Income Statement Cystech Electronics Corp.

Stocks

6651

TW0006651003

Semiconductors

End-of-day quote Taipei Exchange 02/10/2026			5-day change	1st Jan Change
150.50 ^TWD	+2.03%		+0.67%	+85.57%

12/08	Cystech Electronics Corp. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
12/05	Cystech Electronics Corp. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

4abdf1.hX3Qm1ymmqCbGUjAvZU-yQswP8gKvi5E8ybj0FxS82Q.5z6R9R7r8Jb5XT6vjKVwrUNeUoVO83syy2qunQkqmD3mMJTBFM3Z_9V0Ow

Published financial data: CYSTECH ELECTRONICS CORP.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Revenues	162.67Cr	169.64Cr	134.49Cr	144.56Cr	150.22Cr
Total Revenues	162.67Cr	169.64Cr	134.49Cr	144.56Cr	150.22Cr
Cost of Goods Sold, Total	104.46Cr	103.46Cr	88Cr	93Cr	98Cr
Gross Profit	58Cr	66Cr	46Cr	51Cr	52Cr
Selling General & Admin Expenses, Total	22Cr	23Cr	19Cr	20Cr	19Cr
Provision for Bad Debts	-	-	-	-	16T
R&D Expenses	4.08Cr	3.87Cr	4.26Cr	4.89Cr	5.03Cr
Other Operating Expenses	-	4.51Cr	10L	-54.38L	-65.13L
Other Operating Expenses, Total	26Cr	31Cr	23Cr	24Cr	24Cr
Operating Income	32Cr	35Cr	23Cr	27Cr	29Cr
Interest Expense, Total	-13.43L	-34.15L	-87.01L	-51.65L	-20.72L
Interest And Investment Income	2L	18.43L	1.69Cr	1.63Cr	50.39L
Net Interest Expenses	-11.92L	-15.72L	81.72L	1.11Cr	29.67L
Currency Exchange Gains (Loss)	-85.95L	5.35Cr	-12.13L	6.86Cr	-2.58Cr
Other Non Operating Income (Expenses)	22T	1L	8L	-88T	47.42L
EBT, Excl. Unusual Items	31Cr	40Cr	24Cr	35Cr	27Cr
Gain (Loss) On Sale Of Assets	-	-	-	-	-
Other Unusual Items	-	-	-	52T	-
EBT, Incl. Unusual Items	31Cr	40Cr	24Cr	35Cr	27Cr
Income Tax Expense	5.79Cr	9.39Cr	4.88Cr	6.65Cr	4.92Cr
Earnings From Continuing Operations	25Cr	31Cr	19Cr	28Cr	22Cr
Net Income to Company	25Cr	31Cr	19Cr	28Cr	22Cr
Net Income - (IS)	25Cr	31Cr	19Cr	28Cr	22Cr
Net Income to Common Incl Extra Items	25Cr	31Cr	19Cr	28Cr	22Cr
Net Income to Common Excl. Extra Items	25Cr	31Cr	19Cr	28Cr	22Cr
Per Share Items
Net EPS - Basic	7.4	8.91	5.48	8.22	6.32
Basic EPS - Continuing Operations	7.4	8.91	5.48	8.22	6.32
Basic Weighted Average Shares Outstanding	3.42Cr	3.43Cr	3.44Cr	3.45Cr	3.46Cr
Net EPS - Diluted	7.36	8.75	5.43	8.16	6.3
Diluted EPS - Continuing Operations	7.36	8.75	5.43	8.16	6.3
Diluted Weighted Average Shares Outstanding	3.44Cr	3.49Cr	3.47Cr	3.47Cr	3.47Cr
Normalized Basic EPS	5.68	7.28	4.31	6.35	4.84
Normalized Diluted EPS	5.65	7.15	4.28	6.3	4.82
Dividend Per Share	3.81	6	4	7	4
Payout Ratio	39.08	43.16	110.22	48.84	110.88
Supplemental Items
EBITDA	32Cr	35Cr	23Cr	27Cr	30Cr
EBITA	32Cr	35Cr	23Cr	27Cr	29Cr
EBIT	32Cr	35Cr	23Cr	27Cr	29Cr
EBITDAR	33Cr	35Cr	23Cr	28Cr	30Cr
Effective Tax Rate - (Ratio)	18.62	23.51	20.57	19.02	18.39
Total Current Taxes	5.77Cr	10Cr	5.93Cr	6.14Cr	4.72Cr
Total Deferred Taxes	2L	-65.1L	-1.06Cr	51.46L	19.83L
Normalized Net Income	19Cr	25Cr	15Cr	22Cr	17Cr
Interest on Long-Term Debt	3L	2L	2L	3L	91T
Supplemental Operating Expense Items
Marketing Expenses	-	-	-	-	-
Selling and Marketing Expenses	13Cr	14Cr	11Cr	11Cr	11Cr
General and Administrative Expenses	8.72Cr	9.52Cr	8.44Cr	8.9Cr	7.85Cr
Research And Development Expense From Footnotes	4.08Cr	3.87Cr	4.26Cr	4.89Cr	5.03Cr
Net Rental Expense, Total	8L	9L	10L	17.45L	27.97L
Imputed Operating Lease Interest Expense	43.64T	96.98T	1L	2L	7L
Imputed Operating Lease Depreciation	8L	8L	8L	15.41L	21.02L
Stock-Based Comp., Other (Total)	2.79Cr	1.72Cr	92.48L	52.13L	9L
Total Stock-Based Compensation	2.79Cr	1.72Cr	92.48L	52.13L	9L

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Assets
Cash And Equivalents	32Cr	41Cr	48Cr	47Cr	52Cr
Short Term Investments	-	-	6.14Cr	-	-
Total Cash And Short Term Investments	32Cr	41Cr	55Cr	47Cr	52Cr
Accounts Receivable, Total	59Cr	51Cr	40Cr	45Cr	40Cr
Other Receivables	60.54L	30.64L	18.3L	44.08L	25.68L
Total Receivables	59Cr	51Cr	40Cr	46Cr	40Cr
Inventory	42Cr	59Cr	33Cr	33Cr	32Cr
Prepaid Expenses	3.11Cr	2.82Cr	5.11Cr	-	-
Other Current Assets, Total	47.48L	81.25L	18Cr	6.54Cr	6.55Cr
Total Current Assets	136.59Cr	154.15Cr	151.09Cr	132.49Cr	130.91Cr
Gross Property Plant And Equipment	8.57Cr	7.9Cr	9.93Cr	11Cr	12Cr
Accumulated Depreciation	-4.04Cr	-4.37Cr	-4.77Cr	-6.12Cr	-7.69Cr
Net Property Plant And Equipment	4.52Cr	3.53Cr	5.16Cr	4.87Cr	4.08Cr
Other Intangibles, Total	41.8L	17.93L	1.18Cr	74.96L	60.55L
Deferred Tax Assets Long-Term	33.37L	98.47L	2.04Cr	1.89Cr	1.61Cr
Other Long-Term Assets, Total	4.91Cr	21Cr	36Cr	27Cr	18Cr
Total Assets	146.77Cr	180.25Cr	195.4Cr	167.23Cr	155.11Cr
Liabilities
Accounts Payable, Total	20Cr	13Cr	9.34Cr	16Cr	12Cr
Accrued Expenses, Total	6.72Cr	6.51Cr	5.79Cr	5.85Cr	4.79Cr
Short-term Borrowings	11Cr	33Cr	59Cr	7.3Cr	5Cr
Current Portion of Long-Term Debt	1.32Cr	88.98L	1.79Cr	-	-
Current Portion of Leases	97.54L	50.73L	73.44L	66.15L	18.75L
Current Income Taxes Payable	4.38Cr	6.87Cr	1.1Cr	3.6Cr	2.08Cr
Unearned Revenue Current, Total	20.64L	10L	6L	16.29L	2L
Other Current Liabilities	1.89Cr	93.48L	1.1Cr	3.05Cr	2.9Cr
Total Current Liabilities	46Cr	61Cr	79Cr	37Cr	27Cr
Long-Term Debt	2.24Cr	1.79Cr	-	-	-
Long-Term Leases	50.73L	-	1.07Cr	18.75L	-
Deferred Tax Liability Non Current	-	-	-	36.86L	28.63L
Other Non Current Liabilities	1.09Cr	1.61Cr	93.43L	29T	29T
Total Liabilities	50Cr	65Cr	81Cr	38Cr	28Cr
Common Stock, Total	33Cr	35Cr	35Cr	35Cr	35Cr
Additional Paid In Capital	30Cr	30Cr	30Cr	30Cr	30Cr
Retained Earnings	37Cr	53Cr	51Cr	66Cr	63Cr
Comprehensive Income and Other	-3.33Cr	-1.66Cr	-61.37L	-9L	-
Total Common Equity	97Cr	115.69Cr	114.69Cr	129.71Cr	127.43Cr
Total Equity	97Cr	115.69Cr	114.69Cr	129.71Cr	127.43Cr
Total Liabilities And Equity	146.77Cr	180.25Cr	195.4Cr	167.23Cr	155.11Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	3.46Cr	3.46Cr	3.46Cr	3.46Cr	3.46Cr
ECS Total Common Shares Outstanding	3.46Cr	3.46Cr	3.46Cr	3.46Cr	3.46Cr
Book Value / Share	27.91	33.44	33.15	37.49	36.83
Tangible Book Value	96Cr	115.51Cr	113.51Cr	128.96Cr	126.82Cr
Tangible Book Value Per Share	27.79	33.38	32.81	37.27	36.65
Total Debt	16Cr	36Cr	62Cr	8.15Cr	5.19Cr
Net Debt	-16Cr	-4.76Cr	7.78Cr	-39Cr	-47Cr
Debt Equivalent Oper. Leases	65.92L	74.08L	76.08L	1.4Cr	2.24Cr
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	3.49Cr	2.81Cr	1.42Cr	61.68L	89.86L
Inventories - Work In Process, Total	22Cr	40Cr	22Cr	22Cr	21Cr
Inventories - Finished Goods, Total	15Cr	16Cr	9.52Cr	9.91Cr	11Cr
Land - (BS)	1.37Cr	1.37Cr	1.37Cr	1.37Cr	1.37Cr
Buildings, Total	1.46Cr	1.46Cr	1.51Cr	1.52Cr	1.52Cr
Machinery, Total	4.28Cr	4.58Cr	5.26Cr	6.34Cr	7.6Cr
Full Time Employees	100	103	105	104	96
Accumulated Allowance for Doubtful Accounts (Supple)	11.92L	11.92L	11.92L	11.92L	12.08L

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Net Income	25Cr	31Cr	19Cr	28Cr	22Cr
Depreciation & Amortization - CF	1.08Cr	1.32Cr	1.32Cr	1.29Cr	2.03Cr
Depreciation & Amortization, Total	1.08Cr	1.32Cr	1.32Cr	1.29Cr	2.03Cr
Amortization of Deferred Charges, Total - (CF)	34.25L	25.62L	30.01L	51.83L	54.74L
(Gain) Loss From Sale Of Asset	-	-	-	-	-
Stock-Based Compensation (CF)	2.79Cr	1.72Cr	92.48L	52.13L	9L
Provision and Write-off of Bad Debts	-	-	-	-	16T
Other Operating Activities, Total	65.15L	9.07Cr	-1.12Cr	1.9Cr	-2.52Cr
Change In Accounts Receivable	-14Cr	6.98Cr	9.62Cr	-4.46Cr	6.4Cr
Change In Inventories	-12Cr	-21Cr	21Cr	-1.44Cr	-30.25L
Change In Accounts Payable	1.51Cr	-6.86Cr	-3.46Cr	6.96Cr	-3.87Cr
Change in Unearned Revenues	10.07L	-11L	-4L	10.43L	-14.03L
Change in Other Net Operating Assets	-4.92Cr	-14Cr	-14Cr	11Cr	6.47Cr
Cash from Operations	26.42L	8.32Cr	34Cr	44Cr	31Cr
Capital Expenditure	-46.82L	-42.8L	-67.52L	-1.93Cr	-1.55Cr
Sale of Property, Plant, and Equipment	-	-	-	-	-
Sale (Purchase) of Intangible assets	-17.14L	-2L	-51.12L	-47.11L	-79.31L
Investment in Marketable and Equity Securities, Total	1.42Cr	-	-21Cr	6.14Cr	-
Other Investing Activities, Total	1.18Cr	-5.77Cr	-6.94Cr	18Cr	3.34Cr
Cash from Investing	1.96Cr	-6.22Cr	-29Cr	21Cr	99.67L
Short Term Debt Issued, Total	-	22Cr	26Cr	-	-
Long-Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	-	22Cr	26Cr	-	-
Short Term Debt Repaid, Total	-7.7Cr	-	-	-52Cr	-2.3Cr
Long-Term Debt Repaid, Total	-1.14Cr	-1.85Cr	-1.81Cr	-2.6Cr	-66.15L
Total Debt Repaid	-8.84Cr	-1.85Cr	-1.81Cr	-54Cr	-2.96Cr
Issuance of Common Stock	24Cr	-	-	15T	-
Common Dividends Paid	-9.89Cr	-13Cr	-21Cr	-14Cr	-24Cr
Common & Preferred Stock Dividends Paid	-9.89Cr	-13Cr	-21Cr	-14Cr	-24Cr
Other Financing Activities, Total	25.85L	-23.93L	23.89L	33.45L	-9L
Cash from Financing	5.4Cr	6.39Cr	3.67Cr	-68Cr	-27Cr
Foreign Exchange Rate Adjustments	-	28.19L	-32.94L	43.86L	45.54L
Net Change in Cash	7.62Cr	8.76Cr	7.72Cr	-1.36Cr	4.73Cr
Supplemental Items
Cash Interest Paid	11.96L	33.37L	83.98L	55.26L	21.13L
Cash Income Tax Paid (Refund)	3.17Cr	7.55Cr	12Cr	3.64Cr	6.25Cr
Levered Free Cash Flow	-76.09L	9.63Cr	22Cr	39Cr	18Cr
Unlevered Free Cash Flow	-67.7L	9.84Cr	23Cr	40Cr	18Cr
Change In Net Working Capital	24Cr	15Cr	-7.34Cr	-23Cr	48.56L
Net Debt Issued / Repaid	-8.84Cr	20Cr	24Cr	-54Cr	-2.96Cr

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Profitability
Return on Assets	15.86	13.28	7.63	9.31	11.08
Return on Total Capital	20.91	16.42	8.72	10.73	13.2
Return On Equity %	33.48	28.78	16.35	23.19	16.99
Return on Common Equity	33.48	28.78	16.35	23.19	16.99
Margin Analysis
Gross Profit Margin %	35.79	39.01	34.5	35.37	34.7
SG&A Margin	13.56	13.6	14.2	13.67	12.76
EBITDA Margin %	19.96	20.69	17.36	19.02	19.93
EBITA Margin %	19.71	20.47	17.06	18.69	19.02
EBIT Margin %	19.71	20.47	17.06	18.69	19.02
Income From Continuing Operations Margin %	15.55	18.01	14.01	19.6	14.54
Net Income Margin %	15.55	18.01	14.01	19.6	14.54
Net Avail. For Common Margin %	15.55	18.01	14.01	19.6	14.54
Normalized Net Income Margin	11.95	14.71	11.02	15.13	11.14
Levered Free Cash Flow Margin	-0.47	5.68	16.72	27.12	11.69
Unlevered Free Cash Flow Margin	-0.42	5.8	17.13	27.34	11.78
Asset Turnover
Asset Turnover	1.29	1.04	0.72	0.8	0.93
Fixed Assets Turnover	36.04	42.12	30.94	28.83	33.57
Receivables Turnover (Average Receivables)	3.16	3.1	2.96	3.37	3.52
Inventory Turnover (Average Inventory)	3.01	2.07	1.92	2.84	3
Short Term Liquidity
Current Ratio	2.95	2.52	1.92	3.58	4.78
Quick Ratio	1.97	1.5	1.21	2.52	3.36
Operating Cash Flow to Current Liabilities	0.01	0.14	0.43	1.2	1.12
Days Sales Outstanding (Average Receivables)	115.34	117.84	123.5	108.52	103.58
Days Outstanding Inventory (Average Inventory)	121.2	176.24	190.07	128.95	121.66
Average Days Payable Outstanding	57.9	48.65	64.31	50.26	53.77
Cash Conversion Cycle (Average Days)	178.64	245.43	249.26	187.21	171.47
Long Term Solvency
Total Debt/Equity	16.75	31.11	54.4	6.28	4.07
Total Debt / Total Capital	14.35	23.73	35.23	5.91	3.91
LT Debt/Equity	2.84	1.55	0.93	0.14	-
Long-Term Debt / Total Capital	2.43	1.18	0.6	0.14	-
Total Liabilities / Total Assets	34.18	35.82	41.31	22.44	17.85
EBIT / Interest Expense	238.78	101.71	26.36	52.32	137.89
EBITDA / Interest Expense	246.81	105.59	27.88	54.81	147.67
(EBITDA - Capex) / Interest Expense	243.32	104.33	27.1	51.06	140.18
Total Debt / EBITDA	0.49	1	2.57	0.29	0.17
Net Debt / EBITDA	-0.48	-0.13	0.32	-1.38	-1.52
Total Debt / (EBITDA - Capex)	0.5	1.01	2.65	0.31	0.18
Net Debt / (EBITDA - Capex)	-0.48	-0.13	0.33	-1.48	-1.61
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	36.33	4.29	-20.72	7.49	3.91
Gross Profit, 1 Yr. Growth %	60.34	13.69	-29.89	10.21	1.93
EBITDA, 1 Yr. Growth %	93.11	8.07	-33.48	17.8	8.88
EBITA, 1 Yr. Growth %	94.92	8.31	-33.96	17.8	5.73
EBIT, 1 Yr. Growth %	94.92	8.31	-33.96	17.8	5.73
Earnings From Cont. Operations, 1 Yr. Growth %	112.09	20.73	-38.34	50.44	-22.91
Net Income, 1 Yr. Growth %	112.09	20.73	-38.34	50.44	-22.91
Normalized Net Income, 1 Yr. Growth %	112.68	28.45	-40.62	47.53	-23.5
Diluted EPS Before Extra, 1 Yr. Growth %	87.62	18.89	-37.94	50.28	-22.79
Accounts Receivable, 1 Yr. Growth %	33.64	-13.72	-20.61	12.85	-12.42
Inventory, 1 Yr. Growth %	49.9	42.6	-44.11	0.15	-1.49
Net Property, Plant and Equip., 1 Yr. Growth %	0.39	-21.88	46.08	-5.7	-16.13
Total Assets, 1 Yr. Growth %	38.59	22.81	8.4	-14.42	-7.25
Tangible Book Value, 1 Yr. Growth %	78.3	20.09	-1.73	13.61	-1.66
Common Equity, 1 Yr. Growth %	77.14	19.76	-0.86	13.1	-1.76
Cash From Operations, 1 Yr. Growth %	-95.25	-4.15T	303.72	32.29	-31.22
Capital Expenditures, 1 Yr. Growth %	2.92T	-8.59	57.76	186.4	-19.78
Levered Free Cash Flow, 1 Yr. Growth %	-121.6	-1.37T	133.51	74.33	-55.2
Unlevered Free Cash Flow, 1 Yr. Growth %	-117.9	-1.55T	133.97	71.62	-55.24
Dividend Per Share, 1 Yr. Growth %	33.37	57.5	-33.33	75	-42.86
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	26.88	19.24	-9.07	-7.69	5.69
Gross Profit, 2 Yr. CAGR %	34.68	35.01	-10.72	-12.1	5.99
EBITDA, 2 Yr. CAGR %	58.19	44.46	-15.21	-11.48	13.26
EBITA, 2 Yr. CAGR %	59.31	45.3	-15.42	-11.79	11.6
EBIT, 2 Yr. CAGR %	59.31	45.3	-15.42	-11.79	11.6
Earnings From Cont. Operations, 2 Yr. CAGR %	64.65	60.02	-13.72	-3.69	7.69
Net Income, 2 Yr. CAGR %	64.65	60.02	-13.72	-3.69	7.69
Normalized Net Income, 2 Yr. CAGR %	66.33	65.28	-12.67	-6.4	6.24
Diluted EPS Before Extra, 2 Yr. CAGR %	54.7	49.33	-14.11	-3.43	7.71
Accounts Receivable, 2 Yr. CAGR %	30.31	7.38	-17.24	-5.35	-0.59
Inventory, 2 Yr. CAGR %	30.04	45.46	-10.63	-25.18	-0.67
Net Property, Plant and Equip., 2 Yr. CAGR %	4.77	-11.44	6.83	17.37	-11.07
Total Assets, 2 Yr. CAGR %	29.2	30.46	15.38	-3.68	-10.91
Tangible Book Value, 2 Yr. CAGR %	47.38	46.33	8.63	5.66	5.7
Common Equity, 2 Yr. CAGR %	46.18	45.65	8.96	5.89	5.41
Cash From Operations, 2 Yr. CAGR %	-90.03	22.26	1.18T	131.1	-4.61
Capital Expenditures, 2 Yr. CAGR %	-6.94	425.48	20.09	112.56	51.58
Levered Free Cash Flow, 2 Yr. CAGR %	-82.23	65.36	443.66	101.76	-11.63
Unlevered Free Cash Flow, 2 Yr. CAGR %	-83.39	61.33	483.31	100.38	-12.35
Dividend Per Share, 2 Yr. CAGR %	109.79	44.91	2.47	8.01	0
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	18.19	18.85	4.07	-3.86	-3.97
Gross Profit, 3 Yr. CAGR %	27.34	27.28	8.52	-4.23	-7.65
EBITDA, 3 Yr. CAGR %	45.85	39.32	11.56	-5.39	-5.15
EBITA, 3 Yr. CAGR %	46.22	40.08	11.72	-5.55	-6.3
EBIT, 3 Yr. CAGR %	46.22	40.08	11.72	-5.55	-6.3
Earnings From Cont. Operations, 3 Yr. CAGR %	52.18	48.47	16.45	3.85	-10.58
Net Income, 3 Yr. CAGR %	52.18	48.47	16.45	3.85	-10.58
Normalized Net Income, 3 Yr. CAGR %	47.72	52.61	17.5	4.01	-12.49
Diluted EPS Before Extra, 3 Yr. CAGR %	45.86	41.69	11.44	3.5	-10.37
Accounts Receivable, 3 Yr. CAGR %	19.74	13.58	-2.9	-8.23	-7.77
Inventory, 3 Yr. CAGR %	0.87	33.64	5.82	-7.17	-18
Net Property, Plant and Equip., 3 Yr. CAGR %	15.55	-5	4.64	2.48	4.93
Total Assets, 3 Yr. CAGR %	17.88	27.04	22.65	4.45	-4.89
Tangible Book Value, 3 Yr. CAGR %	36.86	37.66	28.14	10.27	3.16
Common Equity, 3 Yr. CAGR %	36.15	36.78	28.12	10.32	3.27
Cash From Operations, 3 Yr. CAGR %	-47.24	-32.11	82.06	500.14	54.29
Capital Expenditures, 3 Yr. CAGR %	32.32	-7.49	251.86	60.45	53.61
Levered Free Cash Flow, 3 Yr. CAGR %	-40.05	-26.33	85.52	272.12	22.18
Unlevered Free Cash Flow, 3 Yr. CAGR %	-39.68	-26.25	82.62	287.96	21.58
Dividend Per Share, 3 Yr. CAGR %	68.12	90.65	11.87	22.48	-12.64
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	19.84	17.4	6.42	7.43	4.71
Gross Profit, 5 Yr. CAGR %	25.52	22.69	10.48	9.76	7.5
EBITDA, 5 Yr. CAGR %	49.95	30.34	17.4	16.21	12.23
EBITA, 5 Yr. CAGR %	54.39	31.77	17.46	16.42	11.67
EBIT, 5 Yr. CAGR %	54.39	31.77	17.46	16.42	11.67
Earnings From Cont. Operations, 5 Yr. CAGR %	55.54	34.98	21.28	24.87	12.86
Net Income, 5 Yr. CAGR %	55.54	34.98	21.28	24.87	12.86
Normalized Net Income, 5 Yr. CAGR %	55.31	37.14	19.71	25.5	12.86
Diluted EPS Before Extra, 5 Yr. CAGR %	48.45	29.39	18.01	21.55	9.93
Accounts Receivable, 5 Yr. CAGR %	19.18	14.31	3.29	5.59	-1.98
Inventory, 5 Yr. CAGR %	13.79	11.14	-4.1	6.01	3.17
Net Property, Plant and Equip., 5 Yr. CAGR %	7.49	2.91	11.98	3.39	-1.95
Total Assets, 5 Yr. CAGR %	21.4	19.85	16.88	13.72	7.93
Tangible Book Value, 5 Yr. CAGR %	31.57	27.53	24.78	23.84	18.64
Common Equity, 5 Yr. CAGR %	31.57	26.98	24.54	23.47	18.5
Cash From Operations, 5 Yr. CAGR %	9.63	23.06	79.55	10.82	40.58
Capital Expenditures, 5 Yr. CAGR %	1.41	21.72	27.28	29.03	151.23
Levered Free Cash Flow, 5 Yr. CAGR %	-13.86	11.13	44.81	10.24	37.9
Unlevered Free Cash Flow, 5 Yr. CAGR %	-12.07	12.87	49.49	10	36.15
Dividend Per Share, 5 Yr. CAGR %	42.73	35.47	37.91	51.89	6.96