Vse Growth Metrics (2009-2025) | VSEC

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) 13.56%18.91%124.72%62.08%57.58%68.46%-7.03%0.32%-9.75%-12.54%-12.37%-13.16%-7.24%-6.05%-7.77%-5.08%-6.62%71.82%74.03%72.07%73.74%-3.50%0.53%2.35%7.21%3.96%-2.45%-3.18%-4.96%-2.46%3.37%2.91%1.56%27.70%29.03%29.91%32.41%0.92%-4.74%-6.89%-7.78%5.14%7.96%18.47%17.75%7.96%11.41%4.88%8.84%13.40%13.33%40.26%35.06%28.01%39.20%9.01%29.05%29.62%7.21%6.59%
Assets Growth (3y) 17.33%20.55%22.33%12.19%9.68%11.44%-9.09%-6.14%-7.88%12.18%12.04%12.36%14.60%15.92%17.29%18.68%20.26%19.90%19.51%19.47%20.97%-0.72%0.46%0.66%1.15%9.00%9.17%8.98%8.52%7.92%8.31%7.57%7.44%10.66%9.89%12.74%12.87%4.63%4.64%4.98%5.73%8.78%10.88%20.34%20.07%16.15%20.68%17.05%23.79%23.46%19.14%17.68%
Assets Growth (5y) 6.95%23.11%24.06%18.19%16.44%18.07%5.62%7.81%7.81%7.21%6.64%7.05%8.93%9.57%10.23%10.74%10.92%16.51%17.88%17.92%18.94%4.75%4.50%4.29%4.79%6.56%6.00%7.38%6.78%7.37%8.85%9.12%9.71%10.65%10.87%16.09%16.15%10.70%12.57%12.08%15.55%16.39%15.26%15.15%
Assets (QoQ) -10.42%-5.47%25.94%6.48%-6.19%78.65%-9.17%3.52%0.28%-1.41%-1.99%-6.86%-2.82%-1.22%-2.87%-0.51%-1.58%-3.02%-0.03%-2.13%81.09%-1.78%-1.16%-1.17%0.58%2.33%0.62%3.52%-2.47%-3.97%-0.13%1.61%0.10%1.77%-0.57%0.28%25.86%2.83%0.10%2.20%-4.07%-2.94%-2.15%1.23%9.36%-0.34%7.38%0.62%0.26%2.85%1.09%4.41%4.46%2.78%25.11%0.55%-0.99%11.77%-2.03%19.03%-0.55%-7.56%-2.60%
Capital Expenditures Growth (1y) 58.98%248.90%147.50%171.59%188.71%-66.60%61.26%139.78%853.54%110.61%-71.26%227.82%-81.08%-65.97%55.87%-87.46%-47.33%12.94%16.49%-40.45%293.95%88.65%190.64%298.11%-57.80%52.95%-53.43%-59.61%-71.01%-70.03%-6.51%22.38%154.35%-1.31%-43.44%-56.12%-42.92%589.48%115.89%226.22%20.47%-80.64%-18.61%-24.21%191.30%176.18%117.02%98.10%-39.83%-51.56%90.77%30.27%123.80%123.22%-0.26%107.35%172.15%19.65%23.77%-58.52%-62.80%41.67%4.93%
Capital Expenditures Growth (3y) 76.20%44.98%30.45%96.84%53.27%-37.91%-10.28%-0.49%-1.69%-6.80%-19.49%-37.45%-26.78%-10.16%74.10%-33.26%-4.33%48.26%16.39%-1.43%-21.60%-4.73%8.16%25.32%-32.24%-23.23%-37.32%-39.92%-25.06%26.81%4.52%20.55%20.48%9.62%-0.21%2.75%26.05%54.48%56.23%69.82%28.29%-36.25%49.92%25.05%57.71%44.01%60.43%74.91%54.18%8.97%33.04%3.86%31.34%55.83%9.01%
Capital Expenditures Growth (5y) 18.59%19.16%19.13%19.33%39.70%-12.60%19.59%18.50%9.58%18.49%-6.72%-17.01%-45.51%-19.77%18.10%-31.86%-8.38%-0.73%-3.57%-12.45%-6.89%42.54%9.09%23.02%-26.54%-9.59%-15.43%-11.72%8.11%1.75%15.06%21.34%25.11%12.00%32.70%22.86%21.95%31.86%48.64%67.61%66.67%-7.10%32.99%10.96%31.76%38.32%39.92%
Capital Expenditures (QoQ) 3.10%6.77%26.92%37.87%451.72%-70.26%10.13%-23.00%32.41%43.61%63.76%206.22%-70.75%-80.40%1,768.02%-82.33%-47.39%-10.26%50.26%-25.76%12.81%-7.43%-23.19%391.15%-45.98%42.61%5.22%-47.94%95.80%-56.58%-8.73%-62.64%102.42%35.44%19.47%-22.35%-21.46%-22.37%-7.32%1.01%848.75%-75.69%40.04%-62.70%52.49%2.17%30.41%43.37%44.57%-19.71%19.04%-56.45%16.39%216.18%-18.72%-25.18%16.09%41.28%68.98%-1.80%-48.96%46.13%-43.37%-11.94%94.40%8.23%
Cash & Equivalents Growth (1y) -1,115.83%1,659.78%207.68%-28.17%139.46%-90.87%-83.90%-92.18%-84.02%-31.79%174.05%232.82%288.32%-39.82%-67.67%-85.34%-75.02%13.53%17.14%19.55%31.09%47.02%-40.85%181.37%25.43%53.15%185.05%-42.16%-22.15%5.44%-14.65%45.79%35.89%-12.97%88.35%-74.04%33.49%21.79%23.17%353.09%-34.50%-71.97%-49.68%-48.50%-36.10%58.22%-30.49%37.04%43.52%10.09%-76.50%-41.12%6.83%1,022.10%22,863.33%2,446.89%1,886.65%356.23%-61.74%279.83%-45.96%-10.99%11.09%
Cash & Equivalents Growth (3y) 40.38%43.77%10.72%-42.81%30.94%-66.53%-47.75%-66.33%-46.28%-22.47%1.25%-16.45%8.34%0.15%-39.27%-21.00%-25.66%36.73%25.46%24.84%8.58%33.40%12.90%33.38%9.89%12.01%66.10%-39.73%12.19%3.78%25.57%19.70%5.92%-33.28%5.29%-15.39%-17.63%-18.56%-24.47%47.32%-15.62%-21.26%-56.52%-25.38%-0.68%169.37%234.74%173.91%212.30%283.40%174.33%284.76%125.51%257.18%360.42%
Cash & Equivalents Growth (5y) 22.37%21.65%-12.46%-49.52%15.78%-42.55%-37.05%-33.67%-23.92%0.97%11.84%-1.04%4.43%10.16%-11.43%-16.10%-15.35%18.59%25.99%-5.94%18.35%20.27%27.26%22.79%3.02%-13.66%23.22%-12.57%-9.98%-13.10%-7.08%3.89%1.73%-12.35%-28.21%-13.34%-3.05%46.17%87.62%116.85%66.38%90.35%48.50%109.33%60.10%139.85%73.98%
Cash & Equivalents (QoQ) 5.21%240.22%1,157.68%-172.73%221.61%-72.34%193.63%-60.05%-71.86%-51.23%42.72%-18.40%20.11%95.93%73.33%-4.80%-81.39%5.26%-21.43%62.27%-15.41%8.61%-19.82%77.95%-5.13%-56.31%281.44%-20.68%15.84%-18.68%-22.60%6.78%56.89%-34.17%32.20%-0.48%0.48%42.47%-81.78%411.73%-8.32%44.08%-32.97%-26.02%-60.77%158.69%-31.40%-8.20%-2.88%13.65%35.25%-3.86%-25.50%-75.74%238.89%74.43%682.52%396.44%-62.41%36.06%79.70%-58.37%273.15%-80.64%196.03%-48.04%
Cash from Investing Activities Growth (1y) 64.36%-31.22%-1,256.76%118.68%19.81%-5,869.42%94.43%-1,017.86%-1,026.66%98.57%71.28%-226.42%87.67%65.97%-55.87%87.46%47.33%-12.94%-16.49%40.45%-22,245.52%-86.58%-454.18%-838.03%99.26%-53.43%75.24%83.92%70.89%84.21%31.28%-26.37%-154.35%-78.31%225.65%60.09%-10,655.75%-629.96%-230.39%-369.85%120.15%74.07%49.13%82.74%-172.14%-57.17%-5,722.41%-321.88%108.46%54.11%91.45%144.84%-1,147.67%-59.19%-5,932.53%-1,067.41%328.92%-6,690.10%97.30%-2,164.62%-100.39%171.81%-6.10%
Cash from Investing Activities Growth (3y) -47.66%-3.94%39.92%-77.54%-3.67%33.71%70.79%-79.22%9.89%82.34%19.51%37.54%-143.92%10.49%-115.89%11.19%4.47%-47.87%-16.93%3.52%21.60%23.25%1.93%-23.98%82.36%24.41%30.33%56.72%-330.25%-27.14%-4.03%-33.32%285.16%-49.99%5.90%31.34%-150.08%-43.81%-243.74%-50.69%26.25%42.82%-36.28%32.51%-38.20%-4.71%-569.56%-163.53%59.12%-267.43%48.19%-361.42%-27.91%330.20%-19.95%
Cash from Investing Activities Growth (5y) 26.87%15.47%17.01%16.02%-165.17%9.30%30.61%-87.19%-3.91%56.39%6.47%18.14%49.98%29.53%-11.36%32.29%8.38%1.86%27.58%14.65%-165.47%-42.54%-9.09%-29.01%16.20%3.95%32.34%41.98%-63.21%3.49%-101.65%-11.53%39.93%-19.47%-32.90%21.17%-69.18%-16.79%-188.85%-71.52%18.07%-82.44%-32.72%-134.92%-14.93%125.25%-53.74%
Cash from Investing Activities (QoQ) 45.35%-1.47%27.61%11.22%-101.23%-949.12%101.00%-481.17%-14,879.47%99.02%-64.36%-367.88%80.94%80.40%-1,768.02%82.33%47.39%10.26%-50.26%25.76%-12.81%7.43%23.19%-27,758.93%99.06%-174.94%-30.01%78.00%-95.08%55.62%15.60%60.15%-5.80%-93.15%-55.20%19.80%25.83%236.11%-149.29%-21,514.12%94.97%75.69%-77.63%1,027.17%-106.47%52.30%39.72%-3,774.82%85.89%-1,667.03%95.63%177.69%-176.53%-229.08%122.92%-1,915.17%88.37%-12,370.30%96.32%529.52%-444.91%95.05%-2,986.42%99.93%64,241.09%-107.32%
Cash from Operations Growth (1y) 63.56%-62.49%-33.16%59.42%92.54%-80.73%384.85%-49.94%2,280.13%874.10%-35.18%376.00%126.74%-40.98%-19.06%-9.61%-8.82%34.56%-10.94%-41.04%-104.19%-62.72%5.73%90.78%2,753.79%-106.14%-8.89%-1.42%-95.77%6,737.55%54.21%-41.98%1,941.94%-192.01%-65.59%41.48%-91.96%117.63%90.02%-96.40%532.18%438.05%-7.17%-5.23%-638.13%-209.66%88.66%2,356.46%50.03%88.84%-32.05%-5.14%-167.82%-735.90%-3.84%127.97%-62.43%-6.77%-33.58%98.18%41.02%167.84%136.72%
Cash from Operations Growth (3y) 37.38%-11.03%28.07%56.03%78.52%3.48%36.50%29.15%261.07%97.77%-22.40%36.38%-27.79%-33.35%-8.66%0.55%0.47%-26.64%-4.98%3.50%-63.90%14.97%14.10%2.95%192.09%-79.16%-21.51%-6.81%-58.90%133.73%0.28%-69.09%118.15%-4.43%-15.33%-63.60%-67.93%-1.33%49.30%-5.75%-166.84%-38.53%5.97%180.56%-109.56%-44.59%7.23%275.92%-29.54%0.14%-24.29%62.43%-36.90%100.45%14.78%
Cash from Operations Growth (5y) 26.39%-10.98%8.65%15.15%32.42%-11.08%19.09%19.36%120.51%-16.84%-14.76%36.68%-37.25%3.83%1.38%-10.27%-2.61%-31.16%-14.56%-1.86%-40.08%-24.42%-0.58%-43.91%68.67%28.90%-3.13%-51.23%-34.26%-129.41%12.04%-7.23%-97.33%-16.07%-4.89%2.36%-41.45%0.60%16.81%12.60%-137.75%-51.10%-5.34%151.08%-54.84%-5.82%14.15%
Cash from Operations (QoQ) 291.61%-57.92%-45.75%-183.31%297.25%-25.03%29.39%-103.90%609.45%1,786.06%-86.64%69.83%127.63%25.50%-1.89%-19.10%-40.76%72.12%9.57%-18.39%-12.57%13.92%-27.46%-105.80%877.59%223.10%30.88%-19.30%-101.80%4,893.14%41.61%-96.54%2,724.27%11.36%-46.72%21.85%-227.26%141.64%119.08%-93.07%179.05%348.78%-95.85%1,117.66%137.50%-22.57%-95.77%-7,013.88%51.60%233.20%-44.89%-240.65%89.19%911.20%-23.07%-497.11%66.27%193.32%82.39%-382.94%77.83%158.06%444.17%-184.21%125.50%102.58%
Dividends Paid - Common Growth (1y) -12.66%435.93%221.48%-684.50%221.32%-59.54%17.68%-18.97%17.57%17.83%15.57%-16.36%15.22%15.14%13.71%119.16%13.44%13.15%11.43%10.06%11.23%12.03%10.26%9.48%10.47%10.19%9.64%8.81%9.98%9.24%17.13%23.30%17.23%34.00%14.76%0.23%15.09%13.43%13.43%13.56%13.34%0.71%0.51%0.81%15.09%14.87%15.31%27.81%11.71%11.99%11.88%-0.08%0.94%0.70%22.95%0.79%22.25%43.99%16.95%59.20%30.63%11.37%12.27%
Dividends Paid - Common Growth (3y) 53.36%53.29%54.00%-121.45%53.88%-18.12%15.65%31.33%15.40%15.36%13.56%30.95%13.28%13.43%11.79%30.67%11.71%11.78%10.44%9.45%10.56%10.48%12.29%13.67%12.51%17.28%13.80%10.38%14.06%18.42%15.10%11.96%15.21%15.25%9.37%4.69%14.50%9.48%9.55%13.53%13.37%9.01%9.04%8.79%9.08%9.01%16.62%8.78%11.29%17.54%17.17%17.04%17.25%17.32%17.31%
Dividends Paid - Common Growth (5y) 32.61%32.52%32.56%33.82%32.43%-6.99%13.70%18.33%13.56%13.64%12.10%18.05%12.05%11.93%12.40%18.23%12.44%15.38%12.61%10.13%12.76%15.44%13.01%10.82%13.19%13.00%10.94%9.01%14.12%13.95%12.06%12.58%14.48%14.51%11.04%7.94%11.10%8.16%12.58%8.06%12.45%13.44%13.27%15.62%15.69%15.75%15.80%
Dividends Paid - Common (QoQ) -0.87%-10.82%-0.78%0.00%400.78%-59.92%-750.80%115.46%0.32%16.56%-757.92%115.28%0.54%14.32%-762.41%115.13%0.47%12.91%11.64%-10.43%0.21%11.20%10.26%-9.48%0.93%9.44%9.48%-8.66%0.68%8.91%8.64%-7.67%0.00%16.77%14.36%-12.21%14.30%0.00%-0.11%0.80%12.66%0.00%0.00%0.61%0.10%-0.20%0.30%14.86%-0.09%0.17%11.18%0.39%0.16%0.08%-0.70%1.42%-0.08%22.19%-18.60%23.01%17.69%-0.75%10.80%0.93%0.34%0.05%
Dividends payables Growth (1y) 20.93%20.77%17.63%17.63%17.63%17.83%15.26%15.26%15.26%15.41%13.48%13.48%12.88%11.67%11.67%11.83%10.26%10.26%10.20%9.64%9.64%9.43%17.13%17.13%17.23%14.62%14.76%14.96%13.45%13.45%13.32%13.36%0.71%0.71%0.81%15.01%14.99%14.99%27.94%11.73%11.90%11.99%0.71%1.02%0.86%23.05%22.93%22.89%42.79%17.02%30.65%30.49%12.27%12.26%
Dividends payables Growth (3y) 17.92%17.98%15.44%15.44%15.36%13.46%13.46%13.36%11.79%11.79%11.63%10.52%10.52%10.48%12.29%12.29%12.23%13.76%13.80%13.83%15.06%15.06%15.17%9.41%9.44%14.44%9.52%9.52%13.48%13.36%9.02%9.05%9.11%9.09%9.08%16.58%16.57%11.52%17.24%17.26%17.38%17.44%17.37%17.36%
Dividends payables Growth (5y) 15.75%15.70%13.63%13.63%13.60%12.04%12.04%11.93%12.40%12.40%12.28%12.63%12.66%12.69%12.99%12.99%13.00%10.96%10.98%13.97%12.02%14.46%14.44%11.00%11.05%11.09%8.20%12.60%12.59%12.58%13.29%13.30%15.84%15.79%15.78%15.79%
Dividends payables (QoQ) 0.78%20.00%0.00%0.00%0.64%16.88%0.00%0.00%0.82%14.32%0.00%0.00%0.95%12.41%0.42%11.20%0.56%9.65%0.51%9.09%0.31%16.77%0.40%14.17%0.00%0.11%0.57%12.67%0.00%0.00%0.61%0.10%0.00%0.10%14.77%0.09%0.00%11.37%0.24%0.24%0.08%0.16%0.55%0.08%22.09%0.06%0.51%16.29%0.05%11.72%0.39%0.05%0.05%
EBITDA Margin Growth (1y) 70.0057.0081.00162.0080.0016.00192.00320.00433.00441.00315.0063.00-58.00142.00-211.00121.00117.00-75.00-146.00-171.00-67.00-115.00258.00235.003.00-136.00-175.00-427.00-167.0034.00-86.0043.00-64.0039.00227.0061.0040.0055.00-61.0036.00-147.00-11.00-2057.0033.00-164.003,573.00-67.001,347.00210.00-1348.00187.00385.00189.00149.00261.00-871.00-106.00-249.00-6.00692.00-629.00
EBITDA Margin Growth (3y) 583.00514.00588.00545.00455.00598.00295.00505.00492.00507.00-42.0013.00-8.00-48.00-99.00185.0053.00-327.00-63.00-363.00-232.00-217.00-3.00-148.00-229.00-64.00-35.00-322.00-192.00128.0080.00140.00-171.00154.00-1960.00-73.00-1539.00-237.001,552.00-180.00-247.0035.00168.00153.00235.002,375.00381.00861.00293.00-1448.00442.00207.00-546.00
EBITDA Margin Growth (5y) 642.00580.00231.00495.00505.00408.00408.00569.00428.00256.0040.00-178.00-173.00-151.00-360.00-198.00-179.00-254.0077.00-258.00-256.00-123.00162.00-51.00-336.00-107.00-2344.00-305.00-1466.00-96.001,656.00-204.00-153.00200.00265.0047.00192.00163.00353.00268.00-733.00118.0068.00408.00-501.00
EBITDA Margin (QoQ) 102.0064.00-161.0065.0089.0088.00-80.00-17.0025.00264.0048.0096.0033.00138.00-203.00-25.00232.00-215.00129.00-30.0040.00-285.00104.0075.00-8.0087.0081.00-158.00-147.0048.00-170.00101.0054.00-71.00-41.00-6.00158.00116.00-206.00-28.00173.000.00-109.00-210.00-2156.001,881.00-1308.001,419.001,582.00-1759.00105.00282.0024.00-225.00304.0086.00-16.00-113.00-828.00851.00-159.00130.00-130.00-471.00
EBIT Growth (1y) 16.21%-5.11%-5.26%-6.87%-22.82%-29.08%-5.21%48.35%87.10%77.82%27.07%5.86%-20.42%1.19%-33.69%2.01%14.23%-15.73%-24.07%-35.94%-5.93%7.41%84.37%96.64%19.25%3.33%2.87%-12.11%11.42%26.32%-10.17%-3.00%-18.34%-7.66%28.27%1.54%1.90%18.48%9.67%13.21%-17.60%-17.60%-247.91%-1.35%-2.07%38.45%24.07%182.86%8.76%218.20%50.52%95.89%67.21%58.83%-12.77%-87.39%-20.55%70.24%56.65%765.22%-49.75%
EBIT Growth (3y) 18.84%6.17%4.50%13.51%4.75%8.47%-7.22%17.01%19.37%14.88%-13.83%-11.56%-5.08%-2.89%-2.45%8.72%8.62%-2.21%12.93%3.45%7.72%11.92%19.43%18.80%2.76%6.42%5.83%-4.70%-2.49%11.39%8.11%3.69%-11.82%5.05%-54.67%-6.08%-42.89%-3.99%-44.71%0.28%-13.74%-4.26%2.48%22.59%21.22%46.68%17.66%30.15%13.05%73.20%27.17%28.81%-12.60%
EBIT Growth (5y) 8.82%0.40%-10.49%-0.90%4.31%2.92%2.26%15.07%13.80%10.97%3.94%3.64%2.59%3.63%-3.02%1.84%3.12%1.75%10.66%1.75%0.79%8.93%19.10%14.02%-1.85%1.38%-28.10%-5.50%-25.15%0.39%-24.70%-3.44%-6.83%4.31%4.35%9.12%8.29%9.99%14.11%5.78%-30.82%3.12%23.81%20.28%-6.59%
EBIT Margin Growth (1y) 70.0057.0081.00162.0080.0016.00192.00320.00433.00441.00315.0063.00-58.00142.00-211.00121.00117.00-75.00-146.00-171.00-67.00-115.00258.00235.003.00-136.00-175.00-427.00-167.0034.00-86.0043.00-64.0039.00227.0061.0040.0055.00-61.0036.00-147.00-11.00-2057.0033.00-164.003,573.00-67.001,347.00210.00-1348.00187.00385.00189.00149.00261.00-871.00-106.00-249.00-6.00692.00-629.00
EBIT Margin Growth (3y) 583.00514.00588.00545.00455.00598.00295.00505.00492.00507.00-42.0013.00-8.00-48.00-99.00185.0053.00-327.00-63.00-363.00-232.00-217.00-3.00-148.00-229.00-64.00-35.00-322.00-192.00128.0080.00140.00-171.00154.00-1960.00-73.00-1539.00-237.001,552.00-180.00-247.0035.00168.00153.00235.002,375.00381.00861.00293.00-1448.00442.00207.00-546.00
EBIT Margin Growth (5y) 642.00580.00231.00495.00505.00408.00408.00569.00428.00256.0040.00-178.00-173.00-151.00-360.00-198.00-179.00-254.0077.00-258.00-256.00-123.00162.00-51.00-336.00-107.00-2344.00-305.00-1466.00-96.001,656.00-204.00-153.00200.00265.0047.00192.00163.00353.00268.00-733.00118.0068.00408.00-501.00
EBIT Margin (QoQ) 102.0064.00-161.0065.0089.0088.00-80.00-17.0025.00264.0048.0096.0033.00138.00-203.00-25.00232.00-215.00129.00-30.0040.00-285.00104.0075.00-8.0087.0081.00-158.00-147.0048.00-170.00101.0054.00-71.00-41.00-6.00158.00116.00-206.00-28.00173.000.00-109.00-210.00-2156.001,881.00-1308.001,419.001,582.00-1759.00105.00282.0024.00-225.00304.0086.00-16.00-113.00-828.00851.00-159.00130.00-130.00-471.00
EBIT (QoQ) 40.91%19.19%-35.66%7.55%15.05%19.01%-36.76%-10.87%5.72%59.06%-1.02%12.42%0.47%13.66%-17.54%-15.49%27.75%-25.52%26.85%-5.36%-5.76%-32.89%7.02%38.99%7.60%15.20%14.14%-15.71%-6.77%14.68%-2.47%6.85%5.70%-18.45%5.31%-10.04%19.51%13.29%-16.64%-9.72%38.97%4.87%-13.95%-34.29%-254.46%143.83%-232.40%209.27%-197.08%188.34%-11.57%43.42%5.51%12.50%15.08%22.42%0.22%-38.22%-83.37%671.41%114.74%-43.15%-8.13%-55.19%
EBT Growth (1y) 15.37%-5.83%-5.72%-8.46%-21.85%-31.22%-15.05%19.23%62.23%56.93%22.22%12.93%-23.78%4.63%-34.08%7.50%21.46%-14.32%-21.74%-35.65%-15.94%-5.55%71.13%83.23%19.94%4.41%2.89%-13.81%14.81%33.23%-11.01%-0.30%-19.92%-7.57%35.06%-0.05%-8.10%11.52%1.14%4.12%-27.81%-21.13%-322.16%5.20%4.29%31.66%26.35%143.32%-7.42%160.64%43.96%99.17%63.35%54.94%-46.03%-154.43%-34.04%125.46%156.70%322.43%-48.15%
EBT Growth (3y) 13.52%0.55%-0.71%7.22%-1.13%4.14%-11.87%13.12%14.52%12.05%-14.25%-7.90%-8.02%-5.40%-4.06%8.22%6.99%-5.47%11.28%0.54%5.00%9.52%16.15%16.34%3.31%8.74%7.33%-4.94%-5.46%11.15%6.72%1.24%-19.01%2.51%-62.77%-11.30%-49.14%-5.95%-52.99%-1.37%-20.01%-8.68%-2.72%24.15%16.40%38.25%-0.61%22.27%-0.08%60.29%25.88%34.10%-17.64%
EBT Growth (5y) 6.25%-1.84%-12.77%-3.14%-0.27%-1.78%-1.73%11.28%8.65%6.77%2.11%4.29%1.39%3.33%-4.16%1.72%2.40%0.79%10.62%0.25%-3.16%6.25%16.44%10.38%-6.06%-0.27%-31.86%-8.49%-29.36%0.00%-29.02%-6.72%-12.00%0.79%-0.85%4.89%2.60%4.70%8.23%-5.70%-20.64%-3.88%26.32%21.53%-11.61%
EBT Margin Growth (1y) 67.0054.0078.00154.0086.001.00113.00161.00319.00321.00245.0095.00-82.00152.00-185.00147.00149.00-52.00-106.00-149.00-144.00-198.00166.00146.006.00-102.00-143.00-365.00-117.0061.00-75.0050.00-64.0034.00223.0042.00-23.003.00-110.00-21.00-157.00-37.00-2057.0046.00-90.004,360.00-39.001,271.0061.00-2278.00109.00254.00112.0080.00-71.00-1021.00-182.0012.00250.00965.00-341.00
EBT Margin Growth (3y) 472.00377.00436.00410.00323.00475.00173.00403.00386.00421.00-47.0093.00-77.00-98.00-125.00144.0011.00-352.00-83.00-367.00-255.00-239.00-52.00-168.00-175.00-7.004.00-272.00-204.0098.0038.0072.00-244.0076.00-2035.00-134.00-1563.00-237.002,283.00-150.00-296.00-66.0026.00116.0083.002,162.00-1.00504.00-10.00-2186.00288.00198.00-411.00
EBT Margin Growth (5y) 539.00477.00145.00408.00328.00225.00233.00401.00248.00122.00-24.00-125.00-188.00-139.00-344.00-170.00-170.00-257.0065.00-275.00-341.00-202.0061.00-147.00-355.00-142.00-2350.00-315.00-1469.00-89.002,375.00-237.00-259.0047.0047.00-64.00-38.00-64.0085.00-112.00-1063.00-137.00118.00295.00-441.00
EBT Margin (QoQ) 101.0062.00-161.0065.0088.0086.00-85.00-3.004.00198.00-37.00154.006.00121.00-187.00-23.00240.00-216.00145.00-21.0040.00-270.00102.00-16.00-15.0094.0083.00-156.00-123.0053.00-139.0092.0055.00-84.00-13.00-22.00153.00106.00-194.00-87.00179.00-7.00-105.00-224.00-2125.001,879.00-1277.001,432.002,326.00-2520.0033.00222.00-13.00-134.00179.0080.00-45.00-284.00-772.00919.00149.00-47.00-57.00-387.00
EBT (QoQ) 40.60%18.49%-35.61%7.55%14.76%18.62%-37.48%-8.17%1.01%46.49%-12.25%24.94%-2.30%14.09%-18.91%-15.68%34.13%-28.12%32.23%-4.73%-5.38%-34.34%8.71%24.47%6.30%18.98%16.40%-18.52%-7.47%17.25%-2.49%8.53%7.38%-21.69%9.25%-12.84%23.94%14.43%-19.14%-19.86%50.41%3.77%-16.76%-44.44%-334.46%126.31%-333.99%172.25%-253.64%148.64%-19.77%54.40%0.63%15.48%11.00%26.63%-4.55%-59.77%-211.95%253.45%226.26%-54.20%-3.00%-64.23%
Enterprise Value Growth (1y) 60.00%17.42%-9.22%-25.81%-30.41%-17.94%-25.35%-23.51%-14.77%-3.39%-4.91%1.07%1.12%74.55%94.48%99.74%114.28%72.02%4.84%37.87%56.09%-23.69%-17.94%-5.45%-16.87%25.36%70.32%25.65%20.78%35.22%68.02%25.13%29.28%6.67%-41.60%-37.95%-39.72%-39.54%3.69%28.06%-47.75%10.34%-9.40%2.02%178.59%81.46%81.04%82.16%17.29%-23.66%-25.96%-22.53%-1.84%45.98%66.67%68.35%117.26%98.69%100.87%89.34%97.14%93.28%126.15%
Enterprise Value Growth (3y) -1.73%-2.36%-13.62%-16.92%-15.67%11.44%11.35%15.58%22.69%42.62%24.69%40.66%50.11%31.83%18.72%37.57%40.62%18.06%13.58%17.88%16.16%8.96%32.92%14.13%9.09%21.83%18.67%-0.82%-1.99%-4.46%0.58%-0.19%-25.88%-10.72%-18.14%-6.76%-4.26%6.58%19.36%33.51%19.52%15.19%6.69%12.92%47.48%26.46%30.73%33.44%35.74%30.34%35.34%35.16%61.40%77.65%96.36%
Enterprise Value Growth (5y) 15.51%22.82%5.61%9.57%14.94%12.68%3.50%15.02%19.10%22.65%22.07%27.02%27.70%31.18%36.78%32.56%34.13%18.87%7.53%4.92%4.08%-3.56%7.30%3.38%-16.38%3.82%9.44%4.97%6.50%11.79%10.78%13.06%5.88%-0.29%-5.96%2.73%0.21%6.17%15.98%25.42%29.49%34.69%32.38%35.63%68.88%50.67%58.96%
Enterprise Value (QoQ) -1.56%48.22%11.91%-2.01%-27.76%14.60%-8.55%-8.08%-14.82%4.25%-6.30%2.42%-3.44%2.61%-0.41%2.48%66.67%14.33%2.28%9.94%33.80%-30.32%34.51%24.47%-34.59%-25.07%54.97%9.44%-1.36%1.81%14.32%5.20%10.44%26.50%-14.86%8.70%-8.88%-30.75%-9.54%5.61%-8.61%18.76%11.72%-56.90%92.98%-2.49%25.80%17.68%25.70%-2.72%26.58%-24.23%-18.19%-5.64%32.44%-3.99%21.67%7.73%33.78%23.90%11.27%8.91%26.10%29.01%9.09%27.43%
EPS (Basic) Growth (1y) 14.76%-6.39%-7.66%-9.31%53.39%36.10%68.33%149.52%61.25%56.25%21.37%6.96%-23.26%4.80%-29.58%-2.44%18.18%-15.27%-27.00%-31.67%-58.12%-54.05%-17.81%-12.20%24.49%7.84%10.00%-6.94%9.84%30.91%-7.58%138.81%-2.99%11.11%50.82%-46.88%-7.69%12.50%4.35%8.24%-50.00%-23.96%-321.74%40.00%-2.74%50.00%16.67%160.82%4.23%137.25%44.90%32.20%9.46%115.79%-159.15%-139.74%-22.22%85.37%261.90%312.90%-69.84%
EPS (Basic) Growth (3y) 41.59%25.79%23.56%34.26%23.82%30.62%12.89%37.57%13.51%11.53%-14.55%-10.66%-27.58%-25.83%-24.96%-16.35%-14.91%-25.12%-12.93%-17.66%-16.96%-13.44%-5.81%24.96%9.88%16.19%15.31%5.69%-0.55%17.84%13.30%11.15%-23.50%6.17%-48.50%-13.55%-47.55%-8.27%-47.36%-6.53%-13.13%-8.31%-25.53%33.26%3.53%33.92%-44.22%31.63%-3.91%51.69%11.54%3.81%-36.44%
EPS (Basic) Growth (5y) 20.82%12.07%-0.61%10.04%-1.24%-2.80%-2.90%9.33%-5.28%-7.22%-10.82%-10.24%-12.28%-10.45%-15.55%5.40%-8.07%-9.39%-1.65%-6.66%-12.50%-4.11%5.63%2.33%-9.35%4.00%-37.04%-7.19%-30.35%1.47%-28.64%-6.07%-3.90%3.94%-24.99%1.78%-0.51%-2.51%-0.72%-21.98%-18.58%-8.08%10.56%17.78%-23.60%
EPS (Basic) (QoQ) 38.17%19.87%-32.49%2.63%12.71%18.25%-33.69%73.58%0.00%46.25%-1.71%12.17%-3.10%13.60%-13.38%-19.51%32.32%-23.66%20.00%-2.50%-5.13%-34.23%12.33%-40.24%4.08%17.65%20.00%-15.28%-9.84%20.00%1.52%0.00%7.46%-15.28%162.30%-59.38%23.08%15.00%-7.61%-29.41%50.00%6.67%-4.17%-67.39%-379.45%120.59%-330.95%173.20%-243.66%148.04%20.41%25.42%-48.65%86.84%9.86%3.85%1.23%-151.22%26.19%303.23%141.27%-55.26%-2.94%-71.21%
EPS (Weighted Average and Diluted) Growth (1y) 15.13%-6.16%92,490.88%-9.23%76,675.25%67,957.14%-16.55%23.91%60.00%55.00%21.55%7.02%-22.66%4.84%-29.08%-1.64%18.18%-14.62%-28.00%-31.67%-58.12%-54.05%-16.67%-12.20%24.49%7.84%8.33%-8.33%9.84%30.91%-6.15%140.91%-2.99%11.11%50.82%-47.17%-7.69%11.25%3.26%7.14%-50.00%-23.16%-326.67%40.00%-2.74%50.49%16.67%160.82%2.82%137.62%44.90%32.20%9.59%115.79%-157.75%-139.74%-21.25%84.15%263.41%312.90%-69.84%
EPS (Weighted Average and Diluted) Growth (3y) 1,022.47%896.63%879.32%6.38%883.08%934.13%-10.40%9.26%13.51%11.53%-14.70%-10.40%-27.39%-25.63%-24.78%-16.12%-14.91%-24.93%-13.38%-18.07%-16.96%-13.44%-5.38%24.70%9.88%16.19%15.31%5.27%-0.55%17.40%13.48%10.89%-23.50%6.17%-48.62%-13.55%-47.55%-8.27%-47.40%-6.53%-12.81%-8.41%-24.98%33.26%3.10%33.92%-43.84%31.63%-3.91%51.76%10.99%3.81%-36.15%
EPS (Weighted Average and Diluted) Growth (5y) 319.08%288.60%243.70%-4.15%242.35%236.88%-15.47%-4.78%-5.28%-7.22%-10.94%-10.35%-12.14%-10.30%-15.43%5.44%-8.07%-9.25%-1.65%-6.89%-12.50%-4.32%5.70%1.88%-9.35%4.00%-37.04%-7.19%-30.35%1.78%-28.70%-6.07%-3.90%3.66%-24.89%1.78%-0.51%-2.76%-0.48%-21.82%-18.62%-7.89%10.90%17.43%-23.60%
EPS (Weighted Average and Diluted) (QoQ) 38.40%19.85%67,413.70%-99.90%12.81%118,149.28%-33.81%-13.04%0.00%45.00%-1.72%12.28%-3.13%13.71%-13.48%-18.85%31.31%-23.08%20.00%-2.50%-5.13%-35.14%13.89%-40.24%4.08%17.65%20.00%-15.28%-9.84%18.18%1.54%1.52%7.46%-15.28%160.66%-59.12%23.08%15.00%-8.70%-28.57%48.33%6.74%-5.26%-66.67%-379.45%120.59%-330.95%173.20%-242.25%148.51%20.41%23.73%-47.95%86.84%9.86%2.56%2.50%-150.00%24.39%303.23%139.68%-55.63%-1.49%-71.21%
FCF Margin Growth (1y) 231.00-729.00-196.00169.0052.00-188.001,615.00-345.00-54.00912.00-463.00616.001,274.00-254.00-64.00595.00-50.00348.00-58.00-311.00-1415.00-826.00-396.00148.001,300.00-396.00-173.00-305.00-960.001,097.00412.00-333.00680.00-1947.00-731.00329.00-664.00898.00226.00-891.00313.0078.0015.00-2672.00364.00-1632.001,491.00977.00-374.002,180.00-1176.00-758.00-212.00361.00-3328.00-153.00-244.00147.003,411.001,345.00421.00
FCF Margin Growth (3y) 229.00-5.00956.00439.001,272.00470.001,088.00866.001,170.001,006.00-584.00900.00-191.00-733.00-517.00432.00-165.00-875.00-626.00-468.00-1075.00-126.00-156.00-490.001,020.00-1246.00-492.00-309.00-945.0048.00-93.00-894.00328.00-428.00-546.00-3024.00-138.00668.00-2508.00-868.00-59.0068.00563.00-2357.00-222.00909.00-3013.0066.00-830.002,687.00-1093.00434.00-35.00
FCF Margin Growth (5y) 1,453.0088.00835.00723.00-193.00-9.00635.00703.001,055.00-217.00-1152.00743.00150.00-32.00-277.00-206.00-445.00-1724.00-945.00-471.00-1059.00-1175.00-661.00-1051.00668.00-188.00-1185.00-3304.00-988.00349.00-2511.00-853.00-1108.00-438.002.00-2709.0081.0082.0033.00-5372.00-970.00-389.001,071.00-2274.00-45.00
FCF Margin (QoQ) 1,309.00-511.00-174.00-393.00349.0022.00190.00-509.00108.001,825.00-1770.00-218.001,075.00450.00-691.00440.00-454.00641.00-33.00-204.00-56.00236.00-286.00-1308.00533.00666.00258.00-157.00-1164.00890.00125.00-811.00893.00205.00-620.00202.00-1733.001,420.00441.00-792.00-171.00749.00-676.00411.00-739.00-2276.001,153.002,226.00-2735.00847.00638.00876.00-181.00-2509.001,056.001,421.00392.00-6198.004,231.001,330.00783.00-2933.002,165.00406.00
FCF Payout Ratio Growth (1y) 220.59%1,882.49%374.71%-670.44%-410.06%399.57%-78.74%-607.71%26.11%-96.60%72.37%86.25%116.39%79.99%44.03%111.56%18.39%-17.31%27.17%86.80%-464.18%364.88%18.74%-37.60%131.36%-196.17%8.75%0.42%6,380.18%119.13%-26.94%128.35%-97.73%-232.52%246.60%-35.47%2,910.09%-640.25%-39.48%-1,315.85%-91.21%118.32%6.75%-47.85%-118.05%-183.14%-37.95%112.07%-121.07%-572.05%108.59%18.18%61.90%82.42%29.87%-57.51%27.44%-32.19%182.69%-38.68%-129.00%479.47%-72.55%
FCF Payout Ratio Growth (3y) -110.63%71.33%44.33%-95.70%-27.85%-32.63%-19.19%28.31%28.93%-63.01%46.70%26.61%10.93%90.55%29.56%28.76%10.58%-78.60%17.98%5.39%319.84%-5.08%-1.92%12.69%35.02%-30.92%40.17%13.95%253.77%-23.35%15.29%-171.06%-60.84%21.58%30.83%-138.70%-35.31%-4.08%-26.27%29.46%-26.72%-0.78%11.38%30.27%-29.11%-43.94%18.90%27.25%15.14%-16.02%97.11%-32.47%14.14%42.30%0.26%
FCF Payout Ratio Growth (5y) 7.34%45.44%30.90%29.33%-29.34%3.29%-4.44%16.34%16.69%-17.36%32.46%15.08%74.89%4.94%11.56%18.22%14.74%-24.05%32.98%11.52%119.16%-59.71%14.63%-67.61%26.35%-19.86%12.21%-95.56%-22.00%22.15%0.30%26.17%-15.14%-64.49%23.72%10.60%-19.16%-5.90%1.66%1.73%-14.98%24.96%38.37%15.49%-17.63%37.57%5.46%
FCF Payout Ratio (QoQ) -136.95%-134.81%-73.85%312.54%105.45%-63.81%-587.57%14.47%431.03%-98.46%-16,331.31%91.07%115.24%-21.96%-1,394.52%110.65%67.33%-37.55%3.91%9.03%16.87%-3.95%52.63%-312.56%249.18%-75.47%-19.78%6.82%-557.48%127.74%-25.93%6,792.77%-98.65%5.96%131.51%-31.48%-178.85%377.12%-56.90%3,096.24%-119.39%122.66%-965.87%123.11%-59.59%32.01%-1,299.27%97.18%-86.16%198.52%133.28%-151.67%-465.92%130.58%32.17%-116.66%-161.10%325.92%-56.76%-128.45%-375.68%583.13%-90.62%-206.24%888.25%-65.05%
Free Cash Flow Growth (1y) 64.86%-81.15%-55.78%1.82%60.87%-91.90%453.59%-83.19%-59.12%3,364.31%-32.95%746.45%802.91%-36.03%-21.05%65.76%-4.18%36.84%-12.38%-41.08%-130.54%-75.90%-7.14%75.43%452.27%-214.58%0.82%8.35%-98.30%671.04%60.32%-46.01%5,064.56%-201.12%-66.89%55.33%-96.18%84.68%87.43%-109.34%1,189.32%649.69%-5.85%31.82%-737.65%-238.16%85.83%1,158.94%49.47%83.34%-46.36%-15.45%-164.95%-472.91%-5.33%137.22%-68.48%-8.92%-58.63%159.63%42.96%129.35%308.98%
Free Cash Flow Growth (3y) 39.74%-19.13%17.96%13.16%85.44%21.53%43.10%33.12%133.42%211.84%-22.59%102.20%-27.18%-40.47%-13.72%19.66%1.02%-33.47%-6.39%3.85%-73.67%16.39%14.49%0.87%71.99%-105.01%-18.81%-3.14%-67.76%4.00%-0.17%-27.62%194.18%-5.21%-16.40%-28.04%-72.62%-5.19%48.57%-12.31%-251.81%-8.17%-2.10%100.87%-119.23%-49.17%-1.92%185.37%-31.15%-1.31%-40.55%73.33%-36.55%56.48%17.01%
Free Cash Flow Growth (5y) 28.28%-14.28%2.57%7.19%-5.07%-9.96%18.98%19.51%68.37%-59.66%-15.37%73.48%16.25%6.66%0.75%0.05%-2.01%-33.13%-15.32%-1.25%-48.55%-17.55%-1.41%-16.53%28.64%41.00%-1.14%-15.53%-36.60%-46.38%11.72%-10.77%-142.60%-17.04%-10.25%-2.40%-44.08%-2.13%10.74%6.23%-184.82%-51.18%-18.14%108.71%-59.13%-15.86%9.81%
Free Cash Flow (QoQ) 372.99%-52.80%-42.03%-147.05%246.40%10.75%33.48%-118.08%130.31%7,469.21%-95.95%-271.14%759.78%46.50%-48.83%42.12%-39.96%80.81%7.44%-17.85%-14.25%15.78%-27.76%-142.59%167.66%346.12%36.47%-14.48%-122.01%492.55%46.67%-98.66%7,304.22%10.21%-50.60%28.13%-244.97%136.09%131.75%-96.85%-680.98%541.38%-111.55%535.35%147.70%-24.40%-108.36%-3,971.53%46.33%201.68%-52.34%-294.29%82.30%427.29%-24.87%-708.84%61.73%154.08%88.25%-532.41%75.26%120.54%1,081.36%-195.00%112.73%186.26%
Gross Margin Growth (1y) 74.0072.00105.00168.00-261.00-739.00-410.002,383.00800.001,276.001,039.00-1958.00-61.00108.00-320.00175.00117.00-71.00-82.00-107.004,361.003,967.004,177.0098.00-173.00259.00163.003,206.00-444.00-455.00-271.00441.00421.00708.00503.00756.00-383.00-160.00-112.00-2975.00115.00262.003,098.00246.00-581.0022,762.00-426.00-1849.00-2229.00-25568.00-147.00466.00336.00263.00-264.002,159.002,025.00-477.00361.00-311.00-315.00
Gross Margin Growth (3y) 614.00609.00733.00593.00478.00645.00308.00600.00857.001,313.00636.00-1890.004,417.004,003.003,774.00166.004,305.004,154.004,257.003,197.003,743.003,770.004,069.003,745.00-196.00511.00396.004,404.00-406.0093.00121.00-1778.00153.00653.00879.00-22.00-1328.00-432.0022,885.00-65.00-3016.00-2548.00292.00-327.00-2474.00-2543.00-837.00775.00133.00-25782.00-50.002,313.002,046.00
Gross Margin Growth (5y) 670.00645.00330.00661.004,957.004,540.004,402.00591.005,045.005,538.004,976.001,414.003,800.003,807.003,666.003,814.004,282.004,407.004,490.004,394.003,781.004,318.004,460.001,527.00-464.00545.004,527.00-46.00-1075.00-199.0024,082.00-27.00-2469.00-2157.00-1927.00-594.00-2711.00-2324.00-2420.00-476.00-392.00-187.0078.00-230.00-764.00
Gross Margin (QoQ) 100.0073.00-159.0060.0098.00106.00-96.00-369.00-381.00436.002,697.00-1952.0095.00198.00-300.00-54.00264.00-230.00196.00-112.0075.00-242.00171.004,356.00-319.00-31.00-3907.004,085.00113.00-127.00-864.00434.00102.0057.00-152.00414.00389.00-147.00101.00-725.00612.00-99.00-2762.002,365.0074.00-488.00-917.00749.0023,417.00-23675.00-2340.00369.0078.001,746.00-1728.00240.005.001,219.00695.00106.00-2497.002,056.0024.00102.00
Gross Profit Growth (1y) 17.04%-2.43%-1.77%-7.41%-78.69%-134.93%-78.01%410.95%583.85%483.11%488.79%-68.53%-20.45%-3.04%-38.91%6.36%13.73%-15.00%-16.75%-29.96%447.62%474.48%721.40%67.40%15.07%28.67%29.86%485.04%25.56%10.42%-4.49%-0.05%-2.37%0.76%6.98%7.75%-11.08%7.77%14.97%-50.52%6.93%-12.41%92.62%-2.33%8.48%-277.53%28.52%-45.59%-54.03%128.74%7.02%44.69%55.22%49.63%-40.11%65.63%46.08%87.18%70.93%32.33%30.33%
Gross Profit Growth (3y) 19.48%9.30%8.35%14.19%5.05%9.07%-7.51%19.59%83.58%72.78%44.14%-38.34%70.47%67.92%61.06%7.64%92.80%84.53%107.08%90.00%99.27%101.34%116.78%113.91%12.15%12.70%9.88%84.69%2.92%6.24%5.51%-18.93%-2.45%2.51%0.89%-2.44%-7.89%2.99%-54.55%10.31%-26.66%-24.13%-0.58%10.34%-8.18%-8.61%-6.26%9.25%1.39%41.03%3.09%46.92%43.50%
Gross Profit Growth (5y) 9.06%1.48%-8.34%2.09%48.49%44.66%40.16%14.93%108.06%90.88%99.93%18.08%48.24%46.41%38.96%48.79%54.44%47.54%55.44%49.17%47.02%54.71%65.80%39.16%6.05%5.97%43.12%2.63%-2.76%2.22%-30.75%3.11%-15.60%-11.69%-12.13%5.02%-9.26%-4.86%-6.16%-2.96%-1.12%-0.19%22.44%6.58%8.07%
Gross Profit (QoQ) 39.54%21.14%-34.21%5.25%16.33%21.95%-37.98%-75.78%-290.67%176.79%1,340.80%-67.58%6.82%18.01%-22.99%-18.05%30.20%-25.65%34.06%-12.37%-2.69%-27.18%12.79%585.13%2.09%4.13%-77.01%370.96%14.15%5.08%3.56%1.08%0.39%-9.11%8.37%-1.26%3.60%-3.50%9.15%-18.51%25.57%2.94%-53.03%76.11%3.30%-10.70%-12.82%34.90%-269.05%164.65%-63.10%13.99%5.68%140.76%-50.11%22.28%1.87%-3.64%37.98%7.85%30.53%-12.00%6.82%6.22%
Interest Coverage Ratio Growth (1y) 901.56%4.09%
Interest Coverage Ratio (QoQ) 688.83%-18.02%
Net Cash Flow Growth (1y) -1,115.83%19,536.00%-230.87%-2.99%40.70%-133.71%93.53%-96.45%97.60%104.47%227.71%370.37%13.25%-1,671.62%-96.70%-109.45%290.28%95.27%85.71%-8.33%49.64%56.36%-1,061.54%940.00%-174.63%487.50%49.20%-122.89%118.95%179.57%-92.91%221.60%-110.34%-98.85%208.16%-578.29%22,333.33%-2,400.00%26.42%50.34%-128.64%-378.26%0.90%52.08%83.77%96.97%-86.39%178.03%35.48%-1,170.00%-710.87%187.41%370.00%3,098.43%5,967.97%-3,424.48%4,787.04%121.22%-167.23%263.76%-801.86%-24.05%26.74%
Net Cash Flow Growth (3y) 44.29%43.58%-52.37%-45.48%76.89%-30.78%26.05%-26.32%26.82%67.85%27.62%-35.38%64.73%-32.46%-37.32%-4.91%-28.56%27.65%-122.88%-27.72%-40.40%88.78%-125.21%63.10%-26.30%28.56%45.18%-49.35%85.27%-39.96%66.76%-42.41%-104.77%-48.42%50.07%-46.41%-117.81%-74.72%-44.22%29.78%-26.62%-22.55%-41.59%45.41%31.67%138.34%265.39%-320.89%343.32%845.18%-524.03%438.86%-874.73%274.15%-206.89%
Net Cash Flow Growth (5y) 17.98%-33.24%-63.33%-15.06%15.27%-14.93%45.36%-32.16%46.41%15.51%17.48%-23.95%18.63%28.57%-20.85%-24.87%47.04%14.90%80.06%-64.69%37.24%-4.64%66.73%-40.90%-24.00%-68.91%27.37%-18.30%27.33%-16.08%18.76%25.23%-21.88%-20.00%-2.78%20.61%82.06%317.56%128.45%-77.75%31.66%162.27%-103.72%127.18%-149.65%84.52%-91.91%
Net Cash Flow (QoQ) 105.21%15,592.00%-0.13%-248.95%184.12%-204.58%174.04%-191.05%52.18%79.94%140.66%-161.48%189.16%472.97%49.76%-111.34%-1,515.28%101.20%-528.57%328.33%-140.15%147.27%-350.00%415.38%-111.71%-941.67%318.40%-128.02%160.78%-236.56%1.57%123.20%796.55%-194.23%162.04%-101.97%200.00%8,733.33%-374.34%191.75%-110.34%585.51%-207.76%47.09%-72.77%202.42%-151.18%82.08%67.74%560.00%193.48%-114.81%-535.00%-121.26%238.08%-86.08%6,951.85%333.01%-178.23%120.46%219.21%-231.60%290.54%-187.69%134.54%-226.95%
Net Income Growth (1y) 16.34%-5.26%-6.58%-8.24%-97.54%-97.89%-98.63%-99.98%-175.94%-360.47%-1,637.37%-411,200.00%87.13%69.94%99.93%75.12%-4,630.77%-176.24%-300.00%77.91%948.78%2,063.80%161,950.00%3,526.99%25.52%8.94%9.48%-7.24%11.31%30.79%-6.33%141.61%-3.30%12.09%51.14%-46.75%-6.37%13.11%4.91%8.15%-49.54%-22.98%-326.33%53.39%11.26%43.57%22.17%99.64%-80.93%75.97%46.01%2,315.56%-248.49%59.94%-233.30%151.86%213.86%-1,074.94%-88.77%-515.81%-88.96%
Net Income Growth (3y) -26.45%-27.08%-30.00%-40.75%-26.04%-26.34%-26.00%-30.33%-87.81%-60.86%-26.83%-510.91%277.24%163.55%84.24%57.19%696.86%293.86%1,821.09%108.18%140.20%210.66%1,084.46%328.72%10.55%16.89%15.73%6.07%0.26%18.36%14.09%11.64%-22.98%6.89%-48.93%-10.17%-50.56%-3.49%-50.09%-1.85%-26.09%-45.33%-32.13%39.87%-32.29%62.13%-63.59%30.12%-31.43%-4.19%-78.36%-514.48%-42.85%
Net Income Growth (5y) -16.35%-15.36%-14.88%-15.36%-0.67%-2.13%-2.15%10.11%118.02%115.31%134.95%490.57%136.64%90.72%44.78%44.14%252.53%145.21%531.41%61.64%66.35%106.42%383.19%115.27%-8.59%4.60%-37.53%-4.85%-32.42%4.94%-30.45%-3.06%-14.94%-23.67%-16.83%5.27%-35.24%-17.66%-16.36%-30.88%-23.99%-22.69%-28.06%-54.79%-47.58%
Net Income (QoQ) 38.84%19.93%-32.49%3.49%13.06%18.27%-33.69%-97.22%-3.01%-23.26%-98.99%-10,200.00%-232.67%-352.98%-170.11%99.68%-676.92%99.01%-102,200.00%39.88%54.63%98.57%-5,550.00%2,409.73%4.96%18.16%19.63%-15.40%-8.90%18.75%1.35%1.52%7.05%-14.96%161.44%-59.37%24.09%14.66%-7.88%-28.56%49.90%6.35%-5.04%-66.67%-379.03%122.59%-341.95%172.95%-241.51%148.91%-100.72%3,922.22%-278.37%397.16%-89.06%-356.17%51.88%-888.85%120.66%15.81%-596.56%-58.87%54.49%103.07%
Net Income towards Common Stockholders Growth (1y) 16.34%-5.26%-6.58%-8.24%-97.54%-97.89%-98.63%-99.98%-175.94%-360.47%-1,637.37%-411,200.00%87.13%69.94%99.93%75.12%-4,630.77%-176.24%-300.00%77.91%948.78%2,063.80%161,950.00%3,526.99%25.52%8.94%9.48%-7.24%11.31%30.79%-6.33%141.61%-3.30%12.09%51.14%-46.75%-6.37%13.11%4.91%8.15%-49.54%-22.98%-326.33%53.39%11.26%43.57%22.17%99.64%-80.93%75.97%46.01%2,315.56%-248.49%59.94%-233.30%151.86%213.86%-1,074.94%-88.77%-515.81%-88.96%
Net Income towards Common Stockholders Growth (3y) -26.45%-27.08%-30.00%-40.75%-26.04%-26.34%-26.00%-30.33%-87.81%-60.86%-26.83%-510.91%277.24%163.55%84.24%57.19%696.86%293.86%1,821.09%108.18%140.20%210.66%1,084.46%328.72%10.55%16.89%15.73%6.07%0.26%18.36%14.09%11.64%-22.98%6.89%-48.93%-10.17%-50.56%-3.49%-50.09%-1.85%-26.09%-45.33%-32.13%39.87%-32.29%62.13%-63.59%30.12%-31.43%-4.19%-78.36%-514.48%-42.85%
Net Income towards Common Stockholders Growth (5y) -16.35%-15.36%-14.88%-15.36%-0.67%-2.13%-2.15%10.11%118.02%115.31%134.95%490.57%136.64%90.72%44.78%44.14%252.53%145.21%531.41%61.64%66.35%106.42%383.19%115.27%-8.59%4.60%-37.53%-4.85%-32.42%4.94%-30.45%-3.06%-14.94%-23.67%-16.83%5.27%-35.24%-17.66%-16.36%-30.88%-23.99%-22.69%-28.06%-54.79%-47.58%
Net Income towards Common Stockholders (QoQ) 38.84%19.93%-32.49%3.49%13.06%18.27%-33.69%-97.22%-3.01%-23.26%-98.99%-10,200.00%-232.67%-352.98%-170.11%99.68%-676.92%99.01%-102,200.00%39.88%54.63%98.57%-5,550.00%2,409.73%4.96%18.16%19.63%-15.40%-8.90%18.75%1.35%1.52%7.05%-14.96%161.44%-59.37%24.09%14.66%-7.88%-28.56%49.90%6.35%-5.04%-66.67%-379.03%122.59%-341.95%172.95%-241.51%148.91%-100.72%3,922.22%-278.37%397.16%-89.06%-356.17%51.88%-888.85%120.66%15.81%-596.56%-58.87%54.49%103.07%
Net Margin Growth (1y) 44.0035.0045.00100.00-227.00-278.00-332.00-304.00-16.00-34.00-120.00-300.006.0016.00113.00217.00-50.00-17.000.0060.00484.00444.00472.00559.0024.00-46.00-61.00-201.00-87.0031.00-29.00557.0029.00111.00213.00-380.00-10.0010.00-63.001.00-201.00-41.00-1853.00122.00-40.003,494.00-40.00704.00-347.00-2331.0087.0051.00-213.00126.00-1105.0082.00253.00-225.00-148.00-514.00-131.00
Net Margin Growth (3y) -200.00-277.00-407.00-504.00-238.00-296.00-339.00-388.00-61.00-35.00-7.00-24.00439.00443.00585.00836.00457.00380.00410.00418.00421.00429.00382.00915.00-34.0096.00123.00-25.00-68.00151.00121.00178.00-182.00109.00-2232.00-89.00-1220.00-144.001,642.00-119.00-526.00-428.00-690.00169.00-600.001,289.00-1058.00836.00-307.00-2430.00-1166.00-381.00-91.00
Net Margin Growth (5y) -244.00-278.00-294.00-228.00196.00131.00132.00231.00447.00363.00404.00334.00377.00427.00495.001,191.00400.00522.00594.00594.00440.00549.00531.00536.00-244.0019.00-1876.00-146.00-1078.0040.001,819.00-100.00-405.00-278.00-1069.00-42.00-465.00-704.00-563.00-1137.00-393.00-388.00-789.00-1084.00-479.00
Net Margin (QoQ) 60.0041.00-90.0033.0051.0052.00-35.00-295.000.00-2.00-7.00-7.00-18.00-89.00-187.00299.00-7.008.00-84.0032.0026.0025.00-23.00456.00-14.0053.0064.00-79.00-84.0038.00-76.0035.0033.00-22.00510.00-492.00115.0080.00-83.00-122.00135.007.00-19.00-324.00-1831.001,651.00-1016.001,156.001,703.00-1883.00-273.00105.00-281.00535.00-308.00-159.0058.00-696.00879.0013.00-420.00-619.00512.00395.00
Operating Income Growth (1y) 16.21%-5.11%-5.26%-6.87%-22.82%-29.08%-5.21%48.35%87.10%77.82%27.07%5.86%-20.42%1.19%-33.69%2.01%14.23%-15.73%-24.07%-35.94%-5.93%7.41%84.37%96.64%19.25%3.33%2.87%-12.11%11.42%26.32%-10.17%-3.00%-18.34%-7.66%28.27%1.54%1.90%18.48%9.67%13.21%-17.60%-17.60%-247.91%-1.35%-2.07%38.45%24.07%182.86%8.76%218.20%50.52%95.89%67.21%58.83%-12.77%-87.39%-20.55%70.24%56.65%765.22%-49.75%
Operating Income Growth (3y) 18.84%6.17%4.50%13.51%4.75%8.47%-7.22%17.01%19.37%14.88%-13.83%-11.56%-5.08%-2.89%-2.45%8.72%8.62%-2.21%12.93%3.45%7.72%11.92%19.43%18.80%2.76%6.42%5.83%-4.70%-2.49%11.39%8.11%3.69%-11.82%5.05%-54.67%-6.08%-42.89%-3.99%-44.71%0.28%-13.74%-4.26%2.48%22.59%21.22%46.68%17.66%30.15%13.05%73.20%27.17%28.81%-12.60%
Operating Income Growth (5y) 8.82%0.40%-10.49%-0.90%4.31%2.92%2.26%15.07%13.80%10.97%3.94%3.64%2.59%3.63%-3.02%1.84%3.12%1.75%10.66%1.75%0.79%8.93%19.10%14.02%-1.85%1.38%-28.10%-5.50%-25.15%0.39%-24.70%-3.44%-6.83%4.31%4.35%9.12%8.29%9.99%14.11%5.78%-30.82%3.12%23.81%20.28%-6.59%
Operating Income (QoQ) 40.91%19.19%-35.66%7.55%15.05%19.01%-36.76%-10.87%5.72%59.06%-1.02%12.42%0.47%13.66%-17.54%-15.49%27.75%-25.52%26.85%-5.36%-5.76%-32.89%7.02%38.99%7.60%15.20%14.14%-15.71%-6.77%14.68%-2.47%6.85%5.70%-18.45%5.31%-10.04%19.51%13.29%-16.64%-9.72%38.97%4.87%-13.95%-34.29%-254.46%143.83%-232.40%209.27%-197.08%188.34%-11.57%43.42%5.51%12.50%15.08%22.42%0.22%-38.22%-83.37%671.41%114.74%-43.15%-8.13%-55.19%
Operating Margin Growth (1y) 70.0057.0081.00162.0080.0016.00192.00320.00433.00441.00315.0063.00-58.00142.00-211.00121.00117.00-75.00-146.00-171.00-67.00-115.00258.00235.003.00-136.00-175.00-427.00-167.0034.00-86.0043.00-64.0039.00227.0061.0040.0055.00-61.0036.00-147.00-11.00-2057.0033.00-164.003,573.00-67.001,347.00210.00-1348.00187.00385.00189.00149.00261.00-871.00-106.00-249.00-6.00692.00-629.00
Operating Margin Growth (3y) 583.00514.00588.00545.00455.00598.00295.00505.00492.00507.00-42.0013.00-8.00-48.00-99.00185.0053.00-327.00-63.00-363.00-232.00-217.00-3.00-148.00-229.00-64.00-35.00-322.00-192.00128.0080.00140.00-171.00154.00-1960.00-73.00-1539.00-237.001,552.00-180.00-247.0035.00168.00153.00235.002,375.00381.00861.00293.00-1448.00442.00207.00-546.00
Operating Margin Growth (5y) 642.00580.00231.00495.00505.00408.00408.00569.00428.00256.0040.00-178.00-173.00-151.00-360.00-198.00-179.00-254.0077.00-258.00-256.00-123.00162.00-51.00-336.00-107.00-2344.00-305.00-1466.00-96.001,656.00-204.00-153.00200.00265.0047.00192.00163.00353.00268.00-733.00118.0068.00408.00-501.00
Operating Margin (QoQ) 102.0064.00-161.0065.0089.0088.00-80.00-17.0025.00264.0048.0096.0033.00138.00-203.00-25.00232.00-215.00129.00-30.0040.00-285.00104.0075.00-8.0087.0081.00-158.00-147.0048.00-170.00101.0054.00-71.00-41.00-6.00158.00116.00-206.00-28.00173.000.00-109.00-210.00-2156.001,881.00-1308.001,419.001,582.00-1759.00105.00282.0024.00-225.00304.0086.00-16.00-113.00-828.00851.00-159.00130.00-130.00-471.00
Profit After Tax Growth (1y) 16.34%-5.26%-6.58%-4.75%-22.71%-31.00%-15.21%21.76%62.25%57.47%22.32%7.09%-22.13%5.01%-28.84%-0.76%18.93%-14.63%-27.03%-31.73%-16.73%-7.82%66.56%76.46%25.52%8.94%9.48%-7.24%11.31%30.79%-6.33%141.61%-3.30%12.09%51.14%-46.75%-6.37%13.11%4.91%8.15%-49.54%-22.98%-326.33%53.39%11.26%43.57%22.17%161.04%4.41%137.98%46.01%33.66%28.58%164.73%-172.51%-152.41%-3.81%114.29%311.28%357.90%-66.42%
Profit After Tax Growth (3y) 13.41%0.97%-1.05%7.49%-0.79%4.49%-9.63%8.97%14.54%12.18%-14.04%-10.14%-8.30%-6.16%-4.73%6.14%7.52%-5.00%9.99%3.77%5.17%9.51%19.54%58.14%10.55%16.89%15.73%6.07%0.26%18.36%14.09%11.64%-22.98%6.89%-48.93%-10.17%-50.56%-3.49%-50.09%-1.85%-8.64%-3.64%-21.43%39.87%14.31%36.93%-48.78%24.66%8.90%60.76%30.78%21.80%-25.39%
Profit After Tax Growth (5y) 6.20%-1.60%-12.84%-3.39%-0.67%-2.13%-2.15%9.29%9.45%7.23%2.98%3.50%1.50%3.32%-2.37%21.79%5.99%4.68%13.50%7.53%1.04%10.74%22.05%17.89%-8.59%4.60%-37.53%-4.85%-32.42%4.94%-30.45%-3.06%-0.67%7.25%-22.52%5.27%2.89%3.83%6.78%-24.58%-20.44%2.05%22.44%33.19%-13.56%
Profit After Tax (QoQ) 38.84%19.93%-32.49%3.49%13.06%18.27%-31.17%-16.02%0.93%45.33%-1.16%11.90%-2.04%12.89%-13.47%-18.63%32.10%-23.50%20.69%-2.49%-5.18%-34.61%12.91%18.93%4.96%18.16%19.63%-15.40%-8.90%18.75%1.35%1.52%7.05%-14.96%161.44%-59.37%24.09%14.66%-7.88%-28.56%49.90%6.35%-5.04%-66.67%-379.03%122.59%-341.95%172.95%-241.51%148.91%20.88%24.79%-48.53%88.06%10.66%20.04%5.97%-151.51%20.01%320.31%136.07%-49.21%-2.36%-71.32%
Property, Plant & Equipment (Net) Growth (1y) 71.43%80.25%89.00%15.93%34.97%47.97%42.08%34.07%9.38%-3.70%-6.55%-5.53%-7.57%-8.41%-7.69%-7.59%-8.36%15.74%17.16%20.04%21.54%-2.51%-1.71%-3.18%-3.49%-5.91%-8.88%-9.98%-11.14%-10.06%-9.50%-9.96%-10.05%-25.60%-16.05%-14.46%-12.38%-7.20%-16.35%-17.19%-16.34%2.80%8.38%15.22%16.84%16.08%5.37%6.65%-4.67%11.37%4.16%19.53%43.39%34.37%64.96%40.10%22.32%6.94%10.57%11.20%
Property, Plant & Equipment (Net) Growth (3y) 36.28%36.95%35.89%13.66%10.91%9.28%7.02%5.38%-2.52%0.69%0.35%1.57%0.97%1.10%2.06%2.41%2.44%2.01%1.62%1.52%1.39%-6.21%-6.77%-7.76%-8.29%-14.29%-11.54%-11.49%-11.19%-14.68%-14.03%-13.92%-12.96%-10.80%-8.70%-6.54%-5.03%3.46%-1.51%0.58%-2.33%9.94%5.95%13.68%16.89%20.21%21.88%21.33%18.69%16.97%23.85%23.03%
Property, Plant & Equipment (Net) Growth (5y) 16.47%22.18%22.10%10.25%8.73%8.05%7.13%6.35%1.68%-1.31%-1.97%-1.80%-2.46%-2.65%-2.60%-2.74%-2.99%-6.61%-4.43%-4.23%-3.86%-10.65%-10.66%-11.08%-10.78%-9.69%-8.90%-7.93%-7.30%-5.82%-6.21%-4.76%-5.99%-1.71%-3.54%0.80%3.20%10.63%10.42%11.25%10.32%13.81%16.75%18.01%
Property, Plant & Equipment (Net) (QoQ) -2.63%-0.37%67.27%5.64%2.38%4.47%2.60%23.00%12.25%0.30%-3.18%0.34%-1.18%-2.66%-2.13%-1.82%-2.07%-1.90%-2.02%-2.64%23.68%-0.69%0.38%-1.42%-0.80%0.13%-1.12%-1.74%-3.28%-3.04%-2.31%-3.01%-2.10%-2.44%-2.81%-3.10%-19.03%10.08%-0.96%-0.75%-14.24%-0.78%-1.95%0.27%5.38%4.61%4.24%1.68%4.69%-5.04%5.51%-9.12%22.30%-11.19%21.09%9.02%14.61%9.03%2.84%-4.81%0.19%12.74%3.42%
Return on Assets Growth (1y) -4.00-8.00-9.00-8.00-6.00-3.00-2.00-2.00-2.00-1.00-1.001.001.001.001.000.001.002.003.004.003.003.002.000.000.000.000.002.002.002.002.00-1.00-1.00-2.00-2.00-1.00-1.000.00-5.00-5.00-6.00-1.000.003.002.002.002.001.001.000.00-2.00-2.00-1.00-2.00-1.00-2.00-2.00
Return on Assets Growth (3y) -12.00-12.00-11.00-9.00-7.00-4.00-2.000.001.002.003.005.006.006.005.004.005.005.005.007.005.005.004.001.001.000.000.000.000.00-1.00-6.00-7.00-9.00-9.00-7.00-6.00-4.00-5.00-4.00-3.00-4.001.000.002.002.000.00-1.00-3.00-2.00
Return on Assets Growth (5y) -9.00-9.00-7.00-4.00-2.001.003.004.004.005.005.008.008.008.008.006.005.005.005.005.003.001.00-4.00-5.00-7.00-7.00-5.00-5.00-4.00-5.00-6.00-5.00-5.00-6.00-5.00-6.00-5.00-5.00-6.00-6.00-7.00
Return on Assets (QoQ) 1.00-1.00-1.00-2.00-3.00-2.00-1.000.000.000.00-1.000.000.000.001.000.000.000.000.001.001.001.001.000.000.000.000.000.000.000.002.000.000.000.00-1.00-1.000.000.000.000.00-4.00-1.00-2.000.001.000.001.00-1.001.000.000.000.000.00-2.000.000.00-1.00-1.00-1.000.00
Return on Capital Employed Growth (1y) -12.00-19.00-19.00-13.00-8.001.005.004.003.002.00-1.000.001.000.002.00-1.00-6.00-8.00-7.00-4.001.003.002.001.000.000.001.000.000.00-1.00-1.000.00-1.00-1.00-1.00-1.00-1.000.00-6.00-7.00-10.00-3.00-2.005.005.007.007.005.005.001.001.00-2.00-3.00-2.00-2.002.002.00
Return on Capital Employed Growth (3y) -17.00-17.00-15.00-9.00-4.002.006.003.00-3.00-6.00-7.00-5.00-5.00-5.00-4.00-4.00-5.00-4.00-4.00-3.001.003.002.001.00-1.00-2.00-2.00-1.00-2.00-2.00-8.00-8.00-11.00-11.00-11.00-9.00-5.00-5.00-2.00-1.000.006.006.007.007.007.006.005.004.00
Return on Capital Employed Growth (5y) -23.00-25.00-20.00-14.00-9.00-2.001.000.00-2.00-3.00-4.00-4.00-5.00-6.00-4.00-5.00-6.00-7.00-7.00-5.00-1.001.00-7.00-9.00-12.00-12.00-11.00-10.00-8.00-8.00-4.00-3.00-1.00-2.00-2.00-1.00-3.00-3.00-3.00-2.00-2.00
Return on Capital Employed (QoQ) 0.00-3.00-5.00-4.00-7.00-4.001.001.002.001.000.000.000.00-1.001.001.000.000.00-2.00-5.00-2.001.002.001.000.000.000.000.001.000.000.00-1.00-1.000.000.00-1.00-1.000.000.00-1.00-6.00-1.00-3.000.001.000.003.000.004.000.001.000.000.00-1.00-2.00-1.001.000.001.000.00
Return on Equity Growth (1y) -9.00-13.00-17.00-19.00-14.00-10.00-5.00-4.00-4.00-3.00-1.003.003.002.001.000.003.006.009.0012.009.006.003.000.00-1.000.00-1.003.002.002.003.00-3.00-3.00-2.00-3.00-1.00-1.00-1.00-11.00-11.00-14.00-2.00-1.006.004.004.004.001.002.000.00-4.00-4.00-2.00-3.00-1.00-3.00-4.00
Return on Equity Growth (3y) -27.00-26.00-23.00-20.00-15.00-10.00-5.00-1.002.005.009.0015.0015.0015.0014.0011.0012.0012.0012.0014.0011.008.006.000.00-1.00-1.00-1.000.00-1.00-1.00-14.00-15.00-18.00-19.00-13.00-13.00-10.00-11.00-9.00-8.00-8.001.00-1.003.004.000.00-1.00-5.00-4.00
Return on Equity Growth (5y) -22.00-17.00-13.00-8.00-3.002.007.0010.0011.0011.0012.0017.0017.0016.0016.0011.0011.0011.0011.0011.007.001.00-11.00-13.00-17.00-16.00-13.00-13.00-10.00-12.00-13.00-11.00-11.00-13.00-10.00-13.00-12.00-11.00-13.00-13.00-14.00
Return on Equity (QoQ) -1.00-2.00-1.00-5.00-5.00-6.00-4.000.000.00-1.00-2.000.000.001.002.000.000.000.000.003.003.003.003.000.000.000.00-1.000.000.000.003.00-1.000.001.00-3.000.000.000.000.00-1.00-10.00-1.00-4.000.002.000.003.00-2.002.001.000.00-1.000.00-3.001.001.00-1.00-1.00-1.000.00
Return on Invested Capital Growth (1y) -7.00-8.00-7.00-8.00-5.00-2.00-3.000.00-1.00-2.00-1.000.000.000.000.000.00-4.00-5.00-4.00-2.001.002.001.000.000.000.001.003.003.003.003.00-2.00-2.00-3.00-3.00-1.00-1.000.00-9.004.004.006.006.004.004.001.000.00-2.00-2.00-2.00-1.002.002.00
Return on Invested Capital Growth (3y) -14.00-13.00-11.00-8.00-6.00-4.00-4.00-1.00-5.00-7.00-4.00-3.00-3.00-3.00-2.00-2.00-3.00-2.00-2.001.004.005.005.002.001.000.000.001.000.000.00-12.00-12.00-9.00-8.00-5.00-5.00-2.00-1.00-1.006.006.005.005.004.003.00
Return on Invested Capital Growth (5y) -18.00-17.00-14.00-11.00-9.00-7.00-6.00-3.00-4.00-5.00-2.000.000.000.001.00-1.00-2.00-3.00-2.00-1.001.001.00-9.00-9.00-7.00-7.00-5.00-5.00-5.00-4.00-4.00-4.00-2.00-1.00-3.00-3.00-3.00-2.00-1.00
Return on Invested Capital (QoQ) -1.00-3.00-2.00-1.00-2.00-1.00-3.001.001.00-2.000.000.000.00-1.000.001.000.000.000.00-3.00-1.001.001.000.000.000.000.000.000.000.003.000.000.000.00-2.00-1.00-1.000.000.00-1.000.001.000.003.000.003.000.001.000.000.000.00-2.000.001.000.001.000.00
Return on Sales Growth (1y) 1.000.00-1.00-2.00-3.00-2.00-2.00-1.00-1.00-1.00-1.00-1.001.001.001.000.000.001.003.004.005.004.002.001.00-1.00-1.00-1.00-1.001.002.002.002.000.000.00-1.00-1.000.00-1.00-1.00-5.00-5.00-7.00-2.00-1.004.002.003.003.001.001.000.00-3.00-3.00-2.00-3.00-1.00-2.00-3.00
Return on Sales Growth (3y) -3.00-4.00-4.00-4.00-3.00-3.00-2.00-1.000.001.002.004.006.006.006.005.004.004.004.004.005.004.003.003.000.000.000.001.001.001.001.00-5.00-6.00-9.00-9.00-7.00-7.00-5.00-6.00-4.00-3.00-4.001.00-1.002.002.000.00-1.00-4.00-3.00
Return on Sales Growth (5y) -3.00-1.000.001.002.002.003.004.004.004.004.004.006.006.007.007.005.005.005.005.005.003.001.00-5.00-6.00-8.00-7.00-6.00-5.00-3.00-5.00-4.00-4.00-4.00-6.00-4.00-7.00-7.00-6.00-7.00-7.00-8.00
Return on Sales (QoQ) 0.000.000.000.000.00-1.00-1.00-1.000.000.000.00-1.000.000.000.001.000.000.000.000.001.001.001.001.000.000.000.00-1.000.000.000.001.000.000.001.00-1.000.000.000.000.000.00-5.00-1.00-2.000.001.000.002.00-1.002.000.000.00-1.000.00-2.000.001.00-1.00-1.00-1.000.00
Revenue Growth (1y) -5.11%-16.71%-19.05%-38.53%-36.27%-31.42%-29.51%-11.34%-3.74%-6.89%-10.57%-1.91%-14.88%-12.24%-17.26%-10.60%0.21%-9.32%-8.39%-22.39%1.16%21.46%35.03%52.36%18.91%22.38%25.75%48.55%37.36%20.81%0.80%-9.36%-10.34%-12.10%-3.00%-7.08%-3.94%10.98%17.40%7.89%4.41%-16.55%-13.60%-7.01%21.19%-135.14%40.16%-3.06%-16.55%390.07%10.46%20.89%38.22%36.83%-36.43%-6.04%-11.98%121.51%57.68%41.13%38.92%
Revenue Growth (3y) -16.50%-18.98%-20.09%-18.84%-19.47%-17.56%-19.50%-8.05%-6.36%-9.51%-12.16%-12.04%-4.80%-1.13%0.78%1.87%6.43%10.46%15.87%20.65%18.22%21.55%19.62%27.07%13.56%9.12%7.13%7.75%5.76%5.63%4.70%-3.14%-3.48%-1.69%-4.68%-2.30%0.91%5.89%-32.53%10.82%-3.53%-5.50%-4.14%12.92%11.81%11.73%-0.53%3.26%0.51%120.99%3.46%17.04%19.12%
Revenue Growth (5y) -13.06%-15.80%-17.30%-17.99%-11.95%-9.20%-8.39%-1.67%-0.25%1.95%2.85%9.02%7.10%7.40%5.35%7.31%8.22%7.43%8.75%8.15%7.31%11.86%14.28%15.51%7.99%3.79%3.12%2.81%1.76%3.03%-17.88%3.23%-2.62%-0.79%-2.46%7.62%3.79%6.49%5.39%-0.90%0.39%0.53%21.70%7.61%11.32%
Revenue (QoQ) 6.09%3.12%-2.68%-10.87%-6.88%0.22%-26.10%-7.59%0.20%3.02%-7.05%0.33%-3.08%-1.06%1.95%-12.94%-0.08%-6.71%10.16%-2.40%-9.59%-5.75%-6.68%27.21%8.56%4.78%5.29%-0.71%11.72%7.67%24.38%-8.19%-1.74%-10.16%11.85%-9.19%-3.68%-0.86%7.14%-6.12%11.29%4.87%-1.54%-9.14%1.94%-2.21%6.14%14.54%-129.56%490.01%-26.59%-1.40%2.75%48.52%-19.66%12.73%1.72%-31.00%18.75%5.61%155.98%-50.88%6.29%3.96%
Share-based Compensation Growth (1y) -30.27%-43.50%170.37%95.31%-20.00%-5.88%9.13%-74.06%12.80%60.23%-52.93%69.16%260.54%-14.89%18.22%4.95%57.12%83.33%-54.14%-67.99%-24.81%42.73%131.15%196.90%30.46%-46.97%36.88%-5.48%5.45%14.11%22.02%212.98%16.51%8.68%-0.21%-22.24%29.85%-17.19%29.79%-23.72%-45.30%21.64%-32.79%68.90%57.75%102.16%73.66%-15.07%-7.56%62.54%29.49%-9.96%59.10%32.63%107.92%122.00%20.04%27.63%-12.10%-5.66%40.99%35.74%92.58%
Share-based Compensation Growth (3y) -14.31%-5.20%11.57%-5.01%48.18%8.67%-15.32%-22.77%85.57%35.72%-36.57%-17.17%62.10%30.59%7.82%-0.09%15.51%11.53%13.21%-3.51%1.13%-4.77%56.87%106.32%17.03%-13.04%18.56%32.01%16.85%0.89%16.48%22.90%-6.12%3.06%-4.52%0.06%3.86%26.75%14.85%3.05%-7.26%58.70%14.76%8.91%32.38%63.34%67.22%19.30%20.86%40.13%33.26%23.55%39.12%31.96%52.11%
Share-based Compensation Growth (5y) 28.94%5.86%-5.51%-22.04%30.90%27.42%-8.43%-15.23%44.35%13.60%-4.19%9.78%42.42%6.15%15.92%24.16%13.62%11.47%12.06%16.93%9.37%-4.91%37.97%39.11%2.63%-7.91%7.77%24.27%6.60%20.36%13.03%21.64%3.83%29.18%14.38%-5.19%10.50%34.43%32.47%16.94%8.78%46.58%22.53%22.02%31.46%49.83%51.25%
Share-based Compensation (QoQ) 12.59%-51.06%176.54%-54.24%-8.78%134.22%99.77%-81.26%7.32%171.59%-52.51%-18.50%52.43%-20.21%70.67%73.70%-64.02%10.83%51.50%160.05%-58.02%-72.27%5.74%510.85%-20.30%-55.10%35.82%168.41%-67.61%15.92%-6.22%199.45%-64.94%23.95%140.55%11.47%-67.30%13.80%87.45%86.15%-79.15%78.36%10.16%33.48%-53.62%-1.44%176.83%24.67%-40.57%-15.34%35.39%35.68%4.51%-32.55%-5.86%139.75%-12.88%5.74%0.52%29.63%-7.37%-27.18%7.89%93.73%-10.82%3.31%
Shareholder's Equity Growth (1y) 22.18%21.26%18.36%15.63%16.02%16.95%17.99%17.80%14.44%13.01%12.96%12.44%13.67%13.43%12.20%10.99%10.00%9.31%8.96%9.83%11.59%11.92%11.75%12.06%11.29%11.52%12.01%11.35%14.85%15.11%15.08%15.63%12.04%11.28%11.25%11.03%10.57%8.55%-0.98%-1.52%-1.87%13.07%17.07%17.28%17.12%2.29%7.42%8.37%7.71%7.91%8.78%36.84%37.19%33.99%66.54%29.25%60.23%59.24%25.37%24.82%
Shareholder's Equity Growth (3y) 17.50%17.02%16.41%15.27%14.71%14.45%14.35%13.71%12.69%11.90%11.36%11.08%11.75%11.54%10.96%10.96%10.96%10.91%10.90%11.07%12.57%12.84%12.94%13.00%12.72%12.62%12.77%12.65%12.47%11.61%8.23%8.13%6.73%10.95%8.85%8.64%8.32%7.88%7.59%7.77%7.38%7.67%11.01%20.26%20.07%13.93%24.85%24.22%33.29%32.05%31.45%30.21%
Shareholder's Equity Growth (5y) 15.19%14.72%14.03%13.30%13.12%12.90%12.73%12.59%12.19%11.83%11.57%11.33%12.27%12.24%11.98%11.95%11.94%11.81%11.79%11.96%12.06%11.66%9.67%9.55%9.22%11.89%10.70%10.55%10.34%9.97%9.78%9.95%8.93%8.56%8.55%13.72%13.43%12.67%17.67%17.23%22.17%21.64%23.35%22.92%
Shareholder's Equity (QoQ) 4.88%5.49%6.16%4.03%4.09%2.96%3.71%4.37%4.93%3.88%3.55%1.40%3.61%3.83%3.08%2.50%3.39%2.71%1.97%1.59%2.74%2.37%2.79%3.22%3.05%2.21%3.07%2.51%3.26%2.67%2.46%5.74%3.49%2.64%2.95%2.46%2.78%2.61%2.75%2.03%0.91%-6.40%2.19%1.67%16.27%-3.09%2.37%1.54%1.55%1.77%3.28%0.92%1.73%2.59%29.92%1.18%-0.65%27.51%0.83%25.44%-1.26%0.39%0.39%
Tax Rate Growth (1y) -52.00-37.0056.00-15.0069.00-19.0011.0022.00-1.00-21.00-5.001,207.00-134.00-22.00-486.0058.00131.0023.00447.00-1187.0059.00148.00165.00236.00-284.00-262.00-384.00-469.00195.00115.00-335.00-1287.00-1315.00-799.00-141.00-107.00-280.00-331.002,296.00183.00-167.00-2443.00-509.001,579.00257.00904.00635.00-169.00-107.00-466.00277.00-355.00-963.00282.00-680.00396.00156.00-1168.001,639.00
Tax Rate Growth (3y) 17.00-77.0062.001,214.00-65.00-62.00-480.001,287.00-3.00-21.00-44.0078.0056.00149.00126.00-893.00-95.00-91.00228.00-1420.00-31.001.00-555.00-1376.00-1462.00-1519.00-2398.00-1233.00-1306.00-1415.00-2260.00868.00-897.00-288.00-544.00-606.001,081.00111.00467.00309.001,243.00-2293.00403.001,055.00-813.00720.00232.00-127.00-914.00-1351.001,236.00
Tax Rate Growth (5y) 14.00-77.0023.0085.00124.00109.00132.00337.00-229.00-134.00-264.00-155.00-33.002.00-594.00-1187.00-1291.00-907.00-3349.00-1459.00-1420.00-1634.00-2493.00779.00-1616.00-2896.00-1380.00-1743.00-1741.00-848.00-1317.00-955.00-771.00-138.00-106.00305.00558.00-959.00283.00-94.001,285.00-3099.001,362.00
Tax Rate (QoQ) 77.00-75.00-300.00245.0093.0018.00-371.00330.004.0049.00-360.00307.00-16.0065.00852.00-1034.0095.00-399.001,396.00-961.00-13.0025.00-238.00284.0077.0041.00-167.00-236.0099.00-80.00-252.00428.0019.00-531.00-9.00-15.00-1046.00929.0026.00-189.00-1097.003,556.00-1447.001,280.00-265.00-78.00641.00-41.00382.00-347.00-163.0021.0023.00396.00-794.00-588.001,268.00-566.00282.00-828.00-55.002,240.00
Total Debt Growth (1y) 2,176.92%818.81%2,458.23%-17.42%-9.86%-14.51%-25.58%-25.46%-29.51%-36.04%-38.93%-43.30%-45.46%-45.82%214.18%260.92%329.71%380.40%-9.72%-4.13%-5.46%-7.69%-1.75%-14.05%-21.89%-19.60%-24.83%-9.08%-3.28%-6.94%70.20%54.25%53.57%68.13%-0.97%-7.00%-6.89%-7.01%-7.36%5.80%17.67%13.33%19.83%12.14%1.18%0.61%15.80%21.55%54.78%49.96%36.88%23.57%-2.26%0.19%-3.45%-18.20%-20.93%
Total Debt Growth (3y) 143.66%71.28%126.55%-29.59%-29.76%-33.33%12.61%15.12%18.21%18.52%20.10%25.19%30.36%33.94%40.72%43.80%46.95%52.77%-12.64%-9.18%-10.61%-11.60%7.92%6.42%5.08%7.95%8.21%9.26%11.41%13.31%16.01%14.92%18.94%21.01%3.21%3.33%3.50%1.97%8.73%12.98%22.60%19.58%23.84%18.98%15.25%14.77%15.24%7.10%6.15%
Total Debt Growth (5y) 102.32%67.23%101.21%3.85%7.08%5.61%4.84%4.68%4.05%4.32%5.05%8.92%10.85%12.45%28.95%33.05%36.35%41.03%2.36%1.45%0.42%1.55%2.89%3.47%4.91%5.80%7.06%9.12%10.49%10.65%16.72%15.65%21.38%21.73%11.75%10.63%10.89%9.76%11.18%7.83%7.33%
Total Debt (QoQ) 146.16%-62.50%2,782.20%-14.42%-0.66%4.41%-6.97%-6.59%-5.78%-9.11%-6.81%-11.67%-14.50%-13.22%-13.48%-15.05%-15.05%403.20%-0.61%1.14%-5.03%-5.43%5.54%-0.26%-7.26%0.64%-7.68%-9.35%-4.55%-5.90%11.66%-3.57%-8.16%72.09%1.20%-3.99%0.55%1.37%-4.96%-3.88%0.43%0.98%8.54%6.90%-3.28%6.77%1.57%-3.54%-3.83%22.90%6.61%22.84%-6.82%12.18%-3.76%-2.84%-4.48%8.10%-18.46%-6.08%