Carmax Growth Metrics (2009-2025) | KMX

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics May2009 Aug2009 Nov2009 Feb2010 May2010 Aug2010 Nov2010 Feb2011 May2011 Aug2011 Nov2011 Feb2012 May2012 Aug2012 Nov2012 Feb2013 May2013 Aug2013 Nov2013 Feb2014 May2014 Aug2014 Nov2014 Feb2015 May2015 Aug2015 Nov2015 Feb2016 May2016 Aug2016 Nov2016 Feb2017 May2017 Aug2017 Nov2017 Feb2018 May2018 Aug2018 Nov2018 Feb2019 May2019 Aug2019 Nov2019 Feb2020 May2020 Aug2020 Nov2020 Feb2021 May2021 Aug2021 Nov2021 Feb2022 May2022 Aug2022 Nov2022 Feb2023 May2023 Aug2023 Nov2023 Feb2024 May2024 Aug2024 Nov2024 Feb2025 May2025 Aug2025 Nov2025
Growth Ratios
Assets Growth (1y) 7.44%149.81%154.21%177.79%178.76%12.37%11.89%14.01%16.92%20.09%20.55%21.80%18.69%21.54%23.25%21.58%18.39%16.25%13.41%13.62%12.74%12.53%12.52%11.97%9.56%8.19%11.12%9.59%12.58%11.40%8.85%9.79%7.41%7.77%7.71%6.32%7.04%11.03%10.80%11.36%12.63%1.31%5.49%2.18%2.18%14.32%15.09%22.18%22.27%15.35%8.25%1.42%-0.59%2.37%3.13%4.76%3.87%1.04%-0.02%0.46%0.76%0.53%-0.79%-6.36%
Assets Growth (3y) 51.86%49.94%50.79%56.83%56.98%17.93%18.46%19.07%18.00%19.27%19.00%18.94%16.57%16.72%16.29%15.65%13.50%12.27%12.35%11.71%11.62%10.69%10.82%10.45%9.83%9.11%9.22%8.55%8.98%10.05%9.11%9.14%9.00%6.63%7.98%6.55%7.20%8.74%10.39%11.61%12.06%10.14%9.54%8.18%7.49%10.52%8.72%9.09%8.08%6.06%3.73%2.20%1.33%1.31%0.76%-0.49%
Assets Growth (5y) 37.53%36.64%36.81%39.74%38.86%16.49%16.23%16.52%15.20%15.61%16.07%15.60%14.34%13.89%13.72%13.23%12.08%11.18%10.70%10.23%9.84%10.17%10.19%9.79%9.82%7.88%8.77%7.80%8.30%9.07%9.54%10.17%10.10%9.84%9.42%8.43%8.41%8.71%8.48%8.11%7.76%6.68%6.27%5.91%5.39%6.52%4.97%4.08%
Assets (QoQ) 7.21%1.44%-6.84%6.05%149.28%3.22%1.80%6.42%0.48%2.78%3.73%9.15%3.20%3.18%4.80%6.36%5.68%4.62%3.38%3.57%3.77%2.07%3.58%2.76%3.58%2.06%3.07%0.55%2.28%4.83%1.65%3.29%1.21%2.43%2.53%1.06%1.54%2.37%1.21%1.75%5.32%2.16%1.72%2.90%-5.26%6.38%-1.48%2.91%5.99%7.10%4.59%2.98%0.00%0.50%-2.01%0.94%2.98%1.25%-0.46%0.09%0.17%0.20%0.00%0.39%-0.06%-1.12%-5.60%
Capital Expenditures Growth (1y) 118.69%261.67%-69.59%476.26%836.39%239.15%709.13%10.56%75.14%53.44%14.44%214.47%-23.80%-11.74%66.96%-5.10%91.90%27.74%-13.18%34.70%-27.16%10.66%5.77%-8.17%5.34%63.98%35.73%6.15%37.26%-18.52%-35.37%-28.24%-32.50%0.38%20.74%-0.34%-11.45%-0.94%1.08%7.80%34.89%-20.39%-68.47%-58.94%-50.94%-5.93%170.17%178.73%101.14%60.30%39.35%29.15%26.45%44.21%-33.02%26.30%6.43%-23.99%48.69%-12.44%16.16%31.59%20.38%9.87%
Capital Expenditures Growth (3y) 71.73%118.37%41.21%171.60%132.06%66.23%149.12%48.87%36.82%20.05%18.38%59.00%2.13%7.66%15.31%5.49%13.77%32.35%7.62%9.50%1.74%13.93%-2.47%-11.23%-0.81%10.28%1.93%-8.78%-6.39%-6.77%-7.61%-8.31%-6.93%-7.49%-27.26%-23.88%-16.32%-9.47%-4.86%7.25%10.00%6.28%5.88%13.91%7.66%29.56%36.11%65.66%39.37%20.67%11.54%12.61%16.06%12.98%6.23%6.71%
Capital Expenditures Growth (5y) 45.32%62.94%32.48%91.29%77.19%45.37%70.00%32.48%14.47%25.71%18.95%31.41%9.02%10.76%6.11%-2.21%6.41%13.65%-0.55%-1.25%-8.84%8.01%2.52%-5.55%3.12%1.13%-19.52%-19.60%-11.50%-9.51%-7.65%-2.48%-4.47%3.61%7.69%9.69%8.31%11.39%-4.28%15.01%12.37%5.64%3.40%10.32%9.06%16.81%35.18%34.33%
Capital Expenditures (QoQ) 73.95%453.06%-79.77%0.45%125.36%-33.60%283.42%63.22%-18.38%58.41%-47.61%158.56%-28.49%18.15%43.96%-37.35%-17.18%123.49%-18.17%26.70%-44.87%51.90%26.95%-31.49%-16.24%45.18%10.22%-21.41%30.39%20.17%-13.80%1.63%-22.60%-4.69%-4.29%-4.41%15.11%14.64%-21.00%-15.06%28.77%16.98%-15.75%6.28%-23.99%-53.67%9.71%27.01%45.73%33.05%13.18%-8.35%16.14%15.66%4.90%-10.26%32.45%-46.28%97.79%-24.37%-5.42%5.10%16.47%0.33%7.15%-3.85%6.31%
Cash & Equivalents Growth (1y) -87.00%-87.00%-60.77%-47.09%124.98%753.50%229.77%415.40%976.48%192.57%152.08%16.09%1.51%58.91%63.56%49.35%39.73%-26.62%-52.72%-71.44%-95.60%-33.92%-71.66%-82.44%35.46%-85.05%214.53%-28.89%917.15%633.60%27.92%1,540.22%5.02%11.85%10.73%9.68%10.32%11.13%7.98%7.47%9.16%37.25%47.21%7.44%3.20%-16.48%-19.81%12.16%10.41%-3.32%-6.54%24.64%-14.09%-4.68%0.29%-12.09%21.93%5.91%7.08%-10.61%-2.62%8.92%8.06%4.85%
Cash & Equivalents Growth (3y) 46.57%48.07%48.30%46.84%190.77%241.08%138.68%107.51%148.09%50.54%24.92%-20.88%-60.34%-8.32%-39.71%-57.84%-56.34%-58.30%-25.03%-67.08%-15.39%-10.18%4.47%27.00%143.68%7.05%64.55%133.88%127.56%108.92%15.22%168.40%8.14%19.49%20.74%8.19%7.51%8.40%8.42%9.00%7.54%3.49%3.33%14.52%-0.71%-8.36%-9.08%7.11%4.97%-0.81%0.12%-0.69%0.67%3.22%5.08%-6.25%
Cash & Equivalents Growth (5y) 34.89%30.50%20.32%6.19%8.60%80.65%12.74%-14.83%-1.88%-19.55%11.68%-42.69%-2.99%-3.31%-2.49%-2.66%-2.33%-9.87%-9.81%-8.49%-6.84%-2.07%6.39%19.28%77.11%13.35%47.92%71.35%67.73%59.90%12.54%87.70%7.58%6.62%5.69%12.10%3.35%3.26%3.62%7.25%5.43%2.27%3.45%3.37%3.05%-2.35%-2.76%2.87%
Cash & Equivalents (QoQ) 0.00%0.00%0.00%-87.00%0.00%201.80%34.86%-44.72%279.38%16.61%110.77%15.45%3.11%0.47%-2.93%0.96%61.40%3.41%-11.37%-5.54%-15.24%-33.37%-46.45%-85.46%1,173.99%-71.43%-66.81%12.14%40.60%501.11%-92.50%1,503.99%1.40%4.82%-3.79%2.70%8.00%3.76%-4.70%3.29%8.80%0.82%-5.15%4.92%36.79%8.14%-30.77%0.77%10.71%3.82%-3.17%-0.79%-3.06%0.36%29.14%-31.62%7.56%5.59%13.20%-5.16%-6.57%6.75%-5.50%3.32%4.50%5.91%-8.31%
Cash from Investing Activities Growth (1y) 77.88%179.99%-199.88%-317.04%-895.08%-1,009.44%-37.59%-165.16%-191.36%48.28%-136.85%-72.77%24.59%-127.79%-24.47%-4.31%-41.97%-102.35%12.23%-2.95%12.42%-3.14%-14.20%8.79%-10.15%-26.96%-35.64%-1.22%21.53%34.90%45.46%-2.06%16.51%-5.21%-19.50%7.18%9.87%-2.01%-2.46%-7.87%-115.84%24.43%70.58%61.76%95.40%2.96%-1,062.15%-76.48%-1,391.11%-56.85%65.85%-112.29%-17.63%-38.09%30.74%-30.66%-2.49%22.59%-46.14%8.94%-3.01%-33.36%-19.79%-4.79%
Cash from Investing Activities Growth (3y) -85.79%-55.53%-113.80%-167.33%-179.62%-133.40%-59.48%-68.44%-46.11%-33.59%-37.28%-22.88%2.12%-68.15%-7.65%0.69%-11.06%-38.38%-10.78%1.68%8.86%5.18%5.47%1.96%10.30%4.55%4.02%1.39%16.10%11.27%12.59%-0.72%-17.55%6.74%28.85%27.39%55.27%9.23%-51.87%10.04%-13.97%-4.77%-5.29%-12.73%6.91%-28.09%-40.08%-69.79%-161.95%-18.80%29.82%-36.18%-7.48%-12.55%-6.63%-7.63%
Cash from Investing Activities Growth (5y) -47.01%-76.94%-60.57%-82.99%-93.58%-89.38%-32.38%-35.02%-24.65%-25.57%-32.00%-11.37%4.12%-31.48%1.59%-0.24%2.14%-12.66%2.39%2.08%10.64%1.76%-0.68%1.16%-7.02%7.69%23.24%16.93%43.30%12.52%-17.95%7.16%-2.18%-4.30%-7.41%-7.48%-9.43%-10.13%3.70%-15.09%-12.28%-4.22%-3.39%-11.25%3.16%-16.76%-36.92%-36.11%
Cash from Investing Activities (QoQ) 65.49%-54.78%52.20%13.35%224.78%-680.28%33.53%-106.75%-14.04%12.21%-28.10%-127.19%79.76%-302.02%6.55%0.85%38.85%-119.67%21.69%-34.95%12.84%4.72%8.14%-14.81%-2.64%-5.49%26.63%-38.65%-18.31%-12.70%45.25%-7.48%1.85%5.58%-2.46%12.07%-23.68%-7.24%20.42%14.62%-39.98%-7.72%16.21%-70.84%50.99%58.07%-8.92%79.45%-933.94%-402.18%83.46%-73.63%-8.76%-9.33%-2.83%3.80%-27.68%45.16%-93.98%24.54%3.56%-3.52%-20.87%14.63%-24.86%7.02%-5.74%
Cash from Operations Growth (1y) 107.24%170.02%-331.35%-112.08%416.58%-55.22%-54.94%731.68%-535.45%-563.86%-69.01%-359.30%-307.63%32.84%-9.16%-7.61%57.01%-169.51%-22.31%-51.61%-52.90%156.22%11.09%14.70%244.31%-25.48%40.38%-2.09%-145.04%118.58%8.47%9.51%194.39%20.55%-8.67%101.37%-57.06%-81.29%-40.59%101.60%-345.55%2,792.43%-113.32%-383.31%-69.02%-108.95%-253.95%-3,160.05%-132.67%574.56%95.97%269.58%18.86%-134.90%341.74%-82.23%181.75%36.48%398.61%-111.11%-52.73%354.52%26.88%5,466.04%
Cash from Operations Growth (3y) -17.67%-13.30%-100.49%-58.47%-354.19%-50.30%-41.92%-160.25%-112.75%-118.25%-31.17%-84.01%-38.89%44.51%-5.88%-11.65%43.39%46.27%13.45%-9.70%0.21%42.86%21.42%7.63%37.74%25.23%15.99%26.26%-43.27%-21.00%-11.82%26.51%0.16%86.87%-48.26%57.27%-55.81%-35.44%-119.77%-473.07%-126.74%130.77%32.72%439.03%-47.22%-29.03%32.86%127.81%52.45%-1.70%35.47%67.77%32.26%-17.37%158.60%1.95%
Cash from Operations Growth (5y) -23.35%-21.36%-58.77%-39.22%-128.48%16.15%-25.46%-86.88%75.89%28.60%-3.65%-41.56%-11.73%29.61%8.32%-5.15%19.17%37.84%8.40%15.06%19.16%17.15%5.81%15.12%8.35%60.44%-12.20%40.91%-22.49%-26.79%-60.22%-18.14%-31.38%22.63%14.19%44.56%-39.93%-22.89%24.86%123.77%44.98%-36.42%41.49%-38.48%26.45%-24.85%33.14%127.23%
Cash from Operations (QoQ) -88.92%135.42%283.13%-97.17%1,726.21%-217.02%79.99%220.80%58.32%-504.87%181.58%-183.27%-68.65%-47.52%-25.16%-30.90%72.22%-139.79%-23.38%47.71%-74.20%-8.83%-52.94%47.27%164.06%-272.09%-46.73%189.22%-66.92%-237.68%-151.24%60.64%260.56%-157.65%-148.40%141.05%105.07%-151.97%103.12%1,190.81%-10.63%-490.40%104.48%-1,672.19%1,152.70%-128.79%94.05%-837.94%44.23%-1,038.19%45.24%33.06%213.74%-109.67%2,402.22%-132.03%51.08%167.01%69.21%47.38%-138.01%626.05%-103.77%726.83%104.64%162.23%59.53%
EBITDA Margin Growth (1y) 9,371.00322.00127.00253.00-72.0026.00-76.00-57.00-34.00-65.00-70.00-5.00-16.0014.0056.00-7.00-85.0025.00-7.0051.00133.00-19.0030.00-24.004.00-17.00-42.0038.0017.0074.005.00-56.00-123.00-75.00-40.0032.0081.005.00-5.00-103.00-15.00-380.00169.00118.00-119.00391.00-276.00-81.00-143.00-246.00-215.00-329.00-51.00100.0070.00109.00-57.00-120.0057.0078.0086.0095.00-37.00-149.00
EBITDA Margin Growth (3y) 9,265.00283.00-20.00191.00-121.00-25.00-90.00-69.00-134.00-26.00-20.0039.0033.0021.0080.0020.0052.00-11.00-19.0065.00155.0038.00-7.00-42.00-102.00-18.00-77.0014.00-25.005.00-40.00-127.00-57.00-450.00124.0047.00-53.0016.00-112.00-66.00-277.00-236.00-321.00-292.00-312.00244.00-420.00-301.00-251.00-266.00-88.00-142.00-22.0075.0089.0038.00
EBITDA Margin Growth (5y) 9,164.00322.0030.00235.00-73.00-18.00-66.00-42.003.00-62.00-32.0053.0054.0078.0043.002.00-54.00-11.00-53.0041.00113.00-31.00-52.00-113.00-36.00-393.0087.0029.00-159.0015.00-146.00-90.00-319.00-306.00-366.00-363.00-247.00-130.00-256.00-286.00-385.00-255.00-195.00-105.00-283.00219.00-401.00-372.00
EBITDA Margin (QoQ) 9,062.00251.00-283.00341.0013.0055.00-157.0016.00112.00-47.00-138.0040.0080.00-52.00-73.0029.00110.00-10.00-136.00-49.00220.00-42.00-79.0033.0068.007.00-133.0062.0047.00-18.00-53.0041.00104.00-87.00-114.00-27.00152.00-52.00-42.0023.0076.00-62.00-140.00110.00-288.00487.00-190.00-126.00221.00-179.004.00-188.00118.00-148.00-110.0090.00268.00-178.00-71.00-77.00206.00-2.00-50.00-68.00214.00-133.00-162.00
EBIT Growth (1y) 112.30%185.60%45.92%233.93%4.74%24.65%-4.65%-8.61%1.01%-9.28%-8.90%13.53%9.58%23.06%33.73%10.71%-16.45%19.24%9.35%33.52%68.22%3.04%15.02%-2.44%6.57%-0.83%-5.96%15.44%13.73%27.56%11.00%-4.70%-27.63%-9.10%-0.94%14.48%33.22%13.27%7.89%-19.36%10.40%-88.41%45.90%55.78%-28.48%1,164.65%-22.25%29.89%-33.07%-40.98%-70.52%-105.77%-57.66%17.79%56.21%451.76%-86.08%-40.47%34.96%92.59%981.66%52.61%-22.24%-91.48%
EBIT Growth (3y) 28.67%47.81%8.22%51.32%5.05%11.65%5.12%4.73%-2.58%10.01%10.03%18.84%15.48%14.78%18.92%12.98%14.41%6.81%5.76%14.57%26.80%9.24%6.28%2.39%-4.27%4.77%1.12%7.99%3.12%9.52%5.86%-4.18%2.10%-50.77%15.96%12.88%1.70%18.41%6.97%17.73%-19.15%-4.71%-30.59%-28.40%-41.26%106.40%-28.99%-35.88%-65.96%-25.48%-14.66%-26.88%-13.94%2.28%17.91%37.10%
EBIT Growth (5y) 16.21%36.50%13.13%38.64%10.25%11.32%7.88%8.39%10.64%6.35%7.58%13.58%13.29%13.85%11.91%9.67%4.27%7.16%5.40%10.41%14.47%6.06%5.11%-0.18%5.23%-31.49%10.23%9.61%-2.84%14.00%6.12%12.23%-12.62%-2.28%-18.60%-16.08%-21.50%2.91%-10.84%-19.83%-50.04%-9.51%-6.75%-4.58%-21.14%51.53%-17.78%-46.64%
EBIT Margin Growth (1y) 9,371.00322.00127.00253.00-72.0026.00-76.00-57.00-34.00-65.00-70.00-5.00-16.0014.0056.00-7.00-85.0025.00-7.0051.00133.00-19.0030.00-24.004.00-17.00-42.0038.0017.0074.005.00-56.00-123.00-75.00-40.0032.0081.005.00-5.00-103.00-15.00-380.00169.00118.00-119.00391.00-276.00-81.00-143.00-246.00-215.00-329.00-51.00100.0070.00109.00-57.00-120.0057.0078.0086.0095.00-37.00-149.00
EBIT Margin Growth (3y) 9,265.00283.00-20.00191.00-121.00-25.00-90.00-69.00-134.00-26.00-20.0039.0033.0021.0080.0020.0052.00-11.00-19.0065.00155.0038.00-7.00-42.00-102.00-18.00-77.0014.00-25.005.00-40.00-127.00-57.00-450.00124.0047.00-53.0016.00-112.00-66.00-277.00-236.00-321.00-292.00-312.00244.00-420.00-301.00-251.00-266.00-88.00-142.00-22.0075.0089.0038.00
EBIT Margin Growth (5y) 9,164.00322.0030.00235.00-73.00-18.00-66.00-42.003.00-62.00-32.0053.0054.0078.0043.002.00-54.00-11.00-53.0041.00113.00-31.00-52.00-113.00-36.00-393.0087.0029.00-159.0015.00-146.00-90.00-319.00-306.00-366.00-363.00-247.00-130.00-256.00-286.00-385.00-255.00-195.00-105.00-283.00219.00-401.00-372.00
EBIT Margin (QoQ) 9,062.00251.00-283.00341.0013.0055.00-157.0016.00112.00-47.00-138.0040.0080.00-52.00-73.0029.00110.00-10.00-136.00-49.00220.00-42.00-79.0033.0068.007.00-133.0062.0047.00-18.00-53.0041.00104.00-87.00-114.00-27.00152.00-52.00-42.0023.0076.00-62.00-140.00110.00-288.00487.00-190.00-126.00221.00-179.004.00-188.00118.00-148.00-110.0090.00268.00-178.00-71.00-77.00206.00-2.00-50.00-68.00214.00-133.00-162.00
EBIT (QoQ) 105.46%125.02%-71.61%252.65%26.77%14.97%-35.03%10.61%50.88%-12.06%-37.73%22.26%35.50%-11.68%-22.40%17.99%52.18%-4.03%-35.75%-10.96%117.20%-11.99%-21.55%12.19%33.04%-1.77%-33.46%22.54%23.81%-6.85%-18.32%20.73%38.86%-18.94%-29.87%-8.32%74.42%-11.66%-18.96%6.70%48.30%-15.87%-39.42%46.06%-84.43%959.06%-35.32%-32.95%175.33%-34.89%8.06%-65.45%142.80%-67.48%-121.15%353.54%575.46%-56.87%-52.37%-89.97%2,789.50%-2.23%-32.04%-43.67%307.68%-50.18%-92.55%
EBT Growth (1y) 169.91%244.17%4.65%15.05%17.00%23.31%2.67%-1.29%12.88%-3.47%0.69%15.83%12.69%21.29%25.41%13.60%-7.23%15.90%10.35%21.73%45.79%7.62%11.64%-1.37%-2.85%-4.49%-6.46%5.63%7.13%19.58%10.89%2.52%-13.29%-5.43%-0.26%10.04%21.75%9.88%5.55%-8.17%8.13%-98.81%27.10%36.45%-5.20%13,524.50%-5.29%14.64%-23.26%-40.67%-54.44%-85.96%-58.94%-8.72%-5.54%121.15%-20.72%-32.74%12.36%50.57%80.74%37.02%-28.53%-49.61%
EBT Growth (3y) 42.99%60.01%2.66%9.57%14.18%13.02%9.04%9.11%5.68%10.71%11.70%17.00%15.08%14.80%15.61%10.90%9.53%6.01%4.84%8.24%14.91%7.12%5.01%2.22%-3.36%2.60%1.14%6.02%4.19%7.51%5.29%1.18%4.51%-76.91%10.19%11.30%7.67%21.07%8.31%12.83%-7.69%-1.41%-18.14%-39.66%-33.15%319.43%-25.86%-29.12%-37.02%-28.58%-21.51%-22.38%-16.21%-5.60%-8.80%18.83%
EBT Growth (5y) 24.28%41.93%8.41%12.71%15.02%12.48%9.82%9.29%10.82%6.88%7.79%10.79%9.67%11.56%9.89%8.11%4.07%6.14%4.97%7.43%9.88%5.02%4.04%1.54%3.51%-57.38%6.77%8.35%3.00%14.95%7.04%10.14%-3.65%-0.09%-10.40%-25.99%-17.03%-0.79%-11.37%-14.91%-23.85%-10.07%-10.26%-6.06%-15.61%132.54%-20.02%-23.03%
EBT Margin Growth (1y) 2,651.00510.00-58.00-42.00-30.0030.00-53.00-47.0016.00-51.00-38.004.00-8.0012.0043.003.00-90.0017.00-3.0030.00143.004.0024.00-32.00-52.00-52.00-65.007.00-12.0059.007.00-45.00-84.00-77.00-54.0029.0078.00-12.00-20.00-102.00-35.00-642.00135.00124.00-50.00724.00-262.00-181.00-246.00-376.00-255.00-341.00-117.0038.0018.00103.00-28.00-109.0030.0088.0081.0085.00-61.00-123.00
EBT Margin Growth (3y) 2,637.00489.00-149.00-86.00-22.00-10.00-48.00-40.00-82.00-23.001.0037.0046.0032.0064.001.002.00-32.00-45.005.0079.0011.00-35.00-71.00-148.00-70.00-113.00-10.00-18.00-31.00-67.00-118.00-41.00-731.0061.0051.00-7.0070.00-147.00-159.00-331.00-293.00-382.00-398.00-413.00387.00-499.00-419.00-391.00-447.00-207.00-150.00-65.0014.00-13.0068.00
EBT Margin Growth (5y) 2,539.00517.00-110.00-52.0032.0011.00-28.00-42.0010.00-71.00-40.0011.00-19.0039.005.00-38.00-94.00-50.00-92.00-12.0073.00-79.00-109.00-144.00-105.00-724.003.0012.00-103.0052.00-194.00-176.00-337.00-383.00-456.00-471.00-370.00-267.00-384.00-397.00-476.00-364.00-334.00-208.00-360.00362.00-530.00-454.00
EBT Margin (QoQ) 2,236.00590.00-135.00-41.0096.0021.00-119.00-28.00156.00-61.00-113.0035.0088.00-48.00-71.0023.00108.00-17.00-111.00-70.00214.00-37.00-77.0043.0075.00-17.00-134.0024.0075.00-30.00-61.005.00146.00-83.00-113.00-34.00153.00-60.00-31.0016.0062.00-67.00-112.0082.00-545.00710.00-124.00-91.00229.00-277.00-43.00-156.00100.00-156.00-129.0068.00255.00-176.00-44.00-63.00174.00-37.0014.00-70.00178.00-182.00-48.00
EBT (QoQ) 128.86%250.54%-30.76%-0.21%42.11%6.58%-23.88%1.49%49.76%-11.25%-26.82%16.06%28.07%-7.43%-15.81%12.91%37.84%-4.28%-23.74%-7.79%72.20%-8.87%-15.88%10.43%27.12%-5.46%-25.68%8.77%24.98%-7.41%-16.08%10.31%39.51%-14.15%-22.41%-6.69%52.14%-9.45%-14.40%3.24%37.30%-13.02%-25.52%21.57%-98.49%9,226.15%-20.04%-15.54%116.33%-35.17%-3.22%-43.46%67.26%-50.22%-70.17%65.29%271.81%-48.48%-30.15%-40.75%215.43%-13.94%-6.39%-28.87%139.12%-55.11%-34.00%
Enterprise Value Growth (1y) 87.00%87.00%60.77%47.09%-142.48%-753.50%-231.22%-415.40%-898.75%-192.57%-150.98%-16.09%-1.51%-58.91%-63.56%-49.35%-39.73%26.62%52.72%71.44%95.60%33.92%71.66%82.44%-35.46%85.05%-214.53%28.89%-917.15%-633.60%-27.92%-1,540.22%-5.02%-11.85%-10.73%-9.68%-10.32%-11.13%-7.98%-7.47%-9.16%-37.25%-47.21%-7.44%-3.20%16.48%19.81%-12.16%-10.41%3.32%6.54%-24.64%14.09%4.68%-0.29%12.09%-21.93%-5.91%-7.08%10.61%2.62%-8.92%-8.06%-4.85%
Enterprise Value Growth (3y) -46.57%-48.07%-48.30%-46.84%-190.77%-241.08%-138.68%-107.51%-141.97%-50.54%-24.74%20.88%60.34%8.32%39.71%57.84%56.34%58.30%25.03%67.08%15.39%10.18%-4.47%-27.00%-143.68%-7.05%-64.55%-133.88%-127.56%-108.92%-15.22%-168.40%-8.14%-19.49%-20.74%-8.19%-7.51%-8.40%-8.42%-9.00%-7.54%-3.49%-3.33%-14.52%0.71%8.36%9.08%-7.11%-4.97%0.81%-0.12%0.69%-0.67%-3.22%-5.08%6.25%
Enterprise Value Growth (5y) -34.89%-30.50%-20.32%-6.19%-8.60%-80.65%-12.74%14.83%3.34%19.55%-11.58%42.69%2.99%3.31%2.49%2.66%2.33%9.87%9.81%8.49%6.84%2.07%-6.39%-19.28%-77.11%-13.35%-47.92%-71.35%-67.73%-59.90%-12.54%-87.70%-7.58%-6.62%-5.69%-12.10%-3.35%-3.26%-3.62%-7.25%-5.43%-2.27%-3.45%-3.37%-3.05%2.35%2.76%-2.87%
Enterprise Value (QoQ) 0.00%0.00%0.00%87.00%0.00%-201.80%-34.86%40.42%-251.98%-17.12%-109.84%-15.45%-3.11%-0.47%2.93%-0.96%-61.40%-3.41%11.37%5.54%15.24%33.37%46.45%85.46%-1,173.99%71.43%66.81%-12.14%-40.60%-501.11%92.50%-1,503.99%-1.40%-4.82%3.79%-2.70%-8.00%-3.76%4.70%-3.29%-8.80%-0.82%5.15%-4.92%-36.79%-8.14%30.77%-0.77%-10.71%-3.82%3.17%0.79%3.06%-0.36%-29.14%31.62%-7.56%-5.59%-13.20%5.16%6.57%-6.75%5.50%-3.32%-4.50%-5.91%8.31%
EPS (Basic) Growth (1y) 170.20%-100.00%2.13%5.88%18.28%24.44%2.08%0.00%7.96%-5.36%0.00%13.89%12.97%22.64%28.57%17.07%-5.61%18.46%12.70%27.08%49.61%12.99%16.90%4.92%4.51%4.60%2.41%12.50%15.56%25.27%16.47%13.89%-16.59%17.54%26.26%32.93%65.05%19.40%12.80%-3.67%18.14%-98.13%29.08%37.14%-1.07%8,833.33%-3.85%15.28%-22.48%-41.42%-54.86%-85.54%-56.00%-8.28%-5.06%116.67%-27.27%-32.64%13.33%55.77%80.80%42.27%-24.71%-46.91%
EPS (Basic) Growth (3y) 42.55%-98.66%1.40%6.44%12.99%13.04%9.49%10.06%4.80%11.20%13.16%19.22%16.85%17.96%19.20%16.00%13.85%11.87%10.50%14.47%21.80%13.97%11.72%10.36%0.24%15.49%14.62%19.42%16.74%20.70%18.38%13.40%17.60%-70.26%22.50%20.65%24.49%25.99%11.87%15.05%-3.24%-0.63%-17.56%-38.86%-30.38%263.42%-25.58%-28.79%-37.17%-28.73%-21.39%-21.27%-16.67%-4.21%-6.78%21.46%
EPS (Basic) Growth (5y) 24.20%-91.88%8.60%12.40%15.29%14.09%11.58%12.20%12.47%10.20%11.65%14.87%14.02%16.55%15.10%14.87%7.30%15.57%14.69%17.82%19.99%15.75%14.71%11.47%14.46%-49.01%17.00%17.61%13.21%24.11%15.54%18.18%4.52%6.61%-4.41%-21.79%-8.03%1.45%-9.71%-13.76%-21.93%-9.52%-9.63%-5.06%-15.00%115.06%-18.86%-21.47%
EPS (Basic) (QoQ) 47,133,870.63%-100.00%-27.66%-4.16%38.09%6.67%-25.00%7.07%45.29%-12.50%-26.53%15.59%27.37%-7.55%-16.33%14.65%38.28%-3.08%-23.81%-7.56%73.54%-7.79%-14.08%8.83%31.05%-4.60%-22.89%8.40%31.17%-6.59%-15.29%11.35%42.19%-13.16%-17.17%-18.45%100.39%-6.72%-12.80%1.26%44.97%-11.88%-25.53%24.18%-97.70%5,966.67%-20.88%-10.42%107.75%-34.70%-5.14%-39.76%57.00%-49.68%-69.62%83.33%227.27%-47.92%-30.67%-38.46%203.13%-12.37%-4.71%-28.57%138.53%-53.62%-32.81%
EPS (Weighted Average and Diluted) Growth (1y) 169.98%-100.00%2.17%9.09%17.56%22.73%2.13%0.00%7.85%-3.70%0.00%13.89%13.33%23.08%29.17%14.63%-5.75%18.75%12.90%27.66%50.15%13.16%17.14%5.00%4.83%4.65%2.44%14.29%15.71%25.56%16.67%12.50%-16.60%17.70%26.53%34.57%65.34%19.55%12.90%-4.59%17.69%-98.11%27.86%36.54%-1.43%8,666.67%-3.91%14.79%-22.83%-40.68%-54.07%-85.28%-56.12%-7.69%-5.06%116.67%-25.58%-32.64%13.33%55.77%79.95%42.27%-24.71%-46.91%
EPS (Weighted Average and Diluted) Growth (3y) 42.39%-98.67%1.43%7.50%12.84%13.30%9.67%9.29%4.83%12.07%13.40%18.56%17.05%18.26%19.54%15.39%14.05%12.04%10.65%15.28%22.12%14.14%11.87%10.52%0.39%15.64%14.78%20.05%16.85%20.89%18.56%13.04%17.52%-70.17%22.24%20.58%24.25%25.52%11.52%14.35%-3.62%-0.63%-17.36%-38.66%-30.64%263.42%-25.17%-28.46%-36.84%-28.29%-20.94%-20.79%-16.24%-4.00%-6.78%21.46%
EPS (Weighted Average and Diluted) Growth (5y) 24.14%-91.91%8.76%12.70%15.25%14.34%11.77%11.84%12.64%10.76%11.84%14.87%14.24%16.79%15.34%14.59%7.44%15.75%14.87%18.32%20.22%15.91%14.87%11.63%14.51%-48.89%16.90%17.65%13.10%23.92%15.41%17.75%4.30%6.66%-4.22%-21.59%-8.27%1.60%-9.57%-13.76%-21.81%-9.41%-9.50%-4.88%-14.88%115.06%-18.59%-21.25%
EPS (Weighted Average and Diluted) (QoQ) 47,567,210.90%-100.00%-28.26%-2.46%36.69%6.82%-23.40%5.11%42.70%-11.11%-25.00%13.36%27.42%-7.69%-14.58%12.81%38.37%-3.13%-24.19%-7.25%74.34%-7.89%-14.29%9.09%31.39%-4.65%-23.17%8.91%31.17%-6.67%-14.29%10.27%42.33%-13.27%-17.35%-18.25%100.86%-6.77%-12.10%0.44%45.23%-11.95%-25.71%23.89%-97.67%5,866.67%-20.67%-10.56%107.09%-34.60%-5.23%-39.88%59.18%-49.36%-69.62%79.17%234.88%-47.92%-30.67%-38.46%203.13%-12.37%-4.71%-28.91%139.65%-53.62%-32.81%
FCF Margin Growth (1y) 242.00539.00-343.00-772.00-93.00-228.00-276.00421.00-447.00-565.00-242.00-1381.00-621.00227.00-41.0089.00460.00-339.004.00-284.00-17.00845.00116.00220.001,237.00-169.00148.0014.00-1061.00271.00171.00247.00654.0069.00-19.00685.00-136.00-382.00-58.0013.00-376.003,742.00-222.0044.00-61.00-3898.00-969.00-819.00-246.00691.001,495.002,563.00-129.00-887.00269.00-1535.001,197.00107.00655.00-347.00-324.00527.00265.002,163.00
FCF Margin Growth (3y) -298.00-254.00-861.00-1732.00-1161.00-567.00-559.00-870.00-608.00-678.00-279.00-1576.00-178.00733.0079.0025.001,680.00337.00268.00-50.00159.00947.00435.00482.00830.00171.00299.00947.00-543.00-43.0093.00945.00142.003,429.00-300.00741.00-573.00-538.00-1249.00-763.00-683.00535.00304.001,787.00-436.00-4094.00796.00208.00822.00-89.002,420.00680.00745.00-253.001,189.00281.00
FCF Margin Growth (5y) -459.00-367.00-898.00-1927.00-719.00-61.00-439.00-934.00612.00-1.00-15.00-1341.00-2.00835.00398.00287.001,273.00677.00419.00882.00677.00634.00357.001,179.00318.003,531.0019.001,003.00-980.00-198.00-1098.00169.00-166.00222.00227.002,485.00-948.00-734.00515.00265.00385.00-245.001,229.00-95.00437.00-3460.001,716.002,024.00
FCF Margin (QoQ) -86.00373.00562.00-606.00211.00-509.00132.0072.0076.00-557.00830.00-796.00-42.00-234.00-309.00-36.00806.00-501.00-179.00335.006.00-158.00-467.00602.00869.00-888.00-363.001,619.00-537.00-571.00-497.00544.00795.00-671.00-420.00950.00209.00-759.00284.00129.00-37.00-435.00355.00-259.004,081.00-4399.00621.00-364.00245.00-1470.00770.00209.001,182.00-666.001,838.00-2483.00423.00491.0034.00250.00-667.001,039.00-969.00273.00184.00776.00930.00
Free Cash Flow Growth (1y) 94.99%162.98%-974.32%-135.02%-2,093.31%-113.22%-110.83%255.51%-505.73%-2,556.40%-51.12%-620.99%-144.22%26.68%-23.51%-4.11%34.10%-119.68%-10.40%-47.37%-17.03%122.12%6.64%13.20%174.69%-116.96%17.62%-3.07%-216.73%1,237.14%21.73%14.19%119.52%34.84%-13.58%80.25%-129.98%-123.67%-23.51%-2.67%-1,451.29%3,417.64%-48.99%24.10%-19.76%-114.41%-247.67%-1,374.18%-127.37%355.01%88.09%235.74%12.12%-173.83%131.50%-93.93%141.45%31.18%905.37%-332.25%-90.61%173.47%28.27%839.50%
Free Cash Flow Growth (3y) -88.10%-30.30%-210.23%-69.13%-587.15%-66.01%-57.88%-103.56%-113.62%-249.76%-27.25%-115.40%-23.49%33.07%-8.38%-10.02%37.08%56.49%5.31%-9.65%-0.67%34.38%15.56%8.43%29.47%37.51%9.86%44.10%-27.41%-53.67%-3.16%44.18%3.17%119.59%-27.85%46.41%-96.34%-46.30%-85.64%-125.64%-248.26%142.12%14.87%158.08%-33.75%-31.45%28.67%47.59%41.42%-9.02%33.46%42.37%26.71%-28.00%82.33%1.41%
Free Cash Flow Growth (5y) -60.68%-28.93%-109.11%-44.75%-201.76%4.58%-32.32%-60.92%60.11%-9.92%-9.65%-55.70%-10.43%21.86%3.87%-3.33%16.34%26.69%5.47%25.90%43.09%32.89%3.33%31.07%4.57%82.81%-6.15%32.89%-26.73%-76.96%-41.57%-14.25%-19.84%31.23%2.85%38.41%-67.35%-32.80%17.50%24.13%77.03%-44.02%31.64%-16.46%15.92%-32.78%29.78%87.01%
Free Cash Flow (QoQ) -263.31%111.03%1,174.54%-100.98%4,667.75%-253.17%48.95%38.59%72.46%-2,342.32%137.66%-339.18%-20.75%-38.94%-29.83%-12.12%63.75%-134.06%-9.44%29.04%-20.86%-17.63%-46.08%43.65%122.84%-596.56%-35.81%148.50%-105.19%-2,312.13%-69.93%45.08%150.52%-266.04%-86.29%112.49%248.91%-239.85%67.61%81.03%-175.49%-629.78%73.08%-186.60%689.16%-132.77%86.28%-352.18%29.10%-690.59%41.84%30.26%179.53%-136.92%762.95%-145.15%33.19%115.75%27.82%208.18%-210.93%330.09%-129.53%112.46%767.84%301.72%70.23%
Gross Margin Growth (1y) -420.00195.00-24.00-1.00-23.00-45.00-122.00-64.00-58.00-53.00-35.00-15.00-60.00-23.005.00-29.00-57.00-15.00-52.0014.00105.0017.0055.00-1.00-34.0033.0022.0049.0068.0041.0013.00-46.00-74.00-49.00-12.0012.0074.003.00-32.00-44.00-32.00-286.0067.00-63.00-114.00104.00-379.00-237.00-317.00-261.00-116.00-95.00143.00123.0080.00110.00-26.0050.0099.0092.0071.0071.004.00-70.00
Gross Margin Growth (3y) -501.0097.00-180.00-81.00-141.00-121.00-151.00-108.00-175.00-92.00-82.00-30.00-12.00-22.008.00-16.0015.0034.0025.0062.00139.0091.0090.001.00-40.0025.0023.0015.0068.00-4.00-31.00-78.00-32.00-332.0023.00-95.00-72.00-179.00-344.00-344.00-463.00-443.00-428.00-395.00-288.00-34.00-415.00-221.00-200.00-88.0063.00108.00188.00244.00183.00132.00
Gross Margin Growth (5y) -618.0058.00-227.00-96.00-93.00-120.00-149.00-96.00-103.00-42.00-5.0018.0022.0052.0043.00-14.008.0027.0026.0027.00139.0046.0046.00-30.002.00-257.0058.00-92.00-78.00-187.00-344.00-378.00-463.00-489.00-472.00-426.00-246.00-317.00-380.00-328.00-346.00-270.00-249.00-192.00-243.0087.00-312.00-199.00
Gross Margin (QoQ) -587.00235.00-108.0040.0028.0016.00-85.0018.006.00-61.00-28.0025.0011.00-42.00-8.00-21.0048.00-14.00-42.00-49.0089.00-51.0024.0043.000.00-12.00-32.0010.0067.00-23.00-5.0029.0041.00-52.00-64.001.0066.00-15.00-40.0063.00-4.00-50.00-52.0075.00-259.00303.00-182.0024.00-41.00-180.00-40.00-56.0015.00-35.00-19.00181.00-4.00-78.0012.0045.0071.00-29.005.0024.0072.00-96.00-70.00
Gross Profit Growth (1y) 73.49%17.98%10.99%22.67%20.90%14.85%1.48%1.78%5.46%-0.31%3.87%13.85%9.19%17.33%18.14%10.57%4.04%11.97%6.58%17.00%23.87%8.38%12.52%3.97%2.82%5.30%4.60%8.36%14.90%13.32%10.75%7.17%-4.52%1.91%7.72%5.57%11.67%12.25%6.58%7.80%12.26%-52.29%8.46%2.90%-4.68%161.03%8.42%32.49%10.85%-5.31%-9.61%-31.06%-14.07%-6.63%-5.48%6.27%-4.06%-3.12%9.14%10.57%13.94%12.85%-5.63%-12.93%
Gross Profit Growth (3y) 30.30%10.55%5.37%12.44%11.66%10.34%7.59%8.61%6.21%9.41%9.36%13.78%12.06%12.50%12.31%10.39%9.84%8.52%7.85%9.64%13.53%8.95%9.24%6.48%4.10%6.74%7.66%7.03%7.00%9.04%8.34%6.84%6.17%-18.28%7.59%5.41%6.12%11.81%7.82%13.69%5.86%5.65%2.06%-2.05%-3.16%32.15%-2.52%-0.99%-2.95%-5.03%-2.30%-6.78%-2.06%0.69%-0.89%0.77%
Gross Profit Growth (5y) 20.24%12.16%8.05%12.96%12.40%10.27%8.35%9.28%8.82%8.37%9.01%10.66%10.70%11.19%10.42%9.33%7.77%8.10%8.40%8.32%9.31%8.15%8.40%6.56%7.17%-8.22%7.60%6.34%5.56%10.05%8.38%10.70%4.81%6.17%4.06%1.35%2.63%4.33%1.38%1.49%-0.44%1.30%1.86%2.00%-0.15%20.33%-0.93%-1.35%
Gross Profit (QoQ) 84.94%11.26%-22.79%9.21%25.76%4.67%-14.67%7.63%19.47%-7.52%-14.41%11.53%12.94%-3.65%-6.19%6.96%21.36%-2.98%-12.20%0.63%30.61%-7.65%-3.61%6.54%14.28%-4.12%-10.94%5.37%17.04%-4.76%-7.74%11.73%15.44%-6.92%-10.73%-0.46%23.22%-1.62%-12.51%5.29%23.86%-6.59%-11.51%9.65%-47.36%112.36%-16.05%1.57%44.15%-11.79%2.58%-15.01%23.12%-15.79%-21.77%5.95%33.78%-14.76%-12.04%-4.35%35.09%-3.97%-10.89%-1.44%33.80%-19.69%-17.78%
Interest Coverage Ratio Growth (1y) 100.38%8,063.41%39.21%180.98%6.39%-98.95%-84.08%-91.24%291.82%-4.86%-5.41%17.67%14.43%27.20%40.46%16.73%-11.46%23.58%15.45%39.18%481.50%10.27%13.49%-28.56%-80.26%-36.47%-49.61%-23.24%-18.04%-16.00%-8.33%-17.48%-39.82%-15.21%-7.08%5.91%24.90%14.98%-8.10%-30.54%3.81%-91.40%36.84%74.84%-21.37%1,375.52%-22.04%4.02%-49.42%-57.88%-79.82%-104.65%-60.43%11.25%61.95%439.21%-87.28%-42.17%57.76%136.89%1,308.49%76.81%-26.15%-91.71%
Interest Coverage Ratio Growth (3y) 26.33%-6.54%-40.60%-33.84%68.33%-76.66%-40.42%-50.64%58.34%14.36%15.33%24.11%80.61%20.13%22.55%5.09%0.54%-4.69%-12.92%-8.61%-2.01%-16.20%-19.37%-23.23%-54.00%-23.23%-24.57%-12.46%-14.91%-6.44%-7.84%-15.33%-7.94%-56.23%5.33%8.75%0.65%13.44%-0.66%8.10%-25.54%-18.83%-40.07%-27.74%-46.01%90.51%-36.61%-45.25%-70.58%-35.29%-19.82%-27.97%-10.84%4.39%23.57%38.66%
Interest Coverage Ratio Growth (5y) 15.06%5.11%-19.41%-14.00%89.69%-55.56%-22.64%-34.60%35.44%0.94%-2.59%0.95%-0.95%-1.55%-3.20%-5.97%-12.90%-9.22%-10.88%-7.78%-6.69%-10.52%-14.85%-19.75%-33.89%-46.27%-11.60%-4.02%-12.85%0.78%-3.54%2.00%-20.87%-12.22%-28.74%-15.58%-27.23%-7.31%-20.36%-27.57%-53.92%-19.22%-11.27%-7.43%-22.37%47.87%-21.57%-49.69%
Interest Coverage Ratio (QoQ) 102.72%243.54%-43.22%-92.78%57,837.91%-94.14%14.61%-97.26%472.30%-11.27%-36.95%22.37%38.96%-11.78%-21.56%19.00%54.48%-2.59%-34.81%-9.74%115.63%-9.00%-21.41%277.10%-59.11%-6.34%-50.53%4.21%31.58%-25.71%-24.64%11.26%34.86%-18.93%-32.16%-18.86%90.01%-11.16%-22.68%-4.30%74.92%-29.00%-41.56%43.03%-85.50%1,029.24%-25.33%-35.68%172.04%-40.34%-0.36%-68.72%126.54%-71.42%-122.97%366.09%536.93%-58.40%-51.88%-90.02%2,796.14%13.48%-27.75%-40.68%263.55%-52.60%-91.89%
Net Cash Flow Growth (1y) 24.99%34.87%469.05%117.95%-1,185.13%2,613.83%-37.50%947.94%278.08%-88.03%-91.69%-106.68%-92.82%1,905.84%1,049.72%-533.68%-966.41%-134.69%-817.10%-93.17%-340.28%438.62%-41.46%59.25%102.49%-95.32%204.87%-335.44%1,390.04%109.41%-105.84%94.99%-51.47%108.67%-43.47%-103.58%-11.07%-42.76%119.30%74.59%1.28%1,492.58%2,404.49%-6,488.44%-466.06%-50.38%-378.00%97.80%140.48%-107.68%90.92%5,246.48%-1,044.82%32.96%1,175.88%-93.82%97.38%-2,074.53%17.02%-893.21%-60.62%108.61%-6.76%-41.42%
Net Cash Flow Growth (3y) 189.06%58.21%29.90%49.92%11.53%296.58%-15.78%-86.00%-3.47%-41.50%-106.88%-41.24%-67.97%186.68%-391.36%-70.87%-1.64%-61.97%119.93%-50.78%53.78%32.61%55.76%55.36%29.67%-41.07%55.55%23.69%85.95%35.75%-74.72%70.40%-24.11%166.95%107.52%-224.21%-74.32%65.38%-137.76%28.28%14.49%-37.63%-102.63%324.93%-151.98%-26.53%39.51%27.45%53.56%-46.12%46.48%-193.23%-33.84%48.21%139.51%-39.12%
Net Cash Flow Growth (5y) -76.29%-68.64%-73.69%-8.98%-122.82%135.81%-51.80%-40.58%16.23%-33.29%59.02%-28.11%0.36%18.24%-55.66%-1.72%47.07%-24.80%-23.65%18.95%22.03%19.10%15.14%45.98%16.68%13.29%19.38%-49.38%-91.62%81.63%-25.60%48.10%-8.32%-22.20%-11.85%109.81%-70.97%-17.43%72.17%25.97%-18.85%-61.09%139.97%-105.46%-20.96%-45.56%24.26%4.71%
Net Cash Flow (QoQ) -386.06%-60.08%-853.75%102.86%-249.05%1,007.11%-53.62%-273.03%445.30%-77.45%677.68%-70.60%-76.78%-84.34%-724.74%131.61%6,385.73%-91.02%-444.33%56.78%-159.68%-85.55%7.25%1.48%299.72%-177.52%73.28%106.03%275.02%1,635.43%-210.96%120.63%-47.29%-148.36%4.69%299.75%126.65%-133.25%-35.25%187.25%45.89%-88.79%-277.99%447.82%2,194.11%-82.37%-568.24%80.68%410.98%-198.79%96.29%454.91%-159.00%-16.79%2,204.53%-165.16%95.81%1,974.18%-87.92%-127.63%-3,375.51%200.86%-181.89%94.40%286.33%992.11%-224.19%
Net Income Growth (1y) 170.84%248.57%4.77%10.42%20.40%24.11%3.03%-0.31%9.33%-3.79%0.43%15.31%13.87%21.45%25.65%12.43%-7.47%15.68%10.15%22.17%44.28%7.26%11.46%-1.42%-1.47%-3.63%-5.73%6.59%8.21%20.72%11.74%8.92%-19.96%12.73%21.75%27.86%57.64%11.77%5.75%-9.01%11.62%-98.13%27.01%35.89%-2.32%8,673.72%-3.85%14.51%-23.87%-42.24%-55.86%-86.05%-56.82%-9.50%-5.77%118.21%-27.16%-33.23%11.95%52.97%78.77%38.01%-28.18%-50.40%
Net Income Growth (3y) 43.13%60.86%2.73%8.28%14.44%13.19%9.15%8.93%4.83%10.57%11.61%16.57%14.98%14.65%15.55%10.63%9.57%6.14%5.00%8.68%15.43%7.66%5.50%4.60%-5.15%9.46%8.65%14.08%10.94%15.01%12.89%8.21%12.09%-71.35%17.82%16.49%19.79%22.32%8.90%12.29%-6.02%-1.84%-18.62%-39.90%-31.52%257.94%-26.33%-29.63%-37.90%-29.59%-22.50%-22.50%-17.46%-5.87%-8.84%18.30%
Net Income Growth (5y) 24.43%42.36%8.46%11.76%14.88%12.47%9.81%9.25%10.37%6.92%7.87%10.72%10.14%11.88%10.20%9.47%2.64%10.23%9.51%12.32%14.18%9.47%8.62%5.89%8.47%-51.31%11.49%12.91%8.28%20.02%11.93%14.54%0.93%3.57%-7.05%-24.06%-10.79%-0.88%-11.69%-15.50%-23.56%-10.59%-10.68%-6.24%-16.00%111.44%-20.31%-23.36%
Net Income (QoQ) 128.73%254.95%-27.56%-4.09%41.35%6.69%-23.66%4.57%45.72%-11.43%-26.13%14.67%28.24%-7.54%-15.19%13.24%36.77%-4.35%-24.11%-6.80%71.01%-8.92%-15.84%10.06%27.13%-5.36%-25.56%10.01%24.34%-7.41%-15.84%11.68%38.73%-14.30%-17.96%-17.93%95.39%-7.44%-13.84%1.18%38.53%-12.43%-25.87%24.13%-97.68%5,860.14%-20.69%-10.78%108.03%-34.69%-5.55%-40.68%57.83%-50.09%-70.15%83.64%230.81%-48.04%-30.88%-38.70%203.25%-12.88%-5.55%-28.36%134.11%-54.66%-34.77%
Net Income towards Common Stockholders Growth (1y) 170.84%255.50%4.77%10.42%20.40%24.11%3.03%-0.31%9.33%-3.79%0.43%15.31%13.87%21.45%25.65%12.43%-7.47%15.68%10.15%22.17%44.28%7.26%11.46%-1.42%-1.47%-3.63%-5.73%6.59%8.21%20.72%11.74%8.92%-19.96%12.73%21.75%27.86%57.64%11.77%5.75%-9.01%11.62%-98.13%27.01%35.89%-2.32%8,673.72%-3.85%14.51%-23.87%-42.24%-55.86%-86.05%-56.82%-9.50%-5.77%118.21%-27.16%-33.23%11.95%52.97%78.77%38.01%-28.18%-50.40%
Net Income towards Common Stockholders Growth (3y) 43.13%61.92%2.73%8.28%14.44%13.19%9.15%8.93%4.83%10.57%11.61%16.57%14.98%14.65%15.55%10.63%9.57%6.14%5.00%8.68%15.43%7.66%5.50%4.60%-5.15%9.46%8.65%14.08%10.94%15.01%12.89%8.21%12.09%-71.35%17.82%16.49%19.79%22.32%8.90%12.29%-6.02%-1.84%-18.62%-39.90%-31.52%257.94%-26.33%-29.63%-37.90%-29.59%-22.50%-22.50%-17.46%-5.87%-8.84%18.30%
Net Income towards Common Stockholders Growth (5y) 24.43%42.93%8.46%11.76%14.88%12.47%9.81%9.25%10.37%6.92%7.87%10.72%10.14%11.88%10.20%9.47%2.64%10.23%9.51%12.32%14.18%9.47%8.62%5.89%8.47%-51.31%11.49%12.91%8.28%20.02%11.93%14.54%0.93%3.57%-7.05%-24.06%-10.79%-0.88%-11.69%-15.50%-23.56%-10.59%-10.68%-6.24%-16.00%111.44%-20.31%-23.36%
Net Income towards Common Stockholders (QoQ) 128.17%262.01%-27.56%-4.09%41.35%6.69%-23.66%4.57%45.72%-11.43%-26.13%14.67%28.24%-7.54%-15.19%13.24%36.77%-4.35%-24.11%-6.80%71.01%-8.92%-15.84%10.06%27.13%-5.36%-25.56%10.01%24.34%-7.41%-15.84%11.68%38.73%-14.30%-17.96%-17.93%95.39%-7.44%-13.84%1.18%38.53%-12.43%-25.87%24.13%-97.68%5,860.14%-20.69%-10.78%108.03%-34.69%-5.55%-40.68%57.83%-50.09%-70.15%83.64%230.81%-48.04%-30.88%-38.70%203.25%-12.88%-5.55%-28.36%134.11%-54.66%-34.77%
Net Margin Growth (1y) 1,623.00318.00-35.00-43.00-8.0021.00-31.00-25.00-2.00-33.00-25.001.00-1.008.0027.00-2.00-57.009.00-3.0020.0085.001.0014.00-20.00-27.00-28.00-37.007.00-4.0041.007.00-7.00-78.0032.0050.0081.00147.00-1.00-14.00-82.00-13.00-482.00103.0092.00-27.00552.00-195.00-138.00-199.00-296.00-203.00-258.00-87.0026.0013.0076.00-31.00-83.0022.0068.0060.0064.00-45.00-94.00
Net Margin Growth (3y) 1,613.00306.00-91.00-68.00-11.00-4.00-28.00-27.00-60.00-16.000.0019.0027.0018.0039.00-2.001.00-18.00-26.007.0054.0014.00-16.00-20.00-108.0045.0020.0081.0065.0072.0043.00-8.0056.00-451.00139.0091.00107.0069.00-106.00-127.00-238.00-226.00-295.00-304.00-313.00282.00-385.00-320.00-317.00-353.00-168.00-114.00-58.008.00-10.0050.00
Net Margin Growth (5y) 1,555.00324.00-67.00-50.0017.006.00-17.00-27.00-2.00-43.00-23.006.00-4.0031.009.00-1.00-80.0055.0031.0081.00123.0045.0020.00-20.0026.00-438.00109.0092.0026.00142.00-49.00-53.00-169.00-195.00-259.00-305.00-178.00-201.00-296.00-310.00-357.00-283.00-260.00-160.00-283.00263.00-408.00-346.00
Net Margin (QoQ) 1,362.00367.00-64.00-42.0057.0014.00-72.00-6.0086.00-39.00-66.0017.0055.00-30.00-41.0015.0064.00-11.00-70.00-39.00130.00-23.00-47.0025.0046.00-10.00-82.0019.0044.00-19.00-37.008.0089.00-52.00-51.00-63.00199.00-35.00-20.003.0051.00-48.00-88.0072.00-418.00537.00-98.00-47.00161.00-210.00-41.00-108.0063.00-116.00-97.0063.00176.00-129.00-34.00-44.00125.00-25.0012.00-52.00129.00-134.00-37.00
Operating Income Growth (1y) 112.30%185.60%45.92%233.93%4.74%24.65%-4.65%-8.61%1.01%-9.28%-8.90%13.53%9.58%23.06%33.73%10.71%-16.45%19.24%9.35%33.52%68.22%3.04%15.02%-2.44%6.57%-0.83%-5.96%15.44%13.73%27.56%11.00%-4.70%-27.63%-9.10%-0.94%14.48%33.22%13.27%7.89%-19.36%10.40%-88.41%45.90%55.78%-28.48%1,164.65%-22.25%29.89%-33.07%-40.98%-70.52%-105.77%-57.66%17.79%56.21%451.76%-86.08%-40.47%34.96%92.59%981.66%52.61%-22.24%-91.48%
Operating Income Growth (3y) 28.67%47.81%8.22%51.32%5.05%11.65%5.12%4.73%-2.58%10.01%10.03%18.84%15.48%14.78%18.92%12.98%14.41%6.81%5.76%14.57%26.80%9.24%6.28%2.39%-4.27%4.77%1.12%7.99%3.12%9.52%5.86%-4.18%2.10%-50.77%15.96%12.88%1.70%18.41%6.97%17.73%-19.15%-4.71%-30.59%-28.40%-41.26%106.40%-28.99%-35.88%-65.96%-25.48%-14.66%-26.88%-13.94%2.28%17.91%37.10%
Operating Income Growth (5y) 16.21%36.50%13.13%38.64%10.25%11.32%7.88%8.39%10.64%6.35%7.58%13.58%13.29%13.85%11.91%9.67%4.27%7.16%5.40%10.41%14.47%6.06%5.11%-0.18%5.23%-31.49%10.23%9.61%-2.84%14.00%6.12%12.23%-12.62%-2.28%-18.60%-16.08%-21.50%2.91%-10.84%-19.83%-50.04%-9.51%-6.75%-4.58%-21.14%51.53%-17.78%-46.64%
Operating Income (QoQ) 105.46%125.02%-71.61%252.65%26.77%14.97%-35.03%10.61%50.88%-12.06%-37.73%22.26%35.50%-11.68%-22.40%17.99%52.18%-4.03%-35.75%-10.96%117.20%-11.99%-21.55%12.19%33.04%-1.77%-33.46%22.54%23.81%-6.85%-18.32%20.73%38.86%-18.94%-29.87%-8.32%74.42%-11.66%-18.96%6.70%48.30%-15.87%-39.42%46.06%-84.43%959.06%-35.32%-32.95%175.33%-34.89%8.06%-65.45%142.80%-67.48%-121.15%353.54%575.46%-56.87%-52.37%-89.97%2,789.50%-2.23%-32.04%-43.67%307.68%-50.18%-92.55%
Operating Margin Growth (1y) 9,371.00322.00127.00253.00-72.0026.00-76.00-57.00-34.00-65.00-70.00-5.00-16.0014.0056.00-7.00-85.0025.00-7.0051.00133.00-19.0030.00-24.004.00-17.00-42.0038.0017.0074.005.00-56.00-123.00-75.00-40.0032.0081.005.00-5.00-103.00-15.00-380.00169.00118.00-119.00391.00-276.00-81.00-143.00-246.00-215.00-329.00-51.00100.0070.00109.00-57.00-120.0057.0078.0086.0095.00-37.00-149.00
Operating Margin Growth (3y) 9,265.00283.00-20.00191.00-121.00-25.00-90.00-69.00-134.00-26.00-20.0039.0033.0021.0080.0020.0052.00-11.00-19.0065.00155.0038.00-7.00-42.00-102.00-18.00-77.0014.00-25.005.00-40.00-127.00-57.00-450.00124.0047.00-53.0016.00-112.00-66.00-277.00-236.00-321.00-292.00-312.00244.00-420.00-301.00-251.00-266.00-88.00-142.00-22.0075.0089.0038.00
Operating Margin Growth (5y) 9,164.00322.0030.00235.00-73.00-18.00-66.00-42.003.00-62.00-32.0053.0054.0078.0043.002.00-54.00-11.00-53.0041.00113.00-31.00-52.00-113.00-36.00-393.0087.0029.00-159.0015.00-146.00-90.00-319.00-306.00-366.00-363.00-247.00-130.00-256.00-286.00-385.00-255.00-195.00-105.00-283.00219.00-401.00-372.00
Operating Margin (QoQ) 9,062.00251.00-283.00341.0013.0055.00-157.0016.00112.00-47.00-138.0040.0080.00-52.00-73.0029.00110.00-10.00-136.00-49.00220.00-42.00-79.0033.0068.007.00-133.0062.0047.00-18.00-53.0041.00104.00-87.00-114.00-27.00152.00-52.00-42.0023.0076.00-62.00-140.00110.00-288.00487.00-190.00-126.00221.00-179.004.00-188.00118.00-148.00-110.0090.00268.00-178.00-71.00-77.00206.00-2.00-50.00-68.00214.00-133.00-162.00
Profit After Tax Growth (1y) 90.65%248.63%3.92%9.28%24.07%25.22%3.88%0.73%7.07%-3.79%0.43%15.31%12.83%21.45%25.65%12.43%-7.47%15.68%10.15%22.17%44.28%7.26%11.46%-1.42%-1.47%-3.63%-5.73%6.59%8.21%20.72%11.74%8.92%-19.96%12.73%21.75%27.86%57.64%11.77%5.75%-9.01%11.62%-98.13%27.01%35.89%-2.32%8,673.72%-3.85%14.51%-23.87%-42.24%-55.86%-86.05%-56.82%-9.50%-5.77%118.21%-27.16%-33.23%11.95%52.97%78.77%38.01%-28.18%-50.40%
Profit After Tax Growth (3y) 36.31%61.34%2.73%8.28%14.44%13.53%9.44%9.31%3.78%10.57%11.61%16.57%14.63%14.65%15.55%10.63%9.57%6.14%5.00%8.68%15.43%7.66%5.50%4.60%-5.15%9.46%8.65%14.08%10.94%15.01%12.89%8.21%12.09%-71.35%17.82%16.49%19.79%22.32%8.90%12.29%-6.02%-1.84%-18.62%-39.90%-31.52%257.94%-26.33%-29.63%-37.90%-29.59%-22.50%-22.50%-17.46%-5.87%-8.84%18.30%
Profit After Tax Growth (5y) 21.46%42.62%8.46%11.76%14.88%12.67%9.99%9.48%9.70%6.92%7.87%10.72%9.94%11.88%10.20%9.47%2.64%10.23%9.51%12.32%14.18%9.47%8.62%5.89%8.47%-51.31%11.49%12.91%8.28%20.02%11.93%14.54%0.93%3.57%-7.05%-24.06%-10.79%-0.88%-11.69%-15.50%-23.56%-10.59%-10.68%-6.24%-16.00%111.44%-20.31%-23.36%
Profit After Tax (QoQ) -23.39%258.18%-27.56%-4.09%40.10%6.76%-23.83%8.89%41.40%-11.43%-26.13%15.74%27.06%-7.54%-15.19%13.24%36.77%-4.35%-24.11%-6.80%71.01%-8.92%-15.84%10.06%27.13%-5.36%-25.56%10.01%24.34%-7.41%-15.84%11.68%38.73%-14.30%-17.96%-17.93%95.39%-7.44%-13.84%1.18%38.53%-12.43%-25.87%24.13%-97.68%5,860.14%-20.69%-10.78%108.03%-34.69%-5.55%-40.68%57.83%-50.09%-70.15%83.64%230.81%-48.04%-30.88%-38.70%203.25%-12.88%-5.55%-28.36%134.11%-54.66%-34.77%
Property, Plant & Equipment (Net) Growth (1y) -4.78%-3.93%-3.93%-1.34%31.55%7.10%10.99%10.62%8.80%37.47%37.92%42.83%11.75%10.62%13.96%12.54%15.68%17.51%14.23%15.42%12.68%11.75%14.97%14.85%16.06%17.83%15.36%16.31%16.50%14.46%11.87%7.56%5.90%6.14%6.32%6.29%6.04%7.81%7.75%8.45%8.52%4.72%2.13%0.22%-0.44%0.37%2.76%4.34%5.02%5.93%5.87%6.28%6.91%7.39%6.82%7.37%6.84%6.73%6.34%4.85%4.81%4.69%5.47%5.90%
Property, Plant & Equipment (Net) Growth (3y) 10.87%12.25%13.72%15.95%16.95%17.66%20.38%21.15%12.04%21.35%21.54%22.88%13.36%13.25%14.39%14.26%14.80%15.66%14.85%15.52%15.07%14.65%14.05%12.84%12.71%12.70%11.12%9.96%9.37%9.41%8.62%7.43%6.81%6.22%5.37%4.93%4.64%4.26%4.18%4.28%4.30%3.65%3.58%3.58%3.78%4.52%5.14%5.99%6.25%6.68%6.35%6.16%6.18%6.26%6.21%6.03%
Property, Plant & Equipment (Net) Growth (5y) 11.99%12.95%13.87%15.15%15.83%16.42%18.03%18.71%12.96%18.66%18.95%19.90%14.52%14.40%14.07%13.29%13.29%13.45%12.50%12.00%11.34%11.52%11.19%10.62%10.50%10.08%8.59%7.64%7.17%6.60%6.11%5.33%4.97%4.96%4.94%5.08%5.17%5.21%5.04%5.29%5.32%5.00%4.77%4.58%4.59%4.99%5.44%5.74%
Property, Plant & Equipment (Net) (QoQ) -1.63%-0.74%-1.16%-1.34%-0.76%-0.73%1.50%31.55%-19.20%2.87%1.17%29.39%2.09%3.21%4.77%1.23%1.06%6.32%3.46%4.05%2.66%3.36%4.54%1.58%1.82%6.34%4.43%2.65%3.36%4.11%5.29%2.82%1.55%1.75%1.23%1.24%1.78%1.93%1.20%1.00%3.48%1.87%1.86%1.07%-0.14%-0.65%-0.05%0.40%0.67%1.71%1.49%1.05%1.54%1.66%1.88%1.66%2.00%1.12%2.40%1.15%1.89%0.76%0.96%1.12%1.77%1.51%1.37%
Return on Assets Growth (1y) 9.007.003.001.00-6.00-2.000.000.000.00-1.00-1.00-1.00-1.000.000.000.000.000.000.000.000.000.000.000.000.000.00-1.000.000.000.000.000.000.000.000.000.001.001.000.000.000.00-1.00-1.00-1.00-1.002.002.001.001.00-2.00-2.00-3.00-3.00-2.00-1.000.000.000.000.000.000.001.000.000.00
Return on Assets Growth (3y) 3.004.002.000.00-7.00-3.00-1.00-1.00-1.00-1.00-1.00-1.00-1.000.000.000.000.000.00-1.00-1.000.000.000.000.00-1.00-1.000.000.000.000.000.000.000.00-1.00-1.000.000.001.001.001.000.00-1.00-1.00-2.00-2.00-1.00-2.00-2.00-2.00-4.00-3.00-3.00-3.00-2.00-1.000.00
Return on Assets Growth (5y) 2.003.002.000.00-7.00-3.00-1.00-1.00-1.00-1.00-2.00-1.00-1.00-1.00-1.00-1.00-1.00-1.00-1.000.000.000.000.000.000.00-1.00-1.00-1.00-1.001.001.001.001.000.00-1.00-2.00-2.00-2.00-2.00-2.00-3.00-3.00-3.00-3.00-2.00-1.00-1.00-2.00
Return on Assets (QoQ) -2.001.002.007.00-3.00-2.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00-1.000.000.000.002.000.000.000.00-1.00-1.00-1.000.000.000.000.000.000.000.000.000.000.000.000.00
Return on Capital Employed Growth (1y) 45.0041.0034.0034.00-6.00-1.001.00-1.00-1.00-1.00-2.00-1.00-1.00-1.000.000.000.000.000.000.001.000.000.000.000.000.00-1.000.000.000.000.000.000.00-1.00-1.00-1.000.000.000.000.000.00-2.00-1.000.00-1.002.001.001.001.00-2.00-2.00-3.00-3.00-2.00-1.000.000.000.000.000.000.001.001.000.00
Return on Capital Employed Growth (3y) 39.0038.0033.0033.00-7.00-3.00-1.00-2.00-2.00-2.00-2.00-1.00-1.000.000.000.000.000.000.000.000.000.000.000.00-1.00-1.00-1.00-1.00-1.00-1.000.00-1.00-1.00-2.00-2.00-1.00-1.001.000.000.000.00-1.00-2.00-3.00-3.00-1.00-2.00-2.00-2.00-4.00-3.00-3.00-2.00-1.00-1.000.00
Return on Capital Employed Growth (5y) 38.0038.0033.0033.00-7.00-3.00-1.00-2.00-2.00-2.00-2.00-2.00-1.000.000.000.000.00-1.00-1.00-1.000.000.000.00-1.00-1.00-2.00-2.00-1.00-2.000.000.000.00-1.00-2.00-2.00-3.00-3.00-3.00-3.00-2.00-3.00-3.00-3.00-2.00-2.00-1.00-1.00-2.00
Return on Capital Employed (QoQ) 0.004.001.0040.00-4.00-2.001.000.000.000.000.000.00-1.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00-1.001.000.000.002.00-1.000.000.00-1.00-1.00-1.000.000.000.000.000.000.000.000.000.000.000.000.00
Return on Equity Growth (1y) -1.00-2.00-2.00-2.00-2.00-1.000.001.001.001.000.000.001.004.003.004.004.003.002.001.000.00-1.000.001.001.000.00-1.000.001.005.005.004.001.00-1.00-9.00-7.00-5.00-6.009.006.005.005.00-8.00-9.00-13.00-14.00-10.00-7.00-2.00-1.00-1.00-1.00-1.000.002.002.000.00
Return on Equity Growth (3y) -2.00-2.00-2.000.001.003.004.005.006.007.006.004.005.006.006.006.004.001.002.002.002.003.005.005.003.003.00-4.00-3.00-3.00-2.005.003.002.00-3.00-7.00-10.00-13.00-15.00-9.00-11.00-10.00-10.00-19.00-18.00-17.00-14.00-9.00-7.00-3.00
Return on Equity Growth (5y) 3.004.004.004.005.005.006.007.007.006.006.006.007.0010.0010.009.007.005.00-2.00-1.00-2.00-4.005.004.004.002.00-3.00-7.00-11.00-11.00-13.00-14.00-14.00-17.00-19.00-18.00-16.00-16.00-8.00-10.00-11.00
Return on Equity (QoQ) 0.000.00-1.00-1.000.00-1.00-1.000.000.001.001.000.00-1.001.000.001.002.000.000.001.001.000.00-1.000.000.001.000.000.00-1.001.001.001.002.001.00-1.00-1.000.00-7.001.000.00-1.008.00-2.000.00-2.00-4.00-3.00-4.00-2.00-1.000.001.000.00-1.000.001.001.001.00-1.00-1.00
Return on Invested Capital Growth (1y) 47.0048.0085.0072.000.00-3.00-5.00-2.00-2.00-3.00-2.00-2.00-1.000.001.001.000.000.000.001.003.002.002.002.001.001.000.000.000.001.001.001.00-1.00-1.00-1.000.00-7.00-7.003.001.000.00-3.00-13.00-11.00-2.002.001.001.000.00-1.00-1.00-2.00-2.00-2.00-1.000.000.000.000.000.000.001.000.000.00
Return on Invested Capital Growth (3y) 45.0042.0077.0068.00-3.00-6.00-7.00-3.00-3.00-3.00-2.000.001.002.003.004.004.004.003.003.004.004.004.003.001.001.001.001.00-7.00-7.003.002.00-7.00-11.00-10.00-10.00-9.00-8.00-9.00-9.00-2.00-3.00-13.00-13.00-4.00-1.00-2.00-2.00-1.00-3.00-2.00-2.00-2.00-1.00-1.000.00
Return on Invested Capital Growth (5y) 44.0042.0078.0070.000.00-4.00-5.000.001.001.001.001.003.004.004.005.004.003.003.004.00-3.00-3.006.004.00-6.00-9.00-9.00-9.00-10.00-8.00-8.00-8.00-9.00-11.00-11.00-12.00-11.00-11.00-11.00-11.00-4.00-5.00-14.00-13.00-4.00-1.00-1.00-2.00
Return on Invested Capital (QoQ) 2.00-36.009.0071.003.002.00-4.000.000.00-1.00-1.00-1.00-1.00-1.000.000.000.000.000.000.000.000.001.001.000.000.001.001.000.00-1.000.001.001.000.000.00-1.000.000.001.00-8.000.0010.00-1.00-9.00-3.000.000.000.001.000.000.000.00-1.00-1.00-1.000.000.000.000.000.000.000.000.000.000.000.000.00
Return on Sales Growth (1y) 16.003.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00-1.000.000.000.001.000.000.000.000.000.000.000.000.000.000.000.00-1.000.000.001.001.000.000.00-1.000.00-5.001.001.000.006.00-2.00-1.00-2.00-3.00-2.00-3.00-1.000.000.001.000.00-1.000.001.001.001.000.00-1.00
Return on Sales Growth (3y) 16.003.00-1.00-1.000.000.000.000.00-1.000.000.000.000.000.000.000.000.000.000.000.001.000.000.000.00-1.000.000.001.001.001.000.000.001.00-5.001.001.001.001.00-1.00-1.00-2.00-2.00-3.00-3.00-3.003.00-4.00-3.00-3.00-4.00-2.00-1.00-1.000.000.000.00
Return on Sales Growth (5y) 16.003.00-1.00-1.000.000.000.000.000.000.000.000.000.000.000.000.00-1.001.000.001.001.000.000.000.000.00-4.001.001.000.001.000.00-1.00-2.00-2.00-3.00-3.00-2.00-2.00-3.00-3.00-4.00-3.00-3.00-2.00-3.003.00-4.00-3.00
Return on Sales (QoQ) 14.004.00-1.000.001.000.00-1.000.001.000.00-1.000.001.000.000.000.001.000.00-1.000.001.000.000.000.000.000.00-1.000.000.000.000.000.001.00-1.00-1.00-1.002.000.000.000.001.000.00-1.001.00-4.005.00-1.000.002.00-2.000.00-1.001.00-1.00-1.001.002.00-1.000.000.001.000.000.00-1.001.00-1.000.00
Revenue Growth (1y) 123.84%2.41%12.77%22.78%22.88%18.46%10.50%6.67%9.91%3.55%6.58%15.13%14.22%19.34%17.68%13.02%8.78%13.26%10.90%15.77%14.23%7.06%7.94%4.08%5.46%2.78%2.89%4.44%9.29%10.08%9.74%10.95%0.85%5.51%8.65%4.60%5.74%11.97%9.13%11.50%14.91%-39.83%3.29%8.24%4.07%138.41%48.70%64.47%48.84%20.97%1.96%-23.71%-25.55%-17.45%-13.15%-5.49%-1.68%-7.46%-0.85%1.22%6.69%6.09%-5.97%-6.90%
Revenue Growth (3y) 44.59%7.90%9.92%14.67%15.54%13.54%11.49%11.55%10.95%11.86%11.62%14.63%12.38%13.11%12.10%10.84%9.43%7.61%7.19%7.96%9.60%6.60%6.82%6.45%5.14%6.08%7.05%6.62%5.23%9.15%9.17%8.97%7.01%-10.75%6.99%8.08%8.14%17.11%18.79%25.68%21.19%20.17%16.13%10.75%4.86%33.53%9.61%5.85%2.90%-2.60%-4.25%-9.97%-7.91%-6.77%-6.80%-3.79%
Revenue Growth (5y) 30.30%11.17%11.63%14.56%13.90%12.16%10.65%10.83%10.47%9.02%9.09%10.37%10.34%10.36%9.73%9.55%7.63%7.68%7.99%7.87%7.02%7.43%7.64%7.06%7.15%-4.26%6.70%7.91%6.86%13.28%14.85%18.17%13.67%15.44%13.17%9.64%6.98%9.91%8.22%7.43%5.43%5.80%6.16%5.37%3.88%18.51%4.19%2.25%
Revenue (QoQ) 169.69%-5.98%-16.89%6.21%23.38%3.54%-9.51%6.30%18.95%-3.42%-12.65%9.53%12.06%-0.59%-5.64%8.67%17.08%-1.98%-9.37%4.59%21.91%-4.03%-5.39%3.20%14.25%-3.24%-8.77%4.56%11.35%-3.13%-7.40%9.41%12.16%-3.43%-6.37%-0.56%17.34%-0.55%-9.86%0.53%24.26%-3.08%-7.90%3.60%-34.94%66.38%-3.49%-0.40%49.06%3.78%6.75%-9.86%21.14%-12.53%-20.12%-12.04%34.33%-7.98%-13.08%-8.49%26.42%-1.40%-11.27%-3.54%25.71%-12.61%-12.14%
Share-based Compensation Growth (1y) -2.99%7.75%-13.81%47.43%26.65%13.17%31.97%-6.74%15.88%3.83%28.85%50.54%32.29%46.86%3.27%3.30%-32.52%-32.33%47.61%14.46%131.29%48.92%-55.52%-40.17%-76.54%34.29%188.44%-2.66%237.80%-40.43%-38.68%37.62%-51.37%54.85%41.31%-54.56%43.00%55.27%-5.44%308.56%-21.49%-44.35%58.15%-61.93%348.83%63.92%-15.98%224.44%-99.51%-45.36%-22.52%-50.35%8,673.62%62.12%34.57%17.09%41.82%32.20%4.67%16.09%-5.65%-2.32%-29.85%-34.04%
Share-based Compensation Growth (3y) 12.50%8.18%13.59%27.44%24.75%19.95%20.64%13.19%1.14%1.05%25.23%21.19%27.34%13.96%-12.15%-10.89%-28.45%10.61%23.72%-12.64%22.39%6.01%-7.69%-7.11%-27.22%7.40%35.71%-15.25%32.93%12.72%-6.43%36.70%-18.27%10.19%28.32%-10.92%71.44%12.31%7.90%71.53%-74.15%-20.71%0.98%-15.04%24.50%13.24%-4.31%23.55%-15.20%5.40%2.96%-12.29%389.65%27.92%-0.40%-3.57%
Share-based Compensation Growth (5y) 4.91%4.70%17.44%19.60%24.82%11.70%2.89%-0.14%-10.90%15.59%20.30%0.72%10.36%3.43%3.70%-1.07%-9.66%4.54%10.41%-16.05%4.98%23.43%1.00%8.27%-15.42%1.37%30.17%-1.09%52.61%5.49%1.71%25.84%-58.70%3.69%6.59%2.63%16.72%4.64%5.55%24.02%16.53%1.33%7.72%-3.57%20.89%13.40%-8.45%7.63%
Share-based Compensation (QoQ) 48.76%-18.67%-20.84%1.29%65.23%-34.94%35.40%-12.99%47.64%-24.13%-4.32%8.11%32.29%-5.85%11.79%-4.99%46.86%-33.79%11.83%-37.93%47.26%44.42%-13.29%25.42%-5.18%-56.87%16.65%-50.82%442.67%-7.36%-60.63%70.68%-4.31%-4.63%-11.65%-39.69%204.73%-12.97%-71.59%89.82%230.87%-47.00%22.75%-63.52%134.53%50.60%-70.45%329.99%-14.35%-22.81%14.12%-99.35%9,450.21%9.46%-26.88%14.77%76.47%-9.13%-36.38%39.02%64.49%-28.05%-29.44%12.98%70.30%-48.33%-33.65%
Shareholder's Equity Growth (1y) 21.75%18.82%23.36%20.76%19.38%16.04%15.57%14.67%12.95%9.04%7.97%8.75%9.86%8.26%5.44%-3.23%-4.83%-1.64%-4.38%-8.50%-7.98%-9.23%-4.63%3.56%7.02%6.05%4.53%9.46%6.70%7.35%8.78%4.07%1.21%2.04%3.72%7.65%12.27%3.64%10.27%11.64%15.81%31.44%23.42%23.77%19.95%14.82%10.15%7.39%7.21%7.82%10.92%10.15%8.21%5.90%2.90%2.76%2.79%1.95%0.34%-2.36%
Shareholder's Equity Growth (3y) 19.98%17.01%15.46%14.62%13.99%11.06%9.58%6.47%5.70%5.10%2.87%-1.25%-1.28%-1.13%-1.30%-2.85%-2.14%-1.81%-1.58%1.23%1.66%1.10%2.74%5.66%4.94%5.12%5.65%7.04%6.63%4.32%7.55%7.74%9.58%11.60%12.18%14.15%15.97%16.08%14.45%14.06%14.20%17.62%14.67%13.55%11.64%9.45%7.93%6.72%6.04%5.20%4.62%3.39%
Shareholder's Equity Growth (5y) 16.47%10.87%9.19%5.93%5.34%4.11%3.71%2.72%3.06%2.25%1.65%1.77%1.90%1.93%1.80%0.88%0.24%0.73%1.47%3.05%3.61%1.79%4.40%7.23%8.48%9.61%9.93%11.13%10.99%11.37%11.08%10.70%11.10%11.47%11.52%11.96%12.59%12.30%11.34%10.93%10.62%11.93%9.26%7.99%
Shareholder's Equity (QoQ) 5.53%2.55%8.54%5.01%3.32%1.38%5.51%4.58%2.51%-0.15%1.86%3.56%3.25%0.87%0.37%0.86%-5.24%-0.80%3.73%-1.94%-9.32%-0.24%2.32%3.03%-1.53%3.09%1.40%1.55%3.12%0.49%2.02%2.91%-1.35%-2.27%2.85%4.60%2.39%1.92%-5.06%11.30%3.66%5.72%7.76%4.50%3.96%2.46%3.16%0.25%1.35%2.29%3.74%3.13%0.64%0.49%1.53%0.21%0.51%0.51%0.70%-1.37%-2.19%
Tax Rate Growth (1y) -81.00-78.00-7.00259.00-179.00-40.00-21.00-61.00201.0020.0016.0028.00-64.00-8.00-12.0064.0016.0012.0011.00-22.0064.0021.0010.004.00-87.00-55.00-48.00-56.00-63.00-59.00-48.00-389.00485.00-1203.00-1379.00-1071.00-1714.00-129.00-15.0070.00-243.00-4361.005.0031.00-236.004,256.00-116.009.0063.00204.00242.0052.00-409.0064.0018.00100.00678.0054.0027.00-118.0083.00-53.00-37.00119.00
Tax Rate Growth (3y) -60.00-97.00-13.00226.00-43.00-28.00-17.0031.00152.0024.0015.0070.0016.0024.009.0045.00-7.00-23.00-27.00-75.00-86.00-94.00-86.00-441.00335.00-1317.00-1476.00-1515.00-1292.00-1391.00-1442.00-1389.00-1472.00-5692.00-1389.00-969.00-2192.00-233.00-125.00110.00-416.00100.00132.0092.00-582.004,524.00145.00161.00332.00321.00288.0034.00353.0064.009.00101.00
Tax Rate Growth (5y) -108.00-94.00-14.00267.0037.004.004.0012.00129.00-11.00-23.0017.00-134.00-90.00-87.00-399.00415.00-1285.00-1454.00-1534.00-1315.00-1425.00-1481.00-1441.00-1622.00-5807.00-1485.00-1413.00-1771.00-1495.00-1552.00-1349.00-1645.00-1232.00-1262.00-908.00-2538.0035.00135.00263.00-146.00217.00178.0074.00180.004,524.00136.00162.00
Tax Rate (QoQ) 29.00-76.00-284.00251.0033.00-6.00-18.00-188.00172.0012.00-58.0074.00-8.008.00-46.00-18.0048.004.0030.00-66.0043.004.00-3.0021.00-1.00-7.00-10.00-70.0032.000.00-17.00-77.0035.0011.00-358.00796.00-1652.00-165.00-49.00153.00-67.00-52.0036.00-160.00-4185.004,315.0062.00-428.00307.00-57.00186.00-373.00448.00-19.00-4.00-834.00921.00-64.0078.00-256.00296.00-91.00-68.00-55.00159.00-74.0088.00
Total Debt Growth (1y) -55.47%817.04%924.37%2,549.44%2,493.34%4.81%11.20%15.00%25.05%20.69%18.14%20.35%24.48%36.17%36.75%33.53%23.68%19.87%17.59%17.22%16.79%16.02%15.62%14.18%12.62%11.01%12.23%12.06%12.67%11.70%9.98%9.86%8.34%8.91%8.48%7.84%7.71%7.76%7.23%7.46%8.61%2.28%2.11%2.54%1.21%9.21%11.93%13.50%8.68%6.61%4.54%2.24%5.78%5.78%6.71%6.08%3.11%2.36%-1.19%-1.34%1.60%1.33%0.92%-5.43%
Total Debt Growth (3y) 143.51%126.37%137.86%232.22%243.05%19.87%21.56%22.72%24.40%25.36%23.85%23.50%21.60%23.72%22.96%21.35%17.61%15.58%15.13%14.47%14.01%12.89%12.59%12.02%11.19%10.53%10.22%9.91%9.55%9.44%8.56%8.38%8.22%6.28%5.91%5.92%5.79%6.37%7.01%7.74%6.11%5.99%6.11%5.97%5.18%7.19%7.68%7.18%5.83%4.90%3.30%2.28%3.48%3.14%2.09%-0.34%
Total Debt Growth (5y) 85.95%80.07%84.95%124.79%125.50%19.09%19.55%19.86%20.42%20.47%19.78%19.24%17.94%18.62%18.07%17.08%14.71%13.43%12.73%12.18%11.58%11.04%10.67%10.25%9.97%8.28%7.95%7.90%7.64%7.93%7.90%8.18%6.87%6.92%6.81%6.64%6.36%6.30%6.46%6.29%5.44%5.21%4.73%4.49%4.04%5.02%4.48%2.81%
Total Debt (QoQ) 23.86%-9.32%-61.14%2.01%2,450.87%1.29%0.51%-0.15%3.09%7.47%3.95%8.58%-0.50%5.20%5.89%12.31%8.84%5.64%3.40%4.03%5.49%3.63%3.08%3.65%4.80%3.27%1.79%2.24%3.29%4.41%1.64%2.79%2.40%2.81%1.52%1.37%2.94%2.41%0.92%1.24%2.99%1.91%1.13%2.33%-3.01%1.73%1.56%1.00%4.65%4.27%2.99%-3.29%2.65%2.25%0.72%0.06%2.65%3.15%0.13%-2.75%1.90%-0.43%-0.03%0.15%1.63%-0.83%-6.31%