|
Gross Margin
|
89.08% | 91.23% | 88.99% | 89.67% | 89.19% | 89.35% | 89.60% | 88.81% | 87.94% | 89.40% | 90.55% | 90.35% | 92.93% | 90.87% | 93.00% | 90.78% | 93.01% | 92.70% | 92.55% | 92.66% | 91.78% | 92.99% |
|
EBT Margin
|
7.02% | 20.15% | 21.41% | 15.02% | 10.45% | 18.26% | 17.87% | 15.97% | 12.39% | 9.87% | 11.81% | 3.84% | 10.77% | 5.95% | 8.39% | 5.82% | 13.95% | 13.24% | 10.05% | 15.12% | 11.09% | 11.62% |
|
EBIT Margin
|
-3.90% | 11.37% | 10.41% | 4.69% | -0.36% | 7.61% | 7.47% | 4.78% | 0.33% | -0.73% | 2.35% | -5.82% | 3.70% | -3.18% | 1.39% | -3.40% | 6.96% | 5.94% | 2.59% | 7.79% | 2.87% | 4.61% |
|
EBITDA Margin
|
-3.90% | 11.37% | 10.41% | 4.69% | -0.36% | 7.61% | 7.47% | 4.78% | 0.33% | -0.73% | 2.35% | -5.82% | 3.70% | -3.18% | 1.39% | -3.40% | 6.96% | 5.94% | 2.59% | 7.79% | 2.87% | 4.61% |
|
Operating Margin
|
-3.90% | 11.37% | 10.41% | 4.69% | -0.36% | 7.61% | 7.47% | 4.78% | 0.33% | -0.73% | 2.35% | -5.82% | 3.70% | -3.18% | 1.39% | -3.40% | 6.96% | 5.94% | 2.59% | 7.79% | 2.87% | 4.61% |
|
Net Margin
|
2.14% | 16.19% | 11.86% | 9.52% | 7.21% | 13.57% | 11.46% | 11.03% | 8.21% | 6.12% | 10.03% | 1.92% | 6.37% | 3.39% | 5.16% | 3.17% | 10.50% | 8.84% | 5.61% | 10.59% | 7.35% | 7.68% |
|
FCF Margin
|
| -13.15% | 138.01% | 268.01% | 221.39% | -345.70% | 16.62% | 63.55% | -4.38% | 25.52% | -3.37% | 44.97% | 37.88% | 25.76% | 5.25% | 52.12% | 111.14% | -80.10% | -22.73% | 79.28% | 48.30% | 9.35% |
|
Assets Average
|
| | | | | 49.97M | 49.69M | 49.60M | 51.54M | 53.33M | 52.88M | 52.67M | 55.70M | 59.40M | 61.82M | 64.93M | 69.72M | 70.52M | 67.46M | 66.77M | 69.84M | 73.78M |
|
Equity Average
|
| 3.24M | 3.58M | 3.77M | 3.93M | 4.16M | 4.42M | 4.65M | 5.18M | 5.67M | 5.84M | 5.98M | 6.08M | 6.20M | 6.32M | 6.45M | 6.66M | 7.00M | 7.26M | 7.51M | 7.78M | 8.02M |
|
Invested Capital
|
3.01M | 3.48M | 3.68M | 3.86M | 35.90M | 37.43M | 4.60M | 4.83M | 5.66M | 5.79M | 6.01M | 6.05M | 6.20M | 6.29M | 6.44M | 6.53M | 6.86M | 7.21M | 7.38M | 7.68M | 7.91M | 8.16M |
|
Asset Utilization Ratio
|
| | | | | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.17 | 0.18 | 0.18 | 0.17 | 0.17 |
|
Interest Coverage Ratio
|
-0.15 | 0.44 | 0.41 | 0.20 | -0.02 | 0.38 | 0.32 | 0.21 | 0.01 | -0.02 | 0.06 | -0.15 | 0.09 | -0.08 | 0.04 | -0.09 | 0.19 | 0.16 | 0.08 | 0.24 | 0.09 | 0.14 |
|
Debt to Equity
|
| | 8.00 | | 8.87 | 8.39 | 7.82 | 8.03 | 7.10 | 7.28 | 6.49 | 6.83 | 7.01 | 7.37 | 7.36 | 7.57 | 7.32 | 6.94 | 6.34 | 6.17 | 6.24 | 6.59 |
|
Debt Ratio
|
| | 0.72 | | 0.72 | 0.71 | 0.73 | 0.76 | 0.76 | 0.77 | 0.75 | 0.76 | 0.75 | 0.75 | 0.75 | 0.73 | 0.69 | 0.72 | 0.71 | 0.70 | 0.68 | 0.71 |
|
Equity Ratio
|
| | 0.09 | | 0.08 | 0.08 | 0.09 | 0.09 | 0.11 | 0.11 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 |
|
Times Interest Earned
|
-0.15 | 0.44 | 0.41 | 0.20 | -0.02 | 0.38 | 0.32 | 0.21 | 0.01 | -0.02 | 0.06 | -0.15 | 0.09 | -0.08 | 0.04 | -0.09 | 0.19 | 0.16 | 0.08 | 0.24 | 0.09 | 0.14 |
|
FCF Payout Ratio
|
| | | | | | | 0.01 | | | | 0.03 | 0.03 | 0.04 | 0.20 | | | -0.01 | -0.08 | | | |
|
Enterprise Value
|
-0.46M | -0.35M | -0.48M | -0.41M | -0.02M | -0.08M | -0.02M | -0.11M | -0.18M | -0.10M | -0.42M | -0.26M | -0.15M | | -0.05M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M |
|
Return on Sales
|
0.03% | 0.17% | 0.13% | 0.11% | 0.08% | 0.14% | 0.12% | 0.12% | 0.09% | 0.07% | 0.11% | 0.03% | 0.14% | 0.05% | 0.06% | 0.04% | 0.10% | 0.10% | 0.07% | 0.12% | 0.08% | 0.09% |
|
Return on Capital Employed
|
| | | | | 0.04% | 0.03% | 0.04% | 0.03% | 0.02% | 0.01% | -0.01% | 0.00% | -0.01% | -0.01% | -0.01% | 0.01% | 0.02% | 0.02% | 0.04% | 0.04% | 0.04% |
|
Return on Invested Capital
|
| | | 0.07% | 0.02% | 0.01% | 0.01% | 0.06% | 0.06% | 0.03% | 0.02% | -0.01% | 0.00% | -0.01% | -0.01% | -0.01% | 0.01% | 0.04% | 0.04% | 0.07% | 0.06% | 0.05% |
|
Return on Assets
|
| | | | | 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% | 0.02% | 0.02% | 0.01% |
|
Return on Equity
|
| | | 0.19% | 0.21% | 0.20% | 0.20% | 0.20% | 0.18% | 0.14% | 0.14% | 0.11% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% | 0.13% | 0.13% | 0.16% | 0.15% | 0.14% |