Pinnacle West Capital Growth Metrics (2009-2025) | PNW

Growth Metrics 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) 2.97%2.60%5.75%5.79%7.16%5.93%2.36%2.05%0.89%2.64%2.69%0.96%1.13%0.94%1.14%5.78%7.32%7.39%6.40%5.17%5.19%5.69%6.26%6.49%6.64%7.28%7.42%6.34%5.90%4.93%4.09%3.79%4.12%3.85%3.99%4.61%3.96%6.29%7.48%8.34%8.74%9.09%9.04%9.90%9.99%6.84%6.07%3.27%6.21%6.57%6.96%8.53%5.37%7.18%7.67%5.85%9.61%13.75%13.62%
Assets Growth (3y) 3.59%3.71%3.59%2.92%3.02%3.15%2.06%2.91%3.07%3.62%3.39%3.95%4.51%4.64%4.57%5.81%6.38%6.78%6.69%6.00%5.91%5.96%5.91%5.53%5.55%5.34%5.15%4.91%4.66%5.02%5.17%5.56%5.58%6.39%6.81%7.60%7.53%7.40%7.52%7.13%8.30%7.49%7.35%7.20%7.17%6.86%6.90%5.86%7.05%9.12%9.38%
Assets Growth (5y) 3.49%3.87%3.65%3.93%4.30%4.49%3.75%4.07%4.20%4.76%4.75%4.93%5.21%5.22%5.04%5.51%5.83%5.82%5.62%5.28%5.16%5.60%5.83%5.90%5.86%6.27%6.38%6.57%6.51%6.18%6.12%5.95%6.58%6.51%6.69%6.90%6.83%7.19%7.44%7.15%7.97%8.65%8.64%
Assets (QoQ) 2.28%-0.34%-0.73%1.39%5.42%-0.30%0.56%0.23%1.86%-0.60%-0.59%1.97%1.92%-2.27%-0.43%1.78%2.12%2.21%1.03%1.84%1.18%1.03%1.04%2.33%1.72%1.26%1.18%2.95%1.85%0.24%0.76%2.01%1.03%-0.04%1.08%1.75%1.17%0.55%0.45%4.02%2.30%1.36%0.82%4.34%2.25%2.17%0.90%1.35%1.52%-0.53%3.77%1.69%1.90%0.93%0.76%3.43%2.37%-0.79%4.34%7.34%2.25%
Capital Expenditures Growth (1y) 5.65%-5.07%-5.43%11.19%47.01%23.21%25.80%-6.09%-3.94%-9.22%-24.12%5.41%-16.67%98.66%13.45%-6.43%12.20%-32.85%21.01%54.44%7.72%1.85%50.77%26.11%14.39%-12.38%-7.84%-2.35%17.94%46.23%3.50%-7.51%-34.60%-26.59%-28.04%-11.70%44.84%19.25%30.88%19.65%-7.08%6.59%6.99%-5.81%10.61%31.36%7.64%42.30%33.31%-7.80%13.68%4.74%-8.60%23.50%16.30%12.88%68.00%-0.04%20.24%32.88%-6.43%
Capital Expenditures Growth (3y) 14.27%2.02%-3.35%3.25%5.58%30.49%2.69%-2.52%-3.52%6.59%1.37%15.06%0.24%10.76%27.44%22.15%11.40%-15.69%18.91%23.90%13.27%9.28%12.88%4.43%-4.09%-2.02%-11.79%-7.26%3.76%8.58%-0.85%-0.76%-4.17%-2.28%0.25%-0.16%14.18%18.64%14.66%17.05%11.07%8.89%9.40%11.97%10.46%14.37%12.49%18.94%26.97%4.41%16.71%16.25%12.84%
Capital Expenditures Growth (5y) 6.88%7.21%4.39%9.73%7.30%8.73%14.59%12.53%2.05%1.57%7.68%13.41%6.32%11.73%14.57%10.48%1.29%-8.44%4.60%9.21%6.60%2.70%6.26%3.77%3.50%3.64%-0.79%-2.11%2.80%12.38%2.34%5.55%5.35%2.48%4.28%8.20%12.65%13.71%14.79%13.65%16.04%9.77%12.86%16.06%16.20%
Capital Expenditures (QoQ) 25.06%-1.73%-13.10%-1.08%12.37%-2.10%2.17%30.79%-5.82%-0.05%-23.73%33.79%-11.00%-16.45%5.95%5.77%112.19%-52.29%-12.61%26.81%27.00%-14.02%11.53%-11.55%20.08%27.28%-6.71%-19.77%-8.03%33.87%-1.15%-3.10%14.03%-5.24%-11.67%-31.48%28.01%-7.12%8.40%12.38%5.40%1.93%-0.90%-12.73%20.90%2.32%-12.76%2.49%43.58%-16.16%15.34%-3.98%-0.69%3.38%6.26%-16.21%34.19%-2.65%3.13%24.70%-20.16%17.10%13.97%-12.19%
Cash & Equivalents Growth (1y) 187.02%94.31%-24.21%3,136.76%82.71%188.24%-69.52%-81.86%-87.83%-85.93%-21.98%21.24%147.62%70.43%-63.64%311.89%-67.05%-92.27%-20.18%-88.72%47.99%24.22%419.31%24.18%217.47%271.08%-77.51%-79.09%-88.49%-77.89%56.42%409.91%-22.49%508.87%-58.49%-60.43%-57.07%-54.07%78.34%933.54%310.38%509.43%483.18%-72.76%109.17%-85.88%-83.38%-18.80%106.34%-72.63%-51.53%-50.24%-73.76%114.85%2.55%38.60%-47.68%225.46%-22.54%4.29%370.20%-37.19%
Cash & Equivalents Growth (3y) -13.91%-7.62%-43.51%92.35%-18.04%-11.57%-55.78%-3.25%-53.70%-73.53%-39.05%-17.42%6.48%-45.30%14.65%-16.76%15.68%-29.10%-2.31%-69.18%-18.53%0.64%22.25%9.80%-34.33%70.96%-47.34%-25.01%-66.29%-14.80%5.01%175.24%10.94%157.35%62.82%3.67%54.46%-26.61%20.02%31.74%160.67%-38.24%-22.26%-52.07%4.23%-56.37%-56.44%-17.57%-34.33%24.16%-27.25%-10.40%-13.58%63.77%
Cash & Equivalents Growth (5y) -12.24%-36.43%-44.57%27.02%-23.13%-41.87%-18.55%-33.83%-14.15%-38.85%-23.36%-31.92%-15.10%-33.07%-11.92%-9.27%-32.70%-13.66%-9.55%-43.21%-29.04%23.31%6.22%40.18%-12.98%69.49%8.72%3.50%-19.95%-11.85%2.34%35.77%42.58%-8.01%-19.04%-14.75%14.81%-25.31%-2.99%9.54%19.45%10.50%-17.89%-30.76%22.74%-29.86%
Cash & Equivalents (QoQ) 473.03%44.19%-97.57%1,331.46%287.94%-43.76%3.63%-19.19%511.99%-94.05%-38.33%-45.78%607.86%-67.03%-4.17%10.73%387.20%-92.97%985.67%-91.14%14.30%-27.38%53.39%16.23%-4.06%203.59%-63.32%197.16%12.14%-81.60%-65.90%63.57%115.51%30.15%11.14%-75.14%1,592.91%-91.13%5.95%-73.02%1,711.41%-65.55%514.01%-89.29%2,590.02%-67.04%-71.31%-17.77%81.59%-61.19%40.11%108.97%-75.91%-31.29%43.85%10.17%97.28%-67.20%94.43%-58.41%1,127.13%-92.19%161.78%87.53%63.92%
Cash from Investing Activities Growth (1y) -2,184.56%-18.02%8.38%-100.97%-107.31%-24.68%-21.94%-32.53%-15.75%11.24%24.83%-8.65%16.07%-98.95%-17.99%5.48%-20.35%33.95%-11.66%-50.00%-9.34%-1.57%-59.91%-24.02%-12.05%17.66%6.34%1.05%-19.11%-60.96%-3.56%6.35%33.35%28.13%29.52%14.11%-29.95%-6.96%-34.04%-14.00%0.46%-7.81%-2.03%3.17%-3.22%-31.74%-7.55%-39.27%-36.74%6.70%-21.08%-2.53%17.66%-15.70%6.43%-7.55%-65.34%-1.30%-38.20%-44.10%0.42%
Cash from Investing Activities Growth (3y) -273.30%-9.31%5.65%-42.50%-26.28%-30.09%-2.65%-10.82%-5.35%-5.26%0.32%-15.49%-3.37%-10.10%-28.19%-20.70%-13.82%17.95%-18.70%-22.56%-13.43%-10.41%-15.75%-4.75%3.82%1.61%11.91%7.33%-1.05%-7.36%0.72%2.85%4.82%6.07%1.22%1.76%-10.12%-14.96%-13.72%-15.42%-12.00%-9.84%-9.93%-11.41%-5.14%-12.45%-6.81%-15.37%-23.02%-3.02%-16.12%-16.69%-10.68%
Cash from Investing Activities Growth (5y) -120.84%-11.41%-2.04%-32.62%-21.52%-8.11%-14.07%-20.42%-7.45%0.50%-8.20%-13.58%-8.07%-12.08%-15.36%-10.26%-3.20%8.57%-4.07%-8.17%-4.80%-0.69%-7.94%-2.39%-2.85%-1.89%1.34%2.55%-1.17%-11.94%-1.43%-4.34%-4.01%-0.37%-4.65%-6.25%-8.50%-10.40%-10.75%-11.13%-13.85%-9.20%-11.43%-16.47%-13.86%
Cash from Investing Activities (QoQ) -3,632.23%-25.00%67.95%-47.31%-99.98%2.96%29.70%-51.96%-20.27%5.09%23.60%-32.72%7.77%19.63%-10.43%-2.52%-118.64%52.34%11.53%-30.54%-19.99%19.42%-18.84%4.84%-11.46%-26.87%7.83%14.03%18.10%-44.32%2.62%-3.49%-10.67%7.15%11.93%26.35%-19.34%8.94%-7.31%-11.44%1.78%-14.11%8.73%2.69%-6.38%-7.99%13.38%-3.73%-35.77%11.84%-12.17%-1.84%7.36%-14.41%5.01%18.21%-30.16%7.47%-9.18%-25.74%20.25%-26.23%-13.84%13.10%
Cash from Operations Growth (1y) -35.26%-38.94%1,880.59%-10.37%31.55%13.33%-52.63%78.08%-2.77%17.83%83.95%-29.48%-9.08%12.14%17.44%-10.82%-1.45%-21.50%-42.15%15.86%1.24%28.32%0.04%11.24%-19.79%-5.35%-2.88%-45.91%40.51%33.98%19.15%52.10%17.16%-8.30%3.93%-24.65%-13.32%-61.57%5.88%7.48%-17.56%59.35%10.01%-40.49%-13.60%2.65%68.61%124.47%27.42%5.03%-37.87%-8.75%-10.67%78.40%64.15%-16.03%59.78%17.57%15.70%37.75%5.02%
Cash from Operations Growth (3y) -6.09%-6.57%159.70%4.02%5.16%14.41%0.77%3.85%-4.49%1.23%7.72%-10.01%-3.20%4.14%-12.08%4.75%-7.16%-1.58%-17.47%-11.33%4.50%17.62%5.00%-2.91%9.71%5.16%6.34%-14.73%12.58%-22.13%9.45%7.20%-5.75%-17.50%6.58%-21.60%-14.85%-14.34%25.23%12.81%-3.18%19.77%4.84%6.82%-0.56%24.36%19.80%19.82%22.06%30.12%5.67%1.82%14.45%
Cash from Operations Growth (5y) -5.79%-6.42%65.83%3.07%3.02%8.57%-9.95%7.62%-6.69%4.73%3.96%-15.20%0.44%7.45%-4.69%-1.11%5.67%3.21%-6.99%-4.39%2.99%-10.53%4.96%-5.81%-1.15%-6.57%6.97%-16.89%0.32%-5.04%19.45%10.47%-1.62%-9.55%4.86%-0.26%-6.81%3.33%14.90%1.93%5.31%29.22%16.96%7.11%10.54%
Cash from Operations (QoQ) -47.88%-104.61%1,672.86%71.13%-50.84%34.56%-20.83%151.18%-57.65%-43.76%197.65%37.15%-48.68%-12.21%14.11%76.82%-36.70%-8.05%-13.34%95.38%-49.58%-32.23%73.53%70.73%-36.09%-47.17%92.96%23.11%-24.59%-45.79%7.47%219.82%-28.10%-51.79%37.19%146.35%-43.72%-45.36%-0.54%183.37%-75.05%50.56%0.97%117.36%-51.77%3.94%-45.38%215.54%-42.70%70.73%-27.28%79.11%-52.77%0.99%6.81%75.34%-5.67%-7.07%-45.36%233.64%-30.59%-8.55%-34.95%154.37%
Dividends Paid - Common Growth (1y) 7.60%7.64%7.54%3.88%-2.79%0.50%0.53%-2.68%13.77%115.34%4.45%115.23%-100.01%-41.11%7.67%-47.66%-87.50%-1.98%2.46%8.01%404,320.00%13.08%5.54%5.26%5.83%4.61%5.27%5.17%5.54%7.24%6.64%6.25%-100.02%6.08%6.58%107.75%135.71%6.34%6.63%-47.88%1,727,060.00%-7.21%6.33%6.34%6.34%2.72%2.77%2.72%2.69%2.01%1.92%1.99%2.04%2.07%2.09%2.14%2.15%2.09%6.99%7.13%7.14%
Dividends Paid - Common Growth (3y) 5.97%32.56%4.13%29.58%-26.00%8.42%4.18%3.11%-26.00%7.52%4.84%6.76%-0.23%-13.25%5.20%-15.89%1,901.91%5.06%4.42%6.14%1,553.02%8.25%5.82%5.56%-26.00%5.97%6.16%32.41%-95.73%6.55%6.61%4.78%8.44%1.53%6.51%4.81%1,772.10%0.45%5.23%-17.12%2,561.79%-0.93%3.66%3.67%3.67%2.27%2.26%2.28%2.29%2.06%3.64%3.73%3.75%
Dividends Paid - Common Growth (5y) -14.87%6.10%4.49%4.23%1.90%7.15%4.10%4.50%3.64%8.02%5.07%6.14%2.10%-6.04%5.50%-7.84%-11.84%5.70%5.29%21.42%18.47%7.43%6.13%4.95%7.33%3.26%6.29%5.17%7.43%2.89%5.78%4.67%6.84%1.87%4.83%3.82%485.40%1.08%3.93%-9.92%622.29%0.26%4.00%4.04%4.05%
Dividends Paid - Common (QoQ) 0.07%0.17%7.16%0.18%0.10%0.08%3.50%-6.25%3.49%0.12%0.19%9.60%95.88%-51.44%106.46%-100.01%880,325.00%-11.22%0.36%-100.02%460,266.67%-7.19%5.79%-10.53%28.73%-13.38%5.51%-10.05%27.24%-12.83%5.41%-9.74%29.30%-13.32%5.02%-100.02%663,600.00%-12.91%104.72%-100.00%1,975,440.00%-12.68%0.06%0.06%6.13%0.07%0.06%0.05%2.53%0.12%0.01%0.02%1.85%0.04%0.08%0.07%1.88%0.05%0.13%0.08%1.81%4.86%0.27%0.09%
Dividends payables Growth (1y) 0.59%0.36%4.29%4.58%4.52%5.22%5.23%5.43%5.39%5.14%5.22%6.50%6.44%6.45%6.43%6.42%6.33%6.31%6.30%2.63%2.64%1.99%2.01%1.96%1.96%6.79%6.94%
Dividends payables Growth (3y) 1.73%3.04%4.68%5.08%5.04%5.26%5.28%5.69%5.68%6.03%6.03%6.46%6.40%6.39%6.35%5.10%5.07%3.62%3.63%2.19%2.20%3.55%3.61%
Dividends payables Growth (5y) 2.98%3.94%4.93%5.37%5.36%5.75%5.74%5.99%5.96%6.16%6.14%5.65%5.62%4.74%4.72%3.84%3.83%3.91%3.95%
EBITDA Margin Growth (1y) 377.00170.0028.00-503.00-14.00324.00323.00222.00434.00170.00283.00492.00-60.00-431.00-262.00-171.00-33.00-10.00-371.00-87.00-199.00115.00667.00-268.00-73.00155.00166.00254.00615.0016.00-535.00-542.00-661.00-466.00-242.00359.00-225.00-30.00-705.00-201.00556.00240.00237.0072.00-34.00-345.00210.0013.00-682.00-441.00-262.00-159.00-467.00311.00386.00165.00763.00-60.0022.00-147.00-133.00103.00
EBITDA Margin Growth (3y) 797.00664.00633.00211.00360.0064.00343.00544.00341.00-271.00-350.00235.00-292.00-326.0034.00-525.00-305.00260.00462.00-101.00343.00287.00298.00-556.00-119.00-295.00-611.0071.00-271.00-480.00-1483.00-384.00-330.00-257.00-710.00230.00297.00-135.00-258.00-116.00-160.00-546.00185.00-74.00-1183.00-475.00334.0019.00-386.00-190.00146.00-141.00162.00355.00
EBITDA Margin Growth (5y) 704.00223.001.00-46.00127.00168.00640.00189.0069.000.00483.00221.00250.00-154.00-335.00-814.00-351.00-190.00-315.00-284.00-543.00-210.00-650.00-398.00213.00-85.00-1079.00-58.00251.00-585.00-1035.00-299.00-1046.00-1043.00-762.0084.00-852.00-265.00-134.00-110.00136.00-294.00593.00-56.00-554.00-431.00
EBITDA Margin (QoQ) 1,274.00-2546.00227.001,422.001,066.00-2688.00-304.001,912.001,404.00-2689.00-405.002,123.001,141.00-2576.00-195.001,571.00770.00-2408.00-104.001,709.00793.00-2768.00180.001,596.001,107.00-2216.00-755.001,791.001,335.00-2206.00-667.002,152.00737.00-2757.00-674.002,034.00931.00-2533.00-73.001,450.001,126.00-3208.00432.002,206.00810.00-3211.00266.002,101.00499.00-2656.0069.001,406.00740.00-2477.00173.001,097.001,518.00-2402.00-48.001,695.00696.00-2321.00-217.001,709.00932.00
EBIT Growth (1y) 18.25%9.86%6.39%-45.31%-3.09%7.78%39.94%34.16%29.19%2.98%28.68%81.06%2.09%-7.21%-17.17%-13.52%-2.19%1.46%-28.27%-9.96%-8.71%5.53%82.50%-25.89%-0.10%1.38%11.82%34.39%28.27%1.84%-30.35%-53.52%-18.53%-5.71%-21.82%91.75%-18.82%-6.93%-82.06%-32.72%33.21%12.82%157.13%17.59%6.31%-5.63%62.14%14.64%-19.86%-2.75%-26.52%-6.93%-17.85%23.63%102.39%31.70%71.18%5.95%13.66%-14.33%-1.97%6.37%
EBIT Growth (3y) 13.97%6.83%24.20%9.93%8.52%0.99%14.26%28.07%8.86%-1.03%-8.56%12.13%-3.04%-0.21%2.74%-16.74%-3.74%2.77%13.54%-3.57%5.37%2.90%12.44%-22.64%1.44%-0.89%-15.24%6.20%-5.34%-3.68%-53.95%-15.67%-4.14%-0.33%-28.82%14.90%4.76%-0.30%-9.23%-3.20%4.31%1.17%45.23%7.86%-11.21%4.30%34.09%12.01%4.07%8.40%19.12%1.64%11.30%11.69%
EBIT Growth (5y) 8.13%2.80%2.62%0.68%2.68%1.98%14.32%6.99%3.30%0.74%9.30%7.03%3.16%0.51%-3.32%-18.46%-1.40%0.83%-4.43%-4.38%-5.00%-0.89%-27.57%-9.80%2.45%0.44%-22.43%-1.07%3.74%-0.99%-16.44%-4.17%-5.58%-1.90%-15.55%10.11%-5.42%3.57%2.15%2.14%9.80%6.28%47.77%7.20%3.27%5.04%
EBIT Margin Growth (1y) 377.00170.0028.00-503.00-14.00324.00323.00222.00434.00170.00283.00492.00-60.00-431.00-262.00-171.00-33.00-10.00-371.00-87.00-199.00115.00667.00-268.00-73.00155.00166.00254.00615.0016.00-535.00-542.00-661.00-466.00-242.00359.00-225.00-30.00-705.00-201.00556.00240.00237.0072.00-34.00-345.00210.0013.00-682.00-441.00-262.00-159.00-467.00311.00386.00165.00763.00-60.0022.00-147.00-133.00103.00
EBIT Margin Growth (3y) 797.00664.00633.00211.00360.0064.00343.00544.00341.00-271.00-350.00235.00-292.00-326.0034.00-525.00-305.00260.00462.00-101.00343.00287.00298.00-556.00-119.00-295.00-611.0071.00-271.00-480.00-1483.00-384.00-330.00-257.00-710.00230.00297.00-135.00-258.00-116.00-160.00-546.00185.00-74.00-1183.00-475.00334.0019.00-386.00-190.00146.00-141.00162.00355.00
EBIT Margin Growth (5y) 704.00223.001.00-46.00127.00168.00640.00189.0069.000.00483.00221.00250.00-154.00-335.00-814.00-351.00-190.00-315.00-284.00-543.00-210.00-650.00-398.00213.00-85.00-1079.00-58.00251.00-585.00-1035.00-299.00-1046.00-1043.00-762.0084.00-852.00-265.00-134.00-110.00136.00-294.00593.00-56.00-554.00-431.00
EBIT Margin (QoQ) 1,274.00-2546.00227.001,422.001,066.00-2688.00-304.001,912.001,404.00-2689.00-405.002,123.001,141.00-2576.00-195.001,571.00770.00-2408.00-104.001,709.00793.00-2768.00180.001,596.001,107.00-2216.00-755.001,791.001,335.00-2206.00-667.002,152.00737.00-2757.00-674.002,034.00931.00-2533.00-73.001,450.001,126.00-3208.00432.002,206.00810.00-3211.00266.002,101.00499.00-2656.0069.001,406.00740.00-2477.00173.001,097.001,518.00-2402.00-48.001,695.00696.00-2321.00-217.001,709.00932.00
EBIT (QoQ) 113.74%-85.61%23.76%210.65%98.56%-86.06%-36.39%450.50%120.83%-81.91%-39.01%430.11%76.03%-77.39%-14.18%198.90%60.00%-79.82%-10.41%238.05%65.98%-85.73%12.46%242.73%91.88%-75.32%-54.33%362.00%94.72%-72.78%-45.11%340.96%54.60%-81.38%-63.37%672.84%78.93%-84.56%-10.17%227.19%105.14%-97.03%236.93%547.85%73.75%-93.22%54.09%485.66%54.24%-88.35%8.95%309.41%87.17%-91.20%38.00%261.38%181.68%-85.59%-10.20%369.74%74.34%-84.54%-32.31%437.47%89.19%
EBT Growth (1y) 18.42%12.39%179.13%-125.02%-0.35%9.31%410.70%73.36%44.18%3.98%97.12%1,138.87%4.35%-8.34%-20.88%-31.36%-0.33%4.42%-65.36%-7.79%-9.75%4.88%373.28%-60.80%-1.52%1.95%24.12%188.22%36.14%3.89%-44.66%-78.92%-17.46%-4.95%-20.16%269.15%-22.98%-8.36%-152.15%-41.86%44.20%15.68%-74.93%146.74%11.05%-2.92%181.04%-29.70%-26.58%-7.84%-201.91%-91.38%-35.04%19.88%124.86%1,043.20%89.60%3.03%-135.80%-126.02%-3.59%4.63%
EBT Growth (3y) 19.38%8.51%115.20%-11.53%14.45%1.38%99.70%57.40%14.46%-0.16%-18.56%104.68%-2.09%0.13%9.06%-37.16%-3.96%3.74%26.72%1.37%6.56%3.57%48.14%-38.01%3.43%0.22%-18.15%30.90%-4.70%-3.28%-30.66%-23.23%-2.86%0.25%-39.73%74.30%7.24%0.96%-9.58%0.28%5.55%1.15%-13.05%-46.92%-19.09%2.36%30.16%-11.51%-3.30%4.41%-27.87%-31.16%5.89%8.92%
EBT Growth (5y) 12.09%4.10%33.14%-15.21%6.16%2.67%67.17%21.85%5.91%1.25%25.98%56.64%4.71%1.23%-2.28%-31.51%-0.09%1.97%-2.11%-4.11%-5.11%-0.66%-27.38%-12.56%4.21%1.31%-20.12%26.33%6.75%0.32%-20.05%-4.73%-5.65%-2.05%-21.07%-20.33%-10.07%2.60%-28.47%-0.12%7.69%5.03%33.65%-19.58%-0.65%2.95%
EBT Margin Growth (1y) 270.00214.00184.00-1307.0040.00331.00323.00182.00563.00185.00363.00730.002.00-424.00-166.00-207.0017.0083.00-400.00-26.00-195.0084.00737.00-261.00-91.00159.00219.00312.00669.0086.00-533.00-379.00-552.00-406.00-123.00242.00-304.00-77.00-793.00-119.00666.00305.00-171.00298.0083.00-236.00814.00-195.00-820.00-571.00-631.00-301.00-709.00198.00353.00240.00707.00-129.00-94.00-326.00-131.0044.00
EBT Margin Growth (3y) 872.00730.00870.00-395.00605.0092.00520.00705.00582.00-155.00-203.00497.00-175.00-257.00172.00-494.00-269.00326.00556.0025.00384.00329.00422.00-329.0026.00-161.00-438.00174.00-186.00-397.00-1449.00-257.00-189.00-178.00-1087.00421.00446.00-8.00-150.00-16.00-71.00-503.0012.00-198.00-1446.00-609.00536.00-256.00-822.00-503.00-372.00-388.00-133.00113.00
EBT Margin Growth (5y) 892.00390.00304.00-628.00427.00259.00857.00418.00296.0088.00753.00548.00403.00-11.00-143.00-561.00-152.006.00-101.00-113.00-472.00-154.00-494.00-206.00389.0067.00-1402.00353.00563.00-328.00-806.00-154.00-927.00-986.00-904.00-75.00-1083.00-382.00-428.00-77.00-73.00-434.00270.00-285.00-870.00-695.00
EBT Margin (QoQ) 1,384.00-2979.001,159.00706.001,328.00-3009.00-333.002,053.001,619.00-3017.00-473.002,433.001,242.00-2840.00-106.001,706.00816.00-2582.00-147.001,929.00882.00-3065.00227.001,761.001,160.00-2411.00-771.001,931.001,411.00-2352.00-678.002,288.00828.00-2971.00-524.002,115.00974.00-2689.00-159.001,570.001,200.00-3404.00515.002,355.00839.00-3880.00984.002,140.00520.00-2830.00-25.001,515.00769.00-2890.00305.001,108.001,675.00-2735.00192.001,574.00839.00-2700.00-40.001,770.001,014.00
EBT (QoQ) 156.58%-102.13%1,082.36%120.83%143.53%-98.50%-410.62%979.52%167.14%-93.00%-116.20%4,860.81%92.66%-86.73%-14.62%378.18%69.23%-88.55%-25.93%594.38%77.30%-96.20%97.18%579.63%106.04%-82.86%-83.67%1,607.51%113.29%-79.13%-62.08%706.53%62.76%-88.88%-85.56%3,057.87%87.44%-90.66%-33.21%558.89%123.01%-105.31%174.47%1,534.17%78.89%-108.04%205.03%635.53%56.38%-93.29%-8.89%668.23%96.29%-107.42%107.71%5,687.68%262.24%-98.46%254.44%859.86%96.85%-100.53%-157.65%3,656.02%113.64%
Enterprise Value Growth (1y) 116.15%-51.84%-55.89%-1,924.15%-1,129.77%-215.84%134.24%111.29%224.91%96.93%72.83%1,046.51%137.14%15.29%53.77%-62.62%42.33%1,131.99%9.16%278.92%-15.29%-14.45%-38.45%-16.08%-29.02%-24.07%29.41%18.27%69.01%47.72%9.16%-10.34%-4.10%-46.93%5.03%6.28%1.50%48.88%-6.03%-49.78%-7.06%-171.17%-49.53%35.68%-81.65%56.15%-25.86%-219.15%-354.43%-76.78%-55.60%192.03%268.86%260.36%414.14%10.06%12.26%-31.43%-7.00%-80.47%-28.89%-90.68%
Enterprise Value Growth (3y) 59.76%47.20%42.97%204.37%212.45%56.53%42.77%35.43%83.87%31.39%42.62%153.23%41.93%111.63%1.09%5.93%-5.05%105.70%-4.56%55.51%0.54%-1.37%-4.56%-3.81%4.78%-15.88%14.05%4.07%18.05%5.29%2.52%-21.78%-3.29%-36.84%-20.73%-10.20%-44.27%-35.08%-29.42%-41.15%-34.52%-36.65%-45.03%14.16%-7.61%48.02%19.17%6.47%68.96%57.99%28.52%30.02%49.60%28.11%
Enterprise Value Growth (5y) 55.23%26.87%28.83%108.18%105.65%22.20%21.16%28.75%35.31%16.81%18.23%74.36%27.96%59.70%7.85%4.74%6.76%48.64%-0.06%29.08%-0.22%-5.39%-3.01%-13.84%1.65%-21.34%-6.79%-5.14%-22.44%-18.78%-16.62%-22.63%-19.36%-19.49%-30.35%-4.51%-5.75%5.67%-4.30%-3.84%-3.83%-9.51%-4.50%-20.39%-8.84%15.77%
Enterprise Value (QoQ) -473.03%16.59%95.81%180.56%-5,486.63%14.36%45.53%59.02%-1,552.14%109.28%-82.04%353.50%-140.60%622.68%19.13%-6.20%-114.50%1,048.74%-71.04%257.21%5.16%0.35%0.52%-20.14%6.20%-27.80%37.05%-32.45%13.60%23.05%25.26%-3.47%-0.72%-9.07%2.88%3.25%-45.06%79.97%4.10%-1.40%-19.41%13.59%-44.37%82.48%-161.72%180.54%49.58%-75.32%-247.46%236.18%-340.38%47.29%-2.46%134.20%398.27%-3.29%-2.70%9.65%6.66%-1.35%-40.57%48.72%-77.60%259.25%-92.21%
EPS (Basic) Growth (1y) 40.70%9.86%140.06%-228.48%-25.66%8.67%67.05%42.47%40.89%-4.70%79.37%375.00%6.25%-7.62%6.74%-36.36%0.84%6.80%-77.83%7.14%-7.50%5.45%657.28%-73.33%-1.80%1.72%29.05%425.00%37.61%4.66%-59.54%-85.71%-0.67%13.77%20.25%433.33%-14.09%-1.07%144.68%68.75%34.38%10.43%-129.88%18.52%11.05%-1.95%241.18%-53.13%-24.08%-4.32%-191.67%-120.00%-35.17%21.88%99.91%600.00%90.43%-1.14%-29,477.28%-126.67%-10.06%-0.58%
EPS (Basic) Growth (3y) 13.80%4.40%47.37%26.67%3.63%-1.47%47.34%44.33%14.71%-2.04%-24.85%57.07%-0.30%1.33%21.46%-43.35%-2.88%4.64%29.40%14.47%7.72%3.93%58.14%-41.52%10.31%6.60%-14.37%58.74%5.50%5.61%5.99%8.74%4.67%7.52%-42.26%120.13%8.63%2.32%1.06%-2.13%4.24%1.18%-33.64%-28.28%-18.24%4.57%89.40%-22.32%-2.14%4.85%-31.03%-31.36%3.55%6.20%
EPS (Basic) Growth (5y) 9.57%2.34%17.96%6.74%0.75%1.50%39.96%18.00%6.52%0.17%32.92%35.84%6.02%2.07%-1.32%-32.87%4.60%6.41%1.06%2.71%1.30%4.79%63.36%12.47%9.15%5.76%-19.72%51.57%11.87%4.99%-12.87%-6.51%-0.68%3.12%-25.70%-24.57%-8.80%4.55%-14.88%-1.28%6.94%4.53%-16.06%-16.52%-1.31%2.36%
EPS (Basic) (QoQ) 157.89%-108.78%162.87%887.88%101.37%-96.80%-301.64%671.63%194.36%-95.08%-169.44%1,500.00%99.11%-90.73%6.46%440.91%73.11%-89.29%-36.53%757.14%83.33%-97.78%206.73%640.00%109.01%-84.04%-89.20%2,625.00%116.51%-79.75%-56.06%614.29%64.67%-92.17%-84.49%4,866.67%88.59%-91.72%-31.20%700.00%117.19%-79.53%-52.55%537.04%78.49%-105.54%288.24%496.88%57.59%-92.03%-37.50%866.67%98.62%-107.64%86.36%3,233.33%273.40%-100.01%74,083.91%1,093.33%93.85%-101.73%33.30%4,125.00%114.29%
EPS (Weighted Average and Diluted) Growth (1y) 42.04%9.40%139.89%-228.48%-25.83%8.40%66.70%42.47%41.76%-4.92%79.05%375.00%5.36%-7.69%6.93%-36.36%0.85%7.84%-77.77%0.00%-7.56%4.55%657.47%-71.43%-1.82%2.17%28.93%425.00%37.96%4.68%-59.50%-85.71%-0.67%13.82%20.36%433.33%-13.51%-1.07%144.91%68.75%33.59%10.83%-131.72%18.52%11.70%-2.28%238.89%-53.13%-24.08%-4.00%-188.00%-120.00%-35.17%21.53%99.91%600.00%87.23%-3.71%-28,962.56%-126.67%-10.23%0.59%
EPS (Weighted Average and Diluted) Growth (3y) 14.30%4.08%47.21%26.67%3.47%-1.65%47.23%44.33%14.63%-1.82%-24.79%55.36%-0.60%1.34%21.65%-43.35%-2.91%4.83%29.48%14.47%7.78%3.79%58.15%-40.16%10.40%6.78%-14.34%58.74%5.83%5.63%6.09%8.74%4.70%7.66%-43.18%120.13%8.87%2.33%2.57%-2.13%4.24%1.31%-33.66%-28.28%-18.08%4.47%89.61%-22.32%-2.69%3.95%-30.74%-31.36%2.90%5.59%
EPS (Weighted Average and Diluted) Growth (5y) 9.67%2.34%17.95%5.28%0.64%1.41%39.97%18.00%6.45%0.22%32.96%35.84%5.88%2.17%-1.23%-32.87%4.63%6.54%1.14%2.71%1.47%4.72%63.43%14.04%9.22%5.95%-20.00%51.57%12.08%5.01%-12.06%-6.51%-0.54%3.20%-25.74%-24.57%-8.68%4.56%-14.88%-1.28%6.58%4.00%-16.04%-16.52%-1.57%2.00%
EPS (Weighted Average and Diluted) (QoQ) 161.33%-108.78%162.93%884.13%101.28%-96.80%-302.71%668.12%194.20%-95.08%-169.95%1,500.00%97.32%-90.74%7.45%436.36%72.88%-89.27%-36.06%750.00%84.87%-97.79%187.71%685.71%109.09%-83.97%-89.15%2,600.00%117.59%-79.78%-55.81%609.52%65.10%-92.18%-84.41%4,833.33%89.19%-91.73%-30.94%700.00%116.41%-79.52%-52.42%533.33%79.53%-105.86%277.78%496.88%57.07%-91.67%-40.00%866.67%98.62%-107.64%86.36%3,233.33%272.34%-100.01%74,320.00%1,073.33%91.48%-101.74%31.90%4,050.00%114.56%
FCF Margin Growth (1y) -2005.00-1636.004,286.00-513.00326.00-315.00-2825.001,852.00-2.00868.002,451.00-1287.00-91.00-2670.00181.00-146.00-300.001,250.00-2200.00-717.00-141.00758.00-1867.00-482.00-988.00303.00379.00-1239.00736.00-429.00278.001,133.001,480.00958.001,637.00-331.00-1277.00-3654.00-1196.00-376.00-579.00981.0040.00-439.00-693.00-1174.001,672.00149.00-107.001,158.00-1821.00-281.00-68.00597.00681.00-427.00-184.00753.00-347.00-668.00415.00
FCF Margin Growth (3y) -1680.00-1084.003,912.0052.00234.00-2117.00-193.00419.00-392.00-552.00432.00-2151.00-531.00-661.00-3887.00-1346.00-1429.002,311.00-3688.00-2439.00-393.00632.00-1210.00-589.001,228.00831.002,294.00-437.00939.00-3126.00718.00427.00-376.00-1716.00480.00-1146.00-2549.00-3847.00516.00-666.00-1379.00966.00-109.00-572.00-868.00582.00532.00-560.00-359.002,508.00-1487.00-1377.00162.00
FCF Margin Growth (5y) -2071.00-2504.001,893.00-811.00-207.00-109.00-4260.00-781.00-1521.00509.00-1056.00-3872.00-783.00-788.00-3230.00-1452.00788.002,839.00-1774.00-1637.00-190.00-2065.00-770.00-1295.00-628.00-1843.001,137.00-1252.00-333.00-3319.002,430.00136.00-1176.00-1731.00331.00-1278.00-2725.00-2092.00-624.00-1375.00-1632.002,315.00225.00-1667.00-638.00
FCF Margin (QoQ) -2295.00-4898.003,962.001,227.00-1927.001,024.00-837.002,066.00-2568.00-1485.003,840.00212.00-1699.0098.00101.001,408.00-4278.002,949.00-226.001,255.00-2728.00-501.001,257.001,831.00-1829.00-3127.002,642.001,326.00-538.00-3050.001,024.003,301.00-1704.00-2343.001,879.003,648.00-2226.00-1664.00-89.002,702.00-4604.00794.00732.002,498.00-3044.00-147.00253.002,245.00-3524.002,698.00-1271.001,989.00-2259.00-281.00270.002,202.00-1594.00-197.00-839.002,445.00-656.00-1296.00-1160.003,528.00
FCF Payout Ratio Growth (1y) 123.99%-760.19%547.68%-1,482.10%-17.39%58.95%-141.56%101.79%15.44%440.36%547.90%609.89%-100.01%-108.19%-24.35%-26.89%-117.99%-102.59%-139.97%-225.27%432,554.61%-266.86%51.85%58.02%220.33%-1,050.27%-18.14%59.49%-57.51%93.17%-14.66%-129.42%-100.01%198.31%-139.62%-71.33%171.59%-118.93%41.12%62.48%2,733,100.41%-21.81%-2.80%22.16%406.15%38.11%-226.14%-4.27%135.28%-23.44%77.76%15.78%-21,328.87%-42.79%-39.93%26.70%99.85%-75.12%17.38%17.71%183.39%
FCF Payout Ratio Growth (3y) 28.79%109.72%117.82%20.68%-25.99%51.45%12.09%27.92%-26.00%17.34%-10.64%-104.10%7.58%-37.66%-28.98%-33.60%3,014.13%-340.53%-30.60%-30.32%1,705.73%-42.29%13.27%26.93%-25.99%40.47%-48.07%-16.78%-97.01%76.67%-17.39%-13.83%19.91%39.03%-13.20%20.61%4,526.64%-28.92%-25.45%32.72%6,778.76%2.37%9.31%11.91%-1,262.63%-2.94%-0.50%13.66%-40.10%-45.60%36.41%20.21%-35.70%
FCF Payout Ratio Growth (5y) -14.88%-28.70%-20.30%-29.27%3.50%3.19%-17.83%45.32%35.72%-88.55%5.08%-25.44%11.13%-19.90%-17.05%-18.71%-2.48%50.56%-21.29%-23.19%18.85%11.72%1.65%24.16%18.60%29.19%-14.46%14.20%29.96%60.53%-40.24%-3.66%83.01%29.58%-1.02%15.17%-3,358.27%-17.62%9.28%28.41%-907.41%-18.40%2.92%16.24%25.92%
FCF Payout Ratio (QoQ) 347.82%-141.79%693.14%-79.82%-1,419.91%128.34%-1,931.14%101.21%-755.88%71.30%178.92%-22.28%1,833.76%-62.24%25.09%-100.00%-1,198,892.93%448.83%20.89%-100.00%-1,114,199.15%31.18%-278.87%114.88%-1,045.28%90.97%-230.29%213.58%-3,494.36%99.07%-13.27%219.11%-645.34%84.42%-126.62%100.00%6,085,251.26%-137.98%-62.04%100.00%-1,609,155.06%-18.16%-3.25%239.24%-171.71%0.28%21.82%1,005.37%-108.77%-425.50%75.00%2,142.85%-104.60%5.30%5.37%-514,859.18%99.97%7.20%50.42%-954.91%63.92%56.22%50.62%1,169.00%
Free Cash Flow Growth (1y) -51.96%-116.30%124.02%-107.52%17.67%-144.81%-341.88%5,532.49%-1.45%163.27%123.32%-69.68%-0.79%-819.06%42.32%-28.42%-13.99%51.62%-356.35%-186.23%-6.53%69.18%-119.18%-150.75%-66.96%90.91%10.89%-159.60%148.40%-1,471.06%7.00%53.69%134.63%207.90%55.52%-21.25%-50.11%-661.76%-81.09%-38.90%-36.81%23.82%-3.44%-36.61%-78.99%-65.98%68.49%1.49%-56.35%17.36%-358.20%-21.11%-100.48%28.52%27.04%-39.34%-67,927.08%41.70%-29.49%-30.19%228.49%
Free Cash Flow Growth (3y) -17.72%-36.79%28.78%7.37%4.79%-123.32%-7.06%139.80%-5.61%-30.08%5.24%-29.81%-7.26%-45.38%-115.42%-52.52%-35.72%76.15%-91.35%-96.72%-8.46%23.92%-22.01%-44.46%24.41%52.43%28.30%-13.39%42.73%-356.66%9.18%7.95%-9.56%-66.52%5.90%-32.02%-59.54%-108.80%16.12%-23.19%-61.30%-1.48%-14.31%-17.68%-26.00%0.65%-1.75%-18.46%-50.77%29.91%-62.97%-30.00%61.36%
Free Cash Flow Growth (5y) -13.82%-23.55%13.14%-22.55%-1.55%-10.68%-45.45%-91.11%-23.63%42.71%-10.69%-26.33%-8.13%-28.71%-53.88%-31.02%9.13%17.40%-32.42%-38.80%-2.13%-21.70%-7.91%-38.40%-9.50%-45.84%7.14%-22.57%-17.34%-160.69%24.57%-0.98%-41.62%-44.65%-3.76%-22.38%-14.87%-44.02%-14.56%-25.83%-16.97%15.32%-7.13%-24.21%-17.37%
Free Cash Flow (QoQ) -77.65%-339.66%118.07%396.51%-107.58%453.11%-105.65%7,873.77%-115.78%-248.88%226.95%41.02%-89.87%28.59%65.05%361.48%-173.41%125.45%-16.98%454.50%-141.30%-34.85%72.08%701.09%-113.62%-858.91%68.06%179.20%-103.75%-9,295.72%6.94%175.78%-123.71%-456.20%53.66%483.92%-89.10%-329.27%-26.34%257.96%-222.78%26.09%3.09%171.86%-248.00%-0.36%-27.99%111.05%-1,269.33%80.95%-300.11%104.90%-2,314.12%-5.64%-5.76%99.98%-329,156.25%-7.82%-101.98%90.51%-182.15%-139.50%-103.07%109.36%
Gross Margin Growth (1y) 942.001,559.00608.00-580.00-12.0077.008.00536.00172.00-122.002.00143.00-43.00-35.008.00149.00173.00119.00-173.00-100.00-38.0067.00563.00-389.00-278.00-26.00205.00256.00307.00-86.00-753.00-500.00-416.006.00184.00518.00-30.00-952.00-43.00-27.00221.0081.00549.0040.00-133.00-452.00-338.00-82.00-620.00-519.00-1294.00-789.00-318.0034.00720.00415.00295.00183.00174.0078.00-171.00-33.00
Gross Margin Growth (3y) 1,102.001,514.00618.0099.00118.00-80.0018.00828.00302.00-38.00-163.00192.0093.00151.00398.00-340.00-143.00160.00596.00-234.00-9.00-46.0016.00-633.00-387.00-106.00-363.00274.00-139.00-1032.00-611.00-8.00-225.00-864.00691.00532.0058.00-1323.00169.00-69.00-532.00-890.00-1082.00-831.00-1071.00-937.00-911.00-457.00-642.00-302.00-399.00-296.00-193.00184.00
Gross Margin Growth (5y) 1,233.001,598.00454.00148.00253.00106.00408.00339.00-14.003.00606.0059.00122.0039.00-149.00-584.00-252.0080.0027.00-215.00-455.00-991.00157.00-141.00-196.00-977.00144.00288.00-51.00-1403.00-400.00-50.00-978.00-1836.00-941.00-339.00-880.00-1808.00-405.00-443.00-554.00-673.00-188.00-338.00-946.00-788.00
Gross Margin (QoQ) 60.00-536.00689.00729.00677.00-1487.00-499.001,297.00766.00-1556.0029.00933.00472.00-1432.00170.00748.00479.00-1389.00311.00771.00425.00-1681.00384.00834.00530.00-1185.00-568.00945.00782.00-953.00-518.00996.00389.00-1619.00-265.001,080.00811.00-1442.0069.00531.00-110.00-533.0085.00779.00-251.00-64.00-424.00605.00-570.0050.00-168.0068.00-469.00-725.00336.00540.00-117.00-39.0031.00420.00-230.00-47.00-65.00171.00-92.00
Gross Profit Growth (1y) 14.92%29.70%13.45%-4.53%-2.69%-0.31%1.71%4.10%12.41%-2.85%3.81%13.03%3.65%3.41%1.08%2.15%1.24%3.28%1.09%-3.61%-2.21%3.10%9.97%-4.89%-0.97%-3.00%3.61%4.08%7.50%0.33%-8.00%-5.45%-2.47%7.24%2.42%15.89%-11.12%-17.19%-11.94%-10.97%10.19%6.55%19.77%5.86%5.67%-2.28%2.69%11.11%-2.87%3.69%2.25%6.21%0.63%12.04%11.14%7.88%22.11%11.16%13.57%9.83%1.14%2.40%
Gross Profit Growth (3y) 7.92%7.90%6.20%3.95%4.28%0.05%2.19%6.32%5.66%1.24%1.99%3.63%0.87%3.27%3.97%-2.16%-0.66%1.09%4.83%-1.55%1.35%0.11%1.58%-2.18%1.26%1.44%-0.80%4.48%-2.32%-3.77%-6.03%-0.82%-1.52%-1.82%2.60%2.98%1.15%-4.82%2.70%1.55%4.19%2.59%7.94%7.70%1.08%4.32%5.28%8.38%6.08%8.90%8.87%7.96%7.51%8.44%
Gross Profit Growth (5y) 5.70%6.06%4.13%2.04%2.34%1.30%3.48%1.96%2.70%0.74%3.86%1.96%1.78%1.39%1.39%-1.62%0.55%2.14%1.65%0.89%-2.03%-2.28%-1.12%-0.70%0.34%-1.63%0.59%1.45%1.65%-1.49%0.41%2.79%-0.39%-0.84%2.55%5.21%0.23%0.03%4.24%3.71%6.81%6.10%9.68%8.16%4.99%5.26%
Gross Profit (QoQ) 34.28%-46.20%8.37%46.78%51.55%-52.94%-8.81%49.61%55.26%-51.98%-6.67%61.56%34.18%-48.69%1.63%48.15%33.87%-49.85%2.70%46.83%36.57%-50.91%-2.08%48.96%43.99%-47.64%-15.31%55.11%41.04%-44.08%-14.93%60.21%31.63%-48.72%-12.57%65.26%44.74%-51.03%-1.07%26.75%34.86%-47.92%0.02%56.87%30.40%-41.46%-11.60%56.60%20.59%-38.49%-4.35%36.90%28.73%-39.34%-0.64%29.70%43.32%-39.83%-3.55%46.81%30.46%-38.52%-6.73%35.19%32.10%
Interest Coverage Ratio Growth (1y) 16.57%9.64%3.11%-2.11%4.97%48.26%43.84%46.59%22.28%44.24%108.47%5.46%-4.17%-14.07%-19.22%-3.03%7.77%-25.45%-1.46%-2.25%1.86%81.41%-29.31%-8.64%-2.48%7.55%31.48%23.32%-6.13%-38.23%-59.11%-26.24%-14.83%-27.95%86.38%-14.24%-0.25%-81.30%-31.11%22.11%5.46%139.36%12.46%6.16%-9.42%58.55%8.59%-26.13%-13.69%-38.18%-30.94%-40.37%-7.91%64.17%16.31%47.51%-6.59%1.86%-18.55%-5.98%-6.59%
Interest Coverage Ratio Growth (3y) 18.71%12.06%30.16%14.81%7.15%22.49%34.30%14.45%8.09%-2.60%18.39%-0.01%1.70%5.14%-17.44%-4.68%2.30%13.31%-2.89%3.27%-2.30%6.42%-27.56%-5.98%-7.96%-21.77%0.07%-7.94%-7.27%-56.34%-19.33%-8.25%-3.60%-31.42%13.03%3.59%-1.60%-10.80%-5.60%-1.44%-6.23%32.87%-5.52%-22.38%-10.37%17.18%-4.45%-13.39%-9.45%1.11%-13.19%-6.14%-7.03%
Interest Coverage Ratio Growth (5y) 11.33%7.77%7.15%7.48%6.19%19.97%11.03%6.01%4.64%12.51%9.05%2.41%-0.75%-5.04%-21.27%-4.66%-3.06%-8.33%-6.94%-6.97%-4.55%-30.48%-13.37%-2.74%-3.89%-26.51%-4.94%0.22%-5.30%-20.58%-8.51%-9.54%-6.87%-20.57%1.61%-13.31%-5.41%-6.35%-7.54%-3.38%-6.64%31.44%-4.39%-8.30%-8.88%
Interest Coverage Ratio (QoQ) 112.27%-85.61%99.65%-86.47%-35.18%459.08%114.09%-80.89%-37.11%469.79%78.58%-77.46%-9.10%188.24%62.27%-79.79%-14.55%246.01%80.36%-86.02%12.94%243.23%87.94%-75.10%-55.99%343.60%100.63%-72.54%-46.20%316.05%52.72%-81.93%-64.39%650.51%76.33%-84.71%-7.88%245.34%105.09%-97.13%239.31%512.14%77.12%-93.49%59.42%477.83%51.13%-88.61%9.19%293.09%76.59%-91.84%21.99%239.38%172.74%-85.46%-13.57%330.41%72.70%-84.14%-30.89%396.83%71.58%
Net Cash Flow Growth (1y) 74.71%-292.41%102.82%-146.66%224.89%-519.56%-421.42%56.74%-85.55%89.97%91.51%128.41%57.73%-136.37%8,690.58%-3,598.89%-98.78%97.72%-95.68%102.01%-141.98%1,023.65%-715.86%1,408.51%1,050.36%-248.73%76.59%-93.26%9.45%108.17%126.45%-702.65%968.90%-1,940.43%-77.84%61.55%-53.88%66.96%15,309.91%-1,163.75%521.06%-523.22%-180.91%94.58%-93.41%87.11%109.35%598.07%-291.97%86.00%-47.01%-95.36%133.62%-361.50%120.81%-895.90%506.23%-346.50%32.70%256.28%-73.33%
Net Cash Flow Growth (3y) -6.40%-47.30%80.25%-61.44%-9.54%-13.68%186.21%-62.62%-85.95%82.46%32.29%30.05%-26.16%35.67%-183.88%119.67%-63.52%32.12%-27.29%26.42%63.46%46.16%-27.49%-101.06%383.72%-61.81%26.28%-29.19%75.40%20.80%122.60%-215.10%212.84%-241.71%-209.43%35.90%-42.64%35.74%126.75%75.57%-40.70%51.74%-65.77%26.25%-65.09%56.34%28.25%-22.57%57.58%-42.34%15.80%-16.71%36.50%
Net Cash Flow Growth (5y) -56.41%-15.60%15.20%-47.39%-14.91%18.22%-52.48%26.99%-59.38%40.57%14.58%17.11%-39.09%15.56%27.85%-44.53%-10.69%14.00%-67.45%45.67%84.76%-46.83%67.08%-99.73%217.07%-45.88%-11.33%-16.07%17.17%16.78%21.82%51.22%-42.49%-21.83%6.48%15.56%-34.36%29.72%68.64%-4.75%9.87%-18.30%-34.84%16.61%-41.46%
Net Cash Flow (QoQ) -46.47%-418.38%133.12%209.56%-158.95%104.67%-647.29%2,255.38%-212.42%97.58%26.34%819.80%-178.06%97.95%346.48%3,896.07%-216.98%174.56%-200.39%101.39%-318.85%241.61%-53.37%-129.05%4,914.73%-194.42%214.21%-81.70%-853.51%85.14%132.89%197.19%-43.75%-51.90%-849.42%627.13%-196.85%100.58%-1,400.58%732.23%-169.38%370.10%-206.66%410.70%-169.63%64.93%92.85%477.68%-236.19%125.44%280.62%-245.57%90.07%196.32%-66.64%953.75%-236.28%146.08%-220.26%902.63%-200.37%113.70%41.63%36.96%
Net Income Growth (1y) 420.88%177.09%112.60%-99.04%-97.40%0.37%-79.27%-210.10%-219.74%-100.12%-1,030.55%4,342.38%17,144.93%2,133,900.00%875.01%-24.81%1.28%5.70%-70.94%-16.05%-9.82%5.60%382.20%-55.01%-1.04%2.26%26.41%202.22%36.56%4.87%-54.40%-71.28%-0.41%13.86%16.78%181.58%-13.17%-0.86%122.48%52.98%33.18%10.75%-121.09%16.20%10.57%-2.03%319.66%-47.52%-23.16%-3.92%-161.73%-95.25%-34.19%21.74%121.76%1,997.92%87.54%-0.81%-158.86%-101.60%-5.40%4.57%
Net Income Growth (3y) 53.57%90.37%37.59%-23.41%74.52%191.40%146.34%227.49%491.26%196.46%175.70%206.45%440.25%2,777.20%134.28%-34.27%-3.31%4.51%20.99%4.51%6.82%4.23%40.60%-26.91%10.41%6.88%-12.36%34.70%5.70%5.79%5.81%7.35%4.82%7.73%-36.58%71.06%8.54%2.46%1.00%-2.29%4.20%1.40%-31.73%-69.30%-17.62%4.65%31.91%-19.46%-1.75%5.08%-27.63%-26.33%5.30%8.09%
Net Income Growth (5y) 80.72%85.83%20.57%-22.28%37.17%94.19%83.75%67.71%183.91%94.92%163.79%107.44%192.03%661.12%52.54%-24.43%4.22%6.39%-1.16%-1.59%1.06%5.03%48.50%10.96%9.25%6.04%-18.29%34.15%11.70%5.13%-11.31%-5.48%-0.43%3.31%-22.36%-34.06%-8.35%4.70%-32.67%-1.47%6.91%4.71%-15.29%-14.98%-0.16%3.52%
Net Income (QoQ) -50.35%-41.54%519.64%-64.07%-63.88%-76.86%-67.97%-2.70%1,291.96%-95.22%-270.11%-5.81%98.66%-38,390.91%875.53%325.14%68.14%-86.02%-24.75%472.61%75.47%-96.16%117.38%515.17%105.46%-82.45%-79.72%1,253.01%112.31%-78.31%-51.50%511.38%63.04%-90.57%-69.46%2,020.24%86.40%-90.32%-26.36%553.85%112.82%-78.29%-49.36%469.20%76.99%-104.13%379.06%441.63%56.81%-90.73%-33.33%693.05%96.08%-105.95%105.13%10,897.92%262.73%-98.94%394.23%883.14%91.86%-100.63%86.59%58,345.56%112.08%
Net Income towards Common Stockholders Growth (1y) 1,502.70%2,001.02%142.20%-237.79%-24.49%9.17%70.94%45.44%41.14%-4.13%80.13%396.04%7.24%-7.62%7.20%-35.50%0.95%7.87%-77.70%2.26%-7.21%5.39%660.02%-72.38%-1.30%2.30%29.50%423.51%38.03%4.96%-59.38%-86.18%-0.42%14.11%20.56%456.29%-13.55%-0.87%145.36%67.39%34.30%10.92%-130.31%18.83%11.42%-1.90%242.25%-52.43%-23.82%-3.96%-186.98%-119.44%-35.09%22.03%99.90%611.43%91.07%-0.82%-29,582.61%-127.54%-5.52%4.62%
Net Income towards Common Stockholders Growth (3y) 156.87%179.76%48.87%30.56%4.55%-1.12%48.89%44.89%15.18%-1.51%-24.49%58.11%0.15%1.65%22.02%-43.31%-2.58%5.16%29.96%13.93%8.13%4.21%58.71%-41.54%10.70%7.00%-14.08%59.05%5.92%5.89%6.31%8.76%4.95%7.85%-42.55%122.84%8.96%2.56%1.89%-1.82%4.46%1.48%-33.42%-28.26%-18.02%4.76%89.41%-22.08%-1.87%5.14%-30.99%-31.50%5.43%8.19%
Net Income towards Common Stockholders Growth (5y) 78.63%85.27%18.23%7.98%1.37%1.91%41.11%18.07%6.95%0.59%33.48%36.98%6.48%2.43%-0.90%-33.32%4.91%6.85%1.45%2.59%1.71%5.06%63.90%13.22%9.51%6.14%-19.84%51.59%12.20%5.26%-12.33%-6.17%-0.38%3.40%-25.47%-24.77%-8.55%4.80%-14.88%-1.21%7.17%4.81%-16.07%-16.60%-0.11%3.59%
Net Income towards Common Stockholders (QoQ) -50.35%-41.54%163.06%945.13%103.77%-96.86%-305.92%672.75%194.58%-95.08%-165.72%1,581.71%100.11%-90.76%8.01%436.77%72.37%-89.27%-35.01%740.15%84.18%-97.78%198.00%662.32%109.20%-84.01%-89.17%2,624.19%116.83%-79.76%-56.22%618.27%64.88%-92.17%-85.11%5,076.59%88.93%-91.72%-31.29%704.47%116.64%-79.51%-53.12%545.43%78.93%-105.60%283.80%505.19%57.53%-91.88%-38.53%869.05%98.60%-107.35%86.26%3,335.15%273.34%-100.01%73,413.04%1,108.66%93.80%-101.73%31.98%4,246.51%114.58%
Net Margin Growth (1y) 1,499.002,167.00385.00-410.00-315.00217.0076.00100.00309.00-64.00138.00489.0040.00-244.0020.00-126.0029.00118.00-272.0010.00-82.0064.00485.00-174.00-55.00110.00160.00278.00447.0079.00-436.00-297.00-61.00151.0060.00195.00-54.00138.00610.00211.00425.00139.00-1216.0059.0074.00-164.00607.00-295.00-609.00-377.00-583.00-251.00-597.00211.00237.00212.00606.00-198.00-62.00-222.00-140.0036.00
Net Margin Growth (3y) 1,493.002,320.00599.00179.0034.00-91.00235.00463.00378.00-190.00-114.00373.00-13.00-62.00233.00-290.00-107.00291.00374.00114.00311.00253.00210.00-194.00332.00340.00-215.00176.00333.00368.00234.00109.00310.00428.00-546.00465.00445.00113.001.00-26.00-110.00-402.00-1192.00-488.00-1132.00-330.00261.00-335.00-599.00-364.00-408.00-261.00-130.0049.00
Net Margin Growth (5y) 1,562.002,193.00347.0063.00-19.0091.00448.00299.00241.00-16.00532.00477.00380.00126.00-42.00-309.00279.00522.00-2.0012.00196.00542.00880.00213.00703.00617.00-822.00446.00831.00343.00-375.00-128.00-225.00-113.00-522.00-81.00-761.00-53.00-345.00-65.00-101.00-389.00-1017.00-498.00-665.00-492.00
Net Margin (QoQ) -13.00-160.00450.001,222.00655.00-1942.00-345.001,317.001,186.00-2082.00-321.001,526.00814.00-1880.0029.001,077.00530.00-1616.00-117.001,232.00619.00-2006.00166.001,140.00764.00-1584.00-494.001,259.00929.00-1534.00-376.001,429.00560.00-2048.00-238.001,665.00773.00-2140.00-103.001,416.00965.00-1668.00-501.001,629.00679.00-3023.00773.001,645.00441.00-2252.00-129.001,331.00672.00-2458.00203.00986.001,481.00-2432.00177.001,380.00676.00-2295.0017.001,462.00852.00
Operating Income Growth (1y) 18.25%9.86%6.39%-45.31%-3.09%7.78%39.94%34.16%29.19%2.98%28.68%81.06%2.09%-7.21%-17.17%-13.52%-2.19%1.46%-28.27%-9.96%-8.71%5.53%82.50%-25.89%-0.10%1.38%11.82%34.39%28.27%1.84%-30.35%-53.52%-18.53%-5.71%-21.82%91.75%-18.82%-6.93%-82.06%-32.72%33.21%12.82%157.13%17.59%6.31%-5.63%62.14%14.64%-19.86%-2.75%-26.52%-6.93%-17.85%23.63%102.39%31.70%71.18%5.95%13.66%-14.33%-1.97%6.37%
Operating Income Growth (3y) 13.97%6.83%24.20%9.93%8.52%0.99%14.26%28.07%8.86%-1.03%-8.56%12.13%-3.04%-0.21%2.74%-16.74%-3.74%2.77%13.54%-3.57%5.37%2.90%12.44%-22.64%1.44%-0.89%-15.24%6.20%-5.34%-3.68%-53.95%-15.67%-4.14%-0.33%-28.82%14.90%4.76%-0.30%-9.23%-3.20%4.31%1.17%45.23%7.86%-11.21%4.30%34.09%12.01%4.07%8.40%19.12%1.64%11.30%11.69%
Operating Income Growth (5y) 8.13%2.80%2.62%0.68%2.68%1.98%14.32%6.99%3.30%0.74%9.30%7.03%3.16%0.51%-3.32%-18.46%-1.40%0.83%-4.43%-4.38%-5.00%-0.89%-27.57%-9.80%2.45%0.44%-22.43%-1.07%3.74%-0.99%-16.44%-4.17%-5.58%-1.90%-15.55%10.11%-5.42%3.57%2.15%2.14%9.80%6.28%47.77%7.20%3.27%5.04%
Operating Income (QoQ) 113.74%-85.61%23.76%210.65%98.56%-86.06%-36.39%450.50%120.83%-81.91%-39.01%430.11%76.03%-77.39%-14.18%198.90%60.00%-79.82%-10.41%238.05%65.98%-85.73%12.46%242.73%91.88%-75.32%-54.33%362.00%94.72%-72.78%-45.11%340.96%54.60%-81.38%-63.37%672.84%78.93%-84.56%-10.17%227.19%105.14%-97.03%236.93%547.85%73.75%-93.22%54.09%485.66%54.24%-88.35%8.95%309.41%87.17%-91.20%38.00%261.38%181.68%-85.59%-10.20%369.74%74.34%-84.54%-32.31%437.47%89.19%
Operating Margin Growth (1y) 377.00170.0028.00-503.00-14.00324.00323.00222.00434.00170.00283.00492.00-60.00-431.00-262.00-171.00-33.00-10.00-371.00-87.00-199.00115.00667.00-268.00-73.00155.00166.00254.00615.0016.00-535.00-542.00-661.00-466.00-242.00359.00-225.00-30.00-705.00-201.00556.00240.00237.0072.00-34.00-345.00210.0013.00-682.00-441.00-262.00-159.00-467.00311.00386.00165.00763.00-60.0022.00-147.00-133.00103.00
Operating Margin Growth (3y) 797.00664.00633.00211.00360.0064.00343.00544.00341.00-271.00-350.00235.00-292.00-326.0034.00-525.00-305.00260.00462.00-101.00343.00287.00298.00-556.00-119.00-295.00-611.0071.00-271.00-480.00-1483.00-384.00-330.00-257.00-710.00230.00297.00-135.00-258.00-116.00-160.00-546.00185.00-74.00-1183.00-475.00334.0019.00-386.00-190.00146.00-141.00162.00355.00
Operating Margin Growth (5y) 704.00223.001.00-46.00127.00168.00640.00189.0069.000.00483.00221.00250.00-154.00-335.00-814.00-351.00-190.00-315.00-284.00-543.00-210.00-650.00-398.00213.00-85.00-1079.00-58.00251.00-585.00-1035.00-299.00-1046.00-1043.00-762.0084.00-852.00-265.00-134.00-110.00136.00-294.00593.00-56.00-554.00-431.00
Operating Margin (QoQ) 1,274.00-2546.00227.001,422.001,066.00-2688.00-304.001,912.001,404.00-2689.00-405.002,123.001,141.00-2576.00-195.001,571.00770.00-2408.00-104.001,709.00793.00-2768.00180.001,596.001,107.00-2216.00-755.001,791.001,335.00-2206.00-667.002,152.00737.00-2757.00-674.002,034.00931.00-2533.00-73.001,450.001,126.00-3208.00432.002,206.00810.00-3211.00266.002,101.00499.00-2656.0069.001,406.00740.00-2477.00173.001,097.001,518.00-2402.00-48.001,695.00696.00-2321.00-217.001,709.00932.00
Profit After Tax Growth (1y) 16.73%14.02%264.10%-186.52%-1.48%9.25%56.34%102.74%40.51%-0.16%78.60%11,461.97%6.62%-7.18%-5.99%-24.81%1.28%5.70%-70.94%-16.05%-9.82%5.60%382.20%-55.01%-1.04%2.26%26.41%202.22%36.56%4.87%-54.40%-71.28%-0.41%13.86%16.78%181.58%-13.17%-0.86%122.48%52.98%33.18%10.75%-121.09%16.20%10.57%-2.03%319.66%-47.52%-23.16%-3.92%-161.73%-95.25%-34.19%21.74%121.76%1,997.92%87.54%-0.81%-158.86%-101.60%-5.40%4.57%
Profit After Tax Growth (3y) 17.34%7.54%87.41%39.94%13.86%0.41%37.94%63.63%14.91%-0.69%-21.28%317.90%-0.88%1.19%9.62%-34.27%-3.31%4.51%20.99%4.51%6.82%4.23%40.60%-26.91%10.41%6.88%-12.36%34.70%5.70%5.79%5.81%7.35%4.82%7.73%-36.58%71.06%8.54%2.46%1.00%-2.29%4.20%1.40%-31.73%-69.30%-17.62%4.65%31.91%-19.46%-1.75%5.08%-27.63%-26.33%5.30%8.09%
Profit After Tax Growth (5y) 11.78%4.06%26.60%11.58%6.16%2.48%29.75%23.73%6.25%1.13%24.35%150.81%5.65%2.13%-5.36%-24.43%4.22%6.39%-1.16%-1.59%1.06%5.03%48.50%10.96%9.25%6.04%-18.29%34.15%11.70%5.13%-11.31%-5.48%-0.43%3.31%-22.36%-34.06%-8.35%4.70%-32.67%-1.47%6.91%4.71%-15.29%-14.98%-0.16%3.52%
Profit After Tax (QoQ) 150.93%-103.75%257.30%689.32%145.10%-94.61%-182.94%998.78%171.80%-92.28%-98.55%46,002.11%93.14%-86.20%-5.93%325.14%68.14%-86.02%-24.75%472.61%75.47%-96.16%117.38%515.17%105.46%-82.45%-79.72%1,253.01%112.31%-78.31%-51.50%511.38%63.04%-90.57%-69.46%2,020.24%86.40%-90.32%-26.36%553.85%112.82%-78.29%-49.36%469.20%76.99%-104.13%379.06%441.63%56.81%-90.73%-33.33%693.05%96.08%-105.95%105.13%10,897.92%262.73%-98.94%394.23%883.14%91.86%-100.63%86.59%58,345.56%112.08%
Property, Plant & Equipment (Net) Growth (1y) 1.85%1.91%2.90%4.00%5.00%4.78%4.31%4.36%3.66%3.51%2.98%4.74%5.06%5.32%4.51%2.80%3.37%4.01%5.44%5.49%6.17%6.71%7.26%7.67%7.13%5.93%5.70%5.75%5.77%6.44%5.10%4.35%3.58%3.26%3.97%3.51%3.71%3.76%3.79%4.38%4.63%4.85%5.05%5.46%5.44%5.61%6.00%5.42%5.99%6.30%5.97%6.68%6.71%6.66%7.23%6.77%7.35%8.05%7.69%
Property, Plant & Equipment (Net) Growth (3y) 3.40%3.39%3.39%4.37%4.57%4.53%3.93%3.96%4.03%4.27%4.31%4.34%4.86%5.34%5.73%5.30%5.55%5.54%6.13%6.30%6.36%6.36%6.02%5.91%5.49%5.20%4.92%4.53%4.35%4.48%4.29%4.08%3.98%3.95%4.27%4.45%4.59%4.74%4.94%5.09%5.35%5.59%5.68%5.85%6.05%6.19%6.40%6.29%6.68%7.00%6.96%
Property, Plant & Equipment (Net) Growth (5y) 3.55%3.90%4.02%4.27%4.65%4.86%4.89%5.00%5.07%5.09%5.17%5.28%5.50%5.68%5.60%5.20%5.20%5.26%5.49%5.34%5.27%5.21%5.16%5.12%4.96%4.84%4.72%4.69%4.62%4.78%4.78%4.62%4.67%4.75%4.95%5.09%5.29%5.43%5.60%5.74%6.02%6.29%6.39%
Property, Plant & Equipment (Net) (QoQ) 0.53%0.56%0.02%0.79%1.51%1.64%0.97%0.58%1.06%1.68%0.30%0.43%0.54%3.42%0.61%0.68%-0.23%1.73%1.17%1.29%1.15%1.78%1.82%1.80%1.67%2.16%1.32%0.66%1.44%2.21%1.34%1.30%0.17%1.47%0.60%0.99%0.86%1.02%0.79%1.04%0.88%1.61%1.03%1.24%1.08%2.00%1.01%1.41%1.46%1.44%1.55%1.71%1.14%2.12%1.58%1.65%1.69%1.68%2.13%2.32%1.34%
Return on Assets Growth (1y) -1.00-1.000.000.000.000.000.001.003.003.003.002.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.001.000.000.000.00-1.000.000.000.000.00-1.00-1.00-1.000.000.000.001.000.000.000.000.000.00
Return on Assets Growth (3y) 2.002.003.003.003.003.003.003.003.003.003.002.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00-1.00-1.00-1.00-1.00-1.00-1.000.000.00-1.00-1.000.000.00
Return on Assets Growth (5y) 2.002.003.003.003.003.003.003.003.003.003.002.000.000.000.000.000.000.000.000.001.000.000.000.000.000.000.00-1.00-1.00-1.00-1.00-1.00-1.00-1.00-1.000.000.00-1.00-1.00-1.00-1.00
Return on Assets (QoQ) 0.00-1.000.000.000.000.000.000.000.000.001.002.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Return on Capital Employed Growth (1y) 0.000.000.000.000.001.001.001.000.000.000.00-1.000.00-1.00-1.00-1.00-1.000.000.000.000.000.000.000.000.000.000.00-1.00-1.00-1.00-1.00-1.00-1.00-1.00-1.00-1.000.000.000.000.000.000.000.00-1.000.00-1.00-1.00-1.000.000.000.001.001.001.000.000.00-1.00
Return on Capital Employed Growth (3y) 1.000.000.000.000.000.000.00-1.00-1.00-1.00-1.00-2.00-1.00-1.00-1.00-1.00-1.00-1.000.000.00-1.00-1.00-1.00-1.00-1.00-2.00-2.00-2.00-2.00-2.00-2.00-1.00-1.00-1.00-1.00-1.00-1.00-1.00-1.00-1.00-1.000.000.000.000.000.000.000.000.00
Return on Capital Employed Growth (5y) 0.000.000.00-1.00-1.000.000.000.00-1.00-1.00-1.00-2.00-2.00-2.00-2.00-2.00-2.00-2.00-2.00-2.00-2.00-2.00-2.00-2.00-2.00-2.00-2.00-3.00-2.00-2.00-2.00-2.00-1.00-1.00-1.000.000.000.000.000.000.00
Return on Capital Employed (QoQ) 0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.001.000.000.000.000.000.00
Return on Equity Growth (1y) -2.00-3.00-1.000.000.000.000.004.009.0010.009.006.001.00-1.00-1.00-1.00-1.000.000.000.000.000.000.001.001.000.000.00-1.00-1.000.001.000.000.000.000.001.002.000.000.00-1.00-1.001.000.00-1.00-1.00-2.00-2.00-2.00-1.000.001.003.002.001.000.00-1.00-1.00
Return on Equity Growth (3y) 7.006.009.0010.0010.009.009.009.009.0010.009.005.000.00-1.000.001.001.001.000.001.001.000.001.000.000.001.001.000.001.000.000.001.000.001.000.000.000.00-2.00-2.00-4.00-3.00-2.00-1.000.000.00-1.00-1.00-1.000.00
Return on Equity Growth (5y) 7.006.008.009.009.009.009.0010.0011.0010.009.005.001.000.000.000.000.001.001.002.002.000.001.001.001.001.001.00-1.00-2.00-2.00-2.00-3.00-2.00-2.00-2.000.000.00-1.00-1.00-2.00-3.00
Return on Equity (QoQ) 1.00-2.00-1.000.000.000.000.000.000.001.003.005.001.000.000.000.00-1.000.000.000.001.000.000.000.000.000.001.000.00-1.000.000.000.000.000.000.000.001.000.001.000.00-2.000.000.000.001.000.00-1.000.00-1.000.00-1.001.000.000.002.000.000.000.000.000.00
Return on Invested Capital Growth (1y) -6.00-4.00-2.000.001.001.001.000.000.000.001.004.001.000.00-2.00-5.00-2.000.000.000.000.000.000.000.000.000.00-1.001.004.005.006.004.000.001.000.001.002.000.000.00-1.00-2.00-1.00-1.00-1.00-1.00-1.00-1.00-1.001.001.001.002.001.001.001.00-1.000.00
Return on Invested Capital Growth (3y) -5.00-3.000.004.002.000.000.00-1.00-1.00-1.00-1.00-1.00-1.00-1.00-2.00-5.00-2.00-1.00-1.001.004.004.005.005.004.005.005.005.006.006.006.004.000.000.00-1.00-1.00-1.00-2.00-2.00-3.00-2.00-1.00-1.000.001.000.000.001.001.00
Return on Invested Capital Growth (5y) -6.00-4.00-2.00-1.000.000.00-1.00-1.00-1.00-1.00-2.000.003.003.003.000.002.005.005.006.006.005.005.005.005.005.004.003.003.003.004.002.000.000.00-1.001.001.000.000.00-1.00-2.00
Return on Invested Capital (QoQ) -2.00-2.00-1.00-1.000.000.000.000.000.000.000.000.000.002.003.00-3.00-2.000.000.000.000.000.000.000.000.000.000.000.00-1.000.002.003.000.001.00-1.000.001.000.000.001.00-1.000.000.00-1.000.000.00-1.000.000.000.000.001.000.000.001.000.000.000.00-1.000.00
Return on Sales Growth (1y) 4.002.003.00-12.00-3.000.000.000.000.00-1.00-1.005.0015.0020.005.00-1.000.001.00-3.00-1.00-1.001.005.00-2.00-1.001.002.003.004.001.00-4.00-3.00-1.001.001.002.000.001.006.002.004.001.00-12.001.001.00-2.006.00-3.00-6.00-4.00-6.00-3.00-6.002.002.002.006.00-2.00-1.00-2.00-1.000.00
Return on Sales Growth (3y) 1.001.002.00-7.0012.0020.004.003.0016.0020.001.003.0014.0022.007.00-3.00-1.003.003.001.003.003.002.00-2.003.003.00-2.002.003.004.002.001.003.004.00-5.005.004.001.000.000.00-1.00-4.00-12.00-5.00-11.00-3.002.00-4.00-6.00-4.00-4.00-3.00-1.000.00
Return on Sales Growth (5y) 17.0022.004.00-9.0011.0021.006.001.0014.0022.008.004.0018.0024.004.00-4.002.005.00-1.00-1.002.005.009.002.007.006.00-8.004.008.003.00-4.00-1.00-2.00-1.00-5.00-1.00-8.00-1.00-4.00-1.00-1.00-4.00-11.00-5.00-7.00-5.00
Return on Sales (QoQ) 0.00-2.0015.00-9.00-2.000.000.000.001.00-1.000.000.000.00-1.005.0010.005.00-16.00-1.0012.006.00-20.002.0011.008.00-16.00-5.0012.009.00-15.00-4.0014.005.00-20.00-2.0016.008.00-21.00-1.0014.009.00-16.00-5.0016.007.00-30.008.0016.004.00-22.00-1.0013.007.00-24.002.0010.0015.00-24.002.0014.007.00-23.000.0015.008.00
Revenue Growth (1y) 0.25%4.60%2.94%4.59%-2.53%-1.25%1.59%-4.35%9.85%-1.37%3.78%10.64%4.24%3.87%0.96%-0.06%-1.04%1.76%3.81%-2.19%-1.72%2.26%1.10%0.89%2.78%-2.69%0.65%0.08%3.19%1.41%2.77%2.21%3.13%7.16%-0.43%6.90%-10.74%-6.09%-11.37%-10.61%6.91%5.35%10.53%5.22%7.60%4.28%7.81%12.50%6.14%12.35%26.34%20.60%5.65%11.42%-1.76%0.72%16.70%8.00%10.47%8.47%3.80%2.94%
Revenue Growth (3y) 2.39%0.62%2.77%3.44%3.73%0.39%2.10%1.89%4.25%1.40%2.84%2.65%0.46%2.62%1.95%-0.46%-0.02%0.42%1.84%-0.42%1.39%0.30%1.50%1.06%3.03%1.88%0.99%3.03%-1.70%0.68%-3.20%-0.78%-0.53%1.97%-0.83%0.18%0.89%1.05%1.84%1.90%6.88%7.27%14.61%12.60%6.46%9.29%10.20%10.97%9.38%10.58%11.10%9.63%8.57%7.40%
Revenue Growth (5y) 2.06%1.49%2.61%1.59%1.65%1.03%2.24%0.86%2.74%0.74%2.05%1.78%1.46%1.30%1.85%0.18%1.24%1.93%1.57%1.53%-0.82%0.31%-1.59%-0.28%0.86%0.91%0.18%0.56%1.79%2.31%1.56%2.94%2.36%4.43%5.85%6.41%2.86%5.25%5.56%5.15%8.53%8.24%10.32%9.29%7.89%7.73%
Revenue (QoQ) 33.04%-41.36%-2.87%32.28%38.81%-42.28%-1.31%23.26%40.64%-40.62%-7.08%41.56%26.28%-37.53%-0.93%33.37%25.83%-39.28%-1.93%32.06%29.40%-38.05%-7.60%32.69%34.64%-38.75%-7.80%35.18%27.48%-36.65%-8.32%39.38%25.27%-35.80%-8.81%40.62%30.17%-40.35%-2.09%17.42%36.95%-43.70%-1.26%40.44%34.95%-40.94%-6.00%43.62%30.79%-38.94%-1.92%35.50%38.45%-31.33%-6.38%18.70%46.01%-39.46%-4.02%37.54%35.13%-38.07%-5.76%31.63%34.00%
Share-based Compensation Growth (1y) -40.09%-65.39%44.17%145.36%5.40%-8.36%-19.42%-13.72%14.59%-37.75%-6.44%-44.53%-47.97%72.50%8.26%226.61%80.47%-24.61%7.86%-71.62%-52.92%18.03%53.60%77.97%-31.90%41.67%2.56%61.55%63.27%30.56%24.39%30.87%20.64%10.86%40.80%
Share-based Compensation Growth (3y) -10.22%-41.77%2.82%30.40%-14.35%-0.53%-6.55%16.06%2.47%-6.80%2.99%-19.88%-23.82%15.35%21.50%18.16%-16.67%8.02%19.33%-6.55%-19.41%29.72%25.14%55.53%10.28%27.04%21.56%
Share-based Compensation Growth (5y) -7.44%-23.81%4.88%17.09%-11.79%-2.62%6.22%-4.62%-19.17%6.24%11.47%8.13%-13.24%23.21%18.01%28.38%2.65%12.78%24.38%
Share-based Compensation (QoQ) -49.90%-69.62%-442.72%214.84%-71.05%26.54%7.84%166.83%-74.83%11.27%15.45%254.39%-86.33%67.23%-31.55%232.38%-54.66%4.95%106.52%83.65%-81.06%50.16%-45.66%204.68%-52.53%95.42%-37.04%16.58%-1.24%41.48%-0.83%17.83%-21.03%34.80%4.34%8.62%-27.43%71.21%
Shareholder's Equity Growth (1y) 12.45%3.41%4.57%62.33%3.56%4.94%4.56%4.37%7.53%6.92%5.63%5.81%5.43%5.10%5.03%4.12%4.00%3.28%3.17%4.43%4.12%4.28%4.19%4.59%4.76%5.74%5.72%4.05%3.78%3.39%3.95%4.15%4.43%3.83%3.57%3.82%4.00%4.73%5.02%3.59%3.75%4.00%3.67%4.67%4.19%3.20%2.84%2.30%1.89%0.91%1.98%2.03%2.37%3.95%3.67%9.11%8.49%8.10%7.21%
Shareholder's Equity Growth (3y) 23.97%5.08%4.92%21.48%5.49%5.65%5.08%4.76%5.65%5.09%4.61%4.78%4.51%4.22%4.13%4.38%4.29%4.43%4.36%4.36%4.22%4.47%4.62%4.26%4.32%4.32%4.41%4.01%4.07%3.98%4.18%3.85%4.06%4.19%4.09%4.03%3.98%3.97%3.84%3.52%3.27%2.69%2.83%2.99%2.81%2.68%2.83%4.43%4.21%4.28%4.26%
Shareholder's Equity Growth (5y) 15.98%4.72%4.59%14.28%4.92%4.90%4.52%4.66%5.16%5.06%4.75%4.60%4.42%4.35%4.41%4.27%4.22%4.10%4.12%4.21%4.21%4.39%4.49%4.04%4.14%4.34%4.38%4.06%4.03%3.83%3.81%3.70%3.65%3.32%3.41%3.28%3.24%3.35%3.43%4.31%4.11%4.01%3.86%
Shareholder's Equity (QoQ) 6.55%-36.75%53.99%-0.35%7.73%-1.81%-1.76%0.98%7.34%-1.99%1.22%0.41%6.05%-1.83%0.86%0.10%5.98%-2.69%0.75%-0.60%5.87%-1.50%0.44%-0.45%5.78%-1.13%0.61%0.49%5.76%-2.69%0.35%0.11%6.33%-2.50%0.62%-0.45%6.06%-2.26%0.79%0.24%6.36%-3.59%0.94%0.49%6.03%-2.67%0.48%-0.47%5.66%-3.18%0.07%-1.43%6.78%-3.13%0.41%0.09%6.49%1.95%-0.17%-0.26%5.61%
Tax Rate Growth (1y) 227.003.00-8074.004,837.00-58.00-93.0012,250.006,984.00165.00262.00682.00-7899.00-137.00-80.00-1238.00-692.00-104.00-78.001,260.00712.005.00-44.00-124.00-1069.00-32.00-20.00-123.00-403.00-20.00-62.001,198.00-3152.00-1363.00-1307.00-2594.002,812.00-1014.00-648.0043,181.00-14747.00686.00365.00-39198.0012,585.0036.00-75.00-7212.002,840.00-384.00-352.004,506.003,760.00-113.00-134.00865.00-3844.0095.00326.00-3902.007,929.00162.005.00
Tax Rate Growth (3y) 334.00172.004,859.003,922.00-30.0089.0011,694.00-1608.00-77.00104.00703.00-7880.00-237.00-202.00-102.00-1049.00-131.00-143.001,013.00-760.00-47.00-126.00951.00-4624.00-1415.00-1389.00-1519.00-744.00-2397.00-2017.0041,785.00-15088.00-1691.00-1591.001,389.00650.00-292.00-359.00-3229.00678.00338.00-63.00-41904.0019,185.00-461.00-561.00-1841.002,756.00-403.00-160.001,468.007,845.00144.00197.00
Tax Rate Growth (5y) 92.0014.004,880.003,941.00-130.00-33.0012,830.00-1965.00-104.0039.00457.00-9351.00-289.00-284.00972.00-4605.00-1514.00-1512.00-383.00-1101.00-2424.00-2082.0041,538.00-16559.00-1743.00-1673.002,464.00-2906.00-1675.00-1728.00-4626.00337.00-2039.00-2018.00-1317.007,249.00-789.00-845.002,142.00594.00320.00130.00-44942.0023,270.00-204.00-230.00
Tax Rate (QoQ) 146.00-4943.00267.004,756.00-78.00-13020.0013,178.00-139.00-113.00-676.007,912.00-6957.00-16.00-256.00-670.00804.0042.00-1414.00-124.001,392.0068.00-77.00-672.00686.0018.00-156.00-1617.001,723.0030.00-259.00-1897.002,105.00-11.001,001.00-6247.003,895.0044.00-286.00-841.0069.00410.0043,543.00-58769.0015,502.0088.003,981.00-6986.002,953.00-23.00-3156.003,066.00-270.009.001,702.002,320.00-4144.00-12.002,701.00-2389.00-205.00220.00-1528.009,442.00-7972.0062.00
Total Debt Growth (1y) -3.22%-3.17%5.97%-4.93%-3.26%-5.04%-12.58%-4.99%-3.67%-1.76%-1.24%0.45%4.63%-1.49%0.59%1.60%2.20%10.54%7.69%12.68%4.25%12.57%16.19%9.92%17.29%11.53%10.21%16.34%8.73%2.85%8.29%5.18%5.41%10.64%6.83%9.62%6.76%16.82%19.33%15.12%21.82%9.76%6.60%11.12%12.12%14.10%12.99%12.16%12.34%9.01%9.95%4.13%0.03%6.75%5.45%5.26%6.11%9.45%9.09%
Total Debt Growth (3y) -4.38%-3.33%-2.92%-3.19%-0.84%-2.78%-4.59%-1.02%0.99%2.27%2.28%4.77%3.69%7.02%7.97%7.96%7.71%11.54%11.31%12.95%9.96%8.89%11.51%10.39%10.37%8.27%8.44%10.29%6.96%9.95%11.35%9.90%11.09%12.36%10.76%11.93%13.40%13.52%12.85%12.79%15.34%10.93%9.81%9.08%8.01%9.91%9.42%7.13%6.04%8.40%8.15%
Total Debt Growth (5y) -2.26%-0.33%-0.18%0.76%0.77%2.72%1.67%3.73%4.72%6.08%6.50%8.02%7.29%7.05%8.48%9.02%7.45%9.57%9.79%10.69%8.39%10.79%12.07%11.16%11.82%10.23%10.15%11.41%10.82%10.73%10.70%10.59%11.55%12.03%11.04%10.37%10.38%11.23%10.75%9.48%10.25%9.79%8.78%
Total Debt (QoQ) -2.20%-0.65%0.00%-0.34%7.03%-10.87%1.75%-2.18%-1.47%-3.13%3.17%-0.23%-0.95%-1.47%7.47%-6.07%1.14%-0.48%8.10%1.60%-1.47%4.12%0.02%9.71%1.70%-1.49%6.72%4.31%0.50%3.98%-0.26%-1.33%5.82%1.00%-0.04%3.57%2.18%3.63%-2.65%13.33%4.37%-0.02%3.01%2.11%1.36%4.23%3.94%3.91%0.37%3.47%4.11%0.82%1.24%-2.01%0.01%7.60%0.00%-2.18%0.82%10.99%-0.32%