Financial Ratios Equinix, Inc.

Stocks

EQIX

US29444U7000

Specialized REITs

Market Closed - Nasdaq Other stock markets 01:30:00 16/07/2026 am IST			5-day change	1st Jan Change
1,022.60 ^USD	-0.09%		+0.65%	+33.47%

15/07	Jefferies Adjusts Price Target on Equinix to $1,300 From $1,280, Maintains Buy Rating	MT
15/07	Equinix, Inc. Announces Separation of Chief Business Officer Jon Lin, Effective July 18, 2026	CI

f0d134212.qAW7OBUKIw2B2WC_KUkMbziCwBS7Oqj_YTFufscc834.kDTBQmxhTDrolVjSXiVaFl3rq2OIdNKtGUZaCL5rgk6aTo95Xz9vSu-4MQ

Published financial data: EQUINIX, INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Other Revenues, Total	626Cr	672.32Cr	775.45Cr	873.7Cr	926Cr
Total Revenues	626Cr	672.32Cr	775.45Cr	873.7Cr	926Cr
Property Expenses	347.24Cr	375.15Cr	422.77Cr	446.7Cr	450.8Cr
Selling General & Admin Expenses, Total	204.3Cr	228.53Cr	250.98Cr	265.7Cr	274.3Cr
Stock-Based Compensation (IS)	-	-	25.43L	30L	30L
Total Operating Expenses	551.55Cr	603.68Cr	674Cr	712.7Cr	725.4Cr
Operating Income (REIT / Utility Template)	74Cr	69Cr	101.45Cr	161Cr	200.6Cr
Interest Expense, Total	-34Cr	-36Cr	-40Cr	-41Cr	-64Cr
Interest and Investment Income	26.44L	3.63Cr	9.42Cr	14Cr	19Cr
Net Interest Expenses	-33Cr	-32Cr	-30Cr	-27Cr	-44Cr
Income (Loss) on Equity Invest.	-	86L	-1.17Cr	-2.4Cr	-1.7Cr
Currency Exchange Gains (Loss)	9Cr	29Cr	-3Cr	16Cr	-16Cr
Other Non Operating Income (Expenses)	-18Cr	-20Cr	1.67Cr	-24Cr	22Cr
EBT, Excl. Unusual Items	32Cr	46Cr	69Cr	123.7Cr	160.7Cr
Restructuring Charges	-	-	-	-3.1Cr	-3.3Cr
Total Merger & Related Restructuring Charges	-2.28Cr	-2.18Cr	-1.24Cr	-	-
Gain (Loss) on Sale of Assets	1.08Cr	-39.76L	50.46L	1.8Cr	10L
Asset Writedown	-	-	-	-23Cr	-6.8Cr
Other Unusual Items	30Cr	39Cr	44Cr	-1.6Cr	10L
EBT, Incl. Unusual Items	61Cr	83Cr	112.42Cr	98Cr	150.8Cr
Income Tax Expense	11Cr	12Cr	16Cr	16Cr	16Cr
Earnings From Continuing Operations	50Cr	70Cr	97Cr	81Cr	134.8Cr
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	50Cr	70Cr	97Cr	81Cr	134.8Cr
Minority Interest	5L	-2L	2L	10L	20L
Net Income - (IS)	50Cr	70Cr	97Cr	82Cr	135Cr
Net Income to Common Incl Extra Items	50Cr	70Cr	97Cr	82Cr	135Cr
Net Income to Common Excl. Extra Items	50Cr	70Cr	97Cr	82Cr	135Cr
Per Share Items
Net EPS - Basic	5.57	7.69	10.35	8.54	13.79
Basic EPS - Continuing Operations	5.57	7.69	10.35	8.54	13.79
Basic Weighted Average Shares Outstanding	8.98Cr	9.16Cr	9.36Cr	9.55Cr	9.79Cr
Net EPS - Diluted	5.53	7.67	10.31	8.5	13.76
Diluted EPS - Continuing Operations	5.53	7.67	10.31	8.5	13.76
Diluted Weighted Average Shares Outstanding	9.04Cr	9.18Cr	9.4Cr	9.58Cr	9.81Cr
Normalized Basic EPS	2.24	3.16	4.6	8.11	10.28
Normalized Diluted EPS	2.22	3.15	4.58	8.08	10.26
Dividend Per Share	11.48	12.4	14.49	17.04	18.76
Payout Ratio	208.5	163.48	141.79	201.6	137.48
American Depositary Receipts Ratio (ADR)	0.01	0.01	0.01	0.01	0.01
Supplemental Items
EBITDA	240.74Cr	242.91Cr	286.59Cr	362.5Cr	407.2Cr
EBITA	96Cr	90Cr	122.98Cr	182.4Cr	221.3Cr
EBIT	74Cr	69Cr	101.45Cr	161Cr	200.6Cr
EBITDAR	266.22Cr	268.39Cr	317.15Cr	393.3Cr	439.9Cr
Effective Tax Rate - (Ratio)	17.94	15.05	13.81	16.51	10.61
Current Domestic Taxes	-75.97L	-8L	2L	20L	80L
Current Foreign Taxes	7.64Cr	8.32Cr	15Cr	19Cr	21Cr
Total Current Taxes	6.89Cr	8.24Cr	15Cr	19Cr	22Cr
Deferred Domestic Taxes	-96.49L	2.13Cr	-60T	-20L	10L
Deferred Foreign Taxes	5Cr	2.11Cr	49.04L	-2.8Cr	-5.7Cr
Total Deferred Taxes	4.04Cr	4.24Cr	48.44L	-3Cr	-5.6Cr
Normalized Net Income	20Cr	29Cr	43Cr	77Cr	100.64Cr
Interest Capitalized	2.45Cr	1.82Cr	2.6Cr	3.6Cr	7.9Cr
Interest on Long-Term Debt	38Cr	37Cr	43Cr	61Cr	73Cr
Supplemental Operating Expense Items
Selling and Marketing Expenses	74Cr	79Cr	86Cr	89Cr	90Cr
General and Administrative Expenses	130.18Cr	149.87Cr	165.4Cr	176.6Cr	184Cr
Net Rental Expense, Total	25Cr	25Cr	31Cr	31Cr	33Cr
Imputed Operating Lease Interest Expense	5.08Cr	4.85Cr	6.08Cr	6.04Cr	8.97Cr
Imputed Operating Lease Depreciation	20Cr	21Cr	24Cr	25Cr	24Cr
Stock-Based Comp., COGS (Total)	3.84Cr	4.5Cr	4.9Cr	5.8Cr	6.1Cr
Stock-Based Comp., S&M Exp. (Total)	7.91Cr	8.28Cr	8.46Cr	9.4Cr	9.6Cr
Stock-Based Comp., G&A Exp. (Total)	25Cr	28Cr	27Cr	31Cr	34Cr
Stock-Based Comp., Other (Total)	-	-	25.43L	30L	30L
Total Stock-Based Compensation	36Cr	40Cr	41Cr	46Cr	50Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Gross Property Plant And Equipment	2.5TCr	2.74TCr	3.07TCr	3.21TCr	3.84TCr
Accumulated Depreciation	-825.71Cr	-933.3Cr	-1.06TCr	-1.15TCr	-1.34TCr
Net Property Plant And Equipment	1.67TCr	1.81TCr	2TCr	2.07TCr	2.5TCr
Total Real Estate Assets	1.67TCr	1.81TCr	2TCr	2.07TCr	2.5TCr
Cash And Equivalents	153.64Cr	190.64Cr	209.57Cr	308.1Cr	172.7Cr
Accounts Receivable, Total	75Cr	88Cr	105.58Cr	105.1Cr	105.7Cr
Other Receivables	19Cr	23Cr	25Cr	33Cr	37Cr
Investment In Debt and Equity Securities	-	-	-	-	-
Goodwill	537.21Cr	565.42Cr	573.71Cr	550.4Cr	598.4Cr
Other Intangibles, Total	193.53Cr	189.76Cr	170.49Cr	141.7Cr	131.6Cr
Restricted Cash	1.22Cr	17.34L	5L	10L	6Cr
Other Current Assets, Total	47Cr	28Cr	17Cr	98Cr	191.5Cr
Deferred Tax Assets Long-Term (Collected)	5.98Cr	4.46Cr	6.22Cr	4.8Cr	10Cr
Deferred Charges Long-Term	33Cr	46Cr	53Cr	55Cr	65Cr
Other Long-Term Assets, Total	54Cr	87Cr	100Cr	144.7Cr	199.3Cr
Total Assets	2.79TCr	3.03TCr	3.27TCr	3.51TCr	4.01TCr
Liabilities
Current Portion of Long-Term Debt	3.31Cr	98.47L	100.63Cr	120.4Cr	131.6Cr
Current Portion of Leases	29Cr	29Cr	27Cr	33Cr	32Cr
Long-Term Debt	1.16TCr	1.28TCr	1.27TCr	1.4TCr	1.76TCr
Long-Term Leases	309.68Cr	341.65Cr	345.38Cr	341.7Cr	349.1Cr
Accounts Payable, Total	8.41Cr	12Cr	16Cr	13Cr	13Cr
Accrued Expenses, Total	74Cr	83Cr	94Cr	95Cr	110.9Cr
Current Income Taxes Payable	5.13Cr	5.52Cr	8.14Cr	11Cr	11Cr
Unearned Revenue, Current	11Cr	13Cr	12Cr	12Cr	13Cr
Other Current Liabilities - (Brok / FS / Ins. / REIT Template)	29Cr	40Cr	58Cr	50Cr	77Cr
Unearned Revenue Non Current	8.75Cr	16Cr	15Cr	15Cr	17Cr
Deferred Tax Liability Non-Current	34Cr	38Cr	39Cr	34Cr	37Cr
Other Non Current Liabilities	34Cr	26Cr	25Cr	27Cr	45Cr
Total Liabilities	1.7TCr	1.88TCr	2.01TCr	2.15TCr	2.6TCr
Common Stock, Total	91T	93T	95T	-	-
Additional Paid In Capital	1.6TCr	1.73TCr	1.86TCr	2.09TCr	2.16TCr
Distributions In Excess Of Earnings	-390.46Cr	-435.27Cr	-476.06Cr	-559.3Cr	-610.3Cr
Treasury Stock	-11Cr	-7.2Cr	-5.61Cr	-3.9Cr	-2.4Cr
Comprehensive Income and Other	-108.58Cr	-138.94Cr	-129.01Cr	-173.5Cr	-135.9Cr
Total Common Equity	1.09TCr	1.15TCr	1.25TCr	1.35TCr	1.42TCr
Minority Interest	-3L	-1L	2.46Cr	2.4Cr	2.2Cr
Total Equity	1.09TCr	1.15TCr	1.25TCr	1.36TCr	1.42TCr
Total Liabilities And Equity	2.79TCr	3.03TCr	3.27TCr	3.51TCr	4.01TCr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	9.07Cr	9.27Cr	9.46Cr	9.73Cr	9.83Cr
ECS Total Common Shares Outstanding	9.06Cr	9.26Cr	9.45Cr	9.73Cr	9.82Cr
Book Value / Share	120.15	124.23	132.19	139.05	144.12
Tangible Book Value	357.47Cr	395.41Cr	504.69Cr	660.7Cr	685.6Cr
Tangible Book Value Per Share	39.47	42.69	53.42	67.91	69.8
Total Debt	1.5TCr	1.65TCr	1.75TCr	1.9TCr	2.27TCr
Net Debt	1.35TCr	1.46TCr	1.54TCr	1.59TCr	2.1TCr
Debt Equivalent Oper. Leases	203.87Cr	203.88Cr	244.51Cr	246.4Cr	261.6Cr
Minority Interest, Total (Incl. Fin. Div)	-3L	-1L	2.46Cr	2.4Cr	2.2Cr
Equity Method Investments, Total	25Cr	35Cr	47Cr	52Cr	55Cr
Account Code - Inventory Valuation	3	3	3	3	3
Land - (BS)	97Cr	125.3Cr	140.68Cr	165.2Cr	275.7Cr
Buildings, Total	738.16Cr	801.37Cr	897.15Cr	947.5Cr	1.12TCr
Machinery, Total	1.08TCr	1.16TCr	1.26TCr	1.29TCr	1.51TCr
Full Time Employees	10.94T	12.1T	13.15T	13.61T	13.72T
Accumulated Allowance for Doubtful Accounts (Supple)	1.16Cr	1.22Cr	1.72Cr	1.9Cr	1.6Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	50Cr	70Cr	97Cr	82Cr	135Cr
Depreciation, Depletion & Amortization	145.08Cr	153.15Cr	163.61Cr	180.1Cr	185.9Cr
Amortization of Goodwill and Intangible Assets - (CF)	21Cr	21Cr	22Cr	21Cr	21Cr
Total Depreciation, Depletion & Amortization	166.28Cr	174.26Cr	185.15Cr	201.5Cr	206.6Cr
Amortization of Deferred Charges, Total	1.71Cr	1.78Cr	1.87Cr	2Cr	-
(Gain) Loss On Sale of Asset - (CF)	-1.08Cr	39.76L	-50.46L	-1.8Cr	-10L
Total Asset Writedown	-	-	-	23Cr	6.8Cr
Provision for Credit Losses	1Cr	-	-	-	-
Stock-Based Compensation (CF)	36Cr	40Cr	41Cr	46Cr	50Cr
Tax Benefit from Stock Options	-	-	-	-	-
Provision and Write-off of Bad Debts	-	74.26L	1.48Cr	2.1Cr	-
Change in Accounts Receivable	-18.73L	-15Cr	-15Cr	2.7Cr	-4Cr
Change in Accounts Payable	6.46Cr	11Cr	16Cr	9.5Cr	2.5Cr
Change In Income Taxes	-1.66Cr	-78.27L	41.07L	-90L	-7.8Cr
Change in Other Net Operating Assets (Collected)	-18Cr	7.31Cr	-9.04Cr	-45Cr	-80L
Other Operating Activities	14Cr	5.65Cr	3.52Cr	4.1Cr	3.1Cr
Net Cash From Discontinued Operations	-	-	-	-	-
Cash from Operations	254.72Cr	296.32Cr	321.66Cr	324.9Cr	391.1Cr
Acquisition of Real Estate Assets, Total	-295.33Cr	-252.63Cr	-316.54Cr	-340.3Cr	-530.5Cr
Sale of Real Estate Assets, Total	21Cr	25Cr	7.69Cr	25Cr	-
Net Sale / Acquisition of Real Estate Assets	-274.48Cr	-227.64Cr	-308.85Cr	-315.6Cr	-530.5Cr
Cash Acquisitions	-16Cr	-96Cr	-	-	-25Cr
Investment in Marketable and Equity Securities, Total	-10Cr	-12Cr	-14Cr	-61Cr	-96Cr
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-	-	-26Cr	-6.9Cr
Other Investing Activities, Total	-	-	-	8.7Cr	10Cr
Cash from Investing	-300.67Cr	-336.3Cr	-322.44Cr	-393.7Cr	-648.4Cr
Long-Term Debt Issued, Total	387.87Cr	187.05Cr	90Cr	276.8Cr	431.1Cr
Total Debt Issued	387.87Cr	187.05Cr	90Cr	276.8Cr	431.1Cr
Long-Term Debt Repaid, Total	-287.32Cr	-72Cr	-16Cr	-114.7Cr	-135.5Cr
Total Debt Repaid	-287.32Cr	-72Cr	-16Cr	-114.7Cr	-135.5Cr
Issuance of Common Stock	58Cr	88Cr	82Cr	176.4Cr	19Cr
Common Dividends Paid	-104.29Cr	-115.15Cr	-137.42Cr	-164.3Cr	-185.6Cr
Common & Preferred Stock Dividends Paid	-104.29Cr	-115.15Cr	-137.42Cr	-164.3Cr	-185.6Cr
Other Financing Activities, Total	-12Cr	-1.77Cr	1.81Cr	-1.9Cr	-2.2Cr
Cash from Financing	41Cr	86Cr	21Cr	172.3Cr	127.2Cr
Foreign Exchange Rate Adjustments	-3.05Cr	-9.82Cr	-1.56Cr	-4.9Cr	4.3Cr
Net Change in Cash	-7.62Cr	36Cr	19Cr	99Cr	-125.8Cr
Supplemental Items
Cash Interest Paid	43Cr	43Cr	47Cr	49Cr	45Cr
Cash Income Tax Paid (Refund)	13Cr	14Cr	15Cr	18Cr	21Cr
Net Debt Issued / Repaid	100.55Cr	114.84Cr	75Cr	162.1Cr	295.6Cr
Levered Free Cash Flow	165.86Cr	264.92Cr	294.3Cr	228.1Cr	283.32Cr
Unlevered Free Cash Flow	185.16Cr	285.4Cr	317.15Cr	251.72Cr	323.08Cr
Change In Net Working Capital	64Cr	-28Cr	-28Cr	97Cr	59Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	1.69	1.47	2.01	2.97	3.33
Return on Total Capital	1.85	1.59	2.19	3.22	3.61
Return On Equity %	4.65	6.29	8.07	6.25	9.72
Return on Common Equity	4.65	6.29	8.08	6.27	9.75
Margin Analysis
Gross Profit Margin %	44.53	44.2	45.48	48.87	51.32
SG&A Margin	32.64	33.99	32.37	30.41	29.62
EBITDA Margin %	38.46	36.13	36.96	41.49	43.97
EBITA Margin %	15.28	13.35	15.86	20.88	23.9
EBIT Margin %	11.89	10.21	13.08	18.43	21.66
Income From Continuing Operations Margin %	7.98	10.48	12.5	9.32	14.56
Net Income Margin %	7.99	10.48	12.5	9.33	14.58
Net Avail. For Common Margin %	7.99	10.48	12.5	9.33	14.58
Normalized Net Income Margin	3.21	4.3	5.55	8.86	10.87
Levered Free Cash Flow Margin	26.5	39.4	37.95	26.11	30.6
Unlevered Free Cash Flow Margin	29.58	42.45	40.9	28.81	34.89
Asset Turnover
Asset Turnover	0.23	0.23	0.25	0.26	0.25
Fixed Assets Turnover	0.38	0.39	0.41	0.43	0.41
Short Term Liquidity
Current Ratio	1.84	1.8	1.13	1.63	1.32
Quick Ratio	1.54	1.64	1.07	1.33	0.81
Operating Cash Flow to Current Liabilities	1.59	1.61	1.02	0.97	1
Average Days Payable Outstanding	8.5	9.73	12.01	12.08	10.53
Long Term Solvency
Total Debt/Equity	137.78	143.14	139.49	139.91	160.29
Total Debt / Total Capital	57.94	58.87	58.24	58.32	61.58
LT Debt/Equity	134.79	140.53	129.3	128.57	148.73
Long-Term Debt / Total Capital	56.69	57.8	53.99	53.59	57.14
Total Liabilities / Total Assets	61.02	62.04	61.67	61.37	64.68
EBIT / Interest Expense	2.22	1.93	2.57	3.93	3.15
EBITDA / Interest Expense	7.92	7.53	8.02	9.59	6.92
(EBITDA - Capex) / Interest Expense	7.92	7.53	8.02	9.59	6.92
Total Debt / EBITDA	5.63	6.14	5.5	4.82	5.17
Net Debt / EBITDA	5.05	5.43	4.84	4.04	4.77
Total Debt / (EBITDA - Capex)	5.63	6.14	5.5	4.82	5.17
Net Debt / (EBITDA - Capex)	5.05	5.43	4.84	4.04	4.77
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	11.34	7.4	15.34	6.59	5.99
Gross Profit, 1 Yr. Growth %	9.39	6.6	18.68	7.58	11.29
EBITDA, 1 Yr. Growth %	11.01	0.9	20.41	9.55	12.46
EBITA, 1 Yr. Growth %	1.3	-6.16	44.93	9.09	21.33
EBIT, 1 Yr. Growth %	0.77	-7.81	59.15	10.5	24.6
Earnings From Cont. Operations, 1 Yr. Growth %	35.03	40.99	37.53	-16	65.6
Net Income, 1 Yr. Growth %	35.27	40.82	37.6	-15.89	65.64
Diluted EPS Before Extra, 1 Yr. Growth %	32.3	38.7	34.42	-17.56	61.88
Normalized Net Income, 1 Yr. Growth %	-16	43.82	48.82	10.69	30
Net Property, Plant and Equip., 1 Yr. Growth %	4.69	8.07	10.91	3.08	20.84
Accounts Receivable, 1 Yr. Growth %	8.25	18.17	19.57	-0.47	0.57
Total Assets, 1 Yr. Growth %	3.38	8.57	7.72	7.45	14.41
Common Equity, 1 Yr. Growth %	2.33	5.73	8.54	8.32	4.64
Tangible Book Value, 1 Yr. Growth %	19.54	10.61	27.64	30.91	3.77
Cash From Operations, 1 Yr. Growth %	10.28	16.33	8.55	0.99	20.38
Levered Free Cash Flow, 1 Yr. Growth %	-26	59.72	10.33	-29.4	25.53
Unlevered Free Cash Flow, 1 Yr. Growth %	-25.33	54.14	10.41	-27.01	28.55
Dividend Per Share, 1 Yr. Growth %	7.89	8.01	16.85	17.6	10.09
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	10.15	9.35	11.3	10.8	6.29
Gross Profit, 2 Yr. CAGR %	8.94	7.99	12.49	12.63	9.42
EBITDA, 2 Yr. CAGR %	8.26	5.83	9.11	14.33	11.07
EBITA, 2 Yr. CAGR %	-0.47	-2.5	13.4	21.23	15.05
EBIT, 2 Yr. CAGR %	-1.21	-3.62	16.74	24.96	17.34
Earnings From Cont. Operations, 2 Yr. CAGR %	-0.74	37.98	39.25	7.45	17.95
Net Income, 2 Yr. CAGR %	-0.72	38.01	39.2	7.52	18.03
Diluted EPS Before Extra, 2 Yr. CAGR %	-3.92	35.46	36.54	5.27	15.53
Normalized Net Income, 2 Yr. CAGR %	-12.28	9.91	46.3	21.43	19.96
Net Property, Plant and Equip., 2 Yr. CAGR %	10.79	6.37	9.48	6.93	11.61
Accounts Receivable, 2 Yr. CAGR %	3.38	13.1	18.87	9.1	0.05
Total Assets, 2 Yr. CAGR %	7.93	5.94	8.14	7.59	10.88
Common Equity, 2 Yr. CAGR %	10.95	4.02	7.13	8.43	6.46
Tangible Book Value, 2 Yr. CAGR %	35.18	14.99	18.82	29.26	16.55
Cash From Operations, 2 Yr. CAGR %	13.06	13.26	12.37	4.72	10.26
Levered Free Cash Flow, 2 Yr. CAGR %	-3.55	8.72	33.21	-11.72	-5.96
Unlevered Free Cash Flow, 2 Yr. CAGR %	-5.42	7.28	30.88	-10.15	-3.1
Dividend Per Share, 2 Yr. CAGR %	8.01	7.95	12.35	17.23	13.78
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	7.05	9.23	11.31	11.76	9.17
Gross Profit, 3 Yr. CAGR %	3.74	8.15	11.44	15.28	12.18
EBITDA, 3 Yr. CAGR %	1.98	5.75	9.74	14.62	13.66
EBITA, 3 Yr. CAGR %	-8.44	-2.4	9.21	24.01	21.27
EBIT, 3 Yr. CAGR %	-10.44	-3.46	11.14	29.33	24.84
Earnings From Cont. Operations, 3 Yr. CAGR %	11	11.58	37.83	17.66	24.12
Net Income, 3 Yr. CAGR %	11.04	11.55	37.88	17.67	24.18
Diluted EPS Before Extra, 3 Yr. CAGR %	6.64	8.59	35.11	15.41	21.51
Normalized Net Income, 3 Yr. CAGR %	-14.4	3.44	21.6	56.73	24.22
Net Property, Plant and Equip., 3 Yr. CAGR %	14.91	9.88	7.86	7.3	11.38
Accounts Receivable, 3 Yr. CAGR %	5.3	8.09	15.22	12.04	6.18
Total Assets, 3 Yr. CAGR %	11.31	8.14	6.53	7.91	9.82
Common Equity, 3 Yr. CAGR %	14.66	9.18	5.51	7.52	7.15
Tangible Book Value, 3 Yr. CAGR %	316.17	26.43	19.06	22.72	20.14
Cash From Operations, 3 Yr. CAGR %	11.95	14.14	11.67	8.45	9.69
Levered Free Cash Flow, 3 Yr. CAGR %	0.85	14.11	9.5	11.21	-1.08
Unlevered Free Cash Flow, 3 Yr. CAGR %	-1.36	11.3	8.55	10.78	1.19
Dividend Per Share, 3 Yr. CAGR %	7.97	8.01	10.84	14.07	14.8
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	11.63	9.11	8.73	11.11	10.49
Gross Profit, 5 Yr. CAGR %	9.25	6.64	7.15	12.7	13.27
EBITDA, 5 Yr. CAGR %	9.9	5.3	4.77	12.03	13.43
EBITA, 5 Yr. CAGR %	3.97	-2.35	-0.26	13.57	18.57
EBIT, 5 Yr. CAGR %	2.51	-3.65	-0.43	16.11	22.11
Earnings From Cont. Operations, 5 Yr. CAGR %	34.29	24.77	21.54	9.92	29.5
Net Income, 5 Yr. CAGR %	31.58	24.76	21.54	9.94	29.56
Diluted EPS Before Extra, 5 Yr. CAGR %	27.83	20.65	17.72	7.25	26.91
Normalized Net Income, 5 Yr. CAGR %	3.21	3.41	6.07	24.26	33.27
Net Property, Plant and Equip., 5 Yr. CAGR %	18.37	13.99	12.7	8.69	9.35
Accounts Receivable, 5 Yr. CAGR %	13.53	8.91	10.53	8.49	8.9
Total Assets, 5 Yr. CAGR %	17.23	10.15	10.03	7.92	8.25
Common Equity, 5 Yr. CAGR %	20.04	10.93	11.58	8.88	5.89
Tangible Book Value, 5 Yr. CAGR %	40.17	136.84	152.07	27.56	18.05
Cash From Operations, 5 Yr. CAGR %	20.1	15.54	12.12	10.27	11.11
Levered Free Cash Flow, 5 Yr. CAGR %	0.14	10.41	12.73	5.05	4.8
Unlevered Free Cash Flow, 5 Yr. CAGR %	-0.23	8.6	10.45	3.99	5.43
Dividend Per Share, 5 Yr. CAGR %	10.4	9.16	9.7	11.61	12.01