ACLS |
StockMarketPrice |
69.87 |
129.69 |
79.36 |
74.56 |
29.12 |
24.10 |
17.80 |
28.70 |
14.55 |
10.36 |
10.24 |
9.76 |
5.52 |
ACLS |
YearPriceHigh |
158.61 |
201.00 |
88.73 |
75.40 |
31.50 |
25.00 |
31.60 |
37.05 |
14.68 |
14.00 |
10.40 |
10.08 |
8.16 |
ACLS |
YearPriceLow |
68.23 |
76.97 |
46.41 |
28.45 |
12.99 |
13.99 |
15.46 |
14.00 |
7.16 |
8.84 |
6.00 |
4.32 |
2.84 |
ACLS |
revenue |
1.02B |
1.13B |
0.92B |
0.66B |
0.47B |
0.34B |
0.44B |
0.41B |
0.27B |
0.30B |
0.20B |
0.20B |
0.0 |
ACLS |
revenue::cost |
0.56B |
0.64B |
0.52B |
0.38B |
0.28B |
0.20B |
0.26B |
0.26B |
0.17B |
0.20B |
0.13B |
0.13B |
0.0 |
ACLS |
assets |
1.35B |
1.28B |
1.01B |
0.75B |
0.62B |
0.55B |
0.55B |
0.49B |
0.30B |
0.29B |
0.23B |
0.0 |
0.0 |
ACLS |
cash |
0.12B |
0.17B |
0.19B |
0.29B |
0.20B |
0.14B |
0.18B |
0.13B |
0.07B |
0.08B |
0.03B |
0.0 |
0.0 |
ACLS |
liabilities |
0.34B |
0.42B |
0.35B |
0.21B |
0.14B |
0.13B |
0.14B |
0.13B |
0.10B |
0.10B |
0.06B |
0.0 |
0.0 |
ACLS |
liabilities_calc |
0.34B |
0.42B |
0.35B |
0.21B |
0.14B |
0.13B |
0.14B |
0.13B |
0.10B |
0.10B |
0.06B |
0.0 |
0.0 |
ACLS |
ppnenet |
0.05B |
0.05B |
0.04B |
0.03B |
0.03B |
0.03B |
0.04B |
0.04B |
0.03B |
0.03B |
0.03B |
0.0 |
0.0 |
ACLS |
workingCapital |
0.47B |
0.35B |
0.26B |
0.22B |
0.20B |
0.17B |
0.16B |
0.14B |
0.13B |
0.13B |
0.13B |
0.0 |
0.0 |
ACLS |
workingCapitalWithCash |
0.47B |
0.35B |
0.27B |
0.23B |
0.20B |
0.18B |
0.17B |
0.14B |
0.13B |
0.13B |
0.13B |
0.0 |
0.0 |
ACLS |
owner_earnings |
0.12B |
0.14B |
0.20B |
0.14B |
0.06B |
-0.02B |
0.04B |
0.05B |
-0.01B |
0.01B |
-0.02B |
-0.02B |
0.0 |
ACLS |
netincome_cfo |
0.20B |
0.25B |
0.18B |
0.10B |
0.05B |
0.02B |
0.05B |
0.13B |
0.01B |
0.01B |
-0.01B |
-0.02B |
0.0 |
ACLS |
cashflow::operating |
0.14B |
0.16B |
0.22B |
0.15B |
0.07B |
-0.01B |
0.05B |
0.06B |
-0.01B |
0.02B |
-0.02B |
-0.02B |
0.0 |
ACLS |
cashflow::fcf |
0.14B |
0.16B |
0.22B |
0.15B |
0.07B |
-0.01B |
0.05B |
0.06B |
-0.01B |
0.02B |
-0.02B |
-0.02B |
0.0 |
ACLS |
cashflow::realfcf |
0.12B |
0.14B |
0.20B |
0.14B |
0.06B |
-0.02B |
0.04B |
0.05B |
-0.01B |
0.01B |
-0.02B |
-0.02B |
0.0 |
ACLS |
netincome |
0.20B |
0.25B |
0.18B |
0.10B |
0.05B |
0.02B |
0.05B |
0.13B |
0.01B |
0.01B |
-0.01B |
-0.02B |
0.0 |
ACLS |
operatingincome |
0.23B |
0.28B |
0.21B |
0.13B |
0.06B |
0.02B |
0.06B |
0.05B |
0.02B |
0.02B |
-0.01B |
-0.01B |
0.0 |
ACLS |
grossincome |
0.45B |
0.49B |
0.40B |
0.29B |
0.20B |
0.14B |
0.18B |
0.15B |
0.10B |
0.10B |
0.07B |
0.07B |
0.0 |
ACLS |
nopat |
0.23B |
0.28B |
0.21B |
0.13B |
0.06B |
0.02B |
0.06B |
0.05B |
0.02B |
0.02B |
-0.01B |
-0.01B |
0.0 |
ACLS |
marketcap |
2.27B |
4.25B |
2.61B |
2.48B |
0.98B |
0.78B |
0.58B |
0.90B |
0.43B |
1.20B |
1.14B |
1.06B |
0.0 |
ACLS |
ev |
2.15B |
4.08B |
2.42B |
2.19B |
0.77B |
0.64B |
0.40B |
0.76B |
0.36B |
1.12B |
1.11B |
1.06B |
0.0 |
ACLS |
ebitda |
0.25B |
0.29B |
0.22B |
0.14B |
0.07B |
0.03B |
0.07B |
0.05B |
0.02B |
0.03B |
-0.01B |
-0.01B |
0.0 |
ACLS |
equity |
1.01B |
0.86B |
0.67B |
0.54B |
0.48B |
0.42B |
0.41B |
0.35B |
0.20B |
0.19B |
0.17B |
0.0 |
0.0 |
ACLS |
interest_expense |
0.01B |
0.01B |
0.01B |
0.00B |
0.01B |
0.01B |
0.01B |
0.01B |
0.01B |
0.00B |
0.00B |
0.00B |
0.0 |
ACLS |
interestRate |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
ACLS |
owner_earningsToInterest |
21.95 |
25.92 |
36.26 |
28.57 |
11.36 |
-4.22 |
7.67 |
9.88 |
-2.75 |
2.55 |
-19.51 |
-42.40 |
0.0 |
ACLS |
cashflow::operatingToInterest |
25.78 |
29.34 |
38.67 |
31.06 |
13.38 |
-2.64 |
9.19 |
10.99 |
-1.73 |
3.67 |
-15.01 |
-32.91 |
0.0 |
ACLS |
eps |
6.17 |
7.52 |
5.54 |
2.94 |
1.50 |
0.52 |
1.42 |
4.11 |
0.38 |
0.51 |
-0.10 |
-0.16 |
0.0 |
ACLS |
shares |
0.03B |
0.03B |
0.03B |
0.03B |
0.03B |
0.03B |
0.03B |
0.03B |
0.03B |
0.11B |
0.11B |
0.11B |
0.0 |
ACLS |
shares_calc |
0.03B |
0.03B |
0.03B |
0.03B |
0.03B |
0.03B |
0.03B |
0.03B |
0.03B |
0.12B |
0.11B |
0.11B |
0.0 |
ACLS |
sbc |
0.02B |
0.02B |
0.01B |
0.01B |
0.01B |
0.01B |
0.01B |
0.01B |
0.01B |
0.01B |
0.00B |
0.00B |
0.0 |
ACLS |
depreciation |
0.02B |
0.01B |
0.01B |
0.01B |
0.01B |
0.01B |
0.01B |
0.01B |
0.00B |
0.00B |
0.00B |
0.01B |
0.0 |
ACLS |
depreciationToRevenue |
1.55 |
1.16 |
1.26 |
1.63 |
2.09 |
2.30 |
1.30 |
1.22 |
1.59 |
1.61 |
2.26 |
2.59 |
0.0 |
ACLS |
sbcToRevenue |
2.06 |
1.62 |
1.46 |
1.82 |
2.21 |
2.38 |
1.76 |
1.38 |
1.94 |
1.85 |
2.37 |
2.22 |
0.0 |
ACLS |
sbcToOperatingCashflow |
14.88 |
11.65 |
6.24 |
8.03 |
15.04 |
-60.12 |
16.57 |
10.08 |
-58.93 |
30.52 |
-29.99 |
-28.83 |
0.0 |
ACLS |
inventory |
0.28B |
0.31B |
0.24B |
0.19B |
0.16B |
0.14B |
0.13B |
0.12B |
0.11B |
0.12B |
0.10B |
0.0 |
0.0 |
ACLS |
payables |
0.05B |
0.05B |
0.06B |
0.04B |
0.02B |
0.03B |
0.04B |
0.03B |
0.02B |
0.02B |
0.02B |
0.0 |
0.0 |
ACLS |
receivables |
0.20B |
0.22B |
0.17B |
0.10B |
0.09B |
0.08B |
0.08B |
0.08B |
0.05B |
0.04B |
0.04B |
0.0 |
0.0 |
ACLS |
inventoryTurnover |
1.84 |
2.64 |
2.66 |
2.33 |
1.97 |
1.54 |
2.18 |
2.29 |
1.44 |
1.92 |
1.28 |
inf |
0.0 |
ACLS |
inventoryToRevenue |
0.30 |
0.21 |
0.21 |
0.24 |
0.30 |
0.38 |
0.27 |
0.28 |
0.43 |
0.35 |
0.51 |
0.0 |
0.0 |
ACLS |
payablesToRevenue |
0.05 |
0.06 |
0.04 |
0.04 |
0.05 |
0.10 |
0.07 |
0.06 |
0.07 |
0.07 |
0.11 |
0.0 |
0.0 |
ACLS |
receivablesToRevenue |
0.21 |
0.15 |
0.11 |
0.13 |
0.18 |
0.23 |
0.17 |
0.12 |
0.14 |
0.14 |
0.21 |
0.0 |
0.0 |
ACLS |
opLeverage |
-7.38 |
8.30 |
27.91 |
79.78 |
101.42 |
-37.12 |
17.53 |
134.03 |
-8.32 |
-352.26 |
-34.24 |
0.0 |
0.0 |
ACLS |
opLeverageFlag |
0.0 |
1.00 |
1.00 |
1.00 |
1.00 |
0.0 |
1.00 |
1.00 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
evToEbitda |
8.73 |
13.99 |
10.81 |
15.84 |
11.36 |
19.99 |
6.07 |
14.43 |
17.07 |
43.77 |
-199.08 |
-111.34 |
0.0 |
ACLS |
evToOpIncome |
9.33 |
14.64 |
11.40 |
17.19 |
13.30 |
26.50 |
6.65 |
15.94 |
21.45 |
54.05 |
inf |
inf |
0.0 |
ACLS |
evToRevenue |
2.11 |
3.61 |
2.63 |
3.30 |
1.63 |
1.87 |
0.90 |
1.86 |
1.34 |
3.71 |
5.47 |
5.43 |
0.0 |
ACLS |
evToOcf |
15.25 |
26.01 |
11.23 |
14.57 |
11.07 |
-47.19 |
8.49 |
13.55 |
-40.57 |
61.31 |
-69.21 |
-70.64 |
0.0 |
ACLS |
evToNopat |
9.33 |
14.64 |
11.40 |
17.19 |
13.30 |
26.50 |
6.65 |
15.94 |
21.45 |
54.05 |
-109.23 |
-72.69 |
0.0 |
ACLS |
pocf |
16.13 |
27.07 |
12.09 |
16.54 |
13.99 |
inf |
12.28 |
15.92 |
inf |
65.63 |
inf |
inf |
0.0 |
ACLS |
peg |
0.0 |
0.48 |
0.16 |
0.26 |
0.10 |
0.0 |
0.0 |
0.01 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
pe |
11.30 |
17.25 |
14.24 |
25.18 |
19.52 |
45.87 |
12.57 |
7.06 |
38.84 |
81.67 |
inf |
inf |
0.0 |
ACLS |
pfcf |
16.13 |
27.07 |
12.09 |
16.54 |
13.99 |
inf |
12.28 |
15.92 |
inf |
65.63 |
inf |
inf |
0.0 |
ACLS |
ps |
2.23 |
3.76 |
2.83 |
3.75 |
2.06 |
2.28 |
1.30 |
2.18 |
1.60 |
3.98 |
5.62 |
5.43 |
0.0 |
ACLS |
pb |
2.24 |
4.91 |
3.91 |
4.61 |
2.03 |
1.86 |
1.41 |
2.53 |
2.12 |
6.30 |
6.78 |
inf |
0.0 |
ACLS |
priceToRealfcf |
18.95 |
30.64 |
12.89 |
17.98 |
16.47 |
inf |
14.72 |
17.71 |
inf |
94.45 |
inf |
inf |
0.0 |
ACLS |
priceToNopat |
9.86 |
15.24 |
12.28 |
19.51 |
16.81 |
32.28 |
9.62 |
18.73 |
25.71 |
57.86 |
-112.25 |
-72.69 |
0.0 |
ACLS |
priceToEquityTangible |
2.24 |
4.91 |
3.91 |
4.61 |
2.03 |
1.86 |
1.41 |
2.53 |
2.12 |
6.30 |
6.78 |
inf |
0.0 |
ACLS |
roa |
17.96% |
27.48% |
28.19% |
20.38% |
10.59% |
4.41% |
12.28% |
15.83% |
5.77% |
9.10% |
-4.47% |
inf |
0.0 |
ACLS |
roa_goodwill |
17.96% |
27.48% |
28.19% |
20.38% |
10.59% |
4.41% |
12.28% |
15.83% |
5.77% |
9.10% |
-4.47% |
inf |
0.0 |
ACLS |
roe |
26.62% |
41.75% |
39.40% |
26.44% |
13.84% |
5.93% |
16.96% |
23.75% |
8.74% |
12.31% |
-6.04% |
inf |
0.0 |
ACLS |
roce |
17.96% |
27.48% |
28.19% |
20.38% |
10.59% |
4.41% |
12.28% |
15.83% |
5.77% |
9.10% |
-4.47% |
inf |
0.0 |
ACLS |
rode |
26.62% |
41.75% |
39.40% |
26.44% |
13.84% |
5.93% |
16.96% |
23.75% |
8.74% |
12.31% |
-6.04% |
inf |
0.0 |
ACLS |
roic |
43.94% |
71.53% |
71.66% |
50.17% |
25.90% |
11.37% |
30.07% |
28.10% |
10.20% |
13.30% |
-6.53% |
inf |
0.0 |
ACLS |
rotc |
426.66% |
702.40% |
607.23% |
426.69% |
229.16% |
58.82% |
165.78% |
155.13% |
55.35% |
68.01% |
-33.37% |
inf |
0.0 |
ACLS |
roic_cash |
43.67% |
70.85% |
70.26% |
49.38% |
25.58% |
11.18% |
29.68% |
27.87% |
10.10% |
13.25% |
-6.50% |
inf |
0.0 |
ACLS |
rome |
22.74% |
32.21% |
31.83% |
23.62% |
12.05% |
5.77% |
14.68% |
13.53% |
8.25% |
10.89% |
-6.04% |
inf |
0.0 |
ACLS |
rote |
13.90% |
18.14% |
32.31% |
27.87% |
14.47% |
-3.24% |
11.50% |
15.92% |
-4.36% |
9.60% |
-9.53% |
inf |
0.0 |
ACLS |
roa_cfo |
10.98% |
15.48% |
28.62% |
24.04% |
12.72% |
-2.48% |
9.62% |
18.62% |
-3.05% |
8.02% |
-7.05% |
inf |
0.0 |
ACLS |
roe_cfo |
16.28% |
23.51% |
40.00% |
31.19% |
16.62% |
-3.33% |
13.28% |
27.94% |
-4.62% |
10.85% |
-9.53% |
inf |
0.0 |
ACLS |
roce_cfo |
10.98% |
15.48% |
28.62% |
24.04% |
12.72% |
-2.48% |
9.62% |
18.62% |
-3.05% |
8.02% |
-7.05% |
inf |
0.0 |
ACLS |
rode_cfo |
16.28% |
23.51% |
40.00% |
31.19% |
16.62% |
-3.33% |
13.28% |
27.94% |
-4.62% |
10.85% |
-9.53% |
inf |
0.0 |
ACLS |
roic_cfo |
26.87% |
40.27% |
72.76% |
59.18% |
31.10% |
-6.38% |
23.56% |
33.06% |
-5.39% |
11.73% |
-10.30% |
inf |
0.0 |
ACLS |
roic_cashflow::operating_cash |
26.70% |
39.89% |
71.34% |
58.25% |
30.72% |
-6.28% |
23.25% |
32.78% |
-5.34% |
11.68% |
-10.26% |
inf |
0.0 |
ACLS |
roic_cashflow::fcf |
26.87% |
40.27% |
72.76% |
59.18% |
31.10% |
-6.38% |
23.56% |
33.06% |
-5.39% |
11.73% |
-10.30% |
inf |
0.0 |
ACLS |
roic_cashflow::fcf_cash |
26.70% |
39.89% |
71.34% |
58.25% |
30.72% |
-6.28% |
23.25% |
32.78% |
-5.34% |
11.68% |
-10.26% |
inf |
0.0 |
ACLS |
roic_cashflow::realfcf |
22.87% |
35.58% |
68.22% |
54.43% |
26.42% |
-10.22% |
19.65% |
29.72% |
-8.57% |
8.15% |
-13.39% |
inf |
0.0 |
ACLS |
roic_cashflow::realfcf_cash |
22.73% |
35.25% |
66.89% |
53.57% |
26.10% |
-10.05% |
19.39% |
29.48% |
-8.49% |
8.12% |
-13.34% |
inf |
0.0 |
ACLS |
roic_income::net |
38.36% |
63.23% |
61.78% |
38.87% |
22.30% |
8.00% |
23.01% |
74.56% |
6.75% |
9.43% |
-7.23% |
inf |
0.0 |
ACLS |
roic_income::net_cash |
38.11% |
62.63% |
60.57% |
38.26% |
22.03% |
7.87% |
22.71% |
73.95% |
6.69% |
9.39% |
-7.21% |
inf |
0.0 |
ACLS |
rotc_cfo |
260.91% |
395.49% |
616.51% |
503.32% |
275.20% |
-33.04% |
129.85% |
182.50% |
-29.26% |
59.96% |
-52.67% |
inf |
0.0 |
ACLS |
rome_cfo |
13.90% |
18.14% |
32.31% |
27.87% |
14.47% |
-3.24% |
11.50% |
15.92% |
-4.36% |
9.60% |
-9.53% |
inf |
0.0 |
ACLS |
rote_cfo |
13.90% |
18.14% |
32.31% |
27.87% |
14.47% |
-3.24% |
11.50% |
15.92% |
-4.36% |
9.60% |
-9.53% |
inf |
0.0 |
ACLS |
roa_nopat |
17.96% |
27.48% |
28.19% |
20.38% |
10.59% |
4.41% |
12.28% |
15.83% |
5.77% |
9.10% |
-4.47% |
inf |
0.0 |
ACLS |
roe_nopat |
26.62% |
41.75% |
39.40% |
26.44% |
13.84% |
5.93% |
16.96% |
23.75% |
8.74% |
12.31% |
-6.04% |
inf |
0.0 |
ACLS |
roce_nopat |
17.96% |
27.48% |
28.19% |
20.38% |
10.59% |
4.41% |
12.28% |
15.83% |
5.77% |
9.10% |
-4.47% |
inf |
0.0 |
ACLS |
rode_nopat |
26.62% |
41.75% |
39.40% |
26.44% |
13.84% |
5.93% |
16.96% |
23.75% |
8.74% |
12.31% |
-6.04% |
inf |
0.0 |
ACLS |
roic_nopat |
43.94% |
71.53% |
71.66% |
50.17% |
25.90% |
11.37% |
30.07% |
28.10% |
10.20% |
13.30% |
-6.53% |
inf |
0.0 |
ACLS |
roic_nopat_cash |
43.67% |
70.85% |
70.26% |
49.38% |
25.58% |
11.18% |
29.68% |
27.87% |
10.10% |
13.25% |
-6.50% |
inf |
0.0 |
ACLS |
rotc_nopat |
426.66% |
702.40% |
607.23% |
426.69% |
229.16% |
58.82% |
165.78% |
155.13% |
55.35% |
68.01% |
-33.37% |
inf |
0.0 |
ACLS |
rome_nopat |
22.74% |
32.21% |
31.83% |
23.62% |
12.05% |
5.77% |
14.68% |
13.53% |
8.25% |
10.89% |
-6.04% |
inf |
0.0 |
ACLS |
rote_nopat |
22.74% |
32.21% |
31.83% |
23.62% |
12.05% |
5.77% |
14.68% |
13.53% |
8.25% |
10.89% |
-6.04% |
inf |
0.0 |
ACLS |
roic_owner_earnings |
22.87% |
35.58% |
68.22% |
54.43% |
26.42% |
-10.22% |
19.65% |
29.72% |
-8.57% |
8.15% |
-13.39% |
inf |
0.0 |
ACLS |
roic_owner_earnings_cash |
22.73% |
35.25% |
66.89% |
53.57% |
26.10% |
-10.05% |
19.39% |
29.48% |
-8.49% |
8.12% |
-13.34% |
inf |
0.0 |
ACLS |
margin_gross |
44.67% |
43.45% |
43.67% |
43.24% |
41.85% |
42.03% |
40.59% |
36.60% |
37.31% |
33.73% |
34.55% |
34.73% |
0.0 |
ACLS |
margin_owner_earnings |
11.78% |
12.26% |
21.97% |
20.85% |
12.48% |
-6.35% |
8.85% |
12.33% |
-5.23% |
4.21% |
-10.27% |
-9.91% |
0.0 |
ACLS |
margin_cfo |
13.83% |
13.87% |
23.44% |
22.67% |
14.69% |
-3.96% |
10.61% |
13.71% |
-3.29% |
6.06% |
-7.90% |
-7.69% |
0.0 |
ACLS |
margin_op |
22.62% |
24.64% |
23.08% |
19.22% |
12.23% |
7.06% |
13.55% |
11.65% |
6.23% |
6.87% |
-5.01% |
-7.47% |
0.0 |
ACLS |
margin_fcf |
13.83% |
13.87% |
23.44% |
22.67% |
14.69% |
-3.96% |
10.61% |
13.71% |
-3.29% |
6.06% |
-7.90% |
-7.69% |
0.0 |
ACLS |
margin_fcf_real |
11.78% |
12.26% |
21.97% |
20.85% |
12.48% |
-6.35% |
8.85% |
12.33% |
-5.23% |
4.21% |
-10.27% |
-9.91% |
0.0 |
ACLS |
margin_net |
19.75% |
21.78% |
19.90% |
14.89% |
10.53% |
4.97% |
10.37% |
30.92% |
4.12% |
4.87% |
-5.55% |
-8.76% |
0.0 |
ACLS |
margin_nopat |
22.62% |
24.64% |
23.08% |
19.22% |
12.23% |
7.06% |
13.55% |
11.65% |
6.23% |
6.87% |
-5.01% |
-7.47% |
0.0 |
ACLS |
yield_owner_earnings |
5.28% |
3.26% |
7.76% |
5.56% |
6.07% |
-2.79% |
6.79% |
5.65% |
-3.27% |
1.06% |
-1.83% |
-1.82% |
0.0 |
ACLS |
yield_owner_earnings_ev |
5.58% |
3.40% |
8.35% |
6.31% |
7.67% |
-3.39% |
9.82% |
6.64% |
-3.92% |
1.13% |
-1.88% |
-1.82% |
0.0 |
ACLS |
yield_cfo |
6.20% |
3.69% |
8.27% |
6.05% |
7.15% |
-1.74% |
8.14% |
6.28% |
-2.06% |
1.52% |
-1.41% |
-1.42% |
0.0 |
ACLS |
yield_cfo_ev |
6.56% |
3.85% |
8.90% |
6.86% |
9.03% |
-2.12% |
11.77% |
7.38% |
-2.46% |
1.63% |
-1.44% |
-1.42% |
0.0 |
ACLS |
yield_income::operating |
10.14% |
6.56% |
8.15% |
5.13% |
5.95% |
3.10% |
10.39% |
5.34% |
3.89% |
1.73% |
-0.89% |
-1.38% |
0.0 |
ACLS |
yield_income::operating_ev |
10.72% |
6.83% |
8.77% |
5.82% |
7.52% |
3.77% |
15.03% |
6.27% |
4.66% |
1.85% |
-0.92% |
-1.38% |
0.0 |
ACLS |
yield_cashflow::fcf |
6.20% |
3.69% |
8.27% |
6.05% |
7.15% |
-1.74% |
8.14% |
6.28% |
-2.06% |
1.52% |
-1.41% |
-1.42% |
0.0 |
ACLS |
yield_cashflow::fcf_ev |
6.56% |
3.85% |
8.90% |
6.86% |
9.03% |
-2.12% |
11.77% |
7.38% |
-2.46% |
1.63% |
-1.44% |
-1.42% |
0.0 |
ACLS |
yield_cashflow::realfcf |
5.28% |
3.26% |
7.76% |
5.56% |
6.07% |
-2.79% |
6.79% |
5.65% |
-3.27% |
1.06% |
-1.83% |
-1.82% |
0.0 |
ACLS |
yield_income::net |
8.85% |
5.80% |
7.02% |
3.97% |
5.12% |
2.18% |
7.95% |
14.17% |
2.57% |
1.22% |
-0.99% |
-1.61% |
0.0 |
ACLS |
yield_income::net_ev |
9.36% |
6.04% |
7.56% |
4.51% |
6.47% |
2.66% |
11.50% |
16.65% |
3.09% |
1.31% |
-1.01% |
-1.61% |
0.0 |
ACLS |
yield_nopat |
10.14% |
6.56% |
8.15% |
5.13% |
5.95% |
3.10% |
10.39% |
5.34% |
3.89% |
1.73% |
-0.89% |
-1.38% |
0.0 |
ACLS |
yield_nopat_ev |
10.72% |
6.83% |
8.77% |
5.82% |
7.52% |
3.77% |
15.03% |
6.27% |
4.66% |
1.85% |
-0.92% |
-1.38% |
0.0 |
ACLS |
costs:ga |
0.07B |
0.07B |
0.06B |
0.05B |
0.04B |
0.03B |
0.03B |
0.03B |
0.02B |
0.03B |
0.02B |
0.03B |
0.0 |
ACLS |
costs:rnd |
0.11B |
0.10B |
0.08B |
0.07B |
0.06B |
0.05B |
0.05B |
0.04B |
0.03B |
0.03B |
0.03B |
0.03B |
0.0 |
ACLS |
costs:sm |
0.07B |
0.06B |
0.05B |
0.05B |
0.04B |
0.03B |
0.03B |
0.03B |
0.02B |
0.02B |
0.02B |
0.02B |
0.0 |
ACLS |
unearned_revenue |
0.09B |
0.16B |
0.12B |
0.06B |
0.02B |
0.02B |
0.02B |
0.02B |
0.01B |
0.01B |
0.01B |
0.0 |
0.0 |
ACLS |
costs:sgna |
0.07B |
0.07B |
0.06B |
0.05B |
0.04B |
0.03B |
0.03B |
0.03B |
0.02B |
0.03B |
0.02B |
0.03B |
0.0 |
ACLS |
eps_calc |
6.17 |
7.52 |
5.54 |
2.94 |
1.50 |
0.52 |
1.42 |
4.11 |
0.38 |
0.51 |
-0.10 |
-0.16 |
0.0 |
ACLS |
equity_mgmt |
1.01B |
0.86B |
0.67B |
0.54B |
0.48B |
0.42B |
0.41B |
0.35B |
0.20B |
0.19B |
0.17B |
0.0 |
0.0 |
ACLS |
equity_tangible |
1.01B |
0.86B |
0.67B |
0.54B |
0.48B |
0.42B |
0.41B |
0.35B |
0.20B |
0.19B |
0.17B |
0.0 |
0.0 |
ACLS |
evToEquity |
2.12 |
4.72 |
3.63 |
4.06 |
1.60 |
1.53 |
0.98 |
2.16 |
1.77 |
5.89 |
6.60 |
inf |
0.0 |
ACLS |
evToEquityTangible |
2.12 |
4.72 |
3.63 |
4.06 |
1.60 |
1.53 |
0.98 |
2.16 |
1.77 |
5.89 |
6.60 |
inf |
0.0 |
ACLS |
evToOwner_earnings |
17.92 |
29.44 |
11.98 |
15.85 |
13.04 |
-29.47 |
10.18 |
15.07 |
-25.53 |
88.24 |
-53.24 |
-54.83 |
0.0 |
ACLS |
income |
0.03B |
0.03B |
0.02B |
0.02B |
0.01B |
0.00B |
0.01B |
-0.08B |
0.00B |
0.00B |
0.00B |
0.00B |
0.0 |
ACLS |
interest |
0.02B |
0.02B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.0 |
ACLS |
investedCapital |
0.52B |
0.39B |
0.30B |
0.25B |
0.22B |
0.21B |
0.20B |
0.17B |
0.16B |
0.16B |
0.16B |
0.0 |
0.0 |
ACLS |
investedCapitalWith2PercentCash |
0.53B |
0.39B |
0.30B |
0.26B |
0.23B |
0.22B |
0.20B |
0.17B |
0.16B |
0.16B |
0.16B |
0.0 |
0.0 |
ACLS |
lv_liabilities |
0.12B |
0.11B |
0.12B |
0.29B |
0.23B |
0.17B |
0.20B |
0.15B |
0.09B |
0.09B |
0.08B |
0.0 |
0.0 |
ACLS |
lv_payables |
0.41B |
0.47B |
0.40B |
0.46B |
0.35B |
0.27B |
0.30B |
0.25B |
0.17B |
0.17B |
0.12B |
0.0 |
0.0 |
ACLS |
operating |
0.24B |
0.23B |
0.19B |
0.16B |
0.14B |
0.12B |
0.12B |
0.10B |
0.08B |
0.08B |
0.08B |
0.08B |
0.0 |
ACLS |
priceToOperating |
9.86 |
15.24 |
12.28 |
19.51 |
16.81 |
32.28 |
9.62 |
18.73 |
25.71 |
57.86 |
-112.25 |
-72.69 |
0.0 |
ACLS |
priceToOwner_earnings |
18.95 |
30.64 |
12.89 |
17.98 |
16.47 |
-35.90 |
14.72 |
17.71 |
-30.59 |
94.45 |
-54.72 |
-54.83 |
0.0 |
ACLS |
revenue_01_YoY |
-9.97% |
22.89% |
38.88% |
39.59% |
38.37% |
-22.51% |
7.80% |
53.78% |
-11.45% |
48.48% |
3.79% |
0.0 |
0.0 |
ACLS |
share_cnt |
0.03B |
0.03B |
0.03B |
0.03B |
0.03B |
0.03B |
0.03B |
0.03B |
0.03B |
0.12B |
0.0 |
0.0 |
0.0 |
ACLS |
share_multiplier |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
0.0 |
ACLS |
unearned |
-0.07B |
0.06B |
0.09B |
0.05B |
-0.01B |
0.01B |
0.01B |
0.01B |
0.00B |
0.00B |
0.00B |
-0.00B |
0.0 |
ACLS |
current |
0.21B |
0.29B |
0.25B |
0.15B |
0.08B |
0.07B |
0.08B |
0.08B |
0.05B |
0.04B |
0.05B |
0.0 |
0.0 |
ACLS |
liabilities_equity |
1.35B |
1.28B |
1.01B |
0.75B |
0.62B |
0.55B |
0.55B |
0.49B |
0.30B |
0.29B |
0.23B |
0.0 |
0.0 |
ACLS |
retained |
0.47B |
0.32B |
0.12B |
-0.02B |
-0.09B |
-0.14B |
-0.16B |
-0.20B |
-0.33B |
-0.34B |
-0.35B |
0.0 |
0.0 |
ACLS |
revenue_03_YoY |
15.39% |
33.56% |
38.95% |
14.39% |
4.95% |
8.71% |
13.65% |
26.45% |
10.92% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_3 |
26.86% |
89.00% |
144.05% |
52.63% |
4.68% |
3.48% |
21.18% |
175.24% |
16.42% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_diff_capital_nopat_3 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
33103000.00% |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_diff_profits_nopat_3 |
inf |
inf |
inf |
67366000.00% |
10199000.00% |
7582000.00% |
39241000.00% |
58009000.00% |
31241000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_nopat_3 |
26.86% |
89.00% |
144.05% |
52.63% |
4.68% |
3.48% |
21.18% |
175.24% |
16.42% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period1_capital_nopat_3 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period1_nopat_3 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period1_profit_nopat_3 |
inf |
inf |
inf |
inf |
58041000.00% |
24205000.00% |
59959000.00% |
47842000.00% |
16623000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period2_capital_nopat_3 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period2_nopat_3 |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period2_profit_nopat_3 |
inf |
58041000.00% |
24205000.00% |
59959000.00% |
47842000.00% |
16623000.00% |
20718000.00% |
-999.00% |
-999.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_3 |
26.86% |
89.00% |
144.05% |
52.63% |
4.68% |
3.48% |
21.18% |
175.24% |
16.42% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_diff_capital_nopat_3 |
383280000.00% |
247829000.00% |
130622000.00% |
127992000.00% |
217972000.00% |
218077000.00% |
185258000.00% |
33103000.00% |
190260000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_diff_profits_nopat_3 |
102949000.00% |
220558000.00% |
188156000.00% |
67366000.00% |
10199000.00% |
7582000.00% |
39241000.00% |
58009000.00% |
31241000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_nopat_3 |
26.86% |
89.00% |
144.05% |
52.63% |
4.68% |
3.48% |
21.18% |
175.24% |
16.42% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period1_capital_nopat_3 |
864882000.00% |
667256000.00% |
538959000.00% |
481602000.00% |
419427000.00% |
408337000.00% |
353610000.00% |
201455000.00% |
190260000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period1_nopat_3 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period1_profit_nopat_3 |
230274000.00% |
278599000.00% |
212361000.00% |
127325000.00% |
58041000.00% |
24205000.00% |
59959000.00% |
47842000.00% |
16623000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period2_capital_nopat_3 |
481602000.00% |
419427000.00% |
408337000.00% |
353610000.00% |
201455000.00% |
190260000.00% |
168352000.00% |
168352000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period2_nopat_3 |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period2_profit_nopat_3 |
127325000.00% |
58041000.00% |
24205000.00% |
59959000.00% |
47842000.00% |
16623000.00% |
20718000.00% |
-10167000.00% |
-14618000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_3 |
426.63% |
1538.49% |
inf |
inf |
inf |
68.20% |
687.96% |
15427.93% |
104.03% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_diff_capital_nopat_3 |
24131000.00% |
14336000.00% |
-6177000.00% |
-6328000.00% |
-5512000.00% |
11118000.00% |
5704000.00% |
376000.00% |
30031000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_diff_profits_nopat_3 |
102949000.00% |
220558000.00% |
188156000.00% |
67366000.00% |
10199000.00% |
7582000.00% |
39241000.00% |
58009000.00% |
31241000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_nopat_3 |
426.63% |
1538.49% |
inf |
inf |
inf |
68.20% |
687.96% |
15427.93% |
104.03% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period1_capital_nopat_3 |
53971000.00% |
39664000.00% |
34972000.00% |
29840000.00% |
25328000.00% |
41149000.00% |
36168000.00% |
30840000.00% |
30031000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period1_nopat_3 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period1_profit_nopat_3 |
230274000.00% |
278599000.00% |
212361000.00% |
127325000.00% |
58041000.00% |
24205000.00% |
59959000.00% |
47842000.00% |
16623000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period2_capital_nopat_3 |
29840000.00% |
25328000.00% |
41149000.00% |
36168000.00% |
30840000.00% |
30031000.00% |
30464000.00% |
30464000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period2_nopat_3 |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period2_profit_nopat_3 |
127325000.00% |
58041000.00% |
24205000.00% |
59959000.00% |
47842000.00% |
16623000.00% |
20718000.00% |
-10167000.00% |
-14618000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
revenue_05_YoY |
24.31% |
20.63% |
17.51% |
19.93% |
9.50% |
11.05% |
17.74% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_5 |
45.14% |
69.71% |
48.75% |
38.00% |
14.87% |
14.32% |
21.09% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_diff_capital_nopat_5 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_diff_profits_nopat_5 |
inf |
inf |
inf |
inf |
37323000.00% |
34372000.00% |
74577000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_nopat_5 |
45.14% |
69.71% |
48.75% |
38.00% |
14.87% |
14.32% |
21.09% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period1_capital_nopat_5 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period1_nopat_5 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period1_profit_nopat_5 |
inf |
inf |
inf |
inf |
58041000.00% |
24205000.00% |
59959000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period2_capital_nopat_5 |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period2_nopat_5 |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period2_profit_nopat_5 |
24205000.00% |
59959000.00% |
47842000.00% |
16623000.00% |
20718000.00% |
-999.00% |
-999.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_5 |
45.14% |
69.71% |
48.75% |
38.00% |
14.87% |
14.32% |
21.09% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_diff_capital_nopat_5 |
456545000.00% |
313646000.00% |
337504000.00% |
291342000.00% |
251075000.00% |
239985000.00% |
353610000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_diff_profits_nopat_5 |
206069000.00% |
218640000.00% |
164519000.00% |
110702000.00% |
37323000.00% |
34372000.00% |
74577000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_nopat_5 |
45.14% |
69.71% |
48.75% |
38.00% |
14.87% |
14.32% |
21.09% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period1_capital_nopat_5 |
864882000.00% |
667256000.00% |
538959000.00% |
481602000.00% |
419427000.00% |
408337000.00% |
353610000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period1_nopat_5 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period1_profit_nopat_5 |
230274000.00% |
278599000.00% |
212361000.00% |
127325000.00% |
58041000.00% |
24205000.00% |
59959000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period2_capital_nopat_5 |
408337000.00% |
353610000.00% |
201455000.00% |
190260000.00% |
168352000.00% |
168352000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period2_nopat_5 |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period2_profit_nopat_5 |
24205000.00% |
59959000.00% |
47842000.00% |
16623000.00% |
20718000.00% |
-10167000.00% |
-14618000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_5 |
1607.15% |
6254.00% |
3981.58% |
inf |
inf |
321.68% |
206.20% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_diff_capital_nopat_5 |
12822000.00% |
3496000.00% |
4132000.00% |
-191000.00% |
-5136000.00% |
10685000.00% |
36168000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_diff_profits_nopat_5 |
206069000.00% |
218640000.00% |
164519000.00% |
110702000.00% |
37323000.00% |
34372000.00% |
74577000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_nopat_5 |
1607.15% |
6254.00% |
3981.58% |
inf |
inf |
321.68% |
206.20% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period1_capital_nopat_5 |
53971000.00% |
39664000.00% |
34972000.00% |
29840000.00% |
25328000.00% |
41149000.00% |
36168000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period1_nopat_5 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period1_profit_nopat_5 |
230274000.00% |
278599000.00% |
212361000.00% |
127325000.00% |
58041000.00% |
24205000.00% |
59959000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period2_capital_nopat_5 |
41149000.00% |
36168000.00% |
30840000.00% |
30031000.00% |
30464000.00% |
30464000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period2_nopat_5 |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period2_profit_nopat_5 |
24205000.00% |
59959000.00% |
47842000.00% |
16623000.00% |
20718000.00% |
-10167000.00% |
-14618000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_7 |
27.50% |
54.92% |
51.71% |
43.89% |
17.32% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_diff_capital_nopat_7 |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_diff_profits_nopat_7 |
inf |
inf |
inf |
inf |
72659000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_nopat_7 |
27.50% |
54.92% |
51.71% |
43.89% |
17.32% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period1_capital_nopat_7 |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period1_nopat_7 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period1_profit_nopat_7 |
inf |
inf |
inf |
inf |
58041000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period2_capital_nopat_7 |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period2_nopat_7 |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_period2_profit_nopat_7 |
47842000.00% |
16623000.00% |
20718000.00% |
-999.00% |
-999.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_7 |
27.50% |
54.92% |
51.71% |
43.89% |
17.32% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_diff_capital_nopat_7 |
663427000.00% |
476996000.00% |
370607000.00% |
313250000.00% |
419427000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_diff_profits_nopat_7 |
182432000.00% |
261976000.00% |
191643000.00% |
137492000.00% |
72659000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_nopat_7 |
27.50% |
54.92% |
51.71% |
43.89% |
17.32% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period1_capital_nopat_7 |
864882000.00% |
667256000.00% |
538959000.00% |
481602000.00% |
419427000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period1_nopat_7 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period1_profit_nopat_7 |
230274000.00% |
278599000.00% |
212361000.00% |
127325000.00% |
58041000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period2_capital_nopat_7 |
201455000.00% |
190260000.00% |
168352000.00% |
168352000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period2_nopat_7 |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_period2_profit_nopat_7 |
47842000.00% |
16623000.00% |
20718000.00% |
-10167000.00% |
-14618000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_7 |
788.69% |
2719.57% |
4251.18% |
inf |
286.87% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_diff_capital_nopat_7 |
23131000.00% |
9633000.00% |
4508000.00% |
-624000.00% |
25328000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_diff_profits_nopat_7 |
182432000.00% |
261976000.00% |
191643000.00% |
137492000.00% |
72659000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_nopat_7 |
788.69% |
2719.57% |
4251.18% |
inf |
286.87% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period1_capital_nopat_7 |
53971000.00% |
39664000.00% |
34972000.00% |
29840000.00% |
25328000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period1_nopat_7 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period1_profit_nopat_7 |
230274000.00% |
278599000.00% |
212361000.00% |
127325000.00% |
58041000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period2_capital_nopat_7 |
30840000.00% |
30031000.00% |
30464000.00% |
30464000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period2_nopat_7 |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_period2_profit_nopat_7 |
47842000.00% |
16623000.00% |
20718000.00% |
-10167000.00% |
-14618000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
cashflow::fcf_01_YoY |
-10.23% |
-27.24% |
43.56% |
115.47% |
-612.75% |
-128.94% |
-16.56% |
-740.46% |
-148.11% |
-213.85% |
6.67% |
0.0 |
0.0 |
ACLS |
cashflow::fcf_03_YoY |
inf |
31.05% |
inf |
47.33% |
7.39% |
inf |
36.99% |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
cashflow::fcf_05_YoY |
inf |
27.28% |
30.81% |
inf |
30.71% |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
cashflow::financing |
-0.07B |
-0.07B |
-0.07B |
-0.05B |
-0.00B |
-0.01B |
0.00B |
0.02B |
0.00B |
0.04B |
0.00B |
0.02B |
0.0 |
ACLS |
cashflow::investing |
-0.11B |
-0.10B |
-0.26B |
-0.01B |
-0.01B |
-0.01B |
-0.00B |
-0.01B |
-0.00B |
-0.00B |
-0.00B |
0.0 |
0.0 |
ACLS |
cashflow::realfcf_01_YoY |
-13.52% |
-31.44% |
46.36% |
133.24% |
-372.05% |
-155.55% |
-22.59% |
-462.37% |
-210.05% |
-160.85% |
7.63% |
0.0 |
0.0 |
ACLS |
cashflow::realfcf_03_YoY |
inf |
32.77% |
inf |
52.19% |
5.37% |
inf |
45.61% |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
cashflow::realfcf_05_YoY |
inf |
28.75% |
31.91% |
inf |
36.08% |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
income::net_01_YoY |
-18.38% |
34.51% |
85.58% |
97.37% |
193.42% |
-62.88% |
-63.86% |
1054.07% |
-25.05% |
-230.29% |
-34.29% |
0.0 |
0.0 |
ACLS |
income::net_03_YoY |
26.77% |
70.16% |
120.69% |
29.07% |
inf |
15.69% |
46.22% |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
income::net_05_YoY |
63.82% |
39.94% |
7.60% |
55.07% |
27.77% |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
income::operating_01_YoY |
-17.35% |
31.19% |
66.79% |
119.37% |
139.79% |
-59.63% |
25.33% |
187.81% |
-19.77% |
-303.78% |
-30.45% |
0.0 |
0.0 |
ACLS |
income::operating_03_YoY |
21.84% |
68.69% |
106.25% |
28.53% |
6.65% |
13.34% |
42.51% |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
income::operating_05_YoY |
56.92% |
35.96% |
34.73% |
50.26% |
22.88% |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roa_goodwill_cashflow::operating |
10.98% |
15.48% |
28.62% |
24.04% |
12.72% |
-2.48% |
9.62% |
18.62% |
-3.05% |
8.02% |
-7.05% |
inf |
0.0 |
ACLS |
roce_inc_cashflow::operating_3 |
-2.45% |
35.17% |
175.47% |
80.65% |
6.16% |
-2.20% |
15.49% |
218.50% |
3.29% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_cashflow::operating_5 |
33.82% |
35.04% |
47.21% |
54.57% |
20.49% |
1.02% |
17.54% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
roce_inc_cashflow::operating_7 |
12.74% |
34.73% |
53.25% |
53.07% |
20.20% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_cashflow::operating_3 |
-2.45% |
35.17% |
175.47% |
80.65% |
6.16% |
-2.20% |
15.49% |
218.50% |
3.29% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_cashflow::operating_5 |
33.82% |
35.04% |
47.21% |
54.57% |
20.49% |
1.02% |
17.54% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rome_inc_cashflow::operating_7 |
12.74% |
34.73% |
53.25% |
53.07% |
20.20% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_cashflow::operating_3 |
-38.84% |
608.02% |
inf |
inf |
inf |
-43.23% |
503.12% |
19236.44% |
20.83% |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_cashflow::operating_5 |
1204.27% |
3143.71% |
3855.83% |
inf |
inf |
22.94% |
171.44% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
rotc_inc_cashflow::operating_7 |
365.46% |
1719.68% |
4377.55% |
inf |
334.59% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ACLS |
yield_cashflow::fcf_enterprise |
6.56% |
3.85% |
8.90% |
6.86% |
9.03% |
-2.12% |
11.77% |
7.38% |
-2.46% |
1.63% |
-1.44% |
-1.42% |
0.0 |
ACLS |
yield_cashflow::operating_enterprise |
6.56% |
3.85% |
8.90% |
6.86% |
9.03% |
-2.12% |
11.77% |
7.38% |
-2.46% |
1.63% |
-1.44% |
-1.42% |
0.0 |
ACLS |
yield_cashflow::realfcf_enterprise |
5.58% |
3.40% |
8.35% |
6.31% |
7.67% |
-3.39% |
9.82% |
6.64% |
-3.92% |
1.13% |
-1.88% |
-1.82% |
0.0 |
ACLS |
yield_income::net_enterprise |
9.36% |
6.04% |
7.56% |
4.51% |
6.47% |
2.66% |
11.50% |
16.65% |
3.09% |
1.31% |
-1.01% |
-1.61% |
0.0 |
ACLS |
yield_income::operating_enterprise |
10.72% |
6.83% |
8.77% |
5.82% |
7.52% |
3.77% |
15.03% |
6.27% |
4.66% |
1.85% |
-0.92% |
-1.38% |
0.0 |