|
Gross Margin
|
| | | | | | | | | | | | | | | -7.18% | | | | 14.56% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
-61.85% | -37.41% | -46.19% | -53.86% | -50.15% | -28.30% | -35.82% | -24.71% | -21.61% | -7.86% | -14.59% | -54.56% | -17.24% | -37.52% | -99.02% | -10.77% | -19.42% | -24.65% | -32.67% | -15.06% | -3.35% | -30.08% | -50.15% | -17.21% | -6.98% | -16.66% | -23.62% | -17.31% | -31.22% | -10.16% | -36.98% | -4.62% | 23.32% | 34.82% | -5.45% | -48.30% | -64.01% | -96.34% | -227.95% | -51.64% | -68.54% | -28.62% | 11.79% | -34.91% | -66.19% | -52.95% | -56.72% | -42.88% | -38.62% | 7.48% | 26.35% | 27.10% | 20.88% | 47.90% | -7.32% | 24.58% | 19.16% | 18.72% | 9.46% | 18.42% | 11.67% | 13.25% |
|
EBIT Margin
|
4.42% | 6.46% | 5.91% | -12.97% | 17.12% | 9.27% | 5.03% | 15.70% | 21.83% | 20.22% | 11.76% | 10.01% | 10.98% | 6.38% | -47.08% | 5.06% | 0.66% | 6.51% | -7.20% | 13.63% | 18.72% | 10.62% | -3.88% | 14.12% | 18.91% | 14.60% | 11.79% | 16.48% | 18.66% | 18.31% | 10.67% | 16.69% | 14.68% | 17.22% | 0.98% | 16.68% | -21.49% | 3.35% | -127.58% | -24.67% | 4.73% | -12.64% | 21.52% | -18.82% | -48.40% | -45.43% | -51.18% | -52.99% | -36.64% | -33.24% | 3.57% | -22.01% | -28.70% | -14.17% | -15.84% | -11.20% | -9.19% | -14.38% | -14.33% | -5.29% | -6.78% | -10.88% |
|
EBITDA Margin
|
4.42% | 6.46% | 5.91% | -12.97% | 17.12% | 9.27% | 5.03% | 15.70% | 21.83% | 20.22% | 11.76% | 10.01% | 10.98% | 6.38% | -47.08% | 5.06% | 0.66% | 6.51% | -7.20% | 13.63% | 18.72% | 10.62% | -3.88% | 14.12% | 18.91% | 14.60% | 11.79% | 16.48% | 18.66% | 29.10% | 10.67% | 16.69% | 14.68% | 28.51% | 0.98% | 16.68% | -21.49% | 3.35% | -127.58% | -24.67% | 4.73% | -12.64% | 21.52% | -18.82% | -48.40% | -45.43% | -51.18% | -52.99% | -36.64% | -33.24% | 3.57% | 3.10% | -3.95% | 12.28% | 8.48% | 14.16% | 16.17% | 11.17% | 8.50% | 17.37% | 16.90% | 10.60% |
|
Operating Margin
|
4.42% | 6.46% | 5.91% | -12.97% | 17.12% | 9.27% | 5.03% | 15.70% | 21.83% | 20.22% | 11.76% | 10.01% | 10.98% | 6.38% | -47.08% | 5.06% | 0.66% | 6.51% | -7.20% | 13.63% | 18.72% | 10.62% | -3.88% | 14.12% | 18.91% | 14.60% | 11.79% | 16.48% | 18.66% | 18.31% | 10.67% | 16.69% | 14.68% | 17.22% | 0.98% | 16.68% | -21.49% | 3.35% | -127.58% | -24.67% | 4.73% | -12.64% | 21.52% | -18.82% | -48.40% | -45.43% | -51.18% | -52.99% | -36.64% | -33.24% | 3.57% | -22.01% | -28.70% | -14.17% | -15.84% | -11.20% | -9.19% | -14.38% | -14.33% | -5.29% | -6.78% | -10.88% |
|
Net Margin
|
-67.52% | -31.84% | -46.35% | -7.59% | -51.13% | 3.05% | -30.09% | -16.48% | 7.59% | -2.00% | -12.05% | -18.55% | 64.03% | -33.38% | 250.21% | 23.37% | 11.41% | -13.93% | 178.62% | -0.52% | -0.36% | -24.79% | -5.26% | -13.02% | 14.53% | -16.03% | 11.06% | -16.98% | -33.97% | 21.75% | -24.51% | -1.46% | 22.22% | 65.59% | 287.29% | -35.45% | -50.65% | -58.12% | -113.81% | -53.58% | -30.96% | 63.27% | -7.92% | -35.25% | -54.77% | -54.50% | -57.04% | -43.24% | -39.14% | -1,050.79% | -91.65% | 17.59% | 19.21% | 37.34% | -2.13% | 19.51% | 13.48% | 14.02% | 8.51% | 7.41% | -5.12% | 1.01% |
|
FCF Margin
|
| -1.62% | -4.00% | -49,676.61% | -197.20% | 7.67% | -79.55% | -27.70% | -9.07% | -107.36% | -28.73% | -0.06% | -102.22% | 46.56% | -291.00% | -122.70% | 19.62% | 26.48% | -456.81% | 84.59% | -714.27% | -90.14% | -288.57% | -50.89% | 38.57% | -72.84% | -180.74% | -55.71% | -14.84% | -104.78% | -111.01% | -59.30% | -88.27% | -121.01% | -338.99% | -161.01% | -61.64% | -55.26% | -457.80% | -121.56% | -12.46% | -86.59% | 84.75% | -49.70% | -6.13% | -93.95% | -38.04% | -135.69% | -66.49% | -17.98% | -366.49% | -35.25% | -86.28% | 101.00% | -353.12% | -15.61% | -83.30% | -19.26% | -362.34% | -282.07% | -245.44% | -51.50% |
|
Assets Average
|
| | | | | 1,178.06M | 574.69M | 558.11M | 1,104.42M | 1,069.02M | 522.66M | 1.02M | 0.98M | 486.11M | 934.46M | 899.04M | 883.98M | 875.12M | 906.54M | 924.12M | 992.91M | 1,072.29M | 1,093.39M | 1,106.46M | 1,118.04M | 1,142.45M | 1,168.73M | 1,206.81M | 1,238.90M | 1,250.41M | 1,282.07M | 1,322.01M | 1,349.67M | 1,395.84M | 1,142.65M | 857.50M | 853.25M | 863.38M | 869.39M | | | 854.76M | 862.21M | 858.29M | 831.37M | 808.24M | 789.83M | 769.68M | 752.71M | 959.50M | 1,191.35M | 1,173.49M | 1,105.17M | 1,080.97M | 1,061.73M | 1,042.68M | 1,044.63M | 1,051.78M | 1,063.57M | 1,077.04M | 1,105.03M | 1,130.49M |
|
Equity Average
|
| | | | | 160.27M | 80.28M | 69.04M | 139.03M | 139.87M | 136.38M | 66.63M | 0.14M | 0.14M | 95.85M | 95.88M | 30.17M | -3.12M | 83.53M | 83.54M | -68.00M | 78.44M | 225.78M | 223.16M | 144.16M | 66.30M | 145.02M | 145.39M | 65.59M | 65.01M | 136.72M | 208.10M | 211.51M | 226.53M | 309.19M | 377.65M | 371.90M | 364.97M | 357.56M | 356.45M | 356.88M | 358.77M | 362.07M | 372.97M | 369.13M | 367.03M | 375.91M | 378.92M | 394.54M | 592.14M | 811.02M | 842.47M | 844.76M | 847.58M | 848.46M | 848.04M | 849.97M | 851.67M | 852.66M | 854.86M | 856.90M | 857.33M |
|
Invested Capital
|
| | 183.45M | | 160.12M | 160.42M | 0.14M | 137.95M | 140.12M | 139.62M | 133.13M | 0.13M | 0.14M | 0.14M | 191.57M | 0.20M | 60.15M | -66.39M | 233.45M | -66.36M | -69.63M | 226.51M | 225.06M | 221.27M | 67.05M | 65.55M | 224.48M | 66.31M | 64.86M | 65.17M | 208.26M | 207.94M | 215.09M | 237.98M | 380.40M | 374.91M | 368.90M | 361.05M | 595.59M | 358.84M | 354.92M | 362.62M | 597.60M | 602.59M | 558.53M | 558.58M | 548.36M | 551.89M | 567.47M | 936.38M | 1,025.07M | 1,027.96M | 1,026.03M | 1,028.85M | 1,026.10M | 1,027.41M | 1,028.24M | 1,032.79M | 1,034.67M | 1,055.07M | 1,069.30M | 1,081.25M |
|
Asset Utilization Ratio
|
| | | | | -0.02 | -0.05 | -0.05 | -0.05 | -0.08 | 0.15 | 94.47 | 116.70 | 0.27 | 0.08 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.13 | 0.16 | 0.13 | 0.11 | 0.06 | | | 0.05 | 0.07 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 |
|
Interest Coverage Ratio
|
-0.09 | -0.14 | -0.12 | 0.28 | -0.36 | -0.23 | -0.11 | -0.34 | -0.50 | -0.53 | -0.27 | -150.42 | -174.49 | -0.15 | -0.18 | -0.32 | 0.02 | 0.15 | -0.14 | 0.36 | 0.54 | 0.24 | -0.77 | 3.89 | 0.48 | 0.32 | 0.24 | 0.34 | 0.37 | 0.40 | 0.22 | 0.37 | 0.33 | 0.37 | 0.03 | 0.18 | -0.35 | 0.06 | -0.98 | -0.39 | 0.08 | -0.24 | 0.55 | -0.34 | -0.79 | -0.77 | -1.07 | -0.82 | -0.63 | -0.69 | 0.11 | -0.83 | -1.45 | -0.93 | -1.14 | -0.71 | -0.58 | -0.80 | -0.92 | -0.36 | -0.47 | -0.85 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61 | 1.66 | 0.54 | 0.71 | 0.67 | 0.68 | 0.42 | 0.40 | 0.43 | 0.62 | 0.63 | | 0.61 | 0.56 | 0.66 | 0.54 | 0.58 | 0.48 | 0.51 | 0.42 | 0.37 | 0.16 | 0.15 | 0.05 | | | | | | | | | | |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08 | 0.09 | 0.09 | 0.11 | 0.11 | 0.11 | 0.18 | 0.18 | 0.18 | 0.26 | 0.26 | | 0.25 | 0.24 | 0.27 | 0.25 | 0.25 | 0.23 | 0.24 | 0.22 | 0.20 | 0.11 | 0.11 | 0.04 | | | | | | | | | | |
|
Equity Ratio
|
| | 0.13 | | 0.13 | 0.14 | 0.12 | 0.12 | 0.13 | 0.13 | 127.35 | 0.13 | 0.15 | 0.00 | 0.21 | 0.00 | 0.07 | -0.08 | 0.25 | -0.07 | -0.07 | 0.21 | 0.20 | 0.20 | 0.06 | 0.06 | 0.19 | 0.05 | 0.05 | 0.05 | 0.16 | 0.16 | 0.16 | 0.17 | 0.44 | 0.44 | 0.43 | 0.41 | 0.41 | | 0.41 | 0.43 | 0.41 | 0.46 | 0.43 | 0.48 | 0.47 | 0.51 | 0.53 | 0.67 | 0.69 | 0.75 | 0.78 | 0.79 | 0.81 | 0.81 | 0.81 | 0.81 | 0.80 | 0.79 | 0.76 | 0.76 |
|
Times Interest Earned
|
-0.09 | -0.14 | -0.12 | 0.28 | -0.36 | -0.23 | -0.11 | -0.34 | -0.50 | -0.53 | -0.27 | -150.42 | -174.49 | -0.15 | -0.18 | -0.32 | 0.02 | 0.15 | -0.14 | 0.36 | 0.54 | 0.24 | -0.77 | 3.89 | 0.48 | 0.32 | 0.24 | 0.34 | 0.37 | 0.40 | 0.22 | 0.37 | 0.33 | 0.37 | 0.03 | 0.18 | -0.35 | 0.06 | -0.98 | -0.39 | 0.08 | -0.24 | 0.55 | -0.34 | -0.79 | -0.77 | -1.07 | -0.82 | -0.63 | -0.69 | 0.11 | -0.83 | -1.45 | -0.93 | -1.14 | -0.71 | -0.58 | -0.80 | -0.92 | -0.36 | -0.47 | -0.85 |
|
FCF Payout Ratio
|
| 0.12 | 0.05 | 0.00 | 0.00 | -0.02 | 0.00 | 0.01 | 0.02 | 0.00 | 0.01 | 0.00 | -0.01 | -0.03 | -0.01 | 0.00 | 0.04 | | -0.01 | 0.01 | 0.00 | -0.01 | 0.00 | -0.02 | 0.02 | -0.01 | 0.00 | -0.01 | -0.05 | -0.01 | -0.01 | | | -0.01 | 0.00 | 0.00 | -0.01 | -0.01 | 0.01 | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-4.36M | -11.26M | 2.34M | -7.07M | 6.63M | 5.60M | -19.98M | -0.82M | -0.66M | 10.59M | -12.98M | 0.02M | 0.02M | 0.02M | 1.71M | 0.02M | -13.38M | 13.77M | 5.96M | -1.73M | -0.96M | 6.30M | 3.14M | 8.07M | -1.57M | -7.34M | 1.09M | -55.28M | -40.16M | -33.36M | -23.61M | -21.67M | -8.76M | -3.50M | -84.08M | -74.52M | -83.41M | -106.77M | -88.86M | -39.92M | -73.16M | -11.10M | -17.04M | -33.88M | -25.86M | -43.58M | -46.33M | -25.85M | -25.40M | -185.63M | -212.07M | -192.06M | -174.15M | -159.37M | -106.20M | -110.55M | -106.98M | -111.21M | -79.18M | -68.98M | -54.28M | -63.33M |
|
Return on Sales
|
-0.07% | 0.07% | 0.00% | -0.09% | -0.18% | 0.06% | -0.04% | 0.05% | 0.08% | -0.02% | -0.03% | 0.25% | 0.54% | 0.04% | 2.10% | 0.21% | 0.22% | 0.08% | 1.39% | 0.01% | 0.00% | 0.02% | 0.01% | 0.00% | 0.01% | 0.00% | 0.00% | -0.17% | -0.31% | -0.10% | -0.36% | -0.05% | 0.23% | 0.32% | -0.01% | -0.48% | -0.64% | -0.96% | -2.28% | -0.54% | -0.69% | -0.29% | 0.14% | -0.35% | -0.55% | -0.55% | -0.57% | -0.43% | -0.39% | -10.51% | -0.92% | 0.18% | 0.19% | 0.37% | -0.02% | 0.20% | 0.13% | 0.14% | 0.09% | 0.07% | -0.05% | 0.01% |
|
Return on Invested Capital
|
| | | | | 0.02% | 0.04% | 0.05% | -0.01% | -0.03% | 0.06% | 0.17% | 121.74% | 125.27% | -0.11% | -0.14% | -0.56% | 5.70% | 0.02% | 0.07% | -0.22% | 0.21% | 0.04% | 0.05% | 0.08% | 0.19% | 0.12% | | | | 0.15% | | | 0.08% | 0.06% | | | | | -0.03% | -0.03% | -0.03% | 0.00% | 0.00% | -0.01% | -0.01% | -0.03% | -0.03% | -0.03% | -0.18% | -0.43% | 0.18% | 0.08% | 0.00% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Assets
|
| | | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.16% | 12.35% | 0.03% | 0.07% | 0.07% | 0.06% | 0.06% | 0.04% | 0.04% | 0.03% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | -0.02% | -0.02% | -0.01% | 0.00% | 0.01% | 0.01% | -0.01% | -0.03% | -0.05% | | | -0.04% | -0.02% | -0.02% | -0.01% | -0.02% | -0.03% | -0.03% | -0.02% | -0.10% | -0.09% | -0.09% | -0.09% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | | | -0.02% | 0.00% | 0.00% | 0.04% | 0.03% | -0.02% | 0.03% | 89.53% | 93.06% | 0.64% | 0.63% | 1.82% | -17.86% | 0.45% | 0.41% | -0.44% | 0.37% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | -0.04% | -0.23% | -0.28% | -0.22% | -0.12% | -0.04% | 0.02% | 0.05% | 0.03% | -0.01% | -0.08% | -0.12% | -0.12% | -0.12% | -0.09% | -0.05% | -0.04% | -0.03% | -0.04% | -0.05% | -0.05% | -0.04% | -0.17% | -0.13% | -0.12% | -0.11% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% |