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

DRI 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) (Quarter)					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) (Quarter)													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) (Quarter)																					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) (Quarter)					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) (Quarter)				31.58%	-159.56%	-96.97%	393.87%	4,456.00%	149.61%	4,665.52%	-148.41%	319.23%	-396.64%	8.03%	2.04%	4.46%	-2.25%	-19.36%	188.43%	-143.16%	182.66%	-32.14%	-25.22%	129.12%	-154.14%	-95.47%	38.27%	-19.30%	30.11%	83.78%	-94.43%	296.44%	-26.22%	-27.94%	-19.70%	41.92%	153.58%	10.20%	4,194.34%	-175.73%	329.87%	0.00%	-97.63%	102.83%	-98.23%	681.48%	1,122.22%	1,032.79%	907.79%	95.97%	-207.42%	-90.59%	362.11%	48.49%	-52.89%	5,993.85%	-56.94%	22.88%	-27.31%	-98.49%	277.14%	-95.83%	104.71%	7,563.33%	-70.46%	2,663.49%	-2,578.46%
Capital Expenditures Growth (3y) (Quarter)												531.06%	-42.22%	15.98%	-11.70%	484.34%	-14.59%	246.27%	-25.15%	-57.27%	35.85%	-16.07%	38.34%	-49.17%	22.94%	-70.84%	42.84%	-53.36%	32.12%	-61.63%	-61.38%	43.12%	-35.31%	-60.86%	-60.45%	65.59%	35.22%	13.43%	24.30%	-84.31%	69.93%	-7.40%	-6.47%	-68.79%	26.84%	104.98%	131.79%	-37.62%	-8.44%	148.33%	-32.22%	26.62%	-6.21%	183.31%	-180.52%	301.94%	171.68%	52.92%	-59.93%	-55.72%	95.78%	-57.61%	27.89%	313.57%	-21.72%	12.34%	-14.12%
Capital Expenditures Growth (5y) (Quarter)																				-158.45%	-5.83%	-3.11%	23.91%	90.49%	7.61%	4.99%	-15.39%	-14.98%	-24.14%	-45.25%	15.44%	-15.92%	16.59%	-49.51%	15.34%	-10.61%	17.20%	-46.25%	14.71%	-0.03%	1.92%	-41.92%	-42.47%	-37.25%	15.28%	62.71%	-11.05%	6.43%	20.30%	64.82%	-66.36%	-49.64%	31.29%	90.46%	-86.32%	6.83%	8.84%	94.65%	-21.12%	15.19%	6.03%	3.13%	3.78%	137.38%	86.13%	32.77%	-34.74%
Capital Expenditures (QoQ) (Quarter)	27,973.68%	-82.06%	-197.18%	102.69%	-12,808.00%	100.91%	9,324.14%	-58.32%	38.37%	-12.31%	-195.73%	460.92%	-197.91%	131.94%	-186.81%	484.88%	-195.83%	125.19%	-4.82%	-287.87%	283.51%	-79.32%	4.90%	-26.84%	-441.15%	101.73%	3,102.70%	-57.30%	-395.45%	104.55%	-2.94%	2,939.39%	-194.07%	102.60%	8.16%	5,271.70%	-64.49%	-94.66%	4,114.81%	-194.73%	301.58%	-98.76%	0.00%	12.96%	26.23%	448.05%	56.40%	4.70%	12.30%	6.57%	-185.73%	109.17%	5,416.92%	-65.76%	-188.27%	465.41%	-61.02%	-2.27%	-191.45%	104.35%	9,605.00%	-98.92%	3.17%	6,973.85%	-62.59%	1.22%	-192.53%
Cash & Equivalents Growth (1y) (Quarter)				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) (Quarter)												-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) (Quarter)																				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) (Quarter)	-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) (Quarter)				0.61%	15.43%	-18.98%	-45.28%	-0.44%	-50.19%	-27.71%	-61.25%	-32.37%	0.25%	-13.35%	-195.00%	-11.73%	102.66%	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) (Quarter)												-9.74%	-8.21%	-19.87%	-90.48%	-14.10%	26.82%	-5.11%	11.09%	2.66%	18.94%	16.86%	34.33%	29.84%	45.43%	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) (Quarter)																				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%	-39.32%	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) (Quarter)	-11.24%	27.80%	-24.08%	0.26%	5.35%	-1.57%	-51.50%	31.05%	-41.54%	13.63%	-91.29%	43.40%	-6.66%	1.85%	-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) (Quarter)				32.33%	-37.06%	20.80%	-49.32%	-13.91%	53.85%	-44.95%	-156.55%	23.54%	-8.75%	114.03%	137.89%	-10.17%	-145.16%	-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) (Quarter)												12.06%	-4.04%	12.49%	-52.29%	-1.51%	-38.10%	-17.11%	12.43%	-8.82%	-40.45%	-13.34%	73.04%	-8.68%	14.56%	-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) (Quarter)																				-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%	0.31%	-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) (Quarter)	-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%	-54.98%	19.60%	-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) (Quarter)				27.94%	27.90%	27.95%	24.72%	25.57%	25.50%	29.95%	27.33%	25.86%	24.83%	11.79%	15.92%	16.18%	17.54%	11.16%	11.27%	13.30%	11.85%	1.53%	-5.55%	-2.90%	-6.88%	-3.71%	3.52%	-8.68%	-6.35%	0.57%	-2.13%	8.10%	11.51%	12.20%	12.90%	12.25%	11.17%	18.20%	19.51%	20.15%	20.99%	15.61%	17.19%	14.74%	-102.73%		-63.79%	-54.75%	4,534.62%		262.28%	189.51%	20.73%	3.05%	4.05%	5.05%	8.33%	7.81%	6.18%	6.43%	5.97%	3.94%	4.81%	5.28%	2.57%	6.13%	5.25%
Dividends Paid - Common Growth (3y) (Quarter)												26.45%	26.07%	22.95%	22.56%	22.45%	22.57%	17.32%	17.98%	18.33%	17.95%	8.06%	6.80%	8.53%	6.98%	2.81%	2.85%	0.16%	-0.83%	-0.56%	-1.45%	-1.40%	-0.93%	2.81%	4.58%	3.48%	5.10%	10.08%	9.71%	13.39%	14.47%	15.31%	16.50%	15.67%	-26.76%		-20.26%	-14.55%	13.62%	15.51%	15.41%	14.55%	13.54%	11.16%	10.92%	11.23%	291.49%		58.77%	47.92%	11.49%	4.91%	5.01%	5.58%	5.60%	5.95%	5.41%
Dividends Paid - Common Growth (5y) (Quarter)																				21.63%	21.37%	15.97%	14.11%	15.10%	13.91%	9.56%	9.94%	8.00%	7.43%	4.09%	4.30%	4.76%	5.04%	4.17%	3.75%	4.04%	3.87%	5.45%	5.25%	5.27%	5.52%	8.23%	9.88%	8.85%	-15.31%		-10.94%	-5.42%	12.71%	15.37%	15.71%	15.18%	14.51%	13.43%	13.83%	13.67%	13.92%	11.36%	11.17%	10.94%	10.94%	9.01%	8.72%	9.05%	130.48%		34.58%
Dividends Paid - Common (QoQ) (Quarter)	1.47%	25.72%	1.44%	-1.14%	1.44%	25.78%	-1.13%	-0.46%	1.37%	30.25%	-3.12%	-1.61%	0.55%	16.64%	0.47%	-1.39%	1.72%	10.31%	0.56%	0.42%	0.41%	0.14%	-6.46%	3.23%	-3.70%	3.55%	0.57%	-8.94%	-1.25%	11.20%	-2.13%	0.58%	1.87%	11.88%	-1.52%	0.00%	0.90%	18.96%	-0.43%	0.54%	1.60%	13.67%	0.93%	-1.56%	-102.42%			23.04%	137.24%	24.98%	-0.69%	-1.68%	-1.07%	6.68%	0.27%	-0.74%	2.03%	6.17%	-1.25%	-0.51%	1.59%	4.13%	-0.42%	-0.06%	-1.03%	7.75%	-1.25%
EBITDA Margin Growth (1y) (Quarter)				281.00	-4671.00	-4543.00	-4794.00	59.00	6,289.00	4,378.00	-405.00	1,463.00	-6107.00	-23.00	4,699.00	-6573.00	35,152.00	933.00	1,129.00	-278.00	-20636.00	1,813.00	1,617.00	8,255.00	-7092.00	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) (Quarter)												1,804.00	-4489.00	-188.00	-500.00	-5051.00	35,334.00	5,287.00	5,423.00	-5387.00	8,409.00	2,723.00	7,445.00	1,404.00	7,425.00	3,118.00	3,387.00	8,190.00	-27495.00	2,330.00	2,460.00	8,492.00	-7013.00	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) (Quarter)																				-5047.00	10,027.00	2,557.00	2,246.00	2,926.00	7,607.00	7,472.00	7,681.00	3,080.00	1,550.00	3,240.00	8,288.00	1,641.00	7,503.00	3,223.00	3,565.00	8,089.00	-27451.00	2,307.00	2,501.00	8,452.00	-6862.00	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) (Quarter)	89.00	0.00	-246.00	438.00	-4864.00	129.00	-497.00	5,291.00	1,366.00	-1783.00	-5280.00	7,160.00	-6204.00	4,301.00	-557.00	-4113.00	35,522.00	-29918.00	-361.00	-5520.00	15,163.00	-7469.00	-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) (Quarter)				9.00%	-200.85%	-226.03%	-217.03%	-2.28%	91.90%	62.99%	-12.10%	75.66%	-1,230.84%	-5.82%	59.34%	-1,642.94%	579.41%	54.96%	53.92%	25.48%	-80.14%	131.77%	91.96%	114.48%	-88.44%	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) (Quarter)												39.04%	-48.05%	-8.49%	-13.05%	-63.11%	92.84%	43.92%	40.56%	-46.77%	144.80%	29.09%	75.31%	57.15%	28.26%	31.69%	28.96%	28.87%	-69.55%	40.24%	34.77%	29.96%	-49.25%	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) (Quarter)																				-24.09%	38.46%	16.90%	44.32%	19.81%	16.20%	16.12%	15.62%	21.01%	30.61%	18.75%	15.82%	35.29%	16.26%	18.83%	17.38%	16.52%	-48.83%	23.63%	20.77%	17.35%	-29.32%	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) (Quarter)				281.00	-4671.00	-4543.00	-4794.00	59.00	6,289.00	4,378.00	-405.00	1,463.00	-6107.00	-23.00	4,699.00	-6573.00	35,152.00	933.00	1,129.00	-278.00	-20636.00	1,813.00	1,617.00	8,255.00	-7092.00	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) (Quarter)												1,804.00	-4489.00	-188.00	-500.00	-5051.00	35,334.00	5,287.00	5,423.00	-5387.00	8,409.00	2,723.00	7,445.00	1,404.00	7,425.00	3,118.00	3,387.00	8,190.00	-27495.00	2,330.00	2,460.00	8,492.00	-7013.00	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) (Quarter)																				-5047.00	10,027.00	2,557.00	2,246.00	2,926.00	7,607.00	7,472.00	7,681.00	3,080.00	1,550.00	3,240.00	8,288.00	1,641.00	7,503.00	3,223.00	3,565.00	8,089.00	-27451.00	2,307.00	2,501.00	8,452.00	-6862.00	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) (Quarter)	89.00	0.00	-246.00	438.00	-4864.00	129.00	-497.00	5,291.00	1,366.00	-1783.00	-5280.00	7,160.00	-6204.00	4,301.00	-557.00	-4113.00	35,522.00	-29918.00	-361.00	-5520.00	15,163.00	-7469.00	-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) (Quarter)	-5.43%	12.24%	-5.57%	6.84%	-248.56%	4.90%	-2.65%	69.94%	72.38%	-334.34%	-210.88%	93.47%	-1,410.04%	65.46%	-19.45%	-179.78%	515.35%	-103.24%	-22.23%	-352.40%	210.68%	-94.81%	-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) (Quarter)				18.11%	-3.38%	22.10%	27.88%	13.51%	18.45%	-7.61%	-29.75%	9.39%	7.79%	-0.48%	-40.55%	-20.48%	-20.38%	-65.96%	-95.82%	-48.56%	-78.79%	-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%	2.16%	3.99%	1.86%	6.21%	-5.75%	26.58%	10.78%
EBT Growth (3y) (Quarter)												13.62%	7.25%	3.94%	-18.87%	-0.42%	0.55%	-32.10%	-74.07%	-23.51%	-43.32%	-31.95%	-40.15%	-12.26%	-14.26%	-8.57%	-17.27%	-7.27%	3.15%	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%	5.57%	-4.32%	2.87%	9.57%	2.05%	9.40%	8.48%
EBT Growth (5y) (Quarter)																				-9.71%	-26.93%	-18.49%	-21.76%	-3.46%	-4.25%	-6.81%	-25.06%	-7.06%	-1.19%	0.59%	8.10%	0.22%	-4.59%	1.74%	21.35%	-7.70%	6.29%	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%	10.56%	4.04%	110.84%	7.05%	20.65%	55.32%	20.84%
EBT Margin Growth (1y) (Quarter)				110.00	20.00	129.00	106.00	71.00	92.00	-124.00	-202.00	1.00	36.00	-38.00	-176.00	-241.00	-277.00	-394.00	-208.00	-216.00	-490.00	-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	-55.00	24.00	-34.00	1.00	-180.00	123.00	27.00
EBT Margin Growth (3y) (Quarter)												183.00	148.00	-32.00	-272.00	-169.00	-148.00	-555.00	-586.00	-457.00	-730.00	-1031.00	-746.00	-159.00	-298.00	-56.00	-68.00	-19.00	285.00	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	-125.00	-307.00	-143.00	23.00	-190.00	48.00	20.00
EBT Margin Growth (5y) (Quarter)																				-275.00	-618.00	-1025.00	-842.00	-86.00	-170.00	-218.00	-446.00	-260.00	44.00	126.00	256.00	164.00	-151.00	105.00	383.00	-222.00	321.00	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	240.00	-50.00	881.00	50.00	5,842.00	752.00	240.00
EBT Margin (QoQ) (Quarter)	-2.00	-72.00	-260.00	444.00	-93.00	37.00	-283.00	409.00	-72.00	-179.00	-361.00	613.00	-37.00	-253.00	-499.00	547.00	-72.00	-370.00	-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	38.00	-375.00	9.00	329.00	-143.00	-72.00	-87.00
EBT (QoQ) (Quarter)	9.56%	-19.91%	-38.07%	117.35%	-10.38%	1.21%	-35.14%	92.93%	-6.48%	-21.05%	-50.68%	200.41%	-7.85%	-27.11%	-70.54%	301.86%	-7.74%	-68.84%	-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%	2.59%	-35.53%	5.95%	51.57%	-8.96%	-13.41%	-7.28%
Enterprise Value Growth (1y) (Quarter)				-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%
Enterprise Value Growth (3y) (Quarter)												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%
Enterprise Value Growth (5y) (Quarter)																				-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%
Enterprise Value (QoQ) (Quarter)	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%
EPS (Basic) Growth (1y) (Quarter)				21.52%	-7.78%	20.59%	22.73%	15.63%	22.89%	-2.44%	-24.07%	15.32%	15.69%	8.75%	-36.59%	-18.75%	-12.71%	-63.22%	-42.31%	-19.23%	-64.08%	1,090.63%	-260.00%	22.62%	154.05%	-83.20%	241.67%	-17.48%	17.02%	39.06%	91.18%	57.65%	-9.09%	8.99%	10.77%	32.09%	41.00%	38.14%	30.56%	3.39%	19.86%	4.48%	-78.72%	4.92%	-328.40%	-80.00%	270.00%	-48.44%	173.32%	535.71%	102.70%	95.96%	-20.85%	-11.24%	2.67%	21.65%	15.63%	1.90%	14.94%	11.02%	0.39%	8.70%	3.39%	5.34%	-0.38%	26.29%	12.02%
EPS (Basic) Growth (3y) (Quarter)												17.45%	9.45%	8.56%	-16.08%	2.70%	7.46%	-26.92%	-34.75%	-8.87%	-28.68%	68.25%	-37.25%	-6.99%	-7.30%	-9.73%	9.35%	-6.50%	2.22%	40.63%	63.03%	16.84%	39.29%	-36.62%	71.00%	19.78%	14.47%	27.93%	40.35%	29.13%	15.39%	16.30%	-32.49%	12.74%	-80.29%	-33.91%	0.92%	-17.61%	26.14%	9.93%	16.86%	1.96%	9.85%	4.11%	97.47%	7.12%	38.75%	79.15%	33.74%	38.32%	-2.79%	-0.56%	6.85%	12.47%	4.96%	11.84%	10.00%
EPS (Basic) Growth (5y) (Quarter)																				1.23%	-16.29%	41.15%	-20.55%	1.42%	2.52%	-4.84%	-8.84%	-5.20%	1.52%	2.16%	9.65%	0.92%	-3.26%	2.20%	22.59%	11.22%	6.48%	33.17%	44.35%	16.85%	35.50%	-18.15%	23.16%	13.26%	-43.60%	-15.24%	16.83%	3.10%	20.80%	14.87%	18.20%	7.68%	17.50%	10.25%	16.42%	5.92%	12.93%	3.74%	13.49%	7.44%	9.00%	4.56%	55.70%	7.53%	21.71%	51.16%	22.60%
EPS (Basic) (QoQ) (Quarter)	13.92%	-24.44%	-35.29%	118.18%	-13.54%	-1.20%	-34.15%	105.56%	-8.11%	-21.57%	-48.75%	212.20%	-7.81%	-26.27%	-70.11%	300.00%	-0.96%	-68.93%	-53.13%	460.00%	-55.95%	929.73%	-106.30%	529.17%	-8.74%	-31.91%	-46.88%	150.00%	29.41%	-19.09%	-26.97%	106.15%	-25.37%	-3.00%	-25.77%	145.83%	-20.34%	-4.96%	-29.85%	94.68%	-7.65%	-17.16%	-85.71%	860.00%	-301.04%	107.25%	164.29%	33.78%	185.86%	-37.10%	-15.73%	29.33%	15.46%	-29.46%	-2.53%	53.25%	9.75%	-37.84%	9.94%	48.02%	-0.76%	-32.69%	4.57%	50.82%	-6.16%	-14.67%	-7.24%
EPS (Weighted Average and Diluted) Growth (1y) (Quarter)				21.79%	-6.90%	19.40%	25.58%	13.68%	23.46%	-2.50%	-25.93%	15.74%	15.00%	8.97%	-35.00%	-18.40%	-12.17%	-37.65%	-80.77%	-19.61%	-35.64%	618.87%	-580.00%	28.05%	26.15%	-83.46%	195.83%	-20.00%	34.15%	38.10%	178.26%	57.14%	-10.91%	9.20%	10.94%	31.82%	42.86%	41.05%	29.58%	3.45%	19.29%	2.99%	-78.26%	5.00%	-330.54%	-79.71%	265.00%	-48.15%	171.95%	528.57%	102.74%	96.94%	-19.86%	-11.36%	2.70%	21.24%	16.67%	2.56%	15.79%	11.11%	-0.39%	8.75%	3.41%	5.38%	-0.78%	25.86%	11.54%
EPS (Weighted Average and Diluted) Growth (3y) (Quarter)												17.02%	9.75%	8.26%	-15.44%	2.40%	7.63%	-12.82%	-54.76%	-8.77%	-13.38%	69.67%	-37.51%	-5.65%	-10.66%	-9.50%	-4.00%	-6.27%	2.89%	17.96%	133.92%	17.20%	14.67%	-37.06%	70.52%	18.34%	19.52%	28.60%	58.74%	28.92%	14.93%	16.62%	-32.14%	12.71%	-80.99%	-33.45%	0.93%	-17.42%	25.54%	9.51%	17.17%	2.35%	9.95%	4.17%	96.61%	7.38%	38.78%	78.78%	34.09%	38.44%	-2.34%	-0.38%	7.14%	12.39%	4.86%	11.97%	10.12%
EPS (Weighted Average and Diluted) Growth (5y) (Quarter)																				1.01%	-5.66%	41.57%	-20.67%	2.02%	0.25%	-4.67%	-15.69%	-4.90%	1.92%	2.21%	9.86%	1.10%	-3.15%	2.25%	22.25%	11.27%	6.75%	20.38%	79.05%	17.03%	20.77%	-18.38%	23.16%	12.47%	-46.27%	-14.97%	25.99%	3.13%	20.29%	15.13%	18.25%	7.89%	17.77%	10.43%	16.44%	6.10%	13.09%	3.61%	13.85%	7.63%	9.09%	4.75%	55.53%	7.71%	21.66%	50.89%	22.70%
EPS (Weighted Average and Diluted) (QoQ) (Quarter)	11.54%	-22.99%	-35.82%	120.93%	-14.74%	-1.23%	-32.50%	100.00%	-7.41%	-22.00%	-48.72%	212.50%	-8.00%	-26.09%	-69.41%	292.31%	-0.98%	-47.52%	-90.57%	1,540.00%	-20.73%	486.15%	-106.30%	537.50%	-21.90%	-23.17%	-63.49%	265.22%	30.95%	-20.91%	-26.44%	106.25%	-25.76%	-3.06%	-25.26%	145.07%	-19.54%	-4.29%	-31.34%	95.65%	-7.22%	-17.37%	-85.51%	845.00%	-303.70%	107.27%	160.71%	34.25%	182.65%	-36.46%	-15.91%	30.41%	15.03%	-29.73%	-2.56%	53.95%	10.68%	-38.22%	10.00%	47.73%	-0.77%	-32.56%	4.60%	50.55%	-6.57%	-14.45%	-7.31%
FCF Margin Growth (1y) (Quarter)				499.00	4,001.00	699.00	-2568.00	-997.00	-2140.00	-1276.00	1,709.00	-1383.00	2,914.00	613.00	220.00	-305.00	-1625.00	-498.00	-863.00	3,451.00	-3761.00	-43.00	354.00	-1406.00	4,931.00	826.00	-635.00	220.00	-752.00	174.00	1,107.00	-828.00	5.00	-69.00	-10.00	-384.00	-1301.00	74.00	-688.00	2,408.00	-1176.00	189.00	895.00	-1107.00	-1284.00	-87.00	47.00	-584.00	3,298.00	-654.00	696.00	317.00	-1663.00	824.00	-366.00	-1359.00	972.00	-814.00	484.00	1,559.00	-1460.00	535.00	-433.00	-1542.00	1,400.00	-415.00	231.00
FCF Margin Growth (3y) (Quarter)												-1880.00	4,775.00	37.00	-640.00	-2684.00	-850.00	-1160.00	1,065.00	1,764.00	-2471.00	73.00	-289.00	1,740.00	-455.00	285.00	-1144.00	2,265.00	419.00	957.00	826.00	-2014.00	4,184.00	931.00	462.00	-992.00	-2048.00	179.00	409.00	1,197.00	-2472.00	194.00	197.00	918.00	-3761.00	176.00	253.00	718.00	837.00	-552.00	1,638.00	-1374.00	350.00	83.00	377.00	-1626.00	2,606.00	-644.00	814.00	516.00	-2151.00	545.00	-315.00	-1343.00	911.00	-694.00	281.00
FCF Margin Growth (5y) (Quarter)																				1,266.00	-610.00	-504.00	-1149.00	-639.00	320.00	-377.00	784.00	578.00	1,708.00	1,072.00	183.00	1,132.00	-1201.00	391.00	-47.00	1,053.00	-878.00	962.00	128.00	11.00	1,707.00	1,194.00	668.00	310.00	-4508.00	281.00	1,351.00	-494.00	-459.00	-547.00	940.00	651.00	-2127.00	346.00	584.00	-325.00	146.00	-542.00	1,756.00	-1174.00	-138.00	-196.00	428.00	-1610.00	2,546.00	-524.00	612.00
FCF Margin (QoQ) (Quarter)	-3334.00	1,961.00	900.00	971.00	168.00	-1340.00	-2367.00	2,543.00	-975.00	-476.00	617.00	-549.00	3,322.00	-2778.00	224.00	-1073.00	2,002.00	-1650.00	-142.00	3,241.00	-5210.00	2,068.00	255.00	1,481.00	1,127.00	-2037.00	-1206.00	2,337.00	155.00	-1112.00	-272.00	401.00	988.00	-1185.00	-214.00	27.00	71.00	189.00	-976.00	3,124.00	-3514.00	1,554.00	-270.00	1,122.00	-3691.00	2,752.00	-136.00	492.00	190.00	-1200.00	1,214.00	112.00	-1790.00	1,287.00	25.00	-881.00	541.00	-499.00	1,323.00	193.00	-2478.00	1,497.00	354.00	-916.00	465.00	-318.00	1,000.00
FCF Payout Ratio Growth (1y) (Quarter)				-3.32%	180.21%	-50.39%	-236.52%	106.98%	690.25%	-1,484.44%	378.30%	-4,698.13%	-86.33%	121.41%	-24.09%	88.90%	108.77%	5,674.91%	-938.86%	117.18%	-223.58%	-143.21%	151.25%	65.60%	160.56%	103.37%	-155.30%	-24.22%	33.73%	-18.78%	156.28%	86.45%	2.95%	6.93%	-0.01%	52.22%	167.63%	2.62%	-154,748.78%	-73.94%	-333.22%	-6.45%	100.06%	70.15%	101.12%		-57.29%	-13.76%	2,449.99%		51.79%	67.76%	-4,353.09%	-67.02%	22.45%	313.72%	104.41%	178.19%	-29.88%	-80.03%	-274.85%	-53.97%	31.33%	375.38%	156.25%	68.21%	-16.53%
FCF Payout Ratio Growth (3y) (Quarter)												-354.71%	42.06%	13.72%	42.34%	-132.48%	31.15%	455.24%	-160.72%	-4.28%	-33.00%	-74.81%	48.33%	26.65%	16.04%	-5.62%	-63.58%	30.37%	0.03%	-77.22%	29.26%	32.76%	41.51%	26.60%	-32.24%	29.08%	54.45%	-3.77%	-854.73%	-9.56%	-103.49%	0.88%	-0.49%	-12.28%	-58.83%		-25.06%	-27.42%	-12.71%	46.96%	26.00%	35.02%	-129.75%	3.81%	-7.41%	81.56%	263.01%		9.23%	11.50%	-74.13%	-24.98%	4.09%	57.78%	26.90%	29.14%	-8.40%
FCF Payout Ratio Growth (5y) (Quarter)																				11.91%	-17.46%	-107.74%	65.46%	24.62%	11.04%	20.04%	-38.10%	1.94%	-22.16%	16.50%	0.31%	15.38%	16.55%	-6.10%	5.99%	21.17%	22.49%	-58.06%	-200.89%	-1.48%	-39.08%	15.19%	-21.05%	-0.94%	-37.41%		17.47%	1.65%	12.88%	28.35%	-8.58%	-0.47%	-138.83%	1.44%	-4.79%	21.56%	4.52%	23.83%	14.87%	15.26%	1.33%	7.45%	-6.08%	41.55%	116.03%		7.40%
FCF Payout Ratio (QoQ) (Quarter)	-214.73%	549.37%	-63.04%	-49.26%	-4.82%	177.96%	-201.70%	176.93%	263.39%	-586.96%	120.44%	-1,370.98%	101.08%	662.46%	-27.51%	-285.86%	120.32%	20,990.83%	-110.53%	103.81%	-246.17%	-7,273.96%	112.49%	-87.70%	-46.55%	310.33%	-304.96%	116.86%	-5.67%	149.21%	42.03%	-44.15%	-47.92%	158.83%	32.81%	-14.98%	-8.43%	-0.75%	-200,240.11%	100.01%	-919.48%	139.81%	36.32%	-61.74%	-94.61%			-22.75%	59.25%	373.66%	-73.95%	-14.62%	-4,137.45%	103.67%	-3.28%	188.48%	-56.96%	131.65%	-75.62%	-17.84%	-476.85%	160.98%	-30.44%	197.41%	-55.41%	82.35%	-65.48%
Free Cash Flow Growth (1y) (Quarter)				32.33%	259.46%	157.91%	-191.36%	-39.33%	-84.12%	-109.39%	145.75%	-102.74%	812.90%	622.11%	52.70%	-946.58%	-43.70%	-98.08%	-113.26%	759.42%	-190.51%	-335.00%	284.29%	-41.37%	253.77%	2,957.45%	-287.22%	20.51%	-29.97%	23.83%	273.90%	-42.02%	8.32%	4.93%	12.91%	-26.26%	-58.46%	15.19%	-100.08%	361.04%	-151.88%	23.58%	184,000.00%	-32.56%	-144.48%	-33.78%	-15.23%	-47.53%	273.91%	-40.67%	138.68%	72.57%	-102.84%	212.50%	-15.02%	-74.61%	2,556.19%	-61.25%	51.42%	432.90%	-160.60%	125.80%	-20.20%	-77.85%	282.34%	-36.91%	26.09%
Free Cash Flow Growth (3y) (Quarter)												-26.45%	62.76%	8.12%	-13.90%	-29.54%	-6.54%	-78.87%	54.75%	23.62%	-88.07%	38.19%	-28.00%	248.88%	-7.81%	8.93%	-34.95%	88.14%	-0.85%	336.47%	100.00%	-25.73%	46.84%	239.49%	54.33%	-19.83%	-31.95%	14.39%	88.51%	25.38%	-30.71%	14.31%	17.08%	31.86%	-36.21%	-1.95%	6.41%	17.72%	30.17%	-21.40%	1,449.88%	-15.16%	50.58%	7.08%	19.80%	-38.74%	47.55%	-10.43%	45.36%	32.67%	-34.30%	39.84%	0.89%	-33.08%	207.74%	-17.96%	15.07%
Free Cash Flow Growth (5y) (Quarter)																				8.69%	-3.33%	-15.52%	-31.03%	-7.64%	2.58%	-8.73%	20.39%	5.95%	38.02%	59.60%	3.98%	97.79%	-9.88%	10.93%	-2.12%	31.90%	-15.20%	151.44%	65.02%	6.85%	24.13%	122.76%	39.19%	9.88%	-19.13%	4.14%	34.28%	-6.95%	-0.15%	-10.11%	26.56%	15.73%	-15.17%	11.82%	19.57%	-6.49%	8.99%	-10.07%	444.59%	-3.74%	-12.43%	1.45%	15.75%	-22.96%	27.28%	0.47%	25.32%
Free Cash Flow (QoQ) (Quarter)	-188.44%	127.98%	174.45%	94.86%	6.57%	-54.75%	-197.22%	229.40%	-72.10%	-126.75%	573.87%	-107.74%	9,404.11%	-84.70%	38.59%	-153.06%	600.52%	-99.48%	-1,055.00%	2,737.70%	-168.70%	98.64%	848.94%	739.20%	80.16%	-74.77%	-149.07%	640.21%	4.69%	-55.38%	-31.09%	80.10%	95.59%	-56.77%	-25.85%	17.62%	10.18%	19.86%	-100.05%	701,800.00%	-112.40%	385.52%	-25.97%	157.31%	-144.95%	177.34%	-5.23%	59.27%	48.97%	-73.61%	281.25%	15.16%	-102.45%	3,004.76%	3.67%	-65.59%	137.04%	-54.17%	305.08%	21.09%	-126.96%	270.76%	43.16%	-66.40%	121.96%	-40.91%	186.10%
Gross Margin Growth (1y) (Quarter)				171.00	-4669.00	-4672.00	-4900.00	-12.00	6,196.00	4,501.00	-203.00	1,462.00	-6143.00	15.00	4,875.00	-6332.00	24,518.00	1,326.00	1,337.00	-61.00	-10048.00	1,310.00	1,366.00	6,226.00	-87.00	-1208.00	35.00	1,320.00	-7142.00	-160.00	15.00	-1431.00	3,919.00	1,431.00	39.00	1,429.00	-3890.00	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) (Quarter)												1,621.00	-4616.00	-156.00	-228.00	-4882.00	24,571.00	5,843.00	6,008.00	-4931.00	8,327.00	2,652.00	7,578.00	-167.00	14,383.00	1,429.00	2,737.00	7,485.00	-17276.00	-57.00	1,415.00	6,115.00	-3309.00	63.00	88.00	1,318.00	-7112.00	1,289.00	68.00	-3.00	47.00	1,450.00	25.00	1,400.00	-3812.00	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) (Quarter)																				-4772.00	9,854.00	2,481.00	2,474.00	1,283.00	14,436.00	5,946.00	7,409.00	2,616.00	1,098.00	1,285.00	7,627.00	-277.00	11,160.00	2,700.00	2,791.00	7,483.00	-17247.00	1,392.00	1,469.00	7,543.00	-7181.00	82.00	75.00	1,289.00	-7035.00	1,423.00	249.00	164.00	248.00	1,668.00	251.00	1,594.00	-3643.00	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) (Quarter)	69.00	95.00	14.00	-6.00	-4771.00	91.00	-214.00	4,881.00	1,438.00	-1604.00	-4919.00	6,547.00	-6167.00	4,554.00	-58.00	-4660.00	24,682.00	-18637.00	-48.00	-6058.00	14,695.00	-7278.00	7.00	-1197.00	8,382.00	-8399.00	1,249.00	88.00	-80.00	-1417.00	1,424.00	-1358.00	5,271.00	-3906.00	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) (Quarter)				6.73%	-68.40%	-64.23%	-67.12%	5.30%	288.25%	205.57%	-3.59%	31.72%	-70.80%	5.01%	264.65%	-72.67%	1,146.10%	-10.39%	-9.52%	-30.28%	-55.01%	20.68%	22.34%	312.50%	13.25%	-7.59%	3.57%	23.50%	-45.24%	-0.31%	2.25%	-13.27%	51.97%	32.57%	15.01%	32.80%	-21.32%	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) (Quarter)												13.97%	-28.99%	4.70%	4.95%	-27.63%	141.73%	42.20%	47.07%	-36.92%	17.85%	4.33%	59.22%	-7.72%	85.16%	-0.02%	4.66%	52.57%	-34.66%	3.59%	9.02%	64.09%	-1.95%	6.89%	6.79%	12.46%	-13.16%	12.13%	7.30%	6.72%	7.76%	13.55%	7.87%	13.44%	-22.14%	-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) (Quarter)																				-22.36%	14.96%	4.42%	5.05%	1.74%	48.39%	26.24%	32.15%	5.03%	0.30%	0.91%	33.71%	-3.39%	39.50%	5.72%	6.16%	32.54%	-19.71%	9.47%	9.37%	44.00%	-4.95%	6.16%	5.86%	9.35%	-17.04%	1.15%	1.10%	-0.94%	5.48%	10.10%	7.26%	9.22%	-0.32%	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) (Quarter)	10.91%	-11.05%	-5.16%	14.08%	-67.17%	0.71%	-12.83%	265.35%	21.05%	-20.74%	-72.50%	399.14%	-73.17%	185.08%	-4.48%	-62.60%	1,123.44%	-79.50%	-3.56%	-71.18%	689.45%	-45.00%	-2.23%	-2.82%	116.73%	-55.12%	9.57%	15.89%	-3.90%	-18.31%	12.38%	-1.71%	68.41%	-28.74%	-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) (Quarter)				262.97%	72.83%	-1,121.89%	-7.86%	-81.62%	-54.92%	102.26%	3.24%	2.14%	5.29%	-656.41%	142.26%	11.81%	-993.85%	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) (Quarter)												-12.00%	26.40%	-48.64%	34.65%	-40.56%	-152.24%	51.26%	53.77%	-32.41%	-53.61%	-649.04%	-43.14%	92.50%	161.48%	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) (Quarter)																				-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%	-53.75%	-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) (Quarter)	-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%	-146.98%	-21.23%	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) (Quarter)				16.67%	-180.00%	71.43%	-44.44%	0.00%	-50.00%	0.00%	69.23%		33.33%	0.00%	75.00%		75.00%	14,100.00%	13,900.00%	23,200.00%	38,200.00%	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%		25.00%	-50.00%	77.78%		50.00%	33.33%	-150.00%	-280.00%	-33.33%	-200.00%	40.00%	89.47%	75.00%	66.67%
Net Income Growth (3y) (Quarter)													-40.95%	34.14%	51.93%	41.52%	37.00%	421.71%	132.79%	263.93%	303.10%	1,277.62%	-71.00%		-217.48%	207.23%	410.45%	-188.45%	-100.00%	-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%		20.63%	24.61%	41.52%	-18.56%	37.00%	39.43%	0.00%	-56.05%	20.63%	-44.22%	30.66%		44.97%	12.64%
Net Income Growth (5y) (Quarter)																				109.65%	137.90%	275.69%	-17.32%	66.51%	-100.00%	96.10%	64.59%	-36.85%	-5.92%	-35.10%	12.94%		-31.95%	-62.98%	-108.07%	-47.58%	-55.18%	-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%		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) (Quarter)	183.33%	-240.00%	-28.57%	44.44%	20.00%	50.00%	-550.00%	61.54%	-20.00%	66.67%	-100.00%			50.00%	50.00%	0.00%	0.00%	28,100.00%	-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%			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) (Quarter)				16.67%	-180.00%	71.43%	-44.44%	0.00%	-50.00%	0.00%	69.23%		33.33%	0.00%	75.00%		75.00%	14,100.00%	13,900.00%	23,200.00%	38,200.00%	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%		25.00%	-50.00%	77.78%		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) (Quarter)													-40.95%	34.14%	51.93%	41.52%	37.00%	421.71%	132.79%	263.93%	303.10%	1,277.62%	-71.00%		-217.48%	207.23%	410.45%	-188.45%	-100.00%	-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%		20.63%	24.61%	41.52%	-18.56%	37.00%	39.43%	0.00%	-56.05%	20.63%	-44.22%	30.66%		44.97%	12.64%
Net Income towards Common Stockholders Growth (5y) (Quarter)																				109.65%	137.90%	275.69%	-17.32%	66.51%	-100.00%	96.10%	64.59%	-36.85%	-5.92%	-35.10%	12.94%		-31.95%	-62.98%	-108.07%	-47.58%	-55.18%	-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%		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) (Quarter)	183.33%	-240.00%	-28.57%	44.44%	20.00%	50.00%	-550.00%	61.54%	-20.00%	66.67%	-100.00%			50.00%	50.00%	0.00%	0.00%	28,100.00%	-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%			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) (Quarter)				1.00	-5.00	3.00	-2.00	0.00	-1.00	0.00	5.00		1.00	0.00	2.00		2.00	184.00	93.00	143.00	231.00	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		1.00	0.00	3.00		1.00	0.00	-1.00	-5.00	0.00	-1.00	1.00	6.00	1.00	1.00
Net Margin Growth (3y) (Quarter)													-4.00	3.00	5.00	2.00	2.00	184.00	100.00	145.00	234.00	3,275.00	-11.00		-66.00	33.00	82.00	-13.00	-4.00	-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		3.00	2.00	4.00	1.00	7.00	5.00	1.00	-4.00	2.00	-1.00	3.00		2.00	1.00
Net Margin Growth (5y) (Quarter)																				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		-6.00	-11.00	-20.00	-3.00	-4.00	-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		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) (Quarter)	6.00	-7.00	-1.00	3.00	1.00	1.00	-6.00	5.00	0.00	2.00	-1.00			1.00	0.00	0.00	0.00	183.00	-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			1.00	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) (Quarter)				9.00%	-200.85%	-226.03%	-217.03%	-2.28%	91.90%	62.99%	-12.10%	75.66%	-1,230.84%	-5.82%	59.34%	-1,642.94%	579.41%	54.96%	53.92%	25.48%	-80.14%	131.77%	91.96%	114.48%	-88.44%	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) (Quarter)												39.04%	-48.05%	-8.49%	-13.05%	-63.11%	92.84%	43.92%	40.56%	-46.77%	144.80%	29.09%	75.31%	57.15%	28.26%	31.69%	28.96%	28.87%	-69.55%	40.24%	34.77%	29.96%	-49.25%	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) (Quarter)																				-24.09%	38.46%	16.90%	44.32%	19.81%	16.20%	16.12%	15.62%	21.01%	30.61%	18.75%	15.82%	35.29%	16.26%	18.83%	17.38%	16.52%	-48.83%	23.63%	20.77%	17.35%	-29.32%	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) (Quarter)	-5.43%	12.24%	-5.57%	6.84%	-248.56%	4.90%	-2.65%	69.94%	72.38%	-334.34%	-210.88%	93.47%	-1,410.04%	65.46%	-19.45%	-179.78%	515.35%	-103.24%	-22.23%	-352.40%	210.68%	-94.81%	-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) (Quarter)				281.00	-4671.00	-4543.00	-4794.00	59.00	6,289.00	4,378.00	-405.00	1,463.00	-6107.00	-23.00	4,699.00	-6573.00	35,152.00	933.00	1,129.00	-278.00	-20636.00	1,813.00	1,617.00	8,255.00	-7092.00	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) (Quarter)												1,804.00	-4489.00	-188.00	-500.00	-5051.00	35,334.00	5,287.00	5,423.00	-5387.00	8,409.00	2,723.00	7,445.00	1,404.00	7,425.00	3,118.00	3,387.00	8,190.00	-27495.00	2,330.00	2,460.00	8,492.00	-7013.00	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) (Quarter)																				-5047.00	10,027.00	2,557.00	2,246.00	2,926.00	7,607.00	7,472.00	7,681.00	3,080.00	1,550.00	3,240.00	8,288.00	1,641.00	7,503.00	3,223.00	3,565.00	8,089.00	-27451.00	2,307.00	2,501.00	8,452.00	-6862.00	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) (Quarter)	89.00	0.00	-246.00	438.00	-4864.00	129.00	-497.00	5,291.00	1,366.00	-1783.00	-5280.00	7,160.00	-6204.00	4,301.00	-557.00	-4113.00	35,522.00	-29918.00	-361.00	-5520.00	15,163.00	-7469.00	-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) (Quarter)				24.24%	-5.77%	19.26%	25.70%	12.96%	18.97%	-5.91%	-28.63%	8.17%	9.57%	4.13%	-37.89%	-18.10%	-11.84%	-61.98%	-41.07%	-18.38%	-35.11%	1,092.42%	-265.66%	21.97%	21.73%	-83.90%	231.71%	-20.93%	33.33%	37.16%	84.49%	56.52%	-11.82%	7.11%	11.17%	31.94%	40.95%	39.66%	30.47%	2.33%	19.20%	3.37%	-78.63%	4.34%	-330.77%	-78.29%	292.31%	-44.83%	176.77%	521.18%	99.38%	92.62%	-23.04%	-16.70%	-2.95%	15.69%	10.72%	0.78%	13.23%	9.10%	-2.20%	6.74%	1.60%	3.36%	-1.47%	24.18%	9.97%
Profit After Tax Growth (3y) (Quarter)												14.93%	7.09%	5.33%	-17.71%	0.02%	4.74%	-28.05%	-36.08%	-10.24%	-14.42%	67.75%	-37.62%	-6.58%	-11.36%	-9.97%	8.74%	-7.67%	1.74%	38.08%	59.07%	14.71%	12.69%	-38.16%	67.52%	17.76%	18.34%	27.07%	38.83%	28.33%	14.00%	15.64%	-32.33%	12.10%	-80.46%	-32.07%	3.03%	-16.17%	28.30%	11.71%	18.67%	3.50%	10.89%	3.95%	96.53%	7.12%	38.46%	73.41%	29.88%	34.46%	-5.89%	-3.59%	3.74%	9.27%	2.19%	10.13%	8.15%
Profit After Tax Growth (5y) (Quarter)																				0.29%	-6.81%	39.57%	-20.53%	-0.07%	-1.92%	-6.49%	-10.64%	-6.95%	0.35%	0.83%	8.06%	0.18%	-3.92%	1.40%	21.40%	10.21%	5.53%	31.54%	42.32%	15.31%	19.18%	-19.34%	22.45%	11.76%	-45.67%	-14.37%	17.54%	4.00%	21.29%	15.84%	19.37%	8.40%	18.03%	10.15%	16.18%	5.59%	12.47%	3.19%	12.93%	6.95%	8.10%	3.86%	54.25%	6.75%	21.34%	47.20%	19.61%
Profit After Tax (QoQ) (Quarter)	13.88%	-22.83%	-36.53%	122.72%	-13.63%	-2.33%	-33.10%	100.13%	-9.03%	-22.75%	-49.25%	203.33%	-7.86%	-26.59%	-69.73%	300.00%	-0.82%	-68.34%	-53.08%	454.04%	-21.15%	481.73%	-106.52%	507.93%	-21.30%	-23.08%	-46.67%	144.91%	32.70%	-20.87%	-28.26%	107.78%	-25.24%	-3.88%	-25.55%	146.61%	-20.14%	-4.76%	-30.45%	93.43%	-6.98%	-17.40%	-85.62%	844.53%	-305.74%	107.77%	159.79%	32.82%	186.32%	-37.12%	-16.62%	28.31%	14.40%	-31.95%	-2.85%	52.96%	9.48%	-38.06%	9.15%	47.39%	-1.85%	-32.40%	3.90%	49.93%	-6.43%	-14.81%	-7.99%
Property, Plant & Equipment (Net) Growth (1y) (Quarter)					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) (Quarter)													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) (Quarter)																					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) (Quarter)					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) (Quarter)									0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1.00	1.00	1.00	9.00	9.00	9.00	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	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
Return on Assets Growth (3y) (Quarter)																	0.00	0.00	1.00	1.00	1.00	9.00	10.00	10.00	9.00	0.00	0.00	0.00	0.00	0.00	-1.00	-1.00	-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	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
Return on Assets Growth (5y) (Quarter)																									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	-1.00	-1.00	-1.00	-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	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Return on Assets (QoQ) (Quarter)						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	1.00	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	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
Return on Capital Employed Growth (1y) (Quarter)									-11.00	27.00	44.00	51.00	-9.00	-28.00	9.00	-24.00	150.00	158.00	134.00	163.00	-78.00	-79.00	-79.00	-55.00	14.00	10.00	10.00	-17.00	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) (Quarter)																	130.00	157.00	186.00	191.00	64.00	52.00	63.00	84.00	87.00	89.00	65.00	90.00	-53.00	-58.00	-62.00	-68.00	25.00	19.00	15.00	-15.00	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) (Quarter)																									67.00	89.00	118.00	118.00	89.00	72.00	81.00	71.00	97.00	98.00	69.00	92.00	-52.00	-59.00	-63.00	-69.00	26.00	15.00	7.00	-23.00	-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) (Quarter)						-21.00	-24.00	2.00	32.00	17.00	-7.00	9.00	-28.00	-1.00	29.00	-23.00	146.00	6.00	5.00	6.00	-95.00	5.00	5.00	30.00	-26.00	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) (Quarter)							0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1.00	2.00	3.00	5.00	27.00	25.00	23.00	18.00	-28.00	-61.00	-26.00	-22.00	1.00	38.00	-1.00	-1.00	-1.00	-5.00	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	0.00	0.00	0.00	0.00	0.00	0.00
Return on Equity Growth (3y) (Quarter)															0.00	0.00	0.00	1.00	2.00	3.00	5.00	28.00	28.00	26.00	23.00	0.00	-34.00	0.00	1.00	0.00	3.00	-3.00	-5.00	-28.00	-28.00	-26.00	-23.00	0.00	33.00	-1.00	-1.00	-1.00	-5.00	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
Return on Equity Growth (5y) (Quarter)																							28.00	26.00	23.00	0.00	-34.00	0.00	1.00	1.00	5.00	0.00	0.00	0.00	0.00	0.00	0.00	-2.00	-2.00	-3.00	-5.00	-28.00	-28.00	-26.00	-23.00	0.00	34.00	0.00	-1.00	-1.00	-5.00	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
Return on Equity (QoQ) (Quarter)				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	1.00	1.00	1.00	2.00	23.00	0.00	-2.00	-4.00	-23.00	-33.00	34.00	0.00	0.00	4.00	-5.00	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	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Return on Invested Capital Growth (1y) (Quarter)							-89.00	-91.00	-16.00	41.00	107.00	111.00	13.00	-20.00	3.00	-27.00	149.00	159.00	147.00	191.00	-89.00	-92.00	-84.00	-58.00	20.00	18.00	22.00	-35.00	9.00	22.00	112.00	9.00	-2.00	-20.00	-132.00	-14.00	6.00	8.00	8.00	-1.00	-1.00	-3.00	-1.00	3.00	-23.00	-25.00	-28.00	-31.00	19.00	26.00	30.00	38.00	13.00	8.00	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) (Quarter)															21.00	-7.00	146.00	179.00	257.00	275.00	73.00	46.00	67.00	106.00	80.00	84.00	85.00	98.00	-60.00	-52.00	50.00	-83.00	27.00	20.00	2.00	-40.00	13.00	10.00	-12.00	-6.00	2.00	-15.00	-125.00	-12.00	-18.00	-19.00	-21.00	-29.00	-5.00	-2.00	1.00	10.00	9.00	9.00	8.00	9.00	35.00	33.00	34.00	38.00	13.00	9.00	3.00	-5.00	-5.00	-4.00	-3.00
Return on Invested Capital Growth (5y) (Quarter)																							85.00	126.00	77.00	105.00	196.00	182.00	102.00	86.00	200.00	81.00	87.00	86.00	65.00	93.00	-57.00	-64.00	-73.00	-99.00	31.00	25.00	9.00	-38.00	-12.00	-18.00	-40.00	-34.00	-1.00	-14.00	-122.00	-5.00	13.00	15.00	15.00	11.00	10.00	6.00	5.00	10.00	9.00	10.00	5.00	2.00	27.00	30.00	32.00
Return on Invested Capital (QoQ) (Quarter)				6.00	-3.00	-24.00	-69.00	4.00	72.00	33.00	-2.00	8.00	-26.00	0.00	21.00	-22.00	150.00	9.00	10.00	22.00	-129.00	5.00	19.00	48.00	-52.00	4.00	22.00	-9.00	-8.00	17.00	112.00	-112.00	-19.00	-1.00	1.00	6.00	1.00	1.00	1.00	-4.00	1.00	0.00	2.00	0.00	-25.00	-2.00	-1.00	-3.00	25.00	4.00	4.00	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) (Quarter)				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	2.00	1.00	1.00	2.00	31.00	-1.00	-1.00	-3.00	-32.00	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	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
Return on Sales Growth (3y) (Quarter)												0.00	0.00	0.00	0.00	0.00	0.00	2.00	1.00	1.00	2.00	33.00	0.00	0.00	-1.00	0.00	1.00	0.00	0.00	-2.00	-1.00	-1.00	-2.00	-33.00	0.00	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	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Return on Sales Growth (5y) (Quarter)																				1.00	2.00	33.00	0.00	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	-2.00	-1.00	-1.00	-2.00	-33.00	0.00	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
Return on Sales (QoQ) (Quarter)	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	2.00	-1.00	0.00	1.00	30.00	-33.00	0.00	-1.00	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	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
Revenue Growth (1y) (Quarter)				4.17%	-5.66%	4.19%	5.17%	5.49%	6.79%	7.49%	6.10%	9.25%	3.78%	4.78%	7.02%	4.56%	11.30%	-24.73%	-24.20%	-28.33%	-28.23%	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) (Quarter)												6.28%	1.50%	5.48%	6.09%	6.41%	7.25%	-5.36%	-4.88%	-6.45%	-6.06%	-6.34%	-5.23%	-7.11%	-3.12%	-6.06%	-6.37%	-6.47%	-8.00%	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) (Quarter)																				-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%	-0.99%	-0.81%	-1.18%	-1.48%	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) (Quarter)	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%	-1.49%	-3.68%	15.21%	1.81%	-33.38%	-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) (Quarter)				12.21%	39.82%	34.69%	35.61%	19.73%	13.29%	-12.88%	-26.26%	-5.68%	-17.32%	25.22%	8.33%	-56.02%	-72.97%	-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) (Quarter)												8.21%	9.41%	13.69%	2.70%	-20.81%	-36.74%	-12.97%	0.56%	-29.00%	-32.52%	-18.61%	21.54%	-11.77%	-5.73%	-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) (Quarter)																				-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%	-1.97%	-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) (Quarter)	-13.74%	-13.27%	34.69%	11.36%	7.48%	-16.46%	35.61%	-1.68%	1.70%	-35.75%	14.78%	25.76%	-10.84%	-2.70%	-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) (Quarter)				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%	-103.10%	-100.00%	-14.28%	-16.35%	-35.91%	-89,600.00%	2.85%	7.67%	2,395.09%	2,307.93%	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) (Quarter)												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%	-26.73%	-96.23%	-0.55%	-1.77%	-26.89%	-26.90%	-2.40%	-0.86%	-1.10%	-2.09%	-1.71%	-2.02%	231.63%	2,723.23%	6.48%	7.02%	205.62%	201.49%	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) (Quarter)																				7.49%	6.08%	4.88%	4.18%	3.95%	4.26%	-15.27%	-86.03%	-0.06%	0.16%	-15.41%	-15.46%	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%	106.98%	655.12%	6.07%	7.58%	100.85%	97.98%	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) (Quarter)	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%	-102.83%	100.15%	1,918,100.00%	1.76%	-104.60%	0.22%	2,304.25%	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) (Quarter)				-406.00	-108.00	170.00	239.00	66.00	-22.00	-144.00	-117.00	85.00	-148.00	-322.00	-357.00	-231.00	-5368.00	-887.00	-25514.00	-1954.00	-1361.00	4,057.00	27,692.00	991.00	3,495.00	-2829.00	-6695.00	894.00	2,778.00	-93.00	4,887.00	283.00	103.00	-267.00	-364.00	-11284.00	-189.00	-1992.00	-753.00	9,942.00	-1487.00	573.00	49,534.00	93.00	1,718.00	-2454.00	-50135.00	-965.00	-4199.00	2,734.00	606.00	1,015.00	3,236.00	116.00	-225.00	67.00	-133.00	-100.00	-8.00	-248.00	345.00	-217.00	23.00	246.00	-431.00	166.00	57.00
Tax Rate Growth (3y) (Quarter)												-255.00	-278.00	-296.00	-235.00	-80.00	-5537.00	-1353.00	-25988.00	-2100.00	-6877.00	2,849.00	1,821.00	-1194.00	-3234.00	342.00	-4517.00	-69.00	4,912.00	1,136.00	25,885.00	2,167.00	6,376.00	-3189.00	-2172.00	-10107.00	2,692.00	-2352.00	3,770.00	-1059.00	-1573.00	-1685.00	48,416.00	-1248.00	42.00	-3872.00	-1354.00	9,071.00	-3968.00	853.00	5.00	143.00	755.00	396.00	-49754.00	117.00	-1096.00	2,749.00	373.00	834.00	3,448.00	-201.00	-211.00	65.00	-220.00	-151.00	71.00
Tax Rate Growth (5y) (Quarter)																				-2440.00	-7006.00	2,874.00	1,943.00	-1043.00	-3403.00	-124.00	-4991.00	-216.00	-604.00	-73.00	13.00	-18.00	-353.00	-18.00	6.00	-11071.00	4,826.00	-1123.00	24,767.00	826.00	4,699.00	-4607.00	46,609.00	-72.00	2,923.00	-4232.00	3,169.00	-1931.00	-4054.00	-1405.00	-1113.00	-1198.00	-921.00	-1022.00	-973.00	10,153.00	-865.00	869.00	-228.00	-38.00	967.00	79.00	-49740.00	115.00	-1182.00	2,699.00	452.00
Tax Rate (QoQ) (Quarter)	8.00	-20.00	-293.00	-102.00	306.00	258.00	-224.00	-274.00	219.00	135.00	-197.00	-72.00	-14.00	-39.00	-232.00	53.00	-5151.00	4,442.00	-24859.00	23,614.00	-4558.00	9,861.00	-1225.00	-3088.00	-2054.00	3,538.00	-5091.00	4,501.00	-170.00	666.00	-110.00	-104.00	-349.00	297.00	-208.00	-11023.00	10,746.00	-1506.00	1,030.00	-328.00	-684.00	555.00	49,991.00	-49768.00	940.00	-3617.00	2,309.00	-598.00	-2293.00	3,315.00	182.00	-189.00	-72.00	195.00	-159.00	103.00	-273.00	228.00	-67.00	-137.00	320.00	-333.00	173.00	87.00	-357.00	264.00	63.00
Total Debt Growth (1y) (Quarter)					-8.34%			-9.98%	-13.86%	22.64%	21.53%	18.27%	21.96%	-2.12%	59.69%	56.24%	45.43%	46.59%	-13.35%	-8.21%	7.00%	-36.44%	-40.55%	-41.44%	-45.07%	-8.27%	-19.18%	-69.37%	-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) (Quarter)													-1.25%			18.49%	15.18%	20.73%	18.92%	19.26%	23.81%	-3.03%	-6.30%	-5.65%	-5.09%	-5.10%	-25.33%	-45.19%	-43.93%	-43.89%	-43.90%	-43.90%	-29.48%	-16.06%	-9.79%	-12.57%	-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) (Quarter)																					8.43%			-2.21%	-2.13%	0.51%	-4.17%	-21.18%	-20.75%	-24.00%	-24.56%	-24.02%	-11.41%	-11.24%	-17.67%	-18.51%	-17.98%	-17.94%	-17.18%	-17.96%	-19.06%	-10.14%	-8.95%	-8.68%	-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) (Quarter)					-0.07%	-13.34%	4.80%	-0.82%	-4.37%	23.39%	3.85%	-3.48%	-1.38%	-0.98%	69.42%	-5.56%	-8.20%	-0.19%	0.15%	0.04%	7.01%	-40.72%	-6.32%	-1.46%	0.38%	-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%