|
Gross Margin
|
| | | | 72.59% | 66.57% | 56.04% | 69.92% | 61.33% | 67.35% | 73.72% | 76.84% | 65.88% | 72.61% | 81.46% | 81.09% | 76.69% | | | |
|
EBT Margin
|
21.54% | 24.93% | 28.80% | 35.27% | 489.88% | 204.41% | 95.15% | 302.18% | 102.02% | 366.20% | 252.67% | 481.71% | 506.94% | 524.11% | 379.12% | 399.98% | 47.64% | 23.39% | 4.75% | 15.84% |
|
EBIT Margin
|
32.25% | 34.75% | 38.09% | 42.40% | -1,242.40% | -1,498.71% | -1,930.94% | -1,338.33% | -1,525.68% | -1,007.43% | -1,089.14% | -970.84% | -1,070.33% | -912.05% | -1,010.76% | -1,071.85% | -913.23% | 40.29% | 19.74% | 29.39% |
|
EBITDA Margin
|
32.25% | 34.75% | 38.09% | 42.40% | -1,242.40% | -1,498.71% | -1,930.94% | -1,338.33% | -1,525.68% | -1,007.43% | -1,089.14% | -970.84% | -1,070.33% | -912.05% | -1,010.76% | -1,071.85% | -913.23% | 40.29% | 19.74% | 29.39% |
|
Operating Margin
|
| | | | -1,242.40% | -1,498.71% | -1,930.94% | -1,338.33% | -1,525.68% | -1,007.43% | -1,089.14% | -970.84% | -1,070.33% | -912.05% | -1,010.76% | -1,071.85% | -913.23% | | | |
|
Net Margin
|
13.96% | 16.16% | 19.08% | 20.52% | 362.51% | 146.36% | 82.54% | 77.47% | 57.90% | 295.74% | 196.37% | 377.19% | 386.56% | 398.58% | 286.63% | 316.75% | 36.80% | 18.28% | 0.12% | 12.28% |
|
FCF Margin
|
-132.22% | 51.30% | 132.17% | -12.25% | 1,975.53% | 98.38% | 359.24% | 268.09% | 1,170.41% | -82.72% | 628.54% | 687.28% | 793.92% | 529.69% | 8,907.94% | 2,267.17% | 1,279.12% | 235.99% | 273.81% | 136.60% |
|
Assets Average
|
| 2,959.93M | 3,134.76M | 3,240.72M | 3,303.65M | 3,932.61M | 4,419.70M | 4,380.23M | 5,068.04M | 5,726.99M | 5,727.61M | 5,681.14M | 5,639.73M | 5,593.92M | 5,829.98M | 6,100.46M | 6,147.62M | 6,426.36M | 6,672.27M | |
|
Equity Average
|
| 277.33M | 319.01M | 321.76M | 328.05M | 393.14M | 451.32M | 450.12M | 517.47M | 588.96M | 593.34M | 601.34M | 616.35M | 632.03M | 647.71M | 658.72M | 646.54M | 632.37M | 627.73M | |
|
Invested Capital
|
238.39M | 441.28M | 460.04M | 453.33M | 458.37M | 622.58M | 604.13M | 605.67M | 716.08M | 707.07M | 739.60M | 732.76M | 740.00M | 753.73M | 777.82M | 743.94M | 674.74M | 710.73M | 680.50M | |
|
Asset Utilization Ratio
|
| | | 0.05 | 0.04 | 0.03 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | |
|
Interest Coverage Ratio
|
3.01 | 3.54 | 4.10 | 5.95 | -6.65 | -7.03 | -7.25 | -4.61 | -5.72 | -4.36 | -3.96 | -3.22 | -2.80 | -2.56 | -2.86 | -2.73 | -2.62 | 2.38 | 1.32 | 2.17 |
|
Debt to Equity
|
| 0.70 | 1.17 | 1.15 | 1.12 | 1.26 | 1.43 | 1.45 | 1.23 | 1.34 | 1.34 | 1.26 | 1.26 | 1.09 | 1.04 | 0.87 | 1.01 | 1.22 | 1.21 | |
|
Debt Ratio
|
| 0.07 | 0.12 | 0.11 | 0.11 | 0.13 | 0.15 | 0.15 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.13 | 0.11 | 0.09 | 0.10 | 0.12 | 0.11 | |
|
Equity Ratio
|
0.08 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 | |
|
Times Interest Earned
|
3.01 | 3.54 | 4.10 | 5.95 | -6.65 | -7.03 | -7.25 | -4.61 | -5.72 | -4.36 | -3.96 | -3.22 | -2.80 | -2.56 | -2.86 | -2.73 | -2.62 | 2.38 | 1.32 | 2.17 |
|
FCF Payout Ratio
|
-0.04 | 0.10 | 0.05 | -0.40 | 0.07 | 1.35 | 0.44 | 0.56 | 0.12 | -1.46 | 0.19 | 0.18 | 0.20 | 0.27 | 0.02 | 0.07 | 0.12 | 0.04 | 0.03 | 0.07 |
|
Enterprise Value
|
-162.42M | -123.32M | -227.99M | -38.77M | -218.10M | -334.36M | -183.57M | -63.25M | -331.18M | -279.75M | -245.79M | -23.65M | -279.89M | -248.78M | -414.96M | -58.29M | -455.04M | -528.87M | -470.34M | |
|
Return on Sales
|
0.14% | 0.16% | 0.19% | 0.21% | 3.63% | 1.47% | 0.84% | 0.77% | 0.58% | 2.96% | 1.96% | 3.77% | 3.87% | 4.01% | 2.88% | 3.18% | 0.37% | 0.18% | 0.00% | 0.12% |
|
Return on Invested Capital
|
| | | 0.09% | 0.04% | -0.03% | -0.10% | -0.15% | -0.13% | -0.16% | -0.16% | -0.19% | -0.18% | -0.17% | -0.16% | -0.17% | -0.18% | -0.11% | -0.04% | |
|
Return on Assets
|
| | | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | |
|
Return on Equity
|
| | | 0.10% | 0.11% | 0.08% | 0.06% | 0.04% | 0.02% | 0.03% | 0.04% | 0.07% | 0.08% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.04% | |