Nucor Growth Metrics (2009-2025) | NUE

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Jul2009 Oct2009 Dec2009 Apr2010 Jul2010 Oct2010 Dec2010 Apr2011 Jul2011 Oct2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Apr2014 Jul2014 Oct2014 Dec2014 Apr2015 Jul2015 Oct2015 Dec2015 Apr2016 Jul2016 Oct2016 Dec2016 Apr2017 Jul2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Apr2020 Jul2020 Oct2020 Dec2020 Apr2021 Jul2021 Oct2021 Dec2021 Apr2022 Jul2022 Oct2022 Dec2022 Apr2023 Jul2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Apr2025 Jul2025 Oct2025
Growth Ratios
Assets Growth (1y) 2.23%4.66%10.74%12.04%16.12%11.66%4.66%3.28%0.22%1.28%-2.87%-5.23%-6.77%0.63%7.43%7.69%11.22%2.66%4.95%-1.74%-1.59%-1.45%-10.21%-3.10%-0.95%-1.02%6.26%10.28%7.96%9.20%4.06%1.55%8.31%8.84%13.13%12.19%3.87%3.02%2.37%-1.22%3.53%5.47%9.71%18.51%22.54%27.82%28.31%35.24%37.72%28.55%25.78%12.62%5.40%6.84%8.81%5.23%2.41%0.23%-3.96%2.26%0.09%1.25%
Assets Growth (3y) 5.96%5.78%4.03%3.12%2.76%4.41%2.98%1.77%1.29%1.52%3.08%0.09%0.68%0.60%0.41%0.84%2.73%0.05%0.04%1.64%1.72%2.13%-0.24%2.76%5.02%5.56%7.75%7.91%6.69%6.98%6.41%4.02%5.21%5.75%8.31%9.51%9.63%11.57%12.95%16.55%20.44%20.12%20.98%21.75%21.16%20.64%20.64%17.03%14.13%11.24%9.54%6.61%2.61%2.73%
Assets Growth (5y) 4.29%4.11%4.88%3.02%3.50%2.86%0.58%0.07%0.26%0.41%0.88%1.39%1.76%1.93%2.28%2.80%4.86%3.54%3.34%3.65%3.43%3.62%2.83%3.76%4.49%5.03%7.03%8.02%9.03%10.54%11.15%12.52%14.47%14.21%15.44%14.87%13.85%13.79%14.55%13.41%13.53%13.16%13.09%14.20%12.76%12.24%
Assets (QoQ) 2.09%-0.77%1.84%-0.89%4.51%4.98%3.04%2.71%0.50%-1.60%1.68%-0.32%1.56%-5.64%-0.80%-1.94%9.63%0.74%-0.56%1.28%1.19%2.99%-6.90%1.43%1.34%-6.17%0.48%3.68%1.27%0.73%4.28%1.49%2.43%-4.01%1.77%8.25%2.93%-0.24%0.93%0.22%2.10%-0.87%-2.61%5.04%4.01%3.11%5.20%8.61%8.50%3.50%10.88%10.60%1.28%1.27%-0.72%3.52%2.66%3.13%-3.98%0.74%0.47%-1.18%2.24%-1.39%1.63%
Capital Expenditures Growth (1y) -56.96%-4.77%-0.64%34.75%77.14%7.21%54.04%9.96%68.16%89.93%99.08%202.52%104.70%30.98%15.76%-7.43%-21.94%-35.08%-58.57%-64.17%-69.96%-48.22%-2.37%-17.79%4.09%50.05%-7.18%204.72%17.15%-35.42%2.98%-43.68%82.16%99.88%155.39%129.00%67.70%90.80%27.14%37.69%44.24%-0.11%20.04%-26.09%-24.74%7.79%25.62%13.94%42.80%34.01%-8.60%24.82%18.77%0.81%-4.81%38.60%26.00%52.47%87.40%22.47%28.21%19.10%-1.94%
Capital Expenditures Growth (3y) 8.64%24.70%44.97%64.88%82.69%38.68%52.55%45.49%39.03%17.33%-1.54%0.12%-21.70%-23.92%-22.35%-35.15%-37.50%-20.40%-27.86%-3.53%-28.45%-20.54%-2.28%12.16%30.48%24.65%34.65%57.81%52.96%35.04%49.54%21.10%63.94%56.18%57.38%32.58%22.11%27.12%24.23%5.06%15.73%13.00%11.29%1.68%8.48%13.35%3.01%25.38%28.81%27.24%17.70%28.43%24.26%22.33%20.49%
Capital Expenditures Growth (5y) 15.42%10.52%7.88%8.26%7.41%-2.16%7.50%-1.93%-3.42%4.65%-2.86%20.25%-10.16%-15.66%-14.85%-14.09%-12.23%-8.22%-0.25%2.97%2.28%13.86%24.82%34.79%39.97%29.85%30.09%31.95%31.18%21.54%38.21%8.38%36.48%40.64%34.95%27.08%25.29%22.65%10.78%14.94%18.33%17.27%19.72%12.28%15.57%21.47%14.97%
Capital Expenditures (QoQ) -9.13%-33.96%-1.48%-27.20%101.05%-31.09%33.61%-4.30%21.68%-0.99%-4.62%46.35%37.43%3.77%44.94%-0.97%-12.06%-8.29%15.90%-16.49%-26.86%-41.48%0.26%-29.99%26.07%10.34%-15.58%-11.36%81.72%-31.74%177.14%-65.92%0.17%8.85%51.58%10.21%9.92%39.08%35.91%-19.29%25.06%-7.33%47.19%-15.45%-13.39%11.37%-9.37%-13.90%24.04%29.79%-17.79%7.90%16.40%-11.47%12.26%2.68%-1.20%-16.41%63.44%-6.65%19.55%2.75%6.80%-2.28%11.06%-15.41%
Cash & Equivalents Growth (1y) -12.66%-61.10%-32.30%-34.29%-30.53%48.41%-16.90%-9.41%2.33%-6.52%53.73%-12.31%-23.49%-43.30%1.75%40.88%27.68%69.33%-24.78%-30.95%0.12%47.67%46.26%89.37%97.45%12.98%-10.06%5.49%-27.24%-15.15%-7.55%-53.61%-54.14%-1.65%22.60%47.39%103.99%-3.68%-12.72%9.70%-19.71%94.80%69.99%72.01%97.62%-2.39%-38.45%-10.41%51.39%-26.44%72.87%81.02%2.01%125.22%92.01%49.11%19.94%2.85%-27.21%-44.26%-30.76%-58.05%-47.90%
Cash & Equivalents Growth (3y) -14.69%-18.58%-4.72%-19.48%-18.37%-7.69%9.14%3.82%-0.01%-3.54%5.57%-5.16%-0.74%12.34%3.83%22.58%36.16%41.37%-0.35%11.32%12.88%12.29%6.74%-2.50%-12.99%-1.94%0.64%-10.32%-12.04%-7.02%-0.36%-9.14%-9.10%22.66%22.07%40.63%47.92%22.35%-2.98%19.13%33.93%11.84%21.84%40.77%45.05%17.38%26.89%34.22%22.81%19.44%34.19%14.59%-5.38%-0.95%-10.03%
Cash & Equivalents Growth (5y) -9.51%-12.32%-7.92%-12.68%-7.01%14.49%7.42%7.91%14.60%8.41%9.13%11.25%7.04%6.33%-1.43%-2.05%-3.38%18.71%2.32%-1.16%6.12%6.05%5.41%8.42%1.53%12.09%8.63%6.36%1.55%8.86%0.69%2.94%17.58%5.79%14.12%35.16%37.96%24.86%24.83%35.47%24.06%26.51%20.38%18.32%20.44%-6.95%-4.98%
Cash & Equivalents (QoQ) 8.43%-4.98%3.03%-17.72%-51.70%65.36%0.00%-13.01%3.17%-7.41%9.01%-1.73%-5.75%52.27%-37.82%-14.26%-30.16%173.28%-13.91%-22.30%-7.37%21.39%-20.97%12.67%36.62%20.23%2.32%17.48%-21.83%-4.29%20.02%-18.97%-8.83%4.27%-39.78%-19.90%95.52%29.98%-27.60%10.86%-7.67%17.78%-9.00%-18.86%124.00%2.77%-7.92%-6.78%10.64%-35.20%34.04%57.53%-46.24%52.29%40.36%-11.23%18.70%29.83%9.00%-28.60%1.78%-8.11%-16.53%-11.30%-38.34%14.13%
Cash from Investing Activities Growth (1y) -92.08%-33.85%142.67%-3,326.73%66.91%81.85%-535.47%92.49%-2.98%-132.69%100.54%148.60%-60.38%-26.16%-9,109.13%-581.98%-138.86%-17.44%34.65%-146.65%68.10%67.91%10.90%79.95%69.66%-647.26%-158.62%44.90%-1,410.99%85.87%41.00%-129.01%64.69%-115.79%-65.29%-117.72%-55.19%-88.04%-101.04%-57.52%4.05%-25.42%-14.85%30.69%-18.49%17.53%-175.25%-14.72%-225.07%-836.88%73.40%-43.93%21.59%82.84%-2.21%8.43%-15.62%-16.58%-153.64%-47.07%-32.58%23.63%32.76%
Cash from Investing Activities Growth (3y) 13.17%17.31%26.20%48.14%18.24%18.93%-60.27%43.96%-58.01%-51.07%31.77%-79.44%-6.91%21.95%-279.05%-63.66%38.63%-41.21%-14.62%35.17%-13.50%30.29%-10.78%36.76%-17.41%-31.58%-36.12%-40.05%-102.31%16.93%-25.16%-98.78%19.29%-72.01%-56.27%-33.46%-20.84%-24.82%-85.23%-7.79%-54.61%-113.20%5.61%-4.60%-44.55%-9.85%9.21%-14.77%-43.37%-23.29%11.65%-24.68%-6.33%46.54%-20.35%
Cash from Investing Activities Growth (5y) -20.19%3.48%10.01%-71.59%16.07%27.47%-26.45%38.63%17.52%-52.57%6.05%8.59%-41.14%12.88%-141.44%-38.01%-4.28%3.01%-7.99%-6.32%4.33%-6.57%-35.20%2.80%-19.24%-39.97%-42.24%-24.57%-56.59%9.93%-44.03%-44.25%-15.16%-108.41%-22.82%-31.45%-35.08%-25.61%-11.56%-10.54%-27.36%-14.15%-16.87%-9.04%-35.87%-3.37%-5.00%
Cash from Investing Activities (QoQ) -141.02%36.88%75.90%-423.84%-67.95%120.12%-2,035.95%94.94%7.87%-382.71%66.60%30.66%-108.16%101.12%2,908.38%-328.84%-63.73%20.07%-60.95%-13.40%19.50%55.52%-507.42%85.33%19.03%-23.51%-36.68%77.81%-1,894.62%57.25%70.88%-508.62%81.35%-78.51%-13.02%6.16%-13.97%-36.73%-48.88%33.11%-38.09%-46.19%-16.65%59.25%-80.50%-33.86%29.61%30.34%-25.63%-346.78%70.66%-97.39%-262.09%87.31%-58.74%-7.54%20.77%24.43%-42.22%-35.78%20.11%-64.42%17.54%-22.41%53.98%-44.75%
Cash from Operations Growth (1y) -121.48%-146.98%60.73%191.81%1,663.88%184.35%-23.38%-46.57%324.93%-0.23%73.56%-78.22%-36.17%45.57%-41.22%156.68%15.84%-17.42%20.96%114.78%277.78%114.55%16.66%-1.41%-2.28%-50.00%-43.88%38.02%-55.68%-66.18%31.67%-49.15%-47.60%595.91%147.98%70.55%408.68%-27.67%-9.56%39.94%-69.08%113.86%-8.23%-28.72%163.62%17.76%103.03%431.34%366.09%67.18%61.46%-2.95%-51.17%-15.08%-12.15%-39.99%-61.89%-22.67%-47.20%-51.79%-20.87%-50.71%2.92%
Cash from Operations Growth (3y) 142.56%-26.60%28.81%-30.23%254.14%47.75%-7.88%-33.15%46.46%6.25%7.26%6.29%40.83%37.14%-6.04%75.82%62.32%-3.96%-7.48%42.98%17.84%-28.68%-4.83%-11.55%-39.00%5.58%22.37%6.18%5.71%19.41%43.47%6.66%-6.24%120.80%27.20%19.38%60.65%22.13%19.00%74.36%56.04%61.48%44.36%54.33%81.71%18.68%42.27%45.73%-4.64%3.16%-9.19%-34.52%-47.20%-31.34%-21.84%
Cash from Operations Growth (5y) 60.20%-13.82%8.73%13.36%184.87%33.06%1.98%-8.75%63.26%5.17%-4.18%10.32%3.88%-15.29%-9.33%30.70%-0.14%15.83%20.93%20.44%34.25%12.80%14.09%10.55%-18.62%12.73%8.75%3.61%-0.75%33.80%40.64%35.67%58.89%84.18%46.49%54.39%56.66%20.93%19.04%25.29%-6.70%22.55%6.89%1.24%12.59%-8.62%9.37%
Cash from Operations (QoQ) 4,275.69%-48.72%-29.74%-101.36%-9,472.67%275.43%27.56%-92.70%416.32%59.35%-11.05%-41.93%21.23%177.19%-88.84%70.16%176.50%11.93%-51.26%-23.21%97.11%63.96%-13.46%35.07%11.94%-10.84%-26.86%33.88%-42.72%0.06%79.88%-57.01%-56.29%289.53%-30.54%-55.70%480.57%38.81%-52.23%32.13%-17.45%73.58%-26.08%-70.81%470.94%-25.52%-42.58%7.96%155.04%28.42%50.27%-5.30%-8.52%24.02%-9.67%-52.35%59.08%28.31%-38.30%-69.74%222.83%-12.39%-43.66%-50.34%101.10%82.92%
Dividends Paid - Common Growth (1y) 3.33%3.31%3.09%3.07%0.91%0.92%0.91%0.96%0.95%0.97%1.15%1.13%1.11%1.05%0.94%0.90%0.90%0.87%0.84%0.87%0.87%0.91%0.95%0.91%0.37%0.32%0.32%0.36%0.96%1.04%1.02%0.51%0.40%0.38%-0.22%-0.52%1.32%0.99%1.21%1.99%-0.37%-0.32%0.18%0.18%0.78%-0.03%-2.40%-5.00%70.75%-50.68%10.03%11.11%59.68%-15.74%-82.11%-20.99%-21.55%-1.89%234.28%24.76%-35.09%72.00%60.76%
Dividends Paid - Common Growth (3y) 1.72%1.73%1.71%1.71%0.99%0.98%1.00%1.00%0.99%0.96%0.98%0.97%0.96%0.94%0.91%0.89%0.71%0.70%0.70%0.71%0.73%0.76%0.76%0.59%0.57%0.58%0.37%0.12%0.89%0.80%0.67%0.66%0.45%0.35%0.39%0.55%0.58%0.21%-0.35%-0.99%19.68%-21.09%2.47%1.88%40.06%-25.39%-42.30%-5.87%28.84%-25.85%-13.02%3.08%-6.67%12.45%-1.31%
Dividends Paid - Common Growth (5y) 1.44%1.42%1.38%1.38%0.95%0.94%0.96%0.95%0.84%0.82%0.84%0.83%0.84%0.84%0.81%0.71%0.70%0.70%0.58%0.42%0.78%0.73%0.65%0.65%0.53%0.48%0.50%0.50%0.62%0.41%-0.05%-0.60%11.77%-13.01%1.67%1.42%22.63%-16.00%-27.90%-3.15%16.52%-16.49%-8.44%0.83%6.95%-6.86%0.64%
Dividends Paid - Common (QoQ) 0.09%0.32%0.04%2.86%0.07%0.11%0.02%0.71%0.08%0.10%0.06%0.70%0.10%0.28%0.04%0.68%0.04%0.18%0.00%0.68%0.01%0.14%0.03%0.69%0.04%0.18%-0.01%0.15%0.00%0.19%0.03%0.74%0.08%0.16%-0.48%0.63%0.06%-0.43%-0.77%2.50%-0.26%-0.23%0.00%0.12%-0.21%0.28%0.00%0.72%-1.02%-2.10%-2.67%81.03%-71.41%118.44%-1.71%160.15%-84.91%-53.63%334.12%158.29%-81.13%58.00%62.03%34.38%-50.00%47.67%
EBITDA Margin Growth (1y) 1,125.001,070.00172.00-393.00319.00539.00421.00460.00-109.00-453.00-178.0053.00-128.00-156.0086.00-15.0066.00128.00210.00132.00-105.0056.00162.00-1189.00180.00406.00250.001,207.00660.0045.00-410.00-34.00-237.00400.00781.00742.00197.00-482.00-810.00-902.00-327.00-416.00-73.00541.001,051.001,829.002,109.001,842.00898.00628.00-548.00-995.00-949.00-852.00-495.00-574.00-399.00-1036.00-1059.00-800.00-1034.00-27.00352.00
EBITDA Margin Growth (3y) 1,335.001,156.00415.00120.0082.00-70.00329.00498.00-170.00-482.00118.00170.00-167.0028.00457.00-1072.00141.00590.00622.00149.00735.00507.002.00-17.00604.00851.00621.001,915.00621.00-37.00-440.00-194.00-366.00-497.00-102.00381.00921.00931.001,226.001,481.001,623.002,041.001,488.001,388.001,000.001,605.001,066.00273.00-450.00-1260.00-2102.00-2368.00-2382.00-1915.00-1202.00
EBITDA Margin Growth (5y) 1,274.001,128.00711.00237.0043.00114.00700.00-559.00-95.00-19.00530.00188.00673.00479.00298.00100.00565.001,036.00993.00857.00696.00426.00-28.00-177.00474.00-46.00-262.001,553.001,345.001,376.001,597.002,189.001,583.001,960.001,459.001,228.00871.00708.00183.00-88.00275.00153.00-66.0015.00-432.00542.00359.00
EBITDA Margin (QoQ) 203.00667.00399.00-143.00148.00-232.00-166.00569.00369.00-351.00-127.001.0024.00-75.00104.00-181.00-4.00166.003.00-100.0058.00249.00-75.00-337.00219.00354.00-1426.001,033.00445.00198.00-470.00486.00-170.00-257.00-93.00284.00467.00123.00-132.00-261.00-212.00-205.00-224.00314.00-301.00138.00390.00824.00477.00419.00122.00-119.00207.00-758.00-324.00-74.00304.00-401.00-403.00101.00-333.00-424.00-144.00-133.00673.00-45.00
EBIT Growth (1y) 156.86%236.24%343.40%-78.07%160.42%159.26%244.69%755.51%-12.66%-44.65%-32.97%1.32%-31.61%-33.90%20.94%7.15%30.36%49.00%57.71%25.60%-32.84%-8.95%-10.62%-146.82%25.36%64.35%28.41%273.07%184.46%27.36%-20.83%22.66%-6.92%72.82%160.01%156.18%31.60%-39.23%-60.87%-69.77%-33.46%-58.35%-18.52%106.77%179.76%784.30%755.39%435.27%120.35%69.72%-18.16%-44.56%-45.17%-42.16%-34.86%-38.07%-26.76%-56.06%-66.52%-62.69%-72.50%2.11%72.76%
EBIT Growth (3y) 48.78%58.14%117.19%23.87%15.87%-1.74%40.85%110.20%-8.00%-18.31%8.54%10.89%-15.71%-3.57%19.46%-38.04%3.15%30.64%21.87%0.59%33.79%23.98%-3.14%-0.20%49.17%53.51%38.27%95.21%51.60%10.18%-6.96%-1.70%-6.59%-24.09%-6.06%16.99%34.81%30.81%39.71%49.57%60.08%84.21%78.67%83.08%50.07%105.52%65.83%22.49%-4.00%-24.44%-43.70%-49.59%-52.02%-36.21%-27.77%
EBIT Growth (5y) 25.82%31.46%81.21%20.67%6.37%5.17%31.55%-49.48%-8.10%-3.99%7.97%2.02%16.38%13.42%11.63%5.99%23.78%37.46%30.09%26.18%24.02%14.89%-1.56%-5.10%23.79%-1.75%-3.36%40.11%45.35%37.56%41.21%60.09%38.11%45.69%42.14%36.58%24.23%17.05%7.77%2.81%10.50%9.70%4.46%7.23%-7.40%31.25%21.41%
EBIT Margin Growth (1y) 1,125.001,070.00172.00-393.00319.00539.00421.00460.00-109.00-453.00-178.0053.00-128.00-156.0086.00-15.0066.00128.00210.00132.00-105.0056.00162.00-1189.00180.00406.00250.001,207.00660.0045.00-410.00-34.00-237.00400.00781.00742.00197.00-482.00-810.00-902.00-327.00-416.00-73.00541.001,051.001,829.002,109.001,842.00898.00628.00-548.00-995.00-949.00-852.00-495.00-574.00-399.00-1036.00-1059.00-800.00-1034.00-27.00352.00
EBIT Margin Growth (3y) 1,335.001,156.00415.00120.0082.00-70.00329.00498.00-170.00-482.00118.00170.00-167.0028.00457.00-1072.00141.00590.00622.00149.00735.00507.002.00-17.00604.00851.00621.001,915.00621.00-37.00-440.00-194.00-366.00-497.00-102.00381.00921.00931.001,226.001,481.001,623.002,041.001,488.001,388.001,000.001,605.001,066.00273.00-450.00-1260.00-2102.00-2368.00-2382.00-1915.00-1202.00
EBIT Margin Growth (5y) 1,274.001,128.00711.00237.0043.00114.00700.00-559.00-95.00-19.00530.00188.00673.00479.00298.00100.00565.001,036.00993.00857.00696.00426.00-28.00-177.00474.00-46.00-262.001,553.001,345.001,376.001,597.002,189.001,583.001,960.001,459.001,228.00871.00708.00183.00-88.00275.00153.00-66.0015.00-432.00542.00359.00
EBIT Margin (QoQ) 203.00667.00399.00-143.00148.00-232.00-166.00569.00369.00-351.00-127.001.0024.00-75.00104.00-181.00-4.00166.003.00-100.0058.00249.00-75.00-337.00219.00354.00-1426.001,033.00445.00198.00-470.00486.00-170.00-257.00-93.00284.00467.00123.00-132.00-261.00-212.00-205.00-224.00314.00-301.00138.00390.00824.00477.00419.00122.00-119.00207.00-758.00-324.00-74.00304.00-401.00-403.00101.00-333.00-424.00-144.00-133.00673.00-45.00
EBIT (QoQ) 30.46%115.56%506.04%-13.29%66.61%-49.36%-70.03%929.77%65.86%-32.67%-25.61%5.13%5.12%-18.46%12.44%-29.03%1.60%49.19%-0.38%-13.66%16.12%57.91%-20.66%-53.83%57.41%55.02%-141.56%223.62%106.37%21.12%-43.99%103.18%-7.61%-24.70%-13.22%54.18%71.54%13.29%-14.50%-20.80%-20.78%-27.06%-33.94%74.34%-50.42%42.70%67.64%135.88%56.72%38.03%4.90%-2.90%20.71%-33.44%-28.93%-3.98%27.34%-25.04%-32.43%13.56%-23.60%-42.89%-24.71%-16.28%183.64%-3.37%
EBT Growth (1y) 122.73%177.49%370.00%-111.67%315.79%206.79%389.98%2,233.86%-15.47%-54.70%-32.52%-1.06%-31.87%-29.54%29.42%7.03%35.33%58.77%62.76%23.89%-42.63%-10.60%-12.31%-195.90%42.44%80.32%36.67%190.48%223.76%30.33%-23.46%26.35%-6.02%79.81%148.92%172.24%33.67%-41.49%-58.77%-76.96%-78.79%-66.13%-23.64%195.92%787.40%1,018.85%887.92%402.85%123.23%72.30%-19.04%-49.01%-44.90%-41.27%-33.36%-29.68%-23.28%-56.19%-74.87%-63.83%-76.73%0.11%126.99%
EBT Growth (3y) 40.93%45.45%121.90%35.04%33.78%-0.70%62.35%190.82%-7.97%-20.27%12.44%9.47%-19.13%0.00%22.70%-48.45%3.41%36.79%24.95%2.44%38.31%28.08%-2.83%3.11%63.04%61.67%37.58%72.27%59.62%11.10%-7.73%-7.46%-35.65%-29.11%-7.81%22.90%36.02%30.39%45.97%50.79%61.37%86.90%82.79%96.50%121.82%124.54%74.69%21.71%-1.92%-23.75%-48.63%-49.39%-53.84%-36.37%-27.56%
EBT Growth (5y) 22.30%26.23%83.50%26.70%13.20%6.81%43.61%-93.10%-8.63%-3.96%11.24%2.62%19.52%18.64%14.08%7.77%27.46%43.09%30.03%29.89%27.15%17.19%-1.20%-7.22%4.21%-3.49%-3.90%32.75%50.25%39.04%42.74%63.80%39.48%47.02%44.35%36.62%25.35%17.54%10.91%4.21%12.18%10.93%0.45%14.05%14.27%37.78%24.91%
EBT Margin Growth (1y) 1,237.001,181.00209.00-334.00376.00564.00401.00491.00-107.00-511.00-142.0034.00-107.00-97.00103.00-13.0069.00131.00206.00103.00-136.0039.00130.00-1403.00186.00422.00290.001,460.00684.0064.00-412.00-12.00-214.00432.00651.00761.00205.00-507.00-672.00-1000.00-871.00-488.00-107.00743.001,590.001,886.002,193.001,765.00912.00655.00-570.00-1144.00-929.00-807.00-448.00-358.00-328.00-1041.00-1241.00-849.00-1141.00-49.00514.00
EBT Margin Growth (3y) 1,505.001,234.00468.00192.00162.00-44.00362.00512.00-145.00-477.00167.00124.00-173.0073.00439.00-1313.00119.00592.00626.00160.00734.00525.008.0045.00656.00918.00530.002,209.00675.00-12.00-433.00-251.00-880.00-564.00-127.00504.00924.00891.001,414.001,509.001,631.002,053.001,516.001,364.001,573.001,734.001,175.00263.00-345.00-1193.00-2259.00-2351.00-2398.00-1896.00-1176.00
EBT Margin Growth (5y) 1,468.001,267.00777.00281.0095.00125.00698.00-788.00-94.00-16.00587.00181.00696.00558.00317.00135.00590.001,088.00866.00909.00725.00450.00-12.00-194.00-10.00-78.00-249.001,953.001,394.001,387.001,653.002,257.001,622.001,977.001,495.001,125.00907.00738.00396.006.00374.00205.00-173.00157.00104.00645.00447.00
EBT Margin (QoQ) 251.00741.00375.00-131.00196.00-231.00-167.00578.00384.00-393.00-77.00-20.00-20.00-24.0099.00-161.00-10.00176.00-18.00-79.0051.00251.00-121.00-317.00226.00342.00-1654.001,272.00462.00210.00-484.00495.00-158.00-265.00-84.00294.00488.00-46.0025.00-262.00-224.00-211.00-302.00-134.00158.00171.00548.00713.00455.00477.00120.00-140.00197.00-747.00-454.0075.00319.00-388.00-364.00106.00-394.00-589.0029.00-187.00699.00-27.00
EBT (QoQ) 28.75%89.30%518.96%-28.86%142.95%-62.71%-118.10%2,635.76%79.26%-40.45%-21.17%0.45%-3.94%-11.29%15.59%-30.83%-0.65%62.93%-4.41%-12.54%16.56%67.03%-27.24%-59.50%81.63%63.85%-179.56%160.16%129.93%24.18%-47.32%115.25%-7.44%-27.07%-13.05%60.10%77.10%0.96%-4.90%-21.39%-22.48%-28.86%-46.86%-27.62%23.76%60.40%105.96%117.05%56.04%41.63%4.83%-3.65%20.44%-33.45%-33.98%4.12%28.37%-24.48%-30.34%13.60%-26.69%-56.68%0.26%-26.92%215.44%-1.78%
Enterprise Value Growth (1y) 5.46%52.08%37.64%-10.75%-16.56%-121.99%-71.83%-2.79%-3.54%29.67%13.85%60.83%67.85%69.49%20.07%-36.54%-42.62%-103.00%26.29%34.12%2.26%-52.30%-48.56%-102.97%-103.44%-44.37%-20.17%-9.22%30.51%38.19%35.45%64.12%69.91%8.32%-20.56%-52.10%-193.29%3.55%1.67%-41.01%20.54%-140.48%-87.95%-85.86%-154.22%-2.20%48.20%22.04%-32.05%50.41%-55.76%-82.35%-14.59%-232.40%-145.59%-60.62%-21.64%0.20%33.49%49.29%33.11%68.53%58.04%
Enterprise Value Growth (3y) -4.49%9.22%2.63%23.60%27.06%21.90%-5.77%18.08%21.99%24.20%20.23%29.37%23.47%1.93%4.34%-22.22%-41.55%-64.65%-9.58%-13.46%-11.38%-10.77%-4.84%7.35%24.79%6.47%2.21%15.84%15.04%18.24%8.53%8.36%11.16%-28.59%-30.61%-58.56%-80.94%-33.33%1.44%-26.89%-38.68%-6.82%-14.89%-38.25%-56.68%-18.99%-25.60%-31.68%-22.55%-18.05%-36.51%-14.10%2.31%-1.45%11.83%
Enterprise Value Growth (5y) 12.15%14.26%11.46%16.70%11.56%-8.05%-5.32%5.97%1.14%0.86%1.95%4.82%8.72%3.39%7.45%6.48%9.92%-20.39%-0.48%4.44%-4.05%-3.75%-6.44%-11.27%0.17%-13.67%-11.57%-9.33%-4.37%-6.08%5.72%-2.20%-18.67%-1.51%-12.45%-41.47%-55.06%-31.34%-29.64%-43.02%-30.03%-32.24%-19.89%-16.57%-25.63%11.95%11.17%
Enterprise Value (QoQ) -2.50%-5.29%0.12%12.30%48.05%-37.03%-77.38%7.70%1.05%-6.07%-6.10%7.02%32.79%-29.94%51.76%23.67%36.23%-240.44%17.60%20.27%9.23%-23.62%26.36%-18.28%-41.44%-20.58%-0.62%-18.56%-0.37%-0.36%8.55%24.57%10.72%-4.81%49.18%36.73%-172.02%-37.84%35.88%-21.99%10.54%-40.52%8.05%31.26%-170.74%-9.83%9.07%5.98%-8.84%44.33%-36.84%-59.25%59.12%-74.84%-60.21%-0.07%-18.58%-29.18%-4.78%24.21%2.71%13.92%20.10%0.03%54.23%-14.78%
EPS (Basic) Growth (1y) 116.67%167.44%170.00%-121.05%400.00%224.14%714.29%1,175.00%-8.00%-62.77%-38.60%0.00%-43.48%-22.86%31.43%23.26%34.62%70.37%65.22%24.53%-48.57%-54.35%-42.11%-189.39%50.00%261.90%115.91%184.75%311.11%31.58%-16.84%140.00%0.00%114.00%169.62%73.33%46.85%-41.12%-57.75%-83.17%-95.71%-71.43%-30.00%274.29%4,328.57%1,302.78%1,057.14%509.92%148.06%91.88%-10.70%-38.67%-41.87%-39.94%-29.65%-35.31%-22.60%-53.95%-77.07%-61.51%-80.64%-2.99%150.48%
EPS (Basic) Growth (3y) 40.38%41.18%76.52%31.29%37.51%-2.35%87.31%147.98%-11.21%-21.20%10.06%15.35%-26.86%-15.66%7.93%-49.96%1.27%41.19%27.35%-1.92%46.92%29.54%1.30%22.05%83.38%116.80%69.16%76.79%82.09%18.35%-1.79%-11.21%-60.20%-28.86%-7.27%2.97%40.82%33.14%50.70%56.61%67.72%97.39%93.40%141.01%299.70%152.86%93.72%34.25%3.73%-19.04%-47.58%-46.55%-55.67%-35.50%-26.07%
EPS (Basic) Growth (5y) 20.90%25.15%57.20%28.28%12.47%-6.25%44.43%-71.30%-11.59%-4.16%10.76%3.06%19.27%23.36%17.68%22.78%33.68%51.29%35.87%31.45%36.03%22.33%3.44%-11.91%-17.21%11.38%7.44%33.37%62.93%46.05%50.31%74.07%47.27%57.49%52.47%32.50%32.13%22.15%16.55%8.79%16.25%16.29%3.13%28.37%57.11%48.50%33.08%
EPS (Basic) (QoQ) 28.33%76.74%290.00%-47.37%190.00%-75.86%-157.14%1,350.00%88.00%-39.36%-24.56%6.98%-23.91%0.00%22.86%-39.53%3.85%70.37%15.22%-33.96%31.43%65.22%-13.16%-72.73%16.67%109.52%-234.09%145.76%181.48%25.00%-47.37%122.00%-9.91%-21.00%51.90%-7.50%92.79%-0.47%-2.35%-21.63%-22.70%-28.57%-61.11%-80.00%414.29%75.00%107.94%136.64%62.90%44.36%9.60%-3.75%26.01%-32.82%-24.73%-8.78%30.20%-21.31%-30.79%9.15%-22.54%-60.82%16.19%-45.08%288.06%1.15%
EPS (Weighted Average and Diluted) Growth (1y) 116.67%167.44%170.00%-122.22%400.00%224.14%714.29%1,175.00%-8.00%-62.77%-38.60%0.00%-43.48%-22.86%31.43%23.26%34.62%70.37%65.22%22.64%-48.57%-54.35%-42.11%-190.77%50.00%261.90%115.91%184.75%311.11%31.58%-16.84%140.00%-0.90%113.00%169.62%72.50%48.18%-40.85%-57.75%-83.09%-95.71%-71.43%-30.00%271.43%4,328.57%1,300.00%1,055.56%513.08%147.42%91.87%-10.71%-38.64%-41.98%-39.92%-29.69%-35.38%-22.25%-53.87%-77.02%-61.39%-80.64%-2.99%150.48%
EPS (Weighted Average and Diluted) Growth (3y) 40.38%41.18%76.52%33.68%37.51%-2.35%87.31%147.98%-11.21%-21.20%10.06%14.77%-26.86%-15.66%7.93%-49.96%1.27%41.19%27.35%-1.92%46.92%29.54%1.30%22.67%82.83%116.46%69.16%76.61%82.09%18.35%-1.79%-11.21%-60.20%-28.86%-7.27%2.70%41.25%33.26%50.63%56.73%67.57%97.25%93.30%140.85%299.11%152.71%93.58%34.46%3.73%-18.98%-47.56%-46.51%-55.63%-35.46%-26.04%
EPS (Weighted Average and Diluted) Growth (5y) 20.90%25.15%57.20%29.28%12.47%-6.25%44.43%-71.30%-11.59%-4.16%10.76%3.06%19.27%23.36%17.68%22.78%33.44%51.15%35.87%31.32%36.03%22.33%3.44%-11.65%-17.21%11.38%7.44%33.27%62.93%45.99%50.27%73.98%47.20%57.43%52.43%32.44%32.25%22.22%16.50%8.83%16.25%16.29%3.13%28.37%57.11%48.50%33.08%
EPS (Weighted Average and Diluted) (QoQ) 28.33%76.74%280.00%-44.44%190.00%-75.86%-157.14%1,350.00%88.00%-39.36%-24.56%6.98%-23.91%0.00%22.86%-39.53%3.85%70.37%15.22%-33.96%31.43%65.22%-14.47%-72.31%16.67%109.52%-234.09%145.76%181.48%25.00%-47.37%122.00%-9.91%-21.00%51.90%-8.33%93.64%0.00%-2.82%-21.26%-22.70%-28.57%-61.11%-80.00%414.29%75.00%106.35%138.46%62.58%44.44%9.48%-3.76%26.08%-32.78%-24.77%-9.00%30.56%-21.34%-30.85%9.49%-22.54%-60.82%16.19%-45.08%288.06%1.15%
FCF Margin Growth (1y) 265.00-2988.00276.00922.0056.001,204.00-527.00-937.00180.00-207.00409.00-1071.00-523.0096.00-666.00346.00230.0059.00385.00847.001,318.001,025.00424.00314.00160.00-826.00-574.00-193.00-955.00-375.00102.00-474.00-390.00833.00534.00-46.00673.00-558.00-45.00169.00-977.001,523.00-173.00-141.00692.00-724.00274.001,877.001,620.00379.001,037.00192.00-1154.00-11.0076.00-1269.00-1034.00-618.00-1665.00-1248.00-374.00-1109.00-18.00
FCF Margin Growth (3y) 501.00-1991.00158.00-1085.00-287.001,093.00-783.00-1662.00-113.00-52.00128.00122.001,026.001,179.00143.001,507.001,709.00257.00235.00969.00524.00-176.00-47.00-352.00-1185.00-367.0062.00-713.00-672.00-99.00591.00-351.00-694.001,798.00316.00-19.00389.00240.0057.001,904.001,336.001,177.001,138.001,927.001,158.00-356.001,386.00800.00-567.00-250.00-553.00-2325.00-2562.00-1738.00-1607.00
FCF Margin Growth (5y) 208.00-1836.00-123.00107.001,262.002,176.0026.00-501.001,366.00146.00-21.00243.00231.00-21.00-328.00840.00364.00716.00871.00448.00807.0099.00442.00-230.00-1488.00597.00-155.00-685.00-956.00699.00692.001,384.001,619.001,452.001,627.002,050.00855.00608.001,169.00828.00-852.00548.00-452.00-589.00-249.00-2084.00-297.00
FCF Margin (QoQ) 2,457.00-1261.00-269.00-662.00-796.002,003.00377.00-1528.00352.00272.00-33.00-412.00-35.00888.00-1513.00137.00584.00127.00-502.0021.00412.00453.00-39.00492.00119.00-148.00-149.00338.00-868.00105.00232.00-424.00-287.00581.00-344.00-340.00936.00282.00-925.00380.00-295.00795.00-711.00-766.002,204.00-900.00-679.0067.00788.0098.00923.00-189.00-454.00756.0079.00-1535.00689.00842.00-1265.00-1300.001,105.00-205.00-848.00-426.00370.00887.00
FCF Payout Ratio Growth (1y) -101.82%-230.35%-42.70%-72.19%-19.02%414.26%59.55%134.16%221.52%470.56%-37.88%-192.94%-120.21%-64.92%242.39%-127.04%-87.05%-37.35%-64.19%137.74%122.58%-80.06%-17.47%-3.45%3.79%216.81%111.59%10.70%217.27%1,319.65%-30.33%120.32%-439.20%-97.82%-59.36%-2.12%112.40%217.58%29.99%-30.10%-267.43%-77.74%31.92%54.87%200.06%-18.28%-64.06%-94.50%-81.71%-72.69%-42.13%21.03%378.60%5.12%-79.30%98.41%-352.31%100.11%1,316.03%-785.88%72.46%-629.95%44.44%
FCF Payout Ratio Growth (3y) 70.07%185.91%-17.19%-37.60%33.64%102.38%50.28%-90.75%22.84%7.83%-8.67%-7.31%-55.97%-64.75%0.40%41.40%34.60%-26.58%-14.49%33.95%39.99%107.76%6.75%33.04%-136.15%-0.65%-15.70%33.65%10.09%-0.57%-28.34%14.66%-39.32%-75.11%-11.34%1.95%30.21%-16.71%-14.90%-60.95%-32.58%-63.24%-35.02%-53.11%42.21%-38.32%-64.95%-49.07%-61.46%-16.87%19.27%-164.34%-74.63%-136.02%61.78%
FCF Payout Ratio Growth (5y) -1.99%38.71%-6.98%-12.31%16.25%22.74%0.06%12.48%16.08%-4.56%5.87%-3.17%-22.42%14.53%8.33%32.07%-36.38%-34.29%-29.27%23.47%18.26%-9.09%-8.46%10.01%-33.99%-7.07%0.54%20.91%17.45%-29.13%-29.47%-33.67%-33.62%-67.84%-32.04%-41.16%16.89%-30.18%-40.62%-32.22%-41.64%-36.34%-4.26%-27.76%9.45%-35.03%-2.51%
FCF Payout Ratio (QoQ) 122.19%109.33%62.88%-366.73%85.67%192.02%-20.94%-1,241.54%137.84%-53.28%16.02%492.44%77.68%-94.91%-273.58%-28.80%408.44%-50.35%-215.10%-6.11%203.30%-71.62%21.29%-36.50%-8.79%17.48%41.91%-31.74%178.41%-21.54%-25.76%95.62%1,145.76%-96.15%134.78%-401.18%108.01%-28.22%465.45%-61.85%105.11%-70.62%204.06%-191.38%127.27%74.10%256.96%-40.96%-77.73%-23.43%-45.36%96.32%-66.75%62.23%14.27%676.33%-92.70%-68.05%995.18%-1,087.23%105.79%126.09%-630.47%60.37%-11.49%161.62%
Free Cash Flow Growth (1y) 48.80%-179.26%79.92%270.61%15.22%132.11%-36.75%-56.89%183.07%-82.30%62.82%-208.82%-600.41%188.09%-70.52%55.56%46.06%61.02%181.56%367.28%546.67%406.08%22.32%4.51%-3.29%-68.33%-52.59%-9.34%-68.18%-92.88%44.99%-54.38%-129.60%4,504.28%145.53%1.64%917.31%-68.20%-22.14%45.92%-159.50%347.76%-24.06%-35.31%200.72%22.32%171.55%1,626.74%833.37%80.56%90.14%-8.19%-66.64%-19.84%-13.60%-60.18%-131.09%-50.97%-76.39%-118.19%-135.71%-132.46%11.30%
Free Cash Flow Growth (3y) 33.15%-64.42%22.82%-55.21%-52.18%29.34%-32.79%-30.23%-30.89%-6.37%10.57%8.93%129.31%186.34%0.51%47.99%62.99%37.16%17.76%65.49%49.99%-51.50%-5.61%-24.39%-27.88%1.24%19.07%-25.09%-8.35%1.39%40.47%-12.21%-50.95%303.23%13.23%-1.37%90.36%20.32%17.10%153.54%77.51%114.65%57.69%117.26%72.54%20.97%64.62%84.81%-43.71%-10.81%-27.07%-27.37%-30.93%-28.62%-39.00%
Free Cash Flow Growth (5y) 0.54%-26.89%8.99%15.61%60.02%27.23%0.90%-10.25%63.51%5.64%-4.75%4.14%29.98%-11.95%-6.94%20.24%26.16%53.26%42.20%25.99%39.72%10.80%9.96%-8.51%-19.56%8.12%-0.04%-16.88%-14.34%41.68%41.71%49.86%68.37%170.49%49.61%72.35%76.76%20.31%21.41%42.90%-20.87%31.19%-4.37%-22.36%-18.11%-17.94%3.23%
Free Cash Flow (QoQ) 551.02%-52.07%-38.58%-138.57%-598.17%208.80%26.51%-108.82%364.46%114.27%-13.76%-83.00%-43.66%1,871.60%-157.64%21.83%132.43%101.77%-186.88%5.12%196.81%252.82%-17.53%58.57%9.69%-14.72%-29.54%46.73%-64.08%27.69%34.73%-48.50%-91.97%2,501.13%-57.61%-133.41%1,349.69%38.71%-82.45%168.69%-51.37%239.61%-67.11%-209.56%465.92%-42.40%-71.99%70.59%344.40%27.86%78.14%-7.79%-14.03%34.65%-13.99%-66.49%106.54%45.14%-60.36%-126.16%425.71%-30.12%-130.54%-239.04%55.15%339.64%
Gross Margin Growth (1y) 1,049.00984.0078.00-564.00294.00537.00413.00536.00-126.00-488.00-146.00139.00-84.00-112.00101.00-75.0072.00115.00225.00124.00-83.00101.00188.00-1157.00192.00492.00351.001,365.00731.00-7.00-470.00-98.00-274.00434.00794.00744.00165.00-490.00-866.00-919.00-351.00-442.00-29.00518.001,193.001,941.002,284.002,033.00983.00666.00-595.00-995.00-1001.00-853.00-519.00-596.00-422.00-1148.00-1171.00-922.00-1099.00-32.00376.00
Gross Margin Growth (3y) 1,217.001,033.00344.00111.0084.00-63.00367.00600.00-138.00-486.00179.00188.00-95.00103.00513.00-1108.00181.00707.00763.00333.00840.00585.0068.00110.00649.00919.00674.002,011.00622.00-63.00-543.00-273.00-460.00-498.00-101.00344.001,008.001,009.001,389.001,633.001,826.002,165.001,660.001,556.001,175.001,753.001,170.00443.00-440.00-1336.00-2285.00-2513.00-2523.00-2034.00-1314.00
Gross Margin Growth (5y) 1,206.001,036.00670.00160.0073.00152.00780.00-433.00-29.00107.00718.00396.00829.00588.00393.00159.00638.001,135.001,087.00979.00731.00529.00-4.00-64.00464.00-13.00-221.001,611.001,464.001,436.001,713.002,279.001,717.002,109.001,588.001,382.00990.00821.00275.0042.00402.00163.00-29.0038.00-346.00573.00375.00
Gross Margin (QoQ) 217.00632.00371.00-170.00152.00-274.00-271.00688.00395.00-399.00-147.0025.0033.00-57.00137.00-197.005.00156.00-39.00-50.0048.00266.00-139.00-257.00231.00353.00-1484.001,092.00531.00212.00-469.00458.00-208.00-251.00-98.00282.00501.00108.00-147.00-297.00-154.00-268.00-200.00271.00-245.00146.00347.00946.00502.00489.0097.00-104.00184.00-772.00-303.00-110.00333.00-438.00-380.0063.00-393.00-460.00-132.00-113.00674.00-52.00
Gross Profit Growth (1y) 271.60%597.83%59.70%-67.16%99.13%110.84%140.75%382.09%-10.20%-38.42%-23.88%9.78%-20.32%-21.71%17.15%0.36%24.40%32.81%46.76%18.36%-23.57%-7.11%-12.63%-118.51%9.26%51.50%30.24%624.55%141.36%21.25%-15.14%17.40%-4.45%64.40%122.84%113.66%23.33%-33.52%-55.62%-60.87%-29.76%-51.26%-12.28%65.11%157.83%554.44%578.28%390.34%113.14%65.93%-16.52%-40.46%-42.22%-39.05%-32.44%-33.58%-23.78%-52.27%-60.54%-55.00%-60.28%2.43%56.73%
Gross Profit Growth (3y) 71.78%103.79%43.04%20.24%12.53%0.55%29.01%74.48%-3.80%-13.81%9.38%9.25%-8.84%-1.15%14.53%-30.45%1.28%23.18%18.64%4.76%26.32%19.50%-1.16%4.47%36.08%44.54%35.05%147.48%41.68%9.84%-5.68%-0.62%-6.11%-18.94%-4.63%11.34%30.72%28.47%38.21%46.86%56.87%74.27%70.62%68.92%46.98%87.75%56.40%24.70%-2.09%-21.56%-39.40%-43.75%-44.07%-33.21%-25.24%
Gross Profit Growth (5y) 38.20%54.21%38.15%15.61%6.26%4.63%22.45%-25.91%-5.76%-2.06%8.29%4.84%14.85%12.15%10.67%6.26%19.09%30.09%25.86%23.59%18.89%13.27%-0.92%-0.96%16.90%-0.44%-0.84%60.04%38.80%33.41%37.93%51.36%35.39%42.05%37.48%32.15%22.43%16.48%8.29%4.61%11.20%9.01%5.77%7.58%-0.78%26.47%18.79%
Gross Profit (QoQ) 50.10%292.57%85.57%-3.76%44.76%-38.22%-61.84%483.47%53.27%-29.46%-23.58%8.69%5.10%-12.80%10.21%-21.11%3.27%30.47%-5.58%-2.21%10.25%44.18%-23.85%-36.86%34.00%35.60%-116.14%472.61%85.81%16.57%-35.00%71.45%-6.66%-18.41%-10.09%39.54%60.60%10.59%-13.79%-19.45%-13.44%-26.17%-23.99%44.60%-39.94%32.87%43.08%125.80%52.46%37.71%3.43%-1.85%18.68%-30.72%-26.23%-4.74%25.18%-23.20%-27.47%9.31%-21.60%-36.52%-17.28%-3.51%102.15%-2.86%
Interest Coverage Ratio Growth (1y) 315.98%-81.01%124.48%117.75%206.98%773.23%-11.39%-42.35%-30.58%4.48%-8.66%-27.98%34.51%13.31%4.81%32.10%30.64%23.27%-37.57%-3.20%-10.20%-143.36%19.26%63.11%28.10%269.55%191.06%16.41%-22.66%17.34%7.27%132.59%176.45%186.51%42.66%-48.81%-56.96%-67.10%-48.19%-55.02%-21.53%105.33%225.01%812.19%723.69%399.73%104.82%0.64%-34.15%-60.42%-61.45%-39.59%-43.78%-40.62%6.77%-60.12%-67.43%-57.47%-76.81%39.62%195.52%
Interest Coverage Ratio Growth (3y) 106.96%20.10%22.02%-3.30%42.05%117.84%-5.34%-18.14%6.85%13.43%-15.77%-2.71%16.42%-37.61%-7.94%27.77%14.54%-3.23%29.41%22.50%-3.82%-4.81%54.99%64.07%39.91%97.47%64.53%11.50%-2.74%3.42%-7.44%-18.79%-2.26%24.62%33.93%28.06%40.64%50.01%51.09%60.42%62.06%59.55%36.91%77.01%45.01%5.51%-5.53%-37.64%-50.60%-53.59%-54.30%-30.45%-18.51%
Interest Coverage Ratio Growth (5y) 73.18%19.33%3.52%2.95%27.45%-49.73%-8.78%-2.83%7.01%1.42%15.71%11.83%9.35%3.80%19.49%41.38%26.29%24.96%27.09%16.96%1.14%-4.05%22.44%0.34%-1.55%42.38%49.63%41.57%42.85%62.55%39.48%37.51%38.32%30.80%13.66%5.01%0.59%-4.52%7.26%-0.10%-4.87%0.51%-8.67%25.30%24.03%
Interest Coverage Ratio (QoQ) 499.15%-17.13%69.04%-50.44%-72.65%879.77%63.97%-30.13%-22.21%-0.58%6.69%-15.87%17.08%-13.08%-15.88%57.12%-1.37%-19.61%6.03%55.39%-6.93%-59.28%64.41%44.14%-144.94%211.99%124.87%13.20%-40.52%92.25%-10.06%-24.79%-9.76%75.74%95.01%-10.61%-6.48%-12.49%-30.02%-24.85%-28.50%37.81%-39.26%31.11%87.08%118.13%70.49%18.39%13.50%-10.60%-16.23%-22.53%-31.77%-12.93%31.27%-27.91%-27.94%56.56%-50.97%-41.13%-5.89%-14.64%195.22%24.60%
Net Cash Flow Growth (1y) 20.38%-649.75%1,087.52%-1,007.94%51.54%104.36%-107.95%118.57%86.72%-278.20%794.80%-754.98%-539.61%-307.36%88.65%62.85%-120.16%67.78%-78.84%-13.55%140.55%580.49%40.14%118.29%146.98%-219.45%-122.74%598.26%-217.94%70.42%165.81%-279.56%51.31%587.35%837.05%14.01%180.43%-116.54%-43.90%71.38%-285.91%1,389.88%-16.54%-66.21%35.44%-85.32%-455.24%283.85%813.96%-859.38%238.17%164.85%-137.14%137.36%29.24%-58.08%-277.83%-87.07%-128.04%-234.04%77.98%-1,571.08%174.07%
Net Cash Flow Growth (3y) 62.86%-34.38%95.36%-135.39%25.62%31.87%1.39%23.26%-23.20%-63.10%68.38%-68.25%97.56%102.53%-17.60%27.59%61.41%-22.75%-27.39%51.10%-5.71%-19.30%-40.59%-31.87%-50.64%19.86%11.93%-133.80%-22.70%37.99%76.09%-34.66%10.04%131.44%63.72%25.77%1.17%-32.09%-54.16%42.19%104.64%-143.17%60.01%116.11%-19.63%-25.32%85.11%59.28%-115.58%-28.41%20.60%-51.66%-32.17%10.76%-35.49%
Net Cash Flow Growth (5y) 6.32%-20.69%33.11%-46.11%18.81%20.01%-20.93%15.93%31.10%-72.84%2.44%28.68%-75.47%-17.38%-39.11%0.66%-4.84%36.08%-16.10%-17.49%19.75%-6.48%1.97%10.81%-32.74%29.73%-8.07%-48.12%-20.63%19.64%-59.30%6.19%39.89%-63.24%84.77%31.90%-20.68%-2.34%24.33%24.33%-69.58%21.93%-28.36%-35.38%-7.33%-22.80%5.67%
Net Cash Flow (QoQ) 134.25%-168.06%154.59%-725.65%-136.49%222.26%-150.19%66.61%121.27%-323.12%217.20%-123.88%-185.37%969.95%-210.49%76.68%-81.75%502.88%-121.76%-38.18%73.40%364.57%-216.76%149.35%215.17%-22.83%-84.76%566.48%-252.43%85.31%567.97%-212.57%61.77%132.68%-1,376.74%69.47%482.65%-37.17%-217.16%128.56%-178.69%313.12%-159.77%-85.49%645.95%-86.21%-219.02%27.95%224.14%-433.71%161.60%179.79%-232.04%160.72%18.07%-139.24%232.80%110.06%-61.71%-453.69%104.55%-555.42%-83.07%41.91%-203.73%122.93%
Net Income Growth (1y) 121.62%183.13%1,041.89%-15.90%339.68%202.75%300.03%7.49%-9.78%-56.60%-35.09%-13.55%-32.24%-23.86%37.13%39.25%17.13%57.09%53.95%9.09%-35.01%-4.55%-2.36%-292.26%45.32%70.30%23.77%143.86%208.29%25.93%-19.69%-0.72%0.65%108.83%165.42%291.60%39.64%-42.23%-58.43%-76.78%-89.76%-67.70%-24.17%512.76%1,715.98%1,080.19%898.64%141.48%125.53%73.55%-19.08%-45.36%-44.70%-41.81%-32.12%-31.72%-22.14%-55.14%-75.19%-73.77%-76.43%-0.84%125.41%
Net Income Growth (3y) 41.91%45.69%197.98%-7.89%39.04%0.02%52.70%8.97%-10.54%-19.63%11.07%9.51%-19.80%4.52%27.26%-70.09%3.42%36.68%22.99%-2.74%42.80%26.97%-0.99%-5.75%65.21%64.83%38.17%54.74%63.03%14.96%-3.95%-3.35%-47.59%-26.96%-5.77%77.28%37.47%30.10%46.56%50.90%61.29%87.72%82.99%100.70%182.93%128.43%76.36%-3.42%-0.97%-23.19%-48.54%-53.92%-53.36%-36.27%-27.59%
Net Income Growth (5y) 21.80%27.02%121.76%3.49%15.40%8.45%39.86%-36.36%-7.52%-3.34%10.61%2.06%18.24%19.61%15.42%4.93%27.98%46.36%31.72%29.03%32.56%19.82%1.38%-5.31%-8.39%-3.53%-3.62%34.65%51.80%42.09%46.33%67.94%42.60%51.50%46.55%49.03%26.51%17.33%11.57%5.09%12.56%11.55%0.63%7.68%32.96%39.60%25.13%
Net Income (QoQ) 32.94%95.84%3,394.54%-76.46%157.85%-52.90%194.16%23.09%77.55%-37.77%-20.96%3.31%-14.59%-6.93%5.28%-19.03%-4.03%67.61%6.91%-31.89%28.71%64.26%-24.24%-59.42%89.04%68.02%-249.17%130.67%121.53%22.11%-47.13%115.57%-9.51%-22.13%-34.64%118.55%87.74%-1.03%-3.57%-22.06%-22.33%-28.79%-46.13%-65.62%144.86%67.20%335.28%1.90%59.13%41.48%5.26%-4.83%22.46%-34.03%-28.93%-3.67%28.86%-23.05%-28.51%9.85%-25.76%-57.44%-24.42%-1.31%212.39%-3.26%
Net Income towards Common Stockholders Growth (1y) 115.99%167.63%176.70%-120.19%422.84%229.93%767.82%1,441.59%2.62%-53.28%-35.09%-13.55%-32.24%-23.86%37.13%39.25%17.13%57.09%53.95%9.09%-35.01%-4.55%-2.36%-292.26%45.32%70.30%23.77%143.86%208.29%25.93%-19.69%-0.72%0.65%108.83%165.42%291.60%39.64%-42.23%-58.43%-76.78%-89.76%-67.70%-24.17%512.76%1,715.98%1,080.19%898.64%141.48%125.53%73.55%-19.08%-45.36%-44.70%-41.81%-32.12%-31.72%-22.14%-55.14%-75.19%-73.77%-76.43%-0.84%125.41%
Net Income towards Common Stockholders Growth (3y) 41.91%44.90%84.89%32.79%53.76%5.48%97.68%162.80%-6.61%-17.63%11.07%9.51%-19.80%4.52%27.26%-70.09%3.42%36.68%22.99%-2.74%42.80%26.97%-0.99%-5.75%65.21%64.83%38.17%54.74%63.03%14.96%-3.95%-3.35%-47.59%-26.96%-5.77%77.28%37.47%30.10%46.56%50.90%61.29%87.72%82.99%100.70%182.93%128.43%76.36%-3.42%-0.97%-23.19%-48.54%-53.92%-53.36%-36.27%-27.59%
Net Income towards Common Stockholders Growth (5y) 21.80%26.56%61.89%28.89%22.58%11.97%63.30%-102.29%-5.11%-1.90%10.61%2.06%18.24%19.61%15.42%4.93%27.98%46.36%31.72%29.03%32.56%19.82%1.38%-5.31%-8.39%-3.53%-3.62%34.65%51.80%42.09%46.33%67.94%42.60%51.50%46.55%49.03%26.51%17.33%11.57%5.09%12.56%11.55%0.63%7.68%32.96%39.60%25.13%
Net Income towards Common Stockholders (QoQ) 29.73%77.55%294.26%-47.84%197.28%-74.53%-151.13%1,450.65%87.59%-33.01%-20.96%3.31%-14.59%-6.93%5.28%-19.03%-4.03%67.61%6.91%-31.89%28.71%64.26%-24.24%-59.42%89.04%68.02%-249.17%130.67%121.53%22.11%-47.13%115.57%-9.51%-22.13%-34.64%118.55%87.74%-1.03%-3.57%-22.06%-22.33%-28.79%-46.13%-65.62%144.86%67.20%335.28%1.90%59.13%41.48%5.26%-4.83%22.46%-34.03%-28.93%-3.67%28.86%-23.05%-28.51%9.85%-25.76%-57.44%-24.42%-1.31%212.39%-3.26%
Net Margin Growth (1y) 801.00756.00152.00-229.00246.00369.00325.00358.00-7.00-311.00-110.00-20.00-79.00-46.0090.0082.0011.0088.00120.0026.00-62.0050.00153.00-1571.00138.00273.00139.001,598.00455.0021.00-258.00-101.00-102.00444.00533.00740.00188.00-405.00-510.00-774.00-774.00-392.00-85.001,534.001,311.001,480.001,704.00416.00715.00524.00-442.00-792.00-708.00-646.00-322.00-332.00-235.00-785.00-985.00-810.00-890.00-47.00395.00
Net Margin Growth (3y) 1,040.00814.00367.00108.00160.0012.00305.00420.00-76.00-269.00100.0088.00-131.0092.00363.00-1463.0086.00411.00412.0054.00530.00345.0034.00-74.00491.00739.00414.002,237.00541.0060.00-235.00-135.00-688.00-353.00-63.001,501.00725.00683.001,108.001,176.001,252.001,613.001,176.001,157.001,317.001,359.00940.00-709.00-229.00-906.00-1749.00-1934.00-1834.00-1477.00-912.00
Net Margin Growth (5y) 972.00856.00577.00216.00108.00150.00578.00-1125.000.0054.00391.00115.00462.00387.00244.0034.00439.00877.00687.00693.00617.00384.0056.00-107.00-95.00-58.00-182.002,998.001,078.001,149.001,383.001,815.001,338.001,652.001,199.001,124.00731.00562.00344.0051.00308.00182.00-130.0015.00192.00527.00350.00
Net Margin (QoQ) 178.00444.00295.00-115.00132.00-160.00-86.00360.00255.00-204.00-54.00-5.00-49.00-3.0037.00-64.00-16.00133.0029.00-135.0062.00165.00-66.00-224.00174.00268.00-1789.001,485.00309.00133.00-330.00342.00-124.00-146.00-173.00341.00422.00-57.0034.00-211.00-171.00-162.00-229.00-211.00211.00144.001,391.00-435.00381.00368.00102.00-135.00190.00-599.00-248.00-52.00253.00-275.00-258.0045.00-297.00-474.00-83.00-35.00546.00-33.00
Operating Income Growth (1y) 156.86%236.24%343.40%-78.07%160.42%159.26%244.69%755.51%-12.66%-44.65%-32.97%1.32%-31.61%-33.90%20.94%7.15%30.36%49.00%57.71%25.60%-32.84%-8.95%-10.62%-146.82%25.36%64.35%28.41%273.07%184.46%27.36%-20.83%22.66%-6.92%72.82%160.01%156.18%31.60%-39.23%-60.87%-69.77%-33.46%-58.35%-18.52%106.77%179.76%784.30%755.39%435.27%120.35%69.72%-18.16%-44.56%-45.17%-42.16%-34.86%-38.07%-26.76%-56.06%-66.52%-62.69%-72.50%2.11%72.76%
Operating Income Growth (3y) 48.78%58.14%117.19%23.87%15.87%-1.74%40.85%110.20%-8.00%-18.31%8.54%10.89%-15.71%-3.57%19.46%-38.04%3.15%30.64%21.87%0.59%33.79%23.98%-3.14%-0.20%49.17%53.51%38.27%95.21%51.60%10.18%-6.96%-1.70%-6.59%-24.09%-6.06%16.99%34.81%30.81%39.71%49.57%60.08%84.21%78.67%83.08%50.07%105.52%65.83%22.49%-4.00%-24.44%-43.70%-49.59%-52.02%-36.21%-27.77%
Operating Income Growth (5y) 25.82%31.46%81.21%20.67%6.37%5.17%31.55%-49.48%-8.10%-3.99%7.97%2.02%16.38%13.42%11.63%5.99%23.78%37.46%30.09%26.18%24.02%14.89%-1.56%-5.10%23.79%-1.75%-3.36%40.11%45.35%37.56%41.21%60.09%38.11%45.69%42.14%36.58%24.23%17.05%7.77%2.81%10.50%9.70%4.46%7.23%-7.40%31.25%21.41%
Operating Income (QoQ) 30.46%115.56%506.04%-13.29%66.61%-49.36%-70.03%929.77%65.86%-32.67%-25.61%5.13%5.12%-18.46%12.44%-29.03%1.60%49.19%-0.38%-13.66%16.12%57.91%-20.66%-53.83%57.41%55.02%-141.56%223.62%106.37%21.12%-43.99%103.18%-7.61%-24.70%-13.22%54.18%71.54%13.29%-14.50%-20.80%-20.78%-27.06%-33.94%74.34%-50.42%42.70%67.64%135.88%56.72%38.03%4.90%-2.90%20.71%-33.44%-28.93%-3.98%27.34%-25.04%-32.43%13.56%-23.60%-42.89%-24.71%-16.28%183.64%-3.37%
Operating Margin Growth (1y) 1,125.001,070.00172.00-393.00319.00539.00421.00460.00-109.00-453.00-178.0053.00-128.00-156.0086.00-15.0066.00128.00210.00132.00-105.0056.00162.00-1189.00180.00406.00250.001,207.00660.0045.00-410.00-34.00-237.00400.00781.00742.00197.00-482.00-810.00-902.00-327.00-416.00-73.00541.001,051.001,829.002,109.001,842.00898.00628.00-548.00-995.00-949.00-852.00-495.00-574.00-399.00-1036.00-1059.00-800.00-1034.00-27.00352.00
Operating Margin Growth (3y) 1,335.001,156.00415.00120.0082.00-70.00329.00498.00-170.00-482.00118.00170.00-167.0028.00457.00-1072.00141.00590.00622.00149.00735.00507.002.00-17.00604.00851.00621.001,915.00621.00-37.00-440.00-194.00-366.00-497.00-102.00381.00921.00931.001,226.001,481.001,623.002,041.001,488.001,388.001,000.001,605.001,066.00273.00-450.00-1260.00-2102.00-2368.00-2382.00-1915.00-1202.00
Operating Margin Growth (5y) 1,274.001,128.00711.00237.0043.00114.00700.00-559.00-95.00-19.00530.00188.00673.00479.00298.00100.00565.001,036.00993.00857.00696.00426.00-28.00-177.00474.00-46.00-262.001,553.001,345.001,376.001,597.002,189.001,583.001,960.001,459.001,228.00871.00708.00183.00-88.00275.00153.00-66.0015.00-432.00542.00359.00
Operating Margin (QoQ) 203.00667.00399.00-143.00148.00-232.00-166.00569.00369.00-351.00-127.001.0024.00-75.00104.00-181.00-4.00166.003.00-100.0058.00249.00-75.00-337.00219.00354.00-1426.001,033.00445.00198.00-470.00486.00-170.00-257.00-93.00284.00467.00123.00-132.00-261.00-212.00-205.00-224.00314.00-301.00138.00390.00824.00477.00419.00122.00-119.00207.00-758.00-324.00-74.00304.00-401.00-403.00101.00-333.00-424.00-144.00-133.00673.00-45.00
Profit After Tax Growth (1y) 121.62%179.66%269.35%-113.14%339.68%202.75%300.03%1,492.49%-9.78%-56.60%-35.09%1.32%-32.24%-23.86%37.13%18.82%17.13%57.09%53.95%28.64%-43.90%-41.13%-35.42%-176.54%68.35%176.11%87.12%193.44%208.29%25.93%-19.69%125.53%0.65%108.83%165.42%72.38%39.64%-42.23%-58.43%-80.29%-89.76%-67.70%-24.17%217.21%1,715.98%1,080.19%898.64%449.50%125.53%73.55%-19.08%-43.33%-44.68%-41.81%-32.13%-34.18%-22.16%-55.14%-75.18%-60.48%-76.43%-0.84%125.41%
Profit After Tax Growth (3y) 41.91%44.97%85.64%22.85%39.04%0.02%52.70%165.73%-10.54%-19.63%11.07%15.70%-23.64%-11.03%10.88%-46.90%3.42%36.68%22.99%-2.74%42.80%26.97%-0.99%17.27%73.51%93.64%58.59%77.93%63.03%14.96%-3.95%-8.49%-47.59%-26.96%-5.77%2.53%37.47%30.10%46.56%50.90%61.29%87.72%82.99%114.57%182.96%128.42%76.35%27.03%-0.97%-23.19%-48.54%-47.17%-53.36%-36.27%-27.59%
Profit After Tax Growth (5y) 21.80%26.60%62.36%23.17%12.05%-1.54%28.77%-75.20%-7.52%-3.34%10.61%2.06%18.24%19.61%15.42%19.78%27.98%46.36%31.72%29.03%32.56%19.82%1.38%-11.33%-5.66%6.26%4.68%33.70%51.80%42.09%46.33%67.94%42.60%51.50%46.55%27.40%26.51%17.33%11.57%5.09%12.56%11.55%0.63%20.78%32.96%39.60%25.13%
Profit After Tax (QoQ) 30.02%77.85%392.60%-52.34%157.85%-52.90%-122.71%1,694.52%77.55%-37.77%-20.96%3.31%-14.59%-6.93%23.38%-30.91%-4.03%67.61%6.91%-31.89%28.71%64.26%-10.66%-70.30%35.07%80.19%-205.87%165.34%121.53%22.11%-47.13%115.57%-9.51%-22.13%48.47%-3.79%87.74%-1.03%-3.57%-22.06%-22.33%-28.79%-54.27%-59.50%144.86%67.20%91.29%131.88%59.13%41.48%5.26%-4.83%22.46%-34.03%-26.28%-7.11%28.81%-23.06%-28.50%9.85%-25.76%-57.44%13.86%-34.49%212.39%-3.26%
Property, Plant & Equipment (Net) Growth (1y) -5.19%-5.48%-4.03%-3.33%-2.54%-2.11%-2.51%-0.37%4.07%9.02%14.04%16.60%16.41%14.40%14.80%11.46%7.87%3.97%7.54%4.50%3.00%3.21%-7.50%-7.15%-5.93%-2.53%3.83%6.64%5.10%3.71%0.29%-0.83%1.18%1.09%4.74%9.47%13.18%14.28%15.82%15.14%13.09%16.02%11.66%9.58%10.36%13.87%-98.61%26.87%27.34%21.38%10.56%9.55%9.70%16.16%18.88%21.48%19.85%20.10%19.20%17.81%
Property, Plant & Equipment (Net) Growth (3y) -1.30%0.29%2.19%3.94%5.69%6.87%8.48%8.99%9.33%9.05%12.08%10.74%8.95%7.07%4.52%2.65%1.48%1.51%1.08%1.15%0.60%1.43%-1.24%-0.60%0.01%0.72%2.94%5.01%6.37%6.21%6.75%7.72%9.00%10.25%10.65%11.37%12.20%14.72%-73.79%16.98%16.70%17.05%15.41%15.47%14.88%17.00%17.67%18.37%17.39%416.70%15.54%15.79%16.23%
Property, Plant & Equipment (Net) Growth (5y) 3.84%3.71%5.67%5.52%5.58%5.55%4.89%4.67%4.83%5.46%6.22%6.10%5.04%4.41%3.53%2.72%2.13%1.86%1.64%2.35%3.12%3.81%3.16%4.36%5.07%6.26%7.12%7.87%8.48%9.62%-54.78%11.69%12.72%13.12%14.14%14.53%14.99%15.68%15.50%15.66%16.40%16.47%16.48%16.88%16.76%
Property, Plant & Equipment (Net) (QoQ) -1.12%-1.41%-1.25%-1.50%-1.43%0.11%-0.53%-0.71%-1.00%-0.29%1.65%3.72%3.71%4.31%3.92%3.55%1.92%4.68%0.89%0.22%-1.77%8.26%-1.96%-1.22%-1.56%-2.97%-1.59%0.07%2.00%3.36%1.08%-1.38%0.66%-0.05%-0.04%0.62%0.56%3.56%4.47%4.02%1.54%4.96%3.86%2.17%4.17%1.02%1.92%2.90%7.49%-98.77%9,192.98%3.28%2.46%2.34%2.60%6.70%3.68%4.74%4.84%5.27%3.90%3.95%3.62%
Return on Assets Growth (1y) 6.004.003.002.003.003.002.000.00-2.00-2.00-2.00-1.000.000.000.001.001.001.001.000.000.00-4.00-4.00-3.00-3.005.006.006.005.001.000.001.004.007.007.004.00-1.00-6.00-10.00-9.00-8.00-1.006.0013.0021.0021.0020.0015.005.00-3.00-9.00-14.00-13.00-11.00-8.00-7.00-7.00-8.00-9.00-7.00-3.00
Return on Assets Growth (3y) 8.005.003.001.001.001.001.000.00-1.00-1.00-1.000.001.00-3.00-3.00-2.00-2.002.003.003.002.002.003.004.006.0013.0014.0011.008.002.00-2.00-4.00-4.000.004.008.0013.0014.0016.0019.0018.0017.0017.0014.0013.007.002.00-6.00-16.00-22.00-26.00-27.00-23.00
Return on Assets Growth (5y) 9.006.004.002.002.00-2.00-2.00-3.00-4.000.002.003.003.003.004.006.007.0010.0011.008.006.003.000.00-1.00-2.006.0010.0015.0022.0022.0023.0024.0021.0018.0014.009.005.000.00-1.00-2.00-2.00-1.00-1.001.002.00
Return on Assets (QoQ) 2.002.002.000.000.001.001.001.000.000.00-1.000.000.000.000.000.000.000.000.001.000.000.000.000.00-4.000.001.000.004.001.000.00-1.000.000.002.002.003.001.00-2.00-2.00-3.00-2.00-2.00-1.004.004.006.007.004.003.001.00-3.00-4.00-3.00-4.00-2.00-2.00-1.00-2.00-3.00-2.00-2.000.001.00
Return on Capital Employed Growth (1y) 5.005.004.003.005.008.006.002.00-1.00-3.00-4.00-3.00-1.00-1.000.001.002.003.001.001.00-1.00-5.00-4.00-2.00-1.006.009.008.007.003.000.001.005.009.009.005.00-3.00-10.00-12.00-12.00-9.00-3.003.0015.0028.0037.0035.0026.008.00-8.00-17.00-23.00-20.00-17.00-13.00-11.00-11.00-10.00-11.00-9.00-4.00
Return on Capital Employed Growth (3y) 8.0010.007.003.003.003.002.001.000.00-2.00-3.00-1.000.00-4.00-3.000.000.004.007.007.005.004.005.007.0011.0018.0018.0014.009.001.00-3.00-7.00-6.00-5.000.008.0016.0023.0026.0029.0027.0025.0021.0018.0015.0011.005.00-8.00-23.00-36.00-42.00-43.00-35.00
Return on Capital Employed Growth (5y) 9.0011.008.005.004.001.000.00-1.00-2.00-1.003.005.005.006.006.009.0012.0016.0016.0012.007.003.002.00-1.00-1.004.009.0017.0028.0035.0035.0035.0029.0023.0018.0011.004.00-2.00-5.00-5.00-4.00-2.00-4.00-1.000.00
Return on Capital Employed (QoQ) -2.003.003.001.00-1.001.002.002.002.000.00-2.00-1.000.000.00-1.000.000.000.001.001.000.00-1.000.000.00-4.001.001.001.004.003.001.00-1.000.000.002.003.003.001.00-3.00-4.00-4.00-1.00-2.00-1.002.005.0010.0012.0010.003.000.00-6.00-6.00-5.00-5.00-3.00-3.00-2.00-3.00-3.00-2.00-3.000.001.00
Return on Equity Growth (1y) 11.007.005.005.006.007.004.00-1.00-4.00-4.00-4.00-2.00-1.000.001.002.003.002.001.001.00-1.00-8.00-7.00-6.00-5.0010.0012.0011.009.002.00-1.002.007.0011.0013.006.00-2.00-11.00-17.00-16.00-12.000.0011.0025.0038.0037.0034.0025.006.00-8.00-19.00-27.00-25.00-19.00-14.00-12.00-12.00-12.00-14.00-10.00-5.00
Return on Equity Growth (3y) 13.009.005.002.002.003.001.00-1.00-2.00-2.00-2.001.001.00-6.00-5.00-3.00-3.004.006.006.004.003.004.007.0011.0023.0024.0019.0014.002.00-5.00-8.00-8.000.007.0014.0023.0026.0029.0034.0032.0029.0027.0023.0020.0010.001.00-13.00-30.00-40.00-47.00-49.00-41.00
Return on Equity Growth (5y) 15.0011.008.005.004.00-3.00-5.00-6.00-7.000.003.006.006.006.006.0010.0013.0017.0018.0014.008.003.000.00-3.00-4.0011.0018.0027.0039.0039.0041.0042.0036.0029.0023.0013.005.00-2.00-4.00-5.00-5.00-3.00-2.001.003.00
Return on Equity (QoQ) 4.003.003.001.000.002.003.002.000.000.00-2.00-1.000.00-1.000.001.000.000.001.001.000.000.000.000.00-8.001.001.001.007.003.000.00-1.000.000.003.004.005.001.00-3.00-4.00-5.00-4.00-3.00-1.007.007.0011.0013.007.005.002.00-6.00-8.00-6.00-7.00-4.00-3.00-1.00-4.00-4.00-3.00-3.000.002.00
Return on Invested Capital Growth (1y) 7.007.009.004.005.004.003.00-2.00-5.00-3.00-3.00-2.000.002.002.002.003.002.002.001.000.00-9.00-8.00-6.00-6.009.0011.009.008.001.00-1.003.009.0013.0014.007.00-3.00-12.00-15.00-14.00-10.003.009.0022.0034.0032.0032.0023.007.00-6.00-16.00-25.00-24.00-20.00-16.00-13.00-13.00-12.00-14.00-9.00-4.00
Return on Invested Capital Growth (3y) 8.008.008.000.000.002.002.00-1.00-2.001.001.001.002.00-5.00-4.00-3.00-3.003.005.004.002.002.002.006.0011.0024.0024.0019.0013.002.00-2.00-5.00-4.004.008.0015.0021.0023.0026.0031.0031.0029.0025.0020.0017.006.000.00-15.00-30.00-38.00-46.00-47.00-41.00
Return on Invested Capital Growth (5y) 10.0012.0012.004.003.00-4.00-4.00-7.00-8.002.004.004.004.006.006.009.0013.0017.0018.0014.008.003.001.00-2.00-2.0014.0018.0027.0037.0037.0039.0041.0037.0030.0024.0013.004.00-3.00-6.00-7.00-6.00-4.00-5.00-2.000.00
Return on Invested Capital (QoQ) -2.00-1.009.001.00-1.001.004.002.00-3.000.000.00-1.00-1.000.001.001.001.000.001.001.000.000.000.000.00-8.001.002.001.006.002.000.00-1.000.000.004.005.004.001.00-3.00-5.00-5.00-2.00-2.00-1.008.004.0010.0011.006.004.002.00-5.00-6.00-6.00-7.00-4.00-3.00-2.00-4.00-4.00-3.00-3.000.001.00
Return on Sales Growth (1y) 8.008.001.00-2.003.004.003.00-1.00-1.00-4.00-1.000.00-1.000.001.001.000.001.001.000.00-1.001.002.00-16.001.003.001.0016.005.000.00-3.00-1.00-1.004.005.007.002.00-4.00-5.00-8.00-8.00-4.00-1.0015.0013.0015.0017.004.007.005.00-4.00-8.00-7.00-6.00-3.00-3.00-2.00-8.00-10.00-8.00-9.000.004.00
Return on Sales Growth (3y) 10.008.003.00-3.001.000.002.000.00-1.00-3.001.001.00-1.001.004.00-15.001.004.004.001.005.003.000.00-1.005.007.004.0022.005.001.00-2.00-1.00-7.00-4.00-1.0015.007.007.0011.0012.0013.0016.0012.0012.0013.0014.009.00-7.00-2.00-9.00-17.00-19.00-18.00-15.00-9.00
Return on Sales Growth (5y) 10.008.005.00-2.001.001.005.00-15.000.000.004.001.005.004.002.000.004.009.007.007.006.004.001.00-1.00-1.00-1.00-2.0030.0011.0011.0014.0018.0013.0017.0012.0011.007.006.003.001.003.002.00-1.000.002.005.003.00
Return on Sales (QoQ) 2.005.006.00-5.001.00-1.003.000.003.00-2.00-1.000.000.000.000.00-1.000.001.000.00-1.001.002.00-1.00-2.002.003.00-18.0015.003.001.00-3.003.00-1.00-1.00-2.003.004.00-1.000.00-2.00-2.00-2.00-2.00-2.002.001.0014.00-4.004.004.001.00-1.002.00-6.00-2.00-1.003.00-3.00-3.000.00-3.00-5.00-1.000.005.000.00
Revenue Growth (1y) 37.69%69.33%32.69%31.17%32.26%21.73%26.86%25.32%4.94%-0.07%-8.59%-7.83%-10.29%-8.59%2.91%9.96%12.25%13.41%15.40%2.23%-13.88%-17.64%-25.89%-30.92%-15.54%-2.57%1.53%14.46%29.59%21.88%20.51%28.71%15.64%24.85%30.41%23.63%9.49%-8.74%-18.95%-18.49%-7.75%-26.61%-9.82%2.50%24.76%103.11%109.28%97.04%49.54%34.19%1.82%-15.83%-16.99%-19.26%-16.43%-11.69%-6.58%-15.18%-15.18%-8.15%-3.77%4.69%14.47%
Revenue Growth (3y) 24.10%27.24%15.45%14.85%7.58%3.60%6.07%8.30%1.86%1.18%2.78%1.19%-4.63%-5.13%-4.17%-8.08%-6.54%-3.09%-4.60%-6.85%-1.95%-0.74%-3.21%0.59%8.17%14.03%16.85%22.12%17.95%11.57%8.40%9.06%5.31%-5.79%-1.59%1.09%8.01%10.80%15.22%18.08%19.84%26.00%24.32%19.35%15.70%30.07%21.21%13.56%5.06%-2.78%-10.30%-11.95%-9.30%-10.50%-6.73%
Revenue Growth (5y) 13.99%16.38%12.82%11.24%3.78%0.76%0.41%-2.15%-5.13%-3.63%-3.97%-3.91%-1.04%0.28%1.49%2.73%4.12%6.73%6.41%5.16%3.60%2.19%-0.85%0.51%5.04%-0.14%3.12%8.76%13.56%15.66%19.17%21.24%16.86%17.91%15.22%11.37%9.36%8.07%5.41%4.12%5.94%6.50%6.38%6.64%6.84%14.34%11.57%
Revenue (QoQ) -6.64%25.91%-5.84%24.40%14.81%-1.33%-6.92%25.43%5.67%2.83%-8.04%5.03%0.62%-5.94%-7.29%2.24%2.52%5.90%-0.93%4.37%3.58%7.76%-12.24%-12.08%-0.95%-3.03%-18.19%7.49%14.27%1.05%-7.78%21.70%7.47%-0.09%-1.50%9.35%16.03%4.36%-6.62%-3.16%-3.29%-7.32%-6.09%9.60%-23.06%13.88%6.74%33.40%25.25%17.34%0.50%1.24%12.40%-10.97%-16.92%-0.16%9.33%-7.84%-12.22%5.62%-0.74%-7.84%-4.94%10.66%7.99%0.77%
Share-based Compensation Growth (1y) 1.67%-30.72%-24.84%-20.34%-8.54%48.30%-0.87%-2.76%-28.11%38.39%-36.92%-9.27%-11.70%-8.10%17.35%-12.39%0.88%-1.23%1.00%-12.18%6.00%-0.61%-14.88%3.19%13.13%10.12%18.57%96.75%30.47%4.49%51.76%5.27%9.86%31.00%36.00%-39.57%19.39%17.68%-4.68%105.09%-19.81%-40.36%30.42%10.49%98.25%61.15%81.68%115.01%33.05%1.98%-17.15%-2.52%-22.79%32.20%-31.61%-22.25%2.94%-1.88%76.94%-37.70%23.81%-16.13%-22.58%
Share-based Compensation Growth (3y) -12.56%12.45%-22.25%-11.09%-16.58%23.55%-9.80%-8.23%-13.81%7.90%-9.24%-11.29%-1.90%-3.38%0.29%-7.40%6.55%2.63%0.64%21.26%16.09%4.57%15.27%28.81%17.48%14.66%34.76%7.77%19.61%17.22%25.30%9.27%1.70%-2.76%19.13%11.04%23.81%4.19%31.20%69.53%28.36%-0.67%25.21%32.30%26.76%29.52%0.97%17.68%1.88%9.77%0.08%-22.13%-0.54%2.85%-2.15%
Share-based Compensation Growth (5y) -9.85%5.23%-11.04%-11.57%-9.10%13.11%-8.80%-6.87%-5.15%6.57%-5.48%7.22%6.86%0.75%12.67%10.46%11.63%8.15%16.04%2.55%15.46%12.01%14.70%21.51%9.19%1.13%24.92%23.18%22.16%9.13%36.05%25.39%22.64%8.60%20.54%23.47%14.29%8.80%5.05%29.86%10.95%4.92%18.89%2.32%21.02%12.32%7.11%
Share-based Compensation (QoQ) 109.63%-44.95%-5.04%-7.22%42.84%-40.28%0.64%6.52%131.63%-60.08%-1.27%-21.26%345.90%-81.80%41.99%-23.37%364.09%-76.76%6.01%-11.76%354.40%-76.24%-7.82%6.50%326.07%-79.65%11.74%16.76%314.74%-78.09%85.42%-22.58%232.16%-68.17%28.62%-19.20%296.08%-66.96%-42.85%59.64%290.39%-73.24%22.96%-37.58%190.35%-41.48%4.17%12.00%136.01%-34.02%23.28%-30.69%80.90%-46.40%45.06%-45.10%209.72%-72.27%64.91%-27.32%195.24%-50.00%-41.94%44.44%100.00%-53.85%
Shareholder's Equity Growth (1y) -3.23%-2.02%-3.34%-0.74%2.95%3.35%5.13%4.59%1.40%2.40%2.32%0.08%-0.15%0.00%5.44%0.75%2.25%1.94%1.53%0.57%0.37%0.39%-7.01%-0.58%0.51%2.17%5.16%7.74%8.69%7.58%10.06%10.09%11.75%15.02%12.30%12.65%9.89%6.75%5.78%0.89%-0.70%-1.33%4.08%11.94%19.64%30.17%30.02%36.09%40.47%34.94%34.01%23.46%17.30%14.26%13.05%9.01%3.97%0.22%-3.19%-2.81%-1.29%1.74%
Shareholder's Equity Growth (3y) 0.34%1.21%1.31%1.28%1.39%1.91%4.29%1.79%1.16%1.44%3.08%0.47%0.82%0.77%-0.15%0.25%1.04%1.50%-0.24%2.51%3.11%3.34%2.48%5.65%6.87%8.13%9.13%10.14%10.10%9.72%9.34%7.76%6.84%6.61%7.33%8.36%9.29%11.09%12.70%15.41%18.61%20.12%21.95%23.44%25.38%26.14%25.35%22.35%19.65%15.61%13.61%9.36%6.38%5.22%
Shareholder's Equity Growth (5y) 0.62%1.11%2.17%1.03%1.36%1.61%1.38%1.07%0.87%1.38%1.38%1.67%2.28%2.38%2.87%3.63%4.61%5.29%4.18%5.97%6.13%6.26%5.03%6.03%5.90%5.90%7.43%8.58%9.66%11.15%12.09%13.77%15.43%16.30%16.59%16.41%16.55%16.15%16.74%15.65%15.27%14.69%14.69%14.79%15.13%15.40%
Shareholder's Equity (QoQ) -1.56%0.00%-0.99%-0.72%-0.33%-1.34%1.68%2.98%0.05%0.36%1.16%-0.17%1.04%0.28%-1.05%-0.40%1.18%5.74%-5.46%1.09%0.88%5.32%-6.35%0.88%0.91%-2.45%0.13%1.98%2.58%0.39%2.58%2.88%1.54%2.70%2.62%4.42%4.51%0.27%2.95%1.86%1.52%-0.64%-1.81%0.26%0.88%4.80%5.61%7.15%9.76%4.68%10.54%10.59%5.44%3.96%1.84%5.07%2.71%2.85%-1.80%0.22%-0.99%-0.65%-1.41%1.79%2.04%
Tax Rate Growth (1y) 329.00-463.00-6152.00159,581.00-370.0090.001,583.00-147201.00-458.00282.00268.00891.0039.00-521.00-403.00-1857.00971.0074.00389.00958.00-830.00-467.00-770.00-7102.00-144.00409.00713.007,300.00345.00235.00-336.001,472.00-489.00-1085.00-476.00-2366.00-329.0099.00-63.00-61.003,980.00357.0053.00-8377.00-3889.00-403.00-83.008,421.00-78.00-56.004.00-557.00-28.0071.00-144.00241.00-115.00-186.00100.002,224.00-101.0076.0054.00
Tax Rate Growth (3y) -498.00-91.00-4301.0013,271.00-789.00-149.001,448.00-148167.00552.00-164.00253.00-8.00180.00-914.00-784.00-8000.00-3.0016.00332.001,157.00-629.00177.00-393.001,670.00-287.00-441.00-99.006,405.00-473.00-751.00-875.00-955.003,162.00-629.00-486.00-10804.00-239.0053.00-93.00-17.0012.00-102.00-26.00-513.00-3996.00-388.00-223.008,105.00-222.00-171.00-40.001,909.00-245.00-40.0010.00
Tax Rate Growth (5y) 512.00-538.00-4315.0012,372.00-648.00-542.001,067.00-154311.00-422.00-223.00197.00191.00382.00-269.00-407.00772.00-146.00-834.00-480.00262.00-1447.00-810.00-932.00-757.003,364.0015.00-108.00-2033.00-382.00-797.00-905.00-911.00-806.00-1088.00-564.00-2940.00-345.0068.00-233.00-333.00-132.00-217.00-70.001,952.00-4213.00-499.00-69.00
Tax Rate (QoQ) 398.003,892.00-16967.0013,006.00-395.00-1796.00148,766.00-146944.0065.00-303.00-19.00-201.00805.00-317.00604.00-1053.00245.00-200.00-849.001,775.00-652.00115.00-280.00-13.00-289.00-188.00-6611.006,944.00264.00116.00-25.00-10.00154.00-455.001,783.00-1971.00-442.00154.00-107.0067.00-15.00-8.00-105.004,107.00-3637.00-312.00-8536.008,595.00-151.008.00-31.0096.00-129.0069.00-593.00624.00-29.00-146.00-207.00267.00-100.00140.001,917.00-2058.0077.00118.00
Total Debt Growth (1y) -0.30%19.21%39.12%39.10%39.32%16.21%-0.31%-0.39%-0.34%0.00%-15.19%-15.19%-20.29%3.23%21.37%21.31%29.29%-0.38%3.68%-0.37%-0.18%0.31%-3.93%-0.30%-1.04%-1.07%-1.12%-0.79%-0.39%-0.61%-13.76%-13.76%-1.14%-1.29%14.67%15.02%0.07%1.16%1.46%-0.20%24.44%27.23%22.42%24.04%0.61%0.89%4.64%26.50%34.87%20.06%19.47%-1.42%-8.23%-0.38%1.58%1.98%1.05%1.03%-0.64%13.91%1.86%1.44%
Total Debt Growth (3y) 11.45%11.48%5.56%5.53%3.44%6.25%0.87%0.82%0.90%0.94%2.19%0.83%0.95%1.04%6.53%6.41%8.50%-0.38%-0.51%-0.49%-0.54%-0.46%-6.43%-5.16%-0.85%-0.99%-0.74%-0.53%-0.49%-0.25%0.11%-0.33%7.18%8.31%12.51%12.50%7.80%9.10%9.13%16.13%19.08%15.51%15.24%15.65%7.58%6.47%8.29%8.34%7.74%6.52%6.44%4.62%-1.88%0.70%
Total Debt Growth (5y) 7.36%7.34%8.16%7.27%7.39%3.69%0.44%0.36%0.29%0.41%0.27%0.28%0.28%0.28%0.61%0.61%4.69%-0.61%-0.53%-0.45%-0.54%-0.30%-0.96%-0.42%3.95%4.55%3.96%4.03%4.29%4.96%5.15%9.21%10.81%9.01%12.23%12.17%9.17%9.21%9.54%9.50%9.38%9.18%9.09%12.44%5.09%4.34%
Total Debt (QoQ) -0.08%-0.11%0.10%-0.21%19.48%16.57%0.08%-0.05%-0.34%0.00%0.00%0.00%0.00%-15.19%0.00%-6.01%29.50%-0.28%-0.05%0.17%-0.22%3.78%-3.95%0.36%0.27%-0.61%-0.32%-0.39%0.24%-0.66%0.02%0.02%0.02%-13.80%0.02%14.66%-0.14%0.13%0.33%-0.25%0.95%0.42%-1.32%24.38%3.22%-3.38%-0.01%0.88%3.51%0.22%20.89%7.55%-7.85%-0.28%-0.25%0.12%0.04%1.67%0.14%-0.79%0.02%0.00%14.80%-11.28%-0.39%