Balance Sheet Zhejiang Taotao Vehicles Co., Ltd.

Equities

301345

CNE100005ZC7

Auto & Truck Manufacturers

End-of-day quote Shenzhen S.E. Other stock markets 11/03/2026			5-day change	1st Jan Change
212.60 ^CNY	+2.68%		+7.28%	-15.41%

01-06	Zhejiang Taotao Vehicles Expects Up to 97% Rise in 2025 Profit; Shares Fall 6%	MT
11-03	Chinese Shares Rise Following Suspension of Export Curbs; Zhejiang Taotao Vehicles Down 6%	MT

f4bd2a9aa31cc6e07a.kQfmMJEGy3ru24Pt5G12PEdn54IXQTV7_SEMyRBVPtc.xjOEd-VXm1e0ieaMtwMhVzITquAuOU0MhBJZniUEU6PGXtVIxXOeI92S8A

Published financial data: ZHEJIANG TAOTAO VEHICLES CO., LTD.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	1.37B	2B	1.75B	2.13B	2.95B
Other Revenues, Total	20.13M	19.4M	12.55M	12.59M	24.01M
Total Revenues	1.39B	2.02B	1.77B	2.14B	2.98B
Cost of Goods Sold, Total	817M	1.16B	1.15B	1.35B	1.95B
Gross Profit	569M	859M	620M	797M	1.03B
Selling General & Admin Expenses, Total	242M	469M	325M	406M	440M
Provision for Bad Debts	5.57M	3.56M	5.17M	15.98M	6.51M
R&D Expenses	38.27M	62.9M	64.36M	87.65M	125M
Other Operating Expenses	-17.77M	46.35M	4.52M	8.29M	12.66M
Other Operating Expenses, Total	268M	581M	399M	518M	585M
Operating Income	301M	277M	222M	279M	444M
Interest Expense, Total	-6.49M	-9.2M	-10.68M	-12.34M	-21.6M
Interest And Investment Income	2.1M	1.49M	1.3M	47.77M	54.52M
Net Interest Expenses	-4.39M	-7.71M	-9.38M	35.42M	32.92M
Currency Exchange Gains (Loss)	-34.2M	-20.26M	29.4M	17.91M	32.1M
Other Non Operating Income (Expenses)	-6.27M	-5.62M	-4.58M	-7.97M	-7.98M
EBT, Excl. Unusual Items	256M	244M	237M	325M	501M
Gain (Loss) On Sale Of Investments	-	171K	-11.73M	-	228K
Gain (Loss) On Sale Of Assets	105K	51.75K	4.33K	-532K	-248K
Asset Writedown	-25.17K	-22.23K	-	-1.79M	-16.69K
Insurance Settlements	-	321K	-	-	-
Legal Settlements	-	-323K	-629K	-	-
Other Unusual Items	-5.27M	1.3M	12.5M	14.3M	12.42M
EBT, Incl. Unusual Items	251M	245M	237M	337M	513M
Income Tax Expense	39.46M	39.45M	30.87M	56.1M	81.96M
Earnings From Continuing Operations	211M	206M	206M	280M	431M
Net Income to Company	211M	206M	206M	280M	431M
Minority Interest	-	-	-	-	585
Net Income - (IS)	211M	206M	206M	280M	431M
Net Income to Common Incl Extra Items	211M	206M	206M	280M	431M
Net Income to Common Excl. Extra Items	211M	206M	206M	280M	431M
Per Share Items
Net EPS - Basic	2.58	2.51	2.52	2.74	3.96
Basic EPS - Continuing Operations	2.58	2.51	2.52	2.74	3.96
Basic Weighted Average Shares Outstanding	82M	82M	81.87M	102M	109M
Net EPS - Diluted	2.58	2.51	2.52	2.73	3.95
Diluted EPS - Continuing Operations	2.58	2.51	2.52	2.73	3.95
Diluted Weighted Average Shares Outstanding	82M	82M	81.87M	103M	109M
Normalized Basic EPS	1.95	1.86	1.81	1.98	2.87
Normalized Diluted EPS	1.95	1.86	1.81	1.97	2.87
Dividend Per Share	-	-	1.5	1.5	2
Payout Ratio	3.09	3.09	3.65	62.07	41.82
Supplemental Items
EBITDA	311M	291M	241M	305M	478M
EBITA	301M	278M	222M	280M	445M
EBIT	301M	277M	222M	279M	444M
EBITDAR	325M	311M	270M	338M	515M
Total Revenues (As Reported)	-	-	1.77B	2.14B	2.98B
Effective Tax Rate - (Ratio)	15.74	16.1	13.02	16.67	15.97
Total Current Taxes	37.51M	43.32M	37.76M	56.61M	87.71M
Total Deferred Taxes	1.95M	-3.87M	-6.88M	-511K	-5.75M
Normalized Net Income	160M	152M	148M	203M	313M
Interest on Long-Term Debt	-	-	-	2.19M	3.61M
Supplemental Operating Expense Items
Advertising Expense	19.31M	55.85M	53.59M	92.39M	69.92M
Marketing Expenses	25.1M	67.85M	89.56M	86.15M	82.09M
Selling and Marketing Expenses	170M	373M	225M	283M	278M
General and Administrative Expenses	59.02M	75.53M	70.7M	91.22M	127M
Research And Development Expense From Footnotes	38.27M	62.9M	64.36M	87.65M	125M
Net Rental Expense, Total	13.46M	20.28M	29.27M	32.41M	36.19M
Imputed Operating Lease Interest Expense	5.08M	7.37M	8.2M	10.13M	15.67M
Imputed Operating Lease Depreciation	8.38M	12.92M	21.07M	22.28M	20.52M
Maintenance & Repair Expenses, Total	982K	1.26M	1.08M	2.19M	3.09M
Stock-Based Comp., COGS (Total)	-	-	-	52.52K	122K
Stock-Based Comp., R&D Exp. (Total)	-	-	-	1.89M	3.95M
Stock-Based Comp., S&M Exp. (Total)	-	-	-	1.67M	3.22M
Stock-Based Comp., G&A Exp. (Total)	-	-	-	3.24M	6.77M
Total Stock-Based Compensation	-	-	-	6.85M	14.06M

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	245M	213M	191M	1.94B	1.53B
Trading Asset Securities, Total	-	171K	-	-	228K
Total Cash And Short Term Investments	245M	214M	191M	1.94B	1.53B
Accounts Receivable, Total	171M	180M	288M	588M	698M
Other Receivables	5.26M	5.63M	12.09M	17.64M	30.68M
Total Receivables	176M	186M	300M	606M	729M
Inventory	379M	614M	723M	715M	1.21B
Prepaid Expenses	1.13M	-	-	-	-
Other Current Assets, Total	46.8M	62.09M	58.92M	74.92M	94.33M
Total Current Assets	849M	1.07B	1.27B	3.33B	3.56B
Gross Property Plant And Equipment	198M	374M	458M	526M	924M
Accumulated Depreciation	-24.14M	-56.59M	-95.63M	-145M	-199M
Net Property Plant And Equipment	174M	317M	362M	381M	725M
Other Intangibles, Total	38.09M	38.82M	37.94M	49.44M	236M
Deferred Tax Assets Long-Term	3.24M	7.06M	13.8M	14.58M	17.34M
Deferred Charges Long-Term	375K	1.27M	1.3M	714K	-
Other Long-Term Assets, Total	2M	5.01M	2.52M	9.26M	1.34M
Total Assets	1.07B	1.44B	1.69B	3.79B	4.54B
Liabilities
Accounts Payable, Total	311M	300M	294M	409M	680M
Accrued Expenses, Total	60.02M	90.4M	32.24M	39.5M	47.32M
Short-term Borrowings	122M	222M	264M	224M	415M
Current Portion of Long-Term Debt	-	-	201K	299K	14.53M
Current Portion of Leases	-	22.15M	24.76M	27M	29.06M
Current Income Taxes Payable	12.53M	5.95M	835K	18.04M	28.66M
Unearned Revenue Current, Total	26.98M	22.31M	32.95M	25.99M	27.52M
Other Current Liabilities	6.74M	19.43M	2.57M	1.24M	21.99M
Total Current Liabilities	540M	682M	652M	745M	1.26B
Long-Term Debt	5.92M	-	9.04M	14.53M	-
Long-Term Leases	-	33.12M	34.77M	33.04M	40.31M
Unearned Revenue Non Current	11.86M	11.81M	11.17M	13.35M	17.95M
Deferred Tax Liability Non Current	8.62K	29.43K	3.21M	3.51M	459K
Other Non Current Liabilities	16.19M	20.53M	26.49M	35.88M	34.67M
Total Liabilities	573M	747M	737M	846M	1.36B
Common Stock, Total	82M	82M	82M	109M	110M
Additional Paid In Capital	54.79M	54.79M	54.79M	1.9B	1.92B
Retained Earnings	356M	562M	812M	928M	1.2B
Treasury Stock	-	-	-	-	-63.84M
Comprehensive Income and Other	-290K	-1.5M	4.92M	4.54M	15.37M
Total Common Equity	493M	697M	954M	2.94B	3.18B
Minority Interest	-	-	-	-	69.41K
Total Equity	493M	697M	954M	2.94B	3.18B
Total Liabilities And Equity	1.07B	1.44B	1.69B	3.79B	4.54B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	82M	82M	109M	109M	109M
ECS Total Common Shares Outstanding	82M	82M	82M	109M	109M
Book Value / Share	6.01	8.5	11.63	26.91	29.28
Tangible Book Value	455M	658M	916M	2.89B	2.94B
Tangible Book Value Per Share	5.54	8.03	11.17	26.45	27.11
Total Debt	128M	277M	333M	299M	499M
Net Debt	-117M	63.42M	142M	-1.64B	-1.03B
Debt Equivalent Oper. Leases	108M	162M	234M	259M	290M
Minority Interest, Total (Incl. Fin. Div)	-	-	-	-	69.41K
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	55.01M	56.89M	46.6M	73.44M	52.54M
Inventories - Work In Process, Total	70.47M	75.63M	77.7M	84.73M	84.22M
Inventories - Finished Goods, Total	261M	495M	614M	570M	1.08B
Buildings, Total	128M	199M	238M	250M	477M
Machinery, Total	56.37M	75.98M	121M	147M	206M
Full Time Employees	-	-	1.52K	1.78K	2.32K
Accumulated Allowance for Doubtful Accounts (Supple)	9.02M	9.53M	15.46M	31.84M	37.4M

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	211M	206M	206M	280M	431M
Depreciation & Amortization - CF	9.73M	34.1M	42.72M	52.55M	71.75M
Amortization of Goodwill and Intangible Assets - (CF)	661K	764K	764K	764K	987K
Depreciation & Amortization, Total	10.4M	34.86M	43.48M	53.31M	72.74M
Amortization of Deferred Charges, Total - (CF)	432K	613K	1.06M	1.74M	2.13M
(Gain) Loss From Sale Of Asset	-105K	-51.75K	-4.33K	532K	248K
(Gain) Loss on Sale of Investments - (CF)	-168K	-1.18M	10.2M	-490K	-1.01M
Asset Writedown & Restructuring Costs	10.78M	14.78M	14.55M	25.32M	14.12M
Other Operating Activities, Total	40.69M	29.46M	-17.46M	-7.69M	-12.39M
Change In Accounts Receivable	-151M	-40.77M	-88.43M	-336M	-94.57M
Change In Inventories	-192M	-245M	-71.85M	1.24M	-501M
Change In Accounts Payable	215M	14.4M	-51.95M	152M	292M
Change In Deferred Taxes	2.01M	-3.8M	-6.93M	-516K	-5.81M
Change in Other Net Operating Assets	3.26M	-5.82M	-	6.85M	14.06M
Cash from Operations	150M	2.74M	38.97M	177M	212M
Capital Expenditure	-66.15M	-98.12M	-76.61M	-71.92M	-525M
Sale of Property, Plant, and Equipment	143K	318K	246K	241K	1.31M
Cash Acquisitions	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-	-	-	-	777K
Other Investing Activities, Total	14.91M	-	200K	-	-
Cash from Investing	-51.09M	-97.8M	-76.16M	-71.68M	-523M
Short Term Debt Issued, Total	-	-	-	-	-
Long-Term Debt Issued, Total	152M	231M	459M	545M	862M
Total Debt Issued	152M	231M	459M	545M	862M
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	-170M	-155M	-435M	-608M	-745M
Total Debt Repaid	-170M	-155M	-435M	-608M	-745M
Issuance of Common Stock	-	-	-	1.91B	10.01M
Repurchase of Common Stock	-	-	-	-	-63.84M
Common Dividends Paid	-6.53M	-6.36M	-7.52M	-174M	-180M
Common & Preferred Stock Dividends Paid	-6.53M	-6.36M	-7.52M	-174M	-180M
Other Financing Activities, Total	-1.2M	-	-52.35M	-126M	-147M
Cash from Financing	-26.41M	70.51M	-36.55M	1.54B	-264M
Foreign Exchange Rate Adjustments	-257K	-6.94M	3.27M	8.35M	18.14M
Net Change in Cash	72.26M	-31.48M	-70.47M	1.66B	-556M
Supplemental Items
Cash Interest Paid	-	-	-	-	-
Cash Income Tax Paid (Refund)	-58.37M	-31.9M	-42.69M	-46.04M	97.3M
Levered Free Cash Flow	23.89M	-132M	-148M	-26.05M	-494M
Unlevered Free Cash Flow	27.95M	-127M	-142M	-18.33M	-480M
Change In Net Working Capital	105M	237M	248M	183M	322M
Net Debt Issued / Repaid	-18.68M	76.87M	23.32M	-63.15M	117M

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	21.79	13.8	8.71	6.37	6.66
Return on Total Capital	35.96	21.72	12.02	7.71	8.02
Return On Equity %	54.82	34.55	24.35	14.4	14.09
Return on Common Equity	54.82	34.55	24.35	14.4	14.09
Margin Analysis
Gross Profit Margin %	41.06	42.55	35.13	37.18	34.57
SG&A Margin	17.47	23.22	18.39	18.94	14.8
EBITDA Margin %	22.46	14.42	13.66	14.24	16.07
EBITA Margin %	21.76	13.77	12.59	13.06	14.94
EBIT Margin %	21.71	13.73	12.55	13.02	14.91
Income From Continuing Operations Margin %	15.25	10.19	11.68	13.08	14.49
Net Income Margin %	15.25	10.19	11.68	13.08	14.49
Net Avail. For Common Margin %	15.25	10.19	11.68	13.08	14.49
Normalized Net Income Margin	11.54	7.54	8.39	9.46	10.52
Levered Free Cash Flow Margin	1.72	-6.56	-8.4	-1.21	-16.58
Unlevered Free Cash Flow Margin	2.02	-6.28	-8.02	-0.85	-16.13
Asset Turnover
Asset Turnover	1.61	1.61	1.11	0.78	0.72
Fixed Assets Turnover	8.52	8.21	5.2	5.78	5.39
Receivables Turnover (Average Receivables)	10.34	11.38	7.49	4.87	4.59
Inventory Turnover (Average Inventory)	2.86	2.33	1.66	1.87	2.03
Short Term Liquidity
Current Ratio	1.57	1.58	1.95	4.47	2.82
Quick Ratio	0.78	0.59	0.75	3.41	1.79
Operating Cash Flow to Current Liabilities	0.28	0	0.06	0.24	0.17
Days Sales Outstanding (Average Receivables)	35.38	32.07	48.72	75.01	79.72
Days Outstanding Inventory (Average Inventory)	128.06	156.33	220.46	194.78	180.48
Average Days Payable Outstanding	83.23	80	101.22	95.86	81.73
Cash Conversion Cycle (Average Days)	80.21	108.4	167.96	173.93	178.47
Long Term Solvency
Total Debt/Equity	26	39.72	34.9	10.17	15.68
Total Debt / Total Capital	20.63	28.43	25.87	9.23	13.56
LT Debt/Equity	1.2	4.75	4.59	1.62	1.27
Long-Term Debt / Total Capital	0.95	3.4	3.4	1.47	1.1
Total Liabilities / Total Assets	53.79	51.73	43.58	22.33	29.92
EBIT / Interest Expense	46.36	30.14	20.75	22.62	20.55
EBITDA / Interest Expense	47.96	33.93	24.82	26.94	23.91
(EBITDA - Capex) / Interest Expense	37.77	23.26	17.65	21.11	-0.38
Total Debt / EBITDA	0.41	0.89	1.26	0.9	0.97
Net Debt / EBITDA	-0.38	0.2	0.54	-4.93	-2
Total Debt / (EBITDA - Capex)	0.52	1.3	1.77	1.15	-60.88
Net Debt / (EBITDA - Capex)	-0.48	0.3	0.75	-6.29	125.9
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	84.33	45.62	-12.49	21.44	38.82
Gross Profit, 1 Yr. Growth %	79.18	50.92	-4.97	28.53	29.04
EBITDA, 1 Yr. Growth %	195.31	0.06	-23.83	26.34	48.13
EBITA, 1 Yr. Growth %	208.96	-1.09	-26.76	25.67	49.38
EBIT, 1 Yr. Growth %	210.06	-1.13	-26.74	26.01	49.98
Earnings From Cont. Operations, 1 Yr. Growth %	193.88	-2.67	-15	36.09	53.76
Net Income, 1 Yr. Growth %	193.88	-2.67	-15	36.09	53.76
Normalized Net Income, 1 Yr. Growth %	183.2	3.44	-11.39	36.94	46.76
Diluted EPS Before Extra, 1 Yr. Growth %	187.3	-2.67	-14.86	8.76	44.69
Accounts Receivable, 1 Yr. Growth %	84.17	5.24	59.95	104.21	18.72
Inventory, 1 Yr. Growth %	97.53	61.71	9.39	-1.1	68.73
Net Property, Plant and Equip., 1 Yr. Growth %	15.05	82.3	14.1	5.11	90.4
Total Assets, 1 Yr. Growth %	61.68	35.45	13.59	124.03	19.83
Tangible Book Value, 1 Yr. Growth %	82.25	44.79	30.41	215.85	1.82
Common Equity, 1 Yr. Growth %	77.31	41.47	28.7	208.47	8.12
Cash From Operations, 1 Yr. Growth %	31.01	-98.17	1.32K	353.36	20.26
Capital Expenditures, 1 Yr. Growth %	43.95	48.33	-21.92	-6.12	629.57
Levered Free Cash Flow, 1 Yr. Growth %	-35.17	-1.29K	-9.38	-82.44	3.05K
Unlevered Free Cash Flow, 1 Yr. Growth %	-31.93	-933.95	-10.31	-87.06	5.92K
Dividend Per Share, 1 Yr. Growth %	-	-	-	0	33.33
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	49.92	63.84	12.89	3.09	29.84
Gross Profit, 2 Yr. CAGR %	42.36	64.48	4.43	10.52	28.79
EBITDA, 2 Yr. CAGR %	135.49	66.65	-8.92	-1.81	40.72
EBITA, 2 Yr. CAGR %	146.64	69.42	-11.04	-3.96	41.29
EBIT, 2 Yr. CAGR %	147.77	69.68	-11.09	-3.92	41.52
Earnings From Cont. Operations, 2 Yr. CAGR %	132.56	69.27	-1.17	7.5	44.65
Net Income, 2 Yr. CAGR %	132.56	69.27	-1.17	7.5	44.65
Normalized Net Income, 2 Yr. CAGR %	124.73	64.85	0.34	10.15	45.36
Diluted EPS Before Extra, 2 Yr. CAGR %	123.08	67.37	-1.09	-3.96	25.45
Accounts Receivable, 2 Yr. CAGR %	64.77	39.22	29.74	80.73	55.7
Inventory, 2 Yr. CAGR %	30.41	78.72	38.02	4.01	29.18
Net Property, Plant and Equip., 2 Yr. CAGR %	20.43	44.8	44.22	9.51	41.47
Total Assets, 2 Yr. CAGR %	46.19	47.98	25.91	59.53	63.85
Tangible Book Value, 2 Yr. CAGR %	67.15	62.42	41.91	102.95	79.33
Common Equity, 2 Yr. CAGR %	60.22	58.36	39.11	99.25	82.63
Cash From Operations, 2 Yr. CAGR %	81.49	-84.53	-49.03	702.72	133.5
Capital Expenditures, 2 Yr. CAGR %	4.98	46.13	7.62	-14.38	161.71
Levered Free Cash Flow, 2 Yr. CAGR %	-58.07	90.41	265.11	-60.11	82.41
Unlevered Free Cash Flow, 2 Yr. CAGR %	-54.23	76.36	205.47	-65.94	84.09
Dividend Per Share, 2 Yr. CAGR %	-	-	-	-	15.47
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	41.81	48.48	32.93	15.67	13.84
Gross Profit, 3 Yr. CAGR %	47.76	45.16	25.04	11.91	16.38
EBITDA, 3 Yr. CAGR %	92.85	73.07	32.05	1.64	14.76
EBITA, 3 Yr. CAGR %	95.12	77.67	31.94	-0.11	13.58
EBIT, 3 Yr. CAGR %	95.88	78.18	32.04	-0.13	13.63
Earnings From Cont. Operations, 3 Yr. CAGR %	97.7	73.95	42.2	9.91	21.12
Net Income, 3 Yr. CAGR %	97.7	73.95	42.2	9.91	21.12
Normalized Net Income, 3 Yr. CAGR %	96.28	68.76	38.3	11.3	23.25
Diluted EPS Before Extra, 3 Yr. CAGR %	47.06	69.19	41.2	1.96	10.1
Accounts Receivable, 3 Yr. CAGR %	69.32	41.9	45.81	50.92	57.1
Inventory, 3 Yr. CAGR %	48.08	40.11	55.54	23.51	22.21
Net Property, Plant and Equip., 3 Yr. CAGR %	35.42	38.3	33.74	29.79	31.68
Total Assets, 3 Yr. CAGR %	49.3	42.52	36.85	52.58	45.02
Tangible Book Value, 3 Yr. CAGR %	74.26	59.35	54.24	85.28	61.26
Common Equity, 3 Yr. CAGR %	62.05	53.72	50.82	81.4	62.52
Cash From Operations, 3 Yr. CAGR %	100.02	-60.81	-30.18	5.61	326.34
Capital Expenditures, 3 Yr. CAGR %	4.5	17.8	18.58	2.83	74.88
Levered Free Cash Flow, 3 Yr. CAGR %	-	-0.87	59.57	32.76	44.47
Unlevered Free Cash Flow, 3 Yr. CAGR %	-	-1.73	51.54	6.48	44.85
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-	-	29.44	28.31	31.69
Gross Profit, 5 Yr. CAGR %	-	-	28.61	23.22	26.52
EBITDA, 5 Yr. CAGR %	-	-	40.93	40.32	35.5
EBITA, 5 Yr. CAGR %	-	-	40.52	41.39	35.66
EBIT, 5 Yr. CAGR %	-	-	40.82	41.63	35.75
Earnings From Cont. Operations, 5 Yr. CAGR %	-	-	49.81	48.33	43.15
Net Income, 5 Yr. CAGR %	-	-	49.81	48.33	43.15
Normalized Net Income, 5 Yr. CAGR %	-	-	47.59	44.98	41.08
Diluted EPS Before Extra, 5 Yr. CAGR %	-	-	25.48	39.45	34.57
Accounts Receivable, 5 Yr. CAGR %	-	-	52.21	56.31	49.69
Inventory, 5 Yr. CAGR %	-	-	43.97	26.22	44.4
Net Property, Plant and Equip., 5 Yr. CAGR %	-	-	38.89	25.97	36.78
Total Assets, 5 Yr. CAGR %	-	-	39.46	49.99	47.07
Tangible Book Value, 5 Yr. CAGR %	-	-	60.52	77.81	63.82
Common Equity, 5 Yr. CAGR %	-	-	52.46	72.62	62.81
Cash From Operations, 5 Yr. CAGR %	-	-	15.76	31.15	13.16
Capital Expenditures, 5 Yr. CAGR %	-	-	5.74	3.69	62.75
Levered Free Cash Flow, 5 Yr. CAGR %	-	-	-	-28.14	68.34
Unlevered Free Cash Flow, 5 Yr. CAGR %	-	-	-	-32.77	63.8