pww.comApollo Global Management, Inc. - NYSE:APO

Profile

Price

USD$ 162.4

()

Market Cap

USD$ 91.889B

Shares Out

565.816 M

Employees

5053

Dividends

Yield

1.91 %

Payout (TTM)

19.99 %

DPS (TTM)

1.817

DPS Growth 3Yr

-30.92 %

DPS Growth 5Yr

-18.85 %

DPS Growth 10Yr

-75.34 %

FinancialHealth

Cash

-

Net Debt

USD$ -7.836B

Debt/Equity (TTM)

54.9 %

Returns(TTM)

ROA

1.59 %

ROE

37.74 %

ROCE

7.65 %

Valuation(TTM)

P/E

16.278

P/B

5.328

P/FCF

-98.391 %

Margins(TTM)

Gross

93.42 %

Operating

26.56 %

Pre-Tax

24.07 %

Net

18.34 %

FCFPS

-1.597 %

Growth(CAGR)

RevPS 3Yr

4.431 %

RevPS 5Yr

9.278 %

RevPS 10Yr

1.094 %

NetIncomePS 3Yr

11.589 %

NetIncomePS 5Yr

168.395 %

NetIncomePS 10Yr

0.833 %

  • Last Price

    USD$ 162.4

  • 5D

    -6.019%

  • 1M

    -3.939%

  • 3M

    16.474%

  • 1Y

    57.670%

Apollo Global Management, Inc. (APO) demonstrates strong origination capabilities, with record volumes and a focus on high-grade assets, particularly in retirement services through its subsidiary Athene. The company is expanding its global wealth channel and capital solutions, benefiting from positive long-term trends like the shift to private markets and the retirement savings crisis. However, risks include execution challenges in platform integration, capital allocation issues, regulatory changes, and increased competition. Economic downturns and market volatility could also impact performance. Overall, while Apollo is positioned for growth, investors should be cautious of potential challenges ahead.

Valuation And Growth

Segments

Guidance and Outlook

Bulls - Bears Say

1Y

3Y

5Y

ALL

For the Fiscal PeriodFeb-28-2025Jan-31-2025Dec-31-2024Nov-30-2024Oct-31-2024Sep-30-2024Aug-31-2024Jul-31-2024Jun-30-2024May-31-2024Apr-30-2024Mar-31-2024Feb-29-2024Jan-31-2024Dec-31-2023Nov-30-2023Oct-31-2023Sep-30-2023Aug-31-2023Jul-31-2023Jun-30-2023May-31-2023Apr-30-2023Mar-31-2023Feb-28-2023Jan-31-2023Dec-31-2022Nov-30-2022Oct-31-2022Sep-30-2022Aug-31-2022Jul-31-2022Jun-30-2022May-31-2022Apr-30-2022Mar-31-2022Feb-28-2022Jan-31-2022Dec-31-2021Nov-30-2021Oct-31-2021Sep-30-2021Aug-31-2021Jul-31-2021Jun-30-2021May-31-2021Apr-30-2021Mar-31-2021Feb-28-2021Jan-31-2021Dec-31-2020Nov-30-2020Oct-31-2020Sep-30-2020Aug-31-2020Jul-31-2020Jun-30-2020May-31-2020Apr-30-2020Mar-31-2020Feb-29-2020Jan-31-2020Dec-31-2019Nov-30-2019Oct-31-2019Sep-30-2019Aug-31-2019Jul-31-2019Jun-30-2019May-31-2019Apr-30-2019Mar-31-2019Feb-28-2019Jan-31-2019Dec-31-2018Nov-30-2018Oct-31-2018Sep-30-2018Aug-31-2018Jul-31-2018Jun-30-2018May-31-2018Apr-30-2018Mar-31-2018Feb-28-2018Jan-31-2018Dec-31-2017Nov-30-2017Oct-31-2017Sep-30-2017Aug-31-2017Jul-31-2017Jun-30-2017May-31-2017Apr-30-2017Mar-31-2017Feb-28-2017Jan-31-2017Dec-31-2016Nov-30-2016Oct-31-2016Sep-30-2016Aug-31-2016Jul-31-2016Jun-30-2016May-31-2016Apr-30-2016Mar-31-2016Feb-29-2016Jan-31-2016Dec-31-2015Nov-30-2015Oct-31-2015Sep-30-2015Aug-31-2015Jul-31-2015Jun-30-2015May-31-2015Apr-30-2015Mar-31-2015Feb-28-2015Jan-31-2015Dec-31-2014Nov-30-2014Oct-31-2014Sep-30-2014Aug-31-2014Jul-31-2014Jun-30-2014May-31-2014Apr-30-2014Mar-31-2014Feb-28-2014Jan-31-2014Dec-31-2013Nov-30-2013Oct-31-2013Sep-30-2013Aug-31-2013Jul-31-2013Jun-30-2013May-31-2013Apr-30-2013Mar-31-2013Feb-28-2013Jan-31-2013Dec-31-2012Nov-30-2012Oct-31-2012Sep-30-2012Aug-31-2012Jul-31-2012Jun-30-2012May-31-2012Apr-30-2012Mar-31-2012Feb-29-2012Jan-31-2012Dec-31-2011Nov-30-2011Oct-31-2011Sep-30-2011Aug-31-2011Jul-31-2011Jun-30-2011May-31-2011Apr-30-2011Mar-31-2011

Valuation Multiples

TEV/LTM Unlevered FCF

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Market Cap/LTM Levered FCF

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

P/LTM Normalized EPS

32.29

33.04

31.92

33.82

37.33

32.55

30.16

35.26

33.22

32.68

31.72

32.91

32.72

33.79

31.36

30.96

39.08

45.30

44.08

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

37.81

32.10

33.78

22.08

23.54

20.96

17.25

16.77

17.57

18.01

16.44

15.68

66.64

55.13

68.56

98.87

46.80

42.97

44.65

63.30

63.15

64.72

46.27

39.67

44.85

38.76

25.14

25.12

21.05

24.18

24.42

24.22

24.21

28.45

25.54

25.10

25.78

26.48

29.33

-

-

291.74

137.97

131.50

129.01

-

-

-

-

133.12

124.47

192.94

175.87

174.96

185.75

-

-

-

-

-

-

-

-

-

-

-

-

60.23

65.14

168.00

180.90

181.31

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

8.96

-

-

-

-

-

-

-

-

-

-

-

P/LTM EPS

17.74

18.15

17.53

18.58

15.57

13.58

12.58

14.08

13.27

13.05

13.09

13.58

13.50

37.30

34.62

34.18

126.39

146.49

142.54

-

-

-

-

-

-

-

-

-

-

-

-

91.75

77.90

92.61

6.80

8.47

8.92

8.41

8.70

8.51

9.05

7.24

7.03

7.64

8.07

7.44

125.84

106.84

112.41

-

-

-

-

-

-

-

-

-

10.91

9.03

11.23

12.75

22.94

21.06

19.79

31.58

31.51

27.56

48.55

41.63

-

-

18.23

18.22

15.27

17.54

18.30

19.26

19.25

17.80

15.98

15.70

9.29

9.54

10.57

11.70

10.96

10.25

12.37

11.79

11.57

9.23

8.69

8.88

8.80

11.53

10.78

16.89

15.40

15.32

14.54

18.66

19.35

54.95

48.54

52.61

27.72

28.07

25.49

20.87

23.33

25.10

39.26

42.85

46.34

51.42

55.37

55.49

36.93

34.90

37.68

16.54

15.68

16.26

16.32

8.78

8.99

9.44

9.96

8.92

6.74

7.90

7.99

7.70

7.51

7.17

8.87

7.77

6.98

8.85

7.98

7.96

13.07

10.51

11.41

22.60

17.62

15.92

-

-

-

-

-

-

-

-

-

-

-

-

6.99

5.41

6.85

9.75

9.69

10.15

21.75

21.66

P/BV

5.74

5.88

5.68

6.01

5.88

5.13

4.75

5.33

5.02

4.94

4.87

5.05

5.02

8.09

7.51

7.41

5.33

6.18

6.02

5.74

5.40

4.70

91.06

90.73

101.85

-

-

-

8.59

7.22

8.63

2.96

2.52

2.99

3.83

4.77

5.02

8.20

8.49

8.30

9.83

7.87

7.64

9.88

10.44

9.63

14.48

12.29

12.94

19.63

20.93

18.64

15.75

27.36

28.66

30.02

-

-

6.96

5.76

7.16

8.13

8.77

8.05

7.56

9.19

9.17

8.02

9.00

7.72

8.01

6.92

5.49

5.49

4.60

5.28

5.51

6.99

6.99

7.15

6.42

6.31

4.70

4.83

5.34

6.50

6.08

5.69

6.36

6.06

5.94

5.78

5.44

5.56

5.50

5.40

5.05

5.43

4.95

4.92

4.67

4.82

5.00

5.73

5.06

5.48

4.71

4.77

4.34

3.39

3.79

4.08

4.25

4.00

4.32

2.08

2.24

2.25

2.09

1.97

2.13

1.99

1.89

1.96

1.49

1.56

1.59

1.56

1.64

1.47

1.50

1.76

1.71

1.72

1.67

1.60

1.68

1.47

1.32

1.28

1.15

1.15

1.31

1.06

1.18

1.11

0.87

0.78

0.71

0.69

0.62

2.21

2.02

1.90

2.19

2.44

4.22

4.48

3.73

3.77

2.02

1.56

1.98

6.60

6.56

6.87

11.73

11.68

P/Tangible BV

7.80

7.98

7.70

8.16

8.55

7.45

6.90

7.87

7.41

7.29

7.40

7.68

7.63

20.94

19.44

19.19

11.25

13.05

12.69

12.37

11.62

10.12

-

-

-

-

-

-

-

-

-

4.87

4.14

4.92

3.99

4.97

5.23

8.76

9.07

8.86

10.64

8.52

8.27

10.99

11.62

10.71

17.25

14.65

15.41

26.72

28.49

25.37

20.15

43.90

45.98

43.64

-

-

7.63

6.31

7.85

8.76

9.63

8.84

8.16

10.57

10.55

8.98

10.48

8.99

9.22

7.97

6.10

6.10

5.11

5.87

6.13

7.83

7.82

8.00

7.19

7.06

5.16

5.30

5.87

7.23

6.77

6.33

7.17

6.83

6.70

6.57

6.18

6.32

6.26

6.23

5.83

6.44

5.87

5.84

5.54

5.80

6.01

7.27

6.43

6.96

5.76

5.83

5.29

4.11

4.60

4.95

5.19

4.88

5.28

2.22

2.39

2.40

2.22

2.10

2.27

2.12

2.01

2.08

1.57

1.64

1.68

1.64

1.74

1.55

1.59

1.87

1.81

1.82

1.78

1.70

1.79

1.56

1.41

1.37

1.23

1.23

1.41

1.13

1.27

1.21

0.94

0.85

0.77

0.75

0.68

2.63

2.40

2.26

2.67

2.97

5.62

5.97

4.98

5.02

2.33

1.80

2.28

11.44

11.36

11.90

47.29

47.09

TEV/LTM Total Revenue

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Market Cap/LTM Total Revenue

2.99

3.05

2.95

3.13

3.14

2.74

2.54

2.12

2.00

1.96

1.93

2.00

1.99

2.21

2.05

2.03

1.64

1.91

1.85

3.03

2.85

2.48

3.34

3.32

3.73

5.63

5.07

5.52

5.99

5.03

6.02

7.46

6.34

7.53

4.89

6.09

6.41

6.76

3.02

2.95

3.22

2.58

2.41

2.28

2.42

2.23

5.79

4.92

5.17

5.70

6.07

5.41

4.57

6.67

6.99

7.32

16.94

16.15

3.30

2.73

3.40

3.72

5.84

5.36

5.04

5.12

4.61

4.02

4.47

3.83

6.40

5.53

3.08

3.08

2.58

2.96

3.09

3.30

3.29

3.51

3.15

3.09

2.27

2.33

2.58

2.92

2.73

2.55

2.77

2.64

2.59

2.20

2.07

2.11

2.05

2.36

2.21

2.73

2.49

2.48

2.34

2.92

3.03

3.79

3.35

3.63

3.07

3.11

2.82

2.25

2.51

2.70

2.99

2.67

2.89

2.66

2.86

2.87

2.50

2.36

2.55

1.97

1.87

1.94

1.77

1.26

1.29

1.35

1.43

1.28

1.09

1.28

1.27

1.15

1.12

1.07

1.25

1.10

0.99

1.05

0.95

0.95

1.26

1.01

1.08

1.25

0.98

0.88

17.43

16.82

15.21

8.15

7.44

7.00

12.40

13.79

13.19

2.19

1.83

1.84

0.58

0.45

0.57

0.83

0.82

0.86

1.05

1.05

TEV/LTM EBITDA

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

TEV/LTM EBIT

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Margin Analysis

Gross Margin

39.79

39.79

39.79

39.79

37.18

37.18

37.18

26.29

26.29

26.29

27.82

27.82

27.82

27.87

27.87

20.98

20.98

20.98

5.16

5.16

5.16

-35.43

-35.43

-35.43

-64.67

-64.67

-64.67

-51.04

-51.04

-51.04

43.14

43.14

43.14

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

SG&A Margin

12.53

12.53

12.53

12.53

14.70

14.70

14.70

10.80

10.80

10.80

11.25

11.25

11.25

12.07

12.07

10.81

10.81

10.81

17.08

17.08

17.08

24.21

24.21

24.21

36.34

36.34

36.34

50.57

50.57

50.57

66.64

66.64

66.64

52.06

52.06

52.06

49.61

49.61

49.61

48.05

48.05

48.05

45.95

45.95

45.95

65.11

65.11

65.11

73.43

73.43

73.43

78.26

78.26

78.26

127.17

127.17

127.17

54.70

54.70

54.70

58.34

58.34

58.34

61.88

61.88

61.88

65.60

65.60

65.60

82.69

82.69

82.69

56.10

56.10

56.10

53.01

53.01

53.01

52.71

52.71

52.71

47.71

47.71

47.71

51.71

51.71

51.71

52.87

52.87

52.87

51.57

51.57

51.57

53.30

53.30

53.30

65.09

65.09

65.09

74.52

74.52

74.52

89.52

89.52

89.52

79.25

79.25

79.25

69.76

69.76

69.76

67.45

67.45

67.45

64.60

64.60

64.60

62.71

62.71

62.71

53.89

53.89

53.89

50.30

50.30

50.30

50.45

50.45

50.45

50.16

50.16

50.16

51.23

51.23

51.23

55.39

55.39

55.39

59.85

59.85

59.85

68.43

68.43

68.43

81.45

81.45

81.45

1082.80

1082.80

1082.80

661.68

661.68

661.68

1158.68

1158.68

1158.68

210.67

210.67

210.67

87.43

87.43

87.43

101.46

101.46

101.46

101.12

101.12

101.12

EBITDA Margin

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

EBIT Margin

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Earnings from Cont. Ops Margin

26.18

26.18

26.18

26.18

27.60

27.60

27.60

20.01

20.01

20.01

20.38

20.38

20.38

15.28

15.28

9.16

9.16

9.16

-5.95

-5.95

-5.95

-32.34

-32.34

-32.34

-54.23

-54.23

-54.23

-45.78

-45.78

-45.78

38.54

38.54

38.54

73.40

73.40

73.40

80.01

80.01

80.01

81.59

81.59

81.59

71.39

71.39

71.39

21.03

21.03

21.03

-13.58

-13.58

-13.58

-26.39

-26.39

-26.39

-157.54

-157.54

-157.54

54.24

54.24

54.24

44.09

44.09

44.09

39.07

39.07

39.07

28.86

28.86

28.86

1.86

1.86

1.86

41.30

41.30

41.30

40.89

40.89

40.89

44.45

44.45

44.45

53.10

53.10

53.10

55.59

55.59

55.59

51.88

51.88

51.88

56.38

56.38

56.38

47.80

47.80

47.80

41.67

41.67

41.67

40.71

40.71

40.71

23.46

23.46

23.46

34.65

34.65

34.65

37.66

37.66

37.66

22.07

22.07

22.07

26.15

26.15

26.15

47.47

47.47

47.47

66.79

66.79

66.79

72.00

72.00

72.00

70.34

70.34

70.34

64.09

64.09

64.09

54.78

54.78

54.78

47.44

47.44

47.44

101.72

101.72

101.72

107.97

107.97

107.97

119.45

119.45

119.45

719.95

719.95

719.95

-97.13

-97.13

-97.13

-97.13

-97.13

-97.13

-97.13

-97.13

-97.13

38.37

38.37

38.37

34.06

34.06

34.06

26.19

26.19

26.19

Net Income Margin

18.46

18.46

18.46

18.46

22.03

22.03

22.03

16.23

16.23

16.23

15.80

15.80

15.80

11.38

11.38

6.31

6.31

6.31

-3.60

-3.60

-3.60

-18.08

-18.08

-18.08

-32.76

-32.76

-32.76

-29.04

-29.04

-29.04

17.32

17.32

17.32

31.64

31.64

31.64

34.32

34.32

34.32

34.91

34.91

34.91

30.63

30.63

30.63

7.07

7.07

7.07

-6.04

-6.04

-6.04

-1.34

-1.34

-1.34

-44.79

-44.79

-44.79

29.76

29.76

29.76

26.97

26.97

26.97

18.13

18.13

18.13

12.79

12.79

12.79

-1.00

-1.00

-1.00

17.61

17.61

17.61

17.48

17.48

17.48

19.32

19.32

19.32

23.14

23.14

23.14

24.50

24.50

24.50

21.97

21.97

21.97

23.39

23.39

23.39

19.84

19.84

19.84

16.80

16.80

16.80

16.59

16.59

16.59

8.53

8.53

8.53

13.30

13.30

13.30

13.77

13.77

13.77

9.96

9.96

9.96

9.44

9.44

9.44

10.94

10.94

10.94

14.83

14.83

14.83

16.69

16.69

16.69

16.69

16.69

16.69

17.80

17.80

17.80

16.52

16.52

16.52

15.41

15.41

15.41

13.75

13.75

13.75

11.02

11.02

11.02

6.52

6.52

6.52

-194.10

-194.10

-194.10

-194.10

-194.10

-194.10

-32.74

-32.74

-32.74

-32.74

-32.74

-32.74

7.84

7.84

7.84

7.59

7.59

7.59

4.56

4.56

4.56

Levered Free Cash Flow Margin

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Unlevered Free Cash Flow Margin

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Margin Analysis

Total Revenue

-
-
-
-
-

US$ 31671.00

-
-

US$ 25957.00

-
-

US$ 33663.00

-
-

US$ 31944.00

-
-

US$ 25756.00

-
-

US$ 26700.00

-
-

US$ 15284.00

-
-

US$ 10844.00

-
-

US$ 7195.00

-
-

US$ 5290.00

-
-

US$ 4383.00

-
-

US$ 5813.00

-
-

US$ 5912.68

-
-

US$ 5853.06

-
-

US$ 5981.11

-
-

US$ 2221.00

-
-

US$ 1845.75

-
-

US$ 1537.25

-
-

US$ 674.48

-
-

US$ 2833.48

-
-

US$ 1816.74

-
-

US$ 1644.38

-
-

US$ 1539.25

-
-

US$ 1033.69

-
-

US$ 2078.68

-
-

US$ 2274.57

-
-

US$ 2202.93

-
-

US$ 2718.93

-
-

US$ 2476.44

-
-

US$ 2268.92

-
-

US$ 2483.05

-
-

US$ 2030.08

-
-

US$ 1440.53

-
-

US$ 1135.37

-
-

US$ 828.97

-
-

US$ 1011.60

-
-

US$ 1093.60

-
-

US$ 1121.60

-
-

US$ 1344.99

-
-

US$ 1537.69

-
-

US$ 2057.84

-
-

US$ 2969.00

-
-

US$ 2891.04

-
-

US$ 3704.31

-
-

US$ 4067.32

-
-

US$ 3647.65

-
-

US$ 3359.04

-
-

US$ 2822.85

-
-

US$ 2307.80

-
-

US$ 113.20

-
-

US$ 210.69

-
-

US$ 130.78

-
-

US$ 835.24

-
-

US$ 2775.92

-
-

US$ 2547.15

Profitability

Return on Equity

33.50 %

33.50 %

33.50 %

33.50 %

31.32 %

31.32 %

31.32 %

30.11 %

30.11 %

30.11 %

32.03 %

32.03 %

32.03 %

37.75 %

37.75 %

19.19 %

19.19 %

19.19 %

-4.79 %

-4.79 %

-4.79 %

-25.63 %

-25.63 %

-25.63 %

-59.53 %

-59.53 %

-59.53 %

-27.23 %

-27.23 %

-27.23 %

11.58 %

11.58 %

11.58 %

46.74 %

46.74 %

46.74 %

65.64 %

65.64 %

65.64 %

68.86 %

68.86 %

68.86 %

68.88 %

68.88 %

68.88 %

10.01 %

10.01 %

10.01 %

-7.13 %

-7.13 %

-7.13 %

-11.96 %

-11.96 %

-11.96 %

-35.77 %

-35.77 %

-35.77 %

55.99 %

55.99 %

55.99 %

27.45 %

27.45 %

27.45 %

23.96 %

23.96 %

23.96 %

16.61 %

16.61 %

16.61 %

0.72 %

0.72 %

0.72 %

30.74 %

30.74 %

30.74 %

35.95 %

35.95 %

35.95 %

37.27 %

37.27 %

37.27 %

60.59 %

60.59 %

60.59 %

65.51 %

65.51 %

65.51 %

60.86 %

60.86 %

60.86 %

79.21 %

79.21 %

79.21 %

59.59 %

59.59 %

59.59 %

38.36 %

38.36 %

38.36 %

29.69 %

29.69 %

29.69 %

5.57 %

5.57 %

5.57 %

9.56 %

9.56 %

9.56 %

10.71 %

10.71 %

10.71 %

5.99 %

5.99 %

5.99 %

5.59 %

5.59 %

5.59 %

11.56 %

11.56 %

11.56 %

21.89 %

21.89 %

21.89 %

33.13 %

33.13 %

33.13 %

31.38 %

31.38 %

31.38 %

38.31 %

38.31 %

38.31 %

39.17 %

39.17 %

39.17 %

31.02 %

31.02 %

31.02 %

74.59 %

74.59 %

74.59 %

72.99 %

72.99 %

72.99 %

77.15 %

77.15 %

77.15 %

18.90 %

18.90 %

18.90 %

-36.07 %

-36.07 %

-36.07 %

-45.52 %

-45.52 %

-45.52 %

-37.59 %

-37.59 %

-37.59 %

38.30 %

38.30 %

38.30 %

38.16 %

38.16 %

38.16 %

24.80 %

24.80 %

24.80 %

Return on Assets

2.54 %

2.54 %

2.54 %

2.54 %

2.28 %

2.28 %

2.28 %

2.23 %

2.23 %

2.23 %

2.28 %

2.28 %

2.28 %

1.47 %

1.47 %

0.92 %

0.92 %

0.92 %

-0.34 %

-0.34 %

-0.34 %

-2.44 %

-2.44 %

-2.44 %

-2.80 %

-2.80 %

-2.80 %

-1.76 %

-1.76 %

-1.76 %

1.17 %

1.17 %

1.17 %

15.75 %

15.75 %

15.75 %

20.16 %

20.16 %

20.16 %

20.99 %

20.99 %

20.99 %

19.53 %

19.53 %

19.53 %

2.90 %

2.90 %

2.90 %

-1.88 %

-1.88 %

-1.88 %

-3.21 %

-3.21 %

-3.21 %

-9.22 %

-9.22 %

-9.22 %

21.15 %

21.15 %

21.15 %

10.65 %

10.65 %

10.65 %

9.19 %

9.19 %

9.19 %

6.50 %

6.50 %

6.50 %

0.30 %

0.30 %

0.30 %

12.41 %

12.41 %

12.41 %

14.46 %

14.46 %

14.46 %

14.83 %

14.83 %

14.83 %

22.88 %

22.88 %

22.88 %

22.29 %

22.29 %

22.29 %

20.68 %

20.68 %

20.68 %

26.36 %

26.36 %

26.36 %

19.05 %

19.05 %

19.05 %

11.65 %

11.65 %

11.65 %

9.18 %

9.18 %

9.18 %

1.39 %

1.39 %

1.39 %

2.53 %

2.53 %

2.53 %

2.85 %

2.85 %

2.85 %

1.81 %

1.81 %

1.81 %

1.51 %

1.51 %

1.51 %

3.20 %

3.20 %

3.20 %

5.94 %

5.94 %

5.94 %

9.93 %

9.93 %

9.93 %

9.20 %

9.20 %

9.20 %

11.01 %

11.01 %

11.01 %

10.68 %

10.68 %

10.68 %

8.68 %

8.68 %

8.68 %

22.49 %

22.49 %

22.49 %

21.30 %

21.30 %

21.30 %

22.14 %

22.14 %

22.14 %

6.12 %

6.12 %

6.12 %

-14.40 %

-14.40 %

-14.40 %

-17.95 %

-17.95 %

-17.95 %

-15.29 %

-15.29 %

-15.29 %

17.23 %