NPK International Growth Metrics (2010-2025) | NPKI

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Growth Ratios
Assets Growth (1y) 20.27%13.73%8.09%12.14%8.14%11.53%12.54%-3.98%-3.15%-3.73%-3.02%5.52%-2.83%-5.24%-7.54%-15.76%-16.61%-15.20%-14.93%-5.97%0.30%6.39%19.25%13.10%15.76%10.62%0.26%1.46%0.15%0.51%-1.69%-1.72%-6.80%-15.78%-20.77%-21.21%-19.52%-9.85%-0.27%6.16%7.85%7.95%6.32%-5.05%-8.97%-13.18%-13.65%-10.15%-6.43%-6.04%-41.15%-38.71%-39.14%-36.99%3.81%
Assets Growth (3y) 9.00%6.89%5.66%4.35%0.59%0.58%0.30%-5.14%-7.76%-8.20%-8.63%-5.80%-6.68%-5.09%-2.11%-3.60%-1.07%-0.07%0.57%2.56%5.16%5.76%5.53%4.09%2.61%-2.17%-7.91%-7.73%-9.10%-8.61%-8.07%-6.32%-6.82%-6.42%-5.64%-7.39%-7.55%-5.46%-2.90%-3.25%-2.79%-4.15%-18.55%-19.44%-19.67%-19.90%-19.20%
Assets Growth (5y) 2.86%-0.38%-1.48%-2.08%-3.17%-1.70%0.47%-1.92%-1.84%-1.86%-1.83%-0.83%-1.18%-1.01%-1.56%-2.23%-2.00%-3.32%-4.55%-3.53%-2.70%-2.13%-1.47%-1.16%-1.28%-1.84%-3.70%-4.56%-5.91%-6.48%-6.54%-6.85%-7.18%-7.74%-15.65%-15.24%-14.76%-12.94%-10.97%
Assets (QoQ) 3.94%5.99%6.27%-2.85%-1.22%9.96%2.48%0.19%-0.32%-6.19%3.37%-0.41%0.41%2.08%-4.81%-2.87%-2.03%-6.99%-5.77%-1.23%-1.72%2.80%0.51%4.76%10.17%-2.51%2.88%0.11%-0.15%-1.34%1.56%0.47%-2.34%-1.37%-3.69%-9.20%-8.13%-1.92%-1.63%1.71%1.63%4.41%-0.07%1.80%0.10%-6.76%-4.20%-2.91%-0.44%-2.98%-0.23%-2.50%-37.64%1.05%-0.93%0.94%2.74%
Capital Expenditures Growth (1y) 697.04%85.54%179.61%-15.40%-24.36%3.84%-6.79%136.21%77.14%69.06%14.77%79.51%84.91%44.76%-0.02%-58.64%-39.03%-19.02%-27.49%-16.28%-60.51%-71.99%-45.66%-29.33%-22.17%87.78%46.70%47.14%59.34%29.99%63.30%-53.50%42.86%-26.97%-61.93%-37.40%-66.88%-86.84%30.08%-54.37%118.16%127.00%-11.89%3.61%-4.88%292.30%-8.52%342.19%-41.66%-13.79%99.11%-21.36%97.87%49.38%-27.89%77.56%34.23%
Capital Expenditures Growth (3y) 120.22%48.23%44.08%53.08%35.32%36.46%2.27%20.60%25.93%25.61%-5.95%-14.66%-23.64%-31.01%-26.69%-37.45%-42.77%-24.76%-16.70%-4.52%-21.18%-11.90%9.19%-21.51%21.00%21.25%-3.03%-24.62%-8.98%-50.01%-6.84%-48.98%1.07%-39.80%-24.15%-33.36%-11.75%5.44%1.59%27.87%6.58%97.28%17.08%53.30%3.17%71.59%9.52%83.45%15.72%
Capital Expenditures Growth (5y) 64.49%30.73%16.74%4.43%-9.81%-10.43%-15.87%0.74%-9.30%0.83%-7.88%-8.36%-11.20%-4.33%-1.15%-30.05%-15.67%-16.56%-18.51%-24.01%-25.35%-41.98%-8.41%-32.69%5.06%-11.84%0.89%-27.34%9.37%2.16%-8.20%-9.46%-10.54%-5.89%-4.49%0.58%-4.52%8.59%8.53%23.89%26.31%
Capital Expenditures (QoQ) 233.24%31.05%72.17%6.01%-22.43%97.49%-47.91%-5.21%6.48%77.28%32.01%-28.92%1.63%20.35%106.48%-26.78%-20.44%-16.88%-14.57%7.93%5.67%-25.58%-1.37%-49.09%-25.05%44.38%28.28%-43.93%80.84%12.79%28.66%-39.28%47.52%41.70%-63.37%86.54%-24.58%-26.15%-39.75%-1.30%-70.03%629.87%-78.86%371.88%-68.82%183.31%-75.15%333.21%28.62%-33.93%20.12%-42.84%90.06%52.58%-52.56%43.82%43.49%-26.34%16.81%8.72%
Cash & Equivalents Growth (1y) 426.52%419.77%-69.59%-68.16%-55.16%-43.63%85.55%37.34%101.32%95.76%40.55%212.12%-2.23%-40.37%29.18%-29.57%117.18%175.07%25.97%-9.99%-24.43%-19.31%-17.98%-15.34%-26.74%-29.53%-35.87%-14.22%5.11%-19.30%-0.42%-9.10%-31.63%2.74%-13.27%-9.95%-12.43%-55.23%-50.29%-30.38%-18.28%30.02%-0.45%-37.62%-42.56%-34.54%-99.64%10.85%10.88%30.13%817.44%59.60%56.97%61.24%2,150.44%-44.74%-25.86%-16.95%
Cash & Equivalents Growth (3y) 68.13%79.00%-7.43%10.93%-4.08%-13.02%49.91%44.53%62.30%47.53%31.75%25.54%17.08%9.79%10.10%-18.73%6.34%16.08%-12.82%-13.21%-16.51%-22.87%-19.39%-12.93%-19.26%-16.40%-17.88%-11.12%-14.31%-28.14%-24.56%-17.09%-21.20%-15.75%-24.57%-26.87%-25.64%-27.50%-87.91%-21.63%-19.56%3.46%-68.05%3.34%-0.01%11.16%-9.67%-0.75%8.87%20.34%
Cash & Equivalents Growth (5y) 58.78%56.57%5.24%-2.85%7.69%7.87%28.33%18.14%18.80%12.80%3.76%7.52%4.32%-5.52%-3.14%-15.99%-2.88%5.33%-10.56%-11.76%-19.01%-26.74%-25.74%-16.18%-17.74%-19.40%-22.81%-21.14%-21.64%-20.58%-72.67%-16.99%-20.80%-12.62%-57.38%-7.10%-6.47%-4.38%-18.26%-15.75%-9.54%8.20%
Cash & Equivalents (QoQ) -0.91%585.92%14.88%-32.57%-2.18%-59.86%20.29%-5.06%22.98%32.12%-10.96%39.16%19.58%-5.14%97.73%-56.41%-27.07%105.49%7.81%34.43%-7.63%-5.90%-22.96%12.86%-1.38%-4.34%-20.49%-2.35%-5.12%-12.96%6.36%19.66%-27.16%7.42%-2.91%-10.00%9.46%-9.32%0.81%-12.48%-44.05%0.70%41.16%2.75%-10.98%-22.90%-11.55%-5.39%1.44%-99.58%27,362.79%-5.36%19.05%-97.04%4,677.57%-6.92%22.29%-58.62%17.32%24.87%37.00%
Cash from Investing Activities Growth (1y) -682.34%-101.79%-182.49%76.00%34.29%-616.38%7.98%-141.77%-78.90%85.90%548.74%-74.27%-84.91%-153.42%-125.50%58.95%-18.96%91.58%34.27%18.77%67.68%-108.98%41.49%30.72%58.87%-1,146.65%-244.07%-62.32%-84.24%79.08%34.86%81.98%-35.00%-106.80%81.04%111.54%86.51%103.40%79.10%-327.82%-323.87%-1,520.78%-1,032.80%18.70%-27.11%703.25%113.07%883.65%62.49%-112.80%-1,483.17%-204.37%1,499.76%-89.13%142.53%-44.79%-130.41%
Cash from Investing Activities Growth (3y) -109.51%-26.79%139.08%-0.37%-29.54%-36.80%-1.73%-20.04%-57.88%68.89%9.06%16.55%10.75%23.59%-28.02%38.64%45.92%-29.95%-9.79%2.97%37.43%-75.98%-9.46%41.27%-0.77%-75.37%24.82%26.70%30.52%26.30%70.45%63.82%8.27%0.02%23.43%40.22%10.10%70.03%32.18%143.93%-26.43%-134.93%-173.60%-88.04%105.47%-13.44%40.42%-127.93%-16.88%
Cash from Investing Activities Growth (5y) -82.47%15.33%-14.35%19.54%3.53%14.74%16.54%0.54%12.15%4.75%-8.65%8.16%11.63%-3.07%-17.29%41.67%17.02%1.03%30.39%15.09%46.31%18.97%44.65%44.38%10.17%-21.12%-0.12%42.57%-12.57%26.67%15.31%18.14%18.12%5.06%4.09%-11.81%42.21%6.74%30.75%-88.71%-53.79%
Cash from Investing Activities (QoQ) -173.06%-42.44%-488.71%65.83%29.57%-99.40%49.98%6.46%-667.91%74.39%-31.41%30.78%39.47%915.11%-151.04%26.56%17.05%17.99%17.82%-112.82%94.13%-540.00%-1.55%15.32%62.03%-79.20%-20.22%49.72%-1,050.93%50.54%43.28%42.93%-30.68%-54.00%84.31%-327.66%-100.18%85.88%109.54%-600.00%150.49%-186.75%-4.02%-830.29%-69.25%30.83%92.53%-1,354.56%903.20%-98.50%347.56%-169.63%-173.97%-62.01%66.23%1,033.82%-137.02%136.43%-214.97%-96.10%
Cash from Operations Growth (1y) -25.71%-999.50%-135.80%588.24%376.69%161.29%337.83%28.90%-20.11%89.96%-76.42%-131.07%-45.57%17.93%779.13%663.80%-10.01%-78.35%-109.18%-54.73%-60.15%-231.29%-294.62%48.53%-164.76%220.05%101.16%-39.11%91.28%91.38%1,606.02%55.55%3,418.04%-55.88%93.39%-35.49%-19.35%-18.86%532.93%-109.39%-179.63%-207.65%-89.95%-1,232.70%58.23%118.41%955.34%128.70%631.17%1,077.05%-59.41%272.51%-89.76%-111.41%-26.13%-22.27%793.89%
Cash from Operations Growth (3y) 41.44%118.78%-41.44%-68.18%27.51%49.97%90.66%31.20%-26.86%-21.44%-29.87%-7.44%-41.99%-32.67%-73.07%79.58%-30.69%-30.12%-83.85%-25.74%-26.46%44.49%40.65%12.05%23.29%44.45%33.58%-15.14%63.04%-11.84%493.28%-27.94%-177.24%-33.61%7.13%-41.06%-31.39%-45.62%88.62%-28.93%20.89%32.63%-24.51%153.27%30.59%37.22%46.81%41.46%90.04%
Cash from Operations Growth (5y) 6.74%21.73%-16.67%47.73%-5.76%17.16%-12.30%8.71%-16.01%-5.23%-61.26%-6.43%-15.00%-5.09%-8.79%41.09%-7.64%-22.03%-32.62%-16.30%-9.64%1.55%63.20%-15.83%-26.22%2.40%17.54%-22.55%4.94%-32.92%194.46%-18.47%118.03%-3.53%39.41%-2.91%-31.95%-17.25%15.01%0.78%10.10%
Cash from Operations (QoQ) -70.68%233.40%-81.95%321.05%-455.04%86.73%446.91%191.63%-54.35%-48.50%88.02%80.75%8.53%-93.61%-347.75%416.62%135.14%-52.34%58.88%-49.46%-43.44%-120.21%883.66%-55.52%-286.37%39.26%394.95%-119.40%445.47%-99.41%15,354.14%-102.78%7,680.91%-94.76%1,309.03%-40.74%0.81%-77.03%370.03%-25.92%1.43%79.20%-106.97%-528.46%-37.12%116.72%-1,024.77%80.30%160.45%858.46%-74.85%264.59%33.95%-66.95%130.80%-89.97%-249.26%313.91%142.86%15.28%
EBITDA Margin Growth (1y) 272.00411.0013.00-383.00-362.00-392.00-708.00-68.00-175.00-151.00321.00-73.00335.00371.00356.00-561.00-1270.00-1929.00-7521.00-1937.00-1210.00-839.005,663.001,880.001,748.001,930.001,079.00373.00375.00-63.00347.00-340.00-306.00-117.00-1488.00-626.00-3500.00-2975.00-614.00396.002,767.002,265.001,270.0016.00-92.00-570.00-829.00452.00641.002,065.002,141.00916.001,552.00-816.00716.00666.00-168.001,037.00
EBITDA Margin Growth (3y) -264.00-133.00-373.00-524.00-201.00-172.00-31.00-702.00-1110.00-1709.00-6845.00-2571.00-2145.00-2396.00-1503.00-619.00-732.00-838.00-779.00315.00913.001,028.007,090.001,912.001,817.001,750.00-61.00-594.00-3431.00-3155.00-1755.00-570.00-1039.00-827.00-832.00-214.00-825.00-1279.00-174.00865.003,316.003,760.002,582.001,384.002,101.00679.002,027.002,034.002,025.002,285.00
EBITDA Margin Growth (5y) -1200.00-1690.00-7539.00-3023.00-2681.00-2940.00-1890.00-760.00-572.00-618.00-103.00-319.00-22.00-529.00-76.00-586.00-663.00-1018.00-1919.00-652.00-2893.00-2064.004,988.001,682.001,084.001,041.00595.00-181.00-756.00-1459.00-1314.00-102.00-489.00668.00479.001,154.001,368.00-31.002,683.002,446.004,700.003,980.00
EBITDA Margin (QoQ) -8.00189.00101.00-10.00131.00-208.00-296.0011.00100.00-524.00344.00-95.00124.00-52.00-50.00313.00160.00-67.00-967.00-397.00-498.00-5660.004,617.00331.00-127.00842.00834.00199.0055.00-9.00127.00201.00-383.00401.00-560.00236.00-194.00-969.00301.00-2638.00331.001,391.001,312.00-267.00-171.00396.0058.00-375.00-649.00137.001,340.00-186.00775.00213.00114.00450.00-1593.001,745.0064.00-384.00-389.00
EBIT Growth (1y) 58.81%100.59%36.89%-6.49%-21.65%-26.60%-62.90%-4.87%-12.76%-10.82%76.92%-16.51%47.32%53.76%72.72%-70.48%-105.29%-123.49%-344.31%-407.20%-799.82%-62.53%91.30%119.90%152.65%165.64%220.03%269.41%140.25%1.74%108.57%-58.96%-42.99%-37.46%-160.84%-203.65%-379.81%-508.59%-32.28%109.24%89.37%76.40%99.64%77.76%-91.47%-251.48%56,188.14%948.91%194.55%129.44%-81.64%-31.32%112.78%-80.33%91.61%94.20%-7.02%633.95%
EBIT Growth (3y) 2.77%9.50%-3.50%-9.44%0.23%0.21%4.27%-38.34%-27.40%-32.42%-111.53%-40.22%-39.26%-37.28%-33.27%-43.49%-36.97%-36.95%-36.59%31.20%137.41%45.58%30.41%32.03%39.61%34.21%-15.05%-52.85%-80.01%-66.31%-54.37%-66.00%-29.46%-37.56%-26.05%-44.57%-36.97%-75.32%66.91%54.99%29.91%30.92%33.29%133.95%80.20%30.13%484.18%140.95%57.01%34.35%
EBIT Growth (5y) -15.82%-19.86%-42.09%-21.74%-19.91%-18.98%-17.51%-32.19%-20.29%-19.23%-4.87%-11.06%-2.38%-17.08%-1.68%-22.83%-19.26%-30.73%-18.37%-24.24%-78.57%-22.63%29.42%15.20%26.50%16.63%62.72%-23.73%-22.69%-32.97%27.45%-6.02%-21.03%-9.00%-21.60%4.17%2.76%-27.80%24.01%33.86%18.94%18.66%
EBIT Margin Growth (1y) 272.00411.0013.00-383.00-362.00-392.00-708.00-68.00-175.00-151.00321.00-73.00335.00371.00356.00-561.00-1270.00-1929.00-7521.00-1937.00-1210.00-839.005,663.001,880.001,748.001,930.001,079.00373.00375.00-63.00347.00-340.00-306.00-117.00-1488.00-626.00-3500.00-2975.00-614.00396.002,767.002,265.001,270.0016.00-92.00-570.00-829.00452.00641.002,065.002,141.00916.001,552.00-816.00716.00666.00-168.001,037.00
EBIT Margin Growth (3y) -264.00-133.00-373.00-524.00-201.00-172.00-31.00-702.00-1110.00-1709.00-6845.00-2571.00-2145.00-2396.00-1503.00-619.00-732.00-838.00-779.00315.00913.001,028.007,090.001,912.001,817.001,750.00-61.00-594.00-3431.00-3155.00-1755.00-570.00-1039.00-827.00-832.00-214.00-825.00-1279.00-174.00865.003,316.003,760.002,582.001,384.002,101.00679.002,027.002,034.002,025.002,285.00
EBIT Margin Growth (5y) -1200.00-1690.00-7539.00-3023.00-2681.00-2940.00-1890.00-760.00-572.00-618.00-103.00-319.00-22.00-529.00-76.00-586.00-663.00-1018.00-1919.00-652.00-2893.00-2064.004,988.001,682.001,084.001,041.00595.00-181.00-756.00-1459.00-1314.00-102.00-489.00668.00479.001,154.001,368.00-31.002,683.002,446.004,700.003,980.00
EBIT Margin (QoQ) -8.00189.00101.00-10.00131.00-208.00-296.0011.00100.00-524.00344.00-95.00124.00-52.00-50.00313.00160.00-67.00-967.00-397.00-498.00-5660.004,617.00331.00-127.00842.00834.00199.0055.00-9.00127.00201.00-383.00401.00-560.00236.00-194.00-969.00301.00-2638.00331.001,391.001,312.00-267.00-171.00396.0058.00-375.00-649.00137.001,340.00-186.00775.00213.00114.00450.00-1593.001,745.0064.00-384.00-389.00
EBIT (QoQ) -1.83%27.31%12.39%13.05%24.00%-13.11%-23.22%-5.28%16.16%-56.08%96.86%-13.13%18.75%-12.88%-7.10%53.28%23.94%-2.13%-84.12%-127.45%-450.71%-917.83%80.03%19.60%0.53%45.55%145.69%112.71%24.02%-0.43%40.63%38.34%-47.48%104.13%-72.33%92.18%-42.39%-298.57%52.86%-418.84%15.87%35.71%103.29%-696.88%-86.73%99.03%1,738.98%-742.92%-242.77%255.29%-69.35%-42.05%6.72%-3.12%14.63%79.54%-90.13%843.60%16.18%-14.04%-22.12%
EBT Growth (1y) 58.70%140.41%-14.08%-5.40%-27.44%-27.81%-49.32%-5.37%-15.74%-16.11%85.51%-21.69%68.08%63.57%93.68%-87.02%-111.35%-140.76%-370.87%-903.68%-398.03%-22.66%88.75%100.73%122.93%134.12%154.05%7,483.09%275.51%5.77%164.39%-70.09%-57.31%-71.71%-193.42%-488.46%-613.95%-1,665.67%-31.35%80.62%82.87%70.46%90.52%86.95%-29.05%-156.80%1,824.86%2,652.81%152.72%121.79%-81.21%-22.93%189.80%-82.01%87.23%133.01%10.29%963.66%
EBT Growth (3y) -1.00%13.34%-6.87%-11.17%0.91%-0.31%22.12%-54.18%-29.28%-36.79%-127.23%-41.23%-43.43%-41.24%-37.33%-80.30%-49.38%-44.54%-45.19%64.68%84.58%34.67%29.28%29.39%33.28%28.10%-10.11%-348.34%-117.15%-88.38%-73.74%-30.55%-33.44%-49.01%-28.39%-28.02%-46.37%-140.31%60.66%38.30%28.39%29.37%32.14%65.91%58.37%28.07%100.57%263.02%54.46%34.20%
EBT Growth (5y) -16.92%-24.33%-44.22%-22.26%-20.88%-20.07%-20.63%-64.46%-28.75%-25.21%-9.96%-14.60%-3.93%-21.66%-3.35%-29.56%-26.96%-44.84%-19.20%-48.37%-56.57%-14.42%27.72%34.01%20.20%13.93%30.16%-33.42%-30.75%-40.91%39.61%-5.59%-23.87%-6.04%-17.73%14.08%11.66%-14.18%22.47%25.87%18.86%18.29%
EBT Margin Growth (1y) 257.00547.00-428.00-337.00-413.00-380.00-284.00-67.00-178.00-189.00286.00-115.00424.00390.00418.00-622.00-1344.00-2157.00-7565.00-1731.00-1296.00-767.005,611.001,629.001,728.002,020.001,078.00445.00416.00-28.00339.00-308.00-339.00-185.00-1390.00-874.00-3523.00-3065.00-702.00564.002,831.002,416.001,366.00147.0022.00-432.00-682.00404.00584.001,818.002,039.00831.001,454.00-635.00644.00927.00132.001,125.00
EBT Margin Growth (3y) -335.00-22.00-425.00-519.00-168.00-179.00421.00-804.00-1098.00-1956.00-6860.00-2468.00-2216.00-2534.00-1535.00-724.00-912.00-905.00-876.00343.00848.001,224.007,028.001,766.001,806.001,806.0027.00-737.00-3445.00-3278.00-1753.00-618.00-1031.00-833.00-726.00-163.00-670.00-1080.00-18.001,115.003,436.003,803.002,723.001,382.002,060.00751.002,001.002,161.002,170.002,308.00
EBT Margin Growth (5y) -1255.00-1789.00-7572.00-2872.00-2808.00-3103.00-1533.00-906.00-666.00-704.00-171.00-394.00-72.00-543.00-119.00-586.00-834.00-1118.00-1927.00-839.00-3013.00-2026.004,936.001,456.001,114.001,158.00691.00-26.00-593.00-1293.00-1069.00-67.00-425.00553.00632.001,071.001,368.00103.002,665.002,873.005,023.004,293.00
EBT Margin (QoQ) -201.00329.0082.0046.0089.00-645.00173.00-30.00123.00-549.00390.00-141.00112.00-74.00-12.00398.0078.00-46.00-1052.00-324.00-735.00-5454.004,782.00110.00-206.00925.00800.00210.0085.00-17.00167.00181.00-359.00351.00-480.00150.00-205.00-854.0036.00-2499.00252.001,509.001,301.00-232.00-162.00458.0083.00-357.00-615.00208.001,169.00-177.00619.00429.00-40.00446.00-1471.001,708.00243.00-348.00-478.00
EBT (QoQ) -20.18%50.95%11.52%18.12%20.91%-46.05%22.78%-9.40%20.30%-62.13%129.24%-19.33%19.78%-16.25%-3.23%73.15%16.56%-0.83%-93.51%-251.41%-318.42%-559.09%80.75%6.18%-3.06%39.57%101.25%2,836.03%53.32%-4.26%75.96%45.39%-56.82%139.32%-80.09%107.49%-71.38%-890.17%17.21%-174.52%12.81%33.71%87.79%-142.68%-50.38%78.73%83.19%-2,300.00%-199.24%242.83%-75.11%-50.43%23.68%23.18%2.05%86.39%-92.32%1,182.06%27.01%-11.78%-25.96%
Enterprise Value Growth (1y) -426.52%-419.77%69.59%68.16%55.16%43.63%-85.55%-37.34%-101.32%-95.76%-40.55%-212.12%2.23%40.37%-29.18%29.57%-117.18%-175.07%-25.97%9.99%24.43%19.31%17.98%15.34%26.74%29.53%35.87%14.22%-5.11%19.30%0.42%9.10%31.63%-2.74%13.27%9.95%12.43%55.23%50.29%30.38%18.28%-30.02%0.45%37.62%42.56%34.54%99.64%-10.85%-10.88%-30.13%-817.44%-59.60%-56.97%-61.24%-2,150.44%44.74%25.86%16.95%
Enterprise Value Growth (3y) -68.13%-79.00%7.43%-10.93%4.08%13.02%-49.91%-44.53%-62.30%-47.53%-31.75%-25.54%-17.08%-9.79%-10.10%18.73%-6.34%-16.08%12.82%13.21%16.51%22.87%19.39%12.93%19.26%16.40%17.88%11.12%14.31%28.14%24.56%17.09%21.20%15.75%24.57%26.87%25.64%27.50%87.91%21.63%19.56%-3.46%68.05%-3.34%0.01%-11.16%9.67%0.75%-8.87%-20.34%
Enterprise Value Growth (5y) -58.78%-56.57%-5.24%2.85%-7.69%-7.87%-28.33%-18.14%-18.80%-12.80%-3.76%-7.52%-4.32%5.52%3.14%15.99%2.88%-5.33%10.56%11.76%19.01%26.74%25.74%16.18%17.74%19.40%22.81%21.14%21.64%20.58%72.67%16.99%20.80%12.62%57.38%7.10%6.47%4.38%18.26%15.75%9.54%-8.20%
Enterprise Value (QoQ) 0.91%-585.92%-14.88%32.57%2.18%59.86%-20.29%5.06%-22.98%-32.12%10.96%-39.16%-19.58%5.14%-97.73%56.41%27.07%-105.49%-7.81%-34.43%7.63%5.90%22.96%-12.86%1.38%4.34%20.49%2.35%5.12%12.96%-6.36%-19.66%27.16%-7.42%2.91%10.00%-9.46%9.32%-0.81%12.48%44.05%-0.70%-41.16%-2.75%10.98%22.90%11.55%5.39%-1.44%99.58%-27,362.79%5.36%-19.05%97.04%-4,677.57%6.92%-22.29%58.62%-17.32%-24.87%-37.00%
EPS (Basic) Growth (1y) 75.00%177.78%50.00%-5.56%-23.81%-12.00%-41.67%23.53%18.75%0.00%14.29%95.24%26.32%31.82%81.25%-97.56%-120.83%-117.24%-444.83%-1,700.00%-240.00%-220.00%93.75%111.76%118.75%900.00%500.00%33.33%209.09%-87.50%-58.33%-150.00%-258.33%-1,500.00%-680.00%-1,200.00%-5.26%57.14%75.86%57.69%80.00%150.00%-14.29%-136.36%350.00%100.00%125.00%134.62%50.00%400.00%-2,344.44%33.33%0.00%103.47%
EPS (Basic) Growth (3y) 16.55%34.71%0.00%31.57%4.55%5.07%6.51%-61.11%-32.24%-30.59%-109.10%-40.30%-42.52%-39.71%-26.50%-56.32%-53.06%-33.50%100.00%63.86%40.95%28.46%27.29%31.89%50.00%-141.01%-154.58%-120.13%-22.05%-40.10%-37.21%-68.10%-32.64%44.22%-53.26%-135.13%36.20%34.42%27.42%32.88%51.83%50.79%-163.83%68.10%58.74%48.12%31.41%
EPS (Basic) Growth (5y) -19.30%-20.64%-52.51%-23.64%-22.95%-21.43%-15.54%-34.02%-32.87%-22.74%-17.55%-8.78%-28.89%-5.59%-52.42%-26.93%-15.65%-21.57%-74.11%-42.13%-39.06%27.52%17.81%16.26%7.22%37.97%-43.10%-60.55%23.81%-5.59%-30.12%17.61%55.18%14.87%-151.69%20.86%23.36%18.58%17.81%
EPS (Basic) (QoQ) -25.00%77.78%12.50%16.67%19.05%-4.00%-29.17%-5.88%37.50%-36.36%50.00%-9.52%15.79%-27.27%156.25%-41.46%20.83%0.00%-96.55%-600.00%0.00%-1,900.00%84.00%-6.25%5.88%300.00%50.00%-466.67%172.73%50.00%-66.67%200.00%-91.67%400.00%-140.00%-850.00%26.32%-107.14%10.34%23.08%70.00%-16.67%-57.14%63.64%175.00%-366.67%-225.00%138.46%-40.00%-66.67%350.00%11.11%-2,120.00%105.45%9.09%-16.67%-30.00%
EPS (Weighted Average and Diluted) Growth (1y) 58.33%155.56%46.67%0.00%-21.05%-13.04%-45.45%12.50%13.33%0.00%25.00%100.00%23.53%25.00%66.67%-97.22%-123.81%-120.00%-500.00%-1,700.00%-240.00%-220.00%93.75%111.76%118.75%900.00%500.00%33.33%200.00%-87.50%-58.33%-150.00%-272.73%-1,500.00%-680.00%-1,200.00%-5.26%57.14%75.86%57.69%80.00%150.00%-14.29%-136.36%350.00%100.00%125.00%134.62%-110.00%33.33%400.00%-2,311.11%1,100.00%50.00%0.00%103.52%
EPS (Weighted Average and Diluted) Growth (3y) 12.31%30.50%0.00%31.04%3.39%2.82%4.35%-60.31%-32.64%-31.04%-117.81%-42.42%-44.22%-40.95%-26.57%-54.33%-50.68%-34.63%100.00%63.86%40.95%28.26%27.29%31.89%50.00%-141.01%-154.58%-120.13%-22.05%-40.10%-37.21%-68.10%-33.21%44.22%-53.26%-135.13%36.20%34.42%27.42%32.88%63.16%49.38%50.79%-162.51%65.10%58.74%48.12%31.41%
EPS (Weighted Average and Diluted) Growth (5y) -19.30%-20.64%-54.02%-24.57%-23.69%-21.94%-15.58%-33.17%-31.57%-23.87%-14.97%-6.73%-27.52%-6.01%-51.16%-24.95%-15.77%-22.51%-74.11%-42.13%-39.06%27.52%17.81%16.26%7.22%37.97%-43.10%-60.55%23.81%-5.59%-30.12%17.61%-15.90%51.57%14.87%-150.94%20.36%23.36%18.58%17.81%
EPS (Weighted Average and Diluted) (QoQ) -25.00%66.67%6.67%18.75%21.05%-4.35%-27.27%-6.25%33.33%-40.00%50.00%-5.56%17.65%-25.00%140.00%-41.67%19.05%0.00%-96.00%-600.00%0.00%-1,900.00%84.00%-6.25%5.88%300.00%50.00%-466.67%172.73%50.00%-66.67%175.00%-90.91%400.00%-140.00%-850.00%26.32%-107.14%10.34%23.08%70.00%-16.67%-57.14%63.64%175.00%-366.67%-225.00%138.46%-40.00%-66.67%350.00%-111.11%900.00%25.00%-2,090.00%105.03%20.00%-16.67%-30.00%
FCF Margin Growth (1y) -854.00-2198.00-1482.00859.002,080.003,113.00871.00-254.00-801.00706.00-581.00-2013.00-1360.00-216.001,242.003,831.00532.00-1682.00-2053.00-1279.00-216.00-1498.00244.00510.00-907.002,385.00716.00-1046.00205.00607.00-254.00894.00725.00-717.00581.00449.00829.00571.001,492.00-1895.00-2544.00-2182.00-1628.00-1162.00765.001,267.001,397.001,374.004,482.005,637.00-1518.003,196.00-5395.00-8905.00212.00-1715.003,261.00
FCF Margin Growth (3y) 425.001,621.00-1192.00-1408.00-81.003,603.001,532.001,564.00-1629.00-1192.00-1391.00539.00-1045.00-3396.00-566.003,063.00-592.00-795.00-1093.00-1814.00-918.001,494.00706.00358.0023.002,276.001,043.00297.001,759.00461.001,819.00-552.00-990.00-2329.00445.00-2608.00-950.00-345.001,261.00-1683.002,704.004,722.00-1749.003,408.00-147.00-2001.0091.002,855.002,348.00
FCF Margin Growth (5y) -403.00-278.00-2002.001,145.00234.00422.00-277.00795.00-2753.00-305.00-432.004.00-1747.00-404.00-104.002,911.00339.00-905.00-765.00-472.00636.001,348.002,779.00-1088.00-1692.00664.00907.00-2760.00-20.00-454.001,588.00-340.004,257.004,575.00324.001,962.00-1863.00-3613.00-45.00-202.00569.00
FCF Margin (QoQ) -909.00545.00-899.00410.00-2253.001,261.001,442.001,630.00-1220.00-981.00317.001,083.00286.00-2268.00-1115.001,737.001,431.00-810.001,474.00-1563.00-783.00-1180.002,248.00-501.00-2065.00562.002,514.00-1918.001,227.00-1107.00752.00-667.001,629.00-1969.001,900.00-836.00187.00-670.001,768.00-456.00-71.00251.00-1619.00-1105.00291.00805.00-1153.00822.00793.00935.00-1176.003,931.001,947.00-6220.003,538.00-4661.00-1563.002,897.001,611.00315.00
Free Cash Flow Growth (1y) -86.35%-8,930.65%-302.49%278.03%2,340.89%135.93%96.26%-44.28%-34.87%99.23%-1,581.51%-739.81%-99.43%7.82%187.77%172.99%3,875.12%-108.36%-224.65%-72.40%-59.42%-549.36%-14.81%157.07%-449.78%154.98%43.62%-72.17%24.29%135.71%-43.88%276.50%178.51%-67.39%85.12%-35.01%61.59%41.75%945.82%-122.65%-283.59%-235.35%-125.26%-635.79%36.10%61.38%565.16%96.49%267.13%461.73%-108.60%2,262.20%-130.20%-165.47%38.77%-53.58%278.95%
Free Cash Flow Growth (3y) 29.48%298.35%-48.49%-85.15%-55.08%40.47%36.66%37.55%-47.15%-29.65%-163.99%8.82%-54.86%-37.24%-7.90%36.04%-288.01%-33.18%-41.06%-41.77%-45.41%118.39%2.34%39.15%27.63%34.31%50.58%-12.02%43.59%2.90%56.19%-36.69%-32.56%-37.96%31.75%-45.54%-57.35%-39.95%128.55%-27.21%25.16%23.65%-28.08%96.42%31.42%2.93%37.44%32.99%42.66%
Free Cash Flow Growth (5y) -13.23%-50.40%-27.68%26.81%7.89%15.98%4.60%13.05%-17.18%-8.51%-64.12%-1.61%-17.54%-5.39%-0.38%20.52%101.88%-25.51%-16.79%-13.54%6.39%42.57%25.97%-19.10%-52.20%4.10%23.74%-25.67%-2.42%-20.77%32.78%-16.47%35.02%-2.66%33.80%-3.87%-24.21%-30.29%12.15%-10.12%1.17%
Free Cash Flow (QoQ) -96.18%1,712.54%-163.40%131.06%-2,573.81%58.44%155.74%325.87%-63.59%-104.33%930.33%397.77%11.39%-136.53%-215.94%100.44%20,966.03%-70.27%162.72%-75.84%-144.28%-343.54%158.17%-64.49%-808.69%21.58%230.24%-148.32%211.40%-180.42%164.30%-231.43%446.81%-149.09%268.26%-72.59%44.06%-122.39%835.03%-31.85%26.37%33.61%-119.68%-452.42%6.83%75.06%-473.28%52.02%43.70%400.39%-104.32%2,387.02%21.86%-107.14%1,186.70%-131.95%-164.17%93.32%923.84%23.15%
Gross Margin Growth (1y) 261.00395.001,255.00-346.00-450.00-394.00-1919.00-47.00-77.00-63.00256.00144.00398.00463.00525.00-378.00-807.00-1270.00-1683.00-1268.00-228.00-527.00368.001,574.00805.001,335.00971.00-37.00133.00-113.00120.00-71.00-244.00-81.00-604.00-604.00-2793.00-1942.00-340.00378.002,290.001,585.00380.00-58.0061.00168.00-881.00322.00469.001,979.002,832.001,838.001,911.00-687.00495.00295.00-26.00445.00
Gross Margin Growth (3y) -266.00-62.00-409.00-249.00-129.006.00-1139.00-281.00-486.00-869.00-902.00-1502.00-637.00-1334.00-790.00-71.00-230.00-462.00-344.00270.00709.00695.001,459.001,466.00693.001,141.00487.00-712.00-2905.00-2137.00-824.00-296.00-747.00-439.00-564.00-283.00-442.00-190.00-841.00642.002,820.003,732.002,332.002,102.002,441.001,460.002,446.002,456.002,354.001,737.00
Gross Margin Growth (5y) -675.00-869.00-1567.00-1895.00-1164.00-1791.00-2454.0026.0090.00-61.00437.0035.00300.00-112.00301.00-179.00-342.00-656.00-828.00-405.00-2328.00-1329.00515.001,241.00190.00783.00527.00-391.00-554.00-384.00-1325.00-32.00-217.001,708.001,387.001,877.001,939.001,102.002,487.002,776.004,705.003,490.00
Gross Margin (QoQ) -89.00241.0013.0095.0045.001,102.00-1588.00-9.00101.00-424.00285.00-39.00115.00-105.00173.00214.00180.00-43.00-730.00-214.00-283.00-456.00-315.00826.00-582.00439.00892.0056.00-51.0074.00-116.00226.00-297.00308.00-307.0052.00-134.00-215.00-307.00-2137.00716.001,387.00412.00-225.0011.00183.00-27.00-106.00118.00-866.001,176.0041.001,628.00-13.00183.00114.00-971.001,169.00-17.00-208.00-499.00
Gross Profit Growth (1y) 43.99%75.96%114.86%8.67%-14.81%-17.69%-64.32%-0.52%1.00%-0.11%33.96%-1.96%29.30%38.64%61.56%-31.20%-62.79%-76.74%-87.49%-90.67%-41.77%-66.88%49.39%879.50%176.45%604.73%202.71%40.33%38.14%9.50%28.79%-10.63%-19.47%-17.89%-46.24%-49.40%-126.88%-108.63%-47.83%14.70%275.40%778.62%86.81%20.15%42.96%63.74%-188.57%38.67%27.56%-38.50%168.00%-50.01%-24.97%-38.25%41.75%43.12%1.43%80.96%
Gross Profit Growth (3y) 7.40%13.10%0.89%1.96%3.62%4.46%-8.26%-12.45%-21.38%-31.45%-35.30%-60.22%-34.57%-52.56%-32.91%-14.32%-15.71%-18.43%-17.29%8.66%30.52%36.72%79.92%130.74%45.42%85.04%27.98%-14.07%-31.98%-27.60%-28.78%-19.65%-27.59%-21.65%-19.38%-11.32%-12.32%-1.38%-42.00%24.10%73.23%106.72%4.01%-5.91%11.02%-14.65%-5.13%-0.26%-0.98%-11.76%
Gross Profit Growth (5y) -9.83%-14.14%-26.98%-41.58%-24.77%-38.53%-32.10%-9.31%-4.79%-5.55%4.14%-2.85%1.36%-3.80%3.32%-4.63%-7.80%-13.37%-17.09%-10.32%-19.93%-16.88%10.31%48.12%7.72%29.99%15.35%-2.65%-5.59%-2.92%-21.04%-2.88%-7.09%-13.50%-20.60%-13.53%-8.39%-18.29%-3.61%6.46%34.70%57.32%
Gross Profit (QoQ) -5.54%22.30%4.81%18.93%15.43%49.33%-46.99%-6.77%11.53%-35.27%47.80%-5.34%10.30%-13.20%8.18%24.84%18.26%1.16%-53.93%-32.49%-26.07%-45.58%-65.64%321.14%-57.95%145.50%125.31%18.86%7.19%5.45%4.45%17.00%-15.03%24.03%-27.52%5.43%-13.37%-18.79%-31.79%-156.02%72.19%590.86%49.99%-14.34%7.61%35.12%-3.53%1.92%23.25%-173.09%251.04%-6.25%-40.58%-19.18%11.03%40.72%-51.10%85.53%12.11%-0.27%-12.76%
Interest Coverage Ratio Growth (1y) 68.49%166.85%48.73%-10.87%-10.61%
Interest Coverage Ratio (QoQ) -33.28%59.72%30.12%21.50%5.68%-10.98%-22.03%
Net Cash Flow Growth (1y) 89.32%-152.96%-59.92%90.12%5,377.50%127.30%-206.73%667.01%21.15%-136.88%1,514.35%-523.03%-221.45%1,359.06%-81.74%142.11%34.34%-72.27%-325.02%-62.78%83.29%-187.62%28.87%132.20%3,920.84%-695.09%109.23%-39.48%-137.91%105.31%-161.87%-116.27%113.81%-222.61%318.62%-132.16%-867.09%85.93%348.85%111.72%85.37%-760.40%-128.32%-180.11%102.22%96.87%103.18%-111.11%7,205.88%4,230.26%-310.53%-88.98%42.91%-366.05%1,385.50%321.67%35.85%
Net Cash Flow Growth (3y) 106.68%-27.10%82.21%-33.31%-326.63%48.39%40.22%129.58%-43.68%8.79%-79.80%-12.80%-28.73%-45.17%-31.85%33.21%83.63%-57.83%-47.14%-19.43%-34.26%-28.22%65.63%-30.62%58.74%19.71%28.56%-30.62%-33.92%79.08%82.42%-64.62%46.29%-51.60%-40.60%39.82%-70.78%66.40%-65.67%41.70%30.80%135.92%-26.39%-73.20%62.88%-50.99%41.97%121.34%421.51%
Net Cash Flow Growth (5y) -40.35%-28.55%-35.01%18.85%-53.49%20.98%-45.01%60.74%43.89%-61.45%18.95%-1.40%-31.48%26.90%-15.06%48.61%17.29%-16.28%-27.54%-17.06%-20.72%-15.59%19.12%-42.62%-17.55%8.93%30.80%-15.12%-73.50%69.91%-44.07%-15.72%17.63%13.94%28.55%2.76%21.10%-33.03%1.83%23.13%19.74%
Net Cash Flow (QoQ) 4,855.14%-85.07%-392.59%99.49%-23,477.50%111.30%-172.11%374.69%21.96%-144.18%483.08%-41.31%-137.13%1,794.39%-214.58%83.15%484.89%-75.42%164.16%-126.27%262.56%-299.46%143.69%-111.79%-752.46%-61.91%242.64%94.08%-277.39%101.88%835.48%-221.56%124.84%-121.90%-146.09%203.14%-320.58%139.05%-361.33%-240.79%95.95%1,345.74%-93.18%-525.45%-137.95%58.99%80.70%111.81%-435.29%141.67%-1,380.00%508.55%89.55%-102.12%-1,049.00%408.96%-452.87%110.26%98.13%89.34%
Net Income Growth (1y) 77.86%179.29%-32.45%-1.39%-24.98%-18.50%-124.22%-83.96%-73.69%-82.24%226.61%781.18%-99.55%-95.51%-25,123.53%-1,439.38%-226.85%-200.85%99.93%92.61%111.74%119.72%13,989.47%834.69%564.58%37.35%33.84%-82.25%-60.30%-139.54%-261.16%-1,050.39%-709.48%-1,556.49%-7.85%55.99%77.15%56.07%79.98%147.02%-29.24%-134.57%931.29%122.93%121.96%120.29%-118.41%-42.37%-134.55%-3,890.92%111.61%-111.49%81.97%99.78%
Net Income Growth (3y) -29.46%-26.06%-40.83%11.71%-90.41%-60.10%-31.89%-30.81%-225.21%-94.01%-78.15%-82.12%-26.38%-26.92%357.89%93.75%65.70%41.20%28.61%27.98%32.19%52.51%-569.12%-131.43%-162.47%-122.38%-62.94%-39.97%-36.67%-69.59%-32.91%25.28%-56.05%-157.47%55.99%35.02%27.34%30.24%32.58%37.58%53.89%-162.28%29.62%-29.02%76.09%74.48%
Net Income Growth (5y) -19.06%-20.52%-50.13%-23.21%-22.17%-20.92%-14.94%-15.58%-35.36%-32.36%39.47%23.56%23.31%1.82%28.21%-43.42%202.50%-70.17%-43.90%-39.79%26.02%16.61%15.48%4.86%-130.24%35.48%-46.51%-62.33%31.10%-4.89%-30.95%6.49%-20.42%20.37%-16.40%-165.24%15.31%50.23%66.79%55.66%
Net Income (QoQ) -24.04%79.38%7.34%21.61%19.28%-56.62%56.70%-7.49%29.59%-112.89%203.81%51.71%-12.51%-8.11%622.46%-99.92%-528.40%-5.10%-1,758.56%83.99%-4.54%3.26%99.58%-1,624.56%266.02%62.56%198.42%-8.78%50.18%-66.40%190.78%-87.90%235.88%-133.46%-1,085.01%28.65%-115.40%9.05%22.84%70.89%-11.86%-74.81%64.83%168.36%-407.50%-217.27%224.65%-81.67%-69.72%193.18%-213.11%157.39%-118.15%-32,071.26%100.35%-156.79%71.51%-285.85%
Net Income towards Common Stockholders Growth (1y) 77.86%179.29%-32.45%6.54%-18.33%-12.43%21.45%10.36%7.60%-0.02%-74.75%18.56%-99.90%-95.51%-25,123.53%-1,439.38%-226.85%-200.85%99.93%92.61%111.74%119.72%13,989.47%834.69%564.58%37.35%33.84%-82.25%-60.30%-139.54%-261.16%-1,050.39%-709.48%-1,556.49%-7.85%55.99%77.15%56.07%79.98%147.02%-29.24%-134.57%931.29%122.93%121.96%120.29%-118.41%-42.37%-134.55%-3,890.92%111.61%-111.49%81.97%99.78%
Net Income towards Common Stockholders Growth (3y) 16.05%34.72%-40.83%11.71%-90.41%-61.12%-31.43%-30.49%-106.91%-39.48%-41.29%-38.70%-26.38%-26.92%357.89%93.75%65.70%41.20%28.61%27.98%32.19%52.51%-569.12%-131.43%-162.47%-122.38%-62.94%-39.97%-36.67%-69.59%-32.91%25.28%-56.05%-157.47%55.99%35.02%27.34%30.24%32.58%37.58%53.89%-162.28%29.62%-29.02%76.09%74.48%
Net Income towards Common Stockholders Growth (5y) -19.06%-20.52%-50.13%-23.21%-22.17%-20.92%-14.94%-15.53%-36.45%-33.33%-8.16%-17.27%-8.53%-28.96%28.21%-43.42%202.50%-70.17%-43.90%-39.79%26.02%16.61%15.48%4.86%-130.24%35.48%-46.51%-62.33%31.10%-4.89%-30.95%6.49%-20.42%20.37%-16.40%-165.24%15.31%50.23%66.79%55.66%
Net Income towards Common Stockholders (QoQ) -24.04%79.38%7.34%21.61%19.28%-56.62%69.30%-6.78%27.89%-39.83%53.84%-9.11%18.83%-84.81%622.46%-99.92%-528.40%-5.10%-1,758.56%83.99%-4.54%3.26%99.58%-1,624.56%266.02%62.56%198.42%-8.78%50.18%-66.40%190.78%-87.90%235.88%-133.46%-1,085.01%28.65%-115.40%9.05%22.84%70.89%-11.86%-74.81%64.83%168.36%-407.50%-217.27%224.65%-81.67%-69.72%193.18%-213.11%157.39%-118.15%-32,071.26%100.35%-156.79%71.51%-285.85%
Net Margin Growth (1y) 238.00421.00-381.00-138.00-195.00-105.00182.0052.0013.00-25.00-436.00214.00-653.00-862.00-261.00-1209.00-946.00-997.005,514.001,099.001,295.001,418.00392.00380.00370.0023.0040.00-257.00-260.00-226.00-1329.00-801.00-2773.00-2404.00-519.00361.002,153.001,785.001,215.00523.0022.00-428.00-566.00138.00492.001,990.00-444.00381.00-181.00-43663.001,329.00-719.0073.0042,732.00
Net Margin Growth (3y) 55.00292.00-635.00128.00-835.00-596.00-901.00-1066.00-6078.00-1857.00-1859.00-2037.00-128.00-972.0089.00270.00719.00445.005,946.001,222.001,405.001,215.00-897.00-678.00-2663.00-2607.00-1807.00-698.00-881.00-846.00-633.0082.00-598.00-1048.00130.001,021.002,667.003,347.00205.001,041.00334.00-42100.00319.00-200.00384.001,059.00
Net Margin Growth (5y) -858.00-749.00-6277.00-1943.00-2041.00-2167.00-383.00-706.00-552.00-644.00-173.00-378.00-194.00-596.00304.00-850.00198.00-788.00-2314.00-2186.004,098.00781.00784.00596.00-201.00205.00-488.00-1250.00-1159.00-37.00-366.00717.00-1643.00601.00-287.00-42720.001,015.00683.002,559.002,416.00
Net Margin (QoQ) -138.00300.0023.0053.0045.00-502.00265.00-3.00135.00-215.00135.00-43.0098.00-627.00786.00-910.00-308.00-30.00-5228.004,357.00-45.00-81.001,282.00-58.00151.0042.00256.00-70.00141.00-304.00273.00-367.00138.00-270.00-830.00161.00-1834.0099.001,056.001,040.00-42.00-269.00485.00348.00-542.00-719.00347.001,052.00-188.00779.00-2086.001,876.00-750.00-42703.0042,905.00-171.0042.00-44.00
Operating Income Growth (1y) 58.81%100.59%36.89%-6.49%-21.65%-26.60%-62.90%-4.87%-12.76%-10.82%76.92%-16.51%47.32%53.76%72.72%-70.48%-105.29%-123.49%-344.31%-407.20%-799.82%-62.53%91.30%119.90%152.65%165.64%220.03%269.41%140.25%1.74%108.57%-58.96%-42.99%-37.46%-160.84%-203.65%-379.81%-508.59%-32.28%109.24%89.37%76.40%99.64%77.76%-91.47%-251.48%56,188.14%948.91%194.55%129.44%-81.64%-31.32%112.78%-80.33%91.61%94.20%-7.02%633.95%
Operating Income Growth (3y) 2.77%9.50%-3.50%-9.44%0.23%0.21%4.27%-38.34%-27.40%-32.42%-111.53%-40.22%-39.26%-37.28%-33.27%-43.49%-36.97%-36.95%-36.59%31.20%137.41%45.58%30.41%32.03%39.61%34.21%-15.05%-52.85%-80.01%-66.31%-54.37%-66.00%-29.46%-37.56%-26.05%-44.57%-36.97%-75.32%66.91%54.99%29.91%30.92%33.29%133.95%80.20%30.13%484.18%140.95%57.01%34.35%
Operating Income Growth (5y) -15.82%-19.86%-42.09%-21.74%-19.91%-18.98%-17.51%-32.19%-20.29%-19.23%-4.87%-11.06%-2.38%-17.08%-1.68%-22.83%-19.26%-30.73%-18.37%-24.24%-78.57%-22.63%29.42%15.20%26.50%16.63%62.72%-23.73%-22.69%-32.97%27.45%-6.02%-21.03%-9.00%-21.60%4.17%2.76%-27.80%24.01%33.86%18.94%18.66%
Operating Income (QoQ) -1.83%27.31%12.39%13.05%24.00%-13.11%-23.22%-5.28%16.16%-56.08%96.86%-13.13%18.75%-12.88%-7.10%53.28%23.94%-2.13%-84.12%-127.45%-450.71%-917.83%80.03%19.60%0.53%45.55%145.69%112.71%24.02%-0.43%40.63%38.34%-47.48%104.13%-72.33%92.18%-42.39%-298.57%52.86%-418.84%15.87%35.71%103.29%-696.88%-86.73%99.03%1,738.98%-742.92%-242.77%255.29%-69.35%-42.05%6.72%-3.12%14.63%79.54%-90.13%843.60%16.18%-14.04%-22.12%
Operating Margin Growth (1y) 272.00411.0013.00-383.00-362.00-392.00-708.00-68.00-175.00-151.00321.00-73.00335.00371.00356.00-561.00-1270.00-1929.00-7521.00-1937.00-1210.00-839.005,663.001,880.001,748.001,930.001,079.00373.00375.00-63.00347.00-340.00-306.00-117.00-1488.00-626.00-3500.00-2975.00-614.00396.002,767.002,265.001,270.0016.00-92.00-570.00-829.00452.00641.002,065.002,141.00916.001,552.00-816.00716.00666.00-168.001,037.00
Operating Margin Growth (3y) -264.00-133.00-373.00-524.00-201.00-172.00-31.00-702.00-1110.00-1709.00-6845.00-2571.00-2145.00-2396.00-1503.00-619.00-732.00-838.00-779.00315.00913.001,028.007,090.001,912.001,817.001,750.00-61.00-594.00-3431.00-3155.00-1755.00-570.00-1039.00-827.00-832.00-214.00-825.00-1279.00-174.00865.003,316.003,760.002,582.001,384.002,101.00679.002,027.002,034.002,025.002,285.00
Operating Margin Growth (5y) -1200.00-1690.00-7539.00-3023.00-2681.00-2940.00-1890.00-760.00-572.00-618.00-103.00-319.00-22.00-529.00-76.00-586.00-663.00-1018.00-1919.00-652.00-2893.00-2064.004,988.001,682.001,084.001,041.00595.00-181.00-756.00-1459.00-1314.00-102.00-489.00668.00479.001,154.001,368.00-31.002,683.002,446.004,700.003,980.00
Operating Margin (QoQ) -8.00189.00101.00-10.00131.00-208.00-296.0011.00100.00-524.00344.00-95.00124.00-52.00-50.00313.00160.00-67.00-967.00-397.00-498.00-5660.004,617.00331.00-127.00842.00834.00199.0055.00-9.00127.00201.00-383.00401.00-560.00236.00-194.00-969.00301.00-2638.00331.001,391.001,312.00-267.00-171.00396.0058.00-375.00-649.00137.001,340.00-186.00775.00213.00114.00450.00-1593.001,745.0064.00-384.00-389.00
Profit After Tax Growth (1y) 77.86%179.29%48.18%-1.39%-24.98%-18.50%-48.86%11.14%8.30%0.10%20.83%101.50%29.78%25.22%73.37%-97.16%-120.93%-119.03%-454.41%-1,439.38%-226.85%-200.85%99.93%92.61%111.74%119.72%-16,478.95%834.69%564.58%37.35%211.84%-82.25%-60.30%-139.54%-261.73%-1,047.58%-709.48%-1,556.49%-7.85%55.86%77.15%56.07%80.03%147.02%-29.24%-134.57%344.28%122.93%121.96%131.19%-105.29%29.77%406.93%-2,372.46%1,928.36%42.26%1.81%103.48%
Profit After Tax Growth (3y) 13.06%31.59%-2.90%30.22%1.78%0.71%2.32%-60.10%-31.89%-30.81%-111.22%-40.36%-42.40%-39.54%-26.08%-26.58%-56.86%-51.66%-33.94%93.75%65.70%41.20%28.61%27.98%32.19%52.51%-569.34%-131.20%-162.47%-122.38%-24.95%-39.97%-36.67%-69.59%-32.92%25.28%-56.05%-157.47%36.19%35.04%27.34%32.41%70.44%49.78%50.93%-155.22%63.42%60.25%46.33%30.97%
Profit After Tax Growth (5y) -19.06%-20.52%-50.13%-23.21%-22.17%-20.92%-14.90%-15.58%-35.36%-32.36%-23.25%-16.10%-7.09%-27.94%-4.81%-48.39%-26.69%-15.57%-22.24%-70.08%-43.90%-39.79%26.00%16.61%15.48%4.86%-130.15%35.48%-46.51%-62.33%24.17%-4.89%-30.95%16.05%-15.38%41.58%14.91%-160.93%20.20%23.34%18.48%17.65%
Profit After Tax (QoQ) -24.04%79.38%7.34%21.61%19.28%-4.83%-28.57%-7.49%29.59%-40.28%55.23%-9.85%19.77%-27.91%158.88%-41.94%15.56%-0.20%-95.76%-528.40%-5.10%-1,758.56%83.99%-4.54%3.26%99.58%-1,624.56%266.02%62.56%-456.20%176.42%50.18%-66.40%190.04%-87.87%235.88%-133.46%-1,086.19%28.93%-116.04%9.05%22.77%70.91%-11.86%-74.81%64.89%168.49%-407.50%-217.27%136.56%-37.50%-69.72%350.65%-106.21%1,632.14%18.31%-2,120.14%104.99%19.21%-15.33%-30.98%
Property, Plant & Equipment (Net) Growth (1y) 8.65%8.29%8.07%-17.59%9.84%10.27%12.93%13.97%-14.13%-5.88%-2.05%30.58%28.48%15.75%10.54%8.57%7.11%4.52%2.12%-1.29%-3.62%-2.28%-3.29%3.84%4.78%3.92%5.13%0.31%1.24%0.17%0.80%-1.86%-4.30%-6.12%-9.22%-10.54%-10.06%-10.39%-8.52%-6.28%-6.18%-9.12%-27.76%-25.80%-24.56%-19.61%1.48%-14.27%4.45%5.39%-6.76%13.25%-4.53%-1.38%17.16%
Property, Plant & Equipment (Net) Growth (3y) 0.68%3.97%6.13%7.04%6.61%6.31%6.93%17.34%5.73%4.42%3.41%11.85%9.87%5.74%2.97%3.63%2.65%2.01%1.26%0.93%0.74%0.57%0.82%0.74%0.50%-0.76%-1.28%-4.15%-4.48%-5.54%-5.75%-6.29%-6.88%-8.56%-15.66%-14.63%-13.98%-13.17%-12.47%-15.84%-9.58%-8.35%-11.91%-10.36%-9.05%-5.81%3.50%
Property, Plant & Equipment (Net) Growth (5y) 7.66%6.34%6.18%5.62%4.58%4.18%3.84%10.62%3.60%2.95%2.37%7.83%7.07%4.24%2.96%1.84%0.94%-0.04%-1.02%-2.03%-2.52%-3.07%-3.17%-3.04%-3.05%-4.46%-8.66%-9.34%-9.21%-9.25%-9.30%-12.15%-8.64%-8.32%-10.70%-9.59%-8.69%-7.41%-6.03%
Property, Plant & Equipment (Net) (QoQ) -0.01%0.96%4.18%2.96%-0.21%-23.02%38.86%3.38%2.19%-22.30%4.63%13.30%6.34%3.58%2.95%2.07%1.56%1.73%1.57%-0.40%-0.77%-1.67%-0.82%0.98%-1.80%5.58%0.07%0.16%-0.66%0.73%1.00%-0.90%-0.03%-1.92%-1.51%-2.78%-3.33%-3.35%-0.98%-3.13%-1.31%-0.99%-0.87%-6.17%-21.55%1.69%0.79%-0.02%-0.96%-14.10%22.80%0.88%-12.38%4.34%3.53%4.20%4.09%
Return on Assets Growth (1y) -2.00-3.00-4.00-5.00-6.00-4.000.001.002.001.00-3.00-3.00-3.00-13.00-13.00-14.00-15.005.009.0013.0016.006.006.005.003.002.001.00-1.00-2.00-5.00-6.00-9.00-12.00-10.00-8.00-1.005.008.008.005.001.004.003.005.0011.001.000.00-2.00-44.00-48.00-49.00-49.0038.00
Return on Assets Growth (3y) -6.00-6.00-7.00-7.00-7.00-15.00-16.00-17.00-17.00-6.00-7.00-4.00-2.00-1.002.003.004.0014.0016.0017.0017.004.001.00-5.00-11.00-12.00-13.00-11.00-9.00-7.00-5.00-5.00-6.002.004.009.0017.0012.0011.008.00-32.00-44.00-46.00-46.004.00
Return on Assets Growth (5y) -25.00-13.00-11.00-8.00-6.00-4.00-1.001.002.002.000.00-1.00-1.00-4.00-3.00-7.00-10.00-1.002.007.0010.002.001.00-1.00-5.00-1.00-2.00-1.003.00-2.00-2.00-2.00-39.00-46.00-45.00-41.0010.00
Return on Assets (QoQ) -1.000.00-1.000.00-2.00-2.00-1.00-2.001.002.000.000.000.00-2.000.000.00-9.00-2.00-2.00-1.0011.002.002.002.001.001.001.000.000.00-1.00-1.00-1.00-3.00-2.00-4.00-4.00-1.001.003.002.002.001.000.00-2.004.000.001.004.00-5.000.000.00-38.00-10.00-1.000.0048.00
Return on Capital Employed Growth (1y) -4.00-7.00-6.00-5.00-5.000.000.002.004.004.002.00-3.00-10.00-29.00-31.00-30.00-25.004.0011.0018.0023.0014.0011.009.005.004.001.00-1.00-1.00-7.00-7.00-12.00-17.00-15.00-13.00-2.007.0012.0012.006.000.003.004.007.0015.004.002.001.00-5.004.006.005.007.00
Return on Capital Employed Growth (3y) -4.00-3.00-4.00-5.00-10.00-25.00-28.00-30.00-31.00-21.00-17.00-14.00-12.00-12.00-8.00-3.003.0021.0024.0026.0026.0011.005.00-4.00-13.00-18.00-18.00-14.00-11.00-10.00-8.00-8.00-10.000.003.0011.0022.0019.0018.0014.0010.0011.0012.0013.0018.00
Return on Capital Employed Growth (5y) -39.00-28.00-23.00-17.00-13.00-8.00-6.00-4.00-3.00-3.00-4.00-6.00-8.00-14.00-14.00-16.00-15.00-1.004.0012.0016.008.004.000.00-7.00-3.00-3.00-1.004.00-3.00-2.000.000.008.0011.0017.0024.00
Return on Capital Employed (QoQ) 0.00-1.00-2.00-1.00-3.00-1.00-1.000.001.000.001.001.002.00-2.00-4.00-6.00-17.00-4.00-3.00-1.0011.004.004.004.002.001.001.000.001.00-1.00-1.00-1.00-4.00-1.00-6.00-5.00-3.001.005.003.003.000.000.00-3.006.002.002.006.00-5.00-1.001.000.003.002.000.002.00
Return on Equity Growth (1y) -4.00-5.00-7.00-8.00-10.00-7.00-1.001.003.001.00-5.00-5.00-5.00-20.00-20.00-22.00-24.008.0015.0020.0026.0010.009.008.005.004.001.00-2.00-3.00-8.00-10.00-14.00-19.00-14.00-10.000.007.0011.0011.007.001.006.005.007.0018.001.000.00-3.00-62.00-59.00-59.00-58.0052.00
Return on Equity Growth (3y) -11.00-10.00-13.00-13.00-13.00-25.00-27.00-27.00-26.00-10.00-11.00-7.00-4.00-1.003.006.007.0022.0025.0026.0028.006.001.00-8.00-17.00-19.00-19.00-16.00-14.00-11.00-8.00-8.00-10.003.006.0014.0026.0018.0016.0012.00-43.00-52.00-54.00-53.008.00
Return on Equity Growth (5y) -41.00-22.00-19.00-15.00-11.00-7.00-3.001.004.004.00-1.00-1.00-2.00-6.00-5.00-10.00-15.000.005.0011.0017.003.002.00-2.00-8.00-2.00-3.00-2.005.00-4.00-4.00-3.00-54.00-55.00-53.00-47.0016.00
Return on Equity (QoQ) -2.00-1.00-1.00-1.00-3.00-3.00-2.00-3.001.003.00-1.00-1.00-1.00-3.00-1.00-1.00-15.00-4.00-2.00-2.0017.003.003.003.001.001.002.000.000.00-1.00-1.00-1.00-5.00-3.00-6.00-5.00-1.001.004.003.003.002.000.00-3.008.001.002.007.00-9.00-1.00-1.00-52.00-6.000.000.0058.00
Return on Invested Capital Growth (1y) -2.00-5.00-5.00-6.00-6.000.00-1.001.003.004.003.00-2.00-7.00-24.00-27.00-29.00-28.006.0013.0020.0013.0010.008.006.0016.003.001.00-1.00-2.000.00-5.00-10.00-14.00-18.00-11.00-2.006.0010.0010.006.000.003.003.006.0014.003.002.001.000.008.0010.008.001.00
Return on Invested Capital Growth (3y) -6.00-2.00-3.00-7.00-10.00-21.00-24.00-30.00-32.00-15.00-11.00-11.00-21.00-9.00-6.00-3.001.0018.0021.0025.0027.0013.003.00-5.00-1.00-15.00-16.00-13.00-11.00-8.00-6.00-6.00-8.00-5.001.0010.0020.0016.0015.0013.0014.0014.0015.0015.0015.00
Return on Invested Capital Growth (5y) -40.00-21.00-17.00-16.00-25.00-6.00-4.00-3.00-3.00-3.00-3.00-6.00-8.00-6.00-11.00-15.00-15.001.005.0013.0018.004.002.00-1.005.00-2.00-3.00-2.004.00-2.00-1.001.006.006.0013.0019.0021.00
Return on Invested Capital (QoQ) -3.000.002.00-1.00-6.000.001.00-1.000.00-1.002.001.001.00-1.00-2.00-4.00-17.00-4.00-5.00-3.0017.003.003.00-9.0013.001.001.000.000.00-1.00-1.00-1.003.00-6.00-6.00-5.00-1.000.004.003.003.001.00-1.00-3.005.001.002.006.00-5.00-1.001.004.003.001.00-1.00-3.00
Return on Sales Growth (1y) 2.004.00-4.00-2.00-2.00-2.00-5.00-5.00-4.00-6.002.008.00-1.001.001.00-9.00-3.00-5.00-57.00-12.00-9.00-10.0055.0011.0013.0014.004.004.004.000.000.00-3.00-3.00-2.00-13.00-8.00-28.00-24.00-5.004.0022.0018.0012.005.000.00-4.00-6.001.005.0020.00-4.004.00-2.00-437.0013.00-7.001.00427.00
Return on Sales Growth (3y) -5.00-3.00-6.001.00-8.00-6.00-2.00-5.00-8.00-10.00-54.00-13.00-14.00-14.00-1.00-10.001.00-1.002.003.007.004.0059.0012.0014.0012.00-9.00-7.00-27.00-26.00-18.00-7.00-9.00-8.00-6.001.00-6.00-10.001.0010.0027.0033.002.0010.003.00-421.003.00-2.004.0011.00
Return on Sales Growth (5y) -9.00-7.00-63.00-19.00-20.00-22.00-4.00-7.00-5.00-6.005.002.003.000.003.00-8.002.00-3.00-11.00-8.00-23.00-22.0041.008.008.006.00-2.002.00-5.00-13.00-12.000.00-4.007.00-16.006.00-3.00-427.0010.007.0026.0024.00
Return on Sales (QoQ) -1.003.000.001.000.00-5.002.000.001.00-8.002.001.000.000.008.00-9.002.000.00-2.00-3.000.00-52.0044.000.00-1.0013.00-1.002.000.003.00-1.001.00-3.003.00-4.001.00-3.00-8.002.00-18.001.0011.0010.000.00-3.005.003.00-5.00-7.003.0011.00-2.008.00-21.0019.00-7.00-427.00429.00-2.000.000.00
Revenue Growth (1y) 27.28%45.69%35.46%29.45%6.47%-0.61%-17.93%2.13%5.54%3.29%14.18%-9.37%5.05%10.75%23.99%-14.15%-39.94%-48.08%-50.81%-45.05%-29.53%-32.18%-8.97%38.54%58.71%92.88%49.10%43.23%29.09%16.69%21.17%-6.96%-8.40%-13.84%-23.50%-22.19%-52.89%-52.44%-31.54%-14.21%39.53%57.43%38.44%24.98%36.48%44.83%-321.34%13.37%-5.61%-73.95%111.69%-75.52%-63.55%-22.80%23.83%32.29%2.16%55.72%
Revenue Growth (3y) 12.67%14.36%8.28%6.21%5.68%4.37%5.13%-7.38%-12.68%-15.94%-11.37%-24.67%-23.68%-26.94%-17.81%-13.22%-12.42%-12.10%-12.60%2.92%13.02%15.14%18.04%22.68%23.35%24.70%11.39%1.22%-17.72%-21.80%-14.07%-14.68%-15.56%-13.60%-10.16%-5.86%-3.55%2.73%-60.02%6.72%21.59%-15.95%-28.98%-29.74%-22.28%-33.72%-31.58%-28.40%-29.43%-32.10%
Revenue Growth (5y) -2.03%-2.97%-4.99%-10.78%-12.96%-16.73%-12.25%-9.56%-5.72%-4.93%-1.12%-3.24%-1.85%-2.58%0.06%-2.73%-4.50%-7.35%-9.15%-4.62%-9.03%-8.96%-2.94%4.27%4.29%7.74%5.55%2.14%1.19%1.74%-31.58%-2.52%-4.95%-24.62%-28.45%-25.37%-20.95%-26.26%-21.21%-17.01%-7.72%-6.52%
Revenue (QoQ) -1.14%8.51%4.18%13.90%13.16%0.89%-0.45%-6.32%5.63%-16.69%23.89%-3.19%3.38%-7.91%-1.66%12.21%8.99%3.10%-31.91%-21.50%-5.79%-2.32%-23.94%0.67%-9.33%31.11%15.76%15.33%10.19%1.35%11.21%3.95%-0.39%5.24%-14.61%2.34%-6.31%-6.56%-13.15%-38.05%-5.42%34.52%8.84%0.76%6.71%18.29%-1.74%10.04%13.24%-280.78%150.33%-8.39%-68.75%-18.87%5.41%36.40%-33.81%30.12%12.61%5.34%0.89%
Share-based Compensation Growth (1y) 37.36%16.58%41.85%48.62%52.07%82.27%42.66%42.96%31.67%32.23%43.94%32.38%19.55%17.01%4.37%15.66%25.67%14.82%0.34%-25.58%-18.78%-13.48%-4.64%15.12%-20.54%-25.26%-19.29%-15.77%41.22%-21.84%117.08%-25.56%-31.46%21.51%-67.96%-22.05%-28.35%-24.55%-19.66%34.28%36.61%29.02%14.78%-13.24%-22.22%-20.23%18.39%-9.83%-12.34%-5.00%-13.98%4.29%-40.26%-32.50%-20.74%-13.28%54.56%
Share-based Compensation Growth (3y) 40.11%41.11%42.81%41.16%33.77%41.28%28.93%29.84%25.53%21.11%14.66%4.45%6.86%5.15%-0.05%-0.31%-6.74%-9.45%-8.25%-10.30%-3.05%-20.34%18.66%-10.29%-8.38%-10.80%-17.51%-21.23%-11.49%-10.51%-17.64%-7.98%-12.46%5.76%-33.40%-3.16%-8.69%-8.08%2.97%1.66%-2.34%-0.75%5.34%-6.56%-25.88%-20.02%-6.89%-6.57%-6.81%
Share-based Compensation Growth (5y) 32.81%30.43%24.99%19.34%19.56%22.88%15.45%13.40%5.01%2.81%3.02%2.02%6.49%-7.45%11.84%-9.08%-4.73%-6.75%-11.69%-15.98%-14.85%-14.26%-15.53%-5.45%-5.52%-7.13%-12.34%-10.65%-5.92%-5.91%-5.36%-9.42%-14.48%-2.16%-21.35%-3.11%-16.80%-13.01%-5.73%-1.02%-2.97%
Share-based Compensation (QoQ) 0.83%-0.20%11.79%22.11%-14.43%21.42%17.14%24.94%2.57%-4.96%17.38%15.07%3.00%3.46%7.96%3.91%0.82%-7.72%19.64%12.92%-7.89%-19.36%-11.26%23.23%-1.88%-11.13%7.12%-14.94%-7.70%-4.03%11.80%42.59%-48.92%166.58%-61.66%31.29%-9.44%-29.71%-6.72%20.67%-4.63%-25.16%55.90%22.77%-9.93%-33.42%17.85%10.06%-7.62%-1.19%-10.24%6.99%0.12%-10.53%8.83%-38.72%13.14%5.05%19.07%9.21%
Shareholder's Equity Growth (1y) 19.29%8.54%7.86%3.16%4.35%8.84%11.19%13.14%13.82%9.48%6.86%7.64%0.87%1.95%-0.98%-16.82%-15.99%-18.47%-18.91%-3.79%-1.84%3.34%6.60%9.38%8.87%7.86%7.36%4.06%3.56%2.06%-0.09%-3.69%-6.92%-10.37%-12.61%-11.05%-9.32%-6.15%-4.78%-5.25%-3.28%-5.35%-9.39%-8.51%-10.30%-8.12%-1.90%-1.81%1.04%3.01%-23.56%-21.40%-22.46%-22.92%5.52%
Shareholder's Equity Growth (3y) 11.66%8.95%8.62%7.90%6.21%6.70%5.57%0.43%-1.20%-3.10%-4.98%-4.85%-5.95%-4.94%-5.06%-4.34%-3.53%-3.14%-2.46%3.07%3.44%4.39%4.57%3.11%1.62%-0.45%-2.13%-3.76%-4.39%-4.96%-5.97%-6.72%-6.54%-7.32%-8.98%-8.30%-7.69%-6.55%-5.41%-5.23%-4.29%-3.60%-12.08%-10.95%-11.09%-9.98%-7.50%
Shareholder's Equity Growth (5y) 4.51%1.46%0.57%0.11%-0.24%0.46%0.34%1.29%0.61%0.28%-0.36%-0.39%-1.28%-1.11%-1.70%-2.59%-2.85%-3.63%-4.12%-1.27%-1.35%-0.88%-0.99%-1.57%-1.65%-2.60%-4.16%-5.03%-5.38%-5.68%-5.87%-6.12%-5.85%-5.50%-10.78%-9.86%-9.23%-8.31%-7.35%
Shareholder's Equity (QoQ) 2.74%4.67%2.75%-1.77%2.10%0.10%3.94%2.46%4.30%1.86%4.56%-1.45%1.81%2.60%-2.02%-0.39%-1.12%-13.81%-1.04%-3.33%-1.65%2.26%0.97%1.76%1.45%4.93%0.50%0.82%0.98%1.70%0.02%-0.64%-1.15%-1.96%-3.33%-4.32%-3.62%-0.21%-1.46%-0.97%-2.21%-0.71%0.60%-3.09%-6.38%0.25%-1.37%-0.74%-0.04%0.34%1.50%1.19%-25.82%3.17%0.12%0.60%1.55%
Tax Rate Growth (1y) -693.00-884.001,388.00-265.00-218.00-818.007,544.00-32.00179.00133.00-5832.00-56.00-129.00487.00-3194.002,302.00-5566.003,489.00-2032.00-2867.004,182.00-4440.008,566.0079,447.003,899.003,163.00-13455.00-79282.00-3146.00-1294.006,670.002,847.00506.0013,494.00-4958.00-6011.00-1250.00-16188.002,110.00-12925.00-2667.00-4051.00-10780.00106,293.00-16.001,071.0010,603.00-90467.006,221.005,651.001,062.00465.00-3326.00-168663.001,442.00-669.00597.00167,632.00
Tax Rate Growth (3y) -732.00-1569.003,100.00-353.00-168.00-198.00-1483.002,214.00-5516.004,109.00-11058.00-620.00-1512.00-464.003,340.0078,882.002,515.002,212.00-6921.00-2702.004,935.00-2571.001,781.003,012.001,259.0015,362.00-11744.00-82446.00-3890.00-3988.003,822.00-16089.00-3411.00-6745.00-13628.0087,357.00-3933.00-19168.001,932.002,901.003,538.002,670.00884.0016,291.002,879.00-161941.0013,107.00-90671.003,492.004,620.00
Tax Rate Growth (5y) -6427.002,407.00-2126.00-918.00-1551.00-1149.005,052.0078,794.002,565.002,832.00-15947.00-456.00-760.001,405.00-3445.002,447.00-125.0014,411.00-5209.00-5866.004,191.00-5266.00-1067.00-15925.00-2658.00-4877.00-20414.0010,922.00-6573.00-6969.003,644.00-263.002,794.00-24.00-1964.00-2645.00-1038.00-182180.004,437.002,697.00809.001,640.00
Tax Rate (QoQ) 277.00-1029.00243.00-185.0087.001,243.00-1410.00-137.00-513.009,605.00-8986.0073.00-559.003,640.00-3210.001.0057.00-42.002,287.00-7868.009,112.00-5562.001,452.00-819.00489.007,444.0072,332.00-76367.00-246.00-9174.006,505.00-231.001,606.00-1210.002,682.00-2571.0014,593.00-19662.001,629.002,190.00-345.00-1364.00-13406.0012,448.00-1729.00-8093.00103,667.00-93861.00-642.001,439.002,598.002,826.00-1212.00-3150.002,001.00-964.00-166549.00166,955.00-110.00301.00486.00
Total Debt Growth (1y) 7.48%37.68%15.52%38.26%10.72%8.55%15.08%-28.44%-25.13%-25.72%-21.87%-1.91%-3.25%-5.94%-1.59%-1.93%-9.10%-6.10%-4.98%-12.50%-5.30%-5.66%32.62%2.69%19.11%22.51%-16.21%0.79%-2.92%-17.70%-13.82%-1.16%-10.25%-16.33%-36.96%-45.48%-55.67%-42.71%-8.41%31.71%60.91%85.68%67.55%-0.60%-12.94%-32.08%-45.43%-45.64%-23.48%-40.91%-83.71%-87.54%-89.60%-83.90%-31.66%
Total Debt Growth (3y) 2.07%3.54%1.27%-0.99%-7.09%-8.81%-4.00%-11.70%-13.00%-13.11%-9.93%-5.58%-5.91%-5.90%7.44%-4.13%0.84%2.76%1.83%-3.25%3.07%-1.66%-1.43%0.76%1.24%-5.51%-23.07%-18.41%-27.17%-26.66%-20.76%-10.80%-13.81%-3.81%-1.10%-10.63%-14.68%-10.27%-5.74%-10.72%2.34%-9.33%-46.99%-59.32%-58.93%-59.87%-60.69%
Total Debt Growth (5y) 0.45%-0.39%-0.58%-3.59%-7.14%-7.65%2.20%-9.16%-5.77%-5.39%-4.08%-2.72%-0.75%-3.43%-2.18%-2.57%-2.23%-5.66%-10.52%-13.37%-15.31%-14.54%-11.17%-5.98%-5.84%-2.14%-6.92%-6.59%-11.56%-13.03%-14.57%-17.44%-15.67%-18.61%-38.78%-45.44%-45.20%-41.46%-37.78%
Total Debt (QoQ) 0.28%7.51%21.20%5.37%-15.86%28.66%-2.94%3.31%-10.80%-19.99%1.55%2.49%-6.17%0.45%0.16%-0.37%-1.83%0.10%-7.16%2.92%-0.66%-7.82%0.48%2.52%39.66%-28.63%16.55%5.45%-4.47%-14.15%12.25%-10.60%0.03%-1.53%1.92%-16.65%-24.63%-14.84%-17.12%7.69%20.49%22.46%1.25%24.27%8.73%-27.35%-11.32%-3.04%-12.64%-27.63%24.84%-25.12%-75.92%-44.66%4.18%15.98%2.21%