Borgwarner Growth Metrics (2009-2025) | BWA

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 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Growth Ratios
Assets Growth (1y) 7.77%16.42%15.45%20.96%25.29%9.26%7.27%4.57%-0.09%4.14%7.42%3.94%7.79%9.73%8.06%12.70%11.21%4.57%4.46%2.24%4.15%5.56%27.48%18.85%15.74%17.17%-4.08%1.60%3.34%8.98%10.79%10.47%5.26%-1.02%3.14%0.69%4.64%4.97%-3.89%-5.96%1.04%6.79%65.21%68.08%63.13%51.40%3.41%4.43%-4.26%-2.51%2.53%2.63%7.27%-12.27%-14.95%-17.50%-18.53%7.32%-3.18%-2.07%2.06%-4.23%-1.60%
Assets Growth (3y) 10.50%9.82%9.98%9.55%10.50%7.68%7.58%6.99%6.20%6.12%6.64%6.20%7.68%6.60%12.90%11.05%10.26%8.95%8.50%7.28%7.60%10.47%10.65%10.08%7.98%8.12%3.10%4.16%4.41%4.23%3.17%1.51%3.63%3.53%17.87%16.75%19.92%19.28%17.97%18.18%16.42%16.38%20.54%21.68%18.77%9.00%-3.39%-4.02%-5.77%-2.82%-5.49%-6.05%-3.74%-3.39%-6.77%
Assets Growth (5y) 10.09%8.73%8.47%8.66%9.34%6.63%10.64%8.28%7.62%8.13%8.20%7.66%8.35%9.11%8.87%8.98%7.83%6.89%7.85%6.55%6.53%6.97%6.07%4.78%5.89%7.22%11.72%12.30%13.41%12.86%13.41%12.92%11.69%10.37%11.67%11.27%12.11%7.74%7.44%6.93%6.64%8.22%7.60%7.80%6.85%5.88%-2.99%
Assets (QoQ) 3.91%0.42%3.22%0.06%12.25%-0.41%8.14%3.65%-2.12%-2.23%5.42%-0.96%2.02%0.86%2.00%2.70%3.86%-0.68%6.37%1.35%-2.34%-0.78%4.12%3.24%-1.02%19.82%-2.93%0.54%0.21%-1.92%2.82%2.25%5.68%-0.29%2.52%-2.57%-0.62%3.90%0.09%1.26%-0.31%-4.87%-2.06%8.79%5.37%47.16%-0.36%5.59%-2.21%0.51%0.62%-3.20%-0.42%5.70%0.72%1.17%-18.55%2.47%-2.29%-0.10%7.29%-7.56%-1.16%4.11%0.67%-5.02%
Capital Expenditures Growth (1y) 43.26%4.83%106.68%98.21%26.94%72.17%42.04%34.68%35.33%4.12%-17.16%4.01%-8.00%14.99%8.99%-3.62%44.39%22.07%36.37%37.70%10.94%10.60%-4.84%-4.00%-25.50%-10.07%-10.24%-8.01%25.50%-5.44%12.82%16.80%22.23%-11.60%-7.75%-10.75%-26.88%16.51%-18.40%-11.18%0.00%-57.48%-10.78%32.59%66.67%172.22%67.03%-88.83%-9.23%4.76%-36.84%875.00%35.03%29.87%92.71%6.67%-20.50%-17.50%-16.22%-22.60%-37.37%-53.33%-28.39%0.62%
Capital Expenditures Growth (3y) 35.01%23.40%34.48%40.56%16.48%27.27%8.64%10.53%21.59%13.48%7.18%11.35%13.80%15.79%12.25%8.41%6.07%6.68%5.22%6.74%1.23%-2.02%-1.22%1.04%4.55%-9.07%-2.24%-1.39%3.90%-0.88%-5.30%-2.53%-3.67%-24.06%-12.43%1.67%6.82%10.48%6.74%-49.14%14.80%6.64%-2.00%13.04%26.88%54.72%26.68%5.13%-0.86%3.93%0.65%100.42%-12.40%-20.63%4.96%-5.99%
Capital Expenditures Growth (5y) 26.73%21.41%29.30%29.81%20.41%22.72%10.72%12.29%8.24%7.77%1.01%4.04%6.62%5.71%7.45%6.48%12.86%0.30%3.93%4.86%-1.50%-0.63%-6.22%-3.95%-3.53%-17.93%-7.42%2.46%13.33%2.43%4.82%-32.79%6.22%4.55%-6.66%2.75%8.36%12.91%8.16%6.47%10.18%5.37%8.73%3.59%0.34%7.35%4.05%-1.98%
Capital Expenditures (QoQ) 28.76%-21.73%15.17%23.44%-5.79%54.32%10.45%-20.95%27.78%27.31%4.73%-20.57%-1.68%1.28%31.50%-29.74%22.88%-4.00%16.29%5.25%3.88%7.25%17.43%-15.20%3.57%-7.72%18.46%-34.20%25.02%-7.90%21.40%-10.22%-5.81%9.89%25.68%-6.05%-31.87%14.68%21.60%-23.03%8.55%-19.69%32.35%-13.33%-53.85%68.52%96.70%8.94%-24.62%3.40%-86.84%785.00%-12.99%-37.66%103.13%22.56%-16.32%-7.50%12.43%-8.65%-13.16%-6.06%3.87%-26.09%-35.29%44.16%45.95%
Cash & Equivalents Growth (1y) 312.00%-27.01%67.00%25.88%-40.42%98.61%-8.17%-20.07%78.06%29.40%56.59%99.03%75.21%90.99%48.09%31.27%16.21%-16.19%-14.95%-15.08%28.14%43.62%32.00%-27.59%-62.11%-55.32%-49.80%-23.20%-8.64%-21.80%-20.13%22.90%14.31%-6.51%-12.67%35.52%20.58%96.19%153.18%12.58%82.39%182.11%131.55%98.32%94.78%-21.72%-28.81%11.76%-14.30%-11.35%-17.81%-27.44%-36.84%-38.99%-23.53%14.65%9.16%51.89%110.75%36.51%10.46%
Cash & Equivalents Growth (3y) 63.51%23.33%33.91%26.04%22.96%69.95%28.66%27.82%53.62%27.47%25.41%30.42%37.66%31.98%18.47%-6.89%-17.37%-18.68%-17.40%-22.13%-23.74%-20.53%-19.11%-11.91%-26.59%-31.13%-29.52%8.55%7.99%12.78%20.87%23.31%35.97%72.96%72.35%44.64%62.41%63.02%61.00%35.64%44.94%25.10%10.65%17.16%1.78%-24.91%-23.52%-2.40%-16.09%-6.35%9.82%4.33%20.02%
Cash & Equivalents Growth (5y) 54.84%24.60%24.78%17.42%22.58%42.66%19.04%5.13%11.97%5.86%5.50%4.29%-2.02%-4.29%-7.79%-5.29%-10.04%-17.03%-17.03%-4.69%-9.37%-1.65%3.19%0.84%-2.74%12.57%15.47%23.35%34.94%25.94%23.83%32.96%33.22%29.13%24.53%19.66%18.32%18.57%21.27%15.73%15.99%12.65%16.90%20.27%6.99%
Cash & Equivalents (QoQ) 182.93%0.74%38.10%4.67%-49.88%130.51%4.10%-50.46%67.07%6.58%-9.40%10.37%21.42%28.97%15.16%-2.84%32.36%0.00%2.08%-13.99%-4.54%1.48%1.92%29.79%6.99%-6.73%-44.09%-32.09%26.18%4.79%-14.46%-19.22%8.01%7.03%31.62%-24.87%-11.67%-0.03%104.26%-33.15%43.72%29.01%-9.17%8.29%122.31%5.89%-22.21%6.36%-10.66%-3.70%22.12%-18.44%-7.58%-10.72%7.82%-29.00%-10.74%11.91%61.64%-32.40%24.20%55.28%4.70%
Cash from Investing Activities Growth (1y) -44.61%-341.27%-145.79%-115.27%-454.45%58.96%-42.97%-9.50%65.50%-4.20%66.31%-28.42%20.35%-14.80%-152.63%10.74%-213.99%-23.79%-45.21%-49.50%34.31%-9.72%4.66%-711.65%32.02%12.28%14.60%95.36%-28.59%2.55%-177.97%-193.37%-21.33%13.47%60.06%33.26%35.40%-63.21%18.25%9.92%-15.38%84.39%0.97%-466.06%-54.17%-3,285.19%-36.27%98.22%-37.30%85.34%-57.55%-6,381.82%3.94%-43.28%53.42%92.29%28.28%28.13%-44.12%-160.00%46.29%53.62%40.14%14.69%
Cash from Investing Activities Growth (3y) -40.38%-23.57%-5.79%-44.66%-15.07%21.11%-6.76%-7.87%4.79%-13.98%-7.31%-19.67%-18.00%-15.96%-51.79%-121.25%-11.93%-6.01%-5.74%17.41%16.88%2.11%-31.29%-3.40%-1.98%9.56%1.76%55.04%-0.26%-11.23%3.18%-20.82%3.30%39.59%31.37%-50.42%-4.74%-105.06%-3.33%55.04%-34.67%8.16%-28.59%-87.02%-26.69%-92.30%0.00%55.33%1.84%46.75%-1.88%-135.13%28.20%21.83%26.21%44.48%
Cash from Investing Activities Growth (5y) -47.23%-21.81%-34.14%-32.21%-25.74%7.78%-10.99%-72.40%17.36%-7.34%-0.12%8.37%-7.51%-5.92%-52.70%-8.09%-16.95%-0.09%-5.59%-1.98%14.76%-5.78%5.87%7.85%4.59%28.38%5.15%14.25%-12.38%-48.70%-4.14%29.19%-13.87%-1.81%7.04%-31.50%-8.67%-12.62%4.14%14.59%-10.97%4.42%-7.37%-5.58%4.77%-18.84%2.91%27.69%
Cash from Investing Activities (QoQ) -45.81%34.09%-26.48%-18.97%-344.93%63.29%-10.77%-206.41%67.06%-27.89%15.16%3.45%0.54%58.65%-223.42%40.11%-43.34%9.00%-14.27%-110.67%43.49%-6.74%-17.65%7.44%5.60%7.26%-901.58%92.25%-21.80%9.71%45.55%-114.72%7.69%-157.55%42.54%11.20%34.16%-18.87%3.97%14.05%-66.35%40.46%-5.83%-10.09%77.50%-277.78%-504.90%70.02%-394.05%84.79%92.09%-2,209.09%47.24%-63.43%-225.57%65.78%21.31%46.88%46.08%-218.18%21.14%-6.52%2.72%34.27%31.91%-37.50%-38.64%
Cash from Operations Growth (1y) -5.74%36.29%98.86%81.40%-164.59%101.80%114.08%3.93%174.40%-4.02%4.03%42.96%-47.08%1.58%-7.61%-39.30%184.66%-1.37%2.42%25.29%-29.53%2.43%-31.41%55.59%5.20%14.38%53.02%11.29%75.29%3.39%-2.69%25.64%-41.96%-20.33%11.70%2.50%14.29%58.15%42.23%-67.72%557.50%-85.01%34.73%104.35%30.04%337.50%-70.48%18.62%-66.08%-22.86%54.93%40.81%-49.14%6.48%0.45%41.24%-300.00%100.87%61.09%-23.11%169.49%25.32%3.37%-9.24%
Cash from Operations Growth (3y) -23.20%38.21%64.22%39.17%-36.65%25.30%27.19%-3.38%46.13%-1.30%-0.52%2.83%2.02%0.86%-13.42%5.77%28.27%4.93%2.44%29.46%9.13%6.60%0.71%29.58%2.29%-1.97%18.48%12.75%5.16%9.21%15.63%-25.37%63.39%-42.63%28.88%-12.23%113.79%1.22%-17.29%-7.85%42.60%-20.32%-14.90%50.56%-39.24%53.17%-22.84%33.12%-32.86%18.17%35.85%15.21%-10.92%38.91%18.71%-0.48%
Cash from Operations Growth (5y) -7.36%21.47%33.18%15.44%-12.59%14.73%7.65%11.95%23.14%2.41%0.65%13.49%14.38%3.94%-0.68%10.60%16.51%-0.99%3.16%22.81%-2.92%8.82%10.17%-6.36%51.73%-25.91%26.09%-1.12%58.30%-3.10%-9.27%0.15%13.98%-8.61%-0.42%2.46%11.01%-3.16%-2.51%9.25%-37.70%1.59%-0.06%29.96%-20.79%55.35%-5.21%10.48%
Cash from Operations (QoQ) 55.59%-50.38%137.52%-48.60%124.96%-27.60%116.67%-118.30%802.90%-23.20%5.19%-86.90%806.82%-16.76%44.56%-95.15%1,640.49%-24.29%-5.03%-77.25%503.02%-21.37%16.18%-87.21%776.45%-47.35%163.55%-91.35%852.91%-29.56%91.68%-86.38%462.02%-33.70%147.49%-93.71%671.43%-7.04%127.09%-92.98%967.50%-16.39%-48.46%42.93%-75.67%651.56%-21.83%-9.04%-18.13%-49.29%214.08%-73.99%86.21%1.85%185.45%-90.61%289.83%-3.91%301.36%-113.30%491.53%-22.94%91.57%-87.98%606.10%-36.44%68.21%
Dividends Paid - Common Growth (1y) -63.77%228.57%125.00%40.74%-73.91%577.78%-63.16%-25.00%219.67%1,921.43%215.56%53.85%3.53%3.52%3.17%-2.67%-1.71%-4.08%-4.44%-5.48%2.78%5.32%5.00%6.52%19.93%21.21%19.05%19.05%1.41%-2.78%0.00%0.00%-2.78%0.00%0.00%0.00%17.14%14.29%17.14%17.14%-2.44%47.50%-43.90%-4.88%0.00%-33.90%73.91%-33.33%-37.50%-35.90%-25.00%-26.92%56.00%-4.00%-20.00%89.47%-10.26%
Dividends Paid - Common Growth (3y) -4.55%21.64%265.31%118.85%45.61%221.83%97.56%34.81%130.26%68.53%174.00%46.33%12.28%1.51%1.50%1.16%-0.67%6.61%6.98%6.10%6.23%7.72%7.47%7.72%8.24%5.74%5.63%5.98%5.98%4.92%3.57%5.42%5.42%3.57%19.01%-13.06%3.67%4.55%3.67%4.55%-9.43%-15.20%-14.50%-9.89%-22.62%-0.84%-25.91%1.43%-2.63%-4.35%
Dividends Paid - Common Growth (5y) 15.53%42.52%59.93%135.87%60.55%24.93%98.30%50.77%19.87%65.05%36.96%90.91%31.95%12.41%4.93%4.27%4.27%3.13%3.62%3.55%3.62%3.69%7.32%7.24%7.93%8.24%6.21%14.71%-4.79%5.81%2.42%1.61%2.71%-5.77%-7.03%-6.51%-3.04%-11.50%2.19%-7.27%-7.27%0.57%-3.11%
Dividends Paid - Common (QoQ) -44.00%-85.71%575.00%-90.22%322.22%215.79%-80.00%154.17%-77.05%542.86%45.13%0.35%0.00%5.63%-2.33%0.34%-0.34%-0.34%-1.37%-2.08%-0.71%-1.43%7.25%0.34%-1.01%0.00%20.75%1.41%-2.78%0.00%2.86%-2.78%0.00%0.00%0.00%0.00%0.00%0.00%17.14%-2.44%2.50%0.00%-2.44%47.50%-61.02%69.57%2.56%-2.50%2.56%-35.00%-3.85%0.00%20.00%-36.67%105.26%-38.46%0.00%50.00%-2.78%
Dividends payables Growth (1y) 75.79%
EBITDA Margin Growth (1y) 761.001,365.00604.00465.00208.00430.00238.0051.00144.00-213.00-148.00-84.00-108.00243.00287.003.0047.00-8.00-79.0070.00189.00-84.0089.00-121.00-144.00-37.00-574.00353.0046.0091.00452.00-494.00-15.00-86.00-15.00230.00-167.00-45.00-14.00835.00-160.00-1664.0013.00-1323.00136.001,391.00-380.00-1497.00-128.00-150.0081.001,751.00-67.00213.00-70.00-1.0011.00-83.0032.00-1717.00-146.00-30.00-92.00253.00
EBITDA Margin Growth (3y) 1,113.001,583.00694.00431.00244.00460.00377.00-31.0083.0022.0060.00-12.00128.00151.00297.00-49.0092.00-129.00-565.00301.0092.00-30.00-33.00-262.00-112.00-32.00-137.0089.00-136.00-39.00423.00571.00-342.00-1794.00-16.00-258.00-191.00-318.00-381.00-1985.00-152.00-424.00-286.00-1069.00-59.001,454.00-370.00253.00-185.00-19.0042.0033.00-203.00101.00-131.00-1465.00
EBITDA Margin Growth (5y) 1,052.001,817.00902.00504.00480.00368.00387.00-82.00128.00-99.00-425.00220.0031.00205.00175.00-190.00124.00-123.00-127.0038.00-90.00-160.00-62.00803.00-440.00-1740.00-138.00-399.00-159.00-313.0056.00-2249.00-334.00-554.00-315.00-5.00-386.00-255.00-371.00-236.00-208.00-293.00-325.00-2787.00-195.001,341.00-430.00-1211.00
EBITDA Margin (QoQ) -607.00808.00294.00267.00-3.0047.00155.0010.00219.00-146.00-32.00103.00-138.00-81.0031.0079.00213.00-36.00-253.00123.00158.00-107.00-104.00243.00-115.0065.00-314.00220.00-8.00-472.00613.00-86.0036.00-111.00-333.00393.00-34.00-40.00-88.00-5.0088.00-10.00760.00-999.00-1416.001,668.00-576.00460.00-162.00-103.00-1692.001,829.00-183.00128.00-23.0011.0097.00-156.0047.0023.004.00-41.00-1702.001,593.00120.00-104.00-1357.00
EBIT Growth (1y) 1,838.18%336.97%347.27%133.88%68.20%94.63%61.63%21.41%25.88%-15.24%-18.01%-10.68%-12.05%25.79%38.40%9.96%17.48%15.28%5.36%13.05%11.32%-13.58%-0.25%-5.51%1.77%11.09%-36.10%46.13%10.33%10.65%81.25%-29.08%14.24%5.00%1.24%28.01%-20.72%-8.95%-0.72%79.70%-25.00%-127.37%2.90%-55.23%103.54%506.41%-10.92%-127.57%-33.00%-34.07%4.74%549.15%1.48%59.33%2.64%6.04%7.66%-10.81%-0.74%-212.46%-19.66%-2.69%-8.15%24.68%
EBIT Growth (3y) 244.92%80.79%80.97%36.38%23.03%27.55%22.41%6.04%9.16%7.12%6.14%3.55%4.78%7.81%13.30%5.51%10.00%3.44%-12.43%16.00%7.72%2.04%4.93%-0.70%8.65%8.88%5.45%9.88%-0.03%1.89%22.13%17.72%-12.10%-31.26%1.13%0.98%6.57%0.42%-3.09%-30.49%0.75%-9.82%-1.35%-17.85%11.44%84.39%-1.43%9.50%-9.88%-2.15%2.19%-74.96%-4.25%11.41%-2.19%-42.57%
EBIT Growth (5y) 111.58%50.29%53.94%25.82%19.48%15.63%14.03%4.96%8.06%3.37%-5.29%8.92%5.25%9.03%10.99%4.01%10.90%5.16%4.27%7.22%2.51%0.31%3.03%17.63%-5.27%-18.35%3.68%1.31%8.81%3.31%10.80%-17.10%-1.52%-6.86%-0.71%4.98%-3.83%1.25%-0.44%1.10%2.25%0.83%-0.44%-21.62%3.66%41.66%-2.67%-25.49%
EBIT Margin Growth (1y) 761.001,365.00604.00465.00208.00430.00238.0051.00144.00-213.00-148.00-84.00-108.00243.00287.003.0047.00-8.00-79.0070.00189.00-84.0089.00-121.00-144.00-37.00-574.00353.0046.0091.00452.00-494.00-15.00-86.00-15.00230.00-167.00-45.00-14.00835.00-160.00-1664.0013.00-1323.00136.001,391.00-380.00-1497.00-128.00-150.0081.001,751.00-67.00213.00-70.00-1.0011.00-83.0032.00-1717.00-146.00-30.00-92.00253.00
EBIT Margin Growth (3y) 1,113.001,583.00694.00431.00244.00460.00377.00-31.0083.0022.0060.00-12.00128.00151.00297.00-49.0092.00-129.00-565.00301.0092.00-30.00-33.00-262.00-112.00-32.00-137.0089.00-136.00-39.00423.00571.00-342.00-1794.00-16.00-258.00-191.00-318.00-381.00-1985.00-152.00-424.00-286.00-1069.00-59.001,454.00-370.00253.00-185.00-19.0042.0033.00-203.00101.00-131.00-1465.00
EBIT Margin Growth (5y) 1,052.001,817.00902.00504.00480.00368.00387.00-82.00128.00-99.00-425.00220.0031.00205.00175.00-190.00124.00-123.00-127.0038.00-90.00-160.00-62.00803.00-440.00-1740.00-138.00-399.00-159.00-313.0056.00-2249.00-334.00-554.00-315.00-5.00-386.00-255.00-371.00-236.00-208.00-293.00-325.00-2787.00-195.001,341.00-430.00-1211.00
EBIT Margin (QoQ) -607.00808.00294.00267.00-3.0047.00155.0010.00219.00-146.00-32.00103.00-138.00-81.0031.0079.00213.00-36.00-253.00123.00158.00-107.00-104.00243.00-115.0065.00-314.00220.00-8.00-472.00613.00-86.0036.00-111.00-333.00393.00-34.00-40.00-88.00-5.0088.00-10.00760.00-999.00-1416.001,668.00-576.00460.00-162.00-103.00-1692.001,829.00-183.00128.00-23.0011.0097.00-156.0047.0023.004.00-41.00-1702.001,593.00120.00-104.00-1357.00
EBIT (QoQ) -1,000.00%155.56%144.73%58.40%10.04%4.86%27.97%13.91%27.33%-12.92%-3.87%18.11%-14.27%-15.76%4.72%16.29%22.62%-7.31%-16.80%24.24%20.33%-15.29%-10.73%22.34%-6.59%-2.23%-15.44%31.77%1.97%-43.76%93.40%-0.51%2.26%-7.88%-24.33%60.25%-6.01%-11.18%-4.32%-0.75%7.95%-3.16%73.19%-58.58%-139.39%464.10%-24.65%88.32%-21.34%-20.19%-123.32%557.63%-22.59%26.79%0.00%3.40%21.53%-18.32%3.31%4.98%0.68%-9.09%-217.04%175.00%21.94%-14.19%-195.97%
EBT Growth (1y) 893.02%314.53%438.14%134.67%66.47%90.94%66.90%26.81%29.89%-10.32%-11.91%-5.61%-9.81%26.71%34.74%10.80%17.94%15.61%6.85%10.73%10.41%-16.69%-4.94%-8.43%-2.39%9.26%-38.53%45.68%12.74%14.52%91.47%-27.93%16.12%5.62%3.28%29.36%-21.08%-18.79%-3.53%77.90%-29.01%-135.29%-0.37%25.47%-26.88%435.56%-27.94%-120.81%131.62%-4.64%32.65%272.58%-21.27%-4.17%-8.46%7.01%16.94%7.97%13.45%-87.34%-20.00%-4.70%-8.15%-927.59%
EBT Growth (3y) 167.53%78.36%99.26%41.10%24.94%29.46%25.59%9.87%11.38%9.52%8.24%5.01%5.51%6.86%11.03%3.96%8.33%1.71%-14.53%13.88%6.71%1.39%3.81%-1.31%8.52%9.74%6.73%10.74%1.09%-0.59%24.02%18.37%-13.35%-32.05%-0.24%42.40%-25.73%-1.29%-11.52%-35.07%6.33%4.14%-1.61%-23.34%10.06%71.75%-4.35%-27.30%28.71%-0.44%11.27%30.72%-9.69%-0.47%-1.56%-46.15%
EBT Growth (5y) 82.49%49.15%62.67%28.08%20.49%15.88%15.01%6.10%8.29%3.64%-5.82%9.09%5.27%8.83%10.00%3.36%10.72%4.94%4.31%6.61%2.17%-2.21%2.20%17.21%-6.46%-18.92%3.16%24.83%-11.72%3.07%6.49%-19.46%1.96%-0.63%-1.04%0.73%-5.67%-2.55%-3.40%-3.02%2.05%3.17%-0.22%-42.83%4.52%38.82%-1.83%-19.16%
EBT Margin Growth (1y) 952.001,378.00611.00434.00189.00394.00258.0092.00172.00-145.00-74.00-27.00-79.00254.00266.0010.0051.00-4.00-64.0049.00180.00-129.0031.00-152.00-191.00-55.00-589.00342.0070.00130.00488.00-470.005.00-79.008.00239.00-171.00-166.00-47.00819.00-205.00-1631.00-22.00-338.00-477.001,435.00-500.00-3518.00684.00152.00232.002,645.00-290.00-204.00-149.005.0074.0075.00126.00-566.00-147.00-46.00-92.00-756.00
EBT Margin Growth (3y) 1,314.001,627.00794.00498.00283.00503.00449.0075.00145.00104.00127.0033.00153.00121.00232.00-92.0040.00-188.00-623.00239.0059.00-54.00-71.00-280.00-117.00-4.00-94.00111.00-97.00-115.00449.00588.00-372.00-1875.00-61.00720.00-853.00-362.00-568.00-3037.002.00-44.00-290.00-1211.00-83.001,383.00-416.00-868.00467.0023.00209.002,084.00-363.00-175.00-115.00-1317.00
EBT Margin Growth (5y) 1,286.001,877.00996.00558.00514.00370.00416.00-27.00134.00-79.00-431.00223.0031.00195.00131.00-220.00115.00-137.00-127.009.00-108.00-299.00-110.00778.00-493.00-1800.00-162.00592.00-779.00-311.00-73.00-3268.00-165.00-288.00-328.00-153.00-459.00-414.00-485.00-387.00-214.00-173.00-313.00-1772.00-156.001,412.00-383.00-2190.00
EBT Margin (QoQ) -421.00788.00311.00275.005.0020.00133.0031.00209.00-116.00-32.00111.00-108.00-45.0015.0060.00225.00-34.00-241.00101.00169.00-93.00-127.00231.00-140.0066.00-310.00192.00-3.00-468.00622.00-80.0056.00-110.00-336.00395.00-27.00-24.00-105.00-16.00-21.0096.00761.00-1040.00-1447.001,705.00445.00-1179.00464.00-230.00-2574.003,023.00-67.00-150.00-161.0088.0019.00-95.00-7.00156.0020.00-44.00-699.00576.00121.00-90.00-1363.00
EBT (QoQ) -310.85%140.57%189.77%64.21%11.14%1.76%26.36%16.48%27.48%-11.05%-3.99%19.31%-11.98%-12.63%2.88%14.00%23.66%-7.09%-15.40%21.35%21.21%-14.13%-12.33%21.01%-8.55%-2.02%-15.55%28.99%2.37%-44.88%100.14%-0.17%3.99%-7.84%-24.67%60.85%-5.42%-9.87%-5.65%-1.87%-2.67%7.06%73.99%-60.84%-148.39%402.22%119.12%-77.18%122.06%-35.10%-163.27%354.03%-8.57%-9.72%-17.69%15.89%11.29%-13.77%-3.78%26.64%2.76%-9.40%-89.26%700.00%22.41%-12.68%-196.77%
Enterprise Value Growth (1y) -269.49%37.20%-70.04%-20.90%47.69%-109.48%12.11%26.63%-90.37%-38.16%-66.56%-123.40%-91.53%-104.11%-52.10%-32.41%-17.88%17.80%16.39%16.99%-29.52%-47.64%-34.94%30.87%66.80%59.68%54.50%27.97%13.04%26.96%26.08%-21.13%-7.98%12.70%20.30%-42.14%-25.74%-124.46%-208.14%-11.94%-98.69%-207.48%-146.54%-95.10%-92.90%35.44%42.04%-13.00%17.17%7.28%13.82%31.11%41.45%44.22%27.48%-22.96%-17.42%-77.35%-154.08%-48.15%120.33%113.32%108.92%-11.51%
Enterprise Value Growth (3y) -54.38%-22.04%-35.52%-25.61%-24.01%-80.77%-30.58%-29.47%-62.59%-32.34%-28.43%-34.91%-43.00%-35.30%-19.72%8.75%20.26%21.20%19.93%25.51%27.95%24.24%23.15%15.51%32.19%36.41%35.52%-7.44%-5.69%-12.70%-21.99%-24.45%-39.21%-81.97%-82.27%-45.87%-68.91%-64.55%-63.90%-35.13%-46.98%-22.55%-7.19%-14.95%2.19%30.63%28.71%1.45%17.11%2.84%-16.67%-7.86%28.86%28.70%29.35%-26.65%
Enterprise Value Growth (5y) -52.72%-24.98%-25.92%-16.85%-23.83%-48.28%-20.23%-4.49%-13.07%-6.65%-5.40%-4.10%3.33%6.11%10.41%7.89%13.80%20.78%21.27%6.57%12.68%3.15%-2.20%0.82%4.87%-12.15%-15.29%-22.05%-35.25%-23.23%-21.00%-33.55%-33.94%-29.25%-24.78%-19.30%-18.51%-18.17%-22.44%-15.89%-16.90%-12.73%-17.81%-22.57%17.33%15.76%15.80%-9.60%
Enterprise Value (QoQ) -155.18%2.76%-47.36%-1.05%56.63%-163.30%-4.78%56.28%-73.68%-10.47%12.53%-13.45%-26.04%-33.18%-17.31%2.74%-34.32%0.76%-2.12%13.41%6.34%-0.95%-1.39%-35.11%-6.77%7.74%48.06%35.11%-29.65%-4.11%17.77%21.66%-8.90%-5.37%-34.75%30.17%11.95%3.80%-140.31%38.23%-57.18%-32.06%12.70%-9.65%-143.23%-5.89%30.92%-8.42%18.60%4.94%-34.68%20.52%8.88%11.64%-7.66%32.45%13.20%-14.89%-82.54%35.49%-31.10%-64.60%-6.43%108.85%-14.12%10.27%-1,429.81%
EPS (Basic) Growth (1y) 1,183.33%332.26%533.33%242.37%73.85%106.94%-16.76%-49.61%-35.40%-63.76%-44.36%-1.48%-15.07%40.74%65.91%133.35%12.90%10.53%0.00%-51.03%12.86%-21.43%-4.11%88.52%-5.06%15.15%-42.86%49.99%18.67%32.89%120.00%-169.33%20.22%28.71%11.36%289.86%-28.04%-35.38%-4.08%-3.27%-18.18%-155.95%-42.55%56.88%-57.14%319.15%-25.93%-109.29%211.11%-11.65%192.50%307.26%10.71%7.69%-68.38%83.80%1.08%41.84%191.89%-376.56%-23.40%-25.18%-31.48%31.64%
EPS (Basic) Growth (3y) 141.97%55.25%43.15%19.34%-1.56%1.82%-8.41%5.03%-14.75%-17.39%-2.63%4.03%2.67%6.92%16.74%29.15%6.55%0.00%-18.17%11.46%8.33%6.34%6.43%-58.21%10.64%25.35%11.87%25.45%0.88%3.39%32.95%8.38%-10.88%-35.09%-15.02%69.63%-36.81%-7.47%-25.82%-28.89%2.94%2.70%7.57%-32.89%13.86%59.86%-11.84%-29.25%51.56%10.51%39.25%-119.23%-5.01%4.55%-14.16%-76.25%
EPS (Basic) Growth (5y) 68.71%36.33%37.23%14.20%3.98%-1.73%-5.92%1.35%-7.87%-12.60%-12.74%26.06%4.04%13.34%14.87%-33.50%11.53%11.33%6.07%12.76%1.92%0.00%5.19%29.20%-4.43%-22.08%-5.06%24.54%-18.48%6.27%0.00%-16.93%-1.15%-2.06%5.86%20.64%-2.77%-5.49%-17.70%-11.68%4.07%10.60%2.82%-28.74%2.71%33.33%6.50%-21.70%
EPS (Basic) (QoQ) -416.67%148.39%9.85%294.48%10.77%31.94%-40.62%100.30%31.86%-46.93%-64.05%156.80%-26.03%-18.52%-36.35%121.38%22.58%-3.95%-10.47%7.11%20.00%-13.10%-56.16%146.83%-16.46%6.06%-13.81%24.31%1.33%-47.37%126.24%-1.65%13.48%-12.87%-171.29%270.55%21.50%-24.62%21.55%-35.36%9.09%11.90%22.57%-45.32%-174.60%214.89%234.72%-85.06%281.48%-61.17%-142.00%600.01%8.33%28.57%-70.24%167.09%5.38%-62.24%72.97%46.87%47.87%-22.30%-263.89%140.68%44.44%-28.85%-263.51%
EPS (Weighted Average and Diluted) Growth (1y) 1,150.00%319.35%480.00%202.71%58.73%92.65%-22.79%-51.37%-36.00%-61.83%-35.99%7.55%-4.69%50.00%67.44%148.45%13.11%10.67%1.39%-50.83%14.49%-21.69%-4.11%88.95%-5.06%16.92%-44.29%50.15%18.67%31.58%125.64%-169.27%20.22%30.00%11.36%289.67%-28.04%-36.15%-4.08%-3.19%-18.18%-156.63%-43.62%56.98%-57.14%319.15%-24.53%-109.28%211.11%-11.65%187.50%307.34%10.71%6.59%-67.83%84.82%0.00%43.30%191.89%-376.56%-22.58%-25.90%-32.41%32.20%
EPS (Weighted Average and Diluted) Growth (3y) 133.11%53.44%42.06%16.55%-1.07%3.32%-6.11%9.12%-11.63%-14.11%2.81%9.53%7.27%9.14%17.64%32.16%7.13%0.44%-18.48%11.74%8.85%6.41%6.43%-58.28%10.64%25.99%11.87%25.42%0.88%2.98%34.08%8.35%-10.88%-35.18%-15.55%69.65%-36.81%-7.47%-25.82%-28.89%2.94%3.11%6.95%-32.90%13.86%59.58%-11.29%-29.14%51.02%10.51%39.25%-119.65%-5.01%4.22%-14.06%-76.15%
EPS (Weighted Average and Diluted) Growth (5y) 68.29%36.14%37.23%14.10%4.63%-0.90%-4.26%3.84%-5.59%-10.32%-10.30%30.10%6.82%14.87%15.40%-34.50%11.90%11.63%6.36%12.88%2.22%0.00%5.19%29.26%-4.43%-22.18%-5.41%24.56%-18.48%6.27%0.51%-16.92%-1.15%-1.87%5.50%20.63%-2.77%-5.69%-17.70%-11.57%3.85%10.86%2.82%-28.80%2.71%33.19%6.61%-21.68%
EPS (Weighted Average and Diluted) (QoQ) -416.67%148.39%9.46%283.71%7.94%27.94%-42.87%101.20%31.00%-48.72%-64.02%164.80%-21.88%-14.00%-39.55%134.68%22.95%-4.00%-10.30%6.84%20.29%-12.05%-56.50%148.76%-17.72%7.69%-14.28%24.99%1.33%-48.68%131.01%-1.22%12.36%-12.00%-170.92%271.44%21.50%-24.62%20.79%-34.95%7.79%13.25%21.92%-45.03%-174.60%212.77%239.45%-84.99%281.48%-61.17%-141.75%602.95%8.33%26.37%-69.89%168.57%4.30%-61.86%72.97%45.31%49.46%-22.30%-263.89%140.68%43.06%-29.13%-264.38%
FCF Margin Growth (1y) -290.0036.0038.00229.00-713.00459.00440.00-245.00309.00-105.00203.00580.00-48.00-71.00-195.00-785.001.00-254.00-228.008.00-158.0020.00-300.00672.00233.00151.00410.00187.0015.0055.00-131.00178.00-156.00-305.00139.00132.00149.00578.00515.00-1432.00941.00-1106.00516.00310.00-274.00284.00-1568.006,369.00-565.00-148.00414.00-5566.00-334.00-124.00-285.00622.00-325.00743.00483.00-413.00751.00556.00133.00-236.00
FCF Margin Growth (3y) -694.00389.00681.00565.00-452.00283.00448.00-450.00262.00-430.00-219.00-197.00-205.00-305.00-723.00-105.0076.00-83.00-118.00868.0090.00225.00-22.001,037.0092.00-99.00418.00497.008.00329.00523.00-1122.00934.00-832.001,170.00-990.00816.00-244.00-538.005,247.00102.00-970.00-639.001,114.00-1173.0012.00-1440.001,426.00-1223.00470.00612.00-5356.0093.001,174.00331.00-26.00
FCF Margin Growth (5y) -742.0065.00258.00-212.00-609.0049.00-79.00231.00337.00-259.00-110.00663.0042.00-99.00-444.00260.00-65.00-333.00-110.001,178.0083.00499.00633.00-263.001,181.00-627.001,448.00-625.00675.00-494.00-530.005,557.0095.00-696.0015.00-186.00-83.00-516.00-409.00304.00-557.00-352.00-440.001,323.00-746.001,310.00-823.00778.00
FCF Margin (QoQ) 254.00-480.00534.00-598.00579.00-478.00726.00-1541.001,752.00-497.0041.00-987.001,337.00-188.00418.00-1616.001,315.00-312.00-172.00-829.001,060.00-286.0064.00-995.001,238.00-606.001,036.00-1435.001,156.00-347.00813.00-1607.001,196.00-533.001,122.00-1941.001,047.00-89.001,115.00-1924.001,476.00-153.00-832.00449.00-571.001,469.00-1037.00-135.00-13.00-383.006,900.00-7069.00404.00179.00921.00-1837.00614.0018.001,828.00-2785.001,681.00-242.00932.00-1620.001,485.00-664.00564.00
FCF Payout Ratio Growth (1y) 21.05%50.33%-50.59%67.43%-71.75%437.21%-79.90%32.28%294.65%4,988.42%-181.15%116.43%-3.79%23.01%8.34%351.95%-62.81%-47.24%-31.45%-85.41%-17.17%-4.27%-3.86%32.32%-7.73%31.54%59.42%-15.72%-6.40%-57.83%-46.33%-50.59%729.37%152.74%2,900.00%-34.62%-70.86%13.51%-91.19%-4,668.57%-54.88%-455.45%20.34%107.67%-1.62%77.60%259.42%129.63%-60.14%62.54%-92.42%-86.91%103.31%-699.14%-52.67%48.19%2.31%
FCF Payout Ratio Growth (3y) -33.85%-30.51%118.80%157.75%61.07%258.01%114.29%-13.60%152.13%237.97%163.07%-47.16%12.58%-33.33%-5.73%-10.62%-4.45%-34.25%-1.68%1.66%-45.41%-10.57%-4.06%-6.31%-18.02%92.76%36.97%194.98%-35.19%31.27%43.34%12.35%-155.91%2.92%-28.62%47.05%31.84%-49.43%-42.67%-27.51%100.40%-43.86%-31.97%-31.06%26.47%-7.28%12.47%-49.49%-23.63%-6.06%
FCF Payout Ratio Growth (5y) -22.50%-19.94%46.75%152.41%43.70%25.42%97.76%24.83%-17.61%60.23%49.43%69.31%-17.87%9.73%-23.86%-5.02%-9.39%-18.33%17.15%23.52%76.06%-44.52%11.57%21.74%16.80%-79.16%-1.20%-18.12%22.16%-0.93%0.08%5.53%43.73%21.06%-15.63%29.15%-2.84%-7.19%-36.31%-36.31%-57.63%9.31%-18.12%
FCF Payout Ratio (QoQ) -94.65%-45.18%17.90%-81.98%299.56%-668.13%106.91%242.64%-85.05%-2,014.10%92.76%-205.76%153.67%97.83%-14.31%-184.63%175.52%725.24%-92.95%-435.07%135.16%75.61%-59.96%-521.82%132.42%141.70%-72.08%-412.99%175.48%27.78%-69.00%-627.78%125.67%17.65%420.41%-66.44%1,360.00%-97.44%131.91%30.74%13.29%-1,430.00%102.29%-1,130.08%138.35%-15.22%-70.63%-334.54%715.38%-45.83%-94.90%-320.45%224.44%-6.42%-20.81%-966.53%107.37%193.00%-45.33%
Free Cash Flow Growth (1y) -70.07%64.17%76.47%71.96%-1,368.18%118.57%355.42%-15.94%42.47%-7.65%26.17%83.29%-10.75%-5.16%-19.00%-60.27%-12.24%-15.66%-28.92%7.61%-34.46%-4.77%-78.46%164.31%34.86%39.41%547.95%24.08%-1.00%9.22%-19.49%29.99%-77.05%-25.32%41.26%8.35%38.40%86.34%102.38%-88.28%289.61%-96.67%52.94%302.04%0.68%1,230.00%-102.56%116.24%-141.50%-53.38%1,340.00%1.64%-195.08%-51.61%-70.97%56.81%-71.11%890.00%458.33%-23.27%87.99%69.02%27.86%-12.28%
Free Cash Flow Growth (3y) -61.13%49.09%116.44%38.38%-116.01%24.16%66.96%-15.09%10.58%-9.60%-10.11%-7.81%-18.67%-8.67%-50.13%4.15%0.57%3.84%-0.27%52.25%4.00%13.18%3.96%62.15%-5.22%4.37%94.59%20.45%-3.28%14.97%32.03%-45.14%59.63%-64.07%63.52%-20.07%46.99%-6.17%-27.64%0.63%7.47%-40.88%-21.36%106.74%-47.86%44.22%-54.81%51.05%-59.99%30.71%180.63%6.94%15.35%100.80%27.50%1.81%
Free Cash Flow Growth (5y) -36.36%21.53%42.32%2.52%-69.99%8.98%-6.55%11.73%8.93%-0.39%0.27%20.77%-1.92%3.01%-8.34%12.75%-11.95%-1.80%2.44%37.81%0.71%15.07%26.28%-11.55%27.43%-41.14%86.90%-3.81%32.62%-7.59%-15.89%7.50%2.88%-22.06%6.81%2.34%-7.57%-28.54%-22.16%10.19%-31.95%-0.20%-4.65%60.45%-17.64%118.85%-8.00%18.33%
Free Cash Flow (QoQ) 90.82%-75.76%487.50%-88.99%946.59%-73.94%472.50%-181.22%280.38%-45.70%5.67%-155.58%389.56%-25.82%53.52%-133.59%347.96%-36.64%-24.71%-194.89%286.34%-46.60%13.98%-218.56%231.97%-87.92%1,298.83%-129.22%382.40%-43.87%167.87%-123.79%405.38%-58.63%332.51%-132.40%228.80%-21.74%231.75%-118.42%489.61%-15.00%-80.78%197.96%-93.15%3,800.00%-49.49%-25.38%-9.52%-107.52%4,360.00%-114.32%201.64%100.00%249.19%-141.57%116.67%20.00%1,786.11%-145.36%196.43%-32.32%159.20%-107.10%1,456.76%-48.80%77.82%
Gross Margin Growth (1y) 882.00669.00460.00217.00128.0026.0021.0032.0088.00101.0070.00-26.00-45.0030.0074.00154.00115.0058.00-13.00-82.0023.00-41.0025.0030.00-115.0021.0014.00113.0098.0014.0031.00-34.00-22.007.00-80.00-70.00-100.00-142.0024.0016.00-61.00-791.00-62.00-163.0079.00807.00-137.00-2886.00-173.00-209.00-21.002,846.00-162.0034.00-81.00-55.0086.0049.0044.00115.0027.00-142.005.0060.00
Gross Margin Growth (3y) 1,098.00796.00551.00223.00171.00157.00165.00160.00158.00189.00131.0047.0093.0047.0086.00103.0022.0038.0026.0061.006.00-6.0070.00109.00-39.0042.00-35.009.00-24.00-122.00-25.00-88.00-184.00-926.00-119.00-217.00-82.00-125.00-175.00-3033.00-155.00-192.00-221.00-203.00-256.00632.00-240.00-95.00-249.00-126.00-59.002,905.00-50.00-60.00-33.00120.00
Gross Margin Growth (5y) 1,168.00884.00612.00296.00309.00174.00177.00109.0066.00169.00170.00190.0075.0082.00131.00182.0099.0059.00-23.00-43.00-116.00-141.0014.0055.00-201.00-891.00-73.00-139.00-6.00-105.00-225.00-3137.00-278.00-328.00-277.00-257.00-417.00-301.00-278.00-242.00-231.00-110.00-259.00-144.00-143.00539.00-191.0080.00
Gross Margin (QoQ) 297.00209.00302.0074.0084.000.0059.00-15.00-18.00-6.0070.0042.00-5.00-37.00-25.0022.0070.008.0055.00-18.0013.00-63.00-14.0087.00-51.002.00-9.00-58.0086.00-5.0090.00-73.001.0012.0025.00-61.0030.00-75.0035.00-91.00-12.0092.0027.00-168.00-741.00820.00-74.0074.00-13.00-125.00-2822.002,787.00-49.0063.0045.00-221.00147.00-52.0071.00-80.00110.00-57.00142.00-168.00-59.0090.00197.00
Gross Profit Growth (1y) 199.62%137.01%80.04%43.57%43.73%29.67%28.36%17.51%15.46%7.31%-2.02%-4.31%-5.33%3.50%10.45%18.13%18.98%19.21%11.83%1.65%-3.77%-9.26%-6.20%8.13%8.23%15.78%18.31%12.11%11.20%3.26%10.72%12.73%14.47%13.08%-1.27%-3.68%-12.18%-11.55%1.75%0.18%-13.87%-66.08%-1.34%41.65%83.00%337.93%25.73%-107.38%-29.71%-28.08%-6.62%1,221.05%0.35%24.09%7.41%3.13%11.61%0.74%-2.45%3.64%-0.78%-6.57%4.40%7.03%
Gross Profit Growth (3y) 70.68%48.85%31.31%17.31%16.25%12.93%11.57%9.93%9.15%9.81%6.56%4.74%2.72%3.84%5.03%9.09%7.41%7.79%7.46%7.21%5.02%2.75%7.11%10.97%11.27%10.57%8.95%6.77%3.78%1.08%3.61%2.85%-4.69%-30.26%-0.29%10.98%11.44%9.52%8.07%-28.15%3.47%2.22%5.02%5.45%8.88%57.51%8.04%-5.14%-7.66%-3.49%-0.72%140.91%3.58%5.31%3.04%4.59%
Gross Profit Growth (5y) 41.14%32.40%22.83%14.16%12.46%9.27%7.82%7.86%6.26%6.82%6.07%6.85%5.46%6.00%8.70%10.41%9.54%7.90%6.29%6.00%3.09%1.65%4.30%5.69%0.83%-16.51%5.36%11.55%11.99%8.94%6.65%-16.15%2.18%1.33%3.08%2.50%-0.48%3.23%4.83%3.91%4.41%5.95%3.95%4.62%7.41%29.76%5.13%-1.09%
Gross Profit (QoQ) 45.98%30.64%40.45%11.87%15.47%-0.76%12.00%11.99%4.17%-1.76%2.54%10.04%-3.18%-10.31%0.15%8.86%5.84%-4.29%7.11%9.64%6.06%-10.22%-2.64%3.80%0.00%-7.18%12.23%3.89%6.98%-5.15%6.35%3.05%-0.66%1.70%8.28%4.64%-1.86%-11.21%5.63%-4.60%-1.16%2.14%4.01%-17.98%-61.07%197.13%49.32%5.96%-6.85%-14.70%-108.77%1,108.77%-4.70%10.77%5.27%-9.70%17.85%-4.12%1.07%-2.28%6.37%-7.15%7.39%-6.44%0.16%3.75%10.09%
Interest Coverage Ratio Growth (1y) 2,506.99%250.19%216.01%71.16%29.81%34.82%60.75%55.29%53.39%37.90%203.37%129.31%36.91%80.11%-14.56%-3.06%38.97%12.72%-5.17%-15.76%-8.72%-55.81%-40.15%-45.86%-52.22%-8.63%-57.21%33.39%30.56%31.55%130.69%-18.17%28.52%26.00%27.27%54.52%-9.40%-2.44%-7.34%109.65%-12.50%-121.29%-22.83%-51.16%35.69%287.57%-1.02%-116.85%-19.60%71.42%57.11%908.47%52.22%99.16%
Interest Coverage Ratio Growth (3y) 273.03%68.60%148.85%82.67%39.69%49.60%60.91%51.13%42.91%40.94%34.95%23.25%20.20%-3.55%-21.44%-23.82%-15.37%-23.08%-37.61%-15.27%-17.11%-19.01%-16.09%-16.08%-7.10%14.84%7.90%19.04%14.98%17.38%39.60%38.40%0.63%-31.26%-3.09%16.53%2.46%-26.97%-10.88%-29.52%-1.54%-11.87%6.27%-12.70%18.42%103.31%
Interest Coverage Ratio Growth (5y) 150.56%50.29%65.68%37.85%28.16%10.77%18.78%9.50%4.94%2.48%-8.84%6.22%1.62%1.52%-13.70%-13.56%0.34%-5.48%-6.54%-5.11%-7.89%-8.17%-6.97%13.87%-8.67%-18.27%-2.12%11.55%12.54%-8.38%15.75%-17.27%2.14%-3.40%7.20%16.60%5.65%5.87%
Interest Coverage Ratio (QoQ) -2,010.00%138.46%97.61%79.59%10.04%-19.08%7.03%36.20%14.29%-3.51%3.39%34.53%2.74%112.28%-21.85%-19.68%35.16%0.70%-11.33%15.15%9.63%-15.29%-21.23%24.78%-46.92%14.72%-28.74%10.12%1.49%-46.27%122.16%7.78%2.26%-5.79%-21.19%69.26%0.26%-4.84%-4.32%-0.75%7.95%-9.61%116.49%-58.58%-126.26%427.69%37.00%15.08%-63.70%72.92%-123.32%649.15%-22.59%58.49%20.00%3.40%1.28%
Net Cash Flow Growth (1y) 410.83%-208.59%4,970.45%-80.25%-718.23%180.63%-88.01%-161.78%115.48%-28.64%417.90%741.53%-93.28%15.84%-53.57%-76.09%-5,462.50%-130.87%-2.59%117.68%331.31%235.38%-207.31%-1,207.36%-165.03%138.68%128.17%90.17%54.44%-84.57%-4.95%375.06%-46.26%-368.16%-1.73%229.66%-68.22%493.75%1,217.65%-124.94%137.33%480.95%-59.38%-430.93%30.86%-115.85%-161.54%173.59%-414.15%59.20%-151.79%-141.95%17.42%-12.68%134.75%470.44%-73.09%431.25%1,330.61%-79.29%14.08%15.47%-81.03%9.84%
Net Cash Flow Growth (3y) 70.71%-14.51%218.30%-7.84%-59.93%38.67%-33.93%-1.78%17.67%-31.14%32.81%74.78%102.79%-21.48%-35.46%-98.01%-335.62%-0.09%-33.47%-63.49%11.83%35.70%-34.01%44.14%-34.50%-44.03%31.29%42.47%-3.88%17.67%130.88%-31.25%42.90%294.38%73.91%-85.32%41.31%-53.62%-74.29%-0.86%-15.34%-33.43%-38.02%-17.91%-75.39%-27.50%-18.64%46.49%-86.54%52.16%143.95%-31.47%-7.09%84.79%43.31%41.66%
Net Cash Flow Growth (5y) -60.72%-17.33%73.41%-16.44%51.50%17.90%-18.14%-90.13%3.44%-3.79%-6.67%-29.45%-34.92%-29.17%-33.51%9.28%-123.49%-19.26%-22.75%84.69%-11.01%48.68%30.06%-34.87%-22.92%86.55%27.80%-3.37%20.57%-28.47%-38.39%61.05%-30.44%-42.94%-58.96%-27.33%-16.35%-10.76%23.58%8.65%-17.01%6.99%25.63%26.64%-47.78%-22.55%7.89%17.71%
Net Cash Flow (QoQ) 1,439.17%-102.74%2,297.73%-61.43%-567.83%222.81%-91.09%-1,307.33%161.01%-81.73%-145.91%402.54%181.23%32.57%-43.13%-96.83%4,745.83%-46.86%-70.71%-811.05%72.11%267.69%-34.55%655.58%-83.67%-232.92%-575.39%55.63%159.92%-84.31%-335.71%-105.59%120.29%-3.35%582.08%-209.32%62.79%135.42%2,188.24%-155.78%187.10%18.52%-143.30%183.51%1,255.56%-91.71%-665.93%120.58%-264.15%67.82%776.79%-187.86%78.68%-98.59%-12.77%-72.96%70.91%161.25%1,102.04%-180.81%155.67%164.53%-82.60%-435.25%174.82%-56.54%0.75%
Net Income Growth (1y) 1,392.06%358.70%457.50%104.24%58.97%90.76%31.57%10.03%26.51%-24.57%-27.81%-0.47%-9.22%42.71%63.27%18.01%12.52%10.99%0.06%-1.34%12.26%-21.26%-4.10%-8.14%-7.73%11.44%-43.28%43.28%15.24%26.05%106.80%-168.04%18.74%28.45%11.00%287.88%-27.85%-35.92%-4.17%-4.44%-19.88%-146.15%-37.68%62.45%-31.39%426.19%-9.30%-110.39%-25.53%-80.29%-12.82%305.00%-30.00%-144.44%-136.27%-93.90%-114.29%50.00%78.38%-140.00%
Net Income Growth (3y) 203.60%78.87%74.30%30.78%22.22%27.11%15.75%8.93%8.92%6.11%5.65%5.04%4.67%7.64%16.14%2.27%5.24%-0.88%-18.35%9.10%6.08%3.42%4.00%-42.53%8.08%21.74%9.19%22.35%-0.43%1.24%30.05%6.90%-11.79%-33.51%-12.81%70.04%-26.53%-1.19%-18.48%-29.29%-25.75%-33.30%-21.02%-29.80%-29.02%34.14%-31.75%-76.49%-27.54%-26.91%-27.41%63.16%
Net Income Growth (5y) 95.47%51.18%53.96%21.10%18.19%12.41%8.27%3.21%6.00%0.95%-8.50%8.81%4.05%11.87%12.94%-24.93%9.79%9.54%4.55%10.67%0.45%-1.86%3.65%9.96%-6.10%-20.43%-4.91%23.24%-11.51%9.33%4.45%-17.15%-18.91%-24.57%-12.12%21.26%-27.04%-15.82%-16.77%-54.20%-15.34%-15.62%-15.31%-14.97%
Net Income (QoQ) -438.10%159.00%183.00%43.82%7.74%27.14%3.68%11.94%29.29%-12.31%-13.29%28.69%-22.91%-16.09%19.55%17.38%21.20%-4.00%-13.59%11.91%19.56%-13.46%-14.80%27.34%-16.14%5.40%-18.38%27.92%1.27%-46.35%106.16%2.89%10.77%-11.99%-167.83%279.55%19.83%-23.94%14.81%-31.05%6.43%13.74%14.49%-42.19%-161.31%253.57%198.45%-75.58%191.49%-57.30%-134.19%275.00%-22.86%88.89%-19.61%-40.24%-148.98%-54.17%113.51%-240.00%-71.43%33.33%75.00%
Net Income towards Common Stockholders Growth (1y) 779.37%177.33%562.22%235.42%91.59%118.16%38.62%-3.57%23.05%-34.40%-47.75%1.61%-7.73%82.26%133.41%136.77%21.80%13.26%-1.99%-51.34%13.93%-31.41%-8.12%86.24%-18.50%9.07%-86.00%43.28%17.09%39.80%681.95%-168.04%6.97%34.77%7.88%287.88%-54.51%-61.11%-23.35%-4.44%128.33%-213.51%50.00%62.45%-31.39%426.19%-9.30%-110.39%-25.53%-80.29%-12.82%305.00%-30.00%-144.44%-136.27%-93.90%-114.29%50.00%78.38%-140.00%
Net Income towards Common Stockholders Growth (3y) 162.15%45.91%74.88%48.68%29.57%37.65%19.13%32.38%11.41%10.63%6.13%5.39%8.59%12.29%28.09%28.98%4.19%-5.37%-49.86%9.10%2.83%1.51%0.19%-56.26%0.69%27.14%5.70%22.35%-17.10%-9.85%86.30%6.90%3.57%-37.42%7.44%70.04%-10.68%12.92%1.41%-29.29%5.27%-9.97%5.85%-29.80%-29.02%34.14%-31.75%-76.49%-27.54%-26.91%-27.41%63.16%
Net Income towards Common Stockholders Growth (5y) 82.06%33.78%57.39%30.51%24.73%15.17%8.77%16.02%5.13%0.26%-31.24%25.59%4.09%16.64%18.14%-32.55%7.22%9.81%1.24%10.67%-11.95%-11.33%-3.62%26.66%1.18%-23.79%6.31%23.24%-2.24%22.09%54.48%-17.15%-10.71%-17.49%-0.39%21.26%-17.97%-16.28%-18.43%-54.20%-16.18%-16.67%-15.92%-14.97%
Net Income towards Common Stockholders (QoQ) -838.10%77.16%242.22%122.92%6.78%36.54%3.21%27.33%21.59%-13.24%-28.21%62.48%-35.18%-30.89%39.60%47.54%28.03%-11.49%41.61%-24.10%19.05%-23.41%-29.69%77.72%-28.33%2.59%42.53%-22.23%-4.08%-86.83%1,358.65%-36.44%14.52%-26.35%-226.92%199.92%44.28%-41.04%121.03%-75.81%23.33%16.22%175.58%-42.19%-161.31%253.57%198.45%-75.58%191.49%-57.30%-134.19%275.00%-22.86%88.89%-19.61%-40.24%-148.98%-54.17%113.51%-240.00%-71.43%33.33%75.00%
Net Margin Growth (1y) 409.00967.00574.00260.00141.00227.0040.00-70.0054.00-196.00-216.0017.00-25.00277.00317.00425.0041.00-15.00-75.00-427.00107.00-159.00-5.00273.00-187.00-22.00-444.00221.0048.00157.00370.00-1369.00-38.00116.0022.001,474.00-240.00-416.00-108.00-37.00367.00-879.00164.0054.00-367.001,318.00-167.00-1626.00-7.00-550.00-26.00892.00-83.00-245.00-418.00-233.00-164.0032.0079.00-20.00
Net Margin Growth (3y) 604.00997.00398.00207.00170.00308.00142.00372.0070.0066.0026.0015.00124.00103.00238.00271.00-39.00-196.00-524.0066.00-32.00-24.00-78.00-875.00-177.00251.00-51.00326.00-230.00-144.00285.0067.0089.00-1180.0079.001,491.00-239.0023.00-110.00-1609.00-6.00-111.00-29.00-679.00-456.00524.00-611.00-966.00-254.00-762.00-366.00639.00
Net Margin Growth (5y) 621.001,260.00640.00205.00319.00134.0062.00218.00-10.00-115.00-423.00509.00-15.00239.00164.00-877.00-29.0077.00-131.00171.00-310.00-324.00-164.00561.00-50.00-1045.005.00343.00-230.00295.00282.00-1504.00-285.00-412.00-114.00758.00-329.00-772.00-555.00-949.00-253.00-323.00-368.00-932.00
Net Margin (QoQ) -568.00514.00292.00172.00-11.00121.00-22.0054.0074.00-65.00-133.00177.00-175.00-86.00100.00136.00126.00-45.00208.00-248.0070.00-106.00-144.00286.00-195.0049.00134.00-174.00-31.00-374.00799.00-347.0079.00-160.00-941.00984.00233.00-254.00511.00-730.0056.0055.00581.00-325.00-1190.001,098.00472.00-746.00495.00-387.00-988.00873.00-48.00137.00-69.00-102.00-210.00-37.00116.00-34.00-14.0010.0017.00
Operating Income Growth (1y) 1,838.18%336.97%347.27%133.88%68.20%94.63%61.63%21.41%25.88%-15.24%-18.01%-10.68%-12.05%25.79%38.40%9.96%17.48%15.28%5.36%13.05%11.32%-13.58%-0.25%-5.51%1.77%11.09%-36.10%46.13%10.33%10.65%81.25%-29.08%14.24%5.00%1.24%28.01%-20.72%-8.95%-0.72%79.70%-25.00%-127.37%2.90%-55.23%103.54%506.41%-10.92%-127.57%-33.00%-34.07%4.74%549.15%1.48%59.33%2.64%6.04%7.66%-10.81%-0.74%-212.46%-19.66%-2.69%-8.15%24.68%
Operating Income Growth (3y) 244.92%80.79%80.97%36.38%23.03%27.55%22.41%6.04%9.16%7.12%6.14%3.55%4.78%7.81%13.30%5.51%10.00%3.44%-12.43%16.00%7.72%2.04%4.93%-0.70%8.65%8.88%5.45%9.88%-0.03%1.89%22.13%17.72%-12.10%-31.26%1.13%0.98%6.57%0.42%-3.09%-30.49%0.75%-9.82%-1.35%-17.85%11.44%84.39%-1.43%9.50%-9.88%-2.15%2.19%-74.96%-4.25%11.41%-2.19%-42.57%
Operating Income Growth (5y) 111.58%50.29%53.94%25.82%19.48%15.63%14.03%4.96%8.06%3.37%-5.29%8.92%5.25%9.03%10.99%4.01%10.90%5.16%4.27%7.22%2.51%0.31%3.03%17.63%-5.27%-18.35%3.68%1.31%8.81%3.31%10.80%-17.10%-1.52%-6.86%-0.71%4.98%-3.83%1.25%-0.44%1.10%2.25%0.83%-0.44%-21.62%3.66%41.66%-2.67%-25.49%
Operating Income (QoQ) -1,000.00%155.56%144.73%58.40%10.04%4.86%27.97%13.91%27.33%-12.92%-3.87%18.11%-14.27%-15.76%4.72%16.29%22.62%-7.31%-16.80%24.24%20.33%-15.29%-10.73%22.34%-6.59%-2.23%-15.44%31.77%1.97%-43.76%93.40%-0.51%2.26%-7.88%-24.33%60.25%-6.01%-11.18%-4.32%-0.75%7.95%-3.16%73.19%-58.58%-139.39%464.10%-24.65%88.32%-21.34%-20.19%-123.32%557.63%-22.59%26.79%0.00%3.40%21.53%-18.32%3.31%4.98%0.68%-9.09%-217.04%175.00%21.94%-14.19%-195.97%
Operating Margin Growth (1y) 761.001,365.00604.00465.00208.00430.00238.0051.00144.00-213.00-148.00-84.00-108.00243.00287.003.0047.00-8.00-79.0070.00189.00-84.0089.00-121.00-144.00-37.00-574.00353.0046.0091.00452.00-494.00-15.00-86.00-15.00230.00-167.00-45.00-14.00835.00-160.00-1664.0013.00-1323.00136.001,391.00-380.00-1497.00-128.00-150.0081.001,751.00-67.00213.00-70.00-1.0011.00-83.0032.00-1717.00-146.00-30.00-92.00253.00
Operating Margin Growth (3y) 1,113.001,583.00694.00431.00244.00460.00377.00-31.0083.0022.0060.00-12.00128.00151.00297.00-49.0092.00-129.00-565.00301.0092.00-30.00-33.00-262.00-112.00-32.00-137.0089.00-136.00-39.00423.00571.00-342.00-1794.00-16.00-258.00-191.00-318.00-381.00-1985.00-152.00-424.00-286.00-1069.00-59.001,454.00-370.00253.00-185.00-19.0042.0033.00-203.00101.00-131.00-1465.00
Operating Margin Growth (5y) 1,052.001,817.00902.00504.00480.00368.00387.00-82.00128.00-99.00-425.00220.0031.00205.00175.00-190.00124.00-123.00-127.0038.00-90.00-160.00-62.00803.00-440.00-1740.00-138.00-399.00-159.00-313.0056.00-2249.00-334.00-554.00-315.00-5.00-386.00-255.00-371.00-236.00-208.00-293.00-325.00-2787.00-195.001,341.00-430.00-1211.00
Operating Margin (QoQ) -607.00808.00294.00267.00-3.0047.00155.0010.00219.00-146.00-32.00103.00-138.00-81.0031.0079.00213.00-36.00-253.00123.00158.00-107.00-104.00243.00-115.0065.00-314.00220.00-8.00-472.00613.00-86.0036.00-111.00-333.00393.00-34.00-40.00-88.00-5.0088.00-10.00760.00-999.00-1416.001,668.00-576.00460.00-162.00-103.00-1692.001,829.00-183.00128.00-23.0011.0097.00-156.0047.0023.004.00-41.00-1702.001,593.00120.00-104.00-1357.00
Profit After Tax Growth (1y) 1,262.86%344.29%457.50%86.15%58.97%90.76%31.57%10.03%26.51%-24.57%-27.81%-0.47%-9.22%42.71%63.27%18.01%12.52%10.99%0.06%-1.34%12.26%-21.26%-4.10%-8.14%-7.73%11.44%-43.28%43.28%15.24%26.05%106.80%-175.36%18.74%28.45%11.00%269.63%-27.85%-35.92%-4.17%-4.44%-19.88%-153.85%-37.68%62.45%-31.39%379.59%-9.30%-60.00%112.77%-21.53%135.04%64.94%15.00%14.42%-61.82%-39.37%-0.87%33.74%144.76%-85.71%-25.00%-29.48%-32.68%-1,195.45%
Profit After Tax Growth (3y) 193.90%76.68%74.30%26.80%22.22%27.11%15.75%8.93%8.92%6.11%5.65%5.04%4.67%7.64%16.14%2.27%5.24%-0.88%-18.35%9.10%6.08%3.42%4.00%-44.09%8.08%21.74%9.19%22.35%-0.43%1.24%30.05%6.90%-11.79%-34.69%-12.81%66.71%-26.53%-1.19%-18.48%-14.69%5.36%5.71%9.93%2.34%18.85%65.22%-6.63%-26.32%34.36%6.29%29.99%-47.72%-5.09%2.57%-14.32%-43.40%
Profit After Tax Growth (5y) 91.70%49.90%53.96%18.87%18.19%12.41%8.27%3.21%6.00%0.95%-8.50%8.81%4.05%11.87%12.94%-25.83%9.79%9.54%4.55%10.67%0.45%-1.86%3.65%9.96%-6.10%-21.27%-4.91%23.24%-11.51%9.33%4.45%-4.51%0.04%-0.56%7.16%30.17%-0.60%-2.83%-13.43%-9.09%5.92%12.57%4.42%-37.84%4.53%34.29%6.05%-21.30%
Profit After Tax (QoQ) -412.86%155.71%210.50%31.08%7.74%27.14%3.68%11.94%29.29%-12.31%-13.29%28.69%-22.91%-16.09%19.55%17.38%21.20%-4.00%-13.59%11.91%19.56%-13.46%-14.80%27.34%-16.14%5.40%-18.38%27.92%1.27%-46.35%106.16%2.89%10.77%-11.99%-175.13%262.11%19.83%-23.94%14.81%-31.05%6.43%13.74%14.49%-42.19%-171.53%231.63%198.45%-75.58%191.49%-57.30%31.62%29.87%7.50%27.91%-7.64%-9.45%6.96%-57.32%46.67%48.05%44.30%-21.88%-91.44%677.27%35.67%-25.43%-239.31%
Property, Plant & Equipment (Net) Growth (1y) -6.40%-1.04%3.51%13.00%19.60%8.49%7.89%4.51%-0.52%3.76%7.43%4.06%7.39%10.40%8.47%14.88%16.31%10.24%7.97%1.09%3.41%5.70%16.92%21.90%15.84%15.25%2.19%2.17%6.43%9.34%14.47%14.52%6.08%2.69%1.40%-0.99%2.31%-0.56%0.72%-1.93%-3.80%0.43%56.96%56.71%63.07%55.74%-4.27%-2.52%-8.47%-8.91%-22.05%2.91%7.97%-10.91%10.42%-15.62%-16.64%6.86%-5.50%-5.68%-3.59%-8.81%-6.85%
Property, Plant & Equipment (Net) Growth (3y) 3.65%3.66%6.26%7.11%8.51%7.51%7.93%7.70%7.51%8.09%7.95%6.51%8.90%8.76%11.04%12.28%11.69%10.33%8.86%7.98%8.43%10.03%11.00%12.57%9.36%8.97%5.86%5.03%4.92%3.74%5.35%3.60%1.45%0.84%17.04%15.02%17.08%15.86%14.81%14.42%12.82%12.52%5.41%16.28%17.24%8.12%-6.25%-5.40%-6.26%-4.64%-6.65%-6.44%-4.62%-4.60%-0.94%
Property, Plant & Equipment (Net) Growth (5y) 6.82%6.27%7.04%7.37%8.97%7.68%9.68%9.01%8.28%9.00%8.49%8.52%9.75%10.14%9.88%10.62%9.48%8.56%8.41%7.38%6.71%6.35%6.91%6.73%5.18%5.26%13.40%12.23%12.62%11.80%11.93%11.18%9.28%7.79%3.65%8.83%9.67%4.77%5.43%5.40%5.26%6.29%4.10%4.58%5.31%4.25%-6.22%
Property, Plant & Equipment (Net) (QoQ) 1.52%-2.28%-3.62%-2.12%7.34%2.22%5.22%3.59%-2.63%1.66%1.93%-1.40%1.55%5.26%-1.28%1.76%4.40%3.41%4.56%3.03%-1.05%1.28%-2.10%5.40%1.14%12.03%2.08%0.16%0.63%-0.66%2.05%4.34%3.37%4.00%2.10%-3.36%0.07%2.69%-0.31%-0.14%-2.73%4.02%-2.94%-2.04%1.55%62.57%-3.09%1.93%-3.02%-0.07%-1.32%-4.29%-3.49%-14.48%30.27%0.43%-20.37%6.00%-0.45%-0.80%2.09%-6.27%-0.64%1.41%-3.44%-4.26%
Return on Assets Growth (1y) 9.006.005.004.003.002.002.000.00-1.00-1.00-2.00-1.001.001.002.001.000.000.000.00-1.00-1.00-2.00-3.00-1.00-2.00-1.000.000.002.00-2.00-2.00-2.00-2.005.004.002.002.00-2.00-1.00-3.00-4.00-4.00-5.000.001.00-2.00-1.00-4.00-4.00-1.00-1.000.00-1.00-2.00-2.00-2.00-1.000.000.000.000.00
Return on Assets Growth (3y) 10.007.005.004.003.002.002.001.000.000.000.000.000.00-1.00-1.00-1.00-3.00-2.00-2.00-2.00-1.00-5.00-4.00-3.00-2.002.002.001.001.001.001.00-3.00-5.00-1.00-2.00-1.00-1.00-7.00-7.00-7.00-7.00-6.00-6.00-4.00-4.00-4.00-4.00-6.00-5.00-3.00-3.00-1.00-1.00
Return on Assets Growth (5y) 11.009.007.004.002.001.00-1.00-1.00-3.00-2.00-2.00-1.000.00-3.00-3.00-3.00-3.001.000.00-1.00-1.00-1.00-2.00-4.00-5.00-3.00-4.00-2.00-1.00-4.00-5.00-6.00-7.00-3.00-4.00-5.00-6.00-10.00-10.00-8.00-8.00-8.00-8.00-5.00-4.00
Return on Assets (QoQ) 3.002.002.001.001.001.001.001.000.000.00-1.00-1.000.000.001.001.000.000.000.000.000.000.00-1.000.00-1.00-1.000.00-1.001.000.000.001.00-4.000.001.000.004.00-1.00-1.000.000.000.00-3.00-1.000.00-1.002.000.00-3.000.00-1.000.001.000.000.00-1.000.000.000.000.000.000.000.000.00
Return on Capital Employed Growth (1y) 15.0011.009.008.007.007.006.001.00-2.00-4.00-5.00-1.000.000.002.002.002.003.000.00-2.00-3.00-4.00-3.00-1.00-2.00-1.001.000.003.000.000.000.00-1.001.00-1.00-1.00-1.001.002.00-3.00-4.00-11.00-10.00-1.00-1.001.00-1.00-4.00-4.001.002.003.004.003.003.002.001.00-6.00-7.00-7.00-6.000.00
Return on Capital Employed Growth (3y) 20.0014.0011.007.005.004.003.001.000.000.00-3.00-1.00-1.000.00-1.00-1.00-3.00-2.00-2.00-3.00-2.00-4.00-2.00-1.00-1.000.000.00-1.001.003.002.00-4.00-6.00-8.00-8.00-5.00-6.00-9.00-8.00-9.00-9.00-9.00-9.00-2.00-1.005.005.001.001.00-2.00-2.00-1.00-1.00-3.00
Return on Capital Employed Growth (5y) 22.0018.0013.007.005.003.000.00-2.00-5.00-5.00-5.00-2.000.00-1.000.00-1.00-1.000.00-3.00-4.00-4.00-2.00-1.00-5.00-5.00-9.00-7.00-5.00-4.00-7.00-9.00-9.00-11.00-6.00-7.00-6.00-5.00-5.00-3.00-3.00-4.00-12.00-12.00-7.00-6.00-1.00
Return on Capital Employed (QoQ) 5.003.005.002.001.001.003.002.001.001.00-3.00-1.00-1.00-1.001.000.000.001.001.000.001.00-2.00-1.000.000.00-1.001.00-1.001.000.000.002.00-2.000.000.000.001.00-1.000.000.003.00-1.00-6.00-1.00-4.000.003.00-1.00-2.00-1.00-1.000.003.000.001.001.002.000.000.00-1.00-5.000.000.000.001.00
Return on Equity Growth (1y) 20.0018.0015.0010.007.004.002.00-2.00-5.00-7.00-7.00-2.001.001.002.001.00-1.000.001.000.000.00-2.00-4.00-1.00-2.00-1.000.002.006.00-3.00-4.00-5.00-7.008.006.004.003.00-6.00-5.00-8.00-9.00-5.00-6.003.005.00-3.00-2.00-10.00-11.00-2.00-2.000.00-2.00-4.00-5.00-4.00-1.000.001.001.000.00
Return on Equity Growth (3y) 22.0016.0010.006.003.00-1.00-3.00-4.00-5.00-5.00-4.00-2.000.00-1.00-1.000.00-3.00-4.00-2.002.003.00-7.00-7.00-4.00-3.004.002.001.002.00-1.00-3.00-9.00-13.00-3.00-5.00-1.00-1.00-14.00-13.00-15.00-15.00-11.00-10.00-8.00-8.00-10.00-9.00-14.00-14.00-7.00-6.00-3.00-3.00
Return on Equity Growth (5y) 23.0017.0013.007.002.00-3.00-6.00-4.00-7.00-9.00-8.000.004.00-6.00-4.00-3.00-4.001.000.000.000.00-4.00-7.00-8.00-9.00-7.00-9.00-4.00-2.00-9.00-11.00-17.00-19.00-8.00-10.00-12.00-14.00-21.00-20.00-19.00-18.00-16.00-15.00-10.00-9.00
Return on Equity (QoQ) 7.005.004.004.005.002.00-1.001.002.000.00-5.00-3.001.00-1.000.001.001.000.00-1.000.002.001.00-3.00-1.000.000.000.00-2.001.001.003.002.00-9.001.001.000.006.00-2.00-1.00-1.00-3.00-1.00-4.00-2.001.00-2.006.000.00-7.000.00-3.000.002.000.00-1.00-2.00-1.00-1.000.000.000.000.000.000.00
Return on Invested Capital Growth (1y) 20.0012.008.003.00-1.000.002.000.00-2.00-3.00-4.00-1.001.001.002.001.000.001.000.00-2.00-3.00-4.00-4.00-1.00-2.00-1.001.002.004.00-3.00-3.00-3.00-4.006.005.003.003.00-2.00-1.00-6.00-7.00-8.00-6.004.005.005.002.00-4.00-4.00-1.001.004.004.002.003.002.003.00-5.00-6.00-7.00-10.00-1.00
Return on Invested Capital Growth (3y) 17.009.006.001.00-2.00-2.000.00-1.00-1.00-1.00-2.00-2.00-1.00-3.00-2.00-2.00-4.00-4.00-3.00-2.00-1.00-8.00-6.00-3.00-2.003.002.002.003.002.000.00-6.00-8.00-3.00-3.001.001.00-4.00-5.00-6.00-6.00-3.00-3.003.005.007.006.002.003.00-3.00-2.00-1.00-3.00-4.00
Return on Invested Capital Growth (5y) 19.0011.008.000.00-4.00-6.00-4.00-4.00-6.00-6.00-6.00-2.001.00-6.00-5.00-4.00-5.000.00-1.00-2.00-2.00-3.00-3.00-5.00-6.00-7.00-5.000.001.00-1.00-4.00-6.00-7.001.001.001.001.00-3.00-1.000.001.00-6.00-6.00-2.00-1.001.00
Return on Invested Capital (QoQ) 9.002.005.004.001.00-2.000.001.001.000.00-3.00-1.001.00-1.000.001.000.000.000.000.001.00-1.00-3.000.00-1.00-1.000.00-1.001.001.001.001.00-6.001.001.000.005.00-1.000.000.000.00-1.00-5.00-1.00-1.001.005.000.00-1.00-2.00-1.000.002.000.001.000.001.000.001.002.00-7.00-1.00-1.00-1.001.00
Return on Sales Growth (1y) 7.0010.006.003.001.003.000.000.001.00-2.00-2.000.00-1.003.003.001.000.000.00-1.00-1.001.00-1.000.00-1.00-2.000.00-5.002.001.002.004.00-14.000.001.001.0015.00-2.00-3.000.000.00-1.00-13.00-3.001.00-4.0013.00-2.00-16.000.00-5.000.009.00-1.00-2.00-4.00-2.00-2.000.001.000.000.000.000.00
Return on Sales Growth (3y) 9.0010.004.003.002.003.002.000.001.000.000.000.001.001.003.00-1.000.00-2.00-5.001.000.000.000.00-13.00-1.003.000.003.00-1.000.004.001.00-2.00-15.00-3.0015.00-6.00-3.00-5.00-16.00-4.00-5.00-5.00-7.00-5.005.00-6.00-10.00-3.00-8.00-4.006.00-2.00-2.00-3.00
Return on Sales Growth (5y) 9.0013.007.003.003.002.001.00-1.000.00-2.00-4.001.000.002.002.00-12.000.001.00-1.002.00-1.00-2.000.002.00-3.00-14.00-4.003.00-5.000.00-1.00-15.00-6.00-7.00-5.008.00-7.00-11.00-10.00-9.00-7.00-7.00-9.00-9.00-6.006.00-5.00
Return on Sales (QoQ) -3.006.003.002.000.002.000.000.002.00-1.00-1.001.00-2.00-1.001.001.001.000.00-2.000.001.00-1.00-1.002.00-2.001.00-2.001.000.00-3.004.000.001.00-1.00-13.0014.002.00-2.001.00-3.000.001.001.00-3.00-12.0011.005.00-7.005.00-4.00-10.009.000.001.00-1.00-1.00-2.000.001.000.000.000.000.000.000.000.00
Revenue Growth (1y) 57.02%55.17%37.27%27.96%34.47%27.93%27.00%15.67%10.52%2.07%-5.39%-3.08%-3.21%2.02%6.55%9.67%12.59%16.00%12.51%5.65%-4.79%-7.51%-7.29%6.59%14.33%14.63%17.53%6.40%6.10%2.60%9.12%14.49%15.66%12.73%2.56%-0.48%-7.83%-5.31%0.56%-0.58%-11.18%-44.10%1.69%53.42%75.91%163.53%34.81%-84.21%-23.20%-19.82%-5.56%435.00%9.87%21.84%12.28%6.18%6.27%-1.85%-4.78%-2.36%-2.23%0.97%4.12%3.87%
Revenue Growth (3y) 32.64%26.54%18.15%12.78%12.89%10.03%8.58%7.13%6.40%6.50%4.28%3.94%1.23%3.06%3.58%7.29%7.01%7.14%7.02%6.21%4.92%2.84%5.94%9.10%11.95%9.86%9.57%6.63%4.19%3.08%4.02%4.24%-1.80%-15.81%1.60%14.93%12.92%11.73%11.29%-37.78%6.26%5.71%8.99%9.03%14.07%37.05%12.65%-3.56%-3.57%-1.39%0.32%77.02%4.51%6.48%3.64%2.50%
Revenue Growth (5y) 20.52%19.12%14.61%10.70%9.05%7.40%5.95%6.72%5.57%5.07%4.32%4.96%4.71%5.18%7.35%8.51%8.50%7.30%6.53%6.42%4.25%3.03%4.16%5.14%2.81%-6.84%6.11%13.08%12.06%10.04%9.06%-22.79%5.05%4.74%5.95%5.10%3.97%6.38%7.89%6.47%6.98%7.15%6.72%6.09%9.05%20.60%7.22%-1.87%
Revenue (QoQ) 11.80%12.18%16.59%7.39%10.48%-0.76%8.68%12.85%5.11%-1.48%-1.01%7.83%-2.93%-8.68%1.41%7.68%2.31%-4.63%4.38%10.54%5.42%-7.51%-1.98%-0.39%2.40%-7.28%12.69%6.85%2.67%-4.94%2.02%6.55%-0.72%1.11%7.04%7.64%-3.23%-8.02%3.87%-0.31%-0.58%-2.31%2.69%-10.94%-37.43%77.70%54.93%2.11%-6.26%-9.10%-81.85%396.61%-2.14%7.07%2.82%1.99%8.51%-1.33%-2.76%2.07%0.22%-4.27%-0.29%2.21%3.50%-1.29%-0.53%
Share-based Compensation Growth (1y) -5.77%-21.92%-7.41%75.61%-2.04%12.28%4.00%-25.00%337.50%57.81%90.38%190.74%-27.62%-28.71%-30.30%-53.50%-48.68%11.11%20.29%9.59%39.74%21.25%19.28%21.25%-11.93%10.31%-29.29%68.04%36.46%4.67%60.00%1.23%14.50%-37.50%42.86%-9.09%-46.67%28.57%-18.75%-20.00%25.00%-33.33%0.00%20.00%150.00%15.38%0.00%6.67%-46.67%250.00%-8.33%18.75%150.00%-71.43%63.64%-42.11%-15.00%100.00%-22.22%72.73%11.76%-12.50%
Share-based Compensation Growth (3y) 59.25%11.43%22.39%56.45%45.84%8.10%11.33%0.46%17.57%7.72%16.87%14.00%-19.63%-1.34%0.00%-14.83%-14.20%14.12%0.48%30.70%18.87%11.87%10.50%27.29%11.23%-10.30%17.35%15.64%-5.90%-5.60%22.92%-9.70%-8.61%-18.78%5.09%-7.17%28.92%-2.13%-18.90%14.47%21.14%-14.94%32.64%3.23%46.85%15.44%14.47%-9.82%4.26%25.99%5.27%5.90%33.42%-20.63%
Share-based Compensation Growth (5y) 8.45%1.85%8.98%14.30%17.34%11.22%14.64%6.14%14.87%10.83%6.13%24.73%-9.01%2.09%2.50%1.00%-0.26%-0.56%18.32%15.49%0.51%2.38%9.39%8.45%-1.71%-9.16%5.60%4.56%6.99%16.47%-13.27%-1.74%7.39%-6.51%11.16%-6.01%22.10%4.56%-11.81%17.61%4.10%5.51%5.92%6.96%25.93%7.89%
Share-based Compensation (QoQ) 40.38%-26.03%-24.07%19.51%16.33%-12.28%44.00%-33.33%33.33%-18.75%3.85%288.89%-51.90%-1.98%58.59%-3.18%-52.63%-4.17%5.80%6.85%2.56%3.75%-3.61%36.25%-11.01%2.06%-2.02%-1.03%11.46%-34.58%132.86%-19.63%-14.50%0.00%47.32%-9.09%-53.33%128.57%-6.25%-46.67%12.50%44.44%-7.69%-16.67%-40.00%116.67%25.00%0.00%-46.67%50.00%33.33%-50.00%250.00%-60.71%72.73%5.26%-60.00%125.00%-38.89%54.55%-5.88%-12.50%35.71%0.00%-26.32%
Shareholder's Equity Growth (1y) -1.19%6.19%30.74%4.95%21.40%6.97%35.26%15.59%17.45%25.95%23.74%16.20%10.96%10.60%21.68%18.21%19.59%10.64%3.01%-4.68%-3.65%-0.32%14.07%5.57%0.12%0.07%12.90%-7.48%-1.71%3.31%-9.24%15.41%9.81%6.48%39.47%9.19%11.05%9.78%11.36%10.92%5.80%7.43%13.16%36.80%37.04%33.83%8.00%2.65%7.32%9.98%3.39%12.43%11.29%-16.98%-18.06%-21.32%-19.38%5.69%-7.25%-2.52%-3.44%-3.18%-1.61%
Shareholder's Equity Growth (3y) 12.11%12.68%29.82%12.13%16.52%14.22%26.75%16.66%15.94%15.51%15.75%9.40%8.53%6.85%12.66%5.96%4.88%3.34%9.88%-2.35%-1.76%1.01%5.34%4.07%2.62%3.26%12.64%5.25%6.22%6.49%12.13%11.81%8.86%7.89%20.68%18.33%17.20%16.43%10.82%15.92%15.88%16.50%8.11%16.44%17.85%6.91%-2.92%-3.16%-1.25%-1.18%-7.72%-4.82%-4.67%-5.29%-9.24%
Shareholder's Equity Growth (5y) 13.33%11.85%22.36%9.70%12.76%10.44%19.07%9.83%8.50%8.98%14.84%5.04%4.70%4.75%7.94%4.90%4.48%3.96%10.92%3.25%2.95%3.79%12.67%6.43%4.89%5.36%12.49%12.09%11.69%11.67%11.49%14.44%13.67%13.07%14.43%13.84%13.97%7.58%2.89%6.62%6.90%6.77%-0.81%3.90%4.97%4.57%-3.54%
Shareholder's Equity (QoQ) 4.22%-45.02%87.93%-8.24%12.00%-32.31%50.87%6.15%-1.31%-14.41%28.93%7.85%5.83%-15.92%21.08%2.99%5.49%-7.49%17.62%4.18%-2.40%-13.87%8.84%5.31%0.97%-1.43%0.74%-0.13%0.92%11.20%-17.45%6.10%6.08%-2.31%4.96%0.95%2.87%27.96%-17.82%2.67%1.69%29.79%-18.14%-2.08%3.25%36.72%-1.04%-1.91%0.84%10.33%-5.95%2.56%3.34%3.72%2.28%1.52%-22.91%2.36%-1.79%4.02%1.07%-10.17%3.22%3.04%1.33%-8.72%
Tax Rate Growth (1y) -3073.00-1317.00-335.001,178.00359.007.002,040.001,046.00198.001,224.001,371.00-373.00-48.00-819.00-1318.00-471.00343.00291.00480.00840.00-119.00385.00-62.00-22.00395.00-132.00550.00113.00-152.00-680.00-526.0013,169.00-157.00-1608.00-530.00-15684.00612.001,907.0050.004,299.00-839.00-2196.002,840.00-1470.00454.00260.00-1227.003,234.00-199.001,052.00-1415.00-5933.00-187.00-892.002,973.001,735.00-564.00-2127.00-5107.0020,527.00491.002,871.002,543.00-23145.00
Tax Rate Growth (3y) -2517.00-86.003,077.001,851.00508.00413.002,093.00202.00493.00697.00533.00-5.00176.00-143.00-901.00347.00619.00544.00968.00931.00124.00-428.00-38.0013,261.0086.00-2420.00-506.00-2401.00303.00-381.00-1007.001,784.00-384.00-1896.002,360.00-12855.00227.00-28.001,663.006,063.00-584.00-884.00198.00-4169.0067.00420.00331.00-964.00-950.00-1967.00-3549.0016,329.00-260.00-148.00409.00-883.00
Tax Rate Growth (5y) -2222.00-613.002,238.002,220.00732.001,089.002,511.001,020.00769.00950.001,021.0087.00419.00-955.00-876.0013,630.00310.00-1744.00-89.00-1583.00579.00-128.00-518.001,876.00-141.00-2709.002,384.00427.00-82.00-2316.00606.003,548.00-130.00-584.00-282.00-15554.00-160.00132.003,221.001,865.00-1335.00-3903.00-1936.0018,093.00-5.001,164.00-2233.00-3582.00
Tax Rate (QoQ) -1513.00-2906.00217.001,128.00244.00-1924.001,730.00309.00-108.00109.00736.00-540.00919.00256.00-1009.00-214.00148.00-243.00-161.00599.0097.00-55.00199.00-359.00600.00-502.00239.0057.0073.00181.00-198.00-208.00-455.00335.0013,498.00-13534.00-1906.001,412.00-1656.002,762.00-611.00-445.002,593.00-2376.00-1968.004,591.00-1717.00-452.00-2161.003,103.002,744.00-3885.00-910.00636.00-1774.001,860.00-1615.004,501.00-3012.00-438.00-3178.001,522.0022,622.00-20474.00-798.001,193.00-3066.00
Total Debt Growth (1y) 1.88%35.57%34.30%62.73%64.37%18.13%7.07%-2.68%-24.68%-29.39%-26.41%-20.75%-5.49%16.84%23.37%5.79%-22.89%-30.71%-30.35%68.41%145.91%145.75%194.42%23.19%22.39%20.49%-3.10%-4.30%-1.96%0.10%2.94%4.47%1.18%-0.30%-7.73%-9.78%-8.25%-20.60%0.98%-13.47%43.18%68.30%93.21%122.84%57.42%53.86%14.26%15.61%-3.04%-3.54%-2.94%-1.17%0.95%-9.86%-10.00%-11.73%-12.41%23.20%10.08%3.26%4.80%-15.09%-6.30%
Total Debt Growth (3y) 8.05%4.19%1.90%7.87%5.37%-0.85%-0.94%-6.56%-18.13%-17.01%-14.17%12.18%21.46%25.77%36.26%29.95%32.40%27.07%25.72%25.69%43.43%43.64%43.21%7.19%6.68%6.34%-2.73%-3.38%-3.09%-7.46%-1.38%-6.57%9.95%10.04%21.65%20.27%27.40%27.16%30.63%30.63%29.77%35.68%28.92%36.55%15.50%10.18%-0.06%0.29%-5.00%2.32%-1.30%-3.42%-2.51%-1.94%-2.45%
Total Debt Growth (5y) -1.67%-1.75%-1.88%17.46%17.28%10.66%14.79%11.10%10.56%11.10%12.52%10.73%16.54%19.13%20.34%17.02%18.15%15.41%13.55%13.35%22.33%18.60%22.30%-0.78%9.79%9.95%12.42%11.71%15.45%15.46%16.19%16.01%15.20%14.61%14.83%14.73%15.15%12.32%14.26%14.23%14.09%22.63%16.25%18.34%7.18%6.95%0.58%
Total Debt (QoQ) 0.61%2.19%-1.75%0.85%33.88%1.23%19.05%1.87%-3.78%-8.25%8.21%-21.16%-9.79%-4.38%16.53%-5.98%11.53%0.96%-0.08%-31.47%0.23%1.49%141.60%0.06%0.16%21.59%1.09%-0.58%-1.40%-2.22%-0.16%1.84%0.67%0.56%1.32%-1.36%-0.80%-6.93%-0.93%0.31%-14.15%18.36%-15.10%65.99%0.91%35.88%-2.09%17.26%-1.38%0.91%-0.92%-1.66%-1.90%1.55%0.88%0.45%-12.41%1.39%-1.06%-0.32%23.20%-9.41%-7.19%1.17%-0.18%-0.03%