WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.

Income Statement Wuxi Lead Intelligent Equipment CO.,LTD.

Equities

300450

CNE100001ZF9

Industrial Machinery & Equipment

End-of-day quote Shenzhen S.E. Other stock markets 2025-07-17			5-day change	1st Jan Change
24.79 ^CNY	+3.12%		+2.31%	+23.83%

May. 09	Mubang High-tech Ordered to Pay Wuxi Lead Intelligent Equipment 43 Million Yuan Over Sales Dispute	MT
Apr. 28	Wuxi Lead Intelligent Equipment CO.,LTD. Reports Earnings Results for the First Quarter Ended March 31, 2025	CI

c4c48c02c4d0d8d3bd08.80BIyMnhUeIzXEMpryWbupOaAgnctopDymsuxS7gblw.uA5xqoyMMJoHORd6nR2o0aKtQFuZ194uvTt4j16FIyXEbRC55NYIhXA1ew

Published financial data: WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	5.85B	10.03B	13.91B	16.62B	11.84B
Other Revenues, Total	7.18M	5.95M	18.52M	6.48M	11.17M
Total Revenues	5.86B	10.04B	13.93B	16.63B	11.86B
Cost of Goods Sold, Total	3.89B	6.69B	8.8B	11.17B	8.35B
Gross Profit	1.96B	3.35B	5.13B	5.46B	3.5B
Selling General & Admin Expenses, Total	493M	791M	1.12B	1.41B	1.36B
Provision for Bad Debts	241M	233M	471M	748M	550M
R&D Expenses	537M	897M	1.35B	1.67B	1.67B
Other Operating Expenses	-69.34M	-159M	-184M	-193M	-264M
Other Operating Expenses, Total	1.2B	1.76B	2.75B	3.64B	3.31B
Operating Income	763M	1.59B	2.38B	1.82B	194M
Interest Expense, Total	-25.86M	-22.77M	-20.14M	-20.22M	-61.98M
Interest And Investment Income	52.36M	90.11M	100M	61.25M	38.41M
Net Interest Expenses	26.49M	67.34M	79.92M	41.04M	-23.57M
Currency Exchange Gains (Loss)	-25.83M	-2.16M	31.74M	9.52M	45.86M
Other Non Operating Income (Expenses)	-13.43M	-7.11M	-12.23M	-13.33M	-15.17M
EBT, Excl. Unusual Items	750M	1.65B	2.48B	1.86B	201M
Impairment of Goodwill	-1.32M	-1.49M	-1.31M	-	-
Gain (Loss) On Sale Of Investments	188K	8.23M	1.11M	-7.24M	-16.76M
Gain (Loss) On Sale Of Assets	139K	-2.22M	210K	-15.14M	-5.19M
Asset Writedown	-115K	-	-	-	-
Other Unusual Items	89.78M	53.69M	62.09M	74.28M	-66.51M
EBT, Incl. Unusual Items	839M	1.71B	2.54B	1.91B	112M
Income Tax Expense	71.05M	120M	223M	140M	-156M
Earnings From Continuing Operations	768M	1.58B	2.32B	1.77B	268M
Net Income to Company	768M	1.58B	2.32B	1.77B	268M
Minority Interest	-	-	-	3.79M	18.07M
Net Income - (IS)	768M	1.58B	2.32B	1.77B	286M
Net Income to Common Incl Extra Items	768M	1.58B	2.32B	1.77B	286M
Net Income to Common Excl. Extra Items	768M	1.58B	2.32B	1.77B	286M
Per Share Items
Net EPS - Basic	0.54	1.28	1.48	1.13	0.18
Basic EPS - Continuing Operations	0.54	1.28	1.48	1.13	0.18
Basic Weighted Average Shares Outstanding	1.41B	1.24B	1.56B	1.57B	1.55B
Net EPS - Diluted	0.54	1.28	1.48	1.13	0.18
Diluted EPS - Continuing Operations	0.54	1.28	1.48	1.13	0.18
Diluted Weighted Average Shares Outstanding	1.41B	1.24B	1.56B	1.57B	1.55B
Normalized Basic EPS	0.33	0.83	0.99	0.74	0.09
Normalized Diluted EPS	0.33	0.83	0.99	0.74	0.09
Dividend Per Share	0.19	0.5	0.54	0.34	0.06
Payout Ratio	21.79	17.53	33.74	47.39	197.31
Supplemental Items
EBITDA	827M	1.68B	2.51B	2.02B	416M
EBITA	766M	1.6B	2.41B	1.9B	282M
EBIT	763M	1.59B	2.38B	1.82B	194M
EBITDAR	831M	1.68B	2.52B	2.09B	467M
Total Revenues (As Reported)	5.86B	10.04B	13.93B	16.63B	11.86B
Effective Tax Rate - (Ratio)	8.47	7.06	8.79	7.32	-138.77
Current Domestic Taxes	-	161M	326M	314M	36.77M
Total Current Taxes	87.18M	161M	326M	314M	36.77M
Deferred Domestic Taxes	-	-41.12M	-103M	-174M	-193M
Total Deferred Taxes	-16.14M	-41.12M	-103M	-174M	-193M
Normalized Net Income	469M	1.03B	1.55B	1.17B	144M
Interest Capitalized	-	-	-	-	-
Interest on Long-Term Debt	10.2K	-	-	16.16M	15.95M
Supplemental Operating Expense Items
Advertising Expense	3.08M	3.13M	5.39M	9.8M	7.25M
Selling and Marketing Expenses	180M	271M	402M	407M	274M
General and Administrative Expenses	312M	519M	712M	998M	1.08B
Research And Development Expense From Footnotes	689M	1.07B	1.35B	1.68B	1.67B
Net Rental Expense, Total	4M	4.49M	7.03M	73.92M	50.94M
Imputed Operating Lease Interest Expense	819K	1.95M	2.5M	23.02M	9.56M
Imputed Operating Lease Depreciation	3.18M	2.54M	4.53M	50.9M	41.38M
Maintenance & Repair Expenses, Total	3.67M	8.94M	16.02M	50.72M	94.88M
Stock-Based Comp., R&D Exp. (Total)	-	-	35.53M	47.49M	-1.41M
Stock-Based Comp., G&A Exp. (Total)	17.87M	31.93M	19.47M	35.38M	5.93M
Stock-Based Comp., Other (Total)	-	-	209K	4.31M	-
Total Stock-Based Compensation	17.87M	31.93M	55.21M	87.17M	4.51M

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	2.74B	2.87B	6.17B	3.67B	4.23B
Short Term Investments	-	271M	215M	128M	106M
Trading Asset Securities, Total	323M	3.19B	301M	60.02M	432M
Total Cash And Short Term Investments	3.06B	6.32B	6.68B	3.86B	4.77B
Accounts Receivable, Total	4.24B	6.18B	9.27B	12.87B	11.09B
Other Receivables	27.04M	47.54M	99.18M	103M	98.52M
Total Receivables	4.27B	6.23B	9.37B	12.97B	11.19B
Inventory	2.87B	7.78B	12.41B	13.21B	13.58B
Other Current Assets, Total	111M	324M	513M	652M	1.03B
Total Current Assets	10.31B	20.65B	28.98B	30.69B	30.57B
Gross Property Plant And Equipment	979M	1.9B	2.26B	2.85B	3.74B
Accumulated Depreciation	-188M	-379M	-626M	-874M	-963M
Net Property Plant And Equipment	791M	1.52B	1.63B	1.98B	2.77B
Long-term Investments	-	-	-	-	5M
Goodwill	1.09B	1.09B	1.09B	1.09B	1.09B
Other Intangibles, Total	157M	303M	524M	602M	622M
Deferred Tax Assets Long-Term	85.85M	125M	229M	473M	681M
Deferred Charges Long-Term	224M	309M	460M	462M	442M
Other Long-Term Assets, Total	1.39M	754K	1.98M	2.86M	219K
Total Assets	12.66B	24B	32.91B	35.29B	36.18B
Liabilities
Accounts Payable, Total	3.98B	9.27B	9.95B	8.96B	6.95B
Accrued Expenses, Total	384M	539M	778M	903M	722M
Short-term Borrowings	574M	33M	-	184M	1.67B
Current Portion of Long-Term Debt	-	-	-	-	120M
Current Portion of Leases	-	140M	107M	131M	121M
Current Income Taxes Payable	28.69M	71.87M	143M	51.01M	16.9M
Unearned Revenue Current, Total	1.9B	3.86B	10.13B	12.57B	11.6B
Other Current Liabilities	120M	237M	304M	189M	476M
Total Current Liabilities	6.99B	14.15B	21.41B	22.99B	21.66B
Long-Term Debt	-	-	-	-	2.48B
Long-Term Leases	-	319M	307M	310M	276M
Unearned Revenue Non Current	54.79M	53.69M	62.03M	73.12M	97.76M
Deferred Tax Liability Non Current	5.43M	3.94M	4.84M	72.91M	88.43M
Other Non Current Liabilities	-	-	-	-	-
Total Liabilities	7.05B	14.53B	21.78B	23.45B	24.6B
Common Stock, Total	907M	1.56B	1.57B	1.57B	1.57B
Additional Paid In Capital	2.01B	3.88B	3.98B	3.91B	4.13B
Retained Earnings	2.72B	4.03B	5.57B	6.5B	6.26B
Treasury Stock	-20.65M	-9.44M	-	-350M	-350M
Comprehensive Income and Other	128K	-3M	4.8M	218M	-9.61M
Total Common Equity	5.62B	9.47B	11.12B	11.85B	11.6B
Minority Interest	-	-	-	-871K	-18.15M
Total Equity	5.62B	9.47B	11.12B	11.85B	11.58B
Total Liabilities And Equity	12.66B	24B	32.91B	35.29B	36.18B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	1.45B	1.56B	1.57B	1.55B	1.55B
ECS Total Common Shares Outstanding	1.45B	1.56B	1.57B	1.55B	1.55B
Book Value / Share	3.87	6.06	7.1	7.62	7.46
Tangible Book Value	4.37B	8.08B	9.51B	10.16B	9.89B
Tangible Book Value Per Share	3.01	5.17	6.07	6.53	6.36
Total Debt	574M	492M	414M	625M	4.66B
Net Debt	-2.49B	-5.83B	-6.27B	-3.23B	-109M
Debt Equivalent Oper. Leases	31.97M	35.93M	56.23M	591M	408M
Minority Interest, Total (Incl. Fin. Div)	-	-	-	-871K	-18.15M
Account Code - Inventory Valuation	6	6	3	6	6
Inventories - Raw Materials, Total	129M	597M	795M	759M	524M
Inventories - Work In Process, Total	1.67B	3.31B	4.48B	4B	4.38B
Inventories - Finished Goods, Total	1.13B	3.96B	7.28B	8.99B	9.61B
Land - (BS)	-	-	12.2M	12.96M	11.73M
Buildings, Total	596M	596M	775M	882M	1.8B
Machinery, Total	316M	511M	609M	665M	728M
Full Time Employees	8.22K	14.86K	18.77K	19.12K	15.02K
Accumulated Allowance for Doubtful Accounts (Supple)	395M	611M	1.02B	1.75B	2.35B

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	768M	1.58B	2.32B	1.77B	286M
Depreciation & Amortization - CF	61.01M	192M	254M	304M	278M
Amortization of Goodwill and Intangible Assets - (CF)	3.15M	12.49M	34.78M	75.86M	88.42M
Depreciation & Amortization, Total	64.17M	205M	288M	380M	366M
Amortization of Deferred Charges, Total - (CF)	26.56M	29.52M	59.14M	79.89M	107M
(Gain) Loss From Sale Of Asset	-139K	-	-680K	-110K	747K
(Gain) Loss on Sale of Investments - (CF)	-30.99M	-66.96M	-50.97M	-11.65M	-5.9M
Asset Writedown & Restructuring Costs	-40.63M	-8.12M	1.78M	15.25M	4.44M
Provision and Write-off of Bad Debts	241M	233M	471M	748M	550M
Other Operating Activities, Total	58.16M	89.13M	105M	421M	552M
Change In Accounts Receivable	-1.91B	-3.35B	-4.16B	-3.49B	-276M
Change In Inventories	-725M	-4.95B	-4.74B	-1.21B	-922M
Change In Accounts Payable	2.9B	7.59B	7.45B	517M	-2.04B
Change In Deferred Taxes	-16.14M	-41.12M	-103M	-174M	-193M
Change in Other Net Operating Assets	16.91M	31.93M	55.03M	87.17M	3.83M
Cash from Operations	1.35B	1.34B	1.69B	-863M	-1.57B
Capital Expenditure	-426M	-507M	-987M	-552M	-873M
Sale of Property, Plant, and Equipment	791K	34.65K	1K	62.92K	-
Cash Acquisitions	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	92.05M	-3.13B	2.99B	340M	-373M
Other Investing Activities, Total	-169M	18.31M	10.31M	-78K	25.74M
Cash from Investing	-503M	-3.62B	2.01B	-212M	-1.22B
Short Term Debt Issued, Total	-	33M	140M	189M	-
Long-Term Debt Issued, Total	400M	-	-	-	4.88B
Total Debt Issued	400M	33M	140M	189M	4.88B
Short Term Debt Repaid, Total	-	-555M	-	-	-
Long-Term Debt Repaid, Total	-612M	-81.39M	-211M	-213M	-473M
Total Debt Repaid	-612M	-637M	-211M	-213M	-473M
Issuance of Common Stock	18.73M	2.51B	46.86M	-	-
Repurchase of Common Stock	-	-11.35M	-297K	-350M	-2.27K
Common Dividends Paid	-167M	-278M	-782M	-841M	-565M
Common & Preferred Stock Dividends Paid	-167M	-278M	-782M	-841M	-565M
Other Financing Activities, Total	-10.34M	-	-	63.13M	-
Cash from Financing	-371M	1.62B	-806M	-1.15B	3.85B
Foreign Exchange Rate Adjustments	-2.94M	-6.96M	16.27M	40.91M	16.29M
Net Change in Cash	476M	-659M	2.91B	-2.19B	1.08B
Supplemental Items
Cash Interest Paid	-	-	-	-	-
Cash Income Tax Paid (Refund)	186M	282M	479M	1.33B	528M
Levered Free Cash Flow	829M	1.01B	247M	-2.05B	-2.2B
Unlevered Free Cash Flow	845M	1.02B	260M	-2.04B	-2.16B
Change In Net Working Capital	-686M	-269M	644M	3.17B	1.89B
Net Debt Issued / Repaid	-212M	-604M	-70.47M	-24.3M	4.41B

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	4.3	5.42	5.23	3.34	0.34
Return on Total Capital	8	12.47	13.83	9.48	0.84
Return On Equity %	15.51	21.01	22.51	15.42	2.29
Return on Common Equity	15.51	21.01	22.51	15.45	2.44
Margin Analysis
Gross Profit Margin %	33.54	33.39	36.81	32.82	29.55
SG&A Margin	8.42	7.88	8.01	8.46	11.44
EBITDA Margin %	14.11	16.74	18.04	12.14	3.51
EBITA Margin %	13.07	15.95	17.33	11.41	2.38
EBIT Margin %	13.02	15.83	17.08	10.95	1.63
Income From Continuing Operations Margin %	13.1	15.79	16.63	10.65	2.26
Net Income Margin %	13.1	15.79	16.63	10.67	2.41
Net Avail. For Common Margin %	13.1	15.79	16.63	10.67	2.41
Normalized Net Income Margin	8	10.26	11.12	7.01	1.21
Levered Free Cash Flow Margin	14.15	10.04	1.77	-12.32	-18.56
Unlevered Free Cash Flow Margin	14.43	10.18	1.86	-12.24	-18.23
Asset Turnover
Asset Turnover	0.53	0.55	0.49	0.49	0.33
Fixed Assets Turnover	8.18	8.67	8.84	9.22	4.99
Receivables Turnover (Average Receivables)	1.66	1.93	1.8	1.5	0.99
Inventory Turnover (Average Inventory)	1.55	1.26	0.87	0.87	0.62
Short Term Liquidity
Current Ratio	1.48	1.46	1.35	1.33	1.41
Quick Ratio	1.05	0.89	0.75	0.73	0.74
Operating Cash Flow to Current Liabilities	0.19	0.09	0.08	-0.04	-0.07
Days Sales Outstanding (Average Receivables)	219.84	189.53	202.65	243.13	370.27
Days Outstanding Inventory (Average Inventory)	236.29	290.72	418.33	418.42	586.95
Average Days Payable Outstanding	253.66	208.63	261.05	288.15	333.61
Cash Conversion Cycle (Average Days)	202.47	271.62	359.94	373.4	623.61
Long Term Solvency
Total Debt/Equity	10.23	5.2	3.72	5.27	40.24
Total Debt / Total Capital	9.28	4.94	3.59	5.01	28.69
LT Debt/Equity	-	3.37	2.76	2.62	23.77
Long-Term Debt / Total Capital	-	3.21	2.66	2.48	16.95
Total Liabilities / Total Assets	55.66	60.55	66.2	66.43	68
EBIT / Interest Expense	29.49	69.76	118.14	90.11	3.12
EBITDA / Interest Expense	31.97	78.75	132.46	108.92	9.04
(EBITDA - Capex) / Interest Expense	15.49	56.51	83.47	81.63	-5.04
Total Debt / EBITDA	0.69	0.27	0.16	0.28	8.32
Net Debt / EBITDA	-3.01	-3.25	-2.35	-1.47	-0.19
Total Debt / (EBITDA - Capex)	1.43	0.38	0.25	0.38	-14.91
Net Debt / (EBITDA - Capex)	-6.21	-4.53	-3.73	-1.96	0.35
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	25.07	71.32	38.82	19.35	-28.71
Gross Profit, 1 Yr. Growth %	9.66	70.53	53.04	6.42	-35.8
EBITDA, 1 Yr. Growth %	-12.98	99.43	48.53	-20.06	-79.57
EBITA, 1 Yr. Growth %	-15.52	104.89	49.63	-21.8	-85.27
EBIT, 1 Yr. Growth %	-14.07	108.32	49.76	-23.44	-89.37
Earnings From Cont. Operations, 1 Yr. Growth %	0.25	106.47	46.25	-23.61	-84.86
Net Income, 1 Yr. Growth %	0.25	106.47	46.25	-23.45	-83.88
Normalized Net Income, 1 Yr. Growth %	-12.37	119.61	50.52	-24.77	-87.69
Diluted EPS Before Extra, 1 Yr. Growth %	0.13	135.89	15.56	-23.64	-83.73
Accounts Receivable, 1 Yr. Growth %	51.98	45.72	50.1	38.8	-13.81
Inventory, 1 Yr. Growth %	33.53	170.53	59.53	6.46	2.82
Net Property, Plant and Equip., 1 Yr. Growth %	23.23	92.59	6.98	21.31	40.32
Total Assets, 1 Yr. Growth %	33.05	89.54	37.11	7.02	2.52
Tangible Book Value, 1 Yr. Growth %	43.46	84.89	17.76	6.78	-2.67
Common Equity, 1 Yr. Growth %	31.06	68.63	17.47	6.5	-2.12
Cash From Operations, 1 Yr. Growth %	149.93	-0.69	25.85	-151.02	81.64
Capital Expenditures, 1 Yr. Growth %	99.53	18.86	94.81	-44.1	58.18
Levered Free Cash Flow, 1 Yr. Growth %	647.08	-4.52	-75.49	-930.04	7.2
Unlevered Free Cash Flow, 1 Yr. Growth %	526.44	-4.63	-74.6	-884.88	5.96
Dividend Per Share, 1 Yr. Growth %	84	166.67	7.4	-36.13	-83.67
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	22.72	46.38	54.21	28.72	-7.76
Gross Profit, 2 Yr. CAGR %	14.15	36.75	61.55	27.62	-17.35
EBITDA, 2 Yr. CAGR %	-9.88	32.98	72.73	9.23	-59.42
EBITA, 2 Yr. CAGR %	-12.2	32.91	75.76	8.45	-65.91
EBIT, 2 Yr. CAGR %	-11.7	33.79	76.63	7.08	-71.48
Earnings From Cont. Operations, 2 Yr. CAGR %	1.67	43.87	73.77	5.71	-66
Net Income, 2 Yr. CAGR %	1.67	43.87	73.77	5.82	-64.87
Normalized Net Income, 2 Yr. CAGR %	-5.64	38.72	81.81	6.41	-69.56
Diluted EPS Before Extra, 2 Yr. CAGR %	1.6	53.69	65.1	-6.05	-64.76
Accounts Receivable, 2 Yr. CAGR %	31.75	48.81	47.89	44.34	9.38
Inventory, 2 Yr. CAGR %	9.14	90.06	107.74	30.32	4.63
Net Property, Plant and Equip., 2 Yr. CAGR %	21.23	54.06	43.54	13.92	30.47
Total Assets, 2 Yr. CAGR %	22.59	58.8	61.21	21.27	4.75
Tangible Book Value, 2 Yr. CAGR %	41.31	62.86	47.56	12.15	1.95
Common Equity, 2 Yr. CAGR %	27.72	48.67	40.75	11.86	2.1
Cash From Operations, 2 Yr. CAGR %	431.1	57.54	11.79	-19.87	-3.73
Capital Expenditures, 2 Yr. CAGR %	136.27	54	52.16	4.35	-5.97
Levered Free Cash Flow, 2 Yr. CAGR %	50.4	201.34	-51.62	42.57	198.6
Unlevered Free Cash Flow, 2 Yr. CAGR %	55.05	175.21	-50.78	41.14	188.69
Dividend Per Share, 2 Yr. CAGR %	3.51	121.51	69.23	-17.17	-67.71
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	39.09	37.15	43.81	41.59	5.71
Gross Profit, 3 Yr. CAGR %	30.33	30.49	41.98	40.56	1.5
EBITDA, 3 Yr. CAGR %	10.3	18.18	38.31	33.82	-37.36
EBITA, 3 Yr. CAGR %	8.59	17.25	38.61	34.4	-44.09
EBIT, 3 Yr. CAGR %	8.96	17.55	38.92	33.67	-50.42
Earnings From Cont. Operations, 3 Yr. CAGR %	12.61	28.75	44.66	32.14	-44.7
Net Income, 3 Yr. CAGR %	12.61	28.75	44.66	32.23	-43.48
Normalized Net Income, 3 Yr. CAGR %	7.94	25.05	42.55	35.48	-48.14
Diluted EPS Before Extra, 3 Yr. CAGR %	10.56	34.54	39.75	27.69	-47.64
Accounts Receivable, 3 Yr. CAGR %	50.23	36.25	49.24	44.8	21.55
Inventory, 3 Yr. CAGR %	3.95	47.7	79.28	66.25	20.42
Net Property, Plant and Equip., 3 Yr. CAGR %	37.44	41.45	36.42	35.71	22.11
Total Assets, 3 Yr. CAGR %	23.94	41.75	51.22	40.73	14.66
Tangible Book Value, 3 Yr. CAGR %	42.02	54.55	46.18	32.48	6.97
Common Equity, 3 Yr. CAGR %	26.37	40.11	37.44	28.26	6.99
Cash From Operations, 3 Yr. CAGR %	252.32	203.7	46.18	-13.93	5.26
Capital Expenditures, 3 Yr. CAGR %	111.03	87.91	66.55	8.98	19.87
Levered Free Cash Flow, 3 Yr. CAGR %	64.07	40.09	30.56	24.74	29.73
Unlevered Free Cash Flow, 3 Yr. CAGR %	65.13	42.71	24.37	23.85	28.37
Dividend Per Share, 3 Yr. CAGR %	37.64	41.9	74.02	22.3	-51.8
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	61.33	56.21	44.96	33.71	20.41
Gross Profit, 5 Yr. CAGR %	53.58	49.02	42.02	29.33	14.35
EBITDA, 5 Yr. CAGR %	43.89	43.3	32.48	14.68	-15.23
EBITA, 5 Yr. CAGR %	43.49	43.31	32.19	13.82	-20.83
EBIT, 5 Yr. CAGR %	43.79	43.54	32.18	13.24	-26.25
Earnings From Cont. Operations, 5 Yr. CAGR %	39.45	40.38	33.95	18.99	-18.93
Net Income, 5 Yr. CAGR %	39.45	40.38	33.95	19.04	-17.87
Normalized Net Income, 5 Yr. CAGR %	35.99	38.02	32.97	17.23	-23.13
Diluted EPS Before Extra, 5 Yr. CAGR %	34.27	41.92	29.8	16.53	-19.45
Accounts Receivable, 5 Yr. CAGR %	75.74	62.12	49.29	39.43	31.8
Inventory, 5 Yr. CAGR %	34.46	49.92	37.12	40.49	44.54
Net Property, Plant and Equip., 5 Yr. CAGR %	37.61	49.92	39.85	29.72	34.01
Total Assets, 5 Yr. CAGR %	49.13	58.28	37.68	33.17	30.62
Tangible Book Value, 5 Yr. CAGR %	44.45	57.36	44.21	35.95	26.56
Common Equity, 5 Yr. CAGR %	50.46	58.58	31.94	28.04	22.04
Cash From Operations, 5 Yr. CAGR %	44.21	66.44	122.6	78.23	23.69
Capital Expenditures, 5 Yr. CAGR %	44.14	33.07	85.15	48.51	32.51
Levered Free Cash Flow, 5 Yr. CAGR %	48.04	49.01	5.64	41.08	81.74
Unlevered Free Cash Flow, 5 Yr. CAGR %	48.61	49.43	6.7	42.08	74.15
Dividend Per Share, 5 Yr. CAGR %	26.76	65.23	49.5	14.41	-11.28