Scansource Growth Metrics (2009-2025) | SCSC

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 Dec2025
Growth Ratios
Assets Growth (1y) 37.50%34.60%33.30%25.07%1.66%-0.70%-5.31%-4.07%-3.13%3.62%2.89%8.11%14.68%8.72%9.06%7.55%10.62%13.39%14.71%6.87%0.96%13.01%8.49%13.36%15.23%11.81%19.32%18.15%13.21%3.65%4.51%6.96%6.27%9.75%5.46%0.56%-18.15%-21.87%-27.74%-23.68%-1.21%-2.08%10.88%16.31%15.90%17.85%20.31%7.58%6.75%-5.09%-16.41%-9.97%-13.98%-5.90%-4.40%-3.24%0.37%-3.89%2.30%
Assets Growth (3y) 10.63%11.47%9.10%9.06%4.14%3.81%2.04%3.71%7.11%8.50%8.78%7.51%8.60%11.69%10.72%9.22%8.77%12.74%14.08%12.70%9.62%9.41%10.60%12.73%11.50%8.35%9.56%8.32%-0.51%-3.85%-7.31%-6.37%-4.93%-5.66%-5.46%-3.71%-2.14%-3.39%-1.22%-1.52%6.92%3.08%3.70%4.05%2.10%1.72%-1.30%-2.14%-2.68%-4.96%-6.50%
Assets Growth (5y) 11.43%11.29%10.19%8.32%4.75%7.47%5.75%6.21%7.41%10.05%10.75%10.72%10.81%10.06%11.10%10.49%9.14%10.27%10.35%9.01%2.76%2.35%0.61%1.91%2.31%-0.54%1.05%2.44%2.43%0.51%1.22%0.54%1.23%-1.25%-3.20%-2.87%-2.96%-4.24%-5.08%-3.61%1.08%-0.19%1.75%
Assets (QoQ) 5.14%5.48%1.26%22.45%2.91%4.46%-4.99%-0.47%0.52%-0.38%-3.75%0.50%7.53%-1.08%1.14%6.61%1.94%-0.77%-0.26%9.65%4.49%0.38%-7.08%3.59%16.96%-3.64%-2.91%5.30%13.49%2.83%-3.86%0.90%3.91%3.68%-1.60%0.25%7.32%-0.38%-6.17%-18.41%2.44%-7.86%-0.91%5.63%1.54%4.33%3.95%5.25%3.25%6.51%-7.05%4.43%-8.20%-6.20%0.12%-0.22%0.42%-4.70%1.33%3.50%-3.84%1.44%
Capital Expenditures Growth (1y) 1,150.68%947.43%38.72%151.40%26.36%-17.88%4.31%-44.27%-14.24%-62.26%-73.05%-85.86%-89.28%-82.80%405.00%1,107.34%3,304.19%3,037.86%-4.59%-79.56%-94.08%-53.08%-6.87%226.10%356.35%-57.63%-43.67%-18.81%-33.70%54.47%-36.86%-29.66%-24.43%141.31%158.43%-406.33%-5.15%-62.57%-26.05%96.37%-20.34%-60.62%-78.43%142.55%45.72%120.11%-17.73%4,303.75%-37.25%61.13%235.19%-2.64%238.45%1.80%5.86%-62.97%2.59%-22.56%-41.32%98.19%0.84%0.05%
Capital Expenditures Growth (3y) 138.43%48.07%-26.94%-41.71%-51.21%-62.37%12.39%-1.65%46.27%26.75%9.10%-29.61%-40.01%36.29%64.94%100.38%109.47%84.08%-20.60%-18.51%-43.64%-32.53%-30.81%23.03%31.74%16.45%-2.77%-55.35%-21.96%11.74%6.46%-27.61%-17.04%-29.15%-25.58%-63.83%3.26%-31.29%-49.18%38.90%-10.02%11.78%-15.90%172.54%45.73%53.41%42.92%151.33%29.64%8.30%27.69%-10.60%51.85%-7.61%
Capital Expenditures Growth (5y) 118.19%77.29%13.44%-13.34%-25.21%-4.73%4.76%-8.71%-3.32%-16.54%-7.39%-1.58%-8.17%10.63%9.80%35.66%35.72%87.63%-3.97%-25.92%-33.68%-22.62%-8.74%-17.16%11.55%-25.29%-31.89%-51.43%-11.22%3.87%-26.53%7.94%-12.19%4.76%2.60%15.19%18.52%-11.85%-14.18%17.56%20.39%1.94%-18.05%72.76%26.21%22.84%
Capital Expenditures (QoQ) 149.32%775.61%-42.49%-0.38%108.81%15.96%4.22%-49.93%35.70%47.29%-44.32%-22.94%-40.28%5.18%-70.79%-41.58%-4.19%2,988.83%-30.17%64.73%-11.68%-6.08%-85.04%-52.31%600.46%86.42%-47.63%-33.27%-34.97%147.86%-24.52%-45.51%51.53%1.31%-15.91%-41.45%383.84%8.50%-199.67%118.13%90.95%114.33%-104.89%497.87%-5.61%17.42%-90.35%1,262.50%42.57%-56.11%416.57%-80.58%266.08%-8.71%50.04%-32.51%10.11%-5.06%-47.52%87.01%-16.88%-28.06%77.25%-4.85%-17.54%
Cash & Equivalents Growth (1y) -83.63%-65.69%5.07%-16.93%159.14%226.71%9.99%1.48%3.97%-26.15%173.82%407.88%400.29%399.54%95.48%31.51%-27.82%-22.67%-49.02%-37.57%-70.51%-67.54%-56.35%-49.53%9.42%14.28%52.24%-8.64%-47.67%-21.38%-43.14%-54.49%-20.15%-35.80%-42.31%-24.38%37.22%84.65%69.59%52.73%92.79%59.95%42.56%112.71%11.23%-49.21%-11.72%-39.43%-27.07%94.72%-14.16%-4.76%5.37%-32.29%325.56%412.63%240.10%145.67%-8.02%-31.98%-13.87%-24.48%
Cash & Equivalents Growth (3y) -23.88%-6.11%46.81%62.38%137.99%129.28%80.56%89.25%55.42%41.83%39.74%60.96%2.11%7.83%-24.23%-25.45%-38.48%-34.05%-30.29%-33.97%-44.73%-33.69%-27.70%-40.57%-22.96%-16.76%-20.66%-32.00%-16.92%-2.32%-17.76%-19.30%28.31%23.77%11.73%34.93%43.30%14.47%28.75%25.31%16.08%16.52%2.61%7.06%-5.09%-12.51%47.74%43.53%37.75%47.96%49.78%49.20%45.60%7.90%
Cash & Equivalents Growth (5y) 9.75%26.17%25.82%28.59%23.46%24.78%5.55%16.39%3.91%1.14%12.64%13.97%-9.42%2.41%-17.74%-29.65%-37.25%-32.06%-35.56%-37.02%-28.64%-19.14%-18.05%-24.68%3.88%11.24%3.84%0.43%4.22%-5.41%-6.88%-7.50%11.38%13.40%1.11%7.22%17.73%14.61%50.79%57.22%41.16%21.35%33.42%33.74%20.15%4.43%
Cash & Equivalents (QoQ) -56.73%-21.90%16.61%-58.46%-9.31%139.17%-7.81%29.59%14.34%-19.48%-14.94%32.76%-18.79%198.54%57.78%30.78%-18.91%16.82%6.15%-28.22%-13.12%-22.99%29.99%-66.10%-4.37%3.58%50.31%-26.51%-0.12%37.98%-9.80%-57.90%50.05%-0.21%-27.80%-26.13%20.63%-10.33%-5.37%34.04%62.33%-17.64%-14.77%69.20%34.67%-26.59%27.16%-11.52%-38.51%27.59%-12.75%6.54%64.18%-43.75%-3.20%17.88%5.49%253.55%16.60%-21.79%-23.80%32.36%-13.76%-0.98%-33.19%
Cash from Investing Activities Growth (1y) -1,150.68%67.84%-147.13%-2,421.52%-26.36%17.86%-4.26%93.64%14.24%62.26%73.06%85.86%89.28%82.72%-405.40%-1,107.34%-19,823.26%-3,022.71%-376.11%78.69%-44.53%53.08%81.34%-212.67%-38.56%57.63%-19.69%18.81%-68.00%-129.73%70.28%29.66%90.15%-705.08%-157.33%406.33%-252.32%93.09%26.03%-96.49%98.50%2,148.08%78.34%-143.96%-45.72%-95.33%17.85%-4,303.75%37.25%-327.90%-235.83%51.38%-238.45%531.19%-5.82%3.79%-2,458.27%-95.00%41.28%-52.73%95.96%-2,733.81%
Cash from Investing Activities Growth (3y) -138.43%53.63%11.46%39.01%51.21%62.30%-12.38%52.29%-163.59%-26.75%-86.45%28.61%-213.67%-36.29%-64.98%-100.38%-636.18%-83.79%-2.07%18.51%-49.84%22.99%59.51%-21.32%38.79%-98.62%2.91%55.35%16.46%-8.54%17.30%27.56%82.69%137.52%25.58%63.83%57.50%27.36%49.14%-38.90%76.09%-29.62%15.78%-125.14%-45.73%-22.89%-42.92%-174.13%-278.75%-21.07%-27.79%10.60%-51.85%-78.45%
Cash from Investing Activities Growth (5y) -210.68%11.66%-75.61%10.20%-101.78%4.73%-4.75%40.85%-105.53%16.54%-7.68%1.58%-135.11%-19.77%-9.82%-35.66%-131.18%-158.22%4.05%25.92%-3.15%23.96%33.88%17.00%58.65%67.27%31.89%51.43%58.24%26.36%36.82%-7.94%65.70%-3.92%-2.61%-0.26%30.42%21.51%14.10%-18.31%-3.44%19.82%17.98%-73.74%-26.21%-21.10%
Cash from Investing Activities (QoQ) -8,018.92%84.90%10.58%-14.12%-108.75%-16.02%-812.31%94.28%-35.70%-47.26%44.31%22.94%40.28%-5.09%70.77%41.58%3.72%-2,973.91%30.17%-864.10%84.91%-368.67%96.87%-6,437.28%95.10%-86.42%47.63%-2,796.99%98.50%-426.61%64.47%-5,894.68%97.95%31.88%15.91%-739.56%-67.40%78.23%200.10%-1,065.62%96.72%-132.99%104.75%-510.99%4,598.66%-102.46%90.35%-1,262.50%244.04%-143.38%-417.33%80.58%-423.10%36.08%25.10%-35.14%766.44%-115.69%31.90%-3,493.69%101.30%-284.07%-77.13%4.85%-748.98%
Cash from Operations Growth (1y) 52.03%63.16%543.54%84.94%-74.49%178.40%51.53%185.19%107.15%-214.14%79.98%53.16%1,805.00%-258.05%-63.58%-71.83%-98.47%76.64%17.49%221.45%-8,370.06%266.63%76.01%-42.34%110.85%70.66%-25.29%-61.46%-696.65%-269.23%67.42%250.42%115.28%-15.28%-66.40%7.70%383.55%195.86%-6.88%82.24%157.78%-19.34%-337.69%-17.05%-179.97%-141.44%149.30%-228.26%14.92%-45.97%84.60%80.60%293.01%335.15%192.04%458.69%-52.07%-109.79%-58.75%-86.03%-48.22%598.40%
Cash from Operations Growth (3y) 27.24%30.92%141.57%100.65%63.56%-47.43%-0.22%7.15%26.43%-43.50%-8.34%11.52%-196.49%50.28%-9.01%-19.48%-48.44%38.63%15.61%-10.61%-281.59%-68.83%30.09%-8.00%28.04%-74.67%-25.09%13.30%63.98%23.20%-19.39%90.17%57.48%42.46%-39.99%17.64%-128.74%31.57%2.95%-57.93%-55.41%-35.50%29.33%-30.18%9.51%12.46%67.01%-3.73%40.73%30.48%30.53%28.00%35.34%46.54%
Cash from Operations Growth (5y) 15.07%22.71%48.31%48.88%-24.58%26.56%15.49%17.92%16.94%22.11%0.26%-20.98%-77.43%-32.12%-1.18%-6.75%-34.02%-5.32%-2.77%21.94%108.69%48.90%-7.18%8.85%26.46%20.82%-23.99%17.07%-61.80%-21.29%-9.30%-56.27%-5.33%11.62%-7.51%-19.19%74.91%25.39%42.53%6.17%10.16%-16.13%21.12%-36.48%-20.09%-7.05%
Cash from Operations (QoQ) 6.31%81.08%193.05%-390.79%28.05%327.81%-61.20%-374.35%132.33%340.29%-26.98%-93.12%-616.34%794.23%-37.86%-14.48%-197.05%170.62%-51.94%-95.36%-1,584.38%455.18%31.48%-219.30%129.91%275.16%-56.93%-77.54%370.24%64.24%-77.78%-447.71%-33.37%262.48%-53.50%-84.83%-1,106.02%147.36%49.06%-31.91%99.44%-54.00%191.73%-3.68%-37.59%-235.55%201.81%-192.85%67.66%261.28%-364.86%38.41%44.52%303.96%-127.83%712.89%-32.40%153.31%-65.82%-18.10%-113.80%1,167.58%-88.43%203.61%32.87%
EBITDA Margin Growth (1y) 29.00160.0033.0038.0019.00-81.00-112.00-23.00-53.00-83.001.00-661.0028.0044.0071.00820.00-20.00-49.00-94.00-242.00-85.00-1.00-11.00-76.00-13.00-37.007.0050.00-150.00-34.00-41.00482.00137.0066.0011.0047.0017.00-51.00-65.00-2525.00-204.00-15.00125.002,038.00321.00145.00111.009.0012.0023.00-3.001.00-93.00-80.00-148.0012.00-42.00-52.0081.0023.00107.00-34.00
EBITDA Margin Growth (3y) -5.00-4.00-78.00-646.00-6.00-120.00-40.00135.00-45.00-88.00-22.00-84.00-77.00-6.00-33.00502.00-118.00-87.00-97.00-267.00-249.00-72.00-44.00456.00-26.00-5.00-22.00579.003.00-20.00-94.00-1996.00-51.00-1.0072.00-441.00133.0078.00171.00-478.00129.00152.00233.002,048.00240.0088.00-40.0023.00-123.00-108.00-70.0037.00-27.00-165.00
EBITDA Margin Growth (5y) 4.00-9.00-101.00-69.00-111.00-170.00-144.00-182.00-143.00-126.00-25.00-109.00-240.00-77.00-67.001,034.00-131.00-55.00-127.00261.00-95.00-58.00-98.00-2022.00-214.00-71.0038.0091.00120.00110.00142.0050.00282.00167.00179.00-430.0053.0022.0020.00-464.00-6.0021.00166.002,083.00305.002.00
EBITDA Margin (QoQ) -31.0052.00-22.0031.0099.00-75.00-17.0013.00-1.00-106.0072.00-18.00-31.00-22.00-591.00672.00-15.005.00158.00-167.00-44.00-40.0010.00-11.0040.00-49.00-55.0052.0017.00-6.00-12.00-149.00133.00-12.00510.00-494.0061.00-67.00546.00-524.00-7.00-80.00-1914.001,797.00183.0060.00-2.0080.007.0026.00-104.0083.0017.000.00-99.00-11.0030.00-68.0061.00-66.0021.0064.003.0019.00-120.00
EBIT Growth (1y) 40.49%85.00%34.27%39.37%27.28%-4.33%-15.68%-3.17%-17.11%-23.88%-3.21%-172.02%7.65%12.43%23.42%298.31%2.68%-5.36%-16.24%-38.24%-15.65%22.55%0.70%-24.18%-6.41%-26.93%-7.71%16.75%-66.78%-4.01%-10.20%-4.45%182.07%32.97%4.81%17.35%-8.95%-37.50%-44.73%-557.57%-91.63%-7.73%87.01%120.52%1,756.06%83.88%69.36%17.79%15.04%25.19%4.14%-0.50%-30.97%-31.97%-48.83%-19.85%-26.80%-31.25%27.35%22.48%46.93%-3.12%
EBIT Growth (3y) 14.02%10.45%3.10%-43.77%4.33%-6.45%0.24%11.41%-2.87%-6.78%0.02%-4.10%-2.31%9.25%1.35%43.07%-6.76%-5.36%-8.01%-18.23%-35.99%-4.92%-5.85%-5.43%-4.28%-2.30%-4.58%9.39%-5.16%-7.26%-19.57%-92.47%-40.09%-8.47%2.70%3.29%12.27%1.97%20.52%3.42%21.37%28.54%48.85%30.85%145.18%16.13%-3.36%-2.06%-16.54%-16.34%-12.12%-0.78%-9.45%-23.19%
EBIT Growth (5y) 10.38%7.47%2.52%3.55%-0.33%-1.03%-3.21%-8.32%-6.27%-6.22%-1.44%-4.83%-21.94%-1.77%-2.91%24.87%-5.35%1.58%-6.03%-9.32%-7.60%-6.51%-13.53%-45.59%-41.79%-11.67%-2.13%4.22%5.80%6.24%10.50%4.40%35.64%12.03%13.82%5.25%2.36%-2.02%-1.38%-2.48%-2.01%-0.13%16.54%17.46%73.79%0.85%
EBIT Margin Growth (1y) 29.00160.0033.0038.0019.00-81.00-112.00-23.00-53.00-83.001.00-661.0028.0044.0071.00820.00-20.00-49.00-94.00-242.00-85.00-1.00-11.00-76.00-35.00-63.00-26.0025.00-163.00-41.00-45.00435.00138.0068.0010.0058.0011.00-59.00-71.00-2517.00-210.00-14.00127.002,055.00332.00153.00123.0012.0016.0025.00-2.003.00-95.00-87.00-154.005.00-48.00-56.0084.0036.00123.00-14.00
EBIT Margin Growth (3y) -5.00-4.00-78.00-646.00-6.00-120.00-40.00135.00-45.00-88.00-22.00-84.00-77.00-6.00-33.00502.00-140.00-114.00-130.00-292.00-284.00-106.00-81.00385.00-60.00-37.00-61.00519.00-14.00-32.00-106.00-2023.00-61.00-5.0066.00-403.00133.0081.00179.00-450.00138.00165.00248.002,070.00253.0092.00-33.0020.00-126.00-118.00-72.0045.00-19.00-157.00
EBIT Margin Growth (5y) 4.00-9.00-101.00-69.00-111.00-170.00-144.00-182.00-165.00-153.00-58.00-134.00-275.00-110.00-104.00963.00-165.00-87.00-165.00201.00-134.00-97.00-142.00-2074.00-259.00-109.00-5.0057.00108.00107.00144.0044.00287.00173.00187.00-388.0055.0019.0023.00-441.00-4.0021.00177.002,112.00329.0022.00
EBIT Margin (QoQ) -31.0052.00-22.0031.0099.00-75.00-17.0013.00-1.00-106.0072.00-18.00-31.00-22.00-591.00672.00-15.005.00158.00-167.00-44.00-40.0010.00-11.0040.00-49.00-55.0029.0012.00-12.00-5.00-159.00134.00-16.00476.00-456.0064.00-74.00524.00-503.00-6.00-86.00-1922.001,804.00190.0055.007.0081.0011.0025.00-104.0085.0020.00-3.00-99.00-13.0028.00-70.0060.00-66.0019.0070.0013.0021.00-117.00
EBIT (QoQ) 2.50%4.68%10.57%18.42%34.97%-24.03%14.77%8.15%1.45%-33.04%31.79%-7.42%-6.83%-14.86%-198.06%238.39%-2.69%-6.54%57.56%-28.34%-10.31%-17.29%16.19%-2.15%30.32%-32.04%-12.51%20.79%1.75%-14.17%10.68%-65.64%194.04%-19.69%17.75%1.45%38.61%-36.70%31.84%-21.29%-4.85%-44.02%-1,191.50%101.44%948.35%13.46%19.79%30.26%3.86%4.51%-16.68%27.21%13.02%-13.07%-20.39%-11.74%11.39%-34.61%24.67%-19.39%4.62%21.12%19.91%-3.30%-31.02%
EBT Growth (1y) 39.74%83.20%32.49%37.06%14.96%-2.75%-13.00%-0.50%-4.71%-24.27%-2.87%-168.69%6.36%12.25%22.66%307.86%2.80%-6.73%-23.71%-39.06%-16.47%21.95%7.73%-25.32%-6.95%13.12%-8.35%25.89%-70.16%-43.24%-19.31%-13.89%183.54%31.22%0.02%8.93%-13.50%-39.84%-46.11%-614.18%-100.97%-1.80%122.12%120.40%18,267.28%93.15%72.26%13.74%9.69%19.02%-8.16%-10.49%-40.69%10.65%-39.99%-3.26%19.92%-50.78%34.95%21.16%17.57%-1.47%
EBT Growth (3y) 15.25%10.50%3.84%-43.20%5.23%-6.15%1.20%12.41%1.38%-7.44%-3.13%-4.53%-2.98%8.49%0.27%43.35%-7.21%8.76%-9.01%-16.95%-38.56%-7.83%-7.29%-6.80%-7.67%-5.55%-9.56%5.70%-9.89%-23.48%-24.23%-89.67%-26.49%-8.14%6.18%4.55%15.25%4.50%27.28%6.07%24.75%31.18%52.03%30.21%393.50%36.50%-1.71%-0.51%-7.94%-13.46%-9.39%1.61%-5.79%-18.74%
EBT Growth (5y) 10.85%7.15%0.94%3.48%0.01%-1.22%-3.15%-8.35%-4.13%1.81%-2.14%-3.94%-24.00%-3.90%-5.70%24.78%-7.53%-0.85%-9.47%-11.68%-10.67%-9.17%-15.55%-45.56%-14.95%-13.02%-2.40%4.38%5.31%-3.20%10.72%2.28%36.63%12.25%13.63%3.07%-0.08%8.49%2.59%0.66%6.67%4.22%23.27%17.54%178.86%4.29%
EBT Margin Growth (1y) 27.00157.0027.0031.00-20.00-74.00-101.00-12.000.00-87.002.00-655.0024.0044.0070.00815.00-19.00-54.00-121.00-248.00-89.00-3.008.00-79.00-37.0077.00-27.0043.00-170.00-199.00-64.00390.00124.0058.000.005.000.00-60.00-62.00-2426.00-199.000.00145.002,045.00345.00158.00126.002.00-1.006.00-47.00-25.00-124.0095.00-99.0056.0078.00-189.00105.0034.0069.00-10.00
EBT Margin Growth (3y) 7.00-4.00-71.00-636.004.00-117.00-28.00148.005.00-97.00-48.00-89.00-84.00-13.00-43.00488.00-145.0020.00-140.00-284.00-296.00-125.00-83.00355.00-83.00-64.00-91.00439.00-46.00-201.00-126.00-2030.00-75.00-3.0083.00-375.00146.0097.00208.00-378.00145.00163.00223.002,022.00221.00258.00-21.0034.00-47.00-88.00-41.0066.0023.00-105.00
EBT Margin Growth (5y) 12.00-14.00-122.00-70.00-104.00-174.00-141.00-180.00-121.00-23.00-67.00-124.00-291.00-135.00-134.00922.00-191.00-121.00-204.00112.00-172.00-127.00-145.00-2065.00-283.00-124.00-8.0058.00100.00-44.00144.0017.00269.00161.00161.00-398.0021.00198.0062.00-347.0099.0069.00229.002,113.00367.0059.00
EBT Margin (QoQ) -23.0046.00-21.0024.00107.00-83.00-17.00-27.0054.00-110.0071.00-15.00-33.00-21.00-586.00665.00-13.005.00159.00-170.00-48.00-62.0031.00-10.0038.00-51.00-55.0032.00152.00-155.0015.00-182.00123.00-20.00469.00-448.0057.00-78.00474.00-454.00-3.00-80.00-1889.001,773.00196.0065.0011.0073.009.0033.00-113.0070.0016.00-20.00-90.00-29.00234.00-214.0066.00-8.00-32.0080.00-5.0027.00-112.00
EBT (QoQ) 5.11%3.03%10.98%16.26%37.81%-25.49%14.81%-2.48%16.58%-33.35%31.30%-6.61%-7.35%-14.51%-192.86%244.60%-2.22%-6.58%57.35%-28.48%-11.28%-23.58%25.68%-1.96%29.52%-32.50%-12.88%22.15%57.46%-45.30%19.67%-71.05%199.56%-22.25%27.70%-4.67%38.63%-40.73%39.08%-24.30%-3.58%-46.91%-1,426.96%99.86%9,818.52%20.09%21.89%27.71%3.32%7.11%-19.52%23.16%12.11%-17.35%-21.57%-18.39%109.15%-55.17%26.43%1.17%-14.16%22.91%13.51%-1.83%-28.06%
Enterprise Value Growth (1y) 83.63%65.69%-5.07%16.93%-159.14%-226.71%-9.99%-1.48%-3.97%26.15%-173.82%-407.88%-400.29%-399.54%-95.48%-31.51%27.82%22.67%49.02%37.57%70.51%67.54%56.35%49.53%-9.42%-14.28%-52.24%8.64%47.67%21.38%43.14%54.49%20.15%35.80%42.31%24.38%-37.22%-84.65%-69.59%-52.73%-92.79%-59.95%-42.56%-112.71%-11.23%49.21%11.72%39.43%27.07%-94.72%14.16%4.76%-5.37%32.29%-325.56%-412.63%-240.10%-145.67%8.02%31.98%13.87%24.48%
Enterprise Value Growth (3y) 23.88%6.11%-46.81%-62.38%-137.99%-129.28%-80.56%-89.25%-55.42%-41.83%-39.74%-60.96%-2.11%-7.83%24.23%25.45%38.48%34.05%30.29%33.97%44.73%33.69%27.70%40.57%22.96%16.76%20.66%32.00%16.92%2.32%17.76%19.30%-28.31%-23.77%-11.73%-34.93%-43.30%-14.47%-28.75%-25.31%-16.08%-16.52%-2.61%-7.06%5.09%12.51%-47.74%-43.53%-37.75%-47.96%-49.78%-49.20%-45.60%-7.90%
Enterprise Value Growth (5y) -9.75%-26.17%-25.82%-28.59%-23.46%-24.78%-5.55%-16.39%-3.91%-1.14%-12.64%-13.97%9.42%-2.41%17.74%29.65%37.25%32.06%35.56%37.02%28.64%19.14%18.05%24.68%-3.88%-11.24%-3.84%-0.43%-4.22%5.41%6.88%7.50%-11.38%-13.40%-1.11%-7.22%-17.73%-14.61%-50.79%-57.22%-41.16%-21.35%-33.42%-33.74%-20.15%-4.43%
Enterprise Value (QoQ) 56.73%21.90%-16.61%58.46%9.31%-139.17%7.81%-29.59%-14.34%19.48%14.94%-32.76%18.79%-198.54%-57.78%-30.78%18.91%-16.82%-6.15%28.22%13.12%22.99%-29.99%66.10%4.37%-3.58%-50.31%26.51%0.12%-37.98%9.80%57.90%-50.05%0.21%27.80%26.13%-20.63%10.33%5.37%-34.04%-62.33%17.64%14.77%-69.20%-34.67%26.59%-27.16%11.52%38.51%-27.59%12.75%-6.54%-64.18%43.75%3.20%-17.88%-5.49%-253.55%-16.60%21.79%23.80%-32.36%13.76%0.98%33.19%
EPS (Basic) Growth (1y) 43.90%84.09%35.56%38.57%15.25%-3.70%-11.48%-1.17%-5.88%-24.36%-7.41%-166.30%8.33%10.17%18.00%299.52%-3.37%-9.23%-23.73%-39.79%-13.43%32.20%20.00%-13.18%0.00%17.95%-9.26%50.00%-72.41%-66.30%-14.29%-33.33%250.00%151.61%9.52%48.00%-14.29%-41.03%-50.00%-1,283.78%-197.92%-221.74%134.78%109.36%285.11%262.50%70.37%-3.66%9.20%12.09%-8.70%-3.80%-34.74%28.43%-39.29%-13.16%12.90%-45.04%47.06%29.85%28.57%4.17%
EPS (Basic) Growth (3y) 16.00%10.27%3.57%-42.73%5.53%-7.07%-1.11%9.34%-0.49%-8.89%-5.90%-7.30%-3.23%9.75%2.60%44.91%-5.78%12.28%-6.00%-7.79%-37.96%-19.31%-2.27%-4.60%-1.16%0.00%-5.20%13.96%-6.11%-20.63%-22.28%-139.16%-70.28%-56.14%8.74%17.93%15.82%5.27%25.99%2.20%25.55%30.40%54.00%27.79%49.17%63.11%-1.89%-6.98%-6.99%-7.51%-6.58%2.75%-1.79%-9.74%
EPS (Basic) Growth (5y) 10.32%6.04%0.00%1.75%-0.34%-0.75%-2.41%-7.33%-3.13%3.36%-1.92%0.73%-24.21%-12.08%-3.43%24.93%-4.18%3.71%-4.86%-5.00%-6.45%-4.86%-12.56%-76.67%-22.96%-22.14%0.00%10.40%8.45%-0.22%13.43%1.04%42.80%26.90%14.87%8.73%2.06%10.93%2.09%-2.26%7.84%9.37%26.67%15.97%31.38%27.27%
EPS (Basic) (QoQ) 7.32%2.27%17.34%11.74%37.29%-24.69%19.94%-7.06%14.71%-30.77%33.90%-11.49%-7.81%-15.25%-195.88%244.62%-6.25%-9.23%62.12%-29.95%-11.94%-23.73%27.98%0.71%34.48%-30.77%-7.41%16.00%58.62%-46.74%53.06%-78.67%93.75%35.48%19.05%12.00%39.29%-41.03%60.87%-35.14%-4.17%-50.00%-3,908.70%94.63%-19.15%196.43%51.85%6.10%4.60%1.10%-14.13%20.25%7.37%-17.65%-9.52%-18.42%111.29%-61.07%29.41%6.06%2.86%4.17%14.27%5.02%-16.67%
EPS (Weighted Average and Diluted) Growth (1y) 41.46%81.82%33.33%38.02%15.52%-3.75%-11.67%-1.20%-5.97%-23.38%-5.66%-166.71%9.18%8.47%18.00%299.24%-2.60%-9.38%-23.73%-39.74%-14.93%32.76%20.00%-12.45%1.75%18.18%-9.26%48.00%-72.41%-65.93%-14.29%-33.78%250.00%151.61%7.14%48.98%-14.29%-41.03%-48.89%-1,298.63%-197.92%-221.74%134.78%109.26%282.98%260.71%68.52%-3.70%9.30%12.22%-8.79%-3.85%-35.11%27.72%-39.76%-13.33%13.11%-45.74%48.00%29.65%28.99%7.14%
EPS (Weighted Average and Diluted) Growth (3y) 15.39%10.27%3.57%-42.76%5.85%-7.17%-0.56%9.51%0.00%-9.01%-5.31%-7.13%-3.28%9.28%2.60%45.04%-5.53%12.45%-6.00%-7.91%-37.96%-18.85%-2.27%-4.98%-0.59%0.43%-5.90%13.44%-6.11%-20.34%-22.28%-140.00%-70.28%-56.14%8.74%18.24%15.37%4.89%26.46%2.23%25.11%29.97%53.39%27.77%48.85%62.66%-2.53%-7.07%-7.08%-8.04%-6.66%2.61%-1.81%-9.44%
EPS (Weighted Average and Diluted) Growth (5y) 10.32%5.68%0.00%1.78%-0.35%-0.76%-2.09%-7.07%-2.84%3.40%-1.56%0.75%-23.98%-12.08%-3.43%24.82%-4.03%4.04%-5.27%-5.09%-6.45%-4.53%-12.56%-76.90%-23.08%-22.22%0.00%10.13%8.20%-0.22%13.18%1.06%42.50%26.65%14.60%8.89%1.73%10.59%2.13%-2.29%7.53%8.76%26.33%15.96%31.24%27.27%
EPS (Weighted Average and Diluted) (QoQ) 7.32%2.27%16.19%10.93%37.93%-25.00%20.27%-7.15%14.93%-31.17%34.52%-11.63%-6.35%-15.25%-195.13%244.62%-6.96%-7.81%60.62%-29.30%-13.43%-22.41%26.91%-0.19%35.09%-29.87%-7.41%16.00%56.90%-46.15%51.02%-78.38%93.75%35.48%16.67%14.29%39.29%-42.31%62.22%-34.25%-4.17%-50.00%-3,904.35%94.63%-19.15%196.43%50.00%6.17%4.65%1.11%-14.29%20.51%7.45%-17.82%-9.64%-18.67%111.48%-61.24%30.00%6.15%1.45%5.71%13.88%5.61%-15.73%
FCF Margin Growth (1y) 492.00433.00649.0021.00-134.00357.00168.00325.00471.00-280.00632.00317.00616.00-420.00-875.00-605.00-705.00393.0037.00414.00-584.00352.00338.00-270.00714.00168.00-185.00-193.00-465.00-814.00326.001,061.00467.00-93.00-636.00203.00268.001,242.0042.00-191.00614.00-108.00-1126.00-446.00-1607.00-771.001,180.00-1573.00156.00-59.00250.00657.001,562.00976.001,502.00914.00-494.00-795.00-1179.00-654.00-266.00486.00
FCF Margin Growth (3y) 829.00510.001,449.00663.00954.00-343.00-76.0037.00382.00-307.00-206.00126.00-673.00325.00-500.00-460.00-575.00913.00190.00-49.00-335.00-294.00480.00598.00716.00-739.00-494.001,072.00271.00336.00-267.001,074.001,349.001,042.00-1719.00-434.00-725.00364.0097.00-2210.00-837.00-938.00305.00-1362.00110.00146.002,933.00-2.001,224.00122.00574.00917.00802.00667.00
FCF Margin Growth (5y) 740.00484.00611.00473.00-336.00402.00300.00181.00512.00213.00-53.00-337.00-424.00-321.00-359.00408.00-573.006.00-119.001,216.00400.00855.00-114.00611.001,598.00396.00-1577.00434.00-723.00-543.00-213.00-945.00-102.00212.00-289.00-1350.00992.001,281.001,849.00-639.00231.00-756.00628.00-1102.00-649.00-163.00
FCF Margin (QoQ) 132.00484.00290.00-414.0073.00700.00-338.00-569.00564.00511.00-181.00-423.00-187.001,422.00-496.00-123.00-1223.00967.00-225.00-224.00-125.00611.00152.00-1222.00811.00597.00-456.00-238.00265.00244.00-465.00-510.00-84.001,384.00270.00-1104.00-644.00842.001,109.00-1039.00330.00-358.00876.00-234.00-391.00-1376.001,555.00-1395.00446.00574.00-1197.00334.00230.00884.00-791.001,238.00-355.001,410.00-1379.00-169.00-657.001,026.00-854.00218.0095.00
Free Cash Flow Growth (1y) 47.61%53.33%361.60%58.99%-70.26%143.36%59.36%326.91%101.09%-276.93%96.58%64.37%11,474.05%-227.99%-70.55%-80.01%-114.56%62.24%23.12%347.52%-778.39%184.59%92.39%-47.47%107.38%98.00%-23.53%-66.52%-1,002.00%-283.99%74.77%331.07%112.21%-20.11%-72.12%27.16%465.01%185.61%-2.36%62.02%164.05%-17.95%-384.02%-17.36%-182.37%-145.66%147.52%-234.18%15.34%-47.15%81.06%77.26%285.62%306.44%200.14%386.07%-53.46%-113.45%-59.02%-90.41%-50.97%453.66%
Free Cash Flow Growth (3y) 26.20%28.99%116.83%123.45%60.79%-36.02%-2.65%11.94%43.08%-61.23%-10.67%13.72%-431.31%44.98%-11.31%-22.26%-54.48%38.08%21.90%-7.68%-80.13%-45.52%37.00%-8.82%27.68%-85.43%-28.04%22.43%83.92%23.68%-21.94%107.09%56.34%41.68%-40.49%19.41%-142.66%31.55%9.63%-56.00%-56.61%-36.64%34.69%-31.08%8.98%11.52%66.10%-4.44%39.78%25.79%30.59%27.29%34.32%43.94%
Free Cash Flow Growth (5y) 30.30%15.01%37.82%58.43%-22.50%22.90%16.93%26.95%16.21%29.70%0.96%-23.70%-151.42%-30.72%-1.39%-7.48%-36.42%-6.92%-2.47%33.96%43.25%38.89%-6.89%9.32%26.28%25.18%-24.85%19.69%-73.08%-22.05%-8.48%-63.95%-4.90%10.73%-7.83%-20.30%80.78%24.36%48.25%3.16%9.73%-16.58%24.62%-41.39%-21.64%-7.98%
Free Cash Flow (QoQ) 5.74%72.75%146.01%-543.28%16.03%252.77%-72.04%-574.72%121.39%461.41%-25.10%-98.78%-3,556.74%723.73%-37.37%-14.29%-197.96%156.01%-57.49%-162.41%-154.12%282.64%54.50%-222.50%124.47%315.39%-57.82%-82.80%556.88%60.43%-81.53%-563.54%-33.99%252.38%-54.45%-86.87%-1,418.25%135.37%107.75%-41.67%99.73%-59.66%244.73%-4.94%-37.93%-239.64%200.30%-194.75%65.59%245.32%-383.22%40.22%40.19%278.80%-135.57%588.03%-33.48%159.96%-66.10%-20.60%-119.23%891.99%-92.07%305.93%38.67%
Gross Margin Growth (1y) -52.006.00-23.0036.0026.00-13.00-95.00-33.00-18.00-26.0029.0083.0036.0049.0066.00-85.00-64.00-75.00-26.0090.0025.0045.0010.00-123.00-24.0076.0081.00156.00164.005.0021.00390.008.0057.0072.00-6.0016.0041.00-96.00-319.00-103.00-132.0071.00-42.00118.00185.0052.0028.0018.00-105.003.00-4.0013.00-2.00-7.00157.0095.00222.00166.00-11.00143.00-18.00
Gross Margin Growth (3y) -43.00-33.00-89.0086.0045.0010.001.00-36.00-46.00-52.0070.0087.00-4.0019.0050.00-118.00-64.0046.0065.00123.00165.00127.00112.00424.00148.00139.00173.00541.00188.00104.00-3.0065.00-79.00-33.0047.00-367.0031.0094.0027.00-333.0033.00-53.00126.00-18.00149.0078.0048.00181.00126.00115.00163.00142.00251.00202.00
Gross Margin Growth (5y) -72.00-59.00-48.0090.005.00-20.00-15.00-69.00-45.0069.00161.00121.00136.00100.00152.00428.00108.00109.00158.00508.00188.00225.0087.0099.0061.0048.00149.00180.00203.00157.00120.0052.0057.0046.00102.00-343.0062.00-13.0024.00-180.00141.00168.00286.00128.00386.00281.00
Gross Margin (QoQ) -26.0069.00-121.0025.0033.0040.00-61.0015.00-7.00-42.000.0031.00-15.0013.0054.00-16.00-2.0031.00-98.005.00-13.0081.0018.00-61.008.0045.00-115.0038.00107.0050.00-40.0046.00-51.0065.00330.00-337.00-2.0080.00253.00-315.0024.00-57.0029.00-98.00-6.00146.00-84.0061.0061.0013.00-108.0051.00-62.00122.00-115.0068.00-77.00117.0049.006.0051.0061.00-129.00160.00-110.00
Gross Profit Growth (1y) 23.46%25.45%21.03%30.88%24.59%13.04%5.22%-0.73%-6.39%-6.87%-0.63%2.47%3.32%3.91%6.57%-2.19%1.50%1.11%9.09%23.41%12.76%28.83%5.57%-9.35%4.55%-2.09%9.70%21.84%15.71%14.65%12.10%-53.86%5.95%6.65%5.90%7.66%-12.20%-18.39%-23.12%48.01%-18.01%-12.49%4.18%29.17%25.74%25.12%20.87%15.68%11.73%7.13%4.93%-1.93%-6.15%-12.65%-15.46%-10.44%-4.59%0.97%6.06%8.00%5.76%1.17%
Gross Profit Growth (3y) 12.92%9.72%8.17%10.01%6.42%3.04%3.67%-0.17%-0.61%-0.73%4.93%7.34%5.75%10.62%7.07%3.05%6.16%8.45%8.11%10.88%10.90%13.09%9.09%-20.13%8.62%6.18%9.20%-15.42%2.48%-0.07%-3.00%-9.75%-8.64%-8.68%-5.34%27.21%-3.27%-3.68%-1.07%30.29%4.82%5.46%9.74%13.59%9.65%5.40%2.35%0.53%0.02%-1.87%-2.01%-1.74%-1.80%-3.73%
Gross Profit Growth (5y) 8.59%6.77%8.03%9.95%6.64%7.34%5.11%2.17%2.97%4.30%5.99%6.44%7.42%8.73%8.58%-9.26%7.96%9.29%8.44%-7.50%4.88%4.71%1.12%-4.08%-1.60%-3.08%0.85%2.96%2.10%1.79%2.82%1.90%1.39%0.41%1.47%18.49%-1.04%-3.51%-3.00%14.20%0.62%0.68%3.45%7.23%5.88%3.65%
Gross Profit (QoQ) 9.49%-3.38%4.47%11.72%11.26%-6.79%12.97%6.35%0.95%-13.24%6.58%0.29%0.42%-7.42%9.91%1.12%0.99%-5.05%0.88%4.94%0.60%2.44%14.12%-4.12%14.94%-16.06%-2.01%10.58%7.65%-5.95%8.83%5.02%6.66%-8.04%-55.21%141.17%7.36%-8.68%-54.47%96.68%-0.21%-13.98%-12.33%8.95%6.52%2.41%8.69%6.05%5.99%-1.06%4.02%2.43%1.63%-3.10%-2.78%-1.98%-5.41%-6.22%3.00%4.42%0.10%-1.50%4.89%2.26%-4.25%
Interest Coverage Ratio Growth (1y) 40.49%73.55%17.99%-5.97%-4.15%-50.44%42.42%251.58%224.87%338.58%141.02%-125.61%-45.96%-37.80%-41.99%2,617.91%33.48%7.45%-79.60%-96.00%-42.97%-64.22%29.29%-12.29%-55.35%-43.19%-17.89%-45.00%-87.66%-61.69%-74.84%-63.81%70.19%-2.59%-20.49%-22.77%-27.89%-41.14%-34.53%-786.63%-85.48%70.15%267.61%131.17%2,038.94%121.19%79.98%2.68%-44.62%-63.06%-72.98%-66.27%-57.38%2.48%46.16%113.94%93.85%17.23%38.79%21.61%61.89%-1.93%
Interest Coverage Ratio Growth (3y) 63.55%55.67%59.40%-41.72%18.95%10.57%25.81%183.02%32.83%43.11%-34.17%-36.32%-25.62%-37.93%-46.52%42.35%-30.21%-39.78%-39.95%-73.17%-68.44%-57.30%-35.60%-44.11%-54.56%-40.37%-45.23%-46.43%-46.69%-39.66%-49.22%-57.66%-43.73%-0.82%24.15%18.24%30.83%30.36%63.02%30.01%19.81%11.61%21.37%28.22%71.55%-5.75%-10.75%-9.51%-22.94%-23.72%-18.16%-4.26%10.18%5.62%
Interest Coverage Ratio Growth (5y) 25.84%20.31%-13.68%-3.12%5.08%-12.27%-12.09%-4.45%-9.81%-9.84%-21.25%-34.07%-53.11%-44.63%-49.89%16.82%-41.01%-39.43%-46.62%-64.81%-47.85%-46.30%-32.60%-23.95%-60.33%-26.65%-16.94%-19.93%-14.00%-3.74%-2.82%-9.29%16.11%-4.44%-1.42%-10.55%-11.97%-3.46%11.34%9.66%7.28%10.80%29.39%17.93%73.77%-0.76%
Interest Coverage Ratio (QoQ) 3.06%1.07%14.21%18.10%27.32%-31.29%-8.99%20.39%-34.17%97.45%124.67%11.25%-11.13%8.51%-123.87%334.76%2.28%1.21%936.11%-87.55%-17.67%-80.78%103.40%77.25%-48.35%-30.57%37.99%-9.77%-34.29%0.36%-7.57%-79.75%103.96%-34.09%32.94%-4.77%16.74%-46.20%29.13%-11.09%-4.71%-40.15%-1,454.22%101.88%1,016.64%29.30%14.83%29.01%15.47%5.21%-34.49%-30.42%-22.98%-23.03%-18.22%-12.09%85.20%9.77%19.71%-20.34%12.00%29.96%4.89%6.05%-32.15%
Net Cash Flow Growth (1y) 48.07%97.50%316.62%-146.41%150.80%622.94%-153.85%-1.82%-11.48%-216.34%755.66%2,232.26%379.67%-379.99%-58.68%-79.91%-215.99%53.94%-176.48%142.36%-44.27%90.93%100.21%-29.03%78.47%164.59%39,219.51%-130.52%-111.01%1,162.19%-101.00%161.90%82.57%-75.25%-1,446.30%313.15%-1,071.94%254.54%1,024.95%-33.75%100.32%255.88%-160.58%-46.13%-1,536.49%-152.88%138.41%-134.66%220.01%220.89%-654.87%-64.37%101.86%-96.59%484.77%1,072.91%-631.06%-3,812.40%-70.83%-176.38%94.80%-27.81%
Net Cash Flow Growth (3y) 30.72%46.64%112.89%115.99%60.79%-207.95%13.42%85.29%-90.61%-65.97%-27.49%131.34%-115.63%41.46%-91.33%-29.83%-33.14%26.56%-14.74%-36.17%13.13%39.93%79.88%-48.82%57.05%58.98%-298.11%-7.93%-62.75%122.91%12.85%54.59%26.13%46.17%-342.51%13.82%18.78%-105.45%60.73%-28.54%27.13%31.52%-48.75%-32.13%226.47%-72.06%116.87%76.97%-134.31%-15.26%83.99%-130.30%-36.76%-53.53%
Net Cash Flow Growth (5y) -5.37%19.60%-19.30%37.45%-29.27%-4.07%-70.33%56.88%-28.69%-31.51%29.76%-17.59%-41.37%29.45%-14.90%-42.06%-16.35%15.82%-15.96%6.07%-6.01%21.51%25.91%-18.17%14.90%93.97%-221.67%-22.56%27.73%-86.96%-19.67%20.56%16.13%14.83%-183.97%-23.21%26.96%-22.75%116.85%14.62%10.07%-37.31%7.70%-33.75%-63.30%-24.86%
Net Cash Flow (QoQ) -23.66%83.40%166.16%-482.28%94.05%1,540.06%-114.17%518.48%-38.78%-248.29%73.20%463.82%-180.46%935.67%-12.84%-18.16%-180.52%171.94%-57.63%-572.56%68.03%-19.46%234.29%-381.29%97.99%102.71%46,134.15%-185.35%106.03%1,551.74%-135.88%-490.10%136.09%-101.32%2,310.49%-266.18%151.24%-182.16%690.62%-571.39%115.50%114.34%-57.70%-97.73%17,229.28%-136.49%137.61%-160.40%-537.94%126.50%-133.95%309.13%542.64%-221.63%89.94%356.82%-89.14%13,618.24%-74.57%-240.18%24.08%207.80%-166.57%90.45%-1,765.51%
Net Income Growth (1y) 43.65%83.00%37.62%39.96%17.01%-1.17%-10.75%0.63%-4.02%-23.45%-5.27%-167.30%10.17%11.87%21.25%303.57%-1.18%-8.07%-23.64%-39.32%-16.72%22.80%8.49%-21.41%-7.38%11.52%-11.52%46.77%-72.01%-65.41%-14.29%-33.10%245.36%150.75%10.01%48.45%-105.31%-101.30%-134.16%-675.38%-1,437.98%-9,613.46%82.81%102.82%100.40%-35.81%837.45%9.99%-47.89%36.12%24.81%17.11%-3.28%
Net Income Growth (3y) 17.29%11.45%5.18%-43.38%7.36%-5.41%0.83%11.30%1.48%-7.66%-4.28%-5.97%-3.21%8.09%0.15%43.75%-8.65%7.98%-9.83%-11.22%-40.01%-22.04%-6.30%-8.28%-3.62%-1.10%-5.86%13.38%-27.06%-26.23%-32.42%-97.59%-68.95%-72.90%-27.33%-37.81%-82.90%222.66%26.32%49.16%48.82%174.19%74.05%454.54%-6.14%
Net Income Growth (5y) 11.93%7.32%1.50%3.20%0.36%-0.91%-3.21%-8.05%-4.22%1.52%-3.38%-0.84%-25.14%-13.40%-5.30%24.18%-5.92%1.78%-7.12%-7.02%-15.32%-15.05%-18.22%-53.75%-22.26%-26.37%-15.43%-25.07%-66.31%42.12%-32.97%1.50%10.37%1.80%-3.10%89.29%132.26%44.75%16.92%29.90%21.55%
Net Income (QoQ) 8.05%1.68%16.93%11.82%37.64%-23.53%18.91%-6.52%16.25%-30.94%34.08%-10.83%-7.28%-14.54%-195.26%245.98%-5.86%-7.37%59.92%-29.13%-12.43%-23.05%27.07%-2.74%29.13%-32.02%-7.95%14.63%55.48%-46.07%52.69%-78.14%92.16%33.63%19.18%12.85%39.52%-41.37%60.82%-104.04%65.83%-1,439.23%-2,608.70%89.20%-115.78%97.28%543.75%798.78%112.07%-60.87%25.69%5.45%0.47%2.22%15.25%-1.06%-17.03%
Net Income towards Common Stockholders Growth (1y) 43.65%83.00%37.62%39.96%17.01%-1.17%-10.75%0.63%-4.02%-23.45%-5.27%-167.30%10.17%11.87%21.25%303.57%-1.18%-8.07%-23.64%-39.32%-16.72%22.80%8.49%-21.41%-7.38%11.52%-11.52%46.77%-72.01%-65.41%-14.29%-33.10%245.36%150.75%10.01%48.45%-105.31%-101.30%-134.16%-675.38%-1,437.98%-9,613.46%82.81%102.82%100.40%-35.81%837.45%9.99%-47.89%36.12%24.81%17.11%-3.28%
Net Income towards Common Stockholders Growth (3y) 17.29%11.45%5.18%-43.38%7.36%-5.41%0.83%11.30%1.48%-7.66%-4.28%-5.97%-3.21%8.09%0.15%43.75%-8.65%7.98%-9.83%-11.22%-40.01%-22.04%-6.30%-8.28%-3.62%-1.10%-5.86%13.38%-27.06%-26.23%-32.42%-97.59%-68.95%-72.90%-27.33%-37.81%-82.90%222.66%26.32%49.16%48.82%174.19%74.05%454.54%-6.14%
Net Income towards Common Stockholders Growth (5y) 11.93%7.32%1.50%3.20%0.36%-0.91%-3.21%-8.05%-4.22%1.52%-3.38%-0.84%-25.14%-13.40%-5.30%24.18%-5.92%1.78%-7.12%-7.02%-15.32%-15.05%-18.22%-53.75%-22.26%-26.37%-15.43%-25.07%-66.31%42.12%-32.97%1.50%10.37%1.80%-3.10%89.29%132.26%44.75%16.92%29.90%21.55%
Net Income towards Common Stockholders (QoQ) 8.05%1.68%16.93%11.82%37.64%-23.53%18.91%-6.52%16.25%-30.94%34.08%-10.83%-7.28%-14.54%-195.26%245.98%-5.86%-7.37%59.92%-29.13%-12.43%-23.05%27.07%-2.74%29.13%-32.02%-7.95%14.63%55.48%-46.07%52.69%-78.14%92.16%33.63%19.18%12.85%39.52%-41.37%60.82%-104.04%65.83%-1,439.23%-2,608.70%89.20%-115.78%97.28%543.75%798.78%112.07%-60.87%25.69%5.45%0.47%2.22%15.25%-1.06%-17.03%
Net Margin Growth (1y) 24.00101.0027.0026.00-9.00-43.00-61.00-5.002.00-54.00-4.00-449.0025.0028.0043.00544.00-23.00-39.00-79.00-166.00-59.00-1.006.00-45.00-25.0047.00-23.0060.00-114.00-177.00-34.00200.00102.00114.0012.00152.00-156.00-194.00-185.00-2261.00-146.00-308.0044.001,739.00313.00-79.00198.0043.00-142.0077.0031.0050.00-13.00
Net Margin Growth (3y) 17.003.00-38.00-428.0018.00-69.00-21.0090.004.00-65.00-39.00-70.00-57.00-11.00-29.00334.00-107.008.00-95.00-151.00-198.00-131.00-51.00214.00-36.00-17.00-45.00411.00-168.00-258.00-206.00-1910.00-199.00-389.00-128.00-371.00-190.00264.001,721.00331.00681.00180.00180.00227.0014.00
Net Margin Growth (5y) 19.00-7.00-73.00-49.00-64.00-108.00-94.00-120.00-80.00-18.00-56.00-55.00-196.00-142.00-86.00593.00-118.00-56.00-117.00201.00-252.00-212.00-223.00-1895.00-338.00-519.00-185.00-111.00-253.00210.00-388.0029.00179.0039.00-342.00228.00231.00301.001,950.00423.00527.00
Net Margin (QoQ) -8.0027.00-1.006.0069.00-47.00-2.00-29.0034.00-65.0054.00-22.00-22.00-14.00-391.00452.00-19.001.00109.00-115.00-34.00-39.0022.00-8.0024.00-32.00-29.0012.0096.00-102.0054.00-162.0032.0042.00287.00-259.0044.00-60.00427.00-567.006.00-51.00-1649.001,549.00-157.00302.0045.00158.00194.00-200.0046.003.009.0019.000.0022.00-54.00
Operating Income Growth (1y) 40.49%85.00%34.27%39.37%27.28%-4.33%-15.68%-3.17%-17.11%-23.88%-3.21%-172.02%7.65%12.43%23.42%298.31%2.68%-5.36%-16.24%-38.24%-15.65%22.55%0.70%-24.18%-6.41%-26.93%-7.71%16.75%-66.78%-4.01%-10.20%-4.45%182.07%32.97%4.81%17.35%-8.95%-37.50%-44.73%-557.57%-91.63%-7.73%87.01%120.52%1,756.06%83.88%69.36%17.79%15.04%25.19%4.14%-0.50%-30.97%-31.97%-48.83%-19.85%-26.80%-31.25%27.35%22.48%46.93%-3.12%
Operating Income Growth (3y) 14.02%10.45%3.10%-43.77%4.33%-6.45%0.24%11.41%-2.87%-6.78%0.02%-4.10%-2.31%9.25%1.35%43.07%-6.76%-5.36%-8.01%-18.23%-35.99%-4.92%-5.85%-5.43%-4.28%-2.30%-4.58%9.39%-5.16%-7.26%-19.57%-92.47%-40.09%-8.47%2.70%3.29%12.27%1.97%20.52%3.42%21.37%28.54%48.85%30.85%145.18%16.13%-3.36%-2.06%-16.54%-16.34%-12.12%-0.78%-9.45%-23.19%
Operating Income Growth (5y) 10.38%7.47%2.52%3.55%-0.33%-1.03%-3.21%-8.32%-6.27%-6.22%-1.44%-4.83%-21.94%-1.77%-2.91%24.87%-5.35%1.58%-6.03%-9.32%-7.60%-6.51%-13.53%-45.59%-41.79%-11.67%-2.13%4.22%5.80%6.24%10.50%4.40%35.64%12.03%13.82%5.25%2.36%-2.02%-1.38%-2.48%-2.01%-0.13%16.54%17.46%73.79%0.85%
Operating Income (QoQ) 2.50%4.68%10.57%18.42%34.97%-24.03%14.77%8.15%1.45%-33.04%31.79%-7.42%-6.83%-14.86%-198.06%238.39%-2.69%-6.54%57.56%-28.34%-10.31%-17.29%16.19%-2.15%30.32%-32.04%-12.51%20.79%1.75%-14.17%10.68%-65.64%194.04%-19.69%17.75%1.45%38.61%-36.70%31.84%-21.29%-4.85%-44.02%-1,191.50%101.44%948.35%13.46%19.79%30.26%3.86%4.51%-16.68%27.21%13.02%-13.07%-20.39%-11.74%11.39%-34.61%24.67%-19.39%4.62%21.12%19.91%-3.30%-31.02%
Operating Margin Growth (1y) 29.00160.0033.0038.0019.00-81.00-112.00-23.00-53.00-83.001.00-661.0028.0044.0071.00820.00-20.00-49.00-94.00-242.00-85.00-1.00-11.00-76.00-35.00-63.00-26.0025.00-163.00-41.00-45.00435.00138.0068.0010.0058.0011.00-59.00-71.00-2517.00-210.00-14.00127.002,055.00332.00153.00123.0012.0016.0025.00-2.003.00-95.00-87.00-154.005.00-48.00-56.0084.0036.00123.00-14.00
Operating Margin Growth (3y) -5.00-4.00-78.00-646.00-6.00-120.00-40.00135.00-45.00-88.00-22.00-84.00-77.00-6.00-33.00502.00-140.00-114.00-130.00-292.00-284.00-106.00-81.00385.00-60.00-37.00-61.00519.00-14.00-32.00-106.00-2023.00-61.00-5.0066.00-403.00133.0081.00179.00-450.00138.00165.00248.002,070.00253.0092.00-33.0020.00-126.00-118.00-72.0045.00-19.00-157.00
Operating Margin Growth (5y) 4.00-9.00-101.00-69.00-111.00-170.00-144.00-182.00-165.00-153.00-58.00-134.00-275.00-110.00-104.00963.00-165.00-87.00-165.00201.00-134.00-97.00-142.00-2074.00-259.00-109.00-5.0057.00108.00107.00144.0044.00287.00173.00187.00-388.0055.0019.0023.00-441.00-4.0021.00177.002,112.00329.0022.00
Operating Margin (QoQ) -31.0052.00-22.0031.0099.00-75.00-17.0013.00-1.00-106.0072.00-18.00-31.00-22.00-591.00672.00-15.005.00158.00-167.00-44.00-40.0010.00-11.0040.00-49.00-55.0029.0012.00-12.00-5.00-159.00134.00-16.00476.00-456.0064.00-74.00524.00-503.00-6.00-86.00-1922.001,804.00190.0055.007.0081.0011.0025.00-104.0085.0020.00-3.00-99.00-13.0028.00-70.0060.00-66.0019.0070.0013.0021.00-117.00
Profit After Tax Growth (1y) 43.65%83.00%37.62%39.96%17.01%-1.17%-10.75%0.63%-4.02%-23.45%-5.27%-167.30%10.17%11.87%21.25%303.57%-1.18%-8.07%-23.64%-39.32%-16.72%22.80%8.49%-21.41%-7.38%11.52%-11.52%46.77%-72.01%-65.41%-14.29%-33.10%245.36%150.75%10.01%48.45%-14.18%-41.82%-51.22%-1,279.87%-196.16%-222.09%141.22%109.29%286.76%263.82%70.65%-3.44%8.92%10.67%-9.80%-5.69%-35.81%27.17%-39.65%-14.44%9.99%-47.89%36.12%24.81%17.11%-3.28%
Profit After Tax Growth (3y) 17.29%11.45%5.18%-43.38%7.36%-5.41%0.83%11.30%1.48%-7.66%-4.28%-5.97%-3.21%8.09%0.15%43.75%-8.65%7.98%-9.83%-11.22%-40.01%-22.04%-6.30%-8.28%-3.62%-1.10%-5.86%13.38%-6.04%-20.38%-22.81%-139.38%-69.27%-55.79%8.99%17.63%15.51%5.18%26.16%1.92%25.06%30.32%54.85%27.74%48.97%62.68%-2.43%-7.98%-8.38%-9.82%-9.51%0.24%-6.14%-13.78%
Profit After Tax Growth (5y) 11.93%7.32%1.50%3.20%0.36%-0.91%-3.21%-8.05%-4.22%1.52%-3.38%-0.84%-25.14%-13.40%-5.30%24.18%-5.92%1.78%-7.12%-7.02%-8.54%-7.12%-15.08%-73.04%-22.32%-21.86%-0.37%9.83%8.30%0.19%13.62%1.01%42.12%26.42%14.79%8.19%1.50%10.37%1.80%-3.10%6.67%7.96%24.99%15.89%29.78%25.89%
Profit After Tax (QoQ) 8.05%1.68%16.93%11.82%37.64%-23.53%18.91%-6.52%16.25%-30.94%34.08%-10.83%-7.28%-14.54%-195.26%245.98%-5.86%-7.37%59.92%-29.13%-12.43%-23.05%27.07%-2.74%29.13%-32.02%-7.95%14.63%55.48%-46.07%52.69%-78.14%92.16%33.63%19.18%12.85%39.52%-41.37%60.82%-34.76%-5.41%-50.84%-3,989.54%94.68%-20.09%197.13%49.84%6.85%5.34%1.18%-15.21%20.53%7.04%-17.54%-11.35%-17.97%112.07%-60.87%25.69%5.45%0.47%2.22%15.25%-1.06%-17.03%
Property, Plant & Equipment (Net) Growth (1y) 56.49%54.63%51.84%47.93%32.50%27.23%16.32%5.78%-58.59%-59.56%-61.20%-47.61%57.52%96.59%128.86%84.63%46.35%18.32%7.89%5.64%12.48%25.56%21.63%12.65%7.98%38.63%35.07%32.22%29.13%-9.48%-4.27%-4.42%-17.08%-11.61%-15.99%-14.58%-8.14%-17.45%-21.81%-25.58%-23.01%-22.01%-18.56%-16.55%-12.51%-9.59%-6.74%-3.51%-0.26%-0.29%-0.13%-2.44%-10.37%-10.36%-17.50%-15.72%-6.96%-2.18%6.65%
Property, Plant & Equipment (Net) Growth (3y) -4.95%-7.34%-11.83%-6.41%-4.74%0.38%1.09%0.76%-1.53%-2.02%-1.42%0.72%37.38%42.94%44.28%30.00%21.14%27.23%21.02%16.31%16.18%16.36%16.29%12.49%4.96%3.51%2.80%2.58%-0.55%-12.91%-14.33%-15.30%-16.30%-17.13%-18.82%-19.05%-14.79%-16.50%-15.95%-15.69%-12.42%-11.08%-8.80%-7.73%-7.87%-6.86%-8.41%-7.43%-5.96%-4.38%-4.22%
Property, Plant & Equipment (Net) Growth (5y) 14.63%13.10%11.09%9.84%7.31%8.49%6.27%4.01%3.00%10.36%9.50%8.76%29.31%29.66%31.17%22.66%13.74%10.50%7.35%5.14%3.62%2.83%0.65%-1.98%-3.95%-6.51%-7.11%-7.69%-7.90%-14.17%-13.74%-13.32%-12.54%-12.50%-13.01%-12.97%-11.17%-12.25%-13.32%-13.20%-10.94%-9.22%-7.77%
Property, Plant & Equipment (Net) (QoQ) 4.40%12.21%13.63%17.56%3.16%10.19%10.70%5.29%-0.94%0.74%0.66%-58.78%-3.26%-3.35%35.91%23.95%20.74%12.52%9.64%-1.74%-2.39%2.60%7.36%4.62%8.96%-0.61%-0.57%0.28%39.89%-3.16%-2.67%-2.06%-1.94%2.41%-2.82%-15.03%4.52%-2.66%-1.19%-8.62%-6.07%-7.81%-5.95%-5.47%-4.84%-3.74%-3.63%-0.89%-1.67%-0.71%-0.29%2.45%-1.70%-0.54%-2.60%-5.88%-1.67%-8.46%-0.51%3.91%3.38%-0.20%
Return on Assets Growth (1y) 0.00-1.00-1.00-1.000.000.000.00-3.00-3.00-3.00-2.003.003.003.002.00-2.00-2.00-2.00-1.000.000.000.00-1.000.00-1.00-2.00-2.00-2.00-1.001.001.001.000.00-1.00-2.00-9.00-10.00-10.00-10.004.006.009.009.002.003.001.001.001.000.002.002.003.004.001.000.000.000.001.00
Return on Assets Growth (3y) -3.00-4.00-4.00-1.000.000.000.00-2.00-2.00-1.00-1.001.001.001.000.00-2.00-3.00-4.00-4.00-3.00-2.00-1.00-2.00-1.00-2.00-2.00-3.00-10.00-10.00-11.00-11.00-4.00-4.00-3.00-3.00-3.00-1.000.001.007.008.0012.0013.006.006.003.004.004.003.003.00
Return on Assets Growth (5y) -2.00-3.00-3.00-3.00-2.00-2.00-2.00-2.00-3.00-3.00-4.00-1.00-1.000.000.00-3.00-4.00-5.00-5.00-11.00-11.00-13.00-14.00-6.00-5.00-4.00-4.00-4.00-2.00-1.00-1.00-1.00-1.000.001.001.002.002.003.0010.0012.0013.00
Return on Assets (QoQ) 1.000.000.000.000.000.000.000.000.000.00-3.000.000.000.003.000.000.000.00-1.00-1.000.000.000.000.000.000.000.00-1.00-1.000.000.000.000.000.000.00-1.00-1.00-1.00-7.00-1.00-2.000.007.001.002.000.000.001.000.000.000.000.002.001.001.000.00-1.000.000.000.000.00
Return on Capital Employed Growth (1y) 2.00-1.00-2.00-3.00-2.00-3.00-2.00-9.00-7.00-6.00-5.008.007.007.006.00-3.00-4.00-3.00-3.00-1.00-1.00-3.00-3.00-2.00-4.00-3.00-3.00-3.000.001.001.001.000.00-1.00-1.00-13.00-16.00-15.00-13.0012.0019.0019.0020.004.002.000.00-1.000.00-1.00-2.00-2.00-3.00-2.00-3.00-1.000.001.002.00
Return on Capital Employed Growth (3y) -8.00-10.00-10.00-4.00-2.00-2.00-1.00-4.00-4.00-2.00-2.004.003.001.000.00-7.00-8.00-9.00-8.00-7.00-4.00-4.00-4.00-4.00-3.00-2.00-3.00-14.00-16.00-14.00-13.001.002.004.005.004.004.005.005.0017.0019.0018.0016.001.00-2.00-4.00-4.00-3.00-3.00-2.00
Return on Capital Employed Growth (5y) -4.00-6.00-6.00-8.00-7.00-8.00-7.00-7.00-8.00-8.00-8.00-1.00-1.000.00-1.00-8.00-8.00-8.00-8.00-18.00-21.00-20.00-19.00-4.00-1.003.004.003.004.006.005.005.003.002.002.001.001.001.002.0014.0018.0017.00
Return on Capital Employed (QoQ) 2.000.002.00-2.00-1.00-1.001.00-1.00-2.000.00-6.000.000.001.008.00-1.00-1.00-1.00-1.00-1.000.000.000.00-1.00-2.000.001.00-2.00-1.000.000.001.000.000.000.000.00-1.00-1.00-11.00-4.001.001.0015.002.001.001.000.00-1.000.00-1.001.00-1.00-1.00-1.000.00-1.00-1.001.001.000.001.00
Return on Equity Growth (1y) 2.000.00-1.00-1.00-2.00-3.00-2.00-7.00-6.00-5.00-4.005.005.005.004.00-2.00-2.00-1.00-1.000.000.000.00-1.000.00-1.00-3.00-3.00-4.00-2.001.002.003.000.00-3.00-5.00-22.00-24.00-25.00-23.0010.0015.0022.0022.005.006.003.002.003.00-1.002.004.005.007.002.001.000.000.001.00
Return on Equity Growth (3y) -6.00-7.00-7.00-2.00-3.00-3.00-2.00-3.00-3.00-1.00-1.003.003.003.002.00-2.00-3.00-5.00-5.00-4.00-3.00-2.00-2.00-1.00-3.00-5.00-6.00-23.00-25.00-27.00-26.00-9.00-8.00-6.00-6.00-7.00-3.000.001.0017.0020.0027.0028.0013.0012.007.007.008.005.005.00
Return on Equity Growth (5y) -3.00-3.00-3.00-4.00-5.00-4.00-4.00-3.00-4.00-5.00-5.00-1.000.001.001.00-3.00-5.00-7.00-8.00-23.00-26.00-31.00-30.00-13.00-11.00-8.00-8.00-8.00-4.00-2.00-2.00-1.00-3.00-1.000.001.003.004.006.0022.0027.0030.00
Return on Equity (QoQ) 1.000.000.000.000.00-1.000.000.00-1.000.00-5.000.000.000.005.000.000.000.00-1.000.001.000.00-1.000.000.000.000.00-1.00-2.000.00-1.001.001.000.001.00-2.00-2.00-2.00-16.00-4.00-4.001.0016.002.003.000.000.003.000.000.000.00-1.003.001.002.000.00-2.001.000.000.000.00
Return on Invested Capital Growth (1y) 2.000.00-1.00-1.00-2.00-3.00-2.00-7.00-6.00-5.00-4.005.005.005.004.00-2.00-2.00-1.00-1.000.000.00-2.00-2.00-1.00-3.00-3.00-3.00-3.000.001.001.003.003.001.001.00-14.00-18.00-19.00-17.0014.0020.0023.0023.004.002.001.000.000.00-2.00-2.00-4.00-3.00-3.00-3.00-1.000.001.001.00
Return on Invested Capital Growth (3y) -5.00-7.00-7.00-2.00-3.00-3.00-2.00-3.00-3.00-1.00-1.004.003.002.002.00-3.00-5.00-6.00-6.00-5.00-4.00-4.00-4.00-2.00-1.00-1.00-1.00-15.00-16.00-16.00-15.003.004.005.006.004.004.005.005.0018.0020.0022.0019.001.00-2.00-4.00-5.00-4.00-3.00-4.00
Return on Invested Capital Growth (5y) -2.00-3.00-4.00-4.00-5.00-5.00-5.00-5.00-6.00-6.00-6.00-1.00-1.000.000.00-4.00-3.00-3.00-4.00-16.00-19.00-21.00-20.00-2.001.003.005.003.006.008.008.007.005.004.003.001.00-1.000.001.0015.0018.0020.00
Return on Invested Capital (QoQ) 2.000.000.000.000.00-1.000.00-1.00-1.000.00-5.000.000.000.005.000.000.000.00-1.000.001.000.00-1.000.00-1.000.000.00-2.00-1.000.000.001.001.000.001.001.000.00-1.00-14.00-3.00-1.001.0018.002.002.001.00-1.000.001.000.00-1.00-1.000.00-1.00-1.00-1.000.000.000.001.000.00
Return on Sales Growth (1y) 0.001.000.000.000.000.00-1.000.000.00-1.000.00-4.000.000.000.005.000.000.00-1.00-2.00-1.000.000.000.000.000.000.001.00-1.00-2.000.002.001.001.000.002.00-2.00-2.00-2.00-23.00-1.00-3.000.0017.001.003.000.000.003.001.001.000.00-1.003.001.002.000.00-1.001.000.000.000.00
Return on Sales Growth (3y) 0.000.000.00-4.000.00-1.000.001.000.00-1.000.00-1.00-1.000.000.003.00-1.000.00-1.00-2.00-2.00-1.00-1.002.000.000.000.004.00-2.00-3.00-2.00-19.00-2.00-4.00-1.00-4.00-2.00-2.00-1.00-6.003.001.001.0017.003.007.002.002.003.002.002.002.000.002.00
Return on Sales Growth (5y) 0.000.00-1.000.00-1.00-1.00-1.00-1.00-1.000.00-1.00-1.00-2.00-1.00-1.006.00-1.00-1.00-1.002.00-3.00-2.00-2.00-19.00-3.00-5.00-2.00-1.00-2.00-3.00-1.00-2.002.000.00-1.00-4.000.002.000.00-3.002.002.003.0020.004.005.00
Return on Sales (QoQ) 0.000.000.000.001.000.000.000.000.00-1.001.000.000.000.00-4.005.000.000.001.00-1.000.000.000.000.000.000.000.000.001.00-1.001.00-2.000.000.003.00-3.000.00-1.004.00-6.000.00-1.00-16.0015.00-2.003.000.00-1.001.000.000.003.00-2.000.000.002.002.00-2.000.000.000.000.000.000.00-1.00
Revenue Growth (1y) 29.91%24.73%23.66%26.20%21.39%14.49%15.39%2.66%-4.76%-4.47%-3.52%-5.54%-0.23%-0.95%0.00%6.38%8.17%8.97%11.74%13.00%9.99%23.11%4.61%2.43%7.09%-8.93%1.90%4.54%-0.86%14.08%10.09%-65.95%5.23%1.34%-0.25%8.08%-13.38%-21.23%-16.65%88.57%-10.13%-1.59%-1.98%33.98%13.24%6.56%15.91%12.85%10.06%17.03%4.67%-1.57%-7.15%-12.50%-15.01%-21.23%-11.49%-15.52%-6.34%8.95%-4.63%2.54%
Revenue Growth (3y) 14.52%10.91%11.24%6.96%4.87%2.70%3.64%1.04%0.92%1.03%2.54%4.33%5.88%9.94%5.34%7.18%8.41%6.90%6.00%6.56%5.31%8.55%5.48%-28.56%3.76%1.73%3.82%-27.27%-3.32%-3.07%-2.91%-11.47%-6.43%-7.73%-6.59%39.77%-4.12%-6.17%-1.80%41.80%3.85%7.06%5.95%14.17%4.98%2.95%1.03%-4.35%-3.29%-4.72%-5.90%-5.47%-7.80%-8.82%
Revenue Growth (5y) 10.14%8.04%9.00%8.03%6.54%7.76%5.41%3.61%3.90%2.94%2.82%3.99%4.74%6.66%5.57%-15.21%5.86%7.15%5.52%-14.94%1.26%0.42%-0.49%-5.77%-2.75%-3.98%-1.78%-0.57%-1.66%-0.92%0.79%0.96%0.41%-0.41%-0.23%24.84%-2.07%-3.29%-3.37%17.19%-1.65%-1.93%-1.09%5.02%-0.47%-1.12%
Revenue (QoQ) 12.22%-9.49%17.38%8.96%7.74%-10.27%19.79%4.81%1.61%-9.56%6.58%-2.77%1.92%-8.66%4.35%2.70%1.19%-7.78%11.00%4.43%1.93%-5.43%12.25%1.65%14.09%-19.64%9.90%6.28%-2.98%-10.09%12.75%0.79%11.64%-13.23%-65.13%211.53%7.52%-14.59%-62.22%149.67%-2.22%-9.64%-14.52%18.99%7.07%-9.99%16.83%0.57%0.76%-2.09%13.75%-1.92%7.14%-12.43%6.96%-7.48%0.97%-14.94%-0.86%3.95%-3.62%-5.71%15.33%-9.01%3.63%
Share-based Compensation Growth (1y) -6.54%-16.61%-35.44%-15.99%49.41%50.63%79.14%-6.23%-3.16%-19.50%-27.89%-20.53%-32.58%-29.51%15.93%36.85%21.78%49.26%11.12%23.66%8.45%14.22%6.60%6.57%10.54%-15.58%-11.55%-8.37%-6.10%12.96%-5.42%-12.41%-12.30%-7.95%23.24%-25.26%-10.78%3.96%-38.17%25.11%-5.88%27.28%105.26%63.37%120.03%72.58%8.79%23.32%-9.88%-2.86%7.03%-9.93%19.56%-23.55%-19.13%-30.09%-10.76%17.50%21.22%47.90%16.39%21.15%
Share-based Compensation Growth (3y) 10.58%0.37%-5.87%-14.45%-0.82%-5.09%14.41%0.66%-7.36%-5.38%-2.42%10.38%-3.79%6.32%11.15%21.72%13.44%12.91%1.56%6.49%4.02%2.89%-3.75%-5.08%-3.08%-4.25%1.02%-15.67%-9.76%2.63%-10.34%-6.44%-9.69%6.79%16.08%15.17%22.71%31.69%11.35%36.09%23.12%28.74%33.70%21.98%33.34%8.62%-1.98%-8.08%-1.30%-4.44%1.62%-2.34%7.49%2.86%
Share-based Compensation Growth (5y) 2.12%1.25%1.45%1.16%5.20%7.82%12.15%6.09%-0.95%-3.97%-2.62%5.60%-1.56%2.77%2.81%7.67%3.75%8.40%4.08%-4.59%-2.51%0.83%-7.44%-4.37%-5.23%3.04%5.52%4.16%8.76%18.88%9.98%10.53%7.87%15.35%12.74%11.15%14.76%11.14%3.63%9.68%14.77%13.90%18.56%13.41%19.75%12.78%
Share-based Compensation (QoQ) 11.98%19.14%-0.65%-29.49%-0.08%-7.76%29.28%25.41%0.73%9.69%-32.33%29.51%-16.26%-1.74%-25.42%9.88%-12.45%61.60%-11.97%-2.22%7.31%20.30%-2.03%-14.25%13.02%12.28%-2.06%-11.06%-13.68%17.63%1.46%-8.85%3.85%-1.52%-6.04%-8.73%8.99%31.86%-43.02%8.96%26.99%-21.57%15.29%-18.04%71.75%26.47%-8.24%10.40%34.71%-20.28%4.02%-19.33%45.21%-12.16%-12.46%7.08%-7.15%-7.08%-24.32%36.67%22.26%-4.14%-7.67%7.55%27.26%
Shareholder's Equity Growth (1y) 20.65%16.36%15.02%14.30%11.05%13.13%13.12%10.50%6.69%7.04%7.82%8.86%15.33%11.95%8.96%3.40%0.79%-5.62%-7.81%-5.22%-4.26%1.11%4.34%6.78%8.09%10.32%9.30%8.54%3.49%2.92%4.50%3.79%5.51%3.20%3.12%-1.47%-25.80%-25.91%-26.46%-23.07%7.81%11.15%12.66%16.81%10.30%10.84%12.21%8.96%12.25%10.67%10.58%7.41%2.09%0.62%-5.55%-4.48%-1.93%-0.75%1.14%
Shareholder's Equity Growth (3y) 12.65%12.11%11.95%11.20%10.97%10.68%9.94%7.54%7.44%4.19%2.69%2.18%3.63%2.23%1.58%1.53%1.41%1.73%1.68%3.18%2.31%4.71%6.02%6.35%5.68%5.43%5.61%3.54%-6.78%-7.68%-7.46%-7.68%-5.50%-5.28%-5.11%-3.98%-4.09%-3.00%-2.40%-0.70%10.10%10.89%11.81%10.98%8.12%7.27%5.43%3.78%3.97%3.39%1.84%
Shareholder's Equity Growth (5y) 10.69%8.28%7.10%6.15%5.69%5.28%5.03%4.71%5.12%4.76%4.31%4.34%4.48%3.94%3.66%3.35%2.64%2.26%2.53%2.36%-3.46%-2.57%-2.00%-1.83%-1.14%-0.71%-0.49%-0.05%-0.74%-0.62%0.04%0.03%0.88%0.84%1.17%0.71%0.22%0.33%-0.59%0.09%5.97%6.37%5.95%
Shareholder's Equity (QoQ) 5.50%4.28%4.93%4.51%1.75%3.09%4.28%1.53%3.65%3.08%1.86%-1.97%3.99%3.83%2.84%3.86%0.95%1.05%-2.41%1.24%-5.48%-1.29%0.34%2.26%-0.17%1.86%2.69%3.51%1.89%0.92%1.98%-1.30%1.33%2.46%1.29%0.34%-0.89%2.38%-3.22%-24.44%-1.03%1.63%1.24%5.88%2.04%3.01%4.96%-0.02%2.54%4.28%1.91%3.00%1.10%4.19%-1.00%-2.10%-0.36%-2.20%0.12%0.52%0.84%-0.34%
Tax Rate Growth (1y) -175.007.00-246.00-141.00-115.00-104.00-171.00-78.00-48.00-71.00168.00140.00-237.0023.0076.00140.00265.0095.00-6.0028.0020.00-45.00-46.00-345.0030.0092.00228.00-1152.00403.002,514.00-395.001,807.00-1334.00-3574.00-674.00-2283.0059.00247.00703.00-1061.00293.00226.00-577.00674.00-401.00-588.0068.001,354.0053.00503.00129.00323.00-612.00-1062.00-39.00194.00668.00-480.00-62.00-214.0029.00160.00
Tax Rate Growth (3y) -338.00-168.00-249.00-79.00-399.00-152.0073.00202.00-20.0046.00237.00308.0048.0072.0023.00-178.00315.00142.00176.00-1469.00453.002,561.00-213.00309.00-900.00-968.00-841.00-1629.00-871.00-813.00-366.00-1538.00-982.00-3102.00-548.00-2670.00-50.00-116.00194.00967.00-56.00141.00-380.002,352.00-961.00-1147.00158.001,871.00108.00-1038.0028.00304.0084.00-1382.00
Tax Rate Growth (5y) -310.00-50.00-179.0089.00-115.00-103.0021.00-115.0030.0093.00419.00-1190.00481.002,679.00-144.00477.00-615.00-918.00-893.00-1946.00-821.00-766.00-184.00-3036.00-549.00-495.00-715.00-2016.00-980.00-1175.00-875.00490.00-1331.00-3187.00-351.00-993.00-610.00-674.00283.001,485.00-1.00-1401.00-481.002,332.00-265.00-1467.00
Tax Rate (QoQ) -175.0084.00-341.00256.008.00-169.00-236.00282.0019.00-236.00-143.00312.00-5.003.00-171.00-64.00255.0056.00-107.0061.0085.00-45.00-72.0052.0020.00-46.00-372.00428.0082.0090.00-1752.001,983.002,193.00-2820.00450.00-1157.00-48.0081.00-1160.001,185.00140.00537.00-2924.002,539.0073.00-266.00-1672.001,463.00-114.00390.00-386.00162.00337.0016.00-192.00-773.00-112.001,039.0041.00-300.00-1260.001,457.00-111.00-57.00-1129.00
Total Debt Growth (1y) 10.40%128.50%195.19%27.95%-71.13%-92.19%-93.76%-86.92%-5.53%0.00%-9.11%0.00%23.13%143.78%139.66%206.70%36.14%674.13%834.55%419.82%440.61%79.11%33.01%55.17%47.61%69.65%139.77%130.39%134.18%1.90%4.95%23.44%-26.55%-19.62%-39.12%-43.93%-10.09%-26.35%-40.71%-32.27%-24.45%-24.95%-5.34%-5.41%2.98%25.43%69.00%20.38%26.08%-15.17%-37.14%-11.68%-22.53%-4.22%-5.32%-5.39%-5.46%-6.78%-16.91%
Total Debt Growth (3y) -32.98%-43.70%-44.87%-44.89%-30.49%-42.48%-48.57%-26.24%16.56%166.24%173.05%151.69%108.49%223.33%210.00%191.38%121.48%186.53%210.05%164.87%165.37%45.76%49.59%64.03%36.42%11.59%15.28%16.83%15.64%-15.51%-27.64%-22.32%-20.69%-23.69%-30.09%-28.91%-11.23%-11.49%-1.75%-8.29%-0.64%-7.22%0.19%0.19%0.19%0.63%0.20%0.20%-2.62%-8.85%-20.92%
Total Debt Growth (5y) -12.78%27.48%30.28%21.70%19.84%21.42%11.08%26.48%66.09%124.75%130.40%124.48%99.15%125.60%137.12%134.13%79.60%80.70%80.28%66.67%65.30%12.88%3.86%10.88%11.52%-5.14%-2.97%0.43%3.77%-10.70%-9.53%-11.80%-8.32%-13.92%-18.34%-17.51%-7.34%-10.84%-10.80%-8.41%-6.40%-6.54%-4.58%
Total Debt (QoQ) 0.00%6.48%0.08%3.59%106.98%37.56%-56.62%-76.63%-44.01%10.02%-9.11%68.74%-40.74%0.00%0.00%107.77%17.33%-1.69%27.98%-7.77%567.16%18.68%-28.82%-4.08%121.04%-11.87%-16.96%-8.76%154.05%24.56%-20.21%-7.26%10.55%28.29%-6.15%-44.82%20.98%-2.82%-13.58%-11.51%-0.90%-21.77%-1.28%-1.29%-1.55%-1.33%-1.35%7.46%19.92%32.94%-29.73%12.55%-19.32%-1.48%-1.27%-1.29%-0.25%-2.61%-1.34%-1.36%-1.64%-13.19%