Primoris Services Growth Metrics (2009-2025) | PRIM

Growth Metrics Jun2009 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) 3.44%7.88%19.52%27.84%30.03%25.68%25.95%12.83%10.83%14.04%11.73%4.47%7.44%2.33%1.53%3.15%3.10%0.97%-3.21%3.38%3.78%9.85%12.77%7.28%3.87%34.78%28.49%26.95%40.61%13.09%15.29%14.82%8.54%7.03%6.98%7.60%37.07%27.65%29.93%29.13%3.26%8.82%32.96%39.35%35.62%37.15%10.10%8.00%12.26%8.81%11.49%9.63%6.65%12.00%9.66%
Assets Growth (3y) 14.27%15.63%18.93%14.65%15.69%13.62%12.63%6.73%7.08%5.62%3.17%3.67%4.76%4.31%3.48%4.59%3.58%14.34%11.93%12.08%14.87%18.75%18.65%16.07%16.60%17.72%16.59%16.19%27.89%15.61%17.02%16.85%15.39%14.14%22.72%24.64%24.28%23.97%23.90%24.79%16.28%17.54%17.74%18.16%17.54%18.68%10.41%
Assets Growth (5y) 9.96%9.82%10.57%9.95%10.63%10.22%9.29%6.16%5.77%11.77%9.73%8.70%10.92%11.59%10.42%10.77%11.15%12.59%11.58%11.71%17.66%18.00%18.35%16.79%17.54%17.78%22.32%23.06%23.98%18.19%18.59%19.14%18.52%17.28%17.80%18.05%18.11%18.35%18.39%
Assets (QoQ) -0.79%7.61%-4.08%5.35%9.91%15.10%-2.43%1.82%10.15%3.11%-4.16%4.77%7.92%-3.60%-1.43%-0.21%7.08%-2.05%-1.49%-2.27%2.64%4.62%-1.11%3.45%5.36%-0.47%-4.24%34.23%0.44%-1.67%6.06%7.95%2.40%-2.06%0.25%6.45%2.35%-1.50%27.71%-0.86%4.18%-2.10%2.13%4.48%27.29%2.60%-0.60%5.66%2.18%0.64%3.32%2.41%4.70%-1.05%0.52%7.55%2.51%
Capital Expenditures Growth (1y) -115.81%285.10%-66.23%259.00%-58.85%52.71%107.29%27.16%7.30%85.64%12.56%276.83%311.38%72.34%33.83%-22.93%-20.70%32.95%27.94%10.05%-18.95%-35.30%-37.40%-26.09%56.52%-40.37%-59.81%56.85%-14.76%26.53%280.92%-0.50%5.92%174.01%31.14%-24.83%57.62%-38.41%-44.81%-35.24%-70.86%53.18%-38.71%104.90%252.46%20.42%218.59%73.84%-25.25%-74.91%-40.10%-58.25%-12.57%305.91%7.96%-24.65%-15.21%58.82%37.61%289.02%36.81%-45.90%
Capital Expenditures Growth (3y) 85.31%19.35%-7.64%112.67%22.01%69.68%46.16%54.57%51.84%62.02%24.45%47.30%38.28%14.02%2.34%-14.42%0.20%-19.96%-31.47%8.46%2.64%-21.26%-1.41%4.87%12.22%27.39%26.15%5.47%12.48%28.77%40.22%-21.46%-21.35%37.25%-23.73%-0.08%17.42%4.35%2.53%32.13%-8.44%-22.65%5.36%14.14%32.07%7.04%27.24%-18.22%-17.86%17.39%-3.81%6.97%0.47%51.65%
Capital Expenditures Growth (5y) 71.12%40.87%6.17%53.28%3.14%33.26%20.12%24.60%34.74%10.41%-13.48%29.95%28.68%2.26%10.41%-0.44%-1.91%12.20%9.96%-0.93%12.54%-3.80%-7.06%-10.90%-8.28%14.29%-7.45%9.26%7.88%31.55%40.03%11.53%5.09%-4.82%-3.28%-6.25%1.13%2.96%-6.97%-6.21%-10.66%24.44%11.68%34.24%21.72%1.06%
Capital Expenditures (QoQ) 457.19%-114.78%737.37%-75.60%46.89%-30.39%64.95%-9.47%99.39%-57.30%39.19%56.64%20.90%42.96%51.95%-34.38%-6.12%-17.67%56.35%10.01%-9.65%-29.18%15.15%-12.19%-12.58%-16.39%143.86%-66.55%-41.08%226.35%32.53%-50.35%77.37%-14.76%41.08%28.45%-15.11%-51.14%195.82%-49.80%-23.93%-42.66%33.09%163.89%-69.56%91.68%128.94%-9.84%-19.48%4.59%-1.55%-69.74%92.23%-27.10%106.15%40.51%-48.88%-49.11%131.96%163.19%-55.70%43.85%-18.42%4.08%
Cash & Equivalents Growth (1y) 19.82%28.26%55.00%17.34%4.22%2.35%-11.83%-19.94%30.96%5.24%-4.62%127.04%24.45%5.72%40.78%-17.17%-28.87%-29.14%-46.33%-37.96%15.53%-6.80%12.96%66.25%-15.70%50.27%14.99%-3.65%25.45%-9.64%24.83%-58.08%-11.32%-44.86%-61.18%-26.99%-20.39%26.34%187.67%421.35%171.64%127.62%14.33%-12.92%-38.63%-18.45%-48.73%-43.76%24.03%-45.39%34.45%43.60%-12.43%87.43%69.01%119.40%109.31%97.96%88.20%22.33%
Cash & Equivalents Growth (3y) 31.51%17.87%20.52%9.24%28.72%19.31%4.43%5.79%14.61%5.05%-7.62%-10.34%5.27%0.75%-11.29%-5.14%-5.12%-11.52%-0.25%-11.33%-0.21%6.90%8.17%17.48%-12.44%-2.12%-9.19%-17.71%-33.44%-3.97%-14.30%11.71%16.85%24.24%16.61%8.48%49.10%9.89%32.86%19.03%36.68%27.39%0.46%-7.63%-11.07%-12.65%-5.84%5.23%21.01%31.49%26.54%62.32%56.79%
Cash & Equivalents Growth (5y) 20.40%17.07%9.15%-0.30%1.85%6.90%-5.54%-6.42%9.20%2.46%2.00%-1.31%13.32%1.58%-1.06%4.15%-19.17%-5.08%-13.14%-19.51%-21.19%-2.92%-2.49%12.61%20.64%15.19%16.58%12.88%6.01%8.10%3.16%-3.96%-4.81%7.86%-6.72%-2.52%21.77%7.58%19.14%30.82%51.74%30.53%30.34%20.18%13.55%
Cash & Equivalents (QoQ) 23.21%-6.52%41.48%13.82%2.97%-29.23%25.65%11.78%-11.30%-35.74%105.54%-10.17%-19.61%52.96%12.67%-23.69%7.06%-10.01%-3.25%-23.98%-18.91%4.02%80.18%-38.67%-1.71%53.08%-8.64%9.32%-24.79%28.26%18.95%-21.25%3.90%-56.93%151.67%-51.04%-26.86%-18.99%174.39%-22.29%66.54%46.81%42.97%-34.88%-16.35%11.82%0.75%-13.47%-47.41%22.67%122.17%-61.90%29.48%31.01%35.49%-18.45%16.76%70.07%29.25%-22.87%11.00%10.55%
Cash from Investing Activities Growth (1y) 68.05%55.14%391.21%-241.76%-318.02%-418.83%-857.88%-45.13%20.82%42.74%41.72%55.12%-78.54%-53.01%-219.60%191.99%48.95%78.34%63.28%-325.52%44.08%-0.29%-32.02%-224.01%-195.64%84.72%-47.30%-41.50%-30.99%-1,515.49%60.70%79.57%41.10%55.53%75.86%71.99%-49.18%51.61%-26,060.69%-302.11%76.28%-341.31%94.78%60.32%-6,759.20%111.97%80.32%72.55%96.37%-242.92%164.71%1,212.01%-151.24%-500.16%-892.41%-173.87%52.49%
Cash from Investing Activities Growth (3y) -1.89%-10.05%-134.31%-30.57%-80.79%-65.65%-152.60%37.49%10.30%42.54%11.89%2.35%20.12%30.73%-15.71%-88.73%5.50%67.86%10.62%-131.08%-29.38%-35.29%8.57%2.15%-31.64%-3.17%48.11%56.73%-4.80%-51.48%-191.70%38.72%40.71%1.71%-48.80%23.54%-189.55%31.15%-39.00%24.06%16.10%8.94%26.13%47.53%-84.25%-0.89%-0.31%-31.13%64.88%
Cash from Investing Activities Growth (5y) 0.73%15.08%-72.09%-35.80%-11.02%0.25%-54.64%-34.36%-3.59%50.71%-5.87%-33.68%-14.57%3.88%2.15%-14.21%8.22%24.92%41.63%-20.98%-13.73%11.83%-117.13%-1.08%4.19%-18.58%-13.78%33.58%-79.69%30.86%23.92%52.16%12.29%30.47%19.33%27.46%-17.23%-17.01%-68.97%-29.18%6.75%
Cash from Investing Activities (QoQ) -67.30%96.50%-587.63%20.70%-134.87%122.74%-906.99%3.00%-191.52%66.79%-54.53%47.08%-110.81%66.19%-18.99%-110.54%-80.67%29.39%134.25%-216.82%23.35%-19.71%-110.37%71.03%-37.48%-57.58%-416.30%73.57%92.89%-1,418.60%-395.98%75.53%12.34%63.06%-157.86%29.46%33.83%79.94%-199.21%-275.65%78.54%-10,743.27%95.40%77.84%-299.27%-28.17%65.01%-3,731.28%100.70%-310.68%51.21%-406.62%72.56%195.40%738.45%-214.46%34.45%-25.96%21.84%26.38%
Cash from Operations Growth (1y) -122.58%597.54%2,860.52%239.08%-637.63%-80.09%29.74%-100.57%23.52%454.15%-118.28%-3,476.23%258.19%-27.86%-197.73%531.84%-97.88%-32.98%109.31%-202.32%-18.13%70.12%-1,864.52%313.22%7,956.96%-81.62%237.86%63.48%0.05%130.02%-92.54%-106.51%-126.93%407.77%-2,069.84%-458.23%564.00%13.87%92.42%370.66%131.93%-23.60%245.84%-102.74%-92.77%-47.23%-17.51%-5,297.24%-215.49%189.08%-1,853.64%135.32%774.65%10.96%75.32%-53.44%201.89%45.00%332.48%388.29%-17.78%
Cash from Operations Growth (3y) 100.73%54.07%-87.08%-39.19%86.67%-7.33%-39.35%-3.92%26.53%38.89%-63.00%-440.64%26.57%-6.31%-69.74%125.20%11.76%-40.60%62.16%52.79%304.12%-10.41%21.95%39.00%-187.28%29.00%-26.51%-37.41%7.73%136.93%-28.29%-0.54%42.57%64.08%29.63%25.49%40.57%-22.86%27.88%-58.73%-29.93%5.24%-176.32%-19.49%-17.42%19.18%-77.26%121.56%186.52%66.92%115.88%41.00%165.65%
Cash from Operations Growth (5y) -44.97%76.16%30.71%-38.40%-35.38%-1.93%-25.87%14.12%29.83%-3.48%4.27%253.60%33.31%-19.05%20.14%-0.06%-18.90%19.60%-27.17%-26.94%141.69%32.98%-36.33%40.27%197.65%13.30%17.33%-15.37%-26.84%39.91%-33.10%-28.13%-17.52%46.46%-101.86%58.12%51.80%8.05%16.96%21.59%31.58%13.40%69.77%3.48%6.93%
Cash from Operations (QoQ) -125.57%663.31%-20.67%1,343.49%-57.20%-30.81%-225.78%153.45%178.93%-100.31%-16,646.72%487.26%-109.20%40.08%840.75%76.61%-137.98%186.91%-96.37%5,492.69%-94.72%-1,055.35%102.90%11,521.07%-154.72%215.44%9.76%-73.49%310.43%36.90%-32.82%-39.06%-86.70%-219.56%-177.81%1,249.03%-151.61%66.12%330.92%181.98%-103.44%1,309.40%97.87%-7.11%-93.44%-122.70%622.49%578.09%-89.74%-1,585.33%88.82%1,797.32%-162.22%129.92%113.55%179.16%-113.84%156.45%1,284.52%34.08%-77.81%18.56%133.13%
Dividends Paid - Common Growth (1y) 15.48%30.38%24.15%20.45%20.85%101.31%0.65%17.06%-30.35%16.81%0.22%-4.00%14.24%14.11%57.10%37.88%37.83%38.07%0.18%0.18%-0.11%-0.63%-0.63%-0.67%8.74%9.30%9.30%34.78%-1.43%-1.33%-1.10%-19.77%-4.07%-5.11%-5.40%-5.62%-1.10%11.33%11.44%11.92%10.56%-0.78%-0.96%-1.11%-0.16%-0.06%0.19%0.19%0.47%0.81%0.56%0.78%34.23%34.17%34.35%
Dividends Paid - Common Growth (3y) 17.77%22.27%13.52%12.30%12.34%10.41%10.41%10.29%22.61%-2.68%22.55%16.40%9.86%16.30%16.12%16.07%11.12%14.40%14.46%2.85%10.28%2.30%2.33%2.41%2.41%0.93%0.77%0.75%0.68%-2.21%1.39%1.40%-5.37%1.61%1.58%1.45%1.46%2.97%3.35%3.41%3.50%3.51%-0.01%-0.07%-0.05%10.43%10.57%10.62%
Dividends Paid - Common Growth (5y) 20.80%19.33%18.16%17.41%17.41%13.20%13.13%12.98%12.90%-1.71%14.85%11.37%12.16%11.01%11.04%11.07%8.21%7.20%7.02%0.36%0.31%0.31%2.51%2.52%2.56%2.37%2.48%2.45%2.46%0.64%0.66%0.68%-3.44%1.02%1.10%1.02%1.07%8.05%8.35%8.36%
Dividends Paid - Common (QoQ) 6.33%5.02%3.40%0.00%20.06%0.00%0.33%0.33%100.00%16.68%19.00%-15.97%0.11%0.11%13.99%0.00%0.00%37.83%0.04%-0.04%0.18%0.00%0.04%-0.32%-0.35%0.00%0.00%9.12%0.16%0.00%23.32%-20.19%0.26%0.23%0.03%-4.58%-0.82%-0.07%-0.21%0.00%11.64%0.03%0.22%-1.21%0.19%-0.16%0.06%-0.25%0.28%0.09%0.06%0.03%0.62%-0.16%0.28%33.23%0.58%-0.02%
Dividends payables Growth (1y) -58.69%15.27%24.15%20.85%0.65%0.65%17.06%17.06%16.87%0.17%14.24%14.24%14.10%57.13%37.83%37.83%38.00%0.21%0.21%-0.11%-0.63%-0.63%-0.67%8.74%9.30%9.30%8.59%-1.43%-1.33%-1.10%-0.42%-4.07%-5.11%-5.40%-5.62%-1.10%11.33%11.44%11.81%10.56%-0.78%-0.99%-1.02%-0.16%-0.06%0.22%0.25%0.47%0.81%0.56%0.62%34.23%34.20%34.32%34.10%
Dividends payables Growth (3y) 17.70%13.52%12.32%10.41%10.41%10.31%22.59%22.61%22.55%16.40%16.42%16.30%16.09%16.09%11.12%14.40%14.44%2.86%2.63%2.30%2.33%2.41%2.41%0.93%0.77%0.75%0.68%-2.21%1.39%1.40%1.66%1.61%1.58%1.44%1.46%2.97%3.35%3.41%3.52%3.51%-0.01%-0.07%-0.05%10.43%10.58%10.62%10.60%
Dividends payables Growth (5y) -7.14%20.74%18.16%17.41%13.20%13.13%12.98%12.90%12.90%14.85%11.37%11.22%11.01%11.03%11.08%8.21%7.20%7.01%0.36%0.31%0.31%2.51%2.52%2.54%2.37%2.48%2.44%2.46%0.64%0.66%0.68%0.84%1.02%1.10%1.02%1.05%8.05%8.35%8.35%8.40%
Dividends payables (QoQ) 20.06%0.00%0.33%0.33%0.00%16.68%0.00%0.00%0.17%0.00%14.05%0.00%0.05%37.71%0.04%0.00%0.18%0.00%0.04%-0.32%-0.35%0.00%0.00%9.12%0.16%0.00%-0.65%-0.94%0.26%0.23%0.03%-4.58%-0.82%-0.07%-0.21%0.00%11.64%0.03%0.12%-1.12%0.19%-0.19%0.09%-0.25%0.28%0.09%0.13%-0.03%0.62%-0.16%0.19%33.35%0.60%-0.07%0.02%
EBITDA Margin Growth (1y) -423.00-36.00275.00-3.0016.0016.00-152.00-93.00-168.0018.006.00175.000.00-86.00-66.00-421.00-318.00-379.00-46.00115.0046.0072.003,557.0029.00117.00374.00-3694.00-54.00-153.00-298.00104.00179.0027.0090.00115.00-88.00-98.00143.0029.00-24.00111.0076.009.00-74.00-148.0036.00-197.0037.00142.00-157.0060.0036.00162.0050.0026.009.00114.00119.0025.00
EBITDA Margin Growth (3y) 41.00-443.00-2.00130.0078.00-152.00-52.00-212.00-340.00-486.00-446.00-106.00-132.00-273.00-393.003,445.00-278.00-156.0067.00-183.0089.009.00148.00-33.00154.00-10.00167.00-3475.0038.00-225.00-65.00248.0068.0040.00309.00153.00-186.00-135.00255.00-160.00-60.00105.00-45.00-128.00-1.00156.00-71.00-111.0082.00418.0012.00111.00
EBITDA Margin Growth (5y) -126.00-510.00-466.0018.00-228.00-424.00-359.003,300.00-197.00-323.00-1.00-243.00-157.00-309.00-316.00-145.00-152.00-282.00-140.0036.00181.00-62.00381.00111.0043.003.00385.00-3438.00-60.00-262.0047.0060.0031.0034.00189.0016.00-113.00169.00148.00-74.00-15.00381.00124.00-77.00
EBITDA Margin (QoQ) 501.00-53.00103.00-102.0017.00258.00-175.00-83.0017.0090.00-117.00-158.00202.0078.0051.00-332.00117.0098.00-304.00-229.0056.00431.00-143.00-298.0082.003,916.00-3672.00-210.00339.00-152.00-31.00-310.00195.00250.0045.00-462.00259.00275.00-159.00-472.00499.00161.00-212.00-338.00465.0093.00-294.00-412.00649.00-140.00-60.00-307.00350.0077.00-84.00-181.00237.0053.00-101.00-76.00243.00-41.00
EBIT Growth (1y) -12.48%89.80%140.74%11.49%-16.66%-1.53%-5.44%11.13%0.89%35.76%28.77%45.29%14.69%0.01%0.83%-59.67%-78.82%-71.59%-15.79%36.57%55.92%35.70%-65.50%28.71%129.63%256.97%144.00%-14.53%-61.12%-47.38%83.31%115.31%61.26%57.00%14.72%-23.08%-64.09%55.74%13.64%8.45%275.60%10.60%-1.95%-16.18%-94.49%22.75%1.83%63.60%2,587.57%5.25%32.98%22.92%132.49%21.58%12.60%17.04%59.06%47.14%37.62%
EBIT Growth (3y) 34.53%17.82%36.39%43.12%21.64%-1.20%10.16%7.08%-13.32%-37.42%-27.21%3.02%-7.15%-27.65%-27.22%-33.59%-10.83%-8.81%11.23%-10.84%14.53%11.66%36.60%15.55%33.30%12.92%43.40%72.48%12.28%-39.16%8.77%33.70%21.55%29.57%39.33%8.53%-11.24%-57.96%28.35%4.30%14.14%77.16%12.63%9.91%19.01%50.98%16.24%15.10%33.02%363.20%23.48%27.26%
EBIT Growth (5y) 23.02%17.30%-6.34%20.01%-0.17%-20.46%-12.41%-18.63%2.74%-2.58%13.32%-1.65%-2.52%-19.50%-6.25%5.55%5.46%-13.82%2.60%8.31%20.00%-4.22%44.19%15.00%14.59%14.19%38.41%41.72%5.17%-45.84%11.80%19.00%19.75%26.35%28.43%11.60%7.05%35.94%22.03%11.18%16.43%83.07%20.65%15.52%
EBIT Margin Growth (1y) -423.00-36.00275.00-3.0016.0016.00-152.00-93.00-168.0018.006.00175.000.00-86.00-66.00-421.00-318.00-379.00-46.00115.0046.0072.003,557.0029.00117.00374.00-3694.00-54.00-153.00-298.00104.00179.0027.0090.00115.00-88.00-98.00143.0029.00-24.00111.0076.009.00-74.00-148.0036.00-197.0037.00142.00-157.0060.0036.00162.0050.0026.009.00114.00119.0025.00
EBIT Margin Growth (3y) 41.00-443.00-2.00130.0078.00-152.00-52.00-212.00-340.00-486.00-446.00-106.00-132.00-273.00-393.003,445.00-278.00-156.0067.00-183.0089.009.00148.00-33.00154.00-10.00167.00-3475.0038.00-225.00-65.00248.0068.0040.00309.00153.00-186.00-135.00255.00-160.00-60.00105.00-45.00-128.00-1.00156.00-71.00-111.0082.00418.0012.00111.00
EBIT Margin Growth (5y) -126.00-510.00-466.0018.00-228.00-424.00-359.003,300.00-197.00-323.00-1.00-243.00-157.00-309.00-316.00-145.00-152.00-282.00-140.0036.00181.00-62.00381.00111.0043.003.00385.00-3438.00-60.00-262.0047.0060.0031.0034.00189.0016.00-113.00169.00148.00-74.00-15.00381.00124.00-77.00
EBIT Margin (QoQ) 501.00-53.00103.00-102.0017.00258.00-175.00-83.0017.0090.00-117.00-158.00202.0078.0051.00-332.00117.0098.00-304.00-229.0056.00431.00-143.00-298.0082.003,916.00-3672.00-210.00339.00-152.00-31.00-310.00195.00250.0045.00-462.00259.00275.00-159.00-472.00499.00161.00-212.00-338.00465.0093.00-294.00-412.00649.00-140.00-60.00-307.00350.0077.00-84.00-181.00237.0053.00-101.00-76.00243.00-41.00
EBIT (QoQ) 77.12%20.61%70.41%-8.29%0.69%52.98%-21.09%-31.44%18.97%46.92%-7.26%-37.76%60.08%39.35%4.64%-50.87%39.59%40.49%-58.14%-74.20%87.26%316.43%-32.11%-70.55%62.97%5.86%153.30%-47.45%153.35%-27.64%-11.27%-76.10%242.90%152.07%4.21%-82.10%233.84%84.19%-30.13%-91.64%1,347.84%34.39%-33.32%-71.05%326.35%19.13%-42.99%-98.10%9,400.56%-1.17%-8.41%-68.75%272.06%24.88%-15.34%-40.89%94.56%15.66%-12.01%-19.67%79.98%8.18%
EBT Growth (1y) 15.53%122.50%142.77%1.34%-15.11%-18.97%-9.91%29.26%-4.95%34.79%28.90%49.39%12.97%2.85%14.03%-63.02%-85.14%-77.34%-27.42%44.68%74.15%42.90%-71.36%24.07%174.35%324.26%263.21%-10.50%-66.01%-51.07%41.87%90.68%-15.74%40.19%10.69%-14.96%-241.01%85.04%22.83%10.03%256.53%7.47%-1.82%-22.59%-127.84%26.82%-13.03%37.89%179.37%-13.08%28.30%16.69%1,365.93%26.87%21.38%43.57%133.54%70.19%59.24%
EBT Growth (3y) 33.94%27.71%34.44%41.27%25.08%-3.04%3.95%9.81%-10.62%-45.76%-32.02%2.18%-7.20%-33.63%-30.68%-38.11%-12.77%-10.80%11.17%-8.94%17.12%17.54%43.69%13.85%28.41%-7.73%42.78%78.67%13.22%-33.96%8.28%24.48%21.29%22.98%40.74%10.11%-10.19%-37.76%36.12%1.60%5.51%32.87%5.81%3.09%7.59%47.97%11.83%10.64%32.20%207.84%23.35%35.36%
EBT Growth (5y) 20.87%23.63%-10.75%18.47%0.92%-25.09%-18.31%-22.74%5.09%-5.29%13.75%2.10%-2.36%-22.89%-7.11%4.08%2.52%-27.29%-1.18%3.47%21.11%-31.48%50.40%14.95%14.65%11.64%42.07%47.06%4.33%-16.82%11.59%10.50%13.75%-16.29%25.18%8.30%3.11%48.21%22.70%10.31%14.50%69.14%20.67%16.19%
EBT Margin Growth (1y) -162.0065.00281.00-58.0026.00-104.00-185.002.00-190.0013.006.00188.00-6.00-65.0017.00-442.00-321.00-392.00-138.00128.0041.0064.002,658.0011.00122.00391.00-2685.00-31.00-144.00-304.00-27.00106.00-31.0042.0082.00-29.00-127.00194.0074.00-15.00171.0055.009.00-102.00-130.0053.00-254.00-31.0044.00-229.0032.008.00174.0057.0056.0087.00189.00182.00103.00
EBT Margin Growth (3y) 34.00-202.00-27.00102.00131.00-169.00-157.00-162.00-253.00-517.00-444.00-115.00-127.00-286.00-393.002,536.00-304.00-158.0063.00-166.00108.0018.00151.00-54.0086.00-54.00129.00-2630.0047.00-303.00-68.00129.0062.0013.00290.00165.00-146.00-86.00301.00-171.00-148.0085.00-122.00-213.00-125.0088.00-120.00-166.0065.00407.0010.00190.00
EBT Margin Growth (5y) -162.00-254.00-484.00-19.00-184.00-450.00-485.002,358.00-115.00-354.0010.00-142.00-147.00-308.00-306.00-175.00-228.00-334.00-199.00-111.00185.00-140.00386.00102.0042.00-10.00377.00-2547.00-70.00-261.0039.00-116.00-70.00-73.00113.00-57.00-169.00132.00129.00-83.00-53.00449.00117.00-55.00
EBT Margin (QoQ) 218.00-35.0042.00-56.00113.00181.00-297.0029.00-17.00100.00-110.00-163.00185.0094.0071.00-357.00126.00176.00-388.00-235.0055.00430.00-122.00-322.0078.003,024.00-2769.00-211.00347.00-52.00-115.00-324.00188.00225.0018.00-462.00261.00265.00-92.00-561.00582.00145.00-182.00-374.00465.0099.00-293.00-402.00648.00-207.00-70.00-328.00375.0054.00-93.00-161.00257.0053.00-62.00-59.00250.00-26.00
EBT (QoQ) 29.59%24.11%55.31%-1.92%17.68%35.42%-35.17%-17.84%12.34%50.57%-6.98%-39.59%59.31%43.99%7.81%-54.32%45.03%59.63%-65.04%-81.65%121.20%411.32%-30.31%-77.91%81.51%2.48%201.88%-51.14%180.69%-12.26%-25.61%-81.45%304.16%154.36%-0.02%-91.80%572.45%100.83%-23.19%-113.59%982.44%33.31%-31.19%-80.66%505.85%21.80%-45.75%-106.96%2,859.44%-16.47%-13.99%-96.00%2,921.98%23.29%-21.78%-49.70%161.54%17.95%-7.47%-18.18%90.60%10.36%
Enterprise Value Growth (1y) 8.24%92.35%174.76%32.15%94.35%76.19%-8.38%34.77%-4.76%49.20%91.51%101.09%111.18%42.19%51.23%10.18%-23.67%-45.64%-29.50%-32.74%-9.71%54.20%-5.89%9.82%23.43%-9.15%33.23%47.95%18.06%10.64%8.72%-9.66%-32.60%-15.81%-20.64%-7.31%22.06%-30.37%-30.70%-43.43%35.12%107.76%100.03%73.99%-24.87%-22.70%-23.82%-32.72%17.61%11.03%40.39%110.88%48.60%72.44%64.38%74.43%102.66%30.51%54.80%152.73%
Enterprise Value Growth (3y) 124.49%39.67%52.70%68.93%53.00%57.52%55.19%38.44%44.00%15.36%4.86%26.86%14.22%13.33%6.02%0.11%-6.64%-5.25%-8.69%-4.03%3.00%9.58%15.73%10.88%13.65%-0.60%-5.41%4.75%7.40%-0.97%-13.44%-15.75%-22.05%3.59%6.79%3.23%-3.01%7.41%3.79%1.84%-12.84%6.09%21.26%28.85%35.15%9.50%13.96%20.69%35.27%52.43%35.70%52.87%110.27%
Enterprise Value Growth (5y) 88.82%51.16%41.83%38.74%21.56%21.92%25.66%11.98%17.14%11.34%10.07%20.68%19.34%16.23%3.68%7.76%1.69%-7.51%-6.64%-5.28%-1.76%1.60%-1.90%-5.60%-5.10%10.13%4.13%9.77%4.05%-0.28%0.82%-1.84%-11.12%-0.36%0.89%3.31%5.30%16.71%16.44%19.50%19.49%29.17%32.04%40.34%61.19%
Enterprise Value (QoQ) 192.57%72.65%-0.05%17.50%35.51%-16.96%46.99%6.52%-29.53%22.14%3.87%66.89%-9.55%28.25%9.09%12.36%-3.80%-6.56%-24.42%-19.99%24.76%-10.85%1.47%36.64%-23.85%4.02%14.04%0.57%11.67%15.52%-9.00%-5.75%9.74%-4.02%-32.11%17.73%3.44%12.12%-10.60%-32.85%2.96%-8.49%113.55%3.26%-0.88%-20.40%-7.79%6.24%-2.30%-29.70%61.19%0.30%23.53%5.59%13.58%16.38%17.76%12.05%31.96%-25.05%39.67%82.95%
EPS (Basic) Growth (1y) -55.43%40.00%123.53%-7.69%-16.00%-17.86%-10.53%37.50%-9.52%30.43%23.53%33.33%10.53%3.33%26.19%-61.36%-85.71%-77.42%-30.19%41.18%66.67%42.86%-75.68%16.67%200.00%320.00%344.44%57.14%-93.33%-45.24%60.00%43.18%300.00%52.17%9.38%-15.87%-300.00%94.29%30.00%24.53%250.00%0.00%-9.89%-16.67%-125.00%38.24%-1.22%41.82%166.67%-22.34%11.11%-8.97%1,650.00%26.03%21.11%40.85%134.29%69.57%60.55%
EPS (Basic) Growth (3y) -16.27%-19.97%14.47%35.19%19.17%-5.65%3.45%11.73%-10.86%-47.72%-32.73%2.86%-10.07%-35.92%-30.66%-40.16%-13.99%-10.61%10.65%-8.95%37.30%-30.66%48.67%20.04%37.95%-7.17%51.83%98.13%23.70%-36.32%17.42%31.52%14.47%128.94%43.52%8.61%-4.43%-40.10%39.00%4.99%13.75%31.04%2.39%-0.37%2.46%42.88%10.60%9.95%22.05%208.40%18.39%29.28%
EPS (Basic) Growth (5y) -10.11%-7.13%-18.94%16.83%-1.59%-27.52%-18.61%-25.03%3.13%-6.51%12.80%3.30%5.92%-44.51%-5.18%8.79%7.44%-28.23%2.46%5.72%25.54%-36.08%57.57%19.72%22.42%19.14%46.72%55.57%14.46%-17.08%17.48%15.16%12.13%14.87%25.99%7.06%2.42%54.31%21.32%9.26%13.54%65.05%18.07%13.97%
EPS (Basic) (QoQ) 25.44%-15.00%52.94%-3.85%12.00%35.71%-36.84%-12.50%9.52%47.83%-2.94%-42.42%57.89%40.00%4.76%-52.27%47.62%70.97%-67.92%-82.35%133.33%428.57%-35.14%-79.17%100.00%-10.00%211.11%-46.43%180.00%-4.76%10.00%-97.73%2,200.00%178.26%-1.56%-93.65%775.00%100.00%-24.29%-115.09%950.00%33.82%-27.47%-81.82%466.67%20.59%-32.93%-105.45%3,233.33%-13.83%-3.70%-97.44%3,550.00%23.29%-21.11%-50.70%162.86%18.48%-8.26%-18.00%90.24%12.18%
EPS (Weighted Average and Diluted) Growth (1y) -99.97%100.00%123.53%-4.00%-16.67%-17.86%-10.53%37.50%-5.00%30.43%23.53%33.33%10.53%3.33%26.19%-61.36%-85.71%-77.42%-30.19%41.18%66.67%42.86%-75.68%16.67%200.00%320.00%344.44%57.14%-93.33%-45.24%57.50%43.18%300.00%52.17%11.11%-15.87%-300.00%94.29%28.57%24.53%250.00%-1.47%-10.00%-16.67%-125.00%38.81%-1.23%40.00%166.67%-22.58%11.25%-10.39%1,650.00%26.39%20.22%43.48%131.43%69.23%61.68%
EPS (Weighted Average and Diluted) Growth (3y) -91.97%28.92%35.19%20.74%-4.35%3.45%11.73%-10.86%-46.87%-32.73%2.86%-10.07%-35.92%-30.66%-40.16%-13.99%-10.61%10.65%-8.95%37.30%-30.66%48.67%19.41%37.95%-7.17%51.83%98.13%23.70%-36.32%17.42%31.04%14.47%128.94%42.82%8.74%-4.43%-40.10%38.51%4.55%13.26%31.04%1.92%-0.37%1.49%42.88%10.74%9.72%21.64%207.23%18.31%29.32%
EPS (Weighted Average and Diluted) Growth (5y) -76.62%-12.94%16.83%-0.81%-26.93%-18.61%-25.03%3.13%-5.59%12.80%3.30%5.92%-44.51%-5.18%8.45%7.44%-28.23%2.46%5.72%25.54%-36.08%57.57%19.46%22.42%19.14%46.29%55.18%14.46%-17.08%17.23%14.87%11.84%14.87%25.64%7.15%1.84%54.31%21.06%8.86%13.31%64.72%17.76%13.96%
EPS (Weighted Average and Diluted) (QoQ) 21.43%47.06%-4.00%16.67%35.71%-36.84%-16.67%15.00%47.83%-2.94%-42.42%57.89%40.00%4.76%-52.27%47.62%70.97%-67.92%-82.35%133.33%428.57%-35.14%-79.17%100.00%-10.00%211.11%-46.43%180.00%-4.76%10.00%-97.73%2,200.00%173.91%0.00%-93.65%775.00%100.00%-24.29%-115.09%950.00%32.35%-26.67%-81.82%458.33%20.90%-32.10%-105.45%3,200.00%-13.98%-3.75%-97.40%3,500.00%23.61%-22.47%-49.28%160.00%17.58%-7.48%-18.18%90.12%12.34%
FCF Margin Growth (1y) -116.002,341.00989.00-916.00-1919.00448.00-630.00139.001,304.00-1842.00-548.00968.00-640.00-127.00674.00-644.00-417.00411.00-702.00120.00710.00-741.001,039.0013,063.00-913.001,644.00415.00-12237.00-13.00-839.00-1144.00-1049.001,169.00-1000.00-364.00920.00552.001,108.001,439.00636.00-565.0063.00-1108.00-1369.00-877.00-203.00-758.00166.00885.00-689.001,316.00382.00-30.00752.00-94.00743.00329.00431.00292.00-281.00
FCF Margin Growth (3y) 713.00243.001,726.00-189.00190.00-1256.00-1522.00-504.00462.00247.00-1559.00-576.00444.00-347.00-458.001,011.0012,539.00-620.001,314.00753.00946.00-217.0064.00310.00-224.00242.00-195.00-1093.00-12366.001,708.00-731.00-70.00507.001,156.00171.00-33.00187.00-890.00968.00-427.00-567.00-557.00-829.00-549.00-821.00-21.00-140.00464.001,290.001,184.00494.001,514.00843.00
FCF Margin Growth (5y) -1257.00369.00669.00-217.00-334.00-962.00-1852.00-167.0013,645.0044.00-656.00879.001,269.00-1273.00348.00282.00-748.00535.00-525.00-756.00817.001,504.00172.001,385.001,332.00229.00976.00-762.00-13099.00266.00-871.00-1935.00-696.001,164.00-721.00526.00735.00-34.001,032.00796.00557.00-258.00354.00-352.00-360.00
FCF Margin (QoQ) -935.00619.001,934.00-1236.00-328.00-1286.00931.001,131.00-1406.00-517.002,096.00-2015.00-111.00998.00488.00-1503.00690.00-320.00716.00-675.00-423.00502.001,306.00-2126.001,358.0012,526.00-12671.00431.00129.00-127.00-447.00-394.00-177.00-32.001,771.00-2563.00459.001,253.001,403.00-2007.00790.00449.00202.00-1379.00-380.00188.00694.00-706.00-935.001,112.001,414.00-2280.001,070.00177.001,002.00-1497.00223.001,015.00588.00-1396.0085.00442.00
FCF Payout Ratio Growth (1y) -103.45%3,933.73%-4.60%-338.02%-24.90%-93.45%78.31%389.69%17.55%-743.65%-150.95%150.84%-188.24%85.97%-144.59%-59.42%58.06%572.15%146.22%732.12%260.09%-73.28%7.40%18.83%-309.99%-245.43%-175.86%-93.80%82.37%53.79%232.06%-38.06%-461.30%218.26%-66.20%20.82%-31.62%-231.49%-465.48%285.17%53.82%65.37%-42.45%-80.73%79.45%2,285.55%162.07%-9.99%-233.67%-173.85%-78.73%-30.88%304.10%124.08%43.68%
FCF Payout Ratio Growth (3y) -50.04%45.89%-45.17%-85.24%-22.62%-42.20%-73.26%36.44%-53.40%6.16%96.50%-16.80%103.84%57.88%29.60%47.58%58.91%-12.13%-22.43%27.78%-15.04%16.00%-29.66%2.47%-64.26%-59.76%-7.37%-30.30%-64.06%-9.21%10.43%-17.72%42.31%-50.54%18.64%-55.50%-3.57%50.01%115.10%47.84%-12.59%31.84%-77.47%29.82%-50.69%50.36%80.55%29.86%
FCF Payout Ratio Growth (5y) -16.60%25.88%-26.82%23.60%32.50%-8.20%16.53%18.37%30.55%63.91%-16.78%-19.82%-8.99%6.45%34.68%26.32%-31.20%-6.88%24.60%16.74%-14.42%-34.36%-17.91%-27.19%-26.64%-26.68%-18.75%-30.35%-49.02%34.17%49.38%28.05%-12.95%-18.53%-54.10%-25.32%-11.02%23.31%12.09%-0.25%
FCF Payout Ratio (QoQ) -98.42%159.88%89.68%-144.23%1,950.17%-93.85%-573.24%76.79%197.00%409.92%-60.64%-188.68%-679.85%81.28%293.80%-201.90%62.05%-226.34%132.15%-205.31%527.30%-68.05%478.82%-79.74%-28.68%28.41%540.40%-135.80%50.60%33.02%152.36%-201.76%-29.48%291.42%-75.44%-1,022.23%127.28%-45.29%-12.23%-1,104.67%72.75%-52.07%192.50%-220.46%79.56%-525.56%112.51%-228.48%2,273.64%-82.23%-81.86%-576.25%-381.08%105.12%-41.05%1,306.37%-43.25%-69.46%
Free Cash Flow Growth (1y) -76.21%-83.27%479.50%1,730.61%243.79%-3,451.17%-96.77%30.13%-150.61%3.25%2,974.03%-177.46%-363.97%140.41%-40.75%-36.95%86.15%-296.72%-61.73%60.37%-713.48%35.77%239.76%-228.66%129.24%316.72%-87.96%162.40%271.86%-7.48%-16.41%-151.78%-175.15%-244.08%2,073.14%-459.15%-113.53%174.89%29.53%82.91%180.24%179.88%-21.88%24.85%-184.66%-130.49%-70.94%-139.42%-186.54%30.47%413.25%-385.87%104.57%261.40%11.30%69.89%-236.51%372.79%45.82%165.77%657.28%-6.50%
Free Cash Flow Growth (3y) 78.28%-10.07%79.37%-173.48%-50.02%135.74%-16.19%-50.08%-32.48%8.38%91.02%-34.27%-73.53%20.08%-8.33%-21.28%32.56%39.90%-46.11%41.16%121.35%48.70%-30.07%-2.02%6.51%-42.42%29.80%-21.79%-99.73%-0.06%186.55%-35.63%8.79%44.54%180.15%10.45%-13.20%13.86%-33.51%32.51%-24.86%-37.39%5.22%-106.00%-51.95%-30.06%18.40%-51.87%43.66%94.04%102.71%43.62%32.91%109.05%
Free Cash Flow Growth (5y) -51.61%3.05%23.35%-64.42%-30.62%-79.34%-5.20%-30.59%-5.01%25.15%23.31%-2.92%50.35%24.77%-40.04%10.43%1.64%-41.39%23.25%-18.67%-69.99%27.65%57.28%-0.29%27.73%51.78%17.22%25.34%-43.35%-23.32%39.80%-23.65%-38.65%-21.43%100.98%-52.89%16.97%22.13%10.93%14.77%34.40%35.26%13.59%30.13%-3.34%8.63%
Free Cash Flow (QoQ) -190.07%108.38%-794.02%109.70%6,627.89%-59.59%-45.49%-326.11%106.49%1,526.91%-121.20%-332.28%306.18%-141.00%-26.98%137.65%202.33%-194.76%87.16%-434.90%158.82%-198.13%-163.49%57.77%411.13%-194.93%123.44%213.00%-82.72%392.03%39.71%-22.13%-84.38%-404.79%-102.77%-49.30%335.53%-178.42%22.57%152.36%307.37%-110.35%463.55%82.64%13.70%-109.95%-309.61%34.22%208.35%-182.02%-390.22%84.04%899.82%-177.64%104.61%463.37%451.55%-121.00%79.08%2,051.20%70.11%-90.53%77.23%227.39%
Gross Margin Growth (1y) 186.00-222.00178.0054.00160.00128.00-85.00-228.00-165.0034.0065.00253.00-66.00-150.00-138.00-375.00-91.00-226.0058.00264.00-55.00-14.008,420.00-142.0068.00391.00-8551.0043.00-97.00-238.0014.00-6.00-91.00-81.0082.00-43.00-150.0092.0059.00-44.00337.00170.0083.00-4.00-260.00-382.00-189.0068.0073.00212.00-69.00-121.00151.0081.0067.0027.0091.0032.00-122.00
Gross Margin Growth (3y) 91.00-61.00158.0078.00-71.0011.00-157.00-351.00-322.00-343.00-15.00142.00-212.00-390.008,340.00-253.00-78.00151.00-73.00165.00-84.00139.00-117.00-105.00-119.0072.00-8456.00-7.00-337.00-227.00154.00-93.0096.00181.00224.00-91.00-73.00-119.00-47.0021.00150.001.00-175.00-56.00-36.00-88.00-191.00-26.00315.00325.00-124.00
Gross Margin Growth (5y) -25.00-437.0078.00-33.00-217.00-229.008,321.00-228.00-309.0034.00-146.0043.00-240.00-237.00-197.00-216.00-266.00-168.0023.00116.00-324.00150.0023.00-192.0067.00334.00-8314.00-54.00-260.00-438.0049.00-29.00-90.0012.00-35.00-143.00151.00175.00-49.00-73.00392.00114.00-230.00
Gross Margin (QoQ) -188.00104.00-185.0047.00212.00-20.00-79.0015.00-1.00-164.00-16.00214.0031.0024.00-334.00129.0043.00-213.00-50.00-6.00327.00-7.00-369.0035.008,762.00-8569.00-160.00358.00-181.0025.00-299.00217.0071.005.00-383.00226.00234.00-120.00-490.00468.00200.00-223.00-110.00302.00113.00-310.00-365.00180.00306.00-52.00-361.00319.0024.00-104.00-89.00250.0010.00-144.00-25.00190.00-144.00
Gross Profit Growth (1y) 68.71%69.19%86.95%16.54%-7.47%6.27%8.00%7.39%22.61%35.30%34.06%36.66%7.94%2.78%0.01%-33.77%-23.62%-24.02%-5.07%28.44%3.35%-6.91%-62.73%7.68%40.17%95.18%163.75%-0.20%-19.06%-15.46%51.24%50.78%17.73%12.76%1.80%-13.31%-8.86%25.38%14.07%9.21%67.71%11.94%3.04%-1.78%-29.55%-18.51%21.56%59.75%76.56%70.74%12.26%2.10%33.73%18.72%14.18%17.88%27.95%24.12%18.71%
Gross Profit Growth (3y) 44.76%34.49%39.36%19.59%6.99%13.91%13.13%-0.94%0.36%1.85%8.37%5.15%-5.20%-10.08%-29.27%-2.89%3.43%11.35%-2.28%11.34%5.45%15.38%14.13%17.45%10.13%22.99%59.54%9.27%-4.59%6.12%20.65%12.60%21.63%16.53%6.16%-2.39%2.50%4.58%12.63%19.66%27.77%15.92%12.03%17.01%18.49%18.21%15.93%24.34%44.56%36.01%15.02%
Gross Profit Growth (5y) 33.36%13.70%20.78%7.79%-0.68%0.89%-12.52%6.09%7.93%13.93%4.58%4.55%-0.68%3.71%7.13%6.63%1.06%5.65%7.51%12.53%4.70%16.78%11.54%8.93%15.34%21.16%36.70%6.95%0.52%1.74%17.08%17.50%17.48%17.10%10.30%8.69%20.52%18.32%12.86%15.58%28.98%18.08%13.77%
Gross Profit (QoQ) 13.92%57.10%-7.24%1.91%25.88%-2.06%-26.35%17.04%27.92%-2.61%-15.91%29.16%26.75%-0.73%-33.58%22.99%23.33%-34.26%-23.40%22.34%54.09%-11.06%-38.36%10.20%-38.32%156.99%-19.77%53.46%-16.64%-2.76%-34.93%60.28%49.13%-3.05%-49.19%53.51%34.63%-17.44%-46.59%111.18%22.50%-20.96%-17.98%40.96%12.75%-24.65%-41.17%63.07%68.18%-0.98%-34.98%57.69%10.58%-9.95%-14.83%39.99%6.35%-7.03%-7.55%35.79%1.72%
Interest Coverage Ratio Growth (1y) 207.40%83.34%113.58%117.54%3.78%32.43%53.00%130.18%-21.99%-8.83%-23.59%-39.94%-2.08%25.27%-10.45%-68.67%-81.62%-80.45%-21.33%15.11%32.14%5.29%-70.77%26.62%130.24%272.78%149.33%19.80%-55.99%-64.63%-37.51%-53.33%-42.38%-25.40%42.64%110.07%-77.96%183.46%24.64%1.95%624.94%-15.41%
Interest Coverage Ratio Growth (3y) 66.40%30.33%35.67%44.34%-7.45%14.79%1.54%-24.34%-48.03%-39.33%-18.65%-39.95%-38.05%-36.35%-40.95%-23.00%-17.62%-8.45%-16.93%20.42%10.22%11.56%-23.07%-10.87%-16.42%-0.55%30.50%5.51%-61.77%-9.23%3.57%-0.02%-2.72%21.39%
Interest Coverage Ratio Growth (5y) 37.85%-11.53%11.96%1.63%-28.07%-20.82%-24.78%-8.79%-15.65%-2.61%-17.07%-19.96%-24.77%-19.41%-20.34%-23.90%-32.34%-27.34%-12.56%11.35%-29.84%24.03%-4.14%8.68%-1.38%18.72%
Interest Coverage Ratio (QoQ) 17.21%-1.38%55.46%2.03%36.54%0.45%-25.84%30.20%57.74%51.13%-74.87%52.17%32.21%18.78%-59.02%94.68%-5.50%-58.45%-75.96%107.08%280.32%-39.20%-72.40%65.01%5.58%163.38%-49.82%167.16%-29.39%26.55%-81.56%114.70%24.74%-5.48%-77.24%177.97%138.53%39.20%-97.61%3,475.26%4.89%13.85%-83.02%317.16%
Net Cash Flow Growth (1y) -122.58%597.54%1,534.44%-37.72%-595.11%-27.42%-11.14%-489.49%-7.81%229.36%-213.05%-82.64%241.34%-72.75%-189.92%138.04%-126.60%-121.25%28.00%-289.90%121.55%1,630.37%-86.30%91.55%1,392.53%-117.91%120.32%-2,072.90%-38.78%311.38%-386.00%211.14%-463.92%237.96%-113.75%-149.86%91.56%-15.77%65.03%408.06%853.74%27.92%-320.28%-155.71%-70.59%-98.48%75.81%-133.57%74.97%8,209.63%-475.55%132.82%3.16%-55.21%75.14%1.27%279.94%81.22%-164.76%40.01%-72.21%
Net Cash Flow Growth (3y) 42.25%-129.38%-143.34%-85.95%132.65%-13.32%-69.99%39.35%26.00%-29.88%-63.36%-9.68%27.67%-3.94%-57.25%60.63%-5.07%-37.20%31.47%-76.37%58.33%98.28%-2.68%59.27%-227.89%8.57%-7.50%-129.21%-29.82%100.14%-60.54%54.77%32.28%53.84%-46.46%-41.87%29.80%-74.59%29.16%-58.85%80.49%17.43%-80.20%-24.69%-19.03%-17.23%29.79%40.55%89.99%307.07%-55.89%35.09%2.88%
Net Cash Flow Growth (5y) -62.80%59.69%-97.54%-39.06%21.12%16.20%-42.65%-19.47%27.00%-20.33%-2.23%-19.36%22.34%-19.62%-17.71%28.28%-31.32%33.01%-10.75%-31.50%9.57%79.23%4.14%38.71%84.10%6.64%-12.80%-83.25%-16.06%16.19%-33.08%-17.31%3.56%35.75%-34.33%-8.09%18.51%-9.39%12.64%27.22%76.66%5.62%-30.96%-9.55%-10.93%
Net Cash Flow (QoQ) -125.57%663.31%-190.82%694.88%-52.87%-75.54%-1,113.71%162.11%-42.29%-207.20%-180.58%289.76%-119.81%-73.18%317.14%-63.42%-310.76%122.72%-251.81%70.77%-613.92%40.06%117.23%1,975.80%-186.91%97.28%3,143.21%-124.91%198.58%-390.70%185.74%-13.97%-233.38%212.97%-380.74%179.89%-184.36%73.65%52.49%897.47%-135.03%332.13%16.24%35.34%-215.09%69.23%161.38%-92.99%-1,927.56%-197.08%145.98%232.87%-226.58%116.94%44.52%44.54%-170.26%169.00%442.22%-31.06%-202.65%136.49%7.60%
Net Income Growth (1y) -54.04%115.92%155.35%23.74%-14.24%-18.01%-7.24%36.74%-4.65%34.04%29.22%7.34%12.20%0.69%18.10%-50.70%-85.16%-76.93%-30.34%-36.79%74.40%43.20%-75.07%158.87%191.91%323.61%365.39%63.08%-50.47%-36.64%57.25%42.78%-30.36%25.60%2.93%-19.98%-227.18%84.93%22.66%-2.83%256.61%10.11%0.26%10.50%-128.63%38.18%-2.31%40.49%178.26%-22.18%11.86%-9.26%1,346.03%26.93%21.38%43.30%133.54%70.19%61.92%
Net Income Growth (3y) -0.61%-6.65%33.38%45.20%22.01%-2.83%3.43%12.28%-10.22%-45.85%-32.22%2.06%-30.58%-33.78%-30.71%-41.03%-6.91%-8.92%11.86%-6.86%38.70%36.11%56.65%22.19%81.99%0.23%49.94%96.03%23.05%-34.60%13.75%25.68%3.54%11.52%36.76%8.17%-4.93%-36.98%41.18%6.31%14.69%32.97%5.80%3.09%12.10%47.96%10.93%9.87%22.25%205.20%18.91%30.03%
Net Income Growth (5y) 0.99%1.89%-11.23%20.29%-10.76%-24.99%-18.23%-24.47%3.44%-4.17%13.56%4.28%7.14%-15.93%-2.24%8.46%13.44%-23.58%2.18%5.52%24.97%-33.46%54.94%18.16%36.20%14.93%47.00%56.08%14.88%-17.04%17.50%14.23%11.50%-20.85%22.43%6.70%1.84%45.19%22.69%10.28%14.43%69.15%20.67%16.58%
Net Income (QoQ) 35.90%13.12%33.01%21.83%17.79%33.79%-35.54%-15.56%12.60%51.37%-4.99%-41.12%58.30%45.93%-21.08%-38.46%42.06%71.16%-67.05%-81.47%120.81%416.77%-70.10%-48.88%81.31%-10.04%210.47%-42.35%163.11%-1.17%8.79%-82.49%236.60%145.26%-1.22%-91.46%507.08%101.00%-23.21%-113.57%982.75%33.31%-39.17%-78.12%520.64%21.38%-32.95%-105.67%3,096.06%-14.18%-3.58%-96.84%2,879.54%23.34%-21.78%-49.70%161.54%17.95%-7.65%-18.02%90.59%12.21%
Net Income towards Common Stockholders Growth (1y) -54.04%115.92%155.35%1.77%-14.60%-18.87%-9.47%36.48%-6.83%32.65%24.71%32.08%10.88%2.82%25.38%-60.28%-84.57%-77.27%-30.61%40.59%61.06%38.98%-76.30%15.25%185.59%326.13%391.43%66.41%-45.18%-34.13%57.25%42.78%-30.36%25.60%2.93%-19.98%-227.18%84.93%22.66%-2.83%256.61%10.11%0.26%10.50%-128.63%38.18%-2.31%40.49%178.26%-22.18%11.86%-9.26%1,346.03%26.93%21.38%43.30%133.54%70.19%61.92%
Net Income towards Common Stockholders Growth (3y) -0.75%-6.97%32.45%42.33%22.42%-4.09%3.43%12.28%-10.54%-45.77%-32.32%2.76%-9.65%-34.92%-31.26%-40.92%-13.66%-10.79%10.42%-6.86%39.19%36.11%57.42%22.34%39.91%2.92%52.19%99.62%23.88%-35.46%15.23%25.68%3.54%11.52%36.76%8.17%-4.93%-36.98%41.18%6.31%14.69%32.97%5.80%3.09%12.10%47.96%10.93%9.87%22.25%205.20%18.91%30.03%
Net Income towards Common Stockholders Growth (5y) 0.20%1.89%-11.49%20.19%0.49%-26.17%-18.96%-25.29%3.02%-6.01%12.92%4.79%7.19%-15.47%-1.83%9.76%8.87%-22.98%2.18%5.52%25.24%-33.46%55.39%18.25%16.32%16.78%48.32%57.79%15.34%-17.27%18.41%14.23%11.50%-20.85%22.43%6.70%1.84%45.19%22.69%10.28%14.43%69.15%20.67%16.58%
Net Income towards Common Stockholders (QoQ) 35.90%13.12%61.73%0.20%17.79%33.79%-35.54%-15.92%11.89%49.29%-2.83%-42.60%59.30%40.36%2.91%-51.81%47.72%71.16%-67.40%-81.28%117.58%422.46%-33.95%-78.55%87.75%-10.92%221.27%-46.85%180.13%2.73%8.79%-82.49%236.60%145.26%-1.22%-91.46%507.08%101.00%-23.21%-113.57%982.75%33.31%-39.17%-78.12%520.64%21.38%-32.95%-105.67%3,096.06%-14.18%-3.58%-96.84%2,879.54%23.34%-21.78%-49.70%161.54%17.95%-7.65%-18.02%90.59%12.21%
Net Margin Growth (1y) -836.0028.00186.00-33.0018.00-63.00-110.0020.00-121.002.00-9.0064.00-8.00-39.0050.00-235.00-188.00-235.00-105.0069.0020.0035.001,296.00-12.0074.00231.00-1274.00175.00-53.00-123.0019.00-24.00-39.007.0031.00-43.00-95.00137.0052.00-50.00122.0049.0016.0036.00-93.0079.00-147.00-22.0032.00-214.00-20.00-64.00124.0041.0040.0061.00134.00129.0080.00
Net Margin Growth (3y) -473.00-871.00-33.0067.0050.00-111.00-100.00-69.00-151.00-317.00-272.00-64.00-101.00-176.00-239.001,242.00-178.00-93.0031.00-83.00233.0041.00143.0041.00139.00-18.00115.00-1224.00108.00-187.0022.00102.00-118.00-12.00193.0099.00-58.00-66.00265.00-79.00-36.0061.00-87.00-151.00-49.0063.00-95.00-128.00-24.00290.00-44.0099.00
Net Margin Growth (5y) -603.00-908.00-308.0013.00-115.00-279.00-300.001,123.00-94.00-223.00-6.00-42.0062.00-155.00-131.00-13.00-26.00-186.00-85.00-33.00165.00-93.00288.00124.0045.009.00301.00-1155.0094.00-158.00149.00-29.00-104.00-73.0057.00-68.00-143.0090.0091.00-60.00-38.00319.0083.00-32.00
Net Margin (QoQ) 385.00-54.0039.00-26.0070.00104.00-181.0025.00-12.0058.00-52.00-116.00111.0046.0022.00-188.0080.00136.00-264.00-141.0033.00267.00-89.00-190.0048.001,527.00-1397.00-103.00204.0023.0052.00-332.00135.00164.009.00-347.00181.00189.00-66.00-399.00413.00103.00-168.00-226.00340.0071.00-148.00-355.00512.00-155.00-23.00-302.00266.0039.00-66.00-114.00183.0038.00-44.00-41.00178.00-12.00
Operating Income Growth (1y) -12.48%89.80%140.74%11.49%-16.66%-1.53%-5.44%11.13%0.89%35.76%28.77%45.29%14.69%0.01%0.83%-59.67%-78.82%-71.59%-15.79%36.57%55.92%35.70%-65.50%28.71%129.63%256.97%144.00%-14.53%-61.12%-47.38%83.31%115.31%61.26%57.00%14.72%-23.08%-64.09%55.74%13.64%8.45%275.60%10.60%-1.95%-16.18%-94.49%22.75%1.83%63.60%2,587.57%5.25%32.98%22.92%132.49%21.58%12.60%17.04%59.06%47.14%37.62%
Operating Income Growth (3y) 34.53%17.82%36.39%43.12%21.64%-1.20%10.16%7.08%-13.32%-37.42%-27.21%3.02%-7.15%-27.65%-27.22%-33.59%-10.83%-8.81%11.23%-10.84%14.53%11.66%36.60%15.55%33.30%12.92%43.40%72.48%12.28%-39.16%8.77%33.70%21.55%29.57%39.33%8.53%-11.24%-57.96%28.35%4.30%14.14%77.16%12.63%9.91%19.01%50.98%16.24%15.10%33.02%363.20%23.48%27.26%
Operating Income Growth (5y) 23.02%17.30%-6.34%20.01%-0.17%-20.46%-12.41%-18.63%2.74%-2.58%13.32%-1.65%-2.52%-19.50%-6.25%5.55%5.46%-13.82%2.60%8.31%20.00%-4.22%44.19%15.00%14.59%14.19%38.41%41.72%5.17%-45.84%11.80%19.00%19.75%26.35%28.43%11.60%7.05%35.94%22.03%11.18%16.43%83.07%20.65%15.52%
Operating Income (QoQ) 77.12%20.61%70.41%-8.29%0.69%52.98%-21.09%-31.44%18.97%46.92%-7.26%-37.76%60.08%39.35%4.64%-50.87%39.59%40.49%-58.14%-74.20%87.26%316.43%-32.11%-70.55%62.97%5.86%153.30%-47.45%153.35%-27.64%-11.27%-76.10%242.90%152.07%4.21%-82.10%233.84%84.19%-30.13%-91.64%1,347.84%34.39%-33.32%-71.05%326.35%19.13%-42.99%-98.10%9,400.56%-1.17%-8.41%-68.75%272.06%24.88%-15.34%-40.89%94.56%15.66%-12.01%-19.67%79.98%8.18%
Operating Margin Growth (1y) -423.00-36.00275.00-3.0016.0016.00-152.00-93.00-168.0018.006.00175.000.00-86.00-66.00-421.00-318.00-379.00-46.00115.0046.0072.003,557.0029.00117.00374.00-3694.00-54.00-153.00-298.00104.00179.0027.0090.00115.00-88.00-98.00143.0029.00-24.00111.0076.009.00-74.00-148.0036.00-197.0037.00142.00-157.0060.0036.00162.0050.0026.009.00114.00119.0025.00
Operating Margin Growth (3y) 41.00-443.00-2.00130.0078.00-152.00-52.00-212.00-340.00-486.00-446.00-106.00-132.00-273.00-393.003,445.00-278.00-156.0067.00-183.0089.009.00148.00-33.00154.00-10.00167.00-3475.0038.00-225.00-65.00248.0068.0040.00309.00153.00-186.00-135.00255.00-160.00-60.00105.00-45.00-128.00-1.00156.00-71.00-111.0082.00418.0012.00111.00
Operating Margin Growth (5y) -126.00-510.00-466.0018.00-228.00-424.00-359.003,300.00-197.00-323.00-1.00-243.00-157.00-309.00-316.00-145.00-152.00-282.00-140.0036.00181.00-62.00381.00111.0043.003.00385.00-3438.00-60.00-262.0047.0060.0031.0034.00189.0016.00-113.00169.00148.00-74.00-15.00381.00124.00-77.00
Operating Margin (QoQ) 501.00-53.00103.00-102.0017.00258.00-175.00-83.0017.0090.00-117.00-158.00202.0078.0051.00-332.00117.0098.00-304.00-229.0056.00431.00-143.00-298.0082.003,916.00-3672.00-210.00339.00-152.00-31.00-310.00195.00250.0045.00-462.00259.00275.00-159.00-472.00499.00161.00-212.00-338.00465.0093.00-294.00-412.00649.00-140.00-60.00-307.00350.0077.00-84.00-181.00237.0053.00-101.00-76.00243.00-41.00
Profit After Tax Growth (1y) -21.93%115.92%255,251.72%-62.88%-14.24%-18.01%-7.24%43.79%-4.65%34.04%29.22%42.51%12.20%0.69%18.10%-64.69%-85.16%-76.93%-30.34%40.82%74.40%43.20%-75.07%16.19%191.91%323.61%365.39%61.24%-50.47%-36.64%57.25%44.41%-30.36%25.60%2.93%-19.98%-227.28%84.93%22.66%15.63%256.49%10.11%0.26%-7.14%-128.63%38.18%-2.31%40.49%178.26%-22.18%11.86%-9.26%1,346.03%26.93%21.38%43.30%133.54%70.19%61.92%
Profit After Tax Growth (3y) 23.14%11.39%33.38%1,351.96%-8.72%-2.83%3.43%12.28%-10.22%-45.85%-32.22%2.06%-10.84%-33.78%-30.71%-41.03%-16.71%-8.92%11.86%-6.86%38.18%36.11%56.65%22.19%39.34%0.23%49.94%96.03%23.05%-34.61%13.75%25.68%10.14%11.52%36.76%8.17%-4.93%-36.98%41.18%6.31%14.69%32.96%5.80%3.09%5.79%47.96%10.93%9.87%22.25%205.20%18.91%30.03%
Profit After Tax Growth (5y) 14.84%13.28%-11.23%378.86%-17.67%-24.99%-18.23%-24.47%3.44%-4.17%13.56%4.28%5.83%-15.93%-2.24%8.46%6.11%-23.58%2.18%5.52%24.97%-33.47%54.94%18.16%20.14%14.93%47.00%56.08%14.88%-17.04%17.50%14.23%11.76%-20.85%22.43%6.70%1.84%45.19%22.69%10.28%14.43%69.13%20.67%16.58%
Profit After Tax (QoQ) 52.13%-99.89%443,276.51%-63.45%17.79%33.79%-35.54%-15.56%12.60%51.37%-0.09%-44.01%58.30%45.93%10.18%-55.92%42.06%71.16%-67.05%-81.47%120.81%416.77%-33.39%-77.05%81.31%-10.04%210.47%-42.35%163.11%-1.17%7.56%-82.29%236.60%145.26%-1.22%-91.46%507.08%101.00%-23.21%-113.58%982.04%33.31%-27.61%-81.62%520.64%21.38%-32.95%-105.67%3,096.06%-14.18%-3.58%-96.84%2,879.54%23.34%-21.78%-49.70%161.54%17.95%-7.65%-18.02%90.59%12.21%
Property, Plant & Equipment (Net) Growth (1y) 33.06%24.37%5.26%25.11%28.89%42.57%42.51%42.49%38.16%22.54%17.20%13.76%19.37%19.83%23.25%16.68%8.96%4.46%-0.73%2.51%0.17%-2.19%2.12%5.30%6.33%12.41%9.80%15.48%21.01%20.56%17.58%5.69%2.88%0.00%-1.39%-2.40%-3.43%-5.24%14.01%17.42%18.43%21.64%10.51%7.08%17.13%13.98%5.45%3.85%-3.79%-3.63%-4.26%-7.13%-1.02%2.59%9.42%17.94%9.45%
Property, Plant & Equipment (Net) Growth (3y) 25.92%30.40%22.52%26.58%28.58%27.93%27.21%23.67%21.58%15.33%12.77%10.81%9.22%6.98%7.71%7.99%5.09%4.73%3.64%7.62%8.83%9.85%9.65%8.72%9.80%10.67%8.38%6.00%6.33%4.54%9.75%6.59%5.57%4.85%7.50%7.06%10.24%9.53%9.93%9.30%10.10%10.14%3.72%1.08%3.71%4.06%3.37%4.39%1.39%
Property, Plant & Equipment (Net) Growth (5y) 24.01%24.10%18.15%19.39%18.33%16.43%15.85%15.35%13.87%11.02%9.96%10.60%10.89%10.66%10.04%8.98%7.64%6.73%5.23%5.16%5.07%4.67%8.19%8.05%8.65%9.33%9.91%8.41%10.77%9.64%9.03%6.14%5.80%4.83%4.64%3.43%4.99%5.37%6.84%7.42%7.65%
Property, Plant & Equipment (Net) (QoQ) 2.21%4.85%5.68%10.46%5.30%15.98%5.64%10.45%2.10%2.88%1.03%7.21%7.13%3.27%3.91%1.50%0.04%-0.99%-1.25%4.81%-2.24%-3.33%3.09%8.08%-1.28%2.21%0.69%13.67%3.44%1.83%-1.80%2.17%0.69%-1.01%-3.16%1.12%-0.37%-2.87%16.51%4.15%0.49%-0.24%5.85%0.91%9.92%-2.92%-2.07%-0.62%1.83%-2.75%-2.72%-3.60%8.54%0.79%3.76%3.91%0.73%
Return on Assets Growth (1y) -1.00-2.00-2.00-1.000.000.000.000.000.00-1.00-2.00-3.00-4.00-3.00-2.00-1.00-1.000.000.001.004.004.003.000.00-1.00-1.00-1.001.000.00-1.00-1.000.000.000.001.000.00-1.00-1.00-1.000.00-1.00-1.000.00-1.000.000.000.000.001.001.001.002.002.00
Return on Assets Growth (3y) -2.00-3.00-3.00-4.00-4.00-4.00-3.00-4.00-5.00-4.00-4.00-2.00-1.000.001.001.002.003.002.002.003.002.001.001.000.00-1.00-1.000.000.00-1.00-1.00-1.00-1.00-1.000.00-1.00-2.00-2.00-1.00-1.000.000.001.001.002.00
Return on Assets Growth (5y) -7.00-6.00-5.00-3.00-1.000.000.00-2.00-2.00-1.00-1.00-2.00-2.00-1.00-1.001.002.002.002.002.003.002.001.000.00-2.00-2.00-2.00-1.00-1.00-2.00-2.00-1.00-1.000.001.001.001.00
Return on Assets (QoQ) 0.000.000.00-1.000.000.000.000.000.000.000.000.00-1.00-1.00-1.00-1.000.000.000.00-1.001.000.001.001.001.000.00-1.000.001.000.000.000.000.000.001.000.000.000.000.000.000.000.000.00-1.000.000.000.000.000.000.000.000.000.001.001.001.00
Return on Capital Employed Growth (1y) -3.00-6.00-6.00-6.00-5.00-1.002.002.000.00-6.00-8.00-11.00-11.00-6.00-3.000.00-2.00-1.00-1.003.008.005.003.00-3.00-5.000.001.004.003.00-1.00-1.000.000.001.000.00-3.00-3.00-4.00-3.00-1.00-2.00-1.000.000.001.002.002.002.002.002.003.005.005.00
Return on Capital Employed Growth (3y) -8.00-13.00-11.00-15.00-16.00-12.00-8.00-9.00-13.00-12.00-11.00-8.00-5.00-2.000.000.001.004.003.003.006.004.003.000.00-2.000.000.000.000.00-4.00-4.00-4.00-5.00-4.00-3.00-4.00-4.00-3.00-1.001.002.003.005.007.009.00
Return on Capital Employed Growth (5y) -21.00-19.00-14.00-12.00-9.00-8.00-6.00-9.00-9.00-7.00-7.00-7.00-7.00-3.00-1.003.004.004.002.000.003.001.000.00-4.00-7.00-5.00-3.00-1.00-1.00-3.00-2.00-2.00-1.001.002.003.004.00
Return on Capital Employed (QoQ) 0.00-4.002.000.00-3.00-3.001.001.001.00-1.001.00-1.00-6.00-2.00-3.00-1.000.000.000.00-3.001.001.004.002.00-2.00-1.00-2.001.003.000.000.000.00-1.000.002.000.000.00-1.00-2.000.00-1.000.000.00-1.000.001.000.000.001.001.000.000.000.002.002.001.00
Return on Equity Growth (1y) -5.00-4.00-3.00-1.001.000.000.00-1.00-1.00-3.00-5.00-7.00-10.00-8.00-5.00-2.00-3.00-1.000.003.009.008.006.001.000.001.001.003.001.00-2.00-2.000.001.001.001.00-2.00-3.00-3.00-3.000.000.000.001.00-1.000.00-2.00-1.001.001.003.003.004.005.00
Return on Equity Growth (3y) 17.00-5.00-8.00-8.00-9.00-10.00-11.00-10.00-11.00-14.00-12.00-10.00-7.00-4.000.001.002.006.008.008.008.0010.007.006.005.002.000.001.001.00-1.00-3.00-3.00-3.00-3.00-1.000.00-4.00-4.00-4.00-2.000.001.001.003.004.006.00
Return on Equity Growth (5y) 9.00-18.00-16.00-14.00-9.00-4.00-4.00-4.00-6.00-5.00-3.00-3.00-2.00-2.00-1.001.006.008.008.007.006.008.006.004.002.00-1.00-2.00-1.000.00-2.00-4.00-3.00-3.00-2.000.002.001.002.00
Return on Equity (QoQ) 0.00-2.00-2.00-1.001.00-1.001.001.00-1.000.000.000.00-3.00-2.00-3.00-2.00-1.000.000.00-3.002.001.003.003.001.00-1.00-2.002.001.000.000.000.00-1.00-1.002.000.00-1.00-1.00-1.000.000.00-1.001.00-1.001.000.00-1.000.00-1.001.001.000.001.001.002.001.00
Return on Invested Capital Growth (1y) -3.00-4.00-3.00-1.000.00-1.000.00-1.00-2.00-4.00-6.00-7.00-8.00-7.00-5.00-2.00-3.000.000.003.008.007.005.000.002.003.004.006.003.00-1.00-1.000.000.001.000.00-3.00-4.00-3.00-2.000.000.002.004.002.002.000.000.001.001.002.001.002.003.00
Return on Invested Capital Growth (3y) -6.00-8.00-9.00-10.00-10.00-11.00-10.00-11.00-14.00-11.00-10.00-6.00-4.00-1.000.002.006.009.009.009.0012.008.007.006.004.002.002.002.00-1.00-3.00-4.00-4.00-3.000.001.00-1.00-1.00-1.001.003.003.003.005.005.006.00
Return on Invested Capital Growth (5y) -17.00-15.00-13.00-9.00-6.00-5.00-5.00-7.00-5.00-2.00-1.000.000.001.003.007.009.009.007.006.008.006.005.003.001.001.003.004.001.00-1.000.00-1.00-1.001.002.002.002.00
Return on Invested Capital (QoQ) 0.00-2.00-1.00-1.000.00-1.001.001.00-1.000.00-1.000.00-2.00-2.00-2.00-1.00-1.000.000.00-3.002.001.003.002.001.00-1.00-1.003.002.000.001.000.00-2.000.002.000.00-1.00-1.00-1.00-1.000.00-1.001.000.001.001.000.000.00-1.001.000.000.000.001.001.001.00
Return on Sales Growth (1y) -4.00-1.000.001.001.000.000.000.00-1.000.000.000.000.000.000.000.00-1.00-1.00-2.00-1.00-1.000.000.000.000.001.002.001.001.000.000.000.000.000.000.000.000.000.000.000.001.000.000.000.000.000.000.000.000.00-1.00-1.00-1.000.000.000.001.001.001.001.00
Return on Sales Growth (3y) -5.00-1.000.000.000.000.00-1.00-1.00-1.00-2.00-2.00-2.00-2.00-2.00-2.00-2.00-1.00-1.00-1.000.000.001.001.001.001.001.002.001.000.000.000.000.000.000.000.000.000.001.000.000.000.000.00-1.00-1.00-1.00-1.00-1.000.000.000.001.00
Return on Sales Growth (5y) -5.00-2.00-2.00-2.00-2.00-2.00-3.00-2.00-2.00-1.00-1.000.000.00-1.00-1.000.00-1.00-1.00-1.000.000.001.001.001.001.001.002.001.001.001.000.000.000.000.00-1.00-1.000.000.000.000.001.001.001.00
Return on Sales (QoQ) 0.00-1.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00-1.000.000.000.000.000.001.000.001.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Revenue Growth (1y) 46.29%-30.00%101.14%63.00%11.95%-18.93%-4.13%15.01%28.90%40.61%31.88%27.67%11.85%14.65%15.79%11.23%-9.35%-16.44%-6.16%-9.34%1.96%9.59%-5.53%-95.05%21.06%30.45%38.17%2,112.04%-3.80%-10.22%2.79%49.41%51.58%31.23%21.75%-4.82%-10.01%12.35%14.97%8.97%13.62%10.10%-2.93%-3.12%-1.44%-4.15%16.03%40.61%50.28%60.24%38.17%19.11%14.02%12.40%10.64%7.82%14.90%16.66%20.91%32.10%
Revenue Growth (3y) 31.32%41.30%0.34%36.50%33.76%17.30%9.34%13.55%17.76%9.33%10.44%12.74%8.78%1.11%1.64%0.88%-63.19%3.82%6.10%6.99%-0.27%5.90%8.67%10.29%17.80%20.86%15.40%20.03%215.67%9.48%9.80%12.90%15.72%15.72%17.53%10.76%0.16%0.26%5.84%9.00%14.07%18.95%19.14%15.88%17.51%19.09%19.96%21.05%21.77%25.33%28.08%22.72%19.26%
Revenue Growth (5y) 29.57%33.92%0.48%22.54%19.27%8.33%3.66%5.35%-40.71%10.04%14.00%13.34%7.09%3.78%4.22%7.83%10.51%10.29%7.07%8.92%7.12%10.13%13.60%13.44%11.14%12.54%13.71%14.05%101.49%8.00%6.91%10.14%16.12%18.08%20.05%16.85%10.97%11.54%16.38%14.63%13.77%17.13%17.27%15.79%18.24%
Revenue (QoQ) -7.09%31.65%44.66%7.92%-2.14%6.68%-0.64%-21.84%15.73%27.98%11.36%-14.74%8.54%23.89%-2.44%-12.61%9.62%19.01%-20.49%-19.44%23.11%14.97%-10.58%-13.42%6.13%-93.98%2,088.59%-6.71%12.41%-3.62%-4.82%-12.94%28.70%40.09%-3.44%-24.62%19.40%9.51%-8.70%-5.89%22.20%3.80%-4.81%-8.80%7.73%3.59%-3.15%-11.31%30.41%25.53%3.51%-5.44%12.45%8.22%-0.91%-6.79%10.69%5.46%5.59%-5.35%14.72%15.22%
Share-based Compensation Growth (1y) 89.86%90.58%91.24%-3.68%0.38%0.00%0.00%70.99%74.52%74.14%75.19%-48.44%-51.85%-53.06%-53.16%-6.93%43.89%134.88%126.51%72.56%13.21%-28.51%2.46%89.49%46.67%50.69%1,132.87%89.62%214.58%148.90%-74.76%83.20%5.54%25.04%53.19%23.22%103.48%69.99%1.13%31.41%11.80%66.19%108.94%37.28%11.69%
Share-based Compensation Growth (3y) 49.27%49.16%49.63%-5.30%-5.51%-6.50%-6.38%-6.38%6.53%24.29%22.95%-6.09%-7.78%-7.63%2.82%44.92%33.68%36.27%205.86%83.71%73.51%38.92%47.19%87.41%69.50%67.39%68.31%62.36%89.04%74.25%-26.87%43.68%33.90%52.30%47.93%30.51%36.45%
Share-based Compensation Growth (5y) 18.17%29.62%28.87%6.40%6.56%6.54%13.75%21.82%14.96%15.65%87.99%24.37%29.33%24.21%27.61%60.26%51.31%51.09%61.73%69.51%62.17%41.63%37.64%60.52%61.77%67.66%58.72%50.50%53.19%
Share-based Compensation (QoQ) 0.00%-0.72%98.54%-3.68%0.38%-0.38%0.00%0.38%0.00%-0.38%70.99%2.46%-0.22%0.22%-49.67%-4.33%-2.71%0.00%0.00%47.91%58.81%-3.56%-23.82%-2.96%0.28%38.23%40.88%-24.89%3.03%1,030.88%-78.33%24.61%-18.48%14.70%57.24%-28.21%-3.42%40.52%26.48%18.54%-19.32%-16.40%64.34%0.86%19.93%5.10%7.98%-17.94%
Shareholder's Equity Growth (1y) 44.65%-99.44%32.03%21.74%19.79%20.99%19.98%19.65%19.39%19.78%19.02%18.24%18.30%13.89%11.21%7.78%5.98%6.54%6.62%6.99%3.77%3.12%3.28%6.72%10.19%12.76%12.73%10.69%9.47%7.97%7.94%7.57%10.41%3.71%0.83%3.87%4.49%13.54%46.46%45.21%42.99%38.51%9.59%10.28%9.27%12.00%12.29%11.30%12.06%11.48%12.65%13.02%13.47%14.03%15.71%18.11%19.87%
Shareholder's Equity Growth (3y) 32.20%-78.76%-79.92%24.15%19.87%19.16%18.18%16.67%15.10%14.39%13.27%12.17%10.89%9.17%7.76%6.99%7.16%6.61%7.40%7.47%8.12%7.77%7.88%7.91%8.31%10.02%8.08%7.05%7.34%8.09%8.33%16.81%17.51%18.16%17.71%17.40%18.49%17.75%20.77%21.69%21.25%20.53%20.03%11.50%11.53%11.59%12.50%13.54%14.11%15.08%
Shareholder's Equity Growth (5y) 25.81%-58.25%-59.94%18.35%14.71%13.22%12.64%11.83%11.73%11.35%11.07%10.44%10.00%9.43%8.78%8.30%7.94%7.93%6.77%6.20%7.15%7.63%8.13%13.16%13.90%14.75%14.71%14.51%14.65%14.56%14.55%14.42%14.77%15.10%15.29%15.40%15.91%15.73%17.49%18.63%18.93%18.95%
Shareholder's Equity (QoQ) 24,837.99%23.23%7.31%4.14%4.33%4.41%5.60%5.18%3.47%4.12%5.36%5.53%2.81%3.44%5.41%1.60%0.39%0.24%3.65%2.14%0.47%0.59%0.53%1.50%0.61%3.95%3.80%3.87%0.59%2.07%2.65%2.45%0.56%1.72%5.36%-3.77%-2.24%4.79%5.99%4.57%26.10%3.90%4.37%1.30%-0.23%4.56%3.41%3.82%0.02%3.64%4.11%3.28%1.08%3.99%4.52%3.80%2.57%6.14%6.08%
Tax Rate Growth (1y) 186.00-297.00-1085.00-63.00-72.00-179.00-347.00-20.0034.00-16.001,785.0042.00129.00-222.00-1518.006.00-109.00260.003,420.00-9.00-13.00802.00-2883.00-393.009.00-1515.00-2988.00-1806.00-748.001,652.00825.00536.00446.00772.004.0010.00831.00-4.00-175.00-150.00-2684.00-199.00-652.00-894.00-169.00103.00830.001,044.002,030.0098.00-3.000.0013.000.000.00-119.00
Tax Rate Growth (3y) 148.00-491.00353.00-40.0091.00-417.00-80.0029.0054.0022.003,687.0039.007.00840.00-981.00-396.00-113.00-453.00-3390.00-1809.00-1460.00-4900.00-1729.00-971.00-1727.00-1571.00-564.00-976.00-202.002,420.00655.00396.00-1407.00569.00-822.00-1033.00-2022.00-100.003.000.00-823.001.00175.00150.001,875.00200.00826.00925.00
Tax Rate Growth (5y) 168.00-454.002,255.00-43.00-31.00645.00457.00-373.0051.00-691.00-3342.00-1789.00-1423.00-2998.00-1732.00-1093.00-665.00-1034.00-966.00-979.00-914.00-3624.00-961.00-1141.00-1866.00-3424.00-767.00-1803.00-1245.002,323.00833.00546.00454.00769.004.0010.0022.00-3.000.00-119.00
Tax Rate (QoQ) 557.00823.00-1189.00-5.0074.0035.00-166.00-14.00-33.00-133.00161.0039.00-83.001,668.00-1582.00126.00-434.00372.00-57.0011.00-65.003,532.00-3487.007.00750.00-153.00-996.00409.00-774.001,592.00284.0092.00-315.00765.00-6.002.0011.00-3.000.00823.00-824.00-173.0025.00-1711.001,661.00-626.00-217.00-986.001,932.00101.00-3.000.000.000.000.0013.00-14.000.00-119.00
Total Debt Growth (1y) 46.27%-14.04%45.10%74.00%84.13%112.00%143.52%124.37%190.53%48.52%32.02%29.87%8.00%10.66%17.11%7.88%8.93%12.90%7.57%7.17%5.42%-4.72%-3.43%-3.54%-4.78%-0.97%-2.91%74.27%45.32%42.25%52.12%-1.96%-0.69%-4.58%-8.28%-14.38%-10.46%-9.89%90.44%85.59%106.21%108.96%1.79%7.06%77.16%72.87%67.21%58.78%-8.60%-16.19%-14.44%-16.18%-17.75%-23.32%-35.70%-35.37%-46.22%
Total Debt Growth (3y) 65.09%49.72%65.93%71.80%79.44%51.60%55.57%46.49%50.63%22.88%18.48%14.51%7.44%5.98%6.75%3.70%3.02%2.13%0.29%21.68%13.41%10.31%12.57%18.12%11.18%10.36%10.65%13.52%8.92%6.94%38.51%15.93%22.40%21.57%21.15%19.38%48.45%48.20%47.99%46.67%49.46%44.66%13.35%12.53%10.02%3.57%-2.74%-4.89%-26.06%
Total Debt Growth (5y) 49.21%36.29%41.68%42.43%46.00%30.25%31.36%26.58%27.96%11.85%9.29%20.34%11.41%10.89%12.44%13.76%9.55%7.66%7.07%8.62%5.34%2.91%20.03%21.23%20.47%20.41%21.30%23.79%36.40%34.60%35.23%21.51%24.32%21.09%20.53%17.76%19.72%15.90%12.26%11.32%8.11%
Total Debt (QoQ) -5.50%72.98%-7.11%14.59%0.00%99.17%6.69%5.58%29.49%1.81%-5.15%3.86%7.69%4.32%0.37%-4.32%8.73%8.13%-4.37%-4.68%6.96%-2.27%-3.07%-4.79%5.59%1.64%-4.97%70.88%-11.96%-0.51%1.63%10.13%-10.81%-4.41%-2.31%2.81%-6.73%-3.80%106.46%0.19%3.63%-2.52%0.57%5.38%71.48%-4.88%-2.72%0.07%-1.29%-12.79%-0.68%-1.97%-3.14%-18.69%-16.72%-1.46%-19.40%