|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.32% | 79.14% | 78.75% | 77.51% | 79.39% | 79.30% | 79.19% |
|
EBT Margin
|
46.08% | 44.22% | 37.37% | 23.48% | 37.25% | 30.41% | 34.68% | 34.88% | 32.31% | 50.55% | 26.56% | 9.50% | 22.83% | 22.33% | 15.87% | 22.66% | 18.34% | 17.14% | 19.12% | 22.20% | 19.91% | 16.53% | 17.32% | 20.37% | 17.53% | 15.04% | 15.05% | 3.66% | 12.11% | 13.49% | 10.61% | 17.14% | 12.19% | 6.46% | 13.45% | 23.84% | 86.17% | 45.12% | 16.65% | -40.94% | 11.73% | -13.73% | -11.01% | -19.50% | 2.42% | -5.76% | -26.73% | -3.82% | -18.18% | -9.37% | -25.91% | 109.04% | 76.77% | -36.17% | -25.89% | -18.65% | -15.04% | -21.74% | -18.36% | -22.10% | -23.73% | -22.99% | -26.51% | -48.53% | -46.20% | -43.26% | -61.68% |
|
EBIT Margin
|
4.90% | 59.38% | 59.02% | 44.92% | 59.78% | 58.47% | 59.17% | 56.17% | 55.12% | 52.71% | 47.94% | 44.84% | 42.72% | 41.59% | 39.32% | 37.95% | 34.07% | 32.80% | 35.17% | 36.76% | 34.95% | 32.96% | 33.98% | 35.96% | 33.84% | 30.32% | 30.31% | 31.33% | 27.29% | 28.85% | 26.81% | 31.49% | 28.34% | 24.36% | 28.30% | 21.63% | 26.18% | 23.50% | 32.93% | -24.99% | 28.86% | 3.98% | 6.51% | -2.60% | 11.83% | 4.96% | -12.00% | 11.18% | -1.61% | 10.16% | -6.79% | 127.90% | 95.15% | -18.29% | -11.36% | -4.00% | -1.23% | -8.06% | -4.96% | -8.59% | -27.89% | -25.07% | -32.57% | -33.31% | -31.79% | -30.73% | -48.90% |
|
EBITDA Margin
|
4.90% | 59.38% | 59.02% | 44.92% | 59.78% | 58.47% | 59.17% | 56.17% | 55.12% | 52.71% | 47.94% | 44.84% | 24.25% | 22.12% | 21.25% | 23.22% | 23.54% | 0.60% | 19.21% | 36.90% | 19.15% | 18.54% | 14.61% | 20.40% | 18.06% | 15.24% | 12.12% | -8.16% | 21.48% | 21.12% | 16.87% | 19.36% | 21.34% | 6.62% | 16.22% | 31.32% | 86.05% | 45.09% | 16.98% | -41.14% | 11.86% | -14.18% | -11.51% | -20.12% | 2.52% | -6.35% | -27.11% | -4.22% | 16.62% | 29.77% | 13.57% | 148.21% | 113.58% | 0.32% | 7.35% | 14.80% | 17.50% | 11.70% | 13.90% | 14.55% | -8.98% | -6.67% | -14.12% | -12.90% | -14.13% | -13.42% | -32.10% |
|
Operating Margin
|
4.90% | 59.38% | 59.02% | 44.92% | 59.78% | 58.47% | 59.17% | 56.17% | 55.12% | 52.71% | 47.94% | 44.84% | 42.72% | 41.59% | 39.32% | 37.95% | 34.07% | 32.80% | 35.17% | 36.76% | 34.95% | 32.96% | 33.98% | 35.96% | 33.84% | 30.32% | 30.31% | 31.33% | 27.29% | 28.85% | 26.81% | 31.49% | 28.34% | 24.36% | 28.30% | 21.63% | 26.18% | 23.50% | | | | | | | | | | | | | | | | | | | | | | | -27.89% | -25.07% | -32.57% | -33.31% | -31.79% | -30.73% | -48.90% |
|
Net Margin
|
45.98% | 44.12% | 37.27% | 23.35% | 37.15% | 30.32% | 34.59% | 34.81% | 32.24% | 50.46% | 26.38% | 28.26% | 22.69% | 23.03% | 16.43% | 23.28% | 18.85% | 2.99% | 20.36% | 36.04% | 20.15% | 18.22% | 17.11% | 19.71% | 17.41% | 14.71% | 14.98% | 3.57% | 12.10% | 15.01% | 10.57% | 15.63% | 12.16% | 6.05% | 12.90% | 23.34% | 25.17% | -14.16% | -40.91% | -95.92% | -45.66% | -70.36% | -67.53% | -74.57% | -28.26% | -38.17% | -59.20% | -35.93% | -51.06% | -42.62% | -26.08% | 108.92% | 76.29% | -35.97% | -25.89% | -18.61% | -15.03% | -21.81% | -18.41% | -22.12% | -23.78% | -23.04% | -26.55% | -48.52% | -46.21% | -43.48% | -61.76% |
|
FCF Margin
|
33.67% | 79.65% | -383.27% | -85.47% | 56.56% | 36.74% | 22.01% | -319.62% | -83.80% | -91.44% | -147.30% | -146.63% | 29.52% | -13.46% | -25.25% | -8.72% | 0.16% | 39.93% | 13.07% | 6.99% | 20.92% | -485.91% | 45.66% | -4.16% | -176.53% | -195.51% | 29.49% | 30.92% | 38.38% | -26.84% | 47.30% | 15.87% | 31.72% | 26.61% | 33.94% | 5.41% | -13.85% | 31.68% | 38.32% | 46.46% | -1.77% | -1.97% | 11.88% | 8.95% | 3.45% | 5.76% | 0.49% | -17.64% | -2.53% | -13.64% | -24.57% | -45.02% | -20.29% | -27.30% | -24.02% | -33.74% | -15.68% | -6.34% | -20.90% | -20.42% | -4.89% | 0.89% | -6.99% | -12.79% | -11.09% | 4.92% | -23.11% |
|
Assets Average
|
2,502.71M | 2,534.37M | 2,757.62M | 2,971.48M | 2,976.97M | 2,979.62M | 2,996.47M | 3,196.18M | 3,459.03M | 3,629.41M | 3,868.37M | 4,193.18M | 4,383.43M | 4,425.19M | 4,556.42M | 4,697.15M | 4,779.64M | 4,779.95M | 4,777.98M | 4,786.00M | 4,771.67M | 5,397.76M | 6,002.99M | 5,965.53M | 6,551.01M | 7,254.06M | 7,350.51M | 7,256.54M | 7,157.12M | 7,209.96M | 7,247.93M | 7,228.93M | 7,223.98M | 7,201.91M | 7,185.68M | 7,240.88M | 7,339.04M | 7,409.85M | 7,444.54M | 7,306.94M | 7,153.16M | 7,122.31M | 7,007.85M | 6,785.41M | 6,678.77M | 6,652.12M | 6,567.82M | 6,505.77M | 7,009.56M | 7,361.28M | 7,122.95M | 6,844.78M | 6,699.45M | 6,460.62M | 6,109.18M | 6,037.29M | 5,834.41M | 5,626.10M | 5,557.87M | 5,488.20M | 5,397.09M | 5,340.74M | 5,309.32M | 5,211.10M | 5,066.42M | 4,876.14M | 4,720.21M |
|
Equity Average
|
| | | | | | 155.91M | 1,143.66M | 1,148.74M | 199.56M | 228.70M | 1,350.19M | 1,389.71M | 1,361.48M | 2,543.49M | 2,658.69M | 2,765.36M | 2,848.18M | 2,794.33M | 2,776.72M | 2,758.85M | 2,885.15M | 3,006.90M | 2,968.31M | 3,263.60M | 3,570.51M | 3,535.88M | 3,432.65M | 3,341.25M | 3,304.16M | 3,262.27M | 3,219.19M | 3,309.21M | 3,379.90M | 3,314.17M | 3,282.37M | 3,346.65M | 3,429.84M | 3,419.03M | 3,287.18M | 3,146.65M | 3,075.07M | 3,002.47M | 2,922.64M | 2,832.11M | 2,771.00M | 2,698.27M | 2,630.46M | 2,582.21M | 2,525.17M | 2,457.40M | 2,536.02M | 2,781.56M | 2,845.18M | 2,747.84M | 2,672.33M | 2,611.22M | 2,546.60M | 2,475.46M | 2,389.21M | 2,292.80M | 2,199.01M | 2,098.86M | 2,003.62M | 1,953.45M | 1,901.51M | 1,771.85M |
|
Invested Capital
|
| | | 1,900.65M | | 152.49M | 159.34M | 2,127.98M | 169.50M | 229.63M | 227.77M | 2,472.61M | 306.81M | 2,416.16M | 2,670.81M | 2,646.57M | 2,884.14M | 2,812.22M | 2,776.44M | 2,776.99M | 2,740.72M | 3,029.58M | 2,984.22M | 2,952.41M | 3,574.79M | 3,566.22M | 3,505.54M | 3,359.76M | 3,322.74M | 3,285.57M | 3,238.97M | 4,299.40M | 3,419.02M | 3,340.78M | 3,287.55M | 4,073.79M | 3,416.12M | 3,443.57M | 3,394.48M | 3,529.87M | 3,113.44M | 3,036.71M | 2,968.22M | 3,127.05M | 2,787.17M | 2,754.84M | 2,641.71M | 2,819.22M | 2,545.19M | 2,505.15M | 2,409.66M | 2,724.89M | 2,900.73M | 2,789.62M | 2,706.05M | 2,638.61M | 2,583.82M | 2,509.39M | 2,441.53M | 2,336.89M | 2,248.70M | 2,149.31M | 2,048.40M | 1,958.84M | 1,948.05M | 1,854.97M | 1,688.73M |
|
Asset Utilization Ratio
|
| 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.12 | 0.13 | 0.14 | 0.14 | 0.15 | 0.16 | 0.16 | 0.16 | 0.15 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.18 | 0.21 | 0.23 | 0.25 | 0.22 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.21 | 0.21 | 0.23 | 0.24 | 0.25 | 0.26 | 0.27 | 0.27 | 0.28 | 0.29 | 0.30 | 0.31 | 0.33 |
|
Interest Coverage Ratio
|
0.31 | 3.85 | 2.66 | 2.07 | 2.62 | 2.31 | 2.37 | 2.62 | 2.39 | 2.28 | 2.20 | 2.23 | 2.11 | 2.14 | 2.02 | 2.44 | 2.15 | 2.07 | 2.24 | 2.52 | 2.32 | 2.00 | 2.04 | 2.30 | 2.15 | 1.98 | 1.98 | 2.20 | 1.80 | 1.83 | 1.63 | 1.97 | 1.72 | 1.58 | 1.88 | 1.48 | 1.66 | 1.45 | 2.02 | -1.57 | 1.68 | 0.22 | 0.37 | -0.15 | 1.26 | 0.46 | -0.81 | 0.75 | -0.10 | 0.52 | -0.36 | 6.78 | 5.18 | -1.02 | -0.78 | -0.27 | -0.09 | -0.59 | -0.37 | -0.64 | -1.80 | -1.59 | -2.05 | -2.12 | -2.13 | -2.31 | -3.89 |
|
Debt to Equity
|
| | | 0.17 | | 2.77 | 2.65 | 0.20 | 3.96 | 2.92 | 2.95 | 0.39 | 2.42 | 0.31 | 0.41 | 0.41 | 0.38 | 0.39 | 0.39 | 0.39 | 0.40 | 0.58 | 0.58 | 0.59 | 0.49 | 0.49 | 0.50 | 0.44 | 0.52 | 0.52 | 0.53 | 0.00 | 0.50 | 0.52 | 0.52 | 0.00 | 0.65 | 0.64 | 0.65 | 0.70 | 0.71 | 0.60 | 0.61 | 0.63 | 0.65 | 0.95 | 0.99 | 1.00 | 1.22 | 1.12 | 1.16 | 0.23 | 0.97 | 0.83 | 0.86 | 0.27 | 0.90 | 0.92 | 0.95 | 0.89 | 0.92 | 0.94 | 0.98 | | 1.01 | | |
|
Debt Ratio
|
0.07 | 0.09 | | 0.11 | 0.02 | 0.14 | 0.14 | 0.12 | 0.19 | 0.18 | 0.17 | 0.22 | 0.17 | 0.17 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.29 | 0.29 | 0.29 | 0.24 | 0.24 | 0.24 | 0.21 | 0.24 | 0.24 | 0.24 | 0.00 | 0.24 | 0.24 | 0.24 | 0.00 | 0.30 | 0.30 | 0.30 | 0.31 | 0.31 | 0.26 | 0.26 | 0.27 | 0.27 | 0.39 | 0.40 | 0.40 | 0.41 | 0.39 | 0.40 | 0.09 | 0.41 | 0.38 | 0.38 | 0.12 | 0.41 | 0.42 | 0.42 | 0.38 | 0.39 | 0.38 | 0.38 | | 0.39 | | |
|
Equity Ratio
|
| | | 0.64 | | 0.05 | 0.05 | 0.63 | 0.05 | 0.06 | 0.06 | 0.56 | 0.07 | 0.54 | 0.57 | 0.56 | 0.60 | 0.59 | 0.58 | 0.58 | 0.57 | 0.50 | 0.50 | 0.50 | 0.50 | 0.49 | 0.48 | 0.47 | 0.46 | 0.45 | 0.45 | 0.44 | 0.47 | 0.47 | 0.46 | 0.45 | 0.46 | 0.46 | 0.46 | 0.44 | 0.44 | 0.43 | 0.43 | 0.43 | 0.42 | 0.42 | 0.40 | 0.40 | 0.34 | 0.35 | 0.34 | 0.40 | 0.43 | 0.45 | 0.45 | 0.44 | 0.46 | 0.45 | 0.44 | 0.43 | 0.42 | 0.40 | 0.39 | 0.38 | 0.39 | 0.39 | 0.36 |
|
Times Interest Earned
|
0.31 | 3.85 | 2.66 | 2.07 | 2.62 | 2.31 | 2.37 | 2.62 | 2.39 | 2.28 | 2.20 | 2.23 | 2.11 | 2.14 | 2.02 | 2.44 | 2.15 | 2.07 | 2.24 | 2.52 | 2.32 | 2.00 | 2.04 | 2.30 | 2.15 | 1.98 | 1.98 | 2.20 | 1.80 | 1.83 | 1.63 | 1.97 | 1.72 | 1.58 | 1.88 | 1.48 | 1.66 | 1.45 | 2.02 | -1.57 | 1.68 | 0.22 | 0.37 | -0.15 | 1.26 | 0.46 | -0.81 | 0.75 | -0.10 | 0.52 | -0.36 | 6.78 | 5.18 | -1.02 | -0.78 | -0.27 | -0.09 | -0.59 | -0.37 | -0.64 | -1.80 | -1.59 | -2.05 | -2.12 | -2.13 | -2.31 | -3.89 |
|
FCF Payout Ratio
|
| | -0.16 | -0.61 | 1.00 | 1.54 | 2.57 | -0.15 | -0.64 | -0.57 | -0.34 | -0.31 | 1.47 | -3.18 | -1.70 | -4.12 | 237.44 | 0.98 | 3.00 | 5.24 | 1.83 | -0.07 | 0.80 | -8.32 | -0.20 | -0.19 | 1.23 | 1.12 | 0.93 | -1.32 | 0.74 | 2.13 | 1.10 | 0.05 | 0.06 | 6.15 | -2.43 | 1.06 | 0.87 | 0.70 | -19.63 | -6.92 | 1.17 | 1.56 | 2.34 | 0.24 | 2.76 | -0.04 | -0.62 | -0.05 | -0.03 | -0.04 | -0.04 | -0.03 | -0.03 | -0.02 | -0.04 | -0.11 | -0.03 | -0.03 | -0.13 | 0.73 | -0.09 | -0.05 | -0.06 | 0.13 | -0.03 |
|
Enterprise Value
|
-6.42M | -10.58M | -10.72M | -14.72M | -10.07M | -25.23M | -8.51M | -10.87M | -14.81M | -28.08M | -26.84M | -23.56M | -25.30M | -20.41M | -20.98M | -42.38M | -38.99M | -37.34M | -52.26M | -39.23M | -32.97M | -79.39M | -80.75M | -27.59M | -77.79M | -52.23M | -61.41M | -37.66M | -39.20M | -25.63M | -40.77M | -31.75M | 149.71M | 152.70M | 147.27M | 141.00M | 128.79M | 133.58M | 112.83M | 101.78M | 112.80M | 100.37M | 95.28M | 103.17M | 66.63M | 53.40M | 45.42M | 48.97M | -724.22M | -734.12M | -683.96M | -666.39M | -732.06M | -705.16M | -691.04M | -663.95M | -380.12M | -338.43M | -278.12M | -245.94M | -207.12M | -265.56M | -256.53M | -144.58M | -302.58M | -141.77M | -201.37M |
|
Return on Sales
|
0.46% | 0.44% | 0.37% | 0.23% | 0.37% | 0.30% | 0.35% | 0.35% | 0.32% | 0.50% | 0.26% | 0.10% | 0.23% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.12% | 0.13% | 0.06% | 0.06% | 0.12% | 0.06% | 0.13% | 0.24% | 0.86% | 0.45% | 0.17% | -0.41% | 0.12% | -0.14% | -0.11% | -0.20% | 0.03% | -0.06% | -0.27% | -0.04% | -0.18% | -0.09% | -0.26% | 1.09% | 0.76% | -0.36% | -0.26% | -0.19% | -0.15% | -0.22% | -0.18% | -0.22% | -0.24% | -0.23% | -0.27% | -0.49% | -0.46% | -0.43% | -0.62% |
|
Return on Capital Employed
|
0.07% | 0.08% | 0.00% | | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Invested Capital
|
| | | | | | 1.17% | 0.17% | 0.18% | 1.05% | 0.95% | 0.17% | 0.16% | 0.17% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.07% | 0.07% | 0.08% | 0.08% | 0.05% | 0.05% | 0.04% | 0.01% | 0.03% | 0.02% | 0.03% | 0.01% | 0.03% | 0.00% | 0.01% | 0.02% | 0.17% | 0.26% | 0.23% | 0.23% | 0.07% | -0.04% | -0.03% | -0.03% | -0.03% | -0.08% | -0.11% | -0.17% | -0.22% | -0.24% | -0.26% | -0.31% |
|
Return on Assets
|
0.06% | 0.07% | 0.07% | 0.04% | 0.04% | 0.03% | 0.03% | 0.04% | 0.03% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.05% | 0.06% | 0.06% | 0.04% | 0.01% | -0.01% | -0.02% | -0.01% | -0.02% | -0.01% | -0.03% | -0.02% | -0.03% | -0.03% | -0.03% | 0.03% | 0.07% | 0.06% | 0.07% | 0.00% | -0.05% | -0.05% | -0.05% | -0.05% | -0.06% | -0.06% | -0.07% | -0.09% | -0.11% | -0.13% | -0.16% |
|
Return on Equity
|
| | | | | | 0.66% | 0.10% | 0.10% | 0.73% | 0.64% | 0.09% | 0.09% | 0.06% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.03% | 0.05% | 0.11% | 0.14% | 0.14% | 0.09% | 0.03% | -0.02% | -0.05% | -0.03% | -0.04% | -0.03% | -0.06% | -0.05% | -0.08% | -0.09% | -0.08% | 0.07% | 0.17% | 0.14% | 0.15% | -0.01% | -0.12% | -0.11% | -0.10% | -0.11% | -0.13% | -0.15% | -0.17% | -0.23% | -0.28% | -0.33% | -0.43% |