Air China Limited - SEHK:753
Valuation And Growth
Segments
1Y
3Y
5Y
ALL
For the Fiscal Period | Feb-28-2025 | Jan-31-2025 | Dec-31-2024 | Nov-30-2024 | Oct-31-2024 | Sep-30-2024 | Aug-31-2024 | Jul-31-2024 | Jun-30-2024 | May-31-2024 | Apr-30-2024 | Mar-31-2024 | Feb-29-2024 | Jan-31-2024 | Dec-31-2023 | Nov-30-2023 | Oct-31-2023 | Sep-30-2023 | Aug-31-2023 | Jul-31-2023 | Jun-30-2023 | May-31-2023 | Apr-30-2023 | Mar-31-2023 | Feb-28-2023 | Jan-31-2023 | Dec-31-2022 | Nov-30-2022 | Oct-31-2022 | Sep-30-2022 | Aug-31-2022 | Jul-31-2022 | Jun-30-2022 | May-31-2022 | Apr-30-2022 | Mar-31-2022 | Feb-28-2022 | Jan-31-2022 | Dec-31-2021 | Nov-30-2021 | Oct-31-2021 | Sep-30-2021 | Aug-31-2021 | Jul-31-2021 | Jun-30-2021 | May-31-2021 | Apr-30-2021 | Mar-31-2021 | Feb-28-2021 | Jan-31-2021 | Dec-31-2020 | Nov-30-2020 | Oct-31-2020 | Sep-30-2020 | Aug-31-2020 | Jul-31-2020 | Jun-30-2020 | May-31-2020 | Apr-30-2020 | Mar-31-2020 | Feb-29-2020 | Jan-31-2020 | Dec-31-2019 | Nov-30-2019 | Oct-31-2019 | Sep-30-2019 | Aug-31-2019 | Jul-31-2019 | Jun-30-2019 | May-31-2019 | Apr-30-2019 | Mar-31-2019 | Feb-28-2019 | Jan-31-2019 | Dec-31-2018 | Nov-30-2018 | Oct-31-2018 | Sep-30-2018 | Aug-31-2018 | Jul-31-2018 | Jun-30-2018 | May-31-2018 | Apr-30-2018 | Mar-31-2018 | Feb-28-2018 | Jan-31-2018 | Dec-31-2017 | Nov-30-2017 | Oct-31-2017 | Sep-30-2017 | Aug-31-2017 | Jul-31-2017 | Jun-30-2017 | May-31-2017 | Apr-30-2017 | Mar-31-2017 | Feb-28-2017 | Jan-31-2017 | Dec-31-2016 | Nov-30-2016 | Oct-31-2016 | Sep-30-2016 | Aug-31-2016 | Jul-31-2016 | Jun-30-2016 | May-31-2016 | Apr-30-2016 | Mar-31-2016 | Feb-29-2016 | Jan-31-2016 | Dec-31-2015 | Nov-30-2015 | Oct-31-2015 | Sep-30-2015 | Aug-31-2015 | Jul-31-2015 | Jun-30-2015 | May-31-2015 | Apr-30-2015 | Mar-31-2015 | Feb-28-2015 | Jan-31-2015 | Dec-31-2014 | Nov-30-2014 | Oct-31-2014 | Sep-30-2014 | Aug-31-2014 | Jul-31-2014 | Jun-30-2014 | May-31-2014 | Apr-30-2014 | Mar-31-2014 | Feb-28-2014 | Jan-31-2014 | Dec-31-2013 | Nov-30-2013 | Oct-31-2013 | Sep-30-2013 | Aug-31-2013 | Jul-31-2013 | Jun-30-2013 | May-31-2013 | Apr-30-2013 | Mar-31-2013 | Feb-28-2013 | Jan-31-2013 | Dec-31-2012 | Nov-30-2012 | Oct-31-2012 | Sep-30-2012 | Aug-31-2012 | Jul-31-2012 | Jun-30-2012 | May-31-2012 | Apr-30-2012 | Mar-31-2012 | Feb-29-2012 | Jan-31-2012 | Dec-31-2011 | Nov-30-2011 | Oct-31-2011 | Sep-30-2011 | Aug-31-2011 | Jul-31-2011 | Jun-30-2011 | May-31-2011 | Apr-30-2011 | Mar-31-2011 | Feb-28-2011 | Jan-31-2011 | Dec-31-2010 | Nov-30-2010 | Oct-31-2010 | Sep-30-2010 | Aug-31-2010 | Jul-31-2010 | Jun-30-2010 | May-31-2010 | Apr-30-2010 | Mar-31-2010 | Feb-28-2010 | Jan-31-2010 | Dec-31-2009 | Nov-30-2009 | Oct-31-2009 | Sep-30-2009 | Aug-31-2009 | Jul-31-2009 | Jun-30-2009 | May-31-2009 | Apr-30-2009 | Mar-31-2009 | Feb-28-2009 | Jan-31-2009 | Dec-31-2008 | Nov-30-2008 | Oct-31-2008 | Sep-30-2008 | Aug-31-2008 | Jul-31-2008 | Jun-30-2008 | May-31-2008 | Apr-30-2008 | Mar-31-2008 | Feb-29-2008 | Jan-31-2008 | Dec-31-2007 | Nov-30-2007 | Oct-31-2007 | Sep-30-2007 | Aug-31-2007 | Jul-31-2007 | Jun-30-2007 | May-31-2007 | Apr-30-2007 | Mar-31-2007 | Feb-28-2007 | Jan-31-2007 | Dec-31-2006 | Nov-30-2006 | Oct-31-2006 | Sep-30-2006 | Aug-31-2006 | Jul-31-2006 | Jun-30-2006 | May-31-2006 | Apr-30-2006 | Mar-31-2006 | Feb-28-2006 | Jan-31-2006 | Dec-31-2005 | Nov-30-2005 | Oct-31-2005 | Sep-30-2005 | Aug-31-2005 | Jul-31-2005 | Jun-30-2005 | May-31-2005 | Apr-30-2005 | Mar-31-2005 | Feb-28-2005 | Jan-31-2005 | Dec-31-2004 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 214.04 | 214.27 | 218.29 | 216.94 | 208.70 | - | - | 24.44 | 24.51 | 24.83 | 24.67 | 30.96 | 37.10 | 36.52 | 37.22 | 38.39 | 38.08 | 118.48 | 121.90 | - | - | - | - | - | - | - | - | - | - | 62.60 | 63.21 | 26.70 | 28.66 | 26.67 | 26.43 | 23.83 | 23.66 | 23.64 | 22.79 | 21.65 | 22.21 | 20.77 | 20.60 | 283.32 | - | - | - | - | - | - | - | - | - | - | - | 34.40 | 33.85 | 33.57 | 35.33 | 9.92 | 21.78 | 22.61 | 24.51 | 23.01 | 22.80 | 13.24 | 13.15 | 23.14 | 23.75 | 22.54 | 25.01 | 23.03 | 32.55 | 29.77 | 28.13 | 29.15 | 27.52 | 48.55 | 47.66 | 21.10 | 22.65 | 25.79 | 27.26 | 41.81 | 192.15 | 187.11 | 172.79 | 160.68 | 146.84 | 140.48 | 146.29 | - | - | - | - | 106.06 | - | - | - | - | - | - | - | 13.40 | 12.33 | 12.47 | 12.63 | 9.17 | 10.49 | 10.75 | 12.20 | 12.03 | 12.87 | 25.30 | 25.25 | - | - | - | - | 173.32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.46 | 26.34 | 28.71 | 28.43 | - | 105.93 | 109.66 | 108.69 | 96.27 | 99.66 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 88.70 | 86.55 | 85.68 | 92.31 | 62.65 | - | - | - | - | - | 229.15 | 212.02 | - | - | - | - | 16.55 | 15.43 | 14.22 | 13.67 | 12.60 | 11.37 | 21.67 | 22.07 | 14.55 | 11.98 | 11.48 | 11.65 | 37.13 | 30.56 | 29.99 | 30.01 | 28.95 | 27.81 | 256.45 | 255.66 | 57.46 | 50.20 | 68.02 | 77.16 | - | - | - | - | - | - | 285.24 | 242.02 | - | - | - | - | - | 49.17 | 49.06 | 40.04 | 37.43 | 36.17 | - | - | - | - | - | - | 4.89 | 4.74 | 4.56 | 4.43 | 4.61 | 4.39 | 4.37 | 23.99 | 25.09 | 25.33 | 25.95 | 25.95 | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | 12.97 | 13.08 | 13.58 | 13.33 | 17.04 | 29.51 | 28.23 | 29.78 | 32.37 | 31.68 | - | - | - | - | - | - | - | - | - | - | - | - | 129.89 | 132.93 | 15.27 | 18.17 | 15.23 | 14.88 | 13.23 | 14.00 | 13.98 | 12.80 | 11.24 | 12.01 | 10.30 | 10.08 | - | - | - | - | - | - | - | - | - | - | - | - | 23.25 | 22.24 | 21.73 | 24.95 | 4.38 | 12.60 | 13.72 | 16.28 | 14.26 | 13.98 | 6.68 | 6.57 | 13.29 | 14.06 | 12.55 | 15.62 | 16.98 | 24.96 | 21.25 | 19.07 | 20.43 | 18.26 | 43.60 | 42.06 | 12.89 | 14.76 | 18.56 | 20.34 | 37.71 | 146.57 | 140.80 | 124.40 | 110.52 | 94.67 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.30 | 6.11 | 6.26 | 6.44 | 6.65 | 5.80 | 6.13 | 8.03 | 7.80 | 8.89 | 14.54 | 14.47 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13.90 | 15.13 | 18.41 | 18.03 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 83.48 | 80.43 | 79.19 | 88.62 | 52.55 | - | - | - | - | - | - | - | - | - | - | - | 15.57 | 14.20 | 12.70 | 12.03 | 10.71 | 9.20 | 15.53 | 16.00 | 12.29 | 9.13 | 8.52 | 8.73 | 35.40 | 25.12 | 24.22 | 24.26 | 22.59 | 20.81 | - | - | 96.29 | 81.49 | 117.82 | 136.46 | - | - | - | - | - | - | - | - | - | - | - | - | - | 61.24 | 61.03 | 44.78 | 40.06 | 37.79 | - | - | - | - | - | - | 2.91 | 2.74 | 2.54 | 2.40 | 2.59 | 2.35 | 2.33 | 25.77 | 28.23 | 28.78 | 30.15 | 30.15 | - | - | - | - |
P/LTM Normalized EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13.45 | 17.29 | 17.76 | 21.81 | 19.63 | 19.14 | 17.57 | 17.29 | 18.02 | 18.44 | 17.01 | 21.88 | 23.67 | 22.10 | 20.28 | 17.78 | 19.73 | 16.45 | 15.55 | 15.14 | 11.72 | 12.30 | 14.75 | 17.01 | 18.69 | 23.13 | 22.16 | 18.36 | 16.23 | 14.39 | 13.77 | 14.77 | 18.40 | 20.98 | 19.31 | 17.96 | 14.13 | 12.77 | 11.94 | 10.55 | 11.34 | 10.87 | 12.30 | 13.55 | 11.58 | 10.35 | 10.04 | 11.52 | 11.78 | 9.86 | 10.65 | 13.06 | 13.36 | 16.01 | 11.85 | 10.86 | 24.36 | 27.39 | 29.80 | 29.26 | 35.37 | 66.34 | 71.74 | 60.45 | 57.37 | 48.40 | 36.02 | 35.22 | 20.50 | 19.60 | 19.12 | 18.99 | 18.30 | 15.90 | 15.90 | 18.20 | 18.92 | 16.63 | 14.66 | 13.82 | 15.77 | 16.76 | 19.29 | 18.87 | 19.92 | 22.72 | 24.02 | 23.69 | 18.77 | 19.89 | 11.80 | 11.29 | 10.21 | 8.44 | 8.81 | 10.47 | 8.23 | 7.11 | 7.51 | 6.97 | 6.91 | 7.45 | 6.30 | 9.03 | 9.32 | 9.12 | 8.94 | 8.89 | 8.26 | 11.44 | 12.63 | 13.74 | 15.92 | 16.39 | 28.69 | 22.22 | 65.48 | 57.18 | 57.69 | 64.60 | - | - | - | - | - | - | - | - | - | - | - | - | 49.60 | 41.86 | 41.66 | 47.61 | 39.28 | 41.07 | 11.58 | 13.72 | 13.40 | 11.41 | 17.29 | 17.17 | 23.23 | 37.29 | 34.03 | 57.39 | 48.55 | 57.69 | 50.35 | 44.00 | 42.04 | 35.80 | 35.92 | 31.96 | 33.66 | 23.04 | 21.85 | 16.58 | 15.59 | 15.36 | 16.44 | 13.61 | 14.34 | 15.59 | 14.75 | 15.49 | 15.54 | 14.63 | 13.60 | 12.82 | 13.86 | 12.56 | 12.43 | 9.00 | 9.86 | 10.05 | 10.53 | 10.53 | 13.89 | 14.75 | 13.65 | 14.75 |
P/LTM EPS | - | - | - | - | - | - | - | 244.00 | 250.20 | 286.73 | 271.57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.58 | 11.08 | 11.38 | 13.98 | 12.58 | 12.27 | 11.89 | 11.70 | 12.12 | 12.40 | 11.44 | 14.72 | 15.88 | 17.23 | 15.81 | 13.86 | 15.38 | 12.82 | 11.87 | 11.55 | 9.34 | 9.80 | 11.75 | 13.55 | 15.49 | 16.97 | 16.26 | 13.47 | 11.91 | 10.56 | 10.75 | 11.53 | 13.47 | 15.35 | 14.13 | 13.14 | 10.16 | 8.17 | 7.64 | 6.75 | 7.26 | 6.96 | 8.74 | 9.63 | 8.09 | 7.23 | 7.01 | 8.05 | 8.12 | 6.79 | 7.34 | 9.01 | 9.21 | 11.04 | 8.29 | 7.60 | 15.06 | 16.93 | 18.42 | 18.09 | 20.56 | 27.41 | 29.65 | 24.98 | 23.71 | 20.00 | 18.11 | 17.71 | 13.85 | 13.24 | 12.91 | 12.83 | 13.25 | 10.28 | 10.28 | 11.76 | 12.23 | 10.74 | 10.11 | 9.53 | 10.39 | 11.05 | 12.71 | 12.43 | 13.61 | 16.09 | 17.01 | 16.78 | 13.30 | 14.09 | 10.85 | 10.38 | 8.97 | 7.42 | 7.74 | 9.20 | 7.10 | 5.65 | 5.97 | 5.54 | 5.49 | 5.92 | 4.71 | 6.75 | 6.98 | 6.82 | 6.69 | 6.65 | 5.83 | 6.57 | 7.26 | 7.89 | 9.14 | 9.42 | 16.07 | 12.44 | 14.65 | 12.79 | 12.91 | 14.46 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.21 | 10.92 | 10.96 | 9.33 | 14.14 | 14.04 | 18.84 | 30.21 | 27.57 | 46.49 | 39.33 | 46.74 | 34.29 | 29.97 | 25.37 | 21.61 | 21.68 | 19.29 | 20.90 | 15.03 | 14.25 | 10.81 | 10.17 | 10.02 | 13.52 | 11.18 | 12.19 | 13.25 | 12.53 | 13.16 | 11.80 | 11.11 | 10.33 | 9.74 | 10.52 | 9.54 | 9.44 | 6.95 | 7.62 | 7.76 | 8.13 | 8.13 | 12.33 | 13.09 | 12.11 | 13.09 |
P/BV | 1.73 | 1.76 | 1.90 | 1.86 | 1.61 | 1.83 | 1.33 | 1.45 | 1.49 | 1.71 | 1.62 | 1.50 | 1.62 | 1.68 | 1.91 | 2.03 | 2.06 | 2.27 | 2.49 | 2.56 | 2.24 | 2.39 | 2.78 | 3.82 | 2.71 | 2.61 | 2.60 | 2.32 | 2.04 | 1.73 | 1.82 | 1.38 | 1.53 | 1.28 | 1.20 | 1.06 | 1.06 | 1.03 | 0.96 | 0.87 | 0.97 | 0.87 | 0.88 | 0.85 | 0.98 | 1.07 | 1.06 | 1.06 | 1.00 | 0.84 | 0.95 | 0.98 | 0.78 | 0.81 | 0.85 | 0.72 | 0.69 | 0.69 | 0.83 | 0.69 | 0.88 | 0.91 | 1.12 | 1.00 | 0.98 | 0.98 | 0.97 | 1.06 | 1.09 | 1.00 | 1.29 | 1.32 | 1.06 | 0.97 | 0.85 | 0.94 | 0.79 | 1.03 | 1.01 | 0.90 | 0.95 | 1.14 | 1.31 | 1.40 | 1.59 | 1.52 | 1.26 | 1.12 | 0.99 | 1.01 | 1.08 | 1.02 | 1.17 | 1.08 | 1.00 | 1.07 | 0.93 | 0.87 | 0.77 | 0.83 | 0.79 | 0.92 | 0.97 | 0.97 | 0.86 | 0.84 | 0.96 | 0.91 | 0.76 | 0.82 | 1.00 | 1.03 | 1.23 | 1.10 | 1.01 | 1.33 | 1.49 | 1.63 | 1.60 | 1.52 | 1.17 | 1.27 | 1.07 | 1.01 | 0.86 | 0.96 | 0.94 | 0.65 | 0.62 | 0.60 | 0.60 | 0.86 | 0.90 | 0.90 | 1.03 | 1.07 | 0.94 | 1.05 | 0.99 | 1.01 | 1.07 | 1.23 | 1.21 | 1.41 | 1.25 | 1.33 | 1.31 | 1.04 | 1.10 | 1.11 | 1.06 | 1.13 | 0.94 | 0.98 | 1.16 | 1.20 | 1.24 | 1.31 | 1.22 | 1.21 | 1.30 | 1.34 | 1.92 | 1.92 | 1.88 | 1.84 | 1.83 | 1.89 | 2.17 | 2.40 | 2.61 | 3.02 | 3.11 | 4.06 | 3.14 | 3.44 | 3.00 | 3.03 | 3.39 | 3.79 | 3.20 | 3.07 | 2.87 | 2.64 | 2.04 | 2.12 | 2.17 | 2.61 | 1.98 | 1.99 | 1.92 | 0.90 | 0.76 | 0.76 | 0.86 | 0.71 | 0.74 | 1.18 | 1.40 | 1.56 | 1.33 | 2.01 | 2.00 | 2.41 | 2.78 | 2.53 | 4.27 | 3.61 | 4.29 | 3.57 | 3.12 | 3.21 | 2.73 | 2.74 | 2.44 | 2.13 | 2.30 | 2.19 | 1.66 | 1.56 | 1.54 | 1.65 | 1.37 | 1.46 | 1.59 | 1.50 | 1.58 | 1.65 | 1.55 | 1.44 | 1.36 | 1.47 | 1.33 | 1.32 | 1.37 | 1.50 | 1.53 | 1.60 | 1.60 | 3.54 | 3.76 | 3.48 | 3.76 |
P/Tangible BV | 2.29 | 2.33 | 2.52 | 2.46 | 2.13 | 2.07 | 1.80 | 1.97 | 2.02 | 2.31 | 2.19 | 2.05 | 2.15 | 2.23 | 2.53 | 2.69 | 2.73 | 3.10 | 3.40 | 3.07 | 2.69 | 2.87 | 3.34 | 4.95 | 3.19 | 3.08 | 3.07 | 2.74 | 2.41 | 1.94 | 2.04 | 1.52 | 1.68 | 1.41 | 1.32 | 1.14 | 1.14 | 1.11 | 1.03 | 0.93 | 1.04 | 0.93 | 0.94 | 0.91 | 1.05 | 1.14 | 1.13 | 1.13 | 1.06 | 0.89 | 1.01 | 1.04 | 0.83 | 0.86 | 0.91 | 0.76 | 0.73 | 0.73 | 0.88 | 0.73 | 0.93 | 0.96 | 1.18 | 1.06 | 1.03 | 1.04 | 1.02 | 1.12 | 1.15 | 1.06 | 1.37 | 1.39 | 1.12 | 1.03 | 0.90 | 1.00 | 0.83 | 1.10 | 1.07 | 0.96 | 1.01 | 1.21 | 1.40 | 1.50 | 1.70 | 1.63 | 1.35 | 1.19 | 1.06 | 1.08 | 1.16 | 1.10 | 1.25 | 1.15 | 1.07 | 1.16 | 1.01 | 0.95 | 0.84 | 0.90 | 0.86 | 1.01 | 1.06 | 1.06 | 0.95 | 0.92 | 1.05 | 0.99 | 0.83 | 0.89 | 1.10 | 1.12 | 1.35 | 1.20 | 1.10 | 1.46 | 1.64 | 1.79 | 1.76 | 1.67 | 1.27 | 1.37 | 1.16 | 1.10 | 0.93 | 1.04 | 1.02 | 0.70 | 0.67 | 0.65 | 0.65 | 0.93 | 0.97 | 0.97 | 1.11 | 1.15 | 1.01 | 1.14 | 1.07 | 1.09 | 1.16 | 1.33 | 1.31 | 1.53 | 1.36 | 1.44 | 1.42 | 1.12 | 1.19 | 1.22 | 1.16 | 1.24 | 1.02 | 1.07 | 1.27 | 1.31 | 1.36 | 1.44 | 1.34 | 1.32 | 1.43 | 1.48 | 2.12 | 2.13 | 2.08 | 2.04 | 2.03 | 2.11 | 2.49 | 2.75 | 2.99 | 3.46 | 3.57 | 4.77 | 3.69 | 3.87 | 3.38 | 3.41 | 3.81 | 4.32 | 3.64 | 3.50 | 3.27 | 3.01 | 2.33 | 2.44 | 2.49 | 3.03 | 2.30 | 2.32 | 2.23 | 0.97 | 0.82 | 0.82 | 0.94 | 0.77 | 0.81 | 1.27 | 1.51 | 1.67 | 1.42 | 2.15 | 2.14 | 2.53 | 2.83 | 2.59 | 4.36 | 3.69 | 4.38 | 3.65 | 3.19 | 3.42 | 2.91 | 2.92 | 2.60 | 2.33 | 2.53 | 2.40 | 1.82 | 1.71 | 1.69 | 1.77 | 1.47 | 1.46 | 1.59 | 1.50 | 1.58 | 1.65 | 1.55 | 1.44 | 1.36 | 1.47 | 1.33 | 1.32 | 1.37 | 1.50 | 1.53 | 1.60 | 1.60 | 3.54 | 3.76 | 3.48 | 3.76 |
TEV/LTM Total Revenue | 1.95 | 1.95 | 1.99 | 1.98 | 1.90 | 2.06 | 1.91 | 1.90 | 1.90 | 1.93 | 1.91 | 2.25 | 2.56 | 2.52 | 2.57 | 2.65 | 2.63 | 3.70 | 3.81 | 5.09 | 4.84 | 4.97 | 5.42 | 6.99 | 5.82 | 5.70 | 5.39 | 5.27 | 5.04 | 4.81 | 4.86 | 4.02 | 4.32 | 4.02 | 3.98 | 3.80 | 3.66 | 3.66 | 3.53 | 3.35 | 3.44 | 3.32 | 3.29 | 3.76 | 3.98 | 4.12 | 4.07 | 3.93 | 3.28 | 3.12 | 3.18 | 3.23 | 3.01 | 2.49 | 2.51 | 1.98 | 1.95 | 1.94 | 2.04 | 1.62 | 1.73 | 1.79 | 1.95 | 1.83 | 1.81 | 1.74 | 1.73 | 1.84 | 1.89 | 1.79 | 1.99 | 1.79 | 1.78 | 1.62 | 1.54 | 1.59 | 1.50 | 1.60 | 1.57 | 1.56 | 1.67 | 1.90 | 2.01 | 2.13 | 2.36 | 2.30 | 2.13 | 1.98 | 1.81 | 1.74 | 1.81 | 1.86 | 1.96 | 1.97 | 1.83 | 1.89 | 1.67 | 1.63 | 1.57 | 1.64 | 1.61 | 1.63 | 1.67 | 1.69 | 1.56 | 1.58 | 1.60 | 1.30 | 1.48 | 1.52 | 1.73 | 1.70 | 1.82 | 1.83 | 1.82 | 2.14 | 2.46 | 2.15 | 2.30 | 2.09 | 1.77 | 1.77 | 1.75 | 1.56 | 1.43 | 1.55 | 1.51 | 1.37 | 1.33 | 1.32 | 1.33 | 1.48 | 1.29 | 1.30 | 1.35 | 1.38 | 1.33 | 1.52 | 1.52 | 1.33 | 1.38 | 1.50 | 1.49 | 1.63 | 1.39 | 1.43 | 1.42 | 1.26 | 1.30 | 1.43 | 1.41 | 1.52 | 1.49 | 1.51 | 1.56 | 1.48 | 1.49 | 1.48 | 1.43 | 1.46 | 1.58 | 1.73 | 1.96 | 2.01 | 1.96 | 1.94 | 2.09 | 2.34 | 2.58 | 2.60 | 2.86 | 2.78 | 3.02 | 3.36 | 3.11 | 3.02 | 2.66 | 2.73 | 3.03 | 3.38 | 3.15 | 2.90 | 2.79 | 2.57 | 2.32 | 2.55 | 2.59 | 2.65 | 2.18 | 2.09 | 2.12 | 1.91 | 1.57 | 1.54 | 1.54 | 1.49 | 1.43 | 1.97 | 1.97 | 2.31 | 2.02 | 2.73 | 3.10 | 4.04 | 4.33 | 4.39 | 5.84 | 5.02 | 4.91 | 5.35 | 4.54 | 3.25 | 2.62 | 2.74 | 2.53 | 2.63 | 2.04 | 2.03 | 1.66 | 1.55 | 1.50 | 1.70 | 1.53 | 1.61 | 1.68 | 1.63 | 1.67 | 1.58 | 1.53 | 1.47 | 1.43 | 1.48 | 1.41 | 1.41 | 1.47 | 1.54 | 1.55 | 1.59 | 1.59 | 1.87 | 1.92 | 1.85 | 1.92 |
Market Cap/LTM Total Revenue | 0.68 | 0.68 | 0.72 | 0.71 | 0.63 | 0.72 | 0.61 | 0.65 | 0.65 | 0.68 | 0.66 | 0.71 | 0.93 | 0.89 | 0.93 | 1.02 | 0.99 | 1.31 | 1.41 | 1.99 | 1.74 | 1.87 | 2.32 | 2.92 | 2.75 | 2.63 | 2.31 | 2.19 | 1.97 | 2.00 | 2.05 | 1.56 | 1.85 | 1.55 | 1.52 | 1.50 | 1.57 | 1.57 | 1.44 | 1.26 | 1.35 | 1.21 | 1.19 | 1.28 | 1.50 | 1.65 | 1.59 | 1.67 | 1.35 | 1.19 | 1.25 | 1.30 | 1.09 | 0.94 | 0.96 | 0.74 | 0.71 | 0.69 | 0.79 | 0.62 | 0.74 | 0.81 | 0.96 | 0.84 | 0.82 | 0.76 | 0.75 | 0.85 | 0.90 | 0.80 | 1.00 | 1.09 | 1.02 | 0.87 | 0.78 | 0.84 | 0.75 | 0.84 | 0.81 | 0.79 | 0.90 | 1.13 | 1.24 | 1.33 | 1.57 | 1.51 | 1.34 | 1.19 | 1.02 | 0.96 | 1.04 | 1.02 | 1.13 | 1.14 | 1.00 | 0.96 | 0.79 | 0.76 | 0.70 | 0.77 | 0.73 | 0.74 | 0.77 | 0.83 | 0.69 | 0.71 | 0.73 | 0.72 | 0.63 | 0.67 | 0.87 | 0.85 | 0.97 | 0.80 | 0.79 | 1.21 | 1.54 | 1.23 | 1.37 | 1.04 | 0.88 | 0.89 | 0.86 | 0.67 | 0.54 | 0.52 | 0.48 | 0.49 | 0.45 | 0.44 | 0.44 | 0.46 | 0.51 | 0.52 | 0.56 | 0.59 | 0.54 | 0.55 | 0.54 | 0.52 | 0.57 | 0.70 | 0.68 | 0.73 | 0.71 | 0.76 | 0.74 | 0.58 | 0.63 | 0.60 | 0.58 | 0.71 | 0.68 | 0.70 | 0.75 | 0.71 | 0.85 | 0.84 | 0.79 | 0.82 | 0.94 | 0.95 | 1.17 | 1.33 | 1.28 | 1.26 | 1.41 | 1.49 | 1.75 | 1.77 | 2.04 | 1.95 | 2.20 | 2.15 | 1.90 | 2.41 | 2.05 | 2.12 | 2.41 | 2.59 | 2.36 | 2.11 | 2.00 | 1.78 | 1.53 | 1.51 | 1.55 | 1.83 | 1.36 | 1.27 | 1.30 | 1.16 | 0.82 | 0.79 | 0.80 | 0.74 | 0.68 | 1.15 | 1.15 | 1.90 | 1.61 | 2.32 | 2.69 | 3.26 | 3.72 | 3.78 | 5.23 | 4.41 | 4.30 | 4.64 | 3.83 | 2.81 | 2.19 | 2.30 | 2.10 | 1.85 | 1.41 | 1.40 | 1.03 | 0.92 | 0.87 | 0.81 | 0.64 | 0.77 | 0.83 | 0.79 | 0.83 | 0.84 | 0.80 | 0.74 | 0.70 | 0.75 | 0.68 | 0.68 | 0.70 | 0.77 | 0.79 | 0.82 | 0.82 | 0.88 | 0.94 | 0.87 | 0.94 |
TEV/LTM EBITDA | 11.38 | 11.39 | 11.60 | 11.53 | 11.09 | 11.86 | 10.71 | 9.95 | 9.98 | 10.11 | 10.05 | 11.78 | 27.01 | 26.59 | 27.10 | 27.96 | 27.73 | 273.68 | 281.58 | - | - | - | - | - | - | - | - | - | - | - | - | 278.54 | 299.02 | 278.26 | 275.80 | 82.78 | 44.52 | 44.49 | 42.88 | 40.74 | 41.80 | 26.62 | 26.41 | 41.75 | 44.25 | 45.82 | 45.17 | 30.55 | 26.06 | 24.81 | 25.26 | 25.66 | 23.96 | 11.63 | 11.73 | 8.74 | 8.60 | 8.53 | 8.97 | 6.23 | 8.20 | 8.51 | 9.23 | 8.67 | 8.59 | 6.56 | 6.52 | 8.99 | 9.23 | 8.76 | 9.72 | 8.98 | 9.16 | 8.38 | 7.92 | 8.20 | 7.74 | 7.88 | 7.73 | 7.65 | 8.21 | 9.35 | 9.88 | 10.17 | 9.80 | 9.54 | 8.81 | 8.19 | 7.49 | 7.32 | 7.62 | 7.36 | 7.78 | 7.81 | 7.27 | 7.15 | 6.20 | 6.05 | 5.84 | 6.11 | 5.97 | 6.16 | 6.29 | 6.49 | 5.97 | 6.04 | 6.11 | 5.61 | 6.42 | 6.58 | 7.47 | 7.36 | 7.88 | 8.55 | 8.53 | 11.26 | 12.98 | 11.35 | 12.10 | 12.19 | 11.20 | 11.22 | 11.07 | 9.87 | 9.05 | 9.82 | 9.56 | 8.47 | 8.24 | 8.20 | 8.21 | 9.47 | 7.48 | 7.53 | 7.80 | 7.96 | 7.67 | 8.69 | 8.68 | 7.19 | 7.44 | 8.11 | 8.03 | 8.95 | 8.22 | 8.51 | 8.43 | 7.47 | 7.73 | 8.62 | 8.47 | 9.13 | 8.97 | 9.07 | 9.36 | 8.20 | 7.04 | 7.01 | 6.75 | 6.91 | 7.47 | 8.08 | 9.13 | 9.23 | 9.01 | 8.92 | 9.61 | 10.24 | 11.76 | 11.85 | 13.06 | 12.67 | 13.79 | 17.17 | 15.89 | 15.64 | 13.75 | 14.12 | 15.66 | 21.81 | 20.34 | 18.73 | 18.01 | 16.60 | 14.98 | 22.03 | 22.43 | - | - | - | - | 18.57 | 15.28 | 15.00 | 15.01 | 14.48 | 13.91 | 13.21 | 13.17 | 12.54 | 10.95 | 14.84 | 16.84 | 21.79 | 25.46 | 25.82 | 34.35 | 29.54 | 28.86 | 31.91 | 27.08 | 22.00 | 17.76 | 18.57 | 17.17 | 17.66 | 10.73 | 10.71 | 8.74 | 8.17 | 7.89 | 8.61 | 7.72 | 7.34 | 7.64 | 7.44 | 8.68 | 6.35 | 6.15 | 5.92 | 5.75 | 5.98 | 5.69 | 5.67 | 5.80 | 6.06 | 6.12 | 6.27 | 6.27 | - | - | - | - |
TEV/LTM EBIT | - | - | - | - | - | - | - | 140.83 | 141.25 | 143.10 | 142.15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 31.97 | 31.46 | 31.20 | 32.84 | 15.46 | 17.08 | 17.73 | 19.23 | 18.05 | 17.89 | 17.89 | 17.77 | 18.70 | 19.19 | 18.21 | 20.21 | 19.04 | 19.34 | 17.68 | 16.71 | 17.32 | 16.35 | 16.95 | 16.64 | 16.44 | 17.65 | 20.10 | 21.24 | 21.73 | 18.34 | 17.86 | 16.49 | 15.33 | 14.01 | 13.77 | 14.34 | 13.59 | 14.38 | 14.43 | 13.42 | 12.86 | 11.66 | 11.39 | 11.00 | 11.50 | 11.23 | 11.13 | 11.36 | 12.12 | 11.15 | 11.28 | 11.42 | 10.43 | 11.93 | 12.23 | 13.88 | 13.68 | 14.64 | 17.99 | 17.95 | 26.07 | 30.04 | 26.27 | 28.02 | 33.02 | 37.70 | 37.76 | 37.26 | 33.24 | 30.47 | 33.17 | 32.29 | 27.49 | 26.74 | 26.61 | 26.63 | 33.23 | 21.18 | 21.31 | 22.07 | 22.52 | 21.72 | 22.41 | 22.39 | 16.54 | 17.12 | 18.65 | 18.48 | 20.39 | 20.35 | 21.07 | 20.88 | 18.49 | 19.15 | 20.91 | 20.56 | 21.99 | 21.60 | 21.84 | 22.53 | 17.67 | 13.51 | 13.45 | 12.96 | 13.26 | 14.34 | 14.91 | 16.85 | 17.24 | 16.82 | 16.65 | 17.94 | 18.82 | 21.50 | 21.65 | 23.86 | 23.15 | 25.20 | 42.79 | 39.59 | 46.36 | 40.77 | 41.86 | 46.42 | 147.17 | 137.26 | 126.43 | 121.58 | 112.02 | 101.09 | - | - | - | - | - | - | - | - | - | - | - | - | 48.85 | 48.70 | 33.56 | 29.32 | 39.73 | 45.07 | 56.15 | 55.65 | 56.44 | 75.09 | 64.58 | 63.10 | 90.11 | 76.45 | 65.14 | 52.59 | 54.99 | 50.84 | 50.59 | 22.05 | 22.00 | 17.96 | 16.78 | 16.22 | 17.76 | 15.94 | 15.83 | 16.49 | 16.05 | 16.39 | 12.18 | 11.80 | 11.37 | 11.04 | 11.48 | 10.93 | 10.88 | 9.78 | 10.22 | 10.32 | 10.57 | 10.57 | 10.40 | 10.70 | 10.31 | 10.70 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | -4.02 | -4.02 | -4.02 | -4.02 | -4.02 | 5.40 | 5.40 | 6.18 | 6.18 | 6.18 | 6.18 | 5.00 | -2.13 | -2.13 | -2.13 | -2.13 | -2.13 | -17.12 | -17.12 | -37.51 | -37.51 | -56.56 | -56.56 | -56.56 | -42.23 | -42.23 | -42.23 | -35.70 | -35.70 | -35.70 | -18.48 | -18.48 | -18.48 | -15.24 | -15.24 | -15.24 | -9.38 | -9.38 | -9.38 | -7.27 | -7.27 | -7.27 | -13.04 | -13.04 | -13.04 | -8.87 | -8.87 | -8.87 | -1.72 | -1.72 | -1.72 | 7.85 | 7.85 | 7.85 | 12.58 | 12.58 | 12.58 | 16.84 | 16.84 | 16.84 | 16.56 | 16.56 | 16.56 | 16.10 | 16.10 | 16.10 | 16.16 | 16.16 | 16.16 | 15.82 | 15.82 | 15.82 | 15.59 | 15.59 | 15.59 | 16.39 | 16.39 | 16.39 | 16.31 | 16.31 | 16.31 | 17.10 | 17.10 | 17.10 | 19.44 | 19.44 | 19.44 | 19.53 | 19.53 | 19.53 | 21.33 | 21.33 | 21.33 | 22.54 | 22.54 | 22.54 | 23.21 | 23.21 | 23.21 | 23.87 | 23.87 | 23.87 | 23.50 | 23.50 | 23.50 | 23.15 | 23.15 | 23.15 | 21.97 | 21.97 | 21.97 | 19.84 | 19.84 | 19.84 | 18.01 | 18.01 | 18.01 | 16.22 | 16.22 | 16.22 | 15.16 | 15.16 | 15.16 | 15.32 | 15.32 | 15.32 | 15.71 | 15.71 | 15.71 | 15.33 | 15.33 | 15.33 | 16.36 | 16.36 | 16.36 | 17.55 | 17.55 | 17.55 | 18.77 | 18.77 | 18.77 | 19.10 | 19.10 | 19.10 | 19.33 | 19.33 | 19.33 | 19.31 | 19.31 | 19.31 | 19.89 | 19.89 | 19.89 | 20.98 | 20.98 | 20.98 | 23.00 | 23.00 | 23.00 | 23.66 | 23.66 | 23.66 | 23.71 | 23.71 | 23.71 | 24.39 | 24.39 | 24.39 | 24.37 | 24.37 | 24.37 | 20.75 | 20.75 | 20.75 | 19.11 | 19.11 | 19.11 | 17.90 | 17.90 | 17.90 | 14.98 | 14.98 | 14.98 | 10.56 | 10.56 | 10.56 | 8.92 | 8.92 | 8.92 | 8.22 | 8.22 | 8.22 | 8.70 | 8.70 | 8.70 | 15.52 | 15.52 | 15.52 | 18.64 | 18.64 | 18.64 | 18.55 | 18.55 | 18.55 | 18.19 | 18.19 | 18.19 | 16.15 | 16.15 | 16.15 | 15.15 | 15.15 | 15.15 | 15.40 | 15.40 | 15.40 | 18.95 | 18.95 | 18.95 | 18.91 | 18.91 | 18.91 | 19.44 | 19.44 | 19.44 | 20.13 | 20.13 | 20.13 | 21.72 | 21.72 | 21.72 | 23.49 | 23.49 | 23.49 | 26.60 | 26.60 | 26.60 | 29.98 | 29.98 | 29.98 | 35.24 | 35.24 | 35.24 |
SG&A Margin | 8.92 | 8.92 | 8.92 | 8.92 | 8.92 | 7.10 | 7.10 | 7.18 | 7.18 | 7.18 | 7.18 | 7.38 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 10.55 | 10.55 | 12.98 | 12.98 | 15.75 | 15.75 | 15.75 | 14.09 | 14.09 | 14.09 | 14.26 | 14.26 | 14.26 | 12.23 | 12.23 | 12.23 | 12.01 | 12.01 | 12.01 | 11.90 | 11.90 | 11.90 | 11.44 | 11.44 | 11.44 | 12.98 | 12.98 | 12.98 | 12.21 | 12.21 | 12.21 | 10.66 | 10.66 | 10.66 | 9.40 | 9.40 | 9.40 | 8.55 | 8.55 | 8.55 | 8.14 | 8.14 | 8.14 | 8.04 | 8.04 | 8.04 | 8.09 | 8.09 | 8.09 | 8.10 | 8.10 | 8.10 | 8.06 | 8.06 | 8.06 | 8.23 | 8.23 | 8.23 | 8.34 | 8.34 | 8.34 | 8.50 | 8.50 | 8.50 | 8.58 | 8.58 | 8.58 | 8.42 | 8.42 | 8.42 | 8.48 | 8.48 | 8.48 | 8.38 | 8.38 | 8.38 | 8.54 | 8.54 | 8.54 | 8.61 | 8.61 | 8.61 | 8.87 | 8.87 | 8.87 | 9.21 | 9.21 | 9.21 | 9.34 | 9.34 | 9.34 | 9.81 | 9.81 | 9.81 | 9.94 | 9.94 | 9.94 | 10.12 | 10.12 | 10.12 | 10.20 | 10.20 | 10.20 | 10.27 | 10.27 | 10.27 | 10.45 | 10.45 | 10.45 | 10.43 | 10.43 | 10.43 | 10.52 | 10.52 | 10.52 | 10.66 | 10.66 | 10.66 | 10.42 | 10.42 | 10.42 | 10.18 | 10.18 | 10.18 | 10.09 | 10.09 | 10.09 | 10.13 | 10.13 | 10.13 | 10.20 | 10.20 | 10.20 | 10.15 | 10.15 | 10.15 | 10.12 | 10.12 | 10.12 | 9.52 | 9.52 | 9.52 | 9.62 | 9.62 | 9.62 | 9.80 | 9.80 | 9.80 | 9.69 | 9.69 | 9.69 | 9.95 | 9.95 | 9.95 | 10.30 | 10.30 | 10.30 | 10.43 | 10.43 | 10.43 | 10.63 | 10.63 | 10.63 | 10.60 | 10.60 | 10.60 | 9.92 | 9.92 | 9.92 | 9.54 | 9.54 | 9.54 | 9.17 | 9.17 | 9.17 | 9.32 | 9.32 | 9.32 | 9.33 | 9.33 | 9.33 | 9.24 | 9.24 | 9.24 | 9.12 | 9.12 | 9.12 | 8.69 | 8.69 | 8.69 | 8.76 | 8.76 | 8.76 | 8.74 | 8.74 | 8.74 | 8.74 | 8.74 | 8.74 | 8.86 | 8.86 | 8.86 | 9.53 | 9.53 | 9.53 | 9.82 | 9.82 | 9.82 | 10.19 | 10.19 | 10.19 | 9.09 | 9.09 | 9.09 | 7.88 | 7.88 | 7.88 | 7.11 | 7.11 | 7.11 | 6.27 | 6.27 | 6.27 | 7.12 | 7.12 | 7.12 |
EBITDA Margin | 6.59 | 6.59 | 6.59 | 6.59 | 6.59 | 7.97 | 7.97 | 9.21 | 9.21 | 9.21 | 9.21 | 8.20 | -1.13 | -1.13 | -1.13 | -1.13 | -1.13 | -13.95 | -13.95 | -33.77 | -33.77 | -51.43 | -51.43 | -51.43 | -36.85 | -36.85 | -36.85 | -31.19 | -31.19 | -31.19 | -14.26 | -14.26 | -14.26 | -10.80 | -10.80 | -10.80 | -5.71 | -5.71 | -5.71 | -1.96 | -1.96 | -1.96 | -7.46 | -7.46 | -7.46 | -2.99 | -2.99 | -2.99 | -1.22 | -1.22 | -1.22 | 10.47 | 10.47 | 10.47 | 13.36 | 13.36 | 13.36 | 17.70 | 17.70 | 17.70 | 21.23 | 21.23 | 21.23 | 18.64 | 18.64 | 18.64 | 20.55 | 20.55 | 20.55 | 20.04 | 20.04 | 20.04 | 19.54 | 19.54 | 19.54 | 20.45 | 20.45 | 20.45 | 20.49 | 20.49 | 20.49 | 21.02 | 21.02 | 21.02 | 23.83 | 23.83 | 23.83 | 23.31 | 23.31 | 23.31 | 24.52 | 24.52 | 24.52 | 25.73 | 25.73 | 25.73 | 27.05 | 27.05 | 27.05 | 26.83 | 26.83 | 26.83 | 26.20 | 26.20 | 26.20 | 25.50 | 25.50 | 25.50 | 23.19 | 23.19 | 23.19 | 21.43 | 21.43 | 21.43 | 19.04 | 19.04 | 19.04 | 17.17 | 17.17 | 17.17 | 15.91 | 15.91 | 15.91 | 15.85 | 15.85 | 15.85 | 16.25 | 16.25 | 16.25 | 15.75 | 15.75 | 15.75 | 17.42 | 17.42 | 17.42 | 17.66 | 17.66 | 17.66 | 18.63 | 18.63 | 18.63 | 18.34 | 18.34 | 18.34 | 16.86 | 16.86 | 16.86 | 16.62 | 16.62 | 16.62 | 16.95 | 16.95 | 16.95 | 18.00 | 18.00 | 18.00 | 21.12 | 21.12 | 21.12 | 21.51 | 21.51 | 21.51 | 21.72 | 21.72 | 21.72 | 22.82 | 22.82 | 22.82 | 21.91 | 21.91 | 21.91 | 19.59 | 19.59 | 19.59 | 18.58 | 18.58 | 18.58 | 17.66 | 17.66 | 17.66 | 15.51 | 15.51 | 15.51 | 11.60 | 11.60 | 11.60 | 9.61 | 9.61 | 9.61 | 8.65 | 8.65 | 8.65 | 9.84 | 9.84 | 9.84 | 14.65 | 14.65 | 14.65 | 18.41 | 18.41 | 18.41 | 18.30 | 18.30 | 18.30 | 15.78 | 15.78 | 15.78 | 15.98 | 15.98 | 15.98 | 13.63 | 13.63 | 13.63 | 13.97 | 13.97 | 13.97 | 16.57 | 16.57 | 16.57 | 16.06 | 16.06 | 16.06 | 17.19 | 17.19 | 17.19 | 18.42 | 18.42 | 18.42 | 20.37 | 20.37 | 20.37 | 21.52 | 21.52 | 21.52 | 22.57 | 22.57 | 22.57 | 23.71 | 23.71 | 23.71 | 28.12 | 28.12 | 28.12 |
EBIT Margin | -1.95 | -1.95 | -1.95 | -1.95 | -1.95 | 0.49 | 0.49 | 1.35 | 1.35 | 1.35 | 1.35 | -0.03 | -8.31 | -8.31 | -8.31 | -8.31 | -8.31 | -24.97 | -24.97 | -47.27 | -47.27 | -68.26 | -68.26 | -68.26 | -52.80 | -52.80 | -52.80 | -46.16 | -46.16 | -46.16 | -27.14 | -27.14 | -27.14 | -23.36 | -23.36 | -23.36 | -17.01 | -17.01 | -17.01 | -14.13 | -14.13 | -14.13 | -21.14 | -21.14 | -21.14 | -16.34 | -16.34 | -16.34 | -8.92 | -8.92 | -8.92 | 0.98 | 0.98 | 0.98 | 6.21 | 6.21 | 6.21 | 10.49 | 10.49 | 10.49 | 10.13 | 10.13 | 10.13 | 9.75 | 9.75 | 9.75 | 9.84 | 9.84 | 9.84 | 9.42 | 9.42 | 9.42 | 9.19 | 9.19 | 9.19 | 9.45 | 9.45 | 9.45 | 9.48 | 9.48 | 9.48 | 9.80 | 9.80 | 9.80 | 12.19 | 12.19 | 12.19 | 11.84 | 11.84 | 11.84 | 12.70 | 12.70 | 12.70 | 13.74 | 13.74 | 13.74 | 14.30 | 14.30 | 14.30 | 14.70 | 14.70 | 14.70 | 13.97 | 13.97 | 13.97 | 13.52 | 13.52 | 13.52 | 12.39 | 12.39 | 12.39 | 10.14 | 10.14 | 10.14 | 8.15 | 8.15 | 8.15 | 6.29 | 6.29 | 6.29 | 4.67 | 4.67 | 4.67 | 4.65 | 4.65 | 4.65 | 4.98 | 4.98 | 4.98 | 4.46 | 4.46 | 4.46 | 6.11 | 6.11 | 6.11 | 6.80 | 6.80 | 6.80 | 8.06 | 8.06 | 8.06 | 8.02 | 8.02 | 8.02 | 6.81 | 6.81 | 6.81 | 6.84 | 6.84 | 6.84 | 7.23 | 7.23 | 7.23 | 8.36 | 8.36 | 8.36 | 11.00 | 11.00 | 11.00 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 | 12.42 | 12.42 | 12.42 | 11.99 | 11.99 | 11.99 | 7.85 | 7.85 | 7.85 | 5.76 | 5.76 | 5.76 | 4.30 | 4.30 | 4.30 | 2.30 | 2.30 | 2.30 | -1.40 | -1.40 | -1.40 | -2.67 | -2.67 | -2.67 | -3.02 | -3.02 | -3.02 | -3.15 | -3.15 | -3.15 | 3.65 | 3.65 | 3.65 | 6.87 | 6.87 | 6.87 | 6.91 | 6.91 | 6.91 | 7.19 | 7.19 | 7.19 | 5.09 | 5.09 | 5.09 | 4.11 | 4.11 | 4.11 | 4.33 | 4.33 | 4.33 | 7.74 | 7.74 | 7.74 | 7.19 | 7.19 | 7.19 | 7.56 | 7.56 | 7.56 | 8.06 | 8.06 | 8.06 | 8.91 | 8.91 | 8.91 | 9.85 | 9.85 | 9.85 | 11.54 | 11.54 | 11.54 | 13.38 | 13.38 | 13.38 | 14.75 | 14.75 | 14.75 |
Earnings from Cont. Ops Margin | -1.25 | -1.25 | -1.25 | -1.25 | -1.25 | -0.66 | -0.66 | -0.19 | -0.19 | -0.19 | -0.19 | -1.11 | -9.96 | -9.96 | -9.96 | -9.96 | -9.96 | -30.50 | -30.50 | -59.31 | -59.31 | -85.40 | -85.40 | -85.40 | -66.67 | -66.67 | -66.67 | -54.86 | -54.86 | -54.86 | -29.85 | -29.85 | -29.85 | -25.26 | -25.26 | -25.26 | -20.58 | -20.58 | -20.58 | -16.30 | -16.30 | -16.30 | -25.67 | -25.67 | -25.67 | -22.76 | -22.76 | -22.76 | -14.48 | -14.48 | -14.48 | -7.07 | -7.07 | -7.07 | -1.32 | -1.32 | -1.32 | 5.33 | 5.33 | 5.33 | 5.97 | 5.97 | 5.97 | 5.66 | 5.66 | 5.66 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 5.04 | 5.04 | 5.04 | 6.73 | 6.73 | 6.73 | 8.07 | 8.07 | 8.07 | 7.12 | 7.12 | 7.12 | 7.79 | 7.79 | 7.79 | 6.77 | 6.77 | 6.77 | 5.80 | 5.80 | 5.80 | 6.89 | 6.89 | 6.89 | 7.70 | 7.70 | 7.70 | 6.01 | 6.01 | 6.01 | 7.44 | 7.44 | 7.44 | 6.63 | 6.63 | 6.63 | 6.98 | 6.98 | 6.98 | 7.64 | 7.64 | 7.64 | 5.79 | 5.79 | 5.79 | 4.10 | 4.10 | 4.10 | 2.63 | 2.63 | 2.63 | 2.96 | 2.96 | 2.96 | 3.53 | 3.53 | 3.53 | 3.76 | 3.76 | 3.76 | 5.24 | 5.24 | 5.24 | 5.44 | 5.44 | 5.44 | 5.41 | 5.41 | 5.41 | 5.41 | 5.41 | 5.41 | 4.05 | 4.05 | 4.05 | 4.75 | 4.75 | 4.75 | 6.42 | 6.42 | 6.42 | 8.13 | 8.13 | 8.13 | 11.28 | 11.28 | 11.28 | 13.10 | 13.10 | 13.10 | 13.83 | 13.83 | 13.83 | 15.38 | 15.38 | 15.38 | 15.59 | 15.59 | 15.59 | 10.94 | 10.94 | 10.94 | 11.49 | 11.49 | 11.49 | 9.74 | 9.74 | 9.74 | -9.19 | -9.19 | -9.19 | -15.02 | -15.02 | -15.02 | -18.24 | -18.24 | -18.24 | -17.48 | -17.48 | -17.48 | -1.48 | -1.48 | -1.48 | 6.56 | 6.56 | 6.56 | 8.41 | 8.41 | 8.41 | 7.25 | 7.25 | 7.25 | 6.83 | 6.83 | 6.83 | 10.50 | 10.50 | 10.50 | 9.62 | 9.62 | 9.62 | 9.11 | 9.11 | 9.11 | 11.39 | 11.39 | 11.39 | 4.89 | 4.89 | 4.89 | 4.80 | 4.80 | 4.80 | 4.78 | 4.78 | 4.78 | 4.92 | 4.92 | 4.92 | 5.07 | 5.07 | 5.07 | 6.28 | 6.28 | 6.28 | 7.60 | 7.60 | 7.60 | 7.64 | 7.64 | 7.64 |
Net Income Margin | -0.30 | -0.30 | -0.30 | -0.30 | -0.30 | -0.23 | -0.23 | 0.13 | 0.13 | 0.13 | 0.13 | -0.74 | -8.36 | -8.36 | -8.36 | -8.36 | -8.36 | -25.56 | -25.56 | -50.19 | -50.19 | -73.01 | -73.01 | -73.01 | -58.19 |