FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.

Income Statement Fomento Económico Mexicano, S.A.B. de C.V.

Stocks

FEMSA UBD

MXP320321310

Food Retail & Distribution

End-of-day quote Mexican S.E. Other stock markets 09/06/2026			5-day change	1st Jan Change
213.28 ^MXN	0.00%		+2.64%	+17.28%

05-28	UBS Adjusts Fomento Economico Mexicano SAB de CV PT to $139 From $122, Maintains Buy Rating	MT
05-16	Femsa's NetPay Unveils Payments System for Mexico Gasoline Stations	MT

51.AbReJkg6565omBG4HILM8fwPy_uuT7ZKGkXgmqnGN8g.U-4BYil5iukPz0jSe7CLo8s8osP0CZsvb3aD052Nc5xJ4SdVDF2i-TLscg

Published financial data: FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	555B	672B	700B	776B	834B
Other Revenues, Total	1.34B	1.48B	3.05B	6.03B	6.56B
Total Revenues	556B	673B	703B	782B	841B
Cost of Goods Sold, Total	343B	422B	423B	460B	499B
Gross Profit	214B	252B	280B	322B	342B
Selling General & Admin Expenses, Total	162B	192B	222B	252B	269B
Other Operating Expenses	240M	1.63B	3.43B	5.49B	3.63B
Other Operating Expenses, Total	162B	194B	225B	257B	273B
Operating Income	51.7B	57.66B	54.45B	64.39B	68.56B
Interest Expense, Total	-16.46B	-13.92B	-15.4B	-16.05B	-16.98B
Interest And Investment Income	4.71B	3.96B	19.66B	10.76B	7.49B
Net Interest Expenses	-11.75B	-9.96B	4.27B	-5.29B	-9.49B
Income (Loss) On Equity Invest.	10.76B	7.46B	-406M	-993M	-1.5B
Currency Exchange Gains (Loss)	1.23B	-3.55B	-9.03B	12.1B	-5.68B
Other Non Operating Income (Expenses)	776M	-1.59B	2.34B	-3.48B	-1.22B
EBT, Excl. Unusual Items	52.72B	50.01B	51.61B	66.72B	50.67B
Restructuring Charges	-	-	-	-	-
Merger & Related Restructuring Charges	-	-	-	-41M	-47M
Gain (Loss) On Sale Of Investments	-	-	415M	214M	-
Gain (Loss) On Sale Of Assets	597M	-100M	407M	-779M	-725M
Asset Writedown	-1.43B	-833M	-1.25B	-2.8B	-
Insurance Settlements	71M	59M	279M	1.42B	1.78B
Other Unusual Items	-	-	5.94B	821M	-340M
EBT, Incl. Unusual Items	51.96B	49.14B	57.41B	65.55B	51.34B
Income Tax Expense	14.28B	14.4B	12.97B	25.43B	19.86B
Earnings From Continuing Operations	37.68B	34.74B	44.44B	40.12B	31.48B
Earnings Of Discontinued Operations	-	-	32.24B	115M	1.57B
Net Income to Company	37.68B	34.74B	76.68B	40.24B	33.05B
Minority Interest	-9.18B	-10.83B	-10.99B	-13.5B	-13.62B
Net Income - (IS)	28.5B	23.91B	65.69B	26.74B	19.43B
Net Income to Common Incl Extra Items	28.5B	23.91B	65.69B	26.74B	19.43B
Net Income to Common Excl. Extra Items	28.5B	23.91B	33.45B	26.62B	17.86B
Per Share Items
Net EPS - Basic	7.96	6.68	18.36	7.47	5.6
Basic EPS - Continuing Operations	7.96	6.68	9.35	7.44	5.15
Basic Weighted Average Shares Outstanding	3.58B	3.58B	3.58B	3.58B	3.47B
Net EPS - Diluted	7.96	6.68	18.36	7.47	5.6
Diluted EPS - Continuing Operations	7.96	6.68	9.35	7.44	5.15
Diluted Weighted Average Shares Outstanding	3.58B	3.58B	3.58B	3.58B	3.47B
Normalized Basic EPS	6.64	5.71	5.94	7.88	5.2
Normalized Diluted EPS	6.64	5.71	5.94	7.88	5.2
Dividend Per Share	3.4	3.66	4.4	4.58	-
Payout Ratio	47.02	73.22	18.64	93.81	256.93
American Depositary Receipts Ratio (ADR)	10	10	10	10	10
Supplemental Items
EBITDA	70.73B	76.4B	73.87B	87.5B	95.7B
EBITA	54.39B	59.04B	55.12B	66.6B	71.35B
EBIT	51.7B	57.66B	54.45B	64.39B	68.56B
EBITDAR	70.84B	77.24B	73.88B	88.07B	96.71B
Total Revenues (As Reported)	556B	673B	703B	782B	841B
Effective Tax Rate - (Ratio)	27.48	29.3	22.59	38.8	38.68
Total Current Taxes	13.66B	15.51B	30.41B	24.55B	22.86B
Total Deferred Taxes	621M	-1.12B	-3.12B	2.84B	-2.9B
Normalized Net Income	23.76B	20.42B	21.27B	28.2B	18.05B
Interest Capitalized	-	-	-	-	-
Interest on Long-Term Debt	5.12B	5.79B	6.84B	7.24B	8.27B
Non-Cash Pension Expense	415M	426M	590M	651M	649M
Supplemental Operating Expense Items
Advertising Expense	7.59B	5.77B	6.78B	7.29B	8.52B
Selling and Marketing Expenses	134B	157B	189B	212B	229B
General and Administrative Expenses	27.22B	34.49B	32.31B	39.08B	39.32B
Net Rental Expense, Total	112M	841M	10M	567M	1.02B
Imputed Operating Lease Interest Expense	59.01M	348M	4.76M	298M	537M
Imputed Operating Lease Depreciation	52.99M	493M	5.24M	269M	479M
Stock-Based Comp., Other (Total)	854M	866M	943M	947M	1.1B
Total Stock-Based Compensation	854M	866M	943M	947M	1.1B

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	97.41B	83.44B	165B	140B	108B
Short Term Investments	24.42B	51M	26.73B	43.21B	20.04B
Total Cash And Short Term Investments	122B	83.49B	192B	183B	128B
Accounts Receivable, Total	33.9B	45.53B	38.86B	43.07B	48.23B
Other Receivables	18.09B	19.36B	20.74B	26.19B	30.22B
Notes Receivable	163M	205M	16.12B	274M	465M
Total Receivables	52.15B	65.09B	75.73B	69.54B	78.91B
Inventory	53.01B	62.22B	58.22B	67.46B	69.45B
Prepaid Expenses	701M	-	-	-	-
Restricted Cash	688M	1.1B	304M	349M	363M
Other Current Assets, Total	2.35B	14.54B	30.07B	21.92B	6.37B
Total Current Assets	231B	226B	356B	342B	283B
Gross Property Plant And Equipment	261B	321B	337B	415B	442B
Accumulated Depreciation	-88.7B	-103B	-108B	-140B	-153B
Net Property Plant And Equipment	172B	218B	229B	275B	289B
Long-term Investments	130B	122B	35.35B	37B	27.56B
Goodwill	57.35B	85.7B	45.52B	46.62B	46.1B
Other Intangibles, Total	102B	106B	98.46B	101B	100B
Deferred Tax Assets Long-Term	20.73B	26.89B	27.6B	26.91B	31.01B
Other Long-Term Assets, Total	24.6B	13.69B	13.3B	22.49B	18.6B
Total Assets	738B	799B	806B	852B	796B
Liabilities
Accounts Payable, Total	93.35B	110B	82.33B	98.54B	93.89B
Accrued Expenses, Total	1.97B	2.08B	38.74B	45.93B	44.92B
Short-term Borrowings	2B	1.86B	2.45B	3.78B	5.86B
Current Portion of Long-Term Debt	2.64B	16.48B	6B	2.95B	14.81B
Current Portion of Leases	7.31B	12.1B	12.24B	13.8B	15.19B
Current Income Taxes Payable	16.26B	16.69B	9.67B	7.21B	4.65B
Other Current Liabilities	13.2B	17.48B	30.96B	30.74B	30.7B
Total Current Liabilities	137B	177B	182B	203B	210B
Long-Term Debt	186B	173B	128B	141B	127B
Long-Term Leases	55.05B	81.22B	83.84B	94.3B	94.7B
Pension & Other Post Retirement Benefits	7.6B	7.05B	6.92B	8.97B	10.72B
Deferred Tax Liability Non Current	6.04B	6.82B	7.37B	8.69B	8.28B
Other Non Current Liabilities	11.02B	15.6B	18.6B	14.03B	15.81B
Total Liabilities	402B	461B	427B	470B	467B
Common Stock, Total	3.35B	3.35B	3.35B	3.26B	3.22B
Additional Paid In Capital	17.86B	17.71B	17.6B	-	-
Retained Earnings	238B	251B	305B	306B	279B
Comprehensive Income and Other	3.08B	-9.65B	-21.74B	-12.16B	-37.06B
Total Common Equity	263B	263B	304B	298B	245B
Minority Interest	72.52B	75.2B	74.51B	83.63B	84.37B
Total Equity	335B	338B	378B	381B	329B
Total Liabilities And Equity	738B	799B	806B	852B	796B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	3.58B	3.58B	3.58B	3.58B	3.47B
ECS Total Common Shares Outstanding	3.58B	3.58B	3.58B	3.58B	3.47B
Book Value / Share	73.39	73.39	84.92	83.14	70.61
Tangible Book Value	104B	71.06B	160B	150B	98.61B
Tangible Book Value Per Share	28.98	19.86	44.68	41.96	28.42
Total Debt	253B	285B	233B	256B	258B
Net Debt	131B	202B	41.06B	73.25B	130B
Debt Equivalent of Unfunded Proj. Benefit Obligation	7.04B	2.73B	3.36B	4.48B	5.41B
Debt Equivalent Oper. Leases	896M	6.73B	80M	4.54B	8.13B
Minority Interest, Total (Incl. Fin. Div)	72.52B	75.2B	74.51B	83.63B	84.37B
Equity Method Investments, Total	107B	104B	26.25B	28.7B	25.73B
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	8.08B	6.85B	3.7B	4.54B	4.6B
Inventories - Work In Process, Total	960M	1.03B	899M	758M	864M
Inventories - Finished Goods, Total	40.74B	53.18B	52.48B	60.52B	62.17B
Inventories - Others	1.11B	1.16B	1.14B	1.64B	1.82B
Land - (BS)	10.11B	10.65B	10.74B	13.7B	13.63B
Buildings, Total	28.11B	31.03B	30.53B	34.48B	39.52B
Machinery, Total	107B	123B	125B	160B	178B
Full Time Employees	320K	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	1.95B	2.24B	2.54B	2.98B	3.43B

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	28.5B	23.91B	65.69B	26.74B	19.43B
Depreciation & Amortization - CF	25.29B	27.83B	31.9B	35.2B	40.29B
Amortization of Goodwill and Intangible Assets - (CF)	2.69B	1.38B	668M	2.22B	2.79B
Depreciation & Amortization, Total	27.99B	29.22B	32.56B	37.42B	43.08B
Amortization of Deferred Charges, Total - (CF)	-	1.31B	1.45B	1.9B	1.06B
(Gain) Loss From Sale Of Asset	-597M	-308M	-7.18B	789M	735M
(Gain) Loss on Sale of Investments - (CF)	-	-	-33.07B	-	-1.33B
Asset Writedown & Restructuring Costs	1.43B	833M	1.25B	2.8B	-
(Income) Loss On Equity Investments - (CF)	-10.76B	-7.46B	406M	993M	1.5B
Provision and Write-off of Bad Debts	-	-	1.37B	1.18B	1.24B
Net Cash From Discontinued Operations	-	-	-8.71B	-846M	185M
Other Operating Activities, Total	20.57B	25.27B	-2.11B	9.82B	29.99B
Change In Accounts Receivable	-6.05B	-7.78B	-12.12B	-9.76B	-7.9B
Change In Inventories	-7.84B	-7.73B	-6.44B	-6.72B	-3.29B
Change In Accounts Payable	19.93B	13.34B	11.18B	11.58B	-9.98B
Change in Other Net Operating Assets	-77M	1.96B	5.42B	-3.39B	-3.64B
Cash from Operations	73.09B	72.58B	49.68B	72.49B	71.08B
Capital Expenditure	-18.29B	-30.21B	-34.81B	-43.68B	-38.5B
Sale of Property, Plant, and Equipment	1.48B	472M	857M	872M	697M
Cash Acquisitions	-9.61B	-40.26B	-4.21B	-7.52B	-
Divestitures	-	-	-	-	6.79B
Sale (Purchase) of Intangible assets	-2B	-2.23B	-3.31B	-3.63B	-3.54B
Investment in Marketable and Equity Securities, Total	-24.9B	-455M	-19.96B	8.06B	17.65B
Other Investing Activities, Total	7.16B	26.25B	194B	12.77B	14.85B
Cash from Investing	-46.18B	-46.43B	132B	-33.12B	-2.06B
Long-Term Debt Issued, Total	39.89B	16.18B	11.24B	1.21B	11.33B
Total Debt Issued	39.89B	16.18B	11.24B	1.21B	11.33B
Long-Term Debt Repaid, Total	-46.03B	-19.28B	-52.87B	-18.49B	-17.61B
Total Debt Repaid	-46.03B	-19.28B	-52.87B	-18.49B	-17.61B
Issuance of Common Stock	-	-	-	-	-
Repurchase of Common Stock	-	-	-	-20.31B	-12.36B
Common Dividends Paid	-13.4B	-17.51B	-12.25B	-25.08B	-49.92B
Common & Preferred Stock Dividends Paid	-13.4B	-17.51B	-12.25B	-25.08B	-49.92B
Other Financing Activities, Total	-17.44B	-15.3B	-38.67B	-21.38B	-23.44B
Cash from Financing	-36.99B	-35.9B	-92.55B	-84.05B	-92B
Foreign Exchange Rate Adjustments	-143M	-4.21B	-7.75B	19.41B	-8.87B
Miscellaneous Cash Flow Adjustments	-	-	-	-	-
Net Change in Cash	-10.22B	-13.97B	81.67B	-25.28B	-31.85B
Supplemental Items
Cash Interest Paid	14.51B	14.07B	17.3B	16.16B	17.06B
Cash Income Tax Paid (Refund)	13.62B	19.1B	29.51B	27.78B	27.07B
Levered Free Cash Flow	36.59B	13.94B	15.1B	48.92B	31.34B
Unlevered Free Cash Flow	46.88B	22.64B	24.72B	58.96B	41.95B
Change In Net Working Capital	-6.02B	12.35B	6.15B	-25.77B	4.09B
Net Debt Issued / Repaid	-6.15B	-3.09B	-41.64B	-17.28B	-6.28B

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	4.54	4.69	4.24	4.86	5.2
Return on Total Capital	5.66	5.95	5.52	6.45	7
Return On Equity %	11.73	10.33	12.41	10.57	8.86
Return on Common Equity	11.39	9.1	11.81	8.85	6.58
Margin Analysis
Gross Profit Margin %	38.42	37.38	39.78	41.14	40.62
SG&A Margin	29.08	28.58	31.54	32.2	32.03
EBITDA Margin %	12.71	11.35	10.51	11.2	11.38
EBITA Margin %	9.78	8.77	7.84	8.52	8.48
EBIT Margin %	9.29	8.56	7.75	8.24	8.15
Income From Continuing Operations Margin %	6.77	5.16	6.32	5.13	3.74
Net Income Margin %	5.12	3.55	9.35	3.42	2.31
Net Avail. For Common Margin %	5.12	3.55	4.76	3.41	2.12
Normalized Net Income Margin	4.27	3.03	3.03	3.61	2.15
Levered Free Cash Flow Margin	6.58	2.07	2.15	6.26	3.73
Unlevered Free Cash Flow Margin	8.43	3.36	3.52	7.54	4.99
Asset Turnover
Asset Turnover	0.78	0.88	0.88	0.94	1.02
Fixed Assets Turnover	3.27	3.45	3.14	3.1	2.98
Receivables Turnover (Average Receivables)	17.86	16.91	16.58	18.96	18.28
Inventory Turnover (Average Inventory)	6.94	7.45	7.03	7.32	7.29
Short Term Liquidity
Current Ratio	1.69	1.28	1.95	1.69	1.35
Quick Ratio	1.27	0.84	1.38	1.24	0.98
Operating Cash Flow to Current Liabilities	0.53	0.41	0.27	0.36	0.34
Days Sales Outstanding (Average Receivables)	20.44	21.58	22.01	19.31	19.97
Days Outstanding Inventory (Average Inventory)	52.58	48.97	51.94	49.99	50.04
Average Days Payable Outstanding	87.9	85.84	70.15	70.53	70.04
Cash Conversion Cycle (Average Days)	-14.89	-15.28	3.81	-1.23	-0.04
Long Term Solvency
Total Debt/Equity	75.48	84.39	61.55	67.25	78.2
Total Debt / Total Capital	43.01	45.77	38.1	40.21	43.88
LT Debt/Equity	71.91	75.38	56.09	61.86	67.31
Long-Term Debt / Total Capital	40.98	40.88	34.72	36.99	37.77
Total Liabilities / Total Assets	54.56	57.71	53.05	55.24	58.62
EBIT / Interest Expense	3.14	4.14	3.54	4.01	4.04
EBITDA / Interest Expense	4.84	6.24	5.65	6.34	6.57
(EBITDA - Capex) / Interest Expense	3.73	4.07	3.39	3.62	4.31
Total Debt / EBITDA	3.17	3.28	2.68	2.52	2.31
Net Debt / EBITDA	1.65	2.32	0.47	0.72	1.16
Total Debt / (EBITDA - Capex)	4.12	5.03	4.46	4.41	3.52
Net Debt / (EBITDA - Capex)	2.14	3.56	0.79	1.26	1.77
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	12.84	21.02	17.7	11.23	7.6
Gross Profit, 1 Yr. Growth %	12.69	17.76	15.73	15.03	6.24
EBITDA, 1 Yr. Growth %	23.91	12.59	-9.33	21.23	9.36
EBITA, 1 Yr. Growth %	33.64	14.59	-14.04	20.98	7.13
EBIT, 1 Yr. Growth %	37.29	14.62	-13.21	18.25	6.49
Earnings From Cont. Operations, 1 Yr. Growth %	903.14	-7.79	33.37	-9.72	-21.54
Net Income, 1 Yr. Growth %	-1.58K	-16.09	174.75	-59.3	-27.32
Normalized Net Income, 1 Yr. Growth %	145.42	-14.06	12.49	32.59	-36
Diluted EPS Before Extra, 1 Yr. Growth %	-1.58K	-16.09	48.76	-20.42	-30.82
Accounts Receivable, 1 Yr. Growth %	20	34.31	-14.64	11.16	11.98
Inventory, 1 Yr. Growth %	16.02	22.26	-6.43	15.87	2.95
Net Property, Plant and Equip., 1 Yr. Growth %	2.55	26.62	5.28	20.05	4.99
Total Assets, 1 Yr. Growth %	7.69	8.31	0.88	5.67	-6.54
Tangible Book Value, 1 Yr. Growth %	27.23	-31.48	124.98	-6.08	-34.32
Common Equity, 1 Yr. Growth %	10.46	0	15.71	-2.09	-17.65
Cash From Operations, 1 Yr. Growth %	37.46	-0.7	-31.55	45.91	-1.94
Capital Expenditures, 1 Yr. Growth %	-1.96	65.13	18.6	25.47	-11.86
Levered Free Cash Flow, 1 Yr. Growth %	51.1	-62.29	-16.49	224.07	-35.94
Unlevered Free Cash Flow, 1 Yr. Growth %	34.41	-50.8	-7.68	138.51	-28.84
Dividend Per Share, 1 Yr. Growth %	-	7.78	20	4.22	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	4.78	16.86	17.91	14.42	9.4
Gross Profit, 2 Yr. CAGR %	5.65	15.2	16.43	15.38	10.55
EBITDA, 2 Yr. CAGR %	4	18.19	2.77	-2.45	4.91
EBITA, 2 Yr. CAGR %	4.38	24.13	1.39	1.92	13.85
EBIT, 2 Yr. CAGR %	4.35	25.15	1.95	1.31	12.21
Earnings From Cont. Operations, 2 Yr. CAGR %	15.9	204.14	22.92	9.73	-15.84
Net Income, 2 Yr. CAGR %	17.33	251.97	51.83	5.74	-45.61
Normalized Net Income, 2 Yr. CAGR %	14.78	45.23	8.91	22.13	-7.88
Diluted EPS Before Extra, 2 Yr. CAGR %	17.33	251.97	28.59	8.8	-25.8
Accounts Receivable, 2 Yr. CAGR %	6.95	26.95	7.07	-2.73	11.57
Inventory, 2 Yr. CAGR %	11.83	16.71	6.96	4.13	9.22
Net Property, Plant and Equip., 2 Yr. CAGR %	1.47	13.95	15.46	12.42	12.27
Total Assets, 2 Yr. CAGR %	7.55	8	4.53	3.25	-0.62
Tangible Book Value, 2 Yr. CAGR %	-0.37	-6.63	24.16	45.36	-21.46
Common Equity, 2 Yr. CAGR %	2.08	5.1	7.57	6.44	-10.21
Cash From Operations, 2 Yr. CAGR %	8.89	16.83	-17.56	-0.06	19.62
Capital Expenditures, 2 Yr. CAGR %	-10.67	27.24	40.76	21.99	5.16
Levered Free Cash Flow, 2 Yr. CAGR %	18.24	-24.48	-37.85	64.51	44.08
Unlevered Free Cash Flow, 2 Yr. CAGR %	16.12	-18.82	-28.33	48.39	30.28
Dividend Per Share, 2 Yr. CAGR %	4.73	-	13.72	11.83	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	5.8	9.93	12.54	15.64	12.1
Gross Profit, 3 Yr. CAGR %	6.85	9.54	13.8	15.96	12.25
EBITDA, 3 Yr. CAGR %	6.66	5.32	10.54	7.75	1.34
EBITA, 3 Yr. CAGR %	7.66	5.75	12.88	7.5	3.63
EBIT, 3 Yr. CAGR %	7.99	6.69	13.94	7.11	3.01
Earnings From Cont. Operations, 3 Yr. CAGR %	8.24	7.4	127.87	10.9	-1.88
Net Income, 3 Yr. CAGR %	5.9	4.92	224.07	-2.1	-6.68
Normalized Net Income, 3 Yr. CAGR %	9.02	4.23	29.99	16.3	-1.54
Diluted EPS Before Extra, 3 Yr. CAGR %	8.1	4.92	158.79	9.58	-6.44
Accounts Receivable, 3 Yr. CAGR %	6.37	15.39	11.22	8.31	1.94
Inventory, 3 Yr. CAGR %	12.54	13.66	8.42	9.85	3.73
Net Property, Plant and Equip., 3 Yr. CAGR %	16.6	9.24	10.99	16.97	9.89
Total Assets, 3 Yr. CAGR %	8.56	7.81	5.57	4.91	-0.12
Tangible Book Value, 3 Yr. CAGR %	-2.11	-12.06	25.18	13.13	11.54
Common Equity, 3 Yr. CAGR %	0.71	1.38	8.52	4.25	-2.29
Cash From Operations, 3 Yr. CAGR %	14.34	5.6	-2.24	-0.28	-0.69
Capital Expenditures, 3 Yr. CAGR %	-5.36	9.63	23.11	35.46	9.46
Levered Free Cash Flow, 3 Yr. CAGR %	66.9	-18.94	-14.83	7.78	20.13
Unlevered Free Cash Flow, 3 Yr. CAGR %	50.41	-13.32	-10.39	7	16.15
Dividend Per Share, 3 Yr. CAGR %	5.45	5.73	-	10.46	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	6.84	8.88	8.39	9.05	11.27
Gross Profit, 5 Yr. CAGR %	7.6	9.2	9.8	10.92	12.49
EBITDA, 5 Yr. CAGR %	7.57	7.72	4.85	6	11.84
EBITA, 5 Yr. CAGR %	8	8.71	4.8	5.93	13.24
EBIT, 5 Yr. CAGR %	7.5	8.69	5.81	6.28	13.24
Earnings From Cont. Operations, 5 Yr. CAGR %	6.75	0.74	8.38	7.42	52.99
Net Income, 5 Yr. CAGR %	6.15	-10.83	22.32	5.25	58.7
Normalized Net Income, 5 Yr. CAGR %	7.24	-9.51	3.01	9.35	13.26
Diluted EPS Before Extra, 5 Yr. CAGR %	6.15	-10.17	8.2	5.16	57.01
Accounts Receivable, 5 Yr. CAGR %	9.01	7.1	6.65	7.77	11.29
Inventory, 5 Yr. CAGR %	8.86	11.5	9.38	9.74	8.74
Net Property, Plant and Equip., 5 Yr. CAGR %	10.99	13.31	16.14	10.5	11.5
Total Assets, 5 Yr. CAGR %	6.21	6.3	6.93	5.96	3.05
Tangible Book Value, 5 Yr. CAGR %	12.39	-5.71	7.66	7.52	3.88
Common Equity, 5 Yr. CAGR %	4.38	0.97	3.4	3.38	0.6
Cash From Operations, 5 Yr. CAGR %	7.83	12.58	0.32	3.3	5.98
Capital Expenditures, 5 Yr. CAGR %	-0.84	9.17	10.03	13.76	15.59
Levered Free Cash Flow, 5 Yr. CAGR %	24.74	-1.53	13.92	13.33	5.1
Unlevered Free Cash Flow, 5 Yr. CAGR %	21.15	0.76	12.4	11.14	4.08
Dividend Per Share, 5 Yr. CAGR %	5.64	5.84	8.68	8.13	-