Lci Industries Growth Metrics (2010-2025) | LCII

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Growth Ratios
Assets Growth (1y) 1.06%7.47%14.44%10.87%18.29%12.69%6.49%8.23%4.42%7.46%21.21%15.98%17.79%22.17%20.00%31.80%22.86%21.82%14.53%12.70%19.62%15.72%26.34%20.28%22.01%23.40%20.20%38.24%30.30%29.13%31.51%13.88%10.41%14.63%49.74%52.78%51.72%49.18%23.38%21.90%37.55%46.31%43.08%45.60%25.45%5.85%-1.25%-11.85%-11.67%-7.19%-8.86%-7.11%-2.09%-0.29%-2.18%3.98%5.38%4.75%
Assets Growth (3y) 7.68%9.18%13.89%11.65%13.32%13.95%15.71%18.27%14.76%16.95%18.55%19.88%20.07%19.87%20.19%21.34%21.49%20.27%20.26%23.29%23.89%22.63%25.93%23.71%20.63%22.24%33.27%33.98%29.72%30.22%34.43%28.48%32.08%35.76%38.27%39.45%37.83%32.20%20.35%16.09%15.09%12.86%8.80%6.04%2.75%-0.69%-4.16%-5.22%-3.05%-1.03%
Assets Growth (5y) 12.56%14.13%15.22%15.63%16.42%15.84%17.52%17.53%17.14%17.96%20.40%23.43%22.44%22.38%22.38%22.98%20.87%20.83%27.92%26.66%26.08%25.82%29.84%28.67%29.65%31.87%33.11%33.68%30.37%27.88%27.98%22.18%20.62%19.71%18.93%17.30%17.76%16.41%9.22%8.61%9.48%8.46%
Assets (QoQ) -1.45%-11.22%11.80%3.32%4.79%-5.46%8.31%10.24%-0.17%-10.66%10.08%6.36%2.73%0.78%5.33%8.03%6.55%-1.01%15.68%0.70%5.65%-6.94%13.84%6.88%2.20%1.60%8.37%8.43%3.37%-1.04%24.64%2.20%2.44%0.78%7.93%-0.92%6.36%31.65%10.13%-1.61%4.58%8.88%8.81%11.03%11.24%6.47%10.72%-4.34%-6.14%-0.67%-1.16%-4.14%-1.38%-2.46%0.74%1.03%0.43%-4.31%7.09%2.39%-0.17%
Capital Expenditures Growth (1y) 121.89%170.11%81.25%0.85%23.38%51.85%57.25%15.22%-3.62%-34.95%-23.65%28.83%42.00%90.73%25.92%-45.21%-41.09%-42.21%-24.85%12.77%20.70%216.72%86.13%356.23%98.03%18.18%116.34%-8.71%122.57%1.58%-6.01%-60.25%-68.46%-61.78%-67.45%-41.87%17.80%174.87%163.44%219.20%125.78%-14.02%100.59%36.83%3.28%9.05%-59.18%-41.24%-51.45%-54.82%-49.83%-24.84%-37.03%-9.93%5.00%0.13%61.97%
Capital Expenditures Growth (3y) 38.18%38.69%29.58%14.39%19.08%23.50%14.77%-6.66%-6.93%-10.50%-10.27%-7.32%0.32%51.70%20.77%41.26%12.08%29.33%44.64%67.47%74.57%56.08%55.84%18.31%11.61%-22.87%-12.85%-40.47%-6.13%2.19%-6.94%-9.65%-5.68%-3.34%19.81%36.42%40.05%37.10%29.21%36.91%4.22%-24.90%-25.67%-15.45%-31.91%-23.73%-40.09%-23.81%-20.89%
Capital Expenditures Growth (5y) 17.16%24.08%15.54%-1.55%3.72%28.09%16.16%33.14%14.02%21.83%23.81%27.09%34.80%33.19%29.07%0.46%-0.23%-3.43%-1.53%1.65%14.60%31.91%26.55%25.17%29.89%1.63%28.45%-1.62%14.04%0.01%-7.98%-9.92%-15.90%-14.95%-18.84%2.32%-3.43%0.96%2.59%14.07%2.92%
Capital Expenditures (QoQ) -24.51%28.42%136.19%-3.09%-8.11%-13.83%31.42%18.55%13.10%-10.76%-3.70%-0.84%-23.67%4.74%62.49%9.31%2.52%-30.85%-29.30%17.53%0.57%-10.07%6.09%25.79%163.91%-47.15%160.03%-45.40%57.50%-3.26%9.73%33.11%-28.11%-10.49%-53.59%5.62%-12.90%-23.77%-17.11%114.04%103.22%-26.94%0.43%51.40%-22.61%70.45%-31.49%14.27%-18.29%-36.20%-1.38%-5.58%-23.96%-29.15%47.77%-20.90%8.76%-17.41%40.92%27.96%
Cash & Equivalents Growth (1y) -21.88%-96.43%-83.07%-90.36%15.61%2,113.59%50.96%13.95%-25.02%62.27%566.87%51.97%-99.99%-99.99%-99.99%355.43%294,450.00%181,200.00%307,525.00%-0.04%566.78%1,210.81%600.28%130.62%-51.68%-79.21%-69.77%-92.24%-52.98%-7.65%-42.69%186.74%-15.25%32.43%136.86%584.49%311.63%182.14%46.56%-35.39%57.31%6.49%21.38%-12.43%-43.87%-67.77%-24.48%-57.68%-59.82%33.50%39.37%-3.58%490.29%415.92%150.39%922.07%47.17%23.91%
Cash & Equivalents Growth (3y) -12.19%8.66%19.46%-44.94%-95.23%-86.05%-91.53%99.05%-34.80%-39.40%7.38%90.55%35.07%21.60%9.14%118.97%2,017.19%1,603.17%1,767.43%-43.66%14.85%36.02%6.65%-19.96%-42.25%-36.65%-25.69%15.03%17.94%51.11%25.77%133.20%76.39%58.46%61.52%57.04%53.75%-1.07%10.34%-37.90%-29.21%-22.91%8.51%-29.04%10.01%30.45%38.13%60.96%51.69%104.35%
Cash & Equivalents Growth (5y) -24.20%-29.35%-20.55%-5.34%16.39%130.15%67.25%78.62%-2.24%-9.52%21.25%4.35%-10.95%-19.16%-25.78%18.48%419.45%470.47%515.58%28.54%39.51%56.55%33.32%17.80%4.51%-5.24%-6.10%-2.94%7.69%3.44%12.77%36.27%4.36%11.35%34.70%9.58%53.85%46.16%36.21%18.73%25.25%23.98%
Cash & Equivalents (QoQ) -12.45%-5.66%-5.53%0.13%-96.00%347.28%-46.22%1,100.62%-23.36%-69.50%-59.40%690.01%65.87%25.36%-90.75%-99.93%0.00%0.00%698,075.00%-57.81%-38.45%69.68%126.88%181.41%21.00%-9.35%-25.29%-41.04%-47.94%31.81%-80.83%257.52%2.24%-18.20%-4.09%5.66%59.76%46.31%177.15%-36.46%9.50%-24.00%22.19%54.71%-25.87%-13.38%-11.85%-0.83%-57.44%102.97%-50.60%-5.84%41.40%111.89%-65.82%476.43%23.59%2.84%39.51%-17.00%4.06%
Cash from Investing Activities Growth (1y) -491.96%-190.05%-25.56%20.62%88.43%-27.32%-30.97%-75.21%-29.72%2.35%-490.62%-344.22%-294.79%-83.01%78.35%40.45%20.06%71.42%-114.22%13.50%63.06%-598.57%8.03%-284.77%-100.92%49.94%-630.58%51.90%-140.80%-205.57%85.17%53.70%-39.23%-635.89%-317.33%82.64%74.79%72.00%76.08%-3,472.96%-388.04%42.91%-279.38%77.00%47.62%-31.27%76.77%-21.59%56.53%85.65%60.67%5.40%38.69%13.11%-398.40%-151.75%117.43%
Cash from Investing Activities Growth (3y) 3.87%-46.12%-113.36%-83.50%16.01%-31.53%-18.75%-66.74%-59.97%20.07%-39.91%-31.78%-5.24%-54.02%24.73%-25.62%15.98%0.02%-143.26%-16.98%-21.35%-120.26%0.13%5.02%-88.86%-124.11%-65.34%66.19%5.46%-84.65%47.10%-42.14%-19.65%-5.56%-55.88%-12.57%13.63%40.57%40.49%-115.38%-3.57%52.44%29.76%35.81%48.13%45.30%23.07%-42.54%26.96%
Cash from Investing Activities Growth (5y) -22.90%-20.92%-35.12%-26.06%29.44%-35.35%-26.96%-72.85%-24.89%-12.30%-79.05%-33.47%-41.33%-41.08%14.31%15.09%-14.74%-86.35%-54.86%33.64%8.91%-85.59%0.11%-39.67%-52.64%-12.47%-32.62%20.50%-16.65%-36.39%33.46%4.29%17.17%26.02%19.13%-10.41%29.70%51.74%16.20%-88.49%16.20%
Cash from Investing Activities (QoQ) 206.49%-162.15%-32.81%-573.41%83.80%13.34%16.03%1.87%-78.30%10.85%-12.33%27.35%-34.21%-439.21%15.51%35.43%37.78%36.22%-132.44%13.33%77.76%-378.12%6.15%62.99%-320.66%37.05%-292.65%80.68%-4.80%-818.74%74.15%3.26%-32.99%55.43%19.27%-190.90%-602.94%74.72%96.64%-322.42%-680.80%78.40%-401.57%42.30%8.66%-43.51%69.60%-31.42%-128.93%74.61%-59.17%53.02%24.42%30.41%-282.90%69.56%-7.11%-299.16%-93.41%102.11%
Cash from Operations Growth (1y) 117.84%-5.05%2.50%519.98%-167.67%36.74%-133.29%-24.91%820.48%-25.25%2,696.01%-16.44%-60.99%90.69%-73.88%2.60%-24.86%25.49%512.62%206.76%266.50%-25.28%-50.32%-16.36%-63.86%19.51%-123.50%12.06%157.88%9.20%1,130.47%51.76%2.67%22.37%-14.88%-55.04%275.12%-68.47%-89.17%-66.84%-110.48%-754.93%2,683.70%1,020.58%1,289.14%194.46%-44.65%-6.64%-15.88%17.91%-110.25%-2.99%-32.23%-22.74%658.11%-41.84%23.93%
Cash from Operations Growth (3y) 119.81%-0.99%106.91%57.27%23.89%24.91%31.18%-13.66%60.20%21.39%251.79%38.03%2.42%21.37%-7.36%38.08%-0.16%3.87%-39.51%42.20%50.60%-0.84%6.37%12.46%-1.46%16.89%27.27%-8.55%114.95%-25.03%43.42%-39.07%-33.95%-65.43%36.90%18.66%67.20%24.95%18.60%51.37%1.58%93.94%-52.97%116.50%106.29%41.96%-31.84%-19.24%-10.94%
Cash from Operations Growth (5y) 25.50%18.35%69.94%65.03%39.26%12.82%47.03%10.56%36.83%9.82%-37.14%19.77%0.02%18.47%14.00%34.96%21.38%8.41%44.38%14.43%67.42%-17.76%-35.58%-26.67%-18.90%-39.58%44.11%23.22%65.39%21.12%75.47%18.80%32.19%22.99%-16.50%8.63%21.65%12.19%-0.93%14.37%-2.52%
Cash from Operations (QoQ) 702.86%-85.76%137.53%-19.80%249.94%-84.62%1,336.74%-108.75%807.15%-103.74%3,340.59%-16.01%-26.63%30.01%4.30%-60.79%258.64%-82.19%309.73%-71.29%498.99%-13.07%105.16%-65.69%22.12%-42.19%245.39%-85.18%303.85%-111.37%1,746.72%-65.89%71.01%7.28%142.52%-76.93%103.84%-25.38%28.11%92.50%-82.87%-74.37%292.24%-160.84%-970.95%208.93%57.90%-35.44%-14.93%-36.18%166.34%-41.83%19.25%-105.55%2,620.72%-59.36%35.95%-59.93%162.70%-13.41%
Dividends Paid - Common Growth (1y) -69.50%-15.38%69.03%10.94%11.38%21.55%21.43%10.54%8.23%7.54%7.52%7.42%8.81%0.50%15.97%15.88%16.04%39.08%20.58%20.57%20.76%17.43%17.38%16.30%16.15%-0.42%-0.42%0.53%0.59%0.54%0.55%10.11%9.85%8.61%4.08%
Dividends Paid - Common Growth (3y) -35.66%-32.06%3.42%30.19%9.62%9.47%9.52%14.83%11.23%10.97%14.55%14.56%14.49%15.10%17.96%17.96%17.56%17.63%17.60%12.12%12.12%12.16%5.54%5.53%8.78%8.67%2.83%1.39%
Dividends Paid - Common Growth (5y) -20.32%-19.45%9.11%25.28%12.98%12.95%16.50%16.47%14.05%13.90%11.94%11.94%11.90%12.24%10.45%10.45%12.46%12.45%12.17%8.08%
Dividends Paid - Common (QoQ) -49.88%67.67%0.67%0.02%0.11%10.05%1.07%9.16%0.01%0.18%-1.04%8.45%0.00%0.08%0.25%0.17%15.39%0.01%0.39%20.06%0.04%0.00%0.55%16.76%0.00%-0.93%0.42%0.11%0.00%0.01%0.49%0.05%0.01%9.52%0.25%-1.08%-4.16%
Dividends payables Growth (1y) -84.77%
EBITDA Margin Growth (1y) 49.00-313.00-64.00-143.00-207.00108.00-27.00-239.00139.00250.00377.00375.0011.00-126.00-124.00-32.0023.003.00111.00437.00418.00308.00301.00-132.00-196.00-231.00-200.00-267.00-215.00-113.00-257.00-113.00107.0088.00117.00-135.00-648.00302.00143.00343.00464.00-377.00129.00626.00565.0010.00-1197.00-1434.00-880.00-298.00289.00389.00315.00113.00170.00183.00-66.00139.00
EBITDA Margin Growth (3y) -18.0045.00286.00-8.00-57.00232.00226.00104.00173.00126.00365.00780.00452.00184.00289.00274.00246.0080.00212.0039.007.00-36.00-156.00-512.00-303.00-256.00-340.00-515.00-756.00277.003.0094.00-77.0013.00389.00834.00381.00-65.00-925.00-465.00149.00-666.00-779.00-419.000.00-175.00-738.00-862.00-631.00-46.00
EBITDA Margin Growth (5y) 16.00-78.00273.00397.00385.00542.00638.00409.00396.00203.00466.00382.0041.00-160.00-169.00-106.00138.0054.0072.00-210.00-534.00354.00104.00-304.00-488.00-331.00-68.00453.00273.00-90.00-1065.00-714.00-393.00-275.00-519.00-211.00-185.00-250.00-467.00107.00398.00-413.00
EBITDA Margin (QoQ) -48.00-432.00487.0042.00-411.00-183.00408.00-21.00-95.00-319.00196.00357.0015.00-191.00194.00-7.00-122.00-189.00286.0048.00-142.00-80.00612.0029.00-253.00-87.00179.00-35.00-288.00-56.00112.0017.00-186.00-200.00256.00237.00-205.00-171.004.00-276.00746.00-330.00204.00-155.00-95.00175.00701.00-216.00-651.00-1031.00464.00338.00-69.00-444.00564.00264.00-271.00-388.00577.0015.00-65.00
EBIT Growth (1y) 13.04%-27.53%28.06%11.77%5.91%62.43%16.14%-21.79%35.53%52.73%136.33%91.68%13.38%1.06%6.49%22.24%15.39%17.77%37.11%75.04%76.57%66.13%71.94%6.10%6.15%6.18%8.84%1.17%1.66%-5.37%-33.17%-20.17%2.45%8.38%27.49%-7.31%-68.35%92.12%68.56%129.14%352.23%-5.73%79.62%165.90%132.80%-1.63%-120.21%-92.57%-74.78%-47.94%111.38%187.44%64.22%18.20%515.57%41.15%-3.09%39.99%
EBIT Growth (3y) 17.51%21.59%52.04%18.78%17.63%35.85%42.98%22.37%21.04%22.04%51.11%60.07%32.19%25.51%35.91%31.43%29.32%27.60%36.90%23.40%23.97%18.62%7.74%-5.02%3.40%2.88%-2.48%-9.20%-30.92%25.37%12.82%19.25%13.61%25.21%56.87%78.08%49.36%21.23%-37.72%-23.21%38.47%-21.55%-65.43%-17.18%-1.21%-15.41%-47.88%-32.94%-26.24%-4.85%
EBIT Growth (5y) 16.25%16.43%38.69%29.09%27.09%37.44%47.11%27.76%27.15%26.24%45.21%34.50%20.04%14.71%12.80%12.89%17.63%16.33%16.93%6.81%-9.18%28.29%21.86%12.72%9.61%14.55%22.93%35.46%28.26%12.81%-20.32%-19.64%-2.95%0.10%-38.39%3.82%6.65%1.86%-15.59%12.93%33.40%-4.39%
EBIT Margin Growth (1y) 49.00-313.00-64.00-143.00-207.00108.00-27.00-239.00139.00250.00377.00375.0011.00-126.00-124.00-32.0023.003.00111.00437.00418.00308.00301.00-132.00-196.00-231.00-200.00-267.00-215.00-113.00-257.00-113.00107.0088.00117.00-135.00-648.00302.00143.00343.00464.00-377.00129.00626.00565.0010.00-1197.00-1434.00-880.00-298.00289.00389.00315.00113.00170.00183.00-66.00139.00
EBIT Margin Growth (3y) -18.0045.00286.00-8.00-57.00232.00226.00104.00173.00126.00365.00780.00452.00184.00289.00274.00246.0080.00212.0039.007.00-36.00-156.00-512.00-303.00-256.00-340.00-515.00-756.00277.003.0094.00-77.0013.00389.00834.00381.00-65.00-925.00-465.00149.00-666.00-779.00-419.000.00-175.00-738.00-862.00-631.00-46.00
EBIT Margin Growth (5y) 16.00-78.00273.00397.00385.00542.00638.00409.00396.00203.00466.00382.0041.00-160.00-169.00-106.00138.0054.0072.00-210.00-534.00354.00104.00-304.00-488.00-331.00-68.00453.00273.00-90.00-1065.00-714.00-393.00-275.00-519.00-211.00-185.00-250.00-467.00107.00398.00-413.00
EBIT Margin (QoQ) -48.00-432.00487.0042.00-411.00-183.00408.00-21.00-95.00-319.00196.00357.0015.00-191.00194.00-7.00-122.00-189.00286.0048.00-142.00-80.00612.0029.00-253.00-87.00179.00-35.00-288.00-56.00112.0017.00-186.00-200.00256.00237.00-205.00-171.004.00-276.00746.00-330.00204.00-155.00-95.00175.00701.00-216.00-651.00-1031.00464.00338.00-69.00-444.00564.00264.00-271.00-388.00577.0015.00-65.00
EBIT (QoQ) -19.85%-63.77%237.82%15.23%-48.62%-35.98%194.86%9.18%-21.19%-54.22%98.57%89.20%-11.19%-29.16%61.06%11.91%-20.85%-25.36%84.88%5.64%-19.22%-13.10%136.03%6.57%-23.99%-10.06%45.65%6.61%-23.97%-7.81%35.39%7.13%-29.23%-34.90%61.73%37.49%-25.14%-23.41%17.59%-53.05%354.40%-32.81%59.85%-7.34%-5.28%28.03%136.64%-18.88%-59.97%-126.31%187.00%175.28%-17.37%-94.25%2,098.05%57.27%-40.52%-70.06%404.01%7.98%-14.08%
EBT Growth (1y) 13.07%-27.99%27.38%11.71%5.96%62.54%16.59%-22.13%35.49%53.41%138.20%92.47%13.47%0.82%6.30%22.07%13.56%15.84%35.12%74.58%78.61%68.35%73.85%6.23%6.19%6.42%9.22%0.05%-0.32%-8.36%-37.21%-22.94%1.81%8.30%28.23%-13.66%-73.12%95.72%72.09%152.70%429.79%-8.79%78.25%166.85%134.89%-4.38%-128.82%-96.34%-78.87%-56.28%78.13%400.47%83.96%34.33%261.43%39.31%-5.48%77.37%
EBT Growth (3y) 17.52%21.55%52.37%18.74%17.66%35.98%43.46%22.31%20.41%21.46%50.68%60.08%32.03%25.28%35.67%31.30%29.15%27.56%36.90%22.88%23.65%17.97%6.04%-6.44%2.53%1.84%-4.19%-12.69%-35.14%24.77%11.48%18.91%13.18%24.58%57.85%79.90%49.55%19.51%-42.34%-37.26%38.03%-27.49%-28.31%-21.21%-2.99%-17.50%-53.32%-36.56%-28.38%1.37%
EBT Growth (5y) 15.90%15.97%38.42%28.97%27.00%37.43%47.30%27.68%27.06%26.27%45.39%34.24%19.50%13.91%11.36%11.78%16.93%15.55%15.62%4.30%-12.35%28.33%21.35%12.31%8.94%13.52%21.95%35.03%27.69%11.12%-22.08%-30.31%-6.37%-4.17%-17.59%1.31%5.39%0.05%-20.78%11.48%35.53%-1.90%
EBT Margin Growth (1y) 50.00-316.00-65.00-143.00-206.00108.00-26.00-241.00139.00252.00378.00375.0011.00-127.00-124.00-33.008.00-10.00100.00431.00426.00315.00306.00-129.00-194.00-227.00-195.00-275.00-232.00-136.00-289.00-139.0098.0084.00113.00-172.00-685.00311.00150.00395.00503.00-393.00117.00615.00556.00-11.00-1243.00-1503.00-941.00-345.00268.00400.00341.00150.00219.00145.00-78.00293.00
EBT Margin Growth (3y) -18.0044.00287.00-9.00-56.00232.00228.00102.00158.00114.00354.00774.00446.00178.00282.00269.00240.0079.00211.0027.000.00-48.00-178.00-543.00-327.00-279.00-371.00-586.00-819.00259.00-25.0084.00-85.002.00380.00838.00374.00-94.00-976.00-493.00118.00-750.00-859.00-488.00-44.00-206.00-756.00-959.00-678.0098.00
EBT Margin Growth (5y) 2.00-93.00263.00390.00378.00538.00635.00404.00390.00203.00465.00369.0020.00-185.00-202.00-144.00107.0026.0035.00-283.00-587.00348.0085.00-320.00-510.00-361.00-104.00424.00240.00-146.00-1152.00-804.00-469.00-355.00-595.00-265.00-227.00-289.00-489.0051.00381.00-307.00
EBT Margin (QoQ) -47.00-434.00489.0042.00-412.00-184.00411.00-20.00-98.00-318.00196.00359.0015.00-191.00193.00-5.00-124.00-188.00284.0036.00-142.00-78.00615.0031.00-253.00-87.00180.00-34.00-286.00-56.00100.009.00-190.00-208.00250.00246.00-204.00-179.00-35.00-267.00792.00-340.00210.00-159.00-104.00170.00708.00-218.00-671.00-1062.00449.00344.00-75.00-449.00580.00285.00-266.00-380.00506.0062.00105.00
EBT (QoQ) -19.73%-64.08%240.25%15.27%-48.88%-36.47%198.41%9.32%-21.57%-54.43%99.29%90.22%-11.20%-29.24%61.03%12.15%-21.10%-25.40%84.92%4.33%-19.51%-12.99%138.93%6.74%-24.13%-10.14%45.99%6.70%-23.97%-7.78%33.73%6.32%-30.11%-36.81%64.11%40.47%-25.65%-25.18%10.50%-56.27%441.35%-34.21%62.26%-8.32%-6.80%28.56%142.92%-19.30%-62.06%-138.75%130.87%365.59%-21.50%-119.38%806.51%71.14%-42.68%-76.71%509.69%16.12%7.57%
Enterprise Value Growth (1y) 36.67%97.43%85.00%90.36%-15.61%-2,113.59%-53.99%-13.95%25.02%-62.27%-553.71%-51.97%99.99%99.99%99.99%-355.43%-294,450.00%-181,200.00%-307,525.00%0.04%-566.78%-1,210.81%-600.28%-130.62%51.68%79.21%69.77%92.24%52.98%7.65%42.69%-186.74%-239.81%-50.56%-136.86%-584.49%-2.66%-148.16%-46.56%35.39%-57.31%-6.49%-21.38%12.43%43.87%67.77%24.48%57.68%59.82%-33.50%-39.37%3.58%-490.29%-415.92%-150.39%-922.07%-47.17%-23.91%
Enterprise Value Growth (3y) 18.12%2.59%-14.74%44.94%95.23%86.05%91.53%-99.05%34.80%39.40%-6.67%-90.55%-35.07%-21.60%-9.14%-118.97%-2,017.19%-1,603.17%-1,767.43%43.66%-14.85%-36.02%-6.65%19.96%8.26%33.88%25.69%-15.03%-17.94%-51.11%-25.77%-133.20%-76.39%-58.46%-61.52%-57.04%3.22%5.21%-10.34%37.90%29.21%22.91%-8.51%29.04%-10.01%-30.45%-38.13%-60.96%-51.69%-104.35%
Enterprise Value Growth (5y) 27.31%33.84%22.45%5.34%-16.39%-130.15%-67.25%-78.62%2.24%9.52%-20.77%-4.35%10.95%19.16%25.78%-18.48%-585.75%-485.30%-515.58%-28.54%-39.51%-56.55%-33.32%-17.80%-4.51%5.24%6.10%2.94%-7.69%-3.44%-12.77%-36.27%-4.36%-11.35%-34.70%-9.58%-16.54%-42.45%-36.21%-18.73%-25.25%-23.98%
Enterprise Value (QoQ) 1.48%23.30%16.30%-0.13%96.00%-347.28%46.22%-1,100.62%23.36%68.88%60.20%-690.01%-65.87%-25.36%90.75%99.93%0.00%0.00%-698,075.00%57.81%38.45%-69.68%-126.88%-181.41%-21.00%9.35%25.29%41.04%47.94%-31.81%80.83%-257.52%-2.24%18.20%4.09%-323.69%54.70%-28.69%-177.15%36.46%-9.50%24.00%-22.19%-54.71%25.87%13.38%11.85%0.83%57.44%-102.97%50.60%5.84%-41.40%-111.89%65.82%-476.43%-23.59%-2.84%-39.51%17.00%-4.06%
EPS (Basic) Growth (1y) 13.95%-30.56%139.76%19.05%6.12%72.00%14.57%-28.00%31.16%46.51%125.81%88.86%14.36%3.17%5.62%22.08%10.26%9.23%32.42%75.90%76.74%70.42%60.72%18.49%5.92%5.79%-34.63%8.67%16.15%4.69%14.82%-26.60%1.60%6.72%43.79%-18.12%-72.63%90.21%67.48%160.18%417.31%-7.72%68.39%163.61%125.65%-3.98%-120.31%-96.26%-78.25%-57.68%86.36%396.55%81.82%37.25%516.86%34.72%-4.58%82.86%
EPS (Basic) Growth (3y) 16.62%20.51%83.74%17.42%16.76%37.51%39.81%18.40%18.26%18.19%46.72%59.47%30.62%24.30%31.00%36.52%27.32%25.34%11.64%31.33%29.55%23.58%6.45%-1.86%7.72%5.73%2.58%-13.24%-31.39%28.56%40.36%16.07%12.89%23.27%59.47%77.75%47.28%19.00%-37.02%-36.45%36.41%-27.89%-26.96%-21.17%-3.73%-17.68%-51.31%-36.98%-27.74%2.03%
EPS (Basic) Growth (5y) 14.87%14.55%54.05%28.30%25.41%37.08%42.21%28.18%25.36%24.38%27.11%39.18%22.35%16.29%11.03%15.21%19.49%17.08%18.09%6.37%-9.57%30.82%23.78%15.03%12.09%15.71%24.94%34.97%30.40%13.49%-24.12%-31.19%-6.73%-5.31%-16.13%0.85%4.78%-0.42%-20.10%11.42%34.51%-1.21%
EPS (Basic) (QoQ) -16.28%-78.73%448.50%16.67%-48.98%-26.56%172.35%4.00%-17.31%-51.08%71.15%89.46%-7.63%-24.61%43.14%14.72%-16.67%-22.82%65.44%3.61%-17.44%-6.43%119.77%4.11%-20.39%-11.76%62.03%-6.94%-20.50%-45.47%169.34%-0.53%-28.34%-40.19%72.19%37.68%-24.74%-19.41%-1.94%-53.98%423.08%-29.04%52.33%-8.50%-6.69%29.48%138.46%-21.68%-60.30%-127.39%143.94%355.17%-22.73%-108.82%1,700.00%66.67%-41.67%-73.20%417.10%18.04%11.79%
EPS (Weighted Average and Diluted) Growth (1y) 13.95%-30.56%139.41%16.67%6.12%72.00%14.12%-26.53%29.00%44.19%124.35%85.63%14.78%3.23%5.71%22.71%10.39%9.38%32.82%76.83%77.65%70.00%61.09%17.93%5.30%5.88%-34.75%8.77%16.98%5.56%15.15%-25.81%1.61%6.77%44.86%-18.84%-72.49%90.14%67.25%161.61%413.46%-7.78%67.71%163.14%126.97%-3.61%-120.81%-96.24%-78.38%-57.50%85.07%396.55%83.21%36.27%474.29%34.72%-4.58%83.45%
EPS (Weighted Average and Diluted) Growth (3y) 15.98%19.87%83.01%16.74%16.26%36.80%39.36%18.72%17.80%17.64%46.59%59.11%31.06%24.28%31.27%36.78%27.34%25.33%11.76%31.39%29.83%23.86%6.57%-1.64%7.77%6.07%2.86%-13.16%-31.10%28.92%40.77%16.35%12.81%23.25%59.57%77.44%47.46%19.12%-37.22%-36.26%36.07%-27.71%-27.08%-21.08%-3.49%-17.66%-51.20%-36.87%-27.70%2.04%
EPS (Weighted Average and Diluted) Growth (5y) 14.60%14.22%53.80%28.12%25.24%36.62%42.09%28.40%25.05%23.99%27.06%38.88%22.63%16.49%11.19%15.61%19.67%17.28%18.42%6.43%-9.36%30.99%24.01%15.11%12.07%15.91%25.01%35.15%30.68%13.75%-24.35%-31.04%-6.77%-5.17%-16.28%0.85%4.89%-0.43%-20.08%11.61%34.51%-1.14%
EPS (Weighted Average and Diluted) (QoQ) -16.28%-78.87%452.05%16.67%-48.98%-27.14%169.02%6.12%-17.31%-51.66%73.19%86.34%-7.58%-24.78%43.30%15.22%-16.88%-22.97%66.34%3.66%-17.65%-6.46%121.45%4.14%-21.19%-11.36%62.12%-7.02%-20.75%-45.38%170.26%0.00%-28.49%-40.41%74.14%36.96%-24.87%-19.15%-2.44%-53.57%419.23%-28.89%52.60%-8.87%-6.74%29.32%139.44%-21.40%-60.40%-127.92%143.28%351.72%-22.14%-109.80%1,540.00%66.67%-42.08%-73.07%418.32%18.04%11.35%
FCF Margin Growth (1y) -42.00-934.00-110.001,516.00-489.0029.00-283.00-624.001,368.00-259.001,113.00-347.00-833.00311.00-758.0099.0069.00334.00921.001,239.00501.00-921.00-686.00-1080.00-644.00-39.00-673.0012.00-47.0075.00953.001,036.00452.00474.0083.00-882.00865.00-1003.00-719.00-984.00-1536.00-1099.00726.001,218.001,297.002,232.0026.00594.00115.00495.00-759.00-84.00-293.00-311.00490.00-810.0034.00
FCF Margin Growth (3y) 838.00-1164.00721.00545.0046.0080.0073.00-872.00603.00386.001,276.00991.00-264.00-276.00-523.00258.00-75.00-626.00-438.00171.00-191.00-885.00-406.00-31.00-239.00511.00363.00166.001,270.00-454.00317.00-829.00-218.00-1629.0090.00-648.00627.00129.0033.00828.00-124.001,627.00-7.001,728.001,119.002,415.00-243.00-301.00-144.00
FCF Margin Growth (5y) 73.00-519.00884.001,883.00615.00-507.00307.00-712.00460.00-574.00-83.00-77.00-955.00-240.00-243.001,306.00330.00-76.00598.00326.001,127.00-1414.00-1042.00-1897.00-910.00-1592.00370.00401.001,031.00678.001,069.00983.001,194.001,098.00-643.00-138.00449.00313.00-236.00-67.00-383.00
FCF Margin (QoQ) 1,845.00-1811.00-1.00-74.00953.00-987.001,624.00-2078.001,470.00-1299.001,283.00-86.00-157.0074.00-177.00-573.00987.00-995.00680.00-603.001,253.00-408.00998.00-1341.00-169.00-173.00604.00-906.00436.00-807.001,289.00-965.00559.0071.001,372.00-1549.00581.00-321.00407.00198.00-1288.00-36.00142.00-354.00-851.001,789.00635.00-275.0083.00-417.001,202.00-754.00463.00-1670.001,877.00-962.00444.00-869.00576.00-118.00
FCF Payout Ratio Growth (1y) -91.47%60.22%-728.82%-8.74%-134.70%-4.22%22.46%-8.31%219.63%-48.63%157.44%-52.93%-16.79%130.10%-78.98%-687.70%-365.10%-3,566.74%-367.27%92.07%120.94%101.30%148.73%291.68%87.58%0.83%4.48%-28.00%-455.79%1.51%46.71%44.83%153.04%96.75%-12.04%
FCF Payout Ratio Growth (3y) -17.42%-49.23%-7.62%40.96%-26.70%-29.84%4.22%27.93%-65.54%-38.19%-250.27%31.41%-30.44%-22.70%1.16%-35.07%-3.69%1.36%-23.17%10.81%28.25%-11.81%26.27%40.05%58.72%52.40%26.28%10.47%
FCF Payout Ratio Growth (5y) -25.23%-31.16%-130.37%-29.01%-16.91%-28.13%-12.62%16.24%-17.35%24.88%-11.72%16.70%-21.26%-38.43%1.16%-15.95%-1.41%14.47%-1.96%11.92%
FCF Payout Ratio (QoQ) 87.45%150.56%53.90%-77.83%-835.69%136.37%-158.51%161.18%-695.54%143.00%-23.65%-73.73%565.98%-64.76%34.97%-27.35%-39.17%-1,085.44%39.12%-850.02%95.31%70.76%260.77%-41.14%76.09%15.02%57.33%-68.36%82.47%-20.74%-877.44%109.03%163.71%-21.75%184.70%-66.51%17.89%
Free Cash Flow Growth (1y) -142.12%-27.32%-4,662.26%45,255.95%-883.14%29.59%-295.80%-32.81%256.64%-19.88%305.07%-31.73%-104.73%90.67%-107.13%33.07%231.65%55.94%2,650.68%257.66%1,668.29%-65.62%-73.98%-47.18%-126.88%21.56%-420.99%26.90%-56.61%20.56%190.47%109.36%287.19%128.22%30.77%-56.32%451.83%-119.72%-143.77%-104.01%-145.11%-1,420.25%676.59%9,149.36%340.89%160.67%-38.08%-1.24%-4.69%39.62%-128.27%-0.96%-31.46%-23.97%307.11%-44.80%18.33%
Free Cash Flow Growth (3y) 239.95%-8.96%629.69%493.55%10.01%25.57%16.68%-15.17%28.01%33.56%78.92%48.11%3.28%0.74%-22.08%35.97%-84.28%-13.30%-177.23%33.83%-111.37%-20.42%-8.91%11.95%-7.63%49.55%56.02%5.08%162.93%-36.49%19.69%-26.76%-67.03%-106.78%48.89%16.61%81.68%22.06%16.05%53.06%1.18%145.95%-0.31%348.99%52.89%38.28%-28.69%-18.57%-8.23%
Free Cash Flow Growth (5y) 34.02%17.54%271.19%297.13%80.13%1.20%42.32%2.89%14.24%-0.09%-25.50%16.84%-19.76%8.42%6.56%46.20%82.68%12.39%93.62%17.00%138.33%-17.36%-19.46%-15.15%-31.70%-64.45%57.15%33.33%81.29%37.99%30.94%26.81%66.25%42.11%-20.85%9.18%31.40%14.06%-1.76%14.41%-3.43%
Free Cash Flow (QoQ) 3,662.71%-100.28%-58.49%-1,453.57%1,169.43%-118.09%1,602.81%-133.82%240.97%-155.24%355.10%-21.14%-27.89%41.37%-15.08%-105.47%3,005.36%-105.28%1,685.68%-94.59%3,341.37%-13.57%122.35%-73.26%-33.08%-34.59%351.26%-113.61%402.62%-272.73%278.41%-116.79%332.95%29.63%312.84%-84.98%184.01%-25.72%37.89%89.71%-110.15%-64.89%87.36%-2,033.25%-241.97%162.54%98.35%-43.21%-13.87%-36.17%216.37%-45.20%26.17%-112.93%1,208.20%-62.08%39.96%-64.79%195.38%-18.71%
Gross Margin Growth (1y) 96.00-251.00-433.00-239.00-411.00-84.0051.00-121.00290.00402.00341.00330.0099.00-114.00-154.00-101.0028.0023.00219.00451.00386.00413.00236.00-76.00-258.00-375.00-298.00-325.00-196.00-101.00-210.0076.00165.00227.00247.00165.0086.00364.00348.0013.00-93.00-516.00-113.00406.00308.0076.00-764.00-911.00-513.00-36.00280.00401.00377.00204.00186.0095.00-88.0035.00
Gross Margin Growth (3y) -26.0067.00-42.00-29.00-23.00204.00237.00109.00417.00311.00405.00681.00513.00322.00301.00274.00156.0062.00157.0050.00-68.00-63.00-272.00-326.00-289.00-249.00-261.00-84.0054.00490.00385.00254.00157.0075.00483.00584.00300.00-76.00-529.00-493.00-299.00-476.00-597.00-104.00171.00244.00-298.00-415.00-224.00202.00
Gross Margin Growth (5y) 102.00-24.0023.00321.00391.00640.00692.00484.00545.00349.00343.00279.0059.00-154.00-208.0024.00125.00188.00194.00291.00182.00529.00323.00-148.00-297.00-401.00-26.00334.00269.0050.00-492.00-252.00-48.00115.00-1.0074.00164.0092.00-62.003.00-10.00-238.00
Gross Margin (QoQ) 6.003.0070.0017.00-341.00-179.00264.00-156.00-14.00-44.0093.00255.0098.00-105.0083.0023.00-115.00-146.00136.00153.00-120.0050.00368.0087.00-92.00-127.0056.00-94.00-209.00-50.0029.0035.00-115.00-159.00315.00124.00-52.00-139.00233.0044.00227.00-155.00-103.00-62.00-196.00248.00416.00-160.00-428.00-593.00269.00238.0049.00-276.00390.00214.00-124.00-293.00298.0031.00-1.00
Gross Profit Growth (1y) 11.98%0.42%20.35%18.33%10.38%29.81%29.12%6.18%32.33%35.11%33.70%32.80%17.22%11.33%19.33%20.89%13.95%18.63%28.28%41.93%42.46%42.39%33.50%14.36%12.13%14.85%19.17%13.48%14.78%3.86%-11.59%-5.78%-1.20%7.60%18.62%19.62%-13.39%63.46%61.09%52.44%100.10%13.61%48.03%92.01%58.80%0.59%-49.70%-59.92%-46.68%-16.64%9.63%20.33%22.16%4.27%5.19%12.44%1.34%14.85%
Gross Profit Growth (3y) 17.82%20.76%27.60%18.61%19.63%24.99%27.24%19.45%20.91%21.29%26.96%31.59%23.92%23.43%26.90%25.19%22.10%24.72%26.84%22.58%22.39%19.31%12.04%6.93%8.34%8.68%7.71%8.55%-0.60%22.24%19.10%19.77%19.63%25.96%41.42%51.85%40.14%23.16%6.25%5.47%19.21%-1.60%-6.54%-2.53%1.13%-4.38%-16.60%-18.45%-12.93%-0.06%
Gross Profit Growth (5y) 16.92%18.39%26.03%23.41%22.69%26.96%28.68%22.57%23.07%23.88%26.63%24.22%19.62%17.54%16.58%15.97%15.60%16.74%16.44%15.73%9.43%24.47%21.86%17.39%17.12%18.97%24.41%30.21%25.56%15.86%4.69%5.74%7.71%10.87%9.30%11.05%12.38%10.18%6.70%9.68%15.97%2.67%
Gross Profit (QoQ) -15.15%-27.56%64.08%11.04%-23.91%-13.18%61.34%3.57%-10.51%-13.65%32.67%29.09%-8.64%-14.55%31.78%13.94%-13.23%-8.41%33.51%7.40%-9.67%-0.96%47.71%7.80%-9.71%-7.15%26.53%5.70%-7.53%-3.65%20.50%6.91%-16.32%-17.99%28.42%12.11%-8.87%-9.59%29.49%-18.83%72.00%-10.90%22.54%6.55%-2.34%16.09%58.95%-11.88%-38.14%-41.95%26.66%17.22%-3.29%-23.65%39.03%19.00%-17.45%-22.98%48.61%7.26%-6.45%
Net Cash Flow Growth (1y) -502.42%319.12%-41.40%84,623.91%71.87%-542.98%-94.02%-28.56%311.44%159.21%-918.77%-122.01%146.42%-163.46%-44.09%413.68%464.24%-275.94%-239.57%-152.17%-210.30%170.72%3.36%148.67%102.19%-152.84%98.29%272.61%-8,661.15%318.87%17,559.72%-170.61%113.62%-382.41%-76.94%193.83%-672.21%61.84%-146.47%-100.33%-12.31%388.40%-250.36%-1,547.17%131.88%46.52%-80.26%6,285.11%219.74%-84.80%258.80%-137.10%-77.80%
Net Cash Flow Growth (3y) 77.40%97.87%-203.48%-413.27%123.58%-34.15%23.02%30.51%66.84%22.07%-7.72%-38.61%28.71%-62.76%-40.17%40.89%27.82%-38.51%-26.47%-1.83%-59.66%41.25%69.67%-8.59%31.15%-73.98%39.05%35.15%-309.62%-33.11%-165.47%-26.04%4.34%45.93%-33.43%62.77%27.00%53.44%-70.25%50.41%46.51%38.25%129.13%-623.02%30.58%
Net Cash Flow Growth (5y) 5.02%33.03%56.05%305.84%19.80%-30.18%-48.25%-21.78%-12.88%17.90%-28.96%-14.32%-54.73%-17.58%64.07%57.91%17.62%-15.94%24.80%-43.40%-1.48%-8.92%-29.30%2.49%20.93%66.84%-10.44%29.16%-2.30%-16.39%88.64%64.28%-159.71%17.65%23.67%-7.10%1.45%-3.44%7.78%
Net Cash Flow (QoQ) 60.19%7.76%102.14%-76,843.48%114.48%-159.53%1,380.74%-125.48%-128.05%73.93%571.58%-24.59%-36.14%-548.63%89.81%-157.82%71.94%211.55%208.96%224.39%-67.42%-153.88%-145.10%-21.25%31.12%134.55%-434.91%161.07%-96.90%-932.58%89.16%13,408.33%-171.30%121.29%764.46%-153.82%113.76%-541.31%170.58%119.00%-183.89%70.57%14.04%98.43%-28,109.43%175.57%-204.43%92.60%645.93%247.34%-228.48%353.88%-71.78%-83.49%1,242.66%-159.31%116.89%
Net Income Growth (1y) 14.31%-29.60%141.32%18.42%6.78%73.89%16.07%-24.69%35.51%51.52%133.45%93.07%17.35%4.61%8.30%24.18%12.09%11.46%34.54%79.14%80.02%72.88%62.94%19.98%6.84%7.69%-33.59%9.71%17.66%5.21%15.55%-27.40%0.64%5.91%42.76%-17.90%-72.26%90.87%69.03%162.71%414.86%-7.24%69.08%164.68%127.62%-3.17%-120.81%-96.30%-78.37%-57.83%86.12%403.44%82.98%37.57%501.64%35.28%-5.77%75.48%
Net Income Growth (3y) 18.26%22.87%87.00%19.86%19.30%40.21%43.17%21.77%21.25%20.89%50.39%62.55%33.29%26.32%33.41%38.72%29.18%27.55%13.34%33.10%31.29%25.12%7.73%-1.50%8.15%6.26%3.08%-13.20%-31.00%28.60%40.75%16.12%12.86%23.31%59.79%78.72%48.15%19.69%-37.41%-36.40%36.35%-27.65%-27.01%-21.00%-3.42%-17.49%-51.24%-36.84%-28.02%0.59%
Net Income Growth (5y) 16.82%16.68%56.96%30.81%27.93%39.65%45.11%31.16%27.94%26.89%29.77%41.41%24.38%17.96%12.74%16.28%20.62%18.25%19.15%7.05%-8.77%31.68%24.71%15.56%12.56%16.26%25.64%35.38%30.95%13.82%-24.41%-31.27%-6.68%-5.20%-16.19%1.24%5.17%-0.11%-19.82%11.87%34.31%-1.77%
Net Income (QoQ) -16.78%-78.78%454.13%16.81%-48.76%-27.25%171.92%5.33%-16.54%-51.44%76.44%89.50%-6.68%-25.18%45.92%15.18%-16.81%-22.55%67.33%3.97%-17.28%-6.51%122.79%4.48%-20.56%-11.88%64.06%-6.97%-19.93%-45.66%171.05%-0.24%-28.40%-40.32%70.31%38.30%-24.66%-19.55%-2.06%-53.26%418.33%-28.76%52.22%-8.41%-6.61%29.85%138.29%-21.23%-60.27%-127.90%142.38%360.48%-22.55%-109.18%1,637.44%67.36%-41.78%-73.19%417.84%16.58%8.43%
Net Income towards Common Stockholders Growth (1y) 14.31%-29.60%141.32%18.42%6.78%73.89%16.07%-24.69%35.51%51.52%133.45%93.07%17.35%4.61%8.30%24.18%12.09%11.46%34.54%79.14%80.02%72.88%62.94%19.98%6.84%7.69%-33.59%9.71%17.66%5.21%15.55%-27.40%0.64%5.91%42.76%-17.90%-72.26%90.87%69.03%162.71%414.86%-7.24%69.08%164.68%127.62%-3.17%-120.81%-96.30%-78.37%-57.83%86.12%403.44%82.98%37.57%501.64%35.28%-5.77%75.48%
Net Income towards Common Stockholders Growth (3y) 18.26%22.87%87.00%19.86%19.30%40.21%43.17%21.77%21.25%20.89%50.39%62.55%33.29%26.32%33.41%38.72%29.18%27.55%13.34%33.10%31.29%25.12%7.73%-1.50%8.15%6.26%3.08%-13.20%-31.00%28.60%40.75%16.12%12.86%23.31%59.79%78.72%48.15%19.69%-37.41%-36.40%36.35%-27.65%-27.01%-21.00%-3.42%-17.49%-51.24%-36.84%-28.02%0.59%
Net Income towards Common Stockholders Growth (5y) 16.82%16.68%56.96%30.81%27.93%39.65%45.11%31.16%27.94%26.89%29.77%41.41%24.38%17.96%12.74%16.28%20.62%18.25%19.15%7.05%-8.77%31.68%24.71%15.56%12.56%16.26%25.64%35.38%30.95%13.82%-24.41%-31.27%-6.68%-5.20%-16.19%1.24%5.17%-0.11%-19.82%11.87%34.31%-1.77%
Net Income towards Common Stockholders (QoQ) -16.78%-78.78%454.13%16.81%-48.76%-27.25%171.92%5.33%-16.54%-51.44%76.44%89.50%-6.68%-25.18%45.92%15.18%-16.81%-22.55%67.33%3.97%-17.28%-6.51%122.79%4.48%-20.56%-11.88%64.06%-6.97%-19.93%-45.66%171.05%-0.24%-28.40%-40.32%70.31%38.30%-24.66%-19.55%-2.06%-53.26%418.33%-28.76%52.22%-8.41%-6.61%29.85%138.29%-21.23%-60.27%-127.90%142.38%360.48%-22.55%-109.18%1,637.44%67.36%-41.78%-73.19%417.84%16.58%8.43%
Net Margin Growth (1y) 37.00-207.0097.00-59.00-123.0095.00-19.00-166.0086.00158.00255.00235.0026.00-64.00-78.00-11.00-2.00-26.0068.00295.00276.00224.00170.0015.00-119.00-144.00-334.00-138.00-43.00-20.0057.00-147.0066.0051.00135.00-153.00-505.00215.00111.00313.00370.00-282.0057.00452.00385.00-2.00-870.00-1118.00-677.00-272.00163.00303.00251.00119.00147.0095.00-59.00214.00
Net Margin Growth (3y) 0.0047.00333.0010.00-11.00189.00158.0058.00110.0068.00246.00519.00300.00134.00160.00299.00155.0053.00-95.00172.00114.0060.00-107.00-270.00-97.00-113.00-142.00-438.00-482.00246.00303.0013.00-69.00-16.00302.00613.00250.00-69.00-702.00-353.0079.00-556.00-650.00-363.00-41.00-155.00-560.00-720.00-485.0061.00
Net Margin Growth (5y) 24.00-44.00323.00295.00263.00387.00397.00369.00267.00148.0082.00396.00138.00-31.00-116.0014.00177.0085.0096.00-128.00-326.00326.00139.00-109.00-232.00-180.0026.00327.00273.00-37.00-511.00-653.00-361.00-290.00-404.00-203.00-176.00-222.00-392.0045.00270.00-223.00
Net Margin (QoQ) -9.00-384.00396.0033.00-252.00-81.00241.00-31.00-35.00-195.0094.00221.0038.00-98.0074.0012.00-52.00-112.00141.0021.00-76.00-17.00368.002.00-129.00-71.00213.00-133.00-154.00-260.00409.00-38.00-130.00-184.00204.00175.00-145.00-100.00-83.00-177.00575.00-204.00119.00-120.00-77.00134.00514.00-187.00-464.00-734.00266.00255.00-60.00-298.00406.00202.00-191.00-270.00354.0048.0082.00
Operating Income Growth (1y) 13.04%-27.53%28.06%11.77%5.91%62.43%16.14%-21.79%35.53%52.73%136.33%91.68%13.38%1.06%6.49%22.24%15.39%17.77%37.11%75.04%76.57%66.13%71.94%6.10%6.15%6.18%8.84%1.17%1.66%-5.37%-33.17%-20.17%2.45%8.38%27.49%-7.31%-68.35%92.12%68.56%129.14%352.23%-5.73%79.62%165.90%132.80%-1.63%-120.21%-92.57%-74.78%-47.94%111.38%187.44%64.22%18.20%515.57%41.15%-3.09%39.99%
Operating Income Growth (3y) 17.51%21.59%52.04%18.78%17.63%35.85%42.98%22.37%21.04%22.04%51.11%60.07%32.19%25.51%35.91%31.43%29.32%27.60%36.90%23.40%23.97%18.62%7.74%-5.02%3.40%2.88%-2.48%-9.20%-30.92%25.37%12.82%19.25%13.61%25.21%56.87%78.08%49.36%21.23%-37.72%-23.21%38.47%-21.55%-65.43%-17.18%-1.21%-15.41%-47.88%-32.94%-26.24%-4.85%
Operating Income Growth (5y) 16.25%16.43%38.69%29.09%27.09%37.44%47.11%27.76%27.15%26.24%45.21%34.50%20.04%14.71%12.80%12.89%17.63%16.33%16.93%6.81%-9.18%28.29%21.86%12.72%9.61%14.55%22.93%35.46%28.26%12.81%-20.32%-19.64%-2.95%0.10%-38.39%3.82%6.65%1.86%-15.59%12.93%33.40%-4.39%
Operating Income (QoQ) -19.85%-63.77%237.82%15.23%-48.62%-35.98%194.86%9.18%-21.19%-54.22%98.57%89.20%-11.19%-29.16%61.06%11.91%-20.85%-25.36%84.88%5.64%-19.22%-13.10%136.03%6.57%-23.99%-10.06%45.65%6.61%-23.97%-7.81%35.39%7.13%-29.23%-34.90%61.73%37.49%-25.14%-23.41%17.59%-53.05%354.40%-32.81%59.85%-7.34%-5.28%28.03%136.64%-18.88%-59.97%-126.31%187.00%175.28%-17.37%-94.25%2,098.05%57.27%-40.52%-70.06%404.01%7.98%-14.08%
Operating Margin Growth (1y) 49.00-313.00-64.00-143.00-207.00108.00-27.00-239.00139.00250.00377.00375.0011.00-126.00-124.00-32.0023.003.00111.00437.00418.00308.00301.00-132.00-196.00-231.00-200.00-267.00-215.00-113.00-257.00-113.00107.0088.00117.00-135.00-648.00302.00143.00343.00464.00-377.00129.00626.00565.0010.00-1197.00-1434.00-880.00-298.00289.00389.00315.00113.00170.00183.00-66.00139.00
Operating Margin Growth (3y) -18.0045.00286.00-8.00-57.00232.00226.00104.00173.00126.00365.00780.00452.00184.00289.00274.00246.0080.00212.0039.007.00-36.00-156.00-512.00-303.00-256.00-340.00-515.00-756.00277.003.0094.00-77.0013.00389.00834.00381.00-65.00-925.00-465.00149.00-666.00-779.00-419.000.00-175.00-738.00-862.00-631.00-46.00
Operating Margin Growth (5y) 16.00-78.00273.00397.00385.00542.00638.00409.00396.00203.00466.00382.0041.00-160.00-169.00-106.00138.0054.0072.00-210.00-534.00354.00104.00-304.00-488.00-331.00-68.00453.00273.00-90.00-1065.00-714.00-393.00-275.00-519.00-211.00-185.00-250.00-467.00107.00398.00-413.00
Operating Margin (QoQ) -48.00-432.00487.0042.00-411.00-183.00408.00-21.00-95.00-319.00196.00357.0015.00-191.00194.00-7.00-122.00-189.00286.0048.00-142.00-80.00612.0029.00-253.00-87.00179.00-35.00-288.00-56.00112.0017.00-186.00-200.00256.00237.00-205.00-171.004.00-276.00746.00-330.00204.00-155.00-95.00175.00701.00-216.00-651.00-1031.00464.00338.00-69.00-444.00564.00264.00-271.00-388.00577.0015.00-65.00
Profit After Tax Growth (1y) 14.31%-29.60%141.32%18.42%6.78%73.89%16.07%-24.69%35.51%51.52%133.45%93.07%17.35%4.61%8.30%24.18%12.09%11.46%34.54%79.14%80.02%72.88%62.94%19.98%6.84%7.69%-33.59%9.71%17.66%5.21%15.55%-27.40%0.64%5.91%42.76%-17.90%-72.26%90.87%69.03%162.71%414.86%-7.24%69.08%164.68%127.62%-3.17%-120.81%-96.30%-78.37%-57.83%86.12%403.44%82.98%37.57%501.64%35.28%-5.77%75.48%
Profit After Tax Growth (3y) 18.26%22.87%87.00%19.86%19.30%40.21%43.17%21.77%21.25%20.89%50.39%62.55%33.29%26.32%33.41%38.72%29.18%27.55%13.34%33.10%31.29%25.12%7.73%-1.50%8.15%6.26%3.08%-13.20%-31.00%28.60%40.75%16.12%12.86%23.31%59.79%78.72%48.15%19.69%-37.41%-36.40%36.35%-27.65%-27.01%-21.00%-3.42%-17.49%-51.24%-36.84%-28.02%0.59%
Profit After Tax Growth (5y) 16.82%16.68%56.96%30.81%27.93%39.65%45.11%31.16%27.94%26.89%29.77%41.41%24.38%17.96%12.74%16.28%20.62%18.25%19.15%7.05%-8.77%31.68%24.71%15.56%12.56%16.26%25.64%35.38%30.95%13.82%-24.41%-31.27%-6.68%-5.20%-16.19%1.24%5.17%-0.11%-19.82%11.87%34.31%-1.77%
Profit After Tax (QoQ) -16.78%-78.78%454.13%16.81%-48.76%-27.25%171.92%5.33%-16.54%-51.44%76.44%89.50%-6.68%-25.18%45.92%15.18%-16.81%-22.55%67.33%3.97%-17.28%-6.51%122.79%4.48%-20.56%-11.88%64.06%-6.97%-19.93%-45.66%171.05%-0.24%-28.40%-40.32%70.31%38.30%-24.66%-19.55%-2.06%-53.26%418.33%-28.76%52.22%-8.41%-6.61%29.85%138.29%-21.23%-60.27%-127.90%142.38%360.48%-22.55%-109.18%1,637.44%67.36%-41.78%-73.19%417.84%16.58%8.43%
Property, Plant & Equipment (Net) Growth (1y) 6.73%13.30%19.04%17.61%16.45%12.16%-94.74%18.17%18.20%18.44%-36.00%14.43%7.75%10.62%21.88%15.52%17.48%12.64%3,761.54%0.87%1.76%1.82%14.71%18.98%34.35%37.30%32.53%49.00%38.85%44.62%41.02%25.68%20.37%13.07%13.45%11.06%7.46%7.14%5.71%5.54%11.98%14.29%10.13%14.61%11.70%11.76%13.07%6.84%4.90%0.41%-3.40%-5.58%-6.44%-6.17%-7.10%-5.73%-3.35%-2.90%
Property, Plant & Equipment (Net) Growth (3y) 13.68%14.60%-65.78%16.73%14.04%13.69%-65.51%16.03%14.38%13.85%211.14%10.06%8.81%8.26%277.94%11.50%17.11%16.34%288.65%21.38%23.82%26.45%28.94%30.61%30.95%30.94%28.47%27.64%21.55%20.55%19.14%13.78%13.15%11.45%9.72%10.34%10.36%11.02%9.59%8.93%9.48%8.65%6.35%4.96%3.11%1.73%0.49%-1.66%-1.75%-2.92%
Property, Plant & Equipment (Net) Growth (5y) 13.21%13.40%13.53%13.13%12.13%11.00%12.69%13.39%15.39%15.59%114.86%18.77%19.16%20.30%151.64%21.02%21.83%20.83%148.06%20.07%19.68%19.62%20.79%21.17%21.99%22.41%19.81%20.26%17.57%17.48%16.06%12.52%11.16%9.21%7.60%6.27%5.70%5.21%3.39%2.84%3.48%3.16%
Property, Plant & Equipment (Net) (QoQ) 0.36%-0.46%1.63%5.12%6.54%4.58%0.41%4.09%2.61%-95.09%2,155.66%4.11%2.81%-97.35%3,933.12%-1.97%5.55%-97.08%3,722.74%-0.30%1.20%0.12%-0.15%0.58%1.27%12.78%3.57%13.57%3.49%8.87%16.44%5.83%7.80%6.16%3.77%1.36%1.26%6.52%1.58%-1.92%0.95%5.10%1.42%4.07%3.02%1.28%5.54%1.43%3.08%2.47%-0.27%-0.42%-1.33%-1.43%-2.51%-1.33%-1.04%-2.40%-1.08%1.16%-0.58%
Return on Assets Growth (1y) 0.000.001.001.000.001.001.002.004.003.002.000.00-1.00-1.00-1.000.002.004.005.005.003.001.00-1.00-3.00-4.00-4.00-3.00-2.00-2.00-2.00-2.00-3.00-3.00-5.00-3.00-2.001.005.002.002.003.004.006.003.00-5.00-11.00-13.00-10.00-3.001.003.003.002.001.001.00
Return on Assets Growth (3y) 4.004.004.003.003.003.002.002.005.005.006.006.004.003.004.003.002.001.001.000.00-3.00-4.00-6.00-8.00-10.00-10.00-8.00-7.00-4.00-2.00-3.00-3.001.004.005.003.00-1.00-3.00-5.00-5.00-5.00-6.00-4.00-4.00-7.00-9.00-9.00
Return on Assets Growth (5y) 5.006.008.008.008.008.006.005.004.003.002.001.00-2.00-2.00-1.00-2.00-4.00-6.00-4.00-4.00-5.00-5.00-7.00-8.00-5.00-2.000.00-2.00-7.00-9.00-10.00-10.00-7.00-6.00-6.00-4.00-2.000.00-1.00
Return on Assets (QoQ) 0.00-1.001.000.00-1.001.001.00-1.000.001.001.001.000.00-1.000.000.000.000.001.002.001.001.001.000.00-1.00-1.00-1.00-1.00-1.000.000.00-2.000.000.00-1.00-2.00-2.002.000.001.001.00-1.000.003.002.001.00-3.00-6.00-4.00-1.001.001.001.000.000.000.000.001.00
Return on Capital Employed Growth (1y) -2.00-1.001.002.001.002.002.006.007.006.003.00-2.000.00-3.00-1.000.002.008.009.0011.004.001.00-2.00-4.00-6.00-8.00-8.00-9.00-8.00-5.00-3.00-4.00-5.00-8.00-5.00-2.003.008.004.003.006.007.009.004.00-10.00-18.00-20.00-15.00-5.002.004.004.003.001.002.00
Return on Capital Employed Growth (3y) 6.006.006.006.008.004.004.003.0010.0011.0011.008.006.006.006.006.000.001.000.00-3.00-10.00-12.00-13.00-17.00-20.00-21.00-17.00-15.00-10.00-5.00-5.00-3.003.007.007.005.00-1.00-4.00-8.00-8.00-9.00-9.00-8.00-7.00-11.00-15.00-14.00
Return on Capital Employed Growth (5y) 8.0011.0014.0016.0015.0013.0011.0010.007.004.001.00-5.00-8.00-7.00-5.00-7.00-13.00-12.00-9.00-9.00-12.00-12.00-15.00-16.00-11.00-6.00-4.00-8.00-14.00-17.00-17.00-14.00-11.00-9.00-9.00-6.00-2.000.00-2.00
Return on Capital Employed (QoQ) -1.00-2.000.001.000.000.001.000.000.001.004.002.00-1.00-2.000.003.00-4.000.000.006.002.001.002.000.00-2.00-2.00-1.00-3.00-3.00-1.00-2.00-1.000.000.00-3.00-3.00-3.003.001.003.002.00-1.000.005.003.000.00-4.00-9.00-6.00-1.001.002.001.000.001.001.00-1.001.00
Return on Equity Growth (1y) 0.00-1.002.001.001.001.001.003.006.005.004.001.000.000.001.001.003.004.006.007.004.001.00-1.00-4.00-4.00-2.00-2.000.00-2.00-2.00-2.00-2.00-2.00-5.00-2.00-1.004.0014.009.009.0013.0011.0010.001.00-20.00-31.00-31.00-23.00-8.003.006.005.004.002.004.00
Return on Equity Growth (3y) 6.006.006.005.006.007.005.005.008.0010.0010.009.006.006.006.004.003.003.003.003.00-1.00-4.00-5.00-5.00-7.00-10.00-6.00-3.001.006.005.006.0016.0019.0017.0010.00-2.00-7.00-13.00-13.00-15.00-18.00-16.00-17.00-24.00-26.00-22.00
Return on Equity Growth (5y) 8.0011.0013.0013.0013.0012.0011.008.009.008.007.005.001.001.001.002.000.00-5.00-1.000.002.005.002.003.0011.0014.0013.008.00-6.00-14.00-17.00-16.00-12.00-10.00-9.00-8.00-6.00-2.00-3.00
Return on Equity (QoQ) 0.00-1.001.000.000.001.001.00-1.001.001.002.003.000.00-1.00-1.001.001.00-1.000.003.002.001.001.000.00-1.00-1.00-2.000.000.00-1.000.00-2.00-1.000.001.00-1.00-4.003.001.004.005.00-1.002.008.003.00-2.00-7.00-13.00-9.00-3.001.002.002.000.001.001.000.002.00
Return on Invested Capital Growth (1y) 0.00-1.002.002.001.001.001.003.006.005.004.001.000.001.001.001.003.004.006.007.004.000.00-2.00-5.00-4.00-4.00-5.00-4.00-6.00-4.00-2.00-3.00-4.00-7.00-4.00-2.003.007.003.003.005.006.008.003.00-8.00-15.00-17.00-12.00-4.002.003.003.003.001.001.00
Return on Invested Capital Growth (3y) 6.006.007.005.006.007.006.005.008.0010.0010.009.006.005.004.003.003.000.00-2.00-2.00-6.00-8.00-9.00-12.00-14.00-15.00-11.00-8.00-8.00-4.00-3.00-2.003.006.006.004.00-1.00-3.00-6.00-6.00-7.00-8.00-6.00-6.00-9.00-13.00-12.00
Return on Invested Capital Growth (5y) 9.0011.0013.0013.0013.0011.009.007.008.006.002.000.00-4.00-3.00-3.00-4.00-7.00-11.00-8.00-7.00-8.00-8.00-10.00-11.00-7.00-2.000.00-2.00-11.00-13.00-12.00-11.00-8.00-7.00-7.00-5.00-2.000.00-1.00
Return on Invested Capital (QoQ) 0.00-1.001.000.000.001.001.00-1.001.001.002.003.000.00-1.00-1.001.001.00-1.000.003.002.001.001.000.00-2.00-2.00-2.001.00-2.00-3.000.00-1.000.000.00-2.00-2.00-2.002.001.002.002.00-1.000.004.003.000.00-4.00-7.00-5.00-1.001.001.001.000.001.001.000.001.00
Return on Sales Growth (1y) 0.00-2.001.00-1.00-1.001.000.00-2.001.002.003.002.000.00-1.00-1.000.000.000.001.003.003.002.002.000.00-1.00-1.00-3.00-1.000.000.001.00-1.001.001.001.00-2.00-5.002.001.003.004.00-3.001.005.004.000.00-9.00-11.00-7.00-3.002.003.003.001.001.001.00-1.002.00
Return on Sales Growth (3y) 0.000.003.000.000.002.002.001.001.001.002.005.003.001.002.003.002.001.00-1.002.001.001.00-1.00-3.00-1.00-1.00-1.00-4.00-5.002.003.000.00-1.000.003.006.003.00-1.00-7.00-4.001.00-6.00-7.00-4.000.00-2.00-6.00-7.00-5.001.00
Return on Sales Growth (5y) 0.000.003.003.003.004.004.004.003.001.001.004.001.000.00-1.000.002.001.001.00-1.00-3.003.001.00-1.00-2.00-2.000.003.003.000.00-5.00-7.00-4.00-3.00-4.00-2.00-2.00-2.00-4.000.003.00-2.00
Return on Sales (QoQ) 0.00-4.004.000.00-3.00-1.002.000.000.00-2.001.002.000.00-1.001.000.00-1.00-1.001.000.00-1.000.004.000.00-1.00-1.002.00-1.00-2.00-3.004.000.00-1.00-2.002.002.00-1.00-1.00-1.00-2.006.00-2.001.00-1.00-1.001.005.00-2.00-5.00-7.003.003.00-1.00-3.004.002.00-2.00-3.004.000.001.00
Revenue Growth (1y) 7.23%13.52%50.27%32.41%34.92%35.78%25.46%12.99%14.41%10.84%12.34%12.98%12.04%17.31%28.63%26.66%12.52%17.34%15.51%16.97%21.75%19.43%20.55%17.87%24.19%34.54%35.80%30.53%25.02%8.91%-1.92%-8.97%-8.09%-2.98%5.11%11.40%-16.42%41.20%38.82%51.63%108.02%40.78%54.97%64.41%40.45%-2.85%-26.29%-40.82%-33.95%-15.26%-6.35%-0.54%3.93%-4.57%-4.11%8.01%5.00%13.21%
Revenue Growth (3y) 18.29%19.54%28.42%19.12%20.04%20.86%21.94%17.37%12.99%15.12%18.62%18.73%15.35%18.02%21.44%20.42%19.38%23.54%23.66%21.64%23.65%20.51%17.10%11.88%12.58%12.44%11.87%9.80%-1.34%14.27%12.69%15.42%16.91%24.47%31.25%40.56%34.66%24.53%16.61%13.84%24.50%5.04%2.27%-1.09%-1.21%-7.73%-12.85%-14.01%-10.34%-2.90%
Revenue Growth (5y) 15.85%18.65%25.77%20.15%18.83%19.86%20.35%17.39%16.88%19.64%22.27%20.83%18.97%19.22%18.99%15.72%14.35%14.78%14.28%12.79%7.74%19.11%18.56%18.79%19.93%23.09%24.67%26.97%22.92%15.33%10.33%8.39%8.19%9.69%9.31%10.33%10.89%9.32%7.32%9.65%16.06%4.60%
Revenue (QoQ) -15.37%-27.67%58.97%10.20%-10.41%-4.26%40.07%12.28%-9.84%-11.53%26.15%13.70%-12.65%-10.33%26.86%12.76%-8.55%-1.67%24.92%0.17%-4.64%-3.21%26.50%4.27%-6.46%-2.30%23.69%9.86%1.34%-1.38%18.89%5.22%-11.72%-11.19%10.35%6.23%-6.81%-3.79%16.96%-20.30%57.43%-5.40%27.75%9.34%6.55%4.13%35.53%-6.59%-26.30%-21.00%8.83%4.25%-5.45%-12.69%15.58%8.94%-13.19%-12.27%30.19%5.90%-6.39%
Share-based Compensation Growth (1y) 19.56%-11.09%18.51%59.67%42.96%30.77%139.20%53.66%45.65%61.92%-16.80%-1.38%10.59%11.20%16.69%51.06%48.75%5.19%2.51%3.20%5.93%30.73%24.27%30.87%38.17%24.88%42.06%-22.01%-28.62%-95.73%-32.65%-2.47%3.01%1,785.45%-11.73%-0.15%48.16%20.92%125.68%56.32%3.11%41.39%-12.36%11.85%6.63%-54.40%-27.96%-38.96%-27.92%34.21%-7.84%13.43%-5.80%11.66%14.01%20.95%27.02%
Share-based Compensation Growth (3y) 35.53%23.48%33.11%34.25%32.05%33.04%32.42%31.79%33.81%23.73%-0.16%15.41%20.33%15.21%14.13%26.83%29.61%19.75%21.86%1.74%1.47%-58.86%5.94%-0.15%0.53%0.14%-5.48%-8.76%2.89%-0.93%10.29%15.04%16.31%218.25%20.41%20.41%17.66%-7.96%12.53%2.19%-7.46%-4.71%-16.51%-8.17%-10.20%-11.92%-8.86%-5.74%-4.81%
Share-based Compensation Growth (5y) 32.57%17.11%23.05%30.41%29.40%26.49%24.22%25.32%28.52%25.33%11.93%9.43%11.44%-39.44%7.30%9.18%9.87%6.67%1.47%0.51%9.78%9.68%18.82%9.21%9.19%11.42%10.80%5.84%3.67%-8.91%-3.27%0.77%3.88%81.56%3.00%3.86%2.04%3.16%8.41%7.92%-1.06%
Share-based Compensation (QoQ) 45.29%-19.87%-1.53%4.29%8.05%6.80%32.68%-6.63%-1.16%95.36%-14.77%-11.49%9.87%0.38%1.03%-0.75%10.49%5.33%30.79%-2.27%-21.86%2.65%31.66%0.31%-3.57%-2.43%38.65%5.91%-12.84%10.99%-23.89%-3.06%-94.79%1,652.58%10.23%2.38%-4.68%-17.95%24.70%51.91%-22.20%53.13%-13.62%0.20%6.68%-5.08%10.23%-4.47%-54.38%49.95%-6.60%12.82%-15.06%2.97%14.95%-6.31%0.69%5.14%21.95%-1.61%
Shareholder's Equity Growth (1y) 1.78%0.82%13.90%13.90%13.91%16.03%2.51%3.42%6.65%8.13%10.33%12.25%10.44%9.86%25.92%9.56%10.29%10.68%11.06%26.32%27.02%27.23%25.47%25.05%23.20%21.77%18.62%16.14%15.07%13.69%8.20%6.32%5.57%5.67%13.37%11.93%8.47%12.63%13.45%18.79%20.76%17.77%20.32%31.23%41.39%38.06%26.36%7.96%-1.68%-3.61%-1.88%-0.19%1.72%3.37%2.35%0.72%-0.67%-3.99%
Shareholder's Equity Growth (3y) 7.34%8.15%8.81%9.76%10.30%11.29%12.51%8.35%9.11%9.55%15.55%15.82%15.66%15.66%20.61%20.06%19.95%19.69%18.24%22.42%21.66%20.77%17.21%15.58%14.39%13.52%13.32%11.39%9.63%10.61%11.64%12.23%11.41%11.91%15.67%20.39%22.81%22.34%19.93%18.95%18.85%16.15%14.26%12.24%12.24%11.21%8.27%2.77%-0.22%-1.47%
Shareholder's Equity Growth (5y) 8.54%8.99%12.49%12.85%13.45%14.18%14.69%14.98%15.25%15.29%18.09%17.67%17.01%16.45%17.63%16.40%15.96%15.55%15.18%16.90%15.57%15.96%15.68%15.47%14.41%14.18%14.71%16.59%17.61%17.08%16.17%14.90%13.96%13.28%13.92%13.46%13.12%12.78%11.61%11.09%11.15%9.23%
Shareholder's Equity (QoQ) 3.27%-10.34%4.90%4.79%2.29%1.29%4.91%4.80%4.19%-10.51%5.85%8.07%5.63%-8.69%7.68%6.33%5.08%4.66%-6.30%7.04%5.45%5.01%6.57%7.62%5.63%3.56%6.22%6.04%4.41%0.88%3.99%5.07%3.15%-4.00%2.18%4.32%3.25%3.00%0.89%1.09%7.22%3.74%5.64%2.77%4.56%5.99%15.22%10.73%2.09%-2.99%-1.56%0.84%0.09%-1.25%0.14%2.77%1.71%-2.22%-1.45%1.35%-1.69%
Tax Rate Growth (1y) -67.00142.00-3330.00-364.00-48.00-430.0032.00211.00-1.0081.00140.00-19.00-212.00-245.00-129.00-108.0083.00256.0030.00-166.00-50.00-175.00438.00-843.00-39.00-79.002,564.00-710.00-1156.00-1000.00-3341.00466.0087.00171.00-829.00373.00-241.00188.00145.00-286.00218.00-126.00412.0061.00232.00-95.002,111.00-76.00-172.00270.002,002.00-45.0039.00-177.00-5175.00219.0023.0080.00
Tax Rate Growth (3y) -115.00-207.00-3158.00-173.00-260.00-593.0043.0083.00-130.0092.0041.00-293.00-179.00-164.00339.00-1116.00-6.002.003,032.00-1719.00-1244.00-1253.00-339.00-1087.00-1107.00-908.00-1606.00130.00-1309.00-641.00-4026.00554.0064.00233.00-273.00148.00209.00-33.002,668.00-301.00278.0049.004,525.00-60.00100.00-2.00-1061.0098.00-110.00173.00
Tax Rate Growth (5y) -244.00-196.00-3257.00-446.00-227.00-512.00510.00-925.00-218.00-162.003,043.00-1846.00-1373.00-1243.00-439.00-1360.00-1074.00-827.00-1139.00-879.00-1398.00-894.00-1024.00-999.00-1130.00-846.00-1050.00-96.00-860.00-861.00-1503.00538.00124.00408.003,841.0027.0077.0061.00-504.00-127.00340.00-47.00
Tax Rate (QoQ) -223.002,577.00-2340.00-81.00-15.00-894.00626.00235.00-397.00-432.00805.0024.00-315.00-374.00645.00-169.00-348.00-258.00667.0022.00-175.00-484.00471.00138.00-300.00129.00-810.00942.00-340.002,772.00-4084.00497.00-185.00431.00-276.00117.00-100.00-570.00926.00-497.00328.00-613.00495.007.00-15.00-76.00145.00178.00-342.002,131.00-2043.0083.00100.003,863.00-4090.00167.00-117.00-1135.001,303.00-29.00-59.00
Total Debt Growth (1y) 399.55%258.44%129.32%218.91%-0.07%-37.50%-45.56%0.08%-0.03%-0.04%-0.04%-0.05%353.35%331.42%387.81%489.14%26.55%13.92%7.44%114.46%168.53%186.22%143.07%17.04%3.24%43.52%70.83%76.49%62.07%11.42%-2.25%-14.12%-15.97%-15.97%-14.42%-24.27%-20.88%-12.05%-9.49%-10.64%9.70%14.25%15.23%
Total Debt Growth (3y) 70.89%30.83%7.66%47.21%65.45%39.17%38.46%80.63%79.00%70.00%73.68%132.87%148.82%141.40%133.55%145.45%51.95%67.27%64.62%64.24%65.01%66.03%59.52%21.05%12.03%10.35%12.64%4.70%2.52%-6.27%-8.86%-16.55%-9.99%-5.48%-3.72%
Total Debt Growth (5y) 95.60%61.56%45.59%109.45%72.76%54.45%47.29%71.40%73.89%82.39%85.14%91.99%91.54%86.39%84.32%86.25%36.73%34.38%30.13%23.57%24.47%27.60%25.75%3.72%4.06%6.19%8.31%
Total Debt (QoQ) 122.88%79.47%-60.88%219.20%59.92%14.82%-45.59%0.02%0.02%0.02%0.02%-0.09%0.01%0.01%0.01%353.17%-4.82%13.09%20.79%-2.66%-14.32%6.65%141.10%21.88%-8.67%-9.43%16.09%7.52%26.95%7.81%19.94%-1.26%-12.73%-5.42%5.37%-3.39%-12.73%-3.67%-6.75%0.93%-2.99%-0.87%-7.94%23.91%1.04%-0.02%