|
Gross Margin
|
24.29% | 24.19% | 25.57% | 24.32% | 24.15% | 26.48% | 25.08% | 22.94% | 19.57% | 23.27% | 23.63% | 23.73% | 24.31% | 24.78% | 25.85% | | 26.22% | | | | 27.14% | 26.12% | 25.42% | 24.74% | 25.15% | 25.86% | 25.69% | 25.68% | 26.50% | 26.92% | | 24.90% | 25.97% | 24.53% | | 25.89% | 26.37% | 102.66% | | | | | 100.00% | 100.00% | 100.00% | 100.00% | 96.59% | 104.83% | 104.26% | 104.96% | 99.89% | | | | | | | | | | | |
|
EBT Margin
|
-11.34% | -8.09% | -4.63% | -13.95% | -3.29% | 5.58% | 4.01% | -3.18% | -9.29% | 2.48% | 4.76% | 0.30% | -3.71% | 3.88% | 3.20% | | -0.22% | | | | 3.78% | 5.45% | 0.89% | -3.02% | 1.54% | 4.24% | 0.52% | 1.34% | 5.02% | 6.00% | | -7.63% | 3.39% | 2.86% | | -4.53% | 3.53% | -113.65% | 40.50% | 26.07% | 41.66% | 70.22% | 42.36% | 92.27% | 59.68% | 51.14% | 35.63% | 7.89% | 70.74% | 64.90% | 33.42% | 29.07% | 28.01% | 22.82% | 2.88% | 24.14% | 30.32% | -30.69% | 29.33% | 21.47% | 14.78% | 29.99% |
|
EBIT Margin
|
-13.83% | -10.34% | -6.70% | -13.41% | -4.63% | 7.93% | 6.19% | -3.32% | -7.98% | 3.30% | 5.68% | 1.39% | -2.94% | 4.67% | 3.98% | | 0.89% | | | | 4.09% | 5.59% | 0.58% | -2.81% | 1.66% | 4.24% | 0.42% | 1.34% | 5.03% | 6.03% | | -7.62% | 3.39% | 2.86% | | -4.53% | 3.53% | -125.75% | 41.15% | 20.26% | 32.32% | 58.90% | 35.67% | -22.69% | 57.82% | 50.44% | 24.39% | 55.22% | 53.20% | 66.77% | 34.52% | 33.64% | 29.64% | 23.92% | 25.02% | 24.97% | 31.05% | -28.62% | 28.03% | 19.85% | 13.66% | 28.77% |
|
EBITDA Margin
|
-13.83% | -10.34% | -6.70% | -13.41% | -4.63% | 7.93% | 6.19% | -3.32% | -7.98% | 3.30% | 5.68% | 1.39% | -2.94% | 4.67% | 3.98% | | 0.89% | | | | 4.09% | 5.59% | 0.58% | -2.81% | 1.66% | 4.24% | 0.42% | 1.34% | 5.03% | 6.03% | | -7.62% | 3.39% | 2.86% | | -4.53% | 3.53% | -125.75% | 41.15% | 20.26% | 32.32% | 58.90% | 35.67% | -22.69% | 57.82% | 50.44% | 24.39% | 55.22% | 53.20% | 66.77% | 34.52% | 33.64% | 29.64% | 23.92% | 25.02% | 24.97% | 31.05% | -28.62% | 28.03% | 19.85% | 13.66% | 28.77% |
|
Operating Margin
|
-13.83% | -10.34% | -6.70% | -13.41% | -4.63% | 7.93% | 6.19% | -3.32% | -7.98% | 3.30% | 5.68% | 1.39% | -2.94% | 4.67% | 3.98% | | 0.89% | | | | 4.09% | 5.59% | 0.58% | -2.81% | 1.66% | 4.24% | 0.42% | 1.34% | 5.03% | 6.03% | | -7.62% | 3.39% | 2.86% | | -4.53% | 3.53% | -125.75% | 41.15% | 20.26% | 32.32% | 58.90% | 35.67% | -22.69% | 57.82% | 50.44% | 24.39% | 55.22% | 53.20% | 66.77% | 34.52% | 33.64% | 29.64% | 23.92% | 25.02% | 24.97% | 31.05% | -28.62% | 28.03% | 19.85% | 13.66% | 28.77% |
|
Net Margin
|
-11.34% | -8.09% | -4.63% | -13.95% | -3.29% | 5.58% | 4.01% | -3.18% | -9.29% | 2.48% | 4.76% | 0.30% | -3.71% | 3.88% | 3.20% | | -0.22% | | | | 3.78% | 5.45% | 0.89% | -3.02% | 1.54% | 4.24% | 0.52% | 1.34% | 5.02% | 6.00% | | -5.42% | 3.39% | 2.86% | | -3.42% | 3.53% | 20.73% | -5.36% | | | | | | | | 0.13% | 1.59% | 1.16% | 1.25% | 0.92% | 3.17% | -0.50% | -1.24% | -4.62% | -0.87% | -0.41% | -0.45% | -1.25% | -0.96% | -0.17% | -1.26% |
|
FCF Margin
|
-5.17% | -5.09% | -3.77% | -7.96% | -0.72% | 0.48% | 6.27% | 7.13% | -6.04% | -2.87% | -4.62% | 1.57% | 0.63% | -6.43% | -2.76% | | 8.02% | | | | -7.23% | 9.74% | 8.82% | -9.48% | 0.00% | -3.80% | 8.61% | 5.80% | -1.88% | 5.88% | | -0.45% | -0.71% | 3.08% | | 1.31% | -3.63% | -239.46% | | 117.13% | 134.02% | -86.57% | 107.86% | 340.67% | -17.07% | 50.69% | 33.46% | 76.13% | 45.39% | 28.23% | 69.11% | 3.46% | -7.42% | 22.21% | 90.21% | -11.49% | 2.17% | 45.81% | 107.51% | 25.48% | 33.53% | 12.12% |
|
Assets Average
|
| | | | | | 10.91M | 10.12M | 8.89M | 8.17M | 8.43M | 11.82M | 12.62M | 11.18M | 12.57M | 17.67M | 20.15M | | | | | | | | | 23.96M | 23.90M | 24.00M | 24.44M | 25.50M | 25.76M | 24.26M | 22.90M | 22.69M | 23.55M | 24.72M | 25.06M | 41.79M | 52.73M | 48.09M | 48.74M | 48.67M | 49.12M | 55.69M | 66.00M | 72.24M | 76.06M | 81.33M | 87.60M | 89.83M | 96.53M | 106.92M | 109.18M | 106.52M | 104.53M | 104.89M | 106.78M | 105.14M | 98.34M | 93.88M | 94.03M | 94.63M |
|
Equity Average
|
4.51M | 2.75M | 1.91M | 0.73M | -0.96M | -0.50M | 1.25M | 0.87M | -0.51M | -0.83M | -0.07M | 1.22M | 1.69M | 2.08M | 2.95M | 3.68M | 4.20M | | | | | | | | | 18.89M | 18.59M | 18.60M | 19.43M | 20.25M | 16.67M | 15.33M | 18.11M | 18.04M | 15.31M | 15.39M | 18.27M | 23.78M | 30.17M | 31.88M | 33.18M | 34.65M | 35.89M | 38.03M | 40.80M | 43.51M | 45.93M | 46.87M | 49.44M | 53.89M | 57.07M | 59.33M | 61.23M | 62.52M | 62.87M | 63.30M | 64.64M | 64.16M | 63.86M | 65.18M | 65.79M | 66.92M |
|
Invested Capital
|
5.74M | 4.81M | 4.80M | 2.57M | -1.58M | 0.58M | 1.92M | -0.18M | -0.85M | -0.81M | 0.67M | 1.76M | 1.62M | 2.54M | 3.36M | 4.01M | 4.39M | | | | | | 18.96M | | 18.75M | 19.04M | 18.13M | 19.06M | 19.80M | 20.70M | 12.63M | 18.03M | 18.20M | 17.88M | 20.47M | 18.04M | 18.50M | 35.95M | 31.28M | 32.51M | 33.88M | 35.42M | 36.37M | 39.69M | 41.90M | 48.24M | 46.95M | 52.46M | 54.73M | 58.10M | 70.80M | 81.63M | 78.55M | 77.41M | 76.85M | 79.98M | 81.11M | 76.32M | 71.63M | 71.02M | 70.36M | 70.03M |
|
Asset Utilization Ratio
|
| | | | | | 2.36 | 6.86 | 8.32 | 9.20 | 9.54 | 6.93 | 6.71 | 7.92 | 7.32 | 4.06 | 3.60 | | | | | | | | | 3.72 | 3.90 | 4.02 | 4.07 | 3.91 | 2.86 | 3.04 | 3.20 | 3.22 | 3.10 | 2.92 | 2.91 | 1.19 | 1.06 | 0.79 | 0.33 | 0.33 | 0.28 | 0.24 | 0.24 | 0.27 | 0.30 | 0.32 | 0.33 | 0.33 | 0.32 | 0.32 | 0.32 | 0.34 | 0.36 | 0.35 | 0.34 | 0.35 | 0.35 | 0.36 | 0.35 | 0.33 |
|
Interest Coverage Ratio
|
5.55 | 4.58 | 3.01 | -24.83 | 3.45 | 3.37 | 2.83 | 23.59 | -6.12 | 4.02 | 6.15 | 1.27 | -3.82 | 5.91 | 5.11 | | 0.80 | | | | 13.01 | 38.51 | -1.91 | -13.25 | 14.64 | 0.00M | -3.92 | 0.07M | 0.00M | 256.95 | | -791.56 | 0.00M | -0.00M | | -0.01M | -0.03M | -38.89 | 64.03 | 73.95 | 52.52 | 198.56 | 7.08 | -154.40 | 165.00 | 82.64 | 18.34 | 81.02 | 39.05 | 52.94 | 24.84 | 6.14 | 8.49 | 7.34 | 10.58 | 8.65 | 10.65 | -10.06 | 14.16 | 10.30 | 14.69 | 38.81 |
|
Debt to Equity
|
0.68 | 1.40 | 1.72 | -8.77 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61 | | | 0.24 | | 0.00 | | | | | 0.07 | 0.06 | 0.07 | 0.20 | 0.12 | 0.10 | 0.27 | 0.36 | 0.27 | 0.23 | 0.23 | 0.25 | 0.24 | 0.21 | 0.11 | 0.08 | 0.07 | 0.03 |
|
Debt Ratio
|
| | | 0.23 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32 | | | 0.12 | | 0.00 | | | | | 0.04 | 0.04 | 0.04 | 0.11 | 0.07 | 0.06 | 0.15 | 0.20 | 0.16 | 0.14 | 0.14 | 0.15 | 0.15 | 0.13 | 0.07 | 0.06 | 0.05 | 0.02 |
|
Equity Ratio
|
| | | -0.03 | | 0.05 | 0.18 | -0.02 | -0.10 | -0.10 | 0.07 | 0.12 | 0.15 | 0.22 | 0.25 | 0.18 | 0.24 | | | | | | 0.72 | | 0.78 | 0.80 | 0.76 | 0.79 | 0.80 | 0.79 | 0.50 | 0.78 | 0.80 | 0.79 | 0.52 | 0.72 | 0.74 | 0.50 | 0.67 | 0.66 | 0.70 | 0.72 | 0.74 | 0.64 | 0.60 | 0.60 | 0.60 | 0.55 | 0.58 | 0.62 | 0.56 | 0.55 | 0.58 | 0.60 | 0.60 | 0.60 | 0.61 | 0.61 | 0.69 | 0.70 | 0.70 | 0.71 |
|
Times Interest Earned
|
5.55 | 4.58 | 3.01 | -24.83 | 3.45 | 3.37 | 2.83 | 23.59 | -6.12 | 4.02 | 6.15 | 1.27 | -3.82 | 5.91 | 5.11 | | 0.80 | | | | 13.01 | 38.51 | -1.91 | -13.25 | 14.64 | 0.00M | -3.92 | 0.07M | 0.00M | 256.95 | | -791.56 | 0.00M | -0.00M | | -0.01M | -0.03M | -38.89 | 64.03 | 73.95 | 52.52 | 198.56 | 7.08 | -154.40 | 165.00 | 82.64 | 18.34 | 81.02 | 39.05 | 52.94 | 24.84 | 6.14 | 8.49 | 7.34 | 10.58 | 8.65 | 10.65 | -10.06 | 14.16 | 10.30 | 14.69 | 38.81 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23 | 0.19 | 0.06 | -0.84 | 0.24 | 0.36 | 0.15 | 0.23 | 0.37 | 0.15 | 2.44 | -1.25 | 0.41 | 0.09 | -0.87 | 4.46 | 0.19 | 0.10 | 0.44 | 0.33 | 0.82 |
|
Enterprise Value
|
-0.71M | -0.31M | -0.15M | -0.07M | -0.05M | -0.18M | -0.73M | -1.82M | -1.02M | | | | | | | | | | | | -5.15M | | -7.63M | | -2.23M | -0.49M | -3.05M | -3.75M | -4.10M | -6.08M | -0.28M | -6.78M | -5.82M | -6.30M | -1.36M | -7.62M | -7.02M | -1.53M | -4.19M | -10.04M | -13.75M | -10.30M | -13.67M | -1.98M | -2.21M | -4.79M | -1.26M | -1.83M | -1.13M | -1.53M | -3.05M | -8.21M | -2.07M | -1.11M | -1.34M | -1.57M | -0.61M | -1.62M | -2.22M | -2.09M | -2.67M | -1.10M |
|
Return on Sales
|
-0.11% | -0.08% | -0.05% | -0.14% | -0.03% | 0.06% | 0.04% | -0.03% | -0.09% | 0.02% | 0.05% | 0.00% | -0.04% | 0.04% | 0.03% | 0.02% | 0.00% | 0.02% | 0.00% | 0.00% | 0.04% | 0.05% | 0.01% | -0.03% | 0.02% | 0.04% | 0.01% | 0.01% | 0.05% | 0.06% | 0.04% | -0.05% | 0.03% | 0.03% | 0.00% | -0.03% | 0.04% | 0.21% | -0.05% | 0.03% | 0.02% | -0.02% | | | | | 0.00% | 0.02% | 0.01% | 0.01% | 0.01% | 0.03% | -0.01% | -0.01% | -0.05% | -0.01% | 0.00% | 0.00% | -0.01% | -0.01% | 0.00% | -0.01% |
|
Return on Capital Employed
|
| | | | | | | 0.29% | 0.21% | -0.01% | 0.05% | 0.51% | 0.23% | 0.39% | 0.33% | | 0.20% | | | | | | | | | 0.05% | 0.05% | 0.09% | 0.13% | 0.15% | | 0.07% | 0.10% | 0.08% | | -0.06% | 0.07% | -0.19% | -0.04% | 0.00% | 0.00% | 0.16% | 0.13% | 0.09% | 0.12% | 0.14% | 0.14% | 0.23% | 0.23% | 0.23% | 0.27% | 0.25% | 0.20% | 0.16% | 0.15% | 0.14% | 0.14% | 0.06% | 0.06% | 0.05% | 0.03% | 0.10% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15% | 0.00% | 0.00% | 0.20% | 0.12% | 0.09% | 0.13% | 0.15% | 0.15% | 0.22% | 0.22% | 0.23% | 0.22% | 0.17% | 0.15% | 0.12% | 0.11% | 0.10% | 0.10% | 0.06% | 0.06% | 0.05% | 0.04% | 0.10% |
|
Return on Assets
|
| | | | | | 0.45% | 0.09% | -0.03% | -0.10% | -0.05% | 0.02% | 0.08% | 0.13% | 0.10% | 0.06% | 0.09% | | | | | | | | | 0.04% | 0.04% | 0.08% | 0.11% | 0.13% | 0.12% | 0.07% | 0.05% | 0.02% | 0.02% | 0.03% | 0.04% | 0.02% | 0.01% | 0.03% | 0.01% | -0.01% | | | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
-3.35% | -4.99% | -6.56% | -2.48% | 0.77% | -4.70% | 3.95% | 0.99% | 0.52% | 1.00% | 6.25% | 0.19% | 0.62% | 0.71% | 0.41% | 0.31% | 0.43% | | | | | | | | | 0.06% | 0.05% | 0.10% | 0.14% | 0.16% | 0.19% | 0.11% | 0.07% | 0.02% | 0.02% | 0.05% | 0.05% | 0.03% | 0.02% | 0.04% | 0.01% | -0.01% | | | | | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% |