Income Statement ASIX Electronics Corporation

Stocks

3169

TW0003169009

Semiconductors

End-of-day quote Taipei Exchange 01/10/2026			5-day change	1st Jan Change
117.00 ^TWD	+1.74%		+2.18%	+20.00%

22/07	ASIX Electronics Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
22/04	ASIX Electronics Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

ddcaf69eace.apcvMyetOTFSAFyyayWb69jIPfaAqWOV8b9U7Bu5ab8.UsBabHDEcno4Y27AI02jpIuLTLPf5TXfgtgtlU7PIdld5mpdcORQfBg2aA

Published financial data: ASIX ELECTRONICS CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Revenues	131.83Cr	133.55Cr	89Cr	85Cr	93Cr
Total Revenues	131.83Cr	133.55Cr	89Cr	85Cr	93Cr
Cost of Goods Sold, Total	56Cr	57Cr	41Cr	42Cr	43Cr
Gross Profit	75Cr	76Cr	47Cr	44Cr	49Cr
Selling General & Admin Expenses, Total	15Cr	15Cr	11Cr	9.85Cr	10Cr
R&D Expenses	15Cr	14Cr	12Cr	12Cr	14Cr
Other Operating Expenses, Total	30Cr	29Cr	23Cr	22Cr	24Cr
Operating Income	46Cr	48Cr	25Cr	22Cr	26Cr
Interest Expense, Total	-6L	-6L	-6L	-6L	-5L
Interest And Investment Income	38.03L	98.93L	2.36Cr	2.51Cr	2.64Cr
Net Interest Expenses	32.23L	93.33L	2.3Cr	2.45Cr	2.59Cr
Currency Exchange Gains (Loss)	-19.75L	1.7Cr	-33.81L	1.09Cr	-82.2L
Other Non Operating Income (Expenses)	75.58L	11.56L	11.17L	9L	10.83L
EBT, Excl. Unusual Items	47Cr	50Cr	27Cr	25Cr	28Cr
Gain (Loss) On Sale Of Investments	-	-	-	-	-
EBT, Incl. Unusual Items	47Cr	50Cr	27Cr	25Cr	28Cr
Income Tax Expense	8.26Cr	8.83Cr	3.9Cr	3.8Cr	4.49Cr
Earnings From Continuing Operations	38Cr	42Cr	23Cr	22Cr	23Cr
Net Income to Company	38Cr	42Cr	23Cr	22Cr	23Cr
Net Income - (IS)	38Cr	42Cr	23Cr	22Cr	23Cr
Net Income to Common Incl Extra Items	38Cr	42Cr	23Cr	22Cr	23Cr
Net Income to Common Excl. Extra Items	38Cr	42Cr	23Cr	22Cr	23Cr
Per Share Items
Net EPS - Basic	6.34	6.66	3.67	3.42	3.67
Basic EPS - Continuing Operations	6.34	6.66	3.67	3.42	3.67
Basic Weighted Average Shares Outstanding	6.06Cr	6.24Cr	6.27Cr	6.29Cr	6.31Cr
Net EPS - Diluted	6.3	6.54	3.64	3.39	3.63
Diluted EPS - Continuing Operations	6.3	6.54	3.64	3.39	3.63
Diluted Weighted Average Shares Outstanding	6.1Cr	6.35Cr	6.33Cr	6.35Cr	6.37Cr
Normalized Basic EPS	4.82	5.05	2.68	2.52	2.74
Normalized Diluted EPS	4.78	4.96	2.66	2.49	2.71
Dividend Per Share	5	5.5	3.5	3	3.2
Payout Ratio	40.48	75.09	149.9	102.23	81.78
Supplemental Items
EBITDA	48Cr	49Cr	27Cr	23Cr	27Cr
EBITA	47Cr	48Cr	25Cr	22Cr	26Cr
EBIT	46Cr	48Cr	25Cr	22Cr	26Cr
EBITDAR	48Cr	49Cr	27Cr	23Cr	27Cr
Effective Tax Rate - (Ratio)	17.7	17.53	14.47	14.98	16.26
Total Current Taxes	8.29Cr	8.73Cr	4.02Cr	3.33Cr	4.29Cr
Total Deferred Taxes	-3L	10.5L	-12.4L	46.81L	20.27L
Normalized Net Income	29Cr	32Cr	17Cr	16Cr	17Cr
Interest on Long-Term Debt	6L	6L	6L	6L	5L
Non-Cash Pension Expense	-	-	-	-	-
Supplemental Operating Expense Items
Selling and Marketing Expenses	6.96Cr	6.86Cr	5.32Cr	4.48Cr	4.56Cr
General and Administrative Expenses	7.88Cr	7.67Cr	5.51Cr	5.37Cr	5.45Cr
Research And Development Expense From Footnotes	15Cr	14Cr	12Cr	12Cr	14Cr
Net Rental Expense, Total	34T	38T	61T	42T	46T
Imputed Operating Lease Interest Expense	10.94T	13.02T	22.07T	16.29T	17.84T
Imputed Operating Lease Depreciation	23.06T	24.98T	38.93T	25.71T	28.16T

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Assets
Cash And Equivalents	86Cr	156.57Cr	147.65Cr	136.48Cr	142.21Cr
Short Term Investments	70Cr	8.6Cr	8.63Cr	29Cr	29Cr
Total Cash And Short Term Investments	156.4Cr	165.18Cr	156.28Cr	165.03Cr	170.76Cr
Accounts Receivable, Total	14Cr	8.87Cr	11Cr	8.09Cr	6.28Cr
Total Receivables	14Cr	8.87Cr	11Cr	8.09Cr	6.28Cr
Inventory	15Cr	22Cr	11Cr	6.04Cr	8.3Cr
Other Current Assets, Total	97.25L	29.64L	37.08L	60.78L	66.04L
Total Current Assets	186.61Cr	196.41Cr	178.67Cr	179.77Cr	186.01Cr
Gross Property Plant And Equipment	27Cr	28Cr	30Cr	30Cr	31Cr
Accumulated Depreciation	-21Cr	-21Cr	-23Cr	-25Cr	-26Cr
Net Property Plant And Equipment	6Cr	6.48Cr	6.95Cr	5.68Cr	5.4Cr
Long-term Investments	65.2L	28.25L	39.05L	75.8L	75.8L
Goodwill	4.33Cr	4.8Cr	4.8Cr	5.13Cr	4.92Cr
Other Intangibles, Total	41.74L	46.56L	80.29L	1.24Cr	1.7Cr
Deferred Tax Assets Long-Term	2.29Cr	1.82Cr	1.94Cr	1.27Cr	1.18Cr
Other Long-Term Assets, Total	31.62L	84.47L	25.41L	25.41L	80.58L
Total Assets	200.61Cr	211.1Cr	193.81Cr	194.1Cr	200.77Cr
Liabilities
Accounts Payable, Total	7.55Cr	3.41Cr	1.86Cr	2.74Cr	2.95Cr
Accrued Expenses, Total	14Cr	15Cr	9.57Cr	8.67Cr	9.33Cr
Current Portion of Leases	12.07L	11.07L	11.91L	9L	10L
Current Income Taxes Payable	6.38Cr	4.07Cr	3.97Cr	53.96L	1.71Cr
Other Current Liabilities	6.12Cr	5.63Cr	3.02Cr	3.85Cr	3.07Cr
Total Current Liabilities	34Cr	28Cr	19Cr	16Cr	17Cr
Long-Term Leases	1.26Cr	1.12Cr	1.12Cr	99.84L	99.41L
Pension & Other Post Retirement Benefits	-	-	-	-	-
Deferred Tax Liability Non Current	-	-	-	6L	-
Total Liabilities	36Cr	30Cr	20Cr	17Cr	18Cr
Common Stock, Total	62Cr	62Cr	63Cr	63Cr	63Cr
Additional Paid In Capital	48Cr	47Cr	44Cr	46Cr	48Cr
Retained Earnings	58Cr	75Cr	70Cr	69Cr	73Cr
Comprehensive Income and Other	-3.32Cr	-2.14Cr	-2.15Cr	-64.61L	-1.4Cr
Total Common Equity	165.11Cr	181.54Cr	174.16Cr	177.16Cr	182.62Cr
Total Equity	165.11Cr	181.54Cr	174.16Cr	177.16Cr	182.62Cr
Total Liabilities And Equity	200.61Cr	211.1Cr	193.81Cr	194.1Cr	200.77Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	6.22Cr	6.24Cr	6.28Cr	6.29Cr	6.31Cr
ECS Total Common Shares Outstanding	6.22Cr	6.24Cr	6.28Cr	6.29Cr	6.31Cr
Book Value / Share	26.55	29.08	27.74	28.15	28.94
Tangible Book Value	160.36Cr	176.27Cr	168.56Cr	170.79Cr	176.01Cr
Tangible Book Value Per Share	25.78	28.24	26.85	27.14	27.89
Total Debt	1.38Cr	1.23Cr	1.23Cr	1.09Cr	1.09Cr
Net Debt	-155.01Cr	-163.94Cr	-155.04Cr	-163.94Cr	-169.67Cr
Debt Equivalent of Unfunded Proj. Benefit Obligation	-	-	-	-	-
Debt Equivalent Oper. Leases	3L	3L	5L	3L	4L
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	-	10L	-	-	31T
Inventories - Work In Process, Total	2.33Cr	3.03Cr	4.37Cr	1.46Cr	1.69Cr
Inventories - Finished Goods, Total	13Cr	19Cr	6.91Cr	4.57Cr	6.61Cr
Buildings, Total	7.39Cr	7.55Cr	7.55Cr	7.55Cr	7.65Cr
Machinery, Total	18Cr	19Cr	21Cr	21Cr	22Cr
Accumulated Allowance for Doubtful Accounts (Supple)	-	-	-	-	-

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Net Income	38Cr	42Cr	23Cr	22Cr	23Cr
Depreciation & Amortization - CF	1.75Cr	1.74Cr	1.88Cr	1.79Cr	1.59Cr
Amortization of Goodwill and Intangible Assets - (CF)	83.92L	-	-	-	13.54L
Depreciation & Amortization, Total	2.59Cr	1.74Cr	1.88Cr	1.79Cr	1.73Cr
Amortization of Deferred Charges, Total - (CF)	21.13L	80.48L	1.53Cr	1.43Cr	1.64Cr
(Gain) Loss From Sale Of Asset	-	-	-	-	-
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	-
Other Operating Activities, Total	5.3Cr	-2.5Cr	22.62L	-3.1Cr	1.09Cr
Change In Accounts Receivable	-5.76Cr	4.93Cr	-1.87Cr	2.65Cr	1.81Cr
Change In Inventories	-9.02Cr	-6.47Cr	10Cr	5.4Cr	-1.84Cr
Change In Accounts Payable	3.69Cr	-3.82Cr	-1.87Cr	88.51L	21.02L
Change in Other Net Operating Assets	13Cr	6.02Cr	-3.87Cr	1.72Cr	1.68Cr
Cash from Operations	48Cr	42Cr	29Cr	32Cr	29Cr
Capital Expenditure	-94.53L	-2.26Cr	-2.22Cr	-54.28L	-1.2Cr
Sale of Property, Plant, and Equipment	-	-	-	-	-
Sale (Purchase) of Intangible assets	-54.87L	-85.3L	-1.86Cr	-1.87Cr	-2.22Cr
Investment in Marketable and Equity Securities, Total	-33Cr	62Cr	-10.8L	-20Cr	-
Other Investing Activities, Total	57.04L	-52.85L	59.06L	-	-55.17L
Cash from Investing	-34Cr	58Cr	-3.6Cr	-22Cr	-3.98Cr
Long-Term Debt Repaid, Total	-11.86L	-12.07L	-12.06L	-12.01L	-11.01L
Total Debt Repaid	-11.86L	-12.07L	-12.06L	-12.01L	-11.01L
Issuance of Common Stock	50Cr	-	-	-	-
Repurchase of Common Stock	-	-	-	-	-
Common Dividends Paid	-16Cr	-31Cr	-35Cr	-22Cr	-19Cr
Common & Preferred Stock Dividends Paid	-16Cr	-31Cr	-35Cr	-22Cr	-19Cr
Cash from Financing	34Cr	-31Cr	-35Cr	-22Cr	-19Cr
Foreign Exchange Rate Adjustments	-37.38L	1.44Cr	-1L	1.07Cr	-71.43L
Net Change in Cash	48Cr	71Cr	-8.93Cr	-11Cr	5.73Cr
Supplemental Items
Cash Interest Paid	6L	6L	6L	6L	5L
Cash Income Tax Paid (Refund)	2.95Cr	11Cr	4.15Cr	6.72Cr	2.97Cr
Levered Free Cash Flow	34Cr	22Cr	14Cr	19Cr	17Cr
Unlevered Free Cash Flow	34Cr	22Cr	14Cr	19Cr	17Cr
Change In Net Working Capital	-4.53Cr	6.81Cr	1.08Cr	-5.11Cr	-74.9L
Net Debt Issued / Repaid	-11.86L	-12.07L	-12.06L	-12.01L	-11.01L

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Profitability
Return on Assets	18.61	14.47	7.67	6.99	8.16
Return on Total Capital	22.13	17.05	8.67	7.67	8.9
Return On Equity %	30.04	23.98	12.95	12.26	12.87
Return on Common Equity	30.04	23.98	12.95	12.26	12.87
Margin Analysis
Gross Profit Margin %	57.24	57.26	53.46	51.12	53.23
SG&A Margin	11.25	10.88	12.19	11.56	10.76
EBITDA Margin %	36.59	36.88	29.96	27.4	29.44
EBITA Margin %	35.37	35.68	28	25.46	27.87
EBIT Margin %	34.74	35.68	28	25.46	27.72
Income From Continuing Operations Margin %	29.14	31.13	25.95	25.27	24.9
Net Income Margin %	29.14	31.13	25.95	25.27	24.9
Net Avail. For Common Margin %	29.14	31.13	25.95	25.27	24.9
Normalized Net Income Margin	22.13	23.59	18.96	18.57	18.59
Levered Free Cash Flow Margin	26.11	16.75	15.48	22.81	18.03
Unlevered Free Cash Flow Margin	26.13	16.78	15.52	22.86	18.06
Asset Turnover
Asset Turnover	0.86	0.65	0.44	0.44	0.47
Fixed Assets Turnover	20.75	21.4	13.21	13.5	16.78
Receivables Turnover (Average Receivables)	12.07	11.78	9.05	9.05	12.93
Inventory Turnover (Average Inventory)	5.16	3.04	2.48	4.81	6.06
Short Term Liquidity
Current Ratio	5.45	6.91	9.64	11.32	10.85
Quick Ratio	4.97	6.12	9.01	10.9	10.32
Operating Cash Flow to Current Liabilities	1.41	1.49	1.58	2.03	1.72
Days Sales Outstanding (Average Receivables)	30.23	30.98	40.32	40.43	28.23
Days Outstanding Inventory (Average Inventory)	70.79	119.94	147.29	76.02	60.2
Average Days Payable Outstanding	31.82	31.38	31.48	23.1	22.72
Cash Conversion Cycle (Average Days)	69.19	119.53	156.14	93.36	65.72
Long Term Solvency
Total Debt/Equity	0.84	0.68	0.71	0.61	0.6
Total Debt / Total Capital	0.83	0.67	0.7	0.61	0.59
LT Debt/Equity	0.76	0.62	0.64	0.56	0.54
Long-Term Debt / Total Capital	0.76	0.61	0.64	0.56	0.54
Total Liabilities / Total Assets	17.7	14.01	10.14	8.73	9.04
EBIT / Interest Expense	789.56	850.84	445.43	385.54	488.02
EBITDA / Interest Expense	834.13	881.95	479.09	417.32	520.7
(EBITDA - Capex) / Interest Expense	817.83	841.63	439.25	407.68	497.98
Total Debt / EBITDA	0.03	0.02	0.05	0.05	0.04
Net Debt / EBITDA	-3.2	-3.32	-5.8	-6.98	-6.17
Total Debt / (EBITDA - Capex)	0.03	0.03	0.05	0.05	0.04
Net Debt / (EBITDA - Capex)	-3.27	-3.48	-6.33	-7.14	-6.45
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	81.73	1.3	-33.54	-3.94	9.02
Gross Profit, 1 Yr. Growth %	95.9	1.34	-37.95	-8.14	13.53
EBITDA, 1 Yr. Growth %	136.59	2.09	-46	-12.17	17.17
EBITA, 1 Yr. Growth %	138.45	2.17	-47.84	-12.67	19.33
EBIT, 1 Yr. Growth %	145.26	4.05	-47.84	-12.67	18.71
Earnings From Cont. Operations, 1 Yr. Growth %	141.41	8.21	-44.59	-6.46	7.46
Net Income, 1 Yr. Growth %	141.41	8.21	-44.59	-6.46	7.46
Normalized Net Income, 1 Yr. Growth %	146.7	7.98	-46.57	-5.9	9.1
Diluted EPS Before Extra, 1 Yr. Growth %	110	3.81	-44.34	-6.87	7.08
Accounts Receivable, 1 Yr. Growth %	71.63	-35.73	21.14	-24.65	-22.37
Inventory, 1 Yr. Growth %	140.62	42.85	-48.9	-46.47	37.58
Net Property, Plant and Equip., 1 Yr. Growth %	-10.68	8.13	7.2	-18.32	-4.87
Total Assets, 1 Yr. Growth %	87.44	5.23	-8.19	0.15	3.44
Tangible Book Value, 1 Yr. Growth %	88.08	9.92	-4.38	1.32	3.06
Common Equity, 1 Yr. Growth %	82.14	9.95	-4.06	1.72	3.09
Cash From Operations, 1 Yr. Growth %	111.84	-12.63	-30.59	10.14	-8.82
Capital Expenditures, 1 Yr. Growth %	335.02	138.83	-1.52	-75.59	121.08
Levered Free Cash Flow, 1 Yr. Growth %	113.53	-35	-38.59	42.4	-13.85
Unlevered Free Cash Flow, 1 Yr. Growth %	113.27	-34.96	-38.53	42.3	-13.84
Dividend Per Share, 1 Yr. Growth %	100	10	-36.36	-14.29	6.67
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	35.02	35.68	-17.95	-20.1	2.34
Gross Profit, 2 Yr. CAGR %	46.38	40.9	-20.7	-24.5	2.12
EBITDA, 2 Yr. CAGR %	62.96	55.42	-25.75	-31.13	1.44
EBITA, 2 Yr. CAGR %	63.98	56.09	-26.99	-32.51	2.09
EBIT, 2 Yr. CAGR %	67.02	59.74	-26.33	-32.51	1.82
Earnings From Cont. Operations, 2 Yr. CAGR %	64.35	61.63	-22.56	-28.01	0.25
Net Income, 2 Yr. CAGR %	64.35	61.63	-22.56	-28.01	0.25
Normalized Net Income, 2 Yr. CAGR %	67.89	63.21	-24.04	-29.09	1.32
Diluted EPS Before Extra, 2 Yr. CAGR %	48.53	47.65	-23.99	-28	-0.14
Accounts Receivable, 2 Yr. CAGR %	38.08	5.03	-11.76	-4.46	-23.52
Inventory, 2 Yr. CAGR %	51.07	85.4	-14.56	-47.7	-14.18
Net Property, Plant and Equip., 2 Yr. CAGR %	9.87	-1.73	7.66	-6.43	-11.85
Total Assets, 2 Yr. CAGR %	39.51	40.44	-1.71	-4.11	1.78
Tangible Book Value, 2 Yr. CAGR %	38.13	43.78	2.52	-1.57	2.19
Common Equity, 2 Yr. CAGR %	35.04	41.51	2.71	-1.21	2.4
Cash From Operations, 2 Yr. CAGR %	49.06	36.05	-22.12	-12.56	0.21
Capital Expenditures, 2 Yr. CAGR %	146.88	222.33	53.36	-50.97	-26.53
Levered Free Cash Flow, 2 Yr. CAGR %	48.7	17.82	-36.82	-6.76	10.76
Unlevered Free Cash Flow, 2 Yr. CAGR %	48.58	17.77	-36.77	-6.75	10.73
Dividend Per Share, 2 Yr. CAGR %	46.39	48.32	-16.33	-26.15	-4.38
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	26.72	22.69	6.96	-13.52	-11.38
Gross Profit, 3 Yr. CAGR %	36.79	29.49	7.2	-16.72	-13.5
EBITDA, 3 Yr. CAGR %	42.19	39.44	9.26	-21.47	-17.79
EBITA, 3 Yr. CAGR %	45.49	40.06	8.32	-22.5	-18.39
EBIT, 3 Yr. CAGR %	53.6	42.64	10	-22.03	-18.53
Earnings From Cont. Operations, 3 Yr. CAGR %	47.11	42.98	13.12	-17.53	-17.72
Net Income, 3 Yr. CAGR %	47.11	42.98	13.12	-17.53	-17.72
Normalized Net Income, 3 Yr. CAGR %	49.76	44.92	12.49	-18.42	-18.14
Diluted EPS Before Extra, 3 Yr. CAGR %	37.11	31.81	6.66	-18.66	-17.82
Accounts Receivable, 3 Yr. CAGR %	15.66	7.01	10.15	-16.29	-10.85
Inventory, 3 Yr. CAGR %	25.5	48.28	20.66	-26.89	-27.8
Net Property, Plant and Equip., 3 Yr. CAGR %	22.29	9.29	1.16	-1.81	-5.91
Total Assets, 3 Yr. CAGR %	27.65	27	21.89	-1.09	-1.66
Tangible Book Value, 3 Yr. CAGR %	27.28	28	25.51	2.12	-0.05
Common Equity, 3 Yr. CAGR %	24.61	26.1	24.32	2.38	0.2
Cash From Operations, 3 Yr. CAGR %	35.15	24.75	8.71	-12.59	-11.34
Capital Expenditures, 3 Yr. CAGR %	140.92	144.17	117.1	-16.88	-19
Levered Free Cash Flow, 3 Yr. CAGR %	35.73	12.86	-5.19	-17.32	-9.18
Unlevered Free Cash Flow, 3 Yr. CAGR %	35.78	12.82	-5.18	-17.3	-9.17
Dividend Per Share, 3 Yr. CAGR %	31.04	33.09	11.87	-15.66	-16.52
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	15.34	13.79	6.5	3.35	5.08
Gross Profit, 5 Yr. CAGR %	25.33	20.67	9.99	4.36	5.14
EBITDA, 5 Yr. CAGR %	30.38	22.32	9.65	5.16	6.06
EBITA, 5 Yr. CAGR %	34.02	24.71	10.42	4.59	5.78
EBIT, 5 Yr. CAGR %	43.91	30.72	14.49	5.74	6.65
Earnings From Cont. Operations, 5 Yr. CAGR %	44.19	33.37	13.8	8.66	7.79
Net Income, 5 Yr. CAGR %	44.19	33.37	13.8	8.66	7.79
Normalized Net Income, 5 Yr. CAGR %	43.6	32.69	14.15	8.88	7.88
Diluted EPS Before Extra, 5 Yr. CAGR %	37.35	26.32	8.29	3.49	3.89
Accounts Receivable, 5 Yr. CAGR %	8.98	-0.82	3.79	2.27	-4.81
Inventory, 5 Yr. CAGR %	21.69	22.34	7.61	-2.26	5.28
Net Property, Plant and Equip., 5 Yr. CAGR %	-1.61	5.99	16.22	2.71	-4.26
Total Assets, 5 Yr. CAGR %	18.96	18.57	14.98	13.5	13.41
Tangible Book Value, 5 Yr. CAGR %	20.75	19.99	16.73	15.23	15.6
Common Equity, 5 Yr. CAGR %	16.66	17.59	15.34	14.37	15.04
Cash From Operations, 5 Yr. CAGR %	26.46	20.57	8.4	8.22	5.23
Capital Expenditures, 5 Yr. CAGR %	114.74	33.24	101.1	28.47	40.74
Levered Free Cash Flow, 5 Yr. CAGR %	23.02	13.58	-0.04	4.56	0.78
Unlevered Free Cash Flow, 5 Yr. CAGR %	23.05	13.62	0.01	4.54	0.77
Dividend Per Share, 5 Yr. CAGR %	35.1	22.42	9.51	5.16	5.06