|
EBITDA Margin Growth (1y)
|
| | | 32,082.00 | -507.00 | 5,781.00 | 11,154.00 | 11,533.00 | 6,125.00 | 8,192.00 | 12,369.00 | -16703.00 | 6,755.00 | -17073.00 | -21978.00 | 10,174.00 | 1,445.00 | 19,260.00 | 15,792.00 | 3,370.00 | 2,374.00 | 1,985.00 | 23,184.00 | 18,246.00 | 35,322.00 | 41,175.00 | 41,566.00 | 37,624.00 | 16,250.00 | -71254.00 | 24,166.00 | 49,150.00 | -14029.00 | 58,541.00 |
|
EBITDA Margin Growth (3y)
|
| | | | | | | | | | | 26,912.00 | 12,373.00 | -3101.00 | 1,545.00 | 5,004.00 | 14,325.00 | 10,379.00 | 6,183.00 | -3160.00 | 10,573.00 | 4,172.00 | 16,998.00 | 31,790.00 | 39,141.00 | 62,420.00 | 80,541.00 | 59,240.00 | 53,946.00 | -28094.00 | 88,916.00 | 105,020.00 | 37,544.00 | 28,462.00 |
|
EBITDA Margin Growth (5y)
|
| | | | | | | | | | | | | | | | | | | 40,455.00 | 16,191.00 | 18,144.00 | 40,521.00 | 26,620.00 | 52,021.00 | 53,539.00 | 70,932.00 | 52,711.00 | 62,146.00 | -25907.00 | 82,730.00 | 118,564.00 | 41,362.00 | 49,707.00 |
|
EBITDA Margin (QoQ)
|
30,949.00 | 2,291.00 | -5839.00 | 4,680.00 | -1640.00 | 8,579.00 | -466.00 | 5,060.00 | -7048.00 | 10,646.00 | 3,711.00 | -24012.00 | 16,410.00 | -13182.00 | -1194.00 | 8,139.00 | 7,681.00 | 4,633.00 | -4662.00 | -4283.00 | 6,685.00 | 4,245.00 | 16,537.00 | -9220.00 | 23,761.00 | 10,098.00 | 16,927.00 | -13161.00 | 2,387.00 | -77407.00 | 112,348.00 | 11,822.00 | -60792.00 | -4837.00 |
|
EBIT Margin Growth (1y)
|
| | | 32,082.00 | -507.00 | 5,781.00 | 11,154.00 | 11,533.00 | 6,125.00 | 8,192.00 | 12,369.00 | -16703.00 | 6,755.00 | -17073.00 | -21978.00 | 10,174.00 | 1,445.00 | 19,260.00 | 15,792.00 | 3,370.00 | 2,374.00 | 1,985.00 | 23,184.00 | 18,246.00 | 35,322.00 | 41,175.00 | 41,566.00 | 37,624.00 | 16,250.00 | -71254.00 | 24,166.00 | 49,150.00 | -14029.00 | 58,541.00 |
|
EBIT Margin Growth (3y)
|
| | | | | | | | | | | 26,912.00 | 12,373.00 | -3101.00 | 1,545.00 | 5,004.00 | 14,325.00 | 10,379.00 | 6,183.00 | -3160.00 | 10,573.00 | 4,172.00 | 16,998.00 | 31,790.00 | 39,141.00 | 62,420.00 | 80,541.00 | 59,240.00 | 53,946.00 | -28094.00 | 88,916.00 | 105,020.00 | 37,544.00 | 28,462.00 |
|
EBIT Margin Growth (5y)
|
| | | | | | | | | | | | | | | | | | | 40,455.00 | 16,191.00 | 18,144.00 | 40,521.00 | 26,620.00 | 52,021.00 | 53,539.00 | 70,932.00 | 52,711.00 | 62,146.00 | -25907.00 | 82,730.00 | 118,564.00 | 41,362.00 | 49,707.00 |
|
EBIT Margin (QoQ)
|
30,949.00 | 2,291.00 | -5839.00 | 4,680.00 | -1640.00 | 8,579.00 | -466.00 | 5,060.00 | -7048.00 | 10,646.00 | 3,711.00 | -24012.00 | 16,410.00 | -13182.00 | -1194.00 | 8,139.00 | 7,681.00 | 4,633.00 | -4662.00 | -4283.00 | 6,685.00 | 4,245.00 | 16,537.00 | -9220.00 | 23,761.00 | 10,098.00 | 16,927.00 | -13161.00 | 2,387.00 | -77407.00 | 112,348.00 | 11,822.00 | -60792.00 | -4837.00 |
|
EBT Margin Growth (1y)
|
| | | 12,724.00 | -3680.00 | -3491.00 | 3,410.00 | -4864.00 | -4228.00 | 2,377.00 | 9,262.00 | 2,889.00 | 13,282.00 | -202.00 | -7414.00 | 9,460.00 | 12,088.00 | 21,756.00 | 23,283.00 | 9,563.00 | 2,880.00 | -4221.00 | -1262.00 | -6613.00 | -12744.00 | -7619.00 | -7198.00 | -2094.00 | -1768.00 | -65207.00 | 23,963.00 | 24,512.00 | -20835.00 | 45,897.00 |
|
EBT Margin Growth (3y)
|
| | | | | | | | | | | 10,750.00 | 5,374.00 | -1316.00 | 5,258.00 | 7,485.00 | 21,142.00 | 23,930.00 | 25,130.00 | 21,912.00 | 28,249.00 | 17,333.00 | 14,607.00 | 12,410.00 | 2,224.00 | 9,915.00 | 14,823.00 | 856.00 | -11632.00 | -77047.00 | 15,503.00 | 15,804.00 | -35347.00 | -26929.00 |
|
EBT Margin Growth (5y)
|
| | | | | | | | | | | | | | | | | | | 29,772.00 | 20,342.00 | 16,218.00 | 27,279.00 | 10,435.00 | 11,277.00 | 12,090.00 | 16,670.00 | 13,204.00 | 13,738.00 | -55494.00 | 31,371.00 | 34,827.00 | -20379.00 | -9395.00 |
|
EBT Margin (QoQ)
|
13,739.00 | 1,687.00 | -8082.00 | 5,380.00 | -2665.00 | 1,876.00 | -1181.00 | -2894.00 | -2029.00 | 8,481.00 | 5,704.00 | -9267.00 | 8,363.00 | -5003.00 | -1508.00 | 7,607.00 | 10,991.00 | 4,665.00 | 19.00 | -6113.00 | 4,309.00 | -2436.00 | 2,978.00 | -11464.00 | -1823.00 | 2,689.00 | 3,399.00 | -6360.00 | -1496.00 | -60750.00 | 92,569.00 | -5811.00 | -46843.00 | 5,982.00 |
|
Enterprise Value Growth (1y)
|
| | | 161.29% | 2.66% | 0.30% | 3.56% | -13.69% | -0.59% | -3.34% | -4.12% | -11.41% | -33.60% | -22.57% | -20.55% | 31.14% | 60.36% | 96.61% | 96.94% | 97.71% | 63.97% | 26.75% | 12.18% | -20.79% | -28.42% | -31.35% | -68.03% | -27.51% | -5.74% | -163.60% | 190.69% | 33.75% | 17.09% | 281.48% |
|
Enterprise Value Growth (3y)
|
| | | | | | | | | | | 25.95% | -12.16% | -9.12% | -7.60% | 0.09% | 1.91% | 13.74% | 14.48% | 31.94% | 20.41% | 24.49% | 20.63% | 27.11% | 23.47% | 19.60% | -10.94% | 4.32% | 3.43% | -36.68% | 1.40% | -8.42% | -7.56% | -7.46% |
|
Enterprise Value Growth (5y)
|
| | | | | | | | | | | | | | | | | | | 38.96% | 12.25% | 13.34% | 11.75% | 9.45% | 4.44% | 5.07% | -11.66% | 5.69% | 3.33% | -23.24% | 10.28% | 14.77% | 15.74% | 14.58% |
|
Enterprise Value (QoQ)
|
163.62% | -2.52% | 1.03% | 0.65% | 3.57% | -4.77% | 4.31% | -16.11% | 19.30% | -7.41% | 3.48% | -22.49% | -10.59% | 7.97% | 6.18% | 27.94% | 9.33% | 32.37% | 6.36% | 28.44% | -9.33% | 2.33% | -5.87% | -9.30% | -18.06% | -1.86% | -56.16% | 105.64% | 6.54% | -166.22% | 300.36% | -5.38% | -6.73% | 2.63% |
|
FCF Margin Growth (1y)
|
| | | 6,556.00 | 4,271.00 | -6757.00 | -30985.00 | -40584.00 | -2787.00 | 30,057.00 | 14,098.00 | 247,324.00 | -16792.00 | 2,958.00 | 3,004.00 | -188425.00 | 21,959.00 | 26,916.00 | 20,978.00 | 4,878.00 | -17629.00 | -18810.00 | 51,472.00 | 14,300.00 | -64390.00 | -2106.00 | -9230.00 | -41320.00 | 47,988.00 | 39,357.00 | -103244.00 | 61,992.00 | -47121.00 | -11616.00 |
|
FCF Margin Growth (3y)
|
| | | | | | | | | | | 213,296.00 | -15308.00 | 26,258.00 | -13884.00 | 18,315.00 | 2,380.00 | 59,931.00 | 38,080.00 | 63,777.00 | -12462.00 | 11,064.00 | 75,453.00 | -169247.00 | -60060.00 | 5,999.00 | 63,219.00 | -22143.00 | -34031.00 | 18,441.00 | -61002.00 | 34,972.00 | -63523.00 | 25,635.00 |
|
FCF Margin Growth (5y)
|
| | | | | | | | | | | | | | | | | | | 29,749.00 | -10978.00 | 34,364.00 | 58,566.00 | 37,493.00 | -79639.00 | 39,015.00 | 80,321.00 | 36,756.00 | -28864.00 | 48,315.00 | -37021.00 | -148575.00 | -59192.00 | 33,741.00 |
|
FCF Margin (QoQ)
|
33,232.00 | -27069.00 | 19,611.00 | -19217.00 | 30,947.00 | -38097.00 | -4618.00 | -28816.00 | 68,744.00 | -5253.00 | -20577.00 | 204,410.00 | -195372.00 | 14,497.00 | -20531.00 | 12,982.00 | 15,012.00 | 19,453.00 | -26469.00 | -3118.00 | -7495.00 | 18,273.00 | 43,813.00 | -40291.00 | -86185.00 | 80,556.00 | 36,689.00 | -72381.00 | 3,123.00 | 71,926.00 | -105912.00 | 92,856.00 | -105990.00 | 107,431.00 |
|
FCF Payout Ratio Growth (1y)
|
| | | 161.88% | -11.68% | -691.93% | -560.34% | -119.35% | 4.61% | 103.13% | 162.99% | 108.04% | 89.30% | -22.61% | -43.34% | 1,266.88% | -53.82% | -37.48% | -67.38% | 15.85% | 145.13% | 89.26% | -22.51% | -39.57% | -154.64% | 19.74% | 15.02% | 2,310.67% | 917.93% | -59.61% | -392.29% | -94.53% | -116.39% | 66.14% |
|
FCF Payout Ratio Growth (3y)
|
| | | | | | | | | | | 26.19% | 20.48% | -47.63% | 17.99% | -40.30% | -2.93% | 26.31% | 28.39% | 48.49% | 28.93% | -2.89% | -47.68% | 112.30% | -37.83% | 12.31% | -33.75% | 156.50% | 122.09% | -2.91% | -66.37% | -7.28% | -39.80% | -7.03% |
|
FCF Payout Ratio Growth (5y)
|
| | | | | | | | | | | | | | | | | | | 16.57% | 14.64% | -29.85% | -16.12% | -31.67% | -26.39% | 15.26% | 16.04% | 83.06% | 57.13% | -15.03% | -19.93% | 66.05% | -23.12% | -1.01% |
|
FCF Payout Ratio (QoQ)
|
110.80% | 506.52% | -78.36% | 336.57% | -84.59% | -4,165.06% | 83.17% | 81.65% | 183.34% | 21.82% | 238.10% | -97.66% | 1,861.20% | -50.20% | 147.50% | -43.46% | -33.74% | -32.58% | 29.14% | 100.79% | 40.22% | -47.95% | -47.13% | 56.58% | -226.77% | 214.08% | -49.21% | 3,181.80% | -56.99% | -94.37% | -467.57% | 161.44% | -228.82% | 157.10% |
|
Interest Coverage Ratio Growth (1y)
|
| | | -6.24% | -15.35% | -21.08% | 0.63% | -25.05% | -19.24% | -0.64% | 17.05% | 34.13% | 45.66% | 28.33% | 7.00% | 28.12% | 72.94% | 81.71% | 149.28% | 60.54% | 8.38% | -25.70% | -54.18% | -51.95% | -59.33% | -45.95% | -33.53% | -22.02% | -7.51% | -71.51% | 21.04% | 13.09% | -20.35% | 178.66% |
|
Interest Coverage Ratio Growth (3y)
|
| | | | | | | | | | | -1.95% | -0.14% | 0.21% | 8.02% | 8.81% | 26.71% | 32.32% | 46.16% | 40.26% | 39.76% | 20.11% | 6.92% | -0.39% | -8.65% | -9.97% | -8.77% | -15.59% | -25.85% | -51.45% | -28.30% | -24.89% | -33.09% | -24.57% |
|
Interest Coverage Ratio Growth (5y)
|
| | | | | | | | | | | | | | | | | | | 14.16% | 13.29% | 6.32% | 7.56% | -0.13% | -2.16% | -1.43% | -1.00% | 0.67% | 0.53% | -23.22% | -0.34% | -2.71% | -10.90% | -10.34% |
|
Interest Coverage Ratio (QoQ)
|
0.88% | 3.37% | -24.28% | 18.74% | -8.92% | -3.63% | -3.45% | -11.55% | -1.87% | 18.56% | 13.75% | 1.35% | 6.56% | 4.46% | -5.16% | 21.36% | 43.83% | 9.76% | 30.11% | -21.84% | -2.90% | -24.75% | -19.77% | -18.04% | -17.80% | -0.01% | -1.32% | -3.85% | -2.51% | -69.20% | 319.19% | -10.17% | -31.34% | 7.77% |
|
Net Margin Growth (1y)
|
| | | 10,638.00 | -1456.00 | -1.00 | 1,786.00 | -5644.00 | -5631.00 | -1775.00 | 2,400.00 | 1,178.00 | 8,473.00 | -400.00 | -3617.00 | 5,880.00 | 5,858.00 | 11,806.00 | 11,168.00 | 5,443.00 | 2,524.00 | -1363.00 | 2,561.00 | -4189.00 | -7862.00 | -4819.00 | -6844.00 | -1055.00 | -842.00 | -39294.00 | 9,694.00 | 15,195.00 | -12641.00 | 28,541.00 |
|
Net Margin Growth (3y)
|
| | | | | | | | | | | 6,173.00 | 1,386.00 | -2176.00 | 570.00 | 1,414.00 | 8,699.00 | 9,631.00 | 9,951.00 | 12,502.00 | 16,854.00 | 10,043.00 | 10,112.00 | 7,135.00 | 520.00 | 5,624.00 | 6,884.00 | 200.00 | -6179.00 | -45476.00 | 5,411.00 | 9,952.00 | -21345.00 | -15572.00 |
|
Net Margin Growth (5y)
|
| | | | | | | | | | | | | | | | | | | 17,496.00 | 9,768.00 | 8,267.00 | 14,298.00 | 2,669.00 | 3,362.00 | 3,449.00 | 5,668.00 | 7,258.00 | 8,151.00 | -34070.00 | 12,962.00 | 21,275.00 | -12963.00 | -5129.00 |
|
Net Margin (QoQ)
|
10,597.00 | -15.00 | -1649.00 | 1,705.00 | -1497.00 | 1,440.00 | 138.00 | -5725.00 | -1484.00 | 5,296.00 | 4,313.00 | -6947.00 | 5,810.00 | -3577.00 | 1,097.00 | 2,550.00 | 5,788.00 | 2,371.00 | 459.00 | -3175.00 | 2,869.00 | -1516.00 | 4,383.00 | -9924.00 | -804.00 | 1,527.00 | 2,357.00 | -4135.00 | -591.00 | -36925.00 | 51,345.00 | 1,367.00 | -28428.00 | 4,257.00 |
|
Return on Sales Growth (1y)
|
| | | | | | 72.00 | -13.00 | -19.00 | -14.00 | -2.00 | 15.00 | 51.00 | 46.00 | -2.00 | 14.00 | 12.00 | 51.00 | 148.00 | 148.00 | 134.00 | 91.00 | 30.00 | -7.00 | -40.00 | -50.00 | -87.00 | -75.00 | -52.00 | -190.00 | -107.00 | -77.00 | -114.00 | 183.00 |
|
Return on Sales Growth (3y)
|
| | | | | | | | | | | | | | 68.00 | 16.00 | 44.00 | 83.00 | 144.00 | 178.00 | 197.00 | 188.00 | 176.00 | 156.00 | 107.00 | 92.00 | 91.00 | 67.00 | 43.00 | -149.00 | -164.00 | -158.00 | -206.00 | -58.00 |
|
Return on Sales Growth (5y)
|
| | | | | | | | | | | | | | | | | | | | | | 246.00 | 158.00 | 139.00 | 124.00 | 87.00 | 97.00 | 105.00 | -52.00 | -18.00 | 4.00 | -60.00 | 84.00 |
|
Return on Sales (QoQ)
|
| | | 71.00 | -6.00 | 0.00 | 7.00 | -14.00 | -12.00 | 4.00 | 19.00 | 4.00 | 24.00 | 0.00 | -29.00 | 20.00 | 22.00 | 39.00 | 68.00 | 20.00 | 8.00 | -5.00 | 7.00 | -17.00 | -25.00 | -16.00 | -29.00 | -4.00 | -3.00 | -153.00 | 54.00 | 26.00 | -40.00 | 143.00 |