|
EBITDA Margin Growth (1y)
|
| | | 30,240.00 | 33,551.00 | 35,453.00 | 36,618.00 | 13,085.00 | 10,368.00 | 5,362.00 | 8,303.00 | 1,689.00 | -57.00 | 574.00 | -4463.00 | -13418.00 | 5,137.00 | -1348.00 | 736.00 | 15,152.00 | 29,200.00 | 1,919.00 | -630.00 | -5771.00 | -36176.00 | 16,418.00 | 39,501.00 | 43,395.00 | 44,209.00 | 26,003.00 | 12,878.00 | 7,433.00 | 9,396.00 | 10,583.00 | 5,504.00 | 4,889.00 | 2,183.00 | 1,897.00 |
|
EBITDA Margin Growth (3y)
|
| | | | | | | | | | | 45,013.00 | 43,862.00 | 41,388.00 | 40,459.00 | 1,356.00 | 15,448.00 | 4,588.00 | 4,576.00 | 3,423.00 | 34,279.00 | 1,145.00 | -4357.00 | -4037.00 | -1840.00 | 16,989.00 | 39,607.00 | 52,776.00 | 37,232.00 | 44,340.00 | 51,749.00 | 45,057.00 | 17,429.00 | 53,004.00 | 57,883.00 | 55,717.00 | 55,787.00 | 38,483.00 |
|
EBITDA Margin Growth (5y)
|
| | | | | | | | | | | | | | | | | | | 46,747.00 | 78,198.00 | 41,960.00 | 40,564.00 | 10,737.00 | 8,471.00 | 22,925.00 | 43,447.00 | 41,047.00 | 42,312.00 | 43,566.00 | 48,022.00 | 46,791.00 | 51,765.00 | 53,575.00 | 57,989.00 | 65,097.00 | 48,811.00 | 56,820.00 |
|
EBITDA Margin (QoQ)
|
-286.00 | 407.00 | -153.00 | 30,272.00 | 3,025.00 | 2,309.00 | 1,012.00 | 6,739.00 | 308.00 | -2697.00 | 3,954.00 | 124.00 | -1438.00 | -2066.00 | -1083.00 | -8831.00 | 17,117.00 | -8551.00 | 1,001.00 | 5,585.00 | 31,164.00 | -35831.00 | -1549.00 | 444.00 | 760.00 | 16,762.00 | 21,535.00 | 4,338.00 | 1,573.00 | -1443.00 | 8,410.00 | -1107.00 | 3,536.00 | -256.00 | 3,330.00 | -1722.00 | 830.00 | -542.00 |
|
EBIT Margin Growth (1y)
|
| | | 27,248.00 | 30,529.00 | 32,518.00 | 33,641.00 | 13,021.00 | 10,267.00 | 5,274.00 | 8,147.00 | 1,186.00 | -425.00 | 280.00 | -4624.00 | -13404.00 | 3,548.00 | -2229.00 | 264.00 | 14,621.00 | 30,702.00 | 3,122.00 | 450.00 | -4382.00 | -35085.00 | 17,054.00 | 39,666.00 | 43,454.00 | 44,206.00 | 26,011.00 | 12,936.00 | 7,465.00 | 9,229.00 | 10,427.00 | 5,455.00 | 4,793.00 | 2,292.00 | 1,933.00 |
|
EBIT Margin Growth (3y)
|
| | | | | | | | | | | 41,455.00 | 40,371.00 | 38,072.00 | 37,164.00 | 803.00 | 13,390.00 | 3,325.00 | 3,787.00 | 2,403.00 | 33,824.00 | 1,172.00 | -3910.00 | -3165.00 | -836.00 | 17,946.00 | 40,380.00 | 53,693.00 | 39,823.00 | 46,186.00 | 53,053.00 | 46,537.00 | 18,350.00 | 53,492.00 | 58,057.00 | 55,712.00 | 55,727.00 | 38,372.00 |
|
EBIT Margin Growth (5y)
|
| | | | | | | | | | | | | | | | | | | 42,671.00 | 74,621.00 | 38,964.00 | 37,878.00 | 11,042.00 | 9,006.00 | 23,500.00 | 43,904.00 | 41,475.00 | 42,945.00 | 44,237.00 | 48,692.00 | 47,754.00 | 52,599.00 | 54,384.00 | 58,771.00 | 65,951.00 | 51,343.00 | 58,547.00 |
|
EBIT Margin (QoQ)
|
-303.00 | 420.00 | -139.00 | 27,270.00 | 2,978.00 | 2,408.00 | 984.00 | 6,650.00 | 225.00 | -2585.00 | 3,857.00 | -311.00 | -1386.00 | -1879.00 | -1047.00 | -9091.00 | 15,565.00 | -7657.00 | 1,447.00 | 5,266.00 | 31,646.00 | -35237.00 | -1225.00 | 433.00 | 943.00 | 16,902.00 | 21,388.00 | 4,221.00 | 1,695.00 | -1293.00 | 8,313.00 | -1250.00 | 3,459.00 | -95.00 | 3,341.00 | -1912.00 | 958.00 | -453.00 |
|
EBT Margin Growth (1y)
|
| | | 22,935.00 | 26,503.00 | 28,063.00 | 28,490.00 | 11,333.00 | 7,899.00 | 3,276.00 | 6,492.00 | -453.00 | -1700.00 | -338.00 | -4441.00 | -12721.00 | 4,504.00 | 296.00 | 3,171.00 | 17,821.00 | 34,078.00 | 4,691.00 | 1,318.00 | -3476.00 | -34518.00 | 15,733.00 | 34,949.00 | 34,072.00 | 30,348.00 | 12,114.00 | -2507.00 | -5993.00 | -1685.00 | 186.00 | 24.00 | 1,096.00 | 1,001.00 | 2,903.00 |
|
EBT Margin Growth (3y)
|
| | | | | | | | | | | 33,815.00 | 32,702.00 | 31,000.00 | 30,541.00 | -1840.00 | 10,704.00 | 3,234.00 | 5,222.00 | 4,647.00 | 36,882.00 | 4,649.00 | 48.00 | 1,624.00 | 4,064.00 | 20,720.00 | 39,439.00 | 48,417.00 | 29,907.00 | 32,539.00 | 33,760.00 | 24,603.00 | -5856.00 | 28,034.00 | 32,466.00 | 29,176.00 | 29,664.00 | 15,204.00 |
|
EBT Margin Growth (5y)
|
| | | | | | | | | | | | | | | | | | | 38,915.00 | 71,284.00 | 35,987.00 | 35,030.00 | 12,505.00 | 10,263.00 | 23,658.00 | 41,490.00 | 35,243.00 | 32,712.00 | 32,496.00 | 32,490.00 | 29,704.00 | 32,727.00 | 33,021.00 | 36,955.00 | 43,521.00 | 29,224.00 | 35,628.00 |
|
EBT Margin (QoQ)
|
-345.00 | 425.00 | -30.00 | 22,885.00 | 3,223.00 | 1,985.00 | 397.00 | 5,728.00 | -211.00 | -2638.00 | 3,613.00 | -1217.00 | -1459.00 | -1276.00 | -490.00 | -9496.00 | 15,767.00 | -5484.00 | 2,385.00 | 5,154.00 | 32,024.00 | -34872.00 | -988.00 | 359.00 | 981.00 | 15,380.00 | 18,229.00 | -518.00 | -2743.00 | -2853.00 | 3,607.00 | -4003.00 | 1,564.00 | -982.00 | 3,445.00 | -2931.00 | 1,470.00 | 920.00 |
|
Enterprise Value Growth (1y)
|
| | | 43.67% | 22.71% | 34.88% | -2.53% | 10.07% | 29.26% | 12.35% | -13.24% | -2.95% | -17.28% | -14.80% | 23.39% | -29.76% | -18.35% | -34.98% | -15.63% | 67.64% | 34.59% | 60.05% | 8.37% | -8.96% | -1.19% | 0.25% | 10.71% | -0.53% | 2.13% | 1.66% | 18.60% | 31.16% | 29.56% | 38.27% | 16.54% | 12.41% | 16.28% | 14.92% |
|
Enterprise Value Growth (3y)
|
| | | | | | | | | | | 15.35% | 9.48% | 8.89% | 1.42% | -9.13% | -4.42% | -14.62% | -3.34% | 4.55% | -3.13% | -3.93% | 4.10% | 2.34% | 2.79% | 1.42% | 0.41% | 14.93% | 10.74% | 17.71% | 12.48% | 5.90% | 9.35% | 12.11% | 15.24% | 13.62% | 15.45% | 17.34% |
|
Enterprise Value Growth (5y)
|
| | | | | | | | | | | | | | | | | | | 12.56% | 7.59% | 6.09% | -0.94% | 2.75% | 3.03% | -0.03% | 1.62% | 0.69% | -1.71% | -2.01% | 8.18% | 6.94% | 7.52% | 7.96% | 6.95% | 17.49% | 15.40% | 20.98% |
|
Enterprise Value (QoQ)
|
16.04% | 4.09% | 37.04% | -13.20% | -0.89% | 14.42% | -0.98% | -1.98% | 16.39% | -0.55% | -23.53% | 9.65% | -0.80% | 2.43% | 10.74% | -37.58% | 15.32% | -18.44% | 43.69% | 24.03% | -7.41% | -3.01% | -2.71% | 4.20% | 0.49% | -1.60% | 7.45% | -6.38% | 3.17% | -2.05% | 25.35% | 3.53% | 1.92% | 4.54% | 5.65% | -0.14% | 5.42% | 3.31% |
|
FCF Margin Growth (1y)
|
| | | 28,919.00 | 17,314.00 | 32,436.00 | 8,393.00 | -5713.00 | 3,974.00 | 2,095.00 | 14,538.00 | 7,635.00 | 3,988.00 | 2,439.00 | 25,539.00 | -5137.00 | 32,536.00 | 10,207.00 | 4,636.00 | 32,468.00 | -17598.00 | -18222.00 | -20182.00 | -18607.00 | 2,033.00 | 28,629.00 | 16,522.00 | 34,453.00 | -977.00 | -7274.00 | 14,467.00 | -8308.00 | 13,890.00 | 4,589.00 | -3142.00 | 4,791.00 | -7019.00 | -388.00 |
|
FCF Margin Growth (3y)
|
| | | | | | | | | | | 30,840.00 | 25,276.00 | 36,969.00 | 48,469.00 | -3216.00 | 40,498.00 | 14,740.00 | 44,712.00 | 34,965.00 | 18,925.00 | -5577.00 | 9,992.00 | 8,723.00 | 16,971.00 | 20,613.00 | 975.00 | 48,313.00 | -16542.00 | 3,132.00 | 10,807.00 | 7,538.00 | 14,946.00 | 25,943.00 | 27,847.00 | 30,936.00 | 5,894.00 | -3073.00 |
|
FCF Margin Growth (5y)
|
| | | | | | | | | | | | | | | | | | | 58,171.00 | 40,213.00 | 28,953.00 | 32,923.00 | 10,645.00 | 24,933.00 | 25,146.00 | 41,052.00 | 50,811.00 | 19,981.00 | 15,777.00 | 40,981.00 | 34,868.00 | 29,884.00 | 17,928.00 | 12,300.00 | 44,797.00 | -9671.00 | 7,333.00 |
|
FCF Margin (QoQ)
|
-2031.00 | 1,022.00 | -2262.00 | 32,191.00 | -13636.00 | 16,143.00 | -26305.00 | 18,085.00 | -3949.00 | 14,264.00 | -13862.00 | 11,182.00 | -7596.00 | 12,714.00 | 9,238.00 | -19494.00 | 30,077.00 | -9615.00 | 3,667.00 | 8,338.00 | -19989.00 | -10239.00 | 1,707.00 | 9,913.00 | 652.00 | 16,356.00 | -10400.00 | 27,844.00 | -34778.00 | 10,060.00 | 11,342.00 | 5,069.00 | -12581.00 | 758.00 | 3,611.00 | 13,003.00 | -24390.00 | 7,389.00 |
|
FCF Payout Ratio Growth (1y)
|
| | | | | | 18.02% | | | | -49.32% | | | -192.35% | -37.29% | | | | 2.25% | | | | -100.00% | 33.87% | | -52.38% | | -43.01% | | 17.07% | | 12.57% | | 0.16% | | 2.76% | | 3.50% |
|
FCF Payout Ratio Growth (3y)
|
| | | | | | | | | | | | | | -27.88% | | | | -31.25% | | | 3,516.98% | -25.99% | | | 2,800.53% | | | | | | -4.95% | | -17.65% | | -12.97% | | 6.66% |
|
FCF Payout Ratio Growth (5y)
|
| | | | | | | | | | | | | | | | | | | | | | -14.87% | | | | | | | 666.05% | | | | 678.60% | | | | |
|
FCF Payout Ratio (QoQ)
|
| | | | | | | | | | 4,262,010.80% | | | | 2,894,259.57% | | | | | -4.32% | | | -100.00% | 3,120,812.04% | | | | | | | | | | | | | | |
|
Interest Coverage Ratio Growth (1y)
|
| | | 10.14% | 41.58% | 26.61% | 5.77% | 6.00% | -12.70% | -16.97% | -5.24% | -17.18% | -15.69% | -7.16% | -7.71% | -22.77% | 21.48% | 38.88% | 65.72% | 144.92% | 193.90% | 51.39% | 25.25% | 12.99% | -35.74% | 3.50% | -16.10% | -43.18% | -58.11% | -61.23% | -59.41% | -46.45% | -31.94% | -27.12% | -13.93% | -7.75% | -2.09% | 5.47% |
|
Interest Coverage Ratio Growth (3y)
|
| | | | | | | | | | | -1.11% | 1.38% | -0.81% | -2.56% | -12.15% | -3.66% | 2.30% | 13.17% | 16.14% | 44.39% | 24.98% | 24.20% | 28.81% | 31.89% | 29.59% | 20.31% | 16.28% | -7.51% | -15.31% | -24.73% | -29.95% | -43.20% | -33.62% | -33.57% | -34.53% | -34.64% | -33.20% |
|
Interest Coverage Ratio Growth (5y)
|
| | | | | | | | | | | | | | | | | | | 12.84% | 30.05% | 15.46% | 13.94% | 13.41% | 11.05% | 10.90% | 8.78% | 0.11% | -4.12% | -4.77% | -8.19% | -8.25% | -8.14% | -9.27% | -9.46% | -4.93% | -12.02% | -14.13% |
|
Interest Coverage Ratio (QoQ)
|
-10.75% | 10.05% | 10.68% | 1.31% | 14.72% | -1.58% | -7.54% | 1.53% | -5.52% | -6.39% | 5.53% | -11.26% | -3.81% | 3.08% | 4.90% | -25.74% | 51.29% | 17.84% | 25.18% | 9.74% | 81.55% | -39.30% | 3.56% | -1.00% | 3.25% | -2.24% | -16.05% | -32.95% | -23.87% | -9.52% | -12.11% | -11.55% | -3.23% | -3.12% | 3.80% | -5.20% | 2.71% | 4.37% |
|
Net Margin Growth (1y)
|
| | | 15,280.00 | 20,283.00 | 18,344.00 | 21,887.00 | 12,287.00 | 7,439.00 | 6,598.00 | 6,555.00 | -87.00 | -1722.00 | -306.00 | -3814.00 | -10320.00 | 3,823.00 | 948.00 | 96.00 | 14,315.00 | 26,113.00 | 3,147.00 | 3,545.00 | -3070.00 | -26572.00 | 12,213.00 | 26,798.00 | 26,908.00 | 23,825.00 | 9,690.00 | -1793.00 | -4624.00 | -1987.00 | -6.00 | -583.00 | 1,561.00 | 2,065.00 | 2,863.00 |
|
Net Margin Growth (3y)
|
| | | | | | | | | | | 27,479.00 | 26,000.00 | 24,636.00 | 24,628.00 | 1,879.00 | 9,540.00 | 7,240.00 | 2,837.00 | 3,907.00 | 28,214.00 | 3,788.00 | -174.00 | 925.00 | 3,364.00 | 16,308.00 | 30,439.00 | 38,154.00 | 23,366.00 | 25,050.00 | 28,549.00 | 19,215.00 | -4734.00 | 21,897.00 | 24,422.00 | 23,846.00 | 23,903.00 | 12,547.00 |
|
Net Margin Growth (5y)
|
| | | | | | | | | | | | | | | | | | | 31,474.00 | 55,936.00 | 28,730.00 | 28,269.00 | 13,125.00 | 9,081.00 | 22,599.00 | 33,179.00 | 27,746.00 | 25,467.00 | 25,692.00 | 24,831.00 | 23,209.00 | 25,202.00 | 25,992.00 | 28,063.00 | 35,091.00 | 23,444.00 | 27,906.00 |
|
Net Margin (QoQ)
|
-189.00 | 436.00 | -109.00 | 15,142.00 | 4,814.00 | -1502.00 | 3,434.00 | 5,541.00 | -34.00 | -2344.00 | 3,391.00 | -1101.00 | -1669.00 | -928.00 | -117.00 | -7607.00 | 12,475.00 | -3803.00 | -969.00 | 6,612.00 | 24,273.00 | -26769.00 | -571.00 | -2.00 | 771.00 | 12,016.00 | 14,014.00 | 108.00 | -2313.00 | -2119.00 | 2,531.00 | -2723.00 | 324.00 | -138.00 | 1,954.00 | -579.00 | 828.00 | 659.00 |
|
Return on Sales Growth (1y)
|
| | | | | | 190.00 | 213.00 | 215.00 | 201.00 | 82.00 | 52.00 | 29.00 | 11.00 | -15.00 | -40.00 | -30.00 | -28.00 | -18.00 | 46.00 | 108.00 | 112.00 | 119.00 | 70.00 | -58.00 | -31.00 | 29.00 | 102.00 | 223.00 | 216.00 | 144.00 | 69.00 | 5.00 | -20.00 | -17.00 | -2.00 | 7.00 | 15.00 |
|
Return on Sales Growth (3y)
|
| | | | | | | | | | | | | | 256.00 | 225.00 | 214.00 | 185.00 | 49.00 | 58.00 | 107.00 | 95.00 | 85.00 | 76.00 | 20.00 | 53.00 | 130.00 | 219.00 | 273.00 | 296.00 | 292.00 | 242.00 | 170.00 | 165.00 | 156.00 | 169.00 | 235.00 | 210.00 |
|
Return on Sales Growth (5y)
|
| | | | | | | | | | | | | | | | | | | | | | 357.00 | 341.00 | 264.00 | 265.00 | 196.00 | 231.00 | 272.00 | 280.00 | 259.00 | 248.00 | 247.00 | 248.00 | 257.00 | 285.00 | 285.00 | 291.00 |
|
Return on Sales (QoQ)
|
| | | 7.00 | 16.00 | 31.00 | 136.00 | 30.00 | 18.00 | 17.00 | 17.00 | 0.00 | -4.00 | -1.00 | -10.00 | -25.00 | 5.00 | 2.00 | 0.00 | 39.00 | 67.00 | 5.00 | 7.00 | -9.00 | -61.00 | 32.00 | 67.00 | 64.00 | 59.00 | 25.00 | -4.00 | -11.00 | -5.00 | 0.00 | -2.00 | 4.00 | 5.00 | 7.00 |