Growth Metrics	May2009	Aug2009	Nov2009	Feb2010	May2010	Aug2010	Nov2010	Feb2011	May2011	Aug2011	Nov2011	Feb2012	May2012	Aug2012	Nov2012	Feb2013	May2013	Aug2013	Nov2013	Feb2014	May2014	Aug2014	Nov2014	Feb2015	May2015	Aug2015	Nov2015	Feb2016	May2016	Aug2016	Nov2016	Feb2017	May2017	Aug2017	Nov2017	Feb2018	May2018	Aug2018	Nov2018	Feb2019	May2019	Aug2019	Nov2019	Feb2020	May2020	Aug2020	Nov2020	Feb2021	May2021	Aug2021	Nov2021	Feb2022	May2022	Aug2022	Nov2022	Feb2023	May2023	Aug2023	Nov2023	Feb2024	May2024	Aug2024	Nov2024	Feb2025	May2025	Aug2025	Nov2025

Darden Restaurants Growth Metrics (2009-2025) | DRI

Frequency:

Period:

1Y 3Y 5Y 7Y 10Y All

Values in:

Download Data

Growth Metrics	May2009	Aug2009	Nov2009	Feb2010	May2010	Aug2010	Nov2010	Feb2011	May2011	Aug2011	Nov2011	Feb2012	May2012	Aug2012	Nov2012	Feb2013	May2013	Aug2013	Nov2013	Feb2014	May2014	Aug2014	Nov2014	Feb2015	May2015	Aug2015	Nov2015	Feb2016	May2016	Aug2016	Nov2016	Feb2017	May2017	Aug2017	Nov2017	Feb2018	May2018	Aug2018	Nov2018	Feb2019	May2019	Aug2019	Nov2019	Feb2020	May2020	Aug2020	Nov2020	Feb2021	May2021	Aug2021	Nov2021	Feb2022	May2022	Aug2022	Nov2022	Feb2023	May2023	Aug2023	Nov2023	Feb2024	May2024	Aug2024	Nov2024	Feb2025	May2025	Aug2025	Nov2025
Growth Ratios
Assets Growth (1y)					4.99%			3.29%	3.61%	9.48%	11.66%	9.47%	8.74%	7.62%	16.51%	17.38%	16.70%	17.33%	4.75%	3.84%	2.10%	-13.31%	-19.13%	-17.07%	-15.36%	-1.59%	-10.46%	-24.86%	-23.56%	-27.48%	-13.90%	3.95%	15.49%	19.52%	19.18%	16.56%	3.35%	5.23%	4.36%	4.46%	7.74%	76.82%	75.57%	75.04%	68.78%	0.72%	1.90%	1.23%	7.14%	7.68%	4.79%	1.08%	-4.88%	-5.00%	-3.63%	-1.27%	1.04%	12.53%	12.94%	12.73%	10.56%	13.23%	14.29%	10.59%	11.16%	0.00%	0.00%
Assets Growth (3y)													5.76%			9.90%	9.55%	11.40%	10.87%	10.09%	9.02%	3.06%	-0.44%	0.36%	0.28%	0.03%	-8.80%	-13.51%	-12.91%	-14.79%	-14.57%	-13.48%	-9.26%	-5.16%	-2.79%	-3.08%	-3.01%	-3.02%	2.31%	8.17%	8.74%	30.53%	29.73%	28.69%	23.41%	23.29%	23.13%	22.78%	24.90%	24.24%	23.30%	21.44%	19.82%	1.00%	0.96%	0.34%	0.98%	4.80%	4.48%	4.00%	2.04%	6.57%	7.54%	7.17%	7.49%	8.41%	8.88%
Assets Growth (5y)																					7.10%			2.71%	2.59%	3.35%	-0.27%	-3.63%	-3.47%	-4.82%	-5.32%	-4.62%	-2.30%	-2.80%	-4.89%	-4.75%	-4.64%	-4.89%	-4.96%	-4.64%	-3.61%	9.68%	10.98%	10.73%	10.66%	10.19%	13.88%	17.53%	18.39%	19.26%	18.45%	16.87%	13.88%	13.90%	13.52%	13.06%	13.37%	15.44%	15.33%	14.79%	13.95%	5.59%	5.84%	4.72%	4.82%	5.44%	5.44%
Assets (QoQ)					0.64%	-3.15%	2.79%	3.09%	0.96%	2.33%	4.83%	1.07%	0.28%	1.28%	13.49%	1.83%	-0.30%	1.83%	1.32%	0.94%	-1.97%	-13.53%	-5.49%	3.52%	0.05%	0.53%	-14.01%	-13.13%	1.79%	-4.63%	2.10%	4.88%	13.09%	-1.30%	1.80%	2.58%	0.27%	0.50%	0.95%	2.68%	3.42%	64.94%	0.24%	2.37%	-0.27%	-1.57%	1.41%	1.70%	5.55%	-1.07%	-1.31%	-1.90%	-0.68%	-1.20%	0.11%	0.50%	1.65%	10.03%	0.47%	0.32%	-0.31%	12.69%	1.42%	-2.93%	0.21%	1.37%	1.42%
Capital Expenditures Growth (1y)				-12.38%	-3.83%	18.29%	37.32%	3.83%	45.93%	22.08%	22.82%	27.30%	-116.37%	8.03%	2.85%	12.62%	67.44%	-19.36%	-44.34%	-37.23%	1,020.24%	-32.14%	-25.22%	-38.83%	-14.10%	-20.56%	-33.14%	-19.30%	-16.42%	-7.40%	31.24%	55.53%	42.34%	59.23%	35.64%	23.51%	27.97%	11.18%	24.12%	17.18%	3.96%	10.06%	10.11%	3.60%	-18.74%	-63.96%	-52.65%	-41.44%	-9.13%	95.97%	37.27%	48.05%	30.54%	48.49%	73.84%	27.27%	52.42%	22.88%	2.54%	13.98%	-9.07%	-3.78%	4.83%	6.54%	22.51%	19.90%	18.67%
Capital Expenditures Growth (3y)												5.02%	-30.64%	15.98%	20.15%	14.18%	-27.60%	2.08%	-11.08%	-3.45%	-21.14%	-16.07%	-24.63%	-24.38%	65.99%	-24.25%	-34.71%	-32.33%	104.94%	-20.67%	-13.10%	-8.43%	0.73%	5.41%	5.98%	15.74%	15.04%	17.91%	30.24%	31.06%	23.72%	24.90%	22.84%	14.46%	2.63%	-23.89%	-13.51%	-10.75%	-8.44%	-8.06%	-10.55%	-3.52%	-1.22%	1.60%	4.15%	3.33%	21.82%	52.92%	34.75%	29.02%	21.85%	20.64%	23.17%	15.62%	19.30%	12.34%	8.45%
Capital Expenditures Growth (5y)																				-3.92%	-7.20%	-3.11%	-6.31%	-10.58%	-9.27%	-10.53%	-18.87%	-14.98%	-18.84%	-15.34%	-17.79%	-11.50%	38.31%	-8.51%	-13.11%	-9.86%	69.61%	-2.44%	2.01%	2.13%	6.34%	7.46%	10.22%	13.48%	5.16%	-8.25%	2.87%	6.43%	6.93%	6.59%	3.80%	5.39%	5.10%	5.11%	9.08%	6.02%	8.84%	7.24%	4.99%	5.43%	5.96%	4.40%	3.96%	6.03%	15.03%	32.77%	24.94%
Capital Expenditures (QoQ)	-10.30%	-14.78%	24.03%	-7.58%	-1.55%	4.81%	43.99%	-30.12%	38.37%	-12.31%	44.86%	-27.57%	-117.79%	678.68%	37.91%	-20.69%	-105.14%	1,533.33%	-4.82%	-10.56%	-24.59%	5.69%	4.90%	-26.84%	5.90%	-2.26%	-11.71%	-11.69%	9.68%	8.29%	25.12%	4.65%	0.38%	21.14%	6.58%	-4.71%	4.01%	5.24%	18.98%	-10.03%	-7.73%	11.42%	19.04%	-15.35%	-27.63%	-50.59%	56.40%	4.70%	12.30%	6.57%	9.55%	12.91%	-0.98%	21.22%	28.26%	-17.33%	18.59%	-2.27%	7.02%	-8.11%	-5.39%	3.42%	16.60%	-6.62%	8.79%	1.22%	15.39%
Cash & Equivalents Growth (1y)				142.59%	295.55%	-2.39%	-7.03%	-65.54%	-71.66%	-4.26%	-5.10%	-1.34%	0.00%	-30.59%	22.31%	17.40%	25.11%	111.46%	37.79%	22.23%	11.45%	279.89%	86.17%	243.46%	445.17%	66.81%	444.51%	-50.53%	-48.72%	-83.38%	-86.38%	81.37%	-15.17%	27.99%	-1.80%	-62.49%	-36.98%	3.41%	21.80%	106.34%	211.30%	131.09%	12.60%	6.21%	66.91%	86.60%	394.15%	208.95%	59.14%	44.79%	-3.99%	-44.13%	-65.37%	-60.17%	-67.75%	-50.42%	-12.55%	-49.11%	-18.70%	-11.41%	-47.04%	0.21%	11.04%	-8.08%	23.20%	9.61%	3.13%
Cash & Equivalents Growth (3y)												-6.22%	3.88%	-13.44%	2.57%	-26.37%	-29.23%	12.01%	16.94%	12.29%	11.72%	77.32%	46.39%	70.18%	96.62%	137.52%	140.83%	27.59%	46.05%	1.74%	11.35%	45.53%	33.35%	-29.20%	-10.03%	-30.44%	-35.04%	-39.63%	-45.39%	11.97%	18.50%	45.16%	10.43%	-6.33%	48.50%	64.60%	89.24%	89.18%	102.22%	84.14%	74.81%	22.39%	-2.75%	2.48%	15.23%	-5.06%	-21.60%	-33.55%	-36.86%	-37.39%	-45.67%	-41.22%	-33.72%	-26.09%	-17.06%	-17.63%	-2.35%
Cash & Equivalents Growth (5y)																				3.43%	9.34%	39.11%	22.58%	10.88%	16.59%	54.85%	74.57%	19.19%	31.27%	9.10%	18.40%	34.63%	27.02%	23.31%	13.31%	7.16%	10.74%	6.87%	10.55%	18.99%	36.00%	-3.24%	-0.03%	-5.91%	7.33%	-1.05%	-1.95%	35.72%	34.61%	52.56%	44.91%	7.25%	12.53%	20.79%	15.98%	13.40%	20.15%	4.82%	6.97%	-4.24%	-15.69%	-11.31%	6.68%	-6.97%	-20.66%	-20.26%	-22.02%
Cash & Equivalents (QoQ)	-41.38%	26.23%	-28.34%	357.47%	-4.42%	-68.85%	-31.74%	69.57%	-21.40%	5.25%	-32.35%	76.29%	-20.34%	-26.95%	19.22%	69.22%	-15.11%	23.47%	-22.31%	50.12%	-22.60%	320.85%	-61.93%	176.95%	22.86%	28.77%	24.27%	-74.84%	27.34%	-58.26%	1.83%	235.10%	-40.44%	-37.02%	-21.87%	27.99%	0.07%	3.34%	-7.97%	116.82%	50.97%	-23.29%	-55.16%	104.51%	137.27%	-14.24%	18.74%	27.87%	22.22%	-21.97%	-21.26%	-25.59%	-24.26%	-10.25%	-36.24%	14.37%	33.60%	-47.77%	1.87%	24.63%	-20.13%	-1.18%	12.88%	3.18%	7.05%	-12.08%	6.21%
Cash from Investing Activities Growth (1y)				0.61%	15.43%	-18.98%	-45.28%	-0.44%	-50.19%	-27.71%	-61.25%	-32.37%	112.76%	-13.35%	-195.00%	-11.73%	-79.23%	19.77%	85.23%	37.64%	-2,109.30%	36.81%	35.02%	50.43%	69.56%	176.52%	255.34%	18.13%	-132.70%	-202.44%	-165.82%	-85.55%	-1,287.91%	-53.25%	-85.70%	-27.51%	87.19%	-12.93%	7.98%	-6.31%	-3.77%	-52.84%	-7.69%	-27.62%	14.44%	73.64%	53.99%	47.93%	14.80%	-90.23%	-43.23%	-43.79%	-31.35%	-41.10%	-65.04%	-32.01%	-46.99%	-623.29%	-8.63%	-12.49%	6.48%	82.47%	-368.05%	-4.70%	-20.26%	-6.41%	74.09%
Cash from Investing Activities Growth (3y)												-9.74%	29.31%	-19.87%	-90.48%	-14.10%	26.82%	-5.11%	11.09%	2.66%	18.94%	16.86%	34.33%	29.84%	-48.44%	33.66%	29.05%	36.74%	-153.20%	20.88%	12.74%	9.02%	-114.22%	-6.30%	-23.82%	-24.66%	-60.53%	-55.67%	-46.20%	-35.99%	-22.64%	-38.30%	-22.54%	-20.04%	51.55%	23.09%	23.03%	10.94%	8.88%	8.48%	10.80%	1.51%	1.44%	10.89%	-2.84%	0.39%	-18.05%	-168.76%	-36.94%	-28.77%	-21.77%	-21.39%	-103.21%	-15.85%	-18.24%	-10.49%	-9.63%
Cash from Investing Activities Growth (5y)																				1.64%	7.52%	2.68%	7.88%	14.41%	24.61%	20.70%	22.06%	17.84%	17.71%	14.75%	21.95%	12.10%	-112.21%	9.44%	28.86%	9.75%	-93.75%	3.04%	-2.57%	-0.41%	-5.50%	-15.70%	-13.47%	-21.32%	-29.72%	-22.10%	-20.66%	-10.82%	-6.10%	-5.81%	-3.93%	-5.31%	33.79%	-4.08%	-1.51%	-6.04%	-7.87%	-50.89%	-4.93%	-7.25%	-5.65%	2.15%	-40.78%	-3.09%	-13.09%	-29.35%	-25.51%
Cash from Investing Activities (QoQ)	-11.24%	27.80%	-24.08%	0.26%	5.35%	-1.57%	-51.50%	31.05%	-41.54%	13.63%	-91.29%	43.40%	113.65%	-867.15%	-397.86%	78.56%	102.54%	-3,062.79%	8.32%	9.50%	18.26%	6.83%	5.71%	30.96%	49.81%	334.22%	91.40%	-136.39%	-42.66%	-3.10%	-22.98%	-2.58%	-967.09%	88.62%	-49.02%	29.56%	-7.19%	-0.37%	-21.43%	18.63%	-4.63%	-47.83%	14.44%	3.57%	29.85%	54.45%	-49.32%	-9.13%	-14.78%	-1.70%	-12.43%	-9.56%	-4.85%	-9.25%	-31.50%	12.36%	-16.75%	-437.57%	80.25%	9.25%	2.94%	-0.74%	-427.45%	79.70%	-11.48%	10.86%	-28.44%
Cash from Operations Growth (1y)				32.33%	-37.06%	20.80%	-49.32%	-13.91%	53.85%	-44.95%	-156.55%	23.54%	-115.95%	114.03%	137.89%	-10.17%	-158.38%	-51.66%	563.19%	-31.70%	151.26%	-37.09%	26.60%	24.12%	549.59%	79.22%	-56.49%	13.54%	-29.88%	25.43%	130.42%	0.10%	-3.67%	3.64%	11.14%	7.35%	25.02%	15.05%	68.89%	11.26%	29.32%	22.97%	-16.79%	-1.40%	-158.98%	-18.56%	17.22%	-33.78%	318.29%	-12.77%	35.74%	37.05%	-22.21%	137.27%	-31.01%	16.07%	18.44%	-37.10%	64.00%	16.02%	3.32%	1.52%	14.03%	0.41%	7.28%	25.37%	-17.47%
Cash from Operations Growth (3y)												12.06%	-29.15%	12.49%	-52.29%	-1.51%	-38.10%	-17.11%	12.43%	-8.82%	-40.45%	-13.34%	73.04%	-8.68%	119.69%	-18.32%	54.01%	-1.26%	63.05%	12.25%	8.27%	12.15%	63.71%	32.57%	3.67%	6.85%	-5.48%	14.36%	62.93%	6.13%	15.91%	13.61%	16.02%	5.60%	-43.48%	4.83%	18.10%	-10.10%	18.52%	-4.41%	9.81%	-3.63%	0.05%	19.01%	3.16%	1.75%	58.89%	9.19%	15.38%	22.66%	-1.63%	14.86%	8.86%	10.58%	9.50%	-7.14%	15.56%
Cash from Operations Growth (5y)																				-2.89%	-27.20%	-15.42%	-1.83%	-4.13%	16.11%	-8.48%	-4.78%	1.33%	-0.77%	7.91%	39.00%	-2.85%	50.85%	-6.66%	56.39%	0.68%	36.92%	11.02%	18.96%	11.00%	47.97%	26.94%	9.38%	6.00%	-21.47%	8.42%	33.36%	-4.83%	14.93%	0.82%	19.97%	1.34%	10.12%	18.98%	9.06%	2.94%	8.93%	5.45%	8.42%	3.80%	4.15%	1.48%	15.47%	4.18%	33.43%	10.63%	7.64%
Cash from Operations (QoQ)	-28.28%	-25.75%	-25.46%	233.41%	-65.89%	42.51%	-68.73%	466.37%	-39.04%	-49.01%	-132.12%	1,337.37%	-107.87%	784.32%	-94.31%	2,833.33%	-122.63%	228.03%	-21.98%	202.09%	-83.02%	57.14%	57.01%	196.20%	-11.11%	-56.64%	-61.88%	673.00%	-45.11%	-22.45%	-29.98%	235.81%	-47.17%	-16.56%	-24.92%	224.35%	-38.48%	-23.21%	10.22%	113.67%	-28.49%	-26.99%	-25.41%	153.20%	-142.77%	200.83%	7.35%	43.04%	40.99%	-59.71%	67.05%	44.42%	-19.98%	22.90%	-51.43%	142.97%	-18.34%	-34.73%	26.64%	71.89%	-27.28%	-35.87%	42.24%	51.36%	-22.31%	-25.05%	-6.36%
Dividends Paid - Common Growth (1y)				27.94%	27.90%	27.95%	24.72%	25.57%	25.50%	29.95%	27.33%	25.86%	26.41%	11.79%	15.92%	17.82%	16.96%	11.63%	10.80%	11.73%	10.99%	1.11%	-5.15%	-2.90%	-6.05%	-3.71%	3.52%	-8.68%	-7.17%	0.57%	-2.13%	8.10%	11.51%	12.20%	12.90%	12.25%	13.72%	18.20%	19.51%	20.15%	16.04%	15.94%	17.19%	14.74%	-99.79%		-63.79%	-54.75%	57,800.00%		262.28%	189.51%	18.74%	4.09%	4.05%	5.05%	7.20%	6.73%	6.18%	6.43%	6.11%	3.94%	4.81%	5.28%	5.69%	6.13%	5.25%
Dividends Paid - Common Growth (3y)												26.45%	26.60%	22.95%	22.56%	23.03%	22.88%	17.49%	17.82%	18.33%	17.95%	8.06%	6.80%	8.53%	6.84%	2.81%	2.85%	-0.31%	-1.08%	-0.70%	-1.32%	-1.40%	-0.93%	2.81%	4.58%	3.48%	5.59%	10.08%	9.71%	13.39%	13.74%	15.42%	16.50%	15.67%	-85.86%		-20.26%	-14.55%	12.93%	15.51%	15.41%	14.55%	13.80%	11.43%	10.92%	11.23%	803.28%		58.77%	47.92%	10.54%	4.91%	5.01%	5.58%	6.33%	5.59%	5.41%
Dividends Paid - Common Growth (5y)																				21.63%	21.37%	15.97%	14.11%	15.10%	14.11%	9.56%	9.94%	8.00%	7.43%	4.09%	4.30%	4.76%	4.77%	4.17%	3.75%	3.75%	4.18%	5.36%	5.33%	5.27%	5.12%	8.29%	9.88%	8.85%	-68.86%		-10.94%	-5.42%	12.80%	15.37%	15.71%	15.18%	14.23%	13.65%	13.83%	13.67%	12.89%	11.36%	11.17%	10.94%	10.88%	8.95%	8.72%	9.05%	283.22%		34.58%
Dividends Paid - Common (QoQ)	1.47%	25.72%	1.44%	-1.14%	1.44%	25.78%	-1.13%	-0.46%	1.37%	30.25%	-3.12%	-1.61%	1.82%	15.18%	0.47%	0.00%	1.08%	9.92%	-0.28%	0.84%	0.41%	0.14%	-6.46%	3.23%	-2.84%	2.64%	0.57%	-8.94%	-1.25%	11.20%	-2.13%	0.58%	1.87%	11.88%	-1.52%	0.00%	3.21%	16.29%	-0.43%	0.54%	-0.32%	16.18%	0.65%	-1.56%	-99.81%			23.04%	138.27%	24.44%	-0.69%	-1.68%	-2.27%	9.09%	-0.73%	-0.74%	-0.27%	8.62%	-1.25%	-0.51%	-0.57%	6.39%	-0.42%	-0.06%	-0.18%	6.84%	-1.25%
EBITDA Margin Growth (1y)				228.00	-16.00	275.00	209.00	224.00	134.00	-323.00	-405.00	-55.00	21,657.00	-8037.00	-7876.00	-7668.00	16,972.00	7,474.00	7,387.00	6,925.00	-20139.00	7,987.00	7,935.00	8,255.00	-11018.00	372.00	642.00	213.00	233.00	145.00	201.00	24.00	-154.00	-40.00	-24.00	-125.00	198.00	16.00	65.00	85.00	-47.00	27.00	29.00	4.00	-5693.00	-574.00	-50.00	-332.00	6,081.00	846.00	339.00	374.00	-120.00	-219.00	-130.00	28.00	53.00	-72.00	83.00	46.00	-15.00	50.00	-10.00	22.00	-167.00	138.00	22.00
EBITDA Margin Growth (3y)												397.00	21,776.00	-8085.00	-8073.00	-7499.00	38,764.00	-886.00	-895.00	-799.00	18,491.00	7,424.00	7,445.00	7,511.00	-14185.00	15,832.00	15,963.00	15,392.00	-30924.00	8,504.00	8,778.00	8,492.00	-10940.00	478.00	819.00	112.00	276.00	122.00	243.00	-15.00	-3.00	3.00	70.00	-36.00	-5542.00	-531.00	44.00	-243.00	341.00	299.00	317.00	46.00	268.00	54.00	159.00	70.00	6,014.00	556.00	293.00	448.00	-82.00	-240.00	-57.00	96.00	-129.00	116.00	95.00
EBITDA Margin Growth (5y)																				-347.00	18,609.00	7,375.00	7,249.00	7,680.00	7,607.00	7,472.00	7,681.00	7,669.00	7,705.00	7,941.00	8,288.00	7,748.00	-14106.00	15,938.00	16,140.00	15,291.00	-30880.00	8,481.00	8,819.00	8,452.00	-10788.00	521.00	913.00	202.00	-5463.00	-425.00	221.00	-343.00	385.00	276.00	358.00	7.00	420.00	97.00	253.00	159.00	275.00	9.00	271.00	120.00	306.00	32.00	232.00	138.00	5,832.00	744.00	304.00
EBITDA Margin (QoQ)	134.00	-162.00	-431.00	687.00	-110.00	129.00	-497.00	702.00	-200.00	-328.00	-579.00	1,053.00	21,512.00	-30023.00	-419.00	1,261.00	46,153.00	-39521.00	-506.00	798.00	19,090.00	-11396.00	-558.00	1,119.00	-183.00	-6.00	-288.00	689.00	-163.00	-93.00	-232.00	512.00	-342.00	22.00	-216.00	412.00	-19.00	-160.00	-167.00	431.00	-151.00	-87.00	-165.00	407.00	-5848.00	5,032.00	358.00	125.00	565.00	-202.00	-149.00	161.00	71.00	-301.00	-60.00	318.00	97.00	-426.00	95.00	281.00	35.00	-361.00	34.00	314.00	-154.00	-56.00	-81.00
EBIT Growth (1y)				-0.75%	5.44%	-0.07%	-2.20%	-1.95%	-4.69%	-12.69%	-12.10%	-10.18%	333.11%	-51.91%	-52.46%	-59.72%	64.40%	43.91%	43.36%	47.73%	-61.68%	105.84%	98.26%	114.48%	-92.28%	98.52%	490.91%	29.81%	22.99%	20.19%	42.59%	3.75%	-8.05%	8.18%	10.64%	1.70%	35.14%	8.37%	14.90%	13.75%	-0.09%	6.56%	8.17%	4.82%	-357.66%	-71.91%	-24.66%	-46.82%	154.62%	395.76%	100.99%	103.24%	4.58%	-12.97%	-3.87%	16.32%	10.73%	3.56%	19.43%	10.72%	5.58%	6.45%	4.88%	7.95%	-3.19%	26.00%	9.69%
EBIT Growth (3y)												-4.21%	62.71%	-19.65%	-20.43%	-21.51%	81.83%	1.34%	1.08%	2.75%	51.38%	27.03%	75.31%	28.48%	-63.50%	27.34%	26.80%	28.02%	-66.87%	28.85%	28.00%	29.96%	-55.64%	37.18%	101.39%	11.06%	15.19%	12.11%	21.93%	6.27%	7.48%	7.70%	11.20%	6.64%	-76.29%	-31.29%	-2.17%	-14.09%	12.03%	14.06%	17.88%	4.25%	13.75%	6.62%	13.33%	7.93%	38.08%	64.71%	32.14%	37.82%	6.93%	-1.37%	6.38%	11.61%	4.22%	11.58%	11.17%
EBIT Growth (5y)																				1.13%	28.13%	15.51%	55.60%	16.39%	16.20%	16.12%	15.62%	16.79%	16.43%	16.20%	15.82%	16.68%	-44.02%	15.82%	15.56%	16.04%	-46.17%	16.69%	16.26%	17.35%	-34.80%	24.41%	57.41%	10.31%	-42.78%	-15.86%	8.12%	-7.72%	11.81%	11.71%	15.80%	5.56%	14.72%	6.95%	12.59%	8.43%	10.24%	5.99%	13.46%	7.85%	11.46%	5.96%	12.76%	8.49%	21.49%	43.06%	21.56%
EBIT Margin Growth (1y)				228.00	-16.00	275.00	209.00	224.00	134.00	-323.00	-405.00	-55.00	21,657.00	-8037.00	-7876.00	-7668.00	16,972.00	7,474.00	7,387.00	6,925.00	-20139.00	7,987.00	7,935.00	8,255.00	-11018.00	372.00	642.00	213.00	233.00	145.00	201.00	24.00	-154.00	-40.00	-24.00	-125.00	198.00	16.00	65.00	85.00	-47.00	27.00	29.00	4.00	-5693.00	-574.00	-50.00	-332.00	6,081.00	846.00	339.00	374.00	-120.00	-219.00	-130.00	28.00	53.00	-72.00	83.00	46.00	-15.00	50.00	-10.00	22.00	-167.00	138.00	22.00
EBIT Margin Growth (3y)												397.00	21,776.00	-8085.00	-8073.00	-7499.00	38,764.00	-886.00	-895.00	-799.00	18,491.00	7,424.00	7,445.00	7,511.00	-14185.00	15,832.00	15,963.00	15,392.00	-30924.00	8,504.00	8,778.00	8,492.00	-10940.00	478.00	819.00	112.00	276.00	122.00	243.00	-15.00	-3.00	3.00	70.00	-36.00	-5542.00	-531.00	44.00	-243.00	341.00	299.00	317.00	46.00	268.00	54.00	159.00	70.00	6,014.00	556.00	293.00	448.00	-82.00	-240.00	-57.00	96.00	-129.00	116.00	95.00
EBIT Margin Growth (5y)																				-347.00	18,609.00	7,375.00	7,249.00	7,680.00	7,607.00	7,472.00	7,681.00	7,669.00	7,705.00	7,941.00	8,288.00	7,748.00	-14106.00	15,938.00	16,140.00	15,291.00	-30880.00	8,481.00	8,819.00	8,452.00	-10788.00	521.00	913.00	202.00	-5463.00	-425.00	221.00	-343.00	385.00	276.00	358.00	7.00	420.00	97.00	253.00	159.00	275.00	9.00	271.00	120.00	306.00	32.00	232.00	138.00	5,832.00	744.00	304.00
EBIT Margin (QoQ)	134.00	-162.00	-431.00	687.00	-110.00	129.00	-497.00	702.00	-200.00	-328.00	-579.00	1,053.00	21,512.00	-30023.00	-419.00	1,261.00	46,153.00	-39521.00	-506.00	798.00	19,090.00	-11396.00	-558.00	1,119.00	-183.00	-6.00	-288.00	689.00	-163.00	-93.00	-232.00	512.00	-342.00	22.00	-216.00	412.00	-19.00	-160.00	-167.00	431.00	-151.00	-87.00	-165.00	407.00	-5848.00	5,032.00	358.00	125.00	565.00	-202.00	-149.00	161.00	71.00	-301.00	-60.00	318.00	97.00	-426.00	95.00	281.00	35.00	-361.00	34.00	314.00	-154.00	-56.00	-81.00
EBIT (QoQ)	-7.70%	10.14%	-0.52%	-3.56%	-1.08%	4.90%	-2.65%	-3.31%	-3.80%	-2.37%	-2.11%	-1.54%	319.62%	-166.71%	-2.48%	-6.38%	326.05%	-122.76%	-3.49%	1.84%	265.74%	-96.53%	-130.92%	915.31%	-11.68%	-10.83%	-39.12%	170.75%	-16.32%	-12.86%	-27.77%	97.00%	-25.84%	2.53%	-26.13%	81.07%	-1.46%	-17.78%	-21.68%	79.27%	-13.45%	-12.32%	-20.50%	73.72%	-312.76%	109.56%	113.25%	22.62%	118.51%	-13.23%	-13.54%	23.99%	12.43%	-27.79%	-4.50%	50.04%	7.03%	-32.47%	10.12%	39.10%	2.07%	-31.92%	8.51%	43.17%	-8.46%	-11.39%	-5.54%
EBT Growth (1y)				18.11%	-5.92%	22.10%	27.88%	13.51%	18.45%	-7.61%	-29.75%	9.39%	7.79%	-48.57%	-86.90%	-51.47%	-58.59%	-34.13%	-81.05%	-15.70%	-59.21%	-187.75%	-3,133.33%	65.10%	273.16%	355.84%	144.69%	-6.12%	38.66%	35.42%	338.52%	59.45%	-9.52%	5.35%	5.98%	-47.32%	36.61%	10.34%	19.31%	118.19%	0.51%	8.18%	-104.58%	4.74%	-380.08%	-82.93%	1,804.84%	-50.09%	150.14%	715.38%	113.72%	114.13%	4.35%	-15.32%	-5.53%	16.59%	10.37%	-0.53%	13.12%	6.24%	3.43%	3.99%	1.86%	6.21%	-6.91%	26.58%	10.78%
EBT Growth (3y)												13.62%	6.30%	-16.59%	-50.99%	-15.53%	-19.14%	-32.10%	-74.07%	-23.51%	-43.32%	-31.95%	-40.15%	-12.26%	-14.26%	13.93%	36.95%	9.32%	28.28%	44.87%	290.27%	35.20%	67.29%	78.11%	59.75%	-7.61%	19.67%	16.33%	77.00%	22.38%	7.50%	7.94%	-27.20%	6.38%	-80.14%	-41.16%	-2.32%	4.48%	12.17%	14.62%	18.63%	3.83%	13.58%	5.63%	231.47%	7.61%	37.11%	90.08%	31.69%	38.42%	6.00%	-4.32%	2.87%	9.57%	2.05%	9.40%	8.48%
EBT Growth (5y)																				-9.71%	-27.32%	-18.49%	-21.76%	-3.46%	-4.25%	-6.81%	-25.06%	-7.06%	-1.19%	0.59%	8.10%	0.22%	-4.59%	16.10%	64.20%	1.88%	21.14%	28.72%	137.25%	23.22%	45.08%	44.76%	35.28%	12.50%	-46.83%	-21.89%	34.07%	-0.85%	11.77%	11.85%	16.12%	5.17%	15.01%	7.07%	13.48%	23.28%	10.20%	4.87%	12.28%	6.75%	10.84%	4.04%	110.84%	7.05%	20.65%	55.32%	20.84%
EBT Margin Growth (1y)				110.00	-2.00	129.00	106.00	71.00	92.00	-124.00	-202.00	1.00	36.00	-206.00	-326.00	-342.00	-450.00	-225.00	-57.00	-116.00	-316.00	-599.00	-362.00	299.00	468.00	937.00	502.00	-102.00	306.00	220.00	500.00	425.00	-159.00	-59.00	-49.00	-627.00	196.00	30.00	83.00	582.00	-38.00	38.00	-716.00	3.00	-5783.00	-679.00	668.00	-366.00	6,148.00	936.00	356.00	393.00	-116.00	-232.00	-136.00	29.00	46.00	-100.00	27.00	-6.00	-40.00	24.00	-34.00	1.00	-195.00	123.00	27.00
EBT Margin Growth (3y)												183.00	126.00	-201.00	-422.00	-270.00	-322.00	-555.00	-586.00	-457.00	-730.00	-1031.00	-746.00	-159.00	-298.00	112.00	82.00	81.00	458.00	558.00	639.00	622.00	615.00	1,098.00	953.00	-305.00	342.00	191.00	534.00	379.00	-2.00	9.00	-682.00	-42.00	-5625.00	-611.00	35.00	218.00	327.00	295.00	309.00	30.00	249.00	25.00	888.00	56.00	6,078.00	605.00	247.00	416.00	-110.00	-307.00	-143.00	23.00	-190.00	48.00	20.00
EBT Margin Growth (5y)																				-275.00	-640.00	-1025.00	-842.00	-86.00	-170.00	-218.00	-446.00	-260.00	44.00	126.00	256.00	164.00	-151.00	273.00	533.00	-121.00	494.00	529.00	674.00	576.00	772.00	1,166.00	320.00	280.00	-5479.00	-450.00	486.00	16.00	363.00	266.00	343.00	-15.00	406.00	94.00	256.00	640.00	257.00	-36.00	200.00	53.00	255.00	-50.00	881.00	50.00	5,842.00	752.00	240.00
EBT Margin (QoQ)	20.00	-94.00	-260.00	444.00	-93.00	37.00	-283.00	409.00	-72.00	-179.00	-361.00	613.00	-37.00	-421.00	-481.00	597.00	-145.00	-197.00	-313.00	538.00	-345.00	-479.00	-76.00	1,200.00	-176.00	-11.00	-511.00	596.00	232.00	-97.00	-232.00	521.00	-352.00	3.00	-221.00	-58.00	471.00	-162.00	-168.00	441.00	-149.00	-85.00	-922.00	1,160.00	-5935.00	5,018.00	425.00	125.00	579.00	-193.00	-155.00	163.00	70.00	-309.00	-59.00	327.00	87.00	-455.00	68.00	294.00	53.00	-391.00	9.00	329.00	-143.00	-72.00	-87.00
EBT (QoQ)	12.53%	-22.02%	-38.07%	117.35%	-10.38%	1.21%	-35.14%	92.93%	-6.48%	-21.05%	-50.68%	200.41%	-7.85%	-62.33%	-87.43%	1,012.63%	-21.38%	-40.07%	-96.39%	4,850.00%	-61.95%	-228.91%	-24.94%	369.41%	-14.00%	-11.62%	-78.18%	465.98%	27.01%	-13.68%	-29.33%	105.79%	-27.93%	0.50%	-28.90%	2.29%	86.90%	-18.82%	-23.12%	87.07%	-13.91%	-12.62%	-103.26%	4,375.81%	-330.22%	105.33%	225.23%	25.17%	131.29%	-13.40%	-14.75%	25.41%	12.71%	-29.72%	-4.90%	54.78%	6.69%	-36.66%	8.15%	45.36%	3.88%	-36.32%	5.95%	51.57%	-8.96%	-13.41%	-7.28%
Enterprise Value Growth (1y)				43.88%	18.09%	28.37%	58.36%	19.03%	18.92%	3.39%	-14.24%	-3.26%	-1.75%	9.93%	17.05%	-5.67%	0.21%	-10.25%	1.85%	11.78%	-4.89%	-2.25%	4.34%	10.84%	19.72%	37.00%	-11.01%	9.30%	7.37%	-5.56%	41.15%	12.82%	29.31%	36.01%	7.69%	14.96%	0.27%	35.02%	39.74%	30.81%	33.40%	3.66%	1.42%	6.61%	-40.46%	-13.50%	-2.61%	17.45%	105.63%	52.21%	29.23%	6.33%	-12.70%	-20.75%	2.43%	-3.67%	25.06%	23.70%	3.65%	15.49%	-8.95%	-3.07%	4.91%	10.89%	35.66%	33.55%	3.14%
Enterprise Value Growth (3y)												18.33%	11.32%	13.42%	16.71%	2.80%	5.39%	0.66%	0.74%	0.67%	-2.17%	-1.20%	7.55%	5.33%	4.50%	6.32%	-1.84%	10.64%	6.93%	8.14%	9.44%	10.98%	18.46%	20.73%	10.60%	12.33%	11.66%	20.15%	28.55%	19.27%	20.04%	23.94%	15.14%	17.04%	-7.31%	6.58%	11.34%	17.88%	17.76%	10.92%	8.47%	10.01%	2.24%	1.42%	8.83%	6.35%	30.94%	14.27%	11.12%	5.76%	-0.20%	-1.69%	3.66%	7.25%	15.60%	16.99%	3.90%
Enterprise Value Growth (5y)																				11.81%	5.63%	5.06%	11.06%	6.12%	5.92%	6.44%	-1.03%	4.33%	3.78%	4.53%	9.34%	7.58%	9.64%	9.07%	7.53%	11.92%	9.65%	18.36%	14.55%	15.50%	17.33%	19.76%	13.90%	14.60%	2.03%	9.23%	15.97%	16.26%	16.19%	20.17%	13.95%	14.89%	7.41%	7.87%	12.81%	10.90%	12.26%	5.99%	6.27%	8.17%	4.01%	4.58%	6.99%	9.03%	22.63%	14.07%	8.22%
Enterprise Value (QoQ)	30.24%	-6.17%	-6.58%	26.04%	6.90%	1.99%	15.25%	-5.27%	6.79%	-11.32%	-4.41%	6.87%	8.45%	-0.78%	1.79%	-13.87%	15.21%	-11.13%	15.51%	-5.47%	-1.98%	-8.67%	23.30%	0.41%	5.88%	4.51%	-19.91%	23.33%	4.00%	-8.07%	19.71%	-1.43%	19.21%	-3.31%	-5.21%	5.22%	3.98%	30.20%	-1.90%	-1.51%	6.04%	1.18%	-4.02%	3.54%	-40.78%	46.99%	8.06%	24.86%	3.68%	8.81%	-8.26%	2.74%	-14.88%	-1.23%	18.58%	-3.38%	10.52%	-2.31%	-0.64%	7.66%	-12.88%	4.01%	7.54%	13.80%	6.59%	2.39%	-16.95%
EPS (Basic) Growth (1y)				22.78%	-7.78%	20.59%	25.00%	14.43%	22.89%	-2.44%	-23.64%	15.32%	15.69%	7.50%	-38.10%	-18.75%	-12.71%	-37.21%	-42.31%	-19.23%	-35.92%	605.56%	-273.33%	27.38%	42.42%	-82.15%	230.77%	-20.56%	18.09%	30.88%	91.18%	57.65%	-9.91%	8.99%	10.77%	32.09%	42.00%	40.21%	30.56%	3.39%	19.72%	2.94%	-77.66%	4.92%	-327.06%	-79.29%	252.38%	-48.44%	173.32%	513.79%	102.70%	96.97%	-20.49%	-11.24%	2.67%	21.03%	15.56%	1.90%	14.94%	11.02%	-0.38%	8.70%	3.95%	5.34%	0.00%	26.29%	11.41%
EPS (Basic) Growth (3y)												17.45%	9.45%	8.14%	-16.08%	2.35%	7.46%	-13.00%	-35.15%	-8.87%	-13.51%	68.25%	-37.84%	-5.80%	-7.30%	-7.53%	9.35%	-6.50%	2.52%	18.12%	63.03%	16.84%	14.86%	-36.62%	68.33%	18.27%	14.74%	25.99%	40.35%	29.13%	15.27%	16.30%	-31.38%	12.74%	-80.29%	-33.13%	0.92%	-17.61%	25.84%	9.39%	16.86%	2.14%	9.79%	4.11%	94.28%	7.12%	38.79%	77.07%	33.74%	38.32%	-2.91%	-0.56%	7.05%	12.28%	4.80%	11.84%	10.00%
EPS (Basic) Growth (5y)																				1.23%	-6.01%	41.15%	-20.97%	1.98%	2.52%	-3.68%	-9.17%	-5.20%	1.71%	2.16%	9.13%	0.92%	-3.26%	2.44%	22.59%	11.22%	6.63%	20.29%	44.35%	16.85%	20.83%	-18.15%	22.93%	12.40%	-43.60%	-15.67%	16.83%	3.10%	20.58%	14.87%	18.20%	7.79%	17.61%	10.25%	16.42%	5.92%	12.86%	3.43%	13.49%	7.44%	8.79%	4.56%	54.35%	7.53%	21.71%	50.11%	22.60%
EPS (Basic) (QoQ)	13.92%	-24.44%	-35.29%	120.45%	-14.43%	-1.20%	-32.93%	101.82%	-8.11%	-21.57%	-47.50%	204.76%	-7.81%	-27.12%	-69.77%	300.00%	-0.96%	-47.57%	-72.22%	460.00%	-21.43%	477.27%	-106.82%	511.54%	-12.15%	-27.66%	-50.00%	150.00%	30.59%	-19.82%	-26.97%	106.15%	-25.37%	-3.00%	-25.77%	145.83%	-19.77%	-4.23%	-30.88%	94.68%	-7.10%	-17.65%	-85.00%	814.29%	-301.04%	107.51%	155.17%	33.78%	185.86%	-37.10%	-15.73%	30.00%	15.38%	-29.78%	-2.53%	53.25%	10.17%	-38.08%	9.94%	48.02%	-1.15%	-32.43%	5.14%	50.00%	-6.16%	-14.67%	-7.24%
EPS (Weighted Average and Diluted) Growth (1y)				21.79%	-6.90%	19.40%	25.58%	13.68%	23.46%	-2.50%	-24.07%	15.74%	15.00%	8.97%	-36.59%	-18.40%	-12.17%	-37.65%	-42.31%	-19.61%	-35.64%	618.87%	-273.33%	28.05%	41.54%	-82.41%	226.92%	-20.00%	19.57%	31.34%	93.94%	57.14%	-10.00%	7.95%	10.94%	31.82%	41.41%	41.05%	29.58%	3.45%	19.29%	2.99%	-77.17%	5.56%	-331.14%	-79.71%	252.38%	-48.42%	172.54%	528.57%	100.00%	96.94%	-20.36%	-11.36%	2.70%	21.24%	15.70%	2.56%	15.79%	11.11%	0.00%	8.75%	3.41%	5.38%	0.00%	25.86%	11.54%
EPS (Weighted Average and Diluted) Growth (3y)												17.02%	9.75%	8.26%	-15.44%	2.40%	7.63%	-12.82%	-34.75%	-8.77%	-13.38%	69.67%	-38.11%	-5.65%	-7.17%	-7.63%	8.27%	-6.27%	2.89%	18.41%	62.19%	17.20%	15.06%	-37.06%	67.87%	18.34%	15.02%	25.99%	40.74%	28.92%	14.93%	16.18%	-31.03%	12.91%	-80.69%	-33.45%	1.39%	-17.42%	25.99%	9.51%	17.17%	2.35%	10.12%	4.17%	93.44%	7.19%	38.70%	78.78%	33.48%	38.44%	-2.69%	-0.38%	7.14%	12.39%	4.98%	11.97%	10.12%
EPS (Weighted Average and Diluted) Growth (5y)																				1.01%	-5.66%	41.57%	-21.10%	2.02%	2.58%	-3.48%	-9.38%	-4.90%	1.92%	2.44%	9.31%	1.10%	-2.95%	2.25%	22.25%	11.27%	6.75%	20.38%	43.73%	17.03%	20.77%	-18.38%	22.93%	12.59%	-44.02%	-16.01%	17.53%	3.13%	20.55%	14.87%	18.25%	7.89%	17.63%	10.43%	16.44%	6.10%	13.01%	3.61%	13.85%	7.63%	9.09%	4.75%	54.02%	7.60%	21.69%	50.89%	22.36%
EPS (Weighted Average and Diluted) (QoQ)	11.54%	-22.99%	-35.82%	120.93%	-14.74%	-1.23%	-32.50%	100.00%	-7.41%	-22.00%	-47.44%	204.88%	-8.00%	-26.09%	-69.41%	292.31%	-0.98%	-47.52%	-71.70%	446.67%	-20.73%	486.15%	-106.82%	503.85%	-12.38%	-27.17%	-50.75%	154.55%	30.95%	-20.00%	-27.27%	106.25%	-25.00%	-4.04%	-25.26%	145.07%	-19.54%	-4.29%	-31.34%	95.65%	-7.22%	-17.37%	-84.78%	804.76%	-303.16%	107.25%	164.29%	32.43%	185.71%	-37.14%	-15.91%	30.41%	15.54%	-30.04%	-2.56%	53.95%	10.26%	-37.98%	10.00%	47.73%	-0.77%	-32.56%	4.60%	50.55%	-5.84%	-15.12%	-7.31%
FCF Margin Growth (1y)				612.00	-415.00	89.00	-640.00	-425.00	144.00	-665.00	-746.00	157.00	-428.00	859.00	-98.00	128.00	-493.00	-744.00	1,270.00	-484.00	376.00	-43.00	354.00	557.00	1,513.00	463.00	-255.00	220.00	-404.00	226.00	309.00	-179.00	-234.00	-227.00	-106.00	-151.00	83.00	53.00	338.00	61.00	302.00	156.00	-269.00	-117.00	-3374.00	436.00	698.00	-107.00	3,909.00	-654.00	-14.00	-74.00	-675.00	824.00	-725.00	-14.00	-17.00	-814.00	455.00	126.00	34.00	31.00	101.00	-108.00	-95.00	89.00	-373.00
FCF Margin Growth (3y)												344.00	-699.00	283.00	-1483.00	-140.00	-777.00	-550.00	426.00	-200.00	-545.00	73.00	1,526.00	201.00	1,395.00	-323.00	1,369.00	293.00	1,484.00	646.00	409.00	598.00	874.00	462.00	-52.00	-111.00	-555.00	52.00	541.00	-270.00	151.00	-19.00	-37.00	-208.00	-2989.00	645.00	767.00	-163.00	837.00	-62.00	416.00	-298.00	-140.00	606.00	-40.00	-195.00	3,218.00	-644.00	-284.00	38.00	-657.00	41.00	-168.00	3.00	-77.00	-694.00	184.00
FCF Margin Growth (5y)																				-12.00	-816.00	-504.00	141.00	-67.00	1,111.00	-130.00	526.00	578.00	563.00	762.00	1,581.00	242.00	757.00	-324.00	1,572.00	-38.00	1,333.00	472.00	640.00	508.00	1,259.00	670.00	17.00	-167.00	-3628.00	644.00	970.00	-494.00	686.00	-236.00	647.00	-389.00	245.00	815.00	28.00	-251.00	146.00	-52.00	146.00	-186.00	-122.00	-176.00	516.00	-178.00	3,158.00	-524.00	-555.00
FCF Margin (QoQ)	-517.00	-170.00	-389.00	1,689.00	-1544.00	333.00	-1118.00	1,904.00	-975.00	-476.00	-1198.00	2,806.00	-1560.00	811.00	-2155.00	3,032.00	-2181.00	561.00	-142.00	1,278.00	-1321.00	142.00	255.00	1,481.00	-366.00	-908.00	-463.00	1,956.00	-990.00	-278.00	-379.00	1,467.00	-1044.00	-271.00	-259.00	1,422.00	-810.00	-301.00	26.00	1,145.00	-569.00	-447.00	-398.00	1,297.00	-3826.00	3,363.00	-136.00	492.00	190.00	-1200.00	504.00	432.00	-410.00	299.00	-1045.00	1,143.00	-413.00	-499.00	225.00	813.00	-505.00	-501.00	295.00	603.00	-491.00	-318.00	-167.00
FCF Payout Ratio Growth (1y)				-19.59%	280.41%	3.42%	-118.10%	56.51%	-27.81%	-764.14%	48.79%	3.22%	-939.73%	121.41%	-44.19%	47.88%	84.98%	5,699.07%	-1,010.93%	55.64%	-242.00%	-143.03%	151.47%	-38.86%	110.55%	106.19%	-875.33%	-24.22%	39.43%	-34.94%	110.00%	17.22%	37.51%	51.47%	58.82%	8.48%	-7.78%	-1.06%	-61.27%	9.66%	-19.75%	-15.19%	136.95%	18.21%	-100.18%		-88.41%	-34.15%	45,555.96%		168.18%	116.06%	77.96%	-66.69%	335.66%	-6.73%	2.59%	175.41%	-70.21%	-8.83%	-4.19%	-4.02%	-14.31%	7.06%	5.91%	-19.33%	92.67%
FCF Payout Ratio Growth (3y)												9.11%	-192.64%	13.72%	-28.74%	33.68%	-42.78%	335.26%	-101.68%	33.43%	-84.83%	-74.81%	117.18%	12.06%	27.12%	15.60%	-253.91%	-10.33%	35.78%	-74.12%	33.87%	-18.41%	30.11%	27.26%	7.18%	-1.23%	20.92%	-0.84%	27.27%	11.72%	0.59%	8.32%	13.38%	12.03%	-26.02%		-52.62%	-5.14%	-13.24%	16.45%	-9.70%	18.92%	13.13%	-14.72%	10.63%	9.89%	840.49%		51.54%	22.48%	20.49%	-4.15%	3.60%	-3.08%	1.35%	28.71%	-21.07%
FCF Payout Ratio Growth (5y)																				24.49%	-69.15%	-107.74%	-5.24%	17.85%	-19.95%	17.04%	-100.91%	1.94%	-8.68%	17.24%	53.03%	4.56%	16.04%	8.77%	55.32%	-1.72%	21.41%	-51.82%	17.56%	-8.37%	16.54%	15.45%	2.48%	4.55%	-14.90%		15.06%	1.65%	-3.70%	18.80%	-14.65%	14.88%	1.39%	-12.25%	4.44%	11.46%	3.58%	7.69%	-0.90%	7.42%	7.32%	10.39%	-19.14%	5.31%	284.84%		41.86%
FCF Payout Ratio (QoQ)	66.51%	94.70%	499.89%	-95.87%	687.79%	-47.07%	-204.96%	135.76%	263.39%	-586.96%	91.91%	172.07%	-3,056.36%	112.42%	-154.51%	173.91%	-400.34%	4,892.67%	-110.44%	110.35%	-759.97%	-502.96%	112.49%	-87.70%	13.93%	253.68%	-1,664.19%	101.20%	109.64%	65.03%	140.43%	-85.91%	145.92%	81.79%	152.08%	-90.37%	109.06%	95.02%	-1.32%	-72.75%	52.99%	106.11%	175.72%	-86.40%	-100.23%			-22.75%	59.94%	371.62%	-53.98%	-37.76%	31.74%	-11.73%	501.92%	-86.68%	44.90%	136.99%	-34.90%	-59.22%	52.27%	137.39%	-41.88%	-49.04%	50.64%	80.81%	38.82%
Free Cash Flow Growth (1y)				59.12%	-66.38%	23.72%	-789.21%	-19.77%	73.83%	-119.57%	-148.64%	21.93%	-115.05%	622.11%	19.61%	-20.33%	-678.57%	-98.08%	90.03%	-28.21%	67.55%	-335.00%	284.29%	58.82%	990.11%	1,655.32%	-113.35%	20.51%	-33.43%	54.58%	1,078.72%	-7.78%	-18.90%	-25.93%	-28.91%	3.47%	23.31%	19.47%	208.56%	9.57%	44.60%	36.70%	-50.55%	-2.93%	-219.75%	20.34%	212.42%	-31.28%	227.38%	-40.67%	35.09%	33.99%	-33.28%	212.50%	-76.12%	12.62%	4.50%	-61.25%	256.46%	16.73%	10.74%	8.29%	22.31%	-1.67%	-0.21%	31.56%	-45.37%
Free Cash Flow Growth (3y)												15.90%	-27.81%	8.12%	-150.81%	-7.97%	-59.23%	-73.01%	41.58%	-11.32%	-33.52%	38.19%	29.02%	-3.15%	190.40%	-11.06%	70.94%	11.17%	57.72%	283.72%	63.97%	20.85%	89.51%	170.57%	-2.43%	4.77%	-12.68%	11.01%	186.30%	1.49%	13.08%	6.55%	2.75%	3.24%	-60.51%	25.26%	68.31%	-9.92%	30.17%	-0.81%	27.80%	-3.67%	0.59%	30.67%	0.27%	1.22%	42.41%	-10.43%	4.77%	20.77%	-8.26%	9.46%	1.36%	8.94%	4.91%	-17.96%	33.55%
Free Cash Flow Growth (5y)																				-2.30%	-17.32%	-15.52%	20.42%	-2.33%	42.55%	-6.39%	45.28%	5.95%	17.65%	50.33%	17.01%	0.19%	69.87%	-4.23%	16.77%	5.57%	31.44%	118.67%	48.75%	14.88%	60.25%	98.84%	7.23%	4.11%	-25.82%	17.61%	103.81%	-6.95%	17.14%	-2.89%	35.56%	0.27%	12.66%	29.51%	8.99%	1.98%	8.99%	3.40%	12.19%	3.28%	3.33%	-1.31%	34.46%	3.55%	24.42%	0.47%	-5.13%
Free Cash Flow (QoQ)	-39.06%	-35.43%	-83.09%	2,291.37%	-87.12%	137.62%	-194.20%	378.39%	-72.10%	-126.75%	-1,096.98%	236.52%	-103.44%	1,027.68%	-284.31%	235.30%	-133.65%	102.29%	-1,055.00%	1,073.82%	-115.22%	83.39%	848.94%	739.20%	-14.73%	-70.98%	-106.43%	7,674.47%	-52.89%	-32.62%	-59.29%	613.70%	-58.57%	-38.46%	-60.93%	938.84%	-50.63%	-40.37%	0.90%	268.88%	-34.85%	-43.63%	-63.50%	624.05%	-180.38%	156.65%	-5.23%	59.27%	48.97%	-73.61%	115.78%	57.98%	-25.82%	23.58%	-83.51%	644.93%	-31.17%	-54.17%	51.69%	143.95%	-34.71%	-55.18%	71.33%	96.12%	-33.74%	-40.91%	-28.86%
Gross Margin Growth (1y)				117.00	-13.00	146.00	103.00	153.00	41.00	-200.00	-203.00	-56.00	10,057.00	-3528.00	-3481.00	-3514.00	17,189.00	3,397.00	3,375.00	3,228.00	-8838.00	4,743.00	4,967.00	4,755.00	-13819.00	165.00	118.00	155.00	10,194.00	104.00	86.00	29.00	-596.00	2,536.00	2,602.00	2,606.00	-6905.00	18.00	15.00	-1.00	18.00	1.00	-28.00	-27.00	60.00	133.00	209.00	194.00	141.00	85.00	17.00	0.00	29.00	-20.00	-29.00	10.00	-26.00	-17.00	-10.00	-5.00	-22.00	-21.00	-34.00	-6.00	1.00	1.00	12.00
Gross Margin Growth (3y)												214.00	10,085.00	-3582.00	-3582.00	-3417.00	27,287.00	-331.00	-310.00	-342.00	18,408.00	4,611.00	4,861.00	4,469.00	-5468.00	8,305.00	8,460.00	8,138.00	-12462.00	5,012.00	5,170.00	4,939.00	-4220.00	2,805.00	2,805.00	2,789.00	2,693.00	2,658.00	2,703.00	2,633.00	-7483.00	2,555.00	2,588.00	2,577.00	-6828.00	152.00	195.00	166.00	218.00	219.00	198.00	167.00	229.00	198.00	197.00	204.00	144.00	47.00	-22.00	4.00	-20.00	-58.00	-72.00	-1.00	-48.00	-37.00	-32.00
Gross Margin Growth (5y)																				-72.00	18,436.00	4,557.00	4,760.00	4,566.00	4,631.00	4,577.00	4,775.00	4,568.00	14,784.00	4,880.00	5,064.00	4,653.00	4,131.00	10,944.00	11,147.00	10,772.00	-19963.00	7,566.00	7,787.00	7,543.00	-11107.00	2,824.00	2,792.00	2,761.00	2,771.00	2,792.00	2,883.00	2,800.00	-7283.00	2,773.00	2,814.00	2,771.00	-6658.00	217.00	184.00	176.00	221.00	181.00	159.00	171.00	181.00	160.00	154.00	193.00	122.00	27.00	-43.00
Gross Margin (QoQ)	114.00	-67.00	-171.00	242.00	-17.00	91.00	-214.00	293.00	-129.00	-149.00	-218.00	440.00	9,984.00	-13735.00	-171.00	408.00	30,687.00	-27527.00	-193.00	260.00	18,621.00	-13946.00	32.00	48.00	48.00	38.00	-16.00	86.00	10,087.00	-10053.00	-34.00	28.00	9,463.00	-6922.00	32.00	32.00	-48.00	2.00	29.00	16.00	-29.00	-15.00	0.00	17.00	58.00	59.00	75.00	3.00	4.00	3.00	7.00	-15.00	33.00	-46.00	-1.00	24.00	-2.00	-38.00	6.00	29.00	-20.00	-36.00	-7.00	57.00	-13.00	-36.00	4.00
Gross Profit Growth (1y)				9.61%	-6.19%	10.80%	10.26%	12.30%	8.67%	-1.29%	-3.59%	6.82%	440.03%	-140.52%	-153.76%	-131.24%	83.53%	283.23%	242.98%	312.09%	-27.28%	238.22%	276.53%	240.29%	-61.79%	8.26%	4.96%	9.12%	134.47%	3.12%	3.35%	2.10%	4.32%	53.14%	56.60%	54.76%	-35.63%	6.67%	5.05%	5.54%	4.64%	3.52%	3.90%	4.16%	-42.67%	-27.44%	-17.71%	-24.66%	82.04%	52.28%	37.41%	41.31%	14.54%	5.86%	9.11%	13.89%	6.10%	11.43%	9.57%	6.71%	6.56%	0.75%	5.61%	6.10%	10.64%	10.45%	7.47%
Gross Profit Growth (3y)												9.55%	76.58%	-34.68%	-37.00%	-33.41%	120.84%	-9.84%	-9.50%	-10.89%	93.17%	35.92%	42.51%	31.12%	-20.11%	105.74%	97.04%	114.55%	-13.31%	55.72%	59.85%	55.93%	-2.23%	19.58%	19.31%	19.91%	16.34%	18.99%	19.35%	18.59%	-11.10%	19.14%	19.56%	19.38%	-27.18%	-7.12%	-3.52%	-6.09%	2.98%	4.59%	5.52%	3.50%	6.13%	5.37%	7.25%	6.63%	30.30%	21.56%	17.99%	19.75%	9.00%	5.93%	8.08%	8.84%	7.75%	7.43%	7.54%
Gross Profit Growth (5y)																				-2.72%	49.02%	22.39%	25.20%	22.02%	24.51%	21.83%	23.98%	21.32%	45.21%	22.90%	25.71%	20.22%	4.52%	65.98%	61.96%	70.58%	-15.24%	43.89%	46.37%	44.00%	-8.84%	13.55%	13.14%	13.64%	-1.13%	4.82%	7.77%	5.53%	-6.01%	13.32%	14.08%	12.61%	-4.24%	5.25%	6.13%	5.91%	5.82%	6.18%	7.03%	6.15%	6.21%	5.60%	7.38%	6.54%	21.13%	14.86%	13.27%
Gross Profit (QoQ)	15.36%	-14.73%	-12.40%	27.20%	-1.26%	0.71%	-12.83%	29.56%	-4.45%	-8.53%	-14.85%	43.54%	383.02%	-106.86%	-12.97%	16.60%	2,938.00%	-93.15%	-11.84%	23.71%	873.15%	-68.13%	-1.86%	11.80%	9.27%	-9.70%	-4.86%	16.24%	134.78%	-60.28%	-4.65%	14.84%	139.88%	-41.70%	-2.50%	13.50%	-0.23%	-3.39%	-3.99%	14.03%	-1.07%	-4.42%	-3.64%	14.31%	-45.55%	20.98%	9.28%	4.65%	31.57%	1.21%	-1.39%	7.62%	6.65%	-6.46%	1.64%	12.32%	-0.64%	-1.76%	-0.06%	9.39%	-0.78%	-7.11%	4.75%	9.90%	3.46%	-7.28%	1.93%
Net Cash Flow Growth (1y)				262.97%	72.83%	-1,121.89%	-7.86%	-81.62%	-54.92%	102.26%	3.24%	2.14%	-344.97%	-656.41%	142.26%	11.81%	-132.82%	7.83%	300.00%	-128.17%	65.02%	-8,056.00%	-273.51%	2,365.00%	514.89%	111.19%	334.52%	-335.54%	-76.00%	-183.84%	-96.65%	143.30%	-325.51%	46.64%	-654.55%	-85.25%	102.21%	105.88%	75.74%	313.45%	4,438.24%	-2,304.17%	-2,529.73%	-1.06%	188.53%	-4.82%	162.38%	30.66%	-50.18%	-94.95%	-265.65%	-183.49%	-160.55%	83.49%	31.87%	122.47%	161.80%	-392.16%	84.96%	40.24%	-157.23%	98.18%	219.42%	-91.13%	134.53%	-806.25%	-45.53%
Net Cash Flow Growth (3y)												-12.00%	-23.27%	-48.64%	34.65%	-40.56%	-152.24%	51.26%	53.77%	-32.41%	-53.61%	-649.04%	-43.14%	92.50%	75.22%	118.38%	153.43%	-157.27%	32.92%	-97.08%	-48.56%	192.79%	-30.94%	63.14%	24.22%	-46.81%	-77.13%	-70.27%	-26.93%	31.31%	31.28%	11.59%	-234.36%	-15.49%	69.79%	-10.72%	81.51%	74.84%	302.56%	-260.99%	-200.65%	-45.48%	-42.12%	30.38%	11.04%	-37.42%	-42.87%	-16.58%	-29.46%	-35.93%	-30.34%	75.45%	28.51%	26.58%	28.51%	6.69%	28.01%
Net Cash Flow Growth (5y)																				-17.24%	-8.82%	-150.44%	-25.08%	6.02%	90.81%	25.05%	53.98%	-80.51%	41.18%	-110.43%	17.40%	48.72%	-12.83%	-30.36%	-38.08%	-0.81%	15.07%	17.50%	-16.90%	74.31%	33.58%	42.14%	-22.65%	-9.25%	9.39%	-21.13%	-5.88%	18.55%	26.60%	-7.15%	-107.60%	-21.60%	2.68%	15.26%	-35.05%	0.05%	89.46%	-107.65%	-22.72%	-19.41%	-18.21%	50.33%	16.29%	-50.25%	-48.33%	23.53%	-35.65%
Net Cash Flow (QoQ)	-180.32%	137.64%	-235.50%	986.03%	-106.01%	-1,315.57%	85.70%	251.01%	-150.67%	120.63%	-712.82%	259.41%	-320.73%	74.20%	146.54%	321.78%	-559.62%	89.79%	302.00%	-129.70%	-470.83%	-2,281.31%	95.70%	487.73%	4.56%	-35.75%	-9.97%	-489.42%	110.65%	-324.49%	103.59%	4,940.00%	-155.48%	46.88%	62.67%	234.10%	-91.69%	41.18%	-254.17%	2,385.14%	-8.75%	-168.57%	-83.93%	185.97%	166.11%	-124.91%	209.47%	80.07%	1.46%	-197.48%	6.98%	9.25%	26.41%	73.42%	-283.75%	129.93%	102.44%	-311.69%	88.28%	379.13%	-182.61%	93.26%	868.75%	-79.27%	221.57%	-276.83%	146.21%
Net Income Growth (1y)				16.67%	-180.00%	71.43%	-44.44%	0.00%	-50.00%	0.00%	69.23%	32,920.00%	33.33%	24,050.00%	6,550.00%	-71.72%	13,775.00%	-41.54%	-46.51%	-50.22%	-30.35%	1,766.07%	-114.49%	-76.62%	-133.60%	-98.97%	755.00%	-144.44%	93.75%	-116.67%	-101.53%	70.83%	-100.00%	-155.56%	-1,850.00%	0.00%	43.75%	-17.39%	92.31%	-114.29%	22.22%	55.56%	-133.33%	33.33%	57.14%	0.00%	-28.57%	50.00%	-66.67%	33.33%	77.78%	-80.00%	56,440.00%	25.00%	-50.00%	77.78%	-100.18%	50.00%	33.33%	-150.00%	-280.00%	-33.33%	-200.00%	40.00%	89.47%	75.00%	66.67%
Net Income Growth (3y)												550.69%	-40.95%	312.97%	213.01%	355.97%	417.70%	421.71%	132.79%	263.93%	303.10%	1,277.62%	-71.00%	-67.95%	-217.48%	-51.69%	-20.22%	-27.07%	-26.30%	-26.66%	-26.30%	-26.63%	-26.87%	-26.08%	-24.93%	-28.66%	58.73%	-35.72%	-26.47%	14.50%	4.35%	-10.06%	-51.83%	-12.62%	42.76%	19.50%	38.66%	10.61%	17.79%	33.33%	12.64%	15.66%	639.52%	20.63%	24.61%	41.52%	-18.56%	37.00%	39.43%	0.00%	-56.05%	20.63%	-44.22%	30.66%	-26.01%	44.97%	12.64%
Net Income Growth (5y)																				109.65%	137.90%	275.69%	-17.32%	66.51%	-100.00%	96.10%	64.59%	-36.85%	-5.92%	-35.10%	12.94%	-14.92%	-31.95%	-15.42%	-16.56%	-15.04%	-15.06%	-15.96%	-15.12%	-15.61%	-15.08%	-14.90%	18.94%	-16.92%	52.80%	-17.32%	-15.65%	26.93%	8.97%	2.33%	0.00%	-5.15%	181.91%	23.57%	40.13%	22.16%	11.09%	35.56%	7.79%	19.73%	-22.10%	19.73%	3.04%	21.40%	7.79%	39.16%	25.98%
Net Income (QoQ)	183.33%	-240.00%	-28.57%	44.44%	20.00%	50.00%	-550.00%	61.54%	-20.00%	66.67%	-100.00%	41,125.00%	-100.24%	12,075.00%	-46.14%	79.84%	17.89%	-48.81%	-50.71%	67.39%	64.94%	1,271.39%	-100.38%	370.00%	-337.04%	142.19%	142.59%	-118.32%	66.67%	-12.50%	77.78%	-250.00%	-128.57%	-43.75%	-69.57%	82.05%	-28.57%	-200.00%	88.89%	-400.00%	53.33%	-71.43%	41.67%	-42.86%	70.00%	-300.00%	25.00%	44.44%	0.00%	-60.00%	75.00%	-350.00%	31,400.00%	-100.21%	50.00%	33.33%	-150.00%	40.00%	33.33%	-150.00%	-280.00%	78.95%	-50.00%	50.00%	33.33%	50.00%	-100.00%
Net Income towards Common Stockholders Growth (1y)				16.67%	-180.00%	71.43%	-44.44%	0.00%	-50.00%	0.00%	69.23%	32,920.00%	33.33%	24,050.00%	6,550.00%	-71.72%	13,775.00%	-41.54%	-46.51%	-50.22%	-30.35%	1,766.07%	-114.49%	-76.62%	-133.60%	-98.97%	755.00%	-144.44%	93.75%	-116.67%	-101.53%	70.83%	-100.00%	-155.56%	-1,850.00%	0.00%	43.75%	-17.39%	92.31%	-114.29%	22.22%	55.56%	-133.33%	33.33%	57.14%	0.00%	-28.57%	50.00%	-66.67%	33.33%	77.78%	-80.00%	56,440.00%	25.00%	-50.00%	77.78%	-100.18%	50.00%	33.33%	-150.00%	-280.00%	-33.33%	-200.00%	40.00%	89.47%	75.00%	66.67%
Net Income towards Common Stockholders Growth (3y)												550.69%	-40.95%	312.97%	213.01%	355.97%	417.70%	421.71%	132.79%	263.93%	303.10%	1,277.62%	-71.00%	-67.95%	-217.48%	-51.69%	-20.22%	-27.07%	-26.30%	-26.66%	-26.30%	-26.63%	-26.87%	-26.08%	-24.93%	-28.66%	58.73%	-35.72%	-26.47%	14.50%	4.35%	-10.06%	-51.83%	-12.62%	42.76%	19.50%	38.66%	10.61%	17.79%	33.33%	12.64%	15.66%	639.52%	20.63%	24.61%	41.52%	-18.56%	37.00%	39.43%	0.00%	-56.05%	20.63%	-44.22%	30.66%	-26.01%	44.97%	12.64%
Net Income towards Common Stockholders Growth (5y)																				109.65%	137.90%	275.69%	-17.32%	66.51%	-100.00%	96.10%	64.59%	-36.85%	-5.92%	-35.10%	12.94%	-14.92%	-31.95%	-15.42%	-16.56%	-15.04%	-15.06%	-15.96%	-15.12%	-15.61%	-15.08%	-14.90%	18.94%	-16.92%	52.80%	-17.32%	-15.65%	26.93%	8.97%	2.33%	0.00%	-5.15%	181.91%	23.57%	40.13%	22.16%	11.09%	35.56%	7.79%	19.73%	-22.10%	19.73%	3.04%	21.40%	7.79%	39.16%	25.98%
Net Income towards Common Stockholders (QoQ)	183.33%	-240.00%	-28.57%	44.44%	20.00%	50.00%	-550.00%	61.54%	-20.00%	66.67%	-100.00%	41,125.00%	-100.24%	12,075.00%	-46.14%	79.84%	17.89%	-48.81%	-50.71%	67.39%	64.94%	1,271.39%	-100.38%	370.00%	-337.04%	142.19%	142.59%	-118.32%	66.67%	-12.50%	77.78%	-250.00%	-128.57%	-43.75%	-69.57%	82.05%	-28.57%	-200.00%	88.89%	-400.00%	53.33%	-71.43%	41.67%	-42.86%	70.00%	-300.00%	25.00%	44.44%	0.00%	-60.00%	75.00%	-350.00%	31,400.00%	-100.21%	50.00%	33.33%	-150.00%	40.00%	33.33%	-150.00%	-280.00%	78.95%	-50.00%	50.00%	33.33%	50.00%	-100.00%
Net Margin Growth (1y)				1.00	-5.00	3.00	-2.00	0.00	-1.00	0.00	5.00	762.00	1.00	350.00	191.00	-467.00	345.00	-166.00	-96.00	-150.00	-113.00	3,091.00	-106.00	-112.00	-299.00	-3242.00	94.00	-44.00	64.00	-37.00	-83.00	9.00	-4.00	-7.00	-20.00	0.00	4.00	-1.00	19.00	-3.00	1.00	7.00	-2.00	2.00	1.00	-2.00	-2.00	1.00	0.00	4.00	5.00	-1.00	1,084.00	1.00	0.00	3.00	-1084.00	1.00	0.00	-1.00	-5.00	0.00	-1.00	1.00	6.00	1.00	1.00
Net Margin Growth (3y)												763.00	-4.00	353.00	194.00	295.00	346.00	184.00	100.00	145.00	234.00	3,275.00	-11.00	-729.00	-66.00	-317.00	-107.00	-306.00	-348.00	-188.00	-94.00	-146.00	-239.00	-3286.00	-8.00	-34.00	64.00	-45.00	-83.00	6.00	1.00	0.00	-2.00	-1.00	6.00	4.00	15.00	0.00	2.00	10.00	1.00	3.00	1,085.00	3.00	2.00	4.00	1.00	7.00	5.00	1.00	-4.00	2.00	-1.00	3.00	-1083.00	2.00	1.00
Net Margin Growth (5y)																				146.00	228.00	3,278.00	-7.00	34.00	-66.00	33.00	89.00	-10.00	-1.00	-4.00	1.00	-764.00	-6.00	-361.00	-209.00	-296.00	-348.00	-196.00	-94.00	-149.00	-234.00	-3280.00	9.00	-35.00	66.00	-40.00	-87.00	10.00	2.00	2.00	0.00	0.00	1,091.00	9.00	20.00	3.00	2.00	12.00	1.00	5.00	-3.00	4.00	1.00	3.00	2.00	8.00	5.00
Net Margin (QoQ)	6.00	-7.00	-1.00	3.00	1.00	1.00	-6.00	5.00	0.00	2.00	-1.00	762.00	-762.00	351.00	-160.00	104.00	51.00	-161.00	-90.00	50.00	88.00	3,043.00	-3287.00	44.00	-99.00	100.00	49.00	-94.00	9.00	-1.00	4.00	-3.00	-5.00	-4.00	-9.00	17.00	-1.00	-9.00	12.00	-5.00	4.00	-2.00	2.00	-1.00	2.00	-5.00	2.00	3.00	1.00	-1.00	3.00	-3.00	1,086.00	-1085.00	1.00	0.00	-1.00	1.00	0.00	-1.00	-5.00	5.00	-1.00	1.00	0.00	0.00	0.00
Operating Income Growth (1y)				-0.75%	5.44%	-0.07%	-2.20%	-1.95%	-4.69%	-12.69%	-12.10%	-10.18%	333.11%	-51.91%	-52.46%	-59.72%	64.40%	43.91%	43.36%	47.73%	-61.68%	105.84%	98.26%	114.48%	-92.28%	98.52%	490.91%	29.81%	22.99%	20.19%	42.59%	3.75%	-8.05%	8.18%	10.64%	1.70%	35.14%	8.37%	14.90%	13.75%	-0.09%	6.56%	8.17%	4.82%	-357.66%	-71.91%	-24.66%	-46.82%	154.62%	395.76%	100.99%	103.24%	4.58%	-12.97%	-3.87%	16.32%	10.73%	3.56%	19.43%	10.72%	5.58%	6.45%	4.88%	7.95%	-3.19%	26.00%	9.69%
Operating Income Growth (3y)												-4.21%	62.71%	-19.65%	-20.43%	-21.51%	81.83%	1.34%	1.08%	2.75%	51.38%	27.03%	75.31%	28.48%	-63.50%	27.34%	26.80%	28.02%	-66.87%	28.85%	28.00%	29.96%	-55.64%	37.18%	101.39%	11.06%	15.19%	12.11%	21.93%	6.27%	7.48%	7.70%	11.20%	6.64%	-76.29%	-31.29%	-2.17%	-14.09%	12.03%	14.06%	17.88%	4.25%	13.75%	6.62%	13.33%	7.93%	38.08%	64.71%	32.14%	37.82%	6.93%	-1.37%	6.38%	11.61%	4.22%	11.58%	11.17%
Operating Income Growth (5y)																				1.13%	28.13%	15.51%	55.60%	16.39%	16.20%	16.12%	15.62%	16.79%	16.43%	16.20%	15.82%	16.68%	-44.02%	15.82%	15.56%	16.04%	-46.17%	16.69%	16.26%	17.35%	-34.80%	24.41%	57.41%	10.31%	-42.78%	-15.86%	8.12%	-7.72%	11.81%	11.71%	15.80%	5.56%	14.72%	6.95%	12.59%	8.43%	10.24%	5.99%	13.46%	7.85%	11.46%	5.96%	12.76%	8.49%	21.49%	43.06%	21.56%
Operating Income (QoQ)	-7.70%	10.14%	-0.52%	-3.56%	-1.08%	4.90%	-2.65%	-3.31%	-3.80%	-2.37%	-2.11%	-1.54%	319.62%	-166.71%	-2.48%	-6.38%	326.05%	-122.76%	-3.49%	1.84%	265.74%	-96.53%	-130.92%	915.31%	-11.68%	-10.83%	-39.12%	170.75%	-16.32%	-12.86%	-27.77%	97.00%	-25.84%	2.53%	-26.13%	81.07%	-1.46%	-17.78%	-21.68%	79.27%	-13.45%	-12.32%	-20.50%	73.72%	-312.76%	109.56%	113.25%	22.62%	118.51%	-13.23%	-13.54%	23.99%	12.43%	-27.79%	-4.50%	50.04%	7.03%	-32.47%	10.12%	39.10%	2.07%	-31.92%	8.51%	43.17%	-8.46%	-11.39%	-5.54%
Operating Margin Growth (1y)				228.00	-16.00	275.00	209.00	224.00	134.00	-323.00	-405.00	-55.00	21,657.00	-8037.00	-7876.00	-7668.00	16,972.00	7,474.00	7,387.00	6,925.00	-20139.00	7,987.00	7,935.00	8,255.00	-11018.00	372.00	642.00	213.00	233.00	145.00	201.00	24.00	-154.00	-40.00	-24.00	-125.00	198.00	16.00	65.00	85.00	-47.00	27.00	29.00	4.00	-5693.00	-574.00	-50.00	-332.00	6,081.00	846.00	339.00	374.00	-120.00	-219.00	-130.00	28.00	53.00	-72.00	83.00	46.00	-15.00	50.00	-10.00	22.00	-167.00	138.00	22.00
Operating Margin Growth (3y)												397.00	21,776.00	-8085.00	-8073.00	-7499.00	38,764.00	-886.00	-895.00	-799.00	18,491.00	7,424.00	7,445.00	7,511.00	-14185.00	15,832.00	15,963.00	15,392.00	-30924.00	8,504.00	8,778.00	8,492.00	-10940.00	478.00	819.00	112.00	276.00	122.00	243.00	-15.00	-3.00	3.00	70.00	-36.00	-5542.00	-531.00	44.00	-243.00	341.00	299.00	317.00	46.00	268.00	54.00	159.00	70.00	6,014.00	556.00	293.00	448.00	-82.00	-240.00	-57.00	96.00	-129.00	116.00	95.00
Operating Margin Growth (5y)																				-347.00	18,609.00	7,375.00	7,249.00	7,680.00	7,607.00	7,472.00	7,681.00	7,669.00	7,705.00	7,941.00	8,288.00	7,748.00	-14106.00	15,938.00	16,140.00	15,291.00	-30880.00	8,481.00	8,819.00	8,452.00	-10788.00	521.00	913.00	202.00	-5463.00	-425.00	221.00	-343.00	385.00	276.00	358.00	7.00	420.00	97.00	253.00	159.00	275.00	9.00	271.00	120.00	306.00	32.00	232.00	138.00	5,832.00	744.00	304.00
Operating Margin (QoQ)	134.00	-162.00	-431.00	687.00	-110.00	129.00	-497.00	702.00	-200.00	-328.00	-579.00	1,053.00	21,512.00	-30023.00	-419.00	1,261.00	46,153.00	-39521.00	-506.00	798.00	19,090.00	-11396.00	-558.00	1,119.00	-183.00	-6.00	-288.00	689.00	-163.00	-93.00	-232.00	512.00	-342.00	22.00	-216.00	412.00	-19.00	-160.00	-167.00	431.00	-151.00	-87.00	-165.00	407.00	-5848.00	5,032.00	358.00	125.00	565.00	-202.00	-149.00	161.00	71.00	-301.00	-60.00	318.00	97.00	-426.00	95.00	281.00	35.00	-361.00	34.00	314.00	-154.00	-56.00	-81.00
Profit After Tax Growth (1y)				24.70%	-5.69%	19.26%	23.86%	12.54%	18.97%	-5.74%	-28.63%	8.17%	9.86%	3.75%	-37.89%	-18.10%	-12.14%	-36.64%	-41.07%	-18.38%	-35.06%	616.81%	-265.66%	21.97%	36.53%	-82.83%	231.71%	-19.13%	18.88%	28.59%	84.49%	53.70%	-10.68%	9.18%	11.17%	31.39%	39.87%	39.24%	30.81%	3.02%	18.99%	1.72%	-78.08%	3.64%	-330.00%	-78.29%	281.50%	-44.62%	176.87%	521.18%	99.59%	91.87%	-23.66%	-16.44%	-3.05%	15.69%	12.03%	0.62%	13.23%	9.27%	-1.77%	6.57%	1.60%	3.29%	-1.94%	24.23%	10.06%
Profit After Tax Growth (3y)												14.93%	7.22%	5.26%	-18.12%	-0.10%	4.72%	-14.75%	-36.08%	-10.24%	-14.42%	67.64%	-37.62%	-6.58%	-7.99%	-7.96%	8.74%	-6.97%	1.77%	16.54%	59.07%	14.88%	13.18%	-37.76%	67.52%	17.76%	14.09%	25.04%	38.95%	27.66%	14.13%	15.64%	-31.69%	11.95%	-79.96%	-32.50%	3.03%	-16.07%	28.13%	11.11%	18.61%	3.27%	10.52%	4.06%	94.71%	7.12%	38.51%	73.50%	29.88%	34.36%	-5.64%	-3.59%	3.70%	9.30%	2.57%	10.03%	8.18%
Profit After Tax Growth (5y)																				0.29%	-6.80%	39.57%	-20.46%	-0.15%	0.36%	-5.28%	-10.64%	-6.54%	0.35%	0.79%	8.06%	0.27%	-3.72%	1.83%	21.40%	10.21%	5.66%	19.20%	42.39%	15.46%	19.26%	-19.34%	22.64%	11.76%	-43.40%	-15.46%	17.54%	3.61%	21.32%	15.84%	19.40%	8.31%	17.57%	9.80%	16.18%	5.59%	12.47%	2.89%	12.87%	6.84%	8.24%	3.86%	53.39%	6.77%	21.37%	47.21%	19.63%
Profit After Tax (QoQ)	13.78%	-22.76%	-35.58%	120.26%	-13.95%	-2.33%	-33.10%	100.13%	-9.03%	-22.61%	-49.34%	203.33%	-7.62%	-26.91%	-69.68%	300.00%	-0.89%	-47.30%	-71.79%	454.04%	-21.15%	481.73%	-106.52%	507.93%	-11.73%	-26.84%	-50.00%	150.46%	29.76%	-20.87%	-28.26%	108.66%	-24.59%	-3.27%	-26.96%	146.61%	-19.73%	-3.71%	-31.38%	94.22%	-7.29%	-17.68%	-85.22%	818.50%	-305.74%	107.77%	159.79%	33.33%	185.60%	-37.21%	-16.53%	28.18%	13.63%	-31.27%	-3.15%	52.96%	10.04%	-38.28%	8.98%	47.62%	-1.08%	-33.03%	3.90%	50.07%	-6.09%	-15.16%	-7.95%
Property, Plant & Equipment (Net) Growth (1y)					2.93%			5.30%	6.41%	7.14%	9.03%	9.27%	9.09%	9.38%	11.65%	11.64%	11.13%	10.73%	5.51%	4.09%	-23.00%	-24.38%	-26.17%	-27.12%	-4.89%	-8.16%	-37.85%	-37.42%	-36.51%	-34.41%	-0.85%	0.53%	11.30%	13.90%	16.01%	16.22%	6.93%	6.68%	5.65%	5.62%	5.05%	5.55%	8.31%	10.04%	8.00%	4.93%	1.66%	0.66%	4.07%	11.70%	13.14%	15.66%	16.97%	13.91%	13.31%	10.98%	11.00%	14.51%	13.62%	13.59%	12.33%	7.04%	13.54%	13.88%	12.71%	12.96%	7.68%
Property, Plant & Equipment (Net) Growth (3y)													6.12%			8.71%	8.86%	9.08%	8.70%	8.29%	-2.27%	-2.88%	-4.55%	-5.39%	-6.64%	-8.38%	-21.48%	-21.99%	-22.53%	-23.06%	-23.09%	-22.89%	-12.41%	-11.80%	-10.59%	-9.91%	-8.92%	-7.29%	6.71%	7.26%	7.73%	8.65%	9.90%	10.54%	6.66%	5.72%	5.17%	5.37%	5.70%	7.35%	7.60%	8.61%	9.55%	10.11%	9.23%	8.92%	10.55%	13.37%	13.36%	13.39%	13.40%	11.77%	13.49%	12.81%	12.01%	11.46%	11.58%
Property, Plant & Equipment (Net) Growth (5y)																					0.45%			-0.52%	-1.13%	-2.06%	-10.04%	-10.35%	-10.83%	-11.21%	-11.73%	-11.83%	-10.47%	-10.49%	-11.05%	-11.12%	-11.16%	-11.16%	-11.03%	-10.86%	-5.47%	-5.03%	-3.94%	-3.20%	-3.03%	-2.47%	6.00%	6.45%	7.04%	8.49%	8.83%	9.48%	8.11%	8.49%	8.32%	8.47%	8.92%	10.04%	9.91%	10.06%	10.39%	10.35%	10.95%	10.82%	11.33%	11.99%	12.23%
Property, Plant & Equipment (Net) (QoQ)					0.86%	1.19%	2.22%	0.93%	1.93%	1.88%	4.02%	1.16%	1.76%	2.15%	6.18%	1.15%	1.29%	1.79%	1.17%	-0.21%	-25.07%	-0.03%	-1.23%	-1.49%	-2.21%	-3.47%	-33.17%	-0.80%	-0.80%	-0.28%	1.03%	0.59%	9.82%	2.05%	2.91%	0.78%	1.04%	1.80%	1.92%	0.75%	0.50%	2.29%	4.58%	2.35%	-1.36%	-0.63%	1.33%	1.35%	1.98%	6.65%	2.64%	3.60%	3.14%	3.87%	2.09%	1.47%	3.16%	7.16%	1.30%	1.44%	2.01%	2.12%	7.45%	1.75%	0.96%	2.35%	2.42%
Return on Assets Growth (1y)									0.00	0.00	0.00	3.00	3.00	4.00	4.00	-1.00	0.00	-1.00	-2.00	0.00	-1.00	7.00	8.00	8.00	7.00	-9.00	-10.00	-10.00	-8.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.00	3.00	3.00	3.00	-3.00	-3.00	-3.00	-3.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Return on Assets Growth (3y)																	3.00	2.00	2.00	2.00	1.00	9.00	10.00	7.00	6.00	-4.00	-3.00	-2.00	-2.00	-2.00	-2.00	-2.00	-2.00	-9.00	-10.00	-10.00	-9.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.00	3.00	3.00	3.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-3.00	-3.00	-3.00
Return on Assets Growth (5y)																									9.00	0.00	0.00	0.00	0.00	0.00	0.00	-3.00	-3.00	-4.00	-4.00	-2.00	-3.00	-2.00	-2.00	-2.00	-2.00	-9.00	-10.00	-10.00	-9.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.00	3.00	3.00	3.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Return on Assets (QoQ)						0.00	0.00	0.00	0.00	0.00	0.00	3.00	0.00	1.00	0.00	-2.00	1.00	0.00	0.00	0.00	0.00	8.00	1.00	0.00	-1.00	-9.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.00	0.00	0.00	0.00	-3.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Return on Capital Employed Growth (1y)									0.00	-5.00	-12.00	-12.00	96.00	85.00	87.00	75.00	1.00	35.00	60.00	90.00	-4.00	1.00	9.00	20.00	36.00	16.00	-3.00	-32.00	11.00	10.00	7.00	5.00	0.00	-2.00	-3.00	-3.00	0.00	2.00	1.00	2.00	0.00	-5.00	-9.00	-9.00	-19.00	-15.00	-12.00	-14.00	7.00	11.00	13.00	17.00	6.00	4.00	2.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	-1.00	-1.00	-1.00	0.00	1.00
Return on Capital Employed Growth (3y)																	98.00	114.00	135.00	153.00	93.00	120.00	156.00	185.00	33.00	52.00	65.00	78.00	43.00	27.00	12.00	-7.00	47.00	24.00	1.00	-30.00	11.00	10.00	5.00	4.00	1.00	-6.00	-10.00	-10.00	-18.00	-18.00	-20.00	-21.00	-11.00	-9.00	-8.00	-6.00	-5.00	0.00	3.00	4.00	14.00	15.00	16.00	17.00	7.00	4.00	1.00	0.00	-1.00	0.00	1.00
Return on Capital Employed Growth (5y)																									130.00	131.00	141.00	141.00	140.00	147.00	160.00	158.00	44.00	60.00	69.00	80.00	43.00	27.00	11.00	-8.00	48.00	21.00	-7.00	-37.00	-7.00	-10.00	-16.00	-19.00	-11.00	-10.00	-10.00	-7.00	-4.00	-4.00	-4.00	-4.00	-4.00	-5.00	-5.00	-6.00	-5.00	0.00	2.00	2.00	13.00	15.00	16.00
Return on Capital Employed (QoQ)						0.00	-4.00	2.00	3.00	-6.00	-11.00	1.00	112.00	-17.00	-8.00	-11.00	38.00	16.00	17.00	19.00	-57.00	21.00	25.00	30.00	-40.00	1.00	5.00	2.00	2.00	1.00	2.00	0.00	-2.00	-1.00	1.00	0.00	1.00	0.00	1.00	1.00	-1.00	-6.00	-3.00	0.00	-10.00	-2.00	0.00	-2.00	11.00	2.00	2.00	2.00	0.00	0.00	0.00	1.00	0.00	-1.00	0.00	0.00	0.00	-1.00	-1.00	0.00	0.00	1.00	0.00
Return on Equity Growth (1y)							0.00	0.00	0.00	0.00	0.00	9.00	9.00	12.00	13.00	-3.00	0.00	-4.00	-6.00	-1.00	-4.00	20.00	21.00	20.00	18.00	-28.00	-27.00	-26.00	-22.00	1.00	-1.00	0.00	-1.00	-1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	13.00	13.00	14.00	14.00	-13.00	-13.00	-14.00	-14.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Return on Equity Growth (3y)															13.00	6.00	9.00	8.00	7.00	6.00	5.00	28.00	28.00	17.00	13.00	-12.00	-12.00	-6.00	-8.00	-7.00	-7.00	-6.00	-5.00	-28.00	-28.00	-26.00	-23.00	0.00	-1.00	0.00	-1.00	-1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	13.00	13.00	14.00	14.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-13.00	-13.00	-14.00
Return on Equity Growth (5y)																							28.00	26.00	23.00	0.00	1.00	0.00	1.00	1.00	0.00	-9.00	-9.00	-12.00	-13.00	-7.00	-9.00	-8.00	-7.00	-6.00	-5.00	-28.00	-28.00	-26.00	-23.00	0.00	-1.00	0.00	-1.00	-1.00	0.00	0.00	13.00	13.00	14.00	14.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Return on Equity (QoQ)				0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	9.00	0.00	2.00	1.00	-6.00	2.00	-1.00	-1.00	-1.00	-1.00	23.00	0.00	-2.00	-4.00	-23.00	1.00	0.00	1.00	0.00	-1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	13.00	1.00	1.00	0.00	-14.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Return on Invested Capital Growth (1y)							33.00	20.00	-6.00	18.00	67.00	67.00	114.00	74.00	62.00	48.00	0.00	33.00												12.00	10.00	5.00	-2.00	-5.00	-5.00		6.00				-1.00			3.00	-23.00	-25.00	-28.00	-31.00			30.00	38.00			6.00	2.00	3.00	-1.00	-2.00	-2.00	-3.00	1.00	-1.00	-5.00	-5.00	-4.00	-1.00
Return on Invested Capital Growth (3y)															162.00	135.00	108.00	125.00								52.00	68.00	84.00	47.00	32.00										5.00	2.00	1.00	2.00	3.00	-18.00	-19.00	-21.00					10.00	9.00	9.00	8.00	9.00	35.00	33.00	34.00	38.00			3.00	-5.00	-5.00	-4.00	-3.00
Return on Invested Capital Growth (5y)																										144.00	197.00	200.00	161.00	138.00	140.00	137.00	45.00	60.00	73.00		51.00									-12.00	-15.00	-23.00			4.00	11.00	13.00	15.00	15.00		10.00			10.00	9.00	10.00	5.00	2.00	27.00	30.00	32.00
Return on Invested Capital (QoQ)				15.00	68.00	0.00	-50.00	2.00	42.00	24.00	-1.00	2.00	89.00	-16.00	-12.00	-12.00	41.00	17.00									3.00	5.00	3.00	1.00	1.00	-1.00	-4.00	-1.00	1.00						1.00	0.00	2.00	0.00	-25.00	-2.00	-1.00	-3.00				6.00	-1.00	0.00	1.00	2.00	0.00	-3.00	0.00	2.00	-1.00	1.00	-2.00	-2.00	-1.00	1.00	1.00
Return on Sales Growth (1y)							0.00	0.00	0.00	0.00	0.00	2.00	2.00	3.00	3.00	0.00	1.00	0.00	-1.00	0.00	-1.00	7.00	7.00	7.00	6.00	-9.00	-9.00	-9.00	-7.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.00	3.00	3.00	3.00	-3.00	-3.00	-3.00	-3.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Return on Sales Growth (3y)															3.00	2.00	3.00	3.00	2.00	2.00	2.00	9.00	9.00	7.00	6.00	-3.00	-3.00	-2.00	-3.00	-2.00	-2.00	-2.00	-2.00	-9.00	-9.00	-9.00	-8.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.00	3.00	3.00	3.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-3.00	-3.00	-3.00
Return on Sales Growth (5y)																							9.00	9.00	8.00	0.00	0.00	0.00	0.00	0.00	0.00	-2.00	-2.00	-3.00	-4.00	-2.00	-3.00	-3.00	-2.00	-2.00	-2.00	-9.00	-9.00	-9.00	-8.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.00	3.00	3.00	3.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Return on Sales (QoQ)				0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.00	0.00	1.00	1.00	-2.00	1.00	0.00	0.00	0.00	0.00	8.00	0.00	0.00	-1.00	-8.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.00	0.00	0.00	0.00	-3.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Revenue Growth (1y)				4.17%	-5.66%	4.19%	5.17%	5.49%	6.79%	7.49%	6.10%	9.25%	3.78%	-29.28%	-25.24%	-26.56%	-22.91%	11.52%	8.49%	2.05%	3.62%	4.20%	4.94%	6.94%	13.83%	5.72%	3.19%	6.74%	-4.69%	1.62%	2.09%	1.69%	8.07%	12.93%	14.55%	13.29%	10.31%	6.47%	4.88%	5.55%	4.45%	3.52%	4.21%	4.45%	-43.02%	-28.42%	-19.45%	-26.15%	79.45%	50.98%	37.17%	41.31%	14.20%	6.08%	9.43%	13.77%	6.38%	11.63%	9.68%	6.77%	6.80%	0.97%	5.97%	6.16%	10.63%	10.44%	7.34%
Revenue Growth (3y)												6.28%	1.50%	-7.48%	-5.86%	-5.41%	-5.11%	-5.36%	-4.88%	-6.45%	-6.06%	-6.34%	-5.23%	-7.11%	-3.12%	7.10%	5.52%	5.22%	3.98%	3.83%	3.40%	5.09%	5.45%	6.66%	6.47%	7.13%	4.35%	6.91%	7.05%	6.74%	7.58%	7.57%	7.78%	7.69%	-13.09%	-7.60%	-4.16%	-6.62%	2.22%	3.81%	4.81%	2.92%	5.30%	4.66%	6.54%	5.89%	29.67%	21.37%	18.08%	19.73%	9.07%	6.14%	8.35%	8.85%	7.92%	7.57%	7.65%
Revenue Growth (5y)																				-2.09%	-3.54%	-1.65%	-1.02%	-1.58%	0.16%	-1.36%	-1.40%	-1.34%	-2.10%	-2.46%	-2.15%	-2.75%	-1.30%	7.11%	6.56%	6.06%	6.03%	6.12%	5.84%	6.78%	6.20%	5.98%	5.69%	6.27%	-7.53%	-1.97%	0.59%	-1.27%	4.95%	6.11%	6.71%	5.44%	6.11%	4.79%	5.73%	5.53%	5.35%	5.78%	6.69%	5.78%	5.82%	5.26%	7.04%	6.12%	20.83%	14.79%	13.37%
Revenue (QoQ)	9.82%	-12.23%	-5.35%	14.18%	-0.54%	-3.06%	-4.46%	14.52%	0.69%	-2.43%	-5.69%	17.92%	-4.36%	-33.52%	-0.29%	15.83%	0.40%	-3.82%	-3.00%	8.95%	1.95%	-3.29%	-2.31%	11.03%	8.52%	-10.18%	-4.64%	14.84%	-3.10%	-4.23%	-4.19%	14.38%	2.98%	0.08%	-2.82%	13.12%	0.27%	-3.41%	-4.27%	13.84%	-0.77%	-4.27%	-3.63%	14.11%	-45.87%	20.26%	8.45%	4.62%	31.52%	1.18%	-1.47%	7.78%	6.29%	-6.02%	1.65%	12.05%	-0.62%	-1.39%	-0.12%	9.07%	-0.59%	-6.77%	4.82%	9.27%	3.60%	-6.94%	1.89%
Share-based Compensation Growth (1y)				12.21%	39.82%	34.69%	35.61%	19.73%	13.29%	-12.88%	-26.26%	-5.68%	-69.83%	25.22%	8.33%	-56.02%	-25.93%	-39.58%	27.27%	-13.70%	37.50%	-28.74%	30.22%	80.95%	125.45%	64.52%	-70.04%	4.39%	-34.68%	-39.22%	66.20%	-21.85%	65.43%	35.48%	-17.80%	51.61%	-20.90%	113.10%	41.24%	-2.84%	36.79%	-20.67%	0.73%	6.57%	-28.28%	34.51%	61.59%	27.40%	19.23%	44.50%	-52.91%	-37.10%	-13.71%	-26.45%	72.38%	21.37%	39.25%	49.26%	-25.41%	-1.41%	-28.19%	14.52%	5.19%	11.43%	36.45%	-27.95%	68.31%
Share-based Compensation Growth (3y)												8.21%	-21.82%	13.69%	2.70%	-20.81%	-36.74%	-12.97%	0.56%	-29.00%	-32.52%	-18.61%	21.54%	-11.77%	31.93%	-10.86%	-20.82%	17.69%	26.51%	-10.68%	-13.45%	13.86%	34.56%	10.65%	-25.75%	7.34%	-5.09%	20.62%	24.50%	4.81%	21.42%	31.82%	5.36%	16.22%	-8.10%	31.50%	31.98%	9.67%	5.37%	15.53%	-8.49%	-5.12%	-9.63%	12.65%	9.46%	-0.92%	12.73%	16.63%	-15.41%	-9.04%	-4.80%	7.93%	10.59%	10.06%	10.91%	7.19%	9.71%
Share-based Compensation Growth (5y)																				-13.62%	-13.41%	-8.75%	12.42%	-4.96%	-4.73%	-5.03%	-16.88%	-7.53%	-14.67%	-11.62%	-2.22%	-10.94%	19.93%	-10.22%	-7.47%	14.07%	21.52%	15.52%	-5.52%	16.81%	21.40%	18.03%	-10.25%	5.07%	-3.46%	13.37%	25.72%	9.34%	8.89%	34.80%	-2.31%	4.70%	-4.40%	19.30%	13.29%	0.14%	7.05%	11.10%	-0.29%	0.43%	-5.90%	19.57%	0.57%	1.33%	7.02%	5.53%	1.40%
Share-based Compensation (QoQ)	-13.74%	-13.27%	34.69%	11.36%	7.48%	-16.46%	35.61%	-1.68%	1.70%	-35.75%	14.78%	25.76%	-67.47%	166.67%	-0.69%	-48.95%	-45.21%	117.50%	109.20%	-65.38%	-12.70%	12.73%	282.26%	-51.90%	8.77%	-17.74%	-30.39%	67.61%	-31.93%	-23.46%	90.32%	-21.19%	44.09%	-37.31%	15.48%	45.36%	-24.82%	68.87%	-23.46%	0.00%	5.84%	-2.07%	-2.82%	5.80%	-28.77%	83.65%	16.75%	-16.59%	-33.33%	122.58%	-61.96%	11.43%	-8.55%	89.72%	-10.84%	-21.55%	4.93%	103.36%	-55.45%	3.70%	-23.57%	224.30%	-59.08%	9.86%	-6.41%	71.23%	-4.40%
Shareholder's Equity Growth (1y)				24.70%	17.93%	11.55%	9.48%	4.32%	2.23%	1.76%	-8.77%	-7.65%	-4.87%	-2.27%	8.72%	9.80%	11.81%	11.37%	10.51%	8.79%	4.73%	2.72%	2.25%	5.47%	8.19%	13.92%	-5.50%	-14.28%	-16.35%	-25.69%	-6.85%	2.85%	7.67%	14.29%	6.62%	7.71%	4.43%	10.52%	13.88%	8.98%	9.01%	4.66%	1.04%	1.10%	-2.57%	-0.26%	7.98%	10.01%	20.67%	15.89%	3.58%	-11.25%	-21.86%	-25.01%	-20.53%	-10.58%	0.15%	4.06%	0.93%	6.70%	1.86%	-0.20%	1.53%	1.01%	3.07%	3.82%	0.46%
Shareholder's Equity Growth (3y)												6.31%	4.68%	3.52%	2.78%	1.89%	2.83%	3.46%	3.11%	3.32%	3.66%	3.79%	7.10%	8.00%	8.20%	9.23%	2.21%	-0.55%	-1.77%	-4.55%	-3.45%	-2.40%	-0.86%	-1.10%	-2.09%	-1.71%	-2.02%	-2.09%	4.19%	6.48%	7.02%	9.75%	7.05%	5.87%	3.51%	4.88%	7.50%	6.62%	8.63%	6.55%	4.16%	-0.43%	-2.79%	-4.65%	-3.85%	-4.43%	-1.89%	-3.29%	-5.99%	-5.39%	-7.28%	-7.99%	-6.62%	-1.22%	1.69%	2.54%	0.97%
Shareholder's Equity Growth (5y)																				7.49%	6.08%	4.88%	4.18%	3.95%	4.26%	5.32%	1.16%	-0.06%	0.16%	-1.10%	1.58%	2.12%	2.67%	2.05%	1.18%	1.73%	1.28%	1.89%	1.79%	1.77%	2.10%	2.28%	1.55%	0.91%	-0.02%	-0.41%	4.29%	6.07%	7.58%	8.85%	6.53%	2.99%	0.90%	0.05%	0.45%	-0.77%	0.06%	-1.14%	-1.95%	-1.19%	-1.29%	-2.08%	-1.85%	-1.21%	-0.17%	-1.29%	-3.26%
Shareholder's Equity (QoQ)	8.62%	4.41%	2.34%	7.45%	2.72%	-1.25%	0.44%	2.39%	0.66%	-1.70%	-9.95%	3.64%	3.70%	0.98%	0.18%	4.66%	5.60%	0.58%	-0.59%	3.04%	1.66%	-1.34%	-1.05%	6.28%	4.28%	3.88%	-17.92%	-3.60%	1.76%	-7.72%	2.89%	6.44%	6.53%	-2.05%	-4.01%	7.53%	3.29%	3.66%	-1.09%	2.91%	3.32%	-0.47%	-4.52%	2.97%	-0.43%	1.88%	3.37%	4.90%	9.23%	-2.16%	-7.61%	-10.11%	-3.83%	-6.10%	-2.09%	1.14%	7.71%	-2.43%	-5.04%	6.92%	2.82%	-4.41%	-3.40%	6.38%	4.92%	-3.71%	-6.52%
Tax Rate Growth (1y)				-406.00	-36.00	170.00	239.00	66.00	-22.00	-144.00	-117.00	85.00		1,935.00	7,357.00	1,196.00		-3143.00		-3381.00		4,057.00		991.00		-2829.00		894.00	1,331.00	-93.00		283.00	103.00	-267.00	-364.00		-189.00	-1992.00	-753.00		-1487.00	573.00		93.00	1,718.00			-965.00			606.00	1,015.00		116.00	-225.00	67.00	-133.00	-100.00	-8.00	-248.00	327.00	-217.00	23.00	246.00	-414.00	166.00	57.00
Tax Rate Growth (3y)												-255.00		1,960.00	7,478.00	1,347.00		-1353.00		-2100.00		2,849.00	1,821.00	-1194.00		-1914.00		-1496.00		1,136.00		2,167.00		-3189.00	-2172.00		1,246.00	-2352.00		-1059.00	-1573.00	-1685.00		-1248.00	42.00		-1354.00			853.00	5.00	143.00	755.00	396.00		117.00	-1096.00		373.00	834.00		-201.00	-211.00	65.00	-220.00	-151.00	71.00
Tax Rate Growth (5y)																				-2440.00		2,874.00	1,943.00	-1043.00	-1957.00	-124.00		-216.00	-604.00	-73.00	13.00	-18.00		-2274.00	-7708.00			-1123.00		826.00		-4607.00		-72.00	1,476.00			-1931.00		-1405.00	-1113.00	-1198.00	-921.00	-1022.00	-973.00		-865.00	869.00	-228.00	-38.00	950.00	79.00		115.00	-1182.00		452.00
Tax Rate (QoQ)	-63.00	52.00	-293.00	-102.00	306.00	258.00	-224.00	-274.00	219.00	135.00	-197.00	-72.00			5,225.00	-6233.00							-1225.00	-3088.00	-607.00	2,091.00			-170.00	666.00	-110.00	-104.00	-349.00	297.00	-208.00			-1506.00	1,030.00	-328.00	-684.00	555.00			940.00			-598.00			182.00	-189.00	-72.00	195.00	-159.00	103.00	-273.00	228.00	-67.00	-137.00	303.00	-316.00	173.00	87.00	-357.00	264.00	63.00
Total Debt Growth (1y)					-8.34%			-9.31%	-2.50%	16.95%	21.02%	21.59%	13.23%	3.89%	50.89%	50.85%	47.52%	49.03%	-2.61%	-2.09%	0.39%	-41.10%	-46.92%	-44.54%	-45.07%	-8.27%	-19.45%	-69.68%	-70.01%	-69.70%	-63.26%	-1.56%	112.86%	112.77%	147.24%	121.69%	-1.08%	-1.05%	-10.74%	-5.08%	0.13%	0.13%	-4.52%	0.12%	29.22%	0.12%	0.13%	0.13%	-22.44%	0.82%	-0.04%	-1.43%	-3.10%	-4.44%	1.59%	-3.87%		-89.34%	-62.92%	-81.98%		208.07%	-21.37%	-63.33%		-51.68%	59.16%
Total Debt Growth (3y)													0.40%			18.49%	17.65%	21.88%	21.16%	21.55%	18.81%	-3.03%	-7.95%	-6.43%	-6.65%	-6.97%	-25.33%	-45.19%	-45.11%	-45.29%	-46.04%	-45.09%	-29.48%	-16.06%	-9.89%	-12.86%	-14.21%	-13.91%	-6.75%	27.48%	28.23%	28.22%	28.20%	28.20%	8.58%	-0.27%	-5.15%	-1.64%	0.12%	0.35%	-1.50%	-0.40%	-0.97%	-1.20%	0.56%	-1.74%		-53.17%	-27.79%	-44.53%	-54.64%	-32.05%	-33.34%	-60.10%		-45.87%	-22.58%
Total Debt Growth (5y)																					8.43%			-2.01%	-2.13%	-0.44%	-5.33%	-21.30%	-22.69%	-24.00%	-25.41%	-24.55%	-12.28%	-12.29%	-17.67%	-18.51%	-19.02%	-19.18%	-19.09%	-19.02%	-19.06%	-10.14%	-9.01%	-8.86%	-3.96%	-8.55%	-4.96%	15.74%	16.14%	16.30%	16.10%	15.77%	-0.77%	-0.90%	-2.82%	-2.05%		-36.54%	-18.48%	-29.75%	-37.74%	-20.54%	-21.58%	-42.53%		-31.32%	-13.97%
Total Debt (QoQ)					-0.07%	-9.11%	6.20%	-5.97%	7.43%	9.02%	9.90%	-5.53%	0.05%	0.02%	59.63%	-5.56%	-2.15%	1.04%	4.31%	-5.06%	0.32%	-40.72%	-6.01%	-0.79%	-0.64%	-1.00%	-17.47%	-62.66%	-1.72%	0.05%	0.07%	0.05%	112.53%	0.00%	16.28%	-10.29%	-5.17%	0.03%	4.89%	-4.60%	0.03%	0.03%	0.02%	0.03%	29.11%	-22.50%	0.03%	0.03%	0.01%	0.74%	-0.82%	-1.36%	-1.68%	-0.65%	5.44%	-6.66%			266.88%	-54.66%	-45.31%	238.59%	-6.36%	-78.85%			208.45%