Cash flow KPIT Technologies Limited

Equities

KPITTECH

INE04I401011

Software

End-of-day quote NSE India S.E. Other stock markets 2026-01-09			5-day change	1st Jan Change
1,182.40 ^INR	+0.18%		+1.27%	+0.84%

Nov. 19	Kpit Technologies says unit paid $40 million as first deferred consideration for Caresoft Deal	RE
Nov. 10	KPIT Technologies Limited, Q2 2026 Earnings Call, Nov 10, 2025

617911e3d1.qb1P9nqKpm2ltiweqEv-3-XeADtm_I6BZAiI-YIMVR0.nYQepy65kCj18FV7w3mPraKkVA0_runPA3_EwdhfEVHQ9HexAOv0Hs7HTw

Published financial data: KPIT TECHNOLOGIES LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021	2022	2023	2024	2025
Revenues	20.36B	24.32B	33.65B	48.72B	58.42B
Total Revenues	20.36B	24.32B	33.65B	48.72B	58.42B
Cost of Goods Sold, Total	13.74B	16.42B	22.21B	32.26B	38.21B
Gross Profit	6.61B	7.9B	11.44B	16.46B	20.21B
Selling General & Admin Expenses, Total	71.56M	91.06M	219M	258M	331M
Provision for Bad Debts	49.83M	68.57M	49.63M	48.83M	3.45M
Depreciation & Amortization - (IS)	1.33B	1.2B	1.46B	1.96B	2.25B
Other Operating Expenses	3.38B	3.23B	4.82B	6.24B	7.58B
Other Operating Expenses, Total	4.84B	4.59B	6.55B	8.5B	10.16B
Operating Income	1.78B	3.32B	4.89B	7.96B	10.05B
Interest Expense, Total	-173M	-194M	-323M	-548M	-424M
Interest And Investment Income	106M	198M	144M	114M	150M
Net Interest Expenses	-66.11M	3.98M	-179M	-434M	-274M
Income (Loss) On Equity Invest.	-	1.98M	23.97M	-5.37M	28.02M
Currency Exchange Gains (Loss)	-29.35M	130M	100M	168M	82.98M
Other Non Operating Income (Expenses)	32.87M	69.71M	151M	276M	684M
EBT, Excl. Unusual Items	1.71B	3.52B	4.99B	7.96B	10.57B
Restructuring Charges	32.04M	-	-	-	-
Gain (Loss) On Sale Of Investments	18.33M	50.67M	-25.68M	44.61M	78.67M
Gain (Loss) On Sale Of Assets	-6.75M	-	6.72M	-	678M
Asset Writedown	-	-126M	-	-	-
Other Unusual Items	19.45M	-	-	-	-
EBT, Incl. Unusual Items	1.78B	3.45B	4.97B	8B	11.33B
Income Tax Expense	305M	683M	1.1B	2.02B	2.93B
Earnings From Continuing Operations	1.47B	2.76B	3.87B	5.99B	8.4B
Net Income to Company	1.47B	2.76B	3.87B	5.99B	8.4B
Minority Interest	-9.66M	-20.1M	-58.65M	-39.8M	-
Net Income - (IS)	1.46B	2.74B	3.81B	5.95B	8.4B
Net Income to Common Incl Extra Items	1.46B	2.74B	3.81B	5.95B	8.4B
Net Income to Common Excl. Extra Items	1.46B	2.74B	3.81B	5.95B	8.4B
Per Share Items
Net EPS - Basic	5.43	10.17	14.1	21.95	30.93
Basic EPS - Continuing Operations	5.43	10.17	14.1	21.95	30.93
Basic Weighted Average Shares Outstanding	269M	270M	270M	271M	271M
Net EPS - Diluted	5.4	10.05	13.95	21.77	30.7
Diluted EPS - Continuing Operations	5.4	10.05	13.95	21.77	30.7
Diluted Weighted Average Shares Outstanding	271M	273M	273M	273M	273M
Normalized Basic EPS	3.95	8.09	11.32	18.22	24.33
Normalized Diluted EPS	3.92	7.99	11.2	18.07	24.15
Dividend Per Share	1.5	3.1	4.1	6.7	8.5
Payout Ratio	-	27.03	23.4	21.65	22.96
Supplemental Items
EBITDA	2.13B	3.69B	5.4B	8.68B	10.82B
EBITA	1.78B	3.32B	4.96B	8.21B	10.3B
EBIT	1.78B	3.32B	4.89B	7.96B	10.05B
EBITDAR	2.18B	3.74B	5.48B	8.75B	10.92B
Total Revenues (As Reported)	20.52B	24.77B	34.05B	49.32B	60.1B
Effective Tax Rate - (Ratio)	17.18	19.82	22.13	25.23	25.87
Total Current Taxes	496M	836M	1.09B	2.38B	3.09B
Total Deferred Taxes	-191M	-153M	7.99M	-360M	-164M
Normalized Net Income	1.06B	2.18B	3.06B	4.94B	6.61B
Interest on Long-Term Debt	127M	113M	121M	157M	184M
Non-Cash Pension Expense	15.38M	11.1M	18.31M	26.61M	33.66M
Supplemental Operating Expense Items
Marketing Expenses	21.81M	45.15M	136M	184M	228M
Selling and Marketing Expenses	21.81M	45.15M	136M	184M	228M
Research And Development Expense From Footnotes	209M	8.45M	830K	830K	1.23M
Net Rental Expense, Total	49.75M	45.91M	82.87M	74.01M	104M
Imputed Operating Lease Interest Expense	31.67M	31.16M	83.4M	106M	105M
Imputed Operating Lease Depreciation	18.08M	14.75M	-525K	-31.51M	-717K
Maintenance & Repair Expenses, Total	329M	314M	252M	554M	665M
Stock-Based Comp., COGS (Total)	104M	87.97M	119M	91.65M	672M
Total Stock-Based Compensation	104M	87.97M	119M	91.65M	672M

Fiscal Period: March	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	7.01B	4.86B	5.2B	7.43B	12.23B
Short Term Investments	-	4.07B	113M	266M	1.1B
Trading Asset Securities, Total	1.26B	1.08B	390M	863M	2.38B
Total Cash And Short Term Investments	8.27B	10B	5.7B	8.56B	15.72B
Accounts Receivable, Total	3.82B	4.53B	7.79B	9.56B	9.18B
Other Receivables	350M	184M	244M	157M	333M
Notes Receivable	123M	-	-	-	3.48M
Total Receivables	4.29B	4.71B	8.03B	9.72B	9.52B
Inventory	-	-	588M	902M	847M
Prepaid Expenses	121M	153M	204M	407M	418M
Other Current Assets, Total	277M	273M	487M	577M	599M
Total Current Assets	12.96B	15.14B	15.02B	20.16B	27.1B
Gross Property Plant And Equipment	6.61B	6.83B	8.01B	9.38B	10.73B
Accumulated Depreciation	-2.02B	-2.38B	-3.21B	-3.95B	-4.7B
Net Property Plant And Equipment	4.59B	4.44B	4.79B	5.43B	6.03B
Long-term Investments	24.95M	494M	541M	347M	1.94B
Goodwill	1.01B	1.68B	10.1B	11.46B	11.73B
Other Intangibles, Total	285M	290M	2.27B	2.84B	2.05B
Loans Receivable Long-Term	64.32M	-	-	-	-
Deferred Tax Assets Long-Term	554M	764M	699M	788M	783M
Other Long-Term Assets, Total	186M	549M	581M	645M	696M
Total Assets	19.68B	23.36B	34.01B	41.68B	50.33B
Liabilities
Accounts Payable, Total	1.35B	1.37B	1.64B	2.4B	1.78B
Accrued Expenses, Total	825M	1.41B	1.45B	1.61B	1.84B
Short-term Borrowings	-	-	486M	445M	14.75M
Current Portion of Long-Term Debt	7.29M	7.15M	3.81M	1.67M	590K
Current Portion of Leases	368M	413M	509M	673M	769M
Current Income Taxes Payable	247M	306M	459M	1.23B	2.23B
Unearned Revenue Current, Total	1.38B	1.72B	2.6B	4.73B	6.38B
Other Current Liabilities	1.1B	1.86B	4.53B	4.04B	4.19B
Total Current Liabilities	5.28B	7.08B	11.68B	15.13B	17.22B
Long-Term Debt	24.04M	18.65M	2.26M	590K	-
Long-Term Leases	1.9B	1.83B	1.86B	2.17B	2.66B
Pension & Other Post Retirement Benefits	56.08M	180M	278M	384M	462M
Deferred Tax Liability Non Current	70K	70K	600M	696M	692M
Other Non Current Liabilities	321M	1B	2.95B	1.68B	172M
Total Liabilities	7.58B	10.11B	17.37B	20.05B	21.21B
Common Stock, Total	2.69B	2.7B	2.7B	2.71B	2.72B
Retained Earnings	7.25B	8.45B	11.17B	15.89B	22.73B
Comprehensive Income and Other	2.13B	1.94B	2.64B	2.86B	3.68B
Total Common Equity	12.07B	13.1B	16.52B	21.46B	29.12B
Minority Interest	28.74M	155M	118M	171M	-
Total Equity	12.1B	13.25B	16.63B	21.63B	29.12B
Total Liabilities And Equity	19.68B	23.36B	34.01B	41.68B	50.33B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	269M	270M	270M	271M	271M
ECS Total Common Shares Outstanding	269M	270M	270M	271M	271M
Book Value / Share	44.86	48.5	61.09	79.12	107.37
Tangible Book Value	10.77B	11.13B	4.14B	7.16B	15.34B
Tangible Book Value Per Share	40.03	41.21	15.32	26.39	56.56
Total Debt	2.3B	2.27B	2.87B	3.29B	3.45B
Net Debt	-5.97B	-7.73B	-2.84B	-5.27B	-12.27B
Debt Equivalent of Unfunded Proj. Benefit Obligation	156M	268M	362M	468M	555M
Debt Equivalent Oper. Leases	398M	367M	663M	592M	830M
Minority Interest, Total (Incl. Fin. Div)	28.74M	155M	118M	171M	-
Equity Method Investments, Total	-	216M	252M	81.38M	1.94B
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	-	-	333M	512M	526M
Inventories - Work In Process, Total	-	-	99M	98.44M	79.99M
Inventories - Finished Goods, Total	-	-	155M	292M	241M
Inventories - Others	-	-	-	-	-
Land - (BS)	-	-	-	-	-
Buildings, Total	1.04B	1.09B	1.1B	1.26B	1.27B
Machinery, Total	1.98B	2.18B	2.7B	3.23B	3.57B
Full Time Employees	6.64K	6.7K	9.93K	12.86K	12.87K
Assets under Capital Lease - Gross	-	-	-	-	-
Assets under Capital Lease - Accumulated Depreciation	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	302M	194M	288M	429M	297M

Fiscal Period: March	2021	2022	2023	2024	2025
Net Income	1.46B	2.74B	3.81B	5.95B	8.4B
Depreciation & Amortization - CF	819M	816M	944M	1.15B	1.35B
Amortization of Goodwill and Intangible Assets - (CF)	-	-	64.44M	251M	249M
Depreciation & Amortization, Total	819M	816M	1.01B	1.4B	1.6B
Amortization of Deferred Charges, Total - (CF)	513M	380M	455M	560M	651M
(Gain) Loss From Sale Of Asset	6.75M	-720K	-6.72M	7.13M	-679M
(Gain) Loss on Sale of Investments - (CF)	-19.74M	-77.18M	-52.72M	-181M	-78.24M
Asset Writedown & Restructuring Costs	-	126M	8.77M	-	1.06M
(Income) Loss On Equity Investments - (CF)	-	-	-23.97M	5.37M	-28.02M
Stock-Based Compensation (CF)	104M	87.97M	119M	91.65M	672M
Provision and Write-off of Bad Debts	242M	-44.35M	121M	179M	-127M
Other Operating Activities, Total	73.88M	-155M	955M	1.14B	1.32B
Change In Accounts Receivable	1.06B	-370M	-2.05B	-1.8B	767M
Change In Inventories	110M	-	-950K	-315M	55.63M
Change In Accounts Payable	506M	-19.95M	-129M	747M	-595M
Change in Other Net Operating Assets	1.4B	1.26B	407M	2.24B	1.94B
Cash from Operations	6.28B	4.75B	4.62B	10.02B	13.9B
Capital Expenditure	-600M	-686M	-1.29B	-1.55B	-1.3B
Sale of Property, Plant, and Equipment	4.97M	950K	18.82M	4.46M	21.98M
Cash Acquisitions	-226M	-858M	-6.23B	-3.29B	-2B
Divestitures	19.45M	-	-	-	-227M
Investment in Marketable and Equity Securities, Total	-4.26B	-1.62B	5.28B	-856M	-2.9B
Other Investing Activities, Total	55.2M	144M	202M	54.08M	101M
Cash from Investing	-5.01B	-3.02B	-2.02B	-5.64B	-6.3B
Short Term Debt Issued, Total	2.18B	1.8B	1.04B	4.53B	1.43B
Long-Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	2.18B	1.8B	1.04B	4.53B	1.43B
Short Term Debt Repaid, Total	-2.34B	-1.8B	-1.09B	-4.68B	-1.82B
Long-Term Debt Repaid, Total	-943M	-521M	-597M	-782M	-916M
Total Debt Repaid	-3.29B	-2.32B	-1.69B	-5.46B	-2.74B
Issuance of Common Stock	6.56M	27.45M	17.28M	17.05M	5.35M
Repurchase of Common Stock	-	-	-228M	-	-
Common Dividends Paid	-	-741M	-892M	-1.29B	-1.93B
Common & Preferred Stock Dividends Paid	-	-741M	-892M	-1.29B	-1.93B
Other Financing Activities, Total	-45.03M	-31.86M	-86.76M	-195M	-194M
Cash from Financing	-1.15B	-1.27B	-1.83B	-2.4B	-3.42B
Foreign Exchange Rate Adjustments	-21.01M	8.12M	3.28M	27.23M	20.81M
Miscellaneous Cash Flow Adjustments	-	-	348M	-	-
Net Change in Cash	98.85M	467M	1.12B	2.01B	4.19B
Supplemental Items
Cash Interest Paid	45.03M	31.86M	86.76M	195M	194M
Cash Income Tax Paid (Refund)	327M	888M	989M	1.37B	2.05B
Levered Free Cash Flow	4.6B	3.85B	2.99B	6B	10.29B
Unlevered Free Cash Flow	4.71B	3.97B	3.2B	6.34B	10.56B
Change In Net Working Capital	-2.77B	-1.3B	148M	-875M	-2.65B
Net Debt Issued / Repaid	-1.11B	-521M	-641M	-935M	-1.31B

Fiscal Period: March	2021	2022	2023	2024	2025
Profitability
Return on Assets	6.16	9.63	10.66	13.14	13.65
Return on Total Capital	8.23	13.85	17.46	22.39	21.85
Return On Equity %	13	21.8	25.89	31.28	33.09
Return on Common Equity	12.96	21.8	25.73	31.31	33.2
Margin Analysis
Gross Profit Margin %	32.49	32.5	34	33.78	34.59
SG&A Margin	0.35	0.37	0.65	0.53	0.57
EBITDA Margin %	10.47	15.19	16.05	17.81	18.52
EBITA Margin %	8.72	13.63	14.73	16.85	17.62
EBIT Margin %	8.72	13.63	14.53	16.33	17.2
Income From Continuing Operations Margin %	7.23	11.36	11.5	12.29	14.37
Net Income Margin %	7.18	11.27	11.32	12.2	14.37
Net Avail. For Common Margin %	7.18	11.27	11.32	12.2	14.37
Normalized Net Income Margin	5.21	8.96	9.09	10.13	11.31
Levered Free Cash Flow Margin	22.61	15.84	8.9	12.32	17.61
Unlevered Free Cash Flow Margin	23.14	16.34	9.5	13.02	18.07
Asset Turnover
Asset Turnover	1.13	1.13	1.17	1.29	1.27
Fixed Assets Turnover	4.85	5.38	7.28	9.53	10.19
Receivables Turnover (Average Receivables)	4.52	5.83	5.46	5.61	6.23
Inventory Turnover (Average Inventory)	-	-	-	43.3	43.69
Short Term Liquidity
Current Ratio	2.46	2.14	1.29	1.33	1.57
Quick Ratio	2.36	2.08	1.18	1.21	1.47
Operating Cash Flow to Current Liabilities	1.19	0.67	0.4	0.66	0.81
Days Sales Outstanding (Average Receivables)	80.68	62.63	66.82	65.19	58.56
Days Outstanding Inventory (Average Inventory)	-	-	-	8.45	8.35
Average Days Payable Outstanding	-	30.28	-	22.7	19.99
Cash Conversion Cycle (Average Days)	-	-	-	50.94	46.92
Long Term Solvency
Total Debt/Equity	19.01	17.15	17.23	15.2	11.84
Total Debt / Total Capital	15.97	14.64	14.69	13.19	10.59
LT Debt/Equity	15.91	13.98	11.22	10.02	9.15
Long-Term Debt / Total Capital	13.37	11.93	9.57	8.7	8.18
Total Liabilities / Total Assets	38.52	43.28	51.09	48.1	42.14
EBIT / Interest Expense	10.29	17.09	15.14	14.51	23.7
EBITDA / Interest Expense	15.04	21.3	18.26	17.06	27.47
(EBITDA - Capex) / Interest Expense	11.56	17.76	14.25	14.23	24.42
Total Debt / EBITDA	0.89	0.55	0.49	0.35	0.3
Net Debt / EBITDA	-2.3	-1.87	-0.48	-0.56	-1.05
Total Debt / (EBITDA - Capex)	1.15	0.66	0.62	0.42	0.33
Net Debt / (EBITDA - Capex)	-2.99	-2.24	-0.62	-0.68	-1.19
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-5.59	19.48	38.34	44.77	19.93
Gross Profit, 1 Yr. Growth %	-8.01	19.51	44.75	43.85	22.79
EBITDA, 1 Yr. Growth %	-4.35	73.83	46.23	60.63	24.71
EBITA, 1 Yr. Growth %	-5.26	87.42	49.46	65.61	25.48
EBIT, 1 Yr. Growth %	-5.26	87.42	47.51	62.66	26.31
Earnings From Cont. Operations, 1 Yr. Growth %	-0.45	87.79	40.04	54.71	40.28
Net Income, 1 Yr. Growth %	-0.98	87.65	38.93	56.05	41.22
Normalized Net Income, 1 Yr. Growth %	-13.22	106.32	40.25	64.01	33.85
Diluted EPS Before Extra, 1 Yr. Growth %	-1.28	86.11	38.81	56.06	41.02
Accounts Receivable, 1 Yr. Growth %	-26.35	18.67	71.99	22.75	-3.97
Inventory, 1 Yr. Growth %	-	-	-	53.62	-6.16
Net Property, Plant and Equip., 1 Yr. Growth %	20.56	-3.2	7.89	13.33	11
Total Assets, 1 Yr. Growth %	20.18	18.73	45.56	22.56	20.76
Tangible Book Value, 1 Yr. Growth %	19.89	3.32	-62.79	72.89	114.31
Common Equity, 1 Yr. Growth %	15.03	8.51	26.11	29.93	35.71
Cash From Operations, 1 Yr. Growth %	61.44	-24.32	-2.64	116.62	38.71
Capital Expenditures, 1 Yr. Growth %	-12.6	14.39	88.76	19.95	-16.61
Levered Free Cash Flow, 1 Yr. Growth %	49.02	-16.2	-22.3	90.47	71.45
Unlevered Free Cash Flow, 1 Yr. Growth %	46.63	-15.55	-19.59	89.22	66.4
Dividend Per Share, 1 Yr. Growth %	50	106.67	32.26	63.41	26.87
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	78.17	6.21	28.57	41.52	31.76
Gross Profit, 2 Yr. CAGR %	56.95	4.85	31.53	44.3	32.9
EBITDA, 2 Yr. CAGR %	59.2	28.74	59.43	53.26	41.54
EBITA, 2 Yr. CAGR %	53.59	33	67.37	57.33	44.15
EBIT, 2 Yr. CAGR %	53.59	33	66.27	54.9	43.34
Earnings From Cont. Operations, 2 Yr. CAGR %	63.51	36.73	62.17	47.19	47.32
Net Income, 2 Yr. CAGR %	64.22	36.31	61.47	47.24	48.45
Normalized Net Income, 2 Yr. CAGR %	57.79	33.54	70.11	50.44	48.17
Diluted EPS Before Extra, 2 Yr. CAGR %	-18.6	35.55	60.73	47.18	48.35
Accounts Receivable, 2 Yr. CAGR %	-34.04	-6.51	42.86	45.3	8.57
Inventory, 2 Yr. CAGR %	-	-	-	-	20.06
Net Property, Plant and Equip., 2 Yr. CAGR %	33.67	8.03	2.19	10.58	12.16
Total Assets, 2 Yr. CAGR %	8.41	19.45	31.47	33.57	21.66
Tangible Book Value, 2 Yr. CAGR %	16.3	11.3	-38	-19.79	92.49
Common Equity, 2 Yr. CAGR %	12.15	11.73	16.98	28.01	32.79
Cash From Operations, 2 Yr. CAGR %	103.78	10.54	-14.16	45.22	73.34
Capital Expenditures, 2 Yr. CAGR %	48.96	-0.01	46.94	50.47	0.01
Levered Free Cash Flow, 2 Yr. CAGR %	9.94	11.68	-19.31	24.8	80.73
Unlevered Free Cash Flow, 2 Yr. CAGR %	11.86	11.22	-17.59	26.34	77.44
Dividend Per Share, 2 Yr. CAGR %	41.42	76.07	65.33	47.01	43.99
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-	55.96	15.99	33.76	33.92
Gross Profit, 3 Yr. CAGR %	-	43.32	16.75	35.51	36.74
EBITDA, 3 Yr. CAGR %	-	63.76	34.33	59.83	43.08
EBITA, 3 Yr. CAGR %	450.57	63.92	38.28	66.78	45.9
EBIT, 3 Yr. CAGR %	450.57	63.92	37.67	65.06	44.71
Earnings From Cont. Operations, 3 Yr. CAGR %	417.08	71.23	37.82	59.64	44.85
Net Income, 3 Yr. CAGR %	415.95	71.69	37.18	59.64	45.21
Normalized Net Income, 3 Yr. CAGR %	442.38	72.32	35.74	67.15	44.7
Diluted EPS Before Extra, 3 Yr. CAGR %	-62.98	7.23	36.62	59.16	45.1
Accounts Receivable, 3 Yr. CAGR %	-	-19.78	14.55	35.82	26.56
Inventory, 3 Yr. CAGR %	-	-	72.09	-	-
Net Property, Plant and Equip., 3 Yr. CAGR %	-	20.04	7.98	5.78	10.72
Total Assets, 3 Yr. CAGR %	2.65K	11.75	27.59	28.43	29.15
Tangible Book Value, 3 Yr. CAGR %	1.77K	11.8	-22.76	-12.73	11.3
Common Equity, 3 Yr. CAGR %	1.84K	10.92	16.33	21.15	30.53
Cash From Operations, 3 Yr. CAGR %	3.05K	46.48	5.96	16.87	43.02
Capital Expenditures, 3 Yr. CAGR %	-	36.41	23.58	37.33	23.6
Levered Free Cash Flow, 3 Yr. CAGR %	-	0.39	-1.04	9.28	38.75
Unlevered Free Cash Flow, 3 Yr. CAGR %	-	1.82	-0.18	10.47	38.49
Dividend Per Share, 3 Yr. CAGR %	-	60.48	60.05	64.69	39.96
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-	-	-	50.01	22.06
Gross Profit, 5 Yr. CAGR %	-	-	-	43.71	22.96
EBITDA, 5 Yr. CAGR %	-	-	-	59.48	37.16
EBITA, 5 Yr. CAGR %	-	-	241.68	61.25	40.6
EBIT, 5 Yr. CAGR %	-	-	240.79	60.25	39.91
Earnings From Cont. Operations, 5 Yr. CAGR %	-	-	225.18	61.18	41.55
Net Income, 5 Yr. CAGR %	-	-	224.19	61.46	41.58
Normalized Net Income, 5 Yr. CAGR %	-	-	240.82	63.21	40.13
Diluted EPS Before Extra, 5 Yr. CAGR %	-	-	-33.39	21.71	41.2
Accounts Receivable, 5 Yr. CAGR %	-	-	-	1.74	12.12
Inventory, 5 Yr. CAGR %	-	-	-	38.06	49.01
Net Property, Plant and Equip., 5 Yr. CAGR %	-	-	-	16.16	9.63
Total Assets, 5 Yr. CAGR %	-	-	714.26	20.01	25.18
Tangible Book Value, 5 Yr. CAGR %	-	-	377.96	-2.11	11.3
Common Equity, 5 Yr. CAGR %	-	-	530.31	17.46	22.65
Cash From Operations, 5 Yr. CAGR %	-	-	646.12	45.98	29.02
Capital Expenditures, 5 Yr. CAGR %	-	-	-	41.87	13.55
Levered Free Cash Flow, 5 Yr. CAGR %	-	-	-	9.52	27.21
Unlevered Free Cash Flow, 5 Yr. CAGR %	-	-	-	11	26.86
Dividend Per Share, 5 Yr. CAGR %	-	-	-	54.95	53.42