Income Statement BGT Corporation

Stocks

BGT

TH0962010Z01

Apparel & Accessories Retailers

End-of-day quote Thailand S.E. 2026-10-02			5-day change	1st Jan Change
0.3500 ^THB	-2.78%		-2.78%	-10.26%

08-12	BGT Corporation Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	BGT Corporation Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

0f219fd8b65f8b394ed1fd26e5ff.e2yKxB20jC9TOfNWKflFqPtgp-19uoVxJrWVKyAtJek.TFW8hynwyXpjcJsZH58kkalVlaIZ_sk0SMDcRkFvE7g5O-LwXuLWShR1hA

Published financial data: BGT CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (THB)	2022 (THB)	2023 (THB)	2024 (THB)	2025 (THB)
Revenues	343M	515M	480M	630M	607M
Other Revenues, Total	9.29M	9.53M	8.18M	17.19M	20.01M
Total Revenues	353M	524M	488M	647M	627M
Cost of Goods Sold, Total	175M	219M	207M	280M	259M
Gross Profit	178M	305M	280M	367M	368M
Selling General & Admin Expenses, Total	181M	294M	289M	354M	360M
Other Operating Expenses, Total	181M	294M	289M	354M	360M
Operating Income	-2.99M	10.98M	-8.63M	12.42M	8.01M
Interest Expense, Total	-19.15M	-20.16M	-18.21M	-20.87M	-17.53M
Net Interest Expenses	-19.15M	-20.16M	-18.21M	-20.87M	-17.53M
Income (Loss) On Equity Invest.	-	-	-	-	-
Currency Exchange Gains (Loss)	-	-	-	-	-
Other Non Operating Income (Expenses)	-	-	-	-	-
EBT, Excl. Unusual Items	-22.14M	-9.18M	-26.84M	-8.45M	-9.52M
EBT, Incl. Unusual Items	-22.14M	-9.18M	-26.84M	-8.45M	-9.52M
Income Tax Expense	-4.77M	2.39M	22.63M	218K	-295K
Earnings From Continuing Operations	-17.37M	-11.57M	-49.47M	-8.66M	-9.23M
Net Income to Company	-17.37M	-11.57M	-49.47M	-8.66M	-9.23M
Net Income - (IS)	-17.37M	-11.57M	-49.47M	-8.66M	-9.23M
Net Income to Common Incl Extra Items	-17.37M	-11.57M	-49.47M	-8.66M	-9.23M
Net Income to Common Excl. Extra Items	-17.37M	-11.57M	-49.47M	-8.66M	-9.23M
Per Share Items
Net EPS - Basic	-0.05	-0.03	-0.14	-0.02	-0.03
Basic EPS - Continuing Operations	-0.05	-0.03	-0.14	-0.02	-0.03
Basic Weighted Average Shares Outstanding	364M	364M	364M	364M	364M
Net EPS - Diluted	-0.05	-0.03	-0.14	-0.02	-0.03
Diluted EPS - Continuing Operations	-0.05	-0.03	-0.14	-0.02	-0.03
Diluted Weighted Average Shares Outstanding	364M	364M	364M	364M	364M
Normalized Basic EPS	-0.04	-0.02	-0.05	-0.01	-0.02
Normalized Diluted EPS	-0.04	-0.02	-0.05	-0.01	-0.02
Dividend Per Share	-	-	-	-	-
Payout Ratio	-	-	-	-	-
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	13.09M	24.12M	4.48M	27.85M	23.79M
EBITA	-2.75M	11.22M	-8.39M	12.66M	8.24M
EBIT	-2.99M	10.98M	-8.63M	12.42M	8.01M
EBITDAR	16.56M	35.49M	16.7M	41.2M	33.31M
Total Revenues (As Reported)	353M	524M	488M	647M	627M
Effective Tax Rate - (Ratio)	21.56	-26.05	-84.29	-2.58	3.1
Current Domestic Taxes	-	-	1.8M	-	-
Total Current Taxes	-	-	1.8M	-	-
Deferred Domestic Taxes	-4.77M	2.39M	20.83M	218K	-295K
Total Deferred Taxes	-4.77M	2.39M	20.83M	218K	-295K
Normalized Net Income	-13.84M	-5.74M	-16.78M	-5.28M	-5.95M
Interest on Long-Term Debt	18.35M	19.4M	17.77M	18.14M	14.41M
Non-Cash Pension Expense	116K	281K	309K	267K	296K
Supplemental Operating Expense Items
Advertising Expense	-	-	-	17.59M	21.59M
Selling and Marketing Expenses	122M	226M	219M	287M	289M
General and Administrative Expenses	59.55M	67.4M	70.09M	67.82M	70.96M
Net Rental Expense, Total	3.47M	11.37M	12.22M	13.35M	9.52M
Imputed Operating Lease Interest Expense	918K	3.95M	5.19M	7.17M	4.93M
Imputed Operating Lease Depreciation	2.55M	7.42M	7.03M	6.18M	4.59M
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	91.42M	88.1M	18.71M	3.65M	18.5M
Short Term Investments	8.35K	8.39K	8.53K	8.72K	8.85K
Trading Asset Securities, Total	-	-	-	-	-
Total Cash And Short Term Investments	91.42M	88.11M	18.72M	3.66M	18.51M
Accounts Receivable, Total	26M	25.43M	26.79M	34.68M	28.92M
Other Receivables	-	-	-	8.04M	8.04M
Total Receivables	26M	25.43M	26.79M	42.72M	36.96M
Inventory	205M	197M	246M	299M	216M
Prepaid Expenses	886K	1.29M	1.97M	-	-
Other Current Assets, Total	7.98M	5.98M	16.21M	14.46M	11.34M
Total Current Assets	331M	317M	309M	360M	283M
Gross Property Plant And Equipment	1.08B	875M	886M	643M	813M
Accumulated Depreciation	-436M	-406M	-450M	-260M	-478M
Net Property Plant And Equipment	641M	469M	437M	383M	335M
Long-term Investments	-	-	-	-	-
Other Intangibles, Total	7.28M	5.98M	4.2M	3.18M	2.74M
Loans Receivable Long-Term	-	-	-	-	-
Deferred Tax Assets Long-Term	28.89M	26.26M	5.44M	4.96M	5.25M
Other Long-Term Assets, Total	3.91M	6.26M	2.24M	3.81M	2.18M
Total Assets	1.01B	825M	758M	755M	628M
Liabilities
Accounts Payable, Total	20.21M	25.53M	62.4M	79.44M	40.34M
Accrued Expenses, Total	9.95M	10M	10.69M	10.34M	10.6M
Short-term Borrowings	-	-	-	50.23M	24.45M
Current Portion of Long-Term Debt	13.89M	6.67M	756K	756K	756K
Current Portion of Leases	34.76M	49.26M	51.3M	51.51M	52.11M
Current Income Taxes Payable	-	-	1.78M	-	-
Other Current Liabilities	4.71M	2.85M	7.5M	2.1M	2.43M
Total Current Liabilities	83.52M	94.31M	134M	194M	131M
Long-Term Debt	26.11M	19.44M	2.83M	2.07M	1.32M
Long-Term Leases	479M	299M	256M	206M	152M
Pension & Other Post Retirement Benefits	15.45M	15.07M	16.29M	13.33M	14.32M
Other Non Current Liabilities	12.88M	11.65M	11.9M	10.29M	10.3M
Total Liabilities	617M	440M	422M	426M	309M
Common Stock, Total	182M	182M	182M	182M	182M
Additional Paid In Capital	73.98M	73.98M	73.98M	73.98M	73.98M
Retained Earnings	141M	130M	80.57M	72.94M	63.71M
Total Common Equity	396M	386M	336M	329M	319M
Total Equity	396M	386M	336M	329M	319M
Total Liabilities And Equity	1.01B	825M	758M	755M	628M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	364M	364M	364M	364M	364M
ECS Total Common Shares Outstanding	364M	364M	364M	364M	364M
Book Value / Share	1.09	1.06	0.93	0.9	0.88
Tangible Book Value	389M	380M	332M	326M	317M
Tangible Book Value Per Share	1.07	1.04	0.91	0.9	0.87
Total Debt	553M	374M	311M	310M	231M
Net Debt	462M	286M	293M	307M	212M
Debt Equivalent of Unfunded Proj. Benefit Obligation	15.45M	15.07M	16.29M	13.33M	14.32M
Debt Equivalent Oper. Leases	27.73M	90.99M	97.79M	107M	76.17M
Equity Method Investments, Total	-	-	-	-	-
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	39.35K	39.35K	38.75K	-	-
Inventories - Finished Goods, Total	198M	196M	227M	297M	221M
Inventories - Others	-	-	-	38.75K	-
Land - (BS)	46.87M	46.87M	46.87M	46.87M	46.87M
Buildings, Total	105M	105M	109M	109M	109M
Machinery, Total	208M	199M	211M	33.58M	209M
Accumulated Allowance for Doubtful Accounts (Supple)	-	1.5M	2.16M	2.31M	3.24M

Fiscal Period: December	2021 (THB)	2022 (THB)	2023 (THB)	2024 (THB)	2025 (THB)
Net Income	-17.37M	-11.57M	-49.47M	-8.66M	-9.23M
Depreciation & Amortization - CF	63.78M	72M	67.47M	69.59M	64.98M
Amortization of Goodwill and Intangible Assets - (CF)	239K	239K	239K	239K	239K
Depreciation & Amortization, Total	64.02M	72.24M	67.71M	69.83M	65.22M
Amortization of Deferred Charges, Total - (CF)	893K	1.06M	965K	875K	719K
(Gain) Loss From Sale Of Asset	289K	293K	2.08M	125K	698K
(Gain) Loss on Sale of Investments - (CF)	-24	-43	-138	-185	-133
Asset Writedown & Restructuring Costs	-2.98M	-	-1.2M	-8.26M	-12.88M
(Income) Loss On Equity Investments - (CF)	-	-	-	-	-
Stock-Based Compensation (CF)	-	-	-	-	-
Provision and Write-off of Bad Debts	-	1.5M	876K	146K	932K
Other Operating Activities, Total	14.05M	22.34M	39.08M	20.97M	18.67M
Change In Accounts Receivable	-4.11M	-926K	-2.02M	-8.04M	4.83M
Change In Inventories	-17.17M	2.09M	-30.98M	-70.44M	75.89M
Change In Accounts Payable	-5.55M	5.29M	37.47M	17.17M	-38.67M
Change in Other Net Operating Assets	-5.65M	4.4M	-26.46M	6.07M	11.9M
Cash from Operations	26.45M	96.72M	38.04M	19.79M	118M
Capital Expenditure	-6.47M	-10.54M	-19.66M	-14.33M	-8.37M
Sale of Property, Plant, and Equipment	709K	18.69K	17.34K	653K	14.27K
Sale (Purchase) of Intangible assets	-1.09M	-	-	-93.01K	-521K
Investment in Marketable and Equity Securities, Total	-	-	-	-	-
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-	-	-	-
Other Investing Activities, Total	6.56M	-113K	1.51M	75.74K	-1.16M
Cash from Investing	-297K	-10.64M	-18.13M	-13.7M	-10.04M
Short Term Debt Issued, Total	-	-	-	50.23M	-
Long-Term Debt Issued, Total	30M	-	3.77M	-	-
Total Debt Issued	30M	-	3.77M	50.23M	-
Short Term Debt Repaid, Total	-	-	-	-	-25.78M
Long-Term Debt Repaid, Total	-67.45M	-88.71M	-92.65M	-68.72M	-64.35M
Total Debt Repaid	-67.45M	-88.71M	-92.65M	-68.72M	-90.13M
Issuance of Common Stock	-	-	-	-	-
Common Dividends Paid	-	-	-	-	-
Common & Preferred Stock Dividends Paid	-	-	-	-	-
Other Financing Activities, Total	-777K	-685K	-421K	-2.67M	-3.07M
Cash from Financing	-38.23M	-89.4M	-89.3M	-21.16M	-93.2M
Net Change in Cash	-12.08M	-3.32M	-69.38M	-15.06M	14.85M
Supplemental Items
Cash Interest Paid	777K	685K	421K	2.67M	3.07M
Cash Income Tax Paid (Refund)	41.36K	66.27K	21.08K	1.95M	-9.3K
Levered Free Cash Flow	8.53M	71.23M	14.8M	-4.79M	104M
Unlevered Free Cash Flow	20.5M	83.83M	26.19M	8.25M	115M
Change In Net Working Capital	34.98M	-14.21M	17.44M	55.8M	-53.38M
Net Debt Issued / Repaid	-37.45M	-88.71M	-88.88M	-18.49M	-90.13M

Fiscal Period: December	2021 (THB)	2022 (THB)	2023 (THB)	2024 (THB)	2025 (THB)
Profitability
Return on Assets	-0.18	0.75	-0.68	1.03	0.72
Return on Total Capital	-0.19	0.8	-0.77	1.21	0.84
Return On Equity %	-4.29	-2.96	-13.7	-2.61	-2.85
Return on Common Equity	-4.29	-2.96	-13.7	-2.61	-2.85
Margin Analysis
Gross Profit Margin %	50.48	58.14	57.5	56.67	58.72
SG&A Margin	51.33	56.05	59.27	54.75	57.45
EBITDA Margin %	3.71	4.6	0.92	4.3	3.79
EBITA Margin %	-0.78	2.14	-1.72	1.96	1.31
EBIT Margin %	-0.85	2.09	-1.77	1.92	1.28
Income From Continuing Operations Margin %	-4.92	-2.21	-10.14	-1.34	-1.47
Net Income Margin %	-4.92	-2.21	-10.14	-1.34	-1.47
Net Avail. For Common Margin %	-4.92	-2.21	-10.14	-1.34	-1.47
Normalized Net Income Margin	-3.92	-1.09	-3.44	-0.82	-0.95
Levered Free Cash Flow Margin	2.42	13.59	3.03	-0.74	16.65
Unlevered Free Cash Flow Margin	5.81	15.99	5.37	1.27	18.4
Asset Turnover
Asset Turnover	0.34	0.57	0.62	0.86	0.91
Fixed Assets Turnover	0.51	0.94	1.08	1.58	1.75
Receivables Turnover (Average Receivables)	14.34	20.02	18.37	20.5	19.1
Inventory Turnover (Average Inventory)	0.91	1.09	0.94	1.03	1.01
Short Term Liquidity
Current Ratio	3.97	3.37	2.3	1.85	2.16
Quick Ratio	1.41	1.2	0.34	0.24	0.42
Operating Cash Flow to Current Liabilities	0.32	1.03	0.28	0.1	0.9
Days Sales Outstanding (Average Receivables)	25.45	18.23	19.87	17.85	19.11
Days Outstanding Inventory (Average Inventory)	399.54	334.13	389.53	355.39	362.82
Average Days Payable Outstanding	41.39	39.57	62.58	77.82	124.25
Cash Conversion Cycle (Average Days)	383.6	312.79	346.82	295.43	257.68
Long Term Solvency
Total Debt/Equity	139.6	97.07	92.55	94.46	72.28
Total Debt / Total Capital	58.26	49.26	48.06	48.57	41.96
LT Debt/Equity	127.33	82.57	77.07	63.27	48.08
Long-Term Debt / Total Capital	53.14	41.9	40.03	32.54	27.91
Total Liabilities / Total Assets	60.87	53.26	55.64	56.45	49.16
EBIT / Interest Expense	-0.16	0.54	-0.47	0.6	0.46
EBITDA / Interest Expense	3.19	4.13	3.24	3.94	4.18
(EBITDA - Capex) / Interest Expense	2.85	3.61	2.16	3.25	3.7
Total Debt / EBITDA	9.07	4.5	5.27	3.77	3.15
Net Debt / EBITDA	7.57	3.44	4.95	3.73	2.9
Total Debt / (EBITDA - Capex)	10.14	5.15	7.9	4.57	3.56
Net Debt / (EBITDA - Capex)	8.47	3.94	7.42	4.52	3.27
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-15.99	25.97	-8.11	32.71	-3.09
Gross Profit, 1 Yr. Growth %	-15.51	26.22	-9.92	30.79	0.42
EBITDA, 1 Yr. Growth %	207.83	84.24	-81.42	521.58	-14.58
EBITA, 1 Yr. Growth %	-80.83	-508.18	-174.8	-250.91	-34.88
EBIT, 1 Yr. Growth %	-79.5	-467.55	-178.6	-243.97	-35.55
Earnings From Cont. Operations, 1 Yr. Growth %	-51.49	-33.36	327.45	-82.49	6.52
Net Income, 1 Yr. Growth %	-51.49	-33.36	327.45	-82.49	6.52
Normalized Net Income, 1 Yr. Growth %	-46.76	-58.53	192.36	-68.54	12.76
Diluted EPS Before Extra, 1 Yr. Growth %	-51.49	-33.36	327.45	-82.49	6.52
Accounts Receivable, 1 Yr. Growth %	18.75	-2.22	5.36	29.46	-16.62
Inventory, 1 Yr. Growth %	15.76	-4.16	25	21.6	-27.77
Net Property, Plant and Equip., 1 Yr. Growth %	-13.05	-26.83	-6.95	-12.31	-12.4
Total Assets, 1 Yr. Growth %	-6.34	-18.53	-8.14	-0.46	-16.74
Tangible Book Value, 1 Yr. Growth %	-4.26	-2.4	-12.56	-1.99	-2.7
Common Equity, 1 Yr. Growth %	-4.2	-2.69	-12.82	-2.27	-2.81
Cash From Operations, 1 Yr. Growth %	-72.36	265.7	-60.67	-47.97	496.63
Capital Expenditures, 1 Yr. Growth %	-19.31	62.95	86.47	-27.09	-41.57
Levered Free Cash Flow, 1 Yr. Growth %	-88.96	99.87	-79.22	-132.38	-2.28K
Unlevered Free Cash Flow, 1 Yr. Growth %	-78.22	76.08	-68.76	-68.5	1.3K
Dividend Per Share, 1 Yr. Growth %	-	-	-	-	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-22.44	11.75	8.26	10.43	13.41
Gross Profit, 2 Yr. CAGR %	-21.23	20.27	7.77	8.54	14.6
EBITDA, 2 Yr. CAGR %	-2.76	138.15	-41.5	7.45	130.43
EBITA, 2 Yr. CAGR %	-72.58	-11.54	74.73	6.25	-0.87
EBIT, 2 Yr. CAGR %	-73.72	-13.21	69.97	6.38	-3.68
Earnings From Cont. Operations, 2 Yr. CAGR %	-35.72	-43.15	68.77	-13.48	-56.81
Net Income, 2 Yr. CAGR %	-35.72	-43.15	68.77	-13.48	-56.81
Normalized Net Income, 2 Yr. CAGR %	-28.92	-53.01	10.11	-4.09	-40.44
Diluted EPS Before Extra, 2 Yr. CAGR %	-35.72	-43.15	68.77	-13.48	-56.81
Accounts Receivable, 2 Yr. CAGR %	4.79	7.76	1.5	16.79	3.9
Inventory, 2 Yr. CAGR %	-7.75	5.33	9.45	23.29	-6.28
Net Property, Plant and Equip., 2 Yr. CAGR %	87.46	-20.23	-17.49	-9.67	-12.36
Total Assets, 2 Yr. CAGR %	31	-12.65	-13.49	-4.38	-8.96
Tangible Book Value, 2 Yr. CAGR %	-4.27	-3.34	-7.62	-7.42	-2.35
Common Equity, 2 Yr. CAGR %	-5.72	-3.44	-7.89	-7.7	-2.54
Cash From Operations, 2 Yr. CAGR %	14.37	0.54	19.93	-54.76	76.18
Capital Expenditures, 2 Yr. CAGR %	-11.13	14.67	74.31	16.6	-34.73
Levered Free Cash Flow, 2 Yr. CAGR %	-51.24	-3.99	-35.55	-74.06	165.66
Unlevered Free Cash Flow, 2 Yr. CAGR %	-23.31	-5.64	-25.84	-68.63	109.95
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-21	-3.66	5.12	15.86	5.72
Gross Profit, 3 Yr. CAGR %	-18.59	2.03	10	14.95	5.76
EBITDA, 3 Yr. CAGR %	-17.2	20.33	1.75	28.61	-0.46
EBITA, 3 Yr. CAGR %	53.1	-32.56	-16.35	66.4	-9.75
EBIT, 3 Yr. CAGR %	-26.31	-36.69	-16.03	60.82	-9.99
Earnings From Cont. Operations, 3 Yr. CAGR %	31.09	-34.94	11.38	-20.69	-7.27
Net Income, 3 Yr. CAGR %	31.09	-34.94	11.38	-20.69	-7.27
Normalized Net Income, 3 Yr. CAGR %	32.92	-40.61	-13.58	-27.47	1.23
Diluted EPS Before Extra, 3 Yr. CAGR %	31.09	-34.94	11.38	-20.69	-7.27
Accounts Receivable, 3 Yr. CAGR %	0.03	2.4	6.95	10.07	4.38
Inventory, 3 Yr. CAGR %	1.64	-6.57	11.51	13.36	3.16
Net Property, Plant and Equip., 3 Yr. CAGR %	54.05	37	-16.03	-15.8	-10.59
Total Assets, 3 Yr. CAGR %	18.59	11.82	-11.17	-9.35	-8.69
Tangible Book Value, 3 Yr. CAGR %	-5.34	-3.65	-6.51	-5.78	-5.87
Common Equity, 3 Yr. CAGR %	-6.69	-4.72	-6.68	-6.06	-6.09
Cash From Operations, 3 Yr. CAGR %	-21.56	68.49	-26.47	-9.21	6.88
Capital Expenditures, 3 Yr. CAGR %	-16.83	8.77	34.84	30.36	-7.39
Levered Free Cash Flow, 3 Yr. CAGR %	-39.91	25.68	-42.35	-48.76	13.62
Unlevered Free Cash Flow, 3 Yr. CAGR %	-20.62	33.97	-34.73	-44.25	11.25
Dividend Per Share, 3 Yr. CAGR %	-	-	-	-	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-16.01	-9.09	-7.38	2	8.36
Gross Profit, 5 Yr. CAGR %	-15.65	-5.31	-3.2	5.03	11.82
EBITDA, 5 Yr. CAGR %	-31.73	-20.47	-27.94	15	41.1
EBITA, 5 Yr. CAGR %	-46.21	-25.16	61.41	-19.11	-10.47
EBIT, 5 Yr. CAGR %	-44.02	-23.21	2.94	-22.08	-11.29
Earnings From Cont. Operations, 5 Yr. CAGR %	-15.2	-16.95	45.03	-27.08	-23.75
Net Income, 5 Yr. CAGR %	-15.2	-16.95	45.03	-27.08	-23.75
Normalized Net Income, 5 Yr. CAGR %	-15.12	-24.85	23.27	-28.06	-25.53
Diluted EPS Before Extra, 5 Yr. CAGR %	-15.32	-16.83	45.03	-27.08	-23.75
Accounts Receivable, 5 Yr. CAGR %	-4.98	-3.39	0.61	7.93	5.72
Inventory, 5 Yr. CAGR %	-10.15	-4.43	4.69	4.39	4.02
Net Property, Plant and Equip., 5 Yr. CAGR %	27.01	19.79	20.01	15.97	-14.58
Total Assets, 5 Yr. CAGR %	7.21	4.23	4.53	5.03	-10.29
Tangible Book Value, 5 Yr. CAGR %	-1.9	-3.88	-6.25	-5.18	-4.87
Common Equity, 5 Yr. CAGR %	-3.37	-5.01	-7.17	-5.92	-5.04
Cash From Operations, 5 Yr. CAGR %	20.57	-7.91	-7.04	-0.42	4.3
Capital Expenditures, 5 Yr. CAGR %	-25.36	-10	11.82	11.84	0.87
Levered Free Cash Flow, 5 Yr. CAGR %	-20.66	-8.35	-17.74	-33.14	6.22
Unlevered Free Cash Flow, 5 Yr. CAGR %	-3.06	-5.85	-8.57	-25.04	4.16
Dividend Per Share, 5 Yr. CAGR %	-	-	-	-	-