|
Gross Margin
|
| 65.85% | 66.91% | 71.96% | 72.84% | 48.39% | 78.11% | 78.28% | 75.79% | 77.86% | 79.77% | 78.85% | 78.39% | 77.48% | 79.49% | 79.50% | 79.96% | 80.66% | 82.14% | 81.67% | 81.04% | 79.79% | 78.91% | 80.43% | 80.78% | 82.45% | 84.65% |
|
EBT Margin
|
| -72.34% | -67.77% | -22.55% | -43.48% | -297.84% | -48.41% | -35.28% | -38.40% | -25.68% | -28.46% | -22.26% | -37.37% | -25.69% | 7.44% | 3.97% | 5.63% | 14.33% | 17.46% | 17.46% | 20.76% | 21.66% | 9.73% | 25.27% | 33.09% | 40.68% | 44.17% |
|
EBIT Margin
|
| -75.65% | -64.29% | -30.60% | -39.36% | -292.98% | -48.61% | -33.41% | -38.91% | -23.45% | -13.62% | -8.84% | -8.83% | -13.01% | -3.50% | 0.78% | 1.89% | 7.16% | 10.82% | 12.75% | 15.53% | 15.59% | 1.33% | 19.92% | 26.83% | 33.30% | 40.90% |
|
EBITDA Margin
|
| -75.65% | -64.29% | -30.60% | -39.36% | -292.98% | -48.61% | -33.41% | -38.91% | -23.45% | -13.62% | -8.84% | -8.83% | -13.01% | -3.50% | 0.78% | 1.89% | 7.16% | 10.82% | 12.75% | 15.53% | 15.59% | 1.33% | 19.92% | 26.83% | 33.30% | 40.90% |
|
Operating Margin
|
| -75.65% | -64.29% | -30.60% | -39.36% | -292.98% | -48.61% | -33.41% | -38.91% | -23.45% | -13.62% | -8.84% | -8.83% | -13.01% | -3.50% | 0.78% | 1.89% | 7.16% | 10.82% | 12.75% | 15.53% | 15.59% | 1.33% | 19.92% | 26.83% | 33.30% | 40.90% |
|
Net Margin
|
| -73.40% | -69.47% | -23.67% | -43.85% | -294.89% | -46.06% | -36.18% | -36.88% | -26.05% | -36.09% | -22.71% | -37.91% | -25.92% | 6.58% | 3.64% | 5.22% | 13.16% | 15.93% | 16.71% | 19.99% | 20.58% | 9.30% | 24.63% | 32.74% | 40.36% | 43.47% |
|
FCF Margin
|
| | 145.05% | -126.54% | 23.00% | -18.50% | -7.16% | 34.04% | 5.87% | 24.33% | 20.23% | 4.54% | 12.04% | 6.83% | 14.52% | 34.77% | 16.17% | 23.63% | 48.71% | 20.01% | 20.84% | 57.31% | 55.25% | 34.40% | 52.97% | 42.41% | 54.31% |
|
Assets Average
|
| | | | | | 2,647.11M | 2,852.34M | 3,044.93M | 3,150.00M | 3,235.89M | 3,283.31M | 3,300.76M | 3,300.59M | 3,390.04M | 3,572.19M | 3,831.70M | 4,086.84M | 4,357.92M | 4,664.75M | 4,999.48M | 5,479.99M | 6,054.49M | 6,538.90M | 7,051.30M | 7,739.82M | 8,507.18M |
|
Equity Average
|
| -1822.01M | -1936.62M | -1978.63M | -1687.66M | -73.47M | 1,387.15M | 1,664.25M | 1,937.45M | 2,158.51M | 2,269.54M | 2,327.89M | 2,356.78M | 2,367.72M | 2,514.53M | 2,722.82M | 2,919.17M | 3,153.52M | 3,416.43M | 3,711.07M | 3,999.49M | 4,364.58M | 4,842.88M | 5,306.69M | 5,772.27M | 6,356.92M | 7,088.14M |
|
Invested Capital
|
-1751.43M | -1892.59M | -1980.64M | -1976.62M | -1398.70M | 1,251.75M | 1,522.55M | 1,805.94M | 2,068.96M | 2,248.06M | 2,291.03M | 2,364.75M | 2,348.82M | 2,386.61M | 2,642.44M | 2,803.19M | 3,035.14M | 3,271.90M | 3,560.97M | 3,861.17M | 4,137.81M | 4,591.36M | 5,094.41M | 5,518.97M | 6,025.56M | 6,688.27M | 7,488.01M |
|
Asset Utilization Ratio
|
| | | | | | 0.41 | 0.42 | 0.44 | 0.45 | 0.48 | 0.50 | 0.53 | 0.55 | 0.56 | 0.56 | 0.53 | 0.52 | 0.51 | 0.50 | 0.50 | 0.48 | 0.47 | 0.48 | 0.49 | 0.50 | 0.53 |
|
Interest Coverage Ratio
|
| -833.18 | -55.31 | -15.28 | -17.56 | -406.61 | -86.31 | -61.96 | -247.71 | -150.97 | -98.07 | -66.40 | -62.31 | -57.48 | -10.41 | 3.23 | 7.65 | 53.89 | 483.78 | | | | | | | | |
|
Debt to Equity
|
| | -0.20 | | | 0.16 | 0.13 | 0.11 | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | 0.25 | | | 0.08 | 0.07 | 0.07 | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | -1.24 | | | 0.48 | 0.57 | 0.60 | 0.67 | 0.70 | 0.71 | 0.71 | 0.72 | 0.72 | 0.76 | 0.76 | 0.76 | 0.78 | 0.79 | 0.80 | 0.80 | 0.80 | 0.80 | 0.82 | 0.82 | 0.82 | 0.84 |
|
Times Interest Earned
|
| -833.18 | -55.31 | -15.28 | -17.56 | -406.61 | -86.31 | -61.96 | -247.71 | -150.97 | -98.07 | -66.40 | -62.31 | -57.48 | -10.41 | 3.23 | 7.65 | 53.89 | 483.78 | | | | | | | | |
|
Enterprise Value
|
-1126.83M | -579.54M | -1454.06M | -875.33M | -1534.66M | -1843.99M | -2048.61M | -2376.54M | -2377.91M | -2376.38M | -2524.83M | -2303.22M | -2457.60M | -2468.63M | -2556.56M | -2825.07M | -3023.59M | -3201.69M | -3588.78M | -3781.95M | -3911.18M | -4471.44M | -5138.85M | -5335.87M | -5903.76M | -6340.01M | -7076.30M |
|
Return on Sales
|
| -0.73% | -0.69% | -0.24% | -0.44% | -2.95% | -0.46% | -0.36% | -0.37% | -0.26% | -0.36% | -0.23% | -0.38% | -0.26% | 0.07% | 0.04% | 0.05% | 0.13% | 0.16% | 0.17% | 0.20% | 0.21% | 0.09% | 0.25% | 0.33% | 0.40% | 0.43% |
|
Return on Capital Employed
|
| | | | | | -0.57% | -0.56% | -0.54% | -0.21% | -0.16% | -0.13% | -0.09% | -0.08% | -0.06% | -0.04% | -0.02% | 0.01% | 0.03% | 0.05% | 0.07% | 0.08% | 0.06% | 0.07% | 0.10% | 0.13% | 0.19% |
|
Return on Invested Capital
|
| | | | 0.28% | 15.83% | -0.84% | -0.72% | -0.64% | -0.23% | -0.19% | -0.15% | -0.11% | -0.09% | -0.07% | -0.04% | -0.03% | 0.01% | 0.03% | 0.05% | 0.07% | 0.08% | 0.06% | 0.07% | 0.10% | 0.13% | 0.20% |
|
Return on Assets
|
| | | | | | -0.44% | -0.43% | -0.42% | -0.16% | -0.16% | -0.15% | -0.16% | -0.17% | -0.11% | -0.07% | -0.01% | 0.04% | 0.05% | 0.07% | 0.08% | 0.09% | 0.08% | 0.09% | 0.11% | 0.14% | 0.19% |
|
Return on Equity
|
| | | 0.18% | 0.27% | 16.02% | -0.84% | -0.74% | -0.65% | -0.24% | -0.23% | -0.21% | -0.23% | -0.24% | -0.15% | -0.09% | -0.01% | 0.05% | 0.06% | 0.08% | 0.10% | 0.11% | 0.10% | 0.11% | 0.13% | 0.17% | 0.23% |