Income Statement Lennar Corporation

Stocks

LEN

US5260571048

Homebuilding

Market Closed - NYSE Other stock markets 21:00:02 17/06/2026 BST			After hours 01:00:00
86.48 ^USD	-3.68%		87.64	+1.34%

06-17	Keefe Bruyette & Woods Adjusts PT on Lennar to $85 From $86, Maintains Underperform Rating	MT
06-16	UBS Adjusts Price Target on Lennar to $94 From $107, Maintains Neutral Rating	MT

76fd1a01e40d1d0d.7094KSk2XYIFxzO5sDcnNguAJ7HKA20ddXciregBpC8.3B08YksFBLJhggrJ4lBGWmLiUuuZTVRsRyIR94c5_GitJExxHWMPr1X-fg

Published financial data: LENNAR CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: November	2021	2022	2023	2024	2025
Revenues	26.23B	32.86B	33.26B	34.33B	32.99B
Finance Div. Revenues	899M	810M	977M	1.11B	1.2B
Total Revenues	27.13B	33.67B	34.23B	35.44B	34.19B
Cost of Goods Sold, Total	19.39B	24.08B	25.59B	26.93B	27.54B
Finance Div. Operating Exp.	408M	426M	467M	532M	586M
Gross Profit	7.33B	9.17B	8.17B	7.98B	6.07B
Selling General & Admin Expenses, Total	2.2B	2.38B	2.73B	3.13B	3.32B
Other Operating Expenses	-546M	68.04M	-45.95M	-245M	-108M
Other Operating Expenses, Total	1.65B	2.45B	2.69B	2.88B	3.21B
Operating Income	5.68B	6.72B	5.49B	5.09B	2.86B
Interest Expense, Total	-20.14M	-19.13M	-15.43M	-18.77M	-13.87M
Net Interest Expenses	-20.14M	-19.13M	-15.43M	-18.77M	-13.87M
Income (Loss) On Equity Invest.	56.78M	35.59M	-145M	164M	78.22M
Other Non Operating Income (Expenses)	-59.82M	-66.4M	-73.09M	-80.21M	-82.58M
EBT, Excl. Unusual Items	5.66B	6.67B	5.25B	5.16B	2.84B
Merger & Related Restructuring Charges	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	-655M	-50.16M	25.18M	130M
Gain (Loss) On Sale Of Assets	158M	-	-	-	-156M
Asset Writedown	-	-	-	-	-
Legal Settlements	-	-	-	-	-
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	5.82B	6.01B	5.2B	5.18B	2.81B
Income Tax Expense	1.36B	1.37B	1.24B	1.22B	706M
Earnings From Continuing Operations	4.46B	4.65B	3.96B	3.97B	2.11B
Net Income to Company	4.46B	4.65B	3.96B	3.97B	2.11B
Minority Interest	-26.44M	-34.38M	-22.78M	-35.12M	-30.12M
Net Income - (IS)	4.43B	4.61B	3.94B	3.93B	2.08B
Preferred Dividend and Other Adjustments	52.92M	51.98M	48.54M	38.82M	20.1M
Net Income to Common Incl Extra Items	4.38B	4.56B	3.89B	3.89B	2.06B
Net Income to Common Excl. Extra Items	4.38B	4.56B	3.89B	3.89B	2.06B
Per Share Items
Net EPS - Basic	14.28	15.74	13.73	14.31	7.98
Basic EPS - Continuing Operations	14.28	15.74	13.73	14.31	7.98
Basic Weighted Average Shares Outstanding	307M	290M	283M	272M	258M
Net EPS - Diluted	14.27	15.72	13.73	14.31	7.98
Diluted EPS - Continuing Operations	14.27	15.72	13.73	14.31	7.98
Diluted Weighted Average Shares Outstanding	307M	290M	283M	272M	258M
Normalized Basic EPS	11.45	14.26	11.51	11.73	6.77
Normalized Diluted EPS	11.45	14.26	11.51	11.73	6.77
Dividend Per Share	1	1.5	1.5	2	2
Payout Ratio	6.99	9.49	10.93	13.96	25.07
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	5.77B	6.81B	5.6B	5.21B	2.99B
EBITA	5.68B	6.72B	5.49B	5.09B	2.86B
EBIT	5.68B	6.72B	5.49B	5.09B	2.86B
EBITDAR	5.86B	6.91B	5.7B	5.34B	3.19B
Total Revenues (As Reported)	27.13B	33.67B	34.23B	35.44B	34.19B
Effective Tax Rate - (Ratio)	23.41	22.71	23.86	23.48	25.07
Current Domestic Taxes	1.17B	1.61B	1.31B	1.16B	628M
Total Current Taxes	1.17B	1.61B	1.31B	1.16B	628M
Deferred Domestic Taxes	192M	-247M	-67.97M	60.43M	77.3M
Total Deferred Taxes	192M	-247M	-67.97M	60.43M	77.3M
Normalized Net Income	3.51B	4.13B	3.26B	3.19B	1.74B
Interest Capitalized	255M	212M	172M	110M	171M
Supplemental Operating Expense Items
Advertising Expense	74.2M	102M	146M	191M	211M
General and Administrative Expenses	398M	414M	501M	649M	637M
Net Rental Expense, Total	84.99M	105M	105M	126M	195M
Imputed Operating Lease Interest Expense	34.72M	43.87M	44.59M	48.65M	86.95M
Imputed Operating Lease Depreciation	50.28M	61.55M	60.06M	76.97M	108M
Stock-Based Comp., Other (Total)	135M	184M	161M	177M	163M
Total Stock-Based Compensation	135M	184M	161M	177M	163M

Fiscal Period: November	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	2.75B	4.64B	6.32B	4.73B	3.5B
Short Term Investments	-	-	-	-	15.1M
Total Cash And Short Term Investments	2.75B	4.64B	6.32B	4.73B	3.51B
Accounts Receivable, Total	341M	602M	730M	952M	880M
Notes Receivable	248M	186M	250M	154M	162M
Total Receivables	589M	788M	980M	1.11B	1.04B
Inventory	19.17B	21.86B	18.9B	20.31B	11.84B
Finance Division Loans and Leases Current	2.39B	2.65B	2.86B	2.86B	2.64B
Finance Division Other Current Assets, Total	179M	153M	242M	244M	307M
Loans Held For Sale	-	-	-	-	-
Restricted Cash	21.93M	23.05M	13.48M	11.8M	25.93M
Other Current Assets, Total	-	-	2B	3.63B	6.38B
Total Current Assets	25.1B	30.11B	31.31B	32.89B	25.75B
Gross Property Plant And Equipment	539M	582M	671M	808M	958M
Accumulated Depreciation	-199M	-227M	-266M	-291M	-315M
Net Property Plant And Equipment	340M	355M	405M	516M	643M
Long-term Investments	3.02B	2.56B	2.36B	2.62B	2.81B
Goodwill	3.44B	3.44B	3.44B	3.44B	3.44B
Finance Division Other Long-Term Assets, Total	396M	453M	466M	415M	428M
Deferred Tax Assets Long-Term	148M	181M	219M	218M	120M
Other Long-Term Assets, Total	757M	874M	1.04B	1.21B	1.24B
Total Assets	33.21B	37.98B	39.23B	41.31B	34.43B
Liabilities
Accounts Payable, Total	1.32B	1.62B	1.63B	1.84B	2.03B
Short-term Borrowings	-	16.75M	3.74M	-	-
Current Portion of Long-Term Debt	718M	223M	483M	532M	453M
Current Portion of Leases	40.39M	34.17M	33.9M	98.14M	86.9M
Finance Division Debt Current	1.57B	2B	2.03B	1.8B	1.67B
Finance Division Other Current Liabilities, Total	-	-	-	-	220M
Other Current Liabilities	377M	418M	415M	446M	401M
Total Current Liabilities	4.03B	4.31B	4.6B	4.72B	4.85B
Long-Term Debt	3.93B	3.82B	2.33B	1.73B	3.63B
Long-Term Leases	123M	125M	120M	164M	177M
Finance Division Debt Non Current	152M	133M	131M	130M	123M
Finance Division Other Non Current Liabilities, Total	180M	219M	283M	210M	-
Deferred Tax Liability Non Current	-	-	-	-	-
Other Non Current Liabilities	3.79B	5.13B	5.06B	6.34B	3.5B
Total Liabilities	12.21B	13.74B	12.53B	13.29B	12.29B
Common Stock, Total	33.99M	29.27M	29.51M	29.66M	29.82M
Additional Paid In Capital	8.81B	5.42B	5.57B	5.73B	5.91B
Retained Earnings	14.69B	18.86B	22.37B	25.75B	22.47B
Treasury Stock	-2.71B	-210M	-1.39B	-3.65B	-6.46B
Comprehensive Income and Other	-1.34M	2.41M	4.88M	7.53M	6.01M
Total Common Equity	20.82B	24.1B	26.58B	27.87B	21.96B
Minority Interest	180M	140M	121M	151M	181M
Total Equity	21B	24.24B	26.7B	28.02B	22.14B
Total Liabilities And Equity	33.21B	37.98B	39.23B	41.31B	34.43B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	299M	290M	281M	266M	247M
ECS Total Common Shares Outstanding	299M	290M	281M	268M	247M
Book Value / Share	69.52	83.16	94.61	103.9	88.91
Tangible Book Value	17.18B	20.47B	22.95B	24.24B	18.33B
Tangible Book Value Per Share	57.39	70.63	81.68	90.36	74.2
Total Debt	6.54B	6.36B	5.14B	4.45B	6.14B
Net Debt	3.79B	1.72B	-1.18B	-283M	2.63B
Debt Equivalent Oper. Leases	680M	843M	837M	1B	1.56B
Minority Interest, Total (Incl. Fin. Div)	180M	140M	121M	151M	181M
Equity Method Investments, Total	1.97B	2.14B	2.02B	2.23B	2.42B
Account Code - Inventory Valuation	3	3	3	3	3
Inventories - Work In Process, Total	-	-	-	-	-
Inventories - Finished Goods, Total	17.55B	19.1B	15.36B	15.63B	9.92B
Inventories - Others	1.62B	2.76B	3.54B	4.68B	1.92B
Machinery, Total	173M	207M	297M	372M	390M
Full Time Employees	10.75K	12.01K	12.28K	13.26K	12.53K
Accumulated Allowance for Doubtful Accounts (Supple)	2.53M	2.18M	2.37M	2.4M	829K
Order Backlog	11.33B	8.66B	6.56B	5.31B	5.16B

Fiscal Period: November	2021	2022	2023	2024	2025
Net Income	4.43B	4.61B	3.94B	3.93B	2.08B
Depreciation & Amortization - CF	85.95M	87.08M	110M	116M	134M
Depreciation & Amortization, Total	85.95M	87.08M	110M	116M	134M
Amortization of Deferred Charges, Total - (CF)	-	-	-	148K	88K
(Gain) Loss From Sale Of Asset	-19.24M	25.67M	10.03M	12.82M	51.72M
(Gain) Loss on Sale of Investments - (CF)	-682M	672M	113M	-67.23M	-136M
Asset Writedown & Restructuring Costs	25.7M	111M	125M	143M	246M
Provision for Credit Losses	-	-	-	-	-
(Income) Loss On Equity Investments - (CF)	-3.01M	108M	198M	-8.53M	-41.65M
Stock-Based Compensation (CF)	135M	184M	161M	177M	163M
Tax Benefit from Stock Options	-	-	-	-	-
Other Operating Activities, Total	211M	-214M	-46.84M	95.55M	107M
Change In Accounts Receivable	-290M	-422M	-329M	-129M	66.76M
Change In Inventories	-1.96B	-2.38B	2.27B	-285M	-151M
Change In Accounts Payable	881M	701M	-626M	380M	-691M
Change in Other Net Operating Assets	-282M	-216M	-747M	-1.96B	-1.61B
Cash from Operations	2.53B	3.27B	5.18B	2.4B	217M
Capital Expenditure	-65.17M	-57.21M	-99.8M	-172M	-189M
Sale of Property, Plant, and Equipment	41.55M	24.69M	13.22M	61.44M	-
Cash Acquisitions	-	-	-	-	-254M
Divestitures	3.33M	-	-	-	-
Sale (Purchase) of Real Estate properties	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-114M	-117M	-105M	-192M	388M
Net (Increase) Decrease in Loans Originated / Sold - Investing	29.4M	19.49M	14.33M	-734K	126M
Other Investing Activities, Total	16K	1.4M	-	-	151M
Cash from Investing	-105M	-128M	-177M	-303M	222M
Long-Term Debt Issued, Total	276M	409M	28.71M	-	2.41B
Total Debt Issued	276M	409M	28.71M	-	2.41B
Long-Term Debt Repaid, Total	-1.36B	-623M	-1.23B	-830M	-699M
Total Debt Repaid	-1.36B	-623M	-1.23B	-830M	-699M
Issuance of Common Stock	-	-	-	-	-
Repurchase of Common Stock	-1.43B	-1.04B	-1.18B	-2.26B	-1.81B
Common Dividends Paid	-310M	-438M	-431M	-549M	-521M
Common & Preferred Stock Dividends Paid	-310M	-438M	-431M	-549M	-521M
Other Financing Activities, Total	414M	414M	-437M	-46.03M	-980M
Cash from Financing	-2.4B	-1.28B	-3.25B	-3.68B	-1.6B
Net Change in Cash	22.95M	1.86B	1.76B	-1.58B	-1.16B
Supplemental Items
Cash Interest Paid	47.72M	67.84M	81.22M	54.92M	50.14M
Cash Income Tax Paid (Refund)	1.14B	1.27B	1.86B	790M	989M
Levered Free Cash Flow	3.1B	3.61B	6.09B	2.17B	9.33B
Unlevered Free Cash Flow	3.12B	3.62B	6.1B	2.18B	9.34B
Change In Net Working Capital	593M	789M	-2.5B	1.12B	-7.45B
Net Debt Issued / Repaid	-1.08B	-214M	-1.2B	-830M	1.71B

Fiscal Period: November	2021	2022	2023	2024	2025
Profitability
Return on Assets	11.25	11.8	8.88	7.91	4.72
Return on Total Capital	13.39	14.49	11.01	9.93	5.91
Return On Equity %	22.8	20.55	15.55	14.5	8.41
Return on Common Equity	22.56	20.31	15.35	14.3	8.26
Margin Analysis
Gross Profit Margin %	27.03	27.22	23.87	22.51	17.74
SG&A Margin	8.09	7.06	7.98	8.83	9.7
EBITDA Margin %	21.27	20.22	16.35	14.7	8.75
EBITA Margin %	20.95	19.96	16.02	14.37	8.36
EBIT Margin %	20.95	19.96	16.02	14.37	8.36
Income From Continuing Operations Margin %	16.43	13.81	11.57	11.19	6.17
Net Income Margin %	16.33	13.7	11.5	11.1	6.08
Net Avail. For Common Margin %	16.13	13.55	11.36	10.99	6.02
Normalized Net Income Margin	12.94	12.28	9.52	9	5.1
Levered Free Cash Flow Margin	11.44	10.73	17.78	6.12	27.3
Unlevered Free Cash Flow Margin	11.48	10.76	17.81	6.16	27.33
Asset Turnover
Asset Turnover	0.86	0.95	0.89	0.88	0.9
Fixed Assets Turnover	72.21	96.89	90.1	76.96	58.99
Receivables Turnover (Average Receivables)	93.98	69.68	49.92	40.81	36.01
Inventory Turnover (Average Inventory)	1.07	1.17	1.31	1.37	1.71
Short Term Liquidity
Current Ratio	6.23	6.99	6.81	6.97	5.31
Quick Ratio	1	1.45	1.73	1.37	1.05
Operating Cash Flow to Current Liabilities	0.63	0.76	1.13	0.51	0.04
Days Sales Outstanding (Average Receivables)	3.88	5.24	7.31	8.97	10.14
Days Outstanding Inventory (Average Inventory)	342.08	311	278.08	266.45	213.11
Average Days Payable Outstanding	20.13	20.02	24.3	22.41	39.76
Cash Conversion Cycle (Average Days)	325.84	296.21	261.09	253.01	183.48
Long Term Solvency
Total Debt/Equity	31.16	26.23	19.24	15.89	27.73
Total Debt / Total Capital	23.76	20.78	16.14	13.71	21.71
LT Debt/Equity	20.05	16.84	9.68	7.21	17.76
Long-Term Debt / Total Capital	15.28	13.34	8.12	6.22	13.9
Total Liabilities / Total Assets	36.77	36.18	31.94	32.17	35.69
EBIT / Interest Expense	282.2	351.3	355.42	271.41	206
EBITDA / Interest Expense	290.69	361.36	369.34	284.26	229.7
(EBITDA - Capex) / Interest Expense	287.46	358.37	362.88	275.12	216.1
Total Debt / EBITDA	1.12	0.92	0.9	0.83	1.93
Net Debt / EBITDA	0.65	0.25	-0.21	-0.05	0.82
Total Debt / (EBITDA - Capex)	1.13	0.93	0.92	0.86	2.05
Net Debt / (EBITDA - Capex)	0.65	0.25	-0.21	-0.05	0.88
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	20.64	24.11	1.67	3.53	-3.54
Gross Profit, 1 Yr. Growth %	41.81	25	-10.85	-2.36	-23.98
EBITDA, 1 Yr. Growth %	78.76	29.71	-18.65	-6.89	-42.57
EBITA, 1 Yr. Growth %	81.41	30.18	-19.23	-7.13	-43.9
EBIT, 1 Yr. Growth %	81.41	30.18	-19.23	-7.13	-43.9
Earnings From Cont. Operations, 1 Yr. Growth %	80.61	4.31	-14.78	0.16	-46.86
Net Income, 1 Yr. Growth %	79.72	4.15	-14.64	-0.15	-47.15
Normalized Net Income, 1 Yr. Growth %	83.72	29.5	-21.14	-2.16	-45.3
Diluted EPS Before Extra, 1 Yr. Growth %	81.83	10.22	-12.68	4.22	-44.23
Accounts Receivable, 1 Yr. Growth %	56.8	76.71	21.2	30.47	-7.65
Inventory, 1 Yr. Growth %	11.61	14.05	-5.98	7.49	-41.7
Net Property, Plant and Equip., 1 Yr. Growth %	-17.4	4.47	13.99	27.52	24.53
Total Assets, 1 Yr. Growth %	10.93	14.38	3.29	5.3	-16.66
Tangible Book Value, 1 Yr. Growth %	19.64	19.11	12.12	5.62	-24.39
Common Equity, 1 Yr. Growth %	15.68	15.78	10.29	4.85	-21.21
Cash From Operations, 1 Yr. Growth %	-39.56	28.94	58.61	-53.6	-90.98
Capital Expenditures, 1 Yr. Growth %	-10.42	-12.21	74.43	71.85	9.99
Levered Free Cash Flow, 1 Yr. Growth %	-3.56	200.49	261.36	-46.45	977.41
Unlevered Free Cash Flow, 1 Yr. Growth %	-3.59	198.36	259.38	-46.32	964.17
Dividend Per Share, 1 Yr. Growth %	60	50	0	33.33	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	10.4	22.36	12.33	2.6	-0.07
Gross Profit, 2 Yr. CAGR %	61.77	62.43	21.49	5.26	-13.85
EBITDA, 2 Yr. CAGR %	50.14	46.23	1.56	-12.97	-26.87
EBITA, 2 Yr. CAGR %	51.78	47.5	1.36	-13.39	-27.82
EBIT, 2 Yr. CAGR %	51.78	47.5	1.36	-13.39	-27.82
Earnings From Cont. Operations, 2 Yr. CAGR %	55.54	37.25	-5.72	-7.61	-27.05
Net Income, 2 Yr. CAGR %	54.79	36.81	-5.71	-7.68	-27.36
Normalized Net Income, 2 Yr. CAGR %	51.58	47.07	-0.48	-12.16	-26.84
Diluted EPS Before Extra, 2 Yr. CAGR %	57.61	41.56	-1.9	-4.6	-23.76
Accounts Receivable, 2 Yr. CAGR %	29.65	66.46	46.35	25.75	9.77
Inventory, 2 Yr. CAGR %	2.94	12.82	-0.71	0.53	-20.84
Net Property, Plant and Equip., 2 Yr. CAGR %	10.27	-7.11	9.13	20.57	26.02
Total Assets, 2 Yr. CAGR %	6.35	12.64	8.7	4.29	-6.32
Tangible Book Value, 2 Yr. CAGR %	18.24	19.38	15.56	8.82	-10.63
Common Equity, 2 Yr. CAGR %	14.24	15.73	13	7.54	-9.11
Cash From Operations, 2 Yr. CAGR %	30.71	-11.73	43.01	-14.21	-79.54
Capital Expenditures, 2 Yr. CAGR %	-13.2	-11.32	23.75	73.13	37.48
Levered Free Cash Flow, 2 Yr. CAGR %	297.48	6.42	115.3	13.57	51.77
Unlevered Free Cash Flow, 2 Yr. CAGR %	287.57	6.36	114.44	13.4	51.63
Dividend Per Share, 2 Yr. CAGR %	150	54.92	22.47	15.47	15.47
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	9.66	14.79	15.03	9.32	0.51
Gross Profit, 3 Yr. CAGR %	46.46	48.44	32.99	12.96	-5.56
EBITDA, 3 Yr. CAGR %	36.48	38.54	20.69	-1.34	-24.23
EBITA, 3 Yr. CAGR %	37.67	39.65	21.1	-1.55	-25.06
EBIT, 3 Yr. CAGR %	37.67	39.65	21.1	-1.55	-25.06
Earnings From Cont. Operations, 3 Yr. CAGR %	37.41	36.14	17.09	-3.8	-23.17
Net Income, 3 Yr. CAGR %	37.72	35.64	16.91	-3.89	-23.35
Normalized Net Income, 3 Yr. CAGR %	38.44	39.33	19.48	-1.04	-24.99
Diluted EPS Before Extra, 3 Yr. CAGR %	37.93	39.9	20.5	0.1	-20.24
Accounts Receivable, 3 Yr. CAGR %	22.18	43.75	49.75	40.85	13.45
Inventory, 3 Yr. CAGR %	3.39	6.51	3.24	1.95	-16.17
Net Property, Plant and Equip., 3 Yr. CAGR %	2.05	8.3	-0.55	14.94	21.88
Total Assets, 3 Yr. CAGR %	5.15	8.96	9.44	7.55	-3.22
Tangible Book Value, 3 Yr. CAGR %	16.38	18.53	16.91	12.15	-3.62
Common Equity, 3 Yr. CAGR %	12.6	14.75	13.89	10.22	-3.05
Cash From Operations, 3 Yr. CAGR %	14.4	30.12	7.32	-1.73	-59.51
Capital Expenditures, 3 Yr. CAGR %	-20.65	-12.87	11.11	38.06	48.83
Levered Free Cash Flow, 3 Yr. CAGR %	-13.57	163.97	24.04	18.23	77.04
Unlevered Free Cash Flow, 3 Yr. CAGR %	-13.41	159.5	23.92	18.06	76.6
Dividend Per Share, 3 Yr. CAGR %	84.2	110.86	33.89	25.99	10.06
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	19.9	21.63	10.72	9.75	8.74
Gross Profit, 5 Yr. CAGR %	25.1	41.34	28.48	23.28	11.79
EBITDA, 5 Yr. CAGR %	33.62	36.87	19.78	15.28	-1.23
EBITA, 5 Yr. CAGR %	34.23	37.83	20.29	15.6	-1.54
EBIT, 5 Yr. CAGR %	34.23	37.83	20.29	15.6	-1.54
Earnings From Cont. Operations, 5 Yr. CAGR %	37.31	43.21	18.19	16.59	-3.1
Net Income, 5 Yr. CAGR %	37.18	41.6	18.36	16.29	-3.36
Normalized Net Income, 5 Yr. CAGR %	32.95	35.37	19.76	15.85	-1.81
Diluted EPS Before Extra, 5 Yr. CAGR %	29.91	36	20.35	20.03	0.34
Accounts Receivable, 5 Yr. CAGR %	0.61	36.58	31.33	36.26	32.25
Inventory, 5 Yr. CAGR %	15.52	14.58	1.73	2.34	-7.17
Net Property, Plant and Equip., 5 Yr. CAGR %	14.38	10.55	4.82	13.05	9.33
Total Assets, 5 Yr. CAGR %	16.67	15.17	6.55	7.07	2.84
Tangible Book Value, 5 Yr. CAGR %	19.72	21.67	16.05	14.55	5
Common Equity, 5 Yr. CAGR %	24.26	25.08	12.76	11.81	4.06
Cash From Operations, 5 Yr. CAGR %	37.9	27.16	25.08	10.15	-44.7
Capital Expenditures, 5 Yr. CAGR %	-3.14	-12.54	-5.21	14.67	20.99
Levered Free Cash Flow, 5 Yr. CAGR %	51.26	52.74	4.84	61.68	23.96
Unlevered Free Cash Flow, 5 Yr. CAGR %	51.61	53.15	4.9	60.1	23.87
Dividend Per Share, 5 Yr. CAGR %	44.84	57.07	56.46	65.72	26.19