E.W. Scripps Growth Metrics (2010-2025) | SSP

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics 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) 17.28%24.57%31.45%6.21%4.11%3.70%-2.08%-6.27%-5.15%-3.83%1.53%6.73%8.55%77.90%71.88%65.43%62.07%-0.67%0.19%1.77%2.44%3.21%0.10%22.68%21.57%20.02%22.61%0.04%4.32%45.83%69.56%67.20%70.00%16.41%2.27%36.43%86.67%84.96%83.50%37.02%-5.17%-0.40%-2.36%-3.41%-2.14%-12.74%-11.47%-15.87%-16.78%-7.40%-7.63%-3.91%-3.97%-3.66%-3.13%
Assets Growth (3y) 5.30%7.50%9.33%2.04%2.34%21.06%19.55%18.28%18.61%19.33%20.47%21.57%21.70%22.18%19.90%27.35%26.38%7.15%7.14%7.69%9.11%21.79%27.67%27.07%29.18%26.77%28.59%31.65%49.04%46.43%47.09%46.21%44.37%28.95%22.37%21.77%20.10%17.14%16.62%3.64%-8.25%-6.98%-7.23%-7.92%-7.87%-8.01%-7.47%
Assets Growth (5y) 15.56%17.03%17.61%12.33%12.22%12.71%11.37%15.62%15.75%16.05%16.50%17.13%17.98%26.13%29.08%28.14%29.05%15.87%16.35%23.29%32.75%31.21%31.32%30.85%30.71%30.28%30.67%24.74%25.17%22.23%22.43%20.49%19.64%11.62%8.42%7.86%6.72%7.48%7.25%
Assets (QoQ) -2.60%29.63%-0.75%-0.59%2.78%4.73%-2.72%-0.98%-2.94%0.25%-1.55%0.39%2.47%5.38%0.14%64.52%-1.00%1.43%-1.90%0.83%-0.14%3.03%-1.25%1.58%-3.15%26.26%-2.14%0.29%-1.05%3.01%2.05%40.20%15.05%1.58%3.76%-4.00%1.08%35.51%41.97%-4.88%0.28%1.18%-1.75%-0.09%-1.69%0.09%-0.45%-10.92%-0.26%-4.89%-1.52%-0.88%-0.51%-1.06%-1.58%-0.56%0.04%
Capital Expenditures Growth (1y) -27.34%-32.54%-12.06%52.23%146.42%267.98%337.91%45.28%-58.39%-97.97%-48.10%-34.46%37.18%1,247.24%-10.80%37.22%40.35%26.23%174.23%9.20%26.80%-22.06%-38.05%-31.67%-49.22%16.25%190.14%203.21%218.79%55.56%18.29%12.65%-11.59%146.58%20.28%-34.56%-5.20%-64.38%-64.34%106.03%53.04%129.03%120.07%-33.52%-52.52%-34.83%-38.65%22.17%122.24%54.39%184.57%30.56%-26.86%-59.55%-77.17%-48.26%17.42%
Capital Expenditures Growth (3y) -9.35%-63.05%25.96%13.17%12.04%0.24%26.56%9.32%-7.13%-29.83%8.28%-0.60%34.65%136.66%14.86%0.79%-3.32%4.58%70.19%31.28%27.09%12.12%28.59%32.65%12.69%64.60%60.41%30.75%38.76%10.96%-20.25%14.95%8.65%26.23%-1.91%-3.58%-11.68%-18.99%-21.63%18.72%17.32%32.09%56.62%1.97%-8.27%-25.89%-26.41%-6.20%24.04%
Capital Expenditures Growth (5y) 7.48%-3.02%37.35%16.78%20.14%-0.18%28.06%-0.51%-12.40%-20.73%17.94%15.27%31.63%88.77%39.07%28.45%20.56%34.41%47.63%10.77%11.46%4.36%-1.83%25.77%15.73%29.47%26.50%25.08%14.19%15.32%-7.29%4.29%6.24%15.14%10.50%7.41%2.29%-19.79%-20.74%2.48%6.76%
Capital Expenditures (QoQ) 43.21%-79.99%151.43%0.86%32.97%-73.92%335.27%63.27%98.56%-68.97%44.41%-53.24%-90.30%692.64%82.35%-2.12%-4.77%-47.52%180.52%0.11%-14.35%14.02%11.71%16.24%-47.36%-9.37%23.21%-13.62%20.51%126.20%28.76%-9.18%-41.19%72.00%22.62%-28.72%64.02%-16.10%-33.28%3.25%-38.37%-16.01%285.50%-23.30%-7.77%-19.30%16.44%-45.22%26.59%-24.03%131.88%-0.34%-12.06%40.02%6.39%-44.17%-51.36%-20.99%141.15%26.69%
Cash & Equivalents Growth (1y) 28.19%-12.99%-37.59%-22.92%6.45%42.17%89.73%58.02%30.52%-3.59%-5.43%-15.41%-58.05%-38.47%-27.98%-14.77%10.84%-34.60%-30.65%-36.23%-29.07%15.36%17.21%30.04%108.02%34.84%10.68%-1.42%-15.99%2.54%-27.97%-88.95%-55.05%-33.32%-69.22%1,147.24%75.06%48.60%1,647.21%199.61%-13.12%-43.83%-88.50%-93.49%-32.25%-47.07%-72.78%-52.96%-32.51%-58.53%95.92%83.47%-32.19%118.53%-32.47%-20.74%18.79%57.80%
Cash & Equivalents Growth (3y) 21.22%6.05%3.84%1.00%-16.47%-5.52%8.92%4.45%-15.33%-27.07%-22.12%-22.82%-30.91%-22.57%-16.34%-10.92%17.82%0.58%-3.46%-6.50%7.42%16.84%-2.23%-47.88%-7.73%-2.68%-37.39%10.74%-12.89%0.53%57.05%60.41%-11.90%-17.74%-14.81%34.48%1.01%-23.83%-18.23%-54.90%-26.49%-50.23%-60.57%-61.70%-32.32%-21.72%-28.85%-11.89%-18.38%12.67%
Cash & Equivalents Growth (5y) -3.70%-13.66%-10.97%-10.95%-14.45%-8.64%0.99%-1.13%-2.18%-9.61%-9.33%-10.03%-10.43%-8.49%-14.13%-40.12%-9.19%-7.00%-27.56%2.41%-0.50%9.58%38.11%39.54%3.62%-5.11%-13.19%-23.34%-17.20%-21.29%-34.43%-33.88%-20.75%-34.33%-19.90%15.98%-13.96%-16.73%-6.27%-33.16%-20.38%-15.72%
Cash & Equivalents (QoQ) 38.41%20.91%-11.38%-13.56%-6.05%-13.28%9.45%19.38%25.47%15.73%-8.84%-1.40%-7.32%13.52%-18.45%-51.10%35.92%32.89%-3.50%-36.41%-19.80%40.91%-11.26%-29.27%30.44%43.17%-1.55%13.14%-15.45%17.52%-12.32%-3.58%3.20%-17.44%-86.55%292.40%53.07%-61.89%444.85%-44.92%29.93%348.10%-6.57%-84.03%-15.99%-8.29%-47.11%66.27%-34.37%-52.84%-8.60%138.55%-59.67%122.80%-14.41%-11.84%29.98%-31.15%0.45%32.14%72.66%
Cash from Investing Activities Growth (1y) 36.12%-1,425.77%77.72%-27.63%-54.96%93.78%-205.70%-31.04%71.06%63.36%-1,009.49%-1,369.54%-12.94%-7.95%78.05%96.51%-1,373.64%266.45%23.67%-1,276.71%85.81%-174.99%41.75%96.23%-112.02%-3,937.23%-153.21%-854.68%14.50%43.34%-482.73%-3,153.07%-3,984.00%93.53%75.86%99.22%100.22%3,438.91%-14,935.41%-225.16%702.98%-101.73%98.66%4.94%-177.43%-92.25%75.89%-30.41%-127.28%-41.61%35.80%-27.33%29.64%195.37%-94.49%210.59%-18.14%
Cash from Investing Activities Growth (3y) 34.08%-32.04%-96.24%-190.75%20.29%70.92%-95.26%12.44%-68.88%38.53%-22.95%-91.78%-33.17%-10.45%53.96%73.75%-64.28%-269.36%-4.03%-70.45%36.40%-167.55%-104.83%-127.03%-319.89%-13.94%-52.73%-34.55%27.55%47.72%-495.84%6.04%39.35%66.57%21.39%71.06%76.26%-3.55%21.43%-59.15%-152.67%-26.97%87.25%-16.44%-47.95%66.27%32.98%56.54%-23.62%
Cash from Investing Activities Growth (5y) -36.66%-11.51%-4.83%-63.82%-1.16%50.18%-27.05%19.02%-7.70%-81.93%-22.35%-20.47%-33.76%-98.50%-7.56%-41.22%-174.14%-13.05%-9.63%-4.79%15.13%105.93%-215.37%21.48%26.81%3.10%-48.28%-49.75%14.11%47.29%7.36%-0.56%-4.43%36.69%40.40%47.40%53.65%28.47%9.54%50.32%-68.90%
Cash from Investing Activities (QoQ) 241.63%-137.05%30.84%-75.99%-2,839.62%99.38%-296.17%-113.67%-17.95%69.38%-69.82%52.81%-49.31%-827.28%-124.92%96.37%-42.72%-88.54%64.27%-1,432.84%116.12%-186.46%-544.45%84.20%14.82%32.85%58.31%-789.12%-1,521.92%95.79%-57.18%20.37%-974.78%56.68%-777.46%0.03%98.30%-61.73%71.49%127.43%26,300.16%-828.29%99.38%167.75%-156.87%-463.44%56.20%44.82%-41.18%29.34%-136.89%3.83%12.03%67.97%-369.87%46.85%219.23%-165.32%367.17%-156.77%
Cash from Operations Growth (1y) -73.83%-37.63%364.83%1,224.47%241.62%369.61%-152.98%-66.60%-62.65%-84.33%369.83%-31.34%45.98%309.79%-128.05%-665.20%56.17%-1.64%176.73%150.56%-9.06%114.69%49.46%-37.08%-91.20%-87.76%-47.08%-10.13%1,234.51%797.18%-363.05%107.60%-90.35%-177.32%237.52%73.94%1,858.05%418.23%176.14%-33.56%-33.53%-54.55%-25.38%64.45%39.33%43.13%-59.26%-86.02%-72.98%-45.75%198.39%172.38%480.19%145.40%-107.28%-140.02%-84.47%
Cash from Operations Growth (3y) -30.62%-22.86%79.52%66.06%23.04%44.48%-33.90%-48.82%-5.22%-14.20%37.17%25.19%27.51%105.30%-31.48%21.60%-50.00%-36.30%37.63%31.73%2.21%33.09%-59.80%5.49%-51.60%-41.77%24.16%48.05%193.28%180.52%115.36%33.87%7.91%3.80%69.08%23.87%162.72%59.66%-5.67%-46.54%-36.99%-29.33%-3.20%-14.44%29.74%23.97%-27.82%-29.11%-37.57%
Cash from Operations Growth (5y) -5.31%13.09%23.00%56.44%21.48%44.81%-14.39%-16.24%-41.56%-30.17%19.72%2.10%19.48%56.88%-19.61%27.39%-30.60%-30.56%33.21%24.84%15.08%42.14%51.19%6.29%8.09%4.20%31.58%28.81%87.80%70.39%24.87%-11.21%-13.91%-2.78%40.34%-6.26%95.32%36.60%-16.89%-16.72%-25.77%
Cash from Operations (QoQ) -73.82%-147.18%45.91%491.83%-37.63%100.36%129.65%19.04%-14.26%-122.60%244.81%33.10%-64.03%289.17%-63.15%182.99%0.98%-126.64%-642.40%178.19%-36.40%-79.22%389.20%40.64%50.15%-85.53%105.95%-80.33%108.86%-37.45%249.77%192.07%40.41%-118.34%376.04%-86.42%-1,224.57%132.62%249.16%52.89%82.77%-71.70%-15.99%52.97%24.97%-53.54%85.15%29.60%28.38%-86.78%-36.44%150.38%157.79%-27.26%-41.98%433.33%9.03%-102.16%-218.80%306.91%
Dividends Paid - Common Growth (1y) -2.06%-0.41%0.34%1.66%1.68%1.74%0.05%1.44%120.72%189.09%188.74%188.53%32.35%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Dividends Paid - Common Growth (3y) 30.02%43.08%42.58%43.83%43.75%43.28%42.42%43.04%42.95%42.45%42.40%42.36%
Dividends Paid - Common Growth (5y) 23.81%23.98%23.72%24.37%
Dividends Paid - Common (QoQ) -0.68%1.05%-2.58%0.17%0.99%1.81%-1.30%0.20%1.05%0.12%0.07%118.01%32.35%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
EBITDA Margin Growth (1y) -355.00-0.00M-956.00329.00752.000.00M0.00M301.00361.00-0.00M-0.00M347.00-0.00M464.000.00M-0.00M-532.00-0.00M-0.00M0.00M0.00M0.00M0.00M-649.00-465.00-0.00M-0.00M-137.00-173.000.00M0.00M35.00122.00-0.00M-0.00M498.00-804.000.00M0.00M491.000.00M-77.00-916.00213.00-334.00-401.00407.00-934.00-0.01M-746.00-0.01M445.000.01M925.000.01M-234.00454.00-0.00M
EBITDA Margin Growth (3y) 758.00-423.00-0.00M977.00-233.000.00M0.00M-588.00-0.00M-0.00M-0.00M472.00187.000.00M0.00M-524.000.00M-0.00M-0.00M575.000.00M0.00M0.00M-751.00-516.00-0.00M-0.00M397.00-855.000.00M0.00M0.00M0.00M734.00-381.000.00M570.000.00M0.00M-230.00-0.01M-0.00M-0.01M-277.00-862.00-223.00620.00-724.00-73.00-956.00
EBITDA Margin Growth (5y) -0.00M-0.00M-769.000.00M0.00M0.00M0.00M124.0082.00-0.00M-0.00M-314.00-451.000.00M0.00M-626.000.00M-178.00-760.000.00M745.000.00M0.00M239.00388.00503.00-328.000.00M519.000.00M0.00M304.00-0.01M-413.00-0.01M713.0042.000.00M0.00M-19.000.00M-0.00M
EBITDA Margin (QoQ) -162.000.00M-0.00M431.00-898.000.00M-532.00855.00145.00846.00-0.00M915.00-0.00M-310.000.00M-779.00468.000.00M-0.00M-74.00-396.000.00M53.00629.00139.00709.00-0.00M814.00-0.00M0.00M-717.00777.00546.00993.00-0.00M864.00-728.00938.00-576.00-439.000.00M716.00-0.00M778.00254.00-123.00-697.00231.00187.00686.00-0.00M-0.01M0.01M-0.00M0.00M193.00894.00720.00-0.00M881.00-695.00
EBIT Growth (1y) -169.08%-2,786.08%-74.79%60.25%747.45%202.20%522.50%11.24%-43.02%-144.48%-92.35%152.32%-126.25%169.62%656.96%-597.94%-628.52%-546.58%-46.30%227.60%270.92%221.98%312.76%-98.76%-31.42%-223.82%-69.26%-510.46%22.44%205.30%382.51%122.29%26.40%-86.22%-44.59%14,845.71%-94.54%1,830.39%263.35%173.46%6,626.13%7.82%-28.85%24.57%-14.65%-10.03%32.68%-76.88%-798.17%-48.96%-222.88%163.24%108.97%129.37%195.05%-36.68%37.51%-69.11%
EBIT Growth (3y) 36.59%-142.21%-50.68%29.75%1.06%32.31%53.31%-32.24%-45.65%-50.11%-32.26%74.62%48.41%79.59%156.00%-57.10%119.25%-106.02%-12.01%59.78%50.89%53.12%82.93%-77.51%2.00%-43.58%-6.33%415.21%-56.12%68.69%113.37%353.25%66.79%42.07%12.73%698.50%46.32%165.56%50.81%-7.65%-638.52%-20.89%-46.75%-8.81%-18.85%1.74%15.72%-27.22%-4.87%-28.75%
EBIT Growth (5y) -47.04%-109.09%-13.37%25.98%69.66%30.08%51.52%15.29%5.02%-32.53%-16.98%29.88%22.38%47.34%90.19%-40.88%72.37%-0.44%12.74%33.04%15.99%44.17%65.25%35.97%31.26%30.18%16.27%241.71%37.13%36.37%55.77%95.07%-96.97%5.66%-34.09%214.95%14.42%85.43%31.99%5.60%118.16%-18.90%
EBIT Margin Growth (1y) -291.00-0.00M-943.00381.00784.000.00M0.00M-150.0022.00-0.00M-0.00M509.00-792.00962.000.00M-942.00-682.00-0.00M-0.00M0.00M0.00M0.00M0.00M-626.00-433.00-0.00M-0.00M-32.00-56.000.00M0.00M30.0093.00-0.00M-0.00M500.00-843.000.00M0.00M553.000.00M-92.00-953.00202.00-348.00-383.00422.00-948.00-0.01M-762.00-0.01M460.000.01M947.000.01M-249.00447.00-0.00M
EBIT Margin Growth (3y) 514.00-699.00-0.00M740.0013.000.00M0.00M-583.00-0.00M-0.00M-0.00M986.00597.000.00M0.00M-150.00957.00-0.00M-0.00M760.000.00M0.00M0.00M-629.00-395.00-0.00M-0.00M497.00-805.000.00M0.00M0.00M0.00M750.00-358.000.00M610.000.00M0.00M-193.00-0.01M-0.00M-0.01M-285.00-874.00-198.00644.00-736.00-78.00-984.00
EBIT Margin Growth (5y) -960.00-0.00M-624.000.00M0.00M0.00M0.00M209.00186.00-0.00M-0.00M327.00109.000.00M0.00M-152.00995.00-131.00-613.000.00M833.000.00M0.00M424.00564.00629.00-314.000.00M648.000.00M0.00M337.00-0.01M-395.00-0.01M768.0085.000.00M0.00M19.000.00M-0.00M
EBIT Margin (QoQ) -134.000.00M-0.00M461.00-948.000.00M-571.00864.00173.00912.00-0.00M0.00M-0.00M820.000.00M-266.00408.000.00M-0.00M-6.00-547.000.00M-54.00647.00172.00848.00-0.00M841.00-0.00M0.00M-708.00818.00539.000.00M-0.00M881.00-718.00963.00-625.00-462.000.00M766.00-0.00M787.00237.00-95.00-727.00237.00203.00710.00-0.00M-0.01M0.01M-0.00M0.00M198.00913.00746.00-0.00M894.00-703.00
EBIT (QoQ) -79.20%4,227.40%-136.32%78.86%-708.61%140.62%-157.26%444.28%27.64%147.40%-108.16%321.00%-199.63%142.53%-44.13%-210.89%364.22%362.47%-136.75%-62.24%-61.96%155.61%-12.68%117.32%15.59%88.18%-99.74%11,894.12%-308.69%146.71%-103.51%3,677.87%79.47%114.05%-99.84%20,186.43%-80.44%760.99%-56.25%-92.59%6,818.26%62.06%-67.07%82.21%10.90%6.94%-42.36%24.84%16.92%57.70%-89.95%-3,869.13%108.55%-479.69%121.52%28.39%118.61%57.35%-85.66%178.81%-50.89%
EBT Growth (1y) -172.96%-53,414.71%-76.29%35.72%463.54%177.77%498.64%10.64%-145.54%-73.16%-115.73%88.56%-340.34%-851.50%361.06%-1,626.41%0.00%0.00%-329.86%115.08%174.74%168.46%249.40%-523.42%-19.43%-337.37%-80.82%-26.47%-0.80%158.75%318.98%46.14%-21.14%-177.11%-59.59%16.23%-361.65%509.66%718.33%581.24%157.83%-12.84%-50.49%57.47%301.55%-16.95%62.49%-190.23%-1,307.96%-103.63%-311.71%116.71%100.50%3,103.40%151.55%-400.91%-851.63%-154.74%
EBT Growth (3y) -47.48%384.46%-30.52%59.65%-93.90%-16.19%34.97%-20.85%-58.81%-58.97%-43.32%31.96%74.25%72.63%122.16%-122.55%37.55%-17.57%-12.99%6.88%37.46%43.49%47.37%-69.66%-14.26%-45.42%-31.26%17.06%-59.36%56.81%140.18%60.97%6.07%40.16%17.86%102.86%82.48%70.60%87.42%-89.80%-203.85%-26.54%-54.71%-38.08%-37.82%-3.25%21.04%-34.88%-34.81%-37.45%
EBT Growth (5y) -48.90%-284.42%-27.28%16.77%49.42%25.18%53.22%-2.42%3.84%-39.47%-23.01%-9.78%35.87%48.30%55.89%-49.66%19.83%5.94%2.21%18.29%-4.27%38.06%42.96%63.34%-0.94%30.87%5.65%44.61%36.58%27.30%61.97%-25.27%-126.70%-15.81%-50.15%24.22%-18.31%39.24%48.35%-28.02%-0.89%-19.45%
EBT Margin Growth (1y) -340.00-0.00M-953.00283.00594.000.00M0.00M-272.00-818.00-336.00-0.00M570.00-614.00-0.00M0.00M-0.00M0.00M0.00M-0.00M0.00M0.00M0.00M0.00M-525.00-155.00-0.00M-0.00M5.00-132.000.00M828.00211.00-124.00-0.00M-808.0091.00-956.000.00M0.00M541.00915.00-394.00-0.00M215.00693.00-333.00586.00-0.00M-0.01M-0.00M-0.01M717.000.01M0.00M0.01M-411.00-523.00-0.00M
EBT Margin Growth (3y) -564.00310.00-0.00M580.00-838.00-421.00761.00-709.00-0.00M-0.00M-0.00M734.000.00M610.000.00M-361.000.00M-808.00-685.00651.000.00M0.00M0.00M-308.00-411.00-0.00M-0.00M307.00-0.00M0.00M0.00M843.00-165.00451.00-39.00847.00652.000.00M0.00M-505.00-0.01M-0.00M-0.01M-328.00-188.00-300.00622.00-955.00-0.00M-0.00M
EBT Margin Growth (5y) -0.00M-0.00M-0.00M744.00844.000.00M0.00M-63.0095.00-0.00M-0.00M214.00781.00592.000.00M-144.000.00M870.00-666.00952.00314.000.00M0.00M324.00-452.00433.00-0.00M0.00M396.000.00M0.00M-203.00-0.01M-940.00-0.01M304.00-228.000.00M0.00M-198.00205.00-0.00M
EBT Margin (QoQ) -196.000.00M-0.00M496.00-938.000.00M-702.00808.00196.00914.00-0.00M262.00678.00-597.00227.00-922.00-521.000.00M-0.00M84.00-521.00-361.000.00M596.00220.000.00M-0.00M965.00-0.00M0.00M-836.00828.00489.00347.00-0.00M493.00-922.000.00M-554.00-554.000.00M822.00-0.00M-180.000.00M-144.00-566.00298.0079.00775.00-0.00M-0.01M0.01M-0.00M0.00M-39.00993.00778.00-0.00M-151.00-242.00
EBT (QoQ) -100.93%83,991.18%-140.60%76.91%-580.44%137.16%-210.09%230.59%45.56%186.08%-116.43%33.45%185.79%-267.69%88.05%-2,461.63%-46.41%158.25%-179.02%-48.38%-46.41%-33.90%105.18%635.49%34.10%192.23%-114.69%239.95%-495.09%123.62%-196.85%209.78%133.98%68.43%-112.45%260.74%-328.80%188.26%-125.81%-402.03%458.23%76.32%-84.82%-39.67%439.87%0.16%-51.73%53.85%11.65%95.96%-126.80%-1,959.72%99.66%-11,327.06%102.12%-38.91%1,933.43%96.11%-112.35%-52.59%-48.08%
Enterprise Value Growth (1y) -26.05%14.54%38.01%24.28%-6.66%-43.04%-91.72%-59.26%-31.14%3.51%5.38%15.45%58.43%38.62%28.08%14.76%-13.02%33.71%29.94%35.56%29.07%-15.36%-17.21%-30.04%-105.04%-32.56%-10.21%1.42%14.77%-4.30%27.66%88.95%-135.85%33.45%69.22%-1,147.24%66.63%-48.88%-4,832.12%-199.61%13.12%43.83%93.82%93.49%32.25%47.07%82.07%52.96%32.51%58.53%-95.92%-83.47%32.19%-118.53%32.47%20.74%-18.79%-57.80%
Enterprise Value Growth (3y) -20.81%-5.66%-3.99%-0.65%16.54%5.38%-9.27%-4.70%14.91%26.78%21.88%22.56%30.67%22.28%16.10%10.61%-18.02%-0.46%3.27%6.17%-7.42%-16.84%2.23%47.88%-60.33%2.74%37.39%-10.74%12.47%-1.10%-122.27%-60.41%11.90%17.74%2.09%-34.48%41.87%23.79%18.23%54.90%26.49%50.23%72.10%61.70%32.32%21.72%38.09%11.89%18.38%-12.67%
Enterprise Value Growth (5y) 3.70%13.66%10.74%10.95%14.16%8.32%-1.39%0.77%2.17%9.70%9.24%9.85%10.25%8.28%13.99%40.00%-27.00%6.79%27.41%-2.62%0.50%-9.58%-69.97%-39.54%-3.62%5.11%5.64%23.34%16.96%21.02%34.37%33.88%20.75%34.33%19.90%-15.98%38.24%16.69%6.27%33.16%20.38%15.72%
Enterprise Value (QoQ) -38.41%-19.36%10.23%15.01%6.16%13.42%-9.64%-19.73%-25.85%-16.04%8.92%1.42%7.40%-13.79%18.61%51.53%-36.74%-33.34%3.53%35.74%19.80%-40.91%11.26%29.27%-30.44%-43.17%1.55%-11.52%15.67%-19.03%11.94%3.58%-3.20%17.44%86.55%-1,958.84%70.88%61.82%-444.85%44.92%-29.93%-1,164.91%66.90%84.03%15.99%-39.21%65.16%-66.27%34.37%52.84%8.60%-138.55%59.67%-122.80%14.41%11.84%-29.98%31.15%-0.45%-32.14%-72.66%
EPS (Basic) Growth (1y) -102.56%-290.00%580.07%46.67%325.00%210.53%603.01%12.50%-155.56%-90.48%-73.02%-100.00%-200.00%-1,550.00%-120.03%0.00%0.00%0.00%78.37%128.57%173.33%144.83%8,845.10%-175.00%-27.27%-361.54%-81.53%-233.33%25.00%170.59%217.89%60.00%-30.00%-191.67%-50.85%-275.00%-485.71%445.45%2,163.42%33.33%48.15%-28.95%-83.74%210.00%342.86%-27.78%76.00%-436.36%-2,482.35%-148.72%-468.60%59.46%98.15%294.74%129.55%-46.67%-293.33%-248.65%
EPS (Basic) Growth (3y) -26.66%-41.52%123.12%2.27%-55.36%-15.14%-33.51%-20.51%-54.20%-50.09%-26.24%37.00%61.34%86.63%55.89%40.16%36.32%-5.45%76.46%10.61%38.67%41.41%276.45%-44.22%-13.99%-54.56%-33.91%-71.00%-75.17%61.79%228.24%0.00%-50.37%31.04%21.85%68.10%69.35%55.67%86.41%-35.11%-210.72%-31.04%-45.10%-14.47%-2.33%-11.84%24.23%-58.74%-55.16%-50.52%
EPS (Basic) Growth (5y) -15.95%-37.42%16.97%17.78%36.56%21.83%48.36%17.81%-2.33%-29.34%-28.35%-7.39%31.95%64.38%17.34%22.16%19.79%5.38%49.47%-1.39%-12.47%35.81%256.18%-35.10%-26.76%32.95%1.21%41.47%33.56%25.77%58.87%-29.91%-142.00%-22.79%-68.88%-30.26%-32.88%29.78%47.81%-7.96%-16.92%-22.19%
EPS (Basic) (QoQ) -93.59%-113.33%-1,025.14%73.33%-375.00%133.69%-225.00%212.50%133.33%114.26%-115.56%28.57%140.00%507.08%-215.31%-7.14%-93.33%91.62%-475.76%-7.14%-93.33%98.19%860.42%175.00%18.18%253.86%-106.52%366.67%-525.00%124.99%-217.69%200.00%140.00%12.55%-114.81%275.00%-414.29%160.35%-212.98%-80.00%381.48%295.40%-103.33%-40.00%485.71%-9.51%-77.49%209.09%14.71%120.51%-143.02%-2,089.19%97.65%-1,568.42%95.27%0.00%346.67%153.20%-123.48%-168.18%6.78%
EPS (Weighted Average and Diluted) Growth (1y) -102.58%-290.00%581.26%46.67%325.00%210.53%597.00%12.50%-155.56%-90.48%-72.78%171.43%-340.00%-198.80%-119.71%-380.00%31.82%-1,367.57%78.02%128.57%166.67%144.83%8,813.73%-175.00%-20.00%-361.54%-81.46%-233.33%25.00%170.59%215.73%60.00%-30.00%-191.67%-50.51%-275.00%-485.71%445.45%2,152.00%33.33%48.15%-34.21%-84.71%200.00%328.57%-24.00%79.34%-470.00%-2,631.25%-150.00%-486.59%59.46%98.15%294.74%129.44%-46.67%-293.33%-248.65%
EPS (Weighted Average and Diluted) Growth (3y) -26.67%-41.52%123.27%32.64%-76.52%52.97%-33.40%-20.51%-54.20%-50.09%-26.24%37.00%58.74%86.63%55.71%-37.51%33.21%-158.16%77.05%10.61%38.67%41.41%275.63%-44.22%-11.21%-54.56%-33.84%-71.00%-75.17%61.79%227.69%0.00%-50.37%27.72%19.45%65.10%65.97%55.05%83.47%-35.11%-210.72%-31.04%-45.18%-14.47%-2.33%-9.55%26.85%-61.34%-56.65%-51.06%
EPS (Weighted Average and Diluted) Growth (5y) -15.96%-37.42%16.93%17.78%35.10%21.83%48.25%17.81%-2.33%-29.34%-28.23%-7.39%31.95%64.38%17.18%-22.87%18.31%-61.93%49.81%-1.39%-12.47%35.81%255.82%-35.10%-27.73%30.92%-0.05%39.77%31.95%25.54%57.37%-29.91%-142.00%-22.79%-69.07%-30.26%-32.88%29.78%47.70%-7.96%-16.92%-22.19%
EPS (Weighted Average and Diluted) (QoQ) -93.55%-113.30%-1,027.93%73.33%-375.00%133.69%-225.00%212.50%133.33%112.42%-115.69%28.57%140.00%507.08%-58.82%-540.00%91.02%-21.12%-484.92%-7.14%-93.33%98.19%860.42%150.00%30.00%252.59%-106.55%366.67%-525.00%124.99%-217.69%200.00%140.00%11.78%-114.91%275.00%-414.29%160.35%-212.98%-80.00%381.48%293.41%-103.34%-40.00%457.14%-8.55%-78.13%220.00%18.75%115.79%-145.12%-2,089.19%97.65%-1,568.42%95.27%0.00%346.67%152.24%-123.57%-168.18%6.78%
FCF Margin Growth (1y) -0.00M-155.000.00M0.00M0.00M942.00-0.00M-0.00M-761.00-914.000.00M-410.00-60.000.00M-0.00M-0.00M812.00-549.00860.000.00M-524.000.00M279.00-468.00-0.00M-0.00M-530.00-577.000.00M0.00M-712.00519.00-0.00M-0.00M0.00M842.000.00M0.00M772.00-0.00M-885.00-0.00M-383.00564.00481.00500.00-295.00-0.00M-0.00M-783.00274.00192.000.00M0.00M-574.00-470.00-0.00M
FCF Margin Growth (3y) -0.00M-127.000.00M718.00589.000.00M-0.00M-0.01M-9.00-23.000.00M427.00228.000.00M-0.00M369.00-0.00M-0.00M609.000.00M-934.00523.00-962.00-525.00-0.00M-0.00M-232.00785.000.00M0.00M0.00M249.00-401.00-702.000.00M294.000.00M0.00M93.00-0.00M-0.00M-0.00M-405.00-303.000.00M977.00-596.00-0.00M-0.00M
FCF Margin Growth (5y) -998.00764.00504.000.00M877.000.00M-660.00-0.00M-0.00M-0.00M0.00M-617.00-183.000.00M-0.00M312.00-0.00M-0.00M907.000.00M-450.000.00M818.00-796.00-812.00-0.00M156.00236.000.00M0.00M391.00-246.00-0.00M-984.000.00M-573.000.00M0.00M-207.00-0.00M-0.00M
FCF Margin (QoQ) -0.00M-959.0096.000.00M-487.00640.000.00M244.00-955.00-0.00M0.00M716.00-0.00M0.00M-0.00M0.00M392.00-0.00M-0.00M0.01M-969.00-0.00M0.00M517.00755.00-0.00M399.00-696.00131.00-364.00352.000.00M488.00-0.00M0.00M-828.00-0.00M0.00M0.00M273.000.00M-0.00M-468.00501.00188.00-604.00479.00417.00207.00-0.00M-285.00254.00647.00-343.00-366.000.00M45.00-0.00M-262.00542.00
FCF Payout Ratio Growth (1y) 76.66%-85.46%-659.82%-187.05%1,470.46%-61.41%107.94%144.65%-90.16%664.86%422.85%658.39%137.59%-63.51%-42.00%-38.29%231.69%-750.59%1,206.02%124.87%
FCF Payout Ratio Growth (3y) 32.28%-24.57%32.45%43.38%73.29%2.51%30.86%59.91%-8.13%-172.16%240.88%119.14%
FCF Payout Ratio Growth (5y) 34.98%-24.73%77.47%32.54%
FCF Payout Ratio (QoQ) 316.56%-92.25%-42.35%-341.19%234.92%-398.44%91.04%3,897.32%-96.20%-38.61%-49.59%736.73%195.36%-58.03%-26.88%162.13%-54.64%-33.29%-22.21%1,309.03%-188.98%233.91%-86.61%
Free Cash Flow Growth (1y) -77.41%-40.92%314.57%668.10%265.25%444.38%-181.64%-79.66%-63.36%-77.54%269.06%-28.74%47.66%267.60%-139.33%-1,203.99%58.97%-6.24%100.19%135.33%-14.66%145.05%27,705.00%-38.67%-100.93%-95.10%-214.13%-80.19%11,633.43%2,040.97%-319.60%584.82%-117.92%-216.79%107.42%163.64%1,360.24%327.19%2,143.42%-62.20%-44.78%-61.95%-44.30%174.04%72.40%62.06%-69.85%-115.37%-92.34%-55.53%212.84%133.48%1,939.68%214.88%-135.91%-911.82%-94.99%
Free Cash Flow Growth (3y) -32.89%-10.28%70.56%41.34%25.48%65.02%-36.49%-53.27%-4.91%-8.19%26.02%40.60%26.06%103.65%-40.85%33.73%-26.26%-51.73%15.63%26.89%-2.94%36.94%-1,000.72%-5.94%-29.90%-47.73%-29.17%52.93%540.30%284.42%107.89%89.67%7.65%0.32%43.05%39.77%141.00%50.38%55.61%-29.25%-58.23%-35.03%-19.31%-47.95%39.12%31.41%-32.74%-34.22%-57.23%
Free Cash Flow Growth (5y) -6.63%20.01%14.90%39.12%21.80%59.51%-22.17%-19.09%-14.95%-37.83%16.78%-19.52%16.50%54.67%-24.50%26.55%-17.72%-36.92%16.94%22.65%15.61%46.79%366.80%-3.68%5.97%1.13%34.74%29.94%201.71%103.65%25.98%-37.27%-30.29%-6.16%23.51%-32.46%83.38%31.70%-44.19%-19.46%-40.52%
Free Cash Flow (QoQ) -82.85%-190.48%17.80%277.12%-55.15%228.59%117.65%13.87%-33.15%-149.28%154.22%105.12%-59.03%271.01%-77.14%324.99%2.00%-139.69%-541.67%161.19%-39.84%-99.92%119,695.00%47.83%72.74%-90.91%164.22%-102.24%1,010.33%-311.92%145.86%1,203.50%68.99%-141.53%174.85%-134.12%-1,001.15%102.64%2,559.72%63.08%98.51%-73.94%-55.19%138.28%36.76%-61.85%120.44%49.90%28.56%-92.90%-212.38%174.67%646.65%-50.07%-87.97%4,449.77%15.27%-105.69%-171.87%128.07%
Gross Margin Growth (1y) -123.00-298.00300.00933.00944.00895.00-0.00M-0.00M-0.00M-0.00M0.00M598.000.00M0.00M-0.00M0.00M-551.00-830.00345.0023.00-207.00-117.00574.00302.00238.0045.00-887.00-32.00-81.00340.00418.00-132.00114.00-84.00-0.01M115.00259.00448.00166.00758.00697.00-197.00-106.00-0.00M
Gross Margin Growth (3y) -0.00M-0.00M0.00M-812.000.00M0.00M-0.00M-80.0054.0055.00427.000.00M0.00M0.00M-0.00M0.00M-520.00-901.0032.00292.00-50.00269.00105.00138.00272.00301.00-0.01M-48.00292.00704.00-0.01M-0.00M0.01M
Gross Margin Growth (5y) 875.00652.00-0.00M876.00792.00834.00-855.00244.0085.00-16.00114.000.00M0.00M0.00M-0.00M0.00M-486.00-645.00-0.01M276.00323.00632.00-0.01M-0.00M-0.00M-0.00M-0.00M-0.00M0.01M-0.00M-0.00M-0.00M
Gross Margin (QoQ) 201.000.00M-0.00M32.0027.000.00M-0.00M43.00-23.00171.00-0.00M361.00261.000.01M-0.01M0.00M257.00-632.00-353.00177.00-22.00543.00-675.00-52.0068.000.00M-948.00-116.00-124.00301.00-93.00-165.00297.00379.00-643.0081.0098.00-0.01M0.01M225.00287.00-0.01M200.00-382.00149.00790.00139.00-0.00M240.00-112.00
Gross Profit Growth (1y) -4.77%-12.38%-7.52%30.68%34.98%47.99%6.53%-64.63%-59.26%-56.59%25.01%29.87%141.69%121.75%-53.13%27.96%-6.60%-9.64%41.85%58.32%2.61%10.52%32.03%6.24%6.79%-5.24%-6.85%27.56%29.71%57.65%47.98%7.18%14.74%8.15%-127.56%51.72%15.68%57.47%-28.28%34.04%36.48%-11.03%-8.17%-34.75%
Gross Profit Growth (3y) -19.40%-17.43%7.19%-15.65%9.95%12.52%-14.54%-16.23%-2.75%-4.54%-5.98%38.05%32.31%30.35%-4.25%29.11%0.77%-1.82%20.38%28.98%12.43%18.19%22.09%13.25%16.70%17.34%-33.51%27.53%19.85%38.98%-36.14%-16.06%65.63%
Gross Profit Growth (5y) 3.40%2.44%-3.92%3.99%4.96%7.31%3.17%-0.23%0.16%-1.85%0.44%28.95%26.26%27.04%3.89%24.09%8.78%10.04%-22.08%28.39%13.53%22.97%-21.46%0.14%-2.10%1.56%-0.44%4.53%45.20%-8.73%-4.93%-12.35%
Gross Profit (QoQ) 0.07%59.09%-41.34%1.96%-7.92%67.92%-17.10%5.31%0.95%20.87%-72.48%21.32%7.56%248.11%-71.41%125.78%-1.32%-26.42%-21.94%64.80%-4.53%15.50%-12.88%6.80%2.84%37.98%-29.90%7.36%-8.74%35.63%-4.01%9.17%10.91%27.32%-30.48%16.86%4.54%-132.45%482.68%-10.90%42.30%-126.44%13.72%-16.50%5.83%33.38%15.79%-45.57%9.24%-5.23%
Interest Coverage Ratio Growth (1y) -241.69%-5,598.30%-34.33%95.05%183.07%111.25%13.55%-24.20%-10.36%-171.34%-92.14%157.47%-112.68%133.61%789.05%-597.94%-628.52%-546.58%-74.78%157.18%262.94%212.79%325.78%-98.64%-63.15%-199.40%-84.02%-296.58%8.84%166.90%350.37%121.90%-34.92%-95.33%-81.32%5,065.36%-95.72%2,295.23%332.00%60.76%3,582.32%-43.77%-57.58%49.77%-0.43%-11.97%8.69%-82.72%-580.96%-62.41%-203.43%134.11%108.99%139.79%207.93%-20.51%22.20%-71.60%
Interest Coverage Ratio Growth (3y) 1.81%-85.79%-61.16%26.73%54.46%26.56%-7.44%-52.61%-41.42%-45.35%-43.95%53.78%14.61%54.57%112.14%-66.20%85.41%-91.35%-44.44%75.20%38.44%40.10%45.24%-81.99%-36.09%-68.56%-48.78%181.21%-68.83%40.08%53.75%172.28%0.82%-14.30%-30.05%399.16%16.18%128.02%25.82%-25.34%-462.87%-42.91%-35.30%-15.38%-24.48%-7.42%6.66%-31.49%-19.15%-36.50%
Interest Coverage Ratio Growth (5y) -24.36%-53.87%-33.37%16.00%25.56%16.39%-3.16%15.18%-13.04%-26.19%-34.58%46.55%-9.60%25.60%47.02%-55.93%38.51%-30.99%-32.10%16.79%15.08%23.21%19.85%-13.48%-16.29%-15.99%-24.44%121.69%2.12%18.84%10.88%46.32%-47.19%-26.93%-18.99%118.95%-7.47%60.61%17.33%-4.99%80.91%-33.84%
Interest Coverage Ratio (QoQ) -76.28%2,502.76%-213.86%79.84%-820.29%131.09%-108.59%438.17%24.65%213.71%-109.39%344.07%-199.20%134.55%-31.28%-153.86%362.91%813.75%-138.49%21.20%-61.16%151.60%-12.74%124.53%11.56%94.79%-99.72%6,000.31%-400.92%131.31%-103.42%3,477.36%84.97%110.78%-99.83%9,935.72%-86.72%742.48%-54.01%-91.69%7,339.71%51.95%-82.89%90.33%13.60%14.64%-39.58%26.53%0.44%41.54%-90.39%-3,621.32%107.85%-489.49%121.74%35.27%109.30%75.32%-83.99%107.97%-51.36%
Net Cash Flow Growth (1y) -119.08%-155.27%151.82%210.18%548.02%268.36%-277.35%-111.42%-137.51%-42.02%-59.20%-2,985.41%305.87%70.98%78.86%40.94%-161.74%1.96%-78.89%47.28%207.91%21.55%83.86%158.38%-205.55%-45.29%-778.79%-126.85%117.41%-509.80%-406.25%6,447.43%-5,241.75%22.18%263.09%-126.34%119.76%2,302.48%-819.41%-477.24%-79.03%-100.38%93.98%105.15%-333.43%-237.44%97.63%-1.65%-17.18%196.39%-228.18%-115.67%134.07%-155.43%102.10%315.23%187.89%
Net Cash Flow Growth (3y) -32.39%-18.59%-13.53%-57.18%76.09%54.24%-37.45%-59.81%-35.30%0.36%15.56%-112.59%49.95%28.44%60.62%29.70%-39.30%-12.15%-36.40%56.44%30.03%-67.81%-92.94%128.61%-125.38%-55.29%320.89%-86.51%55.62%312.60%-290.17%-358.69%28.68%59.61%10.96%-57.21%54.10%34.14%-26.21%31.86%-37.04%-76.79%83.27%80.05%-2.32%-21.71%26.03%-30.77%46.58%
Net Cash Flow Growth (5y) -19.21%-1.22%11.16%-3.87%33.91%32.40%-16.78%-8.52%-20.52%-7.64%3.10%-8.53%17.63%-46.51%-22.12%38.51%-52.67%-33.00%87.14%-6.68%32.05%115.72%-142.74%-72.16%-17.10%-16.52%-99.25%5.96%2.84%-23.83%38.97%47.12%-50.91%17.23%44.04%-15.01%15.31%31.33%-76.56%15.98%-10.86%
Net Cash Flow (QoQ) -28.83%-165.83%-5.54%61.42%-106.16%161.73%124.38%56.90%-22.53%-165.03%85.55%-415.17%219.76%-278.54%-180.11%134.37%-0.54%-122.07%-682.55%64.06%264.24%-138.73%-130.64%173.55%85.00%-105.14%934.02%-232.98%195.89%-182.63%74.52%186.24%-2,357.18%-2.08%419.45%-169.86%65.84%313.92%-151.59%152.41%3,708.05%-169.87%58.61%101.90%-169.80%-993.63%135.46%-186.23%-0.91%92.32%1,571.82%-202.73%183.01%-126.15%29.71%323.34%-235.03%100.99%7,097.20%198.73%
Net Income Growth (1y) -102.27%-1,407.56%228.10%50.37%344.85%211.94%338.28%180.82%-107.37%-119.86%-67.21%-15.50%-4,523.56%-96.75%0.00%0.00%-241.81%-56.85%113.16%600.74%-38.97%-30.40%-40.49%-394.36%-2,430.48%-274.08%-198.70%-132.94%81.12%-109.52%-387.78%82.98%-31.97%26.49%-23.17%5,582.17%144.76%197.79%106.09%-100.01%108.77%100.21%1,407.86%137.30%-312.48%-2,616.59%-168.99%
Net Income Growth (3y) -26.08%-69.93%67.68%32.74%-102.79%-63.98%38.95%-75.51%-26.31%-28.56%100.71%38.36%-38.65%-35.90%27.89%-183.98%-101.14%45.77%-225.02%-67.34%-65.57%-69.44%-46.85%-98.38%-67.28%-99.41%187.37%28.29%51.92%33.24%89.99%-59.02%-428.76%12.51%-58.23%-7.64%-31.42%424.03%1,795.96%
Net Income Growth (5y) -16.96%-17.27%16.50%25.37%16.48%-19.80%16.87%-20.78%-40.17%-17.32%-48.35%-49.12%17.56%-29.08%-25.87%19.69%-59.38%-28.69%24.48%217.43%9.67%12.78%-26.48%-14.95%-0.04%-196.12%-32.10%-78.86%19.78%17.42%66.48%111.29%5.61%-51.33%-43.30%
Net Income (QoQ) -99.16%128.29%-575.16%75.13%-384.72%157.28%-171.88%222.67%121.60%124.29%-86.75%-111.18%-497.49%470.22%-65.84%-711.87%950.52%-711.87%419.66%86.63%-36.33%31.82%-61.04%112.85%-45.56%-752.07%-208.45%84.10%69.14%-1,438.99%75.00%-76.42%28.15%46.31%-93.90%1.73%-20.39%2,489.84%-98.42%114.68%-92.51%-104.22%-3,512.89%99.45%-6,901.42%100.64%-12.12%3,243.32%99.65%-103.62%-940.87%8.35%
Net Income towards Common Stockholders Growth (1y) -104.96%-1,728.29%583.11%22.48%160.64%171.32%574.63%119.64%-189.00%-148.29%-72.22%-22.38%-673.56%63.85%-119.97%29.21%8.73%70.29%259.94%162.27%9,519.41%-139.67%-25.62%-313.10%-81.81%-1,264.05%-33.06%171.69%215.25%74.24%-106.40%-214.63%-51.18%-73.30%-5,922.68%366.85%2,180.00%48.55%68.55%-21.18%-83.56%261.11%-81.43%-127.27%-131.26%-417.87%-5,325.82%-29.05%-2,033.73%59.02%98.09%303.54%129.93%-47.78%-297.48%-248.40%
Net Income towards Common Stockholders Growth (3y) -26.55%-96.67%122.75%28.43%-61.02%50.07%-33.40%30.00%-102.33%-26.34%53.40%85.63%67.78%77.44%-56.66%34.31%-152.27%92.10%-177.96%32.19%282.59%-50.28%-26.66%-55.38%-34.59%-82.62%-66.06%61.25%227.40%38.76%-47.54%34.09%22.32%50.91%-225.11%16.92%-46.93%-38.12%-214.00%-31.57%-45.76%-28.03%-23.33%-10.53%25.92%-57.74%-60.17%-57.38%
Net Income towards Common Stockholders Growth (5y) -16.96%11.70%20.58%34.32%24.05%59.95%22.41%23.82%-36.86%-22.35%-84.77%33.18%43.86%26.22%-53.36%55.17%-67.52%57.96%-60.64%-3.62%259.82%-26.53%-21.09%29.79%0.97%47.78%-28.27%13.97%-30.63%-3.30%-161.08%-23.29%-70.02%-13.35%-104.23%28.52%49.57%-9.80%-18.58%-23.20%
Net Income towards Common Stockholders (QoQ) -99.16%-192.44%-1,073.48%45.56%-175.75%127.43%-288.29%142.58%224.32%159.45%-94.52%-292.98%-75.97%249.24%-84.68%-2,023.22%91.78%17.57%199.12%-1,458.47%1,300.98%135.02%9.00%206.16%-105.06%540.69%-412.28%126.13%-479.36%121.63%234.46%14.89%-131.00%94.63%-5,891.53%148.94%-210.05%-86.66%365.47%318.11%-102.48%-14.09%765.33%-12.78%-75.67%-228.48%0.01%0.00%-147.42%-2,093.10%97.62%-1,553.45%95.25%-1.98%354.04%143.16%-123.46%-174.29%5.15%
Net Margin Growth (1y) -0.01M-840.00220.00160.00400.000.00M766.00461.00-354.00-807.00-640.00-43.00-802.00286.00-402.0025.0089.0071.00141.000.00M0.00M-349.00-155.00-0.00M-0.00M-943.00-193.000.00M331.00795.00-213.00-0.00M-343.00-39.00-603.000.00M0.00M173.00492.00-356.00-0.00M285.00-89.00-0.00M-831.00-763.00-0.01M-81.00-0.00M362.000.01M798.000.01M-132.00-730.00-0.00M
Net Margin Growth (3y) -0.01M-418.00345.00579.00-756.00708.00-276.00443.00-0.00M-971.00123.00768.00962.000.00M-183.000.00M-0.00M357.00-0.00M0.00M617.00-498.00-562.00-0.00M-0.00M-187.00-0.00M0.00M0.00M928.00-325.00199.0049.00419.00-200.00457.00-438.00-304.00-0.01M-0.00M-0.01M-115.00-104.00-320.00456.00-532.00-745.00-727.00
Net Margin Growth (5y) -0.01M15.00745.00815.000.00M0.00M235.00260.00-0.00M-685.00-0.00M420.000.00M286.00-331.000.00M-575.00345.00-395.00317.000.00M-364.00-673.00242.00-869.00271.00-607.000.00M-451.00451.00-0.01M-918.00-0.00M19.00-215.000.00M849.00-74.00-343.00-0.00M
Net Margin (QoQ) -0.01M-79.00-459.00229.00-531.00981.00-518.00468.00298.00518.00-823.00-347.00-155.00684.00-225.00-0.00M933.00-3.00201.00-0.00M272.00298.0038.00927.00-0.00M493.00-0.00M0.00M-0.00M0.00M430.00-35.00-843.00235.00-651.00916.00-539.00-329.000.00M0.00M-0.00M-10.00953.00-184.00-473.00-385.006.0021.00-405.00-0.01M0.01M-0.00M0.00M0.00M738.00592.00-0.00M-598.0025.00
Operating Income Growth (1y) -169.08%-2,786.08%-74.79%60.25%747.45%202.20%522.50%11.24%-43.02%-144.48%-92.35%152.32%-126.25%169.62%656.96%-597.94%-628.52%-546.58%-46.30%227.60%270.92%221.98%312.76%-98.76%-31.42%-223.82%-69.26%-510.46%22.44%205.30%382.51%122.29%26.40%-86.22%-44.59%14,845.71%-94.54%1,830.39%263.35%173.46%6,626.13%7.82%-28.85%24.57%-14.65%-10.03%32.68%-76.88%-798.17%-48.96%-222.88%163.24%108.97%129.37%195.05%-36.68%37.51%-69.11%
Operating Income Growth (3y) 36.59%-142.21%-50.68%29.75%1.06%32.31%53.31%-32.24%-45.65%-50.11%-32.26%74.62%48.41%79.59%156.00%-57.10%119.25%-106.02%-12.01%59.78%50.89%53.12%82.93%-77.51%2.00%-43.58%-6.33%415.21%-56.12%68.69%113.37%353.25%66.79%42.07%12.73%698.50%46.32%165.56%50.81%-7.65%-638.52%-20.89%-46.75%-8.81%-18.85%1.74%15.72%-27.22%-4.87%-28.75%
Operating Income Growth (5y) -47.04%-109.09%-13.37%25.98%69.66%30.08%51.52%15.29%5.02%-32.53%-16.98%29.88%22.38%47.34%90.19%-40.88%72.37%-0.44%12.74%33.04%15.99%44.17%65.25%35.97%31.26%30.18%16.27%241.71%37.13%36.37%55.77%95.07%-96.97%5.66%-34.09%214.95%14.42%85.43%31.99%5.60%118.16%-18.90%
Operating Income (QoQ) -79.20%4,227.40%-136.32%78.86%-708.61%140.62%-157.26%444.28%27.64%147.40%-108.16%321.00%-199.63%142.53%-44.13%-210.89%364.22%362.47%-136.75%-62.24%-61.96%155.61%-12.68%117.32%15.59%88.18%-99.74%11,894.12%-308.69%146.71%-103.51%3,677.87%79.47%114.05%-99.84%20,186.43%-80.44%760.99%-56.25%-92.59%6,818.26%62.06%-67.07%82.21%10.90%6.94%-42.36%24.84%16.92%57.70%-89.95%-3,869.13%108.55%-479.69%121.52%28.39%118.61%57.35%-85.66%178.81%-50.89%
Operating Margin Growth (1y) -291.00-0.00M-943.00381.00784.000.00M0.00M-150.0022.00-0.00M-0.00M509.00-792.00962.000.00M-942.00-682.00-0.00M-0.00M0.00M0.00M0.00M0.00M-626.00-433.00-0.00M-0.00M-32.00-56.000.00M0.00M30.0093.00-0.00M-0.00M500.00-843.000.00M0.00M553.000.00M-92.00-953.00202.00-348.00-383.00422.00-948.00-0.01M-762.00-0.01M460.000.01M947.000.01M-249.00447.00-0.00M
Operating Margin Growth (3y) 514.00-699.00-0.00M740.0013.000.00M0.00M-583.00-0.00M-0.00M-0.00M986.00597.000.00M0.00M-150.00957.00-0.00M-0.00M760.000.00M0.00M0.00M-629.00-395.00-0.00M-0.00M497.00-805.000.00M0.00M0.00M0.00M750.00-358.000.00M610.000.00M0.00M-193.00-0.01M-0.00M-0.01M-285.00-874.00-198.00644.00-736.00-78.00-984.00
Operating Margin Growth (5y) -960.00-0.00M-624.000.00M0.00M0.00M0.00M209.00186.00-0.00M-0.00M327.00109.000.00M0.00M-152.00995.00-131.00-613.000.00M833.000.00M0.00M424.00564.00629.00-314.000.00M648.000.00M0.00M337.00-0.01M-395.00-0.01M768.0085.000.00M0.00M19.000.00M-0.00M
Operating Margin (QoQ) -134.000.00M-0.00M461.00-948.000.00M-571.00864.00173.00912.00-0.00M0.00M-0.00M820.000.00M-266.00408.000.00M-0.00M-6.00-547.000.00M-54.00647.00172.00848.00-0.00M841.00-0.00M0.00M-708.00818.00539.000.00M-0.00M881.00-718.00963.00-625.00-462.000.00M766.00-0.00M787.00237.00-95.00-727.00237.00203.00710.00-0.00M-0.01M0.01M-0.00M0.00M198.00913.00746.00-0.00M894.00-703.00
Profit After Tax Growth (1y) -102.22%-271.69%-75.46%50.37%344.85%211.94%332.06%86.14%-159.73%-111.17%-71.08%-733.33%-870.73%-1,722.74%99.89%0.00%0.00%0.00%-236.99%195.84%136.58%151.23%278.05%-139.67%-25.62%-313.10%-85.76%-1,296.65%-33.06%171.69%302.47%74.84%1.36%-213.76%-41.11%-73.30%-480.18%393.95%1,790.34%147.14%125.60%-8.25%-78.42%301.74%639.55%-21.21%62.02%-182.90%-1,704.77%-107.90%-398.97%108.77%100.21%1,407.86%137.30%-312.48%-2,616.59%-168.99%
Profit After Tax Growth (3y) -26.67%-30.35%-32.56%16.92%-142.14%-31.61%35.68%-4.93%-98.30%-59.22%-40.81%115.35%77.06%124.65%69.57%27.56%31.46%-2.97%-29.70%-74.46%29.71%40.65%44.56%-50.28%-20.38%-55.20%-30.37%-82.62%-66.06%63.83%255.17%30.17%-0.44%45.31%33.93%74.16%93.09%60.38%87.67%-16.22%-212.05%-27.18%-44.95%-33.65%-36.74%-6.63%21.79%-29.16%-41.97%-39.46%
Profit After Tax Growth (5y) -18.29%-42.68%-23.21%20.58%48.38%25.94%43.54%15.17%9.55%-33.39%-27.46%-113.39%30.38%74.69%22.82%-5.97%16.92%2.30%-3.81%-18.28%6.83%35.79%67.95%2.64%-13.25%36.20%6.61%68.38%37.33%30.14%73.38%7.30%-160.13%-16.98%-68.63%17.49%-24.43%33.21%49.10%21.79%-10.28%-20.26%
Profit After Tax (QoQ) -93.72%310.52%-134.70%75.13%-384.72%158.68%-170.17%222.67%121.60%126.50%-102.25%-428.59%58.55%686.35%-164.86%-515.75%22.16%164.30%-132.45%-515.75%22.16%11.91%122.70%135.02%9.00%206.16%-105.06%540.69%-412.28%120.47%-595.90%121.12%234.46%14.89%-131.00%185.09%-475.35%159.47%-191.24%-86.66%390.22%282.45%-97.72%1.38%940.01%-10.04%-57.64%86.63%10.80%84.98%-121.67%-3,512.89%99.45%-6,901.42%100.64%-12.12%3,243.32%99.65%-103.62%-940.87%8.35%
Property, Plant & Equipment (Net) Growth (1y) -0.43%0.29%4.23%-3.36%-2.16%-1.27%-2.93%-5.64%-6.25%-3.38%-2.81%-55.39%-3.02%-22.56%-22.69%71.72%-21.02%-4.12%-2.57%-16.83%-3.67%-4.42%-5.98%-6.85%-17.19%-13.26%-9.52%13.30%20.23%44.21%68.11%55.67%48.01%17.31%-6.98%-7.14%5.44%25.26%32.68%32.86%13.35%-3.81%-5.86%0.36%-0.16%1.17%3.22%-0.73%1.54%3.00%2.06%-0.30%-5.78%-7.78%-9.46%
Property, Plant & Equipment (Net) Growth (3y) -3.17%-1.47%-0.56%-25.90%-3.83%-9.60%-9.99%-10.25%-10.45%-10.48%-9.87%-13.95%-9.64%-10.80%-10.86%9.98%-14.28%-7.36%-6.06%-4.25%-1.39%6.14%12.67%18.00%13.79%13.64%12.27%17.87%23.34%28.45%27.54%24.30%20.94%12.23%5.13%7.38%6.07%6.82%8.84%9.80%4.74%0.08%-0.28%-0.22%-1.52%-1.32%-1.57%
Property, Plant & Equipment (Net) Growth (5y) -7.00%-6.61%-5.83%-10.29%-7.51%-7.51%-7.75%-10.95%-10.55%-9.87%-9.04%-7.63%-5.98%-2.35%1.50%18.60%2.31%6.11%5.33%4.88%8.40%11.93%12.03%15.18%11.98%12.07%12.06%16.91%16.25%15.58%15.05%13.86%12.39%8.05%4.12%4.15%2.68%2.98%3.56%
Property, Plant & Equipment (Net) (QoQ) -4.40%9.32%-2.47%-1.61%-0.64%1.36%-1.26%-0.71%-2.31%-1.47%-1.90%2.32%-1.73%-54.77%113.24%-18.29%-1.90%0.47%-1.93%-0.80%-0.31%-14.24%13.59%-1.57%-1.94%-15.04%0.97%3.11%2.29%6.39%7.15%23.67%19.24%-1.48%1.87%-1.97%-5.45%-1.66%15.68%16.45%0.15%-1.52%-1.31%-1.18%-1.99%4.99%-1.82%0.14%-0.01%0.98%0.42%1.58%-0.92%-1.35%-5.10%-0.57%-2.73%
Return on Assets Growth (1y) 5.006.006.005.001.00-3.00-4.00-5.00-4.00-3.00-2.000.00M0.00M1.000.00M1.001.001.001.000.00M0.00M-1.00-1.00-2.00-2.00-2.000.00M0.00M1.001.001.000.00M0.00M3.003.002.003.00-3.00-2.00-2.00-2.000.00M-11.00-12.00-17.007.008.0020.0020.007.004.00
Return on Assets Growth (3y) 2.000.00M0.00M-1.00-3.00-5.00-6.00-4.00-3.00-1.00-1.001.001.001.000.00M0.00M0.00M-1.000.00M-1.00-1.00-1.00-1.00-1.00-1.003.003.003.003.002.001.001.001.000.00M-11.00-12.00-20.00-19.00-7.00-6.003.003.002.000.00M
Return on Assets Growth (5y) 3.002.002.001.00-2.00-4.00-6.00-5.00-4.00-3.00-2.000.00M0.00M1.001.001.000.00M4.003.002.002.000.00M0.00M0.00M0.00M1.00-10.00-11.00-15.00-16.00-4.00-3.003.003.002.001.00
Return on Assets (QoQ) 1.001.001.002.002.001.000.00M-1.00-2.000.00M-2.000.00M-1.000.00M0.00M0.00M0.00M0.00M1.000.00M0.00M0.00M0.00M0.00M0.00M-1.000.00M0.00M0.00M1.000.00M0.00M0.00M0.00M0.00M0.00M3.00-1.000.00M0.00M-2.000.00M0.00M0.00M-11.00-1.00-5.000.00M12.001.007.000.00M-1.00-2.00
Return on Capital Employed Growth (1y) 5.0012.0010.008.001.00-9.00-8.00-8.00-4.004.002.001.00-3.00-6.00-3.001.007.0010.008.005.00-3.00-8.00-7.00-7.002.008.008.006.000.00M-5.00-5.00-4.002.005.003.005.002.00-1.001.000.00M-1.001.000.00M-13.00-14.00-22.00-21.005.008.0024.0023.0010.007.00
Return on Capital Employed Growth (3y) 1.007.004.001.00-6.00-11.00-9.00-6.000.00M8.006.007.001.00-4.00-2.000.00M6.0010.009.005.00-1.00-5.00-4.00-4.003.008.006.007.003.00-1.00-1.000.00M2.005.003.00-8.00-13.00-23.00-21.00-8.00-7.002.002.002.001.00
Return on Capital Employed Growth (5y) 6.0011.009.007.00-2.00-9.00-8.00-8.00-1.008.007.007.003.00-1.001.002.007.0010.007.005.002.00-1.000.00M0.00M4.007.006.00-6.00-12.00-23.00-22.00-8.00-4.006.005.007.002.00
Return on Capital Employed (QoQ) -3.001.002.004.004.000.00M0.00M-3.00-5.001.00-1.002.003.00-1.00-2.00-2.00-1.001.003.004.003.00-1.000.00M-4.00-3.000.00M0.00M4.004.000.00M-1.00-3.00-1.001.00-1.003.002.00-2.001.000.00M-1.000.00M0.00M0.00M1.00-1.00-12.00-1.00-7.000.00M14.001.008.000.00M1.00-2.00
Return on Equity Growth (1y) -18.001.007.0010.0011.008.002.00-6.00-7.00-9.00-7.00-5.00-5.000.00M0.00M1.001.002.002.002.002.000.00M0.00M-1.00-3.00-4.00-4.00-4.000.00M0.00M0.00M2.000.00M1.001.0013.0011.0010.009.00-11.00-9.00-8.00-7.00-1.00-39.00-49.00-79.0017.0031.0085.0091.0030.0019.00
Return on Equity Growth (3y) -14.000.00M2.000.00M-1.00-1.00-5.00-9.00-11.00-7.00-5.00-1.00-1.002.002.003.001.00-1.00-1.00-2.00-1.00-3.00-4.00-3.00-3.00-2.00-2.0011.0011.0011.0010.004.003.003.003.001.00-37.00-47.00-85.00-89.00-30.00-24.0011.0010.008.002.00
Return on Equity Growth (5y) -17.002.004.004.003.001.00-3.00-8.00-11.00-11.00-8.00-6.00-4.00-1.00-2.001.001.000.00M0.00M13.0011.007.007.000.00M0.00M-1.00-1.002.00-36.00-46.00-70.00-78.00-19.00-14.0013.0013.0010.004.00
Return on Equity (QoQ) -17.00-2.001.001.001.004.004.001.00-1.00-2.00-3.000.00M-3.000.00M-2.000.00M1.000.00M0.00M0.00M2.000.00M0.00M0.00M0.00M0.00M-1.00-2.00-1.000.00M-1.002.000.00M0.00M1.000.00M0.00M0.00M13.00-2.00-1.000.00M-7.000.00M0.00M0.00M-38.00-10.00-25.00-6.0058.005.0029.00-1.00-3.00-6.00
Return on Invested Capital Growth (1y) -5.00-4.004.009.008.007.000.00M-7.00-7.00-7.00-3.002.002.001.00-2.00-4.00-3.001.00-6.008.006.004.0010.00-6.00-6.00-5.001.007.007.006.00-1.00-12.00-18.00-3.001.0012.0015.003.002.00-2.000.00M2.007.004.002.00-28.00-38.00-34.00-34.0016.0026.0036.0037.0023.009.00
Return on Invested Capital Growth (3y) -4.00-4.001.005.003.001.00-6.00-9.00-8.00-5.00-11.006.005.006.002.00-2.00-2.00-1.005.009.008.004.0011.00-12.00-16.00-3.002.006.005.006.002.00-2.00-2.002.0010.0014.0018.00-22.00-29.00-32.00-31.00-9.00-4.006.006.0012.00-3.00
Return on Invested Capital Growth (5y) -5.00-2.00-8.008.007.005.00-2.00-7.00-7.00-7.000.00M7.007.006.002.00-8.00-12.002.006.008.006.004.0013.00-1.000.00M3.0011.009.008.00-20.00-29.00-32.00-33.00-9.00-2.0016.0022.0017.006.00
Return on Invested Capital (QoQ) 0.00M-4.00-2.001.001.004.003.000.00M0.00M-3.00-4.000.00M-1.001.002.00-1.00-1.00-2.000.00M1.002.00-9.0014.00-1.000.00M-3.00-3.000.00M0.00M4.003.000.00M-1.00-2.00-9.00-5.0013.002.002.00-1.001.000.00M-1.001.003.005.00-5.00-1.00-28.00-5.00-1.00-1.0023.005.009.000.00M9.00-9.00
Return on Sales Growth (1y) -53.00-7.002.003.004.0012.007.006.00-3.00-7.00-6.00-1.00-9.001.00-4.000.00M0.00M-1.000.00M-2.0010.003.001.000.00M0.00M0.00M-3.00-8.00-2.00-1.00-2.006.00-1.00-1.003.000.00M1.000.00M23.001.002.001.00-22.000.00M-1.000.00M-4.00-115.00-1.004.00115.008.0055.00-1.00-7.00-14.00
Return on Sales Growth (3y) -52.00-2.003.007.00-8.005.00-3.005.00-12.00-8.00-11.00-3.001.003.00-3.00-2.0010.001.00-2.00-10.008.002.00-4.00-2.00-3.00-2.00-1.00-2.00-2.00-2.0024.008.002.000.00M4.001.002.001.00-2.00-114.000.00M-64.000.00M-1.007.0013.00-1.00-7.00-6.00
Return on Sales Growth (5y) -61.00-3.00-1.006.002.007.00-2.003.00-2.00-5.00-13.00-11.00-1.002.00-8.00-4.007.000.00M-1.00-4.008.001.0022.000.00M0.00M-1.00-1.000.00M-1.000.00M4.00-114.000.00M-38.002.002.009.0014.000.00M-5.00-5.00
Return on Sales (QoQ) -51.000.00M-6.004.00-5.009.00-5.005.003.005.00-7.00-4.00-2.006.00-2.00-12.008.001.002.00-12.007.002.001.000.00M0.00M0.00M0.00M0.00M0.00M-3.00-5.006.001.00-3.003.00-1.001.001.00-1.000.00M0.00M23.00-22.000.00M-1.000.00M0.00M0.00M0.00M-111.00114.00-41.0042.000.00M7.006.00-14.00-6.000.00M
Revenue Growth (1y) -3.05%-8.56%-10.37%14.84%18.52%30.84%31.59%-49.16%-44.82%-43.94%-14.98%16.83%65.53%54.06%-31.79%0.00%0.00%0.00%35.97%57.85%5.40%12.20%23.51%2.20%3.55%-5.79%3.48%28.07%31.05%50.98%40.64%9.00%13.07%9.29%14.93%49.51%12.00%49.09%39.72%30.59%57.45%12.57%5.27%4.58%5.20%10.24%9.42%-6.70%-1.96%-7.45%-9.57%6.38%-1.58%14.08%18.29%-6.60%-5.85%-18.64%
Revenue Growth (3y) -14.09%-12.47%0.09%-11.97%2.68%4.16%-8.62%-15.94%-2.98%-4.77%-7.62%22.63%20.39%20.01%4.63%17.28%2.96%1.87%20.22%27.37%12.67%16.86%21.58%12.58%15.34%15.84%18.70%27.79%18.40%34.99%31.20%28.62%25.87%22.41%19.13%26.86%22.88%22.76%17.19%8.41%17.54%4.72%1.37%1.25%0.50%5.19%5.39%-2.50%-3.15%-4.94%
Revenue Growth (5y) 0.97%0.66%-1.44%1.49%2.67%4.86%5.08%-0.85%-0.06%-1.81%0.15%19.27%18.81%19.71%10.76%17.63%10.09%11.77%22.94%27.48%12.62%21.06%23.61%22.74%22.03%21.14%19.73%23.30%22.42%25.01%21.07%15.73%15.51%13.35%10.84%15.17%12.35%14.33%11.48%4.83%8.52%1.29%
Revenue (QoQ) -2.75%19.96%-18.11%1.48%-8.28%17.59%4.93%4.73%1.25%18.26%-59.46%13.67%2.87%79.35%-44.29%61.05%-4.26%-20.59%-18.33%61.05%-4.26%7.97%-5.18%7.54%1.92%18.85%-21.54%8.95%-7.28%30.54%-2.89%11.49%6.82%21.60%-24.74%15.65%3.25%27.87%-2.09%-13.36%37.44%19.84%-8.49%4.47%-1.74%12.08%-9.09%5.08%2.97%11.25%-22.49%10.43%-2.80%8.69%-8.82%2.17%12.67%12.70%-28.01%2.99%-2.63%
Share-based Compensation Growth (1y) -30.89%-92.94%-11.71%-23.81%-6.25%1,782.47%20.22%-68.75%-26.67%-117.09%-20.14%180.00%-72.73%770.51%-25.24%271.43%366.67%-34.37%125.25%-57.69%-135.71%26.51%40.04%31.82%620.00%-10.82%-40.14%0.00%0.00%-75.98%57.84%-3.45%-23.08%794.89%-42.87%7.14%50.00%69.00%164.10%113.33%20.00%-13.40%-5.51%-28.13%8.33%-65.91%-48.58%97.83%-10.26%337.03%39.21%-45.05%-20.00%-80.47%-10.62%18.00%17.86%
Share-based Compensation Growth (3y) -21.97%-30.59%-5.36%-12.64%-42.76%178.35%-10.46%48.12%-2.27%-9.07%10.38%63.86%-34.89%96.33%33.10%27.47%105.41%-9.53%23.60%-17.69%22.92%-35.29%9.78%8.37%81.71%24.21%-18.58%1.14%4.89%53.71%33.54%30.19%11.46%135.72%12.55%18.00%24.93%-20.69%8.66%44.76%5.27%8.87%-12.22%-7.90%-8.04%-33.73%-13.83%8.65%-5.42%
Share-based Compensation Growth (5y) -9.57%-0.01%7.38%0.93%-18.25%78.08%17.76%12.63%11.63%-3.24%2.43%42.13%18.77%26.13%17.38%14.87%46.14%9.74%11.23%-10.42%16.47%32.59%14.82%23.81%55.87%22.91%6.14%9.67%8.45%1.41%2.96%25.70%6.13%81.16%0.40%12.30%6.96%-15.69%9.81%14.48%1.92%
Share-based Compensation (QoQ) -40.65%183.33%-46.06%-23.81%-93.94%3,443.30%-53.45%-6.25%21.73%126.29%-87.90%120.00%-128.36%1,157.69%-57.58%-78.57%597.33%17.93%110.78%-73.08%-1.93%304.73%-60.41%-122.73%447.40%348.01%-62.73%-10.34%-40.42%200.71%-37.74%-10.34%-85.69%1,876.34%-61.92%-28.57%66.45%26.16%-28.57%0.00%87.53%97.16%-42.30%-43.75%35.33%115.13%-56.11%-15.22%-57.41%224.44%68.86%-61.54%107.40%3.35%-33.35%-44.00%-49.36%372.85%-12.01%-44.07%
Shareholder's Equity Growth (1y) 2.84%-2.64%-12.60%-11.45%-9.31%-2.38%4.43%5.45%5.76%-3.92%1.45%-0.82%-1.21%6.26%-5.08%-3.59%73.39%66.24%123.87%77.62%-0.05%3.81%-18.73%3.18%3.59%0.27%-0.89%-4.51%-4.77%-2.51%-1.21%1.40%0.53%-1.31%-3.05%-3.49%-5.79%3.28%29.55%77.25%114.30%106.16%69.39%26.44%9.12%8.21%8.14%5.84%-29.28%-31.20%-45.74%-44.66%-18.21%-13.94%14.00%13.58%10.43%3.38%
Shareholder's Equity Growth (3y) -0.46%-2.99%-2.53%-2.53%-1.78%-0.11%0.19%0.27%21.90%19.28%29.18%19.31%19.63%22.40%19.98%20.90%21.54%20.06%21.71%20.51%-0.47%0.49%-7.34%-0.03%-0.28%-1.19%-1.72%-2.24%-3.38%-0.21%7.46%20.15%26.61%28.08%28.61%29.32%30.12%32.08%33.38%33.36%18.26%15.35%-0.20%-9.53%-14.22%-13.79%-12.54%-12.71%-13.88%-15.09%
Shareholder's Equity Growth (5y) 11.06%10.03%14.50%9.66%10.43%11.45%12.84%13.07%13.40%12.05%11.67%10.85%11.05%12.38%11.08%11.34%11.44%10.73%11.55%11.36%-1.36%0.68%-0.01%11.31%14.89%15.48%15.81%15.93%16.10%17.26%17.85%18.34%9.39%9.36%4.54%4.84%4.97%6.41%7.98%8.31%8.36%6.43%
Shareholder's Equity (QoQ) 1.08%6.90%-2.12%-2.77%-4.31%-4.03%-0.83%-0.42%3.00%2.67%0.13%-0.13%-6.43%8.41%-2.11%-0.52%0.65%-3.15%-0.57%78.91%-3.51%30.43%-21.11%0.67%0.22%2.10%0.16%1.07%-2.98%0.92%-3.50%0.79%-0.68%2.26%-0.95%-0.08%-2.50%0.47%-1.40%-2.45%6.88%26.02%34.90%17.94%2.82%3.55%0.69%1.79%1.96%3.48%-1.46%-31.98%-0.81%-18.39%0.50%0.54%4.37%8.10%0.13%-2.25%-2.29%
Tax Rate Growth (1y) -0.00M-1.60M-787.000.00M0.00M-0.00M0.00M-353.00-835.000.01M-0.00M0.06M-239.00-0.01M-162.00-0.06M0.00M0.00M0.00M-0.01M427.000.00M-830.000.01M379.00-334.00-0.00M-0.00M-0.00M-0.00M0.00M0.00M0.00M-895.00855.00-0.01M-975.00818.00-552.000.01M0.01M-348.00503.00-0.00M-0.01M357.0022.00501.00-0.00M-0.01M-0.00M0.00M0.01M0.01M0.00M874.00-0.01M-0.00M
Tax Rate Growth (3y) -0.00M-1.60M-822.000.06M0.00M-0.00M-197.00-246.00-0.00M-82.000.00M-0.01M188.00-0.00M0.00M-0.06M806.000.00M-0.00M-0.00M-793.000.00M-0.00M0.01M-96.00-0.00M-622.00-0.01M-0.00M-0.00M0.00M0.01M0.01M-425.00805.00-355.00-0.00M827.00-28.000.01M-0.00M-0.01M-0.00M-0.00M-0.00M748.00-130.000.00M-0.01M-0.00M
Tax Rate Growth (5y) -0.00M-1.60M0.00M-0.01M0.00M275.000.00M0.00M-268.000.00M-0.00M-0.00M-0.00M-0.00M0.00M-0.06M332.00314.000.00M-0.01M-643.000.00M-0.00M0.02M0.01M-0.00M-672.00-0.00M-0.00M-0.00M0.00M0.00M-0.00M-0.01M-0.00M0.00M0.00M0.00M-180.000.01M-0.01M-0.00M
Tax Rate (QoQ) 1.60M-1.60M615.00-592.000.00M-0.00M0.00M360.00-0.00M0.00M366.00-122.000.00M-0.01M0.07M-0.06M-0.00M-716.000.00M-469.00-0.00M0.00M-0.01M0.01M601.00-740.000.00M-0.00M-112.00-0.00M0.00M647.0084.00-480.000.00M-503.00-0.00M0.00M-0.01M0.01M-144.00-99.000.01M648.00-0.01M751.00863.00-0.00M57.00416.000.00M-0.00M-0.01M0.01M0.01M-0.00M-0.00M-127.000.01M-0.01M0.01M
Total Debt Growth (1y) -7.50%-7.64%-7.79%-7.95%1.99%3.84%5.77%7.78%-1.81%-1.00%104.58%103.33%103.26%101.68%-2.37%-1.72%-1.49%-1.49%0.19%-0.21%76.32%76.56%73.84%74.12%-0.65%-0.64%123.67%180.93%178.04%203.47%26.75%-1.28%53.21%77.56%66.20%67.99%7.30%-16.41%-5.49%-6.69%-8.75%-6.77%-4.70%-2.41%1.39%-0.67%-2.34%-5.86%-11.55%-9.45%-8.56%-3.89%
Total Debt Growth (3y) -2.52%-1.72%25.89%26.35%26.73%27.51%28.31%29.14%25.27%25.29%26.02%25.87%52.27%51.94%19.36%19.53%19.94%20.00%57.35%69.63%69.51%74.61%70.17%69.03%61.75%74.94%67.64%67.02%65.95%65.14%25.80%15.67%14.47%11.43%14.39%15.22%-0.25%-8.18%-4.18%-5.00%-6.46%-5.70%-5.23%-4.06%
Total Debt Growth (5y) 13.15%13.53%14.31%14.62%28.73%29.24%29.77%30.20%28.06%28.11%50.73%57.70%57.70%60.28%36.97%36.48%49.03%56.24%52.35%51.93%51.60%51.19%50.58%49.90%32.88%33.07%33.52%33.51%33.42%33.06%13.13%7.29%6.11%4.47%5.98%6.72%
Total Debt (QoQ) -1.88%-1.91%-1.95%-1.99%-2.03%-2.07%-2.11%8.59%-0.25%-0.25%-0.25%-1.07%0.57%106.14%-0.86%-1.11%-0.21%-0.21%-0.21%-0.87%-0.21%1.50%-0.61%75.14%-0.07%-0.06%-0.45%-0.07%-0.06%124.97%25.04%-1.09%9.08%-6.04%-2.61%53.49%26.41%-12.05%-1.56%-1.97%-1.52%-0.55%-2.81%-4.14%0.62%1.65%-0.47%-0.40%-1.43%-0.05%-4.06%-6.41%0.91%0.93%0.83%