Steel Dynamics Growth Metrics (2009-2025) | STLD

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Growth Ratios
Assets Growth (1y) 13.60%9.82%8.97%6.39%7.01%6.96%3.71%1.20%-3.80%-2.74%-1.44%-3.94%1.71%1.26%-0.72%4.35%29.01%22.83%13.90%14.06%-9.71%-14.25%-5.11%-2.89%-0.80%3.57%4.89%0.61%2.55%6.73%4.01%12.51%12.03%12.37%12.68%4.71%1.86%7.43%6.21%7.77%8.49%11.96%21.37%26.20%33.87%35.25%28.92%28.29%21.77%13.00%8.91%6.13%6.27%5.29%5.68%3.50%4.90%0.18%6.01%3.24%1.95%
Assets Growth (3y) 6.95%4.17%4.27%1.13%1.54%1.75%0.49%0.48%8.07%6.55%3.68%4.56%5.81%2.17%2.38%4.95%4.93%2.94%4.27%3.68%-2.79%-1.77%1.16%3.21%4.45%7.49%7.12%5.83%5.38%8.81%7.57%8.28%7.38%10.56%13.25%12.51%13.94%17.61%18.45%20.39%20.93%19.61%19.44%19.78%20.10%17.18%14.06%12.12%10.72%6.02%6.86%4.28%4.36%
Assets Growth (5y) 4.16%8.21%7.11%4.24%4.05%2.10%1.86%2.36%2.49%1.44%2.10%2.24%3.80%3.35%3.20%5.52%5.83%5.52%5.85%5.60%0.95%2.73%4.38%4.40%4.72%8.36%9.64%10.02%11.19%14.30%14.26%15.50%15.08%15.61%15.32%14.16%13.87%14.12%13.85%13.90%14.54%12.53%13.80%12.92%13.12%
Assets (QoQ) 4.65%0.41%1.17%-0.37%4.25%1.25%1.75%-0.40%1.08%-1.20%-3.28%0.69%2.43%-3.70%2.41%0.24%0.43%1.21%26.62%-4.55%-6.88%1.35%0.23%-9.36%3.06%3.72%2.38%-5.36%4.36%-0.51%4.36%-1.51%1.71%7.63%3.92%-1.22%1.99%0.01%1.09%4.19%0.84%1.48%1.76%7.52%9.31%5.52%7.94%8.63%4.19%5.01%2.45%0.80%0.42%2.33%2.59%-0.14%0.79%0.23%3.97%-4.63%6.66%-2.40%2.68%
Capital Expenditures Growth (1y) -44.02%-74.68%-56.81%-39.08%-14.61%57.39%100.43%143.70%56.65%53.02%-13.79%-0.46%-10.14%-10.59%-38.16%-45.22%-31.89%-52.97%-27.98%34.26%-31.95%23.46%-2.89%-16.92%56.37%97.37%167.42%50.42%21.26%-28.41%-50.41%21.42%27.57%65.13%69.17%7.57%54.19%118.11%151.55%299.62%263.86%112.58%116.83%42.44%-10.50%-34.49%-40.39%-48.58%-40.79%12.39%68.28%42.04%118.27%131.47%49.61%65.39%16.99%11.28%-12.00%-18.38%-31.21%-73.33%
Capital Expenditures Growth (3y) -9.19%-15.20%-9.30%13.90%6.33%29.13%2.24%9.94%-1.39%-13.67%-27.32%-9.87%-25.32%-19.63%-24.38%-15.14%-10.17%4.65%23.20%18.83%8.87%20.38%8.80%14.91%34.24%32.64%30.91%25.24%33.61%37.13%28.27%73.46%92.71%97.09%109.75%82.95%71.24%44.82%48.14%43.04%24.47%16.10%29.56%1.33%4.98%19.45%14.49%6.50%14.78%42.52%30.37%24.23%20.66%-11.77%
Capital Expenditures Growth (5y) -14.45%-23.83%-19.77%1.68%-11.04%4.57%-5.66%8.19%0.40%9.41%-0.06%-1.76%-4.61%-6.01%-10.52%2.22%2.31%6.26%9.43%16.99%20.48%44.42%40.53%45.51%68.47%61.00%65.02%62.07%50.68%29.13%22.22%30.76%30.56%41.32%56.06%34.93%45.36%51.20%52.27%47.05%37.55%32.16%23.42%7.03%-1.42%-12.75%
Capital Expenditures (QoQ) 30.75%-9.17%-64.68%33.49%-40.86%54.91%-50.19%87.11%9.01%97.27%-39.43%20.27%6.48%11.14%-30.06%8.58%5.94%-23.13%-38.05%34.99%-26.85%17.72%15.49%-31.57%32.71%-7.41%-1.19%28.79%67.50%25.46%-44.42%3.83%-1.11%-13.10%36.08%9.08%28.01%-10.97%-13.47%56.37%81.07%2.68%37.46%42.38%5.79%4.73%-9.70%-10.54%-22.57%-4.70%-22.10%3.02%46.96%42.69%-34.25%58.31%55.84%-7.78%-27.31%11.98%48.24%-27.07%-32.59%-5.62%-42.53%
Cash & Equivalents Growth (1y) 951.73%3,237.26%1,970.53%-28.69%44.94%69.07%109.51%122.50%51.59%-37.13%-3.80%33.55%-42.09%28.89%5.12%-28.24%46.66%-56.87%-8.55%-53.06%17.32%196.88%101.19%506.87%150.99%121.93%15.74%-1.04%-13.66%4.80%22.24%1.96%-20.73%-19.75%-19.48%-19.72%34.99%29.59%66.80%56.10%53.87%10.61%-0.93%0.78%-25.57%-13.56%-9.12%-4.47%-9.58%29.64%30.92%34.92%46.50%24.29%-13.97%-35.24%-43.74%-42.50%-57.92%14.19%-44.81%-24.12%
Cash & Equivalents Growth (3y) 184.83%228.57%246.86%28.44%8.36%11.06%28.44%28.71%8.78%-29.56%-2.57%-23.37%-0.12%18.17%24.59%26.92%62.85%41.64%28.65%41.27%36.48%90.42%41.72%82.95%19.76%23.12%4.44%-6.78%-2.60%2.91%17.97%8.52%18.08%4.78%9.99%8.10%15.63%7.41%14.52%14.55%1.17%7.42%5.64%9.11%-0.47%11.68%0.78%-5.84%-9.34%-2.51%-22.04%-0.07%-23.10%-18.45%
Cash & Equivalents Growth (5y) 81.37%81.54%109.25%-6.52%16.96%11.89%31.27%43.45%30.54%18.15%16.58%21.99%16.64%30.86%22.30%15.58%24.20%19.03%15.95%18.21%22.16%48.33%30.76%50.32%28.97%21.75%13.49%4.97%1.13%0.83%8.13%4.23%2.07%5.21%9.62%10.24%15.41%14.83%11.08%5.60%-3.12%-2.39%-15.66%-0.80%-21.08%-9.48%
Cash & Equivalents (QoQ) -55.57%11.29%2,403.40%-15.04%40.99%-30.95%-13.78%72.68%64.46%-14.44%-8.43%17.64%-31.79%30.93%27.12%-48.99%51.82%6.78%-13.22%4.25%-55.36%126.43%-55.45%160.53%12.97%53.45%34.38%7.75%-0.11%-19.97%14.90%-6.00%21.25%-6.65%-4.16%-26.92%22.75%-6.34%-4.44%22.88%17.83%20.55%-10.57%21.12%-15.29%7.97%-9.02%-10.55%-1.62%13.52%-4.37%-15.34%41.05%14.64%-1.44%-8.07%19.66%-20.65%-25.80%-20.15%22.32%-41.94%101.36%-61.41%68.18%
Cash from Investing Activities Growth (1y) 50.30%81.59%37.81%34.27%17.88%-59.65%-162.44%-139.06%102.66%-28.27%33.31%75.93%-5,641.01%-7.61%57.13%135.43%35.46%-3,152.34%-22.31%-883.77%29.48%95.71%66.01%22.20%-56.62%-133.80%-398.05%40.14%-18.58%71.77%58.08%-512.35%-1,125.22%-180.91%-372.72%-2.26%95.08%16.75%-103.89%-88.30%-546.42%-186.75%1.70%-77.82%-72.89%32.56%41.44%-23.24%-85.52%-142.57%-133.28%18.81%7.35%12.66%-56.71%5.40%55.72%-88.27%106.96%38.98%-45.86%85.85%
Cash from Investing Activities Growth (3y) 26.22%27.76%-2.87%27.69%-6.56%-30.13%9.13%30.13%1.67%-255.40%29.55%12.57%-200.80%-14.49%43.72%-29.27%10.67%-48.29%-27.46%-78.11%-9.41%69.53%10.81%-41.81%-183.37%-22.84%-114.50%-55.35%10.60%12.93%-59.27%-127.61%-57.34%-88.58%-111.60%-50.73%18.09%-17.20%-5.48%-60.40%-174.72%-67.40%-10.33%-21.17%-43.77%-12.63%-28.88%1.81%8.70%-58.59%31.12%22.32%15.73%38.50%
Cash from Investing Activities Growth (5y) 17.25%-67.53%10.61%-0.98%11.25%-25.18%20.78%-4.44%-0.98%-35.10%9.95%20.82%-117.64%0.19%17.94%-51.27%-59.60%-20.92%-32.62%-90.15%4.63%41.90%-46.89%-40.59%-48.55%-34.65%-81.65%-65.86%-51.52%-5.00%-18.39%-91.63%-65.71%-61.45%-66.88%-27.93%1.13%-27.81%-33.82%-25.95%-53.44%-50.47%16.51%-0.54%-13.93%17.57%
Cash from Investing Activities (QoQ) -57.21%29.29%66.26%-32.48%41.76%-138.87%64.34%-65.53%-13.23%-292.66%67.52%101.84%-5,562.66%-104.17%88.28%-323.88%-6.09%18.66%109.69%-872.20%-5,246.04%96.94%37.93%30.53%-225.10%75.75%-42.07%-39.86%-385.30%48.35%82.92%-177.03%-15.52%23.30%-149.47%-454.29%73.51%-29.07%46.03%73.34%-348.31%-216.12%50.16%8.49%-98.87%-8.36%9.83%11.03%22.42%5.90%-89.76%-33.94%-1.43%9.51%33.96%-52.84%4.38%-62.37%60.13%28.45%-306.51%106.00%-449.45%-71.01%60.57%
Cash from Operations Growth (1y) -73.00%-34.58%-154.22%-94.59%757.82%148.78%869.77%444.09%-39.40%-47.24%119.57%38.70%-67.48%56.15%-67.77%-191.71%132.35%35.99%396.71%961.40%306.78%-34.04%4.57%24.00%-48.91%19.46%-39.94%-17.39%-48.72%15.02%-7.36%-25.99%302.46%86.16%155.59%2.03%10.87%5.65%-16.70%16.37%34.45%-65.83%-66.28%24.10%20.83%315.58%424.75%212.36%70.61%137.18%57.95%-10.40%-19.37%-25.56%-24.38%-51.59%-52.64%-31.77%-59.88%-57.04%-21.16%-4.90%
Cash from Operations Growth (3y) 11.97%-4.95%109.26%-25.81%19.13%27.02%95.28%-107.40%-22.92%3.86%52.04%122.11%45.40%11.88%18.73%113.97%69.02%2.33%46.12%121.21%2.14%-3.23%-16.52%-8.82%1.78%36.76%12.45%-14.55%31.77%31.27%25.41%-4.22%81.71%-12.41%-10.45%13.79%21.67%14.48%13.81%65.23%40.47%49.90%40.87%51.44%18.46%94.32%84.38%10.65%-13.31%6.40%-21.75%-42.88%-32.98%-21.54%
Cash from Operations Growth (5y) 1.18%12.77%71.11%26.40%74.06%12.95%97.82%136.46%-0.99%-2.47%17.16%62.19%-4.24%13.99%-1.41%43.04%58.38%18.07%49.17%54.01%36.60%12.25%4.37%-2.08%9.47%-1.58%-16.77%-2.07%30.03%26.29%28.40%27.78%65.37%45.96%42.86%32.76%19.90%21.51%11.98%14.37%1.14%11.33%-3.24%-6.30%-9.10%36.63%
Cash from Operations (QoQ) 90.72%-83.53%223.11%-73.40%362.09%-113.65%132.25%4,116.33%34.02%-57.76%-77.20%369.64%16.66%75.78%-85.60%10.11%460.19%-63.72%-140.98%378.98%227.87%32.50%-28.93%31.74%-46.84%110.08%-15.72%-45.72%24.30%5.62%15.93%-66.31%178.80%-14.93%-7.39%83.23%28.96%16.80%-63.03%99.10%22.89%-7.91%-48.35%130.03%-68.77%-9.12%90.06%123.97%7.42%14.76%13.13%22.33%49.34%-23.58%-35.83%10.09%37.87%-22.36%-58.92%7.70%98.62%-54.35%-56.01%97.64%139.58%
Dividends Paid - Common Growth (1y) -10.87%0.93%0.67%0.73%34.48%34.47%34.36%34.13%0.36%0.23%0.25%0.30%10.64%10.76%11.06%11.68%5.89%13.52%13.53%13.26%29.48%20.78%20.43%20.38%2.58%2.53%2.52%2.11%10.08%8.96%7.72%7.81%17.96%18.56%19.05%14.79%20.86%19.67%18.37%21.88%-1.72%-0.30%1.51%2.42%4.43%1.50%-1.17%-3.85%17.17%16.31%15.57%15.97%12.40%13.89%15.67%15.66%0.42%1.23%1.32%2.21%2.84%3.23%
Dividends Paid - Common Growth (3y) 6.35%10.80%10.69%10.66%14.30%14.29%14.37%14.53%5.54%8.02%8.12%8.25%14.90%14.94%14.94%15.04%12.04%12.02%11.91%11.66%13.50%10.50%9.97%9.84%10.03%9.82%9.55%8.11%16.21%15.63%14.93%14.68%11.90%12.25%12.68%12.74%7.45%6.59%5.90%6.27%6.34%5.58%5.06%4.53%11.21%10.37%9.73%8.85%9.76%10.28%10.64%11.09%5.10%5.97%
Dividends Paid - Common Growth (5y) 7.10%11.33%11.32%11.38%15.41%15.40%15.38%15.42%9.32%9.31%9.31%9.29%11.36%11.15%10.89%10.88%12.80%12.67%12.44%11.50%15.83%13.87%13.39%13.14%9.61%9.58%9.58%9.55%10.01%9.36%8.78%8.24%11.39%10.80%10.32%9.83%10.32%9.91%9.68%9.99%6.30%6.30%6.33%6.19%7.27%7.04%
Dividends Paid - Common (QoQ) -11.55%0.35%0.20%0.20%0.17%0.10%0.26%33.78%0.16%0.02%0.08%0.10%0.03%0.04%0.13%10.41%0.15%0.30%0.69%4.70%7.36%0.31%0.45%19.69%0.15%0.02%0.41%1.99%0.10%0.01%0.01%9.95%-0.92%-1.12%0.09%20.30%-0.42%-0.71%-3.49%26.67%-1.41%-1.79%-0.63%2.14%0.02%0.00%0.26%4.15%-2.80%-2.63%-2.46%26.91%-3.51%-3.25%-2.12%23.00%-2.23%-1.74%-2.12%6.79%-1.43%-1.65%-1.26%7.45%-1.07%
EBITDA Margin Growth (1y) 635.00-831.00-358.00168.00191.0097.00137.00-414.00-362.00-103.00113.00-69.00-159.00163.0022.00-94.00253.00214.00-901.0045.00-250.00-135.00-2073.00271.00879.00679.002,689.00655.00-156.00-242.00545.00-171.00514.00540.00420.00-206.00-595.00-747.00-485.0027.00-270.00-234.00220.00614.001,382.001,930.001,696.001,007.00464.00-440.00-1118.00-977.00-511.00-559.00-348.00-107.00-886.00-688.00-612.00-970.00-368.00141.00
EBITDA Margin Growth (3y) 464.00-837.00-108.00-314.00-330.00157.00272.00-576.00-268.00274.00-766.00-117.00-156.00242.00-2952.00222.00881.00758.00-285.00971.00473.00303.001,161.00755.001,237.00977.003,654.00278.00-237.00-448.00481.00-350.00-351.00-441.00156.00434.00516.00949.001,432.001,648.001,576.001,256.00798.00644.001,335.00931.00230.00-76.00-933.00-1687.00-2078.00-2054.00-1766.00-1107.00
EBITDA Margin Growth (5y) 558.00-460.00-987.00-363.00-327.00236.00-2702.00-261.00360.00818.00-151.00808.00567.00680.00282.00706.001,240.001,057.00680.00594.00392.0096.001,097.00576.00372.00-3.003,390.00918.00875.001,247.002,398.001,271.001,494.001,049.00734.00465.00469.00-50.00-34.00564.00178.008.00-161.00-433.0080.00383.00
EBITDA Margin (QoQ) 1,187.00-602.00186.00-136.00-279.00-129.00712.00-113.00-373.00-88.00161.00-62.00-114.00127.00-21.00-152.00208.00-14.00-136.00195.00169.00-1129.00810.00-100.00285.00-3067.003,153.00508.0085.00-1058.001,120.00-303.00-1.00-271.00403.00382.0025.00-390.00-223.00-7.00-126.00-128.00289.00-304.00-90.00326.00682.00464.00458.0093.00-7.00-79.00-446.00-586.00134.00386.00-494.00-374.00375.00-393.00-296.00-297.0016.00209.00213.00
EBIT Growth (1y) 1,756.06%-53.52%-40.28%55.20%61.37%57.66%76.18%-41.65%-44.91%-33.15%15.08%-19.68%-33.27%55.76%13.58%-15.90%90.62%66.54%-175.27%23.28%-41.20%-30.54%-369.62%32.27%230.23%116.64%114.70%153.53%3.60%-4.52%249.76%-3.34%89.14%96.14%86.56%-9.76%-43.21%-57.10%-50.22%-6.22%-44.27%-31.66%42.20%117.11%501.66%748.25%452.32%151.58%69.30%-7.73%-46.89%-44.12%-34.26%-39.87%-31.69%-10.10%-47.44%-46.09%-54.20%-63.36%-31.53%28.40%
EBIT Growth (3y) 154.59%-21.17%6.58%-10.07%-15.97%17.97%32.06%-26.68%-11.18%20.14%-43.97%-5.92%-9.23%21.68%-81.86%11.10%54.69%35.83%-19.61%60.49%26.24%12.84%64.04%47.99%86.35%59.49%43.57%30.29%3.63%-7.04%48.09%-6.48%-15.72%-16.84%9.71%22.48%23.95%35.49%57.53%72.38%78.39%74.89%60.98%45.06%88.49%67.59%26.08%8.12%-16.36%-33.12%-45.02%-43.12%-38.15%-25.33%
EBIT Growth (5y) 83.83%4.91%-24.86%-5.49%-7.84%13.69%-58.93%-8.46%6.35%21.15%-7.45%22.80%20.67%30.10%15.60%27.43%48.63%36.23%27.66%29.24%16.66%3.87%33.51%22.36%15.42%3.53%21.78%35.11%30.13%36.03%91.13%34.90%43.56%35.10%31.11%20.90%16.21%6.65%7.24%20.81%14.43%11.64%5.47%0.11%19.24%26.64%
EBIT Margin Growth (1y) 635.00-831.00-358.00168.00191.0097.00137.00-414.00-362.00-103.00113.00-69.00-159.00163.0022.00-94.00253.00214.00-901.0045.00-250.00-135.00-2073.00271.00879.00679.002,689.00655.00-156.00-242.00545.00-171.00514.00540.00420.00-206.00-595.00-747.00-485.0027.00-270.00-234.00220.00614.001,382.001,930.001,696.001,007.00464.00-440.00-1118.00-977.00-511.00-559.00-348.00-107.00-886.00-688.00-612.00-970.00-368.00141.00
EBIT Margin Growth (3y) 464.00-837.00-108.00-314.00-330.00157.00272.00-576.00-268.00274.00-766.00-117.00-156.00242.00-2952.00222.00881.00758.00-285.00971.00473.00303.001,161.00755.001,237.00977.003,654.00278.00-237.00-448.00481.00-350.00-351.00-441.00156.00434.00516.00949.001,432.001,648.001,576.001,256.00798.00644.001,335.00931.00230.00-76.00-933.00-1687.00-2078.00-2054.00-1766.00-1107.00
EBIT Margin Growth (5y) 558.00-460.00-987.00-363.00-327.00236.00-2702.00-261.00360.00818.00-151.00808.00567.00680.00282.00706.001,240.001,057.00680.00594.00392.0096.001,097.00576.00372.00-3.003,390.00918.00875.001,247.002,398.001,271.001,494.001,049.00734.00465.00469.00-50.00-34.00564.00178.008.00-161.00-433.0080.00383.00
EBIT Margin (QoQ) 1,187.00-602.00186.00-136.00-279.00-129.00712.00-113.00-373.00-88.00161.00-62.00-114.00127.00-21.00-152.00208.00-14.00-136.00195.00169.00-1129.00810.00-100.00285.00-3067.003,153.00508.0085.00-1058.001,120.00-303.00-1.00-271.00403.00382.0025.00-390.00-223.00-7.00-126.00-128.00289.00-304.00-90.00326.00682.00464.00458.0093.00-7.00-79.00-446.00-586.00134.00386.00-494.00-374.00375.00-393.00-296.00-297.0016.00209.00213.00
EBIT (QoQ) 2,262.32%-47.19%68.74%-11.84%-40.84%-32.14%338.53%-8.33%-42.20%-24.17%45.25%-13.45%-29.87%30.54%1.37%-28.09%63.69%-4.81%-24.94%62.98%43.01%-143.02%222.93%-22.26%68.94%-390.88%134.62%94.08%10.83%-80.26%497.18%-20.69%2.13%-27.70%65.04%55.19%5.91%-31.23%-20.16%-2.33%-19.99%-20.21%50.41%-41.96%-1.88%66.02%129.64%60.84%38.33%8.10%4.60%8.24%-24.61%-37.77%10.05%27.34%-31.04%-29.31%44.83%-25.55%-29.28%-39.94%15.85%39.15%32.62%
EBT Growth (1y) 343.17%-73.36%-82.82%70.18%94.44%118.58%415.32%-58.90%-56.77%-89.32%55.81%-8.48%-39.55%1,065.42%20.57%-18.60%165.81%60.02%-261.55%-20.59%-59.84%-30.42%-235.77%138.85%431.85%159.65%100.67%214.59%6.34%-3.70%5,621.70%-2.72%102.03%116.43%111.52%-9.77%-45.95%-60.31%-56.03%-7.04%-59.90%-33.73%47.15%128.34%803.29%876.73%538.02%157.16%71.51%-7.22%-46.17%-41.84%-32.70%-37.56%-28.51%-9.67%-47.40%-45.93%-53.18%-63.35%-31.36%25.93%
EBT Growth (3y) 59.32%-60.38%11.32%-13.81%-20.20%39.61%113.12%-32.60%-11.44%25.82%-71.39%-16.06%-13.59%134.99%-104.40%15.57%78.39%42.46%-66.80%81.37%31.45%20.28%48.83%94.07%125.23%75.57%41.22%40.29%5.11%-6.13%276.13%-6.56%-24.06%-17.13%11.02%24.19%25.10%36.95%60.42%76.07%83.83%81.76%71.61%50.59%118.46%78.20%34.91%10.55%-15.32%-32.09%-43.52%-42.26%-37.60%-24.80%
EBT Growth (5y) 39.51%3.01%-36.20%-16.18%-11.52%24.82%-122.48%-10.30%8.21%29.19%-41.46%34.76%29.55%100.56%20.35%36.42%64.91%43.22%34.67%39.26%19.92%8.37%26.24%43.72%19.89%7.31%20.38%42.43%33.28%39.87%246.52%36.80%46.66%38.83%36.28%23.43%17.71%8.27%9.70%23.45%17.07%15.18%11.09%2.48%30.36%30.97%
EBT Margin Growth (1y) 868.00-795.00-341.00197.00247.00136.00169.00-481.00-380.00-288.00154.004.00-121.00398.0039.00-70.00284.00136.00-908.00-81.00-293.00-95.00-2132.00358.00886.00678.002,641.00729.00-109.00-199.00676.00-148.00554.00614.00485.00-189.00-611.00-777.00-537.0016.00-435.00-224.00210.00635.001,592.001,988.001,804.001,018.00485.00-422.00-1081.00-885.00-455.00-493.00-291.00-101.00-894.00-705.00-625.00-989.00-370.00124.00
EBT Margin Growth (3y) 736.00-948.00-18.00-280.00-253.00245.00361.00-547.00-217.00245.00-715.00-148.00-130.00438.00-3002.00207.00877.00718.00-399.001,006.00484.00383.001,185.00939.001,331.001,093.003,802.00392.00-166.00-361.00624.00-321.00-492.00-387.00158.00463.00546.00987.001,478.001,669.001,642.001,342.00933.00769.001,622.001,073.00432.0032.00-865.00-1620.00-1997.00-1975.00-1720.00-1074.00
EBT Margin Growth (5y) 899.00-415.00-887.00-431.00-262.00285.00-2679.00-271.00376.00827.00-206.00939.00647.00916.00316.00788.001,322.001,133.00762.00669.00427.00221.001,133.00766.00285.0092.003,476.001,044.00991.001,402.002,638.001,332.001,585.001,179.00881.00596.00576.0072.00106.00684.00292.00143.0017.00-322.00358.00492.00
EBT Margin (QoQ) 1,389.00-598.00236.00-159.00-275.00-143.00774.00-109.00-386.00-110.00125.00-8.00-295.00332.00-26.00-132.00224.00-27.00-135.00222.0075.00-1070.00692.0010.00273.00-3107.003,182.00538.0064.00-1143.001,270.00-300.00-25.00-268.00446.00402.0035.00-398.00-227.00-20.00-131.00-158.00326.00-472.0080.00277.00750.00485.00475.0093.00-36.00-48.00-431.00-567.00161.00382.00-469.00-364.00351.00-412.00-280.00-284.00-13.00207.00215.00
EBT (QoQ) 468.03%-60.10%111.28%-21.62%-59.68%-74.27%1,992.56%-10.44%-54.67%-39.33%66.91%-5.80%-88.80%784.97%-1.96%-37.78%115.90%-8.45%-33.81%103.18%29.98%-192.43%132.53%2.76%125.21%-545.99%123.14%128.81%9.95%-98.84%10,689.08%-22.66%-0.43%-31.14%83.43%60.63%6.67%-32.70%-21.75%-3.78%-21.68%-25.43%65.43%-58.49%29.42%65.58%156.71%64.20%39.94%8.16%3.47%9.51%-24.30%-37.24%11.78%26.72%-29.76%-28.14%41.23%-26.20%-27.80%-37.77%10.54%38.20%32.48%
Enterprise Value Growth (1y) -4,073.90%-3,303.99%-2,307.70%52.77%-25.52%-52.02%-206.23%-166.52%-53.77%50.72%31.56%-33.31%59.53%-34.47%-1.85%40.15%-71.49%84.52%14.04%81.30%-132.58%-1,405.65%-256.54%-2,534.49%-114.82%-96.97%-14.94%-0.52%10.68%-5.79%-19.76%-5.62%8.93%8.29%-2.13%5.12%-28.27%-18.41%-47.87%-43.56%-38.69%-4.19%31.98%31.99%42.75%33.33%13.56%10.76%-58.66%-132.22%-133.86%-159.02%-46.97%-11.79%6.16%25.53%37.85%25.83%75.61%45.18%53.93%46.87%
Enterprise Value Growth (3y) -331.89%-196.26%-264.10%-18.84%7.90%-0.25%-28.76%-28.59%-2.19%53.19%15.69%46.97%-17.30%-46.35%-46.15%-43.38%-104.63%-66.21%-52.16%-70.44%-64.64%-215.40%-69.94%-203.56%-20.45%-24.10%-12.02%-0.25%-1.43%-4.73%-21.84%-12.89%-17.45%-4.20%-0.90%2.52%-0.62%6.31%4.56%4.49%-8.00%-17.28%-11.20%-16.28%-10.11%-20.06%-23.79%-19.85%-13.16%-24.40%18.80%-1.88%25.07%23.91%
Enterprise Value Growth (5y) -123.62%-47.56%-111.69%28.43%-25.52%-18.62%-45.60%-59.96%-39.76%-24.93%-19.68%-31.62%-25.37%-45.55%-33.86%-25.63%-47.45%-34.82%-33.93%-37.76%-39.13%-102.53%-49.27%-107.10%-25.46%-18.71%-7.17%0.33%3.69%4.41%-1.24%2.68%-8.04%-11.86%-15.74%-16.45%-18.89%-16.38%-13.79%-10.94%-2.85%-5.98%20.64%8.49%17.50%7.37%
Enterprise Value (QoQ) 288.91%-25.65%-3,865.34%21.08%-45.01%48.77%19.44%-109.73%-75.62%-3.20%29.89%-21.00%43.72%-43.32%-36.57%63.27%-87.03%-8.55%19.76%-5.27%83.12%-502.78%82.55%-1,209.54%-9.30%-42.74%-28.95%-6.78%-0.22%16.71%-12.78%5.12%-18.70%5.71%0.53%18.19%-19.54%-5.00%7.59%-10.60%-10.35%-31.12%10.29%-6.85%17.10%14.40%10.31%10.05%3.48%-11.00%7.40%-59.93%-41.27%-11.78%-2.57%9.26%-7.45%6.16%18.61%24.27%-28.24%69.13%-82.90%36.36%-47.89%
EPS (Basic) Growth (1y) 364.30%-71.88%-93.75%63.33%95.65%122.22%284.58%-57.14%-55.56%-70.00%102.54%4.76%-35.00%333.33%-10.71%-22.73%146.15%46.15%-176.00%-23.53%-59.38%-34.21%-447.37%100.00%346.15%160.00%107.69%219.23%10.34%-1.54%1,500.00%15.66%140.63%165.63%-7.81%-5.21%-42.86%-59.41%-52.54%-3.30%-59.09%-30.43%58.93%131.82%830.56%918.75%512.36%181.37%93.73%3.68%-31.56%-35.37%-25.58%-31.16%-28.15%-0.81%-43.48%-40.97%-48.13%-60.60%-26.37%33.50%
EPS (Basic) Growth (3y) 62.59%-42.76%-21.34%-9.82%-17.32%42.42%90.88%-29.73%-10.74%23.86%-49.99%-14.77%-13.38%60.91%-78.78%5.73%64.62%35.72%-31.60%69.65%25.99%18.98%105.96%94.73%127.96%89.45%46.35%51.83%14.91%2.01%91.29%1.97%-17.45%-9.14%-11.41%28.56%29.57%42.22%66.53%84.77%94.65%94.41%88.15%61.55%137.62%93.73%44.40%21.73%-6.59%-25.04%-36.58%-36.79%-32.34%-18.45%
EPS (Basic) Growth (5y) 41.52%3.50%-18.44%-15.40%-10.78%22.67%-98.65%-11.90%5.21%26.58%-10.36%31.64%26.19%60.55%35.52%34.27%63.95%45.58%36.39%39.87%22.42%12.67%37.68%46.59%22.59%13.94%23.35%50.98%42.01%49.72%132.63%47.22%58.93%51.27%23.85%31.05%25.69%15.47%17.83%32.24%25.41%24.45%19.94%10.50%41.05%41.78%
EPS (Basic) (QoQ) 467.72%79.79%-47.85%-23.33%-60.87%-60.06%1,263.10%-8.16%-55.56%-30.88%51.90%-4.76%-70.00%366.67%-21.43%-40.91%100.00%-3.85%-32.00%88.24%18.75%-150.00%168.42%0.00%92.31%-516.00%125.00%123.08%12.07%-87.69%937.50%-22.89%0.00%100.00%-25.00%60.42%10.39%-30.59%-22.88%-3.30%-21.59%-18.84%57.14%-59.09%33.33%85.42%129.21%64.22%45.97%11.45%5.32%13.07%-21.88%-26.43%-0.54%30.19%-27.74%-23.21%37.31%-25.82%-24.54%-32.52%4.32%38.62%36.82%
EPS (Weighted Average and Diluted) Growth (1y) 352.81%-70.00%-94.23%58.62%95.45%111.11%285.52%-56.52%-53.49%-68.42%110.97%5.00%-35.00%316.67%-11.11%-19.05%138.46%52.00%-179.17%-23.53%-58.06%-34.21%-447.37%100.00%346.15%156.00%107.69%215.38%8.62%0.00%1,500.00%17.07%142.86%164.06%-8.59%-5.21%-43.14%-59.17%-52.14%-3.30%-58.62%-31.88%58.93%130.68%822.22%931.91%507.87%181.28%93.98%3.71%-31.42%-35.20%-25.31%-31.01%-28.30%-0.81%-43.45%-40.92%-48.12%-60.76%-26.10%33.66%
EPS (Weighted Average and Diluted) Growth (3y) 62.59%-41.52%-22.29%-10.20%-16.08%40.57%93.36%-28.24%-10.33%25.99%-51.61%-13.38%-13.38%60.91%-80.20%7.38%64.62%36.80%-30.66%68.96%26.67%18.98%105.96%94.73%127.47%89.08%46.20%51.83%14.47%2.54%91.29%2.38%-17.02%-9.78%-11.41%28.35%29.46%42.11%66.60%84.44%94.89%93.90%87.81%61.40%137.29%94.72%44.04%21.82%-6.43%-24.95%-36.58%-36.82%-32.17%-18.33%
EPS (Weighted Average and Diluted) Growth (5y) 40.95%4.84%-18.44%-14.83%-9.99%22.67%-101.63%-10.78%6.17%27.49%-8.97%32.60%25.79%60.55%36.51%35.52%63.74%46.55%37.28%39.87%22.92%12.67%37.68%46.59%22.59%13.46%23.35%50.84%41.76%49.94%132.29%47.42%59.19%51.04%23.72%30.97%25.75%15.48%17.85%32.17%25.61%24.33%19.77%10.35%41.05%42.28%
EPS (Weighted Average and Diluted) (QoQ) 444.74%91.77%-49.59%-24.14%-59.09%-63.11%1,285.65%-6.52%-55.81%-32.64%56.27%0.00%-70.00%350.00%-22.22%-38.10%92.31%-4.00%-29.17%82.35%22.58%-150.00%168.42%0.00%92.31%-516.00%125.00%123.08%10.34%-87.50%925.00%-23.17%1.59%100.00%-25.00%59.38%10.46%-30.77%-22.22%-4.40%-20.69%-18.84%57.14%-59.09%30.56%89.36%128.09%63.55%46.08%11.55%5.55%12.78%-21.89%-26.24%-0.27%30.00%-27.86%-23.34%37.97%-25.89%-24.63%-32.68%4.35%39.58%36.32%
FCF Margin Growth (1y) -113.0062.00220.00-344.00762.00491.00426.00-49.00-390.00-554.00729.0035.00-332.00337.00-688.00-198.00297.00275.001,056.001,268.001,223.00-273.00797.00529.00-824.00-37.00-1301.00-673.00-446.0099.00-30.00-350.00718.00336.00811.00-38.00121.0063.00-407.00-475.00-156.00-1902.00-1856.00-110.00-147.001,572.001,767.001,319.00654.001,403.00678.00-147.00-464.00-1010.00-830.00-1078.00-964.00-892.00-1101.00-309.00108.00834.00
FCF Margin Growth (3y) 259.00-1.001,375.00-357.0041.00274.00467.00-211.00-425.0059.001,096.001,105.001,188.00339.001,164.001,599.00696.00-36.00551.001,124.00-47.00-211.00-534.00-494.00-552.00398.00-520.00-1061.00393.00498.00374.00-864.00684.00-1504.00-1452.00-623.00-182.00-267.00-496.00733.00351.001,072.00589.001,061.0043.001,965.001,615.0094.00-773.00-499.00-1252.00-1534.00-1319.00-1067.00
FCF Margin Growth (5y) 224.00611.001,743.00713.001,561.00276.002,320.001,585.00-26.00-252.00592.00961.00-82.00401.00-167.00576.00968.00399.001,333.00736.00792.00187.00-130.00-1008.00-587.00-1442.00-2783.00-1647.0090.00168.00285.00345.001,191.001,471.00993.00548.008.00126.00-648.00-492.00-1076.00-829.00-1342.00-326.00-813.001,908.00
FCF Margin (QoQ) 369.00-896.00816.00-403.00544.00-737.00252.00703.00272.00-801.00-223.00362.00109.00481.00-917.00-5.00777.00-544.00-426.00490.00755.00237.00-214.00445.00-741.001,307.00-482.00-908.0046.0043.00146.00-681.00591.00-86.00-174.00387.00209.00389.00-1023.00546.00150.00-81.00-1091.00866.00-1596.00-34.00654.00829.00124.00160.00206.00164.00872.00-564.00-619.00-152.00326.00-385.00-867.00-38.00398.00-594.00-75.00379.001,124.00
FCF Payout Ratio Growth (1y) 93.81%-36.50%-30.31%-387.10%122.18%-52.44%456.46%17.99%187.01%213.02%-86.72%-54.81%-406.79%-50.13%495.48%66.48%141.18%-33.76%-90.06%129.30%-80.79%102.39%14.38%-7.95%140.24%0.66%145.68%35.28%256.73%-18.70%-7.94%68.29%-83.56%-37.95%-56.92%14.98%18.45%44.30%102.07%-2,577.30%54.06%-264.45%-224.07%86.56%-40.61%142.89%139.05%106.95%-56.64%-61.43%-24.90%50.75%109.46%157.37%164.37%-3,174.17%-1,333.16%305.91%-433.30%87.24%383.48%-74.33%
FCF Payout Ratio Growth (3y) 26.81%-1.85%37.81%-78.05%-25.00%-9.45%68.92%24.78%53.63%1.12%-57.16%29.11%-37.63%-12.56%-12.19%27.86%29.86%10.50%-34.63%33.23%18.07%18.31%37.27%27.97%12.10%-20.22%-0.86%37.82%-11.44%-10.04%-7.11%-268.25%-33.06%-51.43%-45.50%-79.95%2.72%0.59%-0.71%-38.62%-26.52%-35.20%-28.61%26.29%-18.60%34.36%40.53%-47.67%-136.34%59.13%-105.02%-99.29%318.36%38.93%
FCF Payout Ratio Growth (5y) 15.44%-20.77%18.79%-18.57%16.59%-0.10%18.34%16.16%10.84%16.07%-26.06%16.97%15.77%-11.37%8.89%17.14%16.12%-7.40%-35.60%22.03%-20.36%8.20%17.63%-128.06%20.78%-26.23%-34.75%-60.69%-8.67%-12.48%-17.24%-14.85%-40.08%-24.61%-20.54%-16.71%-0.32%0.21%14.22%-66.30%-65.05%23.23%-39.09%43.97%79.92%19.57%
FCF Payout Ratio (QoQ) 103.23%-163.95%253.37%-295.03%133.20%-231.22%-237.90%115.07%-28.81%883.52%-177.74%152.73%-22.36%-58.26%-1,005.96%-4.50%112.62%398.40%-151.00%228.37%-79.70%-25.21%50.33%-15.85%113.89%-57.73%20.99%119.62%-10.38%3.17%-33.38%479.12%-79.58%16.83%21.79%-43.44%-22.90%-18.89%225.06%-41.74%-6.07%13.59%-4,085.06%103.62%-200.26%14.30%-331.58%116.01%-27.59%-21.97%-23.20%-0.06%-35.59%51.91%54.16%38.86%-20.86%56.04%-1,892.65%44.30%126.05%-228.13%31.35%1,337.11%-97.64%
Free Cash Flow Growth (1y) -1,340.60%58.94%22.74%-135.08%706.33%182.74%137.69%-63.55%-65.03%-67.98%654.66%35.21%-136.06%122.12%-81.35%-233.13%357.13%71.39%1,042.14%486.57%574.18%-40.32%5.29%30.77%-57.30%1.86%-58.27%-24.52%-69.14%34.02%17.02%-35.94%617.70%91.07%176.34%-0.17%2.04%-17.07%-41.42%-104.92%-36.21%-160.63%-181.82%-662.26%75.86%336.66%353.09%1,483.70%170.21%201.53%53.89%-23.07%-46.34%-55.75%-56.25%-103.76%-108.14%-75.06%-130.40%-700.83%136.28%302.11%
Free Cash Flow Growth (3y) 219.26%12.90%61.31%-33.36%8.56%26.22%36.27%-52.26%-31.30%6.82%152.38%117.88%84.21%31.46%30.90%166.09%111.06%1.38%71.21%79.83%-3.87%-6.60%-19.89%-14.17%-1.84%37.66%10.50%-21.55%31.23%28.54%23.73%-26.65%67.17%-43.59%-49.25%-33.41%4.61%5.97%6.65%73.13%44.72%62.94%47.16%336.46%36.62%72.78%54.73%26.29%-28.42%-30.70%-30.15%-30.68%-74.88%-23.72%
Free Cash Flow Growth (5y) 97.85%40.51%46.21%36.78%72.45%15.51%52.98%81.77%-1.37%-5.82%47.84%59.23%-3.80%25.40%1.84%58.94%79.03%21.68%74.60%34.74%45.43%5.24%-3.61%-15.22%-9.25%-27.06%-21.49%-16.88%20.45%24.96%31.44%27.12%85.89%46.96%38.84%31.85%10.67%9.69%-3.97%-16.55%-16.35%-13.74%-19.37%-89.52%-40.38%38.88%
Free Cash Flow (QoQ) 2,834.67%-256.93%165.33%-151.38%401.71%-176.28%70.33%987.92%40.69%-89.83%-228.74%289.83%28.84%139.68%-111.05%-5.66%893.56%-79.87%-297.42%181.55%428.94%34.12%-33.18%42.23%-53.18%136.62%-17.01%-53.56%11.70%-3.06%50.11%-81.01%385.10%-15.36%-17.82%112.70%29.15%22.41%-70.31%117.40%4.96%-13.54%-102.49%2,918.90%-199.75%-16.69%76.77%750.33%34.24%24.79%27.01%27.00%49.80%-36.31%-36.51%-11.42%23.54%-37.03%-105.46%-91.72%478.36%-176.75%-43.84%108.69%4,093.64%
Gross Margin Growth (1y) 307.00-968.00-432.00114.00153.0094.00-13.00-452.00-375.00-51.00195.00-34.00-134.00108.006.00-89.00256.00202.0096.0021.00-220.00-61.00-252.00442.001,023.00772.00716.00638.00-238.00-321.00-249.00-214.00468.00506.00422.00-241.00-590.00-704.00-449.0074.00-162.00-168.00354.00645.001,329.001,889.001,617.00943.00345.00-555.00-1271.00-1042.00-460.00-516.00-320.00-69.00-899.00-681.00-586.00-976.00-318.00176.00
Gross Margin Growth (3y) 85.00-925.00-250.00-371.00-356.00151.00187.00-575.00-253.00258.00297.00-102.00-97.00249.00-150.00374.001,060.00913.00560.001,101.00566.00389.00215.00866.001,253.00956.00889.00183.00-359.00-520.00-276.00-381.00-284.00-367.00327.00478.00577.001,017.001,523.001,661.001,511.001,167.00700.00546.001,214.00819.0026.00-168.00-1014.00-1752.00-2177.00-2087.00-1677.00-1021.00
Gross Margin Growth (5y) 207.00-615.00-148.00-439.00-319.00292.0032.00-112.00551.00969.00761.00978.00688.00699.00317.00798.001,290.001,097.00733.00647.00444.00191.00188.00699.00502.0084.00794.00902.00807.001,202.001,695.001,207.001,390.00968.00673.00379.00462.00-53.00-68.00551.00152.00-30.00-206.00-499.00-3.00313.00
Gross Margin (QoQ) 980.00-542.0046.00-177.00-295.00-6.00592.00-138.00-354.00-113.00154.00-62.00-30.00133.00-75.00-162.00212.0031.00-170.00184.00157.00-75.00-245.00-57.00316.00-266.00449.00524.0065.00-322.00371.00-352.00-19.00-250.00407.00330.0018.00-333.00-256.00-19.00-96.00-78.00266.00-254.00-102.00444.00558.00429.00459.00172.00-117.00-169.00-440.00-545.00112.00413.00-496.00-349.00363.00-417.00-279.00-253.00-27.00241.00215.00
Gross Profit Growth (1y) 178.90%-35.61%-13.30%40.51%43.96%42.79%19.80%-31.95%-34.10%-21.50%12.47%-12.42%-18.91%26.08%9.94%-7.35%50.83%46.31%47.29%14.54%-22.91%-20.72%-50.55%26.19%121.48%78.60%114.93%100.03%3.19%-2.93%3.51%-1.85%66.13%73.03%62.47%-6.44%-35.41%-47.55%-39.30%-4.23%-32.47%-18.63%39.77%92.73%321.79%446.63%298.38%122.74%56.99%-8.51%-43.95%-40.75%-30.61%-34.99%-25.99%-7.13%-40.71%-36.43%-39.56%-50.39%-20.18%25.22%
Gross Profit Growth (3y) 38.31%-10.30%5.32%-5.74%-8.37%12.22%13.99%-17.96%-6.94%13.13%22.12%-2.41%-1.94%13.51%-7.14%10.22%37.07%27.48%16.11%42.46%20.78%11.18%3.23%35.31%56.01%44.22%53.47%22.47%3.45%-4.14%0.69%-4.19%-10.18%-9.61%11.29%19.97%22.53%32.63%50.08%60.20%64.75%59.66%46.14%36.50%66.25%48.14%18.23%7.02%-13.56%-27.69%-36.94%-35.13%-31.01%-19.71%
Gross Profit Growth (5y) 26.48%5.89%13.60%-2.33%-2.20%10.39%1.53%-4.41%6.60%15.44%14.12%18.59%16.60%20.45%12.24%21.33%34.58%28.32%21.36%21.57%13.58%4.52%1.64%17.29%10.62%5.06%25.12%27.66%25.83%31.41%41.56%30.43%36.84%29.86%25.22%17.91%14.92%6.77%6.99%17.73%12.97%10.96%6.90%3.22%16.81%20.95%
Gross Profit (QoQ) 214.79%-28.85%36.52%-8.79%-27.32%-4.20%121.26%-6.55%-27.91%-19.63%25.68%-9.50%-14.13%15.15%-2.13%-16.21%33.52%0.41%-17.52%36.41%29.51%1.08%-35.86%-8.18%33.18%-36.95%63.68%61.15%7.39%-24.13%52.34%-16.87%1.02%-19.09%44.45%40.71%5.21%-24.03%-16.82%-2.86%-14.56%-12.07%31.23%-31.50%2.95%51.03%80.95%49.91%33.42%10.07%1.17%5.66%-22.24%-32.56%6.94%23.74%-27.15%-23.23%34.19%-21.00%-21.89%-27.01%10.14%27.11%22.54%
Interest Coverage Ratio Growth (1y) 1,482.45%-63.77%-55.46%34.32%56.46%56.19%79.63%-38.48%-39.94%-27.98%45.57%-4.65%-12.82%108.67%29.19%-4.73%99.60%61.66%-151.59%-12.54%-52.46%-40.24%-473.81%53.85%234.89%121.93%114.89%176.44%12.10%1.13%290.47%2.96%103.29%112.41%90.85%-7.51%-44.63%-56.80%-51.25%4.16%-34.98%13.03%127.47%252.26%1,018.75%1,165.29%804.54%160.63%-1.73%-53.75%-72.53%-58.61%-18.75%-17.23%10.15%68.92%-14.18%-41.85%-53.52%-63.82%-49.89%61.50%
Interest Coverage Ratio Growth (3y) 145.91%-25.86%5.21%-7.63%-6.43%32.90%50.04%-17.63%1.48%34.44%-43.75%-7.38%-6.12%26.32%-79.92%8.63%47.02%28.95%-23.90%54.94%21.30%10.28%74.74%63.60%96.88%68.30%45.96%38.07%8.06%-2.46%53.72%-0.27%-9.88%1.22%28.38%50.28%59.11%83.50%115.65%112.26%92.64%87.71%78.13%56.05%107.49%69.19%39.88%22.14%-11.84%-39.40%-48.00%-36.76%-29.57%-8.05%
Interest Coverage Ratio Growth (5y) 91.68%6.58%-22.66%-8.07%-4.91%17.79%-64.37%-5.54%10.72%26.37%-3.68%27.57%25.44%35.24%17.33%29.55%48.58%35.72%26.85%28.78%14.97%4.24%38.54%33.36%22.40%18.41%26.43%57.39%55.80%67.72%136.98%55.55%51.75%43.42%39.37%29.63%26.32%18.79%24.86%46.23%37.89%26.06%23.68%18.35%30.89%35.39%
Interest Coverage Ratio (QoQ) 2,434.97%-45.65%50.89%-23.88%-41.96%-33.19%355.07%-11.33%-42.06%-23.17%55.87%-13.44%-30.52%55.29%2.10%-20.86%66.31%-3.86%-24.71%65.80%34.70%-130.68%227.65%-9.87%69.30%-394.60%134.22%96.19%12.20%-80.24%535.43%-20.44%1.21%-23.69%67.55%57.08%5.75%-31.43%-18.80%-5.96%-17.49%-22.63%73.51%-41.29%43.43%55.70%168.70%86.44%62.22%11.31%-22.58%-29.70%-23.66%-33.88%16.65%38.01%-22.23%-12.02%78.89%-29.88%-47.31%-29.67%39.23%-2.88%69.83%
Net Cash Flow Growth (1y) -1,677.35%875.71%-9,247.16%-111.87%444.65%127.96%21.14%-28.20%-45.99%-174.76%234.68%409.37%-470.84%194.38%-71.73%-151.24%106.22%-256.69%703.87%-283.60%1,673.52%127.48%25.51%224.72%-70.70%-102.16%-182.93%-49.85%-176.58%16,482.92%65.15%-134.84%-357.04%-15.10%23.87%14.86%168.50%5.53%523.32%-293.85%43.97%-232.68%-57.18%15.68%-150.29%92.13%46.70%55.98%-38.82%2,391.26%40.33%56.80%28.97%-29.82%-275.32%-1,440.14%-61.58%-36.16%-16.80%265.15%-248.12%68.66%
Net Cash Flow Growth (3y) 208.51%-136.45%359.71%-22.20%-90.41%17.17%32.00%-26.67%-50.04%-45.90%71.68%-82.53%59.97%34.01%41.81%34.84%32.45%-26.19%-118.05%63.85%-81.50%43.81%-33.19%39.82%-44.63%44.39%-30.45%-29.04%33.84%429.89%46.17%-46.87%86.70%-47.19%50.07%-41.40%20.84%-28.27%67.02%-13.49%-44.31%33.76%-4.12%45.67%-35.64%48.36%-77.68%-43.07%-16.79%130.62%-69.54%135.07%-58.67%-8.91%
Net Cash Flow Growth (5y) 46.63%-81.23%194.30%-23.95%57.27%-7.08%38.13%63.61%-8.32%-14.95%-26.08%42.15%-23.89%28.04%-23.08%-19.42%-2.51%5.33%-33.37%6.58%65.61%23.50%3.17%6.08%0.23%-44.11%-16.79%-20.05%-30.16%-72.63%22.03%-19.47%-25.77%16.48%37.08%11.67%13.33%12.12%-45.60%-57.61%-25.82%1.40%-30.64%43.47%-36.79%27.45%
Net Cash Flow (QoQ) -570.84%109.03%23,586.87%-115.66%331.55%-206.47%69.26%554.74%53.15%-136.83%50.02%291.58%-311.98%166.36%14.81%-329.64%153.95%-80.13%-308.12%127.89%-1,458.17%201.96%-199.31%228.96%-78.95%365.61%-1.31%-69.70%-101.55%-17,743.25%159.67%-146.26%432.57%-137.96%40.34%-506.90%161.78%-134.03%33.28%588.31%-4.83%36.52%-162.08%278.51%-187.70%144.06%-222.23%-6.46%86.27%921.19%-136.68%-235.74%326.60%-49.71%-111.29%-451.97%323.90%-225.64%0.81%42.09%188.47%-329.85%240.26%-222.06%142.86%
Net Income Growth (1y) 383.26%-77.66%-96.49%64.43%104.77%159.57%535.26%-59.92%-58.98%-84.68%113.72%-1.26%-40.79%736.86%-13.06%-18.31%185.06%71.57%-344.68%-20.01%-61.83%-32.84%-118.69%127.49%454.56%162.31%101.50%223.99%8.90%-2.20%4,159.47%13.49%137.06%163.49%65.33%-9.16%-45.74%-61.65%-54.15%-6.83%-59.97%-31.67%59.19%129.91%804.21%859.14%456.33%152.39%70.55%-8.17%-41.68%-41.81%-32.81%-36.88%-33.17%-8.82%-47.11%-44.65%-58.50%-62.95%-30.23%25.88%
Net Income Growth (3y) 63.60%-55.38%-21.86%-13.34%-20.77%49.29%127.69%-31.37%-11.54%30.05%-87.07%-13.59%-13.63%112.84%-88.07%14.13%82.06%44.58%-56.91%80.65%32.11%19.88%50.26%103.00%142.82%89.08%45.07%49.49%11.89%-0.39%218.42%-1.33%-19.84%-11.61%6.46%24.85%25.24%35.97%59.53%75.51%83.45%81.90%72.86%50.02%118.01%77.16%29.43%10.22%-15.37%-31.54%-45.52%-41.86%-37.18%-23.95%
Net Income Growth (5y) 43.17%4.99%-24.70%-15.72%-11.56%30.84%-130.57%-10.07%7.95%31.11%-31.70%36.60%31.23%89.96%24.26%40.45%73.18%50.76%41.30%43.47%24.29%11.73%25.03%47.91%25.47%12.11%22.59%48.23%38.36%45.30%209.92%41.00%51.35%43.49%31.38%23.37%17.62%7.82%9.61%23.46%17.02%16.03%7.45%2.67%30.77%31.11%
Net Income (QoQ) 516.02%68.00%-45.10%-26.17%-67.19%-73.57%2,468.51%-8.06%-58.41%-35.32%62.06%-5.92%-84.47%802.44%-25.12%-43.58%119.52%-6.24%-29.65%96.87%32.13%-233.71%123.00%-6.04%132.45%-535.42%123.92%129.04%9.95%-97.52%5,084.39%-23.01%-1.27%8.09%38.14%60.80%9.75%-32.18%-24.10%-3.95%-22.43%-18.93%54.25%-58.73%32.39%88.87%122.77%62.32%40.43%9.55%1.06%9.69%-24.38%-30.43%0.83%26.67%-28.96%-26.34%37.57%-26.52%-25.67%-44.77%22.83%38.36%34.11%
Net Income towards Common Stockholders Growth (1y) 397.85%-72.73%-93.25%63.01%100.60%131.07%287.62%-56.87%-54.95%-70.37%100.55%-9.68%-47.67%298.11%-20.92%-18.31%185.06%71.57%-344.68%-20.01%-61.83%-32.84%-118.69%127.49%454.56%162.31%101.50%223.99%8.90%-2.20%4,159.47%13.49%137.06%163.49%65.33%-9.16%-45.74%-61.65%-54.15%-6.83%-59.97%-31.67%59.19%129.91%804.21%859.14%456.33%152.39%70.55%-8.17%-41.68%-41.81%-32.81%-36.88%-33.17%-8.82%-47.11%-44.65%-58.50%-62.95%-30.23%25.88%
Net Income towards Common Stockholders Growth (3y) 67.41%-42.84%-19.35%-14.05%-22.09%39.70%83.19%-31.73%-12.41%26.50%-80.50%-16.12%-17.11%66.16%-84.02%14.13%82.06%44.58%-56.91%80.65%32.11%19.88%50.26%103.00%142.82%89.08%45.07%49.49%11.89%-0.39%218.42%-1.33%-19.84%-11.61%6.46%24.85%25.24%35.97%59.53%75.51%83.45%81.90%72.86%50.02%118.01%77.16%29.43%10.22%-15.37%-31.54%-45.52%-41.86%-37.18%-23.95%
Net Income towards Common Stockholders Growth (5y) 43.17%4.99%-24.70%-16.13%-12.44%25.72%-103.49%-10.35%7.31%28.95%-33.83%34.18%28.02%63.73%21.93%40.45%73.18%50.76%41.30%43.47%24.29%11.73%25.03%47.91%25.47%12.11%22.59%48.23%38.36%45.30%209.92%41.00%51.35%43.49%31.38%23.37%17.62%7.82%9.61%23.46%17.02%16.03%7.45%2.67%30.77%31.11%
Net Income towards Common Stockholders (QoQ) 516.02%68.00%-43.73%-24.26%-61.91%-58.42%1,259.12%-6.79%-56.13%-30.25%51.23%-2.63%-71.14%371.99%-31.89%-43.58%119.52%-6.24%-29.65%96.87%32.13%-233.71%123.00%-6.04%132.45%-535.42%123.92%129.04%9.95%-97.52%5,084.39%-23.01%-1.27%8.09%38.14%60.80%9.75%-32.18%-24.10%-3.95%-22.43%-18.93%54.25%-58.73%32.39%88.87%122.77%62.32%40.43%9.55%1.06%9.69%-24.38%-30.43%0.83%26.67%-28.96%-26.34%37.57%-26.52%-25.67%-44.77%22.83%38.36%34.11%
Net Margin Growth (1y) 510.00-468.00-928.00108.00173.0094.00112.00-295.00-242.00-136.00193.00-1.00-104.00191.00-98.00-46.00191.00108.00-723.00-52.00-194.00-73.00-1145.00220.00568.00433.001,631.00487.00-54.00-117.00679.0027.00533.00616.00231.00-139.00-463.00-630.00-403.0014.00-334.00-157.00231.00497.001,219.001,518.001,306.00750.00360.00-340.00-739.00-671.00-349.00-361.00-315.00-65.00-674.00-525.00-551.00-753.00-272.0097.00
Net Margin Growth (3y) 441.00-511.00-623.00-188.00-172.00149.00206.00-341.00-154.00163.00-628.00-99.00-107.00226.00-1966.00122.00565.00468.00-237.00655.00319.00243.001,164.00734.001,047.00933.002,540.00375.0016.00-131.00506.00-98.00-264.00-171.0059.00372.00422.00731.001,134.001,261.001,245.001,021.00798.00576.001,230.00817.00252.0014.00-663.00-1226.00-1606.00-1490.00-1295.00-789.00
Net Margin Growth (5y) 529.00-212.00-1444.00-286.00-175.00183.00-1662.00-173.00219.00523.00-142.00608.00407.00542.00343.00636.001,044.00967.00672.00543.00390.00229.00992.00609.00250.00146.002,368.00886.00901.001,231.002,043.001,149.001,315.001,007.00625.00451.00433.0030.0079.00525.00222.00135.00-69.00-243.00284.00389.00
Net Margin (QoQ) 795.00392.00-561.00-116.00-183.00-67.00474.00-51.00-263.00-49.0068.002.00-157.00279.00-126.00-101.00138.00-10.00-73.00136.0054.00-840.00597.00-5.00175.00-1913.001,963.00342.0041.00-715.00819.00-199.00-22.0081.00167.00307.0061.00-305.00-202.00-17.00-106.00-78.00215.00-365.0071.00310.00481.00357.00371.0098.00-75.00-33.00-330.00-301.00-7.00289.00-342.00-255.00243.00-320.00-193.00-281.0041.00162.00177.00
Operating Income Growth (1y) 1,756.06%-53.52%-40.28%55.20%61.37%57.66%76.18%-41.65%-44.91%-33.15%15.08%-19.68%-33.27%55.76%13.58%-15.90%90.62%66.54%-175.27%23.28%-41.20%-30.54%-369.62%32.27%230.23%116.64%114.70%153.53%3.60%-4.52%249.76%-3.34%89.14%96.14%86.56%-9.76%-43.21%-57.10%-50.22%-6.22%-44.27%-31.66%42.20%117.11%501.66%748.25%452.32%151.58%69.30%-7.73%-46.89%-44.12%-34.26%-39.87%-31.69%-10.10%-47.44%-46.09%-54.20%-63.36%-31.53%28.40%
Operating Income Growth (3y) 154.59%-21.17%6.58%-10.07%-15.97%17.97%32.06%-26.68%-11.18%20.14%-43.97%-5.92%-9.23%21.68%-81.86%11.10%54.69%35.83%-19.61%60.49%26.24%12.84%64.04%47.99%86.35%59.49%43.57%30.29%3.63%-7.04%48.09%-6.48%-15.72%-16.84%9.71%22.48%23.95%35.49%57.53%72.38%78.39%74.89%60.98%45.06%88.49%67.59%26.08%8.12%-16.36%-33.12%-45.02%-43.12%-38.15%-25.33%
Operating Income Growth (5y) 83.83%4.91%-24.86%-5.49%-7.84%13.69%-58.93%-8.46%6.35%21.15%-7.45%22.80%20.67%30.10%15.60%27.43%48.63%36.23%27.66%29.24%16.66%3.87%33.51%22.36%15.42%3.53%21.78%35.11%30.13%36.03%91.13%34.90%43.56%35.10%31.11%20.90%16.21%6.65%7.24%20.81%14.43%11.64%5.47%0.11%19.24%26.64%
Operating Income (QoQ) 2,262.32%-47.19%68.74%-11.84%-40.84%-32.14%338.53%-8.33%-42.20%-24.17%45.25%-13.45%-29.87%30.54%1.37%-28.09%63.69%-4.81%-24.94%62.98%43.01%-143.02%222.93%-22.26%68.94%-390.88%134.62%94.08%10.83%-80.26%497.18%-20.69%2.13%-27.70%65.04%55.19%5.91%-31.23%-20.16%-2.33%-19.99%-20.21%50.41%-41.96%-1.88%66.02%129.64%60.84%38.33%8.10%4.60%8.24%-24.61%-37.77%10.05%27.34%-31.04%-29.31%44.83%-25.55%-29.28%-39.94%15.85%39.15%32.62%
Operating Margin Growth (1y) 635.00-831.00-358.00168.00191.0097.00137.00-414.00-362.00-103.00113.00-69.00-159.00163.0022.00-94.00253.00214.00-901.0045.00-250.00-135.00-2073.00271.00879.00679.002,689.00655.00-156.00-242.00545.00-171.00514.00540.00420.00-206.00-595.00-747.00-485.0027.00-270.00-234.00220.00614.001,382.001,930.001,696.001,007.00464.00-440.00-1118.00-977.00-511.00-559.00-348.00-107.00-886.00-688.00-612.00-970.00-368.00141.00
Operating Margin Growth (3y) 464.00-837.00-108.00-314.00-330.00157.00272.00-576.00-268.00274.00-766.00-117.00-156.00242.00-2952.00222.00881.00758.00-285.00971.00473.00303.001,161.00755.001,237.00977.003,654.00278.00-237.00-448.00481.00-350.00-351.00-441.00156.00434.00516.00949.001,432.001,648.001,576.001,256.00798.00644.001,335.00931.00230.00-76.00-933.00-1687.00-2078.00-2054.00-1766.00-1107.00
Operating Margin Growth (5y) 558.00-460.00-987.00-363.00-327.00236.00-2702.00-261.00360.00818.00-151.00808.00567.00680.00282.00706.001,240.001,057.00680.00594.00392.0096.001,097.00576.00372.00-3.003,390.00918.00875.001,247.002,398.001,271.001,494.001,049.00734.00465.00469.00-50.00-34.00564.00178.008.00-161.00-433.0080.00383.00
Operating Margin (QoQ) 1,187.00-602.00186.00-136.00-279.00-129.00712.00-113.00-373.00-88.00161.00-62.00-114.00127.00-21.00-152.00208.00-14.00-136.00195.00169.00-1129.00810.00-100.00285.00-3067.003,153.00508.0085.00-1058.001,120.00-303.00-1.00-271.00403.00382.0025.00-390.00-223.00-7.00-126.00-128.00289.00-304.00-90.00326.00682.00464.00458.0093.00-7.00-79.00-446.00-586.00134.00386.00-494.00-374.00375.00-393.00-296.00-297.0016.00209.00213.00
Profit After Tax Growth (1y) 383.26%-77.75%-84.71%64.43%104.77%159.57%535.26%-59.92%-58.98%-84.68%113.72%-1.26%-40.79%736.86%-13.06%-18.31%185.06%71.57%-300.51%-20.01%-61.83%-32.84%-166.87%127.49%454.56%162.31%101.50%223.99%8.90%-2.20%7,811.56%13.49%137.06%163.49%-10.99%-9.16%-45.74%-61.65%-54.15%-6.83%-59.97%-31.67%59.19%129.91%804.21%859.14%456.33%152.39%70.55%-8.17%-41.68%-41.81%-32.81%-36.88%-33.17%-8.82%-47.11%-44.65%-50.85%-62.95%-30.23%25.88%
Profit After Tax Growth (3y) 63.60%-55.44%27.56%-13.34%-20.77%49.29%127.69%-31.37%-11.54%30.05%-78.90%-13.59%-13.63%112.84%-88.07%14.13%82.06%44.58%-56.91%80.65%32.11%19.88%72.76%103.00%142.82%89.08%45.07%49.49%11.89%-0.39%218.42%-1.33%-19.84%-11.61%-13.39%24.85%25.24%35.97%59.53%75.51%83.45%81.90%72.86%50.02%118.01%77.16%29.43%10.22%-15.37%-31.54%-42.36%-41.86%-37.18%-23.95%
Profit After Tax Growth (5y) 43.17%4.90%-41.23%-15.72%-11.56%30.84%-130.57%-10.07%7.95%31.11%-31.70%36.60%31.23%89.96%40.64%40.45%73.18%50.76%41.30%43.47%24.29%11.73%26.88%47.91%25.47%12.11%22.59%48.23%38.36%45.30%209.92%41.00%51.35%43.49%16.08%23.37%17.62%7.82%9.61%23.46%17.02%16.03%11.15%2.67%30.77%31.11%
Profit After Tax (QoQ) 517.76%-61.54%138.79%-26.17%-67.19%-73.57%2,468.51%-8.06%-58.41%-35.32%62.06%-5.92%-84.47%802.44%-25.12%-43.58%119.52%-6.24%-29.65%96.87%32.13%-209.57%128.06%-6.04%132.45%-535.42%123.92%129.04%9.95%-97.52%5,084.39%-23.01%-1.27%100.76%-25.63%60.80%9.75%-32.18%-24.10%-3.95%-22.43%-18.93%54.25%-58.73%32.39%88.87%122.77%62.32%40.43%9.55%1.06%9.69%-24.38%-30.43%0.83%26.67%-28.96%-26.34%37.57%-26.52%-25.67%-34.60%3.72%38.36%34.11%
Property, Plant & Equipment (Net) Growth (1y) -97.44%-97.40%58.88%27.55%24.96%21.22%22.61%20.03%4.99%-11.90%-11.58%-12.16%-3.70%668.08%-4.28%-3.80%685.87%438.70%4,209.48%345.28%-45.96%-5.53%-5.55%814.11%845.81%-5.56%-5.27%-5.41%-7.49%-3.99%-3.72%6.57%7.12%10.08%10.50%1.31%4.48%6.45%13.30%21.72%27.40%30.92%30.44%26.19%20.50%15.73%11.23%7.95%10.58%13.10%13.74%18.36%22.67%25.32%28.64%28.53%23.96%20.55%17.82%13.88%8.53%
Property, Plant & Equipment (Net) Growth (3y) -66.05%-67.55%19.27%10.38%8.11%101.67%1.24%0.47%99.55%231.57%231.63%55.54%59.92%239.38%239.00%239.57%242.47%68.76%237.83%237.67%67.84%-5.03%-4.85%109.65%110.84%-0.06%0.26%0.70%1.16%4.01%6.43%9.54%12.55%15.34%17.76%15.88%17.06%17.28%18.02%18.36%19.29%19.67%18.17%17.26%17.80%17.93%17.63%17.98%18.91%19.55%19.90%20.10%18.17%
Property, Plant & Equipment (Net) Growth (5y) -49.43%-23.70%134.03%41.94%39.93%110.92%111.41%110.45%109.77%100.65%100.78%100.66%104.52%104.13%104.23%108.57%108.92%38.41%110.18%110.74%39.55%0.08%1.52%62.59%65.66%6.83%8.29%9.42%9.71%11.26%11.83%12.35%13.70%14.96%15.62%14.73%16.82%17.98%19.19%20.33%20.88%20.95%20.12%18.73%17.07%
Property, Plant & Equipment (Net) (QoQ) 3.29%-97.99%5.29%22.53%-2.40%1.30%3.15%18.86%-1.28%-0.83%-9.77%-0.26%-0.93%-1.47%-1.09%695.47%-87.65%-0.98%708.04%445.28%-1.23%-89.77%-1.93%853.23%-1.25%-0.97%1.47%-4.82%-0.96%-1.12%-0.77%-1.21%-0.67%9.45%-0.25%1.52%-0.30%0.35%2.87%3.44%6.11%7.81%7.66%6.30%5.72%4.30%2.81%2.09%1.61%1.21%5.32%4.41%2.19%5.33%9.16%6.67%4.90%5.23%5.28%3.73%2.52%1.72%0.33%
Return on Assets Growth (1y) 1.001.000.002.000.00-1.00-2.00-2.00-1.000.001.000.000.001.001.00-2.00-2.00-3.00-4.00-3.00-3.000.002.008.009.008.006.004.002.005.008.007.006.001.00-5.00-8.00-8.00-7.00-5.00-2.000.007.0015.0021.0022.0019.0010.001.00-7.00-12.00-13.00-11.00-8.00-8.00-7.00-7.00-9.00-7.00-5.00
Return on Assets Growth (3y) -3.00-1.001.00-1.000.000.000.00-1.00-3.00-2.00-2.00-2.00-5.00-4.00-2.00-1.003.005.004.004.009.009.0012.0015.0018.0018.0014.009.003.000.00-1.00-2.00-3.00-2.001.006.0011.0015.0019.0021.0019.0016.0014.0012.0010.008.000.00-10.00-17.00-23.00-27.00-24.00
Return on Assets Growth (5y) -2.000.00-1.00-4.00-5.00-5.00-4.00-3.001.004.005.006.007.008.0010.0012.0013.0013.0010.007.007.007.006.006.009.0010.0014.0020.0022.0023.0025.0024.0018.0014.009.003.000.000.000.001.002.00-1.000.001.00
Return on Assets (QoQ) -3.00-1.00-2.001.001.000.000.00-1.00-1.00-1.001.000.000.001.000.000.001.000.00-3.000.00-1.000.00-2.000.002.001.004.002.000.000.002.000.002.003.001.000.00-2.00-3.00-2.000.00-1.00-1.001.002.006.007.006.004.002.00-2.00-4.00-3.00-3.00-3.00-2.000.00-3.00-2.00-2.00-2.00-1.001.00
Return on Capital Employed Growth (1y) -1.004.003.005.001.00-1.00-3.00-4.00-3.00-2.001.000.000.002.001.00-3.00-2.00-4.00-5.00-6.00-6.00-2.001.0014.0017.0014.0011.005.001.005.007.008.008.000.00-7.00-12.00-12.00-10.00-7.00-3.001.0011.0024.0033.0034.0029.0014.00-2.00-13.00-22.00-23.00-17.00-12.00-10.00-9.00-10.00-13.00-11.00-7.00
Return on Capital Employed Growth (3y) -5.00-2.005.000.001.00-1.00-2.00-2.00-7.00-5.00-4.00-3.00-9.00-8.00-4.00-3.004.009.008.007.0013.0012.0016.0020.0027.0026.0019.0012.002.00-3.00-4.00-6.00-7.00-3.002.0011.0018.0024.0031.0032.0028.0023.0019.0016.0014.0010.00-2.00-17.00-29.00-37.00-43.00-39.00
Return on Capital Employed Growth (5y) -5.000.002.00-4.00-8.00-9.00-7.00-6.000.006.008.009.0010.0010.0014.0016.0018.0017.0013.008.009.008.007.007.0012.0015.0021.0030.0032.0032.0036.0033.0025.0018.0010.003.00-1.00-1.00-1.001.001.00-2.00-2.000.00
Return on Capital Employed (QoQ) -4.00-6.00-1.001.001.001.001.00-2.00-2.00-1.000.000.00-1.001.000.000.001.001.00-4.000.00-1.00-1.00-5.000.003.003.007.004.000.000.002.000.003.003.002.00-1.00-4.00-4.00-3.00-1.00-2.00-1.001.004.008.0012.009.005.004.00-3.00-7.00-6.00-5.00-4.00-1.00-1.00-4.00-3.00-3.00-4.00-2.001.00
Return on Equity Growth (1y) 4.002.00-1.005.001.00-4.00-6.00-6.00-3.00-1.002.001.000.002.001.00-4.00-4.00-7.00-8.00-8.00-6.00-1.004.0017.0021.0017.0013.008.004.008.0013.0011.0011.001.00-9.00-15.00-15.00-13.00-8.00-3.002.0017.0032.0041.0041.0031.0012.00-6.00-18.00-25.00-25.00-20.00-15.00-13.00-11.00-11.00-14.00-11.00-7.00
Return on Equity Growth (3y) -10.00-3.002.00-5.000.00-2.00-3.00-3.00-9.00-7.00-5.00-5.00-11.00-10.00-5.00-3.006.0011.009.008.0018.0018.0024.0030.0037.0035.0026.0017.004.000.00-3.00-4.00-7.00-2.005.0015.0023.0028.0034.0035.0032.0025.0022.0019.0014.009.00-8.00-25.00-38.00-46.00-49.00-43.00
Return on Equity Growth (5y) -9.000.00-2.00-12.00-11.00-12.00-10.00-7.001.008.0010.0012.0015.0014.0020.0023.0025.0025.0019.0012.0014.0014.0012.0012.0019.0022.0030.0041.0042.0042.0044.0039.0028.0021.0010.001.00-4.00-4.00-4.00-1.000.00-3.00-2.001.00
Return on Equity (QoQ) -9.00-4.00-5.002.002.001.001.00-3.00-3.00-1.001.000.00-1.002.000.000.001.001.00-6.000.00-1.00-1.00-5.001.004.003.009.004.000.000.004.000.005.005.002.000.00-5.00-6.00-4.000.00-3.00-1.001.005.0012.0014.0010.005.002.00-5.00-8.00-7.00-6.00-5.00-3.00-1.00-5.00-3.00-3.00-4.00-1.001.00
Return on Invested Capital Growth (1y) -4.000.0084.00-15.00-6.00-2.008.003.000.00-1.00-3.00-1.000.000.00-3.00-2.000.002.00-4.00-3.00-7.00-12.00-6.00-5.00-4.005.0010.0012.0013.007.005.002.005.009.008.007.001.00-6.00-10.00-9.00-8.00-5.00-2.001.0010.0020.0027.0029.0024.0012.00-1.00-11.00-17.00-18.00-15.00-11.00-10.00-8.00-8.00-11.00-8.00-5.00
Return on Invested Capital Growth (3y) -10.00-3.0089.00-12.00-6.00-2.002.000.000.001.00-10.00-6.00-7.00-10.00-12.00-11.00-11.00-5.000.003.002.000.009.009.0014.0021.0022.0021.0019.0010.003.000.00-2.00-2.00-4.00-1.003.009.0016.0021.0026.0027.0024.0019.0016.0013.0011.007.00-3.00-15.00-25.00-32.00-36.00-32.00
Return on Invested Capital Growth (5y) -9.00-1.0082.00-18.00-13.00-12.00-8.00-8.00-11.00-6.00-6.000.002.002.002.003.008.0011.0012.0012.008.003.007.006.007.0010.0011.0013.0021.0025.0028.0030.0032.0030.0022.0017.009.003.00-1.00-1.00-1.000.000.00-2.00-2.000.00
Return on Invested Capital (QoQ) -7.00-89.00100.00-7.00-3.00-5.001.001.001.005.00-3.00-2.000.002.00-1.00-1.000.00-1.000.001.001.00-6.000.00-2.00-3.000.001.00-1.005.005.003.000.000.002.000.003.003.001.000.00-3.00-4.00-2.000.00-1.00-1.001.003.007.0010.008.004.002.00-3.00-5.00-5.00-4.00-4.00-2.00-1.00-3.00-2.00-2.00-3.00-1.001.00
Return on Sales Growth (1y) 5.00-5.00-10.001.002.001.001.00-3.00-3.00-2.002.000.00-1.002.00-1.000.002.001.00-7.00-1.00-2.00-1.00-11.002.006.004.0016.005.00-1.00-1.007.000.005.006.002.00-1.00-5.00-6.00-4.000.00-3.00-2.002.005.0012.0015.0013.008.004.00-3.00-7.00-7.00-3.00-4.00-3.00-1.00-7.00-5.00-6.00-8.00-3.001.00
Return on Sales Growth (3y) 4.00-6.00-7.00-2.00-2.002.002.00-3.00-1.002.00-6.00-1.00-1.003.00-19.001.006.005.00-2.007.003.002.0012.007.0010.009.0025.004.000.00-1.005.00-1.00-3.00-2.001.004.004.007.0011.0013.0012.0010.008.006.0012.008.003.000.00-7.00-12.00-16.00-15.00-13.00-8.00
Return on Sales Growth (5y) 5.00-2.00-14.00-3.00-2.002.00-16.00-2.002.005.00-1.006.004.006.004.006.0010.0010.007.005.004.002.0010.006.002.001.0024.009.009.0012.0020.0011.0013.0010.006.005.004.000.001.005.002.001.00-1.00-2.003.004.00
Return on Sales (QoQ) 8.004.00-6.00-1.00-2.00-1.005.00-1.00-3.00-1.001.000.00-2.003.00-1.00-1.001.000.00-1.001.001.00-8.006.000.002.00-19.0020.003.000.00-7.008.00-2.000.001.002.003.001.00-3.00-2.000.00-1.00-1.002.00-4.001.003.005.004.004.001.00-1.000.00-3.00-3.000.003.00-3.00-3.002.00-3.00-2.00-3.000.002.002.00
Revenue Growth (1y) 106.12%35.14%29.52%29.58%27.37%28.99%21.61%-1.68%-8.17%-17.13%-8.25%-9.40%-5.68%12.89%9.33%1.91%14.90%22.35%35.03%11.88%-3.13%-16.59%-36.79%-14.95%0.94%7.71%20.08%36.00%18.12%16.28%22.29%9.95%29.27%31.93%24.28%8.20%-10.35%-21.61%-19.07%-8.60%-24.41%-7.76%10.68%37.65%113.21%118.30%104.16%57.14%39.14%11.07%-9.12%-12.15%-18.21%-18.84%-12.28%-4.07%-8.84%-5.35%-8.53%-6.92%-1.46%11.21%
Revenue Growth (3y) 34.09%13.05%13.06%4.90%3.33%6.47%6.85%-3.17%-0.16%4.61%10.64%1.09%1.63%4.83%-2.28%-1.02%3.96%3.20%0.82%8.97%4.92%1.47%-2.45%8.34%15.52%18.22%22.21%17.40%11.03%6.34%7.15%2.83%-4.32%-1.56%3.64%10.83%13.05%16.43%22.29%25.51%30.89%30.78%27.11%23.86%34.38%25.32%17.63%9.81%1.23%-5.15%-9.99%-7.77%-9.76%-5.11%
Revenue Growth (5y) 21.18%14.82%16.36%5.65%4.19%4.25%0.81%-2.89%-0.54%0.56%0.56%3.62%4.59%7.61%6.50%7.72%11.40%11.01%9.27%9.01%6.01%1.56%-1.36%4.69%0.88%3.62%10.33%15.28%17.15%19.35%22.69%18.65%21.05%18.26%15.61%13.45%10.46%7.31%7.83%10.75%10.83%11.43%10.50%11.15%16.86%15.68%
Revenue (QoQ) 47.98%0.65%31.87%4.95%-2.98%-3.54%31.92%3.16%-1.74%-9.06%6.66%-3.64%-11.33%0.69%5.32%0.31%6.13%-2.49%-1.83%13.10%13.01%7.61%-18.66%-2.07%-2.70%-18.45%9.44%16.23%3.82%-9.08%23.95%0.95%2.20%-4.38%11.44%18.69%4.30%-9.92%-2.98%-1.67%-8.80%-6.99%9.57%-18.67%11.29%11.60%36.27%25.98%13.95%4.37%4.88%11.54%-9.03%-14.60%1.39%3.85%-9.73%-7.71%10.88%-1.31%-6.28%-10.81%12.84%4.48%5.76%
Share-based Compensation Growth (1y) 0.48%25.60%77.08%33.98%14.51%5.71%19.47%65.04%-31.74%-80.75%-49.23%-22.37%-9.92%240.79%95.23%21.35%100.51%102.94%43.64%48.11%35.26%4.47%17.56%23.31%13.83%11.52%-20.19%7.30%-11.83%15.62%46.59%13.61%26.03%16.04%24.21%19.21%12.92%10.82%-0.38%16.57%4.85%7.30%30.18%-4.51%3.03%4.54%11.75%-3.06%12.86%21.94%40.90%-2.67%5.50%-0.41%-25.66%-2.90%11.43%6.51%14.55%9.15%8.07%10.99%
Share-based Compensation Growth (3y) -7.74%-36.53%2.41%19.73%-11.04%-11.48%5.79%15.85%7.23%10.02%12.49%11.74%34.68%93.32%48.83%30.38%45.61%33.22%10.46%25.14%10.72%10.44%11.21%14.55%8.15%14.38%13.27%13.27%7.86%14.14%21.96%16.44%14.27%11.33%17.22%9.89%6.85%7.52%13.16%2.57%6.83%11.01%27.03%-3.41%7.05%8.28%5.39%-2.88%9.88%8.96%6.26%1.04%8.31%5.59%
Share-based Compensation Growth (5y) 7.24%12.07%24.67%25.27%13.81%8.02%14.86%23.21%13.68%9.18%5.96%13.04%19.65%56.26%30.99%21.99%27.96%25.97%19.66%21.56%14.08%11.61%11.22%15.87%8.41%12.21%13.51%10.10%6.27%10.77%21.42%7.88%11.65%11.96%20.46%4.60%7.75%8.59%8.70%0.39%7.46%7.73%11.78%-0.92%8.12%8.46%
Share-based Compensation (QoQ) -12.86%-2.67%-1.46%20.22%8.92%37.23%-25.44%2.75%0.55%55.10%2.99%-57.50%-71.64%308.94%57.49%-50.68%7.30%134.27%-2.10%-18.52%8.60%65.81%0.95%-25.59%-16.12%86.59%5.88%-31.31%-17.83%33.54%42.36%-43.55%7.76%69.29%10.33%-37.38%-0.78%81.21%5.89%-40.68%-2.63%62.90%23.90%-46.65%-0.36%97.64%-9.11%-42.44%1.11%111.25%-21.15%-32.99%9.25%144.10%-45.53%-27.37%3.13%82.20%-28.86%-16.65%-1.42%95.95%-32.21%-17.47%1.24%
Shareholder's Equity Growth (1y) 9.00%5.81%3.67%8.50%9.41%10.74%7.10%4.19%2.67%3.39%3.96%3.27%5.48%4.96%5.32%18.33%19.48%12.01%13.60%1.02%-0.61%-8.96%-6.88%-3.13%0.20%15.01%11.70%8.64%4.68%14.50%14.35%21.62%29.92%17.41%15.48%8.47%0.57%3.58%2.63%1.99%3.56%6.61%14.96%21.11%33.48%45.10%47.28%51.16%42.14%28.96%19.70%14.75%11.57%9.06%8.83%4.86%2.11%0.76%-2.73%-4.69%-0.95%
Shareholder's Equity Growth (3y) 7.21%5.93%5.88%5.30%5.82%6.32%5.45%8.39%8.97%6.72%7.54%7.27%7.80%2.29%3.66%5.01%5.97%5.46%5.72%2.06%1.40%6.23%5.95%8.58%10.87%15.63%13.83%12.75%11.00%11.67%10.66%10.40%10.61%9.04%10.86%10.24%11.61%17.01%20.22%23.13%25.25%25.88%26.55%28.07%28.40%26.84%24.26%22.07%17.43%12.32%8.21%4.67%4.11%
Shareholder's Equity Growth (5y) 8.53%8.42%6.89%6.89%7.07%4.15%4.40%4.50%5.20%4.94%5.28%5.37%5.61%7.11%7.31%8.88%10.11%9.53%9.31%7.00%6.38%7.83%7.11%7.20%7.26%11.29%11.72%12.10%13.59%16.59%18.07%19.75%20.75%19.39%19.16%18.37%17.13%17.64%17.75%17.57%17.49%17.00%16.49%15.99%16.45%
Shareholder's Equity (QoQ) 3.30%0.76%0.29%-1.28%5.48%3.89%1.13%-0.07%2.01%1.07%-0.35%0.63%2.58%0.40%1.77%0.14%2.92%12.81%2.77%-6.13%4.38%0.32%1.11%-14.01%6.76%4.37%4.59%-1.31%3.70%1.51%0.77%7.95%3.55%7.96%7.65%-2.45%1.86%1.41%-0.19%0.47%0.92%0.77%1.35%3.43%8.83%6.16%11.71%12.42%10.46%8.96%5.04%2.00%2.54%4.45%2.13%-0.30%2.32%0.64%-0.54%-1.62%-1.23%-1.38%3.36%
Tax Rate Growth (1y) -863.00956.0019,830.00219.00-324.00-931.00-1187.00156.00330.00-2559.00-2336.00-482.00125.002,384.002,404.00-24.00-432.00-438.00-3199.00-48.00316.00227.003,283.00316.00-260.00-64.00-7456.00-190.00-153.00-98.003,473.00-1089.00-1127.00-1402.002,209.00-51.00-30.00263.00-338.00-17.0013.00-236.00-675.00-53.00-8.00141.001,142.00144.0043.0078.00-648.00-4.0011.00-83.00550.00-72.00-42.00-181.00895.00-84.00-126.004.00
Tax Rate Growth (3y) -858.00-2534.0016,307.00-107.00130.00-1106.00-1118.00-350.0022.00-614.00-3131.00-554.009.002,172.002,488.00244.00-376.00-276.00-7372.0079.00-97.0064.00-699.00-962.00-1540.00-1564.00-1774.00-1329.00-1310.00-1236.005,344.00-1157.00-1144.00-1374.001,197.00-122.00-25.00168.00130.0073.0048.00-17.00-181.0087.0047.00136.001,044.0068.0013.00-186.00797.00-160.00-157.00-261.00
Tax Rate Growth (5y) -1166.00-589.0015,512.00-179.0014.00-1317.00-1034.00-82.0078.00-451.00-7303.00-427.00-404.002,010.00-1495.00-1034.00-1656.00-1776.00-1690.00-1061.00-1254.00-1074.001,172.00-1030.00-1557.00-1537.00-2786.00-1400.00-1305.00-1332.005,811.00-1067.00-1109.00-1155.001,691.0018.0029.00163.0031.00-2.0018.00-282.001,264.00-69.00-122.00-42.00
Tax Rate (QoQ) -683.00-19009.0018,452.00377.001,136.00-134.00-1160.00-166.00529.00-390.00183.008.00-2359.00-167.002,037.00614.00-100.00-146.00-391.00205.00-106.00-2907.002,760.00570.00-196.00149.00-207.00-6.000.00-7242.007,059.0030.0055.00-3671.002,498.00-8.00-220.00-60.00237.0013.0074.00-662.00557.0043.00-175.00-1100.001,179.0089.00-27.00-99.00181.00-12.008.00-825.00825.003.00-86.00-192.00204.0033.00-226.00884.00-776.00-9.00-96.00
Total Debt Growth (1y) 12.32%13.19%7.44%-1.19%-1.56%-0.28%-0.33%-0.48%-7.40%-7.47%-2.99%-11.38%-4.31%-4.30%-8.78%-14.04%45.18%41.48%26.46%47.16%-13.54%-12.98%-2.11%-2.39%-2.28%-9.17%-9.30%-8.37%-2.04%1.07%0.28%-0.16%-6.61%-0.22%3.05%2.43%2.98%15.05%11.53%11.64%11.55%13.47%14.04%14.73%13.07%0.10%-0.61%-1.99%-1.27%-1.14%-0.57%0.64%1.98%0.02%-0.75%-1.28%19.02%5.21%38.12%24.85%2.68%
Total Debt Growth (3y) 3.37%1.05%-0.29%-4.48%-4.45%-4.06%-4.10%-8.82%8.76%7.80%3.82%3.88%6.30%5.62%4.14%7.28%7.05%3.80%3.94%9.59%-6.11%-7.21%-3.79%-3.70%-3.67%-2.88%-2.14%-2.14%-1.97%5.08%4.84%4.52%2.37%9.21%9.44%9.47%9.11%9.33%8.12%7.88%7.58%3.94%4.06%4.21%4.41%-0.34%-0.64%-0.88%6.22%1.33%10.88%7.45%7.61%
Total Debt Growth (5y) -3.39%7.47%6.06%1.97%1.83%1.68%1.77%1.72%1.68%-0.20%-0.13%0.05%2.83%1.58%0.54%2.47%2.33%2.43%3.02%6.12%-4.46%-1.72%0.46%0.42%0.53%3.64%3.58%3.72%3.51%5.67%5.49%5.12%3.67%5.21%5.31%5.29%5.51%5.26%4.52%4.52%8.61%3.39%9.09%6.88%6.83%
Total Debt (QoQ) -0.37%4.00%0.41%-1.28%-0.31%-0.01%0.04%-0.01%-0.35%-0.15%-6.92%-0.08%4.48%-8.79%0.50%-0.07%-0.42%-14.05%69.74%-2.61%-10.99%0.02%-0.27%-1.99%0.14%-0.27%-0.16%-8.90%0.00%0.75%6.73%-6.01%-0.78%0.30%-0.15%0.42%2.47%-0.30%0.38%12.18%-0.67%-0.20%0.30%14.12%-0.17%0.41%-1.15%1.03%-0.88%-0.98%-0.43%1.17%-0.32%0.23%0.89%-0.78%-1.08%-0.31%21.64%-12.29%29.87%-9.89%0.04%