Braemar Hotels & Resorts Growth Metrics (2013-2025) | BHR-PD

Growth Metrics 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
Growth Ratios
Assets Growth (1y) 27.39%-1.86%2.69%2.00%-91.18%10.11%3.79%-1.09%1,061.82%7.49%12.25%18.02%13.27%-1.92%7.87%7.90%14.94%23.80%8.88%9.74%7.48%2.32%-2.18%-3.65%-4.83%-6.76%2.21%8.10%12.28%21.86%18.89%20.11%27.57%17.64%8.07%2.60%-7.13%-5.32%-2.20%-3.97%-4.08%-8.04%-6.67%-7.73%
Assets Growth (3y) 9.31%5.12%6.16%5.99%5.11%5.10%7.92%8.00%147.31%9.29%9.65%11.80%11.85%7.50%4.73%4.49%5.54%5.71%2.87%4.55%4.72%5.15%5.93%7.75%10.88%10.16%9.51%10.03%9.98%10.72%7.91%5.78%4.36%0.81%-0.45%-3.12%
Assets Growth (5y) 11.20%7.12%7.04%7.11%7.49%8.02%6.00%5.90%72.95%4.48%5.68%7.80%8.38%7.14%6.90%8.18%10.99%11.11%6.94%7.09%6.35%5.31%4.67%4.27%3.96%3.08%3.69%3.37%
Assets (QoQ) 29.79%0.30%0.01%-2.15%-0.01%4.95%-0.66%-91.53%1,147.51%-1.07%-5.33%-0.56%15.42%3.32%-0.47%-4.57%-0.06%13.63%-0.44%1.66%7.65%-0.07%0.35%-0.43%2.48%-4.47%-1.15%-1.65%0.40%4.72%4.54%2.15%8.97%2.17%5.61%8.49%0.49%-6.14%0.27%-1.80%2.45%-3.06%-1.54%-1.91%-1.78%-1.61%-2.66%
Capital Expenditures Growth (1y) 60.22%-59.20%51.40%-70.12%-51.83%22.41%7.90%63.98%-26.96%-12.48%84.26%26.61%176.23%247.27%13.82%51.29%69.70%33.85%74.36%151.98%132.87%116.11%84.89%8.18%-53.50%-113.16%-74.19%-85.39%-72.46%192.75%-26.23%138.84%1,753.32%-103.63%-484.38%-78.49%11,033.13%157.16%24.73%-9.15%-19.56%-26.71%-34.40%11.42%38.07%
Capital Expenditures Growth (3y) -17.39%-24.11%44.38%-14.71%-0.95%54.95%31.29%46.45%50.72%59.63%54.06%69.00%121.83%115.77%54.24%60.37%22.49%-33.53%-5.94%-26.43%-33.19%-35.87%-29.39%-27.73%33.38%-26.09%-49.49%3.16%78.48%28.42%73.78%70.69%53.41%32.18%17.21%-43.96%382.99%
Capital Expenditures Growth (5y) 21.45%15.23%42.97%18.79%30.88%60.83%48.80%53.65%29.96%-25.85%11.78%-5.27%6.93%4.16%-6.92%7.55%56.47%-15.02%-41.41%3.52%0.95%0.21%-3.68%-8.63%-15.12%-15.15%-10.89%-2.12%41.79%18.66%
Capital Expenditures (QoQ) 37.92%-60.89%241.66%-13.06%-64.88%45.12%-32.57%40.16%-10.75%27.91%2.48%-37.57%6.94%169.30%-29.58%36.21%34.44%-11.73%-6.40%52.78%6.04%14.98%35.27%41.19%-1.59%-1.63%-20.85%-39.31%-127.85%292.94%-55.21%14.41%-6.18%53.45%45.00%787.78%-100.18%149.68%-6.48%10.87%10.97%8.42%-31.89%-1.83%1.10%-2.97%15.69%21.65%
Cash & Equivalents Growth (1y) 607.80%1,187.16%964.33%1,197.43%19.24%-38.10%1.25%-53.11%-38.73%-6.70%-27.96%50.07%20.71%58.32%-0.26%-1.44%8.46%-40.97%30.51%29.23%32.76%-22.50%-52.52%-49.59%-60.57%92.13%27.64%6.83%9.18%-39.57%53.73%121.61%174.79%116.09%59.21%83.55%21.08%52.03%-49.00%-58.34%-67.27%-51.31%-10.48%12.83%58.26%-40.40%-30.00%-31.06%
Cash & Equivalents Growth (3y) 72.93%95.17%98.01%109.01%-4.10%-2.94%-10.06%-11.48%-7.08%-4.46%-2.12%24.10%20.24%-10.19%-14.82%-13.73%-17.19%-4.21%-7.52%-11.38%-17.01%-3.46%-2.33%6.07%5.76%35.88%46.18%63.19%53.73%25.68%7.67%19.22%2.88%16.95%-10.09%-4.80%-14.40%-23.87%-31.63%-31.32%
Cash & Equivalents Growth (5y) 46.60%47.36%58.82%63.35%4.89%-16.00%-14.73%-14.69%-15.93%5.36%-10.69%0.58%-5.63%-3.41%3.93%8.74%11.24%2.80%14.12%23.14%13.72%24.21%-5.43%-1.81%-14.06%13.18%7.36%15.35%13.48%-10.44%-4.79%5.68%
Cash & Equivalents (QoQ) -32.53%22.18%-15.87%920.56%22.70%1.03%2.55%-6.21%-36.30%65.26%-52.51%22.55%-3.00%27.60%-1.07%-1.43%27.23%-19.61%-2.24%8.48%-30.76%77.72%-3.20%11.45%-59.58%8.89%2.77%-12.82%96.95%-27.66%-13.98%-10.90%9.00%84.02%24.00%10.48%-14.28%35.58%42.96%-27.12%7.63%-54.52%16.77%-42.74%60.11%-16.38%47.18%-19.69%-39.70%-1.79%44.94%
Cash from Investing Activities Growth (1y) -2,908.40%-165.74%-123.54%58.01%98.05%64.61%-1,314.32%-1,344.77%23.31%607.85%171.95%90.81%-5,898.96%-360.30%-115.10%1,738.16%86.19%2.00%-73.93%-125.29%-569.61%65.72%-39.53%35.04%95.58%90.66%65.80%114.63%31.81%-80.53%-46.19%-847.97%-2,076.07%-57.05%-25.36%-1,446.83%80.84%-91.21%-16.04%92.29%-21.88%8.75%569.13%20.13%37.78%116.05%29.34%
Cash from Investing Activities Growth (3y) 23.33%89.23%191.41%17.70%3.50%-67.25%-15.39%187.43%-85.21%-134.86%42.62%27.53%-281.39%-42.18%-33.26%-39.09%65.54%68.46%6.02%-71.14%41.32%61.33%11.30%10.76%13.09%35.77%14.42%-156.75%-41.67%-75.67%-28.60%-121.88%-71.93%-39.93%106.64%1.60%47.43%31.62%108.32%
Cash from Investing Activities Growth (5y) -30.15%-64.87%-42.97%-18.22%3.63%-9.46%-30.11%-29.00%-13.48%16.13%38.20%15.28%-10.85%-16.52%-16.90%-24.11%9.50%38.36%-8.75%-36.74%3.37%29.54%-0.30%3.24%31.27%14.30%40.18%-0.84%-16.61%22.81%71.66%
Cash from Investing Activities (QoQ) -37.92%60.89%-241.66%-1,532.49%87.82%67.10%35.82%24.05%-120.69%-1,214.71%34.44%95.97%1,561.48%86.26%-108.37%-2,532.21%36.59%89.20%1,008.40%-122.19%-350.00%80.83%-32.07%-487.61%76.96%21.95%38.52%59.98%51.34%-185.71%126.30%-286.54%-28.81%-131.37%-34.54%-442.72%90.70%-84.68%-1,560.11%93.28%7.23%-12.07%-10.35%-6.24%30.55%676.21%-118.79%17.24%117.92%4,542.83%
Cash from Operations Growth (1y) -148.24%153.58%67.27%307.69%-777.30%-31.86%-22.11%-118.91%130.84%13.38%0.57%524.10%-62.50%23.46%17.16%105.17%-13.29%33.25%-11.21%-25.58%-115.60%-4.66%15.91%-3.09%-40.42%-167.75%-174.87%-184.75%1,483.47%187.16%291.50%160.06%140.61%161.18%2.17%-37.56%46.95%-61.51%-54.29%113.03%-14.83%22.74%-99.92%-43.19%-57.97%-4.43%-64,100.00%
Cash from Operations Growth (3y) 9.28%25.13%9.43%48.43%44.46%-1.56%-2.82%18.06%28.06%23.10%1.51%103.88%-27.05%16.19%6.43%13.95%-29.86%-41.96%-40.45%-37.70%44.71%-17.43%18.45%-20.99%265.29%15.54%13.57%-31.76%270.64%42.22%42.51%40.93%44.41%7.26%-92.75%-8.92%-19.28%-23.28%-30.81%
Cash from Operations Growth (5y) -15.75%26.37%6.39%37.93%32.78%3.92%-1.14%3.48%53.40%-26.23%-23.80%-39.68%-0.29%-1.52%11.57%-5.51%44.60%14.40%8.55%-25.52%60.69%-10.76%-4.95%-8.08%127.17%-6.13%-77.75%-17.40%81.16%24.80%14.14%
Cash from Operations (QoQ) 15.76%-3.10%-65.74%-225.54%708.53%-36.08%-16.50%-370.14%147.27%-26.94%-120.27%540.53%73.76%-35.19%-14.51%-61.04%472.02%-38.50%49.71%-83.53%779.01%-59.02%25.48%-103.45%5,472.56%-50.18%4.91%-105.00%-2,492.02%44.95%-18.76%181.64%63.31%20.95%-62.76%227.09%77.27%-52.69%-77.24%669.77%-53.56%-43.82%6.09%207.76%-33.08%-99.96%73,811.11%127.69%52.18%-124.99%
Dividends Paid - Common Growth (1y) -97.71%-83.12%-87.36%-77.18%135.98%-78.18%155.65%-46.82%28.18%925.81%6.50%400.89%22.81%94.79%59.95%63.70%62.55%2.30%0.24%1.93%6.13%11.48%12.42%10.58%6.40%-69.86%-69.86%-69.86%-69.91%-6.58%-24.04%-13.66%15.50%83.62%191.08%252.77%327.99%208.21%135.38%68.75%3.90%-2.87%-3.75%-4.65%-6.96%-8.60%-8.43%
Dividends Paid - Common Growth (3y) -58.93%-27.71%-29.92%-15.29%54.87%63.36%63.30%63.37%36.78%173.42%19.53%102.94%28.44%30.48%21.70%22.65%22.44%-29.95%-30.23%-30.23%-30.21%-32.04%-36.39%-33.98%-28.22%-19.74%-12.66%-2.81%14.16%74.21%73.30%72.58%72.54%76.48%87.52%78.38%60.54%39.87%27.54%
Dividends Paid - Common Growth (5y) -32.68%-5.52%-11.21%0.29%45.00%37.82%37.46%37.50%23.64%47.02%-10.37%22.74%-7.47%-8.96%-16.23%-13.65%-8.59%-10.03%-5.57%0.68%10.93%12.18%12.01%11.36%10.46%9.13%8.58%8.11%7.54%36.24%35.61%
Dividends Paid - Common (QoQ) -81.43%35.26%-44.67%-83.53%36.95%1.29%-0.12%70.32%-87.34%1,086.83%-79.22%310.53%1.33%23.22%-2.28%0.65%60.71%1.18%0.01%-0.05%1.14%-0.85%1.70%4.07%6.24%-0.02%0.04%0.14%-69.91%-0.04%0.04%0.00%-6.58%-18.73%13.71%33.77%48.53%28.84%37.81%62.30%6.96%-1.61%-1.20%-0.07%-0.02%-2.50%-2.13%-2.49%-1.77%-2.32%
Dividends payables Growth (1y) 14.46%-18.53%104.54%124.78%141.33%211.38%64.25%46.87%46.50%85.55%68.40%76.35%61.69%4.35%2.58%2.80%4.52%9.55%8.89%7.49%7.39%-65.03%-65.63%-66.24%-19.92%-35.32%-96.15%-86.60%20,884.62%8,744.44%3,107.55%1,303.29%11.90%5.68%4.67%3.39%1.06%-6.06%-7.56%-7.74%
Dividends payables Growth (3y) 59.35%67.59%78.19%79.90%78.80%82.00%41.57%38.60%35.28%28.49%23.44%24.91%21.98%-26.33%-27.32%-28.01%-32.56%-37.68%-83.39%-77.90%-69.00%-59.33%-3.63%39.75%40.60%40.87%53.29%65.07%519.11%344.46%214.25%137.43%
Dividends payables Growth (5y) 46.89%40.01%44.59%45.11%45.03%18.22%1.21%-0.68%-9.89%-16.00%-62.18%-58.48%-49.37%-40.54%0.09%0.90%0.79%0.29%1.47%0.17%0.00%-0.49%0.24%22.06%21.88%21.67%
Dividends payables (QoQ) 36.95%-13.37%0.00%-3.52%-2.53%117.49%9.90%3.58%25.76%14.73%-1.73%3.32%59.29%4.12%2.91%-5.27%2.80%2.36%3.13%-3.69%7.75%1.74%1.80%-3.78%-64.91%0.00%0.00%-19.23%153.85%180.81%129.86%1,180.75%6.99%1.84%0.56%2.13%1.04%0.86%-0.66%-0.17%-6.08%-0.75%-0.86%
EBITDA Margin Growth (1y) -185.00-335.00197.002,763.00289.00290.00-273.0041,223.0086.00-1119.00-332.00-40974.00-402.00133.00-242.002,126.00649.001,997.00144.00-3286.00-298.00-1992.00-415.002,166.00-1370.00-31980.00-3815.00-6822.00-168.0030,620.003,290.004,862.002,076.001,817.00102.00175.00122.00-599.00-152.00-374.00183.00-282.004,698.00-111.00-236.00350.00-2663.00
EBITDA Margin Growth (3y) 190.00-1164.00-408.003,012.00-27.00-696.00-847.002,375.00332.001,011.00-429.00-42134.00-52.00138.00-513.001,007.00-1020.00-31976.00-4086.00-7942.00-1836.00-3352.00-941.00207.00538.00457.00-423.00-1785.002,030.0031,839.003,240.004,662.002,381.00936.004,649.00-311.0068.00-531.001,883.00
EBITDA Margin Growth (5y) 437.00966.00-505.001,852.00323.00-691.00-1118.001,256.00-1336.00-32962.00-4660.00-46789.00-1590.00-1222.00-1038.00-953.00889.00462.00-694.00-2905.00362.00-2134.00-990.007.00843.00-424.004,123.00-2271.001,977.0031,907.005,276.00
EBITDA Margin (QoQ) 1,142.00-563.00-3066.002,302.00992.00-31.00-501.00-171.00993.00-594.0040,995.00-41308.00-212.00193.00353.00-737.00324.00-182.002,722.00-2214.001,671.00-2034.00-709.00774.00-23.00-457.001,873.00-2763.00-30633.0027,708.00-1134.003,891.00155.00377.00438.001,105.00-104.00-1337.00510.001,052.00-824.00-890.00288.001,610.00-1289.004,090.00-4521.001,484.00-703.001,077.00
EBIT Growth (1y) -7.77%11.39%56.95%212.24%72.96%28.76%-9.81%-43.07%38.67%-44.87%-15.16%158.51%-36.70%17.99%-14.77%139.81%97.08%199.24%17.08%-90.46%-1.46%-65.74%-34.78%850.30%-122.92%-413.37%-295.61%-174.13%-14.87%93.00%107.33%130.71%813.57%1,059.97%196.10%75.05%42.90%-35.04%-79.06%-51.63%12.35%-29.97%10,703.23%-35.26%-13.49%46.97%-57.62%
EBIT Growth (3y) 30.30%-7.53%6.29%53.99%14.94%-5.74%-13.28%52.25%20.05%24.86%-5.40%-16.05%7.13%6.55%-13.34%29.56%-34.72%-73.38%-51.74%-38.77%-31.22%-27.55%-54.60%29.33%23.39%28.15%-24.83%-26.41%139.36%34.56%26.94%31.23%137.85%85.34%306.11%-18.16%11.57%-12.56%112.44%
EBIT Growth (5y) 22.51%22.79%3.69%18.92%24.14%-3.01%-13.01%26.20%-19.04%-32.54%-25.23%-43.89%-18.37%-17.77%-37.77%-13.12%29.55%16.62%-20.16%-18.42%21.48%-14.08%-43.42%12.87%24.71%-0.87%57.23%-34.05%68.01%19.62%32.48%
EBIT Margin Growth (1y) -185.00-335.00197.002,763.00289.00290.00-273.0041,223.0086.00-1119.00-332.00-40974.00-402.00133.00-242.002,126.00649.001,997.00144.00-3286.00-298.00-1992.00-415.002,166.00-1370.00-31980.00-3815.00-6822.00-168.0030,620.003,290.004,862.002,076.001,817.00102.00175.00122.00-599.00-152.00-374.00183.00-282.004,698.00-111.00-236.00350.00-2663.00
EBIT Margin Growth (3y) 190.00-1164.00-408.003,012.00-27.00-696.00-847.002,375.00332.001,011.00-429.00-42134.00-52.00138.00-513.001,007.00-1020.00-31976.00-4086.00-7942.00-1836.00-3352.00-941.00207.00538.00457.00-423.00-1785.002,030.0031,839.003,240.004,662.002,381.00936.004,649.00-311.0068.00-531.001,883.00
EBIT Margin Growth (5y) 437.00966.00-505.001,852.00323.00-691.00-1118.001,256.00-1336.00-32962.00-4660.00-46789.00-1590.00-1222.00-1038.00-953.00889.00462.00-694.00-2905.00362.00-2134.00-990.007.00843.00-424.004,123.00-2271.001,977.0031,907.005,276.00
EBIT Margin (QoQ) 1,142.00-563.00-3066.002,302.00992.00-31.00-501.00-171.00993.00-594.0040,995.00-41308.00-212.00193.00353.00-737.00324.00-182.002,722.00-2214.001,671.00-2034.00-709.00774.00-23.00-457.001,873.00-2763.00-30633.0027,708.00-1134.003,891.00155.00377.00438.001,105.00-104.00-1337.00510.001,052.00-824.00-890.00288.001,610.00-1289.004,090.00-4521.001,484.00-703.001,077.00
EBIT (QoQ) 156.89%-29.58%-190.03%156.64%210.24%-0.78%-35.62%-12.72%130.95%-30.50%-59.36%112.60%-8.19%6.96%23.82%-47.94%71.13%-22.74%248.38%-57.22%159.85%-69.77%-71.60%341.79%-9.67%-42.44%313.74%-110.66%-1,135.05%64.07%-56.78%83.49%24.79%137.66%556.57%283.70%1.18%-88.38%288.16%213.22%-54.00%-96.26%796.62%627.55%-71.33%477.65%-94.63%872.21%-51.30%66.57%
EBT Growth (1y) 10.24%-5.53%366.26%97.33%101.33%89.02%-257.85%-1,281.33%312.50%-61.48%388.34%122.47%-432.03%-74.91%-99.44%1,874.80%731.29%1,524.97%-1.72%-150.73%-108.16%-137.08%-7,818.42%224.09%-3,448.61%-1,061.78%-179.60%-272.24%22.32%81.33%68.87%94.20%267.28%257.10%-8.21%-147.29%3.94%-118.09%-187.17%-362.57%-10.56%-332.65%263.74%-7.76%-28.32%48.31%-89.54%
EBT Growth (3y) 27.01%-11.73%176.86%27.71%43.38%-43.26%-70.62%298.55%342.19%16.23%26.32%-31.07%-54.81%-52.00%-34.31%131.65%-163.40%-316.02%-498.22%-45.56%-61.97%-41.02%-310.52%50.13%263.71%75.52%1.97%-30.98%49.64%62.42%1.10%12.76%52.62%-7.14%92.09%-131.00%-12.65%-33.97%35.57%
EBT Growth (5y) 24.81%22.90%-34.98%3.67%37.75%-25.40%-31.44%109.74%-202.26%-54.36%-27.79%-36.92%-117.91%-39.47%-18.82%-26.53%91.49%83.01%-136.15%-16.60%31.35%-17.38%-191.59%-7.25%113.99%-21.68%45.09%-26.44%23.44%34.71%16.71%
EBT Margin Growth (1y) 187.00-227.00379.003,003.00691.00400.00-1335.00-48930.0016.00-658.002,885.0049,138.00-102.00-232.00-2078.002,832.00551.001,086.000.00-4395.00-503.00-1600.00-751.002,841.00-1162.00-46518.00-4757.00-7201.00-106.0045,794.004,838.005,641.002,424.002,179.00145.00-117.00-246.00-1187.00-975.00-868.00-106.00-569.004,116.00-116.00-211.00340.00-2342.00
EBT Margin Growth (3y) 893.00-485.001,928.003,210.00605.00-490.00-529.003,039.00465.00196.00806.0047,575.00-54.00-746.00-2829.001,278.00-1114.00-47032.00-5508.00-8755.00-1771.00-2324.00-670.001,281.001,156.001,455.00226.00-1677.002,072.0046,786.004,008.004,655.002,072.00423.003,285.00-1101.00-563.00-1417.00798.00
EBT Margin Growth (5y) 1,343.00369.00-150.001,647.00653.00-1004.00-1280.001,486.00-1200.00-47922.00-4702.0043,215.00-1322.00-1471.00-2748.00-282.001,204.00941.00-525.00-3231.00407.00-1333.00-1500.00296.00804.00-301.003,366.00-2661.001,755.0046,556.005,781.00
EBT Margin (QoQ) 1,662.00-630.00-3223.002,378.001,248.00-25.00-598.0066.00957.00-1760.00-48194.0049,012.00284.001,782.00-1940.00-227.00153.00-64.002,970.00-2508.00688.00-1150.00-1425.001,384.00-409.00-300.002,167.00-2620.00-45765.0041,461.00-277.004,475.00135.00505.00526.001,258.00-110.00-1529.00264.001,130.00-1051.00-1317.00371.001,892.00-1514.003,367.00-3861.001,797.00-964.00685.00
EBT (QoQ) 206.50%-80.43%-1,819.88%74.96%212.09%-3.42%-109.84%112.44%15,885.71%-180.65%13.91%103.72%1,392.64%503.77%-93.29%-154.90%212.78%-86.59%23,682.76%-82.45%190.29%-99.19%-12,376.32%97.18%-1,219.49%-68.82%297.36%-180.72%-331.99%59.37%-21.58%63.60%-3.80%32.24%77.33%1,149.25%-2.51%-146.67%48.20%541.02%-116.97%-640.77%16.57%185.28%-182.09%380.35%-154.91%156.73%-159.20%156.71%
Enterprise Value Growth (1y) 142.87%-219.72%-58.62%-238.74%-237.42%33.97%-102.80%41.29%-100.79%-91.58%-38.31%-144.63%-55.40%-104.09%-10.52%-19.27%-33.77%55.84%-48.68%-40.59%-51.35%52.76%67.98%62.78%77.61%-542.47%-83.02%-38.62%-64.32%62.07%-78.82%-162.51%-253.38%-150.21%-65.97%-107.85%-26.34%-74.82%53.43%62.61%75.36%57.42%14.07%-13.95%-88.86%47.97%26.59%29.26%
Enterprise Value Growth (3y) -5.76%-59.33%-64.47%-69.45%-84.57%-37.19%-45.81%-19.65%-61.01%-19.97%-31.47%-60.07%-46.53%24.77%19.27%14.55%23.18%-10.26%4.49%10.15%17.73%-4.80%-1.57%-10.64%-9.15%-82.68%-75.79%-96.29%-94.31%-18.38%-11.40%-26.82%-3.23%-23.04%12.75%3.97%16.23%27.11%33.52%32.95%
Enterprise Value Growth (5y) -19.72%-29.53%-48.86%-52.16%-60.59%11.64%-8.09%2.17%-7.18%-39.28%-5.90%-16.17%-2.97%-0.74%-11.48%-17.82%-21.36%-4.93%-20.92%-31.67%-19.98%-38.17%4.13%-1.03%16.55%-35.32%-16.80%-26.37%-27.84%18.14%2.70%-10.46%
Enterprise Value (QoQ) 63.16%-22.18%15.87%213.22%-374.74%39.38%-79.66%54.07%-32.01%-86.17%47.99%-57.08%-25.96%-34.40%8.00%0.21%-65.43%27.22%0.72%-11.92%45.38%-145.00%6.12%-20.48%82.95%-66.04%-9.12%27.51%-389.14%52.70%17.35%14.07%-12.90%-123.01%-21.33%-15.68%20.06%-47.93%-51.94%29.68%-10.61%60.59%-21.97%53.66%-91.13%20.47%-61.75%23.19%47.35%-12.21%-55.89%
EPS (Basic) Growth (1y) 39.89%-48.75%7,274.68%92.07%95.71%96.30%-313.65%-235.52%-323.80%-84.15%304.35%92.13%-70.48%-291.42%-114.78%3,540.41%218.08%472.58%-29.87%-159.36%-250.66%-171.69%-231.33%187.02%-336.36%-595.45%-70.27%-311.39%41.67%79.08%76.19%90.27%160.71%143.75%-60.00%-134.76%-70.59%-242.86%-108.33%-148.19%0.00%-65.00%96.00%0.70%-180.00%27.27%-500.00%
EPS (Basic) Growth (3y) 52.19%-45.77%585.39%72.43%32.33%-37.43%-38.30%122.97%119.19%4.18%26.81%-17.14%-44.75%-92.32%-38.14%170.41%-98.00%-164.84%-94.23%-45.68%-80.03%-44.91%-10.34%43.64%52.48%38.14%13.44%-35.41%28.14%49.25%7.41%17.24%29.64%-1.03%48.91%-79.52%-30.75%-54.87%20.63%
EPS (Basic) Growth (5y) 17.29%2.61%-129.58%15.62%11.23%-29.14%-36.71%46.26%-123.75%-50.17%-17.21%-24.21%-50.50%-56.66%-17.69%-29.60%36.56%29.91%-22.79%-17.60%-7.29%-21.54%-34.96%-0.84%19.67%-8.45%44.21%-26.11%39.16%30.96%28.23%
EPS (Basic) (QoQ) 181.28%-99.33%-58,582.76%81.12%169.30%-3.60%-162.91%89.79%3,271.52%-204.92%1.21%87.11%218.63%1,252.43%-103.80%-179.28%-33.21%-4.39%985.90%-90.41%320.32%-136.39%-304.91%75.67%-100.00%-68.18%206.35%-221.99%-218.75%58.82%-32.03%66.34%-14.29%53.13%46.04%310.04%-17.65%-271.43%20.83%126.32%-500.00%-150.00%5.69%110.60%-760.00%93.94%-2,241.20%91.46%-500.00%50.00%
EPS (Weighted Average and Diluted) Growth (1y) 55.17%-6.67%550.00%94.17%92.31%92.86%-323.08%-356.88%-300.00%-85.19%289.66%93.28%-75.00%-325.00%-116.36%3,636.23%200.00%422.22%-33.33%-167.61%-257.14%-175.86%-208.33%187.02%-336.36%-595.45%-70.27%-311.39%41.67%79.08%76.19%90.27%153.57%137.50%-60.00%-134.76%-66.67%-266.67%-108.33%-148.19%0.00%-65.00%96.00%0.70%-180.00%27.27%-500.00%
EPS (Weighted Average and Diluted) Growth (3y) 48.33%-35.63%201.84%73.84%18.64%-38.26%-39.12%134.30%108.01%2.41%25.48%-17.14%-40.10%-95.74%-38.78%183.58%-89.98%-157.13%-91.29%-48.03%-81.71%-45.86%-7.72%43.64%49.83%36.54%13.44%-35.41%28.14%49.25%7.41%17.24%29.64%-1.03%48.91%-79.52%-31.36%-58.74%20.63%
EPS (Weighted Average and Diluted) Growth (5y) 17.52%14.09%-51.57%15.62%3.29%-28.99%-37.11%53.02%-116.89%-50.29%-16.79%-24.21%-47.58%-58.49%-17.84%-33.74%32.88%27.23%-21.67%-17.96%-6.51%-21.88%-33.03%-0.84%19.67%-8.45%44.21%-26.11%39.16%30.96%28.23%
EPS (Weighted Average and Diluted) (QoQ) 151.72%-86.67%-5,385.14%87.70%207.69%-7.14%-147.37%83.76%2,800.00%-207.41%2.99%85.78%200.00%1,275.00%-103.44%-270.11%-28.57%0.00%843.13%-89.53%314.29%-141.38%-276.81%75.67%-100.00%-68.18%206.35%-221.99%-218.75%58.82%-32.03%66.34%-14.29%53.13%46.04%285.33%-20.00%-300.00%20.83%126.32%-500.00%-150.00%5.69%110.60%-760.00%93.94%-2,241.20%91.46%-500.00%50.00%
FCF Margin Growth (1y) -2889.002,450.00300.002,814.00-3382.00-1291.00-565.00-65573.006,533.00-5.00-518.0064,620.00-1365.00-387.0062.00959.00-665.00318.00-920.00-2298.00-1749.00-1739.00-1141.00-67.001,376.00-13456.00-3207.00-2735.002,391.0015,266.006,257.003,545.00-4461.001,368.0045.002,590.004,690.00-2812.00-2021.00-3067.00-516.00323.00-528.0026.00-587.00-140.00-851.00
FCF Margin Growth (3y) 261.001,154.00-783.001,862.001,785.00-1683.00-1021.007.004,502.00-75.00-1376.0063,281.00-3780.00-1808.00-1999.00-1405.00-1039.00-14877.00-5268.00-5100.002,018.0071.001,909.00743.00-694.003,178.003,095.003,400.002,620.0013,822.004,281.003,068.00-288.00-1121.00-2504.00-450.003,586.00-2629.00-3400.00
FCF Margin Growth (5y) -1769.001,085.00-1641.00523.00-629.00-3104.00-3082.00-2358.004,129.00-15270.00-5724.0060,480.00-13.002.001,051.00-596.00-3108.001,758.001,034.001,036.002,247.00-1373.00-67.00267.003,479.00689.00546.00360.001,516.0014,005.002,902.00
FCF Margin (QoQ) -216.00781.00-2528.00-927.005,123.00-1368.00-14.00-7124.007,215.00-643.00-65021.0064,981.00677.00-1155.00117.00-1005.001,655.00-706.001,015.00-2629.002,638.00-1944.00-363.00-2080.002,649.00-1347.00711.00-638.00-12183.008,903.001,183.004,489.00692.00-106.00-1529.00-3517.006,521.00-1429.001,016.00-1418.00-981.00-638.00-30.001,133.00-142.00-1489.00524.00519.00306.00-2200.00
FCF Payout Ratio Growth (1y) -100.55%-98.20%-92.75%114.95%24.71%-63.97%285.55%-173.86%741.48%749.94%121.99%934.50%-328.65%151.10%27.75%-41.60%34.92%-22.91%-201.31%-272.07%66.43%-777.04%70.62%16.86%-121.43%94.94%73.39%82.68%174.07%209.06%196.74%-1,532.72%-114.45%-45.70%103.49%108.11%1,154.46%7,219.79%-780.26%-842.12%93.04%-74.54%48.42%-2.56%-7,535.20%40.73%47.70%
FCF Payout Ratio Growth (3y) -70.22%-61.93%-14.70%42.95%-122.69%97.38%121.95%53.26%-112.13%154.34%-69.54%-103.17%-35.71%-147.20%-33.52%-41.54%21.50%-31.31%-27.63%-30.99%36.63%-27.97%27.56%-32.97%38.12%26.62%36.15%30.64%46.25%256.60%-137.47%-114.20%43.27%116.29%-109.08%14.85%-1,048.13%197.11%-56.53%
FCF Payout Ratio Growth (5y) -15.32%-36.07%-22.89%1.53%-19.26%-111.32%-39.35%-48.20%-47.98%-50.17%-17.34%-3.84%-3.91%-6.27%-37.17%-34.26%44.69%-31.00%-31.04%-19.98%23.20%71.54%-0.93%-7.19%46.82%20.67%-12.95%-11.79%-176.61%77.32%-29.29%
FCF Payout Ratio (QoQ) -75.67%-52.12%-154.02%91.31%180.19%92.72%11.35%-143.76%138.37%1,962.10%-121.33%480.04%-49.16%438.58%-19.81%-204.13%155.84%174.00%-63.34%-216.03%166.14%-460.08%37.73%77.36%-1,233.74%84.37%-76.19%39.70%69.51%17.82%-14.66%357.86%-55.11%-27.11%-2,035.16%97.72%268.72%173.18%-22.87%196.62%1,071.20%-125.39%15.86%177.16%54.47%-151.43%-67.31%-5,493.54%102.92%-119.11%
Free Cash Flow Growth (1y) -518.90%837.04%74.32%252.67%-213.42%-39.45%-33.69%-172.00%119.98%20.69%-52.02%160.02%-153.71%-22.43%25.21%180.29%-149.78%32.70%-198.94%-159.24%-216.11%-116.47%-282.59%-33.00%51.95%-495.52%-13.23%-74.00%140.63%185.66%178.52%94.71%-899.51%238.17%43.05%4,449.50%140.59%-95.79%-134.60%-122.74%-46.18%281.49%-86.60%7.03%-101.25%-35.05%-75.09%
Free Cash Flow Growth (3y) 37.92%89.90%-17.84%38.55%30.45%-17.24%-26.42%6.60%35.52%7.50%-37.41%0.11%-84.11%-29.46%-88.89%-61.45%-55.97%-48.90%-84.56%-49.94%37.81%-5.65%75.46%50.35%-16.00%168.01%48.46%81.73%49.16%28.50%27.02%19.43%20.43%-18.41%-42.99%-109.50%86.02%-52.92%-46.29%
Free Cash Flow Growth (5y) -40.73%47.78%-21.86%-1.84%-21.57%-16.26%-28.53%-24.19%16.45%-26.34%-35.54%-18.19%-3.70%-2.87%33.33%-17.11%-65.26%30.39%36.93%25.82%31.97%-34.60%-10.98%-3.89%18.54%36.69%3.86%3.29%61.12%18.15%-4.89%
Free Cash Flow (QoQ) -23.65%182.52%-202.42%-89.61%270.79%-47.44%-10.30%-489.24%133.00%-42.45%-197.41%208.02%99.29%-77.12%21.87%-196.66%387.84%-63.07%172.81%-186.14%252.92%-127.53%-63.33%-359.66%92.03%-539.76%43.22%-66.08%1.28%-21.64%12.75%138.78%108.12%11.50%-105.88%-5,763.31%188.03%-52.84%78.67%-45.28%-90.87%-487.57%-17.41%229.52%-35.27%-289.57%41.50%98.26%3,459.75%-611.04%
Gross Margin Growth (1y) -11.008.00140.00124.00-1.00-32.00-106.00-441919.00-117.00-371.00-309.00441,635.00-17.00-69.00-377.00134.00344.00335.00571.00-366.00-193.00-512.00-335.00-152.00-1047.00-9454.00-1790.00-1467.00783.009,108.001,816.001,745.00595.00322.00-360.00-300.00-232.00-210.00-296.0077.00112.00-135.00-376.00-183.00-79.00-140.00-112.00
Gross Margin Growth (3y) -129.00-395.00-275.00-160.00-135.00-472.00-792.00-150.00210.00-105.00-115.00441,403.00134.00-245.00-141.00-384.00-896.00-9631.00-1554.00-1986.00-457.00-859.00-309.00125.00331.00-24.00-334.00-22.001,145.009,220.001,160.001,522.00474.00-23.00-1031.00-406.00-199.00-484.00-784.00
Gross Margin Growth (5y) 199.00-128.00-80.00-392.0016.00-649.00-556.00-668.00-1029.00-10071.00-2240.00439,784.00-129.00-592.00-115.00-107.00482.00-201.00-98.00-541.00-94.00-746.00-965.00-98.00211.00-369.00-1005.00-128.001,178.008,946.00672.00
Gross Margin (QoQ) 592.00-408.00-218.0023.00611.00-276.00-234.00-102.00580.00-350.00-442047.00441,700.00326.00-288.00-102.0048.00274.00-597.00409.00258.00265.00-361.00-529.00431.00-54.00-183.00-346.00-463.00-8461.007,480.00-23.001,787.00-137.00189.00-94.00637.00-410.00-493.00-34.00704.00-387.00-579.00338.00739.00-634.00-820.00531.00843.00-694.00-793.00
Gross Profit Growth (1y) 13.93%32.83%44.27%44.16%25.82%9.72%4.14%-297.70%24.08%10.25%0.85%157.14%-2.98%1.37%-3.25%2.40%15.91%13.78%19.19%-4.24%18.98%-14.56%-0.73%17.05%-35.29%-118.29%-82.52%-78.28%-6.60%503.95%463.24%439.05%127.70%98.33%23.92%19.56%25.10%0.36%-10.60%6.11%4.85%-3.64%-19.99%-8.21%-3.54%-8.75%-7.92%
Gross Profit Growth (3y) 21.16%17.13%14.86%17.65%14.84%7.04%0.53%4.97%11.74%8.34%5.16%36.80%10.19%-0.49%4.61%4.70%-3.72%-29.62%-40.86%-37.56%-10.41%-14.21%-0.75%11.08%11.23%13.59%6.86%11.87%38.56%115.73%84.10%89.81%44.01%24.25%-3.94%5.21%8.16%-4.08%-13.00%
Gross Profit Growth (5y) 14.87%13.13%11.81%9.81%15.87%3.58%3.75%5.33%1.44%-17.07%-27.39%16.46%-4.16%-6.15%2.43%6.09%13.67%7.34%7.62%9.43%15.42%4.67%1.61%11.70%12.54%7.22%-2.68%6.40%21.89%55.42%35.67%
Gross Profit (QoQ) 36.50%-13.19%-14.83%12.89%59.14%-5.71%-14.90%-1.47%38.78%-10.51%-261.56%161.84%23.31%-18.14%-8.47%5.00%28.85%-21.87%-3.12%18.86%26.48%-18.16%-22.17%47.68%-9.18%-4.91%-8.23%-18.36%-125.68%190.89%14.00%251.04%11.05%26.74%9.11%48.28%-3.27%-20.82%5.27%55.15%-22.40%-29.46%24.96%53.30%-28.69%-41.44%43.36%61.11%-32.54%-40.90%
Interest Coverage Ratio Growth (1y) 62.24%41.51%-2.20%-13,421.24%24.97%-52.69%-19.03%101.11%-17.93%26.38%-21.32%130.89%58.80%134.40%-5.06%-92.91%-29.33%-69.10%-37.46%933.10%-127.34%-352.97%-401.32%-234.78%-102.29%83.14%107.77%124.90%665.70%774.72%70.91%-20.65%-46.76%-71.70%-86.98%-62.65%-2.99%-39.43%8,920.82%-40.15%-7.69%58.12%-53.04%
Interest Coverage Ratio Growth (3y) 18.50%-5.42%-14.59%50.63%17.66%11.91%-15.43%26.03%-2.70%-2.90%-22.41%19.17%-32.13%-56.49%-55.90%-44.03%-33.72%-28.70%-47.30%51.35%46.26%42.22%-26.32%-35.66%100.77%32.42%26.35%27.52%70.10%46.69%171.77%-43.81%-21.88%-35.28%76.68%
Interest Coverage Ratio Growth (5y) 13.31%-9.33%-18.03%20.16%-18.28%-25.36%-25.71%52.05%-20.20%-19.04%-35.77%-10.70%28.56%15.82%-24.99%-27.87%3.32%-24.12%-49.59%0.55%10.07%-13.19%36.26%-43.12%49.45%18.21%22.26%
Interest Coverage Ratio (QoQ) 177.96%-1.80%-33.89%-10.09%142.43%-32.13%-9,104.81%100.84%-8.22%16.16%23.57%-37.70%41.34%-27.68%262.60%-57.15%108.63%-70.71%-72.90%326.82%-8.79%-40.72%347.63%-111.30%-743.91%29.39%-100.22%83.05%29.68%132.54%541.91%285.18%-16.13%-91.76%198.02%158.44%-55.42%-96.21%755.02%571.22%-72.16%464.70%-94.33%935.26%-52.32%67.71%
Net Cash Flow Growth (1y) 594.05%-40.33%271.18%-108.75%-290.66%3,828.56%-2,182.62%-486.77%100.15%-52.61%97.56%92.37%35,557.14%-196.61%-163.21%630.96%-182.39%387.27%-122.29%-26.97%-267.98%-110.34%22.60%-148.59%157.77%-345.74%-101.90%-1.76%-79.14%308.63%219.07%337.33%-412.38%-19.17%351.39%-520.33%177.92%-310.26%-86.48%58.48%83.39%74.94%134.80%20.45%-192.26%98.58%-21.64%
Net Cash Flow Growth (3y) 26.28%123.13%4.53%-26.81%-0.20%-171.37%-49.45%63.58%24.55%9.56%47.73%31.92%-926.96%-31.75%-65.44%-23.51%20.54%-9.79%-51.45%-33.16%34.69%-1.31%56.87%5.47%27.79%111.91%134.24%-116.52%-20.22%-52.48%39.70%-60.60%64.65%-34.37%12.73%-50.20%-9.65%-26.15%-37.11%
Net Cash Flow Growth (5y) -32.25%98.52%-38.47%-31.41%-38.05%-48.98%-33.89%3.35%23.84%-21.11%25.92%31.92%164.84%21.68%66.73%45.63%-25.73%33.45%83.26%-41.15%25.23%-29.44%25.68%-32.27%20.47%-31.69%40.34%-27.38%-23.38%58.28%27.25%
Net Cash Flow (QoQ) 146.01%-187.43%4,979.16%-74.83%-94.44%150.83%-349.30%-448.67%214.51%-232.97%29.76%100.14%37,010.99%-106.85%-119.54%738.99%-200.55%81.34%542.87%-199.15%450.58%-114.44%245.50%-599.63%90.15%-8.12%8.66%694.00%-175.98%51.02%53.97%221.79%659.82%-72.05%-8.24%-260.30%296.60%56.10%-185.44%129.71%-630.51%110.04%-362.45%231.23%-172.49%194.04%-188.92%-52.19%98.88%5,277.84%
Net Income Growth (1y) 16.43%4.53%15,034.48%94.55%90.45%101.64%-265.91%-560.32%67.29%-74.88%392.80%113.83%-107.91%-83.16%-101.02%3,266.15%1,577.51%3,230.05%-188.48%-148.91%-130.96%-143.75%-1,330.35%222.87%-1,063.92%-897.78%-157.51%-276.24%28.29%79.75%64.35%92.39%241.42%246.78%-2.00%-98.47%6.41%-118.81%-169.72%-371.84%-6.76%-339.36%276.18%-1.32%-31.07%50.38%-88.14%
Net Income Growth (3y) 70.34%-19.10%802.56%27.03%59.81%-55.98%-27.02%219.94%129.24%12.10%55.87%-31.58%-111.87%-64.52%-34.26%172.48%-276.20%-428.18%-373.64%-45.17%-66.12%-42.34%-135.91%45.17%139.88%70.61%2.17%-31.35%45.48%61.76%0.65%10.66%50.42%-6.65%89.89%-111.71%-11.89%-34.07%36.86%
Net Income Growth (5y) 22.88%24.32%-88.16%3.88%21.56%-26.53%-32.21%82.92%-105.00%-52.13%-25.92%-37.60%-139.85%-47.40%-18.99%-36.36%123.68%112.38%-107.68%-16.65%31.21%-17.55%-104.90%-9.08%68.82%-19.65%45.18%-26.76%21.92%34.35%17.13%
Net Income (QoQ) 181.28%-99.33%-58,582.76%73.76%201.66%-3.01%-121.08%54.05%2,246.82%-179.81%16.12%97.72%1,748.92%830.28%-96.04%-134.20%233.56%-156.22%13,207.83%-84.99%201.03%-104.87%-2,122.52%90.50%-325.34%-59.24%290.92%-190.01%-264.63%58.90%-30.67%63.38%-2.99%27.68%72.09%780.21%6.90%-150.26%45.69%464.68%-118.90%-620.55%4.99%172.07%-189.05%388.93%-154.64%149.03%-164.10%169.04%
Net Income towards Common Stockholders Growth (1y) 16.43%-19.22%11,527.59%87.90%95.37%86.62%-329.39%-254.92%-399.03%-81.46%305.09%91.90%-64.01%-314.21%-117.06%4,034.24%237.19%478.94%-32.10%-162.23%-251.88%-171.70%-233.36%187.96%-340.79%-616.93%-78.10%-322.58%27.87%69.23%57.45%84.92%201.71%166.31%-85.05%-216.32%-71.57%-226.42%-98.17%-130.71%9.10%-68.30%95.74%-0.06%-172.28%26.93%-479.04%
Net Income towards Common Stockholders Growth (3y) 42.21%-34.62%717.85%67.36%27.65%-39.95%-40.99%137.00%136.50%14.60%22.68%-25.64%-50.62%-98.49%-40.13%186.57%-109.42%-169.06%-98.68%-47.64%-89.72%-53.00%-36.19%33.41%73.62%51.29%-11.93%-45.21%30.23%36.34%-15.99%-3.24%32.30%-12.16%46.13%-94.01%-30.53%-52.62%21.21%
Net Income towards Common Stockholders Growth (5y) 19.47%17.80%-162.78%3.16%4.62%-32.04%-40.81%52.29%-137.25%-57.64%-22.38%-31.17%-61.14%-71.51%-20.77%-48.52%54.27%42.98%-43.92%-20.88%6.91%-27.17%-56.08%-16.59%24.60%-25.50%34.73%-34.80%30.30%20.51%17.37%
Net Income towards Common Stockholders (QoQ) 181.28%-99.33%-58,582.76%73.76%178.57%-3.57%-160.85%89.96%3,267.96%-218.53%5.84%85.88%217.70%1,211.07%-103.72%-185.76%-53.74%-4.44%957.48%-90.04%324.64%-136.41%-303.91%75.68%-100.46%-69.28%206.58%-221.88%-226.03%57.95%-33.20%60.50%-39.11%41.85%52.80%366.42%-9.31%-262.27%19.32%123.95%-503.22%-154.36%6.07%111.32%-722.02%93.56%-2,105.24%91.82%-528.90%48.96%
Net Margin Growth (1y) 265.00-267.00393.002,810.00694.00286.00-1250.00-57131.00-77.00-595.002,444.0057,335.00-70.00-331.00-1842.002,571.00399.001,034.00-78.00-3968.00-499.00-1405.00-674.002,504.00-1044.00-38557.00-3741.00-6503.00-14.0037,552.003,966.005,132.002,034.002,189.00-259.00-459.00-552.00-1287.00-1036.00-967.0011.00-471.001,978.00-44.00-279.00274.00-474.00
Net Margin Growth (3y) 882.00-576.001,587.003,015.00547.00-640.00-648.002,775.00252.00108.00524.0055,938.00-170.00-702.00-2595.001,107.00-1144.00-38928.00-4494.00-7967.00-1558.00-2411.00-449.001,133.00975.001,183.00-34.00-1830.001,468.0038,454.002,671.003,706.001,493.00431.00682.00-1469.00-820.00-1484.00468.00
Net Margin Growth (5y) 1,210.00128.00-333.001,618.00447.00-1011.00-1400.001,311.00-1291.00-39855.00-3892.0051,939.00-1229.00-1708.00-2370.00-264.00875.00812.00-787.00-3294.00-76.00-1509.00-1745.00-293.00434.00-574.00908.00-2840.001,200.0038,257.004,174.00
Net Margin (QoQ) 1,668.00-679.00-3082.002,357.001,137.00-19.00-665.00241.00729.00-1555.00-56546.0057,295.00211.001,484.00-1655.00-111.00-50.00-27.002,758.00-2282.00585.00-1139.00-1131.001,186.00-321.00-409.002,047.00-2362.00-37834.0034,408.00-715.004,127.00-268.00822.00451.001,029.00-113.00-1626.00251.00936.00-848.00-1376.00320.001,914.00-1329.001,073.00-1701.001,678.00-776.00325.00
Operating Income Growth (1y) -7.77%11.39%56.95%212.24%72.96%28.76%-9.81%-43.07%38.67%-44.87%-15.16%158.51%-36.70%17.99%-14.77%139.81%97.08%199.24%17.08%-90.46%-1.46%-65.74%-34.78%850.30%-122.92%-413.37%-295.61%-174.13%-14.87%93.00%107.33%130.71%813.57%1,059.97%196.10%75.05%42.90%-35.04%-79.06%-51.63%12.35%-29.97%10,703.23%-35.26%-13.49%46.97%-57.62%
Operating Income Growth (3y) 30.30%-7.53%6.29%53.99%14.94%-5.74%-13.28%52.25%20.05%24.86%-5.40%-16.05%7.13%6.55%-13.34%29.56%-34.72%-73.38%-51.74%-38.77%-31.22%-27.55%-54.60%29.33%23.39%28.15%-24.83%-26.41%139.36%34.56%26.94%31.23%137.85%85.34%306.11%-18.16%11.57%-12.56%112.44%
Operating Income Growth (5y) 22.51%22.79%3.69%18.92%24.14%-3.01%-13.01%26.20%-19.04%-32.54%-25.23%-43.89%-18.37%-17.77%-37.77%-13.12%29.55%16.62%-20.16%-18.42%21.48%-14.08%-43.42%12.87%24.71%-0.87%57.23%-34.05%68.01%19.62%32.48%
Operating Income (QoQ) 156.89%-29.58%-190.03%156.64%210.24%-0.78%-35.62%-12.72%130.95%-30.50%-59.36%112.60%-8.19%6.96%23.82%-47.94%71.13%-22.74%248.38%-57.22%159.85%-69.77%-71.60%341.79%-9.67%-42.44%313.74%-110.66%-1,135.05%64.07%-56.78%83.49%24.79%137.66%556.57%283.70%1.18%-88.38%288.16%213.22%-54.00%-96.26%796.62%627.55%-71.33%477.65%-94.63%872.21%-51.30%66.57%
Operating Margin Growth (1y) -185.00-335.00197.002,763.00289.00290.00-273.0041,223.0086.00-1119.00-332.00-40974.00-402.00133.00-242.002,126.00649.001,997.00144.00-3286.00-298.00-1992.00-415.002,166.00-1370.00-31980.00-3815.00-6822.00-168.0030,620.003,290.004,862.002,076.001,817.00102.00175.00122.00-599.00-152.00-374.00183.00-282.004,698.00-111.00-236.00350.00-2663.00
Operating Margin Growth (3y) 190.00-1164.00-408.003,012.00-27.00-696.00-847.002,375.00332.001,011.00-429.00-42134.00-52.00138.00-513.001,007.00-1020.00-31976.00-4086.00-7942.00-1836.00-3352.00-941.00207.00538.00457.00-423.00-1785.002,030.0031,839.003,240.004,662.002,381.00936.004,649.00-311.0068.00-531.001,883.00
Operating Margin Growth (5y) 437.00966.00-505.001,852.00323.00-691.00-1118.001,256.00-1336.00-32962.00-4660.00-46789.00-1590.00-1222.00-1038.00-953.00889.00462.00-694.00-2905.00362.00-2134.00-990.007.00843.00-424.004,123.00-2271.001,977.0031,907.005,276.00
Operating Margin (QoQ) 1,142.00-563.00-3066.002,302.00992.00-31.00-501.00-171.00993.00-594.0040,995.00-41308.00-212.00193.00353.00-737.00324.00-182.002,722.00-2214.001,671.00-2034.00-709.00774.00-23.00-457.001,873.00-2763.00-30633.0027,708.00-1134.003,891.00155.00377.00438.001,105.00-104.00-1337.00510.001,052.00-824.00-890.00288.001,610.00-1289.004,090.00-4521.001,484.00-703.001,077.00
Profit After Tax Growth (1y) 37.73%-8.67%743.00%81.98%92.84%92.28%-302.85%-213.32%34.95%-67.46%346.46%106.28%90.30%-140.45%-105.93%6,068.32%31,023.08%1,402.82%-86.90%-149.60%-132.89%-148.77%-402.30%223.37%-1,063.92%-897.78%-145.60%-297.56%28.29%79.75%64.35%92.39%241.42%246.78%-2.00%-98.47%6.41%-118.81%-169.72%-371.84%-4.07%-339.36%276.18%-1.32%-30.96%50.38%-85.59%
Profit After Tax Growth (3y) 69.28%-17.02%248.00%26.73%83.47%-31.10%-31.93%141.84%178.13%19.69%35.11%-24.35%-114.47%-65.95%-36.74%235.45%-957.80%-298.74%-184.62%-47.50%-68.04%-43.99%-63.83%42.96%139.88%70.61%3.70%-31.97%45.48%61.76%0.65%10.66%51.01%-6.65%89.89%-111.71%-11.01%-34.07%38.99%
Profit After Tax Growth (5y) 23.47%24.67%-46.17%-1.65%14.41%-29.26%-36.76%56.65%-136.95%-59.56%-27.51%-36.20%-141.62%-48.39%-19.99%-50.33%313.05%83.57%-53.00%-16.90%32.80%-17.84%-64.64%-11.69%69.64%-19.65%44.24%-27.94%22.11%34.35%17.60%
Profit After Tax (QoQ) 182.84%-89.55%-2,947.25%74.73%221.51%-3.57%-160.85%89.96%3,364.08%-201.73%6.00%97.92%1,732.84%670.48%-97.60%-103.22%-6,707.69%-12.99%2,592.00%-83.87%186.82%-116.21%-561.37%89.31%-325.34%-66.96%262.44%-200.90%-264.63%58.90%-30.67%63.38%-2.99%27.68%72.09%780.21%6.90%-150.26%45.69%464.68%-118.90%-620.55%4.99%174.15%-186.55%388.93%-154.64%150.53%-162.20%183.94%
Property, Plant & Equipment (Net) Growth (1y) 29.40%10.22%9.94%4.22%-1.47%-7.05%6.88%22.80%20.83%12.94%-0.77%2.04%4.24%13.45%25.62%14.27%14.67%13.96%1.85%-0.84%-2.37%-3.84%-4.27%-4.02%1.07%1.47%16.23%16.98%11.88%30.37%15.01%16.27%15.86%-0.02%-0.21%-4.80%-4.90%-5.60%-5.67%-1.24%-6.20%
Property, Plant & Equipment (Net) Growth (3y) 9.85%4.98%5.25%9.30%7.47%6.00%10.03%12.71%13.04%13.45%8.28%4.96%5.28%7.53%6.99%2.84%4.20%3.60%4.26%3.64%3.35%8.35%8.57%9.29%9.42%9.77%10.08%8.99%7.23%7.16%2.68%3.01%1.11%
Property, Plant & Equipment (Net) Growth (5y) 11.18%8.39%8.33%8.15%6.80%5.47%5.37%6.39%7.34%7.34%7.15%5.36%5.70%10.46%10.37%8.14%7.96%7.71%5.40%4.27%4.00%3.73%3.80%4.18%3.17%
Property, Plant & Equipment (Net) (QoQ) -0.54%-0.64%5.66%5.55%-0.79%-5.80%-0.10%-0.43%14.07%8.23%-1.70%-6.93%0.21%11.30%0.42%1.29%10.97%1.24%0.77%0.67%-0.83%-1.43%-0.79%-0.84%-1.27%-1.18%4.47%-0.44%13.09%-0.55%-0.09%16.01%-0.23%0.54%-0.43%0.11%-0.42%-4.08%-0.53%-0.63%-0.49%0.42%-5.53%
Return on Assets Growth (1y) 2.002.001.00-1.00-1.00-2.001.003.002.002.00-1.000.001.001.003.00-2.00-2.00-4.00-4.000.00-1.00-2.00-3.00-7.00-6.00-1.001.006.007.005.004.003.001.00-1.00-2.00-2.00-2.00-2.002.002.002.003.00-2.00
Return on Assets Growth (3y) 3.003.001.002.002.002.003.001.000.000.00-3.00-2.00-3.00-5.00-5.00-9.00-9.00-7.00-6.00-2.000.002.003.001.002.004.004.006.006.003.004.003.001.000.00-2.00
Return on Assets Growth (5y) 1.000.00-1.000.00-1.00-5.00-5.00-7.00-7.00-4.00-5.00-4.00-2.000.001.00-1.00-1.00-3.00-3.00-2.00-1.00-1.003.001.001.005.004.00
Return on Assets (QoQ) 0.000.001.000.000.00-1.00-1.000.000.002.001.000.000.00-1.002.000.001.000.00-3.000.00-1.000.002.00-1.00-3.00-1.00-3.000.003.001.002.001.001.000.000.000.00-1.00-1.00-1.000.000.003.000.000.000.00-2.00
Return on Equity Growth (1y) 10.0010.004.00-3.00-4.00-8.006.009.008.009.00-5.000.002.006.0012.00-7.00-10.00-18.00-20.000.00-3.00-14.00-19.00-46.00-41.00-5.0010.0037.0043.0029.0022.0013.007.00-5.00-9.00-15.00-16.00-15.0011.0017.0017.0024.00-13.00
Return on Equity Growth (3y) 15.0012.004.006.006.008.0012.002.001.00-2.00-14.00-8.00-11.00-26.00-27.00-54.00-53.00-36.00-29.00-9.00-1.0011.0013.004.009.0020.0023.0036.0034.009.0024.0016.008.004.00-11.00
Return on Equity Growth (5y) 7.000.00-4.00-1.00-6.00-24.00-27.00-44.00-43.00-21.00-22.00-17.00-9.00-1.005.00-3.00-3.00-12.00-16.00-10.00-10.00-9.0015.007.0010.0029.0021.00
Return on Equity (QoQ) 2.001.005.002.002.00-4.00-2.000.00-2.009.002.00-1.00-1.00-6.007.001.003.000.00-11.00-1.00-5.00-2.008.00-4.00-16.00-7.00-19.001.0021.007.008.007.007.000.000.001.00-5.00-4.00-6.00-1.00-4.0022.000.00-1.003.00-15.00
Return on Invested Capital Growth (1y) 2.002.00-1.001.000.000.002.000.00-1.00-1.00-2.001.002.004.005.00-3.0058.00-4.00-4.00-1.00-60.00-4.00-5.00-7.00-9.00-3.000.006.0010.006.005.003.00-1.00-2.002.001.001.004.003.004.003.004.00-2.00
Return on Invested Capital Growth (3y) 1.001.00-1.002.002.003.005.00-2.0060.00-1.00-1.00-2.000.00-4.00-3.00-11.00-11.00-10.00-9.00-2.00-59.000.000.002.000.001.007.0010.0010.007.0010.008.003.006.004.00
Return on Invested Capital Growth (5y) 62.001.000.00-1.000.00-5.00-4.00-10.00-10.00-7.00-5.00-4.001.00-1.002.00-2.00-2.00-6.00-2.002.00-59.001.005.007.004.009.009.00
Return on Invested Capital (QoQ) 0.000.001.001.001.00-3.003.000.000.00-1.001.00-1.000.00-2.004.001.001.000.00-4.0062.00-61.000.00-1.002.00-4.00-1.00-4.000.003.001.002.005.00-2.000.000.001.00-3.004.000.000.000.004.000.000.001.00-2.00
Return on Sales Growth (1y) 3.00-1.005.0030.007.004.00-13.00-480.000.00-8.0029.00482.000.00-2.00-22.0030.004.0010.000.00-45.00-5.00-15.00-7.0028.00-12.00-430.00-44.00-72.000.00423.0044.0056.0023.0021.002.00-1.00-2.00-11.00-9.00-9.00-1.00-6.0041.000.00-2.004.00-24.00
Return on Sales Growth (3y) 10.00-5.0021.0032.007.00-5.00-5.0032.005.001.007.00467.00-1.00-7.00-29.0013.00-13.00-435.00-51.00-89.00-17.00-22.00-6.0012.0011.0014.002.00-17.0021.00433.0037.0046.0020.004.0034.00-11.00-5.00-13.008.00
Return on Sales Growth (5y) 14.004.00-1.0017.006.00-10.00-13.0015.00-13.00-445.00-43.00423.00-13.00-14.00-28.00-3.0010.009.00-5.00-33.004.00-12.00-14.002.008.00-3.0034.00-27.0018.00431.0055.00
Return on Sales (QoQ) 17.00-7.00-31.0024.0013.000.00-6.001.0010.00-18.00-473.00481.002.0019.00-20.00-1.001.00-1.0031.00-27.006.00-11.00-13.0013.00-4.00-3.0022.00-27.00-422.00384.00-7.0045.001.005.005.0011.000.00-15.003.0010.00-9.00-12.002.0019.00-14.0034.00-39.0018.00-9.007.00
Revenue Growth (1y) 14.27%32.56%39.08%39.27%25.86%10.56%7.05%-98.35%28.29%21.11%9.80%7,306.44%-2.51%3.26%8.50%-1.51%5.34%4.33%0.67%6.90%25.39%-2.15%9.22%23.00%-8.55%-89.12%-62.35%-57.43%-28.65%653.08%159.59%151.73%93.06%80.10%38.74%31.60%33.00%6.75%-0.86%3.44%1.75%0.47%-7.14%-2.36%-1.49%-4.54%-3.26%
Revenue Growth (3y) 22.65%21.08%17.80%19.47%16.33%11.40%8.44%6.44%9.63%9.27%6.24%327.23%8.80%1.77%6.06%9.00%6.50%-51.93%-25.47%-17.59%-6.47%-7.10%2.20%9.64%8.00%13.85%10.68%12.14%22.36%143.73%52.84%50.77%37.73%24.54%8.50%9.95%10.06%0.79%-3.79%
Revenue Growth (5y) 13.64%13.84%12.29%12.42%15.77%7.14%6.99%9.66%8.60%-32.62%-13.19%109.99%-3.42%-2.89%3.12%6.77%10.72%8.54%8.31%13.14%16.00%9.04%7.98%12.40%11.26%9.62%4.53%7.33%12.93%69.25%26.25%
Revenue (QoQ) 17.11%-3.76%-9.60%12.15%35.86%0.97%-9.47%1.35%19.34%-2.24%-98.60%7,765.12%12.66%-11.37%-5.69%3.53%19.32%-6.87%-14.39%10.73%18.18%-10.13%-9.10%29.88%-7.78%0.31%2.37%-3.44%-89.03%247.06%15.76%61.85%15.82%19.63%12.25%24.13%8.04%-7.84%6.47%25.45%-13.28%-14.41%11.10%23.40%-14.37%-20.89%16.81%24.51%-17.02%-19.84%
Share-based Compensation Growth (1y) 64.91%-48.67%116.94%209.75%-230.70%319.40%31.87%-64.68%-172.10%-79.55%-174.70%7.78%255.46%141.54%281.76%94.74%-41.07%40.15%40.92%57.14%29.91%1.34%-14.96%-8.94%-28.66%36.96%51.74%57.47%59.18%17.50%11.40%-19.67%-1.82%-8.56%-52.02%1.96%-49.07%-62.34%-73.76%-103.26%-104.26%-104.14%-82.44%
Share-based Compensation Growth (3y) 21.74%-23.93%-60.53%5.64%76.82%27.48%21.43%-9.50%65.01%-11.53%24.14%48.85%47.21%50.82%61.06%40.72%-18.26%24.83%22.06%31.10%13.84%17.71%12.86%4.82%3.69%13.75%-6.74%8.85%-7.33%-26.04%-48.04%-26.55%-26.44%-26.29%-71.93%
Share-based Compensation Growth (5y) 30.51%8.31%40.49%29.26%33.45%24.09%16.49%1.19%33.94%-0.79%19.81%36.45%27.36%40.74%41.55%28.66%-3.12%15.89%-0.57%13.04%-5.91%-10.90%-28.95%-15.31%-15.15%-15.13%-48.17%
Share-based Compensation (QoQ) -68.22%30.86%-16.84%48.40%34.34%86.84%-135.09%576.18%-57.76%-49.96%-370.34%135.79%-254.27%172.20%289.92%-44.39%16.09%-22.64%17.99%32.26%16.72%-13.73%-2.46%3.17%-2.05%-7.63%-23.58%98.09%8.52%-4.14%-22.76%46.23%2.88%-30.88%-5.59%36.20%-46.02%46.90%-52.85%0.71%-62.38%-118.27%38.46%2.08%259.57%
Shareholder's Equity Growth (1y) -43.18%91.38%-12.41%-0.34%10.95%21.35%26.33%2.62%-11.95%-8.89%9.32%21.68%16.73%24.10%-0.17%3.01%2.39%4.13%0.33%-1.71%-3.28%-7.35%-7.38%-20.26%-20.92%-28.10%-20.72%17.54%33.97%46.38%50.89%23.86%10.48%3.00%-9.66%-16.15%-21.83%-24.31%-21.18%-25.15%-16.21%-19.23%-19.72%-17.32%-22.65%
Shareholder's Equity Growth (3y) 9.69%28.38%6.55%7.56%4.48%11.12%11.30%8.75%1.72%5.59%3.07%7.20%4.95%6.18%-2.47%-6.89%-7.83%-11.48%-9.69%-2.70%0.82%-0.84%3.47%5.10%5.39%2.72%2.62%6.88%4.98%4.50%2.42%-8.05%-10.22%-14.29%-17.01%-19.64%-20.28%
Shareholder's Equity Growth (5y) 8.33%22.28%3.91%4.73%2.46%5.77%5.08%0.16%-4.25%-4.75%-4.27%2.92%4.14%4.73%2.10%3.28%3.00%0.90%0.08%-0.88%-2.42%-5.34%-4.63%-6.14%-5.18%-7.90%-7.32%-5.45%-5.60%
Shareholder's Equity (QoQ) 117.10%-4.73%6.68%-13.27%-0.63%8.40%18.76%-5.14%3.44%-11.94%1.89%-1.84%24.12%-1.99%-2.25%4.35%-0.15%1.13%-2.84%6.12%-3.79%-0.92%-4.39%1.66%-3.82%-14.70%-5.17%-7.58%6.05%26.47%8.09%0.98%9.31%3.81%-3.59%-5.86%-4.12%-3.65%-10.13%-8.84%-0.15%-8.50%0.60%-12.12%-0.76%-5.77%-5.88%
Tax Rate Growth (1y) 780.00-919.00-9300.00-10503.0086,428.00-638.00-490.0010,729.00-69876.003,545.00-156.003,778.00-9785.002,185.0028,949.00-4262.00-5051.00-4682.0036,205.00369.00-24650.00-1644.00-65088.0097.0022,491.001,523.00804.00-228.00844.00-788.00-1359.00-3142.001,567.00660.00617.002,609.00-203.00-373.00615.00-213.00-373.00-151.00-722.00646.00351.00398.00-1368.00
Tax Rate Growth (3y) 17,332.001,988.00-9946.004,003.006,767.005,092.0028,302.0010,245.00-84712.001,047.0064,998.00-115.00-39486.00-4141.0066.00-3795.00-7209.00-4803.00-28079.00238.00-1314.00-909.00-65643.00-3273.0024,902.001,395.0062.00-762.002,208.00-501.00-128.00-746.00991.00136.00509.003,042.00-225.00-126.00-1476.00
Tax Rate Growth (5y) 2,496.00-509.0055,208.00111.00-22933.00-1234.00-581.0010,712.00-86870.00927.00714.00-246.00-16150.00-3407.00-489.00-7166.00-4799.00-4931.00-28822.00-295.0049.00-622.00-64412.00-877.0024,326.00871.00-46.00-328.002,186.00-254.00-2218.00
Tax Rate (QoQ) 2,680.008,340.00-9757.00-483.00980.00-41.00-10960.0096,448.00-86085.00106.00260.0015,844.00-12665.00-3595.004,193.002,281.00-695.0023,169.00-29017.001,492.00-326.0064,057.00-64854.00-23527.0022,680.00612.00332.00-1133.001,712.00-106.00-700.00-61.0079.00-677.00-2483.004,648.00-827.00-721.00-491.001,836.00-997.00267.00-1318.001,676.00-775.00-304.0050.001,380.00-728.00-2070.00
Total Debt Growth (3y) -67.35%
Total Debt (QoQ) -17.83%11.75%-37.01%2,700.00%