|
Gross Margin
|
38.89% | 39.78% | 41.85% | 46.51% | 45.84% | 45.44% | 47.80% | 48.57% | 51.19% | 52.86% | 54.12% | 56.61% | 56.31% | 56.89% | 56.59% | 64.33% | 57.52% | 57.52% | 59.07% | 59.64% | 58.06% | 59.40% | 59.91% | 60.82% | 58.61% | 59.65% | 58.85% | 58.88% | 57.89% | 57.46% | 58.48% | 59.94% | 56.63% | 55.21% | 56.50% | 54.05% | 51.38% | 53.41% | 52.55% | 53.78% | 52.04% | 53.18% | 51.73% | 52.94% | 53.63% | 53.03% | 53.85% | 55.98% | 54.96% | 54.86% | 55.03% |
|
EBT Margin
|
-34.73% | -40.85% | -36.46% | -36.51% | -34.16% | -35.03% | -44.15% | -33.03% | -29.35% | -24.41% | -18.58% | -9.73% | -12.84% | -8.81% | -9.50% | 0.89% | -11.07% | -8.29% | 1.93% | -0.91% | -0.95% | -3.24% | -1.94% | 5.37% | -2.65% | -2.36% | -1.86% | 0.99% | -7.75% | -18.97% | -9.88% | -5.63% | -9.32% | -11.59% | -13.43% | -8.09% | -17.43% | -12.32% | -11.41% | -5.97% | -12.23% | -9.42% | -8.46% | -5.12% | -2.46% | -3.76% | -3.16% | 4.00% | 0.27% | 0.90% | 6.51% |
|
EBIT Margin
|
-35.01% | -36.07% | -32.15% | -31.86% | -38.28% | -30.49% | -40.21% | -29.39% | -25.59% | -20.43% | -15.12% | -6.48% | -9.57% | -5.65% | -4.68% | 2.74% | -9.45% | -6.62% | 3.42% | 0.30% | -0.25% | 0.32% | 1.50% | 8.28% | -0.43% | 0.11% | 0.56% | 3.29% | -5.21% | -8.25% | -1.59% | 2.08% | -8.04% | -9.87% | -12.31% | -6.90% | -16.87% | -11.49% | -10.96% | -6.36% | -13.27% | -11.33% | -11.19% | -7.78% | -8.38% | -7.68% | -5.84% | 1.50% | -1.94% | -0.55% | 5.61% |
|
EBITDA Margin
|
-34.83% | -40.87% | -36.67% | -36.51% | -34.28% | -35.08% | -44.20% | -33.15% | -29.41% | -24.34% | -18.73% | -9.76% | -12.92% | -8.92% | -9.49% | 0.93% | -11.18% | -8.40% | 1.85% | -1.14% | -1.02% | -3.28% | -2.29% | 5.24% | -2.35% | -2.32% | -1.82% | 1.28% | -6.71% | -16.71% | -10.41% | -5.97% | -8.91% | -11.55% | -13.36% | -2.37% | -20.35% | -13.11% | -11.48% | -5.87% | -11.68% | -9.95% | -8.61% | -4.59% | -3.22% | -5.16% | -0.81% | 3.73% | 0.16% | 0.27% | 6.51% |
|
Operating Margin
|
-35.01% | -36.07% | -32.15% | -31.86% | -38.28% | -30.49% | -40.21% | -29.39% | -25.59% | -20.43% | -15.12% | -6.48% | -9.57% | -5.65% | -4.68% | 2.74% | -9.45% | -6.62% | 3.42% | 0.30% | -0.25% | 0.32% | 1.50% | 8.28% | -0.43% | 0.11% | 0.56% | 3.29% | -5.21% | -8.25% | -1.59% | 2.08% | -8.04% | -9.87% | -12.31% | -6.90% | -16.87% | -11.49% | -10.96% | -6.36% | -13.27% | -11.33% | -11.19% | -7.78% | -8.38% | -7.68% | -5.84% | 1.50% | -1.94% | -0.55% | 5.61% |
|
Net Margin
|
-34.83% | -40.87% | -36.67% | -36.51% | -34.28% | -35.08% | -44.20% | -33.15% | -29.41% | -24.34% | -18.73% | -9.76% | -12.92% | -8.92% | -9.49% | 0.93% | -11.18% | -8.40% | 1.85% | -1.14% | -1.03% | -3.34% | -2.00% | 5.16% | -2.58% | -2.40% | -1.91% | 0.91% | -7.82% | -16.09% | -10.19% | -5.64% | -8.94% | -11.50% | -13.31% | -2.07% | -18.67% | -12.50% | -11.70% | -6.55% | -12.47% | -9.75% | -8.87% | -5.17% | -2.87% | -5.08% | -1.68% | 4.15% | 0.20% | 0.40% | 6.29% |
|
FCF Margin
|
-20.71% | -29.54% | -27.38% | -24.49% | -25.75% | -34.36% | -25.14% | -14.38% | -19.66% | -13.78% | -10.65% | -1.37% | -0.53% | 4.86% | 3.27% | 6.05% | -0.76% | -1.22% | 14.68% | 3.68% | 12.84% | 8.27% | 9.24% | 14.81% | 9.67% | 3.29% | 15.67% | 9.88% | 4.57% | 5.93% | 15.44% | 7.27% | 4.02% | 0.10% | -8.95% | -2.93% | 3.48% | -8.04% | 9.57% | 12.72% | 10.75% | 6.79% | 14.66% | 10.56% | 8.26% | 5.20% | 10.12% | 14.54% | 13.96% | 9.06% | 17.07% |
|
Assets Average
|
| | | | 62.76M | 99.08M | 125.40M | 119.40M | 113.49M | 107.31M | 101.72M | 99.05M | 100.45M | 100.58M | 101.10M | 103.97M | 106.79M | 109.91M | 115.09M | 123.46M | 147.05M | 265.49M | 370.59M | 385.39M | 405.02M | 425.57M | 444.90M | 468.20M | 493.02M | 748.48M | 1,003.29M | 1,038.51M | 1,091.25M | 1,127.23M | 1,143.31M | 1,171.92M | 1,190.67M | 1,182.81M | 1,192.02M | 1,225.65M | 1,265.30M | 1,344.53M | 1,429.69M | 1,475.51M | 1,682.95M | 1,890.86M | 1,959.14M | 2,029.55M | 2,070.57M | 1,897.39M | 1,736.63M |
|
Equity Average
|
| | | | -5.98M | 24.26M | 52.83M | 44.95M | 38.48M | 32.89M | 28.56M | 26.41M | 26.02M | 26.11M | 26.12M | 28.05M | 29.66M | 30.57M | 34.96M | 42.30M | 63.65M | 99.98M | 123.69M | 135.32M | 146.71M | 158.62M | 172.27M | 187.21M | 201.46M | 230.44M | 258.40M | 270.78M | 211.69M | 153.46M | 166.89M | 191.10M | 212.75M | 229.63M | 257.17M | 289.70M | 324.53M | 398.94M | 476.33M | 515.98M | 510.84M | 504.74M | 545.73M | 593.89M | 643.24M | 690.83M | 746.33M |
|
Invested Capital
|
| | | -2.97M | 3.50M | 70.02M | 60.65M | 41.75M | 35.20M | 30.57M | 26.54M | 38.78M | 38.26M | 38.95M | 25.78M | 30.33M | 28.98M | 32.16M | 37.77M | 46.84M | 80.45M | 119.51M | 127.88M | 153.90M | 160.19M | 174.52M | 183.94M | 200.78M | 209.56M | 256.54M | 263.69M | 279.78M | 144.36M | 162.74M | 171.07M | 211.13M | 214.36M | 245.09M | 269.62M | 309.96M | 339.25M | 460.97M | 498.54M | 542.73M | 487.80M | 529.65M | 587.00M | 641.65M | 685.70M | 736.56M | 792.15M |
|
Asset Utilization Ratio
|
| | | | 1.42 | 0.95 | 0.79 | 0.86 | 0.96 | 1.07 | 1.19 | 1.30 | 1.36 | 1.44 | 1.52 | 1.56 | 1.60 | 1.64 | 1.64 | 1.62 | 1.44 | 0.85 | 0.65 | 0.67 | 0.67 | 0.68 | 0.69 | 0.70 | 0.71 | 0.50 | 0.40 | 0.42 | 0.44 | 0.46 | 0.49 | 0.52 | 0.55 | 0.59 | 0.62 | 0.64 | 0.64 | 0.63 | 0.62 | 0.62 | 0.56 | 0.51 | 0.51 | 0.51 | 0.52 | 0.58 | 0.65 |
|
Interest Coverage Ratio
|
-37.60 | -34.03 | -24.84 | -18.20 | -11.94 | -6.89 | -9.32 | -7.07 | -6.80 | -5.35 | -3.95 | -1.95 | -3.04 | -1.83 | -1.99 | 1.39 | -5.04 | -3.56 | 1.98 | 0.20 | -0.19 | 0.08 | 0.27 | 1.73 | -0.09 | 0.02 | 0.14 | 0.86 | -1.42 | -1.44 | -0.18 | 0.28 | -5.72 | -6.70 | -9.75 | -5.92 | -16.49 | -11.72 | -11.57 | -7.02 | -15.72 | -13.53 | -13.05 | -9.47 | -8.06 | -4.96 | -3.79 | 0.98 | -1.32 | -0.41 | 5.20 |
|
Debt to Equity
|
| | | -4.21 | -4.16 | 0.64 | 0.75 | 0.55 | 0.62 | 0.69 | 0.72 | 1.13 | 1.09 | 1.02 | 1.26 | 1.07 | 1.12 | 1.01 | 0.86 | 0.70 | 0.41 | | | | | | | | | | | | | | | | | 0.00 | 0.00 | 0.00 | 0.00 | | | | | 0.82 | 0.77 | 0.70 | 0.65 | | |
|
Debt Ratio
|
| | | 0.22 | 0.54 | 0.29 | 0.30 | 0.19 | 0.20 | 0.20 | 0.19 | 0.30 | 0.28 | 0.27 | 0.32 | 0.31 | 0.30 | 0.29 | 0.27 | 0.25 | 0.20 | | | | | | | | | | | | | | | | | 0.00 | 0.00 | 0.00 | 0.00 | | | | | 0.23 | 0.22 | 0.21 | 0.21 | | |
|
Equity Ratio
|
| | | -0.05 | -0.13 | 0.45 | 0.40 | 0.36 | 0.32 | 0.29 | 0.27 | 0.26 | 0.25 | 0.27 | 0.25 | 0.29 | 0.27 | 0.29 | 0.32 | 0.37 | 0.48 | 0.33 | 0.34 | 0.36 | 0.36 | 0.38 | 0.39 | 0.41 | 0.41 | 0.26 | 0.26 | 0.26 | 0.13 | 0.14 | 0.15 | 0.18 | 0.18 | 0.21 | 0.22 | 0.25 | 0.26 | 0.33 | 0.34 | 0.36 | 0.26 | 0.28 | 0.28 | 0.30 | 0.32 | 0.42 | 0.44 |
|
Times Interest Earned
|
-37.60 | -34.03 | -24.84 | -18.20 | -11.94 | -6.89 | -9.32 | -7.07 | -6.80 | -5.35 | -3.95 | -1.95 | -3.04 | -1.83 | -1.99 | 1.39 | -5.04 | -3.56 | 1.98 | 0.20 | -0.19 | 0.08 | 0.27 | 1.73 | -0.09 | 0.02 | 0.14 | 0.86 | -1.42 | -1.44 | -0.18 | 0.28 | -5.72 | -6.70 | -9.75 | -5.92 | -16.49 | -11.72 | -11.57 | -7.02 | -15.72 | -13.53 | -13.05 | -9.47 | -8.06 | -4.96 | -3.79 | 0.98 | -1.32 | -0.41 | 5.20 |
|
Enterprise Value
|
-5.48M | -17.74M | -10.11M | -17.75M | -29.24M | -91.57M | -83.49M | -78.29M | -70.64M | -65.33M | -59.50M | -58.48M | -57.77M | -57.64M | -57.33M | -58.12M | -56.45M | -57.15M | -63.36M | -68.95M | -80.68M | -274.30M | -279.63M | -291.82M | -298.94M | -307.48M | -320.96M | -319.95M | -326.30M | -685.94M | -780.91M | -603.54M | -643.47M | -566.18M | -415.29M | -469.86M | -477.67M | -498.38M | -577.10M | -614.26M | -629.74M | -659.84M | -700.29M | -730.30M | -1083.40M | -1106.34M | -966.66M | -1005.96M | -1041.74M | -635.88M | -676.16M |
|
Return on Sales
|
-0.35% | -0.41% | -0.37% | -0.37% | -0.34% | -0.35% | -0.44% | -0.33% | -0.29% | -0.24% | -0.19% | -0.10% | -0.13% | -0.09% | -0.09% | 0.01% | -0.11% | -0.08% | 0.02% | -0.01% | -0.01% | -0.03% | -0.02% | 0.05% | -0.03% | -0.02% | -0.02% | 0.01% | -0.08% | -0.16% | -0.10% | -0.06% | -0.09% | -0.11% | -0.13% | -0.02% | -0.19% | -0.12% | -0.12% | -0.07% | -0.12% | -0.10% | -0.09% | -0.05% | -0.03% | -0.05% | -0.02% | 0.04% | 0.00% | 0.00% | 0.06% |
|
Return on Capital Employed
|
| | | | -1.38% | -0.53% | -0.42% | -0.41% | -0.42% | -0.44% | -0.40% | -0.42% | -0.36% | -0.27% | -0.16% | -0.09% | -0.11% | -0.12% | -0.06% | -0.07% | -0.01% | 0.01% | 0.00% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.00% | -0.01% | -0.01% | -0.01% | -0.02% | -0.02% | -0.04% | -0.06% | -0.08% | -0.08% | -0.08% | -0.08% | -0.08% | -0.08% | -0.07% | -0.08% | -0.06% | -0.07% | -0.06% | -0.04% | -0.03% | -0.01% | 0.01% |
|
Return on Invested Capital
|
| | | | -116.09% | -0.85% | -0.53% | -0.70% | -0.89% | -0.99% | -0.95% | -0.65% | -0.44% | -0.34% | -0.31% | -0.23% | -0.25% | -0.27% | -0.14% | -0.14% | -0.02% | 0.02% | 0.01% | -0.14% | 0.05% | 0.05% | 0.04% | 0.02% | -0.01% | -0.04% | -0.04% | -0.04% | -0.08% | -0.16% | -0.25% | -0.24% | -0.32% | -0.33% | -0.31% | -0.32% | -0.27% | -0.23% | -0.20% | -0.19% | -0.18% | -0.18% | -0.13% | -0.08% | -0.05% | -0.04% | 0.02% |
|
Return on Assets
|
| | | | -0.53% | -0.34% | -0.30% | -0.32% | -0.34% | -0.35% | -0.31% | -0.26% | -0.22% | -0.18% | -0.16% | -0.11% | -0.11% | -0.12% | -0.07% | -0.07% | -0.03% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.02% | -0.03% | -0.03% | -0.04% | -0.04% | -0.04% | -0.05% | -0.05% | -0.06% | -0.07% | -0.07% | -0.08% | -0.07% | -0.06% | -0.06% | -0.06% | -0.04% | -0.03% | -0.02% | -0.01% | 0.00% | 0.00% | 0.02% |
|
Return on Equity
|
| | | | 5.51% | -1.37% | -0.70% | -0.84% | -1.00% | -1.13% | -1.11% | -0.98% | -0.84% | -0.69% | -0.60% | -0.42% | -0.41% | -0.42% | -0.23% | -0.21% | -0.07% | -0.02% | -0.04% | 0.00% | -0.01% | -0.01% | -0.01% | -0.02% | -0.05% | -0.11% | -0.13% | -0.16% | -0.22% | -0.31% | -0.34% | -0.28% | -0.35% | -0.36% | -0.33% | -0.33% | -0.27% | -0.22% | -0.17% | -0.16% | -0.12% | -0.10% | -0.07% | -0.02% | -0.01% | 0.01% | 0.04% |