|
Gross Margin
|
83.81% | 56.12% | 53.62% | 53.08% | 58.64% | 61.54% | 67.90% | 69.05% | 65.78% | 59.90% | 61.56% | 39.98% | 57.67% | 50.68% | 32.69% | 53.02% | 52.50% | 37.08% | 58.80% | 52.61% | 44.06% | 53.15% | 52.23% | 47.46% | 39.52% | 46.81% | 51.77% | 48.62% | 42.01% | 27.50% | 33.17% | 33.51% | 32.87% | 22.57% | 40.62% | 11.71% | 38.01% | 5.83% | 40.57% | 44.92% | 42.45% | 29.47% | 51.52% | 46.66% | 47.97% | 38.63% | 48.13% | 53.00% | 63.65% | 64.81% |
|
EBT Margin
|
70.54% | 33.66% | 7.73% | 26.94% | 32.47% | 27.77% | 36.55% | 45.94% | 41.37% | 31.06% | 32.86% | 10.79% | 25.81% | 17.03% | -3.90% | 6.03% | 6.85% | -8.54% | -4.65% | 17.85% | 2.80% | 7.18% | 3.15% | 7.89% | 0.89% | 8.42% | 14.07% | 8.13% | 3.85% | -4.08% | -4.44% | -5.24% | -3.94% | -10.47% | -26.92% | -26.09% | -53.31% | -29.81% | 6.79% | 9.73% | 7.37% | -6.46% | 17.74% | 10.39% | 12.21% | 4.25% | 13.77% | 18.92% | 30.28% | 32.15% |
|
EBIT Margin
|
0.26% | 1.33% | 1.24% | 1.41% | 1.55% | 1.94% | 84.06% | 1.55% | 2.11% | 2.21% | 142.69% | 10.79% | 25.81% | 17.03% | -3.54% | 11.97% | 13.47% | 1.39% | 21.33% | 22.15% | 6.91% | 11.35% | 17.90% | 9.72% | 2.50% | 10.24% | 15.53% | 9.62% | 5.12% | -2.71% | -3.17% | -3.96% | -2.66% | -9.19% | -25.71% | -24.85% | -52.24% | -28.59% | 8.54% | 11.36% | 8.85% | -5.06% | 19.34% | 11.87% | 13.58% | 5.55% | 14.99% | 20.06% | 31.18% | 33.03% |
|
EBITDA Margin
|
41.02% | 23.81% | 3.07% | 20.85% | 24.37% | 16.94% | 22.59% | 29.54% | 24.06% | 16.70% | 21.40% | 8.70% | 20.55% | 8.67% | -11.66% | 8.01% | 9.40% | -8.40% | -7.08% | 9.28% | 1.45% | 3.79% | 5.59% | 10.93% | 5.33% | 8.67% | 8.37% | 6.88% | 11.44% | -11.49% | 1.47% | -9.07% | -0.79% | -10.42% | -32.02% | -34.73% | -61.16% | -37.23% | 7.73% | 13.17% | 2.97% | -5.67% | 24.29% | 7.32% | 9.61% | 10.95% | 5.43% | 17.46% | 25.31% | 25.89% |
|
Operating Margin
|
0.26% | 1.33% | 1.24% | 1.41% | 1.55% | 1.94% | 84.06% | 1.55% | 2.11% | 2.21% | 142.69% | 10.79% | 25.81% | 17.03% | -3.54% | 11.97% | 13.47% | 1.39% | 21.33% | 22.15% | 6.91% | 11.35% | 17.90% | 9.72% | 2.50% | 10.24% | 15.53% | 9.62% | 5.12% | -2.71% | -3.17% | -3.96% | -2.66% | -9.19% | -25.71% | -24.85% | -52.24% | -28.59% | 8.54% | 11.36% | 8.85% | -5.06% | 19.34% | 11.87% | 13.58% | 5.55% | 14.99% | 20.06% | 31.18% | 33.03% |
|
Net Margin
|
43.25% | 23.38% | 2.46% | 17.98% | 20.56% | 17.18% | 23.04% | 28.59% | 25.63% | 18.84% | 19.98% | 6.65% | 15.93% | 10.00% | -2.78% | 6.03% | 6.85% | -8.54% | -4.65% | 13.24% | 2.04% | 4.78% | 3.15% | 5.89% | 0.59% | 6.18% | 9.25% | 5.74% | 3.04% | -3.17% | 1.76% | -3.50% | -2.63% | -9.80% | -29.52% | -19.39% | -53.65% | -29.15% | 7.16% | 7.92% | 4.20% | -3.98% | 16.55% | 7.44% | 9.26% | 3.85% | 9.66% | 14.41% | 23.07% | 23.73% |
|
FCF Margin
|
| 333.09% | 65.26% | 52.07% | 20.94% | 24.94% | 164.18% | 67.94% | 12.93% | 35.91% | 29.05% | 50.43% | 40.34% | -4.40% | -16.17% | 3.87% | 29.90% | 63.50% | -83.18% | -10.90% | 51.01% | 8.74% | 28.14% | 68.77% | -7.65% | 29.83% | 2.49% | 64.52% | 33.86% | -8.33% | 32.29% | 26.36% | 43.18% | -18.98% | -7.65% | -24.83% | -5.82% | 17.24% | -12.85% | 7.08% | 2.96% | -29.96% | 52.58% | 2.13% | 73.57% | -7.71% | -27.89% | -0.60% | 20.07% | 57.76% |
|
Assets Average
|
| | | | | 524.30M | 568.90M | 641.84M | 761.39M | 854.58M | 846.22M | 858.22M | 1,001.00M | 1,088.34M | 1,043.48M | 994.32M | 1,052.02M | 1,373.81M | 1,685.10M | 1,818.81M | 1,928.65M | 1,908.11M | 1,797.02M | 1,722.85M | 1,805.49M | 1,888.43M | 1,891.27M | 1,910.08M | 2,023.44M | 2,157.39M | 2,118.88M | 2,052.09M | 2,183.21M | 2,299.87M | 2,114.44M | 1,908.58M | 1,933.15M | 2,276.24M | 2,457.59M | 2,275.69M | 2,257.90M | 2,362.86M | 2,244.14M | 2,124.85M | 2,364.74M | 2,486.87M | 2,421.66M | 2,341.01M | 2,374.93M | 2,452.09M |
|
Equity Average
|
| 83.69M | 83.08M | 95.06M | 165.87M | 226.54M | 243.28M | 271.45M | 299.95M | 322.25M | 344.48M | 356.40M | 364.31M | 374.81M | 367.60M | 359.39M | 363.05M | 333.47M | 340.75M | 384.35M | 387.49M | 388.32M | 407.94M | 430.21M | 436.97M | 442.04M | 447.01M | 449.05M | 455.90M | 452.82M | 442.74M | 434.90M | 426.16M | 414.95M | 374.04M | 312.41M | 231.16M | 149.12M | 124.37M | 142.88M | 157.68M | 156.01M | 185.83M | 227.61M | 245.13M | 267.34M | 285.07M | 309.90M | 356.15M | 410.28M |
|
Invested Capital
|
81.20M | 86.19M | 79.98M | 110.14M | 221.61M | 231.48M | 255.09M | 287.81M | 312.10M | 332.40M | 356.55M | 356.25M | 372.37M | 377.24M | 437.46M | 360.83M | 365.27M | 517.93M | 587.60M | 596.61M | 583.13M | 587.54M | 450.93M | 573.15M | 576.84M | 581.28M | 470.10M | 579.58M | 592.71M | 569.53M | 566.78M | 549.94M | 547.29M | 529.24M | 466.31M | 407.44M | 305.26M | 240.56M | 261.45M | 282.77M | 286.24M | 274.56M | 340.01M | 358.73M | 376.11M | 397.89M | 407.12M | 423.81M | 475.66M | 516.51M |
|
Asset Utilization Ratio
|
| | | | | 0.35 | 0.41 | 0.46 | 0.46 | 0.44 | 0.47 | 0.47 | 0.42 | 0.40 | 0.42 | 0.43 | 0.39 | 0.29 | 0.24 | 0.23 | 0.23 | 0.24 | 0.27 | 0.28 | 0.27 | 0.26 | 0.27 | 0.28 | 0.27 | 0.27 | 0.28 | 0.30 | 0.28 | 0.27 | 0.30 | 0.34 | 0.34 | 0.29 | 0.27 | 0.30 | 0.31 | 0.31 | 0.33 | 0.35 | 0.32 | 0.32 | 0.34 | 0.36 | 0.35 | 0.34 |
|
Interest Coverage Ratio
|
20.67 | 75.50 | | | | | | | | | | | | | | 5.45 | 5.85 | 0.38 | 4.59 | 5.15 | 1.51 | 2.72 | 4.88 | 5.43 | 1.55 | 5.62 | 16.98 | 6.49 | 4.05 | -1.99 | -2.49 | -3.11 | -2.07 | -7.15 | -21.25 | -19.99 | -48.86 | -23.34 | 4.87 | 6.97 | 5.98 | -3.64 | 12.06 | 8.02 | 9.94 | 4.26 | 12.27 | 17.49 | 34.51 | 37.93 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | 0.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | 0.28 | | 0.42 | 0.44 | 0.41 | 0.43 | 0.37 | 0.39 | 0.43 | 0.41 | 0.33 | 0.36 | 0.35 | 0.38 | 0.32 | 0.19 | 0.21 | 0.21 | 0.19 | 0.21 | 0.24 | 0.26 | 0.23 | 0.24 | 0.23 | 0.24 | 0.21 | 0.21 | 0.21 | 0.21 | 0.18 | 0.18 | 0.17 | 0.15 | 0.09 | 0.05 | 0.05 | 0.07 | 0.07 | 0.06 | 0.10 | 0.11 | 0.10 | 0.12 | 0.12 | 0.15 | 0.15 | 0.18 |
|
Times Interest Earned
|
20.67 | 75.50 | | | | | | | | | | | | | | 5.45 | 5.85 | 0.38 | 4.59 | 5.15 | 1.51 | 2.72 | 4.88 | 5.43 | 1.55 | 5.62 | 16.98 | 6.49 | 4.05 | -1.99 | -2.49 | -3.11 | -2.07 | -7.15 | -21.25 | -19.99 | -48.86 | -23.34 | 4.87 | 6.97 | 5.98 | -3.64 | 12.06 | 8.02 | 9.94 | 4.26 | 12.27 | 17.49 | 34.51 | 37.93 |
|
FCF Payout Ratio
|
| | | | | | | | | | | 0.03 | 0.04 | -0.38 | -0.09 | 0.46 | 0.06 | 0.05 | -0.02 | -0.13 | 0.03 | 0.15 | 0.05 | 0.02 | -0.19 | 0.05 | 0.51 | 0.02 | 0.04 | -0.12 | 0.03 | 0.04 | 0.03 | -0.05 | -0.13 | -0.04 | -0.17 | 0.05 | 0.00 | 0.00 | | | | | | | | | | |
|
Enterprise Value
|
-39.70M | -105.83M | -65.06M | -74.69M | -182.12M | -101.64M | -160.48M | -160.81M | -131.73M | -201.27M | -236.28M | -168.86M | -142.95M | -130.84M | -105.82M | -104.73M | -134.18M | -352.32M | -170.91M | -193.64M | -218.34M | -237.23M | -266.57M | -297.10M | -264.11M | -230.00M | -269.97M | -314.96M | -289.94M | -511.19M | -442.56M | -402.77M | -446.96M | -393.41M | -360.75M | -287.59M | -292.45M | -299.06M | -282.39M | -331.46M | -248.59M | -230.59M | -465.31M | -388.04M | -482.87M | -511.85M | -454.60M | -426.97M | -474.53M | -561.50M |
|
Return on Sales
|
0.43% | 0.23% | 0.02% | 0.18% | 0.21% | 0.17% | 0.23% | 0.29% | 0.26% | 0.19% | 0.20% | 0.07% | 0.16% | 0.10% | -0.03% | 0.02% | 0.03% | -0.08% | 0.08% | 0.13% | 0.02% | 0.05% | 0.01% | 0.06% | 0.01% | 0.06% | 0.21% | 0.06% | 0.03% | -0.03% | 0.02% | -0.03% | -0.03% | -0.10% | -0.29% | -0.19% | -0.54% | -0.29% | 0.07% | 0.08% | 0.04% | -0.04% | 0.17% | 0.07% | 0.09% | 0.04% | 0.10% | 0.14% | 0.23% | 0.24% |
|
Return on Invested Capital
|
| | | 0.01% | 0.01% | 0.01% | 0.19% | 0.17% | 0.16% | 0.15% | 0.27% | 0.28% | 0.32% | 0.33% | 0.08% | 0.08% | 0.05% | 4.28% | -0.39% | 0.14% | 0.18% | 0.14% | 0.09% | 0.07% | 0.06% | 0.06% | 0.10% | 0.10% | 0.10% | 0.08% | 0.08% | 0.00% | -0.01% | -0.03% | -0.13% | -0.21% | -0.49% | -0.76% | -0.58% | -0.37% | 0.03% | 0.13% | 0.18% | 0.16% | 0.18% | 0.21% | 0.17% | 0.21% | 0.25% | 0.31% |
|
Return on Assets
|
| | | | | 0.05% | 0.08% | 0.11% | 0.11% | 0.11% | 0.11% | 0.08% | 0.06% | 0.05% | 0.03% | 0.03% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.00% | 0.00% | 0.00% | -0.01% | -0.03% | -0.05% | -0.09% | -0.09% | -0.06% | -0.05% | -0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.05% | 0.06% |
|
Return on Equity
|
| | | 0.37% | 0.14% | 0.12% | 0.19% | 0.26% | 0.28% | 0.29% | 0.27% | 0.20% | 0.17% | 0.15% | 0.09% | 0.08% | 0.04% | -0.02% | 0.01% | 0.05% | 0.04% | 0.08% | 0.06% | 0.04% | 0.03% | 0.04% | 0.10% | 0.10% | 0.11% | 0.08% | 0.02% | -0.01% | -0.02% | -0.05% | -0.20% | -0.32% | -0.79% | -1.44% | -1.24% | -0.77% | -0.09% | 0.17% | 0.24% | 0.20% | 0.23% | 0.27% | 0.22% | 0.25% | 0.30% | 0.36% |