|
Gross Margin
|
93.48% | 91.61% | 89.97% | 89.04% | 90.47% | 89.82% | 91.75% | 96.40% | 88.98% | 98.11% | 99.79% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
5.22% | 25.34% | 0.18% | -5.05% | 3.66% | 6.95% | 17.99% | 15.19% | 65.78% | 5.08% | 16.67% | 16.31% | 12.13% | 10.29% | 16.15% | 20.29% | 19.47% | 11.37% | 19.23% | 20.23% | 18.98% | 10.64% | 17.72% | 16.83% | 20.62% | 5.46% | 11.09% | 14.58% | 15.35% | 4.64% | -15.65% | -8.34% | -2.29% | -3.65% | 2.10% | -6.16% | -1.58% | -11.47% | 24.77% | 6.30% | 12.66% | 6.36% | 19.78% | 11.14% | 9.14% | 5.28% | 15.46% | 12.14% | 10.09% | 8.42% | 6.20% | 7.73% |
|
EBIT Margin
|
28.34% | 42.28% | 22.92% | 19.65% | 16.49% | 17.17% | 27.41% | 25.62% | 18.36% | 15.64% | 27.33% | 25.80% | 22.54% | 21.71% | 26.64% | 30.42% | 29.19% | 21.93% | 28.73% | 30.02% | 27.53% | 20.42% | 27.82% | 26.04% | 29.35% | 15.59% | 20.56% | 23.48% | 24.17% | 15.85% | 0.24% | 8.14% | 12.83% | 12.63% | 17.26% | 8.00% | 13.16% | 3.69% | 23.48% | 19.34% | 21.49% | 10.62% | 24.24% | 22.06% | 21.14% | 17.14% | 20.77% | 22.72% | 21.73% | 14.32% | 18.36% | 19.89% |
|
EBITDA Margin
|
28.34% | 42.28% | 22.92% | 19.65% | 16.49% | 17.17% | 27.41% | 25.62% | 18.36% | 15.64% | 27.33% | 25.80% | 22.54% | 21.71% | 26.64% | 30.42% | 29.19% | 21.93% | 28.73% | 30.02% | 27.53% | 20.42% | 27.82% | 26.04% | 29.35% | 15.59% | 20.56% | 23.48% | 24.17% | 15.85% | 0.24% | 8.14% | 12.83% | 12.63% | 17.26% | 8.00% | 13.16% | 3.69% | 23.48% | 19.34% | 21.49% | 10.62% | 24.24% | 22.06% | 21.14% | 17.14% | 20.77% | 22.72% | 21.73% | 14.32% | 18.36% | 19.89% |
|
Operating Margin
|
28.34% | 42.28% | 22.92% | 19.65% | 16.49% | 17.17% | 27.41% | 25.62% | 18.36% | 15.64% | 27.33% | 25.80% | 22.54% | 21.71% | 26.64% | 30.42% | 29.19% | 21.93% | 28.73% | 30.02% | 27.53% | 20.42% | 27.82% | 26.04% | 29.35% | 15.59% | 20.56% | 23.48% | 24.17% | 15.85% | 0.24% | 8.14% | 12.83% | 12.63% | 17.26% | 8.00% | 13.16% | 3.69% | 23.48% | 19.34% | 21.49% | 10.62% | 24.24% | 22.06% | 21.14% | 17.14% | 20.77% | 22.72% | 21.73% | 14.32% | 18.36% | 19.89% |
|
Net Margin
|
5.22% | 25.34% | 0.18% | -5.05% | 3.66% | 8.00% | 16.29% | 13.27% | 62.77% | 5.04% | 15.99% | 14.71% | 11.58% | 10.49% | 14.72% | 18.59% | 18.33% | 11.51% | 17.65% | 18.90% | 17.57% | 10.66% | 16.78% | 15.56% | 19.84% | 5.75% | 10.61% | 13.77% | 14.20% | 4.25% | -14.65% | -9.09% | -0.22% | -2.92% | 2.19% | -6.81% | -3.19% | -11.10% | 24.14% | 4.96% | 11.33% | 6.49% | 18.84% | 9.80% | 7.66% | 5.06% | 14.51% | 10.89% | 8.98% | 8.18% | 5.40% | 6.37% |
|
FCF Margin
|
| -30.68% | 48.20% | | | 2.69% | -5.19% | | 0.01% | 12.95% | -2.82% | 23.19% | 3.47% | 19.60% | -10.49% | 16.09% | -4.94% | 8.45% | -14.27% | 15.29% | -25.25% | 14.62% | -7.47% | 3.57% | 9.14% | 10.01% | -32.97% | 25.96% | -13.53% | 14.67% | -20.51% | 37.86% | -8.16% | 36.26% | -11.28% | 36.91% | 13.19% | 19.96% | -2.87% | 31.48% | 0.00% | 27.10% | -7.80% | 33.90% | -0.78% | 9.89% | -3.37% | 27.77% | 10.64% | 22.82% | -28.81% | 36.80% |
|
Assets Average
|
| 975.62M | 992.01M | 1,009.80M | 1,022.59M | 1,742.17M | 2,463.52M | 2,889.32M | 3,292.76M | 3,278.24M | 3,283.48M | 3,301.37M | 3,304.71M | 3,282.01M | 3,282.51M | 3,592.11M | 3,886.76M | 3,878.56M | 3,848.69M | 3,840.07M | 3,890.14M | 4,036.58M | 4,152.36M | 4,164.87M | 4,181.31M | 4,194.11M | 4,174.01M | 4,040.45M | 3,928.58M | 4,298.20M | 4,607.48M | 4,280.55M | 4,080.70M | 4,151.11M | 4,137.50M | 4,117.82M | 4,197.31M | 4,262.89M | 4,230.28M | 4,209.19M | 4,182.37M | 4,160.48M | 4,171.07M | 4,200.66M | 4,217.94M | 4,204.96M | 4,311.92M | 4,435.09M | 4,473.61M | 4,312.33M | 4,096.56M | 4,092.51M |
|
Equity Average
|
| | | | | 481.46M | 997.19M | 1,196.47M | 1,387.10M | 1,374.40M | 1,370.13M | 1,372.58M | 1,372.65M | 1,360.83M | 1,342.87M | 1,644.80M | 1,967.85M | 1,978.89M | 1,969.44M | 1,967.09M | 1,973.98M | 1,975.54M | 1,978.24M | 1,986.30M | -0.83M | -11.95M | 1,957.62M | 1,944.19M | 1,944.13M | 1,898.89M | 1,802.96M | 1,749.93M | 1,737.56M | 1,731.25M | 1,732.20M | 1,723.44M | 1,699.01M | 1,673.18M | 1,664.06M | 1,669.96M | 1,678.46M | 1,680.08M | 1,694.34M | 1,722.47M | 1,732.18M | 1,727.89M | 1,737.97M | 1,754.27M | 1,769.64M | 1,783.92M | 1,787.56M | 1,793.73M |
|
Invested Capital
|
| 967.29M | | | 1,029.43M | 1,873.09M | 1,873.71M | 2,398.67M | 2,280.09M | 2,222.74M | 2,131.95M | 2,127.35M | 2,120.35M | 2,120.99M | 2,104.49M | 2,716.30M | 2,741.88M | 2,729.47M | 2,688.26M | 2,691.06M | 2,694.90M | 2,584.16M | 2,593.17M | 2,598.75M | -1382.54M | 2,575.02M | 2,555.10M | 2,546.66M | 1,947.91M | 1,849.88M | 1,756.04M | 1,743.82M | 1,731.31M | 1,731.19M | 1,733.21M | 1,713.68M | 1,684.33M | 1,662.03M | 1,666.09M | 1,673.83M | 1,683.09M | 1,677.07M | 1,711.61M | 1,733.32M | 3,971.59M | 1,724.73M | 4,036.97M | 4,035.88M | 4,059.93M | 3,843.71M | 3,846.93M | 3,855.72M |
|
Asset Utilization Ratio
|
| | | 0.26 | 0.26 | 0.19 | 0.17 | 0.18 | 0.19 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.18 | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.18 | 0.19 | 0.17 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.18 | 0.19 | 0.19 |
|
Interest Coverage Ratio
|
1.23 | 2.50 | 1.01 | 0.80 | 0.69 | 1.68 | 2.91 | 2.46 | 1.98 | 1.48 | 2.56 | 2.72 | 2.41 | 1.90 | 2.54 | 2.98 | 2.93 | 2.03 | 2.90 | 3.32 | 3.07 | 1.94 | 2.42 | 2.35 | 2.81 | 1.26 | 1.76 | 2.33 | 2.54 | 1.37 | 0.01 | 0.51 | 0.84 | 0.78 | 1.13 | 0.56 | 0.88 | 0.24 | 1.86 | 1.39 | 1.52 | 0.69 | 1.82 | 1.66 | 1.61 | 1.24 | 1.55 | 1.65 | 1.57 | 0.96 | 1.40 | 1.56 |
|
Debt to Equity
|
| | | | | | | | 0.34 | 0.12 | 0.21 | 0.19 | 0.19 | 0.19 | 0.20 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | -0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.30 | 0.31 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
|
Debt Ratio
|
| | | | | | | | 0.14 | 0.05 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.12 | 0.12 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 |
|
Equity Ratio
|
| -0.01 | | | -0.03 | 0.41 | 0.40 | 0.42 | 0.42 | 0.42 | 0.42 | 0.41 | 0.42 | 0.41 | 0.40 | 0.50 | 0.51 | 0.51 | 0.51 | 0.51 | 0.50 | 0.48 | 0.48 | 0.48 | -0.47 | 0.47 | 0.47 | 0.49 | 0.50 | 0.40 | 0.39 | 0.43 | 0.42 | 0.42 | 0.42 | 0.42 | 0.39 | 0.39 | 0.40 | 0.40 | 0.40 | 0.40 | 0.41 | 0.41 | 0.41 | 0.41 | 0.40 | 0.40 | 0.40 | 0.43 | 0.44 | 0.44 |
|
Times Interest Earned
|
1.23 | 2.50 | 1.01 | 0.80 | 0.69 | 1.68 | 2.91 | 2.46 | 1.98 | 1.48 | 2.56 | 2.72 | 2.41 | 1.90 | 2.54 | 2.98 | 2.93 | 2.03 | 2.90 | 3.32 | 3.07 | 1.94 | 2.42 | 2.35 | 2.81 | 1.26 | 1.76 | 2.33 | 2.54 | 1.37 | 0.01 | 0.51 | 0.84 | 0.78 | 1.13 | 0.56 | 0.88 | 0.24 | 1.86 | 1.39 | 1.52 | 0.69 | 1.82 | 1.66 | 1.61 | 1.24 | 1.55 | 1.65 | 1.57 | 0.96 | 1.40 | 1.56 |
|
FCF Payout Ratio
|
| -0.51 | 0.65 | | | 5.54 | -2.60 | | 0.00M | 1.17 | -4.94 | 0.56 | 3.85 | 0.75 | -1.64 | 1.12 | -3.48 | 2.28 | -1.26 | 1.11 | -0.67 | 1.30 | -2.41 | 4.82 | 1.63 | 1.91 | -0.55 | 0.64 | -1.12 | 1.31 | -1.09 | 0.02 | 0.37 | 0.02 | -0.61 | 0.18 | 0.28 | 0.33 | -1.89 | 0.18 | 0.00M | 0.22 | -0.71 | 0.16 | -4.20 | 0.53 | -1.50 | 0.17 | 0.46 | 0.24 | -0.18 | 0.13 |
|
Enterprise Value
|
-93.23M | -51.50M | -105.58M | -80.52M | -105.60M | -44.70M | -41.79M | -52.92M | -45.73M | -36.46M | -34.22M | -46.39M | -46.69M | -44.44M | -35.45M | -594.30M | -554.37M | -532.44M | -440.96M | -432.11M | -464.34M | -690.47M | -651.80M | -629.75M | -604.98M | -592.91M | -525.34M | -293.71M | -233.95M | -1008.98M | -872.97M | -373.09M | -526.71M | -567.10M | -540.60M | -582.19M | -423.69M | -429.72M | -359.42M | -387.25M | -264.43M | -272.65M | -315.36M | -354.00M | -346.62M | -333.57M | -535.53M | -421.90M | -385.46M | -187.82M | -94.64M | -154.11M |
|
Return on Sales
|
0.05% | 0.25% | 0.00% | -0.05% | 0.04% | 0.08% | 0.16% | 0.13% | 0.63% | 0.05% | 0.16% | 0.15% | 0.12% | 0.11% | 0.15% | 0.19% | 0.18% | 0.12% | 0.18% | 0.19% | 0.18% | 0.11% | 0.17% | 0.16% | 0.20% | 0.06% | 0.11% | 0.14% | 0.15% | 0.05% | -0.14% | -0.08% | 0.00% | -0.02% | 0.03% | -0.06% | -0.03% | -0.10% | 0.25% | 0.06% | 0.12% | 0.07% | 0.19% | 0.10% | 0.08% | 0.06% | 0.15% | 0.11% | 0.10% | 0.09% | 0.06% | 0.07% |
|
Return on Invested Capital
|
| | | | | | | | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.30% | 0.30% | 0.06% | 0.06% | 0.07% | 0.08% | 0.07% | 0.07% | 0.03% | 0.02% | 0.03% | 0.02% | 0.04% | 0.04% | 0.05% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% |
|
Return on Assets
|
| | | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.05% | 0.05% | 0.05% | 0.05% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.00% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% |
|
Return on Equity
|
| | | | | 0.02% | 0.04% | 0.05% | 0.12% | 0.12% | 0.12% | 0.12% | 0.06% | 0.07% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | -141.44% | -9.12% | 0.05% | 0.05% | 0.04% | 0.04% | 0.02% | 0.00% | -0.01% | -0.02% | -0.01% | 0.00% | -0.01% | -0.02% | 0.01% | 0.02% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.03% |