Marriott International Growth Metrics (2009-2025) | MAR

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Jun2009 Sep2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Growth Ratios
Assets Growth (1y) 1.02%-1.10%6.31%13.24%-0.38%1.67%-3.69%-34.21%-29.55%-31.67%-30.71%7.31%5.70%6.16%7.13%2.18%7.10%5.66%0.57%2.07%-7.45%-10.14%-10.99%-10.02%5.20%306.34%296.91%290.87%259.11%-3.06%-1.22%2.34%-0.15%-1.66%-0.63%1.07%4.40%4.11%5.72%3.24%3.16%1.35%-1.40%-4.62%-4.58%-2.55%3.45%3.57%0.45%1.05%-2.89%-1.49%1.92%2.04%3.46%3.59%2.60%3.73%1.98%3.47%6.22%6.20%5.19%
Assets Growth (3y) -10.83%-11.76%-10.81%-7.19%-9.47%-9.65%-8.89%-8.71%-8.07%4.96%3.30%1.71%-1.39%-2.10%1.41%56.84%52.59%53.11%51.78%52.40%51.68%53.25%55.67%57.05%57.35%59.30%55.27%-0.25%1.24%2.21%2.45%1.24%1.18%-0.16%0.91%0.93%2.55%0.66%-0.37%-0.07%-0.32%-0.90%-0.78%0.16%1.30%1.86%1.65%2.26%0.81%1.83%3.56%3.97%3.53%
Assets Growth (5y) -5.20%-4.82%-2.94%-5.00%-6.07%-7.50%-6.92%-5.43%32.50%31.13%30.33%30.28%30.18%29.75%28.38%30.00%29.52%29.37%29.67%30.30%32.36%32.52%32.35%31.83%29.80%-0.40%1.14%1.07%0.61%0.43%0.80%0.31%1.02%1.18%1.62%0.80%0.67%1.10%0.89%0.85%1.26%2.05%2.20%
Assets (QoQ) 0.45%-5.44%10.84%-1.66%1.64%-2.48%0.35%-3.71%4.42%-2.66%-2.36%2.85%-2.24%1.62%4.85%-1.90%2.48%0.25%-0.20%-0.44%-7.09%-2.66%-1.15%0.64%8.64%275.97%-3.45%-0.89%-0.18%1.49%-1.61%2.68%-2.61%-0.05%-0.57%4.43%0.59%-0.33%0.96%1.99%0.51%-2.07%-1.78%-1.34%0.55%0.01%4.27%-1.23%-2.47%0.60%0.21%0.19%0.90%0.72%1.61%0.32%-0.06%1.82%-0.10%1.79%2.59%1.80%-1.05%
Capital Expenditures Growth (1y) -50.00%148.00%-25.64%-55.42%-65.63%217.74%106.90%59.46%120.00%-64.47%30.00%-42.15%-12.86%21.79%42.31%105.71%22.95%-11.58%-46.85%-39.58%-44.00%-57.14%-8.47%-22.99%14.29%55.56%-5.56%26.87%33.33%478.57%45.10%10.59%3.13%-76.54%25.68%344.68%-10.61%-73.68%-80.65%-90.91%-49.15%100.00%144.44%81.58%63.33%75.00%65.91%102.90%93.88%41.43%69.86%-4.29%14.74%26.26%40.32%155.22%23.85%24.00%-18.39%-49.71%
Capital Expenditures Growth (3y) 57.94%40.95%25.99%-24.09%-0.54%48.52%37.83%-27.52%11.87%-10.41%-15.66%-22.72%-11.54%-1.45%-7.68%-16.15%-22.84%-16.11%-5.15%56.83%7.84%2.61%16.26%28.28%19.87%84.09%7.12%-29.05%-29.33%-23.54%-22.32%-50.21%-15.91%-9.79%-9.45%-2.70%-7.75%-30.55%17.21%70.43%90.28%52.21%53.73%46.20%58.14%70.50%40.19%30.34%24.83%7.10%
Capital Expenditures Growth (5y) 4.06%24.57%16.59%-11.47%-7.49%4.42%4.03%-24.60%-6.82%-1.78%32.95%-1.05%6.07%1.59%-4.36%-3.48%23.76%-4.69%-24.95%-21.14%-15.27%-6.51%2.13%-4.01%0.59%0.41%4.56%7.44%10.49%8.22%-21.11%10.88%7.35%10.55%10.46%13.35%-3.93%18.00%50.61%51.15%35.25%
Capital Expenditures (QoQ) 56.00%112.82%-61.25%-53.23%27.59%258.18%-69.54%-1.67%-42.15%11.43%0.00%-10.26%-12.86%55.74%16.84%29.73%-47.92%12.00%-29.76%47.46%-51.72%-14.29%50.00%24.07%-28.36%16.67%-8.93%66.67%-24.71%406.25%-77.16%27.03%-29.79%15.15%22.37%349.46%-85.89%-66.10%-10.00%111.11%-21.05%33.33%10.00%56.82%-28.99%42.86%4.29%91.78%-32.14%4.21%25.25%8.06%-18.66%14.68%39.20%96.55%-60.53%14.81%-8.39%21.13%
Cash & Equivalents Growth (1y) -29.76%-20.00%71.54%339.13%22.03%120.00%-1.35%-79.80%101.39%-52.27%-52.27%-13.73%-23.79%2.86%43.18%-16.74%77.78%4.17%-17.46%-34.78%-27.08%-36.67%-7.69%-17.50%385.00%1,034.74%793.75%645.45%-26.66%-52.88%-55.36%-5.01%-26.51%-26.57%-17.49%-63.20%-22.40%-26.01%-28.80%582.17%703.87%471.38%289.78%-64.32%-70.92%-51.05%58.84%65.92%-17.77%35.36%-63.60%-46.83%3.11%-31.39%-33.33%-22.56%-38.01%-45.05%17.16%21.91%92.26%72.08%-9.60%
Cash & Equivalents Growth (3y) 19.96%-5.65%-6.87%-8.53%23.26%2.60%-37.05%8.51%-4.44%0.65%-25.48%10.06%2.94%-23.48%84.56%95.62%89.54%58.88%37.40%50.17%54.43%80.10%37.76%57.76%48.76%37.61%-25.21%-36.50%-35.99%33.60%66.12%45.88%31.81%-3.60%21.96%27.44%63.97%59.25%24.34%55.86%31.10%-31.98%-37.29%-23.11%-27.23%-11.93%-19.30%-20.09%-34.25%-20.53%7.11%-13.43%-10.95%
Cash & Equivalents Growth (5y) 1.84%8.96%-1.99%0.34%6.96%-28.25%-7.22%25.28%53.10%20.54%34.20%25.97%27.65%20.97%20.19%6.99%8.14%12.97%16.69%71.11%74.77%75.40%55.65%44.70%-0.45%-6.46%10.18%7.14%1.86%15.52%5.77%-4.60%8.99%13.96%1.36%10.71%4.21%7.38%11.97%-21.55%-21.72%-15.53%-16.41%
Cash & Equivalents (QoQ) -25.60%4.00%2.61%-15.25%123.00%-71.49%52.78%0.00%184.31%-63.79%0.00%151.14%-51.13%33.33%-12.50%46.03%4.35%-21.88%-30.67%15.38%16.67%-32.14%1.05%3.13%585.86%58.76%-20.41%-13.99%-32.52%2.01%-24.61%83.03%-47.79%1.91%-15.28%-18.35%10.08%-2.82%-18.48%682.22%29.72%-30.92%-44.39%-28.39%5.73%16.27%80.44%-25.20%-47.60%91.39%-51.48%9.27%1.62%27.35%-52.86%26.92%-18.65%12.89%0.51%32.07%28.30%1.04%-47.20%
Cash from Investing Activities Growth (1y) 41.46%-641.67%-6.67%188.04%0.97%24.16%-75.00%-92.59%-264.71%34.81%-55.95%43.55%147.73%-71.76%-34.44%95.71%-152.38%266.22%117.36%33.33%-190.91%-102.14%-11,600.00%2,450.00%479.69%1,100.00%100.17%526.95%-79.84%-18.75%-925.00%-115.05%-279.59%-232.31%-109.09%69.17%287.50%72.09%56.52%-85.37%-117.58%-79.17%70.00%-39.47%20.69%-58.14%-411.11%-50.94%-156.52%-170.59%-160.87%36.25%-61.02%29.35%-36.67%-238.24%-50.53%-10.00%-198.17%49.86%
Cash from Investing Activities Growth (3y) -48.77%-54.20%-42.79%-26.80%30.76%-67.36%55.48%45.38%86.17%74.73%10.07%60.62%-199.38%38.75%79.52%33.05%26.68%364.50%61.69%-44.19%-52.86%-180.91%-11.20%-120.70%69.43%-31.82%-12.11%-32.00%-111.79%-27.77%-37.36%-38.58%35.15%7.28%36.06%7.53%12.64%-57.44%-33.09%-97.18%-58.74%-10.31%-48.52%-44.60%-163.15%-48.20%-83.88%-28.12%-119.88%-2.64%
Cash from Investing Activities Growth (5y) 24.77%1.73%59.46%43.37%18.50%30.12%27.60%30.60%34.35%20.65%20.08%18.18%8.73%-32.57%17.50%10.63%-35.43%56.87%-15.60%-27.94%-66.16%14.64%-39.98%67.32%-22.44%-15.94%-23.30%-68.29%-16.88%-26.22%-37.03%-29.46%5.17%-1.54%-8.61%-18.90%-53.11%-23.45%-42.90%-74.76%-17.88%
Cash from Investing Activities (QoQ) -87.50%-104.44%-72.82%73.03%268.75%-32.35%37.78%107.14%76.34%-48.86%31.30%-133.33%120.00%-635.71%46.22%92.56%-144.44%1,800.00%-94.39%-128.57%-966.67%87.50%-30,087.50%105.84%72.34%-67.08%-95.00%22,000.00%-94.46%32.65%-150.77%-303.03%33.83%2.27%19.77%40.58%502.44%-114.55%-25.00%-153.33%61.84%-48.28%79.07%-1,077.78%78.30%-195.65%32.35%-247.83%63.13%-211.86%34.78%15.00%6.86%-36.84%-26.15%-110.37%58.55%0.00%-241.96%64.62%
Cash from Operations Growth (1y) -21.18%-13.12%-5.52%3.32%-14.29%-10.07%-14.62%-3.22%-11.27%-5.60%68.49%85.08%54.24%-1.02%44.10%-18.21%43.96%0.62%16.73%58.76%50.38%-4.49%4.88%-5.06%17.26%54.70%64.24%15.25%46.10%-37.29%23.01%11.97%-77.63%29.30%-34.96%-7.13%240.40%68.82%-73.89%-96.77%-94.75%-90.01%424.58%2,600.00%1,374.07%556.57%41.20%2.08%122.86%0.15%0.80%70.29%-12.18%18.59%-0.11%-57.66%-16.94%-16.71%24.20%160.69%
Cash from Operations Growth (3y) -14.92%-9.65%10.77%12.07%9.40%12.50%10.33%27.98%18.83%33.95%49.46%-1.65%20.83%7.23%36.41%14.13%26.22%20.21%37.09%-2.51%28.44%7.01%-27.36%7.84%9.53%6.22%3.62%11.03%-40.67%-67.73%-65.80%-39.81%-3.79%-6.76%38.13%3.46%24.58%-3.78%19.95%-13.07%95.45%260.72%206.71%98.30%12.44%-9.71%17.58%-0.36%7.74%23.42%
Cash from Operations Growth (5y) -2.16%10.37%6.24%12.82%23.17%6.47%15.15%29.88%21.33%41.74%-1.59%28.94%9.73%-3.67%3.81%9.97%12.56%14.43%15.13%-18.49%-48.34%-41.50%-26.70%12.47%0.90%-2.94%-2.13%9.12%-1.52%5.61%7.47%4.86%7.10%38.84%5.63%14.25%-8.47%4.71%-8.29%56.08%120.24%
Cash from Operations (QoQ) 126.25%8.01%-41.60%146.04%18.13%-38.73%133.60%33.90%-34.81%316.95%-60.37%71.79%-45.67%167.58%-42.30%-2.49%-4.38%87.02%-33.06%32.62%-9.43%18.78%-26.50%20.06%11.86%56.71%-21.96%-15.75%41.81%-32.74%53.08%-23.31%-71.67%288.74%-23.00%9.51%3.84%92.80%-88.09%-86.44%68.75%266.67%525.25%-30.21%-7.87%63.32%34.46%-49.54%101.13%-26.61%35.33%-14.76%3.73%-0.90%13.99%-63.86%103.46%-0.62%69.98%-24.15%
Dividends Paid - Common Growth (1y) 128.57%140.00%142.86%6.25%3.13%19.44%138.24%20.59%57.58%-35.80%21.95%13.46%13.73%7.69%12.00%15.25%12.07%14.29%14.29%11.76%80.00%82.81%79.69%64.47%4.27%2.56%2.61%15.20%16.39%15.83%17.80%10.42%10.56%12.95%12.23%60.20%58.76%20.63%21.77%14.01%14.94%15.79%15.23%2.23%2.82%1.70%
Dividends Paid - Common Growth (3y) 3.13%54.87%54.87%16.04%22.62%18.10%18.10%27.25%-7.55%16.00%13.48%31.89%31.04%32.00%28.44%28.13%28.92%28.20%28.42%29.76%29.50%29.50%27.90%10.30%10.30%10.70%-14.90%-14.83%-7.07%-7.37%23.14%23.34%12.42%
Dividends Paid - Common Growth (5y) 10.03%37.18%35.52%14.87%18.89%28.04%27.60%8.18%23.54%22.59%22.73%21.73%22.69%21.93%22.04%22.90%22.74%-4.75%-4.48%0.98%1.00%1.74%1.64%1.80%1.67%2.40%2.43%2.31%2.21%
Dividends Paid - Common (QoQ) 7.14%128.57%0.00%12.50%0.00%-2.94%30.30%-49.38%26.83%-1.92%1.96%-3.85%18.00%-1.69%-3.45%0.00%21.43%-4.41%-1.54%0.00%18.75%53.95%0.00%-1.71%8.70%-2.40%-1.64%-1.67%22.03%-1.39%-2.11%0.00%14.39%-1.26%0.00%-0.64%-1.02%29.90%-1.59%26.61%-1.91%-1.30%-0.66%18.54%-1.12%-0.56%-1.14%5.17%-0.55%-1.65%
EBITDA Margin Growth (1y) 524.00429.002,678.003.00-35.00-1132.00188.00-2.0095.001,282.00154.0034.00-20.00-83.0052.0052.0086.0078.00174.0093.0086.0019.0028.00-3.00-514.00-28.00139.00431.001,122.00-1.00-53.0085.00-376.00-10.00-41.00-741.00-31.00-288.00-774.00-1823.00-31.00-1099.00119.002,595.00263.002,018.00966.00236.00422.00253.00365.0024.0051.00-504.00-228.0052.00-345.00-8.0048.00-23.00309.00-8.00
EBITDA Margin Growth (3y) 525.00489.002,828.0035.0039.00259.0084.00126.00149.00259.00125.0014.00254.00142.00-342.0069.00340.00521.00694.00-10.00113.00512.00233.00-39.0045.00-226.00715.00-298.00-868.00-2480.00-438.00-1397.00-695.0031.00201.00630.00311.001,009.00654.001,171.001,450.002,856.00736.001,767.001,103.00313.00128.00-259.00185.0053.0015.00-520.00
EBITDA Margin Growth (5y) 611.00521.00261.00185.00356.00285.00216.00139.00426.00-15.00339.00657.00405.0059.00246.00-136.00287.00-307.00-702.00-2052.00171.00-1426.00-610.00546.00947.00620.00217.00352.00247.00874.00636.00292.00674.00380.00448.001,085.00360.00660.001,270.002,885.00700.001,751.00
EBITDA Margin (QoQ) 226.00-2434.00131.00-185.00207.0093.00-1282.0017.00190.00-95.00-103.00136.00-80.00-36.0032.00136.00-46.00-44.00127.0055.00-53.00-111.00136.0024.00-563.00374.00303.00316.00128.00-748.00251.00454.00-332.00-382.00220.00-247.00378.00-639.00-267.00-1295.002,170.00-1707.00952.001,181.00-162.0047.00-99.00451.0023.00-122.0012.00110.0050.00-676.00288.00390.00-347.00-339.00344.00319.00-14.00-657.00
EBIT Growth (1y) 350.00%128.28%133.00%6.11%2.65%-186.23%102.46%-8.38%4.74%247.92%25.10%29.14%14.81%-22.98%12.39%13.26%21.63%22.27%30.71%16.77%13.76%6.53%10.54%5.42%-49.56%42.26%48.77%91.26%361.99%-3.85%-2.93%9.95%-24.56%-0.47%-3.77%-50.00%1.85%-35.07%-77.65%-137.65%-58.48%-146.72%-26.32%415.58%116.27%596.09%564.29%95.47%75.78%56.85%70.43%15.37%14.72%-27.91%-7.89%9.03%-14.10%4.74%8.22%3.43%25.00%3.32%
EBIT Growth (3y) 63.55%34.89%34.28%7.88%7.28%24.95%9.97%10.85%5.62%23.79%14.94%0.11%17.54%11.72%-11.30%22.83%29.06%33.03%38.40%13.37%16.87%30.39%20.69%10.83%11.59%1.69%52.54%-14.67%-40.68%-30.20%-31.67%-32.04%-45.88%-15.93%-2.94%14.59%3.04%32.43%16.43%53.76%102.81%108.90%63.38%96.69%118.48%34.97%20.10%5.80%19.32%9.17%7.19%-7.94%
EBIT Growth (5y) 44.73%26.13%13.02%10.30%20.50%13.95%10.89%12.29%25.55%6.53%18.59%24.00%19.46%12.14%14.96%5.29%15.29%-1.20%-19.25%-19.31%-5.76%-19.26%-25.54%4.55%26.09%7.56%0.44%5.01%3.93%18.63%12.40%6.03%13.02%11.21%11.43%23.92%9.23%22.38%52.75%58.57%36.17%51.84%
EBIT Margin Growth (1y) 524.00429.002,678.003.00-35.00-1132.00188.00-2.0095.001,282.00154.0034.00-20.00-83.0052.0052.0086.0078.00174.0093.0086.0019.0028.00-3.00-514.00-28.00139.00431.001,122.00-1.00-53.0085.00-376.00-10.00-41.00-741.00-31.00-288.00-774.00-1823.00-31.00-1099.00119.002,595.00263.002,018.00966.00236.00422.00253.00365.0024.0051.00-504.00-228.0052.00-345.00-8.0048.00-23.00309.00-8.00
EBIT Margin Growth (3y) 525.00489.002,828.0035.0039.00259.0084.00126.00149.00259.00125.0014.00254.00142.00-342.0069.00340.00521.00694.00-10.00113.00512.00233.00-39.0045.00-226.00715.00-298.00-868.00-2480.00-438.00-1397.00-695.0031.00201.00630.00311.001,009.00654.001,171.001,450.002,856.00736.001,767.001,103.00313.00128.00-259.00185.0053.0015.00-520.00
EBIT Margin Growth (5y) 611.00521.00261.00185.00356.00285.00216.00139.00426.00-15.00339.00657.00405.0059.00246.00-136.00287.00-307.00-702.00-2052.00171.00-1426.00-610.00546.00947.00620.00217.00352.00247.00874.00636.00292.00674.00380.00448.001,085.00360.00660.001,270.002,885.00700.001,751.00
EBIT Margin (QoQ) 226.00-2434.00131.00-185.00207.0093.00-1282.0017.00190.00-95.00-103.00136.00-80.00-36.0032.00136.00-46.00-44.00127.0055.00-53.00-111.00136.0024.00-563.00374.00303.00316.00128.00-748.00251.00454.00-332.00-382.00220.00-247.00378.00-639.00-267.00-1295.002,170.00-1707.00952.001,181.00-162.0047.00-99.00451.0023.00-122.0012.00110.0050.00-676.00288.00390.00-347.00-339.00344.00319.00-14.00-657.00
EBIT (QoQ) 147.50%-611.11%25.56%-26.11%56.56%21.47%-162.07%-29.15%38.86%-12.35%-26.86%23.45%-12.19%-2.86%6.72%24.41%-5.70%-2.35%14.09%11.14%-8.13%-8.55%18.39%5.99%-56.04%157.89%23.81%36.26%6.18%-46.33%25.00%54.34%-27.14%-29.19%20.85%-19.80%48.41%-54.86%-58.39%-235.09%263.64%-150.79%165.63%478.57%12.14%16.51%-12.13%70.25%0.84%3.97%-4.52%15.25%0.27%-34.67%22.01%36.42%-21.00%-20.34%26.06%30.38%-4.53%-34.15%
EBT Growth (1y) 1,512.50%132.91%118.85%17.83%9.24%-255.47%83.64%-3.29%3.98%211.56%34.16%36.73%25.84%-22.51%14.93%8.37%30.04%34.29%32.90%24.56%6.55%0.71%6.19%-3.10%-57.61%54.23%51.53%108.14%463.36%136.07%7.69%22.07%-19.51%-66.63%-18.80%-64.07%-11.28%-5.51%-95.60%-194.90%-75.90%-196.32%-242.11%227.85%118.90%274.52%1,862.96%130.45%212.59%62.59%77.31%9.79%13.81%-34.79%-13.86%7.88%-20.53%2.93%5.09%1.35%26.46%-2.68%
EBT Growth (3y) 163.88%38.31%32.51%15.93%12.65%24.05%14.97%12.34%11.76%27.82%19.31%1.57%17.49%9.36%-16.25%27.77%28.84%35.94%36.53%54.20%20.11%35.03%24.34%6.70%9.84%-3.00%59.04%-9.38%-66.24%-34.19%-44.38%-32.07%-27.05%-24.18%-22.36%16.68%3.29%40.88%18.14%39.81%254.16%73.63%98.21%56.73%206.97%39.76%41.40%2.95%17.08%6.28%4.58%-13.23%
EBT Growth (5y) 95.93%29.25%18.94%14.05%20.89%16.49%11.35%16.74%27.43%30.71%21.49%27.15%21.65%10.44%13.34%1.96%12.69%2.94%-42.68%-23.21%-16.29%-25.44%-15.81%2.06%16.24%4.58%-0.74%4.16%3.32%-2.93%9.67%1.98%10.73%10.99%10.97%27.06%8.32%12.90%109.35%40.82%50.91%30.97%
EBT Margin Growth (1y) 458.00356.003,231.0057.0012.00-1176.00114.0029.0077.001,506.00174.0064.0053.00-69.0062.0012.00132.00140.00172.00144.0025.00-26.00-10.00-81.00-531.0036.00141.00492.001,121.001,166.0056.00242.00-277.00-1317.00-200.00-1024.00-179.00-45.00-821.00-2627.00-434.00-2053.00-157.003,245.00141.002,678.001,250.00435.00931.00272.00370.00-58.0033.00-551.00-287.0028.00-412.00-23.004.00-52.00275.00-60.00
EBT Margin Growth (3y) 544.00445.003,561.00149.00142.00219.00154.00142.00245.00298.00209.0045.00225.0076.00-373.00150.00304.00556.00615.001,177.00188.00654.00312.00-114.00-2.00-290.00665.00-196.00-965.00-3410.00-890.00-3415.00-1179.00-406.00-471.00580.00272.001,053.00638.00897.001,463.003,622.001,105.002,399.001,333.00405.00552.00-302.0086.00-82.00-104.00-634.00
EBT Margin Growth (5y) 669.00510.00383.00298.00333.00317.00205.00256.00430.001,248.00422.00810.00470.000.00160.00-226.00159.00-185.00-833.00-2998.00-300.00-2212.00-981.00328.00372.00430.00128.00271.00182.00-465.00441.00-29.00492.00301.00354.001,023.00259.00323.001,179.003,598.00968.002,316.00
EBT Margin (QoQ) 276.00-3056.00174.00-181.00114.00129.00-1369.0029.00177.0061.00-82.00166.00-100.00-53.0049.00117.0020.00-46.0082.0088.00-99.00-97.0098.0017.00-549.00470.00203.00368.0079.00516.00-907.00554.00-440.00-524.00210.00-270.00405.00-390.00-566.00-2076.002,599.00-2009.001,329.001,326.00-505.00528.00-99.00511.00-9.00-131.00-1.0084.0082.00-715.00263.00399.00-359.00-326.00290.00343.00-31.00-662.00
EBT (QoQ) 887.50%-959.49%42.64%-30.43%38.18%32.24%-199.00%-27.23%42.18%6.22%-25.83%30.85%-15.21%-5.83%10.00%23.38%1.75%-2.76%8.87%15.64%-12.96%-8.09%14.79%5.52%-61.92%234.35%12.79%44.94%3.07%40.11%-48.55%64.29%-32.04%-41.92%25.22%-27.31%67.83%-38.14%-94.17%-1,668.42%142.62%-347.24%91.40%1,511.11%-27.03%97.12%-13.14%84.45%-1.03%2.53%-5.27%14.22%2.59%-41.25%25.13%43.05%-24.42%-23.92%27.76%37.96%-5.69%-41.45%
Enterprise Value Growth (1y) 25.79%16.53%-73.08%-339.13%-22.03%-117.82%2.22%79.80%-101.39%52.27%52.27%13.73%23.79%-2.86%-43.18%16.74%-77.78%-4.17%17.46%34.78%27.08%36.67%7.69%17.50%-385.00%-1,034.74%-793.75%-645.45%26.66%52.88%55.36%5.01%26.51%26.57%17.49%63.20%22.40%26.01%28.80%-582.17%-703.87%-471.38%-289.78%64.32%70.92%51.05%-58.84%-65.92%17.77%-35.36%63.60%46.83%-3.11%31.39%33.33%22.56%38.01%45.05%-17.16%-21.91%-92.26%-72.08%9.60%
Enterprise Value Growth (3y) -22.18%4.62%6.87%8.53%-23.26%-2.26%37.05%-8.51%4.44%-0.65%25.48%-10.06%-2.94%23.48%-84.56%-95.62%-89.54%-58.88%-37.40%-50.17%-54.43%-80.10%-37.76%-57.76%-48.76%-37.61%25.21%36.50%35.99%-33.60%-66.12%-45.88%-31.81%3.60%-21.96%-27.44%-63.97%-59.25%-24.34%-55.86%-31.10%31.98%37.29%23.11%27.23%11.93%19.30%20.09%34.25%20.53%-7.11%13.43%10.95%
Enterprise Value Growth (5y) -2.96%-9.67%1.99%-0.34%-6.75%28.25%7.22%-25.28%-53.10%-20.54%-34.20%-25.97%-27.65%-20.97%-20.19%-6.99%-8.14%-12.97%-16.69%-71.11%-74.77%-75.40%-55.65%-44.70%0.45%6.46%-10.18%-7.14%-1.86%-15.52%-5.77%4.60%-8.99%-13.96%-1.36%-10.71%-4.21%-7.38%-11.97%21.55%21.72%15.53%16.41%
Enterprise Value (QoQ) 23.90%-7.44%-2.61%14.41%-122.77%71.49%-52.78%0.00%-184.31%63.79%0.00%-151.14%51.13%-33.33%12.50%-46.03%-4.35%21.88%30.67%-15.38%-16.67%32.14%-1.05%-3.13%-585.86%-58.76%20.41%13.99%32.52%-2.01%24.61%-83.03%47.79%-1.91%15.28%18.35%-10.08%2.82%18.48%-682.22%-29.72%30.92%44.39%28.39%-5.73%-16.27%-80.44%25.20%47.60%-91.39%51.48%-9.27%-1.62%-27.35%52.86%-26.92%18.65%-12.89%-0.51%-32.07%-28.30%-1.04%47.20%
EPS (Basic) Growth (1y) 483.33%230.00%117.56%17.39%15.15%-326.09%-14.89%14.81%15.79%186.54%45.00%41.94%31.82%-13.79%31.82%13.79%24.53%40.00%29.31%33.33%21.21%12.86%14.67%10.23%-67.50%-20.25%11.63%32.99%400.00%-50.79%21.88%46.51%11.54%200.00%-5.98%-62.96%-19.31%-8.60%-90.91%-202.86%-73.50%-158.82%-130.00%279.17%116.13%386.00%3,933.33%59.69%189.55%48.25%112.17%16.02%29.90%35.38%-20.49%12.97%-17.46%-42.51%23.71%2.96%28.85%1.21%
EPS (Basic) Growth (3y) 92.80%63.86%32.83%24.14%20.68%2.08%29.03%20.20%20.51%34.25%25.99%10.85%25.03%18.70%-21.13%8.01%18.29%25.03%25.35%-23.78%15.98%29.02%21.92%5.59%8.55%-10.30%65.10%10.50%-52.95%-36.76%-37.99%-53.44%-26.53%-11.95%-22.69%15.42%1.49%43.30%18.36%35.61%190.04%74.56%101.07%97.81%305.48%27.92%45.88%4.89%27.79%10.51%11.37%-7.65%
EPS (Basic) Growth (5y) 63.45%45.85%26.67%21.67%10.94%26.07%20.61%9.51%25.37%-11.78%21.60%26.65%22.30%13.21%13.66%1.18%12.13%3.96%-33.17%-23.03%-17.27%-21.36%-15.27%5.87%20.84%17.81%3.68%9.81%8.34%46.89%15.84%4.81%11.69%25.28%12.02%30.99%12.20%14.19%88.82%42.43%53.94%39.80%
EPS (Basic) (QoQ) 266.67%-1,410.00%43.48%-30.30%-42.55%40.74%-236.84%-22.50%41.94%2.27%-24.14%31.82%-8.62%-5.66%16.00%13.79%0.00%6.06%7.14%17.33%-9.09%-1.25%8.86%12.79%-73.20%142.31%52.38%34.38%0.78%-76.15%277.42%61.54%-23.28%-35.86%18.28%-36.36%67.14%-27.35%-88.24%-820.00%143.06%-261.29%94.00%4,400.00%-48.06%113.43%-19.58%79.13%-5.83%9.28%15.09%-2.05%5.44%13.89%-32.40%39.18%-22.96%-20.67%45.45%15.83%-3.60%-37.69%
EPS (Weighted Average and Diluted) Growth (1y) 466.67%210.00%116.79%18.18%19.35%-336.36%-11.11%15.38%13.51%184.62%40.00%43.33%35.71%-12.50%32.56%12.28%25.00%38.78%28.07%35.94%20.00%13.24%16.44%10.34%-66.67%-19.48%11.76%33.33%396.15%-50.00%22.11%46.09%10.85%196.77%-6.03%-63.10%-18.88%-7.61%-91.74%-204.35%-73.28%-158.82%-133.33%277.78%116.13%384.00%3,900.00%60.94%189.55%48.59%113.16%15.53%29.38%35.55%-20.58%13.03%-17.53%-42.66%23.83%3.35%28.99%1.83%
EPS (Weighted Average and Diluted) Growth (3y) 91.29%61.34%32.68%25.03%22.51%2.88%29.91%20.04%19.35%34.50%27.47%11.20%25.50%18.98%-20.63%8.16%18.56%25.99%25.67%-23.04%16.69%29.05%22.39%6.11%8.64%-10.42%64.62%11.09%-54.41%-36.84%-37.83%-53.44%-26.53%-11.87%-22.33%15.57%1.51%43.99%18.70%35.40%200.00%74.41%100.80%97.64%304.80%28.09%45.65%4.92%27.99%10.51%11.23%-7.50%
EPS (Weighted Average and Diluted) Growth (5y) 62.98%44.96%27.11%22.92%11.34%26.73%21.01%9.16%25.93%-11.15%21.95%26.82%22.42%13.43%13.84%1.52%12.28%4.56%-34.21%-23.11%-16.85%-21.51%-15.27%5.92%20.84%18.03%3.71%9.98%8.50%46.75%15.94%4.94%11.91%25.46%12.11%31.27%12.28%14.05%92.68%42.43%53.83%39.80%
EPS (Weighted Average and Diluted) (QoQ) 266.67%-1,410.00%40.91%-29.03%-42.22%42.31%-240.54%-25.00%40.00%4.76%-23.21%32.56%-8.77%-5.77%16.33%12.28%1.56%4.62%7.35%19.18%-10.34%-1.28%10.39%12.94%-72.92%138.46%53.23%34.74%0.78%-75.97%274.19%61.21%-23.53%-35.66%18.48%-36.70%68.12%-26.72%-89.41%-900.00%143.06%-261.29%94.00%4,366.67%-47.66%111.94%-19.72%80.70%-5.83%8.76%15.17%-2.06%5.46%13.94%-32.52%39.38%-23.05%-20.77%45.73%16.32%-3.96%-37.45%
FCF Margin Growth (1y) -100.00-236.00-112.00114.0096.00-559.00-217.00-60.00-244.00435.00433.00664.00215.00-144.00121.00-458.00165.00-25.00260.00574.00401.007.00-16.00-305.00-90.00175.00277.00110.00377.00-1042.00217.0085.00-1050.00723.00-550.00-687.00802.005,669.00-236.00-245.00-985.00-6445.001,014.00918.00844.00899.0050.00-308.00579.00-178.00-231.00504.00-290.0096.00-148.00-1050.00-303.00-281.00337.001,019.00
FCF Margin Growth (3y) -895.00-361.00103.00516.0090.0072.00-38.00814.00265.00779.00780.00-162.00365.00-189.00475.00157.00521.00379.00687.00-860.00478.00-109.00-764.00-144.00-56.00-491.00129.005,351.00-569.00-846.00-1233.00-53.00228.00-14.00662.00123.00828.00365.00438.00-5724.00833.001,114.001,134.00817.00-328.00-854.00-14.00-363.00-42.00474.00
FCF Margin Growth (5y) -246.0019.00-65.00632.00656.0054.00231.001,125.00585.001,067.00-1028.00859.007.00-198.00-162.00188.00-222.00440.005,532.00-308.00-1040.00-946.00-920.00722.00182.00-12.00-195.00495.00-236.00191.00668.0048.00182.00951.0042.00449.00-181.00-155.00-5909.001,022.001,083.00
FCF Margin (QoQ) 652.00-3.00-30.00776.00224.00-686.001,118.00381.00-7.001,116.00-899.00453.00-456.00758.00-634.00-126.00167.00568.00-349.00187.00-6.00174.00-371.00-102.00209.00439.00-270.00-268.00475.00-979.00989.00-399.00-660.00794.00-284.00-536.00829.005,660.00-6189.00-545.0088.00200.001,270.00-641.0015.00255.00421.00-999.00902.00-502.00368.00-265.00109.00-116.00124.00-1166.00855.00-94.00742.00-483.00
FCF Payout Ratio Growth (1y) 135.87%101.42%27.13%-213.63%39.13%32.04%491.62%280.88%-11.70%-85.46%-51.62%19.83%-21.73%119.53%-27.53%11.28%-29.18%-57.31%-39.29%5.04%66.97%83.87%52.78%6.37%-41.17%-9.24%-30.47%491.95%-3.66%3.17%746.75%-71.91%91.25%543.96%-79.03%68.33%67.99%-41.15%43.95%-2.73%23.24%-3,076.75%50.79%35.54%-23.67%103.72%
FCF Payout Ratio Growth (3y) -63.00%42.57%3.02%-0.19%13.76%23.59%38.11%5.60%-48.55%-40.29%11.89%-2.55%19.89%-12.40%7.53%-11.39%-10.69%-13.60%87.71%-1.82%19.85%107.96%20.93%2.72%82.01%7.27%-18.42%-34.82%-41.01%-22.99%30.44%16.48%-13.34%
FCF Payout Ratio Growth (5y) 15.32%31.04%0.49%-15.24%11.47%8.18%20.95%-25.64%-25.72%54.56%-12.11%10.04%31.67%15.63%5.09%36.47%2.74%-2.02%-12.59%6.40%-4.11%-23.81%-2.31%-4.90%-32.72%-2.32%-10.53%-41.12%-0.18%
FCF Payout Ratio (QoQ) 12.36%131.54%-75.40%-4.05%-306.94%130.12%-8.94%-36.73%-85.30%247.04%-54.98%110.58%-63.58%126.68%26.26%-30.48%-44.07%44.27%-23.89%-1.14%-3.24%129.33%-16.18%-17.85%-32.63%26.84%29.30%-37.07%473.56%-79.36%38.47%416.47%-80.97%40.55%366.23%-83.18%-28.33%245.67%-62.60%81.66%-28.47%21.10%-8.52%22.76%-9.38%-3,025.05%104.63%10.34%-48.97%42.36%
Free Cash Flow Growth (1y) -11.76%-42.96%-3.10%19.16%91.03%-193.51%-25.88%-9.54%-59.73%166.67%78.45%341.67%152.08%-5.31%45.30%-50.94%54.55%3.57%58.24%167.69%88.24%6.40%7.81%-0.57%17.61%54.63%77.24%13.01%47.58%-80.54%20.82%12.28%-86.09%293.08%-42.19%-82.46%435.29%90.02%-72.14%-128.57%-100.66%-93.92%475.00%1,750.00%11,733.33%883.05%39.30%-17.08%126.93%-4.83%-5.49%104.98%-15.40%17.21%-6.74%-103.89%-23.58%-24.57%34.70%2,837.50%
Free Cash Flow Growth (3y) -35.19%-29.16%8.63%50.33%16.26%7.79%-4.45%66.28%20.51%79.67%94.28%1.43%35.33%9.30%50.69%19.44%44.60%44.35%48.39%-31.59%32.16%8.05%-37.73%5.76%7.37%-39.40%3.20%13.28%-42.06%-27.16%-26.10%-23.15%-2.53%-6.14%60.13%4.31%30.67%57.53%20.29%-17.16%96.35%210.88%508.52%122.17%7.08%-27.37%13.63%-5.59%5.89%29.72%
Free Cash Flow Growth (5y) -4.58%6.73%4.68%34.86%35.52%6.66%18.35%50.61%45.48%66.33%-20.68%39.63%10.62%-6.82%5.45%16.13%-9.94%19.46%19.05%-17.96%-15.59%-14.97%-32.85%14.67%0.96%-3.36%-2.79%9.28%-5.10%5.33%33.54%4.04%7.04%51.12%4.83%14.48%-18.25%2.39%-12.86%56.90%99.83%
Free Cash Flow (QoQ) 139.26%-4.64%-1.28%306.49%17.25%-148.32%422.22%43.10%-20.00%762.50%-71.74%126.50%-54.34%223.97%-56.63%-23.53%43.85%117.11%-33.74%29.37%1.15%22.73%-32.87%19.31%19.65%61.35%-23.05%-23.93%56.27%-78.72%377.69%-29.31%-80.64%501.18%-29.75%-78.55%490.91%113.41%-89.70%-122.00%86.36%2,066.67%874.58%-36.87%-3.86%66.19%38.10%-62.42%163.12%-30.30%37.14%-18.49%8.59%-3.43%9.12%-103.40%2,233.33%-4.69%94.88%-30.91%
Gross Margin Growth (1y) 42.00-30.009.00124.00245.00194.00177.00-45.008.00-16.00-2.0044.0010.0075.0057.0079.00112.0053.00-3.00-23362.00-285.00-8169.00-8133.0020,004.00-6878.001,284.00993.00-4001.00-163.00-413.00-70.00-288.00-517.00-735.00236.00613.00368.001,316.0074.0062.00344.00-8.00266.00118.00205.00-17.00-23.00-342.00-165.00-27.00-334.00-49.00-9.00-13.00180.009.00
Gross Margin Growth (3y) 66.00173.00169.00245.00212.00235.0079.00130.00111.0052.00-23239.00-163.00-8041.00-8079.00-3279.00-7050.00-6832.00-7143.00-7360.00-7325.00-7298.00-7210.0015,715.00-7558.00136.001,159.00-3676.00-312.00168.00240.00388.00195.00572.00577.00794.00916.001,290.00318.00-162.00384.00-53.00-91.00-273.0031.00-58.00-177.00-382.00
Gross Margin Growth (5y) 268.00294.00297.00-23038.0039.00-3280.00-7033.00-6774.00-7088.00-7236.00-7204.00-7171.00-7156.00-7569.00-7730.00-7981.00-6978.00-7035.00-7474.00-6718.00-6900.0016,390.00-6846.001,443.001,500.00-3496.00236.00142.00483.00163.00235.00528.00219.00403.00743.001,250.00164.00-202.00
Gross Margin (QoQ) -6.00-22.0048.0033.0094.00-3.0015.0010.00-68.0050.00-9.0025.00-21.0015.0056.007.001.0048.00-3.00-49.00-23359.0023,126.00-7888.00-13.004,779.00-3755.00274.00-304.00-216.0083.0024.0039.00-434.00-146.00-194.001,010.00-56.00-391.00754.00-231.00-68.00-110.00401.0043.00-217.00-23.00179.0038.00-536.00154.00317.00-270.00-250.00194.00312.00-76.00-422.00
Gross Profit Growth (1y) 9.03%-8.43%-6.50%-3.77%4.45%25.71%19.78%-14.73%4.89%6.59%9.47%11.09%6.79%6.73%4.04%5.00%8.65%6.36%10.14%-314.38%26.34%-80.61%-81.38%142.76%-73.64%99.86%71.35%-64.78%-6.74%-17.09%1.51%-12.04%-28.21%-81.39%-52.97%-46.25%-39.93%300.90%80.21%109.85%111.18%69.02%48.40%39.42%45.00%13.10%10.67%-10.36%-0.20%4.97%-6.86%3.26%4.40%4.24%11.18%4.46%
Gross Profit Growth (3y) 1.00%6.49%6.08%-0.35%12.09%10.86%-0.18%6.77%6.56%7.85%-65.10%13.60%-39.62%-40.24%-1.27%-28.74%-25.58%-29.43%-31.40%-32.28%-31.51%-31.32%28.71%-43.91%-32.43%-6.48%-44.98%-26.19%-14.79%-4.89%-0.26%-3.07%8.04%7.95%16.28%22.53%97.16%43.58%37.91%45.12%26.13%15.22%8.87%14.75%7.36%4.65%-1.11%
Gross Profit Growth (5y) 6.32%6.98%6.26%-33.42%14.09%-1.83%-16.52%-14.06%-16.73%-17.74%-18.46%-18.27%-17.98%-21.50%-24.69%-42.36%-30.02%-31.34%-33.11%-24.85%-22.78%16.54%-25.87%15.88%16.95%-13.40%4.25%3.41%7.16%4.39%5.68%8.41%5.33%7.80%13.90%53.01%25.11%23.12%
Gross Profit (QoQ) 6.92%-3.52%-30.53%9.16%-0.70%-16.39%4.02%-3.05%1.14%2.85%5.69%-0.43%2.63%-1.13%5.63%-2.94%3.59%2.30%3.41%0.51%-301.63%160.29%-84.13%-3.46%362.89%-62.83%20.32%-17.23%-4.85%-1.58%6.96%1.34%-17.55%-19.68%-72.26%156.05%-5.78%-10.22%85.09%15.10%9.72%-9.65%48.14%1.06%3.08%-6.04%15.55%-1.11%-16.51%4.61%21.54%-12.26%-7.43%5.77%21.35%-6.42%-13.03%
Interest Coverage Ratio Growth (1y) 190.00%45.27%121.73%16.46%22.08%-190.65%13.83%13.98%298.92%43.41%37.47%34.61%-1.31%16.14%9.49%17.44%50.48%8.92%-16.59%-23.28%-39.79%-15.33%-22.32%-60.56%-12.75%-0.11%49.34%248.07%0.15%-9.40%-5.58%-35.96%-23.77%-25.60%-58.33%-12.41%-35.75%-76.69%-130.24%-63.26%-139.62%-35.96%467.70%128.40%672.81%664.29%124.28%88.08%32.30%25.79%-21.71%-21.43%-45.82%-28.80%-11.77%-29.94%-10.97%-8.13%-11.85%8.62%-10.58%
Interest Coverage Ratio Growth (3y) 56.66%26.44%33.74%22.15%23.27%22.04%18.88%28.66%20.26%7.12%-3.66%2.32%-10.82%-29.17%-7.53%-2.70%-1.09%1.74%-19.27%-8.49%3.08%-4.21%-12.66%-12.35%-16.24%24.98%-21.14%-46.04%-28.44%-40.93%-29.94%-51.93%-22.62%-9.76%13.40%4.50%35.61%16.43%44.27%83.29%103.73%50.01%82.78%89.88%15.71%1.17%-13.90%-6.29%-15.24%-15.75%-24.44%
Interest Coverage Ratio Growth (5y) 43.75%24.40%18.18%11.33%10.88%1.71%2.27%8.02%-4.81%-0.62%0.01%-4.56%-9.60%-9.09%-17.57%-9.99%-23.75%-33.21%-16.41%-22.32%-16.75%-36.84%-8.16%10.38%2.17%-5.11%-0.38%-2.41%8.02%1.33%-4.04%1.67%0.89%0.44%11.49%-2.77%7.69%32.13%47.67%20.76%39.42%
Interest Coverage Ratio (QoQ) 156.34%-630.04%28.41%-20.70%34.60%-158.89%0.91%34.77%2.77%-3.27%31.97%-9.05%-15.00%13.84%24.41%-2.44%8.92%-17.60%-4.73%-10.27%-14.52%15.87%-12.60%-54.44%89.12%32.65%30.66%6.18%-45.58%20.00%36.18%-27.99%-35.22%17.12%-23.74%51.38%-52.48%-57.50%-198.92%283.91%-151.25%168.69%467.96%14.24%28.53%-8.35%66.67%-4.20%-9.59%-12.85%3.72%-3.85%-37.66%14.52%28.53%-23.65%-20.78%18.18%23.31%-5.92%-34.79%
Net Cash Flow Growth (1y) -91.18%-12,133.33%-50.00%-16.26%-141.84%152.08%-585.19%85.59%-29.26%38.92%-5.88%-56.39%107.08%-216.67%-155.56%-72.41%150.00%-7.14%102.17%-81.25%2,800.00%986.67%-21,300.00%-4,033.33%-143.79%-95.24%50.47%366.10%-33.86%-47.37%49.52%-119.11%105.88%-300.00%11.32%2,648.33%2,490.00%-3,450.00%-1,380.85%-116.48%-92.86%116.62%189.66%-40.48%-1,451.35%324.58%-187.02%112.99%101.60%-67.27%30.57%78.26%-1,075.00%-71.95%102.39%47.56%287.18%-95.65%-3,688.89%
Net Cash Flow Growth (3y) 76.83%253.92%-84.47%-27.32%29.28%31.93%26.95%-56.01%28.22%27.22%-71.75%92.49%122.96%-127.52%-59.19%-223.17%34.85%-31.67%169.73%-166.84%30.50%-280.30%-180.20%-67.45%-27.04%39.48%146.39%59.26%-240.19%-87.85%-40.99%28.24%127.66%139.71%-80.70%-200.00%200.19%-126.07%-68.90%-75.10%30.67%18.48%32.48%-60.16%-26.95%-75.66%32.80%31.85%-84.14%15.90%
Net Cash Flow Growth (5y) 11.27%39.77%25.48%-67.64%14.97%87.99%-12.43%-21.31%-43.93%18.75%-24.65%-22.60%-24.11%-24.86%20.11%13.79%-0.43%148.92%91.72%-73.62%-270.49%-143.72%-42.33%-21.62%37.66%-24.57%-14.51%92.41%-38.91%-31.90%15.14%74.97%-48.05%27.48%-42.62%33.87%16.99%-39.79%-22.37%14.90%14.23%
Net Cash Flow (QoQ) -700.00%783.33%-228.01%92.52%481.48%259.32%-198.40%882.35%-184.96%131.86%-150.00%422.22%-86.21%-625.00%-9.52%134.78%25.00%-325.00%102.22%200.00%19,233.33%-31.21%-153.13%44.34%-115.25%107.48%-652.63%399.05%-208.28%102.94%-630.00%-13.21%133.33%-200.00%-135.00%3,353.19%-66.12%-237.07%1.97%63.79%114.68%218.92%428.81%-156.73%-41.24%200.20%-208.38%108.47%-82.61%1,950.00%-329.88%121.75%-195.12%158.97%-80.43%1,244.44%20.66%-98.63%-16,250.00%
Net Income Growth (1y) 738.46%21.69%13.45%-315.66%2.97%5.93%179.89%28.37%30.77%25.17%-16.57%26.47%7.26%20.00%30.46%20.35%25.00%9.38%2.54%5.80%2.92%-66.67%34.65%69.41%97.98%592.86%-58.09%13.21%36.40%3.71%178.07%-10.71%-65.22%-23.06%-11.99%-91.73%-200.86%-74.16%-158.78%-135.48%280.34%120.00%385.37%3,527.27%60.66%186.36%43.80%100.80%7.08%19.37%26.00%-25.50%6.34%-22.34%-46.34%17.91%-1.17%24.66%-2.20%
Net Income Growth (3y) 115.44%17.89%14.58%19.42%12.46%11.79%25.79%18.84%3.73%17.21%11.33%-24.09%21.67%29.21%36.56%36.19%-16.67%26.60%40.60%33.80%16.21%19.64%-2.07%76.82%0.85%-56.28%-35.33%-40.92%-50.94%-26.54%-14.15%-24.09%13.87%0.18%42.97%17.64%34.11%190.12%72.16%95.92%92.84%276.27%22.30%38.46%-0.93%20.83%4.02%4.94%-12.88%
Net Income Growth (5y) 72.40%20.05%15.06%16.74%12.84%14.04%28.96%-8.83%25.30%30.09%25.74%15.99%16.87%3.86%15.05%7.21%-31.60%-24.36%-13.79%-22.97%-15.44%11.31%25.74%11.46%0.32%6.75%5.37%42.63%12.50%1.71%8.38%21.75%8.50%27.18%8.58%10.28%84.63%39.38%48.74%36.35%
Net Income (QoQ) 43.37%-30.25%33.66%-232.59%-26.24%37.50%0.00%-24.86%31.62%-10.61%-5.63%13.91%11.63%0.00%2.60%5.08%15.94%-12.50%-3.81%8.42%12.79%-71.66%288.57%36.40%31.81%-0.82%-76.49%268.42%58.81%-24.59%-36.98%18.30%-38.13%66.81%-27.91%-88.89%-854.84%142.74%-264.00%93.29%3,936.36%-47.87%112.73%-19.44%79.84%-7.08%6.83%12.48%-4.10%3.58%12.77%-33.49%36.88%-24.35%-22.09%46.15%14.74%-4.59%-38.87%
Net Income towards Common Stockholders Growth (1y) 738.46%21.69%13.45%-315.66%2.97%5.93%179.89%28.37%30.77%25.17%-16.57%26.47%7.26%20.00%30.46%20.35%25.00%9.38%2.54%5.80%2.92%-66.67%34.65%69.41%97.98%592.86%-58.09%13.21%36.40%3.71%178.07%-10.71%-65.22%-23.06%-11.99%-91.73%-200.86%-74.16%-158.78%-135.48%280.34%120.00%385.37%3,527.27%60.66%186.36%43.80%100.80%7.08%19.37%26.00%-25.50%6.34%-22.34%-46.34%17.91%-1.17%24.66%-2.20%
Net Income towards Common Stockholders Growth (3y) 115.44%17.89%14.58%19.42%12.46%11.79%25.79%18.84%3.73%17.21%11.33%-24.09%21.67%29.21%36.56%36.19%-16.67%26.60%40.60%33.80%16.21%19.64%-2.07%76.82%0.85%-56.28%-35.33%-40.92%-50.94%-26.54%-14.15%-24.09%13.87%0.18%42.97%17.64%34.11%190.12%72.16%95.92%92.84%276.27%22.30%38.46%-0.93%20.83%4.02%4.94%-12.88%
Net Income towards Common Stockholders Growth (5y) 72.40%20.05%15.06%16.74%12.84%14.04%28.96%-8.83%25.30%30.09%25.74%15.99%16.87%3.86%15.05%7.21%-31.60%-24.36%-13.79%-22.97%-15.44%11.31%25.74%11.46%0.32%6.75%5.37%42.63%12.50%1.71%8.38%21.75%8.50%27.18%8.58%10.28%84.63%39.38%48.74%36.35%
Net Income towards Common Stockholders (QoQ) 43.37%-30.25%33.66%-232.59%-26.24%37.50%0.00%-24.86%31.62%-10.61%-5.63%13.91%11.63%0.00%2.60%5.08%15.94%-12.50%-3.81%8.42%12.79%-71.66%288.57%36.40%31.81%-0.82%-76.49%268.42%58.81%-24.59%-36.98%18.30%-38.13%66.81%-27.91%-88.89%-854.84%142.74%-264.00%93.29%3,936.36%-47.87%112.73%-19.44%79.84%-7.08%6.83%12.48%-4.10%3.58%12.77%-33.49%36.88%-24.35%-22.09%46.15%14.74%-4.59%-38.87%
Net Margin Growth (1y) 368.0048.0025.00-936.0044.0061.001,147.00100.0025.0033.00-13.0089.003.0049.0084.0067.0099.0032.00-8.00-9.00-18.00-409.00-47.00175.00305.00778.00-281.0083.00295.0041.00382.00-90.00-796.00-263.00-80.00-682.00-2036.00-289.00-1275.00-114.002,938.00114.001,808.00945.00-70.00628.0084.00450.00-75.0083.00255.00-405.004.00-335.00-684.00118.00-68.00188.00-43.00
Net Margin Growth (3y) 460.00117.00119.00159.0097.00172.00182.00135.0063.00148.0084.00-329.0029.00233.00387.00400.00-336.00249.00583.00409.0054.00168.00-196.00555.0021.00-689.00-2537.00-511.00-972.00-886.00107.00-438.00453.00150.00833.00453.00617.001,282.002,793.00825.002,146.00991.00-141.00376.00-345.00164.00-139.00-64.00-471.00
Net Margin Growth (5y) 574.00274.00221.00217.00179.00117.00348.00-265.00406.00685.00490.00130.00226.00-114.00177.00-34.00-523.00-2249.00-143.00-1300.00-628.00707.00380.00554.00143.00332.00231.00919.00510.00-38.00273.00792.00195.00762.00201.00188.00996.002,730.00678.001,420.00
Net Margin (QoQ) 114.00-116.0091.00-1077.0026.00108.009.00-49.00116.00-42.00-37.0053.0029.004.00-1.0036.0061.00-64.00-42.0036.0052.00-455.00321.00257.00183.0017.00-738.00621.00395.00-237.00-396.00149.00-311.00295.00-213.00-453.00-1665.002,042.00-1199.00708.001,388.00-783.00495.00-155.00372.00-84.00-50.00212.00-153.0073.00123.00-448.00255.00-265.00-226.00354.0070.00-9.00-457.00
Operating Income Growth (1y) 350.00%128.28%133.00%6.11%2.65%-186.23%102.46%-8.38%4.74%247.92%25.10%29.14%14.81%-22.98%12.39%13.26%21.63%22.27%30.71%16.77%13.76%6.53%10.54%5.42%-49.56%42.26%48.77%91.26%361.99%-3.85%-2.93%9.95%-24.56%-0.47%-3.77%-50.00%1.85%-35.07%-77.65%-137.65%-58.48%-146.72%-26.32%415.58%116.27%596.09%564.29%95.47%75.78%56.85%70.43%15.37%14.72%-27.91%-7.89%9.03%-14.10%4.74%8.22%3.43%25.00%3.32%
Operating Income Growth (3y) 63.55%34.89%34.28%7.88%7.28%24.95%9.97%10.85%5.62%23.79%14.94%0.11%17.54%11.72%-11.30%22.83%29.06%33.03%38.40%13.37%16.87%30.39%20.69%10.83%11.59%1.69%52.54%-14.67%-40.68%-30.20%-31.67%-32.04%-45.88%-15.93%-2.94%14.59%3.04%32.43%16.43%53.76%102.81%108.90%63.38%96.69%118.48%34.97%20.10%5.80%19.32%9.17%7.19%-7.94%
Operating Income Growth (5y) 44.73%26.13%13.02%10.30%20.50%13.95%10.89%12.29%25.55%6.53%18.59%24.00%19.46%12.14%14.96%5.29%15.29%-1.20%-19.25%-19.31%-5.76%-19.26%-25.54%4.55%26.09%7.56%0.44%5.01%3.93%18.63%12.40%6.03%13.02%11.21%11.43%23.92%9.23%22.38%52.75%58.57%36.17%51.84%
Operating Income (QoQ) 147.50%-611.11%25.56%-26.11%56.56%21.47%-162.07%-29.15%38.86%-12.35%-26.86%23.45%-12.19%-2.86%6.72%24.41%-5.70%-2.35%14.09%11.14%-8.13%-8.55%18.39%5.99%-56.04%157.89%23.81%36.26%6.18%-46.33%25.00%54.34%-27.14%-29.19%20.85%-19.80%48.41%-54.86%-58.39%-235.09%263.64%-150.79%165.63%478.57%12.14%16.51%-12.13%70.25%0.84%3.97%-4.52%15.25%0.27%-34.67%22.01%36.42%-21.00%-20.34%26.06%30.38%-4.53%-34.15%
Operating Margin Growth (1y) 524.00429.002,678.003.00-35.00-1132.00188.00-2.0095.001,282.00154.0034.00-20.00-83.0052.0052.0086.0078.00174.0093.0086.0019.0028.00-3.00-514.00-28.00139.00431.001,122.00-1.00-53.0085.00-376.00-10.00-41.00-741.00-31.00-288.00-774.00-1823.00-31.00-1099.00119.002,595.00263.002,018.00966.00236.00422.00253.00365.0024.0051.00-504.00-228.0052.00-345.00-8.0048.00-23.00309.00-8.00
Operating Margin Growth (3y) 525.00489.002,828.0035.0039.00259.0084.00126.00149.00259.00125.0014.00254.00142.00-342.0069.00340.00521.00694.00-10.00113.00512.00233.00-39.0045.00-226.00715.00-298.00-868.00-2480.00-438.00-1397.00-695.0031.00201.00630.00311.001,009.00654.001,171.001,450.002,856.00736.001,767.001,103.00313.00128.00-259.00185.0053.0015.00-520.00
Operating Margin Growth (5y) 611.00521.00261.00185.00356.00285.00216.00139.00426.00-15.00339.00657.00405.0059.00246.00-136.00287.00-307.00-702.00-2052.00171.00-1426.00-610.00546.00947.00620.00217.00352.00247.00874.00636.00292.00674.00380.00448.001,085.00360.00660.001,270.002,885.00700.001,751.00
Operating Margin (QoQ) 226.00-2434.00131.00-185.00207.0093.00-1282.0017.00190.00-95.00-103.00136.00-80.00-36.0032.00136.00-46.00-44.00127.0055.00-53.00-111.00136.0024.00-563.00374.00303.00316.00128.00-748.00251.00454.00-332.00-382.00220.00-247.00378.00-639.00-267.00-1295.002,170.00-1707.00952.001,181.00-162.0047.00-99.00451.0023.00-122.0012.00110.0050.00-676.00288.00390.00-347.00-339.00344.00319.00-14.00-657.00
Profit After Tax Growth (1y) 260.87%221.62%117.70%21.69%13.45%-315.66%-18.50%2.97%5.93%179.89%28.37%30.77%25.17%-16.57%26.47%7.26%20.00%30.46%20.35%25.00%9.38%2.54%5.80%2.92%-66.67%20.79%69.41%97.98%592.86%-53.28%13.21%36.40%3.71%178.07%-10.71%-65.22%-23.06%-11.99%-91.73%-200.86%-74.16%-158.78%-135.48%280.34%120.00%385.37%3,527.27%60.66%186.36%43.80%100.80%7.08%19.37%26.00%-25.50%6.34%-22.34%-46.34%17.91%-1.17%24.66%-2.20%
Profit After Tax Growth (3y) 65.36%56.93%32.09%17.89%14.58%-4.43%19.42%12.46%11.79%25.79%18.84%3.73%17.21%11.33%-24.09%17.35%29.21%36.56%36.19%-16.67%26.60%40.60%33.80%16.21%19.64%-2.07%76.82%4.57%-56.28%-35.33%-40.92%-50.94%-26.54%-14.15%-24.09%13.87%0.18%42.97%17.64%34.11%190.12%72.16%95.92%92.84%276.27%22.30%38.46%-0.93%20.83%4.02%4.94%-12.88%
Profit After Tax Growth (5y) 49.54%39.00%20.05%15.06%3.15%16.74%12.84%11.59%28.96%-8.83%25.30%30.09%25.74%15.99%16.87%3.86%15.05%7.21%-31.60%-24.36%-13.79%-22.97%-15.44%11.31%25.74%13.91%0.32%6.75%5.37%42.63%12.50%1.71%8.38%21.75%8.50%27.18%8.58%10.28%84.63%39.38%48.74%36.35%
Profit After Tax (QoQ) 60.87%-1,367.57%43.37%-30.25%-41.62%33.66%-232.59%-26.24%37.50%0.00%-24.86%31.62%-10.61%-5.63%13.91%11.63%0.00%2.60%5.08%15.94%-12.50%-3.81%8.42%12.79%-71.66%248.57%52.05%31.81%-0.82%-76.49%268.42%58.81%-24.59%-36.98%18.30%-38.13%66.81%-27.91%-88.89%-854.84%142.74%-264.00%93.29%3,936.36%-47.87%112.73%-19.44%79.84%-7.08%6.83%12.48%-4.10%3.58%12.77%-33.49%36.88%-24.35%-22.09%46.15%14.74%-4.59%-38.87%
Property, Plant & Equipment (Net) Growth (1y) -7.59%-8.25%-3.21%-4.04%5.45%11.09%11.53%-10.64%-3.19%-6.74%-3.99%31.76%15.14%18.15%0.26%-0.32%0.80%16.59%-5.38%-7.84%-40.07%-43.26%-29.52%-27.94%6.99%144.77%126.92%102.40%99.05%-21.44%-23.21%-15.08%-6.85%3.85%9.09%9.49%-0.66%-0.36%-2.66%-5.46%-6.53%-8.67%-20.48%-20.06%-18.04%-16.42%-0.73%3.31%2.82%0.87%5.46%4.18%1.83%4.17%-0.25%-1.57%-0.13%3.31%15.94%18.22%21.31%18.04%6.60%
Property, Plant & Equipment (Net) Growth (3y) -1.92%-1.68%1.20%4.16%5.54%6.97%5.69%3.58%3.56%7.72%1.89%-10.64%-12.56%-12.85%-13.54%17.43%14.81%10.36%8.47%2.95%7.09%7.39%25.65%25.93%23.88%23.46%22.58%-6.67%-6.58%-4.20%-4.72%-1.86%-5.48%-6.12%-8.70%-8.72%-8.41%-7.92%-7.65%-8.35%-5.93%-4.89%-4.97%-4.24%1.45%1.94%1.50%2.77%6.84%6.63%7.25%8.30%7.23%
Property, Plant & Equipment (Net) Growth (5y) 1.60%2.51%1.40%1.55%-5.86%-4.67%-5.90%-6.57%14.86%9.06%3.10%2.62%3.68%5.73%4.86%4.56%3.38%2.46%5.45%5.10%12.99%12.69%8.03%7.30%7.13%-9.10%-8.43%-6.20%-6.13%-4.44%-2.44%-2.29%-4.44%-4.38%-4.17%-4.35%-4.34%-3.69%-0.76%0.02%0.78%1.38%5.23%
Property, Plant & Equipment (Net) (QoQ) 0.41%-5.77%-1.69%-0.30%-0.60%8.03%5.03%-0.20%17.04%1.17%2.75%2.27%3.81%-8.87%3.63%1.69%4.97%5.40%-15.90%-0.96%-31.74%-0.20%4.47%1.26%1.34%128.31%-3.15%-9.68%-0.33%-9.90%-5.33%-0.11%9.32%0.46%-0.56%0.26%-0.82%0.77%-2.86%-2.63%-1.94%-1.54%-15.42%-2.11%0.54%0.40%0.47%1.86%0.07%-1.50%5.04%0.63%-2.19%0.77%0.57%-0.70%-0.76%4.24%12.87%1.25%1.83%1.43%1.93%
Return on Assets Growth (1y) 2.003.003.002.001.00-3.000.000.000.008.007.006.006.000.000.000.000.002.002.003.003.003.003.001.00-9.00-11.00-10.00-9.002.003.002.002.000.002.001.00-1.00-2.00-3.00-4.00-4.00-5.00-6.00-5.000.001.005.007.006.007.005.005.004.003.003.000.000.00-1.00-3.00-2.00-2.00-1.000.00
Return on Assets Growth (3y) 4.009.0010.008.008.006.006.006.008.008.009.005.005.004.00-6.00-6.00-6.00-5.00-4.00-5.00-5.00-6.00-7.00-6.00-7.00-8.001.002.000.00-3.00-6.00-7.00-7.00-6.00-5.00-4.00-2.001.003.004.007.009.0011.0013.0012.0010.009.005.004.002.001.000.00
Return on Assets Growth (5y) 10.0011.0011.0010.0011.0011.0010.001.001.00-3.00-3.00-3.00-3.00-1.00-2.00-4.00-5.00-6.00-8.00-11.00-13.00-15.00-16.00-12.00-3.001.002.002.002.003.005.004.004.004.004.006.005.004.006.007.009.0010.00
Return on Assets (QoQ) 0.001.001.001.000.000.00-3.001.000.006.000.001.000.00-1.000.000.000.001.001.001.001.000.000.00-1.00-9.00-1.001.001.002.00-1.000.001.000.001.000.00-2.000.000.00-1.00-2.00-1.00-2.000.003.000.002.001.001.002.001.002.000.000.001.00-1.000.00-1.00-2.000.000.000.000.00
Return on Capital Employed Growth (1y) -7.006.0014.0012.006.000.005.003.0020.0017.008.0011.00-3.000.000.001.006.008.0016.0022.0016.0016.002.00-37.00-40.00-40.00-34.002.007.006.004.000.000.00-1.00-4.00-3.00-4.00-5.00-6.00-8.00-9.00-7.00-1.003.009.0011.0011.0012.0010.0010.008.006.002.000.00-1.00-2.000.000.00-2.001.000.00
Return on Capital Employed Growth (3y) 9.0032.0027.0026.0014.0014.0014.0019.0016.0027.0019.0024.0019.00-15.00-18.00-16.00-16.00-13.00-17.00-19.00-28.00-35.00-33.00-36.00-35.00-1.003.00-1.00-6.00-11.00-13.00-14.00-10.00-8.00-4.00-1.005.007.0010.0014.0019.0021.0021.0021.0018.0016.0012.009.006.004.002.00
Return on Capital Employed Growth (5y) 19.0036.0042.0036.0038.0033.00-4.00-8.00-14.00-10.00-12.00-13.00-11.00-12.00-16.00-17.00-21.00-25.00-38.00-46.00-46.00-48.00-41.00-6.002.003.005.004.006.008.009.0010.008.009.0012.0011.0012.0014.0016.0019.0021.00
Return on Capital Employed (QoQ) -11.003.001.000.001.00-5.005.00-1.0012.00-4.001.001.00-1.000.001.001.004.002.0010.006.00-2.002.00-4.00-33.00-5.001.002.003.000.000.000.00-1.000.00-1.00-3.000.000.00-2.00-3.00-2.00-2.000.003.002.004.002.003.003.002.002.001.001.00-2.000.001.00-1.000.000.00-1.001.000.00
Return on Equity Growth (1y) 23.0021.0012.008.00-15.00-132.00-45.00-46.00-51.0069.00-21.00-23.000.002.004.006.007.0010.0010.00-14.00-9.00-13.00-472.00-377.0077.0064.00526.00466.005.0024.0029.0032.0048.0055.0048.0060.0081.00175.00-1036.00108.00-246.00-365.001,003.00-180.00175.00186.0031.0097.00195.00680.00-6732.00-809.00-748.00-1025.006,475.00534.00371.00171.0078.0037.0012.00
Return on Equity Growth (3y) -43.00-43.00-53.00-62.00-64.00-64.00-66.0076.00-9.00-9.00-2.00-1.00-457.00-386.0075.0062.0064.0074.0073.0075.0083.00120.00130.00144.00602.00558.00134.00254.00-959.00200.00-117.00-135.0015.00-11.0010.00-4.00-2.0026.00124.00501.00-5698.00-892.00-378.00-158.00-226.00-177.00-182.00-174.00-179.00-238.00-365.00
Return on Equity Growth (5y) -36.00-41.00-48.00-66.00-67.00-527.00144.0043.0080.0087.0097.00111.00128.00141.00141.00166.00202.00305.00-905.00289.00-35.00-47.00569.00486.0063.0075.0074.00118.00253.00731.00-6686.00-723.00-543.00-349.00-259.00-249.00-253.00-352.00855.00-321.006.00
Return on Equity (QoQ) 9.0010.004.001.005.00-18.0088.003.00-23.00-1.001.00-1.001.001.003.001.002.004.003.00-24.008.000.00-455.0070.00463.00-13.006.0010.002.006.0010.0013.0018.0013.003.0026.0039.00107.00-1207.001,170.00-316.00-12.00160.00-13.0040.00-1.005.0054.00137.00484.00-7407.005,976.00198.00208.0093.0036.0035.007.000.00-5.0010.00
Return on Invested Capital Growth (1y) -373.00-130.00-1.0037.0038.0010.00-12.00-5.00-18.0032.0032.0018.0020.00-5.004.005.002.0010.0013.0029.00-10.00-10.00-13.00-50.00-23.00-31.00-34.00-14.000.002.003.002.00-2.007.006.003.002.00-4.00-7.00-8.00-9.00-12.00-9.008.009.0014.0017.006.0010.0010.0011.009.007.007.002.002.000.00-7.00-5.00-7.00-5.000.00
Return on Invested Capital Growth (3y) -341.00-110.0041.0050.0040.0015.0018.007.0037.0036.0054.00-5.005.00-16.00-30.00-31.00-34.00-35.00-33.00-39.00-44.00-62.00-24.00-23.00-25.00-10.000.004.002.00-4.00-9.00-9.00-10.002.002.00-2.001.006.009.0013.0019.0023.0025.0031.0030.0018.0016.0010.008.005.002.000.00
Return on Invested Capital Growth (5y) -319.00-85.0068.0074.0016.0018.00-14.00-4.00-11.00-34.00-27.00-28.00-32.00-22.00-25.00-31.00-32.00-37.00-45.00-68.00-32.00-39.00-42.00-10.000.007.0010.0010.0010.0015.0018.0017.0018.0015.0014.0017.0016.0013.0016.0019.0020.0025.00
Return on Invested Capital (QoQ) -231.00-125.0013.004.000.0014.00-24.007.000.0026.00-7.002.004.00-4.003.003.001.004.005.0019.00-38.004.003.00-18.00-11.00-5.000.002.003.00-3.000.001.000.005.000.00-3.000.00-1.00-3.00-4.00-1.00-4.000.0013.000.001.003.002.003.002.003.000.001.002.00-1.001.00-1.00-5.000.00-1.000.000.00
Return on Sales Growth (1y) 4.004.003.003.000.000.00-9.001.000.001.0011.001.000.000.000.001.000.000.001.001.001.000.000.000.000.00-4.000.002.003.008.00-3.001.003.000.004.00-1.00-8.00-3.00-1.00-7.00-20.00-3.00-13.00-1.0029.001.0018.009.00-1.006.001.005.00-1.001.003.00-4.000.00-3.00-7.001.00-1.002.000.00
Return on Sales Growth (3y) 5.005.005.005.001.001.002.002.001.002.002.001.001.001.001.00-3.000.002.004.004.00-3.002.006.004.001.002.00-2.006.000.00-7.00-25.00-5.00-10.00-9.001.00-4.005.001.008.005.006.0013.0028.008.0021.0010.00-1.004.00-3.002.00-1.00-1.00-5.00
Return on Sales Growth (5y) 6.006.006.003.002.003.002.002.001.003.00-3.004.007.005.001.002.00-1.002.000.00-5.00-22.00-1.00-13.00-6.007.004.006.001.003.002.009.005.000.003.008.002.008.002.002.0010.0027.007.0014.00
Return on Sales (QoQ) 0.000.003.001.00-1.001.001.00-11.000.001.000.000.001.000.000.001.000.000.000.000.001.00-1.000.000.001.00-5.003.003.002.000.00-7.006.004.00-2.00-4.001.00-3.003.00-2.00-5.00-17.0020.00-12.007.0014.00-8.005.00-2.004.00-1.000.002.00-2.001.001.00-4.003.00-3.00-2.004.001.000.00-5.00
Revenue Growth (1y) 5.41%8.16%7.16%5.63%7.25%8.53%45.45%-8.14%-6.59%-5.05%1.73%23.12%17.54%-14.32%4.81%6.77%9.49%10.56%6.68%5.88%3.41%4.13%7.37%5.77%10.17%47.22%30.22%33.55%28.82%-3.76%1.97%3.80%-0.53%0.72%0.06%-1.92%4.61%1.55%-6.60%-72.40%-57.34%-59.56%-50.52%115.10%75.07%104.70%81.30%69.51%34.64%33.22%33.72%13.81%11.58%2.90%6.45%5.99%5.52%5.48%4.79%4.74%3.74%4.06%
Revenue Growth (3y) 0.76%2.71%3.37%6.11%5.60%8.23%5.83%5.44%-1.22%11.24%9.94%-0.45%6.28%6.14%7.65%19.23%14.26%14.36%13.64%13.84%12.55%13.61%12.18%12.59%9.94%10.78%10.26%-0.52%-1.59%-34.51%-23.72%-25.49%-22.67%-16.50%-7.90%-5.62%-5.73%0.21%0.18%3.31%6.25%60.69%38.03%41.05%37.17%26.93%16.60%13.08%14.26%8.11%6.89%4.14%
Revenue Growth (5y) 5.71%6.34%5.96%5.89%7.86%6.31%5.60%8.12%13.99%6.93%9.78%10.64%9.83%10.44%8.76%8.77%8.84%8.58%5.91%-16.88%-8.83%-10.13%-9.29%-4.20%0.02%-4.01%-3.09%0.48%0.91%2.44%2.31%2.35%3.25%2.88%3.58%3.95%3.43%3.66%6.00%35.73%23.55%25.23%
Revenue (QoQ) 2.69%-3.55%5.36%-4.44%9.41%6.98%-3.30%-30.90%8.78%-1.69%-16.37%3.85%-3.16%1.87%2.30%5.80%-0.69%2.86%-1.29%5.01%-3.01%3.58%1.78%3.45%1.03%38.41%-9.97%6.09%-2.55%3.41%-4.61%7.99%-6.62%4.71%-5.24%5.85%-0.40%1.65%-12.85%-68.72%53.96%-3.64%6.63%35.97%25.31%12.67%-5.56%27.13%-0.47%11.48%-5.20%8.19%-2.42%2.82%-1.94%7.73%-2.86%2.78%-2.58%7.68%-3.78%3.10%
Share-based Compensation Growth (1y) -16.67%-6.45%-3.57%3.70%-4.00%6.90%7.41%3.57%16.67%0.00%100.00%227.59%71.43%51.61%-24.14%-55.79%-12.50%8.51%6.82%4.76%-4.76%-1.96%2.13%11.36%2.50%0.00%8.33%18.37%29.27%-14.00%-19.23%-24.14%-16.98%20.93%14.29%9.09%-15.91%7.69%12.50%20.83%43.24%1.79%16.67%10.34%-1.89%1.75%-3.17%1.56%
Share-based Compensation Growth (3y) -2.27%0.00%27.47%52.10%24.29%17.46%17.68%14.47%20.51%18.05%17.46%14.91%12.62%17.27%-6.11%-19.80%-5.12%2.08%5.73%11.36%8.06%-5.53%-3.68%0.00%3.23%1.32%0.00%-0.68%-3.36%3.85%1.27%0.00%0.00%9.85%14.47%13.30%5.73%3.71%8.32%10.63%
Share-based Compensation Growth (5y) 6.96%10.47%10.91%10.26%9.86%11.51%12.20%11.84%11.30%10.03%12.39%14.87%13.61%6.76%-6.25%-14.27%-1.73%2.04%1.76%2.71%-2.50%1.89%2.82%5.68%5.79%2.66%5.59%5.49%4.87%3.01%3.24%2.31%
Share-based Compensation (QoQ) 3.33%-9.68%-3.57%-7.41%16.00%-6.90%3.70%-14.29%29.17%-6.45%0.00%-3.45%10.71%87.10%63.79%-49.47%-2.08%-6.38%-4.55%0.00%21.43%-7.84%-6.38%-9.09%25.00%-4.00%2.08%-16.33%21.95%4.00%11.54%-8.62%-18.87%-2.33%4.76%0.00%18.18%-7.69%0.00%-22.92%51.35%-3.57%7.41%-8.62%7.55%10.53%1.59%-18.75%11.54%5.17%6.56%
Shareholder's Equity Growth (1y) -13.74%37.56%59.14%29.53%-7.19%-68.27%-149.27%-161.18%-198.94%-401.40%-64.53%-62.38%-32.83%-10.12%-18.01%-15.20%-30.73%-55.48%-56.12%-76.34%93.49%-63.18%93.02%94.30%-40.83%249.22%3,019.77%2,932.95%2,769.82%-33.13%-31.00%-42.03%-48.49%-37.88%-55.05%-56.35%-63.94%-68.40%-101.25%-106.37%-72.67%-38.83%1,270.00%1,107.59%300.87%228.84%657.26%122.61%15.80%-59.83%-92.10%-112.64%-162.18%-220.07%-1,254.29%-833.48%-266.26%-338.71%-96.04%-41.75%-28.83%-26.04%
Shareholder's Equity Growth (3y) -40.81%-49.12%-48.73%-48.68%-47.66%-42.49%-46.94%-52.03%-41.23%-44.09%-39.22%-40.84%49.53%51.25%50.68%79.52%73.03%69.26%64.48%53.66%50.45%43.20%177.49%37.85%122.78%109.29%90.92%-49.18%-26.07%-26.33%-62.98%-50.67%-59.67%-34.56%-26.63%-14.02%3.40%12.64%8.25%-6.86%108.01%-41.54%-69.69%-53.06%-107.28%-66.63%-66.76%-60.26%-55.88%-54.29%-70.24%-105.19%
Shareholder's Equity Growth (5y) -26.29%-33.30%-34.31%-34.96%-33.65%-16.30%-16.57%54.70%51.93%36.78%35.63%31.30%29.55%29.00%24.46%22.16%19.68%18.33%62.04%51.79%31.34%16.21%27.14%45.86%49.36%-23.39%-19.27%-18.41%-25.11%-30.81%-47.67%-15.76%-17.97%-18.19%-24.64%-29.81%-37.35%-44.30%-175.39%-106.47%-73.28%-60.86%
Shareholder's Equity (QoQ) -30.58%7.43%14.39%10.70%-12.56%-18.04%-62.15%-8.58%-32.55%-15.30%-7.16%-8.42%5.63%-0.43%-14.84%-5.85%-7.09%-19.44%-15.32%-19.55%96.04%-2,891.67%95.07%2.26%2.31%3,269.82%-3.53%-5.17%-7.94%-20.61%-0.45%-20.33%-18.20%-4.26%-27.96%-22.65%-32.42%-16.11%-102.84%-295.00%389.87%87.77%-45.58%240.17%15.33%54.03%25.32%0.00%-40.01%-46.57%-75.35%-260.00%-195.09%-3.18%-136.95%-29.39%-15.78%-23.59%-5.88%6.44%-5.23%-20.90%
Tax Rate Growth (1y) -22684.00-2037.00423.00-211.00-249.00-2511.008,747.00-430.00-126.002,554.00301.00309.0036.00-512.00-680.0069.00554.00205.00703.00-24.00-175.00-127.0025.00-420.001,453.00903.00-792.00351.00-1228.005,108.00-385.00-802.00-1896.00-8086.00-786.00243.001,125.00630.00-7635.00-464.00-531.003,335.0012,242.00-3224.00-40.00-3317.00-3846.003,354.00664.00987.00-1049.00191.00-354.00-7042.001,211.00108.00174.006,987.00-946.00184.00106.00-37.00
Tax Rate Growth (3y) -23325.00-2412.00466.00-332.00-339.008,537.00-801.00-20.00-6.00332.0082.00-434.0048.00-374.001,831.00980.00-64.00-93.0049.005,883.00-1152.00-871.00-1672.00-2076.00-1963.00-208.00-2000.00-2348.00-8806.00-1023.00-1302.00-4120.003,821.00-3445.00554.00648.00760.00-334.0094.001,005.007,347.00321.00270.00-9373.00-3684.003,653.00484.00931.00-784.00483.00-74.00-93.00
Tax Rate Growth (5y) -23696.00-2306.00-309.00-293.008,615.00-73.00-464.00770.00-435.005,576.00-1129.00-825.00-1293.00-1998.00-1235.00-652.00-723.00-1572.00-9573.00-1092.00-1078.001,890.002,644.00-3896.00-2570.00-2330.00-410.00-892.00-678.00-6451.00-1074.00100.00864.00-5407.00923.00-35.00-87.00950.007,612.00613.00550.00-2423.00
Tax Rate (QoQ) -20680.00-2477.00-33.00-17.009,083.00-72.00-2279.00-95.00233.00401.00-87.00-40.00-369.00-16.00-255.00709.00116.00-365.00243.00-18.00-36.00-317.00395.00-462.001,837.00-867.00-1300.00681.00258.005,469.00-6792.00263.00-836.00-720.00508.001,292.0045.00-1215.00-7758.008,463.00-22.002,651.001,149.00-7002.003,162.00-626.00620.00198.00472.00-304.00-1416.001,438.00-73.00-6992.006,838.00335.00-7.00-179.00-1095.001,465.00-85.00-322.00
Total Debt Growth (1y) 9.81%2.18%2.48%23.11%-12.60%0.38%13.83%-23.26%-11.55%-12.39%-19.14%35.19%28.81%20.59%7.43%1.44%10.27%11.79%19.60%21.99%15.07%22.00%8.91%3.25%11.31%104.97%107.11%103.65%90.67%-1.73%-3.15%4.44%8.16%7.59%13.46%15.94%15.83%15.57%17.04%19.28%13.29%2.00%-5.16%-16.55%-13.65%-10.48%-2.29%-7.24%-13.74%-4.32%-0.73%12.55%28.55%24.95%17.97%18.78%16.34%15.83%21.68%18.99%19.11%17.37%12.16%
Total Debt Growth (3y) -5.32%-3.50%-1.93%8.50%-0.14%1.98%3.68%4.94%5.22%20.21%16.81%15.23%11.85%8.51%12.20%40.87%39.21%36.89%34.67%34.94%29.75%29.98%31.91%29.41%31.54%35.10%33.67%6.91%8.75%13.04%12.38%8.25%7.99%4.89%4.25%1.81%2.74%-2.63%-5.50%-4.40%-2.74%-4.49%-1.44%2.29%4.59%7.43%8.86%11.46%12.53%16.73%21.22%19.32%17.21%
Total Debt Growth (5y) 2.09%3.62%10.41%4.26%6.12%7.74%7.80%8.33%31.41%27.37%22.93%22.13%23.84%24.20%24.28%25.44%25.06%25.03%23.74%24.88%24.67%20.63%20.37%19.67%18.50%2.21%3.57%2.25%1.12%1.67%4.09%3.80%4.67%4.76%4.90%4.30%4.76%4.81%5.72%4.25%5.82%7.79%9.32%
Total Debt (QoQ) -4.30%-6.63%42.25%-10.95%-6.36%0.99%2.28%6.19%16.40%1.31%-1.99%10.90%-5.16%2.24%-0.10%4.73%3.09%3.64%6.89%6.82%-2.76%9.88%-4.58%1.27%4.83%102.34%-3.58%-0.42%-1.85%4.28%-4.97%7.38%1.64%3.74%0.21%9.73%1.54%3.50%1.49%11.82%-3.56%-6.81%-5.63%-1.62%-0.20%-3.39%3.00%-6.60%-7.19%7.17%6.86%5.89%6.01%4.17%0.89%6.61%3.83%3.71%5.99%4.26%3.94%2.20%1.28%