|
Gross Margin
|
45.14% | 46.15% | 50.23% | 52.74% | 51.16% | 50.05% | 51.04% | 54.16% | 49.46% | 46.77% | 51.41% | 51.39% | 49.72% | 47.17% | 46.48% | 49.53% | 46.94% | 45.98% | 47.55% | 47.37% | 46.39% | 46.61% | 48.13% | 50.01% | 47.23% | 43.96% | 44.01% | 44.69% | 43.57% | 42.81% | 44.86% | 43.98% | 45.65% | 42.14% | 44.77% | 45.68% | 43.20% | | | | 43.95% | 45.81% | 49.90% | 50.85% | 48.13% | 40.39% | 50.65% | 48.33% | 47.91% | 49.58% | 54.07% | 54.41% | 51.80% | 47.29% | 48.56% | 48.83% | 46.94% | 42.35% | 45.30% | 47.10% | 47.07% | 46.31% | 49.40% | 50.28% | 50.60% | 48.31% | 49.53% | 49.99% |
|
EBT Margin
|
-0.09% | 3.48% | 12.66% | 14.72% | 9.54% | 9.34% | 9.65% | 14.54% | 10.13% | 6.29% | 8.62% | 7.11% | 3.09% | 1.59% | 2.62% | 6.27% | -1.71% | 0.68% | 1.82% | 3.38% | -1.98% | 0.93% | 3.66% | 5.57% | 2.40% | -5.04% | -15.35% | -2.92% | -7.19% | -7.44% | -7.41% | 1.05% | 0.50% | -3.87% | -1.33% | -4.88% | -11.00% | -15.76% | -13.77% | -8.68% | -6.33% | -0.42% | 6.19% | 5.47% | -0.80% | -24.31% | 8.58% | 1.46% | -2.03% | 3.68% | 12.89% | 12.82% | 2.70% | 1.17% | 2.74% | 3.48% | 3.20% | -0.37% | 5.43% | 7.76% | 5.73% | 3.81% | 12.92% | 13.67% | 8.11% | 7.03% | 11.49% | 7.34% |
|
EBIT Margin
|
-0.23% | 3.38% | 12.35% | 14.54% | 9.36% | 9.17% | 9.49% | 14.35% | 9.98% | 6.16% | 8.62% | 6.88% | 2.84% | 1.52% | 2.23% | 6.12% | -2.01% | 0.52% | 1.49% | 3.15% | -1.70% | 1.11% | 4.07% | 5.85% | 2.63% | -4.70% | -14.59% | -2.44% | -6.54% | -6.62% | -5.99% | 1.65% | 0.83% | -3.65% | -1.37% | -4.44% | -10.93% | -15.76% | -13.77% | -8.68% | -6.83% | -0.58% | 6.20% | 4.88% | -0.60% | -25.29% | 8.06% | 1.02% | -2.14% | 3.64% | 13.11% | 12.92% | 3.31% | 1.94% | 3.13% | 3.71% | 3.63% | 0.43% | 6.07% | 8.15% | 6.08% | 4.20% | 13.25% | 13.64% | 8.12% | 6.93% | 11.23% | 7.10% |
|
EBITDA Margin
|
-0.23% | 3.38% | 12.35% | 14.54% | 9.36% | 9.17% | 9.49% | 14.35% | 9.98% | 6.16% | 8.62% | 6.88% | 2.84% | 1.52% | 2.23% | 6.12% | -2.01% | 0.52% | 1.49% | 1.76% | -1.71% | 0.40% | 1.66% | 3.25% | 0.61% | -3.49% | -10.83% | -1.87% | -36.29% | -6.62% | -5.99% | -2.05% | -2.10% | -3.65% | -1.37% | -1.40% | -10.95% | -15.76% | -13.77% | -8.68% | -6.83% | -0.58% | 6.20% | 4.88% | -0.60% | -25.29% | 8.06% | 1.02% | -2.14% | 3.64% | 13.11% | 12.92% | 3.31% | 1.94% | 3.13% | 3.71% | 3.63% | 0.43% | 6.07% | 8.15% | 6.08% | 4.20% | 13.25% | 13.64% | 8.12% | 6.93% | 11.23% | 7.10% |
|
Operating Margin
|
-0.23% | 3.38% | 12.35% | 14.54% | 9.36% | 9.17% | 9.49% | 14.35% | 9.98% | 6.16% | 8.62% | 6.88% | 2.84% | 1.52% | 2.23% | 6.12% | -2.01% | 0.52% | 1.49% | 3.15% | -1.70% | 1.11% | 4.07% | 5.85% | 2.63% | -4.70% | -14.59% | -2.44% | -6.54% | -6.62% | -5.99% | 1.65% | 0.83% | -3.65% | -1.37% | -4.44% | -10.93% | -15.76% | -13.77% | -8.68% | -6.83% | -0.58% | 6.20% | 4.88% | -0.60% | -25.29% | 8.06% | 1.02% | -2.14% | 3.64% | 13.11% | 12.92% | 3.31% | 1.94% | 3.13% | 3.71% | 3.63% | 0.43% | 6.07% | 8.15% | 6.08% | 4.20% | 13.25% | 13.64% | 8.12% | 6.93% | 11.23% | 7.10% |
|
Net Margin
|
-0.09% | 2.19% | 7.62% | 8.96% | 5.72% | 5.85% | 5.83% | 8.73% | 6.13% | 3.70% | 5.04% | 4.21% | 1.82% | 1.02% | 1.67% | 3.62% | -0.97% | 0.33% | 1.01% | 1.76% | -1.71% | 0.40% | 1.66% | 3.23% | 0.61% | -3.50% | -10.84% | -1.87% | -36.29% | -6.28% | -11.81% | -3.62% | -3.67% | -6.85% | -2.56% | -3.03% | -12.56% | -15.76% | -13.77% | -8.68% | -8.02% | -2.12% | 4.74% | 3.85% | 10.68% | -26.76% | 6.72% | -0.30% | -3.68% | 2.01% | 7.27% | 12.85% | 3.63% | -0.45% | 0.91% | 0.71% | 0.85% | -1.16% | 1.99% | 3.68% | 4.23% | 2.81% | 9.59% | 11.00% | 5.52% | 5.22% | 8.43% | 5.80% |
|
FCF Margin
|
8.79% | 11.77% | -11.99% | 21.99% | 16.12% | -26.73% | 16.13% | 4.51% | 4.78% | -4.78% | 21.03% | 3.83% | 7.51% | -9.81% | 5.24% | | | -5.19% | 19.46% | 6.90% | 4.19% | -9.42% | 13.62% | -1.81% | -6.30% | -16.96% | 1.24% | -6.88% | -1.37% | -12.32% | 20.04% | -22.39% | -3.29% | -19.37% | 36.01% | -6.36% | -10.57% | -34.53% | 6.96% | 1.96% | -4.41% | -13.22% | 31.62% | 6.09% | 0.51% | -42.29% | 24.99% | -51.90% | 9.16% | -8.44% | 34.20% | -7.93% | -33.71% | -18.77% | 25.56% | -3.31% | -23.80% | -6.93% | 27.04% | 4.00% | -4.56% | 1.69% | 30.56% | 9.74% | -5.66% | 3.35% | 18.26% | -8.67% |
|
Assets Average
|
203.82M | 194.34M | 207.98M | 228.71M | 235.96M | 246.78M | 249.10M | 242.64M | 256.54M | 259.95M | 257.82M | 265.07M | 265.86M | | | | | 258.38M | 269.93M | 282.53M | 285.04M | 279.94M | 281.37M | 287.13M | 279.03M | 267.55M | 268.77M | 269.75M | 133.47M | 143.39M | 291.10M | 289.67M | 278.41M | 265.71M | 265.44M | 288.50M | 300.04M | 285.59M | 278.13M | 276.72M | 265.75M | 252.21M | 257.31M | 326.29M | 407.59M | 427.36M | 431.78M | 438.28M | 437.47M | 457.68M | 493.79M | 523.05M | 525.45M | 528.82M | 546.60M | 650.49M | 730.39M | 709.73M | 723.71M | 736.55M | 717.25M | 704.06M | 725.31M | 749.17M | 737.10M | 730.60M | 783.45M | 830.05M |
|
Equity Average
|
| | | | | | | | | | 138.33M | 144.48M | 147.52M | | | | | 140.90M | 139.78M | 138.75M | 137.01M | 134.65M | 133.41M | 133.94M | 131.34M | 125.70M | 118.43M | 112.85M | 96.66M | 113.39M | 141.15M | 135.38M | 133.07M | 129.65M | 126.55M | 143.33M | 156.19M | 145.05M | 132.63M | 122.41M | 115.21M | 111.48M | 112.51M | 120.28M | 155.66M | 178.02M | 173.75M | 177.41M | 177.38M | 176.83M | 182.86M | 195.57M | 206.67M | 211.19M | 213.52M | 216.34M | 219.08M | 220.50M | 223.05M | 224.08M | 227.40M | 236.00M | 249.81M | 270.10M | 286.94M | 300.35M | 317.45M | 332.01M |
|
Invested Capital
|
| | 106.70M | | | | 108.04M | | | 135.01M | 141.64M | 147.32M | 147.72M | | 146.39M | | 141.42M | 140.39M | 139.16M | 138.34M | 135.68M | 133.62M | 133.19M | 134.68M | 128.00M | 123.39M | 113.47M | 112.22M | 81.10M | 145.68M | 136.61M | 134.14M | 131.99M | 127.31M | 125.78M | 160.88M | 151.49M | 138.61M | 126.64M | 118.18M | 112.23M | 110.73M | 114.29M | 126.27M | 185.06M | 170.98M | 176.78M | 178.31M | 176.46M | 208.18M | 219.26M | 233.13M | 259.15M | 279.40M | 282.94M | 380.26M | 384.01M | 382.83M | 388.08M | 383.71M | 374.53M | 376.71M | 385.94M | 400.04M | 388.33M | 380.55M | 415.21M | 437.33M |
|
Asset Utilization Ratio
|
1.69 | 1.81 | 1.76 | 1.66 | 1.68 | 1.69 | 1.75 | 1.85 | 1.79 | 1.77 | 1.75 | 1.66 | 1.63 | | | | | 1.49 | 1.41 | 1.34 | 1.33 | 1.35 | 1.34 | 1.31 | 1.34 | 1.37 | 1.35 | 1.32 | 2.65 | 2.45 | 1.19 | 1.18 | 1.21 | 1.24 | 1.22 | 1.11 | 1.06 | 1.11 | 1.14 | 1.15 | 1.20 | 1.28 | 1.29 | 1.03 | 0.83 | 0.73 | 0.70 | 0.66 | 0.65 | 0.69 | 0.68 | 0.70 | 0.74 | 0.77 | 0.77 | 0.67 | 0.68 | 0.77 | 0.84 | 0.90 | 0.95 | 1.00 | 1.01 | 1.01 | 1.06 | 1.11 | 1.07 | 1.03 |
|
Interest Coverage Ratio
|
22.56 | -185.38 | 144.58 | -0.00M | | -0.00M | 707.63 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.91 | -0.57 | 6.83 | | -166.33 | -0.01M | 0.00M | 387.50 | -0.00M | 23.48 | 55.09 | 58.27 | 7.25 | 3.54 | 4.61 | 3.13 | 2.26 | 0.22 | 3.92 | 4.96 | 5.12 | 3.46 | 11.48 | 16.42 | 10.17 | 10.15 | 27.49 | 16.16 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | 0.16 | 0.15 | 0.23 | 0.32 | 0.31 | 0.75 | 0.74 | 0.74 | 0.72 | 0.73 | 0.61 | 0.57 | 0.48 | 0.43 | 0.32 | 0.24 | 0.27 | 0.30 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | 0.06 | 0.06 | 0.09 | 0.13 | 0.12 | 0.22 | 0.23 | 0.23 | 0.22 | 0.22 | 0.20 | 0.19 | 0.17 | 0.16 | 0.13 | 0.10 | 0.11 | 0.12 |
|
Equity Ratio
|
| | 0.48 | | | | 0.45 | | | 0.54 | 0.53 | 0.56 | 0.55 | | 0.54 | | 0.55 | 0.54 | 0.50 | 0.49 | 0.48 | 0.49 | 0.46 | 0.47 | 0.47 | 0.47 | 0.41 | 0.42 | 46.48 | 0.51 | 0.46 | 0.48 | 0.48 | 0.50 | 0.46 | 0.53 | 0.51 | 0.51 | 0.45 | 0.44 | 0.43 | 0.45 | 0.42 | 0.33 | 0.43 | 0.41 | 0.40 | 0.41 | 0.40 | 0.37 | 0.37 | 0.38 | 0.41 | 0.39 | 0.39 | 0.29 | 0.31 | 0.31 | 0.31 | 0.30 | 0.33 | 0.34 | 0.35 | 0.37 | 0.41 | 0.41 | 0.40 | 0.40 |
|
Times Interest Earned
|
22.56 | -185.38 | 144.58 | -0.00M | | -0.00M | 707.63 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.91 | -0.57 | 6.83 | | -166.33 | -0.01M | 0.00M | 387.50 | -0.00M | 23.48 | 55.09 | 58.27 | 7.25 | 3.54 | 4.61 | 3.13 | 2.26 | 0.22 | 3.92 | 4.96 | 5.12 | 3.46 | 11.48 | 16.42 | 10.17 | 10.15 | 27.49 | 16.16 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | -0.25 | 0.47 | | | -0.52 | 0.13 | 0.37 | 0.62 | -0.29 | 0.19 | -1.43 | -0.42 | -0.17 | | -0.16 | -0.40 | | | | -0.96 | | 0.09 | | | | 0.47 | | | | 0.09 | | | | 0.14 | | | | 0.08 | | | | 0.09 | | -0.06 | | 0.06 | 0.16 | | | 0.00 | | | | | |
|
Enterprise Value
|
-69.45M | -59.26M | -81.34M | -92.56M | -91.74M | -92.06M | -73.14M | -82.80M | -87.32M | -77.53M | -102.25M | -104.94M | -102.73M | -58.52M | -96.07M | -30.20M | -79.33M | -73.33M | -92.13M | -91.77M | -89.13M | -72.60M | -84.89M | -81.95M | -64.61M | -55.39M | -57.52M | -51.52M | -50.53M | -108.09M | -120.74M | -103.83M | -97.97M | -74.87M | -90.16M | -93.25M | -96.03M | -69.63M | -58.10M | -58.65M | -52.92M | -42.69M | -65.44M | -70.53M | -118.12M | -91.53M | -114.86M | -72.09M | -78.47M | -103.11M | -133.72M | -99.51M | -61.50M | -70.71M | -95.37M | -162.23M | -120.58M | -110.51M | -151.55M | -143.59M | -116.10M | -115.50M | -161.90M | -172.00M | -135.69M | -70.67M | -169.15M | -162.81M |
|
Return on Sales
|
0.00% | 0.02% | 0.08% | 0.09% | 0.06% | 0.06% | 0.06% | 0.09% | 0.06% | 0.04% | 0.05% | 0.04% | 0.02% | 0.01% | 0.02% | 0.04% | -0.01% | 0.00% | 0.01% | 0.02% | -0.02% | 0.00% | 0.02% | 0.03% | 0.01% | -0.03% | -0.11% | -0.02% | -0.36% | -0.06% | -0.10% | -0.02% | -0.02% | -0.05% | -0.01% | -0.01% | -0.11% | -0.16% | -0.14% | -0.09% | -0.06% | 0.00% | 0.06% | 0.05% | 0.12% | -0.24% | 0.08% | 0.01% | -0.02% | 0.04% | 0.12% | 0.14% | 0.07% | 0.01% | 0.03% | 0.02% | 0.02% | 0.00% | 0.04% | 0.06% | 0.04% | 0.03% | 0.10% | 0.11% | 0.06% | 0.05% | 0.08% | 0.06% |
|
Return on Capital Employed
|
0.02% | 0.06% | 0.18% | 0.24% | 0.29% | 0.45% | 0.36% | 0.36% | 0.37% | 0.28% | 0.29% | 0.21% | 0.16% | | | | | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.04% | 0.05% | 0.07% | 0.04% | -0.05% | -0.09% | -0.48% | -0.38% | -0.09% | -0.07% | -0.04% | -0.03% | -0.01% | -0.03% | -0.08% | -0.12% | -0.19% | -0.21% | -0.20% | -0.14% | -0.05% | 0.02% | 0.03% | -0.01% | -0.01% | -0.02% | -0.03% | 0.02% | 0.04% | 0.07% | 0.08% | 0.08% | 0.05% | 0.03% | 0.03% | 0.03% | 0.04% | 0.06% | 0.07% | 0.08% | 0.11% | 0.13% | 0.14% | 0.15% | 0.15% | 0.12% |
|
Return on Invested Capital
|
| | | | | | | | | | 0.19% | 0.14% | 0.11% | | | | | 0.03% | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.05% | 0.02% | -0.07% | -0.11% | -0.45% | -0.39% | -0.29% | -0.29% | -0.10% | -0.09% | -0.04% | -0.05% | -0.09% | | | | -0.28% | -0.19% | -0.07% | 0.03% | 0.12% | 0.05% | 0.07% | 0.03% | -0.05% | 0.04% | 0.07% | 0.13% | 0.16% | 0.14% | 0.10% | 0.05% | 0.03% | 0.03% | 0.04% | 0.06% | 0.07% | 0.09% | 0.12% | 0.14% | 0.15% | 0.16% | 0.16% | 0.12% |
|
Return on Assets
|
0.01% | 0.02% | 0.06% | 0.08% | 0.11% | 0.12% | 0.11% | 0.12% | 0.12% | 0.11% | 0.10% | 0.08% | 0.06% | | | | | 0.02% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | -0.03% | -0.05% | -0.35% | -0.34% | -0.16% | -0.16% | -0.06% | -0.06% | -0.03% | -0.03% | -0.05% | -0.08% | -0.12% | -0.14% | -0.13% | -0.09% | -0.03% | 0.01% | 0.05% | 0.02% | 0.02% | 0.01% | -0.02% | 0.02% | 0.03% | 0.05% | 0.07% | 0.07% | 0.05% | 0.02% | 0.01% | 0.01% | 0.02% | 0.03% | 0.03% | 0.04% | 0.06% | 0.07% | 0.08% | 0.09% | 0.08% | 0.06% |
|
Return on Equity
|
| | | | | | | | | | 0.19% | 0.15% | 0.11% | | | | | 0.03% | 0.03% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.04% | 0.02% | -0.08% | -0.12% | -0.48% | -0.43% | -0.34% | -0.35% | -0.13% | -0.13% | -0.06% | -0.05% | -0.09% | -0.16% | -0.25% | -0.32% | -0.31% | -0.21% | -0.07% | 0.04% | 0.13% | 0.04% | 0.05% | 0.02% | -0.04% | 0.05% | 0.08% | 0.14% | 0.18% | 0.17% | 0.12% | 0.06% | 0.04% | 0.04% | 0.06% | 0.09% | 0.11% | 0.13% | 0.17% | 0.20% | 0.20% | 0.21% | 0.20% | 0.16% |