Public Service Enterprise Growth Metrics (2009-2025) | PEG

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) -0.06%2.36%4.29%2.07%3.75%2.46%-0.29%2.15%1.08%2.97%6.38%5.70%6.36%6.20%2.38%-62.83%5.12%4.71%8.64%203.93%7.45%6.67%6.37%6.42%7.82%8.41%6.75%4.03%3.79%4.23%6.60%7.88%7.85%9.51%6.11%6.93%5.89%3.86%5.30%5.70%5.40%5.90%4.86%3.81%1.05%-0.30%-2.10%-4.84%0.64%-3.41%-0.57%3.42%-0.21%3.79%4.15%6.03%5.81%9.14%7.68%6.08%6.95%5.24%
Assets Growth (3y) 1.58%2.60%3.42%3.29%3.71%3.86%2.79%-26.24%4.16%4.62%5.77%6.09%6.31%5.86%5.77%6.33%6.79%6.59%7.25%49.85%6.34%6.42%6.58%6.10%6.47%7.36%6.49%6.27%5.83%5.84%6.00%6.83%6.38%6.40%5.42%5.47%4.09%3.12%2.63%1.45%2.34%0.66%0.69%0.71%0.49%-0.02%0.46%1.43%2.05%3.05%3.70%5.17%4.14%6.03%
Assets Growth (5y) 3.22%3.73%4.23%4.48%4.73%4.59%4.65%5.36%5.54%5.78%6.09%5.74%6.10%6.03%6.13%6.18%6.39%6.69%6.89%31.16%6.55%6.51%6.23%6.19%6.14%6.36%5.92%5.66%4.77%4.59%4.11%3.79%4.13%3.01%2.66%2.92%2.52%1.91%2.28%2.74%2.51%2.93%2.74%2.82%2.81%2.80%
Assets (QoQ) -1.13%0.86%0.34%-0.11%1.26%2.77%-1.80%1.54%0.00%0.00%0.61%0.47%1.87%3.32%-0.04%1.09%1.72%-0.40%-63.71%185.88%1.33%3.34%1.53%1.07%0.59%3.05%1.57%2.41%1.13%1.47%-1.01%2.17%1.56%3.79%0.17%2.14%3.13%0.56%0.95%1.15%1.16%1.95%1.33%0.86%1.63%0.96%0.31%-1.82%0.27%-0.86%-2.50%3.84%-3.76%2.05%1.42%0.19%0.09%2.40%3.25%-0.01%3.24%1.04%1.71%0.81%1.59%
Capital Expenditures Growth (1y) 6.22%16.91%129.59%-78.75%16.39%4.34%-21.29%-6.07%38.23%17.43%44.44%0.17%5.39%979.26%1.02%17.19%-15.88%-90.31%-0.43%26.66%22.66%60.65%49.93%20.38%42.57%-9.04%-2.41%12.30%-0.28%1.43%5.03%-5.77%-0.85%3.59%-3.94%-22.73%-24.50%-15.02%-23.85%-11.43%-9.43%-14.22%-12.97%6.13%-12.08%-3.46%9.59%-19.01%8.37%-9.70%7.27%18.87%7.73%16.53%14.93%20.63%7.85%18.72%-16.16%1.35%-21.20%-5.97%-5.21%
Capital Expenditures Growth (3y) 19.56%12.72%32.69%-41.53%19.24%136.47%4.72%3.31%7.01%7.08%13.26%14.13%2.83%18.87%14.67%21.35%13.73%-47.88%13.36%19.63%20.37%14.02%15.40%8.41%12.13%-1.49%-0.52%-6.49%-9.29%-3.70%-8.41%-13.60%-12.15%-8.94%-13.97%-10.11%-15.60%-11.05%-10.11%-8.69%-4.80%-9.23%0.76%0.72%0.87%0.53%10.55%5.11%7.98%7.70%1.11%13.27%-2.90%9.16%-2.97%
Capital Expenditures Growth (5y) 8.66%8.41%18.52%-21.57%11.84%15.53%11.39%10.95%16.47%12.40%16.28%14.98%9.10%9.16%9.10%13.59%7.78%-31.69%8.01%4.51%5.48%5.47%2.37%-2.70%-0.73%-6.97%-8.18%-5.12%-9.88%-5.86%-6.03%-11.13%-8.37%-8.02%-5.63%-6.90%-6.84%-5.83%-2.19%1.77%0.05%0.68%-0.28%4.55%-2.70%2.55%1.43%
Capital Expenditures (QoQ) 2.99%-594.69%247.75%-85.89%13.35%25.21%6.11%-22.71%1.61%-5.54%26.62%13.74%-13.68%16.19%-12.19%19.67%783.98%-89.13%1.87%-14.10%1.81%11.77%29.58%-16.82%33.33%4.32%4.04%-1.48%-14.93%11.92%19.72%-12.52%-13.47%15.89%7.42%-7.95%-9.59%7.46%-13.59%-10.07%1.76%-3.71%0.51%-8.05%-3.61%-2.31%22.57%-23.83%5.85%10.90%-9.42%1.93%-11.81%31.74%0.38%-7.63%-4.60%29.93%5.35%-17.41%5.02%-8.24%27.34%-35.79%25.32%-7.50%
Cash & Equivalents Growth (1y) -74.68%-85.50%155.38%-20.00%188.46%178.95%274.10%197.86%3.44%381.13%-37.20%-54.56%-54.89%-78.56%-42.56%30.08%55.95%247.56%56.92%-18.46%53.89%4.74%-61.45%-1.99%-41.27%8.54%66.05%7.36%-67.40%-33.64%-38.22%-25.53%-38.86%-74.19%-68.35%-36.83%-18.64%-26.13%36.36%-26.13%732.29%425.61%705.00%269.39%0.50%-75.17%87.47%50.64%99.63%1,962.62%-79.18%-43.15%-24.83%-75.22%-84.88%-88.39%-1.58%-79.34%256.14%131.48%-24.62%64.60%64.53%
Cash & Equivalents Growth (3y) -8.92%24.86%81.71%2.69%10.42%42.23%10.50%20.75%-10.05%53.05%-17.28%-21.59%2.68%-7.93%-29.70%1.30%12.12%58.09%0.15%-4.98%-33.46%-8.97%-26.60%-7.81%-51.08%-42.92%-31.27%-20.36%-45.47%-49.80%-35.63%-29.69%60.57%0.08%51.46%19.90%89.50%-1.22%174.04%60.19%155.60%199.68%46.46%46.80%14.68%8.27%-61.07%-53.67%13.88%1.84%-51.78%-46.54%-17.69%-56.16%-3.96%
Cash & Equivalents Growth (5y) -11.87%7.72%40.15%2.81%26.43%59.96%-3.98%7.07%-8.04%32.45%-18.38%-12.70%-27.00%-10.88%-18.64%-3.63%-22.42%-7.51%-27.78%-16.59%-31.89%-32.14%-29.78%-18.23%-4.54%-6.31%28.94%6.63%6.29%-30.25%32.11%14.10%52.71%38.70%6.28%8.10%59.16%37.57%-8.32%-22.96%65.33%6.62%11.09%-3.19%2.27%-15.47%-19.14%
Cash & Equivalents (QoQ) -68.10%-66.92%169.23%-10.86%-81.73%482.46%-15.66%221.43%-82.33%681.13%-32.85%11.63%-17.83%1.96%-51.41%10.82%-60.95%173.17%10.04%32.86%-12.98%23.33%-42.82%150.75%-40.77%-54.61%45.39%50.25%9.46%-30.56%-6.00%-54.37%122.80%-35.35%13.31%-62.54%-5.93%-20.72%126.14%-51.76%-14.58%46.34%22.50%443.54%-46.06%124.13%-43.79%47.88%-86.67%1,592.52%-54.83%95.97%37.68%-82.92%23.34%159.14%-54.61%-89.58%-5.26%2,096.30%-90.47%79.65%-38.42%615.20%-79.19%79.57%
Cash from Investing Activities Growth (1y) -92.73%-871.11%-63.16%-53.62%51.26%-18.54%54.84%39.97%-355.48%-22.20%-362.34%-66.86%50.00%-62.09%0.42%-24.22%-78.19%36.35%0.42%-26.79%-23.85%-52.22%-51.27%-21.79%-38.77%7.14%1.69%-8.45%0.19%1.41%-6.19%3.52%0.56%-4.84%2.60%30.30%23.95%15.51%32.14%2.12%11.27%12.03%42.74%-4.45%13.81%76.16%-87.20%19.49%289.58%-285.80%-5.06%-21.33%-160.36%37.88%-9.76%-15.71%-9.94%-104.20%17.56%-1.62%21.27%6.89%10.52%
Cash from Investing Activities Growth (3y) -62.35%-141.40%-50.47%-15.45%-3.54%-32.91%-27.63%-7.56%-59.50%-8.03%-66.12%-38.00%-3.33%-16.23%-14.47%-24.25%-45.22%3.47%-13.98%-18.75%-19.71%-11.70%-16.45%-8.42%-11.26%1.36%-0.56%9.99%8.95%4.42%11.13%13.01%12.45%7.98%27.67%10.68%16.53%43.84%10.06%6.28%51.10%6.82%-4.04%-0.67%0.46%17.03%-29.24%-4.17%-7.95%-69.77%1.67%-12.57%-36.13%-5.70%6.80%
Cash from Investing Activities Growth (5y) -30.69%-70.74%-27.57%-19.37%-19.63%-17.86%-25.65%-13.95%-47.47%-12.25%-46.80%-28.26%-8.85%-7.53%-9.39%-14.95%-24.90%1.44%-8.90%-2.41%-5.34%-4.30%-0.86%2.76%1.45%6.53%16.95%5.70%10.41%28.79%5.53%11.15%25.36%6.45%5.73%6.99%7.82%15.75%3.45%-2.94%0.77%-0.52%-0.38%-3.71%3.12%-1.66%-9.75%
Cash from Investing Activities (QoQ) 72.73%-364.44%-78.47%14.75%-37.42%21.97%-68.04%72.95%-234.19%70.27%-123.38%-105.23%10.34%-12.48%19.38%38.50%-190.65%30.90%-0.56%11.78%-3.82%-8.12%-28.05%13.83%-27.60%-7.44%-3.09%1.82%14.62%-13.76%-13.71%9.63%15.66%-22.53%-3.32%6.86%11.09%-13.84%26.06%-1.62%1.23%8.56%-6.65%7.89%2.07%40.48%-94.55%24.00%72.92%-367.46%16.33%278.97%-155.11%-27.30%3.37%10.97%43.28%-124.94%-1.87%15.41%-5.35%9.19%-25.57%34.46%-24.60%12.73%
Cash from Operations Growth (1y) -22.82%8.00%48.37%60.51%-2.80%163.95%23.81%-97.82%4.41%-17.85%-7.99%2,544.44%-47.15%164.83%17.04%51.89%94.09%-56.77%-0.37%-13.69%50.45%67.17%-8.64%10.74%-27.70%-8.47%4.53%-20.12%-1.40%9.84%-5.87%-4.53%-4.76%-11.65%-12.17%-20.11%6.84%22.92%3.03%59.14%-5.34%-15.68%-3.62%-12.69%-10.93%-95.69%-84.88%-4.62%-54.04%-627.27%167.44%43.73%289.19%593.10%99.13%-11.47%-64.02%-15.73%-9.32%-48.31%58.70%-0.83%68.54%
Cash from Operations Growth (3y) -7.82%35.42%19.12%-2.53%-18.75%50.24%10.06%-4.30%2.31%-2.02%2.38%226.06%15.56%24.16%2.13%13.23%28.29%-12.87%-1.64%-8.60%2.36%18.90%-3.49%-5.48%-12.11%-3.87%-4.75%-15.22%0.11%6.06%-5.21%6.67%-1.24%-2.89%-4.46%3.54%-3.42%-64.53%-46.85%9.85%-27.09%-29.89%-26.95%6.18%16.80%3.83%-6.96%6.67%-13.66%179.82%69.03%-13.04%30.50%82.92%44.92%
Cash from Operations Growth (5y) -4.28%20.62%14.53%3.95%9.39%24.62%3.95%-3.48%3.10%7.55%0.49%98.30%1.93%13.98%0.95%2.06%14.67%-8.48%-4.69%-10.25%1.76%12.79%-4.05%1.43%-7.24%-1.64%-3.01%-3.28%-3.29%-46.63%-34.11%0.22%-16.98%-17.16%-18.81%8.76%10.01%3.02%-4.37%11.02%-11.51%-4.48%-6.78%-11.34%-1.87%-1.33%4.24%
Cash from Operations (QoQ) -143.20%192.00%-6.88%108.56%-151.49%248.37%0.73%26.30%-66.12%187.25%-98.22%5,944.44%-73.35%221.72%-48.98%20.80%33.57%42.19%-33.79%54.36%-70.25%227.71%-42.65%169.07%-66.94%79.10%-30.48%75.69%-58.15%104.53%-46.87%116.85%-53.38%75.27%-46.11%116.32%-56.75%74.24%-50.99%189.31%-50.25%46.04%-24.29%72.09%-55.68%66.93%-31.42%75.56%-97.86%486.36%332.56%-15.41%-124.58%397.41%132.46%129.05%-68.86%20.10%3.35%-6.90%-27.08%29.25%-41.09%185.83%-54.43%119.67%
Dividends Paid - Common Growth (1y) 2.98%2.98%120.57%-85.31%0.00%0.00%0.00%0.00%3.47%4.05%4.05%4.05%1.68%1.11%1.11%1.11%2.75%2.75%2.75%2.75%5.35%5.35%5.88%5.35%5.08%5.58%4.55%5.58%5.31%4.33%4.83%4.81%4.13%5.07%4.61%4.59%4.85%3.95%4.85%3.95%4.20%4.22%4.20%4.64%4.03%4.45%3.63%4.03%5.04%4.65%4.67%4.26%4.80%5.56%5.58%5.58%5.28%4.91%5.28%5.28%5.02%5.35%5.02%
Dividends Paid - Common Growth (3y) 2.14%2.33%30.34%-46.54%1.70%1.70%1.70%1.70%2.63%2.63%2.63%2.63%3.25%3.05%3.23%3.05%4.38%4.55%4.38%4.55%5.25%5.08%5.08%5.25%4.84%4.99%4.66%4.99%4.76%4.45%4.76%4.45%4.39%4.41%4.55%4.39%4.36%4.21%4.22%4.21%4.42%4.44%4.17%4.31%4.62%4.89%4.62%4.62%5.04%5.04%5.18%5.04%5.03%5.27%5.29%
Dividends Paid - Common Growth (5y) 2.17%2.17%17.32%-30.79%2.63%2.63%2.74%2.63%3.65%3.75%3.65%3.75%4.02%3.81%3.81%3.91%4.52%4.61%4.52%4.61%4.94%4.85%4.94%4.85%4.71%4.63%4.61%4.71%4.50%4.40%4.42%4.40%4.45%4.47%4.39%4.29%4.58%4.56%4.58%4.49%4.67%4.76%4.67%4.76%4.83%4.98%4.83%
Dividends Paid - Common (QoQ) 0.00%-600.60%240.07%-85.31%0.00%0.00%0.00%0.00%0.00%0.00%0.00%3.47%0.56%0.00%0.00%1.11%0.00%0.00%0.00%2.75%0.00%0.00%0.00%5.35%0.00%0.51%-0.51%5.08%0.48%-0.48%0.48%4.81%-0.46%0.00%0.46%4.13%0.44%-0.44%0.44%4.39%-0.42%0.42%-0.42%4.64%-0.40%0.40%0.00%4.03%0.00%-0.39%0.39%5.04%-0.37%-0.37%0.00%5.58%0.35%-0.35%0.00%5.28%0.00%0.00%0.00%5.02%0.32%-0.32%
EBITDA Margin Growth (1y) 283.00-663.0080.00-354.00-95.00690.00-996.00544.00171.00-451.00351.00-745.00-534.00585.00315.00-371.00-2.00-1026.0037.001,336.001,155.00832.00204.00-575.00-182.00-633.00-673.00-3173.00-2474.00-911.00719.002,560.002,265.001,128.00-760.00307.00-315.00-1348.00-186.0016.00228.001,295.00542.00-243.00-301.00-3554.00-14258.001,149.00-2790.002,995.0012,348.00-842.004,614.001,854.001,482.00547.00-1907.00-878.00183.00-851.00-129.00511.00224.00
EBITDA Margin Growth (3y) 359.00-424.00-566.00-555.00-458.00824.00-330.00-571.00-365.00-892.00703.00221.00619.00391.00555.00390.00972.00-828.00-433.00-2412.00-1500.00-713.00250.00-1187.00-390.00-416.00-714.00-305.00-524.00-1131.00-227.002,883.002,179.001,075.00-404.0080.00-388.00-3608.00-13901.00922.00-2862.00735.00-1367.0063.001,523.001,294.00-427.00854.00-83.003,971.0014,013.00-1146.002,578.001,487.001,889.00
EBITDA Margin Growth (5y) -177.00-865.00-214.00410.00695.00629.00-90.00190.00609.00-694.00233.00-3527.00-2036.00-1154.00602.00-222.00763.00-611.00-474.00455.00450.00-932.00-696.00-864.00-477.00-469.00-357.00-533.00-596.00-3390.00-13942.003,789.00-912.00515.00-2313.00387.001,436.001,241.00-71.00626.00-156.001,711.00298.00-241.00-513.00927.00-21.00
EBITDA Margin (QoQ) 123.00550.00-538.00148.00-822.001,293.00-972.00406.00-37.00-393.00568.0034.00-660.00409.00-528.00244.00460.00138.00-1213.00613.00-564.001,202.0086.00433.00-888.00574.00-693.00826.00-1340.00534.00-3192.001,524.00223.002,164.00-1352.001,230.00-914.00275.00-284.00608.00-1947.001,438.00-83.00820.00-881.00686.00-868.00762.00-4134.00-10018.0014,539.00-3176.001,651.00-664.001,348.002,279.00-1109.00-1036.00413.00-175.00-80.0024.00-621.00548.00560.00-262.00
EBIT Growth (1y) 2.05%-32.34%5.09%-6.21%-9.51%44.08%-42.74%20.37%-8.53%-30.27%6.83%-33.99%-22.09%41.34%19.87%-22.01%15.57%-40.36%4.78%121.10%48.65%55.62%9.12%-34.08%-21.09%-38.91%-29.12%-132.89%-78.48%-43.80%20.10%307.43%367.42%110.77%-20.06%38.02%-5.53%-61.07%-11.55%1.20%1.40%154.38%29.18%-14.60%-7.03%-172.24%-448.34%108.31%-107.02%200.68%107.85%6.87%3,269.23%168.24%218.50%-28.22%-58.43%-26.70%16.33%-35.69%16.35%40.38%33.39%
EBIT Growth (3y) -5.47%-12.07%-13.69%-9.34%-13.61%12.40%-9.82%-14.74%-6.26%-16.23%10.29%4.41%10.20%9.47%11.07%4.37%10.68%-17.23%-6.77%-35.35%-36.80%-18.86%-2.43%-23.38%-7.41%-10.22%-12.04%-1.98%-1.68%-22.74%-5.30%69.82%64.82%27.80%-2.97%6.05%-3.79%-39.51%-81.51%21.65%-27.37%22.76%-29.32%23.89%27.40%24.95%-4.52%16.92%-2.59%58.47%31.82%-20.98%158.77%40.27%70.34%
EBIT Growth (5y) -5.33%-10.54%-4.19%5.14%2.07%5.68%-3.47%-2.02%-0.69%-10.99%0.74%-17.57%-25.64%-14.75%3.13%-4.95%6.40%-7.65%-4.89%6.54%2.20%-15.21%-8.06%-8.88%-5.33%-6.45%-4.91%-4.03%-2.17%-23.28%-42.24%48.22%-18.05%8.71%-24.24%21.57%14.65%14.08%-0.11%6.67%-2.71%29.47%5.52%-2.58%0.00%14.95%6.20%
EBIT Margin Growth (1y) 283.00-663.0080.00-354.00-95.00690.00-996.00544.00171.00-451.00351.00-745.00-534.00585.00315.00-371.00-2.00-1026.0037.001,336.001,155.00832.00204.00-575.00-182.00-633.00-673.00-3173.00-2474.00-911.00719.002,560.002,265.001,128.00-760.00307.00-315.00-1348.00-186.0016.00228.001,295.00542.00-243.00-301.00-3554.00-14258.001,149.00-2790.002,995.0012,348.00-842.004,614.001,854.001,482.00547.00-1907.00-878.00183.00-851.00-129.00511.00224.00
EBIT Margin Growth (3y) 359.00-424.00-566.00-555.00-458.00824.00-330.00-571.00-365.00-892.00703.00221.00619.00391.00555.00390.00972.00-828.00-433.00-2412.00-1500.00-713.00250.00-1187.00-390.00-416.00-714.00-305.00-524.00-1131.00-227.002,883.002,179.001,075.00-404.0080.00-388.00-3608.00-13901.00922.00-2862.00735.00-1367.0063.001,523.001,294.00-427.00854.00-83.003,971.0014,013.00-1146.002,578.001,487.001,889.00
EBIT Margin Growth (5y) -177.00-865.00-214.00410.00695.00629.00-90.00190.00609.00-694.00233.00-3527.00-2036.00-1154.00602.00-222.00763.00-611.00-474.00455.00450.00-932.00-696.00-864.00-477.00-469.00-357.00-533.00-596.00-3390.00-13942.003,789.00-912.00515.00-2313.00387.001,436.001,241.00-71.00626.00-156.001,711.00298.00-241.00-513.00927.00-21.00
EBIT Margin (QoQ) 123.00550.00-538.00148.00-822.001,293.00-972.00406.00-37.00-393.00568.0034.00-660.00409.00-528.00244.00460.00138.00-1213.00613.00-564.001,202.0086.00433.00-888.00574.00-693.00826.00-1340.00534.00-3192.001,524.00223.002,164.00-1352.001,230.00-914.00275.00-284.00608.00-1947.001,438.00-83.00820.00-881.00686.00-868.00762.00-4134.00-10018.0014,539.00-3176.001,651.00-664.001,348.002,279.00-1109.00-1036.00413.00-175.00-80.0024.00-621.00548.00560.00-262.00
EBIT (QoQ) -31.28%45.05%-32.03%50.64%-54.44%125.29%-39.34%45.33%-27.45%-10.47%27.52%10.44%-44.70%37.18%-21.21%30.34%0.33%16.34%-48.74%93.15%-48.23%104.38%8.18%29.86%-45.80%43.31%-34.64%55.45%-58.04%66.28%-130.33%201.71%9.55%255.38%-47.62%129.20%-50.60%34.79%-9.57%56.89%-79.64%206.25%3.47%57.20%-48.93%55.53%-31.60%71.13%-139.68%-650.00%140.91%-105.76%669.23%-41.55%457.23%70.95%-51.82%-30.60%25.59%-1.01%-15.04%10.14%-30.58%79.10%2.51%4.65%
EBT Growth (1y) -33.42%-59.71%-33.70%-43.36%-7.23%44.14%-51.55%24.14%52.60%11.56%121.89%-37.78%-23.40%54.34%12.24%35.71%19.63%-41.20%6.82%156.91%52.32%63.89%2.70%-43.53%-23.37%-47.65%-28.87%-156.46%-81.03%-39.57%25.63%224.50%431.47%117.86%-18.24%-35.48%11.71%-63.66%-18.15%167.50%-42.05%321.05%60.74%3.36%55.49%-142.68%-422.70%14.10%-120.13%141.00%102.45%58.95%1,129.22%659.18%18.18%-31.51%-60.32%-41.26%760.00%-70.89%-1.91%66.13%28.80%
EBT Growth (3y) -1.95%-13.47%-10.67%-24.09%2.74%35.39%6.46%1.58%11.82%0.41%38.56%29.45%11.76%14.15%7.18%25.33%11.77%-20.39%-7.94%-41.27%-39.51%-19.66%-2.82%-26.51%-8.25%-11.67%-9.93%-23.17%4.03%-21.79%-5.62%60.68%50.97%49.38%2.46%21.28%0.22%-38.44%-84.16%46.67%-29.69%-9.68%-49.73%23.31%47.69%9.93%-54.63%7.50%-6.32%56.44%31.02%-31.82%81.78%94.94%135.68%
EBT Growth (5y) -2.89%-10.08%-3.09%8.81%14.59%19.06%5.77%8.74%10.29%-2.77%14.21%-21.90%-27.32%-13.99%1.93%6.71%7.07%-7.86%-4.33%-8.03%5.62%-16.31%-9.29%-7.29%-12.94%1.07%-0.79%4.63%0.29%-23.39%-44.78%35.30%-25.21%-10.22%-38.92%26.47%15.84%15.24%-34.25%27.99%-5.82%26.86%5.24%-17.86%4.63%5.33%0.68%
EBT Margin Growth (1y) -514.00-1212.00-956.00-982.00-16.00356.00-745.00309.001,075.00406.001,437.00-435.00-514.00684.00136.00380.0066.00-945.0085.001,505.001,134.00854.0024.00-881.00-256.00-835.00-591.00-3127.00-2330.00-675.00768.002,663.002,145.001,031.00-661.00-661.00152.00-1241.00-329.001,349.00-1080.002,157.001,056.00143.00879.00-4007.00-14739.00-237.00-3314.001,747.0012,044.00130.004,887.002,601.0023.00442.00-1942.00-1270.001,851.00-1826.00-457.00785.00116.00
EBT Margin Growth (3y) 544.00-451.00-265.00-1107.00544.001,445.00828.00255.00627.00145.001,658.001,451.00687.00593.00245.001,005.00944.00-926.00-482.00-2503.00-1452.00-656.00201.00-1345.00-442.00-479.00-484.00-1126.00-33.00-885.00-221.003,350.001,217.001,947.0066.00831.00-49.00-3091.00-14012.001,254.00-3515.00-102.00-1639.0036.002,452.00341.00-2672.00335.00-369.003,079.0013,918.00-1253.002,487.002,116.001,990.00
EBT Margin Growth (5y) 96.00-712.00-43.00778.001,745.001,354.00937.00879.001,505.00163.001,091.00-2557.00-1900.00-917.00422.00540.00759.00-570.00-374.00-501.00845.00-866.00-788.00-657.00-1370.00437.00243.00366.00-234.00-2735.00-13904.003,256.00-1218.00-312.00-2628.00723.001,524.001,258.00-1945.001,827.00-570.001,229.00235.00-1348.0053.00-143.00-705.00
EBT Margin (QoQ) 244.00561.00-675.00-644.00-454.00816.00-700.00321.00-81.00-285.00354.001,086.00-751.00746.00-1517.001,007.00447.00199.00-1273.00693.00-564.001,229.00147.00322.00-844.00399.00-758.00946.00-1423.00643.00-3293.001,743.00232.002,086.00-1399.001,226.00-881.00394.00-1399.002,039.00-2275.001,307.00278.00-390.00963.00205.00-634.00346.00-3923.00-10527.0013,867.00-2731.001,138.00-230.001,953.002,026.00-1148.00-2808.002,373.00-358.00-475.00312.00-1304.001,010.00767.00-356.00
EBT (QoQ) -26.34%49.73%-37.94%-2.73%-55.42%146.40%-46.98%59.31%-30.74%-17.19%35.85%95.83%-49.36%64.71%-61.90%141.07%2.04%19.78%-53.94%112.50%-49.85%117.59%10.78%25.99%-46.04%36.35%-39.09%70.98%-63.13%85.25%-148.35%157.43%17.48%285.12%-52.09%145.16%-51.84%44.54%-62.19%324.50%-84.33%225.56%23.56%-8.04%13.82%24.29%-20.55%38.34%-131.24%-839.75%128.09%-124.41%163.64%-43.88%1,723.64%58.03%-53.06%-91.26%956.92%-8.44%-30.52%27.92%-64.22%208.50%17.67%-0.83%
Enterprise Value Growth (1y) 50.32%24.30%-128.78%22.53%-83.33%26.95%-85.21%-85.37%-12.48%-161.41%26.82%32.29%60.70%49.78%46.99%11.81%-40.52%-47.42%-44.77%-8.64%-56.96%-24.89%34.79%-11.08%24.95%-1.98%-30.98%14.33%51.28%27.66%38.10%43.61%47.75%-48.50%76.18%38.66%-188.52%74.04%-63.37%-34.60%-71.97%-134.84%-523.64%-115.49%17.94%73.82%-90.86%-50.00%-111.05%-1,498.00%71.44%45.75%26.11%70.80%70.94%66.67%4.90%72.57%-46.01%4.82%25.20%-11.98%-46.64%
Enterprise Value Growth (3y) -0.81%-13.07%-45.82%0.93%6.77%1.39%10.43%-3.44%14.67%-24.62%17.49%13.43%4.65%2.58%20.60%-2.10%-18.29%-23.37%-7.33%-1.12%16.90%2.69%19.14%18.74%42.41%-3.09%42.20%33.33%9.78%34.67%37.78%22.50%-37.37%3.26%-34.38%-21.17%-59.68%45.76%-168.91%-63.25%-43.88%-114.17%-50.37%-20.59%-8.57%-6.90%45.89%35.27%-14.04%-8.58%50.51%44.37%19.30%55.24%14.63%
Enterprise Value Growth (5y) 10.77%-1.36%-18.93%1.41%-12.32%-12.04%7.47%-5.96%6.06%-19.77%13.66%9.19%20.53%7.37%16.51%12.46%15.87%-15.07%28.85%18.59%2.86%18.70%27.11%15.02%1.06%7.76%-14.49%2.98%-0.72%29.72%-23.45%-8.52%-35.04%-30.51%-5.76%-7.68%-44.73%5.73%-10.05%4.68%-15.92%4.68%-7.60%11.07%1.86%17.80%19.45%
Enterprise Value (QoQ) 47.89%47.51%-104.15%11.05%20.59%-58.64%30.87%-110.51%68.36%-302.25%30.81%-27.73%26.47%-12.61%35.98%25.86%6.05%-18.88%-6.50%-18.14%1.43%-16.74%20.07%-70.67%21.57%39.04%-36.14%-15.31%-6.58%21.71%10.95%34.43%-58.25%33.02%18.87%39.24%-349.76%89.26%-108.91%-185.78%59.54%32.38%-72.12%-265.14%44.74%-79.58%40.52%-39.05%82.37%-1,209.33%53.26%-95.64%-33.46%76.60%11.23%-166.47%47.25%76.71%-1.84%-660.24%84.79%-23.96%33.61%-497.47%77.22%-62.33%
EPS (Basic) Growth (1y) -101.58%130.00%1,650.00%4,250.01%7,617.71%10,526.00%89.34%19.29%-6.73%-33.33%18.97%124.87%-35.05%57.14%11.59%-10.17%20.63%-36.36%14.29%138.00%52.63%61.90%-1.14%-34.96%-19.83%-45.59%-25.29%-131.72%-75.27%-40.54%20.00%1,075.51%382.61%140.91%5.13%-79.14%25.23%-43.40%-2.44%119.60%-35.97%196.67%43.75%-1.97%44.94%-139.33%-369.57%3.53%-100.31%174.29%107.42%79.55%64,979.50%357.69%21.74%-31.01%-58.69%-26.89%271.43%-46.79%10.28%34.48%20.19%
EPS (Basic) Growth (3y) 3.40%185.42%232.96%383.91%262.26%381.05%35.97%34.06%-9.93%-12.64%14.91%68.78%6.14%17.42%8.03%11.62%13.86%-17.54%-5.49%-35.56%-32.86%-19.39%-3.94%26.25%-1.46%-7.97%-1.95%-13.59%14.33%-6.75%7.17%86.32%57.00%59.34%13.82%-23.43%5.14%-38.56%-79.47%30.62%-26.05%-4.66%-34.00%22.14%42.77%10.17%-37.56%8.64%-6.04%64.92%32.68%-12.97%567.64%65.10%75.82%
EPS (Basic) Growth (5y) -2.83%87.63%115.55%199.25%143.64%158.17%23.22%30.12%-2.21%-10.10%2.31%-24.50%-25.01%-12.13%2.48%33.89%11.99%-4.29%1.27%-0.02%12.83%-6.51%-1.89%-1.62%-5.16%5.53%5.74%6.79%6.76%-24.12%-46.59%45.56%-15.07%3.40%-21.67%-3.55%18.47%17.56%-19.34%22.52%-5.10%23.73%5.39%-7.73%5.80%5.62%1.68%
EPS (Basic) (QoQ) -102.25%0.00%80.00%-249.99%142.86%5,066.67%-46.45%534.01%-39.42%-7.94%-66.26%395.73%-56.70%64.29%-36.23%43.18%4.76%16.67%-48.67%92.28%-44.74%109.52%6.90%23.31%-41.38%27.94%-29.67%51.99%-60.22%75.68%-129.86%218.52%-4.35%254.55%142.70%-41.37%-52.25%54.72%-51.85%252.04%-78.42%166.67%8.38%2.65%0.00%29.21%-26.09%51.76%-127.13%-785.71%128.39%-100.45%6,613.00%-11.54%586.96%63.92%-54.05%-76.47%289.29%-1.83%-18.69%19.54%-44.23%103.45%-0.85%6.84%
EPS (Weighted Average and Diluted) Growth (1y) -101.58%130.00%1,650.00%4,250.16%7,632.57%10,547.00%89.72%19.29%-6.73%-33.33%17.24%125.33%-35.05%57.14%13.24%-10.52%20.63%-36.36%12.99%138.00%51.32%61.90%0.00%-35.08%-19.13%-45.59%-26.44%-131.72%-76.34%-40.54%21.88%1,077.43%400.00%140.91%3.85%-79.18%25.45%-43.40%-2.47%119.60%-36.23%196.67%44.30%-1.38%45.45%-139.33%-371.93%3.53%-100.31%174.29%107.10%79.55%64,729.00%353.85%22.73%-30.38%-58.91%-26.27%285.19%-48.18%11.32%34.48%19.23%
EPS (Weighted Average and Diluted) Growth (3y) 3.47%185.59%231.64%384.25%262.49%381.37%36.06%33.98%-9.93%-12.64%14.47%68.67%5.84%17.42%8.56%11.40%13.86%-17.54%-5.98%-35.54%-33.85%-19.39%-3.57%26.25%-1.47%-7.97%-2.35%-13.59%14.06%-6.75%7.27%86.32%58.74%59.34%13.48%-23.32%5.18%-38.56%-79.95%30.88%-26.05%-4.66%-34.70%22.38%43.12%9.86%-38.13%8.97%-6.09%64.92%32.68%-13.48%567.64%65.10%77.96%
EPS (Weighted Average and Diluted) Growth (5y) -2.80%87.69%115.16%199.15%143.32%158.27%23.26%30.02%-2.21%-10.10%1.99%-24.47%-25.68%-12.13%2.78%33.78%11.79%-4.29%1.02%-0.06%12.67%-6.51%-1.91%-1.66%-5.21%5.53%5.55%6.92%6.60%-24.12%-46.91%45.68%-15.08%3.40%-22.36%-3.47%18.59%17.36%-19.73%22.89%-5.14%23.73%5.65%-7.94%6.04%5.62%1.70%
EPS (Weighted Average and Diluted) (QoQ) -102.25%0.00%80.00%-250.04%142.86%5,066.67%-46.46%535.33%-39.42%-7.94%-66.33%396.74%-56.70%61.90%-35.29%43.18%4.76%16.67%-48.87%93.04%-44.74%107.14%7.70%22.73%-40.87%27.94%-30.08%52.89%-60.22%72.97%-130.14%214.04%0.00%254.55%141.74%-41.66%-51.82%52.83%-51.54%251.59%-78.26%163.33%9.11%2.10%1.14%28.09%-25.44%50.59%-127.34%-785.71%128.39%-100.45%6,613.00%-15.38%618.18%63.29%-54.26%-77.12%307.41%-3.64%-17.92%19.54%-45.19%107.02%-0.85%5.98%
FCF Margin Growth (1y) -713.00-427.00-7866.0010,663.00-180.003,772.001,366.00-2886.00-230.00-829.00-1034.001,687.00-1930.00-22937.00535.00597.002,108.0023,100.00-55.00-1048.001,400.00-625.00-1663.00-724.00-2403.00-183.00269.00-1455.00-49.00404.00-488.00239.00-212.00-591.00-299.001,052.001,111.001,400.001,146.001,420.00138.00-16.00278.00-568.00-193.00-2565.00-3965.00648.00-2289.00-15.001,237.00381.003,849.002,924.001,057.00-983.00-3417.00-916.00384.00-1500.001,736.00364.001,547.00
FCF Margin Growth (3y) -1123.002,517.00-7534.009,464.00-2340.00-19993.00867.00-603.00-52.00-665.00-554.001,235.001,578.00-462.00-1183.00-1176.001,104.0022,292.00-1448.00-3228.00-1052.00-405.00-1882.00-1940.00-2664.00-371.00-518.00-164.00850.001,213.00358.002,711.001,036.00793.001,124.001,904.001,055.00-1181.00-2541.001,500.00-2345.00-2597.00-2450.00460.001,367.00343.00-1671.0045.00-1857.001,993.002,678.00-2102.002,168.002,371.002,988.00
FCF Margin Growth (5y) -945.002,680.00-7054.009,012.001,168.002,482.00-851.00-2375.00-1055.00-1474.00-1948.00-944.00-874.00-241.00-1402.00-2392.00844.0022,104.00-2236.00-1936.00-154.00404.00-1035.00532.00-1416.001,013.00906.00688.00794.00-1369.00-3329.002,791.00-1446.00-1788.00-1603.002,933.002,615.001,727.00-247.00897.00-1912.00-589.00-1009.00-2023.00-314.00-209.00260.00
FCF Margin (QoQ) -6479.0012,511.00-18550.0011,805.00-6193.005,072.00-21.00962.00-2241.002,665.00-4273.003,618.00-2839.002,460.00-1552.001.00-23846.0025,931.00-1490.001,513.00-2854.002,776.00-2484.003,961.00-4879.001,738.00-1545.002,282.00-2659.002,191.00-3270.003,688.00-2206.001,299.00-2542.003,237.00-2586.001,592.00-1191.003,295.00-2296.001,337.00-916.002,013.00-2450.001,631.00-1763.002,388.00-4822.00231.002,850.00-549.00-2548.001,484.001,994.002,920.00-3473.00-383.00-46.00486.00-972.00916.00-1930.003,722.00-2345.002,100.00
FCF Payout Ratio Growth (1y) 57.58%-0.79%351.10%302.70%18.35%-581.58%-60.34%-131.06%40.62%47.81%128.99%-372.64%-373.64%94.56%-37.70%1,031.67%130.20%-1,909.28%3.01%-105.25%-42.69%31.20%-1,029.41%25.99%557.25%-16.99%288.18%37.80%16.24%-15.02%-130.12%-12.45%61.58%17.36%44.51%-39.37%-78.44%-135.03%262.21%-325.91%1.80%-15.61%-36.88%51.93%14.33%70.50%-129.54%-122.54%-293.39%5.94%-42.18%6,095.16%120.42%-472.22%-108.39%-100.83%-949.99%60.69%-66.27%56.06%133.92%-21.03%147.29%
FCF Payout Ratio Growth (3y) 37.90%-53.06%62.37%-43.83%-87.14%42.16%-17.29%139.14%5.13%17.06%13.69%-32.23%-22.06%9.06%-99.70%28.73%46.39%-152.89%162.15%-26.50%63.59%2.54%-93.71%19.70%131.11%-3.60%31.99%0.84%-26.01%-30.72%-35.27%-88.29%-29.21%-30.95%36.94%-41.83%-36.92%7.11%32.88%-65.78%-61.99%31.55%-31.33%304.39%-23.28%-16.66%-42.20%-3.38%-74.98%-28.37%-70.16%39.80%37.31%-39.63%53.81%
FCF Payout Ratio Growth (5y) 16.73%-31.41%28.21%-7.79%-4.65%-21.75%-49.30%-20.41%34.35%14.42%91.42%-1.25%29.33%-0.24%-40.01%24.02%32.84%-72.72%-38.04%-15.30%8.81%-12.45%36.52%-25.17%22.06%-24.75%18.35%-14.82%-13.97%5.30%-15.44%-48.16%-22.73%9.03%24.92%228.52%-37.01%-33.96%2.17%-17.73%-42.65%6.32%-23.89%25.25%5.42%5.46%-7.20%
FCF Payout Ratio (QoQ) -197.34%-95.23%-44.98%157.20%-162.26%586.38%17.03%-66.61%-458.55%128.31%-191.64%251.20%-233.08%224.18%-289.15%12.46%97.35%1,522.22%2,728.57%-97.16%-276.04%172.91%-244.16%130.97%-311.34%-884.97%88.52%375.03%-137.62%1,684.35%-103.79%613.95%-137.22%-314.94%85.83%838.47%-119.04%-178.65%64.42%214.26%-307.50%292.32%-193.41%127.31%-335.66%204.99%-171.14%164.95%-160.80%-5.13%-435.99%43.55%70.43%-58.92%22,700.00%-99.81%-928.47%42.13%10.20%-97.40%61.69%-144.83%76.27%252.41%-236.68%195.66%
Free Cash Flow Growth (1y) -34.65%-2.17%-91.81%107.25%-15.50%85.33%152.11%-421.98%-26.42%-99.34%-54.56%77.99%-137.16%-1,758.75%62.30%110.85%440.27%94.89%-0.25%-2,057.14%83.83%-53.13%-111.39%-42.34%-84.01%9.75%155.56%-69.74%-9.40%9.30%-448.00%6.80%-35.56%-27.15%-88.51%24.96%386.21%55.77%164.63%75.59%2.36%9.85%65.09%-117.70%-9.01%-254.10%-450.86%53.25%-154.31%-11.27%26.38%101.74%613.08%81.55%49.34%-12,850.00%-112.39%-166.92%36.68%-139.61%409.56%12.96%322.07%
Free Cash Flow Growth (3y) -25.94%33.14%-54.56%62.83%-30.67%-75.83%22.96%-57.47%-2.38%-23.74%-9.73%22.38%32.46%-13.33%-29.75%-44.60%44.22%58.66%-60.18%-266.64%-35.67%-7.82%-30.46%-31.07%-54.64%-1.34%-53.89%-5.89%41.60%20.10%61.85%44.53%47.47%20.27%58.89%26.40%65.45%-12.18%-55.28%37.14%-35.83%-52.57%-84.34%26.36%36.37%10.09%-49.01%-1.20%-32.86%18.18%38.19%-74.49%58.31%24.61%39.46%
Free Cash Flow Growth (5y) -12.47%22.26%-31.40%35.80%7.64%15.70%-17.20%-32.88%-22.85%-21.23%-45.85%-2.47%-19.57%-3.56%-18.70%-36.75%20.91%39.43%-19.28%-103.70%-3.56%6.76%-23.13%16.23%-14.21%16.13%42.56%8.80%21.47%-10.24%-92.68%29.54%-29.09%-14.84%-39.03%14.91%66.04%21.94%-6.91%11.25%-18.35%-11.83%-27.49%-40.15%-0.56%-11.05%12.97%
Free Cash Flow (QoQ) -202.74%356.41%-196.62%125.68%-260.62%120.56%-14.55%199.45%-127.89%453.29%-209.12%168.43%-175.56%180.53%-152.87%-15.50%-3,679.87%107.03%-96.46%3,521.43%-156.80%237.15%-169.37%440.15%-147.32%89.80%-766.67%138.21%-367.11%106.28%-2,748.00%120.39%-367.41%75.90%-609.20%114.10%-627.59%64.27%-182.32%191.36%-147.99%152.22%-206.60%483.19%-142.26%195.63%-240.57%260.16%-264.47%5.25%81.27%-86.09%-236.92%37.31%100.44%54,800.00%-112.11%-72.18%-11.35%46.67%-161.03%59.15%-321.38%168.90%-173.40%204.21%
Gross Margin Growth (1y) 551.00-372.0031.00-310.0064.00450.00-405.00697.00559.00463.00795.0015,370.00-45.00359.00523.00-15109.00-62.00-289.00-131.00393.00718.00268.00236.00164.00294.00-438.00-503.00-179.00-154.00375.00460.00-487.00-28.00-244.00-284.00148.00-394.00358.0087.00329.00514.00-337.001.00-301.00-304.00-603.00-1249.00208.00-1821.00493.0065.001,106.002,501.00612.001,071.00-673.00-731.00-328.00-19.00-251.00111.00356.00-109.00
Gross Margin Growth (3y) 1,175.00541.00421.0015,758.00579.001,272.00913.00958.00453.00534.001,186.00654.00611.00339.00627.00-14553.00950.00-459.00-398.00377.00857.00205.00193.00-502.00111.00-308.00-326.00-518.00-576.00489.00264.00-10.0092.00-224.00-196.00176.00-184.00-582.00-1161.00236.00-1611.00-447.00-1183.001,013.00376.00502.00-114.00641.00-51.00777.001,116.00182.001,881.00640.00942.00
Gross Margin Growth (5y) 1,068.00611.00813.001,042.001,235.001,252.001,017.001,515.001,464.00364.00920.00638.00751.00275.00585.00-15219.00767.00-328.00-222.0038.00435.00319.00-3.00-26.00232.00-287.00-238.00-490.00-366.00-451.00-984.00-104.00-2033.00-333.00-1380.001,489.00497.00523.00-25.00669.00159.00-162.00-132.0089.00-244.00531.00-242.00
Gross Margin (QoQ) 1,108.0087.00-127.00-517.00184.00491.00-468.00-143.00569.00-363.00634.00-281.00474.00-32.0015,210.00-15696.00877.00132.00-423.00-648.00650.00289.00101.00-323.00201.00257.0029.00-193.00-531.00192.00353.00-168.00-2.00277.00-594.00290.00-218.00238.00-163.00-251.00533.00-33.0079.00-66.00-318.00306.00-223.00-69.00-616.00-341.001,234.00-2097.001,698.00-769.002,275.00-702.00-192.00-310.00531.00-760.00212.00-2.00299.00-398.00457.00-468.00
Gross Profit Growth (1y) 1.78%-13.66%2.94%3.44%-4.99%13.19%-21.59%8.24%-5.30%-8.36%4.82%218.29%-3.83%16.31%15.10%-71.21%14.47%-6.82%1.43%26.93%9.32%7.18%5.34%-15.88%-12.79%-23.05%-15.43%-10.60%-3.20%19.16%-1.45%-6.39%8.30%-9.34%1.86%19.87%-0.54%21.30%-2.58%5.50%1.02%-15.90%2.97%-7.35%-0.80%-17.16%-34.61%31.29%-42.58%20.16%20.81%74.17%150.28%27.92%28.97%-47.90%-34.04%-4.65%7.26%-8.70%24.84%22.01%20.08%
Gross Profit Growth (3y) -2.89%-3.61%-5.42%52.74%-4.71%6.45%-1.83%-0.27%1.39%-0.23%6.96%5.17%6.37%5.12%7.14%-32.51%2.96%-8.40%-3.32%-1.54%-2.64%-0.58%-4.25%-11.04%-2.94%-5.97%-5.31%0.10%1.40%9.43%-0.74%5.79%2.86%-2.57%0.72%5.42%-0.11%-5.46%-13.11%8.67%-16.82%-5.75%-6.65%28.43%12.55%8.39%0.62%6.01%-1.77%13.59%18.67%-6.08%27.26%14.17%18.43%
Gross Profit Growth (5y) 0.16%-0.60%-0.25%5.43%1.60%3.80%0.21%1.16%-0.12%-3.91%1.74%-2.64%0.32%1.27%0.49%-23.78%2.73%-3.65%-1.93%1.38%-0.12%1.57%-2.72%-2.30%-1.68%-3.24%-3.16%-0.39%0.88%-1.80%-8.02%7.57%-9.12%-1.64%-4.19%21.79%7.45%5.37%0.44%3.09%-1.02%0.42%2.39%0.15%3.26%8.18%5.58%
Gross Profit (QoQ) -19.38%20.56%-19.17%29.55%-31.62%43.75%-18.78%19.00%-18.54%-0.41%12.11%4.11%-21.17%13.91%240.45%-68.54%-4.66%12.73%-14.83%25.05%-22.39%22.71%6.58%7.70%-23.91%20.61%-14.90%11.67%-32.87%32.55%-10.04%20.91%-17.35%9.62%-14.54%39.88%-30.81%23.16%0.57%16.07%-15.63%-1.09%8.91%11.14%-29.76%21.11%-2.01%19.00%-41.34%-4.40%96.74%-47.95%22.75%-3.89%183.65%-25.21%-37.26%-3.10%14.58%-5.32%-9.30%9.01%-2.47%29.47%-11.36%7.28%
Interest Coverage Ratio Growth (1y) 27.56%-25.01%12.97%-7.83%-17.35%47.78%-41.27%-175.07%15.02%-20.80%17.92%208.65%162.28%44.14%27.06%-10.98%-64.26%-35.92%4.78%123.35%47.14%50.80%13.66%-36.66%-15.94%-38.91%-31.26%-134.59%-79.79%-40.10%18.90%297.26%344.73%72.79%-37.05%4.28%-26.84%-68.46%-23.59%-10.12%-11.86%130.79%27.45%-11.69%-2.57%-174.20%-460.44%128.52%-107.48%198.67%106.93%-19.54%2,512.14%117.49%180.62%-35.47%-63.50%-37.80%-5.19%-45.12%-1.03%23.40%19.68%
Interest Coverage Ratio Growth (3y) 6.64%-4.25%-7.86%-9.07%35.60%19.05%-4.17%-10.12%2.55%-9.89%16.22%60.83%11.32%11.68%14.80%7.99%-23.82%-16.11%-6.46%-35.53%-37.01%-17.98%-2.43%-24.39%-8.93%-14.17%-19.87%-10.72%-13.05%-31.14%-16.99%56.71%42.08%7.95%-15.05%-6.11%-14.35%-36.44%-76.63%21.95%-27.33%19.11%-31.71%17.53%20.68%16.77%-11.16%5.87%-13.01%49.40%29.75%-34.20%120.45%18.63%47.12%
Interest Coverage Ratio Growth (5y) 2.60%-4.11%0.82%8.37%5.57%10.27%0.94%0.54%5.93%-7.59%4.17%13.90%-25.19%-12.61%4.34%-2.99%-16.86%-9.38%-9.33%0.13%-4.05%-21.36%-14.88%-16.54%-13.40%-14.37%-12.91%-10.80%-10.80%-20.67%-35.85%41.79%-17.18%-1.63%-31.29%8.76%2.54%3.00%-7.35%-1.19%-10.78%17.98%-3.26%-10.48%-8.69%4.10%-4.47%
Interest Coverage Ratio (QoQ) -25.08%49.55%-23.09%48.04%-55.96%125.29%-37.25%32.74%-21.25%-10.47%-180.21%303.38%-45.77%33.30%-26.09%390.95%-70.20%17.50%-48.22%97.13%-46.57%92.12%10.38%29.86%-45.24%44.80%-38.49%72.35%-60.20%62.92%-130.95%200.68%17.98%223.40%-48.65%126.98%-54.16%17.81%-14.93%59.25%-80.24%185.42%0.07%56.17%-48.26%57.62%-30.66%72.30%-139.41%-665.63%143.96%-105.64%619.90%-46.22%410.27%69.05%-53.12%-30.60%17.34%-4.39%-20.10%5.77%-32.07%72.41%-0.38%2.58%
Net Cash Flow Growth (1y) -104.17%69.61%204.56%-123.64%1,731.58%-190.59%293.82%-1,750.00%-84.35%77.60%-98.61%58.32%406.19%-325.30%1,793.33%111.22%-67.01%87.96%-53.17%-768.89%274.07%-383.53%-345.11%140.86%-67.33%113.63%39.26%-120.33%-215.66%319.64%23.23%240.00%20.96%-109.79%96.71%165.71%43.09%182.61%920.00%-78.49%746.60%-2,073.68%1,197.56%-2,235.00%-59.61%-85.87%222.56%-133.49%189.59%186.66%-206.53%109.33%-4.62%-208.77%72.81%-101.08%51.41%-64.23%116.70%-7,300.00%-31.02%33.73%74.70%
Net Cash Flow Growth (3y) -52.60%41.73%27.18%-56.36%146.19%-40.42%1.08%42.03%-36.07%51.41%-50.29%32.11%84.18%-35.28%-187.38%32.13%-26.12%27.64%-39.20%-36.72%-50.57%68.27%-46.48%28.39%-31.98%61.75%75.15%-8.90%-36.09%-30.25%30.20%40.95%69.95%-53.20%76.52%-142.16%51.63%-211.77%601.49%-133.44%112.26%216.78%-259.82%66.91%3.71%-20.55%-43.16%86.72%61.11%-15.68%-63.56%57.97%-0.13%-47.11%27.64%
Net Cash Flow Growth (5y) -29.21%36.74%20.17%-27.49%78.16%-10.02%-26.08%34.28%-20.41%15.73%-16.90%51.81%-34.25%27.85%-64.74%15.86%-18.82%49.58%-15.07%15.63%-21.39%17.33%-20.97%15.62%1.91%1.82%29.43%-40.48%6.32%-70.59%60.55%-109.00%40.12%20.78%-64.45%21.59%43.59%-95.51%-150.89%-14.99%66.83%-125.87%15.15%-41.64%3.10%-13.78%-22.89%
Net Cash Flow (QoQ) -192.10%68.65%183.65%-117.27%-571.05%207.84%-118.91%1,292.31%-219.52%246.15%-188.83%110.08%-271.13%109.04%-2,773.33%222.44%-243.79%140.23%-84.15%260.00%-152.47%256.47%-326.32%301.33%-167.82%20.68%137.73%60.98%-71.72%-453.57%87.37%-816.00%202.62%-164.68%123.03%-617.14%87.29%78.26%1,960.00%-210.75%118.45%115.79%-51.22%3,230.00%-156.31%241.87%-180.26%163.00%-359.11%346.20%-158.10%178.13%-22.46%-402.65%105.09%698.92%-188.43%24.35%99.80%112,600.00%-195.91%107.69%-189.16%1,148.65%-192.14%120.28%
Net Income Growth (1y) -101.58%-300.00%1,014.29%50.00%45.00%-10.65%-36.34%13.85%138.00%51.81%62.74%-1.13%-35.08%-19.62%-45.80%-25.51%-131.72%-75.80%-41.71%20.80%1,075.51%389.47%146.79%4.30%-79.18%25.45%-43.12%-2.18%119.60%-36.00%194.77%42.68%-1.37%44.64%-139.25%-372.00%3.25%-100.31%174.01%107.29%18.43%64,450.00%351.15%21.93%3.61%-58.66%-26.57%274.10%0.55%10.71%34.79%19.62%
Net Income Growth (3y) 299.40%450.14%169.16%200.00%82.03%313.43%148.31%2.92%-17.50%-5.70%-35.54%-33.41%-19.89%-3.82%26.17%-1.62%-7.96%-2.09%-13.64%14.12%-6.47%7.21%86.23%57.81%60.54%13.33%-23.32%5.11%-38.52%-79.63%30.77%-26.05%-5.04%-34.36%6.44%42.16%9.43%-37.71%8.20%-6.36%64.51%32.62%7.25%566.82%64.68%76.05%
Net Income Growth (5y) -2.76%199.26%143.56%180.13%85.48%109.78%49.06%128.53%62.34%5.25%-4.18%1.10%-0.10%12.64%-6.31%-1.92%-1.70%-5.23%5.50%5.55%6.88%6.59%-24.13%-46.65%45.59%-15.07%3.75%-22.01%-11.23%18.19%17.05%-19.53%22.37%-5.34%23.19%5.23%4.67%5.63%5.34%1.58%
Net Income (QoQ) -250.00%128.57%900.00%-140.00%900.00%-95.31%866.67%-22.92%17.12%-48.72%93.00%-45.08%109.43%7.21%23.11%-41.13%27.25%-29.61%52.43%-60.30%74.87%-129.97%216.33%-4.39%262.39%142.03%-41.63%-51.79%53.16%-51.70%251.76%-78.14%163.40%8.44%2.52%0.67%27.49%-25.04%50.35%-127.31%-783.62%128.45%-100.45%6,650.00%-12.98%362.28%144.21%-54.08%-76.48%292.81%-2.56%-18.42%19.82%5.58%7.29%-0.68%6.32%
Net Income towards Common Stockholders Growth (1y) -101.58%130.00%1,650.00%4,250.00%1,014.29%3,400.00%-0.65%19.28%-10.65%-36.34%13.85%138.00%51.81%62.74%-1.13%-35.08%-19.62%-45.80%-25.51%-131.72%-75.80%-41.71%20.80%1,075.51%389.47%146.79%4.30%-79.18%25.45%-43.12%-2.18%119.60%-36.00%194.77%42.68%-1.37%44.64%-139.25%-372.00%3.25%-100.31%174.01%107.29%18.43%64,450.00%351.15%21.93%3.61%-58.66%-26.57%274.10%0.55%10.71%34.79%19.62%
Net Income towards Common Stockholders Growth (3y) 299.40%380.59%36.01%34.07%82.03%26.39%42.33%68.78%2.92%-17.50%-5.70%-35.54%-33.41%-19.89%-3.82%26.17%-1.62%-7.96%-2.09%-13.64%14.12%-6.47%7.21%86.23%57.81%60.54%13.33%-23.32%5.11%-38.52%-79.63%30.77%-26.05%-5.04%-34.36%6.44%42.16%9.43%-37.71%8.20%-6.36%64.51%32.62%7.25%566.82%64.68%76.05%
Net Income towards Common Stockholders Growth (5y) -2.76%87.54%115.43%199.26%143.56%158.31%23.15%30.07%49.06%12.24%16.25%-24.49%5.25%-4.18%1.10%-0.10%12.64%-6.31%-1.92%-1.70%-5.23%5.50%5.55%6.88%6.59%-24.13%-46.65%45.59%-15.07%3.75%-22.01%-11.23%18.19%17.05%-19.53%22.37%-5.34%23.19%5.23%4.67%5.63%5.34%1.58%
Net Income towards Common Stockholders (QoQ) -102.25%0.00%80.00%-250.00%142.86%5,066.67%-46.45%-22.89%64.06%46.67%-35.71%-22.92%17.12%-48.72%93.00%-45.08%109.43%7.21%23.11%-41.13%27.25%-29.61%52.43%-60.30%74.87%-129.97%216.33%-4.39%262.39%142.03%-41.63%-51.79%53.16%-51.70%251.76%-78.14%163.40%8.44%2.52%0.67%27.49%-25.04%50.35%-127.31%-783.62%128.45%-100.45%6,650.00%-12.98%362.28%144.21%-54.08%-76.48%292.81%-2.56%-18.42%19.82%5.58%7.29%-0.68%6.32%
Net Margin Growth (1y) -1152.0052.00531.00310.00210.00413.0090.0073.00-353.00-499.00154.00854.00672.00548.00-48.00-360.00-69.00-509.00-298.00-1825.00-1360.00-473.00418.005,006.001,540.00825.00-31.00-3731.00369.00-674.0030.00957.00-738.001,539.00676.0031.00632.00-3145.00-10645.00-338.00-2252.001,576.008,720.00-303.003,436.001,810.0064.00943.00-1500.00-650.001,402.00131.00-189.00294.00-40.00
Net Margin Growth (3y) 1,570.001,429.001,029.00560.001,007.00517.001,093.001,341.00250.00-460.00-192.00-1332.00-758.00-434.0071.002,821.00111.00-157.0088.00-550.00549.00-321.00416.002,232.001,171.001,691.00674.00-2743.00263.00-2279.00-9940.00650.00-2358.00-30.00-1249.00-610.001,816.00241.00-1860.00302.00-315.002,736.0010,187.00771.001,748.001,455.001,426.00
Net Margin Growth (5y) 65.00982.001,714.001,725.001,889.001,478.001,135.001,054.001,610.00556.00747.00-844.00430.00-107.00194.00-56.001,151.00-282.0069.0047.00-258.00709.00793.00438.00443.00-1926.00-9553.001,925.00-449.00122.00-1251.00-3384.001,447.001,107.00-1155.001,290.00-421.001,131.00218.00464.00128.00-114.00-498.00
Net Margin (QoQ) -1172.006.0025.00-12.0032.00485.00-195.00-112.00234.00163.00-212.00-109.0085.00-664.00335.00-255.00739.0035.00153.00-378.00142.00-277.00444.00-819.00353.00-1804.00909.0069.001,244.002,785.00-2557.00-646.00387.00-915.001,543.00-1688.001,090.0013.00-153.00589.00226.00-632.00449.00-3187.00-7274.009,675.00-1465.00640.00-129.00651.002,274.00-986.00-1875.001,530.00-168.00-136.00177.00259.00-488.00347.00-157.00
Operating Income Growth (1y) 2.05%-32.34%5.09%-6.21%-9.51%44.08%-42.74%20.37%-8.53%-30.27%6.83%-33.99%-22.09%41.34%19.87%-22.01%15.57%-40.36%4.78%121.10%48.65%55.62%9.12%-34.08%-21.09%-38.91%-29.12%-132.89%-78.48%-43.80%20.10%307.43%367.42%110.77%-20.06%38.02%-5.53%-61.07%-11.55%1.20%1.40%154.38%29.18%-14.60%-7.03%-172.24%-448.34%108.31%-107.02%200.68%107.85%6.87%3,269.23%168.24%218.50%-28.22%-58.43%-26.70%16.33%-35.69%16.35%40.38%33.39%
Operating Income Growth (3y) -5.47%-12.07%-13.69%-9.34%-13.61%12.40%-9.82%-14.74%-6.26%-16.23%10.29%4.41%10.20%9.47%11.07%4.37%10.68%-17.23%-6.77%-35.35%-36.80%-18.86%-2.43%-23.38%-7.41%-10.22%-12.04%-1.98%-1.68%-22.74%-5.30%69.82%64.82%27.80%-2.97%6.05%-3.79%-39.51%-81.51%21.65%-27.37%22.76%-29.32%23.89%27.40%24.95%-4.52%16.92%-2.59%58.47%31.82%-20.98%158.77%40.27%70.34%
Operating Income Growth (5y) -5.33%-10.54%-4.19%5.14%2.07%5.68%-3.47%-2.02%-0.69%-10.99%0.74%-17.57%-25.64%-14.75%3.13%-4.95%6.40%-7.65%-4.89%6.54%2.20%-15.21%-8.06%-8.88%-5.33%-6.45%-4.91%-4.03%-2.17%-23.28%-42.24%48.22%-18.05%8.71%-24.24%21.57%14.65%14.08%-0.11%6.67%-2.71%29.47%5.52%-2.58%0.00%14.95%6.20%
Operating Income (QoQ) -31.28%45.05%-32.03%50.64%-54.44%125.29%-39.34%45.33%-27.45%-10.47%27.52%10.44%-44.70%37.18%-21.21%30.34%0.33%16.34%-48.74%93.15%-48.23%104.38%8.18%29.86%-45.80%43.31%-34.64%55.45%-58.04%66.28%-130.33%201.71%9.55%255.38%-47.62%129.20%-50.60%34.79%-9.57%56.89%-79.64%206.25%3.47%57.20%-48.93%55.53%-31.60%71.13%-139.68%-650.00%140.91%-105.76%669.23%-41.55%457.23%70.95%-51.82%-30.60%25.59%-1.01%-15.04%10.14%-30.58%79.10%2.51%4.65%
Operating Margin Growth (1y) 283.00-663.0080.00-354.00-95.00690.00-996.00544.00171.00-451.00351.00-745.00-534.00585.00315.00-371.00-2.00-1026.0037.001,336.001,155.00832.00204.00-575.00-182.00-633.00-673.00-3173.00-2474.00-911.00719.002,560.002,265.001,128.00-760.00307.00-315.00-1348.00-186.0016.00228.001,295.00542.00-243.00-301.00-3554.00-14258.001,149.00-2790.002,995.0012,348.00-842.004,614.001,854.001,482.00547.00-1907.00-878.00183.00-851.00-129.00511.00224.00
Operating Margin Growth (3y) 359.00-424.00-566.00-555.00-458.00824.00-330.00-571.00-365.00-892.00703.00221.00619.00391.00555.00390.00972.00-828.00-433.00-2412.00-1500.00-713.00250.00-1187.00-390.00-416.00-714.00-305.00-524.00-1131.00-227.002,883.002,179.001,075.00-404.0080.00-388.00-3608.00-13901.00922.00-2862.00735.00-1367.0063.001,523.001,294.00-427.00854.00-83.003,971.0014,013.00-1146.002,578.001,487.001,889.00
Operating Margin Growth (5y) -177.00-865.00-214.00410.00695.00629.00-90.00190.00609.00-694.00233.00-3527.00-2036.00-1154.00602.00-222.00763.00-611.00-474.00455.00450.00-932.00-696.00-864.00-477.00-469.00-357.00-533.00-596.00-3390.00-13942.003,789.00-912.00515.00-2313.00387.001,436.001,241.00-71.00626.00-156.001,711.00298.00-241.00-513.00927.00-21.00
Operating Margin (QoQ) 123.00550.00-538.00148.00-822.001,293.00-972.00406.00-37.00-393.00568.0034.00-660.00409.00-528.00244.00460.00138.00-1213.00613.00-564.001,202.0086.00433.00-888.00574.00-693.00826.00-1340.00534.00-3192.001,524.00223.002,164.00-1352.001,230.00-914.00275.00-284.00608.00-1947.001,438.00-83.00820.00-881.00686.00-868.00762.00-4134.00-10018.0014,539.00-3176.001,651.00-664.001,348.002,279.00-1109.00-1036.00413.00-175.00-80.0024.00-621.00548.00560.00-262.00
Profit After Tax Growth (1y) 10.59%-27.97%16.19%-19.66%7.13%44.20%-48.15%27.66%-6.27%-34.67%18.03%-37.78%-131.03%57.82%12.39%-10.71%352.29%-36.34%13.85%138.00%51.81%62.74%-1.13%-35.08%-19.62%-45.80%-25.51%-131.72%-75.80%-41.71%20.80%1,075.51%389.47%146.79%4.30%-79.18%25.45%-43.12%-2.18%119.60%-36.00%194.77%42.68%-1.37%44.64%-139.25%-372.00%3.25%-100.31%174.01%107.29%77.08%64,450.00%351.15%21.93%-30.71%-58.66%-26.57%274.10%-47.62%10.71%34.79%19.62%
Profit After Tax Growth (3y) 3.55%-12.13%-10.74%-13.90%-32.22%14.13%-11.73%-10.82%-9.80%-13.10%14.73%9.76%5.93%17.81%8.15%11.32%71.89%-17.50%-5.70%-35.54%-33.41%-19.89%-3.82%26.17%-1.62%-7.96%-2.09%-13.64%14.12%-6.47%7.21%86.23%57.81%60.54%13.33%-23.32%5.11%-38.52%-79.63%30.77%-26.05%-5.04%-34.36%21.72%42.16%9.43%-37.71%8.20%-6.36%64.51%32.62%-13.70%566.82%64.68%76.05%
Profit After Tax Growth (5y) -2.76%-7.38%-1.87%6.28%3.60%9.02%-4.99%1.85%-2.18%-10.35%2.15%-17.84%-25.39%-12.37%2.63%33.67%41.37%-4.18%1.10%-0.10%12.64%-6.31%-1.92%-1.70%-5.23%5.50%5.55%6.88%6.59%-24.13%-46.65%45.59%-15.07%3.75%-22.01%-3.79%18.19%17.05%-19.53%22.37%-5.34%23.19%5.23%-8.13%5.63%5.34%1.58%
Profit After Tax (QoQ) -29.95%56.91%-28.07%39.89%-54.38%153.13%-50.26%86.52%-38.59%-8.98%22.45%36.94%-57.20%64.45%-35.45%-168.30%317.65%17.12%-48.72%93.00%-45.08%109.43%7.21%23.11%-41.13%27.25%-29.61%52.43%-60.30%74.87%-129.97%216.33%-4.39%262.39%142.03%-41.63%-51.79%53.16%-51.70%251.76%-78.14%163.40%8.44%2.52%0.67%27.49%-25.04%50.35%-127.31%-783.62%128.45%-100.45%6,650.00%-12.98%591.23%63.32%-54.08%-76.48%292.81%-2.56%-18.42%19.82%-45.00%105.94%-0.68%6.32%
Property, Plant & Equipment (Net) Growth (1y) 7.10%8.72%10.10%6.15%5.87%4.97%8.90%9.52%10.04%10.54%-59.54%10.38%10.60%10.34%199.71%-63.55%8.51%8.34%8.98%226.90%11.19%12.13%12.51%13.75%12.93%12.49%10.35%7.59%5.79%6.00%8.57%10.43%11.86%10.64%8.07%7.35%5.21%4.81%4.31%4.08%4.80%4.64%4.86%4.37%1.35%-9.37%-8.56%-8.08%-5.09%5.56%4.59%4.68%4.84%5.66%5.81%5.87%5.86%5.73%5.35%4.63%4.47%4.51%
Property, Plant & Equipment (Net) Growth (3y) 7.66%8.05%-21.42%8.67%8.82%8.59%9.71%-23.91%9.71%9.73%9.74%9.56%10.09%10.26%54.32%10.66%10.86%10.97%10.60%58.75%9.93%10.17%10.47%10.56%10.15%9.68%8.99%8.45%7.58%7.12%6.97%7.25%7.24%6.66%5.73%5.25%3.77%-0.20%0.00%-0.05%0.27%0.04%0.09%0.14%0.28%0.36%0.39%0.62%1.75%5.65%5.25%5.06%5.05%5.30%
Property, Plant & Equipment (Net) Growth (5y) 8.41%8.56%9.64%8.86%9.23%9.24%10.12%10.38%10.64%10.76%10.41%9.99%9.78%9.83%34.51%10.00%10.02%9.89%9.68%36.52%9.35%9.17%8.73%8.59%8.06%7.67%7.21%6.74%5.75%3.12%3.25%3.43%3.48%3.03%2.48%2.33%2.14%2.09%2.05%2.05%2.27%2.26%2.25%2.15%2.21%2.24%
Property, Plant & Equipment (Net) (QoQ) 1.64%-1.70%5.35%1.75%3.17%-0.44%1.57%1.48%2.30%3.28%2.15%1.96%2.76%-62.19%178.66%2.17%2.52%2.69%-66.11%204.16%2.36%3.30%1.65%3.46%3.22%3.65%2.77%2.71%2.82%1.67%0.20%1.00%3.02%4.14%1.91%2.30%1.90%1.72%1.23%0.26%1.52%1.23%1.01%0.96%1.36%1.45%0.53%-1.96%-9.35%2.34%1.07%1.22%0.82%1.40%1.16%1.38%1.61%1.54%1.22%1.37%1.49%1.17%0.53%1.21%1.53%
Return on Assets Growth (1y) -1.00-2.000.000.000.000.000.000.001.002.005.003.000.000.00-1.000.001.000.00-1.00-1.00-2.00-2.00-3.00-3.00-2.002.003.004.004.00-1.00-1.00-2.00-2.000.000.000.001.000.001.00-1.00-5.00-5.00-7.00-5.003.003.007.007.004.004.00-1.00-2.00-1.00-1.000.001.000.00
Return on Assets Growth (3y) 1.002.004.004.006.005.003.004.005.005.003.001.000.00-2.00-5.00-4.00-2.00-1.000.000.000.00-1.00-1.000.000.001.002.002.003.000.00-1.00-2.00-6.00-4.00-6.00-5.00-2.00-2.001.002.001.001.00-1.000.005.005.006.006.003.00
Return on Assets Growth (5y) 2.003.005.005.005.005.004.003.003.002.001.001.003.003.001.00-1.00-2.00-2.00-1.00-1.00-2.00-2.00-1.00-1.000.00-1.00-5.00-4.00-4.00-3.000.00-2.00-1.000.000.002.000.000.001.000.001.000.000.00
Return on Assets (QoQ) 0.00-2.000.000.000.000.000.000.000.000.000.001.001.001.002.00-1.00-2.001.000.000.000.00-1.000.000.000.00-1.00-1.000.000.002.001.000.000.00-2.000.000.000.000.00-1.001.000.000.000.00-1.00-4.000.00-1.001.003.000.003.001.000.000.00-2.000.001.000.000.000.000.00
Return on Capital Employed Growth (1y) -1.00-1.00-1.000.00-1.00-1.00-1.00-3.00-1.00-4.00-3.00-1.00-1.002.001.003.00-1.001.001.00-2.003.000.00-1.00-3.00-4.00-5.00-5.00-5.00-4.00-1.003.004.003.002.000.00-1.00-1.00-1.00-1.000.001.001.000.00-2.00-9.00-7.00-9.00-6.006.005.0011.0011.006.005.00-1.00-3.00-3.00-3.00-1.000.000.00
Return on Capital Employed Growth (3y) -3.00-6.00-5.00-4.00-3.00-3.00-3.00-1.00-3.00-2.00-1.001.001.003.000.00-1.00-2.00-3.00-6.00-9.00-5.00-5.00-4.00-4.00-4.00-3.00-2.00-2.00-2.000.002.003.003.001.00-1.00-3.00-9.00-8.00-9.00-7.00-1.00-1.003.003.004.003.001.002.009.007.009.008.003.00
Return on Capital Employed Growth (5y) -5.00-4.00-3.00-2.00-2.00-2.00-3.00-5.00-4.00-6.00-7.00-7.00-7.00-2.00-2.00-2.00-3.00-2.00-3.00-6.00-3.00-4.00-5.00-4.00-5.00-4.00-3.00-4.00-9.00-6.00-6.00-5.001.000.002.002.004.002.000.001.001.000.000.000.000.00
Return on Capital Employed (QoQ) 0.000.00-1.000.000.000.001.00-2.000.000.00-1.000.00-3.001.000.000.000.000.003.00-4.001.001.000.000.00-1.00-1.00-1.00-1.00-2.00-2.000.000.001.002.001.000.000.000.00-1.000.000.000.001.000.000.000.00-2.00-7.001.00-2.001.006.000.004.001.001.00-1.00-2.00-1.000.00-1.000.000.000.00
Return on Equity Growth (1y) -3.00-3.001.001.001.001.000.00-1.004.007.0011.007.000.001.00-1.001.004.000.00-2.00-4.00-5.00-6.00-8.00-7.00-6.005.0010.0012.0011.00-2.00-4.00-6.00-6.001.00-1.001.002.001.004.00-2.00-17.00-17.00-22.00-17.0010.0010.0024.0024.0012.0011.00-3.00-6.00-4.00-4.001.003.001.00
Return on Equity Growth (3y) 4.007.0010.0012.0014.0013.0010.0012.0014.0014.008.004.00-1.00-5.00-11.00-10.00-6.00-1.001.001.001.00-3.00-1.00-1.000.005.005.008.008.000.00-1.00-6.00-20.00-15.00-20.00-17.00-5.00-6.005.006.005.005.00-1.001.0017.0017.0022.0021.009.00
Return on Equity Growth (5y) 8.009.0014.0015.0014.0013.0011.0010.009.006.004.003.0010.008.005.00-2.00-4.00-4.00-1.00-1.00-4.00-3.00-2.00-1.001.00-1.00-14.00-11.00-13.00-11.001.00-6.000.002.001.007.001.001.003.001.003.002.002.00
Return on Equity (QoQ) 1.00-4.000.000.000.001.000.000.000.00-1.000.003.003.002.003.00-2.00-3.002.001.001.000.00-1.00-1.00-1.00-1.00-3.00-3.00-1.001.008.003.001.000.00-5.001.00-1.000.001.00-2.002.001.000.001.00-4.00-14.000.00-5.002.0012.001.009.002.000.000.00-5.00-1.002.000.000.001.000.00
Return on Invested Capital Growth (1y) -4.00-6.00-5.00-4.00-3.002.004.004.006.001.00-2.00-1.00-2.000.000.00-1.00-1.000.001.003.003.001.00-1.00-2.00-3.00-4.00-5.00-4.00-4.003.006.007.006.00-1.00-2.00-3.00-3.00-1.00-1.000.001.000.000.00-2.00-9.00-8.00-9.00-6.007.005.0011.0010.004.006.00-1.00-2.00-3.00-2.001.001.001.00
Return on Invested Capital Growth (3y) -1.00-3.00-3.00-1.001.003.002.001.003.001.000.000.000.001.000.00-1.00-2.00-3.00-4.00-4.00-4.00-1.000.000.000.00-2.00-1.00-1.000.001.003.004.004.00-1.00-3.00-5.00-11.00-8.00-10.00-8.00-1.00-2.001.002.003.003.001.003.009.009.0011.0010.003.00
Return on Invested Capital Growth (5y) -4.00-3.00-1.000.002.003.003.002.002.00-3.00-6.00-7.00-7.00-1.001.001.001.00-1.00-1.00-1.00-1.00-2.00-3.00-3.00-3.00-2.00-2.00-3.00-9.00-6.00-7.00-5.002.00-3.00-1.00-1.000.003.000.001.001.002.002.001.001.00
Return on Invested Capital (QoQ) 0.00-1.00-1.00-2.00-2.000.000.00-1.003.002.000.001.00-2.000.000.000.000.000.00-1.000.001.001.000.000.00-1.00-1.00-1.00-1.00-2.00-1.000.000.004.002.001.000.00-2.000.00-1.000.000.000.000.000.000.000.00-2.00-7.001.00-2.001.007.00-1.004.001.001.000.00-3.000.000.001.000.000.000.00
Return on Sales Growth (1y) -12.00-5.00-3.000.002.000.000.001.00-2.000.0015.0014.00-4.00-5.002.009.007.005.000.00-4.00-1.00-5.00-3.00-18.00-14.00-5.004.0050.0015.008.000.00-37.004.00-7.000.0010.00-7.0015.007.000.006.00-31.00-106.00-3.00-23.0016.0087.00-3.0034.0018.001.009.00-15.00-6.0014.001.00-2.003.000.00
Return on Sales Growth (3y) -11.00-4.0016.0014.0015.009.0010.009.0016.0016.0018.0015.002.00-5.00-2.00-13.00-8.00-4.001.0028.001.00-2.001.00-6.005.00-3.004.0022.0012.0017.007.00-27.003.00-23.00-99.006.00-24.000.00-12.00-6.0018.002.00-19.003.00-3.0027.00102.008.0017.0015.0014.00
Return on Sales Growth (5y) 1.005.0013.0017.0019.0015.0016.0014.0016.0010.0012.00-6.004.005.004.00-1.002.00-1.0012.00-3.001.000.00-3.007.008.004.004.00-19.00-96.0019.00-4.001.00-13.00-34.0014.0011.00-12.0013.00-4.0011.002.005.001.00-1.00-5.00
Return on Sales (QoQ) -7.00-1.00-4.000.000.001.00-1.002.00-2.001.000.00-1.000.00-1.001.00-7.003.00-3.007.000.002.00-4.001.00-3.004.00-8.004.00-18.009.001.0012.0028.00-26.00-6.004.00-9.0015.00-17.0011.000.00-2.006.002.00-6.004.00-32.00-73.0097.00-15.006.00-1.007.0023.00-10.00-19.0015.00-2.00-1.002.003.00-5.003.00-2.00
Revenue Growth (1y) -8.85%-7.77%2.40%9.28%-6.13%4.57%-15.86%-3.97%-14.28%-15.03%-8.32%-8.73%-3.10%10.10%6.33%-3.66%15.69%-2.64%3.41%19.63%-2.73%2.89%1.78%-17.85%-16.56%-17.68%-8.85%-8.25%-0.96%12.44%-8.00%0.81%8.76%-5.88%6.21%17.13%5.75%14.88%-3.84%0.41%-6.68%-11.49%2.95%-3.07%3.88%-8.59%-19.70%27.23%-19.94%10.78%19.39%49.54%62.34%16.62%8.10%-43.00%-26.50%0.08%7.57%-5.37%22.72%15.77%22.10%
Revenue Growth (3y) -9.82%-6.42%-7.56%-1.43%-7.96%-0.73%-6.39%-5.48%-1.32%-3.06%0.27%1.70%2.93%3.32%3.82%-1.81%-2.08%-6.22%-1.38%-3.39%-7.02%-1.61%-5.14%-8.75%-3.49%-4.49%-3.79%2.71%4.44%6.73%-2.06%5.84%2.39%-1.45%1.69%4.46%0.83%-2.41%-7.37%7.38%-8.10%-3.58%-0.44%22.63%10.53%5.70%1.20%2.74%-1.51%8.94%11.56%-6.91%13.56%10.55%12.40%
Revenue Growth (5y) -3.84%-2.56%-2.78%2.00%-2.58%-0.40%-2.90%-3.66%-4.85%-5.05%-1.33%-4.54%-2.06%0.42%-1.26%-2.62%0.23%-2.69%-1.29%1.26%-1.56%0.59%-2.71%-2.22%-2.37%-2.39%-2.49%1.07%2.01%-0.33%-4.93%7.90%-2.24%-0.62%0.16%16.75%5.91%3.73%0.51%1.09%-1.52%0.91%2.79%-0.11%4.02%6.47%6.36%
Revenue (QoQ) -34.69%18.79%-17.40%42.24%-33.92%31.89%-11.85%22.19%-26.39%6.12%0.61%9.07%-27.03%14.49%0.17%15.79%-17.09%10.56%-9.24%39.04%-30.22%17.43%5.00%13.05%-26.19%16.16%-15.25%14.84%-27.18%28.61%-14.69%23.97%-17.33%5.23%-6.52%33.74%-28.46%18.75%3.09%20.75%-22.28%-0.60%7.65%12.23%-26.29%15.61%1.35%20.27%-35.13%1.55%60.59%-24.31%-10.25%9.44%101.14%-17.83%-35.53%1.45%6.07%5.95%-12.21%9.04%-6.70%37.40%-17.18%15.01%
Shareholder's Equity Growth (1y) -43.90%-41.47%9.58%8.13%10.68%6.23%6.54%6.70%5.29%6.37%4.96%3.02%4.24%4.91%7.68%-48.36%6.73%6.57%4.97%122.15%7.29%7.03%7.23%6.06%4.81%4.19%0.48%-2.36%-3.01%-2.61%5.46%8.45%9.60%9.41%3.83%5.03%4.21%3.94%4.95%2.94%5.00%6.10%5.93%6.74%2.50%-11.16%-9.67%-16.46%-15.43%-5.81%-4.91%8.30%12.10%14.45%12.73%6.74%5.12%6.13%4.12%4.15%5.35%5.68%
Shareholder's Equity Growth (3y) -13.21%-12.87%7.01%5.93%6.70%5.84%6.39%-17.20%5.41%5.95%5.86%5.73%6.08%6.17%6.62%6.76%6.27%5.92%4.19%32.01%2.94%2.79%4.35%3.95%3.67%3.55%3.24%3.61%3.47%3.46%4.74%5.45%6.24%6.46%4.90%4.89%3.90%-0.68%0.14%-2.81%-3.09%-3.89%-3.10%-1.16%-0.95%-1.43%-1.07%-1.16%-0.11%4.59%3.73%6.38%7.48%8.68%
Shareholder's Equity Growth (5y) -6.17%-5.86%6.73%6.40%6.83%6.22%6.27%5.99%5.67%5.81%5.03%4.12%3.94%3.96%5.13%5.20%4.99%4.84%4.37%21.25%4.49%4.31%4.37%3.96%4.04%4.13%4.11%4.09%3.58%0.86%1.92%0.90%0.78%0.19%-0.17%0.87%1.23%1.10%1.49%1.19%1.41%1.52%1.32%1.43%1.48%1.44%
Shareholder's Equity (QoQ) 0.35%-46.16%4.68%-0.81%4.71%0.79%3.30%1.53%0.49%1.09%3.45%0.19%1.52%-0.25%1.54%1.37%2.18%2.38%-51.31%109.52%2.03%0.84%3.05%1.19%1.78%1.03%1.93%0.00%1.18%-2.57%-0.95%-0.67%1.59%5.51%1.86%0.38%1.42%0.13%3.04%-0.41%1.16%1.10%1.06%1.59%2.23%0.93%1.83%-2.45%-11.39%2.62%-5.82%-1.25%-1.32%3.61%7.26%2.22%0.75%2.05%1.56%0.67%1.71%0.12%1.59%1.84%2.03%
Tax Rate Growth (1y) 3,185.001,230.002,698.003,855.00-128.001,508.00802.00-6861.00-4114.00-3004.00-3486.005,977.00-1007.00-133.00-8.00-2695.002,025.00-500.00-389.00484.0020.0046.00234.00-912.00-291.00-229.00-286.003,071.00-1725.00239.00244.00-26903.00630.00-862.00-1683.0020,889.00-903.00-4154.00-1519.001,782.00-861.003,450.001,046.00374.00635.00648.001,298.00742.008,341.00-5961.00-13764.001,798.00-7990.005,424.00-657.00-2693.00-338.00-1988.0012,082.00-19502.00-1088.001,873.00663.00
Tax Rate Growth (3y) -1057.00-266.0014.002,972.00-5249.00-1629.00-2692.00-3579.00-3096.00-3637.00-3883.003,766.001,038.00-587.00-162.00-3123.001,753.00-683.00-440.002,643.00-1997.0055.00193.00-24744.00-1387.00-853.00-1725.00-2943.00-1998.00-4777.00-2958.00-4232.00-1134.00-1565.00-2156.0023,045.00-1128.00-56.00825.002,898.008,115.00-1864.00-11420.002,914.00986.00110.00-13123.00-154.0013.00-2525.00-2339.00-20398.00-9416.005,309.0012,088.00
Tax Rate Growth (5y) -39.00-899.00-383.00761.00-3204.00-2083.00-2846.00-4007.00-3368.00-3820.00-3934.005,925.00-979.00-578.00-204.00-26955.00658.00-1306.00-1879.00-3371.00-2270.00-4961.00-3009.00-2073.00-3150.00-1556.00-2198.00-787.00-2224.00-679.00-614.00-3117.007,842.00-6879.00-14622.0025,584.00-778.00-594.00-13596.002,002.00-213.001,572.005.00-19282.00-441.00-4.00-377.00
Tax Rate (QoQ) 292.00-271.00-940.004,104.00-1663.001,197.00218.00121.00-27.00491.00-7446.002,868.001,083.009.002,017.00-4116.001,956.00134.00-670.00604.00-568.00245.00203.00139.00-542.00434.00-943.00760.00-480.00377.002,414.00-4036.001,484.00383.00-24734.0023,497.00-8.00-439.00-2162.001,705.00-3259.002,197.001,139.00-937.001,052.00-208.00468.00-677.001,065.00442.00-89.006,922.00-13237.00-7360.0015,473.00-2866.00176.00-13441.0013,437.00-510.00-1473.00629.00-18148.0017,904.001,488.00-581.00
Total Debt Growth (1y) -0.07%8.98%9.61%7.47%-5.92%-2.20%-9.80%-10.58%0.60%-7.65%-61.08%1.61%-0.85%2.05%174.17%-61.43%9.45%5.50%5.15%192.11%4.60%5.34%8.25%15.25%19.12%17.09%19.09%11.33%14.50%16.64%14.68%14.69%12.29%14.65%10.67%7.99%9.22%7.97%4.47%11.26%2.06%8.91%7.10%6.81%0.14%-4.80%-1.61%5.32%12.59%9.95%13.51%7.34%4.52%7.72%6.72%12.12%11.10%12.19%9.49%8.15%10.33%5.53%
Total Debt Growth (3y) -1.84%-0.53%-27.27%-0.79%-2.10%-2.68%-1.27%-29.50%2.97%-0.19%3.91%4.61%4.32%4.29%46.13%9.09%10.90%9.18%10.67%55.34%12.58%12.89%13.92%13.74%15.27%16.12%14.76%11.30%11.99%13.03%9.86%11.28%7.77%10.47%7.38%8.67%3.74%3.83%3.25%7.77%4.79%4.47%6.15%6.49%5.62%4.08%6.02%8.22%9.34%9.94%9.87%9.19%8.61%8.44%
Total Debt Growth (5y) 0.52%1.17%2.10%1.93%1.44%0.48%1.84%3.36%6.35%4.17%7.66%7.99%9.14%9.15%33.64%10.64%11.89%11.72%11.46%35.94%11.84%12.24%11.32%12.07%11.29%12.99%11.08%10.38%7.50%8.41%6.92%9.16%7.13%7.13%6.70%7.73%5.61%5.80%5.92%8.54%5.97%6.62%6.92%7.93%7.63%5.95%
Total Debt (QoQ) -3.94%-2.99%1.34%5.82%4.76%-2.44%-0.64%-7.36%8.91%-10.02%-1.50%4.21%-0.02%-62.08%157.18%1.69%2.91%1.88%-63.82%188.59%-0.81%1.54%0.50%3.34%-0.11%4.34%7.00%6.81%-1.81%6.13%0.03%9.85%0.02%4.34%0.03%7.56%2.13%0.72%-2.39%8.79%0.96%-2.55%3.95%-0.20%7.73%-4.18%3.68%-6.44%2.42%-0.97%10.99%0.02%0.02%2.23%4.95%-2.62%3.09%1.29%10.27%-3.50%4.10%-1.15%8.92%-1.56%-0.43%