Semtech Growth Metrics (2009-2025) | SMTC

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Oct2009 Jan2010 May2010 Aug2010 Oct2010 Jan2011 May2011 Jul2011 Oct2011 Jan2012 Apr2012 Jul2012 Oct2012 Jan2013 Apr2013 Jul2013 Oct2013 Jan2014 Apr2014 Jul2014 Oct2014 Jan2015 Apr2015 Jul2015 Oct2015 Jan2016 May2016 Jul2016 Oct2016 Jan2017 Apr2017 Jul2017 Oct2017 Jan2018 Apr2018 Jul2018 Oct2018 Jan2019 Apr2019 Jul2019 Oct2019 Jan2020 Apr2020 Jul2020 Oct2020 Jan2021 May2021 Aug2021 Oct2021 Jan2022 May2022 Jul2022 Oct2022 Jan2023 Apr2023 Jul2023 Oct2023 Jan2024 Apr2024 Jul2024 Oct2024 Jan2025 Apr2025 Jul2025 Oct2025
Growth Ratios
Assets Growth (1y) 28.32%26.82%17.26%10.06%71.18%60.20%62.64%61.23%1.08%1.74%-2.41%-18.96%-21.08%-21.46%-19.89%-2.06%5.50%1.66%-4.33%-1.93%-6.28%-0.13%11.10%10.97%8.92%11.88%6.98%7.37%9.09%4.46%1.25%-2.15%-4.13%-4.73%-4.17%-0.97%-2.85%-0.22%0.85%2.82%4.52%4.36%7.00%4.51%4.33%9.08%30.82%127.22%124.03%76.57%38.95%-46.54%-44.94%-35.43%-32.34%3.31%4.03%2.77%1.95%
Assets Growth (3y) 31.56%27.38%23.01%12.87%10.94%8.58%8.34%8.57%-5.59%-6.69%-9.23%-8.01%-7.94%-7.27%-5.22%2.15%2.50%4.34%4.37%5.33%3.65%5.29%6.37%5.25%4.44%3.65%1.25%1.33%0.53%-0.23%-0.72%-0.12%-0.89%-0.26%1.12%2.09%1.94%4.34%12.18%34.66%34.68%26.20%24.82%8.28%8.77%7.54%7.14%7.86%8.67%5.42%-1.41%
Assets Growth (5y) 12.56%10.54%7.36%6.67%6.19%5.38%6.21%6.85%-2.99%-1.92%-2.33%-1.49%-1.50%-1.40%-1.60%2.29%2.41%2.48%1.99%2.52%0.73%2.10%3.07%3.49%2.95%3.00%2.29%2.26%2.07%2.48%6.49%18.80%17.87%13.83%13.45%5.27%5.50%5.31%5.82%6.16%6.95%5.93%6.05%
Assets (QoQ) 9.75%4.48%3.79%6.56%1.48%-1.94%61.43%-0.27%3.03%-2.79%1.20%0.38%-1.17%-19.29%-1.44%-0.10%0.80%-1.32%6.16%-3.73%-5.14%1.16%1.45%2.59%5.52%1.05%-0.42%5.37%0.90%1.42%1.17%0.91%-2.20%-1.99%-0.88%0.28%-1.63%1.28%-2.76%3.00%-0.57%3.26%-1.15%2.84%1.94%0.86%-1.33%7.52%22.25%75.18%-2.71%-15.26%-3.80%-32.60%0.20%-0.62%0.80%2.92%0.89%-1.82%0.00%
Capital Expenditures Growth (1y) 99.64%441.47%66.50%33.03%-64.19%-52.71%-38.01%-21.89%169.29%44.81%132.18%110.60%-2.91%24.46%-40.66%-50.97%78.11%-1.79%-24.11%-45.84%-80.77%-63.14%-43.96%-22.57%241.57%725.76%90.75%422.85%-6.42%-54.90%-4.64%-64.54%-60.50%-52.29%209.18%-66.54%13.16%-35.81%-49.72%326.18%103.87%312.77%-24.92%0.06%-25.38%-25.86%44.36%4.25%31.99%-29.88%68.09%-4.79%-6.86%-69.86%-90.46%-50.71%-92.66%53.80%23.69%-15.45%483.64%
Capital Expenditures Growth (3y) 24.40%54.79%33.82%29.83%-2.17%-5.18%-5.12%-6.92%66.99%20.97%1.50%-17.61%-30.72%-23.34%-36.81%-40.98%5.37%44.06%-6.73%29.92%-14.97%11.14%0.64%12.81%8.08%21.12%77.83%-14.71%-25.21%-48.31%14.02%-20.33%-3.05%8.13%5.29%12.58%19.85%25.23%-18.32%64.42%26.16%28.98%22.13%-0.23%-2.83%-46.09%-38.59%-21.20%-55.14%-31.24%-41.67%-26.52%-26.36%
Capital Expenditures Growth (5y) 27.19%35.29%1.53%-10.29%-20.34%-20.95%-18.33%-19.49%25.06%40.05%2.25%17.75%1.23%10.91%-14.42%-17.54%-15.44%-8.45%19.06%-23.60%-22.77%-15.91%9.65%15.41%23.84%36.32%16.25%21.48%-8.64%-15.82%9.95%-12.01%-2.14%-8.05%23.15%7.21%16.18%-16.12%-38.58%15.84%-32.77%-0.11%-26.46%-16.17%-17.03%
Capital Expenditures (QoQ) -63.87%222.97%30.54%31.05%-1.99%-0.69%4.30%-64.72%29.44%30.17%31.43%21.61%-30.39%108.70%19.21%-43.93%-10.77%-0.50%-1.50%103.68%-50.80%-23.11%-29.70%-27.68%-5.69%16.89%-2.88%219.01%128.00%-73.00%166.22%-42.90%9.88%-42.90%-0.99%-36.41%32.73%269.98%-89.28%115.05%-24.72%189.84%-9.18%2.87%52.43%-47.28%21.04%-23.28%51.43%2.65%-12.59%-2.86%-19.55%146.07%-50.49%-4.97%-73.97%-22.08%155.70%-85.84%445.13%-37.33%74.79%-2.25%
Cash & Equivalents Growth (1y) -32.78%-19.26%47.67%147.59%80.43%120.10%90.74%3.19%17.97%11.91%-1.69%65.89%42.93%15.83%8.96%4.65%0.68%-2.07%-5.29%-12.30%-10.92%-17.26%-8.04%2.14%12.36%54.89%40.28%30.33%16.31%-2.29%3.63%7.74%12.05%7.25%1.36%-5.29%-7.55%-9.35%-6.02%-6.39%-2.22%-7.34%-8.33%-3.99%-6.68%5.46%3.98%6.57%37.88%123.36%-15.77%-40.33%-59.16%-79.96%-45.40%-22.79%-21.62%10.24%18.01%23.42%45.40%20.63%
Cash & Equivalents Growth (3y) 12.69%25.76%40.43%61.83%44.90%41.83%26.90%21.45%19.29%8.28%0.48%15.05%8.63%-2.09%-1.73%-2.13%0.26%7.87%6.91%5.30%5.20%7.79%10.16%12.77%13.56%17.52%13.80%9.97%6.41%-1.69%-0.43%-1.51%0.43%-3.42%-4.42%-5.23%-5.51%-3.96%-3.60%-1.43%7.96%29.72%-7.06%-15.17%-19.30%-22.13%-21.80%-21.11%-23.86%-20.97%-18.43%-17.15%-22.50%-35.64%
Cash & Equivalents Growth (5y) 15.54%17.67%23.37%31.22%22.23%18.25%12.22%9.92%11.19%10.22%5.53%15.18%10.87%7.27%6.65%5.65%5.60%5.63%5.12%3.56%3.82%4.01%4.95%4.92%5.77%6.40%4.89%3.63%1.92%-1.48%-1.21%-0.46%5.44%16.24%-5.22%-11.55%-13.83%-16.89%-16.25%-15.09%-16.63%-13.57%-12.35%-10.27%-9.75%-8.89%
Cash & Equivalents (QoQ) -11.09%-21.79%-32.55%43.32%6.79%43.04%13.10%4.45%30.27%23.96%-38.82%19.41%23.57%8.90%3.24%2.88%0.14%2.44%-0.84%-1.03%-2.59%-0.93%-8.17%0.52%-9.52%10.11%1.99%10.58%24.72%-0.27%-5.24%-1.31%4.78%5.77%-1.49%2.63%0.29%-0.04%-7.95%0.19%-1.66%3.63%-8.31%4.65%-6.82%2.52%-3.97%1.72%5.31%1.09%-1.58%31.60%70.59%-61.88%-30.28%-9.92%-16.29%3.85%-1.41%-8.56%17.75%11.16%3.12%7.72%-2.31%
Cash from Investing Activities Growth (1y) 9.40%96.69%74.91%-763.99%186.84%2,113.24%-4,128.93%121.74%-140.04%-128.26%98.41%-234.97%49.23%-7.10%-34.35%58.19%-97.20%-55.64%-370.78%117.84%-5.92%17.34%93.54%-552.56%258.97%-148.38%-265.61%-778.39%-135.45%52.04%11.31%63.85%48.46%20.95%-79.27%29.66%-28.98%57.76%26.70%-8.64%-118.32%-125.44%25.13%23.45%-22.30%0.24%-19.18%384.68%21.39%-11,788.99%-39.67%-125.18%39.06%100.29%112.43%13.68%78.88%-318.60%-383.14%-14.97%-186.91%
Cash from Investing Activities Growth (3y) 31.96%42.70%44.75%-36.35%43.90%-82.66%3.35%50.31%-33.90%-35.20%53.50%-53.48%-1.97%-11.27%25.80%30.37%74.58%-47.29%-3.59%-92.13%15.80%0.52%40.61%-153.91%33.77%1.98%-79.80%-30.71%-30.76%45.70%-5.24%34.88%-13.22%9.03%0.54%16.37%-51.01%1.70%13.19%63.46%-28.03%-544.24%-7.61%18.13%16.33%32.75%30.20%14.78%53.40%9.38%21.08%-31.04%28.25%
Cash from Investing Activities Growth (5y) 20.61%20.70%-1.30%16.96%18.09%-50.96%22.78%37.02%-7.56%-24.30%52.68%-43.11%9.79%-10.42%-5.78%-1.40%9.51%-3.91%-12.07%-12.52%16.88%19.95%22.74%-66.98%3.94%2.16%-26.11%-13.18%-21.33%18.47%-0.79%21.08%-6.89%-145.56%-10.37%15.95%-10.53%18.37%16.15%12.44%23.03%-10.85%15.19%11.44%18.71%
Cash from Investing Activities (QoQ) -8.21%12.92%88.48%-734.54%96.05%-560.94%-296.71%183.88%-8.47%-1,488.33%102.04%-254.49%35.39%21.93%-73.20%41.89%-36.31%2.07%46.10%-174.09%-7.58%-196.21%102.04%-1,727.16%16.04%76.85%-43.13%671.57%-231.18%65.93%-243.87%76.94%-77.48%36.99%-40.15%67.11%-172.18%-42.88%45.01%39.69%10.86%-147.96%18.50%-21.20%7.95%17.65%16.67%-93.62%24.91%1.62%299.04%-153.47%-11,256.12%98.84%64.11%-29.38%153.36%-49.82%-349.19%68.34%-452.16%35.00%-1.18%20.99%
Cash from Operations Growth (1y) 26.99%16.66%-22.67%27.65%11.51%-10.04%-285.05%-31.07%66.48%33.98%246.16%74.94%-47.30%-13.05%32.76%-7.09%15.39%-61.99%-35.45%-11.26%-43.49%196.28%-6.10%-7.00%107.88%-4.47%-24.94%12.54%-31.54%17.37%238.15%38.45%93.63%22.16%-80.76%-32.40%-36.02%-4.12%286.93%11.59%-14.70%-39.78%24.93%42.45%134.48%87.08%53.60%45.77%-72.68%-136.87%-279.79%-115.53%-132.16%174.04%99.90%58.39%605.81%140.65%31,362.92%988.79%60.48%
Cash from Operations Growth (3y) 33.09%12.03%27.88%15.46%-0.73%1.58%53.13%3.86%0.41%-23.78%48.16%12.99%-29.95%-0.70%-6.99%-8.47%10.67%2.47%-23.09%-2.43%-7.01%49.21%33.58%13.16%40.20%11.05%-21.25%1.74%-5.34%11.19%36.04%1.46%1.86%-10.98%-2.38%2.42%8.57%2.61%95.09%32.33%-18.24%-34.17%-75.98%-32.43%-30.18%-20.07%-26.05%-27.94%-23.68%-13.07%-17.78%-16.87%37.69%
Cash from Operations Growth (5y) 7.47%-14.21%12.38%4.88%-8.60%3.37%16.83%-1.55%3.53%4.62%23.58%8.59%-13.33%1.89%15.35%3.62%12.43%9.06%-21.61%-2.76%-0.07%31.22%12.16%1.79%8.50%-4.58%18.75%10.86%11.15%9.14%37.03%16.74%-7.50%-19.98%-35.51%-17.54%-16.13%-21.67%-15.02%-16.54%-2.33%-5.84%1.30%3.59%10.83%
Cash from Operations (QoQ) 7.44%-67.23%227.17%10.25%-1.29%-78.28%440.06%-3.69%-20.37%-144.68%301.17%132.61%-35.91%-51.26%140.79%-29.92%5.73%-25.58%68.51%-12.97%-65.17%26.36%131.67%-44.58%82.62%-59.95%129.45%23.88%-16.08%-68.53%244.02%-24.65%43.87%-9.33%40.85%5.39%-9.23%-85.72%394.76%-0.25%36.03%-42.36%42.68%-23.75%-3.96%19.56%62.69%25.51%-23.37%-1.83%54.40%-76.47%-203.40%-378.68%86.66%51.30%338.05%-100.64%-5,512.36%692.09%13.26%-16.93%59.56%6.91%
EBITDA Margin Growth (1y) 1,192.00-185.001,559.00893.00444.00452.00-1051.00-3808.00-2270.00-658.00-320.002,877.001,302.00-277.00-14001.00-397.0031.00591.0012,120.00-464.00-1269.00100.001,321.00636.00965.001,218.00826.00258.0025.00-1681.00-95.00-1398.00924.001,411.00702.001,055.00-1300.00-1313.00-959.00262.00447.00126.00412.00453.00676.00526.001,104.00686.001,079.00184.00-5577.00-2830.00-15650.00-2720.00-28808.00655.0012,951.001,367.0032,977.001,280.00-989.00412.00
EBITDA Margin Growth (3y) -634.00-390.00187.00-39.00-523.00-482.00-15373.00-1328.00-936.00-343.00-2201.002,017.0064.00415.00-560.00-225.00-273.001,909.0014,267.00430.00-280.00-362.002,051.00-504.001,914.00949.001,432.00-85.00-351.00-1582.00-353.00-81.0072.00225.00154.001,770.00-176.00-661.00557.001,401.002,202.00836.00-4062.00-1690.00-13896.00-2010.00-33282.00-1489.00-1621.00-1169.00-1409.00-895.00-3689.00-941.00
EBITDA Margin Growth (5y) 699.00-76.00-1694.00-899.00-1761.00209.00-1932.00-1156.00-1241.00975.00-54.002,911.001,054.00-48.00171.00-1365.00676.001,640.0014,874.0087.00-655.00-264.001,794.00813.001,062.00-238.00885.00630.00773.00-930.001,163.001,058.001,827.00934.00-4319.00-374.00-14748.00-3196.00-33829.00-774.00-497.00-517.00107.00244.00-1934.00-231.00
EBITDA Margin (QoQ) 794.00-969.00636.00731.00-583.00775.00-30.00282.00-575.00-729.00-2787.001,821.001,037.00-391.00411.00246.00-542.00-14116.0014,015.00674.0019.00-2587.001,431.00-131.001,388.00-1366.00746.00197.001,641.00-1758.00178.00-36.00-64.00-173.00-1125.002,286.00422.00-883.00-772.00-68.00410.00-529.00449.00117.0089.00-243.00491.00340.00-62.00335.0073.00733.00-956.00-5427.002,820.00-12088.0011,974.00-31515.0032,283.00208.00390.0095.00586.00-2061.001,792.00
EBIT Growth (1y) 364.38%44.98%370.58%104.20%40.51%32.67%-53.34%-172.17%-91.49%-15.73%4.31%204.89%800.81%-32.26%-1,440.71%-44.47%-9.81%71.96%91.75%-56.19%-86.09%-17.15%122.89%171.64%435.43%106.89%385.49%37.60%15.01%-55.04%-8.37%-109.16%86.43%154.76%93.93%827.26%-66.59%-60.08%-62.47%29.60%59.37%20.17%85.86%77.38%95.46%74.21%126.72%68.23%74.68%-0.15%-229.55%-125.25%-568.65%-133.11%-1,013.85%126.46%102.59%243.74%103.43%1,044.35%-308.44%74.62%
EBIT Growth (3y) -17.81%17.47%31.82%15.63%2.50%-8.85%-104.29%-25.09%-11.58%-0.61%-46.65%31.14%4.16%-1.18%-36.73%-12.90%-12.42%43.38%27.89%17.87%-5.03%-8.32%44.52%-32.81%125.59%33.32%105.10%-2.84%-10.52%-22.96%-12.63%-4.77%-0.24%6.91%10.59%165.51%1.34%-5.81%16.51%56.96%75.89%27.86%-95.39%-40.16%-162.08%-37.08%-226.22%-51.74%-40.38%-21.96%-20.93%-8.57%-31.09%-5.98%
EBIT Growth (5y) 35.16%13.56%-35.30%-17.77%-32.99%1.53%-34.21%-12.94%-12.43%10.97%5.10%24.19%47.40%-2.13%2.41%-15.81%7.57%27.55%16.68%1.76%-11.81%-4.76%22.34%26.42%43.63%2.60%43.18%16.09%17.42%-0.87%22.96%20.85%27.65%16.28%-42.97%-48.00%-60.11%-17.88%-90.09%-23.72%-7.97%-0.10%15.81%17.93%-23.42%7.65%
EBIT Margin Growth (1y) 1,192.00-185.001,559.00893.00444.00452.00-1051.00-3808.00-2270.00-658.00-320.002,877.001,302.00-277.00-14001.00-397.0031.00591.0012,120.00-464.00-1269.00100.001,321.00636.00965.001,218.00826.00258.0025.00-1681.00-95.00-1398.00924.001,411.00702.001,055.00-1300.00-1313.00-959.00262.00447.00126.00412.00453.00676.00526.001,104.00686.001,079.00184.00-5577.00-2830.00-15650.00-2720.00-28808.00655.0012,951.001,367.0032,977.001,280.00-989.00412.00
EBIT Margin Growth (3y) -634.00-390.00187.00-39.00-523.00-482.00-15373.00-1328.00-936.00-343.00-2201.002,017.0064.00415.00-560.00-225.00-273.001,909.0014,267.00430.00-280.00-362.002,051.00-504.001,914.00949.001,432.00-85.00-351.00-1582.00-353.00-81.0072.00225.00154.001,770.00-176.00-661.00557.001,401.002,202.00836.00-4062.00-1690.00-13896.00-2010.00-33282.00-1489.00-1621.00-1169.00-1409.00-895.00-3689.00-941.00
EBIT Margin Growth (5y) 699.00-76.00-1694.00-899.00-1761.00209.00-1932.00-1156.00-1241.00975.00-54.002,911.001,054.00-48.00171.00-1365.00676.001,640.0014,874.0087.00-655.00-264.001,794.00813.001,062.00-238.00885.00630.00773.00-930.001,163.001,058.001,827.00934.00-4319.00-374.00-14748.00-3196.00-33829.00-774.00-497.00-517.00107.00244.00-1934.00-231.00
EBIT Margin (QoQ) 794.00-969.00636.00731.00-583.00775.00-30.00282.00-575.00-729.00-2787.001,821.001,037.00-391.00411.00246.00-542.00-14116.0014,015.00674.0019.00-2587.001,431.00-131.001,388.00-1366.00746.00197.001,641.00-1758.00178.00-36.00-64.00-173.00-1125.002,286.00422.00-883.00-772.00-68.00410.00-529.00449.00117.0089.00-243.00491.00340.00-62.00335.0073.00733.00-956.00-5427.002,820.00-12088.0011,974.00-31515.0032,283.00208.00390.0095.00586.00-2061.001,792.00
EBIT (QoQ) 147.03%-55.06%139.23%74.84%-22.87%45.87%3.81%20.31%-27.18%-48.69%-260.57%114.18%621.22%-36.49%61.46%21.81%-45.76%-1,356.82%106.69%97.84%3.41%-160.32%135.50%-37.18%515.97%-83.34%321.31%23.82%138.02%-60.90%19.41%3.48%-6.95%-20.31%-111.94%2,205.26%27.15%-39.34%-55.21%-3.27%51.90%-42.97%54.65%18.95%14.53%-11.79%47.59%31.07%2.08%14.80%9.51%36.10%-41.64%-248.94%78.66%-2,426.17%95.88%-4,910.59%100.51%147.15%128.95%19.42%69.35%-145.02%291.80%
EBT Growth (1y) 370.67%45.01%371.80%97.82%38.13%36.80%-51.82%-179.64%-104.14%-40.17%-35.19%173.23%1,138.34%-21.97%-2,207.20%-37.65%47.16%92.74%91.29%-73.04%-93.61%-25.07%102.58%341.61%1,009.26%126.03%2,800.79%37.96%16.87%-53.96%-20.82%-132.72%87.75%-36.40%281.91%310.77%-66.80%52.78%-78.59%2.41%52.56%21.82%127.94%141.94%122.31%81.28%153.60%73.16%79.82%-19.33%-245.96%-169.05%-613.80%-232.45%-975.15%36.37%48.96%90.75%101.01%233.08%86.63%224.61%
EBT Growth (3y) -31.41%5.88%13.79%4.88%-15.93%-13.88%-104.73%-28.62%-14.14%-3.46%-47.20%28.53%43.83%4.06%-63.81%-9.45%1.39%48.34%27.35%17.99%-6.10%-7.96%37.39%-58.65%189.81%-12.85%344.32%-1.65%-10.02%-23.52%-13.49%-10.95%-1.66%5.78%23.07%93.30%4.04%49.98%7.37%62.49%82.70%21.23%-118.54%-69.77%-182.47%-57.90%-247.04%-40.29%-88.67%-28.03%-45.84%-16.38%-32.96%-46.55%
EBT Growth (5y) 32.70%12.29%-36.30%-27.97%-43.85%-1.60%-56.94%-15.42%-14.82%8.79%-2.29%22.42%71.07%3.24%1.71%-18.48%17.99%-0.90%17.05%2.52%-12.39%-5.40%19.97%33.89%65.27%4.26%111.99%18.71%19.83%-0.24%30.21%24.23%30.62%11.60%-54.84%-44.24%-65.47%-41.16%-84.58%-31.18%-78.24%-17.27%-1.69%19.63%-27.74%-25.90%
EBT Margin Growth (1y) 1,219.00-185.001,564.00837.00408.00511.00-1017.00-3912.00-2528.00-1042.00-655.002,717.00916.00-98.00-13852.00-223.00552.00655.0012,195.00-517.00-1279.00-53.001,158.00664.00947.001,267.00753.00222.0039.00-1543.00-166.00-1474.00828.00-502.001,459.001,209.00-1159.00542.00-1562.0011.00346.00133.00470.00733.00801.00559.001,174.00718.001,123.00-212.00-5745.00-3626.00-16677.00-3558.00-29883.00363.005,939.001,768.0033,729.002,056.006,850.00317.00
EBT Margin Growth (3y) -901.00-716.00-107.00-358.00-1204.00-629.00-15524.00-1418.00-1060.00-485.00-2312.001,977.00190.00504.00-499.00-76.00220.001,869.0014,106.00369.00-293.00-330.001,745.00-587.001,814.00-779.002,046.00-43.00-292.00-1503.00-269.00-254.0015.00173.00366.001,953.00-13.001,235.0082.001,462.002,269.00480.00-4102.00-2175.00-14754.00-3211.00-34454.00-2545.00-9616.00-2002.00-1899.00-1207.00-3889.00-1472.00
EBT Margin Growth (5y) 567.00-159.00-1764.00-1098.00-1931.00-28.00-2171.00-1270.00-1392.00729.00-401.002,864.001,175.00227.0088.00-1327.001,088.00-177.0015,399.00104.00-624.00-290.001,641.00633.001,001.00-103.00953.00701.00855.00-811.001,374.001,197.001,939.00520.00-4205.00-955.00-15567.00-2535.00-35547.00-1801.00-8469.00-1309.00-255.00244.00-1965.00-1125.00
EBT Margin (QoQ) 794.00-969.00656.00739.00-610.00780.00-72.00309.00-507.00-747.00-2967.001,693.00979.00-360.00405.00-108.00-35.00-14114.0014,035.00667.0068.00-2574.001,322.00-94.001,293.00-1363.00829.00188.001,613.00-1877.00298.005.0031.00-500.00-1010.002,307.00-1300.001,462.00-1260.00-61.00401.00-643.00313.00274.00189.00-306.00577.00341.00-53.00309.00121.00746.00-1388.00-5224.002,240.00-12305.0011,732.00-31550.0032,486.00-6729.007,561.00411.00813.00-1936.001,029.00
EBT (QoQ) 147.03%-55.06%142.86%74.56%-23.89%46.22%1.83%21.89%-24.62%-48.50%-268.30%93.66%1,188.69%-44.21%90.16%-10.10%-18.19%-1,606.57%105.63%112.19%7.16%-168.06%117.42%-49.75%1,157.35%-97.65%2,879.42%26.23%156.20%-69.90%41.70%6.94%0.93%-48.23%-158.55%713.66%-65.81%210.88%-67.69%-3.33%57.32%-56.43%54.54%44.00%25.63%-18.47%64.04%32.32%2.44%14.05%12.01%37.40%-54.04%-306.36%47.01%-922.40%88.15%-1,575.08%96.86%-720.03%97.85%283.32%312.17%-182.40%120.01%
Enterprise Value Growth (1y) -3.61%37.14%45.52%50.43%31.30%14.62%37.46%5.00%15.54%3.44%10.92%14.36%31.04%26.68%-22.72%-25.19%-34.62%-24.21%16.73%-0.33%-20.31%-29.84%-30.70%-13.96%45.15%33.43%75.24%64.97%64.39%84.67%10.24%19.41%24.84%9.11%40.38%40.33%12.79%16.86%7.53%-22.14%-6.13%13.71%36.32%61.77%21.73%50.66%-5.80%-14.79%-4.33%-77.75%-54.03%-69.52%-53.42%-17.90%-36.45%101.94%12.74%245.72%349.68%11.85%134.64%74.10%
Enterprise Value Growth (3y) 13.50%17.59%30.43%21.79%25.74%14.52%5.62%-3.51%-0.34%-0.23%0.02%-5.17%-11.94%-12.34%-14.49%-13.75%-8.89%-10.81%12.34%12.26%23.89%20.02%10.21%19.23%43.89%39.05%39.45%40.35%32.28%33.04%18.50%9.27%9.74%13.18%27.19%20.91%8.83%26.04%11.35%2.38%3.02%-27.49%-16.11%-25.10%-18.44%-34.95%-34.96%-19.35%-20.50%-14.20%9.52%-11.70%7.21%70.33%
Enterprise Value Growth (5y) 4.61%9.32%14.89%6.14%0.71%-4.40%-0.95%-5.08%2.75%-1.45%3.98%3.89%10.25%10.67%3.85%4.79%9.19%7.41%17.02%18.84%21.77%17.13%15.11%13.12%25.83%29.00%31.78%28.34%21.47%32.18%16.40%12.46%9.01%-13.43%-2.28%-14.42%-10.50%-18.22%-16.61%-7.96%-10.51%1.59%11.02%-1.04%7.49%10.63%
Enterprise Value (QoQ) -10.03%-10.69%30.93%-8.38%28.00%-5.22%35.34%-20.03%11.74%13.66%3.38%-12.00%0.04%21.88%6.59%0.83%-3.29%-25.64%3.18%-11.88%12.10%14.53%-11.90%-29.55%-1.30%13.13%9.37%18.86%-9.27%48.58%2.96%18.45%1.92%-11.31%11.53%23.83%-10.92%14.10%11.49%-0.47%-7.70%4.99%-19.27%19.99%11.81%25.86%-4.19%-9.71%38.38%-21.31%-13.34%1.38%-67.81%62.56%-42.54%54.92%-43.27%25.82%82.61%-13.51%73.97%63.66%-54.58%81.43%29.09%
EPS (Basic) Growth (1y) 300.00%176.47%156.25%94.44%28.13%57.69%-53.66%-91.43%-63.41%-39.02%5.26%633.33%86.67%-28.00%-1,660.00%-45.45%-3.57%44.44%92.63%-101.74%-101.74%-38.46%108.70%5,353.58%3,071.63%193.75%500.00%63.64%35.71%-57.45%-116.67%16.67%115.79%10.00%1,150.00%-9.52%-92.68%-4.55%-80.95%-21.05%733.33%33.33%500.00%140.00%104.00%89.29%125.00%63.89%58.82%-32.08%-248.15%-177.97%-837.04%-266.67%-1,151.25%21.74%56.28%83.33%106.79%161.11%88.12%70.00%
EPS (Basic) Growth (3y) 23.31%39.85%7.72%6.92%-4.35%-11.54%-112.60%-30.01%-13.00%-14.09%-47.52%-27.44%-26.65%-13.82%-53.58%-20.63%-20.63%37.70%26.79%14.47%-11.05%-8.37%55.70%367.68%346.52%11.20%118.98%19.98%-40.16%-23.55%-30.66%-5.90%9.58%11.87%141.01%19.68%7.55%34.06%37.00%45.89%200.00%19.68%-180.20%-71.75%-195.79%-60.61%-252.25%-44.22%-92.36%-29.84%7.99%-28.02%-33.56%-27.72%
EPS (Basic) Growth (5y) 27.54%22.55%-28.01%-15.00%-15.04%-9.25%-45.34%-20.66%-19.34%2.77%-8.78%43.10%4.84%-4.36%-16.00%-0.93%7.93%4.10%15.63%9.63%-35.56%-4.18%16.80%136.28%122.93%11.84%64.38%26.76%29.51%2.43%35.10%26.80%33.64%12.47%-109.13%-33.18%-75.31%-36.43%-118.38%-31.25%-145.40%-19.88%76.23%7.96%-26.51%-16.08%
EPS (Basic) (QoQ) -525.00%147.06%12.50%77.78%-18.75%57.69%-14.63%17.14%0.00%-53.66%-84.21%400.00%66.67%-20.00%10.00%27.27%-35.71%-1,833.33%103.85%125.00%-3.70%-188.46%99.09%-125.01%3,496.15%-87.50%450.00%27.27%235.71%-74.47%50.00%5.56%5.26%-110.00%1,150.00%95.24%-46.34%-4.55%-9.52%-84.21%600.00%-80.95%275.00%66.67%12.00%-14.29%50.00%41.67%3.92%1.89%9.26%37.29%-55.56%-322.22%42.50%-1,197.83%89.95%-1,568.33%96.40%-625.00%96.17%780.00%-67.65%-240.91%90.32%
EPS (Weighted Average and Diluted) Growth (1y) 287.50%173.53%143.75%100.00%29.03%60.00%-51.28%-91.18%-62.50%-37.50%0.00%633.33%86.67%-28.00%-1,742.11%-45.45%-7.14%44.44%92.63%-101.77%-101.83%-38.46%108.70%5,267.91%3,048.50%187.50%500.00%63.64%35.71%-56.52%-116.67%11.11%110.53%10.00%1,100.00%-5.00%-92.50%-4.55%-80.00%-21.05%700.00%33.33%500.00%140.00%108.33%89.29%125.00%63.89%62.00%-32.08%-248.15%-177.97%-837.04%-266.67%-1,151.25%21.74%56.28%83.33%106.79%161.11%88.12%70.00%
EPS (Weighted Average and Diluted) Growth (3y) 23.31%39.85%5.90%8.97%-3.34%-10.37%-115.44%-29.33%-13.38%-13.38%-47.52%-27.46%-26.65%-13.82%-52.78%-20.63%-20.63%36.72%26.79%14.47%-9.93%-8.37%55.70%357.83%341.82%11.20%115.44%19.98%-40.16%-23.00%-30.66%-5.90%8.10%11.87%141.01%21.64%7.72%34.06%39.25%45.89%200.00%19.68%-180.20%-71.75%-199.54%-60.61%-252.25%-44.22%-93.28%-29.84%7.99%-28.02%-33.56%-27.72%
EPS (Weighted Average and Diluted) Growth (5y) 26.58%22.55%-28.01%-15.01%-15.05%-8.54%-44.79%-20.20%-18.94%2.83%-8.78%43.10%4.84%-4.36%-16.05%-1.89%7.39%4.10%15.60%9.63%-35.07%-4.18%16.80%135.52%120.86%11.84%64.38%26.76%28.99%2.87%35.10%26.80%33.64%12.47%-109.13%-33.87%-76.08%-36.43%-120.44%-31.25%-145.40%-19.88%76.23%7.96%-26.91%-16.08%
EPS (Weighted Average and Diluted) (QoQ) -525.00%147.06%6.25%82.35%-19.35%56.00%-12.82%17.65%0.00%-52.50%-84.21%400.00%66.67%-24.00%15.79%27.27%-35.71%-1,833.33%103.85%116.67%0.00%-188.46%99.07%-123.07%3,469.71%-87.50%450.00%27.27%228.57%-73.91%50.00%5.56%5.26%-110.00%1,100.00%100.00%-45.00%-9.09%-5.00%-84.21%600.00%-80.95%275.00%60.00%16.67%-14.29%50.00%38.89%6.00%1.89%9.26%37.29%-55.56%-322.22%42.50%-1,197.83%89.95%-1,568.33%96.40%-625.00%96.17%780.00%-67.65%-240.91%90.32%
FCF Margin Growth (1y) -809.00-916.00-457.00179.00660.00319.00-1311.00-868.00514.00-188.001,797.00563.00-1410.00-83.00840.00476.00-159.00-1502.00-476.00236.0034.002,301.0088.00-302.00830.00-1728.00-485.00-708.00-983.001,151.001,947.001,296.001,554.00559.00-2956.00-411.00-707.00395.002,036.00-207.00-733.00-2096.00187.00383.001,763.001,259.00490.00857.00-2513.00-3712.00-6460.00-4140.00-1244.002,094.004,326.00404.001,847.00597.001,112.002,002.00444.00
FCF Margin Growth (3y) 365.00-786.0030.00-126.00-236.0047.001,326.00170.00-1056.00-1774.002,161.001,275.00-1536.00715.00451.00410.00704.00-929.00-873.00-774.00-120.001,724.001,550.00286.001,400.00-18.00-1494.00177.00-137.002,105.001,027.00678.00113.00-1141.00-733.00-235.00322.00-441.002,713.001,033.00-1484.00-4549.00-5783.00-2899.00-1995.00-359.00-1644.00-2879.00-1911.00-1021.00-1022.00-1734.001,046.00
FCF Margin Growth (5y) -1205.00-2371.00393.00586.00-362.00846.00938.00105.00-193.00-1201.001,763.00265.00-1690.00138.001,913.00998.001,275.00781.00-1882.00111.00727.002,678.00630.00-332.00-40.00-1718.00729.00353.00892.001,269.001,704.001,918.00-637.00-3594.00-6703.00-3518.00-3435.00-2059.00579.00-2703.00-881.00-1858.00-345.00-494.00296.00
FCF Margin (QoQ) 192.00-2416.001,488.00-73.0085.00-1956.002,123.00408.00-257.00-3586.002,565.001,791.00-959.00-1600.001,332.00-183.00369.00-678.00968.00-818.00-974.00348.001,680.00-1021.001,293.00-1864.001,291.00111.00-1265.00-622.001,067.00-164.00870.00174.00416.0094.00-125.00-3340.002,961.00-203.00978.00-1700.00718.00-729.00-385.00583.00914.00650.00-888.00-186.001,281.00-2720.00-2087.00-2934.003,601.00176.001,251.00-702.00-321.001,619.001.00-187.00569.0061.00
Free Cash Flow Growth (1y) 12.63%-8.30%-130.37%26.14%38.03%4.77%-1,350.71%-33.77%57.13%32.29%139.11%62.56%-54.21%-19.48%156.09%12.66%-5.33%-77.94%-39.87%-4.48%-20.33%502.42%12.50%-5.27%87.83%-57.21%-53.25%-24.70%-38.39%118.09%480.52%103.35%157.48%43.62%-128.30%-28.65%-39.15%-1.08%316.17%-4.63%-28.71%-61.68%45.70%52.22%188.50%162.65%55.59%52.06%-81.83%-157.08%-349.10%-127.03%-211.71%149.87%98.63%55.58%334.18%152.83%1,939.35%593.83%53.45%
Free Cash Flow Growth (3y) 34.68%8.32%19.89%10.74%-0.23%3.72%154.74%6.64%-12.01%-38.29%37.55%20.49%-29.84%2.28%20.10%0.64%12.31%-17.15%-31.87%-12.01%-2.67%77.81%45.08%13.20%43.90%10.25%-40.41%2.99%-1.17%45.78%52.57%11.43%3.76%-18.35%-3.76%1.18%7.77%-0.15%90.38%30.20%-27.97%-37.06%-97.01%-37.96%-37.26%-9.24%-27.10%-29.71%-21.95%-10.39%-14.40%-15.99%58.93%
Free Cash Flow Growth (5y) 1.15%-25.75%21.55%7.88%-5.61%8.20%63.91%1.88%0.39%-9.54%18.30%4.53%-16.76%-0.03%36.29%9.31%17.58%12.24%-20.30%-0.23%7.63%51.52%13.31%-0.26%5.27%-12.67%19.33%9.66%14.70%25.54%51.76%26.21%-10.15%-23.01%-40.40%-19.39%-17.65%-22.29%30.08%-17.76%-0.45%-6.25%7.29%6.54%16.05%
Free Cash Flow (QoQ) 21.53%-84.29%464.67%4.44%-1.05%-105.20%2,445.30%14.28%-24.90%-172.07%207.06%171.16%-36.77%-78.69%345.00%-23.62%11.18%-32.23%95.76%-35.81%-74.10%84.74%210.94%-46.46%95.86%-65.50%161.82%6.17%-55.38%-62.30%321.68%-13.14%57.95%0.34%47.71%9.99%-11.90%-119.77%472.40%-6.20%43.21%-56.79%64.29%-29.88%-23.01%64.29%71.64%32.90%-29.91%-2.68%67.74%-84.12%-320.12%-324.71%81.80%34.36%198.26%-111.66%-490.72%446.09%6.09%-15.19%58.60%7.54%
Gross Margin Growth (1y) 507.00490.00635.00436.0088.00-73.00-286.00-1291.00-1098.0094.00105.001,246.001,158.00-102.00-1588.00-113.00-50.0085.001,359.00149.00-41.009.00253.00-39.005.00-99.0099.00-83.007.0040.00111.00-425.00111.00191.00106.00708.0055.00-24.00-72.00-102.00-46.00-12.00-472.0069.0096.00241.00513.00237.00201.00105.00-178.00-2039.00-2215.00-1823.00-5991.00480.00672.00480.005,220.00397.00309.0079.00
Gross Margin Growth (3y) -503.00511.00454.00391.00148.00-81.00-1769.00-158.0010.0077.00-124.001,283.001,067.00-8.0023.00-3.00-86.00-5.001,711.0028.00-30.00-50.00463.00-547.00123.00132.00315.00200.00173.00207.00144.00181.00120.00155.00-438.00675.00105.00205.00-31.00204.00251.00334.00-136.00-1734.00-1917.00-1477.00-5656.00-1323.00-1342.00-1237.00-949.00-1162.00-1234.00-1263.00
Gross Margin Growth (5y) 605.00494.00225.00427.0056.0013.00-157.00-48.00-27.00-13.00228.001,161.001,078.00-67.00233.00-511.0031.00226.001,927.00310.00136.00117.00496.0059.00131.0096.00-228.00167.00223.00436.00186.00487.00417.00501.00-103.00-1127.00-1909.00-1513.00-6199.00-1355.00-1292.00-1008.00-908.00-857.00-937.00-918.00
Gross Margin (QoQ) 57.00-119.00213.00356.0040.0025.0014.008.00-121.00-187.00-991.00201.001,071.00-176.00150.00113.00-189.00-1662.001,625.00176.00-54.00-389.00416.00-15.00-3.00-145.00124.0029.00-108.0054.00-58.00119.00-74.00124.00-594.00655.005.0039.009.002.00-73.00-9.00-21.0057.00-38.00-469.00519.0085.00106.00-197.00243.0049.0010.00-480.00-1618.00-127.00402.00-4648.004,852.0065.00211.0091.0030.00-23.00-19.00
Gross Profit Growth (1y) 106.01%78.44%52.88%29.46%16.74%-0.56%-14.77%-25.07%-5.33%31.86%47.42%75.81%35.13%-13.83%-38.83%-19.74%-12.40%7.09%35.97%0.40%-14.33%-22.10%-4.94%0.16%8.20%16.50%20.05%8.14%12.79%10.31%2.28%-15.83%8.55%19.17%15.77%13.72%-15.22%-19.06%-14.76%-0.63%3.97%9.06%10.11%29.84%30.80%31.50%26.25%23.22%16.75%-7.37%-14.63%-20.32%-25.26%-18.86%-100.39%-3.26%4.70%30.12%33,562.56%31.83%27.16%14.47%
Gross Profit Growth (3y) 31.56%32.75%24.31%19.47%14.31%4.16%-8.40%1.87%3.87%6.76%7.03%12.31%0.47%-10.42%-7.53%-6.89%-6.71%-0.95%15.78%2.83%1.49%0.03%5.29%-3.04%9.83%15.27%12.44%1.15%1.25%2.09%0.31%-1.66%-1.46%1.70%2.81%13.63%4.86%5.09%5.82%16.71%16.66%9.93%5.87%8.43%4.51%-0.39%-26.08%-1.70%-2.97%-0.74%3.66%0.53%-0.16%6.52%
Gross Profit Growth (5y) 21.93%16.64%9.82%6.57%2.31%-1.18%-0.13%1.23%0.76%2.00%6.95%8.94%4.36%-1.57%-0.59%-5.98%-0.12%5.02%12.94%0.80%-0.77%-0.70%2.87%0.60%3.15%6.21%5.94%5.96%7.14%8.82%7.01%8.76%7.88%5.08%3.21%7.57%0.12%-2.69%-14.92%4.15%4.44%7.00%9.14%10.21%8.73%8.04%
Gross Profit (QoQ) 26.39%10.68%24.58%18.20%9.47%-5.17%5.50%6.59%-6.75%-18.72%-7.25%34.67%29.88%-9.13%10.61%3.52%-17.18%-35.49%45.12%12.98%1.25%-18.10%7.16%-3.60%-7.93%-0.05%12.90%4.14%-0.87%3.00%1.70%8.62%-3.05%-4.49%-16.31%40.09%6.43%-7.22%-17.79%4.44%1.61%-2.29%-4.17%9.27%6.58%-1.34%13.00%10.08%7.15%-5.28%10.28%4.31%-14.99%-12.71%2.93%-2.15%-7.71%-100.42%25,636.41%5.90%14.70%7.88%0.60%2.14%3.26%
Interest Coverage Ratio Growth (1y) 147.61%256.95%55.46%-3,353.10%62.54%501.09%113.83%90.52%-66.87%-88.37%-38.33%116.08%158.13%399.42%115.00%29.80%-101.47%
Interest Coverage Ratio Growth (3y) 31.16%35.62%27.04%-20.84%11.60%51.68%41.53%3.54%
Interest Coverage Ratio Growth (5y) 23.38%34.52%
Interest Coverage Ratio (QoQ) 106.23%625.02%-36.22%65.20%-53.27%215.76%-1,434.64%108.25%72.80%12.33%-159.19%128.84%-39.36%495.90%-84.57%363.00%17.31%156.53%
Net Cash Flow Growth (1y) 141.27%259.36%159.42%-74.59%704.40%22.55%-666.48%354.43%-8.43%-58.44%108.20%-75.61%-99.15%-68.19%-128.19%-137.50%-1,956.16%-137.20%-822.75%144.15%-227.50%1,001.34%122.41%1,981.79%391.72%-104.14%-469.38%-116.17%-77.53%2,186.71%70.65%316.04%-93.20%-100.69%-442.59%-93.27%-630.16%8,950.86%1.78%2,229.42%-301.19%-35.52%56.22%-64.52%172.67%-54.65%58.61%1,859.58%1,733.68%-12,834.54%-1,499.86%-118.60%-108.97%100.97%97.88%33.17%190.09%334.77%326.74%207.37%-117.81%
Net Cash Flow Growth (3y) 71.45%41.14%31.54%-34.45%-60.22%-45.49%-28.68%-34.18%-28.97%-27.02%40.26%-65.69%-36.07%2.17%-16.46%51.05%461.82%-28.84%-96.95%-14.12%60.66%113.88%37.60%93.74%26.92%-26.12%-99.02%-71.36%-27.67%145.27%-16.08%75.27%-51.04%-26.68%-32.63%-17.78%149.10%203.22%43.75%445.08%281.36%-239.80%-42.59%-48.78%-6.12%-17.62%48.05%-64.31%14.00%75.01%40.41%-48.90%-26.29%
Net Cash Flow Growth (5y) 13.57%37.41%6.42%-45.84%-42.26%-11.49%-23.00%30.74%6.77%-15.08%29.31%-16.39%-19.38%-1.63%-21.36%3.78%22.05%-15.10%-64.83%17.25%5.00%46.54%-5.31%62.68%1.07%-19.39%-35.27%-27.95%-25.08%41.78%22.29%91.17%80.70%-90.00%-72.90%-32.12%-93.91%102.33%42.98%-85.78%44.59%9.40%16.43%-1.49%28.13%
Net Cash Flow (QoQ) -75.29%-16.73%189.78%-77.54%576.94%-56.48%-61.61%611.11%3.13%-301.19%130.80%43.29%-53.19%-60.32%-8.35%-94.98%1,642.04%-135.17%-21.91%-148.53%65.09%-772.29%105.83%-1,943.62%196.09%-78.31%441.79%158.34%-101.36%-1,835.90%76.28%459.06%26.58%-127.23%274.57%-88.70%-112.86%-21,294.83%102.16%-990.50%314.70%-337.43%151.31%-253.37%134.51%-261.21%141.59%214.15%-78.47%-247.14%2,068.89%193.97%-249.54%81.52%77.11%-41.73%116.14%-140.42%-622.59%291.07%-22.10%-78.92%242.19%-131.69%
Net Income Growth (1y) 438.10%173.13%184.68%109.05%38.02%67.52%-52.36%-90.22%-63.07%-38.51%5.89%568.95%90.70%-24.94%-1,707.01%-46.76%-6.35%41.52%92.68%-101.81%-101.75%-39.26%108.08%4,950.00%2,968.37%187.52%543.06%71.64%39.94%-56.00%-137.71%5.01%100.54%-10.29%761.64%6.01%-91.97%12.32%-85.36%-26.72%703.31%34.28%422.81%142.87%98.39%80.44%127.20%62.36%59.08%-31.10%-246.57%-177.35%-844.43%-267.88%-1,159.84%21.08%55.42%80.19%106.18%178.84%84.14%62.00%
Net Income Growth (3y) 39.98%40.16%12.82%11.01%-0.94%-8.22%-116.21%-29.64%-12.96%-13.23%-48.07%-27.33%-26.64%-13.59%-54.36%-22.47%-22.26%35.20%26.79%14.54%-11.13%-8.41%41.93%347.17%335.33%4.31%152.22%24.09%-39.14%-23.75%-28.52%-6.56%8.97%10.60%91.87%23.57%8.58%39.62%20.25%42.43%193.77%18.63%-168.74%-71.56%-194.32%-59.88%-252.91%-44.08%-93.80%-30.63%4.52%-21.63%-36.19%-28.59%
Net Income Growth (5y) 37.41%22.87%-29.84%-15.02%-15.05%-7.85%-45.53%-21.14%-19.85%2.67%-8.33%39.86%4.62%-3.98%-17.40%-3.43%5.68%-0.49%15.94%10.84%-35.33%-4.99%16.97%133.83%122.02%11.35%65.13%27.74%29.15%1.44%34.11%26.32%32.50%10.96%-75.95%-34.30%-76.57%-38.78%-102.57%-30.35%-143.80%-20.64%68.45%13.67%-29.63%-16.62%
Net Income (QoQ) -702.71%141.47%18.26%82.02%-18.09%61.46%-13.16%20.18%-0.59%-54.08%-82.17%353.69%65.54%-20.93%12.65%29.34%-34.84%-1,792.83%103.73%127.51%-1.54%-187.62%99.08%-120.42%3,519.81%-88.35%452.29%30.36%242.79%-73.94%47.41%6.29%7.78%-122.33%510.48%102.98%-51.79%64.70%-34.23%-84.62%574.16%-78.53%229.22%68.61%12.69%-16.43%52.94%37.73%2.50%5.23%9.29%34.95%-55.61%-323.86%42.33%-1,198.85%89.99%-1,579.96%96.39%-633.75%95.55%624.54%-53.94%-247.56%89.34%
Net Income towards Common Stockholders Growth (1y) 438.10%173.13%184.68%109.05%38.02%67.52%-52.36%-90.22%-63.07%-38.51%5.89%568.95%90.70%-24.94%-1,707.01%-46.76%-6.35%41.52%92.68%-101.81%-101.75%-39.26%108.08%4,950.00%2,968.37%187.52%543.06%71.64%39.94%-56.00%-137.71%16.31%116.97%9.19%557.77%-7.28%-91.96%-5.34%-78.81%-24.42%635.63%29.23%414.76%140.91%98.77%81.66%129.09%62.99%59.51%-31.24%-247.91%-178.21%-847.52%-270.04%-1,155.70%21.57%55.44%80.29%106.18%178.84%84.14%62.00%
Net Income towards Common Stockholders Growth (3y) 39.98%40.16%12.82%11.01%-0.94%-8.22%-116.21%-29.64%-12.96%-13.23%-48.07%-27.33%-26.64%-13.59%-54.36%-22.47%-22.26%35.20%26.79%14.54%-11.13%-8.41%41.93%362.33%346.63%11.37%123.08%22.78%-37.50%-23.10%-28.48%-6.59%8.67%10.13%91.24%19.07%5.55%30.49%35.71%43.71%185.71%17.31%-168.90%-71.81%-195.11%-60.36%-254.50%-44.22%-94.11%-30.66%4.72%-21.50%-36.23%-28.61%
Net Income towards Common Stockholders Growth (5y) 37.41%22.87%-29.84%-15.02%-15.05%-7.85%-45.53%-21.14%-19.85%2.67%-8.33%39.86%4.62%-3.98%-17.40%-1.43%7.36%3.50%15.61%10.14%-34.29%-4.50%16.97%133.80%121.67%11.06%64.68%27.51%28.98%1.32%33.96%26.20%32.40%10.78%-76.07%-32.94%-74.15%-35.68%-117.27%-30.75%-140.04%-20.50%68.40%13.69%-29.73%-16.64%
Net Income towards Common Stockholders (QoQ) -702.71%141.47%18.26%82.02%-18.09%61.46%-13.16%20.18%-0.59%-54.08%-82.17%353.69%65.54%-20.93%12.65%29.34%-34.84%-1,792.83%103.73%127.51%-1.54%-187.62%99.08%-120.42%3,519.81%-88.35%452.29%30.36%242.79%-73.94%47.41%6.29%7.78%-122.33%554.66%98.27%-45.76%-6.38%-7.91%-82.81%538.55%-79.04%228.39%67.36%12.17%-16.50%53.69%38.08%2.52%5.30%9.35%35.13%-55.81%-326.50%42.18%-1,191.51%89.95%-1,572.65%96.39%-633.75%95.55%624.54%-53.94%-247.56%89.34%
Net Margin Growth (1y) 1,128.004,239.001,162.00785.00347.00869.00-1046.00-1656.00-1418.00-1145.00-320.00720.00493.00-148.00-17531.00-318.0070.00301.0015,476.00-603.00-1253.00-259.001,289.00536.00685.001,319.00468.00297.00160.00-1342.00-788.00232.00850.00-49.001,080.00-84.00-1510.00141.00-653.00-244.00963.00181.00705.00636.00610.00512.00899.00509.00711.00-414.00-4871.00-3123.00-18476.00-3184.00-30250.00125.008,125.001,593.0034,888.001,855.006,859.00212.00
Net Margin Growth (3y) 57.003,962.00-203.00-150.00-578.00-425.00-18897.00-1253.00-855.00-993.00-2375.00-200.00-690.00-107.00-766.00-385.00-498.001,360.0017,233.00230.00-408.00-283.00969.001,065.001,695.00-72.00760.00445.00-501.00-1251.00-360.00-96.00302.00273.001,132.00308.0062.00834.00951.00901.002,283.00279.00-3268.00-1977.00-17155.00-3086.00-34222.00-2489.00-9640.00-2005.00-233.00-1143.00-3491.00-1380.00
Net Margin Growth (5y) 620.004,114.00-2259.00-1071.00-1761.00-384.00-2131.00-1320.00-1423.0067.00-618.00633.00155.00-130.00-1086.00144.00512.00-31.0017,525.00378.00-1068.00-191.001,397.00737.001,147.00250.00812.00837.001,072.00-558.001,243.001,050.001,623.00371.00-2840.00-2305.00-17703.00-2764.00-34170.00-2097.00-8067.00-1312.001,370.003.00-2171.00-1282.00
Net Margin (QoQ) -3539.004,005.00-14.00676.00-428.00928.00-391.00238.0093.00-986.00-1001.00476.00366.00-160.0039.00248.00-275.00-17543.0017,252.00636.00-44.00-2368.001,173.00-14.00949.00-819.00420.00135.001,583.00-1671.00249.00-2.0080.00-1116.001,269.00616.00-818.0013.00105.00-811.00833.00-780.00513.00396.0051.00-257.00445.00370.00-47.00130.0056.00572.00-1171.00-4327.001,804.00-14782.0014,120.00-31393.0032,179.00-6782.007,588.001,903.00-854.00-1777.00940.00
Operating Income Growth (1y) 364.38%44.98%370.58%104.20%40.51%32.67%-53.34%-172.17%-91.49%-15.73%4.31%204.89%800.81%-32.26%-1,440.71%-44.47%-9.81%71.96%91.75%-56.19%-86.09%-17.15%122.89%171.64%435.43%106.89%385.49%37.60%15.01%-55.04%-8.37%-109.16%86.43%154.76%93.93%827.26%-66.59%-60.08%-62.47%29.60%59.37%20.17%85.86%77.38%95.46%74.21%126.72%68.23%74.68%-0.15%-229.55%-125.25%-568.65%-133.11%-1,013.85%126.46%102.59%243.74%103.43%1,044.35%-308.44%74.62%
Operating Income Growth (3y) -17.81%17.47%31.82%15.63%2.50%-8.85%-104.29%-25.09%-11.58%-0.61%-46.65%31.14%4.16%-1.18%-36.73%-12.90%-12.42%43.38%27.89%17.87%-5.03%-8.32%44.52%-32.81%125.59%33.32%105.10%-2.84%-10.52%-22.96%-12.63%-4.77%-0.24%6.91%10.59%165.51%1.34%-5.81%16.51%56.96%75.89%27.86%-95.39%-40.16%-162.08%-37.08%-226.22%-51.74%-40.38%-21.96%-20.93%-8.57%-31.09%-5.98%
Operating Income Growth (5y) 35.16%13.56%-35.30%-17.77%-32.99%1.53%-34.21%-12.94%-12.43%10.97%5.10%24.19%47.40%-2.13%2.41%-15.81%7.57%27.55%16.68%1.76%-11.81%-4.76%22.34%26.42%43.63%2.60%43.18%16.09%17.42%-0.87%22.96%20.85%27.65%16.28%-42.97%-48.00%-60.11%-17.88%-90.09%-23.72%-7.97%-0.10%15.81%17.93%-23.42%7.65%
Operating Income (QoQ) 147.03%-55.06%139.23%74.84%-22.87%45.87%3.81%20.31%-27.18%-48.69%-260.57%114.18%621.22%-36.49%61.46%21.81%-45.76%-1,356.82%106.69%97.84%3.41%-160.32%135.50%-37.18%515.97%-83.34%321.31%23.82%138.02%-60.90%19.41%3.48%-6.95%-20.31%-111.94%2,205.26%27.15%-39.34%-55.21%-3.27%51.90%-42.97%54.65%18.95%14.53%-11.79%47.59%31.07%2.08%14.80%9.51%36.10%-41.64%-248.94%78.66%-2,426.17%95.88%-4,910.59%100.51%147.15%128.95%19.42%69.35%-145.02%291.80%
Operating Margin Growth (1y) 1,192.00-185.001,559.00893.00444.00452.00-1051.00-3808.00-2270.00-658.00-320.002,877.001,302.00-277.00-14001.00-397.0031.00591.0012,120.00-464.00-1269.00100.001,321.00636.00965.001,218.00826.00258.0025.00-1681.00-95.00-1398.00924.001,411.00702.001,055.00-1300.00-1313.00-959.00262.00447.00126.00412.00453.00676.00526.001,104.00686.001,079.00184.00-5577.00-2830.00-15650.00-2720.00-28808.00655.0012,951.001,367.0032,977.001,280.00-989.00412.00
Operating Margin Growth (3y) -634.00-390.00187.00-39.00-523.00-482.00-15373.00-1328.00-936.00-343.00-2201.002,017.0064.00415.00-560.00-225.00-273.001,909.0014,267.00430.00-280.00-362.002,051.00-504.001,914.00949.001,432.00-85.00-351.00-1582.00-353.00-81.0072.00225.00154.001,770.00-176.00-661.00557.001,401.002,202.00836.00-4062.00-1690.00-13896.00-2010.00-33282.00-1489.00-1621.00-1169.00-1409.00-895.00-3689.00-941.00
Operating Margin Growth (5y) 699.00-76.00-1694.00-899.00-1761.00209.00-1932.00-1156.00-1241.00975.00-54.002,911.001,054.00-48.00171.00-1365.00676.001,640.0014,874.0087.00-655.00-264.001,794.00813.001,062.00-238.00885.00630.00773.00-930.001,163.001,058.001,827.00934.00-4319.00-374.00-14748.00-3196.00-33829.00-774.00-497.00-517.00107.00244.00-1934.00-231.00
Operating Margin (QoQ) 794.00-969.00636.00731.00-583.00775.00-30.00282.00-575.00-729.00-2787.001,821.001,037.00-391.00411.00246.00-542.00-14116.0014,015.00674.0019.00-2587.001,431.00-131.001,388.00-1366.00746.00197.001,641.00-1758.00178.00-36.00-64.00-173.00-1125.002,286.00422.00-883.00-772.00-68.00410.00-529.00449.00117.0089.00-243.00491.00340.00-62.00335.0073.00733.00-956.00-5427.002,820.00-12088.0011,974.00-31515.0032,283.00208.00390.0095.00586.00-2061.001,792.00
Profit After Tax Growth (1y) 218.16%177.11%195.46%109.05%38.02%67.52%-52.36%-90.22%-63.07%-38.51%5.89%568.95%90.70%-24.94%-1,707.01%-46.76%-6.35%41.52%92.68%-101.81%-101.75%-39.26%108.08%4,950.00%2,968.37%187.52%543.14%71.64%39.94%-56.66%-116.17%5.01%100.54%-8.79%1,128.53%6.01%-91.30%15.06%-78.01%-26.72%641.74%32.08%433.61%143.70%102.55%86.22%122.30%61.91%56.68%-33.83%-246.57%-177.31%-840.34%-267.93%-1,159.29%21.10%55.42%80.17%106.10%183.35%84.11%62.06%
Profit After Tax Growth (3y) 17.49%40.85%35.39%11.01%-0.94%-8.22%-116.21%-29.64%-12.96%-13.23%-48.07%-27.33%-26.64%-13.59%-54.36%-22.47%-22.26%35.20%26.79%14.54%-11.13%-8.87%56.21%347.17%335.33%4.36%120.34%24.09%-37.50%-23.10%-28.48%-6.56%8.97%11.50%141.42%23.71%9.34%41.45%37.67%42.46%186.59%17.63%-168.64%-71.57%-194.32%-59.65%-250.43%-44.03%-92.84%-30.46%4.03%-20.19%-36.16%-28.59%
Profit After Tax Growth (5y) 23.70%23.25%10.73%-15.02%-15.05%-7.85%-45.53%-21.14%-19.85%2.67%-8.33%39.86%4.62%-4.27%-15.98%-3.43%5.68%-0.47%15.59%10.84%-34.29%-4.50%16.97%133.83%122.02%11.55%65.87%27.82%29.69%2.27%34.12%26.34%32.65%11.30%-108.42%-34.31%-76.57%-38.76%-118.81%-30.35%-140.04%-20.51%67.93%14.94%-29.66%-16.60%
Profit After Tax (QoQ) -437.98%-30.41%139.66%82.02%-18.09%61.46%-13.16%20.18%-0.59%-54.08%-82.17%353.69%65.54%-20.93%12.65%29.34%-34.84%-1,792.83%103.73%127.51%-1.54%-187.62%99.08%-120.42%3,519.81%-88.35%452.29%30.36%242.79%-73.94%47.39%6.29%6.16%-109.72%1,057.05%102.98%-51.72%9.66%-1.36%-83.34%538.55%-79.04%228.66%68.61%13.70%-15.31%50.10%40.14%4.54%1.10%9.32%35.61%-55.85%-323.95%42.33%-1,198.58%89.99%-1,579.39%96.39%-633.75%95.55%616.50%-50.63%-239.90%89.37%
Property, Plant & Equipment (Net) Growth (1y) 49.17%48.49%35.48%22.78%56.55%44.17%46.53%46.08%12.41%15.42%15.49%8.13%1.65%-1.53%3.07%4.86%0.32%-2.24%-11.97%-12.53%-12.40%-10.70%-9.18%7.83%12.87%21.90%29.11%14.39%11.02%3.26%-3.14%-4.89%3.02%2.57%3.88%5.00%-0.35%-0.18%2.71%5.24%4.39%5.26%2.56%3.06%1.78%1.42%3.70%25.46%23.77%20.38%17.16%-9.26%-11.13%-13.52%-16.16%-17.85%-18.18%-17.12%-16.66%
Property, Plant & Equipment (Net) Growth (3y) 38.82%35.19%31.86%24.71%21.39%17.89%20.37%18.32%4.66%3.57%1.57%-0.27%-3.69%-4.92%-6.25%-0.37%-0.27%2.10%1.07%2.56%3.15%3.98%4.33%5.47%8.88%8.89%9.11%4.54%4.46%1.87%1.10%1.67%2.34%2.53%3.05%4.43%1.92%2.14%2.99%10.81%9.56%8.72%7.61%5.47%3.84%1.83%0.62%-2.21%-3.45%-4.80%-6.45%
Property, Plant & Equipment (Net) Growth (5y) 24.85%18.92%15.78%12.21%9.47%7.42%6.88%9.33%2.53%3.88%4.21%4.11%2.28%1.59%0.60%1.48%2.55%2.42%0.76%1.50%2.42%2.85%3.92%5.33%6.08%6.29%6.47%4.38%3.90%2.45%1.91%6.32%6.19%5.64%5.86%5.33%3.10%2.10%1.42%0.28%-0.89%-1.63%-2.73%
Property, Plant & Equipment (Net) (QoQ) 10.27%12.28%9.51%9.52%0.61%1.75%39.63%0.86%2.26%1.44%7.44%3.57%2.32%-5.02%1.00%0.32%7.10%-3.37%-3.37%-2.24%-3.55%-3.99%-3.24%-0.33%-1.91%13.99%1.29%7.64%3.89%0.99%-1.70%0.11%-2.55%-0.83%6.48%-0.32%-1.31%0.25%1.06%-0.15%1.54%2.72%0.25%0.67%-1.06%3.22%-1.00%0.32%1.16%24.87%-2.33%-2.43%-1.55%-3.28%-4.34%-5.05%-4.56%-5.24%-4.72%-3.82%-4.03%
Return on Assets Growth (1y) 5.001.00-5.00-9.00-10.00-9.00-3.001.002.00-19.00-23.00-24.00-23.0018.0020.0019.0017.00-2.000.003.005.004.004.003.00-1.00-2.00-3.00-2.000.003.003.000.000.00-3.00-4.000.000.003.004.004.005.005.005.005.002.00-8.00-13.00-33.00-35.00-67.00-79.00-45.00-37.0052.0071.0065.0063.00
Return on Assets Growth (3y) -4.00-27.00-31.00-31.00-32.00-9.00-5.00-4.00-4.00-2.00-3.00-2.000.0021.0024.0025.0022.000.001.004.005.005.005.002.000.00-2.00-3.00-2.000.002.004.004.005.004.006.009.006.000.00-3.00-23.00-29.00-70.00-86.00-72.00-71.00-23.00-21.00-12.00-9.00
Return on Assets Growth (5y) -10.00-10.00-11.00-10.00-9.00-7.00-1.002.001.000.00-1.00-1.00-1.0022.0025.0023.0023.000.001.004.005.004.005.005.004.006.006.007.007.000.00-3.00-23.00-28.00-71.00-86.00-68.00-66.00-15.00-11.00-2.00-2.00
Return on Assets (QoQ) 2.001.000.001.00-2.00-5.00-3.00-1.000.001.001.000.00-21.00-3.000.001.0021.00-1.00-2.00-1.002.001.001.002.001.000.000.00-2.00-1.000.001.000.002.000.00-2.000.00-2.000.001.000.001.001.001.001.002.001.001.00-3.00-8.00-3.00-19.00-5.00-40.00-15.0015.002.0050.003.0010.000.00
Return on Capital Employed Growth (1y) 4.000.00-10.00-14.00-15.00-13.000.005.005.00-13.00-19.00-22.00-20.0017.0018.0016.0015.00-1.000.004.007.006.005.004.00-1.00-2.00-5.00-4.002.004.008.004.00-2.00-6.00-7.00-3.000.002.003.004.005.007.007.008.004.00-9.00-15.00-35.00-37.00-69.00-82.00-38.00-31.0068.0088.0059.0058.00
Return on Capital Employed Growth (3y) -5.00-26.00-29.00-30.00-30.00-9.00-1.000.000.002.00-1.00-1.002.0021.0024.0025.0021.002.001.005.008.007.008.004.00-1.00-4.00-4.00-3.000.001.004.004.003.003.004.009.009.000.00-4.00-23.00-28.00-71.00-90.00-65.00-64.00-10.00-9.00-14.00-10.00
Return on Capital Employed Growth (5y) -10.00-11.00-11.00-10.00-8.00-5.004.008.006.006.000.00-1.003.0023.0026.0025.0021.000.002.005.005.004.004.005.004.005.006.009.009.00-1.00-3.00-23.00-30.00-75.00-93.00-64.00-59.00-1.001.00-2.00-1.00
Return on Capital Employed (QoQ) 3.001.001.000.00-2.00-8.00-4.000.000.004.002.00-1.00-18.00-3.00-1.001.0018.00-1.00-2.000.002.001.002.002.001.000.000.00-3.000.00-2.002.003.002.001.00-2.00-3.00-2.000.001.000.001.001.002.001.002.002.003.00-3.00-10.00-4.00-18.00-4.00-43.00-17.0027.002.0056.002.00-2.001.00
Return on Equity Growth (1y) 5.000.00-4.00-7.00-10.00-8.00-3.001.002.00-32.00-40.00-40.00-38.0031.0036.0032.0029.00-3.000.005.009.007.006.005.00-1.00-4.00-5.00-3.000.005.005.000.000.00-5.00-6.000.000.004.006.006.008.008.008.008.004.00-9.00-20.00-100.00-161.00-8096.00351.00465.00743.008,008.00-372.00-380.00-595.00
Return on Equity Growth (3y) -4.00-40.00-47.00-47.00-47.00-9.00-7.00-8.00-7.00-4.00-4.00-4.001.0035.0042.0042.0037.000.002.007.008.008.007.002.00-1.00-5.00-6.00-4.000.003.005.006.008.007.009.0014.0011.003.00-5.00-86.00-150.00-8097.00340.00372.00586.00-97.00-40.00-16.00-13.00
Return on Equity Growth (5y) -13.00-12.00-12.00-10.00-8.00-5.00-1.002.001.00-1.00-2.00-2.00-1.0036.0042.0038.0037.000.001.006.008.006.007.008.006.008.009.0010.0011.003.00-6.00-87.00-149.00-8098.00340.00378.00593.00-85.00-26.00-2.00-2.00
Return on Equity (QoQ) 2.001.000.001.00-2.00-3.00-3.00-2.000.002.001.00-1.00-33.00-6.000.002.0035.00-1.00-3.00-1.003.001.002.003.001.001.000.00-3.00-2.000.002.000.003.000.00-3.000.00-2.000.002.001.002.002.002.002.002.002.002.00-2.00-11.00-9.00-79.00-63.00-7945.008,438.0035.00215.00-680.0059.0026.001.00
Return on Invested Capital Growth (1y) 5.000.00-3.000.006.007.006.003.00-3.00-5.00-4.00-2.007.006.001.00-8.00-8.00-2.001.003.006.007.008.008.007.007.004.00-7.00
Return on Invested Capital Growth (3y) -8.000.002.007.0010.008.003.00-3.00-5.00-5.00-3.000.003.004.006.003.005.0012.0014.004.00-3.00-5.00
Return on Invested Capital Growth (5y) -11.00-11.00-9.00-7.00-4.00-1.000.006.005.006.007.006.006.008.0012.0013.003.008.008.00
Return on Invested Capital (QoQ) 2.001.000.001.00-2.00-1.00-4.001.002.003.001.000.00-1.00-3.00-1.001.001.00-1.00-3.00-3.00-1.000.002.001.001.002.003.002.001.002.003.00-1.00-11.00-1.00
Return on Sales Growth (1y) 17.0014.008.003.00-3.00-8.00-13.00-11.00-6.000.002.00-35.00-39.00-42.00-40.0033.0034.0032.0029.00-3.000.005.0010.008.007.005.00-1.00-4.00-5.00-3.000.005.005.000.001.00-5.00-6.000.000.004.006.006.006.007.006.006.004.00-9.00-19.00-73.00-78.00-134.00-129.00-54.00-40.00108.00117.00110.00102.00
Return on Sales Growth (3y) 8.005.00-4.00-44.00-48.00-50.00-51.00-14.00-11.00-10.00-9.00-5.00-5.00-4.000.0038.0041.0043.0038.001.003.008.009.009.007.002.00-1.00-4.00-6.00-3.000.004.005.005.007.006.007.0012.0010.002.00-6.00-61.00-68.00-136.00-141.00-120.00-114.00-34.00-30.00-17.00-16.00
Return on Sales Growth (5y) 3.00-4.00-14.00-14.00-14.00-13.00-12.00-8.00-4.001.000.00-1.00-3.00-2.00-2.0039.0042.0039.0039.001.002.007.009.008.008.008.005.007.007.009.0011.002.00-7.00-62.00-67.00-137.00-141.00-115.00-108.00-24.00-18.00-5.00-6.00
Return on Sales (QoQ) 4.008.003.002.001.002.00-2.00-4.00-4.00-3.000.001.001.000.00-37.00-3.00-1.001.0035.00-1.00-3.00-1.003.001.002.004.001.001.000.00-3.00-2.000.002.00-1.003.000.00-3.001.00-3.00-1.003.001.002.002.002.001.002.001.002.00-1.00-11.00-9.00-53.00-6.00-66.00-4.0022.008.0081.005.0015.000.00
Revenue Growth (1y) 88.47%63.85%36.76%20.11%15.04%0.67%-10.53%-4.68%15.70%29.80%44.77%39.24%9.49%-12.34%-15.98%-18.19%-11.68%5.58%3.05%-2.09%-13.74%-22.22%-9.04%0.81%8.11%18.46%18.06%9.65%12.67%9.56%0.42%-9.30%6.59%15.47%13.79%0.71%-15.97%-18.75%-13.75%1.03%4.75%9.27%19.33%28.39%28.78%26.51%15.71%18.65%13.11%-8.88%-12.09%17.01%13.92%13.11%15.18%-12.87%-9.66%17.88%30.09%21.81%19.61%12.73%
Revenue Growth (3y) 35.87%28.88%21.00%16.82%13.38%4.63%2.86%2.78%3.82%6.30%7.82%3.70%-5.87%-10.38%-7.65%-6.88%-6.26%-0.92%3.44%2.67%1.66%0.32%2.55%0.09%9.09%14.44%10.49%0.05%0.30%0.92%-0.49%-2.64%-2.10%0.83%5.41%9.31%4.27%3.95%6.00%15.45%15.12%8.00%6.67%21.25%18.39%9.25%5.42%6.55%5.19%6.70%9.62%7.49%7.17%14.55%
Revenue Growth (5y) 19.39%14.65%8.93%5.01%2.11%-1.22%0.40%1.39%0.85%2.05%6.12%4.28%0.32%-1.35%-1.36%-4.29%-0.22%4.24%4.81%-0.23%-1.21%-1.08%1.14%0.40%2.71%5.88%6.78%5.37%6.36%7.28%6.35%7.05%6.44%3.40%3.56%12.64%7.87%2.97%3.82%9.43%9.44%10.93%12.71%13.60%12.39%11.62%
Revenue (QoQ) 25.08%13.14%19.83%11.14%8.74%-5.57%5.25%6.44%-4.84%-16.07%12.12%29.20%6.75%-6.39%7.84%1.60%-14.53%-10.28%5.00%9.70%2.16%-12.42%-0.23%-3.36%-7.88%2.42%10.57%3.63%0.94%2.07%2.69%6.48%-1.84%-6.45%-7.24%25.13%6.33%-7.80%-17.91%4.41%2.82%-2.13%-3.84%8.26%7.25%6.87%3.46%8.59%5.37%-2.25%6.09%3.51%-15.12%-5.69%41.21%0.77%-15.72%-3.96%6.82%4.49%9.97%5.99%0.02%2.60%3.64%
Share-based Compensation Growth (1y) 80.86%-0.49%-9.80%-35.87%-32.05%12.92%-28.86%6.45%28.59%13.54%61.96%25.15%5.34%-61.81%-20.62%1.92%16.21%187.78%-13.16%-62.77%-35.53%-17.53%-4.02%161.00%83.62%36.21%132.80%154.62%63.47%-38.89%167.32%-10.04%-25.33%0.08%-66.27%-11.03%13.86%147.72%-21.70%6.12%3.70%15.71%26.23%-12.66%28.09%-37.85%-7.99%15.05%-82.21%14.56%-22.85%1.12%111.93%-1.59%81.27%27.91%181.51%45.90%-55.13%0.93%-6.88%
Share-based Compensation Growth (3y) 16.48%8.46%1.29%-5.11%-2.73%-21.19%-2.93%10.73%16.33%7.66%3.74%-21.98%-7.59%-3.23%-12.86%-0.32%11.22%47.86%24.73%35.25%24.62%-11.79%81.44%81.49%30.87%-5.91%28.03%26.78%11.59%14.86%-10.96%-5.30%-4.11%42.09%-30.66%-6.22%14.79%21.22%-3.12%2.17%-38.18%-6.26%-3.59%0.54%-21.54%-11.18%8.77%14.17%2.00%18.05%-14.39%9.29%77.11%
Share-based Compensation Growth (5y) 14.11%6.99%-6.45%-20.17%-7.16%3.05%-5.28%5.70%13.26%6.98%20.06%25.84%18.83%-5.48%32.72%17.80%10.92%14.61%11.83%14.64%10.47%11.22%9.54%41.36%21.49%19.02%15.71%13.57%13.04%1.73%-3.89%-3.12%-27.46%15.35%-25.04%-0.82%-10.63%14.97%4.93%6.64%7.11%3.42%-6.13%5.58%4.83%
Share-based Compensation (QoQ) 49.07%35.73%-13.18%2.96%-17.98%23.04%-38.28%9.09%36.30%-22.49%-7.64%31.77%20.35%10.58%-28.63%10.92%-56.37%129.84%-8.37%26.47%8.04%-30.64%-60.71%119.01%38.19%-19.28%6.83%54.08%2.51%37.96%16.84%-1.08%-61.68%503.50%-60.68%-17.89%-48.63%103.36%3.73%5.07%11.77%-35.72%40.59%2.67%24.71%-29.88%-2.72%50.57%-39.50%3.82%21.64%-76.72%289.63%-30.08%59.44%-51.21%80.93%28.79%12.50%7.39%-6.23%-60.40%153.07%-0.92%
Shareholder's Equity Growth (1y) 30.28%35.59%27.47%19.21%11.50%6.33%9.04%10.26%12.28%14.18%10.38%-22.88%-25.17%-25.86%-25.67%2.90%-0.52%-8.22%-7.27%-4.23%0.80%8.08%12.92%14.62%14.29%15.93%13.44%9.93%12.35%9.91%4.25%2.59%0.27%-1.95%-0.61%-0.79%-4.82%-1.71%-1.76%3.21%6.46%4.56%6.17%5.55%4.36%12.76%10.33%2.48%-0.27%-54.07%-57.80%-140.66%-142.70%-138.54%-141.77%276.44%281.67%490.91%504.95%
Shareholder's Equity Growth (3y) 19.64%18.08%15.33%0.45%-2.15%-3.45%-3.64%-4.36%-5.80%-8.07%-8.71%-8.74%-9.13%-9.73%-8.01%4.14%4.65%4.77%5.91%6.46%8.98%11.26%10.12%8.93%8.79%7.70%5.54%3.81%2.35%1.93%0.60%1.66%0.53%0.25%1.21%2.63%1.88%5.04%4.79%3.74%3.48%-18.49%-20.93%-34.62%-34.71%-30.05%-29.95%-9.74%-8.20%-11.55%-10.64%
Shareholder's Equity Growth (5y) 6.33%2.30%1.12%-0.02%-1.24%-2.24%-1.30%-0.80%-0.75%-0.53%-0.51%-0.86%-0.74%-1.29%-1.64%4.96%5.24%4.38%4.24%4.20%4.32%5.82%5.45%5.77%5.46%5.12%4.16%4.04%3.56%4.54%3.58%2.59%1.12%-12.20%-13.56%-19.63%-19.63%-17.13%-17.11%-4.34%-2.98%-3.99%-3.52%
Shareholder's Equity (QoQ) 7.62%7.74%8.75%7.53%1.17%0.77%1.71%2.55%3.75%1.89%3.58%4.28%0.29%-28.81%0.50%3.33%0.55%-1.45%-2.84%-4.67%1.59%1.77%2.26%2.23%6.14%3.31%1.96%3.69%3.87%0.10%4.21%1.43%-1.47%-1.49%1.85%-0.82%-0.12%-1.67%-2.29%2.42%-0.16%3.30%0.79%0.59%1.38%2.70%-0.35%8.69%-0.81%-4.61%-3.02%-49.94%-8.88%-191.93%-1.84%54.83%1.24%488.32%4.86%-2.80%2.31%
Tax Rate Growth (1y) -1070.00-465.006.001,420.001,547.00-1802.00-1489.00-1243.00373.00-514.006,107.001,904.00-854.00-5322.00-34.0043.00982.00549.001,056.001,337.00-35.00-991.00-2093.00-1458.00
Tax Rate Growth (3y) -1522.00363.00-357.003,616.00707.001,352.00118.004,350.0076.003,180.00-1177.00-1152.00-1103.00-2436.00-6153.00525.00-4375.00-476.00-713.00-511.001,460.00
Tax Rate Growth (5y) -1421.002,569.002,559.002,238.006,945.00-179.00-2581.00-2700.00-2860.00-736.00-1160.00-661.00-560.00228.00-3930.001,975.00
Tax Rate (QoQ) -350.00-651.00122.00-599.00721.00-200.00-2129.001,133.00-294.0046.00-512.00-6403.004,237.00-4650.00-231.00638.00-360.00-5.00709.00205.00147.00276.00-664.00-751.00-29.00
Total Debt Growth (1y) -6.28%-12.03%-11.81%-11.77%-11.71%-14.30%-14.68%-13.20%-1.23%8.33%3.74%1.76%-11.07%-11.21%-5.52%-6.51%-5.91%-5.64%-7.16%-5.99%-6.08%-6.18%-6.28%-6.80%-7.34%-7.89%-8.46%-7.75%-7.61%-7.44%-7.26%-7.98%-8.13%-6.16%-4.11%-4.20%3.70%-2.01%159.24%680.58%658.72%704.75%201.82%2.31%-0.43%-13.78%-13.35%-59.77%-60.49%-56.50%-58.79%
Total Debt Growth (3y) -6.50%-6.52%-7.93%-7.98%-8.13%-6.24%-5.79%-6.18%-6.16%-3.18%-3.10%-3.65%-7.72%-7.72%-6.33%-6.44%-6.45%-6.58%-7.31%-6.85%-7.01%-7.18%-7.34%-7.52%-7.69%-7.17%-6.63%-6.66%-4.17%-5.23%32.10%90.20%93.35%94.87%95.77%97.05%98.61%89.45%89.27%47.55%43.98%44.52%2.53%
Total Debt Growth (5y) -7.32%-7.31%-7.30%-7.29%-7.28%-6.11%-6.16%-6.27%-6.38%-4.74%-4.83%-5.12%-7.62%-7.70%-6.95%-7.01%-7.02%-6.67%-6.67%-6.56%-5.19%-5.96%14.61%42.69%43.98%44.54%44.82%45.38%46.07%42.64%43.24%23.15%23.24%22.65%21.79%
Total Debt (QoQ) -1.57%-1.60%-1.62%-1.65%-7.61%-1.36%-1.56%-1.59%-10.32%-1.80%0.14%11.99%-1.64%-5.96%-1.77%-2.13%-1.79%0.06%-2.80%-1.50%-1.52%-1.54%-1.57%-1.60%-1.62%-1.65%-2.11%-2.16%-2.21%-2.26%-1.35%-2.00%-2.04%-2.08%-2.12%-2.16%0.07%0.07%-2.21%5.90%-5.43%164.73%194.45%2.93%0.30%-0.71%-0.19%0.17%-13.15%-0.21%-53.67%-1.61%-4.37%-5.48%