|
Gross Margin
|
65.25% | 66.92% | 56.00% | 61.60% | 55.79% | 56.56% | 52.25% | 53.82% | 60.17% | 58.66% | 62.53% | 59.68% | 55.34% | 58.72% | 56.72% | 57.44% | 59.55% | 55.91% | 54.36% | 55.81% | 53.44% | 60.39% | 64.69% | 66.71% | 71.46% | 75.13% | 71.56% | 69.52% | 66.34% | 71.68% | 65.80% | 71.43% | 67.89% | 77.17% | 70.32% | 68.37% | 61.91% | 70.10% | 64.30% | 58.83% | 62.09% | 59.58% | 56.26% | 96.12% | 73.93% | 73.54% | 73.01% | 71.97% | 74.57% | 74.18% | 74.30% | 73.64% | 70.25% | 75.33% | 73.45% | 73.51% | 71.90% | 73.50% | 76.18% | 74.82% | 73.08% |
|
EBT Margin
|
-11.77% | 6.72% | -9.89% | 5.36% | -10.84% | -6.85% | -14.05% | -2.06% | 7.53% | -2.40% | 6.87% | -3.18% | -37.73% | -18.22% | -13.16% | -15.97% | -11.28% | -15.54% | -16.22% | -69.19% | -12.99% | 7.95% | 8.24% | 13.11% | 15.98% | 28.80% | 19.73% | 17.27% | 8.31% | 23.85% | 8.67% | 20.56% | 17.53% | 31.14% | 21.74% | 3.92% | 4.24% | 14.03% | 5.89% | 8.32% | 11.07% | 31.61% | 13.00% | 26.11% | 21.63% | 21.30% | 24.50% | 24.10% | 28.50% | 27.90% | 37.79% | 29.52% | 29.23% | 30.54% | 31.67% | 32.38% | 33.36% | 31.02% | 35.78% | 35.07% | 38.01% |
|
EBIT Margin
|
-7.93% | 9.80% | -6.65% | 8.16% | -8.00% | -5.00% | -14.41% | -11.31% | 9.14% | -1.11% | 7.98% | -2.18% | -37.78% | -19.09% | -14.19% | -17.37% | -13.04% | -16.78% | -18.25% | -71.27% | -13.56% | 7.83% | 9.29% | 13.25% | 16.13% | 28.94% | 19.83% | 17.23% | 8.78% | 23.99% | 8.33% | 20.41% | 17.11% | 30.26% | 20.32% | 5.83% | 2.94% | 13.00% | 5.11% | 8.17% | 12.08% | 7.43% | 11.93% | 25.27% | 25.58% | 21.99% | 25.82% | 24.34% | 26.02% | 24.75% | 31.55% | 24.26% | 23.72% | 24.21% | 24.83% | 25.49% | 27.20% | 24.62% | 30.59% | 27.54% | 31.72% |
|
EBITDA Margin
|
-7.93% | 9.80% | -6.65% | 8.16% | -8.00% | -5.00% | -14.41% | -11.31% | 9.14% | -1.11% | 7.98% | -2.18% | -37.78% | -19.09% | -14.19% | -17.37% | -13.04% | -16.78% | -18.25% | -71.27% | -13.56% | 7.83% | 9.29% | 13.25% | 16.13% | 28.94% | 19.83% | 17.23% | 8.78% | 23.99% | 8.33% | 20.41% | 17.11% | 30.26% | 20.32% | 5.83% | 2.94% | 13.00% | 5.11% | 8.17% | 12.08% | 7.43% | 11.93% | 25.27% | 25.58% | 21.99% | 25.82% | 24.34% | 26.02% | 27.05% | 34.47% | 28.66% | 27.24% | 28.20% | 30.00% | 30.52% | 31.23% | 27.97% | 33.18% | 31.20% | 30.33% |
|
Operating Margin
|
-7.93% | 9.80% | -6.65% | 8.16% | -8.00% | -5.00% | -14.41% | -11.31% | 9.14% | -1.11% | 7.98% | -2.18% | -37.78% | -19.09% | -14.19% | -17.37% | -13.04% | -16.78% | -18.25% | -71.27% | -13.56% | 7.83% | 9.29% | 13.25% | 16.13% | 28.94% | 19.83% | 17.23% | 8.78% | 23.99% | 8.33% | 20.41% | 17.11% | 30.26% | 20.32% | 5.83% | 2.94% | 13.00% | 5.11% | 8.17% | 12.08% | 7.43% | 11.93% | 25.27% | 25.58% | 21.99% | 25.82% | 24.34% | 26.02% | 24.75% | 31.55% | 24.26% | 23.72% | 24.21% | 24.83% | 25.49% | 27.20% | 24.62% | 30.59% | 27.54% | 31.72% |
|
Net Margin
|
-19.84% | -0.82% | -18.16% | -1.65% | -18.92% | -14.99% | -22.36% | -10.62% | -0.21% | -13.28% | -2.61% | -7.45% | -43.29% | -23.33% | -18.16% | -21.05% | -15.92% | -19.98% | -83.39% | -72.79% | -19.58% | 3.13% | 3.31% | 8.30% | 10.14% | 24.72% | 14.73% | 13.04% | 4.53% | 20.74% | 5.89% | 17.78% | 13.80% | 27.65% | 18.41% | 0.77% | 0.66% | 10.68% | 2.71% | 5.78% | 7.81% | 28.53% | 10.40% | 22.24% | 17.55% | 16.66% | 20.66% | 20.74% | 24.12% | 23.55% | 31.43% | 25.61% | 24.35% | 25.45% | 27.85% | 28.10% | 28.62% | 26.51% | 31.79% | 29.95% | 29.49% |
|
FCF Margin
|
1.05% | 21.44% | 10.12% | 7.48% | -2.95% | 13.15% | 6.41% | 5.30% | 5.17% | 21.89% | 33.16% | -17.58% | -23.83% | -11.97% | -4.15% | 19.70% | 14.38% | -7.58% | -2.03% | 34.59% | -5.48% | 6.41% | 3.17% | 3.95% | -3.26% | 10.39% | 26.58% | -25.48% | 20.56% | 3.88% | 7.20% | 6.40% | 27.02% | 3.98% | 32.20% | -6.61% | 7.48% | 35.78% | -9.89% | 33.19% | 23.16% | 47.20% | -6.77% | 43.29% | 24.52% | 44.19% | 20.64% | 45.19% | 37.96% | 26.04% | 67.73% | 37.35% | 30.05% | 17.96% | 48.22% | 38.55% | 34.35% | 63.01% | 24.11% | 28.64% | 25.57% |
|
Assets Average
|
| | | | 12.79M | 11.47M | 11.05M | 11.36M | 11.84M | 11.91M | 13.98M | 15.91M | | | | | 16.97M | 17.15M | 17.76M | 27.31M | 36.37M | 36.72M | 37.45M | 38.19M | 39.03M | 40.27M | 41.85M | 44.27M | 46.45M | 47.43M | 48.16M | 48.87M | 49.75M | 51.24M | 52.42M | 52.75M | 53.02M | 53.35M | 52.87M | 52.79M | 53.88M | 54.67M | 55.62M | 55.64M | 52.36M | 49.98M | 49.98M | 49.50M | 49.31M | 49.08M | 49.21M | 50.08M | 50.40M | 50.28M | 50.83M | 51.47M | 51.96M | 53.53M | 54.79M | 55.08M | 55.47M |
|
Equity Average
|
| | | | 5.19M | 5.06M | 4.93M | 5.06M | 5.50M | 5.71M | 8.00M | 10.26M | | | | | 10.78M | 10.91M | 11.53M | 19.88M | 27.82M | 28.39M | 29.23M | 30.13M | 31.13M | 32.57M | 34.08M | 35.25M | 35.92M | 37.14M | 38.33M | 39.10M | 40.18M | 41.57M | 43.03M | 43.40M | 43.05M | 42.75M | 42.38M | 42.36M | 42.82M | 43.85M | 44.79M | 45.03M | 45.63M | 45.81M | 44.14M | 42.85M | 43.34M | 44.02M | 44.74M | 45.55M | 45.75M | 45.68M | 46.11M | 46.66M | 47.19M | 47.73M | 48.43M | 49.22M | 49.84M |
|
Invested Capital
|
| | | 6.52M | 6.26M | 6.25M | 6.00M | 6.51M | 6.88M | 6.93M | 11.47M | 11.44M | | 12.27M | | 11.82M | 12.13M | 12.08M | 13.38M | 30.08M | 30.56M | 31.21M | 32.25M | 33.00M | 34.25M | 36.13M | 37.42M | 38.56M | 38.97M | 41.01M | 41.73M | 42.93M | 45.32M | 47.14M | 48.25M | 47.88M | 47.53M | 47.29M | 47.14M | 47.24M | 48.33M | 50.38M | 50.92M | 51.14M | 46.13M | 46.42M | 46.19M | 45.49M | 45.08M | 44.71M | 45.22M | 46.10M | 45.61M | 45.74M | 46.47M | 47.07M | 47.71M | 48.25M | 49.15M | 49.75M | 50.40M |
|
Asset Utilization Ratio
|
| | | | 0.84 | 0.92 | 0.96 | 0.89 | 0.86 | 0.87 | 0.78 | 0.71 | | | | | 0.74 | 0.75 | 0.75 | 0.50 | 0.37 | 0.37 | 0.36 | 0.37 | 0.39 | 0.41 | 0.42 | 0.43 | 0.42 | 0.43 | 0.43 | 0.45 | 0.47 | 0.45 | 0.44 | 0.40 | 0.38 | 0.36 | 0.36 | 0.38 | 0.38 | 0.38 | 0.40 | 0.38 | 0.39 | 0.39 | 0.36 | 0.36 | 0.37 | 0.38 | 0.38 | 0.38 | 0.39 | 0.39 | 0.39 | 0.40 | 0.40 | 0.40 | 0.40 | 0.41 | 0.42 |
|
Interest Coverage Ratio
|
-2.07 | 3.18 | -2.05 | 2.91 | -2.81 | -2.71 | -7.72 | -7.37 | 5.71 | -0.85 | 7.20 | -2.18 | 702.52 | 21.80 | | | 7.42 | | | | | | | | | | | | 10.34 | 178.44 | | 8.34 | 97.08 | 299.48 | 216.18 | 12.40 | 6.86 | 39.19 | 13.98 | 33.32 | 8.94 | 201.67 | 169.09 | 38.64 | 402.51 | 289.91 | 84.53 | 46.06 | 49.82 | 65.10 | 155.74 | 136.94 | 189.16 | 163.79 | 157.09 | 212.73 | 145.50 | 112.36 | 141.13 | 116.21 | 167.20 |
|
Debt to Equity
|
| | | 0.46 | 0.48 | 0.42 | 0.43 | 0.36 | 0.32 | 0.30 | 0.16 | 0.15 | | 0.15 | | 0.15 | 0.14 | 0.14 | 0.13 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.14 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.11 | 0.13 | 0.13 | 0.13 | 0.14 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | | 0.02 | 0.08 | 0.06 | 0.03 | 0.01 | | 0.01 | | | | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|
Debt Ratio
|
| | | 0.18 | 0.21 | 0.19 | 0.19 | 0.16 | 0.15 | 0.14 | 0.10 | 0.09 | | 0.10 | | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.07 | 0.08 | 0.08 | 0.07 | 0.08 | 0.07 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.11 | 0.10 | 0.10 | 0.11 | 0.10 | 0.11 | 0.10 | 0.11 | 0.11 | | 0.02 | 0.07 | 0.05 | 0.03 | 0.01 | | 0.01 | | | | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|
Equity Ratio
|
| | | 0.38 | 0.44 | 0.45 | 0.45 | 0.44 | 0.48 | 0.47 | 0.65 | 0.64 | | 0.65 | | 0.63 | 0.64 | 0.63 | 0.67 | 0.76 | 0.77 | 0.77 | 0.79 | 0.79 | 0.80 | 0.81 | 0.82 | 0.78 | 0.77 | 0.80 | 0.79 | 0.81 | 0.81 | 0.81 | 0.83 | 0.82 | 0.81 | 0.80 | 0.81 | 0.80 | 0.79 | 0.81 | 0.80 | 0.82 | 0.93 | 0.90 | 0.86 | 0.87 | 0.89 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | 0.88 | 0.89 | 0.89 | 0.90 |
|
Times Interest Earned
|
-2.07 | 3.18 | -2.05 | 2.91 | -2.81 | -2.71 | -7.72 | -7.37 | 5.71 | -0.85 | 7.20 | -2.18 | 702.52 | 21.80 | | | 7.42 | | | | | | | | | | | | 10.34 | 178.44 | | 8.34 | 97.08 | 299.48 | 216.18 | 12.40 | 6.86 | 39.19 | 13.98 | 33.32 | 8.94 | 201.67 | 169.09 | 38.64 | 402.51 | 289.91 | 84.53 | 46.06 | 49.82 | 65.10 | 155.74 | 136.94 | 189.16 | 163.79 | 157.09 | 212.73 | 145.50 | 112.36 | 141.13 | 116.21 | 167.20 |
|
FCF Payout Ratio
|
4.61 | | 0.49 | 0.56 | | | 0.77 | 0.95 | 0.88 | 0.42 | 0.12 | -0.26 | -0.19 | -0.43 | -1.20 | 0.26 | 0.32 | | | 0.00 | -0.02 | 0.01 | 0.02 | 0.02 | -0.02 | 0.01 | 0.00 | 0.00 | | 1.47 | 0.43 | 0.72 | | 0.66 | 0.09 | -0.48 | 0.41 | 0.08 | -0.32 | 0.08 | 0.12 | 0.06 | -0.36 | 0.07 | 0.13 | 0.08 | 0.16 | 0.07 | 0.08 | 0.34 | 0.13 | 0.24 | 0.28 | 0.46 | 0.18 | 0.22 | 0.23 | 0.12 | 0.36 | 0.19 | 0.26 |
|
Enterprise Value
|
-0.77M | 59.40M | 60.66M | 51.61M | 46.87M | 34.65M | 35.45M | 45.94M | 40.39M | 35.71M | 46.31M | 118.57M | 140.28M | 165.82M | 149.60M | 180.90M | 165.39M | 152.62M | 235.97M | 211.65M | 190.32M | 216.86M | 162.24M | 160.96M | 216.19M | 233.64M | 225.86M | 221.81M | 221.11M | 170.90M | 157.01M | 141.26M | 183.45M | 101.55M | 140.48M | 87.90M | 96.07M | 80.92M | 56.52M | 61.97M | 74.98M | 69.65M | 96.33M | 83.25M | 85.27M | 90.81M | 79.61M | 60.36M | 77.18M | 69.68M | 92.70M | 161.22M | 135.52M | 158.51M | 264.17M | 253.49M | 311.22M | 376.07M | 342.23M | 330.56M | 242.17M |
|
Market Capitalization
|
| 60.63M | 61.93M | 54.23M | 47.87M | 35.59M | 36.08M | 47.04M | 40.39M | 36.82M | 46.31M | 122.18M | 144.57M | 169.68M | 153.01M | 184.25M | 168.67M | 154.93M | 239.34M | 222.98M | 201.51M | 228.13M | 173.57M | 172.40M | 227.58M | 245.70M | 239.41M | 235.87M | 236.00M | 185.72M | 171.83M | 156.16M | 199.90M | 118.23M | 158.63M | 106.51M | 114.37M | 99.89M | 74.40M | 82.31M | 96.13M | 93.54M | 119.50M | 107.32M | 105.70M | 112.51M | 100.88M | 81.82M | 98.81M | 91.08M | 115.64M | 185.21M | 159.22M | 181.76M | 288.62M | 278.64M | 337.01M | 404.12M | 370.37M | 359.13M | 270.97M |
|
Return on Sales
|
| | | -0.02% | -0.02% | -0.05% | -0.06% | -0.09% | -0.04% | -0.03% | 0.03% | 0.02% | -0.09% | -0.13% | -0.18% | -0.21% | -0.15% | -0.14% | -0.15% | -0.28% | -0.29% | -0.23% | -0.16% | 0.05% | 0.11% | 0.17% | 0.19% | 0.20% | 0.18% | 0.17% | 0.14% | 0.15% | 0.17% | 0.19% | 0.22% | 0.18% | 0.16% | 0.11% | 0.07% | 0.08% | 0.10% | 0.14% | 0.15% | 0.20% | 0.22% | 0.19% | 0.23% | 0.22% | 0.24% | 0.25% | 0.28% | 0.29% | 0.29% | 0.30% | 0.29% | 0.29% | 0.30% | 0.30% | 0.31% | 0.31% | 0.31% |
|
Return on Capital Employed
|
| | | | 0.02% | -0.04% | -0.08% | -0.18% | -0.08% | -0.07% | 0.02% | 0.04% | | | | | -0.17% | -0.18% | -0.18% | -0.22% | -0.14% | -0.11% | -0.08% | 0.02% | 0.06% | 0.09% | 0.10% | 0.11% | 0.10% | 0.09% | 0.08% | 0.09% | 0.10% | 0.11% | 0.11% | 0.09% | 0.07% | 0.05% | 0.03% | 0.03% | 0.05% | 0.04% | 0.05% | 0.06% | 0.07% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10% | 0.09% | 0.09% | 0.07% | 0.08% | 0.09% | 0.09% | 0.10% | | 0.06% | 0.04% | 0.03% | 0.03% | 0.04% | 0.03% | 0.04% | 0.06% | 0.07% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% |
|
Return on Assets
|
| | | | -0.01% | -0.05% | -0.06% | -0.08% | -0.03% | -0.02% | 0.02% | 0.02% | | | | | -0.11% | -0.11% | -0.11% | -0.14% | -0.11% | -0.08% | -0.06% | 0.02% | 0.04% | 0.07% | 0.08% | 0.09% | 0.08% | 0.07% | 0.06% | 0.07% | 0.08% | 0.09% | 0.10% | 0.07% | 0.06% | 0.04% | 0.02% | 0.03% | 0.04% | 0.05% | 0.06% | 0.07% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% |
|
Return on Equity
|
| | | | -0.04% | -0.11% | -0.13% | -0.17% | -0.07% | -0.05% | 0.04% | 0.03% | | | | | -0.17% | -0.17% | -0.17% | -0.19% | -0.14% | -0.11% | -0.08% | 0.02% | 0.05% | 0.09% | 0.10% | 0.11% | 0.10% | 0.09% | 0.08% | 0.09% | 0.10% | 0.11% | 0.12% | 0.09% | 0.07% | 0.05% | 0.03% | 0.04% | 0.05% | 0.07% | 0.08% | 0.09% | 0.10% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% |