Income Statement Audix Corporation

Stocks

2459

TW0002459005

Electronic Equipment & Parts

End-of-day quote Taiwan S.E. 24/09/2026			5-day change	1st Jan Change
65.20 ^TWD	-0.31%		-0.31%	-1.36%

08-13	Audix Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Audix Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

fd41be670a0850b4.L7mSHqJdMM_XO-FUW5yl__gs8031E01HWxILVLU5jUs.a8z_VcEFX5aNdLQ2Hd3Gnc10lQmyWylqBH5yO9xR-iZF-9Um4TJh95p92Q

Published financial data: AUDIX CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Revenues	6.99B	7.85B	7.42B	5.17B	4.91B
Total Revenues	6.99B	7.85B	7.42B	5.17B	4.91B
Cost of Goods Sold, Total	5.51B	6.03B	5.97B	3.7B	3.51B
Gross Profit	1.48B	1.83B	1.45B	1.47B	1.4B
Selling General & Admin Expenses, Total	632M	675M	625M	609M	555M
Provision for Bad Debts	-304K	7.2M	1.44M	-9.36M	106M
R&D Expenses	99.7M	116M	96.62M	106M	89.82M
Other Operating Expenses, Total	732M	798M	723M	706M	750M
Operating Income	749M	1.03B	730M	765M	645M
Interest Expense, Total	-26.15M	-43.54M	-60.46M	-59.82M	-50.11M
Interest And Investment Income	49.96M	98.36M	169M	193M	167M
Net Interest Expenses	23.8M	54.82M	108M	133M	117M
Income (Loss) On Equity Invest.	5.53M	6.17M	4.31M	5.18M	8.07M
Currency Exchange Gains (Loss)	-7.15M	11.23M	-3.57M	22.94M	-4.65M
Other Non Operating Income (Expenses)	56.01M	44.5M	84.8M	38.94M	38.74M
EBT, Excl. Unusual Items	827M	1.15B	924M	965M	804M
Gain (Loss) On Sale Of Investments	38.9M	-27.68M	7.66M	7.21M	17.4M
Gain (Loss) On Sale Of Assets	-1.49M	-20.91M	-926K	-534K	-1.41M
Other Unusual Items	670K	177K	31K	315K	18K
EBT, Incl. Unusual Items	865M	1.1B	930M	972M	820M
Income Tax Expense	269M	438M	328M	396M	262M
Earnings From Continuing Operations	596M	660M	603M	576M	559M
Net Income to Company	596M	660M	603M	576M	559M
Minority Interest	-66.76M	-86.68M	-25.94M	-13.74M	-13.07M
Net Income - (IS)	529M	573M	577M	562M	546M
Net Income to Common Incl Extra Items	529M	573M	577M	562M	546M
Net Income to Common Excl. Extra Items	529M	573M	577M	562M	546M
Per Share Items
Net EPS - Basic	5.01	5.43	5.46	5.32	5.17
Basic EPS - Continuing Operations	5.01	5.43	5.46	5.32	5.17
Basic Weighted Average Shares Outstanding	106M	106M	106M	106M	106M
Net EPS - Diluted	5	5.4	5.44	5.3	5.15
Diluted EPS - Continuing Operations	5	5.4	5.44	5.3	5.15
Diluted Weighted Average Shares Outstanding	106M	106M	106M	106M	106M
Normalized Basic EPS	4.26	5.96	5.22	5.58	4.64
Normalized Diluted EPS	4.25	5.93	5.2	5.56	4.62
Dividend Per Share	3.5	3.8	4	4	4.2
Payout Ratio	65.81	64.46	69.56	75.18	77.42
Supplemental Items
EBITDA	1.07B	1.36B	1.02B	1B	831M
EBITA	749M	1.03B	730M	765M	645M
EBIT	749M	1.03B	730M	765M	645M
EBITDAR	1.07B	1.37B	1.02B	1.01B	836M
Total Revenues (As Reported)	6.99B	7.85B	7.42B	5.17B	4.91B
Effective Tax Rate - (Ratio)	31.09	39.86	35.22	40.78	31.89
Total Current Taxes	272M	442M	326M	396M	287M
Total Deferred Taxes	-2.67M	-4.31M	1.91M	406K	-25.42M
Normalized Net Income	450M	630M	551M	589M	490M
Interest on Long-Term Debt	1.26M	1.05M	747K	549K	343K
Non-Cash Pension Expense	129K	126K	150K	120K	-28K
Supplemental Operating Expense Items
Selling and Marketing Expenses	295M	315M	272M	265M	237M
General and Administrative Expenses	338M	361M	352M	344M	317M
Research And Development Expense From Footnotes	99.7M	116M	96.62M	106M	89.82M
Net Rental Expense, Total	3.05M	2.27M	3.1M	10.24M	4.84M
Imputed Operating Lease Interest Expense	254K	278K	541K	1.94M	809K
Imputed Operating Lease Depreciation	2.79M	2M	2.55M	8.3M	4.03M

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Assets
Cash And Equivalents	1.71B	1.59B	1.83B	997M	1.09B
Short Term Investments	1.7B	2.3B	1.65B	3.43B	2.92B
Trading Asset Securities, Total	1.14B	258M	193M	278M	210M
Total Cash And Short Term Investments	4.55B	4.15B	3.67B	4.71B	4.22B
Accounts Receivable, Total	1.75B	2.2B	2.12B	1.49B	1.58B
Other Receivables	93.79M	119M	158M	225M	165M
Total Receivables	1.85B	2.32B	2.28B	1.71B	1.75B
Inventory	584M	689M	547M	474M	461M
Prepaid Expenses	71.02M	69.15M	100M	97.89M	115M
Other Current Assets, Total	27.32M	24.22M	23.41M	23.34M	19.59M
Total Current Assets	7.08B	7.25B	6.63B	7.02B	6.56B
Gross Property Plant And Equipment	5.08B	5.05B	4.99B	5.15B	5.17B
Accumulated Depreciation	-3.28B	-3.39B	-3.55B	-3.81B	-3.88B
Net Property Plant And Equipment	1.8B	1.66B	1.45B	1.34B	1.29B
Long-term Investments	398M	1.51B	1.92B	1.25B	1.45B
Other Intangibles, Total	4.27M	3.06M	4.28M	5.42M	3.28M
Deferred Tax Assets Long-Term	6.17M	11.84M	16.26M	7.89M	33.36M
Other Long-Term Assets, Total	30.82M	26.83M	32.16M	27.11M	32.79M
Total Assets	9.32B	10.45B	10.05B	9.64B	9.37B
Liabilities
Accounts Payable, Total	936M	1.04B	1.12B	400M	395M
Short-term Borrowings	844M	1.57B	1.34B	1.55B	1.37B
Current Portion of Long-Term Debt	-	-	10.68M	11.87M	18.89M
Current Portion of Leases	9.05M	8.95M	7.16M	5.89M	5.35M
Current Income Taxes Payable	94.42M	218M	140M	219M	135M
Unearned Revenue Current, Total	68.13M	17.72M	38.99M	41.67M	77.21M
Other Current Liabilities	469M	541M	483M	411M	337M
Total Current Liabilities	2.42B	3.4B	3.15B	2.64B	2.34B
Long-Term Debt	1.83B	1.4B	1.17B	927M	890M
Long-Term Leases	18.78M	18.14M	12.11M	9.28M	7.47M
Pension & Other Post Retirement Benefits	27.92M	9.91M	9.67M	-	-
Deferred Tax Liability Non Current	24.58M	25.93M	32.27M	24.71M	25.67M
Other Non Current Liabilities	-	3.32M	3.32M	-	-
Total Liabilities	4.32B	4.85B	4.37B	3.6B	3.26B
Common Stock, Total	1.06B	1.06B	1.06B	1.06B	1.06B
Additional Paid In Capital	276M	170M	182M	182M	182M
Retained Earnings	3.51B	3.83B	4.04B	4.19B	4.32B
Treasury Stock	-	-	-	-	-
Comprehensive Income and Other	-226M	112M	-1.68M	220M	162M
Total Common Equity	4.62B	5.17B	5.28B	5.65B	5.72B
Minority Interest	379M	429M	393M	394M	386M
Total Equity	5B	5.6B	5.67B	6.04B	6.1B
Total Liabilities And Equity	9.32B	10.45B	10.05B	9.64B	9.37B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	106M	106M	106M	106M	106M
ECS Total Common Shares Outstanding	106M	106M	106M	106M	106M
Book Value / Share	43.71	48.96	50	53.5	54.16
Tangible Book Value	4.61B	5.17B	5.28B	5.64B	5.72B
Tangible Book Value Per Share	43.67	48.93	49.96	53.45	54.13
Total Debt	2.7B	2.99B	2.54B	2.5B	2.29B
Net Debt	-1.85B	-1.16B	-1.13B	-2.21B	-1.92B
Debt Equivalent of Unfunded Proj. Benefit Obligation	27.92M	9.91M	9.67M	-2M	-6.61M
Debt Equivalent Oper. Leases	24.38M	18.19M	24.77M	81.94M	38.69M
Minority Interest, Total (Incl. Fin. Div)	379M	429M	393M	394M	386M
Equity Method Investments, Total	32.21M	35.81M	38.29M	41.03M	46.21M
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	77.9M	134M	72.74M	61.82M	56.95M
Inventories - Work In Process, Total	159M	174M	184M	154M	177M
Inventories - Finished Goods, Total	347M	381M	291M	258M	227M
Land - (BS)	283M	283M	283M	283M	283M
Buildings, Total	1.76B	1.75B	1.71B	1.74B	1.75B
Machinery, Total	2.95B	2.91B	2.93B	3.06B	3.03B
Accumulated Allowance for Doubtful Accounts (Supple)	12.51M	19.69M	14.87M	5.93M	116M

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Net Income	529M	573M	577M	562M	546M
Depreciation & Amortization - CF	331M	348M	301M	252M	198M
Depreciation & Amortization, Total	331M	348M	301M	252M	198M
Amortization of Deferred Charges, Total - (CF)	1.68M	1.42M	1.66M	3.73M	4.16M
(Gain) Loss From Sale Of Asset	1.49M	20.91M	926K	534K	1.41M
(Gain) Loss on Sale of Investments - (CF)	-38.9M	27.68M	-7.66M	-7.21M	-17.4M
(Income) Loss On Equity Investments - (CF)	-5.53M	-6.17M	-4.31M	-5.18M	-8.07M
Provision and Write-off of Bad Debts	-304K	7.19M	1.48M	-9.39M	106M
Other Operating Activities, Total	79.26M	151M	-158M	-40.37M	-267M
Change In Accounts Receivable	-10.84M	-496M	147M	844M	-257M
Change In Inventories	-162M	-105M	142M	73.06M	13.28M
Change In Accounts Payable	-107M	109M	78.94M	-723M	-5.69M
Change in Unearned Revenues	56.89M	-50.41M	21.27M	2.68M	35.53M
Change in Other Net Operating Assets	9.6M	90.34M	-203M	-338M	82.23M
Cash from Operations	686M	671M	898M	615M	431M
Capital Expenditure	-233M	-222M	-124M	-107M	-157M
Sale of Property, Plant, and Equipment	133K	371K	704K	951K	355K
Sale (Purchase) of Intangible assets	-95K	-217K	-2.87M	-4.8M	-2.11M
Investment in Marketable and Equity Securities, Total	-661M	-617M	308M	-1.06B	342M
Other Investing Activities, Total	56.45M	105M	165M	202M	169M
Cash from Investing	-838M	-734M	346M	-970M	352M
Short Term Debt Issued, Total	4.98B	12.37B	8.5B	7.68B	8.32B
Long-Term Debt Issued, Total	2.48B	3.16B	1.43B	1.47B	935M
Total Debt Issued	7.46B	15.53B	9.93B	9.15B	9.25B
Short Term Debt Repaid, Total	-4.82B	-11.65B	-8.72B	-7.47B	-8.49B
Long-Term Debt Repaid, Total	-2.27B	-3.6B	-1.67B	-1.73B	-975M
Total Debt Repaid	-7.09B	-15.25B	-10.38B	-9.2B	-9.47B
Repurchase of Common Stock	-	-	-	-	-
Common Dividends Paid	-348M	-370M	-401M	-422M	-422M
Common & Preferred Stock Dividends Paid	-348M	-370M	-401M	-422M	-422M
Other Financing Activities, Total	-58.9M	-80.86M	-111M	-92.97M	-70.96M
Cash from Financing	-36.42M	-172M	-967M	-565M	-709M
Foreign Exchange Rate Adjustments	-48.22M	114M	-42.7M	88.18M	14.11M
Net Change in Cash	-237M	-120M	235M	-831M	88.09M
Supplemental Items
Cash Interest Paid	25.01M	42.14M	58.33M	62.83M	49.41M
Cash Income Tax Paid (Refund)	232M	318M	404M	317M	425M
Levered Free Cash Flow	422M	428M	705M	513M	256M
Unlevered Free Cash Flow	438M	455M	743M	551M	287M
Change In Net Working Capital	130M	315M	-111M	71.82M	159M
Net Debt Issued / Repaid	371M	278M	-454M	-49.23M	-215M

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Profitability
Return on Assets	5.17	6.51	4.45	4.86	4.24
Return on Total Capital	6.29	7.9	5.43	5.71	4.76
Return On Equity %	12.1	12.46	10.69	9.82	9.2
Return on Common Equity	11.6	11.72	11.04	10.28	9.6
Margin Analysis
Gross Profit Margin %	21.19	23.27	19.58	28.46	28.42
SG&A Margin	9.05	8.6	8.42	11.79	11.3
EBITDA Margin %	15.26	17.36	13.7	19.42	16.93
EBITA Margin %	10.72	13.11	9.84	14.8	13.14
EBIT Margin %	10.72	13.11	9.84	14.8	13.14
Income From Continuing Operations Margin %	8.53	8.4	8.12	11.14	11.38
Net Income Margin %	7.58	7.3	7.77	10.87	11.12
Net Avail. For Common Margin %	7.58	7.3	7.77	10.87	11.12
Normalized Net Income Margin	6.44	8.02	7.43	11.4	9.98
Levered Free Cash Flow Margin	6.04	5.45	9.5	9.93	5.21
Unlevered Free Cash Flow Margin	6.27	5.8	10.01	10.65	5.84
Asset Turnover
Asset Turnover	0.77	0.79	0.72	0.53	0.52
Fixed Assets Turnover	3.79	4.55	4.78	3.71	3.73
Receivables Turnover (Average Receivables)	4.01	3.98	3.44	2.86	3.2
Inventory Turnover (Average Inventory)	10.95	9.47	9.66	7.24	7.52
Short Term Liquidity
Current Ratio	2.92	2.13	2.11	2.66	2.8
Quick Ratio	2.64	1.9	1.89	2.44	2.55
Operating Cash Flow to Current Liabilities	0.28	0.2	0.29	0.23	0.18
Days Sales Outstanding (Average Receivables)	90.92	91.79	106.23	127.87	114.11
Days Outstanding Inventory (Average Inventory)	33.34	38.55	37.8	50.53	48.56
Average Days Payable Outstanding	63.72	58.96	67.92	76.94	41.47
Cash Conversion Cycle (Average Days)	60.53	71.38	76.11	101.46	121.2
Long Term Solvency
Total Debt/Equity	54.1	53.45	44.81	41.39	37.57
Total Debt / Total Capital	35.11	34.83	30.94	29.27	27.31
LT Debt/Equity	37.01	25.33	20.83	15.5	14.7
Long-Term Debt / Total Capital	24.02	16.51	14.39	10.96	10.69
Total Liabilities / Total Assets	46.39	46.43	43.53	37.32	34.84
EBIT / Interest Expense	28.64	23.64	12.07	12.79	12.87
EBITDA / Interest Expense	41.3	31.64	17.05	17.01	16.82
(EBITDA - Capex) / Interest Expense	32.39	26.54	14.99	15.22	13.68
Total Debt / EBITDA	2.5	2.17	2.47	2.46	2.72
Net Debt / EBITDA	-1.71	-0.84	-1.1	-2.17	-2.28
Total Debt / (EBITDA - Capex)	3.19	2.59	2.8	2.75	3.35
Net Debt / (EBITDA - Capex)	-2.18	-1	-1.25	-2.42	-2.81
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	9.78	12.4	-5.52	-30.34	-5.04
Gross Profit, 1 Yr. Growth %	14.03	23.43	-20.51	1.26	-5.16
EBITDA, 1 Yr. Growth %	12.46	27.85	-25.42	-1.28	-17.24
EBITA, 1 Yr. Growth %	12.81	37.42	-29.07	4.82	-15.73
EBIT, 1 Yr. Growth %	12.81	37.42	-29.07	4.82	-15.73
Earnings From Cont. Operations, 1 Yr. Growth %	18.67	10.69	-8.67	-4.52	-2.93
Net Income, 1 Yr. Growth %	18	8.28	0.61	-2.61	-2.89
Normalized Net Income, 1 Yr. Growth %	23.34	39.81	-12.41	6.88	-16.92
Diluted EPS Before Extra, 1 Yr. Growth %	18.2	8	0.74	-2.57	-2.83
Accounts Receivable, 1 Yr. Growth %	1.52	25.25	-3.34	-29.88	6.14
Inventory, 1 Yr. Growth %	38.34	18.03	-20.6	-13.35	-2.8
Net Property, Plant and Equip., 1 Yr. Growth %	-4.93	-7.87	-12.79	-7.4	-3.35
Total Assets, 1 Yr. Growth %	6.09	12.17	-3.86	-4.05	-2.82
Tangible Book Value, 1 Yr. Growth %	2.37	12.03	2.12	6.97	1.27
Common Equity, 1 Yr. Growth %	2.33	11.99	2.14	6.99	1.23
Cash From Operations, 1 Yr. Growth %	-46.98	-2.11	33.79	-31.48	-30.01
Capital Expenditures, 1 Yr. Growth %	17.02	-4.57	-44.06	-13.91	46.83
Levered Free Cash Flow, 1 Yr. Growth %	-56.94	1.56	64.59	-27.19	-50.2
Unlevered Free Cash Flow, 1 Yr. Growth %	-56.06	3.98	63.06	-25.86	-47.9
Dividend Per Share, 1 Yr. Growth %	6.06	8.57	5.26	0	5
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-3.92	11.08	3.05	-18.87	-18.67
Gross Profit, 2 Yr. CAGR %	9.14	18.63	-0.95	-10.28	-2
EBITDA, 2 Yr. CAGR %	10.87	19.91	-2.35	-14.19	-9.61
EBITA, 2 Yr. CAGR %	13.96	24.51	-1.28	-13.78	-6.02
EBIT, 2 Yr. CAGR %	13.96	24.51	-1.28	-13.78	-6.02
Earnings From Cont. Operations, 2 Yr. CAGR %	9.92	14.61	0.55	-6.62	-3.73
Net Income, 2 Yr. CAGR %	9.06	13.03	4.37	-1.01	-2.75
Normalized Net Income, 2 Yr. CAGR %	16.25	31.33	10.66	-3.24	-5.77
Diluted EPS Before Extra, 2 Yr. CAGR %	9.24	12.99	4.31	-0.93	-2.7
Accounts Receivable, 2 Yr. CAGR %	-4.9	12.76	10.03	-17.67	-13.73
Inventory, 2 Yr. CAGR %	4.48	27.78	-3.19	-17.06	-8.23
Net Property, Plant and Equip., 2 Yr. CAGR %	-5.05	-6.41	-10.36	-10.14	-5.4
Total Assets, 2 Yr. CAGR %	4.86	9.09	3.84	-3.96	-3.44
Tangible Book Value, 2 Yr. CAGR %	2.67	7.09	6.96	4.52	4.08
Common Equity, 2 Yr. CAGR %	2.67	7.05	6.95	4.54	4.07
Cash From Operations, 2 Yr. CAGR %	1.98	-27.95	14.44	-4.25	-30.75
Capital Expenditures, 2 Yr. CAGR %	49.75	5.68	-26.94	-30.6	12.44
Levered Free Cash Flow, 2 Yr. CAGR %	-6.58	-33.87	29.29	9.47	-39.79
Unlevered Free Cash Flow, 2 Yr. CAGR %	-6.69	-32.41	30.21	9.95	-37.85
Dividend Per Share, 2 Yr. CAGR %	8.01	7.31	6.9	2.6	2.47
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-7.38	1.24	5.25	-9.56	-14.5
Gross Profit, 3 Yr. CAGR %	6.96	13.71	3.81	-0.22	-8.61
EBITDA, 3 Yr. CAGR %	9.59	16.27	2.36	-2	-15.22
EBITA, 3 Yr. CAGR %	12.56	21.3	3.21	0.72	-14.43
EBIT, 3 Yr. CAGR %	12.56	21.3	3.21	0.72	-14.43
Earnings From Cont. Operations, 3 Yr. CAGR %	6.67	10.17	6.26	-1.17	-5.4
Net Income, 3 Yr. CAGR %	7.06	8.8	8.73	1.99	-1.64
Normalized Net Income, 3 Yr. CAGR %	13.59	23.63	14.74	9.39	-8.04
Diluted EPS Before Extra, 3 Yr. CAGR %	7.63	8.82	8.75	1.96	-1.57
Accounts Receivable, 3 Yr. CAGR %	-3.35	4.25	7.12	-5.31	-10.4
Inventory, 3 Yr. CAGR %	-4.42	8.82	9.04	-6.71	-12.55
Net Property, Plant and Equip., 3 Yr. CAGR %	-5.88	-6	-8.59	-9.39	-7.93
Total Assets, 3 Yr. CAGR %	3.99	7.24	4.59	1.14	-3.58
Tangible Book Value, 3 Yr. CAGR %	1.84	5.7	5.41	6.96	3.42
Common Equity, 3 Yr. CAGR %	1.41	5.69	5.39	6.97	3.42
Cash From Operations, 3 Yr. CAGR %	2.77	0.6	-11.44	-3.54	-13.75
Capital Expenditures, 3 Yr. CAGR %	6.65	28.86	-14.51	-22.83	-10.91
Levered Free Cash Flow, 3 Yr. CAGR %	9.32	-3.94	-10.38	6.77	-15.81
Unlevered Free Cash Flow, 3 Yr. CAGR %	8.97	-3.26	-9.35	7.92	-14.28
Dividend Per Share, 3 Yr. CAGR %	5.27	8.2	6.62	4.55	3.39
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-10.26	-5.25	-3.34	-7.35	-5.06
Gross Profit, 5 Yr. CAGR %	3.58	7.21	3.72	3.43	1.44
EBITDA, 5 Yr. CAGR %	6.08	10.04	4.65	2.96	-2.61
EBITA, 5 Yr. CAGR %	7.6	12.33	6.8	5.82	-0.58
EBIT, 5 Yr. CAGR %	7.6	12.33	6.8	5.82	-0.58
Earnings From Cont. Operations, 5 Yr. CAGR %	5.79	6.25	4.18	3.12	2.14
Net Income, 5 Yr. CAGR %	5.81	5.29	5.97	4.76	3.99
Normalized Net Income, 5 Yr. CAGR %	8.96	13.65	12.41	12.08	6.05
Diluted EPS Before Extra, 5 Yr. CAGR %	6.21	5.61	6.29	4.81	4.01
Accounts Receivable, 5 Yr. CAGR %	-5.91	0.72	1.79	-5.15	-1.77
Inventory, 5 Yr. CAGR %	-6.86	1.3	-3.93	-2.38	1.77
Net Property, Plant and Equip., 5 Yr. CAGR %	-4.03	-5.81	-7.7	-7.68	-7.32
Total Assets, 5 Yr. CAGR %	3.06	5.06	3.93	2.61	1.3
Tangible Book Value, 5 Yr. CAGR %	1.31	3.36	3.86	5.23	4.87
Common Equity, 5 Yr. CAGR %	0.98	3.06	3.59	5.23	4.86
Cash From Operations, 5 Yr. CAGR %	5.46	-12.41	7.29	-1.37	-19.74
Capital Expenditures, 5 Yr. CAGR %	0.48	-7.54	-8.32	0.6	-4.61
Levered Free Cash Flow, 5 Yr. CAGR %	7.27	-15.44	16.91	1.22	-23.56
Unlevered Free Cash Flow, 5 Yr. CAGR %	7.12	-14.62	17.01	1.82	-22.05
Dividend Per Share, 5 Yr. CAGR %	6.13	4.84	5.92	5.92	4.94