|
Gross Margin
|
93.50% | 93.01% | 93.00% | 93.81% | 93.39% | 93.33% | 93.27% | 94.07% | 93.99% | 93.58% | 93.26% | 94.04% | 93.35% | 94.10% | 93.49% | 93.82% | 92.95% | 93.63% | 93.89% | 93.40% | 93.38% | 94.00% | 93.37% | 98.26% | 95.07% | 94.44% | 95.15% | 95.58% | 95.61% | 95.25% | 95.38% | 95.30% | 95.66% | 95.91% | 95.12% | 95.54% | 96.31% | 94.83% | 94.20% | 94.95% | 94.46% | 94.21% | 93.86% | 94.61% | 94.38% | 94.21% | 94.09% | 94.44% | 94.81% | 94.51% | 94.48% | 94.71% |
|
EBT Margin
|
4.70% | 1.94% | -2.80% | 2.09% | 0.69% | 2.12% | 0.53% | 2.56% | 4.20% | 0.20% | 1.10% | 3.45% | 2.84% | 2.88% | 3.08% | 4.69% | 5.57% | 6.49% | 7.09% | 5.19% | 7.78% | 8.47% | 6.86% | 4.58% | 8.89% | 5.99% | 6.91% | 6.29% | 11.55% | 18.04% | 4.00% | 2.45% | 12.74% | 10.64% | 8.97% | 6.98% | 16.42% | 9.67% | 8.30% | 5.13% | 14.45% | 9.18% | 10.15% | 6.45% | 9.67% | 6.52% | 4.63% | -2.90% | 8.90% | 4.12% | 4.06% | 0.08% |
|
EBIT Margin
|
6.15% | 3.83% | 1.63% | 4.89% | 4.97% | 3.82% | 3.82% | 3.35% | 4.96% | 0.94% | 1.75% | 4.08% | 3.55% | 3.49% | 3.77% | 5.30% | 6.19% | 7.12% | 7.70% | 5.66% | 8.25% | 8.94% | 7.09% | 4.58% | 8.78% | 5.88% | 7.02% | 6.19% | 11.45% | 18.25% | 4.62% | 2.82% | 13.02% | 11.00% | 9.15% | 7.39% | 16.75% | 9.92% | 9.67% | 4.49% | 13.56% | 8.02% | 9.49% | 6.61% | 9.52% | 6.44% | 4.63% | 85.98% | 3.72% | -1.37% | -1.46% | 88.78% |
|
EBITDA Margin
|
6.95% | 4.58% | 2.38% | 5.47% | 5.60% | 4.43% | 4.41% | 4.03% | 5.51% | 1.43% | 2.37% | 4.66% | 1.63% | 1.66% | 1.88% | 2.87% | 3.59% | 4.99% | 5.26% | 7.78% | 6.27% | 6.94% | 5.83% | 3.16% | 6.75% | 5.03% | 5.68% | 4.62% | 8.87% | 13.61% | 3.38% | 2.07% | 9.43% | 8.27% | 6.53% | 5.44% | 11.33% | 6.83% | 6.77% | 3.85% | 10.75% | 6.53% | 7.53% | 5.54% | 6.86% | 4.83% | 4.15% | -2.19% | 6.73% | 3.07% | 2.76% | -0.08% |
|
Operating Margin
|
6.15% | 3.83% | 1.63% | 4.89% | 4.97% | 3.82% | 3.82% | 3.35% | 4.96% | 0.94% | 1.75% | 4.08% | 3.55% | 3.49% | 3.77% | 5.30% | 6.19% | 7.12% | 7.70% | 5.66% | 8.25% | 8.94% | 7.09% | 4.58% | 8.78% | 5.88% | 7.02% | 6.19% | 11.45% | 18.25% | 4.62% | 2.82% | 13.02% | 11.00% | 9.15% | 7.39% | 16.75% | 9.92% | 9.67% | 4.49% | 13.56% | 8.02% | 9.49% | 6.61% | 9.52% | 6.44% | 4.63% | 85.98% | 3.72% | -1.37% | -1.46% | 88.78% |
|
Net Margin
|
3.00% | 1.19% | -1.73% | 1.25% | 0.30% | 1.18% | 0.13% | 1.16% | 2.53% | -0.20% | 0.46% | 1.98% | 1.58% | 1.65% | 1.89% | 2.78% | 3.59% | 4.99% | 5.26% | 7.78% | 6.27% | 6.82% | 5.83% | 3.16% | 6.75% | 4.92% | 5.68% | 4.72% | 8.68% | 13.29% | 3.38% | 2.07% | 9.53% | 8.27% | 6.71% | 5.60% | 11.99% | 7.08% | 6.20% | 3.85% | 10.51% | 6.87% | 7.69% | 5.09% | 7.10% | 4.83% | 3.59% | -1.80% | 6.58% | 2.99% | 2.76% | -0.08% |
|
FCF Margin
|
9.54% | 6.17% | -0.03% | 7.11% | 4.97% | 3.75% | 6.54% | 8.29% | 1.51% | 3.96% | 8.23% | 5.82% | 4.59% | -0.89% | 3.35% | 12.24% | -21.29% | -6.49% | 6.60% | 87.03% | -63.65% | -2.47% | 6.86% | 39.48% | -16.49% | -3.53% | -5.99% | 65.91% | -27.48% | 14.77% | 8.31% | 54.28% | -16.98% | -2.45% | 14.11% | 18.10% | 16.67% | -8.67% | -5.00% | 32.37% | -7.54% | 10.50% | -10.64% | 42.60% | 5.69% | 1.77% | 4.71% | 3.68% | 6.11% | 4.60% | 4.46% | 3.45% |
|
Assets Average
|
| | | | 1,387.58M | 1,336.74M | 1,363.18M | 1,866.94M | 1,980.40M | 1,588.63M | 1,583.31M | 1,851.01M | 1,937.00M | 1,739.02M | 1,648.40M | 1,847.66M | 1,983.84M | 1,815.68M | 1,797.81M | 2,214.96M | 2,320.00M | 2,031.00M | 2,059.50M | 2,269.50M | 2,390.00M | 2,331.50M | 2,281.50M | 2,496.50M | 2,756.50M | 2,783.50M | 2,834.50M | 2,955.00M | 3,024.00M | 2,991.50M | 3,023.50M | 3,189.00M | 3,256.50M | 3,124.00M | 3,061.50M | 3,261.00M | 3,589.50M | 3,513.00M | 3,128.00M | 3,329.50M | 3,830.50M | 3,835.50M | 3,716.00M | 3,924.00M | 3,947.00M | 3,731.50M | 3,556.50M | 3,611.00M |
|
Equity Average
|
| | | | -219.68M | -41.39M | -42.79M | -36.96M | -20.05M | -11.52M | -11.02M | -3.05M | 17.37M | 30.10M | 31.19M | 31.96M | 38.77M | 67.03M | 111.69M | 168.93M | 234.00M | 285.50M | 329.50M | 362.50M | 390.50M | 422.50M | 458.00M | 476.00M | 504.00M | 574.50M | 618.00M | 613.50M | 630.00M | 698.50M | 776.50M | 845.00M | 788.00M | 729.00M | 809.50M | 815.50M | 800.00M | 870.00M | 462.50M | 44.00M | 110.50M | 121.50M | 114.50M | 99.00M | 66.00M | 85.00M | 108.50M | 82.00M |
|
Invested Capital
|
| | | -386.57M | -39.53M | -30.60M | -28.22M | -4.26M | 5.21M | 12.33M | 6.17M | 40.97M | 62.10M | 58.47M | 501.42M | 497.94M | 79.15M | 128.16M | 168.58M | 246.00M | 262.00M | 309.00M | 350.00M | 375.00M | 428.00M | 461.00M | 499.00M | 475.00M | 767.00M | 850.00M | 854.00M | 629.00M | 653.00M | 744.00M | 809.00M | 881.00M | 695.00M | 763.00M | 856.00M | 775.00M | 1,120.00M | 915.00M | 10.00M | 187.00M | 252.00M | 184.00M | 204.00M | 144.00M | 137.00M | 197.00M | 110.00M | 54.00M |
|
Asset Utilization Ratio
|
| | | | 1.30 | 1.47 | 1.52 | 1.17 | 1.17 | 1.53 | 1.60 | 1.44 | 1.43 | 1.65 | 1.80 | 1.66 | 1.58 | 1.76 | 1.80 | 1.48 | 1.43 | 1.66 | 1.67 | 1.54 | 1.50 | 1.57 | 1.65 | 1.54 | 1.44 | 1.43 | 1.41 | 1.37 | 1.34 | 1.40 | 1.45 | 1.42 | 1.44 | 1.54 | 1.60 | 1.50 | 1.37 | 1.41 | 1.57 | 1.50 | 1.31 | 1.32 | 1.37 | 1.29 | 1.28 | 1.36 | 1.42 | 1.39 |
|
Interest Coverage Ratio
|
4.19 | 1.98 | 0.37 | 1.73 | 1.16 | 2.26 | 1.15 | 4.03 | 5.96 | 1.26 | 2.49 | 6.81 | 5.16 | 5.16 | 5.18 | 9.95 | 10.53 | 11.74 | 11.61 | 9.66 | 11.83 | 10.86 | 12.40 | 8.40 | 16.40 | 9.17 | 11.33 | 15.75 | 30.00 | 43.25 | 5.63 | 6.00 | 27.60 | 24.20 | 21.00 | 18.20 | 40.80 | 23.80 | 5.45 | 9.33 | 24.14 | | | | | | | | | | | |
|
Debt to Equity
|
| | | -2.08 | -13.06 | -15.70 | -11.25 | -21.81 | -34.10 | -64.19 | -35.80 | 61.74 | 18.30 | 14.12 | 16.19 | 13.10 | 10.57 | 4.82 | 3.27 | 2.05 | 1.41 | 1.30 | 1.13 | 1.10 | 1.00 | 0.92 | 0.83 | 0.82 | 1.12 | 0.96 | 0.95 | 0.61 | 0.76 | 0.67 | 0.61 | 0.56 | 0.71 | 0.65 | 0.58 | 0.64 | 0.96 | 0.54 | 109.10 | 14.01 | 7.64 | 10.68 | 8.28 | 14.25 | 15.60 | 9.20 | 8.14 | 16.57 |
|
Debt Ratio
|
| | | 0.57 | 0.45 | 0.43 | 0.39 | 0.23 | 0.32 | 0.33 | 0.31 | 0.24 | 0.27 | 0.28 | 0.29 | 0.22 | 0.24 | 0.25 | 0.24 | 0.16 | 0.18 | 0.20 | 0.19 | 0.17 | 0.17 | 0.17 | 0.18 | 0.14 | 0.22 | 0.21 | 0.20 | 0.12 | 0.16 | 0.17 | 0.16 | 0.15 | 0.15 | 0.16 | 0.16 | 0.14 | 0.21 | 0.15 | 0.37 | 0.30 | 0.28 | 0.29 | 0.29 | 0.24 | 0.26 | 0.27 | 0.26 | 0.24 |
|
Equity Ratio
|
| | | -0.27 | -0.03 | -0.03 | -0.04 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.05 | 0.07 | 0.08 | 0.13 | 0.15 | 0.17 | 0.15 | 0.17 | 0.19 | 0.21 | 0.17 | 0.19 | 0.22 | 0.22 | 0.20 | 0.22 | 0.25 | 0.26 | 0.27 | 0.22 | 0.25 | 0.28 | 0.23 | 0.22 | 0.28 | 0.00 | 0.02 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.01 |
|
Times Interest Earned
|
4.19 | 1.98 | 0.37 | 1.73 | 1.16 | 2.26 | 1.15 | 4.03 | 5.96 | 1.26 | 2.49 | 6.81 | 5.16 | 5.16 | 5.18 | 9.95 | 10.53 | 11.74 | 11.61 | 9.66 | 11.83 | 10.86 | 12.40 | 8.40 | 16.40 | 9.17 | 11.33 | 15.75 | 30.00 | 43.25 | 5.63 | 6.00 | 27.60 | 24.20 | 21.00 | 18.20 | 40.80 | 23.80 | 5.45 | 9.33 | 24.14 | | | | | | | | | | | |
|
FCF Payout Ratio
|
0.00 | 0.00 | -0.00M | 1.36 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18 | | 0.20 | 0.26 | 0.16 | 0.23 | 0.24 | 0.30 |
|
Enterprise Value
|
-86.11M | -252.47M | -112.16M | -32.85M | -122.60M | -100.29M | -123.10M | -138.56M | -106.84M | -130.73M | -146.31M | -166.00M | -195.94M | -166.66M | -160.56M | -184.00M | -216.05M | -233.88M | -263.53M | -3018.00M | -1029.00M | -831.00M | -1254.00M | -1170.00M | -973.00M | -891.00M | -801.00M | -1393.00M | -1300.00M | -1372.00M | -1395.00M | -1689.00M | -1581.00M | -1422.00M | -1565.00M | -1807.00M | -1451.00M | -1364.00M | -1291.00M | -1617.00M | -1723.00M | -1556.00M | -1003.00M | -1556.00M | -1357.00M | -1070.00M | -1031.00M | -1773.00M | -1373.00M | -1508.00M | -1429.00M | -1981.00M |
|
Return on Sales
|
0.03% | 0.01% | -0.02% | 0.01% | 0.00% | 0.01% | 0.00% | 0.01% | 0.03% | 0.00% | 0.00% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.04% | 0.05% | 0.05% | 0.08% | 0.06% | 0.07% | 0.06% | 0.03% | 0.07% | 0.05% | 0.06% | 0.05% | 0.09% | 0.13% | 0.03% | 0.02% | 0.10% | 0.08% | 0.07% | 0.06% | 0.12% | 0.07% | 0.06% | 0.04% | 0.11% | 0.07% | 0.08% | 0.05% | 0.07% | 0.05% | 0.04% | -0.02% | 0.07% | 0.03% | 0.03% | 0.00% |
|
Return on Capital Employed
|
| | | | 0.11% | 0.13% | 0.17% | 0.53% | 0.10% | 0.13% | 0.12% | 0.20% | 0.09% | 0.13% | 0.16% | 0.26% | 0.18% | 0.22% | 0.28% | 0.48% | 0.21% | 0.27% | 0.27% | 0.30% | 0.23% | 0.22% | 0.21% | 0.31% | 0.27% | 0.35% | 0.33% | 0.34% | 0.28% | 0.23% | 0.27% | 0.31% | 0.35% | 0.34% | 0.35% | 0.39% | 0.34% | 0.24% | 0.31% | 0.54% | 0.36% | 0.30% | 0.27% | 1.44% | 0.99% | 0.97% | 0.85% | 1.15% |
|
Return on Invested Capital
|
| | | | -0.17% | -1.07% | -1.60% | -2.50% | 104.54% | 4.33% | 3.64% | 1.77% | 0.72% | 0.86% | 0.23% | 0.15% | 0.31% | 1.16% | 1.00% | 0.94% | 0.86% | 0.83% | 0.74% | 0.55% | 0.51% | 0.43% | 0.40% | 0.43% | 0.38% | 0.40% | 0.36% | 0.38% | 0.46% | 0.37% | 0.39% | 0.41% | 0.50% | 0.53% | 0.49% | 0.45% | 0.36% | 0.32% | 0.70% | 3.57% | 1.45% | 1.40% | 1.35% | 5.97% | 7.03% | 5.47% | 5.38% | 9.76% |
|
Return on Assets
|
| | | | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.01% | 0.02% | 0.02% | 0.01% | 0.02% | 0.03% | 0.03% | 0.04% | 0.06% | 0.07% | 0.08% | 0.09% | 0.11% | 0.11% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.11% | 0.11% | 0.09% | 0.09% | 0.08% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.09% | 0.10% | 0.11% | 0.11% | 0.09% | 0.08% | 0.07% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% |
|
Return on Equity
|
| | | | -0.02% | -0.15% | -0.34% | -0.42% | -1.48% | -1.93% | -2.23% | -10.49% | 1.60% | 1.37% | 1.69% | 1.91% | 2.02% | 1.58% | 1.20% | 1.05% | 0.87% | 0.77% | 0.69% | 0.53% | 0.51% | 0.45% | 0.42% | 0.45% | 0.48% | 0.56% | 0.48% | 0.44% | 0.45% | 0.35% | 0.37% | 0.40% | 0.49% | 0.52% | 0.47% | 0.44% | 0.43% | 0.39% | 0.77% | 8.52% | 3.03% | 2.57% | 2.30% | 1.75% | 2.53% | 1.69% | 1.23% | 1.89% |