|
Gross Margin
|
13.29% | 11.14% | 12.46% | 14.44% | 14.30% | 15.10% | 13.63% | 10.29% | 12.60% | 9.16% | 13.76% | 13.62% | 14.67% | 13.98% | 16.15% | 14.91% | 14.71% | 15.02% | 16.15% | 17.18% | 18.10% | 19.94% | 17.62% | 19.04% | 21.83% | 22.97% | 22.25% | 21.40% | 21.82% | 23.87% | 21.62% | 21.65% | 23.08% | 24.27% | 23.07% | 23.92% | 25.64% | 22.84% | 20.86% | 21.64% | 23.02% | 21.68% | 20.48% | 20.78% | 21.43% | 20.96% | 13.16% | 18.28% | 25.24% | 23.10% | 21.28% | 21.30% | 20.85% | 21.92% | 18.81% | 21.31% | 18.54% | 19.60% | 19.84% | 19.75% | 18.83% | 17.05% | 19.59% |
|
EBT Margin
|
-5.39% | -23.82% | -3.19% | -1.75% | -3.88% | -35.45% | -3.38% | -5.67% | -4.50% | -2.84% | -0.99% | -0.84% | 0.51% | 0.06% | 1.42% | 1.34% | 1.60% | 1.14% | 1.42% | -0.86% | 4.34% | 14.27% | -1.17% | 3.32% | 5.18% | 2.89% | 2.01% | 5.30% | 5.07% | 5.95% | 2.87% | 5.65% | 6.51% | 7.71% | 7.05% | 5.28% | 2.91% | 4.07% | 4.18% | 5.35% | 5.80% | 3.78% | 4.42% | 5.88% | 6.57% | 4.94% | 6.90% | 8.92% | 9.94% | 6.27% | 2.87% | 1.19% | 2.14% | -4.52% | 2.21% | 1.73% | 1.61% | 2.30% | 1.66% | 1.39% | 0.26% | -1.48% | -2.85% |
|
EBIT Margin
|
-4.74% | -22.91% | -2.60% | -0.78% | -2.60% | -34.79% | -1.83% | -4.47% | -4.95% | -6.03% | -0.72% | 0.07% | 1.17% | 1.23% | 1.65% | 1.53% | 1.71% | 1.32% | 1.65% | 3.24% | 4.55% | 5.64% | 2.31% | 4.07% | 6.67% | 4.89% | 3.40% | 6.15% | 5.99% | 7.07% | 3.79% | 6.41% | 7.23% | 8.68% | 7.58% | 6.89% | 4.37% | 6.26% | 5.98% | 7.00% | 7.38% | 5.32% | 6.28% | 7.51% | 8.02% | 6.18% | 7.34% | 9.43% | 10.71% | 6.98% | 5.39% | 5.99% | 6.95% | 0.17% | 6.97% | 5.88% | 5.72% | 6.62% | 6.21% | 5.73% | 4.51% | 2.81% | 2.08% |
|
EBITDA Margin
|
-4.74% | -22.91% | -2.60% | -0.78% | -2.60% | -34.79% | -1.83% | -4.47% | -4.95% | -6.03% | -0.72% | 0.07% | 1.17% | 1.23% | 1.65% | 1.53% | 1.71% | 1.32% | 1.65% | 3.24% | 4.55% | 5.64% | 2.31% | 4.07% | 6.67% | 4.89% | 3.73% | 6.43% | 6.23% | 7.23% | 4.12% | 6.70% | 7.51% | 9.29% | 7.87% | 7.19% | 5.14% | 7.56% | 7.32% | 8.10% | 8.36% | 6.31% | 6.97% | 8.16% | 8.67% | 6.64% | 7.54% | 9.62% | 11.01% | 7.42% | 5.67% | 6.19% | 7.15% | 0.37% | 7.07% | 5.98% | 5.92% | 6.82% | 6.43% | 5.96% | 4.75% | 3.05% | 2.37% |
|
Operating Margin
|
-4.74% | -22.91% | -2.60% | -0.78% | -2.60% | -34.79% | -1.83% | -4.47% | -4.95% | -6.03% | -0.72% | 0.07% | 1.17% | 1.23% | 1.65% | 1.53% | 1.71% | 1.32% | 1.65% | 3.24% | 4.55% | 5.64% | 2.31% | 4.07% | 6.67% | 4.89% | 3.40% | 6.15% | 5.99% | 7.07% | 3.79% | 6.41% | 7.23% | 8.68% | 7.58% | 6.89% | 4.37% | 6.26% | 5.98% | 7.00% | 7.38% | 5.32% | 6.28% | 7.51% | 8.02% | 6.18% | 7.34% | 9.43% | 10.71% | 6.98% | 5.39% | 5.99% | 6.95% | 0.17% | 6.97% | 5.88% | 5.72% | 6.62% | 6.21% | 5.73% | 4.51% | 2.81% | 2.08% |
|
Net Margin
|
-5.71% | -0.49% | -3.19% | -1.75% | -1.32% | -35.45% | -3.38% | -5.67% | -4.50% | -2.84% | -0.99% | -0.84% | 0.51% | 0.06% | 0.85% | 1.34% | 1.60% | 30.65% | 0.85% | -0.52% | 2.60% | 48.49% | -0.70% | 1.99% | 3.11% | 8.80% | 1.24% | 3.27% | 3.23% | 3.42% | -9.44% | 3.83% | 4.47% | 5.41% | 5.01% | 3.75% | 2.07% | 2.89% | 2.97% | 3.79% | 4.13% | 2.69% | 3.14% | 4.17% | 4.68% | 4.42% | 5.11% | 6.60% | 7.32% | 5.12% | 2.13% | 0.81% | 1.70% | -2.59% | 2.20% | 1.79% | 1.13% | 2.38% | 1.23% | 0.98% | 0.35% | -1.13% | -1.92% |
|
FCF Margin
|
| -7.49% | -18.86% | 8.27% | -11.65% | 12.96% | -11.82% | 3.08% | -11.13% | -4.21% | 5.56% | -5.28% | 2.40% | 10.24% | -4.51% | 6.46% | 8.16% | 0.82% | -0.94% | 4.00% | 3.12% | 4.87% | 2.78% | 5.69% | 5.98% | 9.68% | 0.98% | 5.21% | 8.10% | 4.19% | -2.55% | 12.14% | 11.11% | 18.47% | -5.20% | 25.27% | 11.24% | 12.01% | -5.83% | 6.51% | 19.50% | 17.25% | -14.82% | 23.80% | 15.06% | 46.37% | -10.57% | 1.15% | 14.90% | 7.99% | 10.43% | -1.20% | 7.84% | 15.76% | 5.00% | 4.89% | 4.44% | 12.68% | -13.32% | 16.87% | 11.23% | 13.12% | -6.98% |
|
Assets Average
|
| | | | | 24.01M | 22.43M | 22.91M | 24.48M | 26.26M | 26.12M | 26.22M | 26.46M | 26.03M | 25.47M | 25.11M | 25.24M | 27.76M | 29.99M | 25.57M | 21.28M | 24.98M | 28.92M | 29.63M | 47.57M | 65.09M | 65.01M | 65.83M | 66.90M | 68.40M | 67.51M | 64.87M | 65.38M | 64.42M | 63.15M | 61.64M | 97.27M | 132.14M | 141.70M | 156.78M | 155.43M | 167.50M | 187.71M | 189.01M | 182.45M | 187.96M | 192.58M | 191.87M | 189.44M | 176.07M | 169.01M | | | 339.84M | 335.59M | 328.64M | 325.45M | 319.67M | 319.69M | 315.81M | 302.97M | 295.00M | 287.09M |
|
Equity Average
|
| | | | | 6.80M | 5.44M | 5.02M | 6.46M | 7.98M | 7.73M | 7.67M | 7.68M | 7.76M | 8.11M | 8.57M | 8.87M | 11.44M | 14.05M | 14.16M | 14.32M | 18.72M | 22.98M | 23.26M | 25.10M | 29.27M | 32.18M | 33.12M | 34.20M | 35.30M | 34.97M | 34.84M | 36.53M | 38.44M | 40.38M | 42.07M | 43.30M | 44.69M | 46.36M | 48.27M | 50.55M | 52.57M | 54.69M | 57.41M | 60.57M | 63.93M | 69.86M | 78.24M | 85.01M | 89.86M | 92.06M | | | 102.44M | 103.62M | 105.78M | 107.68M | 109.37M | 110.79M | 112.14M | 113.27M | 113.33M | 112.57M |
|
Invested Capital
|
| 8.75M | | | 10.22M | 6.29M | 7.17M | 6.31M | 9.68M | 10.11M | 9.52M | 10.11M | 10.05M | 9.10M | 9.38M | 9.29M | 9.03M | 13.85M | 14.25M | 14.07M | 14.57M | 22.87M | 23.09M | 23.43M | 48.94M | 53.99M | 55.09M | 55.21M | 55.38M | 42.37M | 40.62M | 39.22M | 41.09M | 46.38M | 41.34M | 42.80M | 107.96M | 99.20M | 100.94M | 100.31M | 94.25M | 120.71M | 130.74M | 119.22M | 113.78M | 110.24M | 114.99M | 118.00M | 114.45M | 112.48M | 112.48M | | 261.82M | 274.77M | 272.80M | 271.54M | 269.51M | 259.51M | 273.66M | 260.16M | 252.05M | 240.99M | 245.66M |
|
Asset Utilization Ratio
|
| | | | | 1.75 | 1.91 | 1.97 | 1.92 | 1.87 | 1.94 | 1.95 | 1.96 | 2.06 | 2.21 | 2.31 | 2.38 | 2.22 | 2.06 | 2.46 | 3.00 | 2.62 | 2.29 | 2.27 | 1.59 | 1.32 | 1.46 | 1.64 | 1.68 | 1.69 | 1.77 | 1.92 | 2.01 | 2.07 | 2.17 | 2.21 | 1.43 | 1.21 | 1.26 | 1.28 | 1.37 | 1.25 | 1.14 | 1.17 | 1.27 | 1.31 | 1.77 | 2.02 | 2.08 | 2.24 | 1.86 | | | 1.11 | 1.19 | 1.23 | 1.23 | 1.24 | 1.22 | 1.19 | 1.19 | 1.17 | 1.12 |
|
Interest Coverage Ratio
|
-10.17 | -31.59 | -6.11 | -1.31 | -2.48 | -49.21 | -2.73 | -6.64 | -8.80 | -14.46 | -2.04 | 0.19 | 4.16 | 4.22 | 11.77 | 7.76 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42 | 1.39 | | | 1.32 | 1.06 | | |
|
Debt to Equity
|
| 0.04 | | | 0.46 | 0.13 | 0.34 | 0.34 | 0.18 | 0.30 | 0.24 | 0.32 | 0.30 | 0.17 | 0.11 | 0.07 | | | | | | | | | 0.99 | 0.70 | 0.65 | 0.61 | 0.63 | 0.18 | 0.19 | 0.10 | 0.10 | 0.18 | | | 1.45 | 1.18 | 1.18 | 1.07 | 0.82 | 1.26 | 1.34 | 1.02 | 0.83 | 0.68 | | | | 0.22 | | | 1.68 | 1.68 | 1.60 | 1.54 | 1.48 | 1.36 | 1.46 | 1.31 | 1.22 | 1.13 | 1.19 |
|
Debt Ratio
|
| 0.01 | | | 0.14 | 0.03 | 0.08 | 0.07 | 0.06 | 0.09 | 0.07 | 0.09 | 0.09 | 0.05 | 0.04 | 0.02 | | | | | | | | | 0.41 | 0.34 | 0.33 | 0.31 | 0.33 | 0.09 | 0.10 | 0.06 | 0.05 | 0.11 | | | 0.47 | 0.41 | 0.36 | 0.33 | 0.28 | 0.37 | 0.39 | 0.32 | 0.29 | 0.23 | | | | 0.12 | | | 0.51 | 0.51 | 0.51 | 0.51 | 0.50 | 0.48 | 0.50 | 0.48 | 0.46 | 0.44 | 0.47 |
|
Equity Ratio
|
| 0.33 | | | 0.31 | 0.25 | 0.23 | 0.21 | 0.31 | 0.29 | 0.30 | 0.29 | 0.29 | 0.30 | 0.33 | 0.35 | 0.35 | 0.46 | 0.48 | 0.66 | 0.68 | 0.80 | 0.79 | 0.78 | 0.41 | 0.49 | 0.50 | 0.50 | 0.52 | 0.51 | 0.52 | 0.55 | 0.56 | 0.63 | 0.65 | 0.72 | 0.32 | 0.35 | 0.31 | 0.31 | 0.34 | 0.29 | 0.29 | 0.32 | 0.35 | 0.33 | 0.39 | 0.42 | 0.48 | 0.54 | 0.54 | | 0.30 | 0.30 | 0.32 | 0.33 | 0.33 | 0.35 | 0.34 | 0.37 | 0.38 | 0.39 | 0.40 |
|
Times Interest Earned
|
-10.17 | -31.59 | -6.11 | -1.31 | -2.48 | -49.21 | -2.73 | -6.64 | -8.80 | -14.46 | -2.04 | 0.19 | 4.16 | 4.22 | 11.77 | 7.76 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42 | 1.39 | | | 1.32 | 1.06 | | |
|
Enterprise Value
|
-1.22M | -1.19M | -0.59M | -1.26M | -0.71M | -0.76M | -0.48M | -0.60M | -3.13M | -3.09M | -3.24M | -3.20M | -3.31M | -3.41M | -2.57M | -3.15M | -3.84M | -3.91M | -3.76M | -4.22M | -4.74M | -5.56M | -6.00M | -6.93M | -2.82M | -4.93M | -2.47M | -3.09M | -4.60M | -4.93M | -3.24M | -3.59M | -6.59M | -6.36M | -4.33M | -5.46M | -6.00M | -1.79M | -0.36M | -1.12M | -0.66M | -1.36M | -0.37M | -0.42M | -0.74M | -24.05M | -4.22M | -0.40M | -1.10M | -0.23M | -0.23M | | -0.21M | -0.21M | -0.13M | -0.24M | -0.42M | -0.34M | -0.45M | -0.20M | -0.19M | -0.12M | -0.26M |
|
Return on Sales
|
-0.06% | 0.00% | -0.03% | -0.02% | 0.03% | -0.35% | -0.03% | -0.06% | -0.05% | -0.03% | -0.01% | -0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.02% | 0.31% | 0.01% | -0.01% | 0.03% | 0.48% | -0.01% | 0.02% | 0.03% | 0.09% | 0.01% | 0.03% | 0.03% | 0.03% | -0.09% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.02% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.03% | 0.04% | 0.05% | 0.04% | 0.05% | 0.07% | 0.07% | 0.05% | 0.02% | 0.01% | 0.02% | -0.03% | 0.02% | 0.02% | 0.01% | 0.02% | 0.01% | 0.01% | 0.00% | -0.01% | -0.02% |
|
Return on Capital Employed
|
| | | | | -0.54% | -0.81% | -0.90% | -0.72% | -0.27% | -0.25% | -0.20% | -0.09% | 0.03% | 0.07% | 0.09% | 0.10% | 0.08% | 0.07% | 0.07% | 0.12% | 0.13% | 0.11% | 0.12% | 0.12% | 0.08% | 0.09% | 0.11% | 0.12% | 0.14% | 0.14% | 0.16% | 0.18% | 0.18% | 0.21% | 0.23% | 0.14% | 0.10% | 0.09% | 0.10% | 0.12% | 0.11% | 0.11% | 0.10% | 0.12% | 0.14% | 0.18% | 0.23% | 0.23% | 0.24% | 0.20% | | | 0.06% | 0.07% | 0.07% | 0.07% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.05% |
|
Return on Invested Capital
|
| | | | | | | | -0.63% | | | | | | 0.03% | 0.07% | 0.09% | 0.53% | 0.43% | 0.87% | 0.64% | 0.36% | 0.34% | 0.30% | 0.23% | 0.11% | 0.10% | 0.11% | 0.11% | 0.08% | 0.00% | 0.01% | 0.03% | 0.05% | 0.16% | 0.17% | 0.09% | 0.07% | 0.07% | 0.08% | 0.10% | 0.09% | 0.08% | 0.08% | 0.10% | 0.12% | 0.17% | 0.20% | 0.21% | 0.22% | 0.17% | | | 0.11% | 0.16% | 0.15% | 0.18% | 0.09% | 0.08% | 0.07% | 0.07% | 0.05% | 0.03% |
|
Return on Assets
|
| | | | | -0.16% | -0.18% | -0.20% | -0.22% | -0.08% | -0.07% | -0.04% | -0.02% | -0.01% | 0.00% | 0.02% | 0.02% | 0.19% | 0.18% | 0.20% | 0.25% | 0.35% | 0.29% | 0.30% | 0.19% | 0.05% | 0.06% | 0.07% | 0.07% | 0.05% | 0.00% | 0.01% | 0.02% | 0.03% | 0.10% | 0.10% | 0.06% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.08% | 0.11% | 0.12% | 0.13% | 0.10% | | | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.00% | 0.00% |
|
Return on Equity
|
| | | | | -0.57% | -0.73% | -0.89% | -0.83% | -0.25% | -0.23% | -0.15% | -0.07% | -0.02% | 0.01% | 0.05% | 0.07% | 0.47% | 0.38% | 0.36% | 0.37% | 0.47% | 0.37% | 0.38% | 0.37% | 0.12% | 0.12% | 0.13% | 0.14% | 0.09% | 0.00% | 0.01% | 0.03% | 0.05% | 0.16% | 0.15% | 0.13% | 0.12% | 0.11% | 0.12% | 0.14% | 0.14% | 0.13% | 0.14% | 0.14% | 0.16% | 0.23% | 0.27% | 0.27% | 0.26% | 0.18% | | | 0.01% | 0.02% | 0.03% | 0.02% | 0.07% | 0.06% | 0.05% | 0.04% | 0.01% | -0.01% |