|
Gross Margin
|
19.30% | 18.61% | 17.03% | 18.55% | 18.33% | 14.66% | 17.33% | 16.76% | 16.26% | 17.41% | 18.08% | 17.11% | 18.04% | 17.58% | 17.95% | 16.73% | 17.76% | 18.71% | 17.64% | 15.86% | 16.83% | 17.58% | 17.19% | 17.28% | 15.96% | 17.57% | 16.81% | 16.04% | 16.85% | 15.82% | 16.53% | 13.64% | 14.59% | 15.50% | 15.71% | 14.51% | 13.03% | 12.86% | 13.68% | 10.28% | 10.86% | 12.33% | 13.54% | 11.83% | 12.79% | 15.08% | 15.69% | 14.94% | 15.51% | 16.37% | 17.26% |
|
EBT Margin
|
-9.22% | -5.53% | -13.36% | -19.10% | -12.36% | -28.03% | -13.55% | -14.49% | -13.06% | -12.22% | -7.44% | -5.99% | -2.09% | -3.36% | -3.34% | -2.66% | 0.71% | 0.68% | -1.98% | -2.26% | -0.39% | 1.53% | -0.33% | -1.44% | -2.14% | 0.81% | 0.75% | -0.99% | 1.16% | -1.95% | -2.42% | -8.19% | -5.60% | -3.93% | -3.09% | -4.31% | -6.20% | -5.31% | -3.78% | -9.74% | -5.16% | -1.43% | -0.69% | -2.25% | -1.88% | 0.45% | 0.50% | -0.42% | 2.98% | 1.80% | 1.67% |
|
EBIT Margin
|
-8.13% | -4.89% | -10.48% | -11.22% | -12.48% | -17.83% | -13.05% | -13.70% | -12.99% | -12.17% | -7.41% | -5.96% | -2.09% | -3.19% | -3.22% | -2.46% | -1.01% | 0.72% | -1.75% | -2.14% | -0.35% | 1.16% | -0.24% | -1.48% | -2.29% | 0.85% | 0.60% | -0.91% | 1.28% | -1.73% | -2.22% | -8.23% | -5.65% | -3.96% | -2.96% | -4.42% | -5.82% | -5.09% | -3.75% | -9.55% | -4.84% | -1.22% | 0.14% | -2.00% | -1.74% | 0.53% | 0.10% | -0.43% | 0.65% | 1.60% | 1.89% |
|
EBITDA Margin
|
-8.13% | -4.89% | -10.48% | -11.22% | -12.48% | -17.83% | -13.05% | -13.70% | -12.99% | -12.17% | -7.41% | -5.96% | -2.09% | -3.19% | -3.22% | -2.46% | -1.01% | 0.72% | -1.75% | -2.14% | -0.35% | 1.16% | -0.24% | -1.48% | -2.29% | 0.85% | 0.60% | -0.91% | 1.28% | -1.73% | -2.22% | -8.23% | -5.65% | -3.96% | -2.96% | -4.42% | -5.82% | -5.09% | -3.75% | -9.55% | -4.84% | -1.22% | 0.14% | -2.00% | -1.74% | 0.53% | 0.10% | -0.43% | 0.65% | 1.60% | 1.89% |
|
Operating Margin
|
-8.13% | -4.89% | -10.48% | -11.22% | -12.48% | -17.83% | -13.05% | -13.70% | -12.99% | -12.17% | -7.41% | -5.96% | -2.09% | -3.19% | -3.22% | -2.46% | -1.01% | 0.72% | -1.75% | -2.14% | -0.35% | 1.16% | -0.24% | -1.48% | -2.29% | 0.85% | 0.60% | -0.91% | 1.28% | -1.73% | -2.22% | -8.23% | -5.65% | -3.96% | -2.96% | -4.42% | -5.82% | -5.09% | -3.75% | -9.55% | -4.84% | -1.22% | 0.14% | -2.00% | -1.74% | 0.53% | 0.10% | -0.43% | 0.65% | 1.60% | 1.89% |
|
Net Margin
|
-9.19% | -5.52% | -13.34% | -19.16% | -12.39% | -28.07% | -13.42% | -14.82% | -13.00% | -12.26% | -7.46% | -6.02% | -2.10% | -3.39% | -3.36% | -2.71% | 0.71% | 0.64% | -1.26% | -2.12% | -0.51% | 1.54% | -0.33% | -1.49% | -2.09% | 0.79% | 0.60% | -1.02% | 1.15% | -1.97% | -2.45% | -8.05% | -5.48% | -3.75% | -3.62% | -4.30% | -6.21% | -5.52% | -3.77% | -9.67% | -5.07% | -1.41% | -0.73% | -2.24% | -1.86% | 0.44% | 0.49% | -0.43% | 2.66% | 1.60% | 1.49% |
|
FCF Margin
|
| 0.36% | -0.06% | -19.38% | -13.29% | -16.53% | -8.54% | -19.51% | -14.17% | -5.40% | -4.32% | -4.57% | 2.45% | 1.76% | 5.93% | 2.55% | 1.75% | 3.21% | 3.15% | 1.56% | -2.51% | -58.95% | 3.13% | 3.54% | 2.19% | 2.96% | 2.60% | 1.28% | 2.63% | 6.56% | 0.72% | -2.99% | -3.02% | 1.90% | 0.69% | -3.47% | -3.22% | -2.75% | -1.81% | -4.70% | -3.01% | 2.45% | 4.58% | -0.21% | 1.26% | 4.09% | 6.48% | 4.10% | 3.41% | 6.52% | 6.72% |
|
Assets Average
|
| | | | | 74.63M | 99.41M | 87.88M | 76.05M | 73.60M | 71.74M | 70.89M | 72.38M | 76.20M | 80.43M | 85.04M | 91.69M | 98.79M | 103.89M | 111.54M | 155.76M | 197.09M | 203.69M | 214.41M | 225.88M | 236.73M | 250.09M | 265.20M | 281.74M | 303.71M | 407.70M | 505.97M | 522.83M | 541.34M | 556.65M | 598.60M | 634.89M | 641.53M | 659.76M | 694.77M | 724.05M | 751.11M | 777.49M | 786.20M | 792.70M | 806.03M | 811.49M | 822.01M | 842.48M | 863.98M | 897.61M |
|
Equity Average
|
| | | | | | 60.96M | 57.10M | 53.29M | 49.54M | 46.38M | 44.83M | | | 44.75M | 44.90M | 46.12M | 47.55M | 48.19M | 48.34M | 82.25M | 122.06M | 128.52M | 129.59M | 130.52M | 131.93M | 134.80M | 136.79M | 139.37M | 143.10M | 242.12M | 338.01M | 335.14M | 333.09M | 332.09M | 330.37M | 321.64M | 310.25M | 305.52M | 300.05M | 291.78M | 289.11M | 296.59M | 303.55M | 304.61M | 313.01M | 321.72M | 328.47M | 344.56M | 362.01M | 376.25M |
|
Invested Capital
|
| | -7.80M | | | 62.65M | 71.28M | 54.92M | 51.67M | 47.41M | 45.36M | 44.31M | | 44.79M | 44.72M | 45.09M | 47.15M | 47.95M | 48.43M | 48.25M | 116.25M | 127.86M | 129.17M | 130.01M | 131.02M | 132.85M | 136.76M | 136.82M | 141.91M | 144.30M | 339.94M | 336.08M | 334.20M | 331.97M | 332.20M | 329.14M | 374.75M | 365.74M | 373.65M | 329.81M | 323.76M | 364.46M | 431.30M | 378.37M | 380.85M | 395.18M | 450.81M | 408.67M | 430.45M | 443.56M | 485.72M |
|
Asset Utilization Ratio
|
| | | | | 1.45 | 1.17 | 1.41 | 1.72 | 1.88 | 2.05 | 2.21 | 2.30 | 2.32 | 2.34 | 2.35 | 2.32 | 2.30 | 2.34 | 2.31 | 1.75 | 1.46 | 1.49 | 1.50 | 1.51 | 1.53 | 1.54 | 1.54 | 1.54 | 1.53 | 1.23 | 1.08 | 1.14 | 1.20 | 1.26 | 1.25 | 1.26 | 1.33 | 1.37 | 1.38 | 1.39 | 1.41 | 1.43 | 1.47 | 1.52 | 1.54 | 1.58 | 1.61 | 1.61 | 1.62 | 1.60 |
|
Interest Coverage Ratio
|
-11.28 | -7.03 | -13.32 | -3.91 | -4.83 | -1.05 | -40.37 | -18.63 | -115.55 | -329.21 | -110.33 | -84.83 | -23.34 | -23.36 | -20.42 | -9.85 | -5.39 | 3.69 | -7.13 | -6.83 | -0.77 | 2.70 | -0.64 | -4.05 | -6.67 | 2.48 | 1.69 | -2.66 | 4.43 | -6.97 | -9.40 | -0.01M | -0.00M | | -640.33 | -115.37 | -10.70 | -8.45 | -5.81 | -10.26 | -4.45 | -1.14 | 0.11 | -1.71 | -1.50 | 0.46 | 0.10 | -0.46 | 0.63 | 2.10 | 1.75 |
|
Debt to Equity
|
| | -0.79 | | | 0.24 | 0.25 | | | | | 0.02 | | 0.09 | 0.11 | 0.11 | 0.13 | 0.15 | 0.19 | 0.31 | 0.16 | 0.07 | 0.10 | 0.14 | 0.15 | 0.17 | 0.19 | 0.22 | 0.19 | 0.21 | | | | | | 0.17 | 0.17 | 0.18 | 0.23 | 0.35 | 0.36 | 0.45 | 0.42 | 0.42 | 0.42 | 0.40 | 0.40 | 0.39 | 0.32 | 0.31 | 0.03 |
|
Debt Ratio
|
| | 0.51 | | | 0.15 | 0.15 | | | | | 0.01 | | 0.05 | 0.06 | 0.05 | 0.07 | 0.07 | 0.09 | 0.13 | 0.10 | 0.04 | 0.06 | 0.08 | 0.08 | 0.09 | 0.10 | 0.11 | 0.09 | 0.09 | | | | | | 0.09 | 0.09 | 0.08 | 0.10 | 0.15 | 0.14 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.14 | 0.13 | 0.01 |
|
Equity Ratio
|
| | -0.64 | | | 0.62 | 0.60 | 0.71 | 0.69 | 0.65 | 0.64 | 0.63 | | 0.57 | 0.54 | 0.51 | 0.49 | 0.47 | 0.46 | 0.41 | 0.60 | 0.64 | 0.62 | 0.59 | 0.57 | 0.55 | 0.53 | 0.50 | 0.49 | 0.45 | 0.68 | 0.65 | 0.63 | 0.60 | 0.59 | 0.52 | 0.50 | 0.47 | 0.45 | 0.41 | 0.40 | 0.37 | 0.39 | 0.38 | 0.38 | 0.39 | 0.40 | 0.40 | 0.42 | 0.42 | 0.42 |
|
Times Interest Earned
|
-11.28 | -7.03 | -13.32 | -3.91 | -4.83 | -1.05 | -40.37 | -18.63 | -115.55 | -329.21 | -110.33 | -84.83 | -23.34 | -23.36 | -20.42 | -9.85 | -5.39 | 3.69 | -7.13 | -6.83 | -0.77 | 2.70 | -0.64 | -4.05 | -6.67 | 2.48 | 1.69 | -2.66 | 4.43 | -6.97 | -9.40 | -0.01M | -0.00M | | -640.33 | -115.37 | -10.70 | -8.45 | -5.81 | -10.26 | -4.45 | -1.14 | 0.11 | -1.71 | -1.50 | 0.46 | 0.10 | -0.46 | 0.63 | 2.10 | 1.75 |
|
Enterprise Value
|
| -5.28M | -31.03M | -10.59M | -9.29M | -78.37M | -67.41M | -53.82M | -47.70M | -44.89M | -31.33M | -43.09M | -2.55M | -49.35M | -53.81M | -52.73M | -57.17M | -59.28M | -63.90M | -70.15M | -138.23M | -65.64M | -82.51M | -45.37M | -61.00M | -96.45M | -98.90M | -103.31M | -105.17M | -118.30M | -229.74M | -224.46M | -219.42M | -221.53M | -213.41M | -259.03M | -243.03M | -182.94M | -222.41M | -244.62M | -236.06M | -265.91M | -277.17M | -275.19M | -277.21M | -293.06M | -307.38M | -321.82M | -319.60M | -348.53M | -370.73M |
|
Return on Sales
|
-0.09% | -0.06% | -0.13% | -0.19% | -0.12% | -0.28% | -0.13% | -0.15% | -0.13% | -0.12% | -0.07% | -0.06% | -0.02% | -0.03% | -0.03% | -0.03% | 0.01% | 0.01% | -0.01% | -0.02% | -0.01% | 0.02% | 0.00% | -0.01% | -0.02% | 0.01% | 0.01% | -0.01% | 0.01% | -0.02% | -0.02% | -0.08% | -0.05% | -0.04% | -0.04% | -0.04% | -0.06% | -0.06% | -0.04% | -0.10% | -0.05% | -0.01% | -0.01% | -0.02% | -0.02% | 0.00% | 0.00% | 0.00% | 0.03% | 0.02% | 0.01% |
|
Return on Capital Employed
|
| | | | | -0.27% | -0.21% | -0.26% | -0.34% | -0.36% | -0.35% | -0.31% | -0.24% | -0.16% | -0.13% | -0.11% | -0.10% | -0.06% | -0.05% | -0.05% | -0.02% | -0.01% | -0.01% | -0.01% | -0.02% | -0.02% | -0.01% | -0.01% | 0.01% | -0.01% | -0.02% | -0.05% | -0.08% | -0.10% | -0.11% | -0.09% | -0.09% | -0.11% | -0.12% | -0.15% | -0.15% | -0.12% | -0.09% | -0.05% | -0.03% | -0.02% | -0.02% | -0.01% | 0.01% | 0.01% | 0.03% |
|
Return on Invested Capital
|
| | | | | | -0.24% | -0.28% | -0.35% | -0.36% | -0.36% | -0.33% | | | -0.15% | -0.12% | -0.11% | -0.07% | -0.04% | -0.04% | -0.02% | -0.01% | -0.01% | -0.01% | -0.02% | -0.02% | -0.02% | -0.01% | 0.01% | -0.01% | -0.02% | -0.05% | -0.08% | -0.10% | -0.11% | -0.10% | -0.10% | -0.11% | -0.12% | -0.17% | -0.18% | -0.14% | -0.10% | -0.05% | -0.04% | -0.02% | -0.02% | -0.01% | 0.01% | 0.01% | 0.03% |
|
Return on Assets
|
| | | | | -0.27% | -0.21% | -0.24% | -0.29% | -0.25% | -0.24% | -0.21% | -0.15% | -0.11% | -0.09% | -0.07% | -0.05% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.01% | -0.01% | -0.01% | -0.03% | -0.05% | -0.06% | -0.06% | -0.05% | -0.06% | -0.07% | -0.07% | -0.09% | -0.08% | -0.07% | -0.06% | -0.03% | -0.02% | -0.02% | -0.01% | -0.01% | 0.01% | 0.02% | 0.02% |
|
Return on Equity
|
| | | | | | -0.35% | -0.37% | -0.42% | -0.37% | -0.37% | -0.33% | | | -0.15% | -0.13% | -0.10% | -0.05% | -0.03% | -0.03% | -0.03% | -0.01% | -0.01% | -0.01% | -0.02% | -0.02% | -0.01% | -0.01% | 0.01% | -0.01% | -0.02% | -0.05% | -0.08% | -0.10% | -0.11% | -0.10% | -0.11% | -0.14% | -0.15% | -0.20% | -0.21% | -0.18% | -0.15% | -0.09% | -0.06% | -0.04% | -0.03% | -0.01% | 0.03% | 0.04% | 0.05% |