|
EBT Margin
|
-39.54% | -47.09% | -11.41% | 4.19% | 1.23% | 9.76% | 5.57% | 6.32% | 17.47% | 12.72% | 14.00% | 15.82% | 23.67% | 27.43% | 24.06% | 24.88% | 28.16% | 32.18% | 34.60% | 38.11% | 39.54% | 41.53% | 546.08% | 663.22% | 648.14% | 650.00% | 692.97% | 721.13% | 813.22% | 741.86% | 810.31% | 780.15% | 819.23% | 765.09% | 646.81% | 864.37% | 930.90% | 1,049.56% | 1,141.11% | 1,098.59% | 1,367.92% | 1,220.46% | 1,359.01% | 1,268.05% | 1,467.27% | 1,676.63% | 1,673.42% | 1,287.32% | 1,466.76% | 1,374.25% | 1,171.89% | 1,249.80% | 1,394.65% | 1,394.37% | 1,423.55% | 1,110.37% | 847.43% |
|
EBIT Margin
|
-23.61% | -39.52% | -6.24% | 13.67% | 9.08% | 16.35% | 12.30% | 12.43% | 23.19% | 17.64% | 18.80% | 20.22% | 30.38% | 34.29% | 31.03% | 31.72% | 34.60% | 38.57% | 38.14% | 41.24% | 42.67% | 44.65% | 589.15% | 702.07% | 689.14% | 691.69% | 734.38% | 764.17% | 859.71% | 802.59% | 878.00% | 848.96% | 884.32% | 823.32% | 700.43% | 922.44% | 981.72% | 1,098.76% | 1,188.33% | 1,143.03% | 1,418.08% | 1,271.62% | 1,412.01% | 1,315.89% | 1,510.66% | 1,735.61% | 1,776.82% | 1,429.11% | 1,643.55% | 1,628.05% | 1,531.19% | 1,620.59% | 1,785.25% | 1,697.64% | 1,714.47% | 1,424.07% | 1,413.97% |
|
EBITDA Margin
|
-23.61% | -39.52% | -6.24% | 13.67% | 9.08% | 16.35% | 12.30% | 12.43% | 23.19% | 17.64% | 18.80% | 20.22% | 30.38% | 34.29% | 31.03% | 31.72% | 34.60% | 38.57% | 38.14% | 41.24% | 42.67% | 44.65% | 589.15% | 702.07% | 689.14% | 691.69% | 734.38% | 764.17% | 859.71% | 802.59% | 878.00% | 848.96% | 884.32% | 823.32% | 700.43% | 922.44% | 981.72% | 1,098.76% | 1,188.33% | 1,143.03% | 1,418.08% | 1,271.62% | 1,412.01% | 1,315.89% | 1,510.66% | 1,735.61% | 1,776.82% | 1,429.11% | 1,643.55% | 1,628.05% | 1,531.19% | 1,620.59% | 1,785.25% | 1,697.64% | 1,714.47% | 1,424.07% | 1,413.97% |
|
Net Margin
|
23.80% | -28.76% | -7.40% | 0.84% | -1.13% | 3.33% | 1.32% | 0.96% | 7.87% | 5.82% | 6.37% | 7.38% | 21.29% | 15.68% | 14.90% | 15.02% | 16.97% | 19.62% | 21.28% | 23.30% | 24.10% | 17.36% | 344.57% | 404.62% | 396.76% | 181.47% | 512.50% | 527.57% | 588.54% | 543.38% | 587.38% | 568.66% | 592.01% | 531.62% | 470.35% | 626.97% | 674.95% | 571.05% | 822.41% | 791.36% | 1,034.28% | 693.07% | 1,010.25% | 940.40% | 1,085.29% | 1,242.93% | 1,235.98% | 959.65% | 1,081.41% | 923.98% | 874.69% | 913.32% | 1,022.19% | 1,007.20% | 1,018.44% | 809.35% | 630.64% |
|
FCF Margin
|
3.88% | | | 10.82% | -24.42% | 163.04% | 15.41% | 31.65% | 1.55% | 44.74% | 2.80% | 61.20% | 74.30% | 32.82% | 1.20% | 58.22% | | | 6.90% | 46.70% | 34.56% | 15.61% | -23.87% | 826.75% | 552.67% | 397.44% | 444.06% | -66.62% | 1,109.08% | 365.45% | 1,031.38% | 125.07% | 637.28% | 319.03% | 955.04% | 1,801.97% | -46.25% | 1,312.61% | 1,580.93% | -976.01% | -1,995.91% | 56.44% | 3,661.48% | 2,447.35% | 1,830.93% | 979.65% | 2,249.92% | 1,381.56% | 1,674.49% | 33.74% | 1,254.69% | 652.22% | 1,023.24% | 1,070.16% | 1,039.72% | 260.44% | 588.60% |
|
Assets Average
|
458.41M | 469.29M | 488.04M | 488.92M | 467.17M | 463.27M | 464.12M | 457.78M | 458.02M | 462.94M | 473.94M | 477.89M | 485.54M | 509.26M | 520.57M | 517.71M | 520.46M | 532.17M | 569.21M | 599.68M | 630.58M | 657.55M | 660.79M | 676.75M | 710.47M | 738.24M | 741.10M | 750.75M | 767.73M | 797.57M | 827.89M | 835.32M | 863.90M | 876.87M | 872.38M | 958.22M | 1,076.41M | 1,113.76M | 1,159.53M | 1,237.71M | 1,419.71M | 1,592.78M | 1,618.15M | 1,621.43M | 1,636.85M | 1,637.06M | 1,599.76M | 1,575.73M | 1,572.93M | 1,591.64M | 1,625.37M | 1,641.21M | 1,653.04M | 1,643.65M | 1,628.31M | 1,630.90M | 1,928.96M |
|
Equity Average
|
| | | | | 39.28M | 39.57M | 39.80M | 40.28M | 40.99M | 41.62M | 42.08M | 37.33M | 32.76M | 31.87M | 31.23M | 32.74M | 34.15M | 39.83M | 45.70M | 47.36M | 48.15M | 49.27M | 51.73M | 54.24M | 55.63M | 56.50M | 58.39M | 60.93M | 64.65M | 69.82M | 74.87M | 79.41M | 83.14M | 87.37M | 91.57M | 94.45M | 98.07M | 101.08M | 104.40M | 118.16M | 131.81M | 128.58M | 119.62M | 111.30M | 112.73M | 123.91M | 128.69M | 124.24M | 133.62M | 154.40M | 163.32M | 173.55M | 179.92M | 182.75M | 190.34M | 219.51M |
|
Invested Capital
|
304.44M | 323.44M | 337.14M | 322.62M | 39.05M | 39.51M | 39.63M | 39.97M | 40.59M | 41.40M | 41.85M | 42.31M | 32.36M | 33.16M | 30.59M | 31.87M | 33.61M | 34.69M | 44.98M | 46.41M | 48.31M | 47.99M | 50.54M | 52.93M | 55.56M | 55.70M | 57.29M | 59.50M | 62.37M | 66.93M | 72.71M | 77.04M | 81.78M | 84.50M | 90.23M | 92.92M | 95.98M | 100.15M | 102.02M | 106.79M | 129.53M | 134.08M | 123.07M | 116.16M | 106.45M | 119.00M | 128.82M | 128.56M | 119.92M | 147.32M | 161.49M | 165.16M | 181.94M | 177.90M | 187.60M | 193.08M | 245.95M |
|
Asset Utilization Ratio
|
0.01 | 0.03 | 0.04 | 0.01 | 0.03 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Interest Coverage Ratio
|
-1.48 | -5.22 | -1.21 | 1.44 | 1.16 | 2.48 | 1.83 | 2.04 | 4.05 | 3.58 | 3.92 | 4.60 | 4.53 | 5.00 | 4.45 | 4.64 | 5.37 | 6.04 | 10.76 | 13.17 | 13.64 | 14.31 | 13.68 | 18.07 | 16.81 | 16.59 | 17.74 | 17.76 | 18.49 | 13.22 | 12.97 | 12.34 | 13.59 | 14.14 | 13.06 | 15.88 | 19.32 | 22.33 | 25.16 | 25.72 | 28.27 | 24.86 | 26.64 | 27.50 | 34.81 | 29.43 | 17.18 | 10.08 | 9.30 | 6.41 | 4.26 | 4.37 | 4.57 | 5.60 | 5.89 | 4.54 | 2.50 |
|
Debt to Equity
|
| | | | | | 0.21 | 0.13 | 0.09 | 0.13 | 0.18 | 0.17 | 0.22 | 0.22 | 0.34 | 0.23 | 0.22 | 0.33 | 0.23 | 0.22 | 0.21 | 0.21 | 0.20 | 0.19 | 0.19 | 0.19 | 0.18 | 0.17 | 0.17 | 0.20 | 0.14 | 0.13 | 0.16 | 0.19 | 0.11 | 0.11 | 0.16 | 0.14 | 0.11 | 0.10 | 0.10 | 0.13 | 0.08 | 0.09 | 0.12 | 0.16 | 0.13 | 0.16 | 0.13 | 0.61 | 0.74 | 0.73 | 0.41 | 0.12 | 0.10 | 0.08 | 0.38 |
|
Debt Ratio
|
0.66 | 0.68 | 0.68 | 0.67 | | | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.06 | 0.07 | 0.07 | 0.05 | 0.01 | 0.01 | 0.01 | 0.04 |
|
Equity Ratio
|
| | | | 0.09 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.08 | 0.08 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.06 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.12 | 0.11 |
|
Times Interest Earned
|
-1.48 | -5.22 | -1.21 | 1.44 | 1.16 | 2.48 | 1.83 | 2.04 | 4.05 | 3.58 | 3.92 | 4.60 | 4.53 | 5.00 | 4.45 | 4.64 | 5.37 | 6.04 | 10.76 | 13.17 | 13.64 | 14.31 | 13.68 | 18.07 | 16.81 | 16.59 | 17.74 | 17.76 | 18.49 | 13.22 | 12.97 | 12.34 | 13.59 | 14.14 | 13.06 | 15.88 | 19.32 | 22.33 | 25.16 | 25.72 | 28.27 | 24.86 | 26.64 | 27.50 | 34.81 | 29.43 | 17.18 | 10.08 | 9.30 | 6.41 | 4.26 | 4.37 | 4.57 | 5.60 | 5.89 | 4.54 | 2.50 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | 0.02 | -0.15 | | | | | | | | | | | 0.28 | | | | 0.38 | | | | 0.53 | | 0.07 | -2.45 | 0.08 | 0.09 | -0.13 | -0.06 | 2.38 | 0.04 | 0.06 | 0.08 | 0.15 | 0.11 | 0.15 | 0.12 | 5.89 | 0.18 | 0.33 | 0.20 | 0.19 | 0.24 | 0.87 | 0.43 |
|
Enterprise Value
|
-25.31M | -11.21M | -35.16M | -59.72M | -62.28M | -83.83M | -63.08M | -68.66M | -35.05M | -54.95M | -125.08M | -47.76M | -133.78M | -163.72M | -142.24M | -140.49M | -131.22M | -147.44M | -154.08M | -138.36M | -175.86M | -165.90M | -164.02M | -181.53M | -218.27M | -138.66M | -64.69M | -52.67M | -35.26M | -174.88M | -218.24M | -205.39M | -244.37M | -203.35M | -211.14M | -254.62M | -327.38M | -185.05M | -233.62M | -244.46M | -372.99M | -381.19M | -390.29M | -319.28M | -336.24M | -2185.43M | -105.68M | -91.77M | -90.57M | -85.66M | -128.23M | -109.85M | -117.96M | -82.02M | -87.33M | -79.27M | -87.28M |
|
Return on Sales
|
-0.22% | -0.27% | -0.06% | 0.04% | 0.02% | 0.06% | 0.04% | 0.04% | 0.11% | 0.08% | 0.09% | 0.10% | 0.14% | 0.16% | 0.15% | 0.15% | 0.17% | 0.20% | 0.21% | 0.23% | 0.24% | 0.17% | 3.45% | 4.05% | 3.97% | 1.81% | 5.13% | 5.28% | 5.89% | 5.43% | 5.87% | 5.69% | 5.92% | 5.32% | 4.70% | 6.27% | 6.75% | 5.71% | 8.22% | 7.91% | 10.34% | 6.93% | 10.10% | 9.40% | 10.85% | 12.43% | 12.36% | 9.60% | 10.81% | 9.24% | 8.75% | 9.13% | 10.22% | 10.07% | 10.18% | 8.09% | 6.31% |
|
Return on Invested Capital
|
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.06% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.09% | 0.12% | 0.14% | 0.15% | 0.15% | 0.16% | 0.15% | 0.15% | 0.16% | 0.15% | 0.16% | 0.17% | 0.17% | 0.16% | 0.18% | 0.19% | 0.20% | 0.23% | 0.22% | 0.21% | 0.21% | 0.20% | 0.18% | 0.17% | 0.16% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.17% | 0.19% | 0.21% | 0.24% | 0.24% | 0.24% | 0.26% | 0.24% | 0.21% | 0.21% | 0.20% | 0.20% | 0.20% | 0.19% | 0.16% |
|
Return on Assets
|
0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% |
|
Return on Equity
|
| | | | | -0.01% | 0.02% | 0.02% | 0.04% | 0.04% | 0.05% | 0.06% | 0.07% | 0.09% | 0.11% | 0.12% | 0.12% | 0.13% | 0.12% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.16% | 0.15% | 0.17% | 0.18% | 0.19% | 0.22% | 0.21% | 0.20% | 0.19% | 0.18% | 0.17% | 0.16% | 0.15% | 0.14% | 0.14% | 0.15% | 0.16% | 0.15% | 0.16% | 0.19% | 0.21% | 0.23% | 0.23% | 0.23% | 0.24% | 0.22% | 0.18% | 0.17% | 0.16% | 0.16% | 0.16% | 0.15% | 0.12% |