Everest Growth Metrics (2009-2025) | EG

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Growth Ratios
Assets Growth (1y) 8.58%5.08%2.32%2.13%3.48%4.38%1.00%2.77%1.98%-0.53%4.97%4.68%3.32%3.47%1.83%0.15%1.57%8.35%7.29%5.10%5.74%1.37%0.91%-1.28%-1.93%-0.93%-0.09%3.75%6.41%5.83%10.49%10.51%5.95%6.06%1.98%5.04%8.85%10.28%10.70%10.40%6.37%8.52%11.58%19.72%23.41%23.74%21.40%16.73%13.07%7.17%4.20%4.66%10.14%17.83%21.43%23.60%21.75%17.67%20.61%14.05%14.13%15.14%11.41%
Assets Growth (3y) 4.64%2.94%2.75%3.19%2.93%2.42%2.59%2.52%2.29%3.70%4.67%3.29%3.53%4.36%3.30%1.29%1.74%2.85%2.65%2.48%3.34%2.05%3.66%4.22%3.40%3.60%4.03%6.39%7.06%7.37%7.65%8.62%7.05%8.27%8.00%11.55%12.63%13.98%14.46%15.55%14.07%12.90%12.17%13.51%15.40%16.04%15.38%14.73%14.88%14.11%15.13%13.84%15.24%16.88%17.73%
Assets Growth (5y) 3.76%4.11%3.46%2.95%3.21%3.36%3.17%2.25%2.11%2.29%2.95%2.45%2.98%3.57%4.01%3.56%3.50%4.08%4.04%4.56%4.94%4.45%4.69%5.59%5.06%5.88%6.82%9.74%10.00%10.69%11.06%12.36%11.35%10.97%9.77%11.15%12.22%13.34%13.67%14.82%14.76%14.82%15.63%15.57%16.39%16.19%15.60%
Assets (QoQ) 3.60%4.63%-0.70%0.88%0.26%1.88%-0.89%2.22%1.13%-1.41%0.84%1.44%-1.37%4.04%0.56%0.12%-1.23%2.40%-1.10%1.54%5.37%1.39%-3.12%2.16%1.01%0.93%-5.22%1.48%2.04%1.79%-1.58%4.09%1.48%6.28%-1.56%-0.21%1.59%2.20%1.39%3.40%2.92%2.59%1.11%-0.37%5.00%5.49%8.48%2.70%5.28%3.49%4.31%-0.52%-0.21%0.62%4.78%4.69%6.76%3.69%6.65%3.11%3.19%6.29%0.85%3.18%4.11%2.84%
Cash & Equivalents Growth (1y) 0.84%3,132.14%-57.41%4.37%-98.11%-97.28%120.60%73.62%66.13%-3.08%7.85%19.70%11.03%10.10%23.19%13.84%-26.47%-22.22%-31.84%-28.45%3.42%-0.78%-0.14%-35.16%-17.47%26.67%8.62%69.90%42.35%9.30%34.33%31.78%49.62%32.03%9.29%3.31%-16.64%6.76%12.10%23.15%40.01%39.48%30.91%-0.74%38.53%19.93%13.75%3,599.88%2,486.66%2,496.23%2,570.04%0.67%7.29%16.80%21.46%24.34%21.36%16.44%21.52%11.82%11.74%13.40%8.89%
Cash & Equivalents Growth (3y) -68.37%-5.14%0.44%29.45%-67.34%-69.25%43.11%33.25%10.69%-6.02%-3.25%-0.84%-5.48%-5.28%-5.71%-19.17%-14.38%-0.75%-9.58%-7.62%6.70%11.16%13.36%13.23%20.68%22.27%16.83%32.25%21.09%15.50%18.06%18.80%20.42%25.28%17.05%8.09%17.37%21.33%18.63%256.29%268.82%251.50%241.31%233.13%237.51%231.32%232.89%259.11%222.94%228.07%240.31%11.86%13.31%15.54%17.14%
Cash & Equivalents Growth (5y) -51.87%-6.07%-3.18%12.06%-51.62%-53.20%14.81%1.88%2.97%0.85%-0.36%1.44%-0.16%3.30%4.11%3.41%5.98%7.12%1.65%1.42%8.67%14.13%12.29%13.06%15.45%22.17%18.53%23.11%28.05%20.84%19.63%127.97%128.70%127.71%117.53%116.02%113.99%122.19%122.18%124.17%130.68%126.08%125.79%119.88%120.51%116.91%117.63%
Cash & Equivalents (QoQ) -96.87%1.08%-47.58%5,976.14%0.38%-98.67%28.47%9.96%44.83%7.82%1.11%5.21%-15.51%19.98%12.22%-2.40%-16.22%34.25%3.71%-36.96%-11.37%17.63%8.88%-8.89%-14.97%18.39%-29.30%15.96%30.50%1.52%10.58%-2.84%0.21%24.76%8.49%10.32%-11.58%3.27%2.55%-10.99%13.25%8.44%12.66%1.19%12.82%1.78%-14.58%41.23%-2.32%-3.47%2,678.37%-1.26%-1.96%-0.72%4.76%5.23%6.73%3.23%7.24%2.71%2.40%7.74%-1.33%2.64%3.92%3.46%
Cash from Investing Activities Growth (1y) -120.28%-155.16%77.75%144.42%-80.53%96.84%33.43%-419.38%92.00%-1,835.32%4.80%14.44%-631.14%362.00%-138.64%-188.23%-704.48%-372.55%31.63%252.68%31.03%77.78%148.46%-173.33%21.48%42.77%-167.96%-4.77%-60.57%-120.72%-583.92%109.76%83.42%129.51%-18.85%-107.67%-680.91%-547.31%-86.67%-8,101.47%40.34%-43.94%-111.01%-873.50%-76.43%-82.59%11.89%9.56%7.58%50.37%-48.44%30.84%-78.62%-495.24%-10.77%-27.33%-12.90%41.65%4.08%40.04%32.98%61.87%-14.13%
Cash from Investing Activities Growth (3y) -26.60%-15.99%47.95%-6.67%-1.83%53.29%-14.79%-114.55%-67.57%-417.01%-15.81%79.31%-243.60%-16.64%40.79%-47.78%-63.32%-32.89%39.16%-5.46%4.55%34.52%-31.08%-57.83%40.66%33.38%-95.95%80.13%-27.62%-42.82%-147.57%15.01%8.25%-23.85%-67.28%-298.35%-101.82%-139.61%-51.40%-797.16%0.91%-9.26%-40.27%-82.61%-42.81%-75.37%-13.15%7.31%-23.06%-19.90%-16.40%19.17%-10.56%-9.82%-6.64%
Cash from Investing Activities Growth (5y) -30.07%-61.96%25.46%48.99%-42.41%0.60%20.12%-61.00%-20.57%-77.41%12.55%-23.67%-119.67%-14.92%-29.73%18.43%-3.01%-25.74%-12.85%61.21%-2.40%18.01%-37.96%-19.84%0.53%-19.13%-88.44%-44.32%-16.95%-50.25%-95.02%-40.14%-4.72%-11.48%-43.68%-109.43%-68.47%-105.59%-41.67%-263.64%-14.43%-35.28%-24.01%-35.98%-17.12%-3.72%-9.66%
Cash from Investing Activities (QoQ) -127.95%-626.85%82.44%43.18%-251.76%36.61%135.06%-330.95%93.84%-1,235.44%-68.19%94.22%-1,389.69%34.31%-51.16%50.57%633.82%-159.84%-82.57%-37.95%-80.85%84.99%507.72%-162.32%41.72%132.73%-717.00%33.28%57.53%61.14%-851.23%-2.26%41.62%-20.43%113.58%-273.62%203.92%-585.06%99.12%-17,584.92%40.47%-102.42%61.51%-28.65%-43.62%-196.73%-77.57%76.68%-48.64%-43.18%-82.28%76.17%20.19%-328.27%15.08%38.46%-165.96%20.30%2.38%45.44%-37.46%-31.02%38.98%39.01%21.79%-292.13%
Cash from Operations Growth (1y) 50.32%114.18%-5.39%-31.28%-30.67%-31.99%-30.18%33.80%-11.89%-7.88%-15.86%25.79%56.49%29.41%120.68%27.00%41.54%24.36%-13.08%-52.87%-4.50%-18.93%-19.47%137.85%7.10%70.15%2.58%38.01%1.69%-18.03%47.87%-71.98%-48.76%-124.94%0.27%-43.92%135.02%725.01%54.11%449.58%10.04%52.04%71.47%87.16%78.73%20.88%7.09%52.47%-6.45%-1.05%-3.87%-2.59%25.77%52.79%23.26%0.20%3.57%22.21%26.12%-23.30%-15.79%-19.30%-16.05%
Cash from Operations Growth (3y) -2.81%10.30%-17.78%4.97%-1.49%-6.76%9.04%28.81%24.97%14.03%17.29%-9.02%28.37%9.27%15.60%12.50%13.13%19.71%-10.45%15.66%1.32%4.18%6.90%-2.75%-17.67%-32.91%15.00%-39.92%6.99%8.52%31.71%-4.77%9.84%33.33%38.38%79.34%66.58%138.03%41.45%150.31%22.54%22.06%20.86%40.61%28.12%22.26%8.26%14.17%6.81%22.71%14.33%-9.20%3.13%14.65%9.28%
Cash from Operations Growth (5y) 15.25%16.65%1.29%-7.09%5.26%-3.95%-1.92%19.10%14.82%15.38%5.92%19.84%18.16%12.72%18.56%-11.25%-5.48%-18.64%1.26%-24.64%4.61%12.01%13.55%23.17%7.62%27.02%32.08%17.40%19.22%18.62%33.22%19.77%17.25%23.17%22.23%53.66%40.31%80.89%27.38%72.58%19.10%27.70%22.37%16.39%12.90%12.51%6.08%
Cash from Operations (QoQ) -42.70%204.33%-40.88%45.82%-18.36%34.43%-57.06%47.12%-19.92%38.02%-17.71%-3.12%-16.27%26.05%23.02%20.52%-30.76%114.95%-29.20%34.32%-39.16%50.23%-61.61%172.14%-48.35%49.23%13.39%22.55%-17.95%-10.03%52.55%-9.71%-33.85%62.29%-71.09%65.13%-132.20%752.43%-83.83%592.06%-14.37%60.87%-42.35%38.57%18.30%81.43%-37.07%32.33%-19.99%60.73%-10.41%-18.81%-15.37%56.15%-9.21%4.83%2.82%25.96%-26.20%8.36%21.32%29.99%-55.12%18.97%16.27%35.22%
Dividends Paid - Common Growth (1y) 195.75%-6.74%-8.68%-9.09%-7.92%-5.35%-2.40%-1.06%-1.55%-3.65%-4.01%-4.08%-5.50%-7.22%-6.92%45.39%43.38%47.20%46.60%19.24%21.62%22.25%22.74%14.75%15.28%14.72%13.82%3.83%5.29%6.59%8.10%4.44%3.82%3.77%3.04%6.60%7.32%7.06%7.82%11.10%10.75%8.65%8.61%-2.06%-1.66%0.19%-0.29%-1.44%-1.97%4.76%5.30%4.92%6.56%10.77%16.92%18.75%16.92%20.83%13.16%11.84%11.84%-3.45%-2.33%
Dividends Paid - Common Growth (3y) 42.08%-5.26%-5.07%-4.80%-5.02%-5.42%-4.46%11.33%10.08%9.58%9.42%18.47%18.11%18.63%18.76%25.76%26.20%27.33%26.99%12.42%13.86%14.34%14.73%7.56%8.01%8.26%8.23%4.95%5.47%5.80%6.29%7.34%7.26%6.47%6.46%5.07%5.34%5.23%5.30%2.36%2.20%4.48%4.48%0.42%0.90%5.15%7.08%7.09%6.89%11.93%11.69%11.69%11.69%8.92%8.92%
Dividends Paid - Common Growth (5y) 26.00%3.04%3.15%8.39%8.36%8.77%9.43%13.55%13.34%13.04%12.85%14.65%14.87%15.34%15.56%16.62%17.05%17.96%17.93%9.60%10.46%10.68%10.90%8.06%8.41%8.10%8.22%4.70%5.02%5.21%5.40%3.61%3.53%4.85%4.85%3.71%4.07%6.22%7.53%5.97%5.87%8.83%8.58%6.11%6.08%6.29%6.29%
Dividends Paid - Common (QoQ) 200.03%-1.52%-1.48%-1.34%-2.57%-3.56%-1.92%-0.07%0.14%-0.56%-0.58%-0.56%-2.00%-0.92%-0.65%-2.04%-3.78%-0.60%55.18%-3.39%-1.22%-1.01%26.21%-1.46%-0.70%-0.61%18.00%-1.01%-1.18%-1.40%7.64%0.38%0.04%0.00%4.00%-0.22%0.00%-0.71%7.60%0.46%-0.24%-0.01%10.87%0.14%-2.13%-0.04%-0.02%0.55%-0.30%-0.51%-1.18%0.00%6.56%0.00%-1.54%1.56%10.77%5.56%0.00%0.00%14.47%-1.15%-1.16%0.00%-1.18%0.00%
Dividends payables Growth (1y) 0.00%0.00%
Dividends payables (QoQ) 100.00%50.00%33.33%-75.00%100.00%
EBITDA Margin Growth (1y) -1001.00-2709.00-1553.00-420.00-3141.00198.00-3626.00-687.007,100.00-630.003,974.00-32.00-1146.00-1674.00-2332.002,639.00154.002,831.00-537.00-1167.00-461.00-1874.00-1223.00242.00364.001,112.002,159.00-1171.00-477.00-173.00-5670.002,512.00-2259.00-2265.004,471.00-5114.003,267.003,000.00131.003,064.00-4850.00602.00343.00-244.001,534.00-769.00-2146.00-14.00-2042.00-4737.00-2771.001,839.003,852.003,505.004,524.002,974.00-651.00252.002,115.00-8571.007.00922.00-2115.00
EBITDA Margin Growth (3y) 2,958.00-3141.00-1204.00-1139.002,814.00-2106.00-1984.001,920.006,108.00527.001,105.001,440.00-1453.00-717.00-4093.001,714.0057.002,069.00399.00-2096.00-575.00-935.00-4734.001,584.00-2373.00-1325.00960.00-3772.00530.00563.00-1068.00462.00-3842.001,338.004,945.00-2294.00-48.002,833.00-1672.002,806.00-5357.00-4903.00-4573.001,581.003,344.00-2001.00-393.004,799.001,158.00-979.003,868.00-3758.003,207.004,679.004,524.00
EBITDA Margin Growth (5y) 1,966.00-1984.00-4073.00333.002,507.00-1149.00-3744.00995.006,011.00-235.002,041.00511.00-1567.00222.00-7603.003,056.00-2680.00-368.00-800.00-4697.00433.00-199.00-132.00-466.00-3956.002,277.001,435.00-952.00-2785.00396.00-2870.00204.00-4350.00-4168.0028.00-469.001,761.001,601.0082.007,619.00-2157.00-1146.002,066.00-4016.002,699.00-827.00-393.00
EBITDA Margin (QoQ) 3,888.00275.00-4075.00-1089.002,181.001,431.00-2942.00-3810.005,519.00-2393.00-3.003,977.00-2211.002,211.00-4010.002,863.00-2739.001,553.00962.00378.00-62.00-1815.00332.001,084.00-1476.00-1164.001,798.001,206.00-727.00-117.00-1532.001,899.00-422.00-5614.006,649.00-2872.00-428.001,122.00-2935.005,508.00-695.00-1747.00-2.00-2405.004,757.00-2006.00-589.00-627.002,454.00-3383.001,542.00-2655.00-241.00-1417.006,152.00-642.00-588.00-398.004,602.00-4268.00316.001,465.00-6084.004,310.001,231.00-1572.00
EBIT Growth (1y) 136.97%-0.88%-14.52%26.24%10.65%-4.29%10.68%-31.71%-14.70%-5.86%-2.84%15.97%-4.37%-0.40%-15.89%-13.85%-15.52%-11.77%11.16%6.28%-0.48%-4.75%-18.81%-17.56%-16.35%6.20%6.29%4.21%19.28%1.33%11.67%29.49%13.09%5.07%17.81%-5.98%1.94%26.68%12.21%4.19%4.84%-78.73%29.37%52.21%76.19%968.97%25.09%-7.80%-6.69%-44.48%-48.46%2.44%7.00%57.96%168.87%95.71%75.77%47.90%22.17%15.09%7.44%0.76%8.87%
EBIT Growth (3y) 32.93%-3.70%-2.77%-0.01%-3.36%-3.54%-3.29%-11.97%-11.67%-6.12%-3.15%2.02%-7.01%-5.76%-8.78%-8.95%-11.07%-3.72%-1.38%-2.98%-0.24%0.83%-1.23%3.62%4.11%4.18%11.82%8.25%11.20%10.49%13.86%8.25%6.52%-34.34%19.58%14.24%23.49%42.29%22.00%13.50%19.90%8.08%-5.87%12.86%20.72%110.85%20.12%22.73%20.62%9.06%19.18%32.14%26.42%33.03%52.92%
EBIT Growth (5y) 17.94%-4.73%-2.98%-1.75%-5.37%-5.49%-3.98%-9.78%-10.52%-3.50%-4.75%-1.82%-4.31%-2.07%-2.06%0.37%-1.05%-1.02%4.76%2.14%2.74%6.41%4.96%1.73%3.82%-21.16%15.21%15.01%20.49%25.12%19.02%12.22%14.72%10.94%1.97%7.09%13.46%20.36%20.27%24.00%26.52%24.15%22.33%26.49%27.14%69.45%18.18%
EBIT Margin Growth (1y) 6,157.00247.00-12.00573.0025.00-149.0081.00-557.00-239.00-87.008.0053.00-189.00-147.00-463.00-328.00-263.00-260.00-21.004.00-113.00-59.00-176.00-179.00-122.0057.0048.00-6.0091.00-48.00-38.00101.00-142.00-232.00-23.00-142.0023.00235.00117.00-8.00-88.00-815.00-53.00178.00223.001,153.00104.00-271.00-110.00-548.00-510.00-12.00-48.00203.00526.00478.00314.00271.00140.00-103.0046.00-65.0093.00
EBIT Margin Growth (3y) 5,943.0011.0076.0068.00-403.00-383.00-374.00-832.00-691.00-494.00-476.00-271.00-564.00-466.00-659.00-503.00-498.00-262.00-149.00-181.00-144.00-49.00-166.00-84.00-173.00-222.00-13.00-48.00-28.00-45.0056.00-49.00-206.00-812.0041.0028.00159.00573.00168.00-100.0025.00-210.00-459.00-105.0066.00808.00120.00195.00157.00-74.00156.00363.00313.00410.00759.00
EBIT Margin Growth (5y) 5,492.00-396.00-407.00-256.00-778.00-702.00-571.00-1007.00-926.00-496.00-604.00-456.00-595.00-457.00-649.00-408.00-549.00-541.00-210.00-222.00-262.00-46.00-72.00-234.00-238.00-803.0051.00122.00108.00293.00107.00-142.00-93.00-207.00-365.00-255.001.00228.00184.00365.00292.00264.00207.00270.00426.001,015.00353.00
EBIT Margin (QoQ) 5,843.003.00-191.00502.00-67.00-257.00395.00-45.00-241.00-27.00-243.00272.00-89.0067.00-198.0031.00-47.00-248.00-64.0096.00-45.00-9.00-39.00-21.009.00-126.00-41.0036.00189.00-136.00-95.00133.0050.00-125.0043.00-110.00-40.0083.00-76.0056.00172.00-35.00-200.00-24.00-556.00728.0030.0021.00374.00-321.00-345.00182.00-64.00-284.00154.00146.00187.0039.00106.00-17.00143.00-92.00-137.00131.0033.0066.00
EBIT (QoQ) 138.28%-1.09%-11.45%10.28%2.62%-14.70%30.77%-3.33%-11.24%-1.36%-19.31%20.74%-2.04%1.80%-3.69%-0.43%2.02%-14.02%-1.36%-2.35%6.55%8.32%-5.70%-8.56%1.98%-7.67%-4.24%-7.23%29.47%-7.59%-6.11%6.18%9.99%1.83%8.87%-7.26%2.19%14.18%-13.11%0.55%26.99%1.13%-19.32%1.18%-74.23%515.06%-5.07%17.12%56.33%-28.03%-30.03%18.54%-7.00%-33.19%39.07%23.81%37.31%13.73%1.23%11.19%15.54%-6.06%-4.64%3.81%8.35%1.50%
EBT Growth (1y) -107.34%-48.75%-25.30%7.53%-3,398.21%-12.17%-95.41%-117.99%200.34%70.00%3,300.14%189.66%37.05%34.69%-2.71%1,086.72%-24.39%12.20%3.72%-23.10%2.50%-32.31%-74.41%20.93%-51.37%-23.93%289.33%-1.15%91.12%47.90%-381.74%70.73%-34.22%-81.43%120.96%-199.42%86.22%627.89%-50.91%131.06%-110.52%-36.33%192.96%-45.66%955.29%220.66%-132.29%320.00%-19.06%-84.35%-355.68%13.60%35.10%530.25%280.80%-52.29%103.92%10.93%-20.41%-376.01%-70.19%-2.04%-53.38%
EBT Growth (3y) 37.09%-8.53%5.26%-44.23%268.66%26.22%14.95%24.16%44.86%36.96%224.95%116.74%2.03%0.76%-36.32%122.64%-27.77%-16.71%1.10%-2.77%-1.61%-8.68%-68.77%26.84%-15.13%-40.67%31.98%-54.36%32.78%25.96%-33.82%-19.22%-28.64%-4.89%32.03%-44.85%18.78%145.86%-35.07%39.40%-10.02%-31.63%-84.80%37.38%124.75%46.80%38.56%31.55%30.65%3.05%104.54%-51.77%-6.36%89.91%38.74%
EBT Growth (5y) 21.70%2.95%3.31%9.61%108.37%8.84%-16.61%12.22%20.29%5.76%102.65%63.77%-0.26%2.85%-37.03%79.48%-13.88%-30.80%-9.41%-28.91%3.14%0.58%-22.00%-8.82%-16.21%-0.65%27.02%-22.30%16.07%32.48%-17.86%3.77%-2.25%-15.46%15.01%-4.35%12.88%71.09%30.79%18.98%14.95%17.45%44.05%-40.19%50.36%28.01%-0.26%
EBT Margin Growth (1y) -1450.00-1051.00-317.00456.00-3273.00-265.00-1960.00-2738.006,813.00953.003,072.00763.00880.00493.00-629.003,171.00-1211.0043.00-216.00-960.00-242.00-938.00-1713.00512.00-1409.00-460.001,735.00-180.001,126.00566.00-7994.001,398.00-1307.00-1740.006,633.00-8093.001,121.001,777.00-490.004,936.00-2607.00-993.00556.00-628.001,574.001,415.00-1345.001,106.00-317.00-2063.00-1004.00142.00199.001,647.003,122.00-1005.00771.00-86.00-470.00-2354.00-1431.00-154.00-724.00
EBT Margin Growth (3y) 2,090.00-364.00796.00-1519.004,421.001,180.00484.001,196.006,482.001,489.002,227.002,974.00-573.00-401.00-2557.002,724.00-2863.00-1355.00-194.00-628.00-525.00-832.00-7972.001,730.00-1590.00-1634.00374.00-6875.00940.00603.00-1852.00-1759.00-2793.00-955.006,698.00-3785.0088.002,199.00-1279.005,414.00-1350.00-1641.00-1793.00620.001,456.00999.00773.00244.00653.00-502.001,647.00-3216.00-461.001,407.001,928.00
EBT Margin Growth (5y) 1,759.00172.00-49.00692.002,967.00286.00-1445.00748.004,831.0091.002,250.003,306.00-856.00-295.00-8817.003,941.00-3043.00-2529.00-1555.00-7323.00-712.00-795.00-1829.00-1427.00-3076.00-849.00439.00-2567.00-93.001,025.00-2641.00-1281.00-1536.00-1604.004,349.00-2537.00-30.001,783.00838.004,552.00-379.00-81.00858.00-2738.00796.00759.00-421.00
EBT Margin (QoQ) 1,326.00-305.00-507.00-1965.001,725.00430.00266.00-5694.004,732.00-1264.00-512.003,858.00-1128.00855.00-2822.003,975.00-1515.00-267.00978.00-408.00-261.00-526.00235.00310.00-956.00-1301.002,459.00-1611.00-7.00894.00544.00-304.00-568.00-7666.009,936.00-3010.00-1000.00707.00-4790.006,204.00-344.00-1561.00636.00-1339.001,270.00-12.00-547.00863.001,111.00-2772.001,903.00-560.00-635.00-1713.003,050.00-503.00813.00-238.00-1076.001,273.00-45.00-622.00-2960.002,195.001,233.00-1192.00
EBT (QoQ) 135.11%-12.52%-19.73%-104.45%1,741.65%27.50%15.55%-244.64%141.22%-93.33%-552.60%906.83%-30.17%33.33%-88.06%1,133.24%-31.37%-3.69%45.58%-21.42%1.84%-10.97%7.93%4.74%-32.75%-66.34%410.11%-57.88%5.21%72.24%29.51%-18.57%-18.58%-428.12%178.48%-68.63%-77.02%270.39%-472.31%158.77%-10.18%-75.02%135.52%-119.91%643.46%14.95%-56.31%213.40%103.75%-111.58%668.18%-39.60%-60.60%-436.97%241.65%-28.17%83.82%-3.33%-62.62%207.01%0.00%-30.65%-229.64%133.16%228.63%-66.99%
Enterprise Value Growth (1y) 2.83%-883.36%56.35%-13.35%94.00%92.27%-61.58%-8.65%-50.96%-12.56%-13.57%-23.23%7.76%13.32%5.96%-23.96%-9.82%-37.31%-9.41%0.60%-4.71%7.59%15.43%81.04%48.69%35.12%40.62%-179.77%-22.71%17.17%-26.32%-75.02%-97.81%-131.25%-90.58%14.13%21.55%14.36%10.13%-26.71%-5.00%-18.76%-33.03%-30.74%-64.45%-38.50%-20.00%-1,285.04%-1,126.79%-1,058.20%-1,050.53%1.89%-4.47%-17.33%-24.22%-27.07%-24.87%-17.90%-24.25%-17.75%-12.41%-12.70%-8.04%
Enterprise Value Growth (3y) 55.53%5.08%7.13%-14.92%56.29%57.76%-19.95%-18.40%-15.21%-10.24%-5.33%-14.94%-1.99%-3.23%4.53%38.41%16.13%6.28%18.10%19.21%12.97%20.81%14.08%2.44%-7.59%-7.51%-12.65%-61.40%-23.95%-17.94%-29.34%-23.95%-17.67%-32.99%-31.59%-12.47%-10.65%-12.10%-12.79%-184.16%-176.69%-167.07%-163.84%-160.94%-176.23%-166.00%-157.88%-158.47%-152.01%-152.09%-160.89%-13.65%-13.61%-15.95%-18.58%
Enterprise Value Growth (5y) 38.34%-0.35%3.79%-13.34%37.41%37.46%-9.81%20.74%3.85%4.29%10.11%4.23%7.76%9.98%8.18%-2.73%-7.45%-9.54%-5.75%4.55%-0.46%0.33%-1.67%-0.20%-0.51%-4.79%-11.32%-47.43%-26.88%-21.96%-28.13%-103.01%-101.08%-106.69%-99.32%-80.82%-76.98%-80.47%-82.97%-95.57%-94.22%-92.38%-95.21%-92.72%-96.89%-90.37%-87.25%
Enterprise Value (QoQ) 90.21%-15.13%49.21%-1,598.31%0.98%94.89%-31.89%10.15%-27.56%-6.89%11.31%-24.84%4.89%-7.85%3.77%6.56%10.62%-17.01%-26.84%17.21%-11.75%6.77%-15.24%12.79%1.38%14.68%74.16%-135.99%-24.70%21.91%-21.74%-3.51%15.83%-19.10%-68.67%-16.98%1.60%1.85%24.00%-6.88%-7.42%-3.01%-7.15%11.44%-21.50%-15.39%-5.31%-11.39%-2.32%0.02%-1,115.43%1.33%3.40%0.68%-3.65%-5.06%-8.49%-5.15%-6.02%-3.25%-2.43%-10.82%-0.47%1.43%-2.69%-6.23%
EPS (Basic) Growth (1y) -121.47%-39.19%-17.02%68.09%-1,428.95%-10.37%-62.82%-86.26%198.11%65.40%448.32%-47.43%155.74%-95.29%-41.49%137.50%-70.22%1,980.49%255.02%-130.92%586.79%-11.25%-81.67%-337.23%15.57%22.99%422.83%290.15%48.18%81.20%2.71%-24.50%-172.83%-70.95%-3.59%-48.39%
EPS (Basic) Growth (3y) 47.67%17.49%124.99%-33.63%46.43%-4.53%-27.53%-73.37%33.20%183.18%50.39%36.99%127.41%25.52%-0.53%102.28%-48.08%-13.50%72.99%39.95%
EPS (Basic) Growth (5y) 12.10%61.28%26.27%31.63%14.16%15.37%35.75%-35.40%64.24%27.49%0.03%
EPS (Basic) (QoQ) 150.85%-15.32%-12.50%-111.55%810.53%15.56%77.24%-205.06%141.65%-52.07%-34.48%650.00%-71.67%226.85%-296.71%190.81%-6.09%-68.67%108.59%-92.32%1,065.85%27.20%-73.85%436.48%98.94%-111.08%680.85%-30.68%-58.92%-364.31%253.53%-26.23%74.65%-3.87%19.64%-9.79%-1.01%-29.34%-215.42%135.98%228.57%-62.17%
EPS (Weighted Average and Diluted) Growth (1y) -121.59%-39.05%-17.07%67.99%-1,428.95%-10.74%-62.70%-86.21%197.76%65.77%450.68%-47.11%155.53%-95.27%-41.47%137.11%-70.11%1,978.05%255.35%-130.97%585.53%-11.27%-81.65%-337.23%15.78%23.15%422.83%290.15%48.18%81.20%2.71%-24.50%-172.83%-70.95%-3.59%-48.39%
EPS (Weighted Average and Diluted) Growth (3y) 47.78%17.66%125.41%-33.67%46.40%-4.46%-27.47%-73.37%33.37%183.18%50.50%37.06%127.41%25.57%-0.49%102.28%-48.12%-13.46%72.99%39.95%
EPS (Weighted Average and Diluted) Growth (5y) 12.22%61.50%26.42%31.63%14.24%15.43%35.75%-35.46%64.24%27.54%0.07%
EPS (Weighted Average and Diluted) (QoQ) 151.70%-15.35%-12.53%-111.59%810.53%15.19%77.17%-205.44%141.48%-51.87%-34.48%647.37%-71.70%227.03%-297.93%190.50%-6.00%-68.59%107.81%-92.29%1,063.41%27.25%-73.81%435.85%98.94%-111.09%679.79%-30.64%-58.86%-364.31%253.53%-26.23%74.65%-3.87%19.64%-9.79%-1.01%-29.34%-215.42%135.98%228.57%-62.17%
FCF Margin Growth (1y) 1,101.001,355.00264.00-322.00-1066.00-789.00-995.00448.00-199.00-112.00-258.00221.00721.00222.001,416.00200.00825.00196.00-736.00-1177.00-453.00-347.00-431.001,287.00326.00982.0038.00701.00-171.00-547.00542.00-2219.00-1792.00-2178.00-441.00-356.001,536.002,501.001,201.001,515.00-169.00500.00837.00977.00812.00-315.00-185.00488.00-375.00104.00-338.00-221.00317.00542.00-185.00-340.00-572.00166.00603.00-1096.00-489.00-760.00-678.00
FCF Margin Growth (3y) -164.00454.00-989.00348.00-544.00-678.00163.00869.001,348.00307.00423.00-756.001,094.0072.00250.00310.00698.00831.00-1128.00811.00-298.0089.00150.00-231.00-1637.00-1743.00140.00-1874.00-427.00-224.001,303.00-1060.00-426.00823.001,597.002,137.002,178.002,686.001,854.002,981.00268.00289.00315.001,244.00754.00330.00-708.00-73.00-630.00811.0080.00-1657.00-744.00-53.00-260.00
FCF Margin Growth (5y) 1,383.00872.00-308.00-629.00-171.00-829.00-1003.00979.001,221.00942.0030.001,233.001,249.00507.00831.00-1208.00-1264.00-1894.00-1027.00-1764.00-554.00411.00910.00929.00-271.001,258.002,178.00619.00216.00-39.001,955.00406.0011.00612.001,075.002,403.002,120.003,332.001,330.002,420.0013.00997.00732.00-192.00-307.00-264.00-783.00
FCF Margin (QoQ) -942.001,839.00-1147.001,351.00-688.00748.00-1733.00606.00-411.00542.00-290.00-40.00-324.00396.00190.00460.00-823.001,590.00-1027.001,085.00-1452.00658.00-1468.001,809.00-1346.00574.00250.00848.00-690.00-369.00913.00-24.00-1066.00720.00-1848.00403.00-1452.002,457.00-1763.002,295.00-487.001,157.00-1449.00610.00183.001,494.00-1309.00444.00-944.001,624.00-636.00-418.00-466.001,183.00-520.00120.00-241.00456.00-674.00-112.00497.00893.00-2374.00494.00226.00976.00
FCF Payout Ratio Growth (1y) 163.70%-56.46%-3.48%32.30%32.83%39.17%39.78%-26.06%11.74%4.59%14.09%-23.74%-39.61%-28.30%-57.82%14.48%1.30%18.36%68.67%152.97%27.35%50.79%52.40%-51.76%7.63%-32.58%10.95%-24.77%3.54%30.03%-26.89%272.76%102.62%-516.05%2.76%90.09%-54.34%117.13%-30.04%-79.78%0.64%-28.54%-36.66%-47.67%-44.98%-17.12%-6.89%-35.36%4.79%5.87%9.55%7.71%-15.27%-27.50%-5.14%18.52%12.89%-1.13%-10.28%45.82%32.81%19.64%16.35%
FCF Payout Ratio Growth (3y) 43.34%-14.10%15.47%-9.30%-3.59%1.43%-12.38%-13.58%-11.91%-3.90%-6.72%30.23%-7.99%8.56%2.73%11.79%11.56%6.36%41.81%-2.81%12.38%9.75%7.32%10.60%31.19%-78.08%-5.89%74.69%-1.42%-2.51%-19.30%12.73%-2.35%-20.14%-23.06%-41.41%-36.77%28.09%-25.55%-59.11%-16.59%-14.41%-13.55%-28.58%-21.24%-14.00%-1.09%-6.20%0.08%-8.79%-2.31%23.01%8.30%-4.99%-0.33%
FCF Payout Ratio Growth (5y) 20.86%-11.67%1.84%16.66%2.95%13.25%11.58%-4.66%-1.30%-2.03%6.54%-4.33%-2.79%2.33%-2.54%31.41%23.84%-53.46%16.46%45.43%5.60%-1.19%-2.33%-12.26%0.74%-14.89%-18.06%-10.82%-11.91%-11.31%-20.88%-13.49%-11.70%-14.88%-14.22%-32.51%-25.83%15.75%-15.58%-38.60%-11.11%-14.78%-11.27%-8.84%-6.04%-5.53%0.20%
FCF Payout Ratio (QoQ) 274.59%-67.64%66.64%-32.34%19.34%-28.26%128.41%-32.07%25.04%-27.95%20.82%2.64%17.05%-21.40%-19.24%-18.72%38.96%-53.76%119.18%-28.08%62.37%-34.11%228.73%-63.79%92.25%-33.40%4.06%-19.22%20.44%9.60%-29.44%11.17%51.25%-38.38%259.79%-39.57%-410.58%115.22%565.56%-85.48%16.51%-37.84%92.31%-27.74%-17.27%-44.90%58.88%-24.02%24.61%-38.10%10.30%23.17%25.90%-35.96%8.45%-3.11%7.73%-16.20%35.50%-7.71%-5.65%-23.96%120.23%-15.95%-15.01%-26.05%
Free Cash Flow Growth (1y) 50.32%114.18%-5.39%-31.28%-30.67%-31.99%-30.18%33.80%-11.89%-7.88%-15.86%25.79%56.49%29.41%120.68%27.00%41.54%24.36%-13.08%-52.87%-4.50%-18.93%-19.47%137.85%7.10%70.15%2.58%38.01%1.69%-18.03%47.87%-71.98%-48.76%-124.94%0.27%-43.92%135.02%725.01%54.11%449.58%10.04%52.04%71.47%87.16%78.73%20.88%7.09%52.47%-6.45%-1.05%-3.87%-2.59%25.77%52.79%23.26%0.20%3.57%22.21%26.12%-23.30%-15.79%-19.30%-16.05%
Free Cash Flow Growth (3y) -2.81%10.30%-17.78%4.97%-1.49%-6.76%9.04%28.81%24.97%14.03%17.29%-9.02%28.37%9.27%15.60%12.50%13.13%19.71%-10.45%15.66%1.32%4.18%6.90%-2.75%-17.67%-32.91%15.00%-39.92%6.99%8.52%31.71%-4.77%9.84%33.33%38.38%79.34%66.58%138.03%41.45%150.31%22.54%22.06%20.86%40.61%28.12%22.26%8.26%14.17%6.81%22.71%14.33%-9.20%3.13%14.65%9.28%
Free Cash Flow Growth (5y) 15.25%16.65%1.29%-7.09%5.26%-3.95%-1.92%19.10%14.82%15.38%5.92%19.84%18.16%12.72%18.56%-11.25%-5.48%-18.64%1.26%-24.64%4.61%12.01%13.55%23.17%7.62%27.02%32.08%17.40%19.22%18.62%33.22%19.77%17.25%23.17%22.23%53.66%40.31%80.89%27.38%72.58%19.10%27.70%22.37%16.39%12.90%12.51%6.08%
Free Cash Flow (QoQ) -42.70%204.33%-40.88%45.82%-18.36%34.43%-57.06%47.12%-19.92%38.02%-17.71%-3.12%-16.27%26.05%23.02%20.52%-30.76%114.95%-29.20%34.32%-39.16%50.23%-61.61%172.14%-48.35%49.23%13.39%22.55%-17.95%-10.03%52.55%-9.71%-33.85%62.29%-71.09%65.13%-132.20%752.43%-83.83%592.06%-14.37%60.87%-42.35%38.57%18.30%81.43%-37.07%32.33%-19.99%60.73%-10.41%-18.81%-15.37%56.15%-9.21%4.83%2.82%25.96%-26.20%8.36%21.32%29.99%-55.12%18.97%16.27%35.22%
Gross Margin Growth (1y) -4019.00-1666.00-1689.00-1556.00-2577.00-571.00-135.00-3082.006,319.001,219.00921.001,822.00594.00-322.00-303.002,681.0031.00397.00256.00624.00-208.00-272.00-368.00-85.00-129.00-601.00663.00-416.00-125.00367.00-8090.001,409.00-166.00-834.007,358.00-6705.00-11.001,099.00-735.003,584.00-973.00-245.00548.00-1023.00787.001,113.00-1123.002,419.0057.00-1278.00-761.00266.00198.001,064.002,908.00-595.00570.00-97.00-403.00-2843.00-1374.00-37.00-538.00
Gross Margin Growth (3y) -276.00-1018.00-902.00-2817.004,336.00326.00484.001,421.006,944.001,294.00874.005,127.00417.00-197.00-415.003,220.00-306.00-476.00550.00123.00-462.00-506.00-7796.00908.00-420.00-1067.00-69.00-5711.00-302.00632.00-1467.00-1711.00-1150.0019.007,171.00-4143.00-197.001,967.00-1310.004,981.00-129.00-410.00-1336.001,663.001,042.00899.001,024.002,091.00825.00-312.001,744.00-3171.00-605.00929.001,967.00
Gross Margin Growth (5y) 349.00-943.00-949.00489.004,159.00450.00371.001,959.006,607.00420.001,169.004,626.00162.00-431.00-7843.004,213.00-597.00-943.00-182.00-5173.00-639.00-241.00-1172.00-2213.00-1405.00-214.00-256.00-3150.00-488.001,500.00-2042.00-315.00-306.00-145.005,287.00-1458.0058.001,752.00837.004,652.00639.00556.001,169.00-1775.00239.00764.0083.00
Gross Margin (QoQ) 922.00-239.00-425.00-4277.003,274.00-261.00-293.00-5297.005,280.00175.00-3240.004,104.00180.00-123.00-2339.002,876.00-736.00-103.00644.00226.00-370.00-245.001,013.00-606.00-435.00-341.001,296.00-650.00-906.00923.00217.00-359.00-414.00-7535.009,717.00-1935.00-1081.00657.00-4346.004,759.0028.00-1176.00-27.00202.00756.00-383.00-1598.002,012.001,082.00-2619.001,944.00-351.00-253.00-2102.002,972.00-419.00613.00-258.00-531.00746.00-55.00-563.00-2971.002,215.001,282.00-1064.00
Gross Profit Growth (1y) -95.12%-42.77%-43.35%-43.53%-1,265.66%-12.11%0.36%-104.73%265.95%41.40%25.39%1,424.80%25.44%2.33%12.29%198.52%5.84%21.97%21.20%20.95%6.14%-5.51%-11.04%-1.00%-7.04%-14.99%19.15%-3.88%4.48%17.95%-204.43%51.11%28.01%6.61%212.01%-115.37%-1.27%33.33%-22.04%460.00%-11.43%15.89%63.76%-22.35%70.36%77.98%-25.51%210.09%7.13%-30.23%-30.88%10.99%19.35%62.50%287.78%-2.63%43.64%13.37%-2.52%-67.07%-27.74%5.38%-12.87%
Gross Profit Growth (3y) -1.94%-10.74%-10.67%-29.26%189.51%8.34%12.21%23.24%61.38%20.85%19.50%268.00%12.11%5.66%6.58%52.90%1.46%-0.68%8.71%4.80%1.02%-1.78%-45.92%12.87%7.53%2.25%11.70%-30.51%9.71%18.80%-3.03%-5.80%3.83%18.10%50.81%-24.55%14.21%40.10%-1.66%120.14%17.36%12.90%-5.53%38.78%29.63%26.37%25.92%49.65%22.46%8.73%37.73%-29.13%7.40%24.75%48.78%
Gross Profit Growth (5y) 4.60%-2.36%-0.61%5.03%93.69%7.95%8.78%17.52%33.08%7.23%12.58%116.46%6.48%3.41%-28.52%39.02%6.91%4.26%8.48%-17.79%5.43%6.13%-0.68%-4.48%1.69%10.56%12.21%-9.00%14.78%28.16%2.15%15.02%15.36%15.39%22.30%8.13%13.76%25.54%20.58%62.61%22.61%21.53%26.09%-3.04%17.72%19.24%11.14%
Gross Profit (QoQ) 44.15%-5.83%-6.66%-96.15%1,592.02%-6.79%-6.96%-179.43%227.57%6.44%-104.39%2,885.30%8.70%-5.61%-53.64%163.72%-11.32%3.57%23.25%-6.50%2.20%2.91%23.00%-17.95%-9.02%-3.12%36.89%-22.95%-16.81%35.79%10.43%-16.25%-6.08%-220.22%259.81%-29.06%-21.78%26.31%-121.92%555.86%5.63%-26.15%1.23%12.16%38.21%4.36%-52.00%146.06%44.38%-56.32%99.85%-14.99%-5.97%-56.73%220.89%-8.59%28.03%3.25%-19.43%34.85%1.05%-11.22%-72.78%195.90%47.37%-26.60%
Interest Coverage Ratio Growth (1y) 30.34%13.05%68.98%41.68%-5.02%11.13%-32.15%-15.86%-6.77%-4.63%9.22%-6.52%-24.02%46.83%57.11%50.49%70.62%-31.67%-15.11%-16.22%-5.26%12.20%-14.16%-18.51%5.65%7.45%5.95%22.79%14.08%36.68%59.94%36.66%9.57%8.34%-13.87%-0.91%16.08%12.12%7.74%5.50%-75.26%54.03%-19.08%-14.57%396.78%-48.08%-41.78%-39.19%-63.90%-67.02%-12.74%-19.75%14.88%97.70%50.98%52.02%31.91%9.31%8.86%4.61%-1.89%8.87%
Interest Coverage Ratio Growth (3y) 4.90%6.21%7.78%3.67%-12.38%15.88%5.20%5.78%6.52%-1.46%13.36%5.63%7.09%4.02%4.61%0.91%19.53%-6.26%-8.26%-5.71%4.52%18.11%13.30%10.99%9.71%16.74%13.43%18.47%13.21%18.41%14.07%12.63%-31.99%23.22%-9.11%-3.70%12.57%-3.57%-20.23%-18.16%-23.73%-35.87%-25.64%-25.30%27.25%-30.30%-8.46%-9.48%-18.21%-10.67%12.77%8.47%14.13%33.00%
Interest Coverage Ratio Growth (5y) 8.39%3.75%10.80%7.04%1.69%3.59%-3.24%-4.17%3.88%2.90%5.79%3.35%8.16%10.58%14.17%11.51%16.38%4.05%1.24%2.57%7.75%14.89%6.18%7.41%-17.63%22.40%4.94%8.43%12.26%5.83%-6.91%-5.79%-10.82%-20.36%-17.53%-15.30%-9.97%-10.18%-7.73%-7.74%-7.63%-10.63%-7.54%-7.89%21.67%-16.62%
Interest Coverage Ratio (QoQ) -2.57%-11.81%15.62%31.21%-15.49%31.81%-3.06%-12.04%-1.12%-19.52%20.21%-2.53%1.14%-7.83%2.89%-20.78%95.46%-1.38%-1.45%-10.18%-21.72%22.52%-2.74%1.57%-7.30%-6.27%-7.66%31.68%-5.72%-7.57%7.01%22.34%12.95%8.16%-8.57%-1.91%11.68%-14.02%5.20%14.90%7.87%-17.38%3.02%-73.06%571.74%-56.59%8.76%56.65%-29.79%-51.33%13.60%-7.00%-35.86%28.77%4.46%33.15%10.38%-1.66%5.18%15.54%-8.53%-2.06%1.07%8.35%1.50%
Net Cash Flow Growth (1y) -116.66%14.54%110.17%426.25%170.93%489.40%37.68%-48.58%-67.54%-154.53%116.26%99.29%-318.15%-2.67%158.62%-46.71%-840.52%43.47%-69.79%28.13%86.10%-50.88%69.79%-464.17%176.86%221.69%-94.98%130.96%-189.42%-91.81%2,844.74%10.58%389.27%-1,517.93%-75.66%-89.26%-204.12%184.09%79.23%1,968.00%110.24%48.96%-77.90%-227.51%4,930.79%-132.34%-349.68%370.87%-2.64%1,019.14%-1,428.11%-175.69%-36.86%47.94%34.58%-16.06%-52.15%-96.14%106.40%87.11%-65.00%1,844.44%-2,052.63%
Net Cash Flow Growth (3y) -66.28%-21.97%32.06%74.82%20.51%-29.66%97.47%-18.26%-105.36%-32.31%19.10%10.81%-69.30%4.33%9.87%-64.93%44.30%44.83%-70.47%13.05%54.28%29.07%35.89%7.63%58.58%-12.21%-28.88%26.76%-67.43%-0.79%134.20%34.93%32.16%160.91%-54.15%-69.07%75.07%26.01%-44.05%314.91%91.45%64.20%-118.51%-66.48%213.89%63.82%-199.85%-33.50%-33.50%36.18%38.20%-28.33%-52.71%3.57%6.51%
Net Cash Flow Growth (5y) -22.75%-1.04%17.47%33.76%8.07%-13.21%31.61%-35.38%-6.58%-10.29%-32.13%8.94%-31.69%15.86%14.41%-3.17%35.69%-3.80%-28.68%-29.71%22.05%30.56%1.83%22.60%17.21%30.40%-32.27%0.61%69.23%-19.83%-55.49%53.37%76.47%121.06%-41.53%-50.84%26.96%49.66%-64.07%-130.27%28.59%-24.03%-18.80%-19.05%38.95%26.99%-101.45%
Net Cash Flow (QoQ) -112.94%-451.52%92.02%-192.72%33.63%165.65%155.78%-36.36%264.35%-76.79%-4.48%-59.82%-712.00%192.07%-11.97%-143.98%-188.03%331.91%-81.86%-876.28%82.69%223.93%-23.06%-184.22%-87.90%239.46%-265.02%117.77%197.48%-94.25%917.99%-151.34%127.24%1,968.28%-61.77%34.29%-233.54%135.50%-83.13%-1,401.68%207.85%-24.33%94.68%-93.55%1,468.30%-88.77%-1,223.14%354.39%-110.08%13.31%1,318.44%-8.56%-4.83%-244.13%39.65%176.28%122.97%-163.73%-7.07%131.45%-82.00%5.56%-315.79%185.37%900.00%-206.00%
Net Income Growth (1y) -120.87%-42.52%-23.80%54.66%-1,294.55%-16.19%-63.80%-86.55%196.46%63.39%297.95%43.21%26.14%28.47%-4.94%523.97%-21.42%8.08%26.30%-18.76%6.94%-29.83%-70.61%19.91%-46.84%-25.53%233.58%4.56%69.87%57.79%-316.45%70.19%-26.22%-75.26%131.03%-160.60%64.76%447.60%-47.38%156.48%-95.31%-42.66%132.82%10.02%1,957.92%256.24%-130.45%79.58%-12.83%-81.91%-331.08%15.35%22.48%444.72%312.54%61.90%100.82%8.06%-24.93%-173.85%-71.49%-6.08%-49.90%
Net Income Growth (3y) 41.06%-7.67%3.15%-33.20%166.69%20.72%11.04%6.33%43.52%31.40%68.42%93.63%1.96%-0.86%-29.33%82.50%-23.56%-17.34%7.39%0.62%-1.16%-6.23%-60.34%28.74%-12.66%-33.75%30.85%-45.47%27.34%28.83%-29.30%-16.48%-61.52%-8.07%33.52%-27.78%16.68%123.65%-33.38%46.06%-5.63%-28.24%-71.63%31.60%180.09%51.97%40.77%49.68%28.95%2.11%107.07%-50.06%-11.15%76.82%40.94%
Net Income Growth (5y) 22.71%1.79%5.67%8.60%74.67%5.94%-12.66%3.21%20.53%3.46%36.19%55.54%-0.87%2.75%-35.38%61.00%-10.95%-26.09%-3.62%-24.99%3.26%2.24%-19.10%-6.09%-44.76%-1.80%22.38%-7.69%14.77%34.29%-17.61%2.85%0.43%-12.92%12.98%-4.84%11.15%61.60%27.86%32.50%15.63%16.81%37.28%-36.42%65.94%28.93%0.96%
Net Income (QoQ) 151.10%-16.13%-13.73%-111.49%791.65%11.19%75.11%-203.56%141.57%-51.98%-34.91%642.42%-29.59%16.95%-76.58%553.90%-28.28%-13.46%53.76%-17.65%-1.36%1.12%-1.09%8.40%-35.27%-57.64%303.47%-51.95%-9.32%89.73%26.47%-21.93%-15.76%-360.25%199.44%-66.15%-71.75%226.35%-294.23%192.02%-6.12%-68.64%108.48%-92.37%1,049.05%27.33%-1.48%42.77%98.91%-110.88%681.08%-30.70%-58.72%-359.35%255.49%-26.41%83.56%1.19%18.44%-8.72%-1.23%-29.70%-216.50%135.24%225.36%-62.50%
Net Income towards Common Stockholders Growth (1y) -120.87%-42.52%-23.80%54.66%-1,294.55%-16.19%-63.80%-86.55%196.46%63.39%297.95%43.21%26.14%28.47%-4.94%523.97%-21.42%8.08%26.30%-18.76%6.94%-29.83%-70.61%19.91%-46.84%-25.53%233.58%4.56%69.87%57.79%-316.45%70.19%-26.22%-75.26%131.03%-160.60%64.76%447.60%-47.38%156.48%-95.31%-42.66%132.82%10.02%1,957.92%256.24%-130.45%79.58%-12.83%-81.91%-331.08%15.35%22.48%444.72%312.54%61.90%100.82%8.06%-24.93%-173.85%-71.49%-6.08%-49.90%
Net Income towards Common Stockholders Growth (3y) 41.06%-7.67%3.15%-33.20%166.69%20.72%11.04%6.33%43.52%31.40%68.42%93.63%1.96%-0.86%-29.33%82.50%-23.56%-17.34%7.39%0.62%-1.16%-6.23%-60.34%28.74%-12.66%-33.75%30.85%-45.47%27.34%28.83%-29.30%-16.48%-61.52%-8.07%33.52%-27.78%16.68%123.65%-33.38%46.06%-5.63%-28.24%-71.63%31.60%180.09%51.97%40.77%49.68%28.95%2.11%107.07%-50.06%-11.15%76.82%40.94%
Net Income towards Common Stockholders Growth (5y) 22.71%1.79%5.67%8.60%74.67%5.94%-12.66%3.21%20.53%3.46%36.19%55.54%-0.87%2.75%-35.38%61.00%-10.95%-26.09%-3.62%-24.99%3.26%2.24%-19.10%-6.09%-44.76%-1.80%22.38%-7.69%14.77%34.29%-17.61%2.85%0.43%-12.92%12.98%-4.84%11.15%61.60%27.86%32.50%15.63%16.81%37.28%-36.42%65.94%28.93%0.96%
Net Income towards Common Stockholders (QoQ) 151.10%-16.13%-13.73%-111.49%791.65%11.19%75.11%-203.56%141.57%-51.98%-34.91%642.42%-29.59%16.95%-76.58%553.90%-28.28%-13.46%53.76%-17.65%-1.36%1.12%-1.09%8.40%-35.27%-57.64%303.47%-51.95%-9.32%89.73%26.47%-21.93%-15.76%-360.25%199.44%-66.15%-71.75%226.35%-294.23%192.02%-6.12%-68.64%108.48%-92.37%1,049.05%27.33%-1.48%42.77%98.91%-110.88%681.08%-30.70%-58.72%-359.35%255.49%-26.41%83.56%1.19%18.44%-8.72%-1.23%-29.70%-216.50%135.24%225.36%-62.50%
Net Margin Growth (1y) -1342.00-744.00-230.001,321.00-2879.00-320.00-1143.00-2582.006,176.00805.001,882.00117.00477.00326.00-540.002,323.00-891.00-52.00221.00-661.00-101.00-715.00-1518.00417.00-1130.00-419.001,504.00-12.00814.00586.00-6153.001,245.00-993.00-1471.005,023.00-5918.00817.001,509.00-477.003,199.00-1965.00-981.00383.00-118.001,164.001,360.00-1184.00379.00-217.00-1788.00-785.00146.0082.001,414.002,737.00670.00663.00-123.00-511.00-3473.00-1283.00-199.00-597.00
Net Margin Growth (3y) 1,956.00-260.00509.00-1144.003,774.00811.00199.00-142.005,762.001,079.001,564.001,779.00-515.00-441.00-1836.002,079.00-2122.00-1186.00208.00-257.00-416.00-548.00-6166.001,649.00-1309.00-1304.00375.00-4685.00638.00624.00-1606.00-1475.00-2141.00-943.004,930.00-2837.0016.001,887.00-1277.003,460.00-1017.00-1410.00-1586.00407.001,029.00985.00768.001,195.00528.00-497.001,441.00-2657.00-539.001,092.001,628.00
Net Margin Growth (5y) 1,542.0014.00190.00518.002,782.0044.00-1097.00-386.004,532.00-55.001,550.002,184.00-830.00-274.00-6485.003,311.00-2301.00-2071.00-922.00-4930.00-593.00-510.00-1619.00-1070.00-2457.00-776.00281.00-1604.00-163.001,002.00-2407.00-1214.00-1194.00-1372.002,961.00-2313.00-119.001,513.00674.004,276.00-273.00-119.00640.00-2396.00409.00664.00-341.00
Net Margin (QoQ) 1,230.00-350.00-307.00-1914.001,827.00164.001,243.00-6113.004,386.00-659.00-196.002,645.00-986.00418.00-1961.003,005.00-1136.00-448.00903.00-210.00-297.00-174.0020.00351.00-912.00-977.001,954.00-1195.00-201.00946.00438.00-369.00-429.00-5793.007,835.00-2607.00-907.00702.00-3106.004,128.00-215.00-1284.00569.00-1036.00769.0081.0068.00247.00964.00-2463.001,631.00-349.00-607.00-1460.002,562.00-413.00725.00-137.00495.00-420.00-61.00-525.00-2467.001,769.001,024.00-924.00
Operating Income Growth (1y) 136.97%-0.88%-14.52%26.24%10.65%-4.29%10.68%-31.71%-14.70%-5.86%-2.84%15.97%-4.37%-0.40%-15.89%-13.85%-15.52%-11.77%11.16%6.28%-0.48%-4.75%-18.81%-17.56%-16.35%6.20%6.29%4.21%19.28%1.33%11.67%29.49%13.09%5.07%17.81%-5.98%1.94%26.68%12.21%4.19%4.84%-78.73%29.37%52.21%76.19%968.97%25.09%-7.80%-6.69%-44.48%-48.46%2.44%7.00%57.96%168.87%95.71%75.77%47.90%22.17%15.09%7.44%0.76%8.87%
Operating Income Growth (3y) 32.93%-3.70%-2.77%-0.01%-3.36%-3.54%-3.29%-11.97%-11.67%-6.12%-3.15%2.02%-7.01%-5.76%-8.78%-8.95%-11.07%-3.72%-1.38%-2.98%-0.24%0.83%-1.23%3.62%4.11%4.18%11.82%8.25%11.20%10.49%13.86%8.25%6.52%-34.34%19.58%14.24%23.49%42.29%22.00%13.50%19.90%8.08%-5.87%12.86%20.72%110.85%20.12%22.73%20.62%9.06%19.18%32.14%26.42%33.03%52.92%
Operating Income Growth (5y) 17.94%-4.73%-2.98%-1.75%-5.37%-5.49%-3.98%-9.78%-10.52%-3.50%-4.75%-1.82%-4.31%-2.07%-2.06%0.37%-1.05%-1.02%4.76%2.14%2.74%6.41%4.96%1.73%3.82%-21.16%15.21%15.01%20.49%25.12%19.02%12.22%14.72%10.94%1.97%7.09%13.46%20.36%20.27%24.00%26.52%24.15%22.33%26.49%27.14%69.45%18.18%
Operating Income (QoQ) 138.28%-1.09%-11.45%10.28%2.62%-14.70%30.77%-3.33%-11.24%-1.36%-19.31%20.74%-2.04%1.80%-3.69%-0.43%2.02%-14.02%-1.36%-2.35%6.55%8.32%-5.70%-8.56%1.98%-7.67%-4.24%-7.23%29.47%-7.59%-6.11%6.18%9.99%1.83%8.87%-7.26%2.19%14.18%-13.11%0.55%26.99%1.13%-19.32%1.18%-74.23%515.06%-5.07%17.12%56.33%-28.03%-30.03%18.54%-7.00%-33.19%39.07%23.81%37.31%13.73%1.23%11.19%15.54%-6.06%-4.64%3.81%8.35%1.50%
Operating Margin Growth (1y) 6,157.00247.00-12.00573.0025.00-149.0081.00-557.00-239.00-87.008.0053.00-189.00-147.00-463.00-328.00-263.00-260.00-21.004.00-113.00-59.00-176.00-179.00-122.0057.0048.00-6.0091.00-48.00-38.00101.00-142.00-232.00-23.00-142.0023.00235.00117.00-8.00-88.00-815.00-53.00178.00223.001,153.00104.00-271.00-110.00-548.00-510.00-12.00-48.00203.00526.00478.00314.00271.00140.00-103.0046.00-65.0093.00
Operating Margin Growth (3y) 5,943.0011.0076.0068.00-403.00-383.00-374.00-832.00-691.00-494.00-476.00-271.00-564.00-466.00-659.00-503.00-498.00-262.00-149.00-181.00-144.00-49.00-166.00-84.00-173.00-222.00-13.00-48.00-28.00-45.0056.00-49.00-206.00-812.0041.0028.00159.00573.00168.00-100.0025.00-210.00-459.00-105.0066.00808.00120.00195.00157.00-74.00156.00363.00313.00410.00759.00
Operating Margin Growth (5y) 5,492.00-396.00-407.00-256.00-778.00-702.00-571.00-1007.00-926.00-496.00-604.00-456.00-595.00-457.00-649.00-408.00-549.00-541.00-210.00-222.00-262.00-46.00-72.00-234.00-238.00-803.0051.00122.00108.00293.00107.00-142.00-93.00-207.00-365.00-255.001.00228.00184.00365.00292.00264.00207.00270.00426.001,015.00353.00
Operating Margin (QoQ) 5,843.003.00-191.00502.00-67.00-257.00395.00-45.00-241.00-27.00-243.00272.00-89.0067.00-198.0031.00-47.00-248.00-64.0096.00-45.00-9.00-39.00-21.009.00-126.00-41.0036.00189.00-136.00-95.00133.0050.00-125.0043.00-110.00-40.0083.00-76.0056.00172.00-35.00-200.00-24.00-556.00728.0030.0021.00374.00-321.00-345.00182.00-64.00-284.00154.00146.00187.0039.00106.00-17.00143.00-92.00-137.00131.0033.0066.00
Profit After Tax Growth (1y) -120.87%-42.52%-23.80%53.39%-1,294.55%-16.19%-63.80%-86.43%196.46%63.39%297.95%43.21%26.14%28.47%-4.94%523.97%-21.42%8.08%26.30%-2.59%6.94%-29.83%-70.61%0.01%-46.84%-25.53%233.58%4.56%69.87%57.79%-316.45%52.86%-26.22%-75.26%131.03%-167.48%64.76%447.60%-47.38%156.48%-95.31%-42.66%132.82%-70.78%1,957.92%256.24%-130.03%577.66%-12.83%-81.91%-336.99%15.08%22.48%444.72%312.54%62.10%100.82%8.06%-24.93%-173.76%-71.35%-6.08%-49.90%
Profit After Tax Growth (3y) 41.06%-7.67%3.15%-33.20%166.69%20.72%11.04%6.63%43.52%31.40%68.42%105.71%1.96%-0.86%-29.33%82.50%-23.56%-17.34%7.39%0.62%-1.16%-6.23%-60.34%16.92%-12.66%-33.75%30.85%-45.47%27.34%28.83%-29.30%-16.48%-61.52%-8.07%33.52%-51.89%16.68%123.65%-33.29%46.10%-5.63%-28.24%-71.63%31.60%180.09%51.97%40.77%132.95%28.95%2.11%107.80%-50.01%-11.01%76.82%40.94%
Profit After Tax Growth (5y) 22.71%1.79%5.67%12.62%74.67%5.94%-12.66%3.38%20.53%3.46%36.19%55.54%-0.87%2.75%-35.38%57.58%-10.95%-26.09%-3.62%-24.99%3.26%2.24%-19.10%-9.44%-44.76%-1.80%22.38%-29.19%14.77%34.29%-17.58%2.90%0.43%-12.92%12.98%-2.78%11.15%61.60%27.86%32.52%15.63%16.81%37.28%-36.42%66.10%28.93%0.96%
Profit After Tax (QoQ) 151.10%-16.13%-13.73%-111.49%791.65%11.19%73.67%-204.42%141.57%-51.98%-34.91%642.42%-29.59%16.95%-76.58%553.90%-28.28%-13.46%53.76%-17.65%-1.36%1.12%18.59%-9.60%-35.27%-57.64%303.47%-51.95%-9.32%89.73%26.47%-21.93%-15.76%-360.25%189.31%-62.32%-71.75%226.35%-294.23%192.02%-6.12%-68.64%108.48%-92.37%1,049.05%27.33%-73.83%437.51%98.91%-110.74%690.41%-30.86%-58.72%-359.35%255.49%-26.41%83.56%1.19%18.58%-8.83%-1.23%-29.70%-216.50%135.41%223.81%-62.50%
Return on Assets Growth (1y) 4.002.00-1.00-1.00-2.00-2.00-2.00-4.001.002.003.005.002.002.001.002.001.001.001.00-1.000.00-1.00-2.00-1.00-2.00-2.000.000.001.002.00-3.00-2.00-3.00-4.003.00-2.00-1.001.00-3.003.002.000.001.00-2.001.002.001.001.000.00-2.00-2.00-2.00-2.001.003.004.004.003.000.00-3.00-4.00-4.00-4.00
Return on Assets Growth (3y) 3.003.001.000.001.002.002.003.004.004.005.006.003.002.000.000.00-1.00-1.000.00-2.00-1.000.00-5.00-3.00-4.00-4.000.00-4.00-3.00-2.00-3.00-1.00-3.00-3.001.000.001.003.00-1.003.003.000.000.00-2.00-1.001.003.003.003.001.002.00-1.00-2.00-1.00-1.00
Return on Assets Growth (5y) 6.005.003.001.002.002.002.001.002.002.004.005.002.002.00-3.00-2.00-3.00-4.000.00-6.00-5.00-4.00-4.00-2.00-3.00-3.00-2.00-2.00-1.001.00-1.00-1.00-2.00-3.000.00-1.000.002.000.005.005.004.004.00-1.00-1.00-1.00-1.00
Return on Assets (QoQ) 1.003.001.00-1.00-1.000.001.00-2.000.00-1.00-1.003.000.001.000.000.000.000.002.000.000.000.000.000.00-1.00-1.000.00-1.000.001.000.000.000.00-4.001.000.00-1.003.00-4.001.001.000.002.00-1.00-1.000.000.001.001.00-1.000.000.00-1.00-1.000.000.001.002.000.000.000.00-1.00-3.00-1.000.000.00
Return on Equity Growth (1y) 12.006.00-3.00-4.00-6.00-3.00-5.00-12.004.006.0010.0015.005.004.001.005.001.001.002.00-3.00-1.00-2.00-5.00-4.00-6.00-5.000.00-1.003.004.00-9.00-5.00-7.00-11.0010.00-5.00-3.003.00-9.009.005.000.003.00-3.003.009.005.007.003.00-7.00-5.00-6.00-6.004.0014.0013.0014.009.00-1.00-11.00-15.00-16.00-15.00
Return on Equity Growth (3y) 10.009.002.00-2.003.007.007.008.0011.0011.0014.0017.005.003.00-1.00-1.00-6.00-6.00-3.00-7.00-5.00-3.00-14.00-10.00-11.00-11.001.00-11.00-7.00-4.00-8.00-1.00-5.00-8.004.001.005.0012.00-2.0013.0011.003.002.00-3.001.006.0013.0013.0011.006.007.00-4.00-8.00-3.00-3.00
Return on Equity Growth (5y) 17.0014.006.001.003.005.004.001.004.004.009.0013.002.002.00-10.00-7.00-11.00-13.00-1.00-18.00-15.00-11.00-13.00-5.00-9.00-9.00-5.00-5.000.005.00-1.002.001.00-6.003.001.003.009.007.0020.0019.0015.0014.00-1.00-1.000.00-3.00
Return on Equity (QoQ) 3.009.004.00-2.00-3.00-1.003.00-4.000.00-3.00-5.0012.001.002.000.002.000.00-1.004.00-2.000.000.00-1.000.00-1.00-3.000.00-2.000.002.00-1.001.002.00-11.003.00-1.00-2.0010.00-12.002.003.00-1.006.00-3.00-1.001.000.003.005.00-3.002.000.00-5.00-2.001.000.005.008.001.001.000.00-2.00-9.00-3.00-1.00-2.00
Return on Invested Capital Growth (1y) -8.0054.0017.0011.007.008.0042.00-8.00-3.00-4.00-42.005.00-5.00-4.00-2.00-2.00-2.00-2.00-1.00-1.000.000.000.00-1.00-1.00-1.00-1.000.000.000.008.003.004.0018.00-7.00-10.00-39.00-10.0010.009.0037.00-7.00-11.002.001.005.006.002.003.00-1.00-2.000.00-1.00-1.000.003.004.005.004.00-1.000.00-2.00-1.00
Return on Invested Capital Growth (3y) -4.0058.0017.008.00-1.00-1.00-1.00-5.00-10.00-11.00-45.002.00-8.00-7.00-3.00-3.00-4.00-3.00-2.00-2.00-1.00-1.007.002.003.0017.001.00-8.00-35.008.0012.001.002.001.00-7.000.00-1.00-12.005.0013.0040.00-4.00-7.004.002.003.004.006.006.003.002.002.003.003.002.00
Return on Invested Capital Growth (5y) -12.0051.0014.005.00-4.00-3.00-3.00-7.00-12.00-12.00-46.001.00-9.00-7.004.00-1.001.0015.00-1.00-9.00-36.008.0011.000.001.000.000.003.003.006.007.005.006.005.00-3.003.000.00-14.003.0016.0043.001.00-3.006.006.006.007.00
Return on Invested Capital (QoQ) -63.0037.009.009.00-1.000.003.005.000.0034.00-47.0010.00-2.00-4.000.000.00-1.00-1.00-1.000.000.000.000.000.000.000.00-1.000.000.000.000.000.000.008.00-5.002.0014.00-17.00-9.00-27.0043.003.00-11.001.00-1.000.002.000.003.001.00-1.000.00-1.000.000.00-1.000.001.004.000.001.000.00-2.001.00-1.000.00
Return on Sales Growth (1y) -13.00-7.00-2.0013.00-29.00-3.00-11.00-26.0062.008.0019.001.005.003.00-5.0023.00-9.00-1.002.00-7.00-1.00-7.00-15.004.00-11.00-4.0015.000.008.006.00-62.0012.00-10.00-15.0050.00-59.008.0015.00-5.0032.00-20.00-10.004.00-1.0012.0014.00-12.004.00-2.00-18.00-8.001.001.0014.0027.007.007.00-1.00-5.00-35.00-13.00-2.00-6.00
Return on Sales Growth (3y) 20.00-3.005.00-11.0038.008.002.00-1.0058.0011.0016.0018.00-5.00-4.00-18.0021.00-21.00-12.002.00-3.00-4.00-5.00-62.0016.00-13.00-13.004.00-47.006.006.00-16.00-15.00-21.00-9.0049.00-28.000.0019.00-13.0035.00-10.00-14.00-16.004.0010.0010.008.0012.005.00-5.0014.00-27.00-5.0011.0016.00
Return on Sales Growth (5y) 15.000.002.005.0028.000.00-11.00-4.0045.00-1.0016.0022.00-8.00-3.00-65.0033.00-23.00-21.00-9.00-49.00-6.00-5.00-16.00-11.00-25.00-8.003.00-16.00-2.0010.00-24.00-12.00-12.00-14.0030.00-23.00-1.0015.007.0043.00-3.00-1.006.00-24.004.007.00-3.00
Return on Sales (QoQ) 12.00-4.00-3.00-19.0018.002.0012.00-61.0044.00-7.00-2.0026.00-10.004.00-20.0030.00-11.00-4.009.00-2.00-3.00-2.000.004.00-9.00-10.0020.00-12.00-2.009.004.00-4.00-4.00-58.0078.00-26.00-9.007.00-31.0041.00-2.00-13.006.00-10.008.001.001.002.0010.00-25.0016.00-3.00-6.00-15.0026.00-4.007.00-1.005.00-4.00-1.00-5.00-25.0018.0010.00-9.00
Revenue Growth (1y) -6.27%-15.49%-13.77%-13.65%9.07%5.04%4.72%-1.41%-1.33%-0.20%-3.34%11.30%9.10%10.96%21.43%15.02%5.12%10.49%13.40%5.81%11.18%1.02%-1.95%0.73%-4.21%0.28%0.63%5.03%7.65%6.27%16.58%14.98%33.38%37.50%21.11%11.69%-1.00%-3.51%-1.59%5.25%17.55%23.51%36.97%23.02%34.71%37.08%12.06%30.19%5.55%-5.22%5.06%4.33%13.47%25.17%29.87%12.44%25.78%15.81%7.37%26.67%3.15%6.25%0.79%
Revenue Growth (3y) 0.29%-3.95%-4.43%-1.78%5.50%5.17%7.12%8.07%4.21%6.96%10.00%10.65%8.44%7.39%10.52%7.02%3.83%3.83%3.82%3.83%4.66%2.49%4.78%6.75%11.21%13.58%12.42%10.49%12.44%12.13%11.59%10.57%15.79%17.90%17.75%13.08%16.17%17.77%14.74%19.01%18.67%17.07%17.27%18.66%17.28%17.60%15.20%15.16%14.63%11.17%13.57%14.11%13.76%15.48%12.01%
Revenue Growth (5y) 2.96%1.67%3.75%2.89%6.53%5.36%6.45%6.11%3.80%4.39%5.60%7.46%5.63%5.71%9.63%8.16%9.96%10.34%9.58%7.53%8.65%7.39%6.51%7.41%9.87%11.80%13.88%11.80%17.62%19.01%16.36%16.70%17.16%16.31%13.96%14.46%13.43%14.15%15.56%14.61%18.99%18.39%17.59%18.93%15.92%14.88%10.60%
Revenue (QoQ) 18.40%-1.26%2.16%-21.51%6.75%0.74%2.30%-0.85%2.81%0.43%-3.70%-0.77%3.99%-2.73%10.89%-2.74%5.77%6.45%5.04%-11.11%11.17%9.25%-1.99%-6.59%1.00%6.04%0.69%-11.18%5.74%6.41%5.09%-8.96%4.39%16.73%3.65%5.61%7.61%2.82%-4.41%-6.39%4.88%4.86%2.23%4.56%10.20%16.29%-8.19%14.49%12.13%-4.93%6.67%-7.18%0.69%5.38%5.92%0.95%11.08%9.34%-8.29%12.92%2.27%1.37%8.19%-8.05%5.35%-3.83%
Share-based Compensation Growth (1y) 12.91%-0.86%35.80%-6.54%-2.68%17.36%10.34%65.91%66.05%81.67%78.51%93.21%-1.89%-40.53%-47.92%82.97%-21.14%17.36%0.59%-61.35%16.78%-2.75%16.84%-21.46%55.53%19.77%5.38%18.71%-6.72%32.20%19.50%20.65%11.13%12.23%12.89%-9.72%8.64%-12.08%-0.12%31.23%3.72%20.54%23.70%11.94%17.33%16.72%3.93%3.49%8.88%5.10%4.16%0.00%0.00%8.33%9.09%20.00%33.33%30.77%33.33%16.67%-62.50%17.65%6.25%
Share-based Compensation Growth (3y) 22.20%28.34%38.81%44.16%16.60%8.24%0.85%80.34%8.71%8.24%-2.21%10.97%-3.32%-12.12%-15.09%-17.80%12.72%10.98%7.39%-28.84%19.22%15.47%13.74%4.00%17.26%21.12%12.44%8.95%4.04%9.26%10.45%12.65%7.79%5.95%11.73%9.87%9.75%7.35%8.69%14.98%9.84%13.93%10.22%5.03%8.51%9.94%5.70%7.49%13.23%14.19%14.85%11.87%-20.63%18.56%15.62%
Share-based Compensation Growth (5y) 7.14%8.09%6.98%16.20%7.86%7.67%3.81%12.23%18.47%8.11%2.86%4.96%5.56%1.45%-5.07%-4.47%8.23%15.19%10.81%-17.06%15.39%8.73%10.65%5.91%12.68%13.50%11.92%13.69%6.51%12.91%11.61%10.61%9.85%7.85%8.59%6.54%7.56%7.09%7.85%12.78%12.06%15.94%14.26%10.15%-8.57%15.38%10.84%
Share-based Compensation (QoQ) 15.43%-2.38%-13.50%15.83%1.36%33.71%-40.47%20.62%22.23%25.71%-10.48%20.72%33.73%23.52%-3.11%-38.70%-18.93%8.17%240.36%-73.58%20.65%-7.28%30.80%-20.18%0.46%11.40%-12.08%58.07%-22.63%-1.99%-0.95%24.21%9.64%-11.41%0.00%14.41%10.72%-10.89%-20.02%37.67%-10.39%1.23%5.08%8.82%4.14%3.88%-4.91%14.05%3.60%-7.51%-5.31%20.00%0.00%-8.33%-9.09%20.00%8.33%-7.69%0.00%33.33%6.25%-5.88%-12.50%-57.14%233.33%-15.00%
Shareholder's Equity Growth (1y) 19.78%43.75%3.23%11.00%-21.70%-19.94%-3.02%-3.64%9.24%10.78%11.38%14.91%15.68%16.30%-1.00%20.54%17.81%17.62%9.90%15.57%8.94%5.51%1.41%10.27%2.27%3.35%7.41%9.29%6.47%7.51%-0.89%2.49%-0.04%-4.00%4.01%-1.30%0.54%7.23%8.38%8.14%2.28%5.09%6.77%-5.64%12.84%12.17%4.04%4.25%-1.60%-15.01%-23.35%-16.75%-5.39%23.15%46.76%56.40%51.19%30.09%36.60%5.10%3.76%5.90%0.26%
Shareholder's Equity Growth (3y) 0.81%8.43%3.70%7.12%-0.35%1.04%2.26%10.10%14.18%14.86%6.61%16.98%14.08%13.01%3.33%15.38%9.49%8.65%6.18%11.67%5.86%5.44%2.58%7.29%2.86%2.17%3.45%3.40%2.28%3.43%3.76%3.03%0.92%2.65%6.37%0.24%5.08%8.12%6.38%2.08%4.33%0.06%-5.22%-6.44%1.65%5.49%5.39%10.72%12.07%10.83%15.40%11.02%14.07%19.27%26.20%
Shareholder's Equity Growth (5y) 6.91%11.77%3.94%11.36%4.90%5.06%3.57%11.21%10.65%10.57%5.71%14.04%10.08%9.91%3.27%11.46%6.91%5.77%4.29%7.09%3.58%3.83%4.00%5.68%2.28%3.75%5.08%2.44%4.31%5.46%4.41%1.48%2.68%0.62%-0.82%-2.66%1.56%5.76%6.25%6.73%10.19%9.92%11.29%6.13%10.51%10.09%9.90%
Shareholder's Equity (QoQ) -16.69%44.93%-24.95%32.19%-0.02%4.08%-19.30%-6.75%2.23%26.06%-19.82%5.71%3.67%26.75%-17.27%6.42%4.22%7.90%0.72%4.01%4.05%0.81%5.92%-1.95%0.78%-3.11%15.17%-9.07%1.85%0.70%17.18%-11.41%2.84%-7.17%21.18%-13.60%-1.23%0.58%14.99%-11.98%5.33%1.66%14.74%-16.75%8.22%3.28%1.40%-0.44%7.58%-4.20%1.60%-6.03%-7.08%-13.60%10.35%6.79%20.95%2.97%17.60%3.23%4.07%8.13%-9.52%1.91%6.22%2.37%
Tax Rate Growth (1y) -15035.00-1059.00-168.00-3935.0013,947.00447.00-58644.0022,572.00357.00363.0059,304.00-25087.00708.00414.00180.007,316.00-321.00313.00-1672.00-459.00-368.00-302.00-1392.0072.00-827.00180.001,539.00-491.001,078.00-559.002,133.0028.00-1048.00-2967.00-3398.003,499.001,114.002,943.00-753.00-4472.0012,361.00888.002,304.00-10179.00-12971.00-893.00510.0011,514.00-705.00-1391.00454.00-132.00921.001,403.00-1397.00-20899.00136.00231.00530.0021,703.00383.00358.00-658.00
Tax Rate Growth (3y) -731.00-249.00492.00-6450.0015,012.001,223.00840.004,801.00744.001,090.0057,812.00-18230.0019.00425.00-2883.006,930.00-1516.00191.00-1525.00-877.00-116.00-681.002,280.00-390.00-797.00-3346.00274.003,036.001,143.00-583.00-2018.00-946.0012,426.00865.00-1847.00-11153.00504.002,938.002,061.00-3138.00-1315.00-1396.003,268.001,202.00-12754.00-882.00-432.00-9517.00353.00243.00-412.00672.001,440.001,993.00-1524.00
Tax Rate Growth (5y) -344.00478.00-999.00407.0014,323.001,235.00-2223.004,415.00-451.00967.0057,959.00-18648.00270.0046.00789.006,467.00-1486.00-3335.00-2790.002,650.00-51.00-705.00-1871.00-1364.0012,678.00485.001,825.00-11616.00533.00-588.00796.00389.00-1250.00-1420.00-883.00228.00720.002,950.001,119.00-24169.00-257.00238.002,402.002,007.00-12236.00-292.00-560.00
Tax Rate (QoQ) -555.00359.00-624.00-14215.0013,421.001,250.00-4392.003,667.00-79.00-57840.0076,824.00-18547.00-74.001,101.00-7567.007,248.00-368.00868.00-431.00-390.00267.00-1118.00782.00-299.00333.00-2207.002,246.00-1198.001,339.00-848.00217.00371.00-298.001,844.00-1889.00-706.00-2217.001,413.005,008.00-3091.00-387.00-2283.001,289.0013,743.00-11860.00-868.00-11195.0010,951.00218.00536.00-191.00-1268.00-469.002,381.00-777.00-214.0013.00-418.00-20279.0020,821.00108.00-120.00894.00-500.0084.00-1136.00
Total Debt Growth (1y) 0.00%40.32%25.16%-28.30%12.12%-20.09%-20.10%-13.16%-10.81%-10.81%0.00%0.00%0.00%-24.24%-24.24%-27.75%-24.23%-4.63%-4.63%67.81%60.02%67.81%67.81%-0.85%0.00%-0.84%-0.83%0.03%-0.81%0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%-40.36%0.03%0.03%0.03%481.49%-21.93%-21.94%-21.95%70.41%656.82%656.93%657.10%0.04%0.08%0.06%0.04%0.09%0.04%0.04%0.09%0.04%0.04%0.09%0.04%
Total Debt Growth (3y) 0.00%0.00%0.00%-14.61%0.00%-18.57%-15.41%-14.39%-12.25%-13.63%-10.27%6.63%6.63%6.63%6.63%6.33%6.63%16.64%16.65%18.51%16.65%18.51%18.52%-0.26%-0.26%-0.26%-0.26%0.03%-0.25%0.03%0.03%-15.81%0.03%0.03%0.03%51.38%-7.90%-7.91%-7.91%80.80%80.80%80.80%80.81%114.82%80.83%80.82%80.82%19.49%96.41%96.41%96.44%0.06%0.05%0.06%0.06%
Total Debt Growth (5y) -5.40%-6.29%-6.29%-5.47%3.93%-2.88%-0.63%0.86%1.58%1.41%3.76%3.76%3.76%3.76%3.76%3.76%3.77%9.69%9.69%10.74%9.69%10.74%10.74%-9.96%-0.15%-0.14%-0.14%28.26%-4.97%-4.81%-4.81%42.68%42.68%42.68%42.69%42.69%42.70%42.69%42.69%42.70%42.70%42.70%42.71%58.25%42.70%42.71%42.71%
Total Debt (QoQ) 0.00%0.00%60.62%-37.74%40.32%-10.80%-7.99%-2.63%0.00%-10.81%0.00%0.00%0.00%0.00%0.00%0.00%-24.24%0.01%-4.63%4.87%-4.64%0.00%67.81%0.00%0.00%0.00%-0.85%0.86%-0.84%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%-40.37%67.73%0.01%0.01%246.64%-77.48%0.00%0.00%656.77%0.01%0.01%0.02%0.00%0.04%0.00%0.00%0.04%0.00%0.00%0.04%0.00%0.00%0.04%0.00%