Cash flow Digital Realty Trust, Inc.

Equities

DLR

US2538681030

Specialized REITs

Real-time Estimate Cboe BZX Other stock markets 09:27:41 17/03/2026 pm IST			5-day change	1st Jan Change
181.08 ^USD	-0.09%		-0.08%	+16.81%

13/03	Raymond James Adjusts Price Target on Digital Realty Trust to $210 From $195, Maintains Strong Buy Rating	MT
05/03	Bernstein Initiates Digital Realty Trust at Outperform With $218 Price Target	MT

07594468b3b.Kgmw8mwjSKgc7oa-_HEYNlqXuffYwmvMLQO3GZDSkmE.EmbngRtsBc5r1rL_ozp7RS_I1ZvrqyeId3fEKP214FZOOdGbG2IE_V-Msg

Published financial data: DIGITAL REALTY TRUST, INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Rental Revenues	439.5Cr	466.27Cr	543.02Cr	548.25Cr	596.89Cr
Tenant Reimbursements	-	-	-	-	-
Property Management Fee	3.28Cr	2.92Cr	4.69Cr	7.25Cr	14Cr
Other Revenues, Total	-17.17L	-1.35Cr	-2.98Cr	-12Cr	-3.2Cr
Total Revenues	442.62Cr	467.83Cr	544.73Cr	543.48Cr	608.07Cr
Property Expenses	177.83Cr	201.76Cr	259.81Cr	251.91Cr	272.67Cr
Selling General & Admin Expenses, Total	48Cr	50Cr	53Cr	55Cr	64Cr
Depreciation & Amortization - (IS) - (Collected)	140.32Cr	149.87Cr	161.81Cr	169.75Cr	181.85Cr
Other Operating Expenses	25.5L	1.24Cr	75.29L	2.71Cr	37.02L
Total Operating Expenses	366.82Cr	403.01Cr	474.95Cr	479.8Cr	519.06Cr
Operating Income (REIT / Utility Template)	76Cr	65Cr	70Cr	64Cr	89Cr
Interest Expense, Total	-29Cr	-30Cr	-44Cr	-45Cr	-44Cr
Interest and Investment Income	-	-	-	-	-
Net Interest Expenses	-29Cr	-30Cr	-44Cr	-45Cr	-44Cr
Other Non Operating Income (Expenses)	-43.58L	89.17L	6.84Cr	13Cr	16Cr
EBT, Excl. Unusual Items	46Cr	36Cr	33Cr	31Cr	61Cr
Total Merger & Related Restructuring Charges	-4.74Cr	-6.88Cr	-8.47Cr	-9.39Cr	-19Cr
Gain (Loss) on Sale of Investments	6.4Cr	-	-	2.7Cr	-
Gain (Loss) on Sale of Assets	138.08Cr	18Cr	90Cr	60Cr	100Cr
Asset Writedown	-1.83Cr	-30L	-12Cr	-19Cr	-7.86Cr
Other Unusual Items	-1.87Cr	-5.11Cr	-	-58.71L	9T
EBT, Incl. Unusual Items	182.02Cr	41Cr	102.59Cr	64Cr	134.52Cr
Income Tax Expense	7.28Cr	3.16Cr	7.56Cr	5.48Cr	3.2Cr
Earnings From Continuing Operations	174.74Cr	38Cr	95Cr	59Cr	131.32Cr
Net Income to Company	174.74Cr	38Cr	95Cr	59Cr	131.32Cr
Minority Interest	-3.82Cr	-26.41L	-14.74L	1.42Cr	-45.76L
Net Income - (IS)	170.93Cr	38Cr	95Cr	60Cr	130.86Cr
Preferred Dividend and Other Adjustments	2.78Cr	4.07Cr	4.07Cr	4.07Cr	4.07Cr
Net Income to Common Incl Extra Items	168.15Cr	34Cr	91Cr	56Cr	126.79Cr
Net Income to Common Excl. Extra Items	168.15Cr	34Cr	91Cr	56Cr	126.79Cr
Per Share Items
Net EPS - Basic	5.95	1.18	3.04	1.74	3.73
Basic EPS - Continuing Operations	5.95	1.18	3.04	1.74	3.73
Basic Weighted Average Shares Outstanding	28Cr	29Cr	30Cr	32Cr	34Cr
Net EPS - Diluted	5.94	1.11	3	1.61	3.58
Diluted EPS - Continuing Operations	5.94	1.11	3	1.61	3.58
Diluted Weighted Average Shares Outstanding	28Cr	30Cr	31Cr	33Cr	35Cr
Normalized Basic EPS	0.88	0.77	0.68	0.65	1.11
Normalized Diluted EPS	0.88	0.74	0.66	0.63	1.09
Dividend Per Share	4.64	4.88	4.88	4.88	4.88
Payout Ratio	80.69	384.09	160.26	271.08	132.09
American Depositary Receipts Ratio (ADR)	0.25	0.25	0.25	0.25	0.25
Supplemental Items
EBITDA	225.07Cr	222.33Cr	238.61Cr	240.34Cr	277.96Cr
EBITA	102.7Cr	90Cr	94Cr	87Cr	111.62Cr
EBIT	76Cr	65Cr	70Cr	64Cr	89Cr
EBITDAR	247.79Cr	244.65Cr	261.61Cr	263.12Cr	301.44Cr
Total Revenues (As Reported)	442.79Cr	469.18Cr	547.71Cr	555.5Cr	611.27Cr
Effective Tax Rate - (Ratio)	4	7.66	7.37	8.52	2.38
Current Domestic Taxes	-	-	-	-	25.64L
Current Foreign Taxes	-	-	-	-	13Cr
Total Current Taxes	-	-	-	-	13Cr
Deferred Domestic Taxes	-	-	-	-	-34T
Deferred Foreign Taxes	-	-	-	-	-10Cr
Total Deferred Taxes	-	-	-	-	-10Cr
Normalized Net Income	25Cr	22Cr	20Cr	21Cr	38Cr
Interest Capitalized	5.35Cr	7.08Cr	12Cr	12Cr	13Cr
Interest on Long-Term Debt	-	-	-	-	-
Supplemental Operating Expense Items
General and Administrative Expenses	40Cr	42Cr	45Cr	48Cr	57Cr
Net Rental Expense, Total	23Cr	22Cr	23Cr	23Cr	23Cr
Imputed Operating Lease Interest Expense	4.22Cr	4Cr	5.42Cr	5.55Cr	5.53Cr
Imputed Operating Lease Depreciation	19Cr	18Cr	18Cr	17Cr	18Cr
Stock-Based Comp., Other (Total)	8.41Cr	9.25Cr	8.05Cr	7.56Cr	9.38Cr
Total Stock-Based Compensation	8.41Cr	9.25Cr	8.05Cr	7.56Cr	9.38Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Gross Property Plant And Equipment	2.82TCr	3.23TCr	3.34TCr	3.39TCr	3.75TCr
Accumulated Depreciation	-621.03Cr	-726.9Cr	-782.37Cr	-864.13Cr	-999.36Cr
Net Property Plant And Equipment	2.2TCr	2.5TCr	2.55TCr	2.53TCr	2.75TCr
Land Held For Development Or Sale	13Cr	12Cr	12Cr	3.88Cr	9.11Cr
Total Real Estate Assets	2.22TCr	2.51TCr	2.57TCr	2.53TCr	2.76TCr
Cash And Equivalents	14Cr	14Cr	162.55Cr	387.09Cr	345.16Cr
Accounts Receivable, Total	121.91Cr	157.09Cr	157.62Cr	154.87Cr	181.2Cr
Other Receivables	-	-	33Cr	35Cr	31Cr
Goodwill	793.74Cr	920.85Cr	923.99Cr	892.94Cr	971.2Cr
Other Intangibles, Total	250.78Cr	284.6Cr	228.26Cr	197.38Cr	183.95Cr
Restricted Cash	87.87L	89.23L	1.1Cr	58.09L	66.43L
Other Current Assets, Total	-	-	48Cr	-	35Cr
Trading Asset Securities, Total	-	-	85.38L	3.9Cr	3.6Cr
Deferred Charges Long-Term	25Cr	26Cr	22Cr	21Cr	30Cr
Other Long-Term Assets, Total	213.68Cr	232.59Cr	269.39Cr	305.73Cr	402.44Cr
Total Assets	3.64TCr	4.15TCr	4.41TCr	4.53TCr	4.94TCr
Liabilities
Current Portion of Long-Term Debt	-	-	113.77Cr	126.13Cr	119.57Cr
Current Portion of Leases	17Cr	19Cr	19Cr	23Cr	24Cr
Long-Term Debt	1.34TCr	1.66TCr	1.64TCr	1.55TCr	1.75TCr
Long-Term Leases	155.98Cr	128.08Cr	167.16Cr	138.23Cr	135.11Cr
Accounts Payable, Total	132.5Cr	186.89Cr	169.71Cr	165.01Cr	196.84Cr
Deferred Tax Liability Current	-	-	-	-	-
Other Current Liabilities - (Brok / FS / Ins. / REIT Template)	68Cr	73Cr	83Cr	96Cr	118.34Cr
Deferred Tax Liability Non-Current	67Cr	119.28Cr	115.11Cr	108.46Cr	112.47Cr
Other Non Current Liabilities	-	-	-	-	-
Total Liabilities	1.78TCr	2.19TCr	2.31TCr	2.21TCr	2.46TCr
Preferred Stock Convertible	73Cr	73Cr	73Cr	73Cr	73Cr
Total Preferred Equity	73Cr	73Cr	73Cr	73Cr	73Cr
Common Stock, Total	28.24L	28.87L	30.88L	33.37L	34.06L
Additional Paid In Capital	2.11TCr	2.21TCr	2.44TCr	2.81TCr	2.94TCr
Distributions In Excess Of Earnings	-363.19Cr	-469.83Cr	-526.26Cr	-629.21Cr	-669.07Cr
Comprehensive Income and Other	-17Cr	-60Cr	-75Cr	-118.23Cr	-47Cr
Total Common Equity	1.73TCr	1.69TCr	1.84TCr	2.06TCr	2.22TCr
Minority Interest	52Cr	203.88Cr	187.88Cr	183.54Cr	192.03Cr
Total Equity	1.85TCr	1.96TCr	2.1TCr	2.32TCr	2.48TCr
Total Liabilities And Equity	3.64TCr	4.15TCr	4.41TCr	4.53TCr	4.94TCr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	28Cr	29Cr	31Cr	34Cr	34Cr
ECS Total Common Shares Outstanding	28Cr	29Cr	31Cr	34Cr	34Cr
Book Value / Share	60.73	57.88	59	61.22	64.6
Tangible Book Value	682.77Cr	479.72Cr	686.34Cr	970.55Cr	1.06TCr
Tangible Book Value Per Share	24.01	16.48	22.03	28.83	30.98
Total Debt	1.52TCr	1.81TCr	1.94TCr	1.84TCr	2.03TCr
Net Debt	1.5TCr	1.79TCr	1.78TCr	1.45TCr	1.68TCr
Debt Equivalent Oper. Leases	181.76Cr	178.56Cr	184Cr	182.24Cr	187.84Cr
Minority Interest, Total (Incl. Fin. Div)	52Cr	203.88Cr	187.88Cr	183.54Cr	192.03Cr
Equity Method Investments, Total	180.77Cr	199.14Cr	229.59Cr	263.98Cr	342.79Cr
Account Code - Inventory Valuation	3	3	3	3	3
Land - (BS)	101.97Cr	106.14Cr	108.73Cr	110.83Cr	124.76Cr
Buildings, Total	2.19TCr	2.43TCr	2.5TCr	2.56TCr	2.92TCr
Full Time Employees	3.03T	3.41T	3.66T	3.94T	4.28T
Accumulated Allowance for Doubtful Accounts (Supple)	3.74Cr	4.39Cr	7.38Cr	6.13Cr	8.8Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	170.93Cr	38Cr	95Cr	60Cr	130.86Cr
Depreciation, Depletion & Amortization	122.37Cr	132.46Cr	144.29Cr	153.14Cr	166.33Cr
Amortization of Goodwill and Intangible Assets - (CF)	27Cr	25Cr	25Cr	24Cr	23Cr
Total Depreciation, Depletion & Amortization	149.27Cr	157.5Cr	168.84Cr	176.66Cr	188.94Cr
Amortization of Deferred Charges, Total	1.87Cr	1.88Cr	2.68Cr	2.87Cr	3.22Cr
(Gain) Loss On Sale of Asset - (CF)	-138.08Cr	-18Cr	-90Cr	-60Cr	-100Cr
(Gain) Loss on Sale of Investments - (CF)	-6.4Cr	-	-	-	-
Total Asset Writedown	-	-	12Cr	19Cr	7.86Cr
(Income) Loss On Equity Investments - (CF)	6.79Cr	5.59Cr	10Cr	20Cr	15Cr
Stock-Based Compensation (CF)	8.41Cr	9.25Cr	8.05Cr	7.56Cr	9.38Cr
Provision and Write-off of Bad Debts	-	-	-	-	-
Change in Accounts Receivable	-43Cr	-27Cr	-16Cr	-34Cr	-34Cr
Change in Accounts Payable	12Cr	4.21Cr	-22Cr	37Cr	38Cr
Change In Deferred Taxes	-	-	-	-	-
Change in Other Net Operating Assets (Collected)	-	-	-	-	-
Other Operating Activities	8.42Cr	-5.34Cr	-5.12Cr	-3.03Cr	-19Cr
Cash from Operations	170.22Cr	165.94Cr	163.48Cr	226.15Cr	241.21Cr
Acquisition of Real Estate Assets, Total	-252.08Cr	-264.31Cr	-352.56Cr	-283.17Cr	-318.12Cr
Sale of Real Estate Assets, Total	169.11Cr	27Cr	261.98Cr	176.48Cr	161.96Cr
Net Sale / Acquisition of Real Estate Assets	-83Cr	-237.15Cr	-91Cr	-106.69Cr	-156.16Cr
Cash Acquisitions	-19Cr	-193.02Cr	-5.23Cr	-51Cr	-32Cr
Divestitures	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	26.65L	-30Cr	-9.45Cr	-22Cr	-37Cr
Other Investing Activities, Total	-4.27Cr	-10Cr	-6.25Cr	-12Cr	1.8Cr
Cash from Investing	-106.17Cr	-469.94Cr	-111.51Cr	-190.62Cr	-223.05Cr
Long-Term Debt Issued, Total	182.44Cr	448.12Cr	374Cr	387.14Cr	529.17Cr
Total Debt Issued	182.44Cr	448.12Cr	374Cr	387.14Cr	529.17Cr
Long-Term Debt Repaid, Total	-108.05Cr	-103.66Cr	-340.56Cr	-383.41Cr	-510.11Cr
Total Debt Repaid	-108.05Cr	-103.66Cr	-340.56Cr	-383.41Cr	-510.11Cr
Issuance of Common Stock	17Cr	93Cr	220.73Cr	365.08Cr	110.6Cr
Repurchase of Common Stock	-	-	-	-	-
Issuance of Preferred Stock	-	-	-	-	-
Repurchase of Preferred Stock	-20Cr	-	-	-	-
Common Dividends Paid	-	-	-	-	-
Preferred Dividends Paid	-	-	-	-	-
Common & Preferred Stock Dividends Paid	-137.92Cr	-145.06Cr	-152.06Cr	-163.32Cr	-172.85Cr
Common & Preferred Stock Dividends Paid	-137.92Cr	-145.06Cr	-152.06Cr	-163.32Cr	-172.85Cr
Other Financing Activities, Total	7.39Cr	4.67Cr	-5.75Cr	86.1L	-5.49Cr
Cash from Financing	-59Cr	296.91Cr	96Cr	206.34Cr	-49Cr
Foreign Exchange Rate Adjustments	-2.2Cr	7.01Cr	26.31L	-18Cr	-11Cr
Net Change in Cash	2.78Cr	-8L	148.58Cr	224.02Cr	-42Cr
Supplemental Items
Cash Interest Paid	27Cr	27Cr	39Cr	44Cr	38Cr
Cash Income Tax Paid (Refund)	2.99Cr	4.17Cr	8.88Cr	7.12Cr	11Cr
Net Debt Issued / Repaid	74Cr	344.46Cr	33Cr	3.73Cr	19Cr
Levered Free Cash Flow	169.1Cr	193.59Cr	117.86Cr	223.96Cr	195.84Cr
Unlevered Free Cash Flow	185.6Cr	210.41Cr	142.53Cr	249.4Cr	220Cr
Change In Net Working Capital	19Cr	-3.14Cr	78Cr	-25Cr	34Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	1.31	1.04	1.02	0.89	1.18
Return on Total Capital	1.41	1.14	1.11	0.97	1.29
Return On Equity %	9.44	1.99	4.68	2.66	5.47
Return on Common Equity	9.88	1.97	5.15	2.88	5.92
Margin Analysis
Gross Profit Margin %	59.82	56.87	52.3	53.65	55.16
SG&A Margin	10.94	10.72	9.65	10.2	10.55
EBITDA Margin %	50.85	47.52	43.8	44.22	45.71
EBITA Margin %	23.2	19.21	17.32	16.04	18.36
EBIT Margin %	17.13	13.86	12.81	11.72	14.64
Income From Continuing Operations Margin %	39.48	8.13	17.45	10.83	21.6
Net Income Margin %	38.62	8.07	17.42	11.09	21.52
Net Avail. For Common Margin %	37.99	7.2	16.67	10.34	20.85
Normalized Net Income Margin	5.63	4.73	3.74	3.84	6.23
Levered Free Cash Flow Margin	38.21	41.38	21.64	41.21	32.21
Unlevered Free Cash Flow Margin	41.93	44.97	26.17	45.89	36.18
Asset Turnover
Asset Turnover	0.12	0.12	0.13	0.12	0.13
Fixed Assets Turnover	0.2	0.2	0.22	0.21	0.23
Receivables Turnover (Average Receivables)	3.77	3.36	3.74	3.56	3.64
Short Term Liquidity
Current Ratio	0.63	0.62	1.05	1.42	1.3
Quick Ratio	0.63	0.61	0.92	1.42	1.22
Operating Cash Flow to Current Liabilities	0.78	0.59	0.42	0.55	0.53
Days Sales Outstanding (Average Receivables)	96.87	108.52	97.52	102.94	100.34
Average Days Payable Outstanding	281.44	308.68	242.84	266.05	263.55
Long Term Solvency
Total Debt/Equity	81.94	92.08	92.59	79.46	81.65
Total Debt / Total Capital	45.04	47.94	48.08	44.28	44.95
LT Debt/Equity	81.02	91.11	86.28	73.02	75.87
Long-Term Debt / Total Capital	44.53	47.43	44.8	40.69	41.76
Total Liabilities / Total Assets	49.07	52.7	52.4	48.82	49.72
EBIT / Interest Expense	2.58	2.17	1.59	1.41	2.03
EBITDA / Interest Expense	8.43	8.18	5.98	5.81	6.88
(EBITDA - Capex) / Interest Expense	8.43	8.18	5.98	5.81	6.88
Total Debt / EBITDA	6.13	7.39	7.43	7	6.73
Net Debt / EBITDA	6.07	7.33	6.81	5.51	5.57
Total Debt / (EBITDA - Capex)	6.13	7.39	7.43	7	6.73
Net Debt / (EBITDA - Capex)	6.07	7.33	6.81	5.51	5.57
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	15.09	5.7	16.44	-0.23	11.88
Gross Profit, 1 Yr. Growth %	13.55	0.49	7.08	2.33	15.03
EBITDA, 1 Yr. Growth %	12.98	-1.11	7.32	0.72	15.65
EBITA, 1 Yr. Growth %	15.14	-12.29	4.96	-7.55	28.01
EBIT, 1 Yr. Growth %	23.65	-14.48	7.64	-8.73	39.78
Earnings From Cont. Operations, 1 Yr. Growth %	381.74	-78.24	149.87	-38.09	123.2
Net Income, 1 Yr. Growth %	379.59	-77.9	151.23	-36.5	117.2
Diluted EPS Before Extra, 1 Yr. Growth %	494	-81.23	168.82	-44	122
Normalized Net Income, 1 Yr. Growth %	37.45	-11.28	-7.83	2.39	67.9
Net Property, Plant and Equip., 1 Yr. Growth %	1.34	13.5	2.1	-1.06	8.78
Accounts Receivable, 1 Yr. Growth %	7.76	28.86	16.7	-1.74	17
Total Assets, 1 Yr. Growth %	0.81	14.07	6.34	2.65	9.11
Common Equity, 1 Yr. Growth %	3.02	-2.44	9.1	12.09	7.69
Tangible Book Value, 1 Yr. Growth %	23.2	-29.74	43.07	41.41	9.65
Cash From Operations, 1 Yr. Growth %	-0.25	-2.52	-1.48	38.34	6.66
Levered Free Cash Flow, 1 Yr. Growth %	-28.33	1.51	-35.5	49.93	-23.12
Unlevered Free Cash Flow, 1 Yr. Growth %	-27.17	1.54	-28.56	43.29	-21.48
Dividend Per Share, 1 Yr. Growth %	3.57	5.17	0	0	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	17.29	10.29	10.14	7.78	5.65
Gross Profit, 2 Yr. CAGR %	14.36	6.82	2.5	4.68	8.5
EBITDA, 2 Yr. CAGR %	11.31	5.7	1.58	3.97	7.93
EBITA, 2 Yr. CAGR %	5.42	0.5	-6.91	-1.49	8.78
EBIT, 2 Yr. CAGR %	9.21	2.83	-7.87	-0.89	12.95
Earnings From Cont. Operations, 2 Yr. CAGR %	70.77	2.4	-26.25	24.37	17.55
Net Income, 2 Yr. CAGR %	71.7	2.94	-25.49	26.3	17.44
Diluted EPS Before Extra, 2 Yr. CAGR %	58.99	5.58	-28.97	20.28	11.5
Normalized Net Income, 2 Yr. CAGR %	12.09	10.43	-16.06	-2.86	36.32
Net Property, Plant and Equip., 2 Yr. CAGR %	22.38	7.24	7.65	0.51	3.74
Accounts Receivable, 2 Yr. CAGR %	24.68	17.84	13.71	7.08	7.22
Total Assets, 2 Yr. CAGR %	25.56	7.23	10.13	4.48	5.83
Common Equity, 2 Yr. CAGR %	43.02	0.25	3.17	10.59	9.87
Tangible Book Value, 2 Yr. CAGR %	48.32	-6.96	0.26	42.24	24.52
Cash From Operations, 2 Yr. CAGR %	6.04	-1.39	-2	16.74	21.47
Levered Free Cash Flow, 2 Yr. CAGR %	26.96	-9.37	-22.2	10.72	14.5
Unlevered Free Cash Flow, 2 Yr. CAGR %	21.65	-9.09	-17.85	11.8	12.43
Dividend Per Share, 2 Yr. CAGR %	3.64	4.37	2.55	0	0
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	12.85	13.29	12.3	6.57	9.13
Gross Profit, 3 Yr. CAGR %	10.15	9.54	6.91	2.45	8.02
EBITDA, 3 Yr. CAGR %	8.37	6.97	6.24	1.3	7.73
EBITA, 3 Yr. CAGR %	0.95	-0.93	1.97	-7.13	7.5
EBIT, 3 Yr. CAGR %	6.47	0.66	4.41	-8.16	11.15
Earnings From Cont. Operations, 3 Yr. CAGR %	72.38	-14.06	37.86	-30.43	51.14
Net Income, 3 Yr. CAGR %	72.8	-13.31	38.6	-29.36	51.32
Diluted EPS Before Extra, 3 Yr. CAGR %	69.95	-22.01	44.17	-35.25	47.54
Normalized Net Income, 3 Yr. CAGR %	10.87	3.69	3.97	-10.31	19.64
Net Property, Plant and Equip., 3 Yr. CAGR %	14.34	19.34	5.5	4.66	3.19
Accounts Receivable, 3 Yr. CAGR %	16.91	26.06	11.69	8.3	10.29
Total Assets, 3 Yr. CAGR %	15.24	21.61	6.93	7.58	6
Common Equity, 3 Yr. CAGR %	26.13	25.9	3.12	6.06	9.61
Tangible Book Value, 3 Yr. CAGR %	72.98	15.62	7.39	12.44	30.42
Cash From Operations, 3 Yr. CAGR %	7.11	3.11	-1.42	9.93	13.28
Levered Free Cash Flow, 3 Yr. CAGR %	3.66	22.66	-20.63	4.77	2.34
Unlevered Free Cash Flow, 3 Yr. CAGR %	2.89	18.82	-17.58	5.7	3.31
Dividend Per Share, 3 Yr. CAGR %	4.72	4.15	2.89	1.7	0
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	15.44	13.5	12.08	11.06	9.59
Gross Profit, 5 Yr. CAGR %	13.65	10.86	7.53	7.57	7.54
EBITDA, 5 Yr. CAGR %	13.75	10.07	6.17	5.76	6.91
EBITA, 5 Yr. CAGR %	9.14	2.85	-1.13	-1.15	4.64
EBIT, 5 Yr. CAGR %	6.98	2.18	2.13	0.04	7.74
Earnings From Cont. Operations, 5 Yr. CAGR %	32.26	8.22	22.74	-0.37	29.34
Net Income, 5 Yr. CAGR %	32.02	8.75	23.43	0.77	29.71
Diluted EPS Before Extra, 5 Yr. CAGR %	21.98	2.4	19.89	-7.25	29.06
Normalized Net Income, 5 Yr. CAGR %	6.51	2.41	2.19	1.02	15.87
Net Property, Plant and Equip., 5 Yr. CAGR %	19.91	12.83	11.61	11.42	4.79
Accounts Receivable, 5 Yr. CAGR %	14.62	17.33	15.62	14.58	9.88
Total Assets, 5 Yr. CAGR %	24.43	14.15	13.17	14.44	6.49
Common Equity, 5 Yr. CAGR %	33.44	13.12	16.39	19.53	5.77
Tangible Book Value, 5 Yr. CAGR %	27.34	10.92	39.07	25.61	13.94
Cash From Operations, 5 Yr. CAGR %	13.31	10.15	3.37	8.36	7.17
Levered Free Cash Flow, 5 Yr. CAGR %	6.08	10.6	-4.94	16.38	-3.64
Unlevered Free Cash Flow, 5 Yr. CAGR %	5.89	9.81	-3.51	14.74	-2.88
Dividend Per Share, 5 Yr. CAGR %	5.68	5.58	3.85	2.47	1.73