|
Gross Margin
|
51.68% | | | | 51.08% | 46.98% | 44.70% | 42.23% | 40.36% | 39.89% | 41.08% | 37.37% | 32.49% | 27.11% | 47.60% | 41.78% | 43.73% | 44.19% | 43.44% | 39.97% | 41.82% | 39.57% | 41.57% | | 40.52% | 37.74% | 37.48% | -14.57% | 40.24% | 30.28% | 27.45% | 31.48% | 25.83% | 26.16% | 29.38% | 31.13% | 35.77% | 38.71% | 32.66% | 31.20% | 28.25% | 29.84% | 29.51% | 33.39% | 28.95% | 35.36% | 33.16% | | 40.63% | 36.70% | 38.79% | 37.66% | 34.15% | 30.78% | 30.91% | 38.06% | 40.23% | 34.12% | 32.72% | 34.96% | 38.71% | 34.61% | 32.61% | 38.15% | 37.84% | 39.39% | 36.86% |
|
EBT Margin
|
-4.10% | -9.26% | -21.82% | | 2.31% | 6.18% | 6.68% | 0.16% | -1.28% | 3.62% | 8.28% | 1.06% | -9.18% | -83.61% | 6.40% | 5.26% | 2.09% | 3.32% | 4.19% | 3.33% | 5.99% | 7.26% | 9.57% | 7.97% | 7.91% | 7.37% | 4.20% | 4.21% | 5.27% | 6.65% | 5.13% | 4.61% | 2.88% | 6.31% | 6.05% | 4.70% | 3.59% | 6.99% | 6.88% | 1.28% | -1.46% | 1.50% | 0.03% | 3.39% | -9.20% | -6.07% | 1.01% | -5.88% | -6.61% | -9.82% | 0.61% | 0.52% | -6.71% | -5.84% | -1.19% | 1.91% | 1.65% | 0.54% | 1.72% | 6.41% | 3.21% | 3.77% | 4.74% | 6.90% | 3.41% | 5.87% | 7.85% |
|
EBIT Margin
|
-4.10% | -9.25% | -21.82% | | 2.27% | 6.21% | 6.73% | 0.15% | -1.23% | 3.70% | 8.32% | 1.16% | -9.10% | -83.40% | 6.59% | 5.34% | 2.14% | 3.50% | 4.17% | 2.45% | 5.78% | 7.20% | 9.41% | 7.95% | 7.90% | 7.63% | 4.90% | 1.45% | 5.42% | 6.73% | 5.20% | 4.68% | 2.87% | 6.35% | 6.06% | 4.67% | 3.62% | 7.03% | 6.88% | 1.94% | -0.25% | 2.66% | 1.10% | 4.27% | -7.80% | -4.60% | 1.53% | -5.90% | -5.30% | -8.40% | 1.47% | 1.22% | -6.11% | -5.16% | -0.62% | 4.06% | 3.91% | 2.08% | 2.89% | 7.55% | 4.38% | 4.57% | 5.48% | 7.55% | 4.62% | 6.81% | 8.17% |
|
EBITDA Margin
|
-4.10% | -9.25% | -21.82% | | 2.27% | 6.21% | 6.73% | 0.15% | -1.23% | 3.70% | 8.32% | 1.16% | -9.10% | -83.40% | 6.59% | 5.34% | 2.14% | 3.50% | 4.17% | 2.45% | 5.78% | 7.20% | 9.41% | 7.95% | 7.90% | 7.63% | 4.90% | 1.45% | 5.42% | 6.73% | 5.20% | 4.68% | 2.87% | 6.35% | 6.06% | 4.67% | 4.04% | 5.54% | 4.64% | 1.39% | -0.69% | 1.36% | 0.32% | 2.54% | -8.11% | -5.87% | 2.68% | -5.90% | -4.60% | -5.34% | 0.97% | -0.85% | -4.07% | -4.21% | 0.06% | 17.09% | 0.91% | 0.33% | 1.18% | 24.11% | 7.88% | 7.73% | 8.31% | 10.77% | 7.50% | 10.30% | 10.50% |
|
Operating Margin
|
-4.10% | -9.25% | -21.82% | | 2.27% | 6.21% | 6.73% | 0.15% | -1.23% | 3.70% | 8.32% | 1.16% | -9.10% | -83.40% | 6.59% | 5.34% | 2.14% | 3.50% | 4.17% | 2.45% | 5.78% | 7.20% | 9.41% | 7.95% | 7.90% | 7.63% | 4.90% | 1.45% | 5.42% | 6.73% | 5.20% | 4.68% | 2.87% | 6.35% | 6.06% | 4.67% | 3.62% | 7.03% | 6.88% | 1.94% | -0.25% | 2.66% | 1.10% | 4.27% | -7.80% | -4.60% | 1.53% | -5.90% | -5.30% | -8.40% | 1.47% | 1.22% | -6.11% | -5.16% | -0.62% | 4.06% | 3.91% | 2.08% | 2.89% | 7.55% | 4.38% | 4.57% | 5.48% | 7.55% | 4.62% | 6.81% | 8.17% |
|
Net Margin
|
-2.64% | -5.80% | -2.02% | | 2.31% | 6.18% | 3.81% | 1.42% | -1.28% | 2.85% | 7.57% | -2.60% | -5.54% | -72.30% | 3.65% | 1.31% | 1.87% | 3.36% | 3.98% | 3.12% | 5.80% | 7.02% | 14.76% | 6.77% | 4.49% | 4.36% | 2.33% | 1.21% | 3.18% | 5.41% | 4.20% | 2.73% | 3.86% | 4.61% | 4.18% | 5.13% | 4.04% | 5.54% | 4.64% | 1.39% | -0.45% | 1.57% | 0.35% | 2.47% | -7.69% | -5.97% | 2.53% | -4.12% | -4.76% | -5.47% | 0.85% | -0.97% | -4.11% | -4.21% | 0.06% | -0.38% | 0.91% | 0.33% | 1.18% | 5.16% | 2.39% | 3.26% | 4.61% | 5.34% | 3.08% | 8.92% | 7.52% |
|
FCF Margin
|
9.44% | -2.22% | 1.07% | | -7.93% | -1.93% | 14.05% | -7.65% | 2.06% | 3.30% | 5.01% | -12.77% | -3.52% | 6.80% | 16.85% | -0.03% | 2.99% | 6.37% | 9.22% | -13.32% | 20.66% | -2.26% | 5.41% | | -7.57% | | | 0.08% | -5.56% | 13.80% | 15.54% | 7.97% | -2.88% | 10.64% | -7.91% | 13.53% | -12.59% | 17.39% | 10.25% | -6.23% | 9.32% | 0.30% | -5.30% | 1.80% | 13.49% | | | | 5.46% | -9.66% | -2.85% | 8.58% | -10.73% | 1.89% | 4.49% | 2.03% | 13.45% | -0.55% | 2.55% | 8.20% | 20.39% | -0.90% | 5.58% | 21.60% | 0.66% | 13.38% | 5.37% |
|
Assets Average
|
| | | | | | | | | | 55.80M | 61.27M | 65.76M | 56.75M | 44.34M | 42.18M | 40.80M | 37.59M | 36.02M | 37.36M | 39.83M | 42.84M | 47.29M | 49.83M | 60.46M | 75.41M | 78.11M | 74.67M | 82.86M | 97.90M | 104.61M | 107.57M | 112.19M | 118.84M | 126.26M | 134.51M | 133.08M | 133.07M | 139.38M | 220.76M | 310.64M | 330.88M | 352.00M | 401.26M | 426.36M | 403.09M | 395.91M | 400.74M | 393.94M | 382.67M | 383.70M | 390.66M | 383.58M | 377.31M | 388.50M | 402.39M | 401.52M | 394.09M | 398.22M | 408.60M | 411.74M | 414.59M | 434.27M | 456.06M | 468.01M | 478.00M | 496.39M |
|
Equity Average
|
| 33.58M | 32.79M | | | 30.29M | 31.38M | 31.99M | 32.06M | 32.36M | 33.89M | 34.65M | 33.65M | 24.56M | 29.25M | 29.87M | 17.59M | 18.20M | 27.52M | 28.35M | 20.93M | 22.63M | 25.87M | 29.26M | 32.06M | 34.70M | 36.20M | 37.15M | 39.45M | 43.02M | 46.21M | 48.80M | 52.30M | 56.83M | 62.71M | 68.54M | 73.01M | 77.67M | 82.88M | 115.04M | 144.14M | 145.76M | 151.28M | 161.15M | 164.51M | 161.57M | 165.39M | 169.27M | 170.40M | 171.22M | 174.21M | 178.42M | 179.38M | 178.17M | 178.51M | 180.86M | 183.37M | 186.05M | 188.97M | 195.46M | 202.68M | 209.26M | 218.48M | 229.15M | 239.93M | 255.73M | 274.51M |
|
Invested Capital
|
34.00M | 33.17M | 32.41M | -0.27M | 29.64M | 30.94M | 31.82M | 33.16M | 31.97M | 32.76M | 37.94M | 34.55M | 36.01M | 19.11M | 45.39M | 20.35M | 20.84M | 18.56M | 36.48M | 20.21M | 21.64M | 23.63M | 28.11M | 30.41M | 35.39M | 38.25M | 39.24M | 39.04M | 42.71M | 47.52M | 49.60M | 51.84M | 56.05M | 60.51M | 67.21M | 74.90M | 78.12M | 84.19M | 89.82M | 147.40M | 145.90M | 149.21M | 156.60M | 172.43M | 166.88M | 167.76M | 176.06M | 181.49M | 181.47M | 179.66M | 186.46M | 189.43M | 180.45M | 177.75M | 182.70M | 185.50M | 189.24M | 186.86M | 191.07M | 199.84M | 205.51M | 213.00M | 224.30M | 236.84M | 254.02M | 274.44M | 291.59M |
|
Asset Utilization Ratio
|
| | | | | | | | | | 1.74 | 1.75 | 1.67 | 1.90 | 2.27 | 2.22 | 2.19 | 2.30 | 2.39 | 2.29 | 2.18 | 2.18 | 2.12 | 2.17 | 1.96 | 1.70 | 1.71 | 1.81 | 1.64 | 1.61 | 1.75 | 1.94 | 2.17 | 2.16 | 2.11 | 2.03 | 1.95 | 1.86 | 1.79 | 1.23 | 1.00 | 1.07 | 1.14 | 1.10 | 1.07 | 1.08 | 1.07 | 0.98 | 0.92 | 0.95 | 0.93 | 0.91 | 0.96 | 1.02 | 1.05 | 1.07 | 1.10 | 1.16 | 1.17 | 1.25 | 1.29 | 1.33 | 1.33 | 1.24 | 1.27 | 1.31 | 1.31 |
|
Interest Coverage Ratio
|
-64.09 | 159.22 | 95.00 | | 48.13 | 70.28 | 126.73 | 1.76 | -15.56 | 68.14 | 113.33 | 14.46 | -105.32 | -652.77 | 50.71 | 47.12 | 16.93 | 14.36 | 98.00 | 68.88 | 328.00 | 647.00 | 662.75 | | 51.55 | 48.34 | 7.01 | 2.33 | 36.76 | 90.09 | 71.00 | 64.02 | 59.52 | 142.59 | 181.87 | 130.17 | 85.83 | 140.17 | 223.32 | 2.69 | -0.21 | 2.27 | 1.03 | 4.25 | -5.47 | -3.06 | 1.32 | | -3.94 | -6.43 | 1.54 | -9.89 | | | | | | | | | | | | | | | |
|
Debt to Equity
|
0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | 0.04 | 0.00 | 0.00 | 0.09 | 0.01 | 0.09 | 0.19 | 0.07 | 0.17 | 0.17 | | | | | | | | 0.12 | 0.13 | 0.11 | 0.07 | 0.10 | 0.11 | 0.07 | 0.08 | 0.05 | 0.05 | 0.03 | 0.10 | 0.07 | 0.08 | 0.05 | 0.45 | 0.54 | 0.62 | 0.62 | 0.73 | 0.73 | 0.69 | 0.64 | 0.65 | 0.61 | 0.59 | 0.55 | 0.53 | 0.56 | 0.55 | 0.53 | 0.52 | 0.48 | 0.00 | 0.48 | 0.45 | 0.42 | 0.40 | 0.37 | 0.35 | 0.38 | 0.25 | 0.19 |
|
Debt Ratio
|
| | | | | | | 0.01 | | 0.00 | 0.05 | 0.01 | 0.05 | 0.07 | 0.07 | 0.07 | 0.08 | | | | | | | | 0.06 | 0.06 | 0.05 | 0.03 | 0.05 | 0.05 | 0.03 | 0.04 | 0.02 | 0.02 | 0.02 | 0.05 | 0.04 | 0.05 | 0.03 | 0.22 | 0.24 | 0.27 | 0.27 | 0.28 | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.26 | 0.25 | 0.24 | 0.27 | 0.26 | 0.24 | 0.23 | 0.23 | 0.00 | 0.23 | 0.21 | 0.21 | 0.20 | 0.18 | 0.18 | 0.20 | 0.14 | 0.11 |
|
Equity Ratio
|
| | | | | | | 0.22 | | 0.61 | 0.60 | 0.53 | 0.49 | 0.35 | 1.00 | 0.41 | 0.45 | 0.52 | 1.00 | 0.53 | 0.52 | 0.53 | 0.56 | 0.62 | 0.47 | 0.45 | 0.48 | 0.52 | 0.44 | 0.44 | 0.45 | 0.46 | 0.47 | 0.48 | 0.51 | 0.51 | 0.59 | 0.58 | 0.61 | 0.48 | 0.45 | 0.43 | 0.43 | 0.38 | 0.39 | 0.41 | 0.43 | 0.42 | 0.45 | 0.45 | 0.46 | 0.45 | 0.48 | 0.46 | 0.46 | 0.44 | 0.47 | 0.47 | 0.48 | 0.48 | 0.50 | 0.51 | 0.50 | 0.50 | 0.52 | 0.55 | 0.56 |
|
Times Interest Earned
|
-64.09 | 159.22 | 95.00 | | 48.13 | 70.28 | 126.73 | 1.76 | -15.56 | 68.14 | 113.33 | 14.46 | -105.32 | -652.77 | 50.71 | 47.12 | 16.93 | 14.36 | 98.00 | 68.88 | 328.00 | 647.00 | 662.75 | | 51.55 | 48.34 | 7.01 | 2.33 | 36.76 | 90.09 | 71.00 | 64.02 | 59.52 | 142.59 | 181.87 | 130.17 | 85.83 | 140.17 | 223.32 | 2.69 | -0.21 | 2.27 | 1.03 | 4.25 | -5.47 | -3.06 | 1.32 | | -3.94 | -6.43 | 1.54 | -9.89 | | | | | | | | | | | | | | | |
|
Enterprise Value
|
0.24M | 4.16M | 12.04M | -8.72M | 6.95M | 12.84M | 16.97M | 22.34M | 23.15M | 20.62M | 18.84M | -3.00M | 21.54M | 5.52M | 3.17M | 7.54M | 5.81M | 13.66M | 16.92M | 29.55M | 21.10M | 47.11M | 90.47M | 92.42M | 93.39M | 73.63M | 64.22M | 49.65M | 80.82M | 77.18M | 127.06M | 165.40M | 252.00M | 236.67M | 275.62M | 195.38M | 245.48M | 263.26M | 286.01M | 356.55M | 397.30M | 386.88M | 394.02M | 347.73M | 203.71M | 270.48M | 313.33M | 475.08M | 495.32M | 473.49M | 432.73M | 439.05M | 396.16M | 339.65M | 187.89M | 217.83M | 191.26M | 244.80M | 264.86M | 269.96M | 352.13M | 354.22M | 518.99M | 468.38M | 519.21M | 1,015.77M | 1,304.49M |
|
Market Capitalization
|
10.57M | 12.87M | 20.18M | | 15.40M | 19.59M | 24.58M | 28.98M | 30.33M | 27.79M | 27.12M | | 26.54M | 11.02M | 12.40M | 16.36M | 16.21M | 22.13M | 27.28M | 36.21M | 33.75M | 59.21M | 103.85M | 110.59M | 103.60M | 86.33M | 78.87M | 66.14M | 85.66M | 87.65M | 145.65M | 188.07M | 271.44M | 262.99M | 281.22M | 209.80M | 250.83M | 274.49M | 302.69M | 371.80M | 408.36M | 414.48M | 394.02M | 353.19M | 216.01M | 287.64M | 324.57M | 503.48M | 520.70M | 482.91M | 437.54M | 450.27M | 403.82M | 345.46M | 196.71M | 237.31M | 209.11M | 258.45M | 277.75M | 293.41M | 399.20M | 398.62M | 572.09M | 542.54M | 557.58M | 1,048.12M | 1,337.60M |
|
Return on Sales
|
0.04% | -0.01% | -0.10% | | -0.09% | -0.06% | -0.06% | 0.03% | 0.02% | 0.02% | 0.03% | 0.02% | 0.01% | -0.16% | -0.18% | -0.19% | -0.17% | 0.03% | 0.03% | 0.03% | 0.04% | 0.05% | 0.08% | 0.09% | 0.08% | 0.07% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.02% | 0.02% | 0.01% | 0.01% | -0.01% | -0.02% | -0.02% | -0.04% | -0.03% | -0.03% | -0.03% | -0.02% | -0.02% | -0.02% | -0.02% | -0.02% | -0.01% | 0.00% | 0.01% | 0.02% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.06% | 0.06% |
|
Return on Capital Employed
|
| | | | | | | | | | 0.09% | 0.11% | 0.04% | -0.71% | -1.03% | -1.07% | -0.85% | 0.18% | 0.17% | 0.13% | 0.17% | 0.21% | 0.25% | 0.26% | 0.33% | 0.28% | 0.22% | 0.16% | 0.17% | 0.17% | 0.17% | 0.20% | 0.21% | 0.20% | 0.18% | 0.18% | 0.15% | 0.16% | 0.16% | 0.10% | 0.05% | 0.04% | 0.02% | 0.03% | 0.00% | -0.02% | -0.02% | -0.06% | -0.04% | -0.06% | -0.06% | -0.03% | -0.03% | -0.03% | -0.04% | -0.03% | 0.01% | 0.05% | 0.05% | 0.08% | 0.08% | 0.09% | 0.11% | 0.10% | 0.10% | 0.11% | 0.13% |
|
Return on Invested Capital
|
0.23% | -0.06% | -0.24% | | | | -0.09% | | | | | 0.05% | 0.03% | -0.61% | -0.57% | -0.52% | -0.75% | 0.11% | 0.08% | 0.09% | 0.16% | 0.20% | | | 0.29% | 0.25% | 0.16% | 0.12% | 0.10% | 0.13% | 0.15% | 0.17% | 0.18% | 0.17% | 0.16% | 0.17% | 0.15% | 0.14% | 0.14% | 0.09% | 0.06% | 0.06% | | | 0.01% | -0.03% | -0.02% | -0.07% | -0.04% | -0.04% | -0.05% | -0.03% | -0.03% | -0.03% | -0.04% | -0.03% | | 0.02% | 0.03% | 0.08% | 0.09% | 0.10% | 0.13% | 0.11% | 0.12% | | |
|
Return on Assets
|
| | | | | | | | | | 0.06% | 0.03% | 0.01% | -0.30% | -0.41% | -0.41% | -0.38% | 0.06% | 0.06% | 0.07% | 0.09% | 0.11% | 0.17% | 0.19% | 0.16% | 0.12% | 0.08% | 0.07% | 0.06% | 0.06% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.05% | 0.02% | 0.02% | 0.01% | 0.01% | -0.01% | -0.02% | -0.02% | -0.04% | -0.03% | -0.02% | -0.03% | -0.02% | -0.02% | -0.02% | -0.02% | -0.02% | -0.01% | 0.00% | 0.01% | 0.03% | 0.03% | 0.04% | 0.05% | 0.05% | 0.05% | 0.07% | 0.08% |
|
Return on Equity
|
| -0.03% | -0.23% | | | -0.17% | -0.11% | 0.09% | 0.06% | 0.05% | 0.09% | 0.06% | 0.03% | -0.69% | -0.63% | -0.58% | -0.88% | 0.12% | 0.08% | 0.09% | 0.17% | 0.21% | 0.31% | 0.32% | 0.30% | 0.27% | 0.16% | 0.13% | 0.12% | 0.14% | 0.17% | 0.17% | 0.19% | 0.18% | 0.17% | 0.18% | 0.16% | 0.15% | 0.15% | 0.09% | 0.05% | 0.04% | 0.02% | 0.03% | -0.02% | -0.06% | -0.04% | -0.08% | -0.06% | -0.06% | -0.07% | -0.05% | -0.05% | -0.05% | -0.05% | -0.05% | -0.02% | 0.01% | 0.01% | 0.06% | 0.06% | 0.08% | 0.10% | 0.10% | 0.10% | 0.14% | 0.15% |