Income Statement Esso (Thailand) Thailand S.E.

Stocks

BSRC-F

TH0975010016

Oil & Gas Refining and Marketing

End-of-day quote Thailand S.E.			5-day change	1st Jan Change
- ^THB	-.--%		-.--%	-

03-24	Bangchak Sriracha Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI
12-08	Bangchak Sriracha Public Company Limited(SET:BSRC) dropped from S&P Global BMI Index	CI

ff86b91bc9684c8722.kdD8v2EvU1_fUy5pqCkXaRetZbuWso34Bs5PuaxaaDI.2LaZ5VNqFGeyK34Gnn9YLyb5FffB1febfKIhyZQUWnr6oaPtO0UeLbIjXQ

Published financial data: ESSO (THAILAND)

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	167B	246B	223B	239B	210B
Total Revenues	167B	246B	223B	239B	210B
Cost of Goods Sold, Total	162B	246B	222B	242B	206B
Gross Profit	4.89B	780M	917M	-3.42B	4.25B
Selling General & Admin Expenses, Total	5.07B	5.44B	5.22B	5.44B	4.88B
Other Operating Expenses	-5.73B	-16.51B	-6.98B	-6.7B	-738M
Other Operating Expenses, Total	-659M	-11.07B	-1.76B	-1.26B	4.14B
Operating Income	5.55B	11.85B	2.68B	-2.16B	104M
Interest Expense, Total	-311M	-376M	-735M	-1.06B	-745M
Interest And Investment Income	3.15M	17.79M	50.26M	60.4M	34.54M
Net Interest Expenses	-308M	-358M	-684M	-1B	-710M
Income (Loss) On Equity Invest.	227M	312M	361M	341M	339M
Other Non Operating Income (Expenses)	25.64M	22.57M	239M	592M	-778M
EBT, Excl. Unusual Items	5.49B	11.83B	2.59B	-2.23B	-1.05B
EBT, Incl. Unusual Items	5.49B	11.83B	2.59B	-2.23B	-1.05B
Income Tax Expense	1.05B	2.32B	451M	-542M	-266M
Earnings From Continuing Operations	4.44B	9.51B	2.14B	-1.69B	-780M
Net Income to Company	4.44B	9.51B	2.14B	-1.69B	-780M
Minority Interest	-716K	-704K	-710K	-811K	-
Net Income - (IS)	4.44B	9.51B	2.14B	-1.69B	-780M
Net Income to Common Incl Extra Items	4.44B	9.51B	2.14B	-1.69B	-780M
Net Income to Common Excl. Extra Items	4.44B	9.51B	2.14B	-1.69B	-780M
Per Share Items
Net EPS - Basic	1.28	2.75	0.62	-0.49	-0.23
Basic EPS - Continuing Operations	1.28	2.75	0.62	-0.49	-0.23
Basic Weighted Average Shares Outstanding	3.46B	3.46B	3.46B	3.46B	3.46B
Net EPS - Diluted	1.28	2.75	0.62	-0.49	-0.23
Diluted EPS - Continuing Operations	1.28	2.75	0.62	-0.49	-0.23
Diluted Weighted Average Shares Outstanding	3.46B	3.46B	3.46B	3.46B	3.46B
Normalized Basic EPS	0.99	2.14	0.47	-0.4	-0.19
Normalized Diluted EPS	0.99	2.14	0.47	-0.4	-0.19
Dividend Per Share	-	0.8	0.25	0.08	-
Payout Ratio	-	18.2	48.48	-67.63	-
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	7.77B	14.09B	4.92B	715M	3.11B
EBITA	5.55B	11.89B	2.73B	-2.16B	104M
EBIT	5.55B	11.85B	2.68B	-2.16B	104M
EBITDAR	7.84B	14.11B	4.94B	722M	3.12B
Effective Tax Rate - (Ratio)	19.12	19.61	17.38	24.32	25.42
Current Domestic Taxes	-	-	-	-	-
Total Current Taxes	1.28M	621M	439M	-36.24M	3.33M
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	1.05B	1.7B	11.46M	-506M	-269M
Normalized Net Income	3.43B	7.39B	1.62B	-1.39B	-654M
Interest on Long-Term Debt	-	-	-	-	42.86M
Non-Cash Pension Expense	104M	91.22M	119M	-555M	124M
Supplemental Operating Expense Items
Selling and Marketing Expenses	4.83B	5.21B	4.99B	5.05B	4.35B
General and Administrative Expenses	234M	235M	223M	390M	527M
Net Rental Expense, Total	73.09M	17.88M	12.92M	7.17M	12.65M
Imputed Operating Lease Interest Expense	5.78M	1.53M	2.21M	2.13M	2.93M
Imputed Operating Lease Depreciation	67.3M	16.35M	10.72M	5.03M	9.72M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	802M	586M	976M	1.19B	2.8B
Total Cash And Short Term Investments	802M	586M	976M	1.19B	2.8B
Accounts Receivable, Total	8.44B	8.73B	11.94B	11.03B	9.6B
Other Receivables	4.24B	17.1B	3.79B	2.56B	1.77B
Total Receivables	12.68B	25.83B	15.73B	13.59B	11.37B
Inventory	18.79B	23.89B	18.18B	16.47B	12.83B
Prepaid Expenses	1.49B	1.56B	921M	-	-
Other Current Assets, Total	27.59M	48.48M	70.37M	1.81B	1.44B
Total Current Assets	33.78B	51.92B	35.88B	33.05B	28.44B
Gross Property Plant And Equipment	75.47B	76.3B	77.81B	78.19B	79.11B
Accumulated Depreciation	-47.46B	-49.5B	-51.48B	-53.13B	-54.82B
Net Property Plant And Equipment	28.01B	26.81B	26.32B	25.06B	24.29B
Long-term Investments	3.24B	3.29B	3.15B	2.79B	2.47B
Other Intangibles, Total	153M	126M	297M	180M	63.29M
Accounts Receivable Long-Term	2.33B	2.61B	2.81B	-	-
Deferred Tax Assets Long-Term	2.36B	673M	756M	1.25B	1.55B
Other Long-Term Assets, Total	176M	114M	1.4B	3.5B	3.54B
Total Assets	70.05B	85.54B	70.62B	65.83B	60.35B
Liabilities
Accounts Payable, Total	13.7B	14.37B	6.34B	10.93B	7.62B
Accrued Expenses, Total	1.84B	2.07B	1.86B	888M	583M
Short-term Borrowings	19.32B	26.44B	8.23B	8.99B	11.34B
Current Portion of Long-Term Debt	5.67B	5.33B	4.64B	4.97B	2.45B
Current Portion of Leases	438M	319M	287M	343M	265M
Current Income Taxes Payable	289K	269K	262M	866K	1.06M
Unearned Revenue Current, Total	286M	301M	140M	-	-
Other Current Liabilities	753M	799M	858M	19.76M	266M
Total Current Liabilities	42.01B	49.62B	22.62B	26.15B	22.53B
Long-Term Debt	4B	4.17B	15.43B	10.49B	9.27B
Long-Term Leases	2.4B	2.12B	1.92B	1.71B	1.64B
Pension & Other Post Retirement Benefits	2.44B	2.43B	2.68B	2.29B	2.63B
Other Non Current Liabilities	5K	68K	47K	-	-
Total Liabilities	50.85B	58.34B	42.66B	40.65B	36.07B
Common Stock, Total	17.08B	17.08B	17.08B	17.08B	17.08B
Additional Paid In Capital	4.03B	4.03B	4.03B	4.03B	4.03B
Retained Earnings	-2.64B	5.4B	6.53B	3.98B	3.2B
Comprehensive Income and Other	731M	691M	315M	97.64M	-26.98M
Total Common Equity	19.2B	27.2B	27.96B	25.18B	24.28B
Minority Interest	7.43M	7.43M	7.43M	1K	1K
Total Equity	19.21B	27.2B	27.96B	25.18B	24.28B
Total Liabilities And Equity	70.05B	85.54B	70.62B	65.83B	60.35B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	3.46B	3.46B	3.46B	3.46B	3.46B
ECS Total Common Shares Outstanding	3.46B	3.46B	3.46B	3.46B	3.46B
Book Value / Share	5.55	7.86	8.08	7.28	7.01
Tangible Book Value	19.05B	27.07B	27.66B	25B	24.21B
Tangible Book Value Per Share	5.5	7.82	7.99	7.22	7
Total Debt	31.83B	38.37B	30.52B	26.52B	24.97B
Net Debt	31.03B	37.79B	29.54B	25.32B	22.17B
Debt Equivalent of Unfunded Proj. Benefit Obligation	3.31B	3.4B	3.51B	2.69B	2.63B
Debt Equivalent Oper. Leases	585M	143M	103M	57.33M	101M
Minority Interest, Total (Incl. Fin. Div)	7.43M	7.43M	7.43M	1K	1K
Equity Method Investments, Total	2.09B	2.2B	2.08B	2.26B	2.09B
Account Code - Inventory Valuation	5	5	5	6	6
Inventories - Raw Materials, Total	879M	1B	938M	1.25B	1.12B
Inventories - Finished Goods, Total	17.91B	22.89B	17.24B	15.24B	11.73B
Land - (BS)	4.95B	4.95B	4.95B	4.95B	4.91B
Buildings, Total	64.5B	66.41B	67.83B	68.87B	70.22B
Accumulated Allowance for Doubtful Accounts (Supple)	3.11M	12.33M	95.14M	97.74M	84.05M

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	4.44B	9.51B	2.14B	-1.69B	-780M
Depreciation & Amortization - CF	2.81B	2.77B	2.7B	3.4B	3.53B
Amortization of Goodwill and Intangible Assets - (CF)	4.26M	34.61M	52.09M	-	-
Depreciation & Amortization, Total	2.81B	2.81B	2.75B	3.4B	3.53B
Amortization of Deferred Charges, Total - (CF)	13.42M	-	-	-	-
(Gain) Loss From Sale Of Asset	6.57M	3.26M	79.49M	79.32M	-37.58M
Asset Writedown & Restructuring Costs	408M	-	39.62M	407M	3.56M
(Income) Loss On Equity Investments - (CF)	-227M	-312M	-361M	-341M	-339M
Provision and Write-off of Bad Debts	-17.24M	9.22M	82.81M	2.38M	-13.7M
Other Operating Activities, Total	1.04B	721M	786M	-1.87B	1.69B
Change In Accounts Receivable	-3.07B	-300M	-868M	1.84B	2.23B
Change In Inventories	-5.7B	-5.2B	5.58B	2.29B	3.63B
Change In Accounts Payable	521M	781M	-981M	3.42B	-3.25B
Change In Income Taxes	2.42M	-	-	-	-
Change in Other Net Operating Assets	1.3B	-11.88B	2.17B	-310M	-1.67B
Cash from Operations	1.54B	-3.86B	11.42B	7.22B	4.98B
Capital Expenditure	-1.46B	-1.53B	-2.04B	-1.59B	-1.78B
Sale of Property, Plant, and Equipment	39.64M	19.87M	1.66M	46.17M	95.53M
Cash Acquisitions	-	-	-	-7.43M	-
Sale (Purchase) of Intangible assets	-4.04M	-7.88M	-3.02M	-8.46M	-5.47M
Investment in Marketable and Equity Securities, Total	-	314M	-345M	-	-
Other Investing Activities, Total	79.84M	121M	491M	124M	447M
Cash from Investing	-1.34B	-1.09B	-1.89B	-1.44B	-1.24B
Short Term Debt Issued, Total	2.62B	7.06B	-	3B	38.51B
Long-Term Debt Issued, Total	4B	116M	20B	3.85B	7.67B
Total Debt Issued	6.62B	7.17B	20B	6.85B	46.18B
Short Term Debt Repaid, Total	-	-	-18.31B	-2.24B	-36.15B
Long-Term Debt Repaid, Total	-6.28B	-715M	-9.68B	-8.89B	-12.05B
Total Debt Repaid	-6.28B	-715M	-27.99B	-11.13B	-48.2B
Common Dividends Paid	-	-1.73B	-1.04B	-1.14B	-
Common & Preferred Stock Dividends Paid	-	-1.73B	-1.04B	-1.14B	-
Other Financing Activities, Total	-716K	-704K	-101M	-143M	-119M
Cash from Financing	340M	4.73B	-9.14B	-5.57B	-2.13B
Net Change in Cash	540M	-216M	390M	214M	1.61B
Supplemental Items
Cash Interest Paid	271M	245M	488M	882M	369M
Cash Income Tax Paid (Refund)	42.85M	1.83B	129M	449M	-1.36B
Levered Free Cash Flow	-2.32B	-8.96B	10.28B	5.74B	4.59B
Unlevered Free Cash Flow	-2.13B	-8.72B	10.74B	6.4B	5.05B
Change In Net Working Capital	6.96B	17.4B	-8.36B	-5.96B	-3.25B
Net Debt Issued / Repaid	341M	6.46B	-8B	-4.29B	-2.02B

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	5.28	9.52	2.14	-1.97	0.1
Return on Total Capital	7.2	12.71	2.7	-2.44	0.13
Return On Equity %	26.48	40.98	7.77	-6.31	-3.15
Return on Common Equity	26.48	40.99	7.77	-6.31	-3.15
Margin Analysis
Gross Profit Margin %	2.93	0.32	0.41	-1.43	2.02
SG&A Margin	3.03	2.21	2.34	2.28	2.32
EBITDA Margin %	4.65	5.72	2.21	0.3	1.48
EBITA Margin %	3.32	4.82	1.23	-0.91	0.05
EBIT Margin %	3.32	4.81	1.2	-0.91	0.05
Income From Continuing Operations Margin %	2.66	3.86	0.96	-0.71	-0.37
Net Income Margin %	2.66	3.86	0.96	-0.71	-0.37
Net Avail. For Common Margin %	2.66	3.86	0.96	-0.71	-0.37
Normalized Net Income Margin	2.05	3	0.73	-0.58	-0.31
Levered Free Cash Flow Margin	-1.39	-3.63	4.62	2.4	2.18
Unlevered Free Cash Flow Margin	-1.27	-3.54	4.83	2.68	2.4
Asset Turnover
Asset Turnover	2.54	3.17	2.85	3.49	3.33
Fixed Assets Turnover	5.86	8.99	8.38	9.29	8.52
Receivables Turnover (Average Receivables)	24.26	28.71	21.53	21.09	20.38
Inventory Turnover (Average Inventory)	10.16	11.51	10.54	13.77	14.06
Short Term Liquidity
Current Ratio	0.8	1.05	1.59	1.26	1.26
Quick Ratio	0.32	0.53	0.74	0.57	0.63
Operating Cash Flow to Current Liabilities	0.04	-0.08	0.5	0.28	0.22
Days Sales Outstanding (Average Receivables)	15.04	12.71	16.95	17.36	17.91
Days Outstanding Inventory (Average Inventory)	35.91	31.7	34.64	26.59	25.96
Average Days Payable Outstanding	26.23	20.42	17.5	14.49	16.74
Cash Conversion Cycle (Average Days)	24.72	23.99	34.1	29.46	27.13
Long Term Solvency
Total Debt/Equity	165.7	141.05	109.13	105.3	102.85
Total Debt / Total Capital	62.36	58.52	52.18	51.29	50.7
LT Debt/Equity	33.31	23.1	62.06	48.48	44.93
Long-Term Debt / Total Capital	12.54	9.58	29.68	23.61	22.15
Total Liabilities / Total Assets	72.58	68.2	60.4	61.75	59.77
EBIT / Interest Expense	17.86	31.5	3.64	-2.04	0.14
EBITDA / Interest Expense	26.91	38.96	7.39	1.16	4.87
(EBITDA - Capex) / Interest Expense	22.22	34.89	4.62	-0.34	2.48
Total Debt / EBITDA	3.81	2.62	5.62	21.48	6.88
Net Debt / EBITDA	3.71	2.58	5.44	20.51	6.11
Total Debt / (EBITDA - Capex)	4.61	2.92	9	-74.01	13.49
Net Debt / (EBITDA - Capex)	4.49	2.88	8.71	-70.69	11.98
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	35.18	47.46	-9.71	7.27	-11.94
Gross Profit, 1 Yr. Growth %	-163.04	-84.06	17.57	337.42	-224.15
EBITDA, 1 Yr. Growth %	-198.42	81.11	-65.05	-78.87	334.96
EBITA, 1 Yr. Growth %	-155.83	113.52	-77.04	-321.46	-104.82
EBIT, 1 Yr. Growth %	-155.76	113.57	-77.41	-321.46	-104.82
Earnings From Cont. Operations, 1 Yr. Growth %	-156.18	113.98	-77.47	-316.06	-53.8
Net Income, 1 Yr. Growth %	-156.16	114	-77.48	-316.36	-53.82
Normalized Net Income, 1 Yr. Growth %	-155.16	115.3	-78.09	-350.57	-53.14
Diluted EPS Before Extra, 1 Yr. Growth %	-156.16	114	-77.48	-316.36	-53.82
Accounts Receivable, 1 Yr. Growth %	58.18	3.42	36.78	-5.01	-12.93
Inventory, 1 Yr. Growth %	42.92	27.19	-23.91	-12	-22.1
Net Property, Plant and Equip., 1 Yr. Growth %	-3.54	-4.3	-1.8	-4.81	-3.06
Total Assets, 1 Yr. Growth %	14.14	22.11	-17.44	-7.36	-8.33
Tangible Book Value, 1 Yr. Growth %	34.42	42.12	2.17	-10.77	-3.15
Common Equity, 1 Yr. Growth %	33.78	41.64	2.79	-11.07	-3.59
Cash From Operations, 1 Yr. Growth %	276.92	-350.33	-395.98	-36.73	-31.03
Capital Expenditures, 1 Yr. Growth %	-0.8	5.17	33.08	-21.88	11.69
Levered Free Cash Flow, 1 Yr. Growth %	-177.09	285.36	-214.77	-35.13	-14.18
Unlevered Free Cash Flow, 1 Yr. Growth %	-165.73	309.46	-223.13	-31.2	-15.92
Dividend Per Share, 1 Yr. Growth %	-	-	-68.75	-68	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-0.41	41.19	15.39	-1.59	-2.81
Gross Profit, 2 Yr. CAGR %	103.07	-68.3	-56.71	109.5	133.04
EBITDA, 2 Yr. CAGR %	93.64	33.62	-20.44	-77.47	-4.12
EBITA, 2 Yr. CAGR %	16.54	9.31	-29.98	-57.36	-67.34
EBIT, 2 Yr. CAGR %	16.26	9.13	-30.54	-57.29	-67.34
Earnings From Cont. Operations, 2 Yr. CAGR %	20.41	9.64	-30.57	-57.87	-0.09
Net Income, 2 Yr. CAGR %	20.39	9.63	-30.58	-57.86	-0.04
Normalized Net Income, 2 Yr. CAGR %	17.8	8.98	-31.31	-56.57	8.36
Diluted EPS Before Extra, 2 Yr. CAGR %	20.39	9.63	-30.58	-57.86	-0.04
Accounts Receivable, 2 Yr. CAGR %	12.07	27.9	18.94	12.41	-9.06
Inventory, 2 Yr. CAGR %	-0.79	34.83	-1.62	-16.98	-17.2
Net Property, Plant and Equip., 2 Yr. CAGR %	4.6	-3.92	-3.06	-3.31	-3.94
Total Assets, 2 Yr. CAGR %	2.84	18.05	0.4	-12.27	-7.85
Tangible Book Value, 2 Yr. CAGR %	-6.8	38.21	20.5	-3.9	-7.04
Common Equity, 2 Yr. CAGR %	-6.81	37.66	20.66	-3.78	-7.41
Cash From Operations, 2 Yr. CAGR %	-61.06	207.17	172.2	36.84	-33.94
Capital Expenditures, 2 Yr. CAGR %	-4.9	2.14	18.3	1.96	-6.59
Levered Free Cash Flow, 2 Yr. CAGR %	-49.79	72.35	110.3	-19.96	-28
Unlevered Free Cash Flow, 2 Yr. CAGR %	-51.4	64.06	124.53	-14.33	-26.32
Dividend Per Share, 2 Yr. CAGR %	-	-	-	-68.38	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-5.66	13.51	21.64	12.62	-5.17
Gross Profit, 3 Yr. CAGR %	-8.92	-13.05	-50.93	-11.22	75.97
EBITDA, 3 Yr. CAGR %	20.43	89.48	-14.54	-54.87	-39.57
EBITA, 3 Yr. CAGR %	31.11	42.71	-35.02	-27.05	-79.38
EBIT, 3 Yr. CAGR %	31.47	42.39	-35.45	-26.97	-79.37
Earnings From Cont. Operations, 3 Yr. CAGR %	25.92	45.85	-35.3	-27.58	-56.55
Net Income, 3 Yr. CAGR %	25.92	45.83	-35.31	-27.57	-56.55
Normalized Net Income, 3 Yr. CAGR %	27.45	44.03	-36.15	-25.94	-55.45
Diluted EPS Before Extra, 3 Yr. CAGR %	25.92	45.83	-35.31	-27.56	-56.55
Accounts Receivable, 3 Yr. CAGR %	10.3	9.11	30.79	9.33	3.23
Inventory, 3 Yr. CAGR %	0.67	7.78	11.42	-4.3	-18.72
Net Property, Plant and Equip., 3 Yr. CAGR %	2.51	1.55	-3.22	-3.64	-3.23
Total Assets, 3 Yr. CAGR %	4.3	8.9	4.79	-2.05	-10.98
Tangible Book Value, 3 Yr. CAGR %	-9.46	7.27	24.97	9.49	-3.65
Common Equity, 3 Yr. CAGR %	-9.41	7.15	24.89	9.46	-3.72
Cash From Operations, 3 Yr. CAGR %	-9.84	-27.6	203.39	67.36	8.9
Capital Expenditures, 3 Yr. CAGR %	3.77	-1.66	11.56	3.02	5.11
Levered Free Cash Flow, 3 Yr. CAGR %	74.08	-0.96	50.51	35.15	-20
Unlevered Free Cash Flow, 3 Yr. CAGR %	53.04	-1.11	49.09	44.31	-16.64
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	2.12	6.8	2.26	7.21	11.2
Gross Profit, 5 Yr. CAGR %	-18.49	-43.22	-32.36	23.61	-11.35
EBITDA, 5 Yr. CAGR %	-5.42	5.42	2.07	-19.16	-16.99
EBITA, 5 Yr. CAGR %	-7.63	6.02	2.06	-11.97	-59.82
EBIT, 5 Yr. CAGR %	-7.6	6.01	1.86	-12.04	-59.83
Earnings From Cont. Operations, 5 Yr. CAGR %	-7.74	5.46	-0.76	-11.25	-37.08
Net Income, 5 Yr. CAGR %	-7.74	5.46	-0.76	-11.24	-37.08
Normalized Net Income, 5 Yr. CAGR %	-7.71	5.64	-0.47	-10.83	-36.29
Diluted EPS Before Extra, 5 Yr. CAGR %	-7.74	5.46	-0.76	-11.24	-37.08
Accounts Receivable, 5 Yr. CAGR %	13.36	11.51	13.68	10.41	12.47
Inventory, 5 Yr. CAGR %	1.72	5.74	-0.26	-2.91	-0.49
Net Property, Plant and Equip., 5 Yr. CAGR %	0.07	-0.08	0.25	-0.43	-3.51
Total Assets, 5 Yr. CAGR %	3.58	7.71	2.72	-0.12	-0.34
Tangible Book Value, 5 Yr. CAGR %	-1.56	-0.69	1.51	2.66	11.31
Common Equity, 5 Yr. CAGR %	-1.54	-0.7	1.6	2.63	11.08
Cash From Operations, 5 Yr. CAGR %	-26.76	-19.22	40.27	-6.6	64.88
Capital Expenditures, 5 Yr. CAGR %	0.75	6.45	9.35	-0.23	3.91
Levered Free Cash Flow, 5 Yr. CAGR %	-5.92	3.9	87.75	-9.05	8.75
Unlevered Free Cash Flow, 5 Yr. CAGR %	-9.29	2.71	78.4	-6.63	9.28
Dividend Per Share, 5 Yr. CAGR %	-	-4.36	-3.58	-	-