Core Molding Technologies Growth Metrics (2009-2025) | CMT

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics 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) -0.14%17.81%18.01%18.62%17.07%2.59%-1.55%-2.25%-5.99%2.69%5.74%14.20%17.43%16.58%21.20%24.70%22.91%21.85%18.76%6.00%1.63%-0.33%-4.54%0.39%3.59%3.66%3.84%40.72%36.69%38.47%45.19%7.65%5.98%1.55%-10.88%-16.81%-18.22%-10.79%-7.70%2.90%14.12%3.13%12.80%11.18%8.66%12.83%6.39%3.45%4.56%7.00%7.43%2.65%5.42%1.84%-1.79%5.33%-2.56%-0.43%
Assets Growth (3y) 5.07%7.47%7.10%9.81%8.92%7.09%8.06%11.66%10.71%13.41%15.03%14.71%13.62%12.29%11.18%9.89%8.97%7.98%5.59%14.41%12.90%12.68%12.90%15.00%14.49%13.38%10.35%8.01%5.81%7.85%6.10%-2.69%-0.36%-2.24%-2.46%-1.64%0.47%1.26%3.47%5.78%9.05%7.58%8.84%5.69%6.20%7.13%3.93%3.81%2.41%2.76%
Assets Growth (5y) 8.25%12.01%12.08%11.85%10.05%8.33%7.42%8.18%7.39%8.55%8.57%16.35%15.74%15.24%15.68%14.99%13.39%12.10%8.78%6.04%4.52%5.33%3.43%5.42%6.97%6.05%6.94%7.59%8.00%7.86%7.46%1.17%2.36%2.44%1.18%0.21%2.25%2.50%3.17%5.06%5.90%4.77%
Assets (QoQ) 3.84%-0.20%5.63%7.62%4.01%0.32%4.25%-5.69%-0.19%-0.39%0.26%3.02%2.77%7.58%3.09%2.28%6.85%10.68%1.62%1.40%4.14%-1.22%-2.58%-0.55%-0.26%3.89%0.52%-0.48%-0.09%40.79%-2.35%0.82%4.75%4.38%-3.87%-3.40%-8.07%-2.56%-5.49%5.38%-4.88%8.63%4.81%-4.76%4.03%7.07%2.44%-1.11%-1.91%4.11%3.54%1.19%-1.51%-0.52%6.33%-2.24%-5.03%6.70%-1.64%-0.11%
Capital Expenditures Growth (1y) 119.17%-98.57%1,153.71%504.01%80.64%1,138.60%970.53%617.73%-6.93%16.03%-70.12%-6.52%12.11%-8.77%90.91%48.87%27.37%16.73%-41.95%-55.33%-78.41%-14.90%28.28%-18.76%-56.59%-83.16%-41.41%-55.01%116.36%219.27%107.90%181.64%125.37%51.82%-48.00%115.44%-2.76%-19.05%13.46%-86.60%-33.89%-0.65%-18.05%434.21%148.40%171.83%237.95%1.89%108.10%25.63%31.70%-14.30%-61.18%-37.39%-46.63%-11.00%22.15%-2.27%95.04%-6.39%-10.20%119.55%
Capital Expenditures Growth (3y) 32.43%-40.97%229.28%243.48%23.52%135.81%82.77%115.36%9.94%7.31%-30.82%-14.65%-32.45%-3.23%12.44%-18.55%-50.76%-44.90%-24.16%-45.34%-41.25%-22.94%16.04%0.97%28.40%-6.54%-14.12%39.76%68.00%57.72%7.05%-6.67%13.15%6.88%-21.51%15.52%16.88%29.78%46.47%-9.99%50.62%50.27%53.93%67.08%26.13%28.83%33.43%-8.06%-0.44%-8.39%11.09%-10.62%-24.77%10.34%
Capital Expenditures Growth (5y) 19.73%-26.19%108.44%93.25%-12.32%67.09%35.38%29.38%-34.07%-29.27%-24.28%-25.65%-21.96%-13.39%11.61%-7.30%-10.26%-4.11%-13.96%-0.19%-14.97%-10.88%-1.61%-21.55%6.36%-8.07%-10.05%14.33%50.75%60.34%27.71%34.64%49.58%33.05%16.57%6.13%5.23%11.45%17.17%-11.07%10.14%15.73%30.58%31.19%17.09%35.62%
Capital Expenditures (QoQ) 199.73%-100.39%266.18%2,857.76%-92.56%188.02%-4.74%784.59%-48.96%148.94%-36.14%14.70%-36.37%-35.90%99.83%37.56%-48.22%34.12%55.83%17.69%-52.55%-33.30%19.92%-43.13%87.06%0.55%-24.06%-69.61%-27.44%249.82%-41.68%46.17%7.07%127.79%-21.00%16.96%-27.87%-21.98%227.31%-47.21%-39.96%9.36%-61.36%160.53%-9.76%-9.79%151.91%21.14%-1.25%12.15%-24.05%147.42%-40.38%17.56%-50.58%12.08%-3.86%0.22%-17.59%53.83%-23.08%100.00%-60.45%47.57%88.07%
Cash & Equivalents Growth (1y) 11.88%-84.68%0.00%69.14%-71.09%-72.08%-72.24%-59.72%2.03%-5.51%178.55%98.53%286.81%1,080.30%394.63%800.41%216.28%112.79%52.53%13.28%-5.32%-91.56%-92.94%-69.40%-1.85%80.00%763.79%122.58%112.87%21.55%-95.85%48.78%-56.19%-97.96%-17.24%-31.94%238.76%12,322.81%3,443.22%476.24%492.56%166.82%134.81%73.43%67.08%14.36%0.12%
Cash & Equivalents Growth (3y) 23.69%23.18%20.06%-21.22%50.48%-12.27%-20.69%4.49%46.04%56.38%93.11%131.97%187.37%175.96%172.57%126.26%28.46%-40.42%-61.98%-70.31%-59.67%-64.04%-47.08%-18.68%-46.37%5.44%48.13%18.84%-40.20%31.11%46.73%45.43%6.79%80.03%106.41%89.01%309.88%89.47%222.49%623.71%336.72%
Cash & Equivalents Growth (5y) 10.09%-11.01%-13.18%5.99%14.05%107.00%64.57%43.59%27.86%-10.97%-3.55%-9.33%-18.45%-4.30%3.15%2.26%40.55%-14.31%-26.77%-22.77%-52.07%-26.31%-46.62%-67.42%-54.99%-31.02%11.71%66.37%102.07%134.49%86.43%99.09%56.49%23.41%
Cash & Equivalents (QoQ) 392.51%-40.37%24.60%-91.84%130.06%-41.11%15.36%-36.60%-32.88%-43.12%14.66%-7.98%70.00%-47.32%238.01%-34.42%231.22%60.75%41.65%19.38%16.35%8.15%1.54%-11.34%-2.76%-90.36%-58.22%-32.53%-23.38%223.77%221.66%-72.10%-26.72%84.87%-89.01%899.35%-78.42%-91.40%346.49%721.81%7.39%215.27%27.35%33.65%10.43%41.96%12.07%-1.29%6.39%-2.84%-1.89%
Cash from Investing Activities Growth (1y) -1,138.60%-1,039.98%-617.73%6.93%-13.65%89.27%6.52%-9.46%7.82%-431.33%-48.87%-30.45%-17.95%41.95%-367.03%78.41%14.90%-28.28%92.23%56.59%83.16%41.41%56.38%-120.84%-219.27%-107.90%-11,671.51%-120.79%-51.82%20.60%94.68%2.76%961.29%-765.24%86.60%33.89%-109.34%92.96%-434.21%-148.40%-171.83%-222.03%-1.89%-108.10%-25.63%-38.21%14.30%61.18%37.39%46.63%11.00%-22.15%2.27%-95.04%6.39%10.20%-119.55%
Cash from Investing Activities Growth (3y) -134.99%-86.64%-115.36%-9.94%-7.31%30.82%-86.62%32.45%2.56%-58.16%18.55%50.37%44.71%24.16%45.90%40.85%22.94%-16.04%-58.62%-28.40%6.54%1.11%-39.76%-68.00%252.36%-142.63%5.71%-12.38%-6.88%21.51%66.37%-16.88%-29.78%-25.17%9.99%-50.62%-32.36%32.09%-67.08%-26.13%-28.83%-33.43%8.06%0.44%8.39%-12.89%10.62%24.77%-10.34%
Cash from Investing Activities Growth (5y) -67.09%-37.09%-29.38%34.07%29.27%24.28%26.10%21.63%13.03%-36.96%-94.37%9.83%3.91%6.35%0.19%14.97%51.51%-60.75%50.94%-6.36%8.07%10.05%-14.33%-50.75%-60.34%-26.48%-35.47%-48.97%-33.05%-16.57%49.39%-5.23%-11.45%-7.66%11.07%-10.14%-17.03%20.08%-31.19%-17.09%-35.62%
Cash from Investing Activities (QoQ) -170.47%-1.44%-784.59%48.96%-148.94%36.14%-14.70%37.68%76.49%-456.14%-34.32%47.52%-35.53%-55.83%-17.69%52.55%33.30%-1,153.67%94.56%-87.06%-0.55%24.06%69.61%27.44%-249.82%43.45%-53.86%-4.90%-127.79%-3,101.85%97.11%27.87%-19.13%-114.36%47.21%738.90%-219.68%96.68%-160.53%9.76%9.79%-151.91%-21.14%1.25%-6.86%20.30%-147.42%40.38%-17.56%50.58%-12.08%3.86%-0.22%17.59%-53.83%23.08%-100.00%60.45%-47.57%-88.07%
Cash from Operations Growth (1y) 924.12%50.35%92.10%-54.97%-0.71%40.10%717.92%206.14%-102.35%-88.25%-165.11%-56.83%3,732.63%461.37%349.36%206.71%-59.11%44.06%269.44%24.31%252.37%-36.83%-53.86%-68.17%-130.19%-58.09%-305.49%357.95%297.60%-647.71%138.72%-96.26%-77.21%197.52%86.45%3,080.58%1,759.32%-122.69%-109.52%-31.26%-127.43%359.63%-223.63%-48.90%260.76%39.94%380.45%209.73%30.71%-17.15%9.15%11.32%27.25%-42.61%20.25%-77.98%-50.41%
Cash from Operations Growth (3y) -30.83%-37.22%31.74%-15.89%-5.31%-2.61%129.15%59.44%-29.55%-1.70%81.70%18.07%278.76%72.23%84.21%6.66%-34.53%-27.48%-76.55%21.91%28.10%-51.10%-28.39%-62.07%-48.58%30.81%14.05%75.99%118.09%-47.54%59.04%-6.47%-46.78%37.06%-37.05%123.55%101.65%-6.23%-4.76%2.85%-16.78%71.11%128.35%20.78%67.19%-12.70%78.43%-8.77%-6.22%
Cash from Operations Growth (5y) 28.87%14.88%37.58%17.80%4.11%-3.41%80.39%9.91%-18.86%-24.12%-50.37%19.13%101.50%-68.86%40.02%-26.95%-27.82%15.29%20.39%16.62%54.87%-18.34%-15.61%3.59%-21.92%5.69%-19.70%13.87%41.60%34.51%21.28%5.31%19.56%21.67%11.95%107.56%68.63%-17.08%2.54%-23.23%-18.31%
Cash from Operations (QoQ) 1,033.25%-159.62%224.12%22.11%66.37%-103.13%807.08%169.25%134.76%-86.17%250.31%-102.07%1,271.58%-176.64%332.24%74.20%81.05%-65.96%185.66%-76.78%537.92%-12.70%-3.88%-34.17%14.36%-36.23%-33.70%-162.44%258.76%-412.67%247.75%-73.06%-540.05%122.10%-85.72%64.08%1,782.84%-57.74%143.61%-4.08%-122.98%82.27%1,859.38%-138.28%317.46%-122.10%377.79%20.42%89.30%-55.71%206.80%-49.18%19.99%-41.65%212.91%-41.91%-45.88%22.25%-42.70%30.82%
Dividends Paid - Common (QoQ) 0.00%0.00%1.53%
EBITDA Margin Growth (1y) 1,214.00811.00923.0095.00-363.00-518.00-737.00-99.00-141.00-51.00268.00-317.00-3.00119.0062.00346.00227.00296.00-38.00-144.00-9.00-545.00-411.00-110.00-282.0078.00-39.00-426.00-517.00-463.00-592.00-778.00-734.00-51.00-394.00-166.001,221.00-475.001,345.001,231.0069.001,086.00-1017.00-232.00-70.00-323.00751.0079.00148.00586.00222.00-3.00-206.00-187.00-184.00-202.00-144.00-186.00-54.00
EBITDA Margin Growth (3y) 1,507.00241.00454.00-322.00-507.00-450.00-407.00-70.0084.00364.00293.00-116.00215.00-129.00-387.0092.00-64.00-170.00-488.00-680.00-807.00-929.00-1042.00-1314.00-1533.00-436.00-1025.00-1370.00-29.00-989.00360.00287.00556.00561.00-65.00833.001,219.00288.001,080.001,078.00146.001,349.00-44.00-156.00-129.0077.00789.00-126.00-202.00214.00-16.00
EBITDA Margin Growth (5y) 1,575.00657.00478.00-120.00-289.00-699.00-856.00-325.00-207.00-102.00-157.00-652.00-583.00-514.00-1017.00-1112.00-1314.00-684.00-1474.00-1625.00-320.00-1455.00-90.00-249.00-243.00176.00-696.00-371.00-31.00-226.0094.00134.00633.00824.00907.00909.001,161.00688.001,118.00873.00-204.00977.00-281.00
EBITDA Margin (QoQ) -145.00532.00400.0024.00-34.00-296.00-58.00-130.00-253.00342.00-100.00-41.0067.00-243.00214.0081.0010.0041.0096.00150.00-324.00-66.00231.00-386.00-191.00235.0059.00-25.00-308.00-152.00-31.0028.00-437.00-338.0012.00712.00-780.00-110.001,400.00-985.001,041.00-225.00237.0033.00-1063.00561.00398.00-220.0012.00-112.00467.00219.00-353.00-336.00264.00238.00-350.00-355.00323.00196.00-218.00
EBIT Growth (1y) 188.52%304.54%462.84%47.57%9.51%-24.47%-58.83%-22.48%-34.87%-27.30%50.64%-33.39%19.07%54.92%25.64%92.97%56.93%60.91%5.35%-12.14%-9.16%-62.98%-57.53%-10.16%-42.50%37.54%-15.87%-73.73%-55.95%-55.31%-206.67%-606.83%-457.07%-10.65%-213.18%0.84%206.07%-195.19%192.79%173.14%25.46%611.86%-155.38%-35.57%12.46%-28.96%293.56%53.14%34.31%129.65%26.84%-15.37%-41.40%-25.63%-38.64%-65.47%-40.00%-30.38%-28.63%
EBIT Growth (3y) 67.56%30.48%51.69%-8.66%-5.30%-5.25%-7.98%-0.12%6.77%21.92%25.86%4.14%19.29%-2.64%-17.47%15.06%-6.41%-6.43%-27.80%-40.81%-38.73%-38.95%-33.53%-47.30%-42.68%-18.11%-68.81%-49.19%18.60%-33.52%45.81%54.33%68.12%63.28%-17.19%35.13%51.78%51.26%44.14%39.62%23.75%117.93%10.78%-5.83%-3.99%6.65%51.92%-23.51%-22.13%5.94%-17.80%
EBIT Growth (5y) 38.23%40.82%35.81%5.26%3.90%-12.71%-19.01%-4.69%-8.66%-1.60%-6.56%-23.23%-15.54%-10.72%-20.15%-32.14%-26.89%-20.03%-26.64%-24.92%-2.72%-17.01%2.06%-2.80%3.77%21.76%-28.06%-9.05%18.68%6.68%27.15%29.39%48.32%48.00%42.86%21.11%26.02%42.67%22.64%17.20%-7.80%44.61%-9.85%
EBIT Margin Growth (1y) 1,214.00811.00923.0095.00-363.00-518.00-737.00-99.00-141.00-51.00268.00-317.00-3.00119.0062.00346.00227.00296.00-38.00-144.00-9.00-545.00-411.00-110.00-282.0078.00-39.00-426.00-517.00-463.00-592.00-778.00-734.00-51.00-394.00-166.001,221.00-475.001,345.001,231.0069.001,086.00-1017.00-232.00-70.00-323.00751.0079.00148.00586.00222.00-3.00-206.00-187.00-184.00-202.00-144.00-186.00-54.00
EBIT Margin Growth (3y) 1,507.00241.00454.00-322.00-507.00-450.00-407.00-70.0084.00364.00293.00-116.00215.00-129.00-387.0092.00-64.00-170.00-488.00-680.00-807.00-929.00-1042.00-1314.00-1533.00-436.00-1025.00-1370.00-29.00-989.00360.00287.00556.00561.00-65.00833.001,219.00288.001,080.001,078.00146.001,349.00-44.00-156.00-129.0077.00789.00-126.00-202.00214.00-16.00
EBIT Margin Growth (5y) 1,575.00657.00478.00-120.00-289.00-699.00-856.00-325.00-207.00-102.00-157.00-652.00-583.00-514.00-1017.00-1112.00-1314.00-684.00-1474.00-1625.00-320.00-1455.00-90.00-249.00-243.00176.00-696.00-371.00-31.00-226.0094.00134.00633.00824.00907.00909.001,161.00688.001,118.00873.00-204.00977.00-281.00
EBIT Margin (QoQ) -145.00532.00400.0024.00-34.00-296.00-58.00-130.00-253.00342.00-100.00-41.0067.00-243.00214.0081.0010.0041.0096.00150.00-324.00-66.00231.00-386.00-191.00235.0059.00-25.00-308.00-152.00-31.0028.00-437.00-338.0012.00712.00-780.00-110.001,400.00-985.001,041.00-225.00237.0033.00-1063.00561.00398.00-220.0012.00-112.00467.00219.00-353.00-336.00264.00238.00-350.00-355.00323.00196.00-218.00
EBIT (QoQ) -24.95%218.34%36.45%24.09%4.41%-16.53%1.26%-14.41%-43.09%57.18%-14.92%-4.47%17.92%-30.50%52.07%24.29%-4.36%6.75%23.67%27.44%-37.39%-10.97%27.86%-48.06%-28.18%88.35%-18.17%24.24%-56.07%-41.18%37.20%26.04%-204.87%-179.49%3.34%131.54%-467.56%11.51%203.40%-128.30%458.29%-30.25%77.37%15.47%-138.77%181.15%209.58%-27.06%5.63%-35.79%171.52%24.71%-41.66%-57.16%88.00%58.26%-51.86%-75.89%226.70%83.66%-50.65%
EBT Growth (1y) 151.33%541.44%850.75%50.39%12.07%-20.14%-59.39%-23.87%-35.33%-28.40%55.99%-31.89%21.99%56.39%26.66%94.80%57.23%59.98%3.54%-14.02%-10.29%-63.58%-58.23%-9.05%-42.48%39.72%-15.47%-74.66%-72.50%-74.17%-256.70%-720.67%-810.61%-47.64%-172.89%-10.96%163.55%-664.69%158.73%108.35%54.72%336.21%-186.40%212.28%14.46%-29.70%188.13%82.70%41.24%148.40%123.35%-5.87%-38.39%-22.02%-32.28%-52.49%-38.74%-30.03%-31.67%
EBT Growth (3y) 66.67%54.22%81.94%-7.96%-4.02%-3.66%-7.08%0.33%7.45%21.45%26.94%4.49%19.83%-3.06%-18.18%15.06%-6.73%-6.63%-28.50%-41.70%-47.84%-49.16%-36.68%-50.82%-46.18%-42.61%-77.73%-55.30%7.49%-40.34%35.92%-16.84%91.17%91.15%-11.46%31.80%46.21%110.87%34.76%35.29%35.74%82.96%19.37%75.12%-0.13%10.84%49.38%-6.51%-18.92%10.67%1.10%
EBT Growth (5y) 37.67%55.79%51.18%5.49%4.52%-12.23%-19.08%-4.61%-8.54%-1.84%-6.30%-23.45%-22.92%-19.94%-22.20%-34.47%-29.09%-35.68%-28.93%-27.47%-8.52%-19.02%-2.38%-33.25%2.02%20.31%-30.84%-14.57%17.07%4.87%13.84%26.82%62.40%64.91%36.42%20.09%24.40%78.58%21.76%17.22%-1.15%33.56%-4.68%
EBT Margin Growth (1y) 1,037.00930.001,021.00109.00-325.00-446.00-717.00-112.00-142.00-62.00282.00-294.0015.00124.0068.00349.00227.00287.00-51.00-159.00-21.00-545.00-408.00-99.00-276.0086.00-36.00-427.00-572.00-541.00-675.00-860.00-786.00-66.00-444.00-295.001,162.00-682.001,334.001,030.00175.001,330.00-924.00117.00-53.00-299.00613.00104.00174.00605.00409.0030.00-168.00-142.00-129.00-143.00-135.00-187.00-78.00
EBT Margin Growth (3y) 1,521.00422.00585.00-298.00-452.00-383.00-368.00-57.00100.00349.00298.00-104.00221.00-134.00-391.0090.00-70.00-172.00-494.00-686.00-869.00-1000.00-1118.00-1387.00-1633.00-521.00-1154.00-1582.00-196.00-1289.00215.00-126.00551.00582.00-34.00852.001,284.00349.001,023.001,252.00296.001,636.0098.00252.00-47.00164.00892.00-8.00-130.00276.00202.00
EBT Margin Growth (5y) 1,583.00833.00602.00-108.00-246.00-642.00-827.00-316.00-197.00-110.00-145.00-631.00-627.00-589.00-1101.00-1197.00-1427.00-779.00-1613.00-1841.00-492.00-1748.00-229.00-652.00-297.00127.00-745.00-435.00-74.00-258.00-96.0096.00672.00888.00987.00987.001,289.00812.001,302.001,139.00-8.001,307.00-109.00
EBT Margin (QoQ) -94.00643.00370.0011.00-3.00-269.00-64.00-109.00-275.00336.00-94.00-29.0069.00-239.00215.0080.0013.0042.0093.00140.00-326.00-66.00231.00-384.00-188.00242.0054.00-22.00-310.00-150.00-90.008.00-443.00-335.00-16.00728.00-822.00-186.001,441.00-1116.001,194.00-490.00586.0040.00-1059.00551.00416.00-207.00-148.0043.00485.00225.00-344.00-336.00287.00251.00-331.00-350.00294.00199.00-222.00
EBT (QoQ) -27.86%436.88%34.78%22.88%6.93%-15.08%0.44%-12.43%-45.63%59.22%-14.68%-3.05%18.44%-30.49%52.82%24.29%-4.07%6.91%23.35%26.46%-37.92%-11.22%28.70%-48.67%-28.80%93.33%-18.61%24.70%-56.92%-42.04%-11.68%17.15%-361.29%-129.58%-1.12%108.63%-1,461.85%6.65%157.91%-176.70%241.63%-86.73%972.99%17.10%-151.80%147.98%293.28%-28.08%-35.05%-0.54%204.03%26.48%-41.60%-58.08%99.00%60.09%-49.29%-70.59%156.61%82.85%-50.48%
Enterprise Value Growth (1y) -11.47%84.68%2.50%-69.14%71.09%72.08%72.24%59.72%-2.03%5.51%-178.55%-98.53%-286.81%-1,080.30%-394.63%-800.41%-216.28%-112.79%-52.53%-13.28%5.32%91.56%92.94%69.40%1.85%-80.00%-763.79%-146.93%-112.87%-21.55%95.85%-34.10%56.19%97.96%17.24%31.94%-238.76%-12,322.81%-3,443.22%-476.24%-492.56%-166.82%-134.81%-73.43%-67.08%-14.36%-0.12%
Enterprise Value Growth (3y) -22.50%-23.18%-15.04%21.88%-50.48%12.27%20.69%-4.49%-46.04%-56.38%-93.11%-131.97%-187.37%-175.96%-172.57%-126.26%-28.46%40.42%61.98%70.31%59.67%64.04%47.08%18.68%44.48%-5.44%-48.13%-18.84%40.20%-31.11%-46.73%-45.43%-6.79%-73.91%-106.41%-89.01%-309.88%-89.47%-222.49%-623.71%-336.72%
Enterprise Value Growth (5y) -10.09%11.52%13.18%-3.32%-13.48%-107.00%-64.57%-43.59%-27.86%10.97%3.55%9.33%18.45%4.30%-3.15%-2.26%-40.55%12.52%26.77%22.77%52.07%26.31%46.62%67.42%54.99%31.02%-11.71%-66.37%-102.07%-134.49%-86.43%-99.09%-56.49%-23.41%
Enterprise Value (QoQ) -407.01%42.08%-41.61%92.04%-130.06%41.11%-15.36%36.60%32.88%43.12%-14.66%7.98%-70.00%47.32%-238.01%34.42%-231.22%-60.75%-41.65%-19.38%-16.35%-8.15%-1.54%11.34%2.76%90.36%58.22%32.53%23.38%-223.77%-221.66%69.05%33.95%-84.87%89.01%-899.35%78.42%91.40%-346.49%-721.81%-7.39%-215.27%-27.35%-33.65%-10.43%-41.96%-12.07%1.29%-6.39%2.84%1.89%
EPS (Basic) Growth (1y) -50.00%-65.48%279.98%583.33%813.63%38.35%-19.51%-60.98%-21.08%-35.14%-33.33%68.75%-21.97%20.83%54.55%18.52%50.83%44.83%55.88%3.13%-10.06%-9.52%-64.15%-60.61%-13.26%-42.11%47.37%-15.38%-79.96%-68.18%-78.57%-309.09%-1,054.23%-800.00%-50.00%-239.13%-35.29%297.96%-1,066.67%150.00%85.51%-57.73%265.52%-205.13%150.00%12.20%-45.83%139.02%1,040.00%50.00%257.69%212.50%-56.14%-37.68%-20.43%-28.00%-41.86%-36.49%-38.89%
EPS (Basic) Growth (3y) 40.10%7.17%60.68%128.94%54.20%81.88%-5.20%-6.05%-7.93%-2.43%4.32%17.11%27.29%1.91%16.55%-4.77%-21.62%5.57%-8.80%-6.27%-29.95%-46.12%-44.97%-51.62%-39.20%-54.10%-48.72%-45.95%-100.00%-66.16%63.98%-44.80%52.48%-57.02%80.26%100.00%-21.25%28.02%43.24%105.41%30.16%41.38%-10.73%73.32%8.63%65.10%1.60%15.52%42.24%-18.39%21.82%11.20%
EPS (Basic) Growth (5y) 23.16%19.74%37.32%83.84%54.61%49.04%2.94%-14.26%-20.52%-6.24%-9.88%-3.23%-7.22%-28.72%-21.84%-22.88%-23.32%-33.57%-29.84%-38.46%-34.72%-32.08%18.22%-20.56%3.40%-18.38%1.53%20.36%-38.81%-28.45%15.90%-1.47%7.78%60.54%58.03%73.01%33.08%20.02%23.54%89.86%19.74%-23.75%29.35%-10.82%
EPS (Basic) (QoQ) 8.33%-46.15%-71.43%200.00%-25.21%492.72%0.00%-10.25%0.55%-10.81%-51.52%81.50%-17.36%-8.33%22.73%-16.08%27.98%17.24%-5.88%6.80%22.89%26.19%-37.74%-6.85%23.62%-50.00%-31.58%105.10%-17.49%27.27%-60.71%-51.41%30.97%-14.29%-483.33%-121.74%3.92%106.12%-2,700.00%11.54%240.58%-129.90%234.48%-125.64%510.00%17.07%-185.42%112.20%820.00%-43.48%-38.46%256.25%21.05%34.78%-46.24%-50.00%72.00%72.09%-51.35%88.00%-53.19%
EPS (Weighted Average and Diluted) Growth (1y) -50.00%136.04%268.15%550.00%801.87%36.03%-17.95%-58.97%-20.25%-36.11%-34.38%62.50%-21.30%21.74%57.14%23.08%54.40%50.00%60.61%3.13%-9.99%-9.52%-64.15%-60.61%-13.26%-42.11%47.37%-15.38%-80.00%-68.18%-78.57%-309.09%-1,061.31%-800.00%-50.00%-239.13%-35.29%297.96%-1,066.67%150.00%85.51%-57.73%265.52%-205.13%150.00%12.20%-45.83%139.02%1,040.00%50.00%250.00%206.25%-56.14%-37.68%-19.78%-26.53%-41.86%-35.62%-38.89%
EPS (Weighted Average and Diluted) Growth (3y) 38.67%49.38%58.66%125.72%51.83%81.84%-5.13%-5.42%-6.38%-1.04%5.27%18.32%27.29%3.03%18.22%-3.28%-20.63%6.43%-7.72%-5.33%-29.95%-46.15%-44.97%-51.62%-39.20%-54.22%-48.72%-45.95%-100.00%-66.33%63.98%-44.80%52.48%-57.20%80.26%100.00%-21.25%28.02%43.24%105.41%30.16%41.38%-10.73%72.56%7.91%65.10%1.60%15.00%42.24%-18.39%21.82%11.20%
EPS (Weighted Average and Diluted) Growth (5y) 22.42%36.08%37.15%83.84%54.61%50.15%3.48%-13.40%-19.73%-5.42%-9.38%-2.64%-7.22%-28.28%-21.17%-22.16%-23.60%-33.98%-30.26%-38.10%-34.72%-32.15%18.22%-20.56%3.40%-18.40%1.53%20.36%-38.81%-28.37%15.90%-1.47%7.78%60.78%58.03%72.26%32.80%20.02%23.54%89.34%19.74%-23.75%29.35%-10.82%
EPS (Weighted Average and Diluted) (QoQ) -200.00%158.33%-71.43%200.00%-27.93%495.94%0.00%-10.12%2.70%-11.11%-50.00%74.74%-17.73%-8.70%23.81%-15.37%27.25%17.86%-3.03%6.17%23.63%26.19%-37.74%-7.34%24.27%-50.00%-31.58%104.03%-17.06%27.27%-60.71%-51.77%31.94%-14.29%-483.33%-121.74%3.92%106.12%-2,700.00%11.54%240.58%-129.90%234.48%-125.64%510.00%17.07%-185.42%112.20%820.00%-43.48%-38.46%256.25%21.05%31.88%-46.15%-48.98%72.00%69.77%-50.68%88.00%-53.19%
FCF Margin Growth (1y) -5796.00118,806.001,034.00961.00799.00557.00-631.00442.00-380.00-71.001,629.00312.00707.00-1057.00-2621.00-754.00-855.00816.001,409.001,164.001,396.00-398.00462.001,335.00891.001,183.00-618.00-620.00-1505.00-1754.00-865.00-2267.001,001.00871.00-2024.001,361.00-1506.00-306.003,984.00841.003,322.001,974.00-2693.00-1174.00-2399.00-2705.001,214.00-52.00-909.00970.00138.00710.001,371.00386.00151.00154.00245.00385.00-785.00297.00-1349.00-1015.00
FCF Margin Growth (3y) -5377.00119,291.002,032.001,715.001,125.00-572.00-1623.000.00-528.00-312.00417.00721.001,248.00-639.00-750.001,744.001,431.001,601.001,253.001,878.00782.00-969.00-1021.00-1552.00387.00299.00-3507.00-1526.00-2010.00-1190.001,095.00-65.002,817.002,538.00-734.001,028.00-583.00-1038.002,504.00-385.0015.00239.00-1342.00-516.00-1937.00-1349.001,502.00812.00707.001,741.00-497.001,161.00267.00-244.00
FCF Margin Growth (5y) -5525.00119,050.00820.002,125.001,666.00-154.00248.002,498.001,758.00472.00261.001,436.00634.00-1211.00-2233.00-1142.00928.00717.00-1636.00972.00277.00-405.00939.00650.002,203.001,966.00-2216.00-1859.00-1086.00-1921.00-385.00-1291.00-490.00803.00618.001,686.00-120.00319.002,793.00479.001,631.001,010.00-1976.00-65.00-3041.00-1979.00
FCF Margin (QoQ) -123776.00118,997.00-2304.001,288.00825.001,225.00-2376.001,125.00583.0038.00-1303.00303.00892.001,738.00-2621.00698.00-872.00174.00-754.00597.00799.00767.00-999.00829.00-995.001,627.00-126.00385.00-703.00-174.00-129.00-500.00-952.00716.00-1530.002,768.00-1083.00-2179.001,854.00-99.00116.002,112.00-1289.002,383.00-1232.00-2556.00231.001,158.00-1538.001,363.00-1035.00301.00341.00531.00-463.00962.00-644.00296.00-460.001,053.00-504.00-875.00623.00-593.00-170.00
FCF Payout Ratio (QoQ) 721.15%-104.24%200.09%
Free Cash Flow Growth (1y) -119.17%103.10%11,971.09%-5,213.15%116.98%825.09%-29.97%11.40%-566.08%-11.07%187.19%62.78%206.08%-177.84%-113.13%-329.76%-245.90%188.10%554.95%113.80%352.21%-114.49%48.13%1,016.72%37.88%2,215.77%-35.81%-53.64%-77.92%-150.65%-91.89%-394.65%478.35%168.64%-3,779.37%94.25%-115.12%-124.68%181.95%1,048.55%960.36%2,952.85%-133.38%-159.88%-49.17%-155.34%209.73%-40.40%-125.39%129.58%46.31%160.88%871.98%163.18%3.34%26.15%9.15%40.90%-92.04%36.11%-93.21%-104.96%
Free Cash Flow Growth (3y) -29.10%31.13%523.82%-159.74%41.60%-103.31%-31.31%-12.33%-109.64%-15.20%19.70%30.47%80.73%-28.05%-4.01%105.07%71.83%67.52%84.95%39.50%40.40%-52.59%-57.44%-158.41%20.75%110.71%-57.61%-27.62%-29.92%-27.77%34.71%17.11%95.94%89.76%-129.36%31.15%-12.88%-80.65%32.00%-99.79%-3.55%88.24%-18.77%-20.01%-0.12%-24.47%54.10%45.47%28.86%45.76%-50.63%44.95%37.01%-29.74%
Free Cash Flow Growth (5y) -17.45%16.81%170.55%65.44%38.46%-23.02%12.21%33.15%90.49%13.33%10.27%25.74%26.10%-25.11%-45.97%-55.35%45.31%24.06%-66.78%34.45%7.66%-17.74%18.38%52.75%18.03%121.89%-20.34%-19.59%-3.33%-27.39%-2.18%-27.36%-24.33%22.79%74.46%17.91%5.32%24.85%19.67%52.04%62.57%80.80%-46.44%-2.55%-40.62%-15.21%
Free Cash Flow (QoQ) -199.73%100.39%-266.18%-2,857.76%116.12%1,423.53%-173.14%109.45%778.32%15.33%-192.54%50.28%267.59%272.43%-112.00%241.68%-222.98%37.21%-292.77%51.90%174.26%224.28%-88.08%778.89%-104.27%3,414.86%-10.16%8.52%-34.53%0.57%-35.12%-48.32%-250.19%116.10%-2,457.96%201.44%-82.17%-962.95%96.32%-166.86%70.90%2,965.51%-57.37%142.05%-3.52%-133.53%23.53%305.46%-205.04%166.49%-197.85%62.84%222.37%228.85%-59.28%371.15%-58.28%29.13%-50.30%307.64%-46.15%-92.71%750.10%-79.66%-139.32%
Gross Margin Growth (1y) 887.00734.00921.00-51.00-560.00-613.00-836.00-52.000.00150.00378.00-323.00-96.00-79.00167.00341.00202.00354.00-139.00-51.00130.00-381.00-380.00-249.00-186.00-71.00144.00-160.00-513.00-399.00-743.00-407.00-815.00-106.00117.00-285.001,246.00-277.00942.001,041.0065.00939.00-1018.00-485.00-145.00-386.00518.00178.00182.00783.00452.00147.00-80.00-107.00-70.0099.00215.00-191.0045.00
Gross Margin Growth (3y) 1,008.00271.00463.00-426.00-656.00-543.00-291.00-34.00106.00425.00406.00-34.00235.00-106.00-352.0040.00145.00-98.00-375.00-460.00-569.00-851.00-978.00-816.00-1514.00-576.00-482.00-852.00-82.00-782.00316.00348.00496.00556.0040.00270.001,166.00276.00441.00733.00102.001,336.00-49.00-161.00-44.00290.00900.00423.00316.00485.00427.00
Gross Margin Growth (5y) 1,079.00546.00491.00-136.00-325.00-569.00-809.00-334.0049.00-28.00170.00-442.00-463.00-576.00-950.00-526.00-1182.00-602.00-1000.00-1152.00-138.00-1234.0080.00-61.00-203.0086.00-558.00-297.00-162.00-229.00-185.0041.00532.00953.001,010.00594.001,267.00952.00823.00979.00236.001,039.00-74.00
Gross Margin (QoQ) -217.00601.00434.00-84.00-31.00-370.00-76.00-136.00-253.00413.00-23.0013.00-25.00-287.00203.0030.00221.00-114.0065.00182.00-272.00-26.00245.00-328.00-271.00105.00308.00-213.00-56.00-199.00-44.00-100.00-399.00136.00-452.00609.00-177.00-266.001,079.00-914.001,042.00-167.00103.00-39.00-915.00367.00443.00-280.00-12.0027.00447.00321.00-342.00-279.00220.00295.00-306.00-110.00336.00-111.00-70.00
Gross Profit Growth (1y) 247.35%126.10%160.73%29.37%15.76%-9.11%-38.94%-16.08%-22.81%-14.76%27.68%-14.14%12.82%26.88%27.90%46.38%35.82%44.52%2.01%1.78%-1.80%-42.42%-32.85%-10.02%-26.90%16.10%3.06%-29.14%21.70%7.57%-15.47%28.42%-60.06%7.52%33.36%-47.95%241.89%-65.81%67.15%194.71%18.13%373.17%-40.81%-14.97%14.07%-5.03%107.37%36.25%22.31%57.62%14.85%-5.28%-25.01%-13.80%-19.20%-9.62%-11.44%-19.24%-17.82%
Gross Profit Growth (3y) 92.54%20.55%26.67%-2.31%0.27%-0.57%-0.10%1.79%5.75%16.05%18.54%8.56%14.59%1.83%-4.31%10.27%-0.84%-1.14%-10.96%-13.42%-4.40%-10.41%-16.37%-6.44%-29.17%10.33%5.13%-22.04%18.44%-26.60%23.51%25.36%17.28%20.26%9.68%9.26%66.39%15.39%27.07%50.58%18.12%92.05%12.13%3.14%1.52%8.87%24.38%5.26%-6.70%3.14%-8.64%
Gross Profit Growth (5y) 50.50%26.29%21.54%6.79%6.10%-3.94%-7.34%-0.69%-3.22%0.88%2.89%-3.99%6.01%5.69%-5.26%4.06%-13.87%2.24%-4.46%-15.38%3.59%-23.36%5.45%4.67%7.49%16.79%2.82%3.49%17.49%12.19%18.26%17.95%17.61%21.09%25.73%10.98%33.40%15.86%13.74%23.93%1.82%37.59%-1.31%
Gross Profit (QoQ) -8.33%82.28%15.40%17.26%5.71%-9.56%3.26%-7.93%-28.99%24.31%-5.03%1.68%6.36%-16.41%24.79%14.36%7.21%-4.32%15.78%21.68%-24.32%-4.54%11.71%-28.66%-11.73%27.92%-9.24%13.30%-21.65%-12.05%55.86%0.15%-38.43%33.63%-51.53%169.64%-23.64%-47.84%218.33%-73.04%273.34%-8.04%27.60%8.00%-53.30%32.11%71.17%-10.08%1.98%-13.20%53.66%15.89%-25.70%-28.41%21.65%33.22%-30.35%-19.93%19.20%21.48%-29.13%
Interest Coverage Ratio Growth (1y) -94.15%592.86%1,093.52%95.94%81.85%1,160.45%-26.67%-47.86%-20.23%-76.26%221.36%142.81%231.16%89.78%109.41%160.09%22.48%-35.64%-70.06%-78.27%-59.52%-49.97%-39.79%28.54%-17.35%56.58%-9.09%-68.37%-93.72%-95.34%-110.46%-80.83%-278.93%-35.84%-77.83%-211.85%180.96%-169.10%206.90%135.82%154.39%1,149.13%-195.02%184.23%20.36%-9.62%313.26%99.87%104.11%259.75%246.59%117.15%154.41%-673.43%-179.68%-164.28%207.48%17.32%402.29%
Interest Coverage Ratio Growth (3y) 72.27%174.71%204.11%35.37%68.73%78.40%70.25%48.77%47.90%-33.81%26.30%11.13%17.98%-15.14%-27.73%-10.11%-25.72%-20.41%-45.27%-55.46%-72.41%-66.84%-27.18%-57.29%-27.91%-63.97%-29.45%-27.40%-55.03%-26.42%-41.62%-57.50%54.46%66.93%-21.79%4.42%64.84%87.13%60.91%59.20%84.20%230.54%91.51%131.06%84.20%-174.33%-80.59%-68.56%151.81%-167.10%102.86%
Interest Coverage Ratio Growth (5y) 18.16%90.85%77.53%6.99%18.96%12.83%-2.31%-1.66%1.60%-25.66%1.98%-11.02%-38.89%-46.33%-15.28%-46.45%-15.39%-56.79%-15.22%-15.09%-50.26%-15.05%-35.82%-50.01%-28.17%-19.45%-16.78%-41.41%-22.56%-27.84%-16.61%-15.29%55.37%72.16%72.68%37.65%71.58%-167.58%-43.02%-23.22%117.69%-176.54%76.06%
Interest Coverage Ratio (QoQ) -5.36%1,043.91%-23.92%-15.88%63.03%87.80%-29.40%483.08%-90.52%33.53%8.02%73.51%28.40%0.89%47.32%-0.56%41.68%25.31%-30.62%-47.75%-34.09%-9.05%29.25%-35.43%-20.67%94.15%-16.89%22.33%-53.94%-32.46%-83.50%-9.30%-203.54%223.70%-254.04%132.52%-386.98%22.20%211.50%-127.76%543.97%-73.93%691.90%14.48%-140.21%177.97%235.33%-14.03%-5.12%-26.93%242.45%51.52%-8.59%-54.22%301.22%-441.51%87.30%63.07%2,019.35%-191.83%146.45%
Net Cash Flow Growth (1y) 436.29%-17.57%12.22%199.16%30.47%-114.16%69.68%-73.34%93.95%185.77%-11.98%1,433.86%-1,100.85%555.78%596.62%106.55%378.55%-36.34%-57.56%-92.13%-189.23%-119.12%-1,149.35%-648.20%348.82%95.45%90.05%-666.05%60.58%1,338.13%-15.15%0.24%-154.38%-19.26%-148.81%151.80%-336.59%-147.18%107.93%-33.57%106.41%897.85%880.51%65.19%713.59%15.50%17.76%-108.98%6.25%-111.30%-117.87%
Net Cash Flow Growth (3y) -48.19%-32.94%43.01%35.72%-27.21%-28.64%38.20%-7.30%54.48%103.65%59.07%77.37%63.37%35.58%-210.20%-40.92%-180.71%-42.45%-32.84%-30.11%-26.89%44.98%-67.43%-29.83%89.04%69.82%-141.30%64.27%44.14%43.01%-63.59%-67.70%-67.98%32.82%39.45%44.85%-27.60%36.95%62.33%63.21%42.86%-28.03%36.69%-1.36%-59.57%
Net Cash Flow Growth (5y) -18.80%14.45%24.81%77.94%14.40%8.69%20.09%-15.96%-49.67%-41.35%29.93%-2.42%-27.43%153.13%-67.65%16.88%1.88%55.87%-29.98%-17.11%-15.57%-26.68%6.84%-32.54%-35.53%16.13%46.87%15.02%41.86%26.27%33.77%114.55%-17.63%44.87%52.15%-19.10%-15.77%
Net Cash Flow (QoQ) 630.73%-266.08%92.84%632.80%30.09%-276.87%-141.11%122.00%-374.89%43.05%11.98%119.34%-162.43%906.78%-214.92%364.99%-148.88%540.58%-12.97%10.22%-34.08%0.68%-41.97%-79.58%-847.77%78.42%-3,083.95%89.33%-158.22%76.66%4,779.77%-189.00%95.95%833.18%220.71%-204.63%89.66%332.70%-293.89%211.04%-187.15%74.85%132.59%830.13%-91.59%3,029.45%-59.95%56.70%-58.58%344.27%-59.16%-111.95%590.09%-147.25%35.42%
Net Income Growth (1y) 152.24%544.00%829.03%40.51%16.13%-17.63%-59.70%-19.38%-36.20%-32.12%70.29%-20.70%26.12%58.59%23.88%56.85%50.75%60.28%2.31%-9.16%-9.57%-63.85%-58.57%-12.83%-41.59%48.08%-16.91%-79.77%-69.31%-79.42%-310.76%-1,475.91%-842.28%-53.03%-239.90%-15.33%307.05%-1,187.08%154.58%118.83%-56.59%279.84%-199.07%-93.97%11.81%-46.45%139.82%1,741.89%51.45%262.71%230.10%60.09%-35.77%-19.12%-27.42%-101.79%-41.93%-36.87%-40.60%
Net Income Growth (3y) 68.35%53.27%85.43%-3.51%-2.24%-3.93%-5.27%0.09%6.65%19.94%29.23%4.16%19.80%-2.78%-19.33%7.49%-7.31%-4.98%-29.38%-45.69%-45.48%-52.06%-39.68%-64.19%-49.34%-47.69%-99.60%-73.35%67.70%-45.04%57.54%44.03%88.26%109.40%-22.49%26.27%44.30%118.76%30.36%30.24%-9.75%76.44%9.21%21.12%2.84%16.25%43.49%-36.21%-17.33%22.80%12.48%
Net Income Growth (5y) 37.88%55.71%51.87%5.06%4.96%-12.47%-18.47%-4.51%-8.52%-1.58%-5.77%-27.58%-20.98%-22.47%-23.90%-40.41%-30.70%-39.22%-35.23%-35.35%20.03%-20.71%6.12%-12.03%3.64%22.85%-39.16%-48.45%18.01%0.24%9.06%27.10%62.40%77.93%34.59%19.00%24.39%98.36%20.27%64.08%-22.80%30.49%-10.90%
Net Income (QoQ) -30.34%492.42%24.59%25.25%0.49%-10.40%2.97%-11.16%-50.83%79.24%-18.52%-5.47%23.35%-16.53%29.58%18.87%-3.65%5.68%24.55%26.38%-38.50%-6.16%23.98%-49.48%-29.52%97.47%-16.93%28.08%-60.45%-51.93%26.03%-14.09%-504.94%-213.82%32.01%105.44%-3,030.62%-6.48%222.06%-128.54%247.14%-63.27%181.43%18.23%-181.06%102.23%5,121.62%-43.37%-39.72%3.34%329.35%35.61%-45.14%-49.89%72.27%70.76%-50.77%-101.23%5,697.44%85.62%-53.68%
Net Income towards Common Stockholders Growth (1y) 152.24%544.00%829.03%40.51%16.13%-17.63%-59.70%-19.38%-36.20%-32.12%70.29%-20.70%26.12%58.59%23.88%56.85%50.75%60.28%2.31%-9.16%-9.57%-63.85%-58.57%-12.83%-41.59%48.08%-16.91%-79.77%-69.31%-79.42%-310.76%-1,475.91%-842.28%-53.03%-239.90%-15.33%307.05%-1,187.08%154.58%118.83%-56.59%279.84%-199.07%-93.97%11.81%-46.45%139.82%1,741.89%51.45%262.71%230.10%60.09%-35.77%-19.12%-27.42%-101.79%-41.93%-36.87%-40.60%
Net Income towards Common Stockholders Growth (3y) 68.35%53.27%85.43%-3.51%-2.24%-3.93%-5.27%0.09%6.65%19.94%29.23%4.16%19.80%-2.78%-19.33%7.49%-7.31%-4.98%-29.38%-45.69%-45.48%-52.06%-39.68%-64.19%-49.34%-47.69%-99.60%-73.35%67.70%-45.04%57.54%44.03%88.26%109.40%-22.49%26.27%44.30%118.76%30.36%30.24%-9.75%76.44%9.21%21.12%2.84%16.25%43.49%-36.21%-17.33%22.80%12.48%
Net Income towards Common Stockholders Growth (5y) 37.88%55.71%51.87%5.06%4.96%-12.47%-18.47%-4.51%-8.52%-1.58%-5.77%-27.58%-20.98%-22.47%-23.90%-40.41%-30.70%-39.22%-35.23%-35.35%20.03%-20.71%6.12%-12.03%3.64%22.85%-39.16%-48.45%18.01%0.24%9.06%27.10%62.40%77.93%34.59%19.00%24.39%98.36%20.27%64.08%-22.80%30.49%-10.90%
Net Income towards Common Stockholders (QoQ) -30.34%492.42%24.59%25.25%0.49%-10.40%2.97%-11.16%-50.83%79.24%-18.52%-5.47%23.35%-16.53%29.58%18.87%-3.65%5.68%24.55%26.38%-38.50%-6.16%23.98%-49.48%-29.52%97.47%-16.93%28.08%-60.45%-51.93%26.03%-14.09%-504.94%-213.82%32.01%105.44%-3,030.62%-6.48%222.06%-128.54%247.14%-63.27%181.43%18.23%-181.06%102.23%5,121.62%-43.37%-39.72%3.34%329.35%35.61%-45.14%-49.89%72.27%70.76%-50.77%-101.23%5,697.44%85.62%-53.68%
Net Margin Growth (1y) 676.00617.00633.0033.00-191.00-280.00-449.00-42.00-103.00-67.00218.00-143.0027.0088.0033.00143.00128.00190.00-40.00-77.00-9.00-362.00-268.00-87.00-176.0082.00-27.00-309.00-377.00-392.00-501.00-878.00-614.00-39.00-542.00-389.001,776.00-627.001,379.001,365.00-769.001,109.00-967.00-192.00-48.00-286.00539.00148.00162.00590.00372.00138.00-107.00-89.00-69.00-302.00-126.00-212.00-112.00
Net Margin Growth (3y) 1,014.00270.00402.00-152.00-267.00-259.00-198.00-42.0053.00211.00212.00-77.00146.00-84.00-275.00-20.00-57.00-90.00-335.00-473.00-562.00-671.00-796.00-1274.00-1168.00-349.00-1069.00-1576.00784.00-1057.00336.0097.00392.00443.00-130.00783.00959.00196.00950.001,320.00-655.001,413.00-56.0093.006.00216.00842.00-16.00-71.00290.00191.00
Net Margin Growth (5y) 1,035.00548.00395.00-86.00-147.00-431.00-506.00-205.00-132.00-69.00-83.00-473.00-407.00-393.00-802.00-1207.00-1048.00-521.00-1377.00-1740.00599.00-1337.0041.00-298.00-161.00134.00-658.00-404.00-33.00-235.00-92.0052.00506.00747.00781.001,069.001,013.00698.001,253.001,156.00-888.001,112.00-237.00
Net Margin (QoQ) -66.00465.00196.0023.00-50.00-135.00-28.00-66.00-220.00272.00-89.00-31.0065.00-89.0082.0030.0011.0021.0067.0092.00-219.00-16.00135.00-261.00-125.00165.0045.00-3.00-234.00-117.00-23.00-17.00-343.00-494.00241.00558.00-846.00-342.002,406.00-1844.001,159.00-356.00272.0033.00-917.00419.00416.00-205.00-92.0028.00430.00224.00-310.00-206.00185.00242.00-290.00-439.00362.00156.00-190.00
Operating Income Growth (1y) 188.52%304.54%462.84%47.57%9.51%-24.47%-58.83%-22.48%-34.87%-27.30%50.64%-33.39%19.07%54.92%25.64%92.97%56.93%60.91%5.35%-12.14%-9.16%-62.98%-57.53%-10.16%-42.50%37.54%-15.87%-73.73%-55.95%-55.31%-206.67%-606.83%-457.07%-10.65%-213.18%0.84%206.07%-195.19%192.79%173.14%25.46%611.86%-155.38%-35.57%12.46%-28.96%293.56%53.14%34.31%129.65%26.84%-15.37%-41.40%-25.63%-38.64%-65.47%-40.00%-30.38%-28.63%
Operating Income Growth (3y) 67.56%30.48%51.69%-8.66%-5.30%-5.25%-7.98%-0.12%6.77%21.92%25.86%4.14%19.29%-2.64%-17.47%15.06%-6.41%-6.43%-27.80%-40.81%-38.73%-38.95%-33.53%-47.30%-42.68%-18.11%-68.81%-49.19%18.60%-33.52%45.81%54.33%68.12%63.28%-17.19%35.13%51.78%51.26%44.14%39.62%23.75%117.93%10.78%-5.83%-3.99%6.65%51.92%-23.51%-22.13%5.94%-17.80%
Operating Income Growth (5y) 38.23%40.82%35.81%5.26%3.90%-12.71%-19.01%-4.69%-8.66%-1.60%-6.56%-23.23%-15.54%-10.72%-20.15%-32.14%-26.89%-20.03%-26.64%-24.92%-2.72%-17.01%2.06%-2.80%3.77%21.76%-28.06%-9.05%18.68%6.68%27.15%29.39%48.32%48.00%42.86%21.11%26.02%42.67%22.64%17.20%-7.80%44.61%-9.85%
Operating Income (QoQ) -24.95%218.34%36.45%24.09%4.41%-16.53%1.26%-14.41%-43.09%57.18%-14.92%-4.47%17.92%-30.50%52.07%24.29%-4.36%6.75%23.67%27.44%-37.39%-10.97%27.86%-48.06%-28.18%88.35%-18.17%24.24%-56.07%-41.18%37.20%26.04%-204.87%-179.49%3.34%131.54%-467.56%11.51%203.40%-128.30%458.29%-30.25%77.37%15.47%-138.77%181.15%209.58%-27.06%5.63%-35.79%171.52%24.71%-41.66%-57.16%88.00%58.26%-51.86%-75.89%226.70%83.66%-50.65%
Operating Margin Growth (1y) 1,214.00811.00923.0095.00-363.00-518.00-737.00-99.00-141.00-51.00268.00-317.00-3.00119.0062.00346.00227.00296.00-38.00-144.00-9.00-545.00-411.00-110.00-282.0078.00-39.00-426.00-517.00-463.00-592.00-778.00-734.00-51.00-394.00-166.001,221.00-475.001,345.001,231.0069.001,086.00-1017.00-232.00-70.00-323.00751.0079.00148.00586.00222.00-3.00-206.00-187.00-184.00-202.00-144.00-186.00-54.00
Operating Margin Growth (3y) 1,507.00241.00454.00-322.00-507.00-450.00-407.00-70.0084.00364.00293.00-116.00215.00-129.00-387.0092.00-64.00-170.00-488.00-680.00-807.00-929.00-1042.00-1314.00-1533.00-436.00-1025.00-1370.00-29.00-989.00360.00287.00556.00561.00-65.00833.001,219.00288.001,080.001,078.00146.001,349.00-44.00-156.00-129.0077.00789.00-126.00-202.00214.00-16.00
Operating Margin Growth (5y) 1,575.00657.00478.00-120.00-289.00-699.00-856.00-325.00-207.00-102.00-157.00-652.00-583.00-514.00-1017.00-1112.00-1314.00-684.00-1474.00-1625.00-320.00-1455.00-90.00-249.00-243.00176.00-696.00-371.00-31.00-226.0094.00134.00633.00824.00907.00909.001,161.00688.001,118.00873.00-204.00977.00-281.00
Operating Margin (QoQ) -145.00532.00400.0024.00-34.00-296.00-58.00-130.00-253.00342.00-100.00-41.0067.00-243.00214.0081.0010.0041.0096.00150.00-324.00-66.00231.00-386.00-191.00235.0059.00-25.00-308.00-152.00-31.0028.00-437.00-338.0012.00712.00-780.00-110.001,400.00-985.001,041.00-225.00237.0033.00-1063.00561.00398.00-220.0012.00-112.00467.00219.00-353.00-336.00264.00238.00-350.00-355.00323.00196.00-218.00
Profit After Tax Growth (1y) -47.76%136.19%284.12%1,556.91%544.00%829.03%40.51%16.13%-17.63%-59.70%-19.38%-36.20%-32.12%70.29%-20.70%26.12%58.59%23.88%56.85%50.75%60.28%2.31%-9.16%-9.57%-63.85%-58.57%-12.83%-41.59%48.08%-16.91%-62.89%-69.31%-79.42%-310.88%-622.81%-842.28%-53.03%-239.71%-38.56%307.05%-1,187.08%154.58%84.13%-56.59%279.84%-199.07%150.87%11.81%-46.45%139.82%995.69%51.45%262.71%230.10%-54.84%-35.77%-19.12%-27.42%-101.79%-41.93%-36.87%-40.60%
Profit After Tax Growth (3y) 40.46%49.71%63.26%130.68%53.27%85.43%-3.51%-2.24%-3.93%-5.27%0.09%6.65%19.94%29.23%4.16%19.80%-2.78%-19.33%7.49%-7.31%-4.98%-29.38%-33.52%-45.48%-52.06%-39.69%-54.54%-49.34%-47.69%-99.60%-67.36%67.70%-45.04%57.54%-46.59%88.26%109.40%-22.47%28.30%44.30%118.76%30.36%42.35%-9.75%76.44%9.21%65.30%2.84%16.25%43.49%-27.82%-17.33%22.80%12.48%
Profit After Tax Growth (5y) 24.43%37.18%40.18%87.76%55.71%51.87%5.06%4.96%-12.47%-18.47%-4.51%-8.52%-1.58%-5.77%-18.23%-20.98%-22.47%-23.90%-34.55%-30.70%-39.22%-35.23%-32.79%20.03%-20.71%6.12%-18.86%3.64%22.85%-39.16%-26.33%18.01%0.24%9.06%44.99%62.40%77.93%34.58%20.62%24.39%98.36%20.27%62.78%-22.80%30.49%-10.90%
Profit After Tax (QoQ) -200.54%155.82%-71.12%222.26%-30.34%492.42%24.59%25.25%0.49%-10.40%2.97%-11.16%-50.83%79.24%-18.52%-5.47%23.35%-16.53%29.58%18.87%-3.65%5.68%24.55%26.38%-38.50%-6.16%23.98%-49.48%-29.52%97.47%-16.93%28.08%-60.45%-11.81%-31.30%-14.09%-505.17%-118.64%2.46%105.44%-3,030.62%10.82%245.75%-128.54%247.14%-125.93%498.62%18.23%-181.06%113.32%776.19%-43.37%-39.72%266.34%21.11%35.61%-45.14%-49.89%72.27%70.76%-50.77%-101.23%5,697.44%85.62%-53.68%
Property, Plant & Equipment (Net) Growth (1y) -3.56%0.24%13.85%15.55%14.33%4.49%4.49%4.85%4.77%9.54%13.89%12.62%11.93%9.77%25.32%19.99%20.03%19.53%-2.12%-1.94%-3.34%-4.73%-4.94%-4.80%-4.35%-2.79%16.73%18.89%18.66%17.52%0.87%-0.44%-0.49%-1.80%-5.80%-5.82%-6.49%-6.51%-4.42%-2.50%-1.10%2.49%2.76%6.43%9.50%9.71%7.47%3.49%0.42%-2.50%-1.63%-2.99%-3.20%-0.47%-0.89%-0.65%2.60%
Property, Plant & Equipment (Net) Growth (3y) 4.68%6.69%9.22%10.91%10.27%7.90%14.25%12.32%12.07%12.85%11.79%9.84%9.10%7.72%5.25%3.85%3.53%3.45%2.79%3.54%3.13%2.87%3.83%4.07%4.14%3.91%3.51%3.69%3.36%2.57%-3.16%-2.94%-2.73%-2.01%-2.55%-0.76%0.42%1.68%1.82%2.40%2.84%3.11%2.80%2.23%2.10%2.11%1.57%-0.09%-0.09%
Property, Plant & Equipment (Net) Growth (5y) 6.64%10.41%11.32%9.93%9.24%7.43%6.77%5.75%5.41%5.89%9.16%8.45%8.07%7.39%6.54%5.81%5.56%5.02%0.63%0.80%0.41%-0.01%0.16%0.69%0.87%1.46%1.73%2.96%3.64%3.94%0.06%0.14%0.24%0.13%-0.44%-0.38%-0.31%0.40%0.58%0.69%1.55%
Property, Plant & Equipment (Net) (QoQ) 1.93%7.79%1.94%3.17%0.86%-1.49%1.94%3.53%0.78%3.00%5.98%2.37%0.16%1.01%21.00%-1.98%0.21%0.58%-0.92%-1.81%-1.23%-0.86%-1.14%-1.66%-0.77%0.76%18.71%0.16%-0.96%-0.20%1.89%-1.13%-1.02%-1.52%-2.26%-1.15%-1.73%-1.54%-0.07%0.83%-0.32%2.04%0.20%4.42%2.56%2.24%-1.85%0.55%-0.48%-0.74%-0.97%-0.84%-0.69%2.07%-1.39%-0.60%2.56%
Return on Assets Growth (1y) 8.006.002.00-2.00-3.00-4.00-4.00-1.00-2.00-1.001.000.001.001.002.001.000.000.00-3.00-3.00-3.00-4.00-2.00-1.00-2.00-2.00-4.00-5.00-7.00-8.00-7.00-8.00-5.003.001.009.0015.006.0011.001.00-4.00-1.00-5.001.002.003.006.005.005.003.000.00-2.00-3.00-3.00-3.00-3.00
Return on Assets Growth (3y) 4.001.00-1.00-3.00-3.00-3.00-2.000.000.001.000.00-2.00-2.00-3.00-3.00-3.00-5.00-6.00-8.00-9.00-12.00-14.00-12.00-14.00-14.00-7.00-9.00-3.002.001.005.003.006.008.007.0011.0013.008.0012.008.003.005.001.004.004.003.003.000.00
Return on Assets Growth (5y) 5.002.00-2.00-6.00-6.00-7.00-6.00-4.00-5.00-6.00-6.00-8.00-10.00-13.00-13.00-16.00-17.00-11.00-13.00-8.00-3.00-5.000.00-3.00-3.00-2.00-4.00-1.001.003.007.009.0013.0014.0013.0015.0015.008.008.002.00
Return on Assets (QoQ) 3.003.002.000.000.00-1.00-2.000.00-1.00-1.001.00-1.000.001.000.000.000.001.000.000.000.00-2.00-1.000.00-1.000.000.00-1.00-1.00-1.00-1.00-3.00-2.000.00-2.00-1.006.00-2.006.005.00-3.003.00-4.00-1.000.00-1.002.001.001.003.001.000.00-1.00-1.00-1.00-1.00-1.00-1.00-1.00
Return on Capital Employed Growth (1y) 20.005.00-6.00-8.00-10.00-10.00-3.00-4.00-1.001.001.004.003.003.002.000.00-1.00-6.00-8.00-7.00-7.00-3.00-2.00-3.00-3.00-6.00-8.00-9.00-11.00-8.00-12.00-9.002.000.0014.0019.0012.0020.006.001.000.00-7.003.004.004.009.005.004.000.00-4.00-6.00-6.00-5.00-5.00-4.00
Return on Capital Employed Growth (3y) 8.00-4.00-9.00-8.00-8.00-6.000.000.001.00-1.00-5.00-3.00-6.00-6.00-7.00-11.00-12.00-15.00-17.00-19.00-21.00-18.00-22.00-21.00-12.00-15.00-6.001.004.0011.008.0010.0014.0012.0023.0023.0017.0022.0014.008.005.00-2.002.001.000.000.00-5.00
Return on Capital Employed Growth (5y) 12.00-7.00-14.00-15.00-17.00-15.00-9.00-10.00-10.00-11.00-14.00-16.00-20.00-20.00-27.00-29.00-20.00-24.00-16.00-10.00-7.002.00-2.00-2.000.00-2.003.005.008.0013.0015.0018.0019.0017.0022.0021.0012.0012.004.00
Return on Capital Employed (QoQ) 6.001.000.00-2.00-6.00-1.00-2.00-1.001.00-2.001.001.000.002.000.001.000.00-1.00-1.00-4.00-2.000.00-2.000.000.00-2.00-2.00-2.00-2.00-3.00-3.000.00-6.000.008.00-2.008.005.001.005.00-5.000.001.00-2.005.000.001.003.000.00-1.00-2.00-1.00-2.00-1.00-1.00-2.00-1.00
Return on Equity Growth (1y) -6.00-7.00-9.00-9.00-4.00-4.00-2.001.000.002.003.003.003.001.00-1.00-5.00-6.00-6.00-7.00-3.00-2.00-3.00-3.00-5.00-7.00-11.00-15.00-14.00-16.00-12.006.004.0019.0030.0011.0020.003.00-7.00-1.00-9.001.003.004.0010.008.007.004.00-2.00-4.00-6.00-5.00-5.00-5.00
Return on Equity Growth (3y) -10.00-9.00-7.00-4.00-1.00-1.001.00-1.00-3.00-3.00-4.00-5.00-5.00-8.00-10.00-13.00-15.00-20.00-24.00-21.00-25.00-26.00-11.00-15.00-4.006.002.0010.006.0011.0016.0014.0024.0026.0014.0021.0012.004.007.00-1.005.005.003.004.00-2.00
Return on Equity Growth (5y) -14.00-14.00-15.00-12.00-9.00-9.00-8.00-9.00-12.00-17.00-22.00-23.00-28.00-31.00-19.00-23.00-12.00-3.00-7.002.00-3.00-3.00-2.00-4.000.003.005.0011.0015.0021.0024.0023.0027.0028.0013.0014.002.00
Return on Equity (QoQ) 0.00-1.00-2.00-4.00-1.00-2.00-2.001.00-1.000.001.000.001.001.001.00-1.00-1.00-1.00-3.00-2.000.00-1.001.000.00-2.00-1.00-2.00-3.00-6.00-5.000.00-5.00-2.0014.00-3.0010.008.00-5.006.00-7.00-1.000.00-2.004.001.001.004.002.000.00-2.00-1.00-1.00-1.00-1.00-2.00-1.00
Return on Invested Capital Growth (1y) 10.001.00-3.00-4.00-5.00-8.00-8.00-3.00-3.00-1.000.000.002.002.002.002.000.000.00-4.00-5.00-5.00-6.00-2.00-1.00-2.00-3.00-5.00-10.00-7.00-9.00-7.00-4.00-6.004.002.002.0031.0010.0016.0013.00-17.00-4.00-10.001.004.004.0010.006.005.002.00-2.00-4.00-6.00-5.00-5.00-5.00
Return on Invested Capital Growth (3y) 2.00-8.00-10.00-7.00-6.00-7.00-5.00-1.00-1.001.00-1.00-3.00-3.00-4.00-4.00-4.00-7.00-9.00-11.00-16.00-15.00-17.00-14.00-15.00-16.00-7.00-9.00-12.0017.006.0011.0010.007.0010.008.0015.0017.0010.0015.0019.00-9.003.00-3.002.003.002.002.00-3.00
Return on Invested Capital Growth (5y) 4.00-7.00-12.00-10.00-11.00-13.00-11.00-7.00-8.00-8.00-8.00-14.00-12.00-15.00-16.00-18.00-21.00-14.00-15.00-18.0010.00-3.004.00-1.00-3.00-1.00-4.001.003.006.0011.0016.0016.0017.0015.0017.0016.008.008.0010.00
Return on Invested Capital (QoQ) 10.002.00-3.000.001.00-1.00-4.00-1.00-2.00-1.001.00-1.000.001.000.001.000.000.000.000.000.00-3.00-1.000.00-1.001.000.00-1.00-2.00-1.00-5.001.00-3.000.00-2.00-1.007.00-1.00-3.0028.00-13.004.00-6.00-2.000.00-2.005.000.001.004.001.000.00-2.00-1.00-1.00-1.00-1.00-1.00-1.00
Return on Sales Growth (1y) 7.00116.0080.00305.006.006.000.00-2.00-3.00-4.000.00-1.00-1.002.00-1.000.001.000.001.001.002.000.00-1.000.00-4.00-3.00-1.00-2.001.000.00-3.00-4.00-4.00-5.00-9.00-6.000.00-5.00-4.0018.00-6.0014.0014.00-8.0011.00-10.00-2.000.00-3.005.001.002.006.004.001.00-1.00-1.00-1.00-3.00-1.00-2.00-1.00
Return on Sales Growth (3y) 10.00118.0079.00302.003.004.00-2.00-3.00-3.00-2.000.001.002.002.00-1.001.00-1.00-3.000.00-1.00-1.00-3.00-5.00-6.00-7.00-8.00-13.00-12.00-3.00-11.00-16.008.00-11.003.001.004.004.00-1.008.0010.002.0010.0013.00-7.0014.00-1.001.000.002.008.000.00-1.003.002.00
Return on Sales Growth (5y) 10.00120.0079.00304.005.004.00-1.00-1.00-4.00-5.00-2.00-1.00-1.00-1.00-5.00-4.00-4.00-8.00-12.00-10.00-5.00-14.00-17.006.00-13.000.00-3.00-2.001.00-7.00-4.000.00-2.00-1.001.005.007.008.0011.0010.007.0013.0012.00-9.0011.00-2.00
Return on Sales (QoQ) -110.0041.00-224.00299.00-1.005.002.000.00-1.00-1.000.00-1.00-2.003.00-1.000.001.00-1.001.000.000.000.001.001.00-2.000.001.00-3.00-1.002.000.000.00-2.00-1.000.000.00-3.00-5.002.006.00-8.00-3.0024.00-18.0012.00-4.003.000.00-9.004.004.00-2.00-1.000.004.002.00-3.00-2.002.002.00-3.00-4.004.002.00-2.00
Revenue Growth (1y) 35.70%3,326.89%2,608.66%10,106.32%50.34%49.58%33.04%53.61%26.21%-0.41%-13.57%-22.83%-22.14%-0.66%5.47%19.54%33.00%16.45%17.97%20.75%18.93%10.23%4.84%-8.33%-28.89%-13.97%5.39%-19.18%21.44%-6.88%-20.39%71.57%44.83%68.02%87.28%14.62%18.43%15.43%-23.29%-11.41%-53.47%-19.80%8.08%13.75%112.83%35.33%20.63%24.39%22.71%25.40%18.14%9.84%-1.02%-14.64%-14.65%-21.47%-9.19%-15.84%-15.29%-21.37%-10.71%-19.94%
Revenue Growth (3y) 37.06%270.96%214.62%394.58%13.89%13.96%6.64%12.32%9.33%4.83%2.45%3.66%7.19%8.44%9.26%9.78%4.00%3.36%9.24%-3.64%0.89%-4.06%-4.19%8.32%7.74%10.41%16.26%16.70%27.71%21.78%4.58%20.33%-7.24%15.86%15.80%4.93%5.46%7.80%0.00%7.82%6.71%10.82%15.49%15.83%37.24%13.15%6.75%2.38%3.32%-3.42%-5.12%-12.14%-7.07%-16.84%
Revenue Growth (5y) 21.67%126.08%107.80%180.82%18.50%13.69%8.45%9.42%2.02%1.79%3.51%-3.77%1.24%0.43%1.82%12.91%14.62%11.56%14.21%11.96%11.99%11.36%4.79%5.24%-7.17%4.50%5.43%9.88%15.58%14.41%8.32%19.78%15.82%21.42%17.22%9.56%7.33%6.04%0.17%1.58%1.78%-0.45%2.18%-0.82%15.95%-0.49%
Revenue (QoQ) -95.73%55.28%-75.22%8,165.25%7.75%22.74%-6.62%21.75%7.20%9.16%7.81%0.03%-15.41%-5.27%-3.74%0.93%7.94%0.57%9.10%12.29%-5.49%1.89%11.67%10.60%-12.41%-3.09%-2.35%-14.21%5.97%18.71%-25.12%28.91%-18.73%1.48%61.39%8.81%-5.72%13.12%-1.22%12.43%-8.11%-24.82%14.08%-40.95%58.37%1.30%20.07%10.48%0.70%-9.70%23.81%8.99%2.91%-14.92%15.11%-1.79%-11.25%-14.93%5.92%13.56%-17.75%-14.38%-1.68%28.96%-26.25%
Share-based Compensation Growth (1y) 6.88%25.49%21.92%8.33%4.40%-2.04%1.12%20.00%-12.63%-12.50%1.11%36.54%62.65%263.10%20.88%46.48%35.56%-40.98%59.09%30.45%7.10%25.00%51.43%28.99%38.27%20.00%24.91%21.52%-4.43%90.74%5.74%-19.12%53.67%-41.75%-9.71%-24.81%-10.80%-1.33%0.63%25.26%72.39%58.78%57.55%19.55%1.80%32.77%45.91%30.12%18.14%12.18%1.09%1.32%-23.64%-38.86%-14.61%-35.51%-7.30%
Share-based Compensation Growth (3y) -0.85%2.46%7.62%21.08%14.05%46.00%7.32%33.89%24.43%23.31%24.81%37.66%33.17%38.88%42.80%35.08%26.15%-3.98%44.37%26.93%12.27%41.96%25.99%8.23%26.63%10.06%6.04%-9.59%9.42%3.11%-1.33%-8.67%33.19%-3.00%12.70%4.03%16.11%27.65%32.25%24.90%27.51%33.23%32.46%16.38%-2.80%-3.07%7.99%-5.26%-5.79%
Share-based Compensation Growth (5y) 16.54%18.18%19.11%27.67%16.59%18.08%24.39%32.20%23.32%22.98%29.75%32.54%25.56%43.72%30.92%19.36%24.14%-0.33%23.50%4.46%14.17%10.46%12.69%3.61%25.57%15.87%13.58%2.05%18.11%18.24%17.17%3.45%23.23%6.33%16.12%8.22%7.14%7.37%14.83%4.95%7.97%
Share-based Compensation (QoQ) -8.28%-6.52%64.38%-24.17%7.69%-9.18%46.07%-26.92%1.05%-6.25%73.33%-46.79%1.20%8.33%134.07%-36.62%125.93%-63.93%183.64%-41.35%-1.64%-2.78%132.57%-51.84%14.80%17.78%98.11%-48.38%-0.37%22.59%92.75%-59.40%98.84%-32.04%47.43%-22.87%-24.62%5.33%22.78%-8.51%-16.62%7.43%52.83%25.93%-23.20%6.60%15.97%7.23%0.16%17.15%3.42%-2.65%-4.89%5.57%3.65%-26.63%-23.84%47.43%-21.71%5.47%
Shareholder's Equity Growth (1y) 25.91%31.61%27.49%21.41%15.77%13.04%11.04%12.88%16.29%17.32%18.52%18.39%12.90%13.31%15.06%14.66%16.53%15.51%11.73%9.77%9.05%7.99%8.61%7.83%6.40%4.94%2.15%0.81%-3.92%-8.09%-7.36%-12.57%-14.66%-5.06%-6.81%4.01%11.26%7.58%14.14%6.16%6.56%6.97%4.43%9.45%16.01%17.56%22.21%23.30%19.66%16.36%13.20%10.33%6.05%4.94%4.04%5.13%
Shareholder's Equity Growth (3y) 24.26%21.01%18.83%17.51%14.98%14.54%14.83%15.29%15.23%15.37%15.07%14.22%12.78%12.23%11.77%10.72%10.58%9.39%7.42%6.07%3.69%1.37%0.91%-1.68%-4.45%-2.89%-4.10%-2.85%-3.01%-2.08%-0.49%-1.17%0.39%2.99%3.57%6.52%11.21%10.60%13.36%12.73%13.94%13.53%13.05%14.19%13.76%12.81%12.91%12.67%
Shareholder's Equity Growth (5y) 20.29%18.44%16.62%15.35%14.07%13.39%12.94%12.64%12.16%11.72%11.07%10.13%7.96%6.39%5.73%3.65%2.09%2.70%1.36%1.65%1.15%1.24%1.80%0.97%0.68%1.05%1.00%1.27%2.44%3.38%4.69%5.43%7.03%8.37%8.97%10.46%11.78%10.56%11.40%10.69%
Shareholder's Equity (QoQ) 6.99%8.13%5.50%4.45%1.90%3.11%3.01%2.60%3.58%6.22%3.92%3.66%3.46%1.30%4.30%5.25%3.11%2.95%3.39%1.81%1.29%2.28%2.38%2.39%0.57%0.92%0.97%-0.33%-0.74%-3.81%-3.41%0.45%-6.32%-6.11%7.46%-1.40%4.56%0.43%3.90%4.62%-2.75%0.81%4.30%2.13%1.92%6.86%5.69%6.16%2.84%3.70%2.78%3.28%0.23%-0.32%1.70%2.39%1.28%
Tax Rate Growth (1y) -115.00-26.00146.00462.00-236.00-208.0047.00-388.0091.00356.00-567.00-1144.00-225.00-91.00148.001,579.00283.00-12.0078.00-369.00-53.0048.0053.00286.00-103.00-391.00110.001,334.00-782.001,408.00-2195.00-6420.00-336.00568.00-2101.00-461.00-17758.00-4582.00753.00-15254.0018,433.002,275.00-1453.0026,882.00167.001,729.006,226.00-4804.00-508.00-2545.00-2453.00-3736.00-320.00-300.00-544.009,410.00408.00819.001,063.00
Tax Rate Growth (3y) -349.00121.00-374.00-1070.00-369.0056.00-371.0047.00150.00252.00-340.0066.006.00-55.00280.001,497.00128.00-355.00242.001,252.00-938.001,066.00-2032.00-4800.00-1221.001,586.00-4186.00-5546.00-18876.00-2605.00-3544.00-22135.00340.00-1738.00-2802.0011,167.00842.00-577.005,525.006,824.0018,092.001,460.002,320.0018,342.00-661.00-1116.003,228.00870.00-420.00-2026.00-1935.00
Tax Rate Growth (5y) -84.0018.00-147.00141.00-139.0093.00-240.00-35.00-6.00-90.00-177.001,687.00-880.00962.00-1805.00-3589.00-990.001,622.00-4055.00-5629.00-19032.00-2947.00-3380.00-20514.00-546.00-721.00-4886.006,081.00-276.001,400.001,229.00-57.00-1.00-2553.00971.002,627.0014.00-3422.002,528.0012,498.0018,180.001,979.002,838.00
Tax Rate (QoQ) 227.00-660.00532.00-126.00399.00-343.00-166.00-98.00654.00-778.00313.00166.00-269.00-1355.001,233.00300.00-29.0076.00-63.004.0062.00-372.00253.00105.0067.00-139.00-136.00-183.00568.001,086.00-2253.002,008.00-3035.00-3139.003,831.002,912.00-5705.00-1499.00-13466.0016,089.00-371.00-17506.0020,221.00-69.00-4099.0010,829.00-6494.001,493.00397.00-200.00-2198.00-544.00489.00-1484.001,218.00-524.00245.008,471.00-7784.00-113.00488.00
Total Debt Growth (1y) 437.12%21.80%-17.17%-19.95%-72.56%20.53%-23.41%179.93%76.38%76.38%-30.22%-98.33%-30.36%-34.88%-39.40%4,400.53%65.12%49.44%26.24%110.50%45.17%58.78%85.71%-31.74%-28.89%-28.29%-27.58%-26.75%-26.67%-28.57%-69.23%505.21%426.24%457.61%586.83%-26.95%-10.18%41.17%81.72%32.40%85.06%-41.92%-25.93%-48.31%-63.15%-24.10%-7.42%-7.91%8.45%5.08%-3.21%-4.72%-18.21%-14.83%-7.50%-5.04%-5.11%-5.64%-6.38%-7.15%-7.92%-8.26%
Total Debt Growth (3y) 37.51%37.32%-23.79%-66.54%-30.40%11.45%-31.33%28.19%26.58%19.73%-18.88%16.57%18.63%15.61%12.42%301.38%19.45%19.38%19.29%1.72%-8.86%-6.66%-25.48%44.64%40.00%41.88%15.24%47.95%51.34%77.82%56.60%80.22%106.04%65.97%109.87%-20.64%-15.07%-14.62%7.61%-14.26%-9.57%-22.63%-12.77%-23.17%-31.12%-12.10%-6.06%-5.90%-5.59%-5.48%-5.71%-5.65%-10.60%-9.66%
Total Debt Growth (5y) 24.49%20.30%-19.47%28.84%-4.17%26.85%-5.36%24.79%15.93%14.34%-6.41%-4.56%-2.73%-4.57%-20.55%210.08%45.75%46.62%29.11%36.00%29.04%44.96%38.87%23.96%35.46%18.55%15.55%17.25%18.78%19.91%21.37%22.74%28.44%29.53%52.63%-15.20%-11.49%-11.05%2.21%-10.63%-10.51%-17.93%-10.49%-16.75%-22.17%-10.08%
Total Debt (QoQ) 0.41%484.91%-76.31%286.10%-77.23%297.77%-77.11%32.36%0.00%152.76%-16.33%-16.60%0.00%0.00%-98.00%3,373.68%-6.50%-6.94%48.89%27.45%-15.38%-21.38%148.28%-12.11%-7.45%-8.05%-8.75%-8.43%-6.67%-7.14%-7.69%-8.33%-9.09%-60.00%1,715.63%-20.29%-3.67%-50.73%93.09%-1.99%51.39%-36.58%40.69%37.00%-52.49%-19.12%-1.82%-2.32%-2.14%-1.35%-2.34%15.03%-5.18%-9.13%-3.86%-1.26%-1.26%-1.31%-1.31%-1.33%-1.81%-2.08%-2.13%-2.14%-2.18%