Wynn Resorts Growth Metrics (2009-2025) | WYNN

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics 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) 7.28%-11.97%-6.95%-3.55%0.91%3.37%9.14%5.25%7.10%5.47%1.79%3.91%1.43%23.71%20.93%16.70%13.78%0.68%0.42%2.33%8.71%15.41%16.33%14.30%9.47%14.29%11.11%11.75%13.75%6.09%3.26%-0.34%-0.41%4.21%7.74%11.41%7.27%4.96%8.45%13.07%5.20%-0.01%-7.75%-12.52%-9.73%-9.65%-7.50%-9.48%-6.57%7.06%12.68%16.92%13.22%4.33%-1.85%-3.58%5.81%-7.28%-5.54%-4.52%-9.28%
Assets Growth (3y) 5.06%-1.36%1.11%1.80%3.11%10.49%10.34%8.47%7.32%9.52%7.32%7.46%7.85%12.86%12.21%10.93%10.63%9.91%9.09%9.34%10.62%11.85%10.10%8.38%7.44%8.11%7.32%7.46%6.71%5.08%6.46%7.88%3.97%3.03%2.53%3.29%0.62%-1.76%-2.55%-3.61%-3.91%-1.11%-1.30%-2.53%-1.53%0.30%0.76%0.68%3.83%1.18%1.47%2.48%2.81%
Assets Growth (5y) 6.00%3.63%4.65%4.73%6.28%9.40%9.43%8.34%8.02%11.62%9.83%9.65%9.33%11.75%10.14%8.74%8.93%7.98%7.63%7.73%7.66%8.89%9.30%9.90%6.95%5.81%4.34%4.18%2.90%0.95%0.58%-0.12%-1.07%1.13%2.36%3.13%1.50%1.15%0.47%0.19%1.23%-1.32%-2.27%-3.14%-1.73%
Assets (QoQ) 10.49%-3.85%1.08%-0.10%-9.34%1.63%4.78%4.52%-7.13%7.30%1.05%6.36%-8.54%3.56%3.15%3.81%11.55%1.24%-0.46%1.22%-1.29%0.98%1.44%7.52%4.79%1.79%-0.34%2.97%9.41%-1.04%0.23%4.82%2.04%-3.68%-3.26%4.75%6.78%-0.42%0.03%0.85%4.48%2.90%4.29%-6.17%-0.70%-5.07%-1.10%-3.19%-0.61%-2.81%-3.21%-0.08%13.89%2.30%0.43%-3.25%4.95%-3.75%-1.34%6.18%-8.03%-1.96%-0.28%0.89%
Capital Expenditures Growth (1y) -66.94%-50.57%-63.76%-80.94%-15.82%81.27%9.73%321.78%53.43%-26.10%65.66%63.97%155.04%161.42%202.82%81.43%115.76%170.71%191.85%88.69%57.15%-3.69%-47.43%-38.48%-11.41%-45.24%-46.69%-10.44%-36.50%5.15%253.31%32.58%21.20%12.81%-39.70%-0.51%-22.41%-42.51%-55.10%-83.92%-71.36%-84.31%-71.09%33.24%48.45%167.28%139.24%28.55%-15.36%-65.35%29.19%1.27%30.86%321.81%-21.50%3.08%-11.19%12.24%63.69%76.50%61.80%
Capital Expenditures Growth (3y) -24.70%-12.84%-12.99%9.65%48.79%51.85%76.56%132.37%103.62%73.57%144.64%77.72%105.26%89.60%66.86%28.18%44.28%12.60%-6.48%1.30%-4.02%-17.84%-0.33%-9.94%-11.99%-13.40%4.34%5.71%-15.79%-11.98%-1.47%-40.37%-35.42%-53.31%-57.23%-40.27%-30.90%-37.76%-32.28%-34.94%-28.87%-47.43%-3.69%20.15%18.03%57.49%34.37%10.30%-0.55%17.94%18.41%22.59%23.43%
Capital Expenditures Growth (5y) 18.63%36.19%42.24%35.18%62.03%55.63%53.22%70.87%63.70%22.50%32.62%25.33%37.22%31.45%54.32%20.12%18.25%11.11%11.75%6.52%-3.63%-18.50%-23.15%-34.91%-31.44%-43.30%-31.81%-24.03%-23.98%-22.15%-7.93%-18.34%-19.48%-37.65%-24.71%-22.62%-18.24%-18.83%-20.63%-22.07%-16.00%-7.21%2.80%25.84%18.76%
Capital Expenditures (QoQ) -11.54%-18.67%11.25%-58.70%32.27%-40.38%-41.48%82.38%184.83%-63.91%124.97%-33.66%37.18%-19.09%122.67%3.19%40.61%-6.28%33.41%22.72%76.42%1.04%-13.75%2.21%8.12%-44.85%0.94%47.17%-33.16%-46.31%69.57%4.36%10.67%80.42%-36.37%-4.60%3.01%-3.56%4.98%-25.60%-23.68%-24.68%-62.41%32.55%-58.19%38.76%73.27%47.68%-24.72%24.20%-6.90%-2.77%-69.18%363.11%-27.02%25.65%-0.67%-13.82%-4.16%8.24%25.54%25.69%3.34%-0.77%
Cash & Equivalents Growth (1y) 48.32%-36.82%-17.65%-9.33%-7.61%0.32%29.32%14.73%31.24%72.83%9.92%4.92%-12.43%-4.68%59.17%49.64%41.63%4.91%-49.84%-50.97%-34.27%-4.68%28.34%1.52%-20.49%17.93%20.70%64.58%94.33%14.32%-20.12%-41.88%-33.61%-21.02%-10.28%3.93%-14.01%6.18%58.04%153.02%112.09%48.05%0.33%-26.24%-30.24%-27.56%-19.73%-28.11%-21.63%44.71%65.67%81.35%43.46%-21.13%-37.03%-34.88%-13.66%-15.73%-14.47%-16.59%-38.26%
Cash & Equivalents Growth (3y) 21.61%3.09%5.39%2.96%2.02%18.23%31.28%21.67%17.63%20.01%-4.26%-8.35%-6.58%-1.58%0.81%-9.35%-9.54%5.65%-8.07%-6.43%0.52%8.72%7.36%-0.97%0.85%2.12%-4.72%-0.20%3.52%-1.39%4.24%15.19%6.58%7.48%12.47%24.71%8.36%4.43%8.37%10.29%5.06%15.78%10.09%-1.30%-7.78%-6.14%-5.75%-5.31%-0.99%-1.29%-3.73%-0.50%-8.55%
Cash & Equivalents Growth (5y) 17.40%1.84%-1.35%-4.35%-0.23%10.57%7.81%-2.16%-3.18%14.21%6.33%5.16%4.72%5.15%-0.24%-6.55%-0.92%1.26%-11.05%-13.13%-10.33%1.51%11.90%20.62%13.35%10.85%6.52%13.16%10.42%0.56%-1.82%-4.12%-7.92%5.41%13.60%20.38%7.42%5.39%5.83%9.64%7.51%0.62%-6.40%-12.18%-16.00%
Cash & Equivalents (QoQ) 53.68%-11.79%5.77%3.44%-34.53%14.96%16.46%5.40%-28.91%48.19%3.32%20.57%-6.38%-5.75%-1.38%0.64%1.91%57.38%-7.29%-4.75%-24.52%-24.76%-9.36%27.68%9.47%1.31%-28.30%0.00%62.37%3.68%-2.24%18.08%-4.48%-27.56%-28.87%34.88%13.63%-17.70%-17.61%11.60%40.32%22.50%31.90%-6.45%-2.05%-16.99%-3.03%-11.51%1.71%-8.03%-13.15%-3.54%87.83%5.29%-4.93%-23.70%3.27%-15.94%-1.69%1.17%0.78%-14.68%-4.12%-25.11%
Cash from Investing Activities Growth (1y) 52.79%58.93%-92.56%-178.46%-70.09%67.26%19.18%-42.96%106.62%223.30%16.68%-113.53%-3,079.64%20.97%-94.47%14.82%-193.51%-3,007.78%-62.76%-48.22%15.16%47.71%24.80%11.26%41.37%55.10%17.48%35.07%-7.86%-233.28%-23.82%32.12%0.19%23.83%4.30%-36.96%37.11%55.88%84.40%71.92%95.46%64.54%-44.99%-53.95%-1,248.77%-99.88%-33.29%17.36%1,541.22%-35.73%-320.00%-618.13%-110.05%-26.88%74.73%162.79%-27.97%-32.31%-125.06%-286.79%
Cash from Investing Activities Growth (3y) 27.10%29.38%-9.05%-104.09%-49.68%35.51%-9.41%-37.51%-79.54%-251.34%-38.16%-39.18%-323.94%-173.20%-33.51%-3.86%-13.44%-106.66%-0.33%5.12%18.74%7.85%8.41%26.87%14.22%-4.46%0.74%15.48%12.19%-3.85%43.04%36.09%69.45%50.79%39.96%16.03%27.23%32.12%32.95%29.05%121.26%1.28%-100.97%-109.05%-169.37%-50.99%-12.27%78.90%-22.86%-31.59%-33.68%-103.46%
Cash from Investing Activities Growth (5y) -35.96%-42.28%-32.63%-60.74%-52.88%-49.32%-9.89%-27.88%-23.55%-59.06%-10.35%-9.21%-117.72%-96.80%-19.45%13.16%-9.47%-80.82%-3.66%4.51%19.56%23.44%35.15%31.54%55.20%29.17%26.05%23.56%16.13%4.51%18.61%19.78%49.80%20.21%-3.91%-28.57%11.00%11.64%20.38%29.28%-2.59%-10.06%-35.79%-60.69%
Cash from Investing Activities (QoQ) 24.27%-20.63%60.16%-29.69%34.12%-465.61%42.38%20.78%87.32%-1,296.42%-1.91%103.67%136.28%-1,043.66%-161.17%48.83%109.59%-1,617.04%-14.40%-76.31%4.97%15.09%-4.18%-0.91%41.43%-22.12%-22.94%33.32%55.15%-124.43%3.26%-10.76%-38.59%16.62%46.97%-62.86%-5.77%-4.76%24.10%25.22%25.80%62.96%-36.65%87.90%-479.07%-51.43%-45.09%-6.01%14.18%-0.98%10.05%1,948.96%-108.08%-212.48%-53.80%74.11%-1.99%37.76%482.06%-152.76%-5.45%-5.88%-217.11%
Cash from Operations Growth (1y) 169.91%129.05%80.40%33.33%-7.42%4.74%-36.53%3.26%-46.43%24.34%52.00%12.82%101.19%-50.29%-24.71%6.88%-68.58%-107.18%-45.42%-59.81%83.03%868.49%26.44%95.31%27.45%259.34%52.79%52.45%106.79%-112.94%-72.50%-6.20%-22.61%591.85%129.63%-39.17%-73.86%-166.89%-275.70%-164.00%-340.41%-43.86%106.28%105.76%98.02%53.77%-247.85%-55.76%1,519.80%244.39%1,001.63%6,149.97%439.75%85.91%-2.35%1.27%8.54%-57.54%14.83%20.22%
Cash from Operations Growth (3y) 10.21%43.95%20.29%15.81%-0.07%-13.49%-10.11%7.58%-30.30%-26.92%-14.52%-21.45%4.98%-35.04%-19.61%-5.68%-9.84%25.60%1.78%6.17%68.97%-52.88%-19.01%40.83%26.82%31.75%-1.19%-4.54%-25.21%-34.36%-45.96%-33.24%-35.47%-67.90%-36.72%-71.80%-26.25%-34.72%-29.33%-74.64%-12.29%43.59%41.57%53.17%52.04%47.99%135.24%203.67%339.99%46.43%129.64%323.76%
Cash from Operations Growth (5y) -3.29%-16.07%-6.48%-7.77%-10.52%-18.62%-12.90%-0.45%-4.61%4.14%3.83%7.61%24.98%-16.30%-26.24%3.71%3.24%4.75%-7.81%-7.35%-0.49%-63.70%-32.88%-25.29%-26.83%-33.25%-36.11%-49.74%-15.10%-17.95%-16.03%-60.75%-32.85%38.84%27.56%-9.11%-0.98%3.61%7.51%0.65%31.64%22.49%24.06%31.55%
Cash from Operations (QoQ) -3.88%99.51%-15.26%66.08%-18.43%57.13%-37.37%15.32%-7.71%-4.77%1.89%-40.17%114.20%16.41%-24.37%6.69%-47.07%76.31%7.36%-68.64%-112.09%1,441.12%-20.94%42.80%-49.24%120.65%22.12%-6.82%43.11%-6.18%21.85%26.40%-108.95%299.36%315.70%4.28%-43.08%-6.92%10.12%-55.19%-245.65%-144.47%59.88%-68.32%12.85%110.67%-63.19%-157.73%-1,938.29%65.87%111.01%1,752.84%107.29%113.14%-23.65%60.01%-28.60%11.95%-20.82%71.50%-72.07%202.80%-17.10%
Dividends Paid - Common Growth (1y) 111.41%-19.90%-18.01%-11.52%101.94%566.52%263.63%-49.68%24.28%-8.50%32.36%-37.38%174.36%-83.73%-80.25%-79.57%-85.42%223.70%0.62%19.25%1.51%-20.95%77.88%-17.66%0.24%70.44%-10.88%332.39%56.97%-13.20%135.08%-51.44%33.00%-99.66%-99.89%-99.53%-99.73%857.56%2,468.75%1,297.58%3,052.54%16.41%-6.76%-9.81%-51.59%235.14%462.24%349.00%521.04%74.19%-92.86%-1.76%-4.17%45.84%190.00%
Dividends Paid - Common Growth (3y) 84.72%-29.08%58.03%-34.67%90.25%-0.25%-1.67%-59.92%-20.78%-21.59%-35.92%-46.56%-25.95%-25.32%-29.29%-41.46%-47.06%63.38%16.84%61.92%16.89%5.36%55.04%20.02%27.91%-82.84%-86.80%-78.62%-82.10%-69.49%-59.54%-68.39%-51.35%-66.36%-70.27%-61.15%-65.27%234.29%412.57%283.93%355.93%89.41%-27.93%58.45%42.29%104.20%5.20%
Dividends Paid - Common Growth (5y) 10.51%-46.07%-4.74%-41.60%0.38%20.49%11.22%-42.43%-12.74%-8.27%-16.05%-11.49%-8.57%-9.23%-5.83%-15.88%-20.90%-58.09%-66.67%-60.52%-64.26%-47.94%-36.29%-35.41%-28.94%-43.75%-44.01%-34.22%-38.57%-35.60%-19.07%-33.73%-19.12%-25.98%-59.76%-23.70%-24.25%148.57%94.57%
Dividends Paid - Common (QoQ) 3,584.48%1,296.02%-94.44%0.25%5.36%1,406.45%-87.31%230.88%-42.52%108.47%-68.66%143.60%-16.85%-1.36%37.32%-85.55%0.93%2.02%-2.00%220.77%-68.63%20.92%-16.58%149.80%-29.41%-44.03%1.55%324.76%-63.09%171.57%-63.13%134.88%-0.04%-43.91%0.98%-99.40%-67.90%137.98%-40.40%2,003.39%-13.89%29.48%34.43%-22.33%-31.03%25.23%-27.84%437.69%15.71%0.01%-0.19%50.82%-95.26%1,275.95%-2.64%129.53%-90.57%
EBITDA Margin Growth (1y) 283.001,299.00963.00123.00536.00183.00-246.00550.0056.00-44.00440.00-51.00356.00423.0070.00361.00169.00-530.00-795.00-792.00-894.00-212.00-108.00-231.00-840.00-614.00169.00282.00966.00790.00-2229.0065.0044.00-399.002,820.00395.00387.00930.00-3134.00-43003.00-4943.00-2410.00814.0042,347.003,718.00562.00827.00-357.00357.002,037.001,419.001,416.0086.00234.00524.00-47.00322.00-65.00-379.00-163.00825.00
EBITDA Margin Growth (3y) 875.001,439.001,157.00622.00947.00563.00263.00859.00580.00-151.00-286.00-482.00-369.00-319.00-833.00-663.00-1565.00-1356.00-734.00-741.00-769.00-36.00-2168.00116.00169.00-223.00759.00743.001,397.001,321.00-2543.00-42543.00-4512.00-1879.00501.00-261.00-838.00-918.00-1492.00-1013.00-868.00190.003,061.0043,405.004,161.002,834.002,770.001,012.00764.002,207.001,564.001,206.001,232.00
EBITDA Margin Growth (5y) 1,399.001,332.00431.00191.00222.00-180.00-639.00-164.00-1154.00-977.00-225.00-431.00-244.00-143.00-2894.00-315.00-556.00-965.00-143.00-281.00-338.00495.00-2482.00-42492.00-4387.00-1702.00-1560.0086.00172.00-526.00-901.00-553.00-437.00721.002,747.00797.00-395.001,354.00451.00355.00-461.00359.003,206.0043,195.005,307.00
EBITDA Margin (QoQ) -466.00701.00171.00-123.00550.00365.00-668.00289.00198.00-65.00127.00-205.0098.00419.00-363.00202.00165.0065.00-72.0010.00-534.00-200.00-69.00-92.00148.00-95.00-193.00-701.00375.00687.00-79.00-17.00199.00-2332.002,215.00-39.00-243.00887.00-210.00-47.00300.00-3177.00-40079.0038,013.002,833.0047.001,454.00-615.00-323.00312.00269.0099.001,358.00-306.00266.00-1231.001,506.00-16.00-305.00-863.001,120.00-330.00-89.00125.00
EBIT Growth (1y) 65.98%405.98%144.28%43.80%81.77%19.32%-7.29%23.98%3.02%-6.13%28.28%3.75%27.07%42.83%12.94%24.57%5.92%-41.50%-50.89%-50.45%-54.06%-29.54%-14.46%-12.76%-49.64%-8.54%57.89%67.34%234.49%117.01%-132.53%13.24%13.08%-18.29%413.89%-21.77%-38.88%-8.00%-196.96%-339.13%-259.14%-178.83%28.97%94.36%70.44%40.86%46.02%-76.24%36.66%193.93%278.69%581.16%218.12%260.58%114.11%7.72%112.86%2.56%-26.00%-1.88%133.04%
EBIT Growth (3y) 45.94%78.29%42.69%22.75%33.51%16.96%10.33%17.02%11.51%-7.78%-10.73%-13.81%-14.81%-16.19%-22.01%-18.65%-37.43%-27.76%-12.79%-10.24%-8.20%11.83%-34.61%18.24%23.96%17.49%17.25%14.02%32.22%17.72%-44.06%-60.29%-45.81%-37.38%-29.30%-28.17%-31.76%-34.42%-33.36%-30.80%-31.96%-24.06%38.99%35.33%30.48%58.78%59.60%123.30%53.16%76.23%69.05%92.07%98.82%
EBIT Growth (5y) 33.14%36.48%10.01%2.68%2.97%-7.99%-10.82%-7.08%-20.34%-12.76%-0.79%-1.34%0.82%3.16%-17.54%0.40%-1.51%-7.74%-7.50%-8.52%-11.77%1.00%-27.25%-38.48%-30.96%-26.00%-25.47%-17.08%-25.29%-22.52%-18.93%-17.19%-17.14%-19.93%32.51%-2.18%-26.46%7.75%7.30%4.28%-5.61%10.12%25.28%20.17%25.37%
EBIT Margin Growth (1y) 283.001,299.00963.00123.00536.00183.00-246.00550.0056.00-44.00440.00-51.00356.00423.0070.00361.00169.00-530.00-795.00-792.00-894.00-290.00-108.00-231.00-840.00-536.00169.00282.00966.00790.00-2229.0065.0044.00-399.002,019.00-423.00-623.00-89.00-4139.00-62349.00-8719.00-3974.00209.0060,732.006,798.001,590.001,390.00-274.00246.002,001.002,186.002,141.00970.00956.00758.00-13.00412.0052.00-369.00-33.00906.00
EBIT Margin Growth (3y) 875.001,439.001,157.00622.00947.00563.00263.00859.00580.00-151.00-286.00-482.00-369.00-397.00-833.00-663.00-1565.00-1356.00-734.00-741.00-769.00-36.00-2168.00116.00169.00-144.00-42.00-75.00386.00302.00-4350.00-62706.00-9298.00-4462.00-1912.00-2040.00-2544.00-2473.00-2540.00-1891.00-1675.00-383.003,785.0062,599.008,014.004,547.004,334.001,854.001,628.003,009.002,575.002,095.002,289.00
EBIT Margin Growth (5y) 1,399.001,332.00431.00191.00222.00-258.00-639.00-164.00-1154.00-977.00-225.00-431.00-244.00-143.00-2894.00-315.00-556.00-965.00-945.00-1098.00-1348.00-524.00-4288.00-62656.00-9173.00-4207.00-3972.00-1692.00-1534.00-2082.00-2751.00-2249.00-2254.00-871.001,665.00-173.00-1328.00484.00403.00237.00-292.00625.004,174.0062,553.009,333.00
EBIT Margin (QoQ) -466.00701.00171.00-123.00550.00365.00-668.00289.00198.00-65.00127.00-205.0098.00419.00-363.00202.00165.0065.00-72.0010.00-534.00-200.00-69.00-92.0070.00-17.00-193.00-701.00375.00687.00-79.00-17.00199.00-2332.002,215.00-39.00-243.0086.00-226.00-240.00291.00-3965.00-58436.0053,391.005,036.00218.002,087.00-543.00-172.0018.00423.00-23.001,583.00203.00378.00-1194.001,569.005.00-392.00-769.001,208.00-416.00-57.00171.00
EBIT (QoQ) -42.75%152.32%28.99%-10.93%74.54%21.82%-24.07%12.59%14.58%-5.35%1.55%-6.45%4.40%29.34%-17.87%14.58%17.35%2.28%-9.42%-2.57%-35.19%-14.14%-8.61%-9.67%-0.60%4.24%-6.80%-47.86%80.54%79.94%-1.22%4.23%17.13%-126.97%443.90%4.08%-15.36%3.61%-14.29%-18.69%27.41%-209.19%-111.40%45.89%36.89%1.61%83.20%-183.41%-26.25%10.19%45.16%-1.85%287.22%70.87%47.68%-75.00%471.49%1.46%-25.70%-50.59%175.37%-26.79%-1.49%17.34%
EBT Growth (1y) -71.43%1,979.46%263.02%76.76%2,620.10%28.81%-13.20%21.17%-16.84%-19.59%34.65%-0.37%53.31%55.61%14.48%33.70%6.78%-52.09%-103.50%-65.08%-53.14%-34.92%1,124.85%-4.37%-115.90%50.73%23.43%26.41%649.23%57.20%-283.53%78.77%104.61%-31.98%164.95%-28.29%-78.41%-1.99%-331.98%-566.28%-1,010.04%-321.31%10.35%73.59%42.28%16.60%24.49%-23.16%15.70%89.37%100.85%162.12%40.27%1,099.12%8,980.96%16.70%109.50%2.40%-52.97%-43.23%1,518.54%
EBT Growth (3y) 86.26%177.92%61.89%28.74%226.10%17.24%10.19%17.30%10.83%-15.68%-27.12%-22.52%-8.46%-21.42%-25.66%-23.57%-27.64%-22.25%-23.77%-24.98%-25.76%15.53%-185.27%29.29%21.34%17.24%13.74%17.46%64.19%1.57%-68.28%-99.81%-81.91%-51.47%-10.54%-42.33%-46.34%-56.17%-52.84%-52.07%-85.94%-29.98%26.11%30.10%33.76%42.37%37.25%42.49%26.99%45.62%33.23%34.10%42.91%
EBT Growth (5y) 60.28%75.21%-16.76%-0.07%76.96%-12.86%-13.64%-11.63%-16.01%-10.07%-7.34%-10.88%-7.70%2.83%-23.99%0.18%-2.22%-12.86%-11.99%-11.56%-28.98%0.55%-103.59%-55.96%-40.68%-40.61%-38.30%-31.92%-66.37%-31.51%-31.09%-31.58%-31.66%-16.33%14.97%-7.54%-20.79%13.95%4.01%1.92%-24.14%14.96%17.57%16.37%19.60%
EBT Margin Growth (1y) -246.001,541.001,120.00295.001,390.00265.00-303.00378.00-246.00-273.00427.00-97.00524.00453.0083.00380.00145.00-673.00-2117.00-966.00-669.00-261.001,198.00-52.00-1386.0091.00-149.00-75.00853.00267.00-2400.00475.00583.00-448.002,426.00-373.00-980.000.00-4904.00-77152.00-11733.00-5361.00-630.0074,562.008,989.002,037.001,898.00-596.00142.002,205.002,674.003,168.001,582.001,764.001,040.0062.00807.0037.00-511.00-386.00965.00
EBT Margin Growth (3y) 898.001,532.001,244.00575.001,668.00444.00207.00661.00423.00-494.00-1608.00-683.000.00-481.00-837.00-637.00-1911.00-843.00-1068.00-1093.00-1202.0098.00-1351.00348.0050.00-90.00-122.0028.00456.00-181.00-4877.00-77049.00-12130.00-5809.00-3108.00-2962.00-3725.00-3325.00-3636.00-3186.00-2603.00-1120.003,941.0077,134.0010,713.006,006.005,612.002,634.002,531.004,006.003,202.002,844.003,354.00
EBT Margin Growth (5y) 1,567.001,312.00-790.00-10.001,144.00-489.00-713.00-356.00-1632.00-663.00-559.00-810.00-533.00-122.00-3385.00-237.00-474.00-1023.00-1042.00-990.00-1600.00-350.00-3828.00-77176.00-12663.00-5451.00-5656.00-2562.00-2288.00-3505.00-3610.00-3083.00-3000.00-1567.001,464.00-390.00-2001.00645.0078.0044.00-214.00682.004,470.0076,810.0012,484.00
EBT Margin (QoQ) -431.00808.00187.00-810.001,356.00388.00-638.00285.00231.00-180.0043.00-339.00203.00520.00-482.00283.00132.00150.00-184.0047.00-686.00-1294.00968.00343.00-277.00164.00-282.00-991.001,200.00-76.00-208.00-63.00614.00-2743.002,667.0045.00-417.00131.00-132.00-563.00564.00-4773.00-72380.0064,856.006,935.00-42.002,812.00-717.00-17.00-180.00318.0021.002,047.00288.00813.00-1565.002,228.00-436.00-165.00-821.001,459.00-984.00-40.00530.00
EBT (QoQ) -138.48%770.80%44.35%-92.33%2,431.40%29.57%-29.71%17.99%19.87%-12.69%-1.89%-19.02%15.91%46.22%-27.40%24.60%17.65%7.57%-15.21%-0.49%-47.21%-107.86%945.41%33.53%-26.68%23.82%-21.11%-122.20%795.17%1.40%-19.21%-3.56%98.97%-218.38%178.70%10.38%-33.86%13.04%-13.12%-66.76%200.26%-367.56%-74.64%35.14%26.98%-8.38%48.55%-41.76%-5.50%1.87%16.08%2.96%86.70%107.88%6,006.28%-193.30%322.54%-28.38%-21.53%-92.41%2,298.96%-67.10%-5.28%116.52%
Enterprise Value Growth (1y) -30.88%40.79%21.77%6.62%4.27%-12.04%-43.84%-22.09%-36.82%-56.62%4.37%-0.55%1.17%1.04%-80.02%-57.70%-34.03%-12.63%44.21%49.55%35.13%5.54%-22.65%-8.63%12.67%-22.56%-19.98%-53.84%-81.36%-12.43%21.35%44.92%26.78%14.31%0.76%-21.71%12.87%-4.89%-57.64%-143.59%-105.95%-51.45%-6.36%21.31%23.91%18.57%9.25%14.61%7.96%-44.31%-57.12%-73.01%-32.13%17.96%31.98%34.19%-19.61%14.97%12.95%13.25%48.66%
Enterprise Value Growth (3y) -19.68%-1.29%-2.47%-4.66%-8.98%-20.20%-35.29%-24.63%-21.92%-20.41%1.34%7.17%4.93%-1.73%-7.19%4.74%8.77%-9.25%6.37%5.53%-0.91%-9.19%-4.99%2.72%-5.06%-5.70%2.16%-1.04%-4.98%-0.35%-7.16%-17.76%-9.53%-10.83%-18.50%-32.63%-10.94%-8.96%-15.02%-17.85%-12.99%-21.19%-14.89%-5.15%2.55%1.21%1.01%0.93%-13.31%-0.23%2.38%0.41%6.73%
Enterprise Value Growth (5y) -17.82%-2.98%-1.56%1.82%-2.39%-13.06%-11.12%-1.19%-0.53%-15.11%-7.16%-5.98%-6.36%-7.73%-3.05%6.04%-0.17%-4.67%8.52%10.78%8.10%-3.19%-12.61%-22.24%-15.78%-13.41%-9.44%-14.60%-12.64%-4.50%-3.50%-1.87%1.65%-9.85%-18.86%-28.08%-10.68%-8.90%-10.21%-13.26%-17.92%-4.42%2.13%7.87%10.69%
Enterprise Value (QoQ) -45.39%15.09%-4.08%-1.86%34.22%-12.17%-24.24%-4.43%23.01%-44.01%-5.45%-17.03%11.87%12.07%-10.88%-15.02%11.76%-59.95%2.86%2.25%25.84%20.78%12.15%-25.70%-7.98%-2.86%22.19%-1.04%-51.55%-0.69%0.23%-19.12%6.05%29.56%30.13%-58.34%-9.95%18.42%14.31%-13.35%-32.37%-22.60%-32.41%4.16%2.65%13.90%2.04%7.32%-4.18%4.04%7.83%0.11%-63.34%-4.47%-1.49%23.71%-1.42%13.39%1.80%-38.65%27.90%11.33%2.14%17.94%
EPS (Basic) Growth (1y) -196.43%335,497,834.45%536.36%127.91%477.78%9.30%-10.71%40.82%9.80%2.82%61.60%-6.52%61.61%83.67%11.39%56.59%4.97%-49.18%-119.56%-72.28%-50.00%-29.45%268.18%57.45%-117.89%20.44%33.78%-17.21%558.82%327.15%-235.39%160.88%160.75%-9.20%211.58%-30.11%-87.62%-103.38%-382.25%-617.42%-3,193.52%-1,676.14%28.26%78.02%72.45%22.45%26.91%-22.86%15.10%86.90%100.46%160.88%41.35%2,429.31%15,541.21%16.39%95.42%-57.37%-51.46%-44.12%2,622.36%
EPS (Basic) Growth (3y) 58.74%15,464.20%109.40%44.22%105.70%27.32%17.13%27.26%23.04%-1.36%-32.99%-25.97%-5.34%-13.00%-28.45%-11.91%-27.93%-24.42%-23.94%-28.77%-25.68%53.68%-44.96%50.38%28.88%67.17%26.43%14.71%51.55%-28.69%-84.34%-125.28%-128.84%-36.54%-31.22%-40.86%-45.10%-35.10%-51.54%-50.33%-109.82%-21.73%26.04%29.35%48.42%63.44%36.17%42.12%71.63%48.89%32.92%33.81%38.87%
EPS (Basic) Growth (5y) 46.66%1,938.40%-31.95%5.43%40.72%-5.84%-11.97%-2.09%-16.72%-4.00%-4.56%-11.96%-6.98%27.64%-21.64%8.10%2.36%10.87%-7.84%-8.01%-33.25%-16.12%-57.18%-70.24%-59.11%-36.89%-43.53%-30.03%-66.05%-30.65%-33.47%-35.38%-34.09%-15.50%14.96%-9.87%-20.36%7.28%1.23%-0.19%-17.02%81.90%16.90%16.07%16.64%
EPS (Basic) (QoQ) -100.00%52,729,700.00%95.45%-162.79%618.43%0.02%-30.00%4.08%50.00%-18.30%10.40%-18.84%40.45%28.41%-36.14%40.31%59.63%-22.13%-10.22%-5.94%-22.72%-129.97%227.27%69.64%9.04%-28.56%19.15%-119.28%833.90%-20.65%-26.26%6.85%583.24%-125.15%242.08%6.80%137.93%-69.09%-11.01%-81.09%-165.01%-2,479.27%-63.14%-13.08%62.67%-4.17%50.01%-41.75%-5.05%1.81%15.97%2.05%83.79%103.44%11,041.45%-194.36%743.60%-76.88%-17.09%-103.72%6,085.64%-73.68%-4.56%67.75%
EPS (Weighted Average and Diluted) Growth (1y) -196.43%333,336,284.57%531.82%130.95%474.07%9.61%-11.51%41.24%9.90%2.34%62.60%-6.57%61.26%83.72%11.00%56.25%5.03%-49.13%-119.82%-72.00%-49.47%-29.10%268.18%56.77%-117.89%20.56%33.78%-16.85%558.82%326.67%-235.39%159.40%159.63%-9.16%211.29%-29.89%-87.60%-103.39%-382.99%-618.70%-3,200.27%-1,680.13%28.26%78.02%72.45%22.45%26.91%-22.86%15.10%86.90%100.46%160.72%41.52%2,422.46%15,547.87%16.46%95.41%-57.36%-51.43%-44.14%2,617.96%
EPS (Weighted Average and Diluted) Growth (3y) 58.27%15,421.27%108.71%44.98%105.11%27.26%16.89%27.28%23.01%-1.47%-33.10%-25.79%-5.06%-12.82%-28.21%-11.81%-27.96%-24.24%-23.60%-28.53%-25.42%53.92%-44.96%50.10%28.70%67.18%26.32%14.78%51.50%-28.69%-84.34%-125.28%-128.84%-36.59%-31.22%-40.94%-45.17%-35.14%-51.60%-50.38%-109.94%-21.82%26.04%29.35%48.47%63.35%36.15%42.09%71.66%48.84%32.91%33.79%38.82%
EPS (Weighted Average and Diluted) Growth (5y) 46.35%1,935.54%-31.95%5.92%40.72%-5.76%-11.85%-1.98%-16.74%-3.95%-4.25%-11.83%-6.81%27.79%-21.70%8.15%2.50%11.00%-7.64%-7.87%-33.14%-16.13%-57.18%-70.24%-59.11%-36.97%-43.53%-30.08%-66.05%-30.70%-33.47%-35.38%-34.09%-15.50%14.96%-9.82%-20.36%7.32%1.23%-0.19%-17.02%81.88%16.89%16.07%16.63%
EPS (Weighted Average and Diluted) (QoQ) -100.00%52,881,500.00%90.91%-164.29%613.62%0.23%-30.22%4.12%50.50%-19.08%11.38%-18.98%40.15%28.57%-36.00%39.84%59.66%-22.32%-9.91%-6.00%-22.67%-130.26%227.27%69.64%8.50%-28.21%18.64%-119.36%830.95%-20.33%-26.26%6.85%579.73%-125.28%241.28%6.94%137.84%-69.03%-11.00%-81.08%-165.01%-2,485.07%-63.14%-13.08%62.67%-4.17%50.01%-41.75%-5.05%1.81%15.97%2.05%83.79%103.43%11,046.81%-194.35%743.52%-76.88%-17.04%-103.72%6,082.85%-73.67%-4.59%67.50%
FCF Margin Growth (1y) 3,569.002,306.001,737.001,811.00220.00-766.00-1.00-1641.00-63.00-1037.00319.00760.00-428.00391.00-2420.00-1765.00-931.00-4779.00-5101.00-3303.00-3763.00598.003,313.002,173.002,145.002,972.003,471.001,164.002,249.001,793.00-5201.00-2337.00-620.00-1094.003,031.00890.00-603.00-1226.00-3030.00-55977.00-6717.00-4284.00-682.0056,029.005,610.003,871.001,751.00-997.005.001,346.002,558.003,122.001,898.001,236.00851.00-199.0084.00131.00-1321.00-115.00-114.00
FCF Margin Growth (3y) 3,726.00503.002,056.00930.00-270.00-1413.00-2102.00-2645.00-1421.00-5425.00-7202.00-4307.00-5122.00-3791.00-4208.00-2895.00-2549.00-1209.001,683.0034.00631.005,363.001,583.00999.003,774.003,671.001,300.00-283.001,026.00-528.00-5200.00-57425.00-7940.00-6605.00-681.00942.00-1710.00-1640.00-1961.00-945.00-1101.00932.003,628.0058,155.007,513.006,452.005,160.001,926.001,987.002,713.002,088.002,808.001,868.00
FCF Margin Growth (5y) 2,368.00-3886.00-5465.00-4137.00-4964.00-5594.00-3889.00-3775.00-3039.00-1856.00-418.00-971.00-727.00974.00-5938.00-4068.00-920.00-510.00-487.00-1413.00-592.003,042.001,584.00-54088.00-3546.00-1840.00-2412.00-231.00-80.00-942.00-4131.00-2392.00-2325.00-1389.003,628.003,068.00193.00941.001,448.001,979.00880.002,299.003,158.0057,840.007,483.00
FCF Margin (QoQ) 2,063.00113.001,194.00199.00800.00-456.001,268.00-1392.00-186.00309.00-372.00186.00-1161.001,666.0068.00-1001.00-343.00-1145.00724.00-167.00-4191.00-1467.002,522.00-628.00170.001,249.001,382.00-655.00997.001,747.00-925.00430.00541.00-5247.001,939.002,147.0067.00-1122.00-202.00654.00-556.00-2926.00-53149.0049,914.001,876.00677.003,562.00-505.00136.00-1442.00814.00497.001,477.00-230.001,378.00-727.00815.00-615.00328.00-444.00862.00-2067.001,534.00-443.00
FCF Payout Ratio Growth (1y) 47.28%2.03%-15.60%91.84%68.99%350.18%325.44%-69.66%1,343.58%150.11%198.08%-132.96%-116.00%-108.66%-106.91%70.26%50.59%-3,675.85%-216.88%1,830.37%159.55%111.78%178.07%-95.16%-147.45%-209.81%45.71%856.55%-1,821.34%-138.77%1,006.13%-208.03%80.45%99.94%-100.01%99.91%99.71%-10,756.67%-6,593.27%-5,273.21%-4,239.17%61.72%-4.81%236.91%329.79%260.82%387.93%-24.85%28.63%81.78%-93.51%-8.42%-896.44%57.60%200.39%
FCF Payout Ratio Growth (3y) 74.23%-15.94%120.38%-29.90%-80.72%-43.82%-42.21%-26.61%-46.45%-116.71%-38.43%19.26%-63.89%-27.25%-44.51%31.02%48.12%-69.67%77.63%115.58%-75.76%32.40%144.32%-35.73%-55.80%-26.02%-26.04%-26.19%77.71%47.27%-27.94%-27.11%70.76%71.35%-26.18%27.41%31.88%309.84%488.66%285.48%406.91%46.11%29.98%43.29%-186.60%87.65%36.82%
FCF Payout Ratio Growth (5y) -25.30%-15.53%-34.14%-0.25%2.80%34.10%16.73%-52.21%-18.36%-25.05%-5.79%-4.70%-19.42%-24.65%22.47%-20.84%12.11%63.37%65.25%61.90%68.44%54.75%36.04%-15.15%-17.38%-15.57%-16.48%-6.78%25.43%15.89%-22.26%-43.95%15.71%15.65%-72.18%15.40%-24.67%186.64%110.53%
FCF Payout Ratio (QoQ) 2,028.49%1,374.48%-95.07%25.27%-7.24%3,251.35%-95.66%233.71%-12.34%139.02%106.47%-42.18%4.47%-126.43%-0.19%68.70%16.65%-13.80%-66.45%-2,291.65%93.00%721.42%-94.27%373.05%-53.64%-61.44%-156.10%-994.82%161.52%153.15%-212.68%-36.06%385.00%-124.72%79.61%99.61%35.96%-80.14%35.10%-14,399.18%60.52%-44.61%47.59%-27.92%-8.09%288.91%-12.03%-10.47%93.53%-50.70%50.57%26.53%-93.09%596.09%-1,409.43%125.04%-86.84%
Free Cash Flow Growth (1y) 259.21%823.21%461.05%168.34%43.54%-21.49%4.18%-50.40%-2.85%-53.88%19.50%48.06%-14.53%65.84%-91.39%-63.42%-55.60%-289.98%-1,815.18%-287.95%-385.95%31.30%70.49%91.43%68.25%106.89%270.45%771.10%327.83%1,599.50%-311.26%-255.21%-38.84%-54.80%91.83%63.65%-78.75%-144.95%-580.33%-503.78%-962.75%-402.36%6.85%91.18%61.62%73.99%27.35%-204.06%11.03%165.87%121.07%308.39%295.27%497.49%382.83%-4.18%10.07%7.26%-112.03%-7.46%-3.46%
Free Cash Flow Growth (3y) 61.60%49.52%91.15%25.37%6.02%-15.63%-52.50%-35.48%-28.29%-51.15%-55.56%-44.51%-45.58%-60.89%-34.55%-27.22%-33.95%-55.19%105.10%2.64%27.42%41.02%-2.05%3.70%34.67%36.25%33.49%-55.87%31.93%-76.01%-46.96%-75.51%-46.15%-44.56%19.70%42.15%-39.31%-37.28%-66.36%-17.43%-70.38%41.96%28.92%36.78%38.67%44.60%39.91%100.60%57.57%83.92%50.35%56.70%59.73%
Free Cash Flow Growth (5y) 23.24%-65.81%-65.23%-27.39%-28.57%-22.72%-20.52%-15.36%-18.48%-41.45%-2.36%-10.15%-4.72%20.45%-28.98%-21.19%-10.89%-7.13%-28.39%-21.15%-23.10%30.39%9.99%-14.41%4.10%-3.63%-13.27%-15.06%0.39%-45.46%-22.82%-23.85%-18.97%-29.44%15.77%26.40%4.10%18.24%46.22%39.24%44.64%49.69%39.24%20.07%22.05%
Free Cash Flow (QoQ) 129.85%39.96%251.47%8.42%73.10%-14.94%68.10%-42.01%-5.32%12.87%-19.97%13.59%-55.05%192.44%-0.85%-34.42%-12.78%-84.82%321.33%-20.41%-473.16%-37.06%53.83%-21.09%10.35%41.12%86.59%-348.49%119.46%1,356.23%-47.19%52.26%45.15%-281.02%61.20%160.00%7.28%-132.72%-72.63%135.07%-326.89%-395.22%-53.21%49.88%-32.11%8.18%85.49%-118.08%10.47%-156.49%39.29%36.19%166.29%-17.97%500.59%-40.21%102.85%-33.71%19.20%-31.32%97.67%-107.44%1,016.76%-28.35%
Gross Margin Growth (1y) 110.00-1897.00157.00-1007.00-370.001,727.00-470.00754.00-109.00-142.00458.00241.00592.00629.0041.004.00-61.00-157.00-204.00-353.00-350.00-150.00-97.0067.0030.00-806.00-129.00-52.007.00-379.00-2838.00-175.00-270.00454.002,313.00-353.00-81.00190.00-1088.00-21773.00-4532.00-2311.00-647.0020,964.003,467.001,177.00327.00-156.00-151.001,490.001,030.00826.00-252.00-527.00306.00-25.00468.00-32.0087.00914.00
Gross Margin Growth (3y) -370.00-312.00144.00-13.00113.002,214.0028.00998.00422.00330.00294.00-109.00182.00322.00-260.00-282.00-380.00-1113.00-430.00-338.00-313.00-1335.00-3064.00-159.00-233.00-732.00-655.00-580.00-345.00265.00-1613.00-22301.00-4883.00-1668.00578.00-1162.00-1147.00-944.00-1407.00-965.00-1216.00355.00710.0021,634.003,064.002,139.001,663.00645.0066.001,303.00888.001,130.00
Gross Margin Growth (5y) 162.00160.00-19.00-362.00-297.001,907.00-272.00712.00103.00-626.0068.00-93.00219.00-863.00-3227.00-509.00-643.00-1038.00-956.00-866.00-664.00-691.00-1839.00-22285.00-4846.00-2853.00-2389.00-1389.00-1410.00-870.00-1932.00-1493.00-1568.00999.001,935.00-492.00-1549.0018.00-72.00-164.00-1000.00984.0021,696.004,446.00
Gross Margin (QoQ) 49.0098.00-24.00-14.00-1957.002,152.00-1188.00623.00140.00-46.0036.00-240.00107.00554.00-181.00111.00144.00-34.00-218.0047.0048.00-81.00-367.0051.00247.00-28.00-203.0014.00-589.00649.00-125.0072.00-975.00-1810.002,538.00-23.00-251.0049.00-128.00249.0020.00-1229.00-20813.0017,490.002,241.00436.00797.00-7.00-49.00-414.00314.00-2.001,592.00-874.00110.00-1080.001,316.00-41.00-220.00-587.00-102.00240.00
Gross Profit Growth (1y) 31.68%21.42%40.99%18.06%23.92%34.24%-0.95%-0.01%-1.21%-5.58%10.30%9.14%14.26%26.22%10.26%6.03%-2.08%-26.36%-29.39%-29.12%-30.00%-18.12%-9.61%2.49%11.77%25.34%40.70%38.37%39.89%19.13%-17.19%6.87%6.87%9.90%31.96%-0.86%-4.48%0.17%-49.60%-108.19%-89.27%-69.55%-29.45%758.72%393.41%79.96%35.62%-10.09%-12.32%15.43%70.87%95.04%81.57%72.47%35.74%8.26%7.87%-9.07%1.33%21.19%
Gross Profit Growth (3y) 17.25%15.45%15.49%8.81%11.83%16.96%6.40%4.98%3.39%-4.26%-4.95%-6.39%-7.83%-8.70%-11.05%-8.33%-8.50%-8.91%-3.52%0.17%3.05%6.93%1.75%14.86%18.66%17.95%15.42%13.60%12.61%9.46%-18.03%-27.79%-52.15%-30.53%-22.29%-18.82%-20.33%-18.12%-21.58%-21.42%-22.57%-14.16%17.80%138.41%98.78%53.02%46.52%23.82%19.75%28.24%28.86%33.39%
Gross Profit Growth (5y) 12.52%7.42%3.70%-0.64%-0.84%-0.72%-5.12%-3.41%-2.87%-2.07%1.78%3.07%4.13%2.59%-3.89%2.64%2.75%-0.21%-0.37%1.27%2.24%6.12%-6.87%-16.25%-29.74%-12.92%-11.37%-4.58%-5.44%-6.39%-12.02%-12.46%-13.87%-6.98%1.69%-1.27%-4.24%1.79%2.27%0.49%-1.89%15.08%71.12%59.33%
Gross Profit (QoQ) 5.25%13.50%13.32%-2.73%-2.95%31.79%-5.10%2.09%5.14%-2.76%-4.20%0.87%0.48%13.60%-5.21%5.59%11.01%-0.77%-8.85%-2.48%-16.51%-4.85%-8.50%-3.70%-2.34%5.04%3.74%5.02%9.52%17.91%2.02%6.18%-6.73%-18.03%31.65%6.18%-4.09%-1.57%-1.10%2.30%0.58%-50.48%-116.08%233.98%185.45%14.73%50.13%0.36%4.11%-13.54%-0.48%-2.13%37.07%27.99%13.60%-8.89%30.20%0.73%-9.40%-9.23%0.97%8.56%
Interest Coverage Ratio Growth (1y) 37.92%328.48%106.54%32.36%90.88%27.21%-12.97%-2.27%-21.16%-32.43%5.62%3.90%29.72%45.47%13.12%12.38%-1.45%-43.47%-52.61%-46.15%-50.98%-24.39%48.99%-5.23%-53.18%-29.63%-28.06%18.57%177.95%114.50%-132.54%23.11%16.56%-21.48%430.89%-24.50%-50.42%-18.04%-170.13%-267.21%-225.71%-159.69%40.14%95.00%71.46%41.90%45.77%-71.23%42.39%179.91%244.82%491.59%203.53%248.23%120.37%17.37%139.03%16.03%-14.35%10.85%148.33%
Interest Coverage Ratio Growth (3y) 27.56%54.43%23.83%10.36%24.98%7.73%1.31%4.50%0.27%-17.79%-17.27%-14.33%-14.43%-14.65%-7.22%-16.92%-39.07%-33.00%-20.21%-15.42%-13.91%4.51%-32.93%11.43%14.90%5.83%-8.16%3.30%17.11%11.35%-40.19%-52.61%-39.70%-33.59%-11.58%-27.30%-29.62%-31.70%-30.60%-28.93%-30.19%-34.80%35.18%32.67%29.47%53.50%55.09%114.50%50.75%73.57%67.90%92.15%101.20%
Interest Coverage Ratio Growth (5y) 21.55%24.81%0.35%-4.05%-1.16%-11.78%-5.99%-10.25%-25.38%-21.63%-9.51%-6.71%-4.00%-1.26%-16.94%-3.49%-6.03%-12.72%-11.37%-10.87%-18.09%-5.98%-22.95%-30.23%-24.12%-20.87%-18.38%-15.91%-20.84%-19.91%-17.56%-16.36%-16.21%-29.16%25.32%-15.80%-36.15%-4.58%-6.19%-8.04%-12.55%2.29%23.62%19.49%24.66%
Interest Coverage Ratio (QoQ) -43.18%158.79%18.56%-20.89%76.53%24.74%-24.03%14.09%17.65%-14.65%-14.69%-7.95%0.83%33.40%-16.07%14.92%13.07%3.74%-16.63%0.78%-35.15%-13.03%-5.28%-8.25%0.04%71.38%-39.75%-54.67%50.35%75.19%-0.69%6.26%16.03%-126.58%475.76%0.60%-21.84%11.99%-14.26%-33.94%29.22%-195.82%-104.43%50.33%38.64%3.91%82.93%-183.59%-24.89%10.30%46.10%4.59%273.23%62.57%45.73%-74.77%482.66%2.88%-22.38%-48.63%182.84%-24.06%0.46%15.09%
Net Cash Flow Growth (1y) -195.11%180.59%130.97%47.07%21.71%221.91%-73.59%332.96%-17.10%-45.10%-149.95%-96.98%164.87%151.96%-667.12%-1,287.26%-280.03%-164.29%35.97%390.14%125.36%105.09%-32.57%-195.26%530.35%-459.81%73.39%214.59%-111.61%-677.93%-975.89%10.96%304.48%49.27%44.75%-64.38%147.79%234.40%383.57%-236.22%-110.94%-212.14%-109.93%-33.35%166.49%65.35%-229.84%123.70%3,364.81%177.82%36.38%-1,234.40%-94.90%-388.05%77.54%242.45%-1,483.19%22.33%-83.09%-140.73%
Net Cash Flow Growth (3y) -42.14%50.72%-32.09%-42.27%37.41%64.51%-44.42%-52.59%-11.00%-42.43%-64.52%1.34%31.93%-56.48%-86.73%-226.53%42.24%-28.42%39.10%72.88%42.96%-12.50%-55.98%6.60%14.38%-153.03%-16.51%34.86%-16.21%94.03%166.17%-36.41%17.85%8.56%46.21%-38.33%-43.51%19.47%2.42%-24.49%36.10%-32.88%-30.23%-53.05%46.99%8.08%22.17%79.98%-198.00%-20.30%36.04%-104.73%
Net Cash Flow Growth (5y) -24.73%-18.20%-28.45%45.97%17.83%-31.98%-23.38%-44.46%33.16%-16.68%-23.43%2.58%26.35%-33.92%-79.51%110.90%-7.34%-19.77%-6.07%26.60%24.07%24.33%51.37%-20.94%-19.19%-87.87%14.93%3.83%-46.75%-15.56%-40.75%-29.83%71.35%17.15%20.05%-30.19%-20.43%-3.20%33.22%47.40%-30.47%-21.76%-15.84%-15.78%
Net Cash Flow (QoQ) -133.61%143.95%-39.62%-1,166.18%128.48%25.97%-61.55%-667.54%217.11%-89.66%530.24%-253.50%154.90%-109.40%138.12%3,196.37%113.21%-128.63%41.00%-399.84%23.85%71.49%367.35%-56.31%-84.72%-843.02%-92.11%389.10%-108.72%45.06%927.38%-129.29%-484.24%24.01%185.33%-46.02%-244.95%17.24%155.00%275.53%-21.38%74.62%-126.42%69.83%-705.69%84.53%-254.67%115.04%-519.84%-47.26%125.49%2,098.95%-90.57%-220.39%-354.41%109.89%-632.13%90.61%2,981.66%-196.08%70.12%77.87%-541.06%
Net Income Growth (1y) -106.00%1,198.93%291.39%74.69%9,114.36%50.26%-12.34%28.30%-10.79%-37.21%37.16%-3.30%50.64%79.12%11.35%34.08%1.69%-48.98%-104.59%-70.12%-55.17%-29.29%860.98%15.85%-117.04%20.78%25.27%19.40%648.18%329.79%-203.74%92.22%107.41%-5.23%216.18%-30.71%-87.77%-103.39%-381.91%-616.63%-3,193.29%-1,676.14%25.33%76.40%70.41%17.36%24.27%-23.08%15.54%86.92%100.45%159.90%41.99%2,406.76%15,301.22%14.42%95.51%-58.34%-53.88%-47.39%2,471.69%
Net Income Growth (3y) 69.02%130.56%67.58%29.41%397.50%19.12%10.22%18.49%10.97%-16.90%-27.45%-27.10%-11.77%-13.55%-27.02%-22.58%-27.60%-24.19%-24.10%-25.51%-25.18%54.26%-114.64%38.54%24.67%70.07%14.72%16.72%50.23%-28.83%-75.41%-107.09%-114.34%-36.98%-34.73%-41.69%-46.11%-35.67%-53.18%-51.84%-113.49%-24.29%26.05%29.54%47.47%65.02%36.17%41.67%71.98%48.23%32.38%33.15%37.82%
Net Income Growth (5y) 49.21%62.12%-17.51%-2.79%124.65%-9.42%-14.11%-10.45%-16.04%-13.29%-7.75%-11.73%-8.49%27.39%-20.16%1.27%-2.45%12.16%-12.02%-11.25%-36.13%-16.19%-100.48%-63.03%-56.31%-37.76%-38.94%-31.54%-66.32%-32.12%-31.43%-31.94%-31.69%-15.57%14.97%-9.04%-20.57%8.46%2.02%0.56%-17.10%82.87%16.88%16.05%16.59%
Net Income (QoQ) -61.32%337.03%53.76%-102.31%8,467.77%31.69%-31.37%19.20%39.48%-23.18%0.45%-17.12%-1.82%67.81%-29.19%29.11%16.75%4.32%-14.73%-2.09%-41.43%-109.38%655.34%46.92%-7.61%0.95%-15.45%-121.61%754.73%4.71%-19.41%-0.77%413.32%-125.27%249.32%7.07%134.55%-69.02%-10.94%-81.10%-164.99%-2,477.29%-63.21%-13.16%62.69%-8.35%48.42%-41.88%-4.23%0.71%16.18%2.63%83.86%103.42%11,054.89%-194.29%741.94%-77.19%-17.12%-103.70%6,053.54%-74.75%-5.47%66.90%
Net Income towards Common Stockholders Growth (1y) -733,671.43%343,748,100.00%291.39%74.69%9,114.36%50.26%-12.34%28.30%-10.79%-37.21%37.16%-3.30%50.64%79.12%11.35%34.08%1.69%-48.98%-104.59%-70.12%-55.17%-29.29%860.98%15.85%-117.04%20.78%25.27%19.40%648.18%329.79%-203.74%92.22%107.41%-5.23%216.18%-30.71%-87.77%-103.39%-381.91%-616.63%-3,193.29%-1,676.14%25.33%76.40%70.41%17.36%24.27%-23.08%15.54%86.92%100.45%159.90%41.99%2,406.76%15,301.22%14.42%95.51%-58.34%-53.88%-47.39%2,471.69%
Net Income towards Common Stockholders Growth (3y) 8,286.72%14,702.48%67.58%29.41%397.50%19.12%10.22%18.49%10.97%-16.90%-27.45%-27.10%-11.77%-13.55%-27.02%-22.58%-27.60%-24.19%-24.10%-25.51%-25.18%54.26%-114.64%38.54%24.67%70.07%14.72%16.72%50.23%-28.83%-75.41%-107.09%-114.34%-36.98%-34.73%-41.69%-46.11%-35.67%-53.18%-51.84%-113.49%-24.29%26.05%29.54%47.47%65.02%36.17%41.67%71.98%48.23%32.38%33.15%37.82%
Net Income towards Common Stockholders Growth (5y) 1,453.08%1,869.57%-17.51%-2.79%124.65%-9.42%-14.11%-10.45%-16.04%-13.29%-7.75%-11.73%-8.49%27.39%-20.16%1.27%-2.45%12.16%-12.02%-11.25%-36.13%-16.19%-100.48%-63.03%-56.31%-37.76%-38.94%-31.54%-66.32%-32.12%-31.43%-31.94%-31.69%-15.57%14.97%-9.04%-20.57%8.46%2.02%0.56%-17.10%82.87%16.88%16.05%16.59%
Net Income towards Common Stockholders (QoQ) -117.86%115,656,100.00%53.76%-102.31%8,467.77%31.69%-31.37%19.20%39.48%-23.18%0.45%-17.12%-1.82%67.81%-29.19%29.11%16.75%4.32%-14.73%-2.09%-41.43%-109.38%655.34%46.92%-7.61%0.95%-15.45%-121.61%754.73%4.71%-19.41%-0.77%413.32%-125.27%249.32%7.07%134.55%-69.02%-10.94%-81.10%-164.99%-2,477.29%-63.21%-13.16%62.69%-8.35%48.42%-41.88%-4.23%0.71%16.18%2.63%83.86%103.42%11,054.89%-194.29%741.94%-77.19%-17.12%-103.70%6,053.54%-74.75%-5.47%66.90%
Net Margin Growth (1y) -20.001,389.001,160.00275.001,447.00533.00-285.00454.00-154.00-664.00463.00-144.00518.00653.0028.00383.0057.00-609.00-2129.00-1088.00-708.00-196.001,188.00103.00-1313.00-133.00-130.00-120.00857.002,380.00-1732.00554.00603.00-299.001,768.00-421.00-1123.00-3160.00-5688.00-86609.00-22611.00-4418.00158.0084,000.0019,974.002,063.001,893.00-597.00138.002,127.002,679.003,149.001,615.004,538.00939.0043.00689.00-2451.00-469.00-401.00732.00
Net Margin Growth (3y) 1,272.001,258.001,338.00585.001,810.00522.00206.00694.00421.00-620.00-1638.00-848.00-133.00-151.00-914.00-601.00-1964.00-938.00-1071.00-1105.00-1164.002,051.00-674.00537.00147.001,948.00-93.0013.00337.00-1079.00-5652.00-86476.00-23130.00-7877.00-3762.00-3030.00-3760.00-5515.00-3638.00-3206.00-2499.00-228.004,729.0086,552.0021,726.008,728.005,511.002,595.002,442.004,214.003,149.002,791.003,036.00
Net Margin Growth (5y) 1,847.001,302.00-764.00-119.001,159.00-283.00-736.00-291.00-1600.00-949.00-580.00-865.00-589.002,095.00-2775.00-168.00-504.001,143.00-1035.00-972.00-1684.00-1408.00-4594.00-86493.00-23586.00-5630.00-5624.00-2596.00-2299.00-3434.00-3602.00-3073.00-3019.00-3687.00809.00-478.00-2007.001,150.00-20.00-14.00-195.001,859.005,200.0086,194.0023,148.00
Net Margin (QoQ) 0.00636.00225.00-881.001,410.00407.00-660.00290.00496.00-411.0080.00-318.00-14.00716.00-527.00343.00121.0091.00-172.0017.00-544.00-1430.00869.00397.00-32.00-46.00-215.00-1019.001,147.00-42.00-206.00-42.002,670.00-4155.002,080.007.001,769.00-2088.00-109.00-695.00-269.00-4615.00-81030.0063,304.0017,924.00-40.002,812.00-722.0013.00-210.00322.0013.002,002.00342.00793.00-1522.004,925.00-3257.00-103.00-876.001,785.00-1274.00-36.00258.00
Operating Income Growth (1y) 65.98%405.98%144.28%43.80%81.77%19.32%-7.29%23.98%3.02%-6.13%28.28%3.75%27.07%42.83%12.94%24.57%5.92%-41.50%-50.89%-50.45%-54.06%-29.54%-14.46%-12.76%-49.64%-8.54%57.89%67.34%234.49%117.01%-132.53%13.24%13.08%-18.29%413.89%-21.77%-38.88%-8.00%-196.96%-339.13%-259.14%-178.83%28.97%94.36%70.44%40.86%46.02%-76.24%36.66%193.93%278.69%581.16%218.12%260.58%114.11%7.72%112.86%2.56%-26.00%-1.88%133.04%
Operating Income Growth (3y) 45.94%78.29%42.69%22.75%33.51%16.96%10.33%17.02%11.51%-7.78%-10.73%-13.81%-14.81%-16.19%-22.01%-18.65%-37.43%-27.76%-12.79%-10.24%-8.20%11.83%-34.61%18.24%23.96%17.49%17.25%14.02%32.22%17.72%-44.06%-60.29%-45.81%-37.38%-29.30%-28.17%-31.76%-34.42%-33.36%-30.80%-31.96%-24.06%38.99%35.33%30.48%58.78%59.60%123.30%53.16%76.23%69.05%92.07%98.82%
Operating Income Growth (5y) 33.14%36.48%10.01%2.68%2.97%-7.99%-10.82%-7.08%-20.34%-12.76%-0.79%-1.34%0.82%3.16%-17.54%0.40%-1.51%-7.74%-7.50%-8.52%-11.77%1.00%-27.25%-38.48%-30.96%-26.00%-25.47%-17.08%-25.29%-22.52%-18.93%-17.19%-17.14%-19.93%32.51%-2.18%-26.46%7.75%7.30%4.28%-5.61%10.12%25.28%20.17%25.37%
Operating Income (QoQ) -42.75%152.32%28.99%-10.93%74.54%21.82%-24.07%12.59%14.58%-5.35%1.55%-6.45%4.40%29.34%-17.87%14.58%17.35%2.28%-9.42%-2.57%-35.19%-14.14%-8.61%-9.67%-0.60%4.24%-6.80%-47.86%80.54%79.94%-1.22%4.23%17.13%-126.97%443.90%4.08%-15.36%3.61%-14.29%-18.69%27.41%-209.19%-111.40%45.89%36.89%1.61%83.20%-183.41%-26.25%10.19%45.16%-1.85%287.22%70.87%47.68%-75.00%471.49%1.46%-25.70%-50.59%175.37%-26.79%-1.49%17.34%
Operating Margin Growth (1y) 283.001,299.00963.00123.00536.00183.00-246.00550.0056.00-44.00440.00-51.00356.00423.0070.00361.00169.00-530.00-795.00-792.00-894.00-290.00-108.00-231.00-840.00-536.00169.00282.00966.00790.00-2229.0065.0044.00-399.002,019.00-423.00-623.00-89.00-4139.00-62349.00-8719.00-3974.00209.0060,732.006,798.001,590.001,390.00-274.00246.002,001.002,186.002,141.00970.00956.00758.00-13.00412.0052.00-369.00-33.00906.00
Operating Margin Growth (3y) 875.001,439.001,157.00622.00947.00563.00263.00859.00580.00-151.00-286.00-482.00-369.00-397.00-833.00-663.00-1565.00-1356.00-734.00-741.00-769.00-36.00-2168.00116.00169.00-144.00-42.00-75.00386.00302.00-4350.00-62706.00-9298.00-4462.00-1912.00-2040.00-2544.00-2473.00-2540.00-1891.00-1675.00-383.003,785.0062,599.008,014.004,547.004,334.001,854.001,628.003,009.002,575.002,095.002,289.00
Operating Margin Growth (5y) 1,399.001,332.00431.00191.00222.00-258.00-639.00-164.00-1154.00-977.00-225.00-431.00-244.00-143.00-2894.00-315.00-556.00-965.00-945.00-1098.00-1348.00-524.00-4288.00-62656.00-9173.00-4207.00-3972.00-1692.00-1534.00-2082.00-2751.00-2249.00-2254.00-871.001,665.00-173.00-1328.00484.00403.00237.00-292.00625.004,174.0062,553.009,333.00
Operating Margin (QoQ) -466.00701.00171.00-123.00550.00365.00-668.00289.00198.00-65.00127.00-205.0098.00419.00-363.00202.00165.0065.00-72.0010.00-534.00-200.00-69.00-92.0070.00-17.00-193.00-701.00375.00687.00-79.00-17.00199.00-2332.002,215.00-39.00-243.0086.00-226.00-240.00291.00-3965.00-58436.0053,391.005,036.00218.002,087.00-543.00-172.0018.00423.00-23.001,583.00203.00378.00-1194.001,569.005.00-392.00-769.001,208.00-416.00-57.00171.00
Profit After Tax Growth (1y) -197.95%1,198.93%291.18%74.69%652.66%50.26%-12.34%28.30%-10.81%-35.79%37.16%-3.30%50.64%75.18%11.35%34.08%1.69%-48.98%-114.72%-70.12%-55.17%-29.29%337.20%15.85%-117.04%20.78%25.27%19.40%648.18%329.79%-254.16%92.22%107.39%-5.23%178.18%-30.71%-87.77%-103.39%-381.88%-616.66%-3,193.16%-1,676.14%25.34%76.40%70.42%17.36%24.26%-23.08%15.53%86.92%104.84%159.90%41.99%2,406.68%1,331.22%14.42%73.41%-58.34%-53.88%-47.39%500.67%
Profit After Tax Growth (3y) 69.02%132.28%67.55%29.41%111.24%19.12%10.22%18.49%10.96%-16.90%-30.55%-27.10%-11.77%-14.19%-27.02%-22.58%-27.60%-24.19%-24.10%-25.51%-25.18%54.26%-66.08%38.54%24.67%70.07%14.72%16.72%50.23%-28.83%-75.41%-107.09%-114.34%-36.98%-18.06%-41.69%-46.11%-35.67%-53.18%-51.84%-113.48%-24.29%26.56%29.54%47.47%65.02%36.17%41.67%49.30%48.23%32.38%33.15%37.82%
Profit After Tax Growth (5y) 49.21%62.12%-22.61%-2.79%40.04%-9.42%-14.11%-10.45%-16.04%-13.29%-7.75%-11.73%-8.49%26.82%-22.43%1.27%-2.45%12.16%-12.02%-11.26%-36.13%-16.19%-58.79%-63.03%-56.31%-37.76%-38.94%-31.54%-66.31%-32.12%-31.43%-31.94%-31.69%-15.57%15.55%-9.04%-20.57%8.46%2.02%0.56%-26.13%82.87%16.88%16.05%16.59%
Profit After Tax (QoQ) -61.32%337.27%53.68%-137.68%612.93%31.69%-31.37%19.22%39.46%-23.18%0.45%-17.12%0.40%64.11%-29.19%29.11%16.75%4.32%-14.73%-2.09%-41.43%-130.10%273.10%46.92%-7.61%0.95%-15.45%-121.61%754.73%4.71%-19.41%-0.77%413.32%-137.56%200.48%7.06%134.57%-69.01%-10.95%-81.10%-164.99%-2,477.29%-63.21%-13.15%62.68%-8.34%48.42%-41.86%-4.25%0.71%16.18%2.64%83.86%136.76%936.61%-194.29%741.92%-77.19%-17.12%-121.91%1,105.71%-74.75%-5.46%66.87%
Property, Plant & Equipment (Net) Growth (1y) -2.18%-2.78%-3.73%-5.19%-5.81%-1.14%-1.07%-0.54%0.23%-2.82%-1.65%0.34%2.40%4.37%6.63%9.55%13.52%18.67%24.01%26.90%29.84%27.69%22.22%17.48%16.64%10.46%8.39%7.03%1.41%2.90%7.42%8.80%9.95%10.44%5.33%6.48%4.34%2.53%1.90%-2.34%-3.20%-4.44%-5.13%-5.20%-4.87%-4.69%-4.19%-3.68%-4.07%-21.33%-21.28%-21.23%-20.80%-3.01%-3.22%-4.12%-3.16%-2.50%-0.91%0.60%0.94%
Property, Plant & Equipment (Net) Growth (3y) -2.62%-2.25%-2.16%-1.83%-1.12%0.09%1.24%3.02%5.23%6.37%9.15%11.73%14.71%16.51%17.35%17.76%19.80%18.73%17.99%16.85%15.37%13.22%12.48%11.01%9.15%7.87%7.04%7.43%5.17%5.23%4.86%4.20%3.55%2.67%0.61%-0.48%-1.33%-2.25%-2.52%-3.75%-4.05%-10.51%-10.56%-10.41%-10.26%-10.07%-9.96%-10.06%-9.72%-9.39%-8.94%-8.75%-8.18%
Property, Plant & Equipment (Net) Growth (5y) 1.43%2.96%4.37%5.63%7.34%8.73%9.48%10.26%12.03%11.17%11.49%11.89%12.29%12.44%13.48%13.72%13.90%13.72%13.20%13.07%11.99%10.45%8.84%7.30%5.60%4.23%3.46%2.80%1.39%1.20%0.94%0.65%0.27%-4.09%-5.14%-5.64%-6.10%-6.55%-6.73%-7.60%-7.49%-7.49%-7.25%-7.05%-6.71%
Property, Plant & Equipment (Net) (QoQ) -0.49%-0.39%-0.21%-1.10%-1.11%-1.36%-1.72%-1.75%3.80%-1.29%-1.20%-0.99%0.64%-0.10%0.80%1.04%2.58%2.07%3.56%4.70%7.23%6.65%5.97%7.13%5.46%2.09%1.86%6.36%-0.13%0.17%0.58%0.78%1.33%4.58%1.87%1.85%1.79%-0.26%2.98%-0.20%0.03%-0.88%-1.30%-1.09%-1.25%-1.59%-1.38%-0.74%-1.06%-1.08%-0.85%-1.14%-18.86%-1.02%-0.80%-0.60%-0.63%-1.23%-1.72%0.39%0.05%0.39%-0.23%0.73%
Return on Assets Growth (1y) 0.002.005.008.007.004.003.000.00-2.000.00-1.000.002.001.002.001.00-1.00-4.00-7.00-9.00-8.00-3.00-1.00-1.000.00-1.00-1.001.004.002.003.003.00-1.003.002.000.00-4.00-10.00-16.00-20.00-19.00-14.00-5.006.009.009.005.000.002.004.007.008.0011.0010.008.008.00-1.00-3.00-4.00-3.00
Return on Assets Growth (3y) 5.006.008.009.007.004.004.002.00-1.00-4.00-6.00-7.00-7.00-7.00-6.00-8.00-9.00-9.00-9.00-8.00-3.00-2.001.004.004.005.004.004.000.00-5.00-11.00-18.00-24.00-21.00-19.00-15.00-14.00-16.00-16.00-14.00-8.00-1.007.0014.0022.0023.0020.0016.0013.0012.0012.0013.00
Return on Assets Growth (5y) 6.002.002.001.00-2.00-3.00-4.00-8.00-9.00-8.00-8.00-7.00-2.00-6.00-4.00-4.00-5.00-3.00-4.00-6.00-8.00-9.00-13.00-17.00-19.00-20.00-17.00-11.00-11.00-10.00-11.00-12.00-13.00-8.00-7.00-7.00-1.00-1.00-1.002.002.006.0012.0019.00
Return on Assets (QoQ) 0.00-2.00-1.002.003.001.002.001.000.000.00-1.00-1.001.000.001.001.000.001.000.00-2.00-3.00-2.00-2.00-1.001.000.00-1.000.000.000.001.003.00-2.001.001.00-1.002.000.00-1.00-4.00-4.00-6.00-6.00-3.000.004.004.000.001.00-1.000.002.002.003.001.006.001.000.001.00-3.000.000.001.00
Return on Capital Employed Growth (1y) 7.0010.009.0010.008.004.002.000.00-2.001.001.003.002.00-1.000.00-1.00-2.00-3.00-7.00-10.00-9.00-7.00-5.00-3.00-2.00-1.001.003.005.001.000.00-1.00-3.002.002.000.001.00-6.00-12.00-14.00-18.00-13.00-3.002.007.007.003.001.003.004.007.008.008.008.006.005.002.001.000.000.00
Return on Capital Employed Growth (3y) 13.0014.0012.0012.008.004.003.002.00-2.00-3.00-6.00-8.00-9.00-11.00-11.00-13.00-13.00-11.00-11.00-9.00-6.00-7.00-4.00-1.000.003.003.002.002.00-3.00-10.00-15.00-20.00-17.00-14.00-12.00-10.00-12.00-12.00-11.00-9.00-2.007.0011.0018.0019.0016.0014.0013.0013.0013.0014.00
Return on Capital Employed Growth (5y) 13.0010.005.002.00-3.00-7.00-8.00-10.00-13.00-11.00-10.00-7.00-6.00-11.00-10.00-11.00-11.00-8.00-9.00-10.00-9.00-11.00-14.00-15.00-17.00-16.00-13.00-10.00-9.00-9.00-10.00-12.00-11.00-6.00-4.00-3.001.000.001.002.002.007.0013.0017.00
Return on Capital Employed (QoQ) 0.002.001.004.003.001.001.002.00-1.000.00-1.000.002.000.001.00-1.00-1.001.000.00-2.00-3.00-2.00-3.00-1.00-1.000.00-1.00-1.001.001.002.001.00-3.000.000.00-1.003.000.00-1.000.00-4.00-6.00-4.00-4.001.003.002.001.001.000.000.002.002.002.001.002.002.000.000.00-1.000.000.001.00
Return on Equity Growth (1y) 22.0021.0040.00142.0099.00144.00362.00188.00293.00361.0035.0011.00-38.00-156.00-10425.00-576.00-549.00-745.008,684.00-322.00-107.00852.001,392.00635.00401.00-368.00-41.00-42.00-79.00-76.00-10.00-5.00-3.00-26.00-78.00-177.00-5624.00344.00492.00720.005,807.00-221.00-371.00-513.00-162.00-98.00-72.00-73.00-61.00-100.00-121.00-113.00-112.00-7.0041.0064.0059.00
Return on Equity Growth (3y) 413.00526.00437.00341.00354.00349.00-10028.00-377.00-294.00-539.00-1706.00-888.00-694.00-49.00-349.00-264.00-255.00-261.0010,035.00270.00215.00408.001,341.00588.00318.00-470.00-129.00-224.00-5706.00242.00404.00538.00179.0097.0043.0030.0020.0026.0049.00134.005,583.00-418.00-564.00-699.00-336.00-205.00-152.00-122.00-115.00
Return on Equity Growth (5y) -173.00-374.00-1304.00-558.00-302.00456.0048.00-65.000.00-56.00-355.00-295.00-372.00-493.00-400.00-311.00-337.00-364.009,947.0088.00-5413.00726.001,755.001,130.00501.00-347.00-8.00-17.00-62.00-77.00-39.00-48.00-44.00-100.00-150.00-156.00-153.00-81.00-31.0085.005,530.00
Return on Equity (QoQ) 6.008.001.006.006.0027.00102.00-37.0051.00246.00-72.0068.00119.00-81.00-95.0018.002.00-10350.009,754.0046.00-195.00-921.00747.00262.00764.00-380.00-10.0027.00-4.00-53.00-12.00-10.00-2.0012.00-6.00-8.00-25.00-39.00-105.00-5455.005,944.00108.00123.00-368.00-84.00-42.00-19.00-18.00-19.00-16.00-21.00-6.00-57.00-38.00-12.00-5.0048.0010.0011.00-11.00
Return on Invested Capital Growth (1y) 64.00-32.00-33.00-13.002.005.0020.0018.002.00-2.00-15.00-14.001.004.000.001.000.00-3.00-5.00-7.00-10.00-10.00-7.00-5.00-2.00-2.00-1.000.002.0011.0019.0014.009.002.00-10.00-6.00-3.00-13.005.00-18.00-24.00-18.00-32.00-4.006.0010.0010.004.001.003.004.008.0011.0023.0018.0015.0010.00-11.00-9.00-9.00-6.00
Return on Invested Capital Growth (3y) 67.00-29.00-28.00-9.005.007.005.004.003.00-1.00-19.00-21.00-9.00-9.00-12.00-11.00-12.00-15.00-13.00-12.00-10.00-1.0010.009.008.0010.008.007.008.000.0013.00-11.00-18.00-29.00-37.00-28.00-21.00-21.00-18.00-17.00-17.00-6.00-18.009.0019.0035.0032.0028.0023.0015.0014.0014.0015.00
Return on Invested Capital Growth (5y) 68.00-28.00-32.00-16.00-5.00-6.00-7.00-7.00-10.00-13.00-28.00-26.00-9.00-1.006.002.00-2.00-2.00-4.00-4.00-5.00-12.005.00-15.00-18.00-20.00-19.00-14.00-10.00-9.00-9.00-10.00-11.00-17.00-23.00-15.00-8.005.005.006.005.006.00-8.0015.0022.00
Return on Invested Capital (QoQ) 95.001.00-19.00-13.00-1.000.001.002.002.0015.00-1.00-15.00-1.002.000.000.001.00-1.000.000.00-2.00-3.00-3.00-3.00-1.00-1.000.00-1.00-1.001.001.002.007.009.00-4.00-4.001.00-3.00-1.00-1.00-9.0014.00-23.00-6.00-3.001.005.003.001.001.000.000.002.003.003.004.0014.00-2.000.00-2.00-7.000.000.001.00
Return on Sales Growth (1y) -5.0012.0012.003.0014.005.00-3.005.00-2.00-7.005.00-1.005.007.000.004.001.00-6.00-21.00-11.00-7.00-2.0012.001.00-13.00-1.00-1.00-1.009.0024.00-17.006.006.00-3.0018.00-4.00-11.00-32.00-57.00-866.00-226.00-44.002.00840.00200.0021.0019.00-6.001.0021.0027.0031.0016.0045.009.000.007.00-25.00-5.00-4.007.00
Return on Sales Growth (3y) 8.0011.0013.006.0018.005.002.007.004.00-6.00-16.00-8.00-1.00-2.00-9.00-6.00-20.00-9.00-11.00-11.00-12.0021.00-7.005.001.0019.00-1.000.003.00-11.00-57.00-865.00-231.00-79.00-38.00-30.00-38.00-55.00-36.00-32.00-25.00-2.0047.00866.00217.0087.0055.0026.0024.0042.0031.0028.0030.00
Return on Sales Growth (5y) 14.0011.00-8.00-1.0012.00-3.00-7.00-3.00-16.00-9.00-6.00-9.00-6.0021.00-28.00-2.00-5.0011.00-10.00-10.00-17.00-14.00-46.00-865.00-236.00-56.00-56.00-26.00-23.00-34.00-36.00-31.00-30.00-37.008.00-5.00-20.0011.000.000.00-2.0019.0052.00862.00231.00
Return on Sales (QoQ) -3.005.002.00-9.0014.004.00-7.003.005.00-4.001.00-3.000.007.00-5.003.001.001.00-2.000.00-5.00-14.009.004.000.000.00-2.00-10.0011.000.00-2.000.0027.00-42.0021.000.0018.00-21.00-1.00-7.00-3.00-46.00-810.00633.00179.000.0028.00-7.000.00-2.003.000.0020.003.008.00-15.0049.00-33.00-1.00-9.0018.00-13.000.003.00
Revenue Growth (1y) 30.12%52.87%38.66%32.41%29.06%8.62%4.22%-8.35%0.01%-4.08%4.96%6.31%7.06%17.91%9.79%5.99%-1.45%-25.13%-27.84%-26.32%-27.28%-16.79%-8.66%1.72%11.40%37.34%42.71%39.17%39.78%24.74%20.50%9.00%10.17%4.03%-3.73%3.30%-3.59%-2.02%-42.25%-94.83%-77.52%-58.51%-22.76%1,055.35%168.49%51.93%29.41%-8.21%-10.55%-3.58%49.34%75.59%87.92%83.14%30.85%8.59%1.28%-0.09%-8.72%0.28%8.29%
Revenue Growth (3y) 18.87%16.78%14.90%8.86%11.38%7.10%6.30%1.08%1.81%-5.39%-5.96%-6.01%-8.45%-9.77%-10.22%-7.39%-7.23%-5.07%-2.02%1.42%4.23%12.54%16.24%15.55%19.71%21.24%18.30%16.15%14.08%8.33%-12.50%-61.25%-37.96%-24.94%-24.56%-14.88%-16.51%-14.84%-16.74%-18.17%-18.57%-15.29%14.29%165.06%65.26%38.95%36.24%20.51%19.41%20.83%21.27%24.12%27.26%
Revenue Growth (5y) 12.12%7.05%3.74%0.15%-0.19%-5.21%-4.57%-4.99%-3.09%-0.65%1.63%3.28%3.62%4.70%4.47%3.80%4.22%2.12%1.76%3.27%3.76%7.76%-2.68%-39.31%-17.95%-6.24%-5.89%-1.32%-2.17%-4.33%-7.71%-9.20%-10.52%-9.13%-3.66%-0.12%-0.44%1.75%2.44%0.88%0.55%2.15%12.26%82.56%37.70%
Revenue (QoQ) 4.69%12.31%13.61%-2.59%22.99%1.87%8.50%-5.05%3.51%-2.26%-4.59%3.61%-0.72%6.95%-3.36%4.34%9.34%-0.41%-6.71%-2.98%-16.94%-4.02%-4.74%-4.25%-4.96%5.36%6.08%4.86%17.17%9.48%3.45%5.33%4.56%5.76%-6.42%6.46%-1.26%-2.14%0.41%-0.64%0.35%-42.32%-91.01%332.28%85.18%7.39%34.40%0.46%4.78%-8.53%-4.67%-2.10%12.95%41.67%12.09%4.77%10.08%1.22%-6.98%-2.29%8.59%-7.53%2.20%5.52%
Share-based Compensation Growth (1y) 3.58%-2.63%-15.74%-16.48%-13.71%-60.74%-12.22%3.69%6.85%-57.63%452.17%-11.04%-24.87%249.47%-70.70%99.25%269.06%172.79%23.12%-10.73%-50.55%-0.64%0.79%-10.57%76.20%-22.78%1.21%26.88%2.22%-11.00%-9.02%12.65%-47.35%41.54%2.12%-13.15%28.45%-9.42%114.49%-2.17%119.11%160.00%19.08%154.45%-7.12%-42.91%-41.87%-21.52%-5.68%5.83%25.28%-19.58%-19.32%-2.32%-11.58%-15.32%-3.60%35.01%78.37%65.79%
Share-based Compensation Growth (3y) -1.52%-45.49%59.84%-8.33%-11.52%-16.54%12.41%22.49%43.63%59.26%25.83%16.53%11.10%111.59%-28.62%16.73%47.60%27.92%7.89%0.43%-3.78%-11.94%-2.46%8.53%-1.76%-0.92%-2.03%7.47%-11.58%4.49%25.84%-1.45%14.00%49.38%37.65%29.30%37.76%10.37%14.08%25.01%24.28%16.25%-4.64%17.10%-10.92%-16.12%-13.65%-18.85%-9.81%11.75%25.48%4.13%
Share-based Compensation Growth (5y) 21.50%9.08%8.06%6.50%4.80%9.52%12.00%7.97%20.89%25.39%15.24%12.42%19.82%45.45%-19.65%17.85%11.59%21.40%3.14%-0.18%-9.64%-2.62%15.24%1.67%21.69%18.03%19.15%25.31%7.07%11.11%6.65%13.83%5.36%15.03%13.69%6.41%14.75%6.81%10.46%5.87%8.35%15.68%6.46%17.65%
Share-based Compensation (QoQ) 11.29%1.62%-4.03%-4.56%4.62%-12.07%-4.87%-1.40%-52.40%96.60%12.37%1.61%-81.12%2,462.03%-81.90%-14.18%-12.20%114.84%23.09%58.95%-35.10%-3.03%-10.76%-11.94%30.39%-1.64%-20.81%73.50%-42.86%28.91%-0.73%39.78%-50.25%31.79%22.92%-34.68%33.76%-4.91%4.54%-3.39%-5.68%125.16%-52.32%116.38%11.92%3.13%1.88%-21.01%-31.21%5.00%37.54%-5.06%-22.81%24.30%-11.71%-4.76%-6.55%12.51%-15.45%8.43%30.88%48.64%-21.41%
Shareholder's Equity Growth (1y) -24.67%-17.02%-13.34%-6.60%-83.14%-78.25%-74.86%-95.33%-37.71%-70.18%-66.45%27.34%16.77%62.29%21.58%59.49%-169.85%-172.34%-160.27%-89.65%62.36%66.62%24.22%1,080.50%518.21%614.06%397.18%318.16%118.73%408.68%353.28%68.29%169.41%12.71%6.30%-15.06%-40.23%-69.79%-128.49%-147.83%-116.34%-157.12%-8.41%-13.41%-409.15%-288.38%-169.49%-96.17%-56.43%-9.67%-7.02%32.88%41.45%40.16%37.66%12.02%-16.44%-33.93%-7.13%
Shareholder's Equity Growth (3y) -67.96%-62.24%-58.19%-61.83%-50.32%-52.78%-53.19%-54.38%-35.87%-32.95%-30.96%-40.54%-32.13%-33.74%-36.71%24.90%3.21%7.47%10.72%72.23%75.91%120.56%130.25%336.34%198.68%215.72%153.65%81.48%52.15%20.09%-49.97%-38.97%-31.29%-29.95%-32.54%-35.01%-35.67%-38.73%-41.49%-45.25%-48.90%-64.27%-46.22%-14.30%-67.07%-36.60%-21.60%-5.02%-2.17%4.21%10.59%
Shareholder's Equity Growth (5y) -41.80%-15.59%-15.48%-60.87%-15.24%-15.16%-15.40%-35.01%-4.37%-9.69%-11.15%59.66%22.94%59.27%49.54%68.82%45.31%48.07%45.58%48.83%49.80%37.82%-25.32%-104.48%-19.20%-38.44%-34.63%-39.29%-37.58%-42.33%-43.15%-28.63%-32.57%-23.11%-24.13%-21.12%-19.68%-19.53%-20.64%-21.32%-23.62%-31.62%-15.87%
Shareholder's Equity (QoQ) 0.08%-27.90%9.88%4.66%4.51%-22.29%-80.17%35.03%20.79%-85.55%164.28%-35.36%35.92%-45.16%142.34%-10.16%1.82%-28.06%-206.14%6.96%15.17%112.35%-486.02%17.48%-92.57%292.45%36.75%1.43%11.32%170.80%-28.47%135.89%-0.80%0.54%14.52%-1.32%-6.44%-19.66%-19.42%-50.12%-188.23%-34.88%72.48%-74.36%-67.47%-41.11%-23.56%-33.00%-16.21%-2.72%1.46%6.76%-13.40%35.58%14.04%4.69%-18.13%9.09%-13.76%-9.62%5.51%
Tax Rate Growth (1y) 16,980.00-23853.00-718.00114.00-12722.00-1623.00-98.00-569.00-711.002,491.00-187.00302.00183.00-1342.00278.00-29.00491.00-662.00-3072.001,440.00424.00-943.003,344.00-1804.00-676.002,350.00-144.00573.0019.00-16433.004,255.00-734.00-137.00-10190.00-4363.00353.004,413.0037,349.00-2130.00-1095.00-13837.00-11267.002,009.001,197.009,556.0091.00-30.007.00-19.00-2288.004,749.00360.00291.00-15987.00-3686.00189.0014,400.0016,729.00174.00696.00-11398.00
Tax Rate Growth (3y) 3,547.00-22986.00-1003.00-153.00-13250.00-475.00-7.00-296.00-37.00487.00-2981.001,713.001,098.00-2946.00550.00-392.00239.00746.00128.00209.00-233.00-15026.007,455.00-1965.00-794.00-24274.00-252.00192.004,295.0010,725.00-2238.00-1476.00-9561.0015,892.00-4483.00456.00132.0026,173.00-150.00109.00-4300.00-13464.006,729.001,564.009,828.00-18185.001,033.00555.0014,672.00-1547.001,237.001,245.003,293.00
Tax Rate Growth (5y) 4,221.00-24990.00-3797.001,258.00-12335.00-2079.00265.00-660.00-289.001,895.00219.00482.00441.00-17030.004,661.00-554.00121.00-25878.0020.00-172.004,043.0012,133.00962.00-2707.00-10219.001,809.00-372.00294.0013.00-450.00-258.00-272.00-25.0013,695.00236.00822.00404.007,898.00913.00657.0010,391.00-12722.003,217.002,448.0012,830.00
Tax Rate (QoQ) 28,137.00-23295.00-599.0012,738.00-12697.00-160.00234.00-99.00-1599.001,366.00-238.00-240.001,603.00-1312.00251.00-359.0079.00308.00-56.00160.00-1074.00-2102.004,456.00-856.00-2441.002,184.00-691.00272.00585.00-309.0025.00-282.00-15867.0020,379.00-4964.00315.00-25920.0026,206.00-248.004,375.007,016.00-13273.00787.00-8367.009,586.003.00-26.00-8.00121.00-117.0011.00-34.00-2148.006,920.00-4378.00-103.00-18426.0019,221.00-504.0014,109.00-16098.002,667.0018.002,014.00
Total Debt Growth (1y) -24.15%-8.45%-3.51%-2.71%-2.36%-1.52%73.56%73.48%86.31%79.72%5.21%10.15%7.39%13.92%26.78%21.61%18.23%11.50%8.93%10.32%19.15%24.57%17.82%17.25%7.91%10.66%4.30%3.71%7.80%-4.91%-4.65%-15.25%-12.23%-2.13%-1.99%10.10%6.78%10.41%23.98%39.59%34.09%25.59%5.14%-6.69%-8.18%-8.66%-0.26%-0.07%3.17%1.53%2.74%1.93%-2.69%-3.12%-8.48%-9.16%-0.04%-10.19%-5.87%-4.41%-10.34%
Total Debt Growth (3y) 11.33%17.45%20.78%22.96%25.01%26.33%32.29%32.46%33.24%31.67%13.26%13.90%14.80%16.53%17.62%16.30%14.98%15.41%10.21%10.29%11.50%9.44%5.42%1.01%0.70%0.99%-0.85%-1.09%0.34%0.91%5.03%9.21%7.91%10.71%8.51%12.77%9.55%8.19%9.14%9.19%8.30%5.21%2.52%-1.68%-2.67%-3.51%-2.11%-2.55%0.12%-4.05%-3.99%-3.98%-4.46%
Total Debt Growth (5y) 11.86%15.53%19.46%20.06%22.44%22.87%24.33%24.62%24.92%25.77%12.29%12.44%11.97%10.74%10.10%6.70%7.54%7.42%4.58%4.59%5.37%7.21%7.32%9.63%7.89%7.39%4.90%4.74%4.46%3.34%3.97%3.96%3.55%4.70%5.54%7.87%5.71%4.49%4.10%3.81%4.32%0.26%-1.48%-3.76%-3.74%
Total Debt (QoQ) -14.85%-8.05%-1.46%-1.69%2.78%-3.09%-0.65%-1.34%3.67%70.81%-0.69%5.95%0.00%-0.01%3.97%3.30%6.08%11.28%-0.27%0.43%0.04%8.71%1.00%8.47%4.59%2.83%0.52%-0.17%7.25%-3.09%-0.05%3.76%-5.39%-2.83%-11.16%7.45%5.50%-2.69%-0.20%4.22%9.08%9.28%12.37%0.11%2.16%-8.51%-0.27%-1.49%1.62%-0.10%-0.09%1.71%0.00%1.10%-0.88%-2.90%-0.45%-4.49%-1.61%6.85%-10.56%0.11%-0.08%0.22%