Molina Healthcare Growth Metrics (2009-2025) | MOH

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Jun2009 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) 9.47%19.81%17.84%17.11%42.99%34.55%53.38%54.43%32.37%33.80%38.67%48.43%56.97%66.17%45.83%48.28%38.94%25.55%27.98%13.28%11.90%19.18%18.28%13.72%13.62%2.10%-10.08%-15.55%-17.02%-23.66%-16.77%-5.13%-5.94%17.73%17.61%40.44%39.57%33.70%39.99%28.08%24.22%19.39%15.95%0.86%8.18%8.66%16.24%20.94%16.02%11.16%5.97%4.96%5.63%6.74%-0.38%-0.42%
Assets Growth (3y) 12.97%16.81%25.57%29.21%35.84%38.98%43.76%44.09%45.84%50.35%42.39%40.80%37.29%35.59%34.64%35.47%30.21%24.07%20.89%15.17%10.82%2.85%1.80%-2.43%-3.98%-3.05%-3.92%-2.82%-4.17%4.01%2.90%6.31%11.07%19.50%17.71%23.40%24.05%21.97%23.32%20.15%23.57%16.04%15.96%12.98%12.62%8.58%9.85%8.84%7.06%8.12%
Assets Growth (5y) 22.23%23.47%34.23%35.10%36.15%35.15%35.81%34.95%36.25%34.36%29.70%27.71%22.45%19.08%18.14%14.15%10.56%8.88%6.64%6.55%5.91%7.71%6.73%7.89%7.83%10.39%8.99%7.93%7.40%7.77%7.92%9.29%13.06%15.79%15.40%17.81%18.65%18.16%18.11%15.53%14.78%10.30%
Assets (QoQ) -0.31%1.12%2.09%5.32%10.20%-0.54%1.46%28.60%3.69%13.38%2.15%10.22%4.81%17.50%9.34%16.57%10.96%3.12%11.17%9.23%0.26%5.11%-1.60%7.91%6.78%4.32%-5.39%7.81%-4.05%-8.13%-11.14%5.94%-11.73%0.16%1.28%5.04%10.48%0.06%20.95%4.39%5.83%4.78%10.66%1.24%1.72%1.76%-3.74%8.58%2.17%8.85%0.15%4.17%-2.11%3.77%-0.81%4.84%-1.08%-3.15%-0.85%
Capital Expenditures Growth (1y) 42.36%345.88%270.03%-74.14%350.02%-32.23%4.58%-11.79%-9.61%24.31%27.84%74.60%-17.31%21.55%51.70%31.16%59.29%-17.37%16.80%28.76%40.54%106.22%2.64%-28.29%84.00%36.59%17.14%6.45%-43.48%-39.29%-39.02%-96.97%-84.62%-70.59%-60.00%500.00%50.00%40.00%0.00%350.00%250.00%71.43%90.00%-62.96%-23.81%-45.83%42.11%110.00%43.75%284.62%200.00%39.13%-38.00%-67.90%-15.63%-12.90%34.62%320.00%-18.52%55.56%8.57%-109.09%
Capital Expenditures Growth (3y) 48.92%59.68%62.28%-26.42%56.98%0.79%26.58%26.41%5.99%7.68%31.33%43.40%22.79%27.47%22.06%6.59%60.30%32.52%11.98%-0.57%13.49%19.58%-9.83%-71.51%-45.71%-37.52%-34.14%-42.16%-49.29%-37.00%-37.52%-6.47%-6.87%-10.96%-8.74%115.44%58.74%9.14%39.25%51.83%56.50%52.86%100.83%15.07%8.91%11.02%-35.72%19.06%27.59%9.04%-19.39%-1.47%-5.65%-22.30%
Capital Expenditures Growth (5y) 30.02%32.48%43.23%-7.62%43.96%11.78%19.45%13.28%25.22%28.59%22.19%17.62%14.00%11.42%5.37%-47.72%-18.56%-16.11%-19.29%-29.14%-19.54%-6.77%-21.76%-8.98%-3.43%-10.16%-11.50%-20.25%-19.04%-25.33%-8.02%-8.64%-2.42%8.02%26.51%51.57%25.39%21.06%-23.16%35.10%14.04%28.47%-16.44%0.93%11.84%14.87%-16.00%
Capital Expenditures (QoQ) 7.81%11.42%859.04%-109.30%493.22%-38.74%15.46%-10.10%6.59%-5.46%-2.62%-7.88%46.58%-2.77%32.99%-56.37%115.47%21.34%14.99%-47.02%11.77%71.52%26.77%-42.17%64.00%-14.63%-11.43%48.39%21.74%-26.79%-19.51%-21.21%30.77%-26.47%-96.00%300.00%150.00%0.00%-40.00%0.00%133.33%-28.57%170.00%-22.22%14.29%-20.83%-47.37%60.00%-18.75%107.69%-22.22%9.52%117.39%62.00%-3.13%-16.13%-119.23%640.00%0.00%29.63%-68.57%100.00%90.91%-9.52%-102.63%
Cash & Equivalents Growth (1y) 8.17%10.33%-5.12%-2.90%5.82%-0.38%14.31%8.32%11.63%58.33%46.77%61.19%125.90%2.14%19.72%17.59%-7.37%38.33%86.63%64.42%72.61%96.04%35.37%51.33%15.29%16.43%31.33%21.04%48.33%27.04%38.42%13.02%16.60%14.17%-28.47%-11.30%-13.54%-33.75%-4.80%-13.23%-26.64%46.60%19.30%69.41%87.36%39.51%36.33%6.84%8.42%-6.42%-2.64%-9.73%-5.20%13.87%31.19%21.02%-0.90%-11.32%-14.97%-3.84%7.60%3.33%-10.80%-8.88%
Cash & Equivalents Growth (3y) 8.51%20.28%16.76%19.24%38.70%17.23%26.17%27.10%32.68%30.79%48.57%46.07%53.43%40.44%44.62%43.03%22.62%46.71%49.15%44.41%43.45%42.60%35.01%27.45%25.87%19.08%9.15%6.66%14.35%-1.33%-1.95%-4.54%-9.57%3.50%-6.69%9.25%5.92%10.65%15.69%16.24%14.22%24.16%16.56%17.78%24.41%14.13%20.31%5.28%0.61%-1.87%2.79%1.65%0.36%1.43%-0.17%1.97%
Cash & Equivalents Growth (5y) 21.74%19.71%28.89%26.80%33.67%34.30%38.38%38.57%35.98%38.56%42.28%41.68%43.93%32.59%40.62%31.97%26.10%35.57%26.86%24.73%24.37%17.01%10.88%9.76%4.81%10.40%8.11%12.27%15.50%14.47%8.92%9.50%8.48%7.68%1.52%4.69%4.08%7.62%14.61%11.40%6.96%14.08%12.05%13.71%15.48%6.38%5.72%0.45%
Cash & Equivalents (QoQ) 3.12%7.57%4.46%-6.65%5.18%-7.49%6.90%1.73%-0.99%6.16%1.30%4.84%40.44%-1.60%11.25%46.92%-36.50%15.33%9.27%15.74%-5.17%55.60%-3.73%21.51%7.70%7.45%7.62%-7.43%8.77%21.19%-0.81%13.44%-6.85%32.06%-19.01%17.04%-8.80%-17.26%0.43%14.08%-30.12%18.91%-8.47%-3.55%39.66%-3.24%29.97%6.67%3.99%-5.45%1.86%8.25%-10.24%-1.62%-5.56%13.68%7.82%13.34%-12.88%-6.91%-3.52%8.68%-1.48%4.16%-7.35%-6.18%0.64%
Cash from Investing Activities Growth (1y) 78.95%-3,610.55%-550.46%-1,975.65%-1,461.37%70.95%84.43%8.17%46.44%52.36%-659.00%97.56%50.37%-2,108.90%-271.70%43.23%-29.67%81.77%-45.02%-17,243.43%-729.36%-339.58%32.05%-174.83%-37.72%112.46%231.48%90.07%-7.32%-1,341.46%160.56%-681.33%143.03%149.71%14.32%154.95%17.93%-322.92%-26.00%-166.15%-160.23%125.00%-80.83%-133.80%15.53%-327.66%-1,263.33%-9.84%185.06%-84.11%-34.38%-508.11%76.82%70.15%-61.59%138.69%82.86%176.00%74.80%141.51%260.42%1,110.53%
Cash from Investing Activities Growth (3y) -20.75%-72.52%-97.34%22.51%-60.70%-45.13%-63.76%76.65%29.89%-24.25%-244.58%-33.97%-74.76%-160.60%-54.15%-546.82%-145.58%28.05%48.81%-261.77%-130.58%-89.46%62.96%-28.73%38.14%40.42%80.87%34.38%36.52%-150.70%30.14%-41.61%32.64%31.56%-45.47%5.28%-37.51%-48.41%-53.97%-54.65%-24.36%-1.57%-70.96%-43.13%-43.77%-88.21%63.11%-77.68%29.37%59.03%26.72%-54.14%30.39%27.69%
Cash from Investing Activities Growth (5y) -2.53%-83.27%-110.60%-114.89%-113.77%-19.62%-34.04%-43.42%-31.53%24.99%107.59%8.08%-51.15%-93.86%70.83%-191.38%54.63%21.21%42.42%190.05%52.40%-49.77%31.75%4.96%14.69%19.42%20.64%7.99%22.64%-57.94%-47.22%-48.79%17.29%-3.03%-35.31%-32.49%-20.51%-21.63%-15.75%-37.16%15.93%-16.58%15.88%-3.61%-1.92%5.12%19.74%
Cash from Investing Activities (QoQ) 85.08%-5.99%-56.24%14.80%-2,529.64%81.42%-398.58%35.91%51.07%90.04%-2,841.18%62.61%56.48%-58.63%90.54%-659.86%-1,836.85%73.31%98.55%-1,635.54%-172.25%-112.36%-72.84%17.01%-44.30%67.17%-599.07%58.41%113.06%246.34%-152.82%-349.33%-51.04%172.69%-258.38%124.74%74.48%67.19%-23.88%-46.89%-429.82%155.50%-168.05%51.64%236.89%-57.45%-930.00%82.53%-268.97%-117.45%21.63%113.53%-898.65%-58.71%54.64%-104.38%91.07%-1,852.00%110.86%-190.57%139.58%-747.37%204.07%-39.84%198.70%
Cash from Operations Growth (1y) -139.19%86.53%-146.21%505.52%420.77%-40.92%345.85%-53.77%-39.88%502.46%-30.36%19.26%-60.25%-171.11%697.02%-6.57%949.03%118.63%171.03%179.60%162.69%282.69%-57.41%0.09%-74.91%47.87%37.60%-81.74%417.27%-133.81%-19.72%-482.50%-45.20%-70.21%-277.19%19.61%-36.80%-16.25%147.92%129.27%-42.57%760.22%-165.29%3,508.33%297.20%-19.71%391.77%-54.04%-36.09%48.28%113.67%152.34%-33.38%-3.65%-76.64%-144.97%-8.01%67.54%-11.21%-37.90%-114.32%-33.04%
Cash from Operations Growth (3y) -8.91%87.95%-7.51%49.46%40.38%-65.48%150.11%-19.84%35.85%-7.24%146.86%46.05%122.09%-20.26%109.54%37.76%90.51%45.09%16.68%-20.04%50.51%-57.59%-22.22%-39.23%-10.74%-41.80%-58.17%-36.83%21.45%-38.71%-11.99%-3.45%-41.63%146.97%-36.70%118.91%12.97%101.35%42.81%89.95%13.39%114.43%59.66%85.72%-7.43%100.05%-36.28%-27.77%-34.70%23.72%-33.42%-19.41%-34.13%-28.60%
Cash from Operations Growth (5y) 25.81%-2.53%76.42%54.21%87.42%12.53%77.77%7.59%10.57%35.20%54.55%-10.65%70.04%-17.64%59.00%-30.79%81.32%9.51%-33.62%-29.00%3.38%-42.06%-16.76%-30.30%-23.73%45.55%-21.17%42.77%32.52%28.81%5.36%71.70%-12.78%77.37%28.15%18.38%51.90%31.14%-41.19%-2.98%-18.68%29.25%-52.40%5.85%-20.03%4.58%-17.39%
Cash from Operations (QoQ) -58.27%26.92%-29.22%-204.53%298.62%-131.44%1,027.54%-44.62%-63.42%30.84%74.42%-27.99%266.60%-84.88%198.71%-76.00%-755.85%269.50%-64.98%169.50%-88.35%2,366.06%-63.88%153.20%-83.03%174.47%-15.12%-36.53%0.00%155.40%-88.73%1,697.50%-106.54%706.38%-153.68%357.52%-120.30%-531.25%75.64%302.44%-137.35%360.22%-85.12%297.22%329.37%-125.73%922.15%-56.27%-13.20%-6.49%29.50%-39.20%101.38%34.75%-46.83%94.87%-172.71%131.01%-202.34%498.63%-125.66%184.82%-258.95%58.61%-138.40%
EBITDA Margin Growth (1y) -58.002.00124.00370.0068.0057.00-3.00-459.00-36.00-603.00-270.00493.00183.00623.00132.00-356.00-309.00-149.0012.00359.00141.00189.00153.00-150.00-54.00-88.00-53.00-210.00-38.00-815.00-421.00-530.00311.001,275.00789.001,127.00202.00-68.00-22.00-17.00-77.00286.00-30.00-392.00-89.00-517.00-262.0084.00-35.0047.00109.0080.0084.00-3.00-129.00-93.0032.0013.00-41.00-113.00-332.00-504.00
EBITDA Margin Growth (3y) -26.00-544.00-149.00403.00215.0077.00-140.00-323.00-162.00-129.00-125.00496.0015.00663.00298.00-147.00-222.00-48.00112.000.0050.00-714.00-321.00-890.00219.00371.00315.00387.00475.00391.00346.00579.00435.001,492.00737.00717.0036.00-299.00-314.00-325.00-201.00-184.00-183.00-44.00-386.00-156.00175.00-85.0038.00138.00104.00-90.00-122.00-303.00
EBITDA Margin Growth (5y) -152.00-70.00-5.00406.0047.00117.0025.00-113.00-75.00-28.00-26.00136.00-76.00-240.00-176.00-887.0051.00411.00480.00596.00563.00492.00446.00220.00344.00589.00263.00-23.00309.00161.0054.00271.00312.001,022.00584.0081.00-168.00-208.00-234.00-251.00-193.00-154.00-204.00-214.00-592.00-456.00-316.00
EBITDA Margin (QoQ) -59.00-45.00-225.00272.001.0076.0021.00-30.00-10.0016.00-435.00393.00-577.00350.00328.0084.00-138.00-141.00-161.00130.0023.0020.00186.00-88.0070.00-16.00-117.009.0036.0019.00-273.00180.00-741.00413.00-383.001,021.00223.00-72.00-45.0097.00-48.00-26.00-39.0036.00316.00-343.00-402.00340.00-112.00-88.00-56.00221.00-31.00-26.00-26.00-112.00-71.0080.0010.0012.00-90.0027.00-62.00-207.00-262.00
EBIT Growth (1y) -11.76%8.67%98.51%676.02%53.15%48.31%12.06%-148.17%6.77%-257.37%-92.95%436.17%103.09%193.96%952.62%-104.15%-64.25%-30.18%59.59%4,420.71%237.91%257.73%184.07%-21.65%8.54%-9.48%4.42%-107.89%-7.87%-373.33%-168.64%-4,383.33%170.73%219.16%464.20%201.12%26.13%-22.51%-12.88%-11.03%-2.14%60.00%12.45%-62.40%22.26%-35.61%-23.53%109.89%11.04%32.23%51.58%22.31%22.71%7.16%-6.37%-2.03%30.08%20.25%1.64%-14.06%-70.66%-142.63%
EBIT Growth (3y) 13.00%-65.54%-46.06%124.58%49.19%29.92%-5.94%-27.39%-8.13%1.07%5.82%100.20%34.88%63.20%262.72%11.97%9.45%31.24%67.91%-38.78%50.06%-121.39%-59.22%-68.37%39.37%43.39%37.69%52.96%46.53%36.15%29.62%248.52%49.50%51.50%77.24%32.73%14.70%-7.24%-9.18%-11.12%9.93%10.85%9.24%18.42%1.47%7.50%51.43%8.34%16.71%28.32%25.77%5.19%1.10%-25.77%
EBIT Growth (5y) 0.94%10.72%21.39%79.65%32.03%40.51%30.42%17.85%23.24%27.30%28.59%17.92%19.66%-42.16%-105.00%-47.45%26.75%49.08%63.92%161.87%63.09%52.22%45.23%20.06%27.29%29.59%20.66%3.67%30.36%21.06%13.37%102.24%35.31%26.64%43.74%15.43%5.31%4.01%3.04%8.76%10.37%12.69%9.44%9.58%-2.53%-13.87%-30.47%
EBIT Margin Growth (1y) -58.002.00124.00370.0068.0057.00-3.00-459.00-36.00-603.00-270.00493.00183.00623.00132.00-356.00-309.00-149.0012.00359.00141.00189.00153.00-150.00-54.00-88.00-53.00-210.00-38.00-815.00-421.00-530.00311.001,275.00789.001,127.00202.00-68.00-22.00-17.00-77.00286.00-30.00-392.00-89.00-517.00-262.0084.00-35.0047.00109.0080.0084.00-3.00-129.00-93.0032.0013.00-41.00-113.00-332.00-504.00
EBIT Margin Growth (3y) -26.00-544.00-149.00403.00215.0077.00-140.00-323.00-162.00-129.00-125.00496.0015.00663.00298.00-147.00-222.00-48.00112.000.0050.00-714.00-321.00-890.00219.00371.00315.00387.00475.00391.00346.00579.00435.001,492.00737.00717.0036.00-299.00-314.00-325.00-201.00-184.00-183.00-44.00-386.00-156.00175.00-85.0038.00138.00104.00-90.00-122.00-303.00
EBIT Margin Growth (5y) -152.00-70.00-5.00406.0047.00117.0025.00-113.00-75.00-28.00-26.00136.00-76.00-240.00-176.00-887.0051.00411.00480.00596.00563.00492.00446.00220.00344.00589.00263.00-23.00309.00161.0054.00271.00312.001,022.00584.0081.00-168.00-208.00-234.00-251.00-193.00-154.00-204.00-214.00-592.00-456.00-316.00
EBIT Margin (QoQ) -59.00-45.00-225.00272.001.0076.0021.00-30.00-10.0016.00-435.00393.00-577.00350.00328.0084.00-138.00-141.00-161.00130.0023.0020.00186.00-88.0070.00-16.00-117.009.0036.0019.00-273.00180.00-741.00413.00-383.001,021.00223.00-72.00-45.0097.00-48.00-26.00-39.0036.00316.00-343.00-402.00340.00-112.00-88.00-56.00221.00-31.00-26.00-26.00-112.00-71.0080.0010.0012.00-90.0027.00-62.00-207.00-262.00
EBIT (QoQ) -15.86%-22.57%-138.47%452.14%3.62%41.43%11.61%-6.38%0.35%6.86%-147.97%307.54%-247.91%104.79%2,186.02%25.38%-31.57%-46.33%-109.01%1,180.94%33.63%22.67%143.85%-15.46%41.46%-2.59%-32.74%17.11%17.98%12.38%-105.08%1,466.67%-450.00%71.78%-232.10%182.53%54.05%-13.74%-7.80%2.94%-5.36%-3.02%-5.84%13.22%54.74%-31.84%-68.51%268.13%-18.51%-19.05%-13.57%94.76%-2.96%-7.20%-2.64%-18.96%-11.98%34.81%1.88%7.60%-18.63%13.95%-13.86%-63.27%-218.25%
EBT Growth (1y) -13.50%5.00%114.67%410.21%62.15%62.35%15.12%-166.57%5.14%-295.92%-107.30%351.28%88.75%157.57%635.80%-133.23%-80.92%-41.03%114.55%589.56%538.76%447.63%300.05%-31.35%-4.48%-20.79%-6.12%-155.36%104.69%-492.50%-222.83%-919.35%36.64%197.13%329.20%181.01%45.25%-15.74%-10.04%-13.28%-2.69%53.70%12.45%-77.03%20.55%-38.48%-27.10%166.67%12.79%37.45%60.73%24.13%24.55%8.14%-6.56%-2.40%31.93%19.72%-2.26%-19.95%-79.91%-161.85%
EBT Growth (3y) 13.83%-74.79%-29.67%93.00%47.64%22.35%-23.35%-36.72%-27.65%-12.71%-5.67%82.59%32.01%56.86%263.39%3.75%5.20%36.76%100.48%-22.99%132.01%-166.96%-87.70%-80.43%38.76%44.54%38.26%65.97%59.56%47.55%36.31%109.24%24.53%48.25%62.85%29.29%19.44%-7.30%-9.65%-19.01%9.78%9.13%9.63%19.06%1.74%8.21%78.28%9.37%18.66%31.87%36.51%4.27%-0.91%-34.07%
EBT Growth (5y) -11.88%2.55%15.71%59.86%31.44%42.68%31.05%13.31%18.24%23.61%25.81%-9.21%35.09%-42.03%-121.26%-52.70%26.63%57.69%86.70%76.98%90.04%69.36%56.91%22.17%30.44%31.36%21.73%-1.85%36.65%24.88%15.73%44.90%21.30%25.10%36.37%18.99%6.40%5.09%2.45%8.94%9.58%13.45%9.28%9.04%-3.83%-19.60%-44.02%
EBT Margin Growth (1y) -53.00-4.00115.00378.0071.0067.004.00-463.00-35.00-605.00-262.00503.00134.00562.0082.00-415.00-295.00-115.0031.00389.00161.00207.00173.00-147.00-64.00-103.00-69.00-213.00120.00-812.00-427.00-570.00118.001,253.00776.001,187.00246.00-12.00-2.00-29.00-75.00242.00-27.00-422.00-89.00-498.00-251.0086.00-25.0057.00116.0081.0085.001.00-122.00-89.0035.0010.00-52.00-127.00-347.00-518.00
EBT Margin Growth (3y) -17.00-543.00-143.00418.00169.0024.00-176.00-375.00-197.00-158.00-149.00477.00-1.00654.00285.00-173.00-198.00-11.00135.0029.00216.00-708.00-323.00-930.00174.00338.00280.00404.00484.00429.00347.00588.00289.001,483.00746.00736.0082.00-267.00-280.00-365.00-188.00-198.00-162.00-32.00-356.00-133.00222.00-66.0054.00152.00146.00-93.00-130.00-311.00
EBT Margin Growth (5y) -179.00-96.00-30.00391.0035.00116.0027.00-133.00-100.00-54.00-46.00117.0055.00-261.00-211.00-956.0040.00430.00484.00647.00581.00533.00451.00228.00345.00569.00250.00-47.00320.00174.0069.00252.00176.001,043.00612.00139.00-125.00-163.00-229.00-229.00-202.00-126.00-190.00-206.00-571.00-445.00-286.00
EBT Margin (QoQ) -54.00-46.00-229.00277.00-6.0073.0033.00-30.00-10.0010.00-433.00397.00-579.00353.00332.0028.00-151.00-127.00-165.00148.0029.0019.00193.00-80.0075.00-15.00-127.003.0036.0019.00-271.00336.00-895.00404.00-414.001,024.00239.00-73.00-3.0082.00-18.00-64.00-30.0037.00299.00-334.00-424.00370.00-110.00-86.00-88.00259.00-28.00-27.00-24.00-111.00-69.0082.009.0013.00-94.0020.00-65.00-208.00-265.00
EBT (QoQ) -17.63%-27.39%-181.83%276.75%-0.01%48.45%18.25%-7.61%0.11%5.26%-168.38%245.93%-286.54%96.08%2,453.17%9.61%-43.10%-63.49%-245.93%162.95%75.83%32.83%232.98%-17.86%50.75%-2.97%-42.86%14.29%25.00%15.00%-133.70%522.58%-339.69%64.01%-179.65%156.65%70.39%-15.08%-1.16%1.56%-1.15%-9.34%-4.72%13.96%56.13%-33.67%-80.53%498.04%-20.33%-21.40%-28.80%152.94%-2.91%-8.08%-2.58%-20.19%-12.95%38.06%1.75%7.88%-21.00%12.72%-16.67%-72.92%-343.18%
Enterprise Value Growth (1y) -1.12%-6.35%-0.35%-16.59%-30.47%-28.23%-30.65%-10.58%-9.28%10.88%-32.00%-37.09%-72.60%-100.97%-48.43%-43.92%-17.74%-21.01%-53.37%-56.07%-72.73%-96.84%-48.51%-61.45%-37.48%-23.91%-26.25%-10.82%-24.33%-19.89%-24.99%-24.75%-17.49%-7.85%19.14%21.07%23.34%22.49%4.11%2.42%7.54%-20.50%-11.93%-37.09%-45.58%-31.48%-46.16%-26.72%-22.34%-15.04%-8.60%1.77%-7.34%-11.64%-22.78%-21.35%-6.85%1.08%4.77%1.32%-3.99%-1.24%8.32%8.13%
Enterprise Value Growth (3y) -12.97%-6.72%-20.06%-20.91%-35.01%-31.94%-36.79%-29.70%-30.47%-29.41%-44.31%-45.48%-51.98%-68.53%-50.09%-53.64%-40.88%-43.45%-42.20%-40.82%-43.46%-43.00%-32.83%-30.69%-26.16%-17.02%-8.46%-2.95%-3.84%-0.08%1.04%1.32%5.92%-0.24%4.61%-1.83%-1.05%-7.09%-16.19%-19.23%-18.09%-22.15%-21.11%-19.50%-24.11%-19.08%-24.91%-14.74%-11.95%-8.30%-8.28%-5.56%-6.05%-3.79%-2.34%-3.23%
Enterprise Value Growth (5y) -23.99%-24.20%-31.55%-31.75%-38.00%-40.48%-42.28%-40.62%-39.45%-39.52%-41.31%-40.68%-43.10%-48.05%-39.77%-38.05%-32.50%-30.72%-23.79%-22.42%-21.60%-19.58%-12.69%-11.45%-7.31%-8.40%-6.49%-7.86%-8.55%-9.69%-9.66%-10.79%-8.20%-8.79%-6.62%-5.62%-6.26%-9.54%-15.90%-15.11%-13.56%-15.02%-15.74%-15.36%-16.26%-11.08%-11.21%-6.49%
Enterprise Value (QoQ) 1.51%-3.58%-3.98%4.68%-3.58%2.26%-20.82%-6.66%-1.81%0.42%-2.26%-5.41%16.97%-47.49%-6.20%-32.72%3.32%-8.93%-2.97%-8.57%0.64%-38.06%-4.78%-20.17%-13.23%-4.16%-13.92%-2.32%-2.06%-6.12%0.00%-14.79%1.58%-10.64%0.19%-8.11%9.65%17.05%2.57%-4.99%8.64%-2.61%0.86%0.52%-19.06%4.68%-21.43%-5.64%-7.54%-5.96%-5.28%-1.99%-1.12%-0.03%4.77%-11.45%-5.16%-10.00%5.88%1.87%2.64%-5.90%2.46%-3.42%5.22%4.11%2.26%
EPS (Basic) Growth (1y) -100.00%-100.00%-99.99%329,006.55%35.71%40.74%7.89%-100.16%2.63%-310.53%-82.93%98.30%69.23%167.50%142.86%84.45%-83.33%-68.52%100.00%-62.35%427.27%358.82%147.06%82.05%-24.14%-25.64%-8.33%-157,455.44%213.64%-806.90%-320.78%-447.56%29.71%180.24%289.41%170.82%78.21%-4.26%-12.73%-17.90%-7.52%49.84%11.74%-77.79%33.90%-32.20%-20.70%195.00%12.66%34.06%60.64%25.39%25.17%6.00%-6.63%-3.54%33.73%19.84%4.99%-8.30%-73.37%-164.43%
EPS (Basic) Growth (3y) -97.55%-25.99%-97.77%54.98%33.08%25.99%-23.52%-25.99%-33.85%-23.52%-6.05%83.76%14.14%43.82%128.94%64.35%-12.64%2.41%65.46%-671.45%132.36%-196.70%-91.29%-1,056.91%45.59%61.57%56.50%1,728.30%93.54%75.78%53.96%73.07%28.82%46.61%56.69%28.65%30.19%-0.92%-8.21%-18.67%11.74%10.84%12.49%23.67%4.39%10.53%83.87%9.67%17.42%31.56%36.18%7.12%3.45%-27.73%
EPS (Basic) Growth (5y) -91.62%-89.65%-85.99%52.95%15.68%23.64%17.19%-14.87%2.98%8.83%13.43%-3.91%28.75%-38.66%-92.28%-229.94%22.08%43.54%80.09%346.89%96.10%79.30%52.56%290.01%38.45%43.34%30.18%306.96%55.11%40.72%26.46%32.52%26.39%24.96%34.20%25.53%10.29%5.66%2.54%10.31%10.46%15.07%10.60%13.14%0.13%-13.62%-46.72%
EPS (Basic) (QoQ) -46.21%-55.90%-100.00%315.11%-3.57%40.74%112,566.91%-99.91%0.00%7.89%-270.78%155.70%-305.13%108.75%-116.97%5,655.50%-18.18%-68.52%-101.09%6,052.94%54.55%100.00%-100.88%19,433.33%34.48%7.69%-100.06%81,814.29%31.82%32.76%-210.18%262.66%-397.10%58.54%-173.26%138.53%83.80%-2.13%2.16%-3.03%-1.25%-10.79%-3.88%9.22%60.00%-33.47%-80.89%558.33%-18.99%-22.19%-28.92%151.41%-3.60%-6.76%-3.76%-21.04%-12.03%39.68%-0.58%9.46%-21.16%22.37%-13.16%-68.21%-290.73%
EPS (Weighted Average and Diluted) Growth (1y) -41.30%-100.00%15.15%327,166.62%40.74%40.74%7.89%-100.16%2.63%-310.53%-82.93%98.30%66.67%166.25%128.57%84.57%-84.62%-69.81%106.25%-62.43%460.00%350.00%133.33%82.98%-23.21%-19.44%-1.30%-167,159.79%218.60%-806.90%-323.68%-455.47%19.71%173.66%270.59%164.58%82.32%1.32%-5.17%-12.77%-2.34%51.96%12.73%-77.84%33.22%-32.04%-20.65%200.00%12.85%34.49%60.57%25.74%25.88%6.58%-6.34%-3.36%34.20%20.60%5.42%-8.12%-73.27%-164.49%
EPS (Weighted Average and Diluted) Growth (3y) -5.35%-25.99%-40.36%55.09%34.02%25.21%-25.05%-25.99%-35.92%-25.05%-6.98%83.79%12.82%42.60%122.40%65.06%-12.87%3.05%68.10%-673.30%139.28%-202.30%-92.66%-1,065.06%43.07%61.27%55.59%1,717.32%90.87%74.09%53.52%72.46%28.69%46.34%56.37%28.56%33.36%1.52%-5.34%-16.60%13.66%11.57%12.83%23.65%4.79%10.74%85.30%9.95%17.83%31.94%36.75%7.48%3.78%-27.42%
EPS (Weighted Average and Diluted) Growth (5y) -26.30%-89.77%0.00%53.10%15.71%21.67%15.17%-14.87%2.50%8.83%13.14%-3.92%28.57%-38.66%-92.28%-230.82%20.33%41.63%78.51%340.62%97.30%80.43%52.81%289.18%39.14%45.22%32.12%310.24%55.34%40.36%26.48%32.48%26.23%24.88%34.02%27.47%12.12%7.74%4.23%11.57%11.06%15.49%11.20%13.29%0.43%-13.40%-47.36%
EPS (Weighted Average and Diluted) (QoQ) 3,104,119.95%-100.00%-139.23%308.55%0.00%40.74%111,330.12%-99.91%0.00%7.89%-268.32%156.51%-305.13%108.75%-116.75%5,644.35%-18.46%-69.81%-101.13%5,629.41%60.00%106.25%-100.89%19,163.83%28.57%6.94%-100.06%86,100.00%34.88%31.03%-210.04%263.82%-399.27%58.54%-173.26%135.30%84.15%-3.97%3.45%-0.33%2.34%-10.13%-4.84%11.59%59.25%-33.33%-81.29%570.69%-18.77%-22.15%-29.27%152.30%-3.19%-7.06%-3.08%-21.31%-12.35%40.11%0.00%9.28%-21.24%22.47%-12.84%-68.21%-290.07%
FCF Margin Growth (1y) -1107.00-118.00-775.001,658.00827.00-159.00510.00-736.00-348.00992.00-157.00-148.00-214.00-2091.001,095.00-107.00877.00991.001,149.00365.00735.00130.00-1683.00-141.00-1454.0040.0073.00-470.001,199.00-352.00-174.00-327.00-574.00-22.00-1613.0035.00-249.00-71.001,643.00298.00-322.001,533.00-899.002,441.00578.00-572.00969.00-1685.00-409.00140.00524.00647.00-298.00-61.00-896.00-797.00-269.00533.00-38.00-52.00-952.00-37.00
FCF Margin Growth (3y) -628.00716.00-422.00775.00266.00-1257.001,448.00-990.00315.00-107.002,087.00111.001,398.00-969.00560.00117.00158.001,161.00-461.00-247.00480.00-182.00-1784.00-938.00-829.00-335.00-1714.00-762.00376.00-446.00-144.006.00-1145.001,440.00-869.002,773.007.00890.001,713.001,054.00-152.001,101.00594.00817.00-730.001,432.00-3219.00-658.00-955.00194.00-1001.00-287.00-1147.00-1282.00
FCF Margin Growth (5y) 36.00-384.001,822.001,033.001,878.00-136.00914.00-766.00-404.0063.00476.00-501.001,143.00-1282.00460.00-680.00783.00787.00-2248.00-539.00-343.00-275.00-1754.00-606.00-1400.001,127.00-970.001,977.00632.00515.00-74.00762.00-976.001,008.00624.00245.00732.002,176.00-480.00-402.006.00264.00-245.00-117.00-1579.00210.00-2723.00
FCF Margin (QoQ) -493.0075.00-885.00197.00496.00-582.001,548.00-634.00-491.0087.00302.00-246.00850.00-1063.00311.00-312.00-1027.002,123.00-890.00671.00-913.002,281.00-1674.001,042.00-1518.00467.00-132.00-272.00-24.00500.00-675.001,398.00-1575.00679.00-828.001,151.00-1024.00-912.00820.00867.00-845.00802.00-526.00247.001,009.00-1630.002,815.00-1616.00-140.00-89.00161.00-340.00408.00295.00-537.00532.00-1837.00945.00-437.001,059.00-1034.00375.00-452.00159.00-119.00
Free Cash Flow Growth (1y) -126.20%-23.73%-170.08%445.38%441.66%-48.06%181.92%-58.92%-46.42%1,015.23%-65.12%4.66%-75.89%-194.14%2,109.40%-23.18%2,060.78%103.00%194.21%292.94%173.94%1,032.24%-60.99%7.08%-82.42%56.60%40.81%-96.28%645.16%-197.59%-17.20%-2,300.00%-43.72%-11.11%-298.08%16.23%-37.69%-18.89%145.05%106.98%-49.79%651.40%-176.29%14,222.22%352.46%-18.64%345.20%-55.31%-38.41%41.87%108.29%160.00%-33.04%2.10%-78.85%-153.95%-9.21%65.69%-10.16%-39.84%-119.45%-26.38%
Free Cash Flow Growth (3y) -21.72%64.09%-41.49%51.61%34.65%-95.34%102.58%-30.88%40.80%-31.94%183.04%46.74%142.56%-31.60%193.79%47.86%118.32%36.30%17.35%-46.09%53.10%-168.26%-23.10%-42.23%-9.66%-54.64%-62.73%-39.01%37.73%-48.72%-9.60%8.74%-43.95%110.17%-38.92%118.07%12.28%94.28%41.66%86.29%11.85%102.99%57.36%93.51%-8.23%93.23%-36.29%-30.29%-35.95%24.52%-34.03%-20.94%-35.81%-29.67%
Free Cash Flow Growth (5y) 20.10%-34.04%67.08%45.33%94.90%13.14%56.03%6.80%6.10%41.08%65.60%-33.92%79.61%-20.01%96.86%-35.97%112.80%10.41%-35.99%-37.34%4.70%-90.15%-16.50%-44.80%-25.43%61.93%-22.81%46.97%42.79%42.05%6.69%141.58%-13.27%59.76%28.30%17.78%47.86%30.55%-39.64%-5.10%-18.12%29.29%-94.88%6.61%-20.90%1.63%-17.40%
Free Cash Flow (QoQ) -51.50%17.15%-189.21%48.31%241.19%-207.64%539.65%-48.86%-78.53%69.76%120.44%-33.29%346.75%-94.69%561.39%-84.63%-1,844.59%224.62%-77.00%332.19%-97.58%12,111.86%-69.29%201.30%-89.98%320.75%-15.70%-50.53%-10.75%278.31%-97.77%9,800.00%-111.69%420.99%-159.23%353.25%-123.08%-472.22%74.95%288.37%-144.03%316.82%-96.12%1,255.56%383.61%-130.00%828.25%-57.18%-13.04%-9.58%32.72%-40.97%100.29%32.75%-48.42%102.41%-174.21%127.30%-231.55%440.65%-128.04%171.49%-304.76%52.62%-82.21%
Gross Margin Growth (1y) 59.00257.00509.00756.00353.00267.00-10.00159.00-75.00-773.00-419.00-264.00136.00845.00372.00-206.00-222.00-304.00-245.001.007.0057.0092.00-11.00-688.00-622.00-612.00-178.00114.00-561.0085.00-111.00210.00870.0084.0032,820.0087.0012.00117.00-32525.00421.00818.00516.00-126.00-224.00-766.00-431.00-167.00-53.0025.0080.0015.0080.00-34.00-41.00-18.00188.00-337.00-31.00-132.00-393.00-336.00
Gross Margin Growth (3y) 336.00-249.0079.00652.00413.00339.00-58.00-310.00-162.00-232.00-293.00-469.00-79.00599.00218.00-215.00-903.00-868.00-765.00-187.00-566.00-1126.00-435.00-300.00-363.00-313.00-443.0032,530.00411.00321.00286.00184.00718.001,701.00717.00169.00283.0064.00203.00-32817.00143.0077.00165.00-263.00-661.00-385.00182.00-79.0088.00234.0012.00-57.00-69.00-239.00
Gross Margin Growth (5y) 250.00293.00206.00447.00198.0092.00-212.00-320.00-842.00-797.00-813.00-657.00-653.00-584.00-308.00-505.00-578.00-559.00-596.0032,521.00-269.00-243.00-234.00-5.00144.00518.00191.00-120.00608.00374.00372.00-109.00440.00959.00366.00245.00170.00248.00-32469.00117.00140.00319.00-281.00-335.00-810.00-590.00-491.00
Gross Margin (QoQ) -89.009.00-86.00225.00110.00261.00160.00-178.0024.00-17.00330.00-413.00-674.00337.00486.00-13.0036.00-136.00-92.00-29.00-46.00-78.00155.00-23.004.00-43.0052.00-701.0070.00-33.00486.00-408.00-605.00613.00289.00-87.0055.00-173.0033,025.00-32820.00-20.00-68.00383.00126.00378.00-370.00-259.0027.00-164.00-35.005.00140.00-86.0020.00-20.00-95.00309.00-234.003.00111.00-216.0071.00-98.00-150.00-159.00
Gross Profit Growth (1y) 16.88%28.41%56.14%79.12%43.25%36.32%12.61%7.49%17.67%-25.80%1.19%28.82%24.68%92.57%38.02%-3.54%14.91%21.41%27.20%64.36%53.92%57.78%53.94%37.32%-18.88%-21.81%-20.84%4.86%25.81%-45.49%19.75%1.16%12.64%164.96%0.35%2,187.25%-5.53%-13.37%-0.88%-95.43%43.37%74.96%64.53%13.44%25.81%-3.82%7.37%26.60%15.17%20.49%18.97%5.88%9.05%5.34%18.70%17.30%36.63%-6.15%9.95%5.69%-15.56%-17.18%
Gross Profit Growth (3y) 25.36%9.11%21.17%35.36%28.09%24.89%16.29%10.13%19.02%20.16%21.11%26.87%30.16%54.51%39.29%29.61%12.79%14.41%15.73%33.27%16.25%-12.39%13.42%13.36%4.75%4.13%-1.65%189.50%10.21%7.75%6.00%1.85%15.12%58.95%17.84%5.82%19.44%13.38%20.53%-59.67%27.60%26.57%28.09%15.34%8.11%10.40%24.45%13.12%15.51%19.64%12.63%11.39%10.57%6.72%
Gross Profit Growth (5y) 23.06%24.88%25.58%31.50%30.03%30.13%25.23%24.70%16.05%16.44%16.70%24.08%17.61%9.47%20.70%18.22%15.25%16.69%13.25%122.69%10.82%9.07%7.74%8.76%9.26%11.35%9.18%4.68%19.28%16.05%16.04%8.70%17.19%36.01%15.89%15.75%13.88%17.02%-36.92%21.16%21.00%24.78%15.46%14.90%9.39%9.20%8.42%
Gross Profit (QoQ) 1.01%-0.52%-1.53%18.11%10.98%20.96%12.97%-5.54%5.61%-0.08%7.84%3.40%-33.40%36.27%37.28%0.09%2.86%-2.33%-4.06%19.23%8.68%2.32%23.97%11.65%11.40%-0.17%10.59%-34.04%7.37%1.07%46.50%-20.87%-53.48%122.05%23.76%-11.89%9.43%-15.90%2,720.67%-96.36%0.34%-3.77%29.95%14.27%22.45%-9.51%-10.40%26.72%-6.39%1.02%5.65%15.28%-2.07%-0.25%0.86%-3.65%28.34%-4.83%-0.33%12.24%-11.84%11.50%-4.20%-10.33%-13.54%
Interest Coverage Ratio Growth (1y) 189.77%185.45%241.50%4,052.54%42.69%65.07%17.69%-143.17%-10.49%-252.20%-92.84%397.90%-33.05%130.67%235.65%-101.31%-66.28%-41.79%49.77%4,127.52%211.37%233.71%173.07%-44.91%-34.88%-45.69%-39.75%-106.63%-11.41%-353.09%-155.77%-3,296.46%113.30%200.54%548.24%239.03%80.96%12.71%2.96%6.76%7.18%46.67%-8.37%-74.93%-14.42%-48.49%-31.18%109.89%18.98%46.93%62.41%22.31%22.71%11.13%-2.91%-5.53%21.11%-4.50%-36.18%-49.87%-82.64%-127.87%
Interest Coverage Ratio Growth (3y) 46.54%-29.00%28.45%275.22%-5.08%-8.32%-34.35%-26.34%-41.32%-35.23%-28.86%52.86%-11.08%37.43%139.44%-33.76%-11.90%1.80%35.06%-13.74%21.56%-87.45%-42.89%-47.99%7.16%11.39%14.63%46.30%50.66%42.08%37.05%274.25%60.53%54.14%83.99%33.37%18.40%-5.22%-13.41%-17.49%2.96%3.54%0.80%7.59%-2.43%7.50%56.84%12.21%19.43%29.78%20.63%-8.82%-16.55%-38.40%
Interest Coverage Ratio Growth (5y) 17.70%18.97%21.05%95.85%-2.13%8.40%2.96%-17.87%-16.34%-13.21%-9.95%43.53%-16.51%3.92%-45.91%-21.56%5.26%21.84%43.85%134.88%47.30%39.05%33.46%12.99%19.00%17.97%7.28%-3.47%25.69%16.72%10.17%95.46%33.32%26.64%46.41%19.29%8.95%3.22%0.65%5.32%5.17%6.63%-1.58%-5.05%-15.15%-23.55%-24.80%
Interest Coverage Ratio (QoQ) 10.85%23.90%94.68%2,585.41%-15.14%26.03%48.69%-10.27%-1.83%-10.14%-154.54%286.05%-266.94%104.23%2,168.67%-58.18%-23.53%-53.73%-108.85%1,176.40%31.99%19.05%138.12%-16.78%41.46%-2.59%-51.96%-1.63%17.98%8.06%-105.29%1,414.10%-437.04%76.19%-222.04%182.53%58.87%6.16%-0.11%7.42%-1.06%-3.02%3.58%7.83%35.40%-39.41%-71.66%268.13%-18.51%-19.05%-13.57%108.68%0.64%-10.52%0.97%-18.96%-11.98%34.81%-1.76%3.89%-30.60%-9.90%-22.83%-64.02%-211.43%
Net Cash Flow Growth (1y) -273.20%79.48%-209.16%46.92%125.32%-120.17%181.90%-78.48%202.25%4,672.37%-141.06%1,167.40%1,464.03%-303.87%1,080.76%-1.34%-60.54%86.88%401.59%-175.37%124.45%357.06%-73.74%376.38%-152.27%31.25%231.33%-116.36%320.23%-217.46%91.95%-2,622.22%40.16%-46.40%-161.95%102.45%-30.34%-198.77%168.87%-1,355.56%-122.85%197.12%-124.57%523.45%422.35%-81.02%-141.00%-92.58%31.39%-171.51%12.45%52.50%381.25%414.22%-161.20%-142.78%-30.47%80.62%163.69%-135.71%-158.13%117.39%
Net Cash Flow Growth (3y) 9.85%154.84%-33.27%58.85%140.85%-175.01%74.33%39.10%165.21%-130.42%172.35%-125.22%140.16%-11.73%146.17%27.14%-35.05%34.68%63.42%-32.78%37.22%-58.25%18.64%-130.91%17.28%-62.07%-81.10%-52.22%60.70%-92.54%-6.44%-103.04%-30.51%84.18%-28.16%48.91%-19.94%36.63%25.84%58.00%-1.09%49.11%-36.05%103.75%-27.46%105.12%-40.00%-47.76%-41.95%57.58%-57.99%-15.92%-41.55%-8.30%
Net Cash Flow Growth (5y) 52.25%-45.08%78.38%-37.86%65.99%44.69%44.70%41.17%-88.63%112.45%77.41%-44.33%73.99%-25.07%142.67%-61.99%7.40%5.31%-48.37%-25.65%20.33%-76.92%-6.56%-30.50%-17.68%45.62%-21.67%42.13%29.08%-1.08%-19.97%35.87%-1.13%10.43%-17.30%0.56%25.45%25.57%-110.73%-23.76%30.81%2.52%9.39%35.20%-18.99%-21.79%-52.15%
Net Cash Flow (QoQ) -29.82%150.06%-36.67%-255.85%172.72%-252.09%185.23%-73.14%-157.92%717.58%-77.60%277.21%776.17%-105.55%791.44%365.49%-214.21%126.68%-30.44%86.17%-137.99%1,119.75%-110.45%654.43%-56.50%4.17%10.00%-204.85%209.25%162.96%-105.43%1,511.11%-158.27%529.73%-177.04%172.65%-160.86%-81.85%103.05%1,966.67%-361.02%141.92%-155.53%62.39%1,209.41%-110.60%1,057.00%-71.37%-34.67%-234.64%129.46%407.04%-135.56%-64.84%-34.43%84.17%-207.39%52.81%54.17%399.35%-129.93%255.07%-269.63%26.17%108.96%
Net Income Growth (1y) -13.27%-27.37%88.85%449.35%64.19%64.85%17.17%-281.74%4.03%-124.36%-81.38%98.28%-103.36%306.52%-99.55%84.57%44.65%-99.20%225.00%-65.88%103.57%-82.86%-92.31%80.14%199,900.00%274,900.00%1,049,900.00%-167,757.14%220.83%-796.97%-330.95%-457.45%38.96%187.83%303.09%176.72%85.05%-2.97%-11.17%-16.42%-10.10%40.82%5.71%-79.76%28.09%-32.97%-22.70%202.94%13.16%34.05%60.84%24.42%24.60%6.52%-6.23%-2.59%33.06%16.20%-1.00%-15.28%-75.77%-163.75%
Net Income Growth (3y) 14.00%-31.84%-25.59%52.20%-27.18%-6.04%-90.04%-26.09%-26.40%-84.11%-86.00%83.61%-91.28%26.05%-89.57%62.96%246.33%55.51%1,279.46%-720.78%513.73%-1,386.96%-1,131.43%-1,129.40%1,973.64%2,462.85%3,565.52%1,829.24%102.06%81.10%60.91%77.31%32.22%47.36%57.50%28.66%28.68%-2.89%-10.13%-19.98%9.22%8.16%9.54%21.72%3.84%9.82%85.21%9.70%17.62%31.61%34.57%4.92%0.93%-29.97%
Net Income Growth (5y) -15.18%-65.62%-63.97%51.11%-74.25%-74.24%-81.00%-14.89%6.66%13.60%17.25%-7.97%33.60%-122.17%-96.75%-243.11%181.98%87.25%557.76%372.96%258.39%389.14%407.47%312.44%582.73%645.32%757.08%314.01%56.87%41.17%27.77%33.19%27.36%25.22%34.31%24.57%8.87%4.46%1.45%8.74%8.96%13.25%8.36%10.86%-1.57%-15.65%-46.32%
Net Income (QoQ) 19.28%-41.20%-158.92%309.87%-0.10%52.88%9.00%-1.36%0.30%8.66%-269.07%156.46%-123.49%183.05%-115.61%-10.16%1,545.63%-99.82%-631.25%-295.29%120.83%-25.71%-371.15%108.51%0.00%-66.67%-800.00%85,814.29%37.50%27.27%-211.90%263.83%-398.70%57.83%-170.10%140.84%88.79%-2.48%2.03%-1.49%-1.01%-10.71%-4.00%5.95%55.06%-32.97%-81.62%570.59%-18.86%-22.70%-27.97%150.49%-3.88%-7.26%-3.74%-20.71%-11.84%39.35%0.00%8.31%-23.01%18.73%-14.43%-69.02%-302.53%
Net Income towards Common Stockholders Growth (1y) -13.27%-27.37%88.85%449.35%64.19%64.85%17.17%-281.74%4.03%-124.36%-81.38%98.28%-103.36%306.52%-99.55%84.57%44.65%-99.20%225.00%-65.88%103.57%-82.86%-92.31%80.14%199,900.00%274,900.00%1,049,900.00%-167,757.14%220.83%-796.97%-330.95%-457.45%38.96%187.83%303.09%176.72%85.05%-2.97%-11.17%-16.42%-10.10%40.82%5.71%-79.76%28.09%-32.97%-22.70%202.94%13.16%34.05%60.84%24.42%24.60%6.52%-6.23%-2.59%33.06%16.20%-1.00%-15.28%-75.77%-163.75%
Net Income towards Common Stockholders Growth (3y) 14.00%-31.84%-25.59%52.20%-27.18%-6.04%-90.04%-26.09%-26.40%-84.11%-86.00%83.61%-91.28%26.05%-89.57%62.96%246.33%55.51%1,279.46%-720.78%513.73%-1,386.96%-1,131.43%-1,129.40%1,973.64%2,462.85%3,565.52%1,829.24%102.06%81.10%60.91%77.31%32.22%47.36%57.50%28.66%28.68%-2.89%-10.13%-19.98%9.22%8.16%9.54%21.72%3.84%9.82%85.21%9.70%17.62%31.61%34.57%4.92%0.93%-29.97%
Net Income towards Common Stockholders Growth (5y) -15.18%-65.62%-63.97%51.11%-74.25%-74.24%-81.00%-14.89%6.66%13.60%17.25%-7.97%33.60%-122.17%-96.75%-243.11%181.98%87.25%557.76%372.96%258.39%389.14%407.47%312.44%582.73%645.32%757.08%314.01%56.87%41.17%27.77%33.19%27.36%25.22%34.31%24.57%8.87%4.46%1.45%8.74%8.96%13.25%8.36%10.86%-1.57%-15.65%-46.32%
Net Income towards Common Stockholders (QoQ) 19.28%-41.20%-158.92%309.87%-0.10%52.88%9.00%-1.36%0.30%8.66%-269.07%156.46%-123.49%183.05%-115.61%-10.16%1,545.63%-99.82%-631.25%-295.29%120.83%-25.71%-371.15%108.51%0.00%-66.67%-800.00%85,814.29%37.50%27.27%-211.90%263.83%-398.70%57.83%-170.10%140.84%88.79%-2.48%2.03%-1.49%-1.01%-10.71%-4.00%5.95%55.06%-32.97%-81.62%570.59%-18.86%-22.70%-27.97%150.49%-3.88%-7.26%-3.74%-20.71%-11.84%39.35%0.00%8.31%-23.01%18.73%-14.43%-69.02%-302.53%
Net Margin Growth (1y) -32.00-51.0062.00215.0046.0044.005.00-461.00-24.00-178.00-138.00294.00-136.0083.00-23.003.002.00-54.000.000.002.000.000.000.0055.0076.0092.00-104.00102.00-536.00-285.00-426.0073.00874.00612.00960.00250.0054.00-7.00-38.00-89.00130.00-44.00-328.00-42.00-326.00-165.0074.00-18.0036.0087.0062.0063.00-4.00-91.00-66.0029.000.00-36.00-82.00-246.00-380.00
Net Margin Growth (3y) -10.00-186.00-71.0049.00-113.00-51.00-156.00-164.00-157.00-149.00-161.00297.00-132.0029.00-23.003.0059.0021.0092.00-103.00159.00-460.00-193.00-529.00230.00414.00419.00431.00425.00392.00320.00497.00234.001,058.00561.00594.00119.00-142.00-216.00-292.00-149.00-160.00-122.003.00-227.00-82.00174.00-46.0033.00112.00100.00-65.00-85.00-221.00
Net Margin Growth (5y) -143.00-157.00-93.0052.00-110.00-106.00-156.00-163.00-100.00-74.00-69.00194.0025.00-431.00-216.00-526.00234.00359.00419.00431.00482.00467.00412.00394.00391.00598.00368.0065.00294.00196.00111.00243.00175.00768.00483.00164.00-43.00-133.00-192.00-178.00-163.00-97.00-154.00-124.00-375.00-300.00-206.00
Net Margin (QoQ) 15.00-64.00-146.00162.00-4.0050.007.00-8.00-6.0012.00-459.00429.00-160.0052.00-26.000.0058.00-55.00-1.00-1.002.000.00-1.001.000.000.000.0055.0020.0017.00-196.00261.00-617.00267.00-337.00760.00183.006.0012.0050.00-13.00-55.00-19.00-2.00206.00-229.00-304.00285.00-78.00-69.00-64.00193.00-24.00-18.00-23.00-84.00-48.0064.002.0011.00-76.0028.00-44.00-154.00-209.00
Operating Income Growth (1y) -11.76%8.67%98.51%676.02%53.15%48.31%12.06%-148.17%6.77%-257.37%-92.95%436.17%103.09%193.96%952.62%-104.15%-64.25%-30.18%59.59%4,420.71%237.91%257.73%184.07%-21.65%8.54%-9.48%4.42%-107.89%-7.87%-373.33%-168.64%-4,383.33%170.73%219.16%464.20%201.12%26.13%-22.51%-12.88%-11.03%-2.14%60.00%12.45%-62.40%22.26%-35.61%-23.53%109.89%11.04%32.23%51.58%22.31%22.71%7.16%-6.37%-2.03%30.08%20.25%1.64%-14.06%-70.66%-142.63%
Operating Income Growth (3y) 13.00%-65.54%-46.06%124.58%49.19%29.92%-5.94%-27.39%-8.13%1.07%5.82%100.20%34.88%63.20%262.72%11.97%9.45%31.24%67.91%-38.78%50.06%-121.39%-59.22%-68.37%39.37%43.39%37.69%52.96%46.53%36.15%29.62%248.52%49.50%51.50%77.24%32.73%14.70%-7.24%-9.18%-11.12%9.93%10.85%9.24%18.42%1.47%7.50%51.43%8.34%16.71%28.32%25.77%5.19%1.10%-25.77%
Operating Income Growth (5y) 0.94%10.72%21.39%79.65%32.03%40.51%30.42%17.85%23.24%27.30%28.59%17.92%19.66%-42.16%-105.00%-47.45%26.75%49.08%63.92%161.87%63.09%52.22%45.23%20.06%27.29%29.59%20.66%3.67%30.36%21.06%13.37%102.24%35.31%26.64%43.74%15.43%5.31%4.01%3.04%8.76%10.37%12.69%9.44%9.58%-2.53%-13.87%-30.47%
Operating Income (QoQ) -15.86%-22.57%-138.47%452.14%3.62%41.43%11.61%-6.38%0.35%6.86%-147.97%307.54%-247.91%104.79%2,186.02%25.38%-31.57%-46.33%-109.01%1,180.94%33.63%22.67%143.85%-15.46%41.46%-2.59%-32.74%17.11%17.98%12.38%-105.08%1,466.67%-450.00%71.78%-232.10%182.53%54.05%-13.74%-7.80%2.94%-5.36%-3.02%-5.84%13.22%54.74%-31.84%-68.51%268.13%-18.51%-19.05%-13.57%94.76%-2.96%-7.20%-2.64%-18.96%-11.98%34.81%1.88%7.60%-18.63%13.95%-13.86%-63.27%-218.25%
Operating Margin Growth (1y) -58.002.00124.00370.0068.0057.00-3.00-459.00-36.00-603.00-270.00493.00183.00623.00132.00-356.00-309.00-149.0012.00359.00141.00189.00153.00-150.00-54.00-88.00-53.00-210.00-38.00-815.00-421.00-530.00311.001,275.00789.001,127.00202.00-68.00-22.00-17.00-77.00286.00-30.00-392.00-89.00-517.00-262.0084.00-35.0047.00109.0080.0084.00-3.00-129.00-93.0032.0013.00-41.00-113.00-332.00-504.00
Operating Margin Growth (3y) -26.00-544.00-149.00403.00215.0077.00-140.00-323.00-162.00-129.00-125.00496.0015.00663.00298.00-147.00-222.00-48.00112.000.0050.00-714.00-321.00-890.00219.00371.00315.00387.00475.00391.00346.00579.00435.001,492.00737.00717.0036.00-299.00-314.00-325.00-201.00-184.00-183.00-44.00-386.00-156.00175.00-85.0038.00138.00104.00-90.00-122.00-303.00
Operating Margin Growth (5y) -152.00-70.00-5.00406.0047.00117.0025.00-113.00-75.00-28.00-26.00136.00-76.00-240.00-176.00-887.0051.00411.00480.00596.00563.00492.00446.00220.00344.00589.00263.00-23.00309.00161.0054.00271.00312.001,022.00584.0081.00-168.00-208.00-234.00-251.00-193.00-154.00-204.00-214.00-592.00-456.00-316.00
Operating Margin (QoQ) -59.00-45.00-225.00272.001.0076.0021.00-30.00-10.0016.00-435.00393.00-577.00350.00328.0084.00-138.00-141.00-161.00130.0023.0020.00186.00-88.0070.00-16.00-117.009.0036.0019.00-273.00180.00-741.00413.00-383.001,021.00223.00-72.00-45.0097.00-48.00-26.00-39.0036.00316.00-343.00-402.00340.00-112.00-88.00-56.00221.00-31.00-26.00-26.00-112.00-71.0080.0010.0012.00-90.0027.00-62.00-207.00-262.00
Profit After Tax Growth (1y) -13.27%-27.37%88.85%149.92%64.19%64.85%17.17%-286.98%4.03%-313.91%-82.25%179.47%68.73%165.86%125.00%-134.84%-84.16%-68.21%113.00%472.56%479.23%399.30%185.32%-11.76%-14.29%-15.38%-8.70%-256.67%220.83%-796.97%-330.95%-457.45%38.96%187.83%303.09%176.72%85.05%-2.97%-11.17%-16.42%-10.10%40.82%5.71%-79.76%28.09%-32.97%-22.70%202.94%13.16%34.05%60.84%24.42%24.60%6.52%-6.23%-2.59%33.06%16.20%-1.00%-15.28%-75.77%-163.75%
Profit After Tax Growth (3y) 14.00%-65.84%-26.76%39.96%42.31%32.43%-22.36%-36.04%-34.73%-23.49%-5.24%44.73%15.68%44.95%139.13%4.63%-7.70%10.33%77.04%-72.69%151.61%-215.64%-100.14%-113.31%56.34%73.02%62.39%88.52%102.06%81.10%60.91%77.31%32.22%47.36%57.50%28.66%28.68%-2.89%-10.13%-19.98%9.22%8.16%9.54%21.72%3.84%9.82%85.21%9.70%17.62%31.61%34.57%4.92%0.93%-29.97%
Profit After Tax Growth (5y) -16.92%-11.72%13.49%24.26%21.47%29.81%23.25%11.22%6.66%13.60%17.25%-7.35%33.60%-43.88%-98.52%-64.38%28.52%52.40%91.90%88.86%110.12%90.51%61.11%37.65%44.76%47.90%32.09%2.53%56.87%41.17%27.77%33.19%27.36%25.22%34.31%24.57%8.87%4.46%1.45%8.74%8.96%13.25%8.36%10.86%-1.57%-15.65%-46.32%
Profit After Tax (QoQ) 19.28%-41.20%-512.30%129.99%-0.10%52.88%9.00%-1.36%0.30%8.66%-273.93%154.88%-306.24%109.02%678.66%16.52%-19.50%-69.20%-220.57%152.97%61.58%106.40%110.89%-17.65%39.29%17.95%-34.78%-20.00%37.50%27.27%-211.90%263.83%-398.70%57.83%-170.10%140.84%88.79%-2.48%2.03%-1.49%-1.01%-10.71%-4.00%5.95%55.06%-32.97%-81.62%570.59%-18.86%-22.70%-27.97%150.49%-3.88%-7.26%-3.74%-20.71%-11.84%39.35%0.00%8.31%-23.01%18.73%-14.43%-69.02%-302.53%
Property, Plant & Equipment (Net) Growth (1y) 11.07%12.99%20.44%28.61%38.36%41.02%39.02%89.91%84.27%75.23%65.26%15.98%19.73%20.73%26.69%31.90%30.55%27.41%22.92%16.75%11.07%14.36%14.10%15.25%21.55%23.33%20.04%15.52%6.68%0.22%-11.78%-24.67%-28.86%-38.53%-33.50%-29.53%18.24%35.14%43.56%59.75%2.39%6.97%4.22%1.56%-1.82%-4.01%-2.53%1.28%3.97%4.70%7.01%-34.60%-30.28%-28.93%-29.61%4.25%7.66%7.02%5.52%6.67%-2.71%0.00%5.56%4.51%
Property, Plant & Equipment (Net) Growth (3y) 41.48%40.81%40.39%41.49%45.06%43.96%42.78%42.69%42.28%39.17%37.04%21.33%20.19%20.72%21.12%21.07%20.79%21.58%18.96%15.84%12.93%12.23%6.51%0.10%-2.65%-8.75%-11.03%-15.04%-3.55%-5.92%-5.56%-5.35%-4.86%-3.86%-0.17%4.56%5.93%11.54%13.40%18.00%1.48%2.44%2.82%-12.38%-10.72%-10.61%-9.79%-11.61%-7.93%-7.31%-7.37%-10.07%-9.95%-8.72%-7.79%5.14%
Property, Plant & Equipment (Net) Growth (5y) 34.65%33.84%33.93%34.26%34.65%34.16%32.49%31.34%31.21%30.62%28.66%18.91%17.62%16.81%13.48%9.08%5.99%2.06%-0.25%-3.77%3.91%3.27%2.90%2.46%2.23%1.90%1.05%-0.10%-2.04%-3.09%-3.07%-2.70%-2.54%-2.24%0.74%-5.41%-2.93%0.64%1.90%2.30%-4.74%-3.95%-4.19%-5.64%-5.71%-5.23%-3.94%-5.10%
Property, Plant & Equipment (Net) (QoQ) 5.48%3.09%2.53%-0.37%7.30%9.89%9.49%7.18%9.35%8.33%49.57%4.00%3.99%2.17%4.96%7.36%4.86%7.21%9.28%6.26%2.34%3.44%3.79%1.09%5.37%3.20%4.84%6.62%6.92%0.45%0.89%-1.54%0.45%-11.58%-13.85%-7.02%-13.21%-4.35%-8.71%56.02%-0.80%1.61%1.58%0.00%3.64%-1.00%-1.01%-3.32%1.32%0.52%2.86%-0.76%2.04%2.74%-37.14%5.79%4.01%1.75%-6.90%9.26%3.39%0.33%-5.88%-0.35%6.27%5.90%-6.81%
Return on Assets Growth (1y) -5.000.00-1.000.001.00-1.000.000.000.000.000.000.000.000.001.001.001.00-3.00-5.00-7.00-7.001.006.0015.0016.0012.009.002.00-1.000.00-1.00-3.00-3.00-4.00-5.00-2.00-2.000.001.000.001.000.000.001.001.001.001.000.000.000.00-2.00-4.00
Return on Assets Growth (3y) -4.00-5.00-4.00-1.00-1.000.001.000.000.001.000.001.00-2.00-3.00-6.00-5.00-1.003.0010.0010.0010.0010.009.0013.0014.0014.0013.007.003.00-4.00-5.00-5.00-5.00-5.00-4.00-4.00-4.000.000.001.002.002.002.001.00-1.00-3.00
Return on Assets Growth (5y) -5.00-5.00-3.00-1.000.00-2.00-3.00-7.00-5.00-1.003.009.0011.0011.0012.0011.0010.0011.0010.007.005.004.005.004.008.0010.0012.0012.007.003.00-2.00-4.00-4.00-4.00-3.00-3.00-4.00-5.00-5.00
Return on Assets (QoQ) 0.00-3.000.00-1.00-1.002.00-1.001.000.000.000.000.000.000.000.000.000.000.001.00-1.001.00-3.00-1.00-2.000.005.003.006.002.000.000.00-1.00-1.000.000.00-3.000.00-1.00-1.000.000.000.001.00-1.000.000.000.001.000.000.000.000.000.000.00-1.00-3.00
Return on Capital Employed Growth (1y) -16.00-4.00-3.0014.005.001.00-5.00-6.001.0015.0015.0016.007.00-5.00-9.00-7.00-6.00-7.00-14.00-25.00-28.00-24.0011.0029.0051.0054.0023.0013.00-4.00-8.002.00-3.00-1.00-5.00-10.00-9.00-7.00-6.000.004.009.005.004.00-6.00-6.00-5.00-2.00-1.00-1.00-7.00-12.00
Return on Capital Employed Growth (3y) -7.00-8.002.0013.0024.0012.0010.001.003.002.003.00-8.00-16.00-27.00-36.00-13.00-2.0018.0023.0019.0017.0020.0022.0036.0039.0046.0041.0015.001.00-11.00-19.00-8.00-9.00-2.00-5.00-1.00-5.00-3.00-1.004.000.002.00-2.00-8.00
Return on Capital Employed Growth (5y) -9.00-8.001.003.001.00-8.00-21.00-20.00-3.007.0025.0033.0025.0027.0021.0010.0012.008.0013.0010.0011.005.0012.0011.0026.0034.0044.0020.009.00-10.00-16.00-9.00-9.00-8.00-9.00-12.00-13.00-19.00
Return on Capital Employed (QoQ) -2.00-5.000.006.002.004.002.00-3.00-2.00-1.001.004.0011.00-1.001.00-5.000.00-5.003.00-4.00-1.00-13.00-7.00-7.003.0022.0012.0015.005.00-9.002.00-2.001.001.00-4.000.00-3.00-4.00-2.003.00-2.002.001.00-2.001.00-4.000.00-3.003.00-1.000.00-2.00-4.00-6.00
Return on Equity Growth (1y) -11.00-1.00-3.001.003.00-1.001.00-1.00-1.00-1.00-1.000.000.002.004.006.005.00-13.00-26.00-40.00-40.007.0035.0081.0079.0047.0028.00-5.00-6.00-1.00-5.00-8.00-6.00-16.00-14.00-6.00-9.00-1.004.00-1.000.00-2.00-5.002.00-1.00-2.000.00-2.002.003.00-4.00-14.00
Return on Equity Growth (3y) -9.00-3.00-3.000.002.002.002.005.002.005.00-10.00-20.00-37.00-33.00-3.0015.0044.0041.0037.0036.0034.0053.0059.0068.0067.0031.009.00-18.00-20.00-18.00-15.00-14.00-14.00-19.00-15.00-4.00-9.00-5.000.000.001.00-1.00-8.00-13.00
Return on Equity Growth (5y) -3.000.003.00-10.00-18.00-39.00-33.00-4.0014.0043.0045.0044.0043.0039.0040.0044.0038.0032.0024.0018.0022.0019.0036.0049.0062.0059.0028.008.00-17.00-21.00-22.00-19.00-13.00-13.00-18.00-18.00-20.00
Return on Equity (QoQ) -6.000.00-3.00-2.004.00-2.002.000.000.000.00-1.000.000.000.000.000.002.002.00-3.003.00-16.00-10.00-17.004.0030.0018.0029.002.00-1.00-1.00-4.001.004.00-5.00-7.003.00-6.00-4.001.000.001.002.00-4.001.00-1.00-2.004.00-2.00-2.001.002.001.00-1.00-5.00-9.00
Return on Invested Capital Growth (1y) -12.000.002.008.0010.002.00-1.00-6.00-4.000.003.004.004.001.001.000.00-2.00-4.00-3.00-11.00-17.00-25.00-21.00-4.0026.0057.0059.0051.0026.002.00-2.005.001.00-4.00-4.00-15.00-14.00-5.00-8.00-2.004.007.004.000.00-9.00-10.00-6.00-1.002.003.00-2.00-12.00
Return on Invested Capital Growth (3y) -6.002.003.007.0010.004.002.00-1.00-1.00-2.000.00-7.00-15.00-27.00-23.00-15.007.0029.0035.0035.0035.0035.0036.0051.0054.0055.0053.0041.0014.00-7.00-14.00-12.00-9.00-5.00-13.00-10.00-5.00-10.00-7.00-3.00-2.000.00-3.00-9.00
Return on Invested Capital Growth (5y) -4.000.001.00-4.00-9.00-24.00-22.00-17.008.0031.0039.0040.0038.0032.0034.0040.0034.0027.0029.0025.0023.0026.0025.0035.0044.0052.0043.0017.00-7.00-16.00-18.00-15.00-10.00-12.00-19.00-19.00-19.00
Return on Invested Capital (QoQ) -6.000.00-3.00-3.005.002.004.00-1.00-2.00-2.00-1.001.002.001.001.001.00-1.000.000.00-1.00-3.001.00-8.00-8.00-10.005.008.0023.0021.006.000.00-2.00-4.003.007.00-5.00-8.003.00-4.00-4.000.000.002.002.00-1.00-3.00-3.00-2.00-1.001.001.002.000.00-5.00-8.00
Return on Sales Growth (1y) 0.00-1.001.002.000.000.000.00-5.000.00-2.00-1.003.00-1.001.000.000.000.00-1.000.000.000.000.000.000.001.001.001.00-1.001.00-5.00-3.00-4.001.009.006.0010.003.001.000.000.00-1.001.000.00-3.000.00-3.00-2.001.000.000.001.002.001.001.000.00-1.00-1.00-1.000.000.000.00-1.00-2.00-4.00
Return on Sales Growth (3y) 0.00-2.00-1.000.00-1.00-1.00-2.00-2.00-2.00-1.00-2.003.00-1.000.000.000.001.000.001.00-1.002.00-5.00-2.00-5.002.004.004.004.004.004.003.005.002.0011.006.006.001.00-1.00-2.00-3.00-1.00-2.00-1.00-1.000.00-2.00-1.002.000.000.001.001.00-1.00-1.00-2.00-5.00
Return on Sales Growth (5y) -1.00-2.00-1.001.00-1.00-1.00-2.00-2.00-1.00-1.00-1.002.000.00-4.00-2.00-5.002.004.004.004.005.005.004.004.004.006.004.001.003.002.001.002.002.008.005.008.002.000.00-1.00-2.00-2.00-2.00-1.00-2.00-1.00-4.00-3.00-2.00
Return on Sales (QoQ) 0.00-1.00-1.002.000.000.000.000.000.000.00-5.004.00-2.001.000.000.001.00-1.000.000.000.000.000.000.000.000.000.001.000.000.00-2.003.00-6.003.00-3.008.002.000.000.000.000.00-1.000.000.002.00-2.00-3.003.00-1.00-1.00-1.002.000.000.000.001.000.00-1.000.001.000.000.00-1.000.000.00-2.00-2.00
Revenue Growth (1y) 12.28%7.73%13.38%12.09%15.82%16.79%13.24%-0.37%22.67%26.74%30.88%46.55%15.78%8.56%9.54%8.09%30.11%43.98%47.26%64.24%53.24%52.46%45.35%38.18%36.96%23.66%25.89%17.13%12.92%14.68%10.67%9.15%-5.26%-2.32%-6.64%-5.76%-11.34%-14.13%-9.67%-8.36%10.44%10.14%18.34%22.48%43.37%47.25%40.21%41.53%19.14%18.44%12.60%4.88%3.39%7.83%21.87%18.65%20.96%16.04%12.24%15.66%11.00%8.34%
Revenue Growth (3y) 16.85%16.83%18.89%17.84%18.05%17.13%17.53%16.43%22.72%25.59%28.29%37.54%32.16%33.57%32.85%34.87%39.77%39.50%39.15%38.52%33.33%29.31%26.52%20.89%13.58%11.47%9.16%6.41%-1.75%-1.29%-2.27%-1.95%-2.47%-2.61%-0.07%1.89%11.97%11.67%14.44%16.68%23.56%24.31%23.16%21.45%21.72%19.41%20.01%15.05%13.26%13.67%12.32%12.78%12.37%13.13%
Revenue Growth (5y) 19.17%20.04%22.07%23.78%26.82%28.67%28.29%29.07%31.14%30.15%31.04%33.31%28.98%27.58%26.71%25.69%23.91%24.91%22.73%22.28%14.76%12.64%11.30%8.82%7.48%5.55%6.82%6.22%8.47%9.30%9.14%10.32%9.64%10.01%9.52%11.89%11.27%12.72%14.17%19.25%18.70%19.50%19.69%19.63%19.87%17.98%16.79%
Revenue (QoQ) 7.73%-1.19%5.21%0.26%3.37%3.98%4.00%3.60%4.23%0.82%-8.50%27.57%7.69%4.12%2.45%0.79%0.97%5.06%1.10%21.31%11.73%7.45%12.76%13.19%11.16%2.44%7.20%12.19%0.37%4.29%-0.26%8.16%1.94%0.64%-1.63%-6.12%5.10%-3.81%-0.70%-11.69%1.80%1.19%0.73%6.43%1.52%8.73%4.26%24.58%4.26%3.53%5.24%4.87%3.66%-1.58%2.18%2.65%5.85%9.76%-0.51%4.66%1.54%6.17%2.51%0.44%-0.89%
Share-based Compensation Growth (1y) 48.95%17.19%21.48%28.95%90.26%81.70%57.57%91.29%14.81%19.40%29.59%5.57%-5.25%50.19%50.89%82.63%26.58%-37.12%-33.45%-29.49%7.22%-38.27%23.70%18.95%16.67%200.00%14.29%-71.43%-14.29%222.22%-62.50%300.00%0.00%-75.86%133.33%-12.50%50.00%42.86%42.86%42.86%33.33%60.00%50.00%40.00%100.00%-31.25%-6.67%64.29%41.67%418.18%471.43%-26.47%-47.37%-58.75%44.00%6.67%-9.09%-33.33%-25.00%-90.63%-110.00%11.11%
Share-based Compensation Growth (3y) 48.18%36.49%35.37%37.58%27.44%48.25%45.51%54.50%11.25%4.08%9.17%10.78%8.74%-16.46%7.49%15.27%16.55%5.21%-2.02%-37.89%2.35%81.38%-19.07%10.78%0.00%32.64%0.00%0.00%8.74%3.57%7.72%71.00%25.99%-17.98%71.00%20.51%58.74%16.26%25.99%48.67%55.74%78.63%100.00%27.72%23.31%30.06%24.47%14.47%42.75%28.92%-7.85%-7.40%-62.52%-26.77%
Share-based Compensation Growth (5y) 31.30%19.15%20.02%27.38%22.94%4.81%20.46%25.34%11.49%15.87%12.96%-14.31%5.16%41.31%-11.85%11.85%6.30%-1.96%-3.82%-3.46%9.97%15.52%12.06%11.19%14.87%39.77%16.47%14.87%27.94%4.10%11.84%62.98%41.47%14.47%92.84%33.03%33.78%36.36%30.99%31.95%26.19%24.57%12.47%17.61%-28.45%-17.08%7.39%
Share-based Compensation (QoQ) 41.14%12.25%-22.76%21.71%11.05%16.36%-18.01%79.58%6.05%0.90%-0.46%7.78%10.29%9.52%-18.91%-3.26%74.82%10.03%-1.86%-32.95%-13.15%16.44%3.99%1.95%-50.00%133.33%0.00%0.00%28.57%-11.11%-75.00%200.00%383.33%-89.66%166.67%-25.00%16.67%0.00%0.00%28.57%11.11%0.00%0.00%20.00%33.33%-6.25%-6.67%71.43%-54.17%27.27%64.29%47.83%67.65%40.35%20.00%10.00%-18.18%33.33%-11.11%-6.25%-40.00%50.00%-88.89%-200.00%766.67%
Shareholder's Equity Growth (1y) 32.49%5.01%-2.59%-3.43%3.61%-1.43%17.48%18.26%14.14%17.47%4.64%8.00%13.11%16.07%59.54%57.42%54.16%52.59%12.16%11.40%5.91%8.62%-7.31%-15.49%-18.92%-10.08%9.01%9.24%23.19%18.16%4.70%17.30%19.00%-10.25%14.98%20.21%6.94%31.39%18.74%14.40%25.48%29.11%19.41%20.77%12.70%17.68%27.95%27.56%42.21%36.65%33.75%22.97%6.67%-4.07%-4.96%-12.14%-9.50%
Shareholder's Equity Growth (3y) 12.96%7.49%6.19%7.24%10.18%10.36%25.17%26.21%25.79%27.66%23.25%23.72%22.69%24.37%18.37%14.01%9.80%14.23%4.26%0.94%1.89%4.89%1.89%2.69%5.93%-1.57%9.48%15.49%16.17%11.69%12.65%17.28%16.88%15.04%17.69%18.42%14.78%25.92%21.96%20.79%26.22%27.57%26.90%23.73%19.57%15.54%17.60%11.28%11.14%
Shareholder's Equity Growth (5y) 13.23%16.71%16.46%16.68%16.91%17.37%15.31%13.61%11.31%15.24%13.60%11.82%13.03%15.37%13.61%13.68%14.18%9.59%6.41%7.71%6.13%6.36%7.63%8.29%9.79%10.10%13.22%16.30%17.26%16.19%16.91%19.97%20.68%19.61%22.78%21.11%18.06%21.22%18.19%13.75%14.19%
Shareholder's Equity (QoQ) 2.08%-3.42%2.68%-3.78%1.21%3.62%-2.32%14.68%1.88%0.01%0.54%2.16%5.15%4.74%3.17%40.41%3.75%2.57%2.12%3.21%3.05%-2.48%4.73%-11.93%-6.05%-6.44%16.16%6.76%-5.85%5.51%11.41%-5.40%5.47%7.05%-15.97%21.19%10.27%-4.77%3.24%9.52%6.24%4.45%6.24%1.29%7.46%-2.53%10.93%10.13%7.13%8.66%6.60%7.79%-1.51%-5.74%-4.14%6.80%-8.95%-2.91%
Tax Rate Growth (1y) -16.002,761.00872.00-659.00-78.00-96.00-114.00-10174.0066.00205.005,719.0010,367.00659.001,035.00-5841.00363.00944.00853.0055.001,235.00430.00336.001,866.00-1268.00429.00-264.00129.00-9804.00-2128.00-3200.00-4019.006,870.00-100.00702.00978.00440.00-1638.00-1004.0095.00284.00580.00639.00450.00901.00-440.00-626.00-426.00-907.00-25.00188.00-5.00-18.00-3.00112.00-26.0014.00-63.00220.00-97.00-432.00-1534.00-222.00
Tax Rate Growth (3y) -27.002,870.006,477.00-466.00647.001,144.00-236.00556.001,669.002,093.00-67.0011,965.002,032.002,224.00-3920.00330.001,803.00925.002,050.00-9837.00-1269.00-3128.00-2024.00-4202.00-1799.00-2762.00-2912.00-2494.00-3865.00-3501.00-2946.007,594.00-1158.00337.001,523.001,624.00-1498.00-990.00119.00278.00115.00201.0019.00-482.00-441.00-318.00-807.00-68.00199.0044.00319.00-141.00-421.00-1485.00
Tax Rate Growth (5y) 1,575.004,758.00691.001,132.002,021.002,333.001,685.00523.002,528.002,165.001,928.00893.00334.00-1240.00-7810.00-2604.00-425.00-1573.00-991.00-2527.00-3007.00-3429.00-951.00-3478.00-2856.00-3126.00-2367.00-1310.00-3725.00-3488.00-2922.007,588.00-1622.00-100.001,092.00-1540.00-805.00227.00378.0072.00213.0068.00313.00-605.00-859.00-1916.00-810.00
Tax Rate (QoQ) -2771.001,703.002,030.00-978.006.00-185.00499.00-398.00-12.00-203.00-9561.009,843.00126.005,311.00-4913.00135.00502.00-1565.001,291.00715.00411.00-2363.002,471.00-90.00318.00-832.00-663.001,607.00-375.00-440.00-10596.009,283.00-1447.00-1259.00293.002,313.00-645.00-983.00-245.00236.00-11.00116.00-57.00532.0048.00-74.00394.00-809.00-138.00126.00-87.0074.0075.00-67.0090.0048.00-95.00-70.00130.00-29.00189.00-387.00-205.00-1131.001,501.00
Total Debt Growth (1y) 3.11%70.25%3.18%3.22%3.25%-37.42%3.32%32.99%38.65%55.67%-59.90%180.53%-99.96%139.05%-66.02%46,858.72%-80.87%135.26%143.84%935.08%1,022.50%-11.50%-99.82%-12.04%266.37%-99.78%198,700.00%392.92%31.85%210,000.00%-5.73%-10.32%-31.03%-22.08%-24.76%-38.83%-16.11%-0.92%28.51%43.89%69.48%31.20%17.49%17.48%2.16%2.16%2.16%2.11%0.14%0.14%0.14%0.18%0.18%0.14%0.14%7.02%34.08%63.94%54.75%57.12%28.84%
Total Debt Growth (3y) 13.86%18.40%-18.04%58.95%-91.25%8.43%9.74%10.49%-32.73%-43.19%30.89%26.51%72.50%-10.90%1,523.00%98.89%-83.40%106.77%255.36%278.50%59.88%50.63%57.25%49.36%53.23%1,021.35%39.31%-8.63%1,074.94%-3.04%-7.58%-0.65%0.43%4.34%1.12%13.25%9.92%15.54%19.96%20.14%10.31%6.32%6.32%0.82%0.81%0.81%3.07%10.39%18.02%15.77%18.99%20.06%
Total Debt Growth (5y) 7.07%7.52%-20.15%-24.11%26.27%15.53%26.63%22.31%22.44%-64.06%22.62%49.79%-66.28%54.41%90.05%26.71%616.62%48.22%49.59%44.36%89.78%99.21%25.83%27.00%27.90%36.49%36.14%363.06%35.52%5.73%365.00%1.81%-1.09%0.06%0.71%3.05%1.13%7.82%5.90%9.12%13.10%18.42%17.12%13.25%15.11%12.10%
Total Debt (QoQ) 0.75%0.76%0.77%0.78%66.36%-38.93%0.81%0.82%0.83%0.83%29.75%5.11%-66.58%635.30%191,734.86%4.51%2.91%-77.24%-21.85%1,185.30%6.66%-3.39%-15.25%1.34%-99.78%46,500.00%253.00%-99.94%198,700.00%15.54%-5.57%-3.14%-10.80%9.93%-27.38%9.43%-13.87%-10.64%-0.40%29.24%11.71%0.06%17.32%0.05%0.05%0.05%2.02%0.05%0.05%0.00%0.05%0.05%0.05%0.05%0.05%0.00%0.05%6.92%25.34%22.27%-5.57%8.56%2.78%