Resmed Growth Metrics (2009-2025) | RMD

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics 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) 27.21%7.98%8.35%8.49%3.33%15.99%14.15%11.56%3.41%4.01%0.65%-0.44%6.80%-1.08%-0.81%-3.66%-7.59%-2.37%-3.76%7.31%49.27%47.35%48.39%40.00%6.50%5.04%7.27%3.26%-11.66%-12.10%8.30%15.97%34.07%35.44%12.80%10.05%11.68%11.22%5.03%1.67%3.07%2.34%3.54%6.97%7.78%9.48%41.00%36.87%32.49%30.19%3.43%1.50%1.79%7.15%3.42%11.04%18.95%15.04%
Assets Growth (3y) 10.77%9.21%7.57%6.42%4.50%6.07%4.45%2.28%0.68%0.15%-1.32%0.97%13.78%12.48%12.31%13.12%13.68%14.75%15.28%15.77%11.98%10.81%19.90%18.80%8.05%7.74%9.43%9.64%9.77%9.81%8.66%9.07%15.56%15.52%7.05%6.17%7.45%7.61%15.31%14.18%13.75%13.41%14.73%14.12%13.28%15.16%14.68%15.54%17.06%17.07%
Assets Growth (5y) 6.05%4.70%3.51%4.49%9.50%11.41%10.23%9.96%10.16%9.23%8.87%8.27%6.75%5.61%10.47%11.63%11.71%12.46%13.35%14.64%16.02%15.43%15.35%13.41%7.74%7.32%7.34%7.46%8.00%8.21%13.37%13.69%17.12%17.05%12.34%10.70%10.84%11.69%10.40%10.90%12.25%12.45%
Assets (QoQ) 10.20%5.13%4.14%5.44%-6.46%5.49%4.28%0.42%5.00%3.82%1.91%-6.92%5.61%0.47%0.81%-0.15%-2.18%0.74%-2.09%-4.23%3.34%-0.69%9.18%33.22%2.01%0.01%3.01%1.34%0.61%2.13%-0.84%-13.31%0.12%25.83%6.18%0.22%1.14%4.80%3.60%1.70%0.73%-1.04%0.28%3.11%0.02%0.12%3.60%3.89%1.60%28.94%0.57%0.56%-0.16%2.44%-1.31%0.85%5.09%-1.12%5.96%8.03%1.64%
Capital Expenditures Growth (1y) 8.91%22.54%34.37%6.89%-16.01%-30.78%-38.43%-30.83%7.40%12.13%101.87%32.61%21.12%42.52%-10.82%15.68%23.45%-3.46%-40.45%-33.90%-20.69%-23.50%24.62%17.69%-11.24%1.07%10.69%27.51%10.10%8.74%-11.29%-4.04%-18.94%15.41%16.36%26.01%74.47%36.18%96.19%-19.06%-40.45%39.21%-10.91%55.30%102.50%-12.98%83.77%2.64%6.28%-10.05%-40.52%20.27%3.37%-14.61%-26.46%-27.77%-40.60%-11.60%-1.86%22.93%140.84%
Capital Expenditures Growth (3y) -0.59%-1.66%18.64%-0.66%2.99%3.42%3.49%2.00%17.10%15.55%2.35%0.46%5.85%1.73%-12.85%-3.45%-4.57%-9.28%-6.34%-0.27%-8.14%-5.62%6.96%12.92%-7.47%8.25%4.55%15.52%15.91%19.56%26.52%-0.72%-5.56%29.82%26.70%16.57%28.14%18.16%47.55%8.86%8.62%2.90%-0.88%24.23%30.54%-12.57%-7.02%-3.75%-13.26%-12.11%-24.56%2.21%13.93%
Capital Expenditures Growth (5y) 8.00%5.53%-2.37%-5.60%1.36%-3.96%-3.83%-3.76%2.49%3.59%8.14%8.76%2.99%2.96%-8.26%1.94%-4.95%-1.30%-3.24%3.70%1.85%5.73%22.81%7.99%-3.82%19.18%14.84%14.15%13.43%15.67%27.09%9.30%12.63%11.36%17.33%14.35%18.24%4.85%7.04%2.30%-4.68%-3.83%-6.81%11.22%26.05%
Capital Expenditures (QoQ) 3.10%-17.74%36.70%-6.06%16.00%-9.79%8.74%-26.18%-4.40%-19.76%22.17%14.61%-0.20%44.46%-19.75%4.68%17.44%-9.61%4.09%11.72%-8.16%-44.24%15.53%34.06%-11.41%-9.17%9.11%1.10%0.87%-0.52%25.68%-12.70%-0.37%-18.84%35.95%-26.25%41.84%-18.17%47.22%2.11%10.71%17.88%-39.27%-24.87%158.81%-24.55%5.86%-2.03%11.22%59.32%-40.88%1.44%-5.87%5.36%19.54%-12.81%-22.25%-9.26%17.41%-28.30%15.72%0.74%47.07%40.48%
Cash & Equivalents Growth (1y) 13.01%36.50%28.94%50.43%12.97%17.37%15.54%10.10%45.99%32.50%30.49%8.22%9.65%1.50%-7.32%3.39%-9.72%-9.46%-7.70%-20.81%-6.76%-25.19%-17.06%1.98%-4.91%19.63%15.14%12.37%3.77%8.98%-14.87%-77.04%-71.62%-82.60%-79.20%-22.03%-25.21%36.55%140.84%214.80%144.79%25.37%-34.64%-36.25%-34.47%-23.99%-12.52%-7.30%-24.98%30.20%12.95%-16.74%0.94%-16.96%4.40%4.59%103.90%148.25%292.04%407.40%224.57%
Cash & Equivalents Growth (3y) 23.07%28.52%24.80%21.47%21.83%16.43%11.80%7.20%13.06%6.79%3.74%-3.95%-2.64%-11.74%-10.81%-5.84%-7.15%-6.77%-4.12%-3.18%-2.74%-0.83%-6.67%-35.92%-34.58%-39.01%-41.14%-41.41%-39.61%-36.26%-24.73%-17.40%-19.61%-33.21%-31.07%16.10%6.26%9.17%11.26%22.99%6.36%7.45%-13.56%-21.05%-20.83%-6.34%1.04%-6.89%15.58%38.97%66.58%64.10%88.33%
Cash & Equivalents Growth (5y) 13.03%14.30%10.71%7.97%8.77%1.35%1.36%-0.10%5.08%1.73%1.29%0.30%-1.85%-2.17%-7.01%-26.44%-25.10%-31.24%-31.03%-30.48%-27.87%-25.35%-16.44%-8.38%-12.51%-17.23%-20.33%-16.59%-18.79%-24.41%-24.59%-19.74%-23.89%-21.67%-20.20%3.85%-1.90%7.06%10.18%10.13%19.89%20.66%21.46%21.16%26.85%
Cash & Equivalents (QoQ) -5.52%15.40%-6.17%10.48%14.11%9.01%9.46%-17.03%18.55%7.31%4.31%10.02%7.60%5.68%-13.49%11.47%-0.40%-3.51%-3.50%-2.65%-0.11%-1.63%-17.21%14.61%-19.86%9.06%1.80%6.87%0.83%4.97%-0.65%-1.32%5.89%-18.00%-73.21%21.99%-35.07%-1.98%0.42%17.01%18.55%72.89%31.26%-9.01%-39.28%-9.86%28.03%-6.48%-29.58%3.75%35.66%-24.31%22.22%-9.99%0.00%-8.25%0.55%13.16%0.19%78.87%22.42%78.70%29.67%14.42%
Cash from Investing Activities Growth (1y) -130.73%25.17%-55.16%-5.86%-131.93%-0.62%60.19%46.15%79.10%2.76%-261.45%-224.93%-44.11%-76.18%-10.46%13.78%-92.68%-115.64%18.12%-2.80%-50.83%-173.10%-340.77%-3,385.09%79.01%87.88%78.60%96.18%-17.12%-44.73%-9.49%-23.16%-860.77%-2,229.58%-1,048.92%-13.92%77.58%93.37%55.81%92.24%33.45%32.00%41.15%-1,310.98%-89.39%-180.87%15.56%-14.91%-40.44%-1,132.07%43.22%15.78%-153.34%95.99%-17.96%0.03%101.44%10.82%4.12%-187.50%-2,550.05%
Cash from Investing Activities Growth (3y) -3.80%9.87%-30.70%-22.81%11.27%-19.90%-16.71%-14.69%16.59%-54.59%-48.42%-42.28%-61.19%-118.11%-58.56%-213.77%15.20%10.64%8.25%-11.06%28.16%21.76%-1.08%-17.95%-33.17%-59.86%-39.11%62.29%-36.13%-30.73%-77.15%52.24%-12.75%-1.63%-44.03%-7.66%34.38%49.79%39.67%-7.97%-20.96%-186.56%34.41%-139.02%-88.88%-11.52%17.30%1.10%27.06%23.92%13.72%-34.27%3.66%
Cash from Investing Activities Growth (5y) -25.44%-22.70%-15.09%-10.42%-15.21%-58.97%-41.82%-122.11%28.74%-4.10%-25.26%-30.86%-0.58%-12.72%1.36%-7.78%-47.00%-88.91%-57.58%-13.96%4.40%5.86%-39.29%32.02%18.83%28.71%6.88%43.27%-26.03%-33.67%-22.53%-12.05%-30.69%-105.14%-7.45%-3.84%-0.11%42.56%31.84%-1.17%15.60%3.40%20.42%-108.33%-18.92%
Cash from Investing Activities (QoQ) -58.32%55.65%-52.00%-116.15%48.65%8.03%-3.71%-373.57%77.72%63.61%-40.27%-83.82%-3.64%-35.27%-26.10%18.47%-26.70%15.19%1.57%-82.18%-41.80%67.80%-23.58%-167.29%-156.76%48.03%-877.10%98.39%-48.25%8.22%-74.57%50.69%-83.19%30.56%-96.37%-284.65%-344.18%65.76%80.53%24.30%-31.28%-128.37%96.58%-548.96%-34.15%-97.63%17.99%12.89%-98.95%40.59%-11.61%-6.45%-1,645.42%97.26%-65.54%-220.23%72.38%19.42%-40.29%104.61%-1,809.79%13.37%-320.67%60.68%
Cash from Operations Growth (1y) -7.79%490.52%52.05%26.06%51.37%61.95%5.67%30.47%-12.59%-15.35%24.38%27.78%15.55%-10.13%-5.52%-6.73%-4.30%25.95%-10.04%-13.74%44.00%46.80%37.18%43.39%-30.79%-22.95%-45.81%-1.85%8.97%10.55%120.53%-7.77%-48.80%-2.33%-6.33%9.58%237.42%-45.99%71.64%132.88%-11.31%142.97%-18.11%-31.41%-145.60%29.40%-40.17%-64.91%168.02%-41.50%140.61%198.71%541.00%112.10%42.28%85.36%13.71%13.12%43.93%22.42%40.48%
Cash from Operations Growth (3y) 6.85%100.79%25.96%28.09%15.20%7.20%7.49%15.85%-1.12%-1.42%1.87%0.93%16.77%18.45%5.25%4.88%-1.57%12.52%-12.56%6.68%2.79%7.73%17.91%9.08%-27.18%-5.95%3.83%-0.27%23.48%-16.45%52.49%33.02%15.28%8.63%9.60%20.52%-49.84%19.31%-5.61%-17.55%-34.96%22.53%5.64%-10.42%25.74%17.10%27.00%24.78%90.91%11.96%70.17%89.25%117.15%
Cash from Operations Growth (5y) 6.17%55.74%11.18%11.08%16.07%17.90%8.91%13.98%-0.74%1.62%-4.71%7.67%3.73%7.20%6.86%0.87%-11.85%8.99%6.67%4.18%13.41%-7.98%21.39%27.07%2.93%1.77%9.49%9.64%-22.52%12.89%11.68%-10.74%-13.83%-0.60%13.64%12.90%42.86%16.08%23.55%25.42%14.93%34.57%19.28%10.28%26.00%
Cash from Operations (QoQ) -81.96%362.85%10.12%0.31%15.50%19.17%-8.70%20.44%23.58%-22.24%12.73%-19.31%19.67%14.26%15.81%-27.03%-6.92%20.12%14.33%-25.13%22.49%-14.21%9.63%24.98%24.88%-19.83%14.60%-39.67%39.02%-43.62%107.57%-33.02%41.04%12.47%-13.19%-62.82%169.06%7.86%1.56%14.49%-56.93%242.75%37.79%-56.40%18.00%15.51%15.41%-128.98%434.89%-46.59%-32.32%-43.81%188.02%119.66%-15.97%20.57%-4.70%47.35%9.47%-26.03%-5.20%87.50%-6.89%-15.12%
Dividends Paid - Common Growth (1y) 55.31%37.93%45.40%44.78%10.49%10.19%11.69%12.15%7.35%6.87%6.57%6.86%10.22%10.75%11.22%11.15%7.16%7.25%7.05%6.77%6.23%5.85%6.10%6.30%6.17%6.40%6.38%6.33%0.82%0.90%0.61%0.55%8.28%8.10%8.22%8.26%5.30%5.31%5.24%5.23%9.57%9.58%9.05%9.04%10.33%9.93%10.23%9.97%12.66%
Dividends Paid - Common Growth (3y) 22.59%17.55%20.06%20.17%9.34%9.25%9.80%10.03%8.23%8.27%8.26%8.24%7.85%7.93%8.10%8.06%6.52%6.50%6.51%6.47%4.38%4.35%4.33%4.36%5.04%5.09%5.02%5.00%4.75%4.73%4.65%4.63%7.70%7.65%7.49%7.50%8.38%8.25%8.16%8.06%10.85%
Dividends Paid - Common Growth (5y) 16.82%14.04%15.56%15.54%8.27%8.16%8.50%8.62%7.41%7.41%7.45%7.47%6.08%6.18%6.22%6.17%5.70%5.67%5.64%5.61%5.33%5.29%5.28%5.30%5.98%6.02%5.86%5.84%6.80%6.71%6.62%6.56%9.20%
Dividends Paid - Common (QoQ) 13.14%-6.17%0.06%46.21%0.48%-1.08%-0.37%11.58%0.20%0.27%0.04%6.80%-0.25%-0.01%0.31%10.15%0.24%0.42%0.25%6.19%0.32%0.24%-0.01%5.65%-0.04%0.48%0.18%5.52%0.17%0.46%0.13%0.05%0.25%0.17%0.08%7.73%0.09%0.28%0.11%4.79%0.11%0.22%0.10%9.11%0.11%-0.26%0.09%10.40%-0.25%0.01%-0.15%13.09%
EBITDA Margin Growth (1y) 222.00178.00-154.00-403.00-420.00-262.00151.00462.00435.00424.00312.00-334.00340.00287.00127.00294.00-220.00-152.00-126.00-175.00-108.00-205.00-208.0090.00-359.00-549.00-210.000.00127.00602.00216.0067.00301.00-16.0065.00-638.0062.00275.00456.001,181.00372.0084.0080.00-140.0013.008.00-196.0034.004.00-69.00-18.00-339.00-280.00-345.00437.00663.00541.00889.00171.00255.00180.00
EBITDA Margin Growth (3y) 237.00340.00310.00-275.00355.00449.00590.00421.00555.00559.00313.00-215.0012.00-70.00-207.00209.00-686.00-906.00-544.00-84.00-339.00-152.00-201.00158.0069.0037.0072.00-570.00490.00860.00738.00610.00735.00343.00601.00403.00447.00367.00339.001,075.00389.0023.00-135.00-445.00-263.00-406.00223.00358.00266.00475.00590.00580.00442.00
EBITDA Margin Growth (5y) 357.00475.00310.00-156.0027.0092.00256.00337.0089.00-194.00-104.00-125.00-220.00-17.00-200.00277.00-259.00-320.00-262.00-654.0023.00106.00321.00701.00503.00396.00608.00471.00875.00952.00621.00504.00752.00282.00387.0098.00172.00-47.00759.001,399.00651.00567.00473.00474.00459.00
EBITDA Margin (QoQ) -27.0090.00158.001.00-71.00-242.00-91.00-17.0087.00172.00220.00-43.0076.0060.00-427.00631.0024.00-100.00-260.00117.0092.00-75.00-309.00184.00-6.00-77.00-11.00-265.00-196.00262.00199.00-138.00279.00-123.0050.0095.00-37.00-42.00-653.00795.00175.00140.0071.00-14.00-113.00135.00-148.00139.00-118.00-69.0082.00110.00-191.00-18.00-239.00168.00-256.00764.00-13.0046.0091.0046.0072.00-29.00
EBIT Growth (1y) 26.07%20.63%4.55%-2.80%-8.31%-3.75%19.68%34.53%32.22%36.90%25.54%-3.97%20.37%14.07%8.95%14.30%-2.28%3.93%1.12%1.08%3.54%-1.07%-1.47%19.18%-3.96%-10.26%2.96%7.35%19.56%50.70%26.98%15.33%28.05%7.58%15.11%-17.57%18.71%25.93%38.56%84.39%26.76%12.09%2.72%8.24%20.76%12.18%4.85%5.69%5.28%12.66%28.35%7.78%4.81%-1.82%24.58%38.49%34.02%51.67%13.80%19.23%15.29%
EBIT Growth (3y) 15.19%16.71%16.24%7.89%13.42%14.55%17.85%13.87%15.86%17.52%11.41%3.52%6.79%5.46%2.77%11.25%-0.95%-2.65%0.85%8.95%5.94%10.19%8.81%13.85%13.71%13.31%14.60%0.68%22.03%26.86%26.52%20.57%24.44%14.94%17.89%18.05%22.03%16.55%14.28%28.25%17.24%12.31%11.40%7.23%10.04%7.46%18.80%16.41%13.93%18.82%22.08%21.19%17.43%
EBIT Growth (5y) 12.45%13.51%11.59%7.73%8.10%9.09%10.28%12.21%9.11%7.58%7.01%7.26%6.94%9.66%7.25%11.26%8.27%8.38%8.44%4.22%12.57%12.63%15.49%17.53%17.21%15.48%16.46%15.29%22.71%20.75%16.88%14.93%19.63%13.92%17.13%13.39%14.93%11.86%19.00%25.78%17.75%16.10%14.40%15.28%15.54%
EBIT Margin Growth (1y) 222.00178.00-154.00-403.00-420.00-262.00151.00462.00435.00424.00312.00-334.00340.00287.00127.00294.00-220.00-152.00-126.00-175.00-108.00-205.00-208.0090.00-359.00-549.00-210.000.00127.00602.00216.0067.00301.00-16.0065.00-638.0062.00275.00456.001,181.00372.0084.0080.00-140.0013.008.00-196.0034.004.00-69.00-18.00-339.00-280.00-345.00437.00663.00541.00889.00171.00255.00180.00
EBIT Margin Growth (3y) 237.00340.00310.00-275.00355.00449.00590.00421.00555.00559.00313.00-215.0012.00-70.00-207.00209.00-686.00-906.00-544.00-84.00-339.00-152.00-201.00158.0069.0037.0072.00-570.00490.00860.00738.00610.00735.00343.00601.00403.00447.00367.00339.001,075.00389.0023.00-135.00-445.00-263.00-406.00223.00358.00266.00475.00590.00580.00442.00
EBIT Margin Growth (5y) 357.00475.00310.00-156.0027.0092.00256.00337.0089.00-194.00-104.00-125.00-220.00-17.00-200.00277.00-259.00-320.00-262.00-654.0023.00106.00321.00701.00503.00396.00608.00471.00875.00952.00621.00504.00752.00282.00387.0098.00172.00-47.00759.001,399.00651.00567.00473.00474.00459.00
EBIT Margin (QoQ) -27.0090.00158.001.00-71.00-242.00-91.00-17.0087.00172.00220.00-43.0076.0060.00-427.00631.0024.00-100.00-260.00117.0092.00-75.00-309.00184.00-6.00-77.00-11.00-265.00-196.00262.00199.00-138.00279.00-123.0050.0095.00-37.00-42.00-653.00795.00175.00140.0071.00-14.00-113.00135.00-148.00139.00-118.00-69.0082.00110.00-191.00-18.00-239.00168.00-256.00764.00-13.0046.0091.0046.0072.00-29.00
EBIT (QoQ) 9.99%5.62%12.16%-3.24%5.24%-8.46%4.28%-8.73%10.48%13.82%17.22%-10.30%14.39%4.38%-10.34%12.44%8.40%-0.31%-5.93%-3.87%15.28%-3.00%-5.97%-1.53%10.15%-3.39%13.73%-20.64%2.92%10.84%18.59%-11.62%29.73%-6.60%7.71%-1.87%8.98%-0.06%-22.87%41.32%15.61%9.95%2.64%-2.84%2.22%0.77%8.15%8.39%-5.04%-5.81%9.02%7.96%1.62%7.31%-8.45%4.99%-4.81%36.17%1.77%1.60%7.73%2.16%6.63%-1.76%
EBT Growth (1y) 32.20%25.08%4.97%-11.63%-13.14%5.08%18.28%25.28%36.70%18.65%28.55%-10.84%12.29%11.24%4.56%21.41%-0.14%5.53%1.28%-2.36%-2.44%-1.57%-4.69%12.79%-6.56%-15.38%-0.92%7.81%16.74%47.35%20.51%11.30%28.02%3.18%5.98%-7.58%8.43%22.20%38.95%62.86%43.34%17.81%13.75%12.79%19.89%12.68%3.81%-0.47%1.16%15.34%27.86%16.26%3.97%-5.20%29.73%29.24%40.89%61.23%11.26%28.04%16.50%
EBT Growth (3y) 16.22%15.97%16.87%-0.43%10.06%11.52%16.71%10.69%15.30%11.68%10.83%1.86%3.04%4.93%0.31%10.17%-3.08%-4.21%-1.47%5.89%2.10%7.07%4.40%10.62%11.78%8.76%8.16%3.51%17.46%22.94%21.07%18.77%25.78%14.10%18.76%19.29%23.06%17.50%17.95%22.28%20.24%15.26%14.72%9.28%8.04%7.20%19.86%14.36%14.01%20.80%22.66%24.37%19.50%
EBT Growth (5y) 11.97%12.86%11.07%3.19%5.37%7.57%8.94%8.35%6.92%3.01%5.15%5.15%3.60%7.58%3.80%9.92%6.35%5.97%4.08%4.08%8.12%9.13%10.88%15.29%16.77%13.12%14.87%15.29%22.73%19.79%15.95%13.46%19.27%14.06%17.33%14.46%14.41%12.14%22.17%22.40%20.56%18.54%16.86%16.65%15.66%
EBT Margin Growth (1y) 370.00286.00-161.00-752.00-602.00-87.00139.00349.00563.00121.00409.00-530.00178.00235.0023.00450.00-174.00-117.00-132.00-270.00-264.00-230.00-305.00-34.00-419.00-687.00-301.0010.0075.00544.00100.00-15.00289.00-111.00-117.00-412.00-150.00182.00408.00906.00660.00204.00345.00-23.00-8.0019.00-218.00-128.00-108.00-4.00-27.00-136.00-286.00-416.00545.00458.00663.001,032.0097.00473.00213.00
EBT Margin Growth (3y) 331.00320.00387.00-933.00139.00269.00571.00268.00567.00239.00300.00-351.00-260.00-112.00-414.00146.00-857.00-1034.00-739.00-294.00-608.00-373.00-507.00-38.00-55.00-255.00-319.00-417.00215.00614.00391.00479.00799.00275.00636.00471.00502.00405.00535.00755.00544.00219.00100.00-286.00-401.00-401.00301.00194.00269.00611.00616.00795.00590.00
EBT Margin Growth (5y) 335.00438.00279.00-753.00-299.00-78.00134.00-36.00-116.00-679.00-306.00-374.00-604.00-256.00-616.00141.00-493.00-601.00-756.00-721.00-468.00-303.00-216.00455.00455.00131.00434.00466.00866.00838.00518.00329.00683.00290.00391.00207.00109.00-15.001,054.001,077.00921.00835.00743.00645.00475.00
EBT Margin (QoQ) -51.00135.00623.00-337.00-135.00-312.0033.00-187.00380.00-86.00242.0027.00-62.00202.00-697.00735.00-6.00-9.00-270.00111.0052.00-24.00-409.00118.0086.00-100.00-137.00-268.00-183.00286.00174.00-203.00286.00-158.0060.00101.00-114.00-164.00-235.00364.00217.0063.00262.00117.00-238.00203.00-105.00132.00-211.00-34.00-15.00152.00-107.00-57.00-124.002.00-238.00905.00-212.00207.00131.00-29.00164.00-53.00
EBT (QoQ) 8.96%7.23%31.50%-13.96%3.09%-10.01%10.71%-15.43%24.71%1.30%17.26%-7.72%8.25%9.75%-18.67%16.22%7.24%3.15%-5.56%-4.41%13.32%-1.00%-8.96%-4.49%14.33%-4.13%7.74%-20.87%3.53%12.25%17.24%-14.31%30.68%-8.20%8.28%-1.45%5.32%-5.70%-5.58%15.63%18.70%7.22%10.66%1.77%-2.44%3.52%9.73%8.18%-8.31%-4.62%5.20%9.96%4.54%5.73%-4.35%-1.67%-4.68%44.70%-4.71%7.20%9.08%-0.15%9.66%-2.46%
Enterprise Value Growth (1y) 50.72%33.30%-7.85%-3.02%-15.22%-24.24%-6.29%-8.83%29.45%42.52%53.22%52.38%34.36%14.57%-4.39%11.63%-7.70%21.34%71.04%16.57%5.22%-1.41%-19.99%12.73%31.48%16.37%26.96%25.47%21.59%40.21%42.72%42.80%60.14%44.07%10.34%18.87%18.56%37.33%42.00%57.41%26.92%38.36%33.67%30.26%56.10%23.62%25.93%-14.58%-16.69%-19.94%-9.41%4.88%-32.18%-17.01%-9.56%-12.53%64.56%31.71%10.57%31.34%9.17%
Enterprise Value Growth (3y) 18.26%12.91%9.78%10.45%13.82%7.35%11.14%15.75%17.09%25.60%35.82%25.63%9.28%11.08%9.37%13.62%8.49%11.66%20.21%18.14%18.93%17.17%13.18%26.41%36.80%32.96%25.98%28.66%32.16%40.51%30.77%38.77%34.07%39.89%27.94%34.58%32.93%32.93%33.70%20.54%18.18%11.05%15.10%5.28%-4.10%-6.35%1.05%-7.80%-2.40%-4.35%-3.24%6.41%6.81%
Enterprise Value Growth (5y) 15.45%14.88%16.69%11.88%7.45%8.16%13.44%15.30%17.30%17.85%20.54%22.91%15.84%17.47%18.84%21.32%19.98%22.97%22.30%22.86%26.14%26.06%17.83%30.46%30.96%34.90%30.57%34.29%35.54%36.54%30.36%24.35%25.67%22.06%19.03%16.91%5.83%9.31%14.39%9.95%13.00%8.40%8.80%6.04%9.64%
Enterprise Value (QoQ) 18.04%22.96%-3.29%7.38%4.40%-15.01%1.78%-6.13%-6.71%5.14%-0.98%33.29%2.71%13.03%-1.53%17.53%-12.41%-5.67%14.97%-2.82%15.14%32.96%-21.64%-12.29%7.89%7.89%10.41%2.30%-4.51%17.70%9.11%-0.86%10.12%19.81%9.17%11.17%-0.92%-8.24%17.62%10.88%14.76%-5.12%30.39%-10.60%25.10%-8.34%27.06%7.14%-0.93%-6.63%-13.81%4.49%-4.80%5.65%-0.21%-32.43%16.50%15.13%-3.49%27.11%-6.75%-3.34%14.64%5.66%
EPS (Basic) Growth (1y) 32.14%22.58%9.38%8.57%-8.11%13.16%28.57%42.11%47.06%25.58%31.11%-5.56%14.00%12.96%8.47%21.57%3.51%6.56%1.56%0.00%0.00%4.62%0.00%-4.84%-8.47%-20.59%-4.62%22.03%12.96%-87.04%24.19%6.94%21.31%1,142.86%-3.90%-37.66%13.51%27.59%52.70%156.25%46.43%11.71%-147.79%9.76%13.82%11.29%325.93%-0.74%2.86%10.87%29.51%17.16%3.47%-7.19%29.11%26.11%42.28%65.49%22.06%30.81%12.26%
EPS (Basic) Growth (3y) 21.32%20.32%22.62%13.37%15.49%17.09%22.28%17.73%20.17%14.77%13.04%4.71%5.67%7.99%3.28%4.98%-1.79%-3.98%-1.05%5.11%1.12%-52.42%5.81%7.49%7.84%8.56%4.42%-6.65%15.87%27.15%22.15%19.54%26.34%160.68%-39.27%20.58%23.68%16.62%18.13%40.81%19.68%11.29%11.82%8.48%6.60%4.62%79.44%13.62%14.83%19.42%26.85%24.57%18.23%
EPS (Basic) Growth (5y) 16.08%15.96%15.23%12.12%9.78%12.34%13.18%9.20%9.69%4.66%6.62%5.92%4.06%-33.54%5.47%8.59%5.36%7.36%2.95%-4.99%7.32%11.30%11.69%14.68%15.83%12.77%-23.13%18.00%20.99%20.64%14.50%13.23%18.74%85.32%15.46%15.31%15.02%10.29%22.48%32.77%20.34%16.18%17.12%16.06%14.11%
EPS (Basic) (QoQ) 10.71%3.23%9.38%5.71%2.70%-7.89%8.57%-10.53%26.47%4.65%20.00%-7.41%8.00%9.26%-13.56%11.76%7.02%4.92%-3.13%-4.84%10.17%0.00%-4.62%-4.84%15.25%-4.41%-9.23%-8.47%0.00%14.81%16.13%-15.28%-88.52%1,000.00%0.00%-3.90%17.57%-14.94%-35.14%75.00%32.14%1.80%8.85%0.00%0.81%-143.55%350.00%3.70%-1.43%-11.59%9.84%7.46%6.25%3.27%-0.63%-5.10%-4.70%43.66%-2.94%7.07%10.85%5.96%4.02%-8.11%
EPS (Weighted Average and Diluted) Growth (1y) 33.33%23.33%9.68%8.82%-8.33%13.51%29.41%43.24%48.48%26.19%31.82%-5.66%14.29%13.21%8.62%22.00%3.57%6.67%1.59%0.00%0.00%6.25%0.00%-3.28%-6.90%-20.59%-3.13%20.34%11.11%-87.04%22.58%7.04%21.67%1,128.57%-3.95%-38.16%13.70%27.91%53.42%159.57%46.99%11.82%-148.21%9.02%13.93%11.38%325.93%0.00%2.88%11.68%29.51%17.29%4.20%-7.19%29.11%26.92%41.61%64.79%21.57%30.30%12.32%
EPS (Weighted Average and Diluted) Growth (3y) 21.98%20.89%23.22%13.72%15.87%17.49%22.83%18.13%20.68%15.07%13.30%4.80%5.78%8.66%3.34%5.67%-1.20%-3.45%-0.53%5.19%1.14%-52.18%5.90%7.60%7.97%8.14%4.48%-7.30%15.41%26.77%21.79%19.78%26.69%159.98%-39.43%20.51%23.95%16.79%18.67%41.44%19.88%11.63%12.15%8.54%6.89%4.90%79.44%14.18%14.93%19.54%26.68%24.72%18.34%
EPS (Weighted Average and Diluted) Growth (5y) 16.52%16.36%15.60%12.40%10.01%12.94%13.49%9.78%10.35%5.15%7.10%6.02%4.13%-33.29%5.55%8.73%5.45%7.47%2.99%-5.08%7.43%11.44%11.84%14.87%16.03%12.58%-23.25%17.65%20.82%20.47%14.50%13.38%18.97%85.32%15.76%15.47%15.34%10.55%22.82%33.33%20.51%16.30%17.23%16.16%14.20%
EPS (Weighted Average and Diluted) (QoQ) 11.11%3.33%9.68%5.88%2.78%-8.11%8.82%-10.81%27.27%4.76%20.45%-7.55%8.16%9.43%-13.79%12.00%7.14%5.00%-3.17%-4.92%10.34%0.00%-4.69%-4.92%17.24%-5.88%-7.81%-8.47%0.00%14.81%14.52%-15.49%-88.33%985.71%0.00%-3.95%17.81%-15.12%-35.62%76.60%32.53%1.82%8.93%0.00%0.82%-143.90%346.30%4.51%-1.44%-10.95%9.02%7.52%6.99%3.27%-1.27%-4.49%-4.70%43.66%-2.94%6.57%10.90%5.98%4.03%-8.14%
FCF Margin Growth (1y) -473.001,758.00594.00201.00881.001,304.0095.00619.00-539.00-834.0088.00320.00164.00-442.00-175.00-265.00-329.00379.00-193.00-407.00897.001,047.00556.00548.00-1089.00-1120.00-1427.00-288.00-51.00-45.001,270.00-398.00-892.00-234.00-420.00-96.001,454.00-1096.00850.002,357.00-316.001,078.00-520.00-1787.00-2764.00430.00-1412.00-1711.001,193.00-1138.001,474.001,253.002,160.001,166.00910.001,586.00188.00101.001,137.00375.00590.00
FCF Margin Growth (3y) -131.002,228.00777.001,141.00506.0027.008.00674.00-704.00-898.00-280.00-352.00732.00983.00188.00-124.00-520.00306.00-1064.00-147.00-243.00-118.00399.00-138.00-2032.00-1398.00-577.00-782.00511.00-1375.001,700.001,863.00247.00-252.00-90.00474.00-1626.00412.00-1083.00-1141.00-1887.00371.00-459.00-2245.00589.00458.00971.001,128.003,542.00129.003,521.003,214.002,938.00
FCF Margin Growth (5y) -296.002,164.00409.00468.001,075.001,453.00371.00815.00-895.00-971.00-1151.00-92.00-408.00-182.0031.00-810.00-1463.0027.00-214.00-641.00320.00-1448.00829.002,123.00-893.00-1417.00-248.00-212.00-2569.00134.00-232.00-1635.00-1324.00-959.00-29.0016.001,728.00440.001,301.001,698.00462.001,637.001,588.00-284.001,367.00
FCF Margin (QoQ) -2134.001,600.00-31.0091.0098.00435.00-423.00771.00520.00-774.00102.00-387.00224.00149.00333.00-543.00-382.00417.00243.00-607.00326.00-155.0029.00698.00475.00-646.0021.00-939.00444.00-953.001,160.00-702.00450.00362.00-508.00-1196.001,108.00176.00-184.00354.00-1442.002,122.001,323.00-2318.00-48.00523.0057.00-3296.003,146.00-1319.00-242.00-392.00816.001,292.00-463.00516.00-179.001,036.00213.00-882.00-267.002,073.00-549.00-667.00
FCF Payout Ratio Growth (1y) 35.81%70.76%51.95%60.96%23.60%-18.33%15.81%24.47%-34.67%-34.09%-23.24%-27.30%66.37%48.51%134.14%17.18%-1.46%-3.21%-58.33%16.47%135.75%11.14%15.94%-0.65%-73.30%163.52%-36.93%-59.27%7.92%-66.49%24.41%58.11%-251.94%-22.99%166.53%322.92%727.48%97.01%-71.38%-73.64%-93.33%-55.51%-27.34%-46.70%-8.12%-4.77%-24.75%-10.14%-16.34%
FCF Payout Ratio Growth (3y) 3.13%-2.77%10.54%13.36%10.34%-7.19%27.68%1.97%2.32%-1.79%-9.18%-0.26%56.93%16.90%4.20%10.68%-14.72%41.52%-32.71%-22.18%-12.10%-0.62%-3.10%-13.83%-34.59%-12.06%27.88%39.65%117.50%-20.19%-1.74%20.79%-13.99%-12.28%-17.86%-15.93%33.60%-5.85%-46.11%-49.83%-62.84%
FCF Payout Ratio Growth (5y) 12.45%5.73%5.68%14.73%25.56%-2.97%0.11%4.18%-7.58%22.64%-11.34%-16.68%2.17%7.13%-2.35%-2.68%-24.71%-6.06%0.21%25.81%45.30%8.29%-7.05%-6.54%-28.77%-9.83%-15.34%-17.48%-8.80%-26.44%-12.30%-3.33%-13.33%
FCF Payout Ratio (QoQ) -8.71%-13.94%-19.28%114.17%14.78%-23.43%-14.49%64.47%-24.16%8.58%-8.10%-13.67%-23.49%26.46%-12.96%97.55%-31.71%99.39%-56.44%66.13%-32.92%-14.15%21.74%236.26%-68.38%-10.44%4.33%-9.65%212.13%-78.56%-32.63%139.43%-3.07%-20.43%-14.38%-330.09%149.13%175.40%35.85%241.38%-84.58%-60.00%25.13%-13.57%2.83%-34.66%-8.20%48.98%6.58%-48.37%9.62%38.70%
Free Cash Flow Growth (1y) -12.49%1,814.46%57.12%33.40%74.95%94.60%16.50%49.27%-15.95%-18.79%14.33%27.10%14.36%-19.23%-4.31%-10.05%-10.61%34.91%-3.55%-9.90%64.31%62.15%38.83%46.98%-33.75%-25.43%-52.50%-5.14%8.75%10.81%156.88%-8.33%-54.94%-4.76%-8.49%6.99%297.70%-59.62%68.67%161.08%-6.58%201.07%-19.13%-36.40%-171.26%40.38%-59.40%-74.40%116.78%-46.54%267.78%299.24%1,541.98%146.31%50.09%104.56%20.08%15.43%46.48%22.38%34.66%
Free Cash Flow Growth (3y) 8.77%207.56%27.91%36.28%18.92%8.48%8.42%19.50%-4.93%-3.99%1.81%0.99%18.87%20.90%8.61%6.01%-0.91%17.72%-14.00%7.90%5.78%10.24%19.21%8.53%-31.27%-7.67%3.75%-2.37%24.91%-24.75%58.28%36.81%18.74%5.00%7.67%21.11%-66.88%19.50%-17.88%-24.81%-51.84%31.22%6.49%-13.38%25.22%22.72%30.87%27.87%74.45%14.98%100.71%115.41%198.33%
Free Cash Flow Growth (5y) 5.64%99.40%14.07%15.45%19.82%22.80%11.28%17.71%-1.33%1.36%-7.00%7.51%3.89%7.86%9.35%0.71%-13.77%11.48%8.38%4.27%16.23%-12.42%21.20%28.99%3.82%-0.88%8.78%9.09%-26.95%12.49%5.42%-16.05%-27.51%-2.77%13.27%12.67%48.80%17.57%25.05%28.26%17.11%45.06%21.57%10.23%26.00%
Free Cash Flow (QoQ) -105.89%1,511.67%2.50%2.74%15.33%29.37%-12.98%34.74%28.28%-22.55%11.51%-24.13%23.94%9.04%23.96%-31.73%-12.46%29.18%16.52%-32.16%32.12%-7.65%8.86%23.71%30.38%-20.93%15.25%-44.24%46.77%-49.64%130.15%-36.08%49.55%16.76%-17.87%-68.58%216.12%12.18%-3.97%16.78%-67.91%368.65%48.64%-58.21%3.43%25.89%16.89%-146.82%303.74%-63.59%-26.31%-69.31%549.02%150.53%-20.00%26.24%-2.64%52.65%9.03%-25.90%-6.41%93.72%-8.91%-18.46%
Gross Margin Growth (1y) 88.00110.00-152.00-169.00-289.00-107.00204.00272.00263.00208.00212.00178.00233.00292.0088.0025.00-136.00-249.00-379.00-566.00-442.00-360.00-225.0087.00-13.00-36.00103.003.0053.00-10.00-9.00-441.00-4.00-65.00-67.00333.00-82.0050.0091.00125.0084.00-21.00-26.00-233.00-233.00-145.00-136.00111.0091.00-28.00-151.00-210.00-247.00-44.00257.00347.00414.00296.00145.00234.00289.00
Gross Margin Growth (3y) 61.00212.00264.00282.00206.00394.00504.00475.00360.00251.00-79.00-363.00-345.00-317.00-517.00-454.00-591.00-645.00-501.00-476.00-403.00-406.00-132.00-351.0035.00-111.0027.00-104.00-33.00-25.0015.0017.00-2.00-37.00-2.00226.00-231.00-117.00-71.004.00-59.00-194.00-313.00-331.00-390.00-217.00-30.00249.00257.00224.00251.00372.00455.00
Gross Margin Growth (5y) 158.00255.00-27.00-259.00-372.00-215.00-100.00-4.00-96.00-145.00-201.00-273.00-306.00-363.00-423.00-892.00-542.00-720.00-577.00-584.00-488.00-421.00-107.00107.0037.00-82.0092.00-212.00-183.00-192.00-147.00-104.00-145.00-210.00-288.00127.00-388.00-189.0035.00141.00107.0058.0089.00250.00312.00
Gross Margin (QoQ) -112.0010.007.00183.00-90.00-253.00-9.0062.0093.0058.0059.0053.0039.0062.0025.00107.0098.00-142.00-38.00-54.00-15.00-272.00-225.0071.0067.00-138.0087.00-30.0044.002.00-13.0020.00-18.002.00-444.00457.00-80.001.00-44.0042.0052.0042.00-10.000.00-53.0037.00-217.000.0035.0046.0030.00-21.00-83.00-77.00-29.00-59.00120.00224.0062.008.003.0073.00150.0062.00
Gross Profit Growth (1y) 15.83%13.27%9.56%13.96%6.38%6.84%15.34%13.88%12.75%17.11%13.75%14.74%9.27%6.90%5.15%0.54%4.09%5.81%-0.14%-0.70%0.55%1.25%3.36%16.21%12.81%15.97%15.33%7.39%13.53%13.18%14.87%3.53%12.27%7.07%10.65%20.06%14.14%14.04%18.03%11.66%12.01%8.28%-0.53%9.20%15.42%9.05%9.82%6.48%6.82%14.95%25.76%18.16%10.96%11.60%12.15%15.90%19.52%16.13%10.63%14.61%14.44%
Gross Profit Growth (3y) 11.58%12.33%12.86%14.19%9.43%10.18%11.32%9.52%8.64%9.82%6.10%4.63%4.58%4.62%2.77%5.08%5.69%7.50%5.98%7.41%8.80%9.94%11.05%8.92%12.87%12.01%13.60%10.10%13.31%11.39%14.48%11.55%12.80%9.76%9.11%13.54%13.85%10.43%8.84%9.09%11.36%10.72%11.17%11.17%11.01%11.84%15.70%13.40%12.31%14.21%15.98%16.21%14.92%
Gross Profit Growth (5y) 9.58%9.90%8.58%8.25%6.53%7.46%7.32%8.68%7.78%9.24%7.32%7.41%7.93%8.49%7.53%5.22%8.52%8.53%8.64%9.02%10.54%10.17%12.33%11.61%12.95%11.65%11.47%10.23%13.47%10.29%10.38%10.04%12.09%10.63%12.40%12.99%11.83%11.55%12.70%12.20%12.86%11.96%11.25%12.78%13.35%
Gross Profit (QoQ) 9.34%1.45%4.76%-0.32%6.92%-1.88%8.97%-6.95%7.38%5.93%7.59%-7.87%11.53%2.89%8.52%-12.26%9.11%1.22%3.76%-9.17%10.92%-4.48%3.18%-8.02%11.69%-2.49%16.01%-10.72%14.82%-3.03%8.03%-5.61%14.46%-1.57%-2.64%2.35%9.16%1.72%5.63%-2.69%9.07%5.28%-0.06%-2.38%5.43%-3.29%9.71%3.18%-0.39%-2.60%6.37%3.50%7.19%6.56%-0.06%-2.81%7.81%7.09%3.28%0.24%4.75%2.01%7.00%0.09%
Interest Coverage Ratio Growth (1y) -1.70%35.52%20.68%24.23%168.85%5.89%-28.42%-63.99%-59.95%-7.75%72.54%151.57%107.20%97.78%75.85%76.25%51.51%9.23%11.78%
Interest Coverage Ratio Growth (3y) 1.91%9.81%14.23%4.02%30.66%24.55%29.50%16.88%7.93%25.85%50.24%
Interest Coverage Ratio Growth (5y) 27.14%23.39%23.98%
Interest Coverage Ratio (QoQ) -0.60%0.14%47.33%-32.97%37.03%-10.83%51.66%45.07%-46.03%-39.72%-23.70%61.32%24.34%12.73%11.25%32.87%18.69%0.23%11.50%14.21%-14.43%2.57%
Net Cash Flow Growth (1y) -125.20%257.48%-27.91%691.04%-701.37%67.13%-2.69%5.80%207.35%-24.83%25.57%-145.39%11.04%-46.07%-219.76%-149.48%-48.01%68.96%168.99%-237.64%305.85%-427.49%-45.81%120.49%-80.14%127.68%-113.04%-139.15%-183.34%-6.69%-4,433.35%-3,770.45%262.60%-260.71%98.25%100.07%-35.06%134.48%6,247.21%25,390.14%-283.62%-751.99%-113.17%-28.81%72.72%53.89%133.94%26.90%-284.75%143.15%-454.16%-97.16%75.32%-120.69%231.36%-86.13%1,379.39%1,811.28%1,121.91%74,796.27%-1.39%
Net Cash Flow Growth (3y) 29.42%58.45%-4.14%-79.66%126.06%-12.17%-51.30%-47.33%37.85%-11.85%1.23%-79.91%32.82%-70.82%-23.50%55.03%-25.16%15.27%63.47%35.30%-38.76%-5.43%-73.29%-45.88%-35.43%25.41%-28.13%-77.89%-4.17%-19.74%270.48%108.29%-24.70%-77.71%47.83%28.65%-32.48%-1.20%68.08%512.93%-57.78%9.06%-29.23%-70.50%36.25%65.47%52.96%-82.90%141.88%52.23%284.50%43.42%72.29%
Net Cash Flow Growth (5y) 4.59%30.62%-6.16%-102.44%85.82%-41.88%-11.36%-3.69%20.11%-9.09%-15.70%-18.19%-19.02%-5.07%-35.97%-92.09%-10.70%-33.85%47.80%14.96%-6.63%-14.07%28.12%20.72%-18.34%1.38%-23.21%14.42%-19.54%-28.87%33.15%52.90%-15.27%-6.39%29.79%14.92%-18.22%37.87%71.39%-1.93%43.51%35.66%20.51%21.66%39.43%
Net Cash Flow (QoQ) -197.91%296.80%-92.06%-264.62%711.88%-9.91%-12.83%-266.77%227.61%-47.55%-5.22%69.21%-10.64%-12.38%-134.26%513.94%-56.60%-294.56%28.63%186.27%41.04%-20.56%-449.28%203.70%-213.81%113.15%32.06%0.53%58.59%-106.19%-296.45%-114.01%277.56%-400.91%-238.48%108.99%-275.50%96.72%113.77%8,087.32%-6.84%485.25%-42.90%-158.98%-230.80%88.17%408.53%-122.60%-459.05%108.70%1,053.60%-168.54%162.70%-171.45%109.25%-695.56%47.44%553.50%-99.02%54,846.27%-29.69%223.82%-40.13%-27.66%
Net Income Growth (1y) 34.69%27.13%9.25%-14.70%-10.92%7.55%21.11%7.24%41.07%23.97%31.42%-15.40%13.56%11.15%5.95%61.48%2.88%5.25%1.13%-0.31%-0.41%4.82%-0.21%-6.10%-8.21%-19.70%-3.27%24.36%13.16%-87.59%25.39%7.52%22.77%1,208.27%-4.28%-51.07%13.63%28.82%54.76%230.97%48.46%11.81%-148.11%9.71%14.15%12.39%328.10%-0.02%3.37%11.48%29.88%17.74%4.25%-7.16%29.24%27.25%41.90%65.05%21.48%29.93%11.94%
Net Income Growth (3y) 19.18%19.23%20.25%-8.19%12.59%14.01%19.03%13.57%18.12%13.19%12.08%10.84%5.18%7.03%2.26%14.77%-2.03%-3.96%-0.80%5.20%1.13%-52.90%6.57%7.88%8.44%9.25%5.10%-13.19%16.44%27.90%22.93%20.30%27.47%166.10%-39.46%21.12%24.41%17.41%19.30%53.69%20.55%11.89%12.54%8.90%7.15%5.17%79.97%14.42%15.21%19.54%26.81%24.86%18.31%
Net Income Growth (5y) 14.61%14.67%13.25%4.49%7.89%10.33%11.22%6.52%8.54%4.07%6.33%9.72%3.86%-34.32%5.34%15.11%5.49%7.55%3.22%-9.34%7.61%11.98%12.39%15.25%16.56%13.44%-23.43%18.89%21.75%21.33%15.31%13.81%19.57%88.20%16.12%15.90%15.72%10.87%23.31%40.31%20.98%16.50%17.48%16.38%14.34%
Net Income (QoQ) 9.22%6.20%43.77%-19.23%3.08%-8.73%12.26%-15.65%24.45%2.77%-0.60%10.96%9.37%8.94%-36.01%48.95%7.05%3.85%-2.48%-5.10%9.51%-0.22%-3.87%-5.20%15.27%-5.01%-9.54%-7.33%0.84%14.44%16.30%-15.68%-88.94%1,055.93%-0.29%-3.71%17.88%-15.42%-49.03%123.61%33.63%1.61%9.01%0.30%0.64%-143.72%348.60%4.36%-0.91%-11.27%8.97%7.90%6.86%3.37%-1.22%-4.46%-4.84%43.91%-2.75%6.54%10.68%5.93%4.02%-8.21%
Net Income towards Common Stockholders Growth (1y) 34.69%27.13%9.25%-14.70%-10.92%7.55%21.11%7.24%41.07%23.97%31.42%-15.40%13.56%11.15%5.95%61.48%2.88%5.25%1.13%-0.31%-0.41%4.82%-0.21%-6.10%-8.21%-19.70%-3.27%24.36%13.16%-87.59%25.39%7.52%22.77%1,208.27%-4.28%-51.07%13.63%28.82%54.76%230.97%48.46%11.81%-148.11%9.71%14.15%12.39%328.10%-0.02%3.37%11.48%29.88%17.74%4.25%-7.16%29.24%27.25%41.90%65.05%21.48%29.93%11.94%
Net Income towards Common Stockholders Growth (3y) 19.18%19.23%20.25%-8.19%12.59%14.01%19.03%13.57%18.12%13.19%12.08%10.84%5.18%7.03%2.26%14.77%-2.03%-3.96%-0.80%5.20%1.13%-52.90%6.57%7.88%8.44%9.25%5.10%-13.19%16.44%27.90%22.93%20.30%27.47%166.10%-39.46%21.12%24.41%17.41%19.30%53.69%20.55%11.89%12.54%8.90%7.15%5.17%79.97%14.42%15.21%19.54%26.81%24.86%18.31%
Net Income towards Common Stockholders Growth (5y) 14.61%14.67%13.25%4.49%7.89%10.33%11.22%6.52%8.54%4.07%6.33%9.72%3.86%-34.32%5.34%15.11%5.49%7.55%3.22%-9.34%7.61%11.98%12.39%15.25%16.56%13.44%-23.43%18.89%21.75%21.33%15.31%13.81%19.57%88.20%16.12%15.90%15.72%10.87%23.31%40.31%20.98%16.50%17.48%16.38%14.34%
Net Income towards Common Stockholders (QoQ) 9.22%6.20%43.77%-19.23%3.08%-8.73%12.26%-15.65%24.45%2.77%-0.60%10.96%9.37%8.94%-36.01%48.95%7.05%3.85%-2.48%-5.10%9.51%-0.22%-3.87%-5.20%15.27%-5.01%-9.54%-7.33%0.84%14.44%16.30%-15.68%-88.94%1,055.93%-0.29%-3.71%17.88%-15.42%-49.03%123.61%33.63%1.61%9.01%0.30%0.64%-143.72%348.60%4.36%-0.91%-11.27%8.97%7.90%6.86%3.37%-1.22%-4.46%-4.84%43.91%-2.75%6.54%10.68%5.93%4.02%-8.21%
Net Margin Growth (1y) 306.00239.00-49.00-656.00-406.00-21.00148.00-25.00493.00180.00363.00-416.00165.00184.0048.00803.00-74.00-98.00-108.00-183.00-174.00-53.00-153.00-347.00-379.00-656.00-292.00251.0010.00-1288.00153.00-74.00153.001,756.00-270.00-999.00-33.00267.00528.001,546.00608.0063.00-3141.00-82.00-120.0011.003,092.00-94.00-37.00-79.0011.00-86.00-224.00-380.00429.00342.00552.00892.00316.00428.0067.00
Net Margin Growth (3y) 393.00399.00461.00-1097.00252.00344.00559.00361.00584.00266.00302.00204.00-83.0033.00-213.00273.00-628.00-807.00-554.00-278.00-544.00-1997.00-292.00-170.00-217.00-188.00-408.00-821.00129.00734.00412.00474.00727.002,085.00-2882.00466.00455.00340.00479.001,370.00451.00-5.00-39.00-262.00-382.00-448.003,531.00162.00290.00433.00755.00684.00395.00
Net Margin Growth (5y) 484.00485.00401.00-477.003.00192.00297.00-168.0030.00-443.00-143.00108.00-453.00-1912.00-352.00450.00-465.00-340.00-670.00-1351.00-425.0025.00-33.00378.00358.00141.00-3021.00643.00617.00808.00363.00298.00570.002,017.00220.00286.00193.00-119.00919.001,627.00779.00507.00706.00508.00237.00
Net Margin (QoQ) -33.0081.00655.00-397.00-100.00-207.0049.00-147.00285.00-39.00-124.00371.00-28.00144.00-903.00952.00-9.008.00-149.0076.00-33.00-2.00-223.0084.0088.00-102.00-417.0052.00-188.00261.00127.00-190.00-1486.001,703.00-101.0036.00117.00-322.00-830.001,002.00417.00-61.00188.0064.00-128.00-3265.003,248.0025.002.00-184.0062.0082.00-39.00-94.00-35.00-56.00-195.00715.00-121.00154.00145.00138.00-9.00-207.00
Operating Income Growth (1y) 26.07%20.63%4.55%-2.80%-8.31%-3.75%19.68%34.53%32.22%36.90%25.54%-3.97%20.37%14.07%8.95%14.30%-2.28%3.93%1.12%1.08%3.54%-1.07%-1.47%19.18%-3.96%-10.26%2.96%7.35%19.56%50.70%26.98%15.33%28.05%7.58%15.11%-17.57%18.71%25.93%38.56%84.39%26.76%12.09%2.72%8.24%20.76%12.18%4.85%5.69%5.28%12.66%28.35%7.78%4.81%-1.82%24.58%38.49%34.02%51.67%13.80%19.23%15.29%
Operating Income Growth (3y) 15.19%16.71%16.24%7.89%13.42%14.55%17.85%13.87%15.86%17.52%11.41%3.52%6.79%5.46%2.77%11.25%-0.95%-2.65%0.85%8.95%5.94%10.19%8.81%13.85%13.71%13.31%14.60%0.68%22.03%26.86%26.52%20.57%24.44%14.94%17.89%18.05%22.03%16.55%14.28%28.25%17.24%12.31%11.40%7.23%10.04%7.46%18.80%16.41%13.93%18.82%22.08%21.19%17.43%
Operating Income Growth (5y) 12.45%13.51%11.59%7.73%8.10%9.09%10.28%12.21%9.11%7.58%7.01%7.26%6.94%9.66%7.25%11.26%8.27%8.38%8.44%4.22%12.57%12.63%15.49%17.53%17.21%15.48%16.46%15.29%22.71%20.75%16.88%14.93%19.63%13.92%17.13%13.39%14.93%11.86%19.00%25.78%17.75%16.10%14.40%15.28%15.54%
Operating Income (QoQ) 9.99%5.62%12.16%-3.24%5.24%-8.46%4.28%-8.73%10.48%13.82%17.22%-10.30%14.39%4.38%-10.34%12.44%8.40%-0.31%-5.93%-3.87%15.28%-3.00%-5.97%-1.53%10.15%-3.39%13.73%-20.64%2.92%10.84%18.59%-11.62%29.73%-6.60%7.71%-1.87%8.98%-0.06%-22.87%41.32%15.61%9.95%2.64%-2.84%2.22%0.77%8.15%8.39%-5.04%-5.81%9.02%7.96%1.62%7.31%-8.45%4.99%-4.81%36.17%1.77%1.60%7.73%2.16%6.63%-1.76%
Operating Margin Growth (1y) 222.00178.00-154.00-403.00-420.00-262.00151.00462.00435.00424.00312.00-334.00340.00287.00127.00294.00-220.00-152.00-126.00-175.00-108.00-205.00-208.0090.00-359.00-549.00-210.000.00127.00602.00216.0067.00301.00-16.0065.00-638.0062.00275.00456.001,181.00372.0084.0080.00-140.0013.008.00-196.0034.004.00-69.00-18.00-339.00-280.00-345.00437.00663.00541.00889.00171.00255.00180.00
Operating Margin Growth (3y) 237.00340.00310.00-275.00355.00449.00590.00421.00555.00559.00313.00-215.0012.00-70.00-207.00209.00-686.00-906.00-544.00-84.00-339.00-152.00-201.00158.0069.0037.0072.00-570.00490.00860.00738.00610.00735.00343.00601.00403.00447.00367.00339.001,075.00389.0023.00-135.00-445.00-263.00-406.00223.00358.00266.00475.00590.00580.00442.00
Operating Margin Growth (5y) 357.00475.00310.00-156.0027.0092.00256.00337.0089.00-194.00-104.00-125.00-220.00-17.00-200.00277.00-259.00-320.00-262.00-654.0023.00106.00321.00701.00503.00396.00608.00471.00875.00952.00621.00504.00752.00282.00387.0098.00172.00-47.00759.001,399.00651.00567.00473.00474.00459.00
Operating Margin (QoQ) -27.0090.00158.001.00-71.00-242.00-91.00-17.0087.00172.00220.00-43.0076.0060.00-427.00631.0024.00-100.00-260.00117.0092.00-75.00-309.00184.00-6.00-77.00-11.00-265.00-196.00262.00199.00-138.00279.00-123.0050.0095.00-37.00-42.00-653.00795.00175.00140.0071.00-14.00-113.00135.00-148.00139.00-118.00-69.0082.00110.00-191.00-18.00-239.00168.00-256.00764.00-13.0046.0091.0046.0072.00-29.00
Profit After Tax Growth (1y) 34.69%27.13%9.25%9.98%-10.92%7.55%21.11%31.43%41.07%23.97%31.42%-4.99%13.56%11.15%5.95%20.17%2.88%5.25%1.13%-0.31%-0.41%4.82%-0.21%-4.96%-8.21%-19.70%-3.27%22.24%13.16%-87.59%25.39%8.07%22.77%1,208.27%-4.28%-37.35%13.63%28.82%54.76%158.48%48.46%11.81%-148.11%9.71%14.15%12.39%328.10%-0.02%3.37%11.48%29.88%17.74%4.25%-7.16%29.24%27.25%41.90%65.05%21.48%29.93%11.94%
Profit After Tax Growth (3y) 19.18%19.23%20.25%11.15%12.59%14.01%19.03%14.48%18.12%13.19%12.08%4.41%5.18%7.03%2.26%4.42%-2.03%-3.96%-0.80%5.02%1.13%-52.90%6.57%7.88%8.44%9.25%5.10%-6.11%16.44%27.90%22.93%20.51%27.47%166.10%-39.46%21.12%24.41%17.41%19.30%41.53%20.55%11.89%12.54%8.90%7.15%5.17%79.97%14.42%15.21%19.54%26.81%24.86%18.31%
Profit After Tax Growth (5y) 14.61%14.67%13.25%10.47%7.89%10.33%11.22%7.29%8.54%4.07%6.33%5.75%3.86%-34.32%5.34%8.50%5.49%7.55%3.22%-4.75%7.61%11.98%12.39%15.25%16.56%13.44%-23.43%18.61%21.75%21.33%15.31%13.93%19.57%88.20%16.12%15.90%15.72%10.87%23.31%33.55%20.98%16.50%17.48%16.38%14.34%
Profit After Tax (QoQ) 9.22%6.20%8.87%6.66%3.08%-8.73%9.60%-13.60%24.45%2.77%18.93%-7.26%9.37%8.94%-14.01%10.84%7.05%3.85%-2.48%-5.10%9.51%-0.22%-3.87%-5.20%15.27%-5.01%-8.44%-8.44%0.84%14.44%15.70%-15.24%-88.94%1,055.93%-0.29%-3.71%17.88%-15.42%-34.73%74.63%33.63%1.61%9.01%0.30%0.64%-143.72%348.60%4.36%-0.91%-11.27%8.97%7.90%6.86%3.37%-1.22%-4.46%-4.84%43.91%-2.75%6.54%10.68%5.93%4.02%-8.21%
Property, Plant & Equipment (Net) Growth (1y) 19.36%2.06%-0.01%-1.02%-6.00%1.31%-0.32%0.32%-5.28%-4.93%-5.74%-3.47%5.55%0.73%-1.48%-10.46%-10.71%-12.10%-8.08%0.68%-0.90%5.91%0.19%0.17%2.59%2.56%6.81%2.73%-1.95%-4.73%-4.99%-3.89%0.24%0.30%7.04%3.85%7.71%10.93%12.52%14.58%11.06%10.01%3.98%12.78%7.48%4.29%9.41%3.03%7.96%9.56%5.55%2.07%1.89%4.91%-5.72%-0.82%0.50%0.61%
Property, Plant & Equipment (Net) Growth (3y) 2.05%-0.57%-2.06%-1.41%-2.05%-1.00%-2.54%-4.65%-3.71%-5.58%-5.14%-4.53%-2.25%-2.12%-3.19%-3.35%-3.17%-1.53%-0.55%1.19%-0.10%1.15%0.55%-0.37%0.28%-0.67%2.80%0.84%1.92%1.96%4.60%4.57%6.24%6.97%7.79%10.30%8.74%8.37%8.58%10.01%8.82%7.92%6.29%5.85%5.74%6.23%2.87%1.41%3.40%4.96%
Property, Plant & Equipment (Net) Growth (5y) 0.03%-2.74%-3.18%-2.88%-3.62%-2.02%-3.14%-2.65%-1.92%-1.78%-1.79%-2.19%-1.24%-1.74%-1.64%-2.27%-2.26%-1.82%0.01%0.67%1.48%2.86%4.13%3.31%3.82%3.64%4.91%5.79%4.79%3.99%5.42%5.85%6.83%6.94%7.66%7.13%7.18%7.90%4.96%6.15%5.71%5.82%
Property, Plant & Equipment (Net) (QoQ) 9.50%4.04%1.50%3.23%-6.37%1.92%0.47%-1.97%0.92%0.28%1.12%-7.44%1.29%-0.58%3.55%1.22%-3.34%-2.76%-5.89%0.94%-4.84%1.69%3.08%-0.65%1.70%-3.80%3.05%1.76%1.66%0.19%-0.89%-2.87%-1.22%-0.08%0.26%1.30%-1.16%6.63%-2.73%5.07%1.79%8.16%-0.95%1.84%0.83%2.23%7.42%-2.94%-2.17%7.26%1.15%1.72%-0.72%3.32%-2.17%1.53%2.22%-7.15%2.92%2.89%2.33%
Return on Assets Growth (1y) -2.00-1.00-1.000.001.001.001.001.001.001.001.002.002.002.002.001.001.001.000.00-3.00-5.00-6.00-6.00-2.000.00-2.00-1.000.001.005.003.000.00-1.00-3.000.004.005.005.00-1.00-3.00-4.00-4.006.005.005.003.00-3.00-2.00-2.00-1.001.002.002.004.004.003.002.00
Return on Assets Growth (3y) 0.000.001.003.004.004.004.004.004.004.003.000.00-3.00-3.00-4.00-5.00-5.00-7.00-7.00-6.00-5.00-3.00-4.00-3.00-1.001.002.004.005.007.001.001.000.00-2.005.006.006.003.002.000.00-1.00-2.004.005.005.006.002.002.002.00
Return on Assets Growth (5y) 3.003.003.001.00-1.00-2.00-2.00-1.00-2.00-4.00-4.00-3.00-2.000.00-2.00-5.00-5.00-5.00-4.00-2.00-1.00-1.00-5.00-2.000.001.007.006.005.006.004.004.003.000.003.005.006.007.007.004.003.00
Return on Assets (QoQ) 0.000.00-1.000.000.000.000.001.000.001.000.001.000.000.001.000.000.000.000.000.000.00-1.00-3.00-2.00-1.000.000.000.00-2.001.001.001.002.00-2.00-2.000.001.001.002.001.000.00-5.000.000.000.005.00-1.000.00-2.00-1.000.000.000.001.001.001.002.000.000.000.00
Return on Capital Employed Growth (1y) -3.00-2.00-1.001.001.002.005.005.006.002.00-2.00-1.00-3.001.001.001.002.001.000.00-1.00-5.00-5.00-6.00-6.00-2.007.003.006.007.00-3.000.00-3.00-5.00-2.001.004.004.005.006.004.002.002.000.00-1.000.00-4.00-5.00-4.00-4.00-1.001.003.004.006.005.002.002.00
Return on Capital Employed Growth (3y) 4.002.003.005.005.005.005.005.005.004.000.00-1.00-6.00-3.00-5.00-6.00-5.003.00-3.00-1.001.00-1.00-3.00-3.001.002.004.007.007.00-1.007.005.001.004.007.007.006.003.001.00-2.00-2.00-3.00-4.00-2.000.001.001.001.002.00
Return on Capital Employed Growth (5y) 3.004.004.005.001.001.00-1.00-2.00-2.006.00-3.00-1.00-1.001.00-1.00-3.00-2.00-3.00-2.000.000.001.004.005.007.008.0010.009.009.00-3.002.000.00-3.000.003.006.006.007.007.004.004.00
Return on Capital Employed (QoQ) -1.00-1.00-1.000.000.000.001.001.000.004.000.002.00-4.000.001.000.000.000.001.000.000.00-1.00-1.00-3.000.00-2.000.000.009.00-6.003.002.00-2.00-2.00-1.001.000.001.002.001.001.002.000.00-1.001.000.00-1.000.00-3.00-1.000.000.000.001.002.001.002.000.00-1.000.00
Return on Equity Growth (1y) -2.00-1.000.002.002.002.002.002.002.002.002.003.002.003.004.003.003.002.000.00-2.00-3.00-5.00-4.00-3.00-2.00-5.00-3.00-3.00-1.009.007.004.002.00-3.000.007.007.005.00-6.00-9.00-9.00-8.008.007.006.006.00-2.00-1.00-2.00-2.00-1.00-1.000.004.003.003.002.00
Return on Equity Growth (3y) 2.003.004.007.007.007.008.008.007.008.005.004.002.000.00-1.00-2.00-3.00-8.00-8.00-7.00-6.00-1.000.00-2.00-1.001.004.008.009.0011.001.002.000.00-6.002.004.004.002.000.00-4.00-5.00-5.005.005.005.007.000.001.001.00
Return on Equity Growth (5y) 7.009.008.007.006.004.003.003.002.00-2.00-2.00-2.00-1.005.004.00-1.00-1.00-2.00-1.004.003.001.00-6.00-4.00-3.00-2.006.006.006.009.007.007.005.00-3.00-1.002.003.004.002.00-2.00-2.00
Return on Equity (QoQ) -1.00-1.00-1.000.001.000.000.001.000.001.000.001.000.000.001.000.001.001.000.001.001.00-2.00-1.00-1.00-1.00-1.000.000.00-4.001.000.002.006.00-1.00-3.000.001.002.004.000.00-1.00-9.001.000.000.007.00-1.000.00-1.000.000.00-1.00-1.001.000.001.002.000.000.00-1.00
Return on Invested Capital Growth (1y) -1.000.001.002.002.002.001.000.000.001.004.006.005.005.003.002.003.003.000.00-5.00-9.00-10.00-10.00-5.00-1.00-3.00-1.001.003.007.004.000.00-2.00-3.000.007.007.006.00-2.00-5.00-6.00-6.007.006.006.003.00-4.00-3.00-3.00-1.001.002.003.005.005.003.002.00
Return on Invested Capital Growth (3y) 1.003.006.007.007.008.008.008.008.008.007.003.00-1.00-3.00-6.00-7.00-7.00-11.00-10.00-9.00-7.00-6.00-7.00-4.000.001.003.007.008.0010.003.001.00-1.00-3.006.008.007.004.001.00-2.00-3.00-4.004.005.006.008.002.002.002.00
Return on Invested Capital Growth (5y) 9.0010.009.004.001.000.00-1.00-2.00-2.00-5.00-3.00-1.001.001.00-3.00-7.00-6.00-6.00-6.00-2.00-2.00-3.00-8.00-2.001.002.009.009.008.008.006.004.002.00-1.003.007.007.008.007.003.002.00
Return on Invested Capital (QoQ) 0.000.000.000.001.000.000.001.001.00-1.00-1.001.002.002.001.000.001.001.000.001.001.00-1.00-5.00-3.00-1.00-1.000.000.00-2.001.002.002.002.00-2.00-3.001.001.001.004.001.000.00-7.001.000.000.007.000.000.00-2.00-1.000.000.000.001.002.001.001.001.000.000.00
Return on Sales Growth (1y) -1.00-2.00-3.00-2.00-1.001.002.002.001.001.001.000.003.003.002.001.00-1.00-1.00-1.00-1.00-2.00-2.00-4.00-4.00-3.00-2.00-4.00-2.00-3.00-3.005.004.001.001.00-3.000.006.007.007.00-2.00-6.00-8.00-7.007.007.007.006.00-1.00-1.00-1.00-2.00-1.001.002.006.005.005.004.00
Return on Sales Growth (3y) 0.000.000.000.004.005.004.004.003.002.001.000.000.00-1.00-3.00-4.00-6.00-5.00-9.00-8.00-8.00-7.00-2.00-2.00-4.00-3.00-1.001.004.006.0010.001.001.001.00-3.004.007.007.006.004.000.00-2.00-3.006.007.008.0010.004.005.006.00
Return on Sales Growth (5y) 2.001.000.000.001.001.00-1.00-2.00-1.00-2.00-6.00-7.00-6.00-6.00-2.00-2.00-7.00-7.00-6.00-4.000.002.002.00-5.00-4.00-3.00-1.006.005.005.009.008.008.007.001.003.007.008.0010.009.006.005.00
Return on Sales (QoQ) 1.001.000.00-2.00-1.000.000.000.001.000.001.00-1.000.000.000.002.000.000.000.00-1.000.000.000.00-1.00-1.00-2.00-1.001.000.00-4.001.000.000.004.00-1.00-3.000.001.001.004.001.000.00-8.000.000.000.007.000.000.000.000.000.00-1.00-1.001.001.001.002.001.001.000.00
Revenue Growth (1y) 14.18%11.21%12.42%17.26%11.62%8.74%11.43%8.79%7.93%13.16%9.89%11.47%5.28%2.07%3.70%0.15%6.36%10.05%6.22%9.12%8.21%7.47%7.43%14.48%13.07%16.69%13.29%7.33%12.51%13.36%15.06%12.03%12.34%8.29%11.93%13.04%15.77%13.06%16.19%9.27%10.41%8.67%-0.09%13.73%20.22%11.86%12.45%4.41%5.12%15.52%29.20%22.66%16.00%12.48%7.17%9.01%11.08%10.26%7.92%10.20%9.07%
Revenue Growth (3y) 11.21%11.03%11.24%12.45%8.24%7.90%8.29%6.69%6.52%8.33%6.57%6.80%6.61%6.48%5.77%7.75%9.18%11.33%8.94%10.27%11.24%12.44%11.88%11.24%12.64%12.73%13.42%10.77%13.53%11.55%14.38%11.44%12.82%9.99%9.12%12.00%15.40%11.18%9.29%9.07%11.74%11.98%13.23%13.36%13.60%13.28%15.90%11.77%10.64%12.73%14.32%13.80%12.01%
Revenue Growth (5y) 9.02%8.98%8.68%9.22%7.86%8.24%7.70%8.69%8.14%9.77%8.05%8.40%9.04%9.81%9.05%8.51%10.47%11.12%10.73%11.17%12.35%11.72%12.74%11.20%12.81%11.97%11.11%11.05%14.20%11.03%10.95%10.44%12.66%11.45%13.55%12.47%13.38%12.30%12.57%11.65%12.45%11.74%10.92%11.84%12.18%
Revenue (QoQ) 11.39%1.28%4.63%-3.28%8.50%2.38%9.14%-7.93%5.71%4.91%6.55%-8.66%10.83%1.87%8.09%-13.73%7.46%3.49%4.39%-8.38%11.19%-0.11%7.23%-9.14%10.42%-0.15%14.27%-10.26%13.95%-3.05%8.26%-5.93%14.82%-1.60%5.41%-5.67%10.67%1.71%6.45%-3.39%8.09%4.52%0.12%-2.39%6.39%-3.91%13.96%3.19%-1.01%-3.39%5.81%3.89%8.78%8.04%0.46%-1.76%5.49%2.94%2.19%0.11%4.70%0.75%4.36%-0.92%
Share-based Compensation Growth (1y) 28.01%11.85%-16.73%-3.44%-13.71%-9.42%17.36%6.94%9.94%28.94%30.04%28.96%36.55%11.78%9.83%2.66%5.09%10.08%4.45%21.11%8.94%-2.21%-6.66%-10.91%-2.70%-6.15%4.78%0.28%-0.84%11.69%4.48%7.01%4.43%4.36%7.27%13.93%6.24%12.12%9.86%13.51%21.24%9.37%10.48%4.69%7.67%4.76%1.73%-5.34%-2.22%2.25%12.43%24.61%9.40%20.51%14.64%7.35%8.89%14.08%17.99%15.70%4.98%
Share-based Compensation Growth (3y) 6.69%9.32%8.32%10.02%9.01%9.29%18.79%12.29%16.41%16.63%14.26%17.04%16.06%6.36%2.31%3.47%3.66%0.34%0.71%2.66%1.68%0.83%0.73%-1.49%0.25%3.04%5.50%6.93%3.23%9.33%7.18%11.44%10.39%8.57%9.19%10.63%11.52%8.71%7.28%4.00%8.47%5.42%8.11%7.28%4.82%8.88%9.45%8.18%5.22%12.02%15.00%15.67%7.74%
Share-based Compensation Growth (5y) 11.75%9.96%7.83%10.61%8.20%7.04%10.32%8.84%10.83%7.80%7.85%7.45%8.57%4.75%3.23%3.52%2.90%3.32%2.74%5.69%3.12%3.70%3.79%4.33%5.35%6.05%7.35%7.76%7.51%8.41%6.71%6.52%7.21%6.51%8.29%9.81%8.21%9.62%9.74%8.51%8.74%10.00%11.32%8.93%5.66%
Share-based Compensation (QoQ) 11.74%10.28%-1.92%5.91%-2.36%-17.91%13.75%-5.36%2.50%6.36%3.64%-2.70%20.21%7.28%2.78%3.02%-1.59%5.40%-3.93%5.46%3.08%0.01%11.39%-5.13%-7.47%-4.54%6.32%3.61%-10.76%6.58%1.75%2.45%0.52%-0.29%4.21%-0.02%0.46%2.48%10.68%-6.76%6.01%0.42%14.36%-0.42%-4.36%1.44%8.36%2.41%-6.95%-1.49%0.83%5.80%-2.69%8.31%11.75%-7.11%7.19%3.03%4.65%-5.78%12.29%6.57%2.62%-14.51%
Shareholder's Equity Growth (1y) 34.42%4.89%-3.09%-3.27%-7.11%9.68%12.20%9.89%0.18%-0.38%-6.43%-4.37%9.17%-2.32%-3.08%-9.14%-9.72%-11.64%-4.04%8.93%6.77%21.34%12.19%10.85%15.66%15.62%18.09%11.43%5.04%-7.28%-3.14%-2.21%0.64%11.42%15.44%11.63%20.50%26.53%26.88%20.07%15.56%12.96%9.80%21.02%16.46%13.44%18.83%19.94%22.89%23.81%19.90%17.73%17.78%22.23%17.21%19.79%22.69%17.83%
Shareholder's Equity Growth (3y) 7.75%4.65%0.58%0.55%0.53%2.19%0.58%-1.53%-0.42%-4.91%-4.53%-1.82%1.72%1.55%1.43%3.13%3.69%7.43%8.33%10.40%9.06%9.16%8.67%6.50%6.93%6.10%9.71%6.75%8.40%9.34%12.36%9.44%11.91%16.78%17.16%17.50%17.49%17.48%18.30%20.34%18.26%16.63%16.09%19.56%19.01%19.74%18.64%19.15%21.10%21.26%
Shareholder's Equity Growth (5y) 4.28%-0.22%-1.10%0.12%-0.42%2.73%1.84%2.89%4.05%3.82%2.89%3.17%5.04%2.34%3.60%3.63%3.34%5.07%7.29%7.99%9.48%12.89%13.45%10.12%11.23%11.29%12.96%12.07%11.38%10.87%13.10%13.73%14.94%17.47%18.04%18.03%18.61%19.66%18.39%19.71%19.04%17.97%
Shareholder's Equity (QoQ) 14.70%9.07%3.26%4.05%-10.50%0.78%3.07%-0.08%5.68%3.10%0.95%-8.92%5.09%-3.17%3.17%3.98%-5.97%-3.92%-3.28%3.32%-7.97%4.34%9.78%1.28%4.59%-3.52%8.47%5.68%4.55%-1.46%2.35%-0.39%-7.71%2.94%3.34%2.52%2.17%6.65%-0.07%10.66%7.28%6.95%-5.44%6.51%4.86%3.96%4.23%2.50%2.15%8.89%5.20%5.02%2.92%5.45%3.30%5.06%6.80%1.12%5.58%7.60%2.57%
Tax Rate Growth (1y) -137.00-119.00-294.00274.00-189.00-174.00-180.001,097.00-243.00-340.00-172.00333.00-89.006.00-105.00-2042.00-239.0021.0012.00-173.00-170.00-513.00-374.001,407.00148.00429.00197.00-1073.00251.007,305.00-329.00275.00325.00-7849.00819.003,667.00-365.00-461.00-869.00-4259.00-285.00458.00229.00396.0022.00-37.00-172.00285.00-125.00-104.00-21.00170.0030.00128.00-58.00-191.00-735.00-120.00318.00
Tax Rate Growth (3y) -569.00-633.00-645.001,705.00-521.00-508.00-456.00-611.00-571.00-312.00-265.00-1881.00-498.00-485.00-467.00-807.00-261.00-62.00-164.00161.00229.007,222.00-506.00608.00725.00-115.00687.002,868.00212.00-1005.00-380.00-318.00-325.00-7852.00-363.00-254.0019.00-267.00-4067.00-61.00764.00478.0088.00202.00477.00-13.00-251.00264.00-830.00-97.00239.00
Tax Rate Growth (5y) -898.00-606.00-738.00-509.00-930.00-999.00-818.00623.00-593.00-396.00-441.00-1547.00-99.007,249.00-599.00-1606.00315.00-606.00325.004,102.00190.00-1088.00-556.0016.0075.00-118.00-1162.00322.00-526.00223.00-126.00-101.00-7546.00427.00-505.00-448.00473.00-361.00-4043.00-140.00744.00-227.0095.00463.00
Tax Rate (QoQ) -17.0070.00-673.00484.001.00-105.00-105.0020.0016.00-110.001,172.00-1320.00-81.0058.001,677.00-1743.0014.00-53.00-260.0060.00275.00-62.00-444.0062.00-68.0077.001,336.00-1196.00213.00-156.0065.00128.007,267.00-7790.00669.00179.00-907.00878.003,517.00-3853.00-1003.00470.00127.00121.00-261.00288.00-634.00593.00-283.00153.00-178.00183.00-263.00236.0014.0044.00-165.0050.00-119.00-501.00450.00489.00
Total Debt Growth (1y) -17.69%42.96%251.86%194.11%150.43%98.25%32.86%44.43%19.91%35.72%44.86%16.13%0.00%4.13%3.18%16.37%-0.06%33.24%-10.69%-5.42%290.15%134.35%190.98%168.21%-8.03%-13.15%-12.78%-98.94%-98.82%-98.82%4.59%0.14%0.05%-2.91%-0.04%-0.03%0.03%0.03%0.11%0.10%0.10%-0.19%-17.37%-17.45%-17.50%-17.26%-0.14%-0.01%-0.02%0.02%-0.02%-0.09%0.08%0.03%0.00%2,526.30%
Total Debt Growth (3y) 35.21%56.68%89.19%70.23%44.27%40.98%25.69%24.97%6.22%23.49%10.10%8.52%57.39%48.15%38.92%43.45%53.06%39.45%31.36%-66.34%-71.19%-68.99%-69.51%-78.30%-78.30%-78.27%-78.27%-77.68%-77.26%-77.26%1.53%0.07%0.06%-1.03%-6.14%-6.17%-6.17%-6.17%-6.17%-6.16%-6.19%-6.18%-6.21%-6.22%-6.19%-6.11%-0.05%197.15%
Total Debt Growth (5y) 19.82%39.78%44.22%40.26%63.57%54.31%38.85%37.70%33.87%30.83%27.64%-47.97%-49.39%-51.27%-50.02%-47.50%-49.79%-51.57%-51.80%-47.50%-52.59%-50.46%-51.25%-60.01%-60.01%-59.98%-60.00%-60.85%-60.41%-60.42%-2.89%-3.72%-3.74%-4.31%-3.76%-3.77%-3.74%-3.74%-3.75%85.02%
Total Debt (QoQ) -22.92%-31.39%24.67%24.84%33.88%68.87%4.21%6.29%5.98%13.17%13.28%-11.75%19.96%20.79%-9.18%-24.01%24.91%19.69%2.43%-34.74%66.53%-19.78%8.47%169.23%0.03%-0.40%-0.01%-7.68%-5.54%0.03%4.44%0.03%3.07%-2.87%0.00%-0.07%0.03%0.00%0.01%0.00%0.02%0.08%0.00%0.00%-0.28%-17.14%-0.10%-0.06%0.01%0.01%0.03%-0.07%0.05%-0.03%-0.04%0.10%0.00%-0.06%2,525.24%