|
EBT Margin
|
23.30% | 10.23% | 7.12% | -53.68% | -17.42% | -18.04% | -9.73% | 9.05% | -14.20% | -1.86% | 2.18% | 17.98% | 21.10% | 24.07% | -916.13% | 28.98% | 27.44% | 28.12% | -2,116.97% | 31.63% | 25.90% | 33.94% | 77.27% | 216.03% | 248.59% | 237.40% | 34.79% | 239.36% | 223.41% | 235.26% | 35.02% | 191.95% | 352.97% | 197.86% | 191.40% | 240.93% | 206.79% | 236.18% | 115.94% | 204.22% | 244.98% | 322.13% | 326.51% | 234.74% | 150.63% | -24.30% | 29.56% |
|
EBIT Margin
|
51.91% | 25.43% | 17.25% | -166.68% | 5.05% | -108.41% | 10.82% | 29.05% | 5.84% | 17.64% | 20.92% | 25.16% | 27.98% | 30.48% | -1,212.63% | 33.81% | 32.06% | 32.35% | -1,217.08% | 35.12% | 29.54% | 37.59% | 85.64% | 252.96% | 294.33% | 290.21% | 49.40% | 344.90% | 319.38% | 340.36% | 50.55% | 291.72% | 430.27% | 268.53% | 255.00% | 309.40% | 260.68% | 285.50% | 166.94% | 255.50% | 294.48% | 402.41% | 479.93% | 482.84% | 536.94% | 17.98% | 89.90% |
|
EBITDA Margin
|
53.95% | 26.44% | 17.93% | -174.30% | 7.02% | -117.05% | 12.94% | 30.82% | 7.74% | 19.67% | 22.71% | 27.18% | 29.85% | 32.20% | -1,293.96% | 35.51% | 33.91% | 34.15% | -865.44% | 36.70% | 31.43% | 39.30% | 74.43% | 265.12% | 305.18% | 298.89% | 49.40% | 357.15% | 330.91% | 351.36% | 50.55% | 306.30% | 442.48% | 281.36% | 268.46% | 323.02% | 276.23% | 302.41% | 178.11% | 267.11% | 304.39% | 415.53% | 498.56% | 496.94% | 549.97% | 19.22% | 91.51% |
|
Net Margin
|
12.18% | 1.18% | 4.41% | -34.57% | -10.22% | -12.28% | -9.13% | 5.74% | -7.60% | -1.63% | 0.64% | 11.16% | 13.05% | 14.78% | -565.58% | 17.85% | 16.92% | 17.64% | -4,231.87% | 19.00% | 15.60% | 20.37% | 34.74% | 37.17% | 11.82% | 11.02% | 53.36% | -4.61% | -0.16% | -0.42% | 0.17% | 143.49% | 263.85% | 148.01% | 62.54% | 177.29% | 152.11% | 173.80% | 79.04% | 151.95% | 180.87% | 237.76% | 241.75% | 170.46% | 109.78% | -16.07% | 21.38% |
|
FCF Margin
|
30.24% | 14.54% | 6.18% | -49.25% | 37.64% | -97.24% | 20.44% | 41.78% | 35.52% | | | 14.75% | 25.09% | 29.23% | -839.68% | 26.92% | 36.85% | 27.30% | 5,131.12% | 22.47% | 17.43% | 40.31% | 77.80% | 85.69% | 208.00% | 183.33% | 41.50% | 351.33% | -142.71% | 141.07% | 27.40% | 141.10% | 257.81% | -21.48% | 303.97% | 141.24% | 238.00% | 112.12% | -679.91% | 655.79% | 412.59% | 158.94% | 70.30% | 279.86% | -46.97% | -42.72% | 68.81% |
|
Assets Average
|
595.05M | 1,089.53M | 1,143.46M | 650.67M | 640.18M | 1,137.40M | 1,131.85M | 1,132.41M | 1,130.82M | 1,127.76M | 1,140.86M | 1,125.83M | 1,089.24M | 1,101.08M | 1,126.48M | 1,133.16M | 1,128.43M | 1,141.78M | 657.37M | 661.89M | 1,264.85M | 1,369.46M | 1,384.99M | 1,407.73M | 1,436.66M | 1,462.63M | 1,478.31M | 1,484.44M | 1,487.18M | 1,525.12M | 1,560.46M | 1,565.33M | 1,645.47M | 1,773.85M | 1,880.74M | 1,986.47M | 2,079.95M | 2,190.52M | 2,860.45M | 3,477.32M | 3,468.52M | 3,444.68M | 3,462.04M | 3,515.49M | 3,597.66M | 4,673.50M | |
|
Equity Average
|
| 146.07M | 134.96M | | | 127.47M | 126.09M | 123.91M | 122.49M | 121.70M | 120.96M | 131.87M | 143.07M | 144.64M | 146.43M | 148.54M | 151.22M | 153.58M | 154.57M | 155.96M | 158.78M | 161.29M | 163.19M | 164.36M | 166.55M | 169.77M | 177.30M | 185.13M | 189.19M | 192.63M | 193.38M | 194.25M | 197.91M | 199.51M | 196.95M | 195.56M | 197.39M | 200.14M | 276.15M | 351.28M | 352.32M | 355.00M | 360.75M | 362.96M | 362.39M | 432.36M | |
|
Invested Capital
|
943.69M | 1,007.66M | 1,032.10M | | 1,011.62M | 1,006.93M | 1,005.00M | 123.44M | 997.51M | 121.87M | 121.92M | 147.84M | 150.03M | 152.37M | 148.31M | 155.98M | 159.19M | 159.84M | 155.14M | 160.54M | 163.26M | 164.12M | 185.47M | 237.97M | 270.86M | 285.46M | 198.19M | 202.08M | 206.31M | 208.96M | 207.80M | 210.69M | 201.20M | 198.88M | 219.45M | 196.10M | 198.68M | 201.61M | 350.69M | 351.86M | 352.78M | 357.22M | 364.29M | 361.64M | 363.14M | 501.58M | |
|
Asset Utilization Ratio
|
0.03 | 0.03 | 0.04 | | 0.02 | | | 0.02 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.03 | 0.04 | 0.04 | 0.04 | 0.06 | 0.06 | 0.03 | 0.03 | 0.04 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | |
|
Interest Coverage Ratio
|
1.81 | 1.67 | 1.70 | 1.48 | 0.22 | 1.20 | 0.53 | 1.45 | 0.29 | 0.90 | 1.12 | 3.51 | 4.06 | 4.76 | 4.09 | 7.01 | 6.94 | 7.65 | -1.35 | 10.07 | 8.11 | 10.31 | 10.23 | 6.85 | 6.44 | 5.50 | 3.38 | 3.27 | 3.33 | 3.24 | 3.25 | 2.92 | 5.57 | 3.80 | 4.01 | 4.52 | 4.84 | 5.79 | 3.27 | 4.98 | 5.95 | 5.01 | 3.13 | 1.95 | 1.39 | 0.43 | 1.49 |
|
Debt to Equity
|
5.32 | 6.18 | 7.05 | | 6.91 | 6.95 | 7.03 | 0.14 | 7.15 | 7.21 | 0.13 | 0.04 | 0.05 | 0.04 | 0.05 | 0.04 | 0.05 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.13 | 0.44 | 0.61 | 0.67 | 0.33 | 0.16 | 0.13 | 0.09 | 0.08 | 0.01 | 0.01 | 0.12 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.07 | 0.12 | 0.12 | 0.09 | |
|
Debt Ratio
|
0.76 | 0.78 | 0.78 | 0.01 | 0.77 | 0.78 | 0.78 | 0.02 | 0.77 | 0.78 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.02 | 0.05 | 0.07 | 0.08 | 0.04 | 0.02 | 0.02 | 0.01 | 0.01 | 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 | |
|
Equity Ratio
|
0.14 | 0.13 | 0.11 | | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.13 | 0.98 | 0.14 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | |
|
Times Interest Earned
|
1.81 | 1.67 | 1.70 | 1.48 | 0.22 | 1.20 | 0.53 | 1.45 | 0.29 | 0.90 | 1.12 | 3.51 | 4.06 | 4.76 | 4.09 | 7.01 | 6.94 | 7.65 | -1.35 | 10.07 | 8.11 | 10.31 | 10.23 | 6.85 | 6.44 | 5.50 | 3.38 | 3.27 | 3.33 | 3.24 | 3.25 | 2.92 | 5.57 | 3.80 | 4.01 | 4.52 | 4.84 | 5.79 | 3.27 | 4.98 | 5.95 | 5.01 | 3.13 | 1.95 | 1.39 | 0.43 | 1.49 |
|
FCF Payout Ratio
|
-0.29 | -0.31 | -0.49 | 5.44 | -0.09 | 0.43 | 0.16 | 0.08 | 0.10 | | | | | 0.07 | 0.10 | 0.10 | 0.08 | 0.10 | 0.27 | 0.19 | 0.24 | 0.09 | 0.16 | 0.50 | 0.22 | 0.23 | 0.19 | 0.17 | -0.35 | 0.38 | 0.36 | 0.49 | 0.29 | -3.05 | 0.17 | 0.44 | 0.22 | 0.47 | -1.07 | 0.10 | 0.14 | 0.37 | 0.98 | 0.23 | -1.39 | -0.15 | 0.12 |
|
Enterprise Value
|
-27.29M | -27.29M | -131.27M | -0.32M | -75.65M | -75.65M | -132.02M | -1.34M | -77.96M | -137.78M | | | | | -214.38M | -73.63M | -61.22M | -247.44M | -241.40M | -227.27M | -255.29M | -257.32M | -230.49M | -229.82M | -43.48M | -48.78M | -68.49M | -64.11M | -40.60M | -104.71M | -96.31M | -97.60M | -127.67M | -157.86M | -188.31M | -228.47M | -238.57M | -312.24M | -584.99M | -572.28M | -404.28M | -164.53M | -56.73M | -39.01M | -47.07M | -114.14M | |
|
Return on Sales
|
0.14% | 0.06% | 0.04% | -0.35% | -0.10% | -0.12% | -0.09% | 0.06% | -0.08% | -0.02% | 0.01% | 0.11% | 0.13% | 0.15% | -5.66% | 0.18% | 0.17% | 0.18% | -42.32% | 0.19% | 0.16% | 0.20% | 0.35% | 0.37% | 0.12% | 0.11% | 0.53% | -0.05% | 0.00% | 0.00% | 0.00% | 1.43% | 2.64% | 1.48% | 0.63% | 1.77% | 1.52% | 1.74% | 0.79% | 1.52% | 1.81% | 2.38% | 2.42% | 1.70% | 1.10% | -0.16% | 0.21% |
|
Return on Invested Capital
|
| 0.02% | 0.02% | | | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.05% | 0.04% | 0.05% | 0.05% | 0.00% | 0.01% | 0.01% | 0.01% | 0.10% | 0.10% | 0.10% | 0.10% | 0.07% | 0.06% | 0.06% | 0.06% | 0.08% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.09% | 0.09% | 0.09% | 0.09% | 0.07% | 0.06% | 0.07% | 0.09% | 0.11% | 0.13% | 0.14% | 0.13% | |
|
Return on Assets
|
0.02% | 0.01% | 0.01% | 0.01% | 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% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | |
|
Return on Equity
|
| 0.06% | 0.06% | | | 0.02% | -0.01% | -0.01% | -0.01% | -0.02% | 0.00% | 0.00% | 0.02% | 0.03% | 0.00% | 0.01% | 0.01% | 0.01% | 0.10% | 0.10% | 0.10% | 0.11% | 0.07% | 0.05% | 0.04% | 0.02% | 0.05% | 0.05% | 0.04% | 0.04% | 0.00% | 0.02% | 0.04% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.05% | 0.06% | 0.07% | 0.09% | 0.09% | 0.08% | 0.02% | |