Resultaträkning Amram Avraham Construction Company Ltd

Aktier

AMRM

IL0011882003

Fastighetsutveckling & operationer

Marknaden stängd - TEL AVIV STOCK EXCHANGE 16.26.50 2026-09-10			5-dagars förändring	Förändring 1 jan.
3 980,00 ^ILa	−5,24 %		−8,32 %	−0,50 %

05-31	Amram Avraham Construction Company rapporterar resultat för första kvartalet 2026	CI
04-01	Amram Avraham Construction Company Ltd rapporterar resultat för helåret 2025	CI

8.IIdZAA5ZmiS7QtQIMVgnhEJKKe8xSrK6RLuAdEHFwRQ.Dc8hX3QM-U2LCKdRYzNs8AYJbahuK9TsBcjLEyq9t35Q2DhFRHToadcanQ

Publicerade finansiella data: AMRAM AVRAHAM CONSTRUCTION COMPANY LTD

Årlig

Kvartalsvis

Halvårsvis

YTD

LTM

Skatteperiod: December	2021 (ILS)	2022 (ILS)	2023 (ILS)	2024 (ILS)	2025 (ILS)
Revenues	422 mn	1,01 md	789 mn	1,08 md	1,58 md
Total Revenues	422 mn	1,01 md	789 mn	1,08 md	1,58 md
Cost of Goods Sold, Total	290 mn	680 mn	483 mn	792 mn	1,25 md
Gross Profit	132 mn	333 mn	306 mn	288 mn	329 mn
Selling General & Admin Expenses, Total	25,62 mn	44,43 mn	51,55 mn	68,53 mn	79,83 mn
Other Operating Expenses	−1,05 mn	−94 tn	-	−4,37 mn	−309 tn
Other Operating Expenses, Total	24,57 mn	44,34 mn	51,55 mn	64,16 mn	79,52 mn
Operating Income	107 mn	288 mn	255 mn	224 mn	250 mn
Interest Expense, Total	−22,16 mn	−20,92 mn	−45,96 mn	−101 mn	−140 mn
Interest And Investment Income	3,72 mn	1,37 mn	2,68 mn	5,55 mn	5,76 mn
Net Interest Expenses	−18,43 mn	−19,55 mn	−43,28 mn	−95,18 mn	−134 mn
Income (Loss) On Equity Invest.	63,47 mn	71,85 mn	10,21 mn	14,49 mn	32,01 mn
Other Non Operating Income (Expenses)	−866 tn	859 tn	4,77 mn	6,09 mn	10,94 mn
EBT, Excl. Unusual Items	151 mn	341 mn	226 mn	149 mn	159 mn
Gain (Loss) On Sale Of Investments	-	-	-	5,95 mn	11 mn
Asset Writedown	14,84 mn	14,81 mn	−6 mn	3,07 mn	46,58 mn
EBT, Incl. Unusual Items	166 mn	356 mn	220 mn	158 mn	217 mn
Income Tax Expense	23,98 mn	66,2 mn	48,17 mn	33,39 mn	43,56 mn
Earnings From Continuing Operations	142 mn	290 mn	172 mn	125 mn	173 mn
Net Income to Company	142 mn	290 mn	172 mn	125 mn	173 mn
Minority Interest	−18,58 mn	−25,64 mn	−22,7 mn	−9,59 mn	−16,49 mn
Net Income - (IS)	123 mn	264 mn	150 mn	115 mn	157 mn
Net Income to Common Incl Extra Items	123 mn	264 mn	150 mn	115 mn	157 mn
Net Income to Common Excl. Extra Items	123 mn	264 mn	150 mn	115 mn	157 mn
Per aktie poster
Net EPS - Basic	-	-	-	1,66	1,99
Basic EPS - Continuing Operations	-	-	-	1,66	1,99
Basic Weighted Average Shares Outstanding	-	-	-	69,29 mn	78,51 mn
Net EPS - Diluted	-	-	-	1,66	1,98
Diluted EPS - Continuing Operations	-	-	-	1,66	1,98
Diluted Weighted Average Shares Outstanding	-	-	-	69,4 mn	78,91 mn
Normalized Basic EPS	-	-	-	1,21	1,06
Normalized Diluted EPS	-	-	-	1,2	1,05
Dividend Per Share	15 tn	-	0,33	-	-
Payout Ratio	1,7	8,7	-	17,38	-
Kompletterande punkter
EBITDA	108 mn	293 mn	261 mn	235 mn	266 mn
EBITA	107 mn	288 mn	255 mn	224 mn	250 mn
EBIT	107 mn	288 mn	255 mn	224 mn	250 mn
Total Revenues (As Reported)	422 mn	1,01 md	789 mn	1,08 md	1,58 md
Effective Tax Rate - (Ratio)	14,45	18,58	21,85	21,12	20,12
Total Current Taxes	10 mn	28,26 mn	91,47 mn	37,55 mn	25,02 mn
Total Deferred Taxes	13,98 mn	37,93 mn	−42,55 mn	−6,02 mn	7 mn
Normalized Net Income	75,89 mn	188 mn	119 mn	83,57 mn	82,88 mn
Kompletterande driftskostnadsposter
Selling and Marketing Expenses	7,9 mn	16,88 mn	15,02 mn	23,59 mn	25,68 mn
General and Administrative Expenses	17,72 mn	27,55 mn	36,54 mn	44,94 mn	54,15 mn
Stock-Based Comp., Other (Total)	-	-	-	1,36 mn	2,16 mn
Total Stock-Based Compensation	-	-	-	1,36 mn	2,16 mn

Skatteperiod: December	2021 (ILS)	2022 (ILS)	2023 (ILS)	2024 (ILS)	2025 (ILS)
TILLGÅNGAR
Cash And Equivalents	59,73 mn	27,42 mn	28,62 mn	48,42 mn	122 mn
Total Cash And Short Term Investments	59,73 mn	27,42 mn	28,62 mn	48,42 mn	122 mn
Accounts Receivable, Total	76,01 mn	144 mn	116 mn	228 mn	579 mn
Other Receivables	11,33 mn	57,88 mn	35,05 mn	54,78 mn	100 mn
Notes Receivable	-	-	-	11,42 mn	17,79 mn
Total Receivables	87,34 mn	202 mn	151 mn	294 mn	697 mn
Inventory	1,75 md	2,53 md	2,67 md	2,68 md	3,03 md
Prepaid Expenses	5,26 mn	3,2 mn	3,92 mn	10,95 mn	18,01 mn
Other Current Assets, Total	154 mn	88,91 mn	40,25 mn	139 mn	89,62 mn
Total Current Assets	2,05 md	2,85 md	2,89 md	3,17 md	3,96 md
Gross Property Plant And Equipment	28,44 mn	45,26 mn	63,45 mn	106 mn	129 mn
Accumulated Depreciation	−5,07 mn	−9,36 mn	−15,41 mn	−25,17 mn	−37,62 mn
Net Property Plant And Equipment	23,37 mn	35,91 mn	48,04 mn	81,14 mn	90,94 mn
Long-term Investments	184 mn	347 mn	319 mn	371 mn	419 mn
Loans Receivable Long-Term	2 mn	4,14 mn	-	-	-
Deferred Tax Assets Long-Term	2,11 mn	2,52 mn	7,73 mn	15,86 mn	15,14 mn
Other Long-Term Assets, Total	510 mn	641 mn	873 mn	1,6 md	2,04 md
Total Assets	2,77 md	3,88 md	4,14 md	5,24 md	6,53 md
Skulder
Accounts Payable, Total	15,38 mn	23,7 mn	39,48 mn	83,38 mn	102 mn
Accrued Expenses, Total	16,57 mn	22,66 mn	23,58 mn	37,19 mn	41,34 mn
Short-term Borrowings	1,71 md	2,19 md	2,36 md	2,13 md	2,55 md
Current Portion of Long-Term Debt	7,56 mn	39,23 mn	73,48 mn	105 mn	227 mn
Current Income Taxes Payable	-	-	36 mn	-	-
Unearned Revenue Current, Total	268 mn	306 mn	134 mn	572 mn	506 mn
Other Current Liabilities	52,64 mn	45,45 mn	93,59 mn	130 mn	134 mn
Total Current Liabilities	2,07 md	2,63 md	2,76 md	3,05 md	3,56 md
Long-Term Debt	227 mn	465 mn	484 mn	877 mn	1,35 md
Pension & Other Post Retirement Benefits	318 tn	334 tn	353 tn	369 tn	369 tn
Deferred Tax Liability Non Current	54,28 mn	92,62 mn	55,28 mn	57,4 mn	63,67 mn
Other Non Current Liabilities	-	-	-	-	3,1 mn
Total Liabilities	2,35 md	3,18 md	3,3 md	3,99 md	4,98 md
Additional Paid In Capital	27,29 mn	27,29 mn	27,29 mn	337 mn	465 mn
Retained Earnings	378 mn	619 mn	769 mn	864 mn	1,02 md
Total Common Equity	405 mn	646 mn	796 mn	1,2 md	1,48 md
Minority Interest	22,67 mn	48,31 mn	41,01 mn	50,6 mn	67,09 mn
Total Equity	428 mn	695 mn	837 mn	1,25 md	1,55 md
Total Liabilities And Equity	2,77 md	3,88 md	4,14 md	5,24 md	6,53 md
Kompletterande objekt
ECS Total Shares Outstanding on Filing Date	-	-	-	75,01 mn	78,8 mn
ECS Total Common Shares Outstanding	-	-	-	75,01 mn	78,8 mn
Book Value / Share	-	-	-	16,01	18,84
Tangible Book Value	405 mn	646 mn	796 mn	1,2 md	1,48 md
Tangible Book Value Per Share	-	-	-	16,01	18,84
Total Debt	1,94 md	2,69 md	2,92 md	3,11 md	4,13 md
Net Debt	1,88 md	2,67 md	2,89 md	3,06 md	4,01 md
Minority Interest, Total (Incl. Fin. Div)	22,67 mn	48,31 mn	41,01 mn	50,6 mn	67,09 mn
Equity Method Investments, Total	184 mn	347 mn	319 mn	371 mn	419 mn
Account Code - Inventory Valuation	3	3	-	3	3
Inventories - Raw Materials, Total	-	-	1,19 md	949 mn	661 mn
Inventories - Finished Goods, Total	1,75 md	2,53 md	1,47 md	1,73 md	2,37 md
Buildings, Total	5,45 mn	14,67 mn	16,18 mn	18,11 mn	18,32 mn
Machinery, Total	22,99 mn	30,59 mn	47,27 mn	88,21 mn	110 mn
Full Time Employees	87	96	133	163	197

Skatteperiod: December	2021 (ILS)	2022 (ILS)	2023 (ILS)	2024 (ILS)	2025 (ILS)
Net Income	123 mn	264 mn	150 mn	115 mn	157 mn
Depreciation & Amortization - CF	806 tn	4,71 mn	6,74 mn	11,24 mn	16,43 mn
Depreciation & Amortization, Total	806 tn	4,71 mn	6,74 mn	11,24 mn	16,43 mn
(Gain) Loss From Sale Of Asset	14 tn	−94 tn	−134 tn	−201 tn	−267 tn
(Gain) Loss on Sale of Investments - (CF)	-	-	-	−173 tn	-
Asset Writedown & Restructuring Costs	−14,84 mn	−14,81 mn	6 mn	−3,07 mn	−46,58 mn
(Income) Loss On Equity Investments - (CF)	−63,47 mn	−71,85 mn	−10,21 mn	−14,49 mn	−32,01 mn
Stock-Based Compensation (CF)	-	-	-	1,36 mn	2,16 mn
Other Operating Activities, Total	−1,19 md	−939 mn	−378 mn	−861 mn	−799 mn
Change In Accounts Receivable	−5,47 mn	−344 tn	7,91 mn	−2,04 mn	2,36 mn
Change In Inventories	−49,77 mn	195 mn	−31,08 mn	495 mn	−174 mn
Change In Accounts Payable	−4,37 mn	1,26 mn	12,67 mn	46,11 mn	23,89 mn
Change in Other Net Operating Assets	17,29 mn	−33,16 mn	55,54 mn	−10,13 mn	−129 mn
Cash from Operations	−1,19 md	−593 mn	−181 mn	−222 mn	−979 mn
Capital Expenditure	−6,16 mn	−8,98 mn	−17,19 mn	−45,46 mn	−29,03 mn
Sale of Property, Plant, and Equipment	167 tn	448 tn	985 tn	1,32 mn	3,07 mn
Cash Acquisitions	−1,47 mn	-	−5 mn	−7,04 mn	37 tn
Sale (Purchase) of Real Estate properties	−11,32 mn	−123 mn	−49,97 mn	−40,79 mn	−74,08 mn
Investment in Marketable and Equity Securities, Total	-	-	-	−400 tn	-
Net (Increase) Decrease in Loans Originated / Sold - Investing	94 tn	−1,92 mn	1,45 mn	−410 tn	−3,46 mn
Other Investing Activities, Total	−109 mn	−69,52 mn	63,92 mn	−182 mn	23,74 mn
Cash from Investing	−128 mn	−203 mn	−5,81 mn	−275 mn	−79,72 mn
Short Term Debt Issued, Total	1,42 md	326 mn	124 mn	-	237 mn
Long-Term Debt Issued, Total	142 mn	526 mn	133 mn	677 mn	893 mn
Total Debt Issued	1,56 md	852 mn	257 mn	677 mn	1,13 md
Short Term Debt Repaid, Total	−46,89 mn	−42,22 mn	-	−347 mn	-
Long-Term Debt Repaid, Total	−167 mn	−23,12 mn	−38,96 mn	−102 mn	−123 mn
Total Debt Repaid	−214 mn	−65,34 mn	−38,96 mn	−450 mn	−123 mn
Issuance of Common Stock	-	-	-	309 mn	125 mn
Common Dividends Paid	−2,1 mn	−23 mn	-	−20 mn	-
Common & Preferred Stock Dividends Paid	−2,1 mn	−23 mn	-	−20 mn	-
Other Financing Activities, Total	-	-	−30 mn	791 tn	-
Cash from Financing	1,34 md	764 mn	188 mn	517 mn	1,13 md
Net Change in Cash	26,23 mn	−32,32 mn	1,2 mn	19,81 mn	73,73 mn
Kompletterande punkter
Cash Interest Paid	29,66 mn	85,03 mn	204 mn	231 mn	273 mn
Cash Income Tax Paid (Refund)	12,48 mn	24,73 mn	49,63 mn	55,55 mn	29,85 mn
Levered Free Cash Flow	−1,27 md	−618 mn	7,77 mn	274 mn	−694 mn
Unlevered Free Cash Flow	−1,26 md	−605 mn	36,5 mn	337 mn	−606 mn
Change In Net Working Capital	1,32 md	781 mn	112 mn	−230 mn	752 mn
Net Debt Issued / Repaid	1,34 md	787 mn	218 mn	227 mn	1,01 md

Skatteperiod: December	2021 (ILS)	2022 (ILS)	2023 (ILS)	2024 (ILS)	2025 (ILS)
Lönsamhet
Return on Assets	3,41	5,42	3,97	2,98	2,65
Return on Total Capital	4,11	6,26	4,46	3,44	3,11
Return On Equity %	39,08	51,7	22,5	11,94	12,34
Return on Common Equity	35,26	50,31	20,74	11,53	11,65
Marginalanalys
Gross Profit Margin %	31,2	32,86	38,83	26,64	20,82
SG&A Margin	6,08	4,39	6,54	6,34	5,05
EBITDA Margin %	25,57	28,95	33,15	21,74	16,83
EBITA Margin %	25,38	28,48	32,29	20,7	15,8
EBIT Margin %	25,38	28,48	32,29	20,7	15,8
Income From Continuing Operations Margin %	33,68	28,66	21,84	11,54	10,94
Net Income Margin %	29,28	26,12	18,96	10,65	9,89
Net Avail. For Common Margin %	29,28	26,12	18,96	10,65	9,89
Normalized Net Income Margin	18	18,55	15,06	7,74	5,24
Levered Free Cash Flow Margin	−301,61	−61,07	0,99	25,39	−43,85
Unlevered Free Cash Flow Margin	−298,33	−59,78	4,63	31,22	−38,33
Tillgångsomslutning
Asset Turnover	0,22	0,3	0,2	0,23	0,27
Fixed Assets Turnover	22,14	34,15	18,79	16,73	18,39
Receivables Turnover (Average Receivables)	9,26	9,19	6,05	6,28	3,92
Inventory Turnover (Average Inventory)	0,27	0,32	0,19	0,3	0,44
Kortfristig likviditet
Current Ratio	0,99	1,08	1,05	1,04	1,11
Quick Ratio	0,07	0,09	0,07	0,11	0,23
Operating Cash Flow to Current Liabilities	−0,58	−0,23	−0,07	−0,07	−0,27
Days Sales Outstanding (Average Receivables)	39,41	39,72	60,3	58,27	93,1
Days Outstanding Inventory (Average Inventory)	1,37 tn	1,15 tn	1,96 tn	1,23 tn	832,83
Average Days Payable Outstanding	3,98	4,89	18,53	27,79	21,12
Cash Conversion Cycle (Average Days)	1,4 tn	1,18 tn	2,01 tn	1,27 tn	904,82
Långsiktig solvens
Total Debt/Equity	453,7	387,63	348,72	248,4	266
Total Debt / Total Capital	81,94	79,49	77,71	71,3	72,68
LT Debt/Equity	53	66,96	57,82	70,09	87,08
Long-Term Debt / Total Capital	9,57	13,73	12,89	20,12	23,79
Total Liabilities / Total Assets	84,59	82,09	79,77	76,11	76,23
EBIT / Interest Expense	4,83	13,78	5,54	2,22	1,79
EBITDA / Interest Expense	4,87	14	5,69	2,33	1,91
(EBITDA - Capex) / Interest Expense	4,59	13,57	5,31	1,88	1,7
Total Debt / EBITDA	17,99	9,19	11,16	13,24	15,5
Net Debt / EBITDA	17,44	9,1	11,05	13,03	15,04
Total Debt / (EBITDA - Capex)	19,08	9,48	11,95	16,41	17,4
Net Debt / (EBITDA - Capex)	18,5	9,38	11,83	16,16	16,88
Tillväxt jämfört med föregående år
Total Revenues, 1 Yr. Growth %	210,8	140,07	−22,07	36,95	46,44
Gross Profit, 1 Yr. Growth %	209,77	152,84	−7,93	−6,03	14,45
EBITDA, 1 Yr. Growth %	273,54	171,82	−10,74	−10,9	13,37
EBITA, 1 Yr. Growth %	275,31	169,47	−11,62	−12,94	11,73
EBIT, 1 Yr. Growth %	275,31	169,47	−11,62	−12,94	11,73
Earnings From Cont. Operations, 1 Yr. Growth %	144,86	104,25	−40,62	−27,62	38,75
Net Income, 1 Yr. Growth %	112,83	114,22	−43,44	−23,04	35,98
Normalized Net Income, 1 Yr. Growth %	135,37	147,42	−36,73	−29,66	−0,83
Diluted EPS Before Extra, 1 Yr. Growth %	-	-	-	−33,33	19,28
Accounts Receivable, 1 Yr. Growth %	405,51	89,82	−19,37	95,64	154,56
Inventory, 1 Yr. Growth %	310,81	44,58	5,54	0,62	13,13
Net Property, Plant and Equip., 1 Yr. Growth %	58,83	53,65	33,79	68,9	12,08
Total Assets, 1 Yr. Growth %	141,95	39,79	6,69	26,66	24,62
Tangible Book Value, 1 Yr. Growth %	37,15	59,63	23,14	50,92	23,63
Common Equity, 1 Yr. Growth %	37,15	59,63	23,14	50,92	23,63
Cash From Operations, 1 Yr. Growth %	34,99 tn	−50,08	−69,52	22,84	340,69
Capital Expenditures, 1 Yr. Growth %	−41,86	45,81	91,54	164,39	−36,14
Levered Free Cash Flow, 1 Yr. Growth %	-	−51,39	−101,26	2,9 tn	−352,93
Unlevered Free Cash Flow, 1 Yr. Growth %	-	−51,9	−106,03	790,82	−279,84
Sammansatt Årlig Tillväxthastighet Över Två År
Total Revenues, 2 Yr. CAGR %	55,36	173,16	36,78	3,31	41,62
Gross Profit, 2 Yr. CAGR %	58,34	179,86	52,58	−6,98	3,71
EBITDA, 2 Yr. CAGR %	57,46	218,65	56,5	−10,46	0,51
EBITA, 2 Yr. CAGR %	57,72	218,02	55,06	−11,92	−1,37
EBIT, 2 Yr. CAGR %	57,72	218,02	55,06	−11,92	−1,37
Earnings From Cont. Operations, 2 Yr. CAGR %	46,33	123,63	10,13	−34,44	0,22
Net Income, 2 Yr. CAGR %	36,42	113,52	10,07	−34,03	2,3
Normalized Net Income, 2 Yr. CAGR %	45,93	141,32	25,12	−33,26	−16,48
Diluted EPS Before Extra, 2 Yr. CAGR %	-	-	-	−38,63	−10,83
Accounts Receivable, 2 Yr. CAGR %	-	209,77	23,72	25,6	123,16
Inventory, 2 Yr. CAGR %	-	143,71	23,53	3,05	6,69
Net Property, Plant and Equip., 2 Yr. CAGR %	-	56,22	43,37	50,32	37,59
Total Assets, 2 Yr. CAGR %	-	83,91	22,13	16,25	25,64
Tangible Book Value, 2 Yr. CAGR %	-	47,96	40,2	36,33	36,6
Common Equity, 2 Yr. CAGR %	-	47,96	40,2	36,33	36,6
Cash From Operations, 2 Yr. CAGR %	367,21	1,22 tn	−61	−38,82	132,67
Capital Expenditures, 2 Yr. CAGR %	107,85	−7,93	67,12	125,04	29,94
Levered Free Cash Flow, 2 Yr. CAGR %	-	-	−92,18	−33,39	771,61
Unlevered Free Cash Flow, 2 Yr. CAGR %	-	-	−82,97	−25,35	300,25
Dividend Per Share, 2 Yr. CAGR %	-	-	−99,53	-	-
Treårig Sammansatt Årlig Tillväxthastighet
Total Revenues, 3 Yr. CAGR %	-	79,61	79,82	36,84	16,05
Gross Profit, 3 Yr. CAGR %	-	85,07	93,2	29,82	−0,33
EBITDA, 3 Yr. CAGR %	-	88,89	108,47	30,07	−3,14
EBITA, 3 Yr. CAGR %	-	88,55	107,51	28,28	−4,66
EBIT, 3 Yr. CAGR %	-	88,55	107,51	28,28	−4,66
Earnings From Cont. Operations, 3 Yr. CAGR %	-	63,53	43,74	−4,25	−15,83
Net Income, 3 Yr. CAGR %	-	58,56	37,13	−2,31	−16,04
Normalized Net Income, 3 Yr. CAGR %	-	74,01	54,45	3,26	−23,84
Diluted EPS Before Extra, 3 Yr. CAGR %	-	-	-	-	−23,41
Accounts Receivable, 3 Yr. CAGR %	-	-	97,79	44,14	58,95
Inventory, 3 Yr. CAGR %	-	-	84,38	15,36	6,31
Net Property, Plant and Equip., 3 Yr. CAGR %	-	-	48,35	51,42	36,31
Total Assets, 3 Yr. CAGR %	-	-	53,38	23,62	18,98
Tangible Book Value, 3 Yr. CAGR %	-	-	39,18	43,69	31,95
Common Equity, 3 Yr. CAGR %	-	-	39,18	43,69	31,95
Cash From Operations, 3 Yr. CAGR %	-	121,7	276,53	−42,83	18,16
Capital Expenditures, 3 Yr. CAGR %	-	84,68	17,54	94,73	47,88
Levered Free Cash Flow, 3 Yr. CAGR %	-	-	-	−40,04	3,92
Unlevered Free Cash Flow, 3 Yr. CAGR %	-	-	-	−35,53	0,08
Sammansatt Årlig Tillväxthastighet Över Fem År
Total Revenues, 5 Yr. CAGR %	-	-	-	43,96	63,44
Gross Profit, 5 Yr. CAGR %	-	-	-	40,55	50,64
EBITDA, 5 Yr. CAGR %	-	-	-	40,13	55,96
EBITA, 5 Yr. CAGR %	-	-	-	39,06	54,37
EBIT, 5 Yr. CAGR %	-	-	-	39,06	54,37
Earnings From Cont. Operations, 5 Yr. CAGR %	-	-	-	13,45	24,43
Net Income, 5 Yr. CAGR %	-	-	-	11,65	21,96
Normalized Net Income, 5 Yr. CAGR %	-	-	-	18,58	20,78
Accounts Receivable, 5 Yr. CAGR %	-	-	-	-	107,57
Inventory, 5 Yr. CAGR %	-	-	-	-	48,15
Net Property, Plant and Equip., 5 Yr. CAGR %	-	-	-	-	43,95
Total Assets, 5 Yr. CAGR %	-	-	-	-	41,62
Tangible Book Value, 5 Yr. CAGR %	-	-	-	-	38,14
Common Equity, 5 Yr. CAGR %	-	-	-	-	38,14
Cash From Operations, 5 Yr. CAGR %	-	-	-	32,47	210,58
Capital Expenditures, 5 Yr. CAGR %	-	-	-	99,87	22,35