | 43.00% | | | 61.29% | 58.14% |
|
EBIT Margin
|
30.14% | 23.42% | 16.35% | -7.05% | -77.36% | 8.69% | 0.11% | 8.47% | 9.78% | 0.65% | 0.84% | 20.66% | 27.36% | 26.28% | 28.43% | 31.43% | -6.56% | 32.21% | 4.16% | 31.08% | 32.14% | 34.79% | 36.67% | 38.70% | 41.08% | -33.25% | 41.68% | 42.48% | 41.63% | 45.93% | 47.19% | 45.20% | 44.17% | 46.80% | 36.48% | | | | | | | | | | 27.72% | 53.70% | | | 72.88% | 67.67% |
|
EBITDA Margin
|
30.14% | 23.42% | 16.35% | -7.05% | -77.36% | 8.69% | 0.11% | 8.47% | 9.78% | 0.65% | 0.84% | 20.66% | 27.36% | 26.28% | 28.43% | 31.43% | -6.56% | 32.21% | 4.16% | 31.08% | 32.14% | 34.79% | 36.67% | 38.70% | 41.08% | -33.25% | 41.68% | 42.48% | 41.63% | 45.93% | 47.19% | 45.20% | 44.17% | 46.80% | 36.48% | | | | | | | | | | 27.72% | 53.70% | | | 72.88% | 67.67% |
|
Operating Margin
|
| | | -7.05% | -77.36% | 8.69% | 0.11% | 8.47% | 9.78% | 0.65% | 0.84% | 20.66% | 27.36% | 26.28% | 28.43% | 31.43% | -6.56% | 32.21% | 4.16% | 31.08% | 32.14% | 34.79% | 36.67% | 38.70% | 41.08% | -33.25% | 41.68% | 42.48% | 41.63% | 45.93% | 47.19% | 45.20% | 44.17% | 46.80% | 36.48% | | | | | | | | | | | | | | | |
|
Net Margin
|
4.13% | -2.17% | -9.25% | -3.09% | -73.53% | 12.38% | 3.92% | 12.02% | 13.04% | 4.04% | 22.11% | -4.50% | 7.21% | 5.36% | 8.23% | 12.73% | -22.03% | 15.75% | -12.51% | 13.80% | 14.47% | 18.36% | 20.94% | 22.54% | 27.89% | -52.03% | 30.33% | 30.16% | 30.76% | 33.89% | 35.29% | 33.71% | 31.70% | 36.15% | 26.29% | | | | | | | | | | 15.12% | 43.00% | | | 60.37% | 56.57% |
|
FCF Margin
|
| 25.26% | 47.00% | -64.94% | -22.03% | 61.24% | -13.11% | -38.00% | -66.85% | -1,025.33% | 45.31% | -224.33% | -245.24% | -72.81% | -286.89% | -112.40% | -52.81% | -315.01% | 665.58% | -65.73% | 50.94% | 4.97% | 236.26% | 74.69% | 69.37% | 96.83% | 65.60% | 77.07% | 62.60% | 89.42% | 84.62% | 74.20% | 75.86% | 98.36% | 77.42% | 74.40% | 70.92% | 84.25% | 65.13% | 69.40% | 61.81% | 80.73% | 71.44% | 77.41% | 76.90% | 86.91% | 86.50% | 73.88% | 89.60% | 76.19% |
|
Assets Average
|
| | | | | 515.65M | 496.54M | 478.96M | 496.98M | 598.07M | 679.07M | 708.34M | 773.49M | 824.28M | 885.22M | 946.40M | 998.75M | 1,078.04M | 1,155.50M | 1,201.86M | 1,215.29M | 1,226.10M | 1,266.06M | 1,407.87M | 1,527.77M | 1,528.16M | 1,521.81M | 1,525.04M | 1,490.62M | 1,451.91M | 1,478.69M | 1,568.83M | 1,773.26M | 1,778.04M | 1,642.26M | 1,617.39M | 1,639.86M | 1,665.67M | 1,633.18M | 1,621.49M | 1,679.58M | 1,752.26M | 1,926.20M | 2,216.64M | 2,523.59M | 2,809.82M | 3,178.95M | 3,660.73M | 4,270.49M | 4,872.73M |
|
Equity Average
|
| | | | | 148.64M | 131.54M | 112.14M | 109.55M | 186.42M | 263.43M | 313.20M | 362.98M | 362.31M | 407.60M | 505.19M | 582.96M | 606.93M | 600.25M | 594.25M | 616.31M | 679.39M | 744.15M | 789.64M | 884.58M | 942.81M | 927.54M | 924.69M | 919.62M | 916.74M | 915.09M | 919.79M | 927.52M | 923.61M | 916.69M | 880.17M | 841.43M | 825.97M | 831.52M | 844.85M | 826.67M | 962.00M | 1,264.85M | 1,547.41M | 1,810.93M | 2,185.25M | 2,667.94M | 2,920.96M | 3,117.41M | 3,651.39M |
|
Invested Capital
|
| | 241.39M | | 147.66M | 149.62M | 464.24M | 110.82M | 500.19M | 665.26M | 656.19M | 722.97M | 784.00M | 820.20M | 902.15M | 939.95M | 1,001.49M | 1,094.59M | 1,153.53M | 1,188.01M | 1,183.08M | 1,204.60M | 1,258.01M | 1,489.93M | 1,497.28M | 1,486.87M | 1,482.21M | 1,491.66M | 1,412.56M | 1,411.39M | 1,459.74M | 1,591.28M | 1,869.53M | 1,590.76M | 1,589.15M | 1,543.26M | 1,637.22M | 1,587.90M | 1,568.87M | 1,570.09M | 1,688.07M | 1,706.31M | 2,014.32M | 2,271.97M | 2,616.92M | 2,821.44M | 3,308.07M | 3,752.93M | 3,304.04M | 3,998.74M |
|
Asset Utilization Ratio
|
| | | | | 0.11 | 0.12 | 0.13 | 0.13 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.11 | 0.10 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 |
|
Interest Coverage Ratio
|
1.18 | 0.93 | 0.63 | -0.27 | -1.69 | 0.23 | 0.00 | 0.24 | 0.28 | 0.02 | -2.32 | 0.79 | 1.29 | 1.24 | 1.37 | 1.64 | -0.35 | 1.90 | 0.23 | 1.67 | 1.72 | 2.02 | 2.22 | 2.24 | 2.61 | -1.57 | 2.67 | 2.81 | 3.14 | 3.80 | 3.73 | 3.59 | 3.26 | 4.00 | 3.19 | | | | | | | | | | 2.20 | 5.02 | | | 6.29 | 7.10 |
|
Debt to Equity
|
| | 0.97 | | 1.76 | 1.74 | 2.23 | 2.35 | 2.40 | 0.98 | 0.97 | 0.70 | 0.70 | 0.70 | 0.56 | 0.46 | 0.48 | 0.49 | 0.50 | 0.50 | 0.46 | 0.41 | 0.38 | 0.36 | 0.31 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.22 | 0.32 | 0.74 | 0.43 | 0.43 | 0.47 | 0.47 | 0.49 | 0.47 | 0.47 | 0.49 | 0.36 | 0.28 | 0.24 | 0.20 | 0.16 | | 0.15 | 0.15 | 0.12 |
|
Debt Ratio
|
| | 0.37 | | 0.51 | 0.50 | 0.53 | 0.54 | 0.51 | 0.38 | 0.38 | 0.34 | 0.32 | 0.30 | 0.28 | 0.26 | 0.29 | 0.26 | 0.25 | 0.24 | 0.24 | 0.24 | 0.23 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | 0.13 | 0.18 | 0.36 | 0.24 | 0.24 | 0.25 | 0.23 | 0.24 | 0.24 | 0.24 | 0.23 | 0.22 | 0.19 | 0.17 | 0.15 | 0.14 | | 0.11 | 0.11 | 0.10 |
|
Equity Ratio
|
| | 0.38 | | 0.29 | 0.29 | 0.24 | 0.23 | 0.21 | 0.39 | 0.39 | 0.49 | 0.45 | 0.43 | 0.49 | 0.58 | 0.59 | 0.54 | 0.50 | 0.49 | 0.53 | 0.58 | 0.59 | 0.53 | 0.63 | 0.61 | 0.61 | 0.60 | 0.63 | 0.63 | 0.61 | 0.57 | 0.49 | 0.56 | 0.56 | 0.53 | 0.50 | 0.49 | 0.52 | 0.52 | 0.47 | 0.63 | 0.68 | 0.71 | 0.72 | 0.83 | 0.85 | 0.75 | 0.71 | 0.79 |
|
Times Interest Earned
|
1.18 | 0.93 | 0.63 | -0.27 | -1.69 | 0.23 | 0.00 | 0.24 | 0.28 | 0.02 | -2.32 | 0.79 | 1.29 | 1.24 | 1.37 | 1.64 | -0.35 | 1.90 | 0.23 | 1.67 | 1.72 | 2.02 | 2.22 | 2.24 | 2.61 | -1.57 | 2.67 | 2.81 | 3.14 | 3.80 | 3.73 | 3.59 | 3.26 | 4.00 | 3.19 | | | | | | | | | | 2.20 | 5.02 | | | 6.29 | 7.10 |
|
FCF Payout Ratio
|
| | | | | | -15.66 | -0.61 | -0.43 | -0.03 | 1.12 | -0.15 | -0.16 | -0.50 | -0.16 | -0.32 | -0.77 | -0.14 | 0.07 | -0.62 | 0.82 | 8.76 | 0.22 | 0.68 | 0.67 | 0.67 | 0.87 | 0.70 | 0.87 | 0.59 | 0.71 | 0.76 | 0.70 | 0.54 | 0.72 | 0.77 | 0.79 | 0.63 | 0.83 | 0.79 | 0.87 | 0.72 | 0.97 | 0.84 | 0.84 | 0.74 | 0.90 | 0.88 | 0.67 | 0.74 |
|
Enterprise Value
|
-0.78M | -0.83M | -2.72M | -0.93M | -78.68M | -88.84M | -25.32M | -13.59M | -29.90M | -12.10M | -19.94M | -4.66M | -9.64M | -25.47M | -21.37M | -15.31M | -40.26M | -20.18M | -24.86M | -32.23M | -29.67M | -33.83M | -54.84M | -243.77M | -29.35M | -50.56M | -53.63M | -85.69M | -19.72M | -19.10M | -33.92M | -45.67M | -16.97M | -32.92M | -35.05M | -41.79M | -145.47M | -163.56M | -169.55M | -168.87M | -167.97M | -183.62M | -472.92M | -682.22M | -926.58M | -1115.29M | -990.78M | -808.91M | -1126.02M | -1565.31M |
|
Return on Sales
|
0.04% | -0.02% | -0.09% | -0.03% | -0.74% | 0.12% | 0.04% | 0.12% | 0.13% | 0.04% | 0.22% | -0.05% | 0.07% | 0.05% | 0.08% | 0.13% | -0.22% | 0.16% | -0.13% | 0.14% | 0.14% | 0.18% | 0.21% | 0.23% | 0.28% | -0.52% | 0.30% | 0.30% | 0.31% | 0.34% | 0.35% | 0.34% | 0.32% | 0.36% | 0.26% | 0.24% | 0.16% | 0.07% | | | | | | | 0.15% | 0.43% | 0.15% | 0.13% | 0.60% | 0.57% |
|
Return on Capital Employed
|
| | | | | | | | | | 0.01% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Invested Capital
|
| | | | | -0.06% | -0.03% | -0.03% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05% | 0.06% |
|
Return on Assets
|
| | | | | -0.02% | -0.02% | -0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.03% | 0.02% | 0.01% | | | | | | | 0.00% | 0.02% | 0.01% | 0.01% | 0.02% | 0.03% |
|
Return on Equity
|
| | | | | -0.07% | -0.06% | -0.05% | 0.06% | 0.03% | 0.04% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.00% | 0.01% | 0.00% | 0.00% | 0.02% | 0.02% | 0.04% | 0.04% | 0.04% | 0.01% | 0.02% | 0.02% | 0.03% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.05% | 0.04% | 0.02% | | | | | | | 0.01% | 0.02% | 0.02% | 0.01% | 0.03% | 0.04% |