Pentair Growth Metrics (2010-2025) | PNR

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Apr2010 Jul2010 Oct2010 Dec2010 Apr2011 Jul2011 Oct2011 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) 1.59%4.56%31.14%22.90%15.42%14.79%-9.22%145.21%159.09%145.30%154.38%-1.40%-1.17%0.39%-0.43%-7.43%-9.36%-10.17%-9.06%15.96%11.18%13.82%11.16%-7.83%-2.52%-1.76%-26.18%-26.12%-25.15%-20.73%-56.10%-55.85%-55.91%-53.22%9.56%7.11%8.75%1.02%-1.29%0.57%1.39%-0.96%5.80%9.00%13.26%13.50%11.88%45.52%35.63%34.07%33.58%-1.50%1.80%1.01%0.61%0.96%-1.78%0.13%-1.05%4.43%
Assets Growth (3y) 44.83%43.32%44.67%43.76%43.51%41.39%31.99%30.80%32.40%30.30%32.07%1.91%-0.14%0.87%0.22%-0.35%-0.60%0.15%-9.30%-7.57%-6.74%-3.94%-28.85%-33.01%-31.48%-28.58%-29.19%-29.57%-28.94%-27.91%-21.99%-21.94%-21.37%-22.36%4.59%5.50%7.69%4.33%5.32%16.84%15.92%14.65%16.50%16.04%16.07%15.41%14.56%13.11%10.69%10.68%9.97%1.27%
Assets Growth (5y) 22.17%21.56%22.35%26.11%24.39%23.65%18.38%19.06%20.26%19.85%13.58%-6.34%-6.19%-4.38%-20.07%-20.24%-20.17%-17.93%-18.53%-17.88%-17.21%-15.98%-17.18%-20.19%-18.72%-18.28%-18.00%-17.47%-16.25%-15.89%-10.89%-5.48%-5.67%-6.56%11.33%10.97%11.51%8.99%9.44%9.67%9.26%8.79%9.50%10.50%
Assets (QoQ) 1.79%-3.23%3.12%0.02%4.76%21.37%-3.36%-6.07%4.18%-4.02%161.05%-0.75%-1.36%-0.46%1.18%-0.52%0.20%-1.27%-5.94%-2.59%-0.70%-0.04%19.94%-6.61%1.66%-2.38%-0.55%-1.23%2.46%-26.64%-0.46%0.06%8.51%-59.37%0.09%-0.08%15.12%-4.84%-2.15%1.45%6.94%-7.02%-0.31%2.28%4.45%-0.67%2.71%6.28%4.68%-2.08%33.59%-0.94%3.47%-2.44%-1.50%2.38%2.67%-2.83%-1.15%-0.40%4.66%-3.97%4.32%
Capital Expenditures Growth (1y) 10.03%30.07%27.04%22.34%20.59%-30.31%4.25%120.39%210.63%150.33%105.91%-2.02%-45.27%-15.40%-14.10%-120.14%27.94%-1.23%-101.52%384.09%-5.75%-2.50%6,200.00%-304.80%-28.05%-115.71%-78.03%126.76%-51.27%279.59%101.49%5.11%46.09%47.73%9.63%-3.47%11.31%-9.23%-6.08%28.06%-29.41%-5.93%2.88%21.35%34.09%101.80%61.54%1.85%-6.21%-16.07%-16.02%-3.64%16.27%-9.57%-20.62%7.08%-12.95%-35.88%12.99%
Capital Expenditures Growth (3y) 60.33%31.41%39.71%38.24%27.03%13.85%22.63%-34.53%29.56%27.88%-26.55%-17.55%-12.94%-6.61%-7.31%-46.92%-4.62%-29.09%-41.17%52.65%-30.86%-34.97%207.23%-16.80%-19.99%-25.31%-21.42%31.45%-7.46%63.97%27.54%9.12%4.70%8.05%1.94%14.47%1.75%19.89%16.00%16.54%-3.89%16.80%11.75%6.00%13.50%15.27%2.50%1.67%-1.72%-21.35%-9.01%
Capital Expenditures Growth (5y) 23.61%13.65%-15.28%8.61%19.84%7.28%11.32%-35.28%8.08%-18.33%-18.47%-21.03%-25.38%-25.48%-18.82%-19.91%-9.19%-16.69%-14.77%29.05%-11.68%-18.09%97.17%-6.57%-16.64%-18.67%-14.06%19.35%-5.59%45.72%28.09%9.94%7.62%16.40%7.52%8.04%2.81%5.51%0.80%10.31%-2.12%-1.57%4.59%
Capital Expenditures (QoQ) 39.96%-16.79%17.79%-19.79%65.46%-18.73%13.42%-20.94%-4.37%21.57%139.78%11.43%-22.94%0.00%14.10%-37.76%19.12%1.54%-126.75%495.45%-8.05%-101.56%5,100.00%31.20%-4.88%-2.24%-267.87%146.09%-120.76%236.73%104.48%-16.06%-23.48%53.41%6.67%16.67%-22.62%13.85%-6.08%34.53%-36.90%17.80%28.06%-25.84%-15.91%28.83%51.05%-18.06%26.55%3.13%-4.76%-24.55%13.25%3.19%9.28%-8.96%-11.92%-9.41%47.40%-25.99%-35.12%59.63%
Cash & Equivalents Growth (1y) 38.04%22.13%78.78%-7.60%8.68%-3.74%-12.14%1,120.17%373.85%290.00%317.66%-65.89%7.83%-4.94%-35.01%-40.19%-59.53%-35.70%-10.46%10.53%0.00%20.59%17.65%17.94%109.36%-48.58%-53.09%-36.51%-60.21%-12.92%-3.20%-40.37%-13.90%11.44%2.29%74.96%11.04%114.58%12.55%-27.03%-0.48%-43.89%5.85%109.69%15.10%7.68%40.88%-31.41%15.24%16.52%4.81%15.32%56.38%-8.47%51.34%59.20%-30.30%28.87%-33.27%-41.13%
Cash & Equivalents Growth (3y) 92.28%66.13%87.20%56.68%77.08%52.82%33.61%35.53%27.40%33.58%34.45%-39.13%-24.15%-9.67%-11.86%-7.96%-5.37%-26.40%-20.94%-6.11%-5.91%-18.57%-18.86%-23.57%-10.49%-20.68%-22.55%-12.83%-27.55%27.70%3.68%-8.69%-1.65%10.30%6.81%38.85%8.35%9.04%18.84%1.62%9.70%-11.04%16.05%18.37%27.53%4.72%30.74%7.99%7.90%11.18%1.91%2.62%
Cash & Equivalents Growth (5y) 25.41%22.89%30.73%20.52%17.58%22.58%20.23%26.54%34.06%8.13%6.05%-29.94%-18.32%-19.88%-20.83%-21.65%-21.92%-17.29%-13.32%-2.89%-4.45%5.25%-9.26%-10.63%-4.55%-9.69%-11.16%0.27%-15.31%4.70%10.69%1.83%4.76%10.98%12.47%16.19%18.04%6.70%21.63%14.01%7.55%-3.65%9.56%9.22%
Cash & Equivalents (QoQ) 40.09%-17.53%47.73%-19.12%23.93%20.72%-23.64%-4.87%9.78%10.18%960.40%-63.06%-9.65%18.00%-13.39%16.79%-20.35%-19.32%-20.30%-20.98%26.54%12.36%-1.63%-28.50%52.61%9.61%-1.38%26.92%-62.52%0.00%33.46%-20.46%-17.96%11.16%-17.79%14.84%6.19%2.03%40.62%-27.12%105.21%-46.49%-8.83%-0.61%15.71%0.95%80.60%-45.44%8.25%32.06%-12.07%-8.33%9.46%18.79%-3.25%24.31%-35.94%96.43%1.77%-45.58%18.45%1.71%-10.21%
Cash from Investing Activities Growth (1y) -140.76%-3,935.41%-32.10%-31.57%39.34%95.62%3,768.81%-1,047.94%-8.82%-273.15%-105.57%86.19%-47.57%75.77%17.60%-18.95%-30.04%-267.58%-5,830.42%31.62%9.86%66.48%99.43%-55.20%-162.50%7,814.68%50.96%58.89%62.86%-100.37%-162.75%22.47%-875.96%1.92%-10.45%82.61%91.53%-224.51%20.95%-1,870.83%62.02%-175.23%-15.38%-484.14%-94.90%88.25%-11,856.30%122.11%15.18%7.48%98.77%-164.65%-19.14%-76.77%-58.59%-202.28%12.95%-63.43%-883.76%
Cash from Investing Activities Growth (3y) -16.70%-87.50%-39.23%-27.78%0.87%65.92%-18.97%-23.56%-27.82%-49.24%-67.76%51.74%-20.04%33.16%34.79%-8.08%-45.45%359.55%45.15%24.16%4.21%54.12%80.59%20.92%-111.91%34.38%-12.48%61.87%32.53%-26.24%-31.89%-38.51%32.02%-106.14%-0.25%-171.54%60.27%-1.61%-377.77%201.69%14.37%33.12%-19.17%5.83%-25.35%42.30%-32.49%24.40%4.19%-38.78%42.37%
Cash from Investing Activities Growth (5y) -24.98%-42.48%-165.49%-11.16%-2.69%45.34%10.74%-14.89%-37.65%144.82%-14.96%40.97%-11.02%38.78%18.60%16.65%-61.99%19.03%13.69%43.26%6.18%21.02%63.61%-11.14%21.07%-20.34%-5.36%-44.87%25.64%-14.91%-216.28%40.28%12.29%0.98%-8.12%-23.41%42.40%-11.40%-16.23%-118.45%8.22%2.88%-92.45%
Cash from Investing Activities (QoQ) -57.56%24.25%-18.33%-70.46%-2,540.93%97.52%-17.86%21.41%-90.59%2,178.09%-136.88%92.55%-553.51%68.98%8.53%20.41%-7.33%-5.46%-32.04%12.99%-203.38%-1,601.49%98.48%-14.70%-12.81%71.19%-316.35%-94.00%3,415.48%-100.18%-249.02%-75.28%66.67%-28.85%-2.99%-2,106.52%96.65%-45.10%83.78%-975.00%-28.29%64.65%-304.27%79.28%-829.59%85.18%-1,946.67%93.09%43.98%-14,985.05%103.79%-126.51%38.89%-100.00%-99.49%51.14%9.33%-79.43%-280.25%85.93%-70.24%-980.07%
Cash from Operations Growth (1y) -367.18%20.43%-5.26%276.86%-41.14%16.94%-8.35%-327.90%129.26%55.96%207.57%263.80%-163.82%17.39%9.32%7.70%-948.82%-23.63%-25.90%7.25%86.71%17.94%-6.72%-11.30%-498.87%-32.52%10.25%-15.17%-83.02%42.29%-41.21%-38.51%-32.53%-4.17%37.48%-45.31%36.83%20.38%40.38%-15.54%88.30%-11.40%-23.43%-0.27%-592.11%-19.00%-46.93%26.78%18.94%45.13%70.38%27.69%-0.94%20.75%53.27%-27.00%63.85%12.46%-21.04%
Cash from Operations Growth (3y) 57.80%29.99%38.74%141.40%35.88%28.89%45.52%59.01%-25.12%11.82%35.56%57.30%-42.43%1.88%-8.92%0.81%-102.85%-15.29%-8.66%-6.90%-13.35%4.23%-15.44%-22.65%-143.99%-2.73%-3.77%-34.17%-15.28%17.96%4.30%-34.26%53.91%0.73%13.90%-22.77%20.03%-4.76%-17.07%2.21%13.09%1.36%-11.54%17.31%-78.25%12.39%11.49%5.72%33.37%25.38%27.28%
Cash from Operations Growth (5y) -66.81%14.51%16.69%74.65%18.15%14.04%16.32%30.77%-9.28%2.16%20.70%27.91%-63.68%0.30%-13.31%-11.78%-82.50%-3.69%-9.24%-22.96%-4.04%5.49%3.13%-26.55%-1.43%-0.37%-0.86%-24.81%-4.41%3.33%-14.35%-18.52%11.29%3.74%5.97%-5.70%15.99%8.65%8.30%-0.09%24.86%7.18%-3.48%
Cash from Operations (QoQ) 1,716.67%-44.32%-77.23%-327.98%516.75%-56.20%-9.45%-185.38%445.29%-65.67%-325.19%110.96%1,740.20%-32.30%19.93%-104.27%3,485.04%-36.96%18.15%-141.60%346.47%-38.84%71.02%-105.15%2,287.57%-51.63%62.63%-134.80%346.51%-20.97%25.13%-175.08%291.65%-67.35%30.89%-261.80%238.58%-53.16%-47.93%-286.88%364.10%-45.37%-68.67%-125.89%2,100.00%-52.79%-59.20%-279.64%334.07%-69.07%-2.52%-214.87%519.04%-63.69%-26.94%-190.80%601.30%-53.91%-65.21%-144.97%1,659.38%-67.64%
Dividends Paid - Common Growth (1y) 5.35%5.47%5.54%5.03%10.86%12.09%727.40%-109.08%114.55%581.61%-99.76%38.89%4.24%19.28%-1,300.00%445.45%16.87%-67.95%1,302.08%1,436.84%4.52%6.02%3.81%9.93%6.49%2.11%4.84%-1.56%-1.09%-50.87%-51.43%-51.74%-51.03%-1.62%-0.33%3.28%3.55%4.28%4.28%4.76%3.74%5.05%4.42%0.30%9.31%3.90%4.23%13.90%-0.27%5.20%5.51%1.06%5.23%4.67%4.40%8.14%7.85%7.61%7.89%
Dividends Paid - Common Growth (3y) 35.82%100.48%-72.33%-27.20%35.35%108.87%-30.86%-42.35%37.75%37.60%-29.53%225.37%8.39%-26.00%431.03%292.28%9.16%-29.73%147.08%155.26%3.26%-18.98%-19.14%-19.47%-19.80%-20.98%-20.23%-21.13%-20.55%-20.42%-20.38%-19.47%-19.27%2.52%2.76%2.76%5.50%4.41%4.31%6.17%4.18%4.72%4.72%4.91%4.68%4.59%4.71%7.57%4.22%5.82%5.92%
Dividends Paid - Common Growth (5y) 25.01%25.23%25.03%25.34%24.81%25.36%24.62%26.48%23.81%23.05%-17.56%106.02%6.05%-27.29%137.93%97.07%-8.82%-30.03%52.81%52.65%-11.00%-11.41%-11.29%-10.79%-11.14%-11.58%-11.19%-12.41%-10.67%-11.27%-11.29%-9.82%-10.53%3.33%3.60%4.55%4.27%4.62%4.56%5.52%5.12%5.28%5.28%
Dividends Paid - Common (QoQ) 0.14%0.11%-0.02%5.10%0.26%0.18%-0.50%10.94%1.36%639.46%-101.09%2,722.22%222.03%-99.74%-375.00%4,572.73%268.50%-102.65%179.17%1,413.16%1.04%-0.69%1.21%2.91%2.50%-2.76%7.18%-0.31%-1.72%-0.16%0.64%0.16%-51.18%-1.29%0.00%1.64%-1.94%0.00%3.62%1.90%-1.25%0.00%4.10%0.91%0.00%-0.60%0.00%9.97%-4.95%-0.29%9.28%-3.71%0.28%0.00%4.67%0.26%-0.26%-0.26%8.42%0.00%-0.49%0.00%
Dividends payables (QoQ) -33.57%-50.53%
EBITDA Margin Growth (1y) 300.00-243.00-1633.00-3839.0024.00-1116.001,215.001,400.00-1365.00737.00778.002,253.00695.00336.00-3603.00-1019.00-1130.00474.002,328.00-3560.001,591.00-462.001,155.003,803.00381.007,709.00869.001,349.00-10.00-7816.00-778.00-291.00-602.00500.00-265.00244.00258.00-219.00180.00-39.00400.00293.00-8.00144.00-274.00-157.00-445.00-508.00140.0097.00289.001,096.0012.00268.00118.00-647.00242.00-340.00454.00
EBITDA Margin Growth (3y) -1041.00-623.00359.00-186.00-647.00-43.00-1610.002,634.00-1800.001,547.00-498.00-2326.001,156.00348.00-120.00-776.00842.007,721.004,352.001,592.001,962.00-568.001,246.004,860.00-230.00393.00-174.001,301.00-353.00-7536.00-863.00-87.0057.00573.00-94.00349.00385.00-84.00-273.00-403.00266.00233.00-164.00732.00-122.00208.00-37.00-59.00394.0026.00861.00
EBITDA Margin Growth (5y) -1476.00187.00-916.00-4764.00-185.00-31.001,873.002,877.00172.008,794.001,526.002,826.001,527.00242.00-29.00282.00231.00405.003,309.001,544.001,619.00-288.001,161.005,065.00428.00466.00-3.001,407.00-227.00-7400.00-1316.00-450.00-77.00513.00-249.00937.00536.00282.00134.0046.00520.00161.00408.00
EBITDA Margin (QoQ) 358.00-84.00-118.00144.00-186.00-1474.00-2323.004,006.00-1325.00858.00-2138.001,241.00776.00899.00-663.00-317.00418.00-3041.001,921.00-428.002,021.00-1187.00-3966.004,723.00-31.00430.00-1319.001,301.007,297.00-6410.00-838.00-58.00-509.00628.00-352.00-368.00592.00-137.00157.00-353.00114.00262.00-62.0086.007.00-39.0091.00-333.00124.00-326.0027.00315.0081.00-134.00834.00-769.00337.00-284.0069.00121.00-245.00509.00
EBIT Growth (1y) 34.38%8.58%1.51%-333.87%1.21%9.74%-40.13%-63.34%-23.24%71.75%316.67%179.35%174.25%10.49%16.26%-27.06%-33.72%-24.56%-42.82%-2.44%26.51%19.09%19.56%-5.77%-59.46%-36.48%-44.31%-47.22%49.76%-5.11%6.48%32.32%-27.08%9.14%0.37%8.23%48.96%-16.97%17.74%-0.65%56.01%45.63%30.60%24.03%-7.19%17.92%-12.07%-25.95%25.93%9.28%22.43%49.64%-1.53%18.94%-0.11%16.83%12.33%-12.22%28.79%
EBIT Growth (3y) 1.45%26.96%36.30%44.72%28.68%27.70%42.61%43.34%11.75%12.71%40.44%36.88%31.99%-0.24%-7.37%-12.47%-30.21%-17.05%-27.52%-21.42%-8.42%-10.46%-10.83%-13.02%-23.79%-13.03%-15.88%-8.91%17.61%-4.91%7.96%12.47%19.22%9.69%15.56%10.07%29.20%12.56%10.58%-3.01%22.17%23.35%12.03%11.19%4.80%15.30%2.45%8.99%11.68%4.49%16.35%
EBIT Growth (5y) 13.67%11.27%10.98%16.62%12.31%13.35%14.67%23.47%-6.47%1.61%13.02%17.93%6.90%-9.76%-13.97%-14.08%-17.98%-9.98%-16.46%-7.02%-3.56%-8.24%-3.48%-6.68%0.57%-4.47%-1.76%-1.41%18.69%8.11%7.64%5.50%14.65%11.20%10.69%8.13%21.74%13.14%10.58%9.79%15.06%14.40%12.58%
EBIT Margin Growth (1y) 182.00-63.00-139.00-3207.00-74.0073.00-397.00414.00-609.00-124.00705.003,055.00709.0091.00178.00-341.0045.00229.00-147.00356.00131.00100.00136.0030.00-760.00150.00-29.00-685.00742.00-143.0043.00849.00-284.00103.001.0093.00437.00-116.0080.00-93.00396.00162.00122.00-2.00-356.0074.00-332.00-412.00326.00133.00391.00583.00-8.00330.0026.00309.00233.00-318.00456.00
EBIT Margin Growth (3y) -500.00-114.00169.00262.0026.0040.00485.003,127.00144.00196.00736.003,069.00884.00420.00167.0044.00-585.00479.00-40.00-299.00113.00107.00150.00194.00-302.00110.0015.00258.00895.00-156.00124.00849.00549.00149.00202.00-2.00477.00119.00-130.00-507.00367.00369.00181.00170.00-37.00537.0085.00481.00552.00145.00873.00
EBIT Margin Growth (5y) 253.00206.00200.00276.00202.00369.00475.003,512.00-485.00446.00843.002,414.00866.00427.00181.00208.00-126.00439.004.00643.00266.0094.00230.00194.00531.00156.00216.00163.00936.0079.00-86.00435.00520.00356.00262.00170.00796.00582.00286.00386.00592.00381.00663.00
EBIT Margin (QoQ) 358.00-84.00-118.0026.00113.00-159.00-3186.003,159.00259.00-629.00-2375.002,136.00744.00199.00-25.00-210.00127.00286.00-544.00176.00311.00-89.00-42.00-49.00280.00-53.00-148.00-839.001,191.00-233.00-803.00588.00305.00-47.002.00-545.00692.00-149.0095.00-201.00139.0047.00-78.00288.00-95.007.00-202.00-66.00334.00-399.00-281.00672.00141.00-141.00-89.0081.00479.00-445.00194.005.00-72.00329.00
EBIT (QoQ) 57.43%-9.29%-12.35%7.37%27.20%-15.19%-301.94%146.46%37.92%-53.73%-650.91%121.83%208.58%12.25%4.91%-24.53%24.33%18.11%-34.18%-31.42%41.51%-10.48%12.30%-11.07%33.20%-10.13%-11.49%-61.74%108.72%-21.21%-16.11%8.55%32.25%-11.58%4.24%-40.18%97.93%-18.68%12.41%-17.66%10.33%15.30%-5.15%29.30%2.99%3.40%-9.92%-3.25%30.86%-22.90%-24.13%64.52%13.56%-13.62%-7.27%8.26%37.17%-27.46%8.45%4.10%7.19%6.43%
EBT Growth (1y) 42.34%2.74%-7.44%-513.69%-5.30%8.71%-51.12%-75.16%1.64%100.77%472.85%163.49%124.12%0.10%17.60%-167.66%-7.70%-4.17%-51.24%186.87%-23.84%-15.41%22.50%-259.94%-11.38%-99.05%-44.56%129.10%-29.05%6,068.75%22.65%69.28%-14.01%39.01%-0.59%0.09%46.52%-24.49%23.72%4.53%63.71%52.22%32.43%37.04%-7.65%15.09%-22.98%-33.16%7.50%0.00%19.73%32.15%1.93%21.71%4.77%37.61%19.23%-21.91%35.27%
EBT Growth (3y) 11.07%30.89%37.36%66.32%29.21%29.76%48.77%9.05%28.11%24.41%48.65%33.39%16.36%-6.73%-11.10%-43.26%-14.59%-80.28%-30.81%33.97%-21.77%-20.96%-5.91%-7.64%-18.54%-6.73%-12.24%35.59%-3.67%301.56%14.69%20.99%27.29%16.91%17.66%12.76%30.36%9.78%8.06%-1.44%17.57%20.55%6.89%6.57%0.39%11.89%-1.14%6.72%9.32%-1.68%19.28%
EBT Growth (5y) 23.17%16.55%8.25%22.01%8.68%12.11%14.49%-0.89%7.25%-56.59%17.41%16.80%-0.19%-13.88%-13.74%-14.27%-17.59%-8.04%-16.59%21.84%-9.61%-12.32%0.49%-3.79%5.34%-1.39%2.06%22.03%6.21%157.60%9.00%10.16%15.41%12.96%8.48%4.84%19.40%9.99%9.62%11.73%14.58%10.74%11.60%
EBT Margin Growth (1y) 209.00-118.00-208.00-3032.00-125.0053.00-425.00318.00-405.0061.00814.003,303.00566.00-26.00181.00-2106.00454.00575.00-327.001,900.00-483.00-413.00138.00-2850.00-107.00-1278.00-29.002,304.00128.001,243.00224.00933.00-86.00452.00-13.00-26.00387.00-264.00150.00-12.00447.00223.00143.00144.00-350.0030.00-500.00-523.0063.00-29.00305.00350.0045.00333.0097.00534.00302.00-474.00508.00
EBT Margin Growth (3y) -320.00-4.00181.00589.0036.0088.00571.001,516.00615.00610.00668.003,097.00536.00136.00-7.00-3056.00-136.00-1116.00-218.001,353.00-462.00-448.00333.00387.00-65.00417.00182.003,210.00429.001,431.00361.00895.00748.00411.00280.00106.00483.00-11.00-208.00-391.00159.00224.00-52.00-30.00-243.00334.00-98.00361.00410.00-170.00910.00
EBT Margin Growth (5y) 699.00546.0036.00383.007.00251.00382.00566.0025.00-1081.00777.002,551.00557.00101.00187.00181.00-94.00579.00-7.002,260.00-161.00-260.00470.00349.00768.00376.00474.003,342.00525.001,684.003.00515.00460.00412.0085.00-68.00591.00293.00194.00493.00506.0084.00552.00
EBT Margin (QoQ) 401.00-105.00-404.00317.0074.00-194.00-3228.003,224.00252.00-673.00-2485.002,502.00717.0081.004.00-236.00126.00288.00-2283.002,323.00247.00-615.00-56.00-60.00317.00-63.00-3044.002,683.00-854.001,186.00-711.00508.00261.00167.00-2.00-511.00799.00-298.00-16.00-98.00148.00116.00-177.00360.00-75.0035.00-176.00-134.00305.00-495.00-199.00452.00214.00-161.00-155.00147.00501.00-397.00283.00-85.00-274.00584.00
EBT (QoQ) 71.59%-11.53%-39.59%55.20%23.86%-20.29%-369.99%135.53%42.19%-64.16%-1,067.47%120.62%180.86%2.26%7.23%-27.22%25.44%20.13%-161.69%199.29%30.23%-38.87%9.90%-12.96%44.65%-11.47%-243.49%148.23%-98.46%5,087.50%-24.70%17.60%34.29%3.14%3.93%-40.26%117.09%-26.24%4.64%-12.56%11.88%20.85%-11.58%36.95%4.02%5.14%-8.50%-7.71%29.64%-29.64%-20.60%48.42%20.60%-15.76%-12.36%14.48%44.00%-27.48%15.11%-0.81%-5.69%25.62%
Enterprise Value Growth (1y) -18.65%-12.91%-33.28%6.36%-2.76%5.43%14.33%-935.67%-289.17%-262.30%-345.48%80.99%-10.41%-104.92%-20.78%-31.49%22.46%35.70%10.46%-10.53%0.00%-20.59%-17.65%-17.94%-109.36%48.58%53.09%36.51%60.21%12.92%3.20%40.37%13.90%-11.44%-2.29%-74.96%-11.04%-114.58%-12.55%27.03%0.48%43.89%-5.85%-109.69%-15.10%-7.68%-40.88%31.41%-15.24%-16.52%-4.81%-15.32%-56.38%8.47%-51.34%-59.20%30.30%-28.87%33.27%41.13%
Enterprise Value Growth (3y) -51.78%-51.69%-57.04%-54.53%-59.15%-76.59%-75.33%-59.91%-53.54%-60.55%-66.97%34.87%5.04%-16.69%-8.36%-19.68%-17.53%26.40%20.94%6.11%5.91%18.57%18.86%23.57%10.49%20.68%22.55%12.83%27.55%-27.70%-3.68%8.69%1.65%-10.30%-6.81%-38.85%-8.35%-9.04%-18.84%-1.62%-9.70%11.04%-16.05%-18.37%-27.53%-4.72%-30.74%-7.99%-7.90%-11.18%-1.91%-2.62%
Enterprise Value Growth (5y) -26.83%-31.71%-32.12%-34.83%-29.02%-36.39%-40.99%-36.41%-40.07%-27.17%-28.22%27.03%6.54%6.58%10.39%8.28%11.07%17.29%13.32%2.89%4.45%-5.25%9.26%10.63%4.55%9.69%11.16%-0.27%15.31%-4.70%-10.69%-1.83%-4.76%-10.98%-12.47%-16.19%-18.04%-6.70%-21.63%-14.01%-7.55%3.65%-9.56%-9.22%
Enterprise Value (QoQ) -17.42%8.92%-18.88%11.49%-11.60%-16.55%29.32%1.93%-4.15%-9.50%-1,045.18%76.93%17.77%-36.88%26.80%-34.00%-52.62%19.32%20.30%20.98%-26.54%-12.36%1.63%28.50%-52.61%-9.61%1.38%-26.92%62.52%0.00%-33.46%20.46%17.96%-11.16%17.79%-14.84%-6.19%-2.03%-40.62%27.12%-105.21%46.49%8.83%0.61%-15.71%-0.95%-80.60%45.44%-8.25%-32.06%12.07%8.33%-9.46%-18.79%3.25%-24.31%35.94%-96.43%-1.77%45.58%-18.45%-1.71%10.21%
EPS (Basic) Growth (1y) 41.67%8.06%-8.93%-577.70%23.53%8.96%-39.22%-9.41%-60.32%4.11%180.65%99.01%156.00%10.53%-99.05%-143.48%-1.56%-2.38%7,628.00%110.57%-6.35%-3.66%21.88%32,474.89%-18.64%83.54%-11.54%-48.69%18.75%-69.66%-8.70%-100.89%-45.61%54.55%-12.70%-307.13%38.71%-35.29%21.82%163.84%83.72%81.82%29.85%-96.86%-8.86%16.25%-19.54%96,064.00%9.72%1.08%14.29%117.24%1.27%19.15%5.00%-19.84%17.50%-19.64%34.52%
EPS (Basic) Growth (3y) -11.45%7.02%15.82%-27.07%7.86%7.83%-74.68%70.21%0.00%3.95%27.33%26.05%33.14%1.30%-3.57%341.14%-9.14%19.96%336.76%169.94%-3.28%-18.74%-0.52%-51.56%-19.31%-4.88%-10.99%-26.38%-3.60%-32.80%-0.98%-71.55%11.49%22.05%11.36%27.68%32.43%11.00%8.37%177.05%22.48%28.79%6.09%303.22%0.42%11.87%-1.16%1,087.50%9.29%-1.09%17.31%
EPS (Basic) Growth (5y) 11.84%5.75%2.71%-57.82%2.96%3.35%8.87%23.82%-5.29%14.71%17.35%19.40%17.92%-10.35%-6.25%17.54%-13.50%-4.14%131.45%8.61%-7.35%-11.71%0.92%30.95%6.01%0.25%2.21%-79.40%8.45%-8.50%0.29%-7.01%6.75%16.40%4.89%180.09%20.88%10.49%8.84%104.25%16.93%15.39%11.02%
EPS (Basic) (QoQ) 72.22%-9.68%-33.22%36.38%31.37%-23.88%-450.28%135.27%15.87%-57.53%-730.48%112.79%204.00%14.47%-102.23%3,400.10%31.25%-99.01%-670.17%1,434.20%30.16%-21.95%-99.22%11,719.67%33.90%-1.27%108.47%-70.48%202.08%-52.41%20.92%-31.68%-22.81%43.18%-101.17%4,292.15%119.35%-19.12%-105.47%1,528.27%2.33%52.27%-97.13%4,010.47%1.27%8.75%-99.93%119,276.00%29.17%-24.73%-17.14%36.21%18.99%-14.89%57.50%-36.51%40.00%-25.00%20.24%-6.93%-4.26%25.56%
EPS (Weighted Average and Diluted) Growth (1y) 38.89%8.20%-9.09%-583.82%24.00%9.09%-38.00%-9.41%-59.68%4.17%174.19%99.02%152.00%9.33%-99.04%-143.76%-1.59%-1.22%7,633.25%110.61%-4.84%-3.70%22.22%32,566.11%-18.64%83.33%-11.69%-48.74%18.75%-69.23%-7.35%-100.89%-47.37%54.55%-12.70%-308.19%43.33%-35.29%20.00%163.87%81.40%79.55%30.30%-96.88%-8.97%16.46%-18.60%98,725.00%11.27%1.09%12.86%111.86%1.27%19.35%6.33%-20.80%16.25%-18.92%33.33%
EPS (Weighted Average and Diluted) Growth (3y) -11.45%7.13%15.62%-27.07%8.01%7.50%-74.65%70.37%0.00%4.00%26.67%26.05%33.14%1.32%-3.24%342.20%-8.67%20.37%337.03%170.36%-2.76%-18.41%0.00%-51.65%-20.18%-4.47%-10.61%-26.38%-3.60%-32.49%-0.99%-71.49%11.02%21.54%10.93%27.68%33.26%10.60%8.37%178.98%22.48%28.33%6.18%302.88%0.85%12.00%-0.78%1,083.63%9.41%-0.73%16.96%
EPS (Weighted Average and Diluted) Growth (5y) 11.49%5.84%2.75%-57.82%3.37%3.40%9.02%23.74%-4.99%14.71%17.01%19.36%17.92%-10.12%-5.81%17.39%-13.79%-3.68%132.21%8.42%-7.06%-11.49%0.93%31.14%5.74%0.26%2.24%-79.40%8.14%-8.44%0.58%-6.49%6.75%16.15%4.63%180.12%21.67%10.30%8.84%103.71%16.68%15.39%11.16%
EPS (Weighted Average and Diluted) (QoQ) 69.44%-9.84%-32.87%35.42%32.00%-24.24%-457.28%134.71%16.13%-56.94%-730.48%112.79%200.00%13.33%-102.24%3,405.08%30.16%-99.01%-670.34%1,434.38%30.65%-22.22%-99.22%11,870.44%32.20%-1.28%109.10%-70.19%197.92%-52.45%21.36%-30.93%-22.81%43.18%-101.16%4,191.54%126.67%-19.12%-105.44%1,536.71%2.33%50.00%-97.10%3,980.38%1.28%8.86%-99.93%118,825.00%29.58%-23.91%-15.71%33.90%17.72%-15.05%58.23%-36.00%38.75%-24.32%17.86%-6.06%-3.23%24.44%
FCF Margin Growth (1y) -461.0083.00-231.00625.00-201.00367.00-71.00-1978.00800.00-501.00507.002,676.00-64.00337.00131.00440.00-1361.00371.00455.00645.001,179.00197.00-514.00525.00-671.00795.001,611.00-1054.00-1710.001,120.00-1389.0011.00-1171.00-356.00615.00-985.001,425.001,554.00629.00-268.002,179.00-1928.00-1057.00-177.00-1121.00-1238.00-1020.00184.00295.001,271.00732.00282.00-50.00799.00932.00-332.00696.00552.00-597.00
FCF Margin Growth (3y) 137.00-52.00205.001,324.00535.00202.00567.001,139.00-625.00207.001,093.003,761.00-245.00906.0072.001,610.00-852.001,363.001,552.00115.00-1201.002,111.00-292.00-519.00-3552.001,558.00836.00-2028.00-1456.002,317.00-146.00-1242.002,433.00-730.00187.00-1429.002,483.00-1612.00-1448.00-261.001,353.00-1895.00-1345.00290.00-876.00832.00644.00134.00941.002,622.001,067.00
FCF Margin Growth (5y) -1287.00657.00791.002,409.00353.00771.00508.002,308.00-116.001,199.002,189.003,232.00-2626.002,820.00293.00566.00-3733.002,127.00777.00-859.00-947.003,309.00951.00-1772.0053.001,184.00408.00-2473.00-398.00-849.00-2222.00-1235.001,607.00-697.00-101.00-963.002,728.00458.00216.00-311.001,999.00-543.00-1010.00
FCF Margin (QoQ) 2,199.00-864.00-957.00-838.002,742.00-1178.00-101.00-1665.003,310.00-1615.00-2008.001,112.002,009.00-607.00162.00-1628.002,410.00-813.00471.00-3429.004,143.00-730.00661.00-2895.003,160.00-1441.001,700.00-4090.004,626.00-625.00-965.00-4746.007,455.00-3134.00435.00-5927.008,270.00-2162.00-1165.00-3517.008,398.00-3087.00-2062.00-1070.004,292.00-2216.00-1182.00-2015.004,174.00-1998.0023.00-1904.005,151.00-2537.00-427.00-2236.006,000.00-2405.00-1692.00-1207.005,855.00-3554.00
FCF Payout Ratio Growth (1y) 61.65%-11.63%18.60%-91.88%18.90%-8.68%835.57%-97.62%-504.76%356.28%-99.93%-154.48%22.15%-1.61%-1,156.36%366.28%72.24%-57.01%1,521.84%1,488.01%-247.72%-11.76%33.28%-1.62%58.51%36.56%-17.72%43.14%37.62%-63.97%-10.07%-18.28%63.26%4.03%-29.29%104.44%-56.61%-14.17%-28.04%37.55%-483.45%18.77%39.39%8.08%76.41%34.30%138.67%-16.99%-20.77%-29.83%-46.73%-26.46%-2.17%-14.26%-36.07%64.92%-145.72%-5.63%40.64%
FCF Payout Ratio Growth (3y) -23.44%54.42%-80.03%-26.01%-56.30%60.05%-27.46%-67.41%-9.33%24.51%-52.41%184.55%9.09%-28.00%484.98%251.96%26.29%-19.69%160.08%181.73%3.45%-24.28%-0.46%4.79%54.35%-20.01%-19.42%33.73%28.93%-31.48%-22.94%31.96%-49.74%1.98%-10.82%44.85%-29.18%11.04%33.78%7.26%-18.46%3.83%21.02%-12.95%33.73%-6.86%-6.68%0.22%-44.73%-17.20%-21.76%
FCF Payout Ratio Growth (5y) 16.48%9.27%3.64%-46.31%-29.81%9.24%6.09%-11.58%-13.52%18.39%-34.76%100.55%27.93%-28.75%171.72%119.25%37.98%-27.95%64.14%106.29%12.33%-17.27%-12.88%26.47%2.77%-12.20%-12.10%28.88%13.15%-12.49%8.77%15.57%0.88%-0.01%-2.05%13.16%-21.61%-3.81%-4.00%8.40%-33.07%-1.96%9.77%
FCF Payout Ratio (QoQ) 114.95%90.41%1,615.80%-107.85%134.45%155.55%17.43%-178.45%138.79%2,517.93%-99.70%-19,995.45%129.27%-99.59%-327.29%-28,328.16%136.99%-104.42%157.29%-3,063.27%157.29%46.18%-36.01%-748.85%114.54%120.78%-52.77%-373.68%147.85%33.02%-17.83%-219.26%127.64%232.07%-25.33%-153.62%178.24%125.71%115.90%-141.08%142.88%89.25%312.66%-274.24%108.73%122.10%219.96%-138.03%149.69%294.70%11.28%-155.33%128.87%199.65%53.62%-176.88%124.23%123.43%296.30%-214.54%109.30%232.98%
Free Cash Flow Growth (1y) -174.66%19.35%-11.02%1,193.92%-36.70%22.74%-11.56%-480.61%64.52%49.38%238.06%212.16%-33.89%21.23%13.60%29.73%-321.05%-25.46%-15.46%-3.22%69.94%20.15%-22.11%11.75%-156.63%-25.22%27.42%-31.23%-58.56%36.36%-46.00%-40.95%-33.28%-5.43%40.96%-49.48%33.88%21.50%44.90%-23.84%82.22%-11.56%-25.09%-7.19%-363.35%-22.63%-56.33%37.21%17.43%49.93%98.06%37.43%-3.00%22.08%63.31%-34.43%56.11%14.03%-23.28%
Free Cash Flow Growth (3y) -10.03%29.83%38.56%280.84%13.41%30.50%50.31%76.93%-25.99%10.52%48.08%50.49%-19.22%2.78%-9.22%11.95%-48.10%-12.51%-5.68%-9.40%-6.95%7.00%-18.77%-23.15%-75.70%-1.20%-1.01%-41.02%-11.80%16.15%3.32%-38.98%46.09%0.54%15.23%-29.05%18.33%-5.97%-22.03%-1.01%12.05%0.86%-13.47%20.51%-57.96%12.30%12.20%7.33%28.00%27.80%35.38%
Free Cash Flow Growth (5y) -49.67%14.61%20.64%133.46%3.85%14.76%17.47%43.05%-9.06%3.93%26.37%25.25%-47.14%2.05%-12.44%-10.64%-47.00%-2.89%-8.57%-26.00%-1.51%7.08%1.83%-29.46%8.61%0.71%1.04%-32.03%-2.86%1.40%-18.44%-21.97%9.73%3.34%5.76%-7.60%14.26%8.76%8.92%-2.66%21.01%7.39%-4.09%
Free Cash Flow (QoQ) 769.81%-47.42%-94.17%-1,438.44%391.04%-60.80%-15.27%-241.40%361.31%-71.75%-464.68%86.82%1,200.34%-36.08%20.99%-115.73%1,096.24%-40.10%38.18%-151.06%276.37%-32.06%58.17%-115.86%804.95%-55.96%126.91%-136.42%305.40%-24.94%22.47%-183.98%276.64%-70.28%33.92%-289.55%225.34%-55.69%-52.01%-348.08%330.31%-47.16%-74.77%-157.91%1,245.65%-55.25%-68.75%-389.15%291.29%-74.74%-1.80%-274.01%447.32%-66.63%-31.86%-230.42%511.66%-55.36%-72.64%-187.30%1,169.48%-69.97%
Gross Margin Growth (1y) 129.0044.00-2.00-21.00119.00154.00158.00-782.00-280.00187.00375.001,166.00441.0022.00-35.0040.00-30.0035.00-6.00-128.00223.00144.0095.00349.00-1734.00-74.00-202.00-1692.001,567.00-8.00-12.001,607.00-38.00-34.00146.0012.00124.00-150.00-99.00-69.0096.00187.00-20.00-242.00-317.00-245.00-155.00-81.00389.00312.00386.00480.00123.00293.00273.00163.00156.0082.00138.00
Gross Margin Growth (3y) -32.00385.00531.00363.00280.00362.00498.00424.00131.00243.00334.001,078.00634.00201.0054.00261.00-1541.00105.00-113.00-1471.0056.0062.00-120.00264.00-204.00-117.00-68.00-73.001,654.00-193.0035.001,550.00183.003.0027.00-299.00-97.00-208.00-274.00-392.00168.00254.00212.00157.00195.00360.00504.00561.00668.00687.00797.00
Gross Margin Growth (5y) 379.00441.00490.00275.00473.00541.00587.00645.00-1381.00314.00226.00-265.00467.00119.00-161.00176.00-11.0062.0021.00147.00142.00-122.00-73.00206.0016.00-79.00-187.00-384.001,433.00-251.00-140.001,227.00254.0070.00259.0099.00415.00397.00385.00250.00448.00629.00622.00
Gross Margin (QoQ) 94.00-60.0023.0071.0010.00-106.005.00211.0044.00-102.00-936.00713.00511.0086.00-144.00-12.0093.0029.00-69.00-82.00157.00-11.00-192.00269.0078.00-61.0063.00-1814.001,738.00-189.00-1427.001,445.00163.00-193.00192.00-199.00166.00-13.0057.00-87.00-108.0038.0088.0079.00-17.00-169.00-135.003.0055.00-79.00-61.00473.00-21.00-5.0033.00117.00148.00-25.00-77.00110.0074.0030.00
Gross Profit Growth (1y) 16.55%15.94%15.02%14.05%12.70%8.47%2.22%50.53%77.24%101.03%121.04%58.14%13.39%3.01%1.63%-0.41%-36.84%-35.74%-36.82%-31.12%21.05%16.01%11.71%1.76%-48.13%-43.21%-46.36%-42.35%13.23%3.29%3.09%5.64%-6.99%1.45%4.59%2.31%6.79%-14.51%8.78%3.39%25.28%39.13%20.69%15.77%5.39%5.43%3.97%-1.04%14.93%11.13%6.81%12.72%2.17%9.61%5.76%3.14%3.38%4.27%6.46%
Gross Profit Growth (3y) 32.53%36.23%37.48%39.51%31.33%30.96%31.93%33.34%8.27%9.99%12.38%2.75%-4.65%-8.43%-10.49%-11.29%-26.53%-24.91%-27.66%-26.07%-10.75%-12.04%-14.84%-14.75%-18.25%-15.89%-16.68%-14.59%4.00%-3.60%5.46%3.77%7.56%6.46%11.15%6.99%12.14%7.83%10.93%5.81%14.91%17.69%10.26%8.90%7.37%8.69%5.51%4.78%6.68%8.30%6.34%
Gross Profit Growth (5y) 10.76%10.85%10.78%13.24%11.61%10.86%10.14%10.69%-4.44%-2.60%-3.19%-8.64%-12.63%-14.74%-16.89%-15.73%-16.02%-15.00%-16.41%-15.27%-6.72%-10.01%-6.81%-8.10%-6.08%-6.68%-5.36%-5.70%8.23%5.61%8.04%5.07%8.55%7.17%8.81%6.44%10.61%8.84%9.05%6.61%9.90%13.25%8.58%
Gross Profit (QoQ) 16.13%-4.68%-1.82%7.25%15.53%-5.45%-2.65%5.98%11.19%-10.89%43.37%24.78%26.11%-2.02%2.57%-10.53%14.57%-3.34%0.51%-43.26%16.56%-4.96%9.58%-0.28%11.71%-8.49%-0.18%-49.17%22.31%-13.56%7.27%-0.16%11.57%-13.73%9.93%-12.09%21.69%-11.06%7.53%-8.24%-2.58%13.18%2.20%11.18%8.19%-1.82%-1.97%1.22%8.22%-3.17%-6.69%17.55%4.64%-6.93%-1.53%6.56%12.25%-10.21%-3.97%6.81%13.22%-8.32%
Net Cash Flow Growth (1y) -74.88%889.29%-264.02%156.62%6.13%-21.01%5,009.52%-8,393.36%-836.00%127.97%-105.48%109.47%-75.82%-192.33%125.79%-176.76%85.94%186.71%91.46%62.32%402.20%-3.45%-220.38%1,087.85%-176.36%-296.43%-289.95%-90.63%3,779.05%-1,511.11%100.95%-43.43%-100.34%101.19%3,828.57%-642.86%3,584.62%-854.74%-112.73%116.45%-93.60%104.32%2,251.43%-1,770.00%-44.83%851.61%-126.03%101.32%228.13%-6.78%60.20%3,272.73%-706.67%291.27%206.41%-395.42%149.29%-80.02%-268.67%
Net Cash Flow Growth (3y) -58.24%161.17%-85.77%86.11%-150.58%-54.15%39.13%-100.24%-56.32%22.21%-69.98%69.86%40.06%-8.22%15.92%41.89%31.28%-18.04%-122.32%32.92%342.94%-219.31%-64.54%36.14%-27.95%-27.76%51.18%-31.76%84.83%-13.15%63.79%-20.36%-80.42%26.07%375.59%-156.68%47.83%45.89%-39.47%26.75%-51.24%33.58%-30.62%95.04%-135.03%226.20%-52.05%-9.49%114.09%-10.01%10.61%
Net Cash Flow Growth (5y) -19.97%70.15%16.84%-5.16%42.31%6.84%-9.83%86.29%-44.04%-40.43%-16.29%15.16%87.21%-92.54%15.12%-31.45%47.42%18.29%27.38%-1.37%64.25%-36.55%-17.32%19.80%-26.75%-34.24%43.02%-22.78%16.57%21.02%23.27%-35.56%-57.67%15.26%-67.39%45.96%-89.60%62.49%-21.30%-29.24%-19.10%18.12%-31.95%
Net Cash Flow (QoQ) -90.24%293.99%-215.41%156.62%284.29%-165.32%139.84%6.13%186.00%3,960.14%-167.29%90.58%188.59%-197.55%216.35%-274.86%53.48%127.24%-446.34%67.96%386.81%-39.85%-168.15%357.01%-8.36%-175.00%659.26%-119.87%-135.71%-48.89%113.43%7,704.04%-203.22%100.09%700.00%-146.43%465.38%189.47%-210.55%398.03%-179.14%95.12%242.86%16.00%-46.55%2,329.03%-210.89%103.83%821.88%-166.44%105.61%854.55%161.90%-128.36%575.64%-271.70%268.92%-92.29%-1,420.48%128.65%-31.53%-165.12%
Net Income Growth (1y) 44.42%11,390.22%-6.59%-578.49%21.07%9.19%-37.37%-41.94%-89.68%-79.17%-76.07%98.43%-120.00%-85.16%-79.49%-130.77%-230.77%-156.52%1,181.25%110.00%462.79%876.92%11.71%32,655.56%380.77%558.42%241.48%-48.58%-40.67%-154.74%-75.83%-100.86%-102.47%97.80%-94.71%-292.31%-112.50%162.75%70.59%-96.88%64.00%80.00%-1,400.00%233.33%-1,200.00%92.31%-116.67%
Net Income Growth (3y) -43.49%196.77%-48.08%-28.19%-26.51%-67.68%-68.68%62.84%-27.41%-26.36%-14.33%26.07%33.89%-13.30%43.19%326.52%290.82%206.92%265.62%166.11%131.14%-203.66%-2.67%-51.02%-27.46%-27.63%-64.79%-26.35%-26.53%-72.36%-27.16%76.05%-26.10%27.59%6.47%50.00%36.59%8.55%-26.64%56.91%
Net Income Growth (5y) -16.21%-33.20%-18.13%-52.36%-21.41%-31.74%-15.15%29.77%3.55%-2.22%19.12%21.14%46.92%-34.17%19.36%19.73%3.29%-18.61%-8.97%10.74%-5.51%28.88%-16.65%-15.43%-14.92%-79.77%-15.01%-14.89%-14.97%-51.45%48.65%40.13%28.89%
Net Income (QoQ) -98.35%9,297.81%-34.21%41.93%30.95%-23.60%-437.01%135.91%18.10%-56.18%-863.80%102.61%138.46%-49.68%-150.00%66.67%276.92%-30.43%-662.50%52.22%69.77%1,676.92%-95.61%1,633.33%-35.26%126.73%1,187.34%-74.56%-11.33%17.59%93.86%-70.65%-181.80%151.92%-106.88%15.38%27.27%225.00%-610.00%-178.13%80.00%80.00%200.00%-1,000.00%88.89%192.31%-208.33%-100.00%
Net Income towards Common Stockholders Growth (1y) 44.42%11,390.22%-6.59%-578.49%21.07%9.19%-37.37%-41.94%-89.68%-79.17%-76.07%98.43%-120.00%-85.16%-79.49%-130.77%-230.77%-156.52%1,181.25%110.00%462.79%876.92%11.71%32,655.56%380.77%558.42%241.48%-48.58%-40.67%-154.74%-75.83%-100.86%-102.47%97.80%-94.71%-292.31%-112.50%162.75%70.59%-96.88%64.00%80.00%-1,400.00%233.33%-1,200.00%92.31%-116.67%
Net Income towards Common Stockholders Growth (3y) -43.49%196.77%-48.08%-28.19%-26.51%-67.68%-68.68%62.84%-27.41%-26.36%-14.33%26.07%33.89%-13.30%43.19%326.52%290.82%206.92%265.62%166.11%131.14%-203.66%-2.67%-51.02%-27.46%-27.63%-64.79%-26.35%-26.53%-72.36%-27.16%76.05%-26.10%27.59%6.47%50.00%36.59%8.55%-26.64%56.91%
Net Income towards Common Stockholders Growth (5y) -16.21%-33.20%-18.13%-52.36%-21.41%-31.74%-15.15%29.77%3.55%-2.22%19.12%21.14%46.92%-34.17%19.36%19.73%3.29%-18.61%-8.97%10.74%-5.51%28.88%-16.65%-15.43%-14.92%-79.77%-15.01%-14.89%-14.97%-51.45%48.65%40.13%28.89%
Net Income towards Common Stockholders (QoQ) -98.35%9,297.81%-34.21%41.93%30.95%-23.60%-437.01%135.91%18.10%-56.18%-863.80%102.61%138.46%-49.68%-150.00%66.67%276.92%-30.43%-662.50%52.22%69.77%1,676.92%-95.61%1,633.33%-35.26%126.73%1,187.34%-74.56%-11.33%17.59%93.86%-70.65%-181.80%151.92%-106.88%15.38%27.27%225.00%-610.00%-178.13%80.00%80.00%200.00%-1,000.00%88.89%192.31%-208.33%-100.00%
Net Margin Growth (1y) 149.00741.00-136.00-2513.0076.0042.00-208.00604.00-695.00-704.00-331.001,401.00-47.00-74.00-36.00-29.00-33.00-24.00175.0057.00172.0089.005.002,474.00503.00804.00948.00-1279.00-26.00-1348.00-872.00-1220.00-623.00456.00-252.00-50.00-14.00108.0019.00-39.0020.004.00-14.0021.00-11.0012.00-14.00
Net Margin Growth (3y) -471.0079.00-675.00-508.00-666.00-736.00-575.001,976.00-775.00-801.00-192.001,429.0092.00-9.00144.002,503.00642.00869.001,128.001,252.00648.00-455.0081.00-25.00-147.00-88.00-175.00-2549.00-906.00-1162.00-636.00461.00-267.0019.007.009.0055.0012.00-41.0027.00
Net Margin Growth (5y) -551.00-19.00-536.00-479.00-527.00-671.00-395.004,508.00-100.0092.00761.002,624.00568.00-553.00220.004.00-8.00-23.005.00-18.00-13.0033.00-160.00-83.00-190.00-2480.00-643.00-883.00-1215.00-596.00454.0017.0014.00
Net Margin (QoQ) -502.00713.00-234.00172.0090.00-164.00-2611.002,761.0056.00-414.00-1799.001,461.0047.00-41.00-67.0013.0020.00-3.00-59.009.0030.00195.00-177.00124.00-53.00112.002,292.00-1848.00248.00255.0065.00-595.00-1074.00732.00-283.002.006.0024.00-82.00-69.0024.004.002.00-10.008.0025.00-24.00-1.00
Operating Income Growth (1y) 34.38%8.58%1.51%-333.87%1.21%9.74%-40.13%-63.34%-23.24%71.75%316.67%179.35%174.25%10.49%16.26%-27.06%-33.72%-24.56%-42.82%-2.44%26.51%19.09%19.56%-5.77%-59.46%-36.48%-44.31%-47.22%49.76%-5.11%6.48%32.32%-27.08%9.14%0.37%8.23%48.96%-16.97%17.74%-0.65%56.01%45.63%30.60%24.03%-7.19%17.92%-12.07%-25.95%25.93%9.28%22.43%49.64%-1.53%18.94%-0.11%16.83%12.33%-12.22%28.79%
Operating Income Growth (3y) 1.45%26.96%36.30%44.72%28.68%27.70%42.61%43.34%11.75%12.71%40.44%36.88%31.99%-0.24%-7.37%-12.47%-30.21%-17.05%-27.52%-21.42%-8.42%-10.46%-10.83%-13.02%-23.79%-13.03%-15.88%-8.91%17.61%-4.91%7.96%12.47%19.22%9.69%15.56%10.07%29.20%12.56%10.58%-3.01%22.17%23.35%12.03%11.19%4.80%15.30%2.45%8.99%11.68%4.49%16.35%
Operating Income Growth (5y) 13.67%11.27%10.98%16.62%12.31%13.35%14.67%23.47%-6.47%1.61%13.02%17.93%6.90%-9.76%-13.97%-14.08%-17.98%-9.98%-16.46%-7.02%-3.56%-8.24%-3.48%-6.68%0.57%-4.47%-1.76%-1.41%18.69%8.11%7.64%5.50%14.65%11.20%10.69%8.13%21.74%13.14%10.58%9.79%15.06%14.40%12.58%
Operating Income (QoQ) 57.43%-9.29%-12.35%7.37%27.20%-15.19%-301.94%146.46%37.92%-53.73%-650.91%121.83%208.58%12.25%4.91%-24.53%24.33%18.11%-34.18%-31.42%41.51%-10.48%12.30%-11.07%33.20%-10.13%-11.49%-61.74%108.72%-21.21%-16.11%8.55%32.25%-11.58%4.24%-40.18%97.93%-18.68%12.41%-17.66%10.33%15.30%-5.15%29.30%2.99%3.40%-9.92%-3.25%30.86%-22.90%-24.13%64.52%13.56%-13.62%-7.27%8.26%37.17%-27.46%8.45%4.10%7.19%6.43%
Operating Margin Growth (1y) 182.00-63.00-139.00-3207.00-74.0073.00-397.00414.00-609.00-124.00705.003,055.00709.0091.00178.00-341.0045.00229.00-147.00356.00131.00100.00136.0030.00-760.00150.00-29.00-685.00742.00-143.0043.00849.00-284.00103.001.0093.00437.00-116.0080.00-93.00396.00162.00122.00-2.00-356.0074.00-332.00-412.00326.00133.00391.00583.00-8.00330.0026.00309.00233.00-318.00456.00
Operating Margin Growth (3y) -500.00-114.00169.00262.0026.0040.00485.003,127.00144.00196.00736.003,069.00884.00420.00167.0044.00-585.00479.00-40.00-299.00113.00107.00150.00194.00-302.00110.0015.00258.00895.00-156.00124.00849.00549.00149.00202.00-2.00477.00119.00-130.00-507.00367.00369.00181.00170.00-37.00537.0085.00481.00552.00145.00873.00
Operating Margin Growth (5y) 253.00206.00200.00276.00202.00369.00475.003,512.00-485.00446.00843.002,414.00866.00427.00181.00208.00-126.00439.004.00643.00266.0094.00230.00194.00531.00156.00216.00163.00936.0079.00-86.00435.00520.00356.00262.00170.00796.00582.00286.00386.00592.00381.00663.00
Operating Margin (QoQ) 358.00-84.00-118.0026.00113.00-159.00-3186.003,159.00259.00-629.00-2375.002,136.00744.00199.00-25.00-210.00127.00286.00-544.00176.00311.00-89.00-42.00-49.00280.00-53.00-148.00-839.001,191.00-233.00-803.00588.00305.00-47.002.00-545.00692.00-149.0095.00-201.00139.0047.00-78.00288.00-95.007.00-202.00-66.00334.00-399.00-281.00672.00141.00-141.00-89.0081.00479.00-445.00194.005.00-72.00329.00
Profit After Tax Growth (1y) 43.22%9.89%-7.39%-451.95%22.28%9.89%-36.83%-57.43%-18.07%107.12%430.06%159.85%142.75%4.80%11.40%-21.05%-9.24%-8.48%-40.16%-449.23%-5.71%-3.38%22.40%128.90%-18.34%84.66%-10.99%44.73%17.33%-70.46%-12.27%-50.32%-49.08%47.75%-16.17%9.24%38.74%-35.88%20.04%0.10%80.33%79.67%29.69%44.27%-9.61%15.38%-19.69%-35.20%9.45%0.78%14.47%116.10%2.93%20.69%5.68%-20.04%16.03%-20.20%32.02%
Profit After Tax Growth (3y) 12.79%35.74%45.82%49.12%34.48%33.61%55.08%40.00%21.76%25.71%52.32%-18.17%27.60%-2.51%-6.55%-7.29%-11.26%17.75%-13.29%13.46%-3.33%-19.22%-1.50%30.21%-21.28%-6.94%-13.17%-7.73%-6.06%-34.59%-4.07%-18.40%8.41%19.40%9.28%16.41%31.26%9.95%7.73%-2.19%21.28%27.84%6.04%26.42%0.61%11.96%-0.96%3.84%9.34%-0.99%16.89%
Profit After Tax Growth (5y) 25.89%19.12%15.63%-61.96%15.79%16.10%22.26%22.43%6.81%28.80%30.94%21.89%14.76%-12.75%-8.62%-10.54%-16.03%-6.55%-13.67%-4.54%-8.59%-12.97%-0.78%17.37%4.07%-1.47%0.38%2.55%6.20%-10.32%-1.66%-12.67%4.74%14.63%3.71%17.18%20.57%10.09%8.63%10.09%16.33%15.01%10.71%
Profit After Tax (QoQ) 71.01%-9.55%-11.04%4.08%31.21%-23.77%-438.09%136.16%17.91%-56.18%-942.64%118.82%198.07%12.13%-4.86%-23.66%28.69%19.20%-32.57%-12.25%29.76%-22.06%-493.49%123.69%32.96%-1.26%-7.09%-33.05%200.68%-52.41%51.08%-45.73%-24.30%41.34%-14.44%-44.37%119.66%-19.81%11.48%-29.35%1.51%50.14%-7.04%27.28%1.14%8.37%3.41%-20.26%29.11%-24.58%-16.55%34.68%18.89%-14.33%57.53%-35.85%39.40%-24.99%19.20%-6.91%-4.13%24.11%
Property, Plant & Equipment (Net) Growth (1y) -1.27%2.55%29.05%20.55%17.63%16.16%-7.18%192.80%206.63%210.68%211.26%1.35%-12.11%-4.91%-2.91%-15.45%-51.19%-21.22%-21.11%-7.00%5.91%3.98%3.20%-40.60%-0.22%-42.02%-41.24%-0.04%-48.05%-0.98%-50.88%-49.88%-2.57%-48.93%3.58%1.35%3.89%0.57%1.57%4.75%6.36%4.52%4.36%1.96%2.92%7.36%7.17%14.25%11.13%10.73%9.89%3.36%5.08%4.10%3.29%2.28%-0.88%-0.33%0.66%2.40%
Property, Plant & Equipment (Net) Growth (3y) 52.70%54.68%55.06%52.94%46.90%50.83%41.03%35.88%9.57%32.52%33.59%-7.29%-23.13%-7.99%-7.54%-22.41%-19.81%-21.98%-21.79%-17.96%-18.12%-15.80%-33.22%-33.24%-20.37%-33.56%-33.13%-20.22%-19.29%-20.18%-19.75%-18.97%2.49%-18.73%3.16%2.68%4.38%4.12%4.34%6.86%6.75%7.51%7.12%6.39%6.32%7.36%6.75%6.50%4.99%4.74%4.54%2.68%
Property, Plant & Equipment (Net) Growth (5y) 8.84%22.62%23.35%22.98%10.38%22.96%17.96%6.74%6.81%7.01%7.65%-13.90%-25.12%-14.87%-25.59%-25.21%-23.56%-24.82%-24.62%-22.45%-11.09%-21.05%-20.71%-20.58%-11.01%-20.97%-20.53%-11.52%-10.46%-10.61%-10.39%-9.12%4.25%-8.59%5.27%5.03%5.84%5.40%5.21%5.23%4.85%5.21%5.03%4.75%
Property, Plant & Equipment (Net) (QoQ) -1.04%-3.66%2.98%0.56%2.79%21.24%-3.81%-1.88%1.51%-3.12%203.45%2.76%2.84%-2.94%-1.20%-10.89%11.27%-0.90%-13.96%-48.56%79.60%-0.75%1.42%-41.42%76.32%-1.49%-41.63%-1.59%2.47%-0.18%-0.69%-48.86%95.32%-50.48%1.33%-0.58%2.38%0.43%-0.86%1.91%-0.88%1.43%2.25%3.47%-2.59%1.26%-0.10%4.45%1.61%1.08%6.50%1.59%1.25%0.32%0.17%3.28%0.30%-0.47%-0.80%0.08%0.86%0.53%0.91%
Return on Assets Growth (1y) 2.00-3.00-3.00-4.00-4.00-1.00-1.00-2.00-2.001.001.002.002.000.000.000.000.000.000.001.000.003.003.004.006.001.000.00-1.00-1.00-4.00-4.00-3.00-5.00-1.000.00-1.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Return on Assets Growth (3y) -4.00-3.00-3.00-5.00-4.000.000.000.000.001.001.002.002.003.003.004.006.004.004.004.005.001.00-1.000.000.00-3.00-4.00-5.00-6.00-4.00-4.00-4.00-5.00-1.000.000.000.000.000.000.000.000.000.000.000.000.00
Return on Assets Growth (5y) -2.00-3.00-3.00-4.00-4.003.003.004.006.005.005.005.007.000.00-1.000.000.000.000.000.000.000.000.000.000.00-3.00-3.00-5.00-6.00-4.00-4.00-4.00-5.00-1.000.000.000.000.00
Return on Assets (QoQ) 1.000.001.000.00-4.000.000.000.00-1.000.00-1.000.002.000.000.000.000.000.000.000.000.000.000.000.003.000.001.001.00-2.00-1.000.001.00-4.00-1.001.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Return on Capital Employed Growth (1y) -7.00-8.00-7.00-7.00-3.00-3.00-3.001.008.009.009.008.002.000.00-1.00-3.00-4.00-2.00-2.001.001.000.00-1.00-1.00-2.00-1.001.007.0010.007.005.00-1.00-2.001.001.002.001.002.004.004.004.001.000.00-4.00-7.00-5.00-5.00-1.002.001.002.001.001.002.001.001.00
Return on Capital Employed Growth (3y) -2.00-2.000.001.007.006.005.005.006.007.006.005.000.00-2.00-3.00-4.00-4.00-3.00-1.007.009.006.005.006.006.007.007.008.009.0010.0010.005.003.004.005.001.00-2.00-2.00-1.00-2.000.00-2.00-3.00-4.00-3.00-2.00-3.001.00
Return on Capital Employed Growth (5y) -4.00-4.00-3.00-2.004.003.003.005.006.006.007.0011.007.004.003.003.004.004.005.008.008.009.0010.0011.0011.0010.0011.008.006.006.005.00-1.00-1.001.002.002.002.002.002.001.00
Return on Capital Employed (QoQ) 0.00-1.00-1.00-6.000.000.00-2.00-2.000.001.002.005.001.000.001.000.00-1.00-1.00-2.000.000.000.000.000.00-1.000.000.00-1.000.002.006.001.00-2.000.000.001.000.000.001.000.001.002.001.000.00-2.001.00-3.00-3.000.000.001.001.00-1.001.000.001.000.000.001.00
Return on Equity Growth (1y) 5.00-6.00-6.00-8.00-9.00-1.00-2.00-4.00-3.002.002.003.004.00-1.00-1.000.000.001.001.001.001.008.008.009.009.00-1.00-2.00-3.00-1.00-6.00-8.00-6.00-10.00-2.001.00-1.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Return on Equity Growth (3y) -8.00-5.00-6.00-9.00-9.000.00-1.00-1.000.002.003.004.005.008.009.0010.0010.008.007.007.009.001.00-2.000.00-1.00-8.00-10.00-10.00-11.00-7.00-7.00-7.00-9.00-2.001.00-1.000.000.000.000.000.000.000.000.000.000.00
Return on Equity Growth (5y) -4.00-5.00-6.00-8.00-8.008.009.009.0011.009.009.0010.0013.001.00-1.001.000.000.000.000.000.000.00-1.00-1.00-1.00-8.00-9.00-10.00-10.00-7.00-7.00-7.00-10.00-1.001.00-1.000.000.00
Return on Equity (QoQ) 2.001.003.000.00-9.001.000.00-1.00-1.00-1.00-1.000.004.000.000.000.000.000.000.000.000.001.000.000.007.001.001.000.00-3.000.000.002.00-8.00-2.002.00-1.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Return on Invested Capital Growth (1y) -8.00-7.00-6.00-8.000.00-1.00-1.004.009.0011.0011.0010.004.003.001.00-2.00-6.00-8.00-7.00-4.00-1.000.00-1.003.00-2.00-1.001.003.0010.008.006.00-1.00-1.001.000.001.000.002.004.004.005.002.000.00-4.00-7.00-5.00-5.00-1.004.003.004.003.00-1.00-1.00-1.00-1.00
Return on Invested Capital Growth (3y) 1.002.004.006.0014.0013.0011.0011.007.006.006.003.00-2.00-5.00-6.00-3.00-9.00-9.00-6.002.007.006.006.006.006.007.007.004.009.0010.0010.005.004.004.005.001.00-3.00-2.00-1.00-2.001.000.00-2.00-2.00-4.00-3.00-3.001.00
Return on Invested Capital Growth (5y) -1.00-2.00-1.00-1.007.005.004.0011.005.005.006.0010.005.001.000.00-1.00-1.000.00-1.003.006.009.0010.0011.0011.0010.0011.003.006.007.005.00-1.001.002.003.003.001.001.001.001.00
Return on Invested Capital (QoQ) 0.00-1.00-1.00-7.001.000.00-2.000.000.001.003.006.002.001.002.000.000.00-1.00-2.00-3.00-1.000.000.000.00-1.000.004.00-6.000.002.007.001.00-2.000.001.001.000.00-1.002.000.001.002.001.000.00-2.000.00-3.00-3.000.000.001.003.00-1.001.000.00-1.000.000.001.00
Return on Sales Growth (1y) 1.007.00-1.00-25.001.000.00-2.006.00-7.00-7.00-3.0014.000.00-1.000.000.000.000.002.001.002.001.000.0025.005.008.009.00-13.000.00-13.00-9.00-12.00-6.005.00-3.000.000.000.000.001.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Return on Sales Growth (3y) -5.001.00-7.00-5.00-7.00-7.00-6.0020.00-8.00-8.00-2.0014.001.000.001.0025.006.009.0011.0013.006.00-5.001.000.00-1.00-1.00-2.00-25.00-7.00-9.00-12.00-12.00-6.005.00-3.000.000.000.000.001.000.000.000.000.000.000.000.000.00
Return on Sales Growth (5y) -6.000.00-5.00-5.00-5.00-7.00-4.0045.00-1.001.008.0026.006.00-6.002.000.000.000.000.000.000.000.00-2.000.00-2.00-1.00-2.00-25.00-6.00-9.00-11.00-12.00-6.005.00-3.000.000.000.000.001.00
Return on Sales (QoQ) -5.007.00-2.002.001.00-2.00-26.0028.001.00-4.00-18.0015.000.000.00-1.000.000.000.00-1.000.000.002.00-2.001.00-1.001.0023.00-18.002.003.001.00-6.00-11.007.00-3.000.000.000.00-1.001.000.000.001.00-1.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Revenue Growth (1y) 11.78%14.32%15.10%14.83%8.60%3.44%-2.81%102.25%93.86%90.30%97.95%4.57%-1.18%2.37%2.63%-1.56%-36.28%-36.37%-36.72%-28.49%13.60%11.49%8.80%-7.83%-0.55%-42.05%-43.21%6.13%-38.10%3.53%3.46%-41.27%-5.97%2.42%0.31%1.99%3.06%-10.78%11.90%5.40%21.96%31.94%21.38%24.20%15.44%13.08%8.86%1.45%2.90%1.72%-4.39%-1.82%-1.11%1.55%-1.53%-1.19%-0.67%2.17%2.88%
Revenue Growth (3y) 33.01%31.04%30.34%34.42%27.66%26.31%25.45%27.69%6.87%7.42%8.74%-9.70%-10.57%-10.11%-10.93%-13.43%-10.38%-25.64%-26.87%-11.23%-11.24%-12.55%-13.85%-16.87%-16.66%-14.99%-16.16%-14.02%-15.66%-1.83%5.11%-14.22%5.73%6.43%10.86%10.11%13.21%10.00%13.92%9.92%13.15%14.92%8.10%7.35%5.51%5.32%0.83%-0.53%0.36%1.81%-1.06%
Revenue Growth (5y) 8.18%7.95%7.54%11.32%8.53%7.41%6.33%6.54%6.64%-4.34%-4.50%-6.36%-15.13%-15.31%-16.12%-16.56%-15.97%-15.30%-16.50%-15.97%-7.48%-9.38%-6.42%-9.19%-6.16%-6.27%-4.35%-3.61%-3.32%7.13%8.94%-4.48%7.02%6.76%7.24%5.86%8.11%6.58%6.84%5.20%7.31%9.50%5.06%
Revenue (QoQ) 12.61%-2.82%-2.57%4.83%15.17%-2.16%-2.79%-0.87%9.71%-8.07%102.30%-4.98%7.69%-4.38%6.87%-10.21%11.56%-4.13%2.51%-41.89%11.42%-4.65%15.83%-7.68%9.34%-6.96%-1.87%-0.39%-36.29%-8.81%83.38%-41.90%6.55%-8.86%4.09%-6.97%16.05%-10.74%5.83%-5.99%0.46%11.94%-0.31%8.78%8.68%2.99%2.00%1.11%6.46%-0.86%-4.95%2.56%5.24%-6.81%-2.40%3.31%8.07%-9.63%-2.06%3.85%11.15%-9.00%
Share-based Compensation Growth (1y) -15.83%-14.29%0.00%-2.04%-12.66%0.00%338.10%52.08%108.00%58.33%-60.87%-20.55%-28.85%19.74%15.28%51.72%31.08%6.59%-2.41%-37.50%65.98%-36.08%-20.99%0.00%1.86%54.84%-3.13%34.55%-63.41%-44.79%-17.74%-39.19%-10.00%0.00%-9.80%35.56%14.81%-20.75%4.35%-16.39%-9.68%161.90%-12.50%76.47%23.21%-42.73%76.19%-52.22%4.35%9.52%-2.70%81.40%9.72%21.74%38.89%71.79%59.49%2.38%-39.00%
Share-based Compensation Growth (3y) 15.20%10.72%19.68%5.78%8.93%23.77%25.49%22.39%24.72%26.43%-23.93%-9.01%15.68%-6.56%-3.85%-1.75%30.38%1.80%-9.27%-5.61%-14.80%-18.25%-14.29%-6.47%-30.52%-5.09%-10.42%3.51%-27.69%-24.09%-8.18%-11.67%-2.27%27.56%-6.27%25.99%8.51%5.93%17.17%-11.00%5.11%18.00%14.47%15.21%12.15%-8.60%33.53%14.19%22.23%10.93%-6.24%
Share-based Compensation Growth (5y) 7.36%11.61%14.04%2.34%22.97%5.25%8.79%2.76%26.82%14.87%-19.55%0.27%-10.42%-6.96%-6.66%-4.95%-6.11%-10.25%-11.13%-7.07%-8.56%-15.41%-9.94%-1.50%-19.04%12.15%-8.08%10.35%-15.90%-8.08%3.60%-10.29%3.71%5.42%7.14%11.63%7.91%9.65%16.80%17.05%15.24%15.41%4.91%
Share-based Compensation (QoQ) -17.67%-25.00%16.67%16.84%-16.16%-12.50%14.29%4.17%-4.00%283.33%-60.33%42.47%-26.92%-5.26%-19.44%27.59%22.97%-8.79%6.02%10.23%0.00%-16.49%-32.10%192.73%-61.49%3.23%-14.06%198.18%-41.46%-35.42%19.35%-18.92%-11.67%-3.77%-11.76%20.00%-1.85%-13.21%32.61%1.64%-32.26%14.29%6.25%9.80%96.43%-61.82%114.29%-23.33%-8.70%17.46%-41.89%67.44%-4.17%4.35%8.33%1.28%6.33%19.05%34.00%-5.97%-31.75%-29.07%
Shareholder's Equity Growth (1y) 3.70%8.07%13.15%3.81%-7.15%-6.07%-10.44%204.44%216.87%196.25%180.74%-11.36%-4.16%-6.54%-3.91%-19.90%-24.99%-25.49%-20.40%-8.69%-14.04%-7.67%-8.48%-3.98%6.13%7.12%17.69%15.00%18.41%7.88%-61.48%-62.46%-63.55%-60.37%-4.36%-0.61%6.42%1.18%7.92%9.69%7.80%15.92%16.51%14.06%14.98%14.14%12.83%12.88%11.82%12.20%14.53%15.22%18.80%18.43%16.95%15.06%10.75%9.21%6.97%8.11%
Shareholder's Equity Growth (3y) 45.04%44.34%41.70%40.97%41.28%37.52%34.19%29.30%31.58%27.30%29.01%-13.45%-14.82%-13.69%-11.21%-11.11%-11.88%-9.67%-5.00%0.28%2.60%2.19%-25.41%-25.44%-22.92%-22.92%-24.31%-24.58%-22.85%-24.37%-26.47%-25.76%-25.22%-22.54%6.34%7.54%9.67%10.21%12.36%12.19%11.49%14.08%14.61%14.05%15.16%14.89%14.76%14.38%13.73%13.22%12.74%12.75%
Shareholder's Equity Growth (5y) 17.01%15.93%16.83%15.43%12.70%12.34%11.97%13.64%15.75%15.33%18.26%-6.47%-4.93%-5.77%-20.51%-21.23%-21.65%-20.63%-20.58%-17.76%-15.97%-15.62%-15.60%-14.69%-12.08%-11.69%-11.42%-11.70%-10.66%-10.56%-12.17%-12.03%-11.67%-9.85%9.22%10.09%11.87%12.21%13.70%13.36%12.77%13.94%13.50%13.03%
Shareholder's Equity (QoQ) -0.67%-0.96%5.83%-0.39%3.51%3.70%-2.90%-10.91%4.72%-1.13%230.05%-7.27%-2.10%-6.30%4.20%0.26%-4.53%-3.66%-13.14%-6.11%-5.16%2.91%-0.36%-11.62%1.88%2.01%4.54%-2.32%2.83%12.09%2.14%0.58%-6.31%-59.98%-0.46%-2.35%1.87%-3.41%3.44%4.55%-3.14%3.02%5.13%2.76%4.15%3.55%2.93%3.58%3.39%2.36%2.97%2.61%3.74%4.48%3.60%5.79%3.42%3.18%1.92%1.83%1.98%1.06%3.00%
Tax Rate Growth (1y) -97.00-506.00-62.00-1156.00-1880.00-31.00-1924.001,619.001,447.00-289.00955.00-276.00-363.00-175.00127.00-606.00-154.00-67.00-68.0057.00-153.00-149.00-99.00118.0063.0029,097.001,957.00-1318.00-156.00-29143.00-3067.0040.00-346.00-497.00-63.00-813.00440.001,266.00172.00701.00-797.00-1285.00183.00-780.00183.00-21.00-370.00299.00-74.00-66.00397.00-6033.00-165.0071.00-74.006,506.00234.00-184.00209.00
Tax Rate Growth (3y) -531.00-827.00-1030.00187.00-797.00-496.00-842.00737.00930.00-531.001,014.00-825.00-670.00-391.00-40.00-431.00-243.0028,882.001,790.00-1143.00-245.00-194.00-1209.00-1160.00-438.00-542.00-1173.00-2091.00-61.00-28374.00-2958.00-71.00-702.00-516.00292.00-892.00-173.00-41.00-15.00220.00-687.00-1372.00210.00-6514.00-55.00-16.00-47.00772.00-5.00-179.00532.00
Tax Rate Growth (5y) -1048.00-1069.00-971.00-362.00-1103.00-711.00-1009.00912.00841.0028,418.002,872.00-2025.00-762.00-436.00-1150.00-1709.00-745.00-757.00-1340.00-1916.00-151.00575.00-1100.00-1271.00-795.00-561.00-818.00-2170.00-675.00-29680.00-3145.00-553.00-593.00-603.00319.00-6626.00-412.00-35.00308.00693.00-618.00-1485.00345.00
Tax Rate (QoQ) 23.00-148.00-603.00631.00-386.00296.00-1698.00-92.001,463.00-1596.001,845.00-265.00-274.00-352.00614.00-352.00-85.00-50.00-119.00100.001.00-51.006.00-109.005.00-2.00223.00-164.0029,040.00-27142.00-3052.00998.0053.00-1066.0055.00612.00-98.00-633.00-695.001,866.00727.00-1726.00-166.00368.00239.00-259.00-1129.001,331.0035.00-607.00-460.00959.0042.00-144.00-6890.006,827.00278.00-289.00-310.00555.00-140.00104.00
Total Debt Growth (1y) 31,984.08%21,567.49%90.78%98.86%85.04%74.95%-12.14%48.22%87.72%83.70%121.89%28.89%3.78%13.03%0.18%15.13%17.79%16.09%18.98%68.28%55.98%41.91%39.36%-11.53%-8.68%-6.37%-62.67%-65.92%-66.33%-40.98%-54.10%-46.87%-45.33%-48.73%55.80%40.05%30.66%5.82%-16.63%-28.02%-18.41%-35.72%-29.26%-12.95%6.49%17.02%27.20%249.28%159.18%128.38%132.00%-18.57%-14.20%-16.35%-17.12%-18.32%-17.58%-11.93%-20.23%-2.97%
Total Debt Growth (3y) 936.79%786.35%54.94%56.04%53.33%53.72%25.00%30.05%31.90%34.08%38.29%35.67%24.00%23.03%18.43%19.67%18.83%15.54%-14.78%-20.24%-21.73%-7.78%-37.96%-45.69%-44.81%-34.32%-35.61%-36.70%-37.81%-31.58%-15.84%-18.79%-16.47%-29.61%-2.78%-4.26%4.32%-7.32%-9.14%29.83%31.07%19.77%27.80%35.28%33.29%30.75%34.73%32.44%22.38%18.94%15.33%-13.58%
Total Debt Growth (5y) 323.51%290.99%34.69%49.07%45.95%43.02%26.49%26.77%26.73%26.21%6.59%-5.52%-10.13%0.57%-22.22%-20.86%-20.94%-14.13%-15.04%-17.70%-19.29%-15.71%-20.88%-30.56%-29.10%-28.06%-30.91%-30.78%-26.89%-24.78%-11.71%10.24%9.97%-1.40%22.08%20.07%20.35%8.74%7.60%7.80%9.75%4.82%6.66%14.43%
Total Debt (QoQ) 69.21%19,647.84%-8.05%4.43%14.27%73.87%-4.16%-2.83%8.04%-12.68%61.68%23.07%5.72%5.48%-6.08%-0.91%15.14%-6.52%7.95%1.38%13.48%-4.19%52.67%-6.03%3.24%-5.91%-3.08%-2.99%5.85%-62.49%-11.52%-4.17%85.56%-70.83%2.42%-1.40%74.04%-11.35%-7.93%-8.01%40.95%-30.16%-20.51%4.27%11.05%-23.14%-2.19%27.56%22.03%-16.46%168.58%-5.34%7.53%-15.13%-5.73%-0.27%4.83%-15.91%-7.09%0.63%12.02%-23.84%13.02%