Income Statement CASTECH Inc.

Stocks

002222

CNE1000009V7

Electronic Equipment & Parts

End-of-day quote Shenzhen S.E. 2026-09-30			5-day change	1st Jan Change
60.64 ^CNY	-2.43%		-10.92%	+7.63%

09-21	CASTECH Inc.(XSEC:002222) added to FTSE All-World Index	CI
08-27	CASTECH Inc. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

380669aa.Z40kHVbURQhlrNMH8ssBDEmTbP2TWn1fkXAXu1-Kwjw.DrRRSGScKXgQwJtLvpxqRC30GMXfPDY36yFFjxa4701V2BFMOJUMaRCb4w

Published financial data: CASTECH INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (CNY)	2022 (CNY)	2023 (CNY)	2024 (CNY)	2025 (CNY)
Revenues	689M	768M	782M	875M	1.16B
Other Revenues, Total	32.89K	28.72K	133K	956K	2.27M
Total Revenues	689M	768M	782M	876M	1.16B
Cost of Goods Sold, Total	323M	344M	364M	420M	581M
Gross Profit	365M	425M	418M	456M	577M
Selling General & Admin Expenses, Total	95.59M	107M	117M	108M	130M
Provision for Bad Debts	2.18M	1.2M	2.3M	4.52M	8.51M
R&D Expenses	61.13M	77.33M	87.17M	97.54M	106M
Other Operating Expenses	8.63M	7.93M	7.26M	5.36M	8.3M
Other Operating Expenses, Total	168M	193M	214M	215M	253M
Operating Income	198M	231M	204M	241M	324M
Interest Expense, Total	-272K	-743K	-897K	-1.25M	-3.22M
Interest And Investment Income	11.31M	11.98M	7.87M	6.55M	7.5M
Net Interest Expenses	11.04M	11.23M	6.97M	5.3M	4.29M
Income (Loss) On Equity Invest.	-	-	-	-	-
Currency Exchange Gains (Loss)	-2.58M	11.45M	1.97M	4.12M	-164K
Other Non Operating Income (Expenses)	-283K	-312K	-314K	-407K	-422K
EBT, Excl. Unusual Items	206M	254M	213M	250M	328M
Gain (Loss) On Sale Of Investments	9.14M	5.64M	10.4M	-5.57M	836K
Gain (Loss) On Sale Of Assets	-544K	-199K	148K	2.32M	23.25K
Asset Writedown	-9.55M	-3.82M	-377K	-314K	-241K
Other Unusual Items	14.49M	10.81M	8.15M	8.28M	16.86M
EBT, Incl. Unusual Items	220M	266M	231M	254M	346M
Income Tax Expense	22.29M	27.76M	20.23M	27.83M	29.62M
Earnings From Continuing Operations	197M	238M	211M	226M	316M
Net Income to Company	197M	238M	211M	226M	316M
Minority Interest	-5.88M	-12.04M	-1.61M	-7.71M	-37.33M
Net Income - (IS)	191M	226M	209M	219M	279M
Net Income to Common Incl Extra Items	191M	226M	209M	219M	279M
Net Income to Common Excl. Extra Items	191M	226M	209M	219M	279M
Per Share Items
Net EPS - Basic	0.41	0.48	0.44	0.47	0.59
Basic EPS - Continuing Operations	0.41	0.48	0.44	0.47	0.59
Basic Weighted Average Shares Outstanding	470M	470M	470M	470M	470M
Net EPS - Diluted	0.41	0.48	0.44	0.47	0.59
Diluted EPS - Continuing Operations	0.41	0.48	0.44	0.47	0.59
Diluted Weighted Average Shares Outstanding	470M	470M	470M	470M	470M
Normalized Basic EPS	0.26	0.31	0.28	0.32	0.36
Normalized Diluted EPS	0.26	0.31	0.28	0.32	0.36
Dividend Per Share	0.14	0.23	0.23	0.2	0.2
Payout Ratio	22.34	28.39	81.84	41.07	34.15
Supplemental Items
EBITDA	244M	276M	255M	306M	400M
EBITA	200M	233M	206M	242M	326M
EBIT	198M	231M	204M	241M	324M
EBITDAR	244M	276M	256M	306M	400M
Total Revenues (As Reported)	689M	768M	782M	876M	1.16B
Effective Tax Rate - (Ratio)	10.15	10.43	8.76	10.94	8.57
Total Current Taxes	26.6M	26.25M	22.12M	30.86M	36.98M
Total Deferred Taxes	-4.31M	1.51M	-1.88M	-3.02M	-7.35M
Normalized Net Income	123M	147M	131M	148M	168M
Interest on Long-Term Debt	224K	588K	793K	1.15M	1.77M
Non-Cash Pension Expense	9K	129K	42.85K	88.91K	116K
Supplemental Operating Expense Items
Advertising Expense	1.37M	1.47M	2.85M	3.87M	3.1M
Selling and Marketing Expenses	9.52M	12.11M	16.56M	18.07M	18.51M
General and Administrative Expenses	86.08M	94.71M	101M	89.79M	111M
Research And Development Expense From Footnotes	61.54M	77.48M	87.27M	97.58M	106M
Net Rental Expense, Total	308K	308K	308K	308K	308K
Imputed Operating Lease Interest Expense	-	110K	109K	48.89K	43.16K
Imputed Operating Lease Depreciation	-	198K	198K	259K	264K
Maintenance & Repair Expenses, Total	1.89M	1.74M	3.35M	2M	1.81M
Stock-Based Comp., COGS (Total)	-	-	-	-	796K
Stock-Based Comp., R&D Exp. (Total)	-	-	-	-	569K
Stock-Based Comp., G&A Exp. (Total)	-	-	-	-	913K
Total Stock-Based Compensation	-	-	-	-	2.28M

Fiscal Period: December	2021 (CNY)	2022 (CNY)	2023 (CNY)	2024 (CNY)	2025 (CNY)
Assets
Cash And Equivalents	293M	417M	315M	311M	333M
Trading Asset Securities, Total	-	-	30.02M	10.05M	20.03M
Total Cash And Short Term Investments	293M	417M	345M	321M	353M
Accounts Receivable, Total	313M	311M	362M	441M	551M
Other Receivables	5.47M	6.94M	5.34M	8.36M	2.03M
Total Receivables	318M	318M	367M	449M	553M
Inventory	192M	201M	229M	288M	314M
Prepaid Expenses	-	-	-	-	340K
Other Current Assets, Total	18.67M	18.09M	32.62M	18.41M	26.13M
Total Current Assets	823M	954M	975M	1.08B	1.25B
Gross Property Plant And Equipment	785M	791M	959M	1.12B	1.44B
Accumulated Depreciation	-397M	-355M	-392M	-447M	-523M
Net Property Plant And Equipment	388M	436M	567M	669M	919M
Long-term Investments	103M	106M	126M	116M	112M
Goodwill	1.86M	1.86M	1.86M	1.86M	1.86M
Other Intangibles, Total	19.04M	17.4M	16.71M	19.26M	17.17M
Deferred Tax Assets Long-Term	10.57M	14.69M	16.58M	19.12M	30.41M
Deferred Charges Long-Term	1.64M	10.79M	31.66M	24.56M	27.3M
Other Long-Term Assets, Total	30.63M	44.31M	27.47M	72.41M	92.21M
Total Assets	1.38B	1.58B	1.76B	2B	2.45B
Liabilities
Accounts Payable, Total	40.63M	54M	62.73M	64.79M	107M
Accrued Expenses, Total	39.66M	50.34M	53.34M	55.04M	64.27M
Short-term Borrowings	-	-	-	14.01M	22.01M
Current Portion of Long-Term Debt	422K	1.27M	2.53M	15.03K	48.16K
Current Portion of Leases	3.29M	6.19M	6.4M	9.29M	12.1M
Current Income Taxes Payable	3.54M	3.57M	3.69M	9.16M	11.94M
Unearned Revenue Current, Total	3.1M	3.9M	4.88M	4.5M	12.99M
Other Current Liabilities	6.57M	5.91M	10.11M	6.34M	8.14M
Total Current Liabilities	97.21M	125M	144M	163M	239M
Long-Term Debt	3.8M	2.53M	-	59.57M	185M
Long-Term Leases	5.46M	10.33M	11.08M	23.14M	41.31M
Unearned Revenue Non Current	13.51M	13.8M	22.61M	41.17M	47.24M
Deferred Tax Liability Non Current	-	5.72M	5.73M	5.24M	9.18M
Other Non Current Liabilities	-	-	-	-	2.37M
Total Liabilities	120M	158M	183M	292M	524M
Common Stock, Total	428M	428M	428M	470M	470M
Additional Paid In Capital	67.4M	67.4M	94.12M	52.53M	53.69M
Retained Earnings	725M	887M	925M	1.05B	1.24B
Total Common Equity	1.22B	1.38B	1.45B	1.58B	1.76B
Minority Interest	37.9M	45.11M	131M	130M	160M
Total Equity	1.26B	1.43B	1.58B	1.71B	1.92B
Total Liabilities And Equity	1.38B	1.58B	1.76B	2B	2.45B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	470M	470M	470M	470M	470M
ECS Total Common Shares Outstanding	470M	470M	470M	470M	470M
Book Value / Share	2.59	2.94	3.08	3.35	3.75
Tangible Book Value	1.2B	1.36B	1.43B	1.56B	1.74B
Tangible Book Value Per Share	2.55	2.9	3.04	3.31	3.71
Total Debt	12.97M	20.32M	20.02M	106M	261M
Net Debt	-281M	-397M	-325M	-215M	-92.85M
Debt Equivalent Oper. Leases	2.46M	2.46M	2.46M	2.46M	2.46M
Minority Interest, Total (Incl. Fin. Div)	37.9M	45.11M	131M	130M	160M
Equity Method Investments, Total	54.21M	53.59M	63.27M	64.57M	66.2M
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	43.67M	55.1M	66.29M	70.43M	93.68M
Inventories - Work In Process, Total	90.34M	109M	115M	165M	158M
Inventories - Finished Goods, Total	66.03M	59M	86.57M	86.29M	92.57M
Inventories - Others	2.21M	2M	2.99M	3.46M	10.12M
Buildings, Total	136M	143M	148M	147M	147M
Machinery, Total	300M	262M	343M	432M	587M
Full Time Employees	1.46K	1.53K	1.69K	1.94K	2.24K
Accumulated Allowance for Doubtful Accounts (Supple)	7.25M	8.01M	9.62M	13.63M	21.77M

Fiscal Period: December	2021 (CNY)	2022 (CNY)	2023 (CNY)	2024 (CNY)	2025 (CNY)
Net Income	191M	226M	209M	219M	279M
Depreciation & Amortization - CF	45.85M	47.37M	56M	72.34M	85.68M
Amortization of Goodwill and Intangible Assets - (CF)	2.06M	1.8M	1.75M	1.7M	1.66M
Depreciation & Amortization, Total	47.91M	49.17M	57.76M	74.04M	87.34M
Amortization of Deferred Charges, Total - (CF)	1.81M	2.12M	7.07M	10.3M	20.38M
(Gain) Loss From Sale Of Asset	544K	199K	-148K	-2.32M	-23.25K
(Gain) Loss on Sale of Investments - (CF)	-15.55M	-12.11M	-12.49M	2.66M	-4.59M
Asset Writedown & Restructuring Costs	9.55M	3.82M	377K	314K	241K
Provision and Write-off of Bad Debts	2.18M	1.25M	2.3M	4.52M	8.51M
Other Operating Activities, Total	16.37M	30.35M	20.45M	21.9M	54.19M
Change In Accounts Receivable	-103M	2.34M	-54.07M	-87.61M	-126M
Change In Inventories	-16.84M	-26.31M	-46.75M	-71.9M	-39.22M
Change In Accounts Payable	25.06M	32.16M	35.57M	50.33M	79.35M
Change In Deferred Taxes	-4.31M	1.51M	-1.88M	-3.02M	-7.35M
Cash from Operations	155M	311M	217M	218M	351M
Capital Expenditure	-76.95M	-120M	-210M	-212M	-343M
Sale of Property, Plant, and Equipment	175K	210K	30K	16K	140K
Investment in Marketable and Equity Securities, Total	4.47M	5.9M	-26.38M	27.11M	-1.84M
Other Investing Activities, Total	-	-	-	-16.83M	262K
Cash from Investing	-72.3M	-114M	-236M	-202M	-345M
Long-Term Debt Issued, Total	4.22M	-	-	76.57M	157M
Total Debt Issued	4.22M	-	-	76.57M	157M
Long-Term Debt Repaid, Total	-1.61M	-5.12M	-14.23M	-14.21M	-37.32M
Total Debt Repaid	-1.61M	-5.12M	-14.23M	-14.21M	-37.32M
Issuance of Common Stock	-	-	115M	-	-
Common Dividends Paid	-42.75M	-64.28M	-171M	-89.86M	-95.14M
Common & Preferred Stock Dividends Paid	-42.75M	-64.28M	-171M	-89.86M	-95.14M
Other Financing Activities, Total	-3.44M	-3.8M	-12M	-10M	-7.92M
Cash from Financing	-43.58M	-73.19M	-82.8M	-37.51M	16.15M
Foreign Exchange Rate Adjustments	-491K	158K	-	-	-
Net Change in Cash	39M	124M	-102M	-21.22M	22.62M
Supplemental Items
Cash Interest Paid	43.34K	-	-	-	-
Cash Income Tax Paid (Refund)	59.77M	42.53M	59.62M	41.46M	72.94M
Levered Free Cash Flow	6.63M	92.31M	-93.95M	-99.41M	-105M
Unlevered Free Cash Flow	6.8M	92.78M	-93.39M	-98.63M	-103M
Change In Net Working Capital	89.61M	-16.73M	75.81M	121M	72.69M
Net Debt Issued / Repaid	2.61M	-5.12M	-14.23M	62.35M	119M

Fiscal Period: December	2021 (CNY)	2022 (CNY)	2023 (CNY)	2024 (CNY)	2025 (CNY)
Profitability
Return on Assets	9.62	9.76	7.62	8	9.12
Return on Total Capital	10.41	10.64	8.37	8.82	10.14
Return On Equity %	16.7	17.76	14.02	13.79	17.41
Return on Common Equity	16.72	17.4	14.78	14.47	16.68
Margin Analysis
Gross Profit Margin %	53.05	55.27	53.46	52.06	49.85
SG&A Margin	13.88	13.9	14.99	12.32	11.2
EBITDA Margin %	35.45	35.91	32.67	34.93	34.52
EBITA Margin %	29.02	30.35	26.32	27.67	28.16
EBIT Margin %	28.72	30.11	26.1	27.47	28.01
Income From Continuing Operations Margin %	28.64	31.03	26.95	25.86	27.29
Net Income Margin %	27.79	29.46	26.75	24.98	24.06
Net Avail. For Common Margin %	27.79	29.46	26.75	24.98	24.06
Normalized Net Income Margin	17.84	19.07	16.79	16.94	14.48
Levered Free Cash Flow Margin	0.96	12.01	-12.02	-11.35	-9.08
Unlevered Free Cash Flow Margin	0.99	12.07	-11.95	-11.26	-8.9
Asset Turnover
Asset Turnover	0.54	0.52	0.47	0.47	0.52
Fixed Assets Turnover	1.78	1.87	1.56	1.42	1.46
Receivables Turnover (Average Receivables)	2.55	2.46	2.32	2.18	2.33
Inventory Turnover (Average Inventory)	1.72	1.75	1.69	1.62	1.93
Short Term Liquidity
Current Ratio	8.46	7.62	6.78	6.6	5.22
Quick Ratio	6.3	5.87	4.96	4.72	3.79
Operating Cash Flow to Current Liabilities	1.6	2.48	1.51	1.34	1.47
Days Sales Outstanding (Average Receivables)	143.05	148.22	157.2	167.96	156.64
Days Outstanding Inventory (Average Inventory)	212.77	208.52	215.79	225.73	189.34
Average Days Payable Outstanding	41.06	49.02	54.26	48.74	51.82
Cash Conversion Cycle (Average Days)	314.77	307.72	318.72	344.95	294.15
Long Term Solvency
Total Debt/Equity	1.03	1.42	1.27	6.21	13.55
Total Debt / Total Capital	1.02	1.4	1.25	5.85	11.93
LT Debt/Equity	0.74	0.9	0.7	4.84	11.77
Long-Term Debt / Total Capital	0.73	0.89	0.69	4.56	10.37
Total Liabilities / Total Assets	8.71	9.94	10.4	14.62	21.42
EBIT / Interest Expense	726.82	311.57	227.42	192.12	100.86
EBITDA / Interest Expense	902.86	377.78	291.82	251.25	128.02
(EBITDA - Capex) / Interest Expense	620.12	216.38	57.8	81.94	21.33
Total Debt / EBITDA	0.05	0.07	0.08	0.34	0.63
Net Debt / EBITDA	-1.14	-1.41	-1.24	-0.68	-0.23
Total Debt / (EBITDA - Capex)	0.08	0.13	0.39	1.03	3.8
Net Debt / (EBITDA - Capex)	-1.66	-2.47	-6.27	-2.1	-1.35
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	26.03	11.57	1.73	12.04	32.21
Gross Profit, 1 Yr. Growth %	23.26	16.24	-1.6	9.09	26.6
EBITDA, 1 Yr. Growth %	25.57	12.87	-7.56	19.52	30.26
EBITA, 1 Yr. Growth %	31.55	16.5	-11.91	17.48	34
EBIT, 1 Yr. Growth %	32.3	16.97	-11.88	17.95	34.81
Earnings From Cont. Operations, 1 Yr. Growth %	32.53	20.88	-11.63	7.5	39.48
Net Income, 1 Yr. Growth %	33.19	18.3	-7.65	4.65	27.32
Normalized Net Income, 1 Yr. Growth %	34.7	19.29	-10.47	12.98	13.08
Diluted EPS Before Extra, 1 Yr. Growth %	33.19	18.33	-7.66	4.66	27.32
Accounts Receivable, 1 Yr. Growth %	37.99	-0.63	16.42	21.71	25.02
Inventory, 1 Yr. Growth %	3.86	4.47	14.36	25.69	8.87
Net Property, Plant and Equip., 1 Yr. Growth %	0.85	12.21	30.09	18.08	37.34
Total Assets, 1 Yr. Growth %	15.45	14.92	11.14	13.52	22.39
Tangible Book Value, 1 Yr. Growth %	14.52	13.67	4.81	8.94	12.07
Common Equity, 1 Yr. Growth %	14.03	13.3	4.69	9	11.77
Cash From Operations, 1 Yr. Growth %	0.29	100.1	-30.12	0.35	61.01
Capital Expenditures, 1 Yr. Growth %	111.98	55.76	75.12	1.01	61.83
Levered Free Cash Flow, 1 Yr. Growth %	-89.84	1.29K	-201.72	5.81	7.28
Unlevered Free Cash Flow, 1 Yr. Growth %	-89.58	1.27K	-200.6	5.61	6.08
Dividend Per Share, 1 Yr. Growth %	50.06	66.64	0	-12.01	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	17.23	18.58	6.53	6.76	21.71
Gross Profit, 2 Yr. CAGR %	17.52	19.7	6.95	3.61	17.52
EBITDA, 2 Yr. CAGR %	19.75	19.12	2.21	5.22	24.98
EBITA, 2 Yr. CAGR %	24.51	23.88	1.38	1.85	25.72
EBIT, 2 Yr. CAGR %	24.85	24.4	1.55	1.95	26.1
Earnings From Cont. Operations, 2 Yr. CAGR %	19.99	26.57	3.35	-2.53	22.45
Net Income, 2 Yr. CAGR %	19.27	25.52	4.52	-1.69	15.43
Normalized Net Income, 2 Yr. CAGR %	21.75	26.76	3.36	0.57	13.03
Diluted EPS Before Extra, 2 Yr. CAGR %	19.26	25.54	4.53	-1.7	15.43
Accounts Receivable, 2 Yr. CAGR %	25.98	17.1	7.56	19.04	23.36
Inventory, 2 Yr. CAGR %	7.35	4.16	9.3	19.89	16.98
Net Property, Plant and Equip., 2 Yr. CAGR %	-0.99	6.38	20.82	23.94	27.35
Total Assets, 2 Yr. CAGR %	12.87	15.24	13.01	12.33	17.87
Tangible Book Value, 2 Yr. CAGR %	12.68	14.09	9.15	6.85	10.49
Common Equity, 2 Yr. CAGR %	12.19	13.66	8.91	6.82	10.38
Cash From Operations, 2 Yr. CAGR %	20.98	41.66	18.25	-16.26	27.11
Capital Expenditures, 2 Yr. CAGR %	43.01	81.71	65.16	33	27.85
Levered Free Cash Flow, 2 Yr. CAGR %	-49.21	19	276.58	3.74	5.76
Unlevered Free Cash Flow, 2 Yr. CAGR %	-48.56	19.3	270.73	3.08	5.06
Dividend Per Share, 2 Yr. CAGR %	22.5	58.13	29.09	-6.2	-6.2
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	11.92	15.31	12.67	8.34	14.64
Gross Profit, 3 Yr. CAGR %	7.78	17.09	12.13	7.66	10.77
EBITDA, 3 Yr. CAGR %	5.92	17.46	9.52	7.76	13.1
EBITA, 3 Yr. CAGR %	6.58	21.84	10.63	6.58	11.76
EBIT, 3 Yr. CAGR %	6.5	22.17	10.91	6.74	11.9
Earnings From Cont. Operations, 3 Yr. CAGR %	8.73	20.28	12.29	4.72	9.83
Net Income, 3 Yr. CAGR %	8.36	18.95	13.32	4.57	7.16
Normalized Net Income, 3 Yr. CAGR %	5.82	20.93	12.9	6.47	4.58
Diluted EPS Before Extra, 3 Yr. CAGR %	8.36	18.95	13.32	4.57	7.15
Accounts Receivable, 3 Yr. CAGR %	24.93	16.4	16.88	12.09	21
Inventory, 3 Yr. CAGR %	7.83	6.38	7.46	14.51	16.1
Net Property, Plant and Equip., 3 Yr. CAGR %	-0.84	3.23	13.76	19.9	28.26
Total Assets, 3 Yr. CAGR %	11.47	13.58	13.86	13.18	15.58
Tangible Book Value, 3 Yr. CAGR %	11.66	13.01	10.91	9.08	8.56
Common Equity, 3 Yr. CAGR %	11.6	12.55	10.59	8.94	8.45
Cash From Operations, 3 Yr. CAGR %	7.28	43.07	11.93	11.95	4.13
Capital Expenditures, 3 Yr. CAGR %	2.91	47.14	79.49	40.19	41.99
Levered Free Cash Flow, 3 Yr. CAGR %	118.48	53.18	12.96	146.65	4.4
Unlevered Free Cash Flow, 3 Yr. CAGR %	120.33	53.43	12.73	143.93	3.55
Dividend Per Share, 3 Yr. CAGR %	14.49	35.73	35.73	13.61	-4.18
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	17.45	11.11	9.73	11.81	16.2
Gross Profit, 5 Yr. CAGR %	17.8	9.45	7.45	11.5	14.26
EBITDA, 5 Yr. CAGR %	17.9	7.78	4.45	12.43	15.5
EBITA, 5 Yr. CAGR %	21.35	8.17	4.5	13.45	16.5
EBIT, 5 Yr. CAGR %	21.53	8.18	4.49	13.65	16.75
Earnings From Cont. Operations, 5 Yr. CAGR %	22.15	11.11	6.55	10.58	16.25
Net Income, 5 Yr. CAGR %	22.16	10.63	6.81	10.22	14.16
Normalized Net Income, 5 Yr. CAGR %	20.16	9.15	4.83	12.34	12.95
Diluted EPS Before Extra, 5 Yr. CAGR %	22.17	10.63	6.81	10.22	14.16
Accounts Receivable, 5 Yr. CAGR %	36.51	20.6	17.67	17.45	19.43
Inventory, 5 Yr. CAGR %	10.11	11.77	8.42	11.59	11.17
Net Property, Plant and Equip., 5 Yr. CAGR %	3.45	3.37	7.31	11.06	19.01
Total Assets, 5 Yr. CAGR %	12.58	12.21	12.11	13.08	15.44
Tangible Book Value, 5 Yr. CAGR %	12.76	12.61	10.65	10.5	10.74
Common Equity, 5 Yr. CAGR %	12.51	12.4	10.51	10.23	10.5
Cash From Operations, 5 Yr. CAGR %	8.68	16.18	11.54	15.48	17.77
Capital Expenditures, 5 Yr. CAGR %	18.07	4.75	24.35	41.31	56.71
Levered Free Cash Flow, 5 Yr. CAGR %	-30.71	74.05	171.64	31.08	10.02
Unlevered Free Cash Flow, 5 Yr. CAGR %	-30.36	74.23	171.31	30.88	9.6
Dividend Per Share, 5 Yr. CAGR %	8.46	20.12	20.12	17.08	17.08