Income Statement Nojima Corporation

Stocks

7419

JP3761600000

Computer & Electronics Retailers

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-10 am EDT			5-day change	1st Jan Change
1,323.00 ^JPY	-1.42%		+0.15%	+11.18%

Jul. 01	Tranche Update on Nojima Corporation's Equity Buyback Plan announced on February 17, 2026.	CI
May. 26	Nojima Corporation Announces Executive Changes, Effective May 26, 2026	CI

4ccc019e923a720a730158662f.2SF2nKxcsbwi-qXN37-3y2NoBNgm72hwPzgOJ_UDiO4.s1Y5q8Ft888QtuqXnMn0qVEQbqt2uD1JSkhvY7JM3o_tdgTX9T7gkVSjnQ

Published financial data: NOJIMA CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022	2023	2024	2025	2026
Revenues	565B	626B	761B	853B	983B
Total Revenues	565B	626B	761B	853B	983B
Cost of Goods Sold, Total	398B	445B	542B	607B	704B
Gross Profit	167B	182B	220B	246B	279B
Selling General & Admin Expenses, Total	118B	131B	168B	175B	197B
Provision for Bad Debts	-	-	-	-	352M
Depreciation & Amortization - (IS)	12.65B	13.47B	15.64B	16.23B	18.2B
Amortization of Goodwill and Intangible Assets - (IS)	2.78B	3.2B	5.32B	5.96B	6.17B
Other Operating Expenses, Total	133B	148B	189B	198B	222B
Operating Income	33.17B	33.57B	30.56B	48.37B	57.72B
Interest Expense, Total	-650M	-567M	-747M	-1.14B	-1.45B
Interest And Investment Income	37M	353M	360M	732M	1.34B
Net Interest Expenses	-613M	-214M	-387M	-407M	-112M
Income (Loss) On Equity Invest.	111M	85M	90M	82M	122M
Currency Exchange Gains (Loss)	-	-339M	-173M	-358M	296M
Other Non Operating Income (Expenses)	3.22B	3.14B	2.78B	3.35B	3.25B
EBT, Excl. Unusual Items	35.89B	36.25B	32.87B	51.04B	61.27B
Gain (Loss) On Sale Of Investments	3.92B	-	63M	8M	57M
Gain (Loss) On Sale Of Assets	-815M	249M	16M	68M	257M
Asset Writedown	-375M	-587M	-634M	-1.11B	-1.12B
Other Unusual Items	83M	204M	564M	135M	-280M
EBT, Incl. Unusual Items	38.7B	36.11B	32.88B	50.14B	60.19B
Income Tax Expense	12.76B	12.68B	12.64B	17.51B	20.38B
Earnings From Continuing Operations	25.94B	23.43B	20.24B	32.63B	39.8B
Net Income to Company	25.94B	23.43B	20.24B	32.63B	39.8B
Minority Interest	-80M	-114M	-262M	-340M	-874M
Net Income - (IS)	25.86B	23.32B	19.98B	32.29B	38.93B
Net Income to Common Incl Extra Items	25.86B	23.32B	19.98B	32.29B	38.93B
Net Income to Common Excl. Extra Items	25.86B	23.32B	19.98B	32.29B	38.93B
Per Share Items
Net EPS - Basic	87.15	79.61	67.89	111.66	134.61
Basic EPS - Continuing Operations	87.15	79.61	67.89	111.66	134.61
Basic Weighted Average Shares Outstanding	297M	293M	294M	289M	289M
Net EPS - Diluted	85.52	78.63	67.04	106.5	125.16
Diluted EPS - Continuing Operations	85.52	78.63	67.04	106.5	125.16
Diluted Weighted Average Shares Outstanding	302M	297M	298M	303M	311M
Normalized Basic EPS	75.31	76.96	68.92	109.12	129.39
Normalized Diluted EPS	73.9	76.02	68.05	104.08	120.3
Dividend Per Share	8.33	9.33	11	14.33	17.67
Payout Ratio	9.23	10.98	14.32	11.52	12.01
Supplemental Items
EBITDA	49.43B	50.83B	52.56B	71.98B	82.87B
EBITA	35.95B	36.77B	35.92B	54.33B	63.89B
EBIT	33.17B	33.57B	30.56B	48.37B	57.72B
EBITDAR	67.34B	72.06B	77.23B	96.64B	109B
Effective Tax Rate - (Ratio)	32.97	35.12	38.44	34.92	33.86
Normalized Net Income	22.35B	22.54B	20.28B	31.56B	37.42B
Non-Cash Pension Expense	-1.7B	-30M	-451M	-821M	74M
Supplemental Operating Expense Items
Advertising Expense	21.62B	21.76B	22.35B	26.23B	29.23B
Selling and Marketing Expenses	21.62B	21.76B	22.35B	26.23B	29.23B
Net Rental Expense, Total	17.91B	21.23B	24.67B	24.67B	26.46B
Imputed Operating Lease Interest Expense	1.88B	1.55B	2.3B	3.36B	3.68B
Imputed Operating Lease Depreciation	16.04B	19.68B	22.37B	21.3B	22.78B

Fiscal Period: March	2022	2023	2024	2025	2026
Assets
Cash And Equivalents	31.01B	37.14B	35.91B	66.61B	96.3B
Short Term Investments	20B	92.31B	86.37B	72.04B	-
Total Cash And Short Term Investments	51B	129B	122B	139B	96.3B
Accounts Receivable, Total	68.12B	108B	118B	124B	140B
Other Receivables	7.41B	36.89B	32.34B	38.99B	34.44B
Total Receivables	75.53B	145B	150B	163B	175B
Inventory	52.38B	70.96B	68.98B	81.03B	89.9B
Deferred Tax Assets Current	-	-	-	-	-
Other Current Assets, Total	5.05B	7.92B	12.09B	14.23B	7.73B
Total Current Assets	184B	353B	353B	397B	369B
Net Property Plant And Equipment	54.26B	58.86B	59.27B	58.95B	59.14B
Long-term Investments	19.24B	24.69B	25.74B	53.01B	61.17B
Goodwill	19.26B	49.78B	44.04B	42.62B	37.17B
Other Intangibles, Total	40.97B	58.46B	56.44B	64.98B	61.25B
Deferred Tax Assets Long-Term	9.26B	10.7B	8.21B	7.57B	7.23B
Other Long-Term Assets, Total	1M	2M	3M	1M	1M
Total Assets	327B	556B	547B	624B	594B
Liabilities
Accounts Payable, Total	57.86B	75.55B	80.89B	94.3B	113B
Accrued Expenses, Total	5.2B	10.16B	11.14B	10.2B	12.88B
Short-term Borrowings	1.62B	1.65B	8.98B	11.65B	5.92B
Current Portion of Long-Term Debt	13.22B	19.08B	5.17B	11.84B	14.76B
Current Portion of Leases	3.14B	3.67B	4.56B	4.63B	4.67B
Current Income Taxes Payable	21.44B	44.22B	34.54B	43.84B	46.92B
Unearned Revenue Current, Total	6.55B	5.59B	-	-	-
Other Current Liabilities	17.95B	131B	149B	129B	40.23B
Total Current Liabilities	127B	291B	295B	305B	239B
Long-Term Debt	9.07B	42.25B	11.54B	46.69B	42.87B
Long-Term Leases	15.11B	15.53B	15.72B	12.8B	11.45B
Pension & Other Post Retirement Benefits	9.17B	12.74B	12.69B	12.29B	12.55B
Deferred Tax Liability Non Current	10.26B	13.33B	11.5B	13.12B	10.52B
Other Non Current Liabilities	16.27B	19.95B	22.18B	25.41B	29.39B
Total Liabilities	187B	395B	368B	416B	345B
Common Stock, Total	6.33B	6.33B	6.33B	6.33B	6.33B
Additional Paid In Capital	7.51B	7.48B	7.74B	7.73B	7.81B
Retained Earnings	126B	146B	163B	192B	225B
Treasury Stock	-5.22B	-6B	-6.29B	-10.58B	-11.67B
Comprehensive Income and Other	4.46B	5.2B	6.09B	10.01B	17.8B
Total Common Equity	139B	159B	177B	205B	245B
Minority Interest	1.48B	1.86B	2.1B	3.31B	3.6B
Total Equity	140B	161B	179B	208B	249B
Total Liabilities And Equity	327B	556B	547B	624B	594B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	291M	294M	292M	287M	290M
ECS Total Common Shares Outstanding	296M	294M	294M	287M	289M
Book Value / Share	468.85	541.21	602.12	713.39	848.13
Tangible Book Value	78.39B	50.96B	76.33B	97.39B	147B
Tangible Book Value Per Share	265.14	173.24	259.94	338.93	508.05
Total Debt	42.16B	82.18B	45.97B	87.62B	79.66B
Net Debt	-8.84B	-47.28B	-76.31B	-51.04B	-16.64B
Debt Equivalent of Unfunded Proj. Benefit Obligation	8.76B	12.34B	12.25B	11.67B	12.03B
Debt Equivalent Oper. Leases	143B	170B	197B	197B	212B
Minority Interest, Total (Incl. Fin. Div)	1.48B	1.86B	2.1B	3.31B	3.6B
Inventories - Raw Materials, Total	-	-	-	6.06B	8.45B
Inventories - Finished Goods, Total	52.38B	70.96B	68.98B	74.96B	81.45B
Full Time Employees	7.04K	12.02K	11.54K	11.87K	12.11K
Accumulated Allowance for Doubtful Accounts (Supple)	940M	614M	993M	1.11B	1.34B

Fiscal Period: March	2022	2023	2024	2025	2026
Net Income	38.7B	36.11B	32.88B	50.14B	60.19B
Depreciation & Amortization - CF	13.48B	14.06B	16.64B	17.65B	18.98B
Amortization of Goodwill and Intangible Assets - (CF)	2.78B	3.2B	5.36B	5.96B	6.17B
Depreciation & Amortization, Total	16.26B	17.26B	22B	23.6B	25.15B
(Gain) Loss From Sale Of Asset	1.19B	338M	618M	1.04B	862M
(Gain) Loss on Sale of Investments - (CF)	-3.74B	-	-	-	805M
(Income) Loss On Equity Investments - (CF)	-111M	-85M	-90M	-82M	-122M
Other Operating Activities, Total	-12.52B	-13.71B	-14.38B	-13.96B	-24.09B
Change In Accounts Receivable	2.26B	1.74B	5.44B	-7.32B	-33B
Change In Inventories	-1.1B	-9.84B	4.53B	-1.5B	-7.68B
Change In Accounts Payable	-461M	-2.09B	236M	-7.48B	22.46B
Change in Other Net Operating Assets	2.39B	4.89B	6.96B	-370M	13.01B
Cash from Operations	42.9B	34.61B	58.2B	44.08B	57.58B
Capital Expenditure	-12.33B	-4.67B	-4.38B	-7.53B	-7.73B
Cash Acquisitions	-815M	-74.42B	-7.94B	-4.63B	-3.02B
Divestitures	7.24B	-	-	-	14.58B
Sale (Purchase) of Intangible assets	-1.03B	-1.32B	-1.69B	-2.78B	-7.02B
Investment in Marketable and Equity Securities, Total	17.66B	-720M	-20M	-22.18B	1.81B
Other Investing Activities, Total	-1.7B	-132M	-105M	-49M	-2.26B
Cash from Investing	9.03B	-81.26B	-14.14B	-37.17B	-3.66B
Short Term Debt Issued, Total	-	33M	6.71B	-	-
Long-Term Debt Issued, Total	16.38B	153B	15.25B	58.46B	26.02B
Total Debt Issued	16.38B	153B	21.96B	58.46B	26.02B
Short Term Debt Repaid, Total	-5.35B	-	-	-3.32B	-6.29B
Long-Term Debt Repaid, Total	-28.79B	-115B	-59.96B	-17.63B	-32.64B
Total Debt Repaid	-34.14B	-115B	-59.96B	-20.95B	-38.94B
Issuance of Common Stock	1.53B	2.33B	1.38B	1.67B	3.24B
Repurchase of Common Stock	-2.25B	-3.66B	-1.88B	-6.3B	-4.63B
Common Dividends Paid	-2.39B	-2.56B	-2.86B	-3.72B	-4.68B
Common & Preferred Stock Dividends Paid	-2.39B	-2.56B	-2.86B	-3.72B	-4.68B
Other Financing Activities, Total	902M	-3.95B	-4.44B	-5.3B	-5.02B
Cash from Financing	-19.96B	30.62B	-45.8B	23.86B	-24.01B
Foreign Exchange Rate Adjustments	530M	779M	945M	-60M	647M
Miscellaneous Cash Flow Adjustments	-	1M	1M	-	77M
Net Change in Cash	32.49B	-15.25B	-795M	30.7B	30.64B
Supplemental Items
Cash Interest Paid	646M	601M	763M	1.14B	1.46B
Cash Income Tax Paid (Refund)	12.49B	13.69B	14.38B	13.98B	24.11B
Levered Free Cash Flow	26.14B	98.56B	36.59B	17.14B	-32.4B
Unlevered Free Cash Flow	26.55B	98.91B	37.05B	17.85B	-31.49B
Change In Net Working Capital	-2.91B	-66.66B	-2.03B	25.67B	77.96B
Net Debt Issued / Repaid	-17.77B	38.47B	-38B	37.51B	-12.92B

Fiscal Period: March	2022	2023	2024	2025	2026
Profitability
Return on Assets	6.21	4.75	3.46	5.16	5.92
Return on Total Capital	10.81	9.86	8.16	11.61	11.55
Return On Equity %	18.24	15.56	11.91	16.85	17.41
Return on Common Equity	18.28	15.66	11.89	16.92	17.29
Margin Analysis
Gross Profit Margin %	29.5	29	28.84	28.82	28.42
SG&A Margin	20.89	20.98	22.07	20.55	20.03
EBITDA Margin %	8.75	8.12	6.9	8.43	8.43
EBITA Margin %	6.36	5.87	4.72	6.37	6.5
EBIT Margin %	5.87	5.36	4.01	5.67	5.87
Income From Continuing Operations Margin %	4.59	3.74	2.66	3.82	4.05
Net Income Margin %	4.58	3.72	2.62	3.78	3.96
Net Avail. For Common Margin %	4.58	3.72	2.62	3.78	3.96
Normalized Net Income Margin	3.96	3.6	2.66	3.7	3.81
Levered Free Cash Flow Margin	4.63	15.74	4.81	2.01	-3.3
Unlevered Free Cash Flow Margin	4.7	15.8	4.87	2.09	-3.2
Asset Turnover
Asset Turnover	1.69	1.42	1.38	1.46	1.61
Fixed Assets Turnover	11.36	11.07	12.89	14.44	16.65
Receivables Turnover (Average Receivables)	8.24	7.1	6.74	7.07	7.45
Inventory Turnover (Average Inventory)	7.82	7.21	7.74	8.1	8.23
Short Term Liquidity
Current Ratio	1.45	1.21	1.2	1.3	1.54
Quick Ratio	1	0.94	0.92	0.99	1.14
Operating Cash Flow to Current Liabilities	0.34	0.12	0.2	0.14	0.24
Days Sales Outstanding (Average Receivables)	44.3	51.38	54.31	51.65	49.01
Days Outstanding Inventory (Average Inventory)	46.66	50.63	47.27	45.07	44.34
Average Days Payable Outstanding	51.74	52.57	53.04	51.61	53.18
Cash Conversion Cycle (Average Days)	39.22	49.45	48.54	45.1	40.17
Long Term Solvency
Total Debt/Equity	30.09	51.03	25.69	42.06	31.99
Total Debt / Total Capital	23.13	33.79	20.44	29.61	24.24
LT Debt/Equity	17.26	35.88	15.23	28.56	21.81
Long-Term Debt / Total Capital	13.27	23.75	12.12	20.1	16.53
Total Liabilities / Total Assets	57.15	71.03	67.3	66.61	58.11
EBIT / Interest Expense	51.03	59.21	40.91	42.47	39.7
EBITDA / Interest Expense	76.05	89.65	70.36	63.19	57
(EBITDA - Capex) / Interest Expense	57.08	81.41	64.49	56.58	51.68
Total Debt / EBITDA	0.85	1.62	0.87	1.22	0.96
Net Debt / EBITDA	-0.18	-0.93	-1.45	-0.71	-0.2
Total Debt / (EBITDA - Capex)	1.14	1.78	0.95	1.36	1.06
Net Debt / (EBITDA - Capex)	-0.24	-1.02	-1.58	-0.79	-0.22
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	7.96	10.83	21.58	12.1	15.16
Gross Profit, 1 Yr. Growth %	4.93	8.98	20.89	12.04	13.54
EBITDA, 1 Yr. Growth %	1.36	2.83	3.4	36.95	15.14
EBITA, 1 Yr. Growth %	-2.36	2.28	-2.32	51.27	17.6
EBIT, 1 Yr. Growth %	-1.95	1.22	-8.97	58.28	19.33
Earnings From Cont. Operations, 1 Yr. Growth %	-50.9	-9.69	-13.61	61.22	21.98
Net Income, 1 Yr. Growth %	-51.04	-9.85	-14.31	61.63	20.56
Normalized Net Income, 1 Yr. Growth %	-44.68	0.85	-10.01	55.59	18.58
Diluted EPS Before Extra, 1 Yr. Growth %	-50.7	-8.05	-14.75	58.86	17.52
Accounts Receivable, 1 Yr. Growth %	-1.3	58.8	8.84	5.12	13.24
Inventory, 1 Yr. Growth %	5.91	35.47	-2.8	17.47	10.95
Net Property, Plant and Equip., 1 Yr. Growth %	19.94	8.47	0.7	-0.55	0.32
Total Assets, 1 Yr. Growth %	-3.89	70.03	-1.58	14.01	-4.7
Tangible Book Value, 1 Yr. Growth %	2.69	-35	49.8	27.59	50.97
Common Equity, 1 Yr. Growth %	-3.93	14.84	11.07	15.94	19.73
Cash From Operations, 1 Yr. Growth %	2.86	-19.31	68.14	-24.26	30.63
Capital Expenditures, 1 Yr. Growth %	205.6	-62.12	-6.1	71.81	2.65
Levered Free Cash Flow, 1 Yr. Growth %	-20.6	276.99	-62.88	-53.15	-289.03
Unlevered Free Cash Flow, 1 Yr. Growth %	-20.39	272.55	-62.54	-51.82	-276.41
Dividend Per Share, 1 Yr. Growth %	8.69	12	17.86	30.3	23.26
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	3.84	9.39	16.08	16.74	13.62
Gross Profit, 2 Yr. CAGR %	7.53	6.94	14.78	16.38	12.78
EBITDA, 2 Yr. CAGR %	14.39	2.09	3.12	19	25.57
EBITA, 2 Yr. CAGR %	18.83	-0.06	-0.04	21.56	33.37
EBIT, 2 Yr. CAGR %	21.19	-0.38	-4.01	20.04	37.43
Earnings From Cont. Operations, 2 Yr. CAGR %	27.67	-33.41	-11.67	18.02	40.23
Net Income, 2 Yr. CAGR %	27.49	-33.57	-12.11	17.69	39.59
Normalized Net Income, 2 Yr. CAGR %	22.56	-25.31	-4.74	18.33	35.83
Diluted EPS Before Extra, 2 Yr. CAGR %	28	-32.67	-11.46	16.38	36.64
Accounts Receivable, 2 Yr. CAGR %	0.88	25.19	31.47	6.96	9.1
Inventory, 2 Yr. CAGR %	13.14	19.78	14.75	6.86	14.16
Net Property, Plant and Equip., 2 Yr. CAGR %	23.86	14.06	4.52	0.08	-0.12
Total Assets, 2 Yr. CAGR %	6.87	27.83	29.36	5.93	4.24
Tangible Book Value, 2 Yr. CAGR %	133.17	-18.3	-1.32	38.25	38.79
Common Equity, 2 Yr. CAGR %	23.93	5.04	12.94	13.48	17.82
Cash From Operations, 2 Yr. CAGR %	5.06	-8.9	16.48	12.85	-0.53
Capital Expenditures, 2 Yr. CAGR %	84.77	7.59	-40.36	27.01	32.81
Levered Free Cash Flow, 2 Yr. CAGR %	-10.87	73.01	18.3	-58.3	-5.89
Unlevered Free Cash Flow, 2 Yr. CAGR %	-10.9	72.22	18.13	-57.52	-7.81
Dividend Per Share, 2 Yr. CAGR %	14.71	10.34	14.89	23.92	26.73
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	3.27	6.12	13.31	14.74	16.21
Gross Profit, 3 Yr. CAGR %	8.99	8.01	11.4	13.86	15.42
EBITDA, 3 Yr. CAGR %	16.75	10.4	2.53	13.34	17.7
EBITA, 3 Yr. CAGR %	17.68	13.03	-0.82	14.76	20.22
EBIT, 3 Yr. CAGR %	19.96	14.13	-3.33	13.4	19.8
Earnings From Cont. Operations, 3 Yr. CAGR %	20.89	13.76	-27.37	7.95	19.32
Net Income, 3 Yr. CAGR %	20.78	13.58	-27.68	7.68	18.64
Normalized Net Income, 3 Yr. CAGR %	19.34	14.85	-20.52	12.19	18.41
Diluted EPS Before Extra, 3 Yr. CAGR %	21.64	14.64	-27.16	7.59	16.76
Accounts Receivable, 3 Yr. CAGR %	-7.82	17.35	19.49	22.02	9.02
Inventory, 3 Yr. CAGR %	4.96	20.14	11.72	15.65	8.2
Net Property, Plant and Equip., 3 Yr. CAGR %	23.9	18.5	9.42	2.8	0.16
Total Assets, 3 Yr. CAGR %	2.04	24.76	17.16	24.03	2.26
Tangible Book Value, 3 Yr. CAGR %	199.16	52.32	-0	7.5	42.36
Common Equity, 3 Yr. CAGR %	19.51	20.82	7.01	13.93	15.52
Cash From Operations, 3 Yr. CAGR %	14.22	-3.79	11.75	0.91	18.49
Capital Expenditures, 3 Yr. CAGR %	41.12	8.95	2.82	-15.14	18.31
Levered Free Cash Flow, 3 Yr. CAGR %	68.07	44.14	3.58	-13.13	-30.98
Unlevered Free Cash Flow, 3 Yr. CAGR %	65.89	43.54	3.57	-12.39	-31.72
Dividend Per Share, 3 Yr. CAGR %	13.72	13.8	12.79	19.81	23.7
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	5.51	4.52	8.21	10.25	13.43
Gross Profit, 5 Yr. CAGR %	11.11	8.99	11.27	11.28	11.95
EBITDA, 5 Yr. CAGR %	16.2	11.8	11.09	13.76	11.19
EBITA, 5 Yr. CAGR %	16.77	13.12	10.24	16.37	11.66
EBIT, 5 Yr. CAGR %	17.06	14.52	9.73	16.46	11.28
Earnings From Cont. Operations, 5 Yr. CAGR %	20.63	11.44	6.63	15.44	-5.5
Net Income, 5 Yr. CAGR %	20.55	11.33	6.36	15.21	-5.92
Normalized Net Income, 5 Yr. CAGR %	18.23	14.99	9.05	16.23	-1.52
Diluted EPS Before Extra, 5 Yr. CAGR %	20.82	12.32	7.12	15.33	-6.32
Accounts Receivable, 5 Yr. CAGR %	7.97	12.98	6.25	13.08	15.22
Inventory, 5 Yr. CAGR %	6.72	11.21	8.77	14.64	12.69
Net Property, Plant and Equip., 5 Yr. CAGR %	17.16	17.8	15.75	10.75	5.5
Total Assets, 5 Yr. CAGR %	5.9	16.39	12.2	16.86	11.81
Tangible Book Value, 5 Yr. CAGR %	27.74	16.81	91.97	46.53	14.01
Common Equity, 5 Yr. CAGR %	19.51	18.21	16.84	17.83	11.21
Cash From Operations, 5 Yr. CAGR %	16.03	6.23	15.12	2.55	6.66
Capital Expenditures, 5 Yr. CAGR %	22.25	6.04	-0.01	15.85	13.9
Levered Free Cash Flow, 5 Yr. CAGR %	17.09	19.03	46.04	-12.23	-0.32
Unlevered Free Cash Flow, 5 Yr. CAGR %	18.45	18.81	44.82	-11.8	-1.14
Dividend Per Share, 5 Yr. CAGR %	14.87	12.55	14.19	17.75	18.17