Dauch Growth Metrics (2009-2025) | DCH

Growth Metrics Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Growth Ratios
Assets Growth (1y) -5.07%5.58%6.06%6.44%8.27%7.79%10.12%11.20%19.77%23.07%21.07%23.25%16.61%5.64%3.96%6.40%3.51%7.03%5.02%4.97%5.29%-1.16%-0.06%2.15%3.43%6.86%47.07%129.84%129.25%130.34%68.09%2.54%2.33%-4.72%-6.81%-6.71%-11.28%-11.53%-18.76%-19.78%-18.78%-10.96%-4.04%-3.47%-5.04%-4.74%-3.57%-1.30%0.66%-2.95%-4.75%-4.53%-3.60%-2.07%-1.50%-3.10%-2.68%-5.53%-4.31%-1.18%0.28%31.82%
Assets Growth (3y) 6.48%8.32%11.04%12.99%15.47%14.06%14.61%12.71%13.40%13.07%11.64%9.75%11.24%8.32%3.77%2.95%4.49%4.07%4.17%15.57%35.08%35.66%34.49%35.19%34.02%34.38%32.86%32.07%30.04%27.68%24.75%8.36%-8.44%-9.66%-9.12%-10.10%-10.27%-11.88%-9.13%-9.07%-8.57%-8.09%-6.28%-4.12%-3.11%-2.69%-3.26%-3.28%-2.99%-1.89%-3.53%-3.53%-2.95%-2.01%6.84%
Assets Growth (5y) 8.73%10.76%10.57%10.28%10.95%10.63%10.41%8.66%9.35%9.50%8.00%14.21%26.44%24.68%22.43%21.95%21.88%21.47%19.93%19.31%18.71%17.78%15.44%13.34%12.50%11.82%13.06%12.42%11.23%9.93%10.49%3.32%-6.07%-6.76%-7.05%-7.77%-7.40%-7.86%-6.54%-6.74%-6.70%-6.14%-5.30%-3.64%-2.73%-2.10%2.43%
Assets (QoQ) -7.33%1.69%1.73%-0.97%3.05%2.16%2.09%1.70%4.30%7.45%-2.44%9.54%7.17%5.71%-0.69%3.65%-2.92%4.04%1.64%0.83%0.39%2.08%1.60%1.13%-5.76%3.22%3.84%2.40%-2.64%42.07%62.27%2.14%-2.18%3.67%-1.00%1.92%-8.92%1.40%-0.89%-3.07%-9.18%-6.89%-2.13%-1.86%-0.43%0.35%-1.55%-3.46%-0.12%1.58%0.76%-1.54%-3.70%-0.30%1.00%-0.59%-2.17%0.28%-0.64%-0.16%-5.04%1.57%2.61%1.32%24.84%
Capital Expenditures Growth (1y) 58.04%260.06%169.08%-81.60%267.55%-28.01%58.87%11.80%41.27%20.70%28.93%22.65%7.64%52.07%11.61%15.34%0.00%-24.18%-7.41%-31.75%-8.98%-14.34%-22.48%22.07%16.06%15.27%30.22%4.72%-31.03%88.20%164.34%209.49%274.79%37.13%-15.20%-33.22%-5.05%-20.32%-17.68%-26.26%-43.88%-68.31%-58.38%-29.29%-43.19%19.22%-17.94%-5.63%-27.78%-0.47%39.82%-18.20%62.94%3.52%2.57%4.67%3.00%10.66%52.82%39.29%44.38%17.42%-12.43%-15.64%
Capital Expenditures Growth (3y) 44.12%50.23%50.59%-36.81%65.68%9.73%31.74%16.51%14.99%11.64%10.04%-1.17%-0.68%-0.41%-7.12%-1.32%1.84%-9.20%-2.22%-4.45%-10.02%22.95%38.71%58.16%44.22%43.82%42.91%29.36%34.89%27.16%22.66%15.08%25.93%-29.78%-33.77%-29.65%-32.85%-32.98%-34.49%-21.05%-38.71%-27.82%-21.84%-18.27%-12.56%7.10%5.58%-6.86%6.62%4.47%29.89%6.05%34.31%10.39%11.13%7.14%
Capital Expenditures Growth (5y) 25.14%29.22%28.20%-27.62%33.99%-3.01%10.42%5.67%9.94%6.56%6.11%4.30%-4.74%16.46%22.49%25.51%22.25%14.08%15.94%12.52%20.99%15.22%13.25%14.27%9.84%-5.56%0.00%2.45%-4.78%-4.93%-8.82%0.34%-3.90%-16.30%-19.73%-23.10%-18.65%-20.88%-16.61%-15.87%-17.32%-15.50%-5.63%-4.46%-0.12%9.80%9.51%-1.03%
Capital Expenditures (QoQ) 22.32%-3.16%805.29%-107.42%396.28%-55.48%87.90%-32.40%27.30%-1.75%32.23%-14.59%8.76%4.96%25.79%-25.04%53.65%-22.96%29.98%-35.01%16.49%-5.91%-4.19%-13.32%9.63%-14.85%50.86%-17.59%8.89%-3.81%21.32%-45.72%197.13%35.10%42.04%-34.27%8.72%-16.46%11.87%-6.55%-8.78%-13.68%0.20%-28.88%-48.49%13.37%70.27%-42.86%8.08%-21.96%95.81%-56.27%48.95%9.62%14.56%-12.90%-5.36%8.62%16.91%-14.29%1.67%50.00%6.56%-11.15%-17.32%11.87%2.65%
Cash & Equivalents Growth (1y) 28.81%-12.37%38.76%37.34%23.10%4.86%-52.37%-30.83%-48.11%-65.96%82.69%-63.12%-10.64%-7.39%-43.25%146.79%-21.03%63.37%84.65%61.82%158.42%133.75%66.94%13.36%27.37%28.91%18.68%70.34%489.08%26.31%26.67%-21.70%-77.93%-28.01%-20.05%26.43%-26.01%-29.56%-14.63%11.67%170.81%259.04%43.24%4.70%-11.94%-34.21%-6.81%-4.81%-11.86%-14.68%-5.67%-3.53%-12.12%1.93%30.34%1.64%0.88%1.72%-11.87%6.35%16.90%12.81%31.63%28.21%
Cash & Equivalents Growth (3y) -6.30%-32.12%6.48%-29.50%-17.05%-30.86%-20.96%-14.29%-28.46%-19.84%24.17%13.78%22.17%52.35%20.49%65.43%37.49%70.11%54.09%46.20%168.65%56.13%35.89%14.78%18.32%5.44%6.32%19.03%-1.28%-13.80%-4.74%3.40%-23.81%22.11%-0.75%13.92%20.84%18.50%4.45%3.63%28.10%26.31%7.98%-1.30%-11.97%-16.98%4.64%-2.27%-7.89%-4.00%2.71%1.41%1.20%5.36%14.77%11.49%
Cash & Equivalents Growth (5y) -10.30%-13.90%4.82%6.95%3.10%4.77%8.76%2.92%3.80%9.19%30.55%23.25%68.75%41.92%21.33%43.28%27.58%34.95%29.94%25.34%25.93%14.06%11.36%16.38%27.12%24.28%8.00%14.54%18.07%8.64%2.91%1.96%-19.25%0.44%-2.99%6.30%6.45%7.67%6.98%1.76%13.26%15.88%7.66%0.77%-4.26%-8.07%5.85%4.94%
Cash & Equivalents (QoQ) 98.69%-36.45%2.89%-0.84%35.16%0.63%1.83%-11.12%15.13%-54.29%47.90%-33.33%-24.47%145.31%-70.14%61.54%-21.73%50.32%29.85%-48.31%61.93%69.90%13.79%-17.46%46.48%21.34%-22.73%-7.26%48.24%11.71%10.90%220.74%-68.21%12.03%-31.44%-9.58%3.67%24.41%8.42%-47.08%-1.31%50.76%41.83%28.33%30.85%-39.85%3.67%7.94%-2.25%-14.80%5.89%-0.06%-5.38%-5.80%8.30%-8.95%9.75%20.45%-15.55%-9.64%10.66%4.35%1.92%-0.67%6.79%21.76%-0.73%
Cash from Investing Activities Growth (1y) -565.91%27.84%22.46%-131.61%-46.34%-60.95%-55.95%-100.99%-45.33%-42.31%-26.72%45.80%-0.69%-17.88%3.01%-59.00%8.88%2.29%-8.28%31.81%-8.75%13.72%22.37%-18.07%-14.94%-7.32%-44.09%-20.82%-249.20%-1,577.39%-146.32%-192.93%24.28%89.01%19.15%32.18%6.28%-20.61%16.31%121.42%44.15%65.29%58.56%-339.45%41.62%14.39%49.01%4.34%22.52%-250.74%-129.13%31.12%2.56%60.13%-3.39%-26.75%-58.03%1.48%-62.50%-39.45%16.60%-25.05%87.77%23.95%
Cash from Investing Activities Growth (3y) -128.36%-18.24%-15.29%-36.14%-28.90%-39.25%-24.22%-20.09%-10.06%-17.90%-9.99%16.24%0.08%0.21%6.58%-8.58%-4.43%3.28%-6.59%0.92%-63.43%-149.51%-40.19%-61.07%-44.85%-25.55%-42.10%-33.89%-35.32%-30.53%-18.56%34.36%26.55%64.16%34.55%29.67%32.64%28.97%43.87%21.12%36.78%-1.38%21.48%-52.95%23.90%-6.18%-6.50%5.82%-6.06%-11.27%-56.72%-6.78%-8.70%21.10%40.99%-10.37%
Cash from Investing Activities Growth (5y) -61.81%-13.74%-9.98%-22.30%-16.24%-17.88%-10.01%-6.88%-10.76%-8.70%-8.28%3.47%-31.98%-78.04%-23.68%-35.28%-24.67%-10.78%-19.25%-14.09%-25.37%-15.55%-13.27%21.12%-9.73%3.69%0.10%-4.25%4.17%7.95%18.84%0.51%29.09%32.69%20.01%25.52%25.42%12.91%15.97%15.59%17.21%16.36%4.05%-36.79%10.29%-8.08%24.82%2.40%
Cash from Investing Activities (QoQ) -761.36%-11.68%46.46%-17.82%-2.44%-20.00%-59.92%25.56%-12.67%-16.27%-106.11%46.17%-10.32%-3.53%11.85%0.00%-29.16%14.81%-44.51%42.69%-38.50%5.60%8.99%8.61%-9.89%15.06%-38.42%11.03%-2.60%-14.04%-16.07%-157.14%-392.84%83.25%-38.03%33.53%28.44%-23.15%-15.79%8.15%7.91%14.55%129.64%-339.45%42.77%-2.02%-71.29%41.62%16.09%39.23%-221.36%52.72%-279.87%60.30%3.39%33.11%-55.41%-2.95%-18.44%16.61%3.11%-69.81%-1.64%50.12%-45.27%83.39%-531.96%
Cash from Operations Growth (1y) 470.89%1,784.31%326.87%77,611,840.30%-98.73%34.46%-736.01%-80.56%-7,250.00%-16.80%-21.61%131.87%62.52%-37.57%131.24%472.04%-107.09%129.83%115.92%-28.09%111.53%7.25%-23.73%26.15%309.38%6.36%-5.54%6.48%137.79%-4.07%93.02%94.08%7.38%47.45%7.86%14.14%-219.88%-2.43%8.00%-29.93%273.82%-165.64%3.23%15.08%28.48%217.26%-64.01%-50.84%-61.75%-12.21%-5.12%45.02%-53.14%-9.48%109.27%-64.38%-44.55%7.53%-19.46%185.82%214.04%-35.64%-0.21%-20.30%
Cash from Operations Growth (3y) -49.73%175.20%-227.15%6,946.74%-32.75%-11.27%34.19%37.14%-285.97%6.09%41.28%112.08%27.84%15.46%35.98%73.13%43.87%37.89%15.87%-1.15%46.16%3.05%11.62%37.63%118.65%14.58%25.29%33.12%-71.69%11.34%31.01%15.79%30.80%-43.33%6.34%-2.72%38.85%-9.10%-26.24%-26.54%41.85%-12.25%-29.36%-6.38%-38.71%43.13%-10.60%-36.67%-53.68%-5.10%16.94%13.87%-6.55%-14.44%18.92%-6.73%
Cash from Operations Growth (5y) -21.11%96.15%86.01%1,604.67%-39.51%11.48%31.81%18.53%92.16%6.37%20.97%66.54%23.49%9.44%24.05%60.72%35.07%29.97%26.50%16.43%-7.64%9.50%10.13%15.83%85.19%-24.27%17.00%13.72%46.88%1.22%-3.53%-2.56%1.92%-0.56%-16.31%-8.08%-13.66%-9.81%-4.44%-27.18%17.31%-8.04%-9.89%-3.53%-16.70%21.47%-10.50%-10.37%
Cash from Operations (QoQ) 76.06%231.37%-100.00%131,011,508.62%8.73%-66.71%63.64%-97.86%11,450.00%-257.49%105.00%-885.71%234.41%-330.18%109.54%-227.01%323.88%15.17%74.67%-145.98%348.47%8.19%-41.82%-92.63%2,210.94%-23.06%-3.78%-76.07%500.38%-31.66%8.47%-46.57%142.22%37.51%9.06%-70.44%232.59%0.58%15.42%-131.05%370.70%11.33%-25.11%-22.98%-202.22%275.09%-16.51%-14.02%-6.70%-46.26%14.03%-33.11%114.16%-41.92%74.30%-78.38%313.71%34.26%-70.33%-66.35%702.25%0.56%5.29%-63.03%64.40%55.93%-15.91%
Dividends Paid - Common (QoQ) -2.50%86.59%44.44%
EBITDA Margin Growth (1y) 1,220.0011,511.00-105.00249.00104.00144.00-295.00-73.00121.00-635.00-259.00-548.00-438.00362.00394.00546.00163.00152.00-16.00-388.00115.0011.00148.00498.00145.00152.0051.00-175.0051.00-323.00-147.00123.00-120.00237.00-119.00-3185.00-397.00-298.00-1363.00-550.00-3864.00-4693.001,697.003,594.003,985.004,507.00-693.00-454.00-181.00-116.0024.00123.00-248.00-33.00-252.00-188.00238.00162.00123.0065.00-177.00-172.0044.00-506.00
EBITDA Margin Growth (3y) 1,445.0011,020.00-658.00-373.00-213.00-129.00-160.00-76.00-155.00-121.00120.00-390.00-160.00526.00527.00656.00424.00316.00184.00-64.00311.00-160.0053.00446.0076.0066.00-214.00-3236.00-466.00-384.00-1628.00-3612.00-4381.00-4754.00215.00-141.00-276.00-484.00-359.002,590.00-60.00-302.001,028.003,262.003,557.004,358.00-921.00-519.00-191.0013.00-105.000.00-187.00-43.00-84.00-629.00
EBITDA Margin Growth (5y) 1,170.0011,535.00-280.00-214.0065.0035.00-27.0034.00106.0042.00319.00-67.0036.00354.00431.00605.00354.00229.00-82.00-3126.00-205.00-221.00-1429.00-3288.00-4185.00-4925.00120.00-192.00-345.00-570.00-624.00-472.00-576.00-363.00-454.00-472.00-704.00-633.00-587.002,524.00-70.00-174.00899.003,140.003,618.004,348.00-753.00-961.00
EBITDA Margin (QoQ) -10196.0011,697.00-461.00180.0096.0081.00-108.0035.00136.00-358.00114.00229.00-620.0019.00-176.00339.00180.0051.00-24.00-44.00170.00-117.00-396.00459.0065.0020.00-46.00106.0072.00-81.00-272.00332.00-302.0095.00-2.0089.0055.00-260.00-3068.002,877.00154.00-1326.00-2255.00-438.00-675.005,065.00-359.00-46.00-153.00-136.00-119.00227.00-88.005.00-21.00-143.00126.00-214.0043.00282.0051.00-253.00-15.0040.0055.00-36.00-566.00
EBIT Growth (1y) 351.50%119.34%36.40%75.86%39.76%42.26%-26.69%-4.90%31.86%-57.74%-32.36%-61.65%-42.25%103.63%124.25%256.99%44.97%41.82%13.63%-41.87%30.09%7.31%20.99%125.65%16.73%18.74%9.16%-20.21%13.72%20.45%46.30%113.81%57.10%41.70%-9.18%-365.34%-46.30%-36.99%-177.56%-4.36%-571.82%-271.48%245.59%125.03%121.44%132.30%-69.54%-68.54%-26.39%-13.10%34.56%65.43%-48.65%0.17%-61.64%-46.27%113.30%49.65%74.48%25.69%-44.55%-36.42%16.07%-193.37%
EBIT Growth (3y) 87.91%28.39%-12.22%-13.76%2.10%6.98%3.60%9.19%3.35%6.86%19.90%-7.33%2.89%45.79%45.54%67.30%30.09%21.80%14.49%1.53%19.97%15.35%24.55%56.73%27.76%26.55%13.20%-86.88%-1.37%2.45%-44.71%-99.34%-81.51%-52.27%0.85%-11.50%-18.41%-29.60%-29.93%27.69%-9.36%-21.64%37.45%28.67%27.67%31.64%-46.03%-34.61%-6.93%9.22%-3.43%3.77%-15.31%-1.58%-8.07%-38.04%
EBIT Growth (5y) 42.52%18.49%11.50%5.89%14.95%13.25%8.86%11.30%10.88%9.23%17.88%7.46%7.65%34.69%37.55%51.53%31.51%25.27%14.80%-51.34%7.82%6.50%-27.44%-66.15%-48.75%-33.18%10.37%3.41%-0.60%-9.85%-14.49%-14.16%-8.88%-15.55%-15.91%-18.45%-27.14%-21.21%-29.23%15.70%-3.99%-6.32%19.13%15.86%15.95%17.79%-20.46%-18.41%
EBIT Margin Growth (1y) 1,220.0011,511.00-105.00249.00104.00144.00-295.00-73.00121.00-635.00-259.00-548.00-438.00362.00394.00546.00163.00152.00-16.00-388.00115.0011.00148.00498.00145.00152.0051.00-175.0051.00-323.00-147.00123.00-120.00237.00-119.00-3185.00-397.00-298.00-1363.00-550.00-3864.00-4693.001,697.003,594.003,985.004,507.00-693.00-454.00-181.00-116.0024.00123.00-248.00-33.00-252.00-188.00238.00162.00123.0065.00-177.00-172.0044.00-506.00
EBIT Margin Growth (3y) 1,445.0011,020.00-658.00-373.00-213.00-129.00-160.00-76.00-155.00-121.00120.00-390.00-160.00526.00527.00656.00424.00316.00184.00-64.00311.00-160.0053.00446.0076.0066.00-214.00-3236.00-466.00-384.00-1628.00-3612.00-4381.00-4754.00215.00-141.00-276.00-484.00-359.002,590.00-60.00-302.001,028.003,262.003,557.004,358.00-921.00-519.00-191.0013.00-105.000.00-187.00-43.00-84.00-629.00
EBIT Margin Growth (5y) 1,170.0011,535.00-280.00-214.0065.0035.00-27.0034.00106.0042.00319.00-67.0036.00354.00431.00605.00354.00229.00-82.00-3126.00-205.00-221.00-1429.00-3288.00-4185.00-4925.00120.00-192.00-345.00-570.00-624.00-472.00-576.00-363.00-454.00-472.00-704.00-633.00-587.002,524.00-70.00-174.00899.003,140.003,618.004,348.00-753.00-961.00
EBIT Margin (QoQ) -10196.0011,697.00-461.00180.0096.0081.00-108.0035.00136.00-358.00114.00229.00-620.0019.00-176.00339.00180.0051.00-24.00-44.00170.00-117.00-396.00459.0065.0020.00-46.00106.0072.00-81.00-272.00332.00-302.0095.00-2.0089.0055.00-260.00-3068.002,877.00154.00-1326.00-2255.00-438.00-675.005,065.00-359.00-46.00-153.00-136.00-119.00227.00-88.005.00-21.00-143.00126.00-214.0043.00282.0051.00-253.00-15.0040.0055.00-36.00-566.00
EBIT (QoQ) -1,460.48%117.08%-34.83%44.83%20.00%20.44%-15.98%15.10%22.15%-37.94%8.99%59.59%-60.85%-0.66%-38.21%140.32%38.03%9.40%-1.63%-2.41%35.03%-12.34%-49.67%118.39%11.39%-1.17%-6.14%12.97%13.31%-9.15%-31.39%61.01%20.02%10.35%0.27%18.30%8.25%-29.27%-392.94%123.94%27.01%-187.07%-294.16%-8.24%53.84%173.93%-32.24%-7.28%-30.47%-30.27%-30.02%116.98%-17.92%7.97%-13.96%-32.65%60.11%-58.65%20.50%167.36%12.34%-51.79%-13.19%17.96%28.81%-12.00%-169.83%
EBT Growth (1y) 149.32%109.82%57.37%1,177.42%112.64%72.20%-36.96%-19.76%35.66%-86.58%-129.32%-175.00%-90.67%387.50%616.44%162.19%728.57%103.53%36.60%68.80%53.69%12.60%46.21%200.95%22.44%28.25%5.58%-19.06%12.43%-25.08%15.72%81.71%25.03%123.14%-17.93%-581.91%-63.97%-61.71%-317.88%-3.51%-1,386.56%-537.99%157.57%110.73%109.52%107.16%-116.90%-197.20%-91.56%27.72%230.00%137.04%-227.50%-43.40%-193.27%-173.89%813.73%166.17%89.18%48.12%-42.03%90.40%19.05%-1,136.23%
EBT Growth (3y) 50.70%26.47%-31.83%-86.47%-35.43%4.05%-1.54%-27.94%1.61%10.01%27.41%-7.66%5.93%123.55%130.93%72.79%149.82%43.24%28.24%60.21%28.38%2.66%21.34%64.19%19.84%28.95%0.09%-108.69%-20.29%-13.82%-59.65%-122.83%-98.29%-79.07%0.97%-18.80%-23.86%-50.67%-30.29%52.38%-53.07%-26.30%28.59%26.80%78.28%27.07%-30.15%-31.35%-8.43%24.37%49.18%47.83%74.08%42.08%-27.69%-88.88%
EBT Growth (5y) 25.39%17.35%15.46%54.51%27.94%20.88%13.77%13.71%14.57%13.96%26.13%13.91%10.35%60.75%70.96%46.06%85.42%37.49%14.90%-107.00%-0.95%-1.56%-39.03%-88.94%-58.42%-41.11%4.69%-4.67%-9.11%-27.47%-17.09%-24.12%-45.85%-19.31%-25.72%-28.06%-15.41%-38.67%-17.68%50.56%-1.22%-9.62%58.20%56.94%15.35%17.73%-15.08%-29.95%
EBT Margin Growth (1y) 1,266.0011,985.0026.00639.00251.00200.00-254.00-130.0099.00-609.00-488.00-715.00-634.00304.00563.00423.00408.00280.0082.0074.00171.0042.00233.00438.00144.00182.0015.00-120.0030.00-503.00-256.00-4.00-240.00416.00-118.00-3196.00-353.00-462.00-1396.00-601.00-3931.00-5334.001,650.003,606.004,039.005,133.00-802.00-741.00-305.0020.00267.00523.00-62.00-79.00-260.00-220.00261.00132.00111.0041.00-77.00222.003.00-566.00
EBT Margin Growth (3y) 1,616.0011,577.00-717.00-206.00-284.00-105.00-180.00-422.00-127.00-25.00157.00-218.00-55.00626.00879.00935.00723.00504.00330.00393.00345.00-280.00-8.00314.00-66.0094.00-359.00-3319.00-563.00-550.00-1770.00-3801.00-4524.00-5380.00136.00-191.00-245.00-663.00-547.002,263.00-197.00-181.001,116.003,387.003,672.005,074.00-795.00-439.00-106.0073.00118.00344.00122.00275.00-147.00-746.00
EBT Margin Growth (5y) 1,390.0012,161.00-71.00291.00295.00217.00136.0090.00189.00199.00405.00101.00120.00304.00637.00812.00513.00416.00-44.00-2807.00-248.00-326.00-1522.00-3483.00-4350.00-5701.00-105.00-315.00-456.00-751.00-921.00-937.00-790.00-227.00-398.00-409.00-612.00-722.00-541.002,566.001.00-128.00967.003,208.003,855.005,428.00-681.00-964.00
EBT Margin (QoQ) -10573.0012,103.00-680.00416.00146.00144.00-66.0027.0096.00-311.0058.00256.00-612.00-190.00-169.00338.00325.0069.00-309.00322.00198.00-129.00-317.00419.0068.0063.00-112.00126.00106.00-105.00-246.00275.00-427.00143.005.0039.00229.00-391.00-3072.002,882.00119.00-1325.00-2277.00-448.00-1283.005,659.00-322.00-15.00-189.00-275.00-262.00421.00136.00-28.00-6.00-163.00119.00-210.0034.00317.00-10.00-231.00-36.00199.00289.00-450.00-605.00
EBT (QoQ) -664.77%108.89%-112.35%687.10%52.20%42.60%-15.44%15.87%23.26%-47.80%7.63%95.90%-87.81%-214.06%-175.34%124.38%536.73%20.83%-66.84%224.80%56.40%-18.90%-59.03%195.73%14.58%5.31%-15.67%20.31%20.03%-13.30%-35.35%67.12%-20.02%33.92%1.52%14.99%42.74%-50.75%-696.16%108.60%51.68%-380.24%-183.22%-6.87%48.36%136.83%-47.20%-5.20%-61.18%-186.96%-203.75%108.23%487.50%-11.49%-13.46%-128.33%360.78%-245.86%31.44%373.68%-2.75%-105.93%-228.57%405.80%219.43%-102.52%-4,917.65%
Enterprise Value Growth (1y) -15.75%15.53%-33.96%-28.13%-21.25%-0.75%55.84%29.97%48.11%64.57%-94.78%61.79%10.64%7.39%43.25%-146.79%21.03%-63.37%-84.65%-61.82%-158.42%-133.75%-66.94%-13.36%-27.37%-28.91%-18.68%-70.34%-489.08%-25.36%-25.79%22.53%78.13%27.87%19.88%-27.15%26.04%29.93%14.86%-11.65%-172.48%-261.93%-43.62%-4.74%11.60%34.02%6.36%4.35%11.86%14.68%5.67%3.53%12.12%-1.93%-30.34%-1.64%-0.88%-1.72%11.87%-6.35%-16.90%-12.81%-31.63%-28.21%
Enterprise Value Growth (3y) 10.03%32.95%-4.83%30.01%17.47%30.86%21.27%12.92%28.46%18.77%-26.85%-15.13%-22.17%-52.35%-20.49%-65.43%-37.49%-70.11%-54.09%-46.20%-168.65%-55.74%-35.58%-14.37%-17.95%-5.24%-6.15%-18.83%1.60%14.11%4.98%-3.22%23.90%-22.30%0.68%-14.14%-21.22%-18.72%-4.62%-3.81%-28.52%-26.77%-8.25%1.13%11.86%16.90%-4.81%2.11%7.89%4.00%-2.71%-1.41%-1.20%-5.36%-14.77%-11.49%
Enterprise Value Growth (5y) 12.47%14.53%-3.84%-6.49%-2.79%-4.77%-8.51%-3.91%-3.80%-10.06%-32.24%-24.13%-68.75%-41.71%-21.17%-42.97%-27.34%-34.80%-29.82%-25.21%-25.68%-13.81%-11.20%-16.26%-27.02%-24.21%-7.90%-14.43%-18.07%-8.64%-2.91%-1.96%19.25%-0.59%2.85%-6.53%-6.65%-7.79%-7.08%-1.87%-13.48%-16.13%-7.82%-0.88%4.19%8.02%-5.96%-5.04%
Enterprise Value (QoQ) -82.44%35.81%-0.33%1.48%-33.13%-1.80%4.03%6.78%-10.63%55.38%-52.19%30.92%24.47%-145.31%70.14%-61.54%21.73%-50.32%-29.85%48.31%-61.93%-69.90%-13.79%17.46%-46.48%-21.34%22.73%7.26%-48.24%-11.71%-10.90%-220.74%68.45%-12.10%31.70%9.47%-4.06%-24.52%-8.39%47.34%1.40%-51.28%-42.14%-28.51%-30.97%39.97%-3.67%-8.46%2.25%14.80%-5.89%0.06%5.38%5.80%-8.30%8.95%-9.75%-20.45%15.55%9.64%-10.66%-4.35%-1.92%0.67%-6.79%-21.76%0.73%
EPS (Basic) Growth (1y) 100.41%100.72%-99.04%-95.14%121.74%80.56%-38.89%-16.33%33.33%-90.77%-133.33%926.83%-85.29%466.67%472.73%-90.74%340.00%97.06%39.02%-56.41%56.82%11.94%36.84%376.47%13.04%21.33%1.28%-25.93%28.21%-35.16%-3.80%55.00%-22.00%122.03%-27.63%-439.78%-53.85%-65.65%-300.00%-27.85%-1,336.11%-517.78%190.00%107.43%107.42%106.91%-102.02%-230.00%-96.97%46.15%1,200.00%130.77%-500.00%-63.16%-168.18%-241.67%525.00%114.29%153.33%35.29%-64.71%113.33%-12.50%-463.64%
EPS (Basic) Growth (3y) 26.25%26.02%-26.03%-25.26%-24.24%-1.89%-8.77%-7.33%-4.80%1.02%19.98%-25.43%0.49%132.08%108.71%-42.27%98.32%38.84%24.44%15.44%31.48%-4.15%10.06%76.20%4.17%20.43%-10.99%-80.71%-22.72%-20.92%-50.26%-105.93%-86.15%-73.10%9.21%-31.42%-24.93%-53.70%-26.75%50.21%-69.71%-24.98%30.06%26.61%79.21%26.77%-29.10%-36.92%-19.84%4.89%81.71%34.42%81.71%18.98%-31.73%-92.80%
EPS (Basic) Growth (5y) 14.96%15.02%-60.05%-55.81%24.57%15.81%7.63%10.58%8.87%6.96%19.08%7.91%8.02%57.96%54.87%-26.07%50.81%30.97%6.05%-58.81%-3.93%-7.65%-31.48%-91.52%-53.24%-35.14%4.88%-18.02%-15.81%-32.24%-15.16%-21.52%-60.19%-20.28%-21.96%-33.60%-15.45%-44.34%-17.84%44.26%-13.93%-19.73%15.69%51.36%15.02%16.76%-41.13%-32.39%
EPS (Basic) (QoQ) 10.04%212.31%-81.99%-97.72%56.52%50.00%-9.26%4.08%27.45%-49.23%24.24%65.85%-91.18%-283.33%3,927.27%-97.62%240.00%20.59%-4.88%12.82%52.27%-14.93%-70.18%305.88%8.70%4.00%3.85%-3.70%16.67%-13.19%-24.05%66.67%-41.00%28.81%22.37%-16.13%67.95%-58.02%-674.55%111.39%25.00%-344.44%-267.27%-10.15%57.75%152.66%-69.70%10.00%-60.61%-115.38%-1,850.00%102.56%1,800.00%15.79%-45.45%-133.33%275.00%-314.29%-13.33%200.00%-11.76%-46.67%-237.50%154.55%433.33%-78.13%-985.71%
EPS (Weighted Average and Diluted) Growth (1y) 100.40%100.68%-99.07%-95.34%127.27%91.18%-36.54%-12.77%36.00%-90.77%-133.33%926.83%-85.29%466.67%472.73%-90.74%340.00%97.06%39.02%-56.41%54.55%11.94%36.84%376.47%14.71%20.00%0.00%-27.16%26.92%-34.44%-3.85%57.63%-21.21%120.34%-26.67%-437.63%-53.85%-65.38%-300.00%-28.66%-1,336.11%-517.78%190.00%107.43%107.42%106.91%-102.02%-230.00%-96.97%46.15%1,200.00%128.21%-500.00%-63.16%-168.18%-254.55%525.00%114.29%153.33%35.29%-64.71%113.33%-12.50%-463.64%
EPS (Weighted Average and Diluted) Growth (3y) 26.25%26.02%-26.03%-25.26%-23.11%0.00%-7.62%-6.03%-4.17%1.02%19.98%-25.43%0.00%132.08%108.71%-42.27%98.32%38.33%23.91%14.80%31.04%-4.15%9.58%76.20%4.68%20.12%-10.99%-80.46%-22.72%-20.63%-50.52%-106.83%-86.58%-73.10%9.70%-31.42%-24.93%-53.58%-26.75%50.11%-69.71%-24.98%30.06%26.56%79.21%26.77%-29.10%-36.92%-19.84%4.89%81.71%34.42%81.71%18.98%-31.73%-96.92%
EPS (Weighted Average and Diluted) Growth (5y) 14.96%15.02%-60.05%-55.81%25.32%17.14%8.45%11.50%9.30%6.72%18.77%7.55%7.80%57.96%54.55%-26.07%50.81%30.77%6.05%-58.65%-3.93%-7.65%-31.48%-91.52%-53.58%-35.14%4.88%-18.02%-15.81%-32.09%-15.16%-21.62%-60.11%-20.28%-21.75%-34.75%-15.45%-44.25%-17.84%44.19%-13.93%-19.73%15.69%51.36%15.02%16.76%-41.13%-32.39%
EPS (Weighted Average and Diluted) (QoQ) 10.04%212.31%-81.99%-97.82%54.55%52.94%-9.62%6.38%30.00%-49.23%24.24%65.85%-91.18%-283.33%3,927.27%-97.62%240.00%20.59%-4.88%12.82%52.27%-14.93%-70.18%300.00%10.29%4.00%3.85%-3.70%15.38%-13.33%-24.36%67.80%-40.40%27.12%24.00%-16.13%66.67%-57.69%-670.91%111.46%25.00%-344.44%-267.27%-10.15%57.75%152.66%-69.70%10.00%-60.61%-115.38%-1,850.00%102.56%1,800.00%15.79%-50.00%-136.36%275.00%-314.29%-13.33%200.00%-11.76%-46.67%-237.50%154.55%433.33%-78.13%-985.71%
FCF Margin Growth (1y) 1,290.00-670.00-979.005,460.00-2346.00559.00-3479.00-713.00-1071.00-454.00-452.00129.00555.00-815.004,021.001,146.00-215.001,037.00866.00-177.00820.00130.00-265.00113.00132.000.00-211.0051.00513.00-728.00-150.00-395.00-605.00154.00187.00583.00-845.00187.00280.00-160.001,708.00-4071.00619.00386.00460.004,431.00-1012.00-667.00-701.00-245.00-214.00383.00-375.00-159.00589.00-703.00-91.0011.00-372.00551.0093.00-351.0058.00-135.00
FCF Margin Growth (3y) -2128.00-565.00-4910.004,876.00-2863.00-710.0090.00562.00-732.00-232.004,434.001,099.001,160.00352.004,622.001,083.00737.001,167.00390.00-13.001,465.00-599.00-626.00-231.0040.00-575.00-174.00238.00-937.00-388.00317.0028.00258.00-3731.001,086.00809.001,323.00546.00-113.00-441.001,467.00115.00-607.00102.00-616.004,027.00-636.00-988.00-1167.00-393.003.00231.00-373.00-499.00275.00-287.00
FCF Margin Growth (5y) -1788.00-342.00-23.005,845.00-2258.00457.00691.00498.00221.00-102.003,958.001,263.001,805.00-376.004,261.00738.00645.00593.00427.00175.0015.00-258.00-159.00192.00903.00-4459.00724.00465.001,231.00-28.00-76.00-253.0017.00455.00-140.00525.00247.00142.00262.00-761.001,001.00-33.00-390.00-50.00-614.003,687.00-950.00-571.00
FCF Margin (QoQ) 625.00-169.00-6497.007,331.00-1334.00-478.00-58.00-476.001,571.00-4516.002,707.00-834.002,188.00-4514.003,289.00-408.00819.00321.00414.00-1769.002,071.00150.00-629.00-772.001,381.00-245.00-250.00-754.001,248.00-455.0011.00-292.008.00122.00-233.00-501.00766.00155.00162.00-1929.001,798.00249.00-277.00-62.00-3981.004,939.00-510.0012.00-10.00-504.00-165.00-22.00446.00-473.00431.00-779.00662.00276.00-861.00-167.00764.00-108.0062.00-625.00320.00301.00-131.00
FCF Payout Ratio (QoQ) 18.90%90.65%214.94%
Free Cash Flow Growth (1y) 316.17%1.68%-91.08%100.08%-131.19%149.67%-5,923.68%-21,600.00%-280.33%-36.74%-22.91%0.47%35.60%-128.51%104.56%209.81%-38.42%703.68%679.84%-22.34%64.02%21.92%-24.41%31.78%34.41%2.10%-25.44%8.73%212.30%-53.82%23.67%-47.80%-333.21%70.13%55.79%359.34%-219.87%29.27%37.05%-33.81%134.10%-271.87%45.10%67.47%100.14%169.67%-72.99%-73.38%-71.40%-16.25%-31.74%156.76%-136.34%-14.79%238.70%-103.26%-108.28%5.98%-46.01%2,461.29%55.63%-63.19%12.50%-25.27%
Free Cash Flow Growth (3y) -90.71%17.11%-103.16%44.71%-40.34%-34.82%48.32%517.10%-50.22%2.88%34.57%41.76%31.55%28.03%31.40%46.18%31.13%111.90%63.80%3.63%31.33%-16.85%-11.34%-9.23%-19.76%-7.08%12.83%37.63%-103.09%0.52%38.21%16.64%36.51%-79.46%45.78%72.04%61.13%15.68%-18.71%-33.43%29.96%0.10%-35.56%4.60%-30.22%35.67%-14.52%-26.46%-30.38%-8.89%7.67%25.54%-32.68%-30.73%27.18%-16.81%
Free Cash Flow Growth (5y) -44.96%22.55%17.82%16.48%-18.94%27.08%80.65%199.38%4.36%6.27%17.57%26.32%17.46%-0.21%17.58%21.41%3.07%51.21%53.30%21.69%-14.60%4.80%8.27%17.86%31.11%-30.48%23.36%23.64%50.48%3.99%0.69%-6.69%7.81%17.14%-10.60%28.33%25.67%2.01%4.43%-15.15%31.78%-1.96%-13.32%-2.48%-17.00%17.02%-17.62%-17.02%
Free Cash Flow (QoQ) 26.38%43.43%-694.37%138.63%-69.12%-87.42%-94.74%-15,350.00%347.21%-393.50%80.57%-169.77%141.12%-670.23%84.26%-74.53%81.79%191.18%279.03%-320.00%179.40%17.78%-62.25%-201.92%369.09%-26.97%-34.20%-150.73%518.85%-46.67%-4.04%-47.61%72.26%42.80%-59.50%-334.07%225.67%30.76%19.43%-263.00%150.78%38.63%-42.32%-16.02%-355.95%217.04%-33.43%0.36%-10.90%-54.63%-34.40%7.84%160.90%-63.02%146.75%-115.26%711.72%47.01%-102.38%-874.19%411.26%-25.11%3.98%-118.31%358.21%128.90%-30.93%
Gross Margin Growth (1y) 999.0010,525.00-318.00268.00115.00134.00-244.004.0065.00-742.00-308.00-605.00-472.00368.00236.00386.0039.0045.00-47.00-343.00157.0065.00149.00484.00219.00228.00170.00229.00212.00-67.00-73.00-199.00-305.00-57.00-255.00-367.00-410.00-286.0011.00-47.00161.00-3376.00284.00362.00140.003,400.00-401.00-511.00-293.00-274.00-210.0067.00-226.00-72.00-314.00-142.00160.00197.00297.0059.00-3.00-25.00117.00-99.00
Gross Margin Growth (3y) 1,179.009,918.00-870.00-334.00-292.00-239.00-316.00-215.00-368.00-328.00-118.00-562.00-276.00479.00339.00527.00415.00338.00273.00370.00587.00226.00247.00514.00125.00105.00-158.00-337.00-503.00-410.00-317.00-614.00-553.00-3719.0040.00-53.00-108.00-263.00-107.00-196.008.00-251.00-327.00-82.00-379.003,054.00-925.00-586.00-358.00-149.00-227.00-16.00-68.00100.00100.00-182.00
Gross Margin Growth (5y) 746.0010,332.00-681.00-291.00-96.00-129.00-213.00-74.008.00-35.00201.00151.00155.00640.00436.00557.00322.00215.00-55.00-197.00-127.00-117.003.0099.00-123.00-3558.00137.00-23.00-202.00-386.00-434.00-763.00-706.00-594.00-571.00-497.00-627.00-609.00-630.00-271.00-57.00-126.00-344.00-165.00-221.003,226.00-511.00-627.00
Gross Margin (QoQ) -9432.0010,919.00-687.00199.0095.0075.00-101.0046.00114.00-304.00147.00107.00-693.00131.00-150.00240.00148.00-2.000.00-107.00154.00-94.00-296.00393.0062.00-9.0038.00128.0071.00-67.0097.00110.00-207.00-74.00-29.005.0041.00-272.00-142.00-37.00164.0026.00-200.00171.00-3373.003,686.00-122.00-51.00-113.00-115.00-232.00167.00-94.00-51.0045.00-126.0059.00-293.00217.00177.0096.00-193.00-21.00115.0074.00-51.00-237.00
Gross Profit Growth (1y) 222.14%145.98%28.70%48.54%32.19%31.95%-9.13%4.04%20.62%-34.25%-12.37%-20.53%-25.07%42.42%38.15%51.07%16.87%21.93%12.29%-12.37%25.35%10.40%12.51%43.71%13.87%16.35%14.47%12.33%21.09%65.31%64.29%63.96%50.12%4.74%-10.18%-23.45%-29.75%-25.08%-6.99%-18.60%-12.11%-139.83%0.44%28.95%16.28%292.11%-33.71%-40.80%-17.75%-8.68%7.13%19.43%-14.03%2.71%-26.38%-7.36%23.60%21.94%31.16%-0.39%-12.39%-7.64%10.33%-8.68%
Gross Profit Growth (3y) 72.54%33.87%0.82%7.09%6.11%7.31%3.23%7.69%1.84%4.52%10.78%1.71%3.16%24.23%20.40%23.91%18.60%16.13%13.08%12.25%20.01%28.53%28.38%38.32%27.45%26.30%19.09%12.13%8.49%9.06%11.13%0.72%-2.50%-32.24%-5.68%-7.03%-10.46%-16.93%-14.76%-14.67%-5.62%-11.26%-10.65%-3.04%-6.31%56.07%-19.44%-13.16%-4.39%4.58%1.13%3.29%-2.36%4.97%2.13%-5.55%
Gross Profit Growth (5y) 35.08%21.91%9.72%10.21%11.85%10.71%6.80%9.48%8.56%7.96%11.85%11.17%8.64%29.82%26.83%28.50%24.84%22.08%16.37%12.17%12.76%10.75%12.07%10.52%5.03%-21.07%9.55%8.16%5.47%-0.15%-1.78%-4.85%-2.38%-11.32%-9.84%-10.69%-12.68%-11.67%-13.35%-7.22%-2.23%-2.63%-7.19%-3.40%-2.29%32.14%-5.43%-9.84%
Gross Profit (QoQ) -893.73%141.14%-22.71%27.63%13.29%15.17%-10.80%13.58%13.08%-20.69%2.13%31.69%-38.36%5.71%-7.39%24.17%17.16%2.54%1.28%-3.94%22.23%-5.57%-20.97%37.41%7.66%-3.77%0.95%8.89%10.00%-5.33%-0.94%17.38%50.17%-5.91%-1.14%7.48%4.77%-19.31%-15.74%-1.38%11.75%0.16%-26.26%6.49%-150.64%352.58%-5.32%-3.97%-16.34%-12.84%-15.46%33.43%-7.12%2.25%-5.75%-3.95%10.96%-26.71%18.61%28.15%9.47%-21.17%-9.92%12.70%15.41%-5.83%-25.45%
Interest Coverage Ratio Growth (1y) -326.01%-83.14%225.29%1,079.74%248.95%56.84%-17.76%-8.30%17.02%-62.98%-47.33%-70.28%-52.37%65.45%89.12%268.46%68.74%62.72%35.81%-34.10%29.57%8.61%22.45%127.49%24.15%25.85%16.69%-15.74%5.25%-50.47%-40.97%-10.94%-24.70%48.21%-4.88%-374.71%-46.50%-39.01%-178.42%-5.14%-589.23%-276.50%246.67%125.56%121.61%135.34%-66.97%-63.03%-15.85%1.55%49.27%74.04%-54.55%-14.79%-66.17%-54.72%119.83%56.84%96.09%43.73%-36.66%-29.33%22.86%-156.62%
Interest Coverage Ratio Growth (3y) 57.94%-53.91%36.49%47.60%41.45%-1.33%-6.43%0.15%-2.02%-0.11%10.60%-10.30%1.36%43.00%46.52%76.77%39.49%30.53%24.73%8.10%19.18%-12.19%-5.52%19.52%-0.54%-2.60%-13.15%-59.55%-24.88%-23.50%-34.63%-65.98%-58.35%-53.20%3.04%-9.62%-17.30%-27.54%-27.57%28.04%-3.82%-14.12%39.65%29.35%27.70%32.11%-44.95%-33.71%-5.61%10.71%-0.32%4.24%-14.14%-1.89%-6.59%-33.30%
Interest Coverage Ratio Growth (5y) 25.92%-23.41%27.69%50.84%30.71%11.17%6.38%8.53%8.63%6.38%14.09%6.71%6.35%12.76%16.72%32.90%16.56%10.30%1.73%-38.47%-7.37%-9.35%-21.33%-47.29%-35.54%-24.53%-5.50%-11.14%-14.83%-22.52%-26.58%-24.64%-18.55%-10.55%-11.61%-13.83%-26.38%-19.93%-28.12%15.76%-2.33%-3.28%19.92%16.07%16.16%18.52%-16.66%-17.47%
Interest Coverage Ratio (QoQ) 1,515.93%-116.57%109.13%-1,024.47%220.53%23.16%-14.04%16.72%26.91%-35.42%-4.15%48.95%-59.85%-8.12%-45.90%138.67%39.47%5.02%5.40%9.30%34.49%-12.34%-48.86%114.91%12.74%-1.17%-4.99%17.28%14.28%-8.36%-31.39%46.48%-46.21%9.20%3.51%23.86%5.86%-29.91%-398.93%124.12%20.68%-190.12%-300.80%-12.23%56.46%174.89%-30.16%-5.10%-28.80%-29.99%-21.84%116.00%-14.08%2.91%-8.88%-43.59%61.07%-59.14%21.94%173.91%14.92%-48.91%-10.62%20.71%28.21%-11.18%-141.19%
Net Cash Flow Growth (1y) 99.35%-52.28%100.10%114.24%-6,850.00%-48.57%-133,700.00%1,170.45%-108.99%-180.80%192.22%-361.90%165.06%21.84%-68.10%124.86%-297.88%340.20%138.17%-6.87%48.93%92.86%-23.29%-342.48%40.58%33.12%-36.35%160.22%4,771.81%-941.41%22.76%-450.71%-103.96%102.38%55.44%122.12%-436.90%-113.10%51.15%290.63%170.02%6,475.76%-372.15%-91.87%-69.54%-107.79%76.36%137.70%-103.12%-23.17%72.76%15.52%-3,066.67%333.17%570.56%-405.07%2.32%13.80%-84.54%119.96%82.11%-48.69%662.50%7,204.90%
Net Cash Flow Growth (3y) 2.09%-30.03%47.66%-67.96%358.68%-32.47%632.48%102.25%-39.09%14.90%39.26%-15.36%13.04%77.80%-16.47%17.50%-37.52%101.38%5.16%10.79%152.91%-186.85%-15.69%-92.39%-3.21%-35.63%6.69%35.12%-114.97%-26.54%42.34%44.71%-47.00%30.03%-103.23%27.45%46.52%-38.40%-43.78%-8.93%81.19%-82.93%-29.57%-39.33%-32.02%-39.28%32.06%-118.12%-43.66%74.00%30.02%-11.06%-76.87%49.80%96.14%254.32%
Net Cash Flow Growth (5y) -3.86%-17.93%23.96%25.37%-148.89%8.52%272.58%-83.28%3.97%31.25%18.55%-2.40%82.51%-109.71%-14.56%-3.47%-25.48%26.47%17.28%1.08%-24.69%-15.63%7.08%34.64%43.73%17.36%-47.56%16.53%32.73%-16.33%-30.98%-10.14%-14.89%54.70%-19.25%17.01%-2.49%13.32%4.51%-36.05%27.11%78.74%-33.77%-32.90%-15.47%-33.43%18.71%161.44%
Net Cash Flow (QoQ) 312.60%-176.75%69.41%98.71%15,800.00%-99.84%4,300.00%-731.82%216.19%-513.62%141.84%-203.94%55.08%572.03%-218.83%125.82%-153.97%292.65%-7.38%-305.49%165.51%91.02%-63.78%-212.68%347.38%-24.02%-214.48%72.38%654.19%-63.67%8.32%2,042.42%-199.81%105.30%-409.45%75.81%160.00%246.03%-55.96%-687.24%98.54%4,093.94%13.81%5.27%33.25%-270.48%103.40%294.26%-134.10%-417.07%134.20%-105.17%-1,246.67%-14.36%245.02%-241.79%199.16%130.79%-194.02%54.60%215.52%-68.66%21.43%-140.69%431.33%365.82%1,063.31%
Net Income Growth (1y) 149.54%108.76%97.45%-29.28%125.93%89.33%-41.60%-12.54%37.43%-90.19%-136.28%966.33%-85.49%448.94%485.37%-90.68%360.27%102.33%39.24%-55.70%58.33%12.26%38.41%376.52%14.85%21.16%1.31%-25.44%28.31%-6.62%39.87%127.08%14.16%128.21%-25.84%-439.53%-53.41%-65.17%-293.91%-25.66%-1,301.92%-504.55%194.44%107.94%107.70%107.50%-102.05%-228.25%-97.41%43.12%1,204.17%130.02%-610.00%-65.07%-165.66%-237.41%501.96%127.50%157.47%28.27%-65.37%115.93%-8.00%-449.64%
Net Income Growth (3y) 52.38%26.33%-34.23%87.54%-23.33%0.65%-6.53%-4.58%-2.81%2.91%24.87%-23.94%1.89%131.88%111.25%-41.85%103.04%40.13%24.99%16.32%32.64%8.30%25.18%100.57%18.93%37.19%1.67%-97.88%-11.96%-9.46%-58.89%-126.95%-103.22%-73.42%10.74%-30.28%-24.45%-52.71%-26.77%49.60%-71.16%-24.26%30.33%26.63%78.33%26.78%-29.04%-36.25%-19.02%4.39%83.38%33.36%92.20%19.73%-29.72%-95.02%
Net Income Growth (5y) 24.80%16.88%17.55%-22.92%26.85%18.29%9.49%12.89%10.79%8.19%22.25%9.35%9.28%69.78%65.79%-19.75%65.08%42.44%15.16%-69.85%4.41%0.19%-36.97%-105.25%-62.76%-41.33%13.99%-10.51%-8.78%-25.77%-15.31%-24.47%-58.20%-19.15%-21.03%-33.45%-15.52%-44.45%-17.84%44.47%-13.24%-19.16%15.78%50.36%15.03%16.91%-39.89%-32.51%
Net Income (QoQ) -782.87%106.79%147.45%-66.60%56.17%52.96%-11.37%6.71%30.87%-52.82%32.74%67.67%-90.66%-274.47%4,001.22%-97.72%253.42%22.48%-5.70%12.75%55.36%-15.71%-70.00%303.03%10.15%3.92%3.28%-2.86%16.20%-13.10%-23.99%67.16%-15.43%30.17%23.41%-15.96%69.05%-57.70%-665.00%111.53%26.38%-335.48%-266.16%-10.30%57.46%154.97%-69.20%6.93%-58.55%-115.00%-1,829.17%102.16%2,190.00%15.72%-47.55%-136.69%256.86%-317.50%-9.77%207.33%-11.22%-45.05%-237.00%151.82%453.52%-76.59%-918.48%
Net Income towards Common Stockholders Growth (1y) 149.54%108.76%97.45%-29.28%125.93%89.33%-41.60%-12.54%37.43%-90.19%-136.28%966.33%-85.49%448.94%485.37%-90.68%360.27%102.33%39.24%-55.70%58.33%12.26%38.41%376.52%14.85%21.16%1.31%-25.44%28.31%-6.62%39.87%127.08%14.16%128.21%-25.84%-439.53%-53.41%-65.17%-293.91%-25.66%-1,301.92%-504.55%194.44%107.94%107.70%107.50%-102.05%-228.25%-97.41%43.12%1,204.17%130.02%-610.00%-65.07%-165.66%-237.41%501.96%127.50%157.47%28.27%-65.37%115.93%-8.00%-449.64%
Net Income towards Common Stockholders Growth (3y) 52.38%26.33%-34.23%87.54%-23.33%0.65%-6.53%-4.58%-2.81%2.91%24.87%-23.94%1.89%131.88%111.25%-41.85%103.04%40.13%24.99%16.32%32.64%8.30%25.18%100.57%18.93%37.19%1.67%-97.88%-11.96%-9.46%-58.89%-126.95%-103.22%-73.42%10.74%-30.28%-24.45%-52.71%-26.77%49.60%-71.16%-24.26%30.33%26.63%78.33%26.78%-29.04%-36.25%-19.02%4.39%83.38%33.36%92.20%19.73%-29.72%-95.02%
Net Income towards Common Stockholders Growth (5y) 24.80%16.88%17.55%-22.92%26.85%18.29%9.49%12.89%10.79%8.19%22.25%9.35%9.28%69.78%65.79%-19.75%65.08%42.44%15.16%-69.85%4.41%0.19%-36.97%-105.25%-62.76%-41.33%13.99%-10.51%-8.78%-25.77%-15.31%-24.47%-58.20%-19.15%-21.03%-33.45%-15.52%-44.45%-17.84%44.47%-13.24%-19.16%15.78%50.36%15.03%16.91%-39.89%-32.51%
Net Income towards Common Stockholders (QoQ) -782.87%106.79%147.45%-66.60%56.17%52.96%-11.37%6.71%30.87%-52.82%32.74%67.67%-90.66%-274.47%4,001.22%-97.72%253.42%22.48%-5.70%12.75%55.36%-15.71%-70.00%303.03%10.15%3.92%3.28%-2.86%16.20%-13.10%-23.99%67.16%-15.43%30.17%23.41%-15.96%69.05%-57.70%-665.00%111.53%26.38%-335.48%-266.16%-10.30%57.46%154.97%-69.20%6.93%-58.55%-115.00%-1,829.17%102.16%2,190.00%15.72%-47.55%-136.69%256.86%-317.50%-9.77%207.33%-11.22%-45.05%-237.00%151.82%453.52%-76.59%-918.48%
Net Margin Growth (1y) 1,123.0012,207.00147.00-457.00257.00246.00-277.00-93.00102.00-635.00-466.003,847.00-573.00259.00502.00-3984.00295.00229.0078.00-218.00158.0032.00164.00516.0081.00109.00-14.00-161.00116.00-315.00-112.00119.00-265.00419.00-148.00-2749.00-239.00-487.00-1092.00-1043.00-3973.00-4447.001,569.003,429.004,001.004,262.00-849.00-626.00-264.0035.00192.00475.00-41.00-108.00-285.00-230.00162.0061.00179.0031.00-77.00144.00-5.00-445.00
Net Margin Growth (3y) 1,482.0011,818.00-595.003,297.00-214.00-129.00-241.00-230.00-176.00-147.00114.00-355.00-120.00520.00743.00-3686.00534.00370.00228.00137.00355.00-174.0038.00474.00-67.00212.00-275.00-2791.00-388.00-383.00-1353.00-3673.00-4477.00-4515.00328.00-363.00-211.00-671.00-372.001,760.00-236.00-150.00912.003,277.003,696.004,188.00-941.00-382.00-143.00-13.0086.00276.0043.0097.00-111.00-644.00
Net Margin Growth (5y) 1,204.0012,306.00-16.00-905.00239.00132.001.0068.0064.00-6.00264.000.0077.00314.00617.00-3728.00385.00473.00-33.00-2493.00-149.00-242.00-1203.00-3318.00-4280.00-4721.00202.00-405.00-360.00-568.00-633.00-870.00-740.00-218.00-328.00-514.00-516.00-745.00-464.002,004.00-115.00-198.00806.003,078.003,781.004,393.00-768.00-795.00
Net Margin (QoQ) -10942.0012,233.00567.00-735.00142.00174.00-38.00-21.00131.00-349.00146.00174.00-606.00-180.004,459.00-4246.00226.0062.00-27.0033.00160.00-89.00-322.00408.0035.0043.0030.00-26.0062.00-80.00-117.00251.00-370.00123.00114.00-133.00314.00-444.00-2487.002,377.0067.00-1049.00-2438.00-553.00-407.004,966.00-578.0020.00-146.00-144.00-355.00382.00152.0013.00-73.00-134.0085.00-163.00-18.00258.00-16.00-45.00-166.00150.00206.00-195.00-605.00
Operating Income Growth (1y) 351.50%119.34%36.40%75.86%39.76%42.26%-26.69%-4.90%31.86%-57.74%-32.36%-61.65%-42.25%103.63%124.25%256.99%44.97%41.82%13.63%-41.87%30.09%7.31%20.99%125.65%16.73%18.74%9.16%-20.21%13.72%20.45%46.30%113.81%57.10%41.70%-9.18%-365.34%-46.30%-36.99%-177.56%-4.36%-571.82%-271.48%245.59%125.03%121.44%132.30%-69.54%-68.54%-26.39%-13.10%34.56%65.43%-48.65%0.17%-61.64%-46.27%113.30%49.65%74.48%25.69%-44.55%-36.42%16.07%-193.37%
Operating Income Growth (3y) 87.91%28.39%-12.22%-13.76%2.10%6.98%3.60%9.19%3.35%6.86%19.90%-7.33%2.89%45.79%45.54%67.30%30.09%21.80%14.49%1.53%19.97%15.35%24.55%56.73%27.76%26.55%13.20%-86.88%-1.37%2.45%-44.71%-99.34%-81.51%-52.27%0.85%-11.50%-18.41%-29.60%-29.93%27.69%-9.36%-21.64%37.45%28.67%27.67%31.64%-46.03%-34.61%-6.93%9.22%-3.43%3.77%-15.31%-1.58%-8.07%-38.04%
Operating Income Growth (5y) 42.52%18.49%11.50%5.89%14.95%13.25%8.86%11.30%10.88%9.23%17.88%7.46%7.65%34.69%37.55%51.53%31.51%25.27%14.80%-51.34%7.82%6.50%-27.44%-66.15%-48.75%-33.18%10.37%3.41%-0.60%-9.85%-14.49%-14.16%-8.88%-15.55%-15.91%-18.45%-27.14%-21.21%-29.23%15.70%-3.99%-6.32%19.13%15.86%15.95%17.79%-20.46%-18.41%
Operating Income (QoQ) -1,460.48%117.08%-34.83%44.83%20.00%20.44%-15.98%15.10%22.15%-37.94%8.99%59.59%-60.85%-0.66%-38.21%140.32%38.03%9.40%-1.63%-2.41%35.03%-12.34%-49.67%118.39%11.39%-1.17%-6.14%12.97%13.31%-9.15%-31.39%61.01%20.02%10.35%0.27%18.30%8.25%-29.27%-392.94%123.94%27.01%-187.07%-294.16%-8.24%53.84%173.93%-32.24%-7.28%-30.47%-30.27%-30.02%116.98%-17.92%7.97%-13.96%-32.65%60.11%-58.65%20.50%167.36%12.34%-51.79%-13.19%17.96%28.81%-12.00%-169.83%
Operating Margin Growth (1y) 1,220.0011,511.00-105.00249.00104.00144.00-295.00-73.00121.00-635.00-259.00-548.00-438.00362.00394.00546.00163.00152.00-16.00-388.00115.0011.00148.00498.00145.00152.0051.00-175.0051.00-323.00-147.00123.00-120.00237.00-119.00-3185.00-397.00-298.00-1363.00-550.00-3864.00-4693.001,697.003,594.003,985.004,507.00-693.00-454.00-181.00-116.0024.00123.00-248.00-33.00-252.00-188.00238.00162.00123.0065.00-177.00-172.0044.00-506.00
Operating Margin Growth (3y) 1,445.0011,020.00-658.00-373.00-213.00-129.00-160.00-76.00-155.00-121.00120.00-390.00-160.00526.00527.00656.00424.00316.00184.00-64.00311.00-160.0053.00446.0076.0066.00-214.00-3236.00-466.00-384.00-1628.00-3612.00-4381.00-4754.00215.00-141.00-276.00-484.00-359.002,590.00-60.00-302.001,028.003,262.003,557.004,358.00-921.00-519.00-191.0013.00-105.000.00-187.00-43.00-84.00-629.00
Operating Margin Growth (5y) 1,170.0011,535.00-280.00-214.0065.0035.00-27.0034.00106.0042.00319.00-67.0036.00354.00431.00605.00354.00229.00-82.00-3126.00-205.00-221.00-1429.00-3288.00-4185.00-4925.00120.00-192.00-345.00-570.00-624.00-472.00-576.00-363.00-454.00-472.00-704.00-633.00-587.002,524.00-70.00-174.00899.003,140.003,618.004,348.00-753.00-961.00
Operating Margin (QoQ) -10196.0011,697.00-461.00180.0096.0081.00-108.0035.00136.00-358.00114.00229.00-620.0019.00-176.00339.00180.0051.00-24.00-44.00170.00-117.00-396.00459.0065.0020.00-46.00106.0072.00-81.00-272.00332.00-302.0095.00-2.0089.0055.00-260.00-3068.002,877.00154.00-1326.00-2255.00-438.00-675.005,065.00-359.00-46.00-153.00-136.00-119.00227.00-88.005.00-21.00-143.00126.00-214.0043.00282.0051.00-253.00-15.0040.0055.00-36.00-566.00
Profit After Tax Growth (1y) 149.54%-91.20%97.96%-28.04%132.72%93.70%-36.08%-10.89%35.81%-90.45%-133.06%928.62%-85.74%448.94%485.37%-90.68%360.27%102.33%39.24%-55.70%58.33%12.26%38.41%376.52%14.85%21.16%1.31%-25.44%28.31%-6.62%39.87%127.08%14.16%128.21%-25.84%-440.19%-53.41%-65.17%-294.06%-25.42%-1,302.16%-504.55%194.36%107.94%107.70%107.50%-102.05%-228.25%-97.41%43.12%1,204.17%130.02%-610.00%-65.07%-165.66%-237.41%501.96%127.50%157.47%28.27%-65.37%115.93%-8.00%-449.64%
Profit After Tax Growth (3y) 52.77%-74.65%-34.23%87.54%-23.33%0.52%-6.61%-5.13%-3.77%1.99%21.06%-24.85%1.29%131.88%111.25%-41.85%103.04%40.13%24.99%16.32%32.64%8.30%25.18%100.57%18.93%37.19%1.67%-97.98%-11.96%-9.46%-58.91%-126.95%-103.23%-73.42%10.74%-30.28%-24.45%-52.71%-26.77%49.63%-71.16%-24.26%30.32%26.63%78.33%26.78%-29.04%-36.25%-19.02%4.39%83.38%33.36%92.20%19.73%-29.72%-95.02%
Profit After Tax Growth (5y) 24.80%-28.96%17.55%-22.92%26.85%18.20%9.44%12.50%10.14%7.61%20.00%8.56%8.90%69.78%65.79%-19.75%65.08%42.44%15.16%-69.90%4.41%0.19%-36.98%-105.25%-62.76%-41.33%13.99%-10.51%-8.78%-25.77%-15.31%-24.47%-58.20%-19.15%-21.03%-33.45%-15.52%-44.45%-17.84%44.49%-13.24%-19.16%15.78%50.36%15.03%16.91%-39.89%-32.51%
Profit After Tax (QoQ) 982.57%-93.21%147.45%-66.60%56.79%52.76%-10.05%8.02%30.50%-49.59%25.40%64.63%-90.82%-274.47%4,001.22%-97.72%253.42%22.48%-5.70%12.75%55.36%-15.71%-70.00%303.03%10.15%3.92%3.28%-2.86%16.20%-13.10%-23.99%67.16%-15.43%30.17%23.41%-15.96%69.05%-57.70%-666.09%111.51%26.38%-335.67%-265.86%-10.32%57.47%154.97%-69.20%6.93%-58.55%-115.00%-1,829.17%102.16%2,190.00%15.72%-47.55%-136.69%256.86%-317.50%-9.77%207.33%-11.22%-45.05%-237.00%151.82%453.52%-76.59%-918.48%
Property, Plant & Equipment (Net) Growth (1y) -11.92%-2.91%-1.10%2.17%3.73%3.11%6.90%3.96%4.55%4.70%3.39%4.83%2.31%3.88%2.39%0.25%-2.59%-3.30%-3.97%-1.40%2.26%3.76%5.47%4.54%7.48%104.43%113.13%119.70%118.01%11.32%7.17%4.64%1.83%3.46%-5.73%-6.20%-10.34%-13.15%-7.24%-8.25%-7.01%-6.47%-7.67%-7.75%-7.94%-4.18%-4.37%-4.66%-4.27%-8.21%-7.34%-7.47%-8.82%-7.50%-6.14%-7.84%-5.04%-3.42%-2.94%-1.93%
Property, Plant & Equipment (Net) Growth (3y) -2.19%1.74%1.97%2.17%3.56%4.13%4.17%3.89%4.21%2.99%1.38%1.69%0.55%1.19%0.63%1.39%1.22%1.10%2.30%27.06%29.24%31.32%33.81%33.16%34.06%33.95%33.63%33.03%29.13%29.19%25.79%0.01%-2.14%-3.43%-5.31%-5.63%-6.89%-7.41%-8.44%-8.01%-6.44%-6.90%-6.42%-6.30%-6.47%-6.64%-7.03%-6.65%-5.96%-6.67%-6.06%-6.40%-5.49%-5.78%
Property, Plant & Equipment (Net) Growth (5y) 0.02%2.75%2.34%2.31%2.05%2.12%2.24%2.39%2.77%2.40%2.75%17.41%17.97%18.93%19.02%18.86%18.83%18.89%18.91%18.76%16.88%17.32%16.95%16.24%16.07%15.64%14.75%13.85%13.02%12.79%11.25%-2.16%-3.72%-4.56%-5.63%-5.86%-6.48%-6.88%-7.70%-7.95%-6.56%-7.20%-6.63%-5.98%-5.71%-5.96%
Property, Plant & Equipment (Net) (QoQ) -11.84%1.06%-0.38%-0.76%1.48%-1.85%3.03%2.77%-0.78%1.75%0.21%3.35%-0.64%0.48%1.60%0.86%0.88%-0.96%-0.52%-1.99%0.14%-1.64%2.13%1.65%1.62%-0.03%1.23%4.51%93.29%4.23%4.35%3.70%-1.31%0.35%1.88%0.92%0.27%-8.57%1.38%-3.53%-2.87%-2.35%0.27%-2.22%-2.31%-3.61%0.19%-2.42%1.68%-3.80%-0.12%-2.01%-2.51%-2.89%-0.25%-3.44%-1.11%-1.46%-2.06%-0.51%0.58%-0.97%-1.04%
Return on Assets Growth (1y) 41.0044.0022.0018.000.001.00-3.007.005.007.0010.00-10.00-7.00-7.00-8.001.001.000.001.003.003.003.002.000.00-1.00-4.00-4.00-3.00-2.001.002.00-5.00-6.00-8.00-10.00-6.00-15.00-18.00-12.00-3.0016.0025.0019.0010.000.00-4.00-1.001.002.001.000.00-2.00-1.00-1.001.001.001.001.000.00-1.00
Return on Assets Growth (3y) 58.0043.0019.0026.0021.006.006.00-2.00-1.00-2.00-1.001.002.00-6.00-3.00-4.00-5.004.002.00-1.00-1.000.00-1.000.000.00-8.00-9.00-10.00-13.00-14.00-22.00-25.00-21.00-14.00-5.00-2.00-3.001.001.002.005.008.0017.0022.0018.009.000.00-3.00-1.001.001.001.001.00-1.00
Return on Assets Growth (5y) 56.0043.0021.0017.0015.000.00-1.002.001.001.000.000.000.00-9.00-7.00-6.00-8.00-4.00-5.00-7.00-10.00-11.00-21.00-26.00-23.00-17.00-8.00-4.00-6.00-7.00-7.00-4.00-3.00-3.00-3.00-5.00-5.000.001.003.006.008.0016.0022.0018.009.00
Return on Assets (QoQ) 14.0023.003.003.0016.001.00-1.000.000.00-2.00-1.0010.00-2.000.001.00-9.001.001.000.00-1.001.000.000.002.000.000.000.000.00-1.00-2.000.001.000.001.000.00-6.00-1.00-1.00-3.00-2.00-9.00-5.004.008.009.004.00-2.00-1.00-1.000.001.001.000.000.00-1.00-1.000.000.001.000.000.000.000.00-1.00
Return on Capital Employed Growth (1y) 51.0056.0027.002.000.00-4.00-6.00-8.00-5.00-2.003.006.005.004.001.000.000.000.003.003.004.003.000.00-3.00-7.00-8.00-5.00-3.002.003.00-6.00-9.00-10.00-14.00-7.00-17.00-23.00-14.00-3.0019.0033.0025.0013.002.00-4.00-2.000.000.000.00-1.00-2.000.000.002.003.001.00-1.00-1.00-4.00
Return on Capital Employed Growth (3y) 75.00343.0054.0021.0015.00-4.00-3.00-2.00-3.00-2.000.002.007.009.008.007.004.001.00-4.00-5.00-2.00-2.00-2.00-2.00-12.00-14.00-16.00-19.00-19.00-28.00-32.00-25.00-16.00-6.00-1.00-3.004.004.005.0010.0011.0021.0029.0022.0011.002.00-4.00-1.001.001.000.000.00-3.00
Return on Capital Employed Growth (5y) 72.00343.0056.0024.0021.000.000.001.000.00-2.00-3.00-3.001.004.003.001.00-8.00-10.00-12.00-17.00-16.00-27.00-35.00-30.00-22.00-12.00-6.00-8.00-8.00-7.00-4.00-2.00-2.00-4.00-5.00-6.002.004.006.0010.0011.0021.0028.0023.0010.00
Return on Capital Employed (QoQ) -270.00287.0031.003.001.00-1.001.00-2.00-2.00-3.00-2.001.002.002.001.001.000.00-1.001.000.001.002.001.000.000.00-1.00-2.00-4.00-1.001.001.001.000.00-8.00-1.00-1.00-4.000.00-11.00-8.006.0010.0011.006.00-2.00-1.000.000.000.001.00-1.000.00-1.00-1.001.001.001.000.00-1.00-1.000.00-2.00
Return on Equity Growth (1y) -215.00-63.00-10.0021.00-85.00-245.00-301.00-501.00152.00318.00459.00620.003.008.00-33.00-15.0018.005.00-37.00-34.00-14.00-8.00-34.00-32.00-16.00-16.00-1.002.00-29.00-31.00-38.00-49.00-32.00-113.00-424.00-362.00-31.00118.00487.00408.0068.00-1.00-55.00-19.006.009.0012.00-1.00-10.00-6.00-7.002.007.004.007.004.00-6.00
Return on Equity Growth (3y) -289.00-156.00-58.00-158.00-320.0058.00139.0070.0080.00125.00103.00173.00331.00390.00571.007.005.00-104.00-81.00-11.00-19.00-72.00-63.00-58.00-55.00-74.00-79.00-76.00-160.00-464.00-408.00-92.00-26.0024.00-3.004.004.008.0027.0042.00126.00444.00388.0064.002.00-49.00-18.003.007.0012.005.00-10.00
Return on Equity Growth (5y) -217.002.0060.00-3.005.0079.0090.0075.0077.0054.0038.00144.00307.00354.00541.00-37.00-42.00-143.00-128.00-72.00-163.00-535.00-474.00-121.00-50.00-11.00-32.00-40.00-43.00-31.00-19.00-18.00-18.00-18.00-23.000.007.0013.0028.0039.00124.00444.00394.0064.00
Return on Equity (QoQ) -124.00-87.00-2.00-2.004.00-4.0010.0011.00-101.00-165.00-46.00-189.00552.001.0095.00-29.00-65.006.0055.00-11.00-32.00-7.0013.00-8.00-12.00-1.00-14.00-6.005.00-1.001.00-2.00-26.00-4.00-6.00-13.00-9.00-85.00-317.0050.00321.0064.0052.00-29.00-20.00-4.00-2.006.006.00-1.001.00-7.00-3.003.001.002.001.000.003.00-1.00-9.00
Return on Invested Capital Growth (1y) -220.00613.00-745.0079.00344.00-743.001,618.00264.00-206.00715.00-1604.00-246.00-12.00-6.00-7.00-5.009.005.001.00-1.00-5.00-3.00-15.00-16.00-8.00-6.002.004.00-17.00-19.00-22.00-33.00-16.00-40.00-71.00-44.002.0041.00104.0080.0053.003.00-27.00-109.00-35.002.002.0087.00-1.00-8.00-5.003.00-2.005.003.000.00-41.00
Return on Invested Capital Growth (3y) -184.004,481.00-668.00213.00-707.00-606.0097.00126.00-34.008.0012.00-209.00714.00-1609.00-253.00-8.00-5.00-21.00-23.00-3.00-5.00-12.00-13.00-29.00-28.00-35.00-45.00-40.00-65.00-91.00-73.00-30.00-18.0011.003.0040.003.006.00-73.0020.0045.0079.0058.0017.00-4.00-30.00-18.00-38.00-1.00-1.0090.00-43.00
Return on Invested Capital Growth (5y) -212.004,496.00-650.00-5.002.00-610.0090.00130.00-32.00-6.00-5.00-221.00704.00-1622.00-265.00-33.00-30.00-40.00-52.00-36.00-64.00-105.00-90.00-43.00-28.00-2.00-9.0015.00-22.00-14.00-102.00-13.00-14.00-14.00-19.004.00-3.002.0017.0018.0043.0076.0061.00-25.00
Return on Invested Capital (QoQ) -4700.005,146.00-661.00-5.00-45.00162.00-35.00-4.00220.00-924.002,326.00-1358.00-249.00-4.008.00-1.00-15.002.008.000.00-1.00-2.003.00-2.00-4.00-1.00-8.00-3.004.001.000.00-1.00-17.00-1.00-3.00-12.000.00-26.00-34.0015.0047.0013.0029.00-9.0020.00-37.000.00-91.0094.00-1.000.00-6.006.00-7.002.003.001.00-1.000.000.00-40.00
Return on Sales Growth (1y) 11.00122.001.00-5.003.002.00-3.00-1.001.00-6.00-5.0038.00-6.003.005.00-40.003.002.001.00-2.002.000.002.005.001.001.000.00-2.001.00-3.00-1.001.00-3.004.00-1.00-27.00-2.00-5.00-11.00-10.00-40.00-44.0016.0034.0040.0043.00-8.00-6.00-3.000.002.005.000.00-1.00-3.00-2.002.001.002.000.00-1.001.000.00-4.00
Return on Sales Growth (3y) 15.00118.00-6.0033.00-2.00-1.00-2.00-2.00-2.00-1.001.00-4.00-1.005.007.00-37.005.004.002.001.004.00-2.000.005.00-1.002.00-3.00-28.00-4.00-4.00-14.00-37.00-45.00-45.003.00-4.00-2.00-7.00-4.0018.00-2.00-2.009.0033.0037.0042.00-9.00-4.00-1.000.001.003.000.001.00-1.00-6.00
Return on Sales Growth (5y) 12.00123.000.00-9.002.001.000.001.001.000.003.000.001.003.006.00-37.004.005.000.00-25.00-1.00-2.00-12.00-33.00-43.00-47.002.00-4.00-4.00-6.00-6.00-9.00-7.00-2.00-3.00-5.00-5.00-7.00-5.0020.00-1.00-2.008.0031.0038.0044.00-8.00-8.00
Return on Sales (QoQ) -109.00122.006.00-7.001.002.000.000.001.00-3.001.002.00-6.00-2.0045.00-42.002.001.000.000.002.00-1.00-3.004.000.000.000.000.001.00-1.00-1.003.00-4.001.001.00-1.003.00-4.00-25.0024.001.00-10.00-24.00-6.00-4.0050.00-6.000.00-1.00-1.00-4.004.002.000.00-1.00-1.001.00-2.000.003.000.000.00-2.001.002.00-2.00-6.00
Revenue Growth (1y) 29.70%127.85%50.93%25.71%23.70%22.62%4.76%3.82%16.40%7.81%8.54%21.65%0.55%8.08%16.77%12.84%13.66%18.42%15.84%13.02%12.84%6.03%2.19%2.01%0.01%2.13%3.63%-1.24%8.33%71.43%71.26%83.19%77.01%8.14%5.37%-2.30%-7.49%-10.34%-7.68%-15.59%-21.85%-69.76%-15.70%0.55%6.07%149.04%-14.21%-14.10%0.78%12.08%26.55%12.76%4.02%9.21%1.09%5.05%7.56%3.92%-3.03%-5.62%-12.17%-5.89%0.03%0.22%
Revenue Growth (3y) 23.15%44.42%19.72%16.66%13.13%12.63%9.91%12.54%9.98%11.33%13.66%15.76%8.85%10.71%11.39%9.17%8.65%8.64%7.05%4.42%6.93%22.90%21.95%22.66%24.24%23.71%23.20%20.91%21.05%18.45%18.55%14.75%8.57%-33.57%-6.40%-6.05%-8.47%-12.28%-12.60%-10.00%-5.82%-5.50%-2.91%-0.88%3.60%44.99%3.15%0.58%4.08%8.35%7.45%3.79%-0.58%2.22%-0.65%-0.21%
Revenue Growth (5y) 16.37%30.98%18.34%15.15%13.18%12.40%9.46%10.44%8.47%8.36%9.23%9.34%6.92%18.90%19.66%18.67%19.72%18.91%17.23%15.30%14.89%12.47%12.02%8.76%6.75%-12.49%7.79%8.45%8.02%4.59%3.80%5.47%6.47%-3.93%-2.30%-4.29%-4.27%-3.74%-3.10%-2.89%-1.34%-0.86%-2.15%-0.70%0.99%24.42%1.26%-0.76%
Revenue (QoQ) -38.97%66.78%13.28%12.48%7.22%10.47%-5.65%10.68%6.29%-5.63%-6.49%24.09%-1.56%-4.99%4.81%2.57%5.82%2.65%1.28%3.31%10.26%0.41%-1.19%3.15%3.60%-3.23%-1.36%1.13%5.80%-1.80%-6.00%10.92%67.43%-1.90%0.55%7.18%2.29%-4.41%-6.76%1.48%-0.87%-1.58%-14.75%-6.05%-61.64%174.42%1.68%-0.89%-9.95%-5.47%1.81%16.28%0.15%6.74%-9.28%7.27%5.14%-1.20%-5.73%9.84%1.58%-7.80%-8.25%2.21%8.85%-2.01%-8.06%
Share-based Compensation Growth (1y) -14.81%-45.83%-38.24%-11.11%-8.70%-61.54%-66.67%-70.83%-80.95%-80.00%0.00%57.14%225.00%850.00%842.86%-9.09%53.85%36.84%-62.12%160.00%80.00%57.69%64.00%57.69%44.44%29.27%29.27%26.83%5.77%379.25%18.87%19.23%21.82%-72.44%11.11%16.13%-17.91%-18.57%-10.00%-31.94%-16.36%-17.54%-19.05%2.04%15.22%0.00%-37.25%0.00%-15.09%-2.13%43.75%-20.00%-24.44%-26.09%-23.91%-22.50%11.76%17.65%11.43%6.45%2.63%0.00%5.13%-51.52%
Share-based Compensation Growth (3y) -47.09%-65.33%-40.95%-25.87%-17.32%-9.93%46.48%-25.31%-1.61%37.51%52.86%54.87%108.01%173.69%80.26%55.05%58.74%40.77%-7.05%73.25%40.10%113.77%36.08%33.60%23.01%19.52%19.52%20.65%1.89%2.45%5.93%-1.96%-5.78%-43.02%-6.80%-6.92%-7.52%-12.43%-22.97%-11.45%-6.47%-6.90%-9.95%-6.54%-9.59%-10.23%-11.79%-14.73%-10.50%-5.23%6.82%-12.93%-4.66%-4.55%-3.76%-26.32%
Share-based Compensation Growth (5y) -5.83%-11.54%-5.96%-0.75%9.37%9.54%14.32%11.30%19.88%39.59%49.91%49.34%68.91%163.49%55.18%41.32%38.81%29.80%1.18%48.41%22.42%17.00%20.30%13.51%5.02%2.77%4.46%4.05%0.38%-2.37%-9.60%-0.78%-3.93%-28.95%-6.10%-8.39%-12.69%-13.45%-12.94%-15.51%-7.13%-6.84%-9.15%-7.60%-3.25%-3.17%-4.27%-20.38%
Share-based Compensation (QoQ) 77.78%-29.17%-20.59%-14.81%13.04%-19.23%14.29%-12.50%-52.38%-30.00%0.00%-42.86%-50.00%250.00%57.14%18.18%46.15%247.37%-84.85%100.00%30.00%-3.85%4.00%38.46%13.89%0.00%0.00%26.83%1.92%0.00%-1.89%5.77%361.82%-75.20%-1.59%8.06%4.48%0.00%2.86%-23.61%3.64%10.53%-22.22%-6.12%2.17%8.51%-1.96%6.00%-11.32%-31.91%56.25%-10.00%2.22%0.00%-13.04%-15.00%0.00%2.94%-11.43%22.58%5.26%-2.50%-15.38%18.18%2.56%2.50%-60.98%
Shareholder's Equity Growth (1y) -20.53%36.57%14.36%18.91%11.26%-7.34%-30.84%71.61%71.33%74.26%90.60%607.28%177.20%241.14%466.67%1.78%70.83%43.10%32.17%2.44%171.89%122.90%129.28%3.32%64.33%183.58%176.27%91.58%165.18%36.17%27.99%2.21%-9.62%-10.98%-23.34%1.65%-74.25%-87.36%-75.63%1.48%2.27%121.98%26.00%1.37%20.73%6.32%12.41%1.31%28.32%37.43%26.15%0.98%123.00%115.63%127.20%-59.29%-56.99%-51.60%-48.48%13.72%
Shareholder's Equity Growth (3y) 5.95%18.76%12.37%40.02%41.73%53.62%48.55%33.70%34.83%51.33%33.48%36.08%34.91%93.89%77.43%86.64%135.80%2.51%96.89%108.36%103.05%26.57%127.97%104.94%100.89%26.48%57.92%50.92%39.43%25.79%-14.86%-46.48%-37.93%1.78%-38.03%-37.02%-38.26%1.50%-31.75%-33.17%-29.86%1.38%16.58%48.03%21.34%1.22%51.17%46.60%47.69%-25.32%7.17%12.78%13.87%-22.39%
Shareholder's Equity Growth (5y) 16.91%17.03%17.42%25.51%17.72%19.95%27.22%26.54%27.48%28.85%29.83%39.52%37.34%65.64%77.51%80.92%110.46%16.10%78.84%61.43%52.38%16.07%22.49%-0.63%8.66%15.85%0.73%-0.71%-3.60%15.41%-5.29%-18.40%-19.47%1.60%-18.09%-18.25%-19.70%1.36%-1.87%-2.43%-0.22%-15.60%8.73%27.62%15.90%-13.65%
Shareholder's Equity (QoQ) -62.65%-0.49%24.30%2.59%-2.22%-3.45%-11.86%11.54%-4.86%-26.10%75.73%10.68%5.84%53.94%1,409.40%-86.41%72.15%19.67%263.46%-77.18%44.20%10.53%181.70%-39.44%18.22%13.69%26.94%-3.68%104.01%10.75%-11.97%33.32%4.76%4.10%-29.70%17.89%3.18%-10.34%-6.79%-70.13%-49.34%72.79%288.15%-69.90%9.97%-1.93%212.27%-64.15%-3.16%3.69%181.44%-54.59%3.72%-4.82%125.29%0.27%0.29%0.28%-59.64%5.95%12.86%6.75%-10.91%
Tax Rate Growth (1y) -39.001,097.00-1989.00-166721.00-556.00-908.00721.00-925.00-124.002,698.00-2157.00170,348.00-5317.00-925.002,851.00-182994.006,622.0049.00-162.0017,584.00-250.0025.00456.00-3650.00528.00453.00327.00781.00-1130.00-1908.00-1619.00-2278.00794.00-219.00904.003,369.00-2442.00892.00933.00-1719.00709.00685.00-4832.002,533.001,923.00-403.0010,876.00-2307.005,643.00-1049.00-11240.001,805.003,730.003,771.00-6639.00874.0056,588.00-5494.002,267.00-690.006,499.0011,027.00
Tax Rate Growth (3y) -719.002,887.00-3424.002,703.00-5997.00864.001,416.00-13571.001,182.001,821.00533.004,938.001,055.00-852.003,145.00-169060.006,901.00527.00621.0014,715.00-851.00-1430.00-837.00-5147.00192.00-1674.00-389.001,872.00-2778.00-1235.00217.00-629.00-939.001,358.00-2995.004,183.00190.001,174.006,977.00-1493.008,275.00-767.00-5196.002,031.002,277.003,407.00-7141.002,512.003,554.0049,119.00-10328.00-865.003,914.0066,858.00-1105.00
Tax Rate Growth (5y) 586.002,010.00-735.00-162708.00375.00938.001,710.00364.001,460.002,299.001,315.002,070.00454.00-2307.001,852.00-170557.006,565.00-1600.00-95.0015,806.00-2499.00-757.001,000.00-3497.00-1541.00-97.00-4288.002,686.00-146.00-953.006,261.00-402.006,627.00-94.00-3360.003,680.003,854.00-492.00-6327.005,143.003,837.0055,163.00-10102.006,701.002,462.0066,494.00-1608.00
Tax Rate (QoQ) -1369.002,422.00164,260.00-165353.00-232.00-664.00-472.00812.00-585.00966.00-2118.001,613.002,237.00-3889.00170,387.00-174052.006,629.00-113.00-15458.0015,564.0055.00-323.002,288.00-2270.00330.00108.00-1818.001,908.00255.00-18.00-1364.00-2.00-524.00270.00-2022.003,069.00-1536.001,393.00443.00-2741.001,797.001,434.00-2209.00-313.001,774.00-4083.005,156.00-923.00-552.007,196.00-8027.007,027.00-7245.00-2996.005,018.00-2954.00-5392.008,729.00491.0052,760.00-67474.0016,490.00-2466.0059,949.00-62945.00
Total Debt Growth (1y) -7.27%-14.26%-5.73%3.92%16.85%21.74%50.38%23.21%25.75%31.70%-0.46%7.22%0.52%-0.05%-1.91%-2.66%-2.77%-0.94%-0.99%-9.13%-9.72%-8.12%-8.05%1.83%86.57%197.06%197.36%183.09%55.44%-6.52%-6.83%-4.20%-5.49%-5.27%-4.98%-4.40%-2.26%6.35%-3.12%-5.11%-9.08%-17.79%-12.93%-99.46%-99.38%-99.56%-99.38%303.72%136.19%15.60%27.60%-77.60%-49.60%66.87%74.29%181.76%-58.00%-19.49%-47.78%-78.29%
Total Debt Growth (3y) 4.48%-2.56%10.25%10.72%15.65%15.87%15.57%17.02%13.66%8.74%7.12%9.25%-1.12%-1.75%-4.09%-3.11%-3.70%-3.43%17.87%39.31%39.37%37.85%37.83%36.64%36.58%40.30%39.95%38.04%38.08%37.38%12.82%-1.98%-4.99%-4.57%-5.65%-6.09%-7.11%-82.97%-82.32%-84.38%-82.68%-72.48%-76.27%-83.94%-81.02%-82.99%-80.51%-79.67%-76.08%36.58%-20.63%15.81%5.12%-48.45%
Total Debt Growth (5y) 7.59%4.02%5.52%7.21%8.62%8.60%6.43%7.84%5.98%3.54%15.66%28.90%21.46%22.28%20.67%20.36%19.86%19.56%19.19%19.07%19.10%19.13%19.32%20.78%18.59%20.16%19.49%18.12%17.30%-57.80%-61.81%-67.96%-65.92%-54.69%-58.48%-66.57%-63.71%-66.12%-63.38%-62.57%-59.03%-57.94%-69.07%-64.59%-63.79%-68.69%
Total Debt (QoQ) 15.96%-7.12%-9.13%-5.25%-0.10%8.92%12.34%5.80%-5.96%34.54%-7.96%7.98%-1.51%1.69%-0.86%1.24%-2.07%-0.20%-1.62%1.13%-0.23%-0.25%-9.71%0.47%1.53%-0.16%-0.01%84.08%61.66%-0.06%-4.81%1.08%-2.78%-0.39%-2.12%-0.29%-2.56%-0.08%-1.52%1.94%6.02%-8.98%-3.54%-2.33%-4.14%-3.60%-99.40%11.70%-32.86%36.17%295.31%-34.65%-67.14%50.31%-30.61%47.06%8.80%56.99%12.18%-78.08%108.57%1.83%-53.36%