Strategic Education Growth Metrics (2009-2025) | STRA

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Jun2009 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) 44.06%41.23%24.84%-39.04%-45.63%-50.89%-49.39%-1.72%-5.63%1.28%3.30%-1.45%-3.66%4.40%4.03%11.62%28.51%22.79%22.63%21.06%18.07%19.07%-22.07%-19.29%-15.28%-17.40%24.42%20.23%13.06%14.75%14.68%7.56%5.68%5.74%400.86%417.01%435.06%429.92%8.23%7.73%0.47%0.39%14.94%28.30%32.83%31.91%13.13%0.44%-0.07%-4.36%-4.36%-6.25%-8.54%-5.23%-4.57%-1.69%-0.49%1.65%3.47%-3.55%-3.76%-3.95%-3.45%
Assets Growth (3y) -9.59%-11.11%-13.26%-16.11%-20.93%-19.63%-18.37%2.64%5.32%9.09%9.64%10.02%13.49%15.14%-0.19%2.93%8.73%6.49%5.94%5.51%4.19%4.11%3.60%1.44%0.41%0.08%92.62%88.39%85.60%85.95%83.88%81.62%78.44%77.85%84.01%92.61%92.57%91.45%12.07%11.55%10.08%8.20%7.54%6.50%6.68%6.14%1.08%-2.54%-3.11%-2.69%-1.89%-3.85%-4.32%-2.55%-1.58%
Assets Growth (5y) -1.76%-2.08%-3.60%-4.42%-5.59%-5.36%-12.27%1.10%3.17%5.01%5.03%5.26%6.96%7.67%7.24%7.12%8.96%7.94%46.85%45.55%44.93%44.61%43.23%42.19%40.33%39.76%54.81%56.01%53.54%53.47%51.89%50.49%49.79%47.98%46.47%46.41%45.53%44.78%5.14%5.05%3.95%4.06%4.20%2.75%3.06%3.14%0.62%
Assets (QoQ) 3.31%13.23%8.72%13.28%1.28%0.09%-46.91%1.04%-8.53%3.15%3.09%-2.98%-1.82%5.21%-1.65%-5.16%6.39%4.84%5.53%9.18%1.65%4.71%4.17%6.49%2.51%-31.47%7.89%11.78%-0.05%3.23%4.26%5.11%1.44%3.17%-2.22%3.28%1.49%388.68%0.93%6.88%0.52%-0.19%0.46%-0.31%0.43%14.28%12.14%3.21%-0.26%-2.00%-0.44%2.69%-4.55%-1.99%-2.42%0.19%-1.09%-1.31%0.53%1.41%1.03%0.46%-6.30%1.19%0.83%0.98%
Capital Expenditures Growth (1y) 284.84%-46.57%3.78%67.42%-6.46%-36.26%-27.55%-63.41%-64.42%-12.83%21.52%28.68%-41.53%-54.89%-74.43%-75.47%-57.94%-49.62%-18.01%76.54%184.54%219.20%45.49%9.18%-28.33%-56.88%44.23%82.29%89.12%152.28%68.21%-38.55%10.21%-5.03%21.08%231.20%106.85%131.56%19.89%-5.20%62.84%10.93%4.62%10.12%-11.28%-6.42%12.57%31.40%-23.43%23.97%-6.42%-32.52%-14.62%-26.75%-3.01%-9.73%11.10%12.77%-1.11%16.72%12.30%0.87%15.29%
Capital Expenditures Growth (3y) 37.77%-33.29%-2.96%-7.62%-42.05%-36.95%-39.16%-51.30%-55.61%-41.70%-36.60%-17.71%-11.22%-10.15%-32.68%-22.10%-4.99%-11.49%19.82%52.02%56.82%51.43%52.26%6.94%14.31%1.09%43.22%54.80%62.75%77.03%34.66%24.49%54.84%34.62%14.95%51.21%44.04%33.96%12.19%11.11%3.42%8.77%3.29%-0.79%-16.60%-5.28%0.72%-7.15%-10.11%0.79%-3.54%-10.75%2.13%-5.90%3.41%
Capital Expenditures Growth (5y) 16.56%-41.68%-28.14%-19.34%-25.28%-16.62%-23.12%-25.95%-29.16%-22.89%-11.77%2.09%-1.05%-4.62%-5.84%-11.94%12.32%10.69%28.50%48.21%54.46%50.17%38.65%30.88%38.14%21.56%29.80%31.10%44.17%41.93%23.52%22.79%20.32%23.13%9.85%25.11%14.33%16.90%5.09%-3.53%0.97%1.23%1.12%0.57%-6.26%-0.68%3.10%
Capital Expenditures (QoQ) 397.80%-53.71%-8.22%46.08%-13.91%-10.09%48.07%-18.38%-41.34%2.20%-25.22%-20.65%43.73%42.48%-20.81%-63.95%10.90%-19.23%-24.05%-38.18%32.83%31.44%63.54%-0.35%49.01%-40.09%22.73%-34.59%-10.34%100.38%55.11%-32.14%19.60%33.61%-43.34%21.71%3.07%70.34%54.99%-23.99%15.38%-11.81%22.56%30.57%-21.40%-16.82%29.00%5.20%-17.09%0.06%50.57%-38.70%34.23%-24.47%8.57%-22.43%15.16%0.00%1.06%-4.54%16.89%-12.31%19.28%-8.15%4.99%0.23%
Cash & Equivalents Growth (1y) 180.84%128.02%105.00%0.23%-22.10%-42.55%-32.16%-10.87%-25.87%-3.69%-20.08%-16.84%-3.68%38.71%86.85%99.42%148.61%101.47%76.57%71.26%49.19%43.71%-42.24%-34.13%-37.59%-39.96%38.64%20.92%25.19%25.93%24.88%20.65%12.76%16.05%83.66%100.24%112.45%118.83%43.68%34.41%25.67%25.25%80.76%-55.32%-46.19%-44.38%-61.72%43.42%23.14%0.52%-4.37%-20.55%-30.88%-31.15%-36.17%-21.15%9.51%27.12%16.80%-18.64%-35.07%-41.94%-22.68%
Cash & Equivalents Growth (3y) 17.49%8.05%3.58%-9.43%-17.76%-8.45%0.43%13.91%21.08%39.10%38.15%41.62%52.87%58.96%23.98%31.03%32.28%20.24%12.24%10.90%5.24%2.81%0.00%-1.32%-4.14%-4.26%47.05%42.95%44.21%47.33%48.81%48.08%44.39%47.06%68.33%6.34%12.84%15.09%-0.19%-4.86%-5.92%-11.20%-12.86%-20.15%-22.92%-27.26%-38.41%-3.50%-2.32%-4.18%-10.67%-20.12%-21.08%-20.20%-16.78%
Cash & Equivalents Growth (5y) 31.17%28.66%29.68%20.47%15.58%17.31%0.66%10.77%10.57%18.36%16.12%17.73%22.79%24.88%26.97%26.83%26.72%20.50%26.53%26.93%22.80%22.51%21.42%20.93%18.66%19.19%52.54%11.90%15.19%17.37%17.92%15.78%14.81%12.20%11.79%6.50%4.11%1.08%-9.51%-11.61%-8.82%-9.33%-13.18%-20.05%-20.10%-22.25%-26.74%
Cash & Equivalents (QoQ) 18.77%6.32%55.86%42.70%-3.57%-4.42%-23.79%10.90%-28.89%12.88%0.12%-7.76%-7.62%-6.33%4.18%6.83%33.05%26.18%11.19%33.18%7.83%10.58%7.85%16.02%3.87%-55.55%22.98%9.93%-0.06%2.62%7.26%13.81%0.52%1.77%3.62%6.37%3.46%61.06%12.97%12.86%6.56%5.75%5.69%5.52%6.20%52.62%-73.88%27.08%9.78%5.04%-2.13%9.11%-10.39%-0.07%-18.68%-5.07%-10.75%-7.36%0.46%31.83%3.60%-14.87%-30.02%5.21%-7.36%13.37%
Cash from Investing Activities Growth (1y) -78.60%-58.43%131.55%266.42%108.11%37.41%-332.14%-185.14%-504.19%12.83%-21.52%45.74%41.53%54.89%74.43%75.47%57.94%49.62%18.01%-76.54%-184.54%-219.20%-45.49%-9.18%-29.36%-85.20%-44.23%-82.29%-4.77%41.26%-68.21%38.55%-10.21%5.03%2,629.88%-375.88%41.67%-60.74%-102.62%-48.09%-156.54%59.82%-32.50%-2,460.76%-70.38%-148.86%48.35%98.01%18.82%-71.82%-241.21%91.71%-165.78%96.11%29.49%-1,645.46%95.70%-1,011.09%-33.59%-172.00%-69.76%43.85%145.62%
Cash from Investing Activities Growth (3y) 16.36%4.74%3.81%8.39%42.35%37.33%-39.62%-28.33%-44.13%41.70%36.60%38.29%11.22%10.15%32.68%22.10%-15.68%-43.88%-19.82%-52.02%-56.82%-51.43%-52.26%-6.94%-14.31%-1.09%298.70%-74.68%12.35%3.57%-3.74%-63.00%-18.14%15.03%4.19%-465.10%-36.61%-17.14%-26.37%8.93%-52.53%-19.77%-32.67%65.17%-54.34%44.99%-7.51%69.34%54.72%9.43%-47.58%-57.87%42.09%37.61%34.44%
Cash from Investing Activities Growth (5y) 32.14%27.78%28.52%19.74%25.51%16.92%-23.39%-17.28%-41.43%-3.21%11.77%14.10%1.05%4.62%5.84%11.94%-12.32%-10.69%137.28%-59.35%-19.91%-39.59%-18.56%-53.84%-17.45%7.77%-16.37%-189.15%-24.10%2.16%5.24%-17.17%-17.93%-21.27%-9.16%21.51%-40.63%35.99%-15.36%-1.79%16.50%5.77%-17.08%-14.95%23.12%-0.76%22.49%
Cash from Investing Activities (QoQ) 2.70%-38.39%8.34%-44.71%13.69%127.56%383.54%-92.95%-766.47%-2.20%-77.35%66.54%-43.73%-42.48%20.81%63.95%-10.90%19.23%24.05%38.18%-32.83%-31.44%-63.54%0.35%-49.01%40.09%-22.73%-18.07%-113.34%53.34%-55.11%32.14%-19.60%-33.61%43.34%-21.71%-3.07%3,659.11%-110.66%85.08%-184.04%41.91%-501.62%74.16%55.51%-91.55%-11,527.31%98.28%35.02%60.25%-348.39%29.92%-37.54%21.05%89.11%-2,147.59%97.99%-1,330.28%-169.57%94.46%-420.06%-71.96%-448.89%96.54%-72.02%239.71%
Cash from Operations Growth (1y) 34.08%-0.29%198.33%-58.83%6.44%-18.13%-34.10%47.90%-45.69%-69.50%-58.70%-21.50%-13.95%226.67%41.12%-51.92%5.81%-40.65%-17.82%32.95%-7.60%9.05%-36.66%45.47%-52.17%-40.71%-28.31%-37.53%67.13%6.28%51.03%-18.22%-30.51%57.66%-485.05%421.79%244.06%242.18%185.83%-1.26%17.11%-2.61%22.17%-126.15%14.68%8.80%-24.58%221.93%-28.16%-48.82%24.69%-93.18%-37.73%-77.18%5.40%2,168.64%120.28%342.31%10.89%-46.89%-12.85%28.40%16.79%
Cash from Operations Growth (3y) -8.14%-37.09%-6.71%-21.81%-20.76%-6.57%-27.31%-17.66%-20.92%-16.07%-21.76%-20.53%-5.60%28.35%-9.77%-2.39%-22.38%-27.33%-28.00%6.51%-9.61%-11.76%-11.81%-9.42%-17.80%-0.22%-83.40%38.65%58.68%78.98%70.90%61.51%40.94%73.85%59.24%-49.59%66.56%53.62%40.79%-31.97%-1.19%-18.45%4.74%-72.09%-19.95%-49.73%-0.29%57.21%-0.49%-19.76%13.38%-6.35%6.13%9.03%10.93%
Cash from Operations Growth (5y) -6.73%-13.56%-1.19%-21.11%-13.43%-11.99%-27.53%1.54%-26.23%-17.50%-26.29%-14.53%-7.63%5.90%-4.47%-13.83%-11.49%-8.46%-33.06%38.82%12.05%29.96%17.78%30.80%17.48%27.05%34.32%-21.87%39.94%43.45%35.69%6.08%18.19%23.95%30.59%-35.46%15.63%-15.79%24.90%-13.41%5.76%-11.36%6.07%-23.51%-0.30%-6.32%5.12%
Cash from Operations (QoQ) -47.26%-27.62%189.04%21.54%-60.79%116.56%-60.12%214.25%-69.84%74.31%-10.48%15.40%-83.06%136.04%70.15%26.50%-35.70%1.97%-42.03%178.39%-63.93%41.20%-6.22%93.47%-57.44%-17.98%115.37%-36.39%-47.24%-0.81%87.66%70.19%-66.45%40.95%1.61%44.62%-23.88%-444.25%237.70%-4.64%-24.30%-13.65%58.41%13.10%-37.05%8.32%-133.90%596.07%-40.28%-24.91%-45.19%192.27%-57.45%82.95%-97.00%2,569.85%-84.41%745.06%-35.51%159.23%-68.69%111.85%-69.11%325.38%-53.87%92.70%
Dividends Paid - Common Growth (1y) 247.05%-50.93%47.17%27.07%25.83%15.17%15.99%-10.31%-9.94%-1.14%-0.88%-1.88%1.26%1.23%286.26%286.69%283.90%284.32%0.72%20.72%20.16%20.10%31.88%9.93%10.89%10.77%0.66%0.72%1.62%0.66%-0.18%-0.79%-1.75%-1.04%-0.29%0.01%-0.14%0.41%0.57%0.46%0.43%-2.40%-3.95%
Dividends Paid - Common Growth (3y) 54.20%-17.64%19.16%3.79%67.16%67.18%72.47%72.49%72.30%72.27%10.17%10.15%10.63%10.22%9.84%3.18%3.45%3.33%0.06%-0.02%-0.10%0.00%0.03%-0.11%-0.49%-1.02%-1.24%
Dividends Paid - Common Growth (5y) -24.80%-24.81%-24.81%-24.60%39.40%39.11%38.82%38.67%38.56%38.48%5.88%5.81%5.84%5.88%5.85%1.99%2.11%1.57%-0.65%
Dividends Paid - Common (QoQ) 398.46%-66.98%49.35%-0.10%-0.41%-0.96%28.95%-1.07%-8.84%-0.26%-0.28%-0.66%0.06%0.00%-1.29%0.04%0.00%0.04%1.19%0.00%281.59%0.15%0.46%0.11%0.00%20.04%-0.01%0.06%9.81%0.05%0.87%-0.05%-0.21%0.11%1.78%-1.00%-1.04%-0.50%0.79%-0.28%-0.29%-0.20%0.64%0.26%-0.12%-0.31%0.60%-2.56%-1.71%
EBITDA Margin Growth (1y) -30.00105.00208.00-134.00-351.00-623.00-795.00-514.00-712.00-589.00-1166.00-888.00-557.00-483.00-29.00-4449.0049.00139.00313.004,375.00-450.00-222.00-183.00-44.0032.00-718.00-259.00-258.00-202.0040.00285.00-663.00-632.00-864.00-4307.00-205.0071.00761.004,377.00631.00613.00688.00-182.00-1276.00-1244.00-921.00-373.00889.00106.00-93.0025.000.00-572.00-215.00600.00767.001,477.00758.00291.00-635.00-114.0081.00-30.00
EBITDA Margin Growth (3y) -1092.00-1107.00-1753.00-1536.00-1619.00-1695.00-1990.00-5851.00-1220.00-933.00-882.00-962.00-957.00-566.00101.00-119.00-368.00-801.00-129.004,073.00-620.00-899.00-157.00-965.00-802.00-1542.00-4281.00-1126.00-764.00-63.00355.00-237.0052.00584.00-113.00-850.00-559.00528.003,822.00244.00-524.00-327.00-531.00-387.00-1710.00-1229.00251.001,656.001,012.00450.00915.00133.00792.00624.00861.00
EBITDA Margin Growth (5y) -1600.00-1451.00-1469.00-1611.00-2020.00-1778.00-1860.00-1520.00-1637.00-1873.00-1323.00-1264.00-1127.00-1244.00127.00-1039.00-1203.00-1625.00-4151.003,205.00-1181.00-1003.00-87.00-538.00-118.00-93.00-86.00-1770.00-1394.00-296.00-201.00-624.00-1086.00-430.00-461.0040.00-1025.00220.004,446.001,012.00381.00217.00360.00-254.00-346.00-390.00513.00
EBITDA Margin (QoQ) -245.00-1196.001,176.00235.00-110.00-1093.00834.0019.00-383.00-1265.001,115.00-179.00-259.00-1842.001,393.00152.00-186.00-1388.00-3027.004,650.00-96.00-1214.001,034.00-174.00132.00-1175.001,174.00-98.00-619.00-716.001,175.00-43.00-376.00-471.00227.00-12.00-608.00-3914.004,329.00264.0082.00-299.00583.00246.00157.00-1168.00-510.00278.00479.00-620.00752.00-505.00280.00-503.00727.00-1077.00637.00312.00895.00-366.00-82.00-155.00-31.00154.00113.00-266.00
EBIT Growth (1y) 25.87%30.20%40.31%12.41%-1.17%-14.56%-36.19%-22.98%-31.01%-27.87%-67.89%-36.69%-26.77%-27.40%-15.51%-204.77%-13.40%-8.60%39.19%175.17%-23.35%-12.79%-21.29%-4.28%1.17%-38.38%-33.42%-9.24%-8.21%7.43%70.27%-40.53%-38.58%-69.80%-794.64%61.49%127.07%559.56%135.01%97.15%70.89%68.12%-22.89%-90.30%-72.70%-42.45%-52.35%672.28%12.01%-18.11%6.25%-0.78%-110.04%-23.09%228.28%96.13%3,165.68%149.30%41.74%-33.57%-3.78%9.15%1.97%
EBIT Growth (3y) -4.97%-7.08%-34.00%-18.16%-20.67%-23.52%-44.27%-35.92%-24.09%-21.78%-27.72%-20.70%-21.38%-16.67%-2.54%-8.99%-12.43%-21.10%-9.98%38.44%-10.71%-16.73%-3.72%-19.76%-17.07%-41.53%-114.54%-4.48%8.58%28.86%60.58%23.71%33.58%49.61%23.32%-32.42%1.94%85.48%28.64%13.86%-19.46%-7.47%-26.92%-9.43%-26.63%-28.70%18.45%146.78%51.05%16.23%70.35%8.94%43.59%27.91%68.04%
EBIT Growth (5y) -11.46%-11.85%-19.50%-15.46%-19.82%-18.64%-28.29%-18.14%-19.44%-23.78%-27.67%-15.41%-14.71%-17.46%0.97%-16.46%-17.65%-30.74%-60.43%21.31%-0.14%2.83%16.76%10.47%17.22%17.26%16.28%-30.12%-9.79%15.67%8.75%7.23%-6.13%9.56%-1.04%18.79%-16.21%32.08%19.61%23.50%9.96%8.72%12.68%-0.65%-1.97%-0.28%19.15%
EBIT Margin Growth (1y) -30.00105.00208.00-134.00-351.00-623.00-795.00-514.00-712.00-589.00-1166.00-888.00-557.00-483.00-29.00-4449.0049.00139.00313.004,375.00-450.00-222.00-183.00-44.0032.00-718.00-259.00-258.00-202.0040.00285.00-663.00-632.00-864.00-4307.00-205.0071.00761.004,377.00631.00613.00688.00-182.00-1276.00-1244.00-921.00-373.00889.00106.00-93.0025.000.00-572.00-215.00600.00767.001,477.00758.00291.00-635.00-114.0081.00-30.00
EBIT Margin Growth (3y) -1092.00-1107.00-1753.00-1536.00-1619.00-1695.00-1990.00-5851.00-1220.00-933.00-882.00-962.00-957.00-566.00101.00-119.00-368.00-801.00-129.004,073.00-620.00-899.00-157.00-965.00-802.00-1542.00-4281.00-1126.00-764.00-63.00355.00-237.0052.00584.00-113.00-850.00-559.00528.003,822.00244.00-524.00-327.00-531.00-387.00-1710.00-1229.00251.001,656.001,012.00450.00915.00133.00792.00624.00861.00
EBIT Margin Growth (5y) -1600.00-1451.00-1469.00-1611.00-2020.00-1778.00-1860.00-1520.00-1637.00-1873.00-1323.00-1264.00-1127.00-1244.00127.00-1039.00-1203.00-1625.00-4151.003,205.00-1181.00-1003.00-87.00-538.00-118.00-93.00-86.00-1770.00-1394.00-296.00-201.00-624.00-1086.00-430.00-461.0040.00-1025.00220.004,446.001,012.00381.00217.00360.00-254.00-346.00-390.00513.00
EBIT Margin (QoQ) -245.00-1196.001,176.00235.00-110.00-1093.00834.0019.00-383.00-1265.001,115.00-179.00-259.00-1842.001,393.00152.00-186.00-1388.00-3027.004,650.00-96.00-1214.001,034.00-174.00132.00-1175.001,174.00-98.00-619.00-716.001,175.00-43.00-376.00-471.00227.00-12.00-608.00-3914.004,329.00264.0082.00-299.00583.00246.00157.00-1168.00-510.00278.00479.00-620.00752.00-505.00280.00-503.00727.00-1077.00637.00312.00895.00-366.00-82.00-155.00-31.00154.00113.00-266.00
EBIT (QoQ) -5.32%-39.53%92.24%14.35%-2.06%-34.83%54.00%0.54%-15.33%-51.33%85.90%-9.94%-11.48%-78.33%266.58%4.16%-12.24%-74.78%-554.55%186.09%-7.38%-61.60%145.49%-12.22%5.39%-65.34%198.54%-7.22%-35.82%-62.55%306.92%-6.16%-24.88%-40.64%42.12%-3.08%-63.06%-1,465.37%133.04%36.28%7.28%-27.53%86.07%18.13%5.54%-66.76%-76.60%232.59%122.50%-72.48%279.21%-51.76%62.67%-64.29%254.13%-104.88%1,346.63%52.40%111.57%-23.73%1.37%-13.35%-0.84%10.47%14.99%-19.05%
EBT Growth (1y) 25.09%29.67%40.05%12.63%-1.68%-16.86%-39.86%-25.55%-32.98%-28.45%-70.77%-37.76%-27.81%-28.92%-22.87%-214.58%-14.21%-8.83%51.92%167.94%-24.00%-13.04%-22.56%0.76%7.33%-34.97%-22.26%-8.94%-7.82%8.55%74.85%-39.53%-37.09%-66.80%-769.66%73.81%150.06%584.97%141.49%92.49%58.63%51.43%-29.73%-91.17%-69.26%-42.84%-66.33%740.46%-13.39%-19.27%37.18%-6.40%-107.75%-9.82%250.84%100.14%4,637.33%109.13%45.78%-31.38%-2.65%8.72%-4.72%
EBT Growth (3y) -6.24%-8.29%-37.32%-19.49%-21.94%-24.94%-48.63%-36.28%-25.40%-22.60%-30.03%-21.46%-22.21%-17.40%-3.19%-7.78%-11.22%-19.81%-2.93%37.92%-9.07%-15.01%1.72%-17.83%-14.62%-38.34%-123.09%-1.45%13.19%35.16%69.37%26.48%35.64%51.02%24.99%-33.39%6.84%80.99%28.02%12.63%-24.97%-11.26%-31.27%-11.43%-26.42%-25.34%17.46%150.64%44.96%15.04%91.44%8.73%50.71%27.04%69.54%
EBT Growth (5y) -12.58%-12.95%-22.01%-16.49%-20.87%-19.64%-30.73%-18.33%-19.47%-23.49%-27.08%-14.97%-14.17%-16.84%4.28%-15.46%-16.50%-28.58%-66.27%21.57%3.42%6.90%23.94%13.17%19.81%19.44%21.56%-30.45%-6.69%16.40%2.83%8.47%-7.85%9.71%-2.04%18.38%-15.80%33.97%19.85%21.76%8.23%5.67%10.67%-0.93%-1.84%-1.10%17.62%
EBT Margin Growth (1y) -54.0091.00205.00-128.00-370.00-708.00-906.00-616.00-789.00-595.00-1162.00-898.00-570.00-509.00-70.00-4474.0027.00127.00313.004,381.00-440.00-215.00-168.0053.00134.00-616.00-152.00-251.00-195.0053.00303.00-646.00-609.00-833.00-4251.00-148.00181.00890.004,442.00653.00559.00583.00-278.00-1374.00-1249.00-960.00-480.00952.00-14.00-108.0083.00-61.00-511.00-115.00639.00802.001,524.00644.00336.00-608.00-103.0075.00-112.00
EBT Margin Growth (3y) -1213.00-1212.00-1863.00-1641.00-1729.00-1812.00-2138.00-5987.00-1332.00-977.00-919.00-991.00-984.00-597.0075.00-40.00-280.00-704.00-7.004,183.00-502.00-778.00-18.00-843.00-671.00-1396.00-4101.00-1044.00-624.00110.00493.00-140.00130.00640.00-88.00-869.00-509.00514.003,684.00231.00-704.00-484.00-675.00-483.00-1774.00-1183.00242.001,693.00999.00421.001,058.00133.00910.00603.00862.00
EBT Margin Growth (5y) -1756.00-1594.00-1620.00-1734.00-2142.00-1900.00-1993.00-1553.00-1638.00-1808.00-1239.00-1188.00-1045.00-1160.00225.00-936.00-1084.00-1484.00-3956.003,390.00-930.00-721.00173.00-338.0069.0077.0063.00-1765.00-1314.00-267.00-265.00-562.00-1133.00-427.00-484.0022.00-1034.00291.004,406.00972.00308.0044.00300.00-289.00-353.00-464.00466.00
EBT Margin (QoQ) -255.00-1200.001,168.00233.00-110.00-1086.00835.00-9.00-449.00-1284.001,126.00-182.00-254.00-1851.001,390.00145.00-193.00-1413.00-3013.004,646.00-93.00-1226.001,054.00-175.00132.00-1179.001,276.00-95.00-618.00-716.001,177.00-39.00-370.00-466.00229.00-2.00-594.00-3884.004,333.00326.00116.00-333.00544.00231.00141.00-1194.00-552.00357.00430.00-714.00880.00-609.00336.00-523.00735.00-1059.00732.00231.00898.00-338.00-148.00-77.00-45.00167.0030.00-264.00
EBT (QoQ) -5.50%-39.40%91.16%14.26%-2.05%-34.54%53.74%-0.25%-17.17%-52.65%90.32%-10.20%-11.58%-80.66%305.22%4.15%-12.94%-79.01%-701.99%177.98%-7.48%-65.02%169.20%-12.76%5.86%-68.85%250.28%-7.07%-35.86%-62.76%310.28%-5.93%-24.47%-40.02%41.89%-2.12%-60.14%-1,309.61%136.83%40.81%9.19%-26.73%70.85%16.05%4.24%-65.99%-78.53%303.96%93.81%-79.97%435.91%-58.37%80.64%-65.96%265.66%-103.45%2,201.79%32.43%108.60%-21.86%-3.13%-7.68%-1.81%10.86%8.19%-19.09%
Enterprise Value Growth (1y) -178.10%-260.42%-200.48%34.35%22.53%64.12%54.27%25.30%25.87%3.69%20.08%16.84%3.68%-38.71%-86.85%-99.42%-148.61%-101.47%-76.57%-71.26%-49.19%-43.71%42.24%34.13%37.59%39.96%-38.64%-20.92%-25.19%-25.93%-24.88%-20.65%-12.76%-16.05%-109.01%-124.04%-134.45%-141.73%-36.89%-30.11%-20.78%-18.95%-71.47%57.09%47.89%46.17%62.42%-41.19%-22.66%-2.32%1.18%19.10%24.28%24.03%28.26%6.56%-11.55%-24.09%-12.92%11.62%27.97%35.63%22.26%
Enterprise Value Growth (3y) -16.89%-7.59%-3.17%25.84%17.91%21.74%11.94%-7.40%-21.08%-39.10%-38.15%-41.62%-52.87%-58.96%-23.98%-31.03%-32.28%-20.24%-12.24%-10.90%-5.24%-2.81%0.00%1.32%4.14%4.26%-53.53%-48.40%-49.02%-52.30%-52.88%-52.08%-47.25%-49.43%-69.92%-7.75%-13.85%-15.68%4.10%7.62%8.26%13.14%13.97%21.15%21.49%25.20%35.66%-2.20%-1.19%1.19%7.15%12.58%15.27%15.34%14.28%
Enterprise Value Growth (5y) -30.77%-28.33%-29.36%-6.85%-15.46%-6.77%6.98%-6.92%-10.57%-18.36%-16.12%-17.73%-22.79%-24.88%-26.97%-26.83%-26.72%-20.50%-29.84%-29.82%-25.24%-24.97%-23.40%-22.88%-20.06%-20.33%-53.40%-12.78%-15.81%-17.73%-18.15%-16.34%-15.34%-12.95%-12.75%-7.40%-6.51%-3.77%8.96%9.83%8.20%9.18%12.40%16.54%17.21%19.68%25.22%
Enterprise Value (QoQ) -18.49%-6.24%-180.52%21.24%-53.56%11.43%38.71%7.06%28.89%-12.88%-0.12%7.76%7.62%6.33%-4.18%-6.83%-33.05%-26.18%-11.19%-33.18%-7.83%-10.58%-7.85%-16.02%-3.87%55.55%-22.98%-9.93%0.06%-2.62%-7.26%-13.81%-0.52%-1.77%-3.62%-6.37%-3.46%-83.29%-11.08%-11.31%-6.67%-3.80%-5.58%-3.33%-5.05%-49.62%73.58%-25.47%-8.53%-4.44%0.72%-9.00%9.46%-0.86%18.72%-2.02%9.16%4.76%-5.87%-21.78%-1.05%13.33%17.13%0.75%9.69%-4.67%
EPS (Basic) Growth (1y) -99.98%30.85%41.80%23.74%4.85%-3.42%-30.64%-16.18%-25.27%-26.77%-70.00%-34.83%-24.29%-23.12%-16.67%-222.70%-11.95%-9.79%56.67%168.42%-22.86%-13.18%-25.53%-29.90%8.33%-34.82%-22.86%28.04%-14.53%31.51%114.81%-155.30%-12.00%-50.00%-612.07%343.03%-39.77%133.33%125.93%-11.14%205.66%40.18%-37.66%-80.09%-75.31%-47.13%-66.67%248.02%-27.50%-22.89%62.50%-14.29%-131.03%-4.69%203.85%114.35%1,511.11%109.84%49.37%-35.24%0.79%10.16%0.00%
EPS (Basic) Growth (3y) -94.67%-2.55%-33.42%-12.24%-15.97%-18.38%-44.24%-38.73%-20.72%-20.22%-26.83%-18.21%-19.88%-15.56%-0.93%-16.20%-9.72%-20.08%-3.45%37.76%-10.61%-9.38%7.26%-35.65%-6.60%-24.61%-118.88%19.83%-23.20%15.34%41.81%6.09%17.45%17.82%-6.11%34.44%-23.11%20.03%27.11%-14.93%-18.21%-17.02%-30.37%-15.95%-27.15%-27.03%18.07%85.61%46.98%15.53%94.65%5.97%64.04%30.12%65.57%
EPS (Basic) Growth (5y) -84.13%-8.49%-17.37%-10.71%-16.62%-15.70%-27.36%-20.31%-16.07%-22.07%-25.79%-13.26%-13.79%-12.39%10.01%-19.30%-11.16%-19.61%-64.10%23.09%-17.66%-2.79%10.38%1.40%8.45%6.99%6.52%-21.17%-19.32%2.60%-9.94%-3.72%-21.93%-7.79%-14.83%26.83%-16.02%4.91%17.77%2.49%19.10%2.71%8.91%-3.79%-4.60%-2.13%19.71%
EPS (Basic) (QoQ) -99.99%-39.30%77.04%24.08%-1.87%-34.22%54.49%5.14%-9.61%-52.76%86.68%-6.26%-11.43%-80.65%305.50%8.92%-10.06%-79.02%-697.03%178.16%-7.86%-63.57%160.75%-11.88%3.70%-68.75%145.45%36.19%-37.61%-63.01%307.41%-9.09%-4.00%-39.58%-204.87%244.67%-45.45%-718.75%149.77%-64.15%111.32%-31.25%70.59%23.33%-3.09%-69.43%-45.53%52.98%107.50%-80.72%468.75%-68.13%120.69%-59.38%200.00%-111.54%777.78%29.51%111.64%-24.04%0.79%-7.81%-8.24%18.22%10.16%-16.31%
EPS (Weighted Average and Diluted) Growth (1y) -99.98%30.00%42.15%23.84%5.66%-2.69%-30.23%-15.76%-25.36%-26.88%-70.00%-34.92%-23.92%-23.24%-16.67%-222.77%-11.95%-9.15%53.33%168.11%-24.29%-13.95%-23.91%-30.31%8.49%-35.14%-22.86%26.34%-17.39%27.78%107.41%-154.20%-11.58%-50.00%-630.36%354.89%-38.10%139.13%125.25%-12.64%207.69%40.91%-37.33%-79.95%-75.00%-46.45%-65.96%247.65%-27.50%-24.10%56.25%-15.56%-131.03%-6.35%208.00%114.92%1,466.67%110.17%49.35%-35.73%0.81%10.48%0.00%
EPS (Weighted Average and Diluted) Growth (3y) -94.70%-2.57%-33.24%-12.11%-15.66%-18.26%-44.13%-38.78%-20.63%-20.11%-27.36%-18.36%-20.25%-15.66%-0.93%-16.47%-10.24%-20.26%-3.45%37.50%-12.13%-10.66%6.78%-35.31%-7.46%-25.44%-118.88%20.40%-23.25%15.17%40.57%6.47%18.98%18.99%-5.67%34.74%-21.91%21.74%27.11%-15.25%-17.69%-16.95%-30.66%-16.20%-27.16%-27.53%17.89%84.78%45.42%14.32%92.99%5.27%62.31%29.56%66.31%
EPS (Weighted Average and Diluted) Growth (5y) -84.16%-8.40%-17.59%-10.71%-16.74%-15.65%-27.27%-20.41%-16.30%-22.22%-25.79%-13.68%-14.59%-13.04%9.24%-19.13%-11.98%-20.18%-64.10%23.11%-17.97%-3.14%10.27%1.22%8.58%6.91%6.07%-21.10%-19.04%2.88%-9.94%-3.40%-21.13%-7.29%-14.90%27.05%-16.08%5.10%17.70%2.02%18.79%2.42%8.92%-4.06%-4.97%-2.44%19.60%
EPS (Weighted Average and Diluted) (QoQ) -99.99%-39.50%76.93%23.78%-1.89%-33.85%54.14%5.62%-9.64%-52.57%86.10%-6.41%-11.48%-80.54%303.72%9.40%-10.69%-78.87%-694.79%178.46%-7.86%-64.34%164.20%-12.78%4.72%-68.47%141.98%35.78%-37.39%-62.50%296.30%-11.21%-3.16%-39.13%-203.56%244.84%-45.24%-745.65%149.77%-64.82%111.54%-31.82%72.19%23.89%-3.13%-69.68%-44.92%54.51%107.50%-80.72%462.50%-67.78%117.24%-60.32%204.00%-111.84%755.56%30.51%112.13%-24.70%0.81%-7.26%-8.71%18.11%10.48%-16.06%
FCF Margin Growth (1y) -1084.00482.002,216.00-2529.0018.00-67.00-896.001,269.00-1075.00-805.00-1591.00-416.00-58.001,306.001,172.00-454.00656.00-385.00-172.00290.00-277.00-140.00-681.00635.00-1352.00-260.00-431.00-1023.00663.00-223.00109.00-34.00-700.00429.00-3741.001,365.00924.00648.004,455.00-176.0028.00-147.00352.00-2932.00226.00-30.00-650.001,174.00-466.00-817.00381.00-477.00-761.00-545.00-10.001,017.001,307.00574.0084.00-521.00-469.00199.00165.00
FCF Margin Growth (3y) -2141.00-389.00-271.00-1676.00-1115.00435.00-1315.00400.00-478.00116.00-591.00-580.00321.00781.00319.00471.00-973.00-784.00-1283.00-98.00-966.00-623.00-1003.00-422.00-1389.00-54.00-4063.00308.00887.00853.00823.001,155.00251.00930.001,066.00-1743.001,177.00471.004,157.00-1934.00-212.00-994.0084.00-2235.00-1001.00-1392.00-279.001,715.0080.00-788.00455.0019.0076.00229.00239.00
FCF Margin Growth (5y) -1543.00531.00729.00-1840.00-736.00-90.00-2167.001,325.00-2106.00-283.00-1702.00-967.00-368.00298.00-3.00-586.00-1010.00-579.00-4915.001,233.00-742.00454.00-289.00767.00-438.00447.00744.00-2800.001,140.00676.00525.00-603.0011.0082.00798.00-1046.00-49.00-891.004,528.00-1394.00334.00-965.00158.00-1739.00-163.00-619.00-30.00
FCF Margin (QoQ) -3896.00363.002,184.00264.00-2330.002,097.00-2561.002,812.00-2415.001,268.00-396.00468.00-2144.00482.00779.00825.00-780.00347.00-846.001,935.00-1821.00561.00-385.001,368.00-1684.0020.00932.00-619.00-592.00-151.00339.001,067.00-1478.00181.00197.00400.00-349.00-3989.005,302.00-41.00-625.00-182.00671.00163.00-800.00317.00-2613.003,321.00-1056.00-302.00-789.001,681.00-1407.00896.00-1647.001,397.00-1191.001,431.00-620.001,687.00-1924.00941.00-1225.001,739.00-1255.00906.00
FCF Payout Ratio Growth (1y) 254.88%-82.07%-70.39%645.83%14.89%21.00%79.82%-74.87%54.92%3,650.85%348.88%42.54%63.51%-57.26%-140.51%-35.72%-1.40%-3.49%278.29%21.15%10.15%28.59%3.45%-296.25%-8.72%-2.93%52.07%888.83%43.27%232.18%-27.58%-137.84%70.87%-372.11%-7.52%145.98%-60.65%129.82%-11.76%337.07%19.88%-35.02%-18.00%
FCF Payout Ratio Growth (3y) 68.18%101.12%33.70%38.75%21.10%-19.05%-9.26%-52.24%-0.29%6.40%68.74%165.69%12.94%60.65%4.44%-98.81%30.74%-120.86%0.61%49.96%-1.24%39.17%-16.08%-8.73%-6.93%-19.21%-12.53%
FCF Payout Ratio Growth (5y) -17.73%-52.71%-22.66%-11.76%18.35%11.33%-3.83%-45.68%19.40%-66.74%31.14%26.68%-0.64%27.46%-1.45%63.74%1.06%11.20%-5.92%
FCF Payout Ratio (QoQ) 3,171.52%-80.63%-69.55%-14.50%255.49%-68.00%666.95%-86.83%274.40%-52.45%7.17%-18.80%8,964.56%-94.31%-65.97%469.18%-33.44%-34.23%-34.38%48.78%-163.08%204.37%0.65%45.64%16.54%-29.08%-8.49%70.01%-6.24%-234.54%142.56%80.79%46.89%597.87%-92.27%319.18%-67.97%-464.63%134.91%-767.54%110.88%81.27%-70.12%405.88%-67.80%797.92%-91.80%174.21%-59.36%
Free Cash Flow Growth (1y) -5.06%173.74%397.04%-82.96%9.52%-4.81%-35.50%256.94%-41.87%-97.36%-77.92%-31.17%-10.51%4,804.75%193.47%-43.44%11.01%-39.31%-17.79%26.15%-13.54%-17.04%-46.07%53.39%-54.59%-32.99%-50.73%-56.16%63.60%-38.61%35.48%-5.08%-38.07%136.84%-1,053.61%501.55%289.37%298.21%156.49%-0.35%9.09%-6.60%27.48%-156.01%21.48%14.12%-33.81%112.77%-29.07%-69.70%37.84%-362.19%-42.50%-136.37%7.82%317.52%153.75%436.68%13.98%-77.01%-16.22%50.20%17.13%
Free Cash Flow Growth (3y) -15.45%-59.05%-10.88%-25.19%-17.10%7.16%-25.23%11.59%-16.72%-7.77%-18.94%-21.10%-4.94%191.21%9.17%3.05%-24.18%-30.38%-39.77%-5.33%-13.72%-30.12%-28.86%-13.90%-22.80%-0.86%-103.00%35.78%58.01%79.57%93.97%78.52%38.04%106.53%90.08%-74.98%72.80%61.91%35.30%-58.54%-2.04%-31.39%5.17%-29.81%-20.87%-28.58%-0.55%39.73%1.15%-28.14%19.21%9.45%6.92%22.52%12.91%
Free Cash Flow Growth (5y) -9.69%15.37%11.30%-21.47%-11.37%-9.13%-28.62%21.88%-25.68%-15.29%-32.36%-19.87%-8.59%58.99%-2.78%-14.55%-15.08%-13.28%-36.98%37.10%9.14%26.34%14.16%30.78%14.34%29.37%35.60%-27.71%39.21%43.91%43.85%-16.46%17.78%24.95%44.34%-25.59%16.05%-19.80%22.05%-16.48%6.52%-16.93%7.41%-37.71%1.04%-8.66%5.60%
Free Cash Flow (QoQ) -90.28%70.48%390.51%16.85%-71.99%209.54%-83.19%651.15%-75.65%109.75%-6.95%22.34%-98.90%1,657.26%190.07%59.06%-39.50%5.14%-44.10%212.19%-66.93%42.41%-14.21%113.96%-68.26%-7.42%144.01%-36.67%-53.17%-31.92%117.11%136.34%-82.42%50.23%52.10%54.21%-32.79%-704.89%195.95%-0.19%-31.26%-14.19%69.26%9.27%-41.14%17.12%-174.37%336.98%-44.71%-32.07%-85.66%1,216.56%-76.38%209.02%-127.29%388.72%-114.94%1,016.16%-44.95%236.80%-80.18%210.16%-88.90%1,127.53%-64.47%141.87%
Gross Margin Growth (1y) -876.00-908.00-948.002,374.00-346.00-503.00-562.00-339.00-573.00-510.00-857.00-822.00-407.00-230.0088.00-2750.00264.0099.00236.002,928.00-260.00-94.00-25.0028.00109.00-297.0065.0013,413.003,597.003,989.003,045.00-9648.00-99.00-136.00-403.00-545.00
Gross Margin Growth (3y) -1794.00-1921.00-2367.001,213.00-1326.00-1243.00-1332.00-3911.00-715.00-641.00-533.00-644.00-403.00-226.00299.00206.00114.00-292.00276.0016,368.003,447.003,598.003,085.003,793.003,608.003,557.002,708.003,220.00
Gross Margin Growth (5y) -1937.00-2052.00-2043.001,391.00-1321.00-1238.00-1121.00-955.00-866.00-1032.00-493.0012,796.003,304.003,467.003,409.003,970.003,612.003,561.002,918.006,176.00
Gross Margin (QoQ) -113.00-256.00-3179.002,672.00-146.00-295.00143.00-48.00-303.00-355.00366.00-281.00-240.00-702.00401.00133.00-63.00-384.00-2437.003,148.00-228.00-247.00255.00-40.00-63.00-178.00308.0042.00-469.00184.0013,655.00-9774.00-77.00-760.00963.00-225.00-113.00-1027.00821.00
Gross Profit Growth (1y) 10.66%9.46%10.23%100.50%2.61%-6.03%-17.28%-14.78%-21.87%-19.23%-24.27%-22.91%-15.43%-14.06%-9.57%-65.69%-10.49%-12.74%-3.30%147.74%-9.01%-4.61%-2.16%-1.50%1.69%-7.52%4.56%302.39%81.27%100.18%78.27%-53.39%0.16%0.07%40.39%90.87%
Gross Profit Growth (3y) -3.91%-5.99%-11.61%9.62%-12.15%-13.28%-17.26%-39.14%-16.06%-15.39%-12.84%-13.14%-11.69%-10.57%-5.07%-5.75%-6.09%-8.35%-0.36%114.14%18.81%20.87%22.18%22.70%22.67%22.81%37.80%52.97%
Gross Profit Growth (5y) -7.65%-9.03%-9.60%2.28%-11.20%-11.50%-11.73%-11.27%-11.36%-11.78%-7.49%21.03%4.89%5.78%9.79%9.44%8.50%9.05%19.88%54.26%
Gross Profit (QoQ) -0.50%-12.64%-34.30%93.77%-1.58%-12.02%19.50%-0.84%-9.86%-22.56%23.11%-9.09%-6.82%-27.39%25.33%-0.26%-5.31%-23.60%-52.45%160.21%-7.68%-15.33%21.81%-4.43%-3.22%-13.16%22.63%-1.33%-11.99%-1.81%371.92%-55.55%-2.81%-12.55%23.38%-4.48%-2.90%22.69%67.73%
Interest Coverage Ratio Growth (1y) -89.55%-24.10%-63.20%-38.16%-31.75%-39.78%-35.92%-193.36%-17.05%-4.61%47.69%180.48%-18.53%-12.17%-9.80%674.69%704.96%389.86%373.12%-9.24%-7.63%7.43%69.22%-40.53%-38.58%-69.99%
Interest Coverage Ratio Growth (3y) -61.03%-24.17%-29.64%-22.55%-22.74%-20.39%-5.14%79.88%75.87%60.11%84.72%97.11%82.29%66.57%93.29%61.10%65.91%16.46%
Interest Coverage Ratio Growth (5y) -17.25%13.41%8.25%26.71%27.95%21.57%46.87%25.73%25.28%5.76%
Interest Coverage Ratio (QoQ) -86.72%-53.02%85.13%-9.50%-3.58%-77.23%211.13%-0.10%-14.93%-75.76%-553.25%188.76%-2.17%-62.48%146.99%-10.15%5.47%-61.46%2,021.29%-6.64%-35.82%-62.78%306.92%-4.98%-25.35%-41.37%43.00%-1.86%-63.52%
Net Cash Flow Growth (1y) 214.35%-153.37%-259.47%-187.32%-74.41%-530.71%267.52%100.33%-163.45%80.45%-147.31%2,790.91%173.20%517.99%673.84%400.00%868.88%-41.14%-18.58%23.82%-17.32%-26.31%-854.71%69.08%-59.19%-101.04%102.84%-56.16%68.17%1,130.26%-15.26%-37.69%-44.36%631.16%3,915.21%547.73%309.54%303.93%-79.41%-35.20%-41.71%18.59%1,044.78%-2,363.02%114.72%-18.30%-94.01%98.35%-48.89%-206.58%-47.36%-573.69%-129.85%17.56%-291.25%95.34%849.91%122.82%-158.32%-1,988.85%-83.06%-412.75%139.56%
Net Cash Flow Growth (3y) 42.96%-38.52%-48.33%-56.34%-50.84%92.68%87.08%35.30%65.09%35.37%30.26%463.54%98.86%56.23%-227.92%118.75%48.42%-26.09%-44.15%-2.82%-17.21%-57.04%-43.40%-22.70%-27.45%-7.69%43.66%20.95%56.49%574.07%91.35%37.78%9.93%227.18%355.73%-359.45%72.42%57.59%-47.92%-30.88%-13.84%-44.75%-28.79%-65.27%-32.53%-39.55%-27.25%82.71%4.58%-41.47%-66.32%-87.12%-27.62%16.20%25.03%
Net Cash Flow Growth (5y) 27.10%10.11%42.64%-12.42%-0.98%33.47%-94.65%24.56%8.71%67.37%-13.91%165.80%43.21%17.03%23.28%23.38%25.06%-19.35%42.75%29.94%5.28%18.55%8.43%14.16%-1.83%30.38%33.71%-94.66%36.83%212.24%36.89%-24.38%7.83%-100.62%24.46%-65.87%-22.71%-40.31%-16.46%-15.73%7.44%-27.94%-30.49%-34.77%-16.09%-20.23%-42.72%
Net Cash Flow (QoQ) 125.55%-60.04%840.20%19.13%-111.92%-19.41%-414.79%134.91%-393.92%131.72%-98.99%-6,816.67%9.45%23.24%161.93%70.07%417.04%5.38%-46.04%229.56%-68.59%45.76%-17.94%120.08%-72.00%-1,592.72%118.38%-46.88%-100.72%4,152.63%184.29%103.76%-95.61%233.33%109.04%81.95%-42.33%1,730.52%-66.28%15.04%-43.12%-6.69%6.13%3.48%15.72%800.79%-309.79%109.82%-55.97%-33.93%-157.75%404.23%-191.82%132.63%-838.96%86.52%-153.62%24.29%82.01%2,271.13%-92.28%-956.89%-45.46%117.61%-242.52%208.40%
Net Income Growth (1y) 25.22%29.66%40.05%21.24%-1.62%-16.86%-40.30%-25.67%-32.97%-28.45%-70.56%-37.66%-28.17%-29.28%-23.25%-214.01%-14.21%-8.83%57.29%168.28%-22.99%-13.18%-24.83%-29.72%9.09%-34.43%-22.70%-63.46%-14.83%32.31%116.37%-295.40%-10.98%-49.64%-947.62%445.73%21.59%370.49%131.63%27.09%207.76%39.92%-34.34%-79.26%-72.85%-41.51%-64.84%266.34%-26.53%-23.81%58.07%-15.46%-129.18%-6.50%203.00%113.48%1,548.17%110.09%50.32%-35.23%0.01%8.14%-4.03%
Net Income Growth (3y) -6.18%-8.29%-37.33%-17.49%-22.05%-25.07%-48.71%-36.23%-25.53%-22.73%-29.16%-21.42%-22.00%-17.59%-3.19%-18.21%-10.34%-19.64%-2.96%29.57%-10.56%-9.01%7.93%-35.75%-6.13%-24.12%-152.91%35.15%-2.67%46.36%79.67%104.76%49.35%49.11%20.74%42.79%0.53%56.74%27.51%-1.16%-15.01%-14.57%-28.54%-13.72%-27.20%-25.31%18.98%87.69%45.88%14.39%93.10%5.34%61.68%28.55%63.51%
Net Income Growth (5y) -12.64%-13.04%-21.55%-15.25%-20.73%-19.74%-30.73%-24.00%-19.08%-23.46%-27.05%-34.06%-15.11%-13.45%8.70%-19.04%-11.38%-19.13%-79.74%26.07%-4.98%12.28%27.51%17.13%25.35%23.53%24.10%-8.24%-5.09%20.74%6.01%45.51%-7.85%8.12%-0.44%36.98%-17.27%22.36%18.63%11.75%21.00%4.14%10.70%-2.35%-3.36%-1.09%19.43%
Net Income (QoQ) -5.35%-39.40%77.59%22.91%-1.98%-34.54%53.73%-0.26%-17.17%-53.00%91.40%-10.06%-11.58%-80.66%305.24%3.63%-12.94%-79.01%-702.00%177.98%-7.48%-63.79%161.32%-12.04%4.30%-68.65%144.32%36.54%-37.31%-63.04%15.50%218.23%-2.61%-39.56%-204.30%244.99%-44.91%-1,117.37%142.54%-49.01%113.18%-31.62%70.96%23.49%-3.08%-67.91%-46.00%61.66%108.80%-80.71%462.53%-67.58%116.53%-59.97%200.87%-111.19%793.86%29.71%111.98%-24.09%0.66%-7.19%-8.67%17.21%8.84%-17.63%
Net Income towards Common Stockholders Growth (1y) 25.22%29.66%40.05%21.24%-1.62%-16.86%-40.30%-25.67%-32.97%-28.45%-70.56%-37.66%-28.17%-29.28%-23.25%-214.01%-14.21%-8.83%57.29%168.28%-22.99%-13.18%-24.83%-29.72%9.09%-34.43%-22.70%-63.46%-14.83%32.31%116.37%-295.40%-10.98%-49.64%-947.62%445.73%21.59%370.49%131.63%27.09%207.76%39.92%-34.34%-79.26%-72.85%-41.51%-64.84%266.34%-26.53%-23.81%58.07%-15.46%-129.18%-6.50%203.00%113.48%1,548.17%110.09%50.32%-35.23%0.01%8.14%-4.03%
Net Income towards Common Stockholders Growth (3y) -6.18%-8.29%-37.33%-17.49%-22.05%-25.07%-48.71%-36.23%-25.53%-22.73%-29.16%-21.42%-22.00%-17.59%-3.19%-18.21%-10.34%-19.64%-2.96%29.57%-10.56%-9.01%7.93%-35.75%-6.13%-24.12%-152.91%35.15%-2.67%46.36%79.67%104.76%49.35%49.11%20.74%42.79%0.53%56.74%27.51%-1.16%-15.01%-14.57%-28.54%-13.72%-27.20%-25.31%18.98%87.69%45.88%14.39%93.10%5.34%61.68%28.55%63.51%
Net Income towards Common Stockholders Growth (5y) -12.64%-13.04%-21.55%-15.25%-20.73%-19.74%-30.73%-24.00%-19.08%-23.46%-27.05%-34.06%-15.11%-13.45%8.70%-19.04%-11.38%-19.13%-79.74%26.07%-4.98%12.28%27.51%17.13%25.35%23.53%24.10%-8.24%-5.09%20.74%6.01%45.51%-7.85%8.12%-0.44%36.98%-17.27%22.36%18.63%11.75%21.00%4.14%10.70%-2.35%-3.36%-1.09%19.43%
Net Income towards Common Stockholders (QoQ) -5.35%-39.40%77.59%22.91%-1.98%-34.54%53.73%-0.26%-17.17%-53.00%91.40%-10.06%-11.58%-80.66%305.24%3.63%-12.94%-79.01%-702.00%177.98%-7.48%-63.79%161.32%-12.04%4.30%-68.65%144.32%36.54%-37.31%-63.04%15.50%218.23%-2.61%-39.56%-204.30%244.99%-44.91%-1,117.37%142.54%-49.01%113.18%-31.62%70.96%23.49%-3.08%-67.91%-46.00%61.66%108.80%-80.71%462.53%-67.58%116.53%-59.97%200.87%-111.19%793.86%29.71%111.98%-24.09%0.66%-7.19%-8.67%17.21%8.84%-17.63%
Net Margin Growth (1y) -30.0055.00124.0076.00-223.00-429.00-556.00-375.00-477.00-360.00-695.00-540.00-351.00-314.00-44.00-2699.0016.0076.00205.002,643.00-252.00-131.00-116.00-315.00100.00-364.00-94.00-522.00-197.00196.00292.00-826.00-112.00-462.00-3853.001,475.00-344.00543.003,970.00154.00864.00339.00-232.00-861.00-999.00-667.00-316.00576.00-58.00-111.0089.00-118.00-351.00-62.00414.00614.001,103.00463.00261.00-479.00-45.0048.00-75.00
Net Margin Growth (3y) -730.00-733.00-1127.00-839.00-1051.00-1102.00-1295.00-3615.00-812.00-597.00-534.00-597.00-587.00-368.0045.00-371.00-136.00-419.00-4.001,806.00-349.00-299.0082.00-1662.00-209.00-629.00-3655.00127.00-653.00278.00409.00803.00408.00421.00-115.00768.00-479.00215.003,422.00-131.00-193.00-439.00-459.00-403.00-1408.00-840.00187.001,071.00694.00290.00764.0017.00707.00449.00601.00
Net Margin Growth (5y) -1065.00-971.00-966.00-896.00-1286.00-1157.00-1206.00-1287.00-964.00-1092.00-744.00-1433.00-684.00-536.00244.00-1719.00-445.00-684.00-3566.002,455.00-805.00-217.00199.00-33.00311.00253.0083.00-579.00-788.00-50.00-139.00518.00-649.00-358.00-342.001,226.00-888.0042.003,925.00365.00559.00-38.00216.00-268.00-350.00-329.00374.00
Net Margin (QoQ) -150.00-726.00553.00293.00-65.00-657.00505.00-5.00-271.00-784.00686.00-107.00-154.00-1120.00841.0082.00-116.00-850.00-1814.002,797.00-56.00-721.00624.00-98.0064.00-706.00425.00317.00-400.00-436.00-3.00642.00-7.00-340.00-1121.001,356.00-356.00-3732.004,207.00-463.00531.00-305.00391.00246.007.00-876.00-237.00108.00338.00-525.00654.00-525.00285.00-325.00447.00-759.00575.00151.00647.00-269.00-66.00-51.00-93.00165.0027.00-173.00
Operating Income Growth (1y) 25.87%30.20%40.31%12.41%-1.17%-14.56%-36.19%-22.98%-31.01%-27.87%-67.89%-36.69%-26.77%-27.40%-15.51%-204.77%-13.40%-8.60%39.19%175.17%-23.35%-12.79%-21.29%-4.28%1.17%-38.38%-33.42%-9.24%-8.21%7.43%70.27%-40.53%-38.58%-69.80%-794.64%61.49%127.07%559.56%135.01%97.15%70.89%68.12%-22.89%-90.30%-72.70%-42.45%-52.35%672.28%12.01%-18.11%6.25%-0.78%-110.04%-23.09%228.28%96.13%3,165.68%149.30%41.74%-33.57%-3.78%9.15%1.97%
Operating Income Growth (3y) -4.97%-7.08%-34.00%-18.16%-20.67%-23.52%-44.27%-35.92%-24.09%-21.78%-27.72%-20.70%-21.38%-16.67%-2.54%-8.99%-12.43%-21.10%-9.98%38.44%-10.71%-16.73%-3.72%-19.76%-17.07%-41.53%-114.54%-4.48%8.58%28.86%60.58%23.71%33.58%49.61%23.32%-32.42%1.94%85.48%28.64%13.86%-19.46%-7.47%-26.92%-9.43%-26.63%-28.70%18.45%146.78%51.05%16.23%70.35%8.94%43.59%27.91%68.04%
Operating Income Growth (5y) -11.46%-11.85%-19.50%-15.46%-19.82%-18.64%-28.29%-18.14%-19.44%-23.78%-27.67%-15.41%-14.71%-17.46%0.97%-16.46%-17.65%-30.74%-60.43%21.31%-0.14%2.83%16.76%10.47%17.22%17.26%16.28%-30.12%-9.79%15.67%8.75%7.23%-6.13%9.56%-1.04%18.79%-16.21%32.08%19.61%23.50%9.96%8.72%12.68%-0.65%-1.97%-0.28%19.15%
Operating Income (QoQ) -5.32%-39.53%92.24%14.35%-2.06%-34.83%54.00%0.54%-15.33%-51.33%85.90%-9.94%-11.48%-78.33%266.58%4.16%-12.24%-74.78%-554.55%186.09%-7.38%-61.60%145.49%-12.22%5.39%-65.34%198.54%-7.22%-35.82%-62.55%306.92%-6.16%-24.88%-40.64%42.12%-3.08%-63.06%-1,465.37%133.04%36.28%7.28%-27.53%86.07%18.13%5.54%-66.76%-76.60%232.59%122.50%-72.48%279.21%-51.76%62.67%-64.29%254.13%-104.88%1,346.63%52.40%111.57%-23.73%1.37%-13.35%-0.84%10.47%14.99%-19.05%
Operating Margin Growth (1y) -30.00105.00208.00-134.00-351.00-623.00-795.00-514.00-712.00-589.00-1166.00-888.00-557.00-483.00-29.00-4449.0049.00139.00313.004,375.00-450.00-222.00-183.00-44.0032.00-718.00-259.00-258.00-202.0040.00285.00-663.00-632.00-864.00-4307.00-205.0071.00761.004,377.00631.00613.00688.00-182.00-1276.00-1244.00-921.00-373.00889.00106.00-93.0025.000.00-572.00-215.00600.00767.001,477.00758.00291.00-635.00-114.0081.00-30.00
Operating Margin Growth (3y) -1092.00-1107.00-1753.00-1536.00-1619.00-1695.00-1990.00-5851.00-1220.00-933.00-882.00-962.00-957.00-566.00101.00-119.00-368.00-801.00-129.004,073.00-620.00-899.00-157.00-965.00-802.00-1542.00-4281.00-1126.00-764.00-63.00355.00-237.0052.00584.00-113.00-850.00-559.00528.003,822.00244.00-524.00-327.00-531.00-387.00-1710.00-1229.00251.001,656.001,012.00450.00915.00133.00792.00624.00861.00
Operating Margin Growth (5y) -1600.00-1451.00-1469.00-1611.00-2020.00-1778.00-1860.00-1520.00-1637.00-1873.00-1323.00-1264.00-1127.00-1244.00127.00-1039.00-1203.00-1625.00-4151.003,205.00-1181.00-1003.00-87.00-538.00-118.00-93.00-86.00-1770.00-1394.00-296.00-201.00-624.00-1086.00-430.00-461.0040.00-1025.00220.004,446.001,012.00381.00217.00360.00-254.00-346.00-390.00513.00
Operating Margin (QoQ) -245.00-1196.001,176.00235.00-110.00-1093.00834.0019.00-383.00-1265.001,115.00-179.00-259.00-1842.001,393.00152.00-186.00-1388.00-3027.004,650.00-96.00-1214.001,034.00-174.00132.00-1175.001,174.00-98.00-619.00-716.001,175.00-43.00-376.00-471.00227.00-12.00-608.00-3914.004,329.00264.0082.00-299.00583.00246.00157.00-1168.00-510.00278.00479.00-620.00752.00-505.00280.00-503.00727.00-1077.00637.00312.00895.00-366.00-82.00-155.00-31.00154.00113.00-266.00
Profit After Tax Growth (1y) 25.22%29.66%40.05%12.63%-1.62%-16.86%-40.30%-25.67%-32.97%-28.45%-70.56%-37.66%-28.17%-29.28%-23.25%-214.01%-14.21%-8.83%57.29%168.28%-22.99%-13.18%-24.83%0.76%9.09%-34.43%-22.70%-10.14%-14.83%32.31%116.37%-155.43%-10.50%-49.64%-947.62%445.73%21.47%370.49%131.63%27.09%206.43%39.92%-34.34%-79.27%-72.82%-41.51%-64.84%266.40%-26.61%-23.81%58.07%-15.46%-128.85%-6.50%203.00%113.48%1,564.60%110.09%50.32%-35.25%0.14%8.14%-4.03%
Profit After Tax Growth (3y) -6.18%-8.29%-37.33%-19.49%-22.05%-25.07%-48.71%-36.23%-25.53%-22.73%-29.16%-21.42%-22.00%-17.59%-3.19%-7.78%-10.34%-19.64%-2.96%37.83%-10.56%-9.01%7.93%-35.75%-5.96%-24.12%-152.91%19.86%-2.53%46.36%79.67%34.54%49.35%49.11%20.74%42.78%0.39%56.74%27.51%-1.16%-15.13%-14.57%-28.54%-13.72%-27.19%-25.31%18.98%87.70%45.83%14.39%93.10%5.33%61.75%28.55%63.51%
Profit After Tax Growth (5y) -12.64%-13.04%-21.55%-16.49%-20.73%-19.74%-30.73%-18.33%-19.08%-23.46%-27.05%-15.17%-15.11%-13.45%8.70%-19.04%-11.29%-19.13%-79.74%26.07%-4.90%12.28%27.51%17.13%25.35%23.53%24.10%-14.62%-5.07%20.74%6.01%13.09%-7.85%8.12%-0.44%36.98%-17.23%22.36%18.63%11.75%20.90%4.14%10.70%-2.35%-3.33%-1.09%19.43%
Profit After Tax (QoQ) -5.35%-39.40%91.16%14.19%-1.98%-34.54%53.73%-0.26%-17.17%-53.00%91.40%-10.06%-11.58%-80.66%305.24%3.63%-12.94%-79.01%-702.00%177.98%-7.48%-63.79%161.32%-12.04%4.30%-68.65%250.28%-4.76%-37.31%-63.04%307.16%-9.73%-2.61%-39.56%-204.30%245.76%-45.20%-1,117.37%142.54%-48.79%112.25%-31.62%70.96%23.49%-3.08%-67.91%-46.01%61.86%108.58%-80.71%462.53%-67.58%116.53%-59.97%200.87%-111.06%801.73%29.71%111.98%-24.09%0.66%-7.19%-8.69%17.40%8.70%-17.63%
Property, Plant & Equipment (Net) Growth (1y) 31.47%30.22%32.78%37.07%30.73%23.57%17.50%4.38%0.49%-1.60%0.59%0.31%-1.36%-3.90%-10.33%-22.30%-23.22%-23.73%-23.24%-12.87%-10.74%-7.76%-6.89%-6.23%-7.24%-9.66%-8.73%-5.20%-2.87%0.18%3.64%0.87%1.21%-0.80%67.64%66.31%61.55%64.25%-6.52%-4.60%-1.48%-1.03%-0.76%35.74%40.07%31.19%27.37%-5.20%-7.02%-7.85%-7.59%-11.78%-18.62%-14.58%-13.38%-10.78%-6.34%-3.98%-1.41%-6.14%-5.80%-4.50%-7.26%
Property, Plant & Equipment (Net) Growth (3y) 19.98%16.55%16.21%12.80%9.02%5.33%1.96%-6.65%-8.70%-10.32%-11.53%-12.10%-12.24%-12.24%-13.78%-14.06%-14.02%-14.02%-13.27%-8.17%-7.01%-5.84%-4.15%-3.57%-3.03%-3.53%16.61%16.72%16.67%17.74%17.55%16.97%17.23%17.27%15.86%29.14%30.64%28.72%5.72%7.07%8.66%6.16%5.32%4.32%1.95%1.07%0.65%-9.30%-10.84%-8.91%-7.59%-9.60%-10.45%-7.82%-7.48%
Property, Plant & Equipment (Net) Growth (5y) 5.52%3.02%1.56%-0.58%-2.35%-3.84%-5.40%-7.85%-8.82%-9.68%-10.06%-9.60%-9.44%-9.36%-9.53%-9.50%-8.97%-8.78%2.53%5.38%5.63%6.34%6.66%7.30%7.74%7.85%8.03%15.54%16.99%16.21%15.47%15.54%15.97%14.28%12.85%12.49%11.02%10.91%-1.11%-0.69%-0.44%-0.38%-0.05%-1.01%-1.33%-1.08%-1.39%
Property, Plant & Equipment (Net) (QoQ) 8.43%4.11%8.37%7.47%7.40%6.15%11.88%2.49%1.53%0.93%-0.61%-1.33%-0.59%3.18%-0.90%-2.97%-3.15%-3.71%-14.13%-4.12%-3.79%-3.09%-2.53%-1.78%-0.58%-2.17%-1.85%-2.83%-3.17%-1.17%1.95%-0.44%-0.13%2.24%-0.77%-0.10%-2.12%72.77%-1.55%-2.96%-0.49%-1.67%0.46%0.22%-0.03%-1.40%37.41%3.41%-6.37%-4.27%2.27%1.43%-7.21%-4.00%-2.37%-6.43%-2.60%-2.64%0.56%-1.78%-0.14%-0.04%-4.27%-1.42%1.24%-2.93%
Return on Assets Growth (1y) -1.00-3.00-1.0011.0029.0028.0024.008.00-14.00-16.00-19.00-18.00-15.00-15.00-12.00-22.00-21.00-19.00-17.009.008.008.009.000.001.00-1.00-3.00-6.00-6.00-3.00-2.00-3.00-2.00-4.00-14.00-7.00-7.00-4.009.005.007.006.001.00-1.00-3.00-4.00-4.00-2.000.000.001.000.00-1.000.000.001.003.004.003.002.001.000.000.00
Return on Assets Growth (3y) 14.009.004.001.000.00-3.00-6.00-32.00-50.00-50.00-47.00-31.00-28.00-26.00-20.00-14.00-13.00-12.00-11.002.003.004.004.00-9.00-8.00-8.00-19.00-16.00-15.00-12.00-7.00-4.00-2.00-2.00-4.00-2.00-3.00-2.006.003.003.002.00-2.00-2.00-4.00-5.00-3.00-1.002.003.004.003.003.003.003.00
Return on Assets Growth (5y) -22.00-25.00-24.00-12.00-13.00-14.00-14.00-24.00-41.00-43.00-41.00-38.00-33.00-30.00-24.00-22.00-21.00-19.00-27.00-8.00-6.00-4.00-1.00-11.00-8.00-6.00-8.00-11.00-12.00-10.00-10.00-7.00-6.00-6.00-7.00-4.00-4.00-3.007.004.006.005.002.001.000.00-1.000.00
Return on Assets (QoQ) 3.00-1.00-1.00-1.000.001.0010.0017.000.00-3.00-6.00-5.00-3.00-5.00-5.00-2.00-3.00-2.00-15.00-1.00-1.000.0010.00-2.00-1.002.001.00-1.00-2.000.00-2.00-1.001.001.00-3.000.00-2.00-9.004.000.001.004.000.001.001.00-1.00-2.00-1.00-1.000.001.000.000.000.000.000.000.001.001.001.001.000.000.000.000.000.00
Return on Capital Employed Growth (1y) 12.00-5.006.00-19.0034.0043.0038.0045.00-18.00-37.00-55.00-58.00-56.00-40.00-37.00-45.00-43.00-38.00-35.0017.0016.0015.0019.005.005.002.00-4.00-14.00-12.00-6.00-3.00-4.00-6.00-9.00-27.00-22.00-18.00-12.009.008.008.008.003.00-1.00-4.00-6.00-6.00-2.000.001.001.000.00-1.00-1.000.001.004.006.005.003.001.000.000.00
Return on Capital Employed Growth (3y) 28.001.00-11.00-32.00-40.00-34.00-54.00-58.00-117.00-115.00-127.00-86.00-82.00-63.00-53.00-23.00-21.00-21.00-21.009.0010.0011.0011.00-13.00-12.00-13.00-35.00-40.00-35.00-27.00-21.00-18.00-15.00-13.00-16.00-15.00-14.00-11.006.005.004.002.00-2.00-3.00-5.00-6.00-5.00-1.004.006.007.005.005.005.005.00
Return on Capital Employed Growth (5y) -70.00-78.00-83.00-59.00-66.00-57.00-71.00-35.00-95.00-98.00-113.00-94.00-89.00-68.00-61.00-40.00-39.00-36.00-51.00-18.00-14.00-11.00-7.00-27.00-22.00-18.00-23.00-33.00-31.00-26.00-25.00-21.00-20.00-19.00-20.00-17.00-15.00-11.007.006.008.008.003.001.001.000.000.00
Return on Capital Employed (QoQ) 5.007.00-3.003.00-12.0018.00-28.0056.00-3.0013.00-21.00-7.00-22.00-6.00-24.00-5.00-7.00-2.00-31.00-3.00-2.001.0021.00-4.00-3.005.007.00-3.00-6.00-1.00-2.00-1.00-1.002.00-4.00-3.00-4.00-17.002.001.001.005.001.001.001.00-1.00-3.00-2.00-1.000.001.000.000.000.000.00-1.000.001.001.002.001.001.00-1.000.000.000.00
Return on Equity Growth (1y) 2.00-6.002.0015.0049.00169.00221.00175.0087.00-86.00-168.00-122.00-30.00-10.00-17.00-90.00-131.00-107.00-77.0020.0013.0016.0013.00-28.00-18.00-16.00-13.00-12.00-12.00-7.00-5.00-5.00-4.00-7.00-20.00-11.00-10.00-6.0011.007.008.007.002.00-1.00-4.00-5.00-5.00-2.000.000.001.000.00-1.00-1.000.001.004.005.004.002.001.000.00-1.00
Return on Equity Growth (3y) 138.0076.0055.0068.00106.0073.0037.00-37.00-75.00-203.00-261.00-192.00-149.00-101.00-81.00-98.00-137.00-107.00-78.00-20.00-17.00-7.00-5.00-45.00-34.00-30.00-38.00-28.00-26.00-20.00-14.00-9.00-6.00-5.00-8.00-5.00-6.00-4.008.004.004.002.00-2.00-3.00-5.00-6.00-4.00-1.003.004.005.003.004.004.004.00
Return on Equity Growth (5y) -24.00-40.00-38.00-2.00-13.00-18.00-27.00-44.00-80.00-203.00-262.00-232.00-179.00-124.00-99.00-115.00-152.00-121.00-102.00-35.00-31.00-20.00-14.00-49.00-36.00-28.00-25.00-22.00-21.00-18.00-17.00-11.00-10.00-10.00-11.00-7.00-7.00-4.009.005.007.007.002.001.000.00-1.000.00
Return on Equity (QoQ) 7.00-3.00-1.00-1.00-1.005.0012.0034.00118.0057.00-34.00-55.00-55.00-24.0011.0037.00-34.00-31.00-62.00-4.00-10.00-1.0035.00-11.00-7.00-4.00-5.00-2.00-4.00-1.00-4.00-2.001.001.00-5.00-1.00-3.00-12.004.000.001.005.000.002.001.00-1.00-2.00-2.00-1.000.001.000.000.000.000.00-1.000.001.001.002.001.000.00-1.000.000.000.00
Return on Invested Capital Growth (1y) 2.00-5.002.0015.0049.00143.00136.0088.0020.00-123.00-142.00-115.00-86.00-40.00-22.00-33.00-28.00-25.00-22.0013.0011.0010.0014.004.004.002.00-5.00-14.00-13.00-7.00-5.00-5.00-4.00-7.00-20.00-11.00-14.00-6.0010.006.0011.007.002.000.00-3.00-5.00-4.00-2.000.000.001.000.00-1.00-1.000.001.004.005.004.002.001.000.00-1.00
Return on Invested Capital Growth (3y) 72.0014.00-4.00-11.00-17.00-21.00-28.00-59.00-94.00-189.00-186.00-135.00-104.00-55.00-30.00-16.00-13.00-13.00-12.003.002.005.005.00-15.00-12.00-13.00-29.00-29.00-30.00-20.00-14.00-10.00-6.00-6.00-8.00-5.00-6.00-4.008.004.008.003.00-2.00-2.00-4.00-5.00-4.00-1.003.004.005.003.003.004.004.00
Return on Invested Capital Growth (5y) -43.00-51.00-48.00-32.00-34.00-35.00-36.00-43.00-79.00-177.00-176.00-144.00-112.00-61.00-39.00-35.00-29.00-28.00-37.00-13.00-15.00-8.00-5.00-19.00-15.00-12.00-17.00-23.00-22.00-18.00-17.00-12.00-10.00-10.00-11.00-7.00-7.00-4.009.005.0011.007.003.001.000.00-1.000.00
Return on Invested Capital (QoQ) 7.00-2.00-1.000.00-1.005.0012.0034.0093.00-3.00-36.00-34.00-51.00-21.00-9.00-6.00-5.00-3.00-20.00-1.00-2.000.0015.00-3.00-2.004.005.00-3.00-5.00-2.00-4.00-2.001.001.00-5.00-1.00-3.00-12.005.00-3.005.004.000.002.001.00-1.00-2.00-2.00-1.000.001.000.000.000.000.00-1.000.001.001.002.001.000.00-1.000.000.000.00
Return on Sales Growth (1y) 0.001.001.001.00-2.00-4.00-6.00-4.00-5.00-4.00-7.00-5.00-4.00-3.000.00-27.000.001.002.0026.00-3.00-1.00-1.00-3.001.00-4.00-1.00-5.00-2.002.003.00-8.00-1.00-5.00-39.0015.00-3.005.0040.002.009.003.00-2.00-9.00-10.00-7.00-3.006.00-1.00-1.001.00-1.00-4.00-1.004.006.0011.005.003.00-5.000.000.00-1.00
Return on Sales Growth (3y) -7.00-7.00-11.00-8.00-11.00-11.00-13.00-36.00-8.00-6.00-5.00-6.00-6.00-4.000.00-4.00-1.00-4.000.0018.00-3.00-3.001.00-17.00-2.00-6.00-37.001.00-7.003.004.008.004.004.00-1.008.00-5.002.0034.00-1.00-2.00-4.00-5.00-4.00-14.00-8.002.0011.007.003.008.000.007.004.006.00
Return on Sales Growth (5y) -11.00-10.00-10.00-9.00-13.00-12.00-12.00-13.00-10.00-11.00-7.00-14.00-7.00-5.002.00-17.00-4.00-7.00-36.0025.00-8.00-2.002.000.003.003.001.00-6.00-8.000.00-1.005.00-6.00-4.00-3.0012.00-9.000.0039.004.006.000.002.00-3.00-3.00-3.004.00
Return on Sales (QoQ) -2.00-7.006.003.00-1.00-7.005.000.00-3.00-8.007.00-1.00-2.00-11.008.001.00-1.00-9.00-18.0028.00-1.00-7.006.00-1.001.00-7.004.003.00-4.00-4.000.006.000.00-3.00-11.0014.00-4.00-37.0042.00-5.005.00-3.004.002.000.00-9.00-2.001.003.00-5.007.00-5.003.00-3.004.00-8.006.002.006.00-3.00-1.00-1.00-1.002.000.00-2.00
Revenue Growth (1y) 26.85%26.48%29.07%16.81%8.90%2.83%-7.95%-9.38%-13.04%-10.71%-8.54%-8.91%-8.04%-9.76%-11.45%-12.58%-15.30%-14.57%-8.43%-6.46%-3.93%-2.66%-1.60%-2.08%-0.64%-1.15%3.04%4.94%3.37%3.90%6.22%-0.48%1.35%1.73%48.32%103.95%111.65%113.76%50.20%8.95%7.62%4.37%-1.13%1.41%9.44%16.94%12.99%1.72%-10.84%-8.56%-2.58%-0.79%-0.87%5.16%8.67%12.14%13.11%8.55%7.00%2.89%4.60%2.95%4.57%
Revenue Growth (3y) 6.30%5.11%2.81%-1.21%-4.51%-6.08%-9.33%-10.30%-12.18%-11.70%-9.48%-9.35%-9.22%-9.13%-7.25%-7.14%-6.84%-6.33%-2.44%-1.31%-0.45%-0.01%2.50%0.75%1.35%1.47%17.53%28.67%30.40%31.22%33.26%30.28%32.17%31.42%30.11%31.10%35.59%37.67%18.83%3.97%1.64%3.73%2.86%0.77%-1.10%3.99%6.16%4.21%-0.01%1.44%4.25%4.61%5.46%5.53%6.74%
Revenue Growth (5y) -1.32%-2.19%-2.50%-4.64%-6.66%-7.18%-7.65%-7.95%-8.35%-7.91%-5.54%-5.20%-5.13%-5.08%-2.67%-3.51%-3.27%-2.77%7.90%14.30%16.18%16.80%19.13%17.84%18.85%18.44%19.24%18.67%21.17%22.49%21.46%17.93%17.64%19.40%19.38%17.86%17.11%20.20%12.18%4.57%3.32%4.96%4.82%3.38%2.73%4.67%6.01%
Revenue (QoQ) 1.17%-9.20%28.73%7.27%0.88%-7.34%16.50%0.00%-4.75%-17.05%14.69%-4.04%-2.19%-15.04%14.22%-3.12%-4.02%-16.63%12.77%-6.14%-3.19%-10.64%15.20%-3.61%-1.91%-9.67%14.64%-2.19%-2.41%-5.84%16.76%-3.66%-1.91%-3.73%9.40%-1.89%-1.55%40.36%50.43%1.82%-0.57%-1.37%9.11%0.58%-3.57%-6.57%11.91%8.54%3.04%-9.73%0.75%-4.87%5.68%-3.82%2.59%-4.94%12.11%-0.61%5.86%-4.11%7.59%-2.02%1.80%-2.53%5.89%-0.47%
Share-based Compensation Growth (1y) 29.18%6.60%1.65%3.73%-5.46%13.07%20.19%14.42%-17.36%0.15%1.64%-213.33%-5.86%-13.31%-10.24%122.93%-12.84%-14.62%-19.43%168.20%24.99%-2.91%4.00%10.10%17.95%-17.64%-9.39%30.34%-16.05%58.55%21.21%-11.03%10.75%0.68%100.55%22.66%11.98%9.72%-57.24%-17.76%0.50%8.22%55.06%24.83%28.93%8.01%19.90%41.13%29.95%32.65%20.79%2.72%11.13%-0.65%-27.35%-18.14%-5.38%19.66%68.92%48.40%2.66%-10.91%-14.80%
Share-based Compensation Growth (3y) 0.31%6.47%7.49%-49.56%-9.73%-0.62%3.12%-33.25%-12.15%-9.50%-9.75%-11.34%0.84%-10.43%-9.06%38.85%8.71%-11.94%-8.77%56.71%7.37%8.23%4.53%8.49%3.12%9.55%30.11%12.46%1.35%20.54%1.30%-3.54%7.62%6.13%9.97%7.99%13.21%8.65%-7.36%13.16%18.97%15.74%30.95%21.86%23.02%12.49%1.71%5.87%10.97%16.40%14.02%7.66%2.58%1.93%1.50%
Share-based Compensation Growth (5y) -3.70%-2.23%-2.12%-3.72%-4.34%-4.04%-1.68%-2.57%-0.01%-9.93%-7.08%0.01%0.31%-1.26%-3.75%22.74%3.62%1.74%13.04%33.25%8.95%6.97%-0.41%5.19%4.30%9.32%7.87%7.87%6.17%15.41%14.09%9.60%15.87%11.36%14.01%12.79%15.94%11.07%-6.95%4.03%12.10%13.01%22.48%17.06%12.58%8.70%8.65%
Share-based Compensation (QoQ) 20.35%-0.35%1.94%5.66%-0.69%-4.97%4.02%-3.70%18.78%1.02%-0.98%-30.44%43.93%2.53%-210.41%157.78%32.53%6.17%-71.79%119.60%29.83%0.20%-6.12%2.34%0.86%7.32%-0.60%9.63%-29.57%18.07%42.97%-29.39%33.00%-9.73%4.94%-12.10%20.91%79.82%-35.81%-19.75%18.47%-29.92%23.45%-1.94%27.57%0.41%-0.62%1.27%6.87%11.47%16.98%-6.75%9.10%1.50%-0.52%0.88%-2.47%-25.78%12.09%16.61%23.34%4.78%-1.52%-19.33%7.04%0.20%
Shareholder's Equity Growth (1y) 43.23%40.17%9.94%-7.28%-64.38%-83.11%-77.33%-75.97%-23.57%80.49%48.56%-3.09%-42.31%-26.42%-12.35%-5.09%67.58%37.30%36.43%138.37%96.36%72.46%63.64%54.05%48.66%39.19%36.20%31.86%25.56%24.57%24.40%11.05%9.96%7.00%553.55%581.28%552.08%542.37%2.58%2.63%2.51%3.25%18.02%19.53%18.97%16.75%-0.59%-1.96%-0.67%-4.69%-5.70%-4.56%-6.60%-3.23%-0.23%1.02%2.00%4.97%7.65%0.60%0.04%-0.68%-3.54%
Shareholder's Equity Growth (3y) -26.94%-24.68%-28.19%-40.01%-46.05%-39.24%-33.42%-39.54%-9.59%22.17%21.11%29.91%23.82%20.33%25.08%51.62%69.75%48.82%44.88%69.18%54.18%44.07%40.49%31.15%27.08%22.87%122.89%115.28%108.03%104.58%102.79%98.02%94.43%92.17%99.27%102.93%99.60%97.83%6.37%6.34%6.60%4.73%3.43%3.80%3.34%2.50%-2.20%-1.86%-1.83%-1.07%0.43%-1.01%-1.59%0.30%1.19%
Shareholder's Equity Growth (5y) -17.73%-15.47%-15.04%-13.35%-12.37%-11.89%-8.00%-4.09%16.62%34.35%31.68%34.82%28.79%24.75%27.09%38.54%46.52%34.45%89.94%105.49%92.27%83.05%79.41%73.61%68.83%65.20%68.06%65.02%61.48%59.49%57.80%55.52%54.08%51.18%49.30%50.88%49.14%48.17%2.52%3.00%2.91%3.14%3.51%2.59%2.41%2.34%-0.58%
Shareholder's Equity (QoQ) 12.79%8.30%8.14%8.42%10.38%-15.05%-8.80%-58.35%-47.66%14.03%-3.33%32.47%23.60%-6.14%-36.93%-21.14%57.64%11.79%-31.71%39.24%29.16%11.08%19.32%14.70%13.44%5.40%12.33%10.68%6.21%3.14%8.75%5.39%5.38%3.01%-2.92%4.35%2.54%529.17%1.20%-0.13%1.01%0.47%1.25%-0.24%1.74%14.85%2.54%-0.71%-0.16%-2.20%1.12%0.60%-4.20%-3.23%2.33%-1.55%-0.73%-0.24%3.62%-0.60%2.16%2.31%-3.16%-1.15%1.42%-0.64%
Tax Rate Growth (1y) -6.000.000.00-429.00-4.000.0044.0010.000.000.00-44.00-10.0030.0030.0030.0030.000.000.00-213.00-30.00-80.0010.00183.001,830.00-100.00-50.0034.002,526.00471.00-1326.00-1428.007,166.00-2378.00-3816.00-1978.00-16357.004,165.003,508.002,241.003,698.00-3706.00585.00472.00-9688.00894.00-165.00-297.009,519.001,024.00409.00-1067.00712.00-15838.00-253.001,101.00-443.0014,683.00-33.00-217.00398.00-188.0038.00-52.00
Tax Rate Growth (3y) -10.000.000.00-430.0026.0030.0030.0030.0030.0030.00-226.00-10.00-50.0040.000.001,830.00-180.00-40.004.004,327.00291.00-1366.00-1212.0011,522.00-2006.00-5193.00-3373.00-6665.002,259.00-1635.00-1166.00-5493.00-1918.00277.00734.00-22347.001,353.003,927.002,415.003,529.00-1787.00828.00-893.00543.00-13920.00-10.00-263.009,789.00-130.00123.00-183.00667.00-1343.00-248.00832.00
Tax Rate Growth (5y) 20.0030.00-183.00-430.00-54.0040.000.001,830.00-150.00-10.00-10.004,347.00321.00-1337.00-1394.0011,522.00-2086.00-5183.00-3402.00-4865.002,078.00-1675.00-949.00-1136.00-1547.00-1100.00-660.00-12655.00-553.00-1215.00-991.00-5662.000.00520.00-630.00-12116.00-13461.004,083.002,449.003,798.00-2942.00542.00-9.00498.00575.00-4.00-533.00
Tax Rate (QoQ) -10.000.00430.00-426.00-4.000.000.000.000.0044.00-34.00-10.000.000.000.0030.000.000.000.000.000.00-212.00182.00-50.0090.00-40.001,830.00-1980.00140.0044.004,322.00-4035.00-1658.00-58.0012,916.00-13578.00-3097.001,780.00-1462.006,943.00-3753.00513.00-5.00-461.00537.00400.00-10165.0010,122.00-522.00268.00-348.001,627.00-1138.00-1208.001,431.00-14923.0014,447.00146.00-113.00203.00-269.00-38.00502.00-383.00-43.00-128.00
Total Debt Growth (1y) -62.50%-55.00%-45.00%163.16%-89.58%-93.06%-94.32%-2.50%3,775.01%3,750.02%3,725.02%-2.56%-3.23%-3.90%-0.14%-0.04%-0.22%-0.25%-28.41%-28.50%-28.37%-56.63%-39.45%-39.56%-39.46%
Total Debt Growth (3y) 14.82%6.36%6.13%35.72%57.49%36.97%-24.35%-24.41%-24.37%
Total Debt (QoQ) 25.00%0.00%-52.50%-36.84%50.00%22.22%127.27%-97.50%0.00%0.00%3,800.00%-0.64%-0.64%-0.65%-0.65%-1.32%-1.33%-0.02%-0.04%-0.11%0.03%0.08%-0.22%-0.14%-28.21%-0.05%-0.03%-39.54%0.25%-0.23%0.12%