Telephone & Data Systems Growth Metrics (2009-2025) | TDS

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) -0.68%-0.62%-1.17%1.59%5.83%3.36%6.39%6.56%1.58%5.30%3.03%5.16%4.03%5.69%3.68%2.75%2.91%-0.54%-0.68%-0.08%-24.50%2.56%7.20%6.42%42.04%5.54%2.01%0.25%-0.36%-0.51%-2.53%-1.60%1.41%1.28%5.53%5.25%13.77%13.66%11.96%10.20%1.00%3.39%9.32%16.18%23.06%14.51%13.04%7.73%5.35%11.44%7.68%7.83%2.94%1.15%-0.45%-4.32%-4.63%-3.71%-4.77%-1.72%-2.38%-2.49%-37.84%
Assets Growth (3y) 2.21%2.65%2.70%4.42%3.80%4.78%4.36%4.81%2.84%3.44%1.99%2.59%-6.85%2.54%3.35%2.99%3.34%2.49%2.79%2.15%2.23%2.50%2.15%1.63%12.80%2.07%1.61%1.26%4.76%4.62%4.82%4.50%5.23%5.97%8.90%10.45%12.24%10.40%11.43%11.31%9.40%9.68%9.99%10.51%10.10%8.88%6.61%3.59%1.13%2.77%0.69%0.47%-1.41%-1.70%-16.16%
Assets Growth (5y) 2.71%2.60%2.21%3.17%-2.77%3.25%3.89%4.13%3.12%3.68%3.02%2.87%2.73%2.51%1.88%1.51%2.20%1.64%2.24%2.00%4.28%4.39%4.72%4.02%10.52%4.56%5.13%5.86%7.40%6.28%7.31%7.39%8.60%8.72%9.47%9.38%8.93%8.69%8.20%7.31%5.15%5.14%4.76%4.88%4.44%3.92%-6.43%
Assets (QoQ) 0.05%1.14%-2.20%0.35%0.11%0.58%0.54%4.54%-2.22%3.52%0.70%-0.35%1.36%1.29%2.78%-1.42%2.98%-0.63%1.85%-1.26%-0.48%-0.77%2.47%-25.39%35.20%3.72%1.72%-0.41%0.46%0.24%-0.03%-1.03%0.31%-1.79%0.92%2.00%0.18%2.33%0.66%10.26%0.07%0.80%-0.92%1.06%2.44%6.58%5.30%7.04%-4.68%5.21%0.35%4.68%0.84%1.66%0.49%-0.08%-0.91%0.06%-3.42%-0.40%0.04%-1.05%-0.32%-1.07%-0.07%-36.92%
Capital Expenditures Growth (1y) -11.27%36.42%5.27%22.13%7.69%23.30%81.16%46.20%53.65%22.42%-24.62%-28.48%-27.32%-19.58%7.58%-4.61%-14.42%-9.11%-13.47%-2.83%10.01%2.11%-6.93%-0.93%-4.22%-36.79%-27.14%-13.58%-20.13%-5.74%7.59%36.67%3.15%25.22%10.26%14.63%18.32%65.28%38.37%-0.91%143.23%-2.10%27.73%30.06%-41.64%1.72%-11.51%-4.48%23.18%7.59%-0.37%-9.38%22.14%16.86%3.36%-16.89%-29.00%-27.52%-165.63%101.57%-45.11%-27.31%86.83%
Capital Expenditures Growth (3y) 13.66%27.22%12.86%8.49%6.34%6.67%13.68%-0.09%-1.50%-3.64%-11.14%-12.81%-11.88%-9.29%-4.67%-2.80%-3.39%-16.29%-16.28%-5.95%-5.58%-15.26%-9.97%5.38%-7.59%-9.30%-4.74%10.63%-0.85%24.95%17.96%15.79%43.72%26.54%24.91%13.89%18.86%18.07%16.08%7.17%20.47%2.33%4.04%4.03%-4.24%8.55%-3.05%-10.40%2.22%-3.05%-38.83%14.93%-21.92%-14.93%-27.84%
Capital Expenditures Growth (5y) -1.80%8.52%6.00%3.43%2.51%2.41%3.42%-0.81%0.14%-10.40%-13.80%-10.71%-12.14%-14.96%-7.45%1.64%-5.77%-7.09%-6.99%5.44%0.54%4.72%2.17%5.85%17.83%3.84%8.84%11.78%6.71%14.20%13.16%14.04%16.37%17.27%11.43%5.04%20.37%15.66%10.00%-1.50%8.68%-1.92%-22.55%13.53%-19.30%-7.59%-15.76%
Capital Expenditures (QoQ) -24.00%27.22%29.70%-29.24%16.85%-1.83%50.48%-37.61%33.79%44.23%21.44%-34.43%6.59%-11.18%15.21%-33.37%17.95%18.81%2.16%-40.22%25.27%13.12%14.72%-32.32%16.27%3.11%22.11%-34.57%-23.27%18.85%44.83%-39.52%-9.45%35.65%83.97%-54.36%9.92%19.44%91.28%-52.89%53.55%0.00%36.97%15.64%-38.20%30.47%39.47%-48.11%7.73%13.50%50.56%-33.09%-5.90%5.10%36.94%-9.81%-9.97%-7.05%10.11%-22.95%-8.09%-184.17%438.17%-79.02%21.71%-115.25%
Cash & Equivalents Growth (1y) -16.96%-43.07%-49.88%-49.34%-6.06%50.71%48.89%64.85%5.40%7.60%1.48%31.46%19.96%103.08%20.67%12.09%13.85%-29.81%-19.41%-43.13%-27.25%-27.76%50.94%108.69%65.98%42.25%13.87%-8.63%-14.99%-12.01%-20.41%-31.22%-13.06%10.37%35.46%48.79%23.11%-4.47%-19.68%-49.51%-56.10%-32.25%26.14%207.31%147.51%-31.86%-32.62%-74.32%-47.31%21.04%-39.03%-1.91%-52.82%-46.14%-42.08%-34.44%-3.86%28.29%76.17%54.07%39.76%67.70%106.87%
Cash & Equivalents Growth (3y) -6.32%-2.63%-8.85%3.16%5.91%48.78%22.17%34.43%12.91%15.32%-0.44%-5.72%-0.22%0.98%13.65%9.98%11.19%-10.32%11.47%2.74%0.87%-3.30%11.01%9.46%7.05%11.37%7.08%-2.21%-3.10%-2.47%-4.68%-19.76%-22.26%-10.61%11.13%32.16%10.18%-23.88%-11.95%-26.41%-16.97%-17.64%-19.68%-8.18%-14.95%-23.70%-38.04%-45.14%-37.94%-5.78%-14.64%-0.31%-14.10%5.04%28.28%
Cash & Equivalents Growth (5y) 2.35%5.65%-5.94%-6.89%-0.33%10.80%17.27%23.58%11.69%9.53%11.15%9.83%6.99%5.20%5.88%-3.52%0.32%-6.87%8.35%2.10%1.90%-0.95%8.28%-0.30%-7.89%-2.22%4.46%7.73%-0.23%-15.60%-5.95%-16.42%-9.33%-10.04%-10.83%-10.27%-19.77%-22.07%-24.76%-23.84%-23.64%-17.33%-11.97%-4.80%-3.74%-0.90%-2.81%
Cash & Equivalents (QoQ) -14.48%17.06%-13.33%-4.30%-41.36%3.05%-12.39%77.47%-5.94%1.80%-3.00%13.47%-3.97%-3.99%25.66%3.54%62.57%-42.95%16.72%5.17%0.22%-34.50%-17.64%34.53%-0.47%36.87%13.87%7.01%-14.71%9.57%-8.63%-0.44%-11.72%-0.88%-21.05%25.85%12.07%21.65%-13.28%4.13%-13.03%2.28%-45.49%-9.46%34.20%90.44%32.81%-27.08%-63.05%88.31%-49.38%49.59%-15.12%-5.15%-18.55%-28.06%-3.09%1.99%-7.81%5.51%29.32%40.06%-19.38%-4.29%55.17%72.78%
Cash from Investing Activities Growth (1y) -20.77%-53.83%-58.18%117.04%-62.37%-6.88%39.25%-369.17%15.14%5.56%5.03%225.45%-68.26%123.90%75.84%-159.19%-1.71%-427.89%-282.20%-0.87%62.82%4.25%7.65%-67.61%15.48%6.55%20.38%-1.36%-78.87%-41.59%71.20%58.19%35.43%-17.16%-619.44%-185.60%-34.76%-16.06%-55.98%-2.24%-39.82%-5.10%-266.34%35.62%5.83%-5.31%42.70%-16.60%1.72%17.76%60.61%-7.66%-2.45%-8.00%26.35%25.76%60.85%56.96%50.00%35.62%2,273.12%
Cash from Investing Activities Growth (3y) -18.50%-15.79%3.00%37.07%-32.35%30.87%48.15%-58.72%-13.24%9.54%4.28%9.19%13.99%9.13%5.17%-44.24%31.63%-70.24%-41.12%-19.67%17.47%-8.21%40.39%10.78%0.80%-15.73%-18.16%-6.57%-15.89%-24.40%-47.85%-6.87%-6.75%-12.64%-245.13%-23.42%-21.06%-8.70%-48.49%8.44%-8.97%3.09%6.15%6.85%1.76%2.20%45.02%2.32%26.68%27.43%47.46%19.86%120.47%
Cash from Investing Activities Growth (5y) -23.28%-4.00%3.37%19.24%2.60%5.40%13.23%-40.00%14.52%7.91%8.40%-4.93%0.77%0.14%27.85%-19.37%18.07%-47.01%-42.24%-15.39%13.33%-11.49%-18.90%-15.71%-12.96%-13.59%-56.63%4.45%-15.43%-16.33%-46.66%1.73%-2.40%-4.36%-56.13%-18.74%-12.31%-2.67%1.02%9.31%12.29%15.81%21.17%17.32%58.70%
Cash from Investing Activities (QoQ) -23.86%-2.64%-153.96%62.60%-57.77%-5.55%127.36%-456.39%-3.85%40.01%-21.22%-12.36%-15.56%39.67%260.13%-250.71%116.42%-160.98%-292.28%-158.98%47.07%28.92%-3.53%4.55%-36.31%31.44%-87.90%51.86%-50.70%41.59%-139.20%15.05%-19.29%88.12%-247.22%-31.20%-116.46%27.04%-37.84%38.10%-86.43%1.94%9.65%15.34%-40.13%-241.80%84.12%-23.83%-56.70%-85.96%67.69%-4.38%-31.12%10.93%11.68%0.68%-38.23%39.26%10.98%47.62%-51.95%29.43%-14.63%1,867.89%
Cash from Operations Growth (1y) -26.28%4.72%58.09%-21.43%43.65%1.63%-15.25%-1.97%-32.72%8.89%-12.72%22.47%-132.96%-83.54%-57.40%-23.42%316.01%-278.47%238.30%-13.15%4.67%162.25%-30.70%-15.85%25.93%128.57%-44.31%43.51%10.50%7.64%56.20%12.67%32.70%32.26%52.80%6.43%-19.20%-30.73%12.23%65.66%27.66%157.75%-55.04%-28.02%6.11%-34.43%130.91%11.71%-56.28%5.83%-87.93%32.58%144.91%-13.78%386.96%-14.10%-24.91%-3.25%-16.96%4.73%-111.95%
Cash from Operations Growth (3y) -10.69%5.04%5.36%-1.93%-32.35%-43.32%-31.95%-2.76%-21.76%-32.38%7.94%-6.61%-9.34%-43.25%-0.05%-17.59%69.24%36.43%9.29%1.60%13.35%52.28%-15.52%10.81%22.68%48.19%9.95%19.83%5.82%-0.47%38.88%25.71%11.03%33.16%-8.30%8.27%3.06%5.39%5.23%10.03%-16.02%21.39%-49.95%2.16%4.35%-15.73%10.73%8.35%-7.02%-4.07%-21.26%6.05%-30.45%
Cash from Operations Growth (5y) -12.69%-18.54%11.00%-8.90%-6.35%-27.36%-5.88%-7.64%-8.79%-14.57%-13.46%-0.33%0.73%-14.77%-2.78%-1.98%43.92%29.31%25.52%4.69%9.33%27.75%0.67%19.12%13.75%42.18%-7.68%15.46%9.93%10.76%22.70%9.82%-8.68%10.38%-26.47%13.45%3.22%1.33%-7.29%8.69%1.72%8.33%-12.71%-0.83%-16.02%
Cash from Operations (QoQ) -16.46%-29.17%38.46%-10.03%18.67%6.94%-31.19%64.50%-16.04%-10.83%-20.40%12.89%35.88%-28.52%11.69%-130.38%167.84%85.04%100.79%-14.30%-156.05%450.75%-48.45%3.28%-66.67%290.48%-37.40%54.55%-39.50%-4.86%61.31%19.00%-41.06%38.06%16.36%40.16%-41.26%59.51%-18.96%6.42%-49.65%158.45%19.62%-18.00%1.67%-54.92%91.52%20.89%-37.17%58.75%-7.35%-52.69%52.10%-81.89%917.39%-12.61%-46.45%2.28%79.46%-23.60%-31.01%-12.22%126.34%-108.71%
Dividends Paid - Common Growth (1y) 198.62%-66.99%1.68%2.55%2.57%2.58%3.25%4.05%9.05%9.58%9.60%8.72%3.69%3.73%3.84%4.74%5.73%5.21%4.60%4.05%2.87%10.15%3.68%3.99%6.67%0.00%13.33%6.67%6.25%6.25%0.00%12.50%5.88%5.88%5.88%0.00%5.56%5.56%5.56%0.00%0.00%5.26%0.00%11.11%5.26%45.00%68.42%90.00%90.00%31.03%18.75%-2.63%0.00%0.00%0.00%5.41%2.63%-42.11%-88.00%-44.88%-43.59%0.00%2.28%
Dividends Paid - Common Growth (3y) 45.86%-28.14%4.79%5.07%5.07%5.25%5.53%5.82%6.13%6.14%5.98%5.82%4.09%6.33%4.04%4.26%5.07%5.04%7.12%4.89%5.25%5.38%5.52%7.66%6.27%4.00%6.27%6.27%5.90%5.90%3.78%4.00%3.78%5.57%3.78%3.57%3.57%17.23%21.14%28.28%25.99%25.99%25.99%27.15%25.99%23.86%25.99%24.93%24.93%-8.80%-47.76%-17.30%-16.65%-16.65%-50.30%
Dividends Paid - Common Growth (5y) 26.27%-16.54%4.56%4.80%4.75%6.21%4.97%5.09%5.58%5.67%6.94%5.62%5.03%5.02%5.00%6.34%5.47%5.45%5.41%5.36%5.44%5.52%5.60%4.53%4.84%4.56%4.84%5.92%4.56%12.63%13.49%18.89%17.45%17.45%17.45%15.50%16.12%16.12%16.12%16.72%15.47%2.98%-24.83%3.61%2.98%1.92%-24.49%
Dividends Paid - Common (QoQ) 397.51%-67.73%-1.43%4.22%-0.42%-0.60%-0.59%4.25%-0.42%0.06%0.17%9.26%0.06%0.08%-0.64%4.21%0.10%0.19%0.22%5.19%-0.39%-0.39%-0.30%3.99%6.67%-6.25%0.00%6.67%0.00%6.25%-5.88%6.25%0.00%0.00%5.88%0.00%0.00%0.00%0.00%5.56%0.00%0.00%-5.26%5.56%5.26%-5.00%5.26%0.00%45.00%10.34%18.75%0.00%0.00%0.00%-2.63%2.70%0.00%0.00%2.63%0.00%-43.59%-79.27%371.32%2.34%0.00%-78.80%
EBITDA Margin Growth (1y) -281.00-534.0071.00-154.00-128.00294.00289.00-11.0011.00-307.00-552.00-566.00-662.001,610.00-685.00242.00118.00-2695.00-700.00-102.002,087.00648.001,657.00455.00-2053.00158.00-426.00-215.00447.00-193.00-2114.00169.00-1.00270.002,256.00-32.0095.00-105.00-174.00-38.00-177.00237.00438.0093.00264.00-175.00-138.0022.00-112.0025.00-599.00-359.00-500.00-207.00455.00-3810.00308.0055.00-4947.004,678.00-228.0022.002,369.00
EBITDA Margin Growth (3y) -398.00-547.00-193.00-731.00-780.001,597.00-949.00-335.00-533.00-1392.00-1937.00-426.001,543.00-438.00272.00595.00153.00-1889.00531.00138.00481.00614.00-883.00409.00-1607.00235.00-284.00-78.00540.00-29.00-32.0099.00-83.00401.002,520.0023.00182.00-44.00126.0077.00-25.0086.00-299.00-244.00-348.00-357.00-282.00-4147.00-304.00-127.00-5091.00509.00-419.00-130.00-2124.00
EBITDA Margin Growth (5y) -943.00-1632.00-1578.00-591.001,426.00-450.008.0018.00-499.00-586.00-706.00-186.00-63.00-472.00-2268.00549.00598.00-1812.00673.00275.00575.00778.001,199.00339.00-1689.00367.00-20.00-23.00627.0033.00268.00214.0068.00250.001,783.00-314.00-430.00-226.00-18.00-4092.00-217.00-66.00-4791.00624.00-268.00-280.00-2860.00
EBITDA Margin (QoQ) 120.00-637.00-286.00522.00-133.00-32.00-511.00548.00289.00-38.00-811.00570.00-29.00-283.00-824.00473.002,243.00-2578.00103.00350.00-570.00-583.00701.002,539.00-2010.00426.00-501.0031.00202.00-158.00-290.00693.00-438.00-2079.001,992.00523.00-167.00-93.00-296.00650.00-367.00-161.00-160.00511.0047.0040.00-504.00682.00-392.0077.00-345.00548.00-255.00-546.00-105.00407.0038.00115.00-4369.004,525.00-216.00-4887.005,256.00-381.0034.00-2540.00
EBIT Growth (1y) -27.34%-43.70%12.58%-49.26%-12.87%47.43%49.87%-3.15%5.37%-28.49%-56.27%-391.27%-92.36%209.88%-159.61%62.85%189.14%-117.39%-279.07%-72.80%1,268.14%165.19%174.15%163.57%-90.81%65.63%-64.52%-121.74%211.54%-49.06%-806.06%440.00%-1.23%125.93%121.89%-23.53%17.50%-21.31%-43.14%-38.46%-23.40%62.50%200.00%162.50%52.78%-25.64%-20.69%14.29%-13.64%8.62%-115.94%-204.17%-69.47%-47.62%536.36%-1,996.00%131.03%18.18%-411.93%151.74%-47.76%2.56%54.60%
EBIT Growth (3y) -12.62%-15.96%-9.64%-50.83%-58.76%48.39%-33.71%-44.99%-38.49%-33.62%-44.03%-57.00%44.58%-29.44%18.77%34.04%53.75%-42.73%44.18%37.96%57.62%36.62%-22.93%35.17%-34.37%23.99%-18.15%-17.32%53.48%-3.25%-4.22%53.26%-3.85%42.42%33.39%7.30%11.20%-1.67%10.60%22.67%0.35%9.49%-33.50%-72.41%-26.15%-24.93%-17.98%-199.82%-15.23%-12.39%-60.96%124.38%-28.31%-14.05%-83.51%
EBIT Growth (5y) -31.82%-18.33%-29.68%-23.89%22.64%-18.01%1.89%2.86%-21.79%-16.08%-23.62%-17.70%-2.86%-21.59%-44.03%18.14%62.07%-26.39%28.78%21.25%35.36%24.39%17.41%17.30%-23.95%19.51%-1.32%-1.80%33.44%1.82%15.90%46.72%3.24%18.47%45.70%-28.26%-18.37%-11.56%-1.21%-111.49%-6.55%-4.07%-48.26%102.31%-13.43%-12.50%-22.70%
EBIT Margin Growth (1y) -281.00-534.0071.00-154.00-128.00294.00289.00-11.0011.00-307.00-552.00-566.00-662.001,610.00-685.00242.00118.00-2695.00-700.00-102.002,087.00648.001,657.00455.00-2053.00158.00-426.00-215.00447.00-193.00-2114.00169.00-1.00270.002,256.00-32.0095.00-105.00-174.00-38.00-177.00237.00438.0093.00264.00-175.00-138.0022.00-112.0025.00-599.00-359.00-500.00-207.00455.00-3810.00308.0055.00-4947.004,678.00-228.0022.002,369.00
EBIT Margin Growth (3y) -398.00-547.00-193.00-731.00-780.001,597.00-949.00-335.00-533.00-1392.00-1937.00-426.001,543.00-438.00272.00595.00153.00-1889.00531.00138.00481.00614.00-883.00409.00-1607.00235.00-284.00-78.00540.00-29.00-32.0099.00-83.00401.002,520.0023.00182.00-44.00126.0077.00-25.0086.00-299.00-244.00-348.00-357.00-282.00-4147.00-304.00-127.00-5091.00509.00-419.00-130.00-2124.00
EBIT Margin Growth (5y) -943.00-1632.00-1578.00-591.001,426.00-450.008.0018.00-499.00-586.00-706.00-186.00-63.00-472.00-2268.00549.00598.00-1812.00673.00275.00575.00778.001,199.00339.00-1689.00367.00-20.00-23.00627.0033.00268.00214.0068.00250.001,783.00-314.00-430.00-226.00-18.00-4092.00-217.00-66.00-4791.00624.00-268.00-280.00-2860.00
EBIT Margin (QoQ) 120.00-637.00-286.00522.00-133.00-32.00-511.00548.00289.00-38.00-811.00570.00-29.00-283.00-824.00473.002,243.00-2578.00103.00350.00-570.00-583.00701.002,539.00-2010.00426.00-501.0031.00202.00-158.00-290.00693.00-438.00-2079.001,992.00523.00-167.00-93.00-296.00650.00-367.00-161.00-160.00511.0047.0040.00-504.00682.00-392.0077.00-345.00548.00-255.00-546.00-105.00407.0038.00115.00-4369.004,525.00-216.00-4887.005,256.00-381.0034.00-2540.00
EBIT (QoQ) 9.30%-50.97%-47.66%159.06%-15.31%-1.96%-76.41%344.83%43.30%-0.34%-84.75%383.94%-2.74%-39.06%-201.54%112.69%3,845.02%-111.72%36.72%198.80%-337.32%-155.48%71.15%882.20%-88.69%190.63%-75.27%13.04%103.85%-37.74%-115.15%1,720.00%-66.67%-962.96%107.30%370.59%-23.75%-16.39%-74.51%623.08%-48.94%-39.58%-72.41%800.00%8.33%11.54%-75.86%423.81%-47.27%18.97%-65.22%295.83%-33.68%-117.46%-127.27%216.00%13.79%45.45%-1,191.67%112.79%-41.79%-483.92%281.09%-87.09%14.29%-269.94%
EBT Growth (1y) -27.35%-41.01%8.36%-46.73%-15.71%44.65%71.04%2.75%12.46%-24.40%-55.84%-426.93%-88.24%239.14%-128.41%78.28%186.07%-112.67%-529.23%-183.28%813.90%211.68%196.51%75.49%-92.12%13.64%-72.22%-37.50%234.78%-56.00%-886.67%236.36%5.19%195.45%124.58%20.00%28.40%-15.38%-34.48%-16.67%-17.31%56.36%160.53%13.33%18.60%-73.26%-33.33%82.35%6.86%186.96%-119.70%-222.58%-77.06%-77.27%338.46%-1,342.11%132.00%-13.33%-519.42%121.64%-65.52%61.54%104.62%
EBT Growth (3y) -11.69%-13.59%-6.46%-55.90%-51.87%54.79%-30.35%-39.76%-27.68%-32.47%-40.77%-58.90%45.41%-21.71%19.94%46.77%27.22%-45.62%54.48%1.54%34.07%36.77%-28.24%34.98%-34.78%13.89%-18.72%61.98%65.36%3.23%8.20%49.83%3.75%57.53%34.25%4.26%7.99%-29.27%4.40%19.87%1.58%6.27%-32.80%-65.50%-33.76%-44.13%-32.09%-224.71%-17.15%-17.32%-58.34%56.40%-43.18%-31.73%35.03%
EBT Growth (5y) -25.36%-17.89%-28.20%-25.40%23.85%-12.10%5.44%-20.18%-22.91%-16.24%-26.70%-21.78%-4.11%-24.84%-41.98%17.95%48.63%-26.88%39.39%28.93%26.62%27.70%18.53%19.72%-21.69%14.34%-1.73%32.77%34.70%-14.38%17.08%36.95%7.20%24.57%44.00%-35.30%-20.95%-25.42%-11.78%-100.55%-11.02%-25.06%-40.22%51.21%-25.30%-24.57%-42.90%
EBT Margin Growth (1y) -276.00-464.0046.00-110.00-149.00267.00415.00-2.0056.00-255.00-613.00-517.00-642.001,839.00-607.00297.00182.00-2851.00-724.00-154.002,065.00663.001,660.00191.00-2149.0041.00-558.00-24.00439.00-210.00-2115.00200.0039.00342.002,334.0020.00166.00-82.00-160.00-23.00-145.00245.00460.0011.0092.00-505.00-251.00102.0055.00314.00-590.00-506.00-637.00-371.00336.00-3897.00268.00-13.00-4213.004,476.00-286.0072.004,165.00
EBT Margin Growth (3y) -369.00-451.00-151.00-629.00-734.001,852.00-805.00-222.00-404.00-1267.00-1944.00-375.001,605.00-348.00329.00333.0098.00-2146.00379.0012.00355.00495.00-1012.00366.00-1671.00173.00-339.00196.00644.0050.0059.00197.0060.00504.002,634.009.00113.00-342.0050.0091.002.0053.00-381.00-392.00-490.00-563.00-505.00-4300.00-314.00-70.00-4467.0073.00-656.00-312.00288.00
EBT Margin Growth (5y) -829.00-1463.00-1482.00-487.001,513.00-336.00132.00-186.00-488.00-562.00-841.00-208.00-105.00-517.00-2343.00509.00576.00-2014.00598.00233.00560.00755.001,162.00364.00-1650.00336.00-38.00185.00590.00-211.00269.00311.00207.00313.001,793.00-395.00-469.00-400.00-205.00-4312.00-368.00-331.00-4258.00187.00-509.00-504.00-553.00
EBT Margin (QoQ) 48.00-536.00-373.00585.00-139.00-26.00-530.00546.00277.00122.00-946.00604.00-34.00-236.00-851.00479.002,447.00-2683.0053.00365.00-586.00-556.00623.002,584.00-1987.00441.00-847.00245.00203.00-158.00-313.00707.00-446.00-2063.002,001.00547.00-143.00-71.00-312.00692.00-391.00-149.00-175.00570.00-1.0067.00-624.00650.00-598.00322.00-271.00603.00-340.00-583.00-187.00472.00-73.00124.00-4419.004,636.00-355.00-4075.004,269.00-126.004.0018.00
EBT (QoQ) 3.07%-46.19%-61.24%237.95%-16.30%-1.16%-80.95%434.80%43.63%16.87%-88.55%485.34%-3.45%-31.74%-184.74%121.05%2,684.53%-105.72%35.20%377.26%-223.30%-184.05%70.83%994.47%-84.93%145.45%-107.41%387.50%117.39%-40.00%-136.67%800.00%-71.43%-1,172.73%106.36%440.00%-19.75%-10.77%-68.97%477.78%-47.12%-30.91%-60.53%473.33%0.00%15.12%-82.83%500.00%-77.45%186.96%-53.03%251.61%-39.45%-119.70%-192.31%165.79%-40.00%106.67%-1,867.74%110.58%-77.59%-1,100.15%191.21%-83.14%5.00%-71.39%
Enterprise Value Growth (1y) 4.47%88.93%87.06%22.29%66.98%-138.61%-53.06%-74.12%18.89%57.99%54.58%-24.94%-22.21%-816.95%-152.44%-54.88%-38.59%55.57%62.25%117.01%76.65%81.65%-269.12%-829.76%-462.64%-348.32%-31.35%27.70%40.59%44.30%18.95%67.46%60.14%-11.45%-14.94%-113.54%-105.36%54.59%70.06%239.51%233.91%338.10%-174.53%-324.83%-178.90%125.50%131.62%168.43%203.70%-25.06%273.91%-10.45%98.41%57.99%55.52%41.62%10.20%-4.12%-35.14%-25.96%-22.69%-47.07%-133.16%
Enterprise Value Growth (3y) 36.52%51.94%55.20%-19.13%31.08%-109.48%-20.62%-49.91%-11.16%-19.62%24.36%32.56%26.60%9.25%-52.09%-24.34%-22.10%28.50%-22.33%3.54%7.94%22.91%-57.81%-54.91%-10.03%-40.66%-6.96%20.50%21.36%34.43%34.66%43.73%45.75%47.44%1.87%-88.50%-29.46%64.33%31.23%60.65%45.74%81.95%73.75%11.27%17.53%38.73%56.57%42.07%62.20%4.32%55.66%-2.08%19.13%-7.10%-32.66%
Enterprise Value Growth (5y) 15.40%14.68%38.82%19.58%36.18%5.61%-19.58%-33.13%-12.53%-7.08%-15.98%-11.67%-5.74%-13.30%-30.23%14.67%15.49%25.67%-11.26%9.01%8.58%25.35%-6.22%38.60%41.46%38.02%-0.12%-9.52%12.47%28.57%17.53%28.41%23.70%32.19%25.53%43.59%45.25%37.34%28.56%36.40%34.46%51.93%39.45%7.63%6.70%6.26%16.94%
Enterprise Value (QoQ) 3.58%-14.14%86.27%-532.39%88.83%-33.37%17.54%-168.72%19.26%14.45%6.19%-25.17%58.18%7.52%-158.05%-22.44%-213.81%74.54%-58.31%-9.57%-0.61%78.37%171.34%-250.37%20.93%-335.23%-41.03%-15.93%37.00%-27.52%22.37%4.75%40.93%-85.54%68.83%-16.67%-65.18%-91.35%42.09%-12.20%63.48%-26.19%369.81%7.69%-35.06%-245.50%-120.96%62.21%285.60%-79.60%378.26%-42.73%34.13%1.78%14.53%26.90%6.80%0.19%4.30%-1.25%-7.08%-32.23%19.07%3.11%-36.38%-142.46%
EPS (Basic) Growth (1y) -100.00%-36.67%14.71%-3.19%-13.04%123.68%69.23%-147.84%20.00%-54.12%-59.09%-583.00%-97.92%269.23%-133.33%87.18%1,600.00%-113.89%-1,088.89%-220.00%694.12%205.00%143.93%93.75%-94.81%19.05%-74.47%-400.00%385.71%-64.00%-1,458.86%5,300.00%2.94%233.33%125.14%-94.62%48.57%-3.33%-63.41%-28.57%15.38%96.55%353.33%20.00%-18.33%-68.42%-64.71%0.00%-22.45%-16.67%-191.67%-416.67%-121.05%-213.33%27.27%-1,121.05%237.50%23.53%-450.00%97.82%-181.82%61.54%3.41%
EPS (Basic) Growth (3y) -99.12%-13.38%-7.40%-72.84%-72.09%55.90%-30.66%-34.24%-24.82%-30.75%-53.56%-40.98%41.16%-18.64%20.29%70.51%91.29%-44.21%49.38%0.00%25.99%34.81%-15.08%163.28%-36.24%12.62%-4.45%151.98%95.12%5.07%7.72%58.74%20.84%85.02%34.20%-64.13%11.87%-15.66%-16.35%-5.01%-9.93%-19.73%-51.35%-79.67%-28.73%-31.97%-30.75%-243.88%-39.22%-39.63%-78.28%-41.64%-30.78%-32.64%-56.92%
EPS (Basic) Growth (5y) -95.24%-18.47%-38.78%-26.95%24.03%-11.18%3.80%-15.82%-29.43%-21.71%-28.89%2.62%-6.66%-25.42%-51.72%54.02%103.62%-26.93%45.65%36.85%25.06%28.10%16.44%21.29%-14.97%22.10%7.67%69.52%47.58%-6.36%14.87%34.49%2.25%10.76%33.01%-16.50%-17.38%-20.75%-19.04%-103.78%-26.70%-19.61%-51.06%-24.66%-16.54%-15.86%-26.58%
EPS (Basic) (QoQ) -100.00%-43.33%-63.74%273.12%-17.39%2.63%-69.40%235.13%112.50%-22.35%-108.65%940.62%-18.75%-30.77%-244.44%102.56%14,300.00%-106.25%44.44%440.00%-217.65%-435.00%85.05%943.75%-84.44%123.81%-102.13%800.00%257.14%-52.00%-141.67%780.00%-73.53%-1,911.81%259.45%-86.54%-14.29%36.67%-65.85%271.43%-44.23%-48.28%-33.33%500.00%-5.00%19.30%-82.35%308.33%-63.27%33.33%-50.00%216.67%-60.53%-246.67%-72.73%78.95%-112.50%5.88%-2,800.00%102.37%-218.18%-576.92%88.52%10.89%44.44%-1,600.00%
EPS (Weighted Average and Diluted) Growth (1y) -36.67%14.71%-3.42%-13.33%121.05%66.67%-147.81%23.08%-53.57%-60.00%-568.79%-97.92%264.10%-134.62%84.21%1,500.00%-114.08%-1,088.89%-166.67%731.25%205.00%142.99%93.75%-94.74%19.05%-76.09%-400.00%371.43%-64.00%-1,582.39%5,260.00%3.03%222.22%125.14%-94.96%47.06%-3.45%-63.41%-23.08%18.00%100.00%340.00%20.00%-18.64%-69.64%-63.64%-8.33%-22.92%-11.76%-191.67%-436.36%-121.62%-213.33%27.27%-1,156.76%225.00%23.53%-450.00%97.83%-190.00%61.54%4.55%
EPS (Weighted Average and Diluted) Growth (3y) -13.38%-8.55%-72.00%-71.89%55.18%-30.66%-35.81%-25.69%-30.81%-53.91%-41.21%40.45%-18.64%20.95%70.26%91.29%-43.95%47.70%5.90%27.29%34.81%-15.08%162.68%-36.53%11.36%-3.76%146.62%92.59%3.85%10.89%58.74%21.37%83.93%33.97%-64.04%12.18%-16.31%-16.35%-5.42%-9.55%-18.78%-51.35%-78.63%-28.78%-32.07%-30.89%-244.12%-40.72%-40.35%-78.28%-42.90%-30.91%-32.64%-56.30%
EPS (Weighted Average and Diluted) Growth (5y) -18.47%-38.78%-26.97%24.20%-11.18%3.36%-15.82%-29.07%-21.52%-29.90%2.52%-7.22%-25.42%-52.59%54.45%102.44%-27.22%45.65%33.03%25.59%27.73%16.44%21.29%-15.00%21.67%7.49%69.52%46.97%-7.42%16.89%33.24%2.31%10.76%33.01%-16.47%-17.45%-20.93%-19.04%-106.74%-27.52%-19.77%-51.06%-24.66%-16.57%-15.88%-26.76%
EPS (Weighted Average and Diluted) (QoQ) -43.33%-63.81%265.71%-15.56%2.63%-69.53%228.16%115.38%-22.62%-108.74%944.78%-18.75%-33.33%-246.15%102.63%14,100.00%-106.34%33.33%366.67%-225.00%-435.00%85.05%931.25%-84.21%119.05%-102.17%800.00%257.14%-56.00%-145.45%760.00%-72.73%-1,911.81%258.22%-86.82%-14.71%41.38%-68.29%284.62%-44.00%-46.43%-33.33%490.00%-5.08%17.86%-81.82%300.00%-64.58%41.18%-54.17%236.36%-59.46%-246.67%-68.18%78.38%-112.50%5.88%-2,806.25%102.15%-230.00%-576.92%88.52%10.89%44.44%-1,580.00%
FCF Margin Growth (1y) 1,837.001,988.00-816.00-254.00868.00-837.00-199.00-867.00-1088.00-397.00-371.001,001.00232.00803.00-2975.00-2248.00-919.00-372.002,540.00-1019.001,894.00-254.00187.001,296.00-816.00325.00781.00865.00-613.00603.00148.00-498.00597.00-13.00509.0078.00691.00-623.00-1032.00-446.00-1448.001,417.0090.00956.00-338.00-1028.00428.00-781.001,254.00124.00-1576.00370.00-3024.00615.001,758.00177.002,100.00161.0013,896.00-361.00581.00724.00-15342.00
FCF Margin Growth (3y) 1,617.00755.00-1385.00-120.0011.00-430.00-3544.00-2115.00-1776.0035.00-805.00-2266.001,206.00178.00-248.00-1971.00159.00-300.003,508.001,143.00465.00675.001,115.001,663.00-832.00915.001,437.00445.00675.00-33.00-375.00-866.00-160.00781.00-432.00588.00-1095.00-234.00-514.00-272.00-532.00512.00-1059.00545.00-2108.00-289.00610.00-234.00330.00900.0014,078.00186.00-343.001,500.00312.00
FCF Margin Growth (5y) 929.001,187.00-1820.00-3387.00986.00-1055.00-817.00-1837.00-698.00107.00162.00-105.00-223.001,107.00681.00-1604.00142.00290.004,165.00723.001,753.0039.00593.001,295.00-1589.001,709.00496.00955.00-1111.00355.00143.00-692.00756.00-124.00-1581.00176.00-2865.00505.00-332.00275.00-1456.001,288.0014,596.00360.00573.00595.00-836.00
FCF Margin (QoQ) 302.002,571.00-845.00-191.00453.00-233.00-283.00931.00-1251.00405.00-952.00710.00-560.00431.00420.00-59.0012.00-3347.001,146.001,269.00560.00-435.00-2413.004,182.00-1588.006.00-1303.002,070.00-447.00461.00-1219.00592.00769.005.00-1864.001,687.00159.00528.00-2296.002,299.00-1154.00119.00-1710.001,298.001,710.00-1208.00-844.004.001,020.00248.00-2054.002,039.00-110.00-1452.00-107.00-1355.003,529.00-309.00-1688.00568.001,590.0013,426.00-15946.001,511.001,732.00-2639.00
FCF Payout Ratio Growth (1y) 154.48%134.44%111.70%58.51%-62.50%588.90%34.59%-213.49%381.90%-157.87%231.03%172.67%-41.32%152.40%-107.52%-142.82%-261.13%225.87%-940.51%41.22%125.01%-338.90%-244.64%-100.17%131.72%131.25%112.19%-190.91%824.38%-67.92%-13.08%43.75%-87.24%6.89%-35.99%-6.45%-49.06%310.49%324.62%32.61%-1,820.00%-86.20%-21.43%-252.49%80.86%278.10%-16.53%33.21%195.00%5.63%-232.86%-42.18%-138.60%-42.35%176.52%-38.50%-2,559.09%-47.09%-96.76%88.23%110.89%-29.55%-4,023.27%
FCF Payout Ratio Growth (3y) 66.30%-11.15%111.28%9.35%1.98%27.83%-32.67%-33.01%-87.17%-0.40%-66.18%43.23%-38.16%-59.79%-67.46%-35.79%-2.26%34.50%85.37%-50.70%94.49%-37.90%33.23%-48.51%39.80%28.20%27.40%-20.32%-15.63%12.07%33.18%26.10%-46.09%-15.41%28.78%-36.24%-54.34%28.89%40.69%-16.63%46.24%-18.02%-42.13%-49.59%58.75%32.05%-5.33%-9.56%-113.63%-31.44%-67.94%38.58%3.77%-40.10%0.92%
FCF Payout Ratio Growth (5y) -44.72%34.15%-56.47%-18.42%-15.63%-78.78%-69.55%-19.29%21.44%-5.90%1.69%-1.27%38.33%19.22%-22.17%-23.08%1.95%-3.56%34.68%-15.43%18.62%0.99%24.51%-18.63%-91.78%15.56%17.36%-32.85%-31.80%-5.99%9.15%1.02%-27.29%19.31%-34.29%-19.15%-21.20%5.45%23.14%-25.59%-102.55%-30.00%-53.56%11.42%17.11%-3.01%-25.22%
FCF Payout Ratio (QoQ) -491.45%120.65%114.46%46.77%-47.02%26.94%60.58%-65.27%873.23%-75.20%-235.41%247.45%-216.86%241.87%-70.27%19.06%4.36%-120.35%-69.34%-348.00%311.05%-164.99%90.43%290.64%-2,116.00%6.25%94.44%320.69%171.88%-63.44%-232.62%801.25%-90.57%-0.93%-185.83%259.04%-20.95%-40.68%-242.74%176.10%537.04%-38.64%-122.65%-1,842.22%105.11%249.46%-201.63%-5.45%200.95%-22.86%-181.33%250.00%12.24%-197.03%12.97%59.28%267.65%28.79%-257.53%-681.82%103.34%-92.11%-671.92%823.40%-78.41%-539.20%
Free Cash Flow Growth (1y) 138.76%195.84%-51.97%-35.30%173.50%-85.11%-23.28%-191.68%-77.37%-289.36%-66.89%249.59%76.70%297.96%-1,481.29%-344.60%-165.62%-67.72%89.95%-77.04%511.29%-146.11%69.92%48.05%-53.97%420.00%1,030.00%63.33%-88.51%231.25%15.05%-100.00%730.00%-0.94%65.42%6.06%107.23%-74.29%-75.14%-48.39%-105.81%662.96%27.27%68.48%-450.00%-61.65%101.79%-184.48%300.00%24.05%-189.38%31.52%-359.09%73.47%230.69%23.89%96.14%9.41%270.39%-368.50%618.18%41.94%-102.61%
Free Cash Flow Growth (3y) 30.84%35.35%-50.40%-3.91%3.03%-17.67%-76.61%-74.95%-31.28%6.57%-34.99%-86.41%68.32%33.45%-34.22%-61.97%7.50%-21.90%31.64%30.40%30.41%69.71%73.46%27.51%-23.99%132.08%170.08%11.68%25.51%-5.51%-22.08%-40.74%-44.22%24.79%-19.41%23.98%-38.60%-9.05%-13.89%-9.99%-13.84%53.68%-62.56%15.00%-205.46%-6.20%33.08%-14.03%41.52%33.03%62.95%-34.66%-19.68%39.14%49.84%
Free Cash Flow Growth (5y) 22.58%16.79%-16.75%-42.34%24.17%-15.81%-16.06%-38.44%-13.06%12.29%5.16%-4.29%-24.07%38.65%34.91%-29.55%3.46%9.34%20.45%8.72%41.85%4.48%27.15%11.89%-15.47%86.56%50.02%20.27%-21.36%19.81%3.97%-20.11%61.54%-1.56%-24.10%3.06%-40.29%10.12%-5.70%7.06%-15.60%47.11%61.87%-16.97%50.42%5.09%-17.37%
Free Cash Flow (QoQ) 24.00%256.24%-54.04%-28.99%87.95%-21.70%-38.09%200.20%-89.77%303.47%-173.98%174.10%-185.62%170.55%234.24%-12.48%-4.08%-592.25%40.81%76.52%147.20%-253.27%-942.33%154.55%-105.29%0.00%-1,700.00%148.33%-63.22%190.63%-170.97%115.15%960.00%0.94%-223.36%162.88%26.51%68.57%-170.06%238.71%-84.30%62.96%-518.18%94.57%2,160.00%-72.82%-203.57%5.17%243.64%43.04%-246.02%166.67%-10.91%-203.06%-11.88%-152.21%159.65%-22.35%-165.15%87.21%1,790.91%162.86%-182.41%114.15%363.16%-104.83%
Gross Margin Growth (1y) -206.00-53.00-344.00-231.00-44.00-114.0010.00-33.00-267.00-421.006,950.001,614.001,742.002,119.00-5025.00-278.00-286.00-464.00-585.00216.00173.00275.00493.0028.00-27.0010.00-45.0043.00-4.0093.0015.00-73.00-1.00-71.00172.0092.00-20.0052.0022.00-64.00-12.00-55.00-101.0055.00-49.00-38.0051.002.00159.00-246.00-291.00-75.00-181.00275.00261.00-21.00103.00-1669.00396.00-30.0039.00110.00
Gross Margin Growth (3y) -518.00-588.006,617.001,351.001,431.001,584.001,935.001,303.001,189.001,234.001,339.001,551.001,629.001,930.00-5118.00-35.00-140.00-179.00-138.00286.00142.00378.00462.00-3.00-32.0032.00141.0061.00-25.0074.00209.00-46.00-33.00-74.0092.0082.00-81.00-41.00-28.00-7.0098.00-339.00-341.00-17.00-71.00-9.0022.00-93.0080.00-1640.00366.00-126.00-40.00-1284.00
Gross Margin Growth (5y) 939.001,067.001,006.001,288.001,318.001,395.001,843.001,547.001,335.001,519.001,787.001,622.001,598.002,032.00-5148.00-65.00-145.00-157.0049.00305.00121.00359.00656.0025.00-64.0028.0062.0052.00-85.00-19.00159.0012.0077.00-358.00-147.0010.00-104.00-13.00-58.00-102.0020.00-1733.00316.00-68.0070.00-1568.00
Gross Margin (QoQ) -324.00-128.00286.00-40.00-171.00-418.00399.00146.00-241.00-294.00356.00-88.00-395.007,077.00-4980.0040.00-18.00-67.00-233.0032.00-196.00-188.00568.00-11.00-94.0029.00103.00-66.00-57.00-26.00191.00-112.0040.00-104.00103.00-39.00-31.00139.0023.00-151.0041.00109.00-63.00-99.00-2.0063.0093.00-203.009.00152.0044.00-47.00-396.00107.00261.00-153.0061.0094.00-21.00-30.00-1711.002,158.00-447.0039.00-1640.00
Gross Profit Growth (1y) -3.93%-0.17%-5.37%-0.77%3.12%2.72%4.22%3.19%-1.00%-3.83%125.94%26.72%19.71%18.71%-46.89%-11.90%-3.04%1.88%1.20%7.72%5.59%11.41%7.89%0.52%1.13%-4.24%-1.82%-0.73%-3.75%-3.63%1.44%-1.99%0.63%2.72%4.15%3.84%0.21%2.54%0.58%-0.51%0.00%-0.50%1.64%5.27%3.13%-0.20%0.38%-0.20%5.07%1.40%-4.83%-1.87%-8.29%-4.73%0.10%-3.41%-0.95%-80.03%217.61%-8.92%-3.72%-4.04%
Gross Profit Growth (3y) -0.64%-0.46%30.61%9.07%6.92%5.45%7.74%4.83%4.74%5.17%6.69%6.34%7.02%10.45%-16.61%-1.56%1.16%2.82%2.35%2.44%0.92%0.93%2.43%-0.74%-0.69%-1.77%1.23%0.34%-0.99%0.50%2.05%0.42%0.28%1.58%2.12%2.84%1.10%0.61%0.87%1.49%2.71%0.23%-0.98%1.02%-0.21%-1.21%-1.48%-1.83%-1.54%-42.21%44.63%-4.78%-4.37%-43.27%
Gross Profit Growth (5y) 2.63%3.59%3.67%4.25%4.59%5.89%6.43%4.52%4.18%4.41%5.17%3.72%3.59%4.45%-10.40%-1.48%0.06%1.47%2.52%1.81%0.72%1.61%2.40%0.21%-0.37%-0.66%1.18%1.14%0.02%0.16%1.63%1.24%1.79%1.18%0.34%1.27%-0.08%-0.33%-0.45%-0.19%-0.32%-28.14%25.29%-1.93%-1.07%-28.66%
Gross Profit (QoQ) -3.77%-1.73%1.43%0.16%-0.01%-6.84%6.36%4.09%-0.40%-5.49%5.32%-0.14%-3.25%122.04%-40.93%-5.66%-4.06%-0.66%-2.02%3.83%0.80%-1.32%4.30%1.77%6.36%-4.44%-2.83%2.39%0.71%-2.01%-1.75%-0.73%0.84%3.13%-5.07%1.92%2.93%4.58%-5.35%-1.64%5.33%2.58%-6.38%-1.14%4.81%4.79%-3.04%-3.14%1.42%5.39%-3.60%1.97%-2.12%-1.08%-0.60%-4.71%1.68%3.93%-4.08%-2.28%-79.50%1,552.55%-72.49%3.30%-79.57%
Interest Coverage Ratio Growth (1y) 176.20%-37.41%22.75%-45.87%-4.82%-5.00%90.54%22.15%14.17%40.37%-52.51%-475.19%-92.37%201.92%-148.95%72.95%146.75%-114.81%-248.25%-62.51%1,055.15%153.49%157.56%144.38%-92.38%30.96%-70.43%-119.72%204.12%-49.06%-789.64%448.10%-3.53%125.93%121.89%-25.31%17.50%-21.31%-41.78%-28.48%-10.98%83.88%193.02%98.21%6.66%-67.14%-36.85%43.59%38.71%133.53%-118.71%-172.54%-80.99%-66.21%423.75%-1,678.42%114.82%0.37%-691.54%117.07%-51.19%6.96%68.61%
Interest Coverage Ratio Growth (3y) 41.42%-5.85%3.56%-64.86%-56.40%59.08%-34.68%-47.97%-40.10%-37.99%-41.10%-53.96%29.56%-37.93%-0.63%29.96%29.50%-53.02%37.38%47.81%38.84%33.08%-5.49%32.09%-39.31%14.66%-23.58%-19.97%51.06%-3.25%-4.22%56.86%0.30%48.41%33.39%1.92%3.71%-21.95%2.51%26.73%9.61%12.16%-32.88%-59.59%-34.49%-36.23%-27.40%-173.80%-17.26%-7.47%-77.41%30.10%-41.59%-28.68%-81.84%
Interest Coverage Ratio Growth (5y) 16.61%-18.87%-31.24%-25.32%18.77%-20.44%-2.35%-2.21%-28.33%-15.16%-32.73%-16.48%-12.81%-30.73%-31.96%16.37%44.82%-34.63%23.69%18.83%24.85%21.38%16.54%16.68%-25.22%16.88%-5.30%-6.19%26.76%-11.36%10.21%48.79%8.34%20.19%46.43%-25.42%-21.71%-17.80%-8.18%-95.09%-11.67%-13.70%-53.90%44.35%-21.67%-22.57%-22.07%
Interest Coverage Ratio (QoQ) 202.03%-48.30%-50.02%189.05%-16.20%1.39%-77.96%408.28%-16.36%103.36%-85.87%375.10%2.83%-31.20%-211.63%109.66%3,969.44%-111.15%38.30%188.11%-344.20%-162.33%71.21%726.34%-88.69%182.32%-77.81%7.53%94.36%-36.25%-114.80%1,758.57%-67.44%-962.96%107.47%359.64%-23.75%-16.39%-74.51%623.08%-48.94%-38.14%-68.69%800.00%5.48%-1.43%-78.82%384.28%-67.51%89.46%-51.84%367.80%-45.29%-115.18%-86.69%222.57%-2.73%45.45%-1,125.51%114.81%-54.55%-957.22%129.59%-57.66%-0.41%-351.61%
Net Cash Flow Growth (1y) -89.83%47.71%1,136.96%88.65%37.26%44.74%-71.34%16.29%-254.66%628.14%-65.44%1,991.17%-2,086.79%-21.34%63.61%-99.59%43.62%-184.97%279.99%-253.85%177.21%213.80%-57.67%-5,066.67%-63.09%-173.91%-105.80%32.26%-108.14%-95.29%4,125.00%189.52%2,814.29%15.66%-75.78%-232.98%-89.47%-176.43%-202.56%221.60%2,450.00%191.99%-832.50%-534.21%-32.94%-197.47%148.79%86.21%-107.02%76.37%-149.45%82.42%71.95%108.89%525.00%-283.68%-262.50%176.47%200.18%
Net Cash Flow Growth (3y) -30.37%52.21%44.66%56.00%-264.49%62.56%-45.48%27.33%-176.19%-52.26%29.04%50.91%125.84%-8.72%38.06%-32.44%29.28%-39.50%-27.92%-282.24%71.48%-17.99%-0.41%221.83%-6.57%-47.63%-17.32%6.92%-38.50%-65.74%-115.44%51.07%321.45%60.63%-62.82%-108.17%21.64%-35.33%67.11%10.04%-47.36%40.38%-31.04%-28.16%-27.33%26.44%28.12%-28.27%36.64%-27.47%59.61%161.05%
Net Cash Flow Growth (5y) -36.05%-0.40%53.01%59.25%82.43%33.37%-23.58%-38.60%40.29%-24.32%-15.47%-32.86%22.15%-25.38%43.76%-27.82%18.68%-26.01%-1.89%-131.23%15.62%-30.81%-17.56%120.96%16.96%25.36%-49.25%-33.61%31.80%-32.49%116.44%2.82%-27.94%13.16%-20.67%-16.76%30.32%-27.15%20.53%44.56%25.60%20.13%4.34%-5.77%
Net Cash Flow (QoQ) -187.35%74.23%-945.95%104.32%-549.24%610.97%-111.45%152.23%-280.87%364.97%-133.44%3.49%717.63%-82.66%1,729.65%-211.59%122.22%-63.93%-95.45%-15,576.56%66.52%261.30%-101.84%7,866.67%-50.64%-40.00%-324.64%155.48%-198.84%95.29%-2,525.00%93.33%-2,271.43%196.99%-41.61%102.13%-173.68%127.86%-420.51%116.00%-2,035.00%89.66%480.00%235.53%-30.20%-204.78%-76.94%151.82%-201.46%152.45%-150.00%73.63%-241.67%-9.76%82.22%134.78%750.00%85.66%-169.90%85.27%1,546.15%101.58%
Net Income Growth (1y) -35.01%-39.72%11.15%5.06%-12.80%109.47%64.80%-109.82%24.44%-49.03%-54.48%-1,937.26%-89.66%218.91%-127.53%-53.74%190.37%-114.42%-996.43%199.34%767.25%201.07%151.16%-103.19%-94.32%23.08%-74.19%-200.00%330.00%-62.50%-1,543.75%5,650.00%32.56%266.67%122.94%-93.99%22.81%-11.36%-56.60%-25.00%18.57%100.00%304.35%0.00%-14.46%-56.41%-49.46%140.00%1.41%14.71%-121.28%-180.56%-83.33%140.00%-1,634.48%216.67%420.63%115.07%-68.42%157.14%-829.41%
Net Income Growth (3y) -10.99%-13.66%-5.88%-60.06%-51.76%50.45%-30.19%-71.84%-27.97%-30.73%-49.98%221.12%37.59%-22.54%15.58%63.46%12.68%-43.60%51.07%54.34%28.44%35.11%-23.99%74.54%-31.33%19.17%-5.09%128.94%91.29%6.82%12.86%65.10%24.51%86.63%33.93%-64.42%7.60%-8.24%-3.93%21.64%0.94%0.00%-34.53%-57.85%-47.52%-64.96%-228.76%-18.81%-40.95%-23.76%28.17%-44.97%-22.72%-147.66%
Net Income Growth (5y) -26.69%-18.09%-35.20%26.26%23.10%-13.07%2.98%-15.97%-28.71%-21.84%-28.93%-24.41%-8.64%-26.50%-50.62%58.87%52.16%-24.42%46.70%18.30%28.10%28.59%16.97%-24.86%-13.96%24.57%8.45%56.87%48.00%1.22%24.05%51.57%10.86%26.58%46.63%-15.85%-26.77%-40.36%-93.53%-11.50%-29.07%-1.97%38.26%-32.08%-25.42%-29.44%
Net Income (QoQ) -9.30%-44.58%-59.47%219.00%-15.87%2.18%-61.69%164.76%102.11%-19.61%-102.28%3,456.48%-17.21%-28.21%-202.12%117.04%2,452.54%-106.20%-470.35%132.19%-226.77%-371.11%151.68%181.01%-85.23%138.46%-103.23%600.00%220.00%-50.00%-137.50%816.67%-72.09%-2,025.00%244.16%-82.88%-22.81%20.45%-62.26%250.00%-44.29%-41.03%-34.78%453.33%-6.02%19.23%-83.87%373.33%-52.11%38.24%-23.40%100.00%-45.83%-125.64%-190.00%141.38%-12,675.00%107.55%-81.58%197.50%263.96%-84.17%50.00%-943.88%
Net Income towards Common Stockholders Growth (1y) -34.98%-39.30%12.64%-6.86%-10.14%128.29%72.15%-147.21%20.12%-53.97%-59.17%-575.27%-97.31%268.73%-132.72%85.50%1,196.52%-114.13%-1,118.42%-166.09%700.35%204.31%143.95%93.81%-94.52%21.74%-74.51%-500.00%362.50%-64.29%-1,492.31%4,883.33%5.41%230.00%125.41%-94.43%79.49%18.18%-50.00%-6.25%-1.43%66.67%239.13%-6.67%-17.39%-69.23%-64.10%-14.29%-22.81%-10.00%-189.29%-450.00%-120.45%-205.56%32.00%-1,145.24%233.33%26.32%-388.49%97.80%-183.33%64.29%-19.28%
Net Income towards Common Stockholders Growth (3y) -11.14%-13.92%-7.49%-70.65%-69.25%57.07%-30.65%-35.03%-25.14%-30.84%-53.66%-37.60%40.86%-18.40%20.56%71.20%78.48%-43.60%49.85%0.38%26.58%34.87%-15.97%170.41%-35.60%12.79%-3.38%162.07%106.06%11.68%20.95%65.10%23.09%86.63%34.46%-63.46%13.48%-15.37%-15.25%-9.14%-14.34%-22.72%-45.61%-68.69%-28.67%-31.85%-30.41%-240.15%-40.51%-39.25%-70.61%-43.57%-30.59%-31.57%-58.24%
Net Income towards Common Stockholders Growth (5y) -24.52%-18.46%-38.83%-25.76%24.71%-10.60%4.26%-15.73%-28.73%-21.16%-28.85%0.65%-6.67%-25.07%-52.39%54.69%94.34%-26.71%46.85%35.90%30.86%30.39%17.06%23.98%-13.92%23.09%8.87%74.11%48.10%-6.51%16.59%31.95%3.53%12.47%32.69%-16.50%-17.41%-20.83%-18.83%-103.25%-29.72%-18.73%-41.19%-22.58%-16.49%-15.74%-26.74%
Net Income towards Common Stockholders (QoQ) -10.87%-44.59%-61.65%243.33%-16.79%2.81%-68.29%231.22%111.40%-22.47%-108.70%942.75%-18.98%-31.23%-243.82%103.36%10,992.04%-106.10%36.28%400.58%-220.87%-426.27%86.08%1,004.08%-84.25%121.74%-101.96%900.00%250.00%-53.57%-146.15%716.67%-72.97%-1,910.00%258.56%-86.41%-15.38%39.39%-65.22%337.50%-44.29%-41.03%-34.78%360.00%-5.80%20.00%-82.05%307.14%-64.91%40.00%-57.14%266.67%-59.09%-238.89%-68.00%78.57%-111.11%10.53%-2,976.47%102.29%-216.67%-493.17%86.14%13.15%50.00%-1,881.12%
Net Margin Growth (1y) -196.00-207.0035.00-8.00-50.00392.00211.00-151.0055.00-399.00-325.00-264.00-389.00951.00-293.00260.00142.00-1449.00-826.00-73.001,014.00359.001,278.00117.00-1102.0036.00-272.00-39.00235.00-136.00-1546.002,241.0019.00183.001,802.00-2074.00239.0046.00-181.00-8.00-10.00205.00415.00-11.00-115.00-362.00-378.00-14.00-98.00-19.00-390.00-397.00-404.00-283.0047.00-3677.00164.0037.00-2403.003,957.00-182.0071.00-675.00
Net Margin Growth (3y) -192.00-214.00-80.00-423.00-385.00944.00-408.00-155.00-193.00-897.00-1444.00-77.00766.00-140.00159.00303.0053.00-1054.00180.005.00146.00259.00-540.002,319.00-848.0083.00-17.00128.00493.0093.0075.00159.00248.00434.002,036.00-2092.00114.00-110.00-144.00-33.00-222.00-176.00-354.00-422.00-616.00-665.00-722.00-4088.00-337.00-266.00-2747.00-117.00-421.00-176.00-3031.00
Net Margin Growth (5y) -439.00-713.00-1199.00-236.00770.00-147.0044.00-111.00-282.00-502.00-439.001.00-101.00-240.00-1659.002,505.00308.00-1008.00435.00171.00404.00488.001,081.00237.00-619.00334.00218.00109.00369.00-64.00112.00134.0036.0053.001,267.00-2504.00-387.00-413.00-488.00-4106.00-462.00-422.00-2710.00-141.00-634.00-557.00-3800.00
Net Margin (QoQ) -57.00-242.00-181.00284.00-69.000.00-223.00242.00373.00-181.00-585.00447.00-80.00-107.00-523.00322.001,260.00-1351.0029.00204.00-331.00-728.00782.001,291.00-986.00191.00-379.0071.00152.00-117.00-145.00345.00-219.00-1527.003,641.00-1876.00-55.0092.00-235.00437.00-248.00-135.00-62.00435.00-33.0074.00-487.00331.00-280.0058.00-123.00247.00-201.00-313.00-130.00240.00-81.0017.00-3853.004,081.00-208.00-2423.002,507.00-58.0044.00-3169.00
Operating Income Growth (1y) -27.34%-43.70%12.58%-49.26%-12.87%47.43%49.87%-3.15%5.37%-28.49%-56.27%-391.27%-92.36%209.88%-159.61%62.85%189.14%-117.39%-279.07%-72.80%1,268.14%165.19%174.15%163.57%-90.81%65.63%-64.52%-121.74%211.54%-49.06%-806.06%440.00%-1.23%125.93%121.89%-23.53%17.50%-21.31%-43.14%-38.46%-23.40%62.50%200.00%162.50%52.78%-25.64%-20.69%14.29%-13.64%8.62%-115.94%-204.17%-69.47%-47.62%536.36%-1,996.00%131.03%18.18%-411.93%151.74%-47.76%2.56%54.60%
Operating Income Growth (3y) -12.62%-15.96%-9.64%-50.83%-58.76%48.39%-33.71%-44.99%-38.49%-33.62%-44.03%-57.00%44.58%-29.44%18.77%34.04%53.75%-42.73%44.18%37.96%57.62%36.62%-22.93%35.17%-34.37%23.99%-18.15%-17.32%53.48%-3.25%-4.22%53.26%-3.85%42.42%33.39%7.30%11.20%-1.67%10.60%22.67%0.35%9.49%-33.50%-72.41%-26.15%-24.93%-17.98%-199.82%-15.23%-12.39%-60.96%124.38%-28.31%-14.05%-83.51%
Operating Income Growth (5y) -31.82%-18.33%-29.68%-23.89%22.64%-18.01%1.89%2.86%-21.79%-16.08%-23.62%-17.70%-2.86%-21.59%-44.03%18.14%62.07%-26.39%28.78%21.25%35.36%24.39%17.41%17.30%-23.95%19.51%-1.32%-1.80%33.44%1.82%15.90%46.72%3.24%18.47%45.70%-28.26%-18.37%-11.56%-1.21%-111.49%-6.55%-4.07%-48.26%102.31%-13.43%-12.50%-22.70%
Operating Income (QoQ) 9.30%-50.97%-47.66%159.06%-15.31%-1.96%-76.41%344.83%43.30%-0.34%-84.75%383.94%-2.74%-39.06%-201.54%112.69%3,845.02%-111.72%36.72%198.80%-337.32%-155.48%71.15%882.20%-88.69%190.63%-75.27%13.04%103.85%-37.74%-115.15%1,720.00%-66.67%-962.96%107.30%370.59%-23.75%-16.39%-74.51%623.08%-48.94%-39.58%-72.41%800.00%8.33%11.54%-75.86%423.81%-47.27%18.97%-65.22%295.83%-33.68%-117.46%-127.27%216.00%13.79%45.45%-1,191.67%112.79%-41.79%-483.92%281.09%-87.09%14.29%-269.94%
Operating Margin Growth (1y) -281.00-534.0071.00-154.00-128.00294.00289.00-11.0011.00-307.00-552.00-566.00-662.001,610.00-685.00242.00118.00-2695.00-700.00-102.002,087.00648.001,657.00455.00-2053.00158.00-426.00-215.00447.00-193.00-2114.00169.00-1.00270.002,256.00-32.0095.00-105.00-174.00-38.00-177.00237.00438.0093.00264.00-175.00-138.0022.00-112.0025.00-599.00-359.00-500.00-207.00455.00-3810.00308.0055.00-4947.004,678.00-228.0022.002,369.00
Operating Margin Growth (3y) -398.00-547.00-193.00-731.00-780.001,597.00-949.00-335.00-533.00-1392.00-1937.00-426.001,543.00-438.00272.00595.00153.00-1889.00531.00138.00481.00614.00-883.00409.00-1607.00235.00-284.00-78.00540.00-29.00-32.0099.00-83.00401.002,520.0023.00182.00-44.00126.0077.00-25.0086.00-299.00-244.00-348.00-357.00-282.00-4147.00-304.00-127.00-5091.00509.00-419.00-130.00-2124.00
Operating Margin Growth (5y) -943.00-1632.00-1578.00-591.001,426.00-450.008.0018.00-499.00-586.00-706.00-186.00-63.00-472.00-2268.00549.00598.00-1812.00673.00275.00575.00778.001,199.00339.00-1689.00367.00-20.00-23.00627.0033.00268.00214.0068.00250.001,783.00-314.00-430.00-226.00-18.00-4092.00-217.00-66.00-4791.00624.00-268.00-280.00-2860.00
Operating Margin (QoQ) 120.00-637.00-286.00522.00-133.00-32.00-511.00548.00289.00-38.00-811.00570.00-29.00-283.00-824.00473.002,243.00-2578.00103.00350.00-570.00-583.00701.002,539.00-2010.00426.00-501.0031.00202.00-158.00-290.00693.00-438.00-2079.001,992.00523.00-167.00-93.00-296.00650.00-367.00-161.00-160.00511.0047.0040.00-504.00682.00-392.0077.00-345.00548.00-255.00-546.00-105.00407.0038.00115.00-4369.004,525.00-216.00-4887.005,256.00-381.0034.00-2540.00
Profit After Tax Growth (1y) -34.11%-39.72%11.15%5.06%-13.99%109.47%64.80%-109.82%24.44%-49.03%-54.48%-1,937.26%-89.66%218.91%-127.53%81.68%190.37%-114.42%-996.43%-171.19%767.25%201.07%151.16%90.18%-94.32%23.08%-74.19%-200.00%330.00%-62.50%-1,543.75%5,650.00%32.56%266.67%122.94%-93.99%22.81%-11.36%-56.60%-25.00%18.57%100.00%304.35%0.00%-14.46%-56.41%-49.46%140.00%1.41%14.71%-121.28%-180.56%-83.33%-105.13%140.00%-1,679.31%216.67%450.00%-2,584.10%114.30%-68.42%157.14%17.73%
Profit After Tax Growth (3y) -10.99%-13.66%-5.88%-60.06%-51.98%50.45%-30.19%-33.26%-27.97%-30.73%-49.98%-116.29%37.59%-22.54%15.58%63.46%12.68%-43.60%51.07%7.21%28.44%35.11%-23.99%163.75%-31.33%19.17%-5.09%128.94%91.29%6.82%12.86%65.10%24.51%86.63%33.93%-64.42%7.60%-8.24%-3.93%21.64%0.94%0.00%-34.53%-57.85%-47.52%-26.53%-64.96%-231.41%-18.81%-40.95%-60.24%27.03%-44.97%-22.72%-101.45%
Profit After Tax Growth (5y) -26.69%-18.09%-35.20%-24.93%22.76%-13.07%2.98%-15.97%-28.71%-21.84%-28.93%-24.41%-8.64%-26.50%-50.62%58.87%52.16%-24.42%46.70%36.06%28.10%28.59%16.97%22.30%-13.96%24.57%8.45%56.87%48.00%1.22%24.05%51.57%10.86%26.58%46.63%-15.85%-26.77%-15.39%-40.36%-94.45%-11.50%-29.07%-44.59%37.53%-32.08%-25.42%-23.55%
Profit After Tax (QoQ) -9.30%-44.58%-59.47%223.39%-17.01%2.18%-61.69%164.76%102.11%-19.61%-102.28%3,456.48%-17.21%-28.21%-202.12%117.04%2,452.54%-106.20%32.05%370.19%-226.77%-371.11%83.19%964.06%-85.23%138.46%-103.23%600.00%220.00%-50.00%-137.50%816.67%-72.09%-2,025.00%244.16%-82.88%-22.81%20.45%-62.26%250.00%-44.29%-41.03%-34.78%453.33%-6.02%19.23%-83.87%373.33%-52.11%38.24%-23.40%100.00%-45.83%-125.64%-190.00%141.38%-116.67%300.00%-13,000.00%107.36%-81.58%-1,519.49%174.27%-83.74%50.00%-554.17%
Property, Plant & Equipment (Net) Growth (1y) 0.28%1.59%5.29%7.58%9.33%9.53%7.62%5.62%2.17%-2.19%-0.55%-2.98%-3.26%-0.50%-1.17%-0.83%-0.85%-0.63%-3.38%-2.14%-1.81%-3.04%-4.25%-5.55%-6.25%-6.64%-5.97%-3.68%-3.31%-3.38%-3.24%-2.28%-1.59%1.81%3.84%5.41%9.54%8.95%11.15%12.62%9.90%9.88%10.22%9.79%10.98%14.63%13.12%9.15%11.11%8.32%7.55%6.34%3.69%1.14%-0.22%-43.18%-3.58%-3.61%-42.18%
Property, Plant & Equipment (Net) Growth (3y) 4.45%2.86%4.06%3.30%2.62%2.15%1.89%0.54%-0.67%-1.11%-1.71%-1.98%-1.98%-1.40%-2.94%-2.86%-3.00%-3.47%-4.54%-3.80%-3.81%-4.37%-4.49%-3.85%-3.73%-2.80%-1.88%-0.26%1.39%2.34%3.75%5.07%5.81%6.82%8.36%9.23%10.14%11.12%11.49%10.51%10.66%10.91%10.28%8.42%8.54%7.89%6.68%-12.95%3.57%1.83%-14.71%
Property, Plant & Equipment (Net) Growth (5y) 1.86%1.48%1.47%1.36%1.02%0.53%-0.44%-1.24%-2.04%-2.63%-3.09%-3.05%-3.11%-2.87%-3.62%-2.91%-2.78%-2.42%-2.66%-1.72%-0.82%-0.61%0.11%1.08%1.44%1.91%2.97%4.17%4.92%6.18%6.85%6.81%7.88%8.64%9.13%8.63%9.01%8.50%8.26%-4.00%6.26%5.87%-5.00%
Property, Plant & Equipment (Net) (QoQ) -0.51%2.11%-0.58%0.58%3.11%4.34%1.04%0.77%1.30%2.40%-2.27%-3.52%3.00%-0.10%-2.55%-0.77%2.31%0.25%-2.58%-0.54%-0.53%1.55%-2.26%-1.79%-1.77%0.17%-2.98%-2.20%-1.07%2.61%-2.60%-2.28%-0.92%3.62%-1.91%1.10%1.05%5.19%1.93%0.56%3.10%6.57%-0.53%0.53%3.42%6.16%0.55%3.83%2.06%2.43%2.35%1.23%1.34%1.28%-0.20%-1.27%-0.02%-42.33%69.35%-1.29%-40.03%
Return on Assets Growth (1y) 0.000.001.00-1.00-1.001.001.001.001.000.00-1.00-2.00-2.000.000.000.001.00-3.00-4.00-2.000.003.006.004.000.00-1.00-3.00-2.000.000.00-3.001.001.001.007.000.000.000.00-4.000.000.000.001.001.001.000.00-1.00-1.00-1.000.000.00-1.00-1.00-2.00-1.00-4.00-3.00-3.00-3.004.004.004.003.00
Return on Assets Growth (3y) 0.000.000.00-2.00-2.000.00-1.00-1.00-1.00-4.00-6.00-4.00-2.00-1.002.001.000.00-1.00-1.00-1.00-1.002.000.002.001.000.001.00-1.001.001.001.001.001.001.004.001.000.00-1.00-4.000.000.000.000.00-1.00-1.00-2.00-2.00-6.00-5.00-5.00-4.000.00-1.000.00-1.00
Return on Assets Growth (5y) -2.00-4.00-4.00-4.00-2.00-1.001.000.00-1.00-2.00-3.00-3.00-2.00-2.00-4.000.001.000.004.001.000.003.004.002.000.000.00-1.00-1.001.001.001.001.000.001.003.00-1.00-2.00-2.00-5.00-5.00-5.00-5.00-5.000.00-1.00-1.00-3.00
Return on Assets (QoQ) 0.00-1.001.000.000.000.000.000.001.000.000.000.00-1.00-1.000.00-1.001.00-1.000.000.00-2.00-1.001.002.001.002.00-1.00-2.000.000.000.000.000.00-3.004.000.000.003.00-3.000.000.000.000.000.000.001.000.000.000.000.000.000.000.000.000.000.000.000.00-3.000.000.000.004.000.000.00-1.00
Return on Capital Employed Growth (1y) -2.000.001.001.001.000.00-2.00-3.00-4.00-1.00-1.001.002.00-5.00-5.00-6.00-2.003.007.008.001.000.00-3.00-4.000.00-1.00-3.00-3.00-3.00-2.004.004.004.003.00-1.000.00-1.000.000.001.001.000.000.000.00-1.000.00-1.00-1.00-2.00-2.00-1.00-4.00-3.00-3.00-5.005.004.004.007.00
Return on Capital Employed Growth (3y) -4.00-1.00-2.00-1.00-1.00-6.00-7.00-7.00-4.00-2.001.003.001.00-2.00-1.00-2.00-1.003.001.001.00-2.00-3.00-2.00-3.000.000.000.001.000.000.004.004.004.003.000.000.000.000.00-1.00-1.00-1.00-2.00-2.00-6.00-5.00-5.00-7.000.000.000.001.00
Return on Capital Employed Growth (5y) -8.00-2.000.001.00-2.00-2.00-4.00-4.00-3.00-3.00-5.00-4.00-3.00-5.000.00-1.00-1.003.004.004.000.000.00-2.00-3.000.000.001.001.000.000.003.002.002.001.00-2.00-5.00-5.00-5.00-6.000.000.000.000.00
Return on Capital Employed (QoQ) 0.000.000.000.001.000.000.000.00-1.00-1.00-1.003.00-1.001.000.00-4.00-1.000.004.001.002.000.00-3.000.00-1.000.001.000.00-3.000.000.000.003.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00-1.000.00-1.000.000.00-4.000.000.00-2.006.000.000.001.00
Return on Equity Growth (1y) 1.00-1.00-1.001.002.001.002.00-1.00-3.00-3.00-4.00-1.00-1.000.001.00-6.00-7.00-4.00-1.005.0011.007.000.00-1.00-6.00-4.000.00-1.00-5.002.002.003.0013.000.000.00-1.00-7.00-1.00-1.000.002.002.001.000.00-2.00-2.00-2.00-1.00-1.00-2.00-3.00-3.00-2.00-9.00-8.00-7.00-7.0010.0010.0010.007.00
Return on Equity Growth (3y) 0.00-3.00-4.000.00-1.00-2.00-1.00-7.00-10.00-7.00-4.00-1.004.003.001.00-2.00-2.00-1.00-1.003.000.005.001.001.002.00-2.001.001.002.002.001.002.009.001.001.000.00-7.00-1.00-1.00-1.00-1.00-2.00-3.00-4.00-5.00-13.00-12.00-11.00-10.000.00-1.00-1.00-3.00
Return on Equity Growth (5y) -7.00-7.00-3.00-1.003.001.00-2.00-3.00-5.00-4.00-4.00-3.00-7.001.002.000.006.001.001.005.007.004.001.001.00-2.00-1.002.001.001.002.001.002.006.00-2.00-3.00-4.00-10.00-11.00-11.00-11.00-10.000.00-1.00-1.00-6.00
Return on Equity (QoQ) 3.00-1.00-1.000.000.000.001.001.00-1.000.00-1.00-1.00-1.00-1.003.00-1.000.000.00-4.00-2.003.003.001.004.00-1.00-4.000.00-1.000.001.000.00-5.007.000.001.005.00-6.000.000.00-1.000.000.001.001.000.000.00-1.00-1.000.000.000.00-1.00-1.00-1.00-1.000.00-8.000.000.000.0010.000.000.00-3.00
Return on Invested Capital Growth (1y) -3.00-4.00-1.00-2.00-2.001.002.001.001.00-1.00-3.00-2.00-4.00-1.00-1.00-1.001.00-7.00-8.00-4.00-1.006.0012.007.001.000.00-5.00-4.000.00-1.00-5.001.001.002.0012.000.000.00-1.00-6.00-1.00-1.000.002.001.001.001.00-1.00-1.00-1.00-1.00-1.00-2.00-2.00-2.00-2.00-6.00-5.00-7.00-8.006.004.007.0014.00
Return on Invested Capital Growth (3y) -3.00-4.00-2.00-4.00-4.00-1.00-2.00-2.00-1.00-9.00-12.00-6.00-3.00-2.003.003.001.00-1.00-1.00-1.000.005.002.004.001.001.003.00-3.000.001.001.001.000.001.008.001.001.000.00-6.000.000.000.00-1.00-1.00-2.00-2.00-5.00-8.00-8.00-10.00-12.00-2.00-3.00-2.004.00
Return on Invested Capital Growth (5y) -6.00-12.00-11.00-8.00-4.00-2.002.002.00-1.00-3.00-4.00-3.00-3.00-3.00-7.000.001.000.007.001.000.007.008.004.001.001.00-2.00-2.001.001.001.001.000.001.005.00-1.00-2.00-3.00-9.00-8.00-7.00-9.00-11.00-1.00-2.00-2.001.00
Return on Invested Capital (QoQ) 0.00-3.001.00-1.00-1.000.00-1.000.002.001.00-1.000.000.00-1.00-1.00-1.002.00-1.000.000.00-6.00-2.004.003.001.004.00-1.00-3.000.00-1.000.001.000.00-5.006.000.001.005.00-6.000.000.00-1.00-1.000.001.001.00-1.000.001.00-1.000.000.000.00-1.00-1.00-1.001.00-1.00-5.000.00-1.00-2.0010.00-2.001.005.00
Return on Sales Growth (1y) -3.00-3.000.000.00-1.004.002.00-2.001.00-4.00-4.00-3.00-5.0010.00-4.00-2.001.00-17.00-9.0010.0012.004.0014.00-5.00-13.000.00-3.000.003.00-2.00-20.0026.001.003.0023.00-24.001.000.00-2.000.001.003.005.000.00-1.00-4.00-3.002.000.000.00-4.00-5.00-5.00-3.001.00-36.002.001.006.0040.00-2.001.00-56.00
Return on Sales Growth (3y) -2.00-3.00-1.00-5.00-5.0010.00-5.00-7.00-3.00-11.00-16.005.009.00-2.002.003.000.00-12.002.005.002.003.00-9.0021.00-9.001.000.002.005.001.001.002.003.005.0025.00-24.001.00-1.00-1.001.000.000.00-2.00-3.00-6.00-7.00-7.00-39.00-2.00-2.003.00-1.00-4.00-1.00-49.00
Return on Sales Growth (5y) -6.00-9.00-13.003.009.00-2.000.00-2.00-4.00-6.00-5.000.00-2.00-3.00-21.0029.004.00-11.005.007.004.005.0011.00-4.00-7.004.003.001.005.000.002.003.002.002.0018.00-28.00-4.00-4.00-4.00-40.00-3.00-3.005.001.00-6.00-5.00-56.00
Return on Sales (QoQ) -1.00-3.00-2.004.00-1.000.00-3.003.004.00-2.00-7.005.00-1.00-1.00-6.004.0014.00-15.00-4.007.00-4.00-7.0014.009.00-12.002.00-5.001.002.00-1.00-2.004.00-3.00-19.0044.00-21.00-1.001.00-3.004.00-2.00-1.00-1.005.000.001.00-6.004.00-3.001.00-1.003.00-3.00-4.00-1.003.00-1.001.00-39.0041.00-2.006.00-4.00-1.000.00-51.00
Revenue Growth (1y) -2.86%-0.79%0.69%0.31%2.97%3.85%4.66%4.03%3.74%3.40%3.37%2.24%0.21%-7.18%-13.80%-12.09%-8.61%0.67%8.39%9.56%4.69%3.20%7.34%0.88%0.16%1.49%-4.37%-1.22%-1.28%-3.71%-4.79%1.24%-1.05%0.64%3.68%1.83%2.61%0.48%1.85%0.30%0.32%0.16%0.23%2.99%4.52%3.80%0.30%-0.29%-0.23%2.90%4.82%-1.09%-0.91%-6.08%-8.19%-3.32%-3.15%-2.29%-74.37%202.01%-8.56%-4.20%-5.79%
Revenue Growth (3y) 1.24%2.13%2.89%2.18%2.30%-0.11%-2.30%-2.21%-1.69%-1.14%-1.16%-0.51%-1.39%-1.20%0.09%-0.96%-1.41%1.78%3.62%2.97%1.16%0.29%-0.76%0.29%-0.72%-0.55%-1.90%0.61%0.08%-0.88%0.18%1.12%0.62%0.43%1.91%1.70%2.47%1.47%0.79%0.99%1.51%2.27%1.76%0.52%1.10%0.11%-1.17%-1.58%-1.44%-1.89%-37.29%42.41%-4.26%-4.20%-39.48%
Revenue Growth (5y) -1.01%-0.09%0.35%0.54%0.48%0.70%1.64%0.66%-0.07%0.24%-0.17%-0.38%-1.06%-1.18%-1.80%-0.57%-1.31%0.43%1.89%2.39%1.00%0.39%0.63%0.60%0.14%-0.20%-0.74%1.02%1.00%0.25%0.21%1.21%1.21%1.58%2.16%0.74%1.24%0.19%-0.29%-0.30%0.08%-0.37%-24.34%24.29%-1.76%-1.25%-25.27%
Revenue (QoQ) -1.30%1.26%0.33%-3.13%0.80%2.78%-0.05%-0.56%1.67%3.58%-0.66%-0.83%1.33%3.55%-1.74%-2.80%-6.14%-3.84%0.21%1.05%3.38%3.53%1.30%-3.44%1.92%7.68%-4.80%-4.13%3.27%1.47%-1.67%-4.18%0.73%0.32%4.56%-6.35%2.45%3.35%2.70%-5.63%0.32%4.76%1.14%-5.61%0.16%4.83%3.93%-4.22%-0.53%1.30%3.31%-4.15%2.59%3.19%-2.51%-3.98%-2.76%0.87%2.66%-3.81%-1.90%-73.55%1,109.90%-70.88%2.77%-73.99%
Share-based Compensation Growth (1y) 33.98%5.22%-8.07%13.94%27.07%1.67%-4.65%-0.31%9.21%12.39%21.29%12.18%-26.57%-49.96%-16.75%-16.52%-10.89%64.17%14.08%21.41%18.36%14.56%7.56%6.95%12.50%-10.00%0.00%18.18%22.22%22.22%9.09%-7.69%-9.09%18.18%16.67%41.67%30.00%53.85%0.00%-29.41%-15.38%-30.00%0.00%16.67%-9.09%0.00%-21.43%0.00%20.00%-21.43%-18.18%-28.57%-75.00%0.00%44.44%40.00%366.67%36.36%-226.97%317.90%100.00%6.67%-31.25%
Share-based Compensation Growth (3y) 22.96%6.33%2.06%8.41%0.63%-17.00%-1.26%-2.26%-10.60%-2.62%4.82%4.38%-8.17%-2.00%0.71%2.73%5.87%19.18%7.06%15.35%17.63%8.01%5.47%5.28%7.72%9.14%8.37%15.62%13.04%30.50%8.37%-2.63%0.00%8.37%5.27%5.27%0.00%2.50%-7.72%-6.27%-2.63%-18.07%-13.69%-5.90%-35.15%-7.72%-2.44%0.00%11.87%2.33%-51.84%61.07%32.64%13.30%-63.95%
Share-based Compensation Growth (5y) 4.00%-0.25%0.19%5.25%1.45%1.46%3.39%3.93%-0.99%-0.98%4.38%7.52%1.26%0.70%2.19%3.41%5.68%19.58%9.32%14.95%13.98%18.04%6.48%3.13%6.58%6.96%4.94%4.94%2.13%9.24%0.00%1.49%1.76%0.00%-5.59%-3.58%-21.40%-3.29%-1.47%-3.81%1.49%-5.59%-26.03%37.28%20.55%2.71%-28.82%
Share-based Compensation (QoQ) 59.07%14.61%-21.38%-6.52%24.92%0.14%-2.57%4.25%-0.05%-6.08%1.87%14.21%2.86%1.36%-5.78%-25.25%-29.90%68.61%-5.51%-20.21%29.15%17.16%0.57%-22.22%25.00%10.00%0.00%-18.18%0.00%22.22%18.18%-15.38%0.00%9.09%0.00%-16.67%30.00%7.69%21.43%-23.53%53.85%-30.00%-14.29%-8.33%27.27%0.00%0.00%-28.57%40.00%-21.43%27.27%-14.29%-8.33%-18.18%11.11%-70.00%266.67%18.18%7.69%0.00%7.14%-210.04%454.45%-52.14%-42.86%-235.40%
Shareholder's Equity Growth (1y) 0.07%1.07%0.79%0.57%1.39%3.06%3.07%3.98%3.94%2.89%1.17%-0.82%-0.83%-1.91%0.29%1.02%-1.22%-4.01%-4.60%-1.29%0.49%4.87%5.59%1.95%1.89%1.08%0.98%1.76%1.18%-4.10%2.99%7.26%7.93%15.16%8.20%4.24%4.27%2.72%2.10%1.72%2.04%3.63%3.50%11.10%10.07%20.38%20.40%11.68%11.33%-0.56%-1.95%-2.75%-3.06%-2.59%-9.19%-8.68%-8.49%-9.89%-2.13%-2.53%-2.79%-10.01%
Shareholder's Equity Growth (3y) 1.79%2.33%1.67%1.22%1.48%1.32%1.50%1.37%0.60%-1.05%-1.08%-0.37%-0.52%-0.42%0.34%0.55%0.38%0.58%0.57%0.80%1.19%0.55%3.17%3.63%3.62%3.74%4.01%4.40%4.43%4.29%4.39%4.38%4.72%7.03%4.56%5.61%5.41%8.62%8.36%8.07%7.73%7.45%6.91%6.46%5.91%5.25%2.35%-0.28%-0.41%-4.43%-4.48%-4.70%-4.82%-7.56%
Shareholder's Equity Growth (5y) 0.65%0.18%0.11%0.67%0.74%0.92%1.04%0.95%0.84%0.53%0.63%0.52%0.30%-0.87%0.99%2.10%2.01%2.36%2.54%2.75%3.12%3.76%3.94%3.36%3.43%3.51%3.52%5.16%5.04%7.19%7.23%7.13%7.07%7.97%6.18%5.05%4.80%4.42%2.53%2.31%2.09%1.72%1.66%1.44%1.11%-1.11%
Shareholder's Equity (QoQ) -0.73%-0.31%0.78%0.33%0.26%-0.59%0.56%1.16%1.91%-0.58%1.45%1.12%0.88%-2.24%-0.54%1.11%-0.21%-0.05%0.18%-1.14%-3.04%-0.66%3.66%0.65%1.18%0.02%0.09%0.59%0.38%-0.08%0.86%0.02%-4.86%7.30%5.05%0.64%1.51%0.82%1.21%0.67%0.00%0.20%0.83%0.99%1.56%0.07%8.24%0.05%11.08%0.09%0.40%-0.27%-0.79%-1.30%-0.42%-0.58%-0.31%-7.99%0.13%-0.37%-1.83%-0.08%-0.27%-0.63%-9.11%
Tax Rate Growth (1y) 732.00-134.00-162.00-6402.00-214.00-2800.00236.0014,227.00-685.002,947.00-192.00-8971.00856.00364.00200.00-46978.00-94.00-794.00-4615.0073,895.00324.00621.005,089.00-21685.001,680.00-491.00407.00-2955.00-1237.00945.00-4455.00-216545.00-1453.00-1315.00650.00210,889.00306.00-322.003,085.00-2920.00-1979.00-3341.002,690.00-5713.002,273.00-2789.00355.008,874.00-571.003,981.001,806.005,909.006,402.00-1547.00-1752.00-5385.00-6352.002,787.00552.00-3187.00-123463.00
Tax Rate Growth (3y) -167.0014.00-119.00-1147.00-43.00511.00243.00-41723.0077.002,517.00-4607.0017,945.001,086.00191.00674.005,231.001,910.00-664.00882.0049,255.00767.001,075.001,042.00-241185.00-1010.00-860.00-3397.00-8611.00-2383.00-691.00-719.00-4067.00-3615.00394.00213,176.0076.00-8013.002,017.00-502.00125.001,182.00-1640.004,851.009,070.008,104.00-355.00409.009,398.00-521.005,222.00606.00-2662.00-123413.00
Tax Rate Growth (5y) 595.00-416.00-4534.0025,770.00188.00338.00718.0010,486.002,081.002,647.00890.00-6695.001,529.00645.00-3373.00-214269.00-780.00-1033.00-2923.0043,598.00-379.00-561.004,778.00-3624.00-3161.00-3653.00-6324.00-2613.00-8383.00-1788.00-6158.00-1021.00-455.002,096.00214,368.002,237.006,769.007,848.001,932.00179.001,706.00-1590.003,651.00498.00-121711.00
Tax Rate (QoQ) 833.00-182.00-288.00369.00-32.00-211.00-6528.006,557.00-2618.002,824.007,464.00-8354.001,014.00-315.00-1316.001,473.00521.00-479.00-48494.0048,358.00-178.00-4300.0030,016.00-25213.00118.00168.003,241.00-1848.00-2052.001,067.00-121.00-130.00130.00-4334.00-212212.00214,963.00268.00-2369.00-1973.004,380.00-360.001,038.00581.00-324.00570.001,863.00-7822.007,661.00-4492.005,007.00696.00-1783.0061.002,832.004,800.00-1290.00-7889.002,627.001,167.00-2258.001,251.00391.00-2571.00-122534.00
Total Debt Growth (1y) -8.67%-8.69%-8.70%0.41%20.50%2.53%2.55%1.98%-14.99%-0.08%-0.14%12.50%12.49%12.50%12.62%-0.06%-0.07%-0.16%-0.19%12.79%15.85%15.96%29.05%26.37%22.90%22.86%10.32%-0.37%-0.33%-0.41%0.61%0.49%0.33%0.29%-0.85%-0.73%-0.65%-0.69%-0.66%-4.63%-2.55%2.55%22.55%47.42%68.44%34.07%0.84%-14.44%-10.53%3.98%20.88%27.81%13.53%13.18%6.62%9.49%3.20%5.09%6.78%-40.41%-2.70%-1.57%-79.92%
Total Debt Growth (3y) -2.19%-2.20%-2.21%4.83%4.84%4.85%4.87%4.67%-1.50%3.92%3.93%8.24%9.20%9.21%13.20%12.52%12.47%12.46%12.42%12.40%12.38%12.37%12.72%8.16%7.12%7.06%3.24%-0.20%-0.22%-0.27%-0.30%-1.65%-0.96%0.71%6.47%11.75%17.71%10.94%7.08%6.35%13.67%12.65%14.31%17.26%19.60%16.42%9.13%6.19%1.58%7.34%11.23%-5.87%4.47%5.39%-38.85%
Total Debt Growth (5y) 1.01%0.99%1.00%5.36%5.93%5.94%8.24%10.32%6.35%9.84%9.83%9.81%9.79%9.77%9.99%7.36%7.31%7.27%7.23%7.21%7.18%7.16%7.13%3.68%3.54%4.56%6.02%6.92%10.28%6.40%4.14%3.71%7.92%7.32%8.03%8.82%10.62%9.95%9.61%10.98%11.47%11.20%11.21%1.02%11.43%10.29%-22.55%
Total Debt (QoQ) 0.00%-0.04%-8.60%-0.03%-0.03%-0.05%0.52%19.96%-14.94%-0.03%-0.04%0.00%-0.02%-0.09%12.62%-0.01%-0.01%0.02%-0.07%-0.02%-0.10%-0.01%12.93%2.70%0.00%11.28%10.59%-0.12%-0.04%-0.08%-0.12%-0.08%-0.12%0.94%-0.24%-0.24%-0.16%-0.20%-0.12%-0.16%-0.21%-0.16%-4.12%2.02%5.01%19.30%15.34%16.56%-16.41%-10.27%-2.13%21.88%-2.85%4.32%3.48%8.27%-3.15%-1.73%6.26%2.05%-1.38%-0.15%-40.70%66.62%-0.25%-79.63%