Nov Growth Metrics (2009-2025) | NOV

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) -1.33%-0.59%7.05%7.87%9.74%10.40%10.69%13.52%17.16%16.78%23.39%27.65%20.69%20.97%10.57%5.73%0.70%-1.16%-3.59%-8.61%-7.69%-13.55%-22.62%-23.66%-23.83%-25.09%-18.60%-15.55%-12.18%-5.68%-4.42%-4.28%-5.41%-4.97%-2.03%-0.04%-27.38%-29.60%-33.58%-46.56%-27.19%-27.40%-24.49%-9.52%-8.10%-5.91%-3.82%-1.23%1.03%2.03%6.13%6.53%7.69%7.55%11.44%11.08%8.15%8.80%0.59%-0.28%0.58%-0.74%-0.62%
Assets Growth (3y) 8.25%8.63%13.50%16.06%15.77%15.97%14.73%15.29%12.50%11.77%9.57%7.24%3.91%1.11%-6.22%-9.64%-10.87%-13.82%-15.32%-16.17%-14.85%-15.15%-15.56%-14.86%-14.15%-12.43%-8.65%-6.86%-15.50%-14.23%-14.64%-20.03%-20.62%-21.39%-21.09%-21.52%-21.38%-21.65%-21.57%-21.83%-12.24%-11.34%-8.31%-1.63%0.00%1.07%4.39%5.34%5.57%6.09%5.96%5.67%5.42%5.12%3.67%
Assets Growth (5y) 9.05%8.91%9.28%8.60%7.60%5.91%2.41%1.34%0.02%-1.99%-3.69%-4.48%-5.58%-6.09%-8.49%-9.82%-10.07%-10.52%-10.68%-10.83%-15.76%-16.39%-17.09%-19.90%-19.67%-19.26%-17.49%-17.13%-16.59%-15.49%-14.69%-14.50%-14.22%-14.15%-12.89%-12.65%-11.97%-12.00%-10.62%-10.78%-4.67%-4.00%-2.88%1.07%1.70%2.20%2.60%
Assets (QoQ) 1.93%-3.71%-0.31%0.85%2.69%3.68%0.46%2.59%3.32%3.96%3.03%5.88%2.98%9.85%6.58%0.11%3.21%0.40%1.92%-4.66%1.31%-2.07%-3.39%-3.70%-5.11%-12.35%-4.68%-3.92%-6.69%-4.75%-1.12%-0.08%0.23%-3.48%-0.97%-1.26%0.68%-0.49%1.04%-28.26%-2.40%-6.11%-18.70%-2.27%-2.67%-2.35%-2.59%-0.73%-0.35%-0.18%0.03%1.54%0.63%3.83%0.41%2.64%0.50%7.58%0.10%-0.07%1.11%-0.53%-0.77%0.80%-0.22%-0.41%
Capital Expenditures Growth (1y) -60.76%-26.56%44.19%43.75%154.84%140.43%101.61%80.43%43.04%23.89%3.20%12.65%48.67%-17.14%16.28%-3.74%-25.60%50.86%12.00%28.33%4.00%-40.57%-41.67%-47.62%-35.38%-25.96%-38.78%-47.93%-50.00%-44.16%-30.00%3.17%-7.14%46.51%69.05%9.23%10.26%-14.29%-2.82%-5.63%58.14%3.70%-28.99%-20.90%-27.94%-12.50%-20.41%20.75%-6.12%-12.24%51.28%3.13%23.91%76.74%25.42%15.15%21.05%7.89%10.81%55.26%21.74%1.22%30.49%-14.41%
Capital Expenditures Growth (3y) 12.67%29.81%44.22%42.96%75.65%35.14%34.25%25.07%16.53%15.70%10.36%11.64%4.78%-9.43%-8.75%-13.51%-20.63%-12.77%-26.32%-29.53%-30.48%-37.37%-37.00%-34.47%-33.06%-15.39%-10.19%-16.28%-20.00%-11.15%4.77%2.07%17.42%9.20%5.27%-6.58%7.91%-8.04%-18.10%-3.40%2.27%-7.31%-5.09%-0.50%-5.71%10.72%14.73%12.77%12.09%18.72%28.11%22.62%22.23%24.51%21.95%15.24%
Capital Expenditures Growth (5y) 9.61%22.28%31.33%29.27%33.20%17.22%9.59%5.63%1.23%-7.38%-13.65%-17.62%-17.96%-21.03%-20.10%-19.05%-25.33%-11.49%-13.89%-16.98%-19.22%-20.96%-16.30%-21.93%-12.16%-11.65%-12.94%-15.22%-10.22%-8.64%-8.25%0.32%1.84%0.00%7.03%0.31%7.89%3.82%0.83%1.37%9.92%8.71%3.51%11.99%4.32%8.19%16.91%13.77%
Capital Expenditures (QoQ) -18.99%-32.81%48.84%-51.56%51.61%31.91%48.39%-14.13%43.04%10.62%32.80%-31.93%23.89%-7.86%44.96%-10.16%-30.95%29.31%20.00%-30.56%40.00%-4.00%37.50%-43.72%-20.00%-5.77%23.47%-30.58%-8.33%-22.08%5.00%-33.33%2.38%-2.33%54.76%-40.00%61.54%12.70%0.00%-39.44%25.58%27.78%-2.90%1.49%-17.65%-12.50%8.16%-7.55%0.00%-20.41%64.10%-28.13%-6.52%37.21%11.86%-13.64%33.33%-2.63%2.70%-9.21%18.84%0.00%43.90%-28.81%-1.19%28.92%-5.61%
Cash & Equivalents Growth (1y) 17.59%-3.82%27.12%17.33%27.98%26.06%6.06%10.78%-44.27%-56.02%-6.11%-27.99%21.39%61.05%3.53%51.09%66.95%49.25%2.91%-18.00%-34.52%-54.88%-41.18%-41.83%-34.71%-18.20%-32.31%-15.92%-7.89%14.04%2.06%-16.43%-25.69%-24.91%-0.70%2.75%-1.41%1.55%-17.94%-12.20%29.08%13.10%44.49%44.13%8.64%12.32%-5.97%-12.51%-22.52%-40.17%-32.81%-44.95%-51.40%-48.60%-23.67%-39.53%39.70%92.01%50.74%147.22%30.59%22.54%26.18%
Cash & Equivalents Growth (3y) -5.70%-18.91%8.17%-2.18%-4.69%-3.71%1.02%6.42%4.14%1.87%0.01%-3.74%9.89%2.74%-14.42%-10.35%-10.63%-18.02%-25.72%-26.26%-26.70%-25.06%-25.93%-25.79%-23.54%-11.19%-11.80%-10.29%-12.28%-4.55%-5.96%-8.99%-1.84%-4.82%5.60%9.14%11.40%8.86%3.69%3.45%2.80%-8.74%-2.99%-11.46%-25.76%-29.83%-21.58%-33.72%-19.27%-16.10%-8.22%-6.29%-3.93%6.54%13.23%
Cash & Equivalents Growth (5y) 11.19%5.09%6.16%3.00%-1.10%-9.67%-9.00%-10.48%-13.55%-17.16%-16.82%-15.29%-4.41%0.23%-15.42%-12.72%-13.35%-13.95%-16.12%-19.20%-22.01%-20.33%-19.83%-18.09%-10.67%-4.26%-4.05%-1.79%-1.10%2.01%2.47%-1.01%-4.46%-10.34%-5.75%-8.94%-12.24%-16.88%-10.58%-18.10%-5.90%-5.59%0.99%0.74%-5.68%-4.06%-1.71%
Cash & Equivalents (QoQ) 39.63%-17.86%-0.53%3.07%14.21%8.57%-8.19%12.42%12.50%-8.66%-4.10%-43.45%-11.22%95.01%-26.45%-4.67%17.79%25.36%7.33%5.34%5.30%-13.57%-14.48%-15.87%-27.44%12.68%-15.43%-5.57%-9.09%-6.75%5.04%3.45%12.55%-16.55%-13.99%-8.01%13.72%10.36%-11.00%-11.73%17.13%-10.81%-4.78%29.78%2.63%13.94%-5.02%-2.18%6.11%-4.62%-11.63%-13.37%-18.06%7.11%-27.60%-23.51%-13.34%59.06%-42.65%76.71%19.11%24.87%-5.93%-6.66%11.76%28.58%
Cash from Investing Activities Growth (1y) 17.72%90.34%-130.24%-145.92%-89.23%-600.00%-145.16%-53.93%-30.08%-594.35%-171.71%13.27%-1,484.38%93.83%64.16%80.13%95.03%-309.30%3.38%-101.97%-18.25%76.70%25.87%55.70%30.87%26.02%21.70%-55.15%59.22%-16.48%56.63%71.09%-45.24%-182.08%11.11%-6.56%-75.41%83.61%-250.00%27.69%50.47%-18.37%56.25%134.04%3.77%34.48%73.47%-687.50%3.92%-5.26%-546.15%30.85%-6.12%-90.00%1.19%-26.15%-498.08%211.84%1.20%-98.78%73.95%-195.29%-26.83%41.10%
Cash from Investing Activities Growth (3y) -26.52%-67.47%-58.93%-48.63%-239.12%-44.22%-33.65%35.75%-0.81%-20.60%2.01%29.66%2.35%61.10%36.45%43.77%65.62%10.98%17.53%-11.55%30.66%41.45%36.86%41.65%25.75%-34.46%32.92%21.81%-1.28%18.64%-10.50%39.38%-8.06%18.21%-10.82%31.28%5.79%49.72%25.94%-13.08%22.92%6.54%9.14%-11.41%0.63%-9.43%-19.20%-92.43%-82.70%61.81%-84.77%-20.14%-18.24%-26.51%-7.38%-13.88%
Cash from Investing Activities Growth (5y) -9.79%-3.48%-21.95%-5.67%-18.05%-23.39%-11.32%25.00%3.49%21.28%11.40%24.88%23.47%44.92%38.61%39.70%52.55%-18.31%26.38%15.62%3.22%37.84%4.77%31.29%18.68%13.96%14.30%16.19%13.11%16.03%30.98%14.93%-3.13%17.71%-18.47%-1.28%3.14%23.96%-21.00%-4.76%-23.79%30.15%6.05%-28.24%-8.85%-6.91%-16.24%-51.57%
Cash from Investing Activities (QoQ) -463.29%146.07%-213.66%72.10%33.85%-44.19%-824.19%78.53%-144.72%49.50%-480.26%81.86%-1,206.25%80.24%-85.23%-231.37%94.91%-14.73%-2.70%17.11%-319.05%72.92%-114.69%51.47%17.45%13.82%-28.30%24.26%11.65%8.79%-154.22%80.09%-152.38%66.04%-69.44%0.00%-390.16%89.30%-103.13%-64.62%54.21%-128.57%58.04%-12.77%-9.43%15.52%132.65%-418.75%25.49%65.79%-623.08%47.87%18.37%-110.00%22.62%20.00%-46.15%-9.21%1.20%-279.27%127.33%-196.47%-98.78%50.31%0.00%-28.40%7.69%
Cash from Operations Growth (1y) -87.90%-62.60%-33.77%540.48%-126.32%387.70%39.96%-22.92%-156.00%-127.74%-78.39%30.55%890.63%243.87%636.50%86.95%-3.56%139.29%-48.56%-51.52%-76.64%-77.73%-21.00%-16.58%444.74%-34.02%-85.85%-75.08%-82.13%31.25%300.00%109.80%-216.22%42.26%-18.10%-31.15%70.54%-130.54%85.26%114.03%202.63%617.81%-8.24%-60.68%-169.23%-53.17%-67.49%-80.65%-281.48%-170.06%-200.95%327.78%-96.12%41.94%137.74%144.81%61.39%700.00%797.50%56.76%273.08%-55.79%-1.95%-3.05%
Cash from Operations Growth (3y) -27.68%-35.83%-41.49%86.09%74.64%24.86%30.60%23.44%178.15%-1.52%-6.45%5.77%55.79%40.39%44.11%-8.90%7.06%-29.42%-61.41%-53.46%-38.96%-42.22%-23.54%-24.16%-46.30%7.20%-22.62%-28.87%-27.26%-36.98%82.41%45.68%-29.44%31.04%11.66%-16.63%40.63%-9.53%-17.94%-45.39%-39.43%-19.32%-32.02%-31.21%-92.91%-29.87%-50.16%26.55%-42.42%34.64%50.65%154.15%49.04%52.41%74.58%54.96%
Cash from Operations Growth (5y) -9.07%11.74%-5.37%42.33%3.71%0.74%-1.97%-5.32%93.09%-32.48%-38.02%-24.46%30.15%21.65%11.11%-16.94%-17.66%-8.07%-28.39%-31.98%-15.75%-15.82%-7.47%-8.46%-19.31%14.27%-4.66%-21.25%-15.36%6.70%12.60%-25.13%-23.97%-22.32%-19.70%-13.66%-9.38%-18.14%-26.77%11.27%-15.47%51.26%0.39%4.56%28.19%-12.76%1.73%25.24%
Cash from Operations (QoQ) -36.31%36.80%-81.58%-24.60%96.84%142.25%78.15%-103.10%3,748.00%-30.48%-1.89%-110.29%-295.31%154.15%492.70%-37.68%-28.06%177.20%50.45%-67.85%78.48%-40.41%41.81%-84.51%70.18%111.34%49.76%1.14%-79.39%-54.69%163.79%-27.45%51.35%38.10%38.36%-140.19%285.27%-20.50%16.32%-117.19%-92.11%582.19%34.38%-91.75%869.23%-14.55%-42.41%-114.52%755.56%-40.68%-65.71%-386.11%-20.39%14.52%245.28%-231.17%64.36%155.56%842.50%-120.69%653.85%-16.90%64.62%-77.16%41.48%84.29%62.78%
Dividends Paid - Common Growth (1y) 9.52%11.90%11.90%10.87%10.87%8.51%8.51%9.80%9.80%117.65%117.65%98.21%98.21%78.38%78.38%76.58%66.67%-10.10%-12.12%-11.73%-6.49%-89.33%-89.08%-89.02%-89.02%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%5.26%0.00%0.00%0.00%5.26%0.00%0.00%0.00%50.00%45.00%52.63%40.00%256.67%-3.45%-6.90%
Dividends Paid - Common Growth (3y) 10.06%38.26%38.26%34.13%34.13%61.51%61.51%56.64%53.65%51.69%50.54%45.64%45.64%-44.48%-44.48%-44.48%-44.48%-54.22%-54.22%-54.06%-53.17%-52.56%-52.20%-52.11%-52.11%0.00%1.72%0.00%0.00%1.72%0.00%0.00%0.00%1.72%11.87%77.91%11.87%12.43%
Dividends Paid - Common Growth (5y) 34.52%33.49%32.88%30.33%30.33%-16.57%-16.57%-17.92%-17.92%-17.92%-17.92%-19.44%-19.44%-29.74%-29.74%-29.74%-29.74%-37.42%-36.78%-37.30%-36.57%1.03%0.00%1.03%0.00%1.03%1.03%1.03%0.00%1.03%9.57%7.71%8.83%8.06%
Dividends Paid - Common (QoQ) 0.00%0.00%9.52%0.00%2.17%0.00%8.51%0.00%0.00%0.00%9.80%0.00%98.21%0.00%0.00%0.00%78.38%0.00%-1.01%-5.61%-3.78%-2.25%-0.57%0.00%-89.02%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%5.26%-5.00%0.00%-5.00%5.26%-5.00%5.26%0.00%0.00%-5.00%5.26%50.00%-3.33%0.00%-3.45%282.14%-73.83%-3.57%
EBITDA Margin Growth (1y) 340,562.00724.0033.0027.00-165.009.0085.0024.00102.00-159.00-376.00-698.00-322.00-333.00130.00422.00-82.00214.00-49.00-115.00-452.00-617.00-1061.00-7595.00-2046.00-2687.00-7913.001,468.00306.001,214.007,167.003,963.00552.00599.00377.00927.00-242.00-27114.00-1063.00-1893.00-10108.0026,198.00190.00-738.009,651.00753.00214.002,169.00569.00309.00612.00880.00778.00471.00546.00-94.00110.00548.0048.00210.00-29.00-759.00-394.00-493.00
EBITDA Margin Growth (3y) 340,500.00574.00-259.00-647.00-385.00-483.00-162.00-253.00-302.00-278.00-296.00-392.00-856.00-736.00-980.00-7288.00-2580.00-3090.00-9023.00-6242.00-2191.00-2090.00-1807.00-2163.00-1188.00-874.00-369.006,358.00616.00-25301.006,481.002,997.00-9799.00-316.00-497.00-1705.00-699.00-162.00-660.00-462.00112.0027,261.001,016.002,312.0010,998.001,533.001,372.002,955.001,456.001,328.001,206.00996.00858.00260.00201.00-377.00
EBITDA Margin Growth (5y) 340,096.00455.00-178.00-341.00-918.00-886.00-1272.00-7963.00-2799.00-3581.00-9270.00-6518.00-2595.00-2209.00-1726.00-1857.00-1722.00-1277.00-1479.00-1352.00-1882.00-28604.00-2493.00-3129.00-11538.00-1789.00-1242.003,727.00159.001,651.006,885.004,428.00421.00746.00329.001,345.00648.00618.00499.00324.00999.0028,279.001,610.002,427.0011,079.001,322.001,026.002,672.00
EBITDA Margin (QoQ) 339,744.00664.00-7.00161.00-95.00-27.00-12.00-31.0080.0049.00-73.0047.00-181.00-168.00-395.00423.00-193.00294.00-103.00-80.00103.0031.00-169.00-417.00-62.00-413.00-6703.005,132.00-703.00-5639.002,678.003,970.00205.00314.00-526.00558.00252.0092.0024.00-610.00-26619.0026,142.00-806.00-8826.009,687.00134.00-1734.001,564.00789.00-405.00222.00-37.00529.00-103.00490.00-139.00223.00-27.00-150.0065.00661.00-527.0011.00-174.00-69.00-162.00-88.00
EBIT Growth (1y) -11.53%52.85%-0.83%2.63%-4.40%20.00%29.53%35.90%44.01%24.15%16.32%-13.33%-14.37%-18.89%-1.56%23.67%6.39%28.05%11.76%0.44%-28.66%-52.03%-76.32%-278.75%-133.16%-161.64%-606.84%53.06%48.68%77.04%99.41%85.51%98.97%183.87%1,142.86%178.38%-4,700.00%-11,115.38%-310.96%-501.15%-3,962.50%98.25%51.95%13.75%95.49%112.00%41.89%95.02%76.14%466.67%227.91%1,180.00%700.00%166.18%232.73%-0.62%28.57%72.93%6.01%28.57%-6.17%-54.31%-44.85%-55.56%
EBIT Growth (3y) 6.80%31.56%14.32%6.53%5.64%6.52%14.04%13.36%9.47%8.85%8.57%2.49%-13.38%-20.72%-36.13%-61.60%-31.07%-33.49%-49.50%-41.66%-28.49%-27.40%-26.14%-28.50%-26.03%-50.85%-32.18%27.10%36.67%-176.83%49.36%23.05%-171.91%-17.27%-119.47%-39.45%-344.80%-38.66%-37.31%-29.51%24.09%26.24%33.08%35.07%27.33%56.19%64.77%36.35%56.61%196.57%86.74%150.93%109.83%28.12%24.84%-17.19%
EBIT Growth (5y) 2.10%18.79%10.45%8.47%-2.20%-5.78%-17.05%-35.78%-18.23%-18.95%-28.74%-23.76%-16.11%-15.67%-14.96%-16.55%-14.89%-40.76%-39.27%-37.46%-15.55%-52.60%-16.61%-18.96%-40.22%-17.38%-18.29%28.69%14.18%15.38%48.49%54.46%26.36%25.37%58.03%28.17%163.90%28.33%20.18%13.10%39.98%15.49%26.66%20.99%15.75%27.96%28.07%18.18%
EBIT Margin Growth (1y) 555,947.00724.0033.0027.00-165.009.0085.0024.00102.00-159.00-376.00-698.00-322.00-333.00130.00422.00-82.00214.00-49.00-115.00-452.00-617.00-1061.00-7595.00-2046.00-2687.00-7913.001,468.00306.001,214.007,167.003,963.00552.00599.00377.00927.00-242.00-27114.00-1063.00-1893.00-10108.0026,198.00190.00-738.009,651.00753.00214.002,169.00569.00309.00612.00880.00778.00471.00546.00-94.00110.00548.0048.00210.00-29.00-759.00-394.00-493.00
EBIT Margin Growth (3y) 555,884.00574.00-259.00-647.00-385.00-483.00-162.00-253.00-302.00-278.00-296.00-392.00-856.00-736.00-980.00-7288.00-2580.00-3090.00-9023.00-6242.00-2191.00-2090.00-1807.00-2163.00-1188.00-874.00-369.006,358.00616.00-25301.006,481.002,997.00-9799.00-316.00-497.00-1705.00-699.00-162.00-660.00-462.00112.0027,261.001,016.002,312.0010,998.001,533.001,372.002,955.001,456.001,328.001,206.00996.00858.00260.00201.00-377.00
EBIT Margin Growth (5y) 555,480.00455.00-178.00-341.00-918.00-886.00-1272.00-7963.00-2799.00-3581.00-9270.00-6518.00-2595.00-2209.00-1726.00-1857.00-1722.00-1277.00-1479.00-1352.00-1882.00-28604.00-2493.00-3129.00-11538.00-1789.00-1242.003,727.00159.001,651.006,885.004,428.00421.00746.00329.001,345.00648.00618.00499.00324.00999.0028,279.001,610.002,427.0011,079.001,322.001,026.002,672.00
EBIT Margin (QoQ) 555,129.00664.00-7.00161.00-95.00-27.00-12.00-31.0080.0049.00-73.0047.00-181.00-168.00-395.00423.00-193.00294.00-103.00-80.00103.0031.00-169.00-417.00-62.00-413.00-6703.005,132.00-703.00-5639.002,678.003,970.00205.00314.00-526.00558.00252.0092.0024.00-610.00-26619.0026,142.00-806.00-8826.009,687.00134.00-1734.001,564.00789.00-405.00222.00-37.00529.00-103.00490.00-139.00223.00-27.00-150.0065.00661.00-527.0011.00-174.00-69.00-162.00-88.00
EBIT (QoQ) -46.39%55.70%1.16%4.77%-7.38%1.02%4.70%-2.40%16.26%9.04%9.84%3.42%0.23%2.16%-18.15%2.18%-5.06%23.98%2.83%-12.10%14.27%8.21%-7.59%-37.57%-23.16%-46.58%-797.44%88.42%-42.86%-339.26%35.41%87.34%36.08%88.71%-1,485.71%99.10%5,300.00%40.38%19.18%-155.17%-11,833.33%97.31%-126.62%-458.74%94.87%26.00%-306.76%70.76%113.64%-458.33%65.12%-40.00%423.81%-19.12%194.55%-22.22%43.65%1.10%-12.02%0.62%93.21%-38.02%6.70%-26.57%-5.92%-25.17%-14.02%
EBT Growth (1y) -12.13%65.72%-1.04%8.35%-3.73%20.68%36.13%35.31%47.22%25.64%12.05%-16.25%-17.07%-19.73%-1.49%25.64%8.70%25.42%14.29%-6.43%-36.21%-56.22%-80.49%-301.69%-147.01%-186.45%-747.92%51.91%43.64%73.08%96.78%84.10%52.63%132.97%182.50%132.03%-34.92%-19,290.00%-672.73%-1,151.22%-2,494.12%97.67%39.68%24.36%94.56%84.33%47.37%91.10%70.83%423.81%206.67%586.21%514.29%158.82%143.75%-4.26%13.79%66.48%11.54%47.41%-26.67%-60.75%-58.05%-66.83%
EBT Growth (3y) 7.59%35.95%14.71%7.08%5.53%6.77%14.54%12.50%9.89%8.15%8.05%-0.52%-16.84%-23.89%-39.66%-63.50%-32.50%-35.26%-51.03%-42.73%-29.45%-28.10%-26.84%-29.15%-28.57%-57.51%-44.40%26.50%28.85%-157.29%46.64%18.80%-154.99%-13.77%-41.78%-36.56%-23.96%-39.25%-56.30%-39.37%25.60%26.24%32.74%32.52%27.36%49.08%49.90%34.15%50.00%151.73%69.85%106.94%76.06%19.14%4.48%-22.36%
EBT Growth (5y) 2.34%20.40%11.19%7.62%-4.01%-7.74%-19.64%-36.20%-19.12%-19.91%-29.16%-24.20%-16.57%-16.02%-15.39%-16.88%-15.85%-46.92%-47.92%-45.93%-16.08%-53.23%-17.00%-20.30%-44.92%-18.56%-21.00%27.91%12.65%42.63%45.47%48.56%23.43%22.40%29.20%25.41%33.88%42.46%36.43%26.91%31.56%15.45%23.91%19.74%15.49%23.37%21.43%17.11%
EBT Margin Growth (1y) 541,262.00816.0027.00129.00-147.0021.00183.0015.00144.00-136.00-442.00-737.00-374.00-352.00127.00431.00-45.00178.00-9.00-219.00-568.00-699.00-1180.00-7604.00-2120.00-2961.00-8138.001,392.00314.001,443.007,340.004,108.00413.00660.00371.00821.00-87.00-27145.00-1042.00-2060.00-11272.0026,107.0065.00-567.0010,749.00748.00376.002,266.00735.00542.00786.00871.00965.00447.00375.00-104.0027.00481.0080.00286.00-190.00-797.00-459.00-572.00
EBT Margin Growth (3y) 541,260.00701.00-232.00-593.00-377.00-468.00-133.00-291.00-275.00-310.00-324.00-525.00-987.00-873.00-1062.00-7392.00-2733.00-3482.00-9328.00-6431.00-2374.00-2217.00-1979.00-2104.00-1392.00-858.00-428.006,321.00640.00-25042.006,669.002,868.00-10946.00-378.00-606.00-1807.00-610.00-291.00-601.00-362.00212.0027,397.001,228.002,570.0012,449.001,737.001,538.003,033.001,726.001,470.001,242.001,053.00801.00132.00-3.00-390.00
EBT Margin Growth (5y) 540,841.00527.00-114.00-381.00-990.00-989.00-1322.00-8114.00-2963.00-3970.00-9643.00-6737.00-2793.00-2391.00-1861.00-1892.00-2005.00-1379.00-1617.00-1502.00-2048.00-28702.00-2650.00-3343.00-12752.00-1896.00-1404.003,693.00117.001,812.007,110.004,567.00538.00911.00557.001,330.001,090.00698.00561.00405.001,204.0028,325.001,683.002,752.0012,285.001,421.001,159.002,747.00
EBT Margin (QoQ) 540,404.00703.00-41.00197.00-43.00-86.0061.00-79.00125.0076.00-106.0049.00-155.00-231.00-401.00413.00-133.00249.00-98.00-63.0090.0062.00-307.00-412.00-41.00-419.00-6731.005,072.00-882.00-5597.002,800.003,994.00247.00299.00-432.00299.00493.0011.0018.00-609.00-26565.0026,114.00-1001.00-9821.0010,814.0072.00-1633.001,496.00813.00-299.00256.00-35.00620.00-55.00341.0059.00102.00-127.00-138.00189.00557.00-528.0068.00-287.00-50.00-190.00-46.00
EBT (QoQ) -49.64%64.02%-0.69%7.13%-5.03%-2.05%8.73%-4.82%19.06%10.48%8.08%3.56%1.60%-1.47%-19.22%2.55%-1.66%20.93%3.02%-11.27%13.47%10.19%-15.65%-39.52%-22.11%-50.90%-971.88%85.90%-43.22%-268.05%35.29%83.48%31.58%56.04%-220.00%50.78%147.62%10.00%24.24%-307.32%-6,672.94%96.72%-128.04%-411.60%93.92%14.93%-185.96%63.19%82.50%-185.71%51.67%-20.69%294.29%-5.88%120.31%2.84%21.38%-11.36%-13.46%22.22%77.58%-40.61%14.37%-39.20%-4.96%-36.52%-9.59%
Enterprise Value Growth (1y) -17.33%4.25%-28.40%-18.16%-28.93%-27.54%-6.43%-11.47%45.68%57.69%6.54%29.67%-23.75%-65.91%-4.18%-55.47%-69.98%-51.15%-3.60%18.20%35.09%55.79%42.04%42.80%35.40%18.46%32.85%15.82%8.29%-14.93%-1.93%17.53%26.83%26.10%1.02%-2.40%2.25%-1.47%18.72%12.38%-31.48%-13.62%-47.14%-46.90%-9.32%-13.48%6.10%12.74%23.10%41.50%32.35%47.17%54.20%50.11%28.03%44.57%-46.31%-99.79%-58.76%-180.66%-32.56%-23.26%-27.16%
Enterprise Value Growth (3y) 6.34%19.76%-8.50%2.52%4.66%3.62%-1.20%-6.82%-4.54%-2.00%-0.29%3.65%-10.94%-3.50%14.48%10.07%10.67%18.33%26.12%26.70%27.28%25.45%26.52%26.50%24.32%11.53%12.17%10.75%13.11%4.84%6.40%9.55%2.03%5.20%-5.79%-9.64%-12.00%-9.37%-3.94%-3.94%-3.39%8.97%2.23%12.19%27.25%30.81%22.96%36.54%19.83%16.45%8.23%6.33%3.87%-7.10%-13.26%
Enterprise Value Growth (5y) -11.57%-5.32%-6.63%-3.33%0.89%9.77%9.05%10.63%13.69%17.49%17.06%15.51%4.15%-0.77%15.60%12.77%13.71%14.28%16.46%19.76%22.75%20.85%20.42%18.65%11.04%4.40%4.12%1.76%1.17%-2.13%-2.53%1.05%4.59%10.77%5.54%9.49%13.12%17.51%11.37%19.94%5.83%5.55%-1.32%-1.05%5.67%3.99%1.59%
Enterprise Value (QoQ) -40.26%18.68%0.48%-3.37%-14.46%-9.04%8.42%-12.79%-13.23%9.00%4.09%45.04%11.79%-101.00%27.83%3.29%-18.26%-26.22%-7.70%-5.73%-5.16%13.49%14.96%16.09%28.39%-13.42%16.08%5.23%9.60%6.60%-5.20%-3.25%-13.28%17.16%14.88%8.40%-14.41%-10.96%11.94%12.55%-18.76%11.12%5.08%-31.23%-2.62%-15.11%5.24%2.34%-6.52%4.75%11.94%13.93%18.96%-10.15%31.23%25.39%11.72%-58.89%47.04%-96.95%-20.54%-26.26%6.37%6.98%-12.09%-30.26%
EPS (Basic) Growth (1y) -10.62%81.13%4.30%-30.60%-3.96%18.75%29.90%2.45%47.42%24.56%14.29%134.94%-17.48%-11.97%3.47%-1.91%16.95%16.00%9.40%-9.74%-44.93%-48.28%-74.85%-392.09%-142.11%-177.33%-982.93%53.20%0.00%65.52%98.07%97.89%43.75%130.00%175.00%-11.11%-23,616.67%-3,466.67%-2,570.00%98.30%78.13%10.89%94.38%70.83%-28.57%87.78%56.67%357.14%144.44%345.45%346.15%116.67%262.50%462.96%-6.25%46.15%13.79%-73.03%-36.67%-49.12%-66.67%-148.78%
EPS (Basic) Growth (3y) 8.16%38.89%15.69%18.65%5.32%9.20%15.38%33.16%12.47%8.35%8.96%27.65%-19.00%-19.17%-34.21%-66.14%-31.45%-35.07%-64.23%-47.88%-30.68%-28.82%-26.89%-26.59%-30.78%-56.91%26.15%14.50%-189.76%43.87%18.99%-155.54%-6.27%-25.99%-182.31%-18.56%-46.85%-78.28%13.38%26.26%28.56%31.37%27.24%53.62%59.68%54.51%44.22%116.46%56.50%78.92%51.27%17.23%11.20%-39.94%
EPS (Basic) Growth (5y) 4.08%22.30%11.88%8.14%-5.53%-4.82%-15.82%-52.41%-18.43%-20.20%-37.26%-37.10%-17.33%-16.44%-15.42%-15.16%-16.57%-45.52%-54.51%-16.49%-63.63%-19.06%-22.22%-55.28%-18.33%-18.55%26.02%1.28%34.49%45.13%43.44%16.49%23.73%25.74%54.31%30.45%45.41%119.25%28.47%15.33%20.26%19.19%15.28%26.26%22.74%25.98%
EPS (Basic) (QoQ) -53.10%75.47%1.06%7.46%-4.95%1.04%-32.75%48.71%17.53%10.53%-46.96%113.99%-0.70%1.41%9.03%-24.84%5.93%19.20%3.36%-10.39%5.07%12.41%-14.72%-45.32%-1.32%-45.33%-1,090.24%92.12%-81.25%-524.14%47.51%83.16%37.50%65.00%42.86%-350.00%133.33%-766.67%-6,955.00%95.46%-57.81%-428.71%95.51%41.67%-542.86%66.67%76.67%-157.14%38.89%-18.18%238.46%-55.56%237.50%18.52%21.88%-25.64%424.14%-80.26%90.00%-42.11%24.24%-53.66%52.63%-62.07%-281.82%
EPS (Weighted Average and Diluted) Growth (1y) -10.62%81.13%4.35%-30.77%-4.95%17.71%30.21%2.45%47.92%25.66%14.40%134.55%-17.61%-12.68%4.20%-1.92%17.09%16.13%8.72%-9.15%-44.53%-48.61%-74.69%-392.09%-142.11%-178.38%-982.93%53.20%0.00%65.52%98.07%97.89%43.75%130.00%175.00%-11.11%-23,616.67%-3,466.67%-2,570.00%98.30%78.13%10.89%94.38%70.83%-28.57%87.78%56.67%357.14%144.44%336.36%346.15%116.67%262.50%476.92%-6.25%46.15%13.79%-73.33%-36.67%-49.12%-66.67%-150.00%
EPS (Weighted Average and Diluted) Growth (3y) 7.91%38.89%15.84%18.49%5.02%8.91%15.78%33.08%12.59%8.42%9.03%27.85%-18.81%-19.53%-34.06%-66.34%-31.49%-35.13%-64.23%-48.00%-30.72%-28.84%-26.89%-26.59%-30.78%-56.72%26.15%14.50%-189.76%43.87%18.99%-155.54%-6.27%-25.99%-182.31%-18.56%-46.85%-78.28%13.38%26.26%28.56%31.18%27.24%53.62%59.68%54.20%44.22%116.46%56.50%77.96%51.27%17.23%11.20%-40.43%
EPS (Weighted Average and Diluted) Growth (5y) 3.93%22.13%11.98%8.19%-5.53%-5.07%-15.65%-52.52%-18.47%-20.24%-37.39%-37.17%-17.35%-16.44%-15.43%-15.16%-16.59%-45.43%-54.45%-16.50%-63.82%-19.09%-22.22%-55.28%-18.37%-18.55%26.02%1.28%34.49%45.13%43.44%16.49%23.73%25.74%53.42%30.45%45.41%118.67%28.47%15.33%20.26%19.10%15.28%26.26%22.74%25.98%
EPS (Weighted Average and Diluted) (QoQ) -53.10%73.58%1.92%7.72%-4.95%0.00%-32.38%47.88%17.71%10.62%-46.79%113.50%0.00%0.70%9.09%-25.00%5.98%20.16%2.68%-10.46%5.11%12.50%-14.20%-45.32%-2.63%-44.59%-1,090.24%92.12%-81.25%-524.14%47.51%83.16%37.50%65.00%42.86%-350.00%133.33%-766.67%-6,955.00%95.46%-57.81%-428.71%95.51%41.67%-542.86%66.67%76.67%-157.14%38.89%-18.18%238.46%-55.56%225.00%23.08%21.88%-25.64%417.24%-80.00%90.00%-42.11%21.21%-52.50%52.63%-62.07%-281.82%
FCF Margin Growth (1y) 543,288.00-972.00-778.002,056.00-542.001,798.0062.00-1183.00-81.00-3105.00-1346.0029.001,184.001,360.001,751.001,424.00-30.00795.00-1138.00-1639.00-776.00-1094.00315.00927.002,486.0066.00-956.00-1279.00-2057.00415.001,048.00768.00-1332.00125.00-483.00-675.00518.00-1431.00779.001,154.00264.002,748.00649.00-778.00-454.00-1249.00-1488.00-1187.00-354.00-1870.00-1366.00609.00-358.00260.00718.00860.00638.002,287.001,420.00765.00925.00-1086.00-138.0024.00
FCF Margin Growth (3y) 542,666.00-2279.00-2061.00902.00561.0054.00468.00269.001,073.00-950.00-733.00-186.00378.001,060.00929.00712.001,681.00-234.00-1779.00-1992.00-346.00-614.00407.00416.00-903.00605.00-391.00-1186.00-2871.00-892.001,343.001,248.00-550.001,442.00944.00-298.00327.0068.00-60.00-810.00-545.00-371.00-2205.00-1355.00-1166.00-2860.00-2135.00282.00-74.00676.00772.002,234.001,205.001,461.001,999.001,648.00
FCF Margin Growth (5y) 543,819.00-124.00-1448.00687.00-244.00-246.00-355.00-443.002,784.00-1979.00-1373.00-539.00808.001,541.001,020.00201.00-1708.00306.00-1214.00-1898.00-1160.00-1920.00703.00895.00-121.001,922.001,036.00-809.00-3062.00607.00504.00-716.00-1359.00-1678.00-1909.00-876.00-384.00-1543.00-708.00659.00-265.002,175.00-67.00269.00397.00-1659.00-854.001,071.00
FCF Margin (QoQ) 544,525.00628.00-1879.0013.00265.00823.00956.00-2585.002,605.00-913.00-290.00-1482.00-419.00845.001,084.00-327.00-242.001,236.00757.00-1781.00582.00-696.00256.00-918.00263.00714.00867.00642.00-2157.00-308.00544.00-136.00314.00325.00265.00-2236.001,772.00-283.0073.00-1043.00-178.001,927.00449.00-1934.002,306.00-173.00-978.00-1611.001,512.00-411.00-677.00-778.00-4.0094.001,298.00-1745.00613.00552.001,440.00-1967.002,262.00-315.00785.00-1807.00251.00632.00947.00
FCF Payout Ratio Growth (1y) -167.40%-80.39%-14.04%73.84%34.86%-320.61%6,803.99%-19.89%157.50%444.90%-97.97%-7.41%84.56%-36.44%336.54%367.84%-3,881.25%595.22%-1.14%-9.59%102.79%-81.16%-1,803.45%-39.84%-14.53%-59.20%101.05%-64.84%-141.07%-28.98%59.66%70.67%-107.41%-238.58%-55.74%-63.05%-179.31%42.47%-18.78%-385.29%-70.76%-76.19%163.43%117.80%-2.87%503.53%1,055.86%9.16%-6.70%
FCF Payout Ratio Growth (3y) -36.80%14.27%6.35%8.84%39.10%69.11%82.81%51.40%-242.36%158.34%-55.61%57.63%24.82%-5.93%-322.69%36.53%-3.43%-18.85%-43.82%-42.39%78.61%-62.07%-34.09%-28.80%-39.73%-33.92%26.15%-39.48%-63.61%16.98%8.72%-54.88%66.47%50.97%82.62%120.41%43.30%-35.77%
FCF Payout Ratio Growth (5y) -81.36%45.82%39.02%40.39%22.23%44.65%-153.60%13.55%24.20%25.96%-56.44%-3.70%-21.82%-24.76%4.32%8.83%-22.58%-20.36%-33.99%-34.50%43.68%-19.99%-22.41%-26.29%23.81%7.35%-26.60%-41.56%-13.00%10.32%20.81%8.18%5.55%23.20%
FCF Payout Ratio (QoQ) -54.29%-64.19%-40.11%-787.50%113.30%56.97%21.12%-357.63%54.96%5,012.50%-98.59%84.91%170.15%-71.13%-35.80%268.60%-6.97%98.29%-31.20%-3,079.11%117.11%-71.80%-37.08%-8.19%15.64%-2,650.00%102.22%30.43%-44.80%-34.21%-25.78%-252.38%195.45%47.90%-20.67%-285.19%36.22%147.24%-33.78%-1,500.00%15.24%-6.54%278.13%-135.77%-75.00%-335.29%110.73%-315.54%163.00%22.14%-41.44%795.47%80.46%-88.46%-49.95%
Free Cash Flow Growth (1y) -90.93%-67.89%-39.00%1,053.23%-262.50%470.71%30.18%-36.22%-70.19%-149.19%-98.43%37.06%290.96%163.10%10,637.50%114.08%7.40%180.65%-59.14%-62.26%-104.41%-87.07%-11.11%-2.38%3,456.25%-43.33%-100.64%-81.74%-87.15%145.10%9,600.00%184.44%-343.48%40.80%-37.37%-41.41%51.79%-172.16%137.82%170.67%64.20%353.54%-3.18%-67.24%-162.07%-60.25%-75.91%-121.05%-96.05%-230.47%-350.00%414.29%-73.83%11.38%79.39%242.05%43.24%336.49%914.71%57.14%134.69%-69.14%-11.55%-0.21%
Free Cash Flow Growth (3y) -31.05%-42.63%-76.80%116.02%74.15%21.00%30.00%23.23%76.41%-4.50%-11.65%3.46%55.12%30.63%239.12%-7.60%16.69%-40.97%-26.04%-59.33%-42.50%-43.58%-18.50%-20.26%-118.98%25.05%-27.48%-32.74%-29.08%-64.98%423.54%65.23%-34.26%37.08%12.98%-19.61%23.23%-10.07%-17.84%-29.80%-22.53%-9.56%-37.21%-39.93%-107.48%-34.99%-28.55%31.29%-24.60%39.84%61.30%166.34%32.80%38.33%51.61%75.05%
Free Cash Flow Growth (5y) -12.46%9.81%-11.35%52.12%-17.61%-8.46%-4.41%-7.17%48.26%-42.32%-14.91%-27.71%19.03%18.31%88.42%-16.35%-20.08%-6.63%-32.65%-35.45%-17.33%-16.89%-4.22%-4.27%-12.63%29.04%-2.56%-23.05%-16.45%20.21%103.62%-18.24%-32.99%-27.25%-23.46%-19.23%-9.04%-23.22%-17.98%14.95%-12.66%36.60%-0.43%3.10%30.32%-19.63%-2.21%28.83%
Free Cash Flow (QoQ) -38.24%47.02%-90.33%3.23%118.75%179.29%82.86%-114.55%868.27%-36.30%-10.41%-138.82%-122.03%102.04%7,712.50%-45.92%-26.63%246.37%55.76%-72.87%91.74%-49.57%43.87%-103.17%662.50%246.67%58.01%8.92%-90.50%-103.92%4,600.00%-23.33%81.16%52.00%34.74%-165.63%204.76%-32.39%26.05%-154.00%-56.79%322.83%43.46%-107.14%1,210.34%-14.91%-51.46%-157.14%268.42%-48.44%-142.42%-432.14%-12.08%1.20%153.33%-394.32%42.86%77.03%985.29%-148.84%338.10%-20.86%70.76%-89.22%111.76%126.85%92.65%
Gross Margin Growth (1y) 802,404.00248.00252.0019.00-74.00-73.00-26.00-149.00-155.00-324.00-535.00-540.00-278.00-252.00219.00194.00-28.00262.00-62.0042.00-197.00-582.00-702.00-1372.00-1327.00-1984.00-1553.00-4032.0086.001,110.001,073.003,561.00398.00372.00271.00857.00-279.00-1395.00-1114.00-57.00-130.00625.00294.00-2146.0059.00714.00375.001,829.00133.00159.00569.00805.00712.00394.00194.00-16.0030.00479.00-1.0015.000.00-624.00-247.00-107.00
Gross Margin Growth (3y) 802,175.00-148.00-309.00-670.00-506.00-649.00-342.00-495.00-461.00-314.00-377.00-303.00-503.00-572.00-545.00-1135.00-1552.00-2303.00-2317.00-5361.00-1438.00-1456.00-1182.00-1842.00-843.00-502.00-208.00387.00205.0088.00230.004,361.00-11.00-397.00-549.00-1346.00-350.00-55.00-445.00-374.0063.001,498.001,238.00489.00905.001,268.001,138.002,619.00876.001,032.00761.00804.00743.00249.00-55.00-108.00
Gross Margin Growth (5y) 801,869.00-138.00-151.00-433.00-731.00-968.00-1106.00-1824.00-1985.00-2880.00-2632.00-5706.00-1744.00-1446.00-1024.00-1606.00-1068.00-821.00-972.00-942.00-1319.00-2478.00-2025.00-1042.00-1252.00-1271.00-1028.00-1816.00134.001,427.00900.004,044.00182.00476.00395.001,289.00496.00498.00317.00416.00806.002,372.001,430.00488.00936.001,123.00889.002,526.00
Gross Margin (QoQ) 802,138.00-21.00238.0049.00-17.00-17.005.00-44.00-16.0029.00-119.00-49.00-186.00-181.00-124.00213.00-160.00290.00-149.00-9.00130.00-34.00-44.00-249.00-255.00-155.00-714.00-204.00-912.00277.00-3193.003,913.00113.00240.00-705.00751.0087.00139.00-119.00-386.00-1029.00419.00938.00-459.00-274.0089.00-1502.001,746.00381.00-251.00-48.0051.00407.00159.00189.00-42.0089.00-42.00-21.004.00537.00-522.00-5.00-11.00-87.00-145.00136.00
Gross Profit Growth (1y) -7.41%6.06%6.06%1.84%1.35%16.70%23.17%27.88%29.95%20.59%17.78%9.41%-7.89%-10.18%-0.80%0.65%10.54%24.04%12.35%9.40%-8.76%-41.24%-56.02%-76.63%-79.27%-95.91%-88.24%-227.86%-14.34%560.00%260.76%136.38%37.32%53.68%37.89%144.91%-10.80%-82.54%-61.58%-8.07%-12.50%120.97%-7.95%-117.55%-30.36%68.61%33.09%406.06%37.18%33.77%98.92%119.31%92.06%47.90%27.17%12.19%11.44%29.10%0.21%-0.80%-2.40%-24.41%-12.15%-6.29%
Gross Profit Growth (3y) 6.84%14.28%15.45%12.53%6.65%8.12%12.90%12.09%9.78%10.34%9.49%6.40%-2.43%-13.17%-21.15%-36.39%-40.65%-68.98%-61.27%-32.51%-45.48%-45.85%-42.86%-52.27%-37.53%-25.40%-16.37%4.44%1.61%21.00%24.10%41.27%2.34%-15.98%-21.29%-33.80%-18.39%-13.34%-22.21%-20.95%-5.80%70.81%34.57%5.62%22.42%49.42%49.88%112.02%43.19%36.69%36.35%34.64%27.83%13.01%3.84%1.41%
Gross Profit Growth (5y) 4.42%10.71%11.39%9.43%4.12%-1.63%-6.59%-18.48%-24.20%-49.66%-41.61%-18.74%-30.26%-29.28%-26.96%-34.59%-24.46%-21.26%-21.99%-21.86%-27.63%-46.80%-37.05%-24.53%-28.24%-30.67%-27.03%-16.91%-8.56%45.85%18.55%19.53%0.47%5.99%5.24%21.55%7.45%5.18%3.55%3.97%12.34%56.92%25.44%5.57%14.82%26.63%24.27%55.18%
Gross Profit (QoQ) -15.78%1.83%9.88%-1.74%-3.53%1.83%5.50%-2.21%11.08%7.48%9.54%-0.63%3.08%4.98%1.75%-16.34%0.51%15.94%3.24%-8.12%12.79%5.02%0.52%-23.37%-27.36%-21.40%-46.58%-32.03%-85.66%125.71%-681.01%145.53%10.53%23.38%-41.40%71.86%23.69%10.70%4.07%-37.41%-75.78%143.55%149.01%-40.43%-38.84%1.46%-147.48%336.36%48.08%-19.91%9.19%5.94%44.39%19.09%20.38%-7.22%11.19%2.41%6.20%-7.85%28.82%-20.51%5.12%-9.33%-0.22%-7.62%12.14%
Interest Coverage Ratio Growth (1y) -11.53%52.85%15.70%11.18%-11.22%73.33%94.30%81.20%152.01%24.15%-15.40%-62.85%-75.53%-75.67%-58.35%-3.81%14.58%42.28%11.76%4.30%-28.66%-50.18%-74.34%-272.13%-134.48%-153.42%-586.56%49.31%48.68%73.50%99.43%85.51%98.93%194.81%1,229.76%189.07%-4,508.00%-10,234.15%-302.52%-453.01%-4,516.48%98.02%42.80%-13.48%95.04%113.89%35.78%95.02%74.88%466.67%227.91%1,077.14%642.86%140.83%174.86%-9.26%12.50%65.07%16.11%23.21%2.36%-54.31%-47.35%-51.52%
Interest Coverage Ratio Growth (3y) 25.56%48.72%23.89%-9.21%-18.20%-19.40%-11.87%-13.49%-10.94%-24.53%-26.70%-28.04%-41.52%-44.33%-50.75%-55.04%-31.65%-33.49%-50.30%-42.77%-28.59%-27.46%-26.14%-28.59%-26.03%-48.80%-32.18%27.35%36.67%-194.18%49.36%23.05%-183.74%-23.99%-135.67%-52.81%-372.67%-34.63%-40.00%-30.05%16.81%26.32%35.17%36.67%27.40%57.35%62.08%34.66%52.32%182.42%82.54%134.68%102.07%22.01%18.88%-18.46%
Interest Coverage Ratio Growth (5y) -11.11%2.63%-2.41%-5.57%-14.86%-17.98%-27.79%-25.89%-16.80%-16.15%-20.03%-18.38%-15.27%-15.15%-14.91%-16.29%-14.89%-37.53%-38.29%-34.84%-15.58%-54.40%-16.67%-19.11%-43.30%-17.81%-18.75%23.49%10.26%15.66%45.59%51.89%22.21%28.48%66.39%30.17%170.94%30.69%21.21%12.10%40.71%15.57%28.47%21.22%15.75%27.96%27.58%17.75%
Interest Coverage Ratio (QoQ) -46.39%44.58%8.95%4.77%-7.38%9.44%4.70%-16.35%80.84%22.67%-2.36%16.35%-10.91%-16.41%-57.13%-23.37%-11.39%43.06%-0.98%-8.72%10.04%12.38%-7.59%-37.57%-23.16%-42.12%-719.94%87.49%-19.05%-427.11%35.41%87.34%38.54%88.71%-1,549.14%99.06%5,526.09%34.54%30.01%-148.55%-11,833.33%97.31%-126.62%-534.93%94.87%22.48%-349.57%72.23%114.35%-458.33%65.12%-40.00%423.81%-19.12%166.49%-22.22%43.65%-7.69%-12.02%-3.57%110.77%-35.07%-6.64%-19.89%-5.92%-25.17%-14.02%
Net Cash Flow Growth (1y) -100.85%366.67%-60.98%144.50%-4,766.67%284.69%32.00%-227.84%43.15%-483.55%-148.92%598.77%-422.29%93.15%275.22%-57.07%129.64%286.87%-37.88%-174.64%-283.27%-364.86%-359.35%148.75%27.18%81.22%76.33%-132.68%116.33%147.83%215.89%-240.96%-471.43%-240.91%-5.14%148.76%20.67%-127.42%24.10%-207.25%65.45%338.30%-78.16%234.46%-42.11%-111.90%126.67%-137.69%-132.10%-350.00%-305.88%186.67%-56.91%0.00%63.81%358.46%-17.29%300.56%303.95%-13.76%76.59%-124.38%-16.13%33.85%
Net Cash Flow Growth (3y) -30.74%-313.80%-31.07%69.13%-424.75%-44.39%4.20%39.89%42.28%-21.12%-18.95%-16.92%-41.57%30.28%-41.33%-46.14%26.59%2.41%-33.54%-28.44%-39.82%-38.04%-10.73%18.41%23.85%49.80%31.23%-18.40%21.65%-15.29%49.84%-21.26%-44.51%96.92%-36.41%39.30%26.97%13.59%-14.98%-36.50%-4.45%-8.48%-44.54%34.61%-72.97%-36.36%-54.51%14.41%-62.25%122.57%14.97%75.73%24.47%21.22%37.84%74.27%
Net Cash Flow Growth (5y) -18.32%54.52%-22.80%1.88%-139.32%-47.58%-30.76%-0.08%-3.27%-17.55%-18.40%23.94%18.51%15.22%22.64%-16.80%24.84%8.94%-15.96%-27.69%-21.45%-22.53%-3.49%22.25%34.45%21.85%15.67%-4.76%25.07%15.34%21.75%2.01%-39.89%-43.53%-26.19%17.39%-7.24%-23.76%-19.70%16.65%-15.96%35.46%-5.53%30.16%-7.28%-17.73%23.64%11.57%
Net Cash Flow (QoQ) -97.03%4,171.43%-163.88%98.95%1,733.33%257.14%-27.14%-214.51%229.11%22.55%-170.56%49.08%-771.08%84.37%819.47%-153.32%88.58%500.00%76.26%-63.18%-28.02%32.97%-311.79%9.60%-4.03%-30.20%139.81%-235.04%73.18%-64.13%45.03%167.47%-21.43%297.73%-261.71%26.50%70.19%367.74%-16.87%-219.57%14.55%246.10%-171.84%61.49%689.47%-86.61%342.22%-140.70%50.62%355.00%-173.53%-150.67%4.26%-16.67%130.95%-553.85%38.98%57.78%492.11%-216.11%204.34%-57.06%65.81%-131.52%-8.64%247.73%164.62%
Net Income Growth (1y) -11.42%79.73%4.39%-30.43%-3.58%20.30%25.50%3.68%40.35%20.21%12.03%62.77%-92.77%-93.59%-93.31%-93.25%0.00%-70.27%663.41%2,209.09%-137.70%-185.43%-1,191.20%99.65%-1.69%65.90%98.02%-5,833.33%45.00%133.78%114.81%86.52%-13.64%-21,636.00%-6,325.00%1,356.25%-2,632.00%98.38%78.71%-101.00%94.44%73.56%-22.64%433.33%57.02%404.35%153.85%385.00%355.10%124.29%208.57%513.40%-3.20%42.04%20.37%-72.94%-38.84%-48.88%-66.15%-150.31%
Net Income Growth (3y) 6.23%37.49%13.64%5.49%-53.92%-54.74%-54.52%-51.52%-53.36%-71.60%-17.97%-23.93%-39.63%-79.35%-69.60%-98.87%-235.89%-29.93%-70.16%-105.89%-30.27%-53.83%-68.25%69.73%14.02%-191.66%43.27%368.00%-157.51%-5.54%-25.21%74.36%-19.98%-42.93%-163.28%34.20%13.23%26.26%28.88%-45.61%27.26%56.11%59.24%365.96%45.20%126.99%58.74%100.42%51.98%17.65%7.93%-41.53%
Net Income Growth (5y) -38.68%-45.17%-5.67%-8.64%-20.91%-52.91%-18.04%-19.65%-36.22%-15.11%-17.20%-16.31%-15.41%-22.65%-29.27%-7.54%-36.25%-28.83%-30.80%-245.38%-53.59%-18.56%-19.37%67.79%0.69%36.17%45.60%39.77%16.40%24.12%26.94%17.84%31.24%44.41%93.32%70.47%29.29%15.34%20.32%-23.21%15.28%27.05%23.13%-68.29%
Net Income (QoQ) -53.07%74.32%1.03%7.16%-4.77%1.25%-32.67%48.53%18.81%5.62%-44.38%101.06%1.76%-1.56%-19.19%-91.07%-9.76%2.70%-18.42%32.26%-73.17%-18.85%-50.79%-1,484.00%93.18%-83.90%-528.57%99.56%-1,900.00%38.33%63.51%-1,218.52%81.46%137.88%-84.00%-1,300.00%-56.25%-7,078.67%95.38%342.17%-439.80%95.75%39.08%88.68%-1,800.00%79.82%-182.61%130.77%-345.00%242.86%-50.00%177.14%28.87%25.60%-31.21%450.93%-79.66%84.30%-41.70%23.85%-54.04%54.05%-61.40%-284.09%
Net Income towards Common Stockholders Growth (1y) -11.42%79.73%4.39%-30.43%-3.58%20.30%25.50%3.68%40.35%20.21%12.03%62.77%-92.77%-93.59%-93.31%-93.25%0.00%-70.27%663.41%2,209.09%-137.70%-185.43%-1,191.20%99.65%-1.69%65.90%98.02%-5,833.33%45.00%133.78%114.81%86.52%-13.64%-21,636.00%-6,325.00%1,356.25%-2,632.00%98.38%78.71%-101.00%94.44%73.56%-22.64%433.33%57.02%404.35%153.85%385.00%355.10%124.29%208.57%513.40%-3.20%42.04%20.37%-72.94%-38.84%-48.88%-66.15%-150.31%
Net Income towards Common Stockholders Growth (3y) 6.23%37.49%13.64%5.49%-53.92%-54.74%-54.52%-51.52%-53.36%-71.60%-17.97%-23.93%-39.63%-79.35%-69.60%-98.87%-235.89%-29.93%-70.16%-105.89%-30.27%-53.83%-68.25%69.73%14.02%-191.66%43.27%368.00%-157.51%-5.54%-25.21%74.36%-19.98%-42.93%-163.28%34.20%13.23%26.26%28.88%-45.61%27.26%56.11%59.24%365.96%45.20%126.99%58.74%100.42%51.98%17.65%7.93%-41.53%
Net Income towards Common Stockholders Growth (5y) -38.68%-45.17%-5.67%-8.64%-20.91%-52.91%-18.04%-19.65%-36.22%-15.11%-17.20%-16.31%-15.41%-22.65%-29.27%-7.54%-36.25%-28.83%-30.80%-245.38%-53.59%-18.56%-19.37%67.79%0.69%36.17%45.60%39.77%16.40%24.12%26.94%17.84%31.24%44.41%93.32%70.47%29.29%15.34%20.32%-23.21%15.28%27.05%23.13%-68.29%
Net Income towards Common Stockholders (QoQ) -53.07%74.32%1.03%7.16%-4.77%1.25%-32.67%48.53%18.81%5.62%-44.38%101.06%1.76%-1.56%-19.19%-91.07%-9.76%2.70%-18.42%32.26%-73.17%-18.85%-50.79%-1,484.00%93.18%-83.90%-528.57%99.56%-1,900.00%38.33%63.51%-1,218.52%81.46%137.88%-84.00%-1,300.00%-56.25%-7,078.67%95.38%342.17%-439.80%95.75%39.08%88.68%-1,800.00%79.82%-182.61%130.77%-345.00%242.86%-50.00%177.14%28.87%25.60%-31.21%450.93%-79.66%84.30%-41.70%23.85%-54.04%54.05%-61.40%-284.09%
Net Margin Growth (1y) 365,228.00619.0088.00-390.00-98.0010.0014.00-195.0034.00-148.00-288.00145.00-1224.00-1140.00-990.00-749.00-10.00-58.00566.00629.00-1188.00-1908.00-8665.006,320.00-150.00838.008,140.00-1773.00322.00539.00166.001,608.00-19.00-25372.00-1190.002,844.00-10495.0024,672.00788.00-2689.009,969.00419.00-102.00177.00596.00568.00670.00336.00954.00345.00309.002,072.00-76.00256.0099.00-1842.00-210.00-485.00-391.00-1053.00
Net Margin Growth (3y) 365,164.00481.00-186.00-440.00-1288.00-1278.00-1264.00-799.00-1200.00-1345.00-668.00-569.00-690.00-7163.00-633.00-1338.00-8365.00-94.00-773.00-442.00-1017.00-531.00-360.006,155.00152.00-23995.007,116.002,679.00-10192.00-161.00-236.001,763.00-545.00-281.00-503.00332.0070.0025,659.001,356.00-2176.0011,519.001,332.00877.002,585.001,474.001,169.001,078.00566.00668.00116.0017.00-824.00
Net Margin Growth (5y) 363,930.00-717.00-733.00-707.00-964.00-7213.00-1823.00-2625.00-9642.00-698.00-2007.00-1640.00-1215.00-2615.00-461.0040.00-60.00-259.00-470.00-25274.00-11531.00-1231.00-761.006,310.00-374.001,096.007,802.00167.00373.00826.00332.002,276.001,005.00631.00476.002,740.00948.0026,260.001,765.00-1946.0011,233.001,103.00585.00-311.00
Net Margin (QoQ) 364,584.00516.00-6.00134.00-25.00-15.00-484.00427.0082.00-11.00-693.00656.00-99.00-151.00-260.00-714.00-15.00-1.00-20.0025.00-63.000.00-272.00-6734.005,817.00-720.00-7028.008,251.00-654.00269.00274.00-1661.001,440.00486.00-100.00-219.00-186.00-24867.0024,082.003,815.00-13525.0010,300.00199.00338.00-868.00750.00-322.00617.00-448.00722.00-220.00283.00169.00113.00-256.002,045.00-1978.00445.00-413.00104.00-346.00169.00-319.00-558.00
Operating Income Growth (1y) -11.53%52.85%-0.83%2.63%-4.40%20.00%29.53%35.90%44.01%24.15%16.32%-13.33%-14.37%-18.89%-1.56%23.67%6.39%28.05%11.76%0.44%-28.66%-52.03%-76.32%-278.75%-133.16%-161.64%-606.84%53.06%48.68%77.04%99.41%85.51%98.97%183.87%1,142.86%178.38%-4,700.00%-11,115.38%-310.96%-501.15%-3,962.50%98.25%51.95%13.75%95.49%112.00%41.89%95.02%76.14%466.67%227.91%1,180.00%700.00%166.18%232.73%-0.62%28.57%72.93%6.01%28.57%-6.17%-54.31%-44.85%-55.56%
Operating Income Growth (3y) 6.80%31.56%14.32%6.53%5.64%6.52%14.04%13.36%9.47%8.85%8.57%2.49%-13.38%-20.72%-36.13%-61.60%-31.07%-33.49%-49.50%-41.66%-28.49%-27.40%-26.14%-28.50%-26.03%-50.85%-32.18%27.10%36.67%-176.83%49.36%23.05%-171.91%-17.27%-119.47%-39.45%-344.80%-38.66%-37.31%-29.51%24.09%26.24%33.08%35.07%27.33%56.19%64.77%36.35%56.61%196.57%86.74%150.93%109.83%28.12%24.84%-17.19%
Operating Income Growth (5y) 2.10%18.79%10.45%8.47%-2.20%-5.78%-17.05%-35.78%-18.23%-18.95%-28.74%-23.76%-16.11%-15.67%-14.96%-16.55%-14.89%-40.76%-39.27%-37.46%-15.55%-52.60%-16.61%-18.96%-40.22%-17.38%-18.29%28.69%14.18%15.38%48.49%54.46%26.36%25.37%58.03%28.17%163.90%28.33%20.18%13.10%39.98%15.49%26.66%20.99%15.75%27.96%28.07%18.18%
Operating Income (QoQ) -46.39%55.70%1.16%4.77%-7.38%1.02%4.70%-2.40%16.26%9.04%9.84%3.42%0.23%2.16%-18.15%2.18%-5.06%23.98%2.83%-12.10%14.27%8.21%-7.59%-37.57%-23.16%-46.58%-797.44%88.42%-42.86%-339.26%35.41%87.34%36.08%88.71%-1,485.71%99.10%5,300.00%40.38%19.18%-155.17%-11,833.33%97.31%-126.62%-458.74%94.87%26.00%-306.76%70.76%113.64%-458.33%65.12%-40.00%423.81%-19.12%194.55%-22.22%43.65%1.10%-12.02%0.62%93.21%-38.02%6.70%-26.57%-5.92%-25.17%-14.02%
Operating Margin Growth (1y) 555,947.00724.0033.0027.00-165.009.0085.0024.00102.00-159.00-376.00-698.00-322.00-333.00130.00422.00-82.00214.00-49.00-115.00-452.00-617.00-1061.00-7595.00-2046.00-2687.00-7913.001,468.00306.001,214.007,167.003,963.00552.00599.00377.00927.00-242.00-27114.00-1063.00-1893.00-10108.0026,198.00190.00-738.009,651.00753.00214.002,169.00569.00309.00612.00880.00778.00471.00546.00-94.00110.00548.0048.00210.00-29.00-759.00-394.00-493.00
Operating Margin Growth (3y) 555,884.00574.00-259.00-647.00-385.00-483.00-162.00-253.00-302.00-278.00-296.00-392.00-856.00-736.00-980.00-7288.00-2580.00-3090.00-9023.00-6242.00-2191.00-2090.00-1807.00-2163.00-1188.00-874.00-369.006,358.00616.00-25301.006,481.002,997.00-9799.00-316.00-497.00-1705.00-699.00-162.00-660.00-462.00112.0027,261.001,016.002,312.0010,998.001,533.001,372.002,955.001,456.001,328.001,206.00996.00858.00260.00201.00-377.00
Operating Margin Growth (5y) 555,480.00455.00-178.00-341.00-918.00-886.00-1272.00-7963.00-2799.00-3581.00-9270.00-6518.00-2595.00-2209.00-1726.00-1857.00-1722.00-1277.00-1479.00-1352.00-1882.00-28604.00-2493.00-3129.00-11538.00-1789.00-1242.003,727.00159.001,651.006,885.004,428.00421.00746.00329.001,345.00648.00618.00499.00324.00999.0028,279.001,610.002,427.0011,079.001,322.001,026.002,672.00
Operating Margin (QoQ) 555,129.00664.00-7.00161.00-95.00-27.00-12.00-31.0080.0049.00-73.0047.00-181.00-168.00-395.00423.00-193.00294.00-103.00-80.00103.0031.00-169.00-417.00-62.00-413.00-6703.005,132.00-703.00-5639.002,678.003,970.00205.00314.00-526.00558.00252.0092.0024.00-610.00-26619.0026,142.00-806.00-8826.009,687.00134.00-1734.001,564.00789.00-405.00222.00-37.00529.00-103.00490.00-139.00223.00-27.00-150.0065.00661.00-527.0011.00-174.00-69.00-162.00-88.00
Profit After Tax Growth (1y) -10.78%82.27%4.94%11.68%-3.55%19.95%31.68%30.45%48.89%25.78%15.04%16.38%-17.16%-12.23%3.92%-1.50%17.33%16.57%10.22%-9.27%-47.37%-53.31%-77.89%-355.11%-138.39%-175.09%-978.71%53.12%-2.52%65.44%98.09%98.04%44.26%132.00%103.85%185.71%-13.24%-22,554.17%-25,000.00%-3,308.33%-2,561.04%98.27%77.91%9.87%94.39%72.04%-25.45%88.47%56.52%369.23%150.72%347.50%352.00%124.29%225.71%504.04%-3.97%43.95%14.04%-73.24%-38.84%-49.56%-66.15%-150.63%
Profit After Tax Growth (3y) 8.61%40.10%16.71%19.24%5.96%9.81%16.33%14.36%13.11%8.77%9.63%1.32%-20.02%-21.83%-36.73%-62.36%-30.79%-34.05%-60.59%-45.58%-30.20%-28.49%-26.77%-26.48%-30.44%-56.37%-81.38%26.16%13.51%-191.75%43.24%18.61%-156.09%-7.43%-28.37%-191.56%-19.14%-45.55%-314.08%-74.72%13.40%26.26%28.88%31.18%27.27%54.50%59.70%54.99%45.06%120.30%57.19%81.71%51.54%17.65%7.93%-41.25%
Profit After Tax Growth (5y) 4.48%22.99%12.73%8.67%-5.98%-6.34%-17.44%-40.43%-18.05%-19.64%-35.46%-26.54%-17.09%-16.26%-15.35%-15.11%-16.39%-46.17%-72.50%-55.11%-16.33%-60.67%-18.69%-21.47%-53.81%-18.35%-18.68%25.61%0.68%34.58%44.93%43.81%16.34%24.01%27.32%55.43%30.97%45.59%157.86%118.53%28.99%15.35%20.32%19.29%15.28%26.39%22.87%25.25%
Profit After Tax (QoQ) -53.49%75.00%2.34%7.11%-4.98%0.75%8.91%-7.50%18.18%10.60%7.89%5.57%-0.17%1.16%9.15%-24.85%5.78%19.77%3.46%-10.49%5.09%13.25%-14.84%-48.07%-6.77%-46.37%-1,082.58%92.19%-82.35%-527.65%47.58%82.91%38.52%65.33%46.15%-385.71%135.29%-95.83%1,100.00%-741.67%-6,898.70%95.38%-54.62%-432.21%95.46%40.86%-530.91%66.86%77.39%-165.38%42.03%-25.00%240.00%-50.00%182.86%27.27%24.60%-27.39%424.56%-79.77%86.78%-42.48%23.08%-53.75%54.05%-61.40%-284.09%
Property, Plant & Equipment (Net) Growth (1y) 1.93%3.14%0.22%2.82%7.20%8.79%32.88%36.00%40.55%43.26%20.45%27.02%18.89%18.28%15.72%6.91%7.17%1.32%-1.35%-6.43%-5.52%-7.55%-7.08%2.71%0.83%4.45%0.83%-5.90%-6.87%-7.05%-4.70%-5.86%-6.32%-7.19%-6.83%-10.97%-17.59%-16.07%-15.84%-23.11%-14.69%-15.54%-18.14%-5.44%-6.92%-8.48%-5.40%-4.65%-5.88%-3.73%-2.30%0.44%4.43%4.89%4.72%3.53%2.34%3.53%3.06%3.99%5.74%6.13%6.66%
Property, Plant & Equipment (Net) Growth (3y) 15.38%17.14%17.06%21.11%21.45%22.62%22.81%22.69%21.43%19.74%11.20%8.31%6.38%3.47%1.99%0.90%0.69%-0.73%-2.59%-3.30%-3.91%-3.54%-3.70%-3.10%-4.18%-3.41%-3.62%-7.61%-10.42%-10.21%-9.25%-13.62%-13.00%-13.03%-13.74%-13.50%-13.18%-13.43%-13.30%-11.49%-9.25%-9.38%-8.88%-3.25%-2.92%-2.59%-1.08%-0.28%0.20%1.49%1.78%2.64%4.16%4.85%4.80%
Property, Plant & Equipment (Net) Growth (5y) 14.37%14.01%12.86%12.18%12.64%11.54%11.17%12.16%11.27%10.64%5.20%4.19%2.48%1.47%0.38%-1.87%-2.29%-3.34%-3.87%-5.39%-7.29%-6.91%-6.88%-9.04%-9.16%-8.58%-9.21%-10.53%-10.60%-10.96%-10.36%-10.29%-10.42%-10.33%-9.92%-9.12%-8.45%-8.11%-7.79%-6.33%-4.39%-4.17%-3.97%-0.50%-0.20%0.31%1.25%
Property, Plant & Equipment (Net) (QoQ) -0.28%4.73%-1.42%-0.99%0.89%1.77%1.14%3.22%2.39%24.30%3.52%6.68%4.37%4.51%9.17%-0.16%3.83%2.25%0.85%0.09%-1.83%-0.44%-4.34%1.06%-3.94%0.06%5.73%-0.79%-0.49%-3.40%-1.33%-1.80%-0.69%-0.96%-2.53%-2.29%-1.61%-0.57%-6.86%-9.56%0.21%-0.30%-14.91%0.35%-0.80%-3.36%-1.71%-1.21%-2.46%-0.11%-0.93%-2.49%-0.23%1.37%1.85%1.38%0.22%1.19%0.70%0.21%1.38%0.73%1.61%1.89%1.76%1.23%
Return on Assets Growth (1y) 0.000.000.00-1.000.000.001.000.000.001.00-2.00-4.00-5.00-7.00-5.00-3.00-1.000.001.001.002.00-4.00-7.00-10.00-17.00-4.00-2.001.0014.005.006.005.00-1.002.002.00-30.00-39.00-37.00-59.0015.0025.0016.0057.0015.0013.0020.001.002.003.003.004.004.004.008.005.005.005.00-3.00-3.00-5.00-6.00-4.00
Return on Assets Growth (3y) 0.001.00-2.00-4.00-6.00-6.00-6.00-6.00-7.00-7.00-6.00-5.00-5.00-11.00-11.00-11.00-17.00-8.00-9.00-8.00-1.00-3.00-4.00-4.00-4.003.005.00-24.00-26.00-30.00-51.00-9.00-14.00-19.000.000.000.00-1.00-1.0032.0041.0039.0063.0021.0020.0031.0011.0011.0012.007.006.004.003.000.00
Return on Assets Growth (5y) -7.00-7.00-6.00-6.00-5.00-10.00-12.00-15.00-22.00-15.00-15.00-15.00-8.00-10.00-8.00-5.00-4.00-1.00-1.00-32.00-41.00-38.00-60.00-19.00-18.00-18.003.006.0013.006.007.007.002.004.006.006.007.009.009.0041.0050.0043.0065.0021.0019.0023.00
Return on Assets (QoQ) -1.000.001.000.00-1.000.000.000.000.000.000.000.000.00-2.00-2.00-2.00-1.000.000.000.000.001.001.000.00-6.00-2.00-2.00-7.007.000.001.006.00-2.000.000.000.002.000.00-32.00-9.003.00-22.0043.001.00-6.0019.001.000.000.001.001.001.001.002.001.001.004.000.001.000.00-4.000.00-1.00-1.00-2.00
Return on Capital Employed Growth (1y) -2.000.000.00-1.001.001.003.003.002.00-1.00-4.00-5.00-4.00-2.000.002.002.002.001.00-2.00-5.00-15.00-18.00-20.00-25.00-11.00-8.00-3.0011.0011.0012.0011.005.003.002.00-37.00-49.00-57.00-85.008.0020.0026.0077.0024.0024.0028.006.006.007.005.006.007.007.004.002.002.001.002.002.00-1.00-2.00-4.00
Return on Capital Employed Growth (3y) 1.001.000.00-3.00-2.00-2.00-1.00-1.00-1.00-1.00-3.00-5.00-7.00-16.00-17.00-20.00-27.00-25.00-25.00-24.00-19.00-15.00-14.00-12.00-8.003.006.00-29.00-33.00-42.00-71.00-18.00-24.00-28.00-6.00-5.00-6.00-3.00-2.0037.0050.0059.0089.0036.0037.0037.0015.0015.0015.0011.0010.008.006.002.00
Return on Capital Employed Growth (5y) -2.000.000.00-3.00-5.00-15.00-18.00-22.00-30.00-28.00-28.00-28.00-21.00-15.00-13.00-11.00-11.00-10.00-11.00-50.00-63.00-69.00-97.00-41.00-38.00-28.00-2.003.0011.0011.0012.0012.006.005.006.007.008.006.007.0047.0058.0065.0093.0037.0036.0035.00
Return on Capital Employed (QoQ) -2.00-1.001.000.000.00-1.000.001.001.001.001.00-1.00-2.00-2.00-1.000.001.000.001.001.000.00-1.00-2.00-3.00-10.00-4.00-3.00-7.003.000.001.007.004.001.001.000.001.000.00-38.00-12.00-6.00-28.0054.000.000.0022.001.000.004.001.001.001.002.002.001.001.000.000.001.000.001.000.00-2.00-1.00-1.00
Return on Equity Growth (1y) -1.00-1.00-1.00-1.00-1.000.001.001.001.001.00-2.00-5.00-8.00-10.00-7.00-5.00-2.000.001.002.003.00-6.00-11.00-15.00-26.00-6.00-3.001.0020.008.009.008.00-1.003.003.00-46.00-66.00-63.00-105.0017.0041.0023.00101.0028.0025.0037.003.003.006.007.009.008.007.0014.009.009.008.00-7.00-7.00-9.00-10.00-7.00
Return on Equity Growth (3y) -2.001.00-2.00-6.00-8.00-9.00-9.00-9.00-9.00-9.00-9.00-7.00-7.00-17.00-17.00-17.00-25.00-12.00-13.00-12.00-2.00-4.00-5.00-6.00-7.005.008.00-37.00-47.00-52.00-93.00-21.00-27.00-37.00-1.00-1.00-1.00-3.00-2.0049.0071.0067.00112.0040.0037.0057.0021.0020.0021.0013.0011.008.004.00-1.00
Return on Equity Growth (5y) -12.00-10.00-8.00-8.00-7.00-16.00-18.00-21.00-32.00-21.00-22.00-21.00-12.00-15.00-12.00-8.00-6.00-1.00-1.00-50.00-70.00-64.00-107.00-35.00-32.00-35.004.008.0018.008.0010.0011.003.007.0010.0011.0012.0017.0016.0066.0086.0074.00115.0039.0035.0043.00
Return on Equity (QoQ) -2.000.001.000.00-1.000.000.000.000.001.000.000.001.00-3.00-3.00-3.00-2.000.000.000.000.001.001.001.00-10.00-3.00-3.00-10.0010.000.001.0010.00-2.000.001.000.002.000.00-49.00-20.005.00-42.0074.003.00-12.0036.001.000.000.001.002.002.002.003.001.001.008.00-1.001.000.00-7.00-1.00-2.00-1.00-4.00
Return on Invested Capital Growth (1y) -21.00-16.00-2.00-1.00-1.00-2.00-1.000.001.001.000.001.00-1.00-2.00-2.00-2.00-1.000.001.003.003.001.00-3.00-14.00-18.00-20.00-27.00-7.00-3.001.0019.008.009.009.002.000.00-4.00-47.00-68.00-59.00-95.0020.0043.0027.0097.0025.0021.0033.003.003.005.005.007.008.007.0014.0011.0010.009.00-7.00-7.00-10.00-11.00-7.00
Return on Invested Capital Growth (3y) -21.00-17.00-3.00-1.00-1.00-3.00-3.00-2.00-1.00-1.000.001.000.00-1.00-3.00-14.00-16.00-19.00-29.00-18.00-18.00-18.00-11.00-13.00-12.00-10.00-6.001.002.00-37.00-47.00-51.00-90.00-18.00-23.00-33.00-2.00-2.00-4.001.005.0048.0070.0065.00107.0035.0034.0053.0021.0021.0021.0012.0011.008.005.000.00
Return on Invested Capital Growth (5y) -24.00-18.00-3.000.000.00-2.00-4.00-13.00-17.00-20.00-30.00-20.00-21.00-20.00-11.00-13.00-11.00-9.00-8.00-11.00-13.00-56.00-77.00-73.00-111.00-37.00-31.00-31.004.008.0017.009.0010.0010.003.006.008.009.009.0021.0023.0066.0085.0072.00111.0036.0032.0038.00
Return on Invested Capital (QoQ) -5.00-14.00-2.00-1.001.000.00-1.000.000.000.000.001.000.000.000.00-1.00-1.000.000.000.001.001.001.000.00-1.00-2.00-11.00-4.00-3.00-10.0010.000.001.009.00-1.001.001.001.00-3.00-3.00-42.00-20.005.00-39.0073.003.00-11.0031.001.000.001.001.001.002.001.003.001.002.008.00-1.001.000.00-8.000.00-2.00-1.00-4.00
Return on Sales Growth (1y) 3,652.006.001.00-4.00-1.000.000.00-2.000.00-1.00-3.001.00-12.00-11.00-10.00-7.000.00-1.000.000.006.006.003.00-64.00-12.00-19.00-87.0063.00-2.008.0081.00-18.003.005.002.0016.000.00-254.00-12.0028.00-105.00247.008.00-27.00100.004.00-1.002.006.006.007.003.0010.003.003.0021.00-1.003.001.00-18.00-2.00-5.00-4.00-11.00
Return on Sales Growth (3y) 3,652.005.00-2.00-4.00-13.00-13.00-13.00-8.00-12.00-13.00-13.00-6.00-7.00-6.00-7.00-72.00-6.00-13.00-84.00-1.00-8.00-4.00-2.00-18.00-10.00-5.00-4.0062.002.00-240.0071.0027.00-102.00-2.00-2.0018.00-5.00-3.00-5.003.001.00257.0014.00-22.00115.0013.009.0026.0015.0012.0011.006.007.001.000.00-8.00
Return on Sales Growth (5y) 3,639.00-7.00-12.00-12.00-7.00-7.00-10.00-72.00-18.00-26.00-96.00-7.00-20.00-16.00-12.00-26.00-5.000.00-1.00-3.00-5.00-253.00-12.0026.00-115.00-12.00-8.0063.00-4.0011.0078.002.004.008.003.0023.0010.006.005.0027.009.00263.0018.00-19.00112.0011.006.00-3.00
Return on Sales (QoQ) 3,646.005.000.001.000.000.00-5.004.001.000.00-7.007.00-1.00-2.00-3.00-7.000.000.000.000.00-1.000.000.006.000.00-3.00-67.0058.00-7.00-70.0083.00-7.003.003.00-17.0014.005.00-1.00-2.00-2.00-249.00241.0038.00-135.00103.002.003.00-9.008.00-3.006.00-4.007.00-2.003.002.001.00-3.0020.00-20.004.00-4.001.00-3.002.00-3.00-6.00
Revenue Growth (1y) 23,423.08%-2.29%-2.46%1.21%3.76%19.45%24.21%34.27%36.78%34.76%42.22%33.48%1.70%-1.14%-8.57%-6.74%11.72%12.29%14.89%7.68%-1.41%-25.61%-40.83%-52.32%-54.59%-55.90%-50.21%-37.84%-20.47%2.03%11.48%16.37%3.10%19.73%17.38%21.79%8.08%1.23%-1.30%-4.88%-2.94%-29.83%-34.90%-41.82%-33.67%-5.28%-3.11%14.32%23.94%21.88%40.87%36.65%26.74%21.19%15.67%13.02%9.84%5.88%0.27%-1.49%-2.41%-1.26%-0.68%-1.34%
Revenue Growth (3y) 593.13%16.29%19.88%21.96%13.01%16.75%17.33%18.68%15.83%14.37%14.31%10.26%3.85%-6.18%-14.66%-21.77%-20.62%-28.31%-30.31%-31.66%-29.12%-30.57%-31.00%-29.87%-28.05%-18.63%-13.31%-4.14%-3.95%7.34%8.90%10.47%2.65%-5.26%-8.97%-12.33%-11.39%-12.37%-14.61%-14.16%-7.25%-6.78%-3.86%-3.14%1.38%11.84%16.44%20.86%19.94%16.07%17.78%15.01%10.75%8.21%4.83%3.18%
Revenue Growth (5y) 227.73%11.79%12.60%12.74%9.71%5.86%1.89%-3.01%-7.00%-13.27%-15.14%-16.86%-16.55%-17.96%-19.17%-19.11%-16.32%-14.76%-15.03%-14.67%-16.88%-16.51%-17.57%-16.76%-17.14%-17.48%-15.98%-13.38%-10.62%-3.85%-4.02%-2.16%-2.32%-0.37%0.58%1.03%1.80%-0.12%0.29%-0.46%2.12%0.78%0.60%0.24%2.23%7.90%9.47%11.40%
Revenue (QoQ) 23,253.85%2.56%1.52%-3.25%-3.00%2.38%5.35%-0.82%11.67%6.46%13.88%1.03%10.02%12.36%6.88%-23.03%6.95%3.91%9.03%-7.79%7.49%6.32%2.18%-15.57%-18.90%-15.43%-17.66%-19.58%-21.24%-4.52%2.79%2.90%1.03%4.32%7.30%-8.84%17.33%2.28%11.33%-19.10%9.90%-0.28%7.29%-17.45%-20.55%-7.49%-4.12%-5.88%13.45%-5.36%13.12%2.04%11.56%9.38%9.74%-5.35%6.68%4.40%7.23%-8.02%2.83%-1.13%5.34%-8.88%4.04%-0.55%4.64%
Share-based Compensation Growth (1y) -10.53%-6.25%0.00%0.00%0.00%26.67%0.00%0.00%0.00%-15.79%0.00%0.00%0.00%
Share-based Compensation Growth (3y) -3.64%0.00%0.00%0.00%0.00%
Share-based Compensation (QoQ) -15.79%6.25%0.00%0.00%-11.76%13.33%0.00%0.00%11.76%-10.53%0.00%0.00%-5.88%6.25%0.00%0.00%
Shareholder's Equity Growth (1y) 9.06%7.88%11.48%12.49%13.94%11.91%11.76%12.92%11.98%14.18%14.82%11.66%10.67%10.37%9.70%10.22%2.23%-0.49%-6.98%-16.10%-11.27%-15.79%-20.76%-14.06%-14.83%-18.22%-14.93%-14.90%-13.37%-4.95%1.12%1.19%-0.39%-1.24%-1.91%-2.20%-39.24%-41.84%-43.51%-59.87%-34.81%-31.85%-32.72%-7.27%-6.42%-8.34%-4.07%-2.72%-3.98%-2.91%1.38%5.95%10.56%12.92%21.58%19.08%17.01%17.05%2.98%2.74%1.96%-0.06%-1.65%
Shareholder's Equity Growth (3y) 11.64%11.29%12.68%12.35%12.19%12.14%12.08%11.59%8.21%7.84%5.42%1.07%0.13%-2.57%-6.84%-7.37%-8.24%-11.84%-14.41%-15.02%-13.17%-13.17%-11.99%-9.55%-9.76%-8.44%-5.50%-5.56%-19.36%-18.27%-17.56%-26.50%-26.65%-26.85%-28.03%-28.60%-28.16%-28.64%-28.56%-28.73%-16.33%-15.35%-13.18%-1.50%-0.22%0.16%5.74%7.07%7.50%8.67%8.27%9.03%9.67%9.72%7.18%
Shareholder's Equity Growth (5y) 9.50%8.65%7.86%5.57%5.08%3.40%0.74%0.04%-0.87%-2.89%-4.61%-5.46%-5.83%-6.39%-7.00%-7.31%-7.79%-8.44%-9.06%-9.50%-16.90%-17.77%-17.69%-21.91%-21.87%-21.18%-20.34%-20.71%-20.38%-19.36%-18.41%-18.56%-18.73%-19.01%-18.36%-17.81%-17.02%-16.81%-14.78%-14.51%-5.39%-4.33%-3.91%3.18%3.46%3.29%3.67%
Shareholder's Equity (QoQ) 4.95%-0.36%2.47%1.76%3.82%2.97%3.40%3.07%1.98%2.84%4.47%2.22%3.97%3.42%1.59%1.32%3.69%2.78%2.07%-6.03%0.94%-3.92%-7.94%-0.61%-4.20%-9.59%-0.16%-1.50%-8.02%-5.94%-0.13%0.26%0.92%0.06%-0.06%-1.29%0.06%-0.62%-0.35%-38.68%-4.22%-3.48%-29.21%-0.38%0.13%-4.71%-2.44%0.54%-1.93%-0.28%-1.07%-0.76%-0.84%4.14%3.39%3.56%1.27%12.13%1.27%1.76%1.31%-1.35%1.03%0.99%-0.70%-2.92%
Tax Rate Growth (1y) -54.00-532.00-367.002,434.00-11.0022.00551.001,021.00318.00294.001.00-3156.00-11.002.00-5.002,093.0013.00-3.000.00-688.00258.0010.00-6.00-5238.001,235.0076.00-4454.0010,260.00-4023.00-1712.004,215.00-27738.00-1454.00-201.005,538.0039,520.001,653.00-1019.00-11962.002,283.00-469.002,860.008,525.00-14175.00-207.00-4460.00-6184.007,081.00-4500.00658.005,365.00-13776.005,379.001,374.00-1454.00-37195.001,287.001,310.00-548.0035,984.001,218.00-2302.001,444.0020,363.00
Tax Rate Growth (3y) 253.00-216.00185.00299.00296.00318.00547.00-42.00320.00293.00-4.00-1751.00260.009.00-12.00-3833.001,506.0083.00-4461.004,334.00-2530.00-1626.00-246.00-22716.00-4241.00-1837.005,298.0022,042.00-3824.00-2932.00-2210.0014,065.00-270.001,639.002,101.0027,628.00976.00-2619.00-9621.00-4811.00-5176.00-942.007,706.00-20870.00672.00-2428.00-2274.00-43890.002,167.003,341.003,362.00-14987.007,884.00381.00-559.0019,152.00
Tax Rate Growth (5y) 254.00-217.00180.001,704.00567.00324.00540.00-5969.001,813.00379.00-4465.003,271.00-2528.00-1627.00-251.00-21311.00-3971.00-1831.005,292.0016,115.00-2331.00-2846.00-6671.0019,087.00-3057.004.001,861.0010,150.00-4500.00-4532.00131.006,971.00-4977.00-2162.001,281.0020,933.001,856.00-587.00-5711.00-55781.001,490.001,741.005,703.00-22081.003,177.00-3421.00-1378.0012,457.00
Tax Rate (QoQ) 459.00-395.00-116.00-2.00-19.00-230.002,685.00-2447.0014.00299.003,155.00-3150.00-10.006.00-3.00-4.003.00-1.002,096.00-2085.00-13.002.001,408.00-1139.00-261.00-14.00-3824.005,335.00-1420.00-4545.0010,890.00-8948.00891.001,382.00-21062.0017,336.002,143.007,121.0012,919.00-20531.00-529.00-3823.0027,165.00-23283.002,800.001,843.004,465.00-9316.00-1452.00119.0017,730.00-20897.003,706.004,825.00-1411.00-1741.00-300.001,997.00-37151.0036,741.00-278.00140.00-619.001,975.00-3797.003,886.0018,300.00
Total Debt Growth (1y) -1.14%-1.58%0.45%-18.75%-41.10%-41.15%-42.50%-28.67%182.26%198.63%517.45%752.75%184.53%145.19%0.03%-27.59%-23.59%-16.08%0.51%34.80%36.75%26.61%23.47%-20.40%-23.81%-19.26%-17.78%-4.91%-2.01%-0.09%-15.62%-15.56%-15.53%-15.53%-8.22%-8.48%-8.55%-8.47%-20.09%-19.37%-18.28%-26.57%-7.79%-7.54%-16.90%-6.58%-6.60%-7.40%2.25%1.53%0.99%1.05%0.23%-0.06%-0.29%4.39%1.16%1.16%0.87%-3.93%-1.14%-1.32%-1.26%
Total Debt Growth (3y) 18.01%20.04%52.78%70.33%67.86%62.73%52.57%63.92%83.08%83.16%83.79%102.66%43.79%37.59%7.47%-8.07%-7.32%-4.98%0.67%0.67%0.69%0.70%-5.03%-13.86%-14.24%-12.00%-13.97%-9.76%-8.86%-8.25%-14.78%-14.59%-14.21%-17.20%-12.23%-11.97%-14.68%-14.37%-11.71%-11.62%-11.45%-11.36%-4.54%-4.71%-5.21%-1.77%-2.02%-0.78%1.21%0.87%0.52%0.45%0.08%-0.08%-0.23%
Total Debt Growth (5y) 29.01%28.90%29.10%36.99%37.65%35.56%34.53%36.43%44.93%44.41%44.51%44.50%17.29%16.01%-2.94%-9.01%-8.00%-6.26%-4.60%-4.64%-4.64%-4.62%-8.88%-13.96%-13.97%-14.46%-14.05%-11.34%-12.46%-11.93%-11.83%-11.81%-11.71%-11.65%-8.60%-8.58%-8.64%-8.62%-7.07%-6.15%-6.78%-6.78%-2.64%-2.80%-3.16%-1.10%-1.30%
Total Debt (QoQ) 0.34%-0.11%-0.34%-1.02%-0.11%1.95%-19.39%-28.25%-0.19%-0.39%0.00%183.92%5.59%105.95%38.11%-5.27%-9.00%-15.98%-0.03%-0.03%-0.06%0.64%34.08%1.41%-7.48%-1.86%-13.56%-2.93%-1.95%-0.06%-0.03%0.03%-0.03%-15.59%0.04%0.07%-0.04%-8.29%-0.24%0.00%0.04%-19.93%0.65%1.35%-10.10%0.55%0.93%-8.91%1.07%0.53%0.06%0.58%0.35%0.00%0.12%-0.23%0.06%-0.23%4.81%-3.32%0.06%-0.51%-0.17%-0.52%-0.12%-0.46%