Dollar General Growth Metrics (2010-2025) | DG

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Jul2010 Oct2010 Jan2011 Apr2011 Jul2011 Oct2011 Feb2012 May2012 Aug2012 Nov2012 Feb2013 May2013 Aug2013 Nov2013 Jan2014 May2014 Aug2014 Oct2014 Jan2015 May2015 Jul2015 Oct2015 Jan2016 Apr2016 Jul2016 Oct2016 Feb2017 May2017 Aug2017 Nov2017 Feb2018 May2018 Aug2018 Nov2018 Feb2019 May2019 Aug2019 Nov2019 Jan2020 May2020 Jul2020 Oct2020 Jan2021 Apr2021 Jul2021 Oct2021 Jan2022 Apr2022 Jul2022 Oct2022 Feb2023 May2023 Aug2023 Nov2023 Feb2024 May2024 Aug2024 Nov2024 Jan2025 May2025 Aug2025 Oct2025
Growth Ratios
Assets Growth (1y) 1.49%0.57%6.03%5.52%7.01%7.41%5.90%4.89%4.82%1.03%1.18%0.94%3.14%3.35%3.41%3.78%0.44%3.28%3.77%5.57%3.68%4.24%4.33%3.84%7.24%5.91%6.79%6.03%5.49%70.53%69.33%70.82%72.86%16.64%17.93%16.69%13.31%1.56%-1.39%-0.87%1.80%6.81%10.80%11.89%10.47%10.56%7.64%5.58%5.89%4.04%4.67%2.73%1.09%-0.07%-0.50%0.82%
Assets Growth (3y) 4.42%2.96%4.34%3.76%4.98%3.89%3.48%3.19%2.78%2.55%2.78%3.41%2.41%3.62%3.84%4.39%3.75%4.47%4.96%5.14%5.46%23.48%23.56%23.44%25.05%28.19%28.71%28.33%27.37%26.41%25.34%25.48%25.86%8.16%8.81%8.98%8.41%6.25%5.55%5.40%5.99%7.11%7.67%6.66%5.75%4.76%3.88%3.02%
Assets Growth (5y) 3.35%3.10%4.04%4.13%3.80%3.84%3.71%3.79%3.84%3.55%3.88%4.02%3.97%14.98%15.15%15.56%15.28%17.79%18.22%18.30%18.10%17.40%17.02%16.82%17.67%17.97%18.43%18.58%18.37%18.99%18.62%18.47%18.46%7.80%7.74%7.02%6.40%4.51%4.14%3.93%
Assets (QoQ) 1.77%-1.91%2.17%-0.49%0.84%3.41%1.68%0.92%1.22%1.96%0.71%0.85%-2.44%2.11%0.48%3.05%-2.25%2.18%0.83%-0.27%0.52%2.66%2.58%-2.05%1.06%2.75%2.10%1.15%-0.19%3.61%1.37%0.63%61.35%2.88%2.26%1.84%8.86%4.02%1.18%-1.11%-2.42%1.00%1.72%1.55%2.39%4.76%2.72%0.26%2.48%1.99%0.75%0.56%0.69%2.59%-1.11%-1.04%-0.47%2.15%0.21%
Capital Expenditures Growth (1y) 1.05%75.08%50.73%-5.83%58.61%25.34%3.22%-22.27%2.60%0.47%-9.48%-19.92%-43.81%-32.45%-28.30%-9.57%18.84%37.08%43.98%38.03%-0.96%14.76%-1.25%30.93%45.02%1.00%26.42%2.23%14.71%21.00%3.08%16.23%-12.07%-28.13%25.03%45.42%35.01%54.23%21.53%23.83%42.11%5.25%-4.57%-11.90%1.39%56.69%60.74%65.73%28.97%7.31%12.67%-4.70%-5.83%-12.62%-27.75%-40.66%-14.93%13.93%-8.16%
Capital Expenditures Growth (3y) 18.04%30.15%12.09%-16.31%-2.94%-5.25%-12.50%-17.43%-11.84%-2.38%-2.23%-0.01%-12.88%2.05%0.64%17.79%19.51%16.69%21.58%22.71%18.11%11.94%8.77%15.87%13.51%-4.23%17.67%20.00%10.84%10.28%16.13%27.92%19.04%5.27%13.19%16.63%24.83%36.50%23.07%21.83%22.94%20.96%20.01%11.64%7.18%13.68%9.37%-2.14%1.09%2.23%-9.24%
Capital Expenditures Growth (5y) 1.89%15.34%7.77%-6.06%1.48%6.00%-0.97%0.34%-0.32%1.52%3.13%6.00%1.93%5.37%5.85%14.20%11.48%6.68%18.30%25.58%14.36%9.23%14.35%22.88%22.92%7.35%13.57%13.52%14.43%17.21%19.16%25.04%17.14%14.43%21.30%20.17%18.76%18.99%8.70%0.45%8.28%11.99%2.78%
Capital Expenditures (QoQ) -20.81%33.48%67.54%-42.94%37.20%14.91%4.68%-3.89%8.42%-5.37%-21.16%26.86%6.16%-14.74%-30.26%-10.99%27.64%-9.51%-12.04%16.97%47.23%-4.95%-15.67%-16.07%70.60%-18.22%11.81%-7.05%18.82%2.37%-9.58%4.30%25.33%-12.79%1.95%-21.10%2.45%51.71%18.58%-26.75%17.04%19.54%20.82%-15.93%-13.32%8.39%11.54%-3.26%33.96%11.19%15.01%-24.72%11.47%16.74%-2.72%-25.61%3.43%-3.48%-20.10%6.65%38.52%-22.20%
Cash & Equivalents Growth (1y) 170.52%-59.83%-50.16%-74.65%-78.00%18.67%20.24%11.64%17.35%26.14%16.23%259.04%6.95%1.92%30.44%14.69%35.34%4.67%-15.56%-72.76%-16.63%2.50%9.71%18.97%9.74%15.75%12.96%42.32%37.86%23.87%15.25%-11.95%-4.53%-2.16%5.90%2.05%886.28%1,040.20%696.68%472.81%-74.27%-89.40%-77.78%-74.95%-51.22%4.02%-25.77%10.66%-6.72%8.20%0.75%40.81%130.21%246.35%47.01%73.57%17.94%5.06%130.92%
Cash & Equivalents Growth (3y) -11.28%-15.60%-11.36%0.54%-34.89%15.12%22.16%66.28%19.32%10.40%8.58%3.90%6.47%3.02%6.51%-28.10%7.39%7.48%1.52%-22.74%8.05%13.69%12.62%14.24%13.04%11.94%11.30%8.54%135.02%139.97%113.44%72.66%34.31%5.74%23.30%13.56%7.37%7.92%9.53%16.66%-51.08%-50.77%-45.02%-26.92%1.56%57.38%3.21%39.32%36.31%57.91%50.67%
Cash & Equivalents Growth (5y) 0.22%-8.50%-5.16%-20.50%-20.80%10.36%11.05%8.30%9.22%9.81%9.67%13.69%12.80%9.41%9.48%-14.17%10.26%8.52%5.02%-16.15%64.04%74.96%64.51%54.19%29.67%11.13%19.53%12.91%10.26%8.78%9.91%7.37%1.97%5.88%6.99%17.94%21.60%36.34%14.24%31.15%-20.48%-15.37%-10.82%
Cash & Equivalents (QoQ) 26.36%-15.46%109.09%21.11%-81.24%4.89%6.36%5.08%1.23%6.28%-1.24%10.45%8.80%-2.07%205.08%-67.10%3.69%25.33%168.24%-61.18%-19.81%1.10%-13.46%18.83%-1.41%8.22%-6.15%9.61%3.98%5.61%18.24%6.18%-6.58%-1.73%-9.67%15.13%-4.26%6.36%-12.95%1,012.65%10.68%-25.68%-37.41%-50.02%-54.41%55.79%-29.43%-2.67%-2.79%11.18%5.20%-17.96%12.76%3.52%47.02%34.14%69.65%-56.06%73.58%-8.85%51.12%-3.42%
Cash from Investing Activities Growth (1y) -0.94%-75.63%-50.97%5.67%-59.12%-25.20%-2.90%22.52%-2.63%-0.55%9.51%264.50%43.85%32.74%28.59%-143.90%-18.79%-37.75%-44.74%-38.42%1.12%-13.41%2.23%-27.33%-45.36%-2.15%-27.70%-5.39%-14.37%-20.73%-3.20%-15.95%12.01%28.37%-25.12%-45.92%-35.11%-54.90%-21.53%-23.49%-42.04%-5.08%5.17%11.79%-1.42%-56.74%-61.99%-65.29%-28.76%-7.27%-12.32%4.39%5.65%12.43%27.62%40.81%14.89%-13.63%8.24%
Cash from Investing Activities Growth (3y) -18.13%-30.28%-12.02%47.40%2.85%5.40%12.72%17.60%11.87%2.33%2.21%0.01%12.96%-1.66%-0.35%-40.50%-19.52%-16.86%-21.81%-22.92%-18.02%-11.83%-8.82%-15.88%-13.52%4.05%-18.14%-21.26%-10.79%-10.23%-16.21%-27.84%-19.08%-5.25%-12.98%-16.70%-24.85%-36.64%-23.13%-21.65%-22.86%-20.89%-19.94%-11.71%-7.20%-13.77%-9.61%2.20%-1.12%-2.20%9.31%
Cash from Investing Activities Growth (5y) -1.91%-15.42%-7.76%6.09%-1.49%-5.75%1.21%0.28%0.32%-1.54%-3.15%-6.05%-1.86%-5.32%-5.90%-24.12%-11.43%-6.65%-18.47%-25.74%-14.34%-9.19%-14.40%-22.90%-22.93%-7.53%-13.70%-14.20%-14.39%-17.15%-19.24%-24.95%-17.13%-14.41%-21.28%-20.23%-18.78%-19.10%-8.70%-0.37%-8.29%-11.95%-2.76%
Cash from Investing Activities (QoQ) 20.90%-33.56%-67.51%42.96%-37.63%-14.80%-4.66%3.78%-8.29%5.64%21.20%-27.46%-6.09%15.08%243.25%-143.50%-27.09%9.85%11.93%-17.72%-47.37%5.27%15.77%15.91%-69.03%18.33%-9.69%4.00%-18.78%-2.10%9.48%-4.18%-25.38%12.72%-1.71%20.94%-2.07%-52.45%-18.61%26.80%-17.02%-19.61%-20.52%15.80%13.43%-7.94%-12.11%3.20%-33.80%-11.56%-14.39%24.59%-11.48%-16.81%2.63%25.59%-3.47%3.45%20.38%-7.01%-38.14%22.04%
Cash from Operations Growth (1y) 145.11%-7.03%65.52%5.96%-13.84%3.42%54.03%-1.24%-23.57%86.28%-12.90%2.73%70.80%-30.11%27.91%7.48%47.22%-8.79%-36.62%19.79%9.11%81.30%47.72%-17.50%26.37%-29.18%7.72%37.16%7.48%98.95%16.87%-4.52%4.66%1.40%27.29%-8.35%202.39%110.49%-10.25%-14.61%-59.51%-47.52%90.92%29.73%-36.06%-18.88%-66.98%15.22%-57.48%7.44%138.30%28.98%247.33%84.64%-24.17%-15.68%27.62%-2.15%85.09%
Cash from Operations Growth (3y) 17.30%21.44%30.47%2.44%4.00%10.43%19.72%2.93%24.33%5.90%-10.95%9.77%40.00%4.95%6.19%2.03%26.62%5.41%0.28%10.67%14.01%36.70%22.98%2.61%12.44%12.63%17.02%6.27%50.39%61.93%10.12%-9.25%8.61%3.85%29.69%0.51%-7.84%-3.59%-17.29%8.48%-52.08%-22.95%14.52%24.46%-1.89%17.18%-15.82%7.81%23.52%24.75%49.55%
Cash from Operations Growth (5y) 32.34%2.69%12.48%6.72%12.56%17.36%9.95%1.51%21.52%8.80%2.36%8.40%30.10%10.25%8.56%6.82%17.96%18.76%8.45%3.47%36.22%40.38%16.27%-3.30%11.72%9.56%22.39%5.86%-2.51%12.57%-3.39%2.24%-19.02%-0.48%11.41%8.58%2.94%12.19%0.44%6.78%-13.37%-3.74%16.09%
Cash from Operations (QoQ) 106.22%-33.82%238.09%-46.88%-21.78%17.84%116.43%-56.81%-6.12%75.50%38.78%-66.57%128.82%-17.94%63.67%-44.43%-6.36%50.18%37.53%-23.88%-41.99%4.36%159.93%-30.66%-3.61%-14.97%45.17%6.21%-45.98%29.33%84.84%-16.77%0.00%-24.03%51.01%-8.78%-3.11%-4.63%8.73%200.98%-32.56%-59.33%3.45%42.70%-12.58%47.94%-29.71%-29.66%10.90%-39.79%145.32%-74.05%180.25%33.55%32.78%-30.11%48.98%-45.15%47.65%5.78%14.23%3.75%
Dividends Paid - Common Growth (1y) 7.98%8.73%9.57%9.07%-0.02%0.27%0.72%1.61%8.93%8.45%8.39%7.57%6.57%6.92%6.69%7.30%9.50%8.83%8.23%8.05%10.17%9.62%10.13%10.85%25.47%26.38%26.36%25.35%3.30%4.25%5.31%6.84%0.26%0.20%0.20%0.11%0.06%0.12%0.09%
Dividends Paid - Common Growth (3y) 5.55%5.74%6.16%6.03%5.09%5.15%5.22%5.46%8.32%8.06%7.77%7.64%8.73%8.45%8.34%8.72%14.82%14.67%14.63%14.51%12.61%13.04%13.59%14.08%9.13%9.70%10.07%10.27%1.20%1.51%1.84%
Dividends Paid - Common Growth (5y) 6.53%6.59%6.68%6.69%6.96%6.76%6.78%7.03%11.93%11.82%11.74%11.62%10.75%10.94%11.10%11.47%9.41%9.51%9.71%9.94%7.45%7.70%8.01%
Dividends Paid - Common (QoQ) -1.32%-1.84%-1.26%12.90%-0.64%-1.08%-1.71%3.50%-0.35%-0.63%-0.85%10.94%-0.78%-0.69%-1.60%9.91%-0.45%-0.90%-1.04%12.16%-1.07%-1.44%-1.21%14.36%-1.56%-0.98%-0.56%29.45%-0.85%-1.00%-1.35%6.68%0.06%0.01%0.08%0.11%0.01%0.01%-0.01%0.06%0.06%-0.02%
EBITDA Margin Growth (1y) -3.0043.0014.0043.0053.002.0047.0027.00-52.00-41.00-21.00-44.00-93.00-32.00-56.00-50.0031.0027.002.0011.0042.0010.00-98.00-26.00-68.00-98.00-32.00-115.00-43.000.00-18.00-57.00-28.00-19.0014.0047.00253.00373.00240.0029.0056.00-218.00-161.00-116.00-229.00-13.00-4.00-6.00-60.00-262.00-330.00-327.00-242.00-168.00-129.00-302.001.0016.0082.00
EBITDA Margin Growth (3y) -1.004.0040.0026.00-92.00-72.00-31.00-67.00-115.00-47.00-75.00-83.00-20.005.00-152.00-65.005.00-61.00-127.00-130.00-69.00-87.00-148.00-198.00-140.00-117.00-36.00-125.00181.00354.00236.0019.00280.00136.0092.00-39.0079.00142.0074.00-93.00-233.00-494.00-496.00-449.00-531.00-444.00-463.00-635.00-301.00-414.00-377.00
EBITDA Margin Growth (5y) -64.00-2.00-15.00-13.00-19.00-35.00-126.00-82.00-141.00-135.00-204.00-224.00-131.00-93.00-202.00-237.00-66.00-80.00-131.00-140.00155.00267.00106.00-122.00169.0038.0043.00-212.008.00123.0070.00-103.00-9.00-140.00-242.00-372.00-223.00-289.00-385.00-722.00-474.00-646.00-543.00
EBITDA Margin (QoQ) 1.00-85.00320.00-239.0047.00-114.00350.00-229.00-5.00-69.00330.00-308.006.00-49.00307.00-358.0067.00-73.00313.00-277.0063.00-97.00322.00-245.0031.00-205.00394.00-288.002.00-139.00310.00-215.0045.00-158.00271.00-187.0054.00-125.00304.0019.00175.00-258.0094.0045.00-100.00-201.00139.00-68.00116.00-192.00137.00-122.00-86.00-260.00141.00-37.00-12.00-221.00-32.00267.003.00-155.00
EBIT Growth (1y) 10.63%16.38%13.34%24.49%19.50%10.62%16.23%2.78%2.78%6.61%7.98%3.02%-3.87%3.80%1.00%5.31%12.77%11.03%7.54%8.07%12.27%7.00%-7.28%11.13%-1.45%-3.13%6.22%-8.40%3.46%10.61%5.92%2.42%4.50%5.92%11.14%12.90%69.22%80.46%57.33%21.00%4.85%-18.52%-13.91%-8.66%-17.90%7.52%10.51%17.13%-0.71%-24.21%-41.07%-37.88%-26.29%-20.56%-25.30%-49.24%5.50%8.27%31.52%
EBIT Growth (3y) 10.76%11.13%12.47%9.64%5.69%6.98%8.23%3.70%3.67%7.11%5.46%5.45%6.77%7.24%0.23%8.15%7.66%4.79%1.93%3.23%4.61%4.66%1.42%1.40%2.14%4.31%7.73%1.93%22.30%28.35%22.81%11.84%22.85%15.92%14.61%7.66%13.36%16.49%14.39%8.99%-5.10%-12.76%-17.54%-12.73%-15.62%-13.49%-21.35%-28.26%-8.26%-13.29%-16.65%
EBIT Growth (5y) 8.05%9.61%9.09%8.45%8.37%7.78%4.80%6.01%4.27%4.96%2.93%3.60%4.41%5.73%2.53%3.48%6.17%6.16%4.51%4.93%15.15%16.99%12.77%7.33%13.58%10.78%11.11%3.20%9.51%13.12%12.00%8.40%8.61%4.88%-0.40%-1.92%1.29%-0.98%-8.00%-16.41%-7.84%-10.60%-11.24%
EBIT Margin Growth (1y) -3.0043.0014.0043.0053.002.0047.0027.00-52.00-41.00-21.00-44.00-93.00-32.00-56.00-50.0031.0027.002.0011.0042.0010.00-98.00-26.00-68.00-98.00-32.00-115.00-43.000.00-18.00-57.00-28.00-19.0014.0047.00253.00373.00240.0029.0056.00-218.00-161.00-116.00-229.00-13.00-4.00-6.00-60.00-262.00-330.00-327.00-242.00-168.00-129.00-302.001.0016.0082.00
EBIT Margin Growth (3y) -1.004.0040.0026.00-92.00-72.00-31.00-67.00-115.00-47.00-75.00-83.00-20.005.00-152.00-65.005.00-61.00-127.00-130.00-69.00-87.00-148.00-198.00-140.00-117.00-36.00-125.00181.00354.00236.0019.00280.00136.0092.00-39.0079.00142.0074.00-93.00-233.00-494.00-496.00-449.00-531.00-444.00-463.00-635.00-301.00-414.00-377.00
EBIT Margin Growth (5y) -64.00-2.00-15.00-13.00-19.00-35.00-126.00-82.00-141.00-135.00-204.00-224.00-131.00-93.00-202.00-237.00-66.00-80.00-131.00-140.00155.00267.00106.00-122.00169.0038.0043.00-212.008.00123.0070.00-103.00-9.00-140.00-242.00-372.00-223.00-289.00-385.00-722.00-474.00-646.00-543.00
EBIT Margin (QoQ) 1.00-85.00320.00-239.0047.00-114.00350.00-229.00-5.00-69.00330.00-308.006.00-49.00307.00-358.0067.00-73.00313.00-277.0063.00-97.00322.00-245.0031.00-205.00394.00-288.002.00-139.00310.00-215.0045.00-158.00271.00-187.0054.00-125.00304.0019.00175.00-258.0094.0045.00-100.00-201.00139.00-68.00116.00-192.00137.00-122.00-86.00-260.00141.00-37.00-12.00-221.00-32.00267.003.00-155.00
EBIT (QoQ) 3.45%-8.79%48.82%-21.22%8.83%-11.17%63.46%-24.38%0.75%-6.67%44.54%-24.38%4.51%-5.47%37.89%-29.44%12.86%-8.02%43.78%-24.44%11.12%-10.92%44.49%-21.50%5.90%-22.81%73.19%-30.39%4.08%-15.35%49.35%-21.38%11.28%-18.94%44.41%-19.78%12.79%-14.95%46.69%20.24%20.29%-25.85%12.82%4.20%-6.52%-21.66%19.69%-6.34%22.42%-19.47%26.87%-20.61%-6.55%-37.39%33.72%-5.79%0.71%-41.12%-9.14%95.82%3.35%-28.48%
EBT Growth (1y) 16.11%2.77%36.88%36.64%36.18%40.59%21.93%5.72%1.75%20.68%11.08%4.23%1.66%3.50%0.97%5.69%13.76%12.12%8.01%8.07%12.31%6.51%-8.21%11.19%-2.49%-3.17%6.59%-8.54%4.52%10.57%6.13%2.38%4.49%6.54%11.88%13.35%71.97%81.44%56.87%19.65%3.85%-19.25%-14.52%-8.87%-18.65%7.43%8.79%13.22%-6.89%-30.14%-48.46%-41.45%-27.99%-20.75%-27.12%-54.57%7.99%11.60%44.52%
EBT Growth (3y) 17.17%20.36%22.85%14.61%12.09%20.65%11.00%5.21%5.57%11.88%6.60%5.98%9.10%7.32%0.04%8.29%7.60%4.96%1.86%3.20%4.60%4.48%1.26%1.36%2.12%4.49%8.17%2.01%23.38%28.81%23.04%11.56%23.11%16.00%14.47%7.32%13.26%16.32%13.41%7.27%-7.69%-15.38%-21.75%-15.47%-18.30%-15.90%-25.79%-32.97%-10.21%-14.83%-18.43%
EBT Growth (5y) 13.22%15.14%15.12%11.45%12.47%15.96%6.28%6.95%5.20%7.63%3.46%3.90%5.77%5.76%2.52%3.53%6.35%6.38%4.64%4.98%15.51%17.13%12.75%7.15%13.72%10.82%11.16%2.97%9.67%13.14%11.61%7.45%7.17%3.22%-3.40%-3.91%-0.53%-2.72%-11.34%-19.97%-9.36%-11.73%-12.78%
EBT Margin Growth (1y) 33.00-53.00140.00136.00151.00176.0080.0058.00-55.0069.004.00-28.00-40.00-33.00-53.00-44.0036.0034.006.0011.0041.006.00-100.00-24.00-73.00-94.00-27.00-113.00-33.000.00-16.00-55.00-27.00-13.0018.0049.00256.00363.00226.0017.0044.00-219.00-158.00-112.00-226.00-13.00-15.00-35.00-103.00-303.00-358.00-332.00-226.00-149.00-111.00-288.0012.0029.0096.00
EBT Margin Growth (3y) 128.00193.00224.00165.0055.00213.0031.00-15.00-59.0070.00-44.00-62.0037.007.00-148.00-58.003.00-54.00-122.00-126.00-66.00-88.00-143.00-192.00-133.00-107.00-26.00-119.00196.00350.00227.0011.00273.00131.0085.00-46.0073.00131.0052.00-130.00-286.00-535.00-531.00-479.00-556.00-465.00-484.00-655.00-317.00-422.00-373.00
EBT Margin Growth (5y) 124.00193.00177.00132.00132.00252.00-63.00-28.00-92.00-18.00-171.00-199.00-69.00-87.00-191.00-225.00-56.00-67.00-120.00-132.00163.00262.00100.00-126.00166.0038.0042.00-214.0013.00118.0054.00-136.00-57.00-185.00-288.00-413.00-256.00-320.00-417.00-750.00-500.00-654.00-546.00
EBT Margin (QoQ) -3.00-83.00366.00-248.00-89.00111.00361.00-233.00-63.0014.00339.00-346.0062.00-51.00306.00-357.0069.00-71.00316.00-277.0066.00-99.00321.00-247.0032.00-205.00396.00-296.0012.00-139.00311.00-216.0044.00-155.00272.00-188.0058.00-124.00303.0018.00165.00-262.0095.0045.00-97.00-201.00141.00-69.00116.00-203.00121.00-137.00-83.00-258.00147.00-32.00-6.00-221.00-30.00269.0011.00-154.00
EBT (QoQ) 2.91%-11.58%72.27%-25.93%-8.91%17.77%71.96%-26.18%-5.96%2.14%49.09%-28.95%11.54%-5.99%39.89%-30.70%13.57%-8.28%46.43%-25.42%11.93%-11.64%46.51%-22.49%6.15%-23.85%77.48%-32.03%5.41%-16.18%52.29%-22.32%11.52%-19.55%46.91%-20.73%13.71%-15.52%48.84%20.28%19.97%-26.96%13.53%4.39%-6.72%-22.68%21.04%-6.82%23.19%-21.70%25.96%-23.36%-7.58%-42.24%43.10%-5.74%1.72%-46.88%-10.80%124.05%5.12%-31.20%
Enterprise Value Growth (1y) -166.35%63.12%53.23%75.42%78.61%-23.87%-28.14%-17.30%-22.57%-31.63%-16.23%-259.04%-6.95%-1.92%-30.44%-14.69%-35.34%-4.67%15.56%72.76%16.63%-2.50%-9.71%-18.97%-9.74%-15.75%-12.96%-42.32%-37.86%-23.87%-15.25%11.95%4.53%2.16%-5.90%-2.05%-886.28%-1,040.20%-696.68%-472.81%74.27%89.40%77.78%74.95%51.22%-4.02%25.77%-10.66%6.72%-8.20%-0.75%-40.81%-130.21%-246.35%-47.01%-73.57%-17.94%-5.06%-130.92%
Enterprise Value Growth (3y) 11.28%15.60%11.36%-1.17%34.55%-18.45%-24.78%-69.04%-21.06%-11.98%-8.58%-3.90%-6.47%-3.02%-6.51%28.10%-7.39%-7.48%-1.52%22.74%-8.05%-13.69%-12.62%-14.24%-13.04%-11.94%-11.30%-8.54%-135.02%-139.97%-113.44%-72.66%-34.31%-5.74%-23.30%-13.56%-7.37%-7.92%-9.53%-16.66%51.08%50.77%45.02%26.92%-1.56%-57.38%-3.21%-39.32%-36.31%-57.91%-50.67%
Enterprise Value Growth (5y) -0.22%8.50%5.16%20.21%20.56%-12.26%-12.47%-9.38%-10.17%-10.75%-9.67%-13.69%-12.80%-9.41%-9.48%14.17%-10.26%-8.52%-5.02%16.15%-64.04%-74.96%-64.51%-54.19%-29.67%-11.13%-19.53%-12.91%-10.26%-8.78%-9.91%-7.37%-1.97%-5.88%-6.99%-17.94%-21.60%-36.34%-14.24%-31.15%20.48%15.37%10.82%
Enterprise Value (QoQ) -26.36%15.46%-105.25%-21.48%82.51%-7.22%-7.88%-5.70%-1.32%-10.91%1.24%-10.45%-8.80%2.07%-205.08%67.10%-3.69%-25.33%-168.24%61.18%19.81%-1.10%13.46%-18.83%1.41%-8.22%6.15%-9.61%-3.98%-5.61%-18.24%-6.18%6.58%1.73%9.67%-15.13%4.26%-6.36%12.95%-1,012.65%-10.68%25.68%37.41%50.02%54.41%-55.79%29.43%2.67%2.79%-11.18%-5.20%17.96%-12.76%-3.52%-47.02%-34.14%-69.65%56.06%-73.58%8.85%-51.12%3.42%
EPS (Basic) Growth (1y) 15.00%4.88%31.58%32.31%39.13%48.84%24.00%12.79%4.69%18.75%19.35%4.12%7.46%9.21%5.41%15.84%16.67%14.46%11.54%11.11%22.62%13.68%-3.45%15.38%-0.97%0.00%10.71%75.33%33.33%41.67%35.48%-29.66%9.56%7.84%13.49%14.05%73.15%90.91%62.24%25.12%10.08%-13.97%-9.91%-2.27%-14.79%10.70%11.96%15.12%-2.89%-28.67%-46.15%-38.38%-29.79%-20.56%-29.37%-52.46%7.88%10.00%43.82%
EPS (Basic) Growth (3y) 18.76%22.84%24.88%15.83%16.11%24.51%15.98%10.81%9.49%14.07%11.95%10.25%15.41%12.43%4.32%14.09%12.31%9.17%6.04%31.00%17.42%17.22%13.14%12.48%13.10%15.17%19.40%12.05%36.25%42.88%35.62%0.13%27.82%20.99%18.37%11.72%17.55%22.05%17.84%12.07%-3.06%-12.09%-18.41%-11.50%-16.56%-14.40%-24.77%-30.40%-9.73%-14.58%-18.22%
EPS (Basic) Growth (5y) 16.00%18.30%18.02%14.87%17.49%20.22%10.93%11.77%9.77%11.03%8.45%22.08%15.21%15.02%11.23%12.87%15.66%14.73%12.89%12.52%25.16%27.09%21.67%15.22%22.49%20.20%20.00%11.46%18.86%22.67%20.27%2.46%11.56%6.94%0.00%-0.22%2.06%0.60%-9.05%-16.24%-7.15%-9.90%-11.21%
EPS (Basic) (QoQ) 2.50%-7.32%71.05%-29.23%-6.52%16.28%72.00%-25.58%0.00%-3.13%56.45%-30.93%13.43%-2.63%36.49%-28.71%15.28%-6.02%50.00%-28.21%13.10%-8.42%49.43%-20.77%4.85%-22.22%78.57%-32.00%5.88%-13.89%182.80%-48.29%12.50%-17.65%46.83%-19.46%10.74%-13.33%47.55%22.27%22.09%-26.35%13.79%7.58%-4.58%-22.88%23.44%-6.20%23.97%-22.00%26.92%-20.88%-8.94%-41.12%45.24%-9.84%3.03%-47.65%-2.25%104.60%5.06%-31.55%
EPS (Weighted Average and Diluted) Growth (1y) 15.38%2.44%35.14%32.81%40.00%52.38%24.00%14.12%6.35%17.19%19.35%4.12%7.46%10.67%5.41%15.84%16.67%14.46%10.26%11.11%22.62%13.68%-2.33%14.62%-0.97%0.00%10.71%76.51%33.33%40.74%35.48%-30.04%8.82%8.55%12.70%14.13%72.97%89.09%62.68%24.76%10.16%-13.78%-9.96%-2.29%-14.54%10.78%12.02%15.63%-2.90%-28.52%-45.92%-38.51%-29.49%-20.19%-29.37%-52.20%7.88%9.41%43.82%
EPS (Weighted Average and Diluted) Growth (3y) 19.77%22.30%25.99%16.43%16.96%25.49%15.98%11.24%10.06%14.07%11.52%10.25%15.41%12.92%4.32%13.84%12.31%9.17%6.04%31.00%17.42%16.96%13.58%12.28%12.84%15.17%19.13%12.12%35.90%42.42%35.43%-0.13%27.52%20.96%18.19%11.64%17.65%21.78%17.95%12.12%-2.95%-11.95%-18.29%-11.44%-16.36%-14.18%-24.65%-30.22%-9.61%-14.54%-18.10%
EPS (Weighted Average and Diluted) Growth (5y) 16.59%18.30%18.37%15.23%18.01%20.79%10.93%11.88%10.12%11.03%8.45%22.08%15.21%15.17%11.23%12.75%15.50%14.73%12.73%12.41%24.97%26.85%21.85%15.05%22.32%20.02%19.88%11.43%18.76%22.51%20.16%2.39%11.46%6.98%0.00%-0.22%2.20%0.60%-8.92%-16.16%-7.01%-9.83%-11.14%
EPS (Weighted Average and Diluted) (QoQ) 5.13%-9.76%72.97%-29.69%-6.67%19.05%70.00%-25.88%1.59%-3.13%56.45%-30.93%11.94%-1.33%36.49%-28.71%15.28%-6.02%50.00%-28.21%13.10%-9.47%51.16%-20.77%4.85%-22.22%77.38%-31.54%5.88%-13.89%182.80%-48.29%11.76%-17.11%46.03%-19.57%11.49%-13.94%47.89%21.90%21.88%-25.96%13.42%7.63%-4.61%-22.68%23.08%-5.86%23.65%-21.81%27.04%-20.95%-8.97%-40.85%44.44%-9.34%3.03%-47.65%-2.25%104.60%4.49%-31.18%
FCF Margin Growth (1y) 381.00-225.0082.00-42.00-261.00-79.00253.0063.00-126.00348.00-101.0030.00376.00-134.00221.0015.00179.00-138.00-377.0067.0030.00276.00196.00-336.0075.00-228.00-54.00275.00-26.00351.0061.00-147.0020.0053.0068.00-237.001,175.00501.00-190.00-240.00-1318.00-653.00514.00209.00-314.00-303.00-887.00-153.00-376.005.00376.00248.00509.00489.00-53.0015.00208.00-96.00451.00
FCF Margin Growth (3y) -6.0044.00234.0052.00-11.00135.00373.00109.00430.0075.00-257.00112.00585.004.0041.00-254.00284.00-91.00-234.006.0079.00399.00203.00-208.0069.00175.0074.00-110.001,170.00904.00-61.00-625.00-122.00-99.00392.00-268.00-456.00-456.00-563.00-184.00-2008.00-952.003.00304.00-182.00190.00-564.00110.00341.00398.00774.00
FCF Margin Growth (5y) 549.00-228.0079.00134.00198.00273.00193.00-160.00534.00123.00-115.0052.00634.00126.0047.00-126.00278.00313.00-106.00-378.001,274.00952.0081.00-686.00-73.0023.00398.00-141.00-462.00-52.00-434.00-569.00-812.00-398.00-119.00-174.00-324.0038.00-240.0079.00-1291.00-559.00401.00
FCF Margin (QoQ) 360.00-273.00657.00-364.00-245.0034.00533.00-583.00-62.00366.00343.00-772.00411.00-83.00475.00-427.00-99.00272.00269.00-262.00-417.0034.00713.00-300.00-170.00-46.00180.00111.00-474.00128.00510.00-190.00-97.00-162.00302.00-22.00-64.00-147.00-4.001,391.00-739.00-838.00-54.00313.00-74.00329.00-359.00-210.00-63.00-255.00375.00-433.00318.00117.00247.00-172.00298.00-425.00315.0020.00-7.00122.00
FCF Payout Ratio Growth (1y) -4.31%-66.65%-52.14%55.35%-16.90%110.13%6.76%-33.89%4.08%-66.66%-16.68%20.94%-4.71%-10.30%-17.30%54.32%-69.48%-52.88%63.12%106.50%299.19%176.32%-65.55%-48.32%217.73%289.49%-786.84%71.77%-200.85%-3.33%151.74%-44.63%153.59%-79.36%20.99%-7.10%-42.10%12.62%-70.86%
FCF Payout Ratio Growth (3y) -6.11%-38.41%-24.77%7.49%-6.24%-14.34%-9.73%7.26%-32.86%-47.96%3.97%56.78%5.10%5.31%-22.54%18.09%57.01%71.81%-80.28%22.38%-145.47%118.31%6.98%-21.08%19.75%-8.07%62.61%-4.04%-32.11%-39.21%29.71%
FCF Payout Ratio Growth (5y) -24.79%-37.06%-10.50%31.67%0.08%-3.93%-16.20%5.66%30.87%8.69%-36.04%27.89%-41.73%34.47%10.56%9.39%15.91%0.23%19.30%-1.17%31.74%19.31%-15.47%
FCF Payout Ratio (QoQ) 294.27%-21.23%-82.09%72.01%37.41%13.04%-41.86%-7.99%247.46%-42.57%-63.99%44.85%11.31%43.51%-47.73%14.14%4.77%32.32%-2.47%-77.43%61.79%358.01%23.47%-56.37%11.99%-42.90%85.21%168.27%37.28%-200.70%146.32%-257.51%231.59%-46.10%-50.43%52.44%-49.33%216.02%-61.94%-5.00%-1.44%-18.23%
Free Cash Flow Growth (1y) 61,401.87%-58.03%115.81%13.28%-64.46%-53.34%174.63%9.61%-105.19%683.45%-15.94%11.02%6,999.09%-28.02%81.90%11.98%61.49%-47.21%-67.14%15.90%12.84%226.00%128.95%-29.79%20.32%-52.28%-5.65%53.69%4.65%225.27%30.09%-11.05%11.83%19.20%29.01%-30.47%258.82%130.94%-33.65%-47.68%-72.40%-60.33%219.68%114.50%-60.51%-67.55%-118.40%-27.02%-202.44%7.85%303.54%92.94%287.08%385.59%-17.18%7.76%72.83%-11.10%243.46%
Free Cash Flow Growth (3y) -137.14%15.33%70.79%11.29%8.34%38.05%61.33%10.86%79.44%43.86%-20.50%12.95%403.59%7.40%11.03%-3.05%29.91%-6.35%-10.79%7.74%12.42%71.68%41.12%-1.36%12.08%22.76%16.56%-1.68%61.33%107.65%3.65%-31.34%3.46%2.98%39.87%-7.93%-26.87%-33.26%-33.70%-6.44%-28.29%-48.22%6.18%44.55%-8.87%19.33%-32.31%14.91%49.06%66.98%98.23%
Free Cash Flow Growth (5y) 317.14%-10.23%24.39%12.34%18.30%35.27%25.87%2.09%50.97%35.88%1.65%9.23%176.05%13.97%10.93%4.49%20.74%26.07%3.56%-5.01%41.64%69.35%19.19%-18.98%6.87%11.13%27.42%1.30%-14.47%2.88%-21.57%-12.72%-19.61%-17.50%0.49%1.90%-5.61%9.26%-8.04%11.24%-18.44%-9.73%27.77%
Free Cash Flow (QoQ) 54,121.50%-75.61%817.63%-49.33%-63.00%25.42%381.66%-84.10%-51.43%638.30%92.24%-100.75%7,437.80%-20.79%153.90%-53.25%-23.44%100.17%56.30%-32.58%-74.97%24.61%451.22%-34.36%-27.69%-12.49%69.04%12.48%-71.32%73.02%175.36%-23.41%-10.86%-30.80%88.27%-3.71%-4.99%-25.10%1.47%396.91%-38.85%-78.48%-19.98%162.10%-12.10%73.41%-46.31%-51.75%-27.77%-198.32%312.99%-167.73%176.04%85.55%101.90%-34.33%97.38%-68.35%162.72%5.32%1.53%22.26%
Gross Margin Growth (1y) -63.00-11.00-32.00-25.00-2.00-13.00-11.0034.00-89.00-65.00-61.00-58.00-57.00-53.00-18.00-23.0044.0035.0020.0012.0016.003.00-49.00-19.00-34.00-47.008.0043.0017.00-7.00-39.00-91.00-23.0013.001.0060.0049.00167.00178.0077.00208.00-80.00-57.00-131.00-151.0069.00-27.00-35.0034.00-126.00-147.00-138.00-145.00-112.00-18.00-8.0078.00137.00107.00
Gross Margin Growth (3y) -154.00-89.00-104.00-49.00-148.00-131.00-90.00-48.00-101.00-83.00-59.00-69.004.00-15.00-48.00-30.0026.00-9.00-21.0037.00-1.00-52.00-80.00-67.00-40.00-41.00-30.0012.0044.00173.00140.0046.00235.00100.00122.006.00106.00156.0095.00-90.0091.00-137.00-231.00-304.00-262.00-168.00-192.00-181.00-33.00-100.00-58.00
Gross Margin Growth (5y) -166.00-107.00-102.00-60.00-88.00-93.00-120.00-54.00-120.00-127.00-100.00-44.00-13.00-69.00-79.00-77.0021.00-3.00-60.006.0025.00129.0099.0070.00218.0046.0091.00-42.00100.00162.0056.00-121.00118.0043.00-52.00-167.00-5.00-81.00-70.00-235.0024.00-112.00-142.00
Gross Margin (QoQ) 10.00-88.00106.00-92.0062.00-108.00114.00-69.0051.00-106.00158.00-192.0075.00-102.00161.00-190.0079.00-68.00156.00-123.0070.00-83.00149.00-119.0056.00-135.00179.00-134.0043.00-80.00214.00-161.0019.00-112.00162.00-92.0055.00-124.00222.00-103.00173.00-113.00120.0028.00-115.00-90.0046.008.00105.00-186.0037.0078.00-55.00-207.0047.0070.00-22.00-113.0057.00156.0037.00-143.00
Gross Profit Growth (1y) 8.77%10.85%10.40%19.13%12.95%10.00%9.89%1.59%5.45%9.03%8.35%4.90%4.83%5.68%7.17%9.10%10.38%9.11%7.95%7.46%7.60%5.89%3.29%12.99%5.36%6.47%11.27%3.40%9.61%10.30%7.28%5.41%7.52%8.81%8.97%9.71%29.64%31.15%24.36%20.41%6.16%-2.86%1.99%-1.33%-0.63%11.34%10.15%16.59%7.93%-0.12%-2.52%-7.69%1.24%0.49%4.40%4.24%7.99%9.88%8.45%
Gross Profit Growth (3y) 9.01%9.96%9.54%8.28%7.68%8.22%8.46%5.15%6.86%7.93%7.82%7.14%7.58%6.88%6.12%9.83%7.76%7.15%7.45%7.88%7.51%7.53%7.23%7.19%7.48%8.51%9.16%6.14%15.17%16.32%13.29%11.67%13.95%11.50%11.39%9.23%11.00%12.36%11.79%11.47%4.42%2.61%3.08%2.02%2.78%3.77%3.88%3.91%5.67%3.32%3.34%
Gross Profit Growth (5y) 8.43%8.92%8.75%8.28%8.20%7.93%7.31%7.14%6.70%7.23%7.58%7.52%7.53%7.47%7.36%7.62%8.08%8.10%7.72%7.74%11.61%12.15%10.81%10.22%11.31%10.24%10.53%7.27%10.02%11.23%10.31%9.88%9.68%9.04%8.22%7.01%8.37%7.32%7.29%5.92%4.48%3.59%4.39%
Gross Profit (QoQ) 3.62%-2.44%11.82%-3.78%5.60%-2.83%20.66%-8.77%2.85%-2.94%11.55%-5.31%6.34%-3.54%8.00%-5.37%7.21%-2.19%9.95%-4.26%5.97%-3.22%9.45%-4.14%4.29%-5.60%19.73%-10.61%5.39%-1.34%11.26%-5.25%6.05%-4.04%9.32%-3.35%7.32%-3.90%10.06%14.21%8.57%-8.87%6.56%0.69%-0.65%-4.32%3.08%1.41%11.32%-5.35%9.12%-6.13%3.02%-7.63%3.34%2.95%2.25%-4.03%3.18%6.66%4.03%-5.28%
Interest Coverage Ratio Growth (1y) 21.50%33.09%97.25%103.91%111.35%88.04%61.95%49.97%55.42%84.31%39.10%26.78%5.84%-5.23%-0.44%9.13%16.38%21.22%9.76%-0.03%0.59%-9.05%-16.92%1.39%-5.08%-0.67%5.70%-3.79%4.42%3.21%3.37%-0.74%-0.18%8.66%12.62%10.67%43.91%13.85%-5.27%-23.18%-20.84%-18.73%-11.49%-4.48%-16.42%-1.63%-19.30%-39.72%-52.56%-61.27%-61.56%-39.74%
Interest Coverage Ratio Growth (3y) 58.62%66.46%64.40%57.10%51.49%48.65%30.90%27.55%24.17%28.41%14.98%11.42%7.41%1.47%-3.17%3.42%3.58%3.07%-1.22%-0.83%-0.10%-2.31%-3.18%-1.07%-0.35%3.66%7.16%1.86%14.47%8.48%3.32%-5.50%4.38%0.18%-1.90%-6.70%-1.62%-3.09%-12.21%-23.81%-32.04%-32.35%-35.00%-29.73%
Interest Coverage Ratio Growth (5y) 37.51%39.58%37.17%33.43%32.41%29.35%15.38%16.03%12.82%13.85%5.94%6.18%4.19%1.38%-0.16%1.10%2.98%4.19%2.33%1.39%7.45%2.89%-0.64%-3.82%2.42%0.61%0.63%-4.96%-0.15%0.41%-4.66%-13.44%-14.73%-17.46%-21.77%-21.66%
Interest Coverage Ratio (QoQ) 7.46%-5.94%52.46%-21.15%17.71%39.40%57.60%-18.27%4.73%20.06%45.94%-15.30%24.19%-9.39%33.02%-29.29%11.20%-4.81%45.81%-24.60%15.83%-13.81%32.81%-24.13%4.72%-21.27%62.10%-28.98%9.59%-16.22%47.55%-22.91%8.32%-16.09%41.67%-22.47%17.90%-13.03%39.22%0.82%-6.73%-27.64%12.90%3.88%-4.24%-21.19%21.85%-9.10%12.70%-35.35%-8.97%-28.47%-7.99%-35.83%42.69%
Net Cash Flow Growth (1y) 16,490.36%-933.58%112.71%-97.09%-93.90%100.33%52.31%-123.47%129.81%741.67%-141.59%19,289.67%-2,405.06%-55.13%1,346.96%7.01%-4.56%-825.76%-95.45%-106.76%108.38%94.05%664.35%49.85%-39.27%408.82%-20.94%434.79%-8.49%-327.94%-138.27%-161.09%115.52%38.21%458.87%-41.88%6,731.33%2,575.02%-4,704.80%-2,201.34%-128.29%-231.05%123.02%82.52%98.66%97.50%-79.16%113.10%-643.40%527.32%-65.92%811.84%367.72%1,156.42%-5,614.80%130.06%-145.01%-13.43%93.59%
Net Cash Flow Growth (3y) 185.41%-38.44%56.82%9.40%-73.58%26.26%99.15%263.91%-285.72%-208.66%-38.19%-140.28%26.43%-29.94%85.08%-26.75%27.10%10.08%-34.96%-51.59%26.96%25.17%-62.77%-0.85%6.20%-63.23%2.78%-42.64%412.66%226.66%-302.58%-179.99%-252.11%-171.62%242.12%-78.71%-31.21%6.78%30.24%36.21%-26.58%-48.09%26.33%30.23%31.35%49.49%-80.87%68.08%-107.69%264.62%-47.44%
Net Cash Flow Growth (5y) -254.82%-22.51%15.39%-15.94%-22.30%64.78%22.42%-29.43%23.04%38.18%7.37%90.81%2.35%-27.46%-5.60%-15.71%16.05%-31.14%-17.68%-15.98%54.70%53.08%-228.78%-101.83%-90.60%-169.08%63.01%-63.47%-20.21%-25.72%24.86%-14.50%-43.78%32.85%36.29%54.55%38.78%114.58%-112.69%67.17%-15.26%8.75%43.45%
Net Cash Flow (QoQ) 9,175.20%-174.12%696.44%-59.54%-566.03%101.13%36.46%-15.13%-74.59%417.70%-121.03%931.00%-6.95%-125.58%9,801.66%-199.82%101.81%610.95%732.55%-197.54%87.43%104.46%-1,335.14%221.06%-108.92%672.83%-181.04%246.60%-54.62%46.64%243.20%-59.93%-213.03%75.38%-447.85%241.36%-132.40%243.01%-316.60%6,906.11%-88.26%-366.08%-8.25%16.33%45.62%146.74%-182.19%93.59%-1.45%490.03%-48.32%-463.56%158.32%-68.89%1,282.54%6.74%173.69%-236.54%157.67%-120.88%626.36%-110.11%
Net Income Growth (1y) 15.42%3.43%33.60%31.44%35.96%46.63%21.34%8.52%3.12%14.63%14.30%-7.96%1.05%2.36%-0.45%18.00%13.87%12.37%7.20%9.12%16.54%8.56%-7.11%10.10%-5.30%-3.83%7.32%38.69%30.54%38.15%32.32%-15.87%5.53%4.74%9.40%10.80%68.94%84.64%57.09%20.04%4.20%-19.12%-15.19%-7.05%-18.46%6.44%8.04%10.33%-6.93%-30.85%-47.50%-39.04%-29.37%-20.19%-28.86%-59.98%7.87%9.95%43.82%
Net Income Growth (3y) 17.41%20.24%22.82%9.50%12.32%19.83%11.35%5.63%5.87%9.66%6.85%5.82%10.27%7.68%-0.29%12.34%7.91%5.47%2.24%18.55%12.94%12.98%9.67%8.71%9.27%11.65%15.82%8.94%32.52%38.76%31.50%3.82%22.93%16.08%13.38%7.33%12.80%16.71%12.91%7.17%-7.53%-15.88%-21.65%-14.49%-18.77%-16.25%-26.10%-35.43%-10.82%-15.34%-18.71%
Net Income Growth (5y) 13.24%14.87%14.61%11.07%13.46%15.98%6.57%7.20%5.54%6.60%3.99%12.60%10.64%10.65%7.08%10.59%11.60%11.17%9.12%9.21%20.76%22.77%17.78%11.31%18.09%15.75%15.66%7.60%14.61%18.13%15.81%2.79%7.11%2.86%-3.73%-3.62%-1.15%-2.59%-11.67%-21.38%-9.64%-12.18%-13.22%
Net Income (QoQ) 3.82%-9.26%73.70%-29.47%-6.96%17.20%70.89%-27.04%0.34%-3.01%52.84%-30.67%11.54%-3.30%23.07%-23.88%12.98%-5.95%45.88%-26.54%11.50%-10.28%48.50%-21.55%3.86%-23.23%76.01%-32.52%5.47%-14.33%127.47%-36.48%11.62%-17.95%44.62%-20.33%10.79%-14.30%46.47%21.48%21.09%-27.09%11.93%5.45%-6.01%-23.55%22.67%-7.49%22.69%-22.40%25.27%-21.96%-8.85%-41.08%45.45%-9.58%2.99%-47.48%-18.17%143.71%4.97%-31.30%
Net Income towards Common Stockholders Growth (1y) 15.42%3.43%33.60%31.44%35.96%46.63%21.34%8.52%3.12%14.63%14.30%1.50%1.05%2.36%-0.45%10.30%13.87%12.37%7.20%5.85%16.54%8.56%-7.11%10.10%-5.30%-3.83%7.32%71.95%30.54%38.15%32.32%-32.14%5.53%4.74%9.40%10.80%68.94%84.64%57.09%20.04%4.20%-19.12%-15.19%-7.05%-18.46%6.44%8.04%10.33%-6.93%-30.85%-47.50%-39.04%-29.37%-20.19%-28.86%-52.41%7.87%9.95%43.82%
Net Income towards Common Stockholders Growth (3y) 17.41%20.24%22.82%13.12%12.32%19.83%11.35%6.70%5.87%9.66%6.85%5.82%10.27%7.68%-0.29%8.73%7.91%5.47%2.24%26.08%12.94%12.98%9.67%8.71%9.27%11.65%15.82%8.94%32.52%38.76%31.50%-3.36%22.93%16.08%13.38%7.33%12.80%16.71%12.91%7.17%-7.53%-15.88%-21.65%-14.49%-18.77%-16.25%-26.10%-31.60%-10.82%-15.34%-18.71%
Net Income towards Common Stockholders Growth (5y) 13.24%14.87%14.61%11.07%13.46%15.98%6.57%7.20%5.54%6.60%3.99%17.54%10.64%10.65%7.08%8.45%11.60%11.17%9.12%8.54%20.76%22.77%17.78%11.31%18.09%15.75%15.66%7.60%14.61%18.13%15.81%-1.54%7.11%2.86%-3.73%-3.62%-1.15%-2.59%-11.67%-18.61%-9.64%-12.18%-13.22%
Net Income towards Common Stockholders (QoQ) 3.82%-9.26%73.70%-29.47%-6.96%17.20%70.89%-27.04%0.34%-3.01%52.84%-30.67%11.54%-3.30%35.72%-30.97%12.98%-5.95%50.38%-28.74%11.50%-10.28%48.50%-21.55%3.86%-23.23%76.01%-32.52%5.47%-14.33%182.00%-48.77%11.62%-17.95%44.62%-20.33%10.79%-14.30%46.47%21.48%21.09%-27.09%11.93%5.45%-6.01%-23.55%22.67%-7.49%22.69%-22.40%25.27%-21.96%-8.85%-41.08%45.45%-9.58%2.99%-47.48%-2.70%104.97%4.97%-31.30%
Net Margin Growth (1y) 18.00-31.0079.0061.0092.00134.0048.0055.00-27.0016.0018.00-37.00-28.00-27.00-42.003.0023.0022.000.00-8.0046.0014.00-58.00-22.00-62.00-63.00-15.00473.0098.00126.0093.00-435.00-15.00-21.002.0021.00189.00296.00177.0016.0037.00-171.00-129.00-73.00-175.00-17.00-16.00-45.00-81.00-241.00-271.00-238.00-184.00-112.00-92.00-222.009.0017.0072.00
Net Margin Growth (3y) 83.00119.00144.0079.0037.00123.0024.0021.00-32.0012.00-24.00-43.0041.0010.00-99.00-28.006.00-26.00-72.00442.0082.0078.0021.0015.0021.0042.0081.0059.00272.00401.00273.00-398.00210.00104.0051.00-36.0050.00108.0033.00-102.00-219.00-428.00-415.00-356.00-440.00-370.00-379.00-505.00-256.00-336.00-290.00
Net Margin Growth (5y) 78.00115.00102.0073.00106.00160.00-34.00-10.00-49.00-37.00-96.00407.0077.0073.00-21.0010.0090.0079.0023.0029.00255.00353.00200.0052.00246.00168.00129.001.00133.00214.00128.00-516.00-46.00-153.00-236.00-319.00-215.00-244.00-330.00-562.00-394.00-523.00-435.00
Net Margin (QoQ) 2.00-42.00241.00-184.00-46.0068.00223.00-152.00-5.00-18.00231.00-235.0039.00-17.00175.00-225.0040.00-32.00219.00-205.0039.00-54.00212.00-151.008.00-126.00247.00-191.008.00-78.00734.00-565.0035.00-111.00206.00-145.0030.00-88.00225.0022.00137.00-207.0064.0043.00-70.00-165.00119.00-59.0088.00-163.0090.00-95.00-72.00-194.00123.00-41.000.00-173.00-7.00190.008.00-118.00
Operating Income Growth (1y) 10.63%16.38%13.34%24.49%19.50%10.62%16.23%2.78%2.78%6.61%7.98%3.02%-3.87%3.80%1.00%5.31%12.77%11.03%7.54%8.07%12.27%7.00%-7.28%11.13%-1.45%-3.13%6.22%-8.40%3.46%10.61%5.92%2.42%4.50%5.92%11.14%12.90%69.22%80.46%57.33%21.00%4.85%-18.52%-13.91%-8.66%-17.90%7.52%10.51%17.13%-0.71%-24.21%-41.07%-37.88%-26.29%-20.56%-25.30%-49.24%5.50%8.27%31.52%
Operating Income Growth (3y) 10.76%11.13%12.47%9.64%5.69%6.98%8.23%3.70%3.67%7.11%5.46%5.45%6.77%7.24%0.23%8.15%7.66%4.79%1.93%3.23%4.61%4.66%1.42%1.40%2.14%4.31%7.73%1.93%22.30%28.35%22.81%11.84%22.85%15.92%14.61%7.66%13.36%16.49%14.39%8.99%-5.10%-12.76%-17.54%-12.73%-15.62%-13.49%-21.35%-28.26%-8.26%-13.29%-16.65%
Operating Income Growth (5y) 8.05%9.61%9.09%8.45%8.37%7.78%4.80%6.01%4.27%4.96%2.93%3.60%4.41%5.73%2.53%3.48%6.17%6.16%4.51%4.93%15.15%16.99%12.77%7.33%13.58%10.78%11.11%3.20%9.51%13.12%12.00%8.40%8.61%4.88%-0.40%-1.92%1.29%-0.98%-8.00%-16.41%-7.84%-10.60%-11.24%
Operating Income (QoQ) 3.45%-8.79%48.82%-21.22%8.83%-11.17%63.46%-24.38%0.75%-6.67%44.54%-24.38%4.51%-5.47%37.89%-29.44%12.86%-8.02%43.78%-24.44%11.12%-10.92%44.49%-21.50%5.90%-22.81%73.19%-30.39%4.08%-15.35%49.35%-21.38%11.28%-18.94%44.41%-19.78%12.79%-14.95%46.69%20.24%20.29%-25.85%12.82%4.20%-6.52%-21.66%19.69%-6.34%22.42%-19.47%26.87%-20.61%-6.55%-37.39%33.72%-5.79%0.71%-41.12%-9.14%95.82%3.35%-28.48%
Operating Margin Growth (1y) -3.0043.0014.0043.0053.002.0047.0027.00-52.00-41.00-21.00-44.00-93.00-32.00-56.00-50.0031.0027.002.0011.0042.0010.00-98.00-26.00-68.00-98.00-32.00-115.00-43.000.00-18.00-57.00-28.00-19.0014.0047.00253.00373.00240.0029.0056.00-218.00-161.00-116.00-229.00-13.00-4.00-6.00-60.00-262.00-330.00-327.00-242.00-168.00-129.00-302.001.0016.0082.00
Operating Margin Growth (3y) -1.004.0040.0026.00-92.00-72.00-31.00-67.00-115.00-47.00-75.00-83.00-20.005.00-152.00-65.005.00-61.00-127.00-130.00-69.00-87.00-148.00-198.00-140.00-117.00-36.00-125.00181.00354.00236.0019.00280.00136.0092.00-39.0079.00142.0074.00-93.00-233.00-494.00-496.00-449.00-531.00-444.00-463.00-635.00-301.00-414.00-377.00
Operating Margin Growth (5y) -64.00-2.00-15.00-13.00-19.00-35.00-126.00-82.00-141.00-135.00-204.00-224.00-131.00-93.00-202.00-237.00-66.00-80.00-131.00-140.00155.00267.00106.00-122.00169.0038.0043.00-212.008.00123.0070.00-103.00-9.00-140.00-242.00-372.00-223.00-289.00-385.00-722.00-474.00-646.00-543.00
Operating Margin (QoQ) 1.00-85.00320.00-239.0047.00-114.00350.00-229.00-5.00-69.00330.00-308.006.00-49.00307.00-358.0067.00-73.00313.00-277.0063.00-97.00322.00-245.0031.00-205.00394.00-288.002.00-139.00310.00-215.0045.00-158.00271.00-187.0054.00-125.00304.0019.00175.00-258.0094.0045.00-100.00-201.00139.00-68.00116.00-192.00137.00-122.00-86.00-260.00141.00-37.00-12.00-221.00-32.00267.003.00-155.00
Profit After Tax Growth (1y) 15.42%3.43%33.60%31.44%35.96%46.63%21.34%8.52%3.12%14.63%14.30%-7.96%1.05%2.36%-0.45%18.00%13.87%12.37%7.20%9.12%16.54%8.56%-7.11%10.10%-5.30%-3.83%7.32%71.95%30.54%38.15%32.32%-32.14%5.53%4.74%9.40%10.80%68.94%84.64%57.09%20.04%4.20%-19.12%-15.19%-7.05%-18.46%6.44%8.04%10.33%-6.93%-30.85%-47.50%-39.04%-29.37%-20.19%-28.86%-52.41%7.87%9.95%43.82%
Profit After Tax Growth (3y) 17.41%20.24%22.82%9.50%12.32%19.83%11.35%5.63%5.87%9.66%6.85%5.82%10.27%7.68%-0.29%12.34%7.91%5.47%2.24%27.36%12.94%12.98%9.67%8.71%9.27%11.65%15.82%8.94%32.52%38.76%31.50%-3.36%22.93%16.08%13.38%7.33%12.80%16.71%12.91%7.17%-7.53%-15.88%-21.65%-14.49%-18.77%-16.25%-26.10%-31.60%-10.82%-15.34%-18.71%
Profit After Tax Growth (5y) 13.24%14.87%14.61%11.07%13.46%15.98%6.57%7.20%5.54%6.60%3.99%17.54%10.64%10.65%7.08%10.59%11.60%11.17%9.12%9.21%20.76%22.77%17.78%11.31%18.09%15.75%15.66%7.60%14.61%18.13%15.81%-1.54%7.11%2.86%-3.73%-3.62%-1.15%-2.59%-11.67%-18.61%-9.64%-12.18%-13.22%
Profit After Tax (QoQ) 3.82%-9.26%73.70%-29.47%-6.96%17.20%70.89%-27.04%0.34%-3.01%52.84%-30.67%11.54%-3.30%23.07%-23.88%12.98%-5.95%45.88%-26.54%11.50%-10.28%48.50%-21.55%3.86%-23.23%76.01%-32.52%5.47%-14.33%182.00%-48.77%11.62%-17.95%44.62%-20.33%10.79%-14.30%46.47%21.48%21.09%-27.09%11.93%5.45%-6.01%-23.55%22.67%-7.49%22.69%-22.40%25.27%-21.96%-8.85%-41.08%45.45%-9.58%2.99%-47.48%-2.70%104.97%4.97%-31.30%
Property, Plant & Equipment (Net) Growth (1y) 17.74%20.20%21.52%19.26%16.36%15.92%13.81%11.72%-0.40%-4.47%-6.13%-7.29%1.72%2.67%4.22%5.49%6.99%6.68%6.98%6.77%7.53%9.18%9.61%11.16%10.96%10.90%10.97%10.06%9.98%9.07%5.71%7.16%10.35%10.36%16.57%18.23%18.96%20.45%16.56%12.86%11.44%11.30%13.25%17.94%20.48%21.77%21.00%18.69%16.26%13.88%11.47%8.57%2.00%1.73%2.05%1.17%
Property, Plant & Equipment (Net) Growth (3y) 10.92%10.00%9.09%7.29%5.64%4.37%3.65%3.00%2.72%1.52%1.53%1.45%5.38%6.14%6.91%7.78%8.48%8.91%9.17%9.31%9.48%9.71%8.74%9.44%10.43%10.11%11.00%11.72%13.02%13.18%12.83%12.66%13.52%13.95%15.45%16.32%16.89%17.75%16.90%16.47%16.00%15.57%15.17%14.97%12.63%12.16%11.24%9.24%
Property, Plant & Equipment (Net) Growth (5y) 8.23%7.83%7.68%6.83%6.28%5.78%5.48%5.33%5.28%4.85%4.94%5.02%7.39%7.66%7.47%8.11%9.15%9.23%9.90%10.60%11.49%11.91%11.81%11.83%12.29%12.34%12.54%13.17%14.15%14.46%14.50%14.89%15.43%15.46%15.73%15.19%13.63%13.59%12.69%11.65%
Property, Plant & Equipment (Net) (QoQ) 2.49%3.87%5.78%4.55%4.64%5.01%3.81%2.01%4.24%3.10%1.90%-9.05%-0.02%1.30%0.65%-0.21%0.91%2.83%1.88%1.21%0.62%3.12%1.67%1.93%2.17%3.52%3.11%1.75%2.11%3.59%2.26%1.67%1.27%0.40%3.66%4.70%1.27%6.05%5.13%5.35%2.54%2.63%1.80%4.03%2.41%4.43%6.01%6.27%3.51%3.76%3.99%4.09%1.39%1.57%1.27%-2.20%1.13%1.89%0.40%
Return on Assets Growth (1y) 2.002.002.001.001.000.000.000.000.000.000.000.001.001.001.001.001.001.000.000.000.00-1.000.001.001.002.003.001.00-3.00-5.00-5.00-5.00-1.002.002.003.002.001.000.00-1.00-2.00-2.00-1.00-1.000.00-1.00-2.00-3.00-3.00-3.00-2.00-2.00-1.00-1.000.00
Return on Assets Growth (3y) 3.003.002.002.001.001.001.001.001.001.001.001.001.001.001.002.002.002.003.002.00-1.00-3.00-3.00-3.00-2.00-1.000.00-1.00-1.00-3.00-3.00-3.00-1.001.001.001.000.00-2.00-4.00-5.00-6.00-5.00-5.00-6.00-5.00-5.00-4.00
Return on Assets Growth (5y) 4.004.003.003.002.001.001.002.003.003.003.003.000.00-2.00-2.00-2.00-1.00-1.000.000.000.00-1.00-1.00-1.00-2.00-2.00-2.00-3.00-4.00-5.00-7.00-7.00-4.00-3.00-3.00-4.00-5.00-6.00-6.00
Return on Assets (QoQ) 0.000.001.001.001.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.001.001.001.000.00-1.00-3.00-2.000.000.001.001.001.000.000.00-1.000.000.00-1.000.000.000.000.00-1.00-1.00-1.00-1.000.000.00-1.000.000.000.00
Return on Capital Employed Growth (1y) 3.002.002.001.000.000.000.000.001.001.001.000.001.001.001.001.001.002.002.002.001.00-1.000.00-1.00-2.00-1.00-1.000.00-4.00-9.00-8.00-8.00-2.003.004.005.004.001.000.00-2.00-2.00-2.00-2.00-2.00-1.00-3.00-3.00-4.00-5.00-4.00-4.00-3.00-2.00-1.000.00
Return on Capital Employed Growth (3y) 4.003.002.001.001.002.001.002.003.004.004.003.003.002.002.002.000.000.000.000.00-5.00-11.00-10.00-10.00-9.00-7.00-5.00-4.00-3.00-4.00-4.00-5.00-1.003.002.002.000.00-3.00-5.00-7.00-8.00-8.00-8.00-9.00-8.00-8.00-7.00
Return on Capital Employed Growth (5y) 6.006.005.004.004.003.003.002.001.002.002.002.00-3.00-7.00-7.00-7.00-6.00-5.00-4.00-3.00-4.00-6.00-6.00-7.00-7.00-7.00-8.00-7.00-6.00-8.00-9.00-11.00-7.00-4.00-4.00-6.00-7.00-8.00-9.00
Return on Capital Employed (QoQ) 1.001.001.001.000.000.000.000.000.000.000.000.000.000.000.001.001.000.000.001.002.00-1.000.000.000.000.00-1.00-1.001.000.000.00-5.00-4.000.000.001.002.001.001.000.00-1.00-1.00-1.000.000.00-1.000.000.00-1.00-1.00-2.00-1.00-1.00-1.00-1.000.000.000.00
Return on Equity Growth (1y) 2.004.004.003.001.000.000.00-1.001.001.000.000.000.000.002.003.003.002.001.002.000.00-1.00-1.000.001.004.005.001.001.00-1.00-2.001.004.008.0011.0013.0013.009.004.000.00-4.00-3.00-1.003.004.00-3.00-8.00-16.00-19.00-16.00-12.00-10.00-7.00-5.00-3.00
Return on Equity Growth (3y) 4.005.004.002.002.002.002.002.004.004.003.005.003.002.003.005.004.005.005.003.002.002.002.002.006.0010.0014.0015.0018.0016.0013.0014.0012.0014.0014.0016.0013.003.00-5.00-14.00-20.00-21.00-21.00-24.00-22.00-23.00-23.00
Return on Equity Growth (5y) 7.008.007.007.005.003.002.004.005.006.007.006.005.004.006.007.009.0011.0014.0017.0019.0018.0017.0015.0015.0016.0017.0018.0017.0010.004.000.00-3.00-5.00-6.00-11.00-14.00-17.00-20.00
Return on Equity (QoQ) 0.000.001.001.001.000.000.00-1.000.000.00-1.001.001.00-1.000.000.001.000.001.001.000.000.001.00-1.00-1.000.002.000.001.001.00-2.000.000.000.001.003.004.003.003.003.00-1.00-1.00-1.00-1.001.000.003.000.00-6.00-5.00-5.00-3.00-2.00-2.00-3.000.000.001.00
Return on Invested Capital Growth (1y) -4.00-2.005.001.001.007.004.00-1.000.000.00-1.004.003.00-2.001.00-1.000.000.00-4.001.002.002.005.004.003.006.006.003.002.00-1.00-2.00-4.00-2.000.00-2.003.002.000.001.003.007.009.0013.0011.002.00-2.00-8.00-14.00-13.00-12.00-11.00-10.00-7.00-5.00-3.00
Return on Invested Capital Growth (3y) -4.006.008.004.003.005.004.002.002.00-1.00-4.004.005.000.001.004.005.008.007.007.007.007.009.003.003.005.002.002.002.00-1.00-3.003.008.009.0012.0017.0011.006.006.000.00-4.00-5.00-6.00-13.00-18.00-20.00-22.00
Return on Invested Capital Growth (5y) -1.004.004.004.005.007.005.006.008.006.007.0010.0010.005.006.002.006.007.003.007.008.007.008.009.0013.0014.0016.0016.0011.006.002.000.00-4.00-5.00-7.00-6.00-9.00-11.00-8.00
Return on Invested Capital (QoQ) -5.00-3.003.000.00-3.003.000.000.004.000.00-5.000.005.00-1.000.00-1.000.002.00-2.000.000.00-3.003.002.00-1.001.002.001.002.001.00-2.000.000.000.00-4.002.002.00-3.002.001.00-1.00-1.004.005.001.003.001.00-4.00-3.00-3.00-4.00-3.00-2.00-2.00-3.000.000.000.00
Return on Sales Growth (1y) 0.000.001.001.001.001.000.001.000.000.000.00-1.000.000.000.000.000.000.000.000.000.000.00-1.000.00-1.00-1.000.002.001.001.001.00-2.000.000.000.000.002.003.002.000.000.00-2.00-1.00-1.00-2.000.000.000.00-1.00-2.00-3.00-2.00-2.00-1.00-1.00-3.000.000.001.00
Return on Sales Growth (3y) 1.001.001.000.000.001.000.000.000.000.000.000.000.000.00-1.000.000.000.00-1.002.001.001.000.000.000.000.001.001.003.004.003.00-2.002.001.001.000.001.001.000.00-1.00-2.00-4.00-4.00-4.00-4.00-4.00-4.00-5.00-3.00-3.00-3.00
Return on Sales Growth (5y) 1.001.001.001.001.002.000.000.000.000.00-1.002.001.001.000.001.001.001.000.001.003.004.002.001.002.002.001.000.001.002.001.00-3.000.00-2.00-2.00-3.00-2.00-2.00-3.00-6.00-4.00-5.00-4.00
Return on Sales (QoQ) 0.000.002.00-2.000.001.002.00-2.000.000.002.00-2.000.000.001.00-2.000.000.002.00-2.000.00-1.002.00-2.000.00-1.002.00-2.000.00-1.005.00-3.000.00-1.002.00-1.000.00-1.002.000.001.00-2.001.000.00-1.00-2.001.00-1.001.00-2.001.00-1.00-1.00-2.001.000.000.00-2.000.002.000.00-1.00
Revenue Growth (1y) 10.94%11.23%11.53%20.05%13.02%10.45%10.28%0.54%8.52%11.29%10.52%6.80%6.81%7.50%7.82%9.90%8.77%7.87%7.25%7.04%7.05%5.81%4.99%13.66%6.54%8.09%10.97%2.00%9.00%10.55%8.70%8.49%8.32%8.36%8.94%7.64%27.56%24.38%17.28%17.56%-0.56%-0.39%3.88%2.82%4.17%8.97%11.12%17.93%6.76%3.93%2.42%-3.38%6.11%4.23%5.05%4.52%5.26%5.07%4.58%
Revenue Growth (3y) 10.81%10.99%10.78%8.83%9.42%9.73%9.53%5.68%8.03%8.87%8.52%7.91%7.54%7.05%6.68%10.17%7.45%7.25%7.71%7.46%7.52%8.13%8.19%7.94%7.95%9.00%9.53%6.00%14.63%14.22%11.57%11.14%11.17%10.32%9.90%9.17%9.73%10.52%10.62%12.54%3.41%4.10%5.74%5.42%5.68%5.68%6.13%6.00%6.04%4.41%4.01%
Revenue Growth (5y) 9.59%9.66%9.47%8.69%8.81%8.56%8.15%7.50%7.53%8.10%8.29%7.81%7.63%7.95%7.93%8.15%7.93%8.13%8.15%7.70%11.43%11.25%10.11%9.74%9.79%9.92%9.87%7.56%9.30%10.09%9.90%10.73%8.85%8.74%8.60%8.19%8.40%7.90%7.81%7.56%4.32%4.32%5.37%
Revenue (QoQ) 3.31%0.29%8.15%-0.99%3.58%0.56%16.41%-6.78%1.22%0.40%6.13%0.62%3.80%-0.29%2.56%0.63%4.47%0.01%4.54%-0.41%3.60%-0.57%4.34%-0.41%2.40%-1.33%12.96%-6.65%3.90%1.29%3.83%-0.24%5.38%-0.40%3.62%-0.40%5.41%0.14%2.38%18.03%2.79%-5.58%2.62%-0.16%2.97%-1.53%1.57%1.15%7.71%0.42%7.80%-8.43%4.85%-1.04%1.70%0.56%2.99%-0.26%1.19%1.28%2.80%-0.73%
Share-based Compensation Growth (1y) -29.32%-3.19%28.18%126.32%35.24%66.67%23.06%-26.66%11.58%1.24%7.71%-27.24%64.82%72.93%69.61%110.07%15.69%-0.53%-1.39%0.18%1.26%-2.96%-11.46%-3.79%-12.88%-14.38%-0.96%0.90%38.89%18.54%16.07%3.34%9.87%16.01%17.93%34.02%39.15%42.62%52.15%32.80%24.07%5.55%16.14%8.22%14.50%-7.46%-21.14%-18.81%-6.91%-41.84%-55.97%-26.16%-12.91%45.23%106.34%-10.23%38.57%77.44%44.94%
Share-based Compensation Growth (3y) 2.17%17.77%19.33%6.49%35.49%42.90%31.01%3.88%28.62%20.31%21.68%15.26%24.52%18.62%13.98%26.51%0.68%-6.16%-4.73%-0.92%7.01%-0.51%0.59%0.11%9.96%5.60%10.67%11.80%28.54%25.18%27.71%22.52%23.79%20.43%27.73%24.42%25.50%11.68%11.70%5.28%9.76%-17.18%-26.12%-13.43%-2.45%-7.88%-10.52%-18.66%3.96%14.44%9.61%
Share-based Compensation Growth (5y) 15.25%22.95%23.23%20.51%23.85%23.01%14.44%1.56%13.42%7.67%9.58%8.25%18.50%11.12%11.23%16.12%9.27%2.59%3.43%6.14%13.38%10.26%12.80%12.29%18.08%12.13%19.09%14.97%24.71%13.89%13.79%10.07%15.12%-1.23%-6.26%2.92%9.89%3.31%4.83%-5.01%9.80%7.92%3.82%
Share-based Compensation (QoQ) -31.97%-3.93%16.78%-7.39%-6.82%27.20%106.19%-44.66%14.84%-6.08%22.87%-15.81%4.20%-0.07%-17.00%90.72%9.32%-1.99%2.79%5.03%-6.00%-2.83%4.42%6.17%-9.93%-11.34%13.47%-3.86%-11.48%2.55%15.61%32.33%-24.45%0.42%2.93%40.70%-20.23%2.08%16.97%46.09%-18.24%8.90%2.10%36.48%-30.44%19.82%-4.87%44.40%-43.78%2.12%-2.06%65.56%-64.88%-22.69%64.25%95.28%-41.43%9.84%-28.54%201.43%-25.00%-10.28%
Shareholder's Equity Growth (1y) 15.03%8.81%9.99%3.97%6.65%12.79%8.75%11.41%8.36%-6.69%-2.59%1.30%5.70%11.46%6.34%0.00%-5.82%0.05%-0.10%0.34%0.53%2.61%5.06%7.13%13.31%12.80%12.17%10.65%4.76%5.39%5.80%4.60%4.44%9.69%8.99%5.07%-0.62%-13.31%-16.57%-11.39%-5.99%-4.61%0.84%-1.55%-11.50%-0.44%1.76%5.88%21.79%17.94%15.28%13.81%9.85%10.05%10.36%11.49%
Shareholder's Equity Growth (3y) 9.96%4.62%5.23%5.47%6.90%5.46%4.05%4.11%2.56%1.33%1.15%0.55%0.03%4.59%3.73%2.44%2.37%5.01%5.59%5.95%6.07%6.85%7.63%7.43%7.43%9.25%8.96%6.74%2.83%0.07%-1.28%-0.88%-0.81%-3.20%-2.85%-2.86%-6.14%-6.28%-5.05%-2.61%0.44%3.85%5.76%5.86%5.79%8.92%8.99%10.34%
Shareholder's Equity Growth (5y) 5.76%5.01%4.36%3.32%2.95%3.79%3.41%3.94%4.21%3.79%4.05%3.80%3.50%6.35%5.78%4.47%3.26%6.01%6.30%5.51%4.37%3.01%2.54%2.91%2.98%1.52%1.70%1.19%-1.98%-0.98%-0.26%0.30%1.01%1.27%1.47%2.01%2.04%1.33%1.72%3.22%
Shareholder's Equity (QoQ) 3.84%3.65%4.13%2.65%-1.78%4.77%-1.57%5.29%3.88%1.02%0.83%2.41%-10.55%5.46%4.86%6.86%-5.68%0.61%-1.39%0.64%0.20%0.46%-0.95%0.83%2.27%2.86%1.00%6.64%1.80%2.29%-0.36%0.97%2.42%2.69%-1.49%0.82%7.56%2.03%-5.04%-4.64%-6.17%-1.80%0.86%1.17%-4.80%3.81%-1.53%-9.06%7.10%6.11%2.45%4.61%3.72%3.72%1.13%0.97%3.91%4.00%2.17%
Tax Rate Growth (1y) 37.00-41.00155.00247.0010.00-271.0031.00-165.00-84.00330.00-181.00750.0037.0069.0091.00-659.00-6.00-14.0048.00-62.00-235.00-119.00-76.0063.00186.0043.00-44.00-3265.00-1563.00-1566.00-1584.001,710.00-78.00133.00177.00177.00139.00-136.00-11.00-25.00-26.00-13.0061.00-154.00-19.0073.0054.00201.003.0079.00-145.00-317.00149.00-55.00188.00951.008.00114.0037.00
Tax Rate Growth (3y) -37.0018.004.00832.00-37.00128.00-60.00-75.00-52.00385.00-43.0029.00-203.00-64.0063.00-658.00-55.00-90.00-71.00-3264.00-1612.00-1643.00-1703.00-1493.00-1454.00-1391.00-1450.00-1378.00-1501.00-1570.00-1418.001,862.0035.00-17.00227.00-2.0094.00-77.00104.0022.00-42.00139.00-30.00-270.00134.0097.0097.00836.00160.00139.0080.00
Tax Rate Growth (5y) -6.0073.00143.00111.00-277.00-6.00-88.00-74.00-101.00309.00-162.00-3173.00-1580.00-1587.00-1564.00-2213.00-1695.00-1524.00-1478.00-1377.00-1550.00-1646.00-1537.00-1341.00-1341.00-1540.00-1400.00-1558.00-1546.00-1510.00-1303.001,908.0020.00135.00136.00-118.00247.00-52.00147.00656.00116.00199.00195.00
Tax Rate (QoQ) -55.00-165.00-54.00310.00-132.0030.0039.0073.00-414.00332.00-157.00155.000.00-179.00774.00-558.0032.00-158.0024.0095.0024.00-95.00-86.00-78.00139.00-52.0053.0046.00-3.00-139.00-3169.001,748.00-7.00-156.00125.00-40.00203.00-111.00124.00-77.00-72.0014.00110.00-78.00-59.0088.00-105.0057.0032.0069.0042.00-140.00108.00-155.00-130.00325.00-96.0088.00634.00-618.0011.0010.00
Total Debt Growth (1y) -20.39%-11.73%3.88%11.11%5.90%-1.58%-0.56%-3.26%1.68%9.60%3.87%-5.40%-3.32%-12.62%-3.99%12.27%9.01%10.16%6.81%2.19%8.11%17.04%0.87%-1.69%-6.40%-12.67%-9.91%-6.94%-4.70%-10.62%-7.37%-4.87%1.65%45.20%-99.86%102,488.85%65.56%50.14%40.53%20.13%-0.13%-3.95%-3.99%-13.19%-10.88%-17.84%-17.98%-17.74%
Total Debt Growth (3y) -5.01%-1.62%2.38%0.56%1.35%-1.95%-0.28%0.91%2.33%1.80%2.12%2.77%4.44%4.06%1.13%4.09%3.32%4.03%-0.99%-2.22%-1.20%-2.97%-5.58%-4.52%-3.21%4.26%-88.89%13.91%21.06%26.34%29.39%34.02%22.42%1,092.59%13.79%5.82%3.44%-4.98%
Total Debt Growth (5y) -2.01%-1.73%1.93%3.13%4.17%3.98%1.33%0.64%1.63%1.52%-0.65%-0.14%0.32%-2.54%-2.90%-0.03%1.34%7.88%-73.17%5.68%6.73%10.97%13.91%18.45%18.94%21.29%19.88%19.57%20.67%22.17%17.70%16.46%7.68%
Total Debt (QoQ) -0.75%-14.84%-2.10%-3.79%10.05%0.22%4.71%-8.31%2.28%1.26%1.88%-3.63%10.24%-4.03%-7.21%-1.52%-0.36%5.44%8.51%-4.38%0.69%2.23%3.82%1.16%9.01%-11.90%1.19%-3.69%1.71%-9.11%4.52%-1.37%-4.61%-5.80%7.34%5.39%36.26%14.51%7.08%15.30%17.10%3.84%0.23%-1.43%-2.65%-0.12%0.18%-10.88%-0.06%-7.92%0.01%-10.61%