Dana Growth Metrics (2010-2025) | DAN

Growth Metrics 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) 3.45%2.34%-2.22%-0.67%-2.52%-3.47%-3.74%-1.28%-0.29%-1.45%0.73%-4.39%-4.37%-8.14%-8.10%-8.26%-12.31%-5.70%-4.66%0.28%13.00%18.40%22.55%23.78%16.13%12.38%5.84%4.15%4.85%22.52%24.00%21.59%22.00%-0.67%-5.96%4.02%2.16%5.07%11.16%0.73%3.47%5.93%3.13%1.12%-2.40%-1.99%1.60%3.59%6.93%-0.46%-2.96%-0.98%-5.81%-0.73%4.24%3.17%
Assets Growth (3y) 0.18%-0.89%-1.76%-2.13%-2.41%-4.40%-3.77%-4.68%-5.79%-5.14%-4.07%-4.18%-1.78%0.85%2.40%4.43%4.79%7.86%7.34%8.94%11.22%17.69%17.17%16.16%14.10%11.00%7.27%9.62%9.33%8.54%9.03%8.41%8.85%3.40%2.54%1.95%1.05%2.94%5.21%1.81%2.59%1.11%0.56%1.23%-0.57%-1.06%0.92%1.90%
Assets Growth (5y) -3.35%-3.35%-3.64%-2.91%-1.63%-0.49%0.81%1.46%1.87%2.58%2.74%2.55%2.90%7.15%7.10%7.60%8.04%8.84%7.60%10.34%11.39%11.21%10.95%10.43%9.45%8.77%7.19%6.06%5.71%5.83%6.31%5.94%6.12%1.53%1.23%1.68%0.77%1.52%3.33%1.51%
Assets (QoQ) 3.86%3.76%-2.71%-1.33%2.75%-0.87%-1.17%-3.16%1.75%-1.15%1.35%-2.19%0.57%1.05%-3.80%-2.17%-3.40%1.10%-3.97%-6.50%3.88%2.22%1.01%5.35%8.85%5.80%2.02%-1.16%5.33%-0.35%0.39%-0.49%23.08%0.85%-1.57%-0.15%0.21%-4.52%8.89%-1.94%3.06%1.01%-1.33%0.73%5.52%-1.66%-3.25%-2.78%5.96%1.94%-1.35%0.35%-1.36%-0.62%0.65%-4.54%3.97%4.35%-0.38%
Capital Expenditures Growth (1y) 200.00%153.33%55.56%18.97%3.03%-2.63%-25.00%-26.09%-14.71%13.51%23.81%68.63%131.03%40.48%-17.31%-24.42%-7.46%1.69%62.79%4.62%14.52%-1.67%-2.86%82.35%49.30%6.78%20.59%14.52%-23.58%1.59%9.76%-36.62%20.99%43.75%20.00%42.22%-25.51%-47.83%-44.44%13.28%-23.29%60.42%58.33%-2.76%107.14%16.88%-1.05%-0.71%3.45%35.56%24.47%1.43%-41.67%-25.41%-68.38%28.17%7.14%-68.13%32.43%
Capital Expenditures Growth (3y) 38.14%40.95%13.04%14.03%26.63%15.79%-8.43%-1.97%22.17%17.49%18.56%10.06%34.78%12.00%9.35%12.97%16.52%2.21%24.01%29.76%9.32%2.17%8.74%9.79%11.34%15.96%16.67%1.06%-11.69%-8.67%-9.89%0.70%-11.58%6.36%1.82%16.14%5.78%-0.73%-4.52%3.03%18.02%36.47%24.93%-0.69%7.72%5.73%-26.97%8.88%-13.53%-31.44%-19.52%
Capital Expenditures Growth (5y) 41.32%31.95%14.22%3.23%16.56%9.20%3.96%12.44%25.54%11.23%14.32%22.73%22.81%8.79%11.60%0.91%7.90%9.29%20.22%14.51%3.32%-4.36%-3.04%16.35%-4.64%5.47%6.92%2.60%1.82%7.39%2.77%-0.28%8.18%13.77%5.39%9.55%-6.51%-0.22%-19.28%7.29%0.54%-9.59%-3.97%
Capital Expenditures (QoQ) 36.36%140.00%61.11%-43.10%15.15%47.37%23.21%-50.72%8.82%13.51%21.43%-43.14%44.83%23.81%65.38%-22.09%-11.94%-27.12%51.16%-4.62%-3.23%16.67%-2.86%4.41%-16.90%15.25%82.35%-14.52%-40.57%30.16%73.17%-42.96%-20.99%40.63%0.00%8.89%-6.12%17.39%18.52%-42.97%-34.25%25.00%141.67%-61.38%37.50%23.38%48.42%-17.73%-22.41%4.44%48.94%-14.29%1.67%-4.10%21.37%-50.70%30.00%-59.34%391.89%-58.79%-61.33%68.97%
Cash & Equivalents Growth (1y) -23.00%-27.98%-21.57%-14.59%-2.15%22.70%10.46%13.75%26.91%16.91%19.26%18.60%13.76%13.79%-1.61%-10.75%-20.70%-23.72%-25.93%-29.44%-24.41%-16.67%-11.02%-10.62%-36.77%-23.76%-23.25%-14.71%13.24%-40.32%-42.29%-15.42%-20.04%-14.75%24.84%-0.39%63.97%140.14%137.81%10.04%-23.09%-44.67%-76.99%-52.06%-46.38%-16.41%68.64%58.58%54.83%50.78%13.48%24.47%-12.47%-13.43%-0.48%-6.62%44.44%15.99%-1.19%
Cash & Equivalents Growth (3y) -1.48%1.09%1.09%4.84%12.21%17.74%9.03%6.39%4.61%0.49%-4.57%-9.27%-11.98%-10.24%-13.44%-17.43%-27.63%-21.45%-20.32%-18.67%-18.51%-27.62%-26.68%-13.61%-16.97%-27.07%-17.92%-10.43%14.08%6.91%19.66%-2.49%0.28%4.24%-11.92%-19.30%-12.23%3.56%-2.64%-5.77%-13.89%-11.32%-23.92%-1.82%-10.09%2.95%23.95%22.61%25.09%14.83%3.72%
Cash & Equivalents Growth (5y) -2.91%-2.16%-5.52%-6.21%-3.27%0.74%-3.10%-5.36%-11.36%-8.40%-9.90%-10.65%-13.36%-19.93%-22.08%-16.49%-19.26%-24.42%-18.28%-14.64%-6.63%-4.94%3.19%-6.71%-6.31%-12.41%-21.26%-17.63%-9.34%-10.79%-7.84%-6.76%-3.49%7.38%5.51%0.73%-1.73%7.71%0.83%-0.56%-4.19%-6.88%-15.41%
Cash & Equivalents (QoQ) -2.83%8.83%0.46%-27.52%-9.11%18.52%9.40%-16.97%13.97%6.70%12.66%-7.37%4.99%8.83%12.04%-11.15%5.02%-5.89%1.63%-21.05%1.02%-8.61%-3.18%-15.42%11.36%-2.42%-2.75%-40.17%34.28%-1.76%8.06%-20.56%-29.23%-5.01%58.39%-24.90%-24.54%39.10%26.37%23.62%10.51%37.75%-41.53%-13.60%-20.50%-42.71%21.82%-3.36%23.94%15.58%14.56%-5.65%20.70%-13.02%25.65%-33.65%19.37%0.00%17.90%2.63%-4.14%-14.81%
Cash from Investing Activities Growth (1y) -274.76%-1,142.86%446.43%-97.73%80.00%81.61%-147.42%45.98%11.11%-34.38%-28.26%-87.23%-90.63%-67.44%25.42%21.59%3.28%11.11%-47.73%-1.45%-55.93%9.38%43.08%-154.29%-202.17%-27.59%-129.73%17.98%75.90%-197.30%-15.29%47.26%-980.60%36.82%-34.69%-66.23%88.26%59.71%60.61%-4.69%14.12%-91.07%-53.85%75.37%-60.27%8.41%-2.50%-290.91%-0.85%-29.59%-68.29%-12.40%46.61%10.24%79.71%-1.38%-3.17%104.39%-150.00%
Cash from Investing Activities Growth (3y) -32.20%-45.36%-28.20%-25.99%30.28%25.48%-34.88%7.44%-17.90%-25.99%-12.22%-14.20%-42.19%-10.49%14.40%-26.47%-65.80%-0.92%-24.54%-28.38%-4.33%-50.92%-14.67%-3.23%-98.91%-33.82%-52.80%10.41%32.63%8.87%15.11%2.82%-2.90%21.36%6.54%24.61%45.53%11.00%14.67%-0.26%-11.55%-31.38%-38.45%-2.66%4.79%-2.13%29.53%-64.54%17.79%27.05%5.14%
Cash from Investing Activities Growth (5y) -20.80%-35.52%-18.35%-9.73%12.56%19.73%-18.95%-15.39%-50.50%-18.25%-13.07%-25.44%-15.93%-38.61%-10.68%2.64%-64.01%-14.06%-24.57%-13.15%-7.58%2.64%4.36%-13.87%4.52%-13.03%-16.67%28.61%15.89%-5.78%0.72%2.45%-11.99%10.41%-7.09%-13.49%38.64%3.89%26.66%-2.81%5.22%15.88%-6.13%
Cash from Investing Activities (QoQ) -113.59%-100.00%-57.14%-309.09%3.33%155.75%-189.69%58.62%11.11%-43.75%-2.17%31.91%-34.38%-37.21%-49.15%30.68%-18.03%38.89%-56.82%14.49%-8.47%-1.56%-7.69%-31.43%36.96%36.21%-381.08%-56.18%73.38%-14.86%-71.76%54.11%-228.36%55.45%21.43%-840.26%80.80%5.04%3.03%33.59%34.12%7.14%-157.69%45.52%-46.58%25.23%58.75%-254.55%16.24%16.33%-57.32%8.53%-7.63%-8.66%-5.07%56.55%-80.95%75.44%-425.00%55.78%107.69%-1,500.00%
Cash from Operations Growth (1y) -104.44%6.49%11.58%162.86%-7,550.00%75.61%22.64%18.48%90.20%40.28%-18.46%30.28%306.67%-4.95%-1.89%-35.56%-164.52%-22.92%32.69%-23.50%-35.00%12.84%-69.57%44.29%140.74%1.20%330.95%-4.46%-354.55%-16.57%-31.49%71.50%42.86%-48.23%86.29%5.44%-218.75%-202.74%38.96%-45.27%152.94%189.33%-123.36%-27.23%-548.15%283.58%328.00%146.04%-40.50%-0.39%-34.50%-18.71%40.00%-16.02%-68.75%8.63%63.73%-97.21%291.43%
Cash from Operations Growth (3y) -32.64%37.92%3.72%59.49%159.62%32.79%-0.63%-0.18%49.25%0.92%2.01%-13.72%-21.64%-6.15%-26.55%-10.74%-29.20%-4.16%20.29%1.79%-11.87%-1.60%-3.50%33.22%16.01%-24.11%76.52%19.99%-87.92%-34.70%21.04%-0.35%43.65%-21.97%-37.59%-25.11%-96.29%52.13%-9.54%-0.67%-49.38%75.59%-29.60%13.33%-79.44%47.50%35.11%29.52%32.63%-71.42%-7.12%
Cash from Operations Growth (5y) -19.57%13.96%7.75%14.87%-68.29%15.29%-16.90%1.88%15.68%3.25%6.84%-2.41%-13.30%-6.94%3.19%3.11%-20.27%-17.59%17.30%13.78%-20.59%-20.18%18.39%6.41%24.57%-16.69%-30.51%-7.20%-67.03%8.74%-1.13%12.12%-43.44%12.67%-2.02%-3.43%-44.84%24.11%-31.44%-2.85%6.22%15.77%-15.66%
Cash from Operations (QoQ) 71.11%23.38%-26.32%-102.86%4,200.00%29.27%73.58%-183.15%194.12%-9.72%67.69%-106.88%1,446.67%-47.52%167.92%-89.08%519.35%-45.83%75.96%-110.93%840.00%-6.76%1.45%-119.29%718.52%-74.85%380.95%-94.55%1,436.36%7.10%6.63%-114.51%603.57%-12.06%166.94%-104.83%556.25%216.44%51.08%-114.61%-47.06%528.00%-40.50%-85.86%148.15%-211.94%285.33%-187.05%312.40%-33.46%100.00%-149.71%250.59%-56.25%148.21%-136.69%310.78%-83.72%762.86%-112.25%116.22%2,183.33%
Dividends Paid - Common Growth (1y) 100.00%-13.33%-50.00%-76.47%300.00%-38.46%-12.50%0.00%0.00%-12.50%0.00%-12.50%-75.00%28.57%0.00%14.29%300.00%11.11%28.57%25.00%12.50%-10.00%-11.11%-10.00%0.00%-11.11%12.50%0.00%66.67%87.50%55.56%55.56%0.00%-6.67%7.14%0.00%0.00%-6.67%0.00%0.00%-6.67%7.14%7.14%-6.67%7.14%0.00%0.00%7.14%-6.67%13.33%0.00%0.00%-7.14%
Dividends Paid - Common Growth (3y) 100.00%-22.43%-24.09%-40.95%0.00%-11.54%-4.35%0.00%0.00%7.72%8.74%7.72%4.00%8.74%4.55%8.74%65.10%-3.85%8.74%4.00%23.31%14.47%15.87%11.87%18.56%15.87%23.31%15.87%18.56%-2.27%0.00%2.33%0.00%-2.27%2.33%-2.27%2.33%0.00%2.33%0.00%-2.27%6.69%2.33%0.00%-2.44%
Dividends Paid - Common Growth (5y) 51.57%-7.79%-10.87%-21.71%35.10%-7.09%0.00%2.38%2.38%0.00%5.15%2.38%13.40%16.47%14.87%14.87%49.63%9.24%16.47%11.84%13.40%9.24%10.76%13.40%9.24%9.24%13.40%9.24%10.76%0.00%-1.37%1.39%1.39%0.00%1.39%-1.37%3.96%0.00%
Dividends Paid - Common (QoQ) 1,400.00%6.67%112.50%-94.12%550.00%-38.46%0.00%0.00%0.00%-12.50%14.29%0.00%-12.50%0.00%0.00%-71.43%350.00%-22.22%14.29%0.00%25.00%-10.00%11.11%-10.00%0.00%-11.11%12.50%0.00%-11.11%12.50%0.00%66.67%0.00%-6.67%0.00%7.14%-6.67%7.14%-6.67%7.14%7.14%0.00%-6.67%0.00%7.14%-6.67%7.14%0.00%-6.67%7.14%0.00%0.00%0.00%-6.67%21.43%-11.76%0.00%-13.33%
Dividends payables Growth (1y) 0.00%-11.11%-50.00%
Dividends payables Growth (3y) -23.69%
EBITDA Margin Growth (1y) 177.00312.0065.00-969.00636.00150.00255.00-53.00-103.0090.003.00113.0061.00-32.0082.00130.0079.00-31.00-85.00-160.00-127.0038.00-83.00-464.0096.00-102.0066.00397.0055.00-35.00-16.00107.00176.00-1084.00-110.00-55.00-304.00-627.00-187.00-79.00-208.001,551.00-20.00-122.00156.0068.00-825.00-109.0055.00213.00739.00-199.00-63.00-339.0054.00957.0089.00-372.00330.00
EBITDA Margin Growth (3y) 710.00552.00324.00-910.00594.00207.00341.00189.0036.0027.001.0082.0012.00-25.00-85.00-494.0047.00-95.00-102.00-226.0024.00-99.00-33.0041.00327.00-1221.00-61.00450.00-73.00-1745.00-313.00-26.00-337.00-159.00-317.00-256.00-356.00992.00-1032.00-311.003.001,832.00-105.00-430.00148.00-58.00-31.00649.0081.00-497.001,124.00
EBITDA Margin Growth (5y) 849.00489.00321.00-940.00545.00215.00173.00-435.005.00-37.00-16.0016.00163.00-161.00-36.0011.00278.00-1213.00-228.00-173.00-104.00-1810.00-330.00-93.00-185.00-296.00-267.00248.00-125.00-126.00-1158.00-258.00-125.00121.00-402.00-564.00-364.00866.00-238.00448.0029.001,122.00279.00
EBITDA Margin (QoQ) 341.00173.001,052.00-1390.00476.00-73.0018.00215.00-10.0032.00-291.00166.00183.00-54.00-182.00114.0090.0060.00-134.0063.00-19.006.00-209.0095.00146.00-115.00-590.00655.00-52.0053.00-258.00313.00-142.0071.00-135.00381.00-1401.001,045.00-79.00132.00-1724.001,485.0028.003.0035.00-86.00-75.00281.00-53.00-978.00641.00446.00105.00-452.00-297.00581.00-171.00-59.00606.00-287.00-632.00642.00
EBIT Growth (1y) 333.33%165.12%-27.54%-79.15%604.76%26.32%74.00%-38.78%-26.35%4.17%49.43%223.33%10.09%-8.67%8.46%18.56%5.83%-9.49%-19.15%-32.17%-24.41%0.81%-15.79%-80.77%34.38%4.00%44.79%513.33%34.88%6.15%5.76%30.43%-19.54%-168.84%-6.80%-8.33%-66.43%-17.89%-35.04%-9.09%129.79%200.89%5.62%-20.00%-38.89%-47.79%-207.45%-22.50%36.36%110.17%190.10%-82.26%-22.22%-110.48%-108.79%2,490.91%2.86%223.08%762.50%
EBIT Growth (3y) 141.65%51.66%23.51%-25.54%78.78%6.32%41.28%32.89%-4.97%-4.86%9.43%37.51%-4.14%-5.90%-9.61%-46.32%2.44%-1.73%-0.48%-7.17%11.07%3.63%8.84%15.44%13.40%-40.27%12.59%94.28%-28.58%-41.97%-13.81%2.82%-14.70%-6.45%-13.85%-12.64%-22.17%37.88%-39.88%-17.40%24.18%45.92%0.74%-52.09%-13.46%-28.36%-27.75%52.73%2.94%-35.27%36.17%
EBIT Growth (5y) 74.35%23.59%10.56%-19.79%35.52%1.86%13.94%-21.08%-2.71%-2.02%9.82%25.12%9.81%-1.65%2.49%4.35%3.13%-21.92%-0.57%-0.89%-18.03%-23.76%-4.83%5.09%2.38%-2.00%-0.42%39.77%-12.54%-14.61%-22.22%-7.59%-12.35%-2.12%-9.15%-37.99%-12.94%32.82%-15.53%20.97%8.90%16.47%-9.85%
EBIT Margin Growth (1y) 177.00312.00-197.00-1249.00636.00150.00250.00-72.00-103.0090.00272.00411.0061.00-32.0082.00130.0079.00-31.00-85.00-160.00-127.0038.00-83.00-464.0096.00-102.0066.00397.0055.00-35.00-16.00107.00-167.00-1084.00-110.00-55.00-403.00-627.00-187.00-79.00233.001,551.00-20.00-122.00-211.00-284.00-825.00-109.0074.00223.00739.00-199.00-84.00-515.00-383.00615.0050.00146.00319.00
EBIT Margin Growth (3y) 710.00552.00324.00-910.00594.00207.00604.00468.0036.0027.00269.00381.0012.00-25.00-85.00-494.0047.00-95.00-102.00-226.0024.00-99.00-33.0041.00-15.00-1221.00-61.00450.00-514.00-1745.00-313.00-26.00-337.00-159.00-317.00-256.00-381.00640.00-1032.00-311.0096.001,490.00-105.00-430.00-221.00-576.00-469.00307.0040.00-145.00675.00
EBIT Margin Growth (5y) 849.00489.00321.00-940.00545.00215.00436.00-155.005.00-37.00252.00314.00163.00-161.00-36.0011.00-64.00-1213.00-228.00-173.00-546.00-1810.00-330.00-93.00-185.00-296.00-267.00248.00-492.00-478.00-1158.00-258.00-473.00-221.00-402.00-564.00-391.00348.00-675.00106.0062.001,122.00-170.00
EBIT Margin (QoQ) 341.00173.001,052.00-1390.00476.00-336.001.00495.00-10.00-237.00-321.00464.00183.00-54.00-182.00114.0090.0060.00-134.0063.00-19.006.00-209.0095.00146.00-115.00-590.00655.00-52.0053.00-258.00313.00-142.0071.00-135.0039.00-1059.001,045.00-79.00-310.00-1283.001,485.0028.003.0035.00-86.00-75.00-86.00-38.00-627.00641.0098.00111.00-110.00-297.00212.00-319.0021.00701.00-353.00-223.00194.00
EBIT (QoQ) 577.78%60.47%240.58%-91.06%442.86%-56.14%-2.00%202.04%-2.70%-39.58%-65.52%263.33%37.61%-13.33%-25.38%23.71%14.17%2.92%-18.44%10.43%-2.36%-8.06%-31.58%23.08%30.21%-23.20%-84.38%760.00%0.78%6.92%-33.81%89.13%-20.69%6.52%-18.37%16.67%-167.86%244.21%-19.71%-57.27%-338.30%179.46%12.36%8.00%4.63%-16.81%-14.89%-17.50%-10.61%-271.19%161.39%45.16%37.78%-26.61%-87.91%536.36%-118.57%38.46%3,662.50%-74.74%-77.78%231.25%
EBT Growth (1y) 105.71%308.70%233.33%-31.25%5,250.00%20.21%-32.14%-25.76%-33.64%14.16%8.42%32.65%0.00%-7.75%17.48%-178.46%46.48%-18.49%-62.81%190.20%-30.77%-17.53%60.00%-119.57%45.83%23.75%44.44%900.00%45.71%18.18%21.15%36.11%-24.84%-207.69%-13.49%143.88%-82.61%-16.67%-50.46%-123.01%280.00%138.78%20.37%492.73%-51.32%-49.12%-301.54%-228.70%62.16%206.90%141.98%179.14%-41.67%-158.43%-174.55%154.09%2.86%51.92%121.95%
EBT Growth (3y) 59.12%77.67%34.85%-12.19%228.66%8.18%-4.75%-40.49%-0.94%-4.96%-22.05%-2.08%0.47%-14.72%-11.25%-28.83%13.93%-5.95%-4.92%50.54%13.73%6.45%40.95%28.67%16.89%-52.91%14.82%205.65%-42.46%-51.61%-19.63%-40.34%-20.80%-21.31%-19.80%30.14%-31.48%30.65%-47.39%-46.79%44.22%37.60%0.61%81.71%-22.78%-42.81%-38.05%37.29%-0.91%-41.98%27.42%
EBT Growth (5y) 37.81%33.35%1.39%-13.68%104.77%-3.17%-12.45%-16.40%-0.38%-2.61%1.83%8.00%16.60%-1.93%4.11%8.56%10.13%-25.06%-2.07%46.23%-28.09%-28.59%3.71%-26.16%1.09%-6.55%-2.02%91.86%-18.83%-21.77%-26.66%-42.43%-17.07%-5.32%-15.28%17.55%-21.17%16.22%-18.90%18.52%12.47%29.83%-30.12%
EBT Margin Growth (1y) 243.00339.00445.00-267.00534.0094.00-168.00-44.00-121.00133.0063.0096.00-3.00-21.00122.00-723.00226.00-93.00-433.00657.00-150.00-85.00214.00-397.00120.0021.0048.00454.0098.0032.0069.00105.00-184.00-1116.00-133.00706.00-428.00-817.00-233.00-1464.00232.001,622.0024.001,211.00-187.00-146.00-812.00-2038.0078.00212.00723.001,970.00-99.00-578.00-422.00411.0025.00125.00263.00
EBT Margin Growth (3y) 656.00566.00340.00-216.00409.00206.0018.00-671.00102.0019.00-247.0030.0073.00-199.00-97.00-462.00197.00-158.00-171.00714.0069.00-33.00330.00162.0035.00-1064.00-17.001,265.00-513.00-1902.00-297.00-653.00-380.00-311.00-342.00454.00-382.00659.00-1020.00-2291.00123.001,688.00-65.001,143.00-208.00-513.00-511.00342.004.00-241.00564.00
EBT Margin Growth (5y) 879.00452.0029.00-281.00486.0028.00-201.00-410.0072.00-46.0014.0087.00292.00-147.0020.0096.00111.00-1242.00-235.001,525.00-543.00-1966.00-36.00-595.00-161.00-259.00-225.001,012.00-468.00-426.00-1085.00-1480.00-489.00-246.00-431.00385.00-404.00292.00-720.0090.0049.001,234.00-224.00
EBT Margin (QoQ) 383.00126.00339.00-605.00478.00232.00-373.00197.0039.00-30.00-249.00119.00293.00-100.00-217.0020.00275.0043.00-1062.00969.00-44.00-296.0028.00162.0021.003.00-582.00679.00-79.0030.00-176.00324.00-146.0067.00-140.0035.00-1078.001,050.00699.00-1099.00-1467.001,634.00-532.00597.00-77.0036.00655.00-801.00-37.00-629.00-571.001,315.0097.00-118.00676.00-754.00-382.0038.001,509.00-1140.00-282.00176.00
EBT (QoQ) 165.71%82.61%128.57%-97.92%4,600.00%48.94%-52.86%62.12%5.61%-15.93%-48.42%44.90%81.69%-20.16%-36.89%9.23%67.61%1.68%-142.15%303.92%-6.73%-53.61%2.22%56.52%11.11%-10.00%-112.50%1,266.67%-5.71%5.05%-30.77%112.50%-23.53%7.69%-22.22%17.35%-209.57%186.51%119.27%-91.63%-835.00%136.73%-201.85%238.18%-25.00%14.04%232.31%-82.87%-21.62%-551.72%-112.21%121.58%48.33%-38.20%300.00%-84.09%-248.57%21.15%1,463.41%-93.56%-169.44%136.00%
Enterprise Value Growth (1y) 32.94%32.60%26.27%15.22%-5.52%-25.30%-12.50%-13.66%-29.89%-22.21%-25.44%-25.32%-22.48%-20.12%-3.45%5.71%18.27%22.33%25.26%28.57%22.99%15.21%13.40%23.29%51.99%38.94%35.58%16.87%-17.19%54.33%52.16%20.48%27.14%12.33%-6.44%16.47%-66.44%-178.39%-233.06%-11.11%34.07%55.05%94.79%80.25%76.15%43.37%-337.21%-200.00%-150.00%-92.20%-12.23%-52.32%21.03%21.03%-1.42%13.02%-106.49%-38.79%-5.61%
Enterprise Value Growth (3y) 2.77%-1.06%-1.33%-6.49%-18.85%-22.52%-13.44%-10.33%-9.15%-4.47%1.01%5.49%8.31%7.52%12.51%19.76%32.90%26.19%25.29%23.06%24.33%38.16%35.62%20.26%25.72%37.47%31.03%17.96%-12.43%-3.69%-19.26%9.63%7.19%-3.13%43.07%43.20%36.03%10.85%8.82%13.01%26.74%21.21%36.55%3.36%22.20%4.92%-70.73%-58.40%-59.75%-28.19%-6.33%
Enterprise Value Growth (5y) 1.65%0.75%4.25%4.05%-1.11%-3.91%1.13%5.95%13.63%10.01%11.56%11.65%15.39%26.09%27.07%19.34%23.73%30.60%26.65%21.27%12.08%10.41%1.10%13.99%14.77%21.09%43.64%34.43%25.89%22.27%17.33%15.25%13.77%-3.61%1.96%3.48%12.37%-1.46%2.91%2.70%8.51%11.72%22.83%
Enterprise Value (QoQ) 2.83%-8.83%3.69%34.16%2.33%-19.05%-10.75%18.06%-15.98%-6.89%-11.89%6.36%-9.12%-9.72%-11.78%8.48%-7.01%5.50%-1.88%20.67%-1.69%9.06%2.63%14.47%-11.97%7.13%13.76%46.47%-42.41%2.01%-11.29%24.54%44.50%-2.64%-84.98%30.86%33.22%-24.62%-45.16%-37.78%-11.69%-49.10%51.57%18.25%23.85%82.73%-83.72%1.27%-80.77%-33.33%-26.06%17.72%-38.97%22.14%-71.09%57.34%-38.96%0.00%-46.73%-1.27%6.60%23.91%
EPS (Basic) Growth (1y) 7.14%155.56%406.96%261.54%29.27%-53.62%25.78%-45.24%9.43%-462.50%-51.98%-8.70%-6.90%148.28%165.78%80.95%-33.33%33.93%-174.76%-21.05%0.00%-46.67%625.93%73.33%33.33%17.50%-155.39%42.31%77.08%40.43%69.70%-8.11%-155.29%16.67%229.68%-41.18%-155.32%-59.74%-52.56%22.50%130.83%6.45%-39.29%-75.51%-83.78%-284.85%-835.29%58.33%250.00%121.31%78.40%-89.47%-300.00%-246.15%340.74%750.00%145.24%442.11%
EPS (Basic) Growth (3y) 41.30%-84.66%56.79%41.07%9.61%-6.72%17.09%-3.28%-12.10%32.83%-43.49%9.26%-14.70%32.85%118.63%35.29%-3.85%-5.67%-61.06%24.88%33.16%-4.17%4.08%31.36%-48.96%24.40%-39.85%-8.37%-65.10%-12.95%29.79%-12.84%-24.21%-20.63%33.39%-43.91%28.62%-40.82%-60.28%-21.98%29.56%-25.15%-43.65%-65.57%-46.36%-37.08%56.37%12.31%46.85%45.27%
EPS (Basic) Growth (5y) 27.41%22.67%-29.79%25.83%-2.57%-10.33%44.55%4.36%-1.96%7.99%-36.73%26.33%7.94%20.77%-30.28%26.49%-23.48%6.58%-3.07%1.03%-39.77%-16.20%20.52%10.31%0.55%-3.77%-42.53%-25.42%-34.02%-26.95%3.61%-23.81%-24.39%-27.74%9.92%-50.60%2.22%-17.57%1.95%-15.73%16.63%15.96%
EPS (Basic) (QoQ) -151.85%-85.71%257.69%68.29%-37.72%-2.27%26.19%-39.62%68.92%-57.45%152.17%-300.00%122.38%-19.09%157.14%3.70%23.19%-44.92%-5.26%108.33%-168.76%158.17%20.00%11.11%578.08%-80.83%-7.69%-2.08%-419.66%149.25%14.86%-22.35%-168.97%249.39%-169.12%263.83%-23.34%-32.24%-400.00%125.83%-9.68%75.00%-24.49%-10.81%-48.48%-29.41%-50.00%-1,116.67%-104.92%115.20%10.53%-38.10%-307.69%107.41%-2,200.00%54.76%442.11%-73.85%11.76%242.11%
EPS (Weighted Average and Diluted) Growth (1y) 7.14%131.82%309.01%226.92%25.00%-49.02%27.34%-42.42%10.00%-546.15%-30.34%0.00%11.36%144.83%142.04%100.00%-26.53%44.23%-181.58%-21.05%0.00%-48.00%626.35%70.00%30.56%17.95%-155.01%43.14%80.85%41.30%69.64%-6.85%-155.29%18.46%230.03%-41.18%-155.32%-59.74%-53.91%20.00%130.00%6.45%-33.33%-75.00%-83.33%-284.85%-794.44%58.33%250.00%121.31%78.40%-89.47%-300.00%-246.15%340.74%750.00%145.24%436.84%
EPS (Weighted Average and Diluted) Growth (3y) 38.88%-93.75%56.79%39.77%15.26%0.65%29.01%4.81%-3.45%42.35%-50.01%16.45%-6.47%32.69%118.23%38.98%-1.38%-4.00%-63.39%24.31%33.16%-4.66%4.21%31.36%-48.96%25.45%-39.89%-7.78%-65.74%-12.33%29.70%-13.04%-24.90%-20.22%33.88%-43.91%28.62%-40.82%-60.49%-21.98%29.56%-25.15%-44.22%-65.33%-46.85%-37.08%53.42%12.31%46.85%45.01%
EPS (Weighted Average and Diluted) Growth (5y) 27.41%27.80%-29.63%25.83%2.38%-5.22%55.93%9.10%3.28%12.09%-43.01%30.89%14.08%20.69%-30.16%29.05%-24.23%8.17%-1.39%1.03%-39.77%-16.20%20.37%9.86%0.00%-3.29%-41.81%-25.13%-33.75%-27.17%3.37%-23.60%-24.39%-27.52%9.73%-50.60%2.22%-17.57%2.10%-15.73%16.63%15.60%
EPS (Weighted Average and Diluted) (QoQ) -163.64%-85.71%223.08%59.38%-42.62%12.78%21.21%-35.00%43.31%-49.01%131.58%-363.64%122.38%-26.80%157.89%6.12%20.82%-39.51%-5.26%108.33%-168.33%158.54%20.00%8.33%591.68%-81.09%-7.84%-2.13%-422.61%149.19%16.44%-23.53%-169.31%250.94%-169.12%263.83%-23.92%-31.72%-400.00%125.83%-12.90%77.78%-25.00%-8.33%-45.45%-33.33%-50.00%-1,116.67%-104.92%115.20%10.53%-38.10%-307.69%107.41%-2,200.00%54.76%442.11%-73.85%11.76%236.84%
FCF Margin Growth (1y) -421.00-177.00-131.00530.00-756.00324.00255.00431.00690.00336.00-190.00181.0049.00-111.0049.00-473.00-297.00-231.0091.00-222.00-166.00152.00-651.0015.00118.00-122.00729.00-261.0049.00-201.00-369.00944.00-17.00-457.00397.00-109.00-117.00-1059.00741.00-894.00516.001,096.00-2080.00-227.00-827.00691.001,075.00799.00-141.00-158.00-322.00-245.00468.00118.008.00-268.00153.00-725.00470.00
FCF Margin Growth (3y) -488.00483.00-66.001,142.00-18.00549.00115.00139.00442.00-6.00-50.00-514.00-414.00-190.00-511.00-680.00-345.00-202.00168.00-468.000.00-172.00-291.00698.00149.00-781.00756.00573.00-85.00-1717.00768.00-59.00382.00-420.00-943.00-1230.00-429.00728.00-265.00-322.00-453.001,629.00-1328.00327.00-501.00651.00761.00286.00479.00-765.00155.00
FCF Margin Growth (5y) -735.00141.0074.00447.00-481.00469.00-446.00-68.00394.0023.0028.00-760.00-247.00-514.00-152.002.00-314.00-860.00196.00366.00-134.00-1688.00846.00-305.00548.00-744.00-583.00-548.00-397.0070.00-237.00513.00-587.00113.00-191.00-676.00-102.00688.00-579.00-835.00168.001,022.00-850.00
FCF Margin (QoQ) 181.00-17.00-312.00-273.00425.0029.00349.00-1559.001,505.00-40.00525.00-1300.001,151.00-565.00896.00-1432.00991.00-405.00373.00-1256.001,057.00-84.0060.00-1200.001,375.00-886.00727.00-1098.001,135.00-35.00-263.00-787.00885.00-203.001,050.00-1749.00445.00651.00544.00-1756.00-497.002,450.00-1091.00-346.0083.00-726.00763.00-947.001,601.00-342.00487.00-1887.001,584.00-506.00564.00-1174.001,235.00-616.00288.00-754.00357.00578.00
FCF Payout Ratio Growth (1y) -294.29%22.12%-41.00%-97.54%25.13%-74.69%-50.28%-31.14%-325.00%-41.48%62.96%-26.20%69.44%54.67%-11.48%91.77%-75.61%67.93%15.34%104.86%5.87%-26.67%-332.48%-16.92%-3.16%-9.43%129.55%52.94%-45.26%158.12%352.94%-67.08%4.39%-478.25%-70.38%9.05%8.06%-299.08%87.76%105.99%306.06%101.06%12.44%16.32%-1,750.00%48.53%-68.60%15.78%-133.33%28.44%-53.57%-639.13%102.11%
FCF Payout Ratio Growth (3y) -101.50%-43.45%-21.81%-76.81%0.93%-38.82%-10.49%-0.85%-31.63%14.98%18.50%42.59%20.36%23.96%-63.54%48.33%-19.47%3.70%-7.47%37.56%-12.15%19.68%45.98%-25.22%-12.73%-121.33%33.82%-18.12%-8.49%-51.95%-113.27%-30.34%-396.64%23.43%28.50%14.24%5.44%24.66%43.47%27.66%-329.69%26.42%-31.37%-110.00%-6.69%
FCF Payout Ratio Growth (5y) -39.68%-14.03%-13.37%-45.29%-9.95%-22.36%-31.44%10.65%-17.23%0.19%2.71%29.80%5.42%34.81%26.01%10.44%-18.82%-66.74%1.22%-1.35%-4.39%-39.36%-82.06%22.11%-128.77%9.01%3.54%14.87%-15.90%17.77%-11.72%-56.16%13.68%7.90%16.70%-126.34%17.46%-2.06%
FCF Payout Ratio (QoQ) 722.58%12.09%944.79%-102.02%617.05%-45.85%-56.52%-161.50%274.77%6.39%-39.78%-479.55%124.06%196.30%-72.73%-257.14%221.80%69.58%-40.92%-243.90%216.48%16.47%4.94%-166.12%190.74%-469.23%137.50%-182.11%179.66%20.45%94.12%-177.98%241.56%111.37%-85.89%-326.50%-460.00%116.55%-48.05%-290.96%-210.71%94.12%-7,833.33%99.16%252.05%102.42%-59.16%-169.66%301.99%-2,971.43%103.68%-179.07%238.71%-5,886.67%102.02%-194.54%-386.96%122.65%
Free Cash Flow Growth (1y) -202.94%-29.03%-15.25%858.33%-434.29%143.18%76.00%45.22%76.47%49.53%-38.64%18.56%18.18%-16.87%12.96%-40.40%-127.78%-33.83%11.48%-38.98%-19.51%22.73%-138.24%8.33%3.06%-1.85%480.77%-34.62%-14.74%-27.36%-65.66%372.55%-4.59%-124.68%261.76%-8.30%-8.77%-547.37%112.20%-79.19%76.61%91.87%-165.13%-104.35%-717.24%1,770.00%145.29%10,200.00%-22.36%-19.76%-106.49%-32.67%40.69%-7.46%60.00%-11.76%34.88%-118.55%4,500.00%
Free Cash Flow Growth (3y) -48.79%37.16%-2.91%154.58%-0.94%44.59%6.85%0.86%24.03%-6.31%-8.24%-24.46%-30.59%-12.28%-35.38%-26.69%-38.19%-7.28%17.52%-24.39%-9.95%-4.35%-20.63%49.59%-5.17%-29.58%88.81%41.50%-9.29%-46.75%38.14%-3.38%35.68%-28.66%-91.29%-26.17%-27.63%120.97%-14.45%-2.95%-32.74%45.64%-26.39%43.52%-81.01%143.29%77.26%295.79%22.11%-28.82%4.55%
Free Cash Flow Growth (5y) -34.56%7.26%2.88%43.10%-22.87%19.67%-20.30%-7.47%12.67%-0.19%2.38%-21.12%-19.89%-13.61%-8.84%4.01%-25.93%-16.47%15.06%13.37%-8.62%-27.71%30.87%-8.57%21.61%-15.91%-45.58%-15.16%-20.06%9.52%-4.90%31.69%-21.62%11.72%-16.51%-10.81%-8.57%53.52%-15.06%-11.50%2.02%28.49%-19.54%
Free Cash Flow (QoQ) 82.35%-4.84%-79.66%-391.67%225.71%13.64%130.00%-262.61%157.22%-17.76%89.77%-126.35%463.64%-66.25%266.67%-118.18%469.44%-54.14%93.44%-169.49%207.32%-22.73%5.88%-236.11%210.20%-124.07%400.00%-221.79%211.58%-6.60%-48.48%-313.73%170.64%-55.84%608.82%-147.30%83.33%747.37%79.67%-156.11%0.81%312.20%-82.38%-163.04%65.52%-1,600.00%98.82%-11,750.00%170.46%-53.89%162.34%-243.56%146.21%-103.73%2,820.00%-226.47%172.09%-101.61%6,100.00%-193.33%79.46%482.61%
Gross Margin Growth (1y) 212.0038.0032.00-1123.00214.00264.00182.0090.00-78.0029.0020.0081.00109.0011.0058.00104.0032.0016.00-15.00-159.00-45.0040.0052.0097.00179.00-2.00-34.0046.00-116.00-6.00-23.00-96.00-49.00-86.00-143.00-175.00-317.00-1506.00-230.00-121.0040.001,236.00-139.00-438.00-315.00-435.00-134.00141.0072.00279.0083.00-47.0026.00-415.00-241.00557.0043.00142.00223.00
Gross Margin Growth (3y) 348.00331.00234.00-952.00246.00304.00260.00275.0064.0057.0063.0027.0097.0068.0095.0042.00166.0055.003.00-16.0018.0033.00-5.0047.0014.00-93.00-200.00-225.00-482.00-1598.00-396.00-393.00-327.00-357.00-511.00-734.00-593.00-706.00-502.00-418.00-203.001,079.00-189.00-343.00-217.00-571.00-292.00651.00141.006.0065.00
Gross Margin Growth (5y) 490.00359.00277.00-1007.00233.00361.00297.00213.00198.0095.0081.00169.00159.0061.0038.00-8.001.00-37.00-163.00-287.00-348.00-1560.00-378.00-250.00-264.00-364.00-568.00-784.00-758.00-798.00-668.00-689.00-570.00-513.00-562.00-640.00-495.00-842.00-660.0092.00-134.00806.00-207.00
Gross Margin (QoQ) 179.0067.001,084.00-1118.006.0060.00-72.00220.0056.00-22.00-163.0052.00162.00-31.00-103.0081.0064.0016.00-56.008.0049.00-16.00-200.00122.00134.00-4.00-155.00204.00-47.00-36.00-76.0042.0064.00-54.00-148.0089.0027.00-111.00-181.00-53.00-1162.001,166.00-72.00108.0034.00-208.00-372.00231.00-87.0093.00-96.00162.00120.00-102.00-227.00235.00-321.0072.00571.00-279.00-222.00153.00
Gross Profit Growth (1y) 45.71%30.18%31.46%-38.92%30.39%24.09%1.71%-8.37%-19.55%-5.13%-1.26%7.61%9.35%-4.25%2.13%5.19%-2.56%-4.84%-11.25%-22.87%-12.72%-1.27%-2.35%13.37%32.66%18.88%29.33%31.28%16.29%11.19%6.32%0.00%-2.28%5.84%-1.40%-12.89%-31.33%-103.07%-24.11%-5.38%21.84%2,620.00%-3.74%-39.34%-21.51%-27.38%-1.46%40.63%16.24%48.09%16.26%-8.89%6.55%-56.83%-48.31%220.12%-9.84%17.95%36.07%
Gross Profit Growth (3y) 15.19%15.29%9.70%-15.55%4.68%4.07%0.85%1.23%-5.01%-4.74%-3.63%-4.42%-2.39%-3.46%-3.99%-2.75%4.10%3.76%3.88%4.71%10.43%9.28%10.32%14.17%14.66%11.85%10.68%4.57%-7.94%-26.75%-7.34%-6.24%-6.49%-6.47%-10.36%-20.63%-13.08%-17.51%-10.38%-6.89%3.59%207.58%3.32%-8.06%-0.94%-22.57%-16.02%60.07%3.75%-8.98%-6.49%
Gross Profit Growth (5y) 10.25%6.91%3.66%-13.34%-0.50%1.15%-2.33%-1.93%-0.15%0.29%2.48%5.38%7.48%3.53%4.01%3.84%5.09%5.62%3.28%0.00%-2.01%-15.35%0.09%4.17%4.75%1.58%-0.19%-8.07%-5.69%-7.96%-5.47%-6.80%-5.69%-2.53%-3.77%-8.52%-4.05%-18.53%-15.43%18.68%1.32%73.67%-4.95%
Gross Profit (QoQ) 20.71%5.33%97.75%-42.05%7.84%6.36%-8.12%23.72%2.63%-12.82%-17.23%8.63%21.03%-9.27%-9.79%10.38%5.98%-3.23%-7.08%2.24%3.51%-9.75%-19.25%15.70%17.09%-10.73%-6.25%35.38%4.92%-2.89%-4.83%19.92%0.33%-7.14%-10.49%17.19%8.67%-13.50%-20.92%-7.62%-104.85%2,240.00%-1.40%18.96%0.40%-18.25%-37.86%53.91%-7.11%10.93%-11.33%27.22%18.34%-12.92%-30.51%48.78%-52.05%4.27%330.33%-58.10%-37.27%20.29%
Interest Coverage Ratio Growth (1y) 419.30%165.12%-20.29%-78.11%537.64%26.32%58.18%-41.69%-26.35%-0.79%21.75%126.33%-22.94%-33.86%-2.38%22.64%13.39%-2.78%-21.76%-27.15%-21.61%-9.27%-3.31%-82.10%34.38%15.56%56.38%673.33%51.74%24.62%10.16%20.00%-28.48%-146.57%-27.85%-23.61%-68.74%-25.26%-47.00%-30.07%95.99%194.96%29.47%-2.50%-32.97%-44.52%-204.09%-24.85%24.33%72.45%170.32%-85.36%-32.19%-110.22%-109.49%2,255.37%2.86%211.89%635.64%
Interest Coverage Ratio Growth (3y) 157.10%49.21%15.36%-33.89%53.53%-6.07%23.42%17.41%-13.66%-13.92%-2.39%26.46%-11.85%-16.45%-9.61%-45.71%6.10%0.64%5.76%0.29%16.92%9.32%18.54%18.44%13.40%-38.74%7.52%92.10%-30.26%-39.71%-25.04%-13.78%-24.05%-17.87%-20.89%-19.54%-25.67%38.55%-39.49%-19.98%17.77%42.74%-1.78%-52.49%-17.33%-28.01%-27.43%37.35%-4.64%-41.79%33.09%
Interest Coverage Ratio Growth (5y) 72.11%16.39%3.23%-23.73%26.32%-6.07%7.30%-26.73%-7.48%-7.73%7.05%22.87%6.91%-3.43%4.93%8.22%5.33%-20.98%-1.22%-1.55%-18.60%-22.53%-8.63%-2.36%-2.23%-4.42%-3.13%37.04%-14.93%-17.47%-20.76%-14.03%-18.25%-11.93%-18.37%-43.56%-19.12%34.97%-15.41%12.05%2.64%16.04%-13.60%
Interest Coverage Ratio (QoQ) 721.11%45.88%256.80%-90.12%415.71%-56.14%-2.00%187.66%2.16%-45.08%-63.88%263.33%37.61%-32.59%-32.85%23.71%18.10%-0.51%-15.63%14.38%1.25%-19.93%-21.44%23.08%17.19%-14.67%-85.45%823.70%0.78%15.48%-28.06%81.25%-17.24%2.08%-21.63%8.02%-153.89%258.17%-17.03%-55.80%-315.96%166.92%9.48%23.88%4.63%-8.76%-17.55%-14.84%-13.40%-271.19%159.53%40.89%20.11%-30.19%-87.61%552.68%-118.11%35.22%3,176.70%-71.50%-80.30%210.11%
Net Cash Flow Growth (1y) -494.87%-338.10%286.54%808.33%44.81%229.00%-77.61%40.00%60.59%-51.94%64.44%14.29%-74.63%-11.29%-109.46%-41.91%-56.41%-101.82%-700.00%-118.99%24.04%8,300.00%64.29%153.33%-110.79%51.22%0.00%400.00%58.02%-197.58%-30.00%390.00%-5.69%18.18%588.46%-51.53%213.08%162.63%103.94%-543.16%-142.18%-253.23%-159.85%111.88%85.48%186.32%148.39%-34.00%-266.67%1.22%-161.33%215.15%-396.97%-15.66%58.70%16.35%95.73%-218.57%-136.84%
Net Cash Flow Growth (3y) -41.93%13.86%12.48%137.13%27.58%36.62%-26.72%-2.41%-2.49%-26.15%-48.04%-28.59%-27.54%9.77%-31.43%-61.11%-35.80%31.13%-41.90%-20.30%12.40%-394.61%22.57%146.99%2.21%-47.47%102.88%128.15%35.75%-20.63%146.35%-132.23%20.42%7.75%-81.32%-36.58%58.94%41.42%-16.10%-29.70%-30.54%10.21%-29.62%30.98%-38.30%39.88%50.32%34.26%8.04%-44.42%-37.51%
Net Cash Flow Growth (5y) -34.16%-15.14%-25.21%-4.56%14.71%23.04%-15.99%-37.66%-11.50%-0.79%-19.57%-19.59%-12.92%-31.63%-18.65%7.58%-2.13%-30.60%82.32%3.76%22.89%129.74%45.96%-94.82%14.91%-25.86%-50.61%44.27%50.17%-7.94%41.88%-3.77%23.14%21.85%-12.09%-11.90%-4.76%22.04%-16.54%4.96%-15.41%-27.27%-16.80%
Net Cash Flow (QoQ) -46.15%23.81%-123.08%-2,466.67%67.53%301.00%-57.71%-300.00%175.88%-65.12%164.44%-156.30%192.54%19.35%83.78%-186.03%147.01%-112.73%1,228.57%-331.65%99.45%-5,500.00%73.21%-826.67%158.99%-124.39%140.00%-3,762.50%142.32%-116.13%300.00%-407.50%1.63%78.51%853.85%-166.33%23.85%228.28%-25.20%54.74%-57.82%317.74%-262.55%85.27%-53.23%-63.16%132.26%-118.00%1,011.11%-8.54%-56.00%-200.00%351.52%-155.42%326.09%-257.69%142.68%-127.14%736.84%-105.79%-1,085.71%45.78%
Net Income Growth (1y) 9.38%950.00%-110.87%-98.44%96.55%-98.41%-200.00%300.00%-200.00%0.00%-150.00%-100.00%0.00%-1,000.00%7,400.00%136.36%-34.25%11,925.00%56.25%33.33%20.34%-124.32%40.00%77.94%33.80%126.50%-9.52%-161.16%9.47%245.16%-62.11%-144.59%-63.46%-206.54%50.00%123.76%18.42%274.56%-64.81%-74.42%-460.00%-348.74%57.89%209.09%113.58%122.83%-106.67%126.47%45.45%234.51%1,500.00%-44.16%131.25%
Net Income Growth (3y) 27.29%-29.40%-26.45%-26.32%67.45%-26.66%41.52%-135.13%321.72%81.71%188.45%275.63%293.65%684.60%325.43%230.19%317.93%-119.92%12.88%97.89%25.55%-51.12%20.80%-39.41%-21.70%-67.05%-18.81%0.86%-19.88%-29.17%-22.05%85.85%-41.52%29.04%-52.66%-87.83%-5.90%29.82%-16.65%44.08%-26.77%21.43%-10.74%23.85%13.80%57.53%34.93%
Net Income Growth (5y) 33.76%-42.57%29.59%-4.14%69.03%243.90%138.40%132.54%-159.20%120.82%161.81%149.66%101.23%149.66%-105.89%154.13%63.62%-13.18%-98.09%2.38%-3.35%-5.27%-16.18%-24.01%-30.53%-33.76%-33.44%-22.16%-22.42%-25.37%29.52%-15.11%24.91%-21.00%28.71%-4.90%17.48%14.26%
Net Income (QoQ) 118.75%666.67%39.13%-145.31%317.24%-107.94%120.00%-200.00%200.00%300.00%-150.00%0.00%0.00%0.00%-100.00%50.00%-1,000.00%763.64%1,100.00%6.25%15.69%715.25%-84.41%-9.33%4.41%-264.79%189.74%15.24%-21.49%-67.37%206.45%-177.89%240.54%2.88%-66.36%-602.78%120.99%-400.00%147.37%-20.37%4.65%342.22%-90.45%-42.11%-1,572.73%-205.56%106.06%13.33%-35.29%413.64%-101.77%3,950.00%-58.44%1,081.25%-92.59%53.57%72.09%
Net Income towards Common Stockholders Growth (1y) 2.56%6,000.00%168.42%400.00%263.16%29.51%-52.94%26.98%-45.16%7.59%-454.17%-52.50%-8.82%-1.18%151.76%186.84%103.23%-29.76%35.23%-175.23%-192.06%-174.58%-131.93%582.93%48.28%11.36%0.00%-155.05%80.00%138.46%21.05%69.72%1,733.33%-553.33%470.00%228.79%-40.82%-155.88%-59.46%-52.94%22.41%130.46%6.67%-37.50%-76.06%-84.91%-283.33%-816.00%64.71%275.00%121.59%78.21%-89.29%-46.67%-78.95%-105.13%733.33%68.75%1,975.00%
Net Income towards Common Stockholders Growth (3y) 42.14%339.68%-86.37%56.18%41.21%11.25%-4.80%20.05%0.53%-9.27%35.34%-44.62%-54.75%-36.04%39.31%118.43%-43.71%-35.07%-34.48%-58.74%-27.96%-36.65%-31.08%6.98%54.52%-15.62%70.09%-40.13%57.85%-64.62%47.12%29.73%140.05%52.31%53.26%33.49%-44.23%28.42%-40.82%-60.13%-21.55%29.51%-24.98%-43.82%-65.17%-32.92%-56.32%-73.25%13.72%50.00%43.31%
Net Income towards Common Stockholders Growth (5y) 29.31%126.03%25.65%-31.32%-8.83%-22.17%-18.86%44.43%-19.96%-20.05%-22.79%-36.42%-16.83%-29.31%29.31%-30.17%25.88%-22.95%4.75%-4.85%-1.64%-37.69%-17.67%20.00%26.38%26.23%26.69%-42.45%20.75%17.14%-18.29%3.87%46.14%14.87%21.37%9.99%-50.21%17.45%-48.55%-24.08%-15.49%16.60%13.02%
Net Income towards Common Stockholders (QoQ) 102.56%3,700.00%-155.26%-80.95%260.53%67.21%-38.24%-1.59%27.42%-39.24%66.67%-57.50%150.00%-300.00%122.35%-18.42%170.97%4.76%23.86%-42.20%-6.35%101.69%-168.91%29.27%24.14%13.64%1,142.11%-107.58%-30.00%2.56%-473.68%97.25%350.00%-300.00%-120.00%248.48%-169.39%263.24%-23.42%-31.76%-400.00%125.86%-11.11%77.50%-25.35%-9.43%-47.92%-32.00%-52.94%-1,200.00%-103.41%115.64%7.14%-36.67%-305.26%107.69%433.33%-75.00%-2,100.00%131.25%8.00%207.41%
Net Margin Growth (1y) 46.00311.00275.00467.00528.0090.00-246.00165.00-113.0064.00-1298.00-263.00-19.0019.001,556.00455.00208.00-125.00273.00-1285.00-792.00-651.00-1085.003,333.00224.0073.0067.00-3923.00148.00285.0056.00852.00481.00-368.00665.00762.00-152.00-1319.00-287.00-238.0013.001,854.00-8.00-80.00-245.00-209.00-565.00-811.0037.0078.00418.00544.00-95.00-31.00-50.00-29.0095.0061.00412.00
Net Margin Growth (3y) 461.00466.00-1269.00369.00396.00174.0012.00357.0076.00-41.00531.00-1094.00-603.00-757.00744.002,503.00-360.00-703.00-745.00-1876.00-420.00-294.00-962.00262.00853.00-10.00788.00-2309.00478.00-1402.00433.001,376.00342.00167.00369.00445.00-385.00326.00-860.00-1128.00-195.001,723.00-154.00-346.00-303.00-162.00-197.00-295.0038.00109.00780.00
Net Margin Growth (5y) 650.00360.00560.00-462.00-188.00-602.00-800.002,404.00-492.00-620.00-487.00-1684.00-231.00-399.00867.00-569.00269.00-786.00-25.00-261.00-91.00-1981.00-585.00786.00714.00525.00492.00-2627.00245.00243.00-140.00486.00134.0036.00223.00178.00-442.00373.00-492.00-613.00-195.001,754.00207.00
Net Margin (QoQ) 265.00244.00-385.00-78.00530.00208.00-193.00-17.0092.00-128.00217.00-294.00269.00-1491.001,253.00-50.00308.0046.00151.00-297.00-25.00444.00-1407.00196.00116.0010.003,011.00-2913.00-36.004.00-979.001,159.00101.00-225.00-183.00788.00-748.00808.00-85.00-127.00-1915.001,840.00-36.00124.00-73.00-23.00-108.00-41.00-38.00-378.00-353.00806.003.00-38.00-228.00167.0067.00-57.00-206.00291.0033.00293.00
Operating Income Growth (1y) 333.33%165.12%-27.54%-79.15%604.76%26.32%74.00%-38.78%-26.35%4.17%49.43%223.33%10.09%-8.67%8.46%18.56%5.83%-9.49%-19.15%-32.17%-24.41%0.81%-15.79%-80.77%34.38%4.00%44.79%513.33%34.88%6.15%5.76%30.43%-19.54%-168.84%-6.80%-8.33%-66.43%-17.89%-35.04%-9.09%129.79%200.89%5.62%-20.00%-38.89%-47.79%-207.45%-22.50%36.36%110.17%190.10%-82.26%-22.22%-110.48%-108.79%2,490.91%2.86%223.08%762.50%
Operating Income Growth (3y) 141.65%51.66%23.51%-25.54%78.78%6.32%41.28%32.89%-4.97%-4.86%9.43%37.51%-4.14%-5.90%-9.61%-46.32%2.44%-1.73%-0.48%-7.17%11.07%3.63%8.84%15.44%13.40%-40.27%12.59%94.28%-28.58%-41.97%-13.81%2.82%-14.70%-6.45%-13.85%-12.64%-22.17%37.88%-39.88%-17.40%24.18%45.92%0.74%-52.09%-13.46%-28.36%-27.75%52.73%2.94%-35.27%36.17%
Operating Income Growth (5y) 74.35%23.59%10.56%-19.79%35.52%1.86%13.94%-21.08%-2.71%-2.02%9.82%25.12%9.81%-1.65%2.49%4.35%3.13%-21.92%-0.57%-0.89%-18.03%-23.76%-4.83%5.09%2.38%-2.00%-0.42%39.77%-12.54%-14.61%-22.22%-7.59%-12.35%-2.12%-9.15%-37.99%-12.94%32.82%-15.53%20.97%8.90%16.47%-9.85%
Operating Income (QoQ) 577.78%60.47%240.58%-91.06%442.86%-56.14%-2.00%202.04%-2.70%-39.58%-65.52%263.33%37.61%-13.33%-25.38%23.71%14.17%2.92%-18.44%10.43%-2.36%-8.06%-31.58%23.08%30.21%-23.20%-84.38%760.00%0.78%6.92%-33.81%89.13%-20.69%6.52%-18.37%16.67%-167.86%244.21%-19.71%-57.27%-338.30%179.46%12.36%8.00%4.63%-16.81%-14.89%-17.50%-10.61%-271.19%161.39%45.16%37.78%-26.61%-87.91%536.36%-118.57%38.46%3,662.50%-74.74%-77.78%231.25%
Operating Margin Growth (1y) 177.00312.00-197.00-1249.00636.00150.00250.00-72.00-103.0090.00272.00411.0061.00-32.0082.00130.0079.00-31.00-85.00-160.00-127.0038.00-83.00-464.0096.00-102.0066.00397.0055.00-35.00-16.00107.00-167.00-1084.00-110.00-55.00-403.00-627.00-187.00-79.00233.001,551.00-20.00-122.00-211.00-284.00-825.00-109.0074.00223.00739.00-199.00-84.00-515.00-383.00615.0050.00146.00319.00
Operating Margin Growth (3y) 710.00552.00324.00-910.00594.00207.00604.00468.0036.0027.00269.00381.0012.00-25.00-85.00-494.0047.00-95.00-102.00-226.0024.00-99.00-33.0041.00-15.00-1221.00-61.00450.00-514.00-1745.00-313.00-26.00-337.00-159.00-317.00-256.00-381.00640.00-1032.00-311.0096.001,490.00-105.00-430.00-221.00-576.00-469.00307.0040.00-145.00675.00
Operating Margin Growth (5y) 849.00489.00321.00-940.00545.00215.00436.00-155.005.00-37.00252.00314.00163.00-161.00-36.0011.00-64.00-1213.00-228.00-173.00-546.00-1810.00-330.00-93.00-185.00-296.00-267.00248.00-492.00-478.00-1158.00-258.00-473.00-221.00-402.00-564.00-391.00348.00-675.00106.0062.001,122.00-170.00
Operating Margin (QoQ) 341.00173.001,052.00-1390.00476.00-336.001.00495.00-10.00-237.00-321.00464.00183.00-54.00-182.00114.0090.0060.00-134.0063.00-19.006.00-209.0095.00146.00-115.00-590.00655.00-52.0053.00-258.00313.00-142.0071.00-135.0039.00-1059.001,045.00-79.00-310.00-1283.001,485.0028.003.0035.00-86.00-75.00-86.00-38.00-627.00641.0098.00111.00-110.00-297.00212.00-319.0021.00701.00-353.00-223.00194.00
Profit After Tax Growth (1y) 3.23%600.00%138.30%676.92%343.33%27.14%-46.43%24.00%-31.51%7.87%18.33%-53.76%-26.00%-6.25%30.99%153.49%100.00%-30.00%31.18%-175.23%-35.14%-12.70%-50.00%696.34%66.67%32.73%19.67%-122.49%38.75%73.97%31.51%196.36%-9.01%-153.54%16.67%-18.87%-40.59%-155.88%-56.25%-53.49%20.00%132.76%6.12%-2.50%-70.83%-80.70%-413.46%-556.41%52.38%227.27%116.56%82.02%-75.00%-269.44%-177.78%381.25%275.00%150.82%514.29%
Profit After Tax Growth (3y) 53.44%112.53%14.74%74.44%47.87%8.74%-6.01%13.27%0.45%-10.88%26.69%-42.30%-1.35%-16.95%-4.93%124.88%29.31%-6.74%-7.75%-44.37%14.47%26.32%-7.68%48.77%28.14%-47.92%22.45%-43.97%-9.14%-63.66%-12.44%33.21%-13.44%-23.44%-18.48%-28.34%-40.76%29.30%-51.18%-59.66%-18.90%30.19%-18.02%-40.95%-51.93%-45.34%-33.96%32.15%12.62%41.25%36.33%
Profit After Tax Growth (5y) 34.41%44.50%21.02%-44.54%29.20%-4.71%-11.44%45.50%1.85%-3.89%4.00%-26.06%17.29%5.76%6.22%19.78%22.24%-22.47%3.79%-4.63%-4.11%-36.63%-16.68%20.00%8.45%0.72%-3.14%-39.70%-23.47%-31.51%-33.45%-10.10%-22.02%-22.29%-22.41%-18.15%-39.78%2.15%-16.95%0.91%-12.94%16.85%12.17%
Profit After Tax (QoQ) 132.26%370.00%-127.66%-130.77%333.33%60.00%-33.04%-2.67%21.92%-32.58%55.00%-46.24%92.00%-26.04%-39.44%-13.95%143.24%3.33%17.20%-32.11%-14.86%93.65%-167.21%158.54%14.58%10.91%701.64%-83.64%-8.75%0.00%-250.68%200.91%14.41%-24.41%10.42%-4.72%-167.33%264.71%-23.21%-30.23%-390.00%128.16%-18.37%80.00%-20.83%-8.77%-25.00%-46.15%-47.62%-1,581.82%-9.20%117.98%12.50%-25.00%-218.52%125.00%-862.50%65.57%528.57%-66.67%3.33%180.65%
Property, Plant & Equipment (Net) Growth (1y) -4.89%-5.95%-10.53%-4.11%-3.58%-6.64%-4.30%-2.91%-1.13%0.91%5.51%0.00%-4.00%-7.30%-6.11%-4.92%-0.77%6.98%6.25%12.45%21.08%38.51%37.63%37.33%27.88%9.01%5.74%3.75%2.38%22.71%23.59%20.30%22.43%-3.12%-3.72%-2.05%-0.62%0.55%2.23%0.79%-2.31%0.96%-2.78%-4.28%-0.27%1.27%6.23%8.28%5.38%-0.31%-2.16%0.36%-20.81%-0.18%-13.47%-16.43%
Property, Plant & Equipment (Net) Growth (3y) -3.21%-3.95%-3.33%-2.36%-2.91%-4.41%-1.76%-2.63%-1.98%0.03%1.72%2.25%4.87%11.17%11.14%13.66%15.39%17.33%15.64%17.01%16.60%22.82%21.61%19.67%17.03%9.03%7.96%6.93%7.60%6.13%6.75%5.90%5.93%-0.55%-1.45%-1.87%-1.07%0.93%1.83%1.46%0.88%0.64%0.35%1.32%-5.94%0.26%-3.47%-3.16%
Property, Plant & Equipment (Net) Growth (5y) -2.89%-2.55%-2.06%-0.09%1.92%5.29%6.75%7.35%7.84%8.61%8.90%8.78%8.59%12.94%12.40%12.88%14.01%13.94%12.97%13.55%14.04%12.54%12.10%11.09%9.25%5.64%4.57%3.35%3.95%4.10%4.67%4.24%4.55%-0.14%-0.11%0.53%-4.18%0.46%-2.22%-2.61%
Property, Plant & Equipment (Net) (QoQ) 1.92%0.00%-6.39%-0.31%0.78%-4.86%0.32%0.24%-2.42%-2.48%1.78%2.08%-0.41%1.97%-3.54%-2.00%-3.83%3.27%-2.31%2.28%3.68%2.56%3.38%10.13%18.61%1.91%3.16%2.55%1.11%-1.15%1.22%1.20%21.19%-0.45%-1.48%3.00%-4.11%-1.06%0.23%4.50%-2.98%0.60%-1.18%1.29%0.27%-3.13%-2.72%5.53%1.82%1.61%-0.84%2.71%-3.68%-0.27%1.71%-18.95%21.42%-13.55%-1.77%
Return on Assets Growth (1y) -1.00-3.00-2.00-1.00-1.000.000.000.000.000.001.001.001.002.000.001.002.0012.0012.0010.009.00-12.00-11.00-10.00-9.004.003.00-1.00-1.00-3.00-3.00-1.00-6.00-5.00-1.007.007.003.000.00-13.00-12.00-11.00-6.0011.0010.0010.008.004.005.003.004.00
Return on Assets Growth (3y) -2.00-3.00-2.00-1.000.001.001.002.001.004.0014.0013.0013.0012.002.001.002.002.004.004.000.00-1.00-10.00-11.00-12.00-5.00-5.00-3.00-3.00-1.00-1.001.00-1.00-12.00-10.00-8.005.005.002.002.002.003.003.006.00
Return on Assets Growth (5y) 0.000.002.0013.0012.0013.0012.002.002.003.006.005.002.002.004.001.000.00-5.00-4.00-2.00-3.00-9.00-9.00-9.00-11.00-10.00-10.00-10.00-9.00-3.00-3.001.001.003.004.005.00
Return on Assets (QoQ) 1.00-1.00-1.001.00-1.000.000.000.000.000.000.000.000.002.000.000.000.00-1.001.001.0010.000.00-1.000.00-11.000.001.000.002.00-1.00-3.000.001.00-1.00-1.000.003.000.004.00-1.000.00-3.00-9.000.001.002.008.000.001.000.004.000.00-1.000.00
Return on Capital Employed Growth (1y) 0.00-1.000.004.000.000.000.002.003.003.002.001.002.002.001.00-1.00-2.00-2.00-2.00-4.00-2.00-3.00-2.003.003.004.003.002.00-1.00-7.00-8.00-8.00-8.00-3.00-3.00-3.000.004.005.005.003.00-2.00-6.00-6.00-4.00-2.005.004.003.000.00-6.001.001.004.007.00
Return on Capital Employed Growth (3y) 3.001.002.008.005.004.002.003.003.003.001.00-3.00-3.00-3.00-3.00-2.00-1.00-1.000.001.00-1.00-7.00-6.00-4.00-7.00-6.00-8.00-10.00-10.00-6.00-6.00-7.00-5.000.00-4.00-4.00-2.000.004.004.002.00-4.00-6.00-1.000.002.007.00
Return on Capital Employed Growth (5y) 3.001.001.003.001.00-1.00-1.002.004.003.002.001.00-1.00-7.00-7.00-8.00-11.00-11.00-11.00-11.00-9.00-5.00-4.00-2.00-4.00-4.00-8.00-11.00-11.00-10.00-6.00-8.00-7.00-3.00-5.001.003.004.006.00
Return on Capital Employed (QoQ) 1.00-1.00-5.004.001.001.00-1.00-1.000.001.002.001.000.000.001.001.000.00-1.00-1.000.000.00-1.00-2.001.00-1.001.002.001.000.000.001.00-2.00-6.000.000.00-2.00-1.00-1.000.001.004.000.000.00-1.00-1.00-4.000.001.001.004.00-1.000.00-2.00-2.005.000.000.001.00
Return on Equity Growth (1y) -3.00-2.00-8.00-5.00-2.00-3.000.000.000.000.00-1.005.006.006.009.001.006.0013.0052.0049.0045.0036.00-52.00-44.00-42.00-39.0017.0012.00-6.00-7.00-13.00-14.00-5.00-24.00-20.00-3.0030.0026.0013.002.00-56.00-53.00-50.00-28.0050.0048.0049.0039.0021.0026.0022.0029.00
Return on Equity Growth (3y) -5.00-5.00-8.00-5.00-3.002.006.006.008.006.0019.0061.0055.0057.0055.009.006.009.0010.0017.0017.00-3.00-11.00-48.00-46.00-53.00-20.00-22.00-13.00-14.00-8.00-7.005.00-5.00-50.00-47.00-39.0024.0021.0012.0013.0015.0021.0021.0039.00
Return on Equity Growth (5y) 3.001.004.0014.0059.0052.0057.0055.008.0011.0016.0025.0023.009.009.0013.004.00-2.00-20.00-17.00-11.00-18.00-43.00-39.00-43.00-51.00-46.00-49.00-50.00-40.00-13.00-13.005.006.0021.0027.0032.00
Return on Equity (QoQ) 0.003.00-3.00-3.001.00-3.000.000.000.000.000.000.000.00-1.006.000.000.002.00-2.006.007.0042.00-6.002.00-2.00-47.003.004.001.009.00-2.00-14.000.004.00-3.00-5.001.0012.000.0016.00-2.00-1.00-10.00-42.001.002.0011.0037.00-2.003.001.0019.003.00-1.008.00
Return on Invested Capital Growth (1y) -5.001.001.002.003.00-2.00-3.000.0012.0013.0010.008.0027.0032.0033.0057.00-17.00-21.00-22.00-63.0056.0039.0038.0056.00-78.00-59.00-54.00-56.0019.0014.00-5.00-6.00-19.00-20.00-10.00-13.00-3.0010.001.003.000.00-10.002.00-1.00-4.00-1.004.0046.000.00-2.00-9.00-47.001.002.005.007.00
Return on Invested Capital Growth (3y) 11.0012.008.0010.0043.0042.0040.0066.0022.0024.0022.003.0066.0050.0049.0050.00-40.00-41.00-38.00-63.00-4.00-6.00-21.00-6.00-78.00-66.00-69.00-74.00-3.004.00-14.00-15.00-21.00-20.00-7.00-11.00-6.00-1.007.0047.00-4.00-14.00-2.00-2.00-3.00-1.001.006.00
Return on Invested Capital Growth (5y) 21.0023.0019.005.0081.0061.0056.0059.000.004.006.002.006.004.00-9.00-11.00-40.00-47.00-52.00-81.00-26.00-16.00-30.00-16.00-81.00-66.00-66.00-73.00-6.00-8.00-8.0029.00-26.00-24.00-12.00-12.00-5.00-2.003.007.00
Return on Invested Capital (QoQ) -2.004.00-1.00-6.005.003.000.00-5.00-1.002.004.007.000.00-1.002.0026.004.001.0026.00-48.000.000.00-15.0070.00-16.00-1.003.00-64.003.004.001.0011.00-2.00-14.000.00-2.00-3.00-4.00-3.007.0010.00-14.00-1.005.00-1.00-1.00-4.003.001.004.0038.00-44.00-1.00-2.00-1.004.001.001.001.00
Return on Sales Growth (1y) 1.003.00-3.00-4.002.00-3.000.000.000.000.000.000.000.000.000.00-1.005.001.001.001.00-1.002.003.0033.001.000.000.00-40.001.002.001.008.00-1.00-9.000.004.00-3.00-14.00-3.00-11.001.0019.000.0014.00-2.00-2.00-8.00-28.000.001.007.0024.00-1.003.001.004.001.00-2.002.00
Return on Sales Growth (3y) 2.000.00-3.00-4.002.00-3.000.00-1.005.001.001.000.003.003.004.0033.004.004.004.00-6.000.005.004.001.001.00-7.001.00-28.00-3.00-20.00-2.001.00-3.00-4.00-3.007.00-4.004.00-11.00-25.00-1.0018.00-1.0010.00-2.002.000.000.000.002.0010.00
Return on Sales Growth (5y) 7.001.00-2.00-4.005.000.005.0033.004.004.004.00-6.005.006.005.002.004.00-3.005.006.00-3.00-18.001.00-6.00-1.00-1.00-2.00-24.00-4.00-3.00-10.00-13.00-4.00-5.00-4.003.00-4.007.00-3.003.00-1.0019.002.00
Return on Sales (QoQ) 3.003.001.00-6.005.00-4.000.000.000.000.000.000.000.000.000.000.000.000.00-1.005.00-4.000.00-1.003.000.001.0029.00-29.00-1.000.00-10.0011.001.00-1.00-3.003.00-8.008.001.00-4.00-19.0019.00-7.008.000.000.007.00-8.000.00-7.00-13.0021.000.000.004.00-5.004.00-2.007.00-8.001.002.00
Revenue Growth (1y) 18.63%25.82%27.97%21.55%9.78%0.83%-11.60%-15.09%-14.66%-7.02%-2.68%0.93%0.72%-5.00%-1.92%-2.59%-4.74%-5.91%-10.32%-13.08%-9.89%-3.92%-5.72%5.24%17.39%19.02%32.30%26.95%25.69%11.63%8.03%7.40%1.17%12.27%9.40%0.71%-10.96%-53.25%-7.86%6.09%17.50%104.55%10.53%7.83%9.59%17.28%15.02%12.41%6.61%6.26%5.29%-2.39%3.44%-25.51%-28.92%73.38%-14.00%-5.47%1.05%
Revenue Growth (3y) 3.58%5.66%3.26%1.37%-1.92%-3.79%-5.50%-5.84%-6.45%-5.98%-5.05%-5.10%-4.74%-4.94%-6.05%-3.77%0.26%2.47%3.80%5.11%9.96%8.48%10.45%12.79%14.29%14.26%16.07%11.15%4.23%-16.32%2.88%4.69%1.91%2.39%3.67%4.83%4.66%3.89%5.42%8.74%11.14%36.60%10.21%5.76%6.52%-2.45%-4.88%23.91%-1.75%-9.21%-8.89%
Revenue Growth (5y) 1.29%1.06%-0.64%-2.48%-4.13%-4.24%-6.53%-5.25%-2.83%-1.01%1.32%2.69%4.99%2.68%3.46%3.97%5.08%6.16%5.74%4.66%3.68%-7.70%6.32%8.92%9.33%7.36%9.75%9.45%7.83%7.04%6.72%6.82%4.34%5.99%6.18%4.80%4.80%-2.35%-2.60%16.83%4.08%12.41%-0.78%
Revenue (QoQ) 1.19%-0.66%2.84%14.75%7.32%1.04%-2.32%3.64%-1.43%-11.42%-6.18%4.16%7.40%-7.28%-2.70%3.94%1.30%-4.27%-3.36%1.64%0.06%-8.76%-6.34%5.38%6.69%-10.48%4.55%17.55%8.17%-0.49%0.33%16.39%-3.93%-3.70%-0.25%9.63%6.61%-6.16%-8.18%-3.07%-44.03%84.97%5.72%7.35%-2.56%-0.05%3.13%9.11%4.27%-1.97%0.79%3.48%3.93%-2.87%-6.56%9.66%-25.16%-7.33%127.94%-45.61%-17.73%-0.93%
Share-based Compensation Growth (1y) 133.33%-40.00%300.00%66.67%-28.57%33.33%25.00%-60.00%-20.00%25.00%-60.00%150.00%-25.00%0.00%200.00%-33.33%0.00%-33.33%100.00%20.00%75.00%0.00%0.00%-16.67%-42.86%-50.00%25.00%0.00%25.00%33.33%-20.00%-120.00%-60.00%125.00%25.00%500.00%200.00%-77.78%-20.00%0.00%-16.67%200.00%50.00%100.00%0.00%16.67%0.00%0.00%40.00%28.57%116.67%37.50%14.29%
Share-based Compensation Growth (3y) 10.06%0.00%25.99%18.56%-24.61%18.56%14.47%-26.32%7.72%-7.17%44.22%0.00%6.27%51.83%6.27%10.06%0.00%-12.64%35.72%0.00%7.72%-12.64%0.00%-29.40%-34.14%14.47%7.72%-7.17%14.47%-12.64%-7.17%-7.17%0.00%14.47%14.47%115.44%35.72%-8.04%6.27%25.99%5.27%65.10%48.12%40.10%16.96%
Share-based Compensation Growth (5y) -7.79%0.00%31.95%14.87%-10.59%14.87%11.84%3.71%-4.36%4.56%-4.36%8.45%4.56%0.00%20.11%-4.36%5.92%-17.08%-19.73%20.11%-4.36%8.45%-19.73%0.00%-7.79%-6.51%0.00%8.45%9.86%4.56%18.47%3.71%9.86%6.96%17.61%26.58%67.03%31.95%
Share-based Compensation (QoQ) 66.67%-80.00%200.00%133.33%-57.14%33.33%25.00%0.00%-20.00%25.00%-60.00%100.00%25.00%-60.00%150.00%-40.00%66.67%20.00%150.00%-20.00%50.00%-33.33%50.00%16.67%-14.29%-33.33%25.00%-20.00%-25.00%66.67%0.00%0.00%-20.00%0.00%-125.00%300.00%350.00%-44.44%-20.00%50.00%-66.67%100.00%0.00%25.00%20.00%0.00%33.33%-37.50%40.00%-14.29%33.33%-12.50%28.57%44.44%-15.38%-27.27%
Shareholder's Equity Growth (1y) 15.27%3.11%2.91%7.94%1.30%9.21%5.98%-0.51%-2.00%-34.14%-27.46%-29.31%-25.38%-0.15%-16.49%-20.33%-22.23%-21.16%-29.58%-19.42%-24.44%-17.22%49.46%33.82%46.30%49.08%-10.31%2.70%2.04%5.17%29.44%26.67%45.00%37.68%36.48%22.16%-5.18%-4.53%-6.81%-0.53%12.73%6.64%7.69%6.26%-1.86%-12.60%-18.84%-16.56%-11.67%-1.44%2.12%-3.26%-8.15%-6.31%-14.72%-9.85%-17.75%-25.47%
Shareholder's Equity Growth (3y) 4.60%-9.48%-7.51%-8.78%-9.52%-10.45%-13.73%-17.56%-17.15%-19.66%-24.72%-23.15%-24.03%-13.30%-4.21%-4.94%-4.91%-0.91%-1.90%3.46%4.10%9.08%20.17%20.30%29.36%29.24%16.58%16.70%11.95%11.40%18.08%15.46%15.73%11.92%11.05%8.89%1.61%-3.82%-6.61%-4.10%-0.76%-2.79%-3.72%-4.99%-7.31%-6.90%-10.92%-10.05%-12.61%-11.71%
Shareholder's Equity Growth (5y) -7.86%-10.20%-14.19%-13.39%-15.32%-14.06%-7.54%-9.59%-8.86%-8.54%-10.57%-9.01%-8.12%0.43%0.41%2.25%4.93%7.10%10.77%11.38%9.17%11.27%17.15%16.17%18.27%17.06%9.72%10.93%9.19%5.20%7.55%6.41%6.09%3.84%2.57%0.83%-3.17%-3.85%-6.64%-5.11%-5.89%-8.50%
Shareholder's Equity (QoQ) 7.78%-0.78%1.57%6.12%-3.58%-0.97%6.53%-0.41%3.95%-3.90%0.00%-1.90%-30.14%5.84%-2.55%3.56%-6.52%-11.48%-7.03%1.09%-5.23%-20.93%6.38%-5.20%3.82%42.76%-4.75%3.63%5.79%-14.11%9.07%2.96%9.03%5.72%6.73%17.87%3.53%4.79%-4.47%-8.51%4.24%2.29%1.96%3.69%-1.39%3.29%0.61%-4.23%-12.19%-4.07%3.43%1.39%-2.02%-0.61%-2.02%-3.74%-0.06%-9.53%3.58%-12.17%-9.45%
Tax Rate Growth (1y) 154,143.00-4093.003,095.00-4242.00-151542.00-908.001,331.007,848.00345.00324.00-173.00-3400.00986.0060.00-904.0029,011.00-1808.00938.00-19508.00-12549.00353.00-86.0018,917.00524,444.00-476.00-494.001,368.00-518194.00280.00-3473.00-713.00-19413.00-1398.004,469.00-2002.00-1314.00-9739.00-6440.002,504.00-16250.0010,895.004,769.00114.0011,514.001,970.003,751.00-5443.00-8593.00135.00-27.008,366.0012,669.005,571.00-8487.00-1610.00-1626.00-8349.00-1692.00-6612.00
Tax Rate Growth (3y) 2,946.00-4678.004,253.00205.00-150211.00-525.00254.0033,458.00-477.001,322.00-20585.0013,061.00-469.00912.00-1495.00540,906.00-1932.00358.00776.00-6299.00156.00-4053.0019,571.00-13163.00-1594.00502.00-1347.00-538921.00-10857.00-5444.00-210.00-36977.00-243.002,798.00617.00-6050.003,126.002,080.00-2825.00-13329.0013,000.008,493.003,037.0015,591.007,677.00-4764.001,313.002,451.00-2643.00-10207.00144.00
Tax Rate Growth (5y) 2,124.00-3680.00-16159.0016,667.00-151667.00327.00-337.00545,354.00-601.00742.00-301.0019,311.00-666.00-3055.00-841.003,298.00-3050.001,354.00-1938.00-27026.00-10981.00-6024.0020,074.00-30727.00-439.00-1169.001,271.00-543657.002,008.003,076.00-5539.00-34056.001,863.006,522.003,540.00-1973.008,832.00-6435.003,932.00-2285.0010,222.00-1687.00-5185.00
Tax Rate (QoQ) 6,534.00-8344.004,286.00151,667.00-151702.00-1155.00-3052.004,367.00-1069.001,084.003,465.00-3136.00-1090.00588.00237.001,250.00-2016.00-376.0030,152.00-29568.00731.00-20822.0037,111.00-16667.00292.00-1819.00542,639.00-541587.00274.0042.0023,077.00-23113.00-3479.002,802.004,376.00-5098.002,388.00-3668.005,064.00-13523.005,687.005,276.00-13690.0013,622.00-439.00621.00-2290.004,078.001,342.00-8573.00-5439.0012,806.001,180.00-180.00-1136.005,708.00-12879.006,698.00-1152.00-1016.00-6222.001,778.00
Total Debt Growth (1y) -4.75%5.89%3.92%3.54%0.22%-91.02%-92.24%74.36%79.65%1,804.76%2,068.92%-1.41%1.79%1.56%1.00%-0.19%-4.72%-1.48%2.90%3.67%5.65%14.68%12.23%7.57%7.09%-2.83%-4.43%-0.61%-0.39%38.23%37.51%37.92%32.73%7.34%16.38%17.07%3.82%-7.59%-15.44%-14.51%-1.51%9.44%6.86%3.54%-0.37%-1.05%1.35%2.20%9.71%-1.13%-0.95%1.85%-1.22%0.92%19.29%20.66%
Total Debt Growth (3y) 19.70%21.91%20.47%21.19%22.37%20.23%19.33%19.72%20.33%167.12%182.48%0.67%0.81%4.69%5.26%3.64%2.54%3.16%3.34%3.49%4.07%15.49%13.83%13.82%12.29%12.97%15.21%17.07%11.13%11.09%10.61%11.34%10.72%2.77%1.69%1.19%0.62%0.03%-2.89%-3.28%2.49%2.30%2.37%2.53%2.59%-0.43%6.19%7.89%
Total Debt Growth (5y) 10.71%12.64%12.69%12.99%13.03%14.45%14.43%13.86%14.54%84.26%89.09%1.75%1.79%9.04%8.92%8.82%7.34%10.25%12.05%12.34%9.20%8.85%7.74%8.09%7.68%7.83%6.68%7.27%6.14%8.23%7.95%7.87%8.21%1.21%1.09%1.53%2.00%-0.03%1.59%2.14%
Total Debt (QoQ) -6.76%3.96%-1.53%-0.22%3.66%2.03%-1.89%-3.42%-90.71%-11.90%2,105.41%-0.49%-1.48%0.31%0.25%2.73%-1.69%-0.25%-0.93%-1.93%1.65%4.18%-0.18%-0.06%10.34%1.96%-4.33%-0.50%0.11%0.28%-0.50%-0.28%38.93%-0.24%-0.20%-4.03%12.35%8.16%0.38%-14.89%0.00%-1.02%1.49%-1.95%11.12%-3.36%-1.66%-5.66%10.38%-1.02%-0.84%1.27%-0.53%-0.84%1.96%-1.77%1.61%17.22%3.13%