Idexx Laboratories Growth Metrics (2009-2025) | IDXX

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) 10.96%14.01%12.40%14.90%16.67%12.28%12.81%7.06%6.74%9.07%9.32%11.50%11.45%10.23%7.98%12.49%13.36%15.13%14.46%6.56%3.33%0.80%1.57%3.78%6.32%9.93%11.26%11.94%-6.53%-7.11%-7.48%-10.28%14.39%13.39%13.40%19.20%12.21%13.71%16.90%25.22%23.39%23.02%16.53%6.22%11.40%8.09%10.66%12.70%8.32%10.11%16.91%18.68%19.41%18.95%8.57%1.03%-4.17%-2.46%1.07%
Assets Growth (3y) 10.93%11.77%11.50%11.11%11.55%10.52%10.02%10.33%10.48%11.45%10.55%10.15%9.29%8.56%7.87%7.55%7.59%8.46%8.95%7.37%0.89%0.97%1.50%1.39%4.37%5.01%5.29%6.18%6.26%6.20%7.04%10.22%16.56%16.62%15.60%16.60%15.54%14.78%14.66%14.44%14.19%13.55%14.66%12.42%12.95%12.29%11.99%10.56%7.42%8.51%8.66%
Assets Growth (5y) 11.35%12.12%11.37%10.46%10.21%9.39%9.13%8.23%8.18%8.93%8.83%9.20%5.35%5.49%5.26%4.55%5.90%6.09%6.30%5.77%5.68%5.82%6.75%9.24%9.50%10.13%9.72%9.75%10.52%9.75%9.60%9.90%13.83%13.55%14.85%16.22%14.81%14.65%13.85%12.44%11.25%11.18%10.59%
Assets (QoQ) 3.43%4.04%1.37%4.52%1.96%6.36%2.94%0.59%2.44%0.94%2.63%2.78%2.68%2.95%2.58%1.65%0.58%7.25%3.38%3.24%-0.01%-0.15%0.25%0.72%0.75%2.02%2.70%4.14%1.97%2.64%-14.24%3.48%1.57%-0.46%9.34%2.57%1.58%4.62%2.93%3.95%4.42%12.07%1.43%3.64%-1.09%2.16%6.38%0.56%1.26%4.04%2.24%2.22%7.51%5.62%2.87%1.83%-1.88%-1.71%-2.42%3.64%1.68%
Capital Expenditures Growth (1y) -25.28%-28.24%13.01%85.16%22.70%-4.99%-1.35%-10.50%37.63%47.57%113.13%75.36%-19.29%12.27%-43.88%-45.83%11.89%11.55%103.73%69.05%20.77%-14.51%-4.83%-33.09%-41.45%-3.72%7.95%-6.53%30.74%34.95%0.33%85.34%97.83%65.43%61.03%22.17%18.57%38.67%28.26%-27.31%-48.18%-69.09%-58.85%-8.04%134.34%124.02%57.90%33.24%-16.29%54.87%24.10%-8.70%-9.53%-33.87%-23.38%21.24%-17.61%-10.14%-0.82%2.39%10.77%
Capital Expenditures Growth (3y) 8.06%0.20%33.44%42.70%10.87%16.33%5.67%-5.26%7.52%22.72%34.57%17.10%2.93%2.30%2.85%-15.06%-7.51%-2.81%27.92%1.87%-2.58%3.56%1.02%5.04%14.84%29.05%20.37%28.39%45.29%45.74%27.49%18.07%6.72%-10.83%-5.28%-6.53%12.92%-1.35%-5.90%-3.79%0.55%2.35%-6.92%3.81%21.07%31.89%14.51%13.83%-14.55%-2.73%-1.93%4.26%-6.19%
Capital Expenditures Growth (5y) 2.65%4.73%22.12%21.62%12.99%8.46%18.00%-0.78%-2.55%8.75%20.14%0.09%-3.54%6.82%3.34%1.20%15.40%15.44%27.59%19.07%16.74%20.57%16.31%0.58%-1.43%-1.63%-1.64%7.18%30.08%16.47%6.13%15.06%18.98%19.72%10.74%-0.13%1.75%-0.34%-4.55%-0.28%-5.40%-8.62%-9.33%6.79%10.12%
Capital Expenditures (QoQ) -4.67%-40.75%5.79%25.04%-8.45%-6.69%73.35%-17.13%-29.11%-3.12%57.26%27.43%-23.99%39.92%29.39%-41.35%5.73%-30.06%24.91%21.13%5.41%27.74%3.65%-13.46%-25.38%42.21%-27.13%-24.27%22.69%59.44%-36.91%5.93%26.64%18.55%16.54%13.07%5.90%15.39%-11.58%9.74%23.85%6.73%-49.89%-21.77%-26.13%42.09%11.99%99.36%-29.39%0.16%-5.50%25.26%30.63%-19.74%-30.48%24.11%-4.51%-7.01%10.02%-15.66%4.15%2.64%13.57%-8.76%
Cash & Equivalents Growth (1y) 13.72%25.10%47.02%44.29%35.11%35.94%17.19%20.87%26.61%22.01%21.80%23.11%24.38%19.59%24.59%25.33%21.53%10.54%15.58%-36.35%-46.52%-51.78%-60.01%-27.01%-13.49%6.32%20.08%20.65%17.60%12.63%21.16%-0.74%5.17%-13.10%-34.04%-26.76%-36.50%-29.20%-27.04%-30.20%-5.01%68.84%325.05%331.43%120.46%-17.30%-62.37%-41.73%-50.73%-31.70%-22.09%-45.57%16.16%234.45%303.33%256.87%202.32%-6.95%-36.50%-58.74%-59.01%-32.55%
Cash & Equivalents Growth (3y) 24.83%27.54%28.03%29.01%28.62%25.64%21.16%23.09%24.15%17.27%20.60%-0.60%-6.84%-13.94%-16.80%-16.50%-17.46%-17.25%-17.82%-17.55%-18.36%-16.73%-16.51%-4.39%2.28%1.33%-1.36%-4.28%-7.74%-11.51%-16.46%-20.24%-14.08%1.28%26.94%30.17%9.97%-0.38%5.28%20.61%1.05%-1.57%7.61%11.02%8.05%23.62%5.74%4.21%20.05%28.58%25.90%-7.12%12.90%28.04%
Cash & Equivalents Growth (5y) 24.07%22.36%24.76%11.36%6.70%1.12%-3.84%-2.83%-2.40%-3.73%-3.37%-2.86%-3.83%-5.26%-3.48%-6.96%-7.01%-11.12%-15.00%-16.44%-18.33%-18.70%-22.47%-14.88%-8.39%4.46%24.38%21.44%10.46%-0.66%-1.39%4.99%-7.18%-10.11%-9.72%-6.90%-5.32%17.69%29.68%27.79%29.36%24.30%26.12%15.04%9.35%3.46%
Cash & Equivalents (QoQ) 2.88%0.00%-0.35%10.93%13.17%17.53%-2.20%3.87%13.87%1.32%0.87%8.80%9.73%1.15%1.95%9.92%5.50%5.38%2.56%6.58%-4.04%10.18%-43.52%-10.43%-13.49%-8.61%3.07%6.16%6.33%3.22%3.56%3.47%1.83%11.04%-15.16%9.63%-15.86%-15.72%-5.80%-4.95%-6.18%-13.14%-9.89%29.36%66.76%118.65%-8.53%-33.90%-37.45%-0.52%41.65%-44.11%-13.28%13.48%-1.05%19.28%149.70%36.85%-12.45%1.05%-23.15%-6.60%-43.12%0.38%26.47%
Cash from Investing Activities Growth (1y) 45.48%-2.67%24.41%-84.41%-44.85%-281.66%-13.11%10.02%-15.78%68.95%-135.44%-75.86%-36.00%0.42%26.93%66.56%8.91%-109.83%-1,171.33%-668.68%-133.72%26.97%85.18%55.56%58.13%45.11%-21.90%-46.83%-80.80%-71.50%997.26%36.73%-30.68%-62.71%-114.68%-23.27%31.15%-140.72%-30.01%27.96%47.86%83.64%50.50%-611.28%-155.28%-180.69%-70.16%68.46%0.97%-11.78%5.56%50.13%43.42%38.18%-170.67%-19.79%1.69%-30.91%72.31%-2.19%-63.95%
Cash from Investing Activities Growth (3y) 2.94%-6.75%-26.26%-42.90%-31.63%-5.67%-24.84%19.11%-12.77%13.43%-179.65%-65.35%-42.53%-15.13%-11.24%-4.54%3.76%5.60%-31.93%-71.18%-20.95%11.74%53.55%25.54%0.36%-15.27%-17.09%-4.62%-17.61%-88.68%-19.63%17.48%22.30%13.79%-27.95%-84.85%2.87%-3.39%-3.07%-17.35%-9.64%19.93%7.34%-3.81%-12.68%-24.71%-63.24%42.67%18.02%3.28%10.88%15.17%3.02%
Cash from Investing Activities Growth (5y) -2.52%-20.51%-79.62%-49.63%-37.17%-12.58%-29.66%-12.57%-7.01%23.61%-31.62%-24.16%-16.99%-7.51%76.35%-1.20%-16.06%-18.61%-24.77%-31.37%-9.74%-21.91%20.92%18.18%18.71%9.62%-0.65%-42.46%-16.71%-25.27%-7.60%-4.74%-3.47%-14.99%-16.56%0.13%12.48%5.25%-22.86%0.70%6.02%16.11%9.83%-6.49%-18.19%
Cash from Investing Activities (QoQ) 32.32%38.70%-3.92%-26.44%-27.46%54.87%-153.53%0.69%-235.83%86.62%-101.69%-27.80%9.95%-1.44%-50.65%1.17%34.06%25.57%31.04%-169.16%-51.90%-350.95%58.31%18.16%52.54%8.51%-25.06%22.90%37.78%-103.19%-50.63%5.07%40.98%1,163.06%-110.62%-96.07%26.51%4.11%10.79%-9.51%-156.95%48.21%50.56%20.75%19.37%-56.70%-610.39%71.56%11.35%5.00%-31.66%10.69%-0.07%19.74%30.48%-1.34%-9.33%-251.38%69.23%16.83%-45.58%25.68%-13.57%-33.43%
Cash from Operations Growth (1y) 23.03%-17.83%31.31%12.91%37.00%11.35%-39.79%0.83%-0.69%26.70%38.67%28.00%4.56%-5.09%59.19%0.41%19.42%-58.26%-143.69%-1.95%-17.50%190.57%284.31%38.32%30.37%27.00%15.87%-0.62%10.34%20.22%11.59%7.84%0.02%11.99%-1.49%15.38%19.47%14.57%-18.93%51.82%46.01%40.87%346.42%12.40%-3.06%-4.10%-7.81%-71.85%0.96%-17.40%60.33%204.20%44.14%44.07%7.98%23.96%-19.22%4.87%19.83%-25.20%82.82%
Cash from Operations Growth (3y) 18.73%5.05%3.11%13.37%12.47%10.22%9.95%9.02%7.44%-20.53%-43.65%8.01%1.00%4.80%8.63%10.84%8.70%15.49%-2.28%10.46%5.87%64.31%63.65%14.02%12.89%19.58%8.40%7.33%9.65%15.54%-3.77%23.61%20.39%21.81%52.77%25.33%19.14%15.68%49.43%-21.69%12.63%3.72%87.57%-1.27%12.15%4.50%16.86%2.01%5.54%7.66%27.54%41.29%28.64%
Cash from Operations Growth (5y) 15.89%-14.41%-22.54%7.48%6.99%10.18%1.37%11.94%5.93%13.12%15.55%11.61%8.18%11.94%10.63%7.85%7.23%15.70%0.51%10.89%7.24%41.60%31.31%21.02%20.21%22.51%35.75%16.11%13.29%15.82%29.68%-9.78%11.29%7.44%39.43%11.01%19.73%12.99%42.01%12.61%10.72%11.01%53.56%-2.25%15.81%
Cash from Operations (QoQ) 33.23%-67.69%190.97%-1.76%-11.02%-48.38%150.19%19.20%-27.67%-72.09%318.97%17.40%-7.72%-69.45%286.74%-4.09%-16.24%-48.76%143.93%14.07%-70.72%-153.64%647.43%-4.02%3.10%-65.98%310.83%-9.53%0.44%-68.96%252.34%0.45%9.43%-71.19%240.51%-6.83%22.53%-74.66%298.81%-3.53%17.50%-82.07%646.80%-7.22%13.37%-43.17%88.03%-19.98%12.16%-45.37%-42.59%187.02%-8.24%6.05%8.92%36.00%-8.29%-20.52%25.04%-11.37%19.06%-9.18%-21.94%116.61%
EBITDA Margin Growth (1y) 322.00142.00157.0026.00295.0016.0010.0043.0016.00130.00185.00-30.00-25.00-58.00-253.00102.00-101.00-53.00-743.00-41.003.00-113.00685.00-136.0096.00204.00218.00229.00176.0068.0040.00106.0099.00110.00167.00209.00142.00158.00-190.00-7.00382.0071.00658.00880.00107.00407.00-81.00-215.00-1057.00121.00247.00146.001,058.0098.00-13.00-14.00-510.00108.0021.0069.00734.0095.00
EBITDA Margin Growth (3y) 633.00288.00352.0039.00286.0088.00-58.00116.00-110.0018.00-811.0031.00-123.00-225.00-311.00-75.00-1.0037.00160.0052.00275.00159.00944.00199.00371.00382.00425.00544.00417.00336.0018.00308.00623.00340.00635.001,081.00631.00637.00387.00657.00-568.00599.00824.00811.00107.00626.00153.00-83.00-510.00327.00256.00202.001,282.00302.00
EBITDA Margin Growth (5y) 507.00176.00-644.00100.00188.00-78.00-116.00-62.00-11.00109.0092.00124.00149.0047.00-52.00260.00273.00216.00367.00367.00516.00427.00921.00401.00895.00612.00893.001,417.00906.00815.00594.00972.00-327.00868.00801.001,012.00631.00855.00621.00790.00-21.00805.00832.00866.00332.00830.00
EBITDA Margin (QoQ) 80.00-73.00170.00145.00-101.00-57.0039.00414.00-379.00-64.0072.00387.00-265.00-9.00-143.00391.00-298.00-204.00213.00189.00-251.00-893.00915.00233.00-367.00-95.0093.00465.00-259.00-81.00104.00412.00-367.00-109.00170.00404.00-356.00-52.00212.00338.00-340.00-400.00394.00727.00-650.00186.00617.00-46.00-350.00-302.00482.00-888.00828.00-175.00381.0023.00-132.00-286.00380.00-472.00487.00-373.00428.00192.00-152.00
EBIT Growth (1y) 42.65%12.69%15.08%10.54%30.02%12.61%8.85%12.84%6.34%12.15%14.70%1.29%3.89%4.09%-3.31%14.48%5.66%10.24%-43.25%3.94%6.11%-0.41%92.27%1.36%17.96%23.04%25.28%25.00%17.67%13.51%16.68%22.55%18.79%16.87%17.93%17.78%12.83%19.13%0.25%8.40%17.64%22.93%60.07%71.57%34.16%31.48%7.62%0.29%-30.93%8.35%13.72%12.91%65.38%12.44%8.29%6.62%-10.92%10.39%6.68%5.88%41.41%16.77%
EBIT Growth (3y) 25.41%12.48%12.84%8.11%12.83%9.55%6.48%9.38%5.29%8.77%-14.30%6.42%5.21%4.55%1.80%6.44%9.76%10.54%10.98%9.61%13.77%11.63%41.12%15.80%18.14%17.74%19.90%21.74%16.40%16.48%11.32%16.09%16.39%19.62%23.69%29.87%21.21%24.41%19.97%23.10%2.92%20.54%25.13%24.78%15.29%17.01%9.84%6.48%0.58%10.38%9.52%8.42%27.72%13.17%
EBIT Growth (5y) 16.70%10.31%-4.65%8.50%10.00%7.61%5.66%6.63%7.88%9.54%8.68%8.84%10.08%9.80%9.05%13.06%13.07%12.37%13.47%13.71%14.57%14.13%27.14%14.67%16.96%19.04%22.57%27.40%20.01%20.63%18.90%21.91%7.88%19.51%18.29%19.92%15.26%18.59%16.29%17.56%9.94%16.80%17.74%17.01%14.06%15.60%
EBIT Margin Growth (1y) 322.00142.00157.0026.00295.0016.0010.0043.0016.00130.00185.00-30.00-25.00-58.00-253.00102.00-101.00-53.00-743.00-41.003.00-113.00685.00-136.0096.00204.00218.00229.00176.0068.0040.00106.0099.00110.00167.00209.00142.00158.00-190.00-7.00382.0071.00658.00880.00107.00407.00-81.00-215.00-1057.00121.00247.00146.001,058.0098.00-13.00-14.00-510.00108.0021.0069.00734.0095.00
EBIT Margin Growth (3y) 633.00288.00352.0039.00286.0088.00-58.00116.00-110.0018.00-811.0031.00-123.00-225.00-311.00-75.00-1.0037.00160.0052.00275.00159.00944.00199.00371.00382.00425.00544.00417.00336.0018.00308.00623.00340.00635.001,081.00631.00637.00387.00657.00-568.00599.00824.00811.00107.00626.00153.00-83.00-510.00327.00256.00202.001,282.00302.00
EBIT Margin Growth (5y) 507.00176.00-644.00100.00188.00-78.00-116.00-62.00-11.00109.0092.00124.00149.0047.00-52.00260.00273.00216.00367.00367.00516.00427.00921.00401.00895.00612.00893.001,417.00906.00815.00594.00972.00-327.00868.00801.001,012.00631.00855.00621.00790.00-21.00805.00832.00866.00332.00830.00
EBIT Margin (QoQ) 80.00-73.00170.00145.00-101.00-57.0039.00414.00-379.00-64.0072.00387.00-265.00-9.00-143.00391.00-298.00-204.00213.00189.00-251.00-893.00915.00233.00-367.00-95.0093.00465.00-259.00-81.00104.00412.00-367.00-109.00170.00404.00-356.00-52.00212.00338.00-340.00-400.00394.00727.00-650.00186.00617.00-46.00-350.00-302.00482.00-888.00828.00-175.00381.0023.00-132.00-286.00380.00-472.00487.00-373.00428.00192.00-152.00
EBIT (QoQ) 14.99%-0.13%9.70%13.23%-9.16%1.99%5.37%33.19%-21.32%-1.42%9.24%25.51%-17.02%0.82%-3.53%28.72%-16.86%-6.35%14.22%18.81%-13.25%-51.79%109.20%21.29%-18.58%-6.93%10.29%41.15%-15.08%-5.24%10.04%32.87%-18.07%-2.59%15.58%28.79%-19.40%-1.71%15.42%23.39%-14.90%-17.29%24.82%33.90%-11.07%7.70%33.78%4.70%-12.84%-11.85%24.68%-27.90%36.73%-7.48%23.78%5.62%-7.04%-10.89%21.87%-11.76%15.20%-13.89%20.96%17.85%-4.88%
EBT Growth (1y) 42.68%12.43%14.95%10.51%30.67%12.90%8.38%12.18%6.25%12.40%15.34%1.92%3.53%3.14%-4.95%11.42%3.48%5.78%-50.20%-1.21%1.07%-4.95%100.20%-0.92%18.73%25.75%29.01%27.79%18.27%12.91%16.28%23.14%19.83%18.46%19.36%19.59%13.70%21.79%1.36%9.60%17.74%23.46%63.53%75.54%36.94%33.54%8.14%0.58%-32.04%6.96%11.12%10.85%67.13%14.39%12.41%10.38%-9.40%11.58%6.98%4.94%39.87%15.34%
EBT Growth (3y) 25.59%12.57%12.84%8.11%12.86%9.39%5.91%8.41%4.41%7.04%-18.27%3.91%2.68%1.22%-1.77%2.94%7.48%8.13%8.76%7.75%12.38%10.51%44.28%15.96%18.94%18.92%21.43%23.46%17.24%17.66%12.05%17.30%17.06%21.22%25.54%32.02%22.39%26.16%21.48%24.62%3.10%20.82%25.25%25.09%15.87%17.78%10.54%7.16%0.96%10.93%10.14%8.69%28.42%13.76%
EBT Growth (5y) 16.24%9.25%-7.42%6.82%8.49%5.65%3.45%4.51%6.43%7.95%7.11%7.27%8.74%8.05%7.29%11.41%11.97%11.08%12.29%13.00%14.10%14.25%29.44%15.37%17.64%20.39%24.31%29.35%21.04%21.85%20.00%23.30%8.35%20.53%18.91%20.73%15.80%19.69%17.49%18.81%10.66%17.62%18.76%17.79%14.54%16.03%
EBT Margin Growth (1y) 320.00136.00154.0025.00303.0021.002.0032.0014.00133.00194.00-18.00-32.00-76.00-281.0050.00-143.00-127.00-845.00-131.00-95.00-183.00647.00-162.00102.00223.00245.00246.00175.0053.0031.00107.00113.00128.00176.00226.00153.00195.00-156.0017.00365.0078.00669.00903.00164.00430.00-66.00-200.00-1059.0081.00178.0087.001,042.00144.0085.0091.00-449.00138.0028.0041.00685.0055.00
EBT Margin Growth (3y) 637.00291.00350.0039.00285.0079.00-85.0064.00-162.00-70.00-932.00-99.00-271.00-386.00-478.00-243.00-136.00-87.0048.00-47.00182.0093.00924.00191.00390.00404.00453.00578.00441.00375.0051.00350.00632.00400.00689.001,146.00683.00703.00447.00720.00-530.00588.00781.00790.00147.00655.00197.00-22.00-466.00362.00291.00219.001,278.00337.00
EBT Margin Growth (5y) 461.0087.00-776.00-42.0046.00-232.00-283.00-229.00-155.00-30.00-39.00-15.006.00-111.00-202.00110.00151.0093.00255.00286.00448.00415.00944.00434.00909.00676.00965.001,499.00971.00883.00654.001,053.00-263.00911.00801.001,033.00666.00927.00710.00899.0064.00870.00895.00922.00383.00848.00
EBT Margin (QoQ) 82.00-67.00168.00137.00-101.00-49.0038.00415.00-384.00-68.0068.00397.00-264.00-7.00-144.00382.00-307.00-213.00187.00189.00-291.00-930.00901.00224.00-379.00-99.0092.00489.00-258.00-77.0093.00417.00-380.00-99.00169.00424.00-365.00-51.00218.00351.00-324.00-402.00392.00699.00-612.00190.00626.00-40.00-345.00-306.00491.00-899.00794.00-209.00400.0056.00-104.00-268.00407.00-484.00483.00-377.00419.00160.00-147.00
EBT (QoQ) 15.17%0.20%9.59%12.82%-9.25%2.44%5.36%33.40%-21.59%-1.66%9.06%26.36%-17.06%0.92%-3.63%28.34%-17.37%-7.01%12.98%19.19%-15.52%-56.22%124.11%21.93%-20.56%-7.78%10.91%46.11%-15.86%-5.39%9.87%35.22%-19.67%-2.57%16.35%31.59%-20.59%-1.83%16.58%25.11%-14.94%-18.29%26.05%34.40%-10.81%8.22%35.31%4.85%-13.02%-12.36%25.85%-29.16%36.88%-8.95%25.55%6.81%-6.31%-10.54%23.29%-12.33%15.38%-14.23%20.94%16.86%-4.85%
Enterprise Value Growth (1y) 29.37%21.43%26.40%14.03%26.38%9.07%22.60%8.31%18.67%45.18%3.45%3.90%-9.71%-8.44%8.05%24.28%42.50%13.16%28.56%16.41%-13.57%15.31%-6.62%-4.15%40.37%49.60%60.91%98.00%73.75%35.19%30.08%25.06%35.90%63.70%20.89%15.74%25.66%8.55%40.16%7.71%18.53%42.71%89.40%101.32%91.96%58.64%31.79%10.70%-45.27%-48.78%-39.53%-9.89%41.59%33.09%39.62%7.54%-4.14%14.75%-28.61%-23.56%7.87%23.34%
Enterprise Value Growth (3y) 24.73%24.35%17.04%8.67%10.64%13.18%11.08%11.83%15.15%14.58%12.85%14.55%3.60%6.11%9.06%11.52%20.02%24.98%24.54%30.24%28.22%32.61%25.03%33.39%49.10%49.04%36.27%42.04%43.69%33.93%30.14%15.95%26.50%36.37%47.50%35.90%41.93%34.95%51.81%33.90%7.58%5.06%14.71%26.16%14.15%2.64%3.62%2.37%-9.44%-7.86%-15.53%-9.52%13.55%23.50%
Enterprise Value Growth (5y) 20.08%14.78%17.37%13.17%10.77%13.60%10.47%9.31%13.12%21.01%16.64%23.33%22.09%19.30%22.11%27.98%32.49%34.00%24.89%26.17%29.20%32.89%27.06%24.23%37.62%38.67%46.37%44.10%46.51%40.31%40.64%28.29%16.29%15.55%20.66%20.15%17.24%10.87%24.19%18.39%11.07%12.11%8.51%10.55%8.99%8.88%
Enterprise Value (QoQ) 7.64%7.15%23.91%-9.48%1.03%11.53%11.78%0.33%-12.81%25.38%-1.26%9.94%6.67%-10.66%-0.82%-4.47%8.17%5.42%14.08%9.54%-14.10%19.77%3.30%-18.68%14.61%-3.01%6.03%19.10%22.14%4.33%30.46%4.51%-4.97%0.39%25.43%13.57%14.47%-25.87%20.09%23.31%-1.11%-4.27%-7.71%35.69%19.06%27.04%-1.91%29.38%-1.61%5.54%-17.61%-36.04%-7.92%24.60%22.79%0.50%-13.45%30.72%-5.43%-10.41%3.61%-18.67%1.26%26.42%18.47%
EPS (Basic) Growth (1y) 45.45%11.11%18.87%12.28%32.81%13.33%7.94%15.63%9.41%14.71%16.18%10.81%8.60%11.54%5.06%-45.12%-44.55%-40.23%-67.47%8.89%8.93%-7.69%81.48%4.08%22.95%31.25%20.41%52.94%29.33%28.57%-25.42%30.77%28.87%32.10%125.00%16.67%16.80%17.76%6.06%10.08%19.86%35.71%95.24%82.44%35.43%20.47%-6.34%-3.77%-33.76%5.34%8.33%12.17%71.97%17.51%12.50%10.08%-8.89%10.98%13.25%4.93%48.78%21.20%
EPS (Basic) Growth (3y) 28.33%13.04%14.23%12.89%16.43%13.19%9.63%-11.08%-12.99%-8.55%-26.50%-12.84%-13.11%-14.94%-14.72%-14.64%-9.44%-10.20%-10.75%20.12%20.10%15.92%17.68%27.68%27.02%30.63%26.42%32.64%24.86%25.99%21.18%18.87%21.74%28.28%67.02%32.82%23.77%24.40%24.71%24.56%2.45%19.87%25.59%25.35%15.55%14.25%4.51%5.92%1.25%11.17%11.34%9.02%32.59%16.49%
EPS (Basic) Growth (5y) 4.94%-0.75%-12.62%-2.98%-0.96%-4.36%-4.90%-4.44%-2.47%-1.52%-2.80%1.06%0.85%0.76%-11.05%4.46%4.36%4.23%3.59%21.47%21.12%19.36%31.21%21.73%23.46%28.93%33.14%36.20%25.87%26.74%26.62%24.14%10.11%21.79%36.43%20.39%16.65%18.97%18.77%19.00%11.00%17.57%20.34%17.87%15.90%14.94%
EPS (Basic) (QoQ) 22.73%-1.85%7.55%12.28%-6.25%5.00%1.59%32.81%-20.00%0.00%8.82%25.68%-16.13%1.28%3.80%23.17%-13.86%-4.60%-45.78%24.44%-7.14%-48.08%81.48%24.49%-21.31%2.08%4.08%47.06%-16.00%-6.35%32.20%24.36%-16.49%-45.68%131.82%22.55%-14.40%-7.48%20.20%22.69%-13.70%-16.67%24.76%33.59%-2.29%19.88%16.59%-0.84%-13.08%-6.80%19.79%-31.74%38.22%-4.15%24.04%4.65%-5.56%-8.24%21.37%-13.38%15.04%-6.36%12.45%22.82%-6.28%
EPS (Weighted Average and Diluted) Growth (1y) 44.19%13.46%19.61%12.73%33.87%11.86%9.84%16.13%9.64%15.15%16.42%12.50%8.79%13.16%5.13%-44.44%-44.44%-39.53%-67.07%8.89%9.09%-7.69%77.78%4.08%23.33%29.17%20.83%50.98%28.38%27.42%-25.86%31.17%29.47%32.91%127.91%15.84%16.26%18.10%6.12%10.26%20.28%36.29%93.27%82.17%36.05%20.12%-5.97%-3.40%-33.33%5.91%8.99%12.33%71.15%17.67%12.14%10.20%-8.61%10.67%13.42%5.34%48.77%21.43%
EPS (Weighted Average and Diluted) Growth (3y) 28.39%13.48%15.21%13.77%16.88%13.38%10.36%-10.13%-12.82%-7.64%-26.14%-12.04%-12.96%-14.20%-14.94%-14.29%-9.25%-10.33%-10.90%19.61%19.98%14.96%16.78%27.26%27.03%29.81%26.86%31.89%24.56%25.99%21.49%18.77%21.88%28.85%67.20%32.51%23.91%24.58%24.47%24.72%2.94%20.14%25.59%25.50%15.79%14.40%4.75%6.14%1.40%11.32%11.50%9.25%32.51%16.51%
EPS (Weighted Average and Diluted) Growth (5y) 5.05%0.00%-11.94%-2.28%-0.65%-4.04%-4.68%-3.83%-2.27%-1.24%-2.84%1.35%0.86%0.78%-11.23%4.51%4.44%4.07%3.63%21.06%21.06%18.98%30.96%21.36%23.45%28.63%33.17%35.74%25.89%26.77%26.65%24.14%10.43%22.17%36.80%20.35%16.77%19.23%18.71%19.15%11.28%17.69%20.30%18.07%16.11%15.01%
EPS (Weighted Average and Diluted) (QoQ) 20.93%-1.92%7.84%12.73%-4.84%3.39%1.64%33.87%-20.48%1.52%7.46%26.39%-16.48%2.63%3.85%22.22%-13.13%-4.65%-45.12%22.22%-5.45%-48.08%81.48%22.45%-20.00%0.00%6.25%45.10%-16.22%-6.45%32.76%23.38%-16.84%-45.57%134.88%21.78%-14.63%-6.67%19.39%22.22%-13.29%-16.13%24.04%33.33%-1.74%18.93%16.92%-0.43%-13.25%-6.90%20.11%-31.28%37.82%-4.19%23.79%4.71%-5.24%-8.70%21.65%-13.17%14.75%-6.43%12.98%22.64%-6.34%
FCF Margin Growth (1y) 477.00-310.00135.00-204.00422.0093.00-357.00-10.00-275.00253.00-150.00118.0089.00-315.00589.00163.00129.00-1128.00-1602.00-372.00-601.001,336.001,106.00672.00583.00340.0043.00-162.00-39.0058.0043.00-302.00-472.00-131.00-274.0096.00116.00-58.00-271.001,213.00837.001,031.001,678.00-321.00-655.00-616.00-350.00-2143.0043.00-725.00614.001,416.00805.00911.00142.00311.00-635.0029.00337.00-776.001,391.00
FCF Margin Growth (3y) 624.0037.00-372.00-96.00237.0031.0082.00271.00-56.00-1190.00-1162.00-90.00-382.00-107.0094.00464.00111.00548.00-452.00138.00-57.001,734.001,192.00208.0071.00267.00-188.00-368.00-395.00-131.00-502.001,007.00481.00842.001,133.00989.00298.00358.001,057.00-1251.00225.00-310.001,941.00-1048.00194.00-430.00405.00-416.00214.00215.001,092.00951.001,561.00
FCF Margin Growth (5y) 843.00-1406.00-1384.00-304.00-235.00240.00-413.00572.00-74.00486.00-13.00419.00161.00291.00180.00-1.00-400.00475.00-683.00-68.00-413.001,545.00647.001,517.001,024.001,240.001,219.00524.00-214.00285.00826.00-1456.00-131.00-499.001,396.00262.001,147.00544.001,812.00476.00395.00631.002,420.00-1513.00949.00
FCF Margin (QoQ) 527.00-1270.001,267.00-46.00-260.00-825.00928.00579.00-589.00-1275.001,275.00315.00-61.00-1679.001,543.00286.00-466.00-774.001,117.00252.00-1722.00-1248.002,347.0023.00214.00-1478.001,913.00-66.00-28.00-1775.001,707.0057.0069.00-1790.001,362.00-114.00410.00-1933.001,733.00-94.00236.00-2146.003,217.00-470.00431.00-1499.001,218.00-804.00470.00-1234.00-575.001,382.00-299.00105.00228.00772.00-193.00-664.00397.00-174.00471.00-357.00-716.001,992.00
Free Cash Flow Growth (1y) 47.50%-14.53%45.76%-0.90%40.66%15.70%-63.32%4.88%-9.27%22.15%-83.91%13.57%12.66%-9.66%2,307.37%22.16%21.25%-81.15%-269.49%-16.76%-26.08%588.60%113.50%68.57%56.70%34.40%50.02%0.37%7.54%17.68%46.48%-4.30%-16.27%1.41%-134.26%13.32%19.83%6.79%-452.01%77.69%82.69%86.98%593.39%15.14%-18.24%-12.98%-20.52%-83.08%6.42%-30.29%74.25%383.29%57.51%74.96%16.56%24.39%-19.45%7.12%23.54%-29.47%93.36%
Free Cash Flow Growth (3y) 23.47%6.50%-55.86%5.68%12.87%8.48%12.41%13.32%7.42%-40.75%-104.59%4.92%0.32%5.44%76.60%19.67%11.99%20.37%-29.98%12.09%7.60%121.66%31.94%17.43%12.16%17.06%-40.15%2.87%2.57%8.42%-68.34%24.44%22.38%26.51%110.54%32.35%21.41%20.22%187.03%-29.79%16.71%4.29%106.72%-1.99%11.08%2.00%17.31%0.57%10.53%9.32%35.89%61.85%34.87%
Free Cash Flow Growth (5y) 20.79%-27.12%-40.68%3.72%5.20%10.62%-20.13%15.34%7.50%13.99%5.86%14.34%11.22%13.14%64.66%10.49%4.81%15.79%-16.78%8.84%4.56%63.81%10.91%26.66%25.30%26.21%82.97%17.36%10.02%15.70%61.14%-17.80%9.78%4.20%66.84%13.65%24.57%16.21%115.03%15.79%15.06%16.28%63.94%-3.75%16.38%
Free Cash Flow (QoQ) 52.42%-76.23%337.16%-6.88%-11.68%-59.46%197.22%32.18%-27.35%-87.15%749.79%14.35%-2.20%-98.31%5,900.00%13.43%-21.58%-54.89%204.46%12.59%-87.81%-505.65%249.52%-0.01%13.55%-92.05%1,767.05%-7.05%-2.61%-91.12%1,149.15%-0.41%6.57%-88.95%716.14%-12.87%29.07%-103.73%2,799.09%-7.87%15.03%-119.30%968.80%-5.27%17.73%-49.08%102.74%-32.73%25.31%-53.49%-56.84%323.09%-17.92%16.27%19.70%37.89%-8.83%-22.54%27.74%-10.71%21.24%-10.67%-27.07%144.81%
Gross Margin Growth (1y) 41.00239.00185.00-8.00172.00-2.0070.00123.0027.00137.00119.00123.00105.0083.0038.0071.00-6.0071.00-153.0025.0030.00-44.00271.00-186.00-47.00-15.00-15.00139.00167.0066.00-48.0049.00-27.0034.0084.00119.0047.0095.002.00-15.00179.00156.00211.00312.00-27.00-19.0017.00-91.0051.00184.00155.0070.0097.00-34.00-17.00120.0099.00124.00144.0092.0092.0073.00
Gross Margin Growth (3y) 240.00373.00373.00238.00304.00218.00226.00317.00126.00290.004.00219.00129.00110.00156.00-90.00-23.0012.00103.00-22.00150.007.00208.002.0093.0085.0021.00307.00187.00195.0038.00153.00198.00286.00297.00416.00199.00232.00230.00206.00202.00321.00383.00291.00121.00130.00156.0098.00247.00274.00282.00282.00289.00164.00
Gross Margin Growth (5y) 339.00527.00258.00334.00328.00245.00345.00156.00109.00231.00260.00172.00249.00161.0093.0098.00117.00112.00139.00146.00170.00136.00294.00106.00319.00336.00233.00604.00339.00332.00266.00374.00222.00450.00469.00394.00346.00382.00369.00395.00399.00411.00510.00502.00312.00328.00
Gross Margin (QoQ) -227.00-118.00384.002.00-29.00-172.00192.00182.00-203.00-100.00245.0086.00-94.00-118.00249.0068.00-115.00-163.00282.00-9.00-39.00-387.00460.00-4.00-112.00-72.003.00135.00-81.00-72.00157.00163.00-182.00-186.00254.0087.00-121.00-136.00289.0015.00-72.00-229.00272.00208.00-95.00-175.00373.00-131.00-87.00-138.00265.0011.0046.00-167.00179.0039.00-85.00-150.00316.0018.00-60.00-130.00264.0018.00-79.00
Gross Profit Growth (1y) 19.97%8.99%8.91%8.83%16.58%11.57%9.75%12.81%6.12%7.54%6.40%5.26%7.04%8.88%11.60%9.85%10.53%14.83%-3.45%6.65%6.52%5.13%19.50%5.56%11.94%10.01%10.53%13.47%12.35%11.05%13.24%17.39%13.57%11.55%10.23%9.40%7.64%12.86%10.25%8.44%6.00%22.51%23.66%30.92%28.99%11.91%11.46%5.94%5.05%7.13%6.25%8.87%11.44%8.16%8.50%9.23%8.08%8.77%8.46%5.11%12.21%14.65%
Gross Profit Growth (3y) 14.07%9.36%8.34%8.92%9.82%9.32%9.23%9.26%7.88%10.37%4.66%7.24%8.02%9.54%8.80%7.34%9.64%9.92%8.45%8.51%10.23%8.70%14.36%12.03%12.62%10.87%11.33%13.38%11.16%11.82%11.23%11.67%9.03%15.54%14.55%15.81%13.75%15.66%14.97%14.58%12.83%13.67%13.56%14.72%14.73%9.05%8.71%8.00%8.16%8.02%7.73%7.72%10.56%10.49%
Gross Profit Growth (5y) 11.92%10.33%6.50%8.65%9.29%9.54%8.50%7.99%8.41%9.23%8.66%8.12%9.65%9.94%10.02%10.50%10.95%10.47%9.75%10.41%10.37%10.09%12.70%10.78%10.26%13.51%13.47%15.65%13.43%13.90%13.66%14.07%11.92%13.08%12.22%12.37%11.50%12.39%11.87%12.33%11.59%11.56%11.50%11.63%12.86%10.09%
Gross Profit (QoQ) 4.86%1.88%7.09%4.86%-4.74%1.80%7.01%12.33%-8.83%0.13%10.00%5.67%-7.61%-0.93%8.83%7.46%-6.03%1.55%7.12%8.13%-2.37%-14.61%18.32%7.99%-3.64%-2.93%4.52%14.51%-5.30%-2.47%7.30%13.37%-6.39%-0.56%11.24%9.68%-8.06%-1.73%10.40%7.92%-3.61%-4.00%8.59%5.49%11.41%-3.10%14.96%3.94%-3.35%-3.49%9.27%3.06%-1.44%-4.28%11.97%5.50%-4.34%-3.98%12.72%4.40%-3.73%-4.26%9.24%11.45%-1.64%
Interest Coverage Ratio Growth (1y) 32.50%-28.48%-34.95%-44.58%14.56%-16.63%-33.85%-31.14%-10.20%19.22%48.60%44.72%-18.41%-37.89%-56.64%-65.54%-57.99%-62.44%-79.92%-54.26%-56.66%-44.82%30.90%-23.05%4.37%22.47%28.04%20.85%5.44%-9.48%-6.88%13.50%28.59%34.99%33.87%30.25%16.57%42.03%16.07%18.18%1.42%7.47%51.18%74.02%67.32%49.47%12.67%8.72%-36.78%-29.72%-37.23%-39.83%30.48%43.01%58.34%76.92%15.95%24.02%31.82%9.26%1.17%-15.65%
Interest Coverage Ratio Growth (3y) 10.88%-10.76%-13.85%-17.95%-5.67%-14.85%-24.74%-29.97%-32.48%-34.73%-49.43%-38.90%-47.04%-49.51%-51.52%-50.50%-42.51%-36.68%-30.45%-24.80%-21.87%-15.11%16.00%1.82%12.27%14.38%16.87%21.34%16.49%20.17%13.11%20.44%14.98%27.25%32.93%38.88%25.53%31.65%25.51%30.76%2.37%4.13%2.25%4.42%11.34%14.53%3.84%4.99%-1.47%7.62%9.42%5.17%15.24%14.37%
Interest Coverage Ratio Growth (5y) -14.12%-30.19%-43.88%-38.63%-31.32%-33.72%-35.46%-34.47%-32.58%-28.42%-26.35%-26.67%-30.38%-32.25%-32.92%-30.14%-23.75%-20.87%-15.95%-8.86%-6.49%3.24%19.38%10.19%10.84%17.96%22.87%29.73%21.81%22.76%19.77%27.01%9.97%16.70%10.68%11.87%10.29%18.06%14.46%18.94%10.17%14.90%17.41%17.09%10.12%9.46%
Interest Coverage Ratio (QoQ) 68.80%14.29%14.51%-40.02%-8.89%3.95%-2.45%23.99%-33.70%-17.51%1.55%61.70%-11.98%2.82%-1.10%-8.83%-33.00%-28.23%-21.40%11.15%-40.10%-61.64%79.07%5.33%-23.74%-9.00%5.27%42.87%-10.52%-4.86%-0.64%24.66%-23.18%-2.12%21.10%41.24%-19.36%-2.94%17.82%26.40%-1.74%-20.68%19.96%8.47%4.12%11.58%38.09%4.30%-6.99%-15.89%33.25%-39.35%3.40%-24.88%27.74%31.51%13.33%-16.83%42.73%-13.81%21.21%-11.60%18.31%-20.20%1.07%
Net Cash Flow Growth (1y) 661.15%3,268.62%-567.36%-62.97%93.51%-84.77%127.01%246.00%-17.02%-42.09%371.47%40.69%-35.11%659.00%-1.53%-23.11%-153.68%121.15%-2,437.32%-209.90%-171.51%-133.14%100.45%139.27%146.35%181.82%468.36%-61.30%-83.67%101.42%-933.03%562.49%-2,196.61%-218.41%77.81%-131.61%82.69%32.34%25.89%440.83%1,543.72%1,467.92%-508.74%-648.29%-221.20%-99.95%299.18%32.90%89.28%7,091.35%-102.83%126.88%2,333.07%1,472.03%-3,021.01%-76.31%-148.75%-109.02%-132.62%-361.58%144.94%
Net Cash Flow Growth (3y) 130.34%43.78%81.21%21.70%1.38%-12.51%48.18%55.26%-31.79%113.42%-379.89%-47.19%-43.35%-96.28%-52.89%-30.77%-12.25%-15.68%-15.49%-44.93%30.17%-18.26%40.09%44.33%-16.63%-24.96%-132.12%-41.12%-37.37%-53.46%-49.93%92.54%274.19%122.13%-0.04%-99.22%-44.68%26.09%122.30%-132.32%-23.33%35.76%30.00%-0.37%42.63%-16.73%-20.70%26.88%-5.29%-370.15%-59.45%44.98%90.31%
Net Cash Flow Growth (5y) -44.30%118.57%-168.27%-28.64%-28.61%-20.02%16.36%10.07%-18.31%21.39%22.88%-28.98%-40.99%55.76%-47.37%-3.18%-33.95%-27.96%-25.52%-18.63%5.70%-19.51%48.74%25.27%42.93%82.17%-118.15%-76.53%-65.37%-59.22%75.42%-95.09%-54.51%-16.64%43.73%1.28%56.04%49.00%-51.32%22.85%-82.82%6.57%-90.22%-21.18%-8.66%
Net Cash Flow (QoQ) -55.01%48.24%1,220.47%-13.57%99.10%-120.57%204.61%351.73%-84.33%-63.54%1,240.36%8.33%-89.06%196.79%299.98%-50.04%27.97%-61.49%212.31%-134.88%627.18%-506.96%85.32%13.82%35.66%105.58%1,169.48%1.72%13.58%-61.25%-13.57%-57.09%1,301.28%-260.28%168.74%-235.81%20.86%69.96%2.09%25.64%-209.37%67.10%550.29%214.99%193.13%-114.64%-305.57%30.37%100.12%57,003.85%-236.63%88.88%182.86%-122.46%1,398.27%824.11%-41.67%-144.60%109.85%-2,001.84%89.21%-1,050.65%88.92%426.72%
Net Income Growth (1y) 42.68%10.08%17.50%10.83%30.80%10.89%4.45%11.28%5.48%11.37%14.11%10.15%5.22%6.58%-0.28%3.85%6.01%14.16%-39.98%-0.03%-0.53%-15.21%71.05%-1.19%18.03%27.64%17.98%50.04%27.08%24.91%-26.89%29.57%27.25%32.19%123.76%14.79%15.66%16.76%5.68%8.91%18.53%34.44%93.23%82.64%35.98%19.72%-6.97%-5.05%-34.86%3.29%5.80%10.36%69.90%17.29%12.96%10.06%-9.34%9.71%11.12%3.01%44.61%17.94%
Net Income Growth (3y) 25.33%10.78%11.88%10.75%13.23%9.59%5.92%8.37%5.57%10.66%-11.94%4.57%3.52%1.04%0.79%0.85%7.57%7.30%6.60%14.02%14.27%10.57%13.84%24.31%24.05%28.21%24.51%30.68%23.21%24.46%20.02%17.44%20.38%27.55%65.94%31.68%23.07%23.41%23.85%23.61%1.64%18.46%23.90%24.15%14.60%13.20%3.60%4.86%0.11%9.95%9.92%7.75%30.60%14.92%
Net Income Growth (5y) 17.03%10.59%-3.47%7.12%8.89%4.96%4.06%4.69%6.67%7.96%6.63%11.14%10.72%10.46%-2.46%14.80%15.01%15.33%14.66%17.13%17.04%15.85%28.39%19.15%21.21%27.03%31.56%34.73%24.69%25.42%25.46%22.94%9.09%20.74%35.08%19.06%15.59%17.89%17.82%18.06%10.09%16.43%19.01%16.75%14.56%13.42%
Net Income (QoQ) 20.96%-1.82%6.68%12.62%-6.67%4.80%0.62%32.91%-20.88%-1.29%7.20%25.99%-16.46%1.14%3.48%20.35%-15.38%-5.37%7.76%22.86%-8.88%-50.25%79.48%22.24%-22.32%0.36%3.68%46.02%-16.00%-7.23%31.86%23.67%-17.44%-45.70%133.68%21.46%-14.23%-8.09%19.88%22.39%-13.42%-16.81%23.54%33.20%-1.80%19.57%16.76%-0.82%-13.54%-7.08%19.16%-31.96%37.10%-4.83%24.30%4.76%-5.35%-8.34%21.11%-13.70%14.53%-7.17%12.27%21.14%-6.59%
Net Income towards Common Stockholders Growth (1y) 42.61%9.96%17.39%10.83%30.86%11.01%4.58%11.28%5.48%11.37%14.11%10.15%5.22%6.58%-0.28%3.85%6.01%14.16%-39.98%-0.03%-0.53%-15.21%71.05%-1.19%18.03%27.64%17.98%50.04%27.08%24.91%-27.39%29.57%26.92%31.85%124.58%14.45%15.68%16.74%5.61%8.86%18.47%34.32%93.20%82.60%35.87%20.16%-6.59%-4.71%-34.61%3.29%5.80%10.36%69.90%17.29%12.96%10.06%-9.34%9.71%11.12%3.01%44.61%17.94%
Net Income towards Common Stockholders Growth (3y) 25.33%10.78%11.89%10.75%13.25%9.63%5.97%8.37%5.57%10.66%-11.94%4.57%3.52%1.04%0.79%0.85%7.57%7.30%6.60%14.02%14.27%10.57%13.58%24.31%23.94%28.10%24.37%30.55%23.11%24.35%19.86%17.31%20.26%27.39%66.10%31.52%23.02%23.51%23.99%23.73%1.72%18.57%24.06%24.29%14.71%13.34%3.74%4.99%0.24%9.95%9.92%7.75%30.60%14.92%
Net Income towards Common Stockholders Growth (5y) 17.03%10.59%-3.46%7.12%8.90%4.99%4.09%4.69%6.67%7.96%6.63%11.14%10.72%10.46%-2.59%14.80%14.96%15.27%14.58%17.06%16.98%15.78%28.29%19.07%21.14%26.94%31.46%34.63%24.60%25.42%25.46%22.94%9.09%20.74%35.27%19.06%15.65%17.95%17.90%18.13%10.15%16.49%19.10%16.83%14.63%13.50%
Net Income towards Common Stockholders (QoQ) 20.96%-1.86%6.71%12.57%-6.73%4.78%0.75%32.91%-20.88%-1.29%7.20%25.99%-16.46%1.14%3.48%20.35%-15.38%-5.37%7.76%22.86%-8.88%-50.25%79.48%22.24%-22.32%0.36%3.68%46.02%-16.00%-7.23%31.86%23.67%-17.44%-46.07%135.30%21.15%-14.23%-8.15%19.91%22.46%-13.45%-16.90%23.60%33.27%-1.87%19.53%16.81%-0.84%-13.21%-7.08%19.16%-31.96%37.10%-4.83%24.30%4.76%-5.35%-8.34%21.11%-13.70%14.53%-7.17%12.27%21.14%-6.59%
Net Margin Growth (1y) 218.0069.00136.0021.00210.00-7.00-44.0012.00-2.0080.00120.0089.003.00-8.00-136.00-57.00-64.009.00-484.00-76.00-90.00-272.00373.00-116.0063.00171.0072.00392.00238.00174.00-431.00169.00188.00271.00803.00113.00156.0089.00-65.002.00308.00227.00927.00838.00113.00142.00-385.00-299.00-910.00-12.0046.0059.00843.00168.0079.0066.00-351.0069.00108.00-13.00624.0098.00
Net Margin Growth (3y) 426.00142.00212.00121.00211.0065.00-59.0043.00-63.0081.00-500.00-45.00-151.00-271.00-246.00-249.00-91.00-91.00-39.00201.00211.0073.0014.00446.00489.00616.00444.00675.00582.00534.00307.00285.00652.00586.001,666.00953.00577.00457.00477.00541.00-489.00357.00589.00598.0046.00298.00-259.00-174.00-417.00225.00233.00112.001,116.00335.00
Net Margin Growth (5y) 365.00143.00-408.00-12.0057.00-198.00-170.00-148.00-90.00-20.00-55.00232.00149.0074.00-606.00313.00335.00354.00333.00484.00555.00433.00752.00562.00953.00931.001,306.001,515.001,003.00902.00850.00824.00-144.00716.001,327.00714.00510.00614.00603.00666.004.00594.00775.00651.00320.00465.00
Net Margin (QoQ) 114.00-72.0085.0091.00-35.00-6.00-30.00280.00-252.00-42.0025.00267.00-170.00-2.00-6.00181.00-181.00-130.0072.00174.00-107.00-623.00480.00160.00-289.0022.00-8.00338.00-181.00-77.00312.00183.00-245.00-682.00913.00202.00-162.00-150.00223.00245.00-229.00-303.00290.00550.00-310.00397.00200.00-174.00-282.00-130.00287.00-785.00616.00-71.00299.00-2.00-58.00-161.00286.00-418.00361.00-122.00166.00219.00-165.00
Operating Income Growth (1y) 42.65%12.69%15.08%10.54%30.02%12.61%8.85%12.84%6.34%12.15%14.70%1.29%3.89%4.09%-3.31%14.48%5.66%10.24%-43.25%3.94%6.11%-0.41%92.27%1.36%17.96%23.04%25.28%25.00%17.67%13.51%16.68%22.55%18.79%16.87%17.93%17.78%12.83%19.13%0.25%8.40%17.64%22.93%60.07%71.57%34.16%31.48%7.62%0.29%-30.93%8.35%13.72%12.91%65.38%12.44%8.29%6.62%-10.92%10.39%6.68%5.88%41.41%16.77%
Operating Income Growth (3y) 25.41%12.48%12.84%8.11%12.83%9.55%6.48%9.38%5.29%8.77%-14.30%6.42%5.21%4.55%1.80%6.44%9.76%10.54%10.98%9.61%13.77%11.63%41.12%15.80%18.14%17.74%19.90%21.74%16.40%16.48%11.32%16.09%16.39%19.62%23.69%29.87%21.21%24.41%19.97%23.10%2.92%20.54%25.13%24.78%15.29%17.01%9.84%6.48%0.58%10.38%9.52%8.42%27.72%13.17%
Operating Income Growth (5y) 16.70%10.31%-4.65%8.50%10.00%7.61%5.66%6.63%7.88%9.54%8.68%8.84%10.08%9.80%9.05%13.06%13.07%12.37%13.47%13.71%14.57%14.13%27.14%14.67%16.96%19.04%22.57%27.40%20.01%20.63%18.90%21.91%7.88%19.51%18.29%19.92%15.26%18.59%16.29%17.56%9.94%16.80%17.74%17.01%14.06%15.60%
Operating Income (QoQ) 14.99%-0.13%9.70%13.23%-9.16%1.99%5.37%33.19%-21.32%-1.42%9.24%25.51%-17.02%0.82%-3.53%28.72%-16.86%-6.35%14.22%18.81%-13.25%-51.79%109.20%21.29%-18.58%-6.93%10.29%41.15%-15.08%-5.24%10.04%32.87%-18.07%-2.59%15.58%28.79%-19.40%-1.71%15.42%23.39%-14.90%-17.29%24.82%33.90%-11.07%7.70%33.78%4.70%-12.84%-11.85%24.68%-27.90%36.73%-7.48%23.78%5.62%-7.04%-10.89%21.87%-11.76%15.20%-13.89%20.96%17.85%-4.88%
Operating Margin Growth (1y) 322.00142.00157.0026.00295.0016.0010.0043.0016.00130.00185.00-30.00-25.00-58.00-253.00102.00-101.00-53.00-743.00-41.003.00-113.00685.00-136.0096.00204.00218.00229.00176.0068.0040.00106.0099.00110.00167.00209.00142.00158.00-190.00-7.00382.0071.00658.00880.00107.00407.00-81.00-215.00-1057.00121.00247.00146.001,058.0098.00-13.00-14.00-510.00108.0021.0069.00734.0095.00
Operating Margin Growth (3y) 633.00288.00352.0039.00286.0088.00-58.00116.00-110.0018.00-811.0031.00-123.00-225.00-311.00-75.00-1.0037.00160.0052.00275.00159.00944.00199.00371.00382.00425.00544.00417.00336.0018.00308.00623.00340.00635.001,081.00631.00637.00387.00657.00-568.00599.00824.00811.00107.00626.00153.00-83.00-510.00327.00256.00202.001,282.00302.00
Operating Margin Growth (5y) 507.00176.00-644.00100.00188.00-78.00-116.00-62.00-11.00109.0092.00124.00149.0047.00-52.00260.00273.00216.00367.00367.00516.00427.00921.00401.00895.00612.00893.001,417.00906.00815.00594.00972.00-327.00868.00801.001,012.00631.00855.00621.00790.00-21.00805.00832.00866.00332.00830.00
Operating Margin (QoQ) 80.00-73.00170.00145.00-101.00-57.0039.00414.00-379.00-64.0072.00387.00-265.00-9.00-143.00391.00-298.00-204.00213.00189.00-251.00-893.00915.00233.00-367.00-95.0093.00465.00-259.00-81.00104.00412.00-367.00-109.00170.00404.00-356.00-52.00212.00338.00-340.00-400.00394.00727.00-650.00186.00617.00-46.00-350.00-302.00482.00-888.00828.00-175.00381.0023.00-132.00-286.00380.00-472.00487.00-373.00428.00192.00-152.00
Profit After Tax Growth (1y) 42.66%10.01%17.47%10.86%30.82%10.99%4.51%11.28%5.47%11.29%14.06%10.10%5.22%6.62%-0.22%3.85%5.97%14.13%-39.99%0.02%-0.53%-15.19%70.83%-1.23%18.08%27.66%18.08%49.98%27.02%24.90%-26.95%29.60%27.34%32.25%123.85%14.82%15.65%16.72%5.67%8.91%18.53%34.44%93.33%82.64%35.98%19.76%-6.97%-5.05%-34.86%3.25%5.80%10.36%69.90%17.29%12.96%10.06%-9.34%9.71%11.12%3.01%44.61%17.94%
Profit After Tax Growth (3y) 25.32%10.76%11.88%10.75%13.23%9.61%5.95%8.36%5.55%10.63%-11.93%4.57%3.51%1.05%0.76%0.85%7.57%7.31%6.58%14.00%14.26%10.58%13.80%24.28%24.07%28.23%24.53%30.68%23.21%24.46%20.00%17.46%20.41%27.55%65.99%31.69%23.07%23.40%23.87%23.61%1.64%18.46%23.92%24.15%14.60%13.20%3.60%4.86%0.11%9.94%9.92%7.75%30.60%14.92%
Profit After Tax Growth (5y) 17.02%10.58%-3.46%7.13%8.88%4.97%4.05%4.68%6.67%7.95%6.62%11.12%10.71%10.47%-2.47%14.80%15.02%15.34%14.64%17.13%17.05%15.86%28.37%19.14%21.23%27.04%31.59%34.73%24.70%25.42%25.46%22.96%9.11%20.74%35.10%19.07%15.59%17.88%17.83%18.06%10.09%16.43%19.02%16.75%14.56%13.42%
Profit After Tax (QoQ) 20.96%-1.82%6.67%12.62%-6.72%4.83%0.66%32.90%-20.86%-1.29%7.19%25.95%-16.49%1.17%3.47%20.36%-15.38%-5.32%7.69%22.82%-8.87%-50.21%79.48%22.14%-22.30%0.28%3.77%46.03%-15.99%-7.24%31.79%23.67%-17.39%-45.74%133.82%21.51%-14.21%-8.16%19.93%22.39%-13.42%-16.85%23.60%33.20%-1.80%19.57%16.76%-0.82%-13.51%-7.11%19.16%-31.96%37.10%-4.83%24.30%4.76%-5.35%-8.34%21.11%-13.70%14.53%-7.17%12.27%21.14%-6.59%
Property, Plant & Equipment (Net) Growth (1y) 0.89%6.84%6.61%7.46%6.99%4.96%8.31%13.10%16.97%20.82%18.36%14.70%11.23%7.59%6.40%7.96%9.78%13.72%9.82%9.70%10.71%6.48%9.16%7.33%5.31%5.07%5.10%6.06%6.37%8.02%11.56%15.35%16.88%19.28%21.12%22.09%21.61%17.22%10.28%3.99%-0.40%-0.12%4.70%5.85%9.10%7.99%6.81%10.52%12.13%14.99%12.20%8.11%6.50%3.65%4.46%1.56%1.26%4.45%3.02%
Property, Plant & Equipment (Net) Growth (3y) 7.03%10.65%10.97%11.71%11.66%10.91%10.90%11.88%12.62%13.91%11.41%10.75%10.57%9.21%8.45%8.32%8.58%8.36%8.01%7.69%7.44%6.52%8.57%9.50%9.40%10.62%12.40%14.31%14.77%14.73%14.22%13.56%12.28%11.78%11.83%10.36%9.74%8.13%7.24%6.75%6.81%7.44%7.86%8.15%9.22%8.77%7.77%6.66%6.54%7.57%6.48%
Property, Plant & Equipment (Net) Growth (5y) 8.71%10.63%9.81%10.55%11.09%10.56%10.33%10.52%10.74%10.58%9.67%9.11%8.65%8.14%8.38%9.23%9.74%10.39%11.23%11.95%12.01%11.06%11.32%10.76%9.66%9.65%10.40%10.46%10.44%10.25%10.75%11.37%11.61%11.64%10.88%9.94%9.55%8.55%7.65%5.96%5.61%6.07%6.19%
Property, Plant & Equipment (Net) (QoQ) 1.98%0.56%0.51%3.66%1.76%1.36%0.07%1.68%5.01%5.84%3.49%5.03%2.88%2.57%0.36%1.59%1.74%4.07%2.06%5.23%-1.75%3.96%3.00%1.21%0.72%2.22%1.07%0.98%0.75%3.15%1.36%2.54%4.05%6.66%2.71%4.65%5.66%7.50%2.31%0.87%-0.59%1.38%-2.02%1.16%4.20%2.49%0.99%0.13%3.06%6.05%2.46%2.68%0.56%2.19%0.93%-0.08%1.35%-0.64%0.63%3.07%-0.03%
Return on Assets Growth (1y) 1.000.000.00-1.00-1.000.000.000.000.00-1.00-1.00-1.000.00-2.00-2.00-3.00-4.00-1.000.001.003.002.003.003.002.001.002.004.005.009.006.003.003.00-1.00-1.000.000.003.006.007.007.004.000.00-5.00-6.00-6.00-4.002.002.001.001.00-3.00-2.000.001.005.005.00
Return on Assets Growth (3y) 0.00-1.00-1.00-2.00-1.00-3.00-3.00-3.00-4.00-3.00-3.00-3.00-2.00-1.001.001.001.002.005.008.0010.0011.0011.0010.0010.009.008.008.008.0011.0011.0010.0010.006.005.002.001.001.002.004.003.000.00-3.00-6.00-6.00-4.00-2.005.005.00
Return on Assets Growth (5y) -4.00-3.00-3.00-3.00-2.00-2.000.001.001.00-1.002.004.006.009.009.009.009.0010.0011.0011.0013.0014.0016.0017.0017.0016.0013.009.009.0010.007.007.006.002.002.001.001.003.004.006.006.00
Return on Assets (QoQ) 0.000.001.000.00-1.000.000.000.000.000.000.000.000.000.000.000.00-2.00-1.000.00-1.001.000.001.001.000.001.001.000.00-1.002.003.001.003.000.000.000.000.000.000.001.002.002.002.001.00-1.00-2.00-4.000.000.000.003.000.00-1.000.00-1.001.001.001.003.000.00
Return on Capital Employed Growth (1y) 3.008.007.003.001.00-4.00-1.006.008.00-2.00-1.00-3.00-2.0014.006.00-2.00-3.00-2.007.008.004.0012.0010.0016.0015.000.00-10.00-1.001.004.005.00-14.00-12.00-12.000.00-6.00-7.00-8.00-8.007.0010.0013.0013.009.009.005.00-6.00-6.00-7.00-12.00-7.00-6.00-7.001.007.0013.0015.00
Return on Capital Employed Growth (3y) 12.002.005.006.007.008.004.001.003.0010.0011.003.000.0024.0022.0023.0017.0010.007.0024.0020.0015.005.001.004.00-8.00-4.00-21.00-18.00-16.00-3.00-13.00-9.00-7.005.0011.0011.0010.00-1.0011.0011.006.000.00-3.00-5.00-7.00-6.002.001.00
Return on Capital Employed Growth (5y) 7.0014.0017.0012.008.0018.0020.0026.0022.0022.0011.0019.0015.0027.0018.007.006.001.0012.003.001.00-5.00-3.002.007.00-4.001.00-5.000.002.004.00-10.00-8.00-14.00-8.00-1.00-3.00-2.00-2.0018.0020.00
Return on Capital Employed (QoQ) 0.00-1.003.001.005.00-2.00-2.000.000.001.006.001.00-10.001.004.002.007.00-7.00-4.002.007.002.00-2.00-3.0015.000.004.00-3.00-1.00-10.0013.00-2.002.00-8.00-7.001.002.004.00-13.00-1.001.003.003.002.005.004.00-1.001.001.00-7.00-1.000.00-4.00-2.000.00-1.003.004.007.001.00
Return on Equity Growth (1y) 1.004.005.003.002.000.00-1.002.006.007.008.009.0024.0069.00203.00812.00-1203.00-418.00-483.00-1341.002,069.00-522.00-26.00161.00-1335.00320.00-281.00-351.00-1141.00-6602.002,381.001,044.001,778.007,340.00-1525.00-123.00-87.00-116.00-205.00-141.00-39.00-5.0010.0021.0043.0022.00-14.00-39.00-75.00-64.00-40.00-28.00-15.00-5.002.0014.0014.00
Return on Equity Growth (3y) 9.0010.0012.0014.0032.0076.00210.00823.00-1174.00-341.00-271.00-520.00889.00-870.00-306.00-368.00-469.00-619.00-790.00-1531.00-407.00-6803.002,073.00854.00-698.001,059.00575.00570.00550.00622.00651.00779.001,652.007,218.00-1720.00-244.00-82.00-100.00-209.00-160.00-71.00-48.00-44.00-47.00-47.00-48.00-52.00-53.00-76.00
Return on Equity Growth (5y) -1170.00-338.00-267.00-515.00897.00-863.00-299.00-357.00-440.00-542.00-579.00-710.00-1586.00-7151.001,794.00325.00168.00120.0066.00-611.001,284.00421.00344.00589.00-823.00937.00379.00449.00555.00639.00647.00761.001,620.007,176.00-1774.00-311.00-172.00-170.00-247.00-173.00-71.00
Return on Equity (QoQ) 0.000.001.001.002.001.00-1.000.000.000.003.003.001.001.003.0018.0046.00135.00612.00-1997.00832.0070.00-246.001,413.00-1758.00565.00-59.00-83.00-103.00-36.00-129.00-873.00-5564.008,946.00-1466.00-139.00-1.0081.00-64.00-102.00-31.00-7.00-1.000.002.007.0011.0022.00-18.00-29.00-15.00-13.00-8.00-4.00-3.000.001.004.009.000.00
Return on Invested Capital Growth (1y) 1.001.000.00-1.00-1.000.000.000.000.001.003.003.008.008.007.0012.009.0012.0010.004.005.004.008.006.005.002.0019.0041.0040.0033.0017.0018.0017.00-11.00-22.00-8.0013.00-9.00-3.00-9.00-27.005.00-1.00-24.00-28.00-8.001.003.00-5.00-10.00-15.00-21.00-12.00-3.001.006.004.00
Return on Invested Capital Growth (3y) 0.001.003.002.007.009.0010.0016.0017.0021.0020.0020.0022.0024.0024.0023.0019.0018.0036.0052.0050.0038.0043.0065.0062.0023.0014.0051.0071.0012.00-8.001.004.00-16.00-25.00-40.00-41.00-12.00-3.00-30.00-59.00-13.00-15.00-41.00-44.00-21.00-13.00-12.00-12.00
Return on Invested Capital Growth (5y) 17.0022.0020.0019.0021.0025.0027.0026.0027.0027.0046.0067.0067.0058.0060.0082.0076.0039.0032.0062.0081.0018.0019.0048.0049.0019.0010.0018.0016.009.00-8.00-20.00-28.00-34.00-40.00-58.00-57.00-25.00-17.00-45.00-66.00
Return on Invested Capital (QoQ) 0.000.001.000.000.00-1.000.000.000.000.000.000.002.002.000.005.002.001.005.002.005.00-2.000.002.003.002.00-1.001.000.0019.0020.000.00-7.004.0022.00-1.00-36.00-6.0035.0020.00-58.00-1.0029.003.00-27.00-6.006.00-1.00-7.002.009.00-9.00-12.00-2.003.000.00-3.002.007.00-1.00
Return on Sales Growth (1y) 1.001.001.000.000.000.000.001.001.001.000.000.00-1.00-1.00-1.00-1.00-1.00-2.00-2.000.000.000.001.001.002.002.002.001.000.000.001.004.003.003.003.001.000.001.001.004.006.005.005.002.00-1.00-4.00-4.00-3.00-2.002.003.003.003.000.000.000.00-1.002.002.00
Return on Sales Growth (3y) 2.002.002.001.001.000.000.00-1.00-1.00-1.00-2.00-2.00-2.00-2.00-2.00-1.000.001.001.001.002.003.004.005.006.006.006.005.004.004.005.008.0010.009.009.006.005.002.002.002.003.004.004.002.000.00-2.00-2.000.000.004.005.00
Return on Sales Growth (5y) 0.000.00-1.00-1.00-1.00-1.00-1.00-1.000.001.001.000.000.000.001.003.004.004.005.006.006.007.008.0010.0012.0012.0012.0011.009.006.005.007.007.008.008.006.006.005.005.005.005.006.005.00
Return on Sales (QoQ) 1.000.000.000.001.000.000.000.000.000.000.000.000.000.000.000.000.000.00-1.000.000.00-1.001.000.000.000.000.001.001.000.00-1.001.001.001.002.000.000.000.000.000.001.001.002.002.000.000.00-1.00-1.00-2.000.000.000.002.000.000.000.00-1.000.000.000.002.000.00
Revenue Growth (1y) 19.04%4.06%4.96%8.99%12.92%11.62%8.26%10.25%5.60%4.82%4.02%2.92%5.05%7.23%10.81%8.46%10.65%13.37%-0.60%6.18%5.95%5.96%13.56%9.17%12.88%10.32%10.84%10.65%9.08%9.74%14.25%16.37%14.11%10.87%8.55%7.14%6.78%10.97%10.20%8.73%2.82%19.24%19.08%24.17%29.57%12.28%11.12%7.57%4.16%3.85%3.43%7.61%9.65%8.78%8.81%7.10%6.35%6.56%5.84%3.56%10.55%13.29%
Revenue Growth (3y) 12.39%6.78%5.73%7.34%7.80%7.86%7.66%7.17%7.07%8.42%4.64%5.83%7.19%8.81%7.75%7.93%9.79%9.84%7.75%8.65%9.27%8.66%12.87%12.02%12.00%10.31%11.19%11.32%9.95%10.53%10.98%10.67%7.80%13.63%12.52%13.09%12.47%14.11%13.40%13.24%11.54%11.61%11.02%12.85%13.96%8.25%7.74%7.42%6.70%6.38%6.01%6.07%8.84%9.51%
Revenue Growth (5y) 10.53%8.16%5.42%7.33%7.99%8.55%7.09%7.37%7.98%8.30%7.60%7.44%8.68%9.29%9.63%10.11%10.50%10.02%9.18%9.85%9.71%9.56%11.46%10.37%9.06%12.17%12.52%13.25%12.11%12.57%12.58%12.61%11.08%11.34%10.36%10.86%10.20%10.91%10.41%10.85%10.11%10.02%9.53%9.77%11.72%8.90%
Revenue (QoQ) 9.59%4.33%-0.67%4.83%-4.21%5.24%3.14%8.61%-5.32%2.08%5.04%4.02%-6.01%1.29%3.93%6.17%-4.05%4.66%1.73%8.31%-1.69%-8.23%8.67%8.07%-1.68%-1.65%4.47%11.74%-3.91%-1.18%4.29%10.16%-3.33%2.88%6.23%8.02%-6.08%0.72%4.85%7.65%-2.39%0.02%3.45%1.80%13.21%-0.12%7.87%6.23%-1.90%-1.15%4.43%2.87%-2.19%-1.56%8.64%4.83%-2.98%-1.52%6.93%4.10%-2.79%-2.18%4.63%11.12%-0.38%
Share-based Compensation Growth (1y) 9.53%25.27%18.57%8.53%25.46%15.08%-3.93%9.25%0.40%6.73%3.68%7.66%3.61%0.14%4.03%13.30%11.69%8.47%13.24%5.90%10.23%10.53%5.80%0.30%-0.47%-4.96%14.89%19.88%19.75%18.17%5.39%6.53%8.13%7.89%6.28%7.92%42.37%168.24%15.00%13.03%-15.59%-52.31%21.84%23.60%20.22%22.28%25.89%28.36%35.87%36.71%24.68%24.19%17.58%14.64%3.37%2.32%4.56%-6.34%1.49%-5.50%-9.33%
Share-based Compensation Growth (3y) 11.32%15.44%5.70%8.48%9.28%7.14%1.19%10.04%5.13%5.05%6.89%8.91%8.45%6.28%7.62%6.37%7.01%4.45%11.24%8.39%9.52%7.47%8.61%8.60%8.82%6.61%8.77%11.29%22.62%50.66%8.80%9.13%9.13%11.34%14.19%14.67%13.05%16.09%20.83%21.49%11.30%-7.27%24.13%25.36%24.30%24.21%17.51%17.71%18.65%13.65%9.36%6.29%3.69%
Share-based Compensation Growth (5y) 9.81%10.82%6.83%8.90%9.95%8.08%4.42%7.20%4.98%4.02%8.22%9.21%8.74%6.16%8.58%8.98%9.67%7.75%9.05%7.92%15.13%29.15%9.38%9.34%9.14%9.16%12.51%14.00%13.35%14.81%14.59%15.57%16.25%18.20%18.51%19.17%18.21%19.65%17.85%17.91%11.13%-3.06%14.94%13.76%12.73%
Share-based Compensation (QoQ) -4.61%20.55%-2.57%-2.24%9.11%14.10%-10.82%13.01%0.08%-4.75%1.42%3.86%6.38%-7.47%5.32%-0.05%2.81%-3.88%14.70%-1.46%-0.15%0.35%7.27%2.57%0.12%-3.94%1.69%1.78%-4.40%16.12%6.10%1.67%-5.66%3.56%7.25%3.19%-5.87%2.01%8.90%36.14%77.35%-56.27%7.04%1.67%0.20%11.73%8.59%-1.11%1.92%15.03%10.71%4.67%2.56%4.90%10.28%-0.90%-0.01%-5.41%9.16%1.27%-10.43%2.50%1.64%-2.83%
Shareholder's Equity Growth (1y) 11.60%16.12%7.19%-6.04%-5.03%-3.10%5.39%17.91%11.36%-6.84%-13.38%-18.55%-18.86%-17.59%-57.10%-77.31%-93.35%-98.11%-116.95%-171.43%-316.91%-201.02%241.38%-28.83%-0.23%-899.48%-188.43%50.24%33.50%52.36%97.19%82.85%205.27%517.12%14,951.43%2,025.97%108.32%59.37%117.60%255.85%551.00%173.67%71.26%9.04%-9.05%-38.92%-36.99%-11.78%31.46%139.35%172.57%143.87%86.53%44.47%24.71%7.46%-7.71%-7.68%-3.51%
Shareholder's Equity Growth (3y) 7.33%1.58%-0.72%-3.37%-4.97%-9.39%-26.84%-39.82%-60.83%-75.62%-27.30%-28.71%-28.40%-26.32%-53.16%-30.23%-28.96%-29.87%-30.29%-34.95%-51.04%-89.54%67.26%52.10%39.28%179.61%54.48%53.87%51.23%72.88%122.88%139.59%153.43%172.31%722.02%324.94%131.05%38.63%32.91%50.71%98.18%58.75%43.28%32.87%30.65%28.30%28.90%32.23%31.29%47.24%48.58%
Shareholder's Equity Growth (5y) -25.56%-56.10%-15.68%-16.50%-16.26%-15.03%-37.70%-17.09%-16.33%-16.50%-15.76%-15.83%-15.75%-15.72%-14.90%-15.07%-36.75%-17.65%-2.45%8.62%25.96%99.97%67.90%56.98%63.03%145.19%68.89%52.97%60.45%48.79%63.80%67.81%80.33%95.55%294.25%176.90%97.76%55.91%51.50%55.09%68.04%39.78%28.76%
Shareholder's Equity (QoQ) 4.27%5.05%3.94%1.99%-3.75%-7.91%5.06%4.07%4.68%3.03%-0.78%-12.94%-2.67%-3.12%-1.15%-11.58%-49.34%-48.76%-71.02%-74.91%-554.82%-115.97%11.99%88.31%736.56%-296.80%31.53%-16.53%43.68%-10.74%8.49%16.53%96.68%-576.41%661.79%230.73%18.17%-12.28%-39.24%153.02%61.34%43.45%11.16%6.37%0.97%-8.67%-7.27%-28.57%4.16%27.89%38.17%30.05%18.61%14.42%5.68%0.72%2.39%-1.41%-9.23%0.75%7.02%
Tax Rate Growth (1y) 0.00150.00-157.00-20.00-7.00125.00262.0055.0050.0063.0074.00-551.00-111.00-228.00-338.00502.00-169.00-561.00-1479.00-82.00112.00825.001,265.0019.0041.00-102.00635.00-1209.00-517.00-736.002,521.00-425.00-461.00-888.00-3734.00344.00-136.00353.00-341.0052.00-54.00-729.00-1516.00-331.0057.00924.001,378.00477.00334.00274.00406.0036.00-128.00-196.00-40.0024.00-5.00133.00-314.00147.00-266.00-175.00
Tax Rate Growth (3y) 44.00339.00179.00-516.00-68.00-40.00-2.006.00-231.00-726.00-1743.00-131.00-168.0036.00-552.00439.00-16.00162.00421.00-1272.00-364.00-13.004,421.00-1615.00-938.00-1726.00-579.00-1289.00-1115.00-1271.00-1554.00-29.00-652.00-1264.00-5591.0066.00-134.00548.00-479.00198.00337.00469.00268.00182.00263.001,002.001,744.00536.00201.00211.0052.00206.00-399.00-239.00
Tax Rate Growth (5y) -237.00-450.00-1638.00-96.00-125.00224.00-216.00-57.00-78.00-3.00157.00-1321.00-645.00-802.002,604.00-1195.00-995.00-1462.00-793.00-1353.00-962.00-548.00346.00-1218.00-1128.00-2102.00-2435.00-1568.00-1112.00-1076.00-1693.00118.00-261.00-66.00-3807.00578.0073.00626.00-112.00258.00204.00406.00-86.00352.00-8.00960.00
Tax Rate (QoQ) -345.00145.00188.0012.00-195.00-162.00324.0025.00-63.00-26.00118.0020.00-49.00-15.00-506.00459.00-166.00-125.00333.00-212.00-558.00-1043.001,730.00-18.00155.00-603.00484.004.0012.00134.00-1359.00696.00-207.003,391.00-4305.00660.00-634.00545.00-227.00179.00-144.00-149.00166.0073.00-819.00-936.001,351.00460.0048.00-482.00451.00318.00-12.00-350.0080.00154.00-80.00-194.00143.00125.0058.00-641.00604.00-287.00148.00
Total Debt Growth (1y) 7.59%-1.60%20.98%85.40%97.45%81.55%49.15%-13.08%1.90%49.74%70.17%100.27%78.10%44.96%82.24%110.36%125.66%105.42%57.52%30.15%16.44%5.38%-4.81%2.91%3.59%12.88%18.70%4.73%-19.70%-20.29%-21.19%-20.68%2.93%-8.47%-8.93%-1.26%13.18%7.26%-2.47%-8.02%-23.68%-11.37%-5.57%-6.42%29.84%52.36%63.40%11.08%-19.35%-31.34%-37.67%-7.57%-7.99%-18.18%-10.83%-19.83%-11.65%32.79%7.11%
Total Debt Growth (3y) 20.14%38.82%45.35%47.78%53.03%57.95%66.62%54.14%59.99%64.59%69.68%76.34%67.26%46.40%39.81%41.24%39.62%34.69%21.19%11.94%-1.06%-1.76%-3.79%-5.09%-5.04%-6.26%-5.20%-6.39%-2.20%-7.85%-11.21%-10.36%-3.84%-4.53%-5.69%-5.27%3.89%13.14%14.60%-1.48%-7.20%-2.49%-1.29%-1.32%-1.23%-5.05%-3.16%-6.28%-13.13%-9.30%-15.87%
Total Debt Growth (5y) 48.84%51.44%54.54%54.62%56.59%53.53%47.31%37.44%37.64%39.61%40.73%42.66%31.23%23.07%20.65%18.54%17.61%12.26%5.02%1.90%2.44%-1.42%-4.58%-4.94%-5.86%-4.78%-4.73%-6.72%-1.51%1.11%1.55%-5.62%-1.42%-1.86%-3.10%-2.69%-3.61%-4.04%-3.51%-6.66%-8.27%0.15%-1.68%
Total Debt (QoQ) -5.93%2.21%-1.99%4.42%15.66%56.63%4.38%-4.00%-4.98%-8.72%22.38%41.07%7.99%7.42%8.83%14.82%35.77%24.00%16.74%4.52%4.11%2.45%4.44%-5.41%-5.95%10.76%5.13%3.08%-1.11%-2.27%-19.39%2.32%-2.23%-1.64%4.60%-9.01%-2.73%6.64%19.90%-13.77%-11.54%0.57%-0.52%0.15%-5.75%-0.33%38.01%17.52%1.07%-32.24%0.21%0.05%-8.24%0.47%-0.24%-11.03%0.00%-9.68%9.93%33.73%-19.34%