|
Gross Margin
|
| 30.03% | 16.88% | 16.97% | 13.89% | 19.90% | 35.01% | 67.61% | 18.50% | 17.70% | 20.23% | 50.62% | 14.74% | 24.61% | 33.61% | 30.45% | 49.53% | 19.87% | 42.97% | 36.74% | 80.95% | 34.61% | 57.57% | 54.32% | 50.81% | 40.74% | 47.64% | 45.87% | 40.36% | 42.72% | 45.72% | 46.39% | 41.48% | 47.97% | 47.98% | 47.41% | 50.83% | 52.02% | 58.34% | 59.57% | 51.83% | 54.09% | 51.29% | -2,251.48% | 51.18% | 45.10% | 47.40% | 51.10% | 54.27% | 60.80% | 54.63% | 54.25% | 51.89% | 49.76% | 50.86% | 51.06% | 52.16% | 52.61% | 52.93% | 55.54% | 58.94% | 62.86% | 61.62% | 56.26% |
|
EBT Margin
|
| -11.64% | -0.16% | 1.09% | 1.50% | 0.68% | 8.97% | 11.43% | 7.84% | 5.15% | 58.09% | 18.48% | 6.68% | 10.72% | 6.62% | -8.73% | 20.57% | -3.33% | -8.31% | 1.81% | 55.85% | -27.02% | 20.12% | -135.27% | 2.68% | 1.81% | 12.41% | 16.52% | 16.37% | 11.18% | 10.94% | 12.24% | 12.36% | 8.78% | 13.39% | 12.46% | 9.31% | 11.79% | 20.40% | 26.60% | 15.67% | 13.74% | -9.98% | -5,515.02% | -8.89% | -25.83% | -14.00% | -3.49% | 1.29% | -3.74% | -2.34% | 8.38% | 7.12% | -1.56% | -0.42% | 9.72% | 9.95% | 3.59% | 6.55% | 9.77% | 7.92% | 17.48% | 10.71% | 10.40% |
|
EBIT Margin
|
| -7.72% | 1.44% | 2.66% | 4.07% | 2.36% | 11.35% | 17.18% | 8.97% | 6.21% | 14.14% | 17.33% | 0.71% | 11.41% | 7.86% | -7.32% | 21.33% | -2.68% | -7.00% | 2.77% | 57.74% | -26.68% | 20.31% | -11.86% | 7.82% | 2.35% | 13.28% | 17.07% | 16.80% | 10.55% | 11.69% | 11.88% | 12.03% | 8.94% | 12.85% | 11.89% | 8.59% | 10.15% | 18.87% | 25.33% | 14.88% | 13.15% | -10.03% | -5,523.00% | -9.08% | -25.94% | -14.08% | -3.57% | 1.17% | -3.91% | -3.16% | 5.88% | 2.96% | -7.32% | -5.86% | 4.76% | 4.62% | -1.96% | 0.88% | 4.52% | 2.98% | 13.38% | 7.54% | 7.33% |
|
EBITDA Margin
|
| -7.72% | 1.44% | 2.66% | 4.07% | 2.36% | 11.35% | 17.18% | 8.97% | 6.21% | 14.14% | 17.33% | 0.71% | 11.41% | 7.86% | -7.32% | 21.33% | -2.68% | -7.00% | 2.77% | 57.74% | -26.68% | 20.31% | -11.86% | 7.82% | 2.35% | 13.28% | 17.07% | 16.80% | 10.55% | 11.69% | 11.88% | 12.03% | 8.94% | 12.85% | 11.89% | 8.59% | 10.15% | 19.79% | 26.35% | 16.72% | 14.03% | -8.43% | -5,447.10% | -7.46% | -23.84% | -12.07% | -1.84% | 2.72% | -2.26% | -1.59% | 6.95% | 3.99% | -6.25% | -4.88% | 5.63% | 5.38% | -1.27% | 1.48% | 5.12% | 3.60% | 13.93% | 8.07% | 7.88% |
|
Operating Margin
|
| -7.72% | 1.44% | 2.66% | 4.07% | 2.36% | 11.35% | 17.18% | 8.97% | 6.21% | 14.14% | 17.33% | 0.71% | 11.41% | 7.86% | -7.32% | 21.33% | -2.68% | -7.00% | 2.77% | 57.74% | -26.68% | 20.31% | -11.86% | 7.82% | 2.35% | 13.28% | 17.07% | 16.80% | 10.55% | 11.69% | 11.88% | 12.03% | 8.94% | 12.85% | 11.89% | 8.59% | 10.15% | 18.87% | 25.33% | 14.88% | 13.15% | -10.03% | -5,523.00% | -9.08% | -25.94% | -14.08% | -3.57% | 1.17% | -3.91% | -3.16% | 5.88% | 2.96% | -7.32% | -5.86% | 4.76% | 4.62% | -1.96% | 0.88% | 4.52% | 2.98% | 13.38% | 7.54% | 7.33% |
|
Net Margin
|
| -11.64% | -0.16% | 1.09% | -1.67% | -5.44% | 8.97% | 11.43% | 3.80% | 5.15% | 55.84% | 8.81% | 4.28% | 8.40% | 6.62% | -8.73% | 20.57% | -3.33% | -8.31% | 1.81% | 55.85% | -27.02% | 20.12% | -135.27% | 2.68% | 1.81% | 12.41% | 16.52% | 16.37% | 11.09% | 10.85% | 12.17% | 12.42% | 8.78% | 13.39% | 12.46% | 9.31% | 12.00% | 20.13% | 32.85% | 19.29% | 14.57% | -3.40% | -4,033.10% | -59.44% | -25.85% | -14.01% | -3.49% | 1.20% | -3.76% | -2.65% | 8.04% | 6.72% | -1.58% | -0.94% | 8.88% | 41.07% | 2.34% | 4.86% | 9.42% | 8.80% | 13.91% | 7.27% | 10.26% |
|
FCF Margin
|
| 6.76% | 16.58% | -11.80% | -0.74% | 7.96% | 15.51% | -3.14% | 3.81% | 5.32% | 2.60% | 19.91% | 83.62% | -2.66% | -71.41% | -31.42% | 29.88% | 36.75% | -92.90% | 7.79% | 62.07% | -31.54% | 27.84% | -3.97% | -42.35% | 14.95% | 130.88% | -39.71% | 58.32% | 44.35% | 14.50% | 39.21% | 64.17% | 34.85% | 62.07% | 53.15% | 106.43% | 273.35% | -21.77% | -92.19% | 57.02% | 92.61% | -102.21% | 5,222.02% | 9.93% | 150.18% | 106.79% | -28.59% | -15.67% | 54.76% | 120.49% | 128.19% | -65.26% | 15.95% | -40.08% | 17.79% | 156.59% | 46.59% | 127.90% | -147.40% | 77.11% | -45.10% | 10.10% | 23.55% |
|
Assets Average
|
| | | | | 4.72M | 3.42M | 4.16M | 5.90M | 7.30M | 7.76M | 6.89M | 6.61M | 7.07M | 6.64M | 6.65M | 7.93M | | | 7.99M | 10.62M | 11.01M | 9.01M | 10.31M | 10.97M | 10.52M | 12.15M | 12.88M | 13.05M | 14.45M | 15.46M | 16.70M | 18.95M | 21.33M | 23.87M | 27.31M | 32.65M | 46.14M | 55.07M | 50.82M | 50.58M | 58.72M | 62.62M | 66.21M | 69.45M | 72.77M | 81.24M | 83.98M | 83.62M | 86.43M | 94.35M | 107.13M | 111.30M | 111.81M | 112.11M | 110.03M | 128.90M | 159.80M | 177.65M | 174.64M | 173.00M | 192.07M | 199.51M | 201.70M |
|
Equity Average
|
| | | | | -3.15M | -3.11M | -3.10M | -3.00M | -2.90M | -1.89M | -0.81M | -0.62M | -0.42M | -0.29M | -0.29M | -0.12M | | | -0.09M | 1.35M | 2.60M | 3.00M | 2.39M | 1.19M | 1.28M | 1.58M | 2.03M | 2.48M | 2.97M | 3.52M | 4.12M | 4.64M | 5.12M | 5.86M | 6.99M | 8.37M | 9.75M | 11.56M | 14.65M | 17.94M | 20.45M | 21.75M | 19.30M | 14.96M | 12.80M | 12.17M | 12.18M | 12.69M | 13.12M | 13.38M | 14.22M | 15.61M | 16.19M | 16.30M | 17.34M | 21.33M | 24.97M | 26.16M | 27.68M | 29.47M | 34.86M | 40.74M | 43.98M |
|
Invested Capital
|
-3.20M | | | | -3.18M | -3.11M | -3.11M | -3.08M | -2.91M | -2.89M | -0.88M | -0.73M | -0.51M | -0.33M | -0.25M | -0.34M | 0.11M | | -0.11M | -0.08M | 3.46M | 2.42M | 3.57M | 1.20M | 1.31M | 1.38M | 1.79M | 2.27M | 2.77M | 3.24M | 3.80M | 4.43M | 4.84M | 5.39M | 6.33M | 7.64M | 9.10M | 10.41M | 12.71M | 16.58M | 19.30M | 21.59M | 21.90M | 16.69M | 13.24M | 12.36M | 11.98M | 12.38M | 12.99M | 13.25M | 13.51M | 14.93M | 16.29M | 16.09M | 16.51M | 18.17M | 24.49M | 25.46M | 26.85M | 28.51M | 30.44M | 41.27M | 43.81M | 47.49M |
|
Asset Utilization Ratio
|
| | | | | 1.03 | 1.30 | 0.89 | 0.56 | 0.53 | 0.74 | 0.88 | 1.01 | 1.04 | 0.90 | 0.97 | 0.80 | | | 0.91 | 0.97 | 0.86 | 1.17 | 1.06 | 0.74 | 0.83 | 0.72 | 0.74 | 0.80 | 0.79 | 0.81 | 0.82 | 0.80 | 0.78 | 0.79 | 0.78 | 0.72 | 0.56 | 0.53 | 0.63 | 0.69 | 0.65 | 0.57 | 0.41 | 0.35 | 0.28 | 0.25 | 0.33 | 0.35 | 0.36 | 0.35 | 0.34 | 0.34 | 0.36 | 0.38 | 0.40 | 0.37 | 0.31 | 0.30 | 0.32 | 0.34 | 0.33 | 0.34 | 0.37 |
|
Interest Coverage Ratio
|
| 1.97 | 0.90 | 1.69 | 4.68 | 1.40 | 4.76 | 2.99 | 7.93 | 5.82 | 22.95 | 6.64 | 1.01 | 16.74 | 6.34 | -5.18 | 27.90 | -4.07 | -5.31 | 2.89 | 30.66 | -25.41 | 106.73 | -56.36 | 8.37 | 3.29 | 13.89 | 23.44 | 27.88 | | 12.64 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
-0.02 | | | | | | | | | | | | | | | | | | | | 0.24 | | | | 0.11 | | 0.01 | 0.01 | 0.04 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25 | 0.18 | 0.17 |
|
Debt Ratio
|
0.02 | | | | | | | | | | | | | | | | | | | | 0.05 | | | | 0.01 | | 0.00 | 0.00 | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05 | 0.04 | 0.04 |
|
Equity Ratio
|
-0.87 | | | | -0.51 | -0.96 | -0.86 | -0.65 | -0.41 | -0.39 | -0.11 | -0.13 | -0.07 | -0.05 | -0.04 | -0.05 | 0.01 | | -0.01 | -0.01 | 0.21 | 0.27 | 0.40 | 0.10 | 0.11 | 0.13 | 0.13 | 0.19 | 0.19 | 0.22 | 0.24 | 0.25 | 0.24 | 0.24 | 0.25 | 0.26 | 0.25 | 0.19 | 0.24 | 0.35 | 0.36 | 0.34 | 0.36 | 0.23 | 0.20 | 0.16 | 0.14 | 0.15 | 0.15 | 0.15 | 0.14 | 0.13 | 0.15 | 0.14 | 0.15 | 0.16 | 0.17 | 0.15 | 0.15 | 0.17 | 0.17 | 0.19 | 0.22 | 0.22 |
|
Times Interest Earned
|
| 1.97 | 0.90 | 1.69 | 4.68 | 1.40 | 4.76 | 2.99 | 7.93 | 5.82 | 22.95 | 6.64 | 1.01 | 16.74 | 6.34 | -5.18 | 27.90 | -4.07 | -5.31 | 2.89 | 30.66 | -25.41 | 106.73 | -56.36 | 8.37 | 3.29 | 13.89 | 23.44 | 27.88 | | 12.64 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-0.00M | -0.00M | -0.20M | -0.07M | 0.02M | -0.08M | -3.22M | -4.31M | -0.01M | -5.72M | -0.06M | -0.14M | -1.82M | -4.26M | -0.82M | -0.45M | -0.98M | -1.88M | -0.64M | -0.66M | -3.84M | -2.12M | -2.80M | -2.68M | -8.54M | -8.73M | -11.64M | -10.31M | -11.83M | -12.92M | -13.27M | -14.65M | -17.36M | -18.70M | -21.74M | -24.94M | -5.82M | -5.42M | -6.50M | -8.20M | -45.84M | -9.42M | -7.63M | -7.50M | -55.93M | -65.33M | -72.37M | -70.19M | -68.67M | -73.13M | -83.50M | -97.04M | -89.90M | -90.80M | -86.04M | -87.96M | -109.35M | -115.32M | -133.53M | -110.57M | -122.34M | -111.49M | -113.91M | -118.55M |
|
Return on Sales
|
| -0.12% | 0.00% | 0.01% | 0.01% | 0.01% | 0.09% | 0.11% | 0.08% | 0.05% | 0.58% | 0.18% | 0.07% | 0.11% | 0.07% | -0.09% | 0.21% | -0.03% | -0.08% | 0.02% | 0.56% | -0.27% | 0.20% | -1.35% | 0.03% | 0.02% | 0.12% | 0.17% | 0.16% | 0.11% | 0.11% | 0.12% | 0.12% | 0.09% | 0.13% | 0.12% | 0.09% | 0.12% | 0.20% | 0.33% | 0.19% | 0.15% | -0.03% | -40.33% | -0.59% | -0.26% | -0.14% | -0.03% | 0.01% | -0.04% | -0.03% | 0.08% | 0.07% | -0.02% | -0.01% | 0.09% | 0.41% | 0.02% | 0.05% | 0.09% | 0.09% | 0.14% | 0.07% | 0.10% |
|
Return on Capital Employed
|
| | | | | -0.09% | -0.06% | -0.06% | -0.07% | -0.11% | -0.58% | 1.51% | -0.42% | 6.56% | -2.92% | -0.81% | -0.59% | | | -0.98% | 6.30% | 0.55% | 0.81% | 10.04% | -0.01% | 0.41% | 1.17% | 0.37% | 0.72% | 0.67% | 0.55% | 0.51% | 0.52% | 0.41% | 0.46% | 0.42% | 0.46% | 6.25% | 0.27% | 0.26% | 0.37% | 0.41% | 0.16% | -0.39% | -0.44% | -1.00% | -0.95% | -0.21% | -0.17% | -0.10% | -0.07% | 0.01% | 0.02% | 0.00% | -0.02% | -0.02% | -0.02% | 0.02% | 0.04% | 0.03% | 0.04% | 0.10% | 0.09% | 0.12% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55% | 0.49% | 0.42% | 0.38% | 0.36% | | 0.35% | | 0.29% | 0.32% | 0.39% | 0.39% | 0.38% | 0.27% | -0.16% | -0.62% | -0.96% | -1.07% | -0.59% | -0.22% | -0.11% | -0.06% | 0.01% | 0.02% | 0.00% | -0.03% | -0.02% | -0.02% | 0.03% | 0.08% | 0.08% | 0.03% | 0.09% | 0.10% | 0.11% |
|
Return on Assets
|
| | | | | 0.01% | 0.03% | 0.03% | 0.04% | 0.04% | 0.22% | 0.26% | 0.27% | 0.28% | 0.08% | 0.05% | 0.08% | | | 0.03% | 0.25% | 0.21% | 0.31% | 0.00% | -0.24% | -0.21% | -0.19% | 0.07% | 0.10% | 0.11% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.07% | 0.12% | 0.15% | 0.14% | 0.10% | -0.04% | -0.13% | -0.17% | -0.16% | -0.08% | -0.03% | -0.02% | -0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.05% | 0.04% | 0.04% | 0.05% | 0.02% | 0.03% | 0.03% | 0.04% |
|
Return on Equity
|
| | | | | -0.01% | -0.03% | -0.04% | -0.07% | -0.10% | -0.90% | -2.21% | -2.91% | -4.68% | -1.95% | -1.20% | -5.26% | | | -2.63% | 1.93% | 0.87% | 0.94% | 0.02% | -2.23% | -1.71% | -1.49% | 0.42% | 0.52% | 0.54% | 0.48% | 0.42% | 0.39% | 0.36% | 0.38% | 0.36% | 0.31% | 0.31% | 0.35% | 0.42% | 0.42% | 0.40% | 0.28% | -0.15% | -0.61% | -0.96% | -1.07% | -0.59% | -0.21% | -0.11% | -0.05% | 0.03% | 0.07% | 0.07% | 0.08% | 0.09% | 0.30% | 0.28% | 0.30% | 0.29% | 0.13% | 0.17% | 0.17% | 0.17% |