|
Gross Margin
|
86.09% | 85.82% | 87.19% | 85.41% | 84.85% | 85.81% | 85.03% | 85.99% | 85.07% | 85.88% | 86.16% | 86.30% | 85.94% | 85.66% | 85.89% | 86.36% | 85.65% | 85.43% | 85.72% | 85.71% | 85.72% | 85.02% | 85.10% | 86.07% | 86.37% | 86.30% | 86.58% | 86.90% | 86.80% | 86.37% | 86.99% | 86.65% | 86.62% | 86.12% | 86.29% | 86.50% | 86.01% | 86.61% | 86.17% | 86.65% | 86.80% | 86.52% | 85.89% | 86.50% | 86.19% | 86.08% | 93.92% | 83.09% | 82.76% | 85.02% | 85.26% | 84.99% | 84.07% | 84.21% | 85.04% | 84.67% | 85.45% | 84.78% | 85.18% | 84.51% | 85.41% | 85.02% | 85.31% | 85.06% | 85.33% | 84.36% |
|
EBT Margin
|
-12.62% | -6.42% | -4.28% | -9.14% | -4.73% | -4.58% | -0.39% | -0.51% | -1.25% | 10.39% | 15.96% | 16.02% | 15.62% | 16.48% | 14.81% | 17.43% | 16.37% | 19.22% | 16.54% | 15.97% | 21.61% | 14.71% | 12.08% | 12.10% | 12.30% | 13.28% | 12.35% | 12.81% | 13.44% | 12.98% | 12.79% | 13.00% | 11.15% | 13.07% | 13.47% | 12.97% | 13.33% | 13.08% | 6.90% | 13.92% | 11.85% | 13.24% | 9.92% | 11.50% | 5.59% | 10.82% | 2.47% | 17.43% | 18.15% | 12.69% | 11.00% | 10.38% | 7.77% | 9.85% | 13.27% | 12.60% | 12.74% | 12.01% | 13.22% | 13.56% | 14.29% | 13.60% | 14.33% | 16.39% | 16.24% | 14.88% |
|
EBIT Margin
|
-6.17% | -0.15% | 4.25% | -2.49% | 1.71% | 2.11% | 6.58% | 6.42% | 5.66% | 4.46% | 6.91% | 7.04% | 6.43% | 6.31% | 6.15% | 8.68% | 6.66% | 10.09% | 7.18% | 6.65% | 8.37% | 5.41% | 4.11% | 3.90% | 5.90% | 5.12% | 5.45% | 6.35% | 6.55% | 5.46% | 5.70% | 3.64% | 2.73% | 2.66% | 3.02% | 2.67% | 2.56% | 2.83% | -3.73% | 3.33% | 1.82% | 1.32% | -0.38% | 1.74% | -4.56% | 0.78% | 88.92% | -23.45% | -23.93% | 1.52% | -0.25% | -0.60% | -1.86% | -2.17% | 0.84% | 0.06% | 0.94% | -0.36% | 0.41% | 0.27% | 1.98% | 0.50% | 1.84% | 3.40% | 3.11% | 0.85% |
|
EBITDA Margin
|
-6.17% | -0.15% | 4.25% | -2.49% | 1.71% | 2.11% | 6.58% | 6.42% | 5.66% | 4.46% | 6.91% | 7.04% | 6.43% | 6.31% | 6.15% | 8.68% | 6.66% | 10.09% | 7.18% | 6.65% | 8.37% | 5.41% | 4.11% | 3.90% | 5.90% | 5.12% | 5.45% | 6.35% | 6.55% | 5.46% | 5.70% | 3.64% | 2.73% | 2.66% | 3.02% | 2.67% | 2.56% | 2.83% | -3.73% | 11.14% | 9.77% | 10.29% | 7.62% | 9.20% | 3.12% | 8.53% | 9.20% | 13.83% | 14.18% | 12.53% | 11.10% | 10.39% | 6.71% | 6.15% | 10.33% | 9.76% | 9.87% | 9.40% | 9.55% | 10.55% | 11.26% | 10.89% | 11.69% | 13.50% | 3.11% | 0.85% |
|
Operating Margin
|
-6.17% | -0.15% | 4.25% | -2.49% | 1.71% | 2.11% | 6.58% | 6.42% | 5.66% | 4.46% | 6.91% | 7.04% | 6.43% | 6.31% | 6.15% | 8.68% | 6.66% | 10.09% | 7.18% | 6.65% | 8.37% | 5.41% | 4.11% | 3.90% | 5.90% | 5.12% | 5.45% | 6.35% | 6.55% | 5.46% | 5.70% | 3.64% | 2.73% | 2.66% | 3.02% | 2.67% | 2.56% | 2.83% | -3.73% | 3.33% | 1.82% | 1.32% | -0.38% | 1.74% | -4.56% | 0.78% | 88.92% | -23.45% | -23.93% | 1.52% | -0.25% | -0.60% | -1.86% | -2.17% | 0.84% | 0.06% | 0.94% | -0.36% | 0.41% | 0.27% | 1.98% | 0.50% | 1.84% | 3.40% | 3.11% | 0.85% |
|
Net Margin
|
-2.49% | 2.19% | 8.92% | 7.46% | 8.73% | 5.49% | 157.40% | 14.49% | 3.05% | 10.15% | 8.40% | 6.93% | 7.57% | 7.71% | 7.45% | 7.96% | 28.24% | 9.31% | -4.63% | 7.63% | 13.50% | 8.13% | 6.60% | 5.52% | 5.61% | 6.51% | 5.35% | 6.38% | 6.80% | 6.66% | 6.87% | -0.03% | 0.02% | -0.01% | -0.02% | -0.05% | 0.02% | -0.01% | 0.14% | -0.04% | -0.01% | | | -0.01% | 0.01% | | 7.46% | 3.23% | 3.49% | 2.43% | 2.25% | 2.24% | 1.08% | -1.70% | -0.13% | -0.09% | -0.10% | -0.11% | -0.68% | -0.10% | -0.09% | -0.05% | 0.03% | -0.03% | -0.06% | -0.03% |
|
FCF Margin
|
| 24.04% | 9.69% | 15.44% | 15.66% | 15.43% | 10.82% | 15.12% | 9.88% | 6.21% | 16.43% | 9.99% | 10.95% | 14.43% | 14.65% | 15.94% | 11.78% | 7.94% | 12.67% | 8.54% | 15.73% | 15.95% | 5.41% | 11.38% | 9.72% | 15.98% | 10.30% | 15.19% | 12.19% | 14.58% | 8.11% | 14.59% | 9.57% | 12.13% | 8.06% | 14.95% | 11.27% | 12.72% | 8.70% | 7.79% | 5.45% | 0.89% | 8.70% | -4.59% | 12.96% | 7.14% | 11.78% | 6.22% | 14.18% | 5.74% | -8.59% | 10.01% | 12.41% | -7.27% | -3.25% | 11.04% | 7.14% | 5.43% | -0.86% | 7.55% | 4.65% | 8.90% | 5.70% | 8.62% | 7.77% | 5.66% |
|
Assets Average
|
| | | | | 1,776.50M | 2,084.50M | 2,426.60M | 2,429.25M | 2,324.20M | 2,271.10M | 2,283.30M | 2,305.55M | 2,385.95M | 2,440.20M | 2,408.25M | 2,452.00M | 2,534.10M | 2,545.45M | 2,536.75M | 2,557.80M | 2,685.25M | 3,091.15M | 3,483.10M | 3,523.70M | 3,859.40M | 4,427.70M | 4,607.20M | 4,620.45M | 4,631.95M | 4,656.60M | 4,692.85M | 4,771.90M | 4,861.70M | 4,873.95M | 4,902.05M | 5,014.50M | 5,110.65M | 5,153.45M | 5,379.40M | 5,697.95M | 6,099.45M | 6,233.75M | 6,109.20M | 6,320.10M | 6,556.50M | 6,528.20M | 6,494.05M | 6,577.55M | 6,667.30M | 6,793.30M | 6,904.45M | 7,013.10M | 6,279.05M | 5,556.20M | 5,691.90M | 5,804.10M | 5,912.60M | 6,033.35M | 6,166.90M | 6,310.05M | 6,423.55M | 6,496.55M | 6,588.00M | 6,713.50M | 6,825.70M |
|
Equity Average
|
| -986.10M | -909.75M | -879.75M | -839.60M | -799.80M | -392.55M | 34.75M | 84.45M | 124.20M | 176.40M | 218.15M | 264.20M | 324.25M | 379.45M | 313.50M | 308.10M | 417.35M | 455.35M | 475.45M | 518.80M | 574.10M | 606.15M | 629.95M | 702.55M | 777.45M | 777.80M | 794.65M | 836.65M | 881.60M | 912.20M | 944.85M | 1,151.05M | 1,348.10M | 1,384.30M | 1,402.65M | 1,436.95M | 1,503.80M | 1,550.30M | 1,586.75M | 1,600.15M | 1,627.55M | 1,682.20M | 1,745.15M | 1,814.30M | 1,863.55M | 1,932.85M | 2,006.50M | 2,109.55M | 2,218.55M | 2,309.00M | 2,402.70M | 2,474.85M | 2,105.65M | 1,768.15M | 1,876.00M | 1,971.70M | 2,082.70M | 2,201.45M | 2,308.75M | 2,421.85M | 2,575.25M | 2,730.90M | 2,837.10M | 2,957.30M | 3,082.50M |
|
Invested Capital
|
-1050.30M | -921.90M | -876.10M | -861.90M | -795.80M | -766.10M | 1,508.50M | 72.30M | 1,554.80M | 151.80M | 1,455.70M | 235.30M | 293.10M | 1,677.30M | 1,657.00M | 1,601.10M | 1,723.40M | 1,761.90M | 1,986.20M | 482.20M | 555.40M | 2,242.70M | 2,730.70M | 2,912.70M | 2,890.50M | 3,614.50M | 3,936.90M | 860.50M | 3,935.90M | 3,924.60M | 3,927.00M | 3,932.50M | 1,361.30M | 3,995.60M | 3,973.10M | 1,442.60M | 1,500.00M | 1,580.70M | 4,071.40M | 1,653.80M | 4,341.50M | 5,070.40M | 4,755.70M | 5,159.30M | 5,415.00M | 5,472.10M | 5,258.90M | 5,340.20M | 5,348.60M | 5,468.90M | 5,635.30M | 5,712.50M | 5,784.00M | 4,455.20M | 4,593.30M | 4,674.20M | 4,738.10M | 4,864.30M | 4,967.80M | 5,070.50M | 5,198.00M | 5,246.60M | 5,290.50M | 5,353.40M | 5,492.60M | 5,564.80M |
|
Asset Utilization Ratio
|
| | | | | 0.98 | 0.90 | 0.79 | 0.81 | 0.86 | 0.89 | 0.90 | 0.91 | 0.89 | 0.89 | 0.91 | 0.91 | 0.89 | 0.89 | 0.90 | 0.91 | 0.88 | 0.78 | 0.73 | 0.77 | 0.75 | 0.71 | 0.72 | 0.75 | 0.79 | 0.80 | 0.80 | 0.80 | 0.79 | 0.80 | 0.82 | 0.82 | 0.82 | 0.83 | 0.81 | 0.78 | 0.74 | 0.74 | 0.76 | 0.73 | 0.70 | 0.71 | 0.68 | 0.66 | 0.63 | 0.59 | 0.60 | 0.60 | 0.68 | 0.78 | 0.78 | 0.79 | 0.79 | 0.80 | 0.80 | 0.80 | 0.81 | 0.83 | 0.84 | 0.84 | 0.85 |
|
Interest Coverage Ratio
|
-0.95 | -0.02 | 0.50 | -0.37 | 0.27 | 0.31 | 0.94 | 0.93 | 0.82 | 0.84 | 1.55 | 1.63 | 1.49 | 1.44 | 1.40 | 2.05 | 1.54 | 2.25 | 1.55 | 1.41 | 1.82 | 1.16 | 0.98 | 0.91 | 1.46 | 1.12 | 1.07 | 1.30 | 1.39 | 1.19 | 1.30 | 0.84 | 0.65 | 0.71 | 0.85 | 0.78 | 0.72 | 0.81 | -1.11 | 1.01 | 0.55 | 0.38 | -0.10 | 0.48 | -1.07 | 0.19 | 23.63 | -5.26 | -5.73 | 0.39 | -0.07 | -0.16 | -0.33 | -0.62 | 0.26 | 0.02 | 0.31 | -0.12 | 0.15 | 0.10 | 0.75 | 0.19 | 0.78 | 1.56 | 1.49 | 0.41 |
|
Debt to Equity
|
| | -1.85 | | -2.02 | -2.12 | -539.75 | 21.45 | 14.91 | 8.62 | 6.24 | 5.30 | 4.16 | 3.50 | 3.11 | 6.11 | 3.36 | 2.96 | 3.24 | 3.12 | 2.66 | 2.78 | 3.41 | 3.55 | 2.78 | 3.57 | 4.14 | 3.78 | 3.63 | 3.29 | 3.31 | 3.02 | 2.01 | 1.91 | 1.85 | 1.83 | 1.80 | 1.65 | 1.61 | 1.58 | 1.74 | 2.03 | 1.81 | 1.87 | 1.96 | 1.89 | 1.67 | 1.61 | 1.46 | 1.42 | 1.39 | 1.33 | 1.31 | 1.61 | 1.52 | 1.43 | 1.35 | 1.26 | 1.20 | 1.15 | 1.09 | 0.97 | 0.89 | 0.86 | 0.81 | 0.78 |
|
Debt Ratio
|
| | 0.99 | | 0.94 | 0.92 | 0.64 | 0.63 | 0.61 | 0.58 | 0.55 | 0.54 | 0.53 | 0.51 | 0.52 | 0.57 | 0.53 | 0.51 | 0.60 | 0.59 | 0.57 | 0.59 | 0.62 | 0.64 | 0.61 | 0.66 | 0.69 | 0.68 | 0.67 | 0.65 | 0.64 | 0.63 | 0.55 | 0.54 | 0.53 | 0.52 | 0.52 | 0.50 | 0.49 | 0.46 | 0.47 | 0.53 | 0.50 | 0.55 | 0.55 | 0.54 | 0.51 | 0.50 | 0.48 | 0.48 | 0.48 | 0.47 | 0.46 | 0.50 | 0.49 | 0.48 | 0.46 | 0.46 | 0.44 | 0.43 | 0.43 | 0.40 | 0.38 | 0.37 | 0.36 | 0.35 |
|
Equity Ratio
|
| | -0.53 | | -0.47 | -0.44 | 0.00 | 0.03 | 0.04 | 0.07 | 0.09 | 0.10 | 0.13 | 0.14 | 0.17 | 0.09 | 0.16 | 0.17 | 0.18 | 0.19 | 0.22 | 0.21 | 0.18 | 0.18 | 0.22 | 0.19 | 0.17 | 0.18 | 0.18 | 0.20 | 0.19 | 0.21 | 0.27 | 0.28 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.29 | 0.27 | 0.26 | 0.28 | 0.29 | 0.28 | 0.29 | 0.31 | 0.31 | 0.33 | 0.34 | 0.34 | 0.35 | 0.35 | 0.31 | 0.32 | 0.34 | 0.34 | 0.36 | 0.37 | 0.38 | 0.39 | 0.41 | 0.43 | 0.43 | 0.45 | 0.46 |
|
Times Interest Earned
|
-0.95 | -0.02 | 0.50 | -0.37 | 0.27 | 0.31 | 0.94 | 0.93 | 0.82 | 0.84 | 1.55 | 1.63 | 1.49 | 1.44 | 1.40 | 2.05 | 1.54 | 2.25 | 1.55 | 1.41 | 1.82 | 1.16 | 0.98 | 0.91 | 1.46 | 1.12 | 1.07 | 1.30 | 1.39 | 1.19 | 1.30 | 0.84 | 0.65 | 0.71 | 0.85 | 0.78 | 0.72 | 0.81 | -1.11 | 1.01 | 0.55 | 0.38 | -0.10 | 0.48 | -1.07 | 0.19 | 23.63 | -5.26 | -5.73 | 0.39 | -0.07 | -0.16 | -0.33 | -0.62 | 0.26 | 0.02 | 0.31 | -0.12 | 0.15 | 0.10 | 0.75 | 0.19 | 0.78 | 1.56 | 1.49 | 0.41 |
|
FCF Payout Ratio
|
| 0.06 | 0.28 | 0.16 | 0.10 | 0.11 | 0.15 | 0.18 | 0.19 | 0.35 | 0.12 | 0.24 | 0.19 | 0.18 | 0.14 | 0.14 | 0.16 | 0.23 | 0.17 | 0.31 | 0.17 | 0.17 | 0.55 | 0.22 | 0.25 | 0.15 | 0.23 | 0.15 | 0.18 | 0.15 | 0.28 | 0.16 | 0.23 | 0.20 | 0.30 | 0.16 | 0.20 | 0.18 | 0.28 | 0.32 | 0.43 | 10.49 | | -2.99 | | | | 0.49 | 0.20 | 0.48 | -0.31 | 0.27 | 0.21 | -0.35 | -0.40 | 0.25 | 0.33 | 0.23 | -2.13 | 0.25 | 0.25 | 0.14 | 0.49 | 0.26 | 0.15 | 0.23 |
|
Enterprise Value
|
-49.80M | -117.10M | 304.00M | -116.80M | 214.80M | 197.00M | -59.30M | 246.70M | 327.10M | 339.70M | -37.80M | -37.10M | -34.10M | -156.20M | -125.60M | -66.30M | -54.60M | -51.10M | -51.00M | -40.10M | -53.40M | -260.10M | 18.00M | -123.60M | 53.00M | -687.50M | 59.50M | 23.00M | 49.70M | 33.00M | 36.90M | 26.60M | 71.90M | 82.90M | 104.10M | 42.80M | 99.10M | 117.50M | 133.50M | 157.90M | 74.30M | -278.80M | 122.20M | -127.60M | -442.00M | -473.20M | -217.90M | -254.40M | -105.30M | -106.80M | -69.70M | -90.70M | -160.40M | -66.30M | -17.80M | -81.80M | -114.70M | -99.70M | -62.20M | -131.60M | -133.50M | -142.40M | 602.60M | 599.60M | 615.60M | 664.40M |
|
Return on Sales
|
0.00% | -0.02% | 0.08% | 0.00% | 0.01% | 0.01% | 0.00% | 0.03% | 0.00% | 0.07% | -0.01% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.07% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.01% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
| | | | | 0.02% | 0.02% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.18% | 0.14% | 0.11% | 0.11% | -0.07% | -0.04% | 0.00% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% |
|
Return on Invested Capital
|
| | | 0.03% | -0.01% | -0.03% | -0.78% | -1.54% | -2.81% | 2.52% | 0.10% | 0.10% | 0.35% | 0.10% | 0.06% | 0.06% | 0.09% | 0.10% | 0.10% | 0.14% | 0.25% | 0.08% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.05% | 0.06% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.02% | 0.03% | 0.06% | 0.06% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.14% | 0.11% | 0.09% | 0.09% | -0.07% | -0.03% | 0.00% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% |
|
Return on Assets
|
| | | | | 0.02% | 0.00% | 0.01% | 0.01% | 0.02% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.01% | 0.02% | 0.02% | 0.03% | 0.02% | 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% |
|
Return on Equity
|
| | | -0.03% | -0.03% | -0.05% | -0.02% | 0.73% | 0.28% | 0.44% | 0.28% | 0.14% | 0.12% | -0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.05% | 0.06% | 0.07% | 0.08% | 0.05% | 0.04% | 0.03% | 0.02% | 0.01% | -0.01% | -0.01% | 0.00% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |