|
Gross Margin
|
55.97% | 67.90% | 73.46% | 73.88% | 74.93% | 71.03% | 69.20% | 69.82% | 65.58% | 28.09% | 36.45% | 69.42% | 69.67% | 66.90% | 67.54% | 52.80% | 53.59% | 58.84% | 62.00% | | | | | | | | | | | | 66.29% | 77.37% | 78.09% | 78.40% | 81.76% | 82.64% | 82.24% | 83.03% | 81.46% | 81.30% | 80.02% | 72.08% | 75.79% | 78.62% | 74.68% | 76.37% | 75.66% | 85.22% | 77.69% | 78.72% | 78.14% |
|
EBT Margin
|
-5.17% | 6.71% | 7.00% | 9.93% | 16.03% | 12.94% | 7.66% | -0.97% | -21.18% | -7.85% | -17.86% | 4.73% | 10.20% | 5.91% | 9.52% | -23.66% | -44.27% | -30.56% | -15.46% | 34.64% | 1.93% | 3.08% | -2.03% | -6.27% | -7.75% | -13.23% | 4.57% | 0.36% | -80.89% | -6.60% | 11.50% | 38.17% | 31.25% | 45.63% | 49.27% | 48.04% | 54.16% | 53.20% | 50.63% | 43.47% | 33.58% | 24.45% | 33.12% | 27.09% | 23.01% | 24.52% | 23.84% | 37.16% | 19.03% | 22.01% | 8.26% |
|
EBIT Margin
|
-4.77% | 7.57% | 9.00% | 11.30% | 17.23% | 13.66% | 8.43% | -0.17% | -19.47% | -4.80% | -15.31% | 6.77% | 11.03% | 9.19% | 5.98% | -30.04% | -40.19% | -26.24% | -11.59% | 35.94% | 2.85% | 3.98% | -1.26% | -5.74% | -6.84% | -11.95% | 5.82% | 2.20% | -75.96% | -2.64% | 3.73% | 39.43% | 32.25% | 46.11% | 49.47% | 48.18% | 54.29% | 53.35% | 50.75% | 43.25% | 32.29% | 22.66% | 30.95% | 24.50% | 21.76% | 23.39% | 23.60% | 36.12% | 18.29% | 20.91% | 6.61% |
|
EBITDA Margin
|
-4.77% | 7.57% | 9.00% | 11.30% | 17.23% | 13.66% | 8.43% | -0.17% | -19.47% | -4.80% | -15.31% | 6.77% | 11.03% | 9.19% | 5.98% | -30.04% | -40.19% | -26.24% | -11.59% | 35.94% | 2.85% | 3.98% | -1.26% | -5.74% | -6.84% | -11.95% | 5.82% | 2.20% | -75.96% | -2.64% | 3.73% | 39.43% | 32.25% | 46.11% | 49.47% | 48.18% | 54.29% | 53.35% | 50.75% | 43.25% | 32.29% | 22.66% | 30.95% | 24.50% | 21.76% | 23.39% | 23.60% | 36.12% | 18.29% | 20.91% | 6.61% |
|
Operating Margin
|
-4.77% | 7.57% | 9.00% | 11.30% | 17.23% | 13.66% | 8.43% | -0.17% | -19.47% | -4.80% | -15.31% | 6.77% | 11.03% | 9.19% | 5.98% | -30.04% | -40.19% | -26.24% | -11.59% | 35.94% | 2.85% | 3.98% | -1.26% | -5.74% | -6.84% | -11.95% | 5.82% | 2.20% | -75.96% | -2.64% | 3.73% | 39.43% | 32.25% | 46.11% | 49.47% | 48.18% | 54.29% | 53.35% | 50.75% | 43.25% | 32.29% | 22.66% | 30.95% | 24.50% | 21.76% | 23.39% | 23.60% | 36.12% | 18.29% | 20.91% | 6.61% |
|
Net Margin
|
0.69% | 2.40% | 14.86% | 8.06% | 8.19% | 5.78% | 6.73% | 19.20% | -10.08% | 0.22% | -7.72% | -7.95% | 9.22% | 0.24% | 8.57% | -21.92% | -44.27% | -30.56% | -15.46% | 34.64% | 1.93% | 3.08% | -2.03% | -6.27% | -7.75% | -13.23% | 4.57% | 0.36% | -80.89% | -6.60% | 11.50% | 38.17% | 31.25% | 45.63% | 47.22% | 45.89% | 53.01% | 52.12% | 48.22% | 41.23% | 26.63% | 19.15% | 20.86% | 14.74% | 16.84% | 18.13% | 24.81% | 39.74% | 11.20% | 18.65% | 3.63% |
|
FCF Margin
|
41.55% | -175.16% | 36.79% | -44.14% | 28.66% | 10.35% | 3.73% | -58.09% | -34.54% | -69.94% | -32.38% | -30.14% | | -50.54% | | | 1.77% | -26.87% | -75.50% | -0.34% | 16.75% | -9.17% | 19.95% | 2.02% | -18.44% | -59.15% | -7.49% | -42.03% | -51.51% | -56.45% | -14.49% | -21.12% | 28.72% | 36.33% | 36.82% | 15.67% | -33.69% | -0.07% | 16.16% | 73.40% | 61.39% | -20.89% | 67.83% | -45.64% | 32.48% | -12.68% | -24.90% | 49.48% | 54.62% | 23.06% | -18.18% |
|
Assets Average
|
| | | | 15.66M | 15.31M | 15.26M | 15.93M | 16.39M | 16.34M | 17.07M | 17.80M | | | | | 16.91M | 12.07M | 11.11M | 10.31M | 10.15M | | | 9.44M | 9.58M | 9.80M | 9.83M | 9.93M | 10.05M | 10.12M | 10.20M | 10.51M | 10.96M | | | 12.68M | 13.98M | 15.26M | 16.40M | 17.39M | 18.01M | 18.21M | 18.45M | 18.87M | 19.21M | 19.34M | 19.43M | 19.94M | 20.46M | 20.56M | 20.56M |
|
Equity Average
|
| | | | 12.61M | 12.78M | 12.89M | 12.95M | 12.96M | 12.98M | 13.00M | 12.97M | | | | | 10.93M | 8.32M | 8.18M | 8.27M | 8.41M | | | 8.44M | 8.41M | 8.35M | 8.33M | 8.36M | 8.22M | 8.07M | 8.14M | 8.52M | 9.04M | | | 11.63M | 12.89M | 14.19M | 15.39M | 16.40M | 16.99M | 17.14M | 17.28M | 17.52M | 17.64M | 17.58M | 17.77M | 18.37M | 18.76M | 18.98M | 19.21M |
|
Invested Capital
|
| | | 12.51M | 12.71M | 12.86M | 12.92M | 12.97M | 12.95M | 13.00M | 13.00M | 12.94M | | 13.44M | | 13.44M | 8.42M | 8.23M | 8.13M | 9.10M | 8.92M | 0.01M | 8.46M | 8.43M | 8.57M | 8.79M | 8.84M | 9.12M | 8.97M | 9.20M | 9.30M | 9.98M | 10.04M | | 11.04M | 12.22M | 13.55M | 14.83M | 15.96M | 16.83M | 17.14M | 17.15M | 17.42M | 17.63M | 17.65M | 17.51M | 18.03M | 18.71M | 18.80M | 19.17M | 19.26M |
|
Asset Utilization Ratio
|
| | | | 0.21 | 0.21 | 0.21 | 0.20 | 0.18 | 0.02 | 0.03 | 0.17 | | | | | 0.20 | 0.26 | 0.25 | 0.26 | 0.27 | | | 0.28 | 0.28 | 0.26 | 0.27 | 0.28 | 0.24 | 0.24 | 0.23 | 0.27 | 0.34 | | | 0.52 | 0.56 | 0.56 | 0.58 | 0.55 | 0.49 | 0.44 | 0.38 | 0.35 | 0.34 | 0.36 | 0.37 | 0.37 | 0.36 | 0.36 | 0.34 |
|
Interest Coverage Ratio
|
-11.95 | 8.71 | 4.49 | 8.01 | 14.35 | 18.70 | 10.90 | -0.21 | -11.24 | -1.58 | -6.00 | 3.31 | 6.91 | 7.56 | | -8.26 | | | | | | | | | | | | | | | 1.79 | 30.65 | 32.05 | 95.13 | 251.97 | 334.63 | 424.80 | 348.27 | 405.55 | 299.88 | 522.20 | 295.34 | 476.92 | 219.80 | 347.15 | 380.65 | 155.64 | 639.40 | 308.58 | 335.52 | 85.09 |
|
Debt to Equity
|
| | | 0.14 | 0.07 | 0.06 | 0.06 | 0.13 | 0.11 | 0.14 | 0.22 | 0.23 | | 0.18 | | 0.43 | 0.29 | 0.30 | 0.12 | | | | | | 0.03 | 0.06 | 0.06 | 0.10 | 0.12 | 0.15 | 0.13 | 0.13 | 0.09 | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | 0.11 | 0.06 | 0.05 | 0.05 | 0.10 | 0.09 | 0.11 | 0.16 | 0.16 | | 0.14 | | 0.27 | 0.20 | 0.21 | 0.09 | | | | | | 0.02 | 0.05 | 0.05 | 0.08 | 0.09 | 0.12 | 0.11 | 0.11 | 0.07 | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.78 | 0.83 | 0.84 | 0.85 | 0.78 | 0.80 | 0.79 | 0.74 | 0.72 | | 0.75 | | 0.62 | 0.69 | 0.69 | 0.80 | 0.81 | 0.85 | | 0.90 | 0.89 | 0.86 | 0.84 | 0.85 | 0.83 | 0.81 | 0.79 | 0.81 | 0.81 | 0.84 | | 0.91 | 0.92 | 0.92 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.93 | 0.92 | 0.91 | 0.91 | 0.92 | 0.92 | 0.91 | 0.93 | 0.94 |
|
Times Interest Earned
|
-11.95 | 8.71 | 4.49 | 8.01 | 14.35 | 18.70 | 10.90 | -0.21 | -11.24 | -1.58 | -6.00 | 3.31 | 6.91 | 7.56 | | -8.26 | | | | | | | | | | | | | | | 1.79 | 30.65 | 32.05 | 95.13 | 251.97 | 334.63 | 424.80 | 348.27 | 405.55 | 299.88 | 522.20 | 295.34 | 476.92 | 219.80 | 347.15 | 380.65 | 155.64 | 639.40 | 308.58 | 335.52 | 85.09 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20 | | | | 0.37 | | | | 0.21 | | |
|
Enterprise Value
|
-0.14M | -0.14M | -0.17M | -0.18M | -0.12M | -0.12M | -0.08M | -0.50M | -0.05M | -0.10M | -0.11M | -0.17M | -0.21M | -0.16M | -0.15M | -0.16M | -0.12M | -0.06M | -0.10M | -0.49M | -0.44M | | -0.11M | -0.13M | -0.15M | -0.07M | -0.06M | -0.03M | -0.05M | -0.06M | -0.04M | -0.06M | -0.08M | | -0.88M | -1.37M | -0.54M | -0.57M | -0.63M | -2.24M | -3.38M | -2.59M | -3.58M | -2.47M | -2.51M | -1.58M | -0.91M | -1.75M | -2.55M | -2.75M | -2.27M |
|
Return on Sales
|
0.01% | 0.02% | 0.15% | 0.08% | 0.08% | 0.06% | 0.07% | 0.19% | -0.10% | 0.00% | -0.08% | -0.08% | 0.09% | 0.00% | 0.09% | -0.22% | -0.44% | -0.31% | -0.15% | 0.35% | 0.02% | 0.03% | -0.02% | -0.06% | -0.08% | -0.13% | 0.05% | 0.00% | -0.81% | -0.07% | 0.12% | 0.38% | 0.31% | 0.46% | 0.47% | 0.46% | 0.53% | 0.52% | 0.48% | 0.41% | 0.27% | 0.19% | 0.21% | 0.15% | 0.17% | 0.18% | 0.25% | 0.40% | 0.11% | 0.19% | 0.04% |
|
Return on Capital Employed
|
| | | | | | | | | | | -0.01% | | | | | -0.02% | -0.05% | -0.07% | -0.02% | 0.01% | | | 0.00% | -0.01% | -0.02% | -0.01% | -0.01% | -0.03% | -0.02% | -0.03% | 0.02% | 0.08% | | | 0.24% | 0.28% | 0.29% | 0.31% | 0.28% | 0.23% | 0.17% | 0.13% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.07% |
|
Return on Invested Capital
|
| | | | 0.02% | 0.03% | 0.02% | 0.03% | 0.03% | 0.01% | 0.00% | -0.01% | | | | | | | | | | | | | | | | | | | | | | | 0.41% | 0.25% | 0.29% | 0.30% | 0.31% | 0.28% | 0.22% | 0.17% | 0.11% | 0.07% | 0.06% | 0.06% | 0.07% | 0.10% | 0.09% | 0.09% | 0.07% |
|
Return on Assets
|
| | | | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | -0.01% | | | | | -0.02% | -0.05% | -0.07% | -0.03% | 0.00% | | | 0.00% | -0.01% | -0.02% | -0.01% | -0.01% | -0.03% | -0.03% | -0.03% | 0.01% | 0.08% | | | 0.23% | 0.27% | 0.28% | 0.29% | 0.27% | 0.21% | 0.16% | 0.11% | 0.07% | 0.06% | 0.06% | 0.07% | 0.09% | 0.09% | 0.09% | 0.07% |
|
Return on Equity
|
| | | | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | -0.01% | | | | | -0.03% | -0.07% | -0.09% | -0.04% | 0.00% | | | 0.00% | -0.01% | -0.02% | -0.02% | -0.01% | -0.04% | -0.04% | -0.03% | 0.02% | 0.09% | | | 0.25% | 0.29% | 0.30% | 0.31% | 0.28% | 0.23% | 0.17% | 0.12% | 0.08% | 0.07% | 0.07% | 0.08% | 0.10% | 0.09% | 0.09% | 0.07% |