Income Statement Founding Construction Development Corp.

Stocks

5533

TW0005533004

Real Estate Development & Operations

End-of-day quote Taiwan S.E. 2026-09-30			5-day change	1st Jan Change
13.95 ^TWD	+0.72%		-0.71%	-3.79%

08-11	Founding Construction Development Corp. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	Founding Construction Development Corp. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

6580f3c0100487.zbH7KPm_nO5Bg9ORba2jkqucmTOO0lwffMO-qhX2178.h9CiUIDe2osn5uDTVZrT1c_W32zB4QlmJZTumHOnht6BhaNfkozkoRG0tA

Published financial data: FOUNDING CONSTRUCTION DEVELOPMENT CORP.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Revenues	3.77B	4.82B	3.76B	2.24B	1.16B
Total Revenues	3.77B	4.82B	3.76B	2.24B	1.16B
Cost of Goods Sold, Total	2.69B	3.52B	2.53B	1.54B	815M
Gross Profit	1.08B	1.3B	1.23B	700M	349M
Selling General & Admin Expenses, Total	275M	259M	224M	217M	180M
Depreciation & Amortization - (IS)	11.09M	5.86M	4.27M	4.43M	4.83M
Amortization of Goodwill and Intangible Assets - (IS)	267K	228K	352K	282K	287K
Other Operating Expenses, Total	287M	265M	229M	222M	186M
Operating Income	794M	1.03B	1B	478M	164M
Interest Expense, Total	-11.22M	-3.97M	-3.65M	-7.76M	-2.65M
Interest And Investment Income	2.71M	14.44M	22.38M	21.89M	26.91M
Net Interest Expenses	-8.51M	10.46M	18.73M	14.13M	24.26M
Currency Exchange Gains (Loss)	13K	81K	147K	100K	102K
Other Non Operating Income (Expenses)	-946K	255M	-828K	234K	-2.37M
EBT, Excl. Unusual Items	785M	1.3B	1.02B	493M	186M
Gain (Loss) On Sale Of Investments	-3.44M	-34M	27.91M	15.38M	4.8M
Gain (Loss) On Sale Of Assets	352M	778K	-	527K	-4K
Other Unusual Items	13.86M	158K	-	-	-
EBT, Incl. Unusual Items	1.15B	1.27B	1.05B	509M	190M
Income Tax Expense	85.3M	251M	159M	85.64M	31.9M
Earnings From Continuing Operations	1.06B	1.01B	890M	423M	158M
Net Income to Company	1.06B	1.01B	890M	423M	158M
Net Income - (IS)	1.06B	1.01B	890M	423M	158M
Net Income to Common Incl Extra Items	1.06B	1.01B	890M	423M	158M
Net Income to Common Excl. Extra Items	1.06B	1.01B	890M	423M	158M
Per Share Items
Net EPS - Basic	3.72	3.56	3.12	1.48	0.56
Basic EPS - Continuing Operations	3.72	3.56	3.12	1.48	0.56
Basic Weighted Average Shares Outstanding	285M	285M	285M	285M	285M
Net EPS - Diluted	3.72	3.55	3.11	1.48	0.56
Diluted EPS - Continuing Operations	3.72	3.55	3.11	1.48	0.56
Diluted Weighted Average Shares Outstanding	286M	286M	286M	285M	285M
Normalized Basic EPS	1.72	2.84	2.24	1.08	0.41
Normalized Diluted EPS	1.72	2.84	2.23	1.08	0.41
Dividend Per Share	1	1.2	1.2	1	0.6
Payout Ratio	16.12	28.11	38.48	80.93	180
Supplemental Items
EBITDA	876M	1.09B	1.06B	536M	218M
EBITA	794M	1.03B	1B	478M	164M
EBIT	794M	1.03B	1B	478M	164M
EBITDAR	884M	1.11B	1.06B	538M	220M
Total Revenues (As Reported)	3.77B	4.82B	3.76B	2.24B	1.16B
Effective Tax Rate - (Ratio)	7.44	19.8	15.15	16.84	16.76
Total Current Taxes	85.6M	251M	153M	91.48M	32.29M
Total Deferred Taxes	-293K	-890K	5.72M	-5.84M	-396K
Normalized Net Income	490M	811M	638M	308M	116M
Interest Capitalized	73.3M	53.99M	48.05M	37M	38.34M
Interest on Long-Term Debt	714K	1.45M	1.44M	1.1M	669K
Non-Cash Pension Expense	44K	53K	25K	-66K	-201K
Supplemental Operating Expense Items
Net Rental Expense, Total	7.45M	16.84M	1.76M	1.64M	2.21M
Imputed Operating Lease Interest Expense	1.02M	2.33M	324K	326K	446K
Imputed Operating Lease Depreciation	6.43M	14.51M	1.43M	1.32M	1.76M
Stock-Based Comp., Other (Total)	1.85M	-	-	-	-
Total Stock-Based Compensation	1.85M	-	-	-	-

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Assets
Cash And Equivalents	1.01B	2.99B	3.29B	3.26B	2.43B
Short Term Investments	-	-	-	-	-
Trading Asset Securities, Total	66.88M	86.9M	45.93M	35.22M	31.05M
Total Cash And Short Term Investments	1.08B	3.08B	3.34B	3.29B	2.46B
Accounts Receivable, Total	32.94M	45.96M	28.05M	28.74M	8.81M
Other Receivables	1.22M	4.22M	228K	621K	32.86M
Total Receivables	34.16M	50.18M	28.28M	29.36M	41.68M
Inventory	7.23B	5.21B	3.67B	3.75B	4.85B
Prepaid Expenses	21.43M	10.92M	12.27M	12.43M	11.27M
Other Current Assets, Total	554M	187M	104M	242M	633M
Total Current Assets	8.92B	8.54B	7.15B	7.33B	8B
Gross Property Plant And Equipment	2.72B	2.65B	2.62B	2.61B	2.61B
Accumulated Depreciation	-342M	-368M	-415M	-458M	-509M
Net Property Plant And Equipment	2.38B	2.28B	2.2B	2.15B	2.1B
Long-term Investments	4.1M	4.1M	4.1M	4.1M	4.1M
Goodwill	-	-	-	-	-
Other Intangibles, Total	825K	971K	716K	511K	286K
Accounts Receivable Long-Term	15.62M	10.64M	5.57M	432K	-
Deferred Tax Assets Long-Term	10.45M	12M	6.28M	12.12M	12.52M
Other Long-Term Assets, Total	1.78B	1.81B	2.5B	2.43B	1.63B
Total Assets	13.11B	12.66B	11.87B	11.93B	11.74B
Liabilities
Accounts Payable, Total	111M	136M	87.53M	159M	139M
Accrued Expenses, Total	76.29M	62.54M	62.49M	61.64M	56.94M
Short-term Borrowings	2.3B	1.17B	593M	593M	544M
Current Portion of Long-Term Debt	145M	123M	125M	122M	90.8M
Current Portion of Leases	9.98M	24.21M	24.29M	25.17M	18.67M
Current Income Taxes Payable	36.04M	107M	65.5M	70.22M	2.63M
Unearned Revenue Current, Total	314M	610M	97.62M	140M	402M
Other Current Liabilities	123M	70.44M	49.89M	50.68M	43.87M
Total Current Liabilities	3.11B	2.3B	1.11B	1.22B	1.3B
Long-Term Debt	1.62B	1.22B	1.09B	969M	857M
Long-Term Leases	27.42M	68.53M	48.34M	24.22M	5.54M
Pension & Other Post Retirement Benefits	11.08M	3.68M	-	-	-
Deferred Tax Liability Non Current	-	1.49M	3.12M	4.6M	5.08M
Other Non Current Liabilities	7.42M	8M	8.31M	8.58M	3.53M
Total Liabilities	4.78B	3.6B	2.26B	2.23B	2.17B
Common Stock, Total	2.85B	2.85B	2.85B	2.85B	2.85B
Additional Paid In Capital	21.13M	21.13M	21.13M	21.13M	21.13M
Retained Earnings	5.45B	6.19B	6.74B	6.83B	6.7B
Comprehensive Income and Other	-	-	-	-	-
Total Common Equity	8.33B	9.06B	9.61B	9.7B	9.57B
Total Equity	8.33B	9.06B	9.61B	9.7B	9.57B
Total Liabilities And Equity	13.11B	12.66B	11.87B	11.93B	11.74B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	285M	285M	285M	285M	285M
ECS Total Common Shares Outstanding	285M	285M	285M	285M	285M
Book Value / Share	29.19	31.76	33.7	34	33.57
Tangible Book Value	8.33B	9.06B	9.61B	9.7B	9.57B
Tangible Book Value Per Share	29.19	31.76	33.7	34	33.57
Total Debt	4.1B	2.6B	1.88B	1.73B	1.52B
Net Debt	3.02B	-480M	-1.45B	-1.56B	-943M
Debt Equivalent of Unfunded Proj. Benefit Obligation	11.08M	2.67M	-6.02M	-13.88M	-17M
Debt Equivalent Oper. Leases	59.59M	135M	14.05M	13.16M	17.67M
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	3.78M	1.99M	1.7M	2.03M	1.86M
Inventories - Work In Process, Total	4.96B	4.9B	3.46B	2.43B	3.04B
Inventories - Finished Goods, Total	2.25B	293M	198M	1.32B	1.79B
Land - (BS)	930M	863M	830M	830M	830M
Buildings, Total	1.73B	1.71B	1.72B	1.72B	1.72B
Machinery, Total	43.88M	34.38M	39M	30.37M	34.87M

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Net Income	1.06B	1.01B	890M	423M	158M
Depreciation & Amortization - CF	90.6M	67.65M	70.7M	69.11M	65M
Depreciation & Amortization, Total	90.6M	67.65M	70.7M	69.11M	65M
Amortization of Deferred Charges, Total - (CF)	438K	354K	501K	304K	311K
(Gain) Loss From Sale Of Asset	-352M	-778K	-	-527K	4K
(Gain) Loss on Sale of Investments - (CF)	3.44M	34M	-27.91M	-15.38M	-4.8M
Asset Writedown & Restructuring Costs	-	-	-	-	-
Other Operating Activities, Total	48.15M	-189M	-54.1M	-15.41M	-110M
Change In Accounts Receivable	57.12M	-23.56M	23.1M	-6.67M	10.22M
Change In Inventories	41K	2.06B	1.6B	511M	-285M
Change In Accounts Payable	-48.3M	5.88M	-31.54M	20.87M	530K
Change in Unearned Revenues	-1.38M	255M	-513M	42.2M	262M
Change in Other Net Operating Assets	-92.66M	34.26M	45.24M	-73.99M	-450M
Cash from Operations	767M	3.26B	2B	954M	-353M
Capital Expenditure	-53.25M	-6.1M	-9.98M	-7.72M	-7.38M
Sale of Property, Plant, and Equipment	1.75B	822K	-	667K	-
Sale (Purchase) of Real Estate properties	-	-	-725M	-532M	-
Sale (Purchase) of Intangible assets	-114K	-500K	-246K	-99K	-87K
Investment in Marketable and Equity Securities, Total	-65.19M	-54.01M	68.87M	26.09M	8.98M
Net (Increase) Decrease in Loans Originated / Sold - Investing	996K	5.19M	4.99M	5.06M	5.14M
Other Investing Activities, Total	14.88M	635M	22.58M	21.98M	26.74M
Cash from Investing	1.65B	580M	-639M	-486M	33.4M
Short Term Debt Issued, Total	931M	126M	80.8M	-	123M
Long-Term Debt Issued, Total	300M	21M	-	-	-
Total Debt Issued	1.23B	147M	80.8M	-	123M
Short Term Debt Repaid, Total	-2.11B	-1.26B	-656M	-	-172M
Long-Term Debt Repaid, Total	-870M	-463M	-147M	-150M	-169M
Total Debt Repaid	-2.98B	-1.72B	-803M	-150M	-341M
Common Dividends Paid	-171M	-285M	-342M	-342M	-285M
Common & Preferred Stock Dividends Paid	-171M	-285M	-342M	-342M	-285M
Other Financing Activities, Total	-6.65M	-4.07M	-4.68M	-7.6M	-8.03M
Cash from Financing	-1.93B	-1.86B	-1.07B	-499M	-511M
Net Change in Cash	493M	1.98B	296M	-30.91M	-830M
Supplemental Items
Cash Interest Paid	12.65M	4.65M	4.99M	7.87M	2.98M
Cash Income Tax Paid (Refund)	53.77M	181M	194M	86.92M	117M
Levered Free Cash Flow	1.35B	3.41B	1.71B	256M	-1.18B
Unlevered Free Cash Flow	1.35B	3.41B	1.71B	261M	-1.18B
Change In Net Working Capital	-817M	-2.71B	-1.02B	99.84M	1.34B
Net Debt Issued / Repaid	-1.75B	-1.57B	-722M	-150M	-218M

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Profitability
Return on Assets	3.66	5.01	5.11	2.51	0.86
Return on Total Capital	3.87	5.36	5.41	2.61	0.91
Return On Equity %	13.47	11.67	9.53	4.38	1.64
Return on Common Equity	13.47	11.67	9.53	4.38	1.64
Margin Analysis
Gross Profit Margin %	28.65	26.95	32.71	31.3	29.98
SG&A Margin	7.3	5.38	5.96	9.7	15.49
EBITDA Margin %	23.23	22.66	28.21	23.99	18.69
EBITA Margin %	21.05	21.45	26.63	21.39	14.05
EBIT Margin %	21.05	21.45	26.63	21.39	14.05
Income From Continuing Operations Margin %	28.15	21.07	23.63	18.92	13.61
Net Income Margin %	28.15	21.07	23.63	18.92	13.61
Net Avail. For Common Margin %	28.15	21.07	23.63	18.92	13.61
Normalized Net Income Margin	13	16.85	16.94	13.77	9.96
Levered Free Cash Flow Margin	35.69	70.84	45.32	11.44	-101.48
Unlevered Free Cash Flow Margin	35.87	70.89	45.38	11.66	-101.33
Asset Turnover
Asset Turnover	0.28	0.37	0.31	0.19	0.1
Fixed Assets Turnover	1.13	2.07	1.68	1.03	0.55
Receivables Turnover (Average Receivables)	74.31	122.07	101.71	78.74	62.02
Inventory Turnover (Average Inventory)	0.34	0.57	0.57	0.41	0.19
Short Term Liquidity
Current Ratio	2.87	3.71	6.47	6	6.16
Quick Ratio	0.36	1.36	3.04	2.72	1.93
Operating Cash Flow to Current Liabilities	0.25	1.42	1.81	0.78	-0.27
Days Sales Outstanding (Average Receivables)	4.91	2.99	3.59	4.65	5.89
Days Outstanding Inventory (Average Inventory)	1.06K	645.46	640.08	884.1	1.92K
Average Days Payable Outstanding	39.93	30.18	40.72	27.94	28.4
Cash Conversion Cycle (Average Days)	1.03K	618.28	602.95	860.81	1.9K
Long Term Solvency
Total Debt/Equity	49.26	28.69	19.57	17.87	15.83
Total Debt / Total Capital	33	22.29	16.37	15.16	13.67
LT Debt/Equity	19.81	14.17	11.85	10.24	9.01
Long-Term Debt / Total Capital	13.27	11.01	9.91	8.68	7.78
Total Liabilities / Total Assets	36.48	28.43	19.01	18.68	18.47
EBIT / Interest Expense	70.76	259.96	274.55	61.59	61.79
EBITDA / Interest Expense	78.83	276.98	293.92	70.49	86.35
(EBITDA - Capex) / Interest Expense	74.09	275.45	291.18	69.49	83.56
Total Debt / EBITDA	4.64	2.36	1.75	3.17	6.63
Net Debt / EBITDA	3.42	-0.44	-1.35	-2.85	-4.13
Total Debt / (EBITDA - Capex)	4.93	2.38	1.77	3.21	6.85
Net Debt / (EBITDA - Capex)	3.64	-0.44	-1.37	-2.89	-4.26
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-1.64	27.66	-21.84	-40.6	-47.92
Gross Profit, 1 Yr. Growth %	80.04	20.08	-5.12	-43.17	-50.11
EBITDA, 1 Yr. Growth %	119.94	24.54	-2.69	-49.48	-59.42
EBITA, 1 Yr. Growth %	153.6	30.07	-2.95	-52.29	-65.8
EBIT, 1 Yr. Growth %	153.6	30.07	-2.95	-52.29	-65.8
Earnings From Cont. Operations, 1 Yr. Growth %	337.45	-4.45	-12.33	-52.45	-62.53
Net Income, 1 Yr. Growth %	337.45	-4.45	-12.33	-52.45	-62.53
Normalized Net Income, 1 Yr. Growth %	205.74	62.6	-21.4	-51.72	-62.34
Diluted EPS Before Extra, 1 Yr. Growth %	337.65	-4.57	-12.39	-52.41	-62.46
Accounts Receivable, 1 Yr. Growth %	-51.98	39.55	-38.98	2.47	-69.33
Inventory, 1 Yr. Growth %	-14.45	-27.93	-29.56	2.15	29.35
Net Property, Plant and Equip., 1 Yr. Growth %	-44.48	-3.96	-3.52	-2.36	-2.55
Total Assets, 1 Yr. Growth %	-6.26	-3.43	-6.23	0.49	-1.54
Tangible Book Value, 1 Yr. Growth %	11.94	8.8	6.12	0.9	-1.29
Common Equity, 1 Yr. Growth %	11.94	8.8	6.11	0.9	-1.29
Cash From Operations, 1 Yr. Growth %	-27.73	325.16	-38.55	-52.39	-136.98
Capital Expenditures, 1 Yr. Growth %	850.96	-88.54	63.44	-22.58	-4.45
Levered Free Cash Flow, 1 Yr. Growth %	73.04	153.76	-50	-85	-561.96
Unlevered Free Cash Flow, 1 Yr. Growth %	68.31	152.62	-49.97	-84.74	-552.72
Dividend Per Share, 1 Yr. Growth %	66.67	20	0	-16.67	-40
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	52.05	12.06	-0.11	-31.86	-44.38
Gross Profit, 2 Yr. CAGR %	50.2	47.03	6.74	-26.57	-46.75
EBITDA, 2 Yr. CAGR %	85.22	65.5	10.08	-29.89	-54.73
EBITA, 2 Yr. CAGR %	115.96	81.62	12.36	-31.95	-59.6
EBIT, 2 Yr. CAGR %	115.96	81.62	12.36	-31.95	-59.6
Earnings From Cont. Operations, 2 Yr. CAGR %	235.51	104.45	-8.48	-35.44	-57.79
Net Income, 2 Yr. CAGR %	235.51	104.45	-8.48	-35.44	-57.79
Normalized Net Income, 2 Yr. CAGR %	174.8	124.92	13.05	-38.4	-57.36
Diluted EPS Before Extra, 2 Yr. CAGR %	235.75	104.36	-8.57	-35.43	-57.74
Accounts Receivable, 2 Yr. CAGR %	-9.67	-18.14	-7.72	-20.93	-43.94
Inventory, 2 Yr. CAGR %	-11.83	-21.48	-28.75	-15.17	14.95
Net Property, Plant and Equip., 2 Yr. CAGR %	-26.11	-26.98	-3.74	-2.94	-2.46
Total Assets, 2 Yr. CAGR %	-6.47	-4.85	-4.84	-2.93	-0.53
Tangible Book Value, 2 Yr. CAGR %	6.54	10.36	7.45	3.48	-0.2
Common Equity, 2 Yr. CAGR %	6.53	10.36	7.45	3.47	-0.2
Cash From Operations, 2 Yr. CAGR %	171.82	75.28	61.63	-45.91	-58.04
Capital Expenditures, 2 Yr. CAGR %	120.4	4.41	-56.71	12.49	-13.99
Levered Free Cash Flow, 2 Yr. CAGR %	299.16	109.4	12.64	-72.62	-16.77
Unlevered Free Cash Flow, 2 Yr. CAGR %	226.73	106.06	12.42	-72.37	-16.88
Dividend Per Share, 2 Yr. CAGR %	41.42	41.42	9.54	-8.71	-29.29
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	18.53	43.44	-0.62	-16	-37.7
Gross Profit, 3 Yr. CAGR %	16.16	39.4	27.06	-13.49	-35.45
EBITDA, 3 Yr. CAGR %	24.91	62.27	38.65	-15.09	-41.57
EBITA, 3 Yr. CAGR %	29.93	82.38	47.38	-15.55	-45.9
EBIT, 3 Yr. CAGR %	29.93	82.38	47.38	-15.55	-45.9
Earnings From Cont. Operations, 3 Yr. CAGR %	65.53	120.74	54.17	-26.42	-46.15
Net Income, 3 Yr. CAGR %	65.53	120.74	54.17	-26.42	-46.15
Normalized Net Income, 3 Yr. CAGR %	41.03	132.05	58.43	-14.86	-47.72
Diluted EPS Before Extra, 3 Yr. CAGR %	65.54	120.75	54.09	-26.45	-46.11
Accounts Receivable, 3 Yr. CAGR %	-25.07	4.42	-25.77	-4.44	-42.33
Inventory, 3 Yr. CAGR %	-7.12	-17.56	-24.27	-19.66	-2.36
Net Property, Plant and Equip., 3 Yr. CAGR %	-18.61	-19.36	-19.87	-3.28	-2.81
Total Assets, 3 Yr. CAGR %	-3.82	-5.47	-5.32	-3.1	-2.47
Tangible Book Value, 3 Yr. CAGR %	3.82	7.29	8.93	5.22	1.86
Common Equity, 3 Yr. CAGR %	3.82	7.28	8.92	5.22	1.86
Cash From Operations, 3 Yr. CAGR %	10.54	215.53	23.59	7.54	-52.35
Capital Expenditures, 3 Yr. CAGR %	186.52	-17.73	21.23	-47.46	6.53
Levered Free Cash Flow, 3 Yr. CAGR %	24.57	243.06	29.91	-42.48	-29.77
Unlevered Free Cash Flow, 3 Yr. CAGR %	28.23	199.75	28.55	-42.22	-29.82
Dividend Per Share, 3 Yr. CAGR %	12.62	33.89	25.99	0	-20.63
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	13.27	2.6	10.69	6.5	-21.21
Gross Profit, 5 Yr. CAGR %	10.23	8.34	12.3	7.87	-10.27
EBITDA, 5 Yr. CAGR %	12.9	13.01	18.76	16	-11.39
EBITA, 5 Yr. CAGR %	15.15	15.3	22.59	22.94	-12.18
EBIT, 5 Yr. CAGR %	15.15	15.3	22.59	22.94	-12.18
Earnings From Cont. Operations, 5 Yr. CAGR %	31.59	24.91	30.6	35	-8.18
Net Income, 5 Yr. CAGR %	31.59	24.91	30.6	35	-8.18
Normalized Net Income, 5 Yr. CAGR %	19.72	27.42	29.54	36.52	-6.28
Diluted EPS Before Extra, 5 Yr. CAGR %	31.67	24.86	30.55	35	-8.15
Accounts Receivable, 5 Yr. CAGR %	22.6	6.88	-18.56	-6.57	-33.66
Inventory, 5 Yr. CAGR %	-5.5	-7.62	-16.46	-16.61	-10.51
Net Property, Plant and Equip., 5 Yr. CAGR %	-11.56	-12.58	-12.96	-13.16	-13.31
Total Assets, 5 Yr. CAGR %	-2.68	-1.78	-4.23	-4.46	-3.43
Tangible Book Value, 5 Yr. CAGR %	2.8	4.14	5.26	5.75	5.18
Common Equity, 5 Yr. CAGR %	2.79	4.13	5.26	5.74	5.18
Cash From Operations, 5 Yr. CAGR %	3	8.57	28.69	55.83	-19.77
Capital Expenditures, 5 Yr. CAGR %	-28.17	0.62	34.53	-6.76	5.68
Levered Free Cash Flow, 5 Yr. CAGR %	3.33	9.66	19.62	24.8	8.72
Unlevered Free Cash Flow, 5 Yr. CAGR %	4.29	8.91	21.62	15.51	7.98
Dividend Per Share, 5 Yr. CAGR %	9	11.38	11.38	14.87	0