Blackstone Growth Metrics (2009-2025) | BX

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
Growth Ratios
Assets Growth (1y) 75.73%113.97%103.22%100.28%42.73%35.56%24.40%16.26%37.91%17.07%25.97%32.05%5.39%6.12%0.84%2.58%7.33%8.35%8.84%6.13%7.92%-17.88%-22.60%-28.48%-31.96%-6.65%3.37%17.21%28.51%30.75%30.10%30.35%-1.42%-0.17%-4.10%571.73%6.95%2.98%6.32%23.25%-9.80%-6.87%-22.68%13.85%10.26%15.44%55.89%70.57%45.89%25.03%3.13%14.13%-5.21%-0.12%3.49%-93.62%-3.36%-2.40%2.19%7.90%13.98%11.80%9.35%
Assets Growth (3y) 51.23%50.31%47.12%45.41%27.54%18.98%16.48%16.35%15.98%10.41%11.41%12.86%6.88%-1.90%-5.29%-8.00%-7.63%-6.00%-4.51%-3.82%-1.91%0.08%1.35%3.00%-4.83%6.81%8.85%117.32%10.65%10.36%9.88%120.98%-1.66%-1.44%-7.62%111.24%2.08%3.45%8.62%33.76%13.21%10.36%7.52%30.38%15.10%12.97%18.49%-50.11%10.15%6.82%2.93%-57.17%1.45%2.91%4.96%
Assets Growth (5y) 31.37%31.31%28.44%27.33%19.16%8.42%5.89%3.63%2.76%0.63%2.04%3.80%1.31%2.88%2.70%3.53%-0.03%1.63%1.67%50.77%-0.10%0.60%1.20%55.34%-3.62%3.16%1.18%70.48%6.14%7.64%9.84%83.77%8.87%6.68%4.86%78.95%8.02%6.69%6.46%-29.49%5.85%5.55%5.62%-31.34%10.93%9.48%13.20%
Assets (QoQ) 0.32%13.40%7.78%43.33%22.15%7.69%6.22%2.14%16.01%-1.17%-0.72%21.17%-1.52%6.34%4.07%-3.30%-0.84%1.05%5.86%1.18%0.10%1.51%3.22%2.89%-23.83%-4.31%-4.63%-2.11%4.49%5.95%8.15%7.32%6.32%5.42%8.36%-18.84%7.67%1.28%658.96%-87.08%3.67%4.56%779.81%-90.54%7.04%-13.18%1,195.43%-90.84%12.07%17.24%1,317.40%-92.17%-3.95%-3.30%1,468.60%-93.49%1.21%0.19%-3.30%-1.44%2.21%4.90%2.10%4.11%0.26%2.60%
Capital Expenditures Growth (1y) 255.60%-31.90%116.94%344.44%-18.12%-3.15%-25.36%-55.37%129.18%-31.40%-31.48%-4.51%-43.88%-7.14%-34.79%-29.70%-16.63%2.66%97.71%25.80%-46.51%76.97%445.06%-95.86%203.33%-53.02%-94.58%815.22%0.73%-41.33%194.03%17.04%-53.17%15.21%-102.05%143.96%302.43%248.20%11,416.67%15.83%-34.10%-11.19%190.98%265.87%66.89%8.02%-78.78%-51.27%170.73%221.56%785.30%145.29%23.87%34.12%-26.61%-35.69%-74.47%-79.60%-69.06%-62.06%64.89%224.28%23.43%
Capital Expenditures Growth (3y) 70.08%-23.23%3.53%23.73%1.74%-14.87%-30.65%-33.08%2.36%-13.20%-4.05%-5.48%-36.98%19.05%91.54%-66.79%10.59%-5.15%-16.43%-21.87%17.79%-21.28%-4.61%-23.73%12.68%-31.78%-26.06%196.75%23.82%33.02%89.55%48.99%7.49%52.73%88.90%117.85%64.19%49.49%315.81%27.34%43.87%45.57%76.17%63.53%77.55%67.01%11.31%-8.40%-5.05%-4.18%26.20%-15.73%-19.51%-3.91%-34.56%
Capital Expenditures Growth (5y) 27.48%-15.48%7.42%10.87%-14.03%2.31%29.16%-56.48%11.71%-11.47%-23.57%-20.37%-5.22%-14.20%2.27%-17.07%-8.59%-10.42%-15.27%6.37%25.23%14.37%14.99%4.63%30.57%-0.36%1.42%156.37%15.86%17.69%33.28%42.60%41.19%65.39%66.16%65.34%71.52%70.49%240.26%26.64%-1.20%-3.33%4.42%1.31%18.69%25.25%-12.04%
Capital Expenditures (QoQ) 487.66%-68.75%-2.32%31.49%69.67%-0.45%100.11%-75.78%100.70%-23.27%19.65%24.38%-39.92%-23.37%66.76%-26.90%-0.59%-46.19%79.77%-13.31%22.41%3.64%14.38%-63.14%305.01%219.21%-99.13%2,599.46%-37.28%-63.20%46.88%197.12%-63.47%84.41%-41.53%18.87%-10.12%-103.28%7,068.84%96.09%-22.23%6.48%-28.67%11.57%4.80%248.89%-10.32%-49.11%-32.16%-31.45%105.91%182.74%-19.43%88.73%-42.95%42.79%-12.76%3.28%-50.01%-43.32%-30.28%56.60%-38.69%146.32%37.12%-40.40%
Cash & Equivalents Growth (1y) -19.20%-35.41%21.91%-38.18%-27.33%-14.20%-41.65%28.22%-14.15%-5.12%40.56%-5.99%108.35%60.22%6.65%17.27%-3.40%85.04%6.14%69.77%44.18%76.98%46.30%30.08%20.88%-30.91%29.08%233.59%67.84%498.99%466.70%-67.49%211.97%-80.91%-80.81%10.81%-78.14%-13.20%27.38%-1.60%31.68%33.15%6.49%-7.96%38.39%24.84%90.63%6.01%35.15%69.54%-30.56%100.59%-26.82%-21.59%-14.61%-30.48%-11.53%-27.40%-20.81%-33.28%-4.69%-6.13%3.29%
Cash & Equivalents Growth (3y) -20.42%-19.29%0.00%-9.34%9.13%9.26%-4.36%12.23%19.99%41.16%16.74%23.23%42.63%73.77%18.31%37.32%18.96%31.28%26.09%94.58%43.02%94.20%120.37%12.15%84.98%-7.55%11.97%6.31%4.60%-0.25%11.48%-29.23%-3.53%-39.57%-36.15%0.12%-26.42%13.00%37.26%-1.35%35.05%41.25%12.13%25.09%11.03%18.40%4.17%13.92%-4.36%-1.18%-22.27%-2.38%-14.87%-18.85%-11.27%
Cash & Equivalents Growth (5y) 0.29%9.29%2.51%8.21%12.60%33.70%6.32%25.57%24.67%28.03%24.61%52.03%42.55%85.07%64.69%22.94%54.54%20.94%16.87%21.55%14.81%3.95%21.21%8.99%12.74%-1.80%13.75%1.71%15.84%10.53%22.97%-19.13%10.92%-14.12%-19.19%16.37%-17.00%13.91%8.93%6.01%9.78%9.91%-0.95%-1.92%2.91%2.49%-1.56%
Cash & Equivalents (QoQ) 1.07%6.25%14.21%-34.12%-19.21%100.54%-42.08%-22.56%-4.61%36.38%27.28%-48.15%5.43%102.04%-14.88%14.91%-18.92%34.49%-6.41%-5.35%55.31%-22.86%49.70%-19.61%90.64%-36.23%33.10%-25.30%8.96%19.15%243.97%-62.41%288.84%12.73%-80.27%260.69%-76.20%13.31%13.93%-28.86%-5.49%66.30%-12.00%-4.79%-4.44%33.01%-23.94%43.16%-13.80%103.10%-57.70%82.50%8.14%-16.81%22.18%-33.42%15.87%-9.41%-0.53%-15.27%-4.91%-1.18%-16.20%21.03%-6.35%8.73%
Cash from Investing Activities Growth (1y) -248.34%-250.83%-117.84%-1,262.74%24.31%-4.65%23.70%55.68%-3,058.73%77.31%62.24%-293.24%99.12%6.64%-4,178.36%83.14%81.10%-1.99%94.83%-27.31%1,010.64%-76.97%-445.34%95.86%-259.31%53.02%94.58%-2,402.99%-144.61%41.33%-194.03%-1,776.61%53.17%-15.21%102.05%37.61%-302.43%-248.20%-11,416.67%89.67%34.10%11.19%-190.98%-761.15%-66.89%-8.02%78.78%79.30%-170.73%-221.56%-785.30%-145.29%-33.51%-34.13%26.61%35.69%76.32%79.60%69.06%62.06%-64.89%-224.28%-23.43%
Cash from Investing Activities Growth (3y) -336.70%5.91%14.39%-187.46%40.60%39.48%-130.99%33.51%62.60%40.00%5.81%5.48%26.31%-19.00%-129.38%79.28%-39.97%5.35%75.19%-9.70%-228.61%21.28%4.60%-168.96%-56.39%31.78%26.06%-564.21%-66.43%-33.02%-89.55%-6.54%-7.49%-52.73%-88.90%17.82%-64.19%-49.49%-315.81%43.11%-43.87%-45.57%-76.17%-63.53%-82.04%-67.02%-11.31%31.14%5.05%4.18%-26.20%15.73%19.51%3.91%34.56%
Cash from Investing Activities Growth (5y) 32.71%4.53%-6.79%-38.52%18.74%16.74%-28.30%56.54%5.36%29.07%24.41%2.63%43.26%14.22%-13.96%-33.10%-25.72%10.54%14.88%-72.90%-131.77%-14.37%-15.00%-4.63%-46.89%0.36%-1.42%-204.24%-38.36%-17.69%-33.28%-16.61%-41.19%-65.39%-66.16%22.38%-74.11%-70.50%-240.26%21.90%1.20%3.33%-4.42%-1.31%-18.69%-25.25%12.04%
Cash from Investing Activities (QoQ) -362.33%40.85%68.84%-308.73%-365.63%63.27%-94.95%77.30%-543.83%73.22%-13.25%-1,517.79%95.38%55.44%-1,079.50%96.39%-392.56%-1,942.25%95.35%95.96%-2,557.80%-3.59%-14.43%128.91%-616.51%-219.21%99.13%-1,011.68%-52.31%63.20%-301.70%-8.64%63.47%-84.41%-2,463.85%97.29%10.12%103.28%-78,242.03%82.51%22.23%-6.48%28.67%-11.57%-4.80%-248.89%-111.09%78.38%32.16%31.45%-105.91%-182.74%19.43%-88.73%42.95%-53.90%19.05%-3.27%50.01%43.32%30.28%-56.60%38.69%-146.32%-37.12%40.40%
Cash from Operations Growth (1y) -96.31%-95.36%136.75%-235.97%2,053.69%-1,185.38%33.35%149.59%-69.60%408.23%-97.40%-33.52%722.71%11.39%13,796.48%259.44%-11.23%265.36%-83.89%-150.62%-51.11%29.88%-196.74%345.61%-54.05%-97.62%291.49%-174.08%150.88%-3,747.19%-294.71%47.33%-420.34%8.59%263.32%450.31%107.38%118.45%-18.36%-57.43%665.69%198.97%-87.47%-47.44%129.79%83.10%1,086.71%-362.54%19.67%110.06%-38.71%187.86%-87.17%-8.68%10.17%25.25%166.45%-32.86%12.83%-81.98%18.02%-23.31%30.76%
Cash from Operations Growth (3y) -37.73%15.77%26.26%-23.47%277.67%234.01%68.83%47.13%30.46%144.10%-16.55%-47.51%52.84%74.19%-187.05%64.71%-41.58%-51.64%-33.18%-42.95%-17.40%-46.26%-77.66%1.40%-78.55%-40.86%100.74%10.98%-16.00%83.21%37.44%40.70%21.85%35.80%29.41%40.67%48.85%44.38%6.68%-37.29%176.14%125.71%-3.04%6.63%-29.33%52.01%100.11%42.42%-25.76%8.80%-8.67%30.03%-26.10%-22.24%17.58%
Cash from Operations Growth (5y) 12.01%44.57%17.97%-23.00%87.83%181.52%-22.42%28.28%-12.99%19.02%1.49%-33.25%32.71%-45.83%-141.84%-30.22%-29.22%-41.99%-1.05%11.19%-33.18%-28.23%36.91%27.95%15.83%-15.21%21.27%-21.09%59.83%102.04%31.02%-1.63%37.83%31.55%26.31%30.66%17.07%31.53%-3.89%-8.36%48.41%47.79%2.53%-22.83%2.11%12.58%63.89%
Cash from Operations (QoQ) -75.41%-675.74%164.29%-95.95%-69.07%4,462.70%-337.84%164.17%-115.59%660.57%-11.55%-60.66%58.02%-95.28%2,163.97%386.89%-78.61%489.26%-41.44%20.24%-11.94%-74.03%-284.05%216.14%133.91%-119.35%567.29%-78.27%-87.87%1,454.34%-280.78%173.58%-276.40%17.02%51.09%-347.46%49.67%248.27%4.90%-90.58%25.90%556.20%-45.30%69.44%-50.84%-72.50%129.42%640.80%-60.83%78.27%-150.76%437.68%-31.25%-47.98%-27.24%-50.68%389.21%-37.24%-17.29%4.93%23.27%5.46%-86.79%587.23%-19.90%79.81%
Dividends Paid - Common Growth (1y) -566.67%-160.43%-29.65%1,267.70%-38.01%878.37%200.29%-89.87%175.06%-87.00%1.64%1.66%101.10%209.37%156.60%146.75%26.24%20.56%128.47%105.37%36.97%159.69%32.57%1.94%-23.26%-69.27%-50.27%-12.03%-20.34%215.68%55.31%4.46%79.04%-59.13%14.93%47.21%-31.28%6.28%-21.11%-23.06%6.91%4.54%-22.73%9.37%60.75%115.89%96.25%112.17%56.00%62.58%84.73%-15.09%-41.91%-36.72%-39.21%-12.51%3.45%3.36%3.09%4.72%57.97%11.71%25.26%
Dividends Paid - Common Growth (3y) 107.28%66.74%49.21%47.40%59.83%72.48%66.50%-36.66%57.48%-21.43%81.30%72.71%51.50%113.17%98.08%72.87%9.89%-1.28%14.63%22.58%-5.75%36.07%0.79%-2.15%3.06%-26.53%-3.89%10.60%-0.67%11.10%12.09%5.76%9.57%-23.14%-11.19%7.39%5.70%33.86%6.15%21.31%38.92%54.24%40.96%25.37%13.36%30.47%30.13%16.38%-2.13%2.07%5.00%-8.03%-1.72%-9.93%-7.75%
Dividends Paid - Common Growth (5y) 81.20%63.91%57.68%51.93%41.15%63.83%58.24%-11.86%31.97%-17.29%31.48%35.81%16.28%56.53%43.11%36.55%13.61%4.42%21.87%23.15%0.60%1.82%-1.47%1.19%-4.27%-15.12%-11.56%2.62%10.99%25.35%16.38%22.38%26.96%9.77%20.49%17.41%1.37%19.80%6.08%5.81%10.01%19.14%11.91%12.54%18.94%20.73%23.27%
Dividends Paid - Common (QoQ) -4.22%-101.30%-9.91%-189.12%59.29%-0.21%1,089.90%-134.17%329.64%-87.09%0.00%153.16%-60.22%0.94%0.02%400.77%-38.81%-16.28%-3.82%156.20%-41.56%58.65%-13.54%70.87%10.80%-19.01%-33.52%28.64%-55.63%31.06%17.60%16.48%75.84%-35.52%-20.90%99.64%-59.86%81.31%1.31%-6.80%-37.92%34.59%-1.20%29.51%-39.30%-0.53%39.85%90.36%-18.47%-9.58%51.20%39.97%-15.03%2.74%-30.50%-4.26%-7.44%-1.30%0.03%13.20%-7.52%-1.55%1.60%70.76%-34.60%10.40%
EBITDA Margin Growth (1y) 199,645.003,002.009,041.006,912.003,660.0013,152.00-43386.00-2824.00101.00-5311.0043,405.002,500.001,765.006,413.00531.002,969.00887.001,715.00407.00634.001,613.00-3369.00-541247.00-3180.0010,150.0013,495.00552,663.0012,087.00-1019.00-9411.00-8958.00-6626.00-8726.001,322.00-113.00-7620.00421.00-1663.00854.005,200.00-14566.001,220.00-65.00753.0015,302.00-96.00-97.00101.00-501.00-8406.00-4286.00-1837.00-3320.007,831.003,145.00-2070.002,765.00-743.00413.003,387.00-615.00816.00-152.00
EBITDA Margin Growth (3y) 203,406.0010,843.009,060.006,588.005,526.0014,254.00550.002,646.002,754.002,818.0044,343.006,103.004,265.004,760.00-540309.00423.0012,650.0011,842.0011,823.009,541.0010,745.00716.002,458.002,281.00406.005,406.00543,592.00-2160.00-9323.00-9752.00-8217.00-9047.00-22870.00879.00676.00-1668.001,158.00-539.00693.006,053.00236.00-7282.00-4448.00-984.0011,482.00-671.00-1237.00-3806.00-1056.00-1318.00-727.00-520.00-1170.007,904.003,406.00
EBITDA Margin Growth (5y) 206,058.0018,972.009,998.0010,192.008,026.0012,601.00-540290.0099.0014,517.0012,944.0055,759.0015,010.0013,397.008,844.003,396.005,884.002,906.003,752.002,752.00-4706.002,440.00374.003,199.00-140.00-13738.004,963.00544,381.003,793.00-8586.00-8628.00-8378.00-8193.00-8068.00-7624.00-3706.00-3405.00-2662.00-1114.00-448.002,146.00-319.00-195.00-889.00333.0013,631.00-598.00-977.00
EBITDA Margin (QoQ) 188,348.007,377.002,119.001,801.00-8295.0013,417.00-11.00-1452.001,198.00-43121.0040,551.001,474.00-4215.005,595.00-354.00739.00433.00-288.002,085.00-1344.001,262.00-1596.002,312.00-365.00-3720.00-539474.00540,379.0012,966.00-375.00-307.00-197.00-140.00-8767.00147.002,134.00-2239.001,280.00-1288.00-5373.005,802.00-804.001,229.00-1027.00-13963.0014,981.00-56.00-210.00587.00-417.00-57.00-12.00-15.00-8323.004,064.002,436.00-1497.002,828.00-622.00-2779.003,337.00-680.00534.00195.00-665.00752.00-434.00
EBIT Growth (1y) 75.79%-7.22%136.77%159.45%126.95%135.61%-431.33%-136.77%-1.19%-200.70%147.54%355.08%405.65%279.72%25.93%524.86%68.07%152.24%60.24%-15.16%145.77%-86.08%-226.41%-82.51%14.27%1,127.64%429.79%1,097.84%91.45%-53.90%-54.45%-33.61%-65.14%114.61%8.69%-100.32%23.58%-57.82%4.64%22,785.32%-335.65%111.31%72.94%99.08%225.38%107.01%101.96%61.54%-10.77%-104.69%-95.20%-79.55%-88.10%1,126.19%588.14%-62.45%447.93%-14.19%56.47%535.61%-20.98%55.74%-18.13%
EBIT Growth (3y) 27.33%27.28%37.14%36.76%49.58%38.29%25.64%80.30%103.26%65.89%43.57%149.45%175.40%38.05%-65.71%-2.49%67.75%62.73%88.33%21.13%75.19%-7.65%23.83%11.63%-8.63%129.86%53.72%-26.52%-6.22%-25.27%-19.69%-21.66%-44.47%24.13%25.29%12.97%53.99%22.65%54.03%801.04%38.14%-30.16%-44.86%-13.03%28.73%-0.13%-12.62%-50.12%-16.51%-25.53%-19.75%-21.26%-19.82%150.47%106.57%
EBIT Growth (5y) 20.57%30.21%25.94%37.73%49.88%17.36%-43.18%-2.76%88.16%50.80%43.09%97.87%114.77%40.99%30.82%49.12%25.80%33.64%27.02%-14.91%18.30%-6.54%16.65%0.15%-33.38%61.02%37.72%62.89%19.50%12.79%12.59%9.11%2.58%-16.93%-28.21%-13.78%-17.26%-2.35%3.84%125.29%11.45%12.55%12.54%9.44%20.84%5.89%-3.10%
EBIT Margin Growth (1y) 199,645.003,002.009,041.006,912.003,660.0013,152.00-43386.00-2824.00101.00-5311.0043,405.002,500.001,765.006,413.00531.002,969.00887.001,715.00407.00634.001,613.00-3369.00-541247.00-3180.0010,150.0013,495.00552,663.0012,087.00-1019.00-9411.00-8958.00-6626.00-8726.001,322.00-113.00-7620.00421.00-1663.00854.005,200.00-14566.001,220.00-65.00753.0015,302.00-96.00-97.00101.00-501.00-8406.00-4286.00-1837.00-3320.007,831.003,145.00-2070.002,765.00-743.00413.003,387.00-615.00816.00-152.00
EBIT Margin Growth (3y) 203,406.0010,843.009,060.006,588.005,526.0014,254.00550.002,646.002,754.002,818.0044,343.006,103.004,265.004,760.00-540309.00423.0012,650.0011,842.0011,823.009,541.0010,745.00716.002,458.002,281.00406.005,406.00543,592.00-2160.00-9323.00-9752.00-8217.00-9047.00-22870.00879.00676.00-1668.001,158.00-539.00693.006,053.00236.00-7282.00-4448.00-984.0011,482.00-671.00-1237.00-3806.00-1056.00-1318.00-727.00-520.00-1170.007,904.003,406.00
EBIT Margin Growth (5y) 206,058.0018,972.009,998.0010,192.008,026.0012,601.00-540290.0099.0014,517.0012,944.0055,759.0015,010.0013,397.008,844.003,396.005,884.002,906.003,752.002,752.00-4706.002,440.00374.003,199.00-140.00-13738.004,963.00544,381.003,793.00-8586.00-8628.00-8378.00-8193.00-8068.00-7624.00-3706.00-3405.00-2662.00-1114.00-448.002,146.00-319.00-195.00-889.00333.0013,631.00-598.00-977.00
EBIT Margin (QoQ) 188,348.007,377.002,119.001,801.00-8295.0013,417.00-11.00-1452.001,198.00-43121.0040,551.001,474.00-4215.005,595.00-354.00739.00433.00-288.002,085.00-1344.001,262.00-1596.002,312.00-365.00-3720.00-539474.00540,379.0012,966.00-375.00-307.00-197.00-140.00-8767.00147.002,134.00-2239.001,280.00-1288.00-5373.005,802.00-804.001,229.00-1027.00-13963.0014,981.00-56.00-210.00587.00-417.00-57.00-12.00-15.00-8323.004,064.002,436.00-1497.002,828.00-622.00-2779.003,337.00-680.00534.00195.00-665.00752.00-434.00
EBIT (QoQ) 35.56%28.15%14.95%38.53%-185.39%124.64%37.51%-72.13%277.06%-329.28%84.74%174.89%-484.28%208.24%-18.11%48.46%36.58%-24.16%306.33%-60.07%104.99%-51.82%115.12%15.68%-88.39%-537.59%129.76%655.82%24.70%17.55%8.11%20.80%-69.97%16.16%57.58%-36.57%84.83%-41.17%-100.46%24,654.67%-36.91%45.94%0.35%-355.07%156.57%19.44%15.51%60.65%-6.60%16.53%-7.60%-11.27%-104.91%219.28%293.71%-48.36%323.12%-20.01%-78.52%653.51%-33.74%45.86%-12.72%-6.33%30.61%-23.33%
EBT Growth (1y) 75.04%-8.51%133.56%154.38%151.48%139.06%-793.93%255.24%289.36%-45.49%123.71%-73.48%4.86%317.86%119.90%746.79%48.14%130.58%22.10%-15.57%106.40%-69.94%-176.19%-67.05%-77.19%29.98%249.14%85.62%217.29%49.76%24.33%71.08%-15.32%121.00%9.11%-103.52%24.22%-59.42%3.60%2,141.13%-348.27%119.01%78.16%106.54%221.87%109.47%103.48%62.37%-11.56%-106.97%-97.33%-82.17%-91.33%750.90%1,040.91%-74.25%627.54%-15.30%61.99%906.76%-22.72%58.50%-20.08%
EBT Growth (3y) 35.73%30.67%36.66%35.94%60.08%42.44%53.51%99.82%82.20%73.82%38.15%23.78%47.46%42.54%-59.34%33.06%-11.32%-3.42%11.54%-19.77%14.31%-16.36%12.21%1.52%-15.06%62.64%59.05%-28.30%49.44%10.33%12.01%7.17%-66.45%25.23%26.29%14.11%55.48%23.02%55.44%313.01%38.83%-32.38%-54.07%-15.76%27.92%-1.69%-14.71%-57.91%-17.69%-27.30%-20.96%-22.68%-21.31%120.62%145.36%
EBT Growth (5y) 22.67%33.41%28.34%41.45%53.16%21.21%-39.93%17.29%23.28%15.46%22.19%3.01%18.34%41.33%30.56%49.55%13.38%24.42%13.49%-15.23%9.46%-12.10%9.82%-5.52%-31.22%30.76%41.81%36.38%58.80%43.86%38.49%32.78%22.99%-17.99%-35.75%-15.53%-22.03%-3.32%2.75%38.75%11.03%12.00%12.35%9.16%20.35%4.99%-4.29%
EBT Margin Growth (1y) 199,854.002,864.008,979.006,869.004,263.0013,480.00-81971.005,879.003,777.00261.0082,071.00-6173.00-954.001,772.002,333.004,312.00804.001,853.00-491.00772.001,181.00-2581.00-420507.00-1709.00-2245.001,076.00421,762.00302.001,951.00697.00129.001,932.00-462.001,440.00-89.00-8124.00433.00-1807.00762.005,794.00-14494.001,357.00112.00917.0015,353.00-24.00-51.00129.00-546.00-9429.00-4963.00-2328.00-3945.008,554.003,471.00-2327.003,227.00-748.00544.003,858.00-681.00839.00-257.00
EBT Margin Growth (3y) 207,895.0016,605.009,079.006,574.007,086.0015,513.002,432.004,017.003,628.003,885.0083,912.00-1089.001,031.001,044.00-418666.003,375.00-259.00347.00764.00-635.00887.00-809.001,384.00525.00-755.003,213.00421,803.00-5890.001,922.00330.00802.00-398.00-14523.00990.00785.00-1413.001,292.00-473.00823.006,839.00313.00-8096.00-4901.00-1282.0010,861.00-899.00-1542.00-4526.00-1264.00-1623.00-947.00-797.00-1399.008,645.003,758.00
EBT Margin Growth (5y) 207,745.0020,230.0010,920.0011,658.009,071.0014,785.00-418566.003,081.002,564.002,380.0085,168.00-2496.00737.002,816.003,226.005,609.001,230.002,485.00805.00-6827.00858.00-1175.002,057.00-1805.00-14816.002,763.00422,677.00820.002,781.001,664.00864.00647.00284.00-8463.00-4228.00-3613.00-3200.00-1349.00-668.002,184.00-405.00-290.00-886.00248.0013,408.00-808.00-1255.00
EBT Margin (QoQ) 188,658.007,292.002,115.001,790.00-8332.0013,406.005.00-816.00885.00-82045.0087,855.00-2917.00-2632.00-235.00-390.002,302.0094.00326.001,590.00-1206.001,143.00-2018.002,853.00-797.00-2619.00-419944.00421,651.00-1333.00701.00743.00191.00316.00-553.00175.001,993.00-2077.001,349.00-1354.00-6042.006,479.00-890.001,215.00-1010.00-13808.0014,961.00-30.00-205.00628.00-416.00-57.00-26.00-47.00-9299.004,410.002,608.00-1664.003,200.00-673.00-3190.003,890.00-775.00619.00124.00-649.00745.00-477.00
EBT (QoQ) 35.65%27.26%14.44%37.68%-179.76%122.50%38.62%-40.99%112.26%-499.69%170.96%-35.33%-70.29%73.83%-20.60%155.70%18.41%-8.52%205.74%-55.27%84.30%-51.56%111.40%9.36%-73.16%-222.79%191.42%-24.30%52.95%40.89%13.78%29.41%-27.81%16.96%56.56%-35.95%88.42%-42.25%-105.06%2,357.32%-38.45%47.43%-0.36%-374.57%154.30%19.93%15.51%62.01%-6.67%16.50%-7.83%-11.76%-107.35%144.67%514.92%-57.10%452.33%-21.70%-86.12%1,112.05%-35.70%49.75%-13.74%-6.96%31.88%-24.49%
Enterprise Value Growth (1y) 76.17%-53.67%-176.49%102.87%362.92%167.17%112.89%2,659.63%5.46%148.47%371.46%134.76%242.75%49.76%91.53%41.34%78.41%-16.22%26.83%-7.96%-167.89%-285.47%-179.82%-260.67%-26.80%32.85%-32.62%-259.38%-76.92%-563.43%-523.32%70.03%-229.91%82.30%81.97%177.26%79.45%10.85%173.82%19.66%132.22%164.31%-48.28%11.20%259.89%208.86%62.47%145.39%75.84%-28.56%77.82%-77.71%-28.53%-8.83%10.89%94.30%29.29%61.37%46.38%20.96%-36.44%-25.34%-40.56%
Enterprise Value Growth (3y) 38.57%65.88%54.39%56.85%125.74%65.09%46.80%350.72%86.14%46.08%125.41%45.08%-83.23%-62.95%-57.93%-59.92%-52.35%-44.92%-49.52%-94.11%-52.16%-117.31%-104.86%-55.09%-94.88%7.62%-14.23%41.49%-6.25%-1.53%41.44%31.56%30.42%28.09%27.42%44.67%30.81%55.65%37.86%48.36%59.25%50.65%14.32%-15.28%65.37%26.24%47.42%2.04%17.56%1.68%42.38%-19.39%-16.26%3.18%-1.19%
Enterprise Value Growth (5y) 43.29%39.15%43.48%34.60%-63.01%-31.17%-3.33%-167.67%-49.83%-42.53%-69.82%-81.38%-62.45%-65.37%-78.32%-33.57%-61.43%-26.39%-28.54%4.24%-24.84%-27.00%-2.56%9.86%20.02%19.65%20.77%25.45%27.66%32.47%21.95%22.48%27.60%17.33%17.07%20.70%18.12%25.82%26.37%7.17%31.18%32.53%19.39%7.41%30.03%19.37%22.75%
Enterprise Value (QoQ) 4.06%-11.46%-15.85%80.76%-518.66%-100.54%101.20%1,663.02%58.06%-61.52%157.39%-32.63%272.39%-26.99%28.16%-1.63%62.71%-6.63%-5.43%24.18%-23.60%41.36%-31.37%-191.59%-108.74%39.17%-38.14%27.71%-10.54%-20.15%-274.35%64.42%-314.51%-12.89%82.00%-291.67%77.77%-15.02%177.14%-204.16%3.53%195.24%25.04%-71.95%92.57%-23.41%168.84%-9.24%65.26%-59.71%306.05%-34.96%-32.86%0.28%-49.11%108.58%-14.35%21.97%-10.84%38.79%6.91%10.64%-26.32%-27.07%25.59%-11.92%
EPS (Basic) Growth (1y) 104.12%109.72%-366.67%151.16%20.00%-177.78%142.86%-80.16%141.67%357.14%20.83%452.63%51.72%136.11%41.38%-14.29%129.55%-75.29%-197.56%-65.56%-77.23%47.62%220.00%80.65%195.65%64.52%18.75%-261.95%-19.12%113.73%14.04%97.89%29.09%-58.72%76.92%7,672.31%-322.54%80.00%-0.87%-26.08%256.33%124.69%70.18%80.37%-32.79%-102.20%-99.74%-61.14%-92.77%2,075.00%14,546.28%-73.33%833.33%-26.58%39.73%766.83%-28.57%68.97%-21.57%
EPS (Basic) Growth (3y) 28.45%29.95%64.07%40.17%63.86%67.77%39.80%-2.04%103.41%51.83%-54.20%17.73%-7.44%-4.86%18.29%-18.90%15.62%-15.66%11.61%-44.35%-18.34%73.14%53.62%-27.27%45.61%13.23%33.81%37.24%-62.91%16.67%25.99%47.05%64.99%18.64%43.98%368.70%32.72%-27.83%-83.70%-19.68%27.57%-0.83%-13.81%-42.82%-23.17%-31.70%-19.29%-3.51%-21.60%198.14%443.46%
EPS (Basic) Growth (5y) 19.30%16.14%-27.23%-4.05%18.13%11.49%23.36%-10.17%41.47%41.35%18.89%-46.61%13.66%24.80%17.52%-15.08%10.04%-11.94%22.91%9.97%-28.94%30.99%37.14%28.12%60.77%42.48%32.22%28.08%19.54%-15.76%-61.24%23.10%-26.25%-6.24%2.35%65.62%9.54%5.21%-2.37%3.67%20.17%3.88%-6.84%
EPS (Basic) (QoQ) 23.70%93.52%417.69%-73.77%80.00%-411.11%270.98%-87.47%-216.67%271.43%-20.83%52.63%24.14%-19.44%262.07%-58.10%93.18%-51.76%119.51%12.22%-79.21%-290.48%177.50%-25.81%34.78%54.84%16.67%21.43%-25.00%11.76%-259.11%160.65%98.18%-40.37%-102.94%3,814.14%-36.62%155.56%25.87%-209.15%151.27%40.74%-6.14%130.84%-26.32%6.59%-0.52%-13.99%-102.41%112.46%14,947.55%-84.00%558.33%-7.59%-72.60%460.00%-48.21%75.86%69.97%-53.85%22.50%-18.37%
EPS (Weighted Average and Diluted) Growth (1y) 120.61%-35.76%-136.68%163.64%357.14%20.83%447.37%51.72%136.11%41.38%-14.42%127.27%-75.29%-197.56%-74.16%-77.00%42.86%217.50%139.13%195.65%66.67%17.02%-264.70%-22.06%118.00%16.36%98.81%33.96%-58.72%79.69%13,557.88%-322.54%80.00%-1.74%-26.05%255.70%124.69%71.68%79.44%-32.52%-102.20%-99.74%-60.94%-93.37%2,075.00%14,549.24%-73.33%909.09%-26.58%39.73%766.65%-27.93%68.97%-21.57%
EPS (Weighted Average and Diluted) Growth (3y) 29.95%-10.06%39.73%36.97%30.59%108.71%51.83%-54.20%6.58%-7.44%-5.90%17.46%-19.13%15.62%-16.21%10.29%-44.51%-19.07%73.14%53.26%-26.97%45.61%14.47%34.75%38.05%-62.91%17.45%27.13%47.07%66.81%18.64%44.72%465.22%32.72%-27.83%-83.70%-19.67%27.44%-0.83%-13.55%-42.82%-23.30%-31.70%-19.29%-3.35%-21.60%198.14%443.49%
EPS (Weighted Average and Diluted) Growth (5y) 16.14%-24.60%-9.61%6.08%-4.70%43.95%40.99%18.04%-46.58%12.82%24.80%17.15%-14.99%10.04%-11.94%22.91%10.21%-29.06%30.99%36.99%36.00%60.64%43.41%32.78%28.41%19.54%-15.77%-60.97%23.11%-26.98%-6.24%2.67%83.14%9.35%5.21%-2.37%3.68%20.17%3.88%-6.67%
EPS (Weighted Average and Diluted) (QoQ) 121.52%-4.36%-55.08%122.90%-227.27%271.43%-20.83%52.63%24.14%-19.44%258.62%-57.69%93.18%-51.76%117.07%12.36%-79.00%-290.48%157.50%0.00%30.43%56.67%17.02%23.64%-26.47%10.00%-264.70%158.51%105.66%-41.28%-101.68%6,703.56%-36.62%155.56%25.82%-209.19%151.27%39.51%-5.31%129.91%-26.02%6.59%-1.03%-13.54%-102.41%112.46%14,950.59%-85.33%618.18%-7.59%-72.60%455.00%-47.75%75.86%69.93%-53.85%22.50%-18.37%
FCF Margin Growth (1y) -124571.00-3036.0016,813.00-13467.003,586.00-514.0026,841.0010,178.00-2506.003,870.00-30347.00-1832.007,528.00-1667.0011,376.001,202.00-2420.002,200.00-10120.00-5069.00-4486.005,252.00-225296.0013,376.00361.00-8870.00226,892.00-16096.00578.00-6542.00-7584.002,767.00-12864.002,970.0011,556.0029,286.0010,582.004,407.00-732.00-24480.002,657.00894.00-5829.00-2025.001,086.00-227.002,265.00-2189.00957.0027,640.005,921.005,358.00-3203.00-23398.00-4468.002,816.00451.00-1816.00-732.00-6241.00783.00-1813.001,813.00
FCF Margin Growth (3y) -123491.00320.0013,307.00-5122.008,608.001,689.007,869.009,547.002,602.004,403.00-29091.00-5699.00622.005,786.00-224039.009,509.00-6545.00-1418.00-8523.00-7789.00-3548.00-10160.00-5988.0047.00-11925.00-12442.00230,863.0015,957.00-1704.00835.003,240.007,573.00376.008,271.004,995.002,781.0014,326.005,073.00-4296.00-28694.004,701.0028,307.002,357.001,144.00-1160.004,014.003,719.005,984.00-1795.002,425.00722.001,932.00-1969.00-27028.00-3387.00
FCF Margin Growth (5y) -118383.00854.0014,563.00-8989.001,702.009,142.00-227546.0017,854.00-1523.00785.00-27495.00-8419.001,561.00-9626.00-4732.00-3820.00-18831.00-4989.00-4552.0024,265.00-5829.00-2783.004,836.004,853.001,314.00-7141.00224,302.00-10548.002,040.001,502.00-324.003,359.002,419.0035,683.0013,182.005,950.0012,080.009,315.00-2842.00-20521.001,949.003,092.00-2842.00-2282.0074.00385.004,799.00
FCF Margin (QoQ) -121828.00-16210.0020,177.00-6710.00-293.003,639.00-10104.0010,343.00-4392.0030,994.00-26767.00-2341.001,984.00-3224.001,748.007,020.00-7211.009,819.00-8425.003,398.00-2591.00-2501.00-3375.003,981.007,147.00-233049.00235,297.00-9035.00-2084.002,713.00-7691.007,639.00-9203.001,671.002,660.00-7992.006,631.0010,257.0020,391.00-26696.00455.005,118.00-3358.00442.00-1308.00-1605.00446.003,553.00-2622.00887.00-4008.006,699.0024,061.00-20831.00-4572.00-1862.003,866.00-1900.002,712.00-4226.001,598.00-816.00-2798.002,798.00-998.002,810.00
FCF Payout Ratio Growth (1y) -27,519.24%5,757.58%-470.26%-721.62%95.72%-153.26%173.83%121.80%370.03%105.11%9,495.58%55.08%-77.79%175.98%-99.26%-33.82%42.16%-67.74%1,365.35%-493.72%180.31%100.59%-210.69%142.41%73.72%1,561.53%131.21%-218.18%-69.12%-106.61%-178.67%-97.23%-154.73%55.33%170.95%142.74%1,191.98%735.56%-1.94%82.91%-87.90%-67.29%815.52%135.06%-30.28%16.61%-88.96%-168.52%31.88%-21.94%228.07%206.24%452.27%-29.90%-46.52%-32.54%-68.23%50.13%-12.53%505.38%34.88%50.92%-4.29%
FCF Payout Ratio Growth (3y) 223.79%52.40%540.13%68.43%26.53%-57.81%36.13%30.53%41.82%26.94%118.13%-82.12%-3.99%21.32%-28.46%3.39%90.58%120.71%71.71%-58.39%14.56%-61.39%-31.46%0.38%-31.88%-35.55%29.55%-0.13%22.66%-42.74%-18.20%52.43%-10.25%43.07%103.03%56.56%42.95%64.17%-0.29%-70.38%-51.91%-33.22%49.13%19.61%71.88%-13.91%-42.14%-21.11%32.26%-6.34%15.35%85.07%33.26%16.68%-23.50%
FCF Payout Ratio Growth (5y) 64.61%27.51%95.24%-48.57%16.02%-45.38%-53.35%18.87%43.81%28.59%29.09%-32.12%-13.84%-31.70%-15.21%-35.55%-25.95%-18.31%23.09%10.71%55.14%44.30%-28.33%22.63%-17.26%0.41%28.94%33.77%-31.07%-40.98%-11.16%-19.95%-7.84%23.26%33.92%27.26%54.16%27.17%11.71%16.12%-27.88%-20.71%9.18%47.53%16.82%7.65%-30.50%
FCF Payout Ratio (QoQ) -389.43%130.31%-273.97%-10,601.98%200.26%-101.98%-286.03%44.21%-1,146.68%102.75%14.00%590.99%-76.41%5,063.04%-98.16%-1.05%193.18%-86.19%65.21%112.55%-33.47%527.23%-144.39%251.32%-52.39%-446.11%117.01%519.81%355.35%-93.50%-164.40%261.95%-197.51%22.65%-61.47%55.06%20.41%222.85%-2.73%1,048.32%-53.68%-81.05%81.43%-24.06%25.27%430.45%-53.42%-77.48%109.54%-49.77%-389.05%143.35%24.03%111.12%-6.39%125.32%-84.26%61.06%18.07%6.12%-25.60%-6.16%717.11%-76.36%-16.75%-40.49%
Free Cash Flow Growth (1y) -97.59%-104.60%135.02%-242.12%3,121.92%-1,361.37%35.84%146.47%-72.20%354.43%-98.94%-34.45%805.51%12.10%34,666.34%272.85%-11.20%273.74%-84.41%-152.16%-51.14%29.47%-219.78%340.35%-55.82%-98.15%259.33%-174.44%157.97%-4,874.08%-297.43%47.04%-427.12%8.51%261.99%444.44%106.29%116.72%-19.55%-57.94%783.87%219.57%-91.56%-53.47%130.58%85.14%1,677.20%-409.65%18.30%108.29%-43.69%179.93%-89.48%-9.73%13.67%29.70%225.63%-31.16%17.86%-82.70%17.12%-25.98%30.87%
Free Cash Flow Growth (3y) -39.98%19.62%26.10%-24.35%332.85%252.18%71.03%46.37%30.75%133.06%-16.88%-48.50%57.80%75.70%-306.00%67.20%-42.34%-55.27%-33.24%-43.15%-17.73%-46.48%-79.34%1.78%-78.92%-41.08%92.16%10.74%-19.02%94.02%37.03%40.40%22.08%35.52%28.26%38.80%48.62%44.05%6.46%-37.61%188.89%130.98%-5.48%4.81%-34.05%51.55%124.90%47.51%-26.00%8.98%-8.97%29.65%-26.25%-22.81%20.58%
Free Cash Flow Growth (5y) 11.69%48.29%17.85%-23.23%103.84%189.59%-24.02%27.91%-13.56%17.66%1.85%-33.76%34.96%-46.68%-190.32%-30.90%-29.33%-42.66%-0.99%11.23%-35.16%-29.44%37.47%27.53%15.70%-15.46%18.59%-23.28%61.02%112.39%31.01%-2.03%37.77%31.19%25.40%29.69%16.65%31.01%-5.04%-8.88%52.53%50.25%2.50%-23.71%1.82%12.14%77.35%
Free Cash Flow (QoQ) -78.71%-764.12%163.18%-97.30%-140.61%5,151.79%-356.43%161.24%-118.42%569.59%-12.28%-63.36%68.60%-98.04%5,328.45%406.07%-79.13%506.33%-41.78%20.54%-12.16%-74.71%-294.76%212.92%132.73%-123.40%490.83%-79.25%-90.26%1,915.80%-282.60%171.92%-280.33%16.64%51.02%-344.22%49.56%247.59%4.16%-91.88%34.02%610.07%-45.54%70.55%-51.54%-81.25%200.22%745.22%-61.09%80.01%-152.31%422.90%-31.49%-51.34%-25.75%-57.51%487.95%-38.72%-15.28%6.68%24.30%4.91%-87.57%622.28%-21.44%85.50%
Gross Margin Growth (1y) -257.00-1043.006,770.00254.00232.00968.0032.00603.003.00191.00227.00-203.00345.00-732.00-135366.00-1048.00-1023.0056.00135,095.00628.00792.00
Gross Margin Growth (3y) -23.00117.007,029.00654.00580.00428.00-135107.00-649.00-675.00-485.00-44.00-624.00115.00
Gross Margin Growth (5y) -700.00-559.006,758.00234.00350.00
Gross Margin (QoQ) 133.00-7053.006,478.00184.00-652.00760.00-38.00162.0084.00-176.00533.00-439.00273.00-140.00102.00110.00-804.00-134774.00134,420.00135.00274.00265.00-46.00300.00
Gross Profit Growth (1y) -19.78%-57.47%3,935.93%36.90%34.36%156.79%-0.15%137.66%22.51%60.02%41.50%-27.01%70.82%-49.98%-109.43%-60.58%-66.91%-2.05%977.30%88.16%124.72%
Gross Profit Growth (3y) 9.71%20.45%284.90%33.42%41.15%27.14%-28.73%-11.90%-11.53%-7.79%5.40%-18.50%8.29%
Gross Profit Growth (5y) -5.68%-3.06%116.15%11.99%15.89%
Gross Profit (QoQ) 15.10%-97.75%2,821.25%6.24%-38.97%113.09%-0.91%4.27%16.63%-17.14%135.86%-46.25%52.34%-26.73%21.66%25.79%-55.39%-113.81%608.46%5.59%32.07%23.73%9.05%26.11%
Interest Coverage Ratio Growth (1y) 95.29%98.79%116.43%127.05%114.03%119.29%-382.80%-133.44%-6.06%-203.71%134.36%260.53%171.27%191.83%-8.56%475.61%84.39%127.81%33.14%-33.64%93.26%-88.90%-208.42%-84.08%-4.04%1,145.48%426.09%1,031.93%77.70%-58.63%-59.13%-63.39%-63.72%124.26%9.19%-100.53%13.78%-61.96%-18.91%16,788.04%-337.68%134.55%133.40%164.36%216.08%83.44%52.35%30.55%-39.87%-102.98%-96.87%-88.47%-92.39%761.13%400.91%-65.35%428.88%-14.60%55.43%498.20%-27.62%24.54%-27.83%
Interest Coverage Ratio Growth (3y) 26.12%86.56%29.26%28.97%33.09%29.74%-3.87%45.65%67.49%29.46%34.23%101.09%113.02%30.69%-49.18%-15.27%50.66%46.59%67.59%6.15%48.81%-16.98%13.05%-12.94%-14.79%126.08%51.18%-26.45%-9.81%-29.33%-28.74%-31.18%-43.92%26.01%27.37%33.02%46.42%17.85%42.34%732.96%18.38%-28.63%-51.92%-26.45%27.10%-28.73%-37.99%-62.64%-37.69%-44.77%-37.57%-37.94%-33.71%108.25%77.78%
Interest Coverage Ratio Growth (5y) 15.22%14.93%17.02%20.63%26.77%15.40%-26.83%-20.06%54.19%24.57%28.32%67.16%75.15%26.17%11.96%20.31%17.13%23.92%16.00%-14.90%6.35%-13.36%5.05%-10.09%-29.72%59.46%36.59%57.70%15.14%8.72%5.17%2.38%-7.29%-16.10%-37.11%-18.74%-32.17%-20.23%-14.71%90.38%-7.77%-6.23%-2.85%-3.78%17.12%-17.38%-23.18%
Interest Coverage Ratio (QoQ) -936.18%98.81%32.65%43.19%-166.93%116.09%10.85%-70.53%266.91%-335.93%86.89%182.80%-505.06%178.16%-38.76%39.92%37.12%-22.18%285.50%-55.18%69.41%-54.52%92.15%30.53%-90.27%-544.16%128.22%686.62%26.32%16.29%-2.04%23.49%-70.59%14.88%-12.25%22.38%81.78%-44.07%-100.43%26,199.21%-39.22%19.23%-11.76%-471.72%159.98%18.64%-0.06%63.21%-5.21%-1.46%-14.36%-24.82%-104.70%203.19%215.92%-50.39%308.81%-21.82%-78.15%657.20%-33.99%42.29%-15.89%-8.38%13.58%-17.54%
Net Cash Flow Growth (1y) -219.18%-1,556.23%279.06%-197.05%59.12%82.56%-70.36%135.81%-173.65%201.59%166.03%-176.64%129.10%-819.84%-45.91%53.80%-142.05%383.40%-222.77%918.57%-522.87%136.26%-180.27%-2.87%-67.74%-88.07%136.59%13.08%284.01%-519.87%-210.64%80.30%-276.30%14.32%210.30%-78.64%49.83%104.67%194.95%-258.42%82.72%-443.78%-62.71%-109.34%799.05%-458.64%563.16%-344.29%95.32%186.88%-128.49%130.95%-182.60%38.23%47.67%-83.19%59.70%-114.80%79.85%-323.82%305.28%-1,126.71%473.70%
Net Cash Flow Growth (3y) -49.38%37.15%50.54%-31.35%32.49%-8.44%-24.73%49.76%30.55%183.25%-55.59%42.58%8.65%263.92%-56.88%78.35%-85.60%40.92%7.98%122.33%176.88%-47.10%-4.30%25.58%-75.89%-34.42%34.75%-24.20%-17.63%-44.83%53.26%-37.69%-29.12%48.39%47.56%-39.39%37.61%3.58%93.94%-155.78%63.35%155.53%-39.32%69.60%-124.25%105.74%-44.04%30.67%-38.39%43.78%-26.62%51.17%-11.92%-65.21%33.78%
Net Cash Flow Growth (5y) -16.69%120.93%1.28%0.15%3.13%60.16%-28.23%24.64%-28.47%50.96%12.62%26.06%34.20%-92.06%-22.45%56.84%-74.66%-23.50%8.97%40.44%-76.24%-45.68%41.59%-21.71%13.96%-15.65%20.03%-28.06%31.72%-39.19%54.84%-50.32%15.84%21.68%-18.04%-0.52%0.46%25.20%-25.29%-5.18%4.72%-40.18%-15.71%-1.61%62.50%-64.86%-5.73%
Net Cash Flow (QoQ) -96.96%-3,702.09%256.19%-169.76%62.90%542.91%-184.66%70.61%84.18%852.77%2.29%-324.59%105.87%1,871.19%-129.47%185.29%-245.30%248.12%-125.17%22.38%1,079.21%-164.17%267.83%-159.07%471.42%-176.12%158.16%-202.01%126.41%133.53%79.76%66.00%-160.25%38.46%392.93%-262.32%70.72%179.22%-43.26%-481.17%102.72%4,906.06%-130.47%58.43%45.79%643.04%-271.07%238.81%-143.32%744.65%-214.61%161.02%-80.73%-311.36%224.52%-262.85%132.25%-180.02%139.99%-490.49%88.16%-8.97%-344.20%458.14%-170.77%133.19%
Net Income Growth (1y) 74.48%-9.78%130.77%136.20%133.02%128.13%-768.88%228.13%432.94%-48.93%119.91%-73.32%2.38%441.59%134.56%1,129.78%53.16%139.60%20.17%-15.42%108.28%-71.43%-187.36%-68.76%-76.20%32.49%242.93%95.17%208.54%58.70%20.71%4.31%-15.91%111.02%13.68%-109.80%27.37%-58.29%23.05%1,342.90%-343.02%109.34%45.59%85.43%229.30%110.99%88.58%62.08%-25.91%-108.95%-99.88%-74.72%-91.56%570.67%24,784.92%-85.32%657.54%-21.21%69.93%1,117.73%-24.26%71.47%-20.94%
Net Income Growth (3y) 34.79%29.22%34.07%32.32%56.07%40.58%46.19%120.80%102.93%87.84%36.82%40.52%48.37%54.77%-64.64%48.11%-8.77%-3.20%14.48%-19.81%15.22%-15.62%14.65%-14.00%-14.84%64.33%58.23%-30.05%48.95%11.79%19.08%8.30%-66.35%22.60%26.76%31.19%58.77%22.59%50.05%240.14%32.54%-33.80%-85.31%-8.75%27.67%-3.85%-18.49%-60.82%-22.06%-30.76%-21.27%-23.26%-21.49%102.94%594.03%
Net Income Growth (5y) 22.01%32.25%25.84%39.57%50.60%20.42%-39.48%23.25%32.88%20.20%21.98%11.09%19.12%50.79%33.55%45.92%14.52%24.88%15.54%-15.47%10.38%-11.96%16.09%-4.99%-31.36%31.11%40.70%35.67%59.69%43.90%35.90%30.72%20.05%-18.61%-66.17%-1.55%-24.21%-4.94%-0.60%27.63%8.27%7.95%6.03%6.31%19.76%3.73%-6.16%
Net Income (QoQ) 35.71%19.80%20.05%38.10%-176.57%122.48%-5.93%-43.53%135.56%-634.56%146.15%-8.29%-77.43%108.43%-38.18%252.01%19.41%-9.73%224.10%-56.16%86.81%-54.73%128.11%7.96%-74.37%-238.43%181.57%-17.75%42.65%49.34%11.38%30.03%-26.62%13.58%-3.74%4.82%84.14%-38.81%-108.29%1,462.88%-39.70%80.50%-16.22%-366.47%151.95%25.53%6.71%85.82%-15.24%12.20%-8.29%-15.06%-110.24%101.45%19,990.30%-71.66%471.34%-23.51%-88.15%1,362.55%-40.58%64.98%-15.07%-9.03%34.53%-23.93%
Net Income towards Common Stockholders Growth (1y) 32.00%24.76%118.06%115.02%109.68%128.13%-768.88%228.13%432.94%-48.93%119.91%-73.32%2.38%441.59%134.56%1,129.78%53.16%139.60%20.17%-15.42%-3.88%-89.03%-145.99%-42.60%-55.92%166.52%319.47%-8.48%194.00%67.20%18.32%-190.93%-20.72%24.11%16.51%97.85%65.91%-12.81%51.54%7,639.41%-343.02%109.34%45.59%85.43%229.30%110.99%88.58%62.08%-25.91%-108.95%-99.88%-74.72%-91.56%570.67%24,784.92%-85.32%657.54%-21.21%69.93%1,117.73%-24.26%71.47%-20.94%
Net Income towards Common Stockholders Growth (3y) 32.97%28.22%30.85%28.70%36.23%40.58%46.19%120.80%102.93%87.84%36.82%40.52%14.65%12.48%-48.82%81.41%-13.43%-11.20%6.64%-23.69%7.59%-21.23%6.09%-35.32%0.90%76.85%71.29%-26.37%56.96%21.85%27.83%13.81%-73.21%31.33%36.99%71.07%73.40%56.74%60.83%511.43%32.54%-33.80%-85.31%-8.75%27.67%-3.85%-18.49%-60.82%-22.06%-30.76%-21.27%-23.26%-21.49%102.94%594.03%
Net Income towards Common Stockholders Growth (5y) 20.59%27.75%21.78%27.49%22.67%17.13%-30.09%39.20%28.77%14.14%20.74%7.83%14.33%44.69%27.47%-47.44%8.62%7.76%10.83%-14.97%10.38%-11.96%16.09%-4.99%-43.77%58.79%54.05%20.13%64.79%51.54%41.81%34.67%25.08%-19.41%-64.56%26.44%-20.09%10.16%3.62%59.76%8.27%7.95%6.03%6.31%19.76%3.73%-6.16%
Net Income towards Common Stockholders (QoQ) 26.71%6.35%-13.07%12.39%18.90%122.48%-5.93%-43.53%135.56%-634.56%146.15%-8.29%-77.43%108.43%-38.18%252.01%19.41%-9.73%224.10%-56.16%86.81%-54.73%128.11%-50.18%-78.68%-289.83%384.74%-61.74%28.89%56.32%18.73%22.89%-26.70%10.62%-191.25%207.14%14.76%3.85%-101.68%8,367.18%-39.70%80.50%-16.22%-366.47%151.95%25.53%6.71%85.82%-15.24%12.20%-8.29%-15.06%-110.24%101.45%19,990.30%-71.66%471.34%-23.51%-88.15%1,362.55%-40.58%64.98%-15.07%-9.03%34.53%-23.93%
Net Margin Growth (1y) 253,449.009,532.0015,564.0014,014.0012,220.0013,342.00-81410.003,696.003,707.0092.0081,135.00-3978.00-956.002,041.002,181.004,515.00859.001,874.00-490.00739.00-1784.00-4323.00-223377.001,829.00470.001,904.00223,983.00-3852.001,284.00894.00-93.00-7310.00-605.00-1075.00189.002,823.001,643.001,533.002,730.004,935.00-13774.001,031.00-1125.00321.0014,838.0018.00-455.00103.00-1490.00-9465.00-5116.00-740.00-3348.008,341.003,588.00-3513.002,803.00-885.00648.003,462.00-653.00989.00-266.00
Net Margin Growth (3y) 269,376.0022,967.0015,289.0013,732.0014,971.0015,476.001,906.004,233.003,610.004,007.0082,826.001,276.00-1881.00-408.00-221685.007,083.00-455.00-546.00117.00-1284.00-30.00-1525.00513.00-9333.001,150.001,724.00224,078.00-8338.002,323.001,353.002,826.00449.00-12736.001,490.001,794.008,080.002,707.002,582.001,151.005,359.00-426.00-8416.00-6695.00-316.0010,001.00-1106.00-1982.00-4150.00-2034.00-2009.00-880.00-792.00-1197.008,445.003,970.00
Net Margin Growth (5y) 269,279.0026,882.0016,981.0018,986.0014,046.0013,026.00-221960.006,801.002,296.001,588.0083,432.00-747.00-127.002,390.002,205.00-4078.00225.00-726.00212.00-5771.001,009.00-1067.003,432.00-1574.00-10981.004,288.00225,684.00-3082.003,386.002,402.001,246.00873.00612.00-7958.00-3776.007,443.00-2130.001,458.00-377.001,106.00-971.00-960.00-2459.00-367.0012,151.00-1002.00-1601.00
Net Margin (QoQ) 243,526.007,781.00949.001,194.00-391.0013,813.00-602.00-601.00731.00-80939.0084,504.00-589.00-2884.00103.00-609.002,432.00114.00243.001,726.00-1224.001,129.00-2120.002,954.00-3747.00-1410.00-221174.00228,160.00-5106.0023.00906.00325.0031.00-367.00-82.00-6892.006,735.00-836.001,181.00-4257.005,555.00-947.002,379.00-2052.00-13154.0013,859.00223.00-606.001,363.00-962.00-250.00-48.00-230.00-8937.004,099.004,327.00-2838.002,752.00-653.00-2774.003,479.00-936.00880.0040.00-636.00706.00-376.00
Operating Income Growth (1y) -1.19%-200.70%147.54%355.08%405.65%279.72%25.93%524.86%68.07%152.24%60.24%-15.16%145.77%-86.08%-226.41%-82.51%14.27%1,127.64%429.79%1,097.84%91.45%
Operating Income Growth (3y) 103.26%65.89%43.57%149.45%175.40%38.05%-65.71%-2.49%67.75%62.73%88.33%21.13%75.19%
Operating Income Growth (5y) 88.16%50.80%43.09%97.87%114.77%
Operating Income (QoQ) 277.06%-329.28%84.74%174.89%-484.28%208.24%-18.11%48.46%36.58%-24.16%306.33%-60.07%104.99%-51.82%115.12%15.68%-88.39%-537.59%129.76%655.82%24.70%17.55%8.11%20.80%
Operating Margin Growth (1y) 101.00-5311.0043,405.002,500.001,765.006,413.00531.002,969.00887.001,715.00407.00634.001,613.00-3369.00-541247.00-3180.0010,150.0013,495.00552,663.0012,087.00-1019.00
Operating Margin Growth (3y) 2,754.002,818.0044,343.006,103.004,265.004,760.00-540309.00423.0012,650.0011,842.0011,823.009,541.0010,745.00
Operating Margin Growth (5y) 14,517.0012,944.0055,759.0015,010.0013,397.00
Operating Margin (QoQ) 1,198.00-43121.0040,551.001,474.00-4215.005,595.00-354.00739.00433.00-288.002,085.00-1344.001,262.00-1596.002,312.00-365.00-3720.00-539474.00540,379.0012,966.00-375.00-307.00-197.00-140.00
Profit After Tax Growth (1y) -125.52%-9.78%130.77%136.20%133.02%128.13%-768.88%228.13%432.94%-48.93%119.91%-73.32%2.38%441.59%134.56%1,129.78%53.16%139.60%20.17%-15.42%108.28%-71.43%-187.36%-68.76%-76.20%32.49%242.93%95.17%208.54%58.70%20.71%4.31%-15.91%111.02%13.68%-109.80%27.37%-58.29%23.05%1,342.91%-343.01%109.34%45.59%85.42%229.30%110.99%88.57%62.08%-25.91%-108.95%-99.88%-74.72%-91.56%570.67%24,784.92%-85.32%657.54%-21.21%69.93%1,117.73%-24.26%71.47%-20.94%
Profit After Tax Growth (3y) -23.42%29.22%34.07%32.32%56.07%40.58%46.19%120.80%102.93%87.84%36.82%40.52%48.37%54.77%-64.64%48.11%-8.77%-3.20%14.48%-19.81%15.22%-15.62%14.65%-14.00%-14.84%64.33%58.23%-30.05%48.95%11.79%19.08%8.30%-66.35%22.60%26.76%31.19%58.77%22.59%50.05%240.14%32.53%-33.80%-85.31%-8.75%27.67%-3.85%-18.49%-60.82%-22.06%-30.76%-21.27%-23.26%-21.49%102.94%594.03%
Profit After Tax Growth (5y) -6.77%32.25%25.84%39.57%50.60%20.42%-39.48%23.25%32.88%20.20%21.98%11.09%19.12%50.79%33.55%45.92%14.52%24.88%15.54%-15.47%10.38%-11.96%16.09%-4.98%-31.36%31.11%40.70%35.67%59.69%43.90%35.90%30.72%20.05%-18.61%-66.17%-1.55%-24.21%-4.94%-0.60%27.63%8.27%7.95%6.03%6.31%19.76%3.73%-6.16%
Profit After Tax (QoQ) -164.29%19.80%20.05%38.10%-176.57%122.48%-5.93%-43.53%135.56%-634.56%146.15%-8.29%-77.43%108.43%-38.18%252.01%19.41%-9.73%224.10%-56.16%86.81%-54.73%128.11%7.96%-74.37%-238.43%181.57%-17.75%42.65%49.34%11.38%30.03%-26.62%13.58%-3.74%4.82%84.14%-38.81%-108.29%1,462.94%-39.70%80.50%-16.21%-366.47%151.95%25.53%6.71%85.82%-15.24%12.20%-8.29%-15.06%-110.24%101.45%19,990.30%-71.66%471.34%-23.51%-88.15%1,362.55%-40.58%64.98%-15.07%-9.03%34.53%-23.93%
Property, Plant & Equipment (Net) Growth (1y) 3.32%-4.88%-3.72%-0.98%0.56%5.07%29.87%-0.15%5.19%0.32%-22.28%-6.46%-6.19%-8.09%-4.69%-0.17%-5.14%-4.50%-9.54%-4.89%
Property, Plant & Equipment (Net) Growth (3y) -1.83%-3.21%-1.63%-2.57%-0.26%-1.05%-1.28%-2.31%-2.18%-4.15%-12.49%-3.88%
Property, Plant & Equipment (Net) Growth (5y) -1.32%-3.27%-2.33%-2.57%
Property, Plant & Equipment (Net) (QoQ) -3.92%0.37%1.36%1.30%-2.43%4.87%25.29%-22.11%2.79%0.02%-2.94%-6.27%3.08%-2.00%0.65%-1.82%-2.05%-1.33%-4.66%3.22%
Return on Assets Growth (1y) -15.0057.0041.0023.0013.0014.004.002.002.00-3.007.004.003.005.001.007.008.008.008.002.003.000.00-3.00-5.00-11.00-9.00-2.002.008.008.003.001.000.003.003.00-8.00-8.00-5.00-5.000.00-3.00-5.00-4.00-1.005.0028.0026.003.00-1.00-11.00-18.00-3.00-4.00-15.00-5.005.009.004.003.007.002.004.002.00
Return on Assets Growth (3y) 0.0069.0052.0029.0018.0016.0012.0013.0012.0010.0016.0013.0013.0012.006.004.000.00-1.002.00-1.000.00-2.00-2.00-2.00-3.002.003.00-5.000.005.001.00-6.00-11.00-8.00-6.00-9.00-6.0017.0017.002.001.0011.004.00-2.000.002.002.005.005.00-22.00-21.008.008.00-7.00-1.00
Return on Assets Growth (5y) 11.0081.0061.0038.0029.0024.0017.0010.004.000.0011.0010.0010.0011.006.007.007.009.008.00-8.00-8.00-4.00-4.00-9.00-14.00-9.00-5.00-6.002.0028.0023.00-5.00-7.009.002.00-9.00-10.00-9.00-6.003.007.000.001.0010.0011.009.006.00
Return on Assets (QoQ) -68.0021.0021.0012.003.005.003.002.004.00-5.001.002.000.004.00-1.000.002.001.005.000.002.000.00-1.002.00-1.00-2.00-3.00-4.000.005.001.002.000.000.00-1.000.004.000.00-11.000.006.000.00-6.00-2.003.002.00-4.003.0026.000.00-27.000.0016.00-7.00-12.00-1.005.002.00-1.004.00-1.001.002.00-1.001.00-1.00
Return on Equity Growth (1y) 79.00120.00217.0071.0032.0042.009.005.005.00-7.0020.0012.008.0013.002.0017.0016.0017.0014.000.005.00-4.00-10.00-12.00-25.00-19.00-3.005.0018.0019.0010.007.001.004.003.00-2.001.00-10.00-9.003.00-24.00-11.00-9.00-10.0051.0048.0046.0042.000.00-16.00-30.00-42.00-48.00-27.00-9.00-2.0018.008.006.0015.005.0010.004.00
Return on Equity Growth (3y) 115.00155.00246.0088.0045.0048.0031.0034.0029.0023.0036.0029.0029.0026.006.005.00-4.00-7.001.00-7.00-2.00-5.00-3.000.00-6.004.0010.0010.0020.0013.004.008.00-22.00-17.00-14.00-9.0029.0026.0029.0035.0027.0021.007.00-10.003.005.007.00-2.00-30.00-35.00-34.00-29.00-25.00-10.000.00
Return on Equity Growth (5y) 140.00185.00262.00105.0066.0060.0036.0021.009.00-1.0023.0022.0022.0025.0013.0016.0015.0016.0014.00-2.000.00-11.00-9.001.00-29.00-18.00-8.003.0048.0049.0042.0040.0029.0015.002.00-9.00-20.00-16.00-11.00-9.00-3.002.003.003.0026.0023.0016.00
Return on Equity (QoQ) -41.00-78.00154.0043.001.0018.008.004.0011.00-14.004.004.00-1.0013.00-4.000.004.002.0010.000.004.00-1.00-3.005.00-5.00-6.00-6.00-8.001.0010.003.005.001.001.000.00-1.005.000.00-5.002.00-7.001.006.00-25.006.004.005.0036.003.002.001.00-6.00-13.00-13.00-11.00-12.009.005.00-3.008.00-2.003.006.00-2.003.00-3.00
Return on Invested Capital Growth (1y) 79.00121.00217.0071.0031.0041.0016.0021.004.00-6.000.00-11.005.009.0010.0016.0014.0012.0012.002.006.00-3.00-9.00-13.00-16.001.0029.0050.0057.0037.006.00-21.00-40.00-27.00-18.00-12.001.00-10.00-9.003.00-30.00-10.00-9.00-10.0057.0047.0046.0042.000.00-16.00-30.00-41.00-47.00-26.00-8.00-2.0018.008.005.0015.005.0010.004.00
Return on Invested Capital Growth (3y) 114.00156.00233.0081.0040.0044.0026.0026.0022.0016.0022.006.0025.0019.0013.004.004.0010.0032.0039.0047.0035.0026.0016.001.0011.0017.0017.0018.000.00-21.00-30.00-68.00-47.00-35.00-19.0029.0026.0028.0035.0027.0021.007.00-10.009.005.008.00-1.00-29.00-34.00-33.00-28.00-24.00-8.001.00
Return on Invested Capital Growth (5y) 133.00177.00255.0099.0060.0054.0029.0014.0012.0014.0042.0044.0066.0056.0048.0034.0021.0020.0019.006.008.00-2.00-1.008.00-27.00-10.000.0010.0046.0036.0016.002.00-12.00-16.00-20.00-18.00-19.00-16.00-10.00-8.00-2.003.004.004.0032.0023.0017.00
Return on Invested Capital (QoQ) -41.00-77.00154.0043.001.0018.008.003.0011.00-7.0014.00-14.001.00-1.002.002.006.000.008.000.004.000.00-2.005.00-5.00-7.00-6.001.0012.0022.0015.008.00-8.00-9.00-12.00-11.005.000.00-5.002.00-7.001.007.00-31.0013.003.005.0036.003.002.001.00-6.00-13.00-13.00-10.00-12.009.005.00-4.008.00-2.003.006.00-2.003.00-3.00
Return on Sales Growth (1y) 2,037.0028.0099.0066.0041.00133.00-814.0037.0037.001.00811.00-40.00-10.0020.0022.0045.009.0019.00-5.007.0011.00-26.00-4214.00-19.00-19.0010.004,229.005.0017.009.000.00-8.00-5.0011.001.00-57.005.00-15.0018.0062.00-138.0010.00-11.003.00148.000.00-5.001.00-15.00-95.00-51.00-7.00-33.0083.0036.00-35.0028.00-9.006.0035.00-7.0010.00-3.00
Return on Sales Growth (3y) 2,114.00162.0096.0063.0068.00155.0019.0042.0036.0040.00828.0013.0010.0013.00-4197.0034.001.003.0010.00-6.009.00-6.0015.00-22.00-7.0030.004,230.00-60.0018.005.0019.00-2.00-137.006.008.009.0016.00-5.002.0067.00-4.00-84.00-67.00-3.00100.00-11.00-20.00-42.00-20.00-20.00-9.00-8.00-12.0084.0040.00
Return on Sales Growth (5y) 2,113.00201.00113.00115.0088.00148.00-4200.0031.0028.0025.00844.00-1.008.0033.0032.0031.0013.0023.0011.00-71.0010.00-11.0034.00-16.00-139.0025.004,237.006.0029.0015.003.002.00-4.00-89.00-48.003.00-32.00-16.00-13.0024.00-10.00-10.00-25.00-4.00122.00-10.00-16.00
Return on Sales (QoQ) 1,923.0067.0027.0019.00-85.00138.00-6.00-6.007.00-809.00845.00-6.00-29.001.00-6.0024.001.002.0017.00-12.0011.00-21.0030.00-8.00-26.00-4210.004,225.00-9.004.009.001.003.00-4.000.00-7.007.0011.00-10.00-65.0069.00-9.0024.00-21.00-132.00139.002.00-6.0014.00-10.00-2.000.00-2.00-89.0041.0043.00-28.0028.00-7.00-28.0035.00-9.009.000.00-6.007.00-4.00
Revenue Growth (1y) 1,461.29%35.35%31.32%49.45%64.46%137.83%-84.17%-15.58%-17.45%-52.06%885.73%33.00%30.93%129.67%-0.51%122.61%22.48%56.74%38.01%-25.42%64.56%-45.74%-99.31%-55.59%-62.89%-2.68%12,270.91%74.88%105.36%28.79%21.21%24.84%-7.60%71.42%11.02%-74.23%14.46%-43.52%-9.94%314.17%51.91%69.23%74.80%73.51%72.27%110.30%105.23%58.80%-3.26%-88.11%-83.00%-70.43%-73.04%347.33%140.17%-24.59%166.88%-0.65%44.15%139.88%-10.80%32.74%-15.68%
Revenue Growth (3y) 176.75%15.56%27.01%18.83%21.14%37.83%15.78%35.71%9.80%19.95%138.32%30.22%38.19%25.01%-78.85%-9.66%-9.23%-6.11%5.57%-16.64%7.84%-12.06%1.10%-1.03%-11.03%29.04%450.11%-17.44%29.50%7.63%6.62%10.05%17.12%17.89%20.45%22.81%44.15%26.20%47.83%125.14%36.29%-24.92%-15.20%-6.60%-23.41%3.81%-5.72%-29.25%-11.38%-19.15%-16.20%-18.82%-13.75%80.69%42.92%
Revenue Growth (5y) 102.43%40.91%22.98%22.74%29.08%17.37%-56.96%-3.71%-4.16%-1.84%63.09%11.39%15.00%19.61%7.25%9.99%7.25%12.82%9.63%-28.54%5.81%-8.02%0.65%0.69%4.13%15.48%204.57%32.24%41.55%34.72%34.17%29.71%21.77%-16.34%-9.42%-2.75%-4.82%1.35%5.69%20.54%12.74%13.47%16.12%8.07%1.35%8.09%0.36%
Revenue (QoQ) 804.88%46.90%21.49%-3.32%-21.55%42.52%38.27%6.39%13.44%-90.52%637.52%4.04%-34.12%95.01%-0.49%2.41%15.56%-15.52%122.66%-43.65%47.89%-25.62%20.33%24.33%-51.23%-99.06%7,654.42%3.89%27.89%20.06%9.62%22.01%-19.79%13.00%12.90%-9.70%48.81%-26.82%-73.79%300.98%-26.57%16.70%20.54%47.07%-18.20%20.54%19.65%46.02%-0.14%17.63%-7.42%-11.04%-87.73%68.16%61.05%-18.91%103.69%-9.71%-49.43%186.99%-24.17%31.00%-15.85%6.71%12.84%-16.79%
Share-based Compensation Growth (1y) -2.02%-2.46%-38.06%-36.25%-41.05%-45.07%-47.51%-37.76%-47.82%-40.14%-6.87%-19.32%-12.18%-25.10%-13.42%9.24%-0.36%2.02%4.75%-46.85%39.91%12.52%-61.14%-54.66%-70.68%-59.91%-0.89%19.44%14.31%4.98%6.27%-6.78%1.05%31.98%-11.20%10.89%31.42%-11.99%46.27%1.28%-1.97%16.63%2.78%4.18%37.95%18.10%34.21%106.36%33.67%48.87%38.94%14.46%26.63%23.53%25.85%-9.58%15.60%15.59%1.62%65.53%46.90%3.79%14.80%
Share-based Compensation Growth (3y) -32.95%-31.55%-32.85%-31.59%-35.36%-37.32%-24.92%-18.14%-23.00%-22.95%-5.47%-22.34%6.98%-4.91%-29.37%-35.91%-25.79%-22.80%-26.11%-33.97%-22.31%-22.06%-25.75%-20.37%-30.30%-17.80%-2.21%7.28%14.93%6.84%11.34%1.54%9.19%10.65%10.11%5.38%21.13%6.63%26.36%29.61%21.82%27.05%24.21%35.01%32.67%29.50%32.89%28.78%25.08%28.58%21.12%19.66%29.07%14.01%13.65%
Share-based Compensation Growth (5y) -23.40%-24.51%-22.78%-28.58%-17.74%-22.33%-29.65%-33.28%-28.47%-27.07%-20.12%-23.99%-16.32%-18.40%-17.98%-21.76%-13.94%-8.61%-17.56%-21.53%-9.04%-11.27%-11.87%-10.73%-15.29%-10.63%7.05%5.43%15.47%10.93%13.74%17.62%19.14%18.96%20.01%22.55%24.64%17.39%28.68%17.65%21.48%23.97%19.64%29.79%31.72%21.11%22.31%
Share-based Compensation (QoQ) 3.32%-3.16%9.58%-10.63%2.86%-38.50%12.77%-17.35%-4.15%-41.24%33.72%-30.71%9.96%-8.59%15.84%-24.58%-6.22%5.68%46.15%-31.21%-3.98%8.51%-25.85%81.10%-22.78%-62.53%-13.47%17.09%5.59%-7.35%4.29%12.06%-3.03%-6.21%-8.52%21.46%26.65%-36.90%14.24%43.95%-15.18%4.86%-20.90%39.33%0.92%-7.59%-19.82%84.49%-13.61%5.01%23.29%19.50%-3.78%-1.99%1.57%32.21%-6.14%-0.15%-27.02%69.01%-6.14%-12.23%18.89%49.98%-33.69%-2.91%
Shareholder's Equity Growth (1y) 0.32%96.47%35,034.68%27.18%125.25%29.19%11.03%6.64%21.22%5.87%19.65%18.36%3.41%11.29%10.61%28.66%29.49%34.96%34.28%19.83%12.78%1.39%-10.47%-19.10%-17.40%-12.93%-2.62%2.35%10.06%9.42%9.05%9.59%3.11%10.79%9.75%0.74%5.21%-3.54%-0.12%10.31%-17.87%-11.00%-7.56%-3.26%45.66%48.71%54.89%48.97%32.46%8.53%-11.63%-16.97%-23.11%-12.93%-5.05%-5.96%2.77%1.84%6.36%10.64%5.36%10.16%7.07%
Shareholder's Equity Growth (3y) 39.92%39.03%675.72%17.09%41.34%15.03%13.69%17.54%17.52%16.72%21.13%22.20%14.73%15.05%9.96%7.64%6.45%6.01%5.39%-0.26%0.84%-1.15%-1.67%-3.19%-2.13%1.82%5.24%4.16%6.09%5.35%6.13%6.79%-3.78%-1.66%0.44%2.44%7.97%8.48%12.66%16.71%16.58%12.83%8.16%6.16%14.05%12.01%9.13%5.17%1.53%-1.27%-3.72%-4.76%-5.93%-0.78%2.64%
Shareholder's Equity Growth (5y) 29.68%32.19%269.98%19.87%32.76%15.81%12.05%9.50%8.62%7.02%9.15%8.60%6.54%7.73%7.14%6.95%6.48%7.63%6.98%1.84%2.15%0.64%0.83%0.17%-4.13%-1.95%1.48%3.81%7.39%9.13%11.35%11.91%11.44%8.95%6.76%5.86%5.09%3.82%3.71%4.42%4.60%4.96%5.02%4.48%9.94%9.53%8.16%
Shareholder's Equity (QoQ) -2.40%-99.40%29,809.64%-42.75%91.13%7.36%8.26%1.40%9.62%-7.73%3.98%15.27%-4.26%4.28%2.85%0.71%3.04%3.64%19.64%1.35%7.39%3.11%6.77%-4.61%-3.45%-8.95%-3.52%-2.60%1.77%1.83%1.40%4.74%1.18%1.48%1.90%-1.45%8.72%0.53%-6.47%2.92%-0.33%4.10%3.30%-23.37%8.01%8.12%8.11%15.38%10.27%12.61%3.97%2.60%-9.64%-8.31%-2.31%-4.99%2.31%-0.01%-3.24%3.83%1.39%4.42%0.65%-1.13%6.00%1.50%
Tax Rate Growth (1y) -229.00-119.00936.003,508.003,738.002,885.00372.00533.00-2465.00468.001,588.00-37.00216.00-2058.00-556.00-2935.00-302.00-352.00141.00-17.00-84.00464.00-1282.00490.00-405.00-172.00418.00-461.00268.00-542.00280.003,673.0065.00434.00-391.00-10211.00-238.00-256.00-1826.006,238.00204.00417.002,112.00993.00-575.00-65.00691.0016.001,623.00-2582.008,370.00-3640.00224.003,230.00-7863.005,307.00-336.00589.00-404.00-1475.00169.00-642.0094.00
Tax Rate Growth (3y) 1,044.003,234.002,895.004,004.001,489.001,294.001,404.00-2439.00-2551.00-1943.001,173.00-2989.00-170.00-1947.00-1697.00-2462.00-791.00-61.00-723.0013.00-221.00-250.00-584.003,703.00-71.00-280.00307.00-6999.0096.00-364.00-1936.00-300.0031.00594.00-105.00-2981.00-609.0095.00978.007,246.001,251.00-2230.0011,173.00-2631.001,272.00583.001,198.001,683.001,510.001,237.00103.00193.0057.003,177.00-8173.00
Tax Rate Growth (5y) 957.00823.002,481.001,053.001,102.001,406.00262.00-1965.00-3040.00-1652.00308.00-2959.00-307.00-2661.00-999.00751.00-458.00-169.00-834.00-6525.00-393.00-72.00-2801.00-271.00-105.00-120.00593.00232.00-275.00-12.00867.00708.001,079.00-2053.008,957.00-6605.001,238.00744.001,485.008,914.001,139.001,588.002,906.001,201.001,105.00530.00889.00
Tax Rate (QoQ) 9.00-1045.00736.0071.00119.0010.003,309.00301.00-734.00-2504.003,470.00-2698.002,199.00-1384.001,846.00-2445.00-76.00119.00-534.00188.00-126.00612.00-692.00121.00422.00-1134.001,081.00-775.00655.00-543.00202.00-45.00-155.00278.003,595.00-3653.00213.00-546.00-6225.006,320.00195.00-2116.001,838.00286.00408.00-421.00719.00-1281.00918.00336.0044.00326.00-3287.0011,288.00-11966.004,189.00-281.00195.001,204.00-1454.00644.00-798.00134.00190.00-167.00-62.00
Total Debt Growth (1y) 4,752.69%8,039.44%900.28%410.54%84.37%46.40%39.74%23.18%73.29%30.22%36.80%47.18%-6.21%-6.17%-16.11%-19.81%-16.11%-20.90%-27.66%-14.74%-9.25%-35.07%-21.19%-31.46%-29.85%15.51%17.63%44.95%54.09%65.96%73.67%67.10%-5.00%-8.88%-19.23%-32.83%7.56%4.72%10.91%11.34%3.81%1.53%-50.57%-49.06%-46.37%-48.39%35.12%37.27%60.34%67.40%23.06%59.39%37.75%31.33%30.75%-8.47%-12.76%-13.10%-11.22%0.15%15.96%12.36%11.63%
Total Debt Growth (3y) 437.21%437.36%167.40%109.96%44.17%21.39%17.05%13.29%10.89%-1.13%-6.01%0.21%-10.62%-21.60%-21.79%-22.32%-18.87%-15.97%-12.47%-5.38%-0.64%7.57%17.21%18.41%0.89%20.43%18.17%17.61%16.34%16.56%15.87%7.71%1.99%-1.05%-23.78%-27.51%-15.71%-18.13%-9.52%-8.00%-3.71%-4.27%-6.33%3.68%5.81%4.30%29.55%26.05%24.44%24.08%12.62%13.47%11.70%8.64%9.02%
Total Debt Growth (5y) 161.37%158.39%63.28%44.63%17.93%-1.68%-1.78%-3.21%-2.79%-6.23%-5.10%0.00%-5.05%-1.57%-0.46%2.57%-4.80%-2.15%-1.21%-1.00%0.05%3.50%7.60%4.42%2.78%13.18%-1.99%-1.59%-2.60%-3.66%0.77%-2.66%-1.82%-3.50%-5.94%-3.58%5.75%3.82%3.57%2.58%1.42%0.02%-0.94%0.43%3.69%2.07%16.59%
Total Debt (QoQ) -4.67%762.78%109.40%181.77%59.89%6.03%6.88%1.75%26.96%1.20%-5.79%43.15%-4.59%6.32%1.36%-8.78%-4.54%-4.95%-3.10%-4.58%-9.99%-13.07%14.20%1.56%-35.60%5.52%-0.68%3.94%6.04%7.46%22.39%10.50%14.21%12.45%17.75%-37.18%9.54%-0.33%-2.07%0.60%6.64%5.56%-1.68%-6.21%4.30%-48.61%1.32%-1.25%0.37%34.55%2.93%15.35%4.79%-1.09%33.32%-0.31%-0.09%-1.53%-6.67%-4.99%-0.48%0.60%5.29%10.01%-3.58%-0.05%