O Reilly Automotive Growth Metrics (2009-2025) | ORLY

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) 5.57%8.48%9.14%7.43%8.97%9.64%6.41%8.39%4.52%0.62%7.24%5.43%5.53%11.06%6.27%4.99%7.66%5.54%2.46%4.63%2.21%9.34%8.14%11.03%7.90%-2.91%1.87%-0.57%5.10%6.43%5.73%5.55%5.40%31.24%31.35%31.39%34.29%10.41%14.96%20.55%8.21%6.68%1.88%-5.71%1.05%-0.76%0.99%3.81%7.76%10.31%10.02%10.74%9.86%9.56%8.41%7.57%7.36%7.60%9.92%11.68%
Assets Growth (3y) 6.34%6.17%7.59%7.08%6.32%7.00%6.64%6.26%5.90%5.65%5.31%5.02%5.11%8.62%5.60%6.85%5.89%3.86%4.12%4.92%5.05%4.15%5.22%5.23%6.13%10.69%12.26%11.30%14.16%15.53%16.88%18.68%15.27%15.62%15.44%14.30%13.66%5.34%5.76%5.67%5.62%5.31%4.22%2.72%6.16%6.25%6.40%7.33%8.32%9.15%9.45%9.98%
Assets Growth (5y) 6.44%7.00%6.28%6.17%5.75%7.17%6.09%6.87%5.54%4.60%5.17%5.04%5.66%5.78%4.87%5.06%5.64%9.37%9.41%9.88%10.41%10.36%11.96%13.04%11.67%9.82%10.63%9.40%10.22%10.30%10.44%10.35%10.77%11.09%11.32%11.41%11.69%7.15%7.13%7.04%6.80%6.60%6.17%5.42%
Assets (QoQ) 1.18%1.63%2.17%0.49%3.97%2.24%0.58%1.92%4.61%-0.77%2.44%-1.71%0.70%5.77%0.71%-1.62%5.98%1.21%-0.50%0.88%3.88%-1.73%1.61%-1.46%11.13%-2.82%4.32%-4.23%-0.01%1.97%1.82%1.24%1.25%1.31%1.65%1.09%26.07%1.40%1.67%3.32%3.65%5.58%6.61%-7.26%2.19%0.83%-1.34%-0.60%0.36%2.61%1.41%3.19%2.73%2.34%2.07%2.37%2.45%1.27%1.28%2.17%2.69%3.44%2.90%
Capital Expenditures Growth (1y) -40.02%14.56%9.50%-8.84%4.06%-38.56%-1.62%-4.44%-20.07%34.89%-28.76%-1.92%-2.61%35.88%86.22%15.58%13.07%8.49%-0.57%17.08%9.69%-14.71%-10.05%4.18%14.08%22.07%23.53%2.18%6.40%0.37%-11.46%-1.60%3.81%-6.50%5.07%30.14%33.15%30.58%46.90%-4.52%-12.84%-22.08%-35.91%-30.44%-28.81%14.88%-0.73%0.01%9.60%-2.19%35.42%70.82%114.70%90.24%83.25%44.57%11.63%-5.18%-11.84%15.13%15.13%33.44%20.82%
Capital Expenditures Growth (3y) -20.69%-1.71%-8.45%-5.11%-6.78%4.04%9.28%2.70%-4.17%25.75%9.67%9.90%6.50%7.93%18.53%12.13%12.26%4.14%3.38%7.62%10.02%1.48%-0.54%1.56%8.01%4.63%4.74%9.38%13.72%7.01%10.97%6.93%6.41%-1.65%-0.36%-4.74%-6.17%5.34%-2.23%-12.75%-12.06%-4.33%-4.85%5.92%18.76%28.82%35.05%35.17%37.98%20.84%29.81%41.67%40.26%34.02%24.97%
Capital Expenditures Growth (5y) -11.29%6.96%7.28%2.95%0.09%0.83%3.14%5.73%1.95%15.67%7.95%7.16%7.95%9.03%12.74%7.23%9.34%1.17%0.55%9.80%12.98%4.99%8.71%5.41%7.90%3.11%1.59%-2.77%-1.81%1.87%-2.76%-3.18%-1.23%1.34%5.86%8.11%14.22%16.81%18.32%10.41%10.26%9.57%6.83%14.62%16.58%22.02%21.28%
Capital Expenditures (QoQ) -47.17%7.65%13.44%-7.03%0.91%2.89%-5.56%6.12%-40.42%64.75%-8.26%-11.24%0.55%-12.99%26.30%-11.87%40.29%19.25%-21.61%-13.79%34.61%9.28%-7.69%-19.22%4.66%15.26%6.92%-11.55%11.99%16.64%-11.57%-7.89%5.64%2.89%-1.72%-2.83%-4.85%15.62%21.74%-0.58%-6.68%30.07%-20.88%-9.24%-16.58%6.99%-14.12%-7.12%34.62%-7.55%-13.48%1.79%20.14%27.99%9.15%27.93%6.45%23.28%-13.89%-1.22%-9.58%14.62%12.45%-1.21%4.80%3.78%
Cash & Equivalents Growth (1y) -20.14%-22.95%46.24%10.34%670.11%750.31%540.65%1,116.49%150.03%36.80%52.76%-31.37%-64.29%-0.49%-14.12%-6.77%149.18%23.91%-17.83%8.32%-7.46%-42.65%-7.16%-53.58%51.17%53.15%102.34%26.05%-96.15%-93.34%-93.35%-68.38%39.89%38.98%7.33%-32.44%47.22%51.38%6.96%29.03%406.14%1,463.23%3,701.28%1,052.40%112.80%-27.60%-72.39%-22.23%-68.64%-59.80%-85.07%-70.01%-68.74%-77.20%23.27%157.07%49.09%150.59%39.86%-53.34%114.25%36.93%76.89%
Cash & Equivalents Growth (3y) 148.68%107.73%142.79%109.63%90.16%126.21%103.31%98.17%30.55%19.04%2.53%-11.51%-6.27%-10.91%-13.15%-22.32%51.62%2.86%15.57%-14.10%-62.25%-61.18%-50.00%-43.02%-56.67%-47.86%-47.52%-35.43%-57.05%-48.06%-57.57%-34.92%118.45%220.39%252.06%115.78%151.23%157.79%123.92%126.13%50.03%65.70%16.14%39.03%-40.70%-59.52%-62.96%-15.68%-47.33%-38.76%-36.40%-28.88%-0.05%-7.86%45.02%
Cash & Equivalents Growth (5y) 68.75%61.69%58.80%56.21%73.80%52.42%45.01%31.37%25.49%8.18%15.15%-16.52%-45.55%-40.89%-38.47%-28.51%-28.45%-36.81%-35.66%-32.96%-35.60%-34.23%-32.18%-30.58%-9.53%27.39%42.50%31.98%-3.13%9.66%-4.32%19.82%47.39%57.11%12.46%18.56%9.22%9.44%15.61%54.89%9.49%21.05%21.98%26.38%-7.80%-25.62%-33.95%
Cash & Equivalents (QoQ) 9.68%-28.01%-8.80%10.90%5.82%36.64%-31.19%674.03%16.84%2.95%30.66%59.09%-36.07%14.95%-41.30%-17.22%78.15%-0.80%-36.28%121.27%-11.41%-34.22%-16.00%89.03%-45.10%6.49%-58.00%515.65%-44.38%40.69%-73.84%-81.21%-3.67%40.56%24.30%-16.88%-4.30%8.55%-21.75%81.12%-1.60%-23.30%-5.60%610.46%203.91%86.50%-71.38%31.19%3.39%-28.86%-19.41%-47.10%32.56%-73.59%61.92%-44.86%-3.33%42.82%237.67%-68.02%62.49%-20.29%12.66%46.84%3.85%2.97%
Cash from Investing Activities Growth (1y) 40.07%-12.07%-12.54%20.11%-2.20%39.63%3.11%-6.69%19.89%-34.33%29.30%-29.51%2.43%-38.73%-87.33%10.90%-13.59%-8.63%0.82%-18.11%-9.34%15.41%9.58%-4.15%-13.98%-23.49%-24.92%-52.15%-8.78%-2.05%11.90%34.07%-3.10%8.97%-5.89%-60.34%-32.26%-32.49%-58.22%-62.86%-49.70%23.50%43.86%44.83%58.63%-17.08%-4.22%-65.85%-11.97%5.70%-35.94%-28.21%-111.01%-98.93%-82.43%30.91%-80.91%7.04%9.87%-15.04%28.88%-39.83%-15.48%
Cash from Investing Activities Growth (3y) 21.12%3.14%8.31%-3.35%7.21%-4.01%-8.67%-7.17%3.89%-26.51%-9.51%-10.87%-6.61%-8.43%-18.88%-3.10%-12.28%-4.31%-3.86%-23.24%-10.67%-2.15%0.16%-1.47%-8.53%-4.68%-5.23%-17.17%-14.05%-7.17%-13.86%-19.85%-26.86%2.65%2.02%-12.94%6.44%-5.87%2.54%-14.22%11.49%5.48%7.35%-5.47%0.76%-29.99%-37.24%-13.68%-62.29%-20.37%-30.75%-0.63%-39.50%-37.26%-23.83%
Cash from Investing Activities Growth (5y) 11.47%-6.49%-7.45%-3.04%0.16%-0.67%-2.85%-8.65%-2.04%-16.16%-8.21%-16.65%-8.48%-9.95%-13.08%-1.91%-9.69%-1.06%-0.89%-14.62%-13.08%-5.15%-10.77%-22.23%-20.41%-3.06%-0.69%-7.64%1.68%-1.97%2.89%-9.52%1.11%-0.37%-5.91%-25.10%-14.12%-17.36%-18.08%-5.71%-21.49%-9.33%-5.51%1.39%-4.69%-23.34%-21.88%
Cash from Investing Activities (QoQ) 46.47%-3.75%-14.59%5.82%-0.09%-4.19%18.66%-20.49%40.88%-67.22%10.43%9.53%0.87%11.99%-64.08%31.84%-40.96%-18.83%21.96%13.10%-34.81%-8.49%7.06%19.56%-4.30%-15.97%-7.05%11.97%-13.00%-17.31%-30.38%37.06%-6.01%-1.28%2.43%1.58%6.40%-17.81%-47.74%18.81%6.24%-40.69%-52.07%25.37%52.09%-3.25%-49.46%44.04%-35.60%8.09%-137.82%62.22%-14.20%-32.49%-124.31%37.82%-7.66%-21.50%15.05%-62.80%44.68%-17.79%-8.44%-0.64%-8.77%2.72%
Cash from Operations Growth (1y) 97.16%179.55%73.85%3,039.79%72.35%44.44%17.68%150.93%40.94%3.58%22.60%-21.67%-45.40%-23.06%-17.92%-13.85%52.67%45.48%16.76%10.26%17.50%-5.66%11.25%36.29%23.91%11.35%5.84%4.84%-25.13%2.52%-2.23%6.68%14.75%32.70%23.84%21.90%1.93%-8.26%37.68%-43.25%4.19%170.68%22.93%122.79%94.01%-25.26%7.90%31.70%-22.54%-14.60%12.73%23.87%3.46%33.55%-9.86%-35.06%-1.34%1.20%-10.88%20.92%7.23%-20.24%-20.14%
Cash from Operations Growth (3y) 68.56%61.12%35.87%291.02%9.87%4.80%5.80%19.19%5.52%5.05%5.52%-9.38%-0.69%1.83%2.16%8.99%30.51%15.18%11.19%16.36%2.92%2.50%4.80%15.09%2.11%14.85%8.62%10.89%-4.33%7.67%18.57%-9.63%6.82%48.81%27.98%15.51%27.25%22.89%22.23%18.53%16.12%19.99%14.35%53.75%15.85%-5.18%3.12%1.94%-7.53%4.89%-3.25%-0.92%3.06%2.54%-13.75%
Cash from Operations Growth (5y) 31.90%36.17%19.17%124.39%18.93%9.58%8.99%20.54%11.33%4.02%6.71%1.23%-1.90%3.81%1.98%7.68%13.81%15.76%10.73%15.42%4.98%5.57%14.44%1.07%2.49%30.34%16.75%11.51%12.10%20.35%17.20%16.71%12.86%16.03%20.59%20.25%10.55%16.18%13.16%6.02%9.83%18.48%3.74%23.34%10.46%-7.21%-4.84%
Cash from Operations (QoQ) -23.50%105.73%-102.77%4,614.44%8.47%27.94%-53.08%164.67%-9.10%4.24%0.06%48.66%-33.19%23.38%-36.07%3.62%-5.87%31.62%-32.90%83.63%-10.29%5.63%-36.63%95.70%-27.98%24.57%-22.37%77.93%-35.28%18.40%-23.10%27.07%-11.39%12.91%-16.09%36.68%2.47%5.38%-17.41%14.29%-7.77%58.14%-65.95%109.82%139.60%-28.18%-38.30%82.71%-7.69%3.69%-24.69%7.46%1.77%36.88%-17.25%-10.24%31.36%-7.61%-40.39%36.36%34.74%-18.64%-19.11%20.92%0.23%-18.54%
EBITDA Margin Growth (1y) 342.00116.00210.00184.00105.00192.00174.00235.00198.0056.0074.0011.00-34.00169.0094.0079.0078.0094.0093.00140.00181.0074.00165.00143.00155.0058.0020.0082.00-127.0044.00-42.00-103.00-17.00-46.00-20.0010.00-7.00-28.0057.00-71.00-135.00459.00249.00111.00526.00-87.00-92.00165.00-205.00-120.00-52.00-182.00-99.00-77.0017.004.00-40.00-78.00-80.00-72.00-100.000.0020.00
EBITDA Margin Growth (3y) 644.00363.00458.00430.00268.00416.00342.00325.00241.00318.00262.00230.00224.00336.00352.00362.00413.00225.00278.00365.00208.00175.00143.00121.0010.0056.00-42.00-11.00-152.00-30.00-5.00-164.00-159.00385.00286.0050.00384.00345.00215.00204.00186.00252.00106.0094.00222.00-284.00-126.00-13.00-343.00-275.00-114.00-250.00-239.00-155.00-43.00
EBITDA Margin Growth (5y) 688.00626.00646.00649.00526.00584.00600.00608.00576.00450.00446.00455.00251.00438.00330.00341.00268.00223.00216.00271.00183.00102.00180.0061.00-132.00487.00264.0028.00239.00343.00152.00111.00162.00179.00143.0033.0080.00147.00180.0027.0047.0098.0043.0025.0082.00-361.00-186.00
EBITDA Margin (QoQ) 222.00-10.00-117.00247.00-4.0084.00-143.00168.0083.0067.00-83.00131.00-60.0085.00-146.0086.00143.0011.00-161.0084.00160.0010.00-114.00125.0053.00101.00-136.00137.00-44.0064.00-74.00-72.00127.00-23.00-136.0014.0098.003.00-105.00-4.0078.0088.00-233.00-68.00672.00-122.00-372.00347.0060.00-127.00-115.00-22.00144.00-58.00-245.0061.00165.0036.00-259.0017.00128.0034.00-251.00-11.00229.0053.00
EBIT Growth (1y) 48.62%21.04%33.40%30.88%16.62%22.74%21.11%26.06%26.00%9.55%9.24%7.76%1.45%21.62%14.07%14.71%14.35%13.57%14.44%18.48%22.03%14.65%20.80%19.67%19.48%10.19%7.84%12.43%-3.70%7.62%3.16%-1.20%4.88%4.74%5.02%6.26%5.19%3.95%10.56%3.15%-4.77%47.87%35.17%21.01%63.17%8.02%4.08%26.51%-3.12%0.37%6.57%0.94%7.04%6.92%11.57%5.35%5.00%1.12%-0.06%2.77%-1.46%5.93%8.85%
EBIT Growth (3y) 29.74%17.63%20.85%21.14%14.23%17.82%14.71%15.93%13.49%14.80%12.56%13.56%12.28%16.56%16.40%17.60%18.58%12.79%14.24%16.82%11.98%10.78%10.35%9.96%6.47%7.49%5.32%5.68%2.04%5.43%6.20%2.69%1.66%17.20%16.21%9.87%17.79%18.41%15.86%16.45%14.61%17.04%14.45%15.61%19.16%5.05%7.36%10.39%2.88%2.76%5.92%3.00%3.46%4.62%6.67%
EBIT Growth (5y) 20.43%17.59%18.17%19.30%15.77%16.32%15.85%17.18%16.34%13.83%13.19%14.53%10.25%13.43%11.90%12.56%10.99%10.09%10.06%10.85%9.15%8.16%9.30%7.82%3.87%13.81%11.79%8.06%10.55%13.36%11.00%10.64%10.68%11.79%11.73%11.11%11.13%12.25%13.09%10.92%11.09%11.63%10.83%10.84%11.85%4.42%6.13%
EBIT Margin Growth (1y) 342.00116.00210.00184.00105.00192.00174.00235.00198.0056.0074.0011.00-34.00169.0094.0079.0078.0094.0093.00140.00181.0074.00165.00143.00155.0058.0020.0082.00-127.0044.00-42.00-103.00-17.00-46.00-20.0010.00-7.00-28.0057.00-71.00-135.00459.00249.00111.00526.00-87.00-92.00165.00-205.00-120.00-52.00-182.00-99.00-77.0017.004.00-40.00-78.00-80.00-72.00-100.000.0020.00
EBIT Margin Growth (3y) 644.00363.00458.00430.00268.00416.00342.00325.00241.00318.00262.00230.00224.00336.00352.00362.00413.00225.00278.00365.00208.00175.00143.00121.0010.0056.00-42.00-11.00-152.00-30.00-5.00-164.00-159.00385.00286.0050.00384.00345.00215.00204.00186.00252.00106.0094.00222.00-284.00-126.00-13.00-343.00-275.00-114.00-250.00-239.00-155.00-43.00
EBIT Margin Growth (5y) 688.00626.00646.00649.00526.00584.00600.00608.00576.00450.00446.00455.00251.00438.00330.00341.00268.00223.00216.00271.00183.00102.00180.0061.00-132.00487.00264.0028.00239.00343.00152.00111.00162.00179.00143.0033.0080.00147.00180.0027.0047.0098.0043.0025.0082.00-361.00-186.00
EBIT Margin (QoQ) 222.00-10.00-117.00247.00-4.0084.00-143.00168.0083.0067.00-83.00131.00-60.0085.00-146.0086.00143.0011.00-161.0084.00160.0010.00-114.00125.0053.00101.00-136.00137.00-44.0064.00-74.00-72.00127.00-23.00-136.0014.0098.003.00-105.00-4.0078.0088.00-233.00-68.00672.00-122.00-372.00347.0060.00-127.00-115.00-22.00144.00-58.00-245.0061.00165.0036.00-259.0017.00128.0034.00-251.00-11.00229.0053.00
EBIT (QoQ) 32.06%-0.32%-15.94%34.31%7.55%9.86%-17.53%19.68%13.20%8.40%-14.16%19.62%-1.57%8.09%-15.32%12.61%17.99%1.39%-14.85%12.26%17.19%2.17%-11.86%15.63%10.10%7.65%-12.68%15.44%1.54%5.35%-8.95%-1.12%13.47%0.99%-12.80%4.97%13.32%1.25%-11.77%3.91%11.98%7.69%-17.69%-4.06%73.88%-1.56%-26.31%29.35%15.12%-5.15%-10.43%-0.94%19.27%0.71%-15.17%5.05%19.13%5.09%-19.89%4.70%14.73%3.87%-17.63%0.38%23.33%6.74%
EBT Growth (1y) 55.09%22.93%36.56%45.95%4.86%26.56%23.57%16.74%44.30%8.34%8.06%7.64%0.35%21.72%13.51%14.68%14.27%13.52%15.27%18.95%22.80%14.60%20.63%20.52%20.11%9.83%7.74%11.81%-5.02%6.73%1.77%-3.63%2.64%3.10%3.67%4.36%4.74%3.36%10.15%4.11%-8.33%50.64%36.76%22.14%72.74%8.70%4.97%28.86%-3.44%-0.53%5.73%0.31%6.97%6.84%11.13%3.91%3.39%0.30%0.15%2.04%-2.29%6.15%8.93%
EBT Growth (3y) 32.89%19.01%22.17%22.40%14.94%18.62%14.87%12.95%18.28%14.39%12.24%13.66%12.09%16.55%16.43%18.02%19.01%12.63%14.42%17.03%11.90%10.34%9.77%9.10%5.40%6.52%4.36%3.99%0.70%4.39%5.13%1.54%-0.48%17.09%16.02%9.89%18.37%19.17%16.50%17.89%15.21%17.66%14.93%16.44%21.29%4.93%7.25%10.34%2.22%2.15%5.58%2.08%2.62%4.39%6.63%
EBT Growth (5y) 21.89%18.42%19.00%20.13%16.33%16.77%16.08%15.61%19.54%13.51%12.94%14.62%9.95%13.17%11.59%12.11%10.44%9.47%9.59%10.02%8.54%7.44%8.60%7.13%2.37%13.48%11.36%7.41%10.09%13.24%10.78%10.51%10.45%11.66%11.63%11.40%11.37%12.46%13.19%11.30%11.08%11.78%11.06%10.85%12.51%4.23%6.12%
EBT Margin Growth (1y) 360.00127.00227.00304.00-36.00226.00197.00128.00366.0037.0055.009.00-50.00164.0082.0075.0073.0090.00102.00140.00184.0070.00156.00149.00159.0049.0018.0068.00-148.0027.00-66.00-143.00-54.00-73.00-43.00-21.00-14.00-36.0047.00-50.00-185.00470.00258.00119.00589.00-69.00-69.00190.00-201.00-134.00-65.00-184.00-94.00-75.009.00-21.00-66.00-89.00-71.00-79.00-107.004.0020.00
EBT Margin Growth (3y) 690.00390.00479.00441.00280.00427.00334.00213.00389.00292.00240.00224.00208.00324.00341.00365.00417.00210.00276.00358.00195.00146.00108.0075.00-43.003.00-92.00-95.00-217.00-83.00-62.00-214.00-253.00361.00261.0048.00390.00365.00235.00259.00203.00268.00123.00125.00294.00-277.00-126.00-15.00-360.00-297.00-128.00-284.00-267.00-159.00-43.00
EBT Margin Growth (5y) 713.00644.00664.00656.00537.00587.00593.00502.00733.00411.00414.00442.00219.00401.00293.00291.00214.00163.00167.00194.00127.0037.00112.004.00-242.00437.00213.00-27.00187.00319.00126.0095.00135.00158.00127.0054.0095.00157.00179.0054.0043.00104.0061.0025.00121.00-362.00-177.00
EBT Margin (QoQ) 236.00-8.00-119.00250.003.0093.00-42.00-90.00265.0064.00-111.00148.00-64.0082.00-157.0089.00150.000.00-164.0087.00167.0012.00-126.00131.0053.0098.00-133.00141.00-57.0067.00-82.00-76.00118.00-26.00-159.0013.0099.004.00-137.0020.0077.0087.00-234.00-115.00732.00-126.00-373.00355.0075.00-126.00-114.00-36.00142.00-57.00-232.0054.00162.0026.00-262.009.00138.0043.00-270.00-19.00249.0059.00
EBT (QoQ) 36.48%-0.14%-16.73%36.65%8.18%10.93%-11.01%-1.82%30.58%8.32%-15.93%21.36%-1.97%8.05%-16.26%13.14%18.91%0.76%-15.40%12.74%18.13%2.32%-12.70%16.39%10.23%7.70%-12.78%16.00%0.79%5.65%-9.48%-1.46%13.27%0.73%-14.29%4.96%13.77%1.28%-13.72%5.34%12.27%7.94%-18.45%-7.24%84.48%-2.00%-27.17%31.18%16.09%-5.36%-10.59%-1.70%19.59%0.60%-15.17%4.82%19.44%4.64%-20.69%4.30%15.87%4.48%-19.19%-0.12%25.88%7.22%
Enterprise Value Growth (1y) 20.14%22.95%-46.24%-10.34%-670.11%-750.31%-540.65%-1,116.49%-150.03%-36.80%-52.76%31.37%64.29%0.49%14.12%6.77%-149.18%-23.91%17.83%-8.32%7.46%42.65%7.16%53.58%-51.17%-53.15%-102.34%-26.05%96.15%93.34%93.35%68.38%-39.89%-38.98%-7.33%32.44%-47.22%-51.38%-6.96%-29.03%-406.14%-1,463.23%-3,701.28%-1,052.40%-112.80%27.60%72.39%22.23%68.64%59.80%85.07%70.01%68.74%77.20%-23.27%-157.07%-49.09%-150.59%-39.86%53.34%-114.25%-36.93%-76.89%
Enterprise Value Growth (3y) -148.68%-107.73%-142.79%-109.63%-90.16%-126.21%-103.31%-98.17%-30.55%-19.04%-2.53%11.51%6.27%10.91%13.15%22.32%-51.62%-2.86%-15.57%14.10%62.25%61.18%50.00%43.02%56.67%47.86%47.52%35.43%57.05%48.06%57.57%34.92%-118.45%-220.39%-252.06%-115.78%-151.23%-157.79%-123.92%-126.13%-50.03%-65.70%-16.14%-39.03%40.70%59.52%62.96%15.68%47.33%38.76%36.40%28.88%0.05%7.86%-45.02%
Enterprise Value Growth (5y) -68.75%-61.69%-58.80%-56.21%-73.80%-52.42%-45.01%-31.37%-25.49%-8.18%-15.15%16.52%45.55%40.89%38.47%28.51%28.45%36.81%35.66%32.96%35.60%34.23%32.18%30.58%9.53%-27.39%-42.50%-31.98%3.13%-9.66%4.32%-19.82%-47.39%-57.11%-12.46%-18.56%-9.22%-9.44%-15.61%-54.89%-9.49%-21.05%-21.98%-26.38%7.80%25.62%33.95%
Enterprise Value (QoQ) -9.68%28.01%8.80%-10.90%-5.82%-36.64%31.19%-674.03%-16.84%-2.95%-30.66%-59.09%36.07%-14.95%41.30%17.22%-78.15%0.80%36.28%-121.27%11.41%34.22%16.00%-89.03%45.10%-6.49%58.00%-515.65%44.38%-40.69%73.84%81.21%3.67%-40.56%-24.30%16.88%4.30%-8.55%21.75%-81.12%1.60%23.30%5.60%-610.46%-203.91%-86.50%71.38%-31.19%-3.39%28.86%19.41%47.10%-32.56%73.59%-61.92%44.86%3.33%-42.82%-237.67%68.02%-62.49%20.29%-12.66%-46.84%-3.85%-2.97%
EPS (Basic) Growth (1y) 51.06%14.29%31.25%44.48%2.82%34.72%33.33%19.73%58.90%20.62%19.64%20.00%18.97%37.61%28.36%27.25%18.84%20.50%22.09%24.95%27.44%19.59%27.62%25.48%25.84%15.95%9.33%17.89%9.51%16.73%11.26%30.55%26.74%37.58%39.26%9.65%12.05%5.56%13.22%16.27%-2.20%57.02%38.72%27.04%78.25%17.46%14.17%41.47%1.54%5.35%13.64%9.60%15.47%16.48%16.97%10.41%10.89%-93.12%-92.98%316.08%1.40%9.86%13.16%
EPS (Basic) Growth (3y) 35.14%22.92%27.93%27.56%24.80%30.77%26.98%22.28%30.97%25.99%23.31%24.03%21.68%25.63%25.99%25.89%23.98%18.66%19.43%22.72%20.65%17.41%15.79%24.53%20.42%23.03%19.21%19.05%15.86%19.24%20.60%18.51%11.57%31.62%29.80%17.44%25.01%24.86%21.49%27.85%20.97%24.78%21.64%25.35%27.85%12.96%14.92%19.63%9.14%-56.13%-54.63%71.40%9.09%-55.51%-54.70%
EPS (Basic) Growth (5y) 28.40%25.23%26.83%26.97%24.10%26.37%26.12%23.44%29.22%22.63%21.21%23.06%19.95%21.83%19.46%25.15%21.47%21.82%21.42%21.48%20.05%18.64%19.60%19.74%13.86%25.28%21.62%20.04%22.08%25.61%22.67%24.50%20.25%23.06%23.19%20.22%18.03%19.03%18.97%20.39%17.78%-31.06%-31.77%55.35%18.64%-35.81%-34.49%
EPS (Basic) (QoQ) 34.04%1.59%-17.51%34.48%1.41%16.67%-9.20%-4.30%32.88%15.46%-18.46%27.02%0.86%14.53%-18.22%25.93%16.67%6.83%-18.92%17.60%18.29%8.25%-17.02%19.94%11.00%15.52%-18.41%20.28%2.28%8.92%-12.03%11.73%9.03%3.82%3.22%8.47%18.36%5.09%-18.73%10.85%11.49%12.72%-16.54%-6.76%79.00%-0.42%-23.56%30.83%17.95%-3.21%-5.28%-6.10%22.38%4.40%-8.65%-1.07%23.44%4.84%-13.77%-0.64%-92.34%7.04%5,007.89%-75.79%-91.70%10.26%
EPS (Weighted Average and Diluted) Growth (1y) 52.17%14.52%30.16%42.79%2.86%35.21%34.15%20.54%58.33%19.79%20.00%19.95%19.30%37.39%28.03%27.33%18.38%20.89%21.89%24.94%27.95%19.90%28.16%25.67%25.73%15.72%9.85%18.14%9.27%16.98%11.03%30.70%27.56%38.06%39.75%9.80%12.19%5.37%12.89%16.42%-1.98%57.43%39.17%27.06%77.83%17.32%14.14%41.48%1.56%5.40%13.63%9.55%15.48%16.40%16.90%10.63%11.11%-93.15%-92.91%316.63%1.63%11.43%11.84%
EPS (Weighted Average and Diluted) Growth (3y) 35.33%22.87%27.96%27.33%24.78%30.56%27.26%22.56%30.77%25.77%23.26%24.03%21.80%25.81%25.99%25.98%23.95%18.81%19.72%22.87%20.69%17.52%16.05%24.73%20.56%23.18%19.45%19.24%16.07%19.39%20.55%18.66%11.94%31.82%29.97%17.55%25.05%24.85%21.49%27.91%20.97%24.86%21.76%25.35%27.77%12.91%14.88%19.69%9.23%-56.20%-54.50%71.56%9.25%-55.38%-54.74%
EPS (Weighted Average and Diluted) Growth (5y) 28.47%25.24%26.74%26.85%24.09%26.39%26.34%23.65%29.18%22.52%21.40%23.16%19.94%21.94%19.52%25.29%21.56%22.06%21.64%21.63%20.26%18.75%19.78%19.93%14.02%25.40%21.78%20.19%22.21%25.74%22.71%24.60%20.43%23.15%23.28%20.28%18.06%19.01%18.96%20.46%17.83%-31.11%-31.61%55.45%18.69%-35.71%-34.54%
EPS (Weighted Average and Diluted) (QoQ) 34.78%1.61%-17.20%34.20%1.43%15.49%-9.17%-3.33%33.33%14.58%-18.38%26.97%0.88%14.78%-18.41%26.28%16.18%6.96%-18.86%17.41%18.63%7.85%-16.83%20.24%11.17%15.28%-18.44%20.29%2.32%9.43%-12.29%11.25%9.54%3.87%3.25%8.59%18.56%5.14%-18.88%10.95%11.36%12.64%-16.34%-6.59%78.84%-0.42%-23.62%30.74%17.99%-3.12%-5.33%-6.15%22.45%4.44%-8.72%-1.08%23.43%4.89%-13.62%-0.65%-92.39%8.57%4,976.32%-75.76%-91.66%8.97%
FCF Margin Growth (1y) 1,180.00787.00601.001,033.00820.00750.00211.001,224.00773.00-141.00510.00-486.00-1253.00-645.00-810.00-341.00555.00431.00182.00-30.00137.00-105.00129.00311.00249.00-7.00-98.00-8.00-670.00-14.00-27.0064.00157.00412.00274.0097.00-197.00-340.00343.00-711.00122.002,180.00378.001,072.001,259.00-1195.0018.00278.00-797.00-431.00-2.0063.00-455.00148.00-745.00-1014.00-179.00-27.00-187.00126.00-13.00-686.00-530.00
FCF Margin Growth (3y) 2,773.001,396.001,322.001,771.00340.00-36.00-89.00397.0075.00-354.00-118.00-857.00-561.00-319.00-499.00-60.00940.00320.00213.00274.00-285.00-126.004.00368.00-265.00391.00149.00153.00-711.0057.00590.00-550.0082.002,251.00995.00458.001,184.00645.00739.00639.00584.00554.00395.001,413.007.00-1478.00-728.00-673.00-1430.00-310.00-934.00-824.00-646.00-564.00-1462.00
FCF Margin Growth (5y) 2,075.001,182.00694.001,400.001,031.00291.00222.00679.00460.00-466.00-87.00-553.00-983.00-340.00-624.00-3.00426.00717.00460.00435.00-325.00-55.00621.00-247.00-340.002,230.00870.00514.00670.001,043.00986.00800.00544.00625.001,012.00799.00-68.00362.00-7.00-312.00-49.00675.00-537.00526.00-184.00-2190.00-1445.00
FCF Margin (QoQ) 447.00508.00-1263.001,488.0053.00323.00-831.001,275.00-17.00-216.00182.00824.00-931.00435.00-814.0057.00-323.00270.00-345.00953.00-446.0021.00-557.001,119.00-688.00255.00-375.001,056.00-943.00163.00-284.00394.00-287.00150.00-193.00486.00-32.0013.00-370.00193.00-175.00696.00-1424.001,026.001,883.00-1106.00-730.001,212.00-571.00107.00-471.00138.00-205.00537.00-406.00-380.00397.00-356.00-675.00455.00549.00-516.00-361.00316.00-124.00-361.00
Free Cash Flow Growth (1y) 223.50%783.00%184.16%121.87%149.88%125.67%30.42%774.39%69.78%-4.76%48.19%-30.33%-54.92%-45.30%-42.86%-32.02%71.70%80.16%30.28%3.09%19.97%-0.55%23.94%74.57%26.76%6.16%-1.82%6.73%-33.34%3.71%2.79%12.33%19.31%53.82%32.64%16.99%-9.36%-20.98%34.26%-68.95%13.24%274.99%46.82%435.52%144.25%-29.77%9.43%40.10%-26.38%-16.89%9.09%14.98%-16.28%21.27%-28.44%-57.45%-7.24%3.37%-10.39%26.46%2.90%-36.96%-40.74%
Free Cash Flow Growth (3y) 93.45%155.50%76.43%49.37%24.13%5.54%3.36%60.59%9.54%-2.09%3.33%-21.25%-2.44%-0.67%-2.65%6.95%37.70%23.90%16.60%24.31%0.46%3.07%7.74%27.91%0.27%19.20%10.21%11.94%-10.34%8.03%22.33%-25.83%6.99%65.80%37.77%24.83%35.85%27.67%29.21%32.56%26.75%29.84%20.57%105.09%14.61%-10.88%-5.12%-11.83%-17.00%1.38%-11.23%-14.79%-7.20%-7.55%-27.57%
Free Cash Flow Growth (5y) 43.36%75.11%32.53%24.02%31.55%16.06%12.26%49.44%14.85%-0.18%6.07%-1.87%-4.73%1.53%-1.42%7.96%15.74%24.86%16.67%20.34%1.85%5.88%17.37%-5.34%0.68%38.07%21.42%18.45%14.80%27.12%24.08%25.08%17.10%21.62%25.57%25.66%9.09%15.97%10.98%2.65%9.60%22.37%2.36%35.94%7.52%-14.34%-14.62%
Free Cash Flow (QoQ) 78.83%466.46%-301.94%178.85%17.05%52.46%-84.46%800.89%5.71%-11.89%4.20%74.93%-40.70%37.10%-51.01%13.19%-28.06%43.22%-41.71%185.88%-24.51%3.57%-53.88%232.70%-37.43%29.08%-35.04%141.59%-47.60%19.38%-29.38%50.88%-18.47%18.31%-22.82%60.25%5.12%2.03%-31.93%24.16%-8.35%73.34%-84.26%352.81%203.49%-32.13%-42.58%106.53%-12.74%5.76%-26.50%8.54%-1.49%38.81%-22.52%-20.98%42.70%-18.10%-53.93%72.26%59.02%-29.00%-34.98%40.16%-2.58%-33.25%
Gross Margin Growth (1y) 167.0045.0011.006.0013.00-12.0049.00135.00136.00132.00117.0048.0059.0094.0058.0012.0041.0064.0071.00117.00110.0054.0078.00102.0047.00-23.0032.0035.0010.0060.00-10.00-16.0017.008.0042.0041.0044.0036.0035.003.00-74.0012.00-96.00-131.0076.00-26.00-13.0066.00-126.00-136.00-132.00-183.00-84.00-6.0046.0047.0018.00-53.0018.00-4.0012.0067.0027.00
Gross Margin Growth (3y) 317.00165.00177.00189.00208.00214.00225.00195.00236.00290.00247.00177.00209.00212.00207.00231.00197.0094.00180.00254.00166.0091.0099.00121.0073.0045.0063.0059.0071.00105.0067.0027.00-13.0057.00-19.00-87.0046.0023.00-74.00-62.00-125.00-149.00-241.00-248.00-135.00-168.00-99.00-70.00-193.00-195.00-67.00-140.00-54.007.0091.00
Gross Margin Growth (5y) 416.00323.00306.00318.00359.00332.00373.00414.00392.00320.00356.00314.00266.00249.00229.00250.00224.00163.00212.00278.00227.00135.00176.00165.0044.0094.003.00-68.0072.0092.00-43.00-38.00-64.00-104.00-164.00-204.00-164.00-119.00-160.00-198.00-191.00-208.00-177.00-205.00-105.00-154.00-54.00
Gross Margin (QoQ) 162.0028.000.00-22.0039.00-7.00-5.00-14.0014.0054.0081.00-13.0010.0039.0012.00-3.0045.004.00-34.0026.0068.0011.0012.0019.0012.0035.0036.00-36.00-58.0090.0039.00-62.00-7.0019.0033.00-29.00-16.0053.0032.00-25.00-24.0052.000.00-102.0063.00-57.00-35.00104.00-38.00-45.0044.00-88.00-48.00-41.00-7.0011.0030.0012.00-6.00-18.00-41.0083.00-28.00-2.0013.0044.00
Gross Profit Growth (1y) 13.95%11.41%13.57%11.78%8.32%6.84%8.77%9.13%13.72%8.52%6.80%8.02%4.86%11.80%9.15%9.18%9.90%9.06%10.13%11.33%12.45%11.35%12.50%12.67%11.21%6.46%7.42%8.43%3.06%6.47%5.15%4.03%6.20%7.38%6.95%6.48%6.50%6.18%8.12%7.31%1.30%19.65%18.13%11.14%26.61%11.56%8.20%17.82%4.10%3.19%6.42%6.88%10.67%10.71%11.65%6.12%7.61%3.90%4.20%6.79%4.29%7.31%8.38%
Gross Profit Growth (3y) 11.96%8.91%9.68%9.63%8.90%9.03%8.23%8.77%9.43%9.78%8.68%9.50%9.02%10.73%10.58%11.05%11.18%8.94%10.00%10.79%8.82%8.07%8.31%8.32%6.77%6.77%6.50%6.30%5.24%6.67%6.73%5.93%4.64%10.91%10.95%8.29%10.95%12.33%11.38%12.01%10.11%11.26%10.80%11.86%13.41%8.42%8.74%10.15%7.43%5.88%7.38%6.60%7.49%7.27%8.04%
Gross Profit Growth (5y) 10.09%9.51%9.66%9.88%9.80%9.50%9.45%10.05%10.38%9.42%9.18%9.91%8.23%9.00%8.84%9.09%8.51%8.13%8.40%8.54%7.83%7.55%8.00%7.75%5.60%9.11%9.06%7.45%8.37%10.13%9.22%9.26%8.59%9.45%9.48%9.85%9.49%10.12%10.43%9.77%9.72%9.64%9.62%9.67%10.36%7.28%7.74%
Gross Profit (QoQ) 11.26%1.12%-6.72%8.57%8.78%3.09%-8.19%5.21%7.30%4.95%-7.89%9.64%2.39%3.29%-6.84%6.43%9.17%0.84%-6.81%7.13%8.34%1.82%-5.79%8.21%7.28%2.88%-5.66%6.81%2.70%3.80%-4.77%1.52%6.09%2.52%-5.78%3.63%7.27%2.10%-6.19%3.64%6.96%3.96%-6.89%-2.17%26.33%2.64%-12.40%11.46%11.31%-0.45%-4.60%-1.53%10.34%2.67%-4.19%1.96%10.38%3.54%-8.93%3.39%6.58%3.84%-6.67%0.97%9.67%4.87%
Interest Coverage Ratio Growth (1y) 64.76%19.03%51.59%93.36%142.25%118.65%63.83%-0.15%-27.74%-25.01%-24.62%-11.19%-18.74%-3.06%-10.33%1.97%-2.78%1.60%17.19%8.65%13.62%2.64%9.70%19.39%16.10%-15.63%-17.58%-15.16%-26.44%-3.37%-20.67%-31.03%-27.87%-29.31%-19.12%-9.53%-13.44%-7.11%-2.63%-8.02%-17.09%22.40%16.32%11.35%71.34%19.69%24.36%39.68%4.29%1.11%-13.90%-17.18%-16.33%-19.40%-6.24%-20.57%-18.11%-8.55%-6.95%4.15%-2.18%1.30%0.81%
Interest Coverage Ratio Growth (3y) 42.35%24.97%23.25%19.69%12.46%16.71%3.46%-3.30%-17.05%-9.61%-7.47%-0.54%-3.54%0.36%4.86%9.77%8.65%-4.18%1.95%3.24%-1.00%-5.77%-10.49%-11.27%-14.91%-16.78%-19.13%-19.11%-22.85%-14.07%-14.51%-16.90%-19.71%-7.03%-2.88%-2.51%7.13%10.81%12.10%12.68%14.00%13.99%7.59%8.81%14.35%-0.83%0.13%-2.78%-10.60%-9.34%-9.10%-11.84%-12.48%-9.28%-4.19%
Interest Coverage Ratio Growth (5y) 17.90%13.96%14.49%13.69%9.46%10.63%7.32%3.24%-5.52%-8.55%-6.46%-0.07%-5.18%-3.80%-5.50%-5.00%-7.41%-9.68%-7.43%-7.24%-9.54%-11.29%-10.79%-10.28%-15.06%-8.11%-9.74%-11.52%-8.19%-1.45%-2.00%-2.24%-1.55%-0.56%-0.38%1.40%1.42%2.09%2.60%-1.21%0.30%1.77%1.68%1.28%3.67%-2.01%-1.19%
Interest Coverage Ratio (QoQ) 45.30%-1.44%-15.81%36.66%4.97%25.52%7.39%71.21%-5.25%-5.95%-34.55%23.91%-1.67%-5.47%-22.90%13.38%17.30%-12.55%-12.33%8.10%22.58%0.88%-18.72%13.04%10.74%7.82%-11.54%9.92%-19.53%5.32%-8.94%-4.69%5.71%-13.53%-20.84%-0.33%3.60%-1.06%-11.45%-4.64%11.18%3.72%-16.36%-14.05%64.14%-1.43%-19.93%32.26%14.66%2.42%-10.07%-1.25%11.16%-12.78%-13.50%-0.24%7.09%1.46%-26.72%2.86%19.57%3.24%-17.98%-3.39%23.82%2.74%
Net Cash Flow Growth (1y) -51.88%-51.96%200.81%-418.15%6,720.80%2,127.95%-31.57%729.71%6.65%-635.51%593.85%-305.78%-119.99%177.37%-105.31%24.57%756.66%-136.38%-5,209.65%63.76%-20.47%-265.76%110.88%-236.56%168.82%-48.76%860.42%-157.59%-119.85%99.68%-93.36%102.19%93.43%-63.90%-70.71%-196.06%424.71%45.20%-512.73%70.51%875.32%64,567.73%5,900.30%-45,179.16%-41.23%-96.51%-124.13%92.49%-217.24%204.82%-2.62%146.85%71.05%-103.79%113.37%380.11%-284.66%2,500.04%-216.77%-92.02%131.91%-90.32%120.35%
Net Cash Flow Growth (3y) 227.13%-289.99%89.32%-306.45%-154.81%351.94%-31.08%-113.82%11.88%-51.94%-178.40%-36.84%1.45%-0.97%-32.55%2.74%152.19%-58.47%285.89%-46.46%-34.34%74.13%27.43%29.86%-26.72%80.20%-42.84%62.16%-65.14%85.81%-27.66%81.62%59.80%734.43%312.35%-406.94%174.19%142.96%-290.95%-115.61%-105.83%313.40%-143.07%161.69%-30.05%-26.08%-67.89%29.44%-48.97%40.46%45.68%29.66%33.05%-55.51%26.66%
Net Cash Flow Growth (5y) 115.02%-78.52%-68.30%-78.96%137.75%-162.58%7.82%-64.16%24.52%-59.12%82.87%-47.05%-20.66%65.52%-27.84%15.46%28.79%-14.99%25.22%41.92%-38.14%56.52%39.09%44.26%2.12%36.51%113.83%-48.56%-24.66%15.60%-25.58%26.75%-7.47%129.49%-80.87%35.16%-44.58%-7.34%51.29%89.67%-56.82%130.03%-17.53%51.96%-24.53%-60.70%-62.05%
Net Cash Flow (QoQ) -40.68%-417.38%77.37%212.96%-40.79%566.01%-216.32%1,586.99%-80.66%-79.55%970.47%151.83%-197.11%126.50%-417.48%75.53%475.77%-101.82%-4,406.84%313.01%-120.82%-165.66%69.24%567.46%-195.75%107.90%-1,051.85%473.38%-152.98%151.00%-355.29%71.22%99.15%1,164.19%-15.78%-186.34%78.82%290.16%-376.23%391.84%-103.57%-1,332.27%80.26%9,751.38%136.27%28.86%-254.09%112.53%-85.96%-989.95%52.06%-95.68%136.51%-399.62%121.88%-220.93%95.22%1,157.77%685.71%-196.89%129.81%-151.46%153.72%287.24%-90.95%8.15%
Net Income Growth (1y) 55.13%16.46%33.61%47.05%5.13%34.32%27.37%16.29%43.93%9.23%7.34%7.98%4.64%21.22%17.04%14.72%12.66%16.10%16.36%19.25%22.43%13.55%22.71%20.31%19.97%10.40%4.59%12.56%3.74%9.71%1.88%20.94%15.09%24.84%29.05%0.94%5.33%0.17%6.87%8.18%-6.45%50.32%34.75%20.94%66.96%10.12%5.96%32.07%-3.93%-1.48%4.79%1.85%7.26%8.77%11.00%4.53%5.87%-0.72%2.41%-9.26%-1.60%7.34%9.08%
Net Income Growth (3y) 32.90%19.55%22.24%22.68%16.55%21.16%16.97%12.94%19.27%15.41%13.49%13.89%13.01%16.91%18.67%18.07%18.28%13.33%14.30%17.32%15.07%11.21%9.35%17.87%12.73%14.78%11.20%11.18%7.94%11.12%12.00%9.71%4.28%23.42%22.94%9.71%18.05%18.36%15.12%20.00%14.48%17.70%14.37%17.61%19.82%5.67%7.22%12.03%2.94%2.09%6.01%-1.14%3.77%5.05%7.43%
Net Income Growth (5y) 22.57%19.18%19.99%20.36%16.91%18.58%17.97%15.63%20.04%14.02%13.41%14.87%12.43%14.12%12.23%17.51%14.59%14.79%14.45%14.54%13.06%11.45%12.51%12.33%7.13%17.89%14.64%12.45%14.46%17.83%14.94%16.10%12.71%15.32%15.59%12.18%11.13%12.18%12.16%12.96%11.25%11.98%11.21%9.06%12.38%4.69%6.60%
Net Income (QoQ) 36.09%2.00%-17.54%35.53%2.17%17.02%-9.25%-3.11%30.54%10.96%-17.15%19.92%-0.93%9.04%-16.65%16.21%14.77%5.29%-18.31%14.12%18.28%5.52%-16.28%17.17%9.70%14.03%-17.91%16.84%0.95%8.03%-11.66%7.68%6.75%0.32%4.87%2.47%15.80%3.70%-17.97%6.92%10.13%10.63%-16.96%-7.53%76.96%-0.83%-25.47%27.65%16.71%-4.58%-7.10%-7.15%19.69%1.50%-9.71%-2.21%21.37%3.58%-14.98%-0.95%13.82%6.84%-24.66%7.40%24.16%8.57%
Net Income towards Common Stockholders Growth (1y) 55.13%16.46%33.61%47.05%5.13%34.32%27.37%16.29%43.93%9.23%7.34%7.98%4.64%21.22%17.04%14.72%12.66%16.10%16.36%19.25%22.43%13.55%22.71%20.31%19.97%10.40%4.59%12.56%3.74%9.71%1.88%20.94%15.09%24.84%29.05%0.94%5.33%0.17%6.87%8.18%-6.45%50.32%34.75%20.94%66.96%10.12%5.96%32.07%-3.93%-1.48%4.79%1.85%7.26%8.77%11.00%4.53%5.87%-0.72%2.41%-9.26%-1.60%7.34%9.08%
Net Income towards Common Stockholders Growth (3y) 32.90%19.55%22.24%22.68%16.55%21.16%16.97%12.94%19.27%15.41%13.49%13.89%13.01%16.91%18.67%18.07%18.28%13.33%14.30%17.32%15.07%11.21%9.35%17.87%12.73%14.78%11.20%11.18%7.94%11.12%12.00%9.71%4.28%23.42%22.94%9.71%18.05%18.36%15.12%20.00%14.48%17.70%14.37%17.61%19.82%5.67%7.22%12.03%2.94%2.09%6.01%-1.14%3.77%5.05%7.43%
Net Income towards Common Stockholders Growth (5y) 22.57%19.18%19.99%20.36%16.91%18.58%17.97%15.63%20.04%14.02%13.41%14.87%12.43%14.12%12.23%17.51%14.59%14.79%14.45%14.54%13.06%11.45%12.51%12.33%7.13%17.89%14.64%12.45%14.46%17.83%14.94%16.10%12.71%15.32%15.59%12.18%11.13%12.18%12.16%12.96%11.25%11.98%11.21%9.06%12.38%4.69%6.60%
Net Income towards Common Stockholders (QoQ) 36.09%2.00%-17.54%35.53%2.17%17.02%-9.25%-3.11%30.54%10.96%-17.15%19.92%-0.93%9.04%-16.65%16.21%14.77%5.29%-18.31%14.12%18.28%5.52%-16.28%17.17%9.70%14.03%-17.91%16.84%0.95%8.03%-11.66%7.68%6.75%0.32%4.87%2.47%15.80%3.70%-17.97%6.92%10.13%10.63%-16.96%-7.53%76.96%-0.83%-25.47%27.65%16.71%-4.58%-7.10%-7.15%19.69%1.50%-9.71%-2.21%21.37%3.58%-14.98%-0.95%13.82%6.84%-24.66%7.40%24.16%8.57%
Net Margin Growth (1y) 222.0038.00124.00194.00-20.00183.00149.0077.00223.0031.0028.008.009.0098.0084.0047.0032.0081.0077.0090.00113.0034.00124.0092.0099.0037.00-26.0051.0010.0050.00-41.00186.00107.00203.00262.00-61.00-3.00-72.00-7.0011.00-119.00354.00176.0081.00410.00-30.00-38.00188.00-161.00-118.00-64.00-126.00-68.00-29.005.00-9.00-18.00-84.00-21.00-218.00-75.0020.0018.00
Net Margin Growth (3y) 424.00252.00302.00279.00212.00312.00262.00133.00265.00209.00189.00146.00155.00212.00285.00229.00245.00152.00175.00232.00223.00121.0056.00328.00217.00290.00195.00176.00114.00181.00213.00137.00-16.00485.00431.0031.00287.00252.00131.00279.00130.00206.0074.00142.00181.00-178.00-98.0053.00-247.00-231.00-81.00-353.00-160.00-94.001.00
Net Margin Growth (5y) 466.00430.00463.00417.00358.00426.00463.00314.00477.00280.00287.00288.00264.00300.00218.00466.00362.00405.00396.00358.00326.00252.00311.00279.0094.00573.00364.00268.00405.00505.00352.00405.00233.00337.00329.0092.0058.00104.0071.00144.0044.0092.0057.00-84.0088.00-242.00-101.00
Net Margin (QoQ) 143.0010.00-80.00149.00-40.0096.00-10.00-66.00163.0062.00-83.0080.00-29.0060.00-103.0081.0059.0046.00-140.0066.00107.0043.00-126.0089.0028.00133.00-159.0097.00-34.0070.00-82.0057.006.00-22.00146.00-22.00102.0037.00-177.0035.0033.00102.00-159.00-95.00507.00-76.00-255.00234.0066.00-84.00-29.00-115.00109.00-30.00-91.00-56.00148.004.00-104.00-66.0082.0067.00-301.0078.00176.0065.00
Operating Income Growth (1y) 48.62%21.04%33.40%30.88%16.62%22.74%21.11%26.06%26.00%9.55%9.24%7.76%1.45%21.62%14.07%14.71%14.35%13.57%14.44%18.48%22.03%14.65%20.80%19.67%19.48%10.19%7.84%12.43%-3.70%7.62%3.16%-1.20%4.88%4.74%5.02%6.26%5.19%3.95%10.56%3.15%-4.77%47.87%35.17%21.01%63.17%8.02%4.08%26.51%-3.12%0.37%6.57%0.94%7.04%6.92%11.57%5.35%5.00%1.12%-0.06%2.77%-1.46%5.93%8.85%
Operating Income Growth (3y) 29.74%17.63%20.85%21.14%14.23%17.82%14.71%15.93%13.49%14.80%12.56%13.56%12.28%16.56%16.40%17.60%18.58%12.79%14.24%16.82%11.98%10.78%10.35%9.96%6.47%7.49%5.32%5.68%2.04%5.43%6.20%2.69%1.66%17.20%16.21%9.87%17.79%18.41%15.86%16.45%14.61%17.04%14.45%15.61%19.16%5.05%7.36%10.39%2.88%2.76%5.92%3.00%3.46%4.62%6.67%
Operating Income Growth (5y) 20.43%17.59%18.17%19.30%15.77%16.32%15.85%17.18%16.34%13.83%13.19%14.53%10.25%13.43%11.90%12.56%10.99%10.09%10.06%10.85%9.15%8.16%9.30%7.82%3.87%13.81%11.79%8.06%10.55%13.36%11.00%10.64%10.68%11.79%11.73%11.11%11.13%12.25%13.09%10.92%11.09%11.63%10.83%10.84%11.85%4.42%6.13%
Operating Income (QoQ) 32.06%-0.32%-15.94%34.31%7.55%9.86%-17.53%19.68%13.20%8.40%-14.16%19.62%-1.57%8.09%-15.32%12.61%17.99%1.39%-14.85%12.26%17.19%2.17%-11.86%15.63%10.10%7.65%-12.68%15.44%1.54%5.35%-8.95%-1.12%13.47%0.99%-12.80%4.97%13.32%1.25%-11.77%3.91%11.98%7.69%-17.69%-4.06%73.88%-1.56%-26.31%29.35%15.12%-5.15%-10.43%-0.94%19.27%0.71%-15.17%5.05%19.13%5.09%-19.89%4.70%14.73%3.87%-17.63%0.38%23.33%6.74%
Operating Margin Growth (1y) 342.00116.00210.00184.00105.00192.00174.00235.00198.0056.0074.0011.00-34.00169.0094.0079.0078.0094.0093.00140.00181.0074.00165.00143.00155.0058.0020.0082.00-127.0044.00-42.00-103.00-17.00-46.00-20.0010.00-7.00-28.0057.00-71.00-135.00459.00249.00111.00526.00-87.00-92.00165.00-205.00-120.00-52.00-182.00-99.00-77.0017.004.00-40.00-78.00-80.00-72.00-100.000.0020.00
Operating Margin Growth (3y) 644.00363.00458.00430.00268.00416.00342.00325.00241.00318.00262.00230.00224.00336.00352.00362.00413.00225.00278.00365.00208.00175.00143.00121.0010.0056.00-42.00-11.00-152.00-30.00-5.00-164.00-159.00385.00286.0050.00384.00345.00215.00204.00186.00252.00106.0094.00222.00-284.00-126.00-13.00-343.00-275.00-114.00-250.00-239.00-155.00-43.00
Operating Margin Growth (5y) 688.00626.00646.00649.00526.00584.00600.00608.00576.00450.00446.00455.00251.00438.00330.00341.00268.00223.00216.00271.00183.00102.00180.0061.00-132.00487.00264.0028.00239.00343.00152.00111.00162.00179.00143.0033.0080.00147.00180.0027.0047.0098.0043.0025.0082.00-361.00-186.00
Operating Margin (QoQ) 222.00-10.00-117.00247.00-4.0084.00-143.00168.0083.0067.00-83.00131.00-60.0085.00-146.0086.00143.0011.00-161.0084.00160.0010.00-114.00125.0053.00101.00-136.00137.00-44.0064.00-74.00-72.00127.00-23.00-136.0014.0098.003.00-105.00-4.0078.0088.00-233.00-68.00672.00-122.00-372.00347.0060.00-127.00-115.00-22.00144.00-58.00-245.0061.00165.0036.00-259.0017.00128.0034.00-251.00-11.00229.0053.00
Profit After Tax Growth (1y) 55.13%16.46%33.61%47.05%5.13%34.32%27.37%16.29%43.93%9.23%7.34%7.98%4.64%21.22%17.04%14.72%12.66%16.10%16.36%19.25%22.43%13.55%22.71%20.31%19.97%10.40%4.59%12.56%3.74%9.71%1.88%22.88%15.09%24.84%29.05%-0.65%5.33%0.17%6.87%8.18%-6.45%50.32%34.75%20.94%66.96%10.12%5.96%32.07%-3.93%-1.48%4.79%1.85%7.26%8.77%11.00%4.53%5.87%-0.72%2.41%-0.25%-1.60%7.34%9.08%
Profit After Tax Growth (3y) 32.90%19.55%22.24%22.68%16.55%21.16%16.97%12.94%19.27%15.41%13.49%13.89%13.01%16.91%18.67%18.07%18.28%13.33%14.30%17.32%15.07%11.21%9.35%18.50%12.73%14.78%11.20%11.18%7.94%11.12%12.00%9.71%4.28%23.42%22.94%9.13%18.05%18.36%15.12%20.00%14.48%17.70%14.37%17.61%19.82%5.67%7.22%12.03%2.94%2.09%6.01%2.02%3.77%5.05%7.43%
Profit After Tax Growth (5y) 22.57%19.18%19.99%20.36%16.91%18.58%17.97%15.63%20.04%14.02%13.41%14.87%12.43%14.12%12.23%17.88%14.59%14.79%14.45%14.54%13.06%11.45%12.51%12.33%7.13%17.89%14.64%12.45%14.46%17.83%14.94%16.10%12.71%15.32%15.59%11.82%11.13%12.18%12.16%12.96%11.25%11.98%11.21%11.15%12.38%4.69%6.60%
Profit After Tax (QoQ) 36.09%2.00%-17.54%35.53%2.17%17.02%-9.25%-3.11%30.54%10.96%-17.15%19.92%-0.93%9.04%-16.65%16.21%14.77%5.29%-18.31%14.12%18.28%5.52%-16.28%17.17%9.70%14.03%-17.91%16.84%0.95%8.03%-11.66%7.68%6.75%0.32%6.55%0.86%15.80%3.70%-17.97%6.92%10.13%10.63%-16.96%-7.53%76.96%-0.83%-25.47%27.65%16.71%-4.58%-7.10%-7.15%19.69%1.50%-9.71%-2.21%21.37%3.58%-14.98%-0.95%13.82%6.84%-17.18%-2.29%24.16%8.57%
Property, Plant & Equipment (Net) Growth (1y) 11.80%10.54%9.71%8.79%8.48%7.82%7.18%5.65%5.63%5.52%6.94%9.40%9.65%9.76%9.85%9.36%9.63%9.57%8.50%7.84%7.64%7.97%8.58%9.04%9.15%8.95%8.40%7.65%7.06%6.78%6.36%6.36%7.27%8.47%9.30%10.53%10.07%9.03%7.57%5.22%3.72%2.60%3.11%3.16%2.90%3.01%2.84%3.38%5.00%7.61%9.80%12.53%13.85%13.95%12.62%11.21%11.28%10.98%12.35%12.83%
Property, Plant & Equipment (Net) Growth (3y) 8.61%7.94%7.94%7.93%7.91%7.69%7.98%8.12%8.29%8.27%8.42%8.87%8.97%9.10%8.97%8.75%8.80%8.83%8.49%8.18%7.94%7.89%7.78%7.68%7.82%8.06%8.01%8.16%8.12%8.09%7.74%7.35%6.99%6.66%6.63%6.26%5.51%4.84%4.48%3.92%3.87%4.38%5.20%6.27%7.15%8.10%8.34%8.97%9.98%10.82%11.59%12.19%
Property, Plant & Equipment (Net) Growth (5y) 9.02%8.63%8.43%8.20%8.19%8.12%8.20%8.25%8.33%8.34%8.45%8.66%8.62%8.60%8.33%8.04%8.14%8.34%8.22%8.27%8.23%8.23%8.04%7.74%7.43%7.14%6.93%6.56%6.17%5.94%5.81%5.70%5.76%6.11%6.48%6.90%7.03%7.16%7.12%7.03%7.26%7.54%8.06%8.53%
Property, Plant & Equipment (Net) (QoQ) 3.36%2.60%3.32%2.04%2.19%1.83%2.45%1.74%1.57%1.23%0.99%1.73%1.47%2.59%3.31%1.96%1.57%2.67%2.85%2.21%1.52%1.67%2.24%2.01%1.83%2.24%2.67%2.12%1.64%1.72%1.96%1.55%1.37%1.33%1.95%2.43%2.50%2.11%3.10%2.00%1.53%0.74%0.85%0.54%0.44%1.25%0.90%0.28%0.55%1.08%1.43%1.85%3.05%3.14%3.96%3.04%3.14%1.93%2.66%3.10%2.86%3.20%3.09%
Return on Assets Growth (1y) 1.001.001.001.002.001.001.001.000.001.001.001.001.001.001.001.001.001.002.002.002.001.000.000.001.001.001.001.001.001.002.002.000.00-3.00-4.00-3.00-2.000.001.001.004.003.003.004.002.001.001.00-1.00-1.00-1.000.000.000.00-1.00-1.00-1.00-2.00-1.00-1.00
Return on Assets Growth (3y) 3.003.003.003.003.002.002.003.002.003.003.004.004.003.003.003.003.004.003.003.003.003.004.003.001.000.000.00-1.00-2.00-1.00-1.000.001.001.000.002.003.005.005.004.005.004.003.003.000.000.00-1.00-3.00-3.00-3.00-3.00
Return on Assets Growth (5y) 5.005.006.006.006.005.005.005.005.005.005.005.005.006.006.006.004.002.002.001.000.001.001.001.003.003.003.004.004.003.003.002.002.001.000.000.002.003.003.003.003.002.001.00
Return on Assets (QoQ) 0.000.001.000.000.000.000.001.000.000.000.000.000.000.000.000.000.000.000.000.000.001.001.000.000.000.000.000.000.000.000.000.001.001.000.00-2.00-2.000.000.00-1.001.000.001.002.000.000.001.000.000.000.000.000.000.000.000.000.000.000.00-1.000.000.000.00
Return on Capital Employed Growth (1y) 3.003.002.004.005.005.006.005.005.004.002.002.003.002.005.005.005.006.007.007.006.004.002.002.003.005.003.002.000.00-1.000.000.00-6.00-13.00-12.00-13.00-9.001.003.004.0016.0011.0011.0014.006.008.008.005.003.004.001.00-2.00-3.00-4.00-5.00-2.00-3.00-4.00-5.00
Return on Capital Employed Growth (3y) 12.0012.0010.0011.0012.0011.0012.0012.0012.0012.0013.0013.0014.0012.0014.0013.0014.0015.0012.0010.009.008.005.004.00-3.00-9.00-9.00-11.00-15.00-13.00-10.00-9.001.00-1.002.005.0013.0021.0022.0023.0025.0023.0020.0017.006.007.004.001.00-3.00-5.00-10.00
Return on Capital Employed Growth (5y) 19.0020.0021.0022.0023.0021.0021.0020.0022.0021.0019.0017.0016.0016.0017.0015.008.001.000.00-3.00-6.00-4.00-4.00-6.004.004.005.007.006.006.0010.0011.0010.0011.0011.008.0013.0020.0018.0019.0019.0015.0010.00
Return on Capital Employed (QoQ) 1.001.000.001.001.001.001.002.001.002.001.001.001.000.001.001.000.002.001.002.001.003.001.001.00-1.001.000.003.001.00-1.00-1.001.000.000.00-1.00-6.00-7.001.00-2.00-1.003.003.000.0011.00-1.002.002.002.001.003.000.000.001.000.00-4.000.000.00-1.00-1.00-1.00-1.00-2.00
Return on Equity Growth (1y) 1.002.004.005.006.006.007.009.009.0010.009.007.005.003.004.005.006.008.008.008.0011.0014.0011.0012.0019.0039.0089.00119.00148.00213.00154.00133.00152.00212.00580.00183.00172.00-75.00-620.00-81.002,390.001,461.005,047.00-2501.00-4018.00-2203.00-5493.001,897.00922.00159.0050.0058.0013.00-21.00-21.00-32.00-19.00-24.00-71.00
Return on Equity Growth (3y) 16.0018.0019.0020.0020.0019.0020.0021.0020.0020.0021.0020.0022.0024.0024.0025.0035.0060.00109.00139.00178.00265.00254.00264.00319.00464.00823.00435.00473.00350.00114.00234.002,714.001,599.005,007.00-2400.00-1456.00-816.00-1066.00-685.00-706.00-583.00-397.00-547.00-3083.00-2065.00-5464.001,922.00916.00114.00-42.00
Return on Equity Growth (5y) 27.0029.0032.0034.0037.0041.0040.0041.0049.0073.00122.00151.00189.00276.00267.00277.00336.00485.00842.00455.00502.00403.00214.00366.002,881.001,850.005,250.00-2148.00-1156.00-391.00-332.00-370.00-382.00-445.00-436.00-445.00-521.00-678.00-1037.00-660.00-712.00-627.00-488.00
Return on Equity (QoQ) 0.000.001.000.001.002.001.001.001.003.003.002.002.002.001.000.000.003.002.000.002.004.002.003.005.001.003.0010.0025.0052.0033.0039.0089.00-7.0012.0058.00150.00360.00-385.0048.00-98.00-184.00153.002,519.00-1026.003,401.00-7395.001,002.00789.00111.00-5.0027.0026.002.003.00-18.00-8.001.00-8.00-4.00-13.00-46.00
Return on Invested Capital Growth (1y) 2.002.002.002.002.002.004.004.004.009.0016.007.001.00-4.00-11.00-2.004.004.005.005.004.002.001.001.004.009.009.006.006.003.002.003.002.000.00-1.00-3.00-7.00-3.0022.00142.00316.0062.00-5.00-118.00-287.00-34.0012.0010.008.009.007.00-1.00-5.00-7.00-9.00-7.00-6.00-8.00-11.00
Return on Invested Capital Growth (3y) 8.0013.0021.0013.007.007.008.009.009.009.0010.0010.009.003.00-5.004.0011.0016.0015.0012.0014.0014.0011.0011.0012.0011.0010.007.001.00-1.0023.00143.00311.0058.0016.0021.0021.0024.0029.0034.0037.0037.0013.00-109.00-284.00-32.0010.001.00-3.00-6.00-13.00
Return on Invested Capital Growth (5y) 13.0014.0015.0015.0015.0014.0014.0015.0016.0020.0019.0017.0019.0014.005.0013.0020.0018.0016.0013.009.0010.0033.00150.00321.0069.0027.0031.0030.0026.0030.0035.0032.0033.0035.0030.0025.0026.0027.0025.0025.0021.00-7.00
Return on Invested Capital (QoQ) 0.001.001.000.001.000.001.001.001.001.001.001.006.008.00-8.00-5.000.001.001.001.001.002.001.00-1.000.000.001.002.005.000.00-1.003.001.00-1.000.001.00-2.00-1.00-2.00-3.002.0025.00118.00171.00-252.00-42.005.001.002.004.003.000.002.002.00-5.00-4.000.000.00-4.00-3.00-2.00-3.00
Return on Sales Growth (1y) 2.000.001.002.000.002.001.001.002.000.000.000.000.001.001.000.000.001.001.001.001.000.001.001.001.000.000.001.000.001.000.002.001.002.003.00-1.000.00-1.000.000.00-1.004.002.001.004.000.000.002.00-2.00-1.00-1.00-1.00-1.000.000.000.000.00-1.000.00-2.00-1.000.000.00
Return on Sales Growth (3y) 4.003.003.003.002.003.003.001.003.002.002.001.002.002.003.002.002.002.002.002.002.001.001.003.002.003.002.002.001.002.002.001.000.005.004.000.003.003.001.003.001.002.001.001.002.00-2.00-1.001.00-2.00-2.00-1.00-4.00-2.00-1.000.00
Return on Sales Growth (5y) 5.004.005.004.004.004.005.003.005.003.003.003.003.003.002.005.004.004.004.004.003.003.003.003.001.006.004.003.004.005.004.004.002.003.003.001.001.001.001.001.000.001.001.00-1.001.00-2.00-1.00
Return on Sales (QoQ) 1.000.00-1.001.000.001.000.00-1.002.001.00-1.001.000.001.00-1.001.001.000.00-1.001.001.000.00-1.001.000.001.00-2.001.000.001.00-1.001.000.000.001.000.001.000.00-2.000.000.001.00-2.00-1.005.00-1.00-3.002.001.00-1.000.00-1.001.000.00-1.00-1.001.000.00-1.00-1.001.001.00-3.001.002.001.00
Revenue Growth (1y) 10.00%10.38%13.32%11.64%8.02%7.10%7.68%6.18%10.61%5.65%4.31%6.98%3.64%9.73%7.90%8.93%9.02%7.70%8.61%8.82%10.07%10.20%10.83%10.48%10.21%6.94%6.77%7.71%2.87%5.24%5.35%4.36%5.86%7.21%6.11%5.67%5.60%5.45%7.40%7.26%2.73%19.37%20.29%13.93%24.81%12.10%8.48%16.36%6.64%5.92%9.17%10.72%12.50%10.85%10.66%5.15%7.24%4.99%3.83%6.88%4.04%5.92%7.82%
Revenue Growth (3y) 9.54%7.69%8.37%8.24%7.38%7.48%6.62%7.35%7.71%7.68%6.92%8.24%7.54%9.21%9.11%9.40%9.76%8.27%8.73%9.00%7.66%7.44%7.63%7.49%6.27%6.46%6.07%5.90%4.77%5.96%6.28%5.75%4.72%10.51%11.09%8.89%10.63%12.16%11.91%12.45%10.99%12.33%12.52%13.65%14.40%9.59%9.43%10.65%8.76%7.22%7.85%7.56%7.87%7.22%7.40%
Revenue Growth (5y) 8.23%8.10%8.33%8.49%8.24%8.06%7.85%8.27%8.68%8.03%7.66%8.58%7.11%7.95%7.88%8.04%7.57%7.45%7.52%7.38%6.89%6.99%7.28%7.07%5.42%8.72%9.05%7.73%8.08%9.75%9.39%9.41%8.86%9.89%10.18%10.72%10.19%10.62%11.11%10.61%10.53%10.53%10.36%10.53%10.81%7.92%7.97%
Revenue (QoQ) 7.53%0.55%-6.72%9.06%7.90%3.23%-8.10%5.53%6.98%3.79%-9.39%9.92%2.19%2.48%-7.07%6.49%8.20%0.76%-6.18%6.58%6.90%1.61%-6.00%7.81%7.03%2.20%-6.30%7.55%3.84%2.03%-5.48%2.71%6.24%2.14%-6.37%4.19%7.60%1.08%-6.76%4.13%7.44%2.96%-6.88%-0.26%24.84%3.75%-11.81%9.27%12.12%0.40%-5.41%0.14%11.37%3.48%-4.06%1.74%9.74%3.30%-8.83%3.76%7.44%2.16%-6.16%1.01%9.38%3.99%
Share-based Compensation Growth (1y) -36.70%-35.05%-37.31%54.14%40.71%41.88%40.14%-17.65%1.71%5.00%6.22%16.11%7.14%-1.59%-6.58%-3.91%-8.95%26.25%-0.45%8.29%15.58%-23.11%1.23%-7.55%-12.09%-13.65%-15.58%-14.40%4.83%5.35%-0.80%1.74%-4.64%1.04%11.38%10.21%4.79%12.36%11.44%6.18%8.31%0.25%0.34%6.40%7.10%12.10%6.93%7.51%3.83%-1.81%4.05%23.45%13.81%15.68%18.77%-26.27%-5.55%0.99%-0.08%31.78%20.25%43.86%12.55%
Share-based Compensation Growth (3y) -3.24%-1.09%-2.28%13.80%15.32%13.60%11.62%-2.78%-0.26%9.27%-0.41%6.51%4.08%-1.51%-1.99%-1.28%-2.56%-5.71%-5.25%-5.01%2.13%-11.23%-5.36%-6.97%-4.22%-2.77%-2.29%-1.36%1.56%6.15%7.18%5.98%2.67%4.41%7.59%7.58%6.72%8.08%6.14%6.70%6.40%3.33%3.74%12.19%8.17%8.38%9.74%-0.72%3.73%4.68%7.29%6.25%8.93%18.89%10.13%
Share-based Compensation Growth (5y) -2.44%3.75%-2.79%8.93%10.04%7.31%6.98%-1.66%0.16%-2.83%-3.33%-0.89%0.77%-2.77%-4.64%-3.48%-1.55%-2.25%-1.23%-0.80%1.26%-4.51%1.02%-1.18%-0.05%0.70%0.85%1.63%3.97%6.09%5.73%6.37%3.78%4.61%6.74%10.57%7.51%7.48%8.12%2.03%5.30%5.21%5.79%6.53%7.52%13.09%8.25%
Share-based Compensation (QoQ) 1.58%4.01%-39.30%-1.30%4.22%0.39%49.25%-9.89%5.08%-0.83%-12.29%11.29%8.48%0.32%-4.13%2.70%-0.36%-4.77%-1.39%-2.69%38.17%-24.91%7.26%3.86%-8.08%-1.15%-2.04%-1.24%-9.71%-3.36%-0.66%20.94%-9.27%-8.99%1.87%13.36%-3.86%0.32%0.80%7.79%3.08%-0.50%-3.95%9.96%-4.60%-0.41%1.85%10.68%-0.14%-5.00%2.40%6.89%-5.57%0.68%21.48%-1.46%-4.02%3.38%-24.59%26.23%2.63%2.28%-0.54%15.18%22.79%-19.98%
Shareholder's Equity Growth (1y) 19.50%13.84%7.61%-7.93%-11.37%-9.91%-17.15%-20.21%-25.89%-27.83%-23.21%-9.86%-6.73%4.38%5.55%-2.92%2.65%-0.91%-6.97%1.30%-2.83%-9.50%-14.21%-5.06%-17.04%-26.66%-48.56%-67.69%-59.87%-70.21%-55.71%-18.85%-45.84%-12.14%-62.42%-66.65%12.35%-70.77%307.17%326.68%-64.70%-106.41%-63.05%-119.86%-147.36%-4,605.07%-608.71%-755.83%-1,496.96%-395.02%-46.96%-46.04%-63.97%14.39%2.71%18.26%21.18%2.43%22.20%37.83%
Shareholder's Equity Growth (3y) -7.75%-9.55%-11.87%-12.84%-15.07%-12.12%-12.43%-11.28%-10.81%-9.29%-8.98%-3.94%-2.38%-2.18%-5.56%-2.26%-6.12%-13.04%-25.68%-32.27%-31.35%-41.74%-41.97%-37.09%-43.50%-42.31%-55.93%-55.61%-37.50%-57.55%-12.16%4.91%-40.11%-26.34%-17.31%-31.67%-29.82%-42.30%-112.93%-109.93%-67.15%-156.77%-68.25%-64.88%-143.29%-484.22%-110.09%-116.99%-174.31%-60.51%-3.61%9.46%
Shareholder's Equity Growth (5y) -5.55%-5.21%-7.64%-8.22%-9.38%-9.46%-11.73%-7.66%-10.57%-13.11%-19.75%-22.93%-20.90%-27.20%-28.12%-24.53%-29.04%-29.66%-41.53%-39.05%-27.75%-44.90%-21.45%-18.74%-41.00%-14.91%-33.63%-15.71%-15.33%-17.41%-26.77%-31.70%-29.37%-42.30%-44.17%-40.79%-47.23%-41.82%-66.88%-60.52%-40.37%-70.65%-32.55%-26.67%
Shareholder's Equity (QoQ) 4.26%4.65%4.91%4.40%-0.68%-1.08%-10.24%0.51%0.95%-9.03%-13.55%-6.65%-1.70%-3.20%1.48%-3.42%10.01%-2.11%-6.67%2.13%6.20%-8.09%1.63%-2.04%-1.09%-12.88%12.47%-14.40%-12.57%-38.89%-29.35%6.33%-35.10%-9.16%29.45%-29.04%5.29%-61.15%14.89%139.05%-72.61%441.23%20.39%-80.22%-104.97%3,220.17%-164.70%52.84%-394.22%-237.35%-8.85%12.00%-53.19%-0.15%-8.17%1.20%20.01%-13.81%9.12%4.73%0.99%9.25%27.37%
Tax Rate Growth (1y) -2.00322.00135.00-47.00-16.00-356.00-188.0024.0016.00-51.0042.00-20.00-263.0026.00-195.00-2.0090.00-141.00-61.00-16.0019.0058.00-112.0011.007.00-33.00194.00-42.00-581.00-176.00-7.00-1605.00-834.00-1366.00-1580.00259.00-43.00242.00239.00-298.00-159.0016.00115.0078.00265.00-99.00-72.00-196.0039.0074.0069.00-123.00-21.00-138.009.00-48.00-183.0079.00-173.00910.00-55.00-86.00-11.00
Tax Rate Growth (3y) -2.00-84.00-11.00-43.00-263.00-381.00-341.002.00-156.00-166.00-214.00-38.00-153.00-58.00-369.00-7.00117.00-116.0021.00-47.00-554.00-150.0074.00-1636.00-1407.00-1575.00-1393.00-1388.00-1458.00-1300.00-1348.00-1645.00-1036.00-1109.00-1226.0038.0063.00158.00282.00-416.00145.00-10.00112.00-241.00283.00-163.006.00-368.00-165.0015.00-95.00739.00-259.00-145.00-175.00
Tax Rate Growth (5y) -174.00-200.00-267.00-61.00-153.00-464.00-515.00-3.00-130.00-141.00-132.00-69.00-727.00-266.00-182.00-1654.00-1298.00-1658.00-1567.00-1393.00-1431.00-1275.00-1267.00-1676.00-1609.00-1317.00-1039.00-1608.00-1352.00-1384.00-1305.00-1762.00-732.00-1134.00-1229.00-281.0081.0095.00361.00-588.00-59.00-68.00-52.00621.0045.00-170.00-178.00
Tax Rate (QoQ) 17.00-131.0061.0051.00342.00-318.00-121.0082.002.00-151.0091.0074.00-65.00-57.0029.00-169.00223.00-278.00222.00-77.00-8.00-198.00267.00-42.0030.00-369.00391.00-45.00-10.00-142.00155.00-584.00396.0026.00-1443.00187.00-137.00-187.00396.00-115.00148.00-190.00-142.0025.00323.00-91.00-179.00212.00-41.00-64.00-302.00446.00-7.00-68.00-495.00549.00-123.0078.00-552.00414.00139.00-173.00531.00-551.00107.00-98.00
Total Debt Growth (1y) -47.88%-28.99%4.03%144.30%122.35%59.87%59.94%37.39%37.41%37.41%75.06%27.37%27.40%27.41%0.03%0.03%-0.56%0.04%0.04%0.04%0.11%35.02%35.04%35.04%35.76%4.86%38.05%53.77%57.84%61.47%24.94%9.43%14.73%8.39%16.30%16.67%13.85%29.19%9.08%24.80%5.98%-7.76%-7.32%-17.22%-7.18%-7.18%22.08%14.24%14.23%28.73%4.37%16.74%27.41%7.33%10.75%5.05%-0.88%6.87%7.89%10.37%
Total Debt Growth (3y) 16.78%15.98%42.81%62.30%57.30%40.93%40.96%20.52%20.30%20.54%20.55%8.42%8.25%19.84%10.56%10.56%10.56%12.30%23.09%27.59%28.97%31.73%32.56%31.47%34.96%22.43%26.12%25.22%27.28%31.25%16.59%16.80%11.45%8.90%5.54%6.42%3.85%3.42%7.27%5.68%3.96%3.29%5.70%3.35%10.55%8.64%12.16%11.89%12.99%13.87%7.64%10.61%
Total Debt Growth (5y) 15.07%14.73%23.86%33.74%31.12%30.47%30.49%18.78%18.80%19.92%26.71%21.49%22.13%23.85%18.44%17.86%19.60%19.91%22.06%21.54%22.88%26.20%24.20%27.04%24.29%16.94%15.19%15.19%15.19%14.12%12.39%8.54%7.98%9.07%8.42%9.96%10.27%8.85%7.36%7.67%7.25%4.80%7.13%5.06%
Total Debt (QoQ) 2.08%-31.78%-31.86%9.85%39.07%-0.06%60.02%-0.02%-0.01%-0.01%37.45%-0.01%-0.01%27.38%0.01%0.01%0.00%0.01%0.01%-0.58%0.60%0.01%0.01%-0.50%35.67%0.02%0.01%0.03%4.80%31.68%11.40%2.67%7.21%1.89%-2.43%7.65%1.28%9.33%-2.12%5.05%14.93%-7.69%11.99%-10.80%0.02%-7.25%0.02%0.02%0.02%21.99%-6.40%0.02%12.72%-1.10%4.69%9.17%-5.05%2.06%-0.70%3.01%2.37%3.04%1.58%