Sealed Air Growth Metrics (2009-2025) | SEE

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Growth Ratios
Assets Growth (1y) 2.99%-5.28%4.48%-0.38%2.89%4.65%0.84%111.73%106.20%98.82%81.15%-18.37%-18.09%-17.01%-8.19%-1.67%-7.58%-7.45%-10.59%-13.33%-8.36%-6.76%-9.20%-6.89%-4.00%-5.39%0.26%0.14%-1.57%1.33%-21.91%-28.79%-32.07%-36.29%-15.87%-4.36%2.26%7.35%13.60%14.16%10.01%10.35%2.67%5.53%4.37%4.35%5.69%2.39%3.35%1.64%-1.38%-0.23%20.26%23.24%21.28%15.86%-2.13%-3.40%-0.63%-2.48%-2.08%-0.29%-3.24%
Assets Growth (3y) 29.77%25.38%24.04%19.85%20.23%19.97%18.81%19.34%16.00%15.16%14.14%-11.39%-11.48%-10.53%-9.33%-7.42%-6.67%-6.54%-6.63%-6.85%-4.69%-3.67%-10.75%-12.76%-13.74%-15.15%-12.99%-11.98%-11.90%-11.50%-9.29%-8.05%-8.58%-8.95%-0.63%4.83%5.50%7.32%7.22%7.24%5.87%5.38%2.29%2.53%9.06%9.34%8.13%5.78%6.75%6.56%5.93%4.07%4.84%5.88%5.26%
Assets Growth (5y) 10.59%8.65%9.39%7.97%8.04%8.30%6.37%6.52%6.55%6.14%6.24%-8.29%-8.10%-7.25%-10.21%-10.76%-11.48%-12.02%-11.77%-11.26%-9.67%-9.37%-7.44%-6.23%-6.30%-6.27%-5.14%-3.85%-4.72%-4.41%-4.13%-3.43%-3.79%-4.35%0.45%3.31%7.85%9.14%8.07%7.35%6.91%6.86%5.22%4.02%4.45%4.71%3.98%
Assets (QoQ) 8.79%-5.38%1.64%-1.55%0.05%4.36%-3.09%1.68%1.77%0.55%103.48%-0.97%-1.87%-8.38%-8.31%-0.63%-0.58%1.35%-1.80%-6.60%-0.44%-2.08%-4.80%-1.25%1.30%-4.64%-2.39%1.81%-0.17%1.05%-2.50%0.08%2.77%-22.13%-11.10%-4.53%-3.61%2.84%1.06%2.08%1.19%8.82%1.56%-1.63%1.50%1.25%4.39%-2.71%1.49%2.55%1.13%-1.80%-0.19%-0.50%2.30%18.37%2.29%-2.08%-2.27%-0.02%0.96%0.73%-4.08%0.39%2.81%-2.25%
Capital Expenditures Growth (1y) 24.84%62.08%-42.66%-18.79%-27.71%-8.28%45.60%11.37%5.53%34.38%65.11%-27.11%38.20%41.34%19.30%150.24%67.21%40.22%19.25%-2.70%-30.63%-56.58%-32.98%-13.89%-29.21%23.42%-6.11%13.82%48.84%14.60%-10.59%-1.42%-22.62%-26.33%30.56%-9.86%52.44%66.28%-7.17%52.62%-2.44%11.96%-7.72%-3.13%13.29%-5.11%10.04%-27.43%-0.17%-9.79%-0.17%-6.79%-26.06%-16.27%
Capital Expenditures Growth (3y) 24.94%12.74%10.61%11.29%-12.97%1.78%20.32%42.08%26.65%34.60%38.61%32.93%21.07%17.03%-4.89%-1.58%27.99%-6.36%-9.09%-9.13%-1.57%-9.92%-15.00%-17.45%-1.14%-6.58%1.38%3.10%0.38%20.64%11.97%2.71%10.69%4.79%11.11%3.80%10.05%18.99%20.89%-1.95%2.37%3.33%-1.41%0.46%-13.14%-5.79%-10.51%
Capital Expenditures Growth (5y) 19.17%22.17%21.66%14.42%9.93%4.11%1.18%18.04%11.22%3.67%7.37%8.13%11.71%11.05%4.01%-4.36%18.66%-1.11%-8.70%-2.62%-3.26%-2.92%-5.53%-7.37%5.86%3.93%14.17%-1.25%8.38%14.18%8.32%1.93%-0.95%5.41%3.26%4.20%-2.05%4.46%5.94%
Capital Expenditures (QoQ) 33.83%-27.98%11.46%-10.29%-20.38%2.00%-0.78%13.83%26.39%-21.98%-5.99%44.94%55.30%-65.56%78.26%48.24%31.08%-27.75%19.11%24.31%11.47%-41.05%-15.08%-22.20%72.07%-24.26%-30.18%35.64%30.90%-8.18%-8.70%4.43%2.12%1.25%-28.34%-0.57%80.98%-30.10%21.18%8.46%1.04%14.92%-22.54%24.47%-16.72%20.63%-9.40%4.25%-3.43%-20.44%24.63%-5.79%6.87%-25.72%-1.14%6.68%
Cash & Equivalents Growth (1y) 47.23%-16.09%56.39%-2.72%10.92%6.46%5.05%4.14%-24.40%-30.33%-32.43%-3.41%18.93%30.31%43.62%44.56%-33.99%-44.31%-45.83%-74.68%17.65%-20.39%-20.54%29.35%-41.79%-8.49%-12.06%3.73%-8.66%-6.43%343.78%78.00%26.51%-25.88%-85.34%-54.26%-27.81%23.38%4.55%-3.42%16.36%30.38%58.40%109.11%34.74%-5.73%24.27%2.24%-24.81%2.97%-36.80%-18.70%8.95%1.39%13.06%-24.12%16.40%36.30%37.22%7.43%-4.99%-8.80%-26.81%
Cash & Equivalents Growth (3y) 7.28%-14.62%3.55%-0.72%-0.09%-1.13%0.65%13.29%-15.96%-20.33%-19.29%-29.30%-2.61%-16.71%-14.81%-22.06%-23.25%-25.97%-27.66%-30.23%-14.48%-11.99%45.83%33.67%-12.38%-14.07%-16.98%-5.48%-5.86%-5.07%-12.05%-7.70%2.05%6.03%-37.61%-2.61%4.21%14.89%27.20%27.34%5.64%8.17%7.55%20.24%3.35%-0.53%-3.88%-14.24%-1.57%12.48%-0.66%-12.81%6.41%8.02%4.33%
Cash & Equivalents Growth (5y) -0.62%-14.69%-2.89%-18.57%-4.98%-15.59%-15.19%-13.79%-16.48%-18.11%-18.15%-13.86%-13.26%-13.13%19.26%-2.66%-12.18%-22.40%-24.44%-22.67%-10.59%-9.02%-13.82%1.08%-10.79%0.41%-1.07%11.27%5.51%1.01%6.01%10.95%1.49%2.96%-28.21%-5.15%-1.50%9.62%8.02%4.96%8.37%11.83%14.05%7.22%4.07%4.11%-2.27%
Cash & Equivalents (QoQ) 85.17%-38.28%42.58%-9.65%5.53%15.04%-11.32%3.02%1.29%13.52%-12.08%-25.21%-6.65%10.10%25.67%-7.92%2.29%21.34%26.48%-57.95%-13.70%18.01%-40.88%95.42%-41.60%17.79%-3.77%-12.06%-8.20%13.21%13.50%-22.57%-5.96%436.91%-54.47%-44.97%-44.91%6.22%42.03%-13.14%-5.85%-9.99%31.20%4.65%5.50%9.35%73.20%-32.57%-26.19%44.16%42.49%-50.41%1.08%-11.52%83.32%-33.55%-5.94%-1.33%23.04%1.94%10.15%-0.67%-3.68%-9.84%5.73%-20.29%
Cash from Investing Activities Growth (1y) -2.96%-5,635.75%99.22%17.12%50.13%-7.09%-118.54%-11.57%-10.47%0.63%-20.05%204.44%324.17%-164.44%-11.78%-343.62%-243.55%-12.97%-61.11%19.51%60.97%2,181.51%-7.97%34.90%-69.06%-106.66%38.88%-58.89%-50.00%-276.53%9.55%56.82%36.76%93.10%-16.93%-65.99%-28.00%-73.75%148.72%-69.02%2.76%-4.58%-306.99%-1,641.56%-23.82%12.99%11.82%96.85%8.55%-25.56%-28.93%-14.47%38.90%67.90%
Cash from Investing Activities Growth (3y) -29.91%-31.63%0.93%72.70%43.67%47.90%-41.18%-43.14%-41.59%-52.62%-43.72%-29.31%-27.00%-7.89%300.38%-24.81%-48.53%-43.37%-16.11%-2.06%5.92%0.34%-73.45%15.80%23.56%-17.05%-26.35%13.53%-4.43%-6.69%23.27%36.00%-6.61%7.67%49.94%-5.65%-265.59%-15.51%-16.50%3.84%2.50%-3.26%-4.54%-63.28%14.38%11.55%29.48%
Cash from Investing Activities Growth (5y) -18.47%-43.06%-5.47%48.38%-13.62%7.10%132.66%-38.53%-8.27%-18.59%-32.69%-7.37%-16.20%-26.07%-73.20%-1.46%-23.52%-23.72%16.46%-2.37%9.81%4.34%8.94%18.53%-4.62%-14.83%-15.23%8.20%-101.87%-7.89%16.29%1.22%7.85%2.27%32.80%-6.04%-11.98%2.94%8.62%
Cash from Investing Activities (QoQ) -187.77%98.73%-31.16%22.72%39.86%-35.96%21.07%-65.97%-22.71%30.59%21.85%-49.29%-48.25%160.39%67.73%-276.11%37.33%-31.61%1.16%-38.59%10.63%34.24%52.08%7,491.32%-104.64%60.35%-24.44%-191.07%57.44%-3.06%-17.48%-630.65%89.78%50.80%-72.06%20.24%-73.16%30.15%-32.68%-8.27%148.56%-342.31%23.67%-16.45%3.90%-1,938.68%94.57%18.17%2.61%27.20%-57.63%-12.35%0.00%35.36%15.86%40.98%
Cash from Operations Growth (1y) -37.86%-55.60%282.69%59.44%210.48%66.14%12.41%-2,366.93%80.67%38.57%-33.59%134.86%-25.86%-15.88%14.31%-95.48%31.45%14.99%55.94%17.01%-27.93%-32.08%-79.04%-295.93%-43.35%-40.69%202.50%293.18%48.22%-27.78%-6.51%-37.02%65.07%140.78%25.74%94.88%-30.47%-9.74%1.65%-39.42%37.54%-39.38%-11.95%7.23%-135.56%84.52%10.67%141.04%421.71%-14.36%-24.56%-74.50%-27.42%-2.70%
Cash from Operations Growth (3y) -8.46%27.05%24.08%41.90%76.39%60.81%24.65%-5.15%33.68%20.75%10.26%5.79%26.38%-11.11%-13.06%-27.98%-28.13%-18.74%-22.63%-0.38%64.22%-15.42%-33.74%-16.00%33.58%11.49%1.04%52.64%63.50%19.38%16.22%6.12%-9.41%16.44%9.63%4.02%8.18%-32.76%0.32%-0.32%16.12%16.31%-1.42%-9.75%-12.97%-6.01%15.42%
Cash from Operations Growth (5y) 12.04%19.04%7.72%38.48%16.92%31.55%8.63%-22.54%2.27%-6.39%-11.59%-5.58%15.66%-10.02%-22.40%1.11%-33.91%5.60%-4.23%3.05%40.30%-7.03%-8.76%-5.40%22.99%5.80%-10.81%26.06%28.77%-23.15%11.92%3.09%13.96%12.55%15.79%-1.24%-4.90%-4.50%-3.40%
Cash from Operations (QoQ) 89.36%-208.25%133.80%301.27%160.68%-111.47%358.73%114.72%76.38%-351.75%118.95%64.69%-15.46%32.15%-59.70%86.87%14.87%-94.77%1,071.43%63.47%55.77%-96.08%621.51%54.07%-51.94%-136.67%308.61%61.31%145.15%-76.58%60.06%-21.40%217.34%-84.22%319.51%14.65%65.72%-75.55%49.69%48.83%86.63%-85.43%239.88%-34.41%171.08%-82.26%-212.72%440.34%62.58%-61.35%50.44%-9.40%43.23%-86.94%328.21%21.45%
Dividends Paid - Common Growth (1y) 8.38%20.77%0.80%0.79%1.19%0.79%1.59%11.81%8.24%9.41%5.47%-3.17%-1.09%-5.38%-5.19%-4.73%12.82%25.38%23.05%19.85%-1.30%-7.55%-13.33%-11.46%-13.82%-17.32%-9.16%-10.07%-5.73%-2.37%-0.40%2.80%1.21%0.81%0.40%0.39%21.20%20.08%19.35%20.54%-3.63%-2.34%-0.68%0.00%-1.03%0.00%-1.36%-1.93%1.73%0.68%0.69%-0.98%1.36%1.36%
Dividends Paid - Common Growth (3y) 9.82%7.20%7.34%2.60%2.95%2.70%1.43%0.53%1.04%6.50%9.08%7.16%3.40%3.27%3.13%0.37%0.36%-1.36%-1.41%-1.05%-1.55%-7.09%-9.30%-7.79%-6.46%-6.31%-6.64%-3.15%-2.46%4.97%5.73%6.08%7.55%5.74%5.74%5.98%6.56%4.95%5.45%5.35%5.74%-1.00%-0.56%-0.45%-0.97%0.68%0.68%
Dividends Paid - Common Growth (5y) 7.87%4.98%4.34%4.73%4.50%3.82%3.88%1.61%1.82%0.54%-0.16%-0.63%-2.52%-2.20%-2.41%-1.76%-1.34%-1.74%-1.16%-0.63%-0.31%-0.33%-2.01%-1.24%-0.19%-0.80%-0.93%1.49%2.27%1.98%2.91%3.18%4.06%3.55%3.55%3.40%3.28%3.58%3.66%
Dividends Paid - Common (QoQ) 0.00%0.80%0.00%0.40%-0.40%0.79%0.39%0.00%0.39%10.94%-2.82%1.09%-3.23%1.85%-0.73%-3.30%-3.03%2.34%17.56%7.47%-4.83%-0.32%-3.18%0.66%-10.78%1.83%-5.76%-3.44%-1.98%0.81%-1.20%0.00%0.00%4.05%-2.72%-0.40%-0.40%4.03%17.44%-1.32%-1.00%5.07%-6.11%0.00%0.68%5.78%-7.07%1.04%-0.68%5.17%-3.61%0.00%-0.68%3.42%-1.32%0.00%
EBITDA Margin Growth (1y) -45.0037.0096.0032.00-78.00-121.00-260.00-908.00-640.00-501.00-7309.00-2483.00246.00293.006,980.003,147.00143.0015.00221.00-142.00211.00289.0075.00-440.00419.00261.00560.001,214.00-200.00-128.00-300.00-213.00211.0094.00107.0023.00-213.00-711.00-112.00266.00323.00940.00308.0068.007.00-134.00-141.00314.00251.00117.00197.00-338.00-592.00-32.00-488.00-89.00135.00-38.00244.00-375.0050.00-43.00-18.00
EBITDA Margin Growth (3y) -763.00-586.00-7473.00-3359.00-471.00-330.00-589.00-245.00-250.00-194.00-108.00522.00601.00596.007,276.002,565.00774.00565.00856.00633.00430.00422.00335.00561.00430.00227.00367.001,024.00-202.00-745.00-305.0076.00321.00323.00304.00357.00117.0095.0055.00648.00581.00923.00364.0043.00-335.00-49.00-432.00-113.00-207.0046.00-46.00-802.00-408.00-113.00-261.00
EBITDA Margin Growth (5y) -373.00-278.00-272.00-354.00-116.00-26.00-293.00-826.00380.00356.00527.001,296.00820.00730.007,536.003,566.00784.00531.00663.00442.00428.00-196.00330.00850.00540.00456.00563.001,358.00128.0061.00-138.00458.00579.00306.00360.00332.00-224.00180.00-235.00221.00123.00853.00121.00-420.00-150.00-130.00-205.00
EBITDA Margin (QoQ) -64.0057.00-123.0085.0018.00116.00-187.00-25.00-25.00-23.00-835.00244.00113.00-6831.003,991.002,973.00159.00-143.00157.00-30.0031.0063.00-206.00323.00108.00-151.00-721.001,182.00-50.00148.00-66.00-233.0023.00-25.0021.00192.00-94.00-11.00-63.00-44.00-593.00589.00314.0013.0024.00-44.0075.00-49.00-116.00-51.00529.00-111.00-250.0029.00-6.00-365.00310.00-426.00393.00-142.00137.00-143.00-227.00283.0044.00-119.00
EBIT Growth (1y) 3.34%9.40%12.98%8.62%-0.73%-0.08%-11.69%-71.22%-32.44%-16.03%-1,016.86%-1,208.25%53.31%52.95%111.44%140.72%20.49%3.68%35.36%-17.93%19.61%20.42%-4.50%-64.79%-19.44%-28.70%-5.16%227.08%-11.36%-6.23%-14.12%-4.35%27.77%15.75%13.73%4.49%-15.76%-51.06%-5.64%23.94%32.39%137.24%26.30%7.71%8.40%5.86%3.50%35.96%29.43%15.13%13.26%-24.05%-35.33%-4.59%-30.88%-7.37%9.14%-4.95%18.21%-24.72%-0.86%-3.55%-0.86%
EBIT Growth (3y) -11.50%-2.82%-123.39%-76.14%0.93%8.67%-2.51%9.11%7.66%10.01%12.41%54.72%30.24%24.06%29.03%28.42%5.10%-3.80%7.03%-1.86%-5.12%-6.97%-8.04%3.28%-3.01%-8.19%-2.52%48.41%-1.56%-19.01%-2.68%7.40%12.53%10.36%10.67%11.73%6.53%7.12%7.24%21.98%22.93%42.47%13.97%3.61%-3.19%5.16%-6.77%-1.47%-2.97%1.45%-2.55%-19.09%-11.22%-4.36%-6.78%
EBIT Growth (5y) 5.06%7.80%7.22%2.98%8.18%9.89%3.68%-17.80%3.76%2.71%5.17%33.66%9.55%5.01%16.22%18.82%5.63%-0.68%3.67%-1.13%-1.67%-14.53%-3.55%7.36%0.35%-2.12%2.00%34.27%6.49%5.93%3.79%12.65%14.86%10.37%9.70%7.57%0.24%6.19%-0.70%5.01%5.57%21.27%3.88%-4.96%-0.37%1.29%-1.03%
EBIT Margin Growth (1y) -45.0037.0096.0032.00-78.00-121.00-260.00-908.00-640.00-501.00-7309.00-2483.00246.00293.006,980.003,147.00143.0015.00221.00-142.00211.00289.0075.00-440.00419.00261.00560.001,214.00-200.00-128.00-300.00-213.00211.0094.00107.0023.00-213.00-711.00-112.00266.00323.00940.00308.0068.007.00-134.00-141.00314.00251.00117.00197.00-338.00-592.00-32.00-488.00-89.00135.00-38.00244.00-375.0050.00-43.00-18.00
EBIT Margin Growth (3y) -763.00-586.00-7473.00-3359.00-471.00-330.00-589.00-245.00-250.00-194.00-108.00522.00601.00596.007,276.002,565.00774.00565.00856.00633.00430.00422.00335.00561.00430.00227.00367.001,024.00-202.00-745.00-305.0076.00321.00323.00304.00357.00117.0095.0055.00648.00581.00923.00364.0043.00-335.00-49.00-432.00-113.00-207.0046.00-46.00-802.00-408.00-113.00-261.00
EBIT Margin Growth (5y) -373.00-278.00-272.00-354.00-116.00-26.00-293.00-826.00380.00356.00527.001,296.00820.00730.007,536.003,566.00784.00531.00663.00442.00428.00-196.00330.00850.00540.00456.00563.001,358.00128.0061.00-138.00458.00579.00306.00360.00332.00-224.00180.00-235.00221.00123.00853.00121.00-420.00-150.00-130.00-205.00
EBIT Margin (QoQ) -64.0057.00-123.0085.0018.00116.00-187.00-25.00-25.00-23.00-835.00244.00113.00-6831.003,991.002,973.00159.00-143.00157.00-30.0031.0063.00-206.00323.00108.00-151.00-721.001,182.00-50.00148.00-66.00-233.0023.00-25.0021.00192.00-94.00-11.00-63.00-44.00-593.00589.00314.0013.0024.00-44.0075.00-49.00-116.00-51.00529.00-111.00-250.0029.00-6.00-365.00310.00-426.00393.00-142.00137.00-143.00-227.00283.0044.00-119.00
EBIT (QoQ) -1.50%10.25%-4.69%-0.16%4.28%13.85%-8.36%-8.75%4.96%0.62%-70.13%114.18%30.45%-1,198.71%63.90%129.63%30.14%-17.79%28.47%-12.34%11.99%7.33%-22.11%27.77%12.75%-14.88%-71.28%192.29%-0.20%13.21%-0.96%-20.79%5.57%3.68%10.31%5.81%-4.36%1.87%1.35%-14.69%-44.44%96.43%33.12%-8.88%-0.43%4.57%13.52%-8.29%-2.77%2.23%49.13%-12.69%-13.51%0.57%0.00%-25.66%27.61%-27.14%34.01%-12.41%11.14%-9.39%-14.65%15.35%8.12%-6.86%
EBT Growth (1y) -81.74%13.31%33.04%-32.03%-4.77%-2.80%-5.12%-108.78%-122.34%-120.18%-1,385.01%-10,701.92%53.55%496.70%103.60%128.98%1,054.12%28.81%110.58%-64.50%-87.30%-53.87%29.23%798.06%27.27%-6.43%-10.59%56.41%-9.92%-2.54%37.24%36.77%2.64%-0.42%-16.56%-67.64%-6.15%14.35%55.44%283.33%45.85%36.46%8.97%6.56%3.49%33.59%30.30%1.75%19.17%-27.45%-53.73%-11.39%-57.66%-35.32%23.16%-2.66%53.27%-27.18%6.72%-3.10%-3.10%
EBT Growth (3y) -26.80%-30.50%-163.14%-103.67%-28.03%-8.03%-24.01%40.10%-0.33%1.02%-0.87%135.83%36.85%63.33%28.02%134.42%-8.89%36.56%-9.14%0.65%-2.80%2.89%27.22%122.53%39.64%-4.72%0.79%-11.54%-4.62%3.53%21.19%19.27%12.00%15.82%12.22%9.75%12.31%27.74%30.20%60.78%21.61%9.77%-13.07%-1.33%-19.48%-14.42%-9.45%-4.26%-8.21%-30.09%-15.28%-5.80%-14.33%
EBT Growth (5y) -29.66%2.57%4.22%-7.87%-34.59%-14.30%3.62%2.46%-9.55%3.33%91.09%45.49%46.26%15.80%17.21%72.68%10.10%18.68%-6.15%3.15%-16.48%0.97%18.58%70.22%27.56%3.44%11.64%23.11%5.54%15.13%20.37%12.96%11.62%8.53%-3.15%3.57%-6.50%-0.44%4.69%29.09%3.14%-9.03%-2.89%-1.95%-4.96%
EBT Margin Growth (1y) -3955.0055.00199.00-270.00-85.00-108.00-131.00-517.00-825.00-838.00-7572.00-2946.0053.00467.007,011.003,783.00490.0099.00251.00-516.00-385.00-231.00228.00861.00285.00385.00-118.00272.00-168.00-139.00202.00213.00-20.00-29.00-152.00-685.00-79.00103.00403.00933.00366.00336.0012.00-96.00-108.00234.00208.00-54.00216.00-338.00-757.00-100.00-750.00-433.00179.00-1.00324.00-227.00103.00-24.00-31.00
EBT Margin Growth (3y) -4865.00-891.00-7503.00-3733.00-857.00-479.00-691.00319.00-282.00-273.00-309.00321.00158.00335.007,490.00966.00153.00865.00300.00357.00327.00445.00676.00945.00771.00197.00-68.00-200.00-267.00-65.00453.00461.00267.00410.00262.00151.00179.00673.00623.00782.00474.00231.00-537.00-251.00-642.00-538.00-370.00-155.00-210.00-998.00-476.00-124.00-458.00
EBT Margin Growth (5y) -4322.00-325.00-241.00-467.00-751.00-611.00-212.00194.00-218.00304.001,136.00900.00892.007,708.003,943.001,050.00638.00677.00131.00407.00-146.00346.00750.001,195.001,018.00484.00346.00637.00-9.00504.00673.00310.00375.00305.00-287.00-3.00-355.00-99.0045.00682.0048.00-428.00-255.00-275.00-350.00
EBT Margin (QoQ) -3969.00-62.0025.0051.0041.0082.00-444.00236.0018.0059.00-830.00-71.005.00-6674.003,795.002,927.00419.00-131.00567.00-365.0027.0022.00-201.00-234.00181.00481.00-394.00581.002.00-307.00-3.00141.0030.0034.008.00-92.0021.00-89.00-526.00514.00204.00211.005.00-53.00173.00-113.00-104.00-65.00515.00-138.00-366.00206.00-39.00-558.00291.00-444.00278.0054.00112.00-120.00-273.00384.00-15.00-127.00
EBT (QoQ) -82.62%-3.17%9.84%-1.26%7.91%13.69%-43.89%38.34%10.13%10.98%-105.19%-251.92%0.55%-6,967.58%56.33%98.49%949.41%-35.87%251.62%-50.18%14.67%4.84%-40.72%-82.18%316.50%193.71%-40.97%115.93%3.56%-32.27%3.26%24.36%12.05%-4.62%2.91%-6.68%8.72%-20.08%-60.08%170.63%32.45%8.63%-1.56%2.97%23.93%-13.25%-3.74%0.00%59.97%-15.38%-24.83%17.12%-2.61%-46.04%43.95%-44.04%48.78%2.76%13.77%-11.88%-29.31%50.59%3.30%-11.88%
Enterprise Value Growth (1y) -47.23%16.04%-56.58%2.19%-11.49%-7.03%-5.60%-4.44%23.96%29.79%32.93%4.18%-17.59%-28.58%-43.47%-44.46%34.19%44.52%45.72%74.65%-18.05%20.10%20.54%-29.35%41.79%8.49%12.06%-3.73%8.66%6.43%-343.78%-78.00%-26.51%25.88%85.34%54.26%27.81%-23.38%-4.55%3.42%-16.36%-30.38%-58.40%-109.11%-34.74%5.73%-24.27%-2.24%24.81%-2.97%36.80%16.43%-8.95%-69.03%-92.93%10.64%-39.39%3.47%5.54%2.63%20.66%22.76%37.69%
Enterprise Value Growth (3y) -7.67%14.23%-3.51%0.71%0.10%1.14%-0.53%-13.07%16.20%20.59%19.46%29.47%2.97%17.09%14.78%22.05%23.24%25.97%27.61%30.19%14.38%11.89%-45.83%-33.67%12.38%14.07%16.98%5.48%5.86%5.07%12.05%7.70%-2.05%-6.03%37.61%2.61%-4.21%-14.89%-27.20%-27.34%-5.64%-8.17%-7.55%-21.34%-3.35%-17.94%-14.86%8.60%-4.52%-18.88%-4.82%10.08%-6.41%-8.02%-4.33%
Enterprise Value Growth (5y) 0.69%14.76%2.89%18.55%4.98%15.60%15.21%13.87%16.56%18.20%18.25%13.98%13.45%13.37%-19.29%2.64%12.17%22.40%24.41%22.65%10.53%8.96%13.82%-1.08%10.79%-0.41%1.07%-11.27%-5.51%-1.01%-6.01%-10.95%-1.49%-2.96%28.21%4.62%1.50%-21.42%-20.20%-9.04%-12.35%-15.60%-17.79%-9.22%-4.07%-4.11%2.27%
Enterprise Value (QoQ) -85.17%38.28%-42.43%9.56%-5.59%-15.11%11.03%-3.09%-1.37%-13.56%12.01%24.93%6.41%-8.50%-25.71%7.88%-2.33%-21.06%-26.58%58.03%13.72%-18.44%40.88%-95.42%41.60%-17.79%3.77%12.06%8.20%-13.21%-13.50%22.57%5.96%-436.91%54.47%44.97%44.91%-6.22%-42.03%13.14%5.85%9.99%-31.20%-4.65%-5.50%-9.35%-73.20%32.57%26.19%-44.16%-42.49%50.41%-1.08%11.52%-88.42%35.35%-56.81%-0.99%12.73%-0.86%-8.59%1.18%10.04%17.82%-5.73%20.29%
EPS (Basic) Growth (1y) 2.70%10.53%-1.72%-1.00%-2.79%-4.17%-195.98%-110.63%-126.94%-1,493.48%-525.39%150.00%354.55%102.96%108.24%1,600.00%0.00%52.63%106.67%35.29%-53.57%48.28%-170.08%13.04%92.31%95.35%146.90%-151.92%112.00%398.81%-407.68%-362.96%33.96%-88.07%101.80%132.80%-92.99%-114.90%-2,407.15%100.00%1,184.99%119.00%123.25%-13.41%10.94%4,989.09%160.41%42.25%9.86%-98.48%724.24%-56.44%-95.39%3,557.50%-100.96%31.82%1,761.83%57.50%-660.87%37.93%-4.48%174.60%
EPS (Basic) Growth (3y) -28.22%-31.80%-99.16%-62.52%-12.64%-26.58%-20.91%-3.31%-11.81%-14.25%45.26%138.11%47.08%27.39%50.76%196.25%-3.71%64.13%-12.09%-40.85%23.70%143.56%-44.41%-67.71%76.10%5.16%26.54%-7.62%-41.60%-27.83%-48.55%71.42%6.49%-85.00%27.99%36.94%0.00%12.92%140.82%35.06%150.19%29.00%91.20%-18.74%-61.69%204.64%-30.17%-6.52%-1.91%-4.35%-37.53%-7.48%-6.38%440.83%
EPS (Basic) Growth (5y) -1.68%-5.92%0.10%3.90%-20.91%-2.18%-22.12%6.69%-9.34%12.80%18.64%-46.51%46.80%21.55%29.65%-130.10%20.45%21.35%-48.10%3.82%-29.20%-17.68%-19.34%12.26%37.55%-49.48%16.43%6.43%23.22%-3.04%-5.00%41.84%8.03%-69.57%32.43%18.66%-44.92%-4.36%-25.42%7.18%68.17%59.92%18.30%-0.49%0.00%161.50%
EPS (Basic) (QoQ) 2.70%23.17%10.53%14.29%-36.83%24.06%8.54%12.66%-163.26%86.26%-175.00%-5,727.27%71.61%101.10%1,300.00%-32.14%-21.05%126.67%-17.65%3.57%6.90%48.39%-71.74%230.77%-150.53%339.34%-51.92%236.00%-87.87%-364.95%296.30%690.57%-107.48%-298.68%156.80%-29.58%-98.87%7,161.56%-87.85%-249.54%-74.90%729.48%-21.95%-97.79%114.05%2,244.51%0.00%1.41%-89.05%1,180.75%-22.77%-98.60%5,843.44%-32.31%-91.82%1,011.54%-101.56%9,405.78%15.52%-5.97%-107.53%1,786.96%-20.00%170.31%
EPS (Weighted Average and Diluted) Growth (1y) 9.38%15.15%2.27%-2.86%-2.63%-4.65%-196.50%-111.76%-129.73%-1,663.41%-594.30%150.00%327.27%102.81%107.14%1,550.00%12.00%55.56%138.46%39.39%-53.57%50.00%-169.14%13.04%92.31%97.62%146.85%-151.92%108.00%400.00%-408.96%-362.96%36.54%-87.95%101.81%132.80%-93.02%-114.82%-2,405.28%100.00%1,190.81%119.02%123.26%-13.41%10.94%4,937.77%159.17%40.85%8.45%-98.48%719.63%-56.00%-95.34%3,595.00%-100.97%29.55%1,765.69%57.50%-660.89%38.60%-4.48%174.60%
EPS (Weighted Average and Diluted) Growth (3y) -28.56%-32.64%-106.86%-61.48%-13.03%-25.19%-21.78%-0.99%-8.87%-11.94%47.09%138.11%47.08%27.35%50.98%196.25%0.00%66.44%-8.25%-41.25%22.92%145.64%-44.24%-67.71%76.10%5.98%26.54%-7.62%-41.68%-27.84%-48.73%71.42%7.17%-84.97%28.00%36.94%0.00%12.40%140.43%34.61%149.49%28.99%90.76%-18.74%-61.72%205.03%-30.18%-7.06%-1.91%-3.91%-37.60%-7.56%-5.98%442.67%
EPS (Weighted Average and Diluted) Growth (5y) 0.62%-3.23%3.14%5.62%-19.31%-0.47%-22.77%8.87%-7.54%15.15%18.97%-46.51%46.41%21.50%29.80%-130.10%23.22%22.67%-46.65%4.44%-29.27%-17.76%-19.31%12.26%37.55%-49.28%16.44%6.43%23.22%-3.07%-4.90%41.65%8.17%-69.57%32.36%18.66%-44.95%-4.36%-25.44%6.81%68.33%60.05%18.26%-0.74%0.00%161.70%
EPS (Weighted Average and Diluted) (QoQ) 3.13%31.77%8.57%13.16%-36.83%25.16%8.82%10.81%-163.94%84.74%-175.00%-5,727.27%71.61%101.10%1,150.00%-28.00%-27.78%153.85%-15.15%0.00%10.71%48.39%-71.74%223.08%-151.03%342.63%-51.92%232.00%-87.90%-368.91%292.59%698.08%-107.48%-302.94%156.80%-29.58%-98.88%7,198.00%-87.91%-249.45%-74.78%733.15%-21.95%-97.80%113.77%2,256.60%0.00%0.00%-89.00%1,180.67%-23.00%-98.59%5,812.00%-31.25%-91.84%1,013.85%-101.55%9,277.00%17.54%-5.97%-107.50%1,771.59%-18.99%170.31%
FCF Margin Growth (1y) -649.00-1155.001,386.00329.00392.00448.0048.00-4911.00386.00329.00-718.007,000.00-233.00-188.00253.00-2112.00536.00834.002,011.0047.00-304.00-527.00-2923.00-360.00-413.00-786.001,497.00823.00163.00-324.00-148.00-207.00682.001,028.00338.00350.00-691.00-458.00-180.00-415.00294.00-546.00-91.0035.00-1644.00688.00222.00683.001,812.00-141.00-572.00-681.00-265.0029.00
FCF Margin Growth (3y) -877.00219.00279.00716.002,418.00545.00589.00-418.00-23.00689.00975.001,545.004,936.000.00119.00-660.00-2425.00-181.00-479.00584.00510.00-555.00-1637.00-1574.00256.00431.00-82.001,687.00966.00154.00246.0010.00-272.00285.0024.0067.00-31.00-2040.00-316.00-49.00303.00463.001.00-440.0037.00-96.00576.00
FCF Margin Growth (5y) -100.00360.00-187.002,979.00354.00778.00896.00-1330.00-336.00-28.00-338.00119.005,399.00-251.00-992.00689.00-1809.00664.00225.00774.00653.00-564.00-1068.00-1417.00190.0034.00-1087.001,416.00585.00-1196.00388.00141.00446.00454.00571.00-282.00-29.00-493.00-428.00
FCF Margin (QoQ) 653.00-901.00657.00518.001,112.00-1958.00720.00573.00712.00-6917.006,017.00517.00-335.00801.00-1216.00561.00106.00-1563.001,432.00859.001,282.00-3527.001,081.00636.00-1114.00-964.001,028.00263.001,169.00-1638.00368.00-223.001,345.00-1696.001,257.00123.00655.00-1685.00216.00355.00933.00-1920.00925.00-485.001,389.00-1794.00-753.001,847.00923.00-1334.00376.00-106.00492.00-1443.00792.00187.00
FCF Payout Ratio Growth (1y) 95.82%374.57%-85.93%-98.40%104.89%-47.16%-7.39%92.63%-47.69%-21.42%89.49%405.67%57.67%25.58%-15.87%-881.70%-3.92%16.38%-26.97%-33.93%34.15%19.91%784.20%61.88%75.17%80.57%-85.98%541.62%-36.19%102.83%5.43%-309.61%-56.37%-78.41%-19.45%121.47%150.25%62.20%15.04%-333.31%-43.17%171.32%13.97%-43.08%-195.01%-68.58%-10.98%116.35%192.15%20.44%43.88%-743.61%40.84%-2.37%
FCF Payout Ratio Growth (3y) 27.51%-17.60%-14.81%-37.26%34.75%26.83%-19.51%13.87%-20.73%-7.46%4.72%5.20%-217.48%26.66%20.56%75.79%-81.62%31.19%36.08%-3.26%62.04%14.46%63.76%9.33%-52.25%-21.29%-7.53%-50.81%58.58%-11.35%-10.78%-0.77%-45.02%-14.71%-1.69%1.84%10.51%-49.65%11.41%5.29%-18.29%-20.76%0.89%13.44%-14.60%7.23%-28.24%
FCF Payout Ratio Growth (5y) -2.95%-11.20%-0.29%-31.42%-36.14%15.46%-6.16%56.98%2.12%13.24%19.98%7.61%123.59%17.83%45.04%-4.29%-108.01%-8.87%1.99%-5.12%24.70%10.36%8.99%3.90%-12.07%-7.06%28.32%-31.03%-46.00%-18.90%-9.55%-0.18%-24.49%-11.49%-18.50%6.23%5.49%11.89%10.21%
FCF Payout Ratio (QoQ) -50.72%-134.38%-3,460.00%103.70%-68.92%-584.86%187.65%-59.99%-45.54%-138.56%722.55%-39.90%31.34%-37.80%221.13%-52.13%-12.01%-677.92%139.47%-42.02%-44.79%-1,159.88%139.54%-48.17%307.14%-145.70%281.66%-46.58%-68.39%1,339.54%-73.75%69.83%-83.57%-2,962.01%105.46%-15.97%-38.69%662.90%-36.33%-45.53%-56.52%-1,647.20%115.51%160.05%-81.74%-2,042.33%89.70%186.01%-48.26%256.64%-41.94%12.41%-38.19%-1,695.33%112.70%-22.07%
Free Cash Flow Growth (1y) -44.65%-74.55%616.47%49.20%2,171.43%90.74%9.69%-1,418.01%106.90%39.24%-44.34%131.68%-37.27%-24.65%12.69%-112.19%17.43%7.73%68.50%10.51%-26.43%-22.90%-90.20%-132.23%-50.80%-54.21%547.98%120.36%47.75%-51.87%-5.53%-149.04%131.98%366.95%24.65%567.53%-51.57%-25.97%3.75%-151.67%69.58%-64.01%-12.85%30.11%-204.17%218.24%10.81%700.00%210.40%-16.40%-30.02%-115.38%-28.03%3.82%
Free Cash Flow Growth (3y) -13.87%30.09%25.99%63.54%64.40%206.83%26.01%-11.72%16.31%15.08%4.17%1.86%67.43%-18.47%-14.46%-42.90%-31.10%-24.81%-27.55%2.29%34.32%-18.83%-44.61%-15.66%38.56%19.03%0.96%96.87%35.12%18.40%18.50%6.90%-47.13%23.97%7.56%4.07%-19.07%-41.87%-5.35%0.06%29.40%24.94%-1.43%-12.25%13.59%-6.11%40.31%
Free Cash Flow Growth (5y) 11.15%18.23%4.64%52.71%23.24%90.71%10.70%-35.27%-4.02%-11.21%-16.79%-7.66%15.06%-17.00%-32.71%2.64%-15.16%7.82%-3.09%4.73%24.33%-9.68%-10.09%-4.95%10.94%6.73%-22.80%47.15%29.95%-37.60%13.77%3.36%37.80%16.99%27.05%-2.66%-9.28%-7.43%-5.95%
Free Cash Flow (QoQ) 102.92%-393.18%97.19%2,814.29%220.53%-120.79%214.53%149.93%84.33%-387.69%115.61%68.20%-26.32%63.74%-69.09%102.02%10.21%-117.71%397.84%85.34%72.36%-109.41%344.88%94.22%-78.09%-322.83%151.88%80.75%210.10%-93.00%276.43%-41.12%508.62%-103.64%1,880.52%18.53%62.46%-86.36%84.44%81.17%127.68%-106.79%705.38%-61.55%451.27%-105.45%-802.31%217.48%91.94%-70.51%66.03%-11.04%60.68%-106.48%876.67%28.33%
Gross Margin Growth (1y) -63.00-45.00-45.00-166.00-89.00-83.00-144.00511.00628.00590.00695.0067.00-7.00125.0015.000.00141.0054.00122.0084.00220.00275.00122.00223.00-383.00-353.00-297.00-335.00-87.00-157.00-161.00-261.0057.00-63.00-107.00133.00-25.00112.00136.00138.0044.00129.0052.00-140.00-161.00-371.00-400.00-61.00199.0075.00226.00-88.00-361.00-64.00-105.00-76.0011.0065.00-6.0024.0064.00-50.00-21.00
Gross Margin Growth (3y) 475.00462.00506.00412.00532.00631.00565.00578.00761.00769.00832.00152.00354.00454.00259.00308.00-23.00-23.00-53.00-27.00-250.00-234.00-335.00-372.00-413.00-572.00-564.00-463.00-54.00-108.00-132.0010.0077.00178.0081.00131.00-141.00-130.00-211.00-63.0083.00-167.00-121.00-289.00-323.00-360.00-278.00-226.00-151.0077.00115.00-141.00-287.00-48.00-132.00
Gross Margin Growth (5y) 609.00641.00643.00496.00893.00961.00809.00886.00598.00692.00657.0040.00-116.00-55.00-198.00-288.00-52.00-242.00-320.00-156.00-217.00-185.00-307.00-101.00-393.00-332.00-376.00-465.00-171.00-350.00-479.00-191.00115.00-118.00-92.00-18.00-303.00-119.00-90.00-227.00-268.00-166.00-232.00-342.00-248.00-344.00-306.00
Gross Margin (QoQ) -88.0078.0029.00-83.00-69.0079.00-92.00-6.00-64.0017.00563.00111.00-101.00122.00-65.0037.0030.0013.00-79.00177.00-56.0080.00-117.00313.00-1.00-73.00-16.00-293.0030.00-17.00-54.00-46.00-40.00-21.00-154.00273.00-160.00-65.0085.00115.00-24.00-41.0088.0021.0060.00-117.00-104.000.00-149.00-146.00234.00261.00-274.005.00-80.00-12.0024.00-36.00-52.0075.0078.00-108.00-22.00115.00-35.00-79.00
Gross Profit Growth (1y) 5.01%4.30%3.02%-0.54%3.00%7.92%4.74%84.33%101.00%93.74%91.72%2.60%-1.09%4.50%1.06%6.55%4.12%3.50%7.03%0.55%1.56%-2.32%-8.55%-5.31%-48.34%-47.32%-43.97%-42.99%-0.06%-1.77%1.12%2.65%11.51%5.82%1.33%7.14%-2.35%4.07%7.25%7.57%6.93%3.07%3.19%-1.14%2.71%2.77%-0.20%12.02%18.92%9.38%7.41%-10.81%-15.07%-4.63%-4.68%-4.50%-1.06%-0.48%-2.86%0.47%-2.27%-2.36%-0.25%
Gross Profit Growth (3y) 29.54%29.68%27.42%23.44%26.99%29.76%26.60%26.31%27.44%27.97%27.52%3.20%1.51%1.85%-0.36%0.48%-18.25%-18.94%-18.15%-18.43%-19.36%-20.34%-19.68%-17.87%-16.81%-18.19%-16.89%-14.41%2.86%2.66%3.20%5.76%5.20%4.31%3.89%4.44%2.36%3.30%3.37%6.00%9.31%5.03%3.42%-0.41%1.23%2.35%0.72%-1.56%-0.02%1.26%-0.18%-5.06%-6.36%-2.50%-2.61%
Gross Profit Growth (5y) 17.49%18.72%17.48%15.04%16.71%17.18%14.71%13.92%1.67%1.52%1.22%-9.91%-11.59%-11.38%-10.94%-9.90%-9.45%-11.15%-10.89%-9.80%-10.60%-11.06%-10.85%-8.58%-9.68%-10.10%-8.67%-7.79%3.63%2.76%2.51%5.55%7.30%5.00%3.75%2.62%1.61%2.83%2.49%0.29%1.88%1.92%0.48%-1.07%0.06%0.82%-0.20%
Gross Profit (QoQ) 0.84%7.98%7.23%-10.07%0.17%6.66%3.53%-6.87%4.95%3.52%82.19%1.55%1.16%2.44%-2.50%-2.10%6.89%-0.94%2.80%-4.34%6.25%2.43%-3.42%-3.38%2.19%-4.10%0.00%-47.28%4.20%2.00%1.74%-7.58%2.42%5.01%3.27%0.40%-2.81%0.55%9.19%-8.49%3.59%3.62%9.52%-9.04%-0.15%3.74%4.92%-5.49%-0.10%0.75%17.76%0.34%-8.11%-1.07%-2.21%-4.46%3.18%-1.12%-2.03%-1.01%3.79%-3.49%1.32%-3.71%3.70%-1.40%
Interest Coverage Ratio Growth (1y) 0.86%16.31%11.67%9.20%11.03%-1.80%-89.37%-74.31%-68.16%-447.38%-1,357.59%64.28%65.91%112.44%141.57%39.37%25.85%72.65%14.59%60.50%50.83%21.47%-40.31%-7.42%-17.35%4.78%163.70%-3.18%0.06%-13.25%-21.38%41.76%24.08%24.64%-21.20%-49.59%-12.84%33.88%136.70%42.45%11.67%8.88%4.96%43.41%22.71%17.42%-29.00%-56.48%-45.14%-59.67%-40.01%-3.09%3.16%36.97%-14.84%13.62%9.61%
Interest Coverage Ratio Growth (3y) -29.09%-81.39%-51.73%-22.76%-16.29%-24.86%-17.78%-16.21%-12.72%-9.31%81.61%54.32%46.58%31.25%31.70%27.46%16.20%30.01%21.73%12.89%7.65%3.36%7.36%8.31%0.86%4.25%2.65%-14.46%-1.95%14.36%13.97%15.67%5.62%9.12%9.23%28.95%46.78%20.64%-11.34%-9.84%-20.79%-15.43%-11.44%-13.44%-28.68%-21.75%-14.72%
Interest Coverage Ratio Growth (5y) -5.73%-3.16%-6.58%0.61%2.17%-2.31%-17.58%-2.66%-3.69%-1.04%56.63%26.92%21.10%17.47%20.96%23.24%14.26%18.90%9.95%-4.84%3.71%6.04%4.13%7.06%10.09%10.03%7.10%16.71%19.09%14.62%13.79%14.36%-5.96%-2.64%-9.20%-1.99%12.35%-0.61%-5.16%-3.69%
Interest Coverage Ratio (QoQ) -0.54%-0.90%-1.14%3.51%14.69%-4.86%-3.33%5.24%1.44%-89.70%133.55%30.45%-1,206.67%62.70%130.51%31.74%-17.05%24.68%2.29%18.96%13.80%-17.25%43.27%11.79%-8.36%-59.34%122.23%-0.20%16.18%2.34%-18.41%3.13%0.73%-7.25%47.13%-9.73%1.19%-42.25%74.96%2.10%5.30%-0.46%1.51%57.29%-9.77%-14.82%-2.87%-4.88%-44.69%7.36%-28.59%41.48%-10.66%14.30%-5.19%-12.04%19.20%10.26%
Net Cash Flow Growth (1y) 120.50%-52.12%-9.22%50.54%165.86%274.03%196.68%-545.60%-242.52%-43.74%-208.11%133.55%261.54%-346.37%165.74%-114.16%-125.69%115.87%-26.30%-196.06%133.71%2,970.21%-1,183.16%-246.13%-2,116.67%-98.90%112.19%90.87%77.52%-234.78%-30.87%275.48%143.38%321.94%312.36%-496.07%-950.85%265.70%-26.53%-56.01%116.33%-112.24%25.21%44.91%-207.93%192.86%-74.22%111.55%335.59%-259.44%-51.32%-416.11%-131.41%-163.16%
Net Cash Flow Growth (3y) 28.64%32.93%53.35%-4.51%45.36%52.07%-92.96%39.03%32.57%-37.35%-39.63%-19.39%48.00%28.86%128.97%-73.78%-51.11%-55.31%27.11%-0.92%2.20%-15.18%-34.94%-3.01%36.70%25.29%-67.91%32.90%14.07%6.03%121.99%27.94%-121.33%37.56%0.22%55.96%-75.48%-51.83%-25.37%-38.10%28.04%34.17%-29.69%-46.04%41.42%-40.93%-57.35%
Net Cash Flow Growth (5y) 17.83%-39.36%25.73%20.62%14.80%16.34%90.76%-40.55%-25.73%-43.19%-40.49%-7.12%46.36%8.71%-16.85%19.55%-25.31%-29.82%16.66%22.63%-45.41%-41.34%29.99%22.55%-27.93%22.28%-15.04%18.33%11.42%31.92%4.45%-7.53%21.88%28.72%-8.02%-13.80%-26.52%-25.47%-30.22%
Net Cash Flow (QoQ) -207.62%-71.32%75.16%190.15%-384.71%22.42%133.08%411.96%-26.41%-618.08%92.70%302.10%-241.41%260.77%-64.84%-408.23%137.73%-134.62%36.20%290.45%75.22%-239.06%107.26%17,246.67%-161.82%55.56%57.68%109.50%581.74%-133.29%-4.21%43.01%449.68%-15.50%-74.24%191.53%549.71%-181.16%44.65%225.30%30.52%-272.35%105.80%-193.90%1,435.06%-175.83%88.65%180.79%270.63%-66.04%131.67%-154.68%213.16%-320.54%76.98%-358.02%
Net Income Growth (1y) -87.01%10.74%26.24%-1.03%-2.45%-2.99%-3.66%-201.25%-93.47%-82.31%-86.97%416.67%-48.72%-82.61%-73.96%-84.41%3,445.00%2,332.00%1,044.58%-133.57%42.43%-116.13%214.29%69.40%14.90%144.70%-61.40%57.77%602.81%-395.96%-29.52%-58.59%-99.51%101.54%-191.89%-75.24%-438.24%-2,333.33%277.94%-102.60%119.13%123.38%-64.46%-150.00%-104.55%153.19%-109.30%0.00%1,700.00%-103.36%-150.00%1,140.00%-162.50%-125.00%-40.00%-90.38%400.00%-666.67%-142.86%-320.00%2,213.33%
Net Income Growth (3y) -79.77%-42.50%-45.89%46.95%-68.03%-68.98%-68.03%-20.63%5.90%-6.21%97.06%-100.85%34.69%108.17%-31.77%138.70%187.65%241.42%-6.21%-47.09%125.73%-30.32%32.21%3.44%-66.01%26.42%-31.04%-45.51%-28.37%-44.47%4.84%-26.05%-85.35%27.65%-16.55%-26.33%-26.61%136.47%61.11%-27.34%28.85%72.90%-27.70%203.66%-34.89%-29.89%-32.49%44.22%217.48%-37.15%-104.08%-30.06%251.36%
Net Income Growth (5y) -31.53%0.07%41.46%-19.03%-15.95%2.51%-23.93%-14.55%-6.04%6.19%19.21%21.91%45.54%135.76%-18.94%29.91%73.12%6.34%-48.14%-15.95%-16.96%-15.70%20.19%-14.95%-52.03%16.06%-30.85%-14.99%-14.88%-9.68%-15.30%-14.95%-70.36%63.12%-16.38%-30.07%-18.07%-24.57%27.10%-42.12%17.72%19.25%-17.93%-40.63%99.43%
Net Income (QoQ) -87.16%0.17%-19.97%26.19%9.48%14.18%-37.25%24.37%8.88%13.38%-165.94%108.02%194.87%-16.52%1,503.13%-98.70%0.00%25.00%860.00%195.42%351.81%-108.66%218.07%208.19%-151.15%161.40%75.00%109.03%-80.10%-46.97%615.24%831.16%-108.38%112.63%320.27%-89.07%-73.53%-855.56%213.24%-249.35%-74.78%160.20%-101.65%1,200.00%113.64%-8.51%-111.63%80.00%12,000.00%-103.36%-25.00%420.00%-125.00%-150.00%620.00%-119.23%10.00%-55.56%135.71%500.00%-330.00%50.72%67.65%6,409.09%
Net Income towards Common Stockholders Growth (1y) -87.01%10.74%26.24%-1.03%-2.45%-2.99%-3.66%-201.25%-93.47%-82.31%-86.97%416.67%-48.72%-82.61%-73.96%-84.41%3,445.00%2,332.00%1,044.58%-133.57%42.43%-116.13%214.29%69.40%14.90%144.70%-61.40%57.77%602.81%-395.96%-29.52%-58.59%-99.51%101.54%-191.89%-75.24%-438.24%-2,333.33%277.94%-102.60%119.13%123.38%-64.46%-150.00%-104.55%153.19%-109.30%0.00%1,700.00%-103.36%-150.00%1,140.00%-162.50%-125.00%-40.00%-90.38%400.00%-666.67%-142.86%-320.00%2,213.33%
Net Income towards Common Stockholders Growth (3y) -79.77%-42.50%-45.89%46.95%-68.03%-68.98%-68.03%-20.63%5.90%-6.21%97.06%-100.85%34.69%108.17%-31.77%138.70%187.65%241.42%-6.21%-47.09%125.73%-30.32%32.21%3.44%-66.01%26.42%-31.04%-45.51%-28.37%-44.47%4.84%-26.05%-85.35%27.65%-16.55%-26.33%-26.61%136.47%61.11%-27.34%28.85%72.90%-27.70%203.66%-34.89%-29.89%-32.49%44.22%217.48%-37.15%-104.08%-30.06%251.36%
Net Income towards Common Stockholders Growth (5y) -31.53%0.07%41.46%-19.03%-15.95%2.51%-23.93%-14.55%-6.04%6.19%19.21%21.91%45.54%135.76%-18.94%29.91%73.12%6.34%-48.14%-15.95%-16.96%-15.70%20.19%-14.95%-52.03%16.06%-30.85%-14.99%-14.88%-9.68%-15.30%-14.95%-70.36%63.12%-16.38%-30.07%-18.07%-24.57%27.10%-42.12%17.72%19.25%-17.93%-40.63%99.43%
Net Income towards Common Stockholders (QoQ) -87.16%0.17%-19.97%26.19%9.48%14.18%-37.25%24.37%8.88%13.38%-165.94%108.02%194.87%-16.52%1,503.13%-98.70%0.00%25.00%860.00%195.42%351.81%-108.66%218.07%208.19%-151.15%161.40%75.00%109.03%-80.10%-46.97%615.24%831.16%-108.38%112.63%320.27%-89.07%-73.53%-855.56%213.24%-249.35%-74.78%160.20%-101.65%1,200.00%113.64%-8.51%-111.63%80.00%12,000.00%-103.36%-25.00%420.00%-125.00%-150.00%620.00%-119.23%10.00%-55.56%135.71%500.00%-330.00%50.72%67.65%6,409.09%
Net Margin Growth (1y) -4189.0026.00116.00-26.00-48.00-79.00-86.00-656.00-508.00-476.00-540.001,073.00-10.00-49.00-37.00-696.00377.00295.001,273.00-524.00188.00-1644.00407.00301.00438.00432.00-169.00243.005,247.00-657.00-36.00-432.00-6153.00484.00-127.00-203.00-123.00-162.00164.00-68.00112.00190.00-69.00-2.00-18.0043.00-37.000.0012.00-81.00-5.0041.00-19.00-4.00-3.00-34.0030.00-44.00-16.00-12.00491.00
Net Margin Growth (3y) -4745.00-529.00-511.00392.00-566.00-605.00-664.00-278.00-141.00-283.001,650.00-157.0098.00445.00-1067.00259.00448.00921.0061.00-286.005,874.00-1869.00202.00112.00-467.00260.00-332.00-392.00-1029.00-335.001.00-703.00-6164.00512.00-31.00-273.00-29.0071.0058.00-70.00106.00152.00-110.0039.00-25.00-42.00-44.007.0023.00-128.00-24.00-5.00502.00
Net Margin Growth (5y) -4378.00-253.00969.00-713.00-457.00-181.00-650.00-259.00-78.00343.00438.0081.00642.006,131.00-1292.0054.00259.0016.00-112.00-449.00-402.00-1547.00239.00-159.00-478.00288.00-236.00-462.00-935.00-102.00-105.00-705.00-6170.00474.00-73.00-232.00-36.00-14.0051.00-63.00117.00104.00-130.00-7.00496.00
Net Margin (QoQ) -4177.00-27.00-138.00154.0038.0062.00-280.00132.007.0055.00-850.00280.0039.00-9.00764.00-804.00-1.003.00106.00269.001,084.00-1528.00294.00339.00-749.00523.00188.00476.00-754.00-78.00600.005,480.00-6659.00543.00204.00-241.00-22.00-68.00127.00-161.00-60.00258.00-105.0020.0017.00-1.00-38.003.0078.00-81.00-1.0015.00-14.00-5.0045.00-45.001.00-4.0014.0019.00-73.0024.0018.00522.00
Operating Income Growth (1y) 3.34%9.40%12.98%8.62%-0.73%-0.08%-11.69%-71.22%-32.44%-16.03%-1,016.86%-1,208.25%53.31%52.95%111.44%140.72%20.49%3.68%35.36%-17.93%19.61%20.42%-4.50%-64.79%-19.44%-28.70%-5.16%227.08%-11.36%-6.23%-14.12%-4.35%27.77%15.75%13.73%4.49%-15.76%-51.06%-5.64%23.94%32.39%137.24%26.30%7.71%8.40%5.86%3.50%35.96%29.43%15.13%13.26%-24.05%-35.33%-4.59%-30.88%-7.37%9.14%-4.95%18.21%-24.72%-0.86%-3.55%-0.86%
Operating Income Growth (3y) -11.50%-2.82%-123.39%-76.14%0.93%8.67%-2.51%9.11%7.66%10.01%12.41%54.72%30.24%24.06%29.03%28.42%5.10%-3.80%7.03%-1.86%-5.12%-6.97%-8.04%3.28%-3.01%-8.19%-2.52%48.41%-1.56%-19.01%-2.68%7.40%12.53%10.36%10.67%11.73%6.53%7.12%7.24%21.98%22.93%42.47%13.97%3.61%-3.19%5.16%-6.77%-1.47%-2.97%1.45%-2.55%-19.09%-11.22%-4.36%-6.78%
Operating Income Growth (5y) 5.06%7.80%7.22%2.98%8.18%9.89%3.68%-17.80%3.76%2.71%5.17%33.66%9.55%5.01%16.22%18.82%5.63%-0.68%3.67%-1.13%-1.67%-14.53%-3.55%7.36%0.35%-2.12%2.00%34.27%6.49%5.93%3.79%12.65%14.86%10.37%9.70%7.57%0.24%6.19%-0.70%5.01%5.57%21.27%3.88%-4.96%-0.37%1.29%-1.03%
Operating Income (QoQ) -1.50%10.25%-4.69%-0.16%4.28%13.85%-8.36%-8.75%4.96%0.62%-70.13%114.18%30.45%-1,198.71%63.90%129.63%30.14%-17.79%28.47%-12.34%11.99%7.33%-22.11%27.77%12.75%-14.88%-71.28%192.29%-0.20%13.21%-0.96%-20.79%5.57%3.68%10.31%5.81%-4.36%1.87%1.35%-14.69%-44.44%96.43%33.12%-8.88%-0.43%4.57%13.52%-8.29%-2.77%2.23%49.13%-12.69%-13.51%0.57%0.00%-25.66%27.61%-27.14%34.01%-12.41%11.14%-9.39%-14.65%15.35%8.12%-6.86%
Operating Margin Growth (1y) -45.0037.0096.0032.00-78.00-121.00-260.00-908.00-640.00-501.00-7309.00-2483.00246.00293.006,980.003,147.00143.0015.00221.00-142.00211.00289.0075.00-440.00419.00261.00560.001,214.00-200.00-128.00-300.00-213.00211.0094.00107.0023.00-213.00-711.00-112.00266.00323.00940.00308.0068.007.00-134.00-141.00314.00251.00117.00197.00-338.00-592.00-32.00-488.00-89.00135.00-38.00244.00-375.0050.00-43.00-18.00
Operating Margin Growth (3y) -763.00-586.00-7473.00-3359.00-471.00-330.00-589.00-245.00-250.00-194.00-108.00522.00601.00596.007,276.002,565.00774.00565.00856.00633.00430.00422.00335.00561.00430.00227.00367.001,024.00-202.00-745.00-305.0076.00321.00323.00304.00357.00117.0095.0055.00648.00581.00923.00364.0043.00-335.00-49.00-432.00-113.00-207.0046.00-46.00-802.00-408.00-113.00-261.00
Operating Margin Growth (5y) -373.00-278.00-272.00-354.00-116.00-26.00-293.00-826.00380.00356.00527.001,296.00820.00730.007,536.003,566.00784.00531.00663.00442.00428.00-196.00330.00850.00540.00456.00563.001,358.00128.0061.00-138.00458.00579.00306.00360.00332.00-224.00180.00-235.00221.00123.00853.00121.00-420.00-150.00-130.00-205.00
Operating Margin (QoQ) -64.0057.00-123.0085.0018.00116.00-187.00-25.00-25.00-23.00-835.00244.00113.00-6831.003,991.002,973.00159.00-143.00157.00-30.0031.0063.00-206.00323.00108.00-151.00-721.001,182.00-50.00148.00-66.00-233.0023.00-25.0021.00192.00-94.00-11.00-63.00-44.00-593.00589.00314.0013.0024.00-44.0075.00-49.00-116.00-51.00529.00-111.00-250.0029.00-6.00-365.00310.00-426.00393.00-142.00137.00-143.00-227.00283.0044.00-119.00
Profit After Tax Growth (1y) 5.34%10.74%26.24%-21.20%-2.45%-2.99%-3.66%-196.10%-114.07%-131.85%-1,780.19%-613.39%148.81%364.25%103.07%108.25%1,629.27%9.87%60.00%128.62%37.09%-53.24%42.43%86.27%5.45%76.51%88.45%38.54%-152.39%109.88%382.54%-119.58%-287.34%9.89%-89.97%697.91%130.91%-70.98%0.63%-37.89%96.89%202.11%68.55%14.31%-13.03%8.28%-19.55%27.22%35.88%5.34%24.49%-47.87%-57.95%-13.37%-57.08%31.50%32.59%-0.81%59.20%-102.02%40.17%-4.17%178.19%
Profit After Tax Growth (3y) -28.96%-32.80%-182.03%-94.89%-59.39%-6.54%-20.80%-17.31%5.90%-2.58%-6.21%49.55%138.53%49.74%27.44%32.97%192.40%-3.21%62.55%80.70%-40.23%20.10%134.85%-35.82%-60.57%59.68%-3.02%17.49%-14.40%-12.52%-21.32%-10.08%63.34%-1.23%-44.59%84.15%36.25%-1.72%10.92%-3.34%32.51%51.04%19.07%-8.82%-20.80%-0.40%-24.53%-4.46%-8.84%-3.27%-5.25%-26.28%-7.89%-6.27%23.88%
Profit After Tax Growth (5y) 4.06%-0.13%0.07%0.37%9.69%-15.95%2.51%19.21%11.42%-5.26%17.23%40.48%-44.92%47.70%21.39%37.52%-121.01%15.90%15.76%47.18%-1.94%-11.19%5.51%13.41%5.43%28.98%9.12%2.86%1.44%16.97%-7.96%1.12%36.77%1.90%-29.81%36.94%18.15%-2.83%-6.12%-9.15%5.34%24.25%2.90%-15.10%-1.58%-1.25%13.74%
Profit After Tax (QoQ) 4.13%0.17%7.43%-5.99%9.48%14.18%-32.94%16.37%8.88%13.38%-166.89%82.96%-146.43%-5,882.13%71.60%101.17%1,234.15%-30.53%-23.68%144.48%-15.23%1.16%9.05%46.61%-71.09%208.19%42.61%-17.00%-51.61%229.03%4.84%-131.39%293.85%656.48%-104.25%-520.90%155.00%-30.94%153.54%-67.90%-48.37%139.46%56.48%1.77%-20.77%33.60%6.12%-22.57%-1.36%-0.74%67.81%-17.30%-23.53%17.31%-29.73%-33.30%57.55%-41.88%115.28%-32.74%17.87%-6.71%-102.73%4,776.00%-19.42%170.81%
Property, Plant & Equipment (Net) Growth (1y) -2.97%-9.05%-6.99%-6.17%-2.18%1.45%-5.19%33.84%38.77%34.46%34.82%-5.91%-11.16%-11.40%-7.17%-5.00%-5.33%-3.54%-10.57%-16.88%-18.30%-15.58%-11.56%0.29%4.45%5.56%14.09%-5.93%-4.64%-5.44%-7.98%12.23%11.37%6.15%7.47%3.79%1.23%6.75%9.18%10.20%7.42%6.20%1.85%4.19%6.83%7.86%6.37%3.56%6.35%3.58%1.84%3.56%11.51%13.17%12.61%11.01%1.05%0.48%3.74%-1.31%-0.16%2.11%-0.48%
Property, Plant & Equipment (Net) Growth (3y) 9.61%7.45%5.94%5.72%6.44%6.52%5.87%6.16%5.28%4.74%3.83%-9.43%-11.76%-10.31%-9.79%-7.48%-6.87%-4.92%-3.37%-7.79%-6.64%-5.55%-2.44%1.92%3.52%1.95%4.10%3.09%2.44%2.33%2.59%8.68%6.59%6.37%6.12%6.02%5.12%6.93%5.76%5.94%6.87%5.86%3.33%3.77%8.21%8.13%6.85%5.99%6.22%5.61%5.96%4.30%4.01%5.10%5.15%
Property, Plant & Equipment (Net) Growth (5y) 2.07%1.18%-0.26%-1.38%-1.39%-0.32%-1.26%-0.05%-0.08%0.48%2.46%-6.86%-7.30%-6.35%-5.08%-3.52%-3.02%-2.91%-2.25%-1.80%-1.71%-0.92%1.73%3.90%3.82%3.73%4.64%4.70%4.29%4.18%3.18%6.73%6.59%6.10%5.30%5.03%6.62%7.47%6.29%6.45%6.58%6.17%5.20%4.13%5.03%5.34%4.72%
Property, Plant & Equipment (Net) (QoQ) 2.72%0.07%-2.62%-3.07%-3.72%2.33%-1.76%1.05%-0.14%-4.37%38.68%4.77%-3.23%-4.11%-3.22%-1.07%-3.50%0.46%-0.95%-1.42%-1.67%-6.86%-7.94%-3.11%1.61%-2.42%4.39%0.92%2.68%5.46%-13.92%2.30%1.82%2.62%4.98%1.52%-2.95%3.89%1.39%-0.97%2.34%6.26%2.34%-3.48%1.18%1.90%4.69%-1.03%2.15%0.50%1.92%1.65%-0.51%-1.20%3.65%9.45%0.97%-1.69%2.18%-0.37%0.39%1.50%-2.79%0.79%2.67%-1.07%
Return on Assets Growth (1y) -70.00-56.00-46.00-7.000.000.000.00-3.00-4.00-4.00-5.000.001.001.002.00-2.00-1.00-1.000.005.003.003.003.00-4.00-3.00-3.00-3.002.001.001.0010.0010.0012.0011.00-12.00-12.00-13.00-14.000.00-1.00-1.000.000.001.000.001.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.001.00
Return on Assets Growth (3y) -73.00-60.00-51.00-10.00-2.00-3.00-3.00-4.00-3.00-3.00-3.003.003.004.005.00-1.00-1.000.000.002.001.002.0010.008.0010.009.00-5.000.00-1.00-1.00-2.00-3.00-3.00-3.00-12.00-13.00-14.00-14.000.00-1.000.000.000.001.000.000.000.000.000.000.000.000.000.000.001.00
Return on Assets Growth (5y) -73.00-59.00-49.00-7.000.000.000.00-4.00-3.00-3.00-3.001.002.002.0012.0011.0012.0012.00-2.001.00-1.00-1.00-2.00-6.00-4.00-5.00-5.000.00-1.00-1.00-2.00-2.00-2.00-3.00-12.00-13.00-14.00-14.000.00-1.00-1.000.000.000.000.000.001.00
Return on Assets (QoQ) -14.00-9.00-39.00-8.000.000.000.000.000.000.00-3.00-1.000.00-1.002.000.000.000.00-1.001.000.001.003.00-1.000.000.00-4.001.000.000.001.000.000.009.001.001.000.00-14.001.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.001.00
Return on Capital Employed Growth (1y) 1.000.000.00-6.00-9.00-9.00-25.00-26.00-25.00-24.0012.0028.0030.0030.0011.001.001.001.002.001.000.00-2.00-3.001.002.004.001.002.003.004.008.005.001.00-2.00-6.00-5.00-3.002.004.004.003.001.003.004.003.004.004.002.00-4.00-6.00-11.00-10.00-3.00-2.000.000.000.000.00-1.00
Return on Capital Employed Growth (3y) -32.00-33.00-13.00-4.00-4.00-3.00-2.003.007.007.0025.0030.0031.0029.0010.002.004.003.000.003.005.006.007.008.007.006.004.002.001.003.006.004.001.000.000.003.003.006.0010.0010.003.00-2.00-4.00-4.00-4.00-4.00-6.00-8.00-7.00-8.00-11.00
Return on Capital Employed Growth (5y) -2.00-1.00-1.00-2.00-3.00-4.00-3.005.009.009.0023.0033.0037.0037.0019.009.008.005.003.003.004.005.005.006.007.009.0010.0010.008.008.0013.0010.001.00-3.00-6.00-5.00-4.00-2.000.000.00-1.00-3.00-4.00
Return on Capital Employed (QoQ) 0.000.000.000.000.00-6.00-3.000.00-16.00-7.00-1.001.0020.009.000.001.001.000.001.001.001.00-1.000.00-1.000.002.001.001.00-3.003.003.001.002.00-1.00-1.00-2.00-2.000.001.002.000.000.000.001.002.002.00-1.001.003.00-1.00-6.00-2.00-2.000.000.000.000.00-1.000.000.000.00
Return on Equity Growth (1y) -1.00-5.00-7.00-8.00-11.006.009.0011.0013.00-9.00-5.00-5.000.0030.0020.0024.0037.00-23.00-9.00-113.00-63.00-165.0012.00126.00159.00315.00-710.00-227.00-140.00-170.00672.00183.00-1.0023.0015.0017.0023.007.002.00-5.00-19.00-11.00-3.00-5.00-2.00-8.00-5.00-4.00-5.000.000.00-2.00-1.00-1.00-1.00-1.005.00
Return on Equity Growth (3y) 1.00-8.00-3.00-3.002.0027.0024.0029.0049.00-2.006.00-95.00-27.00-158.0023.0036.00133.00126.00-708.00-215.00-44.00-20.00-27.0081.0018.00168.00-23.00-27.00-118.00-140.00689.00195.004.0019.0014.007.003.00-12.00-6.00-14.00-26.00-19.00-8.00-11.00-7.00-9.00-6.00-7.00-1.00
Return on Equity Growth (5y) 37.00-1.008.00-93.00-25.00-161.0026.0042.00145.00148.00-693.00-196.00-7.00-13.00-16.00-8.00-8.00-20.00-21.00-15.00-22.009.00-10.0094.0023.00164.00-24.00-38.00-138.00-159.00681.00186.00-3.0011.009.001.00-3.00-13.00-7.00-17.00-21.00
Return on Equity (QoQ) 0.000.000.000.00-4.00-2.00-2.00-2.0012.001.000.000.00-9.005.000.005.0021.00-6.004.0018.00-39.008.00-101.0068.00-141.00185.0014.00101.0015.00-840.00496.00188.00-15.002.007.005.009.00-6.009.0011.00-7.00-11.003.00-3.001.00-3.001.000.00-6.000.002.00-1.000.000.00-1.001.00-1.000.000.006.00
Return on Invested Capital Growth (1y) -6.00-9.00-10.00-12.00-29.00-72.00-79.00-73.0019.0094.00101.0094.0024.0035.0054.0077.0092.00-39.00-39.0088.00-169.005.00-26.00-176.0059.00-24.00-16.00-12.00-7.004.0023.0019.0037.0019.00-5.00-1.00-19.00-10.001.000.00-2.000.002.002.004.000.00-5.00-8.00-10.00-5.000.001.003.00-3.00-2.00-3.000.00
Return on Invested Capital Growth (3y) -15.0013.0011.009.0014.0057.0075.0098.00135.0089.00115.00259.00-53.000.00-11.00-11.00-18.00-58.00-81.00-99.00-117.00-15.00-19.00-169.0088.000.002.006.0011.0013.0019.0018.0016.009.00-2.001.00-17.00-10.00-2.00-5.00-8.00-5.00-4.00-4.00-3.00-7.00-8.00-9.00-7.00
Return on Invested Capital Growth (5y) 101.009.0026.00174.00-62.0022.0010.0010.0025.0070.0073.0072.00-1.00-19.00-5.00-4.0012.00-35.00-63.00-82.00-99.00-6.00-23.00-170.0068.00-11.005.008.0012.0014.0016.0012.0010.004.00-7.00-5.00-24.00-18.00-5.00-7.00-5.00
Return on Invested Capital (QoQ) -3.000.000.00-3.00-6.00-2.00-3.00-19.00-49.00-9.004.0074.0026.00-2.00-3.003.0037.0017.0020.0018.00-95.0017.00148.00-239.0079.00-14.00-2.00-4.00-4.00-7.002.001.008.0012.00-2.0019.00-10.00-12.002.001.00-1.000.000.00-1.001.001.001.001.00-3.00-4.00-2.00-1.002.000.000.000.00-4.001.000.003.00
Return on Sales Growth (1y) -42.000.001.000.000.00-1.00-1.00-7.00-5.00-5.00-5.0011.000.000.000.00-7.004.001.003.0013.00-5.000.002.00-16.004.003.004.004.00-2.002.0052.00-7.000.00-4.00-62.005.00-1.00-2.00-1.00-2.002.00-1.001.002.00-1.000.000.000.000.000.000.00-1.000.000.000.000.000.000.000.000.000.000.005.00
Return on Sales Growth (3y) -47.00-5.00-5.004.00-6.00-6.00-7.00-3.00-1.00-4.00-3.0017.00-2.001.004.00-11.003.004.009.001.00-3.006.0059.00-19.002.001.00-5.003.00-3.00-4.00-10.00-3.000.00-7.00-62.005.000.00-3.000.001.001.00-1.001.002.00-1.000.000.000.000.000.000.00-1.000.000.005.00
Return on Sales Growth (5y) -44.00-5.00-3.0010.00-7.00-5.00-2.00-6.00-3.00-1.003.004.001.006.0061.00-13.001.003.000.00-1.00-4.00-1.00-4.00-15.002.00-2.00-5.003.00-2.00-5.00-9.00-1.00-1.00-7.00-62.005.00-1.00-2.000.000.001.00-1.001.001.00-1.000.005.00
Return on Sales (QoQ) -42.000.00-1.002.000.001.00-3.001.000.001.00-8.003.000.000.008.00-8.000.000.001.003.00-3.002.0011.00-15.003.003.00-7.005.002.005.00-8.00-1.006.0055.00-67.005.002.00-2.000.00-1.001.00-2.00-1.003.00-1.000.000.000.000.000.001.00-1.000.000.000.000.000.000.000.000.000.000.00-1.000.000.005.00
Revenue Growth (1y) 7.35%6.00%4.64%5.48%6.34%11.28%10.36%55.40%63.53%58.72%52.38%0.52%-0.89%0.67%0.62%6.54%-0.07%1.87%3.32%-1.93%-4.45%-9.56%-11.61%-11.14%-42.40%-41.80%-39.00%-37.20%2.61%3.02%6.22%11.48%9.57%7.93%4.85%2.65%-1.62%0.50%2.72%3.06%5.50%-0.84%1.53%3.23%7.94%15.40%13.70%14.21%11.88%6.74%-0.45%-8.20%-4.85%-2.62%-1.33%-2.02%-1.42%-2.59%-2.66%-0.34%-4.29%-0.75%0.46%
Revenue Growth (3y) 23.13%23.25%20.73%18.11%19.89%21.14%19.16%18.51%17.44%17.63%16.57%1.65%-1.82%-2.48%-2.78%-2.44%-18.07%-18.76%-17.72%-18.20%-17.34%-18.45%-16.96%-14.63%-13.48%-13.50%-12.09%-10.43%3.42%3.77%4.59%5.65%4.38%2.46%3.03%2.98%3.86%4.77%5.85%6.71%8.41%6.89%4.75%2.67%4.74%6.25%3.75%0.90%1.62%0.41%-1.48%-3.58%-3.54%-1.99%-1.18%
Revenue Growth (5y) 13.08%13.93%12.84%11.48%10.48%10.37%9.09%7.72%-2.27%-3.04%-3.11%-10.13%-10.97%-11.07%-9.85%-8.25%-9.16%-9.82%-9.11%-8.94%-9.45%-10.07%-9.21%-8.03%-7.64%-8.40%-6.66%-5.23%4.73%5.04%5.72%6.82%6.55%5.79%4.36%2.75%3.59%3.63%3.10%1.79%3.63%2.99%2.00%1.11%1.63%3.01%1.78%
Revenue (QoQ) 4.00%5.05%6.16%-7.43%2.69%3.70%7.01%-6.67%7.45%2.85%50.68%-1.79%4.29%-1.26%-0.60%-3.18%5.93%-1.31%5.26%-9.18%7.98%0.10%-0.09%-11.52%2.21%-2.17%0.44%-42.65%3.28%2.52%3.41%-6.28%3.69%5.70%8.53%-7.88%2.14%2.68%6.25%-11.71%4.34%4.95%6.60%-9.62%-1.93%7.47%8.38%-5.50%4.85%5.89%8.87%-7.44%0.03%-1.24%0.39%-4.06%2.37%0.07%-0.31%-3.48%1.17%0.00%2.06%-7.31%4.91%1.22%
Share-based Compensation Growth (1y) 10.39%-47.06%-15.12%46.67%68.89%23.73%-16.67%90.79%63.01%89.09%367.57%26.21%25.21%52.88%-30.06%-18.03%12.75%-1.89%26.45%-40.67%-16.07%0.64%-59.48%-28.09%-41.84%-47.13%1.61%31.25%-41.46%30.12%41.27%5.95%114.58%11.11%17.98%24.72%15.53%-15.83%-0.95%55.86%-13.45%21.78%1.92%1.73%-81.55%-3.25%-84.91%-51.70%257.89%-31.93%412.50%36.47%51.47%12.35%
Share-based Compensation Growth (3y) -5.01%-13.51%-24.51%32.21%33.32%59.62%36.18%34.06%25.44%32.03%41.55%60.51%-15.02%5.82%14.72%-28.97%-29.55%-18.05%-19.48%-19.55%-17.57%-34.14%-11.54%-16.52%0.00%-9.94%-8.57%19.20%20.15%13.22%6.76%18.19%27.23%28.98%4.43%6.00%25.52%-43.07%-0.28%-46.59%-8.51%-17.02%-7.09%-7.62%-12.47%0.00%-9.56%
Share-based Compensation Growth (5y) 6.20%13.34%7.07%28.23%15.95%14.61%19.03%18.92%-3.38%2.35%8.58%11.23%-10.34%-16.61%0.76%-12.45%-13.43%-7.12%-5.47%-2.80%-5.84%-6.66%-8.33%-7.43%14.22%-6.09%-4.76%11.32%22.42%-25.36%7.47%-23.98%0.24%7.21%-5.59%-1.62%5.44%0.00%-5.38%
Share-based Compensation (QoQ) 1.18%62.22%-38.36%31.11%11.86%-3.95%-24.66%-32.73%291.89%-17.93%-12.61%66.35%5.78%-18.58%6.71%-23.90%23.97%12.00%-7.14%-1.92%-41.83%58.43%11.35%-60.51%3.23%28.13%1.22%-24.10%33.33%-42.86%125.00%-17.59%0.00%15.73%16.50%-12.50%5.71%7.21%-15.13%2.97%66.35%-40.46%19.42%-13.82%66.04%-89.20%526.32%-86.55%431.25%-20.00%19.12%1.23%41.46%-11.21%-11.65%
Shareholder's Equity Growth (1y) 9.15%15.84%5.78%23.99%21.96%11.33%-33.00%-50.68%-53.21%-52.13%-16.73%-3.55%3.81%3.07%-6.26%-17.90%-22.34%-24.08%-66.70%-54.67%-51.20%-178.49%-294.32%15.67%6.01%142.19%188.56%-75.02%-161.33%-204.64%-158.60%-328.89%19.85%8.38%31.77%43.72%37.79%79.45%108.06%187.92%155.74%233.81%421.22%44.17%87.77%112.90%70.87%38.36%81.99%106.51%87.17%59.69%72.67%57.64%88.83%13.65%33.36%46.61%54.34%
Shareholder's Equity Growth (3y) -12.61%-14.85%-16.12%-16.14%-16.02%-18.10%-19.43%-26.91%-27.75%-27.91%-36.18%-28.93%-26.72%-37.76%-37.62%-24.49%-26.21%-36.89%-16.94%-49.22%-32.33%-32.88%-44.36%-38.58%-36.10%26.04%29.26%-32.42%-32.11%-30.00%-68.18%4.24%31.58%31.07%31.74%39.48%38.40%37.25%39.55%55.41%57.47%99.02%155.45%47.14%80.70%90.66%82.11%35.92%61.22%68.37%76.04%
Shareholder's Equity Growth (5y) -11.98%-13.54%-28.70%-26.16%-25.83%-18.41%-18.52%-27.18%-27.88%-34.12%-14.86%-36.44%-17.67%-17.83%-18.28%-17.57%-17.05%-17.51%-17.39%-16.75%-16.63%-15.61%-43.93%-20.02%-28.98%16.12%16.53%-16.42%-20.37%-10.91%-22.10%17.71%24.15%25.45%23.87%29.03%32.25%31.32%35.31%38.97%44.89%73.22%117.42%
Shareholder's Equity (QoQ) 7.86%0.09%4.06%3.11%-1.50%17.32%2.36%-5.88%-40.72%-13.64%-2.89%-3.69%3.10%0.02%4.53%-4.38%-6.24%-12.39%-1.13%-6.52%-58.87%19.25%6.45%-250.33%-1.83%170.99%-2.44%-40.16%113.71%-79.98%-339.53%-2.08%-19.68%21.79%16.12%-16.69%10.87%35.48%7.29%61.46%134.95%604.08%-41.22%-7.50%36.14%94.75%-23.44%4.88%9.26%57.70%0.70%19.02%-0.97%34.55%8.88%8.66%18.63%-19.02%27.77%19.45%24.89%
Tax Rate Growth (1y) 167.00391.00-2540.00-173.0014.00-111.00-85353.002,699.00-4167.00-2264.0087,200.005,414.003,853.002,046.00254.00-9566.001,058.001,345.00-41519.0031,849.00-88.00-637.00-31204.00-3285.001,462.0014,591.006,439.00-474.0010,282.0011,833.00-3736.00-1051.00-14726.00-25116.00386.00-835.007,646.00-989.00-176.00-1063.001,744.001,183.00-112.001,852.00594.00-562.00-248.00-225.001,558.00653.00536.00-188.00-5492.00-498.00-472.00-35.0010,824.00-2195.0043.00-8621.00
Tax Rate Growth (3y) -3987.00-1985.00-693.007,940.00-301.00-330.002,101.00-1453.00744.001,127.0045,936.0027,697.004,824.002,754.00-8921.00-2314.002,170.00-6376.0015,236.003,067.00351.0045,425.00-4781.00-582.00-63.001,307.003,089.00-2360.003,202.00-14272.00-3526.00-2949.00-5336.00-24922.0098.00-46.009,985.00-368.00-536.00565.003,896.001,274.00176.001,440.00-3340.00-407.00-184.00-447.006,889.00-2040.00108.00-8844.00
Tax Rate Growth (5y) 925.001,406.00-41958.0030,223.00670.00378.00-808.00-2629.001,951.0081,078.0011,084.007,978.003,742.004,161.0017,502.00389.00645.00-10820.001,952.00-284.00-1535.0038,345.00-30885.00-372.00-1961.001,501.002,801.00-1570.005,541.00-13651.00-3886.00-1321.00-3184.00-24831.00386.00-458.006,050.00-213.00-472.00342.009,228.00-1419.00-252.00-7216.00
Tax Rate (QoQ) -255.002,074.00-1548.00-104.00-31.00-857.00819.0083.00-156.00-86099.0088,871.00-6783.001,747.003,365.007,085.00-8344.00-60.001,574.00-2735.002,280.00226.00-41290.0070,633.00-29657.00-323.00-1738.004,424.00-6972.0018,877.00-9889.00-2489.003,784.0020,427.00-25458.00196.00-9891.0010,037.0044.00-1025.00-1410.001,402.00857.00-1912.001,397.00840.00-438.0052.00140.00-316.00-124.0075.001,922.00-1220.00-241.00-648.00-3382.003,774.00-215.00-211.007,476.00-9245.002,023.00-8876.00
Total Debt Growth (1y) -14.01%-10.35%-9.71%251.53%256.74%253.16%242.82%-8.42%-9.79%-9.63%-7.63%-5.72%5.84%4.30%2.20%-79.31%-9.35%-88.81%0.02%405.43%6.58%763.63%-6.12%-10.09%-12.39%-8.63%-23.76%-19.80%-16.15%-19.62%7.49%6.56%3.90%6.68%10.21%9.46%8.97%6.11%-4.63%-1.15%-3.81%-1.05%1.91%-1.25%-0.21%-1.89%-4.38%-0.94%30.21%35.09%33.16%26.76%-4.10%-7.80%-7.62%-6.77%-6.18%-5.79%-7.77%
Total Debt Growth (3y) 40.41%41.96%41.93%44.78%50.46%49.31%47.92%-43.68%-4.70%-52.76%-1.90%-0.48%0.75%0.26%-1.36%-2.04%-5.40%-4.07%-10.54%53.89%-7.83%85.10%-8.37%-8.41%-8.61%-7.81%-3.34%-2.20%-1.72%-3.10%4.15%4.86%2.88%3.85%2.32%2.23%1.51%1.00%-2.41%-1.11%7.72%9.46%9.07%7.43%7.61%6.92%5.56%5.39%5.42%5.48%4.30%
Total Debt Growth (5y) -11.60%-19.70%23.92%25.98%26.90%26.32%24.89%-4.09%-4.17%-3.61%-7.54%-6.60%-5.56%-5.84%-4.69%-4.28%-5.91%-5.42%-3.24%33.57%-2.38%48.33%-4.16%-3.63%-4.36%-3.83%-2.57%-1.80%-1.84%-2.45%1.94%2.43%7.19%8.22%6.40%6.05%5.49%5.11%2.71%2.70%2.37%2.64%2.03%
Total Debt (QoQ) 0.29%-9.92%-1.04%0.27%1.01%250.74%0.43%-0.73%-1.95%-6.31%-1.07%-0.57%0.22%-4.37%11.06%-2.01%-1.79%-80.64%386.62%-87.91%777.95%-2.18%2.62%-2.01%-4.56%-6.31%-0.01%2.19%-20.36%-1.44%4.54%-2.04%6.50%-2.30%1.93%0.59%10.01%-2.96%1.48%-2.06%-1.13%0.58%-1.25%0.76%1.83%-2.53%-0.22%-0.93%-0.75%0.97%31.16%2.78%-2.18%-3.88%-0.77%-1.18%-1.98%-3.00%-0.14%-0.77%-4.05%