MGM Resorts International Growth Metrics (2009-2025) | MGM

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Growth Ratios
Assets Growth (1y) -15.84%36.17%45.55%46.51%46.00%0.17%-0.08%-5.34%-4.87%-5.65%-7.81%-0.76%-2.71%-0.58%-0.82%1.95%5.71%6.17%4.84%-5.18%-4.86%-2.21%3.84%11.74%11.00%7.51%5.04%3.50%3.52%1.52%3.00%3.60%6.31%6.34%3.99%12.13%25.59%21.61%18.72%7.73%-4.57%-1.85%11.71%12.07%3.53%31.69%14.49%11.72%12.66%-11.41%-10.05%-7.27%-3.36%-2.54%0.40%-0.32%-0.42%-0.28%-3.11%-2.03%
Assets Growth (3y) 5.29%8.77%10.27%11.24%10.56%-2.06%-2.96%-1.43%-0.73%-0.14%-1.40%-1.38%-0.72%1.06%2.59%2.60%3.74%3.73%4.57%3.12%3.02%2.20%3.96%6.21%6.90%5.09%4.00%6.34%11.39%9.50%8.34%7.77%8.41%8.27%11.31%10.62%7.46%16.27%14.94%10.49%3.64%4.62%4.78%5.10%4.07%4.37%1.12%1.07%2.73%-4.87%-4.36%-3.26%
Assets Growth (5y) 3.38%6.32%6.87%5.88%6.33%-0.50%-0.11%0.29%0.66%0.92%0.90%2.10%2.37%2.41%3.16%2.98%4.20%3.80%4.14%4.96%7.86%6.66%6.76%7.67%7.92%6.73%8.33%7.74%6.43%11.15%10.22%9.40%8.25%8.17%7.27%7.00%6.20%6.30%6.52%4.51%1.38%2.16%2.28%2.54%
Assets (QoQ) -4.26%-0.96%-1.01%45.07%2.34%-0.31%-1.35%-0.47%2.08%-5.56%-0.86%-1.29%-0.25%1.66%-2.81%0.87%-0.48%4.50%0.77%1.31%-1.73%-5.49%1.12%4.13%4.36%1.69%0.46%0.85%1.96%0.20%0.47%-1.10%3.44%0.79%3.10%-1.07%1.15%8.69%15.48%-4.21%-1.24%-1.38%2.29%-1.49%12.40%-1.06%-5.50%25.31%-2.28%-3.46%-4.71%-1.46%-0.78%-0.48%-0.68%-0.63%2.21%-1.19%-0.78%-0.49%-0.69%-0.09%
Capital Expenditures Growth (1y) 69.50%457.33%-36.12%101.64%84.34%58.22%230.12%102.04%10.29%-15.14%-14.37%41.95%35.98%72.21%97.87%22.02%80.85%39.46%51.66%69.98%64.45%83.14%46.24%80.00%52.44%44.17%6.68%-23.30%-15.02%-30.85%-8.21%6.39%-31.24%-43.43%-56.23%-68.78%-55.50%-2.55%-60.10%-51.51%-76.82%-63.70%7.94%55.71%271.35%81.23%28.73%29.46%58.36%83.02%37.64%87.40%-4.54%6.57%23.07%-6.01%60.31%22.89%32.52%12.68%-17.92%-26.62%
Capital Expenditures Growth (3y) 51.05%95.60%21.78%79.50%40.35%32.23%77.51%51.82%39.46%26.78%36.97%43.33%59.32%63.84%63.72%55.13%65.51%54.42%33.25%32.89%28.67%22.22%12.72%13.67%-3.78%-17.38%-24.60%-36.60%-36.17%-27.49%-45.68%-45.59%-58.60%-41.51%-42.66%-38.22%-27.37%-13.77%-17.85%-0.75%10.88%6.38%24.13%55.74%77.73%52.33%29.68%31.62%34.32%33.83%30.94%25.67%7.90%-1.32%
Capital Expenditures Growth (5y) 53.33%78.20%40.21%64.36%52.40%42.64%65.47%60.67%46.72%40.01%32.01%32.38%39.27%34.40%33.86%24.96%21.52%7.57%-1.01%-4.86%-8.20%0.13%-24.21%-25.97%-37.96%-27.56%-28.67%-28.08%-25.87%-24.17%-25.94%-20.14%-16.04%-7.87%-19.69%-10.57%-10.35%4.57%-1.25%11.48%15.84%9.54%25.55%31.96%49.17%26.09%
Capital Expenditures (QoQ) -51.44%280.78%-53.37%96.57%59.68%-56.35%47.19%79.71%37.05%-8.94%-9.92%-1.90%5.45%-8.10%49.32%-6.03%33.55%5.59%-7.91%39.28%2.98%14.83%3.21%34.74%14.69%-8.31%27.03%14.12%8.46%-32.15%-8.67%26.44%-11.75%-9.94%5.86%-18.27%-27.40%-30.30%-24.49%16.48%58.98%-71.47%-8.22%-44.32%148.93%-15.15%32.39%32.80%21.49%-39.73%33.15%62.45%40.40%-54.68%81.29%-17.25%56.73%-47.66%38.45%41.14%20.15%-43.56%17.72%2.81%7.42%
Cash & Equivalents Growth (1y) 146.31%-38.38%-75.73%-2.11%-9.05%228.38%273.96%279.08%87.94%34.60%-17.28%-9.44%-26.17%-43.70%16.86%-24.71%6.76%-4.51%-4.99%96.96%71.58%37.64%-2.53%-24.17%6.87%-20.00%-13.39%-16.18%-29.81%37.38%3.69%9.31%-27.56%-34.43%1.78%-19.80%-8.82%-5.31%52.58%391.78%316.64%272.40%118.99%2.58%16.35%21.27%-7.81%-55.94%2.81%-4.94%25.70%65.69%-33.55%-37.37%-50.48%-39.58%-37.19%-11.03%-17.50%-16.59%-18.90%-27.69%-14.59%
Cash & Equivalents Growth (3y) 61.47%39.65%-9.12%49.79%8.07%35.51%53.47%37.24%13.99%-10.22%-2.80%10.33%10.59%-9.55%2.67%3.99%25.10%1.69%-7.09%7.77%8.78%14.79%-4.34%-11.43%-18.40%-10.35%-2.95%-9.76%-22.60%-5.16%17.21%62.76%40.14%32.24%50.39%59.34%64.11%62.32%45.50%30.50%70.81%62.52%36.40%-9.19%-7.37%-10.29%-16.90%-23.88%-24.57%-19.09%-19.92%-5.83%-30.31%-26.14%-29.60%
Cash & Equivalents Growth (5y) 27.11%7.93%-3.58%37.88%18.25%26.74%27.33%31.02%22.12%-4.44%-4.96%-3.12%0.29%-4.05%-0.57%0.60%-0.09%-1.08%-3.28%1.88%-3.19%-1.25%6.33%22.34%15.60%20.51%25.02%29.96%17.58%30.96%26.59%14.27%26.91%21.66%31.56%24.18%24.73%20.55%13.91%17.35%15.78%19.06%0.73%-17.71%-16.54%-14.22%-16.56%
Cash & Equivalents (QoQ) 118.06%129.23%-78.57%129.97%-45.44%-9.73%-13.57%113.68%96.96%2.80%-12.38%5.93%41.07%-36.82%-4.07%-13.64%7.56%31.14%-38.20%22.46%-3.79%30.48%28.12%6.69%-22.82%-7.61%-0.32%50.35%-42.23%0.03%-3.54%25.91%13.07%-24.50%1.69%-16.55%2.34%17.20%-19.87%-5.13%6.29%88.85%158.26%-19.63%-5.00%11.05%20.97%-8.84%-0.98%-15.58%-42.18%112.72%-8.45%11.64%-23.79%-14.69%-13.71%-11.72%-7.02%-11.32%22.22%-18.13%-6.00%-13.77%8.96%-3.31%
Cash from Investing Activities Growth (1y) 68.17%-195.09%65.05%764.00%-74.05%10.88%0.54%-134.68%-3.34%16.43%5.75%-18.77%-33.20%-53.47%-106.60%-37.70%-44.04%-394.26%154.56%-56.14%-19.21%57.88%-468.18%99.25%-414.07%-74.66%-8.35%-5,659.72%53.88%33.86%7.21%-94.79%-109.66%37.37%-68.10%38.98%86.45%1,699.80%425.08%85.69%54.14%-102.47%-106.56%-450.91%2,904.36%-18.82%-53.24%2,173.95%-133.02%501.53%189.38%-111.01%43.86%-154.83%-151.09%-2.14%-36.59%-37.57%-109.43%-36.57%32.19%50.34%
Cash from Investing Activities Growth (3y) 16.97%-30.02%31.06%-39.84%-33.81%-4.56%-24.65%-36.92%-25.63%-85.08%45.22%-36.68%-31.75%-47.28%-60.70%74.74%-106.67%-53.77%-29.60%12.31%-41.38%21.35%-78.65%5.60%-70.66%10.23%-19.12%-309.09%49.21%105.09%91.93%44.60%49.30%37.24%28.98%21.65%55.26%22.30%31.13%163.74%-61.93%-50.99%-55.22%-132.54%-73.22%-37.78%11.22%-32.60%-31.10%-44.68%1.47%-29.14%19.59%-33.41%
Cash from Investing Activities Growth (5y) -1.89%-75.55%18.83%-42.52%-32.69%-18.93%-31.22%-14.95%-64.78%-36.06%-33.49%-1.98%-40.23%-29.84%-33.07%-12.58%-53.55%-8.54%-27.69%4.33%4.29%47.05%82.47%40.68%20.94%22.17%18.47%-122.03%29.81%27.94%12.62%84.59%-3.82%26.03%20.02%-1.88%20.23%-0.65%31.65%-12.94%-26.63%-15.87%-15.95%-77.34%-36.93%-12.31%
Cash from Investing Activities (QoQ) 67.46%-465.02%84.20%-9.58%-201.73%33.07%400.07%-128.72%-54.50%25.31%-4.61%14.40%-24.94%15.77%-31.83%4.00%-43.96%-13.39%12.14%-0.43%-393.98%112.52%-351.44%23.33%-74.53%-9.42%99.49%-52,467.80%40.70%32.12%72.78%-320.91%14.96%4.76%42.86%-353.04%74.60%-155.62%79.26%-0.62%3,098.71%-48.06%-100.91%-222.55%-61.37%-38.01%23.30%1,741.90%-106.84%-77.98%1,138.01%-126.14%183.15%-60.38%-227.81%-33.31%18.79%63.08%-155.51%-78.28%18.21%43.79%-66.62%11.48%40.10%
Cash from Operations Growth (1y) -76.55%77.61%153.39%-30.86%502.60%57.01%1,116.51%-19.19%103.68%-88.62%-33.27%142.75%-2.48%871.94%49.39%-4.22%-40.06%-49.76%-39.60%-47.03%32.54%147.83%27.87%43.23%49.86%81.43%80.52%37.18%31.57%43.21%42.48%-3.41%-47.22%-52.91%-30.79%10.20%28.43%38.90%-205.79%-216.64%-142.26%-153.59%79.29%168.83%415.83%299.94%579.95%12.32%-22.71%-13.05%67.44%12.59%73.28%69.18%-21.98%-17.77%-3.84%-6.20%-0.40%36.19%2.10%-2.47%
Cash from Operations Growth (3y) 42.25%-31.79%85.03%10.69%128.74%20.20%129.75%23.40%5.98%-17.79%-15.56%7.19%-8.16%129.58%4.88%-10.10%5.98%31.21%11.71%1.34%37.74%86.04%48.71%23.81%1.34%6.96%21.19%13.45%-3.74%-2.15%-44.91%-48.00%-31.74%-32.96%-29.10%-4.00%19.68%14.17%1.70%-3.39%1.04%-2.34%54.17%42.12%84.00%70.32%102.22%1.31%8.80%11.33%9.17%8.03%19.38%15.67%
Cash from Operations Growth (5y) 10.96%9.16%42.67%-7.20%56.90%16.68%56.43%7.35%18.78%20.10%6.81%19.33%8.84%99.30%24.30%-0.76%-3.74%8.78%6.57%2.07%12.12%33.32%-34.54%-34.73%-20.73%-23.82%-19.04%3.23%3.55%0.07%0.73%-0.82%-6.90%-9.43%4.04%2.27%18.08%16.96%6.56%-3.55%11.44%8.13%26.92%24.36%43.82%36.22%
Cash from Operations (QoQ) -46.58%-164.53%979.01%-92.26%304.58%-80.60%1,038.31%-32.54%5.41%50.29%-24.39%70.02%-94.11%781.24%175.05%-31.70%-41.29%35.45%76.35%-57.26%-50.79%62.85%54.64%6.95%-7.99%-15.98%73.22%11.90%11.39%-16.40%31.63%7.32%21.25%-16.82%-10.76%-41.35%8.19%22.23%42.09%-31.65%17.00%-193.10%-56.66%75.23%-48.34%64.01%620.52%13.65%-6.09%-13.61%21.82%-21.80%5.65%66.37%-18.09%20.35%3.15%-23.28%-13.66%40.74%0.62%-18.54%18.06%5.51%-3.88%
Dividends Paid - Common Growth (1y) 28.71%-30.02%2,071.74%-2.95%1,444.80%20.13%-18.01%-8.14%-43.73%170.01%-98.88%-50.62%14.42%825.97%2,687.03%106.35%37.28%151.25%7.62%3.17%1.53%2.09%2.65%5.26%4.67%4.47%5.88%-98.20%-98.16%0.73%3.36%-1.05%-4.22%27.12%54.52%-16.31%-17.02%-96.57%-84.81%13,972.58%662.86%175.20%-35.48%-41.98%15.48%962.48%2.03%-18.15%811.73%-87.66%
Dividends Paid - Common Growth (3y) 0.80%114.95%144.86%-79.27%91.36%-8.21%-36.53%-2.18%-4.03%297.52%-30.51%1.68%16.83%187.45%213.42%30.86%13.41%38.90%5.36%-73.05%-73.05%2.42%3.95%-73.42%-73.57%10.19%19.14%-75.38%-75.54%-64.71%-37.62%388.44%82.35%-50.66%-46.69%308.83%94.08%0.13%-53.58%305.80%331.45%53.37%
Dividends Paid - Common Growth (5y) -20.41%58.86%87.31%-23.21%71.69%1.51%-22.34%0.33%-1.24%131.85%-18.27%-54.30%-50.16%90.36%102.08%-47.48%-51.90%27.97%13.31%-56.15%-56.51%-45.77%-23.40%17.19%-34.90%-33.88%-30.19%4.03%-33.61%5.15%-30.71%123.15%129.62%-30.91%
Dividends Paid - Common (QoQ) -96.85%-56.12%-98.29%1,261.76%-72.77%5.90%-98.62%20,429.28%-69.49%-35.13%-93.36%-14.93%1,246.76%50.31%-46.23%156.04%-0.29%0.00%-1.59%9.68%-4.41%-1.60%-1.04%10.27%-1.98%-2.15%-1.23%11.76%-98.33%0.00%5,302.27%14.68%-98.40%-3.20%7,069.86%39.40%-99.14%-4.02%196.63%516.99%701.08%-94.80%7.01%44.65%620.39%-89.64%884.57%-86.11%477.88%15.36%-86.68%
Dividends payables Growth (1y) 33.64%6.57%68.56%19.81%
Dividends payables Growth (3y) 33.90%29.11%
EBITDA Margin Growth (1y) -0.01M0.00M0.00M0.00M0.03M0.00M-330.00-280.00-0.02M105.00-0.00M470.00195.00458.000.00M271.00423.0086.00-198.00111.0088.00151.00-0.01M-264.000.00M0.00M0.01M397.00-0.00M-0.00M-286.00-552.00-615.00-384.00240.00-109.00-118.00-637.000.01M0.00M-0.04M-0.01M-0.01M-0.01M0.04M0.01M0.00M0.00M0.01M-0.01M-0.00M0.00M-0.01M0.00M964.00-841.0042.00-178.00-288.00-145.00-65.00-0.00M35.00
EBITDA Margin Growth (3y) -123.000.01M0.00M0.00M0.01M0.00M587.00462.00-0.02M649.00719.00852.00707.00694.00-0.00M118.000.00M0.00M-168.00244.00512.00588.00-255.00-419.00-191.0053.000.01M-264.00-0.00M-0.00M0.01M0.00M-0.04M-0.01M-0.00M-0.00M-107.000.01M107.00-795.000.01M-0.00M-0.01M-0.00M0.04M0.01M0.00M0.00M-179.00-0.01M-536.00530.00-0.01M0.00M711.00
EBITDA Margin Growth (5y) 496.000.01M0.00M0.00M0.01M0.00M-0.01M308.00-0.02M0.00M749.00985.000.00M0.00M0.00M-37.00320.00289.00-214.00-418.00-221.00-434.000.01M0.00M-0.04M-0.01M0.00M-0.00M-0.00M0.00M61.00-0.00M0.01M-0.00M-865.00612.00-328.00-425.00-141.00-120.00-169.0033.00-0.01M-0.00M0.04M0.00M0.00M
EBITDA Margin (QoQ) -0.01M0.00M0.00M-0.01M0.01M0.00M395.000.02M-0.02M-107.00445.00-87.00-145.00-0.00M0.00M-362.00117.00247.00270.00-210.00-220.00-37.00579.00-233.00-157.00-0.01M0.01M0.00M-555.00-0.00M681.0058.00-144.00-881.00415.00-5.0086.00-257.0066.00-13.00-433.000.01M-0.00M-0.04M0.03M0.00M937.000.00M0.01M-0.01M-836.000.01M-0.01M0.00M0.00M-945.00-11.0027.0087.00-62.00-231.00-82.00229.0018.00-0.00M971.00
EBIT Growth (1y) -900.02%78.63%122.03%1,585.64%451.23%154.67%-15.02%13.49%-95.24%22.05%-566.33%60.22%34.43%91.26%177.70%34.96%50.35%9.02%-19.39%-5.13%-1.68%3.80%-549.90%-20.03%120.66%139.68%123.56%57.15%-35.00%-30.87%-20.78%-27.54%-27.37%-16.60%50.28%2.92%2.32%-41.99%781.63%237.83%-378.48%-307.73%-112.28%-119.72%125.50%482.24%201.45%142.88%802.89%-155.26%-100.51%590.85%-84.41%135.37%22,217.30%-37.28%14.62%-14.89%-30.47%-16.00%-4.95%-135.84%11.47%
EBIT Growth (3y) 10.19%28.92%4.43%207.29%30.55%48.52%45.49%34.89%-54.18%36.53%42.95%27.06%25.72%29.35%-41.25%0.79%48.31%39.46%-5.11%6.03%12.14%19.81%-5.66%-3.08%1.37%11.38%31.63%5.43%-21.54%-30.59%118.95%36.07%-59.65%-44.31%-53.65%-39.00%-10.10%66.39%3.18%-34.14%85.77%-85.55%-26.01%-16.40%33.12%40.05%46.64%56.84%17.30%-45.00%-7.54%53.83%-44.62%52.39%457.65%
EBIT Growth (5y) 22.01%18.10%20.56%105.43%18.46%28.06%-67.46%13.24%-26.90%44.64%25.36%20.85%23.31%29.10%20.36%3.12%9.02%9.35%0.34%-2.32%0.94%-3.61%61.90%25.92%-37.80%-29.66%21.21%-22.70%-19.27%21.57%5.51%-26.60%36.64%-32.75%-14.97%15.23%0.45%-2.08%4.55%4.36%2.76%5.72%-37.09%-20.99%19.05%25.60%23.68%
EBIT Margin Growth (1y) -0.01M0.00M0.00M0.00M0.03M0.00M-330.00-280.00-0.02M105.00-0.00M470.00195.00458.000.00M271.00423.0086.00-198.00111.0088.00151.00-0.01M-264.000.00M0.00M0.01M397.00-0.00M-0.00M-286.00-552.00-615.00-384.00240.00-109.00-118.00-637.000.01M0.00M-0.04M-0.01M-0.01M-0.01M0.04M0.01M0.00M0.00M0.01M-0.01M-0.00M0.00M-0.01M0.00M964.00-841.0042.00-178.00-288.00-145.00-65.00-0.00M35.00
EBIT Margin Growth (3y) -123.000.01M0.00M0.00M0.01M0.00M587.00462.00-0.02M649.00719.00852.00707.00694.00-0.00M118.000.00M0.00M-168.00244.00512.00588.00-255.00-419.00-191.0053.000.01M-264.00-0.00M-0.00M0.01M0.00M-0.04M-0.01M-0.00M-0.00M-107.000.01M107.00-795.000.01M-0.00M-0.01M-0.00M0.04M0.01M0.00M0.00M-179.00-0.01M-536.00530.00-0.01M0.00M711.00
EBIT Margin Growth (5y) 496.000.01M0.00M0.00M0.01M0.00M-0.01M308.00-0.02M0.00M749.00985.000.00M0.00M0.00M-37.00320.00289.00-214.00-418.00-221.00-434.000.01M0.00M-0.04M-0.01M0.00M-0.00M-0.00M0.00M61.00-0.00M0.01M-0.00M-865.00612.00-328.00-425.00-141.00-120.00-169.0033.00-0.01M-0.00M0.04M0.00M0.00M
EBIT Margin (QoQ) -0.01M0.00M0.00M-0.01M0.01M0.00M395.000.02M-0.02M-107.00445.00-87.00-145.00-0.00M0.00M-362.00117.00247.00270.00-210.00-220.00-37.00579.00-233.00-157.00-0.01M0.01M0.00M-555.00-0.00M681.0058.00-144.00-881.00415.00-5.0086.00-257.0066.00-13.00-433.000.01M-0.00M-0.04M0.03M0.00M937.000.00M0.01M-0.01M-836.000.01M-0.01M0.00M0.00M-945.00-11.0027.0087.00-62.00-231.00-82.00229.0018.00-0.00M971.00
EBIT (QoQ) -834.88%49.49%97.65%-9,081.62%80.37%152.07%58.29%2,070.68%-96.94%-19.07%111.41%-8.95%-21.65%-409.21%172.64%-23.60%11.47%25.62%26.15%-14.89%-19.18%-7.11%48.47%-11.79%-14.67%-502.60%126.39%143.41%-7.32%-60.43%76.05%0.68%-1.44%-54.66%61.03%0.92%13.17%-18.29%10.28%0.33%-35.83%1,141.75%-57.74%-182.71%52.13%26.58%32.15%206.92%617.62%-80.51%-71.32%2,151.15%-143.92%99.82%38,646.36%-49.18%-0.39%13.36%9.31%-7.14%-26.03%-7.40%32.07%5.07%-127.89%388.00%
EBT Growth (1y) -339.12%55.89%61.31%8.05%347.44%63.55%348.79%-21.96%-103.61%15.57%-330.16%130.09%78.06%111.92%129.57%246.05%572.52%223.27%-55.69%-14.77%-2.80%29.13%-269.51%-28.04%326.24%559.83%129.91%-100.60%-100.22%-43.74%-99.99%27,103.28%14,397.30%-34.43%1,253,110.00%-23.91%-46.44%-100.62%1,992.49%580.49%-1,472.79%-57,809.98%-121.46%-145.97%110.37%338.70%126.16%83.48%1,654.55%-173.23%-123.14%1,007.67%-87.12%118.91%1,039.32%-46.81%-4.05%32.28%-35.74%-22.31%-50.69%-174.00%-51.47%
EBT Growth (3y) 26.80%48.60%-30.36%32.71%73.04%26.76%54.57%48.43%-66.55%32.48%-32.95%42.40%44.35%35.68%39.44%28.51%178.40%202.00%-39.21%-26.07%-26.18%68.61%-96.37%4.99%10.19%34.52%33.03%6.96%-44.81%-26.04%191.53%1,018.75%-916.77%-63.07%-3,732.44%-63.62%-8.65%104.13%5.52%-36.02%192.31%-904.09%-26.26%-11.67%30.73%32.58%36.95%40.90%29.42%-43.21%11.79%79.16%-60.65%43.01%70.19%
EBT Growth (5y) 19.20%15.46%18.03%24.53%15.89%16.58%-4.92%22.68%-31.12%36.69%-31.32%67.19%60.65%30.93%14.87%27.83%52.11%59.00%-23.27%-5.58%-6.98%-15.09%65.88%43.06%-63.92%-60.57%-9.73%-42.26%-24.88%25.70%6.83%-154.21%353.32%-43.50%-408.80%28.97%11.49%3.33%20.63%20.06%25.28%202.95%-39.90%-22.21%16.12%20.20%16.84%
EBT Margin Growth (1y) -0.01M0.00M0.00M117.000.03M0.00M0.00M185.00-0.02M136.00-0.01M996.00416.00773.000.01M472.00597.00168.00-0.00M-27.0025.0099.00-0.00M-161.000.00M0.00M0.00M-512.00-0.00M-0.00M-430.00644.00578.00-398.00410.00-208.00-301.00-632.000.01M0.00M-0.04M-0.01M-0.01M-0.01M0.04M0.01M0.00M0.00M0.01M-0.01M-577.000.00M-0.01M0.00M826.00-884.00-90.00145.00-258.00-160.00-323.00-0.00M-256.00
EBT Margin Growth (3y) 0.00M0.01M-0.00M0.00M0.01M0.00M0.00M0.00M-0.02M0.00M-0.00M0.00M0.00M0.00M0.01M284.000.00M0.00M-0.00M-700.00-493.00782.00-875.00-29.0060.00286.000.00M-76.00-0.00M-0.00M0.01M0.00M-0.04M-0.01M-0.00M-0.00M-22.000.01M71.00-683.000.01M-0.00M-0.01M-0.00M0.04M0.01M0.00M0.00M75.00-0.01M-8.00873.00-0.01M0.00M312.00
EBT Margin Growth (5y) 0.00M0.01M0.01M0.00M0.01M0.00M272.000.00M-0.02M0.00M-0.00M768.00520.000.00M0.01M416.00682.00553.00-0.00M-264.00-216.00-247.000.01M0.00M-0.04M-0.01M-0.00M-0.00M-0.00M0.00M52.00-247.000.01M-0.00M-95.000.00M143.00-64.00321.00350.00354.00713.00-0.01M-0.00M0.04M0.01M0.00M
EBT Margin (QoQ) -0.01M0.00M0.00M-0.01M0.01M0.00M932.000.02M-0.02M0.00M-0.00M246.00-174.00-0.01M0.01M-333.00184.000.00M-0.00M-208.00-245.00631.00-205.00-156.00-171.00-0.00M0.00M0.00M-252.00-0.00M-433.00-2.000.00M-0.00M641.00-67.0055.00-218.0023.00-161.00-276.000.01M-0.00M-0.05M0.04M0.00M0.00M0.00M0.01M-0.01M-731.000.01M-0.01M0.00M0.00M-950.00-152.00167.0052.00-157.0083.00-236.00151.00-320.00-820.00733.00
EBT (QoQ) -273.16%37.89%78.16%-767.62%62.51%45.53%48.10%2,434.67%-105.52%471.77%-125.44%30.90%-29.18%-913.42%103.33%-150.39%170.16%2,413.90%-61.07%-31.19%-52.00%244.57%-25.11%-21.52%-36.23%-552.29%131.79%364.84%-1.28%-79.50%-100.63%-71.34%25,400.87%-100.00%1,809,120.00%-9.28%16.04%-34.20%9.85%-36.15%-101.33%223,847.95%-64.28%-228.81%43.76%17.07%23.49%129.06%1,194.71%-90.91%-148.31%3,186.38%-154.04%97.13%1,994.71%-56.22%-20.64%42.69%7.28%-21.01%9.40%-30.68%29.71%-49.86%-264.17%145.46%
Enterprise Value Growth (1y) -146.31%38.38%75.73%2.11%353.64%405.67%449.07%520.37%-30.25%-33.71%18.96%4.45%21.14%85.65%-16.08%19.92%-6.37%4.08%-27.90%-47.84%-60.35%-29.28%-22.29%-15.55%84.98%48.98%136.36%136.83%31.62%-11.00%10.05%5.72%38.59%31.57%-4.08%28.12%20.36%20.84%7.21%-126.75%-95.77%-92.32%-116.36%-45.14%-607.11%-398.69%147.62%268.18%-515.14%-482.91%-2,824.93%-296.78%20.74%33.84%56.54%47.81%47.06%17.25%27.07%28.53%32.66%41.14%29.39%
Enterprise Value Growth (3y) 85.25%48.11%44.35%84.67%60.61%79.28%76.35%93.68%-7.51%8.60%-10.38%-13.23%-23.39%10.97%-22.24%-19.16%-11.78%3.12%9.81%1.42%-1.17%-2.12%26.44%28.35%49.99%20.38%35.63%47.48%29.97%12.26%4.21%-33.18%-58.68%-50.40%-29.43%-35.68%-31.20%-31.56%-56.29%-13.24%-49.18%-49.43%-60.35%-68.73%-198.98%-138.23%-77.99%-19.98%-37.17%-47.23%-119.92%-39.83%34.38%31.44%39.29%
Enterprise Value Growth (5y) 47.33%34.57%21.15%36.21%22.83%36.67%31.64%33.99%-10.32%6.18%5.74%5.49%1.83%12.62%4.11%5.75%4.61%5.13%6.93%7.16%10.00%8.31%15.76%-22.20%-29.69%-30.53%-19.51%-26.55%-19.83%-18.38%-38.47%-2.42%-33.25%-32.76%-33.14%-29.53%-26.65%-25.14%-24.48%-21.71%-20.62%-22.26%-21.73%-12.37%-60.99%-50.07%-23.76%
Enterprise Value (QoQ) -118.06%-129.23%78.57%-129.97%45.44%9.73%13.57%695.88%-34.25%3.08%4.09%-1.13%-37.51%84.98%-8.61%14.67%-4.24%-16.38%30.60%-10.47%6.46%-42.08%-5.52%-31.94%89.89%-36.36%2.67%49.07%52.94%0.97%2.88%-17.15%3.41%24.86%-1.18%8.62%-1.83%-8.97%31.99%2.04%-1.44%-19.23%-132.94%116.13%78.85%-272.18%-192.13%43.63%-5.34%127.45%931.79%-306.19%0.18%-28.31%25.49%16.95%16.67%15.72%10.52%15.76%-30.25%25.72%12.32%20.63%-13.85%10.88%
EPS (Basic) Growth (1y) -233.33%57.65%71.29%18.18%452.00%65.28%20.69%-144.44%-104.26%-48.00%-986.96%102.27%33.33%86.49%95.20%2,000.00%210.00%20.00%-483.33%66.67%-18.18%400.00%-97.14%-65.71%366.67%683.33%102.90%200.00%-57.14%-72.34%5,950.00%8.33%-41.67%0.00%-102.48%-87.18%-61.90%-130.77%6,500.00%3,180.00%-2,187.50%-1,250.00%-123.96%-142.07%108.38%360.19%127.17%91.30%2,928.57%-151.60%184.00%2,183.33%-86.79%131.72%29.58%-45.60%7.14%32.61%-43.48%-23.53%-70.00%-272.13%109.62%
EPS (Basic) Growth (3y) 20.63%39.85%-35.27%26.94%53.58%58.90%25.48%46.85%-68.50%45.71%-44.92%40.87%37.51%32.46%17.97%128.94%83.71%175.01%32.64%19.68%17.84%104.08%76.06%3.67%5.27%29.40%64.84%-25.31%-54.33%-27.75%357.89%65.77%-87.95%-83.25%-33.52%-55.63%-12.64%121.09%83.38%-47.36%275.63%-162.68%-43.03%-8.65%32.67%34.37%44.22%43.99%62.43%-39.90%27.65%120.13%-65.12%10.20%15.36%
EPS (Basic) Growth (5y) 18.80%52.76%7.07%29.13%15.89%16.72%-36.61%21.67%-34.64%41.93%16.80%23.03%26.19%22.00%24.31%108.07%24.99%48.41%12.94%-24.95%-18.32%-14.87%49.57%36.19%-62.35%-61.54%7.79%-50.61%-30.12%24.48%44.27%-16.72%63.76%-49.93%-21.75%26.23%21.67%12.09%76.92%68.54%49.63%57.28%-32.96%-20.52%16.08%0.56%26.07%
EPS (Basic) (QoQ) -183.33%40.59%78.22%-809.09%64.00%59.72%37.93%4,011.11%-103.55%8.00%-91.30%31.82%-23.33%-575.68%100.40%-2,100.00%75.00%-140.00%275.00%4.76%-118.18%-1,650.00%150.00%-48.57%-33.33%-1,250.00%108.70%600.00%11.90%-95.74%800.00%0.00%-27.78%830.77%-83.88%-46.15%23.81%-123.08%183.33%60.00%-200.00%4,900.00%-57.29%-201.83%35.33%14.81%25.00%120.29%1,907.14%-91.10%-124.00%7,166.67%-134.20%148.97%76.06%-55.20%-17.86%100.00%-26.09%-11.76%1.67%-14.75%0.00%-65.38%-683.33%203.81%
EPS (Weighted Average and Diluted) Growth (1y) -233.33%57.65%71.29%18.18%411.00%65.28%20.69%-144.44%-104.82%-48.00%-986.96%102.27%33.33%86.49%95.20%1,900.00%210.00%20.00%-483.33%65.00%-22.73%400.00%-97.14%-63.64%388.24%675.00%102.90%200.00%-56.63%-72.04%5,875.00%5.56%-41.67%0.00%-102.51%-86.84%-61.90%-130.77%6,466.67%3,180.00%-2,187.50%-1,250.00%-124.08%-142.07%108.38%356.48%126.09%91.30%2,900.00%-152.35%191.67%2,166.67%-86.90%131.72%30.00%-45.97%9.09%32.61%-42.86%-23.88%-70.00%-272.13%107.69%
EPS (Weighted Average and Diluted) Growth (3y) 20.63%39.85%-35.27%26.94%53.58%58.90%25.48%45.98%-67.17%45.71%-44.92%40.10%36.92%32.46%17.97%128.94%83.21%174.13%32.64%21.64%17.84%104.08%75.60%4.81%7.30%29.40%64.84%-25.31%-54.15%-27.77%357.09%65.77%-87.95%-83.25%-33.61%-56.26%-12.64%120.04%81.71%-47.36%274.44%-162.68%-43.20%-8.90%32.56%34.37%44.05%43.76%62.43%-39.61%29.40%118.98%-65.00%10.20%15.55%
EPS (Weighted Average and Diluted) Growth (5y) 18.80%52.76%7.07%28.47%15.83%16.72%-36.61%21.67%-33.16%41.74%16.80%23.03%26.19%22.00%24.21%106.99%24.99%48.41%12.94%-24.21%-18.32%-14.87%49.46%37.81%-63.89%-61.54%7.79%-50.61%-29.95%24.39%43.10%-16.72%63.45%-49.93%-21.78%26.69%21.24%12.09%76.58%68.04%49.63%57.28%-32.89%-20.83%16.08%0.56%25.99%
EPS (Weighted Average and Diluted) (QoQ) -183.33%40.59%78.22%-809.09%64.00%59.72%37.93%3,555.56%-104.02%8.00%-91.30%31.82%-23.33%-575.68%100.40%-2,100.00%75.00%-140.00%266.67%10.00%-118.18%-1,650.00%147.14%-48.48%-29.41%-1,250.00%108.70%591.67%12.05%-95.70%800.00%0.00%-27.78%819.23%-84.10%-44.74%23.81%-123.08%183.33%60.00%-200.00%4,875.00%-57.07%-201.83%35.33%14.81%25.00%120.29%1,878.57%-91.34%-125.00%7,100.00%-134.52%148.28%77.14%-55.65%-16.36%97.83%-26.37%-10.45%1.67%-14.75%-1.92%-64.71%-683.33%202.86%
FCF Margin Growth (1y) -780.00-71.00605.00-0.00M537.00-2.00847.00-722.00801.00-667.00-364.000.00M-287.00494.00-41.00-272.00-0.00M-743.00-873.00-0.00M-396.00-293.00-418.00-552.00-224.00147.00732.000.00M896.000.00M750.00-189.00-361.00-674.00118.000.00M883.00412.00-0.00M-0.03M-0.00M-0.00M0.00M0.03M0.00M0.00M0.00M-395.00-872.00-722.00339.00-335.00690.00566.00-596.00-275.00-427.00-269.00-115.00311.00162.00163.00
FCF Margin Growth (3y) 558.00-739.000.00M-817.000.00M-175.00442.0069.00-529.00-916.00-0.00M-634.00-0.00M-542.00-0.00M-0.00M-0.00M-889.00-559.00-857.00276.000.00M0.00M379.00311.000.00M0.00M0.00M0.00M0.00M-0.00M-0.03M-0.00M-0.00M-0.00M0.00M0.00M831.00436.00-178.00-156.00-303.000.00M0.03M0.00M0.00M0.00M-0.00M-610.00-425.00-371.00-298.00425.00459.00
FCF Margin Growth (5y) -772.00-988.00174.00-0.00M-388.00-0.00M-849.00-0.00M-0.00M-0.00M-964.00-66.00-0.00M0.00M150.00-0.00M-0.00M82.00309.0034.00798.000.00M-0.00M-0.03M-0.00M-0.00M-92.000.00M0.00M0.00M0.00M713.00366.00-565.00893.00567.000.00M675.00179.00-788.00106.00-6.000.00M0.03M0.00M0.00M
FCF Margin (QoQ) -286.00-0.00M0.00M-0.00M423.00-372.000.00M-814.00-115.00477.00-270.00709.00-0.00M779.000.00M-642.00-802.00245.00926.00-0.00M-502.00115.00374.00-383.00-399.00-11.00240.00-54.00-28.00574.00628.00-279.00721.00-321.00-310.00-451.00408.00471.00652.00-648.00-63.00-0.00M-0.02M0.02M-463.000.00M0.00M-148.00-361.0076.0037.00-625.00-210.000.00M-637.00399.00-334.00-24.00-315.00246.00-176.00130.00111.0097.00-175.00
FCF Payout Ratio Growth (1y) 135.53%-78.81%2,503.05%-3.75%1,696.38%-1,081.75%-168.89%-1,123.71%86.41%-99.14%99.36%90.35%28.00%-884.06%-11,067.00%371.28%648.87%304.76%134.27%67.07%-178.23%265.53%-24.61%-82.28%127.58%-66.16%-146.22%-101.06%-102.08%-159.30%-207.90%305.37%150.84%234.43%180.69%-21.96%74.16%-90.48%-91.41%16,312.32%184.83%-18.48%-3.49%-20.53%68.87%1,437.60%20.63%-48.82%644.73%-90.79%
FCF Payout Ratio Growth (3y) -52.72%-244.75%-232.41%-26.08%-170.26%-43.59%-35.63%38.89%36.39%247.95%30.96%34.58%-45.68%322.94%213.64%41.00%47.12%65.49%50.76%-26.06%-26.09%-39.82%-45.38%-84.31%26.05%-35.39%4.72%-74.28%-73.61%-57.66%30.32%542.36%65.37%28.15%27.38%366.91%103.10%6.08%-53.59%305.64%229.65%4.89%
FCF Payout Ratio Growth (5y) -25.57%59.12%167.61%-30.41%140.47%-43.69%-33.72%-4.53%16.17%120.08%38.81%75.84%55.37%-71.37%-110.22%15.07%15.01%32.08%18.09%-65.29%-66.91%-37.69%-40.54%-13.13%15.04%-53.85%-37.53%17.28%-38.44%-0.99%17.59%155.55%102.11%16.52%
FCF Payout Ratio (QoQ) -95.26%-81.12%-99.57%2,218.82%-92.04%-1,367.27%99.74%-25,715.51%-18.32%83.18%96.12%16.59%-1,674.17%-25.57%47.04%-846.47%143.10%154.05%-80.24%58.40%110.13%-218.96%192.32%-67.33%-50.61%85.14%13.25%-144.63%98.87%-262.18%-3,134.91%-131.71%100.76%-10.34%8,453.12%39.08%-99.27%100.09%367.71%25.42%1,298.37%-96.53%33.86%48.48%1,051.40%-92.62%1,118.78%-88.35%388.48%7.39%-84.93%
Free Cash Flow Growth (1y) -118.68%-19.43%89.40%-39.87%592.17%54.86%1,797.71%-46.86%195.23%-221.33%-45.35%230.21%-16.57%138.30%0.83%-14.00%-112.24%-556.52%-219.01%-108.97%-314.07%-35.59%-73.90%-411.85%-58.91%5.90%75.04%176.06%125.01%222.70%414.06%-38.24%-229.78%-72.07%36.15%493.90%479.47%208.75%-329.09%-269.81%-188.71%-269.86%66.43%148.18%288.39%194.56%291.50%7.23%-52.35%-63.95%76.93%-14.26%167.83%237.58%-33.15%-26.99%-31.62%-30.90%-15.42%59.93%22.42%34.01%
Free Cash Flow Growth (3y) 39.50%-52.03%43.96%1.80%141.72%-10.39%124.76%14.70%-32.03%-60.33%-38.48%-31.13%-34.31%-33.34%-59.88%-33.79%-41.03%-98.53%-36.02%-29.57%53.91%52.77%49.82%63.92%19.80%32.43%45.29%68.57%47.85%45.15%-113.97%-101.88%-85.36%-51.32%-44.98%69.37%102.81%70.53%13.77%-4.27%-7.31%-16.65%46.39%34.68%63.91%46.60%62.17%-12.44%-4.44%-5.61%0.01%0.04%30.88%46.22%
Free Cash Flow Growth (5y) -17.89%-35.97%-3.37%-15.79%-43.77%-45.20%-80.87%-21.91%-31.84%-36.31%-17.97%-0.16%-30.01%36.49%10.34%-28.60%-17.73%14.82%17.17%5.08%58.82%27.35%-33.57%-89.21%-11.67%-11.08%3.87%33.76%32.33%29.91%52.68%26.33%31.43%-12.97%28.82%34.90%58.78%43.26%11.74%-11.29%7.84%6.20%21.46%20.28%32.03%25.11%
Free Cash Flow (QoQ) -45.18%-278.33%473.90%-105.11%336.44%-123.47%2,220.27%-58.16%-25.60%157.26%-33.63%132.43%-130.57%215.88%301.01%-41.27%-85.97%205.05%242.02%-108.36%-423.63%20.48%74.21%-285.58%-71.46%-1.99%24.09%-19.71%-1.53%72.95%331.35%-60.64%398.10%-30.76%-54.51%-182.72%207.19%237.52%98.44%-47.15%-12.78%-350.44%-47.10%72.39%-67.00%50.50%311.11%7.96%-16.17%0.23%18.21%-52.03%-36.58%391.96%-42.71%49.84%-20.06%-2.58%-37.43%40.33%-19.22%19.25%18.30%7.42%-11.57%
Gross Margin Growth (1y) -0.00M-0.00M0.01M-0.01M-30.00-297.00-208.00-284.00-92.00-27.0085.00200.00-14.0071.0081.0077.0095.004.0072.0047.00169.00282.000.02M335.00318.00461.00-0.02M0.01M0.01M21.000.01M-0.01M-0.01M-254.000.01M0.00M0.00M0.00M-0.01M51.00-0.00M-510.00-497.00-559.000.00M907.00949.00987.00814.00451.00211.00-196.00-696.00-746.00-625.00-343.00-221.00-222.00-55.00-8.00-205.00-228.00-230.00
Gross Margin Growth (3y) -0.01M-0.01M0.01M-0.01M-137.00-253.00-42.00-7.00-12.0048.00238.00324.00249.00357.000.02M459.00582.00747.00369.000.01M0.01M764.000.01M432.00264.00228.00-0.01M0.00M0.00M0.00M0.00M-0.00M-0.01M0.00M-0.00M0.00M0.00M0.00M-0.01M479.00851.00848.00664.00232.000.00M612.00536.00448.00-103.00-517.00-469.00-547.00-0.00M-0.00M-910.00
Gross Margin Growth (5y) -0.00M-0.01M0.01M-0.00M127.0033.000.02M375.00475.00791.00535.000.01M0.01M839.000.01M556.00527.00515.000.01M0.00M0.00M0.00M0.00M0.00M-811.000.00M-0.02M0.00M0.00M0.00M0.00M-0.00M-0.00M0.00M-0.00M0.00M0.00M0.00M-0.01M-60.00-67.00-120.00-16.00-119.000.00M161.00250.00
Gross Margin (QoQ) 49.00-0.02M0.02M-0.00M68.00-183.0079.006.00-198.00-94.003.00197.00-133.0018.00118.00-17.00-48.0028.00114.001.00-138.0095.0089.00123.00-25.000.02M-0.02M106.00117.00-351.000.01M-6.00-0.01M0.01M-0.01M-46.00-61.000.01M-0.01M85.00-5.00-119.0090.00-0.00M0.00M-106.0028.00629.00356.00-64.0066.00457.00-8.00-304.00-341.00-44.00-57.00-183.00-60.0078.00-58.00-16.00-12.00-119.00-82.00-17.00
Gross Profit Growth (1y) -54.96%-55.00%136.02%-55.99%15.78%31.51%46.83%39.71%25.49%0.18%2.36%8.79%6.36%11.43%12.04%14.18%6.73%1.02%-3.20%-10.22%-3.40%-1.01%580.11%3.16%2.93%23.41%-83.61%184.14%163.06%13.08%150.10%-53.99%-52.74%0.79%101.80%91.58%96.32%93.19%-54.14%-28.58%-96.17%-68.42%-56.38%-32.53%1,746.49%172.90%134.00%98.93%60.06%33.61%20.79%32.22%10.36%5.58%12.03%7.95%6.49%2.10%-1.43%-2.53%-1.11%-1.65%2.52%
Gross Profit Growth (3y) -13.18%-15.99%36.47%-12.55%15.61%13.65%18.97%20.17%12.52%4.09%3.55%3.70%3.12%3.67%94.66%1.88%2.00%7.26%2.57%38.06%37.78%11.37%40.74%10.49%8.57%12.04%-6.13%35.80%34.64%30.10%32.27%-14.29%-67.12%-14.96%-26.10%-2.63%11.56%18.52%-22.36%-1.40%4.22%4.81%7.23%21.07%219.51%56.73%46.85%41.61%23.44%12.93%10.08%11.63%5.13%1.97%4.22%
Gross Profit Growth (5y) -5.77%-7.77%20.94%-7.27%9.76%7.98%61.79%9.96%7.21%6.62%4.36%26.73%24.31%9.23%24.77%6.69%5.70%7.06%40.35%18.33%19.40%21.88%20.87%13.04%-37.39%-3.01%-30.22%3.83%11.54%13.67%18.76%-3.31%0.99%17.52%2.67%19.42%19.65%18.62%-8.73%6.47%5.87%4.42%6.37%13.30%102.85%31.05%26.19%
Gross Profit (QoQ) 3.19%-212.00%185.76%-54.56%3.11%-10.35%4.77%19.56%17.11%0.09%-0.32%7.39%-6.50%2.27%5.94%4.99%-2.05%2.84%7.96%-1.86%-7.29%-1.45%0.13%5.59%-5.00%577.09%-84.81%5.35%13.91%-10.08%163.31%-2.47%-51.03%98.89%-51.56%0.19%4.42%298.20%-54.01%2.67%2.75%-5.48%-28.38%-94.49%747.29%30.56%10.79%50.67%25.22%11.95%-5.82%21.23%4.53%1.21%3.10%1.18%0.01%7.39%-0.65%-0.19%-4.11%3.68%-1.77%1.26%-4.63%8.07%
Interest Coverage Ratio Growth (1y) -653.06%86.37%117.80%1,554.05%478.45%157.20%-15.36%7.74%-95.34%20.62%-555.19%102.08%73.17%152.44%202.22%45.31%58.14%12.30%-25.22%-8.15%-1.34%9.78%-512.40%-6.35%148.67%173.53%121.00%66.73%-32.65%-28.86%-16.88%-24.89%-30.35%-33.76%51.52%-20.04%-13.96%-44.66%1,070.88%364.64%-483.43%-357.56%-113.05%-115.87%119.71%432.10%195.01%142.71%1,240.67%-188.32%-100.76%939.68%-80.98%139.82%28,478.05%-25.73%13.81%-15.42%-31.56%-13.83%1.49%-139.20%16.49%
Interest Coverage Ratio Growth (3y) -0.86%27.94%11.82%222.87%32.10%55.25%57.92%46.80%-49.67%50.66%51.53%39.20%39.28%46.00%-46.63%7.72%57.13%49.96%-13.48%12.77%18.22%28.79%-10.38%5.46%5.27%8.83%31.32%0.04%-26.10%-36.11%145.22%40.79%-62.59%-43.33%-62.81%-37.32%-13.37%67.91%13.23%-31.97%116.39%-112.19%-26.01%-11.01%35.77%46.87%59.22%74.33%42.65%-33.25%13.62%88.09%-39.66%49.08%511.13%
Interest Coverage Ratio Growth (5y) 21.69%17.78%20.34%113.40%19.88%32.91%-69.87%22.17%-20.74%59.33%24.68%33.32%35.25%43.36%20.59%9.37%12.73%9.71%-3.99%-2.94%-0.20%-4.77%66.43%34.23%-42.37%-30.86%16.57%-22.32%-21.14%17.41%12.83%-28.33%43.44%-36.68%-15.06%21.22%10.65%10.73%25.49%19.45%17.01%20.54%-28.89%-14.72%20.88%17.28%29.37%
Interest Coverage Ratio (QoQ) -913.21%58.35%98.04%-8,230.41%79.95%154.36%60.16%2,068.19%-96.97%-19.55%103.85%-6.30%-21.50%-403.57%190.50%-19.71%14.44%22.92%28.65%-12.61%-18.74%-18.14%58.02%-6.14%-9.57%-407.50%135.88%149.23%-0.53%-76.39%184.89%0.68%5.06%-72.42%157.45%-6.63%-0.08%-36.91%35.86%0.47%-35.73%1,234.80%-46.09%-182.91%56.83%32.37%34.45%202.98%627.38%-80.65%-70.53%3,132.53%-147.92%99.83%40,667.46%-40.85%0.31%17.91%6.17%-9.36%-25.46%-4.59%33.68%6.74%-128.79%383.52%
Net Cash Flow Growth (1y) -194.81%-104.64%95.81%-14.34%294.08%191.54%-241.52%-80.36%-20.44%-1,928.07%73.40%-310.33%-86.40%147.56%-1,018.96%223.31%-150.96%-6.11%170.01%-42.95%-968.84%-136.22%-100.93%488.11%-100.77%100.17%-1,020.64%-56.66%121.75%-201,039.67%156.42%-169.52%-87.56%146.18%-1,170.15%74.14%160.38%386.81%1,319.31%-1,707.76%-424.45%-53.54%-70.93%53.75%77.50%-172.32%-285.11%576.38%-791.15%294.65%26.16%-124.74%-6.27%-156.67%87.15%53.84%201.60%-29.03%20.16%-8.36%-66.74%91.53%
Net Cash Flow Growth (3y) 13.55%-40.55%66.36%-33.02%30.25%115.14%-116.61%-20.13%-27.14%101.34%59.84%13.95%-39.94%45.52%58.28%83.09%-134.74%-91.73%58.25%13.30%88.21%-47.51%-61.15%-55.67%27.12%52.44%-307.49%-27.61%27.45%1,553.12%322.87%-73.80%-45.04%44.93%235.99%-29.31%-57.42%-53.77%-87.20%247.14%-104.14%-13.20%-33.84%18.31%-28.69%-40.91%-29.58%18.36%126.51%-12.49%57.69%-28.54%33.12%-27.28%
Net Cash Flow Growth (5y) -16.01%-19.09%18.11%-24.28%-2.72%-22.03%41.94%11.32%-26.06%-65.46%26.36%30.41%-20.21%11.59%19.72%-4.51%-21.62%-12.10%15.17%-17.73%28.56%22.16%50.22%-59.38%14.42%40.57%199.70%-21.53%44.76%-332.87%-108.72%48.25%-32.65%28.26%-121.94%-20.57%-82.07%-30.63%9.04%-35.39%47.68%-19.90%-15.33%22.88%22.16%-15.85%
Net Cash Flow (QoQ) 138.70%-239.37%135.44%-180.41%88.32%-25.83%824.67%82.18%-94.49%-569.45%141.68%637.84%-226.61%93.17%-229.64%147.70%342.82%-260.71%136.33%-119.71%915.87%19.84%-70.40%-469.29%72.35%96.93%18,875.86%-226.07%100.02%-20,780.99%826.20%-36.74%-311.50%105.81%-994.82%111.32%685.14%-234.55%78.38%214.00%1,367.87%237.02%-132.05%79.54%310.18%110.86%-151.01%90.05%-575.47%-439.71%231.27%-118.62%247.54%-304.74%56.02%20.01%21.32%53.58%-58.02%276.04%-199.92%71.28%-114.48%154.04%-125.44%
Net Income Growth (1y) -315.61%57.62%53.97%7.10%490.58%66.48%542.27%-126.22%-102.04%-45.13%-270.17%111.11%56.59%121.45%135.27%724.25%682.67%51.89%-122.83%14.26%-29.02%88.03%-256.65%-57.11%306.82%492.45%115.96%-100.48%-100.15%-68.69%-109.15%58,242.99%18,898.26%-73.84%-45.76%919.57%-1,329.49%-149.80%109.64%322.26%125.46%89.64%1,696.85%-179.31%-375.67%1,479.25%-84.99%119.97%218.62%-37.54%16.12%15.23%-37.33%-24.35%-58.24%-184.67%60.89%
Net Income Growth (3y) 30.80%40.93%-51.31%30.71%67.41%28.15%66.96%59.67%-62.76%35.23%-28.81%44.96%55.99%37.73%34.03%59.26%166.02%156.73%-49.35%-26.04%-26.08%51.66%62.66%5.95%3.55%-10.15%-47.10%1,057.95%-978.27%-75.71%-316.74%-49.30%-13.68%-36.19%177.21%-10.73%31.23%32.99%41.49%42.48%46.30%-43.28%27.02%104.22%-58.25%42.03%47.30%
Net Income Growth (5y) 23.20%15.63%22.54%33.23%16.47%18.10%-16.66%24.70%-31.66%48.68%-39.96%70.75%59.72%25.68%66.54%62.13%45.82%-18.69%-15.63%25.97%-56.56%-52.89%-1.10%-41.55%-29.39%18.97%11.00%-140.22%365.01%-51.71%-119.36%13.67%11.64%35.28%30.00%-19.59%16.28%19.25%23.21%
Net Income (QoQ) -253.00%42.17%77.71%-813.24%64.01%37.19%55.00%3,939.60%-103.09%928.82%-123.02%65.36%-119.60%-871.82%101.50%-235.43%208.48%1,498.19%-64.90%-4.26%-71.72%-340.22%275.70%-40.53%-25.09%-555.63%121.13%464.15%9.09%-87.73%-100.63%-71.72%23,626.64%-103.58%4,114.63%-44.48%15.13%-238.84%35.72%24.25%26.32%126.88%1,381.59%-91.32%-129.97%4,763.65%-165.39%69.84%249.96%-49.25%-13.00%79.16%-21.04%-5.65%-13.66%-2.56%-4.70%-47.91%-275.05%285.16%
Net Income towards Common Stockholders Growth (1y) -315.61%57.62%53.97%7.10%489.60%61.07%43.08%-141.74%-104.23%-46.35%-976.45%103.01%36.09%82.41%96.87%2,742.96%291.67%258.14%-215.71%14.26%-29.02%88.03%-256.65%-57.11%306.82%492.45%115.96%-100.48%-100.15%-68.69%-109.15%58,242.99%18,898.26%-73.84%-45.76%919.57%-1,329.49%-149.80%109.64%322.26%125.46%89.64%1,696.85%-179.31%-375.67%1,479.25%-84.99%119.97%218.62%-37.54%16.12%15.23%-37.33%-24.35%-58.24%-184.67%60.89%
Net Income towards Common Stockholders Growth (3y) 11.88%37.73%-41.29%27.40%52.79%53.55%42.32%59.67%-62.73%34.02%-2.11%43.88%42.10%36.13%29.35%140.62%96.05%169.70%56.01%-26.04%-26.08%51.66%62.66%5.95%3.55%-10.15%-47.10%1,057.95%-978.27%-75.71%-316.74%-49.30%-13.68%-36.19%177.21%-10.73%31.23%32.99%41.49%42.48%46.30%-43.28%27.02%104.22%-58.25%42.03%47.30%
Net Income towards Common Stockholders Growth (5y) 23.20%15.63%22.54%33.23%16.47%18.10%-16.66%24.70%-31.62%45.56%21.11%71.14%65.16%24.32%65.14%107.68%28.55%-18.69%-15.63%25.97%-56.56%-52.89%-1.10%-41.55%-29.39%18.97%11.00%-140.22%365.01%-51.71%-119.36%13.67%11.64%35.28%30.00%-19.59%16.28%19.25%23.21%
Net Income towards Common Stockholders (QoQ) -253.00%42.17%77.71%-813.24%64.01%37.19%55.00%3,929.92%-103.60%8.16%-91.09%33.05%-24.55%-575.55%100.53%-1,520.07%65.73%-20.33%585.46%-4.26%-71.72%-340.22%275.70%-40.53%-25.09%-555.63%121.13%464.15%9.09%-87.73%-100.63%-71.72%23,626.64%-103.58%4,114.63%-44.48%15.13%-238.84%35.72%24.25%26.32%126.88%1,381.59%-91.32%-129.97%4,763.65%-165.39%69.84%249.96%-49.25%-13.00%79.16%-21.04%-5.65%-13.66%-2.56%-4.70%-47.91%-275.05%285.16%
Net Margin Growth (1y) -0.00M0.00M0.00M66.000.02M0.00M859.00-356.00-0.02M-249.00-0.00M978.00251.00674.000.01M680.000.00M332.00-355.00204.00-160.00213.00-0.00M-499.000.00M0.00M0.00M-414.00-0.00M-0.00M-304.00898.00494.00-688.00-255.000.00M-0.03M-0.01M0.03M0.01M0.00M0.00M0.00M-0.01M-0.00M0.00M-0.00M0.00M0.00M-555.0036.0050.00-320.00-154.00-385.00-0.00M284.00
Net Margin Growth (3y) 797.000.00M-0.00M688.000.01M0.00M0.00M0.00M-0.02M757.00-12.000.00M0.00M0.00M0.00M385.000.00M0.00M432.00-709.00-693.00418.00483.00-16.00-39.00-204.00-0.00M0.00M-0.03M-0.01M-0.00M-0.00M-93.00-330.000.00M-0.00M0.03M0.01M0.00M0.00M255.00-0.00M168.00652.00-0.00M0.00M0.00M
Net Margin Growth (5y) 0.00M0.01M0.00M0.00M0.01M0.00M-616.000.00M-0.02M0.00M775.00948.00623.000.00M0.01M868.00866.00-499.00-454.000.00M-0.03M-0.01M-0.00M-0.00M-0.00M0.00M100.00-120.000.00M-0.00M-867.00343.00127.00476.00417.00-0.00M0.03M0.00M0.00M
Net Margin (QoQ) -0.00M0.00M0.00M-0.01M0.00M675.00760.000.02M-0.02M59.00-455.00324.00-177.00-0.00M0.01M-402.00245.00-23.00860.00-17.00-488.00-710.000.00M-382.00-115.00-0.00M0.00M0.00M-35.00-0.00M-282.00-1.00624.00-645.00920.00-405.0028.00-0.04M0.03M0.00M0.00M0.00M0.00M-0.00M-502.000.01M-0.01M0.00M0.00M-621.00-84.00334.00-184.00-30.00-70.00-36.00-17.00-262.00-754.000.00M
Operating Income Growth (1y) -900.02%78.63%122.03%1,585.64%451.23%154.67%-15.02%13.49%-95.24%22.05%-566.33%60.22%34.43%91.26%177.70%34.96%50.35%9.02%-19.39%-5.13%-1.68%3.80%-549.90%-20.03%120.66%139.68%123.56%57.15%-35.00%-30.87%-20.78%-27.54%-27.37%-16.60%50.28%2.92%2.32%-41.99%781.63%237.83%-378.48%-307.73%-112.28%-119.72%125.50%482.24%201.45%142.88%802.89%-155.26%-100.51%590.85%-84.41%135.37%22,217.30%-37.28%14.62%-14.89%-30.47%-16.00%-4.95%-135.84%11.47%
Operating Income Growth (3y) 10.19%28.92%4.43%207.29%30.55%48.52%45.49%34.89%-54.18%36.53%42.95%27.06%25.72%29.35%-41.25%0.79%48.31%39.46%-5.11%6.03%12.14%19.81%-5.66%-3.08%1.37%11.38%31.63%5.43%-21.54%-30.59%118.95%36.07%-59.65%-44.31%-53.65%-39.00%-10.10%66.39%3.18%-34.14%85.77%-85.55%-26.01%-16.40%33.12%40.05%46.64%56.84%17.30%-45.00%-7.54%53.83%-44.62%52.39%457.65%
Operating Income Growth (5y) 22.01%18.10%20.56%105.43%18.46%28.06%-67.46%13.24%-26.90%44.64%25.36%20.85%23.31%29.10%20.36%3.12%9.02%9.35%0.34%-2.32%0.94%-3.61%61.90%25.92%-37.80%-29.66%21.21%-22.70%-19.27%21.57%5.51%-26.60%36.64%-32.75%-14.97%15.23%0.45%-2.08%4.55%4.36%2.76%5.72%-37.09%-20.99%19.05%25.60%23.68%
Operating Income (QoQ) -834.88%49.49%97.65%-9,081.62%80.37%152.07%58.29%2,070.68%-96.94%-19.07%111.41%-8.95%-21.65%-409.21%172.64%-23.60%11.47%25.62%26.15%-14.89%-19.18%-7.11%48.47%-11.79%-14.67%-502.60%126.39%143.41%-7.32%-60.43%76.05%0.68%-1.44%-54.66%61.03%0.92%13.17%-18.29%10.28%0.33%-35.83%1,141.75%-57.74%-182.71%52.13%26.58%32.15%206.92%617.62%-80.51%-71.32%2,151.15%-143.92%99.82%38,646.36%-49.18%-0.39%13.36%9.31%-7.14%-26.03%-7.40%32.07%5.07%-127.89%388.00%
Operating Margin Growth (1y) -0.01M0.00M0.00M0.00M0.03M0.00M-330.00-280.00-0.02M105.00-0.00M470.00195.00458.000.00M271.00423.0086.00-198.00111.0088.00151.00-0.01M-264.000.00M0.00M0.01M397.00-0.00M-0.00M-286.00-552.00-615.00-384.00240.00-109.00-118.00-637.000.01M0.00M-0.04M-0.01M-0.01M-0.01M0.04M0.01M0.00M0.00M0.01M-0.01M-0.00M0.00M-0.01M0.00M964.00-841.0042.00-178.00-288.00-145.00-65.00-0.00M35.00
Operating Margin Growth (3y) -123.000.01M0.00M0.00M0.01M0.00M587.00462.00-0.02M649.00719.00852.00707.00694.00-0.00M118.000.00M0.00M-168.00244.00512.00588.00-255.00-419.00-191.0053.000.01M-264.00-0.00M-0.00M0.01M0.00M-0.04M-0.01M-0.00M-0.00M-107.000.01M107.00-795.000.01M-0.00M-0.01M-0.00M0.04M0.01M0.00M0.00M-179.00-0.01M-536.00530.00-0.01M0.00M711.00
Operating Margin Growth (5y) 496.000.01M0.00M0.00M0.01M0.00M-0.01M308.00-0.02M0.00M749.00985.000.00M0.00M0.00M-37.00320.00289.00-214.00-418.00-221.00-434.000.01M0.00M-0.04M-0.01M0.00M-0.00M-0.00M0.00M61.00-0.00M0.01M-0.00M-865.00612.00-328.00-425.00-141.00-120.00-169.0033.00-0.01M-0.00M0.04M0.00M0.00M
Operating Margin (QoQ) -0.01M0.00M0.00M-0.01M0.01M0.00M395.000.02M-0.02M-107.00445.00-87.00-145.00-0.00M0.00M-362.00117.00247.00270.00-210.00-220.00-37.00579.00-233.00-157.00-0.01M0.01M0.00M-555.00-0.00M681.0058.00-144.00-881.00415.00-5.0086.00-257.0066.00-13.00-433.000.01M-0.00M-0.04M0.03M0.00M937.000.00M0.01M-0.01M-836.000.01M-0.01M0.00M0.00M-945.00-11.0027.0087.00-62.00-231.00-82.00229.0018.00-0.00M971.00
Profit After Tax Growth (1y) -315.61%57.62%67.92%7.10%490.58%66.48%86.13%-126.22%-102.04%-45.13%-6,057.70%110.92%-40.25%121.45%95.22%738.40%280.37%51.89%-502.52%14.26%-29.02%88.03%-330.52%-57.11%306.82%492.45%104.75%176.95%-53.18%-68.69%1,929.39%5.43%-41.70%-2.47%-101.64%-75.16%-45.76%-121.66%8,956.48%1,119.63%-1,329.62%-1,521.12%-122.07%-141.63%111.18%324.34%128.73%89.64%1,602.99%-178.57%116.77%1,479.25%-86.35%119.97%33.67%-37.54%16.12%15.23%-37.33%-24.35%-58.24%-216.83%60.89%
Profit After Tax Growth (3y) 30.80%40.93%-39.91%30.64%51.82%28.15%25.82%59.67%-62.76%35.23%-160.77%44.96%55.99%37.73%-7.43%60.16%93.17%156.73%47.83%10.72%10.57%51.66%83.17%7.79%3.55%21.85%74.89%-10.15%-47.10%-27.37%209.15%47.28%-80.58%-75.71%-32.41%-48.30%-9.31%98.98%96.75%-36.19%186.11%-205.72%-48.39%-15.90%31.23%32.99%41.49%42.48%39.24%-43.45%22.00%104.22%-59.55%35.46%10.46%
Profit After Tax Growth (5y) 23.20%15.63%4.63%33.23%16.47%18.10%-60.31%24.70%-31.66%48.68%41.25%26.52%40.22%25.68%26.14%64.37%27.89%38.89%16.31%-18.69%-15.63%-22.31%51.71%30.57%-56.56%-52.89%20.91%-41.55%-27.26%19.20%13.38%-16.41%49.25%-51.71%-27.51%12.50%11.64%4.33%78.80%35.28%30.00%53.69%-35.10%-22.42%16.28%13.87%23.21%
Profit After Tax (QoQ) -253.00%42.17%77.71%-813.24%64.01%56.23%35.43%3,939.60%-103.09%81.89%-953.35%65.36%-119.60%-668.39%101.87%-545.02%133.58%-271.25%427.61%-4.26%-71.72%-779.34%162.13%-40.53%-25.09%-1,655.39%106.19%464.15%9.09%-87.54%261.22%-4.63%-27.04%707.42%-81.23%-47.27%22.07%-113.61%383.61%15.13%-148.75%5,663.65%-60.94%-216.08%35.73%24.25%26.32%131.18%1,189.16%-90.30%-126.56%5,227.29%-159.48%126.77%68.97%-49.25%-13.00%79.16%-21.04%-5.65%-13.66%-2.56%-4.70%-47.91%-341.55%234.19%
Property, Plant & Equipment (Net) Growth (1y) -3.42%1.37%1.16%2.15%2.50%-1.56%-0.69%-4.52%-4.52%-5.01%-5.39%-0.98%-0.59%0.51%2.04%2.75%3.76%4.80%5.34%6.44%7.77%8.87%19.54%19.86%18.65%17.35%6.61%6.57%5.87%5.11%8.35%5.57%7.53%6.00%-0.62%-96.21%-28.42%-28.86%-28.21%1,763.96%-4.74%-4.22%-1.79%-1.34%-2.14%-64.95%-64.97%-63.81%-63.66%4.09%3.29%4.32%9.52%9.21%13.19%13.70%9.95%9.36%5.57%1.77%
Property, Plant & Equipment (Net) Growth (3y) -1.97%-1.77%-1.68%-1.16%-0.92%-2.05%-1.40%-0.96%-0.51%0.02%0.56%2.69%3.59%4.67%8.71%9.44%9.88%10.22%10.31%10.78%10.62%10.33%11.36%10.48%10.54%9.35%4.71%-65.07%-6.60%-7.46%-8.22%-9.34%-9.82%-10.28%-11.18%-11.36%-12.61%-37.96%-37.26%88.09%-30.29%-29.57%-29.17%-28.05%-26.97%-26.41%-25.74%-24.57%-24.08%7.53%7.27%6.47%
Property, Plant & Equipment (Net) Growth (5y) -0.85%-0.03%0.43%1.10%1.70%1.40%3.84%4.39%4.72%5.03%5.32%6.70%6.90%7.18%8.22%8.08%8.60%8.33%7.65%-44.15%0.83%0.25%-0.30%-0.98%-1.63%-2.29%-4.14%-4.76%-5.35%-23.26%-23.27%-23.27%-23.57%-23.41%-24.00%-23.45%-23.29%-22.95%-22.00%51.16%-16.41%-16.04%-15.74%-15.49%
Property, Plant & Equipment (Net) (QoQ) -0.79%-0.97%-0.88%4.10%-1.00%-0.01%-0.54%-0.02%-0.12%-3.87%-0.54%-0.53%-0.52%0.62%-0.15%0.57%0.99%1.32%0.83%1.58%1.51%2.38%2.09%2.61%11.46%2.66%1.06%1.49%1.26%2.62%0.39%0.77%4.38%-0.02%2.25%-0.67%-2.14%-96.19%1,832.86%-1.29%-1.24%-1.08%-1.22%-0.76%1.28%-0.64%-2.02%-64.46%1.23%2.65%-1.59%1.80%0.45%3.66%3.31%1.52%4.10%4.14%-0.09%0.97%0.50%0.38%
Return on Assets Growth (1y) 20.0023.0022.00-11.00-9.00-22.00-21.00-8.00-7.009.009.0010.009.00-1.00-2.00-3.00-3.00-1.00-2.000.00M2.004.005.001.00-2.00-4.00-3.000.00M0.00M1.00-1.00-1.00-1.00-1.001.00-1.00-3.00-4.00-8.00-3.004.007.0010.0011.000.00M-2.00-2.00-9.000.00M3.001.004.001.00-1.000.00M-1.00-2.00-1.00
Return on Assets Growth (3y) 3.0010.0011.00-9.00-7.00-14.00-13.00-1.000.00M7.006.007.008.002.001.00-1.00-3.00-1.000.00M1.000.00M1.001.00-1.00-2.00-4.00-2.00-3.00-3.00-4.00-8.00-5.000.00M2.003.007.001.000.00M0.00M-1.004.007.009.006.001.000.00M-1.00-5.000.00M1.00
Return on Assets Growth (5y) 10.008.007.00-11.00-8.00-10.00-11.000.00M-1.008.008.008.007.00-1.00-2.00-3.00-3.00-1.001.00-2.00-3.00-4.00-6.00-5.00-1.00-1.000.00M5.000.00M0.00M0.00M-3.000.00M2.002.002.002.002.000.00M3.003.005.00
Return on Assets (QoQ) 1.000.00M20.00-1.004.000.00M-13.000.00M-9.001.000.00M1.008.001.001.000.00M-3.000.00M0.00M0.00M-1.000.00M2.002.002.000.00M-2.00-1.000.00M1.000.00M-1.000.00M-1.000.00M0.00M0.00M2.00-3.00-2.00-1.00-3.003.005.001.001.003.00-6.00-1.001.00-3.003.002.000.00M0.00M0.00M0.00M0.00M0.00M-1.000.00M
Return on Capital Employed Growth (1y) 26.0022.0021.00-15.00-14.00-15.00-15.00-1.00-1.004.004.005.005.001.000.00M-1.00-1.00-7.00-6.00-5.00-3.009.0010.007.004.00-2.00-3.00-2.00-2.00-1.00-1.000.00M0.00M8.009.004.003.00-15.00-20.00-12.00-3.008.0013.0015.000.00M-3.00-2.00-12.00-1.001.00-1.004.001.00-1.000.00M-1.00-2.00-1.00
Return on Capital Employed Growth (3y) 11.0011.0011.00-12.00-10.00-10.00-11.003.003.00-1.00-2.000.00M1.003.003.002.001.001.001.000.00M0.00M6.006.005.002.005.006.002.001.00-8.00-12.00-8.00-1.001.002.007.000.00M-10.00-9.00-9.00-4.007.0010.007.000.00M-2.00-4.00-9.00-2.00-1.00
Return on Capital Employed Growth (5y) 15.006.005.00-17.00-14.00-7.00-7.005.004.006.005.004.003.001.000.00M-1.00-2.008.009.004.003.00-1.00-5.00-3.002.00-2.00-1.005.00-2.00-3.00-1.00-5.00-1.00-1.00-1.00-1.00-1.00-10.00-11.00-6.00-5.004.00
Return on Capital Employed (QoQ) 3.001.0023.00-2.000.00M0.00M-14.000.00M-2.000.00M0.00M1.003.000.00M1.000.00M0.00M-1.000.00M0.00M-6.000.00M2.002.006.001.00-1.00-1.000.00M0.00M-1.000.00M0.00M0.00M0.00M-1.009.001.00-5.00-2.00-10.00-4.004.007.002.001.005.00-8.00-1.002.00-5.004.001.00-1.000.00M0.00M0.00M0.00M0.00M-1.000.00M
Return on Equity Growth (1y) 95.0096.0093.00-39.00-26.00-64.00-63.00-26.00-24.0029.0030.0033.0031.00-3.00-5.00-9.00-9.00-4.00-6.000.00M4.0012.0013.003.00-5.00-11.00-8.00-1.001.002.00-2.00-4.00-2.00-2.004.00-3.00-9.00-13.00-27.00-10.0013.0022.0035.0047.004.00-7.00-1.00-49.003.0026.0013.0043.0018.00-2.000.00M-7.00-21.00-13.00
Return on Equity Growth (3y) 45.0062.0060.00-32.00-19.00-38.00-37.00-2.00-1.0022.0020.0024.0026.005.002.00-6.00-10.00-2.00-1.002.000.00M4.003.00-2.00-6.00-11.00-6.00-8.00-10.00-13.00-24.00-17.002.007.0013.0034.009.003.008.00-11.0020.0042.0048.0042.0026.0018.0013.00-13.001.0012.00
Return on Equity Growth (5y) 68.0055.0049.00-41.00-23.00-29.00-30.001.00-3.0024.0025.0026.0022.00-3.00-7.00-10.00-11.00-3.002.00-5.00-11.00-12.00-19.00-15.00-2.00-2.003.0029.008.002.0010.00-18.0010.0026.0025.0029.0030.0027.0021.0025.0018.0027.00
Return on Equity (QoQ) 10.004.0095.00-13.0011.000.00M-36.000.00M-27.001.000.00M2.0026.002.003.000.00M-8.000.00M-1.000.00M-3.00-2.005.004.005.00-1.00-5.00-4.00-1.002.001.00-1.000.00M-2.00-1.000.00M0.00M5.00-8.00-5.00-4.00-9.009.0017.005.004.0021.00-26.00-6.0010.00-27.0026.0017.00-3.003.002.00-3.00-1.00-5.00-12.005.00
Return on Invested Capital Growth (1y) 68.0028.0026.00-59.00-20.00-19.00-18.00-7.00-5.005.006.0010.0016.00-1.00-1.00-7.00-13.00-6.00-14.00-3.001.0022.0031.0018.004.00-12.00-11.00-8.003.004.00-3.00-3.00-7.0014.0020.0012.0010.00-30.00-39.00-27.00-9.0011.0020.0026.000.00M-6.00-3.00-19.000.00M13.008.0016.008.00-2.00-1.00-4.00-6.006.00
Return on Invested Capital Growth (3y) 43.0014.0014.00-57.00-9.00-15.00-14.00-4.00-2.00-2.00-9.000.00M4.0015.0016.008.00-8.005.007.007.009.0014.0018.007.001.006.006.001.006.00-12.00-22.00-18.00-6.00-5.001.0011.001.00-24.00-22.00-19.00-9.0019.0025.0023.008.006.004.00-7.002.0017.00
Return on Invested Capital Growth (5y) 46.007.00-1.00-66.00-21.001.003.0011.003.009.0011.0010.0011.007.002.00-2.00-12.0022.0024.0016.0011.00-2.00-1.00-8.002.00-13.00-13.001.00-3.00-7.00-5.00-10.00-6.003.006.008.009.00-13.00-15.00-8.00-6.0023.00
Return on Invested Capital (QoQ) 32.001.0075.00-41.00-8.000.00M-11.00-2.00-7.001.000.00M1.004.001.004.007.00-14.001.00-1.000.00M-6.00-7.0010.004.0015.002.00-3.00-9.00-1.003.00-1.002.00-1.00-3.000.00M-2.0020.002.00-8.00-4.00-19.00-7.004.0014.000.00M2.0010.00-13.00-5.005.00-6.006.008.00-1.002.00-1.00-2.000.00M-1.00-3.0010.00
Return on Sales Growth (1y) -43.0029.0016.001.00248.0016.0052.00-3.00-194.00-2.00-104.0010.002.008.0087.006.008.001.00-26.002.00-2.002.00-15.00-5.0017.0018.0022.00-4.00-23.00-16.00-3.009.005.00-3.004.00-7.00-3.00-2.00-2.0028.00-326.00-55.00-32.00-50.00327.00103.0034.0019.0046.00-80.00-13.0014.00-44.0036.0018.00-6.000.00M1.00-3.00-2.00-4.00-11.003.00
Return on Sales Growth (3y) 11.0042.00-36.008.0056.0022.0035.0013.00-184.007.00-44.0018.008.0011.0046.003.0024.0021.00-18.00-7.00-7.004.005.000.00M0.00M-1.0023.00-2.00-20.00-21.00-2.0030.00-323.00-60.00-30.00-29.00-1.0046.000.00M-3.0047.00-32.00-10.00-18.00329.0059.0039.0027.003.00-44.002.007.00-47.0026.0017.00
Return on Sales Growth (5y) 21.0051.0024.0016.0062.0024.00-6.0010.00-168.0027.00-36.009.003.0013.0065.008.006.002.00-18.00-5.00-5.00-1.006.0021.00-328.00-58.00-11.00-25.00-19.0027.001.00-1.0050.00-37.00-9.003.001.002.005.005.004.005.004.00-25.00326.0049.0039.00
Return on Sales (QoQ) -35.0020.0023.00-50.0037.007.008.00197.00-196.0043.00-47.006.00-4.00-59.0066.00-2.003.0020.00-14.000.00M-5.00-7.0014.00-4.00-1.00-24.0024.0019.000.00M-20.00-3.000.00M6.00-6.009.00-4.00-1.000.00M-1.000.00M-1.000.00M29.00-353.00270.0023.0010.0024.0045.00-46.00-5.0051.00-81.0022.0021.00-6.00-1.003.00-2.000.00M-1.000.00M0.00M-3.00-8.0013.00
Revenue Growth (1y) 3.56%2.21%-0.61%3.18%16.72%42.53%55.69%51.21%28.67%0.96%-0.10%2.82%6.78%9.23%9.53%11.83%4.02%0.89%-5.08%-11.33%-7.59%-8.22%-8.12%-5.25%-4.85%10.27%12.27%22.98%16.86%12.53%5.56%3.85%7.79%7.04%17.53%12.57%12.75%9.41%4.33%-29.09%-91.01%-66.03%-53.11%-26.86%682.57%140.47%104.67%73.22%43.96%26.17%17.51%35.70%20.75%16.31%21.81%13.17%9.77%5.28%-0.66%-2.43%1.79%1.61%5.95%
Revenue Growth (3y) 15.86%13.72%15.62%17.06%17.05%16.27%19.43%20.25%12.64%3.62%1.27%0.65%0.87%0.38%-1.51%-2.06%-2.93%0.70%-0.70%1.09%0.91%4.43%2.88%6.56%6.22%9.92%11.68%12.86%12.41%9.63%8.98%-6.06%-52.19%-26.45%-16.85%-16.42%-7.43%-3.67%0.04%-3.51%0.43%1.01%4.09%19.80%138.71%52.25%43.09%38.56%24.03%15.60%12.45%14.43%10.50%7.56%8.63%
Revenue Growth (5y) 11.55%10.14%9.95%9.73%9.04%7.79%8.24%7.87%4.68%2.40%1.39%3.50%2.68%4.65%2.51%3.71%2.87%4.23%3.97%3.85%4.54%5.93%5.95%-0.69%-34.40%-13.17%-7.39%-5.70%-0.01%1.49%4.43%0.99%4.24%3.83%6.70%6.54%6.64%5.57%7.46%6.65%6.07%4.77%6.42%13.68%72.33%30.43%25.26%
Revenue (QoQ) 2.61%-3.18%-1.22%5.53%1.28%-5.86%2.55%19.38%23.68%2.83%-0.40%1.58%-2.96%1.75%2.51%5.49%-0.73%2.04%4.66%-1.88%-3.72%-4.00%-2.23%2.27%-4.37%-3.90%0.81%2.71%10.82%-2.16%10.43%-2.41%6.71%-8.22%8.65%1.29%5.97%0.78%4.06%1.46%2.83%-3.90%-29.27%-87.14%288.50%32.65%10.33%37.64%19.38%12.90%-6.63%14.38%4.63%5.16%7.82%1.78%0.79%10.13%0.18%-1.28%-3.33%3.91%-1.60%2.99%-3.51%8.35%
Share-based Compensation Growth (1y) -7.74%-6.98%-3.61%17.42%16.93%25.07%15.14%8.47%-7.15%-14.65%-18.68%-22.17%-20.96%-10.92%-4.96%5.96%34.86%27.57%30.27%22.07%-2.64%14.33%12.85%25.49%44.03%35.61%32.47%16.54%9.94%-2.54%0.94%18.63%11.46%18.40%99.48%-4.15%-10.40%26.88%14.82%10.39%43.26%20.37%-55.15%-42.35%-48.60%-9.50%41.06%41.64%-34.27%-5.05%2.34%-26.98%50.03%8.76%12.09%11.71%11.42%4.18%6.99%31.18%15.17%9.06%
Share-based Compensation Growth (3y) 0.06%-0.24%-3.36%-0.29%-4.97%-1.67%-3.82%-3.65%-0.35%-1.02%0.23%0.22%1.24%9.11%11.79%17.52%23.66%25.53%24.88%21.31%15.52%14.75%14.70%20.16%20.85%16.10%38.68%9.84%3.16%13.55%32.23%7.87%12.68%21.83%0.90%-15.19%-12.95%11.40%-10.11%-3.40%-21.49%1.14%-13.49%-15.83%-20.27%-2.23%17.40%4.93%3.19%2.47%7.07%2.28%24.40%7.31%
Share-based Compensation Growth (5y) 1.32%2.44%2.24%5.10%2.41%6.76%5.52%6.50%6.77%8.50%8.52%8.04%10.44%11.42%13.32%17.55%18.30%17.94%31.43%15.21%9.01%17.82%28.15%12.92%17.77%19.04%6.55%-3.35%-4.16%9.79%7.90%0.49%-13.53%9.22%8.20%-8.80%-8.24%7.38%-3.58%-5.97%-4.15%3.23%-4.93%-2.66%-8.24%1.21%
Share-based Compensation (QoQ) 1.88%0.63%-16.25%7.46%2.71%4.28%2.02%7.01%9.86%-4.00%-3.89%-8.40%0.99%-8.54%-8.01%-6.97%13.81%-2.42%2.56%18.39%7.66%-0.35%-3.90%-5.58%26.42%-1.63%6.86%8.38%19.03%-3.91%-5.98%2.24%5.52%-0.48%10.50%-3.94%12.09%67.66%-46.91%-10.21%58.75%51.72%-48.95%16.53%33.38%-43.47%-34.39%3.90%134.86%-11.89%-34.12%-51.78%239.29%-5.04%-52.99%-0.93%145.94%-2.12%-53.16%-1.20%129.96%0.52%-42.57%-13.25%117.77%
Shareholder's Equity Growth (1y) -22.92%252.57%291.34%237.03%225.14%-6.30%-6.80%-17.87%-16.99%-16.52%-15.52%-3.15%-0.71%1.07%0.91%-2.95%-2.17%15.55%16.98%1.78%2.77%3.81%7.34%28.04%28.93%7.39%4.11%16.79%12.42%5.95%4.08%-9.83%-1.60%1.06%-2.10%20.95%18.85%12.73%11.24%-11.71%-15.75%-10.08%-0.36%-1.82%-12.04%-35.18%-50.05%-52.53%-47.14%-32.82%-23.97%-16.81%-22.88%-21.12%-13.71%-14.97%-10.95%-2.70%-10.51%-11.69%
Shareholder's Equity Growth (3y) 28.74%40.23%45.51%38.92%38.90%-7.53%-7.38%-8.27%-6.92%-0.84%-0.09%-1.47%-0.06%6.63%8.21%8.15%9.04%8.81%9.34%15.03%14.21%5.71%5.16%10.48%12.57%4.77%1.99%8.40%9.55%6.47%4.26%-1.25%-0.49%0.81%2.76%1.59%-4.15%-13.06%-17.89%-25.62%-26.83%-26.84%-27.67%-27.08%-28.96%-29.97%-31.06%-30.50%-28.66%-19.81%-16.26%-14.52%
Shareholder's Equity Growth (5y) 14.93%26.36%29.46%21.50%21.92%-1.05%-0.05%0.12%1.33%1.68%2.19%7.43%7.67%6.65%6.54%5.90%7.48%6.64%5.90%10.67%11.74%6.12%4.84%7.56%7.39%3.11%3.29%2.00%-0.52%-6.79%-10.82%-14.81%-14.46%-14.91%-16.25%-16.17%-18.53%-19.02%-18.33%-21.88%-23.10%-21.37%-21.81%-21.87%
Shareholder's Equity (QoQ) -10.84%15.42%-0.44%244.11%-1.03%-0.60%-3.96%-0.83%-1.56%-12.41%-2.92%-0.28%-0.38%0.43%-0.48%1.52%-0.54%-3.42%0.32%19.91%0.69%-15.97%1.30%21.13%4.10%0.25%2.00%0.89%0.92%12.46%-1.82%-4.92%-0.86%-2.57%7.15%-2.35%-3.96%20.36%5.28%-7.37%-5.23%-4.47%0.47%-1.14%5.01%-5.87%-10.00%-27.15%-19.08%-10.55%0.23%-7.41%-8.41%-2.14%-7.08%-5.29%0.19%-3.57%-2.68%3.48%-7.85%-4.84%
Tax Rate Growth (1y) 367.00255.00-0.00M-63.00-0.00M502.00-0.01M-0.01M0.00M-0.00M0.00M0.01M-0.01M-0.01M-0.00M-0.01M-0.00M0.01M0.02M-0.00M0.00M-0.00M-0.02M0.01M470.000.00M0.01M0.00M0.00M0.00M6.31M-0.01M-0.00M-0.00M-6.30M0.01M-110.000.06M-0.01M-0.00M905.00-0.06M-222.00-601.00544.00611.00216.000.00M-174.00-685.00-0.09M-0.00M-0.00M-502.000.08M-0.00M-0.00M0.00M292.00230.000.00M-0.00M-0.03M
Tax Rate Growth (3y) 0.00M-0.00M-0.00M0.00M-0.00M-0.01M-0.00M-0.00M-0.00M-0.00M0.02M-0.00M-0.00M-0.00M-0.00M-0.00M0.00M0.01M0.00M0.00M0.01M0.00M6.29M-378.000.00M0.00M0.01M0.00M0.00M0.06M-0.00M-708.00-0.00M-0.00M-6.31M0.01M0.00M741.00-0.01M-86.000.00M-0.06M-0.09M-232.00-855.00-576.00-0.00M-927.00-0.00M30.00-0.00M-0.00M-0.00M-471.000.06M
Tax Rate Growth (5y) -0.01M-0.00M0.01M-0.01M-0.00M-0.01M-0.01M-0.00M394.00-0.01M0.01M0.01M-721.000.00M6.31M-0.01M0.00M0.01M0.01M0.01M0.01M0.06M-0.01M0.01M0.00M0.00M0.00M305.000.00M0.00M-0.00M0.00M-884.00-0.00M-6.39M0.01M-60.00-445.00-0.01M-0.00M-0.00M-0.06M-0.00M-0.00M-0.00M-545.00-0.03M
Tax Rate (QoQ) 370.00446.00-126.00-324.00258.00-952.00954.00-0.00M0.00M-0.01M0.00M0.01M-0.00M404.000.01M-0.01M-0.01M0.01M0.00M-0.00M0.01M0.01M-0.02M0.00M-0.00M-89.000.00M-0.00M-0.00M0.00M16.00-14.00456.006.31M-6.31M0.01M-445.000.01M-0.00M-0.00M0.06M-0.06M678.00-560.00-0.00M769.00300.00584.00-0.00M374.000.00M-0.00M-0.00M-0.08M0.09M-0.00M-830.00-0.00M0.00M-0.00M0.00M-0.00M0.00M-330.00-585.00-0.03M
Total Debt Growth (1y) -14.29%-3.19%6.55%11.81%10.59%5.83%2.79%0.88%2.48%-1.91%-5.72%-1.05%-5.55%-1.44%-0.92%4.49%12.54%3.46%-0.73%-9.64%-11.15%-7.52%-0.27%2.29%1.31%6.74%5.53%-0.60%1.40%2.39%8.68%17.22%10.92%8.50%1.91%-26.19%-20.29%-22.66%-23.62%10.81%12.79%10.89%10.55%3.18%-11.24%-33.54%-32.16%-31.72%-41.50%-19.72%-24.01%-27.24%-8.84%-6.21%6.21%0.29%2.31%-1.39%-10.79%-2.07%
Total Debt Growth (3y) -1.12%0.17%1.07%3.73%2.29%0.77%-1.35%1.42%2.89%0.01%-2.48%-2.24%-1.89%-1.94%-0.64%-1.15%0.43%0.70%1.47%-2.78%-3.00%0.36%4.58%6.02%4.45%5.84%5.33%-4.90%-3.58%-4.93%-5.42%-1.39%-0.09%-2.37%-4.88%-5.50%-7.25%-17.09%-16.95%-7.92%-16.33%-16.05%-17.09%-19.97%-22.07%-20.61%-18.19%-20.73%-18.29%-9.45%-10.37%-10.60%
Total Debt Growth (5y) -0.01%0.49%0.31%1.05%1.37%-0.42%-1.01%-0.73%-0.39%-0.25%-0.49%-1.02%-0.60%0.60%2.38%2.39%2.64%2.56%2.96%-4.49%-4.20%-3.24%-2.30%-0.51%0.48%0.34%-0.26%-0.34%-2.14%-8.73%-8.70%-7.55%-12.33%-13.07%-15.00%-15.96%-15.71%-15.56%-14.30%-10.65%-11.39%-11.36%-11.60%-12.83%
Total Debt (QoQ) -3.24%-4.56%0.28%4.55%6.50%0.14%-0.82%0.05%3.43%-1.71%0.75%-4.23%-0.59%3.17%-3.84%-0.05%-0.07%8.79%3.57%-8.12%-4.11%-0.97%1.83%-4.36%3.41%1.57%0.86%0.75%2.24%-4.33%2.89%1.74%8.51%3.19%-2.63%-0.49%1.92%-25.26%5.14%-3.44%0.66%8.43%7.02%-5.06%0.35%1.20%-7.94%-28.92%2.44%1.85%-21.12%-2.45%-3.04%-2.49%-1.17%0.37%9.80%-7.92%0.83%-3.27%-0.67%1.08%