Simulations Plus Growth Metrics (2009-2025) | SLP

Growth Metrics May2009 Aug2009 Nov2009 Feb2010 May2010 Aug2010 Nov2010 Feb2011 May2011 Aug2011 Nov2011 Feb2012 May2012 Aug2012 Nov2012 Feb2013 May2013 Aug2013 Nov2013 Feb2014 May2014 Aug2014 Nov2014 Feb2015 May2015 Aug2015 Nov2015 Feb2016 May2016 Aug2016 Nov2016 Feb2017 May2017 Aug2017 Nov2017 Feb2018 May2018 Aug2018 Nov2018 Feb2019 May2019 Aug2019 Nov2019 Feb2020 May2020 Aug2020 Nov2020 Feb2021 May2021 Aug2021 Nov2021 Feb2022 May2022 Aug2022 Nov2022 Feb2023 May2023 Aug2023 Nov2023 Feb2024 May2024 Aug2024 Nov2024 Feb2025 May2025 Aug2025 Nov2025
Growth Ratios
Assets Growth (1y) 7.78%14.02%19.16%9.62%8.61%12.16%8.23%-92.24%26.74%12.70%9.32%1,415.11%-16.52%-10.91%-7.40%-0.76%6.93%33.51%30.61%65.24%61.81%27.46%30.33%3.14%3.31%3.17%1.72%1.95%2.87%2.60%38.46%39.46%38.21%45.12%12.38%5.53%-8.85%6.11%4.43%13.86%35.79%35.33%272.64%256.91%257.26%190.82%6.86%6.17%5.28%3.99%4.67%5.23%-6.40%-3.81%-1.21%-2.46%11.99%7.57%5.66%6.00%3.84%-30.27%-32.90%-30.01%
Assets Growth (3y) 14.05%12.96%12.13%8.82%4.74%4.04%3.09%5.27%4.20%10.26%9.76%191.80%13.04%14.88%16.38%19.15%21.36%20.64%20.08%20.22%19.80%10.50%22.44%13.61%13.67%15.39%16.54%14.48%9.02%16.47%17.57%18.78%19.60%27.73%63.53%62.47%64.14%61.04%60.81%62.80%72.21%59.96%60.93%58.58%52.12%42.75%3.38%2.91%3.34%2.47%3.00%2.85%2.87%-10.31%-11.19%-10.22%
Assets Growth (5y) 5.78%11.38%11.27%16.14%14.73%13.89%13.28%14.73%13.59%12.00%11.88%92.05%8.95%9.92%17.29%19.18%20.51%21.19%21.92%20.66%16.72%15.75%16.59%12.00%12.70%17.15%43.85%43.56%44.44%44.12%45.27%44.73%45.11%44.51%37.37%36.80%34.23%33.10%33.87%34.67%39.87%33.46%34.19%32.75%32.57%16.89%-4.77%-4.16%
Assets (QoQ) 1.15%-3.69%4.27%6.11%7.00%0.65%-4.08%5.13%10.50%-2.88%-93.12%1,617.48%-1.74%-5.79%-4.71%-5.37%4.86%-2.07%2.13%1.95%30.93%-4.19%29.20%-0.17%3.14%-2.03%2.25%0.00%3.00%-3.42%2.47%0.91%2.74%30.34%3.21%0.00%7.87%0.93%-3.08%-13.63%25.59%-0.67%5.68%3.01%25.16%173.51%1.22%3.11%1.89%0.50%0.56%2.24%0.64%1.16%1.10%-9.06%3.43%3.89%-0.17%4.41%-0.66%2.05%0.14%2.29%-33.30%-1.80%4.47%
Capital Expenditures Growth (1y) -68.99%-70.18%-413.45%178.79%177.96%192.52%258.10%27.78%7.56%-77.07%29.81%8.21%-13.59%42.40%12.58%26.35%7.72%-20.22%19.92%-22.70%-39.32%-10.22%-35.65%9.76%97.45%-12.15%25.54%27.41%19.72%115.94%83.38%40.70%12.84%-28.09%-10.16%-12.81%-21.03%39.03%7.83%43.60%52.83%43.59%20.32%31.85%9.03%15.11%-10.32%-5.01%30.92%6.68%16.74%15.28%-24.41%-4.81%11.14%-8.46%0.75%-24.91%-18.32%-4.24%-23.44%39.12%
Capital Expenditures Growth (3y) 54.58%56.88%48.98%48.16%45.45%32.25%33.18%21.83%13.72%-40.24%13.82%1.86%-17.34%0.66%-4.58%2.34%8.88%-14.31%-1.05%2.63%12.78%19.42%14.00%25.31%38.68%10.91%27.41%16.05%2.18%29.25%21.11%20.77%10.84%12.81%5.24%18.19%9.58%31.96%5.18%21.61%29.69%20.81%8.00%13.03%2.57%5.34%5.18%0.08%-0.10%-8.64%1.95%0.35%-16.46%-0.19%
Capital Expenditures Growth (5y) 34.38%33.97%30.13%28.36%29.84%25.00%17.13%11.09%6.89%4.52%-23.87%3.07%8.12%5.95%14.11%14.87%13.95%11.76%-0.46%9.80%5.81%5.03%11.23%7.49%19.76%26.34%22.19%21.83%24.23%12.19%28.97%13.90%17.15%14.22%12.01%4.06%12.57%5.42%18.47%8.59%13.67%10.69%4.74%2.72%4.82%-3.61%4.08%
Capital Expenditures (QoQ) 9.10%-33.30%-9.45%-27.43%8.46%-302.18%116.79%26.08%8.64%587.22%-86.43%46.48%-23.14%22.10%-21.29%16.97%26.67%-3.47%-11.66%-0.27%-6.19%45.10%-43.06%-21.71%38.79%4.00%-2.88%40.84%-38.25%48.62%-1.43%32.34%11.39%26.21%-24.38%6.14%-29.01%57.68%-26.61%-3.87%24.98%22.29%-2.26%2.31%17.42%2.47%7.10%-15.39%23.96%-20.17%13.45%16.60%1.02%-12.64%12.04%-23.54%27.20%2.00%-7.72%-15.86%-5.19%10.95%8.18%-32.72%72.29%
Cash & Equivalents Growth (1y) 14.88%16.42%28.88%28.88%1.36%12.22%5.70%31.46%51.17%33.82%24.75%-10.13%-26.33%-22.37%-19.85%-7.25%-0.55%-22.46%-15.37%-45.13%-37.09%-17.14%-0.74%0.00%15.73%13.24%-6.09%52.73%5.15%13.30%-22.60%-20.34%-6.81%-12.43%51.25%32.74%42.96%42.71%21.63%34.83%23.80%-28.66%330.36%119.28%246.03%699.71%-24.84%50.74%42.44%-27.98%39.43%18.50%-34.92%30.17%11.55%-19.44%-5.75%97.88%-82.07%-84.45%-70.32%-75.30%199.22%387.94%
Cash & Equivalents Growth (3y) 20.74%20.47%19.34%15.04%4.12%5.24%1.86%3.10%3.47%-6.96%-5.42%-22.95%-22.75%-20.70%-12.35%-20.16%-10.20%-10.06%-7.60%-5.72%-8.52%2.06%-10.31%6.75%4.28%3.96%3.21%17.32%11.89%12.29%12.50%12.55%18.15%-3.75%99.30%57.73%82.96%101.18%57.86%64.56%82.74%60.17%65.22%57.63%47.48%95.71%5.34%12.90%-4.40%22.87%-34.67%-47.05%-43.32%-13.99%-15.74%-15.13%
Cash & Equivalents Growth (5y) 5.22%1.02%2.88%-4.97%-6.72%-5.62%-2.35%-9.67%-4.21%-5.45%-4.64%-6.92%-10.92%-8.54%-13.32%-9.14%-6.63%-6.31%-1.58%-2.39%0.39%5.85%5.83%16.84%14.95%2.73%41.91%36.71%43.10%51.87%35.72%36.35%52.06%38.71%52.68%47.62%41.52%50.15%43.66%33.59%30.21%60.30%-2.05%-13.27%-2.14%29.66%-8.91%1.77%
Cash & Equivalents (QoQ) -1.99%1.37%0.00%15.63%-0.67%12.22%0.00%-9.06%9.97%5.70%24.37%4.57%-2.66%-1.46%-10.41%-14.28%2.57%1.74%3.69%-8.08%-20.03%11.05%-32.78%5.39%5.33%33.02%-32.28%21.96%3.07%10.31%10.14%-16.03%11.06%-24.64%13.35%-1.77%4.37%30.15%-0.52%5.79%4.19%10.92%10.29%-2.86%-39.96%569.12%-43.81%53.29%38.75%-37.11%12.70%44.85%-29.85%21.76%-4.22%-20.45%40.31%4.34%-30.83%-6.93%194.60%-90.55%-40.00%77.66%145.18%14.48%-2.15%
Cash from Investing Activities Growth (1y) -146.02%-71.88%4.97%-725.61%-56.84%891.32%35.34%589.79%-115.59%-9.96%-119.44%-45.25%-13.10%-970.82%2.43%-476.56%-16.97%90.71%28.76%87.84%35.27%-14.59%-384.85%-9.18%-42.20%-18.52%-198.92%-89.10%-65.48%-43.35%81.65%24.97%7.56%8.84%22.97%-29.59%-8.83%-1,257.42%-14,434.53%-4,700.37%2,214.67%302.20%59.40%107.54%22.61%-233.90%108.34%-429.16%-68.79%146.35%-77.42%-162.60%-240.51%782.85%-19,234.62%81.39%109.10%-88.83%98.20%-56.15%
Cash from Investing Activities Growth (3y) -20.35%120.74%-5.45%-7.43%-3.70%-21.47%44.62%-96.73%2.42%-48.97%-3.02%-28.77%-0.60%5.04%-4.44%-49.93%8.53%-2.49%49.85%-117.75%36.92%-15.06%-24.87%-38.55%-15.70%-29.57%-15.70%24.96%-22.51%-18.52%-160.80%-173.89%-260.04%185.52%200.08%-256.88%88.43%211.47%-232.48%90.59%-128.40%116.10%48.20%26.15%13.30%-36.40%76.29%-53.32%-53.38%-65.83%34.94%-40.57%8.62%
Cash from Investing Activities Growth (5y) -21.48%-83.00%-10.68%-57.92%-10.40%-2.09%-4.67%33.65%4.12%-26.26%-16.80%-8.23%-31.67%-16.02%-15.04%-14.12%-13.08%-1.66%-10.49%30.27%-7.86%24.58%-8.91%-88.96%-212.45%-149.33%120.45%113.65%-90.27%53.98%114.27%-116.92%21.94%-63.22%58.94%77.31%23.36%-109.70%-65.39%173.26%-192.11%-42.24%24.86%26.48%51.68%28.31%
Cash from Investing Activities (QoQ) -124.06%-40.41%-16.52%-16.93%10.15%-915.82%82.93%6.89%590.19%805.30%-115.61%-23.63%19.19%-24.69%-16.60%3.73%-665.06%88.64%-589.02%80.47%39.27%12.83%-17.59%-3.99%-7.51%-268.81%73.52%-35.43%10.39%-830.14%83.25%-18.51%22.37%-19.09%31.52%-46.02%23.45%-0.62%-15.22%-22.63%-854.77%-977.39%61.95%154.02%-8.71%-316.34%107.07%778.42%-199.70%113.48%-378.85%183.29%48.05%-93.43%-3,343.08%55.43%1,030.19%-242.32%96.85%121.80%1,041.37%-122.94%-173.59%
Cash from Operations Growth (1y) -22.16%526.66%-34.62%-91.74%87.37%134.10%-0.66%71.87%-117.69%-30.40%-33.58%616.49%-64.55%69.25%100.48%-83.21%427.22%26.80%61.98%-258.80%-35.95%-1.83%-16.49%639.48%-121.57%44.98%-20.72%35.95%754.28%-43.63%65.74%-1.12%115.28%6.59%17.67%0.85%-61.28%24.79%16.61%102.47%9.24%88.50%72.07%-32.83%99.62%-11.69%-4.18%31.41%113.36%125.30%-61.40%-96.56%4.85%-33.50%-45.62%-886.42%-2.43%43.28%235.76%432.34%
Cash from Operations Growth (3y) 126.79%19.11%-31.44%-2.13%9.01%28.84%59.04%5.38%31.78%-46.47%14.31%29.20%-11.25%6.19%28.20%39.45%12.87%-39.73%21.75%2.36%126.67%-3.31%-7.08%3.14%109.93%44.83%-4.49%15.63%10.68%95.34%-9.15%31.51%26.39%-3.08%35.85%33.16%11.10%-5.49%27.60%24.35%21.35%66.94%55.37%-13.98%-68.80%64.68%9.78%-41.41%-33.06%29.72%29.00%-11.01%-3.47%
Cash from Operations Growth (5y) -23.69%68.89%17.61%-25.16%11.87%22.69%-20.78%68.50%7.81%25.36%5.61%16.28%7.39%64.64%11.06%11.48%28.94%14.09%59.30%1.63%15.90%63.30%-5.51%1.31%8.53%75.83%5.14%15.43%25.41%13.01%69.26%4.54%30.26%12.25%31.14%37.91%-2.67%-42.65%13.56%25.49%-16.60%-19.96%36.62%29.01%3.05%-4.51%
Cash from Operations (QoQ) -89.42%614.64%10.30%-6.63%-14.85%-88.20%1,830.75%-40.15%71.70%3.54%-117.67%423.30%17.65%-1.18%37.41%-77.81%461.64%17.05%-88.49%597.04%35.08%49.52%-111.28%381.15%107.02%27.21%-27.14%-111.24%1,491.70%-30.44%24.94%-45.90%19.91%104.50%-25.46%17.78%-40.63%125.77%-36.12%-54.78%91.35%110.97%10.92%-75.60%230.21%92.57%-56.70%-27.50%46.09%108.94%-40.62%17.72%54.27%-64.20%-94.71%3,486.42%-2.17%-70.72%-176.56%544.98%43.66%-31.40%-24.22%
Dividends Paid - Common Growth (1y) -19.27%-64.00%68.07%69.86%30.97%4.35%4.39%3.70%0.92%0.98%0.91%1.65%1.36%1.27%1.24%0.27%20.41%20.58%20.79%20.95%0.77%0.95%0.93%0.75%1.05%0.96%1.44%1.60%13.16%13.41%13.23%13.00%1.17%0.83%0.41%0.50%0.74%196.53%-198.68%-1.48%-1.81%-66.64%200.33%0.50%0.00%
Dividends Paid - Common Growth (3y) 2.19%-27.61%20.98%21.43%10.24%2.19%2.17%1.86%7.19%7.24%7.26%7.22%7.14%7.22%7.27%6.91%7.03%7.11%7.34%7.38%4.84%4.95%5.05%4.97%4.98%4.91%4.87%4.89%4.87%50.24%-46.15%3.81%0.03%-0.08%-0.19%-0.17%-0.33%
Dividends Paid - Common Growth (5y) 5.42%-14.26%16.71%16.78%10.20%5.37%5.39%5.19%4.63%4.68%4.79%4.76%7.06%7.14%7.23%7.00%7.02%7.04%7.05%7.05%3.27%28.15%-25.78%2.75%2.73%2.69%2.69%2.70%2.37%
Dividends Paid - Common (QoQ) 181.64%-78.56%0.00%33.69%25.59%0.10%1.07%3.08%0.07%0.14%0.40%0.31%0.13%0.07%1.13%0.03%0.04%0.04%0.16%20.11%0.19%0.21%0.30%0.07%0.36%0.19%0.12%0.37%0.28%0.66%0.28%11.79%0.50%0.50%0.08%0.08%0.17%0.08%0.17%0.33%194.83%-133.31%200.00%0.00%0.17%0.17%0.17%
EBITDA Margin Growth (1y) 1,016.00301.001,191.001,634.001,915.001,532.00-775.00247.00-793.00-574.00999.00-740.00664.00571.00-248.00175.00-1192.00592.00-100.00-1799.00-448.00-742.00724.001,736.0098.00-165.00430.00-11.00-176.00-52.00-219.0068.00139.00-590.00532.00-858.00-63.00-1089.00-274.00122.00-1145.00-495.00-242.00-575.00362.00583.00-2152.00-70.00515.00-247.00636.00-1161.00-319.00-191.00-470.00219.00-443.00-917.00143.00-1215.00-834.00-34679.00-869.00275.00
EBITDA Margin Growth (3y) 2,138.001,260.001,415.001,141.001,785.001,530.00-24.00-318.00-1322.00589.00652.00-2363.00-976.00421.00376.00112.00-1542.00-315.001,055.00-74.00-526.00-959.00935.001,793.0061.00-807.00743.00-801.00-100.00-1731.0038.00-668.00-1069.00-2174.0015.00-1310.00-846.00-1001.00-2669.00-523.00-268.00-159.00-1758.00-1806.00558.00146.00-1986.00-1012.00-246.00-1355.00310.00-2157.00-1595.00-35787.00-1195.00-721.00
EBITDA Margin Growth (5y) 1,610.002,423.001,068.00-483.00145.001,380.00601.00-380.00-1672.00-318.001,806.00-639.00-1055.00204.00588.00169.00-1579.00-957.001,367.00-864.00-450.00-2638.001,192.001,057.00-1147.00-2391.00226.00-1253.00-883.00-1643.00-2357.00-1313.00-192.00-1838.00-1501.00-2542.00-650.00-1438.00-2503.00-1465.00-1030.00-1267.00-2085.00-2802.00-719.00-35450.00-2711.00-1953.00
EBITDA Margin (QoQ) 1,059.00-2817.002,011.00763.00344.00-1927.002,454.001,044.00-39.00-4234.003,476.004.00181.00-2662.001,737.001,407.0088.00-3480.002,160.0040.001,872.00-4172.00461.001,391.001,578.00-2706.001,473.00-247.001,315.00-2111.001,031.00-412.001,440.00-2278.001,319.00-341.00710.00-1156.00-71.00454.00-316.00-342.00326.00-814.00334.00-89.00-6.00123.00556.00-2825.002,075.00708.00-206.00-1941.00278.001,551.00-78.00-2220.00967.00889.00-552.00-1160.00-392.001,270.00-34397.0032,650.00752.00
EBIT Growth (1y) 79.23%26.03%487.75%43.47%44.15%22.51%-68.82%16.49%-10.51%-7.15%174.10%-16.08%29.45%26.21%-18.17%21.16%-25.39%35.30%18.81%-21.89%30.34%37.60%183.75%130.53%16.32%-2.30%28.52%11.61%4.62%11.00%44.57%32.97%34.66%10.42%31.33%-18.61%12.95%13.59%2.63%30.25%3.51%-0.64%13.03%12.25%23.35%17.76%-92.10%24.25%57.20%8.89%298.85%-76.84%-26.39%-17.17%-140.92%9.34%10.11%-54.11%-305.28%-86.88%-38.95%-4,048.19%157.25%465.87%
EBIT Growth (3y) 32.23%12.76%71.27%11.94%18.64%12.81%-11.23%5.80%-4.74%16.61%38.64%-7.39%7.98%32.95%40.25%29.70%4.19%22.07%63.02%26.20%16.62%14.28%74.05%50.68%17.90%6.19%34.63%6.50%16.75%11.66%24.90%12.13%16.33%7.61%15.06%5.97%12.98%9.95%-54.92%22.02%26.14%8.41%-29.12%-31.39%12.60%2.03%-28.64%-31.98%8.41%-25.47%-105.00%-67.85%-20.90%-157.16%-1.71%-6.70%
EBIT Growth (5y) 17.43%19.61%37.33%5.83%10.18%21.73%18.71%16.36%5.55%16.34%57.59%15.36%8.90%20.57%38.66%26.49%9.77%17.39%52.42%16.81%19.26%13.36%48.02%29.39%13.89%6.21%23.13%12.05%15.23%10.25%-29.52%14.48%25.01%9.83%-13.66%-19.29%10.79%3.69%-16.54%-14.38%10.22%-13.50%-20.97%-45.90%-0.82%-84.27%-21.44%-25.23%
EBIT Margin Growth (1y) 1,016.00301.001,191.001,634.001,915.001,532.00-775.00247.00-793.00-574.00999.00-740.00664.00571.00-248.00175.00-1192.00592.00-100.00-1799.00-448.00-742.00724.001,736.0098.00-165.00430.00-11.00-176.00-52.00-219.0068.00139.00-590.00532.00-858.00-63.00-89.00-411.00122.00-492.00-770.00-119.00-40.00-79.00419.00-2132.00202.001,052.00-248.00415.00-2319.00-1142.00-783.00-773.00-72.00-135.00-1510.00-435.00-595.00-1218.00-37465.00994.00320.00
EBIT Margin Growth (3y) 2,138.001,260.001,415.001,141.001,785.001,530.00-24.00-318.00-1322.00589.00652.00-2363.00-976.00421.00376.00112.00-1542.00-315.001,055.00-74.00-526.00-959.00935.001,793.0061.00-807.00743.00-801.00-100.00-731.00-99.00-668.00-416.00-1450.001.00-776.00-634.00-441.00-2663.00284.00481.00-600.00-1837.00-2157.00-169.00-613.00-2491.00-2189.00-225.00-2541.00-794.00-2986.00-2495.00-39758.00-214.00-347.00
EBIT Margin Growth (5y) 1,610.002,423.001,068.00-483.00145.001,380.00601.00-380.00-1672.00-318.001,806.00-639.00-1055.00204.00588.00169.00-1579.00-957.001,367.00-864.00-450.00-1638.001,055.001,057.00-494.00-1666.00212.00-719.00-671.00-1083.00-2350.00-506.00557.00-1280.00-1716.00-2893.00-724.00-1472.00-3021.00-2107.00-796.00-2893.00-3045.00-2825.00-1521.00-39588.00-1932.00-2464.00
EBIT Margin (QoQ) 1,059.00-2817.002,011.00763.00344.00-1927.002,454.001,044.00-39.00-4234.003,476.004.00181.00-2662.001,737.001,407.0088.00-3480.002,160.0040.001,872.00-4172.00461.001,391.001,578.00-2706.001,473.00-247.001,315.00-2111.001,031.00-412.001,440.00-2278.001,319.00-341.00710.00-1156.00-71.00454.00684.00-1478.00463.00-161.00406.00-827.00542.00-200.00903.00-3378.002,876.00651.00-397.00-2715.00142.001,827.00-38.00-2705.00844.001,765.00-1413.00-1631.00683.001,142.00-37660.0036,829.0010.00
EBIT (QoQ) 67.15%-93.37%905.30%60.89%17.54%-69.08%145.39%61.66%-0.10%-92.13%816.71%24.19%3.65%-76.77%180.67%91.56%1.05%-84.94%315.54%17.97%83.26%-86.77%173.21%96.84%93.47%-72.73%121.97%-0.68%62.51%-64.13%92.76%-6.90%72.43%-53.28%77.29%-5.72%41.39%-44.43%9.88%30.83%42.19%-49.79%39.45%3.97%36.48%-42.88%38.49%14.26%30.29%-96.17%2,078.74%44.55%-9.74%-85.97%26.51%359.45%1.56%-106.93%438.03%362.71%-57.68%-161.22%110.95%2,052.38%-2,836.95%100.89%8.19%
EBT Growth (1y) 74.29%25.23%181.67%26.12%37.42%22.81%-55.15%27.56%-5.88%-5.40%111.76%-15.81%24.83%19.65%-28.37%10.77%-27.23%35.17%18.35%-24.79%26.28%35.09%136.12%130.12%17.10%-0.78%51.14%14.58%5.50%10.15%36.63%27.93%33.59%10.11%31.20%-19.68%13.04%13.42%7.91%35.19%5.21%-1.88%2.60%9.62%20.70%18.81%-91.41%28.70%61.64%7.64%409.71%-58.04%-8.40%2.19%-92.26%48.70%3.63%-21.05%1,150.72%-87.53%-33.21%-1,998.56%6.95%233.33%
EBT Growth (3y) 31.12%13.31%38.82%10.64%17.31%11.60%-12.05%5.96%-5.09%15.23%21.53%-11.15%4.68%29.76%26.02%24.23%2.47%21.91%61.64%25.64%15.98%13.87%69.57%49.97%18.18%6.37%39.41%5.59%16.80%11.22%24.60%11.58%16.69%7.01%13.25%5.98%12.81%9.76%-54.36%24.02%27.09%7.86%-23.42%-16.03%21.35%9.33%-67.65%-7.05%15.34%-4.59%70.21%-57.31%-14.09%-158.72%1.15%-14.82%
EBT Growth (5y) 15.41%18.66%17.79%2.45%8.21%20.48%13.71%15.54%4.80%15.45%44.98%13.09%7.22%19.02%32.82%22.96%8.69%17.05%49.91%15.30%18.70%13.02%47.17%29.65%14.44%6.02%24.57%11.78%15.13%9.91%-29.80%14.41%25.39%9.40%-8.66%-8.46%16.27%7.78%-48.15%3.54%14.27%0.25%-15.36%-35.72%4.34%-84.86%-14.65%-19.70%
EBT Margin Growth (1y) 1,027.00293.00930.001,354.001,803.001,608.00-497.00665.00-589.00-513.00947.00-821.00527.00333.00-519.00-154.00-1330.00591.00-111.00-1930.00-554.00-835.00390.001,722.00118.00-92.00764.0083.00-148.00-87.00-355.00-71.00112.00-600.00513.00-878.00-59.00-94.00-277.00225.00-442.00-803.00-339.00-107.00-136.00441.00-1958.00306.001,136.00-283.00582.00-1753.00-522.00-189.00-716.00307.00-349.00-940.00418.00-1501.00-1305.00-38465.0066.00384.00
EBT Margin Growth (3y) 2,241.001,389.001,380.001,198.001,741.001,429.00-69.00-311.00-1392.00412.00317.00-2906.00-1357.0089.00-239.00-362.00-1766.00-336.001,044.00-125.00-584.00-1015.00799.001,735.0083.00-779.00922.00-866.00-95.00-781.00-120.00-724.00-389.00-1497.00-103.00-761.00-638.00-456.00-2574.00423.00558.00-645.00-1715.00-1555.00478.00-31.00-2092.00-1140.00266.00-1412.00285.00-2947.00-2176.00-39594.00-232.00-810.00
EBT Margin Growth (5y) 1,439.002,313.00751.00-887.00-143.001,185.00210.00-519.00-1828.00-516.001,471.00-1101.00-1387.00-90.00169.00-350.00-1801.00-1023.001,201.00-1074.00-531.00-1709.001,035.001,081.00-419.00-1676.00306.00-749.00-673.00-1143.00-2417.00-526.00611.00-1339.00-1479.00-2208.00-23.00-928.00-2708.00-1023.00-313.00-1774.00-2012.00-2749.00-1176.00-39436.00-1608.00-2257.00
EBT Margin (QoQ) 998.00-2583.002,024.00588.00264.00-1945.002,447.001,038.0069.00-4051.003,609.00-216.00145.00-2591.001,841.001,132.00-48.00-3444.002,206.00-44.001,873.00-4145.00386.001,333.001,591.00-2920.001,718.00-272.001,382.00-2064.001,037.00-503.001,442.00-2332.001,322.00-319.00730.00-1219.00-70.00499.00695.00-1402.00432.00-167.00334.00-937.00663.00-196.00911.00-3337.002,928.00634.00-508.00-2471.00592.001,865.00-175.00-2999.001,615.001,210.00-766.00-1641.00-304.001,405.00-37926.0036,891.0014.00
EBT (QoQ) 58.92%-85.71%421.13%47.28%14.19%-67.86%133.33%60.48%2.04%-88.26%563.66%18.40%2.56%-73.72%163.85%75.55%-1.69%-84.27%308.06%15.32%82.61%-86.23%159.33%93.63%95.36%-75.93%152.74%-1.47%65.52%-63.33%91.60%-9.28%72.82%-54.52%79.40%-5.26%42.44%-45.81%9.83%33.34%42.91%-48.44%37.59%3.77%33.29%-46.08%47.01%14.25%31.20%-96.10%2,103.43%43.49%-12.63%-81.55%81.39%213.23%-2.53%-98.60%3,386.96%118.29%-25.74%-77.87%-65.24%1,069.33%-2,210.72%101.25%8.34%
Enterprise Value Growth (1y) -14.88%-16.42%-28.88%-28.88%-1.36%-12.22%-5.70%-31.46%-51.17%-33.82%-24.75%10.13%26.33%22.37%19.85%7.25%0.55%22.46%15.37%45.13%37.09%17.14%0.74%0.00%-15.73%-13.24%6.09%-52.73%-5.15%-13.30%22.60%20.34%6.81%12.43%-51.25%-32.74%-42.96%-42.71%-21.63%-34.83%-23.80%28.66%-914.61%-841.84%-861.32%-1,528.49%-6.55%-4.69%-5.79%64.63%-3.75%-5.78%7.40%-188.92%9.96%13.41%5.93%2.78%82.46%84.05%80.29%76.09%-59.73%-96.42%
Enterprise Value Growth (3y) -20.74%-20.47%-19.34%-15.04%-4.12%-5.24%-1.86%-3.10%-3.47%6.96%5.42%22.95%22.75%20.70%12.35%20.16%10.20%10.06%7.60%5.72%8.52%-2.06%10.31%-6.75%-4.28%-3.96%-3.21%-17.32%-11.89%-12.29%-12.50%-12.55%-18.15%3.75%-165.26%-156.40%-157.20%-154.99%-136.02%-136.90%-132.64%-60.17%-123.84%-118.49%-111.17%-155.30%0.16%1.39%2.69%0.22%45.28%47.33%44.42%12.42%36.81%35.26%
Enterprise Value Growth (5y) -5.22%-1.02%-2.88%4.97%6.72%5.62%2.35%9.67%4.21%5.45%4.64%6.92%10.92%8.54%13.32%9.14%6.63%6.31%1.58%2.39%-0.39%-5.85%-5.83%-16.84%-14.95%-2.73%-68.46%-82.97%-75.55%-75.08%-72.77%-69.66%-75.76%-38.71%-83.19%-79.56%-75.54%-76.11%-65.14%-64.86%-61.44%-63.10%-12.12%-7.58%-11.79%-31.07%22.54%21.37%
Enterprise Value (QoQ) 1.99%-1.37%0.00%-15.63%0.67%-12.22%0.00%9.06%-9.97%-5.70%-24.37%-4.57%2.66%1.46%10.41%14.28%-2.57%-1.74%-3.69%8.08%20.03%-11.05%32.78%-5.39%-5.33%-33.02%32.28%-21.96%-3.07%-10.31%-10.14%16.03%-11.06%24.64%-13.35%1.77%-4.37%-30.15%0.52%-5.79%-4.19%-10.92%-10.29%2.86%39.96%-1,477.52%-2.37%0.85%-1.70%-3.21%-0.60%-0.18%66.00%-202.78%-2.57%12.31%-6.09%5.64%1.36%4.73%-9.64%82.97%10.29%-17.69%-33.04%-13.72%-10.31%
EPS (Basic) Growth (1y) -0.35%-10.57%253.37%-100.00%-100.00%-100.00%-100.00%50.00%-16.67%-28.57%138.22%-33.33%40.00%20.00%-714.11%0.00%-28.57%33.33%108.35%-25.00%20.00%37.50%111.40%133.33%16.67%0.00%54.33%14.29%0.00%9.09%25.37%25.00%185.71%16.67%-140.32%-10.00%-40.00%14.29%542.69%33.33%0.00%6.25%22.04%0.00%33.33%11.76%-87.61%25.00%37.50%5.26%228.61%-59.11%-4.77%0.21%-40.00%63.04%-4.53%-20.16%33.33%-90.00%-23.05%-2,203.87%-180.47%200.00%
EPS (Basic) Growth (3y) -98.61%-98.51%-96.51%-98.90%-98.45%-98.36%-25.99%0.00%-5.90%4.55%6.88%-20.63%6.27%30.06%2.71%20.51%0.00%22.39%31.47%25.99%11.87%14.47%59.92%49.38%49.38%8.37%-40.61%8.74%19.68%13.30%30.79%14.47%19.68%12.31%29.63%6.27%-7.17%10.72%38.72%18.56%22.39%7.72%-20.79%-20.05%20.41%5.64%-37.48%-5.90%7.72%-5.57%38.01%-59.45%-11.23%-166.05%-38.27%-21.21%
EPS (Basic) Growth (5y) -92.32%-91.19%-88.32%-93.68%-92.03%-90.40%-89.46%11.84%3.13%9.46%31.84%5.92%6.96%19.14%15.96%20.11%23.36%18.47%32.74%17.61%19.14%14.87%48.82%31.95%14.87%9.10%33.33%11.38%17.98%11.55%-19.48%13.40%25.74%10.76%-2.37%-9.31%0.93%7.44%27.12%2.13%10.76%0.00%-16.85%-39.16%5.10%-85.22%-17.73%-24.21%
EPS (Basic) (QoQ) -19.48%-95.79%4,584.86%-37.26%-27.74%-83.36%-100.00%50.00%16.67%-83.87%431.50%-16.67%0.00%-46.22%48.74%75.00%-14.29%-375.25%124.22%25.00%60.00%-82.77%117.66%100.00%83.33%-73.51%140.24%0.00%57.14%-59.12%77.91%-12.50%71.43%-53.02%77.38%100.00%-30.00%-116.23%496.00%33.33%33.33%-37.12%19.27%0.00%41.67%-27.77%-2.27%33.33%18.75%-91.99%885.82%46.67%-9.09%-75.00%22.67%241.57%-4.34%-85.03%233.33%100.00%-20.00%-75.00%-75.00%1,439.08%-2,287.15%99.04%193.20%
EPS (Weighted Average and Diluted) Growth (1y) 16.25%-21.75%238.27%-100.00%-100.00%-100.00%-100.00%100.00%0.00%-28.57%140.61%-33.33%20.00%20.00%-716.76%0.00%-16.67%33.33%108.39%-25.00%20.00%37.50%112.35%100.00%16.67%0.00%54.22%33.33%0.00%9.09%24.70%25.00%171.43%8.33%-139.74%-10.00%-36.84%23.08%541.99%22.22%0.00%0.00%21.10%9.09%25.00%12.50%-87.54%25.00%40.00%11.11%172.04%-60.14%-3.78%-2.30%-25.00%67.27%-1.02%-23.23%33.33%-90.00%-24.20%-2,331.29%-180.47%200.00%
EPS (Weighted Average and Diluted) Growth (3y) -98.61%-98.57%-96.68%-98.90%-98.60%-98.36%-25.99%10.06%0.00%4.55%7.59%-20.63%6.27%30.06%3.21%14.47%5.27%22.39%31.52%25.99%11.87%14.47%59.84%49.38%46.85%5.73%-40.34%14.47%19.68%13.30%29.87%11.20%19.68%10.06%28.61%6.27%-7.58%11.46%38.67%18.56%20.51%7.72%-25.69%-18.39%18.97%6.89%-36.66%-5.90%10.06%-5.90%39.60%-59.45%-10.29%-165.59%-41.02%-20.53%
EPS (Weighted Average and Diluted) Growth (5y) -92.32%-91.42%-88.63%-93.68%-92.27%-90.40%-89.64%14.87%6.96%9.46%32.47%5.92%6.96%19.14%16.15%20.11%25.93%16.72%32.88%17.61%19.14%14.87%48.30%29.67%14.87%7.78%32.54%14.87%16.47%10.35%-19.86%13.40%24.57%10.76%-6.34%-9.78%1.24%8.49%27.43%2.13%10.76%-1.28%-16.32%-38.10%4.79%-87.08%-17.84%-24.21%
EPS (Weighted Average and Diluted) (QoQ) -7.98%-95.86%4,064.32%-26.80%-38.06%-82.08%-100.00%66.67%40.00%-84.42%450.05%-16.67%0.00%-47.51%52.40%50.00%0.00%-369.79%124.71%25.00%60.00%-83.02%120.81%100.00%83.33%-73.77%107.96%16.67%57.14%-59.55%79.80%-12.50%71.43%-53.76%80.23%90.00%-31.58%-116.96%508.15%33.33%33.33%-39.09%12.86%9.09%33.33%-26.23%1.67%25.00%20.00%-91.83%920.15%40.00%-4.76%-80.00%49.46%237.99%-3.30%-84.65%233.33%100.00%-25.00%-73.33%-75.00%1,416.00%-2,307.74%99.04%193.20%
FCF Margin Growth (1y) -1408.002,254.00-1493.00-2477.00-4400.001,420.00-8651.003,370.00-314.0011,334.00-7967.00-1917.00-2555.005,989.00-1882.001,250.003,886.00-3876.002,708.00-472.00-195.00-1123.00-1089.00-142.00-2307.004,449.00-2417.00956.00-3129.00-134.002,067.00-2556.001,824.00-37.001,880.00-24.00161.00-719.00-2400.00-53.00-242.002,041.00-130.001,377.003,330.00-2093.00881.00-708.00-1718.00977.001,719.002,698.00-4472.00-3662.00-322.00-2093.00-999.00-536.00-489.00990.002,374.002,827.00
FCF Margin Growth (3y) 3,360.001,190.00-7074.00-2238.00-811.00128.001,392.00280.00-981.0012,665.00-5854.00-1139.001,136.00990.00-264.00636.001,384.00-550.00-798.00342.00-5631.003,193.00-1439.00-1742.00-3613.004,278.001,530.00-1625.00-1145.00-890.001,546.00-2633.001,743.001,284.00-650.001,300.003,249.00-772.00-1649.00616.001,370.00925.002,471.003,366.00-2860.00-4779.002,278.00-104.00-7189.00-3221.00908.001,594.00-3097.00-1371.00
FCF Margin Growth (5y) -5528.002,693.002,521.00-4961.00-1413.00-33.003,819.00-3607.001,898.00-1595.0010,163.00-2528.00-325.00-4300.005,306.00-614.00-964.0078.00-721.003,148.00-2238.00-3646.002,436.00-1960.00-1819.00-3693.005,600.00-1000.00-301.001,943.00-943.002,298.00-1965.003,354.00168.001,950.003,289.00-2941.00-3457.00-252.001,220.00-4101.00-3273.001,659.002,262.00-1486.00-2487.00
FCF Margin (QoQ) -4374.004,799.00-970.00-863.00-712.001,052.00-1954.00-2786.005,108.00-9019.0010,067.002,629.00-9234.003,973.00715.001,991.00-690.00-3899.003,847.004,627.00-8452.002,685.00668.004,904.00-9380.002,719.001,615.002,739.00-2624.00-4147.004,988.00-1346.00372.00-1947.00365.003,034.00-1489.00-30.00-1539.003,219.00-2369.00-1711.00809.003,030.00-87.00-3881.002,315.004,983.00-5510.00-907.00726.003,972.00-2814.00-165.001,704.00-3197.00-2005.003,175.00-67.00-2103.00-1541.003,222.001,412.00-718.00-1088.00
FCF Payout Ratio Growth (1y) 143.23%-413.30%-8.56%-29.27%-1,905.39%105.49%-24.54%-42.84%88.59%57.94%4.41%33.39%137.23%-231.11%-31.40%38.21%-3.63%186.74%164.82%-32.90%-4.29%-68.16%-11.64%-18.97%6.75%342.23%-14.86%-9.81%-47.73%16.68%-45.83%-37.70%69.79%-70.97%15.70%8.42%-27.50%20.11%-139.03%190.15%-643.41%-67.87%257.66%142.73%-80.48%
FCF Payout Ratio Growth (3y) 3.79%-35.25%-10.35%-18.60%-8.47%51.57%-18.54%1.76%26.85%21.55%23.78%7.35%32.83%-28.73%17.09%-9.08%-0.52%47.69%25.83%-21.14%-18.87%17.99%-25.86%-23.07%-1.79%14.41%-18.89%-15.23%-13.67%-25.91%-30.93%25.14%-105.59%-51.79%-10.70%96.92%11.20%
FCF Payout Ratio Growth (5y) 18.33%-20.95%5.53%-12.94%-6.69%15.23%4.81%-10.54%15.35%20.39%7.37%-2.00%16.99%13.31%-5.84%-15.84%-2.66%19.27%4.54%-19.83%-8.05%-10.55%-16.91%7.45%-41.80%-10.38%-19.97%33.81%-1.47%
FCF Payout Ratio (QoQ) 380.55%-84.83%7.92%-5.85%-2,133.00%104.43%-16.53%-2,503.23%106.18%-39.11%-36.77%-579.68%185.53%-59.75%-19.22%33.89%-401.17%121.06%62.75%-6.65%171.08%-35.70%-58.76%33.16%-9.83%78.45%-62.18%75.41%273.56%-65.64%-59.94%1.66%733.90%-84.05%-53.93%177.09%42.56%-36.42%-56.83%85.29%136.17%-120.66%420.91%-447.02%113.97%1.38%394.05%
Free Cash Flow Growth (1y) -11.64%285.35%-11.18%-59.40%-110.77%22.03%-166.54%169.57%-2.11%282.00%-141.01%-37.91%-39.56%286.73%-111.49%83.79%140.16%-107.25%2,001.83%38.34%81.42%-784.52%-36.06%-3.34%-23.80%372.23%-177.24%47.58%-27.45%24.95%239.03%-54.39%80.26%5.29%217.06%14.23%24.32%-5.34%-77.17%19.14%12.66%116.50%-2.80%109.03%81.40%-40.41%247.39%-13.21%-7.31%38.96%146.89%152.82%-66.05%-118.07%3.82%-36.36%-58.59%-177.65%0.36%51.08%412.22%274.86%
Free Cash Flow Growth (3y) 66.35%2.46%-34.79%-23.13%-9.48%-9.88%27.33%21.46%3.76%66.81%-27.15%16.44%38.09%-6.21%11.80%34.95%49.18%20.43%-110.99%25.43%0.10%217.76%-11.78%-13.35%-0.11%77.38%50.44%-8.39%17.59%7.59%44.33%-14.70%36.17%29.22%-11.06%41.69%36.45%6.89%-8.31%29.29%23.73%21.48%102.76%66.15%-17.04%-29.06%107.27%11.77%-49.30%-39.20%37.02%34.45%-10.37%-4.27%
Free Cash Flow Growth (5y) -15.39%39.34%9.32%-15.56%-0.15%13.52%26.11%-27.16%51.16%8.35%41.40%5.99%17.63%7.80%43.46%8.45%10.59%34.13%18.10%112.57%0.56%17.58%99.98%-13.05%-2.40%6.90%56.34%-5.45%13.87%27.15%9.95%40.10%2.40%33.53%12.31%43.26%44.23%-4.37%-18.19%14.59%28.31%-23.25%-23.73%54.09%34.55%3.90%-6.19%
Free Cash Flow (QoQ) -80.15%307.32%10.15%-0.78%-13.44%-6.11%-49.65%-126.32%1,080.73%-151.20%303.98%-4.81%-145.96%200.39%41.35%-7.33%42.00%-106.18%2,361.00%21.09%-104.29%1,719.54%64.46%58.80%-120.91%217.07%148.62%25.19%-25.29%-133.22%575.02%-38.45%28.66%-63.04%55.85%143.23%-24.85%11.30%-43.85%164.73%-42.78%-73.15%192.99%150.33%9.96%-87.95%530.09%117.24%-63.88%-29.74%57.42%132.03%-45.85%24.84%61.20%-68.84%-128.82%817.27%-1.19%-79.73%-293.23%359.28%48.73%-31.26%-34.04%
Gross Margin Growth (1y) 178.00-94.00562.00765.00800.00523.00233.00157.00153.00140.00238.00-122.00-178.00119.002.00-9.002.00852.00-336.00-744.00-875.00-1298.00-614.00202.0025.00-81.00243.00-226.00-276.00-153.00-471.0010.00-152.00-224.00-21.00-464.00270.0027.00315.00109.0029.00172.0050.00537.00363.00233.00-26.0054.00302.00223.00549.00-13.00249.00-113.00120.00-976.00-1114.00-1027.00-4182.00-1392.00-1371.00-749.001,981.00513.00
Gross Margin Growth (3y) 1,131.00569.001,032.00801.00775.00782.00472.0027.00-23.001,111.00-97.00-874.00-1051.00-327.00-948.00-551.00-848.00-527.00-708.00-768.00-1127.00-1533.00-842.00-14.00-404.00-459.00-249.00-679.00-159.00-351.00-176.00-344.00147.00-26.00345.00182.00662.00431.00340.00700.00694.00628.00573.00578.00913.00343.00643.00-935.00-563.00-917.00-3513.00-2381.00-2235.00-1889.00-2081.00-1855.00
Gross Margin Growth (5y) 955.001,540.00698.0049.00-98.00336.00-478.00-515.00-873.00-268.00-468.00-898.00-1302.00-562.00-1176.00-766.00-1277.00-905.00-1199.00-1221.00-1009.00-1730.00-548.00-369.00-104.00-261.00117.00-33.00234.0054.00-152.00246.00811.00430.00867.00223.001,213.00541.001,008.00-289.00-171.00-512.00-3489.00-1790.00-1571.00-1433.00-1558.00-1814.00
Gross Margin (QoQ) 404.00-856.00514.00116.00132.00-201.00718.00150.00-145.00-491.00643.00146.00-158.00-393.00283.0090.00139.00-510.00273.00101.00989.00-1698.00-135.00-31.00566.00-1015.00681.00-208.00460.00-690.00212.00-258.00583.00-1008.00693.00-420.00511.00-805.00251.00313.00267.00-516.0044.00234.00410.00-637.00530.0059.00280.00-896.00610.00307.00202.00-571.0049.00569.00-160.00-337.00-1047.00431.00-74.00-3492.001,743.00452.00548.00-762.00274.00
Gross Profit Growth (1y) 22.93%13.56%29.55%-7.29%-1.79%-9.67%-33.32%11.72%8.32%6.78%18.42%0.40%9.47%13.24%-4.38%15.20%-1.15%32.92%22.10%40.86%32.98%36.90%70.96%21.58%13.26%0.16%10.29%8.71%6.44%10.11%48.14%30.65%26.26%23.11%6.41%0.06%19.52%16.58%25.55%26.67%22.65%26.53%19.70%22.33%33.23%6.99%2.78%16.85%16.90%20.32%28.36%-3.81%9.73%7.04%35.27%5.97%0.69%-0.12%-44.29%3.76%-0.71%-1.70%44.23%6.59%
Gross Profit Growth (3y) 9.35%3.08%0.76%1.31%5.21%2.99%-8.94%8.92%5.44%17.14%11.40%17.67%12.90%27.26%25.91%25.42%14.19%22.15%32.04%23.02%17.04%14.72%40.83%19.97%15.03%10.73%20.24%12.43%17.11%16.48%25.55%18.31%22.78%22.01%16.94%15.74%25.00%16.43%15.60%21.88%24.08%17.66%16.45%11.20%19.56%11.28%21.30%6.00%8.90%8.76%-1.10%1.89%3.13%1.67%2.82%5.43%
Gross Profit Growth (5y) 7.19%10.52%3.61%11.03%8.89%14.73%9.53%17.22%12.04%17.12%21.12%16.58%11.65%17.84%26.67%22.88%14.88%19.83%29.41%19.47%19.33%16.73%30.13%16.96%17.41%14.90%21.18%17.10%21.29%16.43%19.48%18.80%23.58%18.51%16.10%11.75%20.16%15.24%21.81%13.04%16.11%11.73%3.54%8.62%11.31%6.23%7.47%5.67%
Gross Profit (QoQ) 16.45%-39.60%42.21%22.90%7.57%-31.10%1.78%30.18%-1.06%-49.14%70.51%26.22%-2.46%-43.59%44.57%37.63%0.90%-52.37%74.18%18.09%35.67%-56.25%100.94%11.49%39.67%-45.37%42.91%3.86%23.51%-39.84%40.86%1.69%27.78%-19.06%24.23%-1.73%24.59%-30.05%16.81%17.39%21.54%-24.67%17.86%13.67%25.38%-28.73%20.44%23.80%0.68%-31.54%36.92%23.86%3.63%-26.96%2.61%41.29%1.09%-7.70%-19.61%34.25%0.27%-48.52%49.71%28.47%-0.72%-24.46%10.64%
Interest Coverage Ratio Growth (1y) 1,107.62%103.60%1,569.69%31.33%-18.01%12.95%32.65%-135.93%
Interest Coverage Ratio Growth (3y) 35.78%
Interest Coverage Ratio (QoQ) -48,488.69%4,334.39%73.78%75.99%-5.02%41.39%-44.43%9.88%30.83%66.04%-115.05%
Net Cash Flow Growth (1y) -54.20%61.16%885.23%-251.78%-705.27%2,053.17%-47.93%517.84%-131.00%354.49%-141.69%171.25%-92.61%128.40%47.47%-875.43%393.05%-852.18%136.55%116.75%147.82%50.54%-129.35%-33.44%-64.66%158.30%-1,449.23%279.06%-370.78%1.92%91.19%-63.19%207.14%-105.84%533.50%37.00%-48.31%2,524.53%-166.82%-1,281.63%3,618.45%-1,934.55%4,170.17%435.64%-152.15%121.79%26.87%-209.70%142.21%-146.32%-154.03%187.90%-74.04%-715.36%72.69%354.96%-4,229.64%76.75%274.22%-77.85%103.95%83.90%
Net Cash Flow Growth (3y) -32.98%185.68%-66.84%-64.26%84.83%-44.08%35.63%40.46%-54.85%18.31%-42.45%43.02%-3.35%-1.86%61.66%-4.73%62.85%29.45%-18.44%34.31%-63.51%31.88%-33.90%-2.44%0.84%67.38%99.32%24.10%14.46%13.00%36.56%-99.65%182.70%-203.55%393.11%278.75%-129.09%362.45%225.56%-257.02%101.54%-56.74%-203.30%73.65%-61.48%6.30%-29.81%63.70%-65.41%-42.25%-36.42%42.37%-24.90%32.67%
Net Cash Flow Growth (5y) -20.92%-67.01%53.40%-50.22%-14.13%50.04%16.40%-12.98%53.12%-28.19%7.72%-23.80%34.09%-23.42%21.32%40.13%3.82%65.80%-16.32%21.38%17.22%5.60%19.30%-25.88%-76.30%81.52%-72.86%176.97%137.65%-98.84%41.96%72.30%-88.72%45.56%-35.81%-140.72%120.72%1.90%-225.60%-47.96%180.61%-145.82%-40.68%72.50%39.38%-37.78%50.14%
Net Cash Flow (QoQ) -110.26%167.43%395.54%33.63%-108.70%1,810.64%-176.34%-432.89%128.07%-54.39%512.58%768.63%-156.20%-22.91%115.43%-30.65%115.99%-327.30%-127.76%144.09%-429.51%111.04%4.39%552.33%-165.77%93.45%336.77%246.39%8.50%-274.10%157.93%-347.45%140.84%-115.06%341.93%620.28%-102.23%1,217.79%-23.54%171.77%4.39%-130.81%-1,251.93%955.21%-151.50%168.35%11.48%-232.88%121.51%298.06%-196.40%151.13%-123.61%-364.37%256.82%-84.90%-841.39%84.45%2,712.80%-237.08%95.83%216.51%232.11%-75.54%-117.01%
Net Income Growth (1y) 74.38%22.96%449.69%-101.04%-97.20%-99.35%-44.17%5,113.67%2,195.40%8,871.44%141.65%26.59%14.25%-723.18%-23.71%31.65%108.44%-22.81%19.80%41.67%120.44%109.20%18.05%3.07%55.83%23.05%4.40%8.94%26.92%26.03%190.59%15.67%-140.52%-10.49%-39.58%20.06%546.86%33.99%2.41%1.64%24.33%20.46%49.35%28.99%-86.06%22.07%37.31%7.92%215.08%-58.86%-5.33%-1.93%-44.43%56.22%-3.47%-22.65%57.87%-89.72%-23.70%-2,271.52%-176.75%250.00%
Net Income Growth (3y) 3.82%-10.36%95.01%-6.69%-12.53%-118.33%323.11%180.92%412.91%8.31%4.32%4.98%28.68%5.05%2.56%24.34%31.81%25.72%13.87%16.74%63.36%48.04%53.00%9.11%-40.97%11.55%22.38%14.80%31.97%14.76%21.60%12.17%31.06%13.05%-2.60%16.32%40.52%25.36%28.06%12.26%-18.26%-15.43%24.75%10.93%-37.51%-7.77%7.86%-6.45%40.34%-59.57%-11.33%-164.34%-38.79%-17.46%
Net Income Growth (5y) 1.56%1.62%31.28%-9.94%-5.78%4.54%9.36%160.99%99.18%187.68%34.28%23.93%7.35%19.06%18.05%26.76%19.36%31.66%17.52%20.99%17.18%51.17%31.22%17.25%9.65%34.81%17.51%22.90%14.68%-16.82%17.32%29.82%14.46%-0.22%-6.22%3.73%10.75%27.40%4.84%13.92%1.42%-13.69%-37.26%7.41%-90.26%-18.08%-22.35%
Net Income (QoQ) 61.03%-95.26%1,461.62%46.40%13.55%-78.83%-102.96%493.21%-73.48%1,710.40%165.53%80.02%3.67%-51.24%-6.44%-365.98%125.94%18.20%61.45%-82.95%137.26%83.44%90.93%-73.47%125.17%3.51%66.70%-59.90%77.81%-12.18%73.95%-53.28%76.57%102.49%-30.76%-116.37%490.00%36.69%37.59%-39.08%16.94%4.47%36.56%-25.48%13.30%29.53%17.94%-91.95%892.13%45.70%-7.30%-76.49%29.55%235.26%-3.98%-86.68%264.23%107.15%-23.06%-72.81%-76.28%1,437.00%-2,289.88%99.04%208.19%
Net Income towards Common Stockholders Growth (1y) 74.38%22.96%449.69%-101.04%-97.20%-99.35%-44.17%5,113.67%2,195.40%8,871.44%141.65%26.59%14.25%-723.18%-23.71%31.65%108.44%-22.81%19.80%41.67%120.44%109.20%18.05%3.07%55.83%23.05%4.40%8.94%26.92%26.03%190.59%15.67%-140.52%-10.49%-39.58%20.06%546.86%33.99%2.41%1.64%24.33%20.46%49.35%28.99%-86.06%22.07%37.31%7.92%215.08%-58.86%-5.33%-1.93%-44.43%56.22%-3.47%-22.65%57.87%-89.72%-23.70%-2,271.52%-176.75%250.00%
Net Income towards Common Stockholders Growth (3y) 3.82%-10.36%95.01%-6.69%-12.53%-118.33%323.11%180.92%412.91%8.31%4.32%4.98%28.68%5.05%2.56%24.34%31.81%25.72%13.87%16.74%63.36%48.04%53.00%9.11%-40.97%11.55%22.38%14.80%31.97%14.76%21.60%12.17%31.06%13.05%-2.60%16.32%40.52%25.36%28.06%12.26%-18.26%-15.43%24.75%10.93%-37.51%-7.77%7.86%-6.45%40.34%-59.57%-11.33%-164.34%-38.79%-17.46%
Net Income towards Common Stockholders Growth (5y) 1.56%1.62%31.28%-9.94%-5.78%4.54%9.36%160.99%99.18%187.68%34.28%23.93%7.35%19.06%18.05%26.76%19.36%31.66%17.52%20.99%17.18%51.17%31.22%17.25%9.65%34.81%17.51%22.90%14.68%-16.82%17.32%29.82%14.46%-0.22%-6.22%3.73%10.75%27.40%4.84%13.92%1.42%-13.69%-37.26%7.41%-90.26%-18.08%-22.35%
Net Income towards Common Stockholders (QoQ) 61.03%-95.26%1,461.62%46.40%13.55%-78.83%-102.96%493.21%-73.48%1,710.40%165.53%80.02%3.67%-51.24%-6.44%-365.98%125.94%18.20%61.45%-82.95%137.26%83.44%90.93%-73.47%125.17%3.51%66.70%-59.90%77.81%-12.18%73.95%-53.28%76.57%102.49%-30.76%-116.37%490.00%36.69%37.59%-39.08%16.94%4.47%36.56%-25.48%13.30%29.53%17.94%-91.95%892.13%45.70%-7.30%-76.49%29.55%235.26%-3.98%-86.68%264.23%107.15%-23.06%-72.81%-76.28%1,437.00%-2,289.88%99.04%208.19%
Net Margin Growth (1y) 1,380.00310.001,114.00-3708.00-4291.00-4721.00-195.002,118.002,867.003,100.001,356.00398.0073.00-19436.00-776.00286.0017,966.00-1300.00-507.00-378.00208.00992.0097.0058.00611.00226.00-122.00-94.00-384.00-86.002,627.00-269.00-2140.00-389.00-2245.0094.002,782.00151.00-401.00-520.00101.00127.00365.00577.00-1984.00120.00537.00-232.00509.00-1396.00-330.00-263.00-477.00301.00-449.00-797.00110.00-1236.00-831.00-34730.00-822.00274.00
Net Margin Growth (3y) -44.00-1311.002,274.00-1026.00-1548.00-18275.002,640.002,489.003,459.00-113.00-778.00-885.00-19.00-1261.00-1187.00-33.0018,785.00-81.00-532.00-414.00435.001,133.002,602.00-304.00-1913.00-248.00260.00-269.00258.00-324.00-19.00-695.00742.00-111.00-2281.00151.00899.00399.00502.00-175.00-1374.00-1149.00573.0082.00-1952.00-975.00-241.00-1292.00142.00-2331.00-1609.00-35791.00-1190.00-661.00
Net Margin Growth (5y) -422.00-952.00805.00-2369.00-2309.00-1640.00-100.002,332.002,079.003,139.00705.00441.00-911.00-55.00-1034.001,319.00-396.0016,262.00-556.00-150.00-589.001,077.00895.00-44.00-730.00970.0030.00224.00-212.00-1625.00-76.00884.00-350.00-732.00-1387.00-2073.00-344.00931.00-697.00-277.00-1235.00-1741.00-2083.00-707.00-35446.00-2664.00-1937.00
Net Margin (QoQ) 1,397.00-4137.003,352.00767.00327.00-3333.00-1470.00185.00-103.001,193.00843.00934.00130.00-552.00-195.00-20060.0019,445.0034.00867.00-2380.00179.00827.00996.00-1794.00963.00-69.00958.00-1241.00578.00-417.00986.00-1531.00876.002,296.00-1910.00-3402.002,627.00440.00429.00-714.00-4.00-112.00310.00-94.0023.00126.00522.00-2654.002,127.00543.00-248.00-1913.00222.001,610.00-181.00-2127.001,000.00860.00-529.00-1220.00-346.001,265.00-34429.0032,688.00751.00
Operating Income Growth (1y) 79.23%26.03%487.75%43.47%44.15%22.51%-68.82%16.49%-10.51%-7.15%174.10%-16.08%29.45%26.21%-18.17%21.16%-25.39%35.30%18.81%-21.89%30.34%37.60%183.75%130.53%16.32%-2.30%28.52%11.61%4.62%11.00%44.57%32.97%34.66%10.42%31.33%-18.61%12.95%13.59%2.63%30.25%3.51%-0.64%13.03%12.25%23.35%17.76%-92.10%24.25%57.20%8.89%298.85%-76.84%-26.39%-17.17%-140.92%9.34%10.11%-54.11%-305.28%-86.88%-38.95%-4,048.19%157.25%465.87%
Operating Income Growth (3y) 32.23%12.76%71.27%11.94%18.64%12.81%-11.23%5.80%-4.74%16.61%38.64%-7.39%7.98%32.95%40.25%29.70%4.19%22.07%63.02%26.20%16.62%14.28%74.05%50.68%17.90%6.19%34.63%6.50%16.75%11.66%24.90%12.13%16.33%7.61%15.06%5.97%12.98%9.95%-54.92%22.02%26.14%8.41%-29.12%-31.39%12.60%2.03%-28.64%-31.98%8.41%-25.47%-105.00%-67.85%-20.90%-157.16%-1.71%-6.70%
Operating Income Growth (5y) 17.43%19.61%37.33%5.83%10.18%21.73%18.71%16.36%5.55%16.34%57.59%15.36%8.90%20.57%38.66%26.49%9.77%17.39%52.42%16.81%19.26%13.36%48.02%29.39%13.89%6.21%23.13%12.05%15.23%10.25%-29.52%14.48%25.01%9.83%-13.66%-19.29%10.79%3.69%-16.54%-14.38%10.22%-13.50%-20.97%-45.90%-0.82%-84.27%-21.44%-25.23%
Operating Income (QoQ) 67.15%-93.37%905.30%60.89%17.54%-69.08%145.39%61.66%-0.10%-92.13%816.71%24.19%3.65%-76.77%180.67%91.56%1.05%-84.94%315.54%17.97%83.26%-86.77%173.21%96.84%93.47%-72.73%121.97%-0.68%62.51%-64.13%92.76%-6.90%72.43%-53.28%77.29%-5.72%41.39%-44.43%9.88%30.83%42.19%-49.79%39.45%3.97%36.48%-42.88%38.49%14.26%30.29%-96.17%2,078.74%44.55%-9.74%-85.97%26.51%359.45%1.56%-106.93%438.03%362.71%-57.68%-161.22%110.95%2,052.38%-2,836.95%100.89%8.19%
Operating Margin Growth (1y) 1,016.00301.001,191.001,634.001,915.001,532.00-775.00247.00-793.00-574.00999.00-740.00664.00571.00-248.00175.00-1192.00592.00-100.00-1799.00-448.00-742.00724.001,736.0098.00-165.00430.00-11.00-176.00-52.00-219.0068.00139.00-590.00532.00-858.00-63.00-89.00-411.00122.00-492.00-770.00-119.00-40.00-79.00419.00-2132.00202.001,052.00-248.00415.00-2319.00-1142.00-783.00-773.00-72.00-135.00-1510.00-435.00-595.00-1218.00-37465.00994.00320.00
Operating Margin Growth (3y) 2,138.001,260.001,415.001,141.001,785.001,530.00-24.00-318.00-1322.00589.00652.00-2363.00-976.00421.00376.00112.00-1542.00-315.001,055.00-74.00-526.00-959.00935.001,793.0061.00-807.00743.00-801.00-100.00-731.00-99.00-668.00-416.00-1450.001.00-776.00-634.00-441.00-2663.00284.00481.00-600.00-1837.00-2157.00-169.00-613.00-2491.00-2189.00-225.00-2541.00-794.00-2986.00-2495.00-39758.00-214.00-347.00
Operating Margin Growth (5y) 1,610.002,423.001,068.00-483.00145.001,380.00601.00-380.00-1672.00-318.001,806.00-639.00-1055.00204.00588.00169.00-1579.00-957.001,367.00-864.00-450.00-1638.001,055.001,057.00-494.00-1666.00212.00-719.00-671.00-1083.00-2350.00-506.00557.00-1280.00-1716.00-2893.00-724.00-1472.00-3021.00-2107.00-796.00-2893.00-3045.00-2825.00-1521.00-39588.00-1932.00-2464.00
Operating Margin (QoQ) 1,059.00-2817.002,011.00763.00344.00-1927.002,454.001,044.00-39.00-4234.003,476.004.00181.00-2662.001,737.001,407.0088.00-3480.002,160.0040.001,872.00-4172.00461.001,391.001,578.00-2706.001,473.00-247.001,315.00-2111.001,031.00-412.001,440.00-2278.001,319.00-341.00710.00-1156.00-71.00454.00684.00-1478.00463.00-161.00406.00-827.00542.00-200.00903.00-3378.002,876.00651.00-397.00-2715.00142.001,827.00-38.00-2705.00844.001,765.00-1413.00-1631.00683.001,142.00-37660.0036,829.0010.00
Profit After Tax Growth (1y) 74.11%30.04%92.59%32.04%41.60%42.43%187.66%71.11%-7.59%-17.53%-44.82%-7.77%87.50%77.81%-325.97%-23.50%-48.49%-15.41%119.78%-22.81%19.80%41.67%120.44%109.11%18.01%3.05%60.56%23.15%4.45%8.96%45.88%25.99%190.55%15.67%16.25%-10.49%-39.60%20.07%53.89%33.98%2.43%1.63%6.27%45.58%59.21%52.96%-86.06%1.00%28.81%-9.00%215.08%-58.86%-5.33%-1.93%-44.43%56.22%-3.47%-21.73%57.87%-89.41%-23.70%-2,245.90%-180.78%228.16%
Profit After Tax Growth (3y) 31.58%15.17%45.13%27.73%34.87%27.82%-77.44%6.48%-3.72%7.44%-37.29%-18.33%4.98%28.68%-0.49%7.29%-10.03%7.29%39.25%25.74%13.88%16.74%72.84%48.04%53.00%9.11%39.64%11.57%22.39%14.81%37.68%14.75%21.59%12.18%23.88%20.41%-0.50%23.13%-38.91%25.36%28.07%12.26%-22.43%-15.43%24.75%10.93%-37.51%-13.41%5.58%-11.27%40.34%-59.17%-11.33%-164.34%-39.40%-18.42%
Profit After Tax Growth (5y) 17.08%18.10%6.44%4.24%8.65%20.14%9.36%14.28%4.76%12.61%-2.68%7.00%7.36%19.06%18.20%13.89%17.19%9.25%26.09%17.52%20.98%17.18%55.99%31.22%17.25%9.65%34.81%22.06%24.49%18.66%-17.31%17.31%29.81%14.46%-3.54%-6.22%3.73%10.75%-16.78%4.83%13.93%1.66%-16.36%-36.89%7.41%-90.26%-18.24%-25.75%
Profit After Tax (QoQ) 54.63%-71.33%163.43%49.11%15.49%-57.54%80.61%59.91%16.16%-14.26%7.43%-13.64%3.67%-42.63%79.57%75.55%-1.69%-172.91%160.79%18.20%61.45%-82.95%137.26%83.44%90.93%-73.47%125.07%3.53%66.72%-58.67%72.62%-12.19%73.91%-44.66%49.09%102.51%-30.76%-44.39%14.80%36.65%37.64%-28.73%-0.05%4.47%36.56%-25.48%36.93%14.25%31.20%-93.21%892.13%45.70%-7.30%-76.49%29.55%235.26%-3.98%-86.68%264.23%107.15%-22.14%-73.13%-75.56%1,392.23%-2,289.88%98.99%199.27%
Property, Plant & Equipment (Net) Growth (1y) -11.76%-8.99%5.19%58.18%45.95%291.96%-23.17%20.75%60.78%-37.23%149.73%8.09%-16.80%-12.69%9.85%17.86%19.53%8.75%-19.28%347.16%309.29%306.03%334.17%-29.68%-31.13%-29.30%-38.00%-25.38%-11.48%-13.39%13.56%12.37%2.88%8.37%15.14%-1.05%4.94%11.73%1.77%10.69%10.67%14.41%28.39%78.04%175.58%253.15%319.63%292.45%-31.39%-51.83%-65.61%-70.84%29.65%15.49%6.17%-28.59%2.55%25.82%21.01%68.17%-5.10%-22.79%8.37%-3.17%
Property, Plant & Equipment (Net) Growth (3y) 27.46%30.83%26.37%27.33%24.99%29.03%28.21%15.44%16.94%-15.84%30.34%78.59%59.66%56.81%56.73%54.75%49.92%46.15%29.52%32.88%35.63%35.47%45.13%-16.15%-14.40%-12.78%-6.76%-6.03%-1.50%1.59%9.99%7.17%6.11%11.48%14.58%24.93%47.37%65.27%76.33%97.76%27.91%24.86%22.82%26.77%34.84%25.25%15.28%-6.51%-3.01%-11.21%-23.84%-29.52%8.06%3.91%11.67%5.15%
Property, Plant & Equipment (Net) Growth (5y) 15.54%16.28%12.34%61.19%57.04%56.83%49.17%37.06%35.14%11.34%42.91%24.48%19.93%18.74%22.07%25.45%25.14%23.99%23.23%21.14%21.92%24.66%29.07%-8.37%-6.14%-3.24%1.16%10.33%23.86%33.48%48.28%53.78%17.70%18.70%16.77%17.41%23.28%20.22%14.89%10.00%22.71%23.11%18.94%19.59%19.00%13.80%14.97%5.88%
Property, Plant & Equipment (Net) (QoQ) -10.79%9.23%-10.48%1.15%-7.99%26.26%34.62%-6.67%147.09%-75.25%111.58%24.27%-3.53%-1.55%-8.43%-4.34%1.24%23.86%-1.75%-2.98%-7.89%-8.06%444.27%-11.20%-8.62%-1.69%-11.85%-13.03%-6.19%-13.79%6.09%3.17%-8.22%13.04%4.98%-5.54%-3.33%20.11%-9.78%0.18%2.93%9.40%-1.87%0.16%6.41%22.76%36.07%55.03%36.36%45.87%27.26%-72.89%-4.26%4.12%7.91%20.53%-14.72%-4.28%-27.42%73.10%4.63%-7.94%0.86%-2.32%-14.88%29.22%-9.89%
Return on Assets Growth (1y) 1.005.007.00-2.00-14.00-24.00-26.00-13.002.0010.0013.004.000.003.00-18.00-12.00-16.00-15.0018.0011.0012.0012.000.004.005.003.003.002.002.002.00-1.00-3.002.002.000.001.00-6.00-6.002.002.004.001.00-10.00-13.00-12.00-10.00-3.000.000.000.001.000.00-1.000.00-1.000.000.00-1.000.00-2.00-2.00-43.00-54.00-52.00
Return on Assets Growth (3y) -10.00-9.00-6.00-11.00-12.00-11.00-31.00-21.00-14.00-1.0013.004.00-4.000.00-1.003.002.001.0021.0018.0019.0018.002.003.0010.008.003.000.00-2.00-1.001.001.000.00-2.00-8.00-9.00-14.00-14.00-11.00-11.00-8.00-9.00-12.00-13.00-13.00-10.00-3.000.00-1.00-2.000.00-2.00-3.00-44.00-55.00-53.00
Return on Assets Growth (5y) -26.00-20.00-7.00-11.00-15.00-14.00-13.00-6.004.0014.0016.0010.003.006.002.003.006.005.0020.0016.0015.0014.004.007.007.003.00-6.00-10.00-10.00-10.00-12.00-13.00-12.00-12.00-10.00-10.00-15.00-15.00-11.00-11.00-9.00-10.00-13.00-15.00-15.00-54.00-57.00-53.00
Return on Assets (QoQ) -4.000.002.003.000.001.00-6.00-9.00-10.00-1.007.007.00-2.002.00-2.002.001.00-19.004.00-2.002.0013.00-2.00-1.002.001.002.000.000.001.001.000.000.00-2.00-1.005.000.00-4.000.00-2.001.003.001.00-1.00-2.00-8.00-2.000.000.00-1.000.001.000.000.00-1.000.000.000.000.000.00-1.000.00-1.00-1.00-41.00-11.001.00
Return on Capital Employed Growth (1y) 1.005.006.006.007.007.002.0026.0021.00-7.00-2.00-28.00-23.007.004.006.000.00-3.00-4.00-8.00-7.00-4.002.0010.0011.008.003.000.00-1.00-1.00-2.00-2.00-1.00-1.001.000.002.002.00-1.001.00-3.00-6.00-16.00-20.00-19.00-16.00-4.000.000.000.002.000.00-2.00-2.00-3.00-2.00-1.00-2.00-2.00-2.00-3.00-50.00-59.00-59.00
Return on Capital Employed Growth (3y) 29.005.006.004.005.007.005.004.00-2.00-2.00-1.00-31.00-30.000.002.007.004.001.002.001.004.003.004.008.0010.006.003.00-3.001.001.00-1.00-1.00-2.00-4.00-15.00-19.00-20.00-19.00-20.00-19.00-22.00-22.00-18.00-21.00-20.00-18.00-5.00-2.00-2.00-4.00-3.00-4.00-6.00-54.00-64.00-63.00
Return on Capital Employed Growth (5y) 6.0010.007.002.00-2.000.003.005.002.002.004.00-21.00-20.007.004.005.003.000.001.00-1.005.005.004.009.009.003.00-14.00-21.00-21.00-21.00-21.00-22.00-20.00-20.00-18.00-20.00-22.00-21.00-22.00-21.00-25.00-26.00-23.00-25.00-25.00-70.00-67.00-64.00
Return on Capital Employed (QoQ) -4.000.002.003.000.001.002.004.000.00-4.0026.00-2.00-27.001.00-1.004.003.00-1.001.00-3.000.00-3.00-3.00-1.003.004.004.000.000.00-1.001.000.000.00-2.001.001.00-1.000.00-1.004.000.00-3.001.00-1.00-3.00-13.00-3.000.000.00-1.000.001.000.000.00-2.00-1.000.00-1.000.000.00-1.000.00-1.00-1.00-48.00-10.000.00
Return on Equity Growth (1y) 1.006.007.00-3.00-17.00-28.00-29.00-20.00-5.0012.0015.009.007.002.00-21.00-13.00-17.00-16.0023.0016.0017.0018.000.005.007.004.003.000.00-1.000.000.000.007.006.007.005.00-12.00-11.00-7.00-5.005.003.00-13.00-17.00-15.00-13.00-3.000.000.000.001.000.00-1.00-1.00-1.000.000.00-1.000.00-2.00-2.00-46.00-58.00-55.00
Return on Equity Growth (3y) -20.00-10.00-7.00-13.00-15.00-13.00-35.00-24.00-16.00-2.0018.0012.007.003.003.008.007.005.0026.0022.0023.0021.003.006.0013.0010.0010.005.00-6.00-5.000.000.000.00-2.00-13.00-17.00-23.00-21.00-23.00-21.00-10.00-11.00-15.00-17.00-16.00-14.00-3.000.00-1.00-2.000.00-2.00-3.00-47.00-59.00-57.00
Return on Equity Growth (5y) -31.00-24.00-5.00-10.00-15.00-12.00-11.00-2.008.0020.0021.0018.0012.007.005.009.0013.0011.0033.0027.0018.0016.003.006.006.002.00-10.00-16.00-16.00-15.00-16.00-16.00-15.00-15.00-15.00-17.00-23.00-22.00-23.00-21.00-11.00-12.00-17.00-18.00-18.00-61.00-61.00-57.00
Return on Equity (QoQ) -5.00-1.003.004.000.000.00-7.00-10.00-12.00-1.003.005.005.002.00-3.002.001.00-22.005.00-2.002.0018.00-2.00-1.002.001.003.000.00-1.000.000.000.000.000.001.007.00-1.001.00-2.00-11.000.005.000.00-1.00-2.00-11.00-3.001.000.00-1.000.001.000.000.00-1.000.000.000.000.000.00-1.000.00-1.00-1.00-44.00-12.001.00
Return on Invested Capital Growth (1y) 2.005.006.004.00-2.00-7.00-4.00-11.00-11.00-8.00-2.00-2.002.005.003.004.000.00-2.00-2.00-4.00-2.001.003.006.007.004.002.00-1.00-1.00-1.000.001.008.007.007.005.00-12.00-11.00-7.00-5.005.003.00-13.00-17.00-15.00-13.00-3.000.000.00-1.001.00-1.00-2.00-2.00-3.00-1.00-1.00-2.00-2.00-2.00-3.00-45.00-56.00-54.00
Return on Invested Capital Growth (3y) -11.00-10.000.00-10.00-12.00-11.00-3.00-9.00-9.00-5.00-1.00-1.00-1.003.003.007.005.003.003.002.003.004.004.006.0013.0010.009.005.00-6.00-5.000.001.000.00-1.00-13.00-17.00-23.00-21.00-24.00-22.00-11.00-11.00-16.00-17.00-17.00-16.00-5.00-2.00-3.00-4.00-3.00-4.00-5.00-49.00-60.00-58.00
Return on Invested Capital Growth (5y) -9.00-7.001.00-9.00-14.00-12.00-2.00-6.00-4.00-1.004.004.005.006.005.007.0011.009.0010.008.00-1.000.005.006.006.002.00-11.00-17.00-16.00-15.00-16.00-16.00-15.00-15.00-15.00-17.00-25.00-24.00-25.00-24.00-13.00-15.00-20.00-21.00-20.00-63.00-62.00-58.00
Return on Invested Capital (QoQ) -3.00-9.009.004.001.00-9.008.00-2.00-4.00-5.000.00-1.00-1.001.00-1.002.002.00-1.001.00-2.000.00-1.00-1.000.002.001.003.000.00-1.000.000.000.000.000.001.007.00-1.001.00-1.00-11.001.005.000.00-1.00-2.00-11.00-3.001.000.00-1.000.001.000.000.00-1.000.000.000.000.000.00-1.00-1.000.00-1.00-44.00-11.001.00
Return on Sales Growth (1y) 14.003.0011.00-37.00-43.00-47.00-2.0021.0029.0031.0014.002.004.001.00-194.003.00-8.003.00180.00-13.00-5.00-4.002.0010.001.001.006.002.00-1.00-1.00-4.00-1.0026.00-3.00-21.00-4.00-22.001.0028.002.00-4.00-5.001.001.004.006.00-20.001.005.00-2.005.00-14.00-3.00-3.00-5.003.00-4.00-8.001.00-12.00-8.00-347.00-8.003.00
Return on Sales Growth (3y) 0.00-13.0023.00-14.00-10.00-15.00-183.0026.0025.0035.00-1.00-8.00-9.000.00-13.000.00-12.000.00188.00-1.00-5.00-4.004.0011.0026.00-3.00-19.00-2.003.00-3.003.00-3.000.00-7.007.00-1.00-23.002.009.004.005.00-2.00-14.00-11.006.001.00-20.00-10.00-2.00-13.001.00-23.00-16.00-358.00-12.00-7.00
Return on Sales Growth (5y) -4.00-10.008.00-24.00-23.00-16.00-1.0023.0021.0031.007.004.00-9.00-1.00-10.002.0013.00-4.00163.00-6.00-2.00-6.0011.009.000.00-7.0010.000.002.00-2.00-16.00-1.009.00-3.00-7.00-14.00-21.00-3.009.00-7.00-3.00-12.00-17.00-21.00-7.00-354.00-27.00-19.00
Return on Sales (QoQ) 14.00-41.0034.008.003.00-33.00-15.002.00-1.0012.008.009.001.00-6.00-3.0012.00-2.00-201.00194.000.009.00-24.002.008.0010.00-18.0010.00-1.0010.00-12.006.00-4.0010.00-15.009.0023.00-19.00-34.0026.004.004.00-7.000.00-1.003.00-1.000.001.005.00-27.0021.005.00-2.00-19.002.0016.00-2.00-21.0010.009.00-5.00-12.00-3.0013.00-344.00327.008.00
Revenue Growth (1y) 20.07%14.94%19.92%-15.86%-11.12%-15.37%-35.31%9.63%6.39%5.00%14.91%1.87%11.79%11.66%-4.40%15.32%-1.17%20.87%27.43%54.72%48.44%58.86%85.79%18.42%12.89%1.18%6.63%11.97%10.48%12.26%58.31%30.47%28.96%26.73%6.73%6.61%15.16%16.18%20.01%24.75%22.17%23.76%18.86%13.83%27.02%3.89%3.16%16.04%12.54%17.08%19.24%-3.65%6.45%8.52%33.19%21.20%16.22%14.23%19.42%30.51%22.55%9.81%-6.45%-2.66%
Revenue Growth (3y) 4.32%0.71%-3.76%-2.05%1.87%-0.26%-10.76%8.80%5.53%12.32%11.87%22.04%17.93%28.95%31.30%28.32%18.31%24.78%36.16%27.06%22.79%21.74%46.38%20.05%17.16%12.91%21.69%15.91%17.94%18.23%26.57%20.17%21.96%22.14%15.04%14.82%21.35%14.32%13.74%18.11%20.43%14.61%13.50%8.37%15.02%9.70%17.89%10.66%11.66%13.22%23.78%15.08%14.88%10.83%14.16%15.47%
Revenue Growth (5y) 4.64%6.63%1.66%10.89%9.17%13.76%10.97%18.74%14.52%17.90%22.63%19.24%15.39%19.48%30.75%25.29%18.73%22.55%33.66%23.33%22.42%21.58%32.07%18.13%17.74%15.66%20.78%17.20%20.55%16.27%19.98%18.04%21.00%17.26%13.37%11.10%16.44%13.67%18.50%13.98%16.66%13.29%18.39%15.02%16.73%10.61%12.85%11.48%
Revenue (QoQ) 10.45%-32.20%32.47%21.04%5.74%-29.27%-7.06%27.86%0.68%-45.93%57.52%24.08%-0.64%-40.83%39.65%36.16%-0.75%-49.34%68.46%16.68%21.39%-46.59%104.53%11.94%29.90%-37.53%30.37%6.72%16.42%-34.17%36.89%5.30%18.30%-7.16%12.82%4.07%16.26%-21.81%12.68%12.42%17.29%-19.23%17.13%10.09%18.82%-22.43%12.17%22.86%-2.81%-22.98%26.18%19.16%1.10%-21.56%1.96%31.64%3.07%-3.73%-7.22%26.24%1.31%0.65%1.39%18.54%-9.22%-14.26%5.50%
Share-based Compensation Growth (1y) -148.51%0.41%-14.19%368.05%-32.70%-41.44%14.85%-80.53%44.56%-25.27%19.56%-59.68%73.31%14.77%136.74%328.38%51.68%146.45%58.57%-2.79%-33.41%43.18%73.71%49.87%151.38%24.93%136.90%74.21%0.00%-7.31%-26.93%46.67%47.51%69.63%54.99%49.84%99.79%27.75%43.51%44.96%71.94%145.64%63.74%35.71%-1.95%8.65%6.91%43.49%79.80%62.92%68.87%31.47%41.22%43.83%24.69%26.58%-5.21%-21.23%-4.51%-6.32%
Share-based Compensation Growth (3y) -8.10%-35.45%-10.11%53.18%-16.72%-30.12%1.02%-0.50%-18.01%35.66%28.34%64.95%18.85%20.52%59.39%86.83%84.11%36.42%63.97%86.87%36.40%18.74%18.36%44.33%56.45%54.78%25.24%38.95%56.44%43.37%26.17%17.57%47.14%71.76%74.61%53.86%43.38%49.90%50.51%35.94%41.33%44.72%63.22%43.52%36.80%35.53%36.55%31.06%33.66%34.01%22.67%26.21%15.95%
Share-based Compensation Growth (5y) 6.04%-7.82%-5.31%4.64%44.00%10.32%7.28%0.81%28.29%8.71%29.47%30.47%79.18%34.39%34.49%36.22%62.38%73.99%30.23%47.29%49.18%41.02%37.60%29.15%46.24%52.76%66.35%43.87%44.52%49.75%37.80%39.91%23.26%44.06%54.95%56.62%45.74%40.94%53.61%51.53%39.54%36.26%32.33%37.57%28.62%24.87%
Share-based Compensation (QoQ) 17.13%10.15%-2.21%-138.45%342.45%20.10%-39.12%125.13%-64.42%-61.83%164.12%-15.60%-12.17%-38.93%-10.94%262.81%-41.84%25.97%61.16%28.46%-5.50%-18.95%-1.20%-12.00%103.19%-1.67%-14.76%47.61%0.98%86.46%-37.32%-15.27%-6.40%46.99%25.82%-14.79%7.64%34.30%21.64%13.62%-31.18%50.87%22.86%34.77%-1.67%0.57%1.83%-2.63%8.96%-1.04%36.68%22.01%-1.27%2.56%6.41%31.06%0.56%-11.09%8.02%-1.86%-16.43%7.78%5.97%
Shareholder's Equity Growth (1y) 9.65%16.96%23.41%15.45%10.41%7.95%7.59%20.88%21.89%13.01%7.88%-0.77%-9.75%-7.32%-5.94%-4.15%3.67%10.40%8.38%28.67%29.46%24.13%26.54%7.96%8.72%8.52%16.39%17.16%17.49%17.30%13.51%14.23%23.34%23.32%-28.46%21.91%15.35%16.26%104.11%20.49%20.35%28.81%314.09%303.27%295.23%255.03%6.25%6.60%6.86%7.35%7.52%6.93%-4.63%-4.60%-4.61%-4.32%7.56%6.77%7.29%7.17%7.07%-31.56%-31.59%-31.18%
Shareholder's Equity Growth (3y) 13.85%12.58%12.73%11.46%6.70%4.18%2.97%4.76%4.48%4.96%3.22%6.97%6.59%8.29%8.86%10.01%13.42%14.14%16.87%17.63%18.25%16.47%18.68%13.05%16.36%16.22%-1.86%17.72%18.68%18.92%18.35%18.83%19.63%22.69%82.18%80.94%76.37%74.53%107.86%73.02%71.94%69.96%67.87%66.27%59.11%53.77%2.90%2.93%3.11%3.02%3.24%3.12%3.18%-11.33%-11.20%-10.97%
Shareholder's Equity Growth (5y) 6.66%7.86%7.87%11.30%10.27%9.15%8.41%9.82%9.93%9.27%10.12%9.13%9.12%10.08%11.25%12.25%16.16%16.56%5.33%17.78%18.66%17.77%19.54%16.24%16.94%18.64%51.53%51.30%51.39%50.38%48.79%48.46%48.54%47.74%47.19%46.51%41.09%40.35%55.90%39.59%39.14%37.98%37.09%36.35%35.92%21.58%-4.37%-4.26%
Shareholder's Equity (QoQ) 4.62%-3.34%2.28%6.01%11.60%1.99%-4.32%1.39%9.11%1.66%7.49%2.24%1.16%-2.96%-1.13%-7.02%3.88%-1.51%0.76%0.57%10.63%-3.32%19.63%1.18%6.07%-1.44%2.06%1.89%5.88%5.71%2.74%2.18%5.70%2.30%3.38%10.33%5.69%-40.66%76.17%4.40%6.52%4.18%4.00%4.27%14.01%234.93%1.28%2.19%2.42%0.23%1.61%2.45%2.89%0.39%1.05%-8.62%2.91%0.38%1.36%2.73%2.16%0.87%1.24%2.63%-34.70%0.83%1.85%
Tax Rate Growth (1y) -7.00246.00-4287.006,584.006,911.005,696.00-2153.00-182.00-150.00919.00664.00544.00-94.00304.00211.00-352.00-327.00167.002,322.00-182.00363.00-305.00515.00644.00-54.00-255.00-224.00-477.0070.0075.00530.00103.00-7873.00-341.009,067.00-780.006,784.00-415.00-11000.0067.00207.00-269.00-1876.00-744.00-1800.00-665.00-6693.00427.001,412.00-22.006,655.00153.00-267.00341.00-66618.00-389.00565.00165.0067,623.001,417.00-1091.00-1143.0016,778.00-333.00
Tax Rate Growth (3y) 6,755.006,861.00-5775.006,946.006,667.006,919.00-1277.0010.00-570.001,390.003,197.0010.00-58.00166.003,047.00110.00-18.00-392.002,612.00-14.00379.00-485.00820.00271.00-7857.00-521.009,373.00-1154.00-1019.00-681.00-1403.00-610.00-882.00-1024.00-3809.00-1457.005,191.00-1349.00-19568.00-250.00-180.00-956.00-1913.00-164.00-655.00-346.00-66655.00190.001,709.00484.007,660.001,181.00-794.00-637.0017,783.00695.00
Tax Rate Growth (5y) 6,334.007,332.00-3242.006,412.006,704.006,781.001,559.00473.00-262.00830.003,487.00178.00-41.00-13.003,353.00-264.00-7820.00-658.0012,209.00-692.00-710.00-1240.00-1113.00-442.00-866.00-1204.00-3503.00-1831.00-2611.00-1615.00-9971.00-927.00-1269.00-1712.00-3846.00-877.006,336.00-1030.00-79531.00-486.00117.00-450.00-908.00864.00-1182.00-1324.0017,746.001,274.00
Tax Rate (QoQ) -178.009,086.00-8995.0081.0075.004,553.001,875.00408.00-1140.00-3296.003,846.00440.00-72.00-3551.003,726.00-198.00326.00-3644.003,163.00-172.00820.00-1489.00659.00373.00152.00-670.00789.00-326.00-48.00-639.00537.00221.00-44.00-184.00109.00-7754.007,488.009,223.00-9737.00-191.00290.00-1362.001,330.00-51.00-186.00-2969.002,462.00-1106.00948.00-8996.009,581.00-121.00-486.00-2319.003,079.00-541.00123.00-69278.0069,307.00413.00-277.00-1820.003,102.00-2096.00-329.0016,101.00-14010.00