Gray Media Growth Metrics (2010-2025) | GTN

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics 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) -0.67%1.59%2.94%1.28%1.54%0.85%0.89%6.77%7.19%37.04%50.30%40.25%52.26%18.77%8.29%13.69%24.83%29.26%30.07%29.36%8.11%12.27%10.75%18.47%16.89%11.17%10.80%29.20%116.38%112.06%112.75%65.49%0.47%0.56%1.69%9.62%8.99%8.95%7.68%45.34%45.35%45.02%43.76%0.40%-2.60%-2.81%-4.86%-4.59%-1.01%-1.63%-0.08%-0.92%-2.77%-2.65%-2.92%
Assets Growth (3y) 2.41%11.98%16.00%14.89%18.34%17.96%17.98%19.41%26.77%28.14%28.41%27.30%27.13%19.90%15.98%20.33%16.41%17.28%16.87%25.57%39.84%38.32%37.69%36.31%36.46%33.34%33.83%32.83%33.32%32.44%32.56%38.15%16.76%16.69%16.33%16.95%15.56%15.37%13.78%11.66%11.91%11.51%10.97%-1.73%-2.13%-2.37%-2.64%
Assets Growth (5y) 11.36%16.60%17.07%17.40%17.47%18.96%18.79%21.14%20.82%21.30%21.04%25.85%39.04%32.36%29.75%30.09%27.95%28.03%28.13%29.14%24.53%23.73%23.38%32.18%32.12%30.23%29.99%27.88%27.39%26.77%26.08%20.36%8.94%8.72%8.40%8.62%8.23%8.02%7.40%
Assets (QoQ) 0.85%-0.29%0.21%0.82%2.19%-1.90%0.47%0.14%2.22%3.82%0.86%28.03%12.11%-3.12%9.50%-0.14%2.23%1.70%20.23%3.41%2.87%1.15%0.47%7.39%1.47%8.20%-0.86%2.13%1.14%26.17%66.03%0.09%1.47%-1.86%0.80%0.17%2.61%5.80%0.22%0.13%1.42%42.79%0.23%-0.10%0.54%-0.28%-2.75%-0.32%-1.57%0.00%0.89%-0.94%-0.03%-0.84%-0.99%-0.82%-0.30%
Capital Expenditures Growth (1y) 9.31%-67.58%-25.65%-36.65%28.94%137.36%-5.54%27.66%-2.41%-18.22%-41.15%10.38%67.92%109.60%-25.07%-16.64%-31.43%-23.73%108.18%36.00%188.34%15.54%-32.95%-14.66%-44.28%30.95%50.87%117.46%36.23%157.85%200.00%85.71%93.33%5.71%50.00%-7.69%-34.48%8.11%-51.85%350.00%73.68%32.50%261.54%3.70%321.21%160.38%134.04%-8.04%-46.04%-56.52%-69.09%-71.84%-46.67%-33.33%-55.88%-13.79%-37.50%
Capital Expenditures Growth (3y) 11.21%-14.30%-25.51%-3.71%28.32%59.65%-25.32%5.51%3.96%9.35%-2.81%7.76%49.18%22.70%1.51%-1.09%3.28%4.89%28.18%36.15%29.83%57.42%44.78%51.05%13.64%52.83%89.35%55.06%19.94%43.37%29.40%97.59%30.06%14.83%37.70%62.71%68.61%55.08%59.71%62.51%58.04%14.47%37.78%-35.49%6.62%-8.95%-31.66%-39.34%-43.55%
Capital Expenditures Growth (5y) 9.63%0.12%-8.40%0.24%33.10%29.10%-10.28%6.40%12.54%14.62%-1.47%18.36%20.30%44.21%36.47%31.33%23.74%25.76%56.80%34.04%22.62%34.84%16.99%70.28%10.80%38.59%63.87%77.05%66.05%59.01%78.92%49.05%37.97%11.38%13.56%2.21%6.64%1.57%-11.09%0.82%5.64%
Capital Expenditures (QoQ) 106.03%3.15%-18.96%-36.53%-38.89%136.56%-30.95%29.18%12.49%-5.86%-6.69%-1.24%-5.73%-32.25%75.01%50.23%17.68%-75.78%94.70%23.56%30.90%-33.89%27.20%161.97%-47.55%-61.63%61.88%71.03%23.28%-55.80%133.33%7.14%133.33%-48.57%44.44%11.54%27.59%-27.03%-11.11%-20.83%110.53%-67.50%730.77%-69.44%60.61%-11.32%138.30%24.11%-0.72%-20.29%-6.36%-27.18%-20.00%-43.33%-14.71%37.93%0.00%-62.50%66.67%0.00%
Cash & Equivalents Growth (1y) -66.06%-78.00%-54.71%-4.44%54.64%711.14%400.22%113.24%38.91%-16.54%-5.20%21.79%28.84%182.30%84.23%128.29%730.55%236.28%1.71%216.29%-46.28%-20.63%183.85%234.15%-80.49%-75.98%-24.98%42.19%1,783.63%1,105.33%218.73%44.25%-49.26%-50.84%-40.83%-68.22%31.56%51.00%43.25%264.62%176.69%107.12%-31.05%-75.55%-69.84%-79.36%-55.28%-67.72%-77.33%-77.78%-85.42%-65.57%139.29%108.33%228.57%542.86%56.72%165.33%163.77%
Cash & Equivalents Growth (3y) -11.56%14.20%29.02%35.39%40.40%167.36%105.96%80.99%145.87%99.36%21.11%106.41%79.13%96.05%74.55%188.96%-4.52%-13.77%29.38%146.78%25.45%31.96%89.34%89.95%23.09%12.49%12.27%-13.29%132.54%107.60%39.28%18.68%22.69%15.42%-16.39%-34.32%3.16%-13.58%-23.84%-33.98%-42.59%-54.37%-64.44%-69.94%-45.31%-54.28%-40.16%-10.61%-5.27%7.10%8.12%
Cash & Equivalents Growth (5y) 13.97%69.86%32.11%78.10%65.31%119.55%90.70%128.77%9.27%8.60%30.49%110.96%84.06%85.25%66.30%118.22%52.76%30.60%32.51%47.11%5.67%11.27%41.90%51.36%46.67%34.80%6.92%-10.28%60.02%30.77%-3.59%-33.31%-33.89%-41.16%-47.97%-49.93%-9.85%-21.46%-26.70%-8.63%-6.63%-12.09%-17.18%
Cash & Equivalents (QoQ) 28.36%-73.07%79.93%-64.62%164.25%-43.19%191.16%85.57%62.96%-75.78%89.66%11.50%85.10%-68.89%100.65%144.31%20.79%-61.45%630.00%-1.08%-63.47%19.90%23.98%46.16%30.65%41.14%-92.76%79.94%308.06%167.51%-4.10%15.14%7.90%21.07%-66.27%11.56%29.88%-34.97%39.62%28.04%23.22%65.52%5.95%-4.15%-58.98%-41.30%30.69%-34.41%-11.11%-57.64%-8.20%-35.71%-41.67%0.00%538.10%-44.03%-8.00%95.65%55.56%-5.24%-8.54%
Cash from Investing Activities Growth (1y) 15.96%79.17%26.24%42.26%-64.44%-239.80%-11.76%-50.70%7.02%-573.20%65.35%-5,451.79%-2,288.66%39.34%-10.19%98.34%-34.89%72.82%-14,235.11%-413.44%88.98%-45.69%30.17%-323.78%464.95%-39.02%97.27%88.32%-114.31%-2.44%-31,925.00%-164.29%-327.27%28.57%99.06%5.41%-48.94%-720.00%-204.17%-197.14%-595.71%-3,400.00%27.40%-42.31%66.94%95.09%-79.25%37.84%55.28%77.30%184.21%67.39%44.44%-18.75%-118.75%103.33%50.00%
Cash from Investing Activities Growth (3y) -8.72%-68.27%34.14%-264.20%-231.78%-140.31%24.72%-11.47%-210.58%-3.54%-279.67%-67.73%-52.55%37.84%-379.57%28.85%36.48%18.04%-39.75%-36.48%61.40%-27.55%-82.69%-9.38%-30.67%-0.57%56.59%33.65%-42.78%-81.72%-108.97%-95.12%-253.76%-489.64%72.55%-58.74%-50.74%-141.59%-58.19%-38.01%-0.94%26.92%45.75%33.93%56.53%76.34%34.34%26.13%50.10%
Cash from Investing Activities Growth (5y) -110.57%4.72%-114.22%-32.64%-40.26%-40.60%-111.89%-97.61%69.64%-17.59%-0.83%-18.50%-13.14%19.31%-295.13%35.55%19.81%16.63%-52.28%-44.75%18.21%-64.79%29.53%-29.76%-87.41%-211.22%28.98%-4.31%-32.57%-59.48%-64.03%-45.72%-45.61%-17.98%15.23%4.11%3.17%-30.60%8.97%15.20%22.16%
Cash from Investing Activities (QoQ) -86.01%-8.42%26.06%43.64%53.90%-283.96%42.12%-60.51%4.75%-26.29%21.95%0.97%-589.65%93.50%-12,406.13%57.39%82.49%88.19%-87.89%-3,371.89%96.47%-6,127.39%93.27%25.49%53.34%-2,884.67%59.16%164.16%-117.78%41.46%-75.00%21.43%-27.27%-18,200.00%98.56%-27.03%78.72%-140.00%-45.83%-100.00%-17.14%10.98%-42.47%-368.27%-489.32%98.15%-179.25%-8.78%12.42%32.62%3.16%21.74%55.56%350.00%-137.50%-33.33%5.00%60.53%106.67%-2,100.00%
Cash from Operations Growth (1y) 89.14%-96.07%81.67%654.00%121.88%-283.65%-34.98%-53.81%-43.24%995.34%-6.35%54.20%130.08%429.71%77.89%-74.98%-14.93%-47.61%1.60%388.47%15.32%344.42%-101.63%278.27%-4.73%-38.45%3,205.59%39.20%59.41%108.67%60.00%-2.41%70.45%-5.11%445.83%117.28%20.67%26.15%12.21%-48.30%-75.14%-89.63%-4.08%107.69%491.11%1,270.59%192.20%-75.13%-60.15%-64.38%-83.50%-61.70%180.19%343.37%94.12%72.22%-95.29%
Cash from Operations Growth (3y) 33.55%-13.55%3.42%75.12%42.56%343.28%2.70%-43.73%3.57%199.43%19.18%23.51%31.18%131.04%-26.61%66.58%-2.23%12.74%-19.95%195.18%20.54%78.72%-6.87%72.56%37.31%6.82%548.89%43.45%48.56%35.68%114.00%3.11%-20.03%-50.12%80.44%32.64%21.04%21.47%46.51%-35.60%-16.34%-20.31%-22.66%-41.73%87.58%178.70%-2.17%-45.26%-62.52%
Cash from Operations Growth (5y) 36.06%12.39%14.86%45.68%23.24%189.34%-15.07%26.91%4.06%133.87%-3.09%58.24%27.94%73.76%7.86%44.40%20.49%23.19%34.97%122.51%29.21%46.87%37.68%42.00%-4.93%-30.74%211.64%25.95%36.96%28.83%93.98%-10.75%3.79%-9.54%23.16%-25.98%14.64%23.13%0.15%-29.34%-40.06%
Cash from Operations (QoQ) 24.21%11.00%-83.84%748.67%-97.42%5,032.32%-32.91%149.74%-102.14%1,917.08%-52.34%206.85%-66.31%90.07%-21.53%357.87%-22.43%-36.17%-88.96%1,457.11%-52.23%23.79%-46.95%267.60%84.08%-100.45%12,445.13%-7.42%18.93%-77.15%453.33%6.02%55.68%-82.48%237.50%85.19%-13.33%0.77%34.35%2.84%-9.39%-10.37%-38.10%-50.55%-62.22%729.41%34.04%40.74%-12.41%76.82%-88.59%125.53%-21.70%-18.07%-73.53%1,550.00%23.91%-64.13%-76.52%-54.84%
Dividends Paid - Common Growth (1y) 152.96%0.00%0.00%0.00%0.00%-46.15%-38.46%0.00%0.00%14.29%-12.50%0.00%0.00%-12.50%14.29%0.00%0.00%14.29%0.00%0.00%0.00%0.00%0.00%
Dividends Paid - Common Growth (3y) -14.94%-18.64%0.00%0.00%-18.64%-14.94%0.00%0.00%4.55%0.00%0.00%0.00%0.00%4.55%
Dividends Paid - Common Growth (5y) -9.25%-9.25%0.00%0.00%-9.25%-9.25%
Dividends Paid - Common (QoQ) 17.12%0.00%0.00%0.00%0.00%0.00%0.00%0.00%-46.15%14.29%62.50%0.00%-38.46%-12.50%85.71%0.00%-46.15%14.29%62.50%0.00%-38.46%0.00%62.50%0.00%-38.46%0.00%
Dividends payables Growth (1y) -2.84%-8.81%-43.86%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%7.69%7.69%7.69%7.69%0.00%0.00%0.00%0.00%7.14%7.14%7.14%7.14%0.00%6.67%
Dividends payables Growth (3y) 0.00%2.50%2.50%2.50%2.50%2.50%2.50%2.50%2.50%4.89%4.89%4.89%4.89%2.33%4.55%
Dividends payables Growth (5y) 1.49%2.90%2.90%2.90%2.90%2.90%4.24%
Dividends payables (QoQ) -8.59%-14.05%8.03%7.44%-43.72%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%7.69%0.00%0.00%0.00%0.00%0.00%0.00%0.00%7.14%0.00%0.00%0.00%0.00%6.67%
EBITDA Margin Growth (1y) -78.00-532.00-1338.00658.00725.001,313.001,229.00-643.00-860.00-1122.00-1980.00-62.00-420.00324.001,435.00159.00499.00-1189.00-1366.00-46.009.00958.00853.0038.003,527.00-643.00-1094.0061.00-3106.001,473.002,070.00-2046.00-1399.00-1274.00-1543.001,943.00-436.00882.001,318.00-399.00525.00-2410.00-2928.0054.00437.001,511.001,849.00-1097.00-974.00-1564.00-1935.00671.00382.001,516.001,695.00-333.00-799.00-1208.00
EBITDA Margin Growth (3y) -213.00-341.00-2089.00-47.00-555.00515.00684.00-546.00-782.00-1987.00-1912.0051.0088.0093.00922.00151.004,035.00-873.00-1608.0053.00430.001,788.001,829.00-1947.00-979.00-444.00-567.00-42.00-4941.001,081.001,845.00-502.00-1310.00-2802.00-3153.001,598.00526.00-17.00240.00-1442.00-13.00-2463.00-3013.00-372.00-155.001,463.001,610.00-759.00-1392.00-1256.00
EBITDA Margin Growth (5y) -135.00-1205.00-2020.0066.00-47.00284.00170.00-554.002,755.00-1672.00-2153.00150.00509.00924.001,897.00-1834.00-471.00-674.00-1081.00-49.00-1405.001,396.001,604.00-403.00-890.00-1972.00-2177.00-387.00-3980.00182.00767.00-1545.00-1848.00-2855.00-3238.001,172.00-66.00-65.000.00-1104.00-430.00-2155.00
EBITDA Margin (QoQ) 320.001,422.00-2536.00715.00-133.00617.00-540.00782.00454.00533.00-2412.00565.00193.00-326.00-494.00207.00936.00785.00-1770.00547.00-751.00608.00-449.00602.00198.00503.00-1264.004,091.00-3972.0051.00-109.00923.00608.00648.00-4225.001,570.00733.00379.00-739.00-808.002,050.00816.00-2457.00115.00-884.00297.00525.00499.00190.00636.00-2421.00621.00-400.00265.00185.00332.00734.00444.00-1843.00-135.00326.00
EBIT Growth (1y) 4.92%-26.08%-49.09%80.96%73.67%125.35%120.03%-27.67%-35.51%-41.02%-60.20%15.60%8.79%69.93%209.26%61.16%67.16%-28.70%-39.05%28.70%38.52%106.06%91.07%20.38%165.23%-17.48%-34.47%15.02%-43.82%116.43%174.72%-20.00%48.75%28.70%19.21%210.00%-45.38%52.52%95.00%-18.55%66.15%-68.40%-70.09%62.38%101.85%265.67%245.71%-59.15%-45.41%-65.71%-68.87%85.07%27.73%197.62%187.61%-25.81%-46.05%-59.20%
EBIT Growth (3y) 5.53%-0.58%-23.61%14.80%6.81%31.20%39.39%10.45%5.46%-10.60%-9.13%33.85%36.07%35.66%53.28%35.67%83.13%6.63%-8.61%21.24%27.32%54.40%50.95%3.47%30.38%31.98%28.99%41.82%-23.00%61.96%85.53%26.41%10.52%-14.71%-11.41%60.05%22.36%20.80%26.34%-18.55%22.33%-26.55%-31.46%7.08%12.07%55.10%45.74%-17.53%-27.81%-25.33%
EBIT Growth (5y) 16.40%3.55%-3.42%25.70%23.05%27.11%25.83%15.86%33.93%3.98%-1.24%27.12%30.28%34.85%45.33%18.10%38.70%27.56%20.11%34.61%10.89%48.51%51.56%22.84%15.00%2.07%4.60%30.41%8.89%37.47%45.87%6.03%8.27%-4.90%-5.63%25.39%5.02%12.46%12.54%-5.80%4.76%-13.61%
EBIT Margin Growth (1y) 99.00-507.00-1417.00931.00993.001,610.001,482.00-654.00-961.00-1248.00-2185.00-20.00-367.00382.001,612.00198.00540.00-1183.00-1459.00-26.0029.001,015.00940.0058.003,551.00-678.00-1177.0076.00-3082.001,592.002,237.00-1440.00-857.00-1182.00-1481.001,550.00-901.00821.001,323.00-465.00533.00-2395.00-2976.00126.00537.001,580.001,930.00-1147.00-1048.00-1649.00-2078.00670.00376.001,586.001,802.00-330.00-778.00-1270.00
EBIT Margin Growth (3y) 131.00-145.00-2121.00257.00-335.00744.00908.00-476.00-788.00-2049.00-2032.00152.00202.00214.001,093.00230.004,120.00-846.00-1696.00108.00498.001,929.002,000.00-1306.00-388.00-268.00-421.00185.00-4840.001,231.002,079.00-356.00-1226.00-2756.00-3133.001,211.00169.007.00277.00-1486.0022.00-2464.00-3124.00-350.00-134.001,517.001,654.00-807.00-1449.00-1333.00
EBIT Margin Growth (5y) 304.00-946.00-1968.00429.00233.00576.00389.00-444.002,792.00-1713.00-2269.00286.00671.001,128.002,153.00-1135.00181.00-436.00-940.00217.00-1260.001,568.001,842.00-222.00-756.00-1842.00-2073.00-154.00-3770.00416.001,033.00-1376.00-1736.00-2825.00-3282.00734.00-502.00-57.001.00-1146.00-379.00-2148.00
EBIT Margin (QoQ) 490.001,670.00-2908.00847.00-116.00759.00-560.00909.00502.00631.00-2696.00602.00215.00-306.00-530.00255.00963.00924.00-1944.00597.00-760.00648.00-511.00652.00227.00573.00-1393.004,145.00-4003.0074.00-140.00988.00671.00719.00-3817.001,570.00346.00420.00-787.00-881.002,069.00922.00-2575.00118.00-860.00342.00527.00528.00184.00691.00-2550.00627.00-418.00262.00199.00334.00791.00478.00-1934.00-114.00300.00
EBIT (QoQ) 35.92%111.90%-77.97%65.37%-4.24%45.93%-21.70%58.71%24.26%42.49%-74.26%41.51%13.64%-3.85%-25.24%33.18%77.50%75.00%-61.04%38.14%-24.29%49.59%-17.74%48.67%12.63%38.71%-48.17%227.55%-64.96%10.15%-9.03%60.00%35.00%39.81%-73.51%197.50%16.81%29.50%-31.11%-47.58%226.15%65.57%-71.23%6.93%-37.96%56.72%56.19%32.93%12.39%48.16%-81.54%77.61%-29.41%34.52%9.73%22.58%64.47%30.00%-71.69%-10.87%24.39%
EBT Growth (1y) 409.39%-61.61%-68.46%225.95%385.90%747.50%-119.17%-55.46%-51.36%-55.37%497.65%-15.27%-71.70%94.98%509.82%346.40%720.35%-52.43%-52.04%61.56%46.06%-94.56%138.20%15.77%300.74%4,325.51%-48.68%45.79%-52.72%221.15%295.24%-157.69%10.71%-1.20%3.28%573.33%-72.58%101.22%130.95%-23.94%217.65%-89.09%-85.57%53.70%153.70%733.33%480.95%-150.60%-93.43%-124.67%-104.92%383.33%222.22%445.95%1,900.00%-120.17%-220.69%-121.88%
EBT Growth (3y) 129.20%13.24%-37.82%35.27%-12.54%94.66%66.90%18.99%4.14%-25.47%138.87%82.82%50.24%-63.04%90.99%102.87%263.46%4.65%-16.30%39.71%40.39%97.79%69.06%-43.80%28.01%419.76%27.96%58.49%-47.64%85.51%111.25%27.59%-1.20%-39.92%-29.91%96.03%30.25%22.30%24.64%-37.36%-19.10%-30.54%-26.85%30.13%-18.72%92.30%72.61%-31.79%-31.14%-29.80%
EBT Growth (5y) 94.66%6.14%-6.80%40.26%51.63%-28.18%39.65%25.80%45.90%-0.05%74.58%59.47%45.07%48.32%69.84%-55.26%90.57%29.46%19.07%49.41%-3.43%72.74%63.05%28.51%12.81%98.51%-6.93%36.01%2.95%42.15%51.21%-29.31%-30.62%-19.59%-15.98%58.28%-14.10%9.31%11.38%-18.51%-32.34%-16.76%
EBT Margin Growth (1y) 388.00-534.00-1796.001,346.001,408.002,119.00-1509.00-379.00-858.00-1208.001,075.00-89.00-804.00402.002,056.00481.001,181.00-1002.00-1470.00171.0093.00-681.001,041.00-10.003,722.001,152.00-1210.00274.00-2986.001,795.002,387.00-1440.00-1020.00-1389.00-1532.001,619.00-844.001,146.001,498.00-337.00610.00-2432.00-3092.0011.00591.001,351.001,694.00-1528.00-1468.00-2111.00-2415.001,970.00240.001,808.002,206.00-1753.00-804.00-1721.00
EBT Margin Growth (3y) 939.00377.00-2230.00878.00-254.001,313.001,622.0014.00-482.00-1808.001,661.00564.00469.00-1281.001,628.00643.004,996.00-532.00-1638.00435.00829.002,265.002,218.00-1176.00-283.001,558.00-355.00453.00-4849.001,552.002,353.00-158.00-1253.00-2675.00-3126.001,293.00358.0064.00100.00-1854.00-266.00-3193.00-3813.00453.00-636.001,048.001,484.00-1311.00-2032.00-2024.00
EBT Margin Growth (5y) 1,315.00-223.00-1643.001,531.001,019.00-371.001,194.00175.003,333.00-1338.001,493.00828.001,206.001,665.002,805.00-524.00990.00-126.00-783.00614.00-1034.002,022.002,185.00106.00-516.00271.00-1949.00127.00-3647.00470.00955.00-1675.00-2129.00-3436.00-3847.001,736.00-869.00-239.00-109.00-1636.00-830.00-3106.00
EBT Margin (QoQ) 837.002,200.00-3777.001,128.00-84.00938.00-636.001,191.00626.00-2690.00494.00712.00276.00-406.00-669.00-4.001,482.001,247.00-2244.00695.00-701.00780.00-603.00617.00-1475.002,503.00-1655.004,349.00-4045.00141.00-171.001,090.00735.00733.00-3998.001,510.00366.00590.00-847.00-953.002,355.00942.00-2682.00-5.00-688.00283.00421.00575.0072.00626.00-2800.00635.00-571.00322.001,585.00-1095.00996.00720.00-2374.00-146.0080.00
EBT (QoQ) 1,000.00%350.82%-112.52%182.06%-17.11%270.40%-50.01%216.61%44.58%-108.38%216.12%245.78%32.66%-25.35%-75.26%15.50%813.98%133.48%-81.89%112.25%-47.00%135.38%-38.99%91.88%-98.02%10,198.46%-70.35%564.20%-78.18%19.43%-15.77%115.38%48.21%46.99%-112.30%513.33%32.26%53.66%-43.65%-76.06%870.59%76.36%-81.44%0.00%-66.67%133.33%97.62%65.06%9.49%62.67%-117.21%121.43%-511.11%67.57%1,091.67%-75.63%341.38%68.75%-111.11%-45.83%20.00%
Enterprise Value Growth (1y) 298.44%316.12%210.04%-38.11%200.37%-182.57%-305.88%-156.32%-314.01%16.54%5.20%-21.79%-28.84%-182.30%-84.23%-128.29%-730.55%-236.28%-1.71%-216.29%46.28%20.63%-183.85%-234.15%80.49%75.98%24.98%-42.19%-1,783.63%-1,105.33%-218.73%-44.25%49.26%50.84%40.83%68.22%-31.56%-51.00%-43.25%-264.62%-176.69%-107.12%31.05%75.55%69.84%79.36%55.28%67.72%63.97%59.26%66.67%26.23%-74.16%-40.91%-75.00%-226.67%-41.29%-120.43%-120.24%
Enterprise Value Growth (3y) 11.56%-14.20%-29.02%-34.34%-40.40%-58.02%-77.54%-52.77%-192.02%-99.36%-21.11%-106.41%-79.13%-96.05%-74.55%-188.96%4.52%13.77%-29.38%-146.78%-25.45%-31.96%-89.34%-89.95%-23.09%-12.49%-12.27%13.29%-132.54%-107.60%-39.28%-18.68%-22.69%-15.42%16.39%34.32%-3.16%13.58%23.84%33.98%33.01%44.16%53.16%61.24%42.59%50.89%36.10%8.04%3.93%-8.16%-8.71%
Enterprise Value Growth (5y) -13.97%-69.86%-32.11%-38.33%-65.31%-48.38%-65.40%-79.33%-34.49%-8.60%-30.49%-110.96%-84.06%-85.25%-66.30%-118.22%-52.76%-30.60%-32.51%-47.11%-5.67%-11.27%-41.90%-51.36%-46.67%-34.80%-6.92%10.28%-60.02%-30.77%3.59%33.31%27.47%33.58%38.62%41.68%7.18%18.01%23.75%7.06%5.85%11.57%16.91%
Enterprise Value (QoQ) -28.36%257.41%-130.78%447.53%-34.65%-11.46%-50.09%-385.90%-62.96%75.78%-89.66%-11.50%-85.10%68.89%-100.65%-144.31%-20.79%61.45%-630.00%1.08%63.47%-19.90%-23.98%-46.16%-30.65%-41.14%92.76%-79.94%-308.06%-167.51%4.10%-15.14%-7.90%-21.07%66.27%-11.56%-29.88%34.97%-39.62%-28.04%-23.22%-65.52%-5.95%4.15%58.98%41.30%-30.69%34.41%11.11%57.64%-45.90%25.84%27.27%6.25%-244.44%40.00%9.68%-75.00%-48.98%6.39%9.76%
EPS (Basic) Growth (1y) 109.09%-99.32%-72.20%144.44%1,600.00%54,902.52%-144.48%-50.00%-47.06%-53.85%297.45%0.00%-66.67%100.00%498.49%400.00%466.67%-62.50%-61.12%30.00%47.06%138.10%15.38%292.00%330.00%46.67%-53.06%238.10%-53.02%-240.91%-32.61%-35.21%-18.81%232.26%-106.45%150.00%173.17%-31.71%1,450.00%-127.83%-92.41%89.29%240.74%425.00%1,023.53%-190.57%-110.87%-154.81%-112.57%266.67%190.00%252.63%783.33%-128.75%-888.89%-127.59%
EPS (Basic) Growth (3y) 41.25%19.68%-37.49%30.50%44.22%697.76%73.87%35.72%0.00%-29.79%87.53%86.63%40.57%76.95%95.74%219.67%-4.35%58.48%30.06%39.35%99.07%68.80%-63.67%7.43%17.93%39.82%-26.42%76.26%1.38%8.37%-16.27%-34.82%-44.79%54.80%43.71%31.25%32.56%-46.91%-71.00%-35.64%-28.20%41.90%-30.66%67.73%112.88%-34.52%-40.47%-30.66%
EPS (Basic) Growth (5y) 28.81%5.15%-10.69%28.06%90.37%37.23%30.26%41.96%-4.18%117.83%61.54%38.58%42.70%62.10%-77.26%59.53%13.90%8.71%32.60%-16.19%66.45%60.55%16.59%1.55%-19.41%28.72%-1.26%37.71%-2.34%-33.13%-17.27%-22.89%-17.48%35.58%-21.91%13.59%14.87%-20.69%-104.20%-17.17%
EPS (Basic) (QoQ) 163.64%427.94%-124.35%111.11%-95.27%21,637.42%-61.07%325.00%52.94%-117.58%143.76%350.00%33.33%-24.79%-77.84%50.00%700.00%125.05%-81.49%70.00%-47.06%133.33%-38.10%92.31%-70.00%553.33%-78.57%923.81%-89.77%109.09%54.35%42.25%-130.69%200.00%48.39%78.26%-50.00%-104.88%5,850.00%94.78%-87.50%-3.57%-218.52%153.13%211.76%73.58%13.04%83.65%-125.13%79.17%-470.00%57.89%433.33%-88.75%866.67%88.51%-114.02%-208.70%66.20%
EPS (Weighted Average and Diluted) Growth (1y) 109.09%-99.32%-72.19%144.44%1,600.00%54,902.52%-144.41%-50.00%-47.06%-53.85%296.61%0.00%-66.67%100.00%496.87%400.00%466.67%-62.50%-60.78%20.00%41.18%133.33%16.67%304.17%334.69%57.14%-52.58%233.33%-53.05%-240.91%-32.61%-34.29%-19.00%229.03%-106.45%147.83%174.07%-32.50%1,450.00%-128.07%-92.34%92.59%237.04%421.88%994.12%-192.31%-110.99%-155.34%-112.90%264.58%190.00%250.88%775.00%-129.11%-888.89%-127.91%
EPS (Weighted Average and Diluted) Growth (3y) 41.25%19.68%-37.62%30.50%44.22%697.76%73.37%35.72%0.00%-29.79%87.60%81.71%38.67%76.11%91.29%218.58%-4.35%58.44%30.06%39.35%98.13%68.24%-66.11%8.91%18.24%41.90%-26.42%75.75%1.39%7.06%-16.27%-34.94%-44.60%54.35%43.18%30.83%31.93%-47.36%-71.00%-35.72%-28.22%43.03%-30.66%67.36%112.01%-34.67%-40.61%-30.71%
EPS (Weighted Average and Diluted) Growth (5y) 28.81%5.15%-10.69%27.23%88.82%36.67%28.47%41.67%-4.18%117.50%61.54%38.58%42.29%61.97%-77.26%59.53%13.90%8.63%31.95%-16.19%66.16%60.26%17.61%2.38%-19.08%30.01%-1.27%37.44%-2.67%-33.13%-17.27%-22.99%-17.50%35.39%-21.91%13.33%14.87%-20.82%-104.20%-17.19%
EPS (Weighted Average and Diluted) (QoQ) 163.64%427.92%-124.35%111.11%-95.27%21,637.04%-61.07%325.00%52.94%-117.55%143.83%350.00%33.33%-25.24%-77.71%50.00%700.00%123.12%-81.33%70.00%-47.06%133.33%-42.86%100.00%-71.43%592.86%-78.35%914.29%-89.67%109.09%52.17%42.86%-131.00%200.00%48.39%76.09%-50.62%-105.00%5,800.00%94.74%-87.84%0.00%-218.52%153.13%205.88%75.00%13.19%80.58%-125.81%79.17%-470.00%57.89%429.17%-88.61%855.56%88.37%-114.20%-208.70%66.20%
FCF Margin Growth (1y) 1,290.00-669.001,687.002,077.001,758.00-339.00-1079.00-1137.00-1570.00936.00-35.00305.001,492.001,596.00596.00-744.00-854.00-1028.00-611.00580.00-1005.003,166.00-1588.001,928.00151.00-1823.00617.00414.00598.00871.00-282.00-1677.00-276.00-1494.001,832.002,288.00342.00-41.00516.00-3681.00-2482.00-2065.00-1327.001,198.001,197.001,386.002,634.00-1576.00-1011.00-620.00-3357.00556.002,319.002,873.001,083.00211.00-2852.00
FCF Margin Growth (3y) 1,478.00-72.00572.001,245.001,680.002,194.00-519.00-1576.00-932.001,505.00-50.00141.00-366.003,735.00-1603.001,764.00-1708.00315.00-1582.002,922.00-255.002,214.00-1253.00665.00473.00-2446.002,167.001,024.00664.00-664.002,065.00-3071.00-2417.00-3600.001,021.00-196.00-943.00-720.001,823.00-4059.00-2296.00-1299.00-2050.00178.002,506.003,638.00360.00-809.00-1544.00
FCF Margin Growth (5y) 2,116.00497.00557.001,081.00-179.004,332.00-2718.00932.00-1786.002,848.00-1021.002,483.00383.002,782.00-1268.00500.00-1385.00-308.00-32.003,532.00-190.00679.001,094.00-729.00-1667.00-4552.001,356.00-1459.00-621.00-1343.003,372.00-3449.00-2230.00-2834.00297.00-1216.00365.001,533.00-451.00-3293.00-2829.00
FCF Margin (QoQ) -366.00422.00-1475.002,709.00-2325.002,778.00-1085.002,390.00-4422.002,037.00-1142.001,956.00-1916.001,066.00-802.003,143.00-1811.0066.00-2142.003,034.00-1985.00482.00-951.001,449.002,186.00-4272.002,566.00-328.00211.00-1831.002,362.00-144.00484.00-2984.00967.001,258.00-734.00341.001,423.00-688.00-1116.00898.00-2774.00510.00-699.001,636.00-250.00510.00-511.002,884.00-4459.001,075.00-120.00147.00-546.002,838.00433.00-1643.00-1418.00-225.00
FCF Payout Ratio Growth (1y) 23.58%-63.82%-25.31%-25.00%-22.39%-581.45%730.77%-444.44%42.55%125.23%-91.73%137.89%-68.87%-220.31%368.20%313.04%788.24%-481.82%-87.94%-92.99%-70.94%283.33%-2,436.36%
FCF Payout Ratio Growth (3y) -23.97%-19.95%-0.71%-29.91%-51.27%47.60%75.35%57.96%-20.88%-63.99%28.26%-7.04%134.12%-147.68%
FCF Payout Ratio Growth (5y) -38.39%-21.95%-22.28%-2.33%73.21%-61.72%
FCF Payout Ratio (QoQ) -685.45%-54.55%30.11%-10.58%-31.58%-6.17%30.65%-7.46%-524.43%261.90%-154.17%138.30%-24.88%-46.95%148.27%-68.54%-390.38%306.45%119.02%-32.35%-290.21%104.28%27.32%180.34%1,100.00%-154.55%
Free Cash Flow Growth (1y) 142.70%-152.91%256.00%365.02%149.97%-230.99%-44.97%-82.54%-49.61%138.80%13.92%167.15%148.85%1,021.24%108.86%-137.14%-11.57%-55.86%-9.90%454.27%-12.01%540.76%-118.75%547.15%15.74%-45.92%301.79%29.73%65.19%95.85%-33.33%-20.29%65.75%-8.82%1,633.33%176.36%33.88%33.33%28.85%-111.18%-92.59%-129.03%-29.85%552.94%958.33%363.89%221.28%-172.73%-75.59%-75.79%-88.74%80.36%729.03%1,326.09%244.12%154.55%-104.28%
Free Cash Flow Growth (3y) 45.13%-12.09%30.68%47.92%46.35%154.06%9.40%-29.53%3.51%57.67%28.94%52.05%24.64%216.51%-33.01%104.21%-3.43%15.22%-30.14%216.62%18.93%89.33%-36.81%88.44%46.89%-1.16%193.64%41.91%54.19%33.53%146.01%-30.97%-45.22%-33.01%150.22%11.87%1.63%0.71%42.67%-33.30%-42.37%-42.97%-36.69%13.51%177.71%123.14%7.57%-57.29%-27.79%
Free Cash Flow Growth (5y) 46.41%27.45%33.25%29.39%19.52%111.90%-17.31%31.77%2.46%53.97%-4.10%96.79%29.92%101.94%-13.84%54.51%19.78%22.26%31.55%132.21%30.14%52.51%41.31%-32.40%-20.66%-18.87%87.34%7.68%23.51%12.77%101.91%-22.97%-15.74%-25.76%41.47%-17.08%16.26%28.67%2.38%-47.61%-15.64%
Free Cash Flow (QoQ) -30.70%26.67%-189.23%409.86%-115.11%952.30%-33.58%192.26%-120.00%241.71%-78.92%743.37%-84.60%316.10%-50.57%685.61%-30.60%-22.49%-108.79%1,970.43%-65.37%58.23%-65.44%364.55%152.22%-104.63%1,292.58%-16.92%17.85%-82.72%666.67%5.80%39.73%-94.12%816.67%120.00%-23.14%11.83%46.15%6.58%-23.46%8.06%-112.69%170.59%-400.00%361.11%-18.09%64.94%-25.20%217.89%-118.54%155.36%-25.81%47.83%-132.35%2,436.36%27.63%-64.33%-94.87%-283.33%
Gross Margin Growth (1y) -235.00-501.00-915.00-1022.00599.00-1003.00715.001,373.00-363.00712.00-992.00-1745.00227.00389.00482.00910.00-520.00-707.00-1029.00-1674.00-155.00-51.00926.001,268.00-295.00-453.00-1226.00
Gross Margin Growth (3y) 1.00-792.00-1192.00-1395.00464.0098.00205.00538.00-655.00394.00-1539.00-2508.00-448.00-369.00379.00505.00-970.00-1210.00-1329.00
Gross Margin Growth (5y) -292.00-1110.00-1739.00-2158.00-211.00-659.00102.00132.00-1105.00-109.00-1839.00
Gross Margin (QoQ) 957.00483.00364.00-2040.00691.0069.00257.00-418.00-911.001,787.00915.00-2154.00164.0082.00162.00-181.00326.00175.00590.00-1612.00139.00-147.00-54.00-93.00244.00830.00288.00-1656.0086.0056.00
Gross Profit Growth (1y) 113.16%79.63%50.00%41.18%22.84%-34.54%38.31%82.08%-8.04%51.97%-21.94%-37.76%62.30%76.17%71.43%84.56%-17.17%-23.24%-33.87%-48.21%-2.44%0.00%54.07%71.92%-14.58%-19.92%-45.38%
Gross Profit Growth (3y) 34.03%21.35%17.43%16.96%22.39%20.57%22.78%27.89%7.32%27.14%-3.99%-15.89%9.46%10.58%20.43%18.01%-11.62%-14.97%-17.75%
Gross Profit Growth (5y) 26.48%19.30%12.92%8.87%8.18%6.11%13.52%13.25%0.60%10.48%-5.73%
Gross Profit (QoQ) 42.11%24.07%26.87%-4.71%19.75%3.61%19.40%-17.08%-36.18%118.90%57.19%-58.12%5.46%12.44%25.35%9.19%14.48%9.41%34.95%-51.00%6.10%-5.75%5.69%-7.69%8.75%45.21%17.94%-54.14%1.95%-0.96%
Interest Coverage Ratio Growth (1y) 19.20%-18.74%-45.55%90.95%76.16%125.50%139.99%-12.54%-22.54%-29.37%-61.98%-5.09%-13.42%15.50%136.12%32.84%42.32%-28.80%-37.27%12.10%6.09%37.58%49.93%10.44%170.56%-4.80%-34.59%11.14%-46.53%109.57%98.22%-66.90%-35.88%-43.55%-27.15%245.77%-31.13%93.19%119.38%-11.76%62.62%-70.37%-76.84%-1.34%17.12%86.73%114.34%-68.97%-59.44%-70.97%-73.16%67.37%17.99%154.12%173.47%-27.69%-45.59%-55.80%
Interest Coverage Ratio Growth (3y) 17.60%8.98%-20.80%16.60%5.71%22.53%29.15%3.31%-1.54%-16.56%-17.42%12.22%9.34%4.20%30.47%18.04%59.86%-2.30%-14.95%11.22%15.35%40.02%24.80%-25.93%-2.48%4.04%-1.88%8.35%-38.19%31.72%46.87%0.33%-10.45%-31.38%-28.20%44.39%9.47%2.24%2.88%-35.35%-8.24%-45.64%-48.93%-19.98%-17.55%11.27%16.30%-27.85%-36.14%-31.17%
Interest Coverage Ratio Growth (5y) 14.92%1.26%-5.95%18.74%12.27%12.50%15.17%6.42%22.33%-5.32%-11.20%11.65%13.59%17.69%23.56%-9.56%6.97%1.98%-2.34%9.51%-7.49%24.52%25.45%4.39%0.76%-8.41%-13.66%2.06%-14.77%4.80%9.48%-20.92%-19.35%-29.42%-26.61%9.35%-8.89%-4.64%-4.38%-20.04%-13.09%-29.00%
Interest Coverage Ratio (QoQ) 42.11%116.30%-77.52%72.46%-3.11%44.94%-21.15%59.10%24.02%54.26%-71.27%40.91%13.09%-16.96%-28.27%28.54%50.87%69.74%-59.64%37.71%-24.52%49.56%-27.89%30.33%-2.12%62.99%-46.88%219.29%-65.56%11.98%-9.75%53.60%35.00%5.92%-84.93%197.50%18.86%36.69%-28.46%-40.74%233.40%55.22%-71.23%9.21%-39.26%21.33%22.58%29.64%-3.16%39.27%-82.25%69.46%-30.68%28.73%10.69%19.46%49.29%38.52%-70.73%-10.11%21.28%
Net Cash Flow Growth (1y) 27.42%73.23%128.54%304.75%210.92%-777.77%0.02%-81.33%12.81%13.82%36.71%1,516.65%-31.03%-64.33%1,328.90%-106.23%-1,126.53%132.93%-87.96%2,391.81%138.33%486.98%-1,392.63%-66.21%141.42%205.23%93.70%261.34%-69.35%200.00%-6,184.21%-61.76%87.50%-113.13%107.04%219.23%17.33%368.42%-45.24%-140.96%-626.14%-143.46%26.09%-150.00%96.11%37.59%-108.62%76.47%16.67%2,360.00%-195.00%60.00%-33.63%81.36%-183.33%
Net Cash Flow Growth (3y) 64.72%-26.51%46.20%101.49%34.25%-131.65%169.34%-29.82%-115.35%35.11%32.98%184.67%39.49%72.99%-189.39%-21.58%111.79%99.17%-28.02%210.67%31.69%277.39%-276.02%-22.42%11.54%-47.40%31.59%63.99%-12.31%1.88%64.13%-35.72%-138.55%-29.13%27.00%-74.01%-30.84%10.04%-27.23%-30.86%-29.47%34.93%-20.17%76.51%35.65%8.95%49.42%1.89%
Net Cash Flow Growth (5y) -102.02%25.36%39.99%61.00%56.94%91.91%-100.50%7.80%49.19%59.60%-31.38%94.96%14.97%98.84%-145.96%-7.80%40.42%-18.38%-15.40%104.94%21.28%80.10%14.54%-21.16%-60.24%-27.75%17.00%-45.48%-16.41%-17.99%23.43%-18.07%-18.89%15.94%-33.68%-15.77%20.86%-2.24%-16.35%-17.01%
Net Cash Flow (QoQ) -430.77%129.45%-245.47%189.91%-169.48%351.48%30.33%36.54%-296.15%128.66%-75.67%725.02%-249.84%145.46%187.68%-64.80%-456.98%495.29%-101.25%-5,703.05%111.45%44.50%138.65%-2.94%75.37%-418.22%106.24%593.42%121.72%-106.57%457.89%-41.18%2,070.00%-237.56%102.18%188.46%-252.00%173.68%-1.19%6.02%247.73%-84.97%-173.91%-1,261.76%71.27%143.61%-246.55%78.82%-361.11%93.98%-300.00%25.00%-152.21%89.83%1,200.00%13.64%-114.67%-54.55%
Net Income Growth (1y) 379.21%-63.98%-65.35%209.34%329.62%700.05%-127.84%-74.19%-53.21%-55.44%346.61%46.78%-69.07%97.09%500.90%338.14%661.16%-52.59%-52.05%60.68%45.85%-103.22%139.10%16.85%299.51%7,290.61%362.18%90.39%-41.89%298.28%-46.87%-190.00%7.32%-3.28%6.82%394.44%-75.00%106.78%138.30%-26.42%254.55%-113.93%-96.88%58.97%153.85%735.29%2,271.43%-150.00%-95.96%-137.04%-160.24%383.87%450.00%340.00%260.00%-110.23%-354.55%-110.42%
Net Income Growth (3y) 112.77%8.69%-38.04%34.15%-14.65%91.53%60.39%18.40%3.28%-25.33%108.82%117.81%50.86%-26.62%90.28%101.87%253.97%3.19%74.34%52.90%50.16%109.76%80.41%-58.77%35.56%553.43%37.91%71.51%-46.18%99.71%10.59%24.93%-1.65%-31.59%-56.99%75.92%31.04%22.33%20.87%-37.24%-28.62%-32.53%-34.74%31.16%-17.37%97.01%183.80%-28.97%-36.90%-27.91%
Net Income Growth (5y) 86.69%3.71%-7.27%37.51%47.16%-16.08%36.45%25.52%45.04%-0.71%140.54%87.20%51.46%53.87%76.07%-74.32%94.25%33.45%24.64%56.78%-1.90%79.16%71.75%34.11%17.17%-140.11%-27.86%42.63%7.01%47.79%0.05%-28.84%-37.22%-21.57%-25.69%47.11%-12.94%10.23%11.22%-16.76%-47.96%-15.80%
Net Income (QoQ) 931.46%296.95%-114.10%183.00%-22.47%281.80%-55.50%226.13%44.38%-113.29%141.25%491.26%37.50%-26.47%-75.45%24.59%776.18%124.20%-82.10%116.44%-45.43%126.77%-40.01%96.46%-101.21%16,923.47%-70.68%571.69%-78.29%981.34%-87.92%105.00%48.78%44.26%-120.45%344.44%34.09%59.32%-43.62%-79.25%1,009.09%83.61%-82.59%0.00%-143.59%141.18%785.71%59.68%9.09%53.70%-118.67%112.90%-1,100.00%-150.00%188.00%-75.00%336.36%66.67%-105.62%-522.22%82.14%
Net Income towards Common Stockholders Growth (1y) 113.03%-99.27%-70.76%144.99%1,173.02%54,122.22%-144.52%-60.31%-47.59%-51.69%299.04%46.78%-69.07%97.09%500.90%338.14%661.16%-52.59%-52.05%60.68%45.85%-103.22%139.10%16.85%299.51%7,290.61%362.18%90.39%-41.89%298.28%-46.87%-255.00%-24.39%-24.59%-7.95%229.03%-106.45%136.96%160.49%-35.00%1,400.00%-127.52%-92.42%88.46%230.77%416.67%981.25%-189.80%-110.47%-155.79%-112.72%270.45%200.00%256.60%809.09%-129.33%-866.67%-127.71%
Net Income towards Common Stockholders Growth (3y) 42.10%23.90%-36.25%31.27%27.31%702.23%74.63%36.66%7.26%-23.29%97.77%117.81%50.86%-26.62%90.28%101.87%253.97%3.19%74.34%52.90%50.16%109.76%80.41%-75.96%20.63%501.81%31.24%56.15%-26.58%92.35%8.41%9.14%-14.09%-35.57%-43.35%52.99%40.51%27.35%28.78%-45.81%-65.10%-35.47%-28.14%42.35%-29.79%68.30%113.63%-34.79%-40.98%-30.88%
Net Income towards Common Stockholders Growth (5y) 32.25%12.19%-5.68%30.91%87.07%-58.14%43.60%36.81%48.37%0.91%130.72%87.20%51.46%53.87%76.07%-92.27%81.11%26.97%20.98%48.20%-16.71%75.17%69.71%23.66%8.04%-169.00%-14.89%36.07%4.04%44.05%0.88%-33.24%-17.29%-23.46%-17.61%34.61%-21.91%12.53%14.01%-20.59%-103.03%-17.20%
Net Income towards Common Stockholders (QoQ) 162.83%439.80%-124.27%115.83%-96.50%21,637.04%-62.65%347.76%49.16%-117.85%133.30%491.26%37.50%-26.47%-75.45%24.59%776.18%124.20%-82.10%116.44%-45.43%126.77%-40.01%96.46%-101.21%16,923.47%-70.68%571.69%-78.29%981.34%-87.92%105.00%48.78%44.26%-135.23%200.00%48.39%76.09%-50.62%-105.00%5,550.00%93.58%-87.68%0.00%-215.38%153.33%206.25%75.51%10.47%82.11%-125.43%79.55%-488.89%58.49%440.91%-88.00%822.22%87.95%-114.10%-213.64%66.67%
Net Margin Growth (1y) 884.00-432.00-1059.00970.00935.001,420.00-900.00-160.00-426.00-622.00751.0029.00-462.00257.001,213.00280.00696.00-621.00-873.0098.0054.00-448.00624.00-1.002,215.00710.005,581.00369.00-1473.001,487.00-4415.00-1483.00-1030.00-1297.00-1276.001,348.00-655.00915.001,265.00-271.00520.00-2304.00-2442.00115.00515.001,544.001,392.00-1142.00-1101.00-1705.00-1868.001,461.00220.001,534.001,747.00-1193.00-1003.00-1181.00
Net Margin Growth (3y) 1,393.00365.00-1208.00838.0047.001,055.001,064.00148.00-192.00-986.001,091.00406.00288.00-812.00964.00376.002,964.00-359.005,333.00465.00796.001,749.001,791.00-1116.00-288.00900.00-109.00233.00-3157.001,105.00-4425.00-407.00-1165.00-2686.00-2453.001,191.00381.00155.00215.00-1298.00-66.00-2465.00-2919.00433.00-366.001,373.001,271.00-874.00-1885.00-1352.00
Net Margin Growth (5y) 1,627.002.00-868.001,216.00797.00-14.00815.00245.002,076.00-724.007,296.00774.001,030.001,385.002,130.00-738.00462.00-169.00-358.00329.00-888.001,367.001,780.00-40.00-423.00-489.00-1286.0076.00-2122.00346.00-5476.00-1434.00-1751.00-2846.00-2929.001,510.00-501.00-16.0094.00-1030.00-849.00-2112.00
Net Margin (QoQ) 1,218.001,316.00-2450.00800.00-98.00690.00-421.00765.00387.00-1629.00318.00499.00191.00-257.00-404.008.00910.00698.00-1337.00424.00-407.00447.00-367.00381.00-909.001,518.00-992.002,596.00-2413.006,390.00-6205.00755.00546.00488.00-3273.001,209.00280.00509.00-650.00-793.001,849.00860.00-2186.00-3.00-974.00721.00371.00398.0054.00569.00-2163.00439.00-549.00405.001,166.00-802.00765.00619.00-1774.00-612.00587.00
Operating Income Growth (1y) 4.92%-26.08%-49.09%80.96%73.67%125.35%120.03%-27.67%-35.51%-41.02%-60.20%15.60%8.79%69.93%209.26%61.16%67.16%-28.70%-39.05%28.70%38.52%106.06%91.07%20.38%165.23%-17.48%-34.47%15.02%-43.82%116.43%174.72%-20.00%48.75%28.70%19.21%210.00%-45.38%52.52%95.00%-18.55%66.15%-68.40%-70.09%62.38%101.85%265.67%245.71%-59.15%-45.41%-65.71%-68.87%85.07%27.73%197.62%187.61%-25.81%-46.05%-59.20%
Operating Income Growth (3y) 5.53%-0.58%-23.61%14.80%6.81%31.20%39.39%10.45%5.46%-10.60%-9.13%33.85%36.07%35.66%53.28%35.67%83.13%6.63%-8.61%21.24%27.32%54.40%50.95%3.47%30.38%31.98%28.99%41.82%-23.00%61.96%85.53%26.41%10.52%-14.71%-11.41%60.05%22.36%20.80%26.34%-18.55%22.33%-26.55%-31.46%7.08%12.07%55.10%45.74%-17.53%-27.81%-25.33%
Operating Income Growth (5y) 16.40%3.55%-3.42%25.70%23.05%27.11%25.83%15.86%33.93%3.98%-1.24%27.12%30.28%34.85%45.33%18.10%38.70%27.56%20.11%34.61%10.89%48.51%51.56%22.84%15.00%2.07%4.60%30.41%8.89%37.47%45.87%6.03%8.27%-4.90%-5.63%25.39%5.02%12.46%12.54%-5.80%4.76%-13.61%
Operating Income (QoQ) 35.92%111.90%-77.97%65.37%-4.24%45.93%-21.70%58.71%24.26%42.49%-74.26%41.51%13.64%-3.85%-25.24%33.18%77.50%75.00%-61.04%38.14%-24.29%49.59%-17.74%48.67%12.63%38.71%-48.17%227.55%-64.96%10.15%-9.03%60.00%35.00%39.81%-73.51%197.50%16.81%29.50%-31.11%-47.58%226.15%65.57%-71.23%6.93%-37.96%56.72%56.19%32.93%12.39%48.16%-81.54%77.61%-29.41%34.52%9.73%22.58%64.47%30.00%-71.69%-10.87%24.39%
Operating Margin Growth (1y) 99.00-507.00-1417.00931.00993.001,610.001,482.00-654.00-961.00-1248.00-2185.00-20.00-367.00382.001,612.00198.00540.00-1183.00-1459.00-26.0029.001,015.00940.0058.003,551.00-678.00-1177.0076.00-3082.001,592.002,237.00-1440.00-857.00-1182.00-1481.001,550.00-901.00821.001,323.00-465.00533.00-2395.00-2976.00126.00537.001,580.001,930.00-1147.00-1048.00-1649.00-2078.00670.00376.001,586.001,802.00-330.00-778.00-1270.00
Operating Margin Growth (3y) 131.00-145.00-2121.00257.00-335.00744.00908.00-476.00-788.00-2049.00-2032.00152.00202.00214.001,093.00230.004,120.00-846.00-1696.00108.00498.001,929.002,000.00-1306.00-388.00-268.00-421.00185.00-4840.001,231.002,079.00-356.00-1226.00-2756.00-3133.001,211.00169.007.00277.00-1486.0022.00-2464.00-3124.00-350.00-134.001,517.001,654.00-807.00-1449.00-1333.00
Operating Margin Growth (5y) 304.00-946.00-1968.00429.00233.00576.00389.00-444.002,792.00-1713.00-2269.00286.00671.001,128.002,153.00-1135.00181.00-436.00-940.00217.00-1260.001,568.001,842.00-222.00-756.00-1842.00-2073.00-154.00-3770.00416.001,033.00-1376.00-1736.00-2825.00-3282.00734.00-502.00-57.001.00-1146.00-379.00-2148.00
Operating Margin (QoQ) 490.001,670.00-2908.00847.00-116.00759.00-560.00909.00502.00631.00-2696.00602.00215.00-306.00-530.00255.00963.00924.00-1944.00597.00-760.00648.00-511.00652.00227.00573.00-1393.004,145.00-4003.0074.00-140.00988.00671.00719.00-3817.001,570.00346.00420.00-787.00-881.002,069.00922.00-2575.00118.00-860.00342.00527.00528.00184.00691.00-2550.00627.00-418.00262.00199.00334.00791.00478.00-1934.00-114.00300.00
Profit After Tax Growth (1y) 379.21%-63.98%-65.35%209.34%329.62%700.05%-127.84%-74.19%-53.21%-55.44%346.61%46.78%-69.07%97.09%500.90%338.14%661.16%-52.59%-52.05%60.68%45.85%-103.22%139.10%16.85%299.51%7,290.61%362.05%90.39%-41.89%304.81%-46.85%-190.00%7.32%-4.84%6.82%394.44%-75.00%106.78%138.30%-26.42%254.55%-113.93%-87.05%58.97%153.85%735.29%541.38%-150.00%-95.96%-137.04%-104.84%383.87%450.00%340.00%1,977.78%-110.23%-354.55%-110.42%
Profit After Tax Growth (3y) 112.77%8.69%-38.04%34.15%-14.65%91.53%60.39%18.40%3.28%-25.33%108.82%117.81%50.86%-26.62%90.28%101.87%253.97%3.19%74.33%52.90%50.16%110.90%80.41%-58.77%35.56%553.43%37.91%71.51%-46.18%99.71%10.60%24.93%-1.65%-31.51%-30.93%75.92%31.04%22.33%25.54%-37.24%-28.62%-32.53%-26.83%31.16%-17.37%97.01%79.95%-28.97%-36.90%-27.91%
Profit After Tax Growth (5y) 86.69%3.71%-7.27%37.51%47.16%-16.08%36.45%25.52%45.04%-0.71%140.53%87.20%51.46%54.37%76.07%-74.32%94.25%33.45%24.64%56.78%-1.90%79.16%71.75%34.11%17.17%-140.11%-4.14%42.63%7.01%47.79%2.35%-28.84%-37.22%-21.48%-16.02%47.11%-12.94%10.23%12.45%-16.76%-47.96%-15.80%
Profit After Tax (QoQ) 931.46%296.95%-114.10%183.00%-22.47%281.80%-55.50%226.13%44.38%-113.29%141.25%491.26%37.50%-26.47%-75.45%24.59%776.18%124.20%-82.10%116.44%-45.43%126.77%-40.01%96.46%-101.21%16,923.47%-70.68%571.69%-78.29%981.03%-87.92%105.00%51.22%41.94%-120.45%344.44%34.09%59.32%-43.62%-79.25%1,009.09%83.61%-82.59%0.00%-143.59%270.59%113.79%59.68%9.09%72.22%-116.67%112.90%-1,100.00%77.50%1,077.78%-75.00%336.36%76.04%-105.33%-522.22%82.14%
Property, Plant & Equipment (Net) Growth (1y) -0.04%-4.05%-2.03%-1.43%-0.22%0.91%0.10%6.28%54.44%5.71%51.00%52.58%43.27%39.07%5.31%8.04%7.10%7.53%0.94%-1.01%-2.32%3.52%95.82%100.00%102.15%99.72%8.78%6.71%4.46%1.66%-0.14%10.52%25.07%58.07%61.78%55.75%50.44%25.84%28.79%24.92%17.86%9.21%4.54%0.51%-1.68%-1.50%-2.39%-2.53%-3.22%
Property, Plant & Equipment (Net) Growth (3y) 1.55%17.39%16.44%16.19%19.29%20.16%33.69%33.36%34.43%31.43%16.49%17.09%17.73%14.44%15.68%27.68%28.84%28.36%30.52%29.07%28.31%27.30%28.09%28.61%33.11%38.23%47.50%20.68%22.47%25.26%26.45%27.66%29.07%30.41%29.51%29.63%25.05%20.36%10.62%9.53%6.96%3.90%
Property, Plant & Equipment (Net) Growth (5y) 11.32%18.09%18.96%18.92%20.22%20.93%21.10%21.01%20.49%20.46%20.51%20.38%26.73%27.87%28.34%25.91%25.74%17.73%20.33%22.54%29.00%28.28%29.46%31.16%33.12%34.69%35.63%36.18%34.55%18.80%18.19%17.90%16.82%16.25%16.07%16.11%
Property, Plant & Equipment (Net) (QoQ) -1.22%-0.60%-1.23%-1.04%0.85%0.00%-0.02%0.08%0.04%6.17%-3.61%-1.68%9.12%2.22%37.68%-0.65%2.47%-0.77%4.26%1.92%1.58%-0.37%-2.13%-0.05%0.24%5.58%85.12%2.08%1.31%4.32%0.83%0.14%-0.82%1.52%-0.95%10.82%12.24%28.30%1.37%6.69%8.41%7.32%3.75%3.48%2.29%-0.56%-0.69%-0.50%0.06%-0.38%-1.59%-0.64%-0.65%
Return on Assets Growth (1y) 1.001.001.000.00-2.00-1.00-1.00-1.000.001.001.002.001.00-1.00-1.00-1.00-1.000.000.002.003.006.006.003.004.00-3.00-5.00-5.00-6.00-3.001.001.001.003.002.002.000.00-5.00-4.00-4.00-1.003.002.001.00-2.00-5.00-4.00-3.000.005.003.002.000.00
Return on Assets Growth (3y) -1.002.001.001.000.000.000.000.001.001.001.003.003.006.006.004.006.004.001.001.001.000.001.00-1.000.00-3.00-3.00-2.00-5.00-5.00-2.00-1.000.001.000.00-1.00-3.00-7.00-6.00-6.00-3.003.002.000.00-2.00
Return on Assets Growth (5y) 0.002.001.002.001.006.006.006.008.004.002.002.001.000.001.000.001.004.003.004.002.00-2.00-1.00-3.00-2.00-4.00-5.00-5.00-8.00-7.00-4.00-3.00-1.001.00-1.00-1.00-3.00
Return on Assets (QoQ) -1.001.001.001.00-1.000.000.00-1.001.000.000.000.001.000.000.000.00-1.000.000.000.001.000.002.000.004.000.00-1.001.00-3.00-2.00-1.000.000.001.000.001.002.000.000.00-2.00-3.000.001.001.001.00-1.00-1.00-1.00-2.001.000.001.002.00-1.00-1.00-1.00
Return on Capital Employed Growth (1y) 2.006.005.003.000.00-6.00-5.002.002.00-2.00-2.00-3.00-1.002.002.005.004.001.000.00-4.00-2.001.00-2.00-1.00-3.00-4.001.001.002.003.002.003.000.00-6.00-6.00-5.00-2.005.004.002.00-1.00-5.00-4.00-3.000.005.004.003.000.00
Return on Capital Employed Growth (3y) 2.002.001.00-2.00-6.00-6.00-5.00-2.002.002.001.001.00-1.001.004.001.000.00-1.00-2.00-1.00-4.00-3.001.000.003.00-1.00-7.00-3.00-1.000.002.000.000.00-2.00-7.00-6.00-6.00-2.004.004.002.00-1.00
Return on Capital Employed Growth (5y) -1.003.002.004.001.00-3.00-3.00-4.00-1.004.000.00-1.000.00-1.000.004.003.004.001.00-5.00-5.00-7.00-4.000.00-1.000.00-3.00-7.00-3.00-2.000.001.000.000.00-2.00
Return on Capital Employed (QoQ) -2.001.001.002.002.000.00-1.00-1.00-3.000.000.000.00-1.00-2.000.000.001.001.000.003.00-1.00-1.000.00-2.002.002.00-4.00-1.000.000.001.00-1.001.002.00-1.001.00-2.00-4.000.001.002.002.00-1.00-1.00-1.00-2.001.000.002.002.000.00-1.00-1.00
Return on Equity Growth (1y) 8.0012.005.00-5.00-19.00-8.00-7.00-5.005.0012.007.007.002.00-14.00-7.00-5.00-4.004.003.0011.0014.0020.0015.002.004.00-15.00-14.00-11.00-15.00-6.003.002.006.0012.006.009.00-3.00-21.00-17.00-15.00-1.0018.0011.004.00-10.00-30.00-19.00-13.000.0025.0014.0010.00-1.00
Return on Equity Growth (3y) -7.0016.005.00-3.00-13.00-10.00-8.00-3.002.002.002.0013.0011.0010.0010.008.0014.009.004.002.003.00-1.004.00-7.00-4.00-8.00-5.000.00-11.00-15.00-9.00-5.002.009.000.00-3.00-14.00-33.00-25.00-25.00-11.0013.007.000.00-11.00
Return on Equity Growth (5y) -10.006.000.003.00-4.0014.0010.0011.0020.007.003.005.001.00-11.000.00-1.005.0015.0013.0013.007.00-9.00-8.00-13.00-8.00-12.00-11.00-12.00-22.00-27.00-16.00-14.00-7.004.00-5.00-6.00-15.00
Return on Equity (QoQ) -11.005.006.008.00-7.00-1.00-4.00-6.004.000.00-2.003.0012.00-6.00-2.00-2.00-4.001.001.00-2.004.000.009.001.0010.00-6.00-3.003.00-9.00-5.00-1.000.000.004.00-2.004.006.00-2.001.00-8.00-12.001.003.006.007.00-5.00-4.00-7.00-13.006.001.007.0012.00-5.00-3.00-5.00
Return on Invested Capital Growth (1y) 4.007.00-1.00-38.00-45.00-11.00-4.00-3.00-2.001.001.002.002.00-1.00-2.00-2.00-1.001.002.004.003.009.008.006.007.00-6.00-8.00-9.00-9.00-2.002.002.002.004.002.003.00-1.00-8.00-7.00-7.00-2.006.005.003.00-1.001.00-11.00-8.00-1.00-2.0011.008.002.00
Return on Invested Capital Growth (3y) -43.00-3.00-4.00-39.00-45.00-11.00-4.00-3.00-1.001.001.004.003.009.008.008.009.003.001.001.001.000.002.00-1.000.00-5.00-5.00-4.00-8.00-6.00-4.00-2.000.002.00-1.00-1.00-4.000.00-13.00-12.00-4.006.006.003.00-1.00
Return on Invested Capital Growth (5y) -42.00-3.00-4.00-38.00-43.00-1.006.007.009.004.001.001.001.000.001.000.002.005.005.005.002.00-4.00-4.00-5.00-2.00-7.00-7.00-8.00-11.001.00-9.00-7.00-3.002.000.00-1.00-3.00
Return on Invested Capital (QoQ) -38.001.0036.005.00-35.00-7.00-1.00-1.00-2.000.00-1.000.002.000.000.00-1.00-1.000.000.001.001.000.002.00-1.007.00-1.000.001.00-6.00-3.000.000.001.002.00-1.001.002.00-1.001.00-3.00-5.000.001.002.002.00-1.00-1.00-2.005.00-13.002.005.005.000.00-2.00-1.00
Return on Sales Growth (1y) 3.00-4.00-10.009.008.0013.00-11.00-3.00-6.00-7.007.000.00-5.003.0012.003.007.00-6.00-9.001.001.00-4.006.000.0022.007.0056.004.00-15.0015.00-44.00-12.00-8.00-10.00-11.0013.00-6.009.0012.00-3.005.00-23.00-27.000.004.0015.0015.00-11.00-11.00-17.00-27.0015.002.0015.0027.00-12.00-10.00-11.00
Return on Sales Growth (3y) 5.002.00-14.006.00-2.008.009.000.00-3.00-11.0011.004.003.00-8.0010.004.0030.00-4.0053.005.008.0017.0018.00-9.000.0012.001.005.00-29.0013.00-43.00-2.00-9.00-25.00-26.0011.003.000.00-1.00-14.00-2.00-25.00-40.004.00-4.0013.0014.00-9.00-19.00-13.00
Return on Sales Growth (5y) 8.00-2.00-10.0010.006.00-3.006.001.0020.00-8.0073.008.0010.0014.0021.00-5.007.001.00-1.006.00-6.0016.0019.002.00-2.00-3.00-14.002.00-20.005.00-55.00-13.00-16.00-27.00-38.0014.00-6.00-1.00-1.00-11.00-10.00-22.00
Return on Sales (QoQ) 6.0013.00-23.008.00-1.006.00-5.007.004.00-17.003.005.002.00-3.00-4.000.009.007.00-13.004.00-4.004.00-4.004.00-9.0015.00-10.0026.00-24.0064.00-62.008.005.005.00-30.0012.003.005.00-6.00-7.0018.008.00-21.000.00-10.004.007.004.000.004.00-19.004.00-5.00-7.0022.00-8.007.005.00-16.00-6.006.00
Revenue Growth (1y) 0.75%-10.34%-26.11%15.67%24.26%34.45%49.51%-3.11%-10.99%-14.18%-24.51%16.79%27.25%49.17%86.16%46.01%33.77%14.73%-4.72%30.32%37.06%35.33%40.20%17.12%15.28%7.08%-1.69%11.08%10.29%27.41%40.83%129.20%103.20%85.30%75.99%3.09%-11.22%16.83%36.79%1.87%21.29%-0.50%-8.96%52.02%58.68%51.25%48.68%-3.14%-6.34%-11.66%-19.40%2.75%1.60%18.31%20.95%-4.98%-6.54%-21.16%
Revenue Growth (3y) 3.67%1.14%-5.88%9.39%12.07%19.84%28.08%18.22%14.85%13.67%10.22%30.50%32.63%32.31%35.48%30.62%28.33%18.47%9.51%19.24%20.34%22.68%24.74%43.93%37.22%36.23%34.57%37.94%25.77%40.24%50.23%34.02%29.82%29.15%29.89%16.88%19.55%20.70%22.79%14.47%21.70%9.96%2.94%14.80%14.73%16.49%13.17%-1.85%-3.83%-6.25%
Revenue Growth (5y) 13.66%12.10%8.14%20.03%20.88%21.73%22.92%20.32%19.08%16.31%13.04%23.66%24.29%25.88%28.05%41.51%36.49%31.46%26.62%31.99%25.74%31.93%36.12%25.65%22.71%24.06%24.86%32.37%30.80%32.93%35.63%28.80%26.60%23.54%21.30%9.70%10.21%12.94%12.53%7.93%11.35%4.40%
Revenue (QoQ) 12.84%34.27%-39.14%9.26%0.42%10.65%-4.72%17.37%8.65%23.04%-38.25%7.82%4.75%8.23%-4.46%17.47%22.80%35.07%-25.06%7.62%5.32%12.17%2.50%13.19%4.00%16.20%-14.38%11.41%-3.40%6.68%-3.26%10.62%11.60%17.92%57.45%-1.93%1.77%11.99%-7.77%-15.54%33.92%31.13%-31.31%0.55%9.87%19.97%14.70%4.96%4.72%17.93%-25.28%1.50%-1.23%7.60%-4.75%0.36%15.01%10.00%-25.17%-1.28%-2.98%
Share-based Compensation Growth (1y) -41.38%-78.48%-58.82%311.76%400.00%1,529.41%871.43%848.57%50.00%-53.97%1,422.79%-26.13%284.31%284.31%-52.05%2.85%2.96%2.86%29.31%26.07%25.97%26.19%4.21%12.74%20.46%269.26%49.48%-30.26%30.63%-78.71%50.00%100.00%150.00%500.00%33.33%50.00%0.00%-33.33%0.00%0.00%-40.00%0.00%25.00%100.00%100.00%25.00%-60.00%16.67%-16.67%20.00%200.00%-14.29%0.00%-16.67%16.67%-16.67%0.00%
Share-based Compensation Growth (3y) 63.82%17.30%293.46%206.71%206.61%206.61%313.94%93.16%81.06%22.08%111.35%-1.43%70.82%70.86%-13.55%13.49%16.03%68.60%26.29%-0.30%25.62%-0.27%32.69%16.28%57.86%67.71%44.06%27.90%48.37%-5.21%25.99%44.22%14.47%58.74%18.56%44.22%6.27%-5.90%-20.63%32.64%0.00%14.47%14.47%25.99%18.56%7.72%11.87%-5.90%-5.90%
Share-based Compensation Growth (5y) 77.05%44.86%106.74%106.35%106.32%106.35%148.92%59.25%55.20%53.34%71.20%-5.52%50.97%31.43%7.69%15.31%38.53%43.68%32.14%24.35%37.73%31.74%25.52%18.72%18.74%25.75%30.17%33.14%31.41%1.26%0.00%47.58%20.11%43.10%14.87%24.57%0.00%-3.58%11.84%10.76%0.00%
Share-based Compensation (QoQ) 172.41%-78.48%0.00%0.00%0.00%-58.82%900.00%21.43%225.88%-75.45%876.47%-80.80%0.00%712.16%-52.63%-0.10%0.00%1.33%1.61%0.00%-0.10%27.38%-0.93%-0.08%0.08%5.19%7.17%6.76%206.79%-57.42%-50.00%100.00%-50.00%200.00%-33.33%150.00%20.00%-33.33%-25.00%66.67%-20.00%0.00%-25.00%0.00%33.33%25.00%20.00%0.00%-16.67%-60.00%250.00%-28.57%20.00%0.00%0.00%-16.67%0.00%40.00%-28.57%0.00%
Shareholder's Equity Growth (1y) 38.23%-4.99%7.76%19.52%17.07%15.84%12.14%5.90%20.89%22.12%18.56%22.54%24.24%119.80%128.04%114.43%98.56%12.56%11.56%9.80%14.81%15.05%25.16%28.55%101.68%96.61%80.57%86.19%19.42%34.10%31.95%27.95%23.34%13.02%6.97%11.33%19.74%18.11%23.25%12.80%0.23%1.69%2.28%9.65%20.43%14.25%12.08%3.62%-6.85%-0.53%-0.24%6.39%15.83%9.95%6.13%1.31%
Shareholder's Equity Growth (3y) 15.42%10.38%12.73%15.75%20.70%45.96%44.73%40.65%43.94%44.57%44.48%42.36%41.49%41.72%47.12%44.65%66.28%36.55%36.11%38.00%40.36%44.76%43.94%45.22%43.75%43.90%36.60%38.42%20.82%21.42%20.27%17.13%13.97%10.72%10.48%11.25%13.06%11.12%12.21%8.62%3.98%4.94%4.57%6.53%9.12%7.71%5.87%3.76%
Shareholder's Equity Growth (5y) 18.22%27.10%29.52%29.57%32.01%32.13%33.46%31.47%47.18%46.87%46.80%47.18%46.82%49.65%49.97%48.45%46.60%31.01%28.90%30.21%32.50%32.27%31.50%30.92%28.95%29.05%26.29%26.82%16.31%15.77%14.80%12.80%10.67%9.06%8.56%8.71%9.29%8.46%8.39%6.68%
Shareholder's Equity (QoQ) 0.05%-2.00%1.80%7.96%10.97%-4.01%0.74%4.51%4.79%9.59%1.76%1.46%8.31%11.11%80.03%5.26%1.85%2.88%2.06%4.32%0.23%7.59%2.27%13.49%2.95%68.79%-0.30%4.23%6.15%8.25%11.96%2.56%2.93%4.35%2.60%-2.93%7.13%12.23%1.20%1.30%-1.95%-0.28%2.68%1.88%5.11%9.52%-2.60%-0.05%-2.82%-1.55%4.01%0.24%3.65%7.18%-1.27%-3.24%-1.05%
Tax Rate Growth (1y) 437.00426.00-600.00904.00804.00363.00-3024.002,505.00234.0010.003,690.00-2527.00-548.00-66.0088.00111.00465.0021.001.0032.009.009,808.00-22.00-55.0018.00-9573.00-47697.00-1802.00-1365.00-1423.0046,442.00-4308.00225.00154.00-247.004,535.00626.00-199.00-237.00243.00-752.0016,838.006,031.00-248.00-4.00-16644.00-5137.0089.002,782.00-3611.00-76530.00-14.00-3142.003,311.0075,926.003,645.00-8414.003,929.00
Tax Rate Growth (3y) 1,475.00800.0065.00882.00490.00308.00753.0088.00151.00-34.003,779.00-2385.00-74.009,764.0066.0088.00492.00256.00-47719.00-1824.00-1338.00-1188.00-1277.00-6164.00-1122.00-10842.00-1502.00-1574.00-514.00-1468.0045,958.00470.0099.0016,794.005,546.004,530.00-130.00-5.00657.0084.002,026.00-3417.00-75636.00-173.00-364.00-16944.00-5741.003,720.00-8774.003,629.00
Tax Rate Growth (5y) 1,392.00755.00154.001,024.00964.0010,137.00732.0065.00178.00201.00-43941.00-4241.00-1420.00-1233.00-1189.00-6022.00-648.00-1013.00-1524.00-1597.00-487.00-1233.00-1762.00-1386.00-1247.005,797.004,291.00-1579.00-1269.00-1274.0046,852.00311.002,877.00-3461.00-76120.004,605.00-489.00-305.0053.003,715.00-9529.003,823.00
Tax Rate (QoQ) 460.00826.00-771.00-78.00449.00-200.00734.00-179.008.00-3588.006,263.00-2450.00-215.0092.0046.00-471.00267.00246.0069.00-116.00-177.00225.00100.00-139.009,622.00-9605.0068.00-66.0031.00-47729.0045,963.00371.00-28.00136.00-4787.004,903.00-98.00-265.00-4.00994.00-923.00-304.00475.000.0016,667.00-11111.00-5803.00244.0026.00397.00-578.002,937.00-6366.00-72523.0075,938.00-191.0086.0093.003,657.00-12250.0012,429.00
Total Debt Growth (1y) 0.67%-0.42%-0.42%0.08%1.29%1.40%1.52%2.34%1.16%-98.81%-98.80%45.05%46.72%12,368.16%12,284.78%-1.32%32.36%37.98%42.08%43.99%7.22%7.81%4.69%4.59%4.71%-0.13%-2.06%38.73%112.10%112.12%116.36%45.04%-5.03%-4.93%-4.85%7.49%7.46%7.45%7.42%69.98%69.89%68.51%65.91%-4.44%-8.78%-7.35%-6.34%-4.57%-0.13%-1.19%-4.74%-8.75%-8.86%-8.93%-4.80%
Total Debt Growth (3y) 1.03%-77.10%-77.04%14.11%14.55%14.59%14.62%13.57%25.24%26.98%28.21%27.26%27.69%470.29%468.99%14.12%14.11%14.11%13.36%27.84%33.54%31.69%30.42%28.15%28.24%26.29%26.33%29.32%29.36%29.40%30.28%38.38%20.13%19.85%19.25%20.42%18.53%18.82%18.62%15.73%15.67%15.54%13.97%-5.94%-6.01%-5.88%-5.30%
Total Debt Growth (5y) 8.10%15.63%16.33%16.12%16.36%17.48%17.50%17.15%17.14%17.13%16.66%24.49%35.83%230.26%229.83%24.49%24.52%24.54%24.56%26.64%19.43%18.47%17.79%30.91%30.95%29.53%29.15%28.57%27.39%27.60%28.00%19.30%9.57%9.52%8.63%8.74%8.68%8.59%8.65%
Total Debt (QoQ) -0.11%0.99%-1.19%-0.11%-0.11%1.49%0.01%0.01%0.01%2.32%-1.15%-98.82%0.66%12,291.27%-0.02%-0.02%-0.02%-1.27%34.10%4.23%2.95%0.06%-0.14%4.81%-0.03%-0.03%-0.03%-0.03%-1.96%41.59%52.84%-0.03%0.00%-5.08%0.08%0.08%0.08%7.23%0.05%0.08%0.05%69.68%0.00%-0.74%-1.49%-2.27%-4.54%0.81%-0.42%-0.42%-0.10%-0.26%-3.99%-4.62%-0.21%-0.34%0.36%