Workday, Inc. - NasdaqGS:WDAY
Profile
Price
USD$ 258.1
()
Market Cap
USD$ 68.655B
Shares Out
266.0 M
Employees
19908
Dividends
Yield
0 %
Payout (TTM)
0 %
DPS (TTM)
0
DPS Growth 3Yr
0 %
DPS Growth 5Yr
0 %
DPS Growth 10Yr
0 %
FinancialHealth
Cash
-
Net Debt
USD$ 1.284B
Debt/Equity (TTM)
4.41 %
Returns(TTM)
ROA
9.87 %
ROE
19.52 %
ROCE
3.33 %
Valuation(TTM)
P/E
42.54
P/B
7.993
P/FCF
32.667 %
Margins(TTM)
Gross
78.02 %
Operating
4.92 %
Pre-Tax
8.06 %
Net
19.92 %
FCFPS
7.968 %
Growth(CAGR)
RevPS 3Yr
0.525 %
RevPS 5Yr
1.134 %
RevPS 10Yr
9.146 %
NetIncomePS 3Yr
5.435 %
NetIncomePS 5Yr
3.739 %
NetIncomePS 10Yr
6.247 %
Last Price
USD$ 258.1
5D
-1.669%
1M
2.080%
3M
7.033%
1Y
-11.528%
The analysis of Workday, Inc. (WDAY) highlights both bullish and bearish factors influencing investor sentiment. Bullish factors include strong AI leadership, significant growth in full suite adoption, international expansion, solid financial performance, and high customer retention rates. Conversely, bearish factors involve increased deal scrutiny, slower customer headcount growth, persistent macroeconomic uncertainty, concerns over CRPO growth sustainability, and competition in the financials market. Overall, while Workday's innovation and operational efficiency support long-term growth, macroeconomic challenges and execution risks in key regions may dampen investor confidence. Monitoring these dynamics will be crucial for future sentiment.
Valuation And Growth
Segments
Guidance and Outlook
Bulls - Bears Say
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 29.55 | 29.83 | 29.34 | 28.14 | 26.49 | 27.77 | 30.05 | 26.94 | 26.49 | 24.96 | 29.08 | 32.49 | 35.13 | 41.40 | 39.16 | 38.36 | 28.30 | 28.75 | 32.97 | 40.57 | 38.55 | 36.05 | 26.84 | 29.97 | 26.73 | 28.40 | 26.09 | 26.18 | 24.89 | 24.29 | 26.35 | 22.86 | 20.45 | 23.04 | 30.98 | 36.04 | 34.44 | 37.88 | 40.97 | 41.13 | 47.85 | 41.12 | 45.03 | 36.97 | 37.66 | 36.06 | 43.35 | 43.43 | 44.06 | 49.82 | 52.50 | 49.21 | 44.29 | 45.36 | 50.61 | 42.49 | 44.03 | 43.09 | 39.42 | 33.11 | 43.80 | 51.19 | 45.52 | 53.83 | 48.68 | 51.05 | 53.27 | 60.26 | 61.96 | 61.52 | 65.05 | 60.03 | 62.46 | 64.88 | 56.99 | 59.26 | 48.36 | 53.39 | 54.11 | 42.79 | 41.71 | 45.36 | 41.69 | 41.84 | 44.13 | 47.88 | 40.10 | 40.64 | 46.81 | 44.28 | 46.22 | 47.66 | 45.09 | 44.39 | 38.38 | 35.86 | 35.31 | 43.03 | 33.43 | 56.68 | 58.43 | 62.13 | 56.05 | 50.46 | 44.66 | 66.08 | 65.25 | 66.69 | 50.47 | 64.37 | 83.58 | 82.52 | 77.40 | 66.48 | 67.60 | 109.20 | 97.92 | 100.62 | 148.26 | 135.87 | 136.20 | 117.11 | 120.60 | 137.71 | 185.59 | 158.44 | 163.86 | 211.25 | 227.90 | 195.30 | 188.84 | 241.40 | 260.43 | - | 281.28 | 242.02 | 277.24 | - | 265.36 | - | - | - | 217.00 | 212.93 | - | - | - | - | - |
Market Cap/LTM Levered FCF | 32.31 | 32.59 | 32.09 | 30.85 | 29.29 | 30.61 | 32.97 | 29.79 | 29.32 | 27.73 | 32.36 | 35.89 | 37.30 | 45.09 | 42.76 | 41.94 | 31.25 | 31.71 | 36.09 | 44.74 | 42.62 | 40.00 | 29.53 | 32.77 | 29.43 | 30.71 | 28.32 | 28.42 | 26.61 | 26.00 | 28.10 | 24.18 | 21.76 | 24.37 | 32.06 | 37.14 | 35.52 | 38.80 | 41.90 | 42.06 | 48.60 | 41.88 | 45.78 | 37.38 | 38.07 | 36.48 | 43.96 | 44.04 | 43.28 | 49.90 | 52.55 | 49.30 | 44.28 | 45.34 | 50.52 | 42.28 | 43.78 | 42.86 | 39.08 | 32.89 | 41.71 | 50.79 | 45.23 | 53.02 | 48.00 | 50.31 | 52.48 | 59.16 | 60.82 | 60.38 | 63.84 | 58.97 | 58.22 | 63.01 | 55.43 | 56.31 | 49.45 | 54.27 | 55.38 | 44.44 | 43.40 | 46.38 | 43.48 | 43.63 | 43.87 | 50.18 | 42.58 | 43.11 | 49.12 | 46.64 | 48.54 | 50.39 | 47.87 | 46.90 | 41.00 | 38.52 | 36.42 | 46.02 | 36.60 | 61.01 | 62.71 | 66.34 | 60.37 | 54.70 | 49.01 | 71.33 | 70.52 | 71.93 | 51.23 | 70.36 | 88.98 | 87.85 | 82.88 | 72.27 | 73.26 | 115.51 | 104.63 | 107.15 | 154.13 | 142.27 | 121.54 | 123.91 | 127.26 | 135.74 | 191.07 | 165.10 | 159.06 | 220.38 | 236.20 | 192.75 | 204.03 | 254.88 | 232.97 | - | 292.68 | 225.35 | 298.52 | - | 289.54 | - | - | - | 238.74 | 234.59 | - | - | - | - | - |
P/LTM Normalized EPS | 168.08 | 169.56 | 166.95 | 158.18 | 171.66 | 179.41 | 193.20 | 196.00 | 192.92 | 182.47 | 273.36 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM EPS | 43.09 | 43.47 | 42.80 | 41.47 | 40.73 | 42.57 | 45.84 | 40.86 | 40.19 | 38.02 | 47.01 | 52.39 | 56.56 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/BV | 7.98 | 8.05 | 7.93 | 7.69 | 7.45 | 7.79 | 8.39 | 7.37 | 7.26 | 6.86 | 7.99 | 8.90 | 9.59 | 11.56 | 10.96 | 10.75 | 8.84 | 8.97 | 10.21 | 10.42 | 9.92 | 9.31 | 8.60 | 9.54 | 8.57 | 8.62 | 7.95 | 7.98 | 7.75 | 7.57 | 8.18 | 8.24 | 7.42 | 8.30 | 11.44 | 13.25 | 12.68 | 15.00 | 16.20 | 16.26 | 18.59 | 16.02 | 17.51 | 16.93 | 17.25 | 16.52 | 18.31 | 18.42 | 18.03 | 17.66 | 18.60 | 17.45 | 17.56 | 17.97 | 20.03 | 16.35 | 16.93 | 16.58 | 14.36 | 12.15 | 16.06 | 18.31 | 16.31 | 18.48 | 16.73 | 17.53 | 18.29 | 22.01 | 22.62 | 22.46 | 23.31 | 21.86 | 22.27 | 21.59 | 18.99 | 19.48 | 16.26 | 17.84 | 20.05 | 16.09 | 15.71 | 16.84 | 16.75 | 17.05 | 16.90 | 16.35 | 13.87 | 14.04 | 16.85 | 16.00 | 16.65 | 15.93 | 15.13 | 17.45 | 15.26 | 14.54 | 14.37 | 14.68 | 11.68 | 14.71 | 15.12 | 15.99 | 14.66 | 14.55 | 13.04 | 13.02 | 12.87 | 13.19 | 10.24 | 10.75 | 13.59 | 14.20 | 13.39 | 11.68 | 11.75 | 14.43 | 13.07 | 13.25 | 15.23 | 14.09 | 14.10 | 13.16 | 13.51 | 14.21 | 15.58 | 13.46 | 14.74 | 13.39 | 14.35 | 12.42 | 11.29 | 14.12 | 16.22 | 25.52 | 23.70 | 23.41 | 20.34 | 21.98 | 19.69 | 20.59 | 19.32 | 18.88 | 17.60 | 17.31 | 14.91 | 14.41 | 14.70 | 13.51 | - |
P/Tangible BV | 14.54 | 14.66 | 14.44 | 13.93 | 13.15 | 13.74 | 14.80 | 13.29 | 13.08 | 12.37 | 12.97 | 14.46 | 15.50 | 21.86 | 20.73 | 20.33 | 17.64 | 17.90 | 20.38 | 22.19 | 21.14 | 19.84 | 19.85 | 22.02 | 19.78 | 20.99 | 19.36 | 19.42 | 20.71 | 20.23 | 21.87 | 25.43 | 22.88 | 25.62 | 40.49 | 46.91 | 44.87 | 45.18 | 48.78 | 48.96 | 64.90 | 55.92 | 61.13 | 92.25 | 93.96 | 90.02 | 50.36 | 50.65 | 48.85 | 55.45 | 58.40 | 54.79 | 68.63 | 70.27 | 78.30 | 89.94 | 93.14 | 91.19 | 104.71 | 88.60 | 111.27 | 65.34 | 58.20 | 77.90 | 70.52 | 73.91 | 77.10 | 127.75 | 131.33 | 130.40 | 192.46 | 180.50 | 163.92 | - | - | 290.37 | 18.59 | 20.40 | 22.79 | 18.29 | 17.86 | 19.00 | 19.24 | 19.59 | 19.26 | 18.68 | 15.85 | 16.05 | 19.69 | 18.69 | 19.45 | 18.80 | 17.86 | 21.28 | 18.60 | 17.73 | 17.49 | 18.09 | 14.39 | 15.69 | 16.13 | 17.06 | 15.60 | 15.48 | 13.87 | 13.86 | 13.70 | 14.04 | 10.87 | 11.50 | 14.54 | 14.81 | 13.97 | 12.18 | 12.22 | 14.94 | 13.54 | 13.67 | 15.77 | 14.60 | 14.55 | 13.63 | 14.00 | 14.66 | 16.14 | 13.95 | 15.21 | 13.87 | 14.87 | 12.81 | 11.42 | 14.28 | 16.34 | 25.87 | 24.03 | 23.74 | 20.61 | 22.28 | 19.95 | 20.90 | 19.62 | 19.16 | 17.86 | 17.57 | 15.12 | 14.61 | 14.90 | 13.70 | - |
TEV/LTM Total Revenue | 8.01 | 8.08 | 7.95 | 7.62 | 7.34 | 7.69 | 8.32 | 7.46 | 7.33 | 6.91 | 8.32 | 9.30 | 10.05 | 10.45 | 9.88 | 9.68 | 7.75 | 7.88 | 9.03 | 9.08 | 8.62 | 8.06 | 7.29 | 8.14 | 7.27 | 7.47 | 6.86 | 6.88 | 6.70 | 6.54 | 7.10 | 6.94 | 6.21 | 7.00 | 9.80 | 11.40 | 10.89 | 12.63 | 13.66 | 13.72 | 15.14 | 13.01 | 14.25 | 12.76 | 13.00 | 12.44 | 13.65 | 13.68 | 13.37 | 12.99 | 13.69 | 12.83 | 12.32 | 12.62 | 14.08 | 11.01 | 11.40 | 11.16 | 9.79 | 8.23 | 10.88 | 12.19 | 10.84 | 12.47 | 11.28 | 11.82 | 12.34 | 14.83 | 15.25 | 15.14 | 16.22 | 14.97 | 15.23 | 15.12 | 13.28 | 13.45 | 11.14 | 12.30 | 13.76 | 10.88 | 10.61 | 11.53 | 11.70 | 11.75 | 11.58 | 11.75 | 9.84 | 9.97 | 11.62 | 10.99 | 11.48 | 11.43 | 10.81 | 12.18 | 10.53 | 9.84 | 9.69 | 10.52 | 8.17 | 11.33 | 11.68 | 12.42 | 11.20 | 11.81 | 10.45 | 11.53 | 11.38 | 11.63 | 8.83 | 10.17 | 13.21 | 15.04 | 14.11 | 12.12 | 12.32 | 16.70 | 14.98 | 15.39 | 20.21 | 18.52 | 18.56 | 19.21 | 19.78 | 22.59 | 28.51 | 24.34 | 25.17 | 26.31 | 28.38 | 24.32 | 25.72 | 32.88 | 39.39 | 37.66 | 33.61 | 33.10 | 34.55 | 37.54 | 33.07 | 35.62 | 33.27 | 32.14 | 35.34 | 34.68 | 35.73 | 34.41 | 35.18 | 32.07 | 38.51 |
Market Cap/LTM Total Revenue | 8.47 | 8.55 | 8.41 | 8.09 | 7.85 | 8.20 | 8.83 | 7.96 | 7.84 | 7.42 | 8.94 | 9.92 | 10.68 | 10.96 | 10.40 | 10.20 | 8.26 | 8.38 | 9.54 | 9.55 | 9.10 | 8.54 | 7.76 | 8.61 | 7.73 | 7.84 | 7.23 | 7.26 | 7.03 | 6.87 | 7.43 | 7.29 | 6.56 | 7.34 | 10.10 | 11.70 | 11.19 | 12.92 | 13.95 | 14.01 | 15.39 | 13.26 | 14.50 | 12.95 | 13.18 | 12.63 | 13.95 | 13.98 | 13.67 | 13.16 | 13.86 | 13.00 | 12.47 | 12.77 | 14.23 | 11.14 | 11.53 | 11.29 | 9.90 | 8.33 | 10.99 | 12.35 | 11.00 | 12.59 | 11.39 | 11.94 | 12.46 | 14.95 | 15.37 | 15.26 | 16.42 | 15.17 | 15.43 | 15.27 | 13.43 | 13.60 | 11.89 | 13.05 | 14.57 | 11.69 | 11.42 | 12.35 | 12.53 | 12.57 | 12.41 | 12.62 | 10.71 | 10.84 | 12.46 | 11.83 | 12.31 | 12.35 | 11.73 | 13.11 | 11.46 | 10.77 | 10.62 | 11.47 | 9.12 | 12.47 | 12.82 | 13.57 | 12.35 | 13.05 | 11.70 | 12.78 | 12.64 | 12.89 | 10.09 | 11.48 | 14.51 | 16.48 | 15.55 | 13.56 | 13.76 | 18.32 | 16.60 | 17.01 | 21.94 | 20.25 | 20.29 | 21.12 | 21.69 | 24.50 | 30.68 | 26.51 | 27.34 | 28.88 | 30.96 | 26.89 | 28.72 | 35.87 | 42.39 | 39.63 | 35.58 | 35.07 | 36.87 | 39.85 | 35.39 | 38.16 | 35.82 | 34.68 | 38.14 | 37.47 | 39.01 | 37.69 | 38.45 | 35.35 | 39.04 |
TEV/LTM EBITDA | 73.05 | 73.73 | 72.53 | 69.26 | 72.31 | 75.80 | 82.01 | 79.46 | 78.13 | 73.60 | 96.96 | 108.33 | 117.20 | 154.53 | 146.17 | 143.20 | 136.83 | 138.99 | 159.40 | 178.10 | 169.21 | 158.23 | 156.37 | 174.59 | 155.77 | 164.31 | 150.90 | 151.44 | 122.80 | 119.83 | 130.03 | 114.03 | 102.05 | 114.96 | 142.73 | 166.04 | 158.63 | 168.02 | 181.72 | 182.44 | 223.61 | 192.19 | 210.43 | 196.55 | 200.25 | 191.72 | 235.36 | 235.82 | - | 296.46 | - | 292.84 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | 155.86 | 157.31 | 154.75 | 148.40 | 168.73 | 176.88 | 191.37 | 211.29 | 207.75 | 195.72 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 75.60 | 75.60 | 75.60 | 75.77 | 75.77 | 75.77 | 75.77 | 75.64 | 75.64 | 75.64 | 75.60 | 75.60 | 74.74 | 74.74 | 73.88 | 73.88 | 73.88 | 73.25 | 73.25 | 73.25 | 72.41 | 72.41 | 72.41 | 72.22 | 72.22 | 72.22 | 72.23 | 72.23 | 72.23 | 72.25 | 72.25 | 72.25 | 72.21 | 72.21 | 72.21 | 72.39 | 72.39 | 72.39 | 72.46 | 72.46 | 72.46 | 72.61 | 72.61 | 72.61 | 72.25 | 72.25 | 72.25 | 72.30 | 72.30 | 72.30 | 71.75 | 71.75 | 71.75 | 70.93 | 70.93 | 70.93 | 70.63 | 70.63 | 70.63 | 70.51 | 70.51 | 70.51 | 70.22 | 70.22 | 70.22 | 70.28 | 70.28 | 70.28 | 70.41 | 70.41 | 70.41 | 70.48 | 70.48 | 70.48 | 70.65 | 70.65 | 70.65 | 70.61 | 70.61 | 70.61 | 70.63 | 70.63 | 70.63 | 70.57 | 70.57 | 70.57 | 70.30 | 70.30 | 70.30 | 70.02 | 70.02 | 70.02 | 69.29 | 69.29 | 69.29 | 68.73 | 68.73 | 68.73 | 68.08 | 68.08 | 68.08 | 67.82 | 67.82 | 67.82 | 67.63 | 67.63 | 67.63 | 67.92 | 67.92 | 67.92 | 68.03 | 68.03 | 68.03 | 67.55 | 67.55 | 67.55 | 66.39 | 66.39 | 66.39 | 65.08 | 65.08 | 65.08 | 63.85 | 63.85 | 63.85 | 63.22 | 63.22 | 63.22 | 62.30 | 62.30 | 62.30 | 61.08 | 61.08 | 61.08 | 60.30 | 60.30 | 60.30 | 58.46 | 58.46 | 58.46 | 57.42 | 57.42 | 57.42 | 55.85 | 55.85 | 55.85 | 54.12 | 54.12 | 54.12 |
SG&A Margin | 38.75 | 38.75 | 38.75 | 38.88 | 38.88 | 38.88 | 38.88 | 38.80 | 38.80 | 38.80 | 39.14 | 39.14 | 39.52 | 39.52 | 39.75 | 39.75 | 39.75 | 39.84 | 39.84 | 39.84 | 39.45 | 39.45 | 39.45 | 39.28 | 39.28 | 39.28 | 38.77 | 38.77 | 38.77 | 38.39 | 38.39 | 38.39 | 37.91 | 37.91 | 37.91 | 37.82 | 37.82 | 37.82 | 37.84 | 37.84 | 37.84 | 37.37 | 37.37 | 37.37 | 38.15 | 38.15 | 38.15 | 37.93 | 37.93 | 37.93 | 38.79 | 38.79 | 38.79 | 40.30 | 40.30 | 40.30 | 41.75 | 41.75 | 41.75 | 41.04 | 41.04 | 41.04 | 43.79 | 43.79 | 43.79 | 43.67 | 43.67 | 43.67 | 43.01 | 43.01 | 43.01 | 43.59 | 43.59 | 43.59 | 40.68 | 40.68 | 40.68 | 41.53 | 41.53 | 41.53 | 42.29 | 42.29 | 42.29 | 43.98 | 43.98 | 43.98 | 45.67 | 45.67 | 45.67 | 46.97 | 46.97 | 46.97 | 48.49 | 48.49 | 48.49 | 48.93 | 48.93 | 48.93 | 49.04 | 49.04 | 49.04 | 49.59 | 49.59 | 49.59 | 48.60 | 48.60 | 48.60 | 50.45 | 50.45 | 50.45 | 51.00 | 51.00 | 51.00 | 52.30 | 52.30 | 52.30 | 53.55 | 53.55 | 53.55 | 55.14 | 55.14 | 55.14 | 56.69 | 56.69 | 56.69 | 56.09 | 56.09 | 56.09 | 56.15 | 56.15 | 56.15 | 55.92 | 55.92 | 55.92 | 57.02 | 57.02 | 57.02 | 58.81 | 58.81 | 58.81 | 58.95 | 58.95 | 58.95 | 59.37 | 59.37 | 59.37 | 59.05 | 59.05 | 59.05 |
EBITDA Margin | 8.90 | 8.90 | 8.90 | 8.09 | 8.09 | 8.09 | 8.09 | 7.32 | 7.32 | 7.32 | 6.41 | 6.41 | 4.51 | 4.51 | 3.34 | 3.34 | 3.34 | 2.71 | 2.71 | 2.71 | 2.28 | 2.28 | 2.28 | 2.17 | 2.17 | 2.17 | 3.08 | 3.08 | 3.08 | 3.71 | 3.71 | 3.71 | 4.44 | 4.44 | 4.44 | 4.93 | 4.93 | 4.93 | 4.07 | 4.07 | 4.07 | 3.62 | 3.62 | 3.62 | 1.04 | 1.04 | 1.04 | 1.23 | 1.23 | 1.23 | -1.16 | -1.16 | -1.16 | -4.13 | -4.13 | -4.13 | -6.23 | -6.23 | -6.23 | -5.54 | -5.54 | -5.54 | -8.56 | -8.56 | -8.56 | -8.91 | -8.91 | -8.91 | -8.51 | -8.51 | -8.51 | -9.56 | -9.56 | -9.56 | -7.01 | -7.01 | -7.01 | -7.52 | -7.52 | -7.52 | -7.82 | -7.82 | -7.82 | -9.21 | -9.21 | -9.21 | -11.21 | -11.21 | -11.21 | -12.90 | -12.90 | -12.90 | -15.70 | -15.70 | -15.70 | -15.51 | -15.51 | -15.51 | -15.08 | -15.08 | -15.08 | -15.25 | -15.25 | -15.25 | -14.42 | -14.42 | -14.42 | -15.45 | -15.45 | -15.45 | -15.77 | -15.77 | -15.77 | -17.39 | -17.39 | -17.39 | -19.99 | -19.99 | -19.99 | -22.84 | -22.84 | -22.84 | -25.26 | -25.26 | -25.26 | -24.63 | -24.63 | -24.63 | -25.29 | -25.29 | -25.29 | -26.00 | -26.00 | -26.00 | -28.38 | -28.38 | -28.38 | -31.92 | -31.92 | -31.92 | -32.57 | -32.57 | -32.57 | -35.69 | -35.69 | -35.69 | -38.06 | -38.06 | -38.06 |
EBIT Margin | 5.14 | 5.14 | 5.14 | 4.35 | 4.35 | 4.35 | 4.35 | 3.53 | 3.53 | 3.53 | 2.52 | 2.52 | 0.22 | 0.22 | -1.47 | -1.47 | -1.47 | -2.62 | -2.62 | -2.62 | -3.57 | -3.57 | -3.57 | -3.94 | -3.94 | -3.94 | -3.24 | -3.24 | -3.24 | -2.80 | -2.80 | -2.80 | -2.26 | -2.26 | -2.26 | -1.81 | -1.81 | -1.81 | -2.71 | -2.71 | -2.71 | -3.18 | -3.18 | -3.18 | -5.76 | -5.76 | -5.76 | -5.82 | -5.82 | -5.82 | -8.47 | -8.47 | -8.47 | -11.63 | -11.63 | -11.63 | -13.85 | -13.85 | -13.85 | -13.12 | -13.12 | -13.12 | -16.15 | -16.15 | -16.15 | -16.19 | -16.19 | -16.19 | -15.53 | -15.53 | -15.53 | -16.22 | -16.22 | -16.22 | -13.25 | -13.25 | -13.25 | -13.77 | -13.77 | -13.77 | -14.15 | -14.15 | -14.15 | -15.84 | -15.84 | -15.84 | -18.12 | -18.12 | -18.12 | -20.03 | -20.03 | -20.03 | -22.43 | -22.43 | -22.43 | -22.74 | -22.74 | -22.74 | -22.36 | -22.36 | -22.36 | -22.46 | -22.46 | -22.46 | -21.60 | -21.60 | -21.60 | -22.68 | -22.68 | -22.68 | -22.86 | -22.86 | -22.86 | -24.69 | -24.69 | -24.69 | -27.38 | -27.38 | -27.38 | -30.32 | -30.32 | -30.32 | -32.82 | -32.82 | -32.82 | -32.17 | -32.17 | -32.17 | -32.69 | -32.69 | -32.69 | -33.28 | -33.28 | -33.28 | -35.42 | -35.42 | -35.42 | -38.65 | -38.65 | -38.65 | -39.05 | -39.05 | -39.05 | -42.06 | -42.06 | -42.06 | -44.62 | -44.62 | -44.62 |
Earnings from Cont. Ops Margin | 19.86 | 19.86 | 19.86 | 19.60 | 19.60 | 19.60 | 19.60 | 19.67 | 19.67 | 19.67 | 19.02 | 19.02 | 0.95 | 0.95 | -1.82 | -1.82 | -1.82 | -4.10 | -4.10 | -4.10 | -5.90 | -5.90 | -5.90 | -5.29 | -5.29 | -5.29 | -3.46 | -3.46 | -3.46 | -0.49 | -0.49 | -0.49 | 0.56 | 0.56 | 0.56 | 0.63 | 0.63 | 0.63 | -0.79 | -0.79 | -0.79 | -3.81 | -3.81 | -3.81 | -6.54 | -6.54 | -6.54 | -8.14 | -8.14 | -8.14 | -10.77 | -10.77 | -10.77 | -13.68 | -13.68 | -13.68 | -13.25 | -13.25 | -13.25 | -13.29 | -13.29 | -13.29 | -15.25 | -15.25 | -15.25 | -15.19 | -15.19 | -15.19 | -14.82 | -14.82 | -14.82 | -15.40 | -15.40 | -15.40 | -13.80 | -13.80 | -13.80 | -14.53 | -14.53 | -14.53 | -14.99 | -14.99 | -14.99 | -16.02 | -16.02 | -16.02 | -18.56 | -18.56 | -18.56 | -21.69 | -21.69 | -21.69 | -24.43 | -24.43 | -24.43 | -25.89 | -25.89 | -25.89 | -25.57 | -25.57 | -25.57 | -24.37 | -24.37 | -24.37 | -23.78 | -23.78 | -23.78 | -25.18 | -25.18 | -25.18 | -25.68 | -25.68 | -25.68 | -28.46 | -28.46 | -28.46 | -31.48 | -31.48 | -31.48 | -34.76 | -34.76 | -34.76 | -37.67 | -37.67 | -37.67 | -37.03 | -37.03 | -37.03 | -36.79 | -36.79 | -36.79 | -36.09 | -36.09 | -36.09 | -39.98 | -39.98 | -39.98 | -42.84 | -42.84 | -42.84 | -43.55 | -43.55 | -43.55 | -47.53 | -47.53 | -47.53 | -45.32 | -45.32 | -45.32 |
Net Income Margin | 19.86 | 19.86 | 19.86 | 19.60 | 19.60 | 19.60 | 19.60 | 19.67 | 19.67 | 19.67 | 19.02 | 19.02 | 0.95 | 0.95 | -1.82 | -1.82 | -1.82 | -4.10 | -4.10 | -4.10 | -5.90 | -5.90 | -5.90 | -5.29 | -5.29 | -5.29 | -3.46 | -3.46 | -3.46 | -0.49 | -0.49 | -0.49 | 0.56 | 0.56 | 0.56 | 0.63 | 0.63 | 0.63 | -0.79 | -0.79 | -0.79 | -3.81 | -3.81 | -3.81 | -6.54 | -6.54 | -6.54 | -8.14 | -8.14 | -8.14 | -10.77 | -10.77 | -10.77 | -13.68 | -13.68 | -13.68 | -13.25 | -13.25 | -13.25 | -13.29 | -13.29 | -13.29 | -15.25 | -15.25 | -15.25 | -15.19 | -15.19 | -15.19 | -14.82 | -14.82 | -14.82 | -15.40 | -15.40 | -15.40 | -13.80 | -13.80 | -13.80 | -14.53 | -14.53 | -14.53 | -14.99 | -14.99 | -14.99 | -16.02 | -16.02 | -16.02 | -18.56 | -18.56 | -18.56 | -21.69 | -21.69 | -21.69 | -24.43 | -24.43 | -24.43 | -25.89 | -25.89 | -25.89 | -25.57 | -25.57 | -25.57 | -24.37 | -24.37 | -24.37 | -23.78 | -23.78 | -23.78 | -25.18 | -25.18 | -25.18 | -25.68 | -25.68 | -25.68 | -28.46 | -28.46 | -28.46 | -31.48 | -31.48 | -31.48 | -34.76 | -34.76 | -34.76 | -37.67 | -37.67 | -37.67 | -37.03 | -37.03 | -37.03 | -36.79 | -36.79 | -36.79 | -36.09 | -36.09 | -36.09 | -39.98 | -39.98 | -39.98 | -42.84 | -42.84 | -42.84 | -43.55 | -43.55 | -43.55 | -47.53 | -47.53 | -47.53 | -45.32 | -45.32 | -45.32 |
Levered Free Cash Flow Margin | 26.22 | 26.22 | 26.22 | 26.80 | 26.80 | 26.80 | 26.80 | 26.74 | 26.74 | 26.74 | 27.64 | 27.64 | 24.20 | 24.20 | 26.31 | 26.31 | 26.31 | 21.22 | 21.22 | 21.22 | 26.15 | 26.15 | 26.15 | 25.54 | 25.54 | 25.54 | 26.42 | 26.42 | 26.42 | 30.14 | 30.14 | 30.14 | 31.42 | 31.42 | 31.42 | 33.24 | 33.24 | 33.24 | 31.63 | 31.63 | 31.63 | 34.61 | 34.61 | 34.61 | 30.60 | 30.60 | 30.60 | 26.38 | 26.38 | 26.38 | 28.17 | 28.17 | 28.17 | 26.34 | 26.34 | 26.34 | 25.33 | 25.33 | 25.33 | 24.31 | 24.31 | 24.31 | 23.74 | 23.74 | 23.74 | 25.27 | 25.27 | 25.27 | 25.72 | 25.72 | 25.72 | 23.58 | 23.58 | 23.58 | 23.99 | 23.99 | 23.99 | 26.25 | 26.25 | 26.25 | 28.76 | 28.76 | 28.76 | 26.69 | 26.69 | 26.69 | 27.04 | 27.04 | 27.04 | 26.37 | 26.37 | 26.37 | 26.94 | 26.94 | 26.94 | 26.40 | 26.40 | 26.40 | 21.28 | 21.28 | 21.28 | 24.29 | 24.29 | 24.29 | 19.90 | 19.90 | 19.90 | 16.74 | 16.74 | 16.74 | 18.99 | 18.99 | 18.99 | 16.07 | 16.07 | 16.07 | 14.32 | 14.32 | 14.32 | 17.05 | 17.05 | 17.05 | 16.06 | 16.06 | 16.06 | 13.11 | 13.11 | 13.11 | 14.08 | 14.08 | 14.08 | 12.16 | 12.16 | 12.16 | 12.35 | 12.35 | 12.35 | - | - | - | 15.91 | 15.91 | 15.91 | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | 27.09 | 27.09 | 27.09 | 27.70 | 27.70 | 27.70 | 27.70 | 27.68 | 27.68 | 27.68 | 28.62 | 28.62 | 25.22 | 25.22 | 27.39 | 27.39 | 27.39 | 22.36 | 22.36 | 22.36 | 27.18 | 27.18 | 27.18 | 26.29 | 26.29 | 26.29 | 26.93 | 26.93 | 26.93 | 30.37 | 30.37 | 30.37 | 31.63 | 31.63 | 31.63 | 33.35 | 33.35 | 33.35 | 31.64 | 31.64 | 31.64 | 34.51 | 34.51 | 34.51 | 30.35 | 30.35 | 30.35 | 26.08 | 26.08 | 26.08 | 27.82 | 27.82 | 27.82 | 25.90 | 25.90 | 25.90 | 24.85 | 24.85 | 24.85 | 23.80 | 23.80 | 23.80 | 23.16 | 23.16 | 23.16 | 24.61 | 24.61 | 24.61 | 24.93 | 24.93 | 24.93 | 22.65 | 22.65 | 22.65 | 22.99 | 22.99 | 22.99 | 25.37 | 25.37 | 25.37 | 28.01 | 28.01 | 28.01 | 26.08 | 26.08 | 26.08 | 26.50 | 26.50 | 26.50 | 25.83 | 25.83 | 25.83 | 26.42 | 26.42 | 26.42 | 25.92 | 25.92 | 25.92 | 20.82 | 20.82 | 20.82 | 23.83 | 23.83 | 23.83 | 19.42 | 19.42 | 19.42 | 16.23 | 16.23 | 16.23 | 18.45 | 18.45 | 18.45 | 15.51 | 15.51 | 15.51 | 13.71 | 13.71 | 13.71 | 16.40 | 16.40 | 16.40 | 15.36 | 15.36 | 15.36 | 12.45 | 12.45 | 12.45 | 13.62 | 13.62 | 13.62 | 11.95 | 11.95 | 11.95 | 12.46 | 12.46 | 12.46 | - | - | - | 16.22 | 16.22 | 16.22 | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | US$ 8157.00 | - | - | US$ 7863.00 | - | - | US$ 7565.00 | - | - | US$ 7259.00 | - | - | US$ 6982.88 | - | - | US$ 6716.31 | - | - | US$ 6465.34 | - | - | US$ 6216.00 | - | - | US$ 5945.70 | - | - | US$ 5673.86 | - | - | US$ 5398.42 | - | - | US$ 5139.00 | - | - | US$ 4894.34 | - | - | US$ 4673.04 | - | - | US$ 4474.64 | - | - | US$ 4318.00 | - | - | US$ 4162.61 | - | - | US$ 3994.75 | - | - | US$ 3820.54 | - | - | US$ 3627.21 | - | - | US$ 3439.53 | - | - | US$ 3244.62 | - | - | US$ 3028.59 | - | - | US$ 2822.18 | - | - | US$ 2616.03 | - | - | US$ 2428.23 | - | - | US$ 2281.83 | - | - | US$ 2143.05 | - | - | US$ 2000.15 | - | - | US$ 1858.29 | - | - | US$ 1706.62 | - | - | US$ 1574.44 | - | - | US$ 1458.28 | - | - | US$ 1350.03 | - | - | US$ 1259.07 | - | - | US$ 1156.69 | - | - | US$ 1065.19 | - | - | US$ 975.00 | - | - | US$ 879.08 | - | - | US$ 787.86 | - | - | US$ 703.45 | - | - | US$ 616.25 | - | - | US$ 537.03 | - | - | US$ 468.94 | - | - | US$ 408.59 | - | - | US$ 353.34 | - | - | US$ 308.48 | - | - | US$ 273.66 | - | - | US$ 235.30 |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 21.25 % | 21.25 % | 21.25 % | 21.08 % | 21.08 % | 21.08 % | 21.08 % | 21.10 % | 21.10 % | 21.10 % | 20.21 % | 20.21 % | 1.10 % | 1.10 % | -2.14 % | -2.14 % | -2.14 % | -4.94 % | -4.94 % | -4.94 % | -7.25 % | -7.25 % | -7.25 % | -6.53 % | -6.53 % | -6.53 % | -4.36 % | -4.36 % | -4.36 % | -0.64 % | -0.64 % | -0.64 % | 0.74 % | 0.74 % | 0.74 % | 0.85 % | 0.85 % | 0.85 % | -1.10 % | -1.10 % | -1.10 % | -5.68 % | -5.68 % | -5.68 % | -9.80 % | -9.80 % | -9.80 % | -12.55 % | -12.55 % | -12.55 % | -17.04 % | -17.04 % | -17.04 % | -22.50 % | -22.50 % | -22.50 % | -21.63 % | -21.63 % | -21.63 % | -22.02 % | -22.02 % | -22.02 % | -24.82 % | -24.82 % | -24.82 % | -24.86 % | -24.86 % | -24.86 % | -23.64 % | -23.64 % | -23.64 % | -23.89 % | -23.89 % | -23.89 % | -21.31 % | -21.31 % | -21.31 % | -22.27 % | -22.27 % | -22.27 % | -22.49 % | -22.49 % | -22.49 % | -23.93 % | -23.93 % | -23.93 % | -27.47 % | -27.47 % | -27.47 % | -30.24 % | -30.24 % | -30.24 % | -31.89 % | -31.89 % | -31.89 % | -33.37 % | -33.37 % | -33.37 % | -30.38 % | -30.38 % | -30.38 % | -27.35 % | -27.35 % | -27.35 % | -24.32 % | -24.32 % | -24.32 % | -23.79 % | -23.79 % | -23.79 % | -22.05 % | -22.05 % | -22.05 % | -22.03 % | -22.03 % | -22.03 % | -21.44 % | -21.44 % | -21.44 % | -28.06 % | -28.06 % | -28.06 % | -26.12 % | -26.12 % | -26.12 % | -23.03 % | -23.03 % | -23.03 % | -19.39 % | -19.39 % | -19.39 % | -24.00 % | -24.00 % | -24.00 % | -47.69 % | -47.69 % | -47.69 % | -46.60 % | -46.60 % | -46.60 % | -40.57 % | -40.57 % | -40.57 % | - | - | - | - | - | - |
Return on Assets | 1.73 % | 1.73 % | 1.73 % | 1.43 % | 1.43 % | 1.43 % | 1.43 % | 1.14 % | 1.14 % | 1.14 % | 0.76 % | 0.76 % | 0.07 % | 0.07 % | -0.46 % | -0.46 % | -0.46 % | -0.81 % | -0.81 % | -0.81 % | -1.16 % | -1.16 % | -1.16 % | -1.34 % | -1.34 % | -1.34 % | -1.03 % | -1.03 % | -1.03 % | -0.88 % | -0.88 % | -0.88 % | -0.75 % | -0.75 % | -0.75 % | -0.64 % | -0.64 % | -0.64 % | -0.95 % | -0.95 % | -0.95 % | -1.12 % | -1.12 % | -1.12 % | -2.00 % | -2.00 % | -2.00 % | -2.16 % | -2.16 % | -2.16 % | -3.14 % | -3.14 % | -3.14 % | -4.26 % | -4.26 % | -4.26 % | -5.09 % | -5.09 % | -5.09 % | -5.06 % | -5.06 % | -5.06 % | -6.09 % | -6.09 % | -6.09 % | -5.70 % | -5.70 % | -5.70 % | -5.23 % | -5.23 % | -5.23 % | -5.55 % | -5.55 % | -5.55 % | -4.92 % | -4.92 % | -4.92 % | -4.77 % | -4.77 % | -4.77 % | -4.61 % | -4.61 % | -4.61 % | -5.29 % | -5.29 % | -5.29 % | -6.75 % | -6.75 % | -6.75 % | -7.02 % | -7.02 % | -7.02 % | -7.36 % | -7.36 % | -7.36 % | -7.63 % | -7.63 % | -7.63 % | -7.15 % | -7.15 % | -7.15 % | -6.85 % | -6.85 % | -6.85 % | -6.15 % | -6.15 % | -6.15 % | -6.37 % | -6.37 % | -6.37 % | -6.01 % | -6.01 % | -6.01 % | -5.91 % | -5.91 % | -5.91 % | -5.96 % | -5.96 % | -5.96 % | -7.09 % | -7.09 % | -7.09 % | -6.83 % | -6.83 % | -6.83 % | -6.77 % | -6.77 % | -6.77 % | -6.11 % | -6.11 % | -6.11 % | -6.86 % | -6.86 % | -6.86 % | -8.82 % | -8.82 % | -8.82 % | - | - | - | -11.21 % | -11.21 % | -11.21 % | - | - | - | - | - | - |
Return on Capital | 2.39 % | 2.39 % | 2.39 % | 2.01 % | 2.01 % | 2.01 % | 2.01 % | 1.61 % | 1.61 % | 1.61 % | 1.13 % | 1.13 % | 0.10 % | 0.10 % | -0.65 % | -0.65 % | -0.65 % | -1.15 % | -1.15 % | -1.15 % | -1.79 % | -1.79 % | -1.79 % | -1.95 % | -1.95 % | -1.95 % | -1.48 % | -1.48 % | -1.48 % | -1.28 % | -1.28 % | -1.28 % | -1.19 % | -1.19 % | -1.19 % | -0.95 % | -0.95 % | -0.95 % | -1.44 % | -1.44 % | -1.44 % | -1.73 % | -1.73 % | -1.73 % | -3.25 % | -3.25 % | -3.25 % | -3.30 % | -3.30 % | -3.30 % | -4.85 % | -4.85 % | -4.85 % | -6.71 % | -6.71 % | -6.71 % | -8.70 % | -8.70 % | -8.70 % | -8.18 % | -8.18 % | -8.18 % | -9.77 % | -9.77 % | -9.77 % | -9.09 % | -9.09 % | -9.09 % | -8.79 % | -8.79 % | -8.79 % | -8.79 % | -8.79 % | -8.79 % | -8.25 % | -8.25 % | -8.25 % | -7.81 % | -7.81 % | -7.81 % | -7.76 % | -7.76 % | -7.76 % | -8.46 % | -8.46 % | -8.46 % | -11.75 % | -11.75 % | -11.75 % | -12.19 % | -12.19 % | -12.19 % | -12.78 % | -12.78 % | -12.78 % | -12.57 % | -12.57 % | -12.57 % | -11.45 % | -11.45 % | -11.45 % | -10.86 % | -10.86 % | -10.86 % | -9.59 % | -9.59 % | -9.59 % | -9.29 % | -9.29 % | -9.29 % | -8.55 % | -8.55 % | -8.55 % | -8.34 % | -8.34 % | -8.34 % | -8.22 % | -8.22 % | -8.22 % | -9.84 % | -9.84 % | -9.84 % | -9.23 % | -9.23 % | -9.23 % | -9.67 % | -9.67 % | -9.67 % | -8.38 % | -8.38 % | -8.38 % | -9.80 % | -9.80 % | -9.80 % | -14.42 % | -14.42 % | -14.42 % | -24.67 % | -24.67 % | -24.67 % | -21.26 % | -21.26 % | -21.26 % | - | - | - | - | - | - |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend/Market Cap | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |