Agnico Eagle Mines Growth Metrics (2009-2025) | AEM

Growth Metrics Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Growth Ratios
Assets Growth (1y) 24.24%-8.47%-10.18%-5.87%4.41%5.05%3.62%4.24%-12.86%-4.87%27.76%22.70%48.67%35.47%0.62%1.96%-1.85%-0.75%4.07%5.40%6.36%10.13%9.55%9.79%10.66%6.48%7.58%6.10%-0.16%0.46%-2.27%-0.59%11.93%22.53%11.97%10.77%9.38%-1.48%172.31%9.24%6.25%144.23%-6.01%131.55%129.98%27.07%26.42%25.57%22.09%-2.85%-0.07%2.02%4.54%6.22%8.20%9.63%14.95%
Assets Growth (3y) 5.89%-5.92%5.94%6.38%10.59%10.63%10.03%9.25%8.34%8.55%10.19%9.66%15.78%13.98%4.68%5.67%4.92%5.19%7.04%7.08%5.52%5.62%4.82%5.01%7.34%9.44%5.59%5.33%6.92%6.64%43.90%6.35%9.17%43.39%42.04%40.98%38.78%45.14%47.91%46.99%43.96%44.47%5.89%43.68%43.18%9.46%10.98%11.99%13.63%
Assets Growth (5y) 8.99%3.97%4.48%5.29%7.14%8.16%8.71%8.58%8.40%8.45%9.53%8.96%11.39%9.64%3.82%4.47%5.24%7.46%6.06%6.22%7.55%7.30%28.56%6.98%7.52%25.83%24.68%24.20%24.47%30.36%28.77%28.46%29.58%29.48%29.35%29.12%27.82%25.84%28.46%28.86%29.09%
Assets (QoQ) -1.73%-9.20%-0.71%1.38%2.98%0.72%-0.10%0.00%3.60%-15.81%9.06%34.30%-0.50%2.01%-0.62%-0.26%0.83%-1.80%0.50%4.58%2.12%-0.91%4.07%4.03%2.34%-0.12%0.14%5.11%0.93%-6.02%0.77%2.25%2.67%5.82%10.31%-6.57%1.57%4.49%-0.64%158.24%-59.25%1.64%128.37%-0.62%0.38%0.95%26.18%-1.13%-0.29%-1.85%0.41%1.70%1.79%0.57%2.02%3.59%3.13%5.46%
Capital Expenditures Growth (1y) 27.54%24.51%-0.71%33.91%186.04%2.23%5.78%519.91%-178.47%8.77%30.89%-68.55%-71.90%-64.58%-32.05%-190.84%22.33%32.96%16.19%196.67%181.69%3.17%2.42%-199.70%-221.48%210.54%202.55%-25.28%227.75%55.99%-304.71%277.87%44.66%30.14%-20.87%-215.49%9.27%-192.29%18.66%42.80%-183.01%26.19%22.69%-14.83%-13.82%-27.16%-28.40%-5.58%-52.57%-88.50%-73.70%-68.92%-31.31%-3.68%3.63%-6.21%-0.69%4.61%-10.54%-32.04%-16.13%-33.75%-34.96%-42.53%
Capital Expenditures Growth (3y) 21.21%12.35%13.12%42.16%-5.09%-13.65%4.91%-6.26%-44.98%-0.22%8.55%-34.88%45.66%-2.23%-2.60%-42.20%8.31%39.55%41.59%-6.49%48.40%54.24%-27.00%30.49%30.94%61.90%-36.40%-37.04%59.00%-57.05%-58.91%-5.52%-49.07%-42.38%8.74%-40.25%-44.74%-42.05%6.88%11.49%-50.98%-20.95%-19.91%-26.99%-31.62%-35.45%-29.05%-23.73%-26.35%-23.07%-22.77%-33.31%-15.37%-9.77%-12.86%-25.97%
Capital Expenditures Growth (5y) 8.17%5.77%6.21%22.57%22.30%0.96%6.80%-2.95%-24.90%25.21%22.56%-18.58%29.86%30.89%-17.79%14.30%27.91%28.15%-15.72%-19.93%31.98%-14.93%-15.03%-28.24%-32.19%-8.86%-9.80%-11.07%-13.80%-30.32%-31.94%-7.33%-33.74%-32.77%-11.14%-27.37%-32.40%-29.86%-6.21%-4.47%-31.32%-11.84%-12.93%-23.49%-21.67%-25.96%-26.24%-28.95%
Capital Expenditures (QoQ) 0.22%-11.50%-0.67%35.31%-3.96%-48.75%33.94%184.23%-218.12%-43.36%394.40%-115.74%-37.34%-8.60%233.97%-186.03%-31.49%12.87%7.84%26.45%-13.50%-8.93%206.31%-37.84%-234.53%-9.77%-8.62%24.27%222.41%1.84%-232.70%177.23%49.47%-233.65%215.30%-37.19%34.46%-224.13%-10.17%159.43%-213.56%-9.41%22.54%13.75%-0.98%-14.59%-15.05%14.50%-12.81%-15.71%5.39%-23.54%-39.38%-6.62%7.99%3.97%-10.05%0.89%-1.41%8.96%-4.26%-14.85%-21.13%19.93%-20.07%-15.88%-27.93%
Cash & Equivalents Growth (1y) 134.39%6.58%1.81%-40.38%-40.38%-10.05%-21.79%87.78%87.78%34.97%126.82%66.10%66.10%-40.16%-55.24%0.00%-39.02%124.23%131.53%-40.44%-24.08%-34.24%-31.60%-30.07%17.93%2.79%163.55%334.94%231.79%480.01%82.83%17.22%-16.24%-32.94%-39.18%-52.32%-33.26%-81.24%-50.33%6.65%315.89%177.56%27.53%25.05%-89.93%22.14%22.14%-53.85%46.91%163.83%104.15%254.51%254.51%-59.27%-19.85%-48.58%-48.58%21.29%48.37%173.57%173.57%116.98%59.39%209.36%
Cash & Equivalents Growth (3y) 37.93%8.97%21.78%22.97%22.97%-10.10%-7.40%46.11%23.90%21.89%32.96%-0.36%-8.38%-4.09%-10.84%-25.32%-18.27%14.87%61.00%21.90%43.75%57.68%48.82%52.77%48.54%58.71%43.10%34.46%22.86%-9.98%-17.95%-15.84%32.47%-29.59%-27.24%-14.01%-34.61%-14.01%-8.20%-14.93%-14.93%107.58%47.05%26.95%-19.34%9.49%25.96%-5.60%38.86%9.23%34.40%70.84%70.84%2.34%23.76%63.26%
Cash & Equivalents Growth (5y) 21.60%11.66%13.36%2.07%-2.95%1.39%4.69%5.37%11.24%4.13%33.48%24.65%24.65%39.38%27.85%16.26%8.70%42.59%35.93%0.25%10.67%-13.19%-0.09%12.64%55.51%15.79%13.17%26.52%-4.92%19.86%-2.97%-19.22%-19.22%2.38%-0.80%0.80%7.81%-7.33%4.83%2.33%2.33%34.60%30.48%23.54%-5.89%28.13%36.43%48.08%
Cash & Equivalents (QoQ) 102.81%0.00%15.57%0.00%-7.78%-4.48%-32.32%0.00%39.13%-16.94%62.51%0.00%0.00%39.58%19.00%0.00%-63.97%4.41%165.87%-39.02%32.46%7.81%-31.60%-22.27%14.73%12.13%-30.07%31.09%0.00%187.50%15.40%0.00%74.81%-9.37%-26.01%-28.55%39.96%-17.81%-41.98%0.00%-60.66%117.65%24.56%289.96%-73.75%0.00%22.14%-68.58%218.29%0.00%-53.85%0.00%471.62%-22.62%-19.85%0.00%-34.33%52.27%-48.58%0.00%54.92%86.27%-5.20%0.00%22.87%36.83%84.01%
Cash from Investing Activities Growth (1y) 23.22%175.02%-19.77%-213.71%24.61%-199.44%-51.27%151.75%1.17%40.93%50.83%-59.67%-59.13%-218.11%-25.59%-231.78%23.46%-123.81%186.05%14.45%149.77%121.39%-176.23%194.04%99.65%-217.40%-42.18%-255.93%-242.84%265.87%286.14%308.98%330.80%-199.00%17.41%-10.85%-164.17%-15.81%-178.82%-149.71%21.72%23.80%16.25%-47.73%-202.03%-18.19%-30.27%-0.24%199.54%-87.62%263.79%-66.67%-361.13%-14.23%-199.17%-15.38%70.47%194.31%-23.47%-32.63%-57.35%-243.89%46.45%-66.15%
Cash from Investing Activities Growth (3y) 16.99%23.90%3.78%38.46%-5.84%-56.98%2.25%34.97%-6.38%-61.41%36.29%-34.90%37.62%52.15%6.26%1.97%40.28%17.48%2.30%-7.85%-12.38%34.19%26.36%71.73%87.41%-57.78%72.21%42.69%-60.25%-23.89%-19.88%2.52%-5.05%-42.17%-40.53%-38.46%-52.08%-1.41%-41.95%-39.87%63.28%-19.11%55.87%-35.14%-98.75%-36.31%-28.38%-24.46%8.44%59.02%-26.11%-36.63%-47.57%-15.73%-38.48%-36.49%
Cash from Investing Activities Growth (5y) 6.97%-25.69%24.26%5.89%19.64%-2.21%9.33%17.31%26.16%-1.09%10.45%-21.67%-11.57%37.78%33.12%28.14%35.14%1.60%32.20%34.10%-16.02%13.75%-31.06%-6.31%-39.62%-29.92%-15.45%-32.82%-47.58%-11.36%-13.45%-6.52%40.55%-31.53%10.59%-25.34%-42.83%-17.45%-27.71%-27.85%-12.66%30.74%-16.96%-30.45%-29.54%-28.01%-6.95%-33.55%
Cash from Investing Activities (QoQ) -0.20%12.18%-21.98%28.47%197.90%-240.21%-219.48%82.81%-29.14%-113.28%209.30%-132.83%22.82%-77.56%189.64%-229.54%-54.29%29.90%5.94%24.76%-351.15%126.95%-193.52%143.77%93.86%-196.07%215.36%-7.07%-213.99%-16.35%-26.52%14.88%232.38%30.56%42.05%-5.99%-156.78%254.85%7.86%-167.66%-2.47%-5.40%31.98%-6.55%0.24%-15.84%-19.97%-117.85%60.96%-27.68%7.69%316.34%-173.58%211.46%-193.94%-238.94%67.81%3.23%-9.30%13.26%202.79%-226.70%-17.40%-2.91%6.00%52.85%-264.28%
Cash from Operations Growth (1y) 52.57%512.74%1,237.51%68.67%134.61%0.77%25.98%45.76%12.43%19.20%0.96%-19.74%-25.66%-61.20%-55.70%32.86%71.42%142.67%-19.38%16.46%-42.71%3.08%101.68%-14.16%1.57%21.82%96.86%-14.31%52.78%-19.83%-31.39%38.42%-6.70%-34.72%-29.11%-15.96%-28.41%5.17%153.85%83.53%9.86%28.78%32.44%56.72%124.44%157.84%-35.75%-35.04%38.40%51.00%93.64%45.17%28.02%14.01%-12.75%91.29%20.56%33.15%116.00%55.50%33.33%91.97%67.43%86.55%
Cash from Operations Growth (3y) 59.07%94.52%154.42%25.43%25.17%-22.47%-17.41%15.84%12.73%3.92%-28.82%7.49%-9.96%-0.99%-10.36%9.92%-0.08%44.98%47.38%-5.03%-3.84%0.22%39.66%0.60%13.13%-13.93%-1.44%-0.11%0.68%-18.05%7.28%28.76%-9.80%-4.02%33.58%34.21%20.85%51.72%29.27%23.17%50.56%71.16%18.11%13.91%58.43%64.35%2.77%21.73%28.79%31.85%53.96%62.84%27.20%42.84%46.68%77.04%
Cash from Operations Growth (5y) 38.68%47.28%48.28%25.01%14.00%3.11%-1.74%9.22%-3.57%7.10%7.44%-1.79%2.53%-1.07%-0.55%9.52%7.29%9.78%9.26%-0.07%-9.90%-7.12%37.43%9.45%2.63%-2.89%26.34%23.45%20.27%12.82%0.99%16.80%17.91%28.05%24.28%17.91%25.61%43.16%29.55%39.00%39.42%50.07%25.44%34.47%44.92%62.54%31.46%39.23%
Cash from Operations (QoQ) -45.99%-152.28%489.50%38.71%116.90%-2.94%-42.25%92.95%-6.83%21.34%-33.17%48.83%-1.23%2.77%-46.88%37.85%-48.45%17.35%59.33%77.85%-27.02%-61.01%130.13%-12.50%31.29%-23.71%-2.05%3.52%57.48%23.27%-57.36%84.58%-17.37%5.50%-13.98%24.43%-42.18%14.56%1.97%5.99%-15.06%176.51%-26.28%-36.55%-0.43%184.38%-12.76%-9.14%14.38%-29.14%-11.80%93.59%24.80%-9.13%-33.88%70.73%11.14%-30.46%44.97%7.60%22.75%12.82%4.36%-7.74%76.73%-1.60%16.28%
Dividends Paid - Common Growth (1y) 1.11%3.76%-18.18%-29.90%-18.76%-214.35%2.05%-4.87%-16.53%-9.10%59.94%59.26%55.40%54.35%-23.40%211.46%-5.69%202.29%200.48%-206.44%-35.92%35.75%-231.07%-22.26%15.95%-200.02%-16.40%-3.46%219.99%-2.64%-12.49%-22.38%-204.30%-64.19%-47.16%-72.82%-81.28%-110.16%-94.62%-63.23%-64.61%3.18%-112.12%-123.46%-144.14%-106.43%-0.89%-10.32%-0.71%-8.61%-0.70%0.61%-9.34%-11.45%-11.64%-10.06%-5.69%-6.65%
Dividends Paid - Common Growth (3y) -3.99%-3.67%22.60%17.82%14.86%-36.97%21.48%35.29%18.11%35.89%35.66%21.52%13.79%38.10%-17.57%-13.20%-6.48%-11.57%-15.30%-49.57%49.94%-50.28%-54.89%-15.68%-1.70%-54.47%-24.44%-29.82%-31.40%-52.43%-47.69%-51.14%-72.27%-49.50%-82.47%-84.73%-93.86%-61.35%-60.89%-59.06%-59.36%-29.48%-29.17%-34.81%-39.05%-35.70%-4.29%-6.47%-5.19%-8.88%
Dividends Paid - Common Growth (5y) 15.09%11.25%20.82%8.02%2.38%-4.59%8.61%9.12%8.90%7.11%5.40%9.37%21.48%8.24%-16.30%-12.93%-8.61%-18.54%-20.47%-37.12%-20.98%-46.76%-47.22%-34.29%-25.70%-40.27%-51.40%-51.50%-55.59%-47.91%-47.13%-53.46%-57.37%-49.59%-43.91%-47.20%-51.65%-38.44%-36.17%-34.50%-36.14%-20.87%
Dividends Paid - Common (QoQ) 9.71%-1.11%208.82%-218.97%0.76%7.57%-4.78%-1.91%-6.25%-2.70%1.90%62.58%-8.08%-12.41%-0.41%-1.16%197.62%-206.59%197.18%-0.63%-203.41%-36.11%197.06%-195.94%3.54%6.43%-15.50%-11.65%14.27%208.52%-198.80%-22.37%6.73%7.51%-55.54%-9.67%-9.53%2.98%-80.32%-1.56%8.13%2.17%-6.07%-122.50%3.22%-6.89%10.32%-8.75%-5.82%2.42%3.28%-0.83%-4.45%-7.34%1.41%-1.00%-2.97%-3.08%0.52%
Dividends payables Growth (1y) 283.02%-1.64%
Dividends payables Growth (3y) 10.36%
Dividends payables (QoQ) 0.00%0.00%10,080.14%-25.00%-33.38%-50.10%
EBITDA Margin Growth (1y) -4278.001,796.001,092.00-1285.00-177.00-2048.001,035.00-15810.00300.00-716.00-89.0014,901.00-623.0072.00-382.0011,559.001,568.00-302.00-1215.00-13266.00-1974.00-350.00-768.00112.00659.00470.00964.001,079.00482.00380.00286.003,017.002,229.002,224.002,086.00-229.00-21.00330.001,248.00620.0032.00632.00657.00942.001,025.00626.00-589.00-886.00-827.00206.0063.00-13.00996.00-2.0079.00505.00177.00699.001,096.001,342.001,299.001,026.00981.00937.00
EBITDA Margin Growth (3y) -4155.00-967.002,038.00-2195.00-500.00-2692.00564.0010,649.001,245.00-946.00-1685.0013,193.00-1029.00-580.00-2365.00-1596.00254.00-181.00-1019.00-12075.00-833.00500.00482.004,208.003,370.003,074.003,337.003,867.002,690.002,934.003,621.003,408.002,239.003,186.003,992.001,333.001,036.001,588.001,316.00676.00230.001,464.00130.0043.001,194.00830.00-447.00-394.00346.00903.001,238.001,834.002,472.001,723.002,155.002,784.00
EBITDA Margin Growth (5y) -3209.00-1197.00441.00-3902.00-906.00-3343.00-1419.00-2505.00-70.00-825.00-1490.0014,385.00113.00270.00-1115.002,501.002,965.002,422.001,354.00-9287.001,375.003,054.003,817.004,599.003,381.004,036.005,242.005,429.003,747.004,192.003,689.003,464.002,437.004,018.003,465.00434.001,205.001,792.001,458.001,168.001,402.002,161.001,305.001,890.002,670.002,555.001,629.001,885.00
EBITDA Margin (QoQ) -3843.00-1467.003,241.00-2209.002,230.00-2171.00864.00-1101.00360.00911.00-15981.0015,010.00-656.001,538.00-991.00-514.0039.001,085.0010,950.00-10505.00-1831.00172.00-1102.00787.00-207.00-247.00-222.001,335.00-396.00247.00-107.00738.00-499.00153.002,624.00-51.00-504.0016.00309.00158.00-153.00934.00-319.00-431.00448.00960.00-34.00-348.0049.00-256.00-331.00-289.001,082.00-399.00-407.00720.0084.00-318.0019.00392.00606.0078.00265.00349.00333.0033.00221.00
EBIT Growth (1y) 337.21%951.39%1,837.17%-144.17%94.06%5.36%30.47%-81.40%-17.42%-37.04%13.04%109.89%25.60%-8.32%-31.79%5.39%64.74%105.83%-14.52%1.93%-18.31%32.04%29.29%16.69%-0.56%14.27%39.66%-13.93%29.84%0.19%-10.33%23.38%-12.60%-16.88%-28.47%-10.53%-8.49%4.17%81.39%64.05%27.29%24.27%64.29%50.70%79.43%102.76%-11.02%-15.05%15.69%67.34%49.35%45.07%42.21%8.64%15.21%41.94%25.50%37.49%61.43%61.99%68.76%59.67%65.69%84.79%
EBIT Growth (3y) 91.35%91.06%202.29%34.59%26.26%-15.28%0.20%29.85%19.55%5.91%-12.97%28.19%19.12%35.57%-8.99%7.83%10.20%45.90%15.56%0.79%1.79%14.77%17.42%7.41%4.11%-1.64%-3.61%-1.69%1.27%-4.63%5.17%21.89%0.60%2.47%28.70%30.30%27.85%37.94%38.42%28.06%38.25%61.55%29.73%22.92%43.45%54.47%15.26%20.49%27.34%35.71%40.57%49.42%44.41%33.60%45.52%61.97%
EBIT Growth (5y) 70.71%67.44%76.11%19.83%22.06%10.57%2.14%17.35%6.78%12.38%3.54%16.07%16.89%23.32%-1.15%5.89%8.72%20.93%-0.20%2.48%-3.34%5.53%16.00%12.71%5.62%4.26%21.70%18.63%18.86%16.93%11.21%18.32%16.14%29.56%23.15%22.21%28.02%36.69%35.47%34.03%36.37%44.49%32.35%33.69%44.28%51.92%32.57%39.25%
EBIT Margin Growth (1y) 1,470.002,517.004,986.00-4206.00359.00-522.00-5.00-15499.00-948.00-1147.00424.0039,845.001,004.00424.00-841.00302.001,403.001,218.00-703.00-449.00-819.00449.00567.00751.00-79.00318.00614.00-709.00644.00-84.00-243.00316.00-792.00-714.00-827.00-229.00-21.00330.001,248.00620.0032.00632.00657.00942.001,025.00626.00-589.00-886.00-827.00206.0063.00-13.00996.00-2.0079.00505.00177.00699.001,096.001,342.001,299.001,026.00981.00937.00
EBIT Margin Growth (3y) 881.00848.005,404.0020,141.00415.00-1245.00-423.0024,648.001,460.00495.00-1121.0039,699.001,589.002,090.00-977.00605.00505.001,984.00478.00-406.00-254.00683.00938.00359.00-227.00-480.00-457.00-622.00-169.00-467.00178.00707.00-782.00248.001,078.001,333.001,036.001,588.001,316.00676.00230.001,464.00130.0043.001,194.00830.00-447.00-394.00346.00903.001,238.001,834.002,472.001,723.002,155.002,784.00
EBIT Margin Growth (5y) 3,289.002,490.003,860.0019,994.001,000.00421.00-559.0024,951.00561.001,261.0061.0039,741.002,154.002,324.00-607.00212.00357.001,186.00-593.00-319.00-1067.00299.001,359.00750.00-217.00482.001,449.00940.00888.00791.00245.00763.00-584.001,080.00551.00434.001,205.001,792.001,458.001,168.001,402.002,161.001,305.001,890.002,670.002,555.001,629.001,885.00
EBIT Margin (QoQ) -720.00-1496.00-15844.0019,530.00328.00973.00-25036.0024,094.00-554.001,490.00-40530.0038,646.00-753.003,061.00-1108.00-195.00-1333.001,796.0035.00906.00-1519.00-126.00290.00535.00-251.00-7.00474.00-295.00146.00289.00-849.001,058.00-582.00130.00-289.00-51.00-504.0016.00309.00158.00-153.00934.00-319.00-431.00448.00960.00-34.00-348.0049.00-256.00-331.00-289.001,082.00-399.00-407.00720.0084.00-318.0019.00392.00606.0078.00265.00349.00333.0033.00221.00
EBIT (QoQ) -32.59%-189.57%-3,656.99%119.27%62.11%48.00%-628.07%115.32%-11.99%83.28%-834.16%106.97%-32.90%229.07%-35.74%-11.48%-51.02%144.82%-0.71%38.37%-38.81%1.67%18.41%10.89%-1.10%-0.45%6.87%-5.50%13.66%21.67%-34.13%42.56%-12.30%8.89%-9.37%0.98%-16.60%-6.30%13.38%3.28%-5.06%63.16%2.54%-19.86%-7.31%115.72%-5.94%-4.59%4.74%-5.33%-10.21%29.94%51.50%-15.51%-12.78%27.38%15.73%-10.39%7.45%12.62%26.79%5.21%7.83%17.33%19.96%9.18%20.26%
EBT Growth (1y) 40.69%484.07%2,573.55%82.69%87.44%-3.49%-167.64%-797.42%38.97%-26.33%237.77%111.54%-54.79%-130.40%-41.87%-1,078.90%201.84%244.15%-92.87%100.24%-61.35%-38.17%-321.93%731.34%-52.04%81.31%727.48%506.77%277.42%67.98%21.38%-42.63%-32.44%-36.55%-82.71%-684.87%-24.27%5.97%655.45%230.13%-55.58%174.52%138.56%-41.66%942.24%149.31%-37.70%-35.64%-26.11%55.89%4.21%38.94%982.81%0.97%22.79%-219.01%-74.86%53.96%216.64%350.08%144.26%127.63%87.61%196.12%
EBT Growth (3y) 54.18%60.73%192.60%13.71%5.60%-30.38%-18.48%-114.57%23.78%-31.40%27.18%26.05%-19.20%-35.29%-27.89%-42.12%-17.60%53.49%-0.23%28.47%-11.23%23.49%156.64%207.02%6.94%24.56%49.14%-181.73%24.53%4.14%16.61%63.45%-38.97%22.67%46.07%64.36%51.92%93.57%123.93%35.51%50.68%120.15%15.70%-19.50%336.88%57.73%-7.28%-45.25%26.23%34.32%59.42%60.51%88.04%52.39%93.94%106.56%
EBT Growth (5y) 37.98%12.72%24.20%-49.06%6.56%-28.06%-15.84%-31.03%-18.87%-18.40%22.82%16.39%-0.92%-3.77%-6.87%-7.56%7.37%30.07%-26.92%16.61%-18.57%4.83%85.70%194.16%-16.28%41.25%91.48%72.91%54.98%50.54%18.71%10.39%11.85%48.30%15.14%31.76%94.80%62.74%70.40%4.18%56.24%75.37%43.20%9.20%119.71%68.92%36.48%51.12%
EBT Margin Growth (1y) -1035.001,728.004,545.00-181.00140.00-708.00-6227.00-21441.00396.00-736.004,968.0020,848.00-1117.00-2377.00-850.00-24148.001,827.001,468.00-1857.0022,010.00-1811.00-361.00-412.00348.00-618.00295.001,715.001,918.001,321.00453.00401.00-1140.00-676.00-432.00-1485.00-8372.00-212.0087.001,686.0013,892.00-640.001,297.001,351.00-3525.002,213.00867.00-1286.00-1178.00-1205.00-87.00-617.00-90.0011,532.00-205.00125.00-3679.00-10214.00735.002,281.005,299.002,167.002,321.001,254.002,983.00
EBT Margin Growth (3y) -499.00283.003,286.00-775.00-581.00-3821.00-2109.00-24741.001,106.00-1645.002,261.0018,710.00-1101.00-1269.00-3119.00-1789.00-602.001,402.00-553.0024,276.00-1109.00387.001,704.001,126.0026.00317.00631.00-7595.00432.00108.00602.004,380.00-1528.00952.001,552.001,995.001,362.002,250.001,751.009,189.00368.002,076.00-552.00-4793.0012,540.00575.00-1778.00-4947.00112.00444.001,789.001,530.003,484.002,851.003,660.004,603.00
EBT Margin Growth (5y) 212.00-625.00579.00-2912.00-565.00-2714.00-4378.00-2383.00-1323.00-1711.003,564.0020,976.00-398.00-521.00-1003.00-1012.0043.001,424.00-1637.0014,764.00-1997.0042.001,906.006,646.00-825.001,700.003,668.002,773.002,006.002,271.00667.00-323.00-520.001,731.00-351.00727.0011,688.001,958.001,259.005,421.001,686.002,607.001,854.00-3173.004,493.003,631.001,757.003,335.00
EBT Margin (QoQ) -1375.00-1839.003,401.00-1221.001,387.00978.00-1326.00-899.00538.00-4540.00-16540.0020,938.00-594.001,164.00-660.00-1027.00-1854.002,690.00-23958.0024,948.00-2212.00-635.00-91.001,127.00-763.00-685.00669.00161.00151.00734.00872.00-437.00-717.00682.00-669.0028.00-473.00-370.00-7557.008,188.00-174.001,229.004,650.00-6344.001,763.001,283.00-226.00-606.00416.00-870.00-118.00-633.001,534.00-1400.00409.0010,988.00-10202.00-1070.00-3395.004,453.00747.00476.00-377.001,321.00901.00-591.001,352.00
EBT (QoQ) -36.65%-135.56%1,109.62%-38.14%163.00%50.60%-25.43%-36.54%35.42%-205.55%-668.80%112.65%-28.22%97.40%-35.60%-50.45%-148.26%477.47%-1,184.50%115.28%-76.95%-81.33%-63.77%2,378.72%-63.13%-167.03%235.72%42.98%39.39%131.97%31.24%-11.06%-37.96%67.63%-37.97%4.74%-41.74%-54.32%-2,197.90%113.56%-18.47%225.68%261.36%-95.37%403.84%183.02%-11.63%-17.29%20.52%-29.27%-8.71%-5.05%154.27%-52.72%21.72%639.98%-76.29%-42.51%-217.98%256.29%45.22%18.25%-6.82%52.66%35.33%-2.54%47.07%
Enterprise Value Growth (1y) -125.92%-5.39%-1.41%37.57%38.91%10.29%22.47%-70.19%-85.56%-34.73%-129.29%-97.20%-64.61%38.47%56.04%12.40%39.72%-118.24%-133.11%39.34%22.43%33.06%31.05%27.76%-17.67%4.27%-159.53%-380.48%-228.13%-506.61%-81.59%-2.84%15.66%32.18%38.38%52.65%33.67%80.55%50.29%-6.49%-309.76%-167.81%-26.40%-33.59%89.56%-20.61%-20.72%54.78%-61.56%-169.29%-148.15%-237.48%-238.31%58.76%30.25%41.75%50.40%-21.74%-41.77%-163.62%-179.19%-117.59%-58.86%-182.53%
Enterprise Value Growth (3y) -36.82%-8.40%-21.71%-27.96%-23.11%9.40%7.89%-43.26%-22.56%-21.85%-32.94%-1.57%8.36%3.49%10.93%27.32%18.06%-11.83%-60.98%-28.17%-44.15%-57.23%-48.12%-52.83%-48.23%-57.92%-42.67%-32.76%-22.45%7.16%17.76%19.66%-31.86%29.31%27.11%12.34%34.28%14.35%8.80%13.67%11.57%-105.66%-55.86%-26.80%17.05%-10.23%-27.85%3.84%-39.44%-10.58%-34.88%-73.05%-67.33%-2.99%-16.25%-63.10%
Enterprise Value Growth (5y) -20.50%-11.33%-13.06%-2.17%2.69%-1.67%-4.67%-5.20%-10.94%-3.00%-33.27%-29.47%-24.34%-39.16%-27.20%-13.66%-8.77%-41.90%-36.09%-0.50%-10.88%12.50%0.09%-12.48%-54.67%-15.46%-12.78%-27.19%4.71%-20.92%3.22%20.72%17.30%-2.79%-3.01%-0.56%-9.18%6.95%-5.60%-4.81%-3.02%-34.29%-30.22%-25.64%4.59%-28.83%-36.31%-45.95%
Enterprise Value (QoQ) -97.81%-0.67%-13.46%0.00%7.73%3.13%30.15%2.15%-35.51%16.28%-53.32%-6.68%1.61%-42.48%-31.86%10.95%63.23%-1.80%-162.77%38.73%-33.15%-8.73%31.62%21.65%-14.90%-12.00%28.36%-27.63%6.52%-203.64%-32.64%12.84%-72.80%9.10%24.89%28.51%-38.96%17.41%42.28%-0.14%59.25%-111.08%-23.65%-285.30%73.37%0.37%-30.68%69.88%-207.53%0.29%51.05%-7.62%-412.61%8.11%33.42%-7.88%37.51%-55.41%44.40%8.14%-53.37%-80.98%-3.39%2.71%-19.53%-32.13%-83.88%
EPS (Basic) Growth (1y) -99.99%90,067.61%100.03%-99.01%1,102,615.82%-94.54%-948,091.11%-100.00%6,381.66%2,646.84%1,599.10%1,280,714,922.21%245.16%-100.00%295.24%-100.00%-76.22%33,405,934.10%-100.27%-172,550,266.69%-95.11%-99.45%-170.57%-185.37%-52.01%61.43%255.15%162.48%10.04%6.46%-29.11%-59.53%2.75%158.22%199.19%-756.09%-2.12%-6.91%-1.65%201.84%-203.53%3.41%-26.82%-100.00%208.24%1.31%38.47%32,573,753.18%48.10%23.47%-75.03%-48.68%22.22%-75.70%-39.42%-174.26%5.65%295.70%455.50%242.62%1.40%-0.98%-11.60%-100.00%
EPS (Basic) Growth (3y) 312.10%1,005.99%240.73%-78.09%13,412.15%-97.85%8,150.82%-99.13%276.12%292.68%45.61%-23,966.07%-65.77%-77.01%-26.60%-72.20%-82.27%1,337.75%-77.49%14,443.89%-70.45%-78.84%70.72%39.62%-18.44%64.33%74.25%-18.38%3.44%36.79%27.77%39.32%-44.88%35.46%29.13%-97.23%3.13%-0.83%-0.12%45.10%18.40%8.96%-36.75%-18.99%58.20%-32.77%-40.61%-4,888.51%24.12%5.88%-5.63%-18.39%9.40%-1.63%43.82%-97.12%
EPS (Basic) Growth (5y) 124.83%395.34%16.61%-15.00%678.89%-55.11%-428.67%-39.55%4.52%-11.64%21.75%2,913.48%-53.74%-53.87%-49.78%-4.72%-63.70%505.97%-52.50%-2,312.30%-51.83%-53.07%60.82%46.82%-20.59%33.70%34.29%14.87%4.40%21.81%16.15%22.88%10.79%25.47%-5.73%28.85%14.70%-21.79%-31.51%16.66%16.47%4.46%-3.16%-10.85%32.60%3.55%0.57%31.94%
EPS (Basic) (QoQ) -97.80%-2,091.12%6,473.06%-100.00%20,214,589.45%-100.00%239,136.26%290.70%0.13%-201.29%100.00%306,003,252,992.49%-57.57%-44.72%-98.22%82,370.29%-100.00%33,109,625.79%-100.00%31,096,349,794.22%13.95%-100.27%-80.88%980.55%-87.15%-232.17%-90.78%248.07%-56.76%27.02%-23.18%160.81%-58.17%-15.42%-56.14%562.13%5.13%-2.01%-196.18%198.78%-0.01%3.52%-0.40%-200.41%199.88%-26.74%-100.00%34,173,456.74%-6.52%0.13%1.83%55.38%-22.06%-79.75%109.29%270.06%-84.51%-49.51%-356.55%626.45%-41.97%-29.12%-34.13%274.29%-43.33%-36.72%-100.00%
EPS (Weighted Average and Diluted) Growth (1y) -99.99%88,701.44%100.02%-98.98%1,162,574.82%-94.47%-966,308.10%-100.00%6,141.60%2,579.84%1,599.10%1,287,790,694.71%245.16%713.40%295.24%-100.00%-76.22%-72.90%-100.28%-190,247,719.68%-95.11%-99.45%-160.73%-158.83%-52.01%61.43%255.15%163.37%10.04%6.46%-28.31%-59.71%2.75%158.22%195.82%-749.84%-2.12%-6.91%-1.65%202.58%-203.53%5.81%-26.24%-70.66%208.24%0.25%37.38%250.55%48.10%21.95%-75.03%-48.68%22.54%-75.59%-39.16%-174.64%5.37%293.93%455.17%100.00%1.40%-0.72%-11.62%198.75%
EPS (Weighted Average and Diluted) Growth (3y) 312.10%995.65%236.36%-78.05%13,480.82%129.25%8,203.34%-99.13%271.42%289.46%44.93%-24,762.21%-65.77%-77.01%-26.60%-72.00%-82.27%-86.59%-77.49%14,512.82%-70.45%-78.84%69.85%38.57%-18.44%64.33%74.25%-18.38%3.44%36.79%27.77%39.00%-44.88%36.51%28.98%25.06%3.13%-0.42%-0.12%45.10%18.40%8.96%-36.75%-19.18%58.27%-33.18%-40.68%-49.52%24.12%5.45%-5.52%-98.40%9.40%-1.54%43.99%-97.12%
EPS (Weighted Average and Diluted) Growth (5y) 124.83%392.56%16.67%-15.01%681.27%-55.23%-430.69%-39.12%3.74%-12.07%21.75%2,922.04%-53.74%-53.87%-49.67%-4.64%-63.70%-63.33%-52.50%-2,312.30%-51.83%-53.07%59.85%44.98%-20.59%34.32%34.41%20.11%4.40%22.11%16.15%22.53%10.79%25.47%-5.94%28.61%14.76%-21.72%-31.45%16.57%16.47%4.46%-3.09%-91.59%32.60%3.13%0.48%-86.62%
EPS (Weighted Average and Diluted) (QoQ) -97.74%-2,116.47%6,218.14%-100.00%20,790,891.40%-100.00%249,829.36%295.83%-1.17%-198.82%100.00%306,003,252,992.49%-57.57%-44.72%-98.21%81,917.16%0.00%-73.14%-100.00%31,096,349,794.22%13.95%-100.28%-92.18%898.64%-87.15%-232.17%-90.78%248.07%-56.76%27.02%-22.08%157.14%-58.17%-14.46%-56.21%555.82%5.13%-2.01%-196.18%198.78%-0.01%3.52%0.32%-199.69%202.20%-27.84%-60.09%267.77%-5.35%-1.11%1.83%55.38%-22.06%-79.75%109.29%271.02%-84.48%-49.53%-356.76%623.80%-41.97%-28.87%-100.00%49,662,366.91%-43.18%-36.67%-100.00%
FCF Margin Growth (1y) -11419.00-5610.00-2353.00-5411.00-5982.00-1626.00-1358.00-12384.003,871.00102.00-1108.006,681.00820.00850.00-480.007,396.00573.00-551.00-1113.00-5766.00-5902.00-915.00985.005,059.003,771.00-3903.00-2654.0085.00-3307.00-2127.005,201.00-8041.00-1343.00-2188.00864.0011,259.00-1401.009,123.00172.00-2953.005,971.00-805.00-2104.00749.00940.00482.00-1139.00-1518.00155.00129.001,405.00394.00814.0078.00-1361.00920.00-455.00-92.001,571.001,055.00-344.001,897.00798.00555.00
FCF Margin Growth (3y) -13530.00-7134.00-4819.00-11114.00-1292.00-674.00-2946.001,692.005,264.00401.00-2702.008,310.00-4509.00-616.00-608.006,689.00-1559.00-5369.00-2782.00-622.00-5438.00-6944.003,532.00-2897.00-879.00-8218.003,411.003,303.00-6050.004,808.006,237.00265.003,227.006,130.00-1067.009,055.005,511.008,800.00-3071.00-3722.007,066.00-194.00-1838.00-375.001,909.00689.00-1096.00-204.00514.00115.001,614.002,370.0015.001,883.001,008.002,530.00
FCF Margin Growth (5y) -12137.00-6835.00-6412.00-9485.00-6621.00-2140.00-3074.00985.003,132.00-4417.00-4371.0013,454.00-4045.00-6646.001,939.00-1267.00-6208.00-9683.003,283.002,596.00-8182.00-9.004,568.005,409.003,691.00100.001,479.001,099.00861.004,485.002,994.00-504.004,322.006,741.00-802.007,931.006,479.009,007.00-3027.00-2408.007,425.00-208.00-1629.001,600.001,110.002,494.001,274.001,406.00
FCF Margin (QoQ) -5664.00-2972.00-563.00-2220.00145.00286.00-3621.00-2792.004,501.00554.00-14648.0013,463.00733.00-656.00-6859.007,603.00762.00-1987.001,017.00780.00-362.00-2548.00-3636.00644.004,626.00-649.00438.00-644.00-3048.00600.003,177.00-4036.00-1868.007,928.00-10065.002,662.00-2713.0010,980.00330.00-9998.007,811.002,029.00-2795.00-1074.001,035.00730.0058.00-882.00576.00-891.00-322.00791.00551.00385.00-1332.001,210.00-185.00-1054.00950.00-165.00177.00609.00434.00-1564.002,418.00-490.00191.00
FCF Payout Ratio Growth (1y) -7.94%-131.03%66.21%-20.66%-37.27%974.36%3.54%-26.68%-53.13%-117.96%68.50%66.21%46.03%-315.73%-616.88%210.73%21.88%111.44%124.70%-400.56%-129.87%29.39%-443.66%1,660.07%70.68%122.06%-406.12%-93.38%220.75%-127.52%144.48%-144.58%-177.66%-74.80%-124.22%-85.34%-65.86%-51.60%-15.69%14.52%-97.62%-21.80%-48.05%-36.44%-32.32%-31.95%21.92%-0.33%-10.45%26.44%11.01%16.61%34.91%24.10%12.53%37.02%32.98%37.98%
FCF Payout Ratio Growth (3y) 5.55%9.02%53.17%19.76%-4.29%-86.89%-29.63%35.25%13.57%-55.97%36.76%-3.99%1.04%37.77%-82.57%277.79%19.25%32.55%-62.56%45.85%41.18%-40.79%97.77%22.80%34.98%-45.31%18.31%-27.13%-15.86%-39.75%50.05%-39.35%-65.65%-47.79%-34.16%-29.29%-63.08%-34.56%-10.17%-5.37%-42.41%-5.74%-0.94%-4.51%1.65%9.69%15.30%19.23%21.60%29.78%
FCF Payout Ratio Growth (5y) 23.85%-11.21%16.89%-11.44%-15.30%24.29%-13.08%89.17%15.33%-24.50%-57.53%25.88%18.57%17.77%73.45%-8.90%13.16%30.85%14.28%-35.47%-0.95%-32.57%-33.04%6.13%2.06%-31.77%1.36%-15.59%-32.39%-25.97%32.13%-24.30%-41.74%-25.66%-18.00%-12.58%-25.54%-6.35%-0.80%9.28%-4.73%11.06%
FCF Payout Ratio (QoQ) 74.62%22.48%-12.16%-53.16%9.39%11.81%814.43%-116.90%-19.00%-6.60%16.22%70.36%-27.66%-70.25%-545.35%48.89%119.72%-220.12%194.47%10.38%-339.94%8.13%153.17%-393.19%1,189.22%-101.73%502.74%-768.24%114.24%-68.49%-191.78%1,180.04%-114.27%45.11%-106.58%-49.63%-9.23%50.88%-88.83%-14.19%19.30%-13.57%-16.38%-38.80%25.63%-10.14%-16.06%17.87%4.44%-21.26%22.71%0.65%10.44%5.36%9.87%-14.49%35.51%-0.71%16.59%
Free Cash Flow Growth (1y) -8.38%53.60%108.05%-9.72%-58.35%-0.49%9.27%-270.66%249.72%7.66%-13.49%86.92%1.55%-17.22%-23.90%707.53%27.16%20.57%-17.37%-89.02%-82.79%0.66%35.29%794.37%306.81%-64.59%-40.87%4.92%-61.86%-107.84%186.68%-145.04%-77.00%-1,463.73%-0.63%473.00%-352.93%374.51%34.30%-6.07%707.67%-6.75%9.30%38.63%68.22%90.97%-16.70%-20.51%43.27%63.78%84.51%56.45%29.22%9.96%-8.82%47.65%13.17%19.19%67.98%46.85%27.64%74.74%57.70%71.95%
Free Cash Flow Growth (3y) 10.10%18.06%25.29%-30.09%13.94%-3.92%-10.40%10.68%65.29%2.43%-18.37%27.80%-39.42%0.16%-5.25%99.71%-3.79%-24.53%-12.89%1.00%-35.60%-26.58%31.87%-83.97%-29.07%-34.52%18.98%20.80%-30.49%49.84%56.40%16.43%52.33%247.68%13.41%89.98%195.70%90.27%6.93%1.16%155.33%42.87%18.88%19.91%46.04%50.95%11.91%22.45%27.96%29.00%41.38%50.25%23.13%31.81%34.17%55.06%
Free Cash Flow Growth (5y) 11.50%10.43%4.34%-33.06%-20.19%1.48%-4.27%5.89%25.89%-17.46%-15.33%23.03%-19.18%-15.19%7.59%-23.03%-39.95%-20.37%13.49%11.60%-16.60%3.70%25.07%71.44%40.55%2.13%19.85%18.08%17.79%43.05%28.35%11.70%53.49%163.57%17.52%51.73%116.78%60.96%15.52%19.05%87.89%30.76%20.81%30.17%35.09%48.26%30.00%35.90%
Free Cash Flow (QoQ) -11.17%-12.31%43.16%-17.85%48.94%18.77%-37.88%-62.10%255.79%30.43%-197.02%177.68%9.53%4.81%-114.67%703.12%-10.71%-3.66%17.10%26.24%-15.34%-33.97%-84.44%97.92%395.08%-11.26%2.86%-9.98%-56.90%48.15%82.53%-67.28%-108.86%5,519.74%-128.68%116.71%-702.14%444.40%7.65%-111.33%753.52%68.49%-24.71%-26.70%0.28%97.50%-4.50%-11.06%13.84%-13.86%-8.87%60.31%30.14%-2.95%-22.72%32.41%10.74%-19.53%25.13%1.49%16.63%13.42%9.39%-11.79%59.66%2.36%19.27%
Gross Margin Growth (1y) -278.00-210.001,004.00-3138.00157.00-112.00379.0016,825.00272.00121.00443.00-16155.00-925.00-1931.00-1098.00122.001,038.001,249.00-611.00-439.00-679.00299.00819.00952.00140.00417.00463.00-351.00584.00-116.0020.0021.00-716.00-592.00-818.00-200.00-97.00152.00706.00310.00-98.00275.00422.00942.00905.00634.00-422.00-871.00-596.00239.0099.0093.00665.00-166.00-91.00386.0044.00608.00988.001,071.001,172.00915.00892.00709.00
Gross Margin Growth (3y) 151.00-201.001,826.00-2468.00-496.00-1922.00-275.00791.00384.00-561.00-1266.00-16473.00-567.00-383.00-890.00634.00498.001,965.00670.00161.0044.00600.001,302.00621.008.00-292.00-334.00-531.00-229.00-556.00-91.00131.00-910.00-165.00311.001,052.00710.001,061.00707.00381.00211.001,148.00100.00163.00974.00707.00-414.00-392.00113.00680.00996.001,550.001,881.001,357.001,789.002,166.00
Gross Margin Growth (5y) 264.00-882.00118.00-2786.00-137.00-374.00-68.001,304.00-155.00154.0016.00-15872.00157.00-82.00-407.00304.00366.001,257.00-127.00-18.00-768.00159.001,190.00732.00-187.00135.00794.00721.00578.00353.00-91.00202.00-602.00708.00-12.00274.00779.001,134.00714.00860.00920.001,590.00997.001,620.002,190.002,230.001,466.001,387.00
Gross Margin (QoQ) 113.00-1355.003,015.00-2051.00182.00-142.00-1127.001,244.00-87.00349.0015,319.00-15309.00-238.00672.00-1280.00-79.00-1244.001,505.00-61.00837.00-1033.00-355.00111.00598.00-54.00164.00245.00-215.00222.00211.00-570.00720.00-477.00347.00-569.00-16.00-354.00122.0048.0087.00-105.00675.00-347.00-321.00268.00823.00172.00-358.00-3.00-233.00-277.00-83.00832.00-373.00-283.00490.001.00-298.00194.00147.00565.0082.00277.00248.00308.0059.0093.00
Gross Profit Growth (1y) 112.70%150.98%233.02%8.29%78.88%22.14%40.41%447.18%20.80%8.47%11.32%-78.11%-26.18%-53.90%-32.54%-0.13%43.77%79.94%-9.02%4.37%-13.66%24.00%31.31%17.31%4.33%14.48%31.19%-3.56%24.56%0.02%-4.69%13.71%-7.82%-10.51%-23.92%-8.72%-9.81%-2.17%51.61%49.25%23.67%12.01%54.88%46.40%68.55%99.29%-6.98%-12.49%24.75%67.41%50.06%48.17%29.00%5.58%11.40%36.41%22.15%33.82%55.37%50.82%62.54%55.36%61.83%77.37%
Gross Profit Growth (3y) 66.26%49.26%73.31%9.06%16.84%-15.16%1.78%6.15%8.63%-3.46%-11.92%-38.89%-2.87%0.94%-6.94%6.93%9.00%36.70%16.16%5.69%3.91%12.39%17.97%8.76%6.21%0.82%-1.65%0.03%1.17%-4.33%3.21%15.71%0.93%-0.65%21.34%25.88%23.42%29.74%29.75%24.12%37.51%55.18%29.31%23.82%39.46%52.15%15.86%20.94%25.27%33.24%37.46%45.00%36.82%29.96%40.96%53.96%
Gross Profit Growth (5y) 37.29%22.50%26.15%6.22%14.64%6.39%4.73%7.93%2.92%5.02%3.31%-23.73%3.56%3.33%0.15%6.04%8.26%17.99%2.59%4.15%-1.38%4.45%13.62%11.87%5.97%2.34%17.44%16.94%16.64%14.34%9.63%14.69%16.67%26.75%20.05%20.93%24.78%31.01%29.57%31.05%32.59%39.48%30.20%31.32%40.04%48.92%31.35%36.46%
Gross Profit (QoQ) 28.44%-15.92%163.39%-25.22%51.55%11.57%-14.35%23.53%3.48%28.25%233.77%-72.73%-7.07%31.62%-34.37%-8.04%-41.97%92.61%-2.84%32.39%-27.37%-2.61%11.46%9.52%4.31%3.13%-0.43%-2.59%14.45%18.18%-26.81%25.82%-8.10%12.61%-12.67%2.00%-10.78%-4.26%4.77%0.78%-3.22%48.36%3.14%-16.49%-12.35%105.15%-2.50%-3.86%3.64%-4.24%-8.28%37.05%39.08%-14.16%-9.43%19.32%13.83%-9.43%10.89%6.85%24.70%5.16%7.64%15.15%19.19%9.54%17.99%
Interest Coverage Ratio Growth (1y) -19.93%-38.06%12.93%108.40%30.40%-5.08%-36.16%-10.14%33.77%63.80%-34.60%-5.86%-28.97%26.92%37.03%18.37%10.11%17.98%39.80%-22.23%17.29%-2.31%-13.18%15.80%-21.05%-41.39%-39.29%-26.12%-22.52%-3.52%68.65%59.43%18.14%35.75%97.11%89.23%124.71%117.92%-16.25%-25.39%13.21%85.70%76.48%72.50%37.39%-36.46%-37.79%-18.94%-18.86%42.93%102.04%106.95%172.68%100.67%95.68%196.57%
Interest Coverage Ratio Growth (3y) 26.28%11.78%-1.25%-22.17%27.47%7.40%25.43%-16.98%0.04%1.52%34.86%7.80%-4.66%-2.84%13.52%18.48%2.15%0.65%-12.26%-9.68%-12.70%-10.48%-17.95%-3.85%10.90%-10.26%-8.44%26.37%30.63%27.17%41.85%40.67%31.06%44.31%76.45%42.82%34.54%51.76%37.00%-2.76%1.42%8.07%19.03%30.42%42.50%44.86%22.15%34.98%70.71%
Interest Coverage Ratio Growth (5y) 15.00%1.78%7.59%-2.01%15.61%9.86%17.86%-7.03%-2.05%-0.63%7.03%-7.96%-5.81%-10.91%-3.72%11.23%4.66%-1.37%-2.42%19.62%14.95%13.75%10.32%7.97%14.00%12.95%25.44%24.43%23.46%26.19%27.49%25.04%25.77%27.36%37.91%29.64%32.51%50.55%49.13%29.45%44.97%
Interest Coverage Ratio (QoQ) -11.87%71.87%-1,003.35%105.85%-31.83%213.35%-32.84%-9.12%-50.38%110.77%-5.46%35.29%-39.24%-15.85%36.08%2.07%8.58%-9.14%17.55%-5.05%16.34%7.66%-34.60%43.20%-3.10%-4.32%-12.78%-2.37%-28.06%-0.89%6.14%2.39%-10.42%73.24%0.34%-24.13%2.93%151.55%-3.67%-9.90%-0.18%-3.33%-14.18%36.71%63.73%-8.13%-16.11%8.89%-24.28%-10.06%9.31%9.00%33.38%27.14%11.97%43.62%-1.84%23.98%69.69%
Net Cash Flow Growth (1y) -139.32%751.79%-109.60%-486.33%128.35%-90.87%-227.68%246.07%-300.01%293.19%205.33%-64.57%-165.06%-229.21%-81.56%-87.93%167.82%161.25%3,974.26%-19.97%68.48%199.87%-69.62%604.78%239.39%34.16%199.69%-150.81%-0.48%81.92%210.42%799.02%110.81%-53.49%-7.70%-17.28%-121.28%-127.79%-67.70%-86.44%936.54%1,348.53%-108.64%271.47%-128.89%-83.86%-175.08%-124.26%545.83%-138.01%4,085.28%-197.87%-92.79%-462.90%-105.84%86.75%114.31%590.46%168.18%-90.98%12.96%34.83%1,399.78%1,306.00%
Net Cash Flow Growth (3y) -30.51%63.12%-30.80%71.39%-14.54%-35.06%38.15%27.29%53.20%45.99%114.83%-67.54%71.32%33.39%31.66%-12.04%80.47%64.66%233.49%-69.45%78.53%94.15%41.38%192.53%92.38%4.32%104.77%43.23%-34.74%-30.75%-2.55%40.68%55.40%17.30%-26.53%-25.31%-35.98%-17.57%-27.58%-28.51%133.78%8.51%111.61%-67.32%-54.71%-32.86%-85.67%-27.97%39.06%118.93%53.07%9.00%-44.12%239.77%-15.80%71.58%
Net Cash Flow Growth (5y) -16.71%30.96%20.02%18.05%30.03%-3.15%58.10%18.66%83.06%65.77%55.88%-16.24%65.00%42.09%84.25%19.31%58.92%32.51%154.26%75.34%-35.41%-24.12%-3.37%22.93%66.18%31.55%-17.50%8.15%-25.22%-13.87%-17.29%6.71%37.05%-15.99%23.08%-18.14%-30.23%-26.18%-16.85%-15.42%29.66%87.45%-17.72%-21.79%-25.81%17.96%132.17%17.14%
Net Cash Flow (QoQ) -137.43%263.08%-212.72%42.85%720.43%-102.40%-6,783.16%102.76%99.84%-186.22%3,168.38%-103.78%492.85%-76.90%931.98%-128.31%-91.50%103.30%575.26%59.08%72.95%119.30%-86.74%234.91%207.84%-77.79%207.73%61.28%21.69%-50.38%-152.17%415.87%122.45%-15.33%17.49%-4.74%-50.92%68.03%5.30%-124.50%35.90%295.27%-55.80%1,412.12%-4.33%-101.35%1,999.54%-217.62%153.44%-123.04%-67.54%2,261.32%-104.56%2,515.66%-112.52%152.31%-455.73%74.94%71.59%946.19%714.11%-96.52%-179.59%600.50%871.75%-61.26%-36.00%
Net Income Growth (1y) -58.90%8,079.30%815.91%83.50%102.69%-31.42%-167.19%-783.73%137.52%12.13%286.67%116.31%-77.81%-131.59%-50.82%-895.32%307.16%163.40%-120.09%97.27%-41.68%-34.77%6.53%27.00%-52.01%88.34%451.12%503.26%179.34%188.97%46.72%-40.15%-40.84%-90.94%-76.47%-1,149.75%-17.58%458.57%349.58%184.26%-158.23%279.16%190.42%-38.13%773.49%86.50%-46.57%-50.61%-18.01%47.86%-43.95%91.50%1,425.82%11.46%162.16%-292.69%-80.89%45.83%224.43%236.15%134.66%126.41%86.02%199.08%
Net Income Growth (3y) 25.54%297.69%122.26%26.96%2.23%-30.90%-14.88%-121.52%28.99%-39.22%43.08%67.17%-19.23%-49.26%-27.90%-29.23%4.45%40.59%-12.97%27.66%-7.88%52.55%89.59%55.53%-7.44%-21.00%47.55%-193.71%10.85%13.51%15.78%74.29%-31.69%24.27%45.38%76.22%47.86%240.56%91.07%31.18%47.60%118.67%-4.55%-16.36%341.83%45.40%-7.75%-56.36%33.71%33.95%68.30%71.27%89.84%54.39%151.04%98.71%
Net Income Growth (5y) 12.32%65.98%2.37%-19.57%20.47%-36.85%-16.17%-16.83%-9.69%-22.70%21.11%16.04%-6.71%-6.59%-13.81%-17.50%13.50%17.12%-25.62%12.79%-17.54%12.43%47.97%77.43%-18.94%59.87%77.92%72.35%39.81%59.56%19.22%10.10%9.41%39.55%-1.65%38.93%109.58%130.52%59.28%1.02%56.46%76.23%49.22%8.95%108.90%58.96%36.50%49.31%
Net Income (QoQ) -97.74%-1,482.72%382.54%-53.41%349.40%21.03%-27.58%-48.54%52.05%-218.58%-636.92%117.88%-28.22%97.40%-35.60%-75.68%-202.18%407.29%-1,141.50%112.45%-84.09%-197.37%-41.42%366.21%-82.20%-239.51%-10.45%275.00%-30.16%160.09%26.85%21.22%-27.75%32.06%-48.25%19.81%-88.93%242.98%-2,408.43%109.41%-25.01%176.06%332.64%-106.50%588.30%111.45%-7.83%-29.23%35.22%-39.43%-14.79%17.48%143.87%-77.04%191.10%836.04%-82.19%-45.99%-313.97%192.83%35.95%20.15%-10.20%59.98%31.17%-1.29%44.37%
Net Income towards Common Stockholders Growth (1y) 4,283.74%195,263.16%17,803.27%-96.30%-98.10%-97.13%-102.72%-783.66%10,942.82%4,656.72%4,253.76%113.76%5.05%60.39%60.47%5,891.73%-4.87%27.76%-100.28%-100.43%-98.87%-99.85%6.53%27.00%-52.01%88.34%451.12%503.26%179.34%188.97%46.72%-40.15%-40.84%-90.94%-76.47%-1,149.75%-17.58%458.57%349.58%184.26%-158.23%279.16%190.42%-38.13%773.49%86.50%-46.57%-50.61%-18.01%47.86%-43.95%91.50%1,425.82%11.46%162.16%-292.69%-80.89%45.83%224.43%236.15%134.66%126.41%86.02%199.08%
Net Income towards Common Stockholders Growth (3y) 351.41%1,286.98%486.57%-67.35%30.14%29.87%21.90%283.45%379.66%360.21%43.08%67.17%-77.54%-85.45%-26.08%-29.82%-82.70%-84.65%-79.14%-76.71%-75.23%-79.85%89.59%55.53%-7.44%-21.00%47.55%-193.71%10.85%13.51%15.78%74.29%-31.69%24.27%45.38%76.22%47.86%240.56%91.07%31.18%47.60%118.67%-4.55%-16.36%341.83%45.40%-7.75%-56.36%33.71%33.95%68.30%71.27%89.84%54.39%151.04%98.71%
Net Income towards Common Stockholders Growth (5y) 146.99%459.19%2.37%-14.97%-52.66%-66.52%-14.92%-16.83%-9.69%-22.70%21.11%16.04%-56.71%-55.86%-53.66%-14.64%-61.41%-75.15%-68.43%-15.77%-62.50%-66.63%47.97%77.43%-18.94%59.87%77.92%72.35%39.81%59.56%19.22%10.10%9.41%39.55%-1.65%38.93%109.58%130.52%59.28%1.02%56.46%76.23%49.22%8.95%108.90%58.96%36.50%49.31%
Net Income towards Common Stockholders (QoQ) -97.74%-1,482.72%14,120.74%0.14%0.63%25.30%-97.07%-48.54%52.05%-218.58%-636.85%931.17%-34.50%3.55%-97.56%6,243.87%0.00%3.60%-8.84%0.72%34.30%-100.22%-41.42%366.21%-82.20%-239.51%-10.45%275.00%-30.16%160.09%26.85%21.22%-27.75%32.06%-48.25%19.81%-88.93%242.98%-2,408.43%109.41%-25.01%176.06%332.64%-106.50%588.30%111.45%-7.83%-29.23%35.22%-39.43%-14.79%17.48%143.87%-77.04%191.10%836.04%-82.19%-45.99%-313.97%192.83%35.95%20.15%-10.20%59.98%31.17%-1.29%44.37%
Net Margin Growth (1y) 95,132.0068,898.0076,512.00-103439.00-99168.00-67403.00-76943.00-15206.00104,591.0069,651.0064,834.0015,044.0019,204.0084,839.0059,169.00111,582.00-23319.00-3097.00-122761.00-113847.00-100403.00-152782.0048.00101.00-617.00156.001,085.001,577.00833.00645.00441.00-592.00-611.00-909.00-921.00-7983.00-81.00438.00794.0011,724.00-1017.001,363.001,148.00-2194.001,850.00105.00-1061.00-1145.00-631.00-158.00-749.00337.0011,137.0047.00604.00-3530.00-10138.00389.001,567.004,418.001,403.001,522.00817.001,983.00
Net Margin Growth (3y) 100,555.0071,146.0064,403.00-103601.0024,627.0087,087.0047,061.00111,420.00100,477.00151,393.001,243.0012,779.00-104518.00-71040.00-63543.00-2164.00-124340.00-155724.00-121627.00-112169.00-100188.00-151982.001,574.001,086.00-395.00-108.00605.00-6998.00142.00174.00314.003,149.00-1708.00892.001,021.001,547.00753.001,905.00880.008,385.00202.001,309.00-663.00-3003.0012,356.00-6.00-1206.00-4338.00368.00278.001,422.001,225.002,403.001,958.002,988.002,872.00
Net Margin Growth (5y) 96,440.00152,887.00812.00-105866.00-99095.00-68793.00-75652.00-2325.00-544.00-1234.002,376.0014,457.00-104302.00-70240.00-62017.00-1178.00-124117.00-155987.00-122107.00-120744.00-100879.00-152452.001,447.004,827.00-1493.001,692.002,547.002,532.00975.001,641.00401.00-190.00-489.00839.00-789.00738.0011,258.001,794.00736.005,192.001,202.001,746.001,508.00-2114.003,622.001,905.001,178.002,063.00
Net Margin (QoQ) -5042.00-1229.00106,580.00-5176.00-31277.006,385.00-73372.00-905.00488.00-3155.00-11634.00118,892.00-34452.00-7971.00-61425.00123,052.0031,183.00-33641.00-9012.00-11849.0051,405.00-153304.00-98.001,595.00-974.00-474.00-45.00876.00-201.00455.00447.00132.00-389.00251.00-586.00113.00-687.00239.00-7648.008,015.00-168.00595.003,282.00-4725.002,211.00381.00-60.00-681.00465.00-785.00-144.00-167.00938.00-1377.00942.0010,633.00-10151.00-819.00-3192.004,025.00376.00358.00-341.001,011.00494.00-347.00825.00
Operating Income Growth (1y) 337.21%951.39%1,837.17%-144.17%94.06%5.36%30.47%-81.40%-17.42%-37.04%13.04%109.89%25.60%-8.32%-31.79%5.39%64.74%105.83%-14.52%1.93%-18.31%32.04%29.29%16.69%-0.56%14.27%39.66%-13.93%29.84%0.19%-10.33%23.38%-12.60%-16.88%-28.47%-10.53%-8.49%4.17%81.39%64.05%27.29%24.27%64.29%50.70%79.43%102.76%-11.02%-15.05%15.69%67.34%49.35%45.07%42.21%8.64%15.21%41.94%25.50%37.49%61.43%61.99%68.76%59.67%65.69%84.79%
Operating Income Growth (3y) 91.35%91.06%202.29%34.59%26.26%-15.28%0.20%29.85%19.55%5.91%-12.97%28.19%19.12%35.57%-8.99%7.83%10.20%45.90%15.56%0.79%1.79%14.77%17.42%7.41%4.11%-1.64%-3.61%-1.69%1.27%-4.63%5.17%21.89%0.60%2.47%28.70%30.30%27.85%37.94%38.42%28.06%38.25%61.55%29.73%22.92%43.45%54.47%15.26%20.49%27.34%35.71%40.57%49.42%44.41%33.60%45.52%61.97%
Operating Income Growth (5y) 70.71%67.44%76.11%19.83%22.06%10.57%2.14%17.35%6.78%12.38%3.54%16.07%16.89%23.32%-1.15%5.89%8.72%20.93%-0.20%2.48%-3.34%5.53%16.00%12.71%5.62%4.26%21.70%18.63%18.86%16.93%11.21%18.32%16.14%29.56%23.15%22.21%28.02%36.69%35.47%34.03%36.37%44.49%32.35%33.69%44.28%51.92%32.57%39.25%
Operating Income (QoQ) -32.59%-189.57%-3,656.99%119.27%62.11%48.00%-628.07%115.32%-11.99%83.28%-834.16%106.97%-32.90%229.07%-35.74%-11.48%-51.02%144.82%-0.71%38.37%-38.81%1.67%18.41%10.89%-1.10%-0.45%6.87%-5.50%13.66%21.67%-34.13%42.56%-12.30%8.89%-9.37%0.98%-16.60%-6.30%13.38%3.28%-5.06%63.16%2.54%-19.86%-7.31%115.72%-5.94%-4.59%4.74%-5.33%-10.21%29.94%51.50%-15.51%-12.78%27.38%15.73%-10.39%7.45%12.62%26.79%5.21%7.83%17.33%19.96%9.18%20.26%
Operating Margin Growth (1y) 1,470.002,517.004,986.00-4206.00359.00-522.00-5.00-15499.00-948.00-1147.00424.0039,845.001,004.00424.00-841.00302.001,403.001,218.00-703.00-449.00-819.00449.00567.00751.00-79.00318.00614.00-709.00644.00-84.00-243.00316.00-792.00-714.00-827.00-229.00-21.00330.001,248.00620.0032.00632.00657.00942.001,025.00626.00-589.00-886.00-827.00206.0063.00-13.00996.00-2.0079.00505.00177.00699.001,096.001,342.001,299.001,026.00981.00937.00
Operating Margin Growth (3y) 881.00848.005,404.0020,141.00415.00-1245.00-423.0024,648.001,460.00495.00-1121.0039,699.001,589.002,090.00-977.00605.00505.001,984.00478.00-406.00-254.00683.00938.00359.00-227.00-480.00-457.00-622.00-169.00-467.00178.00707.00-782.00248.001,078.001,333.001,036.001,588.001,316.00676.00230.001,464.00130.0043.001,194.00830.00-447.00-394.00346.00903.001,238.001,834.002,472.001,723.002,155.002,784.00
Operating Margin Growth (5y) 3,289.002,490.003,860.0019,994.001,000.00421.00-559.0024,951.00561.001,261.0061.0039,741.002,154.002,324.00-607.00212.00357.001,186.00-593.00-319.00-1067.00299.001,359.00750.00-217.00482.001,449.00940.00888.00791.00245.00763.00-584.001,080.00551.00434.001,205.001,792.001,458.001,168.001,402.002,161.001,305.001,890.002,670.002,555.001,629.001,885.00
Operating Margin (QoQ) -720.00-1496.00-15844.0019,530.00328.00973.00-25036.0024,094.00-554.001,490.00-40530.0038,646.00-753.003,061.00-1108.00-195.00-1333.001,796.0035.00906.00-1519.00-126.00290.00535.00-251.00-7.00474.00-295.00146.00289.00-849.001,058.00-582.00130.00-289.00-51.00-504.0016.00309.00158.00-153.00934.00-319.00-431.00448.00960.00-34.00-348.0049.00-256.00-331.00-289.001,082.00-399.00-407.00720.0084.00-318.0019.00392.00606.0078.00265.00349.00333.0033.00221.00
Profit After Tax Growth (1y) -58.90%8,079.30%615.91%83.50%102.69%-31.42%-167.19%-783.73%73.53%-37.13%230.28%113.76%-69.62%-43.66%-29.54%-1,042.70%307.16%-9.11%-120.09%97.27%-70.41%-54.49%108.60%27.00%-3.32%88.34%3,717.00%503.26%173.32%188.97%46.72%-40.15%-40.84%-90.94%-76.47%-1,149.75%-17.58%458.57%349.58%184.26%-158.23%279.16%190.42%-38.13%773.49%86.50%-46.57%-50.61%-18.01%47.86%-43.95%91.50%1,425.82%11.46%162.16%92.71%-80.89%45.83%224.43%36.14%134.66%126.41%86.02%199.08%
Profit After Tax Growth (3y) 13.07%227.93%84.37%19.97%2.23%-37.60%-14.88%-121.52%28.99%-31.46%43.08%67.17%-28.47%-38.46%-77.00%-29.82%5.21%-7.99%-12.97%27.66%-7.88%35.30%89.59%55.53%16.06%-21.00%136.20%-193.71%10.05%13.51%15.78%74.29%-31.69%24.27%45.38%76.22%47.86%240.56%91.07%31.18%47.60%118.67%-4.55%-16.36%341.83%45.40%-7.75%22.15%33.71%33.95%68.30%71.27%89.84%54.39%151.04%98.71%
Profit After Tax Growth (5y) 12.32%78.38%-23.62%-19.57%5.18%-36.85%-59.68%-16.83%-9.30%-22.70%21.11%16.04%-0.67%4.87%-7.38%-14.64%13.50%-27.24%-25.62%12.79%-17.54%4.62%47.97%77.43%-22.43%59.87%179.99%72.35%39.20%59.56%19.22%10.10%9.41%39.55%-1.65%38.93%109.58%130.52%59.28%24.16%56.46%76.23%49.22%8.95%108.90%58.96%36.50%49.31%
Profit After Tax (QoQ) -97.74%1,282.72%182.54%-53.41%349.40%21.03%-27.58%-48.54%52.05%-218.58%-636.92%113.06%-44.91%145.72%-22.15%-71.17%2.18%207.29%-1,141.50%112.45%-77.19%-167.92%-41.42%235.05%-64.92%-87.17%-1,300.70%278.85%-31.66%160.09%26.85%21.22%-27.75%32.06%-48.25%19.81%-88.93%242.98%-2,408.43%109.41%-25.01%176.06%332.64%-106.50%588.30%111.45%-7.83%-29.23%35.22%-39.43%-14.79%17.48%143.87%-77.04%191.10%836.04%-82.19%-45.99%113.99%-7.18%35.95%20.15%-10.20%59.98%31.17%-1.29%44.37%
Property, Plant & Equipment (Net) Growth (1y) 15.97%13.43%39.02%27.44%25.79%24.29%-6.32%-14.66%-14.98%-15.16%-11.30%4.42%5.68%7.56%8.17%-9.17%-1.73%-4.10%17.29%39.56%29.32%25.89%0.50%-1.30%-3.40%-1.11%-0.72%0.34%1.10%3.18%6.81%10.19%14.63%14.66%14.54%10.80%8.95%8.64%6.37%12.34%9.76%9.00%8.56%4.59%7.03%199.09%6.70%4.78%135.28%-16.60%136.28%140.49%-72.02%19.94%19.22%14.97%328.21%-0.24%-0.17%1.15%2.17%3.94%3.66%6.45%
Property, Plant & Equipment (Net) Growth (3y) 7.44%6.15%4.92%4.33%4.17%4.29%-3.49%-6.81%-4.06%-4.35%4.01%9.80%10.33%9.10%8.44%7.75%7.08%6.08%5.38%11.39%8.09%8.70%2.14%2.95%3.83%5.37%6.70%7.00%8.08%8.73%9.18%11.11%11.09%10.73%9.77%9.19%8.57%52.43%7.21%7.18%40.34%39.57%39.88%38.13%-11.02%44.10%44.32%42.56%41.26%-0.07%41.15%40.89%6.97%7.54%7.25%7.37%
Property, Plant & Equipment (Net) Growth (5y) 5.19%4.29%7.94%7.56%7.51%6.49%1.16%2.20%1.98%1.73%2.34%5.56%5.58%5.79%6.22%6.70%7.31%7.15%7.44%11.03%9.54%9.86%5.36%6.32%6.01%6.74%7.00%7.56%8.20%33.18%8.55%8.49%28.12%27.63%27.24%26.82%-3.37%28.79%28.26%27.76%27.06%26.61%26.64%25.11%25.25%25.41%25.48%25.55%
Property, Plant & Equipment (Net) (QoQ) 4.65%4.67%3.80%2.00%2.35%28.29%-4.84%0.68%1.13%-3.31%-13.32%0.30%0.92%1.08%2.05%1.52%2.71%1.66%-14.32%9.83%0.23%24.34%1.95%1.78%-2.43%-0.74%0.13%-0.39%-0.12%-0.34%1.19%0.37%1.94%3.16%4.40%4.41%1.97%3.05%0.99%2.66%1.68%0.90%6.66%0.30%0.98%0.49%2.76%2.64%182.17%-64.15%0.91%130.48%0.02%1.57%2.71%-73.19%328.81%0.96%-0.95%-0.13%-0.10%1.02%0.36%0.87%1.63%0.75%3.06%
Return on Assets Growth (1y) -7.0019.0017.0015.008.00-22.00-20.00-15.00-13.0015.0014.0011.0011.00-1.000.000.001.002.003.003.002.001.000.00-1.00-2.00-7.00-7.00-6.00-4.0010.009.009.0010.000.003.00-1.00-3.000.00-4.00-2.00-1.00-3.006.005.006.004.00-7.00-6.00-5.000.006.007.007.007.00
Return on Assets Growth (3y) -12.0012.0011.0010.006.00-8.00-7.00-5.00-2.0016.0016.0013.0014.002.002.002.001.00-5.00-4.00-4.00-4.003.002.002.004.002.004.003.003.0010.007.007.006.00-3.004.003.002.001.00-5.00-2.000.001.005.007.008.0010.00
Return on Assets Growth (5y) -1.0013.0013.0013.009.00-5.00-4.00-3.00-2.0010.009.006.007.004.004.005.007.005.007.004.003.003.000.00-1.00-1.000.006.006.007.0011.006.006.007.001.003.004.004.008.00
Return on Assets (QoQ) -13.001.000.005.0013.00-2.00-2.00-2.00-17.001.003.000.0011.00-1.000.000.000.000.000.001.001.001.000.000.000.000.00-1.00-1.00-5.000.000.001.009.00-1.001.002.00-2.002.00-3.00-1.002.00-2.000.000.000.006.00-1.000.00-2.00-5.000.001.003.001.002.001.003.00
Return on Capital Employed Growth (1y) -17.0035.0038.0039.0036.000.002.001.000.00-1.00-4.00-2.001.001.002.002.002.001.001.000.00-1.000.00-1.00-2.00-2.00-2.00-2.00-1.002.003.003.002.003.004.006.00-1.00-4.003.00-7.00-2.000.00-8.00-1.000.000.000.001.004.005.005.006.007.008.009.00
Return on Capital Employed Growth (3y) 19.0034.0035.0037.0037.000.00-1.000.002.001.00-1.000.001.001.002.000.00-2.00-2.00-2.00-2.00-1.000.00-1.000.003.004.007.001.001.009.002.00-1.00-1.00-2.00-2.00-2.00-5.00-5.00-6.002.004.00-2.007.0011.0012.0015.00
Return on Capital Employed Growth (5y) 21.0036.0038.0039.0037.000.00-1.00-1.00-1.00-2.00-4.00-3.001.002.002.001.004.005.006.00-1.00-2.006.00-2.00-3.00-1.00-1.00-1.00-1.001.002.003.003.003.004.006.008.008.009.00
Return on Capital Employed (QoQ) -15.00-2.00-1.001.0037.001.000.00-2.001.003.00-1.00-2.000.00-1.001.001.000.000.000.001.00-1.001.00-1.00-1.000.000.00-1.00-1.000.000.001.002.001.000.000.003.001.002.00-6.00-1.008.00-7.00-2.001.001.00-1.00-1.000.001.001.001.001.002.002.002.002.003.00
Return on Equity Growth (1y) -1.00-1.000.001.003.004.005.004.001.000.00-2.00-3.00-12.00-12.00-10.00-7.0016.0016.0016.0017.000.004.00-3.00-6.000.00-7.00-3.00-2.00-5.008.008.009.006.00-11.00-9.00-8.00-1.009.0010.0010.00
Return on Equity Growth (3y) 3.003.003.001.00-8.00-8.00-7.00-7.006.004.005.006.004.008.004.004.0016.0012.0011.009.00-5.005.003.001.001.00-10.00-4.00-1.000.006.0010.0011.00
Return on Equity Growth (5y) 8.007.009.0011.008.0012.007.004.006.000.00-1.00-2.00-1.009.009.0010.0017.0010.0010.0010.000.003.004.003.00
Return on Equity (QoQ) -1.000.000.000.00-1.000.001.002.001.001.000.00-1.00-1.00-1.00-1.00-9.000.001.001.0015.00-1.001.002.00-3.003.00-5.00-1.003.00-5.00-1.000.001.009.00-1.000.00-3.00-7.001.002.004.002.002.002.00
Return on Invested Capital Growth (1y) 1.00-3.00-2.000.003.009.008.003.002.001.00-2.00-4.007.008.008.0021.00-8.00-8.00-5.00-13.003.006.00-2.00-5.000.00-8.00-3.00-2.00-6.003.004.005.004.00-4.00-2.00-1.002.008.008.008.00
Return on Invested Capital Growth (3y) 6.007.004.000.0012.0017.0014.0020.001.000.001.004.002.005.002.002.00-5.00-10.00-10.00-21.00-3.001.00-1.00-3.00-2.00-9.00-1.002.00-1.007.0010.0012.00
Return on Invested Capital Growth (5y) 5.006.007.008.007.0015.007.002.005.00-2.00-4.00-4.00-4.000.002.004.00-7.00-11.00-8.00-17.003.005.005.004.00
Return on Invested Capital (QoQ) -1.000.003.000.00-6.002.005.002.001.001.000.001.00-1.00-3.00-1.0012.000.00-2.0011.00-17.00-1.002.003.00-1.002.00-6.00-1.005.00-6.00-1.000.001.003.000.001.000.00-4.001.002.003.002.002.002.00
Return on Sales Growth (1y) -42.0028.0042.00-1.002.00-13.00-46.00-152.0012.001.0044.00154.00-17.00-24.00-12.00-200.0014.0011.00-20.00174.00-8.00-2.000.001.00-6.002.0011.0016.008.006.004.00-6.00-6.00-9.00-9.00-80.00-1.004.008.00117.00-10.0014.0011.00-22.0019.001.00-11.00-11.00-6.00-2.00-7.003.00111.000.006.00-35.00-101.004.0016.0044.0014.0015.008.0020.00
Return on Sales Growth (3y) -29.0016.0040.001.00-4.00-36.00-14.00-198.009.00-12.0012.00128.00-11.00-15.00-31.00-25.000.0011.00-9.00191.00-6.006.0016.0011.00-4.00-1.006.00-70.001.002.003.0031.00-17.009.0010.0015.008.0019.009.0084.002.0013.00-7.00-30.00124.000.00-12.00-43.004.003.0014.0012.0024.0020.0030.0029.00
Return on Sales Growth (5y) -32.003.008.00-25.002.00-27.00-33.00-23.00-5.00-12.0024.00145.00-9.00-7.00-16.00-15.002.008.00-14.00105.00-13.002.0014.0048.00-15.0017.0025.0025.0010.0016.004.00-2.00-5.008.00-8.007.00113.0018.007.0052.0012.0017.0015.00-21.0036.0019.0012.0021.00
Return on Sales (QoQ) -50.00-12.0033.00-12.0019.002.00-10.00-9.005.00-32.00-116.00155.00-6.0012.00-7.00-16.00-13.0024.00-195.00198.00-16.00-7.00-1.0016.00-10.00-5.000.009.00-2.005.004.001.00-4.003.00-6.001.00-7.002.00-76.0080.00-2.006.0033.00-47.0022.004.00-1.00-7.005.00-8.00-1.00-2.009.00-14.009.00106.00-102.00-8.00-32.0040.004.004.00-3.0010.005.00-3.008.00
Revenue Growth (1y) 124.49%161.08%166.99%94.60%73.44%24.82%30.63%3.76%14.77%5.97%2.94%-1.34%-11.10%-26.79%-17.08%-2.70%16.97%30.35%4.29%15.06%-1.66%16.32%9.80%-4.01%1.43%5.39%20.06%3.37%11.61%2.28%-5.05%13.23%5.66%1.16%-10.57%-4.85%-7.99%-5.33%31.67%40.03%26.24%5.80%43.58%23.28%41.34%76.72%0.33%2.49%39.60%60.57%47.35%45.53%13.88%8.67%13.29%26.94%21.21%20.86%31.25%26.50%34.89%35.61%41.93%60.27%
Revenue Growth (3y) 64.71%51.15%53.12%25.82%20.95%-1.07%3.70%-0.13%6.07%0.37%-3.80%3.37%0.75%3.54%-1.71%2.43%5.28%16.91%11.19%4.52%3.64%7.84%7.77%3.96%6.15%2.93%0.64%3.65%2.76%-0.69%3.79%14.69%7.06%0.44%19.13%17.99%17.97%20.97%23.79%20.95%35.56%44.26%28.52%22.51%30.98%45.55%18.76%23.71%24.44%28.24%29.88%32.70%23.02%21.22%28.27%37.04%
Revenue Growth (5y) 35.97%26.93%25.43%17.40%15.27%7.98%5.01%1.93%3.55%4.39%3.25%1.85%2.97%3.65%1.60%4.69%6.59%10.58%3.14%4.23%1.59%3.73%8.07%8.40%6.80%1.78%14.02%13.97%14.12%12.87%10.00%13.77%19.35%23.52%20.11%19.63%21.15%25.30%25.93%26.73%28.02%31.58%25.84%24.18%29.72%38.27%25.55%30.87%
Revenue (QoQ) 25.75%12.15%51.15%5.31%46.25%14.68%10.17%-6.14%5.25%20.02%-12.49%3.83%-2.83%16.60%-16.13%-6.44%-19.98%32.07%-1.59%12.47%-10.83%5.67%8.57%-3.87%5.48%-0.26%-5.08%1.57%9.60%13.62%-18.28%9.67%0.44%5.48%-2.54%2.33%-3.83%-6.76%3.69%-1.04%-1.05%29.69%10.27%-10.78%-17.07%76.00%-5.32%2.28%3.69%-0.08%-3.28%39.32%19.26%-8.31%-4.48%9.02%13.81%-4.41%7.03%4.10%13.49%3.80%3.16%11.00%14.09%8.64%16.49%
Share-based Compensation Growth (1y) 65.48%99.95%63.20%90.06%38.62%-6.29%8.61%2.39%-24.99%7.94%4.39%-2.60%3.20%-17.39%-4.49%-10.34%-22.54%5.79%-25.62%-15.43%-7.06%-17.64%18.22%-6.48%-16.49%-3.33%-16.81%23.93%57.27%21.25%25.72%7.86%-0.43%27.31%21.36%26.05%-2.93%-0.08%8.28%26.32%0.96%-5.04%-0.61%5.12%20.10%17.64%10.29%-18.98%23.35%-48.62%2.65%-56.48%-40.91%92.27%-13.52%495.30%43.43%40.94%77.92%-44.25%45.27%13.42%78.48%-41.18%
Share-based Compensation Growth (3y) 19.83%26.46%22.77%23.76%2.38%-5.81%2.69%-3.66%-15.67%-1.93%-9.48%-9.61%-9.43%-10.38%-5.65%-10.82%-15.60%-5.56%-9.90%-0.66%6.87%-1.17%7.33%7.72%9.36%14.27%8.27%18.99%14.98%15.54%18.21%19.75%-0.81%6.50%9.31%18.73%5.58%3.73%5.88%2.47%14.36%-16.89%4.01%-28.17%-4.34%5.14%-0.70%28.04%1.49%11.67%16.46%13.04%7.18%45.39%40.04%24.98%
Share-based Compensation Growth (5y) 6.58%12.07%5.62%7.53%-5.03%-6.15%-0.97%-6.69%-14.18%-5.56%-6.12%-3.06%-0.49%-3.34%-2.56%-1.06%-1.20%5.39%2.22%5.91%3.36%4.19%10.19%14.76%5.09%7.20%6.43%17.48%13.01%11.50%12.61%7.90%7.65%-6.09%8.13%-10.01%-3.02%1.98%1.05%22.76%4.86%9.24%11.60%4.23%12.77%13.19%25.47%-7.20%
Share-based Compensation (QoQ) -39.07%2.86%-8.77%189.41%-26.38%-16.04%6.24%111.08%-50.23%-2.69%0.16%54.64%-28.38%-5.90%-6.55%63.85%-42.67%8.80%-12.27%41.55%-21.70%-23.50%-0.25%55.56%-30.61%9.80%-21.09%38.91%-19.68%-5.51%17.56%76.27%-38.08%-2.03%0.86%62.73%-20.82%-6.61%4.76%25.32%-18.50%1.20%22.21%0.16%-23.35%5.92%29.26%14.43%-24.91%-0.69%-5.04%74.21%-68.72%98.38%-59.74%136.54%1.77%-10.77%177.13%-43.01%0.01%12.64%-13.16%48.50%-21.92%77.25%-71.38%
Shareholder's Equity Growth (1y) 54.09%-12.28%6.07%-20.32%49.72%4.67%1.76%3.79%5.28%7.30%8.51%12.30%10.76%10.34%10.12%3.38%1.69%0.60%-8.02%-7.55%-5.81%-3.38%12.34%10.37%12.72%14.69%11.18%12.87%212.12%7.49%5.57%185.84%-0.45%173.58%170.70%21.67%22.63%23.60%19.59%-0.73%0.22%2.87%7.26%10.18%12.73%14.64%
Shareholder's Equity Growth (3y) 12.76%-9.49%8.16%6.68%18.24%7.41%6.73%6.41%5.84%6.00%3.20%2.39%1.99%2.36%4.40%1.80%2.59%3.69%4.73%4.82%49.09%6.00%9.66%52.70%51.86%49.96%47.01%57.75%56.19%53.75%50.63%51.14%6.95%51.52%51.43%9.99%11.48%13.38%
Shareholder's Equity Growth (5y) 11.33%2.46%6.92%7.72%10.86%3.79%4.67%4.22%4.71%5.71%6.54%5.98%30.14%5.74%5.96%27.75%27.39%26.80%26.84%31.99%32.25%32.13%33.68%33.88%33.90%33.80%32.45%33.83%33.90%33.79%
Shareholder's Equity (QoQ) 2.49%0.77%1.46%-0.11%-0.37%2.78%2.92%1.81%0.76%6.37%1.51%1.43%0.56%-0.14%-0.16%0.34%-8.06%0.38%1.72%2.93%6.90%-1.39%3.89%4.72%3.63%0.11%187.29%-63.94%1.78%171.04%0.06%-0.89%0.71%21.83%0.84%-0.10%-2.56%1.13%1.80%2.54%1.60%3.88%4.16%4.28%
Tax Rate Growth (1y) 13,113.00-8585.0018,241.00-32.00-440.002,676.0050.00142.00-1713.005,821.0032,292.00101,145.00-3369.00-252.00-33869.00-84852.00-7.00-187.004,421.00-13597.002,598.00-3608.00-1172.00-235.00921.007,387.00-2449.00-4501.00-572.00-5255.003,740.003,583.0016,294.00-2472.00-1195.00-398.00-15216.002,257.00953.001,624.00-655.00345.002,652.00-2026.00-2711.00-660.00-3504.00-4571.002,240.00370.00-162.005,445.00279.0035.0057.00-65.00
Tax Rate Growth (3y) 502.00-1147.00-1030.00-909.00-770.001,999.0031,212.00100,094.00-5089.005,383.002,844.002,696.00-778.00-4047.00-30621.00-98683.003,512.003,592.00799.00-18333.002,946.00-1477.00119.00-1153.0016,642.00-340.0096.00-1317.00506.00-5471.003,499.004,808.00423.00129.002,410.00-801.00-18582.001,941.00102.00-4973.00-1126.0055.00-1014.00-1151.00-193.00-254.00-3609.00810.00
Tax Rate Growth (5y) 11,902.00-3911.0049,503.00100,204.00-4580.004,423.00-2607.0015,384.00-4146.001,560.001,764.001,646.00-1570.009,162.00-778.00-2040.00-430.00-1915.00-29330.00-99602.0019,233.00-4136.003,345.00-15149.004,024.00-1692.00-123.0072.00772.002,261.003,702.00-1720.00-2860.00-5786.002,647.00-1789.00-48.00-160.00-1256.0074.00-16063.002,347.00-3.00407.00
Tax Rate (QoQ) 17,863.00-25011.0018,487.001,773.00-3835.001,816.00214.001,365.00-718.00-811.00306.00-5484.001,932.00335.001,503.002,050.0028,403.0069,188.00-103010.005,168.00-5215.0018,205.00-18165.004,988.00-607.00188.00-1970.00-1218.001,829.001,125.00-815.005,248.00-8007.00-927.003,114.00565.00988.00-1084.0015,825.00-18201.002,265.00-288.001,007.00-728.00962.00383.00-1271.00271.003,269.00-4296.00-1956.002,322.00426.00-5362.004,854.00453.00-107.00245.00-312.00210.00-85.00123.00
Total Debt Growth (1y) -95.18%157.89%4.38%-9.16%2,900.00%-18.37%-9.09%41.52%38.33%38.33%23.08%-9.79%-3.61%2.41%18.75%18.96%15.00%55.29%45.10%39.22%38.28%-9.37%-99.03%-17.60%-15.09%-88.92%8,854.08%6.18%11.41%935.10%14.05%14.07%-100.01%-100.17%25.44%25.47%1,655,876.92%75,492.04%0.11%0.16%57.49%5.30%-9.22%-9.21%-42.26%-13.67%0.16%0.00%-0.01%-7.97%-14.39%-14.26%49.61%34.75%52.25%37.33%-25.68%-43.27%-48.49%-37.99%-34.33%-46.03%-81.37%-82.83%
Total Debt Growth (3y) 25.99%42.81%5.31%5.06%242.00%4.96%9.94%14.94%15.31%30.06%28.48%14.32%15.30%12.96%-74.39%10.92%10.53%-46.18%8.20%6.80%9.36%1.29%-0.15%-0.07%-25.99%-26.03%404.10%14.97%16.82%135.12%12.72%12.76%31.11%9.76%4.47%4.49%2,369.42%782.52%-3.08%-3.12%-3.12%-5.77%-8.01%-8.01%-4.76%2.30%9.29%5.60%3.60%-11.06%-12.43%-9.95%-9.95%-25.55%-47.33%-47.31%
Total Debt Growth (5y) 17.26%35.88%15.01%13.95%129.46%10.23%-54.83%11.74%12.48%-26.07%13.11%5.50%7.71%10.57%11.40%10.57%-14.87%-14.90%12.63%11.76%13.36%5.47%4.57%4.63%16.34%8.68%158.94%6.68%7.71%63.87%5.42%5.41%5.41%0.99%-0.45%-0.44%642.23%285.55%3.48%1.38%0.22%-8.55%-9.40%-7.89%-15.86%-19.99%-34.00%-33.98%
Total Debt (QoQ) -31.33%140.35%4.48%-97.21%3,575.00%-2.72%-9.07%-7.71%0.00%8.33%41.55%-9.79%0.00%-3.61%3.75%-3.61%6.25%11.76%3.93%-6.82%43.48%4.43%-0.28%-7.45%-5.96%-98.88%8,327.99%-4.63%-87.73%807.89%-0.05%0.06%14.01%0.03%-0.04%-100.01%-2,097.12%75,441.31%-0.01%0.04%0.04%0.04%0.04%57.29%-33.11%-13.75%0.04%0.04%0.01%0.07%-0.12%0.03%-7.95%-6.91%0.03%74.54%-17.10%5.18%-9.77%-5.54%-36.72%-4.49%8.62%0.04%-48.00%-67.04%0.14%