|
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
|
| | | | 0.06B | 0.10B | 0.13B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.15B | 0.27B | 0.37B | 0.39B | 0.41B | 0.43B | 0.44B | 0.47B | 0.49B | 0.75B | 1.00B | 1.04B | 1.09B | 1.13B | 1.14B | 1.17B | 1.19B | 1.18B | 1.19B | 1.23B | 1.27B | 1.34B | 1.43B | 1.48B | 1.68B | 1.89B | 1.96B | 2.03B | 2.07B | 1.90B | 1.74B |
|
Equity Average
|
| | | | -0.01B | 0.02B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.06B | 0.10B | 0.12B | 0.14B | 0.15B | 0.16B | 0.17B | 0.19B | 0.20B | 0.23B | 0.26B | 0.27B | 0.21B | 0.15B | 0.17B | 0.19B | 0.21B | 0.23B | 0.26B | 0.29B | 0.32B | 0.40B | 0.48B | 0.52B | 0.51B | 0.50B | 0.55B | 0.59B | 0.64B | 0.69B | 0.75B |
|
Invested Capital
|
| | | -0.00B | 0.00B | 0.07B | 0.06B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.08B | 0.12B | 0.13B | 0.15B | 0.16B | 0.17B | 0.18B | 0.20B | 0.21B | 0.26B | 0.26B | 0.28B | 0.14B | 0.16B | 0.17B | 0.21B | 0.21B | 0.25B | 0.27B | 0.31B | 0.34B | 0.46B | 0.50B | 0.54B | 0.49B | 0.53B | 0.59B | 0.64B | 0.69B | 0.74B | 0.79B |
|
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
|
-0.01B | -0.02B | -0.01B | -0.02B | -0.03B | 0.26B | 0.23B | 0.14B | 0.20B | 0.20B | 0.13B | 0.38B | 0.40B | 0.56B | 0.77B | 0.69B | 0.82B | 1.11B | 1.25B | 1.32B | 1.61B | 1.72B | 2.27B | 2.28B | 2.83B | 2.75B | 2.94B | 3.69B | 4.38B | 6.18B | 7.69B | 10.90B | 9.78B | 11.73B | 10.40B | 8.87B | 7.16B | 5.84B | 4.68B | 4.17B | 4.51B | 5.21B | 3.94B | 4.99B | 3.47B | 2.15B | 1.18B | 2.05B | 1.02B | 1.38B | 1.19B |
|
Market Capitalization
|
| | | | | 0.35B | 0.32B | 0.22B | 0.27B | 0.26B | 0.19B | 0.44B | 0.46B | 0.62B | 0.82B | 0.75B | 0.88B | 1.17B | 1.32B | 1.38B | 1.69B | 1.99B | 2.55B | 2.57B | 3.13B | 3.06B | 3.26B | 4.01B | 4.71B | 6.86B | 8.47B | 11.51B | 10.42B | 12.30B | 10.81B | 9.34B | 7.63B | 6.34B | 5.26B | 4.78B | 5.14B | 5.87B | 4.64B | 5.72B | 4.55B | 3.26B | 2.15B | 3.06B | 2.06B | 2.02B | 1.87B |
|
Return on Sales
|
| | | -0.37% | -0.37% | -0.36% | -0.38% | -0.37% | -0.35% | -0.32% | -0.26% | -0.20% | -0.16% | -0.12% | -0.10% | -0.07% | -0.07% | -0.07% | -0.04% | -0.04% | -0.02% | -0.01% | -0.02% | 0.00% | -0.01% | 0.00% | -0.01% | -0.01% | -0.03% | -0.07% | -0.09% | -0.10% | -0.10% | -0.09% | -0.10% | -0.09% | -0.11% | -0.12% | -0.11% | -0.12% | -0.11% | -0.10% | -0.09% | -0.09% | -0.07% | -0.05% | -0.04% | -0.01% | 0.00% | 0.01% | 0.03% |
|
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
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04% | -0.04% | -0.04% | -0.08% | -0.16% | -0.25% | -0.24% | -0.32% | -0.33% | -0.31% | | | | | | | | | | -0.05% | | 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% |