Balansräkning Meta Platforms, Inc.

Aktier

US30303M1027

Internettjänster

Marknaden stängd - Nasdaq Andra börsplatser 22.00.00 2025-12-12			Efter stängning 01.56.49
644,23 ^USD	−1,30 %		645,52	+0,20 %

12-12	Indecap Guide Global minskade 0,05 procent i november – urval inom teknik och kommunikation bidrog positivt	FW
12-12	President Trumps federala AI-regleringsorder en stor seger för Big Tech-företag, enligt Wedbush	MT

4387cd3b519b25bdca6eaafabbe2cae.XhNQvTmZzhfCINTnY002FR-fuTwX3v3iCQmR3wV06eg.O1sY0wruh26YE52FNBcbQXXV1EtuprGtbkr6lGksm74URSaOYOmLI7JrhQ

Publicerade finansiella data: META PLATFORMS, INC.

Årlig

Kvartalsvis

Halvårsvis

YTD

LTM

Skatteperiod: December	2020	2021	2022	2023	2024
Revenues	85,96 md	118 md	117 md	135 md	165 md
Total Revenues	85,96 md	118 md	117 md	135 md	165 md
Cost of Goods Sold, Total	16,69 md	22,65 md	23,75 md	26,01 md	30,13 md
Gross Profit	69,27 md	95,28 md	92,86 md	109 md	134 md
Selling General & Admin Expenses, Total	18,16 md	23,87 md	25,68 md	22,2 md	22,53 md
R&D Expenses	18,45 md	24,66 md	33,62 md	36,49 md	43,62 md
Other Operating Expenses, Total	36,6 md	48,53 md	59,3 md	58,69 md	66,15 md
Operating Income	32,67 md	46,75 md	33,56 md	50,2 md	68,22 md
Interest Expense, Total	-	-	-	−446 mn	−715 mn
Interest And Investment Income	672 mn	461 mn	276 mn	1,64 md	2,52 md
Net Interest Expenses	672 mn	461 mn	276 mn	1,19 md	1,8 md
Currency Exchange Gains (Loss)	−129 mn	−140 mn	−81 mn	−366 mn	−690 mn
Other Non Operating Income (Expenses)	−34 mn	210 mn	127 mn	−49 mn	213 mn
EBT, Excl. Unusual Items	33,18 md	47,28 md	33,88 md	50,98 md	69,54 md
Restructuring Charges	-	-	−4,61 md	−3,45 md	−389 mn
Gain (Loss) On Sale Of Investments	-	-	−447 mn	−101 mn	−42 mn
Legal Settlements	-	-	-	-	1,55 md
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	33,18 md	47,28 md	28,82 md	47,43 md	70,66 md
Income Tax Expense	4,03 md	7,91 md	5,62 md	8,33 md	8,3 md
Earnings From Continuing Operations	29,15 md	39,37 md	23,2 md	39,1 md	62,36 md
Net Income to Company	29,15 md	39,37 md	23,2 md	39,1 md	62,36 md
Net Income - (IS)	29,15 md	39,37 md	23,2 md	39,1 md	62,36 md
Preferred Dividend and Other Adjustments	-	-	-	-	-
Net Income to Common Incl Extra Items	29,15 md	39,37 md	23,2 md	39,1 md	62,36 md
Net Income to Common Excl. Extra Items	29,15 md	39,37 md	23,2 md	39,1 md	62,36 md
Per aktie poster
Net EPS - Basic	10,22	13,99	8,63	15,19	24,61
Basic EPS - Continuing Operations	10,22	13,99	8,63	15,19	24,61
Basic Weighted Average Shares Outstanding	2,85 md	2,82 md	2,69 md	2,57 md	2,53 md
Net EPS - Diluted	10,09	13,77	8,59	14,87	23,86
Diluted EPS - Continuing Operations	10,09	13,77	8,59	14,87	23,86
Diluted Weighted Average Shares Outstanding	2,89 md	2,86 md	2,7 md	2,63 md	2,61 md
Normalized Basic EPS	7,27	10,5	7,88	12,38	17,15
Normalized Diluted EPS	7,18	10,34	7,84	12,12	16,63
Dividend Per Share	-	-	-	-	2
Payout Ratio	-	-	-	-	8,13
American Depositary Receipts Ratio (ADR)	0,04	0,04	0,04	0,04	0,04
Kompletterande punkter
EBITDA	39,53 md	54,72 md	42,24 md	61,38 md	83,72 md
EBITA	33,14 md	47,16 md	33,74 md	50,36 md	68,43 md
EBIT	32,67 md	46,75 md	33,56 md	50,2 md	68,22 md
EBITDAR	41,19 md	56,53 md	44,46 md	64,05 md	86,92 md
Effective Tax Rate - (Ratio)	12,16	16,74	19,5	17,56	11,75
Current Domestic Taxes	3,82 md	5,52 md	6,97 md	5,51 md	10,34 md
Current Foreign Taxes	1,21 md	1,79 md	1,93 md	2,69 md	2,7 md
Total Current Taxes	5,03 md	7,3 md	8,9 md	8,2 md	13,04 md
Deferred Domestic Taxes	−981 mn	628 mn	−3,18 md	190 mn	−4,75 md
Deferred Foreign Taxes	−16 mn	−19 mn	−96 mn	−59 mn	15 mn
Total Deferred Taxes	−997 mn	609 mn	−3,28 md	131 mn	−4,74 md
Normalized Net Income	20,74 md	29,55 md	21,17 md	31,86 md	43,46 md
Interest Capitalized	-	-	-	283 mn	384 mn
Interest on Long-Term Debt	14 mn	15 mn	16 mn	723 mn	1,09 md
Kompletterande driftskostnadsposter
Advertising Expense	2,26 md	2,99 md	2,65 md	2,02 md	2,06 md
Selling and Marketing Expenses	11,59 md	14,04 md	14,62 md	11,6 md	11,29 md
General and Administrative Expenses	6,56 md	9,83 md	11,06 md	10,61 md	11,24 md
Research And Development Expense From Footnotes	18,45 md	24,66 md	35,34 md	38,48 md	43,87 md
Net Rental Expense, Total	1,66 md	1,81 md	2,22 md	2,67 md	3,2 md
Imputed Operating Lease Interest Expense	-	-	-	483 mn	647 mn
Imputed Operating Lease Depreciation	-	-	-	2,19 md	2,56 md
Stock-Based Comp., COGS (Total)	447 mn	577 mn	768 mn	740 mn	1,06 md
Stock-Based Comp., R&D Exp. (Total)	4,92 md	7,11 md	9,36 md	11,43 md	13,68 md
Stock-Based Comp., S&M Exp. (Total)	691 mn	837 mn	1 md	952 mn	1,03 md
Stock-Based Comp., G&A Exp. (Total)	480 mn	644 mn	859 mn	906 mn	926 mn
Total Stock-Based Compensation	6,54 md	9,16 md	11,99 md	14,03 md	16,69 md

Skatteperiod: December	2020	2021	2022	2023	2024
TILLGÅNGAR
Cash And Equivalents	17,58 md	16,6 md	14,68 md	41,86 md	43,89 md
Short Term Investments	44,38 md	31,4 md	26,06 md	23,54 md	33,93 md
Total Cash And Short Term Investments	61,95 md	48 md	40,74 md	65,4 md	77,82 md
Accounts Receivable, Total	11,34 md	14,04 md	13,47 md	16,17 md	16,99 md
Total Receivables	11,34 md	14,04 md	13,47 md	16,17 md	16,99 md
Prepaid Expenses	2,14 md	4,48 md	5,05 md	3,69 md	4,88 md
Restricted Cash	241 mn	149 mn	294 mn	99 mn	353 mn
Total Current Assets	75,67 md	66,67 md	59,55 md	85,36 md	100 md
Gross Property Plant And Equipment	70,4 md	90,04 md	117 md	143 md	180 md
Accumulated Depreciation	−15,42 md	−20,08 md	−24,98 md	−33,13 md	−43,32 md
Net Property Plant And Equipment	54,98 md	69,96 md	92,19 md	110 md	136 md
Long-term Investments	6,23 md	6,78 md	6,2 md	6,14 md	6,07 md
Goodwill	19,05 md	19,2 md	20,31 md	20,65 md	20,65 md
Other Intangibles, Total	623 mn	634 mn	897 mn	788 mn	915 mn
Other Long-Term Assets, Total	2,76 md	2,75 md	6,58 md	6,79 md	12,1 md
Total Assets	159 md	166 md	186 md	230 md	276 md
Skulder
Accounts Payable, Total	1,33 md	4,08 md	4,99 md	4,85 md	7,69 md
Accrued Expenses, Total	2,61 md	3,15 md	4,59 md	6,66 md	6,35 md
Short-term Borrowings	-	-	-	-	-
Current Portion of Leases	1,08 md	1,2 md	1,5 md	1,71 md	2,02 md
Current Income Taxes Payable	2,04 md	1,26 md	2,34 md	3,66 md	3,44 md
Unearned Revenue Current, Total	335 mn	517 mn	-	-	-
Other Current Liabilities	7,59 md	10,92 md	13,61 md	15,08 md	14,1 md
Total Current Liabilities	14,98 md	21,14 md	27,03 md	31,96 md	33,6 md
Long-Term Debt	-	-	9,92 md	18,38 md	28,83 md
Long-Term Leases	10,1 md	13,25 md	15,86 md	17,83 md	18,92 md
Unearned Revenue Non Current	-	79 mn	-	-	-
Deferred Tax Liability Non Current	-	-	-	-	-
Other Non Current Liabilities	5,94 md	6,64 md	7,21 md	8,28 md	12,07 md
Total Liabilities	31,03 md	41,11 md	60,01 md	76,46 md	93,42 md
Additional Paid In Capital	50,02 md	55,81 md	64,44 md	73,25 md	83,23 md
Retained Earnings	77,34 md	69,76 md	64,8 md	82,07 md	103 md
Comprehensive Income and Other	927 mn	−693 mn	−3,53 md	−2,16 md	−3,1 md
Total Common Equity	128 md	125 md	126 md	153 md	183 md
Total Equity	128 md	125 md	126 md	153 md	183 md
Total Liabilities And Equity	159 md	166 md	186 md	230 md	276 md
Kompletterande objekt
ECS Total Shares Outstanding on Filing Date	2,85 md	2,72 md	2,59 md	2,55 md	2,53 md
ECS Total Common Shares Outstanding	2,85 md	2,74 md	2,61 md	2,56 md	2,53 md
Book Value / Share	45,03	45,56	48,09	59,81	72,07
Tangible Book Value	109 md	105 md	105 md	132 md	161 md
Tangible Book Value Per Share	38,12	38,32	39,98	51,44	63,56
Total Debt	11,18 md	14,45 md	27,28 md	37,92 md	49,77 md
Net Debt	−50,78 md	−33,54 md	−13,46 md	−27,48 md	−28,05 md
Debt Equivalent Oper. Leases	13,28 md	14,5 md	17,76 md	21,37 md	25,62 md
Equity Method Investments, Total	-	34 mn	17 mn	58 mn	52 mn
Account Code - Inventory Valuation	3	3	3	3	3
Land - (BS)	1,33 md	1,69 md	1,87 md	2,08 md	2,56 md
Buildings, Total	17,36 md	22,53 md	27,72 md	37,96 md	47,08 md
Machinery, Total	22 md	30,35 md	39,97 md	54,25 md	75,55 md
Full Time Employees	58,6 tn	71,97 tn	86,48 tn	67,32 tn	74,07 tn
Accumulated Allowance for Doubtful Accounts (Supple)	114 mn	-	-	-	-

Skatteperiod: December	2020	2021	2022	2023	2024
Net Income	29,15 md	39,37 md	23,2 md	39,1 md	62,36 md
Depreciation & Amortization - CF	6,39 md	7,56 md	8,5 md	11,02 md	15,29 md
Amortization of Goodwill and Intangible Assets - (CF)	473 mn	407 mn	185 mn	161 mn	211 mn
Depreciation & Amortization, Total	6,86 md	7,97 md	8,69 md	11,18 md	15,5 md
(Gain) Loss on Sale of Investments - (CF)	-	-	463 mn	-	-
Asset Writedown & Restructuring Costs	-	-	1,34 md	2,21 md	383 mn
Stock-Based Compensation (CF)	6,54 md	9,16 md	11,99 md	14,03 md	16,69 md
Tax Benefit from Stock Options	-	-	-	-	-
Other Operating Activities, Total	−1,07 md	482 mn	−890 mn	766 mn	−4,65 md
Change In Accounts Receivable	−1,51 md	−3,11 md	231 mn	−2,4 md	−1,48 md
Change In Accounts Payable	−17 mn	1,44 md	210 mn	51 mn	373 mn
Change in Unearned Revenues	108 mn	187 mn	-	-	-
Change in Other Net Operating Assets	−1,3 md	2,19 md	5,24 md	6,18 md	2,16 md
Cash from Operations	38,75 md	57,68 md	50,48 md	71,11 md	91,33 md
Capital Expenditure	−15,12 md	−18,57 md	−31,43 md	−27,27 md	−37,26 md
Sale of Property, Plant, and Equipment	-	-	245 mn	221 mn	-
Cash Acquisitions	−388 mn	−851 mn	−1,31 md	−629 mn	−270 mn
Investment in Marketable and Equity Securities, Total	−14,52 md	12,13 md	3,53 md	3,2 md	−9,75 md
Other Investing Activities, Total	−36 mn	−284 mn	1 mn	−23 mn	129 mn
Cash from Investing	−30,06 md	−7,57 md	−28,97 md	−24,5 md	−47,15 md
Short Term Debt Issued, Total	24 mn	14 mn	-	-	-
Long-Term Debt Issued, Total	-	-	9,92 md	8,46 md	10,43 md
Total Debt Issued	24 mn	14 mn	9,92 md	8,46 md	10,43 md
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	−604 mn	−677 mn	−850 mn	−1,06 md	−1,97 md
Total Debt Repaid	−604 mn	−677 mn	−850 mn	−1,06 md	−1,97 md
Repurchase of Common Stock	−9,84 md	−50,05 md	−31,55 md	−26,79 md	−43,9 md
Common Dividends Paid	-	-	-	-	−5,07 md
Common & Preferred Stock Dividends Paid	-	-	-	-	−5,07 md
Other Financing Activities, Total	124 mn	−13 mn	344 mn	−111 mn	−277 mn
Cash from Financing	−10,29 md	−50,73 md	−22,14 md	−19,5 md	−40,78 md
Foreign Exchange Rate Adjustments	279 mn	−474 mn	−638 mn	113 mn	−786 mn
Net Change in Cash	−1,32 md	−1,09 md	−1,27 md	27,23 md	2,61 md
Kompletterande punkter
Cash Interest Paid	-	-	-	448 mn	486 mn
Cash Income Tax Paid (Refund)	4,23 md	8,52 md	6,41 md	6,61 md	10,55 md
Levered Free Cash Flow	16,01 md	28,81 md	15,6 md	32,47 md	36,1 md
Unlevered Free Cash Flow	16,01 md	28,81 md	15,6 md	32,75 md	36,54 md
Change In Net Working Capital	2,7 md	−1,02 md	−5,38 md	−3,44 md	1,03 md
Net Debt Issued / Repaid	−580 mn	−663 mn	9,07 md	7,4 md	8,46 md

Skatteperiod: December	2020	2021	2022	2023	2024
Lönsamhet
Return on Assets	13,95	17,97	11,93	15,11	16,86
Return on Total Capital	16,28	21	14,38	18,27	20,17
Return On Equity %	25,42	31,1	18,52	28,04	37,14
Return on Common Equity	25,42	31,1	18,52	28,04	37,14
Marginalanalys
Gross Profit Margin %	80,58	80,79	79,63	80,72	81,68
SG&A Margin	21,12	20,24	22,02	16,46	13,7
EBITDA Margin %	45,99	46,4	36,22	45,5	50,89
EBITA Margin %	38,56	39,99	28,93	37,33	41,6
EBIT Margin %	38	39,64	28,78	37,21	41,47
Income From Continuing Operations Margin %	33,9	33,38	19,9	28,98	37,91
Net Income Margin %	33,9	33,38	19,9	28,98	37,91
Net Avail. For Common Margin %	33,9	33,38	19,9	28,98	37,91
Normalized Net Income Margin	24,12	25,06	18,16	23,62	26,42
Levered Free Cash Flow Margin	18,62	24,43	13,38	24,07	21,94
Unlevered Free Cash Flow Margin	18,62	24,43	13,38	24,28	22,21
Tillgångsomslutning
Asset Turnover	0,59	0,73	0,66	0,65	0,65
Fixed Assets Turnover	1,72	1,89	1,44	1,34	1,34
Receivables Turnover (Average Receivables)	8,24	9,3	8,48	9,1	9,92
Kortfristig likviditet
Current Ratio	5,05	3,15	2,2	2,67	2,98
Quick Ratio	4,89	2,94	2,01	2,55	2,82
Operating Cash Flow to Current Liabilities	2,59	2,73	1,87	2,23	2,72
Days Sales Outstanding (Average Receivables)	44,39	39,27	43,05	40,09	36,89
Average Days Payable Outstanding	29,54	43,62	69,71	69,05	76,14
Långsiktig solvens
Total Debt/Equity	8,71	11,57	21,7	24,76	27,25
Total Debt / Total Capital	8,01	10,37	17,83	19,85	21,41
LT Debt/Equity	7,87	10,61	20,51	23,64	26,15
Long-Term Debt / Total Capital	7,24	9,51	16,85	18,95	20,55
Total Liabilities / Total Assets	19,47	24,77	32,31	33,3	33,84
EBIT / Interest Expense	-	-	-	112,56	95,41
EBITDA / Interest Expense	-	-	-	143,61	121,57
(EBITDA - Capex) / Interest Expense	-	-	-	82,48	69,46
Total Debt / EBITDA	0,27	0,26	0,61	0,59	0,57
Net Debt / EBITDA	−1,23	−0,59	−0,3	−0,43	−0,32
Total Debt / (EBITDA - Capex)	0,43	0,38	2,09	1,03	1
Net Debt / (EBITDA - Capex)	−1,95	−0,88	−1,03	−0,75	−0,56
Tillväxt jämfört med föregående år
Total Revenues, 1 Yr. Growth %	21,6	37,18	−1,12	15,69	21,94
Gross Profit, 1 Yr. Growth %	19,59	37,54	−2,55	17,28	23,39
EBITDA, 1 Yr. Growth %	13,84	38,42	−22,81	45,31	39,1
EBITA, 1 Yr. Growth %	12,17	42,29	−28,46	49,27	39,18
EBIT, 1 Yr. Growth %	12,71	43,1	−28,23	49,61	39,21
Earnings From Cont. Operations, 1 Yr. Growth %	57,67	35,08	−41,07	68,53	59,5
Net Income, 1 Yr. Growth %	57,67	35,08	−41,07	68,53	59,5
Normalized Net Income, 1 Yr. Growth %	11,3	42,51	−28,35	50,49	39,69
Diluted EPS Before Extra, 1 Yr. Growth %	56,92	36,47	−37,62	73,11	60,46
Accounts Receivable, 1 Yr. Growth %	19,09	23,86	−4,08	20,07	5,1
Net Property, Plant and Equip., 1 Yr. Growth %	22,77	27,25	31,77	19,19	24,01
Total Assets, 1 Yr. Growth %	19,45	4,19	11,89	23,63	20,22
Tangible Book Value, 1 Yr. Growth %	33,36	−3,29	−0,51	26,04	22,28
Common Equity, 1 Yr. Growth %	26,95	−2,66	0,67	21,84	19,24
Cash From Operations, 1 Yr. Growth %	6,7	48,87	−12,5	40,89	28,43
Capital Expenditures, 1 Yr. Growth %	0,09	22,84	68,17	−13,25	37,76
Levered Free Cash Flow, 1 Yr. Growth %	−17,16	79,36	−45,76	108,02	12,67
Unlevered Free Cash Flow, 1 Yr. Growth %	−17,16	79,36	−45,76	108,26	13,08
Sammansatt Årlig Tillväxthastighet Över Två År
Total Revenues, 2 Yr. CAGR %	24,08	29,15	16,47	6,95	18,77
Gross Profit, 2 Yr. CAGR %	22,08	28,25	15,78	6,91	20,3
EBITDA, 2 Yr. CAGR %	16,3	25,53	3,37	5,91	40,78
EBITA, 2 Yr. CAGR %	13,89	26,33	0,9	3,34	42,41
EBIT, 2 Yr. CAGR %	14,52	27	1,34	3,62	42,59
Earnings From Cont. Operations, 2 Yr. CAGR %	14,81	45,94	−10,78	−0,35	63,95
Net Income, 2 Yr. CAGR %	14,81	45,94	−10,78	−0,35	63,95
Normalized Net Income, 2 Yr. CAGR %	14,38	25,94	1,04	3,84	43,28
Diluted EPS Before Extra, 2 Yr. CAGR %	15,45	46,34	−7,73	3,92	66,66
Accounts Receivable, 2 Yr. CAGR %	22,23	21,45	9	7,32	12,34
Net Property, Plant and Equip., 2 Yr. CAGR %	49,25	24,99	29,49	25,32	21,58
Total Assets, 2 Yr. CAGR %	27,94	11,56	7,97	17,62	21,92
Tangible Book Value, 2 Yr. CAGR %	29,74	13,57	−1,91	11,98	24,14
Common Equity, 2 Yr. CAGR %	23,49	11,16	−1,01	10,75	20,53
Cash From Operations, 2 Yr. CAGR %	15,05	26,03	14,14	11,03	34,51
Capital Expenditures, 2 Yr. CAGR %	4,22	10,88	43,97	20,78	9,3
Levered Free Cash Flow, 2 Yr. CAGR %	24,27	22,1	−1,31	6,29	50,88
Unlevered Free Cash Flow, 2 Yr. CAGR %	24,27	22,1	−1,31	6,72	51,26
Treårig Sammansatt Årlig Tillväxthastighet
Total Revenues, 3 Yr. CAGR %	28,35	28,3	18,15	16,21	11,73
Gross Profit, 3 Yr. CAGR %	25,32	27,03	17,03	16,27	12,14
EBITDA, 3 Yr. CAGR %	19,39	23,25	6,75	15,8	15,23
EBITA, 3 Yr. CAGR %	16,62	22,66	4,52	14,97	13,21
EBIT, 3 Yr. CAGR %	17,38	23,35	5	15,4	13,42
Earnings From Cont. Operations, 3 Yr. CAGR %	22,3	21,2	7,87	10,29	16,57
Net Income, 3 Yr. CAGR %	22,3	21,2	7,87	10,29	16,57
Normalized Net Income, 3 Yr. CAGR %	17,23	23,08	4,35	15,39	13,72
Diluted EPS Before Extra, 3 Yr. CAGR %	23,24	22,07	10,14	13,8	20,11
Accounts Receivable, 3 Yr. CAGR %	24,8	22,77	12,26	12,57	6,57
Net Property, Plant and Equip., 3 Yr. CAGR %	58,83	41,52	27,21	25,96	24,88
Total Assets, 3 Yr. CAGR %	23,53	19,47	11,67	12,96	18,48
Tangible Book Value, 3 Yr. CAGR %	26,04	17,64	8,67	6,64	15,31
Common Equity, 3 Yr. CAGR %	19,94	14,07	7,55	6,09	13,51
Cash From Operations, 3 Yr. CAGR %	16,96	25,37	11,6	22,43	16,55
Capital Expenditures, 3 Yr. CAGR %	30,94	10,09	27,68	21,6	25,85
Levered Free Cash Flow, 3 Yr. CAGR %	11,26	40,6	−6,89	26,58	7,88
Unlevered Free Cash Flow, 3 Yr. CAGR %	11,25	40,6	−6,89	26,94	8,31
Sammansatt Årlig Tillväxthastighet Över Fem År
Total Revenues, 5 Yr. CAGR %	36,82	33,67	23,46	19,29	18,4
Gross Profit, 5 Yr. CAGR %	35,69	31,92	21,41	18,56	18,33
EBITDA, 5 Yr. CAGR %	37,07	29,94	12,71	16	19,24
EBITA, 5 Yr. CAGR %	36,65	29,05	10,06	14,53	18,29
EBIT, 5 Yr. CAGR %	39,32	30,34	10,68	15,04	18,67
Earnings From Cont. Operations, 5 Yr. CAGR %	51,2	30,97	7,8	12,07	27,53
Net Income, 5 Yr. CAGR %	51,2	30,97	7,8	12,07	27,53
Normalized Net Income, 5 Yr. CAGR %	39,89	30,45	10,47	14,99	18,46
Diluted EPS Before Extra, 5 Yr. CAGR %	50,83	31,57	9,77	14,46	29,98
Accounts Receivable, 5 Yr. CAGR %	34,67	28,59	18,22	16,34	12,29
Net Property, Plant and Equip., 5 Yr. CAGR %	57,42	52,11	46,37	34,8	24,93
Total Assets, 5 Yr. CAGR %	26,38	20,64	17,05	18,73	15,66
Tangible Book Value, 5 Yr. CAGR %	36,47	22,21	14,02	15,34	14,61
Common Equity, 5 Yr. CAGR %	23,74	16,1	11,08	12,73	12,57
Cash From Operations, 5 Yr. CAGR %	30,29	29,06	15,82	19,42	20,26
Capital Expenditures, 5 Yr. CAGR %	43,05	32,82	36,09	14,4	19,79
Levered Free Cash Flow, 5 Yr. CAGR %	23,17	28,4	6,06	25,66	13,31
Unlevered Free Cash Flow, 5 Yr. CAGR %	23,1	28,38	6,05	25,87	13,59