Brunswick Growth Metrics (2009-2025) | BC

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Jul2009 Oct2009 Dec2009 Apr2010 Jul2010 Oct2010 Dec2010 Apr2011 Jul2011 Oct2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Apr2015 Jul2015 Oct2015 Dec2015 Apr2016 Jul2016 Oct2016 Dec2016 Apr2017 Jul2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Apr2021 Jul2021 Oct2021 Dec2021 Apr2022 Jul2022 Oct2022 Dec2022 Apr2023 Jul2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Growth Ratios
Assets Growth (1y) -6.08%-4.56%-5.16%-1.16%-1.26%1.77%-5.63%-6.86%-7.03%-7.90%-2.71%-2.81%-3.47%-7.03%-3.63%20.28%20.52%26.77%26.82%7.36%2.86%2.29%2.02%0.70%3.06%4.62%3.65%4.19%4.84%4.32%4.87%2.24%3.99%1.57%24.21%27.79%27.32%17.58%-13.44%-16.94%-9.93%-7.47%1.00%5.78%0.99%10.68%40.37%43.88%54.52%49.00%18.23%16.52%3.21%2.00%-0.39%-1.44%3.50%1.68%-1.27%-8.87%-10.01%-9.40%-10.13%-6.44%
Assets Growth (3y) -4.82%-3.64%-4.51%-3.64%-3.95%-4.48%-4.00%2.88%2.65%2.77%5.94%7.87%6.17%6.43%7.63%9.15%8.51%10.71%10.28%4.05%3.58%3.74%3.51%2.37%3.96%3.49%10.53%10.83%11.55%7.60%4.08%2.76%6.05%3.39%2.78%3.94%5.02%6.39%7.06%8.13%12.02%15.13%18.78%21.04%17.22%18.93%18.24%18.22%18.18%15.62%5.15%1.53%-1.31%-2.05%-4.03%-5.63%
Assets Growth (5y) 0.06%1.07%1.25%2.93%1.90%2.48%2.74%3.32%2.77%3.04%4.69%5.66%5.27%5.64%6.27%6.74%6.85%7.53%11.80%8.04%8.03%5.92%3.58%2.63%5.20%3.82%3.37%3.65%4.78%4.99%9.83%10.56%13.23%12.75%12.50%13.49%13.06%12.85%7.64%7.74%8.47%9.62%10.51%9.76%8.45%9.16%7.96%7.10%
Assets (QoQ) -2.12%0.21%-5.94%1.80%-0.53%-0.43%-1.97%1.70%2.52%-7.67%-3.24%1.52%1.56%-2.47%-3.34%0.82%-2.18%1.10%20.64%1.03%2.89%1.13%2.13%-3.21%2.32%0.86%0.82%-0.95%3.87%-0.07%1.34%-0.33%3.35%0.46%-1.21%1.38%0.94%22.85%1.65%1.01%-6.78%-9.56%-2.46%9.54%-4.24%-1.29%2.16%4.58%4.95%25.18%4.72%12.31%1.21%-0.67%3.21%-0.52%0.02%-3.01%2.12%4.47%-1.74%-5.82%-5.74%3.16%-1.07%-6.57%-1.87%
Capital Expenditures Growth (1y) -19.44%-56.92%-89.23%746.56%253.49%282.35%312.20%-65.53%26.52%5.38%13.03%9.93%26.95%104.59%-38.98%47.04%-0.94%-26.68%62.22%-4.24%60.95%5.10%15.75%-65.49%36.69%41.75%23.96%297.44%22.51%17.12%8.59%-60.32%-34.45%-13.06%-30.55%171.95%132.35%9.87%36.71%-18.98%-35.15%-28.98%-30.79%14.02%-23.26%93.68%133.78%40.61%135.20%41.84%47.07%2.42%-7.33%-16.42%-41.93%-36.85%-42.25%-41.05%-39.70%-46.09%-30.19%-4.67%-5.83%62.71%
Capital Expenditures Growth (3y) 62.86%71.17%86.99%64.49%64.67%81.02%51.30%-17.71%16.74%16.49%3.81%15.68%26.49%16.39%4.64%-21.38%29.65%2.99%32.53%9.52%39.17%20.39%15.93%-18.35%3.15%13.01%-2.22%62.47%23.11%3.81%1.02%-4.38%-0.41%-12.13%-13.06%35.94%4.96%14.76%30.30%9.11%5.39%24.96%33.51%17.98%18.70%31.92%25.92%-3.12%7.97%-11.26%-19.84%-29.62%-27.97%-22.27%-30.91%-17.87%
Capital Expenditures Growth (5y) 37.51%45.51%45.37%40.37%42.76%38.13%36.55%-28.71%28.47%18.68%9.93%16.25%27.65%21.22%9.05%-5.18%11.84%2.15%11.91%7.23%32.63%10.76%8.15%3.70%10.59%2.41%-2.42%31.70%-1.47%9.00%10.78%6.99%12.26%13.26%17.71%29.33%20.31%12.37%13.57%-3.43%-8.93%-0.79%-3.58%-10.98%-7.58%5.23%2.54%-4.42%
Capital Expenditures (QoQ) 9.72%0.00%-101.54%34.35%-18.60%-20.59%788.62%-84.42%40.91%40.32%11.88%-42.81%17.37%50.51%8.81%-33.96%89.15%-55.11%162.22%-55.51%40.00%-0.68%54.79%-25.22%-8.58%9.39%-53.85%196.15%-5.19%-4.34%47.97%-8.71%-9.36%-11.31%-45.93%50.81%20.22%-29.15%111.71%28.85%-43.16%-11.84%25.46%3.14%-37.75%-14.08%106.69%-30.58%57.11%3.71%24.32%16.11%-5.25%7.53%-13.42%5.06%-14.55%-25.28%-5.86%-3.91%-12.78%-23.57%-15.83%24.42%19.10%-24.50%45.43%
Cash & Equivalents Growth (1y) 53.83%34.35%8.52%4.71%-9.34%-2.23%-97.05%-38.67%-25.92%-23.67%1,939.00%-15.94%-25.42%-28.59%-14.57%25.40%-18.03%1.45%71.30%55.04%87.83%81.70%9.65%18.93%-30.59%-16.87%-31.13%-35.74%-3.55%-11.32%-10.67%6.25%3.16%-0.58%-22.33%-34.40%-41.74%49.85%21.07%8.80%200.64%-17.14%74.41%62.22%-5.12%8.45%126.88%-31.77%42.99%2.48%-66.38%68.01%-42.83%-20.52%-31.93%-21.46%23.72%21.23%-11.99%-38.71%-36.16%-43.58%4.87%-3.84%
Cash & Equivalents Growth (3y) 1.09%0.09%-13.22%-18.57%-20.58%-18.92%-19.88%-13.53%-23.21%-17.92%210.17%17.79%4.72%9.60%17.08%32.23%2.24%15.29%8.96%5.82%7.94%10.23%-12.30%-6.71%-11.61%-9.84%-21.82%-23.49%-16.62%9.73%-5.65%-8.81%21.80%7.27%17.93%5.00%18.45%10.43%68.58%6.39%59.78%-2.71%9.98%22.97%-8.12%-4.05%-19.63%-3.44%0.38%-0.42%-41.38%-6.83%-23.28%-18.38%-14.35%-22.64%
Cash & Equivalents Growth (5y) -8.78%-6.19%-0.89%0.97%-5.06%-0.35%-0.69%3.58%-10.00%-3.54%86.45%4.55%-5.12%-0.60%-0.26%9.56%1.23%6.20%-2.14%-3.76%-5.45%14.82%-8.70%-10.34%3.88%-1.87%0.18%-4.59%10.58%3.49%27.15%-3.44%19.64%6.53%4.58%5.82%6.32%1.87%1.86%9.70%23.60%-2.36%-4.44%-2.19%-9.33%-9.58%-13.68%-11.90%
Cash & Equivalents (QoQ) 28.43%35.32%-15.62%4.90%12.17%9.31%-18.59%-9.18%20.97%-96.70%1,591.00%9.70%24.64%-11.81%-30.28%-2.67%19.34%5.51%2.32%-36.38%47.71%78.15%-7.39%-22.92%42.89%7.51%0.44%-55.01%71.12%-10.93%-6.28%-32.48%57.33%-10.27%11.48%-34.45%51.63%-29.90%-5.85%-41.78%290.02%-43.37%-15.40%60.88%7.49%19.21%-21.31%-5.91%22.87%149.39%-76.34%97.21%-11.94%-18.19%18.27%-32.89%22.42%-29.94%36.46%5.71%19.96%-49.14%-4.97%10.12%6.02%-5.47%-12.86%
Cash from Investing Activities Growth (1y) 0.00%-302.08%-297.50%-154.43%-259.79%-503.80%75.56%301.99%18.05%27.88%-37.85%55.67%183.22%-9.59%47.60%-126.11%-373.95%696.82%-1,573.36%21.82%88.80%-118.62%98.25%-1,703.88%-734.25%-101.19%-1,513.43%90.42%32.18%30.84%47.27%-88.34%-30.99%-1,503.09%-34.39%-118.81%791.31%96.62%-601.70%35.69%-108.32%-5.70%77.06%102.54%-147.91%-206.89%-853.61%-6,246.67%-185.99%3.90%97.28%-2.60%65.94%-42.34%-115.63%41.44%-60.59%115.69%78.41%36.82%70.98%-225.00%-195.97%
Cash from Investing Activities Growth (3y) 92.55%-99.65%-119.67%115.44%64.53%-68.36%43.90%6.37%-23.16%88.68%-129.50%-32.34%36.57%-6.80%46.48%-78.44%-65.81%-30.77%-67.75%-10.56%14.12%-31.21%47.02%-48.21%-94.97%-181.49%-125.28%26.63%101.17%27.90%-70.68%-38.39%9.02%16.95%-29.33%26.74%-12.53%52.13%-148.52%-0.11%-37.32%-46.08%60.95%-16.98%-34.16%-61.31%17.59%-238.93%-16.08%30.35%76.69%27.59%45.86%34.64%-11.28%
Cash from Investing Activities Growth (5y) -15.87%-73.19%123.88%-10.30%5.53%-39.61%44.71%-63.20%-11.78%-12.06%-27.81%-20.58%-7.63%-11.13%-5.46%-21.65%-33.71%-90.05%-27.31%-40.98%50.56%-16.44%-7.00%-35.58%-33.62%4.43%-79.05%14.94%-4.83%-3.99%-61.18%-32.83%-39.80%-11.06%10.90%-17.63%-6.78%31.57%2.07%9.63%-18.36%21.94%51.18%9.95%-2.39%3.81%18.59%
Cash from Investing Activities (QoQ) 160.76%-16.67%-22.78%18.56%-1,541.77%84.50%-73.63%-36.68%33.54%228.08%-170.44%-20.28%-27.03%244.62%-62.34%-258.40%39.26%27.95%-295.15%445.09%-270.31%96.63%43.41%-473.97%84.01%-3,373.13%73.83%-38.42%-28.23%79.37%-85.20%-41.16%2.23%26.32%-28.81%-1,627.54%91.80%-19.97%506.96%-108.45%-1,600.95%89.00%47.38%-7.40%-269.16%101.22%-5,240.00%-32.94%-1,047.12%92.16%-139.15%55.33%67.51%-195.62%20.61%-86.68%50.78%19.71%-117.69%118.24%-167.73%-134.90%0.00%21.43%-60.36%
Cash from Operations Growth (1y) -44.36%525.00%-12.38%366.67%-395.73%49.36%321.88%16.13%-17.47%-52.59%-55.24%58.70%-51.59%32.03%-14.70%-6.74%55.22%253.85%-6.61%20.13%153.65%-16.81%35.15%27.37%-45.49%46.63%-0.93%-15.86%15.86%-0.48%22.52%3.72%-60.26%-29.06%-18.33%-15.37%222.66%114.66%-5.67%32.50%297.28%-28.04%120.62%10.88%-70.63%-30.17%-920.23%-12.58%31.94%145.09%88.87%-7.24%23.91%5.44%-870.89%-18.21%-65.68%8.67%82.14%52.26%103.15%-56.86%
Cash from Operations Growth (3y) -50.08%97.51%3.62%94.28%-80.19%25.07%-14.97%38.22%-14.30%6.90%30.35%-23.82%21.15%23.99%57.23%7.44%12.58%28.99%62.82%11.30%8.79%17.01%6.68%20.25%3.59%-36.92%1.16%2.55%-9.61%14.10%14.86%1.05%5.16%72.06%3.09%31.19%7.53%55.56%2.56%-21.35%8.70%15.46%7.19%42.68%-3.48%-21.70%21.75%-121.50%-12.79%-17.53%41.08%42.20%4.93%-4.77%-20.93%
Cash from Operations Growth (5y) -34.84%62.71%-3.52%93.20%-46.33%16.99%19.34%50.70%-0.64%13.33%21.99%-4.44%13.76%3.78%41.50%9.11%4.49%-0.24%24.96%8.54%2.48%15.48%13.08%8.71%4.50%26.32%9.84%17.10%1.64%11.62%-5.30%-10.38%2.43%14.56%13.40%25.12%0.16%43.82%22.76%-14.08%-0.52%-8.13%7.13%20.05%2.29%-19.66%-3.29%
Cash from Operations (QoQ) -65.15%253.41%-107.72%685.42%291.46%-50.45%-76.51%-749.22%297.71%-229.07%294.55%-48.97%-63.01%-522.66%298.89%-84.43%0.90%-467.16%261.72%-74.09%130.00%-210.62%282.24%-45.29%-24.56%-186.23%457.93%-76.59%102.92%-159.36%398.38%-67.76%74.31%-146.21%499.40%-87.65%211.18%-177.09%385.64%-52.91%107.02%-137.95%458.16%41.20%-62.50%-89.13%1,826.01%-62.61%-10.83%-227.72%305.29%-43.56%65.63%-105.80%1,810.13%-24.61%40.94%-153.43%244.07%-68.37%346.35%-108.78%1,328.10%-57.80%-5.21%
Dividends Paid - Common Growth (1y) 26.37%24.73%23.66%-0.86%19.13%17.24%18.26%17.39%7.30%8.82%7.35%8.15%12.93%12.16%13.01%13.01%9.64%10.24%9.70%7.27%6.04%4.92%4.97%7.34%9.33%9.38%37.89%35.79%22.75%33.33%4.58%4.65%1.16%1.79%3.28%2.96%4.58%0.35%-0.35%0.00%1.09%-1.40%0.71%0.72%1.08%
Dividends Paid - Common Growth (3y) 17.33%16.75%16.22%7.97%13.02%12.69%12.79%12.79%9.93%10.40%10.00%9.45%9.50%9.06%9.18%9.18%8.32%8.15%16.66%16.07%12.48%15.23%14.82%15.11%10.73%14.07%14.20%13.53%9.10%10.84%2.48%2.52%2.26%0.24%1.20%1.22%2.24%
Dividends Paid - Common Growth (5y) 14.87%14.50%14.25%8.82%10.91%10.60%10.56%10.56%9.02%9.08%14.01%13.83%11.99%13.60%13.42%13.08%9.56%11.42%11.39%11.00%8.53%9.34%9.27%9.45%7.49%7.99%8.37%8.06%5.82%
Dividends Paid - Common (QoQ) 2.20%0.00%24.73%-0.86%0.87%-0.86%0.00%19.13%-0.73%0.00%-0.74%8.89%0.68%-1.35%0.00%13.70%0.00%-0.60%0.00%10.30%0.55%-1.09%-2.21%9.04%-0.52%-1.04%0.00%11.05%-0.47%24.76%-1.53%0.39%8.11%-2.14%-1.46%-2.96%8.78%-0.70%-1.77%-1.44%4.38%-1.40%-1.42%-0.36%1.81%0.71%-1.41%0.00%
EBITDA Margin Growth (1y) 0.00M0.00M0.00M0.02M349.00215.00-590.00-0.01M31.00-81.00545.00-282.0010.0062.00559.00338.00143.00112.00225.0015.00-190.00121.00-332.00-377.00271.00-23.00159.000.00M-113.00-45.00-80.00-0.00M246.00-313.00-100.000.00M-0.00M203.00-142.0057.00969.00-77.00637.00347.00588.00461.00-204.00-308.00-135.00-176.00-55.00350.00-421.00-234.00-308.00-406.00-243.00-126.00-155.00-0.00M-152.00-176.00-0.00M688.00
EBITDA Margin Growth (3y) 0.00M0.00M0.00M0.01M391.00196.00515.00-0.01M185.0093.000.00M71.00-37.00295.00452.00-24.00224.00210.0051.00857.00-32.0053.00-254.00-538.00404.00-381.00-21.000.00M-0.00M-155.00-322.00-143.0011.00-188.00394.000.00M353.00586.00291.0096.000.00M208.00378.00389.0032.0051.00-566.00-364.00-799.00-535.00-518.00-0.00M-816.00-536.00-0.00M-887.00
EBITDA Margin Growth (5y) 0.00M0.00M0.00M0.01M344.00429.00407.00-0.01M266.00191.000.00M913.00121.00227.00530.00-185.00357.00-148.00-129.00657.00-990.00-57.00-496.00699.00169.00-255.00473.000.00M486.00228.00111.00-104.00464.0097.00136.000.00M-203.00177.00-72.0040.00757.00-152.00-85.00-0.00M-364.00-251.00-0.00M-845.00
EBITDA Margin (QoQ) -289.00381.00-0.01M0.01M429.00-240.000.01M-0.01M295.00-0.00M323.00458.00183.00-419.00-504.00750.00235.0079.00-726.00556.00204.00191.00-935.00351.00514.00-262.00-979.00998.00221.00-81.0081.00-334.00289.00-116.00-0.00M0.00M-270.0097.0061.00-0.00M0.00M-248.00260.00-179.0090.00466.00-30.0061.00-37.00-198.00-134.00235.00-78.00-77.00271.00-536.00110.00-152.00173.00-374.00227.00-181.00-841.00643.00203.00-0.00M0.00M
EBIT Growth (1y) 107.92%138.31%123.03%202.86%563.37%93.72%41.27%-99.45%12.39%15.94%59.27%-721.88%19.39%9.27%10.58%140.70%-7.90%2.05%52.47%30.86%10.39%12.33%23.64%-345.28%7.00%3.89%5.50%462.31%-108.18%-102.09%-107.86%-153.29%1,426.25%2,838.24%1,111.22%244.62%7.82%76.37%-273.97%2.62%-7.60%-34.71%211.72%80.67%119.39%133.40%8.52%-9.51%3.28%11.91%14.31%56.08%-0.88%-29.14%-17.92%-43.03%-52.36%-19.15%-49.57%-139.89%-47.13%-35.41%-344.89%196.99%
EBIT Growth (3y) 37.34%41.95%36.05%67.33%107.24%34.89%35.51%-76.01%7.31%8.94%39.00%49.07%6.67%7.80%27.75%-9.32%2.85%6.00%25.76%126.56%-27.99%-26.50%-28.11%-88.86%5.10%-15.93%-5.71%68.60%5.36%0.29%-50.11%-7.52%147.78%222.46%178.72%67.28%29.78%39.03%28.24%18.82%27.93%19.47%50.16%36.65%30.96%22.78%0.60%-6.99%-21.29%-13.77%-22.07%-33.04%-37.03%-28.21%-44.45%-39.59%
EBIT Growth (5y) 21.52%24.23%23.51%15.08%55.35%22.98%36.22%-15.37%7.86%8.57%28.49%96.69%-16.07%-15.18%-16.79%-20.33%3.37%-7.39%9.59%55.06%6.68%3.31%-30.63%47.70%2.95%-7.31%10.26%48.32%18.85%8.97%10.88%5.27%99.92%142.78%92.42%42.07%17.48%16.34%14.63%8.33%-0.23%-0.47%20.81%-20.87%-10.77%-0.68%-26.64%-20.82%
EBIT Margin Growth (1y) 0.00M0.00M0.00M0.02M575.00448.00104.00-0.01M90.00190.00235.00-282.00198.00136.00112.00338.00-57.00-23.00265.0015.002.0072.00166.00-377.0057.0032.0038.000.00M-0.00M-0.00M-0.00M-0.00M0.00M836.000.00M0.00M-8.00601.00-0.00M57.006.00-326.000.00M347.00523.00524.00-98.00-308.00-206.00-84.00-58.00350.00-51.00-360.00-176.00-406.00-533.00-55.00-454.00-0.00M-339.00-395.00-0.00M688.00
EBIT Margin Growth (3y) 0.00M0.00M0.00M0.01M863.00774.00452.00-0.01M230.00303.00613.0071.00143.00185.00543.00-24.001.0082.00469.00857.00-994.00-0.00M-0.00M-538.00170.00-562.00-243.000.00M105.007.00-0.00M-143.000.00M0.00M0.00M0.00M521.00799.00515.0096.00324.00114.000.00M389.00267.0080.00-331.00-364.00-789.00-498.00-688.00-0.00M-923.00-809.00-0.00M-887.00
EBIT Margin Growth (5y) 0.00M0.00M0.00M0.01M808.00823.00883.00-0.01M289.00408.00816.00913.00-854.00-0.00M-734.00-185.00115.00-512.00189.00657.00164.00111.00-0.00M699.00168.00-287.00370.000.00M634.00205.00235.00-104.000.00M0.00M0.00M0.00M264.00355.00281.0040.00-260.00-300.000.00M-0.00M-605.00-369.00-0.00M-845.00
EBIT Margin (QoQ) -289.00381.00-0.01M0.01M429.00-240.000.01M-0.01M302.00-584.00-371.00743.00402.00-539.00-888.000.00M340.00-562.00-663.00827.00375.00-274.00-913.00814.00445.00-181.00-0.00M0.00M421.00-175.00-274.00-0.00M44.00-61.00-339.000.00M-287.00139.00-194.00333.00322.00-0.00M0.00M283.00-10.00477.00-403.00459.00-9.00-145.00-613.00561.00113.00-119.00-206.00160.00-196.0065.00-435.0033.00282.00-334.00-0.00M864.00227.00-0.00M0.00M
EBIT (QoQ) -14.04%24.76%-421.48%101.77%451.49%-54.76%2,228.57%-88.58%61.04%-67.01%-91.01%2,253.13%66.14%-54.68%-135.10%551.76%52.06%-54.13%-87.08%922.22%68.48%-31.47%-88.91%762.26%71.44%-24.57%-122.00%476.15%66.46%-23.40%-24.46%-108.49%57.50%-188.24%-412.24%311.35%-12.25%6.44%-26.74%57.58%43.53%-204.99%143.21%41.88%1.42%79.66%-30.11%72.29%7.89%-16.47%-41.72%96.63%16.91%-14.68%-20.43%24.88%-16.43%-1.16%-44.77%4.43%41.82%-38.34%-143.68%238.43%73.24%-333.78%117.30%
EBT Growth (1y) 91.52%117.31%98.60%32.72%450.39%203.11%1,005.26%91.57%30.79%18.61%84.30%-177.78%31.96%-12.22%72.24%102.67%-2.21%44.63%62.82%-900.00%13.05%13.87%25.87%-302.50%7.66%3.99%5.54%174.53%7.66%6.59%-7.71%-722.92%1.73%-24.86%136.92%-5.09%-331.50%11.41%-6.21%-38.25%192.67%93.66%143.32%164.19%4.38%-14.69%1.66%8.53%17.07%61.32%-4.08%-32.60%-25.43%-47.65%-58.85%-22.79%-56.34%-200.35%-67.70%-43.17%-480.97%131.59%
EBT Growth (3y) 33.67%37.90%30.71%46.00%100.39%46.68%213.25%26.12%19.06%14.62%72.90%16.01%13.41%13.07%52.26%4.95%5.97%19.65%29.33%188.45%9.43%8.07%7.03%-165.37%5.64%-9.88%54.87%1.30%-2.72%-53.34%36.84%-3.26%-18.90%17.25%40.89%29.38%30.83%22.55%32.38%20.98%46.32%38.64%33.38%24.56%-3.05%-10.36%-26.24%-17.34%-27.50%-41.74%-49.67%-33.37%-47.98%-45.05%
EBT Growth (5y) 20.13%22.78%21.56%49.27%54.08%39.04%127.47%27.45%15.48%12.26%47.01%30.45%11.07%9.89%28.02%-31.86%5.44%8.45%123.04%4.81%1.74%-32.82%57.49%0.97%-9.98%9.44%41.63%18.86%8.47%9.20%33.46%17.50%8.87%14.52%25.36%16.13%14.35%9.22%-1.74%-1.62%18.82%-27.73%-20.61%-3.24%-28.59%-25.57%
EBT Margin Growth (1y) 0.00M0.00M0.00M0.00M612.00524.00223.000.00M145.00177.00163.00-275.00233.00-103.00300.00464.000.00M347.00291.00-97.0022.0086.00174.00-241.0058.0032.0036.00570.00-71.00-116.00-209.00-0.00M187.00-170.000.00M-131.00-0.00M96.0019.00-337.000.00M356.00590.00610.00-140.00-316.00-213.00-122.00-21.00326.00-87.00-379.00-260.00-406.00-575.00-90.00-456.00-0.00M-407.00-397.00-0.00M949.00
EBT Margin Growth (3y) 0.00M0.00M0.00M0.00M990.00598.00686.000.00M378.00420.00754.0092.00255.00329.00766.00125.0080.00465.00502.00231.009.002.001.00-0.00M174.00-344.00901.00-15.00-112.00-0.00M427.0075.00-333.00470.000.00M478.00501.00136.00396.00151.000.00M365.00290.00109.00-420.00-396.00-875.00-591.00-736.00-0.00M-0.00M-867.00-0.00M-832.00
EBT Margin Growth (5y) 0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M458.00538.00965.00421.00242.00246.00592.00-813.00196.00122.00562.0065.007.00-0.00M755.0062.00-416.00297.000.00M593.00161.00121.00467.00452.00156.00309.000.00M177.00220.0056.00-267.00-318.000.00M-0.00M-693.00-379.00-0.00M-822.00
EBT Margin (QoQ) -286.00284.00-0.00M0.00M435.00-308.00-0.00M0.00M348.00-610.00-377.00784.00379.00-623.00-814.000.00M43.00-220.00-650.00827.00390.00-275.00-0.00M947.00454.00-187.00-0.00M0.00M428.00-183.00-921.00605.00383.00-277.00-0.00M0.00M-210.00330.00332.00-0.00M0.00M253.00-24.00526.00-399.00487.00-4.00-224.00-575.00590.0087.00-123.00-229.00177.00-204.00-3.00-375.007.00280.00-369.00-0.00M976.00290.00-0.00M0.00M
EBT (QoQ) -11.48%18.62%-75.20%94.67%327.56%-106.57%-8,331.58%127.78%96.85%-80.37%-178.49%531.11%78.52%-69.49%-218.30%304.80%18.75%-40.13%-98.17%7,410.00%75.63%-32.60%-109.00%1,161.25%76.91%-25.50%-128.78%383.85%70.90%-24.39%-79.68%310.00%69.21%-34.53%-237.16%166.96%-32.60%72.10%51.37%-231.85%132.44%44.88%-0.34%97.86%-32.21%82.03%8.21%-21.82%-44.60%116.93%15.52%-15.67%-23.66%28.98%-18.83%-6.70%-46.41%1.40%52.30%-47.25%-223.18%132.64%167.97%-453.65%110.21%
Enterprise Value Growth (1y) -54.05%-34.52%-8.65%-20.79%-4.41%-10.35%86.12%34.77%24.71%18.38%-436.98%9.23%28.40%40.43%26.64%1.96%26.91%-0.87%-61.21%-72.24%-112.57%-88.95%-14.94%-5.17%38.71%18.25%32.54%31.49%0.03%11.43%10.81%0.00%-2.43%0.85%22.04%33.78%40.55%-49.31%-21.10%-5.83%-191.91%16.85%-71.55%-79.48%5.37%-7.94%-125.43%38.35%-42.66%-6.91%64.34%-68.90%42.25%23.34%34.23%21.91%-23.08%-35.06%10.00%38.65%34.00%47.77%-4.96%3.83%
Enterprise Value Growth (3y) -6.59%-6.61%6.80%10.57%17.43%18.74%18.23%16.58%26.69%21.14%-85.19%-15.30%-3.62%-4.33%-10.78%-21.10%1.62%-15.93%-7.72%-7.46%-9.20%-11.01%11.57%10.35%14.39%10.46%22.30%23.16%15.25%-9.45%5.57%11.18%-21.14%-7.17%-17.44%-7.94%-17.98%-10.25%-67.31%-5.40%-57.95%1.37%-11.31%-23.18%7.96%4.00%19.14%6.66%-0.47%-3.45%40.46%6.81%22.30%18.53%14.67%22.76%
Enterprise Value Growth (5y) 8.72%6.15%0.86%-3.84%2.65%-0.45%-0.26%-1.01%12.49%5.40%-37.55%-2.01%7.38%3.84%3.94%-4.00%0.51%-6.47%2.77%3.85%4.53%-15.16%8.17%12.77%-1.72%2.28%0.51%2.93%-10.95%-3.31%-26.63%4.96%-19.13%-7.27%-5.42%-5.54%-6.23%-1.89%-1.89%-9.08%-22.88%0.13%3.98%2.19%8.73%9.00%12.97%13.66%
Enterprise Value (QoQ) -28.43%-35.32%15.62%-5.05%-12.15%-9.30%6.19%9.20%-18.52%86.25%-340.91%-4.82%-28.49%9.57%25.47%17.31%-6.90%-11.35%0.40%38.35%-47.54%-77.96%-6.41%23.92%-31.15%-8.26%2.64%55.67%-74.94%10.66%1.12%35.31%-54.99%10.03%-10.86%33.74%-50.03%29.26%5.83%40.51%-276.79%42.63%17.71%-64.09%-7.33%-18.37%13.91%13.48%-22.42%-147.21%76.45%-100.20%8.25%17.55%-11.52%31.54%-21.79%29.26%-32.41%-7.90%-33.64%52.86%9.73%-16.07%-5.75%5.27%17.29%
EPS (Basic) Growth (1y) 92.79%108.11%93.80%51.60%346.67%453.33%46.87%97.48%40.54%26.51%688.16%-1,301.68%5.77%-16.19%152.00%104.16%10.91%7.95%76.19%-177.95%0.00%32.63%-26.13%84.90%16.39%-6.35%14.63%439.91%1.41%12.71%-5.32%-2,803.36%15.28%-32.33%-3.37%88.83%4.82%43.33%-427.91%-180.09%1.15%-31.01%161.70%87.74%146.59%158.43%6.90%11,716.00%4.15%14.35%22.04%47.73%-30.53%-27.38%-28.19%-46.15%-100.37%-18.85%-56.44%-200.00%5,393.25%-41.94%-605.63%126.67%
EPS (Basic) Growth (3y) 31.04%36.93%29.94%44.47%78.28%80.36%114.54%26.30%18.13%4.60%204.07%23.12%5.47%6.27%48.58%83.02%8.88%10.27%14.27%-26.32%5.68%11.87%-7.10%-140.28%10.81%-10.61%1.60%-117.31%7.01%3.02%-71.00%-118.67%6.92%-12.53%25.04%66.28%37.76%36.72%29.32%247.25%37.47%26.80%41.03%184.51%21.28%28.99%-2.15%355.33%-26.05%-12.33%-27.46%-40.87%-48.43%-30.05%-53.00%-47.63%
EPS (Basic) Growth (5y) 18.06%20.24%23.39%64.61%43.41%53.06%65.05%71.97%13.92%7.29%89.00%17.43%6.72%4.84%28.91%14.77%8.58%0.45%6.42%-26.25%7.36%6.31%-35.34%-34.12%7.60%-6.72%16.24%-28.64%25.04%14.28%14.62%160.68%25.71%14.61%20.59%53.70%13.60%16.24%13.64%102.10%-14.95%3.74%17.63%-62.48%-18.83%0.22%-32.37%92.80%
EPS (Basic) (QoQ) 11.06%30.27%-198.50%96.10%200.00%-153.33%-2,229.48%119.85%124.32%-105.12%-10.65%1,205.62%101.92%-76.19%-363.70%183.43%60.00%-28.41%-95.65%2,125.28%55.74%16.84%-101.93%2,954.80%106.56%-34.92%-100.39%22,110.00%66.20%-20.34%-98.83%6,466.40%84.72%-33.08%-133.31%380.01%8.43%-4.44%-103.85%2,728.00%48.28%-318.60%96.71%1,049.06%1.14%95.51%-100.65%19,196.00%5.99%-19.13%-29.03%71.21%16.37%-13.69%-14.10%-19.49%21.66%-14.66%-35.58%-100.56%26,566.25%-54.19%-247.89%129.52%190.32%-498.89%107.80%
EPS (Weighted Average and Diluted) Growth (1y) -100.17%108.11%-106.20%51.60%340.00%440.00%48.54%97.56%41.67%25.93%682.95%-1,306.47%3.92%-15.69%154.17%104.16%13.21%8.14%80.33%-178.91%0.00%34.41%-26.36%84.87%16.67%-6.40%14.81%441.67%1.43%12.82%-5.38%-2,805.88%15.49%-31.82%-2.27%88.82%6.10%42.22%-427.91%-180.69%1.15%-30.47%161.35%87.76%144.32%157.30%6.94%11,700.78%4.65%13.97%22.16%48.09%-30.67%-26.82%-27.88%-46.91%-100.37%-18.85%-56.44%-201.94%5,237.50%-41.94%-605.63%126.67%
EPS (Weighted Average and Diluted) Growth (3y) -82.06%36.64%-42.91%45.00%76.87%78.98%112.72%26.29%18.56%4.71%206.23%22.71%5.57%7.01%50.00%82.94%9.72%10.81%15.09%-25.84%5.77%12.38%-7.17%-140.93%10.97%-10.37%2.02%-117.82%7.52%3.04%-71.36%-118.91%7.42%-12.31%25.27%66.26%37.89%36.52%29.09%247.17%37.26%26.81%40.97%184.47%21.03%28.99%-1.97%353.41%-26.05%-12.20%-27.33%-40.97%-48.91%-29.88%-53.10%-47.55%
EPS (Weighted Average and Diluted) Growth (5y) -63.16%20.14%-3.14%64.73%43.10%52.81%64.72%72.05%14.22%7.63%89.74%17.49%6.84%5.29%29.67%14.42%9.12%0.91%7.11%-26.46%7.71%6.60%-35.48%-34.42%7.96%-6.57%16.39%-28.84%25.16%14.37%14.75%160.74%25.95%14.61%20.76%53.77%13.73%16.24%13.64%101.63%-14.95%3.90%17.63%-62.63%-19.36%0.22%-32.44%93.02%
EPS (Weighted Average and Diluted) (QoQ) -102.09%169.73%-398.50%96.10%200.00%-153.33%-2,229.48%119.32%125.00%-105.08%-10.65%1,219.57%100.00%-76.47%-366.96%182.72%62.26%-29.07%-95.63%2,151.20%55.00%18.28%-101.91%2,953.00%108.33%-35.20%-100.39%22,103.33%67.14%-20.51%-98.83%6,432.00%85.92%-33.33%-133.42%378.80%9.76%-4.44%-103.82%2,746.00%47.13%-320.31%96.73%1,053.52%1.14%94.38%-100.65%19,139.44%6.51%-19.21%-29.19%71.76%16.00%-13.41%-14.16%-19.59%22.44%-14.66%-36.81%-100.57%26,643.75%-54.19%-247.89%128.57%200.00%-498.89%107.80%
FCF Margin Growth (1y) -351.00849.00-213.00-0.00M-0.00M161.00-0.00M0.00M98.00-245.00757.00-404.00-514.00594.00-266.00-84.00-207.00-98.0057.00955.00-64.00244.00744.0058.00357.00431.00-693.000.00M94.00-740.0035.00170.00157.00413.00-317.00-645.00-499.00-417.00637.000.00M128.000.00M0.00M-981.000.00M-980.00-0.00M-669.00-0.00M-643.00-21.00989.00805.0052.00541.00537.00-893.0086.00-637.00744.00987.00811.00528.00-0.00M
FCF Margin Growth (3y) -0.00M765.00-578.00-205.00-0.00M510.00-631.00922.00-623.00250.00547.00467.00-785.00740.00535.00929.0086.00577.00108.000.00M387.00-65.0087.00228.00608.00104.00-975.00-475.00-248.00-743.00355.00968.00-214.000.00M0.00M-182.00899.00-235.00369.00-206.00144.00-462.00-289.00-661.00821.00-0.00M-0.00M857.00-0.00M-505.00-117.000.00M899.00949.00432.00-519.00
FCF Margin Growth (5y) -0.00M0.00M-787.00666.00-0.00M656.00170.000.00M-329.00926.00599.00525.00-334.00431.00-123.000.00M336.00250.00-174.00538.0045.00-68.00407.000.00M237.00849.000.00M-13.000.00M-562.0088.00-682.00-198.00-466.0032.00138.00451.00-827.00889.000.00M57.00-324.00-385.00620.00915.00-675.00-0.00M-198.00
FCF Margin (QoQ) -450.00696.00-906.00308.00750.00-365.00-0.00M85.000.00M-0.00M629.00-0.00M0.00M-647.00-532.00-0.00M0.00M-0.00M-350.00-0.00M0.00M-0.00M548.00-0.00M0.00M-852.00-138.00-0.00M0.00M-0.00M555.00-0.00M0.00M-0.00M689.00-0.00M0.00M-0.00M361.00-0.00M0.00M-877.000.00M-0.00M0.00M509.00-0.00M-0.00M0.00M-0.00M-214.00-0.00M0.00M-703.00795.00-0.00M0.00M-214.00792.00-0.00M0.00M-938.000.00M-0.00M0.00M-0.00M-155.00
FCF Payout Ratio Growth (1y) 122.76%-8.96%0.77%-76.96%5.64%-47.53%-5.59%283.87%7.30%-0.31%36.48%-14.17%-21.44%-54.14%4.77%2,747.95%266.27%30.63%37.83%-97.47%-77.06%-24.28%-29.76%-82.69%87.53%-497.29%37.84%879.07%393.53%85.94%42.04%-7.07%-86.64%-126.11%6.22%-55.95%-16.98%47.11%9.04%324.78%-17.14%-214.13%-39.94%-68.41%233.82%
FCF Payout Ratio Growth (3y) 31.19%-17.26%9.10%-8.78%-3.79%-31.64%10.52%354.42%45.61%-2.36%25.38%-14.80%-12.93%-9.94%0.48%-50.04%16.36%-72.68%10.10%-65.00%28.52%-1.43%11.21%16.35%7.32%-23.83%27.64%58.84%-18.21%44.81%18.05%20.25%-54.88%-55.45%-11.40%-16.08%31.93%
FCF Payout Ratio Growth (5y) 22.36%-11.51%13.40%-11.37%-5.64%-14.48%5.50%-16.29%5.84%-51.43%13.80%0.94%43.61%-2.22%14.71%2.56%0.76%-10.36%15.02%-55.45%-25.12%-4.53%9.76%24.13%-3.19%-25.83%6.37%39.99%8.64%
FCF Payout Ratio (QoQ) 90.56%184.71%837.13%-69.62%-145.18%178.34%114.27%39.29%-163.10%150.13%771.21%-61.06%-158.99%168.21%447.88%-64.36%-215.74%146.36%14,793.33%-95.42%-121.92%192.12%173.38%-58.45%-218.77%152.07%-32.63%350.15%-478.28%112.02%378.50%126.91%-110.78%221.41%213.06%-67.39%-282.43%157.03%29.82%-38.53%-216.21%217.60%405.70%-88.01%-540.53%122.48%165.95%26.73%
Free Cash Flow Growth (1y) -36.40%398.76%-2.77%-966.27%-362.40%21.21%-139.07%134.49%10.28%-20.38%252.11%-126.21%-49.77%50.95%-60.96%-106.15%-12.13%-2.17%47.10%655.22%-14.47%22.71%330.26%12.77%20.53%25.26%-69.42%0.00%-8.48%-21.34%26.00%43.74%27.23%7.87%-96.03%-70.07%-58.93%-20.41%4,140.00%362.33%15.58%49.44%520.13%-41.70%81.69%0.04%-86.13%-75.13%-848.44%-26.37%12.61%657.44%54.98%-2.76%133.77%25.97%-89.75%-8.62%-76.46%22.00%68.61%67.68%218.88%-69.72%
Free Cash Flow Growth (3y) -51.79%68.84%-16.71%-40.66%-76.79%13.36%-38.55%42.88%-14.64%5.54%42.17%44.22%-24.34%21.92%35.19%146.11%-0.67%14.57%24.62%102.15%0.44%6.53%18.35%17.47%14.39%2.05%-75.18%-24.51%-7.85%-12.27%28.46%25.77%0.80%8.66%118.52%-6.91%37.37%5.96%231.61%-12.48%-13.60%3.25%-1.06%3.17%7.88%-10.53%-28.53%33.38%-100.84%-13.19%-14.74%126.63%35.52%14.22%20.62%-22.51%
Free Cash Flow Growth (5y) -35.18%48.03%-19.80%55.06%-45.52%11.83%7.99%25.93%-6.51%12.56%25.79%27.60%-10.63%12.29%-0.98%83.05%4.24%4.99%-37.32%36.24%-2.68%0.75%22.77%17.54%3.39%4.80%32.09%3.01%27.97%0.19%12.76%-22.02%-11.14%-1.13%10.26%8.73%-0.96%-3.16%149.15%44.94%-4.60%-0.44%-11.82%11.04%14.17%1.88%-22.81%-2.60%
Free Cash Flow (QoQ) -58.23%185.06%-87.92%342.17%227.52%-44.43%-207.63%-33.94%251.30%-117.91%195.02%-448.39%234.26%-65.78%-116.37%-1,890.77%235.32%-91.15%-186.45%-982.84%218.06%-86.69%226.32%-323.25%226.55%-53.33%-14.48%-257.33%299.47%-88.61%179.67%-270.68%244.62%-81.75%219.05%-186.40%314.40%-99.33%2,306.67%-558.73%207.37%-64.23%162.42%-183.76%290.06%48.44%-75.33%-126.31%1,138.28%-79.42%-55.76%-1,103.31%180.60%-68.52%197.56%-159.63%274.11%-24.33%60.35%-189.82%183.85%-80.51%730.97%-123.11%547.93%-62.93%-21.09%
Gross Margin Growth (1y) 874.000.00M0.00M0.02M111.0023.00-69.00-0.01M256.00283.00486.000.00M-497.00-403.0096.00-0.00M733.00545.0020.0094.00-93.005.0059.000.00M-554.00-510.00-562.00-0.00M0.01M0.01M0.01M0.01M160.0013.0065.00-0.01M-0.01M348.00-0.01M36.00-135.00-0.01M221.00318.00387.00377.00-181.00-263.00-60.00-46.0062.0073.0048.00-148.00-147.00-30.00-163.00-67.00-175.00-483.00-250.00-153.00-36.00115.00
Gross Margin Growth (3y) 0.00M0.00M0.00M0.01M-130.00-97.00513.00-0.01M492.00425.00601.00-358.00143.00147.00175.00194.0086.0041.00-483.00-424.000.01M0.01M0.01M0.01M0.01M0.01M0.01M-0.00M589.000.01M557.00646.00-0.01M-0.01M-0.01M-0.01M-0.01M-0.01M-0.01M90.00192.00-0.01M102.00128.00375.00183.00-266.00-221.00-175.00-260.00-260.00-441.00-365.00-367.00-359.00-398.00
Gross Margin Growth (5y) 0.00M0.00M0.00M0.01M510.00453.00592.00-0.01M-155.00-80.0099.00-876.000.01M0.01M0.01M0.00M0.01M0.01M0.01M187.00-59.000.01M55.00128.00-100.00-249.00217.00-0.00M840.00637.00597.00701.00-0.01M-0.01M-0.01M-0.01M-0.01M-0.01M-0.01M133.0077.00-0.01M-220.00-386.00-38.00-37.00-477.00-589.00
Gross Margin (QoQ) -211.00105.00-0.01M0.01M273.00-140.000.01M-0.01M185.00-232.00630.00-327.00212.00-29.000.00M-0.00M305.00470.00-405.00363.00117.00-55.00-330.00175.00215.00-1.000.00M-0.00M260.00-53.00-346.000.01M-35.00158.00-0.00M0.00M-182.00210.00-0.01M117.000.01M-0.01M-257.00-53.0067.00465.00-160.0015.0057.00-93.00-242.00219.0070.0016.00-232.00194.00-125.0016.00-115.0061.00-29.00-93.00-423.00295.0068.0024.00-271.00
Gross Profit Growth (1y) 95.83%227.43%142.46%230.48%20.21%7.72%2.45%-70.29%10.95%8.77%24.07%97.29%-23.72%-16.63%-2.32%-53.84%33.90%28.56%13.88%18.07%6.37%6.61%8.68%126.35%-20.44%-16.71%-17.96%-63.39%443.61%380.94%382.56%422.98%-15.28%-14.92%-7.93%-75.48%-70.53%4.95%-73.03%-3.19%-12.77%-77.94%36.11%42.14%71.16%80.27%8.89%12.04%15.89%16.23%21.56%13.67%4.55%-11.95%-10.86%-14.92%-26.11%-17.21%-25.12%-30.52%-18.66%-5.45%5.35%21.56%
Gross Profit Growth (3y) 37.72%56.55%45.53%40.35%0.58%-0.78%7.48%-35.32%4.26%5.25%11.34%2.45%2.80%4.55%6.53%7.25%4.26%4.51%0.51%-0.72%66.32%62.24%62.64%63.04%54.17%50.49%53.90%-22.28%10.72%62.54%6.21%7.47%-39.83%-41.81%-30.34%-30.38%-23.94%-25.26%-26.34%15.52%20.05%-22.68%21.68%21.87%27.52%22.65%5.67%2.71%-3.62%-5.38%-6.73%-12.41%-14.35%-11.67%-11.08%-10.43%
Gross Profit Growth (5y) 21.68%32.68%27.94%19.30%7.70%6.01%8.97%-6.28%-0.83%0.70%4.24%-2.28%36.27%35.56%36.77%18.76%39.16%36.11%35.16%4.64%2.81%30.69%1.33%0.57%-1.19%-4.63%6.00%-8.37%15.18%11.30%12.17%14.60%-15.45%-16.22%-14.86%-15.54%-11.82%-15.64%-15.41%8.32%5.98%-19.55%3.76%1.37%4.51%7.63%-1.43%-1.76%
Gross Profit (QoQ) -18.86%2.16%-829.89%132.37%35.67%-24.35%292.80%-70.18%21.56%-28.05%13.90%11.36%19.19%-17.93%81.12%-56.94%30.27%-3.84%-14.41%24.90%25.07%-14.82%-11.27%12.52%25.35%-13.16%84.81%-60.45%31.23%-14.47%-17.52%487.25%16.10%-14.18%-10.62%-4.87%16.59%-7.13%-76.20%14.36%315.13%-76.14%-14.55%3.04%5.00%47.23%-10.77%24.09%10.59%-11.07%-8.19%28.34%10.92%-6.99%-14.15%18.05%-6.59%-5.84%-18.06%2.52%4.66%-14.83%-23.96%20.02%21.65%-5.11%-12.26%
Interest Coverage Ratio Growth (1y) -94.07%-70.67%-76.05%739.90%591.84%118.39%66.16%-99.29%44.68%37.32%82.97%-929.17%50.07%55.24%126.56%170.45%67.88%62.76%81.20%41.77%24.58%26.77%21.87%-363.59%10.15%3.89%5.50%462.31%-108.56%-102.18%-108.34%-154.93%1,386.66%2,337.34%609.47%152.22%-63.51%-30.47%-221.22%11.27%8.25%-27.38%228.07%96.02%150.52%183.41%5.30%-26.36%-16.93%-33.46%-25.99%5.93%-35.32%-36.28%-23.76%-42.20%-53.03%-28.58%-57.06%-133.61%-49.08%-29.81%-399.31%225.70%
Interest Coverage Ratio Growth (3y) -15.95%-4.19%-10.04%27.71%146.73%66.97%90.27%-65.35%53.90%51.39%95.84%102.32%46.41%47.41%71.03%-38.08%32.07%28.94%32.57%138.34%-28.41%-26.59%-28.20%-93.51%6.64%-20.25%-23.48%44.85%-26.21%-30.24%-35.99%-31.66%92.03%136.91%114.79%46.42%-0.35%12.69%17.80%17.11%31.09%11.05%44.20%15.21%10.41%6.32%-15.93%-23.32%-36.80%-32.85%-37.65%-30.17%-46.32%-31.64%-43.90%-37.49%
Interest Coverage Ratio Growth (5y) 8.39%17.32%24.48%18.91%99.26%57.22%72.36%-16.60%37.98%35.51%57.39%139.67%-18.08%-15.69%-19.53%-39.27%20.46%0.91%-0.21%31.18%-11.23%-14.87%-21.63%24.97%-13.69%-23.85%-7.01%33.67%1.73%-6.92%-7.04%-14.35%65.92%87.71%52.19%23.63%-11.87%-9.51%-1.60%-0.33%-7.30%-9.02%18.40%-18.10%-20.28%-9.64%-22.55%-28.22%
Interest Coverage Ratio (QoQ) 13.42%-41.66%-184.18%110.65%460.72%-52.37%2,149.30%-88.48%77.00%-63.76%-90.36%2,240.12%67.99%-51.71%-143.68%523.52%73.78%-29.52%-86.42%909.28%68.48%-21.54%-89.37%786.90%71.44%-24.57%-122.98%470.62%61.71%-23.40%-21.08%-108.75%58.77%-192.60%-420.13%305.05%-28.30%-33.37%-46.68%43.25%36.63%-216.16%148.94%39.36%-8.34%104.86%-25.09%78.11%3.69%-23.88%-47.61%100.91%-16.94%-15.33%-25.02%22.67%-18.17%1.30%-43.15%-0.31%24.42%-39.09%-144.49%251.01%71.51%-359.76%118.68%
Net Cash Flow Growth (1y) -37.98%-34.18%-65.07%-2,506.25%-593.80%53.27%-350.44%99.84%76.22%-21.65%64.98%-27,100.00%-39.60%38.04%84.37%142.10%-246.10%11.04%3,521.79%-1,395.20%-19.54%47.45%-85.50%116.79%-116.00%15.73%-243.41%-120.68%59.76%-23.16%8.83%665.05%-11.18%-1.54%-163.44%-112.20%21.29%215.65%-91.67%-7,336.62%236.89%-91.79%140.23%74.41%-120.69%182.37%777.63%-734.42%962.07%-185.03%-111.04%111.33%-165.02%192.56%-35.94%4.93%140.37%-139.67%-56.79%-98.96%-81.83%216.71%91.66%-2,778.57%
Net Cash Flow Growth (3y) -39.73%-7.54%-32.12%-124.62%-53.82%18.35%-28.81%29.72%-4.74%6.29%57.04%-1,040.37%-79.42%31.24%40.53%42.86%-107.52%23.75%-92.34%-34.81%-1.28%9.45%-29.85%29.98%1.14%-4.33%-75.92%-28.92%29.39%33.66%-66.35%-271.48%47.33%-36.57%59.16%-62.88%39.36%-9.88%106.21%-441.49%64.38%-30.00%26.95%30.88%-46.74%30.50%-49.14%44.09%62.14%-32.23%-30.75%26.02%-63.74%34.42%43.78%-31.88%
Net Cash Flow Growth (5y) -40.73%3.91%10.38%-128.13%-54.43%22.10%-7.42%19.12%-24.30%15.43%17.19%-119.97%-38.08%14.98%-0.28%25.15%-31.94%7.47%-76.42%-18.23%1.89%32.44%-24.22%-12.23%24.91%-25.66%21.58%-36.35%36.94%-11.15%78.76%-155.76%32.84%-21.18%-14.50%17.02%-4.56%-10.44%-0.31%83.62%21.44%-15.69%3.64%14.90%-38.91%0.57%-16.78%22.61%
Net Cash Flow (QoQ) 145.43%59.55%-102.95%637.50%160.47%-15.33%-319.86%-1.84%180.85%-238.35%99.86%-15,050.00%366.34%-161.83%-9.02%22.24%363.36%-107.00%393.59%-739.30%184.49%115.76%-211.13%41.00%204.23%-78.78%28.68%-859.04%155.85%-126.29%81.44%-1,376.70%206.64%-131.20%215.02%-390.55%194.44%-183.47%94.67%-1,774.65%478.74%-150.68%-106.65%134.51%-77.28%148.31%-231.42%72.09%410.08%671.77%-224.95%128.83%-130.58%-0.20%228.21%-265.47%143.54%-247.17%198.97%-36.34%-142.79%-481.64%100.66%1,007.14%174.84%-141.55%-111.86%
Net Income Growth (1y) 92.94%108.37%93.70%-27.06%57.69%-137.96%47.22%97.46%-32.73%-100.00%-439.47%-1,309.52%198.63%120.19%102.93%104.22%9.72%-28.57%7,133.33%-180.00%-94.94%580.00%-91.47%85.00%250.00%-102.94%-64.86%433.33%-764.29%300.00%-538.46%-2,750.00%197.85%1,716.67%8.77%89.06%-1,336.26%-417.43%-23.08%-172.41%98.49%98.55%123.44%88.61%94.12%-200.00%44.44%300.00%-193.33%380.00%-150.00%60.00%68.18%-821.43%-300.00%-700.00%-92.86%-11.88%93.75%55.56%100.88%
Net Income Growth (3y) 65.91%60.10%43.61%23.08%36.69%-46.48%27.72%26.31%50.90%31.78%137.65%21.91%27.13%43.92%29.67%82.82%-42.07%-28.92%29.40%-26.32%-47.01%-26.32%-28.69%-136.63%183.35%2.24%-50.45%-113.02%-335.08%-386.76%-90.59%-114.72%43.25%-41.50%31.29%67.62%-26.22%33.93%44.34%26.03%64.87%11.74%29.61%61.11%-6.27%-43.15%-123.89%-58.74%-21.64%-182.73%41.52%35.15%-58.51%
Net Income Growth (5y) 15.36%14.97%18.93%56.61%15.22%-5.73%20.25%71.70%17.66%43.48%18.56%17.48%-4.96%15.53%22.59%14.85%4.80%39.01%-60.55%-25.87%-74.63%-90.47%-16.52%-31.62%-44.27%-15.43%-16.52%-24.57%-15.68%-25.83%-20.11%15.12%-35.10%5.05%15.47%-15.00%-15.50%23.08%-28.35%67.63%32.64%15.85%-7.42%9.71%-22.87%16.12%
Net Income (QoQ) 11.13%30.18%-13.82%90.01%205.38%-152.55%-2,195.83%96.67%5.45%26.92%-10.53%-73.81%-42.47%-97.12%-188.78%112.16%-70.83%-71.43%316.67%216.00%-81.01%2,793.33%-104.61%120.00%2,450.00%-63.73%-108.11%566.67%-121.43%533.33%-23.08%-1,030.00%106.45%-1,050.00%-364.91%134.34%19.78%-147.71%44.23%-3,779.31%69.24%81.50%-23.44%78.48%70.59%400.00%-160.00%88.89%66.67%140.00%-850.00%-193.33%131.82%-107.14%-500.00%-133.33%-621.43%96.04%-1,100.00%43.75%-318.52%-300.00%108.33%
Net Income towards Common Stockholders Growth (1y) 72.02%67.97%50.17%51.44%97.31%97.22%98.31%97.46%-32.73%-100.00%-439.47%-1,309.52%198.63%120.19%102.93%104.22%9.72%-28.57%7,133.33%-180.00%-94.94%580.00%-91.47%85.00%250.00%-102.94%-64.86%433.33%-764.29%300.00%-538.46%-2,750.00%197.85%1,716.67%8.77%89.06%-1,336.26%-417.43%-23.08%-172.41%98.49%98.55%123.44%88.61%94.12%-200.00%44.44%300.00%-193.33%380.00%-150.00%60.00%68.18%-821.43%-300.00%-700.00%-92.86%-11.88%93.75%55.56%100.88%
Net Income towards Common Stockholders Growth (3y) 78.47%73.89%64.29%44.18%26.73%26.23%26.05%26.31%50.90%31.78%137.65%21.91%27.13%43.92%29.67%82.82%-42.07%-28.92%29.40%-26.32%-47.01%-26.32%-28.69%-136.63%183.35%2.24%-50.45%-113.02%-335.08%-386.76%-90.59%-114.72%43.25%-41.50%31.29%67.62%-26.22%33.93%44.34%26.03%64.87%11.74%29.61%61.11%-6.27%-43.15%-123.89%-58.74%-21.64%-182.73%41.52%35.15%-58.51%
Net Income towards Common Stockholders Growth (5y) 14.99%14.90%15.96%64.21%14.89%15.49%15.06%71.70%17.66%43.48%18.56%17.48%-4.96%15.53%22.59%14.85%4.80%39.01%-60.55%-25.87%-74.63%-90.47%-16.52%-31.62%-44.27%-15.43%-16.52%-24.57%-15.68%-25.83%-20.11%15.12%-35.10%5.05%15.47%-15.00%-15.50%23.08%-28.35%67.63%32.64%15.85%-7.42%9.71%-22.87%16.12%
Net Income towards Common Stockholders (QoQ) 20.10%22.99%24.37%39.86%8.55%-19.82%26.30%96.67%5.45%26.92%-10.53%-73.81%-42.47%-97.12%-188.78%112.16%-70.83%-71.43%316.67%216.00%-81.01%2,793.33%-104.61%120.00%2,450.00%-63.73%-108.11%566.67%-121.43%533.33%-23.08%-1,030.00%106.45%-1,050.00%-364.91%134.34%19.78%-147.71%44.23%-3,779.31%69.24%81.50%-23.44%78.48%70.59%400.00%-160.00%88.89%66.67%140.00%-850.00%-193.33%131.82%-107.14%-500.00%-133.33%-621.43%96.04%-1,100.00%43.75%-318.52%-300.00%108.33%
Net Margin Growth (1y) 0.01M0.01M0.00M0.00M0.00M0.00M0.00M0.00M-19.00-51.00-190.00-658.00155.00119.00242.00744.0010.00-6.00458.00-52.00-84.0075.00-428.0018.0010.00-92.00-24.0013.00-94.007.00-63.00-234.00174.0090.000.00M194.00-0.00M-392.00-16.00-56.000.00M292.0078.0078.0017.00-23.004.002.00-15.0012.00-2.005.0017.00-83.00-2.00-30.00-12.00-24.0031.0012.0099.00
Net Margin Growth (3y) 0.01M0.01M0.01M0.00M0.00M0.00M0.00M0.00M145.0062.00510.0034.0080.00188.00272.00710.00-65.00-23.006.00-20.00-168.00-10.00-516.00-203.0090.006.00-87.00-27.00-0.00M-295.00-78.00-96.0063.00-9.0062.00216.00-95.0039.0027.000.00M289.0040.0095.0017.002.00-21.00-66.00-2.00-11.00-94.006.0017.00-8.00
Net Margin Growth (5y) 0.01M0.01M0.01M0.01M0.00M0.00M0.00M0.00M71.0045.0057.0065.00-4.00103.00185.00489.0015.0075.00-57.00-60.00-0.00M-311.00-531.00-65.00-22.00-94.00-25.00-5.00-15.00-23.00-14.0081.00-13.0024.00233.00-95.00-98.0041.00-44.000.00M264.0044.00-12.003.00-21.009.00
Net Margin (QoQ) 0.00M0.00M0.00M0.00M579.00-906.00259.000.00M9.004.00-11.00-21.00-23.00-136.00-479.00792.00-58.00-13.0023.0058.00-74.00452.00-487.0025.0085.00-52.00-40.0017.00-17.0015.00-3.00-90.0085.00-54.00-174.00318.001.00-145.0020.00-0.00M773.00232.00-21.0068.0013.0017.00-20.007.007.005.00-9.00-18.0035.00-9.00-3.00-5.00-65.0071.00-30.0012.00-77.00-7.0010.00
Operating Income Growth (1y) 107.92%138.31%123.03%202.86%563.37%93.72%41.27%-99.45%12.39%15.94%59.27%-721.88%19.39%9.27%10.58%140.70%-7.90%2.05%52.47%30.86%10.39%12.33%23.64%-345.28%7.00%3.89%5.50%462.31%-108.18%-102.09%-107.86%-153.29%1,426.25%2,838.24%1,111.22%244.62%7.82%76.37%-273.97%2.62%-7.60%-34.71%211.72%80.67%119.39%133.40%8.52%-9.51%3.28%11.91%14.31%56.08%-0.88%-29.14%-17.92%-43.03%-52.36%-19.15%-49.57%-139.89%-47.13%-35.41%-344.89%196.99%
Operating Income Growth (3y) 37.34%41.95%36.05%67.33%107.24%34.89%35.51%-76.01%7.31%8.94%39.00%49.07%6.67%7.80%27.75%-9.32%2.85%6.00%25.76%126.56%-27.99%-26.50%-28.11%-88.86%5.10%-15.93%-5.71%68.60%5.36%0.29%-50.11%-7.52%147.78%222.46%178.72%67.28%29.78%39.03%28.24%18.82%27.93%19.47%50.16%36.65%30.96%22.78%0.60%-6.99%-21.29%-13.77%-22.07%-33.04%-37.03%-28.21%-44.45%-39.59%
Operating Income Growth (5y) 21.52%24.23%23.51%15.08%55.35%22.98%36.22%-15.37%7.86%8.57%28.49%96.69%-16.07%-15.18%-16.79%-20.33%3.37%-7.39%9.59%55.06%6.68%3.31%-30.63%47.70%2.95%-7.31%10.26%48.32%18.85%8.97%10.88%5.27%99.92%142.78%92.42%42.07%17.48%16.34%14.63%8.33%-0.23%-0.47%20.81%-20.87%-10.77%-0.68%-26.64%-20.82%
Operating Income (QoQ) -14.04%24.76%-421.48%101.77%451.49%-54.76%2,228.57%-88.58%61.04%-67.01%-91.01%2,253.13%66.14%-54.68%-135.10%551.76%52.06%-54.13%-87.08%922.22%68.48%-31.47%-88.91%762.26%71.44%-24.57%-122.00%476.15%66.46%-23.40%-24.46%-108.49%57.50%-188.24%-412.24%311.35%-12.25%6.44%-26.74%57.58%43.53%-204.99%143.21%41.88%1.42%79.66%-30.11%72.29%7.89%-16.47%-41.72%96.63%16.91%-14.68%-20.43%24.88%-16.43%-1.16%-44.77%4.43%41.82%-38.34%-143.68%238.43%73.24%-333.78%117.30%
Operating Margin Growth (1y) 0.00M0.00M0.00M0.02M575.00448.00104.00-0.01M90.00190.00235.00-282.00198.00136.00112.00338.00-57.00-23.00265.0015.002.0072.00166.00-377.0057.0032.0038.000.00M-0.00M-0.00M-0.00M-0.00M0.00M836.000.00M0.00M-8.00601.00-0.00M57.006.00-326.000.00M347.00523.00524.00-98.00-308.00-206.00-84.00-58.00350.00-51.00-360.00-176.00-406.00-533.00-55.00-454.00-0.00M-339.00-395.00-0.00M688.00
Operating Margin Growth (3y) 0.00M0.00M0.00M0.01M863.00774.00452.00-0.01M230.00303.00613.0071.00143.00185.00543.00-24.001.0082.00469.00857.00-994.00-0.00M-0.00M-538.00170.00-562.00-243.000.00M105.007.00-0.00M-143.000.00M0.00M0.00M0.00M521.00799.00515.0096.00324.00114.000.00M389.00267.0080.00-331.00-364.00-789.00-498.00-688.00-0.00M-923.00-809.00-0.00M-887.00
Operating Margin Growth (5y) 0.00M0.00M0.00M0.01M808.00823.00883.00-0.01M289.00408.00816.00913.00-854.00-0.00M-734.00-185.00115.00-512.00189.00657.00164.00111.00-0.00M699.00168.00-287.00370.000.00M634.00205.00235.00-104.000.00M0.00M0.00M0.00M264.00355.00281.0040.00-260.00-300.000.00M-0.00M-605.00-369.00-0.00M-845.00
Operating Margin (QoQ) -289.00381.00-0.01M0.01M429.00-240.000.01M-0.01M302.00-584.00-371.00743.00402.00-539.00-888.000.00M340.00-562.00-663.00827.00375.00-274.00-913.00814.00445.00-181.00-0.00M0.00M421.00-175.00-274.00-0.00M44.00-61.00-339.000.00M-287.00139.00-194.00333.00322.00-0.00M0.00M283.00-10.00477.00-403.00459.00-9.00-145.00-613.00561.00113.00-119.00-206.00160.00-196.0065.00-435.0033.00282.00-334.00-0.00M864.00227.00-0.00M0.00M
Profit After Tax Growth (1y) 92.94%108.37%93.70%82.24%353.85%443.80%218.06%71.57%42.42%26.17%164.71%-154.39%5.96%-14.47%156.89%871.85%14.46%10.20%80.62%-100.74%0.00%32.96%-27.30%-116.28%13.68%-7.98%12.52%290.32%0.15%10.15%-7.49%-760.45%12.33%-33.84%-4.81%139.61%4.53%41.90%-418.22%61.99%-7.22%-36.49%157.63%28.00%139.60%151.97%4.86%6.25%2.83%10.81%16.32%37.55%-35.48%-31.94%-32.28%-49.39%-39.15%-22.54%-58.47%-200.28%-70.47%-43.13%-597.89%126.26%
Profit After Tax Growth (3y) 31.14%37.05%30.00%49.54%79.99%80.38%115.64%96.46%19.98%5.95%130.72%47.43%6.64%7.81%49.98%50.20%9.17%10.47%13.90%-68.77%4.42%10.46%-8.87%-200.69%8.55%-12.47%-0.31%91.10%5.55%1.13%-68.71%61.82%2.89%-15.83%20.41%41.30%32.45%31.44%24.35%30.12%31.73%21.04%39.30%23.22%16.71%23.86%-6.17%-9.57%-26.09%-16.41%-31.10%-39.21%-51.24%-33.07%-50.37%-48.92%
Profit After Tax Growth (5y) 18.22%20.51%23.85%62.58%44.89%53.77%65.83%38.31%14.45%7.79%58.64%21.04%6.67%4.90%28.55%-9.20%7.92%-0.35%5.40%-39.71%5.98%4.82%-33.82%81.03%4.40%-9.58%12.68%65.25%21.19%10.60%11.11%41.95%21.83%10.73%16.32%26.19%9.05%11.36%8.66%8.93%-2.14%-1.34%17.06%-24.15%-22.16%-3.49%-29.96%-27.90%
Profit After Tax (QoQ) 11.13%30.18%-412.86%97.78%205.38%-152.55%-1,345.83%131.70%125.76%-88.59%-448.24%258.78%100.00%-76.06%-434.67%166.14%61.45%-28.11%905.54%-90.19%55.44%17.83%-104.12%1,425.58%106.67%-35.57%-112.25%796.77%67.28%-21.22%-79.27%266.67%83.98%-33.84%-247.97%162.36%8.37%-4.81%-38.43%64.58%47.11%-313.47%131.34%-5.73%0.71%93.68%-30.38%76.46%5.90%-19.40%-29.46%70.78%14.12%-15.39%-16.59%-19.89%20.37%-15.82%-37.66%-3.66%53.22%-54.87%-250.53%128.37%195.05%-495.13%107.94%
Property, Plant & Equipment (Net) Growth (1y) -20.52%-21.86%-20.15%-12.99%-11.52%-7.62%-8.86%-10.20%-9.04%-7.73%-4.41%2.74%3.20%6.50%-27.21%-27.78%-26.81%-26.05%9.13%9.62%9.64%8.68%10.97%9.75%18.65%20.07%21.88%12.63%5.98%19.14%18.38%24.08%23.90%-12.78%-12.81%-1.63%-2.66%25.55%24.00%14.67%15.22%9.16%7.25%8.44%7.62%11.85%17.38%21.23%23.58%27.68%27.00%21.39%19.98%12.86%7.41%3.54%1.20%-1.05%-2.54%-4.89%-5.30%-4.75%-4.74%-3.49%
Property, Plant & Equipment (Net) Growth (3y) -13.84%-12.67%-11.39%-7.06%-6.00%-3.17%-14.08%-12.66%-11.76%-10.10%-8.77%-6.65%-6.09%-5.06%-4.12%-4.57%-1.62%-1.18%13.85%10.66%11.30%15.85%16.99%15.32%15.93%7.65%7.95%11.19%8.52%9.27%8.57%11.86%11.59%6.13%5.06%6.95%6.48%15.30%16.01%14.66%15.29%15.95%16.93%16.86%16.86%17.24%16.99%15.07%14.48%12.55%9.96%6.13%4.76%2.08%-0.09%-1.68%
Property, Plant & Equipment (Net) Growth (5y) -13.54%-12.11%-11.19%-8.67%-7.80%-6.11%-5.14%-4.33%-2.22%-1.06%0.53%0.11%0.81%4.13%4.93%3.96%4.57%0.05%8.78%10.59%10.70%11.23%11.60%11.59%11.81%11.32%10.84%11.32%9.65%9.76%10.01%12.97%13.07%11.29%11.57%12.47%12.35%17.17%16.32%13.63%13.22%11.72%10.85%9.46%8.87%8.72%8.25%6.94%
Property, Plant & Equipment (Net) (QoQ) -4.48%-4.57%-9.28%-3.89%-6.09%-2.48%-1.15%-2.27%-1.95%-3.79%-2.60%-1.01%-0.54%-0.32%4.68%-0.57%2.65%-31.87%3.86%0.76%3.71%0.55%4.33%0.78%2.80%2.66%3.19%8.95%4.03%4.21%-4.64%2.51%16.96%3.55%-0.06%2.37%-17.67%3.51%12.76%1.30%6.18%2.24%4.28%1.78%0.59%0.45%5.43%1.02%4.54%5.43%8.88%2.98%8.00%4.87%4.07%1.79%1.59%-0.19%0.32%-0.52%-0.66%-1.69%-2.10%-0.95%-0.09%-1.68%-0.81%
Return on Assets Growth (1y) 29.0044.0032.0015.009.002.00-2.006.005.006.005.00-3.00-3.00-2.000.00M4.004.003.004.001.001.001.00-1.00-1.00-1.00-2.000.00M0.00M-1.000.00M0.00M-1.000.00M0.00M0.00M1.00-2.00-3.00-4.00-5.001.003.004.004.000.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M
Return on Assets Growth (3y) 44.0052.0036.0017.0012.006.003.007.007.007.009.002.002.003.002.004.004.003.002.000.00M-1.00-1.00-2.00-3.00-2.00-2.00-1.000.00M-3.00-4.00-4.00-5.00-1.000.00M0.00M1.000.00M0.00M0.00M3.004.004.004.001.000.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M
Return on Assets Growth (5y) 45.0053.0039.0023.0017.0011.005.007.007.007.007.001.001.001.001.003.003.003.002.000.00M-3.00-4.00-6.00-6.00-3.00-2.00-1.000.00M0.00M0.00M0.00M0.00M0.00M0.00M1.001.000.00M0.00M0.00M2.003.004.004.001.000.00M0.00M0.00M
Return on Assets (QoQ) -8.0015.0016.006.007.004.00-1.000.00M-1.000.00M6.000.00M0.00M-1.00-2.001.000.00M1.003.000.00M0.00M1.000.00M0.00M0.00M-1.000.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M-1.001.000.00M0.00M1.00-3.00-1.000.00M0.00M3.001.000.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M
Return on Capital Employed Growth (1y) 16.0041.0023.0089.0087.0078.0071.00-26.00-28.00-30.00-29.002.003.003.001.001.00-2.00-3.00-3.00-2.001.002.002.000.00M0.00M0.00M-1.006.001.00-7.00-12.00-24.00-14.00-3.008.0015.0010.008.00-5.00-6.00-5.00-10.0011.0014.0017.0025.007.001.00-6.00-11.00-6.00-1.001.000.00M0.00M-3.00-6.00-6.00-9.00-10.00-7.00-7.00-12.00-8.00
Return on Capital Employed Growth (3y) 74.0089.0066.0066.0061.0051.0044.00-22.00-28.00-30.00-30.002.001.002.001.000.00M-1.00-1.00-2.004.002.00-5.00-12.00-18.00-13.00-10.00-6.00-3.00-3.00-1.00-9.00-14.00-9.00-5.0014.0023.0023.0023.0014.009.006.004.0012.0013.0012.0014.001.00-4.00-11.00-17.00-15.00-14.00-12.00-13.00-21.00-21.00
Return on Capital Employed Growth (5y) 75.0088.0064.0065.0060.0050.0043.00-23.00-27.00-28.00-29.008.002.00-6.00-13.00-19.00-15.00-11.00-7.00-4.00-2.000.00M-9.00-8.00-8.00-12.001.005.009.0013.009.000.00M2.009.0015.0023.0018.0012.008.004.001.00-2.004.000.00M-1.001.00-20.00-21.00
Return on Capital Employed (QoQ) -14.0025.00-1.006.0011.008.0065.003.002.001.00-32.001.001.001.000.00M1.001.000.00M-1.00-3.000.00M1.000.00M0.00M1.001.00-2.000.00M0.00M0.00M5.00-5.00-7.00-6.00-6.005.004.005.002.000.00M2.00-8.001.000.00M-3.0013.003.004.005.00-5.00-3.00-3.00-1.001.002.00-1.00-2.000.00M-1.00-4.00-1.00-2.00-2.00-1.00-2.00-8.002.00
Return on Equity Growth (1y) 40.0014.00-25.00103.00133.0088.0065.00-57.00-43.00-20.005.0076.0081.0042.0024.002.002.003.00-4.00-3.00-2.00-4.00-1.00-1.00-2.00-1.00-1.00-3.00-1.000.00M0.00M3.00-6.00-9.00-10.00-13.003.009.0010.0012.001.000.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M-1.00-1.000.00M0.00M0.00M0.00M1.00
Return on Equity Growth (3y) 130.0083.0046.00121.00171.00111.0094.0021.0040.0026.0026.0075.0081.0041.0020.00-2.00-2.00-2.00-5.00-7.00-5.00-5.00-2.000.00M-8.00-10.00-11.00-12.00-3.00-1.000.00M3.001.001.00-1.007.0010.0010.0012.004.001.001.000.00M-1.00-1.00-1.00-1.00-1.000.00M0.00M
Return on Equity Growth (5y) 213.00128.0066.00121.00171.00110.0090.0017.0036.0021.0024.0071.0078.0040.0019.00-1.00-8.00-11.00-15.00-16.00-8.00-5.00-2.00-1.000.00M0.00M0.00M0.00M0.00M1.002.001.001.001.00-1.006.009.0010.0011.003.000.00M0.00M0.00M
Return on Equity (QoQ) 85.0059.00-54.00-50.0060.0020.0073.00-19.0015.00-3.00-49.00-6.0039.0021.0021.00-1.000.00M3.000.00M0.00M1.00-3.000.00M0.00M-1.000.00M0.00M-1.000.00M0.00M-2.001.001.000.00M2.00-8.00-3.000.00M-1.008.003.001.001.000.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M-1.000.00M0.00M0.00M0.00M0.00M0.00M0.00M1.00
Return on Invested Capital Growth (1y) 82.000.00M954.00655.00499.00538.00499.00-120.00-180.00-305.00-334.004.002.000.00M2.0064.0037.0026.0020.00-78.00-52.00-39.00-35.001.001.00-1.00-1.004.001.00-4.00-11.00-20.00-15.00-12.00-8.0013.0010.0015.005.00-9.00-10.00-15.0016.0015.0024.0037.0019.006.00-2.00-1.000.00M-1.00-3.00-6.00-10.00-8.00-7.00-11.00-9.00-7.00-8.00-11.00-22.00-9.00
Return on Invested Capital Growth (3y) 401.000.00M0.00M540.00321.00233.00168.00-51.00-140.00-279.00-312.00-9.00-12.00-13.00-14.00-12.00-14.00-13.00-16.00-73.00-50.00-44.00-47.00-15.00-13.00-16.00-20.00-4.00-3.00-1.00-14.00-16.00-14.00-11.0012.0019.0024.0038.0040.0012.0012.0022.0035.0021.0019.0030.009.00-3.00-12.00-18.00-19.00-16.00-17.00-28.00-41.00-24.00
Return on Invested Capital Growth (5y) 440.000.00M0.00M526.00307.00220.00152.00-128.00-191.00-319.00-348.00-5.00-10.00-18.00-25.00-29.00-27.00-29.00-36.00-80.00-54.00-41.00-50.00-11.00-12.00-16.001.003.0010.0022.0020.005.007.0025.0032.0025.0019.0031.0030.003.002.005.0016.005.004.008.00-22.00-18.00
Return on Invested Capital (QoQ) -0.00M0.00M577.00221.0087.0068.00279.0064.00127.0030.00-340.004.002.001.00-2.002.00-1.003.0060.00-25.00-12.00-3.00-37.001.001.000.00M-1.000.00M0.00M0.00M3.00-2.00-6.00-7.00-5.003.00-3.00-3.0016.001.002.00-13.002.000.00M-3.0017.001.008.0011.00-1.00-12.000.00M12.000.00M-12.00-2.008.00-4.00-10.00-1.004.00-2.00-8.00-2.001.00-12.004.00
Return on Sales Growth (1y) 24.0024.0016.00-5.001.00-2.000.00M24.000.00M-1.00-2.00-7.002.001.002.007.000.00M0.00M5.00-1.00-1.001.00-4.000.00M0.00M-1.000.00M0.00M-1.000.00M-1.00-2.002.001.000.00M2.00-12.00-4.000.00M-1.0011.003.001.001.000.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M-1.000.00M0.00M0.00M0.00M0.00M0.00M0.00M1.00
Return on Sales Growth (3y) 24.0022.0015.0013.002.00-1.001.0025.001.001.005.000.00M1.002.003.007.00-1.000.00M0.00M0.00M-2.000.00M-5.00-2.001.000.00M-1.000.00M-11.00-3.00-1.00-1.001.000.00M1.002.00-1.00-1.000.00M0.00M11.003.000.00M1.000.00M0.00M0.00M-1.000.00M0.00M0.00M-1.000.00M0.00M0.00M0.00M
Return on Sales Growth (5y) 26.0023.0022.0020.002.000.00M1.0025.001.000.00M1.001.000.00M1.002.005.000.00M1.00-1.00-1.00-12.00-3.00-5.00-1.000.00M-1.000.00M0.00M0.00M0.00M0.00M0.00M1.000.00M0.00M2.00-1.00-1.000.00M0.00M11.003.000.00M0.00M0.00M0.00M0.00M0.00M
Return on Sales (QoQ) 2.006.00-3.0018.003.00-2.00-24.0024.000.00M0.00M0.00M0.00M0.00M-1.00-5.008.00-1.000.00M0.00M1.00-1.005.00-5.000.00M1.00-1.000.00M0.00M0.00M0.00M0.00M-1.001.00-1.00-2.003.000.00M-1.000.00M-10.008.002.000.00M1.000.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M-1.001.000.00M0.00M-1.001.000.00M0.00M0.00M
Revenue Growth (1y) 14.93%41.26%22.47%0.94%14.20%6.68%5.68%14.77%-0.49%-2.64%1.46%8.97%-4.64%-1.95%-5.71%-0.36%-2.21%3.84%13.06%13.52%10.15%6.42%6.42%5.06%0.85%1.50%2.27%0.02%16.72%16.64%12.53%19.85%-16.66%-15.04%-8.53%-18.70%8.66%1.29%-6.46%-4.53%-8.11%-15.10%26.26%26.54%48.44%57.40%15.74%23.25%18.32%18.06%18.99%10.60%2.82%-7.26%-6.16%-13.95%-21.71%-15.18%-20.10%-15.20%-10.49%0.21%6.82%15.49%
Revenue Growth (3y) 9.31%13.63%9.51%8.08%2.72%0.61%0.37%7.61%-2.46%-0.29%2.65%7.22%0.90%2.71%4.30%5.92%2.80%3.90%7.16%6.06%9.04%8.01%6.99%7.99%-0.64%0.20%1.72%-0.85%1.86%0.13%-1.26%-2.38%-5.94%-9.93%2.61%-0.60%14.01%10.62%10.98%14.19%17.30%16.41%20.25%19.93%21.78%19.89%8.92%5.46%-1.61%-2.44%-3.73%-6.90%-10.35%-7.62%-7.13%-5.54%
Revenue Growth (5y) 4.02%8.36%6.96%7.38%3.14%2.39%4.00%8.25%0.61%1.38%3.32%5.31%3.87%5.11%5.48%7.33%1.11%2.14%4.84%3.06%3.26%1.63%0.94%-0.45%-0.41%-2.86%4.45%3.32%7.59%6.05%7.07%7.73%7.88%6.31%8.27%6.01%12.51%8.18%8.82%7.22%5.37%4.41%5.45%4.71%4.82%7.93%1.98%2.81%
Revenue (QoQ) -2.23%-7.31%-1.28%28.46%20.17%-19.64%-18.63%45.34%12.26%-20.40%-11.63%26.01%9.83%-17.04%-5.09%10.28%12.93%-20.22%0.29%8.24%19.91%-13.14%0.70%5.02%15.86%-13.14%-0.58%0.81%16.60%-12.48%-2.77%17.64%16.52%-15.57%3.56%-18.20%18.79%-9.11%-7.95%9.32%10.74%-16.06%-6.04%5.22%2.31%24.83%-5.84%23.43%8.48%-8.21%0.27%18.50%8.25%-7.49%-6.80%10.17%-2.37%-6.39%-14.54%0.23%5.78%-11.82%-9.30%5.79%18.43%-6.00%-1.94%
Share-based Compensation Growth (1y) -52.50%-8.51%-7.02%246.67%47.37%-2.33%-1.89%-1.92%-103.57%111.90%107.69%47.06%6,200.00%-2.25%-26.85%-6.67%-27.87%-12.64%-39.24%-27.14%34.09%3.95%-75.00%45.10%3.39%-35.44%666.67%-59.46%11.48%101.96%14.13%270.00%
Share-based Compensation Growth (3y) -26.51%23.72%23.74%71.00%47.52%26.48%14.23%10.42%16.26%21.86%-2.63%0.00%293.65%-3.90%-51.93%-0.45%0.00%-16.31%5.21%-24.61%15.62%10.66%29.81%29.59%
Share-based Compensation Growth (5y) 1.92%10.09%-3.38%27.73%25.44%12.94%-25.70%7.31%16.85%3.96%12.09%-10.07%133.89%2.96%-0.56%8.16%
Share-based Compensation (QoQ) 17.50%21.28%-73.68%26.67%126.32%23.26%-1.89%-46.15%50.00%23.81%-1.92%-101.96%9,000.00%21.35%-30.56%-18.67%42.62%-9.20%-11.39%-37.14%72.73%-36.84%6.25%15.69%33.90%-84.81%516.67%-17.57%-16.39%80.39%-67.39%126.67%51.47%1.94%5.71%
Shareholder's Equity Growth (1y) -66.52%-35.63%4.73%-12.76%-56.11%-33.23%-24.71%-1.90%151.46%58.50%34.79%55.71%1,236.42%737.14%455.83%342.17%12.82%9.50%6.47%0.77%9.37%9.03%9.87%11.29%12.39%12.89%11.50%9.44%2.97%0.49%-3.02%-0.76%6.72%3.11%2.42%-8.98%-17.80%-14.62%-11.25%2.82%16.07%26.00%29.69%26.85%26.77%20.53%13.29%8.18%6.69%4.17%4.83%4.24%2.21%-0.63%-4.18%-2.47%-9.35%-8.66%-5.39%-19.68%-14.09%
Shareholder's Equity Growth (3y) -28.24%-12.01%2.05%10.04%145.24%106.92%78.00%89.03%235.94%144.01%99.81%90.73%154.53%115.40%86.65%70.53%11.52%10.46%9.26%7.07%8.17%7.34%5.91%6.52%7.29%5.37%3.46%-0.38%-3.33%-4.00%-4.12%-2.43%0.61%3.52%5.64%5.89%6.55%9.05%9.25%12.16%16.22%16.52%15.48%12.67%11.40%7.66%4.40%3.22%-0.38%-1.85%-1.68%-6.53%-7.32%
Shareholder's Equity Growth (5y) 40.99%44.25%44.45%42.80%78.66%60.28%45.84%49.93%115.62%78.03%57.76%53.24%80.36%62.52%47.71%40.04%8.79%6.91%5.31%2.08%2.12%1.72%1.55%2.50%3.34%4.70%4.97%5.21%5.86%6.08%5.31%4.97%6.61%6.85%6.96%6.01%5.69%6.06%5.55%7.48%7.78%7.51%6.90%2.30%1.49%
Shareholder's Equity (QoQ) -8.84%4.80%8.06%-67.57%75.28%70.50%-9.98%-83.69%166.67%92.23%17.30%-58.18%68.08%63.48%35.50%258.94%5.29%8.54%7.79%-8.42%2.19%5.54%2.03%-0.61%1.87%6.35%3.35%0.38%2.33%5.04%1.44%-5.55%-0.14%1.36%3.80%1.57%-3.52%0.68%-7.75%-8.27%0.22%4.66%6.87%3.55%8.78%7.73%4.53%3.49%3.43%1.25%-0.18%2.06%0.99%1.89%-0.74%0.08%-1.81%-1.76%1.03%-6.98%-1.06%1.75%-14.23%-0.51%
Tax Rate Growth (1y) 0.00M0.01M-0.03M-0.00M0.00M-0.00M0.01M-0.00M-0.00M-0.01M979.00352.00-0.00M-5.78M610.000.00M0.00M5.78M-129.00-560.00409.000.00M-248.00243.00-771.00-0.01M-626.00-251.00-25.00-0.00M258.00-0.00M0.00M-738.00-0.00M-0.00M86.00-222.000.00M0.00M121.00371.00-98.00-0.00M-81.00-161.0050.000.00M0.00M-76.00720.00285.00-0.00M-25.00347.006.00673.00-6.00-0.00M0.00M
Tax Rate Growth (3y) 0.00M755.000.00M-0.00M0.00M-0.00M0.03M-5.78M496.000.00M-801.000.00M0.00M646.000.01M234.000.00M0.00M5.78M-0.00M-568.00-386.00-0.01M-616.00-0.00M-0.01M-0.00M-875.00-0.01M-0.00M-394.00-847.00-538.000.00M-531.000.00M-0.00M126.00-13.000.00M0.00M0.00M133.00672.00-215.00-48.00-262.000.00M0.00M706.00-107.00-964.000.00M
Tax Rate Growth (5y) 0.01M0.00M0.00M0.00M0.00M-0.00M0.03M0.01M119.000.00M-0.01M586.000.00M-150.00-463.00-134.000.00M5.78M-0.00M-0.00M-0.01M-0.01M-0.00M-854.00-0.00M-0.01M-899.00-726.00-662.00-0.00M-354.00-637.00-586.000.00M0.00M0.00M113.00159.00-114.000.01M0.00M746.00103.00-0.00M0.00M
Tax Rate (QoQ) 0.00M0.00M0.00M-0.00M0.01M-0.03M0.03M0.00M-957.00-0.01M-920.000.00M-0.00M0.00M-0.00M-0.00M-5.78M5.78M-66.00-258.000.00M-0.00M-497.00712.000.00M-0.01M-6.00-302.00-194.00-124.00369.00-77.00-0.00M0.00M794.00367.00226.00-0.00M89.000.00M-83.00232.00-274.00247.00167.00-237.00-0.00M0.00M86.00-26.00-726.000.00M-0.00M770.00-0.00M413.00-47.000.00M-0.00M0.00M-726.00-883.000.00M
Total Debt Growth (1y) 16.96%1.70%-8.97%-2.39%-5.00%-4.50%-15.68%-16.59%-14.25%-14.18%-15.01%-17.47%-18.15%-30.05%-22.29%-19.59%-19.40%-3.92%-2.56%-1.74%-1.18%-0.84%0.11%-0.73%-0.64%0.56%-0.20%-2.03%-2.40%-1.90%-2.30%-0.46%-1.39%-2.32%178.36%179.10%196.43%195.23%-7.99%-9.13%16.18%0.41%-6.18%-14.23%-36.80%-31.90%72.47%90.92%164.69%185.78%36.76%38.13%0.39%0.33%-2.92%-3.13%12.63%12.62%5.80%-3.69%-12.14%-19.56%-14.72%-10.19%
Total Debt Growth (3y) -1.60%-5.89%-13.27%-12.41%-12.64%-16.93%-17.73%-17.89%-17.29%-16.76%-13.66%-13.28%-13.29%-12.65%-8.82%-7.78%-7.50%-1.42%-0.89%-1.50%-1.41%-0.73%-0.80%-1.07%-1.48%-1.23%39.49%39.62%41.83%41.43%35.76%36.16%50.31%42.53%33.94%29.57%29.60%26.38%14.19%14.16%24.80%25.02%30.31%31.27%18.87%24.99%31.81%36.70%44.11%47.81%11.99%8.82%-0.22%-3.13%-4.32%-5.73%
Total Debt Growth (5y) -8.87%-10.94%-13.16%-11.89%-11.89%-11.39%-11.49%-11.60%-11.09%-10.47%-8.45%-8.70%-8.76%-8.04%-5.87%-5.22%-5.30%-1.69%21.50%21.57%22.88%23.05%20.11%19.68%26.92%23.36%18.56%16.23%15.94%14.11%32.27%32.82%41.55%41.31%41.48%41.82%42.05%42.07%14.60%14.76%17.06%17.17%17.85%16.11%10.69%12.08%15.62%17.18%
Total Debt (QoQ) 10.91%13.10%-7.14%0.41%-3.56%1.23%-0.42%-2.28%-3.06%-10.62%-1.49%0.46%-2.97%-11.49%-4.33%-0.37%-17.08%-1.67%-1.01%-0.13%-1.15%-0.29%-0.18%0.44%-0.82%0.67%-1.02%0.54%0.38%-0.09%-2.83%0.16%0.89%-0.50%-1.00%-0.78%-0.07%183.56%-0.73%5.38%-0.47%-11.63%-1.96%34.74%-13.98%-17.43%-10.38%-0.70%-7.33%109.13%-0.79%37.66%0.06%0.08%0.20%0.05%0.00%-3.16%-0.02%16.33%-0.01%-9.03%-8.99%6.13%-8.45%-3.56%-4.15%