Income Statement Apex Science & Engineering Corp.

Stocks

3052

TW0003052007

Real Estate Development & Operations

End-of-day quote Taiwan S.E. 2026-10-05			5-day change	1st Jan Change
10.45 ^TWD	0.00%		+0.48%	-13.28%

09-16	Apex Science & Engineering OKs NT$3.87 Billion Urban Renewal Plan	MT
08-12	Apex Science & Engineering Corp. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

4702f1b46ce0d62aeea3c951f9758a0.PmCoeH_IBYhO0W1tKDuFbHartpkJ6SzFl8BoOzEh4F8.dzb_NDmGUMcB5CQ6H1_2VAf4g_1I2ESfx4UQVnRF1g1nKOARMqRz2xu8OA

Published financial data: APEX SCIENCE & ENGINEERING CORP.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Revenues	3.61B	2.95B	3.48B	2.66B	3.42B
Total Revenues	3.61B	2.95B	3.48B	2.66B	3.42B
Cost of Goods Sold, Total	3.41B	2.58B	3.1B	2.3B	2.99B
Gross Profit	205M	367M	388M	361M	430M
Selling General & Admin Expenses, Total	135M	156M	164M	168M	165M
Provision for Bad Debts	97K	1.69M	-	-	771K
R&D Expenses	1.83M	2.75M	2.03M	2.3M	1.8M
Other Operating Expenses, Total	137M	160M	166M	170M	167M
Operating Income	67.96M	207M	222M	191M	263M
Interest Expense, Total	-21.66M	-16.14M	-22.47M	-32.96M	-32.1M
Interest And Investment Income	61.33M	33.38M	41.73M	62.85M	37.03M
Net Interest Expenses	39.67M	17.24M	19.26M	29.89M	4.93M
Income (Loss) On Equity Invest.	30.88M	31.34M	25.41M	7.75M	-
Currency Exchange Gains (Loss)	-527K	11.45M	-577K	7.49M	-1.34M
Other Non Operating Income (Expenses)	1.34M	8.27M	7.46M	3.29M	12.45M
EBT, Excl. Unusual Items	139M	275M	273M	239M	279M
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-	-13.23M	-
Gain (Loss) On Sale Of Assets	-173K	205K	8K	28M	-
Asset Writedown	-	-	-	-	-
Other Unusual Items	-	-	5K	-	-
EBT, Incl. Unusual Items	139M	276M	273M	254M	279M
Income Tax Expense	33.14M	67.11M	66.07M	50.86M	52.86M
Earnings From Continuing Operations	106M	208M	207M	203M	226M
Net Income to Company	106M	208M	207M	203M	226M
Minority Interest	-3.27M	-1.48M	-2.38M	-3.22M	-1.76M
Net Income - (IS)	103M	207M	205M	200M	224M
Net Income to Common Incl Extra Items	103M	207M	205M	200M	224M
Net Income to Common Excl. Extra Items	103M	207M	205M	200M	224M
Per Share Items
Net EPS - Basic	0.5	1.01	1.02	0.98	1.1
Basic EPS - Continuing Operations	0.5	1.01	1.02	0.98	1.1
Basic Weighted Average Shares Outstanding	206M	205M	201M	204M	204M
Net EPS - Diluted	0.49	1	1.01	0.97	1.09
Diluted EPS - Continuing Operations	0.49	1	1.01	0.97	1.09
Diluted Weighted Average Shares Outstanding	208M	208M	204M	206M	206M
Normalized Basic EPS	0.41	0.83	0.84	0.72	0.85
Normalized Diluted EPS	0.4	0.82	0.83	0.71	0.84
Dividend Per Share	0.24	0.38	0.39	0.5	0.6
Payout Ratio	156.3	24.25	38.82	40.6	46.03
Supplemental Items
EBITDA	73.01M	212M	227M	197M	270M
EBITA	69.35M	209M	223M	193M	266M
EBIT	67.96M	207M	222M	191M	263M
Effective Tax Rate - (Ratio)	23.82	24.36	24.18	20.04	18.96
Total Current Taxes	10.98M	8.03M	23.07M	72.5M	49.22M
Total Deferred Taxes	22.16M	59.08M	43.01M	-21.64M	3.65M
Normalized Net Income	83.81M	171M	168M	146M	172M
Interest Capitalized	46.62M	60.97M	78.01M	68.26M	41.87M
Interest on Long-Term Debt	6.46M	3.39M	3.4M	3.4M	3.4M
Supplemental Operating Expense Items
Selling and Marketing Expenses	36.98M	37.79M	40.57M	37.49M	34.57M
General and Administrative Expenses	98.04M	118M	124M	131M	130M
Research And Development Expense From Footnotes	1.83M	2.75M	2.03M	2.3M	1.8M

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Assets
Cash And Equivalents	298M	242M	240M	262M	710M
Short Term Investments	-	61.86M	-	350M	138M
Trading Asset Securities, Total	-	-	-	-	-
Total Cash And Short Term Investments	298M	304M	240M	612M	848M
Accounts Receivable, Total	3.97B	4.33B	4.57B	5.49B	4.33B
Other Receivables	33.16M	45.4M	5.93M	13.07M	32.99M
Total Receivables	4B	4.37B	4.57B	5.51B	4.36B
Inventory	583M	604M	949M	1.09B	1.12B
Prepaid Expenses	688M	939M	603M	539M	362M
Other Current Assets, Total	1.92B	2.5B	673M	1.87B	6.54B
Total Current Assets	7.5B	8.73B	7.04B	9.61B	13.23B
Gross Property Plant And Equipment	174M	171M	174M	138M	139M
Accumulated Depreciation	-47.42M	-46.55M	-49.79M	-45.42M	-47.62M
Net Property Plant And Equipment	127M	124M	124M	92.2M	91.59M
Long-term Investments	197M	229M	213M	77.22M	72.71M
Goodwill	-	-	-	-	-
Deferred Tax Assets Long-Term	113M	60.14M	21.41M	7.74M	4M
Other Long-Term Assets, Total	234M	234M	235M	236M	81.23M
Total Assets	8.17B	9.37B	7.63B	10.03B	13.48B
Liabilities
Accounts Payable, Total	401M	360M	386M	434M	619M
Short-term Borrowings	503M	848M	919M	977M	1.06B
Current Portion of Long-Term Debt	1.77B	1.63B	1.86B	2.79B	1.76B
Current Portion of Leases	5.94M	4.53M	3.26M	4.85M	3.11M
Current Income Taxes Payable	1.84M	5.58M	12.38M	61.33M	27.46M
Unearned Revenue Current, Total	1.61B	2.64B	369M	1.64B	6.25B
Other Current Liabilities	247M	133M	152M	105M	143M
Total Current Liabilities	4.54B	5.62B	3.7B	6.01B	9.86B
Long-Term Debt	505M	498M	544M	528M	11.67M
Long-Term Leases	5.16M	730K	2.93M	3.32M	279K
Deferred Tax Liability Non Current	25.35M	31.18M	35.46M	144K	54K
Other Non Current Liabilities	1.93M	336K	336K	354K	434K
Total Liabilities	5.08B	6.15B	4.28B	6.54B	9.87B
Common Stock, Total	2.29B	2.29B	2.31B	2.35B	2.33B
Additional Paid In Capital	269M	276M	285M	295M	310M
Retained Earnings	744M	895M	965M	1.03B	1.14B
Treasury Stock	-282M	-303M	-276M	-276M	-256M
Comprehensive Income and Other	-23.12M	-19.42M	-21.99M	-3.18M	-7.67M
Total Common Equity	3B	3.14B	3.26B	3.4B	3.51B
Minority Interest	88.52M	87.17M	88.68M	90.77M	88.93M
Total Equity	3.08B	3.22B	3.35B	3.49B	3.6B
Total Liabilities And Equity	8.17B	9.37B	7.63B	10.03B	13.48B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	206M	199M	206M	204M	204M
ECS Total Common Shares Outstanding	206M	199M	206M	204M	204M
Book Value / Share	14.54	15.73	15.82	16.65	17.23
Tangible Book Value	3B	3.14B	3.26B	3.4B	3.51B
Tangible Book Value Per Share	14.54	15.73	15.82	16.65	17.23
Total Debt	2.79B	2.98B	3.33B	4.3B	2.84B
Net Debt	2.49B	2.68B	3.09B	3.69B	1.99B
Minority Interest, Total (Incl. Fin. Div)	88.52M	87.17M	88.68M	90.77M	88.93M
Equity Method Investments, Total	189M	223M	205M	-	-
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	11.77M	10.82M	6.92M	566M	578M
Inventories - Work In Process, Total	15.14M	14.1M	397M	438M	461M
Inventories - Finished Goods, Total	98.35M	109M	90.77M	89.43M	87.09M
Inventories - Others	467M	475M	459M	-	-
Land - (BS)	71.39M	71.39M	71.39M	49.82M	49.82M
Buildings, Total	67.29M	69.67M	69.67M	49.39M	49.39M
Machinery, Total	435K	-	438K	438K	438K
Full Time Employees	204	186	206	199	208
Accumulated Allowance for Doubtful Accounts (Supple)	3.06M	2.66M	2.66M	2.66M	2.53M

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Net Income	103M	207M	205M	200M	224M
Depreciation & Amortization - CF	8.65M	9.2M	10.87M	9.34M	9.13M
Amortization of Goodwill and Intangible Assets - (CF)	1.39M	1.79M	1.77M	2.43M	3.1M
Depreciation & Amortization, Total	10.04M	10.98M	12.64M	11.77M	12.23M
Amortization of Deferred Charges, Total - (CF)	1.12M	592K	-	-	-
(Gain) Loss From Sale Of Asset	173K	-205K	-8K	-28M	-
(Gain) Loss on Sale of Investments - (CF)	-	-	-	13.23M	-
Asset Writedown & Restructuring Costs	-	-	-	-	-
(Income) Loss On Equity Investments - (CF)	-30.88M	-31.34M	-25.41M	-7.75M	-
Provision and Write-off of Bad Debts	97K	1.69M	-	-	771K
Other Operating Activities, Total	4.05M	34.55M	17.56M	-26.23M	-58.62M
Change in Trading Asset Securities	-	-	-	-	-
Change In Accounts Receivable	359M	-4.78M	262K	19.9M	-167M
Change In Inventories	296M	-20.88M	26.43M	-136M	-21.49M
Change In Accounts Payable	-111M	-28.92M	24.36M	46.48M	178M
Change in Unearned Revenues	-33.74M	-29.94M	-4.63M	-40.1M	126M
Change in Other Net Operating Assets	-52.9M	264M	980M	324M	1.51B
Cash from Operations	545M	403M	1.24B	377M	1.8B
Capital Expenditure	-1.68M	-6.3M	-3.14M	-3.8M	-8.11M
Sale of Property, Plant, and Equipment	467K	205K	158K	62.37M	-
Divestitures	-	-	-	213M	-
Investment in Marketable and Equity Securities, Total	-	-61.86M	61.86M	-414M	212M
Other Investing Activities, Total	-565M	-513M	-1.55B	-1.1B	10.68M
Cash from Investing	-566M	-581M	-1.49B	-1.24B	215M
Short Term Debt Issued, Total	6.02B	3.89B	4.14B	6.02B	2.88B
Long-Term Debt Issued, Total	1.77B	1.8B	2.3B	2.83B	1.27B
Total Debt Issued	7.79B	5.69B	6.43B	8.84B	4.14B
Short Term Debt Repaid, Total	-6.67B	-3.55B	-4.07B	-5.96B	-2.79B
Long-Term Debt Repaid, Total	-851M	-1.95B	-2.03B	-1.92B	-2.82B
Total Debt Repaid	-7.52B	-5.49B	-6.1B	-7.88B	-5.61B
Repurchase of Common Stock	-	-20.65M	-	-	-
Common Dividends Paid	-161M	-50.18M	-79.49M	-81.08M	-103M
Common & Preferred Stock Dividends Paid	-161M	-50.18M	-79.49M	-81.08M	-103M
Other Financing Activities, Total	-1.76M	-2.84M	-853K	-1.09M	-1.99M
Cash from Financing	110M	120M	254M	884M	-1.57B
Foreign Exchange Rate Adjustments	-	2.2M	-49K	-25K	-
Net Change in Cash	88.39M	-55.85M	-2.16M	22.27M	448M
Supplemental Items
Cash Interest Paid	20.95M	15.54M	21.76M	35.6M	43.01M
Cash Income Tax Paid (Refund)	11.4M	4.3M	16.07M	23.88M	85.59M
Levered Free Cash Flow	45.11M	-229M	-455M	-780M	1.57B
Unlevered Free Cash Flow	57.53M	-219M	-441M	-759M	1.59B
Change In Net Working Capital	-6.69M	353M	589M	886M	-1.42B
Net Debt Issued / Repaid	272M	193M	335M	966M	-1.46B

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Profitability
Return on Assets	0.54	1.48	1.63	1.35	1.4
Return on Total Capital	0.74	2.14	2.15	1.65	2.31
Return On Equity %	3.41	6.61	6.31	5.94	6.37
Return on Common Equity	3.4	6.75	6.41	6	6.49
Margin Analysis
Gross Profit Margin %	5.67	12.44	11.13	13.57	12.58
SG&A Margin	3.74	5.28	4.71	6.32	4.82
EBITDA Margin %	2.02	7.2	6.53	7.4	7.9
EBITA Margin %	1.92	7.07	6.41	7.26	7.77
EBIT Margin %	1.88	7.01	6.36	7.17	7.68
Income From Continuing Operations Margin %	2.93	7.06	5.95	7.63	6.61
Net Income Margin %	2.84	7.01	5.88	7.51	6.56
Net Avail. For Common Margin %	2.84	7.01	5.88	7.51	6.56
Normalized Net Income Margin	2.32	5.78	4.83	5.5	5.04
Levered Free Cash Flow Margin	1.25	-7.75	-13.07	-29.31	45.83
Unlevered Free Cash Flow Margin	1.59	-7.43	-12.66	-28.54	46.42
Asset Turnover
Asset Turnover	0.46	0.34	0.41	0.3	0.29
Fixed Assets Turnover	28.83	23.49	28.02	24.57	37.22
Receivables Turnover (Average Receivables)	0.91	0.71	0.78	0.53	0.7
Inventory Turnover (Average Inventory)	4.66	4.35	3.99	2.26	2.71
Short Term Liquidity
Current Ratio	1.65	1.55	1.9	1.6	1.34
Quick Ratio	0.95	0.83	1.3	1.02	0.53
Operating Cash Flow to Current Liabilities	0.12	0.07	0.33	0.06	0.18
Days Sales Outstanding (Average Receivables)	401.47	513.16	466.01	692.13	523.89
Days Outstanding Inventory (Average Inventory)	78.3	83.86	91.56	162.23	134.91
Average Days Payable Outstanding	52.77	53.34	39.6	61.58	63.57
Cash Conversion Cycle (Average Days)	427	543.68	517.96	792.78	595.23
Long Term Solvency
Total Debt/Equity	90.49	92.62	99.42	123.38	78.76
Total Debt / Total Capital	47.5	48.08	49.85	55.23	44.06
LT Debt/Equity	16.53	15.46	16.34	15.23	0.33
Long-Term Debt / Total Capital	8.68	8.03	8.19	6.82	0.19
Total Liabilities / Total Assets	62.23	65.62	56.13	65.23	73.26
EBIT / Interest Expense	3.14	12.83	9.87	5.78	8.19
EBITDA / Interest Expense	3.6	13.51	10.43	6.14	8.57
(EBITDA - Capex) / Interest Expense	3.52	13.12	10.29	6.02	8.32
Total Debt / EBITDA	35.78	13.69	14.2	21.26	10.32
Net Debt / EBITDA	31.97	12.3	13.18	18.23	7.24
Total Debt / (EBITDA - Capex)	36.57	14.1	14.39	21.66	10.63
Net Debt / (EBITDA - Capex)	32.67	12.66	13.36	18.58	7.46
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-30.72	-18.34	18.04	-23.66	28.59
Gross Profit, 1 Yr. Growth %	-57.79	79.21	5.64	-6.94	19.17
EBITDA, 1 Yr. Growth %	-75.01	190.91	7.07	-13.45	37.3
EBITA, 1 Yr. Growth %	-75.92	201.09	7.01	-13.61	37.74
EBIT, 1 Yr. Growth %	-76.26	204.63	7.08	-14.02	37.87
Earnings From Cont. Operations, 1 Yr. Growth %	-67.13	96.6	-0.59	-2.04	11.34
Net Income, 1 Yr. Growth %	-67.45	101.41	-1.04	-2.47	12.25
Normalized Net Income, 1 Yr. Growth %	-54.07	103.55	-1.29	-13.19	18.01
Diluted EPS Before Extra, 1 Yr. Growth %	-67.52	103.92	0.98	-2.02	12.37
Accounts Receivable, 1 Yr. Growth %	-0.3	9.06	5.48	20.28	-21.26
Inventory, 1 Yr. Growth %	-33.68	3.58	57.06	14.73	3
Net Property, Plant and Equip., 1 Yr. Growth %	2.38	-1.96	-0.1	-25.8	-0.66
Total Assets, 1 Yr. Growth %	8.06	14.8	-18.6	31.42	34.39
Tangible Book Value, 1 Yr. Growth %	-1.91	4.67	3.91	4.22	3.48
Common Equity, 1 Yr. Growth %	-1.91	4.67	3.91	4.22	3.48
Cash From Operations, 1 Yr. Growth %	-30.55	-26.03	206.61	-69.49	378.09
Capital Expenditures, 1 Yr. Growth %	3.51	274.21	-50.08	20.99	113.12
Levered Free Cash Flow, 1 Yr. Growth %	-90.25	-606.88	98.59	71.24	-301.05
Unlevered Free Cash Flow, 1 Yr. Growth %	-87.96	-481	101.32	72.02	-309.15
Dividend Per Share, 1 Yr. Growth %	-68.47	60.01	2	27.49	20
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-19.83	-24.79	-1.82	-5.07	-0.92
Gross Profit, 2 Yr. CAGR %	-27.57	-13.02	37.59	-0.85	5.31
EBITDA, 2 Yr. CAGR %	-45.62	-14.74	76.48	-3.73	9.01
EBITA, 2 Yr. CAGR %	-46.46	-14.86	79.5	-3.85	9.08
EBIT, 2 Yr. CAGR %	-46.74	-14.97	80.61	-4.05	8.88
Earnings From Cont. Operations, 2 Yr. CAGR %	-22.67	-19.6	39.8	-1.32	4.43
Net Income, 2 Yr. CAGR %	-23.47	-19.03	41.18	-1.76	4.63
Normalized Net Income, 2 Yr. CAGR %	-25.43	-3.31	41.75	-7.43	1.21
Diluted EPS Before Extra, 2 Yr. CAGR %	-23.43	-18.61	43.53	-1.51	4.93
Accounts Receivable, 2 Yr. CAGR %	19.25	4.27	7.25	12.64	-2.68
Inventory, 2 Yr. CAGR %	-50.95	-17.12	27.55	34.24	8.71
Net Property, Plant and Equip., 2 Yr. CAGR %	-14.56	0.19	-1.03	-13.9	-14.15
Total Assets, 2 Yr. CAGR %	0.13	11.38	-3.33	3.43	32.9
Tangible Book Value, 2 Yr. CAGR %	2.25	1.33	4.29	4.07	3.85
Common Equity, 2 Yr. CAGR %	2.25	1.33	4.29	4.07	3.85
Cash From Operations, 2 Yr. CAGR %	-52.71	-28.33	50.6	-3.28	20.77
Capital Expenditures, 2 Yr. CAGR %	-29.23	96.81	36.68	-22.28	60.58
Levered Free Cash Flow, 2 Yr. CAGR %	-86.69	-29.72	217.68	84.41	85.55
Unlevered Free Cash Flow, 2 Yr. CAGR %	-85.02	-32.27	176.95	86.09	89.68
Dividend Per Share, 2 Yr. CAGR %	-28.98	-29.28	27.75	14.03	23.69
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	50.01	-19.34	-12.59	-9.72	5.03
Gross Profit, 3 Yr. CAGR %	46.31	-2.03	-7.2	20.78	5.42
EBITDA, 3 Yr. CAGR %	-28.25	-4.89	-8.02	39.18	8.36
EBITA, 3 Yr. CAGR %	-29.98	-4.79	-8.12	40.67	8.39
EBIT, 3 Yr. CAGR %	-30.72	-4.75	-8.18	41.02	8.28
Earnings From Cont. Operations, 3 Yr. CAGR %	-7.78	5.54	-13.71	24.17	2.73
Net Income, 3 Yr. CAGR %	-8.91	5.66	-13.43	24.8	2.71
Normalized Net Income, 3 Yr. CAGR %	-13.22	4.21	-2.64	20.37	0.37
Diluted EPS Before Extra, 3 Yr. CAGR %	-9.14	6.13	-12.53	25.55	2.91
Accounts Receivable, 3 Yr. CAGR %	29.51	15.75	4.67	11.43	-0.03
Inventory, 3 Yr. CAGR %	-52.87	-37.07	2.57	23.12	22.89
Net Property, Plant and Equip., 3 Yr. CAGR %	-10.18	-10.55	0.09	-10.09	-9.7
Total Assets, 3 Yr. CAGR %	-8.59	4.8	0.33	7.09	12.86
Tangible Book Value, 3 Yr. CAGR %	3.52	3.05	2.18	4.27	3.87
Common Equity, 3 Yr. CAGR %	3.52	3.05	2.18	4.27	3.87
Cash From Operations, 3 Yr. CAGR %	-42.08	-45.11	16.35	-11.55	64.75
Capital Expenditures, 3 Yr. CAGR %	-1.65	23.3	24.58	31.24	8.78
Levered Free Cash Flow, 3 Yr. CAGR %	-71.76	-55.21	-0.55	158.54	89.8
Unlevered Free Cash Flow, 3 Yr. CAGR %	-69.28	-55.95	-2.61	136.3	93.48
Dividend Per Share, 3 Yr. CAGR %	-	-7.17	-20.1	27.67	15.99
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	4.59	-5.43	26.61	-13.91	-8.1
Gross Profit, 5 Yr. CAGR %	4.32	-3.69	42.76	-1.56	-2.39
EBITDA, 5 Yr. CAGR %	4.03	-5.33	2.85	-4.43	-1.55
EBITA, 5 Yr. CAGR %	7.52	-5.11	2.04	-4.42	-1.59
EBIT, 5 Yr. CAGR %	8.64	-5.06	1.64	-4.47	-1.7
Earnings From Cont. Operations, 5 Yr. CAGR %	14.96	-0.01	8.92	2.74	-6.87
Net Income, 5 Yr. CAGR %	18.23	0.6	8.54	2.63	-6.61
Normalized Net Income, 5 Yr. CAGR %	31.62	4.13	5.6	-0.61	-1.12
Diluted EPS Before Extra, 5 Yr. CAGR %	18.31	0.99	9.09	3.01	-6.3
Accounts Receivable, 5 Yr. CAGR %	-1.72	10.31	20.1	14.5	1.67
Inventory, 5 Yr. CAGR %	-21.8	-20.04	-29.82	-14.8	4.98
Net Property, Plant and Equip., 5 Yr. CAGR %	-8.11	-8.13	-6.63	-11.91	-5.87
Total Assets, 5 Yr. CAGR %	-2.15	0.48	-6.52	4.25	12.27
Tangible Book Value, 5 Yr. CAGR %	1.03	0.99	3.83	3.46	2.84
Common Equity, 5 Yr. CAGR %	1.02	0.99	3.83	3.46	2.84
Cash From Operations, 5 Yr. CAGR %	1.62	-7.31	-15.12	-31.15	18.1
Capital Expenditures, 5 Yr. CAGR %	7.07	23.13	12.19	2.51	37.89
Levered Free Cash Flow, 5 Yr. CAGR %	-44.72	-31.84	-25.65	-21.07	27.63
Unlevered Free Cash Flow, 5 Yr. CAGR %	-41.67	-32.59	-25.96	-21.61	27.15
Dividend Per Share, 5 Yr. CAGR %	-3.42	-10.59	-	0.79	-4.84