Chefs' Warehouse Growth Metrics (2010-2025) | CHEF

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics 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) 30.49%49.54%111.06%94.79%116.30%92.27%61.84%68.82%56.64%28.88%8.14%6.04%5.78%65.83%61.93%54.12%54.06%8.01%9.00%9.27%10.26%0.32%3.52%8.56%8.29%11.05%9.28%6.49%24.35%23.96%24.55%38.41%30.67%17.96%15.81%-3.88%-13.04%-2.40%0.02%10.21%13.40%12.50%21.39%40.56%42.19%45.22%32.35%12.99%7.62%3.90%6.97%8.99%10.07%11.18%8.03%
Assets Growth (3y) 62.50%54.75%54.58%51.64%53.03%60.18%41.51%40.26%36.67%32.16%24.05%21.32%21.57%21.58%22.25%22.28%22.53%6.36%7.23%8.10%14.08%11.36%12.11%16.96%20.73%17.54%16.38%12.31%12.21%12.59%13.00%13.60%8.82%9.01%12.03%14.19%11.93%16.83%17.13%20.51%20.17%19.29%19.78%20.07%18.98%18.82%15.22%
Assets Growth (5y) 47.63%46.02%45.50%42.48%43.51%34.81%26.18%26.76%24.97%20.80%16.64%15.60%19.33%19.86%19.99%21.93%24.48%11.96%12.21%10.94%11.03%9.72%10.29%11.13%11.65%12.26%13.86%17.02%17.90%18.45%18.31%18.42%14.54%14.34%14.76%12.89%10.68%13.00%13.18%
Assets (QoQ) 1.27%11.24%-4.21%38.57%42.94%2.66%6.36%23.18%20.32%7.09%-1.31%1.36%0.95%5.01%-1.56%58.90%-1.43%-0.05%-1.60%11.40%-0.52%0.20%-0.70%1.36%2.65%5.07%-0.95%3.94%1.02%2.39%15.66%3.62%1.50%13.78%9.20%-6.46%-0.35%-5.57%-1.21%4.99%2.12%4.05%1.66%4.15%10.19%20.48%2.84%6.37%0.43%2.85%-2.05%2.70%3.39%4.80%-1.08%3.74%0.46%
Capital Expenditures Growth (1y) 283.53%366.15%83.03%189.40%17.33%-25.25%93.82%52.95%208.37%1,234.22%321.52%132.64%132.68%39.49%55.63%36.56%-25.47%-71.43%-65.08%-20.15%-14.50%111.33%19.08%-46.52%-0.23%-51.86%-22.87%1.38%10.66%324.72%42.09%67.45%-2.82%-63.74%-25.02%-70.46%-73.11%-56.90%-6.37%410.94%722.40%1,186.36%390.54%39.02%-1.47%-32.24%-38.79%55.74%46.47%57.22%96.25%11.05%-33.13%-62.44%-27.67%-37.84%37.55%
Capital Expenditures Growth (3y) 140.30%259.58%146.37%117.56%103.43%140.51%133.40%69.38%74.87%74.55%31.82%36.38%14.03%-5.56%-13.51%-16.45%-14.01%-33.75%-31.55%-24.35%-1.90%62.88%9.28%-3.17%2.37%-9.49%-6.34%-20.55%-33.88%-12.77%-0.08%36.22%29.04%26.21%51.01%28.03%29.63%55.46%41.14%122.82%128.10%139.31%80.62%33.97%-1.18%-26.31%-4.58%2.44%10.45%
Capital Expenditures Growth (5y) 88.92%79.30%52.05%62.20%39.93%53.06%39.52%15.72%35.47%40.17%16.04%6.58%10.36%11.49%-6.64%-0.20%-7.32%-14.85%-19.33%-26.52%-24.42%-7.55%-1.74%6.51%18.86%32.67%30.43%28.93%18.56%42.06%24.54%40.49%25.40%16.46%32.84%29.41%16.37%17.28%31.89%50.17%61.29%
Capital Expenditures (QoQ) -23.53%199.23%11.57%50.23%-7.06%17.49%76.40%-39.09%-40.78%204.64%39.20%22.80%156.21%-3.76%-23.17%22.82%53.60%7.38%-32.59%-32.97%-41.11%31.22%54.16%-28.22%45.54%-26.07%-30.77%33.92%-29.77%18.44%-8.99%46.18%169.55%-60.37%7.25%-15.17%0.59%-18.07%-57.74%-22.80%61.25%78.00%130.59%24.26%152.22%-32.12%-34.65%-11.93%73.46%-38.68%66.27%-17.18%86.20%-23.46%-5.91%-50.13%4.58%47.39%-19.14%10.36%
Cash & Equivalents Growth (1y) 15.37%33.10%2.78%138.90%71.67%42.10%-94.20%-39.61%-5.17%2,389.33%16,861.02%2,015.63%536.80%-90.56%-83.37%-92.50%-83.88%-71.20%-26.26%40.05%1,935.05%1,663.70%1,239.12%1,204.41%-23.31%-84.46%26.30%25.88%7.00%1,124.69%2.18%-61.58%-38.64%-56.92%230.66%1,017.50%730.76%870.93%37.83%-9.57%-27.20%-35.64%-40.42%-54.61%-64.74%8.35%37.90%15.49%15.03%-77.27%-68.59%-53.93%-35.66%53.38%129.87%175.71%152.65%28.31%
Cash & Equivalents Growth (3y) 23.38%261.09%116.29%212.52%118.04%49.48%17.86%-1.41%-0.90%-12.20%175.00%30.50%175.40%-21.73%17.97%11.08%36.00%-7.58%131.90%184.37%155.60%222.60%158.54%84.78%-20.45%-6.40%62.20%75.49%76.03%271.39%66.99%57.17%54.82%39.11%39.51%66.16%28.71%89.18%4.23%-22.03%-33.41%-45.88%-36.33%-37.72%-36.10%-27.71%-0.14%13.62%23.20%-23.52%
Cash & Equivalents Growth (5y) 14.03%5.06%4.41%26.24%102.44%76.16%74.47%77.28%72.31%13.16%223.03%105.33%76.52%-1.81%16.21%-7.90%10.55%33.02%111.32%150.55%143.23%168.84%139.48%129.56%24.94%38.65%28.50%17.28%6.96%104.45%30.78%15.27%8.52%-7.89%3.30%19.54%9.55%18.74%-3.95%-9.65%-13.65%-20.78%
Cash & Equivalents (QoQ) -5.69%70.52%-56.72%65.77%8.81%31.67%0.59%19.12%-9.93%-94.62%946.61%87.04%2,264.33%-63.36%30.55%-43.70%-64.94%-35.47%-41.11%20.97%-37.37%65.25%11.86%1,657.78%-45.72%25.47%8.96%3.35%-89.00%919.50%8.60%-12.16%25.92%-14.94%-59.17%40.29%-11.59%552.88%38.00%4.29%3.33%-7.32%-9.46%-16.05%-8.65%-14.20%-31.02%-34.79%180.71%9.20%-42.23%-35.04%-44.53%50.88%-15.26%-9.29%32.25%126.12%1.64%-16.87%-32.83%
Cash from Investing Activities Growth (1y) -283.53%-7,170.77%-83.03%-122.74%-8,258.28%103.23%-3,167.56%-63.74%95.05%-9,829.51%75.00%87.01%-88.57%71.87%-29.57%-2,837.10%309.41%71.14%58.06%96.25%-318.38%-88.50%-19.08%46.52%-42.91%37.81%-40.28%-365.62%88.37%-339.52%-508.24%61.05%8.39%69.59%-107.20%72.34%156.64%43.79%95.65%-959.14%-519.81%-1,023.42%-1,357.39%-140.49%-116.05%-480.35%-41.29%-149.62%28.50%82.96%70.85%80.68%38.38%64.48%28.98%37.84%-37.55%
Cash from Investing Activities Growth (3y) -151.21%-511.15%-146.37%22.04%-98.27%4.06%-119.57%-84.19%29.97%-114.71%48.59%47.70%-105.07%46.51%13.51%16.19%-86.96%30.32%11.19%54.64%-33.19%-72.72%-116.58%1.02%46.60%5.97%-160.51%20.55%27.25%9.09%18.14%-4.49%-29.63%-24.30%-9.54%-91.70%-72.55%-232.17%3.59%-299.13%-103.96%-123.15%-81.73%-5.07%1.63%29.44%33.62%33.07%15.38%
Cash from Investing Activities Growth (5y) 130.17%-79.30%-52.05%12.20%-104.36%13.64%-39.52%34.00%9.43%-62.29%25.67%18.65%-7.46%16.00%-40.73%-1.32%6.99%14.68%-54.59%60.15%-28.39%2.51%1.74%-23.22%18.39%-39.32%-62.16%-66.44%11.36%-117.78%-62.39%-46.93%-27.47%-13.70%11.55%-27.71%-17.75%-17.28%28.60%-50.17%-49.61%
Cash from Investing Activities (QoQ) 23.53%-199.23%-2,301.03%93.02%-1,349.69%92.47%-2,821.91%-161.95%100.56%-7,727.87%-46.42%92.09%-1,001.11%80.40%23.91%-14.82%-64.27%9.71%-1,624.77%108.19%-122.64%-31.22%-54.16%-376.91%80.46%17.11%30.77%-1,174.44%91.50%-86.97%-129.81%68.17%-221.39%-158.74%85.28%25.14%-6.70%-1,662.73%98.04%253.33%-205.89%-36.48%-378.00%39.23%-183.36%-77.05%21.12%45.40%-661.17%56.90%-39.36%84.36%-81.46%26.29%7.62%50.13%-4.58%-47.39%19.14%-10.36%
Cash from Operations Growth (1y) -165.63%90.47%52.23%-48.27%193.23%-109.11%181.90%169.30%-433.88%-340.04%-22.25%-200.82%60.21%323.09%-31.12%90.63%523.73%128.84%23.70%-707.77%74.99%-15.61%-8.88%341.41%-91.47%-53.16%29.76%-38.18%855.34%39.57%-29.88%73.06%-88.66%85.40%197.46%76.52%280.06%-151.20%-153.05%-147.90%-138.28%158.53%188.17%177.48%596.93%-233.93%-121.99%37.33%-22.60%582.92%1,466.65%124.82%114.11%75.52%60.41%-50.55%-143.96%
Cash from Operations Growth (3y) -59.31%-40.33%49.43%-50.44%-7.39%-3.65%14.72%-31.12%77.88%190.30%-12.83%-40.32%70.43%84.77%-8.09%56.41%38.07%-3.29%13.51%141.33%12.55%-17.98%-6.06%66.10%-54.79%6.62%39.36%23.60%60.30%-49.25%-45.91%-51.30%-29.37%-17.79%11.64%-13.15%93.37%-33.91%-28.12%-20.12%13.77%79.52%66.90%63.77%117.12%124.74%68.92%15.15%-39.74%
Cash from Operations Growth (5y) 28.06%31.27%23.24%-25.09%62.07%11.55%11.22%37.75%-3.43%61.19%-4.77%2.62%34.51%36.95%-6.72%31.65%21.84%18.54%24.99%107.89%-9.27%-20.34%-27.03%-16.91%-16.37%-18.34%4.83%-6.86%50.95%-24.89%-17.23%9.26%-8.69%29.15%33.12%15.13%64.33%27.74%17.66%-10.74%-27.62%
Cash from Operations (QoQ) 81.15%-41.73%68.46%-136.91%625.69%-53.43%-42.75%-33.48%-151.38%1,540.90%-45.31%-182.47%32.29%354.57%-170.92%67.45%479.67%-21.40%-109.64%1,572.37%105.04%-57.51%-162.97%418.97%-1.12%-54.12%66.85%-88.73%443.16%27.08%-20.51%74.12%-20.65%-36.15%96.17%-88.59%1,196.80%2.44%16.42%-75.42%-274.69%-6.14%-5.11%80.36%367.07%59.90%-7.63%25.98%-171.98%73.75%676.91%-28.99%349.08%-25.71%-5.09%-32.38%268.13%-32.11%-70.74%-160.10%
EBITDA Margin Growth (1y) 106.00-211.00102.00-92.00-388.00-219.00-579.00-326.00-94.00-54.00-4.00-153.00-102.00-69.00-23.004.00-79.00-27.00-32.0020.00-385.00-113.0065.00-118.00390.0056.008.0045.0059.0013.00-25.0045.0015.00-3.0016.00-419.00-1199.00-556.00-1567.00-251.001,036.00516.001,460.00666.00232.0053.00-136.00-9.00-146.00-42.00158.00-2.0047.0068.0048.0092.0052.0036.00
EBITDA Margin Growth (3y) -376.00-484.00-481.00-572.00-584.00-342.00-606.00-475.00-276.00-150.00-59.00-129.00-567.00-210.0010.00-94.00-74.00-84.0041.00-53.0064.00-44.0047.00-27.00464.0067.00-2.00-328.00-1126.00-545.00-1576.00-625.00-149.00-43.00-91.00-4.0069.0013.00-243.00406.001,122.00527.001,481.00655.00133.0079.0069.0081.00-46.0061.00
EBITDA Margin Growth (5y) -558.00-580.00-536.00-548.00-1049.00-483.00-573.00-573.00-270.00-207.0014.00-202.00-118.00-140.00-8.00-3.00-1.00-74.0031.00-426.00-1121.00-602.00-1504.00-697.00300.0027.00-108.0087.00142.0024.00-252.0032.00-62.00-32.00-70.00-15.00-30.0039.00-37.00495.001,222.00630.00
EBITDA Margin (QoQ) 66.00-6.00-122.00168.00-251.00307.00-316.00-127.00-83.00-53.00-63.00104.00-42.00-3.00-213.00155.00-9.0042.00-185.0072.0044.0038.00-133.00-333.00315.00216.00-316.00175.00-19.00167.00-278.00188.00-64.00129.00-208.00158.00-81.00147.00-642.00-623.00562.00-864.00673.00664.0042.0081.00-121.00230.00-137.00-109.007.0093.00-34.0091.00-153.00143.00-13.0071.00-109.00103.00-29.00
EBIT Growth (1y) 37.50%-14.60%45.06%-0.02%10.55%37.17%-18.86%16.59%29.80%28.81%29.58%-36.39%-22.60%-4.26%14.47%-16.29%9.08%42.29%29.17%70.70%19.86%-35.53%48.64%-41.77%8.71%26.65%-31.49%83.92%22.90%-2.15%15.98%6.55%3.89%3.47%3.34%-378.91%-263.61%-212.25%-362.37%-18.00%118.34%187.54%132.82%131.12%493.13%111.47%87.90%89.96%-8.30%15.74%28.19%34.49%33.65%24.79%21.75%42.07%18.75%22.13%
EBIT Growth (3y) 25.42%14.70%15.11%-9.49%3.56%19.15%6.37%-14.69%3.10%20.61%24.20%-3.13%0.40%-4.24%30.02%-5.94%12.44%5.12%9.57%22.27%17.00%-7.21%5.70%4.50%11.55%8.64%-6.36%-95.44%-59.91%-46.38%-72.63%-76.59%-32.20%0.55%-3.82%0.80%21.18%27.61%17.40%39.21%44.18%60.60%40.79%40.86%93.71%45.09%43.14%53.68%13.32%20.82%
EBIT Growth (5y) 10.75%15.50%17.66%1.16%7.75%9.18%18.24%-9.20%7.39%7.46%14.30%-0.54%6.22%1.71%11.80%10.27%12.66%3.30%9.53%-49.36%-36.40%-23.97%-39.07%-41.91%-16.07%4.73%-6.70%14.95%17.84%16.04%14.16%15.70%11.13%20.00%16.47%21.21%16.87%24.58%20.35%27.22%29.08%39.41%
EBIT Margin Growth (1y) 106.00-211.00102.00-92.00-34.0062.00-280.00-93.00-92.00-34.00-25.00-223.00-248.00-119.00-16.00-42.00-69.0031.003.0047.0052.00-187.00139.00-97.00-17.0045.00-224.0072.0037.00-39.0022.00-9.00-26.00-16.00-20.00-626.00-1645.00-737.00-2145.00-264.001,377.00685.001,997.00841.00316.00118.0092.0043.00-139.00-44.0025.0018.0067.0053.0048.0056.0034.0039.00
EBIT Margin Growth (3y) -20.00-183.00-203.00-408.00-375.00-91.00-321.00-357.00-409.00-122.00-37.00-217.00-266.00-275.00126.00-92.00-35.00-111.00-81.0021.0071.00-181.00-63.00-34.00-7.00-10.00-222.00-563.00-1634.00-792.00-2143.00-898.00-293.00-69.00-168.00-49.0049.0066.00-55.00620.001,555.00759.002,115.00901.00245.00127.00166.00117.00-38.0048.00
EBIT Margin Growth (5y) -338.00-271.00-216.00-403.00-392.00-247.00-179.00-407.00-375.00-264.00-122.00-243.00-246.00-269.00-75.00-29.00-24.00-166.00-80.00-613.00-1600.00-935.00-2228.00-924.00-274.00-63.00-370.0014.0060.0011.00-54.00-15.00-116.006.00-50.0012.00-23.0075.0018.00693.001,656.00851.00
EBIT Margin (QoQ) 66.00-6.00-122.00168.00-251.00307.00-316.00226.00-155.00-35.00-129.00227.00-97.00-26.00-327.00201.0033.0077.00-353.00174.00133.0049.00-309.00179.00-106.00375.00-545.00258.00-44.00107.00-250.00223.00-119.00168.00-280.00206.00-110.00164.00-886.00-813.00798.00-1244.00995.00828.00105.0068.00-161.00304.00-93.0043.00-211.00122.002.00112.00-218.00172.00-12.00107.00-210.00149.00-7.00
EBIT (QoQ) 11.60%6.89%-24.31%52.28%-30.69%81.57%-47.83%68.39%-14.00%7.40%-25.04%87.47%-14.65%8.04%-63.20%128.13%5.56%29.18%-73.09%197.26%37.70%17.27%-64.44%108.73%-25.94%170.38%-86.07%289.71%-13.72%46.26%-62.60%160.42%-31.31%73.37%-65.64%153.92%-31.59%73.16%-192.72%-48.96%53.07%-304.76%58.30%123.15%124.06%51.75%-60.46%341.16%-20.12%34.84%-60.02%112.96%0.82%49.34%-58.06%111.63%-5.86%45.71%-51.06%76.89%-3.18%
EBT Growth (1y) -18.32%-131.77%103.35%167.28%74.78%430.64%-27.64%0.47%20.02%12.60%20.82%-62.65%-29.41%0.35%19.38%-2.30%-10.82%25.39%18.71%2.90%-351.42%-74.29%42.26%-265.31%143.39%112.74%-37.81%127.06%51.79%14.33%18.99%105.65%12.04%9.21%17.50%-1,517.38%-391.82%-372.33%-481.69%-12.21%100.80%137.57%121.67%107.63%9,130.68%81.47%-52.80%-0.32%-42.45%24.98%375.51%45.75%66.32%42.12%32.16%352.41%33.03%41.02%
EBT Growth (3y) 19.66%5.75%21.14%0.10%13.98%79.01%1.44%-28.43%-8.92%12.32%19.64%-27.86%-53.02%-31.35%26.33%-54.14%-0.91%-11.81%1.65%-22.78%18.31%-14.49%1.73%-2.74%39.90%38.49%-4.56%-99.07%-90.95%-75.44%-94.31%-226.20%-70.25%3.77%-0.95%6.66%29.43%22.90%-26.92%27.76%34.40%41.81%35.47%28.28%345.39%47.72%43.68%87.32%8.39%35.81%
EBT Growth (5y) 1.53%8.28%20.30%0.17%-39.70%26.23%12.00%-21.28%-3.79%-4.97%8.66%-30.01%0.84%-4.68%8.33%-1.55%10.59%-3.06%7.99%-72.83%-49.28%-31.01%-46.38%-75.47%15.07%22.14%-6.38%21.75%29.82%18.31%-11.41%19.99%6.93%20.44%16.88%12.01%15.72%26.95%19.66%20.71%24.12%29.96%
EBT Margin Growth (1y) -199.00-895.00294.00257.00224.00693.00-322.00-135.00-126.00-89.00-51.00-235.00-235.00-74.005.00-7.00-98.00-19.00-32.00-18.00-702.00-246.0084.00-163.00687.0073.00-190.00122.0068.004.0022.0020.002.00-1.0026.00-635.00-1815.00-809.00-2233.00-297.001,561.00784.002,111.00925.00352.0042.00-139.00-11.00-206.00-11.00205.005.0081.0056.0059.00100.0053.0062.00
EBT Margin Growth (3y) -101.00-291.00-78.00-112.00-136.00531.00-367.00-376.00-459.00-182.00-78.00-260.00-1035.00-339.0057.00-188.00-114.00-192.00-138.00-60.0052.00-169.00-84.00-21.00757.0077.00-142.00-493.00-1745.00-805.00-2185.00-912.00-252.00-26.00-95.00-7.0098.0017.00-260.00617.001,706.00815.002,178.00920.00226.0087.00125.0094.00-72.00107.00
EBT Margin Growth (5y) -433.00-384.00-105.00-138.00-937.00265.00-315.00-558.00-474.00-355.00-184.00-301.00-280.00-262.00-111.00-47.00-43.00-189.00-90.00-674.00-1760.00-978.00-2291.00-953.00503.0052.00-263.00135.00168.0021.00-212.002.00-106.006.00-29.00-12.00-27.0062.004.00722.001,840.00933.00
EBT Margin (QoQ) 69.00-215.00-289.00237.00-627.00974.00-327.00204.00-158.00-41.00-140.00213.00-121.00-2.00-324.00213.0040.0076.00-336.00122.00119.0064.00-322.00-562.00574.00394.00-569.00287.00-39.00131.00-257.00234.00-103.00149.00-260.00216.00-106.00175.00-920.00-964.00901.00-1249.001,015.00894.00123.0079.00-171.00320.00-186.00-102.00-43.00125.009.00114.00-243.00201.00-16.00117.00-202.00154.00-7.00
EBT (QoQ) 12.55%-25.00%-62.57%158.51%-143.77%580.09%-50.80%69.04%-17.19%5.07%-31.69%101.94%-22.31%12.75%-78.88%281.68%10.44%34.13%-82.72%248.40%55.29%26.98%-85.02%-951.21%115.88%602.70%-117.41%323.44%-22.16%105.40%-92.42%1,153.22%-41.37%113.77%-86.91%582.75%-42.85%130.00%-257.92%-40.57%46.66%-222.36%53.57%101.01%2,389.24%85.92%-83.65%1,120.06%-51.06%-51.64%-65.48%604.38%6.27%83.99%-89.42%703.81%-9.19%71.10%-63.78%136.35%-3.73%
Enterprise Value Growth (1y) -15.37%-33.10%-2.78%-138.90%-71.67%-42.10%94.20%39.61%5.17%-2,389.33%-16,861.02%-2,015.63%-536.80%90.56%83.37%92.50%83.88%71.20%26.26%-40.05%-1,935.05%-1,663.70%-1,239.12%-1,204.41%23.31%84.46%-26.30%-25.88%-7.00%-1,124.69%-2.18%61.58%38.64%56.92%-230.66%-1,017.50%-730.76%-870.93%-37.83%9.57%27.20%35.64%40.42%54.61%64.74%-8.35%-37.90%-15.49%-15.03%77.27%68.59%53.93%35.66%-53.38%-129.87%-175.71%-152.65%-28.31%
Enterprise Value Growth (3y) -23.38%-261.09%-116.29%-212.52%-118.04%-49.48%-17.86%1.41%0.90%12.20%-175.00%-30.50%-175.40%21.73%-17.97%-11.08%-36.00%7.58%-131.90%-184.37%-155.60%-222.60%-158.54%-84.78%20.45%6.40%-62.20%-75.49%-76.03%-271.39%-66.99%-57.17%-54.82%-39.11%-39.51%-66.16%-28.71%-89.18%-4.23%22.03%33.41%45.88%36.33%37.72%36.10%27.71%0.14%-13.62%-23.20%23.52%
Enterprise Value Growth (5y) -14.03%-5.06%-4.41%-26.24%-102.44%-76.16%-74.47%-77.28%-72.31%-13.16%-223.03%-105.33%-76.52%1.81%-16.21%7.90%-10.55%-33.02%-111.32%-150.55%-143.23%-168.84%-139.48%-129.56%-24.94%-38.65%-28.50%-17.28%-6.96%-104.45%-30.78%-15.27%-8.52%7.89%-3.30%-19.54%-9.55%-18.74%3.95%9.65%13.65%20.78%
Enterprise Value (QoQ) 5.69%-70.52%56.72%-65.77%-8.81%-31.67%-0.59%-19.12%9.93%94.62%-946.61%-87.04%-2,264.33%63.36%-30.55%43.70%64.94%35.47%41.11%-20.97%37.37%-65.25%-11.86%-1,657.78%45.72%-25.47%-8.96%-3.35%89.00%-919.50%-8.60%12.16%-25.92%14.94%59.17%-40.29%11.59%-552.88%-38.00%-4.29%-3.33%7.32%9.46%16.05%8.65%14.20%31.02%34.79%-180.71%-9.20%42.23%35.04%44.53%-50.88%15.26%9.29%-32.25%-126.12%-1.64%16.87%32.83%
EPS (Basic) Growth (1y) 21.43%-142.86%136.67%85.71%29.41%400.00%-40.98%0.00%18.18%11.11%27.12%-69.23%-38.46%-15.00%-5.06%0.00%-18.75%17.65%26.03%0.00%-353.85%-75.00%32.63%-250.00%142.42%120.00%2.94%133.33%71.43%27.27%-14.77%100.00%8.33%7.14%19.14%-1,300.00%-338.46%-309.96%-398.11%-2.08%104.84%128.58%120.93%108.16%1,433.33%144.44%-86.96%0.00%-43.48%-13.64%1,333.33%25.00%57.69%94.74%46.76%440.00%34.15%35.14%
EPS (Basic) Growth (3y) 22.92%12.62%31.52%-17.02%-2.00%69.08%-10.69%-32.49%-16.08%3.57%15.00%-32.49%-48.42%-37.00%16.64%-51.83%-4.35%-13.51%19.83%-20.63%22.67%-11.21%5.18%0.00%40.74%44.22%1.49%-100.00%-85.94%-69.42%-71.31%-198.14%-50.00%-13.69%-9.42%0.00%20.95%13.62%-56.67%27.72%34.25%37.57%33.72%28.10%139.09%60.20%40.00%88.99%6.14%31.48%
EPS (Basic) Growth (5y) -1.47%7.39%18.42%-10.59%-31.56%23.16%3.55%-19.74%-8.64%-9.38%15.74%-31.23%-1.59%-6.89%6.84%0.00%10.20%-2.47%11.81%-69.52%-46.59%-29.02%-43.73%-70.12%15.90%12.47%-8.20%21.67%26.86%14.87%-39.27%14.87%1.61%6.30%6.80%4.56%9.54%19.79%11.35%20.71%23.62%29.11%
EPS (Basic) (QoQ) 0.00%-676.94%108.67%142.86%-135.29%593.71%-56.11%69.23%-18.18%-2.86%-25.65%100.00%-23.08%11.13%-82.00%300.00%6.25%24.13%-81.04%225.00%53.85%32.97%-84.96%-925.00%115.15%605.42%-117.01%333.33%-21.43%230.07%-94.49%1,100.00%-41.67%121.03%-87.07%550.00%-42.31%145.79%-230.19%-29.17%49.20%-248.99%55.42%106.12%200.00%155.56%-82.61%1,050.00%-52.17%-86.36%33.33%550.00%-26.92%126.32%-88.37%720.00%-9.76%70.56%-57.21%103.70%-9.09%
EPS (Weighted Average and Diluted) Growth (1y) 30.77%-146.15%135.78%116.67%23.53%400.00%-40.41%0.00%19.05%11.11%27.72%-69.23%-40.00%-15.00%-4.86%0.00%-13.33%17.65%22.40%0.00%-353.85%-75.00%37.12%-250.00%142.42%120.00%-1.55%133.33%71.43%27.27%-13.45%100.00%8.33%7.14%20.98%-1,300.00%-338.46%-309.96%-403.57%-2.08%104.84%128.58%120.93%108.16%1,300.00%133.33%-78.26%0.00%-40.48%-9.52%680.00%25.00%48.00%78.95%33.42%400.00%32.43%29.41%
EPS (Weighted Average and Diluted) Growth (3y) 24.36%15.44%31.47%-12.64%-4.09%69.08%-10.20%-32.49%-14.77%3.57%14.15%-32.49%-49.18%-37.00%16.88%-51.83%-2.27%-13.51%18.22%-20.63%22.67%-11.21%5.32%0.00%40.74%44.22%1.02%-100.00%-85.94%-69.42%-73.01%-198.14%-50.00%-13.69%-8.40%0.00%17.33%11.87%-48.31%27.72%33.95%37.57%33.04%28.10%131.04%55.74%31.27%84.20%5.27%27.96%
EPS (Weighted Average and Diluted) Growth (5y) 0.00%9.00%18.30%-7.79%-31.56%23.16%3.98%-19.74%-7.79%-9.38%14.96%-31.23%-0.81%-6.89%6.35%0.00%11.63%-2.47%11.59%-69.52%-46.59%-29.02%-44.46%-70.12%15.90%12.47%-8.12%21.67%24.57%13.81%-32.07%14.87%0.82%6.30%5.44%4.56%7.31%17.78%7.52%20.31%22.78%27.71%
EPS (Weighted Average and Diluted) (QoQ) 0.00%-721.32%107.43%183.33%-135.29%581.65%-55.02%61.54%-14.29%-4.32%-24.52%92.31%-20.00%9.98%-81.81%275.00%13.33%23.09%-80.89%225.00%53.85%28.07%-84.38%-925.00%115.15%602.43%-117.08%333.33%-21.43%214.35%-94.22%1,100.00%-41.67%113.76%-86.63%550.00%-42.31%141.37%-232.58%-29.17%49.20%-248.99%55.42%106.12%200.00%155.56%-82.61%950.00%-50.00%-76.19%-20.00%525.00%-24.00%105.26%-87.18%640.00%-8.11%53.04%-51.95%96.00%-10.20%
FCF Margin Growth (1y) -586.00254.0084.00-360.00340.00-925.00452.00191.00-579.00-428.00-618.00-877.00114.00557.00-341.00316.00602.00601.00314.00-118.00261.00-266.00-69.00690.00-544.00-204.0088.00-175.00357.00-134.00-148.0090.00-350.00385.00412.00966.00261.00-863.00-1023.00-1659.00-429.00188.00443.00451.00278.00-28.00-76.00-19.00-88.00491.00310.00155.00158.00422.00233.00-95.00-320.00
FCF Margin Growth (3y) -824.00-1099.00-82.00-1046.00-124.00-795.00-507.00-371.00138.00731.00-646.00-680.00978.00893.00-97.00888.00319.00131.00333.00397.0074.00-604.00-129.00605.00-537.0047.00352.00881.00268.00-611.00-759.00-603.00-518.00-289.00-168.00-242.00110.00-703.00-655.00-1227.00-239.00651.00678.00587.00348.00885.00468.0040.00-250.00
FCF Margin Growth (5y) -108.0060.00-110.00-849.00740.00-460.00-263.00201.00-145.00261.00-627.00-165.00791.00555.00-157.00803.00327.00382.00596.001,453.00-14.00-1082.00-740.00-88.00-705.00-628.00-228.00-327.00118.00-452.00-392.00-171.00-327.00173.0067.00-106.00180.00211.00-112.00-1168.00-401.00
FCF Margin (QoQ) 244.00-243.00158.00-744.001,084.00-414.00-286.00-44.00-182.00964.00-547.00-814.00-31.00773.00-806.00178.00412.00-126.00-149.00464.00411.00-413.00-581.00844.00-116.00-216.00179.00-390.00224.0076.00-85.00142.00-267.0062.00153.00-298.00468.0089.00708.00-1003.00-656.00-72.0072.00227.00-39.00183.0080.0054.00-345.00136.00136.00-15.00234.00-45.00-19.00-12.00498.00-234.00-348.00-237.00
Free Cash Flow Growth (1y) -192.90%83.64%47.87%-69.54%140.47%-114.38%197.34%268.25%-900.47%-632.08%-61.53%-318.59%6.23%107.27%-139.73%42.82%177.71%2,416.67%411.70%-54.27%134.60%-32.08%-24.24%204.39%-113.62%-53.68%75.20%-47.60%646.41%-80.04%-57.23%75.65%-119.56%1,416.90%478.44%141.06%351.72%-171.32%-177.06%-177.97%-302.73%-14.93%73.05%101.13%135.40%-57.23%-179.30%-761.21%-171.58%184.65%226.26%1,037.74%535.79%234.92%169.06%-65.92%-266.90%
Free Cash Flow Growth (3y) -71.10%-57.85%19.14%-64.51%-44.83%-57.55%-34.89%-87.60%80.01%148.74%-21.90%-57.78%54.80%48.01%-2.10%42.94%37.14%99.31%83.09%41.68%20.42%-60.26%-17.20%43.59%-28.98%11.92%63.04%30.42%67.39%-60.82%-57.49%-74.37%-44.20%-143.48%-47.38%-72.31%56.14%-48.71%-37.15%-27.20%-35.97%52.26%43.42%39.26%45.88%86.22%125.64%176.46%-93.15%
Free Cash Flow Growth (5y) 17.00%28.74%15.94%-33.01%49.78%5.52%1.42%49.27%-31.04%44.10%-8.76%1.07%26.76%16.16%-6.81%23.28%23.30%88.76%65.01%41.00%-2.98%-21.79%-35.28%-12.55%-22.36%-25.79%-23.73%-54.48%31.49%-42.62%-27.99%-17.57%-17.64%75.29%33.47%5.66%50.16%29.58%14.53%-28.55%-41.82%
Free Cash Flow (QoQ) 87.50%-47.70%76.52%-153.66%470.68%-57.88%-63.64%-28.71%-231.72%970.80%-54.97%-254.97%-20.47%145.76%-355.90%33.52%109.34%-350.14%-268.26%190.35%202.39%-69.02%-282.26%237.40%-12.45%-65.45%151.14%-117.93%397.66%30.70%-24.89%86.99%-89.13%180.10%208.48%-120.82%943.04%6.81%28.56%-78.26%-338.88%-15.41%-30.07%43.47%-35.42%72.94%105.46%1,671.03%-701.45%51.93%87.09%-91.73%811.28%-28.31%-4.08%-10.90%446.64%-42.41%-87.85%-536.36%
Gross Margin Growth (1y) 21.0021.0064.007.008.00-25.00-130.00-135.00-65.00-17.0012.00-60.00-130.00-141.00-52.0053.0095.00103.00137.0014.00-88.00-43.00-32.0040.0025.00-8.00-22.00-73.0027.0056.0020.00-102.00-46.00-101.00-194.00-117.00-305.00-68.00-311.00-173.00101.00-105.00161.00191.00140.00113.00116.0064.00-43.00-29.0038.0037.0035.0058.0023.00-18.0059.007.00
Gross Margin Growth (3y) -36.00-21.00-53.00-188.00-187.00-183.00-169.00-142.00-100.00-55.0097.007.00-123.00-80.0053.00108.0032.0052.0083.00-18.00-36.005.00-34.00-135.006.00-53.00-196.00-292.00-324.00-113.00-485.00-392.00-250.00-274.00-344.00-99.00-64.00-60.00-34.0081.00198.00-21.00315.00291.00132.00142.00177.0082.0051.0036.00
Gross Margin Growth (5y) -71.00-58.0032.00-120.00-180.00-122.00-65.00-87.00-163.00-105.0043.00-26.00-71.00-32.0051.00-67.0013.008.00-91.00-237.00-388.00-163.00-539.00-425.00-199.00-226.00-346.00-274.00-83.00-105.00-208.00-138.00-153.00-189.00-191.001.00-73.00-31.0027.00100.00292.0044.00
Gross Margin (QoQ) -27.000.0051.00-4.00-26.0043.00-6.00-3.00-60.00-62.00-11.0067.00-11.00-32.00-84.00-3.00-22.0056.0022.0039.00-14.0090.00-101.00-63.0031.00100.00-28.00-78.00-2.0087.00-80.0021.0028.0051.00-202.0077.00-27.00-42.00-124.00-111.00210.00-286.0013.00163.004.00-19.0043.00112.00-23.00-17.00-9.006.00-8.0050.00-10.004.0014.0015.00-51.0081.00-37.00
Gross Profit Growth (1y) 19.65%20.70%30.38%18.22%16.06%21.58%16.42%34.95%44.54%35.77%36.29%31.05%18.98%15.32%15.60%8.01%36.86%38.43%35.47%32.56%0.12%6.01%15.57%12.05%15.03%8.75%3.27%7.60%12.89%13.70%11.22%7.48%9.05%5.44%0.13%0.02%-57.29%-37.77%-42.52%-31.05%120.78%82.19%113.48%99.35%62.72%43.48%49.04%44.42%33.61%31.63%22.04%23.41%9.86%8.21%9.77%7.91%11.06%9.99%
Gross Profit Growth (3y) 26.14%25.83%27.42%27.87%25.91%23.93%22.41%24.08%33.02%29.41%28.75%23.34%17.70%19.17%21.87%17.06%16.38%16.86%17.37%16.92%9.14%9.45%9.90%9.02%12.29%9.25%4.77%4.97%-19.29%-9.30%-13.82%-9.50%0.93%6.13%7.11%11.20%15.34%17.61%22.29%25.68%68.69%50.97%57.18%52.59%33.67%26.90%25.92%24.36%17.70%16.14%
Gross Profit Growth (5y) 26.73%26.04%26.50%24.52%22.29%22.81%23.49%23.19%22.07%20.10%20.56%17.73%16.18%15.92%15.76%13.16%14.18%13.86%12.48%11.43%-9.55%-2.97%-5.24%-2.22%5.95%8.13%7.13%9.72%13.56%14.29%15.29%16.37%17.46%17.69%17.45%19.63%17.63%18.30%19.63%21.46%42.41%32.57%
Gross Profit (QoQ) 0.55%7.82%-7.37%19.15%1.43%16.46%-16.01%16.98%6.26%11.52%-2.64%25.28%-0.19%11.95%-6.39%13.75%-3.26%12.22%-12.54%44.13%-2.15%9.83%-14.42%8.86%3.61%19.72%-17.02%11.76%-2.05%13.68%-13.54%17.25%-1.34%11.20%-16.44%18.96%-4.61%5.60%-16.54%-49.20%39.00%-2.46%0.12%62.64%14.71%14.29%-6.50%32.75%1.14%18.72%-9.41%22.83%-0.36%10.08%-8.39%9.34%-1.86%11.66%-9.95%12.54%-2.81%
Interest Coverage Ratio Growth (1y) -78.94%-94.44%567.34%528.29%312.94%884.52%-64.89%-53.18%-38.95%-44.12%-27.38%-57.77%-30.16%17.55%18.44%-6.12%-35.63%-30.86%-25.99%-14.28%-83.31%-57.70%-14.20%-64.12%374.55%34.66%-17.82%119.15%34.29%17.03%7.73%16.57%15.39%7.11%35.60%-347.72%-237.34%-207.74%-313.62%-26.94%124.01%198.30%141.51%133.96%485.56%-17.46%-67.31%-17.13%-65.90%9.21%157.61%1.61%37.26%20.92%22.62%83.51%29.55%36.13%
Interest Coverage Ratio Growth (3y) -19.03%-32.62%19.39%7.50%20.75%86.31%-32.91%-42.96%-35.01%-23.13%-13.98%-30.21%-57.82%-29.95%-9.06%-33.90%-20.11%-26.70%-19.49%-12.32%2.08%-12.64%-8.76%-2.86%94.46%19.07%6.28%-102.70%-60.42%-49.64%-72.36%-78.27%-27.54%4.29%6.34%2.21%24.52%-4.38%-33.82%33.09%35.35%42.38%32.94%31.73%39.95%2.91%1.08%15.61%-15.36%21.59%
Interest Coverage Ratio Growth (5y) -24.92%-24.30%8.33%0.00%-28.33%13.59%-28.13%-43.59%-26.30%-23.69%-14.80%-23.20%-13.72%-11.54%-7.81%-5.90%-4.60%-13.17%-5.28%-31.60%-29.81%-22.60%-33.25%-37.32%19.38%12.32%1.26%22.23%24.51%1.85%-15.79%0.62%-5.35%0.45%0.25%-2.10%-2.00%2.91%-1.75%21.67%23.32%28.17%
Interest Coverage Ratio (QoQ) 21.06%-79.23%-46.71%57.16%-68.03%2,392.85%-49.83%3.29%-23.79%-11.09%-33.10%34.67%-30.23%15.54%-61.10%122.72%17.42%16.41%-69.16%52.71%26.13%24.62%-64.28%-70.27%219.65%152.79%-85.06%293.23%-9.29%54.26%-60.17%140.96%-20.95%42.00%-56.90%138.52%-26.62%79.77%-178.73%-32.23%42.44%-256.44%53.21%125.01%135.66%50.53%-61.73%331.28%-66.78%-40.38%-2.99%77.48%6.38%40.64%-61.73%139.76%-6.29%42.61%-42.73%69.26%-1.53%
Net Cash Flow Growth (1y) 278.57%-40.22%101.07%-30.55%-293.60%-524.54%9,208.33%146.55%21,732.64%-1,574.66%450.13%-1,287.24%-118.18%94.94%-120.44%103.48%92.15%161.32%114.17%11,294.72%-2,837.62%526.07%1,544.94%-97.54%-50.46%455.56%23.26%-589.51%131.05%-119.87%-795.23%227.41%-127.15%1,693.34%312.89%19.41%342.87%-113.07%-134.23%-437.40%-287.48%-23.38%-95.65%1.22%840.04%173.14%-87.38%-15.35%-128.00%18.24%88.46%87.96%147.08%286.54%123.41%-413.04%-356.28%
Net Cash Flow Growth (3y) 808.51%-254.37%95.54%-181.59%-327.50%-77.53%-374.25%0.59%-45.60%36.07%-45.78%261.00%-34.24%29.94%-21.89%28.01%-51.39%185.73%69.54%-150.47%150.53%-107.33%-422.88%-46.48%49.76%160.07%163.25%95.29%30.15%-34.14%-91.90%-72.50%-47.91%-36.95%-12.55%-81.51%229.26%-50.97%-48.20%-80.13%-80.54%45.29%24.94%48.43%43.83%74.82%27.05%10.70%-32.72%
Net Cash Flow Growth (5y) -60.56%5.68%16.64%140.56%-181.75%69.04%200.25%23.32%-167.29%82.17%26.43%-50.27%-27.83%26.51%-43.49%21.13%21.80%133.58%113.66%83.60%61.68%-74.95%-153.52%-21.22%10.40%-37.05%-70.05%-93.06%37.08%-17.89%-83.09%-42.37%-35.46%33.38%20.97%-20.61%45.14%-11.63%-49.18%-34.33%-46.23%
Net Cash Flow (QoQ) 1,268.57%-237.16%150.18%-77.80%291.20%-97.55%3,158.33%-161.89%-757.85%153.81%-13.70%5,330.60%-166.41%117.68%-286.25%16.85%81.53%28.56%131.69%-287.69%244.31%-83.49%25,378.09%-148.39%130.76%-56.62%-61.92%-3,061.26%213.56%-90.37%-251.23%287.83%-172.68%-236.75%127.72%-140.02%4,365.90%-55.01%-84.45%-18.61%-329.49%-17.88%-53.23%54.77%-51.02%-86.94%22.64%438.85%-85.07%-578.92%52.38%17.75%163.04%-146.73%50.32%421.71%417.58%-97.17%-1,189.01%-60.70%
Net Income Growth (1y) -38.14%-126.88%64.35%158.14%68.07%422.03%-32.42%0.53%19.87%9.01%37.40%-62.64%-28.53%1.13%7.46%-2.22%-11.96%24.17%28.01%2.69%-351.41%-74.29%37.37%-265.36%143.45%112.29%3.73%133.13%85.60%45.81%-6.34%108.46%13.59%6.45%22.59%-1,342.06%-362.51%-358.24%-440.35%-27.23%105.40%130.24%122.79%107.73%1,440.53%139.50%-86.11%1.16%-41.67%-11.54%1,264.02%37.83%57.33%92.54%49.54%432.78%36.83%35.82%
Net Income Growth (3y) 7.61%-1.92%15.13%-1.02%12.92%77.05%-0.07%-28.39%-8.97%11.04%23.64%-27.88%-53.00%-31.40%23.63%-54.11%-1.29%-12.16%22.18%-17.45%26.57%-7.33%10.10%4.53%42.87%48.80%6.00%-104.70%-96.04%-81.79%-80.78%-226.93%-45.60%-5.97%-1.67%6.89%29.74%23.21%-52.42%28.05%35.45%38.22%34.47%28.22%141.81%59.78%41.51%95.12%7.89%32.26%
Net Income Growth (5y) -4.75%3.45%15.99%-0.54%-38.99%25.66%11.90%-21.28%-3.80%-5.66%21.91%-27.13%4.99%-0.01%12.92%2.77%15.19%1.02%15.93%-75.32%-51.75%-33.16%-49.90%-82.14%16.32%20.81%-1.58%23.25%35.71%23.76%-34.16%20.83%7.67%11.99%12.49%11.23%14.92%26.08%17.05%22.25%24.94%29.74%
Net Income (QoQ) 2.80%-28.10%-67.82%160.10%-144.67%539.66%-49.46%69.35%-14.42%-7.73%-24.82%101.93%-22.17%16.30%-79.56%286.25%10.13%23.58%-81.40%247.78%55.34%27.39%-85.08%-951.46%115.88%580.71%-117.96%323.75%-22.40%232.62%-94.26%1,153.49%-39.04%113.66%-87.23%583.07%-42.87%146.06%-229.36%-44.37%43.80%-224.29%51.64%106.13%214.75%144.33%-83.60%1,121.30%-51.07%-85.83%19.44%604.28%-25.79%118.52%-87.93%703.94%-9.19%69.71%-57.00%106.46%-9.85%
Net Income towards Common Stockholders Growth (1y) -14.67%-138.39%130.24%158.14%68.07%422.03%-30.84%0.53%19.87%9.01%34.24%-62.64%-28.53%1.13%7.46%-2.22%-8.51%27.36%30.60%2.69%-341.92%-74.93%34.64%-265.36%143.45%112.29%3.73%133.13%85.60%45.81%-6.34%108.46%13.59%6.45%22.59%-1,342.06%-362.51%-358.24%-440.35%-27.23%105.40%130.24%122.79%107.73%1,440.53%139.50%-86.11%1.16%-41.67%-11.54%1,264.02%37.83%57.33%92.54%49.54%432.78%36.83%35.82%
Net Income towards Common Stockholders Growth (3y) 19.80%10.46%31.63%-1.02%12.92%77.05%-0.08%-28.39%-7.80%11.98%23.51%-27.88%-53.00%-31.40%23.63%-54.11%-1.29%-12.16%22.18%-17.45%24.96%-8.11%9.37%4.53%42.87%48.80%6.00%-104.70%-96.04%-81.79%-80.78%-226.93%-45.60%-5.97%-1.67%6.89%29.74%23.21%-52.42%28.05%35.45%38.22%34.47%28.22%141.81%59.78%41.51%95.12%7.89%32.26%
Net Income towards Common Stockholders Growth (5y) 2.37%11.66%19.08%-0.54%-38.99%25.66%11.90%-21.28%-3.80%-5.66%21.35%-27.13%4.99%-0.01%12.92%2.77%15.19%1.02%15.93%-75.32%-50.88%-32.81%-49.46%-82.14%16.32%20.81%-1.58%23.25%35.71%23.76%-34.16%20.83%7.67%11.99%12.49%11.23%14.92%26.08%17.05%22.25%24.94%29.74%
Net Income towards Common Stockholders (QoQ) -0.71%-658.15%105.92%160.10%-144.67%539.75%-49.47%69.35%-14.42%-5.56%-26.55%101.93%-22.17%16.30%-79.56%286.25%10.13%23.58%-81.40%261.43%53.30%26.73%-85.38%-951.46%115.88%580.71%-117.96%323.75%-22.40%232.62%-94.26%1,153.49%-39.04%113.66%-87.23%583.07%-42.87%146.06%-229.36%-44.37%43.80%-224.29%51.64%106.13%214.75%144.33%-83.60%1,121.30%-51.07%-85.83%19.44%604.28%-25.79%118.52%-87.93%703.94%-9.19%69.71%-57.00%106.46%-9.85%
Net Margin Growth (1y) -105.00-480.002,329.00146.00121.00422.00-194.00-79.00-74.00-62.00-3.00-137.00-135.00-42.00-22.00-4.00-55.00-8.004.00-11.00-415.00-149.0035.00-95.00401.0043.00-1.0074.0073.0027.00-40.0015.004.00-3.0030.00-407.00-1202.00-561.00-1571.00-264.001,040.00521.001,467.00667.00235.0054.00-136.00-8.00-149.00-42.00154.003.0051.0068.0063.0086.0043.0036.00
Net Margin Growth (3y) -58.00-120.002,132.00-70.00-88.00319.00-219.00-220.00-264.00-112.00-21.00-152.00-604.00-199.0016.00-110.00-68.00-114.0038.00-32.0060.00-79.00-6.00-6.00479.0066.00-11.00-318.00-1125.00-538.00-1581.00-657.00-158.00-44.00-74.00-5.0073.0014.00-240.00395.001,126.00533.001,484.00662.00137.0080.0080.0081.00-56.0062.00
Net Margin Growth (5y) -247.00-170.002,113.00-85.00-558.00162.00-181.00-326.00-278.00-218.0013.00-173.00-130.00-129.00-25.00-21.009.00-91.0027.00-424.00-1139.00-644.00-1547.00-678.00316.0026.00-115.0084.00150.0037.00-251.002.00-72.00-32.00-57.00-10.00-26.0040.00-24.00483.001,219.00637.00
Net Margin (QoQ) -8.00-2245.002,004.00145.00-384.00564.00-179.00120.00-83.00-53.00-63.00124.00-70.006.00-197.00126.0023.0026.00-179.0076.0069.0038.00-194.00-328.00335.00222.00-324.00168.00-23.00178.00-248.00167.00-69.00110.00-194.00157.00-77.00144.00-630.00-639.00564.00-866.00676.00665.0045.0080.00-124.00234.00-136.00-110.005.0092.00-29.0085.00-146.00141.00-11.0080.00-123.0097.00-18.00
Operating Income Growth (1y) 37.50%-14.60%45.06%-0.02%10.55%37.17%-18.86%16.59%29.80%28.81%29.58%-36.39%-22.60%-4.26%14.47%-16.29%9.08%42.29%29.17%70.70%19.86%-35.53%48.64%-41.77%8.71%26.65%-31.49%83.92%22.90%-2.15%15.98%6.55%3.89%3.47%3.34%-378.91%-263.61%-212.25%-362.37%-18.00%118.34%187.54%132.82%131.12%493.13%111.47%87.90%89.96%-8.30%15.74%28.19%34.49%33.65%24.79%21.75%42.07%18.75%22.13%
Operating Income Growth (3y) 25.42%14.70%15.11%-9.49%3.56%19.15%6.37%-14.69%3.10%20.61%24.20%-3.13%0.40%-4.24%30.02%-5.94%12.44%5.12%9.57%22.27%17.00%-7.21%5.70%4.50%11.55%8.64%-6.36%-95.44%-59.91%-46.38%-72.63%-76.59%-32.20%0.55%-3.82%0.80%21.18%27.61%17.40%39.21%44.18%60.60%40.79%40.86%93.71%45.09%43.14%53.68%13.32%20.82%
Operating Income Growth (5y) 10.75%15.50%17.66%1.16%7.75%9.18%18.24%-9.20%7.39%7.46%14.30%-0.54%6.22%1.71%11.80%10.27%12.66%3.30%9.53%-49.36%-36.40%-23.97%-39.07%-41.91%-16.07%4.73%-6.70%14.95%17.84%16.04%14.16%15.70%11.13%20.00%16.47%21.21%16.87%24.58%20.35%27.22%29.08%39.41%
Operating Income (QoQ) 11.60%6.89%-24.31%52.28%-30.69%81.57%-47.83%68.39%-14.00%7.40%-25.04%87.47%-14.65%8.04%-63.20%128.13%5.56%29.18%-73.09%197.26%37.70%17.27%-64.44%108.73%-25.94%170.38%-86.07%289.71%-13.72%46.26%-62.60%160.42%-31.31%73.37%-65.64%153.92%-31.59%73.16%-192.72%-48.96%53.07%-304.76%58.30%123.15%124.06%51.75%-60.46%341.16%-20.12%34.84%-60.02%112.96%0.82%49.34%-58.06%111.63%-5.86%45.71%-51.06%76.89%-3.18%
Operating Margin Growth (1y) 106.00-211.00102.00-92.00-34.0062.00-280.00-93.00-92.00-34.00-25.00-223.00-248.00-119.00-16.00-42.00-69.0031.003.0047.0052.00-187.00139.00-97.00-17.0045.00-224.0072.0037.00-39.0022.00-9.00-26.00-16.00-20.00-626.00-1645.00-737.00-2145.00-264.001,377.00685.001,997.00841.00316.00118.0092.0043.00-139.00-44.0025.0018.0067.0053.0048.0056.0034.0039.00
Operating Margin Growth (3y) -20.00-183.00-203.00-408.00-375.00-91.00-321.00-357.00-409.00-122.00-37.00-217.00-266.00-275.00126.00-92.00-35.00-111.00-81.0021.0071.00-181.00-63.00-34.00-7.00-10.00-222.00-563.00-1634.00-792.00-2143.00-898.00-293.00-69.00-168.00-49.0049.0066.00-55.00620.001,555.00759.002,115.00901.00245.00127.00166.00117.00-38.0048.00
Operating Margin Growth (5y) -338.00-271.00-216.00-403.00-392.00-247.00-179.00-407.00-375.00-264.00-122.00-243.00-246.00-269.00-75.00-29.00-24.00-166.00-80.00-613.00-1600.00-935.00-2228.00-924.00-274.00-63.00-370.0014.0060.0011.00-54.00-15.00-116.006.00-50.0012.00-23.0075.0018.00693.001,656.00851.00
Operating Margin (QoQ) 66.00-6.00-122.00168.00-251.00307.00-316.00226.00-155.00-35.00-129.00227.00-97.00-26.00-327.00201.0033.0077.00-353.00174.00133.0049.00-309.00179.00-106.00375.00-545.00258.00-44.00107.00-250.00223.00-119.00168.00-280.00206.00-110.00164.00-886.00-813.00798.00-1244.00995.00828.00105.0068.00-161.00304.00-93.0043.00-211.00122.002.00112.00-218.00172.00-12.00107.00-210.00149.00-7.00
Profit After Tax Growth (1y) -54.45%-126.88%-7.62%158.04%68.07%422.03%-30.83%0.57%19.87%9.01%34.24%-62.64%-28.53%1.13%7.46%-2.22%-11.96%24.17%28.01%2.69%-351.41%-74.29%37.37%-265.36%143.45%112.29%3.73%133.13%85.60%45.81%-6.34%108.46%13.59%6.45%22.59%-1,342.06%-362.51%-358.24%-440.35%-27.23%105.40%130.24%122.79%107.73%1,440.53%139.50%-86.11%1.16%-41.67%-11.54%1,264.02%37.83%57.33%92.54%49.54%432.78%36.83%35.82%
Profit After Tax Growth (3y) -2.83%-1.92%-4.98%-1.02%12.92%77.05%-0.07%-28.38%-8.97%11.04%22.68%-27.88%-53.00%-31.40%23.63%-54.11%-1.29%-12.16%22.18%-17.45%26.57%-7.33%10.10%4.53%42.87%48.80%6.00%-104.70%-96.04%-81.79%-80.78%-226.93%-45.60%-5.97%-1.67%6.89%29.74%23.21%-52.42%28.05%35.45%38.22%34.47%28.22%141.81%59.78%41.51%95.12%7.89%32.26%
Profit After Tax Growth (5y) -10.40%3.45%3.37%-0.54%-38.99%25.66%11.90%-21.28%-3.80%-5.66%21.35%-27.13%4.99%-0.01%12.92%2.77%15.19%1.02%15.93%-75.32%-51.75%-33.16%-49.90%-82.14%16.32%20.81%-1.58%23.25%35.71%23.76%-34.16%20.83%7.67%11.99%12.49%11.23%14.92%26.08%17.05%22.25%24.94%29.74%
Profit After Tax (QoQ) -24.31%27.92%-81.91%160.10%-144.67%539.66%-49.48%69.41%-14.42%-5.56%-26.55%101.93%-22.17%16.30%-79.56%286.25%10.13%23.58%-81.40%247.78%55.34%27.39%-85.08%-951.46%115.88%580.71%-117.96%323.75%-22.40%232.62%-94.26%1,153.49%-39.04%113.66%-87.23%583.07%-42.87%146.06%-229.36%-44.37%43.80%-224.29%51.64%106.13%214.75%144.33%-83.60%1,121.30%-51.07%-85.83%19.44%604.28%-25.79%118.52%-87.93%703.94%-9.19%69.71%-57.00%106.46%-9.85%
Property, Plant & Equipment (Net) Growth (1y) 27.22%42.99%97.44%74.10%112.92%145.33%95.70%194.60%180.80%146.48%122.46%73.76%62.92%68.42%30.78%13.24%1.51%-11.48%11.55%14.55%14.09%13.47%16.48%9.96%8.81%11.00%-6.50%24.71%27.33%25.29%40.25%8.88%41.88%34.34%29.20%24.34%-9.70%-5.11%1.01%15.74%33.76%35.29%34.22%39.00%29.33%32.12%31.76%26.42%27.74%26.30%29.18%17.46%17.38%19.73%25.12%
Property, Plant & Equipment (Net) Growth (3y) 86.87%105.25%104.85%107.33%113.57%116.76%78.56%79.63%66.84%54.32%48.05%31.11%23.57%19.16%19.33%12.57%8.01%3.69%6.70%16.25%16.49%16.42%15.16%14.30%25.27%23.16%19.21%19.08%17.72%16.89%22.32%16.15%19.67%19.92%20.54%26.00%16.03%19.26%21.33%26.70%30.25%31.18%31.70%27.32%24.70%25.95%28.66%
Property, Plant & Equipment (Net) Growth (5y) 66.61%66.75%65.83%63.15%62.36%59.21%49.22%48.83%41.96%35.86%28.72%25.32%21.19%18.66%17.38%14.13%17.88%13.42%17.09%16.29%15.16%15.00%14.79%16.53%18.88%19.12%18.09%22.12%23.06%23.34%26.48%22.45%23.14%23.54%24.42%24.33%18.56%20.73%23.62%
Property, Plant & Equipment (Net) (QoQ) 6.61%13.79%5.34%11.90%47.21%0.34%28.82%28.93%17.43%51.05%22.79%13.17%5.99%17.98%15.13%16.99%-17.70%2.15%3.21%2.03%3.70%4.91%2.79%1.48%6.45%-0.96%1.71%3.52%-10.33%32.10%3.84%1.86%0.37%2.56%35.32%-3.55%-3.48%-1.30%-1.73%1.35%2.75%13.10%13.57%2.51%1.93%17.13%5.67%4.73%1.65%12.38%6.77%3.55%3.97%2.18%6.70%5.62%8.65%
Return on Assets Growth (1y) 3.00-1.00-2.00-3.00-4.00-2.00-2.00-2.00-1.00-1.00-1.00-1.00-1.00-1.00-1.00-2.00-2.00-2.00-3.001.002.002.002.001.001.001.000.000.000.000.00-2.00-4.00-6.00-11.00-10.00-5.00-2.008.0010.009.008.002.000.00-1.00-2.000.000.001.002.001.001.001.001.00
Return on Assets Growth (3y) -2.00-4.00-5.00-6.00-7.00-4.00-4.00-5.00-5.00-4.00-4.00-2.00-2.00-2.00-1.000.000.000.000.002.002.002.001.00-4.00-6.00-10.00-11.00-9.00-8.00-3.00-1.000.000.00-1.001.003.005.0010.0011.009.008.004.002.001.001.00
Return on Assets Growth (5y) -6.00-7.00-9.00-7.00-7.00-5.00-4.00-3.00-2.00-2.00-2.00-1.00-1.00-1.00-3.00-5.00-6.00-11.00-12.00-7.00-5.00-1.001.001.001.000.00-1.00-2.00-2.00-1.00-1.000.000.001.003.005.007.00
Return on Assets (QoQ) 2.001.000.000.00-2.000.00-1.00-1.000.00-1.000.000.000.000.00-1.000.000.000.00-2.00-1.000.000.002.000.000.000.000.000.000.000.000.000.000.00-2.00-3.00-2.00-5.00-1.002.002.004.002.001.000.00-1.000.00-1.000.001.000.000.000.000.000.000.000.00
Return on Capital Employed Growth (1y) -19.00-29.00-25.00-18.00-10.00-5.00-6.00-6.00-3.00-2.00-1.00-3.00-3.00-3.00-2.000.000.001.000.000.002.00-2.00-1.00-1.00-1.001.000.00-1.00-1.00-2.00-4.00-8.00-11.00-18.00-16.00-8.00-2.0013.0017.0016.0014.007.003.000.000.000.000.002.002.001.001.001.001.00
Return on Capital Employed Growth (3y) -32.00-36.00-32.00-27.00-17.00-10.00-9.00-9.00-6.00-4.00-3.00-2.00-2.00-4.00-3.000.000.000.00-1.00-2.00-1.00-3.00-6.00-10.00-13.00-19.00-20.00-17.00-14.00-7.00-3.000.001.001.004.008.0011.0019.0021.0018.0015.008.005.003.002.00
Return on Capital Employed Growth (5y) -35.00-38.00-34.00-27.00-15.00-11.00-10.00-9.00-6.00-5.00-4.00-4.00-4.00-5.00-8.00-10.00-11.00-20.00-21.00-18.00-14.00-8.00-4.00-2.00-2.001.000.00-1.00-1.000.000.002.002.003.006.0011.0014.00
Return on Capital Employed (QoQ) 5.00-5.00-7.00-11.00-6.000.000.00-3.00-1.00-1.00-1.000.001.00-1.00-2.00-1.001.000.000.00-1.001.000.000.000.00-2.000.001.000.000.00-1.00-1.000.000.00-3.00-4.00-3.00-8.00-1.003.003.008.003.003.001.000.000.000.000.001.000.001.000.000.000.000.000.00
Return on Equity Growth (1y) 91.002.00-2.00-4.00-31.00-25.00-24.00-24.00-8.00-3.00-2.00-2.00-2.00-1.00-1.00-6.00-8.00-7.00-8.004.007.005.006.001.001.000.000.00-1.00-1.001.00-4.00-12.00-16.00-30.00-29.00-14.00-6.0022.0030.0028.0024.008.003.00-3.00-5.001.001.004.005.003.004.004.003.00
Return on Equity Growth (3y) 52.00-27.00-28.00-30.00-40.00-30.00-27.00-32.00-18.00-12.00-11.00-4.00-3.00-4.00-3.00-1.00-1.00-2.00-2.005.007.006.003.00-12.00-16.00-29.00-32.00-28.00-23.00-8.00-3.001.002.000.004.0010.0014.0031.0034.0029.0025.0012.008.004.004.00
Return on Equity Growth (5y) 43.00-35.00-37.00-32.00-42.00-32.00-29.00-26.00-10.00-6.00-5.00-3.00-3.00-3.00-7.00-14.00-17.00-32.00-34.00-22.00-15.00-3.004.002.002.001.000.00-3.00-3.001.001.002.003.004.009.0018.0022.00
Return on Equity (QoQ) 79.001.001.0010.00-10.00-3.00-1.00-16.00-5.00-2.00-1.000.000.000.00-1.000.001.000.00-6.00-2.001.00-1.006.001.00-1.000.001.000.00-1.000.000.000.000.00-5.00-8.00-4.00-14.00-3.006.005.0014.006.004.001.00-2.000.00-2.000.003.000.001.001.001.001.001.000.00
Return on Invested Capital Growth (1y) -46332.00-24.00-21.00-14.00-5.00-2.00-2.00-3.00-1.00-2.00-2.00-2.00-2.00-1.00-1.000.000.000.00-3.000.001.001.003.001.001.000.002.005.005.001.00-3.00-14.00-17.00-23.00-19.00-8.00-1.0017.0019.0017.0016.007.002.00-2.00-4.00-2.002.004.006.004.003.003.002.00
Return on Invested Capital Growth (3y) -46338.00-28.00-25.00-19.00-9.00-5.00-5.00-4.00-3.00-4.00-5.00-2.00-1.00-1.00-1.002.002.001.003.006.007.002.003.00-7.00-11.00-21.00-20.00-16.00-13.00-5.00-3.00-4.00-2.001.001.007.0010.0022.0023.0019.0017.0010.007.005.003.00
Return on Invested Capital Growth (5y) -46340.00-30.00-29.00-19.00-8.00-4.00-4.00-3.00-2.00-2.000.005.005.001.00-1.00-7.00-10.00-21.00-20.00-15.00-12.00-3.002.002.004.003.001.00-1.00-2.000.000.00-2.00-1.004.006.0014.0018.00
Return on Invested Capital (QoQ) -46311.00-3.00-7.00-11.00-3.000.000.00-2.000.00-1.00-1.000.000.000.00-2.000.001.000.000.00-1.000.00-2.002.000.001.000.001.000.000.002.004.000.00-4.00-2.00-8.00-4.00-10.002.004.003.008.003.003.002.000.00-2.00-2.00-1.002.002.001.001.001.001.000.000.00
Return on Sales Growth (1y) -2.00-6.001.001.001.004.00-2.00-1.00-1.00-1.000.00-1.00-1.000.000.000.00-1.000.000.000.00-4.00-1.000.00-1.004.000.000.001.001.000.000.000.000.000.000.00-4.00-12.00-6.00-16.00-3.0010.005.0015.007.002.001.00-1.000.00-1.000.002.000.001.001.001.001.000.000.00
Return on Sales Growth (3y) -2.00-3.00-1.00-1.00-1.003.00-2.00-2.00-3.00-1.000.00-2.00-6.00-2.000.00-1.00-1.00-1.000.000.001.00-1.000.000.005.001.000.00-3.00-11.00-5.00-16.00-7.00-2.000.00-1.000.001.000.00-2.004.0011.005.0015.007.001.001.001.001.00-1.001.00
Return on Sales Growth (5y) -4.00-3.00-1.00-1.00-6.002.00-2.00-3.00-3.00-2.000.00-2.00-1.00-1.000.000.000.00-1.000.00-4.00-11.00-6.00-15.00-7.003.000.00-1.001.002.000.00-3.000.00-1.000.00-1.000.000.000.000.005.0012.006.00
Return on Sales (QoQ) 0.00-2.00-2.001.00-4.006.00-2.001.00-1.00-1.00-1.001.00-1.000.00-2.001.000.000.00-2.001.001.000.00-2.00-3.003.002.00-3.002.000.002.00-2.002.00-1.001.00-2.002.00-1.001.00-6.00-6.006.00-9.007.007.000.001.00-1.002.00-1.00-1.000.001.000.001.00-1.001.000.001.00-1.001.000.00
Revenue Growth (1y) 18.71%19.73%27.23%17.90%15.69%22.74%22.38%42.16%48.19%36.68%35.62%34.26%25.26%21.98%18.02%5.72%31.77%32.79%28.42%31.81%3.69%7.82%17.00%10.30%13.89%9.12%4.14%10.75%11.69%11.20%10.35%12.06%11.06%9.79%8.24%5.15%-51.27%-35.99%-33.96%-25.36%110.96%90.66%98.19%82.75%53.23%36.66%41.75%40.53%36.06%33.24%20.11%21.52%8.27%5.63%8.74%8.72%8.40%9.65%
Revenue Growth (3y) 26.72%26.17%28.30%31.04%29.02%26.96%25.12%26.37%34.73%30.33%27.15%23.22%19.61%20.43%21.04%15.40%15.88%16.04%16.09%17.21%9.67%9.37%10.37%11.03%12.21%10.03%7.54%9.28%-15.45%-7.89%-7.60%-4.19%4.52%10.24%12.31%12.78%16.36%18.59%22.88%24.22%63.84%51.41%49.99%46.13%31.18%24.36%22.79%22.90%16.88%15.56%
Revenue Growth (5y) 27.42%26.61%26.20%25.68%24.02%23.99%24.10%24.02%23.63%21.10%20.15%17.97%16.84%16.21%15.30%13.79%14.06%13.79%13.32%13.66%-6.52%-1.67%-0.79%1.44%7.75%10.21%10.24%12.22%14.34%15.28%17.25%17.70%18.94%19.52%19.25%19.62%18.34%18.60%19.37%20.42%38.85%32.09%
Revenue (QoQ) 1.57%7.83%-9.17%19.32%2.44%14.59%-15.83%17.09%8.69%14.25%-2.22%22.05%0.25%13.37%-3.21%13.87%-2.38%9.69%-13.29%41.92%-1.62%6.07%-11.00%11.64%2.30%15.10%-16.10%15.28%-1.98%9.85%-10.78%16.27%-2.41%9.01%-9.40%15.23%-3.53%7.46%-11.98%-46.60%26.70%10.88%-0.52%50.94%14.51%15.26%-8.27%26.56%2.12%19.56%-9.06%22.54%0.00%7.78%-7.99%9.17%-2.44%10.96%-8.01%8.85%-1.31%
Share-based Compensation Growth (1y) 34.18%12.02%194.12%-68.92%50.00%22.84%21.00%3.63%7.55%-8.73%477.41%42.99%95.91%72.84%-61.40%20.27%0.00%32.86%7.54%42.59%-5.37%12.50%23.22%41.56%72.71%9.32%1.49%-16.70%35.89%-6.99%83.73%128.52%193.48%188.84%64.08%30.60%-30.59%23.80%-10.40%14.35%49.16%75.29%78.53%70.18%-7.39%-21.28%-13.19%-16.14%9.89%13.43%6.83%11.28%
Share-based Compensation Growth (3y) 29.36%7.89%173.90%-22.78%46.75%24.67%39.19%21.24%28.20%27.97%33.83%34.85%22.84%37.21%-20.03%34.40%17.79%17.78%10.38%18.91%30.47%4.58%31.96%39.16%90.27%43.20%45.18%35.47%40.41%49.27%39.27%50.56%44.84%84.38%37.94%36.47%-1.39%19.54%11.57%17.74%14.93%16.11%18.30%16.67%
Share-based Compensation Growth (5y) 33.50%23.59%53.53%-4.61%24.49%23.70%29.01%29.18%28.06%20.85%24.55%23.66%34.19%21.30%-0.94%35.82%45.49%34.42%32.31%38.08%35.24%32.54%27.57%32.11%48.13%44.83%37.39%37.07%30.77%35.63%33.16%37.25%25.33%41.12%19.47%18.86%
Share-based Compensation (QoQ) 63.29%-60.47%855.88%-78.26%36.32%3.81%1.00%4.95%11.64%2.25%-13.50%8.92%-5.26%546.91%-78.58%49.22%-16.42%44.46%-33.25%24.07%11.04%16.94%-11.49%-17.66%32.02%28.08%1.68%0.46%-16.44%18.91%-16.54%63.88%-42.81%134.90%3.80%110.46%-43.71%33.44%-17.38%11.85%0.40%-3.42%5.44%45.89%17.98%-1.63%0.51%-20.61%0.29%8.48%-2.90%4.02%3.52%2.16%1.15%
Shareholder's Equity Growth (1y) 148.29%168.72%92.77%66.66%59.32%53.01%257.87%236.21%215.18%189.23%11.24%11.15%11.17%28.93%28.59%28.05%28.50%3.14%1.47%3.08%1.48%8.09%10.99%28.30%29.05%29.79%45.81%24.17%24.07%23.93%8.20%8.83%3.63%22.03%17.18%2.58%2.63%-14.01%-10.30%1.63%8.05%12.20%13.53%14.65%14.54%13.19%12.95%13.24%10.31%9.20%10.48%18.25%20.96%20.75%20.05%
Shareholder's Equity Growth (3y) 67.57%71.47%97.25%83.99%77.39%78.69%72.35%68.51%65.13%56.68%13.23%13.63%13.18%12.86%13.14%19.20%18.95%13.10%17.98%17.98%17.57%20.25%20.53%20.13%18.39%25.21%22.73%11.50%9.68%9.15%4.38%4.30%4.74%5.59%6.07%6.12%8.30%2.98%4.77%9.68%10.93%11.52%12.31%15.36%15.18%14.28%14.42%
Shareholder's Equity Growth (5y) 42.38%43.31%58.53%52.40%48.74%44.78%41.96%44.63%42.60%40.09%18.63%18.51%18.34%18.25%17.97%18.01%16.69%16.96%15.80%12.89%11.56%12.78%12.97%12.57%12.97%13.62%13.49%10.06%10.31%10.56%7.84%8.05%7.74%7.79%8.29%9.86%11.13%7.56%8.81%
Shareholder's Equity (QoQ) 140.76%28.11%12.27%17.23%14.33%10.76%7.32%12.59%167.41%4.05%0.61%3.32%2.85%3.97%0.62%19.83%2.58%3.52%0.98%-3.82%0.92%5.17%-0.59%2.44%3.63%21.58%-0.01%3.02%16.42%3.53%-0.08%2.91%1.64%4.13%-4.86%21.18%-2.40%-8.84%-4.81%1.53%1.81%3.29%1.20%5.43%3.01%4.30%1.11%4.19%2.79%4.57%-1.51%3.15%4.00%11.93%0.74%2.97%3.39%
Tax Rate Growth (1y) 1,950.001,130.001,349.00207.00233.00162.00376.00-4.007.00192.00-729.00-2.00-72.00-45.00603.00-5.0076.0057.00-425.0012.000.000.00201.00-2.00-8.0013.00-3781.00-1309.00-1303.00-1605.002,009.00-98.00-99.00188.00-322.00896.00728.00375.00840.00-850.00-37224.001,340.00-357.00-94.0036,444.00-1769.005,130.00-108.00-99.002,133.00-3998.00402.00400.00-1833.00-807.00-1243.00-200.00258.00
Tax Rate Growth (3y) 2,191.001,484.00996.00201.00168.00309.00250.00-11.0011.00204.00-551.006.003.0012.00379.006.0068.0070.00-4005.00-1299.00-1310.00-1592.00-1570.00-1408.00-1410.00-1404.00-2093.00-510.00-674.00-1042.002,528.00-51.00-36595.001,902.00161.00-47.00-51.00-54.005,612.00-1051.00-879.001,704.00775.00201.0036,745.00-1469.00326.00-949.00101.00558.00
Tax Rate Growth (5y) 2,194.001,496.001,173.00208.00244.00366.0026.000.003.00217.00-4130.00-1305.00-1307.00-1580.00-1392.00-1401.00-1334.00-1347.00-2317.00-500.00-682.00-1029.00-1052.00-1362.00-37906.00310.00-1610.00-1454.00-1453.00-1471.007,300.00-252.00-250.002,267.001,293.00247.00249.00245.00808.00-1893.00-679.00129.00
Tax Rate (QoQ) 696.00304.00987.00-37.00-124.00523.00-155.00-11.00-195.00737.00-534.000.00-11.00-184.00193.00-70.0016.00464.00-415.0010.00-2.00-19.0023.00-2.00-2.00183.00-180.00-8.0018.00-3611.002,291.00-2.00-284.004.00184.00-3.004.00-506.001,402.00-172.00-350.00-41.00-288.00-36545.0038,214.00-1738.00-24.00-7.000.005,161.00-5262.001.002,233.00-970.00-862.00-1.000.0057.00-1299.001,042.00458.00
Total Debt Growth (1y) -54.08%-28.76%177.90%172.51%219.31%122.34%17.45%18.62%10.60%-9.83%-2.12%-2.83%-1.92%114.07%101.59%90.62%85.31%10.61%13.94%21.53%24.15%-7.46%-3.99%-4.42%-4.45%-1.11%-12.24%-12.46%-10.60%-10.94%0.76%39.03%76.35%43.20%42.56%4.49%-19.48%-0.58%-0.48%-1.21%-0.99%-0.89%24.62%66.77%67.52%81.26%40.46%7.82%8.27%-0.51%4.29%-1.56%-2.97%-1.13%0.29%
Total Debt Growth (3y) 14.07%12.62%47.28%46.45%51.30%62.51%32.33%30.00%26.20%28.77%31.00%31.06%31.16%29.89%30.16%30.34%30.02%0.40%-1.35%0.56%1.98%-6.59%-5.31%5.17%14.63%8.04%8.02%8.34%8.28%8.24%12.65%12.80%12.03%12.16%20.92%19.85%10.12%21.33%20.32%21.11%21.55%21.36%22.21%20.97%20.73%21.26%13.68%
Total Debt Growth (5y) 22.42%27.60%48.97%48.73%51.45%34.45%20.45%20.61%18.98%14.34%13.63%13.50%14.02%14.05%14.29%21.93%28.22%5.24%6.64%8.12%8.53%3.02%3.79%3.73%3.73%4.44%9.35%15.94%16.06%17.90%20.13%20.88%20.59%20.54%20.96%12.81%7.01%11.93%12.75%
Total Debt (QoQ) -55.68%0.81%-8.86%74.96%72.88%-1.15%6.79%21.83%-8.68%-0.16%-0.43%-0.67%-0.87%-0.88%0.50%116.80%-6.65%-6.28%-2.30%29.40%-3.84%-0.03%-0.19%-3.54%-0.24%-0.48%-0.23%-0.17%-11.47%-0.72%1.89%-0.55%0.16%36.99%29.24%-19.24%-0.29%0.41%-0.41%-0.28%-0.20%-0.33%-0.19%-0.18%25.49%33.40%0.25%8.01%-2.76%2.40%0.67%-0.75%1.94%-3.35%-0.77%1.13%3.39%