Income Statement Litemax Electronics Inc.

Stocks

4995

TW0004995006

Electronic Equipment & Parts

End-of-day quote Taipei Exchange 2026-09-29			5-day change	1st Jan Change
50.10 ^TWD	+0.60%		-1.18%	+22.79%

07-30	Litemax Electronics Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
04-30	Litemax Electronics Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

f73abd1f34037b64dcd7fc307.GF66CtzZH-8P5FeQTcTBYuJpjCgfgmgYAr0KwvD4smo.cS7Jfaq-bYg4g2DXCoiNB9s24GVb0Q53Q9lLhpTI9wZVashPiIFWmG2uJA

Published financial data: LITEMAX ELECTRONICS INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Revenues	1.21B	1.37B	1.22B	1.39B	1.29B
Total Revenues	1.21B	1.37B	1.22B	1.39B	1.29B
Cost of Goods Sold, Total	852M	915M	777M	895M	885M
Gross Profit	356M	452M	442M	497M	405M
Selling General & Admin Expenses, Total	150M	170M	172M	189M	196M
R&D Expenses	74.67M	79.39M	83.07M	92.18M	79.68M
Other Operating Expenses, Total	225M	249M	255M	281M	276M
Operating Income	131M	203M	187M	216M	129M
Interest Expense, Total	-6.35M	-8.22M	-8.68M	-9.17M	-9.62M
Interest And Investment Income	117K	655K	2.39M	2.15M	1.31M
Net Interest Expenses	-6.23M	-7.57M	-6.29M	-7.02M	-8.32M
Currency Exchange Gains (Loss)	-6.42M	25.28M	-1.6M	18.55M	-15.58M
Other Non Operating Income (Expenses)	7.94M	9.8M	6.02M	9.94M	11.39M
EBT, Excl. Unusual Items	127M	231M	185M	237M	116M
Gain (Loss) On Sale Of Investments	33K	102K	553K	482K	285K
Gain (Loss) On Sale Of Assets	3.86M	22.58M	-	-	-
EBT, Incl. Unusual Items	130M	254M	186M	238M	117M
Income Tax Expense	18.33M	43.42M	33.91M	46.52M	21.16M
Earnings From Continuing Operations	112M	210M	152M	191M	95.4M
Net Income to Company	112M	210M	152M	191M	95.4M
Net Income - (IS)	112M	210M	152M	191M	95.4M
Net Income to Common Incl Extra Items	112M	210M	152M	191M	95.4M
Net Income to Common Excl. Extra Items	112M	210M	152M	191M	95.4M
Per Share Items
Net EPS - Basic	2.68	5.02	3.61	4.53	2.25
Basic EPS - Continuing Operations	2.68	5.02	3.61	4.53	2.25
Basic Weighted Average Shares Outstanding	41.84M	41.89M	42.02M	42.22M	42.38M
Net EPS - Diluted	2.65	4.94	3.55	4.45	2.22
Diluted EPS - Continuing Operations	2.65	4.94	3.55	4.45	2.22
Diluted Weighted Average Shares Outstanding	42.3M	42.56M	42.67M	42.95M	42.88M
Normalized Basic EPS	1.89	3.45	2.75	3.51	1.71
Normalized Diluted EPS	1.87	3.39	2.71	3.45	1.69
Dividend Per Share	2.5	4.2	3.2	4	2
Payout Ratio	67.13	49.76	116.19	70.55	177.44
Supplemental Items
EBITDA	152M	227M	204M	235M	156M
EBITA	138M	213M	190M	219M	138M
EBIT	131M	203M	187M	216M	129M
EBITDAR	155M	230M	206M	236M	157M
Effective Tax Rate - (Ratio)	14.05	17.12	18.28	19.57	18.16
Total Current Taxes	15.98M	42.27M	31.05M	37.68M	18.03M
Total Deferred Taxes	2.35M	1.15M	2.86M	8.84M	3.13M
Normalized Net Income	79.12M	144M	116M	148M	72.67M
Interest on Long-Term Debt	208K	161K	230K	225K	253K
Non-Cash Pension Expense	-6K	-3K	-21K	-20K	-36K
Supplemental Operating Expense Items
Selling and Marketing Expenses	85.87M	109M	89.94M	105M	107M
General and Administrative Expenses	64.09M	60.54M	82.41M	84.04M	89.18M
Research And Development Expense From Footnotes	74.67M	79.39M	83.07M	92.18M	79.68M
Net Rental Expense, Total	3.09M	2.84M	2.46M	1.34M	1.38M
Imputed Operating Lease Interest Expense	390K	359K	410K	242K	249K
Imputed Operating Lease Depreciation	2.7M	2.48M	2.05M	1.1M	1.13M
Stock-Based Comp., Other (Total)	1.62M	2.06M	1.26M	1.93M	8.59M
Total Stock-Based Compensation	1.62M	2.06M	1.26M	1.93M	8.59M

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Assets
Cash And Equivalents	227M	287M	255M	272M	249M
Short Term Investments	2.17M	1.54M	1.51M	1.57M	-
Trading Asset Securities, Total	-	50.06M	50.3M	40.06M	-
Total Cash And Short Term Investments	229M	339M	307M	313M	249M
Accounts Receivable, Total	264M	274M	228M	223M	242M
Other Receivables	536K	1.16M	927K	281K	3.69M
Total Receivables	265M	275M	229M	223M	246M
Inventory	264M	183M	148M	187M	197M
Prepaid Expenses	18.72M	5.95M	12.96M	8.67M	17.9M
Other Current Assets, Total	11.37M	12.64M	9.43M	17.29M	19.8M
Total Current Assets	788M	815M	707M	749M	729M
Gross Property Plant And Equipment	840M	815M	876M	886M	901M
Accumulated Depreciation	-111M	-119M	-113M	-121M	-138M
Net Property Plant And Equipment	730M	696M	763M	764M	763M
Goodwill	152M	152M	152M	152M	152M
Other Intangibles, Total	13.26M	5.03M	1.92M	15.6M	11.8M
Deferred Tax Assets Long-Term	16.62M	15.33M	13.9M	10.6M	9.83M
Other Long-Term Assets, Total	153M	54.3M	64.65M	58.15M	55.91M
Total Assets	1.85B	1.74B	1.7B	1.75B	1.72B
Liabilities
Accounts Payable, Total	155M	144M	125M	148M	163M
Accrued Expenses, Total	81.49M	94.31M	93.07M	94.51M	66.82M
Short-term Borrowings	100M	-	-	-	80M
Current Portion of Long-Term Debt	26.97M	18.53M	20M	20.42M	20.86M
Current Portion of Leases	5.9M	6.63M	7.33M	6.99M	7.31M
Current Income Taxes Payable	28.14M	62.97M	52.68M	40.28M	26.53M
Unearned Revenue Current, Total	55.1M	24.38M	33.35M	23.46M	16.66M
Other Current Liabilities	56.28M	36.28M	35.66M	30.75M	31.53M
Total Current Liabilities	509M	387M	367M	365M	413M
Long-Term Debt	490M	384M	385M	365M	344M
Long-Term Leases	3.62M	6.31M	5.15M	2.69M	7.35M
Deferred Tax Liability Non Current	360K	361K	1.81M	7.5M	9.96M
Other Non Current Liabilities	1.23M	586K	586K	925K	925K
Total Liabilities	1B	778M	760M	741M	775M
Common Stock, Total	418M	419M	421M	423M	424M
Additional Paid In Capital	220M	219M	224M	208M	198M
Retained Earnings	211M	321M	296M	374M	322M
Comprehensive Income and Other	408K	1.11M	978K	3.38M	1.85M
Total Common Equity	849M	960M	942M	1.01B	946M
Total Equity	849M	960M	942M	1.01B	946M
Total Liabilities And Equity	1.85B	1.74B	1.7B	1.75B	1.72B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	41.84M	41.91M	42.09M	42.29M	42.42M
ECS Total Common Shares Outstanding	41.84M	41.91M	42.09M	42.29M	42.42M
Book Value / Share	20.29	22.91	22.39	23.86	22.29
Tangible Book Value	684M	803M	788M	841M	782M
Tangible Book Value Per Share	16.34	19.16	18.73	19.9	18.43
Total Debt	626M	415M	418M	395M	460M
Net Debt	397M	76.28M	111M	81.67M	211M
Debt Equivalent of Unfunded Proj. Benefit Obligation	-800K	-1.48M	-1.61M	-2.34M	-2.9M
Debt Equivalent Oper. Leases	24.7M	22.7M	19.68M	10.72M	11.07M
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	150M	95.19M	81.5M	86.49M	96.97M
Inventories - Work In Process, Total	91.58M	57.55M	40.12M	64.84M	66.43M
Inventories - Finished Goods, Total	22.25M	29.9M	26.83M	35.34M	33.67M
Land - (BS)	583M	543M	606M	606M	606M
Buildings, Total	138M	140M	153M	153M	153M
Machinery, Total	105M	115M	101M	114M	124M
Accumulated Allowance for Doubtful Accounts (Supple)	706K	1.31M	3.49M	866K	941K

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Net Income	112M	210M	152M	191M	95.4M
Depreciation & Amortization - CF	27.64M	22.28M	22.9M	24.76M	27.03M
Amortization of Goodwill and Intangible Assets - (CF)	6.93M	9.32M	2.92M	3.68M	9.39M
Depreciation & Amortization, Total	34.57M	31.6M	25.82M	28.45M	36.41M
Amortization of Deferred Charges, Total - (CF)	716K	847K	1.98M	1.96M	3.14M
(Gain) Loss From Sale Of Asset	-3.86M	-22.58M	-	-	-
(Gain) Loss on Sale of Investments - (CF)	-33K	-102K	-553K	-482K	-285K
Stock-Based Compensation (CF)	1.62M	2.06M	1.26M	1.93M	8.59M
Provision and Write-off of Bad Debts	-4.74M	602K	3.38M	685K	75K
Other Operating Activities, Total	5.79M	30.59M	16.72M	-8.41M	-8.21M
Change in Trading Asset Securities	-	-	-	10.73M	40.34M
Change In Accounts Receivable	-114M	1.18M	38.5M	16.56M	-20.84M
Change In Inventories	-62.83M	84.62M	18.44M	-35.3M	-11.21M
Change In Accounts Payable	68.43M	-11.56M	-18.06M	23.11M	14.35M
Change in Unearned Revenues	35.76M	-30.72M	8.97M	-9.89M	-6.8M
Change in Other Net Operating Assets	31.37M	4.13M	-7.82M	-9.72M	-42.09M
Cash from Operations	105M	301M	240M	211M	109M
Capital Expenditure	-682M	-10.61M	-26.58M	-16.72M	-7.98M
Sale of Property, Plant, and Equipment	-	-	-	19K	-
Cash Acquisitions	-	-	-	-	-
Sale (Purchase) of Real Estate properties	151M	156M	-62.84M	-	-
Sale (Purchase) of Intangible assets	-8.73M	-1.93M	-1.79M	-14.63M	-8.72M
Investment in Marketable and Equity Securities, Total	33K	-49.8M	305K	25K	1.56M
Other Investing Activities, Total	-	-361K	-2.61M	-46K	123K
Cash from Investing	-540M	93.51M	-93.52M	-31.36M	-15.02M
Short Term Debt Issued, Total	100M	-	-	-	80M
Long-Term Debt Issued, Total	444M	-	53.45M	-	-
Total Debt Issued	544M	-	53.45M	-	80M
Short Term Debt Repaid, Total	-	-100M	-	-	-
Long-Term Debt Repaid, Total	-98.35M	-123M	-58.94M	-29.56M	-30.03M
Total Debt Repaid	-98.35M	-223M	-58.94M	-29.56M	-30.03M
Issuance of Common Stock	615K	1.87M	6.04M	5.44M	3.1M
Common Dividends Paid	-75.28M	-105M	-176M	-135M	-169M
Common & Preferred Stock Dividends Paid	-75.28M	-105M	-176M	-135M	-169M
Other Financing Activities, Total	-	-641K	-	339K	-
Cash from Financing	371M	-326M	-176M	-159M	-116M
Foreign Exchange Rate Adjustments	869K	-8.31M	-2.84M	-4.39M	-762K
Net Change in Cash	-63.87M	59.94M	-31.7M	16.36M	-23.11M
Supplemental Items
Cash Interest Paid	6.35M	8.16M	8.68M	9.17M	9.62M
Cash Income Tax Paid (Refund)	16.35M	13.19M	40.1M	53.67M	28.36M
Levered Free Cash Flow	-620M	212M	167M	91.53M	28.69M
Unlevered Free Cash Flow	-616M	217M	172M	97.26M	34.71M
Change In Net Working Capital	44.42M	-68.14M	-54.92M	38.53M	77.22M
Net Debt Issued / Repaid	445M	-223M	-5.49M	-29.56M	49.97M

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Profitability
Return on Assets	5.34	7.08	6.79	7.81	4.64
Return on Total Capital	6.66	8.92	8.54	9.75	5.73
Return On Equity %	13.52	23.24	15.94	19.59	9.76
Return on Common Equity	13.52	23.24	15.94	19.59	9.76
Margin Analysis
Gross Profit Margin %	29.47	33.08	36.27	35.69	31.39
SG&A Margin	12.42	12.4	14.13	13.56	15.22
EBITDA Margin %	12.59	16.59	16.72	16.86	12.06
EBITA Margin %	11.45	15.56	15.56	15.76	10.71
EBIT Margin %	10.87	14.88	15.32	15.5	9.98
Income From Continuing Operations Margin %	9.29	15.37	12.43	13.73	7.4
Net Income Margin %	9.29	15.37	12.43	13.73	7.4
Net Avail. For Common Margin %	9.29	15.37	12.43	13.73	7.4
Normalized Net Income Margin	6.55	10.56	9.48	10.65	5.63
Levered Free Cash Flow Margin	-51.36	15.51	13.69	6.58	2.22
Unlevered Free Cash Flow Margin	-51.03	15.89	14.14	6.99	2.69
Asset Turnover
Asset Turnover	0.79	0.76	0.71	0.81	0.74
Fixed Assets Turnover	2.54	1.92	1.67	1.82	1.69
Receivables Turnover (Average Receivables)	5.89	5.08	4.86	6.18	5.55
Inventory Turnover (Average Inventory)	3.63	4.1	4.69	5.34	4.61
Short Term Liquidity
Current Ratio	1.55	2.11	1.93	2.05	1.77
Quick Ratio	0.97	1.59	1.46	1.47	1.2
Operating Cash Flow to Current Liabilities	0.21	0.78	0.65	0.58	0.26
Days Sales Outstanding (Average Receivables)	61.94	71.88	75.1	59.24	65.76
Days Outstanding Inventory (Average Inventory)	100.64	89.07	77.74	68.52	79.13
Average Days Payable Outstanding	48.49	65.44	65.99	53.56	63.51
Cash Conversion Cycle (Average Days)	114.09	95.51	86.86	74.19	81.38
Long Term Solvency
Total Debt/Equity	73.74	43.24	44.35	39.16	48.6
Total Debt / Total Capital	42.44	30.19	30.73	28.14	32.71
LT Debt/Equity	58.1	40.62	41.45	36.45	37.17
Long-Term Debt / Total Capital	33.44	28.36	28.72	26.19	25.01
Total Liabilities / Total Assets	54.17	44.76	44.64	42.34	45.05
EBIT / Interest Expense	20.69	24.74	21.52	23.53	13.38
EBITDA / Interest Expense	26.14	28.58	24.5	26.63	17.17
(EBITDA - Capex) / Interest Expense	-81.35	27.29	21.44	24.81	16.34
Total Debt / EBITDA	3.78	1.77	1.97	1.62	2.78
Net Debt / EBITDA	2.39	0.32	0.52	0.33	1.28
Total Debt / (EBITDA - Capex)	-1.21	1.85	2.25	1.74	2.92
Net Debt / (EBITDA - Capex)	-0.77	0.34	0.59	0.36	1.34
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	25.38	13.23	-10.82	14.12	-7.32
Gross Profit, 1 Yr. Growth %	17.34	27.1	-2.23	12.3	-18.49
EBITDA, 1 Yr. Growth %	53.81	49.19	-10.1	15.04	-33.67
EBITA, 1 Yr. Growth %	59.23	53.93	-10.81	15.62	-37.02
EBIT, 1 Yr. Growth %	65.75	54.96	-8.17	15.45	-40.3
Earnings From Cont. Operations, 1 Yr. Growth %	62.05	87.45	-27.88	26.07	-50.09
Net Income, 1 Yr. Growth %	62.05	87.45	-27.88	26.07	-50.09
Normalized Net Income, 1 Yr. Growth %	62.54	82.46	-19.91	28.23	-50.98
Diluted EPS Before Extra, 1 Yr. Growth %	61.59	86.42	-28.14	25.35	-50.11
Accounts Receivable, 1 Yr. Growth %	81.59	3.76	-17.01	-2.07	8.52
Inventory, 1 Yr. Growth %	28.35	-30.82	-18.72	25.74	5.57
Net Property, Plant and Equip., 1 Yr. Growth %	229.6	-4.63	9.67	0.17	-0.23
Total Assets, 1 Yr. Growth %	51.75	-6.21	-2.05	2.81	-1.64
Tangible Book Value, 1 Yr. Growth %	5.27	17.41	-1.81	6.72	-7.05
Common Equity, 1 Yr. Growth %	4.8	13.06	-1.84	7.07	-6.26
Cash From Operations, 1 Yr. Growth %	-49.29	188.09	-20.15	-12.39	-48.34
Capital Expenditures, 1 Yr. Growth %	7.51K	-98.45	150.59	-37.08	-52.26
Levered Free Cash Flow, 1 Yr. Growth %	-468.01	-134.2	-21.3	-45.18	-68.65
Unlevered Free Cash Flow, 1 Yr. Growth %	-461.57	-135.26	-20.66	-43.58	-64.32
Dividend Per Share, 1 Yr. Growth %	38.89	68	-23.81	24.95	-50
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-4.27	19.15	0.49	0.88	2.84
Gross Profit, 2 Yr. CAGR %	-13.44	22.12	11.47	4.78	-4.33
EBITDA, 2 Yr. CAGR %	-20.21	51.48	15.81	1.69	-12.65
EBITA, 2 Yr. CAGR %	-21.92	56.56	17.17	1.54	-14.67
EBIT, 2 Yr. CAGR %	-22.59	60.26	19.29	2.97	-16.98
Earnings From Cont. Operations, 2 Yr. CAGR %	-19.24	74.29	16.27	-4.65	-20.68
Net Income, 2 Yr. CAGR %	-19.24	74.29	16.27	-4.65	-20.68
Normalized Net Income, 2 Yr. CAGR %	-24.31	72.21	20.88	1.34	-20.72
Diluted EPS Before Extra, 2 Yr. CAGR %	-19.51	73.56	15.74	-5.09	-20.92
Accounts Receivable, 2 Yr. CAGR %	13.01	37.27	-7.2	-9.85	3.09
Inventory, 2 Yr. CAGR %	-0.95	-5.77	-25.01	1.1	15.22
Net Property, Plant and Equip., 2 Yr. CAGR %	77.74	77.29	2.27	4.81	-0.03
Total Assets, 2 Yr. CAGR %	16	19.3	-4.15	0.35	0.56
Tangible Book Value, 2 Yr. CAGR %	-2.74	11.18	7.37	2.36	-0.4
Common Equity, 2 Yr. CAGR %	-2.38	8.85	5.35	2.52	0.19
Cash From Operations, 2 Yr. CAGR %	-32.15	20.7	51.67	-16.31	-32.72
Capital Expenditures, 2 Yr. CAGR %	751.53	8.74	-80.26	25.57	-45.19
Levered Free Cash Flow, 2 Yr. CAGR %	89.97	12.19	-48.12	-34.31	-58.55
Unlevered Free Cash Flow, 2 Yr. CAGR %	88.04	12.9	-47.11	-33.09	-55.13
Dividend Per Share, 2 Yr. CAGR %	-17.8	52.75	13.14	-2.43	-20.94
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	5.37	1.24	8.18	4.84	-1.93
Gross Profit, 3 Yr. CAGR %	1.29	-1.62	13.39	11.75	-3.63
EBITDA, 3 Yr. CAGR %	4.06	-1.7	27.3	15.55	-11.81
EBITA, 3 Yr. CAGR %	3.36	-2.09	29.78	16.65	-13.4
EBIT, 3 Yr. CAGR %	3.74	-2.44	33.11	18	-14.14
Earnings From Cont. Operations, 3 Yr. CAGR %	3.61	6.93	29.88	19.45	-23.15
Net Income, 3 Yr. CAGR %	3.61	6.93	29.88	19.45	-23.15
Normalized Net Income, 3 Yr. CAGR %	0.53	1.49	33.42	23.28	-20.45
Diluted EPS Before Extra, 3 Yr. CAGR %	0.3	6.5	29.36	18.86	-23.4
Accounts Receivable, 3 Yr. CAGR %	9.39	9.84	16.07	-5.52	-4.1
Inventory, 3 Yr. CAGR %	4.61	-12.12	-10.3	-10.91	2.57
Net Property, Plant and Equip., 3 Yr. CAGR %	52.77	44.43	51.06	1.56	3.1
Total Assets, 3 Yr. CAGR %	11.82	8.06	11.71	-1.89	-0.32
Tangible Book Value, 3 Yr. CAGR %	2.95	3.56	6.67	7.15	-0.88
Common Equity, 3 Yr. CAGR %	1.92	2.52	5.16	5.92	-0.49
Cash From Operations, 3 Yr. CAGR %	42.25	9.77	5.17	26.36	-28.74
Capital Expenditures, 3 Yr. CAGR %	297.89	4.08	43.63	-70.95	-9.03
Levered Free Cash Flow, 3 Yr. CAGR %	299.2	7.27	-0.31	-47.16	-48.67
Unlevered Free Cash Flow, 3 Yr. CAGR %	452.33	7.62	0.38	-45.96	-45.74
Dividend Per Share, 3 Yr. CAGR %	5.16	4.32	21.14	16.95	-21.91
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	6.43	6.17	3.39	1.1	6.01
Gross Profit, 5 Yr. CAGR %	5.08	6.14	5.25	0.89	5.94
EBITDA, 5 Yr. CAGR %	11.58	9.9	8.61	-0.36	9.5
EBITA, 5 Yr. CAGR %	11.96	10.04	8.68	-0.65	9.74
EBIT, 5 Yr. CAGR %	13.1	10.37	9.7	-0.31	10.21
Earnings From Cont. Operations, 5 Yr. CAGR %	11.22	18.42	8.5	2.14	6.63
Net Income, 5 Yr. CAGR %	11.22	18.42	8.5	2.14	6.63
Normalized Net Income, 5 Yr. CAGR %	11.46	18.37	8.22	1.43	8.35
Diluted EPS Before Extra, 5 Yr. CAGR %	9.61	17.37	6.21	1.7	6.24
Accounts Receivable, 5 Yr. CAGR %	13.71	14.37	2.42	1.49	10.69
Inventory, 5 Yr. CAGR %	10.15	1.66	-8.43	-7.05	-0.85
Net Property, Plant and Equip., 5 Yr. CAGR %	59.97	27.91	30.12	27.04	28.07
Total Assets, 5 Yr. CAGR %	10.76	6.86	5.13	4.91	7.11
Tangible Book Value, 5 Yr. CAGR %	16.43	16.57	4.69	3.08	3.78
Common Equity, 5 Yr. CAGR %	10.7	11.52	3.28	2.52	3.14
Cash From Operations, 5 Yr. CAGR %	18.76	64.57	45.86	-1.52	-12.02
Capital Expenditures, 5 Yr. CAGR %	168.11	-40.48	19.67	12.19	-2.3
Levered Free Cash Flow, 5 Yr. CAGR %	72.61	27.71	76.49	-11.84	-29.82
Unlevered Free Cash Flow, 5 Yr. CAGR %	67.56	31.29	116.1	-11.01	-27.26
Dividend Per Share, 5 Yr. CAGR %	6.79	11.75	8.28	1.56	2.13