Super Micro Computer Growth Metrics (2009-2025) | SMCI

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Growth Ratios
Assets Growth (1y) 36.18%32.91%34.36%25.31%20.96%11.36%18.67%26.79%16.05%16.71%10.93%7.33%12.22%21.45%23.43%25.95%30.27%31.93%28.04%36.85%30.63%27.55%22.91%9.33%16.97%17.22%23.20%27.16%16.79%-4.91%-2.18%4.08%21.96%14.03%6.78%4.82%1.97%16.85%33.58%41.31%53.65%42.96%36.04%14.88%3.95%14.65%24.07%75.78%177.60%167.40%164.93%79.99%21.16%42.67%32.57%
Assets Growth (3y) 24.11%19.99%20.94%19.47%16.36%16.44%17.56%19.67%19.27%23.20%20.58%22.76%24.07%26.90%24.77%23.52%25.79%25.41%24.69%23.91%17.53%17.14%13.33%10.81%12.19%10.36%8.93%10.44%8.19%8.21%11.74%15.52%24.09%23.96%24.73%19.39%17.66%24.19%31.13%41.84%64.28%63.65%64.75%53.75%51.78%63.54%63.34%
Assets Growth (5y) 22.82%22.58%22.83%24.07%21.80%21.58%20.66%20.73%20.99%22.83%21.56%20.80%22.85%22.29%19.62%16.45%16.14%15.48%14.08%15.32%11.98%10.92%9.69%11.10%13.48%13.91%13.87%16.11%16.17%15.74%18.69%25.50%40.70%42.32%44.86%40.03%40.52%48.85%51.26%
Assets (QoQ) 13.99%1.77%7.85%8.85%11.25%2.88%0.59%5.07%2.42%9.62%7.48%-3.83%3.00%4.20%3.98%0.56%11.47%5.90%6.10%4.01%12.89%2.77%13.41%-0.72%10.23%-0.97%0.88%6.22%10.47%4.08%4.12%-1.72%-0.17%-7.42%4.69%1.11%6.22%8.48%-2.12%-5.31%4.26%5.53%12.16%8.24%10.30%14.74%4.36%3.00%-6.86%3.83%15.10%11.46%31.96%63.97%10.87%10.43%-10.35%10.38%30.54%2.62%
Capital Expenditures Growth (1y) 10.97%896.59%50.92%-44.12%-85.51%-84.10%-54.90%-79.22%67.07%1,870.94%81.43%478.32%52.77%-74.83%381.97%176.21%176.28%-12.94%-27.35%-14.10%41.64%-18.35%-40.33%-32.19%-41.39%-7.88%-23.13%34.36%-14.69%-33.97%42.81%10.73%128.83%209.04%66.75%4.23%-11.06%27.28%76.68%41.65%10.23%-25.96%-42.59%-17.66%-17.74%-2.54%-27.07%-25.85%-25.26%-5.73%1,063.70%71.05%451.54%195.48%-64.82%62.18%-27.16%
Capital Expenditures Growth (3y) -35.47%214.90%7.29%-12.43%-28.21%-7.61%57.99%49.17%91.76%62.84%85.21%139.41%81.49%-43.65%27.84%17.18%31.88%-13.16%-30.67%-7.84%-10.86%-20.81%-13.15%0.30%4.59%23.42%22.33%15.75%20.19%37.46%61.44%17.81%30.91%42.80%19.14%6.73%-6.92%-2.80%-9.56%-4.72%-12.16%-12.05%69.53%1.46%50.24%39.50%44.00%27.18%44.27%
Capital Expenditures Growth (5y) 2.55%46.90%34.02%9.76%7.68%-10.93%11.32%14.10%42.39%26.57%23.85%65.73%24.48%-35.83%18.06%19.07%34.96%5.97%-4.52%-2.01%7.59%14.33%14.05%8.30%2.32%12.11%13.17%12.59%9.50%13.38%11.99%-0.03%6.64%21.75%70.37%9.05%27.16%20.67%24.81%19.13%22.18%
Capital Expenditures (QoQ) -85.86%123.02%146.76%42.62%26.97%-66.23%-8.64%-63.01%39.28%-4.19%-57.90%197.40%1,543.12%-91.18%34.18%-21.44%170.67%68.91%-23.10%-21.42%-14.70%40.95%-9.07%29.57%-50.83%3.00%3.34%11.99%-22.72%-14.05%80.61%-28.89%-40.19%85.90%40.05%46.95%-19.22%0.31%-12.46%25.38%15.60%39.24%-29.81%-2.43%-22.35%7.97%0.68%-2.53%-8.01%-19.20%2.35%-1.75%16.02%897.37%-84.96%216.81%-37.84%18.75%-30.65%42.30%
Cash & Equivalents Growth (1y) 13.48%6.01%2.05%-3.72%10.49%17.38%30.49%15.56%-36.80%-13.65%5.75%15.11%91.10%1.68%8.24%2.63%5.43%-7.43%7.40%-2.68%-7.39%101.74%59.33%94.44%64.31%6.54%-39.57%-37.57%-21.90%-26.50%31.34%6.72%-16.12%-6.60%37.02%117.76%115.64%163.99%68.68%-18.98%19.53%-2.03%-43.91%9.92%-10.18%-21.70%38.82%15.04%-11.98%22.73%46.14%64.19%127.71%138.02%482.43%278.78%284.30%96.92%19.85%209.52%100.88%
Cash & Equivalents Growth (3y) -7.46%2.42%12.09%8.60%10.10%1.01%14.31%10.93%8.39%-6.68%7.13%4.76%23.11%23.83%22.81%24.76%17.07%25.77%1.12%5.71%5.92%16.46%8.14%9.01%2.49%-9.90%2.83%13.21%12.21%21.92%44.79%23.48%29.31%34.18%9.04%24.70%32.29%26.52%9.51%0.81%-1.87%-1.99%4.40%27.57%21.65%31.76%127.77%92.69%97.49%79.18%116.88%168.01%160.01%
Cash & Equivalents Growth (5y) 9.81%0.22%10.36%5.05%5.44%13.99%20.65%20.90%14.15%11.80%3.43%6.89%19.08%8.25%8.01%5.29%1.00%6.43%13.22%22.38%16.54%31.25%23.92%17.98%22.64%13.60%0.57%5.26%8.69%6.81%18.77%18.95%11.32%18.34%21.34%29.65%35.93%42.69%62.06%44.83%52.58%34.57%51.36%89.35%69.28%
Cash & Equivalents (QoQ) 11.79%-18.89%8.86%14.97%4.43%-21.92%2.71%31.94%10.94%-13.20%-9.04%-27.84%51.57%6.31%-1.00%19.80%-19.36%13.16%-6.13%23.07%-29.20%31.30%-14.94%17.12%54.23%3.70%3.80%-1.02%0.00%-41.18%7.24%23.81%-5.89%5.11%-12.85%-2.69%4.78%54.19%38.50%-3.63%28.28%-1.48%-33.48%42.17%5.14%-43.60%30.37%16.18%-8.35%0.00%8.03%-11.10%27.79%19.08%21.38%23.29%33.57%191.39%-21.06%25.08%-31.55%77.35%103.85%-18.82%
Cash from Investing Activities Growth (1y) 1.14%-1,073.33%73.02%54.28%85.52%78.60%36.24%77.34%-113.26%-1,922.88%-23.73%-473.18%-40.47%72.07%-480.90%-176.53%-178.12%10.78%25.13%14.06%-50.42%23.14%43.83%35.38%56.15%-49.21%40.07%-40.97%37.28%32.91%-83.22%-10.73%-320.21%-63.23%-66.75%-4.23%11.06%-36.81%-76.68%-41.65%-0.43%9.46%42.59%17.66%9.71%20.31%27.07%1.42%28.99%-50.77%-1,345.27%-417.84%-480.53%-84.76%71.67%-39.80%27.16%
Cash from Investing Activities Growth (3y) 32.67%-270.35%40.29%15.95%24.30%-6.53%-66.10%-53.14%-102.73%-71.46%-75.24%-138.82%-80.46%42.36%-34.68%-15.37%-22.42%-0.77%36.84%7.84%25.49%8.37%14.88%-0.29%-4.94%-17.78%-22.34%-17.62%-32.84%-14.42%-75.42%-17.81%-55.41%-26.45%-19.14%-6.73%6.92%0.43%9.56%-4.76%13.65%-2.85%-82.23%-61.39%-54.97%-30.45%-44.00%-92.53%-44.27%
Cash from Investing Activities Growth (5y) -3.59%-66.14%1.53%-7.13%-12.66%3.68%-14.02%-14.80%-40.61%-42.04%-12.62%-65.48%-10.08%28.13%-21.81%-19.11%-37.05%-2.30%5.09%2.01%-9.11%-11.43%-12.69%-8.29%-0.64%-15.14%-13.18%-13.67%-16.28%-1.57%-17.71%-5.82%-19.20%-19.43%-77.92%-44.07%-27.16%-22.42%-24.81%-52.78%-22.18%
Cash from Investing Activities (QoQ) 90.20%-1,700.16%43.81%0.28%-16.34%58.60%4.80%68.42%-71.96%-23.32%66.17%-197.27%-1,531.09%92.46%-56.71%27.15%-224.27%-56.91%25.40%26.73%-4.03%-31.67%14.37%-28.25%46.84%3.79%1.49%12.96%-80.87%61.36%-131.72%61.28%-93.47%-5.54%-40.05%-46.95%24.85%-7.82%12.46%-25.38%-15.60%-39.24%29.81%11.11%-4.22%11.71%-0.68%2.53%8.01%19.20%-36.07%29.78%-95.31%-674.52%51.25%21.29%37.84%-18.75%-140.61%58.98%
Cash from Operations Growth (1y) 48.54%195.60%21.18%-125.00%-205.64%173.61%144.60%100.55%168.94%-99.73%-174.33%-42,500.00%47.74%-40,705.68%399.80%-829.73%-21.77%285.96%-62.94%125.01%-151.24%-166.76%-636.42%-141.31%209.20%109.87%108.98%1,239.48%218.14%892.46%3,041.89%26.00%-85.24%87.83%-121.52%-217.34%2,068.26%-22.48%-480.35%166.18%-211.63%-184.04%-83.21%-139.56%333.03%403.07%186.97%62.86%-13.75%-469.42%-863.47%-6,836.65%51.19%59.71%141.41%233.31%-324.39%
Cash from Operations Growth (3y) 2.65%-71.92%36.07%-37.15%2.47%-71.46%44.13%-178.28%40.89%27.37%-6.18%895.24%-37.37%-696.91%-81.30%1.34%-24.07%28.51%-43.69%47.01%21.19%-13.21%147.39%81.01%35.95%56.59%15.31%-156.36%116.75%143.57%-245.51%-0.72%-77.30%-47.72%-62.47%-32.14%283.50%25.45%124.06%54.02%30.91%-125.12%-129.99%-130.16%71.44%-65.23%68.10%231.25%-70.15%
Cash from Operations Growth (5y) 4.57%75.63%18.03%6.15%-19.44%-42.00%-14.59%-17.36%19.59%-32.89%-16.83%441.14%15.52%245.69%79.86%73.65%-27.12%33.77%-26.25%-11.72%41.62%-0.98%-83.69%35.72%-65.49%-3.68%-45.23%-34.55%92.58%105.67%128.68%-16.48%48.33%-73.45%-76.64%-58.22%136.22%-37.63%99.04%61.51%-57.24%
Cash from Operations (QoQ) -76.51%-669.94%145.20%145.43%-53.24%-251.98%85.66%-936.86%221.10%-75.23%-99.82%130,664.29%-99.52%-6,828.41%-0.25%555.63%-232.12%149.68%-410.91%138.34%214.05%-90.10%109.81%-178.55%-309.19%20.46%83.84%307.65%-63.03%-27.58%1,949.27%-42.02%15.34%129.28%-17.82%-93.21%1,367.50%-126.27%-348.06%225.51%-47.54%-296.70%151.09%-311.71%60.50%-328.85%88.97%1,347.21%-48.63%23.07%-104.71%2,996.08%-320.02%-154.34%57.20%163.12%-158.63%361.42%37.79%-206.24%
EBITDA Margin Growth (1y) 179.00232.00-34.00249.00-57.00-228.00-483.00-288.00-204.0052.00328.00306.00379.00234.00324.000.54M93.00-155.00-246.00-0.54M-206.00-259.00-43.00-237.00-112.0050.00-294.00-231.00-96.00166.00163.002.00-81.00-70.00118.0043.0028.00-248.00-11.00131.00-11.00260.00-117.00-15.00472.00645.00906.00758.00110.0028.00-375.00-180.00211.00-499.0044.00-364.00-664.00-142.00-494.00
EBITDA Margin Growth (3y) 141.00-29.00-190.00267.00118.0059.00168.000.54M268.00132.00405.00482.00266.00-179.0034.00-62.00-224.00-363.00-583.00-0.54M-414.00-42.00-174.00-466.00-289.00146.00-13.00-186.00-149.00-151.00269.00176.00-63.00-57.00-11.00159.00489.00657.00778.00874.00571.00933.00414.00564.00792.00173.00576.00214.00-343.00-613.00-825.00
EBITDA Margin Growth (5y) 0.54M442.00-112.00443.005.00-355.00-121.00-43.00-49.00-77.0068.0013.0058.0037.00-96.00-291.00-402.00-267.00-302.00-0.54M-466.00-360.00-68.00-293.00-271.00159.00-142.00-70.00312.00754.000.00M919.00518.00615.00520.00737.00810.00186.00447.00330.00118.00292.00-36.00
EBITDA Margin (QoQ) 105.00-280.00157.00104.00-16.004.00-150.00-66.00-271.00199.00-65.00190.004.00177.008.0045.0093.000.54M-0.54M-202.002.00275.00-281.00-255.00218.0081.00-155.00-93.00-127.00144.00-21.00169.00-130.00-17.00-103.00180.0058.00-92.00-118.00-96.00294.0051.00-260.00175.00-84.00153.00227.00348.00178.005.00-421.00266.00-224.00200.00-31.00-444.00319.00-208.00-330.0078.00-34.00
EBIT Growth (1y) 12.53%-18.94%-36.73%-37.05%-87.55%-44.54%-43.27%35.20%615.99%165.56%294.71%113.55%162.61%112.26%46.46%0.55%-20.30%11.03%-24.61%-58.92%-11.04%-29.60%-9.21%58.76%-58.44%-32.30%-1.58%138.51%205.75%13.42%-39.30%-27.40%15.34%8.06%20.90%-68.72%-7.36%34.33%9.71%314.52%-4.33%36.62%426.40%322.75%655.71%321.52%10.36%37.25%-21.63%72.63%281.82%27.22%195.17%-0.76%-61.20%-20.83%-64.21%
EBIT Growth (3y) 0.09%6.08%12.31%22.04%32.77%46.22%48.57%42.66%146.54%84.28%63.34%-4.09%23.02%18.38%0.08%-13.12%-33.46%-19.11%-12.34%15.87%4.17%-18.54%-18.45%40.08%13.59%-6.03%-10.28%-18.48%48.38%18.08%-6.97%-1.99%0.74%25.64%91.13%76.32%88.50%97.78%85.41%188.66%78.28%115.02%180.97%94.71%159.53%93.29%17.81%11.40%-6.10%
EBIT Growth (5y) 15.98%22.98%9.36%-5.57%10.66%19.57%17.55%13.62%40.83%24.43%31.25%27.28%18.80%4.96%-9.75%2.58%0.77%-8.29%-13.14%-18.79%3.85%-4.73%-6.38%28.94%5.37%8.78%33.06%56.84%88.22%56.81%36.14%40.43%43.36%70.55%96.67%57.11%72.99%67.67%56.68%89.17%43.03%
EBIT Margin Growth (1y) -34.00-154.00-248.00-228.00-483.00-288.00-204.0052.00328.00306.00379.00234.00324.000.54M93.00-155.00-246.00-0.54M-206.00-259.00-43.00-237.00-112.0050.00-294.00-231.00-96.00166.00163.002.00-81.00-70.00118.0043.0028.00-248.00-11.00131.00-11.00260.00-117.00-15.00472.00645.00906.00758.00110.0028.00-375.00-180.00211.00-499.0044.00-364.00-664.00-142.00-494.00
EBIT Margin Growth (3y) -190.00-136.00-72.0059.00168.000.54M268.00132.00405.00482.00266.00-179.0034.00-62.00-224.00-363.00-583.00-0.54M-414.00-42.00-174.00-466.00-289.00146.00-13.00-186.00-149.00-151.00269.00176.00-63.00-57.00-11.00159.00489.00657.00778.00874.00571.00933.00414.00564.00792.00173.00576.00214.00-343.00-613.00-825.00
EBIT Margin Growth (5y) -112.0040.00-185.00-355.00-121.00-43.00-49.00-77.0068.0013.0058.0037.00-96.00-291.00-402.00-267.00-302.00-0.54M-466.00-360.00-68.00-293.00-271.00159.00-142.00-70.00312.00754.000.00M919.00518.00615.00520.00737.00810.00186.00447.00330.00118.00292.00-36.00
EBIT Margin (QoQ) 123.00-56.00-86.00-16.004.00-150.00-66.00-271.00199.00-65.00190.004.00177.008.0045.0093.000.54M-0.54M-202.002.00275.00-281.00-255.00218.0081.00-155.00-93.00-127.00144.00-21.00169.00-130.00-17.00-103.00180.0058.00-92.00-118.00-96.00294.0051.00-260.00175.00-84.00153.00227.00348.00178.005.00-421.00266.00-224.00200.00-31.00-444.00319.00-208.00-330.0078.00-34.00
EBIT (QoQ) 40.93%-10.43%-3.67%-7.45%1.51%-30.09%-4.15%-81.70%352.32%-28.50%128.46%-3.10%67.77%6.28%23.60%19.16%35.60%-26.67%-15.14%-5.55%88.91%-50.21%-53.75%104.51%49.49%-35.79%-19.14%-46.46%143.53%-6.65%95.96%-31.37%-9.66%-50.04%134.39%9.04%-15.37%-44.11%-39.35%222.93%22.73%-54.36%129.15%-25.47%75.26%75.86%84.03%33.24%-2.24%-53.95%128.86%-23.92%115.33%1.84%-23.74%76.51%-27.61%-60.18%55.60%-20.20%
EBT Growth (1y) 12.36%-19.11%-37.34%-37.29%-88.44%-44.98%-43.68%35.98%669.46%168.87%302.38%114.28%165.19%112.99%46.26%3.44%-14.35%8.97%-24.86%-61.66%-19.69%-27.61%-17.34%61.42%-65.63%-37.08%0.51%137.79%253.28%15.66%-40.93%-32.15%28.98%9.40%38.80%-70.14%-14.66%27.64%15.66%355.25%-1.93%43.89%403.16%349.65%690.30%320.13%5.17%35.48%-20.95%71.64%291.03%32.89%181.55%5.51%-69.89%-25.59%-58.21%
EBT Growth (3y) -0.01%6.16%12.40%22.25%33.12%46.60%49.10%44.45%159.51%84.11%64.14%-5.28%22.19%18.88%-3.15%-13.82%-38.16%-20.82%-14.54%13.75%-0.83%-19.24%-21.12%37.58%16.13%-7.32%-6.25%-21.61%57.25%17.32%-1.75%-2.66%2.58%26.18%100.64%82.83%87.71%97.61%82.92%202.69%82.99%118.11%174.54%100.79%160.07%96.68%7.39%10.24%-2.39%
EBT Growth (5y) 17.82%22.66%9.31%-6.24%10.17%19.97%15.54%13.28%36.99%23.24%29.72%26.68%17.24%4.10%-11.62%0.65%1.50%-8.88%-12.54%-21.50%1.43%-5.96%-4.66%28.77%5.56%7.89%36.83%58.05%97.62%57.73%38.08%41.23%46.48%70.69%101.50%61.55%71.23%69.46%48.44%93.92%48.45%
EBT Margin Growth (1y) -35.00-154.00-249.00-226.00-481.00-287.00-201.0054.00327.00307.00380.00234.00326.000.53M91.00-140.00-210.00-0.53M-205.00-278.00-91.00-218.00-141.0052.00-306.00-252.00-82.00160.00167.007.00-78.00-90.00153.0045.0052.00-228.00-44.00104.00-1.00255.00-105.008.00479.00671.00936.00728.0076.0014.00-374.00-179.00231.00-472.004.00-309.00-742.00-172.00-425.00
EBT Margin Growth (3y) -189.00-133.00-70.0061.00172.000.53M270.00147.00443.00470.00266.00-185.0025.00-55.00-255.00-367.00-606.00-0.53M-429.00-67.00-229.00-463.00-302.00122.0015.00-200.00-108.00-158.00276.00156.00-27.00-63.004.00157.00531.00698.00787.00840.00555.00940.00457.00557.00786.00213.00566.00240.00-435.00-630.00-795.00
EBT Margin Growth (5y) -73.0030.00-185.00-357.00-129.00-34.00-77.00-79.0047.000.00M43.0027.00-113.00-300.00-416.00-297.00-286.00-0.53M-455.00-384.00-120.00-314.00-250.00149.00-135.00-88.00370.00768.000.00M892.00528.00623.00566.00706.00838.00241.00417.00352.0043.00296.0036.00
EBT Margin (QoQ) 123.00-55.00-87.00-16.005.00-151.00-64.00-271.00199.00-65.00191.003.00179.008.0045.0095.000.53M-0.53M-187.0025.00226.00-270.00-260.00213.0099.00-193.00-67.00-145.00153.00-23.00175.00-138.00-7.00-109.00164.00105.00-116.00-101.00-116.00289.0033.00-206.00140.00-71.00146.00265.00331.00194.00-62.00-387.00270.00-195.00134.0023.00-433.00282.00-180.00-410.00137.0029.00
EBT (QoQ) 41.28%-10.45%-4.02%-7.48%1.71%-30.63%-3.94%-82.94%383.98%-28.98%131.91%-3.47%69.12%6.28%23.50%19.47%35.83%-27.02%-12.66%-1.08%72.82%-49.67%-55.44%107.22%55.77%-42.54%-12.97%-55.87%185.12%-8.21%105.90%-34.44%-6.66%-53.12%136.51%24.63%-20.83%-40.52%-49.13%256.21%18.41%-46.10%100.24%-23.26%73.72%88.49%78.95%34.87%-7.65%-52.81%130.52%-21.31%100.52%7.50%-21.66%66.73%-24.85%-69.32%93.56%-6.36%
Enterprise Value Growth (1y) 37.70%11.39%-2.69%31.91%35.75%54.29%15.30%3.74%7.25%-36.50%-38.64%-38.22%5.41%90.52%72.54%191.69%162.67%136.10%118.36%25.50%-3.23%-34.32%1.19%-21.70%-19.24%16.87%-23.46%6.41%-2.30%-23.96%-38.01%-5.18%-5.33%-38.10%21.77%-31.81%-20.45%60.03%-8.10%79.44%53.49%50.38%112.28%24.76%45.86%51.00%4.66%15.99%67.45%102.37%212.14%615.13%428.12%257.15%916.06%254.62%59.65%13.79%-67.29%-48.00%8.97%
Enterprise Value Growth (3y) 26.09%2.96%-11.70%-5.44%15.35%23.13%6.87%23.19%43.74%41.89%32.23%31.26%38.89%43.49%56.22%42.05%27.09%21.92%19.14%1.50%-8.60%-16.43%-21.70%-7.55%-9.26%-18.06%-16.72%-11.72%-9.72%-9.01%-11.48%5.08%4.95%14.21%33.43%15.14%21.22%53.74%26.86%37.45%55.35%66.25%90.70%117.92%134.53%121.81%221.38%208.69%141.69%101.85%118.09%136.26%109.44%
Enterprise Value Growth (5y) 40.89%37.47%21.00%25.35%31.29%23.69%21.95%12.94%18.34%17.00%12.36%13.51%16.15%21.29%12.58%23.67%13.68%-3.13%5.00%-7.53%-10.48%-10.38%-11.69%-0.67%-1.82%5.77%2.42%9.02%10.50%11.33%9.04%10.92%23.07%35.41%50.65%66.15%73.56%92.25%130.28%131.05%99.51%79.58%87.29%80.35%86.30%
Enterprise Value (QoQ) 40.20%78.79%-23.85%-27.86%13.41%56.20%3.23%-25.77%28.90%16.73%-7.12%-23.25%-23.68%12.79%-6.48%30.94%37.94%2.15%58.10%17.91%23.99%-5.53%-9.13%-9.09%-15.84%45.55%-29.69%-6.23%21.78%-4.68%-2.24%-13.90%-5.23%-22.29%49.55%-14.04%-38.03%52.86%-16.26%0.29%24.66%-12.22%63.52%-14.21%22.13%23.91%-3.90%0.30%26.43%-14.11%6.50%44.80%52.79%32.47%144.00%6.94%3.33%276.87%-14.84%-51.86%-26.36%8.32%35.40%0.88%
EPS (Basic) Growth (1y) 10.53%-30.00%-39.29%-51.85%-90.48%-42.86%0.00%53.85%800.00%158.33%123.53%85.00%155.56%119.35%28.95%51.35%-19.57%2.94%-32.65%-82.14%-13.51%-31.43%-3.03%160.00%-62.50%-104.17%-6.25%103.85%225.00%1,950.00%-30.00%-11.32%33.33%27.03%47.62%-25.53%-1.92%14.89%16.13%122.86%-1.96%51.85%313.89%-391.03%602.00%303.66%8.05%-217.62%-91.45%-83.38%-55.90%106.93%140.00%-1.82%-74.65%-34.00%-61.11%
EPS (Basic) Growth (3y) -1.79%1.10%10.72%11.07%29.87%47.94%42.31%62.71%164.48%80.01%24.74%-20.63%21.14%15.69%-5.57%-11.10%-36.10%-26.61%-15.09%-1.82%1.77%-19.15%-13.99%67.51%17.57%-0.70%-1.05%10.42%61.98%207.23%6.27%13.75%8.63%30.38%92.16%-89.73%88.99%91.68%73.18%-182.73%-16.21%0.61%25.41%-13.78%12.92%-13.00%-50.57%28.97%-56.95%
EPS (Basic) Growth (5y) 14.26%18.47%3.34%-18.02%8.79%17.98%13.49%14.87%43.10%-16.72%12.03%21.52%16.72%3.60%-11.18%4.90%2.48%-7.12%-8.75%-8.97%6.63%-5.06%1.76%50.81%9.34%11.30%36.02%-60.74%96.44%178.49%39.94%-73.24%-5.11%8.25%27.59%1.25%6.72%2.82%-10.30%-1.17%-11.30%
EPS (Basic) (QoQ) 57.89%-6.67%-3.57%-22.22%0.00%-19.05%-23.53%-84.62%500.00%41.67%17.65%-10.00%72.22%22.58%-2.63%24.32%47.83%-27.94%14.29%-33.93%89.19%-52.86%-69.70%220.00%50.00%-33.33%-18.75%-53.85%-116.67%1,600.00%76.67%-26.42%-5.13%-43.24%123.81%10.64%-9.62%-34.04%12.90%45.71%5.88%-33.33%116.67%-35.90%64.00%81.71%-252.35%254.63%-5.70%-51.36%-547.83%104.16%83.33%29.09%-29.58%44.00%-25.00%-66.67%83.33%-15.15%
EPS (Weighted Average and Diluted) Growth (1y) 11.76%-25.93%-36.00%-50.00%-89.47%-45.00%0.00%58.33%750.00%172.73%118.75%78.95%147.06%103.33%25.71%50.00%-19.05%4.92%-29.55%-80.39%-11.76%-31.25%-3.23%150.00%-60.00%-104.55%-6.67%100.00%208.33%1,900.00%-25.00%-8.00%37.84%27.78%38.10%-26.09%-3.92%13.04%20.69%117.65%-2.04%50.00%308.57%-393.24%597.92%302.56%6.99%-216.13%-91.94%-83.76%-56.86%106.85%148.15%0.00%-74.24%-34.04%-61.19%
EPS (Weighted Average and Diluted) Growth (3y) 0.00%3.57%11.87%12.31%30.27%45.02%40.10%61.98%157.13%79.86%24.67%-19.26%20.84%13.62%-5.01%-9.74%-34.14%-26.68%-13.99%-0.66%2.86%-17.45%-12.17%66.31%19.35%1.49%-1.12%10.79%59.83%203.66%7.72%13.96%9.06%29.40%89.54%-88.68%87.28%89.70%74.09%-180.95%-18.02%-0.65%23.55%-14.04%11.76%-13.21%-50.83%28.92%-57.34%
EPS (Weighted Average and Diluted) Growth (5y) 14.87%18.84%4.40%-16.06%9.57%17.08%13.40%15.81%43.10%-16.89%11.84%21.35%16.83%3.71%-9.71%6.23%3.96%-5.49%-8.00%-7.79%7.58%-4.07%2.46%49.23%9.86%12.13%36.66%-60.59%94.61%175.60%40.45%-73.50%-6.11%7.21%25.74%0.43%5.61%2.09%-10.13%-1.83%-11.90%
EPS (Weighted Average and Diluted) (QoQ) 58.82%-7.41%-4.00%-20.83%5.26%-20.00%-25.00%-83.33%450.00%45.45%18.75%-10.53%76.47%16.67%-2.86%23.53%45.24%-27.87%15.91%-33.33%88.24%-51.56%-67.74%200.00%46.67%-31.82%-16.67%-52.00%-116.67%1,500.00%78.57%-26.00%-2.70%-41.67%119.05%10.87%-9.80%-36.96%17.24%44.12%6.12%-32.69%111.43%-35.14%62.50%83.33%-251.75%254.38%-6.27%-51.27%-548.37%103.94%88.89%29.41%-28.79%42.55%-23.88%-66.67%82.35%-16.13%
FCF Margin Growth (1y) 223.00-61.00177.00-384.00-0.00M986.000.00M187.000.00M-0.00M-464.00-207.0014.00-0.55M322.00-917.00-303.000.55M-152.000.00M-665.00-0.00M-605.00-265.00495.00744.00654.00752.00258.00440.000.00M274.00-425.00384.00-0.00M-0.00M0.00M-217.00-0.00M0.00M-0.00M-0.00M-161.00-691.000.00M0.00M0.00M141.00-397.00-0.00M-0.01M-0.00M-624.000.00M0.01M0.00M-0.00M
FCF Margin Growth (3y) 62.00-0.00M831.00-404.00-147.00-0.55M975.00-938.000.00M-121.00-295.00110.00-955.00141.00-436.0053.00-473.000.55M-104.000.00M88.00-498.000.00M761.00328.000.00M253.00-0.00M0.00M608.00-0.00M-109.00-0.00M-969.00-0.00M-0.00M0.00M25.000.00M0.00M-188.00-0.00M-0.00M-0.00M0.00M69.000.00M0.00M-0.00M
FCF Margin Growth (5y) -227.00804.000.00M-86.00-0.00M-817.00217.0033.000.00M-0.00M-247.00598.00-202.000.00M0.00M0.00M-640.000.55M-505.00-33.000.00M-330.00-0.00M379.00-0.00M215.00-0.00M-47.000.00M849.000.00M-658.00910.00-0.00M-0.01M-0.00M711.00-0.00M0.00M0.00M-0.00M
FCF Margin (QoQ) -344.00-0.00M0.00M513.00-628.00-949.00680.00-817.000.00M-817.00-250.00549.00-0.00M662.007.00770.00-0.55M0.55M-0.00M0.00M687.00-991.00155.00-516.00-330.0085.00496.00244.00-81.00-5.00595.00-250.00101.00824.00-400.00-949.00910.00-0.00M-760.000.00M-829.00-0.00M0.00M-0.00M890.00-0.00M0.00M0.00M-797.00644.00-0.00M0.00M-0.00M-0.00M0.00M0.00M-0.00M0.00M169.00-0.00M
Free Cash Flow Growth (1y) 76.70%-47.88%14.57%-224.17%-262.18%1,885.24%130.08%88.78%159.02%-204.54%-236.41%-1,417.00%47.14%-37.18%147.40%-575.15%-46.25%235.74%-179.78%107.33%-273.82%-184.27%-1,145.36%-345.09%122.29%98.21%96.69%581.29%535.26%4,549.55%6,927.20%28.21%-124.39%77.26%-134.61%-244.95%1,499.92%-30.05%-345.14%147.56%-235.81%-227.75%-66.49%-172.09%305.13%338.89%179.64%51.58%-13.34%-499.73%-944.37%-3,678.67%38.93%55.78%136.98%227.07%-360.50%
Free Cash Flow Growth (3y) 19.14%-134.02%29.49%-60.23%12.09%-212.34%29.95%-125.66%35.12%24.86%-36.01%111.85%-49.99%-16.20%-67.63%-6.65%-40.73%72.63%-32.55%42.02%35.01%-12.40%211.27%147.29%29.84%50.58%7.84%-107.58%178.88%285.24%-372.06%-4.04%-87.93%-53.04%-65.89%-35.66%244.82%28.76%99.18%45.04%34.15%-142.15%-123.71%-147.66%64.72%-61.64%64.93%193.38%-72.54%
Free Cash Flow Growth (5y) 5.99%82.31%33.25%0.91%-27.09%-103.11%-14.08%-15.60%16.88%-15.21%-17.22%146.26%14.25%26.60%66.12%56.82%-18.36%29.33%-57.77%-9.95%53.07%-3.57%-112.56%59.81%-45.70%-4.79%-42.13%-25.12%127.11%179.44%169.24%-18.21%52.48%-76.50%-80.67%-61.81%117.75%-42.00%82.83%58.40%-60.76%
Free Cash Flow (QoQ) -69.49%-945.37%118.44%271.48%-91.00%-1,485.70%73.19%-385.21%210.15%-79.01%-110.00%2,652.11%-295.12%72.61%-11.21%347.53%-281.92%109.47%-1,683.88%119.71%359.43%-105.56%245.54%-567.21%-122.73%17.77%71.36%142.49%-117.92%-51.89%4,262.24%-43.92%25.50%133.06%-21.84%-110.67%1,012.16%-145.51%-227.30%203.04%-54.42%-389.60%134.97%-394.24%57.13%-277.42%84.86%937.32%-50.07%25.83%-109.21%1,598.42%-330.31%-165.80%58.80%155.09%-173.31%322.25%41.56%-212.94%
Gross Margin Growth (1y) 4.0037.0080.001.00-305.00-329.00-297.00-111.00221.00169.00133.00123.0047.001.05M98.0014.00-124.00-1.05M-92.00-231.00124.00-160.00-150.00-67.00-361.00-172.00-120.0081.0068.0095.00242.00198.00368.00216.00216.00-167.0067.0050.00-353.00-17.00-367.00-242.00182.00396.00539.00475.00209.00-56.00-208.00-331.00-212.00-681.00-362.00-360.00-595.00-75.00-375.00
Gross Margin Growth (3y) -80.00-123.00-84.0013.00-38.001.05M-66.0026.00144.00233.00139.00-94.0047.00-96.00-144.00-284.00-360.00-1.05M-362.00-217.00-168.00-236.00-27.00212.0076.00140.00338.00111.00504.00361.00105.0013.0069.0023.0044.00211.00239.00282.0037.00323.00-36.00-99.00178.00-341.00-31.00-217.00-598.00-812.00-945.00
Gross Margin Growth (5y) -158.00-59.00-78.00-204.00-37.00-256.00-308.00-271.00-93.00-98.00-131.00-80.00-245.00-173.00-21.00-5.0076.00-1.05M96.00-187.00267.0030.00-165.0027.00-224.00-53.00167.00490.00676.00593.00496.00353.00400.00167.0041.00-526.00-331.00-409.00-770.00-433.00-773.00
Gross Margin (QoQ) 74.00-53.00-78.0061.00107.00-9.00-157.00-245.0083.0022.0029.0086.0032.00-14.0019.0010.001.05M-1.05M-65.00-128.00172.00-71.00-204.00227.00-112.00-62.00-121.00-66.0077.00-10.0080.00-79.00104.00138.0035.0091.00-48.00137.00-348.00326.00-65.00-266.00-12.00-24.0059.00158.00202.00119.00-5.00-107.00-63.00-33.00-129.0012.00-532.00287.00-126.00-223.00-12.00-14.00
Gross Profit Growth (1y) 19.94%6.06%7.59%6.04%-11.64%-5.85%-4.51%8.42%33.63%37.31%47.23%44.27%47.87%53.29%34.15%35.20%11.97%22.18%2.82%-21.07%6.55%-6.83%8.04%21.28%4.24%9.94%24.12%53.99%43.21%21.03%6.05%-0.22%6.24%8.19%18.72%-6.45%-0.77%-1.67%-7.76%17.81%6.33%20.32%71.34%97.47%151.58%106.07%7.39%29.36%1.77%67.25%163.90%46.90%119.28%18.73%-26.31%-0.35%-39.74%
Gross Profit Growth (3y) 12.30%11.10%14.79%18.37%20.42%25.61%23.55%28.36%30.31%37.01%26.64%15.47%20.83%20.39%14.22%8.98%7.54%7.77%11.30%13.81%16.73%7.43%12.46%23.06%16.62%12.92%16.05%12.86%14.72%8.79%5.12%3.22%3.88%8.58%23.34%29.59%38.46%34.59%19.29%44.37%39.63%60.66%69.34%55.40%77.73%59.95%27.83%23.72%10.38%
Gross Profit Growth (5y) 18.59%20.76%15.85%12.10%15.81%17.67%15.94%15.15%19.70%21.38%22.19%23.52%21.37%18.35%14.42%14.74%13.60%10.38%11.66%6.59%10.89%5.69%9.27%15.48%10.85%11.24%19.82%27.31%32.20%26.13%16.40%22.94%23.47%34.56%39.69%32.83%42.73%37.08%26.98%34.52%29.18%
Gross Profit (QoQ) 21.62%-5.78%5.75%-1.01%7.54%-4.42%4.22%-17.51%14.59%-3.06%18.33%1.67%17.74%3.94%15.95%4.21%22.05%-9.04%16.85%-13.69%33.19%-23.46%-10.29%16.51%16.46%-11.23%0.70%0.14%22.82%0.21%24.94%-6.87%3.80%-12.19%17.54%-0.84%5.71%-3.64%-7.38%5.18%4.76%-9.61%18.29%-5.07%18.53%28.72%36.33%20.95%-2.91%-32.92%64.21%-4.84%59.55%5.86%-8.59%42.04%-13.61%-34.30%23.60%-14.10%
Interest Coverage Ratio Growth (1y) -7.77%-20.82%-46.11%-22.97%-84.42%-36.88%-24.50%35.20%469.12%119.38%259.28%54.87%161.27%113.42%-17.52%-27.76%-51.79%-49.21%-49.92%-71.98%-12.65%-43.34%-32.15%-21.40%-87.34%-69.07%-58.58%-2.09%39.25%-32.60%-36.67%33.74%396.90%253.31%196.64%-37.54%-24.13%32.21%-6.38%295.59%-19.80%-32.40%108.70%-8.32%54.29%176.05%31.19%14.53%65.66%-62.72%-21.26%43.45%-68.31%23.47%-81.92%-88.94%-75.09%
Interest Coverage Ratio Growth (3y) -6.49%3.12%13.50%17.27%32.31%43.51%30.79%14.79%92.82%33.48%14.06%-32.06%3.23%-14.99%-34.56%-45.81%-62.36%-55.35%-47.99%-40.03%-46.40%-50.94%-43.75%0.96%-4.31%-9.70%-8.03%-6.48%73.80%46.56%20.71%48.95%44.60%46.71%79.63%31.33%-2.08%35.12%36.86%60.75%27.03%-11.39%29.18%14.63%-6.79%8.31%-42.84%-43.37%-49.24%
Interest Coverage Ratio Growth (5y) 0.59%3.52%-9.60%-20.06%-0.50%-3.18%-5.33%-19.73%-4.53%-16.06%-16.05%-24.75%-27.96%-33.71%-40.67%-26.93%-18.08%-26.68%-23.36%-29.02%-10.30%-11.22%-13.15%20.52%-11.82%-8.03%8.74%24.29%45.39%42.49%36.94%28.25%50.53%26.58%43.03%30.06%-13.20%2.58%-18.26%-8.01%-30.53%
Interest Coverage Ratio (QoQ) 32.59%-5.98%-21.27%-6.02%13.83%-36.01%12.52%-80.99%361.25%-23.46%101.50%-19.99%77.79%25.35%-13.14%34.97%45.23%-51.55%-23.93%-9.93%53.01%-52.24%-57.43%180.74%-0.74%-42.81%-50.69%-54.77%142.42%-23.41%16.58%-35.67%17.33%-28.03%146.20%139.02%-16.57%-39.58%-48.16%190.35%45.37%-57.21%119.04%-41.13%22.53%32.10%-3.78%-0.94%119.23%-37.22%-16.00%43.29%-50.66%32.58%53.05%-68.35%92.24%-80.58%-6.41%-28.68%
Net Cash Flow Growth (1y) 106.13%173.46%26.78%-531.13%-201.37%195.78%143.04%87.81%179.83%-171.20%101.94%-458.08%15.47%-60.35%117.92%-188.15%-23.11%273.25%-77.54%130.43%-313.60%-129.77%-462.24%21.02%177.99%52.86%130.33%-404.02%-111.78%167.88%916.57%516.96%-199.81%1,164.08%-107.18%-246.89%1,042.80%-78.69%-2,793.74%150.59%-57.72%-249.20%100.22%-62.46%-175.00%393.96%19,174.75%287.41%463.04%173.64%2,267.18%-664.98%302.80%-459.37%-20.52%691.79%-333.67%
Net Cash Flow Growth (3y) 18.60%-97.97%38.14%-70.24%-2.23%-75.19%57.33%-25.17%39.40%25.53%-0.39%90.32%-57.36%6.14%-55.67%45.20%8.60%37.59%-37.28%-3.84%-29.99%-54.33%123.54%148.48%34.93%82.16%39.50%-174.22%49.34%56.44%-184.92%72.12%140.73%-81.91%-83.39%-34.66%-44.06%-2.23%142.76%39.86%4.81%128.95%129.37%-116.99%122.18%-206.90%1,436.39%405.97%-224.50%
Net Cash Flow Growth (5y) 8.17%74.11%18.24%20.80%-28.73%-30.20%-9.03%22.18%26.04%-17.89%1.66%-78.27%-16.81%17.76%40.45%72.90%-19.65%32.51%-16.87%-46.97%40.88%-23.82%-90.69%62.70%25.38%-5.16%15.03%28.74%-25.04%58.55%55.14%45.44%103.08%100.41%83.71%-51.97%114.79%-62.10%197.63%92.74%-66.60%
Net Cash Flow (QoQ) -66.00%-617.18%109.66%1,113.70%-54.90%-238.47%43.12%-185.38%231.59%-79.85%-116.12%1,968.38%-217.36%157.15%-144.54%486.57%-262.98%177.66%-158.89%203.15%267.22%-89.93%-20.19%-824.01%48.82%-22.50%126.66%366.58%-130.93%178.82%-367.26%81.91%278.18%1,080.40%9.62%-113.00%851.24%-106.71%-2,141.72%183.46%-83.02%-1,010.81%139.19%-30.25%-159.92%101.35%6,568.20%-239.35%334.86%-11.68%34.03%30.59%77.02%664.01%-131.99%193.10%-257.94%268.98%138.16%-136.76%
Net Income Growth (1y) 17.67%-24.16%-33.84%-48.65%-89.41%-43.99%-0.52%52.92%756.40%171.37%135.43%96.40%170.98%134.29%39.11%5.11%-16.83%6.28%-30.40%-68.49%-11.40%-31.10%-4.34%147.41%-56.33%-98.37%-0.51%101.90%209.22%5,265.68%-27.95%-16.49%21.87%23.54%53.29%-34.38%-0.28%17.89%10.83%157.20%-0.72%43.03%310.38%264.17%639.77%325.72%13.18%38.07%-15.25%65.61%363.17%53.50%170.21%8.20%-72.84%-31.69%-60.33%
Net Income Growth (3y) 2.18%4.85%15.72%15.53%34.93%52.70%48.24%46.70%168.24%89.05%31.60%-13.36%25.92%19.71%-2.52%-6.43%-31.47%-77.14%-12.83%16.32%6.16%-15.53%-11.82%60.98%18.07%2.63%3.19%3.43%55.47%327.53%6.97%12.12%6.46%27.71%91.04%83.18%94.20%92.90%72.67%134.72%83.95%116.05%178.12%97.62%156.83%96.86%12.50%13.13%-3.15%
Net Income Growth (5y) 19.18%23.47%8.45%-12.58%12.60%21.13%16.75%19.73%49.50%-40.29%16.75%26.57%21.94%8.46%-7.87%6.67%3.93%-4.57%-6.06%-2.92%7.78%-2.57%3.10%47.75%10.26%12.75%37.96%59.62%94.17%243.16%41.56%47.94%49.88%71.15%105.39%67.10%75.76%66.67%45.30%68.45%46.17%
Net Income (QoQ) 60.30%-7.55%0.33%-20.86%3.32%-19.34%-22.14%-83.68%446.61%43.26%19.69%-8.63%73.20%24.29%-0.15%26.07%49.75%-26.20%-24.56%-0.25%91.37%-51.67%-65.85%180.53%48.81%-32.90%-11.67%-50.48%-94.44%3,994.10%79.25%-24.16%-3.60%-45.03%107.77%10.69%-2.28%-31.79%-11.06%68.21%15.53%-35.87%106.40%-35.07%66.44%83.99%83.16%31.89%-4.22%-51.09%123.44%-19.04%87.17%36.80%-25.95%42.51%-25.05%-65.66%86.24%-17.24%
Net Income towards Common Stockholders Growth (1y) 17.67%-24.16%-33.84%-48.65%-91.37%-45.91%-3.00%49.64%926.47%177.43%138.89%98.59%174.92%136.00%39.53%5.23%-16.93%6.34%-30.63%-69.26%-11.64%-31.26%-4.34%152.79%-55.78%-98.36%0.57%103.29%206.88%5,223.59%-29.00%-16.60%22.02%23.69%54.02%-34.65%-0.31%17.98%10.93%158.93%-0.75%43.27%313.16%265.37%644.33%327.14%13.22%38.12%-15.26%65.67%363.87%53.55%170.38%8.21%-72.87%-31.71%-60.35%
Net Income towards Common Stockholders Growth (3y) 1.40%4.41%15.31%15.13%34.55%52.43%47.87%46.23%186.20%90.95%32.23%-13.72%26.37%19.93%-2.54%-6.49%-31.28%-77.10%-12.61%16.46%6.24%-15.61%-11.93%62.44%18.30%2.64%3.22%3.48%55.12%326.69%6.65%12.17%6.48%27.87%91.83%83.53%94.56%93.27%73.12%135.54%84.30%116.44%178.92%97.88%157.40%97.10%12.53%13.14%-3.15%
Net Income towards Common Stockholders Growth (5y) 18.95%23.36%8.22%-13.17%12.32%20.95%16.50%19.43%55.73%-39.87%17.34%26.98%22.32%8.56%-7.94%6.75%3.98%-4.60%-6.11%-2.95%7.84%-2.59%3.14%48.63%10.37%12.82%38.20%59.99%94.13%243.09%41.51%48.09%50.08%71.40%105.97%67.31%75.97%66.88%45.54%68.79%46.34%
Net Income towards Common Stockholders (QoQ) 60.30%-7.55%0.33%-20.86%3.32%-19.34%-22.14%-86.70%547.48%44.65%20.10%-8.74%75.00%24.55%-0.16%26.33%50.22%-26.36%-24.70%-0.27%92.30%-51.96%-66.64%186.71%49.60%-33.15%-11.83%-49.85%-94.44%3,994.10%78.22%-24.29%-3.63%-45.40%109.35%10.76%-2.30%-32.01%-11.17%68.96%15.62%-36.07%107.34%-35.24%66.91%84.35%83.35%31.93%-4.22%-51.14%123.68%-19.06%87.26%36.82%-25.96%42.53%-25.06%-65.69%86.35%-17.25%
Net Margin Growth (1y) -6.00-129.00-162.00-213.00-316.00-188.00-48.0056.00216.00207.00192.00127.00223.000.39M47.00-82.00-148.00-0.39M-176.00-201.00-32.00-173.00-62.0098.00-193.00-338.00-64.0080.00118.00209.00-37.00-12.00102.0069.0070.00-100.0014.0067.00-9.00194.00-88.005.00358.00499.00759.00629.00111.0029.00-259.00-182.00369.00-331.00-26.00-242.00-807.00-203.00-379.00
Net Margin Growth (3y) -105.00-111.00-18.00-30.00124.000.39M191.00101.00292.00352.0062.00-156.0044.00-27.00-192.00-185.00-373.00-0.39M-303.00-23.00-107.00-302.00-163.00166.0027.00-61.00-31.00-32.00235.00344.0024.0082.0029.00141.00419.00592.00685.00701.00459.00722.00411.00453.00837.00197.00474.00206.00-328.00-505.00-664.00
Net Margin Growth (5y) -30.0035.00-147.00-313.00-55.00-9.00-48.00-2.0067.00-158.00-64.0021.00-31.00-156.00-293.00-117.00-152.00-0.39M-269.00-135.0010.00-166.00-102.00260.00-46.0012.00318.00661.00906.00979.00492.00610.00528.00588.00898.00290.00400.00278.0021.00188.006.00
Net Margin (QoQ) 132.00-24.00-44.00-70.009.00-56.00-95.00-173.00136.0084.009.00-12.00126.0069.00-56.0084.000.39M-0.39M-185.0018.00197.00-206.00-209.00187.0055.00-96.00-50.00-104.00-89.00178.0094.00-65.001.00-67.00120.0049.00-32.00-66.00-51.00163.0020.00-142.00153.00-118.00113.00211.00293.00142.00-16.00-308.00212.00-147.0061.00242.00-488.00159.00-155.00-323.00116.00-18.00
Operating Income Growth (1y) 12.53%-18.94%-36.73%-37.05%-87.55%-44.54%-43.27%35.20%615.99%165.56%294.71%113.55%162.61%112.26%46.46%0.55%-20.30%11.03%-24.61%-58.92%-11.04%-29.60%-9.21%58.76%-58.44%-32.30%-1.58%138.51%205.75%13.42%-39.30%-27.40%15.34%8.06%20.90%-68.72%-7.36%34.33%9.71%314.52%-4.33%36.62%426.40%322.75%655.71%321.52%10.36%37.25%-21.63%72.63%281.82%27.22%195.17%-0.76%-61.20%-20.83%-64.21%
Operating Income Growth (3y) 0.09%6.08%12.31%22.04%32.77%46.22%48.57%42.66%146.54%84.28%63.34%-4.09%23.02%18.38%0.08%-13.12%-33.46%-19.11%-12.34%15.87%4.17%-18.54%-18.45%40.08%13.59%-6.03%-10.28%-18.48%48.38%18.08%-6.97%-1.99%0.74%25.64%91.13%76.32%88.50%97.78%85.41%188.66%78.28%115.02%180.97%94.71%159.53%93.29%17.81%11.40%-6.10%
Operating Income Growth (5y) 15.98%22.98%9.36%-5.57%10.66%19.57%17.55%13.62%40.83%24.43%31.25%27.28%18.80%4.96%-9.75%2.58%0.77%-8.29%-13.14%-18.79%3.85%-4.73%-6.38%28.94%5.37%8.78%33.06%56.84%88.22%56.81%36.14%40.43%43.36%70.55%96.67%57.11%72.99%67.67%56.68%89.17%43.03%
Operating Income (QoQ) 40.93%-10.43%-3.67%-7.45%1.51%-30.09%-4.15%-81.70%352.32%-28.50%128.46%-3.10%67.77%6.28%23.60%19.16%35.60%-26.67%-15.14%-5.55%88.91%-50.21%-53.75%104.51%49.49%-35.79%-19.14%-46.46%143.53%-6.65%95.96%-31.37%-9.66%-50.04%134.39%9.04%-15.37%-44.11%-39.35%222.93%22.73%-54.36%129.15%-25.47%75.26%75.86%84.03%33.24%-2.24%-53.95%128.86%-23.92%115.33%1.84%-23.74%76.51%-27.61%-60.18%55.60%-20.20%
Operating Margin Growth (1y) -34.00-154.00-248.00-228.00-483.00-288.00-204.0052.00328.00306.00379.00234.00324.000.54M93.00-155.00-246.00-0.54M-206.00-259.00-43.00-237.00-112.0050.00-294.00-231.00-96.00166.00163.002.00-81.00-70.00118.0043.0028.00-248.00-11.00131.00-11.00260.00-117.00-15.00472.00645.00906.00758.00110.0028.00-375.00-180.00211.00-499.0044.00-364.00-664.00-142.00-494.00
Operating Margin Growth (3y) -190.00-136.00-72.0059.00168.000.54M268.00132.00405.00482.00266.00-179.0034.00-62.00-224.00-363.00-583.00-0.54M-414.00-42.00-174.00-466.00-289.00146.00-13.00-186.00-149.00-151.00269.00176.00-63.00-57.00-11.00159.00489.00657.00778.00874.00571.00933.00414.00564.00792.00173.00576.00214.00-343.00-613.00-825.00
Operating Margin Growth (5y) -112.0040.00-185.00-355.00-121.00-43.00-49.00-77.0068.0013.0058.0037.00-96.00-291.00-402.00-267.00-302.00-0.54M-466.00-360.00-68.00-293.00-271.00159.00-142.00-70.00312.00754.000.00M919.00518.00615.00520.00737.00810.00186.00447.00330.00118.00292.00-36.00
Operating Margin (QoQ) 123.00-56.00-86.00-16.004.00-150.00-66.00-271.00199.00-65.00190.004.00177.008.0045.0093.000.54M-0.54M-202.002.00275.00-281.00-255.00218.0081.00-155.00-93.00-127.00144.00-21.00169.00-130.00-17.00-103.00180.0058.00-92.00-118.00-96.00294.0051.00-260.00175.00-84.00153.00227.00348.00178.005.00-421.00266.00-224.00200.00-31.00-444.00319.00-208.00-330.0078.00-34.00
Profit After Tax Growth (1y) 86.82%52.14%38.32%39.09%17.67%-24.16%-33.84%-48.65%-89.41%-43.99%-0.52%52.92%756.40%171.37%135.43%96.40%170.98%134.29%39.11%61.35%-16.83%6.28%-30.40%-79.48%-11.40%-31.10%-4.34%141.88%-60.46%-103.42%-4.92%98.22%218.18%2,426.95%-27.06%-9.76%36.21%30.11%48.48%-22.18%0.97%16.74%16.58%112.26%-4.38%51.52%317.69%259.59%624.99%320.13%11.53%37.46%-14.87%68.00%368.82%53.56%170.28%8.32%-72.97%-34.35%-60.34%
Profit After Tax Growth (3y) -38.49%-13.54%-3.08%2.98%2.18%4.85%15.72%15.53%34.93%52.70%48.24%69.22%168.24%89.05%31.60%-13.36%25.92%19.71%-2.52%-7.13%-33.70%-26.52%-14.14%-0.54%3.69%-18.13%-12.78%62.95%19.67%1.20%0.98%11.65%63.56%234.25%8.08%14.23%9.56%32.03%93.37%81.10%91.29%95.14%75.77%118.92%80.72%120.32%179.52%96.52%155.51%97.00%12.22%11.49%-3.01%
Profit After Tax Growth (5y) 40.12%32.66%24.42%28.19%19.18%23.47%8.45%-12.58%12.60%21.13%16.75%19.19%46.56%-16.64%15.70%25.54%20.23%6.44%-8.47%7.46%4.78%-5.37%-7.27%-7.13%8.92%-3.58%2.81%48.19%10.60%12.88%38.05%60.42%97.88%195.94%42.53%49.09%52.01%74.64%106.78%65.82%74.34%68.35%47.07%60.28%44.62%
Profit After Tax (QoQ) 96.84%1.70%-0.23%-6.45%60.30%-7.55%0.33%-20.86%3.32%-19.34%-22.14%-83.68%446.61%43.26%19.69%-8.63%73.20%24.29%-0.15%26.07%49.75%-26.20%15.81%-35.02%91.37%-51.67%-65.85%180.53%48.81%-32.90%-13.65%-54.14%-112.88%1,963.98%80.02%-26.38%-5.80%-41.57%122.71%11.11%-10.02%-33.32%16.72%44.18%4.03%-33.41%112.51%-35.05%64.85%83.56%82.95%30.96%-4.47%-51.27%125.48%-18.89%88.52%35.98%-26.14%42.75%-24.45%-66.07%79.41%-13.77%
Property, Plant & Equipment (Net) Growth (1y) 30.87%19.48%0.69%-0.89%-1.55%-0.36%32.43%34.64%36.16%37.51%11.39%19.32%24.85%27.12%21.40%17.15%15.28%12.83%11.82%8.87%4.06%0.54%5.44%7.23%11.25%13.29%12.76%13.82%15.80%15.22%17.51%17.49%9.74%6.31%4.10%2.32%3.20%2.73%1.49%0.32%2.71%32.94%42.64%54.65%60.72%27.75%21.85%15.44%
Property, Plant & Equipment (Net) Growth (3y) 20.61%17.85%14.10%16.77%18.73%20.31%21.44%23.46%25.14%25.41%14.78%15.02%14.41%6.44%5.42%4.61%4.24%3.33%3.65%4.43%5.63%6.13%11.79%12.77%12.23%11.54%11.31%11.02%9.46%7.96%7.48%6.44%5.17%13.23%14.65%16.65%19.43%20.39%20.83%21.44%
Property, Plant & Equipment (Net) Growth (5y) 20.35%18.61%15.06%15.22%14.96%15.44%15.41%9.13%9.62%9.69%9.81%9.10%8.49%7.47%7.41%8.08%8.13%7.89%8.29%7.67%7.62%7.90%8.10%8.04%8.43%13.64%14.83%16.25%16.71%16.40%16.63%16.58%
Property, Plant & Equipment (Net) (QoQ) 9.20%18.16%0.26%1.16%-0.31%-0.42%-1.31%0.49%0.89%32.35%0.34%1.62%1.90%7.21%7.48%6.33%3.75%2.39%3.71%4.64%1.54%1.48%0.97%0.01%0.78%0.05%2.62%1.91%2.48%3.79%4.50%1.44%3.45%5.60%3.98%3.44%3.43%-1.36%0.73%1.29%1.67%-0.51%0.27%0.07%0.49%1.86%29.78%7.38%8.95%5.86%3.16%2.42%3.22%
Return on Assets Growth (1y) -3.00-5.00-5.00-4.00-2.001.002.003.004.004.004.003.002.000.00M-2.00-3.00-3.00-2.00-4.00-3.00-2.001.000.00M0.00M0.00M0.00M0.00M0.00M1.000.00M0.00M2.004.009.0013.0012.0010.002.00-3.00-4.00-6.00-2.00-1.00-3.00-4.00-8.00
Return on Assets Growth (3y) -2.000.00M2.003.004.004.005.004.003.001.00-1.00-2.00-2.00-5.00-3.00-2.00-2.00-1.000.00M1.000.00M1.000.00M2.005.009.0013.0014.0015.0011.0011.0010.007.009.009.005.00-1.00-8.00
Return on Assets Growth (5y) -3.00-3.00-3.00-3.00-1.00-1.00-1.00-2.00-2.00-4.00-5.00-5.00-5.00-4.00-3.00-3.00-1.00-1.000.00M2.005.0012.0011.0010.008.009.009.006.004.001.00
Return on Assets (QoQ) 0.00M-1.00-1.00-1.00-1.00-1.000.00M0.00M1.001.001.001.001.001.000.00M-1.00-1.000.00M-1.00-1.000.00M-1.000.00M0.00M1.000.00M0.00M0.00M0.00M0.00M-1.000.00M0.00M0.00M1.000.00M0.00M1.003.005.005.001.000.00M-3.000.00M-1.00-2.001.000.00M-3.00-3.00-3.00
Return on Capital Employed Growth (1y) -5.00-9.00-9.00-9.00-6.000.00M5.009.0010.0011.0011.007.006.00-1.00-4.00-6.00-9.00-5.00-8.00-6.00-2.00-2.00-2.000.00M-2.00-3.00-2.00-2.004.003.002.007.009.0018.0020.0019.0017.004.001.00-13.00-20.00-11.00-14.00-6.00-5.00-13.00
Return on Capital Employed Growth (3y) -1.002.007.007.0010.0010.0012.0010.007.005.00-1.00-4.00-6.00-8.00-9.00-7.00-4.00-5.00-2.00-1.00-5.00-1.00-1.005.0011.0018.0021.0025.0030.0025.0024.0013.007.0011.007.000.00M-8.00-20.00
Return on Capital Employed Growth (5y) -4.00-4.00-5.00-4.00-2.002.00-2.00-5.00-8.00-11.00-15.00-13.00-16.00-12.00-12.00-8.00-3.00-4.00-2.004.008.0020.0020.0011.008.0012.008.005.006.001.00
Return on Capital Employed (QoQ) 0.00M-2.00-2.00-2.00-4.00-1.00-1.001.002.004.002.002.003.004.00-2.001.00-4.001.00-4.00-3.000.00M-2.00-1.001.000.00M-2.000.00M0.00M0.00M0.00M-3.000.00M1.000.00M3.00-1.000.00M5.005.008.003.004.003.00-6.000.00M-10.00-4.003.00-3.00-2.00-2.00-5.00
Return on Equity Growth (1y) -8.00-7.00-6.00-3.001.004.006.006.007.007.005.004.000.00M-3.00-4.00-5.00-4.00-5.00-4.00-1.001.00-1.000.00M0.00M-1.000.00M0.00M3.002.003.006.0011.0019.0023.0018.0013.001.00-6.00-7.00-13.00-5.00-4.00-7.00-5.00-13.00
Return on Equity Growth (3y) 0.00M4.005.007.008.009.007.004.003.00-1.00-3.00-3.00-7.00-4.00-3.00-2.00-2.000.00M1.00-1.003.001.006.0013.0021.0025.0024.0027.0022.0020.0017.0012.0015.0013.003.00-4.00-17.00
Return on Equity Growth (5y) -4.00-4.00-3.000.00M0.00M0.00M-2.00-4.00-6.00-8.00-7.00-8.00-7.00-6.00-4.000.00M0.00M2.007.0012.0022.0019.0017.0014.0017.0015.009.009.005.00
Return on Equity (QoQ) -1.00-2.00-2.00-2.00-1.000.00M1.002.002.002.001.002.002.000.00M-1.00-1.00-1.00-2.00-2.000.00M-2.000.00M1.002.00-1.00-1.000.00M0.00M0.00M-1.000.00M0.00M0.00M2.000.00M1.004.006.008.005.00-1.002.00-5.00-2.00-2.00-4.003.00-1.00-6.00-2.00-4.00
Return on Invested Capital Growth (1y) -18.00-8.00-7.00-6.00-3.001.004.005.006.006.007.006.004.001.00-2.00-4.00-5.00-4.00-6.00-4.00-2.001.00-1.000.00M-1.000.00M0.00M3.002.005.008.0016.0021.0017.0013.002.00-4.00-9.00-13.00-6.00-8.00-6.00-4.00-9.00
Return on Invested Capital Growth (3y) -16.00-1.003.005.007.008.008.007.005.003.00-1.00-2.00-3.00-7.00-4.00-3.00-2.00-1.001.001.000.00M3.001.004.0010.0018.0022.0021.0024.0018.0013.008.0012.008.001.00-4.00-14.00
Return on Invested Capital Growth (5y) -17.00-4.00-5.00-3.000.00M0.00M1.00-1.00-3.00-5.00-7.00-7.00-8.00-5.00-3.000.00M0.00M2.006.0011.0021.0018.0012.0010.0013.0010.006.007.00
Return on Invested Capital (QoQ) -13.00-2.00-2.00-2.00-2.00-1.000.00M1.002.002.001.001.002.002.000.00M0.00M-1.000.00M-2.00-2.000.00M-2.000.00M0.00M2.000.00M0.00M0.00M0.00M0.00M-1.000.00M2.00-1.000.00M3.006.007.005.00-1.002.00-4.00-1.00-6.00-2.003.00-3.00-4.000.00M-3.00
Return on Sales Growth (1y) -1.00-2.00-2.00-2.00-1.000.00M1.002.002.002.004.003.003.001.00-3.00-3.00-3.00-2.00-1.00-1.00-1.00-1.00-1.00-1.00-1.000.00M1.001.001.001.000.00M1.000.00M0.00M0.00M0.00M1.000.00M0.00M1.002.004.006.005.004.001.00-1.000.00M-1.00-1.00-1.00-4.00-3.00-4.00
Return on Sales Growth (3y) -1.000.00M3.003.003.003.002.002.001.001.000.00M-1.00-1.00-2.00-6.00-6.00-5.00-4.00-2.00-2.00-1.00-1.000.00M0.00M0.00M0.00M1.001.002.001.001.002.003.005.006.006.007.006.005.006.005.005.004.001.00-1.00-4.00
Return on Sales Growth (5y) -1.00-1.00-1.00-1.000.00M0.00M0.00M0.00M0.00M-1.00-1.00-1.00-2.00-2.00-4.00-4.00-4.00-3.00-1.00-1.000.00M0.00M0.00M1.003.005.007.008.008.007.006.007.006.005.004.003.002.001.00
Return on Sales (QoQ) 0.00M0.00M0.00M-1.00-1.000.00M0.00M0.00M1.001.000.00M0.00M1.003.000.00M-1.00-1.00-2.000.00M0.00M0.00M0.00M0.00M0.00M-1.00-1.000.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M1.000.00M0.00M1.002.002.001.000.00M0.00M-1.000.00M1.00-1.000.00M-1.00-2.00-1.00-1.00
Revenue Growth (1y) -30.09%-28.71%-31.85%-29.79%19.65%3.78%2.51%5.99%9.21%16.63%15.76%16.83%14.15%22.26%34.43%32.80%43.46%-99.78%26.08%34.00%21.61%80,054.38%8.96%-7.39%-1.92%3.43%19.73%27.66%35.55%24.70%35.83%44.75%35.49%12.64%-10.97%-12.98%-17.64%-6.50%3.89%4.90%-4.70%-4.67%15.99%19.29%35.48%41.20%51.30%52.99%79.34%53.80%-5.33%33.59%14.45%103.25%200.01%145.08%180.10%54.93%19.48%7.51%-15.49%
Revenue Growth (3y) -2.97%-4.80%-6.83%-4.56%14.26%13.96%16.85%18.04%21.38%-85.26%25.19%27.63%25.81%30.06%22.69%18.12%19.61%23.00%18.05%16.58%17.37%911.12%21.01%19.62%21.67%13.25%13.13%17.16%14.79%9.51%7.90%9.73%2.07%0.13%2.37%2.88%2.07%7.97%22.16%24.17%32.30%27.45%18.44%34.59%40.62%64.04%62.58%71.10%79.14%69.19%50.27%52.12%39.41%
Revenue Growth (5y) 8.39%-70.15%6.51%9.12%21.08%21.64%16.99%15.33%16.36%21.55%20.68%19.71%21.50%23.19%24.60%24.95%25.74%21.19%14.75%14.82%12.53%304.93%10.39%9.33%7.17%5.30%11.78%15.01%14.33%12.07%17.13%19.25%20.91%16.87%8.97%17.35%16.90%31.52%38.94%44.35%49.32%45.49%42.88%45.07%45.77%
Revenue (QoQ) 13.99%1.77%7.85%-44.12%16.23%-2.71%11.10%-4.77%0.82%-3.90%14.87%-1.88%7.68%-4.62%15.93%-4.13%15.32%4.88%14.53%3.56%-99.82%58,803.13%21.72%-6.01%18.94%-19.93%3.46%-0.46%25.42%-7.30%10.31%5.69%15.38%0.98%17.55%-1.07%-4.08%-20.18%14.89%-6.37%8.89%-11.31%16.02%-14.94%8.93%7.90%19.32%-3.39%13.53%15.61%20.65%13.25%-2.64%-28.83%70.25%-2.98%72.90%5.05%39.08%10.88%-4.37%-18.99%25.15%-12.84%
Share-based Compensation Growth (1y) 27.74%36.99%25.39%20.91%24.59%16.04%9.91%-4.36%-10.82%-4.16%-1.54%6.67%15.10%14.10%27.08%63.56%30.44%33.13%21.79%-5.18%19.04%13.39%15.20%17.20%30.99%35.36%21.69%14.79%-3.09%-19.28%-18.53%-15.05%-13.96%-5.39%-3.13%5.15%41.87%30.00%55.96%38.50%-2.16%42.20%3.30%19.54%57.01%85.06%76.36%43.92%420.96%153.58%310.98%486.27%11.56%90.71%50.97%11.54%39.25%
Share-based Compensation Growth (3y) 12.38%15.07%10.71%7.25%8.55%8.26%11.21%18.61%10.22%13.34%15.08%18.27%21.35%19.87%21.26%22.04%26.70%26.90%19.52%8.45%14.76%7.40%4.53%4.55%2.99%1.11%-1.34%0.84%5.76%-0.24%7.17%7.35%6.10%20.48%15.99%20.30%29.65%50.68%41.63%33.57%100.02%88.27%95.63%116.06%108.97%107.62%122.01%111.13%100.77%
Share-based Compensation Growth (5y) 16.34%18.27%16.00%13.85%14.71%13.88%14.05%13.15%15.86%17.44%16.39%17.35%17.80%13.48%12.07%12.13%11.14%9.31%6.15%2.65%13.03%8.79%11.53%10.73%8.68%13.83%9.12%11.17%12.69%21.17%17.53%16.31%57.75%52.35%62.45%71.16%66.16%75.28%77.52%73.19%65.54%
Share-based Compensation (QoQ) 0.33%13.01%12.86%-0.17%7.60%3.43%8.83%2.87%0.21%-2.03%-5.30%-4.08%7.69%0.65%2.60%3.51%6.74%12.10%32.05%-17.46%8.95%2.55%2.81%3.63%3.78%4.19%4.60%15.82%7.24%-6.34%-1.33%-2.21%-10.67%-5.47%2.88%-0.96%-1.78%-3.20%11.68%33.62%-10.00%16.13%-0.83%-5.61%30.81%-15.64%14.77%23.98%54.18%-19.60%-6.34%348.76%-24.95%30.30%33.60%-14.60%28.29%3.14%-1.29%6.61%
Shareholder's Equity Growth (1y) 27.84%17.79%14.70%12.82%10.13%10.45%12.70%15.47%22.19%20.99%29.15%34.36%32.36%31.28%28.01%24.38%21.04%17.36%9.77%7.73%6.36%11.08%9.02%11.56%11.03%11.51%13.71%13.23%10.38%6.26%1.50%2.88%5.60%11.52%20.87%30.04%43.47%53.25%38.83%38.33%33.25%69.18%188.04%174.69%171.38%102.74%25.23%16.33%11.00%
Shareholder's Equity Growth (3y) 18.48%16.33%18.63%20.52%21.22%20.61%23.05%24.50%25.10%23.07%21.98%21.65%19.44%19.62%12.43%11.11%9.82%8.80%10.55%11.53%11.09%11.25%11.26%9.13%8.98%9.73%11.74%14.85%18.70%22.00%19.42%22.77%26.38%42.46%69.08%70.32%73.11%73.87%71.09%64.11%58.93%
Shareholder's Equity Growth (5y) 21.44%19.38%18.59%18.59%18.06%17.99%17.69%17.79%17.22%15.59%15.79%14.29%12.93%12.13%12.42%10.95%9.43%8.25%9.49%10.09%10.19%11.06%13.00%18.51%19.86%27.92%41.03%41.91%43.32%44.17%43.78%42.68%43.48%
Shareholder's Equity (QoQ) 3.94%4.32%5.58%2.89%1.22%2.61%3.06%3.19%3.28%5.14%9.06%2.17%10.24%9.38%7.43%1.34%7.50%6.27%4.55%-1.74%0.55%4.30%3.22%2.62%3.75%2.62%1.66%3.07%3.26%3.06%3.68%2.63%0.66%-0.79%-0.97%4.03%3.32%4.77%7.34%11.92%13.99%11.91%-2.76%11.51%9.80%42.09%65.55%6.34%8.48%6.15%2.26%-1.22%3.52%
Tax Rate Growth (1y) -287.00431.00-399.000.00M537.00-116.00-760.00-659.00-61.00572.00-142.00-665.00380.00-101.00192.00181.00545.000.00M-664.00344.00-0.00M-0.00M-0.00M0.01M80.000.00M0.00M-0.01M-0.00M-0.00M435.00-0.00M-0.00M704.00-107.0051.00564.00-113.00-628.00-161.00-596.00301.00-0.00M357.00-210.00815.00430.00
Tax Rate Growth (3y) -409.00253.00-650.000.00M-263.00-842.00129.00-289.00-608.00-545.000.00M-614.00-140.00-152.00-0.00M-0.00M0.01M-451.00-443.00-0.00M-0.00M-0.00M-0.00M-361.00-0.00M303.00-0.01M-929.00-301.000.00M-47.00-800.00642.00-138.00239.00326.00-22.00-0.00M-683.00191.00
Tax Rate Growth (5y) -358.00-231.00276.000.00M-735.00-317.00-403.00-0.00M-0.00M0.01M28.00-0.00M-0.00M-0.00M-0.00M-833.00-0.00M-0.00M-0.00M-0.00M-0.00M-333.00-409.00760.00-0.01M-0.00M-0.00M-961.00-112.00-0.00M-0.00M733.00649.00
Tax Rate (QoQ) -819.00-223.00-322.000.00M-101.00-0.00M0.00M266.00-754.00367.00-157.00-0.00M0.00M-347.00-680.00-82.000.00M-53.00-691.00283.000.00M-0.00M317.00-0.00M-118.00-983.000.01M-0.01M0.00M-0.00M-259.00-0.00M0.00M940.00-0.00M212.00370.00202.00-194.00187.00-307.00-314.00273.00-248.00590.000.00M22.00-0.00M359.000.00M
Total Debt Growth (1y) -30.51%36,010.00%64,109.30%74,534.15%76.45%20.67%16.36%-12.56%16.54%7.99%7.37%29.87%14.04%29.42%31.61%7.86%-15.47%-0.20%103.97%152.96%163.28%101.84%-0.87%3.57%34.96%55.14%72.51%-28.04%-79.65%-71.57%-51.74%46.33%0.24%6.67%7.19%73.42%167.85%871.74%609.86%600.91%839.93%-56.70%-3.82%-53.55%-51.35%44.54%120.77%-10.68%64.11%282.64%-44.52%-36.02%-76.39%-77.51%
Total Debt Growth (3y) 668.30%805.55%842.30%846.35%32.86%19.03%18.03%6.99%3.96%11.73%42.31%52.45%36.41%37.63%38.57%41.38%44.28%46.20%51.66%7.16%-5.78%-20.04%-37.72%-36.78%-38.77%-43.24%-38.92%-47.24%-18.24%43.37%54.28%161.03%193.32%64.95%94.15%78.06%130.50%82.53%147.02%42.73%95.78%33.78%5.61%-35.73%-42.67%7.54%
Total Debt Growth (5y) 263.57%272.36%304.33%370.77%39.16%27.71%27.16%26.26%31.90%34.29%37.58%27.00%17.94%2.61%-13.41%-12.57%-9.67%-8.27%-6.53%-24.15%-23.99%-23.36%-9.32%-7.47%18.93%6.82%22.60%29.88%20.10%13.02%50.80%49.14%82.32%90.09%55.06%26.40%36.54%39.23%
Total Debt (QoQ) -15.25%-14.00%43,936.59%52.92%1.96%8.70%4.11%4.58%-1.68%-18.32%38.76%-3.10%-2.24%-1.20%21.85%9.97%-0.59%-19.03%-4.50%29.83%103.17%0.42%-0.61%-0.46%-0.22%4.92%29.51%14.42%10.95%-31.75%-39.25%-52.96%4.36%-4.66%3.13%42.62%-28.51%1.45%3.63%130.74%10.41%268.05%-24.29%127.83%48.06%-83.05%68.17%10.03%55.07%-49.63%156.87%-55.48%184.93%17.44%-62.76%-48.67%5.14%11.86%