Resultaträkning Mega Fortris

Aktier

5327

MYL5327OO001

Industriell maskineri och utrustning

Marknaden stängd - BURSA MALAYSIA 10.50.01 2026-10-01			5-dagars förändring	Förändring 1 jan.
2,750 ^MYR	0,00 %		+5,77 %	+208,99 %

09-01	Mega Fortris utser Michelle Tan Yen Phing till oberoende styrelseledamot med tillträde 2026	CI
09-01	Mega Fortris Berhad meddelar att Dato' Sasikala Devi A/P Subramaniam lämnar sin post som oberoende styrelseledamot i valberedningen den 1 september 2026	CI

c742b.ZGIP0BPsf1VHkRHeE-LY7p0SkMoTKa2Tsoq7rhmqmrY.PSFcgSeqSwZx0Fmdf6Whotd58fNgXt3nx96K2Xb_8NgcOF-pZN4KMHWoZg

Publicerade finansiella data: MEGA FORTRIS

Årlig

Kvartalsvis

Halvårsvis

YTD

LTM

Skatteperiod: Juni	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Revenues	135 mn	155 mn	161 mn	167 mn	176 mn
Total Revenues	135 mn	155 mn	161 mn	167 mn	176 mn
Cost of Goods Sold, Total	87,31 mn	104 mn	99,58 mn	91,16 mn	96,93 mn
Gross Profit	47,79 mn	51,57 mn	61,72 mn	75,55 mn	79,51 mn
Selling General & Admin Expenses, Total	41,58 mn	44,12 mn	43,38 mn	50,36 mn	52,59 mn
Provision for Bad Debts	−663 tn	−809 tn	−29,92 tn	31,59 tn	-
Other Operating Expenses	−924 tn	−1,64 mn	−807 tn	−101 tn	−255 tn
Other Operating Expenses, Total	39,99 mn	41,67 mn	42,54 mn	50,29 mn	52,34 mn
Operating Income	7,8 mn	9,89 mn	19,18 mn	25,26 mn	27,17 mn
Interest Expense, Total	−2,39 mn	−2,3 mn	−3,76 mn	−4,62 mn	−4,59 mn
Interest And Investment Income	17 tn	30 tn	1,97 mn	317 tn	-
Net Interest Expenses	−2,38 mn	−2,27 mn	−1,79 mn	−4,3 mn	−4,59 mn
Currency Exchange Gains (Loss)	-	-	315 tn	-	-
Other Non Operating Income (Expenses)	1,84 mn	241 tn	1,91 mn	1,56 mn	-
EBT, Excl. Unusual Items	7,27 mn	7,87 mn	19,62 mn	22,51 mn	22,58 mn
Gain (Loss) On Sale Of Assets	-	-	-	2,71 mn	-
Asset Writedown	−17,6 tn	−7,01 tn	−3,52 tn	−65,02 tn	-
Legal Settlements	−410 tn	-	-	-	-
Other Unusual Items	167 tn	671 tn	113 tn	71 tn	-
EBT, Incl. Unusual Items	7,01 mn	8,53 mn	19,73 mn	25,22 mn	22,58 mn
Income Tax Expense	2,45 mn	1,56 mn	3,82 mn	3,61 mn	6,04 mn
Earnings From Continuing Operations	4,56 mn	6,97 mn	15,9 mn	21,61 mn	16,53 mn
Earnings Of Discontinued Operations	4,56 mn	−1,4 mn	−1,77 mn	−2 mn	−1,15 mn
Net Income to Company	9,12 mn	5,57 mn	14,13 mn	19,62 mn	15,38 mn
Minority Interest	−3,13 mn	−1,18 mn	−1,63 mn	−577 tn	-
Net Income - (IS)	5,99 mn	4,39 mn	12,5 mn	19,04 mn	15,38 mn
Preferred Dividend and Other Adjustments	-	-	-	-	2,43 mn
Net Income to Common Incl Extra Items	5,99 mn	4,39 mn	12,5 mn	19,04 mn	12,95 mn
Net Income to Common Excl. Extra Items	1,43 mn	5,8 mn	14,27 mn	21,03 mn	14,1 mn
Per aktie poster
Net EPS - Basic	0,01	0,01	0,02	0,03	0,02
Basic EPS - Continuing Operations	0	0,01	0,02	0,03	0,02
Basic Weighted Average Shares Outstanding	697 mn	697 mn	697 mn	697 mn	792 mn
Net EPS - Diluted	0,01	0,01	0,02	0,03	0,02
Diluted EPS - Continuing Operations	0	0,01	0,02	0,03	0,02
Diluted Weighted Average Shares Outstanding	697 mn	697 mn	697 mn	697 mn	792 mn
Normalized Basic EPS	0	0,01	0,02	0,02	0,02
Normalized Diluted EPS	0	0,01	0,02	0,02	0,02
Dividend Per Share	0,01	0	0	-	0
Payout Ratio	76,47	34,76	12,89	-	-
Kompletterande punkter
EBITDA	10,51 mn	12,51 mn	21,54 mn	27,59 mn	29,66 mn
EBITA	7,91 mn	10 mn	19,29 mn	25,37 mn	27,27 mn
EBIT	7,8 mn	9,89 mn	19,18 mn	25,26 mn	27,17 mn
EBITDAR	11,02 mn	13,12 mn	21,89 mn	28,03 mn	29,96 mn
Effective Tax Rate - (Ratio)	34,98	18,29	19,39	14,32	26,77
Current Domestic Taxes	−292 tn	220 tn	1,13 mn	−129 tn	3,37 mn
Current Foreign Taxes	1,84 mn	1,71 mn	3,01 mn	4,37 mn	2,67 mn
Total Current Taxes	1,55 mn	1,93 mn	4,14 mn	4,24 mn	6,04 mn
Total Deferred Taxes	903 tn	−373 tn	−314 tn	−628 tn	3,72 tn
Normalized Net Income	1,41 mn	3,74 mn	10,63 mn	13,49 mn	14,11 mn
Interest on Long-Term Debt	914 tn	791 tn	804 tn	697 tn	668 tn
Kompletterande driftskostnadsposter
Marketing Expenses	390 tn	468 tn	668 tn	674 tn	-
Selling and Marketing Expenses	1,91 mn	1,57 mn	1,57 mn	1,75 mn	1,65 mn
General and Administrative Expenses	39,39 mn	42,17 mn	41,57 mn	48,26 mn	50,65 mn
Research And Development Expense From Footnotes	108 tn	108 tn	108 tn	108 tn	99,36 tn
Net Rental Expense, Total	516 tn	614 tn	354 tn	436 tn	302 tn
Imputed Operating Lease Interest Expense	-	181 tn	162 tn	199 tn	113 tn
Imputed Operating Lease Depreciation	-	433 tn	192 tn	237 tn	190 tn

Skatteperiod: Juni	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
TILLGÅNGAR
Cash And Equivalents	12,76 mn	18,18 mn	26,59 mn	42,69 mn	41,67 mn
Short Term Investments	473 tn	497 tn	2,5 mn	487 tn	17,45 mn
Trading Asset Securities, Total	-	-	-	-	50,89 mn
Total Cash And Short Term Investments	13,24 mn	18,68 mn	29,1 mn	43,18 mn	110 mn
Accounts Receivable, Total	30,31 mn	38,88 mn	32,73 mn	37,62 mn	58,82 mn
Other Receivables	7,55 mn	3,85 mn	4,53 mn	16,87 mn	17,73 mn
Total Receivables	37,86 mn	42,73 mn	37,27 mn	54,5 mn	76,55 mn
Inventory	29,5 mn	35,4 mn	32,66 mn	34,08 mn	34,32 mn
Prepaid Expenses	2,52 mn	2,4 mn	3,53 mn	14,47 mn	5,33 mn
Other Current Assets, Total	5,75 mn	4,62 mn	3,06 mn	648 tn	10,79 mn
Total Current Assets	88,87 mn	104 mn	106 mn	147 mn	237 mn
Gross Property Plant And Equipment	103 mn	103 mn	119 mn	141 mn	168 mn
Accumulated Depreciation	−44,07 mn	−47,5 mn	−46,25 mn	−47,34 mn	−50,97 mn
Net Property Plant And Equipment	58,64 mn	55,39 mn	72,81 mn	93,39 mn	117 mn
Long-term Investments	835 tn	831 tn	-	717 tn	717 tn
Goodwill	4,41 mn	4,41 mn	4,41 mn	4,41 mn	4,41 mn
Other Intangibles, Total	1,58 mn	1,15 mn	864 tn	607 tn	751 tn
Accounts Receivable Long-Term	-	145 tn	-	4,41 mn	-
Deferred Tax Assets Long-Term	254 tn	375 tn	401 tn	411 tn	381 tn
Other Long-Term Assets, Total	4,32 mn	5,11 mn	11,71 mn	-	-
Total Assets	159 mn	171 mn	196 mn	251 mn	361 mn
Skulder
Accounts Payable, Total	15,94 mn	11,28 mn	7,39 mn	7,7 mn	8,32 mn
Accrued Expenses, Total	3,31 mn	5,17 mn	4 mn	7,7 mn	8,52 mn
Short-term Borrowings	27,26 mn	34,83 mn	33,4 mn	36,73 mn	31,93 mn
Current Portion of Long-Term Debt	1,72 mn	1,8 mn	895 tn	10,63 mn	3,33 mn
Current Portion of Leases	5,45 mn	5,91 mn	5,82 mn	4,62 mn	5,34 mn
Current Income Taxes Payable	728 tn	822 tn	914 tn	1,4 mn	1,52 mn
Unearned Revenue Current, Total	172 tn	372 tn	299 tn	550 tn	426 tn
Other Current Liabilities	7,88 mn	9,05 mn	7,54 mn	7,05 mn	5,21 mn
Total Current Liabilities	62,45 mn	69,24 mn	60,27 mn	76,39 mn	64,6 mn
Long-Term Debt	11,87 mn	16,87 mn	17,72 mn	38,44 mn	42,86 mn
Long-Term Leases	11,11 mn	7,86 mn	6,6 mn	7 mn	16,36 mn
Deferred Tax Liability Non Current	945 tn	667 tn	3,14 mn	2,53 mn	2,5 mn
Other Non Current Liabilities	641 tn	717 tn	706 tn	487 tn	312 tn
Total Liabilities	87,02 mn	95,35 mn	88,44 mn	125 mn	127 mn
Common Stock, Total	34,85 mn	34,85 mn	34,85 mn	34,85 mn	131 mn
Retained Earnings	60,65 mn	63,52 mn	74,41 mn	93,45 mn	108 mn
Comprehensive Income and Other	−24,23 mn	−23,78 mn	−4,11 mn	−3,59 mn	−7,12 mn
Total Common Equity	71,28 mn	74,59 mn	105 mn	125 mn	232 mn
Minority Interest	599 tn	1,3 mn	2,21 mn	1,27 mn	1,78 mn
Total Equity	71,88 mn	75,89 mn	107 mn	126 mn	234 mn
Total Liabilities And Equity	159 mn	171 mn	196 mn	251 mn	361 mn
Kompletterande objekt
ECS Total Shares Outstanding on Filing Date	697 mn	697 mn	697 mn	697 mn	845 mn
ECS Total Common Shares Outstanding	697 mn	697 mn	697 mn	697 mn	845 mn
Book Value / Share	0,1	0,11	0,15	0,18	0,27
Tangible Book Value	65,29 mn	69,03 mn	99,87 mn	120 mn	227 mn
Tangible Book Value Per Share	0,09	0,1	0,14	0,17	0,27
Total Debt	57,41 mn	67,27 mn	64,43 mn	97,42 mn	99,82 mn
Net Debt	44,17 mn	48,59 mn	35,34 mn	54,24 mn	−10,2 mn
Debt Equivalent Oper. Leases	4,13 mn	4,91 mn	2,83 mn	3,48 mn	2,42 mn
Minority Interest, Total (Incl. Fin. Div)	599 tn	1,3 mn	2,21 mn	1,27 mn	1,78 mn
Account Code - Inventory Valuation	-	-	5	5	5
Inventories - Raw Materials, Total	7,6 mn	10,11 mn	8,14 mn	8,9 mn	7,67 mn
Inventories - Work In Process, Total	2,35 mn	3,86 mn	3,53 mn	3,9 mn	4,27 mn
Inventories - Finished Goods, Total	19,55 mn	21,43 mn	20,98 mn	21,28 mn	22,38 mn
Land - (BS)	20 mn	20 mn	32,5 mn	42,89 mn	42,89 mn
Buildings, Total	17,55 mn	17,19 mn	22,06 mn	20,66 mn	20,66 mn
Machinery, Total	42,09 mn	43,95 mn	43,58 mn	46,16 mn	53,86 mn
Full Time Employees	-	-	539	576	502
Accumulated Allowance for Doubtful Accounts (Supple)	4,78 mn	3,89 mn	1,38 mn	1,35 mn	2,33 mn

Skatteperiod: Juni	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Net Income	5,99 mn	4,39 mn	12,5 mn	19,04 mn	15,38 mn
Depreciation & Amortization - CF	7,91 mn	8,57 mn	8,52 mn	8,08 mn	7,18 mn
Amortization of Goodwill and Intangible Assets - (CF)	108 tn	108 tn	108 tn	108 tn	99,36 tn
Depreciation & Amortization, Total	8,02 mn	8,68 mn	8,62 mn	8,18 mn	7,28 mn
Amortization of Deferred Charges, Total - (CF)	189 tn	285 tn	287 tn	187 tn	64,87 tn
(Gain) Loss From Sale Of Asset	81,14 tn	−478	−6,28 tn	−2,52 mn	−2,04 mn
(Gain) Loss on Sale of Investments - (CF)	-	-	29,23 tn	-	-
Asset Writedown & Restructuring Costs	17,6 tn	7,01 tn	3,52 tn	65,88 tn	12,41 tn
Provision and Write-off of Bad Debts	−654 tn	−794 tn	226 tn	2,06 mn	1,07 mn
Net Cash From Discontinued Operations	4,7 mn	−1,4 mn	−1,77 mn	−1,95 mn	−1,18 mn
Other Operating Activities, Total	−2,58 mn	4,45 mn	5,88 mn	2,53 mn	6,86 mn
Change In Accounts Receivable	323 tn	523 tn	−2,6 mn	−19,39 mn	−45,97 mn
Change In Inventories	−1,04 mn	−5,66 mn	3,18 mn	−1,33 mn	−1,19 mn
Change In Accounts Payable	778 tn	−2,77 mn	−6,81 mn	3,42 mn	−781 tn
Cash from Operations	15,82 mn	7,71 mn	19,53 mn	10,29 mn	−20,49 mn
Capital Expenditure	−2,28 mn	−2,23 mn	−1,42 mn	−27,58 mn	−13,91 mn
Sale of Property, Plant, and Equipment	77,2 tn	196 tn	103 tn	6,92 mn	2,03 mn
Sale (Purchase) of Intangible assets	−278 tn	-	−91,01 tn	−39,22 tn	−309 tn
Investment in Marketable and Equity Securities, Total	−12,13 tn	4,31 tn	802 tn	-	-
Other Investing Activities, Total	−3,49 mn	−2,96 mn	2,13 mn	2,12 mn	7,15 mn
Cash from Investing	−5,98 mn	−4,99 mn	1,52 mn	−18,57 mn	−5,04 mn
Long-Term Debt Issued, Total	63,72 mn	108 mn	66,67 mn	114 mn	68,46 mn
Total Debt Issued	63,72 mn	108 mn	66,67 mn	114 mn	68,46 mn
Long-Term Debt Repaid, Total	−74,43 mn	−105 mn	−76,56 mn	−81,22 mn	−82,11 mn
Total Debt Repaid	−74,43 mn	−105 mn	−76,56 mn	−81,22 mn	−82,11 mn
Issuance of Common Stock	-	-	-	-	99,07 mn
Common Dividends Paid	−4,58 mn	−1,53 mn	−1,61 mn	-	-
Common & Preferred Stock Dividends Paid	−4,58 mn	−1,53 mn	−1,61 mn	-	-
Other Financing Activities, Total	−1,71 mn	−1,98 mn	−4,29 mn	−4,82 mn	−7,73 mn
Cash from Financing	−16,99 mn	−480 tn	−15,79 mn	28,22 mn	77,7 mn
Foreign Exchange Rate Adjustments	−52,36 tn	970 tn	3,66 mn	270 tn	−2,56 mn
Net Change in Cash	−7,2 mn	3,21 mn	8,93 mn	20,2 mn	49,61 mn
Kompletterande punkter
Cash Interest Paid	1,42 mn	1,46 mn	2,88 mn	3,88 mn	4,44 mn
Cash Income Tax Paid (Refund)	3,26 mn	1,91 mn	3,12 mn	4,28 mn	4,64 mn
Levered Free Cash Flow	-	638 tn	19,13 mn	−29,27 mn	−16,29 mn
Unlevered Free Cash Flow	-	2,07 mn	21,48 mn	−26,39 mn	−13,42 mn
Change In Net Working Capital	-	10,84 mn	−2,09 mn	22,93 mn	23,53 mn
Net Debt Issued / Repaid	−10,71 mn	3,02 mn	−9,89 mn	33,03 mn	−13,65 mn

Skatteperiod: Juni	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Lönsamhet
Return on Assets	-	3,75	6,53	7,07	5,55
Return on Total Capital	-	4,54	7,61	7,99	6,09
Return On Equity %	-	9,44	17,35	18,52	9,18
Return on Common Equity	-	7,95	15,88	18,3	7,9
Marginalanalys
Gross Profit Margin %	35,37	33,22	38,27	45,32	45,06
SG&A Margin	30,78	28,43	26,89	30,21	29,81
EBITDA Margin %	7,78	8,06	13,35	16,55	16,81
EBITA Margin %	5,85	6,44	11,96	15,22	15,46
EBIT Margin %	5,77	6,37	11,89	15,15	15,4
Income From Continuing Operations Margin %	3,37	4,49	9,86	12,96	9,37
Net Income Margin %	4,43	2,83	7,75	11,42	8,72
Net Avail. For Common Margin %	1,06	3,73	8,85	12,62	7,99
Normalized Net Income Margin	1,05	2,41	6,59	8,09	8
Levered Free Cash Flow Margin	-	0,41	11,86	−17,56	−9,23
Unlevered Free Cash Flow Margin	-	1,34	13,32	−15,83	−7,61
Tillgångsomslutning
Asset Turnover	-	0,94	0,88	0,75	0,58
Fixed Assets Turnover	-	2,72	2,52	2,01	1,67
Receivables Turnover (Average Receivables)	-	4,49	4,5	4,74	3,66
Inventory Turnover (Average Inventory)	-	3,19	2,93	2,73	2,83
Kortfristig likviditet
Current Ratio	1,42	1,5	1,75	1,92	3,67
Quick Ratio	0,82	0,89	1,1	1,28	2,89
Operating Cash Flow to Current Liabilities	0,25	0,11	0,32	0,13	−0,32
Days Sales Outstanding (Average Receivables)	-	81,36	81,03	77,23	99,75
Days Outstanding Inventory (Average Inventory)	-	114,27	124,72	133,97	128,78
Average Days Payable Outstanding	-	45,36	35,2	29,83	30,09
Cash Conversion Cycle (Average Days)	-	150,26	170,54	181,36	198,43
Långsiktig solvens
Total Debt/Equity	79,87	88,64	60,02	77,33	42,65
Total Debt / Total Capital	44,4	46,99	37,51	43,61	29,9
LT Debt/Equity	31,97	32,58	22,65	36,07	25,3
Long-Term Debt / Total Capital	17,77	17,27	14,15	20,34	17,74
Total Liabilities / Total Assets	54,76	55,68	45,17	49,77	35,11
EBIT / Interest Expense	3,26	4,31	5,1	5,47	5,92
EBITDA / Interest Expense	6,61	8,09	7,4	7,24	7,5
(EBITDA - Capex) / Interest Expense	5,66	7,12	7,02	1,27	4,47
Total Debt / EBITDA	3,63	3,62	2,32	2,91	2,9
Net Debt / EBITDA	2,79	2,62	1,27	1,62	−0,3
Total Debt / (EBITDA - Capex)	4,24	4,12	2,44	16,6	4,86
Net Debt / (EBITDA - Capex)	3,26	2,97	1,34	9,24	−0,5
Tillväxt jämfört med föregående år
Total Revenues, 1 Yr. Growth %	-	14,89	3,93	3,35	5,37
Gross Profit, 1 Yr. Growth %	-	7,9	19,69	22,4	5,03
EBITDA, 1 Yr. Growth %	-	19,01	72,2	28,32	−7,81
EBITA, 1 Yr. Growth %	-	26,47	92,87	31,73	−8,95
EBIT, 1 Yr. Growth %	-	26,84	93,88	31,91	−8,95
Earnings From Cont. Operations, 1 Yr. Growth %	-	53,04	128,07	35,91	−23,49
Net Income, 1 Yr. Growth %	-	−26,61	184,52	52,31	−21,58
Normalized Net Income, 1 Yr. Growth %	-	165	184,12	27,18	−10,49
Diluted EPS Before Extra, 1 Yr. Growth %	-	324,83	146,25	47,38	−43,51
Accounts Receivable, 1 Yr. Growth %	-	28,29	−15,82	14,93	56,34
Inventory, 1 Yr. Growth %	-	19,99	−7,74	4,37	0,69
Net Property, Plant and Equip., 1 Yr. Growth %	-	−5,53	31,45	28,26	25,71
Total Assets, 1 Yr. Growth %	-	7,77	14,34	28,1	43,79
Tangible Book Value, 1 Yr. Growth %	-	5,72	44,69	19,85	89,44
Common Equity, 1 Yr. Growth %	-	4,65	40,96	18,61	85,96
Cash From Operations, 1 Yr. Growth %	-	−51,26	153,26	−47,31	−279,46
Capital Expenditures, 1 Yr. Growth %	-	−2,27	−36,44	1,84 tn	−49,55
Levered Free Cash Flow, 1 Yr. Growth %	-	-	2,9 tn	−253,2	−38,71
Unlevered Free Cash Flow, 1 Yr. Growth %	-	-	936,17	−222,97	−43,36
Dividend Per Share, 1 Yr. Growth %	-	−57,14	50	-	-
Sammansatt Årlig Tillväxthastighet Över Två År
Total Revenues, 2 Yr. CAGR %	-	-	9,27	3,64	4,59
Gross Profit, 2 Yr. CAGR %	-	-	13,65	21,04	13,5
EBITDA, 2 Yr. CAGR %	-	-	43,15	48,53	17,45
EBITA, 2 Yr. CAGR %	-	-	56,18	59,26	19
EBIT, 2 Yr. CAGR %	-	-	56,82	59,78	19,12
Earnings From Cont. Operations, 2 Yr. CAGR %	-	-	86,83	76,06	1,97
Net Income, 2 Yr. CAGR %	-	-	44,5	108,17	10,94
Normalized Net Income, 2 Yr. CAGR %	-	-	174,39	89,9	15,33
Diluted EPS Before Extra, 2 Yr. CAGR %	-	-	223,44	90,5	−6,77
Accounts Receivable, 2 Yr. CAGR %	-	-	3,92	−1,64	34,05
Inventory, 2 Yr. CAGR %	-	-	5,22	−1,87	2,51
Net Property, Plant and Equip., 2 Yr. CAGR %	-	-	11,44	29,85	26,98
Total Assets, 2 Yr. CAGR %	-	-	11,01	21,02	35,72
Tangible Book Value, 2 Yr. CAGR %	-	-	23,68	31,68	50,79
Common Equity, 2 Yr. CAGR %	-	-	21,46	29,3	48,62
Cash From Operations, 2 Yr. CAGR %	-	-	11,1	15,51	2,41
Capital Expenditures, 2 Yr. CAGR %	-	-	−21,19	251,41	213,08
Levered Free Cash Flow, 2 Yr. CAGR %	-	-	-	577,56	−7,66
Unlevered Free Cash Flow, 2 Yr. CAGR %	-	-	-	256,78	−20,91
Dividend Per Share, 2 Yr. CAGR %	-	-	−19,82	-	5,41
Treårig Sammansatt Årlig Tillväxthastighet
Total Revenues, 3 Yr. CAGR %	-	-	-	7,26	4,37
Gross Profit, 3 Yr. CAGR %	-	-	-	16,49	15,53
EBITDA, 3 Yr. CAGR %	-	-	-	37,98	33,36
EBITA, 3 Yr. CAGR %	-	-	-	47,52	39,7
EBIT, 3 Yr. CAGR %	-	-	-	47,98	40,04
Earnings From Cont. Operations, 3 Yr. CAGR %	-	-	-	68,03	33,35
Net Income, 3 Yr. CAGR %	-	-	-	47,06	51,85
Normalized Net Income, 3 Yr. CAGR %	-	-	-	112,4	55,66
Diluted EPS Before Extra, 3 Yr. CAGR %	-	-	-	145,31	28,87
Accounts Receivable, 3 Yr. CAGR %	-	-	-	7,47	14,79
Inventory, 3 Yr. CAGR %	-	-	-	4,93	−1,03
Net Property, Plant and Equip., 3 Yr. CAGR %	-	-	-	16,78	28,45
Total Assets, 3 Yr. CAGR %	-	-	-	16,43	28,18
Tangible Book Value, 3 Yr. CAGR %	-	-	-	22,39	48,73
Common Equity, 3 Yr. CAGR %	-	-	-	20,5	46,02
Cash From Operations, 3 Yr. CAGR %	-	-	-	−13,36	38,49
Capital Expenditures, 3 Yr. CAGR %	-	-	-	129,38	84
Levered Free Cash Flow, 3 Yr. CAGR %	-	-	-	-	194,54
Unlevered Free Cash Flow, 3 Yr. CAGR %	-	-	-	-	86,39
Dividend Per Share, 3 Yr. CAGR %	-	-	-	-	18,56