|
Gross Margin
|
| 83.95% | 86.76% | 86.73% | 88.70% | 84.52% | 85.77% | 87.67% | 28.87% | 79.38% | 68.25% | 74.56% | 70.51% | 56.38% | 67.39% | 74.32% | 67.82% | 60.95% | 71.09% | 72.54% | 135.21% | 61.54% | 85.89% | 85.42% | | | 86.01% | 84.87% | 83.58% | | 83.45% | 85.20% | 87.16% | 74.83% | 80.54% | 85.22% | 87.35% | 80.05% | 85.31% | 86.10% | 86.54% | 80.23% | 85.30% | 84.62% | 88.79% | 78.52% | -67.50% | -25.00% | 39.49% | -42.59% | 36.43% | 74.13% | 84.41% | 71.59% | 84.50% | 80.92% | 87.13% | 72.78% | 92.57% | 74.49% | 86.01% | 73.26% | 82.45% | 83.81% | 86.10% | 69.34% | 81.08% | 84.07% |
|
EBT Margin
|
| 12.52% | 31.65% | 32.39% | 41.40% | 12.06% | 24.92% | 39.14% | 35.99% | 1.27% | 29.56% | 40.00% | 27.05% | 0.51% | -1.82% | 41.20% | 29.68% | 3.04% | 30.94% | 36.05% | 49.55% | -8.97% | 21.72% | 21.33% | 47.03% | -21.72% | 32.18% | 28.38% | 31.38% | 7.61% | 26.00% | 18.15% | 48.35% | -10.57% | 16.68% | 32.13% | 176.83% | -3.12% | 29.02% | 23.07% | 34.72% | -4.16% | 21.14% | 24.52% | 35.26% | -13.29% | -940.00% | -566.67% | 739.49% | -777.78% | -335.00% | -105.68% | 6.30% | -128.13% | -12.82% | -39.82% | 11.01% | -154.73% | 3,684.46% | 736.03% | 26.10% | -92.78% | -15.90% | -5.77% | 28.85% | -87.97% | -20.66% | 2.52% |
|
EBIT Margin
|
| 30.20% | 42.95% | 48.38% | 50.34% | 31.21% | 43.69% | 53.38% | 45.55% | 21.19% | 44.04% | 54.41% | 47.56% | 21.49% | 41.14% | 54.35% | 44.35% | 26.28% | 47.23% | 49.89% | 44.82% | 18.23% | 40.34% | 40.38% | 47.03% | -21.72% | 45.60% | 42.79% | 45.09% | 7.61% | 40.29% | 42.64% | 50.74% | 7.09% | 29.15% | 43.21% | 49.89% | 13.72% | 35.36% | 38.42% | 44.25% | 14.17% | 34.21% | 36.20% | 49.39% | 7.57% | -595.00% | -355.00% | -132.48% | -524.07% | -211.43% | -58.99% | 12.60% | -62.67% | 8.35% | -7.71% | 30.64% | -87.68% | -33.11% | -49.80% | 22.47% | -60.70% | -17.00% | -12.02% | 23.06% | -68.48% | -23.17% | -2.84% |
|
EBITDA Margin
|
| 34.97% | 47.15% | 52.56% | 50.34% | 35.93% | 48.03% | 57.36% | 45.55% | 27.68% | 44.04% | 54.41% | 47.56% | 21.49% | 41.14% | 54.35% | 44.35% | 26.28% | 47.23% | 49.89% | 44.82% | 18.23% | 40.34% | 40.38% | 47.03% | -21.72% | 45.60% | 42.79% | 45.09% | 7.61% | 40.29% | 42.64% | 50.74% | 7.09% | 29.15% | 11.77% | 456.86% | -2.37% | 3.69% | 10.17% | 11.86% | -1.43% | 8.08% | 8.33% | 12.98% | -5.72% | -345.00% | -211.67% | -224.20% | -359.26% | -162.14% | -47.95% | 13.54% | -70.19% | -1.04% | -16.33% | 6.65% | -130.37% | 3,684.46% | 736.03% | 26.10% | -92.78% | -15.90% | -5.77% | 28.62% | -87.97% | -20.66% | 2.52% |
|
Operating Margin
|
| 30.20% | 42.95% | 48.38% | 50.34% | 31.21% | 43.69% | 53.38% | 45.55% | 21.19% | 44.04% | 54.41% | 47.56% | 21.49% | 41.14% | 54.35% | 44.35% | 26.28% | 47.23% | 49.89% | 44.82% | 18.23% | 40.34% | 40.38% | 47.03% | -21.72% | 45.60% | 42.79% | 45.09% | 7.61% | 40.29% | 42.64% | 50.74% | 7.09% | 29.15% | 43.21% | 49.89% | 13.72% | 35.36% | 38.42% | 44.25% | 14.17% | 34.21% | 36.20% | 49.39% | 7.57% | -595.00% | -355.00% | -132.48% | -524.07% | -211.43% | -58.99% | 12.60% | -62.67% | 8.35% | -7.71% | 30.64% | -87.68% | -33.11% | -49.80% | 22.47% | -60.70% | -17.00% | -12.02% | 23.06% | -68.48% | -23.17% | -2.84% |
|
Net Margin
|
| 5.58% | 27.99% | 28.00% | 34.57% | 10.99% | 22.20% | 33.89% | 30.40% | 2.26% | 24.82% | 33.75% | 21.64% | 0.88% | -0.82% | 34.10% | 14.24% | 2.31% | 26.06% | 31.31% | 43.68% | -6.55% | 17.92% | 19.25% | 47.03% | -21.72% | 27.41% | 24.08% | 21.70% | 7.61% | 22.10% | 19.12% | 39.16% | -8.07% | 15.04% | 31.10% | 49.40% | -4.36% | 14.95% | 23.34% | 29.77% | -3.38% | 19.06% | 20.63% | 30.91% | -12.67% | -835.00% | -515.00% | -342.68% | -777.78% | -335.00% | -105.68% | 6.30% | -128.13% | -12.82% | -39.82% | 11.01% | -154.73% | 3,684.46% | 736.03% | 26.10% | -92.78% | -15.90% | -5.77% | 28.62% | -87.97% | -20.66% | 2.52% |
|
FCF Margin
|
| 55.51% | 13.89% | 56.22% | 18.89% | 31.68% | 5.45% | 49.16% | 33.53% | 21.19% | 27.63% | 39.34% | 42.15% | -6.19% | -4.63% | 24.08% | 40.21% | 31.51% | 9.77% | 50.41% | 30.15% | 13.96% | | | | -2.21% | 5.84% | 43.42% | 28.45% | 25.98% | 16.90% | 37.53% | 27.16% | 75.24% | 8.96% | 28.78% | 52.10% | 57.36% | 11.43% | 45.23% | 19.87% | 56.05% | 8.53% | 46.43% | 17.53% | 84.70% | 1,185.00% | -381.67% | -203.82% | -500.00% | -267.86% | -100.63% | -7.09% | -67.69% | -26.23% | 5.87% | -12.54% | 26.93% | -40.54% | -110.93% | 15.42% | 60.43% | 11.70% | -4.17% | 32.56% | 15.19% | -12.74% | -3.15% |
|
Assets Average
|
313.30M | 221.50M | 338.55M | 605.70M | 618.00M | 356.40M | 134.15M | 509.90M | 845.30M | 825.45M | 807.00M | 812.75M | 814.05M | 804.35M | 791.35M | 811.10M | 819.25M | 820.75M | 891.75M | 967.50M | 1,024.90M | 1,032.85M | 1,001.80M | 999.40M | 992.50M | 988.50M | 998.05M | 1,008.35M | 1,039.95M | 1,055.65M | 1,041.65M | 1,037.75M | 1,086.15M | 1,147.20M | 1,136.80M | 1,137.55M | 1,163.25M | 1,165.40M | 1,145.20M | 1,126.35M | 1,130.90M | 1,129.85M | 1,110.95M | 1,094.05M | 1,107.05M | 1,167.30M | 1,176.25M | 1,122.85M | 992.00M | 890.60M | 873.00M | 835.55M | 818.75M | 819.50M | 805.75M | 782.65M | 783.90M | 766.30M | 391.80M | 291.20M | 553.35M | 553.15M | 532.90M | 526.65M | 547.35M | 536.20M | 482.90M | 456.95M |
|
Equity Average
|
-501.10M | | | | | | | -361.25M | -329.60M | -322.70M | -328.40M | -338.00M | -346.50M | -347.10M | -350.95M | -351.10M | -352.05M | -332.60M | -266.70M | -221.05M | -181.80M | -162.65M | -183.75M | -194.25M | -167.80M | -177.60M | -220.70M | -224.95M | -165.45M | -137.95M | -169.85M | -173.85M | -269.75M | -393.30M | -430.10M | -396.55M | -361.90M | -368.30M | -377.65M | -376.70M | -370.10M | -374.40M | -382.25M | -385.30M | -383.20M | -388.05M | -406.15M | -424.45M | -453.15M | -480.75M | -501.30M | -523.35M | -529.60M | -539.40M | -553.35M | -559.70M | -514.40M | -497.90M | -275.55M | 195.00M | 421.90M | 418.40M | 395.10M | 386.70M | 398.35M | 391.00M | 360.40M | 350.25M |
|
Invested Capital
|
-526.90M | 6.70M | 19.10M | 1.80M | -491.70M | 5.70M | -386.30M | -339.80M | -293.10M | -328.00M | -304.00M | -312.10M | -322.80M | -322.40M | -332.60M | -312.60M | -336.60M | -300.60M | -195.20M | -182.50M | -116.00M | -165.20M | -167.70M | -176.50M | -100.50M | -216.90M | -193.50M | -201.00M | 833.40M | 781.70M | 775.60M | 741.70M | 576.80M | 521.60M | 498.20M | 558.70M | 560.80M | 578.90M | 560.30M | 545.30M | 555.60M | 547.60M | 534.40M | 509.80M | 547.10M | 657.70M | 637.90M | 620.00M | 579.20M | 608.90M | 582.80M | 564.30M | 570.80M | 594.40M | 566.00M | 556.40M | 657.10M | 589.10M | -19.30M | 419.30M | 444.50M | 412.30M | 387.90M | 385.50M | 411.20M | 370.80M | 350.00M | 350.50M |
|
Asset Utilization Ratio
|
0.82 | 1.21 | 0.81 | 0.43 | 0.62 | 1.10 | 2.97 | 0.84 | 0.51 | 0.50 | 0.53 | 0.54 | 0.53 | 0.55 | 0.56 | 0.55 | 0.55 | 0.55 | 0.52 | 0.47 | 0.45 | 0.44 | 0.43 | 0.39 | 0.40 | 0.41 | 0.42 | 0.43 | 0.43 | 0.42 | 0.42 | 0.43 | 0.41 | 0.39 | 0.37 | 0.38 | 0.37 | 0.37 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.40 | 0.40 | 0.37 | 0.28 | 0.20 | 0.09 | 0.03 | 0.05 | 0.08 | 0.14 | 0.18 | 0.25 | 0.28 | 0.32 | 0.32 | 0.50 | 0.57 | 0.30 | 0.30 | 0.39 | 0.47 | 0.44 | 0.44 | 0.49 | 0.52 |
|
Interest Coverage Ratio
|
| | | | | 2.40 | 3.87 | 6.05 | 4.85 | 1.38 | 4.78 | 5.32 | 3.92 | 1.21 | 3.17 | 5.46 | 3.67 | 1.62 | 4.53 | 5.27 | 4.33 | 0.98 | 3.10 | 3.20 | | | 4.23 | 3.68 | 4.73 | | 3.44 | 3.38 | 5.65 | 0.39 | 2.16 | 3.84 | 5.24 | 0.80 | 2.85 | 2.94 | 4.64 | 0.76 | 2.65 | 2.90 | 4.66 | 0.36 | -1.75 | -1.55 | -1.40 | -1.93 | -1.75 | -1.13 | 0.48 | -1.31 | 0.27 | -0.21 | 1.25 | -1.28 | -1.58 | -41.00 | 51.00 | -56.75 | -23.25 | -18.75 | 49.75 | -119.50 | -120.00 | -18.00 |
|
Debt to Equity
|
-0.10 | | | | -1.62 | | -0.05 | -2.22 | -2.51 | -2.38 | -2.38 | -2.33 | -2.36 | -2.44 | -2.43 | -2.55 | -2.52 | -2.87 | -4.07 | -4.23 | -6.20 | -5.06 | -4.81 | -4.52 | -6.85 | -4.28 | -4.35 | -4.22 | -9.37 | -5.48 | -5.68 | -5.18 | -2.70 | -2.21 | -2.16 | -2.59 | -2.64 | -2.55 | -2.52 | -2.51 | -2.58 | -2.45 | -2.43 | -2.37 | -2.53 | -2.68 | -2.53 | -2.43 | -2.22 | -2.25 | -2.13 | -2.06 | -2.10 | -2.08 | -2.02 | -1.99 | -2.42 | -2.11 | | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | | | |
|
Debt Ratio
|
0.14 | 11.00 | 1.36 | 1.32 | 1.27 | 0.20 | 0.10 | 0.90 | 0.94 | 0.98 | 0.96 | 1.00 | 1.00 | 1.07 | 1.08 | 1.07 | 1.11 | 1.07 | 0.96 | 0.94 | 0.85 | 0.91 | 0.90 | 0.91 | 0.93 | 0.95 | 0.95 | 0.96 | 0.89 | 0.92 | 0.90 | 0.91 | 0.85 | 0.82 | 0.83 | 0.81 | 0.81 | 0.83 | 0.85 | 0.84 | 0.83 | 0.84 | 0.85 | 0.85 | 0.85 | 0.88 | 0.92 | 0.96 | 1.19 | 1.23 | 1.29 | 1.34 | 1.35 | 1.40 | 1.42 | 1.45 | 1.41 | 1.52 | | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | | | |
|
Equity Ratio
|
-1.42 | | | | -0.78 | | -2.08 | -0.41 | -0.37 | -0.41 | -0.40 | -0.43 | -0.42 | -0.44 | -0.45 | -0.42 | -0.44 | -0.37 | -0.24 | -0.22 | -0.14 | -0.18 | -0.19 | -0.20 | -0.14 | -0.22 | -0.22 | -0.23 | -0.10 | -0.17 | -0.16 | -0.18 | -0.31 | -0.37 | -0.38 | -0.31 | -0.31 | -0.32 | -0.34 | -0.33 | -0.32 | -0.34 | -0.35 | -0.36 | -0.34 | -0.33 | -0.36 | -0.39 | -0.53 | -0.55 | -0.60 | -0.65 | -0.64 | -0.67 | -0.70 | -0.73 | -0.59 | -0.72 | -0.44 | 0.76 | 0.77 | 0.75 | 0.74 | 0.73 | 0.72 | 0.74 | 0.76 | 0.78 |
|
Times Interest Earned
|
| | | | | 2.40 | 3.87 | 6.05 | 4.85 | 1.38 | 4.78 | 5.32 | 3.92 | 1.21 | 3.17 | 5.46 | 3.67 | 1.62 | 4.53 | 5.27 | 4.33 | 0.98 | 3.10 | 3.20 | | | 4.23 | 3.68 | 4.73 | | 3.44 | 3.38 | 5.65 | 0.39 | 2.16 | 3.84 | 5.24 | 0.80 | 2.85 | 2.94 | 4.64 | 0.76 | 2.65 | 2.90 | 4.66 | 0.36 | -1.75 | -1.55 | -1.40 | -1.93 | -1.75 | -1.13 | 0.48 | -1.31 | 0.27 | -0.21 | 1.25 | -1.28 | -1.58 | -41.00 | 51.00 | -56.75 | -23.25 | -18.75 | 49.75 | -119.50 | -120.00 | -18.00 |
|
FCF Payout Ratio
|
| -0.70 | -0.68 | -0.35 | 6.04 | -1.16 | 11.52 | 0.46 | 0.78 | 1.71 | 0.18 | 0.41 | 0.68 | -4.51 | -0.53 | 0.56 | 0.73 | 0.81 | 0.67 | 0.42 | 0.98 | 4.32 | | | | -19.35 | | 0.52 | 0.64 | 1.64 | 0.06 | 0.20 | 0.66 | 0.74 | 0.57 | 0.45 | 0.37 | 0.82 | 0.65 | 0.34 | 0.70 | 0.65 | 0.65 | 0.30 | 0.87 | 0.59 | 0.09 | | | -0.18 | -0.11 | -0.13 | -0.89 | -0.19 | -0.14 | 0.78 | | 0.04 | | 0.00 | | 0.01 | | | | | -0.86 | -1.40 |
|
Enterprise Value
|
-552.10M | -530.10M | -501.50M | -62.90M | -68.10M | -109.80M | 16.50M | 23.90M | 9.50M | 26.20M | 23.00M | 12.60M | 1.00M | 6.60M | 10.40M | 2.70M | -23.90M | 20.80M | 76.50M | 33.00M | 82.20M | 144.90M | 158.80M | 160.60M | 164.40M | 168.60M | 171.60M | 158.90M | 190.40M | 204.50M | 220.50M | 207.60M | 163.80M | 315.70M | 327.20M | 265.30M | 244.40M | 235.80M | 233.70M | 225.30M | 213.40M | 203.80M | 219.20M | 210.20M | 184.90M | 50.30M | -6.20M | 3.80M | 23.90M | -1.90M | 17.50M | 37.20M | 41.70M | 16.60M | 49.90M | 37.20M | -13.20M | -69.70M | -16.50M | -23.00M | -37.60M | -60.10M | -56.80M | -52.50M | -78.20M | -63.10M | -40.30M | -32.90M |
|
Return on Sales
|
0.17% | 0.11% | 0.28% | 0.28% | 0.35% | 0.11% | 0.22% | 0.34% | 0.30% | 0.02% | 0.25% | 0.34% | 0.22% | 0.01% | -0.01% | 0.34% | 0.14% | 0.02% | 0.26% | 0.31% | 0.44% | -0.07% | 0.18% | 0.19% | 0.47% | -0.22% | 0.27% | 0.24% | 0.22% | 0.08% | 0.22% | 0.19% | 0.39% | -0.08% | 0.15% | 0.31% | 0.49% | -0.04% | 0.15% | 0.23% | 0.30% | -0.03% | 0.19% | 0.21% | 0.31% | -0.13% | -8.35% | -5.15% | -3.43% | -7.78% | -3.35% | -1.06% | 0.06% | -1.28% | -0.13% | -0.40% | 0.11% | -1.55% | 36.84% | 7.36% | 0.26% | -0.93% | -0.16% | -0.06% | 0.29% | -0.88% | -0.21% | 0.03% |
|
Return on Capital Employed
|
| 0.81% | 0.56% | 0.31% | 0.34% | 0.54% | 2.40% | 0.50% | 0.26% | 0.24% | 0.26% | 0.28% | 0.28% | 0.26% | 0.27% | 0.28% | 0.26% | 0.26% | 0.26% | 0.23% | 0.23% | 0.20% | 0.20% | 0.17% | 0.17% | 0.13% | 0.15% | 0.16% | 0.16% | 0.17% | 0.17% | 0.17% | 0.18% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.14% | 0.08% | 0.03% | -0.06% | -0.11% | -0.12% | -0.13% | -0.09% | -0.08% | -0.05% | -0.03% | -0.02% | 0.00% | -0.03% | -0.08% | -0.06% | -0.04% | -0.05% | -0.04% | -0.04% | -0.04% | -0.06% | -0.04% |
|
Return on Invested Capital
|
| -0.28% | -1.33% | -2.66% | -0.56% | -0.65% | -0.86% | -0.47% | -0.52% | -0.50% | -0.51% | -0.53% | -0.51% | -0.51% | -0.49% | -0.50% | -0.42% | -0.44% | -0.63% | -0.79% | -1.17% | -1.20% | -0.92% | -0.76% | | | -0.60% | -0.62% | 0.34% | | 0.15% | 0.17% | 0.20% | 0.27% | 0.27% | 0.26% | 0.11% | 0.11% | 0.11% | 0.11% | 0.22% | 0.22% | 0.26% | 0.25% | 0.27% | 0.22% | 0.12% | 0.05% | 0.36% | 10.15% | -4.28% | -4.75% | | | | | | | | | | | | | -0.05% | -0.05% | -0.07% | -0.05% |
|
Return on Assets
|
0.14% | 0.22% | 0.18% | 0.10% | 0.17% | 0.29% | 0.74% | 0.23% | 0.13% | 0.12% | 0.13% | 0.14% | 0.12% | 0.12% | 0.09% | 0.09% | 0.08% | 0.08% | 0.11% | 0.10% | 0.13% | 0.12% | 0.11% | 0.09% | 0.09% | 0.08% | 0.09% | 0.10% | 0.07% | 0.09% | 0.08% | 0.08% | 0.10% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.02% | -0.02% | -0.13% | -0.18% | -0.20% | -0.21% | -0.14% | -0.15% | -0.10% | -0.09% | -0.08% | -0.10% | 1.22% | 2.35% | 1.26% | 1.29% | 0.30% | -0.04% | -0.04% | -0.03% | -0.04% | -0.03% |
|
Return on Equity
|
-0.08% | | | | | | | -0.32% | -0.33% | -0.32% | -0.33% | -0.33% | -0.29% | -0.29% | -0.20% | -0.21% | -0.19% | -0.20% | -0.37% | -0.42% | -0.71% | -0.76% | -0.59% | -0.44% | -0.54% | -0.44% | -0.43% | -0.45% | -0.44% | -0.69% | -0.52% | -0.48% | -0.40% | -0.25% | -0.20% | -0.25% | -0.32% | -0.32% | -0.32% | -0.29% | -0.22% | -0.22% | -0.22% | -0.21% | -0.23% | -0.21% | -0.07% | 0.06% | 0.28% | 0.33% | 0.35% | 0.34% | 0.22% | 0.23% | 0.15% | 0.13% | 0.13% | 0.15% | -1.74% | 3.50% | 1.65% | 1.71% | 0.41% | -0.06% | -0.06% | -0.05% | -0.06% | -0.04% |