Income Statement BRP Inc.

Equities

DOO

CA05577W2004

Recreational Products

Real-time Estimate TE Other stock markets 10:53:55 2026-05-11 EDT			5-day change	1st Jan Change
76.81 ^CAD	-1.63%		+5.45%	-20.71%

04-24	Raymond James Downgrades BRP to Market Perform From Strong Buy	MT
04-23	Can-Am Launches 3 Wheel Collective Global Community Platform	CI

ebab55643addf17b1ce6dec.VhyP7JwE7zhQUSqtnFxjJclFLmefirLmSxF78e7S1dU.NyzFh9hBtnoVB0Of7AkMFYYvQTHmu_GgLl8Yo4iBuZsdZueZrUGZQRMkQQ

Published financial data: BRP INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: January	2022	2023	2024	2025	2026
Revenues	7.65B	10.03B	10.37B	7.83B	8.44B
Total Revenues	7.65B	10.03B	10.37B	7.83B	8.44B
Cost of Goods Sold, Total	5.51B	7.53B	7.77B	6.06B	6.56B
Gross Profit	2.14B	2.5B	2.6B	1.77B	1.89B
Selling General & Admin Expenses, Total	670M	778M	867M	760M	843M
R&D Expenses	290M	368M	442M	391M	435M
Other Operating Expenses	-1.5M	-4.4M	5.2M	-13M	-24.1M
Other Operating Expenses, Total	958M	1.14B	1.31B	1.14B	1.25B
Operating Income	1.18B	1.36B	1.29B	636M	634M
Interest Expense, Total	-56.9M	-110M	-175M	-184M	-181M
Interest And Investment Income	3.8M	4.2M	11.8M	8M	11M
Net Interest Expenses	-53.1M	-105M	-163M	-176M	-170M
Currency Exchange Gains (Loss)	15.1M	-86.5M	-31.3M	-213M	156M
Other Non Operating Income (Expenses)	-23M	-600K	-5.5M	-8.1M	-10.7M
EBT, Excl. Unusual Items	1.12B	1.17B	1.09B	239M	609M
Restructuring Charges	-7.9M	-	-	-76.8M	-500K
Merger & Related Restructuring Charges	-	-1.7M	-	-	-800K
Gain (Loss) On Sale Of Assets	-1M	-	-	-	-
Asset Writedown	-	-	-116M	-9.4M	-230M
Legal Settlements	-	-	-	-	-
Other Unusual Items	-35.4M	1.8M	-17.9M	-	-12.6M
EBT, Incl. Unusual Items	1.08B	1.17B	954M	152M	366M
Income Tax Expense	282M	300M	210M	89.7M	25.1M
Earnings From Continuing Operations	795M	865M	744M	62.7M	340M
Earnings Of Discontinued Operations	-	-	-	-276M	-51.1M
Net Income to Company	795M	865M	744M	-213M	289M
Minority Interest	-700K	-1.5M	-1.1M	-100K	2.3M
Net Income - (IS)	794M	864M	743M	-213M	292M
Net Income to Common Incl Extra Items	794M	864M	743M	-213M	292M
Net Income to Common Excl. Extra Items	794M	864M	743M	62.6M	343M
Per Share Items
Net EPS - Basic	9.57	10.88	9.63	-2.89	3.99
Basic EPS - Continuing Operations	9.57	10.88	9.63	0.85	4.69
Basic Weighted Average Shares Outstanding	82.97M	79.38M	77.17M	73.66M	73.13M
Net EPS - Diluted	9.31	10.67	9.47	-2.86	3.95
Diluted EPS - Continuing Operations	9.31	10.67	9.47	0.84	4.64
Diluted Weighted Average Shares Outstanding	85.26M	80.95M	78.52M	74.59M	73.9M
Normalized Basic EPS	8.44	9.16	8.8	2.02	5.24
Normalized Diluted EPS	8.21	8.98	8.65	2	5.18
Dividend Per Share	0.52	0.64	0.72	0.84	0.86
Payout Ratio	5.43	5.88	7.48	-29.05	21.57
Supplemental Items
EBITDA	1.4B	1.61B	1.6B	977M	992M
EBITA	1.19B	1.37B	1.3B	643M	639M
EBIT	1.18B	1.36B	1.29B	636M	634M
EBITDAR	-	-	-	-	-
Effective Tax Rate - (Ratio)	26.2	25.77	21.97	58.86	6.87
Total Current Taxes	282M	334M	245M	82.1M	62.1M
Total Deferred Taxes	400K	-33.5M	-35M	7.6M	-37M
Normalized Net Income	700M	727M	679M	149M	383M
Interest on Long-Term Debt	101M	111M	197M	184M	181M
Non-Cash Pension Expense	4.4M	9.2M	6.8M	6.4M	8.1M
Supplemental Operating Expense Items
Selling and Marketing Expenses	394M	434M	480M	438M	463M
General and Administrative Expenses	271M	339M	380M	315M	372M
Research And Development Expense From Footnotes	322M	408M	482M	456M	474M
Net Rental Expense, Total	-	-	-	-	-
Imputed Operating Lease Interest Expense	-	-	-	-	-
Imputed Operating Lease Depreciation	-	-	-	-	-
Stock-Based Comp., G&A Exp. (Total)	17.7M	19.5M	18.7M	15.5M	21.7M
Stock-Based Comp., Other (Total)	-	-	2M	-	-
Total Stock-Based Compensation	17.7M	19.5M	20.7M	15.5M	21.7M

Fiscal Period: January	2022	2023	2024	2025	2026
Assets
Cash And Equivalents	266M	202M	492M	181M	427M
Short Term Investments	-	-	-	-	-
Total Cash And Short Term Investments	266M	202M	492M	181M	427M
Accounts Receivable, Total	336M	490M	533M	469M	473M
Other Receivables	161M	209M	184M	289M	292M
Total Receivables	497M	699M	717M	758M	765M
Inventory	1.69B	2.29B	2.16B	1.73B	1.82B
Other Current Assets, Total	214M	189M	164M	506M	253M
Total Current Assets	2.67B	3.38B	3.53B	3.17B	3.27B
Gross Property Plant And Equipment	2.94B	3.51B	3.94B	4.11B	4.5B
Accumulated Depreciation	-1.37B	-1.52B	-1.76B	-1.99B	-2.47B
Net Property Plant And Equipment	1.57B	1.99B	2.17B	2.12B	2.03B
Long-term Investments	-	-	-	-	-
Goodwill	116M	252M	252M	252M	180M
Other Intangibles, Total	379M	489M	413M	352M	315M
Deferred Tax Assets Long-Term	213M	258M	338M	338M	436M
Other Long-Term Assets, Total	80.5M	94.1M	70.1M	55M	93.2M
Total Assets	5.03B	6.46B	6.78B	6.29B	6.32B
Liabilities
Accounts Payable, Total	965M	944M	1.03B	829M	994M
Accrued Expenses, Total	658M	604M	424M	393M	547M
Short-term Borrowings	-	29M	-	-	-
Current Portion of Long-Term Debt	103M	59.4M	58.1M	53.8M	49.2M
Current Portion of Leases	29.4M	44.7M	46.3M	47.1M	55.1M
Current Income Taxes Payable	136M	81.3M	47.9M	44.3M	24.1M
Unearned Revenue Current, Total	248M	85.3M	89.9M	64.9M	62M
Other Current Liabilities	480M	635M	812M	995M	838M
Total Current Liabilities	2.62B	2.48B	2.51B	2.43B	2.57B
Long-Term Debt	1.94B	2.73B	2.7B	2.87B	2.39B
Long-Term Leases	118M	152M	142M	158M	182M
Unearned Revenue Non Current	107M	142M	113M	84.4M	82.3M
Pension & Other Post Retirement Benefits	220M	158M	156M	194M	211M
Deferred Tax Liability Non Current	22.4M	58.9M	106M	58.8M	34.4M
Other Non Current Liabilities	140M	200M	234M	252M	239M
Total Liabilities	5.16B	5.92B	5.96B	6.05B	5.71B
Common Stock, Total	261M	256M	248M	251M	280M
Additional Paid In Capital	-	58.8M	71.8M	83M	86.5M
Retained Earnings	-404M	176M	443M	-37.3M	154M
Comprehensive Income and Other	8.1M	44.8M	45.5M	-55.4M	84.3M
Total Common Equity	-136M	535M	809M	241M	604M
Minority Interest	2.8M	5.2M	5M	5.5M	6.6M
Total Equity	-133M	540M	814M	247M	611M
Total Liabilities And Equity	5.03B	6.46B	6.78B	6.29B	6.32B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	81.04M	78.91M	74.96M	73.03M	73.12M
ECS Total Common Shares Outstanding	81.5M	78.91M	74.96M	73.03M	73.12M
Book Value / Share	-1.66	6.78	10.79	3.3	8.26
Tangible Book Value	-630M	-206M	144M	-362M	109M
Tangible Book Value Per Share	-7.74	-2.62	1.92	-4.96	1.49
Total Debt	2.19B	3.02B	2.95B	3.13B	2.68B
Net Debt	1.92B	2.81B	2.46B	2.95B	2.25B
Debt Equivalent of Unfunded Proj. Benefit Obligation	220M	158M	156M	194M	211M
Debt Equivalent Oper. Leases	-	-	-	-	-
Minority Interest, Total (Incl. Fin. Div)	2.8M	5.2M	5M	5.5M	6.6M
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	1.19B	1.18B	835M	702M	707M
Inventories - Finished Goods, Total	498M	1.11B	1.32B	1.03B	1.12B
Land - (BS)	150M	167M	196M	154M	155M
Buildings, Total	605M	756M	861M	862M	913M
Machinery, Total	2.05B	2.41B	2.71B	2.91B	3.21B
Full Time Employees	20K	23K	20K	16.5K	17K
Accumulated Allowance for Doubtful Accounts (Supple)	4.4M	3.6M	5.5M	6.5M	11.3M

Fiscal Period: January	2022	2023	2024	2025	2026
Net Income	794M	864M	743M	-213M	292M
Depreciation & Amortization - CF	247M	284M	351M	388M	413M
Amortization of Goodwill and Intangible Assets - (CF)	10.4M	9.5M	12.4M	7.4M	5.5M
Depreciation & Amortization, Total	257M	293M	363M	396M	419M
Amortization of Deferred Charges, Total - (CF)	60.5M	18.1M	51.1M	31.8M	47.8M
(Gain) Loss From Sale Of Asset	1M	-	-	-	-
Asset Writedown & Restructuring Costs	-	-	116M	9.5M	230M
Net Cash From Discontinued Operations	-	-	-	184M	8.4M
Other Operating Activities, Total	176M	163M	156M	270M	-13.2M
Change In Accounts Receivable	-169M	-166M	3.7M	17.6M	57.4M
Change In Inventories	-648M	-514M	123M	269M	14.7M
Change In Accounts Payable	356M	-108M	-96.1M	-215M	256M
Change in Other Net Operating Assets	-57.5M	99.1M	198M	-9M	-98.6M
Cash from Operations	770M	650M	1.66B	740M	1.21B
Capital Expenditure	-629M	-601M	-548M	-397M	-298M
Sale of Property, Plant, and Equipment	400K	-	-	-	-
Cash Acquisitions	-	-208M	-	-	-
Sale (Purchase) of Intangible assets	-68.8M	-58.4M	-37.4M	-29.8M	-43.5M
Other Investing Activities, Total	9.6M	14.2M	10.9M	900K	22.8M
Cash from Investing	-688M	-853M	-575M	-426M	-318M
Short Term Debt Issued, Total	-	29M	-	-	-
Long-Term Debt Issued, Total	410M	921M	3.3M	3.6M	700K
Total Debt Issued	410M	950M	3.3M	3.6M	700K
Short Term Debt Repaid, Total	-	-	-29M	-	-
Long-Term Debt Repaid, Total	-815M	-287M	-107M	-112M	-397M
Total Debt Repaid	-815M	-287M	-136M	-112M	-397M
Issuance of Common Stock	65M	10.8M	18.2M	14.2M	24M
Repurchase of Common Stock	-683M	-306M	-446M	-215M	-50.3M
Common Dividends Paid	-43.1M	-50.8M	-55.6M	-61.9M	-62.9M
Common & Preferred Stock Dividends Paid	-43.1M	-50.8M	-55.6M	-61.9M	-62.9M
Other Financing Activities, Total	-77.1M	-127M	-181M	-182M	-177M
Cash from Financing	-1.14B	190M	-797M	-553M	-662M
Foreign Exchange Rate Adjustments	500K	-49.9M	3.1M	-73.3M	16.2M
Net Change in Cash	-1.06B	-63.5M	290M	-312M	248M
Supplemental Items
Cash Interest Paid	53.2M	101M	168M	178M	176M
Cash Income Tax Paid (Refund)	179M	349M	256M	147M	85.2M
Levered Free Cash Flow	-172M	-461M	737M	268M	726M
Unlevered Free Cash Flow	-180M	-393M	823M	383M	827M
Change In Net Working Capital	512M	913M	-192M	31.3M	-296M
Net Debt Issued / Repaid	-405M	663M	-132M	-108M	-396M

Fiscal Period: January	2022	2023	2024	2025	2026
Profitability
Return on Assets	14.9	14.77	12.16	6.08	6.28
Return on Total Capital	34.94	30.26	21.99	11.13	11.88
Return On Equity %	-261.51	424.94	109.97	11.82	79.39
Return on Common Equity	-258.47	432.71	110.64	11.92	81.07
Margin Analysis
Gross Profit Margin %	27.98	24.91	25.09	22.65	22.35
SG&A Margin	8.76	7.75	8.36	9.7	9.99
EBITDA Margin %	18.34	16.09	15.44	12.47	11.75
EBITA Margin %	15.59	13.63	12.54	8.22	7.57
EBIT Margin %	15.46	13.54	12.42	8.12	7.5
Income From Continuing Operations Margin %	10.39	8.63	7.18	0.8	4.03
Net Income Margin %	10.38	8.61	7.17	-2.72	3.45
Net Avail. For Common Margin %	10.38	8.61	7.17	0.8	4.06
Normalized Net Income Margin	9.15	7.25	6.55	1.9	4.54
Levered Free Cash Flow Margin	-2.24	-4.59	7.11	3.42	8.6
Unlevered Free Cash Flow Margin	-2.36	-3.92	7.94	4.89	9.79
Asset Turnover
Asset Turnover	1.54	1.75	1.57	1.2	1.34
Fixed Assets Turnover	5.36	5.63	4.98	3.65	4.07
Receivables Turnover (Average Receivables)	26.13	24.29	20.27	15.63	17.63
Inventory Turnover (Average Inventory)	3.96	3.78	3.49	3.12	3.64
Short Term Liquidity
Current Ratio	1.02	1.36	1.41	1.31	1.27
Quick Ratio	0.29	0.36	0.48	0.39	0.46
Operating Cash Flow to Current Liabilities	0.29	0.26	0.66	0.3	0.47
Days Sales Outstanding (Average Receivables)	13.97	15.03	18.01	23.41	20.7
Days Outstanding Inventory (Average Inventory)	92.07	96.44	104.48	117.42	100.19
Average Days Payable Outstanding	53.15	42.84	47.12	60.33	50.65
Cash Conversion Cycle (Average Days)	52.89	68.63	75.36	80.51	70.24
Long Term Solvency
Total Debt/Equity	-1.65K	558.43	362.62	1.27K	438.79
Total Debt / Total Capital	106.46	84.81	78.38	92.69	81.44
LT Debt/Equity	-1.55K	533.79	349.8	1.23K	421.71
Long-Term Debt / Total Capital	100.01	81.07	75.61	89.7	78.27
Total Liabilities / Total Assets	102.64	91.65	87.99	96.08	90.34
EBIT / Interest Expense	20.77	12.39	7.38	3.46	3.5
EBITDA / Interest Expense	25.29	15.07	9.46	5.61	5.82
(EBITDA - Capex) / Interest Expense	14.24	9.59	6.32	3.45	4.17
Total Debt / EBITDA	1.52	1.83	1.79	3.03	2.55
Net Debt / EBITDA	1.34	1.7	1.49	2.86	2.14
Total Debt / (EBITDA - Capex)	2.7	2.87	2.68	4.93	3.55
Net Debt / (EBITDA - Capex)	2.37	2.68	2.23	4.64	2.99
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	28.47	31.19	3.32	-21.41	6.83
Gross Profit, 1 Yr. Growth %	38.14	17.22	4.08	-32.67	6.15
EBITDA, 1 Yr. Growth %	48.72	15.81	-0.76	-43.73	1.3
EBITA, 1 Yr. Growth %	59.8	15.57	-4.82	-55.17	-1.07
EBIT, 1 Yr. Growth %	60.88	15.79	-5.06	-55.3	-0.78
Earnings From Cont. Operations, 1 Yr. Growth %	118.96	8.91	-13.97	-93.27	426.93
Net Income, 1 Yr. Growth %	118.46	8.82	-13.95	-128.67	-236.84
Normalized Net Income, 1 Yr. Growth %	47.29	2.75	-6.47	-80.54	154.26
Diluted EPS Before Extra, 1 Yr. Growth %	127.07	14.61	-11.25	-92.91	439.54
Accounts Receivable, 1 Yr. Growth %	34.82	45.82	8.75	-12.05	-2.35
Inventory, 1 Yr. Growth %	55.55	35.4	-5.87	-19.73	2.85
Net Property, Plant and Equip., 1 Yr. Growth %	23.16	26.43	9.21	-2.41	-4.36
Total Assets, 1 Yr. Growth %	2.97	28.5	4.81	-7.12	0.47
Tangible Book Value, 1 Yr. Growth %	-33.2	-67.26	-169.67	-352.09	-130.12
Common Equity, 1 Yr. Growth %	-71.67	-494.47	51.22	-70.17	150.35
Cash From Operations, 1 Yr. Growth %	-19.3	-15.65	155.29	-55.36	76.18
Capital Expenditures, 1 Yr. Growth %	148.28	-4.44	-8.75	-27.68	-24.94
Levered Free Cash Flow, 1 Yr. Growth %	-122.03	160	-259.6	-67.39	175.19
Unlevered Free Cash Flow, 1 Yr. Growth %	-121.77	111.76	-308.8	-57.82	118.17
Dividend Per Share, 1 Yr. Growth %	372.73	23.08	12.5	16.67	2.38
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	12.41	29.83	16.43	-11.66	-7.95
Gross Profit, 2 Yr. CAGR %	21.32	27.02	10.45	-15.76	-15.35
EBITDA, 2 Yr. CAGR %	35.91	30.82	7.15	-22.18	-24.4
EBITA, 2 Yr. CAGR %	43.1	35.39	4.82	-31.37	-33.27
EBIT, 2 Yr. CAGR %	43.81	35.97	4.78	-31.53	-33.27
Earnings From Cont. Operations, 2 Yr. CAGR %	46.43	54.42	-3.2	-73.08	-39.56
Net Income, 2 Yr. CAGR %	46.2	54.18	-3.23	-50.33	-37.37
Normalized Net Income, 2 Yr. CAGR %	54.12	23.7	-2.04	-54.7	-29.28
Diluted EPS Before Extra, 2 Yr. CAGR %	53.33	61.32	0.86	-71.94	-37.43
Accounts Receivable, 2 Yr. CAGR %	1.1	40.21	25.93	-2.2	-5.78
Inventory, 2 Yr. CAGR %	20.42	45.13	12.89	-13.08	-8
Net Property, Plant and Equip., 2 Yr. CAGR %	12.59	24.78	17.5	3.24	-3.39
Total Assets, 2 Yr. CAGR %	15.56	15.03	16.05	-1.33	-3.4
Tangible Book Value, 2 Yr. CAGR %	-27.63	-53.24	-52.24	32.53	-12.86
Common Equity, 2 Yr. CAGR %	-52.21	5.71	144.24	-32.84	-13.58
Cash From Operations, 2 Yr. CAGR %	17.73	-17.5	46.74	6.75	-14.49
Capital Expenditures, 2 Yr. CAGR %	49.68	54.04	-6.62	-18.77	-26.32
Levered Free Cash Flow, 2 Yr. CAGR %	3.08	-23.1	103.94	-23.83	-5.97
Unlevered Free Cash Flow, 2 Yr. CAGR %	-7.51	-31.06	110.56	-1.46	-4.57
Dividend Per Share, 2 Yr. CAGR %	14.02	141.21	17.67	14.56	9.29
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	13.4	18.35	20.31	0.79	-5.59
Gross Profit, 3 Yr. CAGR %	19.52	19.79	18.86	-5.95	-8.94
EBITDA, 3 Yr. CAGR %	29.93	28.57	19.27	-11.19	-14.96
EBITA, 3 Yr. CAGR %	35.1	32.93	20.34	-18.38	-22.37
EBIT, 3 Yr. CAGR %	35.37	33.45	20.58	-18.46	-22.41
Earnings From Cont. Operations, 3 Yr. CAGR %	51.77	32.67	27.06	-57.11	-26.73
Net Income, 3 Yr. CAGR %	51.79	32.5	26.94	-35.49	-30.37
Normalized Net Income, 3 Yr. CAGR %	48.68	35.13	12.64	-40.51	-19.2
Diluted EPS Before Extra, 3 Yr. CAGR %	59.83	39.15	32.19	-55.15	-24.24
Accounts Receivable, 3 Yr. CAGR %	1.41	14.23	28.83	11.73	-1.16
Inventory, 3 Yr. CAGR %	21.36	25.22	25.62	0.76	-7.29
Net Property, Plant and Equip., 3 Yr. CAGR %	20.27	17.03	19.36	10.45	0.64
Total Assets, 3 Yr. CAGR %	17.8	19.72	11.51	7.75	-0.74
Tangible Book Value, 3 Yr. CAGR %	-7.89	-44.45	-46.59	-16.85	-19.12
Common Equity, 3 Yr. CAGR %	-25.5	-3.42	19.11	21.18	4.14
Cash From Operations, 3 Yr. CAGR %	11.12	5.35	20.22	-1.31	23.13
Capital Expenditures, 3 Yr. CAGR %	31.26	28.89	29.37	-14.25	-20.88
Levered Free Cash Flow, 3 Yr. CAGR %	7.58	41.81	-1.83	14.78	16.3
Unlevered Free Cash Flow, 3 Yr. CAGR %	3.18	23.14	-0.16	27.28	27.99
Dividend Per Share, 3 Yr. CAGR %	13.04	16.96	87.06	17.33	10.35
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	12.89	17.64	14.6	5.28	7.24
Gross Profit, 5 Yr. CAGR %	16.23	19.05	15.72	4.05	4.03
EBITDA, 5 Yr. CAGR %	23.21	25.39	20.14	5.15	1.01
EBITA, 5 Yr. CAGR %	25.84	28.55	21.87	2.02	-3.05
EBIT, 5 Yr. CAGR %	25.93	28.67	22	2.16	-2.92
Earnings From Cont. Operations, 5 Yr. CAGR %	25.33	29.34	26.78	-29.91	-1.27
Net Income, 5 Yr. CAGR %	25.28	29.32	26.78	-10.52	-4.31
Normalized Net Income, 5 Yr. CAGR %	23.05	24.74	26.1	-12.75	-4.22
Diluted EPS Before Extra, 5 Yr. CAGR %	32.61	37.01	32.95	-26.66	2.51
Accounts Receivable, 5 Yr. CAGR %	3.4	12.12	10.58	7.35	13.67
Inventory, 5 Yr. CAGR %	19.65	25.26	17.9	8.21	10.91
Net Property, Plant and Equip., 5 Yr. CAGR %	18.52	21.02	19.16	11.3	9.68
Total Assets, 5 Yr. CAGR %	14.86	19.76	17.1	10.81	5.29
Tangible Book Value, 5 Yr. CAGR %	32.19	-19.53	-29.17	-21.34	-35.04
Common Equity, 5 Yr. CAGR %	-3.36	12.49	19.79	-16.48	4.76
Cash From Operations, 5 Yr. CAGR %	8.76	2.98	24.19	5.91	4.91
Capital Expenditures, 5 Yr. CAGR %	29.26	22.79	14.55	7.16	3.28
Levered Free Cash Flow, 5 Yr. CAGR %	-9.89	0.43	39.83	10.65	-1.39
Unlevered Free Cash Flow, 5 Yr. CAGR %	-10.94	-3.84	38.08	12.7	-0.02
Dividend Per Share, 5 Yr. CAGR %	-	21.67	14.87	16	50.88