|
Gross Margin
|
| 37.32% | 26.78% | 24.47% | 23.27% | 32.33% | 32.11% | 261.66% | 25.02% | 34.00% | 34.76% | 30.03% | 28.47% | 35.77% | 36.74% | 32.94% | 32.71% | 38.96% | 41.49% | 35.81% | 34.40% | 41.32% | 43.01% | 37.14% | 37.88% | 42.38% | 44.04% | 38.28% | 37.18% | 41.12% | 42.08% | 35.68% | 36.96% | 41.89% | 41.76% | 32.94% | 35.50% | 43.22% | 41.57% | 37.04% | 25.14% | -79.64% | 7.83% | 10.47% | 13.11% | 34.34% | 38.00% | 31.81% | 32.44% | 42.55% | 39.64% | 28.29% | 29.90% | 35.99% | 36.90% | 30.86% | 31.21% | 37.64% | 36.46% | 28.83% | 29.05% | 37.73% | 35.03% |
|
EBT Margin
|
| -170.94% | -1.44% | -5.97% | -8.05% | 6.99% | 6.56% | 9.87% | -7.00% | 12.42% | 13.29% | 7.87% | -2.71% | 13.13% | 14.18% | 9.52% | 1.42% | 16.96% | 19.21% | 11.16% | 2.31% | 15.23% | 18.58% | 12.16% | 6.70% | 36.00% | -16.27% | 9.18% | 6.18% | 21.92% | 15.94% | 6.64% | 13.30% | 29.36% | 15.40% | -42.96% | 0.17% | 15.18% | 8.11% | 4.96% | 11.64% | -595.25% | -162.10% | -226.86% | -145.18% | 0.91% | -9.85% | -17.32% | -38.83% | 7.24% | 6.56% | -12.70% | -7.21% | 12.02% | -14.06% | -12.61% | -8.75% | 8.37% | 4.93% | -15.20% | -11.04% | 6.65% | -7.36% |
|
EBIT Margin
|
| -211.46% | -2.21% | -4.02% | -2.46% | 11.24% | 8.29% | 13.85% | 1.84% | 12.80% | 14.93% | 7.69% | 4.66% | 14.83% | 16.56% | 9.86% | 8.35% | 17.89% | 21.08% | 11.94% | 9.74% | 17.92% | 22.08% | 14.76% | 15.29% | 21.35% | 16.91% | 34.85% | 11.27% | 19.53% | 20.17% | 18.91% | 17.34% | 23.48% | 19.64% | -22.60% | 8.15% | 21.67% | 14.36% | 11.27% | 20.40% | -489.96% | -126.50% | -188.02% | -114.93% | 16.08% | -0.26% | -7.80% | -30.09% | 13.07% | 12.53% | -3.68% | 1.70% | 19.46% | -6.58% | -4.84% | -0.44% | 15.35% | 11.63% | -6.70% | -2.26% | 12.85% | -2.56% |
|
EBITDA Margin
|
| -211.46% | 7.18% | -6.38% | 9.89% | 11.24% | 6.65% | -0.95% | -3.66% | 10.65% | 11.23% | 6.97% | -0.14% | 13.16% | 12.91% | 8.82% | 3.19% | 15.21% | 18.20% | 9.49% | 1.84% | 15.51% | 12.77% | 15.15% | 2.63% | 32.88% | -15.57% | 17.08% | 8.89% | 20.60% | 15.51% | 9.12% | 16.14% | 29.48% | 14.96% | -46.83% | -0.92% | 8.92% | 5.22% | 8.31% | -4.53% | -581.26% | -156.97% | -220.45% | -125.88% | 3.43% | -7.27% | -11.62% | -26.53% | 10.20% | 9.95% | -14.24% | -9.41% | 15.71% | -13.96% | -19.20% | -0.44% | 15.35% | 11.63% | -6.70% | -2.26% | 12.85% | -2.56% |
|
Operating Margin
|
| -211.46% | -2.21% | -4.02% | -2.46% | 11.24% | 8.29% | 13.85% | 1.84% | 12.80% | 14.93% | 7.69% | 4.66% | 14.83% | 16.56% | 9.86% | 8.35% | 17.89% | 21.08% | 11.94% | 9.74% | 17.92% | 22.08% | 14.76% | 15.29% | 21.35% | 16.91% | 34.85% | 11.27% | 19.53% | 20.17% | 18.91% | 17.34% | 23.48% | 19.64% | -22.60% | 8.15% | 21.67% | 14.36% | 11.27% | 20.40% | -489.96% | -126.50% | -188.02% | -114.93% | 16.08% | -0.26% | -7.80% | -30.09% | 13.07% | 12.53% | -3.68% | 1.70% | 19.46% | -6.58% | -4.84% | -0.44% | 15.35% | 11.63% | -6.70% | -2.26% | 12.85% | -2.56% |
|
Net Margin
|
| -172.11% | -1.42% | -5.67% | -8.42% | 2.40% | 3.22% | 4.09% | -9.35% | 5.74% | 7.15% | 2.51% | -4.69% | 6.91% | 8.62% | 3.81% | -1.59% | 11.25% | 13.99% | 6.07% | 0.40% | 10.12% | 14.62% | 8.49% | 3.35% | 32.95% | -21.01% | 7.21% | 5.50% | 19.20% | 13.09% | 4.38% | 11.26% | 26.19% | 12.54% | -44.27% | -0.68% | 11.82% | 5.14% | 3.01% | 12.56% | -613.72% | -179.85% | -243.90% | -153.89% | -5.24% | -18.42% | -21.74% | -42.96% | 4.19% | 3.29% | -13.63% | -11.09% | 8.78% | -17.21% | -13.46% | -12.41% | 5.11% | 8.16% | -18.10% | -13.61% | 1.82% | -10.88% |
|
FCF Margin
|
| -42.92% | 10.26% | -3.34% | -22.18% | 10.60% | 4.31% | 1.21% | -8.27% | 9.32% | 13.71% | 7.02% | -4.40% | 15.49% | 24.72% | 16.82% | 9.41% | 21.14% | 26.49% | 13.33% | 2.24% | 16.88% | 21.73% | 19.08% | 5.42% | 21.84% | 19.04% | 10.70% | 8.42% | 14.98% | 20.52% | 14.07% | 13.87% | 20.38% | 22.72% | -28.77% | 3.54% | 23.80% | 18.86% | 7.24% | -18.06% | -564.85% | -105.33% | -93.64% | -20.04% | -7.66% | -49.18% | -14.58% | 7.33% | -31.06% | 26.83% | 7.61% | 3.83% | 2.82% | 10.02% | -7.98% | -1.11% | 12.71% | 14.31% | 12.25% | 9.27% | 15.14% | 14.13% |
|
Assets Average
|
| 388.94M | 570.04M | 803.02M | 967.92M | 1,200.14M | 1,368.69M | 1,417.03M | 1,406.00M | 1,477.38M | 1,646.17M | 1,109.50M | 1,240.88M | 2,006.35M | 2,030.91M | 2,080.89M | 2,111.30M | 2,133.12M | 2,264.35M | 2,569.30M | 2,760.24M | 2,917.63M | 3,088.11M | 3,074.72M | 3,065.24M | 3,034.89M | 2,976.59M | 2,882.34M | 2,810.85M | 2,708.07M | 2,598.69M | 2,592.28M | 2,666.40M | 2,848.03M | 3,015.30M | 5,027.41M | 6,905.77M | 6,781.96M | 6,637.66M | 6,521.58M | 6,718.25M | 6,716.52M | 6,380.45M | 6,171.08M | 6,042.64M | 6,041.63M | 6,150.91M | 6,244.33M | 6,220.28M | 6,284.15M | 6,362.66M | 6,234.96M | 6,105.64M | 6,075.55M | 6,036.10M | 5,911.90M | 5,761.46M | 5,701.15M | 5,713.46M | 5,707.96M | 5,671.98M | 5,651.97M | 5,603.78M |
|
Equity Average
|
| | | | | | 1,071.10M | 1,117.39M | 1,125.81M | 1,190.22M | 1,280.20M | 1,314.15M | 1,349.68M | 1,394.34M | 1,403.55M | 1,439.90M | 1,467.69M | 1,461.99M | 1,555.13M | 1,714.50M | 1,768.38M | 1,756.14M | 1,758.32M | 1,759.76M | 1,676.57M | 1,672.72M | 1,678.83M | 1,606.83M | 1,571.55M | 1,524.22M | 1,515.05M | 1,509.59M | 1,501.93M | 1,516.48M | 1,533.81M | 2,652.46M | 3,738.36M | 3,698.54M | 3,673.37M | 3,644.20M | 3,629.85M | 3,558.26M | 3,424.43M | 3,312.22M | 3,141.74M | 3,128.90M | 3,220.47M | 3,183.10M | 3,124.42M | 3,138.80M | 3,208.05M | 3,153.98M | 3,044.33M | 3,004.11M | 2,971.79M | 2,894.91M | 2,831.93M | 2,823.97M | 2,838.17M | 2,814.89M | 2,757.14M | 2,728.76M | 2,669.34M |
|
Invested Capital
|
| | | 688.45M | | 1,023.76M | 1,118.42M | 1,251.09M | 1,135.27M | 1,245.18M | 1,315.22M | 1,313.09M | 1,386.28M | 1,402.40M | 1,404.71M | 1,475.08M | 1,460.29M | 1,463.69M | 1,646.58M | 1,782.41M | 1,754.34M | 1,757.94M | 1,758.69M | 1,760.83M | 1,592.31M | 1,753.13M | 1,604.54M | 1,609.12M | 1,533.99M | 1,514.45M | 1,515.65M | 2,388.76M | 1,500.33M | 1,532.63M | 1,534.98M | 6,516.83M | 6,214.16M | 6,089.00M | 5,886.19M | 5,861.16M | 6,336.02M | 5,941.72M | 5,714.19M | 5,544.80M | 5,453.14M | 5,513.56M | 5,586.53M | 5,605.79M | 5,528.02M | 5,710.43M | 5,642.19M | 5,471.84M | 5,392.13M | 5,392.90M | 5,306.41M | 5,170.15M | 5,020.16M | 5,041.64M | 5,049.61M | 5,034.61M | 4,973.85M | 4,979.24M | 4,846.62M |
|
Asset Utilization Ratio
|
| | | 0.07 | 0.10 | 0.14 | 0.17 | 0.20 | 0.23 | 0.23 | 0.22 | 0.34 | 0.33 | 0.22 | 0.23 | 0.24 | 0.24 | 0.25 | 0.25 | 0.23 | 0.23 | 0.24 | 0.24 | 0.25 | 0.26 | 0.27 | 0.27 | 0.28 | 0.29 | 0.29 | 0.30 | 0.30 | 0.29 | 0.27 | 0.26 | 0.16 | 0.15 | 0.18 | 0.22 | 0.25 | 0.23 | 0.16 | 0.12 | 0.07 | 0.04 | 0.07 | 0.09 | 0.12 | 0.15 | 0.18 | 0.21 | 0.22 | 0.24 | 0.23 | 0.23 | 0.24 | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 | 0.26 | 0.26 |
|
Interest Coverage Ratio
|
| | -1.01 | -1.17 | -0.37 | 2.38 | 1.93 | 7.71 | 0.44 | 3.48 | 3.94 | 1.89 | 0.90 | 3.16 | 3.58 | 2.01 | 1.73 | 4.22 | 4.92 | 2.50 | 1.91 | 3.83 | 4.30 | 2.83 | 2.78 | 3.96 | 3.45 | 6.23 | 2.20 | 4.14 | 4.54 | 3.66 | 3.20 | 4.48 | 3.19 | -2.58 | 1.02 | 3.34 | 2.30 | 1.79 | 2.33 | -4.59 | -3.54 | -4.83 | -3.80 | 1.06 | -0.03 | -0.82 | -3.44 | 2.24 | 2.09 | -0.40 | 0.19 | 2.53 | -0.84 | -0.58 | -0.05 | 2.18 | 1.69 | -0.75 | -0.27 | 1.92 | -0.51 |
|
Debt to Equity
|
| | | 0.21 | | 0.25 | 0.23 | 0.35 | 0.19 | 0.21 | 0.20 | 0.31 | 0.32 | 0.31 | 0.33 | 0.31 | 0.31 | 0.31 | 0.30 | 0.28 | 0.25 | 0.25 | 0.30 | 0.18 | 0.20 | 0.13 | 0.14 | 0.09 | 0.13 | 0.05 | 0.05 | 0.05 | 0.14 | 0.25 | 0.26 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | 0.05 | 0.17 | 0.23 | 0.19 | 0.18 | 0.27 | 0.15 | 0.17 | 0.15 | 0.84 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.18 | 0.16 | 0.14 | 0.17 | 0.10 | 0.10 | 0.08 | 0.08 | 0.05 | 0.07 | 0.03 | 0.03 | 0.03 | 0.07 | 0.13 | 0.13 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.80 | | 0.78 | 0.79 | 0.79 | 0.81 | 0.80 | 0.76 | 2.70 | 0.69 | 0.70 | 0.69 | 0.70 | 0.69 | 0.68 | 0.70 | 0.64 | 0.64 | 0.57 | 0.57 | 0.58 | 0.52 | 0.58 | 0.54 | 0.57 | 0.55 | 0.58 | 0.58 | 0.58 | 0.55 | 0.52 | 0.50 | 0.54 | 0.54 | 0.55 | 0.56 | 0.56 | 0.52 | 0.54 | 0.54 | 0.54 | 0.50 | 0.53 | 0.51 | 0.51 | 0.50 | 0.50 | 0.51 | 0.50 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.50 | 0.50 | 0.49 | 0.48 | 0.48 | 0.47 |
|
Times Interest Earned
|
| | -1.01 | -1.17 | -0.37 | 2.38 | 1.93 | 7.71 | 0.44 | 3.48 | 3.94 | 1.89 | 0.90 | 3.16 | 3.58 | 2.01 | 1.73 | 4.22 | 4.92 | 2.50 | 1.91 | 3.83 | 4.30 | 2.83 | 2.78 | 3.96 | 3.45 | 6.23 | 2.20 | 4.14 | 4.54 | 3.66 | 3.20 | 4.48 | 3.19 | -2.58 | 1.02 | 3.34 | 2.30 | 1.79 | 2.33 | -4.59 | -3.54 | -4.83 | -3.80 | 1.06 | -0.03 | -0.82 | -3.44 | 2.24 | 2.09 | -0.40 | 0.19 | 2.53 | -0.84 | -0.58 | -0.05 | 2.18 | 1.69 | -0.75 | -0.27 | 1.92 | -0.51 |
|
FCF Payout Ratio
|
| | | | 0.06 | 0.63 | 1.99 | 6.07 | -1.00 | 0.80 | 0.52 | 1.01 | -2.14 | 0.51 | 0.31 | 0.49 | 1.27 | 0.48 | 0.36 | 0.81 | 6.27 | 0.68 | 0.48 | 0.61 | 2.61 | 0.60 | 0.69 | 1.30 | 1.83 | 0.87 | 0.64 | 1.04 | 1.07 | 0.63 | 0.57 | -0.50 | 3.84 | 0.47 | 0.62 | 1.82 | -1.03 | -0.01 | -0.02 | -0.02 | -0.49 | -0.11 | -0.01 | -0.37 | 0.60 | -0.01 | 0.01 | 0.51 | 1.04 | 0.11 | 0.03 | -0.46 | -3.39 | 0.02 | 0.02 | 0.29 | 0.40 | 0.02 | 0.02 |
|
Enterprise Value
|
-319.12M | -181.20M | -371.13M | -223.67M | -344.89M | -137.72M | -72.64M | -62.59M | -33.03M | -160.12M | -143.23M | -85.76M | -115.16M | -150.69M | -108.70M | -53.39M | -41.97M | -35.42M | -115.44M | -51.56M | -27.10M | -31.37M | -36.39M | -23.90M | -25.59M | -33.19M | -43.44M | -29.98M | -28.16M | -10.23M | -9.76M | -27.91M | -11.05M | -11.97M | -377.10M | -73.27M | -41.17M | -31.48M | -19.03M | -19.37M | -705.94M | -318.77M | -197.22M | -117.28M | -106.87M | -305.02M | -150.17M | -50.79M | -61.51M | 54.80M | -103.04M | 46.99M | -50.03M | -85.81M | -92.56M | -96.90M | 30.81M | -13.01M | -44.07M | -116.20M | -116.81M | -163.63M | -129.92M |
|
Return on Sales
|
| -1.72% | -0.01% | -0.06% | -0.07% | 0.06% | 0.07% | 0.10% | -0.04% | 0.11% | 0.12% | 0.07% | 0.00% | 0.12% | 0.13% | 0.09% | 0.03% | 0.16% | 0.18% | 0.10% | 0.04% | 0.13% | 0.18% | 0.12% | 0.08% | 0.35% | -0.17% | 0.09% | 0.08% | 0.21% | 0.15% | 0.07% | 0.14% | 0.28% | 0.15% | -0.42% | 0.02% | 0.14% | 0.07% | 0.05% | 0.16% | -5.79% | -1.70% | -2.33% | -1.45% | 0.01% | -0.10% | -0.17% | -0.39% | 0.07% | 0.06% | -0.12% | -0.07% | 0.12% | -0.14% | -0.13% | -0.09% | 0.08% | 0.11% | -0.15% | -0.10% | 0.05% | -0.08% |
|
Return on Capital Employed
|
| | | | | | | | | | | 0.03% | | | | 0.03% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Invested Capital
|
| | | | | | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.08% | 0.09% | 0.08% | 0.11% | 0.11% | 0.11% | 0.11% | 0.07% | 0.07% | 0.10% | 0.10% | 0.01% | 0.01% | 0.03% | -0.08% | 0.04% | 0.04% | 0.01% | -0.02% | -0.05% | -0.08% | -0.06% | -0.04% | -0.02% | -0.01% | -0.01% | 0.00% | 0.00% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.00% | -0.01% | 0.00% | 0.00% | 0.01% | 0.00% |
|
Return on Assets
|
| | | -0.01% | -0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.05% | 0.03% | 0.03% | 0.03% | 0.02% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% | -0.01% | -0.03% | -0.06% | -0.09% | -0.07% | -0.05% | -0.03% | -0.03% | -0.02% | -0.01% | -0.01% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | -0.02% |
|
Return on Equity
|
| | | | | | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.09% | 0.05% | 0.05% | 0.05% | 0.03% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.01% | 0.00% | 0.00% | 0.00% | 0.03% | 0.04% | -0.01% | -0.06% | -0.12% | -0.18% | -0.14% | -0.10% | -0.06% | -0.05% | -0.04% | -0.03% | -0.03% | 0.00% | 0.00% | -0.02% | -0.03% | -0.03% | -0.03% | 0.00% | 0.00% | 0.00% | -0.01% | -0.04% |