Nu Skin Enterprises Growth Metrics (2009-2025) | NUS

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Growth Ratios
Assets Growth (1y) 10.27%9.18%10.63%19.21%11.16%14.97%9.65%11.07%20.04%27.78%24.13%13.51%17.43%22.71%51.34%61.90%35.99%15.14%-6.82%-11.35%-1.82%-0.06%-1.26%-6.73%-6.27%11.12%12.77%-2.11%-1.13%-15.37%-11.67%7.86%18.75%15.87%12.85%6.58%-1.10%2.56%-0.53%4.40%-0.50%0.19%4.59%10.63%11.67%14.24%8.68%-2.59%-2.97%-7.27%-10.70%-4.49%-3.57%-0.37%1.70%-0.68%-4.53%-16.25%-11.72%-18.78%-20.12%-8.97%-10.01%
Assets Growth (3y) 13.74%17.06%14.62%14.54%16.15%21.70%27.24%26.85%24.22%21.77%20.51%17.67%16.17%12.19%11.66%10.21%7.76%8.54%1.23%-6.80%-3.10%-2.05%-0.55%-0.51%3.24%2.90%3.98%4.01%5.11%0.19%-0.28%6.27%5.33%5.99%5.50%7.17%3.19%5.49%4.18%4.01%2.54%2.00%0.50%0.97%1.47%1.81%-0.44%-2.60%-3.69%-8.20%-7.10%-8.32%-9.74%-8.76%-6.86%
Assets Growth (5y) 18.63%17.78%16.25%16.62%15.91%15.71%13.64%11.04%12.02%14.93%14.28%8.27%7.76%5.84%6.76%7.17%8.00%4.63%0.67%-1.43%1.34%2.24%2.00%1.85%1.61%2.29%3.18%5.38%5.23%2.85%2.42%5.28%4.83%4.75%2.65%2.75%0.56%1.63%0.53%1.31%-0.15%-2.40%-1.84%-3.65%-4.44%-4.26%-4.75%
Assets (QoQ) 1.22%4.71%1.01%2.99%0.23%6.10%8.85%-3.97%3.66%1.20%10.25%3.79%10.35%-1.70%0.81%7.38%15.31%21.24%7.85%-9.81%-2.37%-1.89%2.62%-0.11%-0.62%-3.07%-3.07%0.37%17.82%-1.63%-15.86%1.38%0.85%2.67%2.75%11.62%-1.60%-0.01%-2.97%3.58%2.05%-3.03%1.85%-1.28%2.76%1.24%7.73%-0.36%5.12%-3.69%-3.44%-0.75%0.46%-7.25%3.28%0.20%3.79%-5.32%0.87%-3.69%-8.95%-0.19%-7.20%-5.28%3.76%-1.34%
Capital Expenditures Growth (1y) 310.99%11.75%108.16%207.94%-3.26%-12.30%8.52%-44.90%125.00%56.10%197.31%132.77%181.94%166.04%76.41%30.63%-25.95%-35.56%-61.28%-50.29%-40.43%-37.40%-60.21%-40.41%-39.85%-17.29%10.46%22.09%45.57%-14.15%8.82%39.40%-20.57%33.44%23.63%32.50%8.80%-2.08%70.01%-52.69%40.84%-39.77%-14.65%13.02%-0.07%87.81%-32.72%21.43%-46.94%-45.42%88.07%-24.40%11.75%54.23%-53.23%47.91%6.91%-44.79%-27.80%-38.27%10.61%-99.78%15.34%
Capital Expenditures Growth (3y) 87.51%15.23%88.67%58.07%83.08%53.86%78.54%18.77%67.48%38.84%26.63%14.77%7.54%2.38%-35.22%-27.13%-35.74%-30.64%-44.58%-28.75%-19.50%-23.68%-21.79%0.47%-11.40%-1.78%14.12%31.14%7.95%3.90%31.76%-4.40%6.77%-7.67%21.51%-10.85%15.26%3.47%-0.80%-13.41%-9.28%-14.85%2.60%1.24%-16.01%16.50%-16.04%10.73%-14.10%-22.54%-14.04%-11.63%9.74%-87.64%-26.97%
Capital Expenditures Growth (5y) 63.23%21.27%35.61%20.73%22.04%8.00%-2.59%-13.08%10.97%6.74%-2.25%1.92%1.72%-5.29%-20.05%-8.01%-21.05%-17.50%-25.54%-7.75%-14.73%-10.30%0.11%-8.66%1.28%-10.99%16.61%3.81%12.10%4.88%5.60%3.70%-8.39%-4.20%17.82%-8.24%-1.91%-1.39%-3.00%-6.20%-2.26%-12.06%-18.27%-1.08%-6.87%-71.34%-13.20%
Capital Expenditures (QoQ) 418.40%-49.60%59.42%-17.53%68.65%-6.12%135.84%-74.09%52.88%16.16%19.74%5.81%6.07%121.24%-6.25%28.16%0.09%46.70%-30.58%-27.35%-12.90%-11.86%-10.87%-12.95%-8.47%-43.97%33.47%-12.12%25.86%-25.17%47.52%4.78%-25.77%-5.15%88.97%-40.30%24.70%-12.13%102.52%-50.98%12.23%52.57%-43.64%45.95%-52.00%116.21%-25.38%29.04%-9.79%-22.55%34.70%-43.62%-7.20%166.85%-45.86%-16.65%28.08%-19.07%71.22%-39.75%-33.86%5.82%46.38%7.96%-99.87%54,983.33%
Cash & Equivalents Growth (1y) 57.21%37.81%23.03%45.74%19.88%35.17%22.47%18.51%27.91%59.30%33.01%17.24%17.93%8.30%71.93%64.10%-12.63%-45.49%-64.78%-45.08%7.07%33.22%56.87%0.33%-17.93%86.33%69.06%23.46%34.18%-36.66%-29.64%19.36%25.60%16.50%7.23%-9.26%-26.38%-10.30%-17.95%-13.25%13.63%4.13%14.58%19.98%-3.82%-5.53%-22.99%-15.67%-10.88%2.58%4.15%-22.05%-23.92%-35.27%-20.68%-3.27%-7.57%-4.80%-2.38%-27.02%-4.12%17.80%10.55%
Cash & Equivalents Growth (3y) 34.08%43.70%26.08%26.51%21.83%32.61%40.96%31.62%9.64%-2.03%-6.96%1.85%3.33%-7.69%-1.70%-3.30%-8.43%10.60%-2.25%-12.05%5.65%16.28%23.11%13.92%11.42%11.20%8.45%10.17%7.45%-12.85%-14.77%-2.06%1.66%2.86%0.27%-1.89%-6.99%-4.08%-10.21%-4.26%-0.87%0.30%-2.77%-7.61%-13.28%-14.40%-13.99%-14.01%-14.42%-14.18%-6.92%-18.05%-12.31%-10.13%-5.05%
Cash & Equivalents Growth (5y) 19.95%11.87%3.95%12.78%11.09%11.11%9.12%4.67%2.98%18.48%16.39%5.53%3.97%-1.48%2.47%5.91%5.29%-0.03%-6.76%-5.93%1.74%10.44%10.42%3.08%2.96%5.13%3.70%6.83%6.28%-8.22%-11.39%-1.01%-2.07%1.07%-4.16%-9.09%-11.41%-10.14%-9.77%-7.92%-7.29%-9.06%-6.58%-11.05%-10.39%-6.79%-7.24%
Cash & Equivalents (QoQ) 9.35%28.20%-1.61%13.98%-4.14%14.45%16.55%-6.25%8.09%3.70%12.78%1.18%34.61%-13.41%-0.59%1.78%23.63%37.45%-5.12%-45.81%-22.87%-11.19%47.95%5.65%-4.04%4.58%-5.38%-13.57%117.86%-5.11%-30.90%-6.07%2.84%5.41%17.22%-1.15%-4.62%-2.98%-0.81%-19.80%16.22%-11.26%4.87%5.05%6.50%-2.34%9.81%-15.79%4.62%-20.39%20.25%-11.01%20.42%-19.18%-10.00%-13.14%2.44%-0.95%9.75%-17.00%5.51%1.56%-17.94%9.04%29.64%-4.68%
Cash from Investing Activities Growth (1y) -110.99%756.93%-814.60%-207.94%3.26%-140.12%75.30%-72.23%-62.97%-55.53%-216.07%2.08%-243.51%-168.44%-75.11%-22.68%24.56%48.61%65.58%59.75%33.74%21.91%57.58%20.20%18.21%20.58%-47.39%3.99%-95.30%-57.03%-29.92%-51.66%-46.17%24.02%4.89%-38.07%57.28%-3.34%-39.39%60.38%-5.74%42.93%9.43%-122.01%2.02%-291.61%16.48%47.18%46.09%49.64%-40.73%14.07%-45.03%-404.09%52.77%-15.04%36.98%90.78%45.01%11.53%2,060.10%203.07%-51.44%
Cash from Investing Activities Growth (3y) -49.28%-60.04%-92.56%-73.17%-75.61%-54.32%-10.98%-27.42%-61.64%-28.98%-23.97%21.51%-19.74%-2.51%36.53%26.69%25.78%31.70%40.08%32.44%-1.91%0.88%6.70%-5.13%-32.66%1.78%-22.12%-26.21%-6.83%-7.23%-19.87%6.03%12.92%23.48%-6.29%-6.69%23.79%-32.18%-1.78%22.55%17.65%-4.02%-2.11%-0.26%8.50%-115.02%17.82%19.47%21.01%38.37%28.50%4.37%171.06%35.34%26.73%
Cash from Investing Activities Growth (5y) -53.85%-41.41%-33.89%-20.73%-22.04%-21.72%27.55%7.85%-18.01%-5.88%-3.56%18.01%-22.36%-6.08%13.31%10.52%-3.14%17.59%23.27%8.37%7.95%5.23%-1.49%8.66%-1.07%10.99%-18.12%-12.08%-4.79%-22.47%-5.43%0.55%19.00%2.44%-7.13%11.23%19.12%-42.44%6.86%14.41%12.58%12.15%22.67%-0.51%62.88%24.11%14.30%
Cash from Investing Activities (QoQ) -18.40%-35.53%-59.42%17.53%468.65%-288.69%46.32%74.09%-52.88%-16.16%-274.31%75.48%-45.90%-136.06%-15.96%13.99%-14.02%-53.99%18.76%47.11%22.33%-3.14%4.99%12.95%8.47%43.97%-78.74%10.78%11.12%-3.98%-16.43%-81.50%28.53%13.97%-35.91%-74.93%62.85%-7.69%-97.31%45.88%10.13%-45.26%43.91%-44.43%51.50%-130.52%-37.48%36.26%-93.87%50.84%13.05%34.95%-81.09%-37.39%46.91%-9.79%-529.43%87.13%-29.33%39.85%7.89%23.26%-108.06%1,432.73%-95.16%-212.76%
Cash from Operations Growth (1y) 108.76%44.42%1.00%58.55%8.45%-20.05%-8.94%95.57%-25.35%255.22%52.19%-26.01%123.01%-13.39%316.51%-35.82%-328.17%-120.48%-88.62%105.92%146.20%451.96%145.07%-15.45%-103.66%62.22%-39.77%12.09%885.24%-54.74%44.70%63.36%-105.22%-15.40%-13.74%-39.43%-635.49%55.83%-13.51%-43.86%943.23%17.41%121.04%89.75%-127.32%-78.66%-74.47%15.65%139.99%124.74%-5.87%-76.69%-392.76%-23.70%79.41%112.21%115.03%44.16%-38.40%-52.40%-88.28%-30.10%-12.57%
Cash from Operations Growth (3y) 19.12%60.07%11.86%31.89%21.77%34.98%79.38%-2.44%-79.66%-38.04%-10.31%-0.74%32.97%-14.53%5.12%3.77%-26.80%5.36%-44.82%24.97%28.72%66.12%28.78%15.68%-26.31%-14.68%-9.07%3.51%-44.45%-15.81%2.58%-17.80%47.92%15.68%18.14%-13.59%-156.83%-26.91%-21.27%7.20%42.95%-17.42%-19.02%-20.03%-32.38%-28.47%-24.46%-16.99%29.58%35.21%1.33%-38.25%-62.77%-8.39%-1.14%
Cash from Operations Growth (5y) -60.35%-22.22%-7.88%24.84%13.74%12.14%9.99%10.09%-15.60%29.18%1.26%-1.51%-7.54%-14.45%0.25%15.39%-15.05%-14.85%-26.83%14.07%44.86%40.15%9.77%-12.04%-1.43%2.59%7.52%3.39%-47.33%-31.62%-9.44%4.04%-18.77%-5.78%-16.90%-29.52%-81.76%-7.71%-3.79%-9.43%19.19%-9.13%-10.11%-12.37%-64.50%-18.09%-25.33%
Cash from Operations (QoQ) 78.61%51.87%-38.27%24.69%23.56%6.21%-3.11%-14.71%-8.92%20.97%108.10%-67.44%333.41%-48.17%1.17%-1.87%68.32%149.25%-84.41%-448.88%84.89%238.50%182.05%-21.73%15.10%-3.56%-2.69%-103.39%5,200.92%-64.19%81.10%-76.26%194.00%14.47%104.45%-100.76%4,866.04%16.72%43.56%-109.21%1,109.81%-35.22%-6.81%38.32%40.60%21.96%-20.00%-119.91%209.86%45.86%262.44%-93.11%517.36%-38.91%-10.25%-186.49%260.90%43.65%6.15%-93.87%1,443.31%-38.62%-17.97%-98.49%9,101.80%-23.23%
Dividends Paid - Common Growth (1y) 206.90%-61.50%6.89%7.48%7.20%-0.43%28.69%28.16%49.20%47.06%19.51%17.87%40.58%43.09%49.58%50.01%15.00%17.58%14.90%15.80%2.75%-1.01%-1.22%-2.95%-4.13%-3.06%-1.56%-4.81%-4.30%-4.04%-4.34%0.74%4.29%6.48%6.73%6.28%3.69%1.30%1.22%1.82%0.75%-5.82%-6.36%-7.07%-6.75%-1.63%-1.24%-0.86%0.02%1.85%1.56%0.48%0.51%0.43%0.95%1.27%-84.64%-84.69%-84.69%-84.52%0.77%-0.60%-0.70%
Dividends Paid - Common Growth (3y) 54.81%-17.39%18.03%17.53%31.01%27.96%32.01%31.35%34.11%35.25%27.12%26.98%18.43%18.53%19.30%19.02%4.24%4.11%3.76%2.27%-1.95%-2.71%-2.39%-2.37%-1.46%-0.32%0.17%0.64%1.15%1.15%1.10%2.92%2.90%0.52%0.39%0.19%-0.87%-2.10%-2.18%-2.11%-2.05%-1.92%-2.07%-2.54%-2.13%0.20%0.42%0.29%-46.35%-46.10%-46.06%-45.99%-46.21%-46.53%-46.46%
Dividends Paid - Common Growth (5y) 36.65%-1.05%23.09%23.04%21.58%19.52%21.16%20.56%18.90%18.88%14.84%13.60%8.79%9.15%9.84%10.08%2.49%2.89%2.67%2.75%0.38%-0.14%0.10%0.14%-0.01%-1.13%-0.97%-0.72%-0.56%-0.84%-0.90%0.09%0.32%0.35%0.29%0.04%-0.42%-0.82%-0.82%-0.93%-32.03%-32.03%-32.02%-32.02%-32.03%-31.29%-31.22%
Dividends Paid - Common (QoQ) 399.45%-66.83%-0.03%7.64%7.84%-7.89%0.52%7.37%0.17%19.05%0.10%24.99%-1.27%-3.25%-1.28%49.08%0.49%1.14%-0.99%14.29%2.75%-1.16%-0.22%1.41%-1.01%-1.38%-1.97%0.18%0.09%0.15%-5.20%0.71%0.36%-0.17%-0.16%4.25%2.47%0.07%-0.58%1.71%0.11%0.00%0.00%0.65%-6.43%-0.57%-0.75%0.99%-1.29%-0.17%-0.37%1.89%0.51%-0.46%-1.43%1.92%0.43%0.06%-1.11%-84.54%0.10%0.03%0.00%0.64%-1.27%-0.07%
EBITDA Margin Growth (1y) 586.00456.00154.0088.00-637.0031.00190.0058.00940.00141.000.02M9.00-44.0011.00-0.02M251.00-18.00-866.00-209.00-289.00-245.00440.00-899.00-419.00-0.00M47.00619.0066.00754.00-152.00-222.00344.0030.00-2.0053.00-0.00M144.0015.00-10.00668.00-395.00-242.00-129.00248.00223.00264.00-36.00-884.00-67.00-294.00-0.00M224.00-528.00-69.00-151.00-197.00-122.00-0.00M952.00-0.00M-483.000.00M170.00
EBITDA Margin Growth (3y) 889.00628.000.02M155.00260.00183.00474.00318.00879.00-714.0075.00-29.00-306.00-414.00-0.02M-457.00-0.00M-378.00-489.00-642.00-581.00335.00-502.00-10.00-306.00-106.00450.00-809.00928.00-139.00-179.00-207.00-221.00-229.00-86.00-302.00-28.0037.00-175.0032.00-239.00-271.00-0.00M-412.00-372.00-99.00-0.00M-857.00-718.00-0.00M-596.00-0.00M-0.00M-122.00971.00
EBITDA Margin Growth (5y) 828.00-226.00419.00118.00-3.00-243.00-634.00-390.00-456.00-226.00-205.00-382.00-643.00-519.00-0.02M-47.00-569.00-532.00-658.00-0.00M-407.00349.00-459.00-560.00-558.00-333.00311.00107.00757.00-116.00-344.00-842.00-65.00-258.00-0.00M-962.00-624.00-326.00-0.00M59.00-889.00-0.00M-761.00-0.00M-978.00-151.00-461.00
EBITDA Margin (QoQ) 388.00157.00155.00-114.00258.00-145.0089.00-839.00926.0013.00-42.0043.00127.000.02M-0.02M-9.00181.00146.00-67.00-278.00-666.00802.00-146.00-234.0018.00-537.00334.00-906.000.00M35.00-219.00-217.00250.00-35.00346.00-531.00218.0019.00-925.00831.0089.00-5.00-247.00-231.00243.00107.00130.00-256.00283.00-193.00-718.00560.0057.00-0.00M903.00-192.00516.00-0.00M857.00-117.00-0.00M0.00M-0.00M920.000.00M-203.00
EBIT Growth (1y) -99.77%-99.83%-99.87%-99.89%-45.99%111,386.49%126,932.14%128,253.14%287,450.20%48.33%22.62%17.59%15.36%17.06%104.25%112.15%22.52%-52.27%-37.61%-51.59%-32.17%31.26%-59.48%-32.42%-88.13%11.14%93.63%-1.49%467.70%-18.87%-21.87%63.07%27.51%27.84%25.35%-81.41%16.38%-10.35%-13.37%196.67%-46.74%-21.74%6.20%62.21%72.06%47.01%-11.91%-77.09%-17.12%-39.65%-131.02%35.14%-69.19%-17.51%-29.98%-41.50%-45.08%-395.39%169.15%-430.46%-212.25%124.51%18.71%
EBIT Growth (3y) 52.59%41.64%26.26%19.44%1,114.58%1,146.30%1,370.76%1,373.93%1,495.86%-6.07%16.04%6.49%-1.39%-9.82%-19.78%-11.46%-53.79%-11.37%-21.19%-31.44%-22.97%5.78%-15.05%2.78%-4.93%4.85%23.78%-33.15%103.48%-2.39%-5.33%-3.47%-7.54%-3.56%4.87%-3.64%2.17%1.04%-6.77%3.30%-8.76%-11.45%-31.81%-20.51%-23.98%-9.88%-33.05%-43.42%-48.05%-51.40%-34.67%-66.46%-29.86%-15.78%45.29%
EBIT Growth (5y) 38.09%9.69%20.73%11.84%331.10%313.77%281.13%301.82%218.41%3.87%4.16%-4.27%-8.36%-7.94%-4.82%2.20%-6.51%-6.30%-13.68%-37.19%-7.47%6.29%-7.82%-9.75%-11.84%-4.15%11.78%7.53%50.50%1.36%-4.51%-19.68%2.42%-4.46%-18.28%-22.64%-22.91%-12.48%-18.40%-2.71%-33.66%-29.85%-23.57%-24.33%-17.82%-11.92%-21.85%
EBIT Margin Growth (1y) 586.00456.00154.0088.00-637.0031.00190.0058.00940.00141.000.02M9.00-44.0011.00-0.02M251.00-18.00-866.00-209.00-289.00-245.00440.00-899.00-419.00-0.00M47.00619.0066.00754.00-152.00-222.00344.0030.00-2.0053.00-0.00M144.0015.00-10.00668.00-395.00-242.00-129.00248.00223.00264.00-36.00-884.00-67.00-294.00-0.00M224.00-528.00-69.00-151.00-197.00-122.00-0.00M952.00-0.00M-483.000.00M170.00
EBIT Margin Growth (3y) 889.00628.000.02M155.00260.00183.00474.00318.00879.00-714.0075.00-29.00-306.00-414.00-0.02M-457.00-0.00M-378.00-489.00-642.00-581.00335.00-502.00-10.00-306.00-106.00450.00-809.00928.00-139.00-179.00-207.00-221.00-229.00-86.00-302.00-28.0037.00-175.0032.00-239.00-271.00-0.00M-412.00-372.00-99.00-0.00M-857.00-718.00-0.00M-596.00-0.00M-0.00M-122.00971.00
EBIT Margin Growth (5y) 828.00-226.00419.00118.00-3.00-243.00-634.00-390.00-456.00-226.00-205.00-382.00-643.00-519.00-0.02M-47.00-569.00-532.00-658.00-0.00M-407.00349.00-459.00-560.00-558.00-333.00311.00107.00757.00-116.00-344.00-842.00-65.00-258.00-0.00M-962.00-624.00-326.00-0.00M59.00-889.00-0.00M-761.00-0.00M-978.00-151.00-461.00
EBIT Margin (QoQ) 388.00157.00155.00-114.00258.00-145.0089.00-839.00926.0013.00-42.0043.00127.000.02M-0.02M-9.00181.00146.00-67.00-278.00-666.00802.00-146.00-234.0018.00-537.00334.00-906.000.00M35.00-219.00-217.00250.00-35.00346.00-531.00218.0019.00-925.00831.0089.00-5.00-247.00-231.00243.00107.00130.00-256.00283.00-193.00-718.00560.0057.00-0.00M903.00-192.00516.00-0.00M857.00-117.00-0.00M0.00M-0.00M920.000.00M-203.00
EBIT (QoQ) 70.96%18.84%27.42%-99.91%28.42%-10.64%11.34%-57.72%264,960.24%1.82%12.50%-5.29%36.73%-15.83%7.89%-7.09%38.74%46.86%12.06%-46.34%-45.95%91.96%-13.05%-24.81%4.60%-40.75%45.04%-86.79%879.24%3.23%-26.21%-23.89%39.94%-0.58%54.00%-40.49%40.30%-2.52%-77.15%272.49%8.08%-5.81%-21.77%-33.13%58.82%27.82%19.49%-29.07%35.70%-23.42%-68.92%156.63%-1.19%-139.37%235.37%-41.50%164.60%-162.03%160.93%-45.08%-1,523.23%114.52%-391.16%81.34%410.81%-29.69%
EBT Growth (1y) 147.06%46.81%37.03%16.45%-47.60%27.08%15.54%33.89%207.53%43.42%38.57%20.73%9.92%19.94%101.87%109.16%1.11%-70.35%-37.18%-60.85%-32.63%105.38%-73.49%-22.28%-90.62%-0.44%172.75%39.08%688.78%-9.79%-17.59%21.44%44.37%15.47%16.62%-17.64%9.32%-1.01%-11.91%-34.07%-53.82%-15.83%15.16%70.65%112.22%36.39%-8.81%-79.84%-21.40%-47.29%-142.49%32.11%-71.22%-13.46%-18.94%90.84%-92.45%-454.72%138.60%-359.13%12,125.34%120.82%20.27%
EBT Growth (3y) 58.49%38.83%29.94%23.47%20.99%29.78%47.85%50.09%50.63%-20.10%20.68%-0.38%-9.20%-9.95%-30.46%-13.98%-60.03%-15.37%-23.12%-24.92%-20.72%22.64%-15.85%9.49%2.21%1.22%37.88%11.63%131.76%1.03%-5.40%-12.96%-10.00%-1.28%5.76%-2.51%2.33%4.35%-2.57%-39.01%-8.33%-15.42%-34.74%-23.11%-21.70%-14.63%-35.01%-20.19%-74.25%-53.52%-42.00%-104.35%38.47%-13.86%36.66%
EBT Growth (5y) 34.64%-0.99%22.71%9.04%3.82%5.88%-11.65%0.57%-26.41%0.84%4.91%1.34%-11.15%-8.09%-5.45%1.46%-6.17%-8.79%-15.27%-15.80%-4.69%16.09%-9.35%-6.55%-11.63%-2.88%21.60%9.37%64.92%3.43%-2.33%-25.67%3.99%-7.11%-19.71%-24.41%-24.68%-12.32%-19.80%-10.57%-55.87%-31.00%-27.17%-33.55%34.67%-14.40%-26.54%
EBT Margin Growth (1y) 1.28M1.33M1.36M1.41M-0.66M-1.33M-1.36M-1.41M-0.62M85.000.02M50.00-121.0051.00-0.02M234.00-282.00-0.00M-198.00-585.00-209.00715.00-0.00M-212.00-926.00-88.00777.00508.00723.00-18.00-148.00-48.00141.00-110.00-30.00-292.0078.00120.009.00-271.00-469.00-163.00-38.00304.00366.00181.000.00M-948.00-115.00-391.00-0.00M193.00-535.00-23.00-152.00485.00-277.00-0.00M0.00M-0.00M0.00M0.00M130.00
EBT Margin Growth (3y) 0.00M543.000.02M295.00-1.28M-1.33M-1.36M-1.41M-0.62M-0.00M251.00-302.00-613.00-406.00-0.02M-564.00-0.00M-544.00-589.00-289.00-412.00610.00-539.00248.00-61.00-216.00599.00168.00943.00-8.00-169.00-611.00-249.00-153.00-58.00-259.00-24.00139.00-28.00-916.00-217.00-372.00-0.00M-452.00-284.00-232.00-0.00M-271.00-926.00-0.00M-754.00-0.00M0.00M-55.00978.00
EBT Margin Growth (5y) 608.00-578.00520.00-57.00-1.28M-1.33M-1.36M-1.41M-0.62M-409.00-139.00-6.00-815.00-511.00-0.02M-104.00-552.00-672.00-767.00-629.00-192.00620.00-559.00-315.00-451.00-258.00571.00201.00841.0011.00-206.00-0.00M3.00-362.00-0.00M-0.00M-674.00-275.00-0.00M-238.00-0.00M-0.00M-791.00-0.00M0.00M-264.00-624.00
EBT Margin (QoQ) 457.0045.00150.001.28M0.05M0.03M0.05M-0.80M-0.62M-145.00127.00115.00-13.000.02M-0.02M-56.00160.00169.00-40.00-571.00-730.000.00M-427.00-195.00195.00-740.00529.00-909.000.00M124.00260.00-694.00292.00-6.00360.00-504.0040.0074.0098.00-134.0082.00-36.00-182.00-332.00388.0089.00159.00-269.00203.00-92.00-789.00564.00-73.00-0.00M0.00M-163.00439.00-0.00M0.00M-925.00-0.00M0.00M-0.00M0.01M-0.00M-271.00
EBT (QoQ) 86.80%7.86%27.96%-4.17%11.01%0.67%8.74%-56.88%169.22%-8.47%26.02%-0.96%25.56%-11.57%9.79%-9.83%37.00%48.84%13.75%-56.41%-59.83%215.39%-29.10%-25.00%22.46%-59.28%107.82%-90.95%1,200.38%11.55%5.97%-48.69%48.72%1.91%56.15%-38.99%18.94%2.92%10.27%-19.02%7.71%-8.41%-17.46%-43.28%96.29%25.31%22.31%-29.46%26.16%-16.22%-72.96%174.98%-15.40%-167.54%184.09%-40.10%154.41%-192.83%234.92%-97.63%-12,057.13%110.10%-1,005.73%211.75%-79.64%-41.65%
Enterprise Value Growth (1y) 197.36%66.20%57.92%8.00%-4.54%48.37%43.90%65.40%116.59%24.03%-13.08%-32.52%-33.67%22.70%154.14%316.83%103.64%30.63%-51.30%-70.15%-28.58%-40.40%-15.92%-18.59%-42.69%-17.50%49.46%19.78%37.56%46.26%-6.73%41.21%34.44%32.71%44.82%-4.61%-32.59%-39.86%-51.26%-35.77%-63.45%-32.53%7.92%21.71%173.04%53.69%-21.34%-7.57%-11.11%-27.02%-20.50%-16.96%-17.91%-21.63%-41.04%-61.68%-72.77%-79.31%-84.13%-79.11%-68.11%-55.45%172.73%
Enterprise Value Growth (3y) 83.20%45.16%25.47%6.43%11.11%31.19%47.03%66.94%43.03%25.74%2.47%-5.66%-1.19%-1.51%1.34%0.42%-5.89%-13.72%-15.10%-33.73%-17.42%-10.41%5.43%11.25%1.96%16.99%26.38%17.29%7.63%5.29%-13.01%-4.72%-30.81%-18.65%-8.68%-9.32%-12.38%-14.57%-25.49%-10.27%-3.91%-8.87%-12.29%-2.24%25.83%-4.21%-28.29%-33.50%-41.65%-50.91%-57.95%-59.49%-58.54%-58.36%-36.57%
Enterprise Value Growth (5y) 52.71%37.43%19.58%8.44%14.81%11.94%5.41%2.48%3.67%-0.45%6.22%-3.92%-5.32%2.88%7.72%11.37%9.04%4.51%-3.74%-17.08%-12.59%-10.51%-3.72%-3.34%-23.55%-8.26%1.21%4.75%4.46%3.89%-10.99%-0.54%-4.27%-9.59%-13.79%-10.56%-13.26%-18.63%-27.97%-25.47%-27.65%-34.27%-42.45%-40.47%-29.59%-39.51%-30.72%
Enterprise Value (QoQ) 53.03%19.54%51.80%7.08%-14.47%13.58%3.81%-5.35%32.93%10.17%19.32%23.95%-23.88%-22.80%-7.36%21.84%40.81%59.90%51.95%-40.47%-9.68%-40.38%-6.89%42.45%-24.63%-15.90%-9.84%0.28%8.50%52.36%-27.75%15.17%15.36%-2.84%9.40%9.64%13.88%6.03%-27.94%-22.51%1.59%-14.08%-5.04%-55.90%87.53%37.44%7.10%-1.08%5.55%-29.66%25.84%-4.86%-13.34%-23.38%31.45%-5.95%-17.26%-42.35%-14.57%-33.17%-37.14%-55.79%12.49%2.02%-12.21%170.69%
EPS (Basic) Growth (1y) 167.53%168.42%39.02%25.00%-50.00%31.37%31.58%33.33%208.00%46.27%20.00%26.25%20.78%29.59%110.00%110.89%0.00%-74.02%-39.15%-62.91%-33.33%130.30%-75.65%-20.25%-90.32%5.26%264.29%12.70%766.67%-1.25%-22.55%-50.70%26.92%16.46%21.52%-194.29%18.18%-9.78%-17.71%321.21%-53.85%-2.41%39.24%94.52%161.11%45.68%-10.00%-112.68%-18.09%-42.37%-151.52%738.89%-70.13%-20.59%-45.10%-87.83%-104.35%-540.74%122.97%-614.29%21,700.00%118.07%105.88%
EPS (Basic) Growth (3y) 60.31%72.78%29.96%28.14%22.98%35.54%49.12%52.55%54.95%-21.03%15.31%-0.42%-6.97%-8.13%-32.24%-14.56%-59.89%-14.28%-18.58%-30.66%-17.62%33.77%-11.76%-23.77%2.11%6.58%50.79%-36.15%135.13%1.23%-8.16%0.93%-11.54%0.84%11.67%59.49%12.51%8.65%1.03%18.29%-0.43%-6.43%-38.31%16.36%-13.87%-12.64%-38.78%-53.80%-26.22%-58.96%-44.42%-58.74%41.03%-14.17%39.01%
EPS (Basic) Growth (5y) 37.84%11.67%22.91%10.48%4.40%8.31%-13.25%0.98%-24.83%3.61%6.34%-2.36%-7.55%-4.22%-2.57%-19.10%-6.63%-6.24%-12.67%-16.60%-3.46%20.26%-7.23%-1.57%-10.30%1.28%31.48%17.65%73.38%8.08%-0.60%-17.64%8.17%-2.95%-21.48%26.86%-19.01%-10.11%-22.61%19.38%-15.02%-37.23%-26.45%-24.46%43.10%-11.90%-20.47%
EPS (Basic) (QoQ) 1.66%115.79%17.07%4.17%2.00%11.76%5.26%-58.33%168.00%11.94%6.67%-3.75%27.27%-8.16%12.22%-7.92%36.56%48.82%12.70%-56.34%-64.52%248.48%-31.30%-21.52%22.58%-63.16%125.00%-90.48%1,233.33%27.50%-30.39%-26.76%51.92%0.00%-55.70%88.57%39.39%4.35%-134.38%336.36%6.41%-4.82%-7.59%-50.68%125.00%35.80%29.09%-33.80%25.53%-16.10%-118.18%527.78%-11.69%-175.00%325.49%-80.00%134.78%-237.04%118.92%-107.14%-23,700.00%107.14%-523.53%400.00%-80.09%-18.60%
EPS (Weighted Average and Diluted) Growth (1y) 177.78%37.50%23.40%-50.00%30.00%30.91%31.03%208.33%44.62%20.83%27.63%21.62%29.79%106.90%108.25%0.00%-73.77%-37.78%-61.88%-33.33%134.38%-75.00%-19.48%-90.00%5.33%250.00%12.90%750.00%-2.53%-22.45%-54.29%25.49%16.88%23.68%-196.88%20.31%-7.78%-15.96%329.03%-53.25%-2.41%36.71%97.18%152.78%41.98%-10.19%-112.14%-16.48%-41.74%-152.58%764.71%-69.74%-19.40%-45.10%-87.61%-104.35%-540.74%122.97%-614.29%21,500.00%118.07%100.00%
EPS (Weighted Average and Diluted) Growth (3y) 73.49%29.56%27.32%23.31%34.63%48.47%51.58%55.36%-21.04%15.87%0.44%-6.75%-7.25%-31.47%-13.86%-59.45%-13.49%-18.34%-29.76%-17.25%34.00%-12.13%-25.37%2.17%6.27%49.73%-35.72%134.12%1.66%-6.93%0.47%-10.96%1.70%12.43%63.55%12.45%8.51%1.05%18.15%-0.43%-6.89%-38.31%16.75%-13.87%-12.64%-38.99%-53.58%-26.22%-59.66%-44.04%-61.79%41.21%-13.74%38.67%
EPS (Weighted Average and Diluted) Growth (5y) 12.20%22.87%10.38%4.56%8.45%-12.63%1.34%-24.21%3.98%6.36%-1.63%-7.17%-3.91%-2.67%-19.89%-6.59%-5.90%-12.18%-16.58%-3.07%21.00%-6.74%-1.61%-9.71%1.55%30.99%17.69%72.26%7.80%-0.20%-17.53%8.31%-2.74%-21.71%28.70%-18.51%-9.71%-22.75%19.64%-15.02%-37.23%-26.45%-24.69%42.83%-11.90%-20.64%
EPS (Weighted Average and Diluted) (QoQ) 122.22%17.50%2.13%4.17%10.00%5.45%-58.62%170.83%10.77%5.56%-2.63%27.03%-7.45%11.49%-7.22%35.56%47.54%12.22%-55.45%-64.44%250.00%-31.25%-22.08%25.00%-62.67%121.43%-90.32%1,216.67%24.05%-28.57%-27.14%50.98%-1.30%-57.89%100.00%40.63%4.44%-132.98%348.39%7.79%-4.82%-10.13%-49.30%125.00%33.33%29.63%-35.00%26.37%-15.65%-117.53%547.06%-11.84%-176.12%321.57%-79.65%134.78%-237.04%118.92%-107.14%-23,700.00%107.14%-523.53%397.22%-79.91%-20.93%
FCF Margin Growth (1y) 0.89M0.95M1.05M0.61M0.02M-0.95M-1.06M-0.61M-0.90M0.00M0.01M-995.00167.00-951.00-0.01M-645.00-0.00M-0.00M-0.00M0.00M0.00M0.00M0.00M-29.00-0.00M851.00-628.00222.00398.00-0.00M424.00480.00-332.00-396.00-363.00-995.00-129.00549.00-203.00-262.000.00M355.00889.00437.00-0.00M-0.00M-0.00M290.00519.00614.00-205.00-0.00M-652.00-244.00729.00467.00482.00565.00-253.00-395.00-147.00-55.00-49.00
FCF Margin Growth (3y) -367.000.00M0.01M71.00-0.89M-0.95M-1.05M-0.61M-0.91M-0.00M-659.00-466.00660.00-874.00-0.01M500.00-828.00928.00-0.00M0.00M0.00M0.00M915.00672.00-0.00M-698.00-567.00-293.00-63.00-0.00M-142.00-777.00850.00508.00322.00-820.00-341.00-483.00-451.00465.00307.00-418.00-453.00-403.00-0.00M-0.00M-613.00-374.00350.00935.00271.00-0.00M-317.00266.00427.00
FCF Margin Growth (5y) -0.00M-0.00M-0.00M601.00-0.89M-0.95M-1.06M-0.61M-0.90M0.00M-167.00-274.00-263.00-0.00M-0.01M0.00M-762.00-621.00-0.00M852.000.00M0.00M349.00-584.00-73.00206.00119.00-118.00-275.00-0.00M-390.00-49.00-153.00-265.00-0.00M-0.00M-474.00-113.0073.00-199.00137.00-97.0023.00-331.00-0.00M-506.00-915.00
FCF Margin (QoQ) -18.00643.00-751.000.89M0.06M0.11M-0.45M0.29M-0.90M145.00860.00-0.00M0.00M0.01M-0.01M-144.00611.000.00M-0.00M-0.00M0.00M942.000.00M-181.00196.0051.00-95.00-0.00M0.00M-0.00M754.00-0.00M817.00149.00810.00-0.00M753.00182.00178.00-0.00M0.00M-570.00120.00331.00475.00-36.00-332.00-0.00M611.00214.000.00M-0.00M706.00-605.00169.00-922.000.00M368.00-93.00-906.000.00M-450.00-235.00-658.000.00M-444.00
FCF Payout Ratio Growth (1y) 172.43%-75.74%20.13%1.50%-3.33%28.38%48.83%-62.26%215.20%-65.36%14.51%147.73%-18.32%124.80%-76.70%1,383.88%-117.54%-278.45%2,553.67%-93.74%450.65%173.23%-86.25%5.94%-493.14%-46.58%82.93%-13.66%342.10%135.31%-37.93%-40.12%-140.90%45.37%34.52%119.45%34.98%-43.83%62.24%69.08%144.55%-27.86%-71.43%-57.29%-221.08%2,564.91%481.77%-13.46%-1,296.53%-91.09%467.27%681.03%91.80%78.64%-92.29%-64.80%42.47%-92.60%-73.77%-60.39%31.55%19.70%29.09%
FCF Payout Ratio Growth (3y) 61.43%-52.39%26.98%-1.73%35.52%-0.01%-26.49%140.29%-34.84%-50.22%92.03%32.06%-20.51%43.22%-5.27%-0.51%-64.08%-11.29%88.27%-61.45%228.27%42.94%-46.16%-18.18%-80.63%22.25%15.17%4.30%13.65%24.32%10.65%30.49%-50.88%-16.18%-14.56%16.59%29.48%121.02%39.20%-14.50%-96.04%19.66%111.27%42.39%-50.17%61.89%36.49%33.50%12.99%-77.25%-51.42%2.89%68.16%-45.92%-70.34%
FCF Payout Ratio Growth (5y) 20.57%-19.46%66.15%-2.47%8.88%5.49%7.70%-1.63%-52.41%-11.48%12.23%16.07%36.74%29.86%-0.70%-12.63%-34.45%19.02%40.99%-40.38%-54.75%22.44%-19.38%15.24%2.44%-5.84%-6.67%-3.91%19.06%105.82%17.63%-3.86%-31.97%6.94%83.10%60.68%16.68%11.44%3.35%11.43%18.69%-25.71%-28.22%-16.64%-20.55%-17.79%-2.95%
FCF Payout Ratio (QoQ) 382.00%-83.09%96.95%-22.87%-5.54%-16.27%66.39%-26.54%25.44%-2.94%-57.80%513.47%-86.21%220.84%-8.71%102.28%-62.06%-66.74%5,712.88%-102.39%-286.11%594.60%-86.28%33.80%-19.36%-7.16%5.76%-596.51%110.96%217.94%-50.08%1,292.14%-89.35%-16.13%-51.84%-1,050.96%137.85%-22.39%-21.44%-381.76%132.69%124.18%-18.13%-25.75%-47.07%-11.20%22.38%-310.49%1,265.04%-80.61%-81.80%-3,496.60%107.43%1,133.96%-74.94%-135.66%261.98%-46.78%14.51%-158.27%120.82%88.73%72.97%-200.69%136.41%103.53%
Free Cash Flow Growth (1y) 47.60%58.69%-11.02%5.89%10.89%-22.44%-13.53%239.55%-52.67%324.49%4.37%-52.42%72.11%-36.35%541.86%-89.89%-755.77%-165.89%-95.67%1,748.35%129.30%235.17%618.55%-8.39%-124.39%81.47%-46.19%10.25%139.53%-59.22%54.10%68.24%-354.95%-26.75%-20.66%-51.57%-59.47%80.35%-37.61%-39.78%326.14%30.55%227.70%117.59%-177.01%-96.31%-83.02%14.56%92.84%1,042.82%-82.10%-87.13%-1,125.86%-43.78%1,210.15%187.68%73.30%107.04%-41.63%-60.92%-47.22%-16.96%-23.08%
Free Cash Flow Growth (3y) -8.16%73.52%-7.05%19.60%-3.33%27.97%79.60%-45.34%-94.36%-55.78%-33.80%-3.84%48.99%-17.24%25.93%19.62%-35.15%17.36%-44.88%165.27%26.58%44.23%81.29%19.33%-30.95%-18.46%-13.02%-3.51%-17.14%-18.63%-8.63%-21.13%109.49%19.92%17.50%-14.07%-40.56%-55.71%-29.72%14.50%50.04%-18.03%-53.65%-31.55%-38.84%-38.10%-26.43%-24.88%38.34%136.94%11.04%-47.51%-68.91%-1.13%80.52%
Free Cash Flow Growth (5y) -60.78%-33.19%-25.91%26.17%11.66%13.29%12.50%22.56%-18.95%34.29%2.32%-2.13%-20.44%-15.95%10.62%25.99%-19.84%-13.55%-27.18%72.36%35.13%27.14%24.15%-13.10%-2.38%5.00%6.11%3.31%-22.86%-51.82%-15.75%4.11%-20.18%-6.16%-45.23%-37.74%-19.51%-11.00%-4.03%-11.09%16.40%-8.51%-5.30%-18.46%-17.77%-16.43%-29.13%
Free Cash Flow (QoQ) 6.19%96.20%-49.24%39.57%14.17%10.01%-39.59%46.16%-20.15%22.65%137.21%-79.63%616.13%-69.85%8.14%-26.30%164.85%204.08%-98.30%-4,880.84%73.39%119.98%627.05%-24.21%22.76%6.23%-7.31%-120.18%1,013.52%-68.50%89.90%-92.77%842.38%19.03%107.32%-110.96%370.75%28.94%26.55%-136.10%406.20%-55.39%22.14%35.55%76.77%11.97%-18.90%-147.98%108.47%414.94%447.26%-103.00%1,451.94%-91.93%293.27%-385.82%162.00%87.99%-13.65%-126.53%580.69%-47.00%-42.19%-199.95%371.14%-50.90%
Gross Margin Growth (1y) 37.00129.0065.008.00-762.0075.00146.00148.00880.0019.000.11M-23.00-1.00-2.00-0.11M82.0073.00-742.00-172.00-187.00-344.00432.00-963.00-375.00-988.00-167.00591.0079.00693.00-74.00-60.00-186.00-145.00-184.00-188.00-140.0022.00-77.00-44.00-41.00-76.00-46.00-231.00-193.00-91.0074.00129.0023.00-151.00-199.00-748.00-249.00-105.00-68.00-914.0042.00-179.00-295.000.00M-947.00-271.00-114.0040.00
Gross Margin Growth (3y) 155.00224.000.11M133.00117.0093.00254.00207.00952.00-725.00-63.00-128.00-272.00-312.00-0.11M-480.00-0.00M-477.00-544.00-482.00-639.00191.00-433.00-481.00-440.00-425.00342.00-247.00570.00-335.00-293.00-367.00-199.00-308.00-464.00-375.00-145.00-49.00-147.00-212.00-318.00-171.00-850.00-420.00-346.00-193.00-0.00M-185.00-434.00-561.00-513.00-0.00M-555.00-476.00275.00
Gross Margin Growth (5y) 227.00-520.00147.0028.00-154.00-217.00-880.00-354.00-380.00-460.00-435.00-423.00-568.00-553.00-0.11M-587.00-711.00-736.00-792.00-809.00-762.00-70.00-665.00-663.00-495.00-548.0067.00-481.00403.00-308.00-395.00-538.00-441.00-433.00-0.00M-601.00-401.00-316.00-0.00M-419.00-601.00-534.00-616.00-0.00M-796.00-602.00-344.00
Gross Margin (QoQ) -63.0022.0083.00-5.0029.00-43.0026.00-774.00866.0027.0029.00-42.005.000.11M-0.11M-21.005.00119.00-21.00-30.00-810.00689.00-36.00-186.00-35.00-706.00552.00-800.00787.0052.0041.00-187.0020.0066.00-85.00-145.00-20.0062.00-37.0017.00-119.0094.00-34.00-19.00-88.00-91.004.0084.0077.00-36.00-102.00-89.0028.00-584.00396.0055.0065.00-0.00M0.00M-166.00-51.0012.00-743.00510.00106.00167.00
Gross Profit Growth (1y) -99.88%-99.88%-99.88%-99.89%-1.37%110,168.41%113,559.47%125,573.63%128,761.79%36.31%21.02%16.62%18.64%16.28%77.48%84.07%25.06%-11.79%-31.10%-43.54%-22.35%-8.92%-20.95%-10.40%-23.80%4.96%14.27%-6.21%16.13%-9.25%-7.41%22.45%21.17%24.98%16.93%0.71%1.49%-12.35%-13.15%-15.08%-17.76%-2.39%15.61%24.99%29.12%16.11%-7.26%-9.72%-12.45%-22.47%-24.46%-25.04%-21.54%-11.59%-19.77%-5.90%-15.47%-15.78%3.15%-20.79%-16.02%-13.49%-14.84%
Gross Profit Growth (3y) 16.21%22.51%16.74%15.90%1,046.71%1,104.57%1,246.49%1,292.11%1,141.15%11.82%13.96%6.62%4.83%-2.24%-1.12%-2.35%-9.55%-5.52%-14.62%-22.00%-11.76%-4.62%-5.78%0.96%2.35%5.98%7.35%4.97%12.61%-0.20%-2.03%1.55%0.38%2.26%5.50%2.25%2.53%-0.22%-2.35%-1.41%-2.40%-4.22%-6.78%-5.43%-3.92%-7.33%-17.47%-13.97%-16.57%-16.73%-14.50%-17.64%-17.72%-13.64%-11.01%
Gross Profit Growth (5y) 18.42%13.53%14.24%10.10%329.66%326.08%321.45%323.66%308.05%5.98%5.98%0.37%0.39%-2.31%0.45%1.35%0.81%-0.89%-7.59%-10.16%-3.31%-1.01%-3.21%-2.52%-2.20%0.37%4.43%4.19%8.69%2.41%0.16%3.40%2.71%-0.76%-3.83%-6.27%-5.84%-7.40%-10.81%-7.54%-9.22%-8.13%-7.69%-8.81%-8.84%-10.33%-13.16%
Gross Profit (QoQ) 8.06%3.90%14.27%-99.90%7.05%-1.75%4.92%-10.63%119,581.57%1.27%16.01%-8.36%26.60%-10.09%11.80%-6.78%24.09%37.23%15.95%-36.66%-12.47%7.19%-4.99%-12.88%2.66%-6.98%7.70%-25.92%41.41%1.28%-11.60%-8.27%10.51%3.33%16.91%-9.23%13.98%-3.32%0.69%-8.53%-1.57%-4.20%-1.55%-11.42%16.83%13.47%6.44%-8.49%5.06%-9.37%3.61%-11.26%-6.97%-11.69%2.81%-7.12%4.84%-19.86%20.58%-16.56%4.46%-1.86%-7.40%-11.53%7.60%-3.39%
Interest Coverage Ratio Growth (1y) -63.35%-353.58%180.16%-515.21%-350.46%165.22%86.16%
Interest Coverage Ratio (QoQ) 124.20%-147.49%162.31%-44.76%-1,651.36%115.01%-422.74%66.68%503.96%-57.15%
Net Cash Flow Growth (1y) 255.00%605.09%311.43%-7,239.06%-170.98%-51.88%-88.60%126.70%97.86%541.74%-460.22%-104.43%4,897.31%-16.92%376.25%-1,963.42%-1,484.25%-155.56%-114.67%442.32%111.75%76.11%215.00%-115.01%-266.32%2,905.69%-215.24%-885.21%39.57%-96.51%134.84%138.62%48.00%-115.93%-148.95%-104.48%-482.07%3,239.77%-567.66%535.92%133.88%-65.44%57.57%111.10%-307.74%-24.90%-387.99%148.30%34.86%444.23%14.53%-166.63%2.64%-85.19%101.29%147.87%-7.08%25.88%-621.15%-270.03%141.26%288.60%-139.15%
Net Cash Flow Growth (3y) -27.11%179.24%-54.52%4.60%-10.07%36.90%4.30%37.50%-142.07%-70.57%-51.24%46.28%330.96%-28.27%35.10%-119.69%-67.57%55.00%-29.95%-71.71%50.94%30.73%35.03%-17.03%-36.13%46.16%-29.99%44.56%-22.29%-44.11%-4.42%27.56%44.63%20.00%-50.17%-25.58%-60.01%116.50%-140.01%191.82%22.89%12.20%-20.96%-76.44%-49.14%-15.42%27.11%-7.48%12.10%0.47%61.41%-36.48%34.45%-10.20%45.62%
Net Cash Flow Growth (5y) -106.71%-64.51%-21.84%129.26%3.42%-18.54%-28.16%33.98%-22.63%81.79%-31.51%-45.98%-139.28%-35.92%16.94%111.52%-23.30%-15.11%-15.25%38.56%18.59%25.96%-8.58%-35.51%0.60%29.86%-20.65%28.97%-5.18%-46.14%-18.72%19.09%-6.77%47.84%-50.74%-21.81%-21.04%53.66%16.57%56.16%13.73%-23.43%34.67%-37.09%-10.26%24.24%7.67%
Net Cash Flow (QoQ) -27.86%607.24%-105.11%1,461.43%43.27%312.68%-191.17%86.83%197.12%-2.23%113.54%-101.05%29,278.14%-154.88%97.37%1,240.43%405.31%82.49%-119.62%-665.06%79.72%51.83%557.95%-73.74%-141.23%331.89%-159.78%-191.03%795.50%-109.52%-411.04%82.15%140.19%-4.96%466.41%-124.03%87.69%-192.07%48.16%-3,023.08%166.40%-162.11%133.85%142.72%-32.27%-176.27%268.37%-338.85%124.48%-595.60%185.67%-162.66%304.57%-177.83%33.22%8.44%131.11%-93.22%2,377.11%-304.82%136.57%-128.09%-708.19%149.70%244.39%-117.29%
Net Income Growth (1y) 162.14%46.48%38.00%23.12%-50.68%28.74%32.61%32.66%212.44%44.86%15.77%19.61%13.49%23.22%104.70%46.51%1.05%-73.79%-38.41%-46.41%-33.86%128.93%-76.19%-22.94%-90.86%0.13%249.62%59.38%728.98%-5.98%-26.73%-68.08%29.28%21.22%27.53%65.35%21.00%-9.05%-17.04%32.23%-54.21%-9.70%27.71%49.57%140.69%41.78%-11.68%-115.48%-18.36%-42.39%-151.00%163.08%-70.60%-21.34%-45.70%403.78%-104.69%-539.71%122.45%-436.75%20,269.04%117.85%106.00%
Net Income Growth (3y) 59.26%39.79%28.44%25.01%20.48%31.96%46.48%32.47%53.03%-22.37%13.44%-2.07%-8.80%-9.58%-33.04%-15.42%-60.62%-15.62%-19.96%-13.01%-20.57%29.17%-15.19%-26.81%-0.69%4.50%48.38%-5.60%134.94%1.21%-8.14%-11.29%-10.52%-0.15%10.55%48.43%10.07%5.20%-2.19%-32.12%-3.46%-9.65%-37.07%-47.34%-16.71%-13.71%-38.49%-21.06%-26.23%-58.64%-44.95%-120.37%40.58%-14.84%38.80%
Net Income Growth (5y) 35.88%-2.48%21.72%8.93%3.17%6.63%-14.35%-0.81%-26.36%1.40%3.98%2.90%-10.49%-6.99%-5.11%-20.99%-8.12%-7.30%-13.68%-19.06%-4.75%18.90%-8.38%-3.03%-11.51%-1.29%28.19%10.72%70.23%5.82%-2.65%-16.67%7.08%-4.05%-21.14%-20.41%-20.37%-12.00%-21.93%-0.55%-15.01%-35.40%-28.40%-34.96%40.42%-12.79%-21.21%
Net Income (QoQ) 86.76%15.63%18.57%2.38%4.36%8.94%5.78%-58.99%172.41%12.22%5.82%-3.42%26.30%-10.32%9.33%-8.36%37.13%48.99%-21.75%-36.79%-64.44%250.17%-31.92%-21.99%23.08%-63.57%120.32%-90.75%1,248.40%27.19%0.44%-51.88%52.94%-0.88%-56.24%94.89%43.39%4.29%-43.27%42.62%7.78%-4.87%-9.57%-50.61%112.54%34.54%5.91%-20.53%25.20%-16.19%-118.56%519.15%-11.64%-174.19%122.96%95.36%136.39%-237.42%179.38%-101.82%-22,085.37%107.02%-1,290.49%208.82%-80.36%-19.03%
Net Income towards Common Stockholders Growth (1y) 162.14%46.48%38.00%23.12%-50.68%28.74%32.61%32.66%212.44%44.86%15.77%19.61%13.49%23.22%104.70%46.51%1.05%-73.79%-38.41%-46.41%-33.86%128.93%-76.19%-22.94%-90.86%0.13%249.62%59.38%728.98%-5.98%-26.73%-68.08%29.28%21.22%27.53%65.35%21.00%-9.05%-17.04%32.23%-54.21%-9.70%27.71%49.57%140.69%41.78%-11.68%-115.48%-18.36%-42.39%-151.00%163.08%-70.60%-21.34%-45.70%403.78%-104.69%-539.71%122.45%-436.75%20,269.04%117.85%106.00%
Net Income towards Common Stockholders Growth (3y) 59.26%39.79%28.44%25.01%20.48%31.96%46.48%32.47%53.03%-22.37%13.44%-2.07%-8.80%-9.58%-33.04%-15.42%-60.62%-15.62%-19.96%-13.01%-20.57%29.17%-15.19%-26.81%-0.69%4.50%48.38%-5.60%134.94%1.21%-8.14%-11.29%-10.52%-0.15%10.55%48.43%10.07%5.20%-2.19%-32.12%-3.46%-9.65%-37.07%-47.34%-16.71%-13.71%-38.49%-21.06%-26.23%-58.64%-44.95%-120.37%40.58%-14.84%38.80%
Net Income towards Common Stockholders Growth (5y) 35.88%-2.48%21.72%8.93%3.17%6.63%-14.35%-0.81%-26.36%1.40%3.98%2.90%-10.49%-6.99%-5.11%-20.99%-8.12%-7.30%-13.68%-19.06%-4.75%18.90%-8.38%-3.03%-11.51%-1.29%28.19%10.72%70.23%5.82%-2.65%-16.67%7.08%-4.05%-21.14%-20.41%-20.37%-12.00%-21.93%-0.55%-15.01%-35.40%-28.40%-34.96%40.42%-12.79%-21.21%
Net Income towards Common Stockholders (QoQ) 86.76%15.63%18.57%2.38%4.36%8.94%5.78%-58.99%172.41%12.22%5.82%-3.42%26.30%-10.32%9.33%-8.36%37.13%48.99%-21.75%-36.79%-64.44%250.17%-31.92%-21.99%23.08%-63.57%120.32%-90.75%1,248.40%27.19%0.44%-51.88%52.94%-0.88%-56.24%94.89%43.39%4.29%-43.27%42.62%7.78%-4.87%-9.57%-50.61%112.54%34.54%5.91%-20.53%25.20%-16.19%-118.56%519.15%-11.64%-174.19%122.96%95.36%136.39%-237.42%179.38%-101.82%-22,085.37%107.02%-1,290.49%208.82%-80.36%-19.03%
Net Margin Growth (1y) 0.85M0.83M0.92M0.93M-0.47M-0.83M-0.92M-0.93M-0.39M64.000.01M23.00-46.0062.00-0.01M-201.00-185.00-809.00-152.00-59.00-150.00497.00-785.00-137.00-597.00-53.00657.00449.00480.0020.00-202.00-801.0026.00-41.0048.00168.00113.0020.00-40.00242.00-309.00-60.0053.00114.00320.00159.00-25.00-934.00-60.00-233.00-0.00M249.00-403.00-72.00-269.00489.00-249.00-0.00M934.00-0.00M0.00M0.00M276.00
Net Margin Growth (3y) 649.00361.000.01M221.00-0.85M-0.83M-0.92M-0.93M-0.39M-682.00-23.00-237.00-381.00-249.00-0.01M-396.00-933.00-364.00-280.00253.00-267.00464.00-330.00-489.00-91.00-73.00502.00-185.00619.00-1.00-194.00-392.00-171.00-81.0061.00523.00123.00119.00-11.00-578.00-50.00-134.00-0.00M-572.00-144.00-146.00-0.00M-197.00-713.00-0.00M-583.00-0.00M0.00M-63.00941.00
Net Margin Growth (5y) 418.00-385.00304.00-39.00-0.85M-0.83M-0.92M-0.93M-0.39M-238.00-151.0075.00-498.00-282.00-0.01M-749.00-426.00-385.00-434.00-381.00-128.00443.00-322.00-79.00-288.00-114.00516.00171.00630.0098.00-166.00-0.00M89.00-154.00-0.00M-162.00-340.00-186.00-0.00M159.00-702.00-0.00M-554.00-0.00M0.00M-137.00-331.00
Net Margin (QoQ) 286.0079.0037.000.85M-0.02M0.09M0.01M-0.54M-0.39M110.00-93.0049.00-2.000.01M-0.01M-20.00106.00112.00-399.00-5.00-517.00769.00-306.00-95.00129.00-512.00342.00-556.00674.00197.00134.00-524.00213.00-25.00-466.00303.00147.0063.00-346.00248.0054.004.00-64.00-303.00303.00117.00-3.00-97.00143.00-67.00-913.00777.00-30.00-0.00M583.00125.00301.00-0.00M0.00M-613.00-0.00M0.00M-0.00M0.01M-0.00M-77.00
Operating Income Growth (1y) -99.77%-99.83%-99.87%-99.89%-45.99%111,386.49%126,932.14%128,253.14%287,450.20%48.33%22.62%17.59%15.36%17.06%104.25%112.15%22.52%-52.27%-37.61%-51.59%-32.17%31.26%-59.48%-32.42%-88.13%11.14%93.63%-1.49%467.70%-18.87%-21.87%63.07%27.51%27.84%25.35%-81.41%16.38%-10.35%-13.37%196.67%-46.74%-21.74%6.20%62.21%72.06%47.01%-11.91%-77.09%-17.12%-39.65%-131.02%35.14%-69.19%-17.51%-29.98%-41.50%-45.08%-395.39%169.15%-430.46%-212.25%124.51%18.71%
Operating Income Growth (3y) 52.59%41.64%26.26%19.44%1,114.58%1,146.30%1,370.76%1,373.93%1,495.86%-6.07%16.04%6.49%-1.39%-9.82%-19.78%-11.46%-53.79%-11.37%-21.19%-31.44%-22.97%5.78%-15.05%2.78%-4.93%4.85%23.78%-33.15%103.48%-2.39%-5.33%-3.47%-7.54%-3.56%4.87%-3.64%2.17%1.04%-6.77%3.30%-8.76%-11.45%-31.81%-20.51%-23.98%-9.88%-33.05%-43.42%-48.05%-51.40%-34.67%-66.46%-29.86%-15.78%45.29%
Operating Income Growth (5y) 38.09%9.69%20.73%11.84%331.10%313.77%281.13%301.82%218.41%3.87%4.16%-4.27%-8.36%-7.94%-4.82%2.20%-6.51%-6.30%-13.68%-37.19%-7.47%6.29%-7.82%-9.75%-11.84%-4.15%11.78%7.53%50.50%1.36%-4.51%-19.68%2.42%-4.46%-18.28%-22.64%-22.91%-12.48%-18.40%-2.71%-33.66%-29.85%-23.57%-24.33%-17.82%-11.92%-21.85%
Operating Income (QoQ) 70.96%18.84%27.42%-99.91%28.42%-10.64%11.34%-57.72%264,960.24%1.82%12.50%-5.29%36.73%-15.83%7.89%-7.09%38.74%46.86%12.06%-46.34%-45.95%91.96%-13.05%-24.81%4.60%-40.75%45.04%-86.79%879.24%3.23%-26.21%-23.89%39.94%-0.58%54.00%-40.49%40.30%-2.52%-77.15%272.49%8.08%-5.81%-21.77%-33.13%58.82%27.82%19.49%-29.07%35.70%-23.42%-68.92%156.63%-1.19%-139.37%235.37%-41.50%164.60%-162.03%160.93%-45.08%-1,523.23%114.52%-391.16%81.34%410.81%-29.69%
Operating Margin Growth (1y) 586.00456.00154.0088.00-637.0031.00190.0058.00940.00141.000.02M9.00-44.0011.00-0.02M251.00-18.00-866.00-209.00-289.00-245.00440.00-899.00-419.00-0.00M47.00619.0066.00754.00-152.00-222.00344.0030.00-2.0053.00-0.00M144.0015.00-10.00668.00-395.00-242.00-129.00248.00223.00264.00-36.00-884.00-67.00-294.00-0.00M224.00-528.00-69.00-151.00-197.00-122.00-0.00M952.00-0.00M-483.000.00M170.00
Operating Margin Growth (3y) 889.00628.000.02M155.00260.00183.00474.00318.00879.00-714.0075.00-29.00-306.00-414.00-0.02M-457.00-0.00M-378.00-489.00-642.00-581.00335.00-502.00-10.00-306.00-106.00450.00-809.00928.00-139.00-179.00-207.00-221.00-229.00-86.00-302.00-28.0037.00-175.0032.00-239.00-271.00-0.00M-412.00-372.00-99.00-0.00M-857.00-718.00-0.00M-596.00-0.00M-0.00M-122.00971.00
Operating Margin Growth (5y) 828.00-226.00419.00118.00-3.00-243.00-634.00-390.00-456.00-226.00-205.00-382.00-643.00-519.00-0.02M-47.00-569.00-532.00-658.00-0.00M-407.00349.00-459.00-560.00-558.00-333.00311.00107.00757.00-116.00-344.00-842.00-65.00-258.00-0.00M-962.00-624.00-326.00-0.00M59.00-889.00-0.00M-761.00-0.00M-978.00-151.00-461.00
Operating Margin (QoQ) 388.00157.00155.00-114.00258.00-145.0089.00-839.00926.0013.00-42.0043.00127.000.02M-0.02M-9.00181.00146.00-67.00-278.00-666.00802.00-146.00-234.0018.00-537.00334.00-906.000.00M35.00-219.00-217.00250.00-35.00346.00-531.00218.0019.00-925.00831.0089.00-5.00-247.00-231.00243.00107.00130.00-256.00283.00-193.00-718.00560.0057.00-0.00M903.00-192.00516.00-0.00M857.00-117.00-0.00M0.00M-0.00M920.000.00M-203.00
Profit After Tax Growth (1y) -99.74%-99.85%-99.86%-99.88%-50.65%128,603.70%132,477.90%132,607.77%312,318.30%44.84%15.81%19.60%13.60%23.18%104.61%111.66%1.10%-73.79%-38.41%-62.89%-33.91%129.01%-76.18%-23.01%-90.86%0.13%249.62%6.66%728.98%-5.98%-26.73%-52.25%29.28%21.22%27.53%-197.39%21.00%-9.05%-17.04%325.87%-54.12%-9.70%27.71%83.15%140.40%41.78%-11.68%-112.56%-18.37%-42.30%-151.06%719.81%-70.62%-21.45%-45.55%-87.27%-104.69%-539.75%122.47%-595.81%20,271.67%117.86%105.72%
Profit After Tax Growth (3y) 59.23%39.78%28.45%24.99%1,105.44%1,219.30%1,364.60%1,397.66%1,430.95%-22.38%13.43%-2.06%-8.78%-9.58%-33.05%-15.44%-60.62%-15.61%-19.96%-32.71%-20.59%29.19%-15.18%-26.80%-0.69%4.50%48.38%-35.65%134.94%1.21%-8.14%1.65%-10.47%-0.15%10.55%59.12%10.10%5.20%-2.19%19.60%-3.44%-9.60%-37.08%12.57%-16.77%-13.71%-38.49%-53.72%-26.23%-58.65%-44.94%-57.56%40.56%-14.87%38.78%
Profit After Tax Growth (5y) 35.91%-2.48%21.71%8.93%310.83%324.49%240.96%294.85%193.21%1.41%3.98%-5.06%-10.47%-6.99%-5.12%-20.98%-8.13%-7.29%-13.68%-16.45%-4.77%18.91%-8.38%-2.91%-11.47%-1.29%28.19%15.46%70.25%5.82%-2.65%-17.52%7.09%-4.02%-21.14%25.70%-20.37%-12.00%-21.93%19.24%-15.01%-35.40%-28.39%-23.73%40.37%-12.78%-21.23%
Profit After Tax (QoQ) 86.76%15.63%18.57%-99.90%4.52%8.95%5.67%-58.98%272,449.02%12.23%5.77%-3.43%26.36%-10.26%9.23%-8.28%37.02%49.06%12.98%-56.19%-64.48%250.26%-31.92%-21.97%23.08%-63.57%120.08%-90.74%1,248.40%27.19%-32.86%-28.01%52.94%-0.88%-56.24%94.89%43.39%4.29%-133.42%342.14%7.78%-4.87%-9.02%-50.81%112.12%34.54%30.48%-35.44%25.11%-16.19%-118.56%519.41%-11.57%-174.16%325.34%-80.12%136.39%-237.42%119.71%-107.32%-22,087.24%107.02%-534.90%397.78%-80.36%-19.13%
Property, Plant & Equipment (Net) Growth (1y) 4.07%17.14%24.49%68.51%67.23%56.20%52.92%11.80%16.29%21.98%33.37%53.70%69.26%79.69%81.24%72.35%55.82%40.94%24.85%17.36%14.87%10.22%4.38%-2.20%-4.13%-4.20%-1.76%-2.16%-0.67%-0.58%-0.45%4.46%12.84%11.70%10.49%-0.01%-12.36%-12.01%-9.88%-2.35%0.87%0.42%1.88%3.21%3.28%6.59%1.75%-3.10%-3.32%-6.57%-6.61%-1.95%-2.41%-2.87%-1.02%-2.66%-3.46%-4.28%-4.26%-12.33%-10.11%-9.15%-8.62%
Property, Plant & Equipment (Net) Growth (3y) 26.49%30.68%36.43%42.53%48.76%50.72%54.62%43.61%45.29%45.64%44.51%45.95%44.70%40.80%33.17%25.53%19.72%14.17%8.58%3.94%3.04%1.63%0.69%-0.01%2.43%2.09%2.62%0.73%-0.59%-0.77%-0.29%0.66%-0.08%-0.44%0.48%0.26%-2.99%-1.98%-2.24%-0.79%0.24%0.00%-1.08%-0.65%-0.86%-1.10%-2.03%-2.57%-3.07%-4.58%-3.99%-5.77%-5.39%-5.47%-4.68%
Property, Plant & Equipment (Net) Growth (5y) 39.79%41.40%41.86%42.41%42.58%39.69%36.95%27.72%27.56%26.68%25.35%24.36%23.60%21.60%18.23%15.12%13.98%10.57%7.09%3.24%1.58%0.63%0.33%-0.49%-1.02%-1.23%-0.16%0.59%0.46%0.90%0.55%0.40%-0.08%-0.34%-0.73%-0.87%-2.94%-3.09%-2.89%-1.40%-1.04%-1.44%-1.71%-3.50%-3.30%-3.40%-3.82%
Property, Plant & Equipment (Net) (QoQ) -1.56%0.90%3.54%1.20%10.80%7.23%40.15%0.43%3.48%4.99%2.46%4.47%8.54%14.80%18.08%15.05%15.23%15.79%12.29%4.01%4.22%2.57%5.55%1.81%0.01%-2.87%-1.11%-0.20%-0.07%-0.39%-1.51%1.32%0.02%-0.26%3.34%9.45%-0.99%-1.34%-6.48%-4.08%-0.59%1.05%1.33%-0.91%-1.03%2.53%2.65%-0.84%2.14%-2.13%-2.24%-1.07%-1.29%-2.18%2.64%-1.53%-1.75%-0.32%0.94%-2.34%-2.58%-0.30%-7.57%0.12%-1.54%0.29%
Return on Assets Growth (1y) 5.006.006.004.00-1.00-1.000.00M0.00M5.004.003.004.001.000.00M1.00-1.00-1.00-2.00-5.00-7.00-8.00-5.00-5.00-3.00-4.00-6.00-1.001.006.006.003.00-2.00-4.00-4.00-2.002.002.001.000.00M0.00M-2.00-2.00-1.000.00M2.003.002.00-2.00-3.00-5.00-9.00-5.00-6.00-5.00-2.00-1.000.00M-9.00-6.00-15.00-8.0010.008.00
Return on Assets Growth (3y) 9.0010.009.008.005.003.003.003.005.002.00-1.00-4.00-8.00-7.00-10.00-11.00-13.00-13.00-11.00-9.00-6.00-5.00-3.00-4.00-2.00-4.000.00M1.004.004.001.000.00M-4.00-4.00-2.001.002.003.002.00-2.00-3.00-4.00-7.00-7.00-7.00-7.00-8.00-8.00-9.00-19.00-16.00-21.00-14.00-3.001.00
Return on Assets Growth (5y) 10.007.004.000.00M-4.00-3.00-7.00-7.00-7.00-9.00-8.00-6.00-6.00-7.00-8.00-12.00-11.00-10.00-10.00-9.00-9.00-7.00-5.00-2.00-2.00-4.000.00M1.004.005.003.00-2.00-5.00-6.00-9.00-5.00-7.00-7.00-9.00-8.00-9.00-17.00-14.00-24.00-16.00-6.00-5.00
Return on Assets (QoQ) 0.00M1.002.002.001.001.000.00M-2.001.001.000.00M2.001.000.00M1.000.00M-1.001.00-1.000.00M-2.00-2.00-3.00-1.002.00-3.000.00M-2.00-1.002.002.002.000.00M-1.00-3.000.00M0.00M1.001.000.00M-1.000.00M1.00-1.000.00M1.001.001.001.000.00M-3.000.00M-1.00-4.001.00-2.000.00M-1.001.00-1.00-9.002.00-9.007.0010.001.00
Return on Capital Employed Growth (1y) -7.00-16.00-26.0010.0030.0036.0021.0013.007.005.0015.0014.006.002.00-15.00-27.00-23.00-18.00-16.00-8.00-9.00-12.00-6.00-3.007.006.004.005.006.000.00M3.00-6.00-11.00-5.00-8.000.00M-1.00-1.000.00M0.00M3.005.004.00-3.00-5.00-10.00-13.00-9.00-11.00-8.00-3.00-4.00-2.00-14.00-11.00-16.00-17.008.006.00
Return on Capital Employed Growth (3y) 15.0017.0015.0016.0029.0046.0057.0050.0021.000.00M-10.00-12.00-16.00-21.00-26.00-28.00-37.00-38.00-25.00-23.00-18.00-5.004.00-5.001.00-3.002.001.00-1.000.00M-7.00-6.00-5.00-5.00-10.00-1.00-4.00-2.00-3.00-5.00-9.00-11.00-12.00-12.00-12.00-16.00-18.00-32.00-27.00-29.00-30.00-14.00-8.00
Return on Capital Employed Growth (5y) 28.0023.0015.004.0012.0015.0022.0017.00-1.00-11.00-12.00-17.00-18.00-18.00-13.00-21.00-30.00-38.00-31.00-29.00-23.00-11.00-9.00-11.00-7.00-3.003.006.003.00-2.00-9.00-11.00-14.00-17.00-25.00-19.00-20.00-16.00-16.00-27.00-23.00-31.00-32.00-18.00-18.00
Return on Capital Employed (QoQ) 1.002.002.00-7.00-9.000.00M11.007.004.000.00M3.001.001.0010.002.00-7.00-3.00-7.00-10.00-3.002.00-5.00-2.00-4.00-1.001.001.006.00-2.00-2.003.006.00-7.001.00-6.000.00M-1.00-1.003.00-2.00-1.000.00M2.001.002.00-2.00-4.00-1.00-3.00-5.001.00-3.00-1.000.00M-1.000.00M-12.003.00-6.00-2.0013.000.00M
Return on Equity Growth (1y) -3.005.0011.007.003.004.002.000.00M-6.00-17.00-21.00-19.00-9.00-9.00-4.00-6.00-9.000.00M6.0015.0014.007.00-3.00-9.00-8.00-4.003.004.003.000.00M-1.00-4.00-3.000.00M0.00M5.007.004.00-5.00-8.00-13.00-19.00-10.00-12.00-10.00-3.00-2.00-1.00-19.00-12.00-35.00-17.0022.0018.00
Return on Equity Growth (3y) 11.0011.0012.00-7.00-13.00-13.00-22.00-23.00-25.00-25.00-25.00-19.00-10.00-4.00-1.00-2.000.00M-3.003.005.0010.009.003.00-1.00-10.00-8.00-4.002.005.007.004.00-5.00-7.00-9.00-15.00-14.00-15.00-16.00-19.00-17.00-21.00-42.00-35.00-47.00-29.00-7.002.00
Return on Equity Growth (5y) -15.00-14.00-13.00-6.00-4.00-8.00-14.00-21.00-19.00-19.00-22.00-20.00-15.00-10.00-6.000.00M0.00M-3.003.005.0011.0013.007.00-5.00-13.00-14.00-19.00-12.00-15.00-16.00-18.00-17.00-20.00-38.00-31.00-51.00-32.00-13.00-14.00
Return on Equity (QoQ) -1.00-5.004.003.004.001.00-1.00-1.005.00-1.00-3.00-7.00-6.00-5.00-2.003.00-5.00-1.00-3.000.00M4.005.006.00-1.00-3.00-6.000.00M0.00M1.002.001.00-1.00-2.001.00-2.000.00M1.001.003.002.00-2.00-7.00-1.00-3.00-8.002.00-3.00-1.00-1.003.00-1.00-19.005.00-19.0016.0019.001.00
Return on Invested Capital Growth (1y) -5.00-254.00-255.00-42.00-36.00-9.0023.0024.0030.0017.005.0013.005.001.003.001.000.00M-4.00-13.00-15.00-15.00-7.00-6.00-5.00-8.00-10.00-2.002.0012.009.003.00-3.00-10.00-8.00-1.00-1.003.002.00-3.004.000.00M1.003.000.00M3.005.002.00-6.00-8.00-10.00-15.00-7.00-10.00-9.00-4.00-5.00-2.00-21.00-25.00
Return on Invested Capital Growth (3y) -11.00-246.00-226.00-5.00-1.009.0031.0037.0036.0014.00-5.00-2.00-10.00-10.00-17.00-20.00-23.00-21.00-22.00-18.00-12.00-8.00-5.00-5.00-6.00-9.000.00M-1.005.003.00-2.001.00-6.00-5.00-1.003.007.007.002.00-2.00-4.00-5.00-10.00-13.00-14.00-15.00-17.00-17.00-19.00-33.00-36.00-13.00-6.00
Return on Invested Capital Growth (5y) -5.00-249.00-237.00-20.00-16.00-2.0011.0017.0013.00-3.00-14.00-5.00-6.00-11.00-16.00-20.00-21.00-20.00-20.00-21.00-18.00-14.00-10.00-2.00-3.00-6.000.00M3.008.009.003.00-5.00-11.00-11.00-15.00-9.00-10.00-12.00-17.00-14.00-16.00-39.00-41.00-18.00-20.00
Return on Invested Capital (QoQ) 239.00-17.00-220.00-6.00-11.00-18.00-7.000.00M17.0014.00-6.006.004.002.001.00-1.00-1.004.00-1.00-1.00-6.00-5.00-3.00-2.003.00-5.00-2.00-4.000.00M4.002.005.00-2.00-3.00-3.00-2.000.00M4.00-2.002.00-1.00-1.005.00-3.00-1.001.002.001.001.00-2.00-6.00-1.00-2.00-7.002.00-3.00-1.00-2.002.00-1.00-4.0022.000.00M
Return on Sales Growth (1y) 5.0012.0028.000.01M0.01M14.00-17.00-0.01M-0.01M-20.00-3.002.003.003.00-2.00-3.00-3.00-5.00-3.00-3.00-3.000.00M-1.00-1.00-2.00-4.000.00M1.004.004.002.00-2.00-3.00-3.00-2.001.001.001.001.001.000.00M0.00M0.00M0.00M1.002.001.00-1.00-2.00-3.00-6.00-3.00-4.00-4.00-1.00-1.000.00M-8.00-5.00-14.00-7.009.008.00
Return on Sales Growth (3y) 5.005.008.007.003.00-4.00-23.00-0.01M-0.01M-22.00-9.00-4.00-3.00-2.00-7.00-8.00-9.00-9.00-5.00-3.00-2.000.00M0.00M-2.00-1.00-3.000.00M0.00M2.002.000.00M0.00M-2.00-2.00-1.001.002.002.002.00-1.00-1.00-2.00-5.00-5.00-5.00-5.00-6.00-5.00-7.00-15.00-12.00-18.00-11.00-2.001.00
Return on Sales Growth (5y) 5.003.002.001.00-4.00-8.00-28.00-0.01M-0.01M-26.00-10.00-4.00-2.00-2.00-6.00-8.00-7.00-7.00-5.00-4.00-3.00-2.00-1.000.00M-1.00-2.000.00M1.003.003.002.00-2.00-3.00-4.00-6.00-3.00-4.00-5.00-6.00-5.00-6.00-13.00-11.00-19.00-13.00-4.00-4.00
Return on Sales (QoQ) 0.00M1.001.004.006.0017.000.01M-0.00M-0.01M-14.00-5.00-1.000.00M3.000.00M0.00M0.00M-2.00-1.000.00M-2.00-1.000.00M0.00M1.00-2.000.00M-1.000.00M2.001.001.000.00M-1.00-2.000.00M0.00M0.00M0.00M0.00M0.00M0.00M1.00-1.000.00M0.00M0.00M1.000.00M0.00M-2.000.00M-1.00-3.001.00-1.000.00M-1.001.00-1.00-8.002.00-8.006.008.001.00
Revenue Growth (1y) -99.88%-99.88%-99.89%-99.89%8.71%109,168.80%111,578.83%123,354.64%115,160.23%36.00%-91.17%16.94%18.65%16.30%2,301.39%82.29%23.98%-3.17%-29.67%-42.26%-19.04%-13.81%-10.57%-6.14%-13.16%7.19%5.75%-7.14%5.78%-8.39%-6.70%25.38%23.47%28.01%19.80%2.56%1.20%-11.46%-12.64%-14.62%-16.93%-1.79%19.22%28.26%30.69%14.97%-8.84%-9.99%-10.65%-20.37%-16.12%-22.44%-20.41%-10.77%-7.26%-6.45%-13.33%-12.23%-13.76%-8.82%-12.66%-12.06%-15.33%
Revenue Growth (3y) 15.48%21.40%-51.63%15.28%1,041.32%1,100.09%1,232.86%1,280.62%1,092.44%15.27%14.25%7.17%6.00%-0.99%147.19%-0.40%-4.48%-3.65%-12.71%-20.46%-9.40%-5.41%-4.08%3.00%4.29%7.92%5.73%6.09%9.74%1.26%-0.79%3.16%1.25%3.64%7.66%3.94%3.19%-0.01%-1.72%-0.48%-1.01%-3.48%-3.04%-3.62%-2.41%-6.52%-10.82%-13.24%-14.90%-14.56%-12.46%-12.86%-15.54%-11.69%-12.18%
Revenue Growth (5y) 17.77%15.04%13.83%10.03%331.29%328.37%331.12%327.40%312.35%7.19%7.12%1.41%1.81%-0.96%71.65%2.84%2.63%0.96%-5.76%-8.33%-1.46%-0.83%-1.58%-0.88%-0.95%1.80%4.25%5.51%7.49%3.23%1.20%4.85%3.92%0.38%-0.94%-4.75%-4.82%-6.61%-5.88%-6.49%-7.72%-6.77%-6.12%-5.25%-6.79%-8.81%-12.33%
Revenue (QoQ) 8.90%3.62%13.11%-99.90%6.67%-1.24%4.59%-1.35%107,125.87%0.94%15.62%-7.89%26.52%-93.45%1,431.30%-6.54%24.02%35.30%16.24%-36.44%-3.14%-1.72%-4.57%-10.87%3.11%1.98%0.16%-17.54%27.26%0.61%-12.06%-6.07%10.22%2.47%18.18%-7.50%14.28%-4.10%1.18%-8.73%-0.02%-5.38%-1.11%-11.20%18.21%14.86%6.38%-9.51%3.99%-8.93%5.04%-10.18%-7.32%-4.07%-2.88%-7.83%3.90%-0.30%-2.03%-14.60%5.22%-2.04%3.58%-18.19%5.94%-5.68%
Share-based Compensation Growth (1y) 41.63%-13.74%81.64%72.28%12.08%27.26%15.88%68.36%36.74%30.56%33.55%-16.85%126.20%86.94%52.00%-11.49%-77.62%-87.69%-59.01%-23.37%-214.88%149.66%-31.24%32.96%18.69%26.08%60.56%-28.94%385.27%29.35%72.08%78.15%1.91%30.64%-25.44%-44.77%-85.59%-95.87%-31.46%35.51%600.99%3,215.77%96.90%35.14%-56.53%-22.07%-39.34%-69.27%2.52%-54.64%-3.03%137.44%17.47%2.33%6.00%-24.06%-6.31%10.49%119.42%59.57%66.73%
Share-based Compensation Growth (3y) 29.48%12.75%41.13%34.11%51.35%45.90%32.99%7.41%-11.54%-33.02%-5.94%-17.38%-37.18%-16.86%-24.62%-3.39%-30.24%-27.09%-23.22%-10.21%38.64%59.68%23.85%18.96%63.41%28.68%27.24%-11.24%34.24%-58.83%-4.19%10.06%0.97%21.38%0.21%0.38%-23.99%2.18%-6.45%-17.44%46.19%127.14%5.02%-0.47%-19.40%-28.75%-14.57%-17.86%4.11%-19.96%31.14%42.23%22.43%
Share-based Compensation Growth (5y) 1.90%-19.89%11.86%10.34%-23.66%-0.92%-7.89%4.77%-21.49%-1.11%-1.68%-11.83%6.17%-1.29%3.43%2.68%-9.48%-8.12%-10.30%-6.56%-17.11%-26.15%-0.59%4.73%34.41%23.87%22.69%5.07%26.79%12.51%0.99%-11.15%-14.43%-8.77%-9.96%-5.90%-11.96%-13.12%-3.39%0.29%28.02%67.67%21.92%3.63%-3.94%
Share-based Compensation (QoQ) 52.01%-43.38%16.29%41.52%-7.42%19.22%10.30%-7.93%5.12%8.55%60.25%-25.23%0.37%11.04%-0.23%103.42%-17.05%-9.71%-41.90%-48.57%-54.36%200.59%8.60%-177.10%199.19%-17.22%110.01%-147.15%253.82%5.42%-7.05%89.27%-30.25%40.24%-3.77%8.27%-10.59%-19.96%-28.72%-71.75%-74.38%1,228.85%40.93%46.13%21.17%-21.09%-3.28%-52.99%117.20%-38.57%-51.01%56.82%-3.91%31.34%19.97%-22.41%-16.30%36.05%-14.05%-4.28%-1.29%170.19%-37.49%0.02%
Shareholder's Equity Growth (1y) 25.44%25.28%21.85%32.96%1.90%2.85%-0.77%22.00%34.89%45.38%41.97%28.85%26.53%9.76%5.52%1.36%-8.40%-12.40%-13.25%-8.15%-0.71%-19.57%-14.21%-15.74%-16.02%6.10%16.22%14.86%15.97%10.97%1.51%3.91%1.64%11.95%-1.32%-5.14%-2.17%2.17%8.87%15.89%13.17%2.07%7.20%2.53%-10.10%-1.70%-4.41%-4.86%-2.35%-8.40%-9.27%-23.36%-14.03%-20.74%-6.94%14.81%13.15%
Shareholder's Equity Growth (3y) 16.28%19.70%19.86%22.14%23.27%20.26%17.96%14.13%16.80%16.06%11.81%9.13%6.25%4.79%-8.21%-7.74%-7.77%-8.59%-9.24%-4.72%-3.85%-1.11%-1.80%0.40%0.19%-0.34%9.64%5.20%4.22%4.87%8.27%2.93%4.53%4.02%5.30%4.82%4.07%-0.15%0.83%3.71%4.17%-0.21%-2.77%-2.40%-9.24%-8.95%-10.63%-6.90%-5.75%-1.70%
Shareholder's Equity Growth (5y) 20.19%17.50%14.82%11.87%11.39%9.61%2.95%2.04%4.28%5.45%3.59%5.32%3.03%2.31%-1.86%-1.52%-1.31%-2.08%-1.47%-2.83%-2.61%-0.78%1.61%1.69%2.03%1.85%6.57%6.32%6.11%3.25%4.95%2.25%2.19%-0.24%1.01%-0.02%-3.85%-3.52%-5.74%-1.19%-0.11%-0.68%
Shareholder's Equity (QoQ) 6.85%9.30%-0.81%6.31%8.23%-8.73%-2.98%7.31%4.42%12.22%7.27%15.65%1.97%1.85%5.34%0.32%-1.97%-2.16%-4.80%-4.06%-2.93%3.59%2.91%-22.28%3.54%1.74%2.57%-1.80%13.42%0.55%3.56%-6.04%3.75%2.93%1.30%3.49%-8.54%-1.06%4.48%8.07%-2.55%5.32%2.03%-2.53%2.35%0.73%-10.53%6.58%-0.48%0.27%-8.17%-0.03%-1.43%-15.31%3.02%-7.84%15.74%4.48%1.53%
Tax Rate Growth (1y) -382.0014.00-48.00-356.00390.00-82.00-999.0060.00-100.00-63.000.00M61.00-206.00-175.00-91.000.00M4.00762.00128.00-0.00M119.00-665.00656.0052.00162.00-37.00-0.00M-896.00-320.00-275.00822.000.01M689.00-338.00-617.00-0.00M-631.00578.00420.00-0.00M56.00-476.00-740.00919.00-869.00-277.00237.00-284.00-679.00-0.00M-165.00725.00-0.00M-0.00M-0.00M0.00M
Tax Rate Growth (3y) -92.00-131.00230.00-236.0084.00-320.00187.000.00M-303.00524.000.00M327.00-84.00-79.00694.00318.00285.0059.00-846.00-0.00M-38.00-977.00-152.000.00M532.00-650.00-0.00M0.00M-262.00-35.00625.00-412.00114.00-236.00-938.00-0.00M-0.00M-175.00-84.00-0.00M-0.00M-0.00M0.01M-0.00M-230.00211.00-0.00M0.00M-354.00270.00
Tax Rate Growth (5y) -294.00456.00267.0030.00207.00-224.00971.00439.00-21.00-179.00340.00-517.00-241.00-391.00-115.000.00M654.00-553.00-641.00810.0020.00-737.00-350.00-0.00M-44.00-548.00-0.00M-388.00-0.00M-788.00122.00-0.00M-0.00M-0.00M-543.00-0.00M-128.00-0.00M-0.00M552.00-760.00-0.00M-686.00
Tax Rate (QoQ) 1.00-451.00493.00-425.00398.00-513.00184.00322.00-74.00-0.00M0.00M162.00-37.00-91.0027.00-105.00-6.00-7.000.00M-0.00M752.00-640.00256.00-249.00-33.00682.00-348.00-139.00-232.00-912.00387.00437.00-187.00185.000.00M-0.00M-0.00M-94.000.00M-0.00M-5.00-253.00-650.00962.00-536.00-517.000.00M-826.0056.00-2.00-339.00-786.000.01M-0.01M552.000.00M-0.00M215.00285.00
Total Debt Growth (1y) -13.21%-13.06%-16.98%2.78%-3.30%0.13%-5.14%-15.12%-18.08%49.61%53.45%42.06%57.91%-9.45%-10.63%-6.34%1.33%6.73%-0.24%36.14%33.95%19.25%34.05%0.91%-0.76%82.02%69.84%67.03%62.88%-7.49%-2.65%-6.78%9.67%10.22%7.17%10.76%-14.62%-12.72%-18.18%-15.91%5.22%1.58%-6.56%-7.34%-8.07%6.24%13.39%12.19%-4.93%-3.10%9.33%6.96%13.85%18.86%18.38%24.99%15.01%-9.73%-13.81%-21.75%-50.59%-45.69%-47.16%
Total Debt Growth (3y) -11.74%9.21%6.52%7.41%7.75%10.70%9.16%4.14%9.44%13.07%11.01%21.90%28.93%4.84%6.12%8.77%10.44%32.31%31.45%31.90%29.37%26.16%30.38%16.26%21.03%22.90%21.01%19.92%15.11%-3.81%-5.14%-4.60%-0.49%-0.76%-6.43%-4.79%-6.18%-1.97%-4.65%-4.39%-2.75%1.50%5.02%3.60%-0.17%6.96%13.64%14.47%7.58%1.30%3.71%1.51%-13.51%-16.48%-18.61%
Total Debt Growth (5y) 1.93%4.71%1.50%9.58%11.17%11.54%11.71%9.18%11.75%25.70%25.51%25.01%28.21%14.18%14.59%14.91%19.20%18.76%18.83%18.83%15.18%14.08%14.21%7.91%9.75%10.48%6.26%6.09%8.09%-0.80%-1.99%-2.03%-2.95%0.12%0.31%0.70%-2.22%1.64%2.33%3.17%3.79%2.33%3.40%1.69%-10.77%-9.72%-7.74%
Total Debt (QoQ) -6.61%4.26%-10.64%-0.24%-6.45%-0.45%10.63%-6.15%-3.13%-5.68%-1.01%-9.42%76.90%-3.26%-8.36%0.69%1.44%-4.52%-3.96%8.94%6.84%-10.75%31.07%7.18%-4.89%0.33%-1.33%5.40%74.46%-6.39%-2.96%2.78%-0.91%-1.50%-7.08%20.92%-0.41%-4.23%-3.96%-6.79%1.80%-10.22%-1.30%16.64%-1.72%-17.42%-2.12%15.72%13.58%-11.86%-3.16%-1.94%15.77%-0.55%-5.26%4.38%20.86%-0.96%0.03%-3.95%-5.14%-5.42%-9.19%-39.34%4.25%-7.98%