Wesco International Growth Metrics (2009-2025) | WCC

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Growth Ratios
Assets Growth (1y) 19.48%16.40%6.59%5.31%11.49%50.39%48.36%45.47%36.83%0.42%0.90%6.33%4.83%2.27%-2.09%-4.11%-5.36%-3.89%1.70%-0.71%-0.71%-3.02%-3.83%-1.47%3.37%6.85%4.48%1.97%0.30%-2.75%5.76%7.49%5.62%8.96%4.94%131.49%135.14%136.77%127.08%4.83%5.16%6.21%11.00%12.72%12.82%17.39%13.55%9.37%7.73%1.68%3.79%-0.36%0.70%0.00%-0.15%7.24%8.37%9.52%
Assets Growth (3y) 22.90%22.33%21.09%16.85%17.66%16.94%15.59%13.59%14.04%10.72%-0.43%0.15%0.41%-0.50%-1.58%-1.43%-2.11%-0.97%-0.13%0.72%-0.08%0.97%0.26%2.05%2.60%3.07%4.22%5.06%36.39%35.56%35.88%36.08%37.66%37.71%39.93%38.30%39.86%40.77%43.45%41.98%8.93%8.52%8.23%9.37%7.10%6.97%6.08%5.57%5.33%5.54%3.65%
Assets Growth (5y) 13.77%13.29%11.99%9.70%9.17%8.49%7.56%7.47%7.73%6.86%0.45%0.19%0.34%0.42%-0.19%1.14%0.56%0.57%1.08%2.55%19.94%20.65%21.06%20.42%21.25%22.05%23.28%23.92%24.56%24.20%25.62%26.00%26.32%25.99%26.74%25.53%24.42%24.79%24.59%24.29%6.67%6.88%6.78%
Assets (QoQ) 4.05%2.49%1.37%0.36%2.23%1.25%7.32%35.37%0.86%-0.72%0.94%-0.65%1.34%4.63%-0.48%-3.08%-2.99%2.47%-1.77%-1.57%2.65%0.04%-1.78%-3.85%1.79%2.49%3.05%-0.61%-0.47%0.04%1.35%-3.64%8.24%1.67%-0.40%-0.59%4.25%124.28%1.16%0.10%-0.02%3.54%1.48%1.10%4.50%5.14%1.57%5.19%1.08%1.28%0.04%-0.71%3.17%-2.77%1.10%-1.40%3.01%4.43%2.17%-0.35%
Capital Expenditures Growth (1y) -4.20%147.51%172.72%97.73%102.74%-18.89%-24.01%-12.01%-61.46%32.49%-26.19%22.24%103.40%-16.10%17.26%-51.26%-38.64%0.28%12.18%-14.89%20.04%-28.21%-54.22%68.52%-11.85%24.45%52.53%1.28%15.98%70.65%64.41%19.27%125.05%41.32%21.23%21.13%10.30%45.57%7.82%72.62%2.66%-35.22%-12.46%-67.67%109.30%48.86%64.33%458.35%35.46%-8.55%85.37%-30.58%-28.25%46.76%-31.58%51.30%-15.33%0.00%4.81%-54.79%82.72%
Capital Expenditures Growth (3y) 18.56%38.55%15.22%28.60%16.70%-3.39%-13.04%-19.37%-21.65%3.68%-0.98%-20.26%14.43%-15.47%-15.56%-11.25%-13.41%-3.60%-7.82%13.25%7.06%15.09%4.71%26.74%32.02%44.24%44.87%13.53%42.26%51.98%29.05%35.61%36.59%10.05%4.59%-12.23%33.32%11.97%15.75%46.06%42.77%-4.10%38.67%7.82%26.71%25.95%27.74%80.34%-6.29%10.31%9.95%-21.99%3.54%
Capital Expenditures Growth (5y) -0.14%17.48%15.01%-2.48%3.20%-8.28%-19.51%-5.54%-12.64%-0.08%-7.48%-2.85%8.90%5.10%8.59%-3.33%11.13%16.66%9.32%15.98%24.95%25.68%8.45%33.60%21.11%23.13%23.47%-3.97%43.97%27.62%25.32%35.11%48.51%12.65%28.37%21.25%18.16%13.51%14.49%26.76%12.07%5.29%13.84%-3.03%25.77%
Capital Expenditures (QoQ) 68.12%8.61%12.83%20.14%85.25%-21.26%15.69%-51.93%73.54%-8.82%-49.33%65.26%-3.31%51.00%-15.70%-31.84%35.14%-37.24%6.14%11.39%51.17%-52.38%49.70%-33.38%-3.60%75.30%-21.70%-5.95%18.15%16.40%-10.33%38.38%13.83%-15.56%69.19%-13.10%-2.35%-15.63%54.06%14.68%-27.67%35.07%-8.38%-27.63%-2.26%-50.11%493.09%-48.53%7.89%69.51%43.88%-65.25%118.71%-36.51%48.70%-28.92%1.96%40.38%-16.78%-16.05%6.86%-39.45%236.36%
Cash & Equivalents Growth (1y) -7.25%-7.39%-56.69%-1.83%-8.80%21.38%-23.23%14.45%34.81%54.89%44.76%-8.42%43.70%-2.25%-2.75%11.96%3.71%60.19%71.49%20.37%24.91%-4.22%-8.04%-15.07%-31.29%-30.33%-45.22%-16.62%7.10%20.29%26.36%51.74%-18.32%-14.36%-21.38%-3.22%56.63%222.87%204.09%154.96%197.61%-11.29%8.55%-28.52%-52.66%-33.69%-17.75%-7.03%148.02%73.25%123.40%169.71%-0.61%182.30%35.44%11.94%34.06%-30.84%-6.91%-19.09%-13.92%
Cash & Equivalents Growth (3y) -11.25%-1.12%-8.48%-6.62%2.94%-1.49%22.49%2.62%5.48%26.18%34.36%34.15%7.27%23.02%14.46%15.32%4.61%-3.81%2.25%-4.76%-5.18%-2.77%-7.06%-13.98%2.43%-15.61%-10.47%-18.36%6.98%11.07%49.27%44.56%55.28%56.15%34.86%37.42%20.82%30.19%23.84%39.51%19.22%51.75%0.63%25.88%21.47%5.28%48.02%35.52%41.06%48.95%50.11%41.23%34.68%4.68%
Cash & Equivalents Growth (5y) -0.32%-0.18%2.70%4.98%12.72%5.20%23.04%11.25%3.71%11.51%10.11%3.99%-2.66%6.50%4.68%1.20%7.69%-4.88%1.95%-3.01%4.59%3.30%17.29%8.76%21.53%22.88%15.50%12.43%17.41%14.06%14.36%21.95%20.00%34.92%23.02%36.67%34.63%40.32%56.17%52.38%38.61%36.02%14.75%20.26%10.18%6.13%
Cash & Equivalents (QoQ) 7.80%0.88%7.79%-20.87%7.64%79.37%0.00%-32.09%-0.36%13.45%49.09%-20.01%14.49%6.02%-5.68%25.51%-22.12%5.49%8.58%16.26%20.29%12.93%-23.78%20.64%-7.76%8.43%-29.60%-2.40%-6.48%-14.76%7.16%25.37%5.04%-10.46%28.68%-32.51%10.13%-17.80%58.41%9.22%127.01%-22.58%32.81%27.50%-32.33%-5.26%-12.54%-15.57%-5.22%17.52%-1.14%125.25%-33.79%51.53%19.36%-16.99%88.04%-27.30%-1.35%-0.59%-2.99%-2.14%-14.26%5.75%
Cash from Investing Activities Growth (1y) 16.43%-1,356.78%-127.09%-133.39%76.67%-98.86%27.70%-2,245.86%-2,112.03%96.11%86.34%95.11%99.36%-9,235.92%-4,488.74%52.52%174.14%95.59%-54.26%24.74%-1,775.18%-1,364.37%94.66%48.40%96.94%92.82%53.58%-266.63%368.80%-268.45%-362.11%180.10%-294.88%-134.55%-36.27%-164.75%47.79%-186.28%-30,605.23%227.17%-53.93%140.40%99.66%4.78%-203.11%-133.90%-30.46%-716.18%-563.81%16.56%-95.60%33.21%87.46%-30.95%1,018.33%-10.86%-636.97%-229.70%-107.88%-21.13%80.75%
Cash from Investing Activities Growth (3y) -257.66%-4.06%-26.55%-38.81%67.84%-93.29%-65.50%18.36%28.17%45.69%-113.06%74.06%56.90%-292.13%-55.79%43.08%27.54%64.08%66.31%-12.50%11.31%-57.03%51.43%52.05%45.66%14.72%-42.98%-23.89%-39.84%-191.38%-1,145.81%38.55%-52.78%67.65%-12.13%-4.80%-34.55%26.81%-10.51%-101.74%-214.04%51.47%79.51%-84.81%-36.15%-33.33%194.08%-87.22%-83.08%-53.30%-12.27%3.56%43.75%
Cash from Investing Activities Growth (5y) -1.20%-35.93%-31.25%0.90%16.21%-36.07%17.88%26.72%44.17%29.98%24.84%49.44%14.95%-73.99%-51.99%20.51%-14.78%16.72%24.78%5.88%-27.75%-91.86%-116.84%26.57%33.62%22.13%-24.77%35.30%-66.40%-27.64%-53.41%-33.62%-101.85%5.16%-29.18%-40.89%-15.19%15.60%92.22%-43.47%-95.60%13.18%63.80%-50.77%-29.07%
Cash from Investing Activities (QoQ) 4,457.55%-108.54%-6,109.96%93.70%18.96%26.42%-520.87%46.29%70.53%-2,287.35%-485.45%99.91%-3.50%-753.66%22.78%-1,268.44%49.13%91.17%220.57%-181.40%-1,679.30%95.69%-2,583.79%28.84%93.51%58.37%-59.30%-66.74%58.02%-228.81%216.79%-328.56%47.35%157.00%-384.13%-175.08%69.41%72.92%-129.08%-1,408.41%-3,180.91%100.11%-377.28%495.86%-127.36%134.89%-902.12%55.73%-5.30%-64.78%-764.12%94.43%-146.83%43.73%-62.29%41.90%1,830.91%-106.79%-978.87%74.01%58.64%-4.44%-71.49%
Cash from Operations Growth (1y) -92.18%-53.72%-11,397.56%631.51%158.51%83.57%713.60%51.08%2.92%37.80%-30.80%-19.54%37.53%-41.89%-89.50%48.44%-17.82%92.79%931.36%-51.31%-3.82%-12.76%40.99%81.38%-22.45%-39.36%-68.14%-81.75%-18.11%11.24%76.84%511.07%79.77%-45.52%-211.28%43.13%-11.91%9.21%368.73%128.20%16.05%282.17%-117.49%-75.59%-184.46%-242.75%-648.80%-251.84%499.36%-48.49%339.70%440.90%-83.56%392.21%-170.47%-16.48%299.13%-96.25%148.17%-127.38%-74.01%
Cash from Operations Growth (3y) -4.73%5.39%682.80%107.17%41.42%13.70%34.73%21.74%5.17%15.57%-9.18%-16.53%2.82%-0.76%15.14%9.44%-15.05%0.66%66.71%-45.58%-15.15%-16.20%-7.39%26.47%4.52%-28.38%-37.98%16.87%9.05%-12.86%74.22%171.26%22.49%31.50%-36.14%-7.27%-42.00%-99.65%-52.12%-41.71%57.60%-116.16%46.43%8.11%-17.85%83.65%-132.99%62.91%66.55%29.32%41.17%7.97%-44.54%
Cash from Operations Growth (5y) 0.65%5.57%249.21%45.08%21.56%19.84%53.35%9.77%-2.80%-3.97%-19.57%-28.07%-7.14%-8.00%-2.97%7.89%-2.03%-9.18%-61.88%7.11%-0.66%-18.93%18.89%45.88%3.14%8.93%-18.07%-2.32%-26.75%-41.19%-54.93%-56.53%44.03%-46.81%56.50%32.78%-10.73%91.64%-42.83%19.22%20.76%-2.35%1.28%-18.01%-10.47%
Cash from Operations (QoQ) -99.88%8,120.73%-2,526.51%119.43%-129.15%632.29%94.08%-39.04%-2.56%31.06%32.22%-18.38%-51.07%52.39%126.01%-65.52%-91.16%2,054.95%25.13%-19.11%-52.71%1.73%147.18%-26.63%-23.58%30.87%5.69%-42.63%-59.85%-25.02%374.21%-22.08%-36.17%159.07%39.51%-76.39%-230.40%433.22%-14.14%-70.73%220.86%182.97%-56.33%-3.60%-114.69%494.89%-251.08%-62.93%22.97%19.92%497.36%-160.58%224.35%13.89%-80.84%976.91%-129.99%234.99%-8.44%-89.88%285.00%-176.72%186.94%
Dividends Paid - Common Growth (1y) -9.09%-0.06%0.33%-0.36%0.33%-0.31%33.33%34.27%32.64%33.57%8.85%5.73%5.76%5.24%5.74%8.87%9.41%9.95%
Dividends Paid - Common Growth (3y) 6.56%10.00%13.35%12.25%12.07%11.90%15.35%15.62%15.35%15.62%
Dividends Paid - Common Growth (5y) 6.96%9.02%
Dividends Paid - Common (QoQ) -9.09%0.00%0.00%0.00%-0.06%0.39%-0.69%0.70%-0.69%34.27%0.00%-0.52%0.00%9.42%-2.87%-0.49%-0.50%9.95%0.00%0.00%0.00%
EBITDA Margin Growth (1y) -3.0062.00-51.00-244.00-296.0062.00117.00218.00-351.00-9.00-171.00102.00117.00-305.00447.00-404.00-55.00-397.00-1353.00310.00-477.001,034.001,047.00-638.00488.00-387.00183.00770.00-65.00-201.00-295.00-102.00-31.00252.00250.00-201.00327.00-633.00-356.0038.00-33.00455.00241.00-144.00106.00250.00-43.0028.00173.00-14.00175.00156.00-214.00-301.00-22.00134.00-340.00164.00190.00-207.00304.00
EBITDA Margin Growth (3y) -129.00-17.00-357.001.00-297.0023.00-252.00393.00-84.00-289.00-712.00-1077.008.00-415.00332.00141.00-731.00-44.00250.00-124.00442.00-54.00446.00935.0031.00392.00-335.00138.00468.00230.00-581.00-401.00-264.00263.0074.00135.00-306.00400.0071.00-158.00-78.00246.00690.00373.0041.0065.00-66.00111.00318.00-381.00-151.00343.0083.00-250.00
EBITDA Margin Growth (5y) 147.00-319.00-294.00-701.00-1203.00-71.00384.0087.00-412.00-278.00-64.00152.00141.008.00-256.0028.00-63.00-140.00301.00-168.00140.00241.0066.00829.00-132.00686.00-514.0023.00362.00304.00123.00-203.00-380.00541.00310.00268.00-122.00359.00-244.00-4.00213.00-308.00553.00541.00-32.0029.00
EBITDA Margin (QoQ) -10.00-25.00-43.0075.0055.00-118.002.00205.00-27.00-62.00102.00-364.00315.00-224.00375.00-349.00-107.00528.00-476.000.00-449.00-428.001,187.00-787.001,062.00-415.00-497.00339.00187.00155.0090.00-496.0050.0061.00284.00-426.00334.0058.00-168.00101.00-625.00335.00226.0031.00-138.00122.00-158.00280.006.00-171.00-87.00425.00-181.0019.00-106.0055.00-269.00298.0050.00-419.00235.00324.00-347.0092.00
EBIT Growth (1y) 7.80%32.65%118.24%87.03%68.23%63.90%14.41%20.01%-44.96%0.00%0.00%0.00%119.54%-36.32%5.41%7.77%12.32%0.00%-22.08%-20.19%-27.56%-20.28%-2.51%-12.97%-8.83%-3.48%-5.55%-3.57%-0.69%9.17%9.72%9.26%11.12%-3.43%7.42%-3.88%-7.39%-13.87%-84.41%90.00%10.69%118.76%1,333.35%28.84%137.50%113.13%69.37%75.02%73.30%21.97%-1.86%-5.25%-17.31%-24.08%-11.08%-11.80%-4.62%-8.40%-0.40%2.92%7.77%
EBIT Growth (3y) 32.13%38.87%5.73%52.93%28.86%26.39%1.44%6.44%8.95%10.72%-13.97%-6.35%-4.90%21.34%-20.22%-7.14%-9.20%-9.48%-8.36%-10.48%-12.51%-13.12%-5.64%0.34%-2.85%0.20%0.58%3.64%0.42%0.73%-3.17%-43.15%25.90%4.43%22.08%33.89%33.01%34.52%58.94%55.84%62.42%65.77%78.49%187.75%28.80%50.42%25.44%13.91%13.51%10.97%-5.34%-4.57%-4.90%-5.28%
EBIT Growth (5y) 19.45%23.61%23.86%17.90%11.94%11.67%-3.61%-1.74%-2.12%-2.16%-13.29%-5.43%-6.31%10.09%-11.76%-3.66%-4.64%-3.92%-4.10%-3.30%-6.79%-7.56%-6.92%-29.91%10.86%0.62%13.90%19.99%19.91%21.85%33.45%34.86%35.09%36.21%36.45%31.88%31.30%28.39%30.04%26.99%29.06%29.15%31.65%84.02%14.17%28.46%
EBIT Margin Growth (1y) -3.0062.00187.00166.00160.00237.006.0018.00-269.000.000.000.00282.00-277.00-3.001.0034.000.00-107.00-88.00-139.00-89.00-11.00-54.00-26.00-13.00-25.00-53.00-49.00-11.00-2.0026.0042.00-7.0022.00-35.00-51.00-51.00-382.00-6.00-175.0020.00403.0055.00229.00246.00200.00252.00233.0052.00-43.00-63.00-110.00-136.00-43.00-63.00-29.00-41.00-44.00-54.00-13.00
EBIT Margin Growth (3y) 169.00240.00-70.00424.00172.00178.00-40.003.0019.0047.00-277.00-109.00-87.00177.00-366.00-120.00-141.00-131.00-102.00-142.00-195.00-214.00-113.00-37.00-81.00-33.00-31.00-5.00-63.00-58.00-69.00-362.00-16.00-183.00-38.0043.0014.004.00215.00220.00301.00288.00318.00560.00244.00352.00162.00114.00126.0093.00-125.00-130.00-180.00-152.00
EBIT Margin Growth (5y) 167.00241.00246.00147.0063.0090.00-129.00-114.00-123.00-118.00-379.00-145.00-194.00102.00-390.00-147.00-169.00-138.00-119.00-122.00-205.00-223.00-171.00-398.00-123.00-259.00-62.0016.00-14.00-3.00197.00241.00291.00279.00260.00200.00202.00127.00131.00135.00175.00148.00141.00473.00127.00310.00
EBIT Margin (QoQ) -10.00-25.00-43.0075.0055.0054.0048.00-47.00182.00-177.0060.00-334.00451.00-177.0060.00-52.00-108.0098.0064.00-19.00-142.00-9.0082.00-70.00-92.0069.0039.00-42.00-79.0057.0011.00-38.00-41.0066.0038.00-22.00-89.0095.00-19.00-37.00-90.00-236.00357.00-205.00105.00147.009.00-31.00122.00100.0061.00-51.00-60.006.0041.00-97.00-85.0099.0021.00-64.00-97.0095.0011.00-22.00
EBIT (QoQ) -3.08%-7.74%-10.15%34.17%19.26%14.99%7.27%-11.21%49.65%-19.73%12.52%-59.27%171.88%-19.73%12.52%-10.59%-21.14%32.86%15.03%-6.81%-29.79%3.52%17.83%-15.41%-22.73%26.59%5.19%-11.39%-18.19%23.87%7.39%-8.74%-10.07%24.50%6.95%-7.20%-21.85%38.49%-4.31%-10.59%-27.32%-74.93%1,066.31%-47.91%43.65%64.26%4.84%-3.99%28.91%30.53%8.34%-4.93%-9.27%5.02%4.59%-17.03%-16.69%23.00%3.74%-10.28%-19.99%33.75%7.20%-6.05%
EBT Growth (1y) 10.93%18.97%173.63%118.35%90.28%54.19%4.20%10.68%-59.62%0.00%0.00%0.00%138.88%-42.35%8.37%12.42%35.47%0.00%-24.98%-23.58%-22.98%-23.55%-4.33%-160.71%-19.41%-0.61%-3.28%237.89%-1.03%6.13%10.79%11.85%15.37%0.28%9.81%-0.30%-8.24%-17.10%-156.19%30.05%-71.32%47.80%435.63%58.21%926.96%233.87%97.92%97.38%45.93%10.03%-12.23%-14.58%-28.33%-39.08%21.35%-1.55%0.58%5.03%-26.20%-10.07%4.39%
EBT Growth (3y) 36.15%35.82%2.68%61.59%31.52%28.18%-3.85%4.13%7.56%9.33%-16.77%-6.67%-4.94%35.58%-23.90%-8.04%-36.11%-5.62%-8.75%-11.46%-13.83%-14.99%-6.92%0.83%-2.17%-2.74%1.89%5.57%52.37%1.57%-4.09%-38.96%13.19%-32.79%7.11%27.46%27.06%39.29%59.93%55.12%59.54%62.59%75.76%98.58%38.69%120.64%30.80%28.22%18.40%1.70%-11.04%-7.71%-8.89%-9.04%
EBT Growth (5y) 22.29%23.01%28.50%19.46%13.09%12.59%-7.43%-4.12%-20.85%-4.10%-15.22%-5.53%-6.38%14.73%-14.20%-3.58%-4.26%-0.81%-4.16%-3.32%-6.53%-8.25%-7.69%-21.36%3.96%-24.70%5.32%17.28%38.87%25.28%34.21%35.34%35.27%35.40%35.18%29.18%28.17%23.10%22.35%31.79%27.85%25.38%28.28%48.50%18.75%62.35%
EBT Margin Growth (1y) 6.0012.00227.00198.00187.00172.00-40.00-28.00-305.000.000.000.00213.00-271.0011.0023.00113.000.00-102.00-94.00-91.00-80.00-15.00-728.00-70.00-1.00-11.00641.00-40.00-16.002.0030.0046.005.0026.00-16.00-44.00-48.00-592.00-122.00-275.00-63.00548.0097.00363.00282.00218.00249.00112.00-8.00-89.00-105.00-142.00-162.00125.006.000.0014.00-184.00-102.00-21.00
EBT Margin Growth (3y) 164.00171.00-67.00399.00158.00159.00-99.00-29.00-5.0020.00-271.00-92.00-71.00235.00-351.00-107.00-799.00-48.00-81.00-129.00-181.00-201.00-97.00-25.00-57.00-64.00-12.0017.00655.00-38.00-58.00-564.00-108.00-273.00-106.00-18.00-40.0044.00171.00174.00225.00201.00211.00677.00241.00333.00112.00254.00150.00-30.00-156.00-148.00-201.00-162.00
EBT Margin Growth (5y) 175.00195.00259.00128.0066.0088.00-179.00-147.00-827.00-141.00-352.00-118.00-158.00124.00-368.00-116.00-129.00-42.00-92.00-101.00-168.00-199.00-139.00-591.00-195.00-383.00-123.00-28.00630.0051.00160.00202.00239.00203.00169.00111.00104.0014.001.00210.00126.0059.0063.00618.00146.00313.00
EBT Margin (QoQ) 45.00-85.00-25.0070.0051.0041.0040.00-45.00136.00-171.0053.00-323.00441.00-171.0053.00-110.00-43.00111.0065.00-20.00-156.009.0073.00-17.00-145.0073.00-640.00641.00-76.0063.0013.00-40.00-52.0081.0040.00-23.00-93.00102.00-2.00-52.00-96.00-443.00469.00-205.00116.00168.0018.0061.0034.00104.0049.00-76.00-86.0023.0033.00-113.00-106.00310.00-86.00-118.00-92.00112.00-4.00-37.00
EBT (QoQ) 14.34%-25.69%-8.15%42.13%22.63%13.42%6.86%-12.00%44.57%-23.36%13.51%-67.89%258.01%-23.36%13.51%-23.30%-13.59%44.06%17.75%-7.57%-36.22%8.07%19.95%-6.85%-36.69%35.23%-176.12%223.65%-21.92%31.61%8.52%-11.25%-16.27%37.38%9.57%-8.46%-27.22%50.44%-0.52%-15.75%-34.25%-201.96%330.25%-81.42%238.86%131.54%8.54%20.60%10.17%37.25%8.24%-10.83%-16.94%9.49%5.34%-25.19%-29.39%118.10%-14.54%-23.58%-26.27%53.24%4.14%-11.28%
Enterprise Value Growth (1y) 7.25%7.39%56.69%1.83%8.80%-21.14%23.31%-14.35%-34.79%-55.20%-44.81%8.36%-43.55%2.18%2.61%-12.07%-4.09%-60.83%-73.14%-22.95%-26.61%1.88%6.57%14.20%30.46%30.21%44.72%16.45%-7.19%-21.42%-27.79%-52.31%16.14%13.06%19.60%2.50%-54.73%-211.86%-191.24%-148.94%-189.41%10.97%-8.43%28.18%52.04%33.36%17.91%7.53%-143.03%-70.54%-120.51%-166.57%0.51%-180.01%-35.22%-11.82%-33.72%30.65%6.69%18.87%13.82%
Enterprise Value Growth (3y) 11.28%1.15%8.45%6.62%-2.92%1.50%-22.52%-2.65%-5.50%-26.28%-34.66%-34.66%-8.09%-23.68%-15.57%-16.36%-5.74%2.87%-3.27%3.66%4.12%1.91%5.97%12.93%-2.97%14.50%9.68%17.18%-7.46%-11.62%-48.76%-44.10%-54.62%-55.43%-34.14%-36.42%-20.35%-29.02%-22.76%-37.37%-18.24%-49.97%-0.39%-25.21%-20.97%-5.06%-47.09%-34.77%-40.21%-47.87%-49.05%-40.65%-34.23%-4.67%
Enterprise Value Growth (5y) 0.30%0.16%-2.78%-5.07%-12.95%-5.66%-23.75%-11.84%-4.38%-12.14%-10.83%-4.75%1.97%-7.11%-5.52%-2.16%-8.51%3.80%-3.06%1.68%-5.53%-4.13%-17.65%-9.10%-21.52%-22.86%-15.39%-12.40%-17.27%-14.06%-14.32%-21.64%-19.68%-34.35%-22.36%-35.67%-33.85%-39.02%-54.61%-50.53%-37.57%-35.02%-14.46%-19.89%-9.94%-5.97%
Enterprise Value (QoQ) -7.80%-0.88%-7.79%20.87%-7.64%-79.37%0.00%32.00%0.69%-13.56%-49.10%19.84%-14.35%-5.96%5.64%-25.56%22.08%-5.50%-8.57%-16.62%-20.40%-13.58%22.90%-20.09%6.70%-8.15%29.19%2.67%6.35%14.34%-7.02%-24.85%-6.08%9.84%-27.55%31.26%-9.98%16.62%-54.67%-9.09%-121.67%22.14%-32.20%-26.83%31.81%5.17%12.43%15.31%5.25%-16.83%1.36%-122.59%33.52%-51.06%-19.24%16.92%-87.12%27.05%1.40%0.65%2.97%1.83%14.27%-5.54%
EPS (Basic) Growth (1y) 3.17%-1.25%171.11%107.69%83.54%56.56%9.63%8.28%-52.76%0.00%0.00%0.00%118.33%-44.50%4.73%15.92%27.48%0.00%-23.87%-19.23%-31.14%-19.81%0.00%-149.66%-15.65%-9.41%-12.71%254.79%-50.52%22.08%19.42%25.66%164.58%0.00%18.70%7.75%0.00%-12.77%-157.53%-13.73%-91.34%8.54%348.81%58.33%2,663.64%270.79%94.74%111.96%32.57%8.48%-14.50%-3.39%-37.47%-44.41%24.71%-9.58%22.22%7.04%-10.60%-0.52%10.71%
EPS (Basic) Growth (3y) 32.94%25.20%4.89%61.91%31.56%25.73%-4.58%4.71%7.87%9.56%-17.82%-7.27%-2.17%24.22%-23.65%-7.27%-35.08%-9.53%-10.11%-12.74%-14.69%-34.01%-3.93%1.39%-1.15%3.36%3.41%7.36%60.00%9.40%2.12%-41.21%5.32%-38.80%-1.81%19.33%13.75%33.77%51.98%40.74%42.53%46.95%63.44%83.14%48.01%184.01%30.76%27.58%22.80%0.44%-13.58%-1.58%-4.57%-5.42%
EPS (Basic) Growth (5y) 19.73%17.87%26.28%18.69%12.67%13.22%-6.97%-2.66%-20.15%-5.25%-16.61%-6.99%-6.37%-4.36%-13.22%-3.63%-1.99%-0.62%-2.37%-1.19%-3.41%-5.33%-5.00%-22.08%-2.13%-37.46%0.92%12.11%37.21%25.67%33.78%31.63%31.42%53.04%30.66%23.12%24.69%14.69%16.18%24.34%20.39%19.38%21.04%45.93%23.87%98.73%
EPS (Basic) (QoQ) 26.98%-35.00%-13.46%44.44%21.54%10.66%7.41%-12.41%50.39%-22.51%6.08%-61.78%218.33%-22.51%6.08%-16.56%-19.08%46.23%17.42%-8.24%-36.53%11.32%24.58%-21.77%-26.09%38.82%-161.86%232.88%-20.62%33.77%9.71%-57.52%95.83%30.85%15.45%-10.56%-25.98%55.32%4.79%-16.99%-35.43%-202.44%257.14%-91.67%709.09%134.83%0.00%45.45%8.55%23.33%8.85%-9.03%-11.17%-2.79%22.99%-41.12%-21.03%118.09%-10.83%-20.41%-30.84%82.16%-0.77%-11.43%
EPS (Weighted Average and Diluted) Growth (1y) -3.23%-6.33%134.09%91.67%68.92%55.34%8.70%5.60%-53.57%0.00%0.00%0.00%109.62%-43.75%3.20%15.15%28.44%0.00%-22.48%-15.79%-26.43%-14.44%2.00%-157.03%-6.80%-1.30%0.00%253.42%-51.04%22.37%19.61%25.89%168.09%0.00%18.85%7.80%0.00%-11.83%-157.93%-13.82%-91.27%6.10%340.48%54.20%2,563.64%266.67%95.54%112.87%33.45%9.09%-13.67%-2.33%-37.08%-43.97%25.51%-9.29%23.17%7.69%-10.51%-0.52%10.23%
EPS (Weighted Average and Diluted) Growth (3y) 26.33%18.66%0.65%53.78%27.72%21.28%-4.40%3.90%6.74%7.72%-17.45%-7.17%-1.02%25.59%-21.63%-6.55%-36.67%-4.14%-5.48%-7.53%-9.68%-30.50%1.10%6.85%3.28%6.95%6.50%12.44%59.82%9.49%2.57%-41.34%5.36%-38.37%-2.20%18.30%12.73%32.48%50.81%39.66%41.43%45.86%61.90%82.31%47.45%181.74%30.87%28.44%23.55%1.12%-13.01%-1.02%-4.12%-5.12%
EPS (Weighted Average and Diluted) Growth (5y) 15.78%13.98%22.38%15.39%10.76%11.58%-5.65%-2.37%-20.91%-3.04%-13.83%-3.99%-3.23%-2.00%-10.28%-0.48%1.33%2.94%0.66%2.37%0.00%-2.09%-1.84%-23.22%0.46%-36.07%2.47%14.64%36.66%25.00%33.23%31.10%30.87%52.76%30.20%22.82%24.40%14.32%15.96%24.17%20.18%19.18%20.69%45.67%23.67%97.91%
EPS (Weighted Average and Diluted) (QoQ) 27.42%-35.44%-13.73%36.36%23.33%11.65%8.70%-10.40%42.86%-21.88%5.60%-60.61%207.69%-21.88%5.60%-17.42%-17.43%43.33%17.83%-7.89%-35.71%11.11%28.00%-19.53%-25.24%32.47%-171.57%231.51%-20.83%34.21%9.80%-58.04%97.87%31.18%15.57%-10.64%-26.19%55.91%4.83%-17.11%-34.92%-202.44%255.95%-91.60%690.91%132.18%0.00%45.05%8.87%23.82%8.86%-9.07%-11.00%-2.01%23.17%-41.43%-20.73%119.49%-10.98%-20.47%-30.69%82.38%-1.04%-11.87%
FCF Margin Growth (1y) -690.00-415.00-88.00229.00134.00376.00100.0034.00114.00-82.00-84.00104.00-182.00-190.00142.00-146.00239.00196.00-201.0011.00-46.00113.00184.00-110.00-179.00-224.00-350.00-124.00-16.0047.00347.00233.00-135.00-344.00154.00-98.00-12.00654.00112.00-179.00193.00-490.00-517.00-547.00-652.00-211.00-383.00965.00-108.00771.00852.00-612.001,845.00-946.00-109.00385.00-1343.00592.00-652.00-413.00
FCF Margin Growth (3y) -362.00-167.00207.00245.0066.00104.00159.00-8.00170.00-76.00-142.00-31.0010.00119.00125.00-245.0014.0086.00-367.00-222.00-241.00-63.00182.000.00-330.00-520.00152.0011.00-163.00358.00613.00-44.0046.00-180.00-251.00-824.00-472.00-47.00-788.00239.00-568.0070.00-47.00-194.001,084.00-386.00360.00737.00394.00417.0091.00-641.00
FCF Margin Growth (5y) -303.00-110.00212.00186.00259.00413.00142.00-107.00-54.00-186.00-308.00-264.00-184.00-58.00123.00-136.00-138.00-211.00135.00-88.00-388.00248.00448.00-278.00-149.00-356.00-253.00-715.00-623.00-344.00-287.00374.00-715.00381.00218.00-472.001,265.00-222.00-45.0011.00-66.00-284.00-809.00-223.00
FCF Margin (QoQ) -608.0049.00-280.00366.00294.00-245.00-39.0090.00228.00-165.00-234.0088.00416.00-452.00-243.00421.00128.00-67.00-286.0024.00340.00-124.00-126.0095.0046.00-193.00-171.00-32.00272.00-86.00-108.00269.00158.00-454.00-316.00767.00-95.00-367.00350.00224.00-385.004.00-333.00197.00-416.00-101.00108.0026.00932.00-1174.00988.00107.00-532.001,283.00-1803.00944.00-38.00-445.00132.00-300.00200.00
FCF Payout Ratio Growth (1y) 279.42%-182.03%-159.11%81.48%-148.63%135.29%7.32%169.61%151.87%1,155.39%140.38%-224.14%32.69%-83.07%9,999.72%409.64%-411.33%908.74%
FCF Payout Ratio Growth (3y) -1.45%53.75%-39.52%45.71%-30.57%40.11%241.43%67.22%-28.92%177.83%
FCF Payout Ratio Growth (5y) -42.88%44.08%
FCF Payout Ratio (QoQ) 122.06%0.55%-498.48%142.65%-148.01%27.55%-24.85%-11.98%134.85%-290.26%193.77%-16.56%743.35%-93.88%-388.25%189.19%7.63%3,550.06%-91.16%-189.68%448.73%
Free Cash Flow Growth (1y) -96.78%-60.53%-429.56%1,460.68%151.32%105.29%350.58%63.50%9.92%38.25%-31.54%-23.97%35.02%-43.96%-107.88%65.42%-16.62%103.90%1,423.26%-53.14%-4.83%-11.84%61.67%82.55%-23.01%-42.44%-75.56%-88.73%-20.18%5.05%81.61%882.91%75.75%-60.20%-292.06%45.15%-14.43%-12.61%286.15%132.45%18.01%599.47%-130.83%-76.04%-221.84%-269.75%-438.03%-306.33%382.46%-43.86%292.88%355.71%-89.36%369.55%-185.17%-20.30%521.43%-98.95%135.16%-135.14%-89.10%
Free Cash Flow Growth (3y) -6.29%3.86%122.97%168.71%40.30%16.72%48.68%27.17%7.36%16.46%-10.63%-16.16%2.33%0.24%19.01%12.27%-15.15%1.15%93.35%-54.15%-16.37%-18.91%-10.47%26.45%2.60%-37.80%-41.82%17.14%6.28%-28.51%86.56%221.28%21.08%34.49%-45.85%-6.84%-47.83%-131.31%-45.62%-46.58%59.55%-167.22%47.36%8.13%-28.46%87.41%-106.76%61.41%56.97%26.84%37.11%10.53%-58.39%
Free Cash Flow Growth (5y) 0.69%5.06%62.90%71.97%21.10%23.38%37.37%11.96%-1.94%-4.33%-22.37%-34.43%-8.02%-9.44%-5.64%9.40%-3.04%-15.43%-78.73%6.58%-2.53%-28.61%20.74%46.82%1.75%8.03%-20.01%-2.19%-30.09%-44.68%-66.44%-79.04%43.61%-51.35%62.81%33.66%-18.04%109.37%-38.37%18.56%21.84%-13.58%-0.85%-18.68%-24.34%
Free Cash Flow (QoQ) -105.56%171.47%-6,471.14%115.59%-174.60%310.62%109.51%-37.64%-8.94%37.43%40.85%-21.57%-54.91%52.63%150.13%-67.45%-106.34%3,304.50%26.08%-20.40%-58.85%13.49%156.06%-26.27%-24.54%28.14%7.99%-44.87%-67.96%-40.92%664.96%-27.44%-44.62%219.74%36.78%-83.57%-367.27%341.65%-19.36%-83.22%469.32%201.75%-59.06%-0.55%-125.10%334.49%-308.18%-38.56%20.46%10.07%384.99%-170.57%206.65%19.22%-88.14%1,687.93%-133.70%211.57%-7.55%-96.99%1,031.58%-211.51%128.68%
Gross Margin Growth (1y) -2.0029.0011.0077.0099.00117.0066.003.00-13.000.000.000.00-50.00-83.00-19.00-16.0015.000.00-62.00-53.00-62.00-24.00-6.00-12.00-9.00-25.00-68.00-41.00-24.00-69.00-17.00-5.0021.0045.001.00-58.00-84.00-38.00-15.0034.0013.0095.00213.00235.00208.00120.0069.0080.00114.0062.00-7.00-47.00-53.00-62.0024.0044.00-23.00-21.00-80.00-84.003.00
Gross Margin Growth (3y) 141.00132.00136.00128.00143.00102.0033.0047.00-13.00-48.00-83.00-82.00-69.00-98.00-108.00-88.00-81.00-57.00-50.00-136.00-106.00-96.00-119.00-90.00-58.00-12.00-50.00-83.00-105.00-87.00-63.00-30.00-30.00-49.00101.00199.00210.00137.00177.00267.00349.00335.00277.00275.00268.00269.00120.0086.0077.0039.00-21.00-63.00-87.00-72.00
Gross Margin Growth (5y) 122.00116.00100.0044.0062.0033.009.00-22.00-78.00-120.00-133.00-155.00-122.00-132.00-202.00-172.00-127.00-60.00-74.00-151.00-169.00-159.00-112.00-104.00-83.00-83.007.00115.00164.00134.00152.00252.00285.00273.00283.00262.00244.00199.00177.00284.00346.00260.00194.00219.00229.00250.00
Gross Margin (QoQ) -15.00-1.0065.00-50.0017.0016.0039.0018.0044.00-35.00-24.002.0057.00-35.00-24.00-48.0024.0029.00-21.00-17.009.00-33.00-12.00-26.0047.00-15.00-17.00-24.0031.00-57.009.00-7.00-14.00-5.0021.0019.0010.00-48.00-39.00-6.0055.00-25.0010.00-27.00137.0093.0032.00-54.0050.0042.0043.00-20.00-3.00-26.003.00-26.00-12.0059.0023.00-93.00-10.000.0019.00-6.00
Gross Profit Growth (1y) 8.50%16.70%40.60%38.16%31.41%19.18%16.94%16.80%2.81%0.00%0.00%0.00%11.53%-3.51%4.89%6.75%6.91%0.00%-7.31%-9.84%-9.60%-3.41%-0.57%-4.14%-4.13%-1.45%-3.52%5.56%9.94%8.55%9.23%3.08%1.87%0.67%2.27%0.75%-0.14%-1.59%-3.72%96.29%98.04%115.47%145.10%28.32%30.57%29.35%23.23%19.49%20.87%15.19%4.46%1.45%-3.90%-5.84%-3.57%-0.76%-0.58%-1.08%3.73%8.63%10.51%
Gross Profit Growth (3y) 20.58%21.44%15.84%18.78%17.34%15.35%4.77%7.04%7.63%7.03%-1.19%-0.94%-1.27%2.53%-2.32%-1.12%-2.65%-2.51%-1.63%-3.84%-3.01%-1.60%1.10%1.57%1.42%2.40%2.50%2.53%3.11%3.80%2.45%2.46%26.80%26.30%28.76%34.14%36.40%37.19%39.98%42.74%44.38%46.21%47.53%46.67%15.87%14.89%11.95%7.47%6.36%4.92%2.37%1.47%3.03%1.83%
Gross Profit Growth (5y) 12.96%13.84%13.14%10.09%9.45%8.11%2.12%2.48%1.51%1.22%-1.69%-1.38%-0.53%2.59%-0.06%0.37%0.08%0.74%0.79%-0.13%-1.07%-0.62%0.47%0.63%15.58%16.25%17.96%20.53%22.52%23.66%24.55%26.57%25.60%26.03%26.04%25.45%25.20%24.57%24.36%23.98%24.82%24.46%24.49%25.84%10.89%10.75%
Gross Profit (QoQ) -1.35%-1.78%4.82%6.83%6.11%4.98%0.92%-3.16%16.17%3.01%0.79%-14.76%12.99%3.01%0.79%-4.92%-2.25%11.98%2.58%-4.78%-8.57%3.79%-0.22%-4.53%-2.31%6.84%-3.80%-4.52%0.43%4.60%5.25%-0.56%-0.84%5.25%-0.67%-1.73%-2.01%6.92%-2.15%-2.60%-3.44%4.62%99.49%-1.73%5.06%19.00%4.44%-0.01%4.09%13.37%1.27%1.15%-0.80%2.81%-1.64%-4.19%-2.81%5.28%1.23%-4.02%-3.30%10.40%6.01%-2.36%
Interest Coverage Ratio Growth (1y) 3.47%31.21%133.58%93.33%53.38%
Interest Coverage Ratio (QoQ) -1.50%-9.11%-8.32%26.06%24.92%4.34%-0.90%12.02%
Net Cash Flow Growth (1y) 76.16%-147.93%219.25%407.63%62.42%-22.62%-55.95%61.89%24.90%1,068.45%-192.62%-116.56%214.07%-185.52%166.59%184.36%0.08%223.61%170.38%-731.64%-0.73%-157.18%-22.66%-44.32%-91.31%59.01%-227.30%105.70%1,091.44%203.18%47.61%1,128.39%-260.58%23.94%-91.55%71.93%120.73%1,983.29%-340.66%56.27%900.83%-173.59%91.01%-154.83%-146.20%86.48%436.85%109.48%849.90%-801.51%612.85%2,427.27%-136.29%364.94%-249.35%-109.17%112.14%-105.07%90.46%-802.94%148.87%
Net Cash Flow Growth (3y) 143.72%78.55%21.35%-49.79%32.42%-116.56%-35.24%-39.07%41.90%130.45%18.58%-42.32%46.33%-37.58%50.26%-97.39%-55.81%33.83%-67.06%-19.62%0.91%-37.70%-36.01%44.39%-54.14%36.16%-48.54%47.41%58.29%205.96%-64.14%220.76%49.35%-175.90%8.78%-51.44%1.40%-59.70%49.40%-56.69%226.10%-42.56%60.82%9.53%-48.24%73.58%-229.77%39.65%32.58%-6.59%-44.48%-184.11%-52.14%
Net Cash Flow Growth (5y) 15.13%43.18%23.52%-56.04%18.33%-48.32%-10.69%-32.36%15.71%-19.13%-29.50%-40.83%25.98%-23.88%1.47%49.15%-29.56%18.84%-36.11%61.45%-19.31%44.24%-44.75%36.35%28.09%-51.71%-20.17%-0.61%-82.67%-21.53%27.27%11.41%63.10%-90.62%82.46%28.70%-21.14%118.25%-70.03%-16.96%8.84%-16.22%21.00%-25.30%-17.61%
Net Cash Flow (QoQ) -505.09%119.95%-1,938.07%96.77%1,107.84%-15.10%-236.09%89.47%462.02%212.05%-163.13%235.80%-134.62%44.20%534.83%-201.82%126.96%-29.31%415.82%25.75%-41.03%-265.14%181.07%-172.43%179.77%-408.15%104.88%-441.76%-147.73%113.79%920.44%-70.40%-225.77%423.37%-233.40%122.84%-294.38%390.24%-83.92%2,195.95%-141.12%202.93%3.00%-268.81%94.98%-527.64%13.20%50.59%225.13%-82.33%6,763.64%-159.40%198.94%-37.35%-198.56%533.67%-155.78%96.15%230.39%-281.20%-4.98%-264.03%135.94%
Net Income Growth (1y) 5.06%0.12%211.31%122.33%100.81%56.18%1.12%8.06%-51.68%-9.92%4.60%-5.37%118.73%-45.45%5.26%16.93%27.65%2.00%-26.38%-22.81%-34.36%-26.20%-1.55%-149.73%-1.66%9.46%-0.64%272.71%-53.47%13.68%16.43%24.39%161.31%-2.38%9.61%-3.46%-9.25%-18.53%-154.51%24.40%-61.50%73.09%446.16%50.17%726.92%207.00%85.36%99.84%30.66%8.59%-12.98%-2.58%-34.99%-41.13%21.00%-12.52%16.42%1.89%-24.91%-7.87%-3.01%
Net Income Growth (3y) 33.17%29.52%6.80%63.61%32.98%27.10%-8.44%3.64%6.14%10.49%-20.56%-6.76%-5.12%22.38%-25.67%-8.63%-34.79%-6.25%-6.25%-10.37%-12.81%-33.03%-2.80%4.43%2.23%6.14%6.70%8.24%59.71%3.34%-3.30%-39.17%14.32%-2.99%11.24%27.41%21.72%42.43%62.98%51.79%55.13%60.83%79.36%96.47%42.99%91.51%25.20%24.97%19.42%-0.37%-13.31%-7.53%-7.75%-9.79%
Net Income Growth (5y) 21.06%19.17%27.74%19.50%12.75%13.13%-10.39%-4.20%-19.72%-2.73%-16.54%-4.54%-6.01%-3.46%-12.57%-2.47%-0.73%0.04%-1.77%-1.68%-4.46%-6.56%-6.09%-21.80%5.11%-16.02%11.36%19.06%42.49%28.57%36.88%34.88%35.00%58.06%35.63%27.25%28.56%19.67%22.58%29.79%26.05%25.78%28.19%47.88%18.70%51.31%
Net Income (QoQ) 27.08%-35.30%-11.74%44.76%21.11%3.38%9.39%-18.87%70.23%-33.07%16.90%-63.72%217.38%-22.29%5.76%-16.15%-20.84%49.94%17.49%-8.46%-36.75%8.22%23.19%-22.16%-28.88%44.36%-162.23%253.94%-20.84%31.04%8.16%-58.52%93.38%34.21%15.56%-12.87%-27.75%50.69%1.78%-18.10%-35.14%-200.83%332.27%-74.65%191.57%101.65%0.76%39.58%8.25%21.75%8.64%-8.74%-10.04%-2.43%21.62%-39.10%-18.53%100.52%-12.07%-18.95%-28.69%47.76%7.89%-14.69%
Net Income towards Common Stockholders Growth (1y) 5.06%0.12%211.31%122.33%100.81%56.18%1.12%8.06%-51.68%-9.92%4.60%-5.37%118.73%-45.45%5.26%16.93%27.65%2.00%-26.38%-22.81%-34.36%-26.20%-1.55%-149.73%-1.66%9.46%-0.64%272.71%-53.47%13.68%16.43%24.39%161.31%-1.40%10.04%-3.23%-8.55%-18.79%-156.38%2.59%-89.39%30.28%393.00%59.06%2,618.16%272.11%96.77%113.98%33.65%9.53%-13.38%-2.75%-37.63%-44.50%21.82%-13.29%18.42%2.56%-13.09%-1.26%9.33%
Net Income towards Common Stockholders Growth (3y) 33.17%29.52%6.80%63.61%32.98%27.10%-8.44%3.64%6.14%10.49%-20.56%-6.76%-5.12%22.38%-25.67%-8.63%-34.79%-6.25%-6.25%-10.37%-12.81%-33.03%-2.80%4.43%2.23%6.14%7.05%8.38%59.78%3.60%-3.09%-39.63%7.29%-36.72%1.42%22.05%16.45%38.15%57.90%48.13%51.71%56.77%74.46%91.24%49.03%182.96%31.27%27.58%21.74%-0.43%-14.57%-2.84%-5.92%-6.88%
Net Income towards Common Stockholders Growth (5y) 21.06%19.17%27.74%19.50%12.75%13.13%-10.39%-4.20%-19.72%-2.73%-16.54%-4.54%-6.01%-3.46%-12.57%-2.47%-0.73%0.04%-1.58%-1.60%-4.41%-6.42%-5.96%-22.04%1.18%-35.00%5.36%16.03%40.08%26.24%34.57%33.02%33.27%55.89%33.57%25.38%26.86%17.05%19.07%27.96%24.11%23.26%24.76%48.77%23.16%96.55%
Net Income towards Common Stockholders (QoQ) 27.08%-35.30%-11.74%44.76%21.11%3.38%9.39%-18.87%70.23%-33.07%16.90%-63.72%217.38%-22.29%5.76%-16.15%-20.84%49.94%17.49%-8.46%-36.75%8.22%23.19%-22.16%-28.88%44.36%-162.23%253.94%-20.84%31.04%8.16%-58.52%93.38%34.21%15.56%-12.87%-27.03%49.79%1.62%-17.67%-35.20%-204.00%284.92%-91.49%695.92%133.89%0.38%45.46%8.96%23.68%9.16%-9.15%-10.70%-2.19%22.55%-41.74%-20.53%114.69%-12.77%-20.43%-31.17%81.92%-0.90%-11.89%
Net Margin Growth (1y) -7.00-38.00205.00149.00154.00144.00-40.00-30.00-184.00-51.0015.00-20.00147.00-213.00-2.0031.0062.005.00-79.00-65.00-110.00-63.00-3.00-491.005.0019.00-1.00435.00-155.002.0015.0055.00177.001.0021.00-22.00-36.00-41.00-467.00-140.00-239.00-64.00400.0063.00302.00227.00148.00191.0053.00-7.00-65.00-26.00-135.00-141.0086.00-42.0042.005.00-77.00-43.00-3.00
Net Margin Growth (3y) 102.0086.00-31.00298.00124.00104.00-120.00-26.00-19.0026.00-259.00-66.00-54.00100.00-271.00-84.00-525.00-42.00-39.00-84.00-121.00-259.00-42.0010.00-2.0028.0022.0034.00467.00-13.00-38.00-431.00-108.00-98.00-105.00-46.00-100.0027.00122.0081.00113.00115.00156.00483.00228.00219.0079.00169.00123.00-41.00-144.00-56.00-111.00-96.00
Net Margin Growth (5y) 115.0097.00179.0090.0043.0070.00-178.00-109.00-575.00-79.00-303.00-70.00-110.00-50.00-250.00-71.00-36.00-20.00-37.00-48.00-89.00-118.00-83.00-436.00-165.00-247.00-84.00-33.00390.0049.00125.00117.00146.00257.00115.0037.0066.00-56.00-26.00102.0046.0022.0020.00492.00143.00259.00
Net Margin (QoQ) 64.00-100.00-25.0054.0033.00-3.0039.00-63.00171.00-186.0048.00-217.00304.00-120.0013.00-50.00-56.0090.0046.00-18.00-113.007.0060.00-63.00-66.0066.00-428.00434.00-53.0046.008.00-157.00104.0059.0048.00-34.00-73.0079.005.00-47.00-78.00-346.00331.00-146.0097.00117.00-6.0093.0023.0038.0037.00-45.00-37.00-20.0077.00-155.00-44.00208.00-51.00-71.00-80.00126.00-18.00-30.00
Operating Income Growth (1y) 7.80%32.65%118.24%87.03%68.23%63.90%14.41%20.01%-44.96%0.00%0.00%0.00%119.54%-36.32%5.41%7.77%12.32%0.00%-22.08%-20.19%-27.56%-20.28%-2.51%-12.97%-8.83%-3.48%-5.55%-3.57%-0.69%9.17%9.72%9.26%11.12%-3.43%7.42%-3.88%-7.39%-13.87%-84.41%90.00%10.69%118.76%1,333.35%28.84%137.50%113.13%69.37%75.02%73.30%21.97%-1.86%-5.25%-17.31%-24.08%-11.08%-11.80%-4.62%-8.40%-0.40%2.92%7.77%
Operating Income Growth (3y) 32.13%38.87%5.73%52.93%28.86%26.39%1.44%6.44%8.95%10.72%-13.97%-6.35%-4.90%21.34%-20.22%-7.14%-9.20%-9.48%-8.36%-10.48%-12.51%-13.12%-5.64%0.34%-2.85%0.20%0.58%3.64%0.42%0.73%-3.17%-43.15%25.90%4.43%22.08%33.89%33.01%34.52%58.94%55.84%62.42%65.77%78.49%187.75%28.80%50.42%25.44%13.91%13.51%10.97%-5.34%-4.57%-4.90%-5.28%
Operating Income Growth (5y) 19.45%23.61%23.86%17.90%11.94%11.67%-3.61%-1.74%-2.12%-2.16%-13.29%-5.43%-6.31%10.09%-11.76%-3.66%-4.64%-3.92%-4.10%-3.30%-6.79%-7.56%-6.92%-29.91%10.86%0.62%13.90%19.99%19.91%21.85%33.45%34.86%35.09%36.21%36.45%31.88%31.30%28.39%30.04%26.99%29.06%29.15%31.65%84.02%14.17%28.46%
Operating Income (QoQ) -3.08%-7.74%-10.15%34.17%19.26%14.99%7.27%-11.21%49.65%-19.73%12.52%-59.27%171.88%-19.73%12.52%-10.59%-21.14%32.86%15.03%-6.81%-29.79%3.52%17.83%-15.41%-22.73%26.59%5.19%-11.39%-18.19%23.87%7.39%-8.74%-10.07%24.50%6.95%-7.20%-21.85%38.49%-4.31%-10.59%-27.32%-74.93%1,066.31%-47.91%43.65%64.26%4.84%-3.99%28.91%30.53%8.34%-4.93%-9.27%5.02%4.59%-17.03%-16.69%23.00%3.74%-10.28%-19.99%33.75%7.20%-6.05%
Operating Margin Growth (1y) -3.0062.00187.00166.00160.00237.006.0018.00-269.000.000.000.00282.00-277.00-3.001.0034.000.00-107.00-88.00-139.00-89.00-11.00-54.00-26.00-13.00-25.00-53.00-49.00-11.00-2.0026.0042.00-7.0022.00-35.00-51.00-51.00-382.00-6.00-175.0020.00403.0055.00229.00246.00200.00252.00233.0052.00-43.00-63.00-110.00-136.00-43.00-63.00-29.00-41.00-44.00-54.00-13.00
Operating Margin Growth (3y) 169.00240.00-70.00424.00172.00178.00-40.003.0019.0047.00-277.00-109.00-87.00177.00-366.00-120.00-141.00-131.00-102.00-142.00-195.00-214.00-113.00-37.00-81.00-33.00-31.00-5.00-63.00-58.00-69.00-362.00-16.00-183.00-38.0043.0014.004.00215.00220.00301.00288.00318.00560.00244.00352.00162.00114.00126.0093.00-125.00-130.00-180.00-152.00
Operating Margin Growth (5y) 167.00241.00246.00147.0063.0090.00-129.00-114.00-123.00-118.00-379.00-145.00-194.00102.00-390.00-147.00-169.00-138.00-119.00-122.00-205.00-223.00-171.00-398.00-123.00-259.00-62.0016.00-14.00-3.00197.00241.00291.00279.00260.00200.00202.00127.00131.00135.00175.00148.00141.00473.00127.00310.00
Operating Margin (QoQ) -10.00-25.00-43.0075.0055.0054.0048.00-47.00182.00-177.0060.00-334.00451.00-177.0060.00-52.00-108.0098.0064.00-19.00-142.00-9.0082.00-70.00-92.0069.0039.00-42.00-79.0057.0011.00-38.00-41.0066.0038.00-22.00-89.0095.00-19.00-37.00-90.00-236.00357.00-205.00105.00147.009.00-31.00122.00100.0061.00-51.00-60.006.0041.00-97.00-85.0099.0021.00-64.00-97.0095.0011.00-22.00
Profit After Tax Growth (1y) 5.06%0.12%175.93%112.04%88.39%58.73%10.89%9.06%-51.67%0.00%0.00%0.00%118.76%-44.07%5.28%16.85%28.26%0.00%-24.80%-21.42%-34.72%-23.34%-3.65%-149.78%-1.65%4.85%-0.64%269.80%-52.79%17.52%16.97%24.54%157.84%-5.56%9.10%-3.75%-9.36%-17.98%-154.59%25.40%-61.50%71.99%445.69%48.98%726.92%206.87%85.36%99.84%30.60%8.59%-12.66%-2.58%-34.96%-41.13%20.56%-12.52%16.42%1.98%-24.91%-7.87%-3.01%
Profit After Tax Growth (3y) 35.18%27.18%6.81%63.61%32.98%27.13%-3.89%5.30%8.42%10.69%-17.61%-7.49%-2.81%22.35%-24.60%-8.63%-34.94%-6.27%-7.02%-10.37%-12.75%-32.83%-1.89%3.84%1.73%6.18%5.18%8.24%59.21%3.33%-3.09%-39.19%14.55%-3.46%10.03%27.21%21.60%42.37%62.98%51.79%55.13%60.80%78.96%96.58%42.61%91.51%25.19%24.97%19.42%-0.37%-13.29%-7.53%-7.75%-9.78%
Profit After Tax Growth (5y) 21.07%19.17%27.88%19.62%13.23%13.54%-7.41%-3.29%-20.10%-2.73%-14.78%-5.39%-4.94%-3.19%-11.98%-2.38%-0.68%0.05%-2.26%-1.68%-4.46%-6.66%-6.06%-21.67%4.90%-16.02%10.42%19.06%42.14%28.57%36.88%34.88%34.95%57.58%34.73%27.22%28.48%19.64%22.58%29.79%26.05%25.78%28.04%47.85%18.51%51.31%
Profit After Tax (QoQ) 27.08%-35.30%-11.74%44.76%21.11%11.24%7.61%-13.51%53.32%-22.29%5.83%-61.67%217.22%-22.29%5.83%-16.15%-18.90%46.29%17.46%-7.96%-36.77%10.01%22.73%-23.54%-25.75%38.27%-163.41%251.07%-20.85%31.04%8.36%-58.00%97.02%30.43%15.38%-13.04%-27.84%50.69%1.78%-18.10%-34.70%-200.29%333.81%-74.85%191.69%101.57%0.76%39.58%8.25%21.75%8.64%-8.78%-10.00%-2.08%21.18%-39.10%-18.53%100.52%-12.07%-18.95%-28.63%47.64%7.89%-14.69%
Property, Plant & Equipment (Net) Growth (1y) 10.44%13.22%12.02%8.64%8.89%57.79%54.08%44.99%43.20%-5.73%-5.75%0.51%-5.21%-8.02%-10.95%-9.95%-10.24%-8.75%-3.65%-8.99%-6.33%-5.48%-6.54%-5.28%-2.07%-0.74%-0.14%1.47%-0.29%2.83%6.60%9.44%11.03%12.79%10.38%133.86%129.41%119.98%112.63%-4.67%-7.60%-5.05%-3.74%-3.59%0.61%6.25%6.77%11.03%10.49%5.19%6.47%6.44%7.44%4.56%4.13%3.54%1.43%5.40%
Property, Plant & Equipment (Net) Growth (3y) 21.91%20.27%20.86%17.61%16.55%13.91%11.02%8.95%9.48%6.81%-7.51%-6.83%-6.26%-7.29%-7.43%-7.09%-8.10%-6.27%-5.04%-3.48%-4.36%-2.93%-1.19%-0.17%1.70%2.73%4.81%5.52%37.46%36.43%36.65%35.76%34.62%33.02%33.06%31.22%29.05%28.72%30.44%29.77%0.68%0.90%2.00%3.05%4.45%6.10%5.33%5.78%6.96%6.38%5.05%
Property, Plant & Equipment (Net) Growth (5y) 9.46%9.50%8.48%6.90%5.35%4.44%3.37%3.09%2.50%2.25%-5.78%-5.47%-4.56%-4.89%-4.13%-3.11%-2.93%-1.84%-0.14%1.14%17.49%18.43%19.08%18.49%18.58%18.11%19.18%19.19%19.01%18.75%20.82%20.79%21.17%21.21%21.36%20.76%20.49%20.42%19.54%19.36%2.38%2.28%3.18%
Property, Plant & Equipment (Net) (QoQ) 0.01%5.22%2.53%3.14%0.68%2.04%2.77%49.45%-1.69%-3.98%1.50%-1.61%-1.71%2.40%-4.28%-4.53%-4.84%3.55%-4.59%-2.94%0.48%-2.20%-1.80%-2.06%-0.65%-0.88%1.54%-0.73%-0.05%0.72%-0.23%2.39%3.61%3.40%1.22%4.01%1.40%119.06%-0.71%-0.27%-1.98%-1.79%-3.75%2.49%-0.64%-1.63%0.44%8.23%-0.15%2.29%-0.05%3.04%1.06%2.27%0.89%0.27%0.65%1.68%-1.17%4.20%
Return on Assets Growth (1y) 2.004.002.00-2.00-4.00-3.00-3.000.000.000.000.000.001.000.000.00-1.00-2.00-1.00-3.00-2.00-2.00-2.002.001.001.001.000.001.001.001.001.000.000.00-3.00-3.00-4.00-3.001.001.003.004.003.003.002.001.001.000.00-1.00-1.00-1.00-1.000.000.00-1.00-1.00-1.00
Return on Assets Growth (3y) 1.000.00-1.00-2.00-3.00-3.00-4.00-2.00-1.00-1.00-3.00-4.00-3.00-3.00-1.00-2.00-2.00-2.00-1.000.000.000.002.002.002.00-1.00-3.00-3.00-3.00-1.00-1.00-1.000.001.001.002.002.004.004.004.003.002.002.001.000.00-1.00-2.00-2.00
Return on Assets Growth (5y) 1.00-1.00-4.00-6.00-7.00-7.00-5.00-3.00-2.00-2.00-1.00-1.000.000.00-1.00-1.00-2.00-4.00-4.00-4.00-3.00-2.000.001.002.003.002.003.002.002.002.000.000.000.000.000.001.003.003.003.00
Return on Assets (QoQ) 1.002.001.000.000.00-2.00-1.000.000.001.00-1.000.000.000.000.000.000.000.000.000.00-2.000.000.000.002.00-1.000.000.000.001.000.000.000.000.000.00-3.000.000.000.001.000.001.001.001.001.000.000.000.000.000.00-1.000.000.000.000.00-1.000.000.00
Return on Capital Employed Growth (1y) 4.006.004.00-3.00-7.00-8.00-8.00-1.000.000.000.00-1.001.000.00-1.00-2.00-3.00-2.00-2.00-1.000.000.000.000.000.000.000.001.001.000.000.00-1.00-1.00-5.00-5.00-5.00-4.003.004.005.005.004.005.005.003.002.001.00-2.00-1.00-2.00-2.00-1.00-1.00-1.00-1.00-1.00
Return on Capital Employed Growth (3y) 1.00-1.00-4.00-5.00-6.00-8.00-8.00-4.00-2.00-2.00-2.00-4.00-3.00-3.00-3.00-4.00-4.00-3.00-2.00-1.000.000.000.000.00-1.00-5.00-5.00-5.00-4.00-2.00-2.00-1.000.002.003.005.005.009.009.008.007.004.004.002.001.00-1.00-2.00-3.00
Return on Capital Employed Growth (5y) 0.00-4.00-6.00-8.00-10.00-10.00-10.00-5.00-3.00-3.00-2.00-4.00-2.00-3.00-3.00-3.00-4.00-8.00-7.00-6.00-5.00-2.00-2.00-1.001.002.003.005.004.004.003.002.002.002.002.002.002.006.007.006.00
Return on Capital Employed (QoQ) 2.001.002.000.000.00-5.00-2.000.000.002.00-1.000.000.000.000.00-1.00-1.00-1.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00-1.00-4.000.000.001.003.000.001.001.001.001.001.000.000.000.00-1.000.00-1.000.000.000.000.000.000.00
Return on Equity Growth (1y) 5.007.004.00-2.00-5.00-4.00-4.00-2.00-3.00-2.00-1.00-4.00-1.000.000.00-2.00-4.00-3.00-8.00-7.00-5.00-5.004.003.003.003.000.003.002.002.002.000.00-1.00-6.00-6.00-7.00-6.004.005.0010.0011.009.0011.007.004.001.00-2.00-4.00-6.00-3.00-3.00-1.001.00-1.00-1.00-1.00
Return on Equity Growth (3y) 5.001.00-2.00-7.00-8.00-6.00-6.00-8.00-7.00-5.00-9.00-13.00-10.00-8.00-4.00-6.00-6.00-5.00-4.00-1.000.000.005.005.004.00-1.00-5.00-5.00-4.000.000.002.005.007.009.0010.0010.0014.0013.0012.0010.007.005.002.00-1.00-4.00-6.00-7.00
Return on Equity Growth (5y) 3.00-2.00-10.00-16.00-17.00-14.00-10.00-12.00-10.00-7.00-6.00-7.00-5.00-3.00-3.00-4.00-5.00-9.00-9.00-9.00-7.00-2.004.008.0010.0012.0011.0012.0012.0010.009.005.003.004.004.004.005.009.009.0010.00
Return on Equity (QoQ) 2.006.002.00-3.000.001.00-1.00-3.00-1.003.00-3.00-2.000.001.000.00-1.00-1.00-1.00-1.00-1.00-5.000.000.000.004.00-1.000.000.000.002.000.000.000.00-1.000.00-5.000.00-1.001.004.001.004.003.002.002.000.00-1.00-1.00-1.00-2.00-2.001.00-1.000.000.00-1.000.000.00
Return on Invested Capital Growth (1y) 8.005.002.00-8.00-11.00-4.00-7.00-1.00-1.00-2.001.00-1.00-1.000.00-1.00-2.00-3.00-4.00-4.00-1.000.000.000.00-2.00-2.00-2.000.003.002.003.002.000.000.00-8.00-9.00-6.00-5.003.004.006.006.005.006.005.004.003.001.00-1.00-4.00-4.00-4.00-3.00-1.00-1.00-1.002.00
Return on Invested Capital Growth (3y) 4.00-1.00-4.00-10.00-12.00-6.00-7.00-5.00-5.00-6.00-4.00-4.00-4.00-4.00-5.00-5.00-5.00-6.00-5.000.001.001.001.001.000.00-8.00-7.00-3.00-2.00-3.00-3.000.001.000.001.005.005.0011.0011.0010.006.004.003.002.00-1.00-2.00-3.00-2.00
Return on Invested Capital Growth (5y) 4.00-5.00-9.00-13.00-15.00-10.00-11.00-7.00-6.00-9.00-5.00-4.00-3.00-4.00-4.00-2.00-3.00-12.00-12.00-6.00-4.00-5.00-4.000.002.000.003.008.008.005.004.004.002.00-2.00-1.001.001.006.007.009.00
Return on Invested Capital (QoQ) 3.002.002.00-2.000.00-8.00-1.005.00-3.00-2.000.003.000.00-4.000.004.00-1.00-6.00-1.003.00-1.00-2.000.003.00-1.00-4.000.003.000.00-1.000.003.000.00-2.000.00-5.00-1.000.001.002.000.002.001.001.002.001.000.000.000.00-1.00-2.000.000.000.00-1.000.000.003.00
Return on Sales Growth (1y) 0.000.000.002.001.002.001.001.000.000.00-2.00-1.000.000.001.00-2.000.000.001.000.00-1.00-1.00-1.00-1.000.00-5.000.000.000.004.00-2.000.000.001.002.000.000.000.000.000.00-5.00-1.00-2.000.004.001.003.002.001.002.000.000.00-1.000.00-1.00-1.001.000.000.000.00-1.00-1.000.00
Return on Sales Growth (3y) 1.001.000.003.001.001.001.00-1.000.000.000.00-3.00-1.00-1.001.00-3.00-1.00-5.000.000.00-1.00-1.00-3.000.000.000.000.000.000.005.000.000.00-4.00-1.00-1.00-1.000.00-1.001.002.001.001.001.002.005.002.002.001.002.001.000.00-1.00-1.00-1.00-1.00
Return on Sales Growth (5y) 1.001.002.001.000.001.000.00-2.00-1.00-6.00-1.00-3.00-1.00-1.000.00-2.00-1.000.000.000.000.00-1.00-1.00-1.00-4.00-1.00-2.000.000.004.001.002.001.002.003.001.001.001.000.000.001.001.001.000.005.001.002.00
Return on Sales (QoQ) 1.00-1.000.001.000.000.002.000.000.00-1.002.00-2.000.00-2.003.00-1.000.000.00-1.001.000.000.00-1.000.001.00-1.00-1.001.00-4.004.00-1.000.000.00-2.001.001.000.000.00-1.001.000.000.00-1.00-3.004.00-1.001.001.000.001.000.000.000.000.000.000.001.00-2.000.002.00-1.00-1.00-1.001.000.000.00
Revenue Growth (1y) 8.62%14.94%39.82%32.85%25.04%12.58%13.22%16.61%3.45%0.00%0.00%0.00%14.33%0.46%5.87%7.61%6.14%0.00%-4.41%-7.42%-6.71%-2.22%-0.27%-3.57%-3.67%-0.19%-0.10%7.81%11.34%12.49%10.18%3.35%0.74%-1.64%2.19%3.91%4.38%0.38%-2.95%92.81%96.66%105.29%120.24%14.16%17.51%22.04%19.32%15.18%14.56%11.96%4.78%3.64%-1.53%-3.11%-4.63%-2.75%0.48%-0.12%7.66%12.93%10.34%
Revenue Growth (3y) 17.78%18.78%13.23%16.33%14.58%13.39%4.19%6.23%7.86%7.88%0.15%0.40%-0.13%4.22%-0.60%0.31%-1.33%-1.56%-0.81%-1.61%-1.27%0.02%3.16%3.16%2.42%2.62%3.36%4.00%5.01%5.40%3.56%3.00%27.46%27.40%26.55%29.75%31.76%34.11%35.99%36.63%36.35%38.34%41.03%40.16%10.87%9.85%9.80%6.04%5.10%4.27%2.71%2.47%4.41%2.97%
Revenue Growth (5y) 11.58%12.52%11.99%9.60%8.77%7.75%2.03%2.71%2.30%2.44%-0.40%0.16%0.70%3.96%1.98%2.13%1.37%1.36%1.55%1.41%0.66%1.02%1.62%1.71%16.57%17.27%17.87%19.18%20.58%22.03%22.71%23.49%22.18%22.72%22.60%22.25%22.25%22.17%22.23%20.58%20.64%21.24%22.11%23.10%8.40%8.01%
Revenue (QoQ) -0.59%-1.71%1.40%9.62%5.20%4.15%-0.99%-4.03%13.75%4.75%1.97%-14.86%9.95%4.75%1.97%-2.65%-3.39%10.40%3.64%-3.98%-8.98%5.53%0.37%-3.24%-4.60%7.64%-2.95%-3.34%-1.15%7.73%4.74%-0.18%-0.14%5.52%-1.75%-2.70%-2.49%9.63%-0.09%-2.27%-6.23%6.00%98.49%-0.31%-2.12%13.72%2.88%2.61%1.65%11.18%-0.69%2.07%-0.66%4.05%-1.76%-3.03%-2.25%2.42%0.18%0.19%-2.84%10.40%5.08%-2.11%
Share-based Compensation Growth (1y) 23.99%41.57%25.00%-32.56%-48.92%-23.62%4.44%10.34%10.47%2.13%15.63%0.51%29.70%46.94%60.00%113.33%48.33%119.44%1.04%50.00%31.46%-22.78%11.34%11.67%-13.68%-77.87%-37.04%-30.60%0.99%211.11%57.35%20.43%
Share-based Compensation Growth (3y) -2.65%10.06%-4.89%-17.23%36.25%35.54%21.64%52.88%18.96%-27.89%-10.86%5.15%4.65%-18.99%3.32%-2.27%
Share-based Compensation Growth (5y) 17.13%11.38%12.27%24.46%
Share-based Compensation (QoQ) 2.36%19.44%38.72%-16.53%-9.62%-35.56%5.07%24.81%23.59%-31.91%5.19%-22.92%-8.57%5.92%22.45%-37.50%60.00%20.00%33.33%-16.67%11.25%77.53%-38.61%23.71%-2.50%4.27%-11.48%24.07%-24.63%-73.27%151.85%36.76%9.68%-17.65%27.38%4.67%
Shareholder's Equity Growth (1y) 19.21%17.18%17.68%17.17%20.34%5.39%14.60%11.86%12.54%25.23%9.66%15.03%9.80%40.94%3.63%-1.15%-7.65%-7.88%3.25%4.23%13.25%10.71%8.58%7.78%5.72%7.77%3.75%3.47%6.01%0.73%3.01%-1.38%-1.98%6.10%0.31%45.13%46.86%47.28%54.22%13.67%11.41%13.18%16.62%16.39%16.82%17.83%15.63%16.76%16.47%13.09%8.35%1.06%3.16%-1.22%1.16%-1.84%-3.75%1.23%
Shareholder's Equity Growth (3y) 3.25%16.04%16.65%13.93%14.67%14.14%22.98%9.21%8.35%4.50%17.59%5.47%5.83%4.72%12.86%5.13%3.55%3.41%3.20%5.17%5.14%8.27%6.32%5.09%3.22%3.18%4.82%2.35%13.98%15.13%16.32%16.80%17.61%17.06%20.93%21.74%24.29%24.10%25.23%27.64%15.60%14.87%14.68%13.47%11.16%11.96%9.59%8.22%5.02%4.97%4.18%
Shareholder's Equity Growth (5y) 14.20%12.18%9.99%9.62%9.21%9.24%13.66%7.86%7.40%6.44%14.17%5.74%5.74%5.18%9.31%4.43%2.53%2.82%3.27%3.75%10.72%12.81%13.43%12.42%12.65%12.44%13.93%14.03%14.40%14.71%15.99%16.53%17.20%16.89%18.70%17.71%17.77%18.09%17.02%17.91%8.91%8.52%8.56%
Shareholder's Equity (QoQ) 4.18%4.51%2.41%-19.22%36.11%4.06%5.18%-29.26%48.01%1.56%5.82%-21.28%29.61%6.54%1.01%1.04%-4.70%1.62%-5.62%0.79%6.82%2.58%2.54%-1.47%4.77%1.82%0.58%0.44%0.86%1.55%3.05%-4.56%3.14%-2.78%2.43%3.30%-2.49%40.66%3.65%3.59%2.11%3.67%1.59%5.23%5.22%3.47%1.96%6.14%3.26%4.48%1.71%3.06%-1.08%-2.54%3.82%-1.31%1.30%-5.42%1.80%3.79%
Tax Rate Growth (1y) 401.001,334.00-970.00-131.00-392.00-103.00216.00177.00-1355.00805.00-326.00392.00696.00393.00213.00-277.00436.00-138.00135.00-73.001,051.00244.00-205.001,314.00-1337.00-691.00-199.00-1501.003,922.00-534.00-380.00-835.00-4403.00213.0014.00262.0087.00136.00234.00348.00-2670.00-1316.00-239.00390.002,039.00725.00498.00-91.00882.00108.0063.00-1036.00701.00274.0021.00937.00-1078.00236.00-127.00-183.00562.00
Tax Rate Growth (3y) 486.001,119.00-918.00-268.00-240.00177.001,095.00103.00292.00-223.001,060.0022.0042.002,184.00499.00142.00964.00151.00-585.00-269.00-260.003,637.00-980.00-784.00-1022.00-1817.00-1011.00-565.00-2074.00-394.00-185.00-132.00-224.00-6986.00-967.0010.001,001.00-545.00-455.00493.00647.00251.00-482.00322.00-737.003,622.001,108.00582.00-189.00505.00619.00-42.00-282.00185.00
Tax Rate Growth (5y) 373.001,234.00214.00-13.00107.00-173.001,201.0032.001,533.00-508.00614.00-382.00-145.004,769.00-725.00-437.00-1372.00-329.00-905.00-636.00-833.00-679.00-631.00-536.00-412.00-4400.00-2191.00-569.00-1336.00-1025.00-776.00127.0075.00-4065.00-134.00571.00-126.001,039.00-72.00577.00549.00-126.0028.00217.0017.003,106.00
Tax Rate (QoQ) -845.001,089.00287.00-130.0089.00709.00-173.00584.00-1224.001,029.00-212.00-948.00936.00-102.00506.00-644.00634.00-283.0016.0069.0059.00-10.00-191.001,194.00-748.00-460.001,328.00-1457.00-102.0032.0025.003,967.00-4558.00185.00-429.00399.0057.00-13.00-181.00223.00106.0085.00-67.00-2795.001,461.001,162.00562.00-1146.00147.00935.00-27.00-173.00-627.00890.00-1126.001,564.00-1054.00637.00-209.00-452.00261.00274.00-266.00294.00
Total Debt Growth (1y) 30.80%25.94%-13.01%-23.23%-1.54%167.22%170.30%175.92%117.88%-14.26%-9.90%-2.51%-3.39%-4.85%-7.58%-5.25%-1.03%4.79%3.82%-5.36%-2.99%-6.70%-7.06%-3.25%-3.18%-2.56%-0.30%-4.51%-10.48%-9.27%-6.91%9.98%8.84%4.92%24.27%257.20%257.68%281.60%199.00%-8.36%-6.56%-3.83%6.36%9.43%14.77%14.97%14.18%8.25%2.49%-1.75%-7.28%-5.70%-6.87%-4.82%-0.72%8.65%14.48%14.14%
Total Debt Growth (3y) 35.87%40.45%39.28%28.43%27.34%27.50%29.66%31.05%36.60%27.72%-5.09%-4.74%-4.38%-2.48%-2.38%-3.75%-4.63%-2.41%-1.60%-1.28%-4.38%-5.62%-6.22%-4.81%0.53%-1.92%-2.48%4.87%55.38%51.61%53.72%51.23%53.26%53.79%56.74%58.10%53.01%56.54%61.59%53.70%2.77%3.20%2.80%4.04%3.76%3.09%2.44%1.67%3.51%3.00%2.20%
Total Debt Growth (5y) 15.39%20.67%20.90%15.24%13.11%14.75%16.34%16.78%18.47%14.37%-4.92%-4.34%-4.18%-4.27%-3.83%-3.71%-1.84%-1.96%-1.94%2.16%27.99%26.76%26.99%26.23%27.17%25.82%27.76%29.68%30.34%30.17%32.06%33.25%33.65%33.74%34.18%33.14%29.60%29.64%31.59%27.30%2.15%3.22%3.37%
Total Debt (QoQ) 0.09%7.09%-3.62%-11.16%-5.12%-5.50%23.61%141.13%-4.03%-3.54%-2.39%-5.11%0.85%4.37%-3.27%-6.55%-2.05%7.01%1.04%-1.05%-2.96%-2.45%3.57%-4.83%-3.34%1.55%3.64%-4.22%-1.10%-2.74%-2.84%-2.93%1.48%14.91%-3.84%-6.42%20.19%230.29%-3.71%-0.17%-5.82%1.23%-1.82%2.75%4.16%4.15%2.97%2.93%3.44%-1.26%-2.52%-1.32%-2.38%0.43%-3.73%0.84%1.83%9.91%1.44%0.55%