Peabody Energy Growth Metrics (2009-2025) | BTU

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 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) 4.01%4.93%11.29%14.14%14.61%16.32%6.55%47.26%46.97%42.13%44.12%-5.52%-8.65%-10.58%-11.63%-10.60%-10.51%-8.28%-9.04%-6.67%-5.01%-13.37%-13.89%-17.01%-12.60%1.72%4.90%7.59%11.67%-31.08%-34.01%-37.56%-6.25%-6.85%-9.07%-8.65%-9.68%-11.87%-14.51%-30.51%-28.44%-28.67%-27.99%-10.01%-8.61%6.06%10.20%19.01%22.25%13.35%17.32%9.97%5.36%6.26%-1.23%0.86%2.53%-0.14%0.97%-1.95%-2.09%
Assets Growth (3y) 20.55%20.16%19.56%16.67%15.45%13.92%10.71%7.54%6.31%5.24%5.03%-7.62%-8.09%-10.77%-11.54%-11.53%-9.43%-6.85%-6.34%-5.90%-2.49%-15.32%-15.84%-15.22%-13.06%-13.61%-12.14%-14.09%-16.12%-17.81%-17.79%-21.41%-15.88%-15.56%-17.59%-17.03%-16.09%-12.64%-12.13%-9.38%-7.19%-4.99%-2.36%5.60%5.59%8.51%8.49%9.69%9.71%6.35%5.37%2.83%1.89%
Assets Growth (5y) 7.45%7.31%6.56%5.79%5.52%3.27%1.23%-0.74%-0.05%0.54%0.91%-6.78%-5.39%-13.01%-13.68%-12.33%-12.18%-12.77%-12.08%-12.05%-12.26%-12.89%-13.08%-13.88%-16.04%-16.06%-15.68%-17.15%-18.07%-18.34%-15.92%-17.37%-8.61%-7.62%-6.26%-5.65%-5.32%-4.29%-4.70%-3.76%-2.89%-1.87%-1.48%3.09%3.40%
Assets (QoQ) -0.46%2.46%0.97%1.00%0.42%8.66%3.56%1.42%1.92%-0.46%43.12%1.22%-1.44%0.94%-6.18%-2.13%-3.52%-0.25%-5.09%-2.04%-1.10%-1.08%-2.61%-0.30%-9.81%-1.67%-6.14%5.01%4.96%1.41%-3.74%8.99%-35.22%-2.91%-2.73%-3.53%-1.29%-1.83%-2.28%-4.62%-3.68%-4.77%-20.57%-1.78%-3.99%-3.87%-0.73%-0.24%11.42%-0.12%7.20%2.47%3.31%3.37%0.49%-1.82%4.19%-3.92%2.62%-0.19%1.48%-2.86%-0.35%-0.33%
Capital Expenditures Growth (1y) 147.62%114.50%67.42%6.35%5.88%126.84%126.40%15.43%150.53%-14.64%30.09%-13.64%-68.44%-51.80%-79.65%-60.73%-67.03%-56.43%-31.19%-12.84%2.87%-35.98%-39.25%-42.58%-47.01%-29.46%41.15%113.83%146.62%
Capital Expenditures Growth (3y) 87.28%60.75%70.20%1.97%-5.75%-2.27%-15.69%-26.85%-36.12%-43.61%-43.32%-33.39%-52.52%-48.77%-56.02%-41.86%-43.57%-41.84%-16.13%2.29%10.36%
Capital Expenditures Growth (5y) -7.33%-2.70%-7.14%-18.35%-22.26%-23.60%-24.18%-27.82%-32.31%-39.51%-31.02%-18.35%-32.52%
Capital Expenditures (QoQ) 29.41%34.20%286.29%-63.09%12.10%4.74%145.38%-63.25%140.17%4.54%25.11%-20.24%-18.17%59.30%-16.94%-70.85%25.00%-32.76%60.29%-75.53%65.16%6.20%103.04%-71.12%2.79%0.78%91.92%-73.35%36.84%101.65%190.74%-69.26%
Cash & Equivalents Growth (1y) 94.68%159.42%72.93%30.99%24.17%1.72%2.49%-38.30%-25.20%-58.43%-53.77%-30.07%-33.90%5.87%-14.92%-20.54%-19.29%-3.77%-15.38%-32.88%25.39%-2.27%-28.34%-12.32%17.03%161.61%249.33%260.20%43.25%-14.02%-20.79%32.63%32.49%48.22%-43.66%-38.00%-44.63%-28.03%-14.48%-5.73%7.31%-3.14%-14.99%-35.38%-27.94%34.56%41.90%104.40%130.75%36.99%8.37%-3.59%-27.02%-25.85%-4.09%-42.46%-21.81%-27.74%-18.60%-5.76%-21.94%
Cash & Equivalents Growth (3y) 21.83%3.13%-6.42%-17.32%-15.01%-23.50%-26.13%-30.01%-26.38%-24.90%-30.70%-28.02%-12.54%-0.14%-19.80%-22.38%5.80%35.00%28.43%28.46%28.10%30.03%25.63%30.52%43.91%60.07%57.32%2.29%-10.94%-13.37%-8.03%-13.87%-8.17%-4.15%-25.74%-27.72%-24.63%-2.11%1.04%7.58%21.29%21.32%9.34%8.39%6.66%10.98%13.83%4.28%9.60%-9.80%-5.42%-19.44%-23.63%
Cash & Equivalents Growth (5y) -0.72%2.25%-10.02%-21.33%-9.08%-15.89%-24.55%-27.40%-10.15%1.60%-3.58%3.33%2.32%17.50%7.38%17.61%22.89%19.99%18.04%9.45%12.55%10.23%19.70%1.39%11.74%19.50%22.10%-4.89%-15.52%-12.85%0.28%-5.07%0.45%7.93%-8.83%-5.74%-6.33%-0.96%1.40%-7.13%0.36%-0.88%0.41%-7.14%-5.83%
Cash & Equivalents (QoQ) -15.32%77.31%25.04%3.70%12.83%18.19%-5.29%-1.70%-7.56%19.09%-42.99%19.18%-48.64%32.46%-13.77%12.65%-17.73%6.45%-19.46%14.44%-1.91%-6.40%-36.12%113.79%-23.54%-31.37%-21.84%185.34%70.91%-8.36%-19.40%13.48%2.58%-15.58%2.48%-5.56%-25.79%-21.55%12.78%-15.66%-3.54%-6.79%24.32%-4.00%-12.94%-18.19%-5.50%7.06%62.57%-13.73%36.12%20.86%-3.48%-31.75%21.11%-8.51%-1.94%-11.72%-27.35%24.32%-9.38%-0.56%-15.88%2.97%
Cash from Investing Activities Growth (1y) -6.32%-18.28%-178.01%-114.13%-87.40%-88.93%-67.19%-988.48%3.84%-36.83%-28.04%94.42%66.37%87.88%62.08%-50.09%158.13%109.76%13.58%12.01%-189.92%-110.81%17.14%36.10%63.87%19,750.00%-140.83%-48.30%217.05%-123.54%86.85%-142.38%-495.31%74.83%2.62%-203.09%47.61%58.40%-151.21%113.50%15.30%75.05%137.77%459.43%9.97%-661.02%-266.19%-203.71%-63.47%-87.08%-28.55%-292.85%-33.33%-24.11%-19.15%62.29%0.96%
Cash from Investing Activities Growth (3y) -24.20%-45.14%-81.22%-9.17%15.37%32.09%6.72%3.03%29.82%26.33%25.14%58.07%43.98%89.15%35.25%5.50%42.62%59.71%-19.92%5.88%-27.55%-91.29%35.98%43.61%-46.50%-43.48%-32.56%31.96%18.89%-64.57%-61.89%-7.87%-144.20%70.33%42.99%62.48%26.35%7.56%-16.39%7.81%-7.62%-52.57%6.90%-191.59%-25.19%-160.46%-65.65%-52.35%-29.24%
Cash from Investing Activities Growth (5y) 18.88%15.28%-14.29%-11.43%20.54%68.10%10.28%12.51%42.83%18.57%3.49%41.27%15.71%43.20%38.78%37.72%-12.07%-24.24%-55.18%8.87%12.75%-0.77%-187.45%16.85%19.93%-48.51%-33.02%32.53%43.94%18.44%39.09%0.87%-55.67%17.95%-14.57%-56.30%2.73%-12.89%-19.29%-3.02%-10.48%
Cash from Investing Activities (QoQ) 3.49%33.33%-91.94%13.90%-7.36%-56.69%-47.84%24.65%-8.24%-38.67%-862.46%93.34%-54.01%-29.76%58.04%59.89%44.51%-306.07%-66.08%115.53%-90.68%-3,694.59%-69.10%84.13%98.88%-27,450.00%-30.40%91.02%709.30%-437.66%19.71%107.09%-222.52%-88.65%91.57%32.02%-222.78%-36.00%67.37%-111.59%44.20%-7.99%-97.04%111.37%-450.00%68.19%398.31%68.47%-156.32%-168.86%34.86%-5.13%11.22%-207.69%55.24%-221.28%69.87%-186.40%57.03%-1.67%20.86%
Cash from Operations Growth (1y) -18.98%2,518.58%-2.90%-46.64%31.84%40.01%32.15%116.62%82.99%-28.82%14.32%-48.07%-33.20%-73.41%-67.35%-10.44%-55.86%-61.48%-10.86%-52.99%-95.90%-303.97%-118.12%15.02%-8,542.31%238.31%845.32%347.49%160.21%-22.18%28.72%119.71%-65.42%-45.26%-102.34%-124.47%-88.28%-63.09%1,676.60%-100.21%-79.05%874.73%-469.37%394.94%11,190.91%46.24%242.27%24.49%-82.39%-57.76%-69.11%-97.27%313.03%-57.19%0.17%145.36%-66.10%
Cash from Operations Growth (3y) 25.03%196.62%13.62%-15.65%17.24%-35.77%-20.99%0.25%-18.59%-58.23%-30.71%-39.76%-77.05%-30.23%-27.09%-21.47%-52.22%2.81%6.39%34.25%27.71%29.97%20.25%381.56%28.64%34.95%32.41%-11.08%-36.14%-26.36%-39.76%-60.00%-49.66%25.35%-49.82%13.05%40.48%73.93%339.43%110.68%60.91%81.93%17.53%28.06%334.69%-35.81%34.63%-56.33%-37.29%
Cash from Operations Growth (5y) -10.44%21.73%-15.65%-24.05%-50.69%-17.17%-15.77%-11.44%-31.06%-27.12%-14.78%2.39%-9.29%-25.81%-12.74%15.10%2.85%9.61%45.63%-1.03%6.03%-23.76%4.71%21.19%-15.53%16.75%-25.69%-55.60%-1.29%-24.87%33.94%8.65%-7.68%4.00%-9.74%-45.28%15.06%-0.99%94.22%20.03%42.29%
Cash from Operations (QoQ) -94.87%3,811.50%-14.77%-52.64%65.86%45.05%-53.17%17.01%76.15%36.91%-23.24%-1.15%-31.48%119.87%-65.13%27.16%-72.73%170.03%-4.35%-37.33%-76.20%524.83%-49.55%-94.54%-1,284.62%44.48%420.18%-500.91%119.41%199.18%92.23%-46.06%-74.91%394.87%-13.86%-1.49%-9.40%-28.79%-103.68%-929.79%143.39%124.29%57.32%-230.77%104.54%10,334.09%-159.62%204.42%73.83%35.14%-42.00%-8.63%-75.41%224.11%-57.58%-91.94%3,625.77%-66.41%-0.74%-80.25%414.71%
Dividends Paid - Common Growth (1y) 17.50%16.77%18.12%22.46%22.34%26.60%17.99%0.44%0.87%-2.94%2.24%-0.87%-1.29%-0.43%0.44%0.44%0.87%0.00%0.87%0.87%-96.97%-96.96%1,329.33%-5.33%-12.96%-5.05%-8.08%-6.19%-2.13%-2.13%
Dividends Paid - Common Growth (3y) 13.19%12.79%12.53%6.83%6.80%6.95%6.61%0.00%0.14%-1.13%1.18%0.14%-68.87%-68.82%177.76%
Dividends Paid - Common Growth (5y) 7.62%7.39%7.62%4.32%-48.22%-48.22%-8.11%-8.11%56.14%-8.32%-8.77%-9.27%-7.97%-46.16%-8.80%-8.43%-8.51%
Dividends Paid - Common (QoQ) 0.63%-0.62%16.87%0.53%0.00%0.53%21.16%0.44%3.48%-6.30%3.14%0.87%-0.43%-1.30%0.00%0.44%0.44%-0.43%0.00%0.87%-0.43%0.43%0.00%-96.97%0.00%1,329.33%-93.05%-2.01%-2.74%-8.33%0.00%-2.02%-3.09%0.00%-3.19%0.00%1.10%0.00%
EBITDA Margin Growth (1y) 199.00389.001,127.00602.00102.00446.00-502.0055.00-75.00-1047.00-652.00-5455.00-1230.00-1244.00-670.00411.00-494.00-7439.00-768.001,940.000.000.000.00-2357.00-1014.006,251.00-35.003,274.002,602.002,248.001,597.0033.0050.00-496.00-160.00-571.00-1255.00-100544.00-2580.00-24801.0097.0015.00479.0024,051.00-410.005,586.00-395.003,457.003,777.00-538.003,987.00-1343.00-1660.00-1552.00-2445.00189.00-368.00-1672.00-180.00-2676.00-1908.00
EBITDA Margin Growth (3y) 226.00-213.00-27.00-4798.00-1203.00-1845.00-1825.00-4989.00-1799.00-9730.00-2090.00-3104.00-1724.00-8683.00-1438.00-6.00-1508.00-1188.00-803.002,857.001,588.008,499.001,562.001,621.008,548.001,066.00102,648.002,475.001,727.00-154.00-1169.00-2707.00-25322.00-1654.00-2262.00-1320.00-1567.00-94943.00-2496.002,707.003,465.005,063.004,070.0026,164.001,707.003,496.001,147.002,303.001,749.00-3763.001,362.00-3830.00-3936.00
EBITDA Margin Growth (5y) -1498.00-8896.00-1465.00-2447.00-1697.00-9284.00-2592.00-5406.00-2813.00-3479.00-2125.00-2187.00-136.00-184.00124.001,127.001,109.00298.00102,231.001,461.007,978.00-189.00-252.00-1119.00-16823.00-92.002,119.00373.00977.00-466.004,432.00-2623.002,186.001,714.001,330.00793.00549.00-97033.00-955.001,553.001,436.001,838.001,445.0023,677.00-569.00
EBITDA Margin (QoQ) 98.00-288.00-103.00493.00287.00450.00-629.00-7.00630.00-497.00-71.00-137.00-342.00-102.00-4874.004,088.00-355.00471.00-3793.003,183.00-7300.007,142.00-1085.001,243.00-7300.007,142.00-3442.002,586.00-36.00856.00-133.001,914.00-390.00205.00-373.00-340.0098,140.00-97587.00-783.00-1025.00-1149.00376.00-23004.0023,873.00-1231.00840.00568.00-587.004,765.00-5141.004,420.00-267.00449.00-616.00-910.00-584.00557.00-1509.001,724.00-1141.00-747.00-17.00-772.00-373.00
EBIT Growth (1y) 16.11%51.21%103.04%72.28%22.54%47.19%-13.82%28.16%12.38%-42.28%-30.87%-272.64%-74.72%-90.46%-57.90%23.52%-97.52%-3,796.21%-118.18%62.51%0.00%0.00%0.00%-127.44%-4,768.18%88.96%-5.88%90.46%306.91%241.69%1,069.91%12.56%8.32%-37.80%-22.87%-51.91%-128.24%-230.52%-150.68%-2,000.50%57.07%34.68%56.36%99.72%-177.22%581.96%-73.04%10,797.62%1,060.05%11.79%672.95%-41.95%-62.24%-56.97%-87.34%-10.31%-24.37%-84.00%-37.70%-116.42%-167.78%
EBIT Growth (3y) 16.94%8.71%6.55%-79.79%-29.65%-56.72%-36.93%-54.56%-80.84%-59.21%-27.09%-35.63%-81.57%-76.80%-27.58%13.28%-46.69%-82.51%-29.91%56.68%358.82%29.19%130.64%377.29%29.45%103.18%31.41%56.00%39.90%-19.43%-54.47%-34.63%-128.31%-27.56%-29.48%-26.52%-32.69%60.17%-33.56%78.12%137.68%76.72%84.95%29.52%129.26%62.84%48.20%286.40%68.00%-57.46%34.84%-27.76%-29.93%
EBIT Growth (5y) -60.18%-45.54%-15.91%-25.34%-61.35%-37.95%-15.39%-28.05%-18.42%-17.34%-15.51%-16.08%-9.57%-11.22%-4.70%21.92%44.32%3.04%17.39%142.50%15.79%-12.52%4.38%-113.63%-9.14%4.98%25.49%16.86%47.74%-15.19%68.55%-18.46%24.11%14.95%11.08%9.55%4.04%14.60%-22.62%24.09%39.40%17.53%18.55%52.02%-38.80%
EBIT Margin Growth (1y) 199.00389.001,127.00602.00102.00446.00-502.0055.00-75.00-1047.00-652.00-5455.00-1230.00-1244.00-670.00411.00-494.00-7439.00-768.001,940.000.000.000.00-2357.00-1014.006,251.00-35.003,274.002,602.002,248.001,597.0033.0050.00-496.00-160.00-571.00-1255.00-100544.00-2580.00-24801.0097.0015.00479.0024,051.00-410.005,586.00-395.003,457.003,777.00-538.003,987.00-1343.00-1660.00-1552.00-2445.00189.00-368.00-1672.00-180.00-2676.00-1908.00
EBIT Margin Growth (3y) 226.00-213.00-27.00-4798.00-1203.00-1845.00-1825.00-4989.00-1799.00-9730.00-2090.00-3104.00-1724.00-8683.00-1438.00-6.00-1508.00-1188.00-803.002,857.001,588.008,499.001,562.001,621.008,548.001,066.00102,648.002,475.001,727.00-154.00-1169.00-2707.00-25322.00-1654.00-2262.00-1320.00-1567.00-94943.00-2496.002,707.003,465.005,063.004,070.0026,164.001,707.003,496.001,147.002,303.001,749.00-3763.001,362.00-3830.00-3936.00
EBIT Margin Growth (5y) -1498.00-8896.00-1465.00-2447.00-1697.00-9284.00-2592.00-5406.00-2813.00-3479.00-2125.00-2187.00-136.00-184.00124.001,127.001,109.00298.00102,231.001,461.007,978.00-189.00-252.00-1119.00-16823.00-92.002,119.00373.00977.00-466.004,432.00-2623.002,186.001,714.001,330.00793.00549.00-97033.00-955.001,553.001,436.001,838.001,445.0023,677.00-569.00
EBIT Margin (QoQ) 98.00-288.00-103.00493.00287.00450.00-629.00-7.00630.00-497.00-71.00-137.00-342.00-102.00-4874.004,088.00-355.00471.00-3793.003,183.00-7300.007,142.00-1085.001,243.00-7300.007,142.00-3442.002,586.00-36.00856.00-133.001,914.00-390.00205.00-373.00-340.0098,140.00-97587.00-783.00-1025.00-1149.00376.00-23004.0023,873.00-1231.00840.00568.00-587.004,765.00-5141.004,420.00-267.00449.00-616.00-910.00-584.00557.00-1509.001,724.00-1141.00-747.00-17.00-772.00-373.00
EBIT (QoQ) -1.96%2.27%-14.03%34.69%27.68%37.33%-27.05%-4.20%53.36%-19.59%8.48%-16.00%-21.24%-3.69%-370.92%112.30%-70.27%325.00%-592.16%100.40%-44,454.55%97.91%-914.71%101.06%-44,454.55%97.91%-2,207.84%78.19%-4.87%79.94%-107.87%573.27%-28.19%37.29%-30.89%-21.17%-2.69%45.50%-56.91%-146.29%-349.73%43.50%-1,515.94%98.95%-584.18%62.26%89.71%-942.86%1,289.50%-113.55%736.40%-6.41%38.50%-30.55%-35.53%-39.11%57.81%-79.57%356.84%-48.65%-66.61%-20.45%-220.38%-111.98%
EBT Growth (1y) 20.95%62.58%126.38%144.64%29.74%61.84%-14.25%18.42%-3.74%-59.37%-47.88%-335.47%-102.56%-147.25%-96.86%-6.86%-1,366.67%18.37%-1,481.48%64.56%-66.74%-1,518.09%-84.32%-91.60%-40.95%76.30%21.09%24.50%155.60%140.68%237.88%72.65%20.08%-34.69%-30.36%-63.97%-171.75%-222.48%-183.04%-3,467.10%7.42%57.40%37.05%98.20%2.47%569.85%-51.95%1,620.14%724.17%7.56%432.86%-34.15%-55.63%-53.74%-83.64%-10.10%-21.16%-77.00%-34.35%-111.31%-150.65%
EBT Growth (3y) 14.74%2.25%0.39%-106.62%-26.66%-32.21%-75.89%-70.77%-33.18%-29.20%-30.57%-42.47%-37.98%-101.99%-40.92%10.14%-225.45%-46.29%-180.60%19.96%48.98%52.70%58.81%49.68%28.38%39.43%33.39%38.71%29.58%13.55%15.40%-44.20%-154.92%-34.51%-33.21%-30.42%-38.35%34.84%-40.85%109.59%96.92%60.74%73.07%29.67%67.52%63.09%41.41%122.40%61.13%-51.45%33.09%-27.38%-29.61%
EBT Growth (5y) -20.76%-19.26%-19.51%-35.60%-22.72%-43.59%-18.70%-32.11%-23.31%-21.07%-18.42%-26.90%-13.24%-9.66%-2.77%103.72%28.69%78.44%17.64%28.99%21.75%1.24%2.62%4.79%-7.03%13.94%27.91%18.96%36.09%10.22%26.28%-24.20%31.84%21.44%12.98%16.91%12.40%4.05%-15.43%40.38%31.76%17.39%18.55%55.07%-1.52%
EBT Margin Growth (1y) 210.00413.001,088.00861.00169.00567.00-441.00-78.00-277.00-1322.00-832.00-5590.00-1312.00-1373.00-806.00-956.00-592.00-25.00-556.003,163.00-420.00-7708.00-443.00-2670.00-1165.005,708.0070.001,404.003,169.003,350.001,912.00539.00130.00-321.00-277.00-573.00-1325.00-174762.00-2709.00-25060.00-334.00857.00272.0024,277.0035.005,838.00-527.003,581.003,875.00-699.004,695.00-1004.00-1318.00-1398.00-2279.00208.00-355.00-1628.00-208.00-2719.00-1962.00
EBT Margin Growth (3y) 101.00-342.00-185.00-4807.00-1420.00-2128.00-2079.00-6624.00-2181.00-2720.00-2194.00-3383.00-2323.00-9105.00-1805.00-463.00-2177.00-2024.00-929.001,897.001,583.001,351.001,538.002,543.009,188.001,661.00176,845.003,431.002,907.00265.00679.00-2446.00-25504.00-1980.00-2714.00-1357.00-1624.00-168067.00-2963.002,797.003,577.005,995.004,441.0026,854.002,592.003,740.001,890.002,785.002,202.00-3725.002,208.00-3515.00-3635.00
EBT Margin Growth (5y) -1802.00-1740.00-1547.00-2600.00-2432.00-9860.00-3078.00-6131.00-3766.00-4719.00-2567.00-4649.00-320.00-47.00176.001,531.001,456.00662.00177,338.001,846.00907.00-108.00-587.00-443.00-16445.002.002,940.00994.002,123.00-33.007,374.00-2701.002,354.001,930.001,455.001,220.00933.00-170165.00-547.002,002.001,904.002,969.001,954.0024,343.00276.00
EBT Margin (QoQ) 60.00-211.00-253.00614.00262.00464.00-480.00-78.00661.00-544.00-117.00-277.00-384.00-54.00-4875.004,001.00-445.00513.00-5024.004,365.00122.00-18.00-1306.00782.00-7166.007,246.00-3533.002,287.00-292.001,608.00-2199.004,051.00-111.00170.00-520.00-281.00171,652.00-171128.00-817.00-1033.00-1785.00926.00-23168.0023,694.00-594.00341.00836.00-548.005,209.00-6024.004,944.00-254.00634.00-629.00-755.00-569.00554.00-1510.001,732.00-1131.00-719.00-90.00-779.00-374.00
EBT (QoQ) -3.23%3.21%-29.85%72.61%30.08%43.72%-24.19%-8.46%62.27%-23.85%4.69%-25.59%-31.51%-2.33%-573.00%99.19%-1,162.12%106.48%-16,218.52%88.88%29.75%-9.71%-313.54%47.68%-581.72%87.50%-329.89%61.51%-14.64%58.40%-311.34%128.34%-16.13%41.00%-41.67%-23.31%125.79%-31.05%-69.82%-252.72%-285.45%53.26%-1,123.67%95.80%-77.35%30.93%65.03%-127.70%954.34%-122.34%449.83%-6.51%47.23%-30.88%-30.79%-37.01%53.51%-75.55%280.24%-44.76%-55.21%-30.21%-165.51%-147.35%
Enterprise Value Growth (1y) -93.11%-160.34%-70.62%-28.90%-32.76%-7.00%-1.92%39.33%35.85%62.88%55.00%31.69%31.49%-7.32%16.31%22.88%21.59%6.57%9.74%26.80%-36.17%-6.62%29.18%12.35%-30.82%-171.91%-261.01%-280.40%-37.11%20.56%25.16%-21.06%-34.46%-48.70%45.44%39.62%46.05%29.95%16.65%6.10%-7.12%2.38%8.63%36.56%31.12%-36.17%-40.62%-112.30%-147.72%-38.93%-4.14%6.84%28.36%26.93%3.45%43.66%22.77%29.35%19.67%4.85%22.50%
Enterprise Value Growth (3y) -18.04%-1.12%7.85%18.86%16.44%24.74%27.33%31.63%29.89%28.07%30.21%27.21%9.90%-2.25%18.82%20.91%-11.79%-39.39%-32.14%-34.63%-34.67%-32.06%-24.15%-29.50%-42.67%-58.97%-54.70%3.25%13.60%15.64%11.99%18.04%8.65%4.93%25.38%28.88%26.44%2.35%-2.31%-8.14%-22.27%-22.69%-10.19%-7.86%-6.93%-11.39%-12.24%-3.67%-11.08%10.49%6.87%20.66%24.59%
Enterprise Value Growth (5y) 2.45%-0.72%9.98%21.32%9.03%15.75%24.50%27.16%9.30%-1.53%2.77%-5.15%-5.58%-18.22%-7.64%-18.32%-23.67%-20.76%-18.89%-10.04%-13.33%-8.95%-17.85%0.25%-10.49%-18.35%-20.42%7.16%17.41%15.03%1.95%6.69%-0.53%-7.95%9.46%6.58%6.71%1.12%-1.49%7.87%-0.23%0.95%-0.74%7.62%6.06%
Enterprise Value (QoQ) 16.71%-79.33%-24.90%-3.51%-12.29%-17.53%5.64%-6.61%9.50%-11.96%43.83%-12.73%47.63%-35.71%14.73%-13.05%17.96%-5.83%21.43%-14.95%2.26%-2.24%36.28%-113.84%23.47%32.09%21.14%-219.18%-59.07%9.84%16.90%-15.04%7.84%15.06%-2.35%6.06%27.33%21.92%-13.28%16.07%5.63%7.10%-27.62%4.26%14.00%13.05%11.39%-3.95%-70.02%10.21%-33.79%-21.29%4.65%32.69%-19.67%6.72%2.76%11.06%30.16%-27.87%11.04%-1.12%17.28%-4.15%
EPS (Basic) Growth (1y) 5.88%133.33%104.88%97.56%31.48%42.86%25.00%13.58%-8.45%-29.09%-56.19%-505.43%-107.69%-50.00%-86.96%59.25%-16,780.00%-14,338.46%-11,916.67%-1,668.42%-16.23%-3.71%-135.97%-2.31%6.52%78.64%67.48%64.29%170.45%98.54%127.76%-87.00%622.22%-57.62%40.48%-59.57%-226.56%-256.78%-212.71%-4,252.63%14.81%58.01%39.10%98.23%13.04%473.28%-8.64%1,117.86%535.00%-9.82%312.50%-55.44%-65.52%-66.89%-82.89%25.20%-8.89%-81.51%-9.38%-114.47%-170.73%
EPS (Basic) Growth (3y) 8.42%33.21%3.91%-123.05%-27.91%-20.29%-58.51%-57.09%-140.37%-274.40%-106.08%-214.87%-157.59%-323.27%-237.28%-94.63%-468.15%-222.49%-352.52%-86.25%40.36%85.20%30.31%27.77%26.33%26.79%27.49%28.64%26.64%47.00%31.76%-30.17%-344.23%-34.94%-43.65%-31.96%-43.22%34.94%-40.03%95.74%73.49%50.57%50.46%27.66%48.95%46.04%33.79%97.28%49.88%-61.92%32.56%-27.66%-30.50%
EPS (Basic) Growth (5y) -79.33%-179.40%-80.75%-132.24%-82.36%-138.27%-85.42%-104.71%-71.68%-67.49%-48.33%-66.18%58.29%-17.41%26.84%79.82%19.24%60.55%27.04%16.43%14.95%35.20%35.00%32.94%22.81%47.15%45.60%38.45%53.07%35.66%20.09%-16.39%77.93%11.57%17.36%6.20%7.06%-6.01%-22.97%33.14%24.68%15.85%17.27%57.07%3.41%
EPS (Basic) (QoQ) -35.29%24.24%0.00%31.71%42.59%9.09%-3.57%-12.35%54.93%-4.55%-12.38%-29.35%20.00%-41.03%-910.87%98.66%880.00%-84.62%-2,633.33%-455.26%-557.94%87.23%-279.13%63.50%-487.05%70.95%-64.38%66.65%-34.13%55.77%-80.51%165.78%-102.79%938.89%11.90%-31.91%210.94%-40.70%-67.80%-313.16%-285.19%57.37%-1,086.47%95.63%-89.86%38.17%65.43%-114.29%915.00%-118.00%423.86%-8.42%68.97%-57.60%-32.09%-29.13%62.22%-78.08%396.88%-48.43%-67.07%7.41%-179.31%-152.17%
EPS (Weighted Average and Diluted) Growth (1y) 8.00%140.63%104.88%95.12%29.63%42.86%23.81%15.00%-7.14%-29.09%-55.77%-505.43%-107.69%-50.00%-86.96%59.25%-260.00%-171.79%-14,633.33%-1,575.00%-5,350.00%-20,467.86%-91.86%5.50%4.69%78.36%54.99%56.23%168.88%98.56%119.79%-87.11%616.67%-57.72%38.55%-60.22%-228.57%-258.38%-215.65%-4,364.86%14.81%58.01%39.10%98.23%13.04%471.76%-8.64%1,010.71%490.00%-18.28%292.05%-54.51%-64.96%-66.83%-82.25%23.28%-9.76%-80.30%-10.00%-116.08%-178.38%
EPS (Weighted Average and Diluted) Growth (3y) 9.14%34.58%3.91%-123.05%-27.91%-20.29%-58.51%-57.41%-31.18%-31.13%-118.17%-209.59%-157.59%-323.27%-237.28%-86.15%-471.85%-223.80%-403.31%-90.63%235.54%13.69%29.48%27.74%26.33%26.78%27.69%28.52%26.61%52.44%33.33%-30.19%-344.23%-35.05%-43.84%-32.02%-43.46%35.21%-40.36%90.30%69.72%48.51%48.44%27.52%47.18%44.35%33.33%92.26%47.87%-62.35%32.13%-27.86%-31.00%
EPS (Weighted Average and Diluted) Growth (5y) -18.74%-23.52%-87.65%-129.81%-82.36%-138.27%-85.42%-100.09%-72.69%-67.86%-56.00%-68.16%58.20%-17.41%26.50%79.43%18.98%60.04%26.94%53.02%27.13%37.83%34.29%32.94%22.81%47.15%44.13%38.69%53.19%39.71%19.75%-16.40%74.47%9.45%15.28%4.52%5.41%-7.70%-23.57%31.05%23.85%15.81%17.11%57.07%3.41%
EPS (Weighted Average and Diluted) (QoQ) -36.00%28.13%0.00%31.71%42.59%9.09%-4.76%-12.50%57.14%-5.45%-11.54%-29.35%20.00%-41.03%-910.87%98.66%880.00%-84.62%-2,633.33%88.16%-55.56%-3,014.29%-191.97%61.47%-487.05%70.95%-43.81%61.14%-33.26%39.57%-39.84%161.16%-102.80%927.78%12.05%-32.26%212.70%-41.62%-67.83%-318.92%-285.19%57.37%-1,086.47%95.63%-89.86%38.17%65.43%-114.29%911.67%-118.07%389.77%-8.24%70.09%-57.54%-31.36%-29.31%60.98%-77.27%376.67%-48.25%-64.86%3.85%-185.19%-152.17%
FCF Margin Growth (1y) -666.001,468.00-498.00-1182.00218.00-241.00-104.00934.00148.00-446.00-13.00-772.00252.00-602.00-833.00728.00-555.006.00197.00-541.00-796.00-577.00-1453.00405.00-4274.001,297.002,232.002,206.006,149.00-117.00413.002,224.00-2364.00-180967.00-1661.00-2494.00-1307.00-503.001,193.00-567.00-248.002,991.00-5096.003,502.003,636.00499.006,813.00642.00-2890.00-1833.00-1632.00-2711.002,511.00-1215.0063.00174.00-2111.00
FCF Margin Growth (3y) -300.00781.00-615.00-1021.00618.00-1289.00-950.00889.00-155.00-1041.00-649.00-585.00-1099.00-1172.00-2089.00592.00-5625.00726.00976.002,070.001,079.00602.001,193.004,099.00181,655.006,009.001,077.00-188.00-1518.00-1801.00-1299.00-1908.00-2832.00-178479.00-5564.00441.002,081.002,987.002,910.003,577.00498.001,657.0085.001,433.003,257.00-2549.005,245.00-1895.00-2490.00
FCF Margin Growth (5y) -603.00185.00-1251.00-833.00-733.00-1860.00-2206.00753.00-5225.00-322.00130.002,026.00776.007.00557.002,749.00181,520.00939.001,797.00591.001,093.0074.00-120.00737.00185.005,541.00-1984.00-1743.00970.00-5704.001,635.001,479.00-1115.00-179813.00-383.00-1628.001,702.00-61.001,342.001,040.00897.00
FCF Margin (QoQ) -1531.002,540.00-1397.00-279.00604.00574.00-2081.001,121.00145.00711.00-1043.00335.00-450.001,145.00-1802.001,359.00-1303.00913.00-242.0077.00-742.001,104.00-979.00-179.00-523.00228.00878.00-4857.005,047.001,164.00853.00-915.00-1219.001,694.00-180504.00116.00-102.00-478.00-1197.00-717.001,085.00326.00499.00-2477.001,404.003,566.00-7589.006,121.001,539.00428.00-1274.00-51.00-1993.001,485.00-1073.00-1130.003,229.00-2241.00205.00-1019.00943.00
FCF Payout Ratio Growth (1y) 140.88%120.71%37.95%-412.88%-22.24%31.47%15.57%138.14%-27.09%78.57%-0.89%-604.21%-9.43%-827.33%130.24%127.16%110.11%-39.60%3.36%1,149.37%-115.61%99.65%4,033.54%72.94%3,092.55%-77.01%114.73%-6.34%-60.11%188.74%
FCF Payout Ratio Growth (3y) 10.95%35.47%16.47%-100.14%-19.92%-167.19%38.16%36.12%11.53%-172.04%33.11%157.68%-31.94%-26.74%39.84%
FCF Payout Ratio Growth (5y) 21.05%-37.62%30.33%82.81%-16.74%-15.82%-24.78%-21.99%36.49%15.25%-12.44%-47.47%-11.51%-40.35%66.68%-20.42%-7.60%
FCF Payout Ratio (QoQ) -631.96%109.13%223.71%53.26%-54.27%-39.20%-834.20%138.09%-22.68%-46.55%142.31%-27.19%89.37%-70.33%-1,332.73%113.08%-1,620.80%109.39%45.43%1.17%-1,110.46%106.95%1,657.83%-101.26%77.23%1,559.25%-92.94%8.16%36.59%272.74%-69.15%130.98%1,101.85%-97.32%188.19%0.75%411.87%-80.57%
Free Cash Flow Growth (1y) -51.22%663.90%-14.37%-139.14%57.33%-3.71%2.09%363.31%38.35%-45.65%3.16%-119.66%8.98%-113.69%-56.38%469.78%-51.99%28.37%-2.41%-91.93%-119.41%-765.35%-141.26%618.07%-2,172.86%176.66%462.46%543.12%151.18%-1.04%50.37%150.84%-65.42%-45.26%-102.34%-124.47%-88.28%-63.09%1,676.60%-100.21%-79.05%874.73%-469.37%394.94%11,190.91%46.24%242.27%24.49%-82.39%-57.76%-69.11%-97.27%313.03%-57.19%0.17%145.36%-66.10%
Free Cash Flow Growth (3y) 2.02%70.44%-3.39%-30.11%33.37%-27.48%-22.84%57.60%-10.21%-27.10%-23.99%-61.14%-28.09%-41.76%-29.58%60.62%-60.29%89.00%13.43%55.07%31.20%104.60%31.01%214.75%57.55%34.70%43.46%-6.35%-30.69%-26.42%-39.76%-60.00%-49.66%25.35%-49.82%13.05%40.48%73.93%339.43%110.68%60.91%81.93%17.53%28.06%334.69%-35.81%34.63%-56.33%-37.29%
Free Cash Flow Growth (5y) -11.09%21.96%-17.42%-42.94%-17.30%-19.57%-16.92%25.47%-39.03%-18.77%-8.06%22.07%3.40%-8.43%-0.87%22.15%17.79%14.40%84.85%4.20%72.72%25.07%11.15%18.62%-4.60%16.69%-28.08%-54.19%3.67%-26.05%33.94%8.65%-7.68%4.00%-9.74%-45.28%15.06%-0.99%94.22%20.03%42.29%
Free Cash Flow (QoQ) -118.92%1,188.83%-63.89%-34.40%118.67%65.35%-116.50%363.69%33.83%75.30%-57.44%38.54%-47.42%232.72%-108.11%867.99%-106.60%1,160.28%-31.24%-0.29%-109.85%1,544.55%-94.31%-339.76%-339.20%31.12%199.00%-858.89%114.81%225.67%75.66%-39.60%-71.36%394.87%-13.86%-1.49%-9.40%-28.79%-103.68%-929.79%143.39%124.29%57.32%-230.77%104.54%10,334.09%-159.62%204.42%73.83%35.14%-42.00%-8.63%-75.41%224.11%-57.58%-91.94%3,625.77%-66.41%-0.74%-80.25%414.71%
Interest Coverage Ratio Growth (1y) 18.67%25.88%70.72%64.31%20.14%74.28%-9.45%-16.33%-43.81%-73.60%-58.83%-241.06%-74.55%-90.79%-62.30%12.66%-97.57%-4,053.09%-117.63%69.64%-3.10%12.87%3.38%-97.09%-4,043.17%77.76%-114.48%92.30%893.69%301.93%1,435.05%2.02%17.09%-30.80%-21.79%-48.83%-130.48%-229.46%-154.81%-2,094.70%56.45%35.90%72.44%99.79%-112.63%550.71%-130.13%13,016.81%1,392.37%51.95%1,326.85%64.10%-7.50%-11.23%-84.16%11.48%7.60%-80.61%-20.36%-115.83%-165.74%
Interest Coverage Ratio Growth (3y) -7.13%-16.64%-13.98%-57.93%-44.41%-65.14%-48.01%-44.72%-84.85%-43.59%-26.56%-33.40%-81.84%-72.92%-27.33%19.45%-43.07%-112.98%-33.24%64.15%571.86%33.73%209.57%583.49%36.19%179.41%42.54%102.74%47.51%-41.20%-146.97%-34.58%-140.73%-27.89%-28.43%-26.44%-31.66%55.22%-32.91%75.56%140.83%85.57%113.87%34.72%201.54%100.66%86.37%519.97%145.86%-36.05%52.52%-31.80%-38.46%
Interest Coverage Ratio Growth (5y) -65.41%-32.65%-15.35%-20.25%-66.78%-28.17%-15.14%-21.21%-16.36%-16.93%-15.51%-15.51%13.40%7.33%12.95%49.70%78.49%27.54%20.46%199.75%17.44%-42.30%-17.98%-168.24%-39.94%-21.33%5.76%0.88%44.92%-21.12%114.61%-17.89%26.52%20.34%27.25%35.36%27.53%38.22%-7.54%58.17%69.30%22.47%24.42%39.88%-78.22%
Interest Coverage Ratio (QoQ) 3.94%-5.74%-9.16%33.34%10.26%27.84%-12.57%-2.51%59.94%-33.58%-19.22%-34.53%-24.85%3.58%-376.77%111.81%-72.82%324.23%-741.19%100.33%-44,326.11%98.11%-1,004.41%101.05%-39,866.14%97.90%-2,152.71%79.02%-124.31%79.77%19.15%2,263.54%-42.93%33.73%-34.50%-20.97%1.85%48.35%-57.15%-147.07%-332.62%37.19%-1,459.40%98.97%-536.74%72.99%88.12%-940.57%1,449.68%-113.79%766.87%4.11%58.69%11.35%-10.80%-41.32%52.29%-80.12%527.62%-43.36%-72.55%-18.37%-224.71%-135.30%
Net Cash Flow Growth (1y) -59.13%223.31%-39.63%-134.68%-117.13%-157.08%2.41%-821.15%2,643.24%-482.21%-11.89%85.78%-54.04%79.28%-83.00%4.04%58.27%93.86%-140.00%-92.07%149.01%-2,563.16%-1,075.38%75.16%42.07%500.26%386.13%728.21%154.33%-97.10%-129.94%-70.03%-147.29%79.67%71.53%110.39%59.69%-4.26%-65.79%-139.10%174.04%580.79%-29.00%543.76%966.93%-94.72%374.60%-62.53%-139.66%-3.41%-128.30%-326.78%250.94%-576.26%102.18%66.04%-86.59%
Net Cash Flow Growth (3y) 21.20%-60.02%-18.33%-34.89%26.04%-39.05%-46.47%-7.92%173.69%58.01%-27.24%36.01%21.90%30.30%-40.93%22.92%77.57%104.41%137.83%70.97%107.99%71.99%-115.94%2.69%-112.47%-33.15%-49.36%-29.91%-32.20%-26.83%111.28%36.26%-30.51%44.53%15.25%53.97%73.07%31.32%98.94%-13.38%-46.32%30.95%-0.08%-55.64%85.53%-30.90%26.35%-31.78%-56.86%
Net Cash Flow Growth (5y) 5.31%44.62%-15.29%-23.19%51.16%-25.60%-22.17%9.72%132.16%58.14%15.04%19.22%45.61%15.32%-21.84%33.67%-35.55%-26.78%73.77%-45.27%13.50%-16.50%25.34%26.00%-15.24%-16.76%-16.07%-43.53%9.24%-15.84%74.89%32.25%-4.59%15.46%13.90%-38.53%31.33%-4.03%15.28%-20.12%21.38%
Net Cash Flow (QoQ) -203.50%420.84%-45.61%-77.37%212.27%57.08%-131.24%88.82%-940.54%381.82%-381.01%130.86%-338.20%142.65%-145.35%199.77%-207.40%134.98%-356.00%264.54%-104.16%-128.07%-1,129.23%313.33%-144.53%-0.66%74.02%1,319.90%25.46%-28.04%-42.96%393.87%-98.57%-843.75%54.15%145.19%-206.59%7.97%35.79%434.00%-120.42%-138.05%-2.11%21.24%138.67%1,445.82%-127.40%370.93%-7.01%-92.35%1,323.90%-63.04%-198.42%118.64%-517.17%-196.25%165.51%-158.83%101.91%-4,716.67%125.87%
Net Income Growth (1y) -101.18%93.75%45.83%-442.11%-3,875.00%-3,020.00%-646.15%-33.98%70.44%57.05%-738.14%58.33%-93.62%-113.43%46.99%-2,188.70%102.20%105.59%111.60%87.01%-4,550.00%-4,637.50%-3,250.00%180.99%61.80%91.74%124.19%96.03%-20.59%10.00%-109.71%68.29%-33.33%-10.81%-161.54%5.56%7.32%-49.08%35.29%32.35%39.47%-152.17%9.09%0.00%1,156.52%155.56%60.00%69.57%-103.29%0.00%-62.50%-85.71%412.50%-107.50%46.15%-23.08%-140.00%-66.67%57.14%75.00%70.00%
Net Income Growth (3y) -28.83%5.74%-223.56%-44.65%-183.35%-205.81%-221.25%-133.78%26.26%27.06%36.00%-7.41%-23.72%-75.63%-24.66%63.97%27.98%40.58%42.34%30.18%-182.31%-75.17%-39.93%47.34%53.71%70.36%-0.73%0.00%-4.26%-28.05%-36.66%18.74%5.20%14.66%-15.44%13.87%99.39%-47.15%38.26%40.95%40.51%-33.82%16.08%17.32%45.61%65.33%29.53%11.39%-26.85%-28.56%27.89%17.02%27.89%
Net Income Growth (5y) -64.20%16.00%32.50%-55.18%-85.98%-135.61%-161.02%27.31%26.55%28.09%42.75%31.73%2.69%16.62%46.10%32.24%24.11%37.53%16.03%-80.20%-44.27%-22.51%19.17%24.39%42.41%57.06%-17.71%10.07%5.18%-8.60%-40.65%27.88%23.66%26.38%0.00%18.43%21.15%-15.00%27.10%13.99%23.43%-15.28%32.87%29.52%33.46%
Net Income (QoQ) -123.53%70.00%-58.33%89.47%-25.00%-160.00%-1,484.62%22.82%1.89%37.82%-184.54%82.97%-42.55%-1,113.43%85.85%20.87%-57.14%-201.40%-510.67%100.08%300.00%525.00%-784.00%73.98%-307.87%-333.88%117.59%-112.27%11.76%1,370.00%42.52%-107.55%34.15%-37.04%-176.92%-13.89%760.98%-112.55%0.00%-11.76%463.16%-115.94%-4.55%0.00%-213.04%72.22%-15.00%1,156.52%-83.54%-120.00%12.50%-14.29%600.00%-132.50%0.00%292.31%-112.00%-133.33%-128.57%37.50%50.00%40.00%-33.33%25.00%
Net Income towards Common Stockholders Growth (1y) -100.24%96.73%80.00%-442.11%-3,875.00%-3,020.00%-646.15%-33.98%70.44%57.05%-738.14%58.33%-93.62%-113.43%46.99%-2,188.70%102.20%105.59%111.60%87.01%-4,550.00%-4,637.50%-3,250.00%180.99%61.80%91.74%124.19%96.03%-20.59%-3,826.67%-171.39%-2,431.71%96.94%84.93%96.72%5.56%7.32%-49.08%35.29%32.35%39.47%-152.17%9.09%0.00%1,156.52%155.56%60.00%69.57%-103.29%0.00%-62.50%-85.71%412.50%-107.50%46.15%-23.08%-140.00%-66.67%57.14%75.00%70.00%
Net Income towards Common Stockholders Growth (3y) -26.57%24.06%-132.13%-44.65%-183.35%-205.81%-221.25%-133.78%26.26%27.06%36.00%-7.41%-23.72%-75.63%-24.66%63.97%27.98%40.58%42.34%30.18%-182.31%-430.44%-95.22%-126.78%53.71%70.36%-0.73%0.00%-4.26%-28.05%-36.66%18.74%73.07%56.11%73.19%13.87%99.39%-47.15%38.26%40.95%40.51%-33.82%16.08%17.32%45.61%65.33%29.53%11.39%-26.85%-28.56%27.89%17.02%27.89%
Net Income towards Common Stockholders Growth (5y) -74.05%15.46%22.59%-55.18%-85.98%-135.61%-161.02%27.31%26.55%28.09%42.75%31.73%2.69%-77.42%19.67%-62.72%24.11%37.53%16.03%-80.20%-44.27%-22.51%19.17%24.39%42.41%57.06%-17.71%10.07%5.18%-8.60%-40.65%27.88%64.13%50.60%58.36%18.43%21.15%-15.00%27.10%13.99%23.43%-15.28%32.87%29.52%33.46%
Net Income towards Common Stockholders (QoQ) -109.00%57.52%41.54%89.47%-25.00%-160.00%-1,484.62%22.82%1.89%37.82%-184.54%82.97%-42.55%-1,113.43%85.85%20.87%-57.14%-201.40%-510.67%100.08%300.00%525.00%-784.00%73.98%-307.87%-333.88%117.59%-112.27%11.76%1,370.00%42.52%-107.55%-2,773.17%76.91%96.53%-13.89%760.98%-112.55%0.00%-11.76%463.16%-115.94%-4.55%0.00%-213.04%72.22%-15.00%1,156.52%-83.54%-120.00%12.50%-14.29%600.00%-132.50%0.00%292.31%-112.00%-133.33%-128.57%37.50%50.00%40.00%-33.33%25.00%
Net Margin Growth (1y) -1173.00111.0032.00-90.00-90.00-76.00-42.00-9.0069.0046.00-346.0067.00-29.00-49.00155.00-1453.0053.0089.00275.001,307.00-59.00-277.00-1145.00414.0025.00242.001,426.00166.002.00-907.00-500.00-679.00909.00155.00682.00-2.00-5.00-21048.001.00-7.000.00-221.00-5.005.00392.00129.0019.0026.00-364.00-7.002.00-5.0029.00-27.002.00-5.00-32.00-2.004.0011.006.00
Net Margin Growth (3y) -1193.0081.00-356.00-33.00-49.00-80.00-233.00-1395.0094.0085.0084.00-79.00-35.00-237.00-715.00268.0019.0054.00555.001,887.00-32.00-942.00-219.00-652.00244.001,081.0020,961.006.00-1.00-350.00-253.005.00899.00150.00679.00-4.00387.00-21140.0016.0024.0028.00-99.0016.0026.0057.0095.0024.0016.00-367.00-36.008.001.003.00
Net Margin Growth (5y) -1169.00120.0074.00-179.00-55.00-268.00-1103.00326.0059.0051.00365.00501.00-8.00-902.00211.00-658.0055.00211.0022,682.00-28.00-36.00-70.00327.0032.00234.001,076.00-309.002.00-3.0042.00-345.0019.00931.00178.00700.0017.0052.00-21174.0020.0014.0025.00-128.0023.0032.0031.00
Net Margin (QoQ) -1284.0075.0015.0022.000.00-4.00-108.0023.0013.0031.00-75.00101.00-11.00-361.00338.005.00-31.00-157.00-1270.001,512.005.0029.00-238.00145.00-213.00-839.001,321.00-244.004.00344.0061.00-408.00-905.00752.00682.00-2.0021,201.00-21199.00-2.00-5.00158.00-149.00-11.002.00-63.0067.00-1.00390.00-326.00-43.006.00-1.0031.00-34.00-1.0033.00-26.00-5.00-8.006.005.001.00-1.002.00
Operating Income Growth (1y) 16.11%51.21%103.04%72.28%22.54%47.19%-13.82%28.16%12.38%-42.28%-30.87%-272.64%-74.72%-90.46%-57.90%23.52%-97.52%-3,796.21%-118.18%62.51%0.00%0.00%0.00%-127.44%-4,768.18%88.96%-5.88%90.46%306.91%241.69%1,069.91%12.56%8.32%-37.80%-22.87%-51.91%-128.24%-230.52%-150.68%-2,000.50%57.07%34.68%56.36%99.72%-177.22%581.96%-73.04%10,797.62%1,060.05%11.79%672.95%-41.95%-62.24%-56.97%-87.34%-10.31%-24.37%-84.00%-37.70%-116.42%-167.78%
Operating Income Growth (3y) 16.94%8.71%6.55%-79.79%-29.65%-56.72%-36.93%-54.56%-80.84%-59.21%-27.09%-35.63%-81.57%-76.80%-27.58%13.28%-46.69%-82.51%-29.91%56.68%358.82%29.19%130.64%377.29%29.45%103.18%31.41%56.00%39.90%-19.43%-54.47%-34.63%-128.31%-27.56%-29.48%-26.52%-32.69%60.17%-33.56%78.12%137.68%76.72%84.95%29.52%129.26%62.84%48.20%286.40%68.00%-57.46%34.84%-27.76%-29.93%
Operating Income Growth (5y) -60.18%-45.54%-15.91%-25.34%-61.35%-37.95%-15.39%-28.05%-18.42%-17.34%-15.51%-16.08%-9.57%-11.22%-4.70%21.92%44.32%3.04%17.39%142.50%15.79%-12.52%4.38%-113.63%-9.14%4.98%25.49%16.86%47.74%-15.19%68.55%-18.46%24.11%14.95%11.08%9.55%4.04%14.60%-22.62%24.09%39.40%17.53%18.55%52.02%-38.80%
Operating Income (QoQ) -1.96%2.27%-14.03%34.69%27.68%37.33%-27.05%-4.20%53.36%-19.59%8.48%-16.00%-21.24%-3.69%-370.92%112.30%-70.27%325.00%-592.16%100.40%-44,454.55%97.91%-914.71%101.06%-44,454.55%97.91%-2,207.84%78.19%-4.87%79.94%-107.87%573.27%-28.19%37.29%-30.89%-21.17%-2.69%45.50%-56.91%-146.29%-349.73%43.50%-1,515.94%98.95%-584.18%62.26%89.71%-942.86%1,289.50%-113.55%736.40%-6.41%38.50%-30.55%-35.53%-39.11%57.81%-79.57%356.84%-48.65%-66.61%-20.45%-220.38%-111.98%
Operating Margin Growth (1y) 199.00389.001,127.00602.00102.00446.00-502.0055.00-75.00-1047.00-652.00-5455.00-1230.00-1244.00-670.00411.00-494.00-7439.00-768.001,940.000.000.000.00-2357.00-1014.006,251.00-35.003,274.002,602.002,248.001,597.0033.0050.00-496.00-160.00-571.00-1255.00-100544.00-2580.00-24801.0097.0015.00479.0024,051.00-410.005,586.00-395.003,457.003,777.00-538.003,987.00-1343.00-1660.00-1552.00-2445.00189.00-368.00-1672.00-180.00-2676.00-1908.00
Operating Margin Growth (3y) 226.00-213.00-27.00-4798.00-1203.00-1845.00-1825.00-4989.00-1799.00-9730.00-2090.00-3104.00-1724.00-8683.00-1438.00-6.00-1508.00-1188.00-803.002,857.001,588.008,499.001,562.001,621.008,548.001,066.00102,648.002,475.001,727.00-154.00-1169.00-2707.00-25322.00-1654.00-2262.00-1320.00-1567.00-94943.00-2496.002,707.003,465.005,063.004,070.0026,164.001,707.003,496.001,147.002,303.001,749.00-3763.001,362.00-3830.00-3936.00
Operating Margin Growth (5y) -1498.00-8896.00-1465.00-2447.00-1697.00-9284.00-2592.00-5406.00-2813.00-3479.00-2125.00-2187.00-136.00-184.00124.001,127.001,109.00298.00102,231.001,461.007,978.00-189.00-252.00-1119.00-16823.00-92.002,119.00373.00977.00-466.004,432.00-2623.002,186.001,714.001,330.00793.00549.00-97033.00-955.001,553.001,436.001,838.001,445.0023,677.00-569.00
Operating Margin (QoQ) 98.00-288.00-103.00493.00287.00450.00-629.00-7.00630.00-497.00-71.00-137.00-342.00-102.00-4874.004,088.00-355.00471.00-3793.003,183.00-7300.007,142.00-1085.001,243.00-7300.007,142.00-3442.002,586.00-36.00856.00-133.001,914.00-390.00205.00-373.00-340.0098,140.00-97587.00-783.00-1025.00-1149.00376.00-23004.0023,873.00-1231.00840.00568.00-587.004,765.00-5141.004,420.00-267.00449.00-616.00-910.00-584.00557.00-1509.001,724.00-1141.00-747.00-17.00-772.00-373.00
Profit After Tax Growth (1y) -15.64%139.67%111.40%97.18%30.99%42.10%21.69%-0.63%-5.48%-30.02%-57.80%-552.34%-112.79%-52.73%-121.24%43.77%-588.03%-1,129.68%-998.47%9.03%-9.69%-0.11%-6.28%2.45%3.11%78.20%54.84%61.61%172.65%144.49%269.84%67.58%18.34%-64.10%-36.01%-64.25%-198.69%-290,300.00%-198.65%-3,707.46%18.84%56.03%39.09%98.15%-1.93%526.57%-50.56%1,543.01%661.17%18.17%335.57%-50.55%-65.84%-69.06%-83.91%3.28%-14.32%-80.75%-16.19%-113.09%-162.31%
Profit After Tax Growth (3y) 1.46%33.58%2.78%-121.47%-29.23%-22.24%-28.24%-65.43%-41.47%-75.51%-43.98%-62.79%-43.66%-90.13%-64.84%20.68%-94.09%-61.95%-74.04%30.16%40.48%28.00%41.20%47.05%28.36%31.53%26.00%40.59%29.83%15.58%-14.62%-45.15%-158.44%-31.76%-33.60%-30.81%-41.22%1,659.06%-42.68%112.68%87.98%61.55%60.83%28.70%58.13%52.69%36.99%110.83%53.86%-58.72%32.34%-27.38%-29.71%
Profit After Tax Growth (5y) -23.89%-68.54%-35.29%-45.56%-26.15%-46.92%-26.76%-33.52%-23.59%-22.37%-19.85%-23.44%-7.44%-13.92%13.72%61.25%3.43%39.14%14.87%23.11%15.34%22.00%10.82%5.73%-8.16%26.09%23.96%14.08%33.97%13.02%36.99%-24.32%32.41%10.47%6.40%11.21%9.37%356.85%-19.27%37.49%27.42%16.35%18.04%55.31%-0.85%
Profit After Tax (QoQ) -48.63%25.78%0.27%30.22%45.94%10.94%-6.48%-13.49%58.32%-4.99%-23.63%-17.72%17.21%-42.70%-918.55%97.67%533.33%-125.74%-2,067.43%71.54%-548.51%72.54%-79.49%65.68%-491.90%70.85%-64.75%65.92%-33.20%39.62%-40.04%164.50%-18.42%130.47%-42.39%-30.08%-99.88%133,200.00%-67.82%-293.01%-250.48%54.69%-1,076.88%95.66%-89.88%37.23%64.29%-139.51%894.60%-122.16%442.21%-6.86%67.33%-55.83%-28.16%-35.67%51.56%-77.04%361.27%-46.63%-65.96%0.00%-172.06%-153.99%
Property, Plant & Equipment (Net) Growth (1y) -0.86%-0.91%-0.13%0.02%2.42%4.66%8.16%54.91%61.28%-97.97%60.23%4.89%-3.10%7,372.04%-8.49%-6.09%-6.40%-6.89%-6.96%-4.56%-3.72%-11.28%-11.04%-12.47%-12.33%-4.55%-2.74%-5.20%-5.55%-42.46%-44.85%-42.13%-5.15%-4.54%1.23%0.59%0.97%-10.14%-9.11%-36.11%-35.66%-34.79%-34.34%-5.35%-6.35%-3.29%-4.04%-5.04%-4.55%-2.90%-1.91%-1.30%-0.43%-0.73%-0.62%6.51%7.41%8.35%8.05%1.77%2.06%
Property, Plant & Equipment (Net) Growth (3y) 17.87%-72.40%20.07%17.57%16.98%16.62%16.61%15.12%13.51%12.16%10.90%-2.04%-4.42%295.21%-8.85%-7.77%-7.55%-7.61%-6.98%-7.48%-7.28%-21.31%-21.86%-21.75%-19.54%-20.00%-17.46%-17.91%-18.12%-18.99%-18.91%-18.95%-15.21%-14.72%-15.46%-15.27%-15.26%-17.25%-16.96%-16.88%-16.84%-15.08%-14.82%-3.92%-3.81%-2.31%-2.20%-0.06%0.69%1.46%1.75%2.28%2.96%
Property, Plant & Equipment (Net) Growth (5y) 8.23%7.91%8.06%7.81%7.60%5.55%5.59%4.97%4.31%3.62%3.37%-4.85%-6.28%102.32%-16.49%-15.46%-15.52%-15.78%-14.02%-14.13%-14.20%-14.39%-15.05%-15.11%-19.66%-19.76%-19.91%-19.88%-19.79%-20.36%-19.59%-19.62%-11.34%-11.13%-10.68%-10.63%-10.38%-11.39%-11.00%-9.60%-9.26%-8.01%-7.87%-0.78%-0.49%
Property, Plant & Equipment (Net) (QoQ) 0.06%-1.16%0.46%-0.22%0.01%-0.38%0.61%2.18%2.19%2.95%44.10%6.38%-98.72%8,034.66%-5.67%-1.73%-0.91%-0.38%-3.20%-2.05%-1.43%-0.46%-0.69%-1.19%-9.16%-0.20%-2.29%-1.03%-1.10%1.70%-4.76%-1.40%-39.75%-2.52%-1.24%-1.90%7.32%-2.64%-1.87%-1.52%-4.49%-1.52%-31.02%-0.82%-3.21%-0.84%-0.57%-1.87%-0.05%-1.60%-1.61%-1.37%1.68%-0.60%-1.00%-0.50%1.38%-0.49%6.11%0.35%2.26%-0.76%-0.06%0.63%
Return on Assets Growth (1y) 0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00-2.00-2.00-1.00-1.002.002.002.000.00-1.00-1.00-1.003.002.002.002.000.00-1.00-1.00-1.000.000.000.000.000.000.000.000.000.000.000.001.001.001.000.000.000.00-1.000.000.000.000.000.000.000.000.000.00
Return on Assets Growth (3y) -1.00-1.00-1.00-1.00-1.00-1.000.00-2.00-2.00-2.00-1.000.000.000.00-1.00-1.00-1.000.001.003.003.003.002.000.000.002.002.002.001.000.00-1.00-1.00-1.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00-1.00-1.00-1.000.00
Return on Assets Growth (5y) -3.00-3.00-2.000.000.00-1.00-2.00-1.00-1.00-1.001.001.001.001.001.001.001.000.003.003.002.002.000.000.001.002.001.001.001.000.000.000.000.00-1.000.000.000.000.000.000.000.000.000.000.000.00
Return on Assets (QoQ) 0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00-2.000.000.000.002.000.000.00-1.000.000.000.002.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.001.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Return on Capital Employed Growth (1y) -8.00-4.001.004.004.004.001.00-1.00-4.00-6.00-6.00-12.00-11.00-12.00-12.00-4.00-3.00-9.00-9.00-8.00-7.001.001.00-26.00-40.004.005.0034.0051.0010.0014.0011.008.004.00-2.00-3.00-6.00-9.00-13.00-46.00-76.00-45.00-40.0033.0065.0055.0054.0025.0038.0019.0029.0013.00-4.00-8.00-24.00-20.00-16.00-13.00-6.00-11.00-14.00
Return on Capital Employed Growth (3y) -7.00-6.00-3.00-9.00-11.00-14.00-17.00-17.00-18.00-27.00-28.00-23.00-21.00-20.00-20.00-38.00-50.00-4.00-3.000.004.0015.0020.0022.0022.0023.0047.0060.0015.0012.004.00-4.00-41.00-78.00-56.00-16.00-17.001.000.0012.0027.0029.0042.0072.0099.0066.0059.0018.0018.00-3.00-1.00-18.00-34.00
Return on Capital Employed Growth (5y) -21.00-27.00-25.00-20.00-20.00-22.00-25.00-51.00-65.00-22.00-21.00-15.00-10.00-6.00-1.0012.0014.0015.0013.0013.0020.0019.0012.007.00-27.00-59.00-7.006.002.001.0014.009.0017.0025.0027.0023.0017.0012.005.005.007.008.0012.0041.0070.00
Return on Capital Employed (QoQ) -2.00-3.00-2.000.001.002.001.000.001.00-1.00-2.00-2.00-1.00-1.00-8.00-2.00-2.00-1.001.00-1.00-8.00-1.003.000.000.00-1.00-25.00-14.0044.000.004.003.003.004.00-1.000.00-1.00-1.00-1.00-3.00-5.00-5.00-34.00-33.0027.00-1.0040.00-1.0017.00-2.0011.0012.00-3.008.00-4.00-5.00-6.00-8.00-1.00-1.00-4.00-1.00-5.00-4.00
Return on Equity Growth (1y) -1.00-1.000.00-1.00-1.00-1.000.000.00-1.00-1.00-1.00-2.000.00-6.00-6.00-5.00-5.007.007.004.00-9.00-8.00-9.00-15.0026.0015.0017.0024.00-9.00-7.00-5.00-2.001.001.001.000.000.000.000.00-1.00-2.00-2.001.003.003.003.00-1.00-2.00-1.00-1.000.000.000.000.000.000.000.000.000.00
Return on Equity Growth (3y) -3.00-2.00-2.00-2.00-2.00-8.00-8.00-7.00-6.000.000.00-3.00-14.00-7.00-8.00-17.0012.0014.0015.0012.008.001.003.0016.0010.0011.0020.00-10.00-6.00-6.00-4.00-1.00-1.00-1.002.001.001.001.000.000.000.000.00-1.001.001.001.00-1.00-2.00-1.00-1.000.00
Return on Equity Growth (5y) -8.00-1.00-1.00-3.00-16.00-9.00-10.00-18.0012.007.007.006.003.002.002.001.009.009.008.007.001.002.004.0017.008.009.0018.00-9.00-4.00-5.00-4.00-1.000.000.000.00-1.000.00-1.00-1.000.000.000.00-1.00
Return on Equity (QoQ) 0.00-1.000.000.000.000.000.000.000.000.000.00-1.000.000.000.001.00-6.000.001.001.006.00-1.00-2.00-12.007.00-1.00-9.0029.00-5.000.00-1.00-3.000.000.001.000.000.000.000.000.000.000.00-2.000.000.003.000.000.000.00-1.000.000.000.000.000.000.000.000.000.000.000.000.00
Return on Invested Capital Growth (1y) -66.00-44.00-8.002.002.000.003.00-2.00-4.00-5.00-7.00-8.00-11.00-13.00-13.00-5.00-1.00-6.00-8.00-15.00-16.00-5.00-3.000.00-10.002.008.0015.0028.0017.003.0017.0013.0021.00-5.00-6.00-9.00-12.00-18.00-68.00-76.00-68.00-63.0050.0060.0082.0081.0033.0045.0025.0035.0014.00-5.00-20.00-34.00-26.00-19.00-11.00-5.00-11.00-10.00
Return on Invested Capital Growth (3y) -68.00-49.00-13.00-8.00-13.00-17.00-17.00-15.00-16.00-24.00-28.00-29.00-28.00-25.00-24.00-21.00-27.00-9.00-3.00-1.003.0014.008.0036.0032.0033.0031.0040.0024.0015.005.00-6.00-61.00-64.00-86.00-24.00-25.002.000.0015.0029.0038.0053.0096.00100.0086.0082.0021.0021.00-7.00-4.00-23.00-34.00
Return on Invested Capital Growth (5y) -80.00-68.00-34.00-28.00-30.00-29.00-28.00-31.00-42.00-27.00-22.00-14.00-9.00-6.00-13.0019.0020.0021.0015.0014.0021.0020.0019.0012.00-42.00-52.00-49.00-40.006.00-1.0018.0012.0022.0041.0030.0023.0015.006.001.003.005.007.0014.0060.0071.00
Return on Invested Capital (QoQ) -20.00-37.00-9.000.003.00-2.001.000.001.001.00-3.00-2.000.00-1.00-5.00-4.00-2.00-1.003.000.00-8.00-3.00-4.00-2.003.00-1.00-2.00-11.0015.005.005.003.003.00-8.00-1.000.00-3.00-1.00-1.00-3.00-6.00-8.00-51.00-11.002.00-2.0061.00-1.0023.00-3.0013.0011.003.008.00-8.00-8.00-12.00-6.000.00-1.00-4.000.00-6.000.00
Return on Sales Growth (1y) -2.001.000.00-1.00-1.00-1.000.000.001.000.00-3.001.000.000.002.00-15.001.001.003.0013.00-1.00-3.00-11.004.000.002.0014.002.000.000.00-3.000.000.000.000.000.000.00-210.000.000.000.00-2.000.000.004.001.000.000.00-4.000.000.000.000.000.000.000.000.000.000.000.000.00
Return on Sales Growth (3y) -3.000.00-4.000.000.00-1.00-2.00-14.001.001.001.00-1.000.00-2.00-7.003.000.001.006.0019.000.000.00-1.000.002.0011.00210.000.000.00-3.00-3.000.000.000.000.000.004.00-211.000.000.000.00-1.000.000.001.001.000.000.00-4.000.000.000.000.00
Return on Sales Growth (5y) -2.001.000.00-2.00-1.00-3.00-11.003.001.001.004.005.000.000.004.000.001.002.00227.000.000.00-1.003.000.002.0011.00-3.000.000.000.00-3.000.000.000.000.000.001.00-212.000.000.000.00-1.000.000.000.00
Return on Sales (QoQ) -3.000.000.000.000.000.00-1.000.000.000.00-1.001.000.00-4.003.000.000.00-2.00-13.0015.000.000.00-2.001.00-2.00-8.0013.00-2.000.003.001.00-4.000.000.000.000.00212.00-212.000.000.002.00-1.000.000.00-1.001.000.004.00-3.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Revenue Growth (1y) 2.59%21.80%9.58%15.35%15.64%20.36%8.43%24.38%17.22%0.99%3.95%-9.55%-13.50%-12.91%-12.69%-13.59%-12.02%-22.37%-21.07%-3.35%0.00%0.00%0.00%-22.05%-33.21%-22.33%-14.93%9.73%29.11%20.97%22.38%10.29%4.06%-4.37%-14.50%-12.25%-21.68%8,629.69%-32.34%-45.46%-39.35%-34.03%-23.03%15.43%1.19%71.54%6.16%82.73%97.72%28.59%97.28%-4.02%-19.64%-24.05%-27.89%-17.88%0.84%-9.06%-4.74%-14.58%-6.98%
Revenue Growth (3y) 11.62%13.97%7.29%9.08%5.45%1.91%-0.53%-0.94%-3.73%-11.95%-10.52%-8.92%-8.70%-12.23%-11.67%-13.33%-16.24%-15.52%-12.43%-6.15%-4.82%-2.06%1.35%-1.66%-0.75%-0.15%-78.64%6.78%3.37%-2.86%-8.12%-13.91%-20.73%-23.13%-23.64%-17.95%-21.67%362.29%-17.93%4.78%6.66%13.32%17.25%26.51%17.15%18.77%14.73%12.94%17.02%-3.88%10.66%-12.35%-8.99%
Revenue Growth (5y) 1.14%0.02%-3.17%1.62%0.63%-3.85%-4.93%-6.04%-9.84%-11.92%-9.43%-8.36%-8.08%-8.68%-6.42%-3.50%-5.37%-4.71%-62.57%-4.05%-3.02%-4.85%-7.88%-11.26%-14.09%-13.91%-10.90%-8.71%-7.01%-10.87%-2.58%-12.21%0.99%-1.89%-1.39%-0.63%-5.25%149.40%-4.69%-1.94%-0.33%0.10%2.06%7.27%8.57%
Revenue (QoQ) -7.90%24.57%-6.77%-4.09%9.35%12.07%-1.86%-3.84%13.80%0.96%12.58%-9.38%-1.96%3.92%-2.04%-13.33%-1.30%4.19%-3.05%-11.76%-12.91%5.94%18.72%-8.70%-12.91%5.94%-7.46%-21.77%1.27%16.04%19.36%-7.95%-5.12%17.40%-10.48%7.88%-99.09%9,670.31%-8.12%-3.71%0.99%-24.27%-25.94%7.07%9.87%-11.65%11.07%-6.14%86.24%-45.33%91.19%1.56%21.12%-16.12%-6.98%-14.97%14.47%-20.36%5.94%4.41%3.23%-16.57%-5.01%13.71%
Share-based Compensation Growth (1y) 32.56%25.29%-27.10%1.85%-4.39%0.92%34.62%4.55%19.27%1.82%1.90%-8.70%-9.23%50.00%1.87%8.57%14.41%-37.50%8.26%-3.51%-28.89%-61.90%-45.76%-75.00%-32.50%-40.63%-20.83%159.26%271.05%326.32%43.21%-81.03%-61.00%-55.81%-18.18%-46.15%-55.26%11.11%61.90%-29.41%-15.00%-50.00%41.67%17.65%23.53%-5.88%35.00%23.81%125.00%
Share-based Compensation Growth (3y) 14.77%8.78%0.00%-0.93%1.16%15.51%11.80%1.20%7.39%-1.54%3.97%-1.47%-9.61%-29.05%-15.74%-41.19%-45.63%-29.62%-47.98%-12.64%6.12%-5.51%69.08%54.72%31.29%5.01%-17.71%-35.41%-39.43%-44.34%-30.20%-48.13%-8.24%-24.18%-23.52%3.57%0.00%-2.00%10.52%-8.55%44.22%
Share-based Compensation Growth (5y) 9.44%3.83%1.98%0.37%-3.38%-18.17%-3.88%-26.11%-24.49%-18.39%-31.93%-8.97%5.67%-7.25%-2.99%-0.97%-6.13%-25.52%-0.51%-9.90%-5.59%-4.90%-14.86%1.03%-13.45%-38.91%-26.82%-29.64%-26.81%-28.56%4.18%-7.79%-1.08%
Share-based Compensation (QoQ) 1.16%22.99%0.93%5.56%-4.39%-28.44%41.03%-0.91%0.92%-4.55%9.52%13.04%-13.85%-4.46%-1.87%12.38%42.37%-35.12%4.59%18.42%-22.22%12.38%-6.78%-12.73%-58.33%60.00%12.50%40.74%268.42%101.43%-13.79%-14.00%77.27%-2.56%16.67%-19.05%70.00%-64.71%0.00%0.00%5.00%-23.81%-3.70%38.46%
Shareholder's Equity Growth (1y) 10.36%18.34%24.85%24.04%32.12%18.83%17.63%18.83%11.90%12.30%-10.46%-15.63%-22.46%-24.13%-25.15%-18.11%-12.01%-20.72%-31.59%-37.52%-58.65%-63.55%-4.68%-67.67%-62.53%-60.02%0.47%-59.09%420.82%547.18%999.88%9.70%-2.82%-10.64%-9.01%-9.41%-22.57%-22.34%-69.33%-63.12%-63.28%-64.81%-3.79%-5.31%85.55%112.78%140.95%155.32%80.95%86.08%53.63%31.99%9.49%-0.09%5.44%5.06%2.81%5.35%-1.10%-2.89%
Shareholder's Equity Growth (3y) 17.72%16.45%9.56%7.53%4.66%0.42%-7.62%-6.37%-8.61%-12.26%-22.89%-24.43%-34.41%-39.70%-21.26%-45.10%-48.53%-51.30%-13.15%-56.44%-6.90%-1.93%13.31%28.88%35.98%12.71%59.02%73.23%78.61%3.34%96.89%-32.60%-31.27%-37.49%-35.49%-31.86%-19.20%-16.53%-10.75%-3.76%7.23%11.69%52.71%47.22%54.34%58.15%57.45%52.41%26.76%25.11%17.01%10.43%
Shareholder's Equity Growth (5y) 2.17%-1.02%-7.61%-8.65%-16.04%-21.79%-12.46%-30.19%-34.75%-37.10%-15.18%-43.59%-11.25%-10.72%-5.73%-4.87%-6.19%-1.36%-4.07%-4.23%-3.65%1.11%0.19%-9.79%-3.43%-16.45%1.90%8.93%14.75%-5.55%41.71%-6.63%-4.73%-0.67%-0.12%1.29%0.89%1.57%2.86%4.33%6.77%7.96%30.01%26.63%
Shareholder's Equity (QoQ) 5.21%-0.76%5.00%0.67%12.81%4.70%4.32%7.23%1.47%3.63%5.38%0.97%1.83%-17.37%-0.70%-7.20%-0.36%-18.49%8.63%-0.28%-10.22%-29.65%-0.79%-34.00%-20.87%83.97%-66.35%-23.52%-15.57%362.30%-86.30%873.70%4.92%-2.88%-7.06%4.75%-5.49%-1.11%-7.46%-10.47%-5.21%-60.95%11.27%-10.86%-9.15%6.76%9.51%74.69%4.18%20.90%16.04%23.81%7.13%-0.18%-0.31%2.70%-2.24%5.34%-0.66%0.50%0.17%-1.10%-2.46%
Tax Rate Growth (1y) 950.00-2763.00484.00209.001.00914.00-2647.001,662.00168.00-5073.001,677.00-5767.00-8497.0024,340.00-37307.005,028.0011,030.00-22761.0023,801.00-6634.00-5609.001,434.0010,142.003,643.002,814.00596.002,124.00642.00-1885.00-999.00-7244.00-281.00138.007,034.00774.0073.00-2012.00-155.00-1474.00-652.00615.00280.00464.001,725.00569.001,073.00-144.00-1459.00-314.00-1640.002,852.002,399.002,382.003,633.00120.00-1091.00-793.001,208.00-1920.00-621.00-1374.00
Tax Rate Growth (3y) 1,118.00-6921.00-486.00-3896.00-8328.0020,181.00-38278.00923.002,701.00-3494.00-11830.00-7373.00-3076.003,013.00-3365.002,037.008,235.00-20731.0036,067.00-2349.00-4680.001,031.005,022.00648.00-265.001,914.00-451.00-1393.00-788.00-2221.00-1249.00-981.00-442.005,637.00-236.001,146.00-828.001,197.00-1153.00-386.00870.00-288.003,172.002,665.002,637.003,065.002,828.00-152.001,275.003,201.001,051.00687.00215.00
Tax Rate Growth (5y) 3,651.00-5343.00-13992.00-5502.00-2908.00-1146.00-4335.00-2068.00-94.00-1464.00436.00-3088.00-2147.002,610.00-8485.006,069.00-21592.0035,857.00-3442.00-4188.001,242.0010,044.003,036.00-52.00-845.00517.00-327.00-2402.00285.00-1038.00103.00-660.00-176.005,892.002,472.002,085.001,240.003,190.001,819.00921.002,459.004,553.001,372.00953.00470.00
Tax Rate (QoQ) 2,982.00-1405.00-1624.00997.00-730.001,842.00-1899.00788.00184.00-1720.002,410.00-706.00-5057.005,030.00-5034.00-3435.0027,779.00-56617.0037,302.002,566.00-6012.00-10055.006,867.003,590.001,032.00-1348.00368.002,762.00-1187.00180.00-1113.00234.00-300.00-6065.00118.00832.00-1997.001,821.00-582.00-1253.00-141.00503.00239.0014.00-476.00687.001,500.00-1142.0028.00-529.00185.003.00-1299.003,963.00-268.00-14.00-48.00450.00-1480.00285.001,953.00-2678.00-180.00-468.00
Total Debt Growth (1y) -1.33%-0.71%-0.75%-0.08%-0.31%-9.08%-9.21%142.09%142.77%154.20%154.28%-6.08%-7.63%-6.22%-5.59%-4.01%-2.40%0.10%-0.27%-0.11%6.56%5.19%5.19%4.09%12.45%-92.35%-92.18%-99.68%-86.52%305.78%236.46%50.22%-28.31%-17.05%-6.43%-3.38%-1.70%-4.11%-4.02%18.61%18.28%18.08%13.30%-11.80%-16.99%-26.49%-25.84%-26.18%-34.56%-70.66%-69.44%-68.05%-61.62%0.12%0.63%0.84%1.47%4.16%2.81%1.93%-0.35%
Total Debt Growth (3y) 33.66%31.90%31.84%31.46%30.76%29.41%29.66%29.72%29.84%33.63%33.78%-3.43%-1.33%-0.42%-0.32%-0.06%5.36%-56.81%-56.54%-85.01%-45.54%-31.14%-34.82%-38.94%-39.40%-39.78%-39.72%-42.57%41.13%39.99%301.85%10.50%-6.34%-1.20%0.58%0.36%-1.18%-5.93%-6.92%-8.25%-13.71%-36.62%-36.44%-40.75%-40.70%-40.01%-38.90%-38.04%-36.60%-32.62%-31.87%-31.01%-27.06%
Total Debt Growth (5y) 16.57%16.59%16.62%16.85%18.38%17.94%17.99%17.81%21.27%-28.11%-27.74%-68.64%-31.98%-21.06%-23.57%-25.03%-25.19%-25.53%-25.61%-25.66%-25.72%-25.74%-26.22%-27.20%-23.91%-23.98%-24.34%-27.09%24.07%21.92%123.95%2.54%-11.76%-12.13%-25.43%-24.93%-24.68%-24.55%-24.34%-24.29%-24.20%-23.29%-23.29%-26.55%-26.76%
Total Debt (QoQ) -0.13%-0.20%-0.89%-0.12%0.50%-0.24%-0.22%-0.35%-8.33%-0.38%166.04%-0.07%-4.02%-0.35%-1.73%-1.71%-2.57%0.33%-0.08%-0.07%-0.07%-0.05%0.08%6.60%-1.35%-0.05%-0.96%15.16%-93.29%2.24%-95.90%4,695.54%102.03%-15.23%-3.59%-1.91%-0.67%-0.39%-0.45%-0.21%-3.10%-0.30%23.03%-0.49%-3.27%-4.34%-4.23%-6.34%-14.34%-3.49%-4.66%-16.97%-61.60%0.54%-0.33%-0.27%0.18%1.05%-0.12%0.36%2.84%-0.26%-0.98%-1.89%