|
Gross Margin
|
| 73.27% | 88.88% | 86.62% | 88.09% | 90.92% | 89.81% | 96.64% | 92.46% | 93.48% | 93.86% | 93.83% | 92.49% | 92.96% | 94.67% | 93.10% | 91.40% | 93.71% | 94.74% | 93.71% | 93.46% | 93.21% | 93.83% | 93.37% | 92.79% | 92.66% | 92.41% | 92.88% | 92.13% | 92.15% | 92.23% | 92.48% | 92.26% | 92.53% | 92.47% | 92.52% | 92.15% | 92.07% | 92.32% |
|
EBT Margin
|
-94.63% | -95.64% | -70.84% | -18.79% | 17.52% | 35.43% | 21.94% | 92.19% | 41.64% | 40.15% | 22.70% | 18.66% | -5.03% | 10.21% | -1.01% | 4.06% | -328.66% | 3.77% | -34.56% | -59.87% | -18.01% | -10.77% | 12.87% | 50.98% | 6.50% | 49.36% | 68.15% | 31.46% | 41.22% | 28.15% | 15.11% | 43.78% | 22.41% | 31.39% | 46.32% | 24.55% | 35.66% | 25.68% | 12.77% |
|
EBIT Margin
|
-94.63% | -97.44% | -29.57% | -17.96% | 11.77% | 25.54% | 23.78% | 88.91% | 40.70% | 35.14% | 29.55% | 22.18% | 2.38% | 15.19% | 4.95% | 10.09% | -315.70% | -102.53% | -21.37% | -31.66% | 17.69% | 28.85% | 33.35% | 54.76% | 47.55% | 59.60% | 40.39% | 44.47% | 38.33% | 30.70% | 40.43% | 32.26% | 37.73% | 36.53% | 32.51% | 32.81% | 36.65% | 24.84% | 29.58% |
|
EBITDA Margin
|
-94.63% | -97.44% | -29.57% | -17.96% | 11.77% | 25.54% | 23.78% | 88.91% | 40.70% | 35.14% | 29.55% | 22.18% | 2.38% | 15.19% | 4.95% | 10.09% | -315.70% | -102.53% | -21.37% | -31.66% | 17.69% | 28.85% | 33.35% | 54.76% | 47.55% | 59.60% | 40.39% | 44.47% | 38.33% | 30.70% | 40.43% | 32.26% | 37.73% | 36.53% | 32.51% | 32.81% | 36.65% | 24.84% | 29.58% |
|
Operating Margin
|
-94.63% | -97.44% | -29.57% | -17.96% | 11.77% | 25.54% | 23.78% | 88.91% | 40.70% | 35.14% | 29.55% | 22.18% | 2.38% | 15.19% | 4.95% | 10.09% | -315.70% | -102.53% | -21.37% | -31.66% | 17.69% | 28.85% | 33.35% | 54.76% | 47.55% | 59.60% | 40.39% | 44.47% | 38.33% | 30.70% | 40.43% | 32.26% | 37.73% | 36.53% | 32.51% | 32.81% | 36.65% | 24.84% | 29.58% |
|
Net Margin
|
-97.26% | 0.22% | -69.10% | -18.79% | 16.08% | 22.80% | 12.94% | 83.78% | 30.61% | 29.18% | 16.73% | 14.74% | -3.78% | 7.32% | -1.56% | 3.77% | -284.27% | 5.89% | -34.56% | -59.87% | -18.01% | -10.77% | 12.87% | 50.80% | 4.55% | 40.58% | 62.48% | 26.09% | 35.67% | 23.89% | 12.96% | 36.75% | 18.47% | 24.79% | 37.56% | 19.71% | 28.37% | 20.46% | 6.16% |
|
FCF Margin
|
| 15.51% | | | -73.21% | -293.61% | | -86.09% | -54.99% | -12.11% | -35.47% | -44.86% | -54.12% | -17.03% | -44.67% | -12.06% | -31.68% | -139.00% | 11.04% | 15.76% | 11.44% | 13.31% | 22.47% | 27.88% | 22.74% | 32.19% | 39.00% | 20.30% | 19.95% | 12.39% | 13.27% | 34.54% | 10.30% | 33.87% | 35.72% | 28.33% | 28.86% | 44.56% | 21.70% |
|
Assets Average
|
| 0.56B | 0.50B | 0.50B | 1.58B | 2.88B | 3.19B | 3.45B | 3.65B | 3.77B | 3.93B | 4.14B | 4.37B | 4.51B | 4.59B | 4.67B | 4.40B | 4.06B | 3.97B | 3.88B | 3.84B | 3.86B | 3.88B | 3.84B | 3.88B | 4.09B | 6.42B | 8.55B | 8.61B | 8.82B | 9.07B | 12.09B | 15.02B | 15.25B | 16.01B | 16.76B | 16.99B | 17.29B | 17.41B |
|
Equity Average
|
| 0.23B | 0.01B | 0.01B | 1.29B | 2.75B | 2.94B | 2.98B | 3.04B | 3.12B | 3.18B | 3.22B | 3.24B | 3.25B | 3.26B | 3.26B | 3.00B | 2.73B | 2.71B | 2.65B | 2.58B | 2.55B | 2.56B | 2.67B | 2.88B | 2.99B | 4.25B | 5.59B | 5.73B | 5.87B | 5.95B | 7.60B | 9.29B | 9.50B | 10.01B | 10.44B | 10.66B | 10.85B | 11.09B |
|
Invested Capital
|
0.45B | 0.01B | 0.01B | 0.01B | 2.57B | 2.93B | 2.95B | 3.39B | 3.09B | 3.58B | 3.74B | 3.94B | 4.12B | 4.15B | 4.26B | 4.33B | 3.84B | 3.84B | 3.78B | 3.67B | 3.62B | 3.59B | 3.59B | 3.58B | 3.82B | 3.77B | 7.82B | 7.80B | 7.85B | 7.99B | 8.22B | 13.08B | 13.26B | 13.53B | 14.55B | 14.70B | 14.80B | 14.90B | 14.82B |
|
Asset Utilization Ratio
|
| | | 0.17 | 0.08 | 0.07 | 0.09 | 0.18 | 0.21 | 0.24 | 0.26 | 0.22 | 0.20 | 0.20 | 0.20 | 0.20 | 0.21 | 0.19 | 0.17 | 0.15 | 0.15 | 0.19 | 0.22 | 0.27 | 0.31 | 0.35 | 0.26 | 0.25 | 0.28 | 0.29 | 0.30 | 0.26 | 0.25 | 0.29 | 0.30 | 0.30 | 0.30 | 0.29 | 0.30 |
|
Interest Coverage Ratio
|
| -8.98 | -3.84 | -2.47 | 17.54 | 32.89 | 26.15 | 0.00B | 15.12 | 13.22 | 10.62 | 6.00 | 0.50 | 2.57 | 0.74 | 1.60 | -37.06 | -5.34 | -1.80 | -2.65 | 1.95 | 4.42 | 6.55 | 12.44 | 12.55 | 19.66 | 7.71 | 8.60 | 6.42 | 5.20 | 7.56 | 5.75 | 6.46 | 6.03 | 5.28 | 4.98 | 6.33 | 4.09 | 5.63 |
|
Debt to Equity
|
0.16 | | | | 0.00 | 0.01 | 0.06 | 0.13 | 0.13 | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | | | | | | 0.01 | 0.04 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | | 0.40 | 0.37 | 0.37 | 0.31 |
|
Debt Ratio
|
0.12 | | | | 0.00 | 0.01 | 0.05 | 0.11 | 0.11 | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | | | | | | 0.01 | 0.03 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | 0.25 | 0.23 | 0.23 | 0.20 |
|
Equity Ratio
|
0.73 | 0.01 | 0.01 | 0.01 | 0.97 | 0.94 | 0.90 | 0.83 | 0.84 | 0.82 | 0.80 | 0.76 | 0.72 | 0.72 | 0.70 | 0.70 | 0.66 | 0.68 | 0.69 | 0.68 | 0.66 | 0.66 | 0.67 | 0.72 | 0.76 | 0.70 | 0.64 | 0.67 | 0.67 | 0.66 | 0.65 | 0.62 | 0.62 | 0.63 | 0.62 | 0.62 | 0.63 | 0.62 | 0.65 |
|
Times Interest Earned
|
| -8.98 | -3.84 | -2.47 | 17.54 | 32.89 | 26.15 | 0.00B | 15.12 | 13.22 | 10.62 | 6.00 | 0.50 | 2.57 | 0.74 | 1.60 | -37.06 | -5.34 | -1.80 | -2.65 | 1.95 | 4.42 | 6.55 | 12.44 | 12.55 | 19.66 | 7.71 | 8.60 | 6.42 | 5.20 | 7.56 | 5.75 | 6.46 | 6.03 | 5.28 | 4.98 | 6.33 | 4.09 | 5.63 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10 | 0.13 | 0.43 | 0.33 | 0.16 | 0.69 | 0.30 | 0.34 | 0.30 | 0.27 | 0.20 | 0.40 |
|
Enterprise Value
|
-0.02B | -0.50B | -0.50B | -0.50B | 0.14B | 0.20B | 0.20B | 0.05B | 0.09B | 0.08B | 0.08B | 0.12B | 0.05B | 0.12B | 0.00B | 0.00B | 0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.05B | -0.20B | 2.50B | 2.56B | 2.46B | 2.51B | 2.10B | 2.75B | 2.37B | 1.27B | 0.96B | 0.82B | 0.62B | 0.84B | 0.93B |
|
Return on Sales
|
-0.97% | -0.96% | -0.69% | -0.19% | 0.18% | 0.25% | 0.15% | 0.84% | 0.33% | 0.31% | 0.18% | 0.15% | -0.04% | 0.08% | -0.02% | 0.04% | -2.85% | 0.06% | -0.35% | -0.60% | -0.18% | -0.11% | 0.13% | 0.51% | 0.05% | 0.41% | 0.62% | 0.26% | 0.36% | 0.24% | 0.13% | 0.37% | 0.18% | 0.25% | 0.38% | 0.20% | 0.28% | 0.20% | 0.06% |
|
Return on Capital Employed
|
| | | -0.09% | -0.01% | 0.01% | 0.02% | 0.12% | 0.13% | 0.14% | 0.15% | 0.07% | 0.05% | 0.04% | 0.02% | 0.02% | -0.13% | -0.17% | -0.18% | -0.21% | -0.04% | 0.01% | 0.04% | 0.10% | 0.14% | 0.19% | 0.15% | 0.13% | 0.14% | 0.12% | 0.13% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.10% | 0.10% |
|
Return on Invested Capital
|
| | | -9.45% | -0.01% | 0.00% | 0.01% | 0.10% | 0.12% | 0.13% | 0.13% | 0.06% | 0.04% | 0.03% | 0.02% | 0.01% | -0.11% | -0.15% | -0.16% | -0.19% | -0.04% | | | 0.10% | 0.13% | 0.17% | 0.13% | 0.11% | 0.12% | 0.11% | 0.11% | 0.09% | 0.08% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% |
|
Return on Assets
|
| | | -0.11% | -0.02% | 0.00% | 0.01% | 0.10% | 0.11% | 0.12% | 0.12% | 0.05% | 0.03% | 0.02% | 0.01% | 0.00% | -0.12% | -0.13% | -0.15% | -0.18% | -0.04% | -0.05% | -0.03% | 0.04% | 0.05% | 0.10% | 0.11% | 0.09% | 0.11% | 0.10% | 0.07% | 0.07% | 0.06% | 0.07% | 0.09% | 0.07% | 0.08% | 0.08% | 0.06% |
|
Return on Equity
|
| | | -11.37% | -0.02% | 0.00% | 0.02% | 0.12% | 0.14% | 0.15% | 0.15% | 0.07% | 0.04% | 0.03% | 0.01% | 0.01% | -0.18% | -0.20% | -0.22% | -0.26% | -0.07% | -0.08% | -0.04% | 0.05% | 0.07% | 0.14% | 0.17% | 0.13% | 0.17% | 0.16% | 0.11% | 0.12% | 0.10% | 0.11% | 0.14% | 0.12% | 0.13% | 0.12% | 0.09% |