Firstenergy Growth Metrics (2009-2025) | FE

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) 1.55%0.47%0.10%1.36%42.51%38.10%40.24%33.43%-1.80%0.95%0.13%6.50%5.73%4.39%3.55%-0.14%1.59%2.45%1.50%2.24%1.27%1.52%1.38%1.05%1.57%-1.48%0.06%-17.17%-18.00%-15.71%-16.00%-2.06%-10.22%-10.05%-9.64%-5.19%4.37%4.91%5.23%5.59%3.95%3.72%3.45%5.11%4.82%4.62%2.13%2.18%1.13%1.71%2.27%1.49%4.17%4.31%5.84%5.77%10.37%8.41%6.92%6.72%2.87%6.29%10.10%
Assets Growth (3y) 12.43%11.88%12.02%12.94%13.95%13.32%13.29%12.38%1.80%2.59%1.72%2.83%2.85%2.78%2.14%1.05%1.48%0.82%0.98%-5.06%-5.51%-5.53%-5.19%-6.41%-9.23%-9.27%-8.76%-8.38%-8.41%-7.35%-7.21%-0.66%-0.87%-0.72%-0.55%1.71%4.38%4.41%3.60%4.28%3.29%3.34%2.62%2.91%3.36%3.54%3.40%3.13%5.16%4.77%4.99%4.63%5.75%6.32%7.61%
Assets Growth (5y) 8.83%8.42%8.12%8.02%8.77%8.64%8.39%7.95%1.65%1.55%1.32%-1.87%-1.95%-2.05%-2.18%-3.50%-5.11%-4.92%-4.81%-4.50%-4.60%-4.47%-4.12%-3.88%-4.10%-4.06%-3.73%-3.12%-3.49%-2.90%-3.34%1.04%0.64%0.81%0.54%1.76%3.68%3.85%3.77%4.01%4.85%4.53%4.11%4.23%4.63%5.04%5.41%
Assets (QoQ) 2.23%1.07%1.10%-2.78%1.14%0.70%2.37%36.68%-2.00%2.26%-2.59%0.59%0.75%1.44%3.60%-0.14%-0.53%0.62%-0.09%1.59%0.31%-0.32%0.64%0.63%0.56%-0.46%0.32%1.15%-2.46%1.09%-16.96%0.15%0.27%0.74%-3.19%-8.19%0.45%1.21%1.57%1.07%0.97%1.52%1.92%-0.50%0.74%1.26%3.55%-0.78%0.56%-1.15%3.60%-1.79%1.13%-0.60%2.80%0.80%1.26%0.86%2.73%5.19%-0.54%-0.52%2.54%1.40%2.76%3.05%
Capital Expenditures Growth (1y) -22.32%127.21%-82.67%-50.16%-11.61%16.36%6.16%112.46%15.14%-30.76%55.00%49.17%59.77%48.73%-29.29%-31.65%-0.61%68.60%21.17%23.75%-18.64%-17.21%-18.83%-19.07%4.49%-2.93%23.19%0.00%-15.76%-16.12%-10.69%8.98%-0.85%8.71%7.08%-0.95%-4.97%-6.91%7.72%2.73%11.19%0.30%0.44%-9.96%-1.95%-7.99%-21.11%6.05%-10.76%4.02%22.88%38.53%20.41%18.86%27.33%9.44%21.73%22.50%18.40%18.72%27.22%29.30%31.08%
Capital Expenditures Growth (3y) -7.54%30.44%-34.18%16.46%17.59%6.22%5.18%29.39%22.28%20.19%9.92%8.06%8.92%27.57%-11.40%-11.87%-5.46%10.66%6.61%0.05%-10.53%-12.32%-3.70%-4.10%-4.44%-3.99%5.62%2.58%-7.41%-5.32%0.99%3.51%1.56%0.50%5.03%-2.87%1.19%-4.94%-5.14%-0.64%-0.91%-1.35%-0.89%9.77%1.75%4.39%7.27%17.15%9.36%14.84%22.81%21.64%23.08%23.48%25.49%
Capital Expenditures Growth (5y) 4.65%20.59%-24.56%5.96%5.63%10.84%2.73%16.75%9.22%6.89%5.84%0.42%2.61%11.07%-5.21%-5.69%-6.73%4.32%2.99%1.57%-7.57%-7.36%0.60%-2.14%-1.61%-3.74%4.97%-0.03%-2.85%-4.77%-3.98%1.15%-1.73%-0.58%2.35%6.12%2.17%1.21%5.96%8.26%7.36%6.92%7.98%11.44%10.29%12.50%13.88%
Capital Expenditures (QoQ) -374.77%251.25%-76.89%-19.11%-3.74%-3.68%-33.55%43.45%26.73%-12.13%33.00%-22.26%-23.79%96.70%28.00%-16.73%-29.06%-6.48%23.72%21.09%20.34%-32.79%26.36%-20.38%22.46%-34.11%25.97%2.80%13.75%-16.37%2.26%-13.40%13.27%-10.96%24.79%-21.22%24.19%-12.29%15.43%-24.42%21.66%1.48%10.09%-18.19%9.74%1.63%-1.31%-10.91%2.98%-12.86%32.66%-25.03%20.04%2.94%49.55%-34.84%18.49%10.27%28.54%-27.52%19.24%6.58%28.88%-22.33%21.19%8.05%
Cash & Equivalents Growth (1y) -22.31%-68.78%-24.58%16.59%255.16%69.40%-53.96%-80.18%-93.28%-80.25%-48.45%-14.85%-9.46%-24.47%48.00%26.74%62.69%7.04%-59.46%-61.01%-98.17%23.68%-4.44%54.12%7,200.00%111.70%540.70%51.91%12.33%-42.71%-27.59%195.48%51.22%124.56%9.27%-37.59%-29.84%64.84%64.22%70.84%-12.64%-72.51%-63.69%176.56%742.76%981.03%121.92%-15.69%-77.91%-61.88%-56.50%-89.06%-37.46%-64.23%-52.99%-14.38%401.69%-64.91%272.03%-18.98%-85.14%848.33%219.82%
Cash & Equivalents Growth (3y) -42.97%-52.91%-43.64%-41.83%-39.99%-36.78%-29.44%-40.19%-53.74%-45.75%-32.37%-25.06%-69.99%0.00%-16.93%-8.68%29.65%40.99%35.39%-2.99%14.59%14.47%64.28%90.54%398.66%39.65%71.79%40.97%6.02%28.48%9.12%46.60%-2.50%0.58%-13.30%43.40%72.86%69.83%9.79%58.52%17.60%4.24%-29.49%-36.57%5.21%13.81%-23.15%-57.09%-11.50%-63.70%-8.71%-57.66%-22.45%5.98%77.51%
Cash & Equivalents Growth (5y) -22.86%-39.00%-36.00%-37.25%-63.53%-19.67%-32.89%-33.65%-33.24%-16.01%13.62%-0.30%17.25%3.93%21.61%27.87%29.92%29.24%14.45%10.98%9.81%40.90%51.40%49.13%137.77%4.30%24.77%67.63%54.40%44.51%0.93%49.01%11.53%33.20%-8.85%-22.92%-6.52%-7.75%-23.00%-17.89%38.54%-32.30%-9.32%-29.27%-2.78%37.45%40.11%
Cash & Equivalents (QoQ) 125.56%-6.89%4.30%-64.53%-9.35%124.91%61.23%8.05%-56.77%-38.87%-30.58%-63.37%27.03%59.57%14.67%-61.05%5.97%212.68%-1.80%-50.00%-30.28%18.42%-5.56%-97.65%4,600.00%-8.51%52.33%11.45%36.30%176.88%-63.88%-17.59%-30.49%250.00%47.37%-57.82%3.23%70.31%-15.83%-52.59%142.53%69.67%-12.43%-75.76%-23.68%124.14%566.92%-26.12%-2.11%-53.99%153.38%-80.64%68.90%-47.49%-36.25%10.62%-3.39%-30.99%16.10%548.18%-93.24%631.67%-74.72%18.92%331.06%146.75%
Cash from Investing Activities Growth (1y) 29.79%0.81%22.28%-26.70%129.62%-37.68%95.82%20.28%-478.72%30.92%-4,845.00%-191.02%-73.60%-37.69%28.72%29.91%44.44%-63.92%-2.27%-30.68%-45.24%10.34%17.61%21.89%-15.64%4.55%-19.36%1.08%9.94%18.40%2.54%37.41%-46.73%42.66%2.75%-51.06%44.88%-67.30%-10.86%-1.41%-4.60%-5.81%-2.68%6.94%24.28%9.64%16.73%-1.49%-18.64%-2.07%-13.34%-43.45%-20.95%-20.61%-28.25%-9.88%-21.51%-21.06%-17.17%-17.81%-25.63%-31.31%-28.20%
Cash from Investing Activities Growth (3y) 7.65%1.92%-17.16%-43.25%-24.88%-9.41%-13.83%-17.60%-78.13%-15.96%-230.35%-38.66%-11.89%-26.48%15.63%10.56%2.28%-11.94%-0.19%-0.32%-14.79%11.28%1.41%21.51%-15.18%23.56%-4.20%2.20%10.03%7.84%-1.66%1.39%5.42%-0.50%-3.45%-12.54%24.14%-16.95%1.77%1.43%2.05%0.81%1.04%-10.65%-2.80%-3.62%-6.57%-16.95%-20.36%-14.23%-19.43%-22.91%-22.68%-24.23%-24.43%
Cash from Investing Activities Growth (5y) 5.35%-16.32%-3.23%-21.91%-9.46%-13.99%-4.44%-10.67%-52.08%-5.94%-104.14%-15.55%-7.84%-9.52%6.92%15.03%-4.28%8.08%0.95%0.92%-4.11%7.70%-0.66%5.82%2.50%4.59%-5.19%2.47%10.42%5.63%2.12%1.96%5.34%1.31%-0.88%-15.72%8.93%-14.51%-6.62%-8.59%-6.67%-7.34%-7.81%-11.89%-10.65%-12.08%-12.70%
Cash from Investing Activities (QoQ) 26.99%-24.24%35.45%-19.90%-3.15%2.65%-5.23%128.03%-579.43%97.04%-1,905.00%-33.17%12.55%-111.78%-18.00%20.57%30.64%-9.64%-16.03%37.04%-104.66%31.59%-48.27%30.03%-26.34%37.14%-40.57%-3.59%-4.28%21.40%-16.50%5.69%5.52%6.11%25.18%-121.08%63.08%-59.24%-16.22%19.33%-12.06%-5.52%-6.31%16.79%-13.35%-2.41%3.66%32.29%-35.27%5.63%-17.43%20.86%-16.39%-4.79%-48.61%33.27%-16.06%-11.43%-27.32%26.21%-15.63%-7.85%-28.02%21.31%-20.86%-5.30%
Cash from Operations Growth (1y) 9.52%-45.00%235.64%0.20%-2.96%53.41%-1.40%-16.85%-184.11%-12.04%1.34%25.18%112.11%-6.74%-2.97%-5.08%-284.00%61.17%-5.35%-1.51%309.78%11.62%19.01%17.11%236.79%3.14%-15.60%-30.80%20.77%-15.21%14.29%32.24%-212.10%-15.06%-33.91%-18.55%79.32%36.32%31.44%-14.32%-207.69%-12.02%-36.96%-21.64%195.18%14.65%7.99%23.60%-33.40%14.00%-26.82%19.66%-131.55%-110.88%15.88%13.24%64.29%1,200.99%20.72%8.98%1,692.50%-2.70%9.03%
Cash from Operations Growth (3y) -42.50%-9.46%49.68%1.41%-53.77%7.97%-1.03%-0.40%-29.81%9.76%-2.36%5.38%35.13%18.83%3.01%3.07%135.13%22.88%-1.67%-7.24%119.20%-0.80%4.71%2.34%-87.19%-9.44%-13.93%-9.33%-31.62%-0.61%-0.24%-2.64%-39.48%0.62%-18.18%-18.22%37.61%11.20%-3.64%-6.03%58.08%4.77%-20.73%5.04%41.52%-28.91%-2.89%18.76%-27.55%10.96%0.79%13.87%21.52%5.25%15.11%
Cash from Operations Growth (5y) -17.07%2.21%25.23%-0.50%-17.53%17.76%1.78%2.65%5.77%8.77%-1.34%-1.05%31.29%7.97%1.06%0.04%-81.32%5.97%-6.41%-2.98%-14.62%2.48%-0.05%-5.64%-37.43%-2.29%-11.98%-12.93%-3.89%-0.20%-7.54%-2.22%-14.68%5.89%-15.42%-4.16%33.79%-16.77%-5.37%2.37%26.14%6.62%-6.97%7.42%25.69%8.79%3.81%
Cash from Operations (QoQ) 38.53%-43.44%176.52%-49.45%-30.43%245.17%-17.45%-51.05%9.98%121.85%-30.38%-149.52%215.01%155.58%-14.00%-95.21%786.00%165.91%-15.87%-109.28%876.09%56.16%-12.47%-80.23%312.95%66.50%-13.87%-43.13%26.46%36.25%-29.37%-0.76%-11.21%83.64%-18.28%-184.13%167.27%42.91%0.71%-121.36%543.41%37.79%-34.35%-176.71%226.79%-1.27%-18.40%-6.82%52.72%-7.00%-6.61%-49.79%161.41%-40.30%52.71%-113.24%9.82%735.64%49.22%-104.18%2,880.00%-30.31%34.71%-38.98%69.86%-21.90%
Dividends Paid - Common Growth (1y) 0.00%133.20%-79.95%0.00%13.10%37.72%37.50%37.72%21.05%0.00%-0.43%0.00%0.00%0.00%0.00%0.00%-34.35%-34.35%-34.78%-33.91%0.66%0.00%1.33%0.00%0.00%1.32%0.66%0.66%4.61%4.58%3.92%5.23%7.55%7.50%15.72%14.29%17.54%17.44%11.96%11.41%4.98%4.46%2.91%2.93%0.47%0.47%0.00%0.95%4.72%5.19%4.72%5.16%0.45%0.45%0.45%5.36%5.38%9.38%9.87%3.81%4.26%4.90%4.90%
Dividends Paid - Common Growth (3y) 11.04%34.94%-35.01%11.26%11.04%11.26%11.04%11.26%-7.37%-13.09%-13.40%-12.90%-12.90%-13.09%-12.90%-12.90%-12.90%-12.71%-12.71%-12.71%1.74%1.95%1.96%1.94%4.00%4.44%6.58%6.58%9.76%9.70%10.42%10.24%9.89%9.66%10.06%9.43%7.43%7.22%4.83%5.00%3.37%3.35%2.52%3.00%1.86%2.01%1.70%3.80%3.49%4.94%4.94%4.78%3.34%4.84%5.00%
Dividends Paid - Common Growth (5y) -2.11%18.13%-29.11%-1.86%-1.98%-1.99%-1.98%-1.86%-4.36%-7.83%-7.91%-7.83%-7.12%-7.00%-7.12%-6.89%-5.76%-5.65%-4.36%-4.36%5.89%5.99%6.55%6.17%6.78%6.92%6.88%6.78%6.88%6.74%6.74%6.84%6.90%6.87%6.90%6.83%5.45%5.43%3.92%5.10%3.17%3.94%3.53%3.63%3.03%4.02%3.92%
Dividends Paid - Common (QoQ) -399.40%266.60%-80.07%0.60%-0.60%0.60%-0.60%13.77%21.05%0.43%-0.43%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%-34.35%0.00%-0.66%1.33%0.00%-0.66%0.66%0.00%0.00%0.66%0.00%0.00%3.92%0.63%-0.62%1.26%6.21%0.58%6.98%0.00%9.24%0.50%1.98%-0.49%2.93%0.00%0.47%-0.47%0.47%0.00%0.00%0.47%4.23%0.45%-0.45%0.90%-0.45%0.45%-0.45%5.83%-0.42%4.26%0.00%0.00%0.00%4.90%0.00%
Dividends payables Growth (1y) 4.72%0.45%0.00%5.38%5.38%9.87%4.26%4.26%4.90%4.90%
Dividends payables Growth (3y) 3.49%3.34%4.84%4.84%
Dividends payables (QoQ) 0.45%0.00%0.00%0.00%4.26%0.00%4.90%
EBITDA Margin Growth (1y) 396.00-976.00-571.0046.00-722.00-71.001,432.00-1431.001,309.00248.0056.00567.00-32.00-1243.00-854.001,164.00-882.00724.00590.00-1932.00705.00829.00364.001,611.00513.00-4413.00-6.00-26987.00264.005,118.00424.0028,298.00-125.00512.00-175.00110.00218.00-192.0083.00490.00-78.00-238.00107.00-646.00102.00-893.00-368.00-732.00-228.00399.00-655.00291.00-185.00-20.00551.00618.00-2053.00-301.0063.00208.00186.00639.00-16.00
EBITDA Margin Growth (3y) 983.00-799.00917.00-819.00555.00-1066.00634.00299.00396.00-271.00-208.00-202.00-209.00310.00100.00842.00337.00-2860.00948.00-27309.001,482.001,534.00782.002,921.00652.001,217.00243.001,420.00356.005,438.00332.0028,898.0014.0082.0016.00-47.00241.00-1323.00-177.00-888.00-204.00-732.00-916.00-1087.00-311.00-514.00-472.00177.00-2466.0078.00-41.001,116.00-2052.00318.00598.00
EBITDA Margin Growth (5y) 69.00-1318.00653.00-1587.00379.00486.001,588.00-22.001,614.00-3855.00150.00-25578.00568.001,015.00518.002,153.00475.002,770.001,197.001,099.001,574.001,854.00691.003,521.00791.00787.00434.001,264.00379.004,307.0071.0027,520.00-112.00-412.00-1007.00-488.00-172.00-944.00-281.0021.00-2442.00-1053.00-302.00-262.00-2178.00-176.00-425.00
EBITDA Margin (QoQ) 1,449.00-1037.00-454.00437.0077.00-632.00163.00-330.00728.00871.00-2700.002,410.00-333.00679.00-2189.001,812.00-1544.001,068.00-172.00-234.0061.00935.00-2694.002,403.00185.00470.00-1447.001,306.00-4741.004,877.00-28429.0028,557.00114.00183.00-555.00134.00750.00-504.00-270.00241.00341.00-229.00136.00-327.00181.00117.00-617.00421.00-814.00642.00-981.00925.00-187.00-413.00-35.00449.00-22.00158.0032.00-2221.001,730.00522.00177.00-2243.002,183.00-133.00
EBIT Growth (1y) 30.06%-30.17%-8.42%83.61%-22.22%-6.96%137.00%-151.34%111.43%5.37%-14.66%83.04%-12.84%-92.35%-43.68%1,092.31%-39.38%595.24%40.94%-187.08%51.92%89.73%26.82%170.03%30.64%-275.99%-5.18%-3,881.36%-20.62%158.87%-14.87%105.66%-5.84%21.95%-3.14%1.39%8.45%-16.43%-4.08%20.12%-15.42%-11.97%5.87%-35.93%5.08%-39.42%-12.48%-43.15%0.00%43.27%-19.97%78.13%-1.43%7.61%31.88%42.36%11.07%-12.06%9.16%7.92%23.20%52.72%14.17%
EBIT Growth (3y) 28.84%-11.87%22.81%-29.26%12.75%-57.83%4.43%-4.76%3.76%-17.55%-12.18%-13.58%-7.06%0.30%0.22%100.43%6.36%-193.23%19.23%-192.63%16.36%25.27%0.79%51.81%-0.79%8.11%-7.87%29.46%-6.76%37.51%-7.52%27.42%-4.77%-3.55%-0.55%-7.94%-1.22%-23.61%-3.86%-24.09%-3.86%-8.58%-9.49%-13.43%1.18%-2.25%-2.61%12.97%3.07%10.68%4.83%39.87%10.49%13.06%18.01%
EBIT Growth (5y) 2.48%-18.30%8.01%-27.59%5.71%-0.22%15.28%-12.03%17.26%-31.09%-4.02%-107.86%-3.60%0.89%-4.06%71.76%-2.10%75.54%6.92%5.76%9.98%14.91%-1.00%30.77%-2.18%-1.45%-4.51%10.79%-6.35%18.33%-6.03%15.16%-1.92%-4.88%-7.18%-4.60%-1.02%-7.23%-1.27%2.10%-0.55%-6.28%1.32%-0.07%7.22%4.64%2.86%
EBIT Margin Growth (1y) 326.00-938.00-436.00287.00-601.00-231.001,247.00-1726.001,092.00179.00-14.00501.00-122.00-1342.00-966.001,177.00-798.00715.00582.00-2033.00589.00764.00361.001,634.00481.00-4466.00-4.00-27108.00213.005,108.00321.0028,325.00-192.00425.00-202.006.00155.00-342.00-19.00411.00-218.00-283.0087.00-748.0087.00-852.00-366.00-711.00-180.00396.00-567.00414.00-165.0014.00457.00550.00157.00-310.0040.00125.00141.00622.0051.00
EBIT Margin Growth (3y) 817.00-990.00797.00-938.00368.00-1395.00267.00-48.00172.00-448.00-398.00-354.00-330.00137.00-24.00779.00273.00-2987.00938.00-27507.001,284.001,406.00677.002,851.00502.001,068.00115.001,223.00176.005,192.00100.0028,742.00-255.00-199.00-133.00-331.0024.00-1477.00-297.00-1047.00-312.00-739.00-845.00-1045.00-258.00-442.00-476.00252.00-189.00100.00-70.001,088.00132.00325.00548.00
EBIT Margin Growth (5y) -103.00-1617.00413.00-1794.00160.0085.001,209.00-446.001,243.00-4150.00-42.00-25828.00364.00779.00293.001,996.00294.002,547.001,057.00824.001,247.001,490.00457.003,268.00440.00443.00184.00887.0045.004,057.00-178.0027,284.00-349.00-655.00-1066.00-628.00-321.00-1067.00-407.00-84.00-320.00-1035.00-349.00-371.0039.00-131.00-385.00
EBIT Margin (QoQ) 1,414.00-1023.00-603.00538.00150.00-521.00120.00-350.00521.00957.00-2853.002,468.00-393.00764.00-2338.001,845.00-1613.001,140.00-195.00-130.00-100.001,006.00-2809.002,492.0075.00603.00-1536.001,339.00-4872.005,065.00-28640.0028,661.0022.00278.00-635.00143.00640.00-349.00-428.00292.00143.00-27.002.00-337.0078.00344.00-833.00498.00-861.00830.00-1178.001,028.00-284.00-133.00-197.00449.00-105.00310.00-104.0056.00-572.00660.00-19.0073.00-91.0090.00
EBIT (QoQ) 131.79%-39.28%-49.90%84.43%24.44%-20.36%0.45%-21.88%48.86%102.88%-121.76%421.74%-25.81%64.30%-104.32%1,753.85%-93.49%1,109.52%-23.82%1.03%-25.32%145.21%-147.07%276.26%-6.73%63.90%-74.01%228.81%-225.64%188.31%-1,136.47%106.90%-6.82%27.70%-31.11%14.85%20.69%1.43%-27.89%22.85%-7.00%16.41%-9.69%-13.50%-3.20%40.00%-45.35%41.88%-44.19%102.24%-64.50%149.55%-20.04%12.98%-20.99%38.10%-12.70%38.46%-14.71%7.75%-30.88%71.87%-15.68%23.00%-14.32%28.48%
EBT Growth (1y) 73.96%-35.37%-9.22%473.08%-46.26%-27.59%163.08%-65.77%234.18%2.61%-14.74%-352.94%-42.05%-173.02%-60.77%180.62%-44.44%139.13%69.58%-375.96%115.29%235.56%28.04%31.01%47.81%-503.64%1.61%384.09%-24.40%128.79%-20.29%-84.80%1.22%16.52%3.38%-1.17%8.21%3.18%-4.62%-247.34%-108.04%-11.61%16.13%186.75%1,272.22%-58.71%-12.50%121.76%-12.09%56.49%-10.91%-21.09%7.82%36.10%4.68%-29.63%0.50%-50.30%19.15%42.48%34.33%149.08%8.93%
EBT Growth (3y) 46.19%-21.69%26.75%-90.94%1.34%-36.48%-4.17%-11.29%2.47%-33.57%-17.22%-96.85%-11.50%-1.40%-5.20%-15.35%20.92%-74.35%30.18%75.53%34.00%57.41%1.22%31.96%4.19%10.64%-5.75%34.38%-6.09%32.88%-7.71%-30.48%-27.81%2.05%4.62%8.10%0.64%-27.79%-1.04%41.52%-6.09%-17.03%-3.26%52.09%135.80%-4.19%-6.55%7.19%-1.61%1.91%3.57%-7.51%13.33%18.99%10.75%
EBT Growth (5y) 0.12%-32.78%6.26%-67.13%4.48%-6.56%13.83%-27.19%27.91%-42.96%-5.90%61.63%-4.98%2.19%-7.15%21.64%6.23%30.45%12.70%-4.07%21.39%36.21%0.45%15.38%-15.98%4.31%-1.49%20.55%-4.85%16.29%-4.40%-15.70%-1.93%-7.24%-2.25%17.19%-0.69%-4.32%-2.00%9.50%-2.14%-17.32%2.46%28.64%76.23%1.71%1.15%
EBT Margin Growth (1y) 384.00-859.00-327.00564.00-547.00-390.001,088.00-468.00979.0083.00-13.00-1014.00-501.00-1495.00-1090.001,315.00-415.00913.00538.00-2221.00533.00614.00259.00530.00459.00-4456.00105.004,452.0075.004,955.00118.00-2696.00-27.00188.00-31.00-14.00107.00119.00-23.00-1555.00-1687.00-198.00232.001,783.001,681.00-892.00-293.00949.00-307.00268.00-321.00-611.00-3.00236.0056.00-344.00-15.00-594.00154.00348.00211.00704.00-31.00
EBT Margin Growth (3y) 816.00-1167.00749.00-918.00-69.00-1802.00-14.00-168.0062.00-499.00-564.00-1920.00-384.0033.00-293.00-376.00576.00-2928.00902.002,761.001,067.001,113.00481.002,286.00507.00687.00191.001,742.00156.005,262.0063.00-4265.00-1606.00108.00178.00214.00102.00-971.00-84.001,177.00-313.00-822.00-382.002,121.001,371.00-388.00-558.00-6.00-325.00-90.00-112.00-607.00193.00346.00179.00
EBT Margin Growth (5y) -100.00-1748.00197.00-1824.0048.00-275.00783.00-1859.001,054.00-4340.00-201.003,061.00150.00532.00-71.001,380.00625.002,214.00988.0051.001,147.001,420.00427.00716.00-1072.00607.00400.001,970.00150.004,172.002.00-1533.00-232.00-515.00-436.00552.00-209.00-467.00-349.00222.00-331.00-1180.00-172.002,125.001,567.00-278.00-435.00
EBT Margin (QoQ) 1,499.00-955.00-874.00715.00255.00-423.0017.00-396.00412.001,056.00-1540.001,051.00-484.00960.00-2542.001,564.00-1478.001,365.00-137.00-166.00-149.00990.00-2895.002,587.00-68.00635.00-2625.002,517.00-4983.005,195.001,722.00-1860.00-103.00358.00-1091.00809.00112.00139.00-1074.00930.00123.00-3.00-2606.00799.001,612.00427.00-1055.00697.00-961.001,026.00187.00-560.00-386.00437.00-102.0048.00-147.00257.00-502.00377.00-726.001,005.00-308.00241.00-233.00269.00
EBT (QoQ) 288.17%-45.43%-85.47%465.38%44.22%-23.35%-8.31%-46.98%94.30%178.50%-88.07%417.65%-40.34%131.43%-135.39%218.60%-175.16%224.35%-27.27%-18.27%-47.06%438.89%-218.35%163.76%-17.49%105.63%-163.77%236.62%-325.32%151.76%78.29%-63.64%-14.18%43.30%-66.00%142.11%-1.21%27.14%-67.50%165.09%-5.80%17.54%-150.20%85.54%1,136.11%54.42%-62.50%95.37%-63.51%227.27%-4.96%-22.55%-35.04%86.31%-15.81%5.82%-18.00%43.29%-43.40%51.13%-59.45%243.56%-32.32%42.48%-24.81%50.25%
Enterprise Value Growth (1y) 12.05%67.78%21.39%-35.87%-372.90%-180.78%21.43%66.10%73.39%55.01%33.08%-9.81%8.91%1.13%-28.90%1.09%-14.13%-8.83%29.82%34.80%51.90%3.40%-14.70%-23.99%-118.81%-20.05%-123.12%-13.62%49.32%62.08%45.19%-53.24%-33.48%-92.86%-10.93%32.86%29.77%-46.30%-54.00%-58.28%11.90%65.19%60.53%-165.24%-616.76%-695.15%-131.08%16.10%76.62%94.21%127.34%117.94%187.74%425.00%74.87%10.70%10.66%365.99%144.65%270.33%276.08%-38.66%-105.62%
Enterprise Value Growth (3y) -3.44%25.89%25.51%20.32%-4.66%-7.70%12.16%28.33%34.84%21.48%15.40%10.87%20.63%-1.30%-1.24%7.19%-6.30%-8.07%-21.55%2.79%18.90%23.95%-11.94%-29.24%-13.97%4.24%-10.70%-5.34%21.97%-2.28%2.17%-17.65%6.18%0.60%12.31%-41.26%-64.29%-59.39%-11.99%-52.15%-13.86%45.67%31.02%33.87%51.40%51.79%45.88%29.40%30.59%42.23%46.89%39.85%78.12%124.33%-30.86%
Enterprise Value Growth (5y) -2.85%15.22%17.86%20.07%8.85%-5.60%11.41%21.52%21.87%10.90%-9.15%0.05%11.13%13.90%-4.88%-6.84%4.07%1.59%-1.77%1.13%12.94%-4.41%-19.10%-18.06%1.74%14.87%3.79%-37.46%-24.57%-24.25%3.11%-29.37%-6.71%14.67%19.39%19.37%23.81%22.53%21.72%21.97%27.98%34.66%25.12%29.46%52.02%44.40%31.39%
Enterprise Value (QoQ) -138.90%4.01%-8.42%64.63%12.46%-134.16%-87.39%-23.11%48.02%34.47%19.15%3.35%12.13%2.54%-32.66%19.83%4.62%-27.07%-1.79%7.49%9.05%18.06%5.43%31.76%-82.67%2.71%-2.23%-20.44%-0.23%-80.81%47.94%46.28%25.00%-161.31%-45.56%53.21%-8.36%-50.31%11.91%51.05%-125.71%-58.23%9.47%72.75%10.81%-79.39%-508.45%26.37%1.06%47.87%-120.91%79.48%75.48%346.05%44.92%0.37%-9.19%32.39%-8.26%0.33%282.39%-30.50%38.87%1.89%-37.63%-106.37%
EPS (Basic) Growth (1y) 117.68%-24.80%-14.09%-10.55%-74.14%-48.94%95.38%-78.80%386.67%-6.25%-19.69%-91.91%-35.62%-188.89%-49.02%2,742.40%6.38%140.00%51.92%-314.71%6.00%175.00%18.99%27.40%47.17%-681.82%-5.32%2,099.29%-26.92%119.14%0.00%-153.12%347.37%-38.78%-214.61%104.62%-74.12%110.00%171.57%-179.75%-78.79%-9.52%16.44%316.89%342.86%-80.70%0.00%73.33%-17.74%200.00%-31.76%-191.03%0.00%24.24%27.59%142.25%-8.79%-80.49%-1.35%50.00%54.25%475.00%4.11%
EPS (Basic) Growth (3y) 39.93%-28.86%10.47%-75.15%-6.77%-34.36%-7.17%-21.29%49.38%-30.66%-14.64%-90.72%-10.12%-0.75%-2.69%-259.10%18.39%-85.66%19.62%214.70%4.46%45.22%4.05%-97.55%68.82%-11.99%-45.58%35.56%-5.42%30.96%-6.39%-26.40%-37.37%5.17%-1.52%27.65%-37.59%-28.43%41.50%44.19%-8.24%-19.39%-7.38%-50.69%53.87%-10.40%-4.51%-12.64%-9.13%-10.07%-4.95%-16.75%12.05%11.71%9.43%
EPS (Basic) Growth (5y) 13.42%-33.71%0.87%-24.04%-1.79%-14.09%7.66%-22.51%39.06%-48.96%-6.86%134.99%-4.83%1.72%-2.69%-242.68%40.25%22.42%-31.70%-5.21%5.71%31.54%-1.57%22.24%-23.38%5.31%-1.99%23.29%-4.49%15.36%-0.92%-40.65%-2.20%-7.60%-8.21%33.90%-27.52%6.45%22.20%2.89%-6.76%-33.82%0.00%33.05%38.66%-4.20%-2.21%
EPS (Basic) (QoQ) 369.14%-39.47%3.04%-25.60%62.07%-30.85%7.29%-78.49%220.00%164.58%-88.36%393.68%-38.36%126.67%-98.83%3,829.20%-185.11%230.00%-34.62%47.06%-68.00%393.75%-192.41%172.60%-16.98%113.64%-156.38%247.17%-428.21%134.77%1,090.59%-94.62%-14.04%81.63%-732.40%145.31%-88.24%-440.00%125.51%153.69%-4.55%15.87%-128.42%167.48%307.14%49.12%-47.06%37.78%-82.26%672.73%-8.24%-34.62%-35.29%75.76%-222.41%171.83%-19.61%80.49%-59.46%55.05%-82.80%812.50%-38.36%59.45%-35.89%65.22%
EPS (Weighted Average and Diluted) Growth (1y) 115.33%-25.11%-13.52%-10.26%-73.68%-48.39%95.38%-78.83%386.67%-6.25%-20.47%-91.89%-35.62%-188.89%-48.51%2,749.20%4.26%137.50%51.92%-314.71%8.16%193.33%17.72%27.40%45.28%-681.82%-4.30%2,099.29%-25.97%119.14%0.00%-153.12%345.61%-38.78%-214.61%104.60%-74.02%110.00%170.59%-179.04%-78.79%-9.52%18.06%319.73%342.86%-80.70%0.00%73.33%-19.35%200.00%-31.76%-189.74%2.00%24.24%25.86%144.29%-9.11%-80.49%0.00%48.39%54.52%475.00%4.11%
EPS (Weighted Average and Diluted) Growth (3y) 40.23%-28.71%10.35%-75.12%-6.23%-34.44%-7.17%-21.21%48.38%-32.14%-14.64%-90.94%-10.12%-0.75%-2.71%-259.38%17.89%-85.66%19.62%214.70%5.17%48.38%4.05%-97.55%68.60%-11.99%-45.76%35.52%-5.01%30.96%-6.82%-26.40%-37.37%5.17%-1.52%27.65%-37.50%-28.43%41.50%44.39%-8.84%-19.39%-6.95%-50.63%53.87%-10.40%-4.95%-11.68%-9.24%-10.07%-4.95%-16.14%12.73%11.71%9.43%
EPS (Weighted Average and Diluted) Growth (5y) 13.11%-34.48%1.00%-24.09%-1.44%-13.90%7.43%-22.54%38.70%-48.96%-6.86%135.23%-4.83%1.72%-2.50%-242.84%40.14%22.42%-31.70%-5.29%6.14%33.24%-1.84%22.45%-23.38%5.31%-1.78%23.29%-4.24%15.36%-0.92%-40.65%-2.59%-7.60%-8.21%34.09%-27.47%6.45%22.12%3.65%-6.82%-33.82%0.28%33.54%38.61%-4.20%-2.21%
EPS (Weighted Average and Diluted) (QoQ) 369.14%-39.47%3.04%-26.41%63.16%-30.11%6.94%-78.42%220.00%164.58%-88.41%396.15%-38.36%124.44%-98.82%3,838.60%-185.11%230.00%-34.62%44.12%-69.39%426.67%-192.41%172.60%-16.98%111.36%-156.99%245.28%-432.47%134.77%1,090.59%-94.62%-14.04%81.63%-732.40%145.13%-88.19%-440.00%125.40%154.72%-4.55%14.29%-128.44%168.36%307.14%49.12%-47.06%37.78%-82.26%672.73%-8.24%-35.90%-34.00%75.76%-220.69%172.86%-19.61%78.05%-57.53%49.53%-82.74%812.50%-36.99%55.71%-35.78%65.22%
FCF Margin Growth (1y) 570.00-7821.008,570.00451.0098.00299.00-178.00-1263.00-2422.00287.00-396.00-301.00246.00-623.00479.00712.00-99.00-376.00-403.00-468.00964.00723.00751.00917.001,095.00143.00-747.00-979.00834.0039.001,197.00810.00-5821.00-624.00-1672.00-702.002,559.001,031.00756.00-525.00-1788.00-394.00-1398.00-332.004,081.00597.00642.00373.00-355.00265.00-1011.00-427.00-1740.00-3891.00-268.0053.00-170.003,413.00-23.00-368.001,548.00-921.00-521.00
FCF Margin Growth (3y) -1755.00-7235.007,997.00-1113.00-2078.00-37.00-94.00-852.00-2275.00-712.00-319.00-57.001,112.00-276.00828.001,161.001,960.00490.00-398.00-530.002,893.00905.001,201.00748.00-3893.00-442.00-1223.00-871.00-2429.00446.00280.00-418.00-5051.0014.00-2314.00-1559.004,851.001,235.000.00-484.001,937.00469.00-1767.00-386.001,986.00-3029.00-637.00-2.00-2265.00-214.00-1302.00-742.00-362.00-1400.00-813.00
FCF Margin Growth (5y) -1607.00-8234.008,073.00-869.00-1213.00310.00255.00-403.00-216.00154.00-315.00-119.003,040.00-95.001,277.00992.00-3027.00-95.00-874.00-422.00-370.001,312.00285.00-479.00-3122.00195.00-1865.00-1728.00-136.00650.00-476.00-377.00-1325.00876.00-2683.00-1614.002,757.00-2391.00-1279.00-859.0028.00-10.00-2059.00-701.003,364.00-537.00-1182.00
FCF Margin (QoQ) 8,026.00-14363.008,176.00-1269.00-364.002,027.0057.00-1622.00-163.001,551.00-1028.00-2781.002,547.00868.00-934.00-2234.001,677.001,970.00-701.00-3045.001,399.001,944.00-767.00-1612.001,158.001,972.00-601.00-1434.00206.001,082.00-832.00378.00-589.002,240.00-1219.00-6253.004,609.001,191.00-250.00-2992.003,082.00916.00-1531.00-4255.004,476.00-88.00-464.00157.00993.00-44.00-733.00-570.001,613.00-1319.00-150.00-1883.00-539.002,303.00171.00-2106.003,043.00-1132.00-173.00-190.00575.00-733.00
FCF Payout Ratio Growth (1y) -9,500.00%-490.59%163.48%-45.94%105.39%-550.63%46.56%462.31%-105.47%135.80%58.31%225.00%-19.85%-156.64%-30.32%-83.39%44.20%65.74%-8.90%50.99%-93.48%-1,204.76%-42.00%-70.47%-889.58%175.99%73.94%317.01%125.49%-5.55%-31.02%-61.48%-114.48%-125.25%276.79%193.88%-133.65%216.56%-44.81%-676.44%34.30%308.61%3,046.19%77.67%-1,564.19%-82.21%-93.49%-791.71%59.59%-28.13%-301.02%91.59%75.71%-132.44%45.39%-19.72%3.38%659.74%1.17%45.19%-135.14%-231.12%49.00%
FCF Payout Ratio Growth (3y) 34.37%150.70%51.44%114.57%84.78%-9.68%17.37%44.80%-26.76%58.89%0.17%-6.58%-8.97%-65.49%-28.33%-58.00%-120.25%75.41%-2.77%22.96%90.19%124.83%-11.38%-22.02%28.52%43.41%65.35%67.74%55.82%-34.74%12.78%-104.28%-30.50%6.34%302.95%-79.50%-194.52%41.74%4.18%-137.99%-64.09%-19.46%-82.90%44.87%-17.76%-26.86%-27.48%3.52%54.40%9.29%-45.57%61.92%17.98%-63.63%34.95%
FCF Payout Ratio Growth (5y) 28.34%-21.70%24.03%19.90%67.18%-42.61%-3.10%6.24%-21.98%21.88%0.28%0.08%39.40%12.69%-15.08%-34.68%16.98%4.12%19.02%16.04%-10.55%36.60%7.67%-58.60%10.93%23.41%139.32%-51.86%1.17%-27.37%24.06%-71.86%-28.44%-31.23%-60.24%-37.07%-20.18%27.70%-26.52%-25.84%-0.72%-1.04%-33.39%35.70%-29.98%-18.17%-15.28%
FCF Payout Ratio (QoQ) 76.41%-72.33%225.87%-18,861.68%98.55%118.52%7.18%1,769.12%-275.32%104.17%311.23%-118.17%1,248.15%-81.55%744.23%-106.70%-442.66%122.70%101.28%-122.51%-233.21%160.35%233.59%-128.84%-2,147.02%102.68%69.83%-1,066.67%272.56%-93.86%307.14%-40.92%539.48%-95.52%127.33%-122.22%-1,014.81%166.92%77.31%-117.66%656.14%-68.31%-1,951.84%97.99%3,558.82%144.01%-113.15%-50.00%136.98%-10.70%-1,900.12%93.20%165.78%-349.77%24.66%80.38%12.14%-320.44%-65.16%84.16%609.01%-174.24%8.40%32.07%-183.84%71.13%
Free Cash Flow Growth (1y) 98.96%-105.62%131.58%84.99%2,200.00%78.83%-6.18%-75.51%-2,314.29%379.31%-37.11%-69.23%16.56%-276.54%43.51%501.92%-17.65%-91.61%-28.41%-56.23%47.97%92.34%74.72%238.69%89.89%233.33%-42.13%-75.86%510.42%10.71%50.66%173.21%-842.64%-525.81%-69.29%-61.11%49.69%200.76%102.84%-119.33%-59.78%-74.44%-96.73%-360.87%93.96%464.71%1,435.71%88.68%-159.15%46.35%-152.09%-1,150.00%-313.59%-409.61%-83.93%12.00%-9.07%119.54%-11.17%-89.39%55.66%-180.00%-105.68%
Free Cash Flow Growth (3y) -69.20%-67.85%29.79%-48.15%-629.36%-1.44%-5.39%-23.16%-187.40%-111.41%-13.55%-6.76%20.07%-31.22%21.53%107.41%60.45%29.98%-10.21%-29.01%30.37%28.32%15.06%30.72%-45.50%-84.55%-35.55%-36.47%-148.43%68.10%-2.09%-30.16%-99.75%3.13%-72.69%-32.88%63.52%51.17%0.63%-28.07%37.00%28.32%-31.26%-86.83%13.50%-202.16%-155.68%-7.59%-126.96%-3.98%-45.26%-175.16%-25.99%-35.43%-61.41%
Free Cash Flow Growth (5y) -36.59%-16.13%16.99%-18.15%-198.63%31.28%1.16%-7.63%-25.74%24.29%-8.16%-7.90%17.21%-17.48%9.37%42.54%-13.52%1.59%-19.65%-17.59%4.22%19.97%-1.04%-16.74%-19.88%29.34%-55.34%-17.38%-8.14%46.97%-13.96%-16.08%-24.02%55.41%-16.68%-20.02%12.25%-45.81%-24.38%-25.47%-2.43%5.03%-20.45%-61.15%20.73%-43.10%-104.36%
Free Cash Flow (QoQ) 1,369.27%-196.68%115.83%-100.54%-6,750.00%643.07%-7.26%-93.91%-169.05%2,506.90%-75.79%-650.30%108.71%441.98%-88.15%-1,592.31%81.57%540.56%-50.32%-391.69%69.99%264.60%-69.62%-446.72%95.58%3,852.38%-41.12%-110.34%158.33%1,528.57%-75.44%75.89%-84.26%2,116.13%-55.46%-578.10%90.98%259.85%-43.60%-718.49%118.07%221.80%-105.37%-5,013.04%102.89%-58.82%-857.14%33.02%370.42%11.98%-105.58%-1,433.33%252.72%-139.86%-33.93%-407.33%-14.32%76.32%35.92%-528.79%120.48%-234.71%-9.17%-47.20%63.04%-246.32%
Gross Margin Growth (1y) -1189.00176.00-12.00-872.00-324.00-76.00-50.00737.00-457.00-394.00-32.0023.00114.00323.00165.00-96.00342.00-234.00-383.00-342.0029.00266.00188.0030.00-943.00-40.00-175.00154.00582.00197.00-146.00-185.00-63.00-486.00-542.00-422.006.00156.00361.00178.0015.00-441.00-457.00155.00125.00235.00424.00268.00-442.00-623.00-174.0065.00314.00623.00594.00
Gross Margin Growth (3y) -1109.00-1606.00-174.00-1830.00-244.00-295.00-94.00-112.00-667.00-147.0083.00664.00-1.00-305.00-250.00-416.00485.00355.00-30.00-408.00-572.00-8.00-370.00-158.00-332.00423.00-133.00-1.00-423.00-329.00-863.00-454.00526.00-133.00-328.00-429.00-41.00-771.00-639.00-90.00146.00-50.00327.00601.00-302.00-829.00-207.00487.00-3.00236.00844.00
Gross Margin Growth (5y) -1891.00-2077.00-255.00-1070.00-587.00-206.00-313.00-551.00-296.00-115.00-112.00352.00-915.00-79.00-237.00-232.00124.00512.00-351.00-440.00-53.00-297.00-1058.00-766.00-388.0093.00-315.00-245.00-402.00-614.00-960.00-121.00666.00-338.00-361.00-7.00-358.00-1158.00-389.00243.0019.00-49.00748.00
Gross Margin (QoQ) 92.00-1108.00435.00-608.00513.00-362.00430.00-405.00325.00-1222.00978.00-157.00351.00-434.00-217.00-94.00714.00-380.00-125.00115.00555.00-641.00313.00-461.00406.00-600.00684.00-224.00328.00-758.00-289.00679.00194.00-429.00139.00293.00-150.00-468.00262.00-130.00-206.00-348.00690.0020.00-2.00-531.00527.00-436.00-18.0081.00498.00-326.00171.00-75.00-212.00-507.00620.00164.0037.00-197.00591.00
Gross Profit Growth (1y) -14.03%-5.31%-14.27%-18.07%-10.49%-7.55%-1.13%16.13%5.60%-5.57%-3.96%-3.84%-5.33%3.64%8.28%0.35%3.94%-4.95%-9.57%-9.15%-27.98%-21.90%-23.86%-20.22%-9.60%1.94%2.92%3.30%9.47%-1.60%-5.16%-3.92%-6.84%-6.18%-5.44%-10.84%0.71%6.25%8.78%7.70%9.88%0.95%4.23%22.18%9.96%10.35%6.60%2.88%-4.36%-0.52%4.37%1.87%19.73%13.03%20.61%
Gross Profit Growth (3y) 1.65%-1.81%5.17%-2.65%3.03%-6.15%-6.63%-2.92%-3.64%-3.28%0.93%3.87%1.29%-2.38%-2.03%-4.29%-10.84%-8.37%-9.32%-10.07%-12.20%-8.87%-10.85%-9.19%-10.67%-7.81%-9.42%-7.48%-2.67%-2.00%-2.64%-3.99%0.89%-0.64%-0.82%-2.65%1.02%0.21%2.35%5.47%6.76%5.78%6.52%10.62%4.94%3.48%5.06%8.59%7.98%7.46%10.30%
Gross Profit Growth (5y) -0.15%-3.74%2.01%0.60%1.80%-4.03%-4.43%-3.56%-7.70%-7.65%-6.68%-4.07%-7.52%-5.83%-5.92%-6.29%-6.85%-5.05%-6.16%-6.31%-7.15%-6.92%-8.67%-8.50%-7.73%-4.82%-5.23%-5.33%0.40%0.19%0.91%3.09%4.41%1.79%1.62%3.01%1.63%2.01%3.59%4.22%6.86%5.88%8.75%
Gross Profit (QoQ) -0.89%-8.41%-8.64%3.67%24.32%-24.18%12.47%-10.68%12.56%-27.55%22.88%-7.74%20.37%-14.90%11.73%-17.50%22.42%-14.79%9.99%-9.68%27.91%-21.03%13.93%-17.41%21.70%-20.66%-9.69%-10.44%18.64%-16.87%2.34%0.99%19.78%-16.56%8.45%-9.22%15.45%-15.46%5.15%-8.57%16.35%-20.29%18.77%-3.55%19.12%-21.08%21.17%-11.39%23.00%-7.49%9.05%-11.07%18.81%-10.71%1.38%-7.50%24.64%-12.85%19.15%-12.67%33.00%
Interest Coverage Ratio Growth (1y) 218.46%169.49%56.30%88.68%-28.28%-27.33%84.63%-145.47%98.54%1.91%-0.94%83.45%-16.89%-91.81%-49.60%1,116.61%-40.98%579.32%31.72%-176.47%44.30%76.27%22.37%168.32%26.56%-271.73%-5.51%-9,931.53%-6.69%168.60%-7.07%102.45%-6.98%-14.81%-0.48%-0.19%6.31%14.55%-6.29%19.19%-18.64%-13.30%3.88%-38.99%-3.04%-44.48%-17.74%-45.35%3.64%55.16%-8.67%101.54%3.07%3.32%13.17%20.71%-4.22%-14.84%14.30%14.91%30.47%45.57%0.99%
Interest Coverage Ratio Growth (3y) 54.48%35.99%41.93%-28.91%5.77%-60.71%-2.68%-8.54%-0.88%-17.24%-13.04%-8.76%-10.88%-0.65%-6.69%94.08%2.53%-182.58%15.05%-276.48%19.44%27.58%2.43%53.91%3.18%0.12%-4.39%33.98%-2.65%38.72%-4.66%26.60%-6.99%-5.42%-1.05%-10.13%-5.70%-18.00%-7.14%-26.48%-6.49%-9.27%-7.93%-12.41%1.18%-3.81%-5.27%9.96%0.76%10.94%5.71%40.87%8.80%8.60%9.32%
Interest Coverage Ratio Growth (5y) 23.10%17.98%13.67%-25.42%0.15%-6.20%8.24%-16.76%12.20%-30.02%-5.33%-143.96%-3.52%2.93%-6.53%71.41%-1.32%64.43%7.09%4.67%11.00%15.17%0.04%31.67%-1.02%-0.06%-3.18%11.83%-6.15%18.35%-5.83%14.98%-4.16%-6.13%-6.16%-4.38%-2.18%-2.44%-3.71%-0.67%-4.20%-8.06%0.19%-1.39%5.29%1.99%-0.37%
Interest Coverage Ratio (QoQ) -118.29%135.24%-20.24%93.08%28.05%-20.74%-3.72%-26.61%29.76%101.36%-123.71%420.43%-33.39%95.73%-103.96%1,708.97%-93.44%1,104.82%-20.09%-6.59%-24.46%133.61%-146.39%276.26%-7.73%62.17%-74.10%226.53%-225.21%189.23%-2,794.82%103.10%-7.95%20.88%-28.94%17.63%-15.69%41.20%-28.73%25.28%-9.15%15.52%-9.34%-14.48%-3.20%38.42%-46.75%35.90%-44.57%105.10%-64.63%157.72%-17.02%20.72%-21.93%31.79%-16.82%32.23%-16.73%4.57%-26.03%77.47%-16.29%18.73%-17.48%23.13%
Net Cash Flow Growth (1y) -286.30%-105.79%666.13%975.00%114.54%-2,055.17%-152.71%-123.00%-256.10%103.20%130.27%124.72%17.97%-80.00%169.64%-118.18%-3.81%-925.00%-78.15%-500.00%104.59%112.12%-124.24%287.50%200.00%1,225.00%4,500.00%-928.89%-446.67%-169.81%-25.00%155.76%-561.54%167.57%-38.26%-127.88%36.34%956.00%69.33%-22.41%-125.57%-107.58%-52.54%2,219.72%3.85%30.00%-579.39%-45.05%-152.84%1,685.71%59.39%-108.59%-96.40%72.55%149.30%-10,250.00%617.14%-988.57%-98.78%155.54%125.69%
Net Cash Flow Growth (3y) 4.29%-65.82%42.66%-15.14%42.90%28.82%-24.51%-26.21%-49.32%62.48%29.63%35.39%26.81%-41.52%-28.92%26.94%28.92%136.63%32.59%-353.47%21.86%-3.89%100.00%120.13%-313.69%84.20%181.79%-48.71%-155.10%70.78%-7.79%42.48%-111.79%18.54%-20.83%93.42%-11.36%-36.80%-80.21%153.33%-76.35%-5.61%-43.00%0.00%33.89%-36.34%-71.46%52.54%-287.09%37.09%-33.44%26.15%26.65%73.29%
Net Cash Flow Growth (5y) 5.68%-15.62%20.42%-21.67%14.97%16.41%-15.13%-34.97%-28.80%15.83%31.30%-33.19%16.49%-30.95%36.36%56.72%-26.79%44.27%1.54%-70.72%-14.98%58.49%52.93%-24.23%-151.59%-47.58%79.00%101.77%-102.04%-17.76%-30.49%33.35%-87.37%51.57%-24.29%-18.55%-20.38%-19.43%21.09%39.91%-38.39%5.57%-34.37%15.08%89.68%44.21%
Net Cash Flow (QoQ) 443.15%-112.38%158.06%-1,666.67%94.86%1,310.34%10.26%-78.81%-862.20%70.40%51.89%-43.82%115.63%180.00%-60.71%-577.27%103.81%3,675.00%-102.65%-2,625.00%69.72%200.00%-172.73%120.83%-20.00%-300.00%662.50%-66.67%253.33%564.15%-205.97%86.06%28.85%813.51%-21.21%-265.38%107.27%552.00%-135.58%-277.59%220.55%4.55%-125.72%-595.77%95.95%755.00%1,048.85%-131.56%97.05%-4,385.71%231.69%-245.22%118.48%-214.86%72.16%-975.00%150.00%2,002.86%-210.33%144.58%-185.91%102.89%4,911.11%81.15%
Net Income Growth (1y) 47.83%-32.11%-16.09%-24.05%-72.35%-30.32%174.61%-56.67%-91.49%-97.93%-99.43%-93.59%0.00%0.00%200.00%2,050.00%-114.02%95.78%-75.00%-131.86%2,682.61%80.43%-1,002.11%100.28%-102.95%-222.22%100.23%1,650.00%242.86%106.90%-400.00%-57.14%883.33%-110.00%7.64%32.29%-13.87%-61.42%55.06%224.49%
Net Income Growth (3y) -67.36%-78.60%-76.46%-72.37%-71.34%-75.65%-64.01%22.31%334.45%-549.70%248.21%-36.35%-28.19%70.14%-82.61%-75.06%45.61%26.90%-27.30%26.43%27.13%-40.10%117.07%105.04%83.71%402.65%-51.83%12.86%18.32%
Net Income Growth (5y) -5.65%47.49%-50.19%-6.44%125.16%-68.29%-68.29%99.58%-210.71%212.29%-33.56%-149.78%-19.20%-34.16%-14.88%52.55%43.92%-23.56%97.73%52.37%57.29%40.01%52.62%175.60%146.31%
Net Income (QoQ) 254.78%-43.63%3.04%-28.27%62.94%-30.32%-6.74%-73.89%310.64%174.61%-85.28%-94.87%0.00%-25.00%66.67%-20.00%0.00%125.00%-432.01%134.89%1,087.89%-101.02%0.00%306.52%-1,613.68%182.61%-100.76%-9,422.22%100.47%-975.00%17.14%106.90%3,400.00%-28.57%-96.00%-400.00%600.00%-106.38%9,700.00%-33.33%-18.06%-108.27%-63.30%-23.19%67.30%
Net Income towards Common Stockholders Growth (1y) 123.46%-27.11%-16.09%-10.55%-74.03%-30.32%190.67%-72.17%-125.53%-97.93%-99.47%-91.53%133.33%0.00%200.00%2,050.00%-37.50%115.98%4.21%-155.36%491.71%-22.99%-229.29%105.12%-74.03%129.85%176.37%-186.72%-76.51%0.32%16.11%318.02%-89.65%-101.24%7.64%32.29%-13.87%-61.42%55.06%224.49%
Net Income towards Common Stockholders Growth (3y) -29.03%-78.08%-76.46%-72.37%-71.94%-75.65%-64.01%22.31%334.45%-549.70%248.21%33.58%-1.34%31.67%0.96%-26.51%-28.80%21.10%4.66%27.99%27.89%-26.48%-2.94%-14.58%61.20%-6.32%-26.96%12.86%18.32%
Net Income towards Common Stockholders Growth (5y) 1.21%47.49%-50.19%-7.50%138.09%80.36%112.67%165.53%-246.82%213.59%101.84%-125.95%29.65%-34.16%-14.88%7.04%1.99%-23.88%13.64%47.21%-3.25%-20.47%41.11%0.58%3.22%
Net Income towards Common Stockholders (QoQ) 369.14%-39.47%3.04%-23.63%53.04%-30.32%9.84%-77.83%310.64%190.67%-89.48%-120.34%133.33%-25.00%66.67%-20.00%0.00%125.00%-432.01%134.89%1,087.89%-95.46%-15.12%127.59%-731.06%148.54%-88.95%-482.09%125.00%146.09%-2.22%26.95%-128.39%166.67%317.57%46.93%-46.70%-106.38%9,700.00%-33.33%-18.06%-108.27%-63.30%-23.19%67.30%
Net Margin Growth (1y) 306.00-413.00-245.00-276.00-446.00-274.00759.00-369.00-132.00-465.00-1181.00-143.0041.001.0015.00195.00-109.003,881.00391.00-22696.003,500.00-169.00-3032.009,793.00-3146.00714.002,991.00-888.00-819.001.00183.001,369.00-1352.00-965.00-4.00164.00-147.00-546.00287.00642.00
Net Margin Growth (3y) -273.00-1151.00-667.00-788.00-538.00-738.00-407.00103.00837.00-3213.00948.00533.00245.004,426.00349.00-13790.00-465.00546.00141.0010,275.001,821.00-484.00-129.00-543.00686.00-380.00-1563.00136.00259.00
Net Margin Growth (5y) -37.00745.00-3677.00-219.0013,217.00769.00669.001,353.00-9336.004,228.00499.00-1693.00887.00-820.00-13386.00225.002.00-3279.00335.001,611.00-280.00-925.00826.00-284.00-220.00
Net Margin (QoQ) 919.00-487.00127.00-254.00200.00-319.0097.00-424.00373.00713.00-1031.00-187.0041.00-3.007.00-4.001.0011.00-4050.004,172.0012,405.00-12636.00-59.00681.00-10682.0013,559.00-3728.00-2181.002,143.00620.00132.0095.00-1735.00688.00952.00277.00-548.00-162.00975.00-282.00-114.00-905.00-514.00-159.00342.00
Operating Income Growth (1y) 30.06%-30.17%-8.42%83.61%-22.22%-6.96%137.00%-151.34%111.43%5.37%-14.66%83.04%-12.84%-92.35%-43.68%1,092.31%-39.38%595.24%40.94%-187.08%51.92%89.73%26.82%170.03%30.64%-275.99%-5.18%-3,881.36%-20.62%158.87%-14.87%105.66%-5.84%21.95%-3.14%1.39%8.45%-16.43%-4.08%20.12%-15.42%-11.97%5.87%-35.93%5.08%-39.42%-12.48%-43.15%0.00%43.27%-19.97%78.13%-1.43%7.61%31.88%42.36%11.07%-12.06%9.16%7.92%23.20%52.72%14.17%
Operating Income Growth (3y) 28.84%-11.87%22.81%-29.26%12.75%-57.83%4.43%-4.76%3.76%-17.55%-12.18%-13.58%-7.06%0.30%0.22%100.43%6.36%-193.23%19.23%-192.63%16.36%25.27%0.79%51.81%-0.79%8.11%-7.87%29.46%-6.76%37.51%-7.52%27.42%-4.77%-3.55%-0.55%-7.94%-1.22%-23.61%-3.86%-24.09%-3.86%-8.58%-9.49%-13.43%1.18%-2.25%-2.61%12.97%3.07%10.68%4.83%39.87%10.49%13.06%18.01%
Operating Income Growth (5y) 2.48%-18.30%8.01%-27.59%5.71%-0.22%15.28%-12.03%17.26%-31.09%-4.02%-107.86%-3.60%0.89%-4.06%71.76%-2.10%75.54%6.92%5.76%9.98%14.91%-1.00%30.77%-2.18%-1.45%-4.51%10.79%-6.35%18.33%-6.03%15.16%-1.92%-4.88%-7.18%-4.60%-1.02%-7.23%-1.27%2.10%-0.55%-6.28%1.32%-0.07%7.22%4.64%2.86%
Operating Income (QoQ) 131.79%-39.28%-49.90%84.43%24.44%-20.36%0.45%-21.88%48.86%102.88%-121.76%421.74%-25.81%64.30%-104.32%1,753.85%-93.49%1,109.52%-23.82%1.03%-25.32%145.21%-147.07%276.26%-6.73%63.90%-74.01%228.81%-225.64%188.31%-1,136.47%106.90%-6.82%27.70%-31.11%14.85%20.69%1.43%-27.89%22.85%-7.00%16.41%-9.69%-13.50%-3.20%40.00%-45.35%41.88%-44.19%102.24%-64.50%149.55%-20.04%12.98%-20.99%38.10%-12.70%38.46%-14.71%7.75%-30.88%71.87%-15.68%23.00%-14.32%28.48%
Operating Margin Growth (1y) 326.00-938.00-436.00287.00-601.00-231.001,247.00-1726.001,092.00179.00-14.00501.00-122.00-1342.00-966.001,177.00-798.00715.00582.00-2033.00589.00764.00361.001,634.00481.00-4466.00-4.00-27108.00213.005,108.00321.0028,325.00-192.00425.00-202.006.00155.00-342.00-19.00411.00-218.00-283.0087.00-748.0087.00-852.00-366.00-711.00-180.00396.00-567.00414.00-165.0014.00457.00550.00157.00-310.0040.00125.00141.00622.0051.00
Operating Margin Growth (3y) 817.00-990.00797.00-938.00368.00-1395.00267.00-48.00172.00-448.00-398.00-354.00-330.00137.00-24.00779.00273.00-2987.00938.00-27507.001,284.001,406.00677.002,851.00502.001,068.00115.001,223.00176.005,192.00100.0028,742.00-255.00-199.00-133.00-331.0024.00-1477.00-297.00-1047.00-312.00-739.00-845.00-1045.00-258.00-442.00-476.00252.00-189.00100.00-70.001,088.00132.00325.00548.00
Operating Margin Growth (5y) -103.00-1617.00413.00-1794.00160.0085.001,209.00-446.001,243.00-4150.00-42.00-25828.00364.00779.00293.001,996.00294.002,547.001,057.00824.001,247.001,490.00457.003,268.00440.00443.00184.00887.0045.004,057.00-178.0027,284.00-349.00-655.00-1066.00-628.00-321.00-1067.00-407.00-84.00-320.00-1035.00-349.00-371.0039.00-131.00-385.00
Operating Margin (QoQ) 1,414.00-1023.00-603.00538.00150.00-521.00120.00-350.00521.00957.00-2853.002,468.00-393.00764.00-2338.001,845.00-1613.001,140.00-195.00-130.00-100.001,006.00-2809.002,492.0075.00603.00-1536.001,339.00-4872.005,065.00-28640.0028,661.0022.00278.00-635.00143.00640.00-349.00-428.00292.00143.00-27.002.00-337.0078.00344.00-833.00498.00-861.00830.00-1178.001,028.00-284.00-133.00-197.00449.00-105.00310.00-104.0056.00-572.00660.00-19.0073.00-91.0090.00
Profit After Tax Growth (1y) 47.90%-30.92%-15.81%-22.59%-70.45%-29.02%170.05%-46.49%488.46%-7.39%-20.11%-254.55%-35.95%-189.36%-48.71%192.81%6.12%138.10%52.75%-315.49%6.73%192.19%18.62%26.14%47.75%-682.35%-3.80%-2,464.60%-23.48%120.20%4.21%56.88%445.42%40.00%-215.66%105.52%-74.07%10.71%185.37%-231.16%-79.15%-9.38%17.65%233.70%352.70%-81.23%0.65%76.45%-14.03%231.03%-25.70%-190.16%7.64%32.29%28.20%149.87%-13.87%-61.42%5.67%54.17%55.06%224.49%14.16%
Profit After Tax Growth (3y) 37.00%-23.14%22.01%-38.21%3.65%-37.28%3.43%-8.44%58.74%-31.94%-14.46%-72.03%-10.14%-0.18%-2.41%-13.89%18.72%-86.45%20.35%-249.84%6.46%50.92%5.95%-101.38%83.38%18.10%-46.74%37.69%2.67%32.25%0.96%68.51%-33.44%11.99%5.12%27.99%-37.45%-42.68%44.40%45.72%-6.73%-17.42%-4.18%-28.61%61.20%-6.32%-1.40%-7.42%-7.28%19.11%0.22%-11.50%12.86%18.32%15.64%
Profit After Tax Growth (5y) 11.82%-31.16%7.31%-26.82%4.75%-8.15%14.93%-26.36%44.54%-49.08%-6.51%-127.20%-3.89%3.19%-1.40%-74.83%47.51%30.83%-32.61%-0.57%11.28%39.74%3.26%9.97%-19.73%10.57%3.09%25.16%0.42%15.48%4.03%15.70%2.79%-2.69%-2.78%31.21%-25.70%-3.78%24.26%6.83%-5.54%-22.07%3.57%29.45%41.11%0.58%2.95%
Profit After Tax (QoQ) 247.90%-43.48%2.14%-26.36%62.50%-31.12%-6.09%-71.89%290.38%162.07%-81.39%209.09%-38.56%126.06%-136.00%228.10%-185.71%229.76%-34.86%46.48%-69.23%420.31%-191.89%172.55%-15.77%111.23%-157.22%245.13%-432.01%134.89%-1,625.26%104.33%-12.35%80.00%-731.06%154.78%-77.50%-248.70%130.13%157.25%-3.94%14.66%-146.29%140.88%317.57%48.87%-47.39%38.43%-82.69%698.28%-7.78%-32.55%-33.33%79.17%-211.92%180.52%-18.06%73.62%-56.46%39.06%-63.30%375.51%-36.48%39.86%-23.19%67.30%
Property, Plant & Equipment (Net) Growth (1y) 6.32%4.21%7.02%53.10%49.80%47.91%3.14%2.76%7.43%8.90%8.90%7.55%5.67%0.65%1.81%4.31%5.12%7.61%6.58%5.50%4.82%4.00%4.23%2.87%3.34%-21.03%-23.51%-22.11%-22.03%-4.38%-0.78%-0.54%-0.31%6.44%5.94%5.71%5.93%5.81%5.75%5.64%5.47%5.19%5.11%4.96%4.41%4.36%4.03%3.97%3.69%4.44%4.67%5.04%5.92%5.86%5.94%6.09%6.48%7.00%7.47%8.26%8.94%
Property, Plant & Equipment (Net) Growth (3y) 18.85%18.46%18.81%19.90%19.80%19.36%17.48%4.57%4.85%6.07%5.66%5.72%5.78%5.20%4.05%4.19%4.22%4.43%-4.04%-5.28%-5.45%-5.47%-7.74%-7.52%-7.29%-7.04%-7.02%-7.01%-6.44%-6.27%2.50%3.59%3.56%3.66%5.82%5.60%5.44%5.27%5.12%4.96%4.86%4.52%4.66%4.60%4.66%4.67%4.88%4.88%5.03%5.36%5.76%6.02%6.45%7.10%
Property, Plant & Equipment (Net) Growth (5y) 13.23%13.27%13.25%13.30%13.29%13.38%12.65%4.90%4.58%5.27%-0.63%-1.19%-1.05%-1.27%-3.18%-3.01%-2.59%-2.41%-2.10%-2.24%-2.33%-2.26%-2.42%-2.39%-2.31%-2.14%-2.20%-2.22%-1.91%-1.94%3.41%3.98%3.92%3.82%5.24%5.10%5.06%5.08%5.13%5.10%5.14%5.19%5.37%5.44%5.65%5.87%
Property, Plant & Equipment (Net) (QoQ) 1.66%1.30%2.21%1.01%4.97%44.49%1.04%-2.25%3.66%0.75%0.66%2.19%5.07%0.76%-0.59%0.40%0.09%1.91%1.85%1.18%2.46%0.93%0.83%0.53%1.65%1.16%-0.49%0.99%-22.32%-2.01%1.33%1.09%-4.74%1.67%1.58%1.33%1.71%1.19%1.36%1.55%1.60%1.12%1.26%1.39%1.33%1.04%1.12%0.85%1.28%0.73%1.06%0.58%2.00%0.95%1.42%1.42%1.95%1.02%1.56%1.80%2.45%1.46%2.31%2.44%
Return on Assets Growth (1y) 0.00-1.00-1.00-1.00-1.00-1.00-1.00-1.000.000.00-2.00-2.00-2.00-1.000.000.000.000.000.000.008.0013.0011.00-12.00-9.00-12.00-13.004.00-2.00-2.003.00-1.002.003.000.000.000.000.000.000.001.001.001.001.000.000.000.000.000.00-1.000.000.000.001.002.00
Return on Assets Growth (3y) -2.00-3.00-3.00-3.00-3.00-3.00-2.00-2.00-1.00-1.00-2.00-2.001.00-1.00-1.009.009.0011.0010.00-4.00-3.00-1.001.00-9.00-8.00-11.00-10.004.001.000.003.00-1.003.003.001.001.001.001.001.001.001.001.001.001.000.000.001.00
Return on Assets Growth (5y) -3.00-4.00-3.00-3.00-1.00-3.00-3.007.007.0010.0010.00-3.00-1.000.00-3.001.00-2.00-2.000.000.00-1.002.001.00-9.00-8.00-10.00-9.004.002.002.004.000.003.003.001.001.001.001.002.00
Return on Assets (QoQ) 0.00-1.000.000.000.000.000.00-1.000.001.000.000.000.00-1.000.000.000.000.000.000.000.000.000.00-2.001.009.000.002.00-1.00-14.003.000.00-2.004.00-3.000.002.000.000.000.000.000.000.000.000.000.001.000.000.000.000.000.000.000.000.000.000.000.000.000.001.00
Return on Capital Employed Growth (1y) -2.000.00-2.000.00-2.000.001.00-1.001.000.00-1.00-2.00-1.00-2.000.001.00-1.000.000.000.003.003.00-1.00-2.00-25.00-29.00-20.00-20.0027.0030.0025.0025.001.000.00-1.00-1.000.00-1.00-1.000.00-1.00-1.00-1.00-1.00-1.00-1.000.00-1.000.000.000.001.001.001.001.000.000.000.001.001.00
Return on Capital Employed Growth (3y) -5.00-4.00-1.00-2.00-3.00-3.00-2.00-1.00-2.00-2.00-2.00-2.00-1.000.001.00-2.00-1.00-24.00-27.00-21.00-22.004.004.004.004.002.002.005.005.0027.0030.0024.0024.00-1.00-1.00-3.00-3.00-3.00-3.00-2.00-2.00-2.00-2.00-1.00-1.000.000.000.000.001.001.001.002.00
Return on Capital Employed Growth (5y) -6.00-4.00-4.00-4.00-2.00-1.000.00-2.00-3.00-24.00-29.00-23.00-22.001.002.004.005.003.004.003.003.004.003.003.002.001.000.003.003.0025.0028.0022.0022.00-2.00-2.00-3.00-3.00-2.00-2.00-2.00-1.00-2.00-1.000.000.00
Return on Capital Employed (QoQ) -2.00-2.000.001.00-1.00-1.001.00-2.001.000.000.001.000.00-1.00-1.001.00-1.000.000.00-2.000.001.000.001.000.00-3.000.00-22.00-3.006.000.0024.000.001.000.000.000.000.000.000.00-1.000.000.000.000.00-1.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Return on Equity Growth (1y) -2.00-3.00-7.00-4.00-1.000.00-7.00-7.00-7.00-4.000.000.001.001.001.001.0058.0083.0074.00-74.00-64.00-79.00-86.0033.00-9.00-11.0015.00-5.0014.0015.002.001.00-1.00-1.00-1.00-1.003.005.003.004.001.000.001.001.00-1.00-3.00-2.00-2.000.003.006.00
Return on Equity Growth (3y) -10.00-11.00-12.00-14.00-15.00-11.00-7.00-4.00-7.00-7.003.00-6.00-3.0046.0060.0076.0070.00-29.00-16.00-7.003.00-46.00-59.00-75.00-69.0029.004.003.0016.00-4.0017.0018.005.004.003.003.003.004.004.002.002.002.000.000.005.00
Return on Equity Growth (5y) -16.00-15.00-12.00-13.00-5.00-11.00-11.0039.0054.0072.0070.00-28.00-4.00-2.00-15.005.00-14.00-14.00-1.00-1.00-3.007.004.00-46.00-57.00-72.00-67.0032.008.007.0020.000.0017.0015.003.003.002.003.007.00
Return on Equity (QoQ) -2.00-3.002.001.00-4.00-3.003.000.000.00-2.00-4.00-1.000.000.000.000.001.000.000.000.00-9.003.0050.0014.0016.00-6.00-99.0024.001.00-13.0020.00-18.000.0012.001.001.000.000.00-1.00-1.000.001.000.003.001.00-1.000.000.001.000.000.00-1.00-2.000.000.001.002.004.00
Return on Invested Capital Growth (1y) 0.002.004.00-10.00-11.00-13.00-12.00-4.00-1.000.00-1.001.000.00-2.00-1.00-1.00-1.001.001.001.000.000.000.000.002.000.000.00-121.00-155.00-62.00-61.00114.00147.0056.0056.009.0010.009.008.001.000.000.000.00-1.00-2.00-2.00-3.00-2.00-2.000.00-1.00-3.00-3.00-3.00-2.003.003.003.002.00-1.000.001.001.00
Return on Invested Capital Growth (3y) -13.00-11.00-10.00-13.00-13.00-15.00-14.00-4.00-3.00-1.00-1.001.00-1.00-1.000.000.001.001.001.00-120.00-153.00-61.00-61.00-6.00-6.00-6.00-5.002.003.003.003.00124.00158.0065.0065.008.009.007.006.00-3.00-3.00-2.00-3.00-6.00-6.00-6.00-5.00-1.00-1.00-1.000.000.001.001.001.00
Return on Invested Capital Growth (5y) -14.00-12.00-10.00-13.00-14.00-14.00-13.00-3.00-1.00-1.00-1.00-120.00-154.00-62.00-61.00-6.00-7.00-5.00-4.003.005.004.003.003.005.004.004.002.001.001.001.00121.00154.0063.0061.004.004.004.004.00-2.00-3.00-3.00-3.00-3.00-3.00-2.00-2.00
Return on Invested Capital (QoQ) -1.00-2.003.000.001.00-1.00-10.00-1.00-1.000.00-1.001.000.000.000.000.00-1.000.001.000.000.000.000.00-1.000.000.001.000.00-1.000.00-120.00-33.0092.001.0055.00-1.001.001.008.001.000.000.000.000.000.000.00-1.000.00-1.000.000.000.001.00-1.00-3.000.000.000.003.000.000.000.000.000.000.000.00
Return on Sales Growth (1y) 2.00-5.00-2.00-4.00-4.00-3.007.00-2.00-1.00-5.00-11.00-2.000.000.000.000.002.001.000.000.00-10.0030.00-6.00-187.0043.001.00-31.0054.00-43.00-1.0028.002.003.001.000.00-1.00-2.000.002.00-1.009.007.002.004.000.002.00-5.000.00-1.00-5.003.00-2.003.006.0010.00
Return on Sales Growth (3y) -3.00-12.00-7.00-8.00-5.00-7.00-4.00-4.001.00-4.00-11.00-2.008.00-32.009.00134.00-4.00-2.003.00-54.00-10.0031.00-10.00-131.004.002.00-3.0055.00-41.001.0029.000.0011.008.004.001.008.008.000.003.008.003.001.003.001.003.009.00
Return on Sales Growth (5y) -1.00-12.00-6.00-7.007.00-37.00-2.00132.00-2.00-2.003.00-54.0041.000.00-28.000.00-3.00-2.000.002.00-8.0032.00-8.00-134.0011.009.001.0057.00-32.009.0027.004.009.004.003.000.009.009.0013.00
Return on Sales (QoQ) 9.00-6.001.00-3.002.00-3.000.00-3.004.006.00-9.00-2.000.000.000.000.000.000.000.002.00-1.000.000.00-40.0042.00124.00-135.000.005.00-57.0095.00-42.00-28.0028.00-1.000.001.003.00-1.00-2.000.001.00-1.000.001.00-2.0010.00-3.00-3.000.006.00-1.00-9.005.004.00-5.000.000.008.00-2.003.00
Revenue Growth (1y) -1.05%13.05%31.78%36.29%39.10%9.79%5.08%-6.86%-13.05%-7.51%-14.13%-7.33%-6.69%-6.60%-0.49%4.55%12.33%-0.31%-3.57%-4.13%-6.81%-0.89%6.04%1.67%-0.72%-1.85%-5.00%-4.69%-28.25%-24.70%-25.71%-20.56%3.10%2.50%5.29%1.08%0.73%-4.15%-3.30%-1.37%-6.04%0.24%1.99%-5.09%0.63%3.97%3.38%4.85%9.65%7.48%11.24%19.44%8.10%6.67%0.35%-0.98%1.73%9.12%6.94%0.95%14.54%3.05%11.24%
Revenue Growth (3y) 6.17%4.71%5.94%5.56%4.11%-1.75%-3.53%-3.37%-3.05%-4.86%-6.25%-2.43%-0.78%-2.64%0.58%0.63%1.29%-1.02%-0.96%-2.43%-12.77%-9.85%-9.21%-8.35%-9.78%-8.84%-9.42%-8.53%-9.34%-9.56%-8.88%-7.48%-0.81%-0.51%1.27%-1.82%-1.61%-0.04%0.65%-0.62%1.21%3.85%5.46%5.93%6.05%6.03%4.89%7.44%6.44%7.75%6.08%6.09%8.00%6.25%6.08%
Revenue Growth (5y) 4.64%1.34%2.67%3.35%3.39%-1.29%-1.70%-2.53%-3.36%-3.48%-3.66%-2.09%-7.00%-7.37%-6.41%-5.06%-5.12%-5.63%-5.34%-5.69%-7.17%-6.37%-5.29%-5.16%-7.01%-6.16%-6.02%-6.45%-6.76%-5.07%-4.42%-4.65%1.49%1.93%3.61%3.45%2.46%2.75%2.62%3.03%2.66%5.45%4.71%3.51%6.80%6.03%6.54%
Revenue (QoQ) -1.89%4.19%-13.32%11.68%12.09%21.44%-10.35%13.98%-11.53%16.23%-20.53%6.40%-5.89%7.91%-14.24%7.14%-5.80%14.97%-9.90%15.11%-16.40%11.21%-10.42%11.89%-11.09%18.99%-14.12%9.26%-12.10%15.17%-13.84%-17.75%-7.74%13.63%-7.87%6.75%-8.28%16.72%-11.55%6.38%-12.73%17.77%-9.79%1.35%-6.90%19.83%-16.05%7.45%-3.82%19.15%-14.85%12.37%-5.72%23.31%-8.58%1.70%-6.96%16.00%-9.78%4.48%-0.21%13.69%-14.83%18.55%-10.23%22.72%
Share-based Compensation Growth (1y) -15.38%40.00%-222.22%120.00%
Share-based Compensation Growth (3y) -30.66%0.00%
Share-based Compensation (QoQ) 184.62%-90.91%2,000.00%-171.43%155.56%137.93%
Shareholder's Equity Growth (1y) 3.16%2.64%-0.07%48.95%49.66%79.37%4.79%3.95%3.09%0.04%-2.54%-5.25%-6.71%0.07%-3.04%-0.92%1.25%0.73%-2.02%-1.21%-0.60%1.07%0.92%-8.97%-8.91%-37.29%-50.75%-44.60%-44.31%-37.11%20.13%21.82%7.29%73.61%-6.01%-5.59%5.81%2.36%-1.70%-1.73%-1.16%3.76%8.01%4.02%4.05%19.87%18.95%52.27%50.26%22.69%22.57%-3.03%-2.61%2.57%26.86%25.13%25.10%25.69%1.83%3.23%3.59%
Shareholder's Equity Growth (3y) 17.21%14.50%16.56%21.49%15.01%12.91%21.55%-0.33%-0.81%-0.88%0.28%-2.54%-2.48%-2.08%0.62%-1.39%-3.78%-2.85%-13.89%-21.32%-20.72%-20.41%-26.41%-15.79%-14.99%-18.35%-11.86%-17.76%-13.95%-14.17%3.78%3.54%4.16%3.91%22.62%-0.07%-1.18%2.86%8.38%8.09%15.89%15.61%15.13%16.34%15.38%15.05%14.68%22.75%22.71%22.33%16.51%16.55%7.79%8.07%
Shareholder's Equity Growth (5y) 8.76%7.10%8.39%12.57%7.64%7.69%12.82%-0.42%-2.58%-2.49%-8.56%-14.38%-14.10%-13.79%-16.67%-10.72%-9.67%-11.34%-6.96%-11.27%-10.54%-10.56%-6.66%-11.21%-10.63%-10.66%-6.17%-10.00%-8.22%-8.25%6.81%7.36%12.35%11.90%22.08%7.79%7.34%9.75%9.88%14.45%13.56%13.49%14.49%15.26%14.68%14.56%
Shareholder's Equity (QoQ) 8.66%-5.64%-35.85%56.86%-37.55%133.82%2.11%0.37%-25.15%36.60%1.30%-0.47%-27.36%33.07%-1.52%-2.00%-22.08%28.94%0.63%0.15%-22.49%25.42%1.47%0.77%-21.19%25.24%-8.48%0.84%-45.74%-1.63%2.95%1.36%-38.73%87.90%4.39%-10.73%-0.86%1.73%4.86%0.04%-4.08%-2.31%4.83%0.63%0.68%1.70%0.95%0.66%15.99%0.92%29.23%-0.67%-5.29%0.83%2.24%-0.24%-0.26%24.71%0.84%-0.26%0.20%1.03%2.23%0.09%
Tax Rate Growth (1y) 1,022.00-314.00486.0039,537.002,808.00246.00-260.00-1607.00-2859.00191.00410.001,717.00-441.00-1209.00-1519.00-897.00-902.00193.00442.001,496.001,111.00919.00505.00-376.003.00-2741.00339.00-34417.00-294.002,694.0038.00102,171.001,985.00-1291.00-1689.00-69976.00-3552.00-550.00-170.00660.0014,591.00-150.00-143.00-2546.00-14605.004,464.00-268.00838.00176.00-4201.00592.0019,162.0013.00223.00-1722.00-17403.001,108.001,732.001,062.00-592.00-1025.00-1820.00-400.00
Tax Rate Growth (3y) 971.00124.00636.0039,647.00-492.00-771.00-1369.00-787.00-4202.00-824.00-667.002,316.00-232.00-97.00-572.00223.00212.00-1629.001,286.00-33298.00820.00872.00882.0067,378.001,694.00-1339.00-1312.00-2222.00-1861.00853.00-1821.0032,855.0013,024.00-1991.00-2002.00-71862.00-3566.003,764.00-581.00-1048.00161.00114.00181.0017,454.00-14417.00487.00-1397.002,597.001,297.00-2246.00-67.001,167.0096.00134.00-1060.00
Tax Rate Growth (5y) -372.00-892.00-441.0040,246.00-283.00341.00-422.00333.00-3088.00-2647.00177.00-32477.00-524.00-144.00-195.0067,977.001,903.00-226.00-365.00-1102.00-748.00-969.00-977.00-1938.0012,732.00-2039.00-1625.00-4108.00-1876.005,167.00-2232.0031,147.00-1406.00-1727.00-1677.00-51862.00-3378.00-213.00-1710.00711.001,282.002,068.00-479.00-541.00-14333.00398.00-735.00
Tax Rate (QoQ) 585.00-205.00-39152.0039,795.00-751.00595.00-102.003,066.00-3312.0088.00-1448.001,814.00-262.00306.00-141.00-344.00-1030.00-3.00481.00-350.0065.00245.001,535.00-735.00-126.00-169.00654.00-356.00-2871.002,911.00-34102.0033,767.00118.00255.0068,031.00-66419.00-3159.00-143.00-256.005.00-156.00238.00574.0013,936.00-14897.00244.00-1829.001,876.004,172.00-4488.00-723.001,214.00-204.00305.0017,847.00-17935.006.00-1639.002,165.00576.00630.00-2309.00511.00143.00-166.00-889.00
Total Debt Growth (1y) 12.70%0.20%1.61%38.81%28.98%23.26%-8.57%-8.09%-2.45%-0.92%4.69%9.70%8.50%11.97%9.82%10.88%7.79%9.05%9.05%3.57%4.34%-0.80%-3.16%-0.95%2.29%0.29%-2.34%6.22%3.06%-7.77%-18.39%-26.75%-24.66%-1.27%20.16%22.65%22.29%8.51%7.24%8.83%10.19%18.01%9.66%7.53%5.47%-1.96%-3.57%-11.12%-10.43%-9.64%-0.59%12.04%13.76%11.97%7.02%-2.12%-2.29%-2.74%-4.59%9.77%15.02%
Total Debt Growth (3y) 12.67%10.04%8.03%7.46%9.94%10.93%11.00%1.68%3.79%4.49%6.56%7.83%8.00%6.86%6.60%5.06%4.39%4.78%2.75%1.03%2.90%3.22%-2.83%-8.27%-8.32%-7.39%-2.98%-1.43%-1.54%-1.71%-0.40%1.69%-0.75%0.51%8.13%12.21%12.80%12.43%7.88%4.28%1.32%1.35%1.49%1.68%2.30%2.43%-0.27%0.85%-0.85%-0.14%-0.54%0.50%6.38%8.54%
Total Debt Growth (5y) 10.46%10.14%8.08%8.67%9.74%8.95%8.15%2.11%2.78%4.02%3.78%3.47%5.80%5.17%2.30%-1.56%-2.41%-2.23%-0.24%0.23%-0.42%0.27%-0.34%-0.11%0.57%1.37%3.18%2.41%2.23%1.99%2.71%2.15%-1.35%-0.83%2.29%6.26%7.40%7.69%4.90%3.82%2.66%2.96%2.63%1.42%2.84%3.85%
Total Debt (QoQ) 5.80%6.81%1.28%-1.53%2.71%34.52%-1.96%-4.78%-1.85%-0.22%-1.45%1.07%-0.31%5.43%3.27%-0.04%2.89%3.40%4.27%-2.83%4.08%3.40%-0.97%-2.10%-1.04%0.94%1.29%1.10%-2.98%-1.70%10.16%-1.91%-13.17%-13.02%-1.12%0.89%13.78%5.86%0.94%0.59%0.96%4.62%2.43%1.85%8.12%-2.78%0.44%-0.11%0.51%-4.38%-7.42%0.67%1.39%5.20%4.34%2.22%-0.20%0.54%-4.57%2.05%-0.66%-1.37%9.79%6.93%