Edison International Growth Metrics (2009-2025) | EIX

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) 2.80%6.53%9.86%8.98%9.34%4.62%5.51%6.98%4.91%6.03%-7.59%-8.56%-8.83%-7.61%5.07%4.95%8.52%5.95%6.62%6.73%4.86%3.63%1.00%-0.24%-0.08%0.56%2.17%2.54%3.04%3.95%2.46%0.39%0.13%-0.05%7.86%13.19%12.69%19.88%13.52%12.30%12.65%6.77%7.75%6.78%6.13%6.52%7.75%5.98%5.46%5.05%4.41%5.53%6.00%4.50%4.76%6.02%6.62%5.72%4.67%5.77%4.71%6.77%
Assets Growth (3y) 5.65%5.72%2.32%2.16%1.50%0.82%0.81%0.88%1.25%1.25%1.16%0.80%1.23%0.48%4.20%3.77%4.37%3.35%3.23%2.97%2.59%2.70%1.87%0.89%1.02%1.47%4.13%5.23%5.15%7.59%7.85%8.47%8.32%8.55%9.68%10.72%10.45%10.88%9.64%8.32%8.03%6.11%6.62%6.10%5.86%5.35%5.63%5.84%6.03%5.09%4.62%5.77%5.78%5.66%
Assets Growth (5y) 3.13%2.95%3.71%3.61%3.54%2.39%1.98%1.80%1.69%1.58%1.33%0.94%1.33%1.18%3.44%2.84%3.24%2.78%3.99%4.41%4.02%5.35%5.30%5.48%5.53%5.98%6.67%6.92%6.81%7.21%7.81%7.63%7.30%7.44%8.22%8.71%8.53%8.40%7.59%7.29%7.34%5.71%5.86%6.01%5.78%5.71%
Assets (QoQ) 2.13%-3.10%2.20%1.65%5.83%-0.08%1.39%1.98%1.27%0.77%2.80%0.01%2.34%-12.17%1.71%-0.28%3.71%-0.11%1.59%3.11%1.25%0.52%1.70%1.31%0.06%-2.03%0.46%1.46%0.70%-0.46%0.82%1.96%1.59%-1.89%-1.21%1.69%1.41%5.88%3.66%1.24%7.88%0.26%2.55%1.55%2.24%1.19%1.63%0.93%2.62%2.36%-0.03%0.43%2.22%1.74%1.04%0.88%0.77%1.99%2.25%1.46%-0.08%0.98%3.32%0.44%1.89%
Capital Expenditures Growth (1y) 21.15%48.21%41.77%-34.57%19.14%0.36%15.68%-1.54%4.94%-16.65%-20.00%62.87%-17.66%-8.65%-5.41%-19.73%-3.98%7.13%7.87%25.30%34.89%1.42%-6.30%3.90%-25.00%-5.60%0.85%-10.54%-0.74%-7.07%-3.17%19.88%20.44%25.40%18.25%8.38%-5.54%13.60%16.64%8.83%18.06%7.32%9.59%15.00%7.10%-0.88%-2.02%-1.89%-11.12%21.54%10.55%0.96%9.69%-7.59%-14.55%-7.32%-3.40%2.45%18.05%2.68%10.09%20.48%-0.46%
Capital Expenditures Growth (3y) 14.84%7.43%9.47%1.62%0.97%-8.58%-4.34%8.78%-6.04%-6.57%-6.54%17.88%2.17%-0.25%-1.48%1.48%-0.96%0.85%0.64%5.21%0.14%-3.82%-2.92%3.67%-3.57%3.23%4.91%5.14%4.14%9.80%10.12%12.24%10.34%15.20%14.76%10.70%6.10%6.51%7.79%7.08%3.97%8.94%5.88%4.44%1.45%3.64%-2.55%-2.81%-1.98%4.79%3.70%-1.32%5.27%4.48%0.13%
Capital Expenditures Growth (5y) 3.67%3.94%6.01%1.08%5.92%-3.65%-2.42%10.88%-3.44%-4.82%-5.06%8.77%-4.51%-2.73%-1.36%2.31%3.04%3.63%3.14%8.64%2.70%4.85%4.76%5.62%0.00%6.05%8.10%7.78%7.39%7.09%7.47%9.79%5.04%12.99%10.36%6.08%3.09%6.30%3.42%2.82%3.56%4.12%3.67%1.63%2.12%6.56%1.69%
Capital Expenditures (QoQ) -3.82%-1.06%33.20%-4.42%17.67%-5.36%-38.53%74.04%-0.88%9.08%-47.67%85.49%-21.28%4.70%6.53%-6.23%-12.67%8.42%-9.60%12.17%-2.55%9.17%5.00%20.76%-26.74%0.86%16.44%-12.83%-7.78%7.75%3.28%-3.28%-13.67%12.27%27.87%-2.82%-10.11%5.87%17.19%-15.30%8.10%8.70%9.35%-8.12%-1.74%11.00%14.75%-14.43%-9.06%9.72%14.91%-22.48%24.36%-0.20%4.94%-15.78%4.76%-7.71%13.83%-12.22%11.10%6.33%-0.99%-5.88%21.59%-12.15%
Cash & Equivalents Growth (1y) -59.98%-67.86%-16.67%-16.98%-8.46%8.87%-36.29%5.76%14.25%24.34%-11.33%-88.43%-92.25%-87.40%-46.26%-14.12%29.57%28.38%-76.72%-9.59%-22.82%-26.84%-5.63%-94.70%19.13%-20.14%-37.31%-14.29%9.49%-11.71%39.29%8,633.33%-30.00%1.02%-39.32%-81.49%212.38%159.60%670.42%-29.90%307.62%103.89%-83.18%27.94%-70.91%-83.97%469.57%348.28%-40.62%45.24%-55.73%134.36%261.90%59.84%92.24%-62.25%18.66%138.46%-55.16%-44.06%32.86%-69.89%82.00%
Cash & Equivalents Growth (3y) -25.20%-24.23%-22.21%-53.34%-56.71%-44.55%-32.79%-52.81%-51.40%-41.42%-51.95%-55.21%-57.36%-50.91%-50.94%-65.47%6.01%-9.14%-48.36%-65.49%0.22%-19.80%-6.25%58.34%-2.99%-10.70%-19.08%140.19%33.78%32.29%86.74%124.62%107.34%74.86%-7.70%-45.04%54.73%-5.33%94.70%59.01%-11.03%-21.99%-24.87%137.76%-14.49%-28.07%69.24%58.28%36.62%76.90%-27.46%-20.90%78.69%4.69%16.20%
Cash & Equivalents Growth (5y) -46.94%-41.19%-43.24%-39.83%-39.49%-30.67%-41.81%-65.29%-36.22%-34.84%-42.00%-66.72%-36.76%-39.15%-36.52%25.25%-1.80%-7.73%-34.96%-7.85%17.09%6.23%30.96%-12.42%63.34%30.40%-7.25%65.53%23.21%-5.42%44.21%130.45%9.02%4.48%14.67%11.77%51.43%14.52%44.42%28.89%24.77%12.59%-18.23%23.20%-0.29%-23.20%31.66%
Cash & Equivalents (QoQ) -23.77%-10.74%-30.61%-15.24%-38.79%131.45%-30.86%-6.55%-27.20%35.45%14.77%0.95%-20.77%-3.40%-85.02%-32.35%28.70%312.16%-76.07%2.05%27.52%-25.26%-7.04%-12.88%20.87%-3.60%-94.78%1,857.14%-18.98%-24.32%-92.86%2,400.00%-34.67%19.39%347.86%-79.96%-5.71%-28.28%36.62%238.14%-21.65%112.84%-87.57%1,866.18%-60.81%-82.44%-5.43%347.13%-78.41%523.81%-25.57%-40.77%-47.19%90.16%293.97%-8.53%-76.67%128.72%-22.65%187.54%-53.13%-56.99%-3.50%582.90%-89.38%160.00%
Cash from Investing Activities Growth (1y) -61.07%-364.41%-8.68%-41.57%-5.48%-6.04%-16.88%13.11%-23.34%10.88%20.43%-36.03%29.97%1.65%15.44%62.25%-2.76%12.32%-14.61%-45.58%-24.18%-5.62%37.95%-6.59%35.55%9.89%-27.77%10.53%-12.83%14.88%-5.65%-16.95%-16.58%-23.58%-21.88%-13.20%10.12%-29.07%-17.95%-8.73%-29.61%3.13%-7.69%4.20%-0.31%-1.44%4.61%-17.23%9.75%-30.18%-18.92%1.87%-12.79%8.57%15.78%8.85%2.22%-3.64%-14.71%-7.47%-7.68%-16.79%-4.48%
Cash from Investing Activities Growth (3y) -27.97%-65.08%-0.36%-18.72%3.06%2.41%7.70%23.59%3.90%8.40%8.30%9.25%3.68%3.06%15.59%16.33%6.31%5.85%3.14%-11.56%3.34%6.78%5.73%-3.71%5.36%1.77%-18.05%-5.81%-5.74%-10.73%-14.95%-12.91%-10.74%-15.61%-15.68%-5.65%-5.33%-8.24%-6.61%-6.88%-5.48%-8.55%-6.90%-3.29%-0.70%-6.48%1.51%-1.59%0.16%-7.25%-4.74%1.31%-5.90%-3.44%-0.31%
Cash from Investing Activities Growth (5y) -8.56%-32.96%0.41%1.66%-3.06%2.95%10.97%7.09%6.61%6.06%9.37%6.55%8.26%6.92%4.08%9.33%-1.59%2.57%-3.19%-12.95%1.10%-5.26%-3.79%-6.54%0.25%-3.45%-15.88%-4.29%-8.98%-5.93%-9.31%-10.08%-4.22%-15.33%-11.92%-6.29%-3.53%-8.58%-3.95%-1.78%-5.29%-3.92%-3.37%-1.54%-1.46%-7.88%-2.75%
Cash from Investing Activities (QoQ) 159.77%-348.18%-3.02%-5.40%1.89%-2.01%-34.20%21.47%1.36%-12.44%0.23%-11.47%28.73%-0.39%-70.56%42.61%-0.10%13.69%23.86%-56.22%14.59%-12.81%3.29%-33.26%27.36%33.72%-66.13%19.42%-1.56%6.02%-16.33%-1.62%23.38%-16.64%-28.78%-1.29%18.78%-15.04%-19.61%19.58%-16.63%-5.13%-10.26%4.13%12.83%-16.88%1.92%-0.39%11.86%-9.91%-20.53%22.71%-27.14%-0.41%0.54%11.16%-3.07%7.51%-7.64%4.71%-9.25%-2.37%-0.84%4.52%-18.49%8.42%
Cash from Operations Growth (1y) -12.68%84.26%45.48%-22.08%19.87%38.84%-9.62%46.91%7.94%46.63%-26.73%19.19%-34.71%2.17%-31.67%-29.54%11.66%-94.30%75.40%36.12%70.62%1,769.77%-24.95%37.26%-11.31%-28.23%0.47%-55.13%3.39%-3.99%17.76%19.55%-2.83%-35.38%-16.35%0.78%-75.55%8.38%-234.25%-43.71%50.00%-20.10%131.52%-62.35%-77.14%-566.45%114.80%122.40%1,000.00%130.84%-8.77%158.55%-111.36%79.82%109.84%-22.55%1,258.89%-58.98%34.79%36.84%17.35%168.09%-14.16%
Cash from Operations Growth (3y) 4.15%55.38%-1.24%10.91%-5.47%27.65%-23.23%7.26%-7.68%-55.98%-4.24%4.56%7.55%2.85%-3.47%9.60%19.11%-8.57%9.77%-5.71%16.09%134.43%-3.88%-9.70%-3.77%-23.64%-0.35%-18.54%-37.37%-12.39%-49.22%-12.14%-29.10%-17.60%-29.26%-40.23%-56.24%-82.11%-3.13%-22.18%55.66%4.75%37.82%29.36%-31.73%37.28%60.21%64.52%143.77%30.60%37.16%39.93%15.62%25.52%34.40%
Cash from Operations Growth (5y) -3.81%-26.24%2.92%5.53%9.98%17.24%-9.84%18.18%3.55%2.74%-7.92%-6.78%2.67%-5.60%1.25%-6.72%11.17%-13.86%5.43%0.20%-17.96%55.26%-24.55%-16.02%-20.04%-17.35%-15.98%-35.17%-39.04%-35.13%-2.19%-10.70%-2.17%-4.24%-7.05%4.19%-16.05%17.51%11.72%-1.15%37.79%-3.25%30.24%18.07%31.19%23.26%36.61%
Cash from Operations (QoQ) -71.28%523.86%-24.08%-35.80%-39.40%392.56%-59.34%-1.24%-29.81%220.63%-33.91%-27.43%-4.65%60.22%7.52%-60.25%49.21%7.15%10.88%-37.01%-92.39%3,200.00%-13.95%-21.05%-16.60%32.46%57.37%-48.99%-32.51%85.44%-29.72%17.55%-37.33%127.44%-28.65%-4.45%-58.32%194.41%-14.04%-76.82%84.76%-464.69%136.04%-38.24%-1.59%43.87%-56.95%-62.50%-2,108.33%166.25%-55.43%85.48%-43.69%95.96%26.32%-108.15%991.11%128.68%-53.38%21.99%-68.46%651.37%-52.67%4.62%-27.94%140.59%
Dividends Paid - Common Growth (1y) 1.98%0.99%1.98%1.98%0.97%2.94%0.97%0.97%1.92%0.95%1.92%1.92%3.77%3.77%3.77%3.77%5.45%4.55%5.45%5.45%17.24%18.26%17.24%17.24%14.71%15.44%14.71%15.44%13.46%12.74%12.82%12.74%11.30%11.30%11.93%11.30%1.52%1.02%-1.02%29.44%13.00%14.57%21.54%7.45%11.06%10.53%6.33%2.19%6.37%5.95%5.95%5.71%5.62%5.99%5.99%6.08%6.38%6.36%6.71%3.50%6.33%5.65%5.30%
Dividends Paid - Common Growth (3y) 1.62%1.62%1.62%1.62%2.22%2.55%2.22%2.22%3.71%3.08%3.71%3.71%8.66%8.66%8.66%8.66%12.35%12.59%12.35%12.59%15.13%15.46%14.91%15.13%13.15%13.15%13.15%13.15%8.63%8.22%7.72%17.55%8.49%8.81%10.43%15.68%8.41%8.55%8.55%12.43%10.11%10.29%11.04%5.10%7.66%7.47%6.09%4.65%6.12%6.10%6.22%5.09%6.11%6.00%6.00%
Dividends Paid - Common Growth (5y) 2.81%2.63%2.81%2.81%5.72%5.92%5.72%5.72%8.45%8.38%8.45%8.59%10.80%10.80%10.67%10.80%12.36%12.36%12.36%12.36%11.51%11.59%10.95%17.06%10.69%10.89%11.75%15.04%9.98%9.93%10.07%12.27%8.57%8.57%8.69%10.83%7.44%7.51%7.51%9.77%8.45%8.63%9.14%4.97%7.14%6.88%6.06%
Dividends Paid - Common (QoQ) 0.00%0.00%0.00%1.98%-0.97%0.98%0.00%0.97%0.96%-0.95%0.00%1.92%0.00%0.00%0.00%3.77%0.00%0.00%0.00%5.45%-0.86%0.87%0.00%17.24%0.00%0.00%0.00%14.71%0.64%-0.64%0.64%12.74%0.00%-0.56%0.57%11.30%0.00%0.00%0.00%1.52%-0.50%-2.01%30.77%-11.37%0.88%3.95%15.61%-8.39%0.40%0.00%11.11%-4.64%0.00%0.00%10.86%-4.73%0.35%0.00%10.95%-4.46%0.33%0.33%7.62%-1.85%-0.31%0.00%
EBITDA Margin Growth (1y) -194.002,565.00180.00-90.00167.00492.00-48.00399.00-328.00-189.00-318.00752.00259.00-1816.0083.00-784.00-738.002,140.0014.00509.001,010.00-105.00-391.00-773.00-306.00-430.00229.00510.0076.00213.00-339.00-2081.00-625.00-93.00225.00-6665.00-41.00286.00-31.007,749.00-164.00-104.00-2516.001,549.00266.0091.00575.00-651.00-695.00-507.00136.0038.00911.00569.001,152.00232.00-963.00249.00867.00-151.004,999.00-370.00577.00
EBITDA Margin Growth (3y) -356.002,868.00-187.001,061.0097.00-1514.00-283.00367.00-808.00134.00-221.00477.00531.00219.00-294.00-1048.00-33.001,605.00-147.00247.00781.00-321.00-500.00-2343.00-855.00-310.00115.00-8235.00-590.00406.00-145.00-996.00-830.0089.00-2322.002,633.0061.00273.00-1973.008,647.00-594.00-521.00-1805.00936.00481.00153.001,862.00-381.00-747.00311.002,155.00119.004,947.00448.002,596.00
EBITDA Margin Growth (5y) -835.003,191.00-90.00786.00369.00521.00-660.00103.00-103.00-400.00-383.00214.00302.002.00-403.00-2618.00-582.001,725.00-261.00-8499.00115.00-128.00-306.00-1259.00-1059.00-128.00-2432.001,063.00-488.00393.00-2087.00-98.00-1260.00-328.00-1611.002,020.00276.00334.00-685.008,917.00-646.00298.00213.001,017.004,517.0032.003,307.00
EBITDA Margin (QoQ) -3251.003,380.00-657.00333.00-492.00995.00-927.00590.00-167.00456.00-480.00-137.00-28.00326.00591.00-631.00-2102.002,226.00-276.00-585.00775.00100.00219.00-84.00-340.00-186.00-163.00384.00-464.00473.00118.00-50.00-327.00-79.00-1624.001,405.00205.00239.00-8514.008,029.00532.00-78.00-734.00116.00591.00-2490.003,331.00-1167.00417.00-2006.002,106.00-1212.00605.00-1363.002,008.00-339.00263.00-780.001,088.00-1534.001,475.00-163.0070.003,617.00-3894.00785.00
EBIT Growth (1y) -9.95%196.43%12.24%-5.69%-13.05%23.65%-12.41%6.28%-10.16%-3.23%-5.56%73.86%26.48%-116.90%10.66%-33.99%-32.72%909.86%10.77%37.23%62.54%-8.87%-30.43%-50.94%-16.73%-27.29%14.31%66.47%5.13%23.36%-20.43%-106.71%-29.94%-10.64%33.63%-5,271.05%6.67%19.05%-13.94%114.06%-14.20%0.00%-159.59%176.66%32.12%17.00%66.23%-21.79%-35.09%-13.85%57.03%23.03%139.38%43.65%994.55%3.53%-60.48%24.31%102.24%-0.13%771.02%-13.89%43.92%
EBIT Growth (3y) -11.06%46.65%-2.45%20.34%-0.40%-30.10%-2.91%6.85%-8.56%9.83%5.00%16.35%11.42%7.65%-5.17%-23.69%-3.07%94.57%-4.14%3.87%12.48%-6.50%-14.15%-27.13%-15.03%-7.11%6.72%-100.02%-7.72%9.48%-2.91%-20.26%-13.77%2.08%-39.00%183.95%6.53%11.68%-29.53%32.08%-9.72%0.27%-27.78%38.59%27.09%13.13%48.85%-0.13%-15.00%15.44%113.80%8.35%101.98%15.42%203.79%
EBIT Growth (5y) -9.76%29.05%2.62%9.56%1.56%8.34%-6.74%-3.86%0.68%-2.57%-1.64%5.17%3.90%2.28%-4.96%-15.43%-7.68%51.25%-1.30%-43.29%1.24%-2.76%-6.16%-16.16%-10.91%-0.93%-21.28%18.49%-2.29%8.95%-16.91%1.87%-11.27%1.41%-15.99%85.74%13.44%11.51%-7.81%19.01%-6.99%12.47%9.36%22.45%47.86%9.16%42.02%
EBIT Margin Growth (1y) -194.002,565.00180.00-90.00167.00492.00-48.00399.00-328.00-189.00-318.00752.00259.00-1816.0083.00-784.00-738.002,140.0014.00509.001,010.00-105.00-391.00-773.00-306.00-430.00229.00510.0076.00213.00-339.00-2081.00-625.00-93.00225.00-6665.00-41.00286.00-31.007,749.00-164.00-104.00-2516.001,549.00266.0091.00575.00-651.00-695.00-507.00136.0038.00911.00569.001,152.00232.00-963.00249.00867.00-151.004,999.00-370.00577.00
EBIT Margin Growth (3y) -356.002,868.00-187.001,061.0097.00-1514.00-283.00367.00-808.00134.00-221.00477.00531.00219.00-294.00-1048.00-33.001,605.00-147.00247.00781.00-321.00-500.00-2343.00-855.00-310.00115.00-8235.00-590.00406.00-145.00-996.00-830.0089.00-2322.002,633.0061.00273.00-1973.008,647.00-594.00-521.00-1805.00936.00481.00153.001,862.00-381.00-747.00311.002,155.00119.004,947.00448.002,596.00
EBIT Margin Growth (5y) -835.003,191.00-90.00786.00369.00521.00-660.00103.00-103.00-400.00-383.00214.00302.002.00-403.00-2618.00-582.001,725.00-261.00-8499.00115.00-128.00-306.00-1259.00-1059.00-128.00-2432.001,063.00-488.00393.00-2087.00-98.00-1260.00-328.00-1611.002,020.00276.00334.00-685.008,917.00-646.00298.00213.001,017.004,517.0032.003,307.00
EBIT Margin (QoQ) -3251.003,380.00-657.00333.00-492.00995.00-927.00590.00-167.00456.00-480.00-137.00-28.00326.00591.00-631.00-2102.002,226.00-276.00-585.00775.00100.00219.00-84.00-340.00-186.00-163.00384.00-464.00473.00118.00-50.00-327.00-79.00-1624.001,405.00205.00239.00-8514.008,029.00532.00-78.00-734.00116.00591.00-2490.003,331.00-1167.00417.00-2006.002,106.00-1212.00605.00-1363.002,008.00-339.00263.00-780.001,088.00-1534.001,475.00-163.0070.003,617.00-3894.00785.00
EBIT (QoQ) -165.82%310.99%-42.84%13.44%-29.52%145.58%-51.97%4.59%0.23%73.96%-41.72%-11.59%7.97%69.76%7.29%-35.69%-114.43%1,211.27%-35.99%-34.46%73.72%52.00%-20.71%-22.37%-2.60%16.03%-44.08%31.76%-14.96%82.41%-18.56%-16.78%-0.21%17.66%-106.87%968.42%27.27%75.95%-376.18%117.25%42.05%27.20%-54.87%5.23%65.56%-175.80%309.50%-49.75%46.62%-121.88%585.16%-58.29%94.59%-110.91%1,489.09%-18.85%16.77%-32.04%60.77%-69.03%267.35%10.56%-20.60%170.13%-63.68%84.77%
EBT Growth (1y) 1.29%143.14%14.50%-68.90%-28.50%15.45%-14.99%383.87%2.14%20.87%-7.29%46.00%33.80%-159.93%9.02%-45.51%-46.61%353.26%11.88%57.82%106.83%-11.59%-34.54%-56.81%-21.46%-37.14%17.25%75.41%5.71%29.34%-24.34%-139.72%-40.06%-13.73%45.14%-1,203.53%-7.11%19.03%-23.44%104.83%-34.18%2.33%-207.71%462.62%96.90%21.88%36.94%-28.24%-68.11%-30.30%19.94%25.69%366.67%53.85%172.41%-10.13%-116.14%23.48%241.27%-15.78%3,280.33%-32.39%64.81%
EBT Growth (3y) -9.56%37.54%-3.37%30.01%-0.77%-41.55%-4.93%56.72%-9.98%22.42%4.18%7.88%13.89%10.30%-7.23%-28.12%-4.64%50.48%-4.95%6.13%19.75%-10.42%-16.57%-32.02%-20.75%-11.15%8.79%-122.95%-16.19%9.92%-5.62%-37.00%-28.44%1.66%-47.31%76.96%6.38%14.07%-36.08%29.96%-25.51%-4.57%-36.51%71.85%43.10%9.33%33.24%-6.76%-30.85%9.81%58.46%-1.65%188.25%8.70%82.44%
EBT Growth (5y) -11.98%23.85%1.94%13.57%1.53%13.37%-8.85%21.28%3.45%0.39%-2.80%-1.00%4.17%1.76%-6.67%-17.70%-11.29%28.99%-1.17%-52.28%-0.89%-5.89%-8.39%-28.31%-21.18%-3.10%-25.08%19.80%-5.27%10.62%-20.79%0.19%-25.46%-2.25%-21.10%39.03%12.37%9.74%-21.32%17.29%-18.24%10.55%6.09%30.89%71.97%1.76%32.32%
EBT Margin Growth (1y) 19.002,602.00198.00-677.00-140.00235.00-102.001,485.00-70.00120.00-308.00359.00271.00-1761.0046.00-931.00-758.002,149.0029.00598.00987.00-128.00-414.00-772.00-323.00-484.00222.00442.0064.00197.00-339.00-2012.00-606.00-103.00292.00-6837.00-129.00197.00-186.007,725.00-232.00-45.00-2396.001,547.00396.00116.00498.00-610.00-654.00-548.00116.0055.00749.00414.00901.00-35.00-1103.00150.00838.00-285.005,240.00-465.00609.00
EBT Margin Growth (3y) -191.002,957.00-211.001,167.0060.00-1407.00-364.00913.00-558.00508.00-234.0027.00499.00260.00-339.00-1105.00-94.001,537.00-163.00268.00729.00-415.00-532.00-2342.00-865.00-390.00175.00-8407.00-671.00291.00-233.00-1124.00-967.0049.00-2290.002,435.0035.00267.00-2084.008,661.00-490.00-477.00-1782.00992.00491.00-18.001,515.00-590.00-1008.0016.001,855.00-265.004,886.0099.002,348.00
EBT Margin Growth (5y) -679.003,345.00-137.00834.00289.00614.00-749.00739.00106.00-104.00-426.00-304.00241.00-27.00-457.00-2675.00-636.001,631.00-211.00-8581.00-7.00-322.00-425.00-1454.00-1226.00-238.00-2407.00865.00-507.00361.00-2131.00-187.00-1225.00-384.00-1676.001,880.00130.00134.00-1067.008,681.00-844.0087.00-43.00671.004,628.00-333.002,962.00
EBT Margin (QoQ) -3179.003,645.00-865.00418.00-596.001,241.00-1740.00955.00-221.00904.00-154.00-599.00-31.00476.00513.00-688.00-2063.002,283.00-463.00-516.00844.00163.00106.00-126.00-271.00-123.00-252.00322.00-432.00583.00-32.00-55.00-299.0047.00-1704.001,351.00204.00442.00-8833.008,059.00529.0060.00-923.00102.00716.00-2292.003,020.00-1049.00436.00-1909.001,912.00-1093.00542.00-1245.001,851.00-399.00207.00-758.00915.00-1466.001,460.00-70.00-209.004,059.00-4245.001,003.00
EBT (QoQ) -231.44%232.55%-55.77%31.44%-44.02%251.82%-87.98%202.15%-9.61%159.06%-31.61%-36.22%6.97%98.70%7.70%-41.55%-147.92%461.41%-46.17%-42.74%127.32%59.66%-24.06%-24.96%-2.83%18.20%-49.90%36.48%-22.22%120.46%-25.04%-17.76%-4.83%28.96%-139.35%224.12%36.97%116.96%-453.43%108.84%75.51%39.53%-77.71%20.56%172.87%-246.88%216.44%-57.81%68.90%-175.99%232.52%-81.25%269.14%-187.29%308.05%-30.39%21.69%-58.91%158.20%-112.50%1,031.15%13.56%-36.28%372.02%-80.21%176.82%
Enterprise Value Growth (1y) 51.03%61.26%14.22%29.36%78.10%97.15%83.98%17.68%111.58%2,467.74%325.21%390.26%3,372.73%106.27%39.44%-118.36%15.31%14.86%62.14%14.93%-111.69%-112.36%-111.48%64.91%3.88%18.14%29.41%7.50%-7.07%18.18%2.78%-724.32%7.08%-27.78%-5.71%56.07%-117.77%-69.57%-302.70%44.40%-223.54%-67.95%84.56%41.61%71.97%83.97%-469.57%-348.28%40.62%-45.24%55.73%-134.36%-261.90%-59.84%-92.24%62.25%-18.66%-138.46%55.16%44.06%-32.86%69.89%-82.00%
Enterprise Value Growth (3y) 26.25%31.27%32.18%54.50%42.29%50.28%35.78%24.02%87.93%287.30%92.12%23.18%-88.35%-31.86%-31.22%-27.13%-28.66%-28.39%-28.69%34.88%-28.47%-27.71%-27.63%-38.82%1.48%5.06%10.14%-49.63%-29.40%-21.03%-60.56%-26.28%-87.08%-53.81%13.06%47.75%-25.46%23.00%-52.41%-13.32%18.64%26.87%26.98%-83.06%15.55%28.07%-69.24%-58.28%-36.62%-76.90%27.46%20.90%-78.69%-4.69%-16.20%
Enterprise Value Growth (5y) 20.09%21.25%21.97%23.41%34.70%27.67%37.72%33.41%12.22%-41.52%16.23%31.84%-46.80%-17.04%-16.85%-19.31%-16.31%-16.23%-16.38%0.00%-17.54%-16.86%-18.49%8.16%-46.46%-19.50%14.72%-1.69%-14.46%13.75%-29.48%-39.43%-1.73%3.26%-10.63%-8.42%-33.52%-1.17%-24.69%-5.18%-18.25%-8.31%19.62%-5.31%1.03%23.20%-31.66%
Enterprise Value (QoQ) 20.89%9.42%65.93%-100.58%37.41%-100.55%71.95%37.81%91.84%-1,025.81%-44.13%108.75%1,568.18%7.08%85.75%4.66%-0.92%-27.61%-124.45%757.46%-1.31%2.19%-112.83%9.65%-4.37%5.12%60.78%-147.50%11.11%18.18%48.61%-186.49%32.08%2.78%-335.71%67.70%6.60%19.57%-81.08%-60.07%27.27%-91.03%75.00%-831.54%62.25%82.44%5.43%-347.13%78.41%-523.81%25.57%40.77%47.19%-90.16%-293.97%8.53%76.67%-128.72%22.65%-187.54%53.13%56.99%3.50%-582.90%89.38%-160.00%
EPS (Basic) Growth (1y) -5.26%2,200.00%27.64%-92,300.00%-6.94%-39.05%-16.56%-127.92%-19.40%-12.50%-16.79%35.85%53.70%-158.93%30.28%100.89%-26.51%596.97%7.04%3,400.00%50.82%-29.27%-15.13%-118.81%-6.52%-25.00%0.00%516.46%29.07%-2.30%11.63%-265.65%-39.64%0.00%9.03%-162.39%26.87%41.18%-13.38%109.59%-41.18%-29.17%-155.88%235.29%36.00%-1.55%-18.42%-2.14%-67.65%-24.72%63.33%-21.01%268.18%46.03%221.21%-10.09%-103.70%23.91%232.50%-10.12%12,533.33%-21.93%62.41%
EPS (Basic) Growth (3y) -10.77%136.33%-3.95%-1,005.48%4.85%-32.27%-3.29%26.26%-3.08%36.84%5.08%30.05%19.43%27.47%5.78%61.19%1.19%66.75%-3.15%201.54%22.09%-19.67%-1.79%-48.84%-10.03%-9.85%6.77%-162.56%-0.39%11.32%1.78%-25.30%-23.34%0.00%-36.22%41.67%0.50%-0.52%-37.03%32.28%-36.27%-19.33%-30.89%37.36%17.45%2.67%36.20%-11.42%-26.91%10.85%51.51%-13.90%156.90%12.21%104.45%
EPS (Basic) Growth (5y) -4.30%103.38%4.32%235.01%5.02%2.01%-3.85%38.85%5.12%6.33%-0.31%16.61%15.50%8.70%5.73%16.60%-4.19%35.55%2.03%-161.02%6.86%-6.06%-2.20%-20.06%-11.48%-6.03%-20.96%50.88%-4.59%-0.77%-21.95%6.46%-27.65%-5.81%-17.39%21.54%3.87%1.60%-23.93%17.33%-15.27%-1.02%-0.45%15.93%49.47%0.92%37.09%
EPS (Basic) (QoQ) -106.58%2,560.00%-100.25%23,572.00%45.83%49.52%-280.53%123.64%-4.48%104.69%-593.14%108.36%3.70%94.64%-480.20%120.03%-139.76%530.30%-97.41%1,557.17%168.85%-7.32%-15.24%-28.59%26.09%11.21%-118.79%454.89%1.16%48.28%-21.77%9.99%-23.42%69.41%-216.10%140.08%26.87%84.71%-379.40%119.38%41.18%13.33%-69.07%18.88%70.00%-189.41%285.55%-51.78%23.07%-207.55%253.33%-84.06%186.36%-152.38%430.30%-25.69%13.58%-56.52%145.00%-103.06%3,900.00%16.67%-33.77%323.46%-76.14%142.70%
EPS (Weighted Average and Diluted) Growth (1y) -5.26%2,200.00%28.69%-91,738.30%-6.94%-39.05%-17.20%-127.92%-19.40%-14.06%-16.15%36.04%51.85%-160.00%29.36%100.89%-25.61%593.94%7.09%3,400.00%49.18%-29.45%-15.23%-118.81%-6.59%-25.22%-0.78%515.19%29.41%-1.16%12.60%-266.66%-39.09%-1.18%9.79%-164.00%26.87%42.86%-14.01%109.56%-41.18%-29.17%-156.30%235.38%36.00%-1.55%-18.42%-1.88%-67.65%-24.72%63.33%-21.74%268.18%46.03%221.21%-9.26%-103.70%22.83%230.00%-10.58%12,500.00%-21.24%63.64%
EPS (Weighted Average and Diluted) Growth (3y) -10.77%135.13%-3.69%-1,002.12%4.43%-32.27%-3.52%26.26%-3.08%36.56%5.12%30.05%19.00%27.87%5.50%61.15%1.20%66.38%-3.43%201.23%21.72%-19.51%-1.80%-48.90%-9.70%-9.94%7.04%-163.37%0.00%11.74%2.06%-25.07%-23.11%0.00%-36.29%41.72%0.50%-0.13%-37.03%32.28%-36.27%-19.33%-30.93%37.07%17.45%2.67%36.20%-11.34%-26.91%10.53%51.35%-14.05%156.67%12.21%104.45%
EPS (Weighted Average and Diluted) Growth (5y) -4.30%103.15%4.36%234.61%4.80%1.84%-4.00%38.85%4.87%6.09%-0.47%16.61%15.29%9.10%5.58%16.50%-3.96%35.37%2.17%-161.49%6.86%-5.94%-2.22%-19.96%-11.29%-5.87%-21.00%51.03%-4.36%-0.54%-22.05%6.72%-27.52%-5.81%-17.41%21.52%3.87%1.84%-23.93%17.33%-15.27%-1.19%-0.45%15.88%49.39%0.92%37.09%
EPS (Weighted Average and Diluted) (QoQ) -106.58%2,540.00%-100.25%23,644.00%45.83%49.52%-278.89%123.86%-4.48%103.13%-592.40%108.44%1.85%98.18%-475.59%120.03%-140.24%527.27%-97.41%1,572.42%167.21%-7.36%-15.46%-28.72%26.37%11.30%-118.76%453.99%1.18%47.67%-21.50%10.33%-22.73%68.24%-216.19%140.32%25.37%86.90%-379.40%119.38%41.18%12.50%-68.94%19.23%70.00%-189.41%285.05%-51.65%23.07%-207.55%253.33%-84.06%186.36%-152.38%427.27%-25.00%13.58%-56.52%145.00%-103.06%3,866.67%16.81%-33.61%324.52%-76.08%142.70%
FCF Margin Growth (1y) -901.00-789.00609.00451.00-606.00231.00-771.001,449.00144.001,785.00-607.00-948.00-83.00414.00-844.00-548.00515.00-2566.001,260.00349.0071.002,465.00-622.001,950.00817.00-650.00-8.00-3276.00150.00200.00608.00-65.00-841.00-1479.00-1005.00-361.00-1975.00-390.00-7090.00-1726.00-356.00-385.005,138.00-1489.00-929.00-4954.001,268.001,026.003,299.005,455.00-444.002,227.00-2519.001,156.002,372.00-459.002,987.00-1043.00669.00806.0096.00691.00-773.00
FCF Margin Growth (3y) -1362.001,226.00-769.00952.00-544.002,430.00-2222.00-47.00577.00-367.00-192.00-1147.00504.00313.00-206.001,751.001,404.00-752.00630.00-977.001,038.002,014.00-22.00-1391.00126.00-1929.00-406.00-3702.00-2666.00-1669.00-7488.00-2153.00-3172.00-2253.00-2957.00-3577.00-3260.00-5729.00-684.00-2189.002,014.00117.005,962.001,764.00-150.001,658.003,196.002,794.003,766.005,569.002,597.002,574.00563.00805.002,268.00
FCF Margin Growth (5y) -930.00-926.00-354.00752.0042.002,328.00-1584.002,251.001,465.001,447.00-822.00-2473.001,471.00-138.00393.00-1590.00713.00-2030.00232.00-1404.00-1778.00146.00-8118.00-3478.00-2206.00-2704.00-2358.00-6918.00-3951.00-7007.00-1081.00-2616.00-802.00-1752.00-2133.00-324.00-2481.00883.001,244.00-421.002,481.00230.009,004.002,111.002,933.001,307.003,092.00
FCF Margin (QoQ) -1617.003,284.00-1519.00-1049.00-1505.004,683.00-1677.00-2106.00-669.003,681.00543.00-3411.00972.001,289.00202.00-2545.001,469.0030.00498.00-1482.00-1613.003,856.00-413.00-1759.00780.00770.002,159.00-2892.00-687.001,412.00-1109.00533.00-637.001,820.00-1781.00-243.00-1275.002,293.00-1137.00-1856.00311.00-4407.004,227.00-486.00282.001,116.00-2401.0074.00-3743.007,338.00-2643.002,347.00-1586.001,439.0028.00-2400.002,090.002,654.00-2803.001,046.00-1940.004,366.00-2666.00335.00-1344.002,902.00
FCF Payout Ratio Growth (1y) 71.32%25.46%-32.57%183.19%14.36%-25.72%88.26%-82.03%-2.17%-217.21%95.35%90.05%9.17%-104.43%-279.41%302.78%-33.01%88.02%129.70%-63.62%-44.62%-725.93%283.78%-65.73%-263.24%51.90%17.46%-401.49%-81.54%-29.58%-59.12%6.81%75.98%56.25%-1,479.16%16.68%67.33%13.23%98.96%46.14%-2.45%5.38%-247.23%32.99%17.70%61.41%-150.96%-26.15%-229.63%-169.25%32.59%-155.25%69.00%-91.15%219.39%17.53%-537.40%43.02%-38.48%-91.13%-36.38%-39.00%63.74%
FCF Payout Ratio Growth (3y) 36.92%-43.79%35.35%31.70%7.37%-101.27%-104.86%11.22%-7.27%8.08%1.34%40.70%-20.44%-26.45%26.93%-20.51%-91.18%21.93%49.46%-33.44%-112.06%-72.67%22.60%-43.63%-16.57%35.15%-105.05%-63.13%47.77%21.06%-27.21%25.22%56.84%28.92%-35.65%33.00%34.94%31.83%55.15%23.07%-40.60%0.57%-80.43%-29.22%5.61%-25.70%59.00%-38.48%-86.75%-43.14%35.63%-59.05%-39.16%-14.82%47.40%
FCF Payout Ratio Growth (5y) 21.23%6.16%5.73%19.30%-8.86%-51.81%49.71%-29.71%-45.34%-25.27%36.23%-37.29%-63.04%-4.74%-0.37%-27.81%-24.96%23.05%-49.82%-18.04%5.63%-14.34%-17.74%-19.45%11.92%25.87%-17.48%-23.26%34.55%29.06%-20.20%18.78%26.26%17.89%-23.20%0.64%22.40%-10.27%15.69%0.84%-40.58%-1.38%44.57%-27.74%-48.86%-9.48%32.18%
FCF Payout Ratio (QoQ) 82.26%215.77%-877.42%82.04%53.89%204.72%859.21%-118.49%32.31%256.80%-8.43%-205.12%-110.15%196.57%-10.92%-150.24%-373.00%15.25%300.00%-116.59%57.41%310.16%145.03%-165.95%-143.20%197.66%-78.12%-798.99%67.79%338.47%-156.16%-320.89%77.01%175.22%-228.03%-8.50%58.13%-2,271.43%92.27%57.46%-11.21%71.70%-302.38%19.09%-2.72%-3.84%22.35%0.63%51.84%-575.31%60.96%-159.65%60.66%-69.07%-47.82%68.47%-142.57%205.60%-202.11%-143.71%78.32%214.01%-417.24%-73.90%77.90%234.30%
Free Cash Flow Growth (1y) -255.56%-35.48%51.24%222.58%-17.90%18.12%-46.36%461.84%0.24%68.17%-47.83%-46.37%-14.25%49.24%-157.84%-74.24%20.72%-773.00%455.08%189.83%18.93%85.68%-69.45%242.11%68.42%-140.00%-2.34%-138.29%37.50%13.00%176.00%-20.98%-363.33%-154.41%-108.12%-33.58%-210.79%-16.42%-9,460.71%-140.33%-10.30%-21.09%65.00%-60.34%-34.94%-186.43%57.63%19.00%67.73%60.65%-57.18%58.58%-240.72%44.55%188.78%-28.63%83.31%-86.67%73.47%45.85%22.03%23.99%-35.69%
Free Cash Flow Growth (3y) -61.11%29.32%-24.92%78.56%-10.35%49.05%-29.30%-8.09%3.32%-12.14%2.33%-26.29%9.78%14.07%-14.39%36.70%41.23%-44.22%45.17%-79.64%45.71%33.13%-6.27%-53.05%2.94%-74.48%-30.43%-37.84%-108.01%-37.09%-186.09%-57.19%-151.37%-53.07%-67.70%-72.66%-66.62%-59.24%-142.03%-46.15%21.69%-10.92%38.46%18.67%-14.06%14.50%37.35%24.43%43.17%25.87%64.12%33.92%23.75%7.68%44.07%
Free Cash Flow Growth (5y) -30.52%-9.36%-2.76%36.61%2.89%30.23%-29.39%50.41%25.38%13.49%-20.39%-20.35%32.04%-5.79%11.08%-26.06%10.08%-46.03%25.00%-52.08%-18.17%2.40%-53.02%-47.95%-25.67%-49.58%-56.27%-34.40%-68.03%-54.97%-38.93%-38.22%-47.22%-32.23%-30.66%-11.55%-38.45%2.50%85.20%-10.71%22.86%-7.15%18.73%17.83%28.03%2.38%21.61%
Free Cash Flow (QoQ) -463.64%186.38%-112.86%-467.74%-114.77%196.43%-89.57%-646.05%-49.16%163.17%9.21%-196.96%52.42%203.55%12.25%-306.55%78.86%-18.00%150.00%-735.59%-132.80%148.00%-59.19%-277.78%58.88%202.40%357.03%-116.41%-212.50%141.67%-279.20%73.21%-335.00%232.18%-178.55%-2.58%-138.85%95.78%-1,192.86%-138.67%10.53%-246.31%67.50%-9.54%1.78%-0.11%-48.88%7.81%-108.48%85.19%-184.63%63.27%-154.22%40.85%25.00%-202.14%58.63%194.70%-208.66%60.80%-362.71%188.00%-133.92%43.56%-351.09%174.46%
Gross Margin Growth (1y) -244.00-384.0074.003,056.00-1455.00-951.00-251.00-515.001,228.001,540.00501.00-782.00600.00410.00207.0087.00836.00804.00611.00-647.00-51.00-184.00-232.00-647.00-46.00-41.00108.00748.00126.00215.001.00277.00-180.00-173.00385.00102.00-491.00438.00-490.00-160.00-34.00-435.00-618.00289.00316.00277.00381.00-192.00-906.00-1121.00433.00252.001,014.00265.00-3.00-279.00-496.00167.00-803.00-442.00650.00-514.00635.00
Gross Margin Growth (3y) -471.00205.00324.001,759.00374.00999.00457.00-1210.002,664.002,754.001,319.00-1342.001,385.001,030.00587.00-1207.00739.00578.00488.00-545.0029.00-10.00-122.00378.00-101.001.00494.001,127.00-545.00480.00-105.00219.00-705.00-170.00-724.00232.00-209.00280.00-727.00-63.00-624.00-1280.00196.00349.00424.00-580.00812.00-219.00-388.00-689.00-372.00-469.001,168.00-82.00-171.00
Gross Margin Growth (5y) 965.001,419.001,142.001,199.001,159.001,619.00836.00-2504.002,568.002,528.001,196.00-1240.001,465.001,204.00696.00-182.00684.00620.00873.00-167.00-642.00255.00-228.00321.00-626.004.00-615.001,256.00-263.00322.00-342.00316.00-1295.00-1015.0091.00291.00-101.00-577.00-297.00-89.00-106.00-848.00-609.00-372.00578.00-927.00644.00
Gross Margin (QoQ) -344.00807.00-1119.00411.00-483.001,264.001,863.00-4100.0021.001,964.001,599.00-2356.00333.00925.00316.00-974.00142.00723.00196.00-225.00111.00530.00-1062.00371.00-23.00482.00-1477.00972.00-18.00632.00-837.00349.0071.00418.00-561.00-108.0078.00975.00-844.00-700.001,007.0047.00-514.00-575.00607.00-136.00394.00-548.00567.00-32.00-180.00-1262.00352.001,523.00-361.00-500.00-397.001,255.00-636.00-717.00266.00285.00-276.00375.00-899.001,434.00
Gross Profit Growth (1y) -3.80%-9.26%4.47%52.75%-38.86%-25.23%-13.70%-22.71%35.52%42.55%18.25%10.31%19.74%22.15%9.05%-2.73%25.07%10.68%18.90%-3.03%-14.73%-5.91%-16.07%-31.67%-3.46%-5.03%1.48%37.48%2.65%9.87%-2.51%15.94%1.61%-7.22%21.82%-5.28%2.81%5.77%-17.47%-3.38%-1.70%0.36%14.46%10.44%11.00%15.10%20.05%2.88%17.08%3.36%4.22%24.61%16.16%2.87%-10.10%-11.03%-4.20%12.05%-0.31%1.15%2.43%-2.88%20.14%
Gross Profit Growth (3y) -7.28%-1.11%2.16%9.21%-0.26%9.19%3.63%-6.05%26.61%24.44%15.31%1.33%8.49%8.35%2.86%-13.62%0.98%-0.37%0.42%-3.06%-5.46%-0.61%-6.01%2.89%0.23%-1.07%6.42%14.72%2.36%2.54%-0.67%2.00%0.89%-0.50%4.79%0.36%3.90%6.91%4.28%3.16%8.51%6.09%12.72%12.29%14.72%6.96%4.00%4.48%9.22%6.01%-2.25%3.89%4.46%3.83%2.49%
Gross Profit Growth (5y) 3.60%5.51%6.69%4.20%1.14%6.27%2.12%-11.29%10.81%11.48%5.48%-0.46%4.82%5.83%1.49%0.54%1.44%0.16%3.76%0.01%-2.46%-0.74%-3.55%-0.06%0.35%0.55%2.63%10.01%3.19%4.49%6.14%3.81%5.94%3.22%7.56%5.32%8.82%5.37%1.22%4.01%7.29%6.59%5.12%4.97%8.18%5.90%6.14%
Gross Profit (QoQ) -4.50%46.08%-30.03%-1.45%-9.93%68.19%2.31%-60.55%10.15%94.14%-8.37%-30.84%15.86%61.05%-14.52%-24.93%18.19%43.77%-23.75%-3.47%4.59%54.45%-37.82%-15.11%15.41%37.78%-49.38%19.93%13.53%47.23%-31.42%-10.45%21.52%30.63%-18.43%-21.52%10.96%71.52%-36.58%-14.82%14.16%33.83%-25.75%-13.35%16.55%52.63%-28.36%-12.91%20.86%59.20%-38.61%-0.88%6.69%60.52%-26.59%-7.60%-5.52%40.29%-27.36%-0.50%10.50%24.81%-26.29%0.75%4.77%54.40%
Interest Coverage Ratio Growth (1y) 0.24%200.29%19.94%-312.79%-25.47%6.59%-24.49%27.91%39.75%46.61%46.34%252.63%21.65%-117.03%5.81%-39.10%-37.49%874.90%7.63%41.21%60.26%-8.21%-28.92%-49.85%-14.94%-30.32%7.31%49.82%-3.17%11.72%-27.80%-106.07%-37.35%-21.06%15.15%-4,448.95%-6.53%1.56%-24.39%112.41%-26.03%-7.86%-157.44%171.76%36.99%15.49%69.40%-23.48%-42.74%-26.24%65.14%-18.80%63.12%-0.69%723.91%-14.94%-67.87%1.52%83.58%-9.09%1,184.83%-17.99%40.68%
Interest Coverage Ratio Growth (3y) 1.45%52.79%9.84%32.78%8.21%-31.35%5.35%38.73%2.05%24.61%18.56%49.07%6.81%6.60%-6.80%-24.45%-5.20%90.89%-6.37%1.99%9.70%-10.60%-18.03%-26.94%-19.79%-14.98%-3.73%-83.06%-17.23%-3.61%-14.34%-30.03%-24.34%-9.60%-35.72%158.87%-1.79%2.62%-28.72%31.20%-16.59%-7.76%-27.27%19.08%8.56%-5.43%38.65%-19.15%-33.05%-9.40%81.64%-14.37%88.84%-6.14%162.62%
Interest Coverage Ratio Growth (5y) -4.51%32.40%8.58%15.02%4.88%13.62%-2.21%19.87%7.69%4.36%4.92%24.46%0.07%-1.16%-8.91%-15.32%-12.37%44.82%-7.35%-37.57%-5.02%-10.54%-13.67%-23.77%-18.63%-10.48%-19.01%6.88%-10.49%-0.96%-16.11%-6.56%-19.42%-8.85%-15.48%63.08%-2.42%-4.57%-21.98%16.85%-21.19%-4.57%-6.84%5.48%39.50%-6.77%30.04%
Interest Coverage Ratio (QoQ) -167.63%305.35%-39.27%18.84%-32.34%145.58%-207.75%141.62%-3.23%73.96%-202.87%180.69%1.52%73.65%7.29%-35.69%-114.21%1,178.82%-38.25%-33.99%76.22%49.84%-18.99%-25.08%0.93%16.03%-42.84%27.06%-17.32%78.69%-20.19%-17.88%-4.61%15.48%-106.71%947.99%20.20%68.47%-364.91%117.42%30.60%25.42%-56.50%3.82%62.67%-178.19%305.79%-47.66%37.14%-120.72%614.56%-60.84%76.64%-109.79%1,298.59%-21.32%7.54%-38.48%63.41%-70.28%239.80%11.25%-19.08%320.00%-78.31%90.83%
Net Cash Flow Growth (1y) 31.64%34.68%493.45%15.99%64.31%35.82%-60.30%111.45%223.08%85.27%-67.77%-1,322.54%-149.11%163.46%216.44%46.54%105.45%24.24%-110.39%97.84%-666.67%-41.46%89.58%370.00%-41.18%-208.33%-440.00%-14.81%329.17%-115.38%174.07%4,243.48%-1,887.27%25.00%-240.00%-92.69%123.70%-185.71%1,110.71%-754.79%444.21%-576.67%-252.65%98.95%-76.26%62.44%201.85%-2,520.00%-153.16%63.61%-75.00%622.14%50.63%-476.58%128.18%-87.87%1,055.70%23.75%-162.15%-50.60%62.12%-131.35%175.64%
Net Cash Flow Growth (3y) 32.01%60.47%35.78%-5.56%40.03%27.24%-26.02%9.21%26.68%28.39%-28.18%-28.88%-29.10%35.02%-26.71%26.64%24.15%-40.74%-27.21%27.02%163.68%-49.86%34.20%367.08%-286.69%-55.36%-77.58%39.31%127.07%-66.50%131.96%-183.49%184.61%-143.85%-186.84%-26.10%32.12%-93.65%160.68%-55.97%-39.02%2.57%-27.02%50.82%-27.29%7.63%37.17%164.95%35.87%-16.96%-33.04%32.25%112.90%-116.67%2.37%
Net Cash Flow Growth (5y) 14.96%15.42%30.21%57.70%41.82%15.37%-14.92%15.37%23.40%40.65%-15.55%-20.18%-13.26%-1.49%-32.81%25.80%-78.01%-26.76%-15.56%16.62%138.81%-37.57%51.17%-116.71%138.14%-104.58%-143.95%-16.92%70.81%-63.63%78.84%-50.40%-37.47%-14.66%40.63%-7.30%39.60%-72.42%61.43%2.60%26.51%-32.39%-20.60%15.84%-0.70%-6.81%17.85%
Net Cash Flow (QoQ) -125.74%65.56%-154.48%65.45%-115.69%307.45%-154.34%85.32%-287.91%228.33%-84.33%57.75%-146.43%380.77%-694.52%93.66%160.00%1,300.00%-200.43%100.65%1,266.67%-217.07%79.17%-70.00%241.18%-120.83%640.00%-188.89%-8.33%-3.85%185.19%139.13%-201.82%135.71%4,895.00%-198.40%95.73%33.33%360.71%219.18%-151.50%335.83%-268.90%365.27%-164.04%46.80%98.84%6,120.00%-201.33%244.26%-129.77%-22.14%30.63%199.10%521.82%-111.55%-710.13%139.22%-66.93%809.64%-164.64%68.03%126.28%2,885.37%-192.24%110.45%
Net Income Growth (1y) 100.00%114.29%-300.00%-433.33%-3,300.00%925.00%-320.00%-240.63%-606.06%-25.09%114.29%111.01%85.03%102.79%-283.33%1,433.33%36.00%5.41%368.75%-120.51%262.50%36.15%3.74%-22.73%11.23%-53.10%-19.11%75.08%-23.45%168.38%40.07%386.49%-10.43%-85.75%24.45%172.17%-3.09%2,769.23%-21.81%53.90%
Net Income Growth (3y) -210.72%-149.71%-450.69%-998.62%25.99%128.94%-84.20%-3.23%97.89%-35.45%26.76%31.18%81.80%-56.32%-29.40%-29.44%84.20%162.36%19.67%5.53%42.21%-8.63%-43.61%12.13%57.98%-12.74%122.20%10.87%141.01%
Net Income Growth (5y) -56.32%95.13%-74.11%110.16%66.38%15.44%42.57%15.01%-1.68%-50.13%134.56%210.80%183.30%116.19%65.41%47.60%2.72%41.48%
Net Income (QoQ) -333.33%85.71%0.00%700.00%-83.33%-500.00%-60.00%203.13%-3,312.12%92.08%-29.76%-53.21%-694.01%100.90%0.00%-308.33%248.00%-159.46%936.36%-108.70%343.75%-118.60%112.50%-300.00%63.38%-169.54%328.10%-47.46%24.48%-182.27%306.73%-77.85%114.71%-125.34%735.14%-22.34%12.05%-48.17%98.58%-87.65%878.85%13.36%-29.29%265.69%-73.32%123.12%
Net Income towards Common Stockholders Growth (1y) -333.33%-71.43%-1,600.00%-92,300.00%-385.71%-291.67%-5,858.82%-127.92%-4,958.82%-4,436.17%-116.09%35.85%115.06%95.03%97.72%100.89%-32.05%605.66%1,060.00%3,400.00%69.89%-29.29%-12.29%-118.81%-6.02%-26.12%0.00%516.46%28.83%-0.71%11.64%-265.65%-39.78%-0.72%9.15%-162.39%27.52%42.03%-8.19%110.00%-34.17%-18.88%-161.15%267.83%41.53%0.00%-18.40%-0.57%-67.57%-24.21%62.46%-20.65%269.05%46.89%221.09%-8.92%-103.55%24.01%232.90%-10.05%13,145.45%-21.87%61.24%
Net Income towards Common Stockholders Growth (3y) -731.71%-572.82%-1,198.42%-1,005.48%239.12%-106.72%-43.28%26.26%92.89%137.55%35.25%30.05%29.54%29.62%29.91%61.19%2.75%66.81%118.42%201.54%27.17%-19.65%-0.70%-48.84%-10.00%-10.03%6.81%-162.56%-0.36%11.87%3.81%-24.25%-20.34%4.58%-37.73%43.66%5.91%4.83%-38.64%33.25%-32.90%-14.97%-31.46%42.64%19.21%3.64%36.41%-10.43%-26.88%11.35%52.02%-13.37%157.55%12.48%104.08%
Net Income towards Common Stockholders Growth (5y) 125.78%139.36%244.04%235.01%113.84%101.94%92.98%38.85%59.32%51.41%19.29%16.61%17.19%16.33%17.24%16.60%-3.39%35.71%65.08%-161.02%9.57%-6.07%-0.38%-19.38%-9.35%-3.45%-21.83%53.99%-1.62%2.58%-22.95%9.71%-25.34%-2.82%-17.84%22.53%7.30%5.10%-21.29%17.76%-15.32%2.29%1.84%18.91%50.97%1.53%37.35%
Net Income towards Common Stockholders (QoQ) -333.33%85.71%0.00%-600.00%-71.43%-41.67%-5,335.29%96.32%-38.24%-2,055.32%-107.90%18.33%-23.95%-2.67%38.28%119.17%-140.93%52.83%124.00%1,366.67%204.55%-10.45%-12.50%-28.81%26.76%11.08%-118.76%455.70%-0.36%50.36%-21.85%10.03%-23.20%69.06%-215.96%140.00%26.61%85.87%-378.75%119.44%41.01%20.15%-69.64%27.97%73.77%-190.57%282.64%-50.76%22.78%-207.23%253.37%-83.94%186.90%-153.11%424.22%-25.30%14.19%-56.21%143.87%-102.91%4,090.91%17.54%-34.11%322.06%-76.10%142.57%
Net Margin Growth (1y) -36.00-19.00-42.00-3007.00-127.00-148.00-2944.00-5356.00-6970.00-7844.00-2873.003,952.008,106.007,688.005,736.004,456.00-383.002,125.001,228.001,308.00589.00-474.0017.00-1686.00-39.00-295.00-1.001,478.00318.00-71.00162.00-2833.00-620.0043.00-78.00-3060.00134.00414.0057.005,234.00-329.00-329.00-1879.001,185.00219.00-105.00-23.00-96.00-663.00-358.00399.00-537.00570.00292.00574.00-13.00-809.00119.00662.00-167.003,792.00-257.00455.00
Net Margin Growth (3y) -7133.00-8011.00-5860.00-4412.001,009.00-304.00-81.003,052.00754.001,969.004,091.009,716.008,312.009,339.006,981.004,078.00168.001,356.001,244.001,100.00868.00-840.00178.00-3041.00-340.00-323.0083.00-4415.00-167.00386.00141.00-659.00-814.00127.00-1900.003,359.0025.00-21.00-1845.006,323.00-773.00-793.00-1504.00552.00126.00-172.00950.00-646.00-902.0053.001,636.00-717.003,554.00154.001,692.00
Net Margin Growth (5y) 591.001,802.001,105.001,352.001,215.001,347.001,164.002,673.001,304.001,200.004,107.009,508.008,592.008,974.007,142.002,722.00-134.001,328.001,328.00-4793.00383.00-383.00157.00-867.00-534.00-239.00-1739.002,004.00-277.00-49.00-1761.00429.00-1258.00-336.00-1525.002,726.00-69.00-87.00-872.005,772.00-1011.00-382.00-267.00372.003,110.00-310.002,067.00
Net Margin (QoQ) -35.0022.00-1.00-22.00-19.00-1.00-2966.002,858.00-40.00-2797.00-5378.001,245.00-914.002,174.001,447.005,399.00-1332.00222.00167.00561.001,176.00-675.00247.00-158.00113.00-185.00-1456.001,489.00-143.00109.0023.00329.00-532.00342.00-2973.002,543.00130.00221.00-5954.005,737.00410.00-135.00-778.00174.00409.00-1685.002,286.00-791.0084.00-1603.002,214.00-1358.00390.00-846.001,278.00-252.00111.00-563.00690.00-1047.001,039.00-20.00-139.002,912.00-3010.00692.00
Operating Income Growth (1y) -9.95%196.43%12.24%-5.69%-13.05%23.65%-12.41%6.28%-10.16%-3.23%-5.56%73.86%26.48%-116.90%10.66%-33.99%-32.72%909.86%10.77%37.23%62.54%-8.87%-30.43%-50.94%-16.73%-27.29%14.31%66.47%5.13%23.36%-20.43%-106.71%-29.94%-10.64%33.63%-5,271.05%6.67%19.05%-13.94%114.06%-14.20%0.00%-159.59%176.66%32.12%17.00%66.23%-21.79%-35.09%-13.85%57.03%23.03%139.38%43.65%994.55%3.53%-60.48%24.31%102.24%-0.13%771.02%-13.89%43.92%
Operating Income Growth (3y) -11.06%46.65%-2.45%20.34%-0.40%-30.10%-2.91%6.85%-8.56%9.83%5.00%16.35%11.42%7.65%-5.17%-23.69%-3.07%94.57%-4.14%3.87%12.48%-6.50%-14.15%-27.13%-15.03%-7.11%6.72%-100.02%-7.72%9.48%-2.91%-20.26%-13.77%2.08%-39.00%183.95%6.53%11.68%-29.53%32.08%-9.72%0.27%-27.78%38.59%27.09%13.13%48.85%-0.13%-15.00%15.44%113.80%8.35%101.98%15.42%203.79%
Operating Income Growth (5y) -9.76%29.05%2.62%9.56%1.56%8.34%-6.74%-3.86%0.68%-2.57%-1.64%5.17%3.90%2.28%-4.96%-15.43%-7.68%51.25%-1.30%-43.29%1.24%-2.76%-6.16%-16.16%-10.91%-0.93%-21.28%18.49%-2.29%8.95%-16.91%1.87%-11.27%1.41%-15.99%85.74%13.44%11.51%-7.81%19.01%-6.99%12.47%9.36%22.45%47.86%9.16%42.02%
Operating Income (QoQ) -165.82%310.99%-42.84%13.44%-29.52%145.58%-51.97%4.59%0.23%73.96%-41.72%-11.59%7.97%69.76%7.29%-35.69%-114.43%1,211.27%-35.99%-34.46%73.72%52.00%-20.71%-22.37%-2.60%16.03%-44.08%31.76%-14.96%82.41%-18.56%-16.78%-0.21%17.66%-106.87%968.42%27.27%75.95%-376.18%117.25%42.05%27.20%-54.87%5.23%65.56%-175.80%309.50%-49.75%46.62%-121.88%585.16%-58.29%94.59%-110.91%1,489.09%-18.85%16.77%-32.04%60.77%-69.03%267.35%10.56%-20.60%170.13%-63.68%84.77%
Operating Margin Growth (1y) -194.002,565.00180.00-90.00167.00492.00-48.00399.00-328.00-189.00-318.00752.00259.00-1816.0083.00-784.00-738.002,140.0014.00509.001,010.00-105.00-391.00-773.00-306.00-430.00229.00510.0076.00213.00-339.00-2081.00-625.00-93.00225.00-6665.00-41.00286.00-31.007,749.00-164.00-104.00-2516.001,549.00266.0091.00575.00-651.00-695.00-507.00136.0038.00911.00569.001,152.00232.00-963.00249.00867.00-151.004,999.00-370.00577.00
Operating Margin Growth (3y) -356.002,868.00-187.001,061.0097.00-1514.00-283.00367.00-808.00134.00-221.00477.00531.00219.00-294.00-1048.00-33.001,605.00-147.00247.00781.00-321.00-500.00-2343.00-855.00-310.00115.00-8235.00-590.00406.00-145.00-996.00-830.0089.00-2322.002,633.0061.00273.00-1973.008,647.00-594.00-521.00-1805.00936.00481.00153.001,862.00-381.00-747.00311.002,155.00119.004,947.00448.002,596.00
Operating Margin Growth (5y) -835.003,191.00-90.00786.00369.00521.00-660.00103.00-103.00-400.00-383.00214.00302.002.00-403.00-2618.00-582.001,725.00-261.00-8499.00115.00-128.00-306.00-1259.00-1059.00-128.00-2432.001,063.00-488.00393.00-2087.00-98.00-1260.00-328.00-1611.002,020.00276.00334.00-685.008,917.00-646.00298.00213.001,017.004,517.0032.003,307.00
Operating Margin (QoQ) -3251.003,380.00-657.00333.00-492.00995.00-927.00590.00-167.00456.00-480.00-137.00-28.00326.00591.00-631.00-2102.002,226.00-276.00-585.00775.00100.00219.00-84.00-340.00-186.00-163.00384.00-464.00473.00118.00-50.00-327.00-79.00-1624.001,405.00205.00239.00-8514.008,029.00532.00-78.00-734.00116.00591.00-2490.003,331.00-1167.00417.00-2006.002,106.00-1212.00605.00-1363.002,008.00-339.00263.00-780.001,088.00-1534.001,475.00-163.0070.003,617.00-3894.00785.00
Profit After Tax Growth (1y) -8.65%2,325.00%18.69%-21.59%-3.70%-37.36%-19.17%-571.35%-16.24%-7.17%-10.33%196.78%45.92%-145.41%27.75%-62.93%-21.68%506.38%7.38%34.88%41.96%6.28%-22.71%-111.58%-4.09%-23.65%11.36%838.30%28.52%-0.32%11.09%-253.89%-38.27%-3.56%8.58%-168.54%27.27%41.61%-7.72%112.06%-30.84%-17.54%-148.21%219.08%36.15%3.74%-22.73%3.44%-53.10%-19.11%75.08%-17.69%168.38%40.07%386.49%-10.43%-85.75%24.45%172.17%-3.09%2,769.23%-21.81%53.90%
Profit After Tax Growth (3y) -9.68%146.28%-4.89%52.94%5.58%-31.31%-2.53%19.14%-1.45%19.65%7.15%35.43%17.51%25.18%1.97%-27.20%2.17%74.33%-2.59%4.85%20.51%-6.83%-1.49%-49.11%-8.70%-9.80%10.34%-212.48%0.33%10.83%3.64%-20.71%-18.40%4.04%-35.41%44.76%6.22%6.60%-36.55%33.85%-23.85%-11.55%-29.01%39.54%19.67%5.53%42.21%-8.63%-43.61%12.13%57.98%-10.60%122.20%10.87%141.01%
Profit After Tax Growth (5y) -3.38%91.68%3.37%12.33%5.53%2.66%-5.13%-17.75%5.44%6.81%1.15%19.27%14.87%8.34%5.57%-21.59%-3.29%38.90%2.20%-46.57%6.58%2.01%-0.85%-15.69%-7.70%-3.04%-21.04%68.90%-1.00%3.09%-21.60%10.47%-19.08%-1.13%-16.52%23.56%8.57%6.54%-17.18%18.06%-29.94%3.82%2.82%18.72%47.60%2.72%41.48%
Profit After Tax (QoQ) -106.02%2,875.00%-48.87%7.05%46.50%48.03%-66.22%31.46%-4.70%91.03%-296.95%123.36%5.61%84.54%112.57%-64.78%-132.87%619.15%-38.32%-25.58%70.54%37.17%-22.52%-21.67%27.67%-0.25%-111.60%748.94%1.64%45.48%-23.06%12.97%-21.17%62.14%-206.59%145.32%23.14%82.55%-363.60%121.48%37.01%18.96%-65.54%23.12%63.38%-169.54%328.10%-47.46%24.48%-182.27%292.26%-76.18%114.71%-125.34%735.14%-22.34%12.05%-48.17%98.58%-87.65%878.85%13.36%-29.29%265.69%-73.32%123.12%
Property, Plant & Equipment (Net) Growth (1y) 16.55%13.72%11.33%37.15%36.52%35.08%-8.42%6.40%5.67%5.58%9.51%-5.92%-11.63%-11.96%0.60%0.23%6.77%7.42%8.29%8.29%7.53%6.81%6.38%6.27%6.08%5.93%5.46%4.80%4.85%4.77%5.54%5.56%6.18%6.46%5.88%6.45%6.48%6.99%7.10%7.32%7.40%7.48%8.03%7.73%7.54%7.07%5.98%5.63%5.52%5.72%5.50%6.22%5.09%4.67%4.86%4.65%5.56%5.89%5.65%6.11%6.36%5.99%
Property, Plant & Equipment (Net) Growth (3y) 18.91%17.49%3.74%11.14%8.43%7.88%0.30%0.11%-0.10%-0.05%6.06%0.70%0.48%0.34%5.04%4.87%6.79%6.72%6.70%6.45%6.15%5.84%5.79%5.54%5.70%5.72%5.63%5.60%5.84%6.07%6.17%6.44%6.69%6.97%7.00%7.16%7.14%7.18%7.03%6.89%6.82%6.75%6.49%6.52%6.05%5.81%5.44%5.49%5.39%5.42%5.33%5.66%5.67%5.51%
Property, Plant & Equipment (Net) Growth (5y) 9.67%8.93%4.00%8.31%7.91%7.57%3.05%2.92%2.61%2.47%6.00%2.61%2.45%2.31%5.22%5.00%6.28%6.28%6.31%6.27%6.22%6.19%6.07%6.08%6.20%6.32%6.40%6.37%6.49%6.55%6.50%6.53%6.62%6.74%6.49%6.66%6.40%6.38%6.29%6.30%6.22%6.16%6.00%6.06%6.01%5.86%
Property, Plant & Equipment (Net) (QoQ) 5.59%29.88%-17.40%2.90%3.02%27.14%1.75%2.43%1.94%-13.80%18.22%1.72%1.85%-10.59%1.56%-4.45%1.47%2.17%1.19%1.77%2.09%3.00%1.19%1.06%1.41%2.58%1.08%0.88%1.27%2.12%0.45%0.93%1.20%2.87%0.47%1.52%1.46%2.32%1.01%1.56%1.94%2.43%1.21%1.64%2.01%2.95%0.93%1.46%1.56%1.90%0.59%1.36%1.75%1.69%1.28%0.29%1.34%1.87%1.08%1.17%1.65%1.64%1.52%1.40%1.29%
Return on Assets Growth (1y) -1.000.000.000.000.00-2.00-2.00-2.00-3.00-1.00-1.00-1.000.004.004.004.003.000.000.000.000.000.000.000.000.000.000.000.000.000.001.000.001.001.001.000.000.000.000.000.000.000.001.001.000.000.000.000.002.002.002.00
Return on Assets Growth (3y) -3.00-4.00-4.00-3.00-3.000.000.000.000.003.003.003.003.004.004.003.003.000.000.000.000.000.000.000.000.000.001.000.001.001.001.001.001.001.001.000.000.000.001.001.002.002.002.00
Return on Assets Growth (5y) 0.000.000.000.000.000.000.000.000.002.002.002.003.000.000.000.000.000.001.000.001.001.001.001.001.001.001.001.002.001.001.002.003.002.003.00
Return on Assets (QoQ) -1.000.000.000.000.000.000.000.00-2.000.000.000.00-1.000.000.000.003.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.001.000.001.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.002.000.000.00
Return on Capital Employed Growth (1y) 2.001.001.000.00-1.000.000.00-1.000.000.001.000.001.00-1.00-2.000.000.002.002.001.000.00-1.00-2.00-2.00-1.000.000.001.000.00-1.00-2.00-2.00-1.00-4.00-4.00-4.00-4.004.004.004.002.00-1.00-1.00-1.001.000.000.000.00-1.000.001.001.002.001.000.000.000.000.003.003.003.00
Return on Capital Employed Growth (3y) 0.002.002.00-1.000.00-1.00-1.000.001.001.001.001.001.00-1.00-2.00-1.00-1.000.001.00-1.00-1.00-2.00-3.00-3.00-2.00-5.00-5.00-5.00-5.00-2.00-2.00-2.00-3.00-1.00-1.000.000.003.003.003.003.00-1.000.000.002.002.001.001.001.002.004.004.004.00
Return on Capital Employed Growth (5y) 1.002.002.000.000.00-1.00-1.00-1.00-1.000.000.000.000.00-2.00-3.00-2.00-2.00-5.00-5.00-6.00-6.00-3.00-3.00-3.00-4.00-2.00-2.00-2.00-1.00-2.00-2.00-3.00-2.00-1.000.000.001.005.004.004.005.001.003.003.005.00
Return on Capital Employed (QoQ) 0.000.002.000.000.000.000.000.000.000.000.000.001.001.00-1.000.00-1.000.002.000.000.000.000.00-1.00-1.000.000.000.001.000.000.000.00-1.000.000.000.00-4.000.000.000.004.000.000.00-2.001.000.000.000.000.000.000.000.000.000.000.001.000.00-1.000.001.000.002.000.001.00
Return on Equity Growth (1y) -2.000.000.00-1.000.00-9.00-10.00-10.00-12.00-5.00-4.00-3.000.0015.0014.0015.0013.001.002.00-1.00-1.00-1.00-1.000.00-1.000.000.000.000.001.003.002.004.002.003.000.00-1.00-1.000.00-1.001.002.003.003.000.000.000.001.0010.009.008.00
Return on Equity Growth (3y) -14.00-14.00-14.00-13.00-12.000.000.002.002.0011.0012.0011.0012.0015.0014.0013.0012.000.000.00-1.00-1.000.000.000.000.001.003.002.005.004.004.005.005.003.006.002.000.001.003.003.0012.0011.0011.00
Return on Equity Growth (5y) -1.001.002.000.001.000.000.001.000.009.0010.0010.0012.000.000.00-1.00-1.000.003.001.005.005.005.005.006.005.004.005.008.006.006.008.0015.0012.0015.00
Return on Equity (QoQ) -2.000.000.000.000.000.000.000.00-9.00-1.000.00-1.00-3.000.001.001.0012.000.001.000.000.000.00-1.000.000.000.000.000.000.000.000.000.000.000.000.002.00-2.004.000.000.000.000.00-1.000.001.00-1.001.001.002.000.00-2.001.002.000.008.00-1.001.00
Return on Invested Capital Growth (1y) -6.00-2.00-2.00-4.00-2.00-1.00-1.00-1.00-1.002.004.004.005.00-2.00-4.00-1.00-2.002.002.000.000.00-2.00-3.00-3.00-2.002.002.002.002.00-3.00-4.00-4.00-5.00-5.00-4.00-3.00-3.007.007.006.0014.00-1.00-1.00-1.00-10.00-1.00-1.000.001.000.000.000.000.001.000.000.000.001.003.002.002.00
Return on Invested Capital Growth (3y) -9.00-1.001.00-1.002.000.00-1.002.002.002.002.003.003.00-3.00-4.00-4.00-4.001.001.00-1.000.00-4.00-5.00-5.00-5.00-6.00-6.00-5.00-6.00-1.00-1.00-2.006.001.002.001.001.005.005.005.006.00-3.00-2.00-1.00-9.000.000.000.001.001.003.003.002.00
Return on Invested Capital Growth (5y) -6.00-1.00-1.00-2.000.00-1.00-1.00-1.000.001.002.002.003.00-5.00-7.00-6.00-7.00-7.00-7.00-8.00-8.00-1.00-2.00-3.006.000.00-1.00-1.00-1.00-3.00-3.00-3.00-2.000.001.001.002.005.005.005.006.00-1.001.001.00-6.00
Return on Invested Capital (QoQ) -4.000.001.00-2.00-1.000.00-1.00-1.001.000.00-1.000.004.002.00-1.001.00-3.000.002.000.000.000.000.000.00-2.000.000.000.002.000.000.000.00-4.00-1.000.000.00-4.000.000.000.007.000.00-1.008.00-8.000.000.00-1.000.000.000.001.00-1.000.000.000.000.000.000.001.000.002.000.001.00
Return on Sales Growth (1y) 0.000.000.000.00-1.00-1.001.00-42.00-3.00-3.00-5.00-1.004.005.004.0045.00-1.006.000.000.002.00-6.002.00-2.00-2.000.00-1.001.000.000.000.007.0011.00-5.002.00-1.000.001.00-6.00-4.004.00-7.006.003.006.000.00-8.001.007.00-1.0038.00-3.004.00
Return on Sales Growth (3y) -4.00-4.00-4.00-43.000.000.00-1.001.000.007.00-1.0043.005.004.006.0043.000.000.001.00-1.001.00-6.000.001.000.000.000.008.0012.00-5.0017.003.007.00-2.002.00-1.0010.00-6.00-9.001.0017.00-8.0036.001.0017.00
Return on Sales Growth (5y) -1.006.000.001.001.000.001.000.001.001.00-1.0043.004.004.005.000.001.00-6.001.006.0011.00-6.0018.0010.0011.00-6.0018.003.007.00-2.0010.001.0011.0011.0032.00-3.0021.00
Return on Sales (QoQ) 0.000.000.000.000.000.000.00-1.000.002.00-43.0039.00-1.000.00-39.0044.000.00-1.002.00-2.007.00-6.002.000.00-1.001.00-1.000.000.000.001.000.000.000.00-1.000.000.004.00-17.0023.00-8.001.00-16.0024.00-15.004.00-9.0013.00-2.001.00-6.007.00-10.0010.00-1.00-1.0029.00-30.007.00
Revenue Growth (1y) -0.07%-3.28%3.38%0.62%-20.53%-10.65%-10.53%-17.99%8.15%8.33%10.18%21.57%8.99%14.81%6.05%-3.82%11.17%-0.98%10.00%5.81%-14.15%-3.58%-13.61%-24.82%-2.87%-4.50%0.11%23.20%0.94%6.77%-2.52%11.65%4.10%-5.06%16.26%-6.55%10.14%-0.11%-12.37%-1.30%-1.20%6.22%24.14%6.30%6.09%10.98%14.10%5.51%34.05%20.90%-1.34%20.56%-0.05%-1.10%-10.06%-7.72%2.82%9.38%10.61%7.50%-6.55%4.77%10.56%
Revenue Growth (3y) -4.95%-2.18%0.63%0.11%-2.16%3.58%1.49%-1.39%9.43%7.19%8.73%7.35%1.32%3.11%0.26%-8.54%-2.49%-3.03%-1.65%-0.67%-5.58%-0.57%-5.53%1.12%0.69%-1.08%4.30%8.73%4.99%0.42%-0.23%0.98%4.24%0.25%8.14%-0.66%4.90%5.60%7.47%3.45%12.00%12.54%11.80%10.58%12.44%9.89%0.41%5.49%11.27%9.36%-0.62%6.15%-1.34%4.26%3.22%
Revenue Growth (5y) 0.80%1.25%3.52%0.42%-2.22%1.19%-0.13%-5.27%1.79%2.55%2.14%2.76%0.39%2.25%-0.33%1.02%-0.52%-1.56%1.51%0.44%-0.71%-1.39%-3.00%-0.94%2.12%0.54%4.30%6.16%3.94%3.61%7.06%2.92%10.01%6.21%7.32%4.52%9.12%7.09%1.95%4.25%7.63%9.05%6.81%6.05%6.44%8.75%4.37%
Revenue (QoQ) 0.78%29.29%-16.76%-7.87%-2.46%38.20%-18.98%-27.24%9.67%38.38%-25.73%-4.05%9.86%40.75%-18.05%-13.99%15.73%30.01%-25.68%-0.58%3.08%44.43%-28.51%-19.33%15.76%29.40%-37.79%4.23%13.81%35.65%-23.44%-14.60%20.38%23.84%-12.31%-20.37%9.79%51.65%-29.52%-6.15%-0.42%33.04%-20.61%-6.06%7.06%55.47%-32.02%-6.24%11.99%59.85%-37.14%19.12%1.01%30.44%-23.18%-1.25%-0.05%18.62%-21.18%10.04%6.33%19.95%-23.40%-4.34%19.21%26.57%
Share-based Compensation Growth (1y) 40.00%-10.00%0.00%233.33%0.00%-11.11%-22.22%-275.00%214.29%0.00%-42.86%585.71%45.45%-37.50%-25.00%-76.47%31.25%80.00%100.00%513.73%140.00%-75.44%-54.84%-96.81%-54.17%-42.86%-67.86%310.00%-36.36%0.00%-92.68%
Share-based Compensation Growth (3y) 63.86%-7.17%-23.69%137.13%65.97%-17.79%-30.66%25.99%81.71%4.00%-5.01%16.81%25.99%236.20%97.89%95.33%38.67%67.11%-7.02%-11.21%-48.03%-78.76%
Share-based Compensation Growth (5y) 53.06%-2.09%-7.79%48.76%4.56%74.73%61.12%70.07%24.57%47.58%-3.81%-20.76%17.08%39.77%2.38%-0.48%-4.90%21.67%
Share-based Compensation (QoQ) 100.00%-10.00%-133.33%333.33%28.57%0.00%-55.56%75.00%14.29%-12.50%-200.00%414.29%-63.64%-50.00%750.00%-5.88%-84.38%-40.00%166.67%425.00%-78.57%-33.33%-80.39%1,040.00%-45.61%404.84%-92.33%16.67%0.00%-64.29%10.00%45.45%-43.75%355.56%-82.93%128.57%
Shareholder's Equity Growth (1y) 3.00%4.92%4.43%6.61%5.97%4.33%-3.55%-0.87%1.60%-0.22%0.95%-2.57%-7.01%-4.81%4.47%6.13%11.66%11.50%11.04%9.13%7.61%6.76%3.13%4.46%3.41%3.25%5.97%4.09%7.23%3.90%-2.26%-2.48%-5.59%-2.20%-8.76%-8.42%-7.58%7.45%22.48%22.21%27.36%1.93%2.92%10.80%5.27%6.98%11.54%2.37%2.09%3.29%-1.50%-0.47%0.11%1.61%2.41%0.38%0.98%3.05%-1.14%6.71%5.56%6.75%
Shareholder's Equity Growth (3y) 3.51%2.98%0.56%0.98%0.04%-0.30%0.57%0.83%1.80%1.93%5.40%4.11%3.77%4.25%6.16%6.56%7.51%7.11%6.66%5.87%6.07%4.62%2.22%1.97%1.54%1.61%-1.87%-2.40%-2.19%2.97%2.99%2.96%3.58%2.32%4.78%7.44%7.41%5.42%12.03%11.50%11.03%4.05%4.18%4.13%2.47%3.94%4.01%0.75%1.06%2.65%-0.09%2.16%2.19%3.78%
Shareholder's Equity Growth (5y) 2.86%3.00%3.36%3.58%3.77%3.36%3.10%3.16%3.26%3.14%5.06%4.18%4.38%3.98%4.38%4.20%4.69%4.54%1.59%1.17%0.81%3.77%3.60%3.48%4.26%2.82%3.56%4.71%4.64%3.55%4.63%4.36%3.61%3.43%4.79%4.79%4.84%4.22%7.24%6.73%6.71%3.35%2.74%3.87%2.78%4.32%
Shareholder's Equity (QoQ) 2.16%0.01%-0.21%1.02%4.06%-0.45%1.87%0.41%2.46%-7.97%4.70%2.91%0.63%-6.90%1.05%-1.78%3.01%2.18%2.66%3.34%2.86%1.76%0.89%1.90%2.05%-1.70%2.20%0.88%1.88%0.89%0.39%3.92%-1.28%-5.09%0.17%0.60%2.27%-11.46%0.53%1.53%18.90%0.93%0.31%5.80%-4.85%1.92%7.99%0.52%-3.30%6.25%-0.88%0.24%-2.16%1.32%0.15%0.83%-0.70%2.12%-1.83%1.44%1.34%-2.03%5.96%0.34%2.49%
Tax Rate Growth (1y) 672.00-16456.00-241.005,582.00-1504.008,623.00335.00-3557.00858.00816.00212.00-6744.00-619.002,286.00-1076.004,271.00-3479.00-3741.00295.00887.003,427.00-1657.00-1273.009,112.00-1659.00-2115.00418.00-10034.00-1977.002,745.00-3699.00-23304.00-333.00-1088.002,921.0024,941.00-4245.00-1956.00-1782.00-9697.00-797.002,381.005,777.006,999.005,094.001,471.00-4430.00-5044.00-5373.00-1351.006,275.005,557.007,134.00875.00-8382.0029.0018,181.00-70.002,271.00-1300.00-16215.00-1403.00592.00
Tax Rate Growth (3y) 26.00-7017.00306.00-4719.00-1265.0011,725.00-530.00-6030.00-3240.00-638.00-569.00-1586.00-671.00-3112.00-2054.0014,270.00-1711.00-7513.00-560.00-35.00-210.00-1026.00-4554.00-24226.00-3969.00-457.00-360.00-8397.00-6555.00-298.00-2560.00-8061.00-5375.00-662.006,916.0022,242.0052.001,897.00-434.00-7742.00-1076.002,502.007,623.007,513.006,856.00995.00-6536.00542.0019,942.00-546.00165.004,286.009,099.00-599.00-5518.00
Tax Rate Growth (5y) -4071.00-8472.00-475.00440.00-1317.006,327.00-1507.003,969.00-1472.00-4410.00-1424.00-2507.00-4307.00-2481.00-5335.00-19068.00-4021.00-5855.00-1338.001,602.00-4787.00-4070.00-3415.00-8982.00-9012.00-32.003,635.00-11096.00-2258.003,554.00-1212.00-6105.00-5654.00-542.008,762.0022,756.001,813.001,420.00-2541.00-2156.0024,239.003,306.001,513.006,241.008,821.00-478.00-3673.00
Tax Rate (QoQ) 7,130.00-6843.00-1057.001,442.00-9999.009,373.004,766.00-5644.00128.001,085.00874.00-1229.0087.00480.00-6082.004,896.002,991.00-2882.00-734.00-2854.002,729.001,154.00-143.00-314.00-2354.001,538.0010,242.00-11085.00-2810.004,071.00-209.00-3029.001,912.00-2373.00-19815.0019,943.001,158.001,635.002,205.00-9243.003,447.001,809.00-5710.00-343.006,625.005,206.00-4489.00-2248.003,002.00-696.00-5103.00-2577.007,024.006,931.00-5820.00-1000.00765.00-2326.002,590.0017,152.00-17486.0016.00-981.002,236.00-2674.002,011.00
Total Debt Growth (1y) -0.43%9.37%16.40%13.75%14.96%9.90%-26.41%12.59%6.59%5.18%1.54%-33.47%-31.92%-24.61%10.84%8.38%15.45%6.71%10.54%15.65%13.43%5.48%0.46%-3.84%-8.16%-6.80%-0.83%8.94%5.14%11.14%22.23%9.52%17.00%17.42%9.38%20.00%19.35%22.63%19.95%22.78%18.55%14.63%19.64%11.20%26.87%27.40%20.40%19.09%6.25%6.72%11.74%17.18%18.31%15.33%11.38%9.53%7.67%7.33%7.78%10.71%8.26%4.38%
Total Debt Growth (3y) 6.85%8.13%-4.54%-5.20%-5.87%-4.48%-6.09%-6.72%-5.73%-5.42%7.55%-5.88%-3.76%-5.33%7.17%6.42%6.34%1.61%3.27%6.60%3.08%3.00%6.79%4.68%4.15%6.75%9.86%12.70%13.65%16.97%17.05%17.29%18.30%18.18%16.22%17.89%21.53%21.44%19.99%17.59%16.91%15.94%17.19%15.77%16.83%16.17%14.43%15.19%10.61%9.72%10.29%12.42%11.31%8.92%
Total Debt Growth (5y) -0.84%0.34%1.28%1.32%1.78%-0.39%-1.66%-2.02%-2.69%-3.62%4.39%-2.67%-2.95%-2.55%8.33%7.53%8.15%6.49%8.05%9.75%8.87%9.49%9.83%11.07%9.83%11.33%13.73%14.34%17.17%18.51%18.23%16.40%17.41%17.55%16.13%17.98%17.67%17.12%16.55%15.85%15.27%14.04%14.08%13.48%13.20%11.93%
Total Debt (QoQ) -3.16%-4.22%4.51%2.71%6.37%1.94%2.13%3.80%1.69%-31.74%56.26%-1.73%0.35%-34.10%2.37%0.56%11.12%-3.10%0.10%7.12%2.71%0.37%4.72%5.06%-4.49%-4.40%0.24%0.34%-3.07%1.72%10.11%-3.16%2.47%11.87%-1.35%3.45%2.85%4.21%8.23%2.89%5.67%1.93%10.79%-0.65%2.18%6.38%2.97%13.34%2.61%0.53%1.85%1.12%3.07%5.27%6.81%2.09%0.47%1.67%5.03%0.36%0.16%2.10%7.88%-1.87%-3.43%