Income Statement Applied DB Thailand S.E.

Stocks

ADB-R

TH8295010R16

Commodity Chemicals

End-of-day quote Thailand S.E. 2026-09-09			5-day change	1st Jan Change
1.170 ^THB	+0.86%		+5.41%	+95.00%

08-07	Applied DB Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-07	Applied Db Public Company Limited Proposes Interim Dividend for the Period Ended 30 June 2026, Payable on 4 September 2026	CI

4ba1d15d778558eb033a7aa7c9f0b._JYvcu6Qfq571hg4N4dcamds3km9Lmh-MGfvFkQJtvo.qsNeRKDnCsEJtW9UTt4SBwYIhAfbSA8bdh6KIjZu3r245R4dg-k02hLudw

Published financial data: APPLIED DB

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (THB)	2022 (THB)	2023 (THB)	2024 (THB)	2025 (THB)
Revenues	1.68B	2.15B	1.62B	926M	833M
Other Revenues, Total	11.82M	11.81M	13.59M	10.02M	11.06M
Total Revenues	1.69B	2.17B	1.64B	936M	844M
Cost of Goods Sold, Total	1.4B	1.95B	1.46B	867M	715M
Gross Profit	286M	212M	173M	68.66M	128M
Selling General & Admin Expenses, Total	194M	202M	203M	138M	113M
Other Operating Expenses	-	-	-	-	-
Other Operating Expenses, Total	194M	202M	203M	138M	113M
Operating Income	92.51M	10.73M	-29.12M	-69.5M	14.97M
Interest Expense, Total	-7.39M	-13.67M	-18.69M	-16.68M	-7.12M
Interest And Investment Income	-	-	-	-	-
Net Interest Expenses	-7.39M	-13.67M	-18.69M	-16.68M	-7.12M
Income (Loss) On Equity Invest.	-	-	-	1.3M	21.11M
Currency Exchange Gains (Loss)	10.23M	-3.02M	2.83M	2.54M	-
EBT, Excl. Unusual Items	95.35M	-5.96M	-44.97M	-82.33M	28.95M
Gain (Loss) On Sale Of Assets	-	-	-	65.1M	582K
EBT, Incl. Unusual Items	95.35M	-5.96M	-44.97M	-17.23M	29.53M
Income Tax Expense	19.67M	970K	1.73M	7.01M	1.79M
Earnings From Continuing Operations	75.68M	-6.93M	-46.71M	-24.25M	27.74M
Earnings Of Discontinued Operations	-	-	-	58.47M	-47.98K
Net Income to Company	75.68M	-6.93M	-46.71M	34.22M	27.69M
Net Income - (IS)	75.68M	-6.93M	-46.71M	34.22M	27.69M
Preferred Dividend and Other Adjustments	-	-	-	-	-
Net Income to Common Incl Extra Items	75.68M	-6.93M	-46.71M	34.22M	27.69M
Net Income to Common Excl. Extra Items	75.68M	-6.93M	-46.71M	-24.25M	27.74M
Per Share Items
Net EPS - Basic	0.1	-0.01	-0.06	0.05	0.04
Basic EPS - Continuing Operations	0.1	-0.01	-0.06	-0.03	0.04
Basic Weighted Average Shares Outstanding	726M	726M	726M	726M	726M
Net EPS - Diluted	0.1	-0.01	-0.06	0.05	0.04
Diluted EPS - Continuing Operations	0.1	-0.01	-0.06	-0.03	0.04
Diluted Weighted Average Shares Outstanding	726M	726M	726M	726M	726M
Normalized Basic EPS	0.08	-0.01	-0.04	-0.07	0.02
Normalized Diluted EPS	0.08	-0.01	-0.04	-0.07	0.02
Dividend Per Share	0.06	-	-	0.02	0.03
Payout Ratio	48.01	-523.49	-	-	52.4
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	141M	61.54M	22.58M	-24.63M	37.95M
EBITA	92.51M	10.73M	-29.12M	-69.5M	15.03M
EBIT	92.51M	10.73M	-29.12M	-69.5M	14.97M
EBITDAR	142M	61.96M	23.14M	-24.25M	38.55M
Total Revenues (As Reported)	1.7B	2.17B	1.64B	1B	844M
Effective Tax Rate - (Ratio)	20.63	-16.27	-3.86	-40.7	6.06
Total Current Taxes	19.29M	1.88M	3.12M	7.25M	2.64M
Total Deferred Taxes	382K	-905K	-1.38M	-234K	-847K
Normalized Net Income	59.6M	-3.73M	-28.11M	-51.46M	18.09M
Interest Capitalized	369K	2.4K	116K	178K	-
Interest on Long-Term Debt	567K	231K	1.36M	1.87M	-
Non-Cash Pension Expense	685K	758K	1.62M	1.1M	360K
Supplemental Operating Expense Items
Marketing Expenses	748K	1.31M	1.01M	665K	-
Selling and Marketing Expenses	82.45M	90.88M	72.9M	40.02M	36.03M
General and Administrative Expenses	111M	111M	130M	98.14M	77.37M
Net Rental Expense, Total	370K	413K	561K	380K	605K
Imputed Operating Lease Interest Expense	65.68K	85.7K	148K	143K	199K
Imputed Operating Lease Depreciation	304K	327K	413K	237K	405K
Stock-Based Comp., Other (Total)	-	-	-	-	-
Total Stock-Based Compensation	-	-	-	-	-

Fiscal Period: December	2021 (THB)	2022 (THB)	2023 (THB)	2024 (THB)	2025 (THB)
Assets
Cash And Equivalents	62.91M	102M	40.56M	91.18M	46.46M
Total Cash And Short Term Investments	62.91M	102M	40.56M	91.18M	46.46M
Accounts Receivable, Total	386M	446M	378M	251M	182M
Other Receivables	21.12M	37.58M	78.97M	40.47M	34.96M
Total Receivables	407M	484M	457M	292M	217M
Inventory	455M	511M	383M	137M	99.09M
Prepaid Expenses	-	-	-	-	2.38M
Other Current Assets, Total	-	15.7M	-	-	-
Total Current Assets	925M	1.11B	880M	520M	365M
Gross Property Plant And Equipment	907M	934M	989M	-	474M
Accumulated Depreciation	-393M	-433M	-483M	-	-269M
Net Property Plant And Equipment	515M	501M	506M	196M	205M
Long-term Investments	-	-	-	317M	338M
Other Intangibles, Total	1.43M	1.39M	847K	334K	456K
Deferred Tax Assets Long-Term	11.16M	11.23M	11.71M	6.35M	7.22M
Other Long-Term Assets, Total	1.51M	544K	11.74M	13.39M	3.95M
Total Assets	1.45B	1.63B	1.41B	1.05B	920M
Liabilities
Accounts Payable, Total	256M	238M	243M	144M	95.27M
Accrued Expenses, Total	1.45M	2.49M	1.29M	1.58M	9.54M
Short-term Borrowings	330M	616M	440M	209M	106M
Current Portion of Long-Term Debt	26.16M	19.15M	9.41M	-	-
Current Portion of Leases	1.73M	1.54M	5.41M	2.65M	2.45M
Current Income Taxes Payable	2.16M	652K	-	2.56M	1.75M
Unearned Revenue Current, Total	-	-	-	-	3.3M
Other Current Liabilities	62.16M	49.8M	31.03M	17.28M	16.48M
Total Current Liabilities	680M	928M	731M	377M	235M
Long-Term Debt	43.56M	9.41M	-	-	-
Long-Term Leases	2.9M	2.79M	36.18M	14.62M	11.69M
Pension & Other Post Retirement Benefits	43.71M	42.65M	43.22M	27.11M	25.82M
Total Liabilities	771M	983M	810M	419M	272M
Common Stock, Total	363M	363M	363M	363M	363M
Additional Paid In Capital	203M	203M	203M	203M	203M
Retained Earnings	118M	78.16M	35.03M	69.25M	82.26M
Comprehensive Income and Other	-11.87K	61.71K	61.58K	77.75K	18.91K
Total Common Equity	684M	644M	601M	635M	648M
Total Equity	684M	644M	601M	635M	648M
Total Liabilities And Equity	1.45B	1.63B	1.41B	1.05B	920M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	726M	726M	726M	726M	726M
ECS Total Common Shares Outstanding	726M	726M	726M	726M	726M
Book Value / Share	0.94	0.89	0.83	0.87	0.89
Tangible Book Value	682M	642M	600M	635M	647M
Tangible Book Value Per Share	0.94	0.88	0.83	0.87	0.89
Total Debt	405M	649M	491M	226M	120M
Net Debt	342M	548M	451M	135M	73.41M
Debt Equivalent of Unfunded Proj. Benefit Obligation	45.15M	45.14M	44.52M	28.69M	26.89M
Debt Equivalent Oper. Leases	2.96M	3.3M	4.49M	3.04M	4.84M
Equity Method Investments, Total	-	-	-	317M	338M
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	243M	295M	187M	70.37M	40.02M
Inventories - Work In Process, Total	19.79M	23.61M	23.77M	22K	14.24K
Inventories - Finished Goods, Total	170M	165M	151M	60.91M	55.75M
Inventories - Others	30.56M	35.65M	31.97M	8.75M	7.6M
Land - (BS)	64.64M	64.64M	64.64M	-	4.51M
Buildings, Total	339M	346M	-	-	128M
Machinery, Total	480M	509M	510M	-	281M
Full Time Employees	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	2.4M	2.45M	5.17M	944K	2.54M

Fiscal Period: December	2021 (THB)	2022 (THB)	2023 (THB)	2024 (THB)	2025 (THB)
Net Income	75.68M	-6.93M	-46.71M	34.22M	27.69M
Depreciation & Amortization - CF	51.74M	53.2M	57.01M	52.75M	25.79M
Amortization of Goodwill and Intangible Assets - (CF)	-	-	-	-	63.39K
Depreciation & Amortization, Total	51.74M	53.2M	57.01M	52.75M	25.85M
Amortization of Deferred Charges, Total - (CF)	-	-	-	-	170K
(Gain) Loss From Sale Of Asset	99.76K	394K	27.08K	-64.69M	-582K
Asset Writedown & Restructuring Costs	-	97.5K	-	-	-
(Income) Loss On Equity Investments - (CF)	-	-	-	-1.3M	-21.11M
Stock-Based Compensation (CF)	-	-	-	-	-
Provision and Write-off of Bad Debts	-1.48M	47.76K	2.78M	-4.23M	3.77M
Other Operating Activities, Total	3M	16.24M	8.89M	35.47M	12.01M
Change In Accounts Receivable	-17.87M	-64.63M	74.51M	129M	66.18M
Change In Inventories	-162M	-56.34M	127M	242M	36.67M
Change In Accounts Payable	58.35M	-13.13M	6.91M	-99.08M	-48.86M
Change in Other Net Operating Assets	-4.48M	-45.28M	-53.26M	62.95M	5.53M
Cash from Operations	2.99M	-116M	177M	387M	107M
Capital Expenditure	-33.97M	-39.52M	-17.44M	-23.5M	-26.75M
Sale of Property, Plant, and Equipment	393K	897K	-	279M	2.11M
Divestitures	-	-	-	-39.33M	-
Sale (Purchase) of Intangible assets	-1.16M	-574K	-145K	-34.77K	-4.7K
Investment in Marketable and Equity Securities, Total	-	-	-	-288M	-
Other Investing Activities, Total	7.81K	12.08K	7.36M	25.2K	39.45K
Cash from Investing	-34.73M	-39.19M	-10.23M	-71.46M	-24.61M
Short Term Debt Issued, Total	138M	288M	-	-	-
Long-Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	138M	288M	-	-	-
Short Term Debt Repaid, Total	-	-	-187M	-232M	-103M
Long-Term Debt Repaid, Total	-33.77M	-43.15M	-23.24M	-14.82M	-3.13M
Total Debt Repaid	-33.77M	-43.15M	-210M	-246M	-106M
Issuance of Common Stock	-	-	-	-	-
Common Dividends Paid	-36.33M	-36.3M	-	-	-14.51M
Common & Preferred Stock Dividends Paid	-36.33M	-36.3M	-	-	-14.51M
Other Financing Activities, Total	-7.56M	-12.94M	-28.92M	-18.83M	-7.12M
Cash from Financing	60.21M	196M	-239M	-265M	-128M
Foreign Exchange Rate Adjustments	221K	847K	421K	252K	139K
Net Change in Cash	28.69M	41.15M	-71.58M	50.63M	-44.72M
Supplemental Items
Cash Interest Paid	7.56M	12.94M	28.92M	18.83M	7.12M
Cash Income Tax Paid (Refund)	27.89M	3.38M	7.2M	6.98M	3.45M
Levered Free Cash Flow	-59.76M	-168M	165M	276M	74.92M
Unlevered Free Cash Flow	-55.13M	-159M	177M	287M	79.37M
Change In Net Working Capital	130M	179M	-155M	-301M	-70.76M
Net Debt Issued / Repaid	104M	245M	-210M	-246M	-106M

Fiscal Period: December	2021 (THB)	2022 (THB)	2023 (THB)	2024 (THB)	2025 (THB)
Profitability
Return on Assets	4.29	0.44	-1.2	-3.53	0.95
Return on Total Capital	5.7	0.56	-1.53	-4.45	1.15
Return On Equity %	11.39	-1.04	-7.51	-3.93	4.33
Return on Common Equity	11.39	-1.04	-7.51	-3.93	4.33
Margin Analysis
Gross Profit Margin %	16.94	9.81	10.6	7.34	15.21
SG&A Margin	11.47	9.31	12.38	14.76	13.44
EBITDA Margin %	8.37	2.84	1.38	-2.63	4.5
EBITA Margin %	5.47	0.5	-1.78	-7.43	1.78
EBIT Margin %	5.47	0.5	-1.78	-7.43	1.77
Income From Continuing Operations Margin %	4.48	-0.32	-2.85	-2.59	3.29
Net Income Margin %	4.48	-0.32	-2.85	3.66	3.28
Net Avail. For Common Margin %	4.48	-0.32	-2.85	-2.59	3.29
Normalized Net Income Margin	3.53	-0.17	-1.72	-5.5	2.14
Levered Free Cash Flow Margin	-3.54	-7.74	10.08	29.52	8.88
Unlevered Free Cash Flow Margin	-3.26	-7.34	10.79	30.63	9.41
Asset Turnover
Asset Turnover	1.25	1.41	1.08	0.76	0.86
Fixed Assets Turnover	3.23	4.26	3.25	2.66	4.21
Receivables Turnover (Average Receivables)	4.46	5.18	3.94	2.94	3.84
Inventory Turnover (Average Inventory)	3.73	4.05	3.28	3.34	6.06
Short Term Liquidity
Current Ratio	1.36	1.2	1.2	1.38	1.56
Quick Ratio	0.69	0.63	0.68	1.02	1.12
Operating Cash Flow to Current Liabilities	0	-0.13	0.24	1.03	0.46
Days Sales Outstanding (Average Receivables)	81.76	70.5	92.64	124.29	94.96
Days Outstanding Inventory (Average Inventory)	97.78	90.21	111.41	109.74	60.25
Average Days Payable Outstanding	53.06	44.89	65.76	114.18	64.56
Cash Conversion Cycle (Average Days)	126.48	115.82	138.29	119.85	90.66
Long Term Solvency
Total Debt/Equity	59.22	100.82	81.78	35.57	18.51
Total Debt / Total Capital	37.19	50.2	44.99	26.24	15.62
LT Debt/Equity	6.8	1.89	6.02	2.3	1.8
Long-Term Debt / Total Capital	4.27	0.94	3.31	1.7	1.52
Total Liabilities / Total Assets	52.99	60.42	57.42	39.74	29.57
EBIT / Interest Expense	12.51	0.78	-1.56	-4.17	2.1
EBITDA / Interest Expense	19.51	4.68	1.49	-1	5.73
(EBITDA - Capex) / Interest Expense	14.92	1.79	0.56	-2.41	1.97
Total Debt / EBITDA	2.81	10.15	17.61	-13.49	2.94
Net Debt / EBITDA	2.37	8.57	16.15	-8.04	1.8
Total Debt / (EBITDA - Capex)	3.67	26.6	46.97	-5.61	8.52
Net Debt / (EBITDA - Capex)	3.1	22.44	43.09	-3.35	5.22
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	22.73	28.21	-24.44	-3.36	-10.08
Gross Profit, 1 Yr. Growth %	4.06	-25.8	-18.34	23.15	80.29
EBITDA, 1 Yr. Growth %	2.35	-56.47	-63.32	22.12	-277.03
EBITA, 1 Yr. Growth %	-0.15	-88.41	-371.49	-3.3	-122.47
EBIT, 1 Yr. Growth %	-0.15	-88.41	-371.49	-3.3	-122.35
Earnings From Cont. Operations, 1 Yr. Growth %	8.65	-109.16	573.56	-74.27	-214.42
Net Income, 1 Yr. Growth %	8.65	-109.16	573.56	-173.27	-19.08
Normalized Net Income, 1 Yr. Growth %	11.19	-106.25	654.05	-7.63	-135.17
Diluted EPS Before Extra, 1 Yr. Growth %	8.65	-109.16	573.57	-74.27	-214.42
Accounts Receivable, 1 Yr. Growth %	5.52	15.67	-15.41	-33.49	-27.48
Inventory, 1 Yr. Growth %	53.53	12.13	-25	-64.19	-27.74
Net Property, Plant and Equip., 1 Yr. Growth %	-3.06	-2.56	0.97	-61.24	4.35
Total Assets, 1 Yr. Growth %	16.91	11.85	-13.26	-25.32	-12.69
Tangible Book Value, 1 Yr. Growth %	5.8	-5.83	-6.63	5.79	2.02
Common Equity, 1 Yr. Growth %	5.92	-5.82	-6.7	5.7	2.04
Cash From Operations, 1 Yr. Growth %	-97.5	-4K	-252.1	118.76	-72.28
Capital Expenditures, 1 Yr. Growth %	1.66	16.33	-55.88	34.76	13.85
Levered Free Cash Flow, 1 Yr. Growth %	-211.2	180.52	-198.42	98.53	-73.04
Unlevered Free Cash Flow, 1 Yr. Growth %	-191.51	188.54	-211.05	91.2	-72.47
Dividend Per Share, 1 Yr. Growth %	1.94	-	-	-	50
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	11.04	25.44	-1.57	-34.27	-6.66
Gross Profit, 2 Yr. CAGR %	22.75	-12.13	-22.16	-43.15	51.74
EBITDA, 2 Yr. CAGR %	57.96	-33.25	-60.04	-36.73	37.16
EBITA, 2 Yr. CAGR %	178.16	-65.98	-43.9	154.55	-54.27
EBIT, 2 Yr. CAGR %	178.16	-65.98	-43.9	154.55	-54.37
Earnings From Cont. Operations, 2 Yr. CAGR %	381.6	-68.45	-21.44	86.99	-45.74
Net Income, 2 Yr. CAGR %	381.6	-68.45	-21.44	122.16	-23
Normalized Net Income, 2 Yr. CAGR %	420.31	-73.63	-31.32	271.54	-43.01
Diluted EPS Before Extra, 2 Yr. CAGR %	413.73	-68.45	-21.44	86.99	-45.74
Accounts Receivable, 2 Yr. CAGR %	7.29	10.48	-1.08	-24.99	-30.55
Inventory, 2 Yr. CAGR %	31.98	31.21	-8.29	-48.17	-49.13
Net Property, Plant and Equip., 2 Yr. CAGR %	-2.61	-2.81	-0.81	-37.44	-36.41
Total Assets, 2 Yr. CAGR %	7.7	14.36	-1.5	-19.51	-19.25
Tangible Book Value, 2 Yr. CAGR %	8.38	-0.18	-6.23	-0.61	3.89
Common Equity, 2 Yr. CAGR %	8.43	-0.13	-6.26	-0.69	3.85
Cash From Operations, 2 Yr. CAGR %	-83.62	-1.36	669.73	82.41	-22.12
Capital Expenditures, 2 Yr. CAGR %	-26.81	8.75	-28.36	-22.89	23.87
Levered Free Cash Flow, 2 Yr. CAGR %	73.7	76.62	66.16	28.38	-26.62
Unlevered Free Cash Flow, 2 Yr. CAGR %	38.97	62.49	79	34.24	-27.24
Dividend Per Share, 2 Yr. CAGR %	158.73	-	-	-	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	5.73	16.49	5.94	-17.88	-26.97
Gross Profit, 3 Yr. CAGR %	12.26	3.79	-14.25	-37.87	-15.46
EBITDA, 3 Yr. CAGR %	32.95	2.79	-45.33	-44.15	-14.89
EBITA, 3 Yr. CAGR %	58.09	-3.56	-32.01	-9.1	11.9
EBIT, 3 Yr. CAGR %	58.09	-3.56	-32.01	-9.1	11.75
Earnings From Cont. Operations, 3 Yr. CAGR %	79.77	28.56	-12.48	-31.58	58.75
Net Income, 3 Yr. CAGR %	79.77	28.56	-12.48	-23.24	58.66
Normalized Net Income, 3 Yr. CAGR %	77.77	19.19	-19.36	-4.78	69.32
Diluted EPS Before Extra, 3 Yr. CAGR %	79.77	34.22	-12.48	-31.58	58.75
Accounts Receivable, 3 Yr. CAGR %	5.53	10.02	1.07	-13.34	-25.83
Inventory, 3 Yr. CAGR %	14.31	25	8.89	-32.97	-42.1
Net Property, Plant and Equip., 3 Yr. CAGR %	-1.27	-2.59	-1.57	-27.49	-25.81
Total Assets, 3 Yr. CAGR %	5.09	9.06	4.29	-10.18	-17.3
Tangible Book Value, 3 Yr. CAGR %	5.21	3.42	-2.38	-2.38	0.26
Common Equity, 3 Yr. CAGR %	5.28	3.45	-2.37	-2.43	0.21
Cash From Operations, 3 Yr. CAGR %	-60.34	1.48	13.96	406.07	-2.65
Capital Expenditures, 3 Yr. CAGR %	-36.02	-14.58	-19.49	-11.56	-12.19
Levered Free Cash Flow, 3 Yr. CAGR %	-17.65	103.79	45.34	66.59	-23.54
Unlevered Free Cash Flow, 3 Yr. CAGR %	-18.14	77.29	43.13	73.24	-20.69
Dividend Per Share, 3 Yr. CAGR %	88.46	-	-	-28.41	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	3.56	9.45	2.75	-7.34	-9.33
Gross Profit, 5 Yr. CAGR %	-0.47	1.4	-3.03	-18.42	-14.14
EBITDA, 5 Yr. CAGR %	0.11	-4.41	-17.8	-15.35	-22.77
EBITA, 5 Yr. CAGR %	-2.73	-24.08	4.46	42.19	-30.49
EBIT, 5 Yr. CAGR %	-2.73	-24.08	4.46	42.19	-30.55
Earnings From Cont. Operations, 5 Yr. CAGR %	-0.01	-24.91	29.09	49.35	-16.82
Net Income, 5 Yr. CAGR %	-0.01	-24.91	29.09	60.01	-16.85
Normalized Net Income, 5 Yr. CAGR %	-0.05	-28.77	21.52	87.82	-19.52
Diluted EPS Before Extra, 5 Yr. CAGR %	-6.89	-29.18	29.09	53.26	-16.82
Accounts Receivable, 5 Yr. CAGR %	0.6	7.16	2.83	-5.61	-13.01
Inventory, 5 Yr. CAGR %	11.3	9.86	4.67	-12.11	-19.69
Net Property, Plant and Equip., 5 Yr. CAGR %	7.7	2.29	-1.09	-18.4	-17.35
Total Assets, 5 Yr. CAGR %	6.28	6.13	2.4	-3.42	-5.85
Tangible Book Value, 5 Yr. CAGR %	18.1	1.91	0.48	1.79	0.08
Common Equity, 5 Yr. CAGR %	18.1	1.94	0.5	1.77	0.08
Cash From Operations, 5 Yr. CAGR %	-47.8	70.08	29.89	28.3	-2.14
Capital Expenditures, 5 Yr. CAGR %	-15.9	-19.29	-33.06	-18.01	-4.35
Levered Free Cash Flow, 5 Yr. CAGR %	41.92	6.66	9.05	69.4	6.87
Unlevered Free Cash Flow, 5 Yr. CAGR %	83.35	7.07	11.94	58.62	5.67
Dividend Per Share, 5 Yr. CAGR %	-17.41	-	-	19.23	-11.25