|
Gross Margin
|
31.52% | 31.60% | 32.28% | 26.41% | 32.74% | 34.98% | 33.73% | 24.40% | 29.97% | 30.75% | 25.27% | 12.62% | 8.72% | 2.72% | 97.80% | 14.23% | 29.08% | 28.98% | 52.59% | 26.55% | 30.94% | 31.91% | 29.43% | 26.59% | 33.16% | 31.38% | 29.67% | 23.42% | 13.03% | 25.45% | 30.59% | 27.30% | 33.30% | 31.96% | 30.85% | 26.42% | 31.24% | 30.38% | 30.70% | 24.04% | 29.35% | 29.35% | 26.91% | 22.82% | 27.67% | 27.33% | 31.60% | 23.17% | 28.25% | 26.23% |
|
EBT Margin
|
9.71% | 6.71% | 1.48% | -0.55% | 11.49% | -28.71% | 9.97% | 0.28% | -12.63% | 21.61% | 4.24% | -2.60% | 8.03% | 22.36% | 3.61% | -5.70% | 11.26% | 11.06% | -12.80% | 5.47% | 11.19% | 12.35% | -42.96% | 3.52% | 12.04% | 10.26% | -89.70% | -86.12% | -53.24% | 1.85% | 12.65% | -7.89% | 13.09% | 14.60% | 5.29% | 4.19% | 5.02% | 4.21% | -1.31% | -3.41% | -7.61% | -16.53% | -15.16% | 1.77% | -25.40% | 5.38% | 10.56% | -4.61% | 7.19% | -6.14% |
|
EBIT Margin
|
20.07% | 17.90% | 19.07% | 14.75% | 22.90% | -16.32% | 21.32% | 13.36% | 19.96% | 28.44% | 12.03% | 12.29% | 18.85% | 22.90% | 14.89% | 11.11% | 18.11% | 18.64% | -1.03% | 14.52% | 19.36% | 20.12% | -33.62% | 12.73% | 19.62% | 17.93% | -81.57% | -77.18% | -45.45% | 10.00% | 19.60% | 9.93% | 22.19% | 20.65% | 17.06% | 15.78% | 13.83% | 12.05% | 6.96% | 4.11% | -3.98% | -9.26% | -6.87% | 6.66% | -18.08% | 13.09% | 18.10% | 7.23% | 18.23% | 5.56% |
|
EBITDA Margin
|
24.49% | 22.98% | 23.95% | 19.68% | 26.48% | -12.41% | 24.95% | 17.18% | 22.51% | 31.45% | 16.18% | 17.86% | 23.17% | 26.97% | 14.79% | 17.70% | 22.03% | 22.48% | 2.16% | 19.20% | 23.25% | 24.09% | -29.49% | 18.92% | 25.54% | 24.06% | -76.67% | -71.72% | -39.37% | 15.24% | 23.75% | 14.88% | 26.57% | 24.70% | 20.95% | 20.26% | 17.11% | 15.53% | 10.62% | 8.28% | -0.52% | -5.70% | -3.39% | 10.98% | -14.35% | 16.82% | 21.58% | 11.18% | 21.70% | 9.40% |
|
Operating Margin
|
20.07% | 17.90% | 19.07% | 14.75% | 22.90% | -16.32% | 21.32% | 13.36% | 19.96% | 28.44% | 12.03% | 12.29% | 18.85% | 22.90% | 14.89% | 11.11% | 18.11% | 18.64% | -1.03% | 14.52% | 19.36% | 20.12% | -33.62% | 12.73% | 19.62% | 17.93% | -81.57% | -77.18% | -45.45% | 10.00% | 19.60% | 9.93% | 22.19% | 20.65% | 17.06% | 15.78% | 13.83% | 12.05% | 6.96% | 4.11% | -3.98% | -9.26% | -6.87% | 6.66% | -18.08% | 13.09% | 18.10% | 7.23% | 18.23% | 5.56% |
|
Net Margin
|
9.59% | 6.59% | 1.37% | -0.67% | 11.41% | -35.45% | 5.37% | 0.16% | -7.43% | 12.70% | 2.12% | -3.15% | -1.93% | 8.17% | -2.16% | -4.31% | -1.91% | 6.43% | -37.41% | -34.30% | -16.73% | 0.55% | -2.07% | -7.43% | 0.07% | -1.10% | -0.03% | | | | | -6.88% | 9.39% | 11.59% | 1.74% | 2.73% | 4.03% | 2.32% | 3.27% | -1.88% | -2.23% | -31.71% | -1.64% | 1.56% | -41.33% | 9.83% | 21.25% | -1.53% | 1.74% | -5.15% |
|
FCF Margin
|
| 20.66% | 2.82% | 15.41% | -7.72% | 21.25% | 8.11% | 20.77% | -31.53% | 18.77% | 6.29% | -2.90% | 3.07% | 18.95% | 20.00% | -1.83% | 4.91% | 12.15% | 18.28% | 0.19% | 3.11% | 10.23% | 11.12% | 0.97% | -2.63% | 17.18% | 9.38% | 4.16% | -0.51% | 9.52% | 4.01% | 19.82% | 8.14% | 3.56% | 16.64% | 5.79% | 7.85% | 3.01% | 12.76% | 5.54% | 15.30% | 2.89% | 22.00% | -2.77% | 4.03% | 4.15% | 20.81% | -4.60% | 5.55% | 4.05% |
|
Assets Average
|
| | | | | 950.70M | 946.95M | 947.47M | 961.24M | 1,017.56M | 1,065.49M | 1,059.52M | 1,055.97M | 1,064.74M | 1,078.29M | 1,075.53M | 1,073.17M | 1,090.45M | 1,069.68M | 1,018.86M | 1,005.42M | 1,009.54M | 974.08M | 974.75M | 1,012.13M | 1,020.54M | 955.03M | 862.89M | 792.82M | 748.71M | 762.83M | 729.79M | 697.55M | 707.81M | 718.95M | 728.53M | 737.68M | 741.91M | 741.87M | 731.29M | 711.08M | 680.72M | 654.69M | 644.37M | 608.17M | 572.52M | 572.91M | 562.47M | 545.12M | 542.48M |
|
Equity Average
|
| | | | | | | | | | | | | | | 389.03M | 390.94M | 401.07M | 384.81M | 358.04M | 352.54M | 354.92M | 307.50M | 251.97M | 253.42M | 260.61M | 222.62M | 151.88M | 107.67M | 94.87M | 98.25M | 61.23M | 26.31M | 38.37M | 47.70M | 52.62M | 57.56M | 61.25M | 66.05M | 67.55M | 57.70M | 30.91M | 11.17M | 5.88M | -31.15M | -58.30M | -40.45M | -27.63M | -26.96M | -30.53M |
|
Invested Capital
|
| | 887.51M | | 898.74M | 530.42M | 874.20M | 538.93M | 574.64M | 598.80M | 952.27M | 598.07M | 581.31M | 581.27M | 961.27M | 960.00M | 965.81M | 980.23M | 926.48M | 917.17M | 912.76M | 921.91M | 810.84M | 808.91M | 818.91M | 823.28M | 742.92M | 731.81M | 639.80M | 641.54M | 644.18M | 571.70M | 580.92M | 595.81M | 591.11M | 605.65M | 590.24M | 593.79M | 599.85M | 584.63M | 567.21M | 516.05M | 513.53M | 505.46M | 425.80M | 426.47M | 437.31M | 421.58M | 412.63M | 403.63M |
|
Asset Utilization Ratio
|
| | | | | 0.37 | 0.39 | 0.40 | 0.40 | 0.41 | 0.41 | 0.42 | 0.42 | 0.41 | 0.39 | 0.39 | 0.39 | 0.38 | 0.38 | 0.41 | 0.40 | 0.39 | 0.42 | 0.42 | 0.42 | 0.42 | 0.45 | 0.50 | 0.49 | 0.50 | 0.49 | 0.50 | 0.57 | 0.59 | 0.58 | 0.59 | 0.60 | 0.61 | 0.62 | 0.64 | 0.65 | 0.68 | 0.69 | 0.70 | 0.74 | 0.78 | 0.79 | 0.80 | 0.82 | 0.81 |
|
Interest Coverage Ratio
|
1.95 | 1.61 | 1.09 | 0.97 | 2.01 | -1.32 | 1.89 | 1.03 | 2.84 | 4.32 | 1.57 | 1.26 | 2.45 | 3.25 | 1.79 | 1.14 | 2.66 | 2.53 | -0.12 | 1.51 | 2.39 | 2.47 | -4.23 | 1.39 | 2.60 | 2.37 | -11.13 | -8.87 | -4.26 | 1.24 | 2.76 | 0.87 | 2.43 | 2.34 | 1.87 | 1.58 | 1.68 | 1.46 | 0.86 | 0.44 | -0.52 | -1.14 | -0.87 | 0.74 | -2.32 | 1.65 | 2.42 | 0.70 | 1.66 | 0.47 |
|
Debt to Equity
|
| | 2.79 | | 2.66 | | 1.54 | | | | 1.62 | | | | 1.46 | 1.45 | 1.43 | 1.38 | 1.56 | 1.57 | 1.59 | 1.55 | 2.17 | 2.24 | 2.15 | 2.14 | 3.05 | 5.00 | 5.77 | 5.67 | 5.39 | 24.89 | 17.48 | 11.81 | 10.92 | 9.74 | 8.80 | 8.31 | 7.59 | 7.77 | 10.38 | 40.14 | 50.41 | 271.80 | -7.59 | -9.09 | -16.38 | -16.72 | -16.23 | -12.88 |
|
Debt Ratio
|
| | 0.70 | | 0.69 | 0.55 | 0.57 | 0.56 | 0.60 | 0.56 | 0.56 | 0.56 | 0.54 | 0.53 | 0.53 | 0.53 | 0.52 | 0.51 | 0.55 | 0.55 | 0.55 | 0.55 | 0.59 | 0.55 | 0.55 | 0.55 | 0.63 | 0.72 | 0.73 | 0.72 | 0.71 | 0.78 | 0.77 | 0.76 | 0.75 | 0.74 | 0.70 | 0.71 | 0.70 | 0.71 | 0.73 | 0.76 | 0.77 | 0.79 | 0.84 | 0.84 | 0.80 | 0.82 | 0.81 | 0.81 |
|
Equity Ratio
|
| | 0.25 | | 0.26 | | 0.37 | | | | 0.34 | | | | 0.36 | 0.36 | 0.37 | 0.37 | 0.35 | 0.35 | 0.35 | 0.36 | 0.27 | 0.25 | 0.26 | 0.26 | 0.21 | 0.14 | 0.13 | 0.13 | 0.13 | 0.03 | 0.04 | 0.06 | 0.07 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.07 | 0.02 | 0.02 | 0.00 | -0.11 | -0.09 | -0.05 | -0.05 | -0.05 | -0.06 |
|
Times Interest Earned
|
1.95 | 1.61 | 1.09 | 0.97 | 2.01 | -1.32 | 1.89 | 1.03 | 2.84 | 4.32 | 1.57 | 1.26 | 2.45 | 3.25 | 1.79 | 1.14 | 2.66 | 2.53 | -0.12 | 1.51 | 2.39 | 2.47 | -4.23 | 1.39 | 2.60 | 2.37 | -11.13 | -8.87 | -4.26 | 1.24 | 2.76 | 0.87 | 2.43 | 2.34 | 1.87 | 1.58 | 1.68 | 1.46 | 0.86 | 0.44 | -0.52 | -1.14 | -0.87 | 0.74 | -2.32 | 1.65 | 2.42 | 0.70 | 1.66 | 0.47 |
|
FCF Payout Ratio
|
| | | | | | 0.06 | 0.00 | 0.00 | 0.01 | 0.03 | -0.01 | 0.02 | 0.00 | 0.00 | -0.03 | 0.00 | 0.02 | 0.01 | 12.20 | 0.65 | 0.19 | 0.35 | 2.30 | -0.71 | 0.11 | 0.21 | 0.54 | -5.61 | | | | 0.25 | | | | | | | 0.58 | 0.17 | 0.95 | 0.12 | -1.18 | 0.67 | 0.67 | 0.12 | -0.69 | 0.53 | 0.76 |
|
Enterprise Value
|
-22.30M | | -45.16M | | -44.78M | 0.91M | 0.44M | 0.46M | 0.82M | 0.89M | -29.69M | 0.69M | 0.81M | 0.81M | -46.44M | 0.70M | 1.06M | 0.90M | -60.05M | 1.33M | 0.50M | 0.89M | -59.23M | -59.48M | -59.03M | -72.06M | -81.93M | -132.63M | -67.51M | -76.09M | -79.73M | -16.18M | -22.79M | -28.44M | -47.18M | -47.04M | -20.28M | -23.96M | -39.86M | -37.73M | -46.56M | -34.42M | -57.55M | -52.68M | -25.51M | -18.29M | -29.58M | -1.64M | -0.16M | 0.22M |
|
Return on Sales
|
0.10% | 0.07% | 0.01% | -0.01% | 0.11% | -0.35% | 0.05% | 0.00% | -0.07% | 0.13% | 0.02% | -0.03% | -0.02% | 0.08% | -0.02% | -0.04% | -0.02% | 0.06% | -0.37% | -0.34% | -0.17% | 0.01% | -0.02% | -0.07% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.07% | 0.09% | 0.12% | 0.02% | 0.03% | 0.04% | 0.02% | 0.03% | -0.02% | -0.02% | -0.32% | -0.02% | 0.02% | -0.41% | 0.10% | 0.21% | -0.02% | 0.02% | -0.05% |
|
Return on Capital Employed
|
| | | | | 0.04% | 0.05% | 0.04% | 0.04% | 0.10% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.02% | 0.02% | 0.02% | 0.02% | -0.04% | -0.16% | -0.24% | -0.28% | -0.11% | 0.01% | 0.10% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.08% | 0.07% | 0.04% | 0.00% | -0.03% | -0.03% | -0.06% | -0.01% | 0.04% | 0.05% | 0.14% | 0.12% |
|
Return on Invested Capital
|
| | | | | 0.07% | 0.16% | 0.17% | 0.05% | 0.04% | 0.04% | 0.03% | 0.02% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.12% | 0.08% | 0.09% | 0.09% | 0.06% | 0.06% | 0.07% | 0.06% | -0.04% | -0.13% | -0.19% | -0.22% | -0.09% | 0.01% | 0.05% | 0.08% | 0.08% | 0.09% | 0.09% | 0.07% | 0.10% | 0.12% | -0.01% | -0.01% | -0.03% | -0.03% | -0.09% | -0.02% | 0.06% | 0.05% | 0.25% | 0.28% |
|
Return on Assets
|
| | | | | -0.02% | -0.02% | -0.02% | -0.04% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | -0.03% | -0.06% | -0.08% | -0.08% | -0.05% | -0.03% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | | -0.01% | 0.01% | 0.02% | 0.03% | 0.04% | 0.03% | 0.02% | 0.02% | 0.01% | 0.00% | -0.05% | -0.07% | -0.06% | -0.14% | -0.07% | -0.02% | -0.02% | 0.07% | 0.04% |
|
Return on Equity
|
| | | | | | | | | | | | | | | 0.00% | 0.00% | 0.00% | -0.09% | -0.17% | -0.22% | -0.24% | -0.16% | -0.10% | -0.03% | -0.04% | -0.04% | -0.01% | -0.01% | 0.00% | | -0.10% | 0.15% | 0.44% | 0.39% | 0.53% | 0.39% | 0.20% | 0.22% | 0.14% | 0.04% | -1.20% | -3.85% | -6.73% | 2.75% | 0.65% | 0.27% | 0.51% | -1.37% | -0.66% |