|
Gross Margin
|
16.30% | 28.75% | 20.91% | 18.28% | 20.28% | 29.00% | 22.37% | 22.11% | 21.74% | 29.30% | 21.78% | 21.67% | 23.06% | 31.30% | 24.44% | 24.97% | 24.91% | 32.16% | 24.42% | 24.28% | 26.00% | 31.92% | 24.10% | 23.40% | 25.57% | 32.47% | 23.52% | 23.87% | 26.61% | 29.83% | 24.37% | 23.35% | 29.67% | 28.34% | 21.73% | 26.21% | 28.46% | 31.78% | 22.15% | 23.57% | 27.80% | 30.23% | 20.93% | 20.94% | 13.60% | -98.39% | -8.00% | -13.17% | 18.56% | 28.10% | 25.16% | 23.10% | 26.01% | 31.32% | 25.05% | 28.77% | 27.77% | 30.28% | 19.31% | 24.44% | 26.55% | 30.97% | 19.87% | 24.27% | 26.74% | 28.47% | 17.86% |
|
EBT Margin
|
-11.99% | 2.83% | -8.71% | -11.33% | -7.35% | 4.31% | -7.00% | -6.96% | -5.34% | -0.79% | -5.58% | -13.11% | -11.46% | -6.58% | -7.42% | 7.14% | -12.85% | 5.19% | -7.69% | -2.45% | 3.13% | 5.96% | -0.68% | -11.13% | 1.86% | 7.36% | 12.15% | -1.42% | 1.28% | 5.95% | -5.19% | -3.72% | 7.90% | 3.23% | -5.13% | -1.93% | 3.55% | 8.32% | -6.59% | -7.32% | -0.15% | 3.81% | 3.23% | -5.28% | -21.17% | -307.48% | -77.51% | -89.64% | -33.46% | -4.50% | -7.10% | -48.10% | -2.09% | 58.55% | 5.06% | 13.74% | 3.23% | 10.76% | -6.18% | -1.78% | 2.88% | 9.23% | -8.90% | -2.47% | 9.80% | 3.22% | -14.59% |
|
EBIT Margin
|
-1.35% | 14.44% | 4.80% | 1.46% | 2.07% | 14.91% | 7.79% | 7.09% | 5.12% | 16.34% | 4.12% | 5.70% | 6.52% | 18.72% | 10.08% | 10.29% | 9.33% | 19.67% | 10.88% | 5.44% | 11.04% | 19.87% | 9.89% | -2.07% | 11.51% | 19.46% | 5.79% | 7.14% | 12.65% | 17.16% | 10.02% | 8.09% | 14.75% | 13.44% | 5.91% | 7.39% | 11.25% | 18.00% | 7.53% | 6.94% | 11.53% | 17.24% | 5.05% | 4.17% | -4.85% | -215.89% | -51.40% | -62.44% | -9.20% | 9.14% | 7.85% | -33.93% | 10.23% | 17.38% | 8.39% | 12.44% | 12.69% | 16.91% | 2.98% | 9.37% | 12.19% | 18.34% | 4.31% | 8.92% | 12.65% | 13.47% | -3.06% |
|
EBITDA Margin
|
-1.35% | 14.44% | 4.80% | 1.46% | 2.07% | 14.91% | 7.79% | 7.09% | 5.12% | 16.34% | 4.12% | 5.70% | 6.52% | 18.72% | 10.08% | 10.29% | 9.33% | 19.67% | 10.88% | 5.44% | 11.04% | 19.87% | 9.89% | -2.07% | 11.51% | 19.46% | 5.79% | 7.14% | 12.65% | 17.16% | 10.02% | 8.09% | 14.75% | 13.44% | 5.91% | 7.39% | 11.25% | 18.00% | 7.53% | 6.94% | 11.53% | 17.24% | 5.05% | 4.17% | -4.85% | -215.89% | -51.40% | -62.44% | -9.20% | 9.14% | 7.85% | -33.93% | 10.23% | 17.38% | 8.39% | 12.44% | 12.69% | 16.91% | 2.98% | 9.37% | 12.19% | 18.34% | 4.31% | 8.92% | 12.65% | 13.47% | -3.06% |
|
Operating Margin
|
-1.35% | 14.44% | 4.80% | 1.46% | 2.07% | 14.91% | 7.79% | 7.09% | 5.12% | 16.34% | 4.12% | 5.70% | 6.52% | 18.72% | 10.08% | 10.29% | 9.33% | 19.67% | 10.88% | 5.44% | 11.04% | 19.87% | 9.89% | -2.07% | 11.51% | 19.46% | 5.79% | 7.14% | 12.65% | 17.16% | 10.02% | 8.09% | 14.75% | 13.44% | 5.91% | 7.39% | 11.25% | 18.00% | 7.53% | 6.94% | 11.53% | 17.24% | 5.05% | 4.17% | -4.85% | -215.89% | -51.40% | -62.44% | -9.20% | 9.14% | 7.85% | -33.93% | 10.23% | 17.38% | 8.39% | 12.44% | 12.69% | 16.91% | 2.98% | 9.37% | 12.19% | 18.34% | 4.31% | 8.92% | 12.65% | 13.47% | -3.06% |
|
Net Margin
|
-128.72% | -78.78% | -104.69% | -84.60% | -79.57% | -56.73% | -69.41% | -69.22% | -67.75% | -4.20% | -5.22% | -13.83% | -11.98% | -10.40% | -7.55% | 6.37% | -14.16% | 5.35% | -8.13% | -2.57% | 6.07% | 5.96% | 1.60% | -8.33% | 1.86% | 3.88% | 11.41% | -1.42% | 1.28% | 4.21% | -4.60% | -2.08% | 4.78% | 0.73% | -4.22% | -10.32% | -0.57% | 2.62% | -7.40% | -8.67% | -3.49% | -1.42% | -0.25% | -7.72% | -38.50% | -323.48% | -85.05% | -97.64% | -40.05% | -8.17% | -12.16% | -49.06% | -6.54% | 51.45% | 0.29% | 7.48% | -1.34% | 6.39% | -9.96% | -6.37% | -1.42% | 5.17% | -13.77% | -6.90% | 5.57% | -0.85% | -19.69% |
|
FCF Margin
|
22.40% | 18.11% | 2.68% | -98.61% | 1.44% | 12.72% | -4.40% | -1.53% | 14.47% | -4.36% | 7.79% | -8.52% | 7.16% | 5.57% | 13.49% | 1.64% | 4.85% | 11.17% | -0.26% | 4.21% | 9.16% | 20.68% | 5.40% | -21.70% | -3.71% | -0.51% | -14.80% | -6.53% | 4.40% | 7.18% | -1.55% | -2.85% | -0.74% | -0.16% | -4.70% | -13.72% | 3.49% | 8.15% | -5.29% | 1.36% | 0.20% | 10.65% | 12.82% | -2.81% | -0.74% | -144.04% | -9.92% | -40.77% | -7.78% | 5.43% | 4.56% | -7.35% | 16.50% | -15.84% | 1.38% | -1.70% | 19.39% | 1.83% | 7.88% | 1.90% | 12.19% | 11.33% | -0.26% | -0.16% | 8.04% | -5.60% | -7.73% |
|
Assets Average
|
216.07M | 220.69M | 219.16M | 215.91M | 213.30M | 213.29M | 213.20M | 211.03M | 210.89M | 212.71M | 212.91M | 210.95M | 210.23M | 209.96M | 208.40M | 206.03M | 204.34M | 203.47M | 211.36M | 224.30M | 262.49M | 299.10M | 300.55M | 299.76M | 300.15M | 302.95M | 350.23M | 392.01M | 389.25M | 395.39M | 401.60M | 403.98M | 403.49M | 406.98M | 414.72M | 413.20M | 452.65M | 494.03M | 497.32M | 497.71M | 494.64M | 494.46M | 495.89M | 492.94M | 480.99M | 473.45M | 469.17M | 469.62M | 470.83M | 466.92M | 462.63M | 448.05M | 430.95M | 419.47M | 411.06M | 407.80M | 406.89M | 407.62M | 404.39M | 397.10M | 399.07M | 403.21M | 408.34M | 414.67M | 416.23M | 414.60M | 411.25M |
|
Equity Average
|
| | | | | | | | | | 48.43M | 45.62M | 42.22M | 39.54M | 37.08M | 36.44M | 35.37M | 34.29M | 33.58M | 31.56M | 31.33M | 32.87M | 33.42M | 30.21M | 27.54M | 28.30M | 41.96M | 53.88M | 52.52M | 52.42M | 69.81M | 84.15M | 79.18M | 76.46M | 74.20M | 83.34M | 93.25M | 92.21M | 90.30M | 85.38M | 80.46M | 91.66M | 106.21M | 105.17M | 94.44M | 78.78M | 66.26M | 52.72M | 43.68M | 39.43M | 34.46M | 24.86M | 97.27M | 111.05M | 45.14M | 48.87M | 52.34M | 53.83M | 52.49M | 49.86M | 48.36M | 48.84M | 47.38M | 43.81M | 44.56M | 45.17M | 40.52M |
|
Invested Capital
|
78.79M | 79.49M | 78.74M | 129.36M | 75.20M | 75.20M | 75.20M | 126.01M | 75.20M | 49.30M | 47.55M | 43.69M | 40.75M | 38.33M | 35.83M | 37.05M | 33.68M | 43.93M | 69.43M | 68.25M | 31.81M | 33.92M | 32.92M | 232.80M | 27.57M | 29.02M | 323.99M | 323.19M | 318.66M | 332.11M | 357.79M | 364.05M | 356.28M | 370.34M | 370.94M | 391.49M | 449.49M | 446.62M | 455.08M | 447.10M | 442.29M | 466.74M | 107.74M | 102.61M | 86.28M | 71.29M | 61.24M | 44.20M | 43.16M | 35.71M | 33.22M | 16.50M | 178.03M | 44.07M | 46.21M | 51.52M | 53.17M | 54.49M | 50.49M | 49.28M | 47.48M | 50.20M | 67.31M | 66.25M | 69.71M | 68.33M | 60.78M |
|
Asset Utilization Ratio
|
0.33 | 0.32 | 0.33 | 0.33 | 0.34 | 0.35 | 0.36 | 0.37 | 0.37 | 0.38 | 0.38 | 0.38 | 0.39 | 0.40 | 0.41 | 0.42 | 0.43 | 0.43 | 0.41 | 0.40 | 0.36 | 0.35 | 0.38 | 0.41 | 0.43 | 0.43 | 0.38 | 0.35 | 0.37 | 0.38 | 0.38 | 0.38 | 0.38 | 0.37 | 0.37 | 0.37 | 0.35 | 0.34 | 0.35 | 0.36 | 0.37 | 0.37 | 0.37 | 0.38 | 0.37 | 0.27 | 0.22 | 0.15 | 0.12 | 0.18 | 0.23 | 0.28 | 0.33 | 0.37 | 0.39 | 0.41 | 0.42 | 0.42 | 0.43 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 |
|
Interest Coverage Ratio
|
0.10 | -1.15 | -0.34 | 0.02 | -0.16 | 1.30 | 0.58 | 0.50 | 0.37 | 1.39 | 0.30 | 0.40 | 0.40 | 1.10 | 0.90 | 5.46 | 0.70 | 2.13 | 0.60 | 1.76 | 0.96 | 1.84 | 0.79 | -0.16 | 0.94 | 1.87 | 0.46 | 0.56 | 1.03 | 1.56 | 0.81 | 0.75 | 1.50 | 1.41 | 0.53 | 0.72 | 1.12 | 1.82 | 0.59 | 0.56 | 1.03 | 1.75 | 0.46 | 0.40 | -0.40 | -2.42 | -1.75 | -2.01 | -0.35 | 0.57 | 0.50 | -2.12 | 0.69 | 1.53 | 0.78 | 1.14 | 1.34 | 1.93 | 0.26 | 0.84 | 1.16 | 1.86 | 0.33 | 0.69 | 1.12 | 1.20 | -0.21 |
|
Debt to Equity
|
| | | 1.49 | | | | 2.96 | | 1.46 | 1.58 | 2.16 | 3.04 | 3.58 | 3.81 | 3.66 | 4.07 | 4.12 | 5.48 | 6.41 | 6.49 | 6.04 | 6.18 | 8.24 | 7.40 | 7.18 | 4.90 | 5.14 | 5.18 | 0.36 | 3.14 | 3.50 | 3.65 | 3.91 | 4.14 | 3.18 | 3.89 | 3.87 | 4.18 | 0.29 | 4.66 | 3.48 | | | | 0.15 | 0.18 | 0.24 | 0.25 | 0.30 | 0.30 | 0.46 | 0.04 | 0.17 | 0.16 | 0.05 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.00 | 0.00 |
|
Debt Ratio
|
0.38 | 0.38 | 0.38 | 0.37 | 0.38 | 0.37 | 0.38 | 0.72 | 0.38 | 0.34 | 0.35 | 0.45 | 0.59 | 0.66 | 0.66 | 0.66 | 0.67 | 0.71 | 0.80 | 0.87 | 0.70 | 0.68 | 0.68 | 0.76 | 0.68 | 0.68 | 0.68 | 0.70 | 0.69 | 0.05 | 0.68 | 0.70 | 0.70 | 0.72 | 0.72 | 0.73 | 0.73 | 0.72 | 0.74 | 0.05 | 0.74 | 0.74 | | | | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Equity Ratio
|
| | | 0.25 | | | | 0.24 | | 0.23 | 0.22 | 0.21 | 0.19 | 0.18 | 0.17 | 0.18 | 0.16 | 0.17 | 0.15 | 0.14 | 0.11 | 0.11 | 0.11 | 0.09 | 0.09 | 0.10 | 0.14 | 0.14 | 0.13 | 0.13 | 0.22 | 0.20 | 0.19 | 0.18 | 0.17 | 0.23 | 0.19 | 0.19 | 0.18 | 0.17 | 0.16 | 0.21 | 0.22 | 0.21 | 0.18 | 0.15 | 0.13 | 0.09 | 0.09 | 0.08 | 0.07 | 0.04 | 0.42 | 0.11 | 0.11 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.11 | 0.10 | 0.11 | 0.11 | 0.09 |
|
Times Interest Earned
|
0.10 | -1.15 | -0.34 | 0.02 | -0.16 | 1.30 | 0.58 | 0.50 | 0.37 | 1.39 | 0.30 | 0.40 | 0.40 | 1.10 | 0.90 | 5.46 | 0.70 | 2.13 | 0.60 | 1.76 | 0.96 | 1.84 | 0.79 | -0.16 | 0.94 | 1.87 | 0.46 | 0.56 | 1.03 | 1.56 | 0.81 | 0.75 | 1.50 | 1.41 | 0.53 | 0.72 | 1.12 | 1.82 | 0.59 | 0.56 | 1.03 | 1.75 | 0.46 | 0.40 | -0.40 | -2.42 | -1.75 | -2.01 | -0.35 | 0.57 | 0.50 | -2.12 | 0.69 | 1.53 | 0.78 | 1.14 | 1.34 | 1.93 | 0.26 | 0.84 | 1.16 | 1.86 | 0.33 | 0.69 | 1.12 | 1.20 | -0.21 |
|
FCF Payout Ratio
|
-0.03 | -0.03 | | -0.02 | | | | | | | | 0.00 | 0.18 | 0.19 | 0.09 | 1.16 | 0.40 | 0.16 | -8.05 | 0.55 | 0.26 | 0.08 | 0.38 | -0.13 | -0.74 | -4.90 | -0.20 | -0.56 | 0.80 | 0.47 | -2.60 | -1.55 | -5.52 | -24.21 | -0.95 | -0.36 | 1.10 | 0.42 | -0.90 | 3.57 | 19.80 | 0.35 | 0.36 | -1.56 | -7.90 | | | | | | | | | | | | 0.24 | 2.23 | 1.29 | 2.49 | 0.35 | 0.35 | -18.54 | -28.09 | 0.51 | -0.73 | |
|
Enterprise Value
|
-2.86M | -7.10M | -3.11M | -5.23M | -3.38M | -6.53M | -2.80M | 6.67M | -5.11M | 6.68M | 5.18M | 4.54M | 2.20M | 0.67M | -1.43M | 0.21M | -0.83M | 0.02M | -17.89M | -3.71M | -7.17M | -11.90M | -11.13M | -12.50M | -11.99M | -13.27M | -11.27M | -7.71M | -12.09M | -23.12M | -23.81M | -29.47M | -19.38M | -32.22M | -30.82M | -28.63M | -29.77M | -27.58M | -36.95M | -33.45M | -29.01M | -32.72M | -30.62M | -24.94M | -16.96M | -22.07M | -20.00M | -30.65M | -27.15M | -28.05M | -26.06M | -17.93M | -25.10M | -27.36M | -25.59M | -22.65M | -24.19M | -25.28M | -20.45M | -19.06M | -30.63M | -20.96M | -15.71M | -9.16M | -13.18M | -10.76M | -9.55M |
|
Return on Sales
|
-0.18% | 0.05% | -0.12% | 0.05% | -0.08% | 0.02% | -0.07% | -0.06% | -0.06% | -0.04% | -0.05% | -0.14% | -0.12% | -0.10% | -0.08% | 0.06% | -0.14% | 0.01% | -0.08% | -0.03% | 0.06% | 0.04% | 0.02% | -0.08% | 0.03% | 0.05% | 0.14% | 0.04% | 0.02% | 0.05% | -0.04% | -0.01% | 0.07% | 0.03% | -0.03% | -0.08% | 0.03% | 0.06% | -0.05% | -0.06% | -0.01% | 0.02% | 0.05% | -0.04% | -0.36% | -3.08% | -0.77% | -0.89% | -0.33% | -0.05% | -0.07% | -0.48% | -0.02% | 0.59% | 0.05% | 0.13% | 0.03% | 0.11% | -0.05% | -0.02% | 0.03% | 0.09% | -0.09% | -0.03% | 0.10% | 0.03% | -0.15% |
|
Return on Invested Capital
|
0.04% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.04% | 0.04% | 0.05% | 0.17% | 0.17% | 0.19% | 0.23% | 0.29% | 0.37% | 0.41% | 0.60% | 0.42% | 0.22% | 1.28% | 0.44% | 0.60% | -0.18% | -0.08% | -1.53% | 0.08% | 0.06% | 0.07% | 0.07% | 0.27% | -0.19% | 0.07% | 0.10% | 0.11% | 0.00% | -0.36% | 0.00% | -0.02% | 0.20% | 0.06% | 0.04% | 0.05% | 0.22% | 0.20% | -0.14% | -0.32% | -0.63% | -0.69% | -0.39% | -0.15% | -0.32% | -0.02% | 0.03% | 0.08% | 0.41% | 0.42% | 0.40% | 0.38% | 0.41% | 0.43% | 0.45% | 0.33% | 0.28% | 0.30% | 0.25% | 0.28% |
|
Return on Assets
|
-0.02% | -0.03% | -0.03% | -0.01% | -0.01% | -0.01% | -0.01% | -0.02% | -0.02% | -0.02% | -0.02% | -0.03% | -0.03% | -0.04% | -0.04% | -0.03% | -0.03% | -0.01% | -0.01% | -0.02% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | -0.02% | -0.06% | -0.09% | -0.11% | -0.10% | -0.07% | -0.05% | -0.06% | -0.05% | 0.02% | 0.03% | 0.08% | 0.09% | 0.03% | 0.02% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% |
|
Return on Equity
|
| | | | | | | | | | -0.09% | -0.13% | -0.17% | -0.22% | -0.25% | -0.15% | -0.16% | -0.09% | -0.09% | -0.16% | -0.02% | 0.02% | 0.09% | 0.04% | 0.02% | 0.03% | 0.12% | 0.16% | 0.16% | 0.17% | 0.04% | 0.01% | 0.04% | 0.03% | 0.04% | 0.00% | -0.02% | 0.00% | -0.01% | -0.01% | -0.03% | -0.04% | 0.00% | 0.01% | -0.12% | -0.37% | -0.64% | -1.02% | -1.10% | -0.84% | -0.72% | -1.15% | -0.22% | 0.07% | 0.26% | 0.69% | 0.69% | 0.26% | 0.19% | 0.08% | 0.08% | 0.06% | 0.03% | 0.03% | 0.10% | 0.03% | -0.01% |