Integra Lifesciences Holdings Growth Metrics (2009-2025) | IART

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Growth Ratios
Assets Growth (1y) 8.41%22.52%22.45%12.26%15.03%0.69%0.92%1.70%-0.16%2.21%-0.12%2.45%34.54%31.62%30.54%33.16%-0.33%4.79%18.24%11.77%18.02%10.76%-0.01%1.90%11.95%15.82%32.33%77.62%58.50%51.62%31.45%-3.22%-1.29%3.28%5.28%6.29%7.54%3.08%3.20%9.44%8.53%9.46%9.29%4.63%-1.86%1.08%0.86%2.84%1.92%0.66%-1.78%-2.77%8.97%7.86%8.73%6.75%-0.62%-9.98%-10.31%
Assets Growth (3y) 7.37%8.03%7.27%5.37%15.61%10.65%9.58%11.53%10.21%12.13%15.52%15.10%16.54%15.17%15.56%14.89%9.61%10.36%16.09%26.47%27.94%24.83%20.26%20.55%20.54%21.95%22.35%22.25%18.94%17.31%12.61%4.03%4.83%5.24%5.89%6.77%4.63%4.48%4.39%5.60%2.77%3.66%2.69%1.52%2.91%3.15%2.51%2.20%3.34%-0.76%-1.43%
Assets Growth (5y) 11.05%11.70%13.76%11.73%12.69%9.47%9.24%9.58%12.08%12.58%15.32%22.51%22.94%21.82%21.84%21.12%15.55%16.05%16.71%15.78%17.33%15.67%13.57%15.30%15.37%15.40%15.61%15.91%12.38%12.30%9.50%3.91%2.88%3.47%3.30%4.00%4.93%4.37%3.97%4.10%3.29%1.58%1.09%
Assets (QoQ) 1.86%6.24%-1.19%14.58%1.80%-2.60%1.25%0.30%2.04%-1.85%-0.61%2.68%-0.29%0.68%30.52%0.46%-1.11%2.70%-2.31%5.62%11.58%-2.92%3.16%-0.88%0.73%-1.07%13.33%2.54%15.09%32.80%1.13%-1.91%-0.22%-2.23%3.15%2.64%1.71%-1.30%4.37%-1.62%1.82%4.68%3.50%-0.77%1.66%0.21%-2.92%2.20%1.44%2.17%-3.79%0.94%-1.01%1.14%7.83%-0.09%-0.21%-0.70%0.38%-9.50%-0.58%
Capital Expenditures Growth (1y) 26.82%61.61%199.63%-59.08%69.90%-28.49%75.82%97.20%61.05%89.14%4.24%-4.27%-32.81%-81.44%4.44%-31.32%-51.56%145.29%-52.98%2.85%-16.46%16.62%104.41%-14.09%30.09%61.78%-15.64%55.06%11.79%-35.37%67.41%56.02%113.81%87.52%4.54%-11.68%-18.45%-13.59%2.69%-59.14%-50.51%-62.03%-59.59%-8.08%8.31%225.47%39.70%41.80%25.65%-47.29%46.96%65.28%42.85%69.72%12.85%91.07%126.69%20.64%87.00%-32.18%-48.88%
Capital Expenditures Growth (3y) 51.40%29.78%56.40%-8.25%22.50%-36.92%24.16%9.04%-19.37%-4.86%-20.00%-12.23%-35.22%-19.03%0.13%-15.34%-19.25%66.65%-6.75%11.07%6.70%6.84%42.39%27.62%45.96%25.16%13.87%28.80%24.91%1.55%21.58%-17.43%-4.80%-14.95%-24.30%-30.78%-24.11%2.21%-16.62%-18.94%-12.34%-13.32%-6.04%29.15%24.81%42.79%32.32%64.83%59.65%2.57%45.83%28.90%18.30%
Capital Expenditures Growth (5y) 2.46%-0.10%23.70%-11.41%-5.74%-6.41%12.97%2.76%-10.65%10.19%-2.46%-2.07%-16.94%-11.10%7.23%7.98%4.70%41.18%7.25%13.55%16.20%14.59%25.39%-5.59%4.64%-8.44%-9.33%-4.31%0.88%5.29%0.29%-6.00%3.27%1.08%-2.29%-4.91%-4.74%-0.91%-0.78%10.96%16.88%5.93%11.85%22.79%17.64%
Capital Expenditures (QoQ) 98.64%-152.66%396.69%-59.14%153.14%-67.53%21.85%69.66%6.54%-20.18%36.67%38.56%25.13%-56.01%25.51%-2.75%-65.43%147.54%-17.46%-31.41%75.04%-52.55%80.54%-44.29%144.34%-16.83%-24.12%-15.64%203.87%-56.63%39.47%-39.18%75.69%12.34%29.98%-16.65%54.09%-37.37%9.81%-23.05%63.28%-25.57%-56.31%-6.79%25.27%-20.79%-0.61%9.83%276.43%-66.00%0.88%-2.68%57.90%-5.20%13.46%-15.89%87.61%-36.97%92.09%-0.21%-0.16%-2.30%-30.34%-24.77%
Cash & Equivalents Growth (1y) -32.51%-22.40%79.11%27.77%46.64%34.00%-21.71%-43.80%-45.02%13.27%-3.84%52.95%30.70%-5.45%24.42%43.87%39.06%17.97%-40.53%-38.10%-4.46%-43.44%-32.90%-3.49%-33.76%35.67%112.03%61.01%78.10%347.91%71.41%52.60%18.87%-57.26%-20.63%-17.09%-4.18%0.97%43.27%127.81%105.00%90.54%136.37%14.33%10.09%18.66%9.21%-0.46%12.52%8.87%-11.06%-24.50%-30.85%-46.53%-39.47%92.57%-30.39%-21.38%-10.85%-59.60%1.24%7.90%
Cash & Equivalents Growth (3y) -18.36%5.60%10.48%3.17%1.76%12.79%-2.16%7.33%-0.03%8.11%-10.72%10.85%20.19%-14.23%-20.81%-4.92%-4.17%-3.27%-5.42%-1.29%4.07%50.91%34.60%33.35%11.93%37.46%42.35%26.76%26.59%24.57%24.91%42.31%32.67%-6.32%39.04%29.25%29.32%31.67%54.64%37.38%36.43%35.02%31.92%-4.93%-5.03%-11.60%-16.23%13.11%-18.49%-22.94%-21.71%-16.25%-21.31%-23.17%
Cash & Equivalents Growth (5y) -0.23%5.61%-0.04%-0.45%6.96%-0.86%-17.86%-5.88%-8.76%-0.62%0.25%16.18%15.42%30.83%12.53%16.12%13.25%11.62%2.85%4.00%5.12%8.20%22.63%34.97%22.47%37.95%57.75%39.62%35.56%34.31%38.14%26.82%23.67%1.21%21.16%10.17%10.97%5.85%14.76%30.39%4.10%0.68%4.37%-7.74%-9.60%-10.14%
Cash & Equivalents (QoQ) -23.05%-32.65%13.61%14.62%-11.52%55.45%-18.96%31.55%-19.15%-9.17%-41.83%28.70%66.58%-22.89%-7.48%9.97%20.51%1.47%6.98%6.29%2.24%-48.85%11.34%64.06%-39.47%-39.31%60.16%12.61%23.96%-5.15%21.61%24.56%211.74%-63.70%8.27%-2.97%12.09%-32.60%13.10%12.14%18.11%-4.36%79.84%0.91%9.78%18.65%-13.01%-2.83%18.32%9.19%-20.71%9.84%14.49%-10.80%-32.69%0.59%-11.47%0.98%114.15%-63.64%-0.02%14.50%-2.96%-8.86%6.56%
Cash from Investing Activities Growth (1y) -3.44%71.39%-802.90%19.08%-977.93%93.72%124.55%-91.16%79.50%-147.84%-167.46%65.99%-1,782.29%31.65%34.49%-876.11%97.71%-40.15%-3,494.85%61.74%-19.50%38.66%97.87%44.10%-2,769.88%-366.46%-5.96%-4,552.20%95.19%103.37%-129.96%97.42%-69.99%-1,475.51%-565.97%18.64%-35.93%77.32%93.83%-74.30%-447.20%-100.48%-26.15%23.48%88.03%43.19%274.69%-99.45%2.58%-245.66%-151.99%-4.39%-293.79%-1,972.28%-35.07%92.58%33.44%93.28%-49.94%
Cash from Investing Activities Growth (3y) 62.53%23.80%-14.36%19.27%-246.49%52.63%52.30%-85.15%55.48%-33.40%-161.53%-8.30%19.88%16.24%20.59%-27.81%7.79%-58.87%6.79%-115.08%-18.19%27.99%62.72%12.51%-32.92%-29.37%-153.17%0.85%51.91%52.78%1.86%66.82%-132.97%-102.09%19.66%-2.76%3.81%36.31%28.79%-38.56%13.92%-57.90%-4.64%-16.79%22.86%-243.97%-7.05%46.33%-36.68%-68.84%-45.07%
Cash from Investing Activities Growth (5y) -0.27%-8.00%-103.87%-14.46%-2.59%38.03%39.22%-6.30%-24.79%-46.69%-18.72%-101.28%6.61%15.91%-4.06%-20.12%42.26%-13.23%-65.47%26.92%-30.71%21.34%53.69%1.02%-77.20%0.32%-4.79%-5.39%40.78%34.57%32.49%43.87%-8.07%-70.20%13.98%-17.71%-27.84%-79.24%37.48%27.08%-10.83%-40.54%-18.33%
Cash from Investing Activities (QoQ) -677.13%-114.92%69.23%-1,386.24%8.12%80.74%-309.86%91.35%459.50%-249.95%56.04%-4.59%2.15%24.39%-2,332.46%96.20%6.21%-1,026.51%94.30%-132.81%-2,305.80%88.01%82.20%-19.51%16.61%-215.22%-813.55%80.58%81.06%-13,739.43%99.05%113.62%-1,390.92%-54.99%37.60%-10.17%-525.01%81.06%-4.25%81.62%-70.12%-434.70%-227.29%93.27%-7.05%-224.31%48.82%68.02%429.15%-470.28%75.00%-13.46%50.50%-643.52%5.70%-497.05%96.77%59.13%-745.38%39.73%27.99%
Cash from Operations Growth (1y) 4.51%-39.57%-24.46%26.99%-19.74%22.04%52.05%-90.74%17.29%-109.81%-75.72%28.21%10.39%443.70%43.44%461.24%0.87%112.54%180.96%145.42%-36.89%3.14%-20.84%-5.26%138.47%-74.54%15.39%-24.18%-3.26%76.89%43.80%25.43%75.17%269.63%-29.01%34.00%-18.94%108.92%-29.41%-31.75%8.40%-10.00%231.90%175.66%18.87%-13.69%-35.81%-27.18%-17.48%23.18%-41.02%-57.46%-60.81%-31.15%-39.76%42.87%-16.01%-13.63%-171.45%-77.92%81.93%
Cash from Operations Growth (3y) -0.54%-27.49%-34.67%-46.78%1.29%-25.63%-19.10%-12.66%9.31%-10.52%-0.73%160.41%-11.10%112.05%47.21%135.43%14.93%-17.66%36.91%20.80%13.34%-22.55%9.52%-3.42%59.28%18.52%5.61%8.42%11.16%139.05%-10.34%4.68%15.46%90.83%18.48%36.10%1.46%17.52%14.57%11.06%2.07%-1.46%7.91%-5.13%-27.29%-9.88%-38.90%-23.79%-35.24%-9.86%-31.11%-48.81%-15.71%
Cash from Operations Growth (5y) 1.84%-11.98%2.36%15.73%-7.93%-2.04%3.32%9.15%14.47%-28.40%-2.22%66.21%10.14%40.08%39.55%65.48%20.80%29.55%21.24%24.26%15.63%29.11%-8.02%-3.80%28.85%25.64%22.51%19.11%12.10%60.38%8.95%18.15%8.59%49.18%-8.83%-4.83%-19.51%6.60%-11.78%-3.60%-18.94%-10.67%-20.50%-23.08%-10.09%
Cash from Operations (QoQ) 65.85%-40.19%-31.20%53.15%-4.10%-25.24%15.66%-3.21%45.81%-6.85%-92.96%1,126.23%-112.19%330.56%-62.81%955.79%-62.04%-3.78%45.52%89.75%-20.00%27.19%27.12%-51.21%30.74%-2.38%52.13%22.82%-86.04%342.36%-0.04%56.70%-74.47%259.61%-12.80%118.85%-46.14%-30.93%64.58%32.39%38.83%-76.66%59.11%110.28%15.25%-13.93%32.15%-9.32%-16.31%-35.99%49.91%2.76%24.92%-69.35%8.12%-5.34%119.46%-73.18%156.42%-44.35%125.66%-122.19%179.23%358.64%
EBITDA Margin Growth (1y) -66.0081.00-273.00-158.00-962.00-1854.00-864.00-458.00-544.001,205.00485.00-1331.00295.00-1829.001,995.00811.0076.00651.00-1510.00-952.00338.00-1108.00-355.001,819.00-345.002,407.00599.00-574.00763.00-450.00-1399.00445.00-1332.00-148.00694.00-315.00797.00-1564.0023.00-1135.00-419.002,403.00441.002,642.00694.0024.0081.00-592.00585.00246.00269.00-962.00-1271.00-1017.00-797.00-520.00-541.00-871.00-103.00-602.00-11321.00281.00
EBITDA Margin Growth (3y) -1572.00-568.00-652.00-1947.00-1211.00-2478.001,616.00-978.00-173.0027.00970.00-1473.00709.00-2286.00130.001,678.0069.001,950.00-1266.00293.00756.00849.00-1154.001,690.00-915.001,809.00-106.00-443.00227.00-2162.00-682.00-1004.00-955.00691.001,159.001,193.001,072.00863.00546.00916.00860.002,673.00791.001,089.009.00-747.00-447.00-2074.00-1227.00-1642.00-631.00-2085.00-13133.00-1607.00
EBITDA Margin Growth (5y) -1201.00-1746.00-167.00-2088.00-797.00-2935.00-249.00-112.00-179.001,326.001,214.00-228.001,127.00-329.00-670.001,549.00-500.001,352.00-1971.00423.00221.00-864.00-437.00241.00-537.002,648.00359.001,065.00502.00265.00-159.001,047.00325.00960.001,509.00-361.00386.0092.0018.00-566.00-952.00785.00-108.00-34.00-11853.00-1337.00
EBITDA Margin (QoQ) -60.00135.00-206.0065.0087.00-219.00-92.00-739.00-804.00771.00314.00-825.00944.0051.00-1502.00802.00-1180.003,875.00-2685.0066.00-605.001,714.00-2128.001,357.00-2051.002,467.0046.00-807.00701.00660.00-1127.00529.00-512.00-290.00717.00-1248.00672.00553.00-292.00-137.00-1689.002,140.00-1450.00579.001,134.00178.00751.00-1369.00463.00236.0078.00-192.00124.00259.00-1152.00-501.00378.00479.00-876.00-522.0048.001,247.00-1375.00-11241.0011,650.00
EBIT Growth (1y) 2.82%14.65%-13.23%-7.82%-67.45%-33.02%-67.93%-16.31%125.26%7.90%139.49%-112.54%-69.17%-257.79%240.27%499.00%123.04%154.93%-53.16%143.08%96.46%-41.58%-18.84%4.05%-8.08%201.13%69.82%-54.94%-24.10%-64.64%-82.30%156.84%62.70%122.49%372.54%26.31%66.31%-186.95%5.78%-16.11%-69.36%379.51%45.91%13.32%268.28%-1.92%10.60%50.30%15.45%15.26%16.52%-21.19%-79.11%-59.12%-46.86%-89.10%-124.22%-130.65%-1.17%-490.94%-16,825.52%244.31%
EBIT Growth (3y) -8.99%-6.08%-12.65%-27.99%-39.08%-46.44%37.74%-25.19%15.70%-2.21%56.29%6.74%10.55%-20.29%8.96%129.52%59.10%43.68%-13.57%4.46%11.08%-14.63%-37.51%6.39%4.31%33.31%12.42%13.49%27.11%-38.97%-3.99%39.62%-6.06%75.52%93.93%6.29%23.34%33.58%19.51%12.63%9.21%72.80%23.43%10.31%-3.88%-22.69%-11.86%-49.46%-27.21%-28.95%-15.10%-32.68%-119.42%-43.45%
EBIT Growth (5y) -12.31%-6.41%1.22%-1.27%-0.19%-18.21%-0.13%1.15%22.84%10.47%39.39%-10.63%-1.18%-11.62%-17.21%68.74%37.83%22.52%-11.59%29.89%29.97%-26.22%4.05%5.00%-10.37%41.92%17.00%6.80%18.30%13.40%7.39%35.90%28.65%43.63%56.54%7.30%-14.67%2.35%1.11%-34.27%-15.62%16.92%-0.25%-20.79%-107.44%-27.21%
EBIT Margin Growth (1y) -66.0081.00-273.00-158.00-962.00-559.00-864.00-263.00444.0035.00485.00-1002.00-587.00-2400.001,995.00589.00359.002,326.00-1510.00571.00516.00-425.00-355.00-115.00-247.00761.00599.00-548.00-296.00-821.00-1399.00331.00153.00266.00694.00182.00443.00-1190.0023.00-133.00-654.002,097.00441.0088.00785.00-95.0081.00373.00175.00230.00269.00-270.00-1177.00-993.00-797.00-848.00-400.00-909.00-103.00-512.00-12263.00507.00
EBIT Margin Growth (3y) -585.00-443.00-652.00-1422.00-1106.00-2924.001,616.00-676.00215.00-39.00970.00158.00287.00-498.00130.001,045.00627.002,663.00-1266.00-92.00-27.00-484.00-1154.00-332.00-390.00206.00-106.00-35.00300.00-1745.00-682.00380.00-58.001,173.001,159.00137.00575.00812.00546.00327.00307.002,232.00791.00190.00-216.00-859.00-447.00-746.00-1402.00-1673.00-631.00-1631.00-13841.00-1396.00
EBIT Margin Growth (5y) -814.00-517.00-167.00-262.00-232.00-1022.00-249.00-219.00484.00298.001,214.00-505.00-255.00-558.00-670.00828.00484.002,108.00-1971.00421.00569.00-1409.00-437.00-284.00-600.001,113.00359.00-80.00432.00257.00-159.00841.00903.001,307.001,509.00239.00-427.0048.0018.00-791.00-1270.00329.00-108.00-1170.00-12880.00-1262.00
EBIT Margin (QoQ) -60.00135.00-206.0065.0087.00-219.00-92.00-739.00491.00-524.00510.00-33.0082.00-74.00-977.00382.00-1731.004,321.00-2383.00152.00237.00484.00-302.0096.00-703.00554.00-62.00-36.00305.00392.00-1210.00217.00-220.00-186.00521.0038.00-107.00243.008.00300.00-1741.001,456.00-148.00-221.001,010.00-200.00-502.00477.00129.00-23.00-210.00279.00184.0016.00-749.00-627.00367.00213.00-800.00-180.00-142.001,019.00-1210.00-11931.0012,628.00
EBIT (QoQ) -0.36%16.91%-18.69%8.55%11.11%-11.52%-13.62%-61.67%128.64%-57.63%125.41%3.17%9.52%-5.97%-111.80%353.70%-660.49%302.78%-86.16%41.82%38.05%72.92%-28.20%14.62%-58.95%140.22%-7.95%1.25%34.49%35.47%-75.57%70.55%-37.34%-32.17%254.38%8.03%-14.32%44.06%-5.28%42.25%-144.79%275.26%-24.88%-48.05%308.68%-8.51%-41.66%68.83%8.84%3.16%-20.71%29.68%8.66%4.29%-46.37%-65.63%112.68%35.55%-89.00%-176.41%-169.07%537.14%-143.50%-3,208.21%102.29%
EBT Growth (1y) 21.34%22.75%-14.27%-23.18%-90.53%-49.32%-98.07%-35.33%479.03%26.30%4,317.82%-182.36%-95.05%-357.31%278.04%150.31%1,154.10%129.87%-62.77%347.55%150.60%-51.06%-16.56%-15.71%-17.02%366.13%81.82%-68.36%-46.45%-87.06%-112.96%92.46%59.10%240.77%633.30%171.82%185.78%-349.54%7.71%-53.91%-95.46%250.90%47.37%487.99%2,614.96%22.35%33.07%-41.56%15.06%15.77%23.98%-24.26%-92.59%-68.35%-55.06%-117.56%-497.10%-209.42%-21.89%-474.30%-3,396.56%66.49%
EBT Growth (3y) -12.69%-7.72%-9.86%-34.06%-69.94%-53.93%47.82%-35.53%53.21%-0.98%296.18%22.86%15.89%-27.82%5.51%57.38%196.55%38.93%-17.33%6.08%3.65%-33.41%-29.99%-19.93%-10.92%27.16%7.91%18.30%34.53%-45.82%-9.37%34.10%-40.91%134.12%118.74%94.58%52.13%66.40%28.31%16.56%12.33%60.54%34.47%37.55%32.31%-23.47%-9.49%-27.60%-32.74%-33.90%-24.21%-40.34%-130.80%-28.38%
EBT Growth (5y) -16.20%-9.60%0.61%-1.63%-3.11%-24.78%0.07%0.22%49.54%17.23%148.28%-13.13%-7.11%-25.67%-17.89%25.84%85.93%18.13%-17.15%44.25%38.32%-35.16%2.46%-8.45%-37.99%50.58%14.81%35.02%24.57%15.24%7.86%52.64%45.16%78.61%74.04%26.67%-21.38%11.04%3.31%-17.19%-19.31%5.84%-3.12%-35.84%-217.69%-16.70%
EBT Margin Growth (1y) 132.00140.00-234.00-299.00-1078.00-635.00-983.00-330.00447.00120.00756.00-891.00-523.00-2399.002,070.00619.00337.002,275.00-1777.00661.00482.00-318.00-258.00-245.00-247.00762.00579.00-450.00-316.00-882.00-1512.0072.0064.00185.00764.00434.00601.00-1027.0029.00-367.00-885.001,847.00333.001,546.001,086.00192.00276.00-825.00147.00214.00336.00-262.00-1196.00-1040.00-886.00-924.00-463.00-1021.00-218.00-643.00-12412.00365.00
EBT Margin Growth (3y) -499.00-375.00-461.00-1520.00-1153.00-2913.001,843.00-602.00261.00-4.001,049.00389.00296.00-442.0034.001,035.00571.002,719.00-1457.00-34.00-81.00-439.00-1192.00-623.00-499.0064.00-169.0057.00349.00-1724.00-719.00139.00-220.001,005.001,126.001,613.00802.001,012.00637.00354.00348.002,252.00945.00459.0036.00-635.00-274.00-2010.00-1512.00-1847.00-768.00-1829.00-14072.00-1696.00
EBT Margin Growth (5y) -684.00-498.00-168.00-240.00-334.00-956.00-192.00-186.00496.00440.001,369.00-306.00-267.00-563.00-899.00658.00320.002,021.00-2205.00473.00584.00-1280.00-399.00-555.00-783.00884.00192.001,235.00550.00314.00-111.00860.001,013.001,410.001,738.00526.00-247.00185.0087.00-832.00-1311.00191.00-159.00-1108.00-12839.00-1291.00
EBT Margin (QoQ) 4.00182.00-118.0063.0012.00-192.00-182.00-716.00455.00-540.00471.0061.00128.0096.00-1176.00430.00-1748.004,565.00-2627.00148.00190.00513.00-189.00-32.00-610.00572.00-176.00-34.00399.00389.00-1204.00100.00-168.00-241.00380.0092.00-46.00338.0051.00258.00-1674.001,394.00-345.00-259.001,057.00-120.00867.00-719.00163.00-36.00-233.00253.00230.0087.00-831.00-682.00386.00240.00-869.00-221.00-172.001,044.00-1294.00-11990.0012,606.00
EBT (QoQ) 4.37%24.98%-14.85%9.24%5.58%-12.71%-23.70%-86.53%464.91%-96.67%2,451.33%20.60%23.23%16.52%-147.56%107.25%-6,501.75%271.19%-93.67%80.78%52.48%113.40%-23.92%1.23%-70.22%263.88%-23.15%-0.35%67.26%41.93%-86.62%68.64%-59.57%-242.10%298.65%39.41%-13.41%122.39%1.25%46.57%-175.61%195.99%-56.67%-85.57%2,414.29%-6.25%72.88%-33.37%13.31%1.97%-24.08%31.18%14.00%9.20%-53.62%-87.16%386.64%55.08%-118.12%-190.34%-34.09%210.70%-233.25%-1,667.72%98.71%
Enterprise Value Growth (1y) 32.51%22.40%-79.11%-27.77%-46.64%-34.00%21.71%-7.73%16.39%-13.27%3.84%20.22%14.07%5.45%-24.42%-43.87%-39.06%-17.97%40.53%38.10%4.46%43.44%32.90%3.49%33.76%-35.67%-112.03%-75.65%-78.10%-347.91%-71.41%-39.88%-18.87%57.26%20.63%17.09%4.18%-0.97%-43.27%-127.81%-105.00%-90.54%-136.37%-14.33%-10.09%-18.66%-9.21%0.46%-12.52%-8.87%11.06%24.50%30.85%46.53%32.31%-115.74%3.96%-1.43%11.49%58.78%14.59%3.51%
Enterprise Value Growth (3y) 6.12%-5.60%-10.48%-3.17%-1.76%-12.79%2.16%-7.33%0.03%-8.11%10.72%10.77%-4.51%14.23%20.81%4.92%4.17%3.27%5.42%-1.62%-4.07%-50.91%-34.60%-33.35%-11.93%-37.46%-42.35%-26.76%-26.59%-24.57%-24.91%-38.24%-32.67%6.32%-39.04%-29.25%-29.32%-31.67%-54.64%-37.38%-36.43%-35.02%-31.92%4.93%5.03%11.60%13.05%-17.48%9.26%16.11%18.93%12.44%17.22%19.42%
Enterprise Value Growth (5y) 0.23%-5.61%0.04%0.45%-6.96%0.86%17.86%5.88%8.76%0.62%-0.25%-3.79%-6.14%-30.83%-12.53%-16.12%-13.25%-11.62%-2.85%-4.00%-5.12%-8.20%-22.63%-34.97%-22.47%-37.95%-57.75%-39.62%-35.56%-34.31%-38.14%-24.63%-23.67%-1.21%-21.16%-10.17%-10.97%-5.85%-17.36%-33.39%-11.02%-5.95%-6.58%5.24%6.82%7.53%
Enterprise Value (QoQ) 23.05%32.65%-13.61%-14.62%11.52%-55.45%18.96%-31.55%19.15%9.17%-11.52%-2.10%-9.52%22.89%7.48%-9.97%-20.51%-1.47%-6.98%-6.29%-2.24%48.85%-11.34%-64.06%39.47%39.31%-60.16%-12.61%-23.96%5.15%-32.67%-14.18%-211.74%63.70%-8.27%2.97%-12.09%32.60%-13.10%-12.14%-18.11%4.36%-79.84%-0.91%-9.78%-18.65%13.01%2.83%-18.32%-9.19%20.71%-9.84%-14.49%10.80%32.69%-0.59%11.47%-12.92%-114.52%55.22%6.50%1.46%0.11%7.20%-5.63%
EPS (Basic) Growth (1y) 33.60%13.50%17.49%-24.73%-95.34%-30.85%-68.98%-39.23%1,166.89%20.76%132.99%-191.84%-81.80%-334.11%341.30%136.89%175.06%127.59%-102.46%125.00%20.00%-250.00%500.52%0.00%-5.56%160.00%90.00%-50.00%-17.65%-85.19%51.79%55.56%0.00%300.00%-47.40%171.43%150.00%-300.00%-41.04%-71.05%-101.24%218.75%512.48%390.91%9,633.60%34.21%-50.71%-27.78%30.41%17.65%18.52%-23.08%-90.74%-60.00%-59.38%-113.33%-420.00%-158.33%-2.93%-725.00%-3,843.75%50.00%
EPS (Basic) Growth (3y) -7.62%-1.77%-5.31%-34.26%-52.46%-58.14%47.20%-40.95%85.11%-7.95%-31.09%-8.65%-15.62%-43.73%-24.24%41.45%46.08%31.00%-42.80%4.00%-2.27%-48.91%138.41%-8.04%-8.04%33.05%14.90%28.28%27.22%-47.13%-22.21%6.92%-26.64%111.79%23.84%56.83%43.55%47.17%21.19%0.87%15.55%57.07%52.95%39.71%138.18%-14.20%-38.09%-27.53%-33.63%-31.51%-22.40%-41.72%-139.19%-28.40%
EPS (Basic) Growth (5y) -16.96%-9.35%-15.91%-19.00%-18.73%-22.95%-20.67%-14.26%48.37%-6.83%13.99%-17.54%-14.11%-38.76%4.63%21.48%20.75%16.51%-31.62%36.56%18.47%-25.12%41.05%-9.38%-15.15%23.25%40.52%24.57%19.49%13.56%7.28%34.08%30.99%71.88%2.10%16.47%-18.61%8.45%-3.04%-16.05%-19.70%15.24%7.13%-37.97%-328.98%-16.91%
EPS (Basic) (QoQ) 28.95%10.56%-4.71%-1.65%9.54%14.45%-38.95%-93.91%1,526.32%-48.66%19.60%26.88%55.02%-0.95%-147.14%125.15%-2,093.75%286.71%-96.06%87.50%100.00%-116.65%460.47%0.00%-350.00%144.44%-10.00%-5.56%58.82%40.74%-76.32%55.56%-71.43%1,342.03%-75.73%0.00%14.29%89.62%25.25%-7.89%-191.43%155.90%-38.51%-103.95%8,848.75%188.32%-50.71%-23.32%23.16%5.88%-27.78%38.46%11.11%6.67%-53.13%-83.33%380.00%8.33%-115.38%-300.00%12.50%280.26%-230.76%-1,812.12%98.89%
EPS (Weighted Average and Diluted) Growth (1y) 31.21%11.29%16.16%-25.04%-95.35%-30.86%-68.93%-38.26%1,184.83%21.76%132.20%-192.31%-81.84%-336.83%346.67%136.89%177.48%127.59%-102.44%125.00%20.00%-250.00%507.04%0.00%-11.11%155.56%75.00%-55.56%-12.50%-84.00%60.17%75.00%0.00%275.00%-46.62%171.43%142.86%-313.33%-40.82%-71.05%-101.27%218.75%514.41%381.82%9,626.69%34.21%-51.30%-26.42%31.41%17.65%18.87%-25.64%-90.74%-60.00%-60.32%-113.79%-420.00%-158.33%0.95%-725.00%-3,843.75%50.00%
EPS (Weighted Average and Diluted) Growth (3y) -7.82%-2.15%-5.72%-34.39%-52.32%-58.66%47.70%-40.54%86.40%-7.34%-31.11%-8.50%-15.43%-43.91%-23.69%41.45%43.58%30.65%-44.16%0.00%-2.27%-48.91%137.58%-8.04%-8.04%32.64%14.38%28.28%28.56%-48.58%-20.31%11.20%-26.64%111.79%24.74%55.85%43.18%50.37%20.99%0.87%16.67%57.07%52.65%38.14%138.65%-14.20%-38.75%-27.56%-33.69%-31.51%-21.91%-41.72%-139.19%-28.40%
EPS (Weighted Average and Diluted) Growth (5y) -16.96%-9.35%-15.90%-18.73%-18.44%-23.09%-20.35%-13.91%47.19%-7.89%12.55%-19.38%-14.00%-38.62%4.49%21.48%20.96%16.41%-31.68%36.56%17.78%-25.12%41.16%-9.38%-15.14%23.25%40.32%24.11%20.76%15.33%8.65%37.28%30.99%71.88%2.36%15.68%-18.61%9.86%-3.53%-16.05%-19.83%15.24%7.34%-37.97%-329.58%-16.91%
EPS (Weighted Average and Diluted) (QoQ) 28.95%9.60%-5.46%-1.79%9.37%14.39%-38.99%-93.91%1,527.75%-48.60%21.23%26.67%54.26%-1.98%-148.19%124.93%-2,111.27%284.87%-96.02%87.50%100.00%-116.38%466.34%0.00%-350.00%144.44%-10.00%-11.11%56.25%40.00%-77.14%75.00%-71.43%1,301.49%-75.03%0.00%7.14%99.51%26.98%-10.53%-194.12%155.35%-37.89%-103.92%8,909.82%186.36%-51.30%-22.47%24.11%3.92%-26.42%38.46%11.11%5.00%-53.97%-82.76%380.00%4.17%-116.00%-300.00%12.50%280.26%-230.76%-1,812.12%98.89%
FCF Margin Growth (1y) -114.00-1423.00-1127.00802.00-631.00539.00270.00-1467.00-181.00-2373.00-1270.0048.00434.001,632.00148.00877.00425.00300.001,302.001,081.00-619.00-102.00-701.00-242.00960.00-1094.00164.00-627.00-247.00515.00-29.00-126.00368.00502.00-360.00362.00-375.001,252.00-251.00197.00363.00153.001,612.001,169.00252.00-816.00-803.00-736.00-416.00749.00-603.00-1101.00-1178.00-919.00-319.00-78.00-546.00-384.00-1058.00-526.00828.00
FCF Margin Growth (3y) -927.00-3258.00-2126.00-617.00-379.00-202.00-851.00-542.00677.00-442.00181.002,006.00240.001,829.00750.001,717.00766.00-896.00766.00213.0095.00-680.00-566.00-995.001,081.00-76.00-225.00-391.00-254.002,269.00-640.00432.00356.001,907.001,001.001,728.00241.00588.00557.00630.00200.0085.00206.00-667.00-1341.00-987.00-1725.00-1915.00-2139.00-554.00-1980.00-1705.00-895.00
FCF Margin Growth (5y) -68.00-1326.00-675.001,341.00-573.00-5.00-250.00297.001,018.00-1637.00-355.001,138.00953.001,251.00885.00964.00887.00121.00377.00448.0088.001,073.00-1177.00-436.001,070.001,328.001,136.00975.00362.001,606.00168.00866.00193.001,839.00-405.00-109.00-1353.00418.00-365.00-549.00-1524.00-1218.00-1171.00-1271.00-1059.00
FCF Margin (QoQ) 632.0025.00-1877.001,106.00-677.00322.0051.00-327.00492.0053.00-1685.00959.00-1699.001,156.00-368.001,344.00-501.00-327.00361.00892.00-626.00676.00139.00-808.00-109.0077.00599.00394.00-2163.001,335.00-192.00774.00-1401.00790.00-289.001,268.00-1267.00-71.00432.00532.00359.00-1574.00880.00698.00149.00-115.00438.00-219.00-919.00-102.00505.00101.00245.00-1454.007.0024.00504.00-854.00248.00-444.00666.00-1528.00780.00911.00
Free Cash Flow Growth (1y) -1.08%-71.50%-55.01%907.95%-48.52%112.49%42.87%-168.83%-29.09%-229.67%-113.73%10.46%114.37%125.35%97.31%165.59%40.41%91.47%32,555.56%335.41%-42.21%-7.97%-46.23%-2.48%179.25%-216.92%39.31%-46.16%-5.90%85.35%32.77%1.00%67.13%891.57%-48.75%90.34%-19.07%293.99%-67.94%-16.07%24.21%7.23%1,352.99%226.86%20.00%-41.74%-43.89%-32.58%-21.64%69.36%-64.44%-77.69%-76.86%-51.73%-97.66%-16.00%-152.30%-38.21%-13,906.53%-204.98%459.59%
Free Cash Flow Growth (3y) -28.79%-40.70%-27.82%-101.75%-7.85%-11.27%-26.10%-26.06%28.76%-14.30%6.27%65.79%20.27%34.75%88.53%68.51%31.35%-59.53%525.82%31.74%14.94%-29.22%-0.18%-19.06%63.76%10.68%-1.77%1.16%8.37%87.28%-39.80%17.29%18.88%228.48%33.64%73.49%6.45%35.02%37.75%22.75%5.31%1.90%42.59%-21.08%-39.85%-21.90%-83.29%-49.82%-27.95%-20.36%-46.55%-29.99%-24.21%
Free Cash Flow Growth (5y) 1.68%-17.55%-5.06%77.75%-8.68%4.24%-1.61%11.41%28.06%-21.77%-2.11%27.30%35.52%40.19%60.63%28.58%28.94%19.03%178.45%34.46%15.48%37.51%-30.40%-3.26%34.58%41.78%34.58%23.21%13.66%37.16%12.20%28.88%9.58%103.61%-13.79%-4.72%-26.21%15.01%-53.51%-19.10%-16.45%-20.60%-62.57%-19.47%-16.36%
Free Cash Flow (QoQ) 57.63%-4.69%-94.94%1,202.38%-54.59%50.49%13.27%-33.48%87.42%1.18%-154.57%168.53%-442.71%89.29%-255.97%264.06%-59.47%-101.14%8,767.90%251.20%-44.74%92.92%16.28%-53.39%-11.99%12.71%110.91%33.48%-136.85%234.29%-18.48%133.28%-105.74%1,317.13%-37.99%286.00%-72.83%-21.20%130.33%64.12%32.27%-93.59%503.03%142.90%14.18%-13.13%35.65%-10.82%-44.56%-16.32%62.97%3.66%19.81%-82.43%2.24%7.55%149.89%-99.15%3,574.91%-166.96%395.21%-290.05%72.06%329.36%
Gross Margin Growth (1y) -1.00-49.00-189.001,485.00-158.00-183.00-392.00-333.0043.00104.00245.00-1540.00-257.00-48.002,175.00-452.00-433.0093.00-2235.00786.00876.00-61.00149.00134.00-54.00234.00391.00233.0084.00-81.00-679.00-691.00-248.00-266.00199.00455.0012.00153.0038.00-183.00-333.00121.00-1.00-283.00199.00-93.00-69.00265.00148.00-119.00136.00-100.00-840.00-437.00-579.00-507.00-27.00-452.00-78.00-526.00-366.00-110.00
Gross Margin Growth (3y) -116.00-129.00-337.00-387.00-372.00-127.002,027.00-2324.00-646.00149.00184.00-1205.00186.00-16.0089.00468.00389.00266.00-1695.001,152.00906.0092.00-139.00-325.00-218.00-113.00-89.00-4.00-152.00-194.00-441.00-419.00-569.008.00236.00-11.00-122.00181.00-32.00-201.0014.00-91.0066.00-118.00-492.00-649.00-511.00-343.00-719.00-1008.00-520.00-1134.00-1233.00-998.00
Gross Margin Growth (5y) -805.00-83.00-397.00-53.0071.00-95.00-59.00-1405.00175.00322.00724.00-839.00216.00137.00-199.009.00224.00-81.00-2175.00916.00669.00-21.0098.00-53.00-539.00161.00-52.00-469.00-286.00-166.00-512.00-438.00-222.00-204.00303.00153.00-813.00-375.00-474.00-809.00-853.00-980.00-590.00-1152.00-885.00-1211.00
Gross Margin (QoQ) -49.00174.00-177.0051.00-98.0034.001,497.00-1592.00-122.00-175.001,557.00-1216.00-62.00-34.00-228.0067.00147.002,188.00-2854.0086.00673.00-140.00167.00176.00-264.0070.00152.00-12.0024.00227.00-7.00-161.00-141.00-370.00-19.00282.00-159.0094.00237.00-161.00-18.00-20.0016.00-311.00437.00-143.00-266.00171.00144.00-119.0068.0055.00-123.00137.00-169.00-685.00280.00-5.00-97.00-205.00-145.00369.00-546.00-44.00111.00
Gross Profit Growth (1y) 7.75%7.49%2.71%29.39%5.57%5.18%-1.66%3.75%9.47%5.67%9.70%-20.36%-6.20%0.72%39.19%-13.97%-11.03%-5.97%-27.32%26.44%24.85%13.48%12.76%19.39%16.24%14.76%12.62%13.19%14.66%9.98%29.48%23.72%24.82%25.71%7.45%8.42%4.96%6.22%3.72%-4.30%-36.17%-0.44%-1.66%-2.99%55.84%2.96%3.19%9.25%4.48%-2.33%0.33%-0.51%-16.99%-7.77%-9.43%-11.18%9.12%-8.29%9.97%-6.00%-7.34%3.37%
Gross Profit Growth (3y) 7.58%6.11%3.48%2.25%2.73%3.83%14.51%-10.75%-2.97%0.03%3.53%-4.67%1.38%2.43%4.49%9.10%8.89%6.99%-2.63%19.55%18.50%12.72%18.03%18.69%18.49%16.64%16.15%14.94%14.53%13.67%13.00%8.68%-5.78%9.96%3.10%0.22%1.45%2.88%1.72%0.47%1.29%0.04%0.60%1.78%10.56%-2.48%-2.13%-1.17%-1.82%-6.17%-0.03%-6.00%-5.67%-4.38%
Gross Profit Growth (5y) 0.77%2.50%2.31%3.07%3.78%3.62%4.24%1.42%5.80%5.44%7.11%3.20%6.79%6.29%10.72%12.71%13.07%11.11%5.13%18.04%16.87%13.85%12.88%11.65%2.20%10.91%9.83%7.11%8.37%8.53%7.92%6.35%6.37%5.98%2.56%1.81%-1.97%-0.39%-0.89%-2.17%-1.20%-3.27%0.28%-2.52%6.44%-2.54%
Gross Profit (QoQ) 3.16%9.44%-8.45%4.25%2.91%4.58%15.32%-14.94%2.53%-2.23%21.68%-10.26%-1.03%1.51%-11.67%5.71%6.27%40.27%-45.40%9.31%12.32%8.43%-5.03%7.94%2.09%7.74%0.55%5.10%0.79%5.74%1.06%6.46%-3.32%24.48%-3.43%7.41%-2.63%6.40%-2.56%3.98%-1.46%3.89%-10.10%-30.64%53.68%2.62%-11.31%11.42%1.54%2.84%-6.10%6.55%-5.08%5.63%-6.88%-11.10%5.47%3.73%-8.68%9.23%-11.37%24.39%-21.94%7.66%-1.12%
Interest Coverage Ratio Growth (1y) 47.63%43.45%-17.45%-23.46%-79.18%-61.25%-79.09%-42.28%113.18%47.53%1,036.99%-120.71%-55.89%-264.70%21.34%472.46%105.76%149.40%-60.67%128.42%92.77%-46.57%-26.57%-10.66%-23.47%209.22%58.54%-44.03%-19.10%-67.08%-93.16%-29.78%-42.55%3.90%474.73%80.28%117.51%-190.16%9.48%-37.86%-73.85%287.65%13.21%55.60%339.23%67.30%58.26%66.73%24.07%9.70%9.57%-24.09%-79.50%-59.91%-50.18%-90.32%-116.19%-120.66%-28.41%-383.08%-14,902.28%223.02%
Interest Coverage Ratio Growth (3y) -13.14%-6.39%25.19%-27.88%-41.93%-43.28%42.34%-23.64%24.60%6.27%75.72%20.78%20.49%-24.25%-29.50%112.54%44.79%41.22%-22.92%4.53%6.07%-18.37%-56.98%-29.45%-29.15%1.89%-14.58%-10.85%0.36%-32.16%-24.50%-7.69%-31.12%20.69%92.41%20.35%35.68%41.46%25.18%17.25%12.53%75.92%25.21%25.35%3.77%-9.72%-4.76%-50.34%-26.85%-27.87%-26.89%-30.22%-91.11%-53.29%
Interest Coverage Ratio Growth (5y) -9.87%-7.77%-1.30%-4.89%-4.93%-24.30%-3.59%-1.90%23.34%14.67%44.58%-2.50%1.61%-15.04%-48.00%37.90%7.13%17.91%-29.03%7.65%8.32%-20.20%-12.91%-17.02%-27.36%12.34%-5.03%-7.29%3.03%-0.64%-5.06%15.33%12.23%26.40%65.33%17.15%-8.67%4.48%1.38%-34.73%-15.41%22.19%-6.88%-20.49%-96.29%-28.49%
Interest Coverage Ratio (QoQ) 12.00%31.70%-12.69%14.63%8.83%-24.21%-19.05%-68.82%102.57%-59.12%123.51%15.17%40.19%215.08%-104.07%345.27%-623.49%332.12%-87.50%35.49%25.67%84.83%-27.42%14.35%-65.17%154.02%-11.70%-2.05%40.75%30.24%-68.83%41.58%-42.72%-72.94%219.97%15.84%3.59%49.69%0.37%39.75%-142.94%281.77%-43.03%-41.19%208.18%9.65%-21.70%66.00%17.39%3.73%-17.51%23.53%3.80%3.60%-42.85%-66.64%102.94%28.76%-88.90%-155.82%-159.04%546.10%-143.89%-2,858.09%102.12%
Net Cash Flow Growth (1y) 52.44%243.50%-255.96%24.68%-26.84%-116.69%-51.35%-44.23%333.06%-280.11%88.69%-53.36%-63.51%103.56%262.38%-2.57%-48.24%-6,238.21%50.27%660.82%-654.73%54.88%132.32%-82.11%140.10%97.16%-26.45%124.30%1,501.47%-36,112.35%-45.39%-94.38%-92.89%78.33%68.07%1,191.85%57.90%79.88%745.97%-96.57%-17.99%588.66%-131.92%-2,393.01%154.58%-35.46%-100.37%446.28%-0.75%-258.78%-45.59%-95.83%-140.52%92.01%313.32%-18,527.13%74.41%832.74%-103.68%90.98%292.60%
Net Cash Flow Growth (3y) 50.45%3.08%-31.36%-31.29%45.48%-71.73%31.58%-36.71%34.63%-102.53%31.54%51.21%-44.99%0.46%97.20%9.87%4.81%-40.72%36.93%45.07%229.05%-66.78%-2.28%-71.75%34.93%-30.61%-12.28%17.65%21.59%-150.85%98.02%-70.79%-54.85%30.31%-86.99%-130.00%48.83%38.11%-94.96%39.68%27.49%-71.08%-43.11%49.09%-44.61%-27.69%101.84%-198.63%-28.12%-2.40%51.46%-39.14%-41.55%
Net Cash Flow Growth (5y) 17.77%-14.75%-8.22%19.18%-25.37%-21.30%24.32%-19.17%24.40%36.11%19.84%6.77%46.42%-58.93%33.73%-30.07%5.56%-129.52%18.70%17.26%31.95%27.36%67.71%-60.19%20.98%33.18%-30.76%-26.83%30.28%120.21%-47.43%14.63%-25.30%26.24%-72.42%8.00%-27.17%39.58%75.83%-87.15%-17.24%37.60%-15.70%-124.53%-12.79%
Net Cash Flow (QoQ) 2.79%155.99%36.98%-163.78%393.34%-160.85%209.50%-164.89%61.40%-451.86%140.35%171.13%-162.95%83.58%266.45%112.13%-93.86%648.66%-0.12%12.68%-828.52%118.33%405.69%-182.16%40.75%194.37%-61.06%84.18%-104.19%2,544.47%18.77%1,214.96%-194.85%103.69%-87.78%1,563.23%-389.12%128.59%-6.05%103.30%-136.83%1,302.46%-99.62%4,757.24%119.48%-178.55%72.62%639.26%-44.36%-343.87%147.32%54.56%-189.02%-123.61%101.36%-1,600.79%82.45%6,068.84%-217.19%97.92%602.70%-129.99%-187.02%144.51%
Net Income Growth (1y) 35.03%14.21%19.55%-24.54%-95.39%-31.79%-69.61%-41.73%1,118.03%17.50%123.69%-190.06%-82.15%-329.58%344.74%136.60%217.43%102.69%-105.70%-251.77%-245.53%71.91%4.99%320.86%-43.33%198.00%161.39%-307.67%-39.06%-71.97%-101.24%217.12%505.42%394.49%9,603.52%33.68%-51.07%-27.52%27.72%15.47%16.66%-26.37%-90.66%-60.94%-62.54%-113.54%-396.41%-154.85%-2.01%-670.89%-3,803.18%49.47%
Net Income Growth (3y) -8.80%-2.90%-6.68%-33.81%-53.54%-56.60%44.60%-42.31%90.40%-58.27%-36.92%-35.72%-41.36%42.58%30.95%56.96%150.37%74.17%53.55%12.81%-26.70%117.13%27.87%60.44%45.54%48.15%21.77%0.15%14.63%56.16%51.19%38.19%137.16%-15.52%-40.20%-27.49%-33.02%-30.99%-24.63%-40.42%-133.97%-28.23%
Net Income Growth (5y) -15.54%-43.69%-17.14%-17.29%-19.76%-0.91%4.94%-24.89%28.25%30.77%49.56%19.51%-15.06%71.53%43.87%-104.53%46.42%36.52%44.52%38.77%32.82%73.67%3.60%17.12%-18.13%7.96%-4.63%-16.00%-19.30%17.28%4.87%-36.59%-320.32%-16.73%
Net Income (QoQ) 28.57%9.00%-3.24%-0.43%8.75%14.10%-38.92%-93.91%1,508.44%-49.16%17.09%27.21%55.17%-3.22%-147.15%125.22%-2,095.39%287.49%-96.12%118.72%-83.07%-496.45%-3.37%-109.74%69.46%-70.84%1,304.08%-75.22%3.49%16.87%89.08%30.30%-9.22%-192.85%155.48%-40.07%-104.02%8,863.41%186.80%-51.05%-22.75%23.27%4.99%-27.51%36.13%11.45%6.07%-54.24%-82.73%365.99%1.73%-116.54%-277.99%13.76%281.72%-230.14%-1,813.86%98.88%
Net Income towards Common Stockholders Growth (1y) 35.03%14.21%19.55%-24.54%-95.39%-31.79%-69.61%-41.73%1,118.03%17.50%123.69%-190.06%-82.15%-329.58%344.74%136.60%217.43%102.69%-105.70%-251.77%-245.53%71.91%4.99%320.86%-43.33%198.00%161.39%-307.67%-39.06%-71.97%-101.24%217.12%505.42%394.49%9,603.52%33.68%-51.07%-27.52%27.72%15.47%16.66%-26.37%-90.66%-60.94%-62.54%-113.54%-396.41%-154.85%-2.01%-670.89%-3,803.18%49.47%
Net Income towards Common Stockholders Growth (3y) -8.80%-2.90%-6.68%-33.81%-53.54%-56.60%44.60%-42.31%90.40%-58.27%-36.92%-35.72%-41.36%42.58%30.95%56.96%150.37%74.17%53.55%12.81%-26.70%117.13%27.87%60.44%45.54%48.15%21.77%0.15%14.63%56.16%51.19%38.19%137.16%-15.52%-40.20%-27.49%-33.02%-30.99%-24.63%-40.42%-133.97%-28.23%
Net Income towards Common Stockholders Growth (5y) -15.54%-43.69%-17.14%-17.29%-19.76%-0.91%4.94%-24.89%28.25%30.77%49.56%19.51%-15.06%71.53%43.87%-104.53%46.42%36.52%44.52%38.77%32.82%73.67%3.60%17.12%-18.13%7.96%-4.63%-16.00%-19.30%17.28%4.87%-36.59%-320.32%-16.73%
Net Income towards Common Stockholders (QoQ) 28.57%9.00%-3.24%-0.43%8.75%14.10%-38.92%-93.91%1,508.44%-49.16%17.09%27.21%55.17%-3.22%-147.15%125.22%-2,095.39%287.49%-96.12%118.72%-83.07%-496.45%-3.37%-109.74%69.46%-70.84%1,304.08%-75.22%3.49%16.87%89.08%30.30%-9.22%-192.85%155.48%-40.07%-104.02%8,863.41%186.80%-51.05%-22.75%23.27%4.99%-27.51%36.13%11.45%6.07%-54.24%-82.73%365.99%1.73%-116.54%-277.99%13.76%281.72%-230.14%-1,813.86%98.88%
Net Margin Growth (1y) 171.0045.00112.00-247.00-813.00-327.00-688.00-293.00369.0073.00315.00-648.00-331.00-2051.001,979.00427.00171.001,464.00-2724.00-286.00-575.0061.00-73.00250.00-548.00603.00464.00-1092.00-268.00-652.00-789.001,602.001,999.001,002.00913.00244.00-1267.00-387.00227.00178.00211.00-237.00-1016.00-786.00-831.00-725.00-406.00-791.00-60.00-572.00-11351.00146.00
Net Margin Growth (3y) -272.00-209.00-261.00-1188.00-775.00-2305.001,607.00-514.00209.00-515.00-429.00-506.00-735.00127.00139.0072.001,351.00473.00641.0012.00-398.00760.001,183.00953.00589.00754.00463.00-37.00351.002,024.00943.00377.00124.00-364.00-1887.00-1350.00-1196.00-1398.00-680.00-1535.00-12773.00-1430.00
Net Margin Growth (5y) -432.00-796.00-1005.00-1047.00-1179.00-94.00-21.00-516.00607.00614.00237.001,786.00-1920.00790.00530.00-770.00536.00424.00316.00626.00742.001,183.00127.00328.00-201.00146.00-156.00-1000.00-1072.00447.0051.00-920.00-11633.00-1008.00
Net Margin (QoQ) 160.0019.0024.00-33.0034.0086.00-334.00-598.00520.00-275.0060.0064.00224.00-33.00-903.00380.00-1496.003,998.00-2455.00124.00-204.00-189.00-17.00-165.00137.00-271.001,090.00-896.003.0053.00292.00255.00-136.00-1503.001,116.00-129.00-273.00888.001,513.00-1126.00-361.00218.002.00-246.00252.00170.0034.00-694.00-526.00400.00-10.00-588.00-208.0016.00720.00-1100.00-10986.0011,513.00
Operating Income Growth (1y) 2.82%14.65%-13.23%-7.82%-67.45%-33.02%-67.93%-16.31%125.26%7.90%139.49%-112.54%-69.17%-257.79%240.27%499.00%123.04%154.93%-53.16%143.08%96.46%-41.58%-18.84%4.05%-8.08%201.13%69.82%-54.94%-24.10%-64.64%-82.30%156.84%62.70%122.49%372.54%26.31%66.31%-186.95%5.78%-16.11%-69.36%379.51%45.91%13.32%268.28%-1.92%10.60%50.30%15.45%15.26%16.52%-21.19%-79.11%-59.12%-46.86%-89.10%-124.22%-130.65%-1.17%-490.94%-16,825.52%244.31%
Operating Income Growth (3y) -8.99%-6.08%-12.65%-27.99%-39.08%-46.44%37.74%-25.19%15.70%-2.21%56.29%6.74%10.55%-20.29%8.96%129.52%59.10%43.68%-13.57%4.46%11.08%-14.63%-37.51%6.39%4.31%33.31%12.42%13.49%27.11%-38.97%-3.99%39.62%-6.06%75.52%93.93%6.29%23.34%33.58%19.51%12.63%9.21%72.80%23.43%10.31%-3.88%-22.69%-11.86%-49.46%-27.21%-28.95%-15.10%-32.68%-119.42%-43.45%
Operating Income Growth (5y) -12.31%-6.41%1.22%-1.27%-0.19%-18.21%-0.13%1.15%22.84%10.47%39.39%-10.63%-1.18%-11.62%-17.21%68.74%37.83%22.52%-11.59%29.89%29.97%-26.22%4.05%5.00%-10.37%41.92%17.00%6.80%18.30%13.40%7.39%35.90%28.65%43.63%56.54%7.30%-14.67%2.35%1.11%-34.27%-15.62%16.92%-0.25%-20.79%-107.44%-27.21%
Operating Income (QoQ) -0.36%16.91%-18.69%8.55%11.11%-11.52%-13.62%-61.67%128.64%-57.63%125.41%3.17%9.52%-5.97%-111.80%353.70%-660.49%302.78%-86.16%41.82%38.05%72.92%-28.20%14.62%-58.95%140.22%-7.95%1.25%34.49%35.47%-75.57%70.55%-37.34%-32.17%254.38%8.03%-14.32%44.06%-5.28%42.25%-144.79%275.26%-24.88%-48.05%308.68%-8.51%-41.66%68.83%8.84%3.16%-20.71%29.68%8.66%4.29%-46.37%-65.63%112.68%35.55%-89.00%-176.41%-169.07%537.14%-143.50%-3,208.21%102.29%
Operating Margin Growth (1y) -66.0081.00-273.00-158.00-962.00-559.00-864.00-263.00444.0035.00485.00-1002.00-587.00-2400.001,995.00589.00359.002,326.00-1510.00571.00516.00-425.00-355.00-115.00-247.00761.00599.00-548.00-296.00-821.00-1399.00331.00153.00266.00694.00182.00443.00-1190.0023.00-133.00-654.002,097.00441.0088.00785.00-95.0081.00373.00175.00230.00269.00-270.00-1177.00-993.00-797.00-848.00-400.00-909.00-103.00-512.00-12263.00507.00
Operating Margin Growth (3y) -585.00-443.00-652.00-1422.00-1106.00-2924.001,616.00-676.00215.00-39.00970.00158.00287.00-498.00130.001,045.00627.002,663.00-1266.00-92.00-27.00-484.00-1154.00-332.00-390.00206.00-106.00-35.00300.00-1745.00-682.00380.00-58.001,173.001,159.00137.00575.00812.00546.00327.00307.002,232.00791.00190.00-216.00-859.00-447.00-746.00-1402.00-1673.00-631.00-1631.00-13841.00-1396.00
Operating Margin Growth (5y) -814.00-517.00-167.00-262.00-232.00-1022.00-249.00-219.00484.00298.001,214.00-505.00-255.00-558.00-670.00828.00484.002,108.00-1971.00421.00569.00-1409.00-437.00-284.00-600.001,113.00359.00-80.00432.00257.00-159.00841.00903.001,307.001,509.00239.00-427.0048.0018.00-791.00-1270.00329.00-108.00-1170.00-12880.00-1262.00
Operating Margin (QoQ) -60.00135.00-206.0065.0087.00-219.00-92.00-739.00491.00-524.00510.00-33.0082.00-74.00-977.00382.00-1731.004,321.00-2383.00152.00237.00484.00-302.0096.00-703.00554.00-62.00-36.00305.00392.00-1210.00217.00-220.00-186.00521.0038.00-107.00243.008.00300.00-1741.001,456.00-148.00-221.001,010.00-200.00-502.00477.00129.00-23.00-210.00279.00184.0016.00-749.00-627.00367.00213.00-800.00-180.00-142.001,019.00-1210.00-11931.0012,628.00
Profit After Tax Growth (1y) 35.03%14.21%19.55%-24.54%-95.39%-31.79%-75.75%-41.73%1,118.03%17.50%180.39%-190.06%-82.15%-329.58%7.70%143.43%217.43%132.33%48.17%348.13%149.12%-425.08%-26.59%14.38%6.11%163.18%88.56%-52.35%-15.05%-84.32%57.03%71.91%4.99%320.86%-43.33%198.00%161.39%-307.67%-39.06%-71.97%-101.24%217.12%505.42%394.49%9,603.52%33.68%-51.07%-27.52%27.72%15.47%16.66%-26.37%-90.66%-60.94%-62.54%-113.54%-396.41%-154.85%-2.01%-670.89%-3,803.18%49.47%
Profit After Tax Growth (3y) -8.80%-2.90%-6.68%-33.81%-53.54%-56.60%-9.87%-38.92%90.40%-4.45%64.79%20.57%12.18%-64.03%5.42%61.68%103.21%38.63%27.06%34.67%30.95%-31.45%29.54%-2.15%-1.82%34.20%18.83%34.65%32.60%-49.94%-18.45%12.81%-26.70%117.13%27.87%60.44%45.54%48.15%21.77%0.15%14.63%56.16%51.19%38.19%137.16%-15.52%-40.20%-27.49%-33.02%-30.99%-24.63%-40.42%-133.97%-28.23%
Profit After Tax Growth (5y) -15.54%-7.44%5.34%-5.08%-4.53%-31.51%-4.45%3.16%78.75%12.37%44.01%-0.91%4.94%-24.89%28.25%30.77%49.56%19.51%12.79%65.75%43.87%-36.94%-5.57%-4.79%-15.22%24.69%44.00%27.60%22.42%16.50%9.95%38.77%32.82%73.67%3.60%17.12%-18.13%7.96%-4.63%-16.00%-19.30%17.28%4.87%-36.59%-320.32%-16.73%
Profit After Tax (QoQ) 28.57%9.00%-3.24%-0.43%8.75%14.10%-38.92%-93.91%1,508.44%-59.44%46.78%27.21%55.17%-3.22%-147.15%125.22%-2,095.39%145.40%-80.99%84.30%103.25%108.07%-42.50%2.45%-365.23%146.99%-10.42%-4.95%57.93%40.22%-77.36%69.46%-70.84%1,304.08%-75.22%3.49%16.87%89.08%30.30%-9.22%-192.85%155.48%-40.07%-104.02%8,863.41%186.80%-51.05%-22.75%23.27%4.99%-27.51%36.13%11.45%6.07%-54.24%-82.73%365.99%1.73%-116.54%-277.99%13.76%281.72%-230.14%-1,813.86%98.88%
Property, Plant & Equipment (Net) Growth (1y) 19.07%36.65%40.26%32.10%33.46%27.03%31.65%35.40%31.13%25.60%19.56%12.60%14.67%11.99%5.79%-3.34%2.16%4.25%-3.28%5.97%0.10%-3.16%7.60%8.38%8.93%11.23%9.45%21.08%19.61%19.37%23.58%11.46%11.79%14.23%11.28%12.43%9.65%5.65%-7.81%-14.78%-11.82%-11.54%-0.18%8.41%4.39%2.25%2.32%-0.13%1.93%5.01%5.98%9.28%9.58%17.63%22.65%19.26%22.46%16.39%11.89%
Property, Plant & Equipment (Net) Growth (3y) 28.66%29.67%30.21%26.29%26.14%21.34%18.53%13.80%15.39%13.61%6.95%4.87%5.45%4.18%3.26%3.54%3.66%3.94%4.44%11.62%9.26%8.74%13.32%13.51%13.35%14.89%14.60%14.91%13.60%12.94%8.23%2.21%2.63%2.21%0.80%1.27%0.31%-1.50%-1.99%-2.65%-2.10%-1.70%2.68%5.77%5.25%8.10%9.97%9.18%11.00%12.87%13.30%
Property, Plant & Equipment (Net) Growth (5y) 18.31%20.55%17.70%15.58%15.47%12.52%11.63%11.10%10.87%9.57%7.58%8.64%8.85%8.46%8.29%8.42%8.30%8.89%9.39%11.75%9.84%9.18%8.35%6.98%7.09%7.23%6.73%6.99%6.18%5.44%5.30%2.94%2.84%2.77%2.12%2.54%2.43%3.37%4.12%3.76%4.71%5.40%8.24%
Property, Plant & Equipment (Net) (QoQ) 3.13%13.93%3.04%12.87%5.85%7.31%4.10%7.43%9.71%10.37%0.82%2.89%4.44%3.94%2.67%0.49%-1.35%-5.03%8.51%2.55%-8.47%4.05%2.51%-0.80%1.70%4.79%3.03%1.29%0.07%15.94%1.77%1.09%3.60%4.57%2.08%3.30%0.93%5.64%-0.44%-0.47%-11.93%-2.35%3.01%-0.15%-0.62%6.05%-0.80%-2.19%-0.56%3.52%1.24%0.76%0.36%6.74%1.52%8.17%4.64%3.79%4.24%2.81%0.59%
Return on Assets Growth (1y) -3.00-4.00-4.00-2.00-1.001.000.00-1.00-5.00-2.000.000.006.00-2.00-2.00-3.00-5.00-1.000.001.002.001.002.000.000.001.00-1.000.00-2.00-3.000.002.004.006.004.001.000.00-1.00-1.000.000.00-1.00-2.00-3.00-3.00-3.00-3.00-2.00-2.00-14.00-13.00
Return on Assets Growth (3y) -8.00-5.00-4.00-2.001.00-2.00-2.00-4.00-4.00-4.00-3.00-2.00-1.00-3.002.002.003.003.003.003.000.00-1.001.001.002.003.003.003.002.001.003.003.004.004.001.00-2.00-4.00-5.00-6.00-5.00-5.00-17.00-18.00
Return on Assets Growth (5y) -7.00-7.00-7.00-2.00-2.00-2.00-1.000.000.004.000.000.001.00-2.001.001.001.002.004.005.004.004.004.002.002.001.000.000.00-2.00-3.00-2.00-2.00-2.00-13.00-15.00
Return on Assets (QoQ) 0.00-1.00-2.00-1.00-1.000.001.000.001.00-1.00-1.00-4.004.000.000.002.00-4.000.00-1.000.000.000.000.000.001.000.000.000.00-1.001.000.00-1.000.00-1.00-1.002.002.001.001.000.00-1.000.000.000.000.000.00-1.00-1.00-1.00-1.000.00-1.000.00-1.00-12.00-1.00
Return on Capital Employed Growth (1y) -5.00-7.00-6.00-2.00-1.002.000.00-2.00-7.00-4.00-1.000.008.001.002.003.00-2.000.00-1.00-2.001.002.001.000.00-2.00-5.00-4.00-3.00-1.002.002.002.000.00-1.00-1.00-3.001.002.002.004.001.001.001.001.001.001.000.00-1.00-2.00-4.00-4.00-4.00-3.00-2.00-2.00-19.00-16.00
Return on Capital Employed Growth (3y) -13.00-9.00-8.00-5.000.000.001.001.00-1.00-2.000.001.007.003.002.001.00-3.00-3.00-3.00-4.00-2.00-1.00-1.000.00-3.00-4.00-3.00-3.000.003.003.003.003.002.002.002.004.004.004.004.000.00-2.00-3.00-4.00-5.00-5.00-6.00-24.00-21.00
Return on Capital Employed Growth (5y) -7.00-8.00-7.00-4.00-1.002.001.00-1.00-2.00-5.00-3.00-2.004.001.000.001.00-4.00-2.00-3.00-5.00-1.000.000.001.000.00-1.000.001.003.005.004.003.001.00-1.00-2.00-3.00-2.00-2.00-3.00-19.00-19.00
Return on Capital Employed (QoQ) 0.00-1.00-3.00-2.00-2.000.001.000.001.00-2.00-1.00-5.004.000.000.003.00-2.001.001.00-1.00-1.000.000.001.001.00-1.00-1.00-1.00-2.000.000.000.001.000.001.00-2.000.000.00-1.002.001.000.001.000.000.000.000.000.000.000.00-1.00-1.00-1.00-1.000.00-1.000.00-1.00-17.002.00
Return on Equity Growth (1y) -5.00-8.00-7.00-3.00-2.002.001.00-2.00-11.00-4.00-1.001.0014.00-3.00-5.00-7.00-11.00-2.00-1.002.006.002.001.00-2.00-1.001.00-2.00-1.00-4.00-7.000.006.009.0014.009.001.00-2.00-3.00-3.000.000.00-2.00-4.00-6.00-7.00-6.00-7.00-5.00-4.00-41.00-47.00
Return on Equity Growth (3y) -18.00-10.00-8.00-4.001.00-5.00-5.00-8.00-8.00-9.00-6.00-4.00-1.00-5.006.007.008.008.006.007.001.00-4.000.002.004.007.008.006.004.003.006.007.008.008.002.00-5.00-9.00-12.00-14.00-11.00-11.00-49.00-58.00
Return on Equity Growth (5y) -15.00-15.00-13.00-4.00-2.00-2.00-1.002.002.0010.001.001.002.00-5.003.002.002.006.0011.0012.009.006.006.003.003.002.000.000.00-3.00-6.00-5.00-4.00-4.00-39.00-52.00
Return on Equity (QoQ) 0.00-1.00-3.00-1.00-2.00-1.001.000.001.00-2.00-1.00-9.008.001.000.005.00-9.00-1.00-2.000.000.000.003.000.002.000.00-1.000.00-1.002.001.00-3.00-1.00-2.00-2.004.005.002.002.000.00-3.00-1.001.000.000.000.00-2.00-2.00-2.00-2.00-1.00-2.000.00-1.00-37.00-9.00
Return on Invested Capital Growth (1y) -4.00-3.00-2.000.00-1.000.00-2.00-4.00-13.00-4.00-2.000.0014.001.002.003.00-10.00-7.00-7.00-8.008.0010.009.0018.006.0015.007.00-8.00-5.00-21.00-11.00-5.00-6.00-2.00-4.00-7.000.006.005.009.004.00-3.000.00-1.000.002.000.00-1.00-3.00-4.00-5.00-4.00-4.00-3.00-3.00-24.00-25.00
Return on Invested Capital Growth (3y) -17.00-7.00-6.00-5.000.00-4.00-2.00-2.00-9.00-10.00-7.00-6.0011.004.003.0012.003.0018.008.001.008.004.004.004.00-6.00-8.00-8.00-20.00-11.00-17.00-9.00-2.00-2.001.001.002.004.004.005.007.001.00-5.00-4.00-6.00-8.00-6.00-7.00-30.00-32.00
Return on Invested Capital Growth (5y) -14.00-13.00-11.00-10.00-3.000.00-1.008.004.0015.008.004.0012.00-2.00-1.00-1.00-9.00-4.00-7.00-11.002.008.006.007.00-1.00-5.00-3.00-12.00-8.00-18.00-9.00-5.00-5.00-1.00-3.00-4.00-3.00-3.00-2.00-21.00-29.00
Return on Invested Capital (QoQ) -1.00-2.00-1.001.00-1.00-1.001.000.000.00-3.00-1.00-9.009.000.000.006.00-5.001.001.00-8.00-1.000.000.008.002.00-1.009.00-4.0010.00-10.00-6.000.00-5.001.000.00-2.00-1.00-1.00-3.005.005.00-2.001.000.00-2.001.001.000.000.000.00-1.00-1.00-1.00-1.00-1.00-2.000.000.00-22.00-2.00
Return on Sales Growth (1y) 2.000.001.00-2.00-8.00-3.00-7.00-3.004.001.003.00-6.00-3.00-21.0020.004.002.0015.00-27.00-3.00-6.00-2.000.001.003.001.00-1.003.00-5.006.005.00-11.00-3.00-7.00-8.0016.0020.0010.009.002.00-13.00-4.002.002.002.00-2.00-10.00-8.00-8.00-7.00-4.00-8.00-1.00-6.00-114.001.00
Return on Sales Growth (3y) -3.00-2.00-3.00-12.00-8.00-23.0016.00-5.002.00-5.00-4.00-5.00-7.00-8.00-7.002.001.001.001.0014.005.006.005.008.0010.000.00-4.008.0012.0010.006.008.005.000.004.0020.009.004.001.00-4.00-19.00-13.00-12.00-14.00-7.00-15.00-128.00-14.00
Return on Sales Growth (5y) -4.00-8.00-10.00-10.00-12.00-10.00-11.00-7.00-1.000.00-5.006.006.002.0018.00-19.008.005.00-8.005.004.003.0010.0025.0013.006.007.0012.001.003.00-2.001.00-2.00-10.00-11.004.001.00-9.00-116.00-10.00
Return on Sales (QoQ) 2.000.000.000.000.001.00-3.00-6.005.00-3.001.001.002.000.00-9.004.00-15.0040.00-25.001.00-2.00-2.000.00-2.002.000.000.001.00-3.0011.00-9.000.001.003.003.00-1.00-15.0011.00-1.00-3.009.0015.00-11.00-4.002.000.00-2.003.002.000.00-7.00-5.004.000.00-6.00-2.000.007.00-11.00-110.00115.00
Revenue Growth (1y) 7.77%8.33%5.78%4.83%8.25%8.33%4.84%8.36%8.71%3.91%5.36%0.24%-2.20%1.51%2.96%-6.90%-4.14%-7.37%-0.77%10.63%7.93%14.60%10.08%16.90%17.23%10.59%6.01%9.24%13.18%11.39%44.17%38.06%29.78%31.21%3.99%0.73%4.77%3.62%3.08%-1.49%-32.58%-2.34%-1.64%1.62%50.77%4.49%4.34%4.60%2.01%-0.43%-1.85%1.12%-4.16%-0.72%-0.25%-3.14%9.68%-0.41%11.49%3.74%-0.61%5.57%
Revenue Growth (3y) 8.24%6.84%5.32%4.42%4.80%4.54%4.38%0.37%0.64%-0.77%2.48%1.07%0.40%2.52%3.99%6.38%6.65%5.49%5.01%12.21%12.71%12.18%18.94%20.81%19.86%17.35%16.70%14.96%15.45%14.84%15.62%11.06%-2.86%9.91%1.78%0.28%2.12%1.88%1.90%1.55%1.22%0.53%0.24%2.44%13.81%1.09%0.71%0.81%2.35%-0.52%2.96%0.53%1.47%1.44%
Revenue Growth (5y) 3.52%2.77%3.60%3.24%3.55%3.93%4.43%5.51%5.22%4.36%4.67%5.68%6.07%5.83%11.44%12.67%12.24%11.40%11.67%14.46%14.25%13.93%12.52%11.84%3.99%10.34%10.01%8.75%9.36%9.10%9.67%7.81%7.11%6.68%1.55%1.30%0.81%0.89%0.71%0.51%1.74%0.09%2.30%1.55%9.95%1.66%
Revenue (QoQ) 3.96%6.52%-5.90%3.41%4.51%4.01%-6.74%6.79%4.58%0.66%-3.61%7.13%-0.04%2.07%-8.29%4.52%3.75%3.53%-17.07%7.63%0.24%10.91%-7.55%5.01%6.44%6.53%-1.82%5.30%0.41%2.13%1.16%9.10%-1.18%32.19%-3.13%2.55%-0.09%4.77%-6.16%6.66%-1.19%4.23%-10.33%-27.00%43.13%4.97%-7.35%8.31%-0.80%4.82%-7.12%5.62%-3.17%3.33%-4.32%0.11%0.30%3.82%-7.09%13.37%-8.93%16.23%-13.55%8.61%-3.26%
Share-based Compensation Growth (1y) 3.77%41.81%4.97%221.70%-22.86%37.39%-48.69%-80.68%-24.95%-69.41%0.10%17.81%24.29%-7.07%19.26%116.60%3.60%47.69%-7.41%-46.30%117.22%10.30%42.70%47.94%-23.44%23.89%64.26%22.78%8.88%14.41%-11.78%-3.59%4.95%-3.81%-13.70%5.34%5.62%10.37%-8.16%-10.46%-8.05%-4.61%68.91%203.54%43.13%22.35%-0.68%-57.09%15.78%-10.90%-42.46%-21.75%-39.12%1.08%54.67%37.43%-19.73%23.46%-66.60%-26.91%27.34%
Share-based Compensation Growth (3y) -15.62%-15.85%-18.61%-9.87%-10.39%-26.90%-15.07%-21.01%-1.13%-25.12%3.39%11.07%40.90%14.82%16.37%19.83%19.88%26.37%29.47%-0.83%21.88%16.07%27.40%20.53%-4.36%10.89%7.74%7.63%6.47%6.70%-11.24%-3.11%0.64%0.42%10.22%42.00%11.60%8.81%15.50%5.26%15.07%1.31%-1.17%0.63%0.29%3.29%-4.03%-22.73%-17.29%3.60%-33.26%-7.71%-14.63%
Share-based Compensation Growth (5y) -5.00%-3.94%-9.85%-3.16%10.12%-8.65%-4.14%-17.10%9.95%-10.52%20.97%20.01%18.45%16.50%17.95%15.29%14.51%17.30%10.57%-0.19%14.95%10.67%10.39%10.56%-3.21%7.50%14.17%27.65%9.70%7.23%3.24%3.44%11.05%2.00%-5.21%-0.79%-0.41%3.02%6.52%4.63%-5.73%5.35%-12.99%0.47%0.62%
Share-based Compensation (QoQ) 7.10%-5.32%-4.32%6.96%46.35%-29.92%193.23%-74.35%160.65%-73.82%10.39%-0.35%6.24%-14.34%29.92%5.13%-20.57%9.92%135.98%-49.72%13.23%-31.08%36.84%103.42%-42.50%-10.84%41.87%5.27%-6.95%18.21%6.04%-6.65%-2.22%-8.86%15.90%1.62%-10.39%-18.23%41.46%1.89%-6.36%-31.95%37.92%4.62%-2.85%20.49%147.85%-50.67%-16.95%-2.19%7.07%33.12%-36.09%-36.83%45.61%3.57%6.12%-3.35%29.38%-39.51%63.21%-73.85%183.16%5.38%
Shareholder's Equity Growth (1y) 12.38%12.69%6.53%-1.47%-3.63%-2.24%5.02%5.10%0.28%1.85%-5.17%28.64%33.21%33.42%37.34%5.74%1.31%3.26%6.43%6.69%12.83%11.67%12.78%11.74%9.80%-99.88%10.89%14.61%17.12%143,419.25%49.50%42.97%39.92%5.89%1.46%2.98%-3.95%-5.06%0.94%6.93%13.98%16.74%16.72%11.22%5.61%5.46%5.68%7.10%3.70%1.34%-8.42%-12.00%-4.60%-8.85%-3.65%-2.68%-4.62%-32.30%-31.81%
Shareholder's Equity Growth (3y) 5.19%3.91%1.99%10.04%8.78%9.93%11.00%12.65%10.61%11.95%11.50%13.22%15.04%15.44%18.13%8.03%7.87%-88.93%10.00%10.96%13.21%23.54%23.19%22.34%21.63%21.37%18.92%19.05%16.32%1,030.00%15.25%16.33%15.27%5.48%6.13%6.99%4.96%5.34%7.58%8.40%7.67%7.65%4.15%1.58%1.47%-0.87%-2.30%-2.84%-1.92%-14.49%-15.58%
Shareholder's Equity Growth (5y) 9.62%9.10%9.17%8.49%8.03%8.90%10.42%11.25%10.89%-71.61%11.63%13.20%14.39%21.04%22.27%15.61%15.52%15.57%15.09%15.00%14.29%13.64%13.87%15.05%14.52%14.66%14.66%14.94%13.63%346.59%13.56%13.40%10.90%4.64%2.96%2.91%2.72%1.55%1.90%1.75%2.58%-5.10%-5.79%
Shareholder's Equity (QoQ) 2.26%6.19%5.53%-1.66%-3.33%-1.77%3.21%-0.24%3.84%-1.69%-1.52%1.31%-3.31%33.36%1.97%1.48%-0.47%2.67%-2.30%3.43%2.58%2.92%3.32%2.37%3.60%1.97%1.53%-99.89%97,559.47%5.39%3.75%34.40%1.73%0.78%1.54%1.71%-2.53%2.29%-5.29%0.54%3.62%8.36%0.95%2.98%3.60%3.26%-4.13%2.83%3.82%4.64%-7.17%0.49%-6.18%0.55%0.63%-3.99%-0.82%1.56%-1.37%-31.85%-0.10%
Tax Rate Growth (1y) -728.00553.00-2737.00139.003,687.00-2560.00-142347.00767.00-3861.00694.00144,324.00-652.00-19168.00999.00-1358.002,080.0019,813.0064.00329.00-1045.0040.0067,662.001,049.00-2354.00-1861.00-67517.00-285.00-4526.00-5005.00-1706.00104,450.001,438.004,605.00-2295.00-106741.00-1159.00763.002,023.004,453.005,173.0010,408.002,247.00-18031.001,276.00-10058.00-722.0015,068.00-1621.00-861.0022.00518.00233.00-2257.00-1988.001,373.001,862.002,774.005,225.00-1749.00-2147.00-950.00-2667.00
Tax Rate Growth (3y) -902.00-1313.00-760.00254.00-19342.00-867.00619.002,195.00-3216.001,756.00143,294.00382.00685.0068,724.0020.00-1320.0017,991.00209.001,093.00-7926.00-6826.00-1560.00105,214.00-5442.00-2261.00-71517.00-2576.00-4247.00363.00-1977.002,162.005,452.0015,775.001,975.00-120319.005,290.001,112.003,548.001,490.004,827.00-511.001,547.00-2445.00-112.00-13176.00-2687.0016,959.00474.00-344.003,259.00142.00-52.00-433.00570.00
Tax Rate Growth (5y) -257.00-251.00-1790.001,289.00511.0066,858.001,997.00-1205.00-5037.001,901.00144,058.00-6498.00-6181.00-498.00104,184.00-4407.0017,591.00-3792.00-1198.00-7646.00-1459.00-1832.002,926.00-1428.008,910.00-67247.00-16154.002,202.00712.00-452.00-801.005,107.004,856.001,276.00-104733.003,901.00-2006.001,583.003,381.006,922.006.004,784.00-2821.00-398.00-11352.00-129.00
Tax Rate (QoQ) -1497.001,017.00-946.00698.00-216.00-2273.001,930.004,246.00-6463.00-142060.00145,044.00-382.00-1908.001,570.0068.00-18898.0018,259.00-787.003,506.00-1165.00-1490.00-522.002,132.00-80.0066,132.00-67135.00-1271.00413.00476.0097.00-5512.00-65.003,775.00106,252.00-108524.003,101.00-3124.001,806.00-2942.005,023.00-1864.004,236.00-2222.0010,258.00-10025.00-16042.0017,085.00-1076.00-688.00-252.00395.00-315.00195.00244.00110.00-2806.00464.003,604.00600.00-1894.002,915.00-3370.00201.00-696.001,198.00
Total Debt Growth (1y) 4.80%-34.38%-12.50%-27.58%-19.09%122.94%67.21%79.13%92.88%6.21%6.21%-41.94%31.07%23.40%20.48%123.08%-4.74%3.56%24.58%19.04%26.75%10.44%-9.87%34.01%73.90%82.38%153.27%176.86%106.82%68.34%22.27%-33.03%-32.38%-15.65%-7.90%0.86%-17.82%-18.48%-26.72%-22.23%-4.95%-14.76%-10.12%-10.12%-10.12%0.24%0.24%-11.27%-11.57%-11.58%-1.26%8.92%54.77%52.82%98.28%97.73%43.01%43.96%2.51%
Total Debt Growth (3y) 10.78%15.83%15.83%-9.02%26.94%42.97%28.86%32.38%34.04%10.72%16.82%15.52%16.53%12.17%10.60%52.67%28.05%27.77%41.68%64.07%65.81%50.23%40.80%35.44%34.48%37.33%41.81%23.20%4.75%5.00%-6.20%-19.31%-19.17%-16.31%-15.35%-11.00%-11.12%-11.36%-12.93%-14.72%-8.92%-8.93%-3.83%-4.59%7.15%10.64%25.20%24.09%25.09%24.83%26.14%
Total Debt Growth (5y) 11.98%14.71%18.46%14.87%19.82%27.29%19.16%29.92%39.63%22.28%29.48%41.74%41.60%34.08%33.18%45.84%24.04%24.25%26.21%24.43%20.43%18.45%13.50%14.28%13.69%12.47%13.44%5.50%-0.36%-0.22%-5.76%-15.97%-15.94%-12.28%-9.70%-7.39%-0.79%-1.21%5.26%5.96%10.83%10.69%12.57%
Total Debt (QoQ) 0.00%12.78%-16.88%-30.00%33.33%-6.66%-7.13%92.88%0.00%0.00%0.00%6.21%0.00%-45.34%125.75%0.00%-2.37%1.21%-3.60%8.71%17.45%-3.29%2.65%-5.28%-4.15%43.78%33.20%-0.65%33.11%57.18%-0.50%-19.14%-3.32%-13.91%0.47%0.87%5.56%-5.72%-18.14%0.05%-5.10%0.06%0.06%-10.28%0.06%0.06%0.06%0.06%0.06%-11.43%-0.28%0.04%11.74%-2.29%41.70%-1.22%44.97%-2.56%2.49%-0.57%3.24%