Income Statement FECON Corporation

Stocks

FCN

VN000000FCN2

Construction & Engineering

End-of-day quote Ho Chi Minh S.E. 2026-09-09			5-day change	1st Jan Change
11,250.00 ^VND	-0.44%		-1.75%	-22.95%

08-12	Fecon Corporation Approves Board Changes, Effective from August 10, 2026	CI
07-29	FECON Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

e5ba.o__XHHYX1wHTf5LfZIi0n9XLKj6vaHw-bzfy32T76Rk.-ZaaWw5n4XmpLf2WUMPW6YSxR3jBBT8KJ3q4uBK32Srmhu9JOFuPdIA04Q

Published financial data: FECON CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (VND)	2022 (VND)	2023 (VND)	2024 (VND)	2025 (VND)
Revenues	3,484B	3,046B	2,880B	3,375B	4,863B
Total Revenues	3,484B	3,046B	2,880B	3,375B	4,863B
Cost of Goods Sold, Total	3,015B	2,689B	2,394B	2,934B	4,160B
Gross Profit	470B	356B	485B	441B	703B
Selling General & Admin Expenses, Total	225B	241B	230B	237B	323B
Other Operating Expenses, Total	225B	241B	230B	237B	323B
Operating Income	244B	115B	255B	203B	380B
Interest Expense, Total	-150B	-212B	-260B	-215B	-271B
Interest And Investment Income	9.6B	20.62B	19.58B	70.09B	40.5B
Net Interest Expenses	-140B	-192B	-240B	-144B	-230B
Income (Loss) On Equity Invest.	-	-	-	4.27B	3.52B
Currency Exchange Gains (Loss)	3.02B	-133M	-3.95B	1.89B	16.18B
Other Non Operating Income (Expenses)	-1.58B	15.98B	-8.93B	3.86B	-24.94B
EBT, Excl. Unusual Items	105B	-61.17B	2B	69.04B	144B
Gain (Loss) On Sale Of Investments	4.59B	135B	-16.61B	-	15.64B
Gain (Loss) On Sale Of Assets	1.51B	6.44B	2.97B	-5.53B	2.34B
Other Unusual Items	-1.64B	-1.99B	-6.52B	-4.45B	-17.85B
EBT, Incl. Unusual Items	110B	78.31B	-18.17B	59.06B	144B
Income Tax Expense	39.04B	26.71B	23.91B	28.99B	49.13B
Earnings From Continuing Operations	70.78B	51.6B	-42.09B	30.07B	95.25B
Net Income to Company	70.78B	51.6B	-42.09B	30.07B	95.25B
Minority Interest	-2.41B	-11.99B	9.99B	-20.8B	-63.66B
Net Income - (IS)	68.37B	39.61B	-32.1B	9.27B	31.59B
Preferred Dividend and Other Adjustments	-	-	-	-	-
Net Income to Common Incl Extra Items	68.37B	39.61B	-32.1B	9.27B	31.59B
Net Income to Common Excl. Extra Items	68.37B	39.61B	-32.1B	9.27B	31.59B
Per Share Items
Net EPS - Basic	534.42	251.58	-203.87	58.87	200.63
Basic EPS - Continuing Operations	534.42	251.58	-203.87	58.87	200.63
Basic Weighted Average Shares Outstanding	128M	157M	157M	157M	157M
Net EPS - Diluted	534.42	251.58	-203.87	58.87	200.63
Diluted EPS - Continuing Operations	534.42	251.58	-203.87	58.87	200.63
Diluted Weighted Average Shares Outstanding	128M	157M	157M	157M	157M
Normalized Basic EPS	495.86	-319.02	71.39	141.96	168.29
Normalized Diluted EPS	495.86	-319.02	71.39	141.96	168.29
Dividend Per Share	300	500	-	-	-
Payout Ratio	59.77	-	-166.73	170.52	206.95
Supplemental Items
EBITDA	337B	266B	421B	368B	508B
EBITA	246B	116B	264B	212B	411B
EBIT	244B	115B	255B	203B	380B
EBITDAR	338B	-	-	-	-
Total Revenues (As Reported)	3,484B	3,046B	2,880B	3,375B	4,863B
Effective Tax Rate - (Ratio)	35.55	34.1	-131.58	49.08	34.03
Current Domestic Taxes	-	-	-	-	-
Total Current Taxes	38.93B	31.93B	23.82B	30.29B	71.06B
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	109M	-5.23B	96.24M	-1.3B	-21.93B
Normalized Net Income	63.44B	-50.23B	11.24B	22.35B	26.5B
Interest on Long-Term Debt	4.39B	-	-	-	-
Supplemental Operating Expense Items
Selling and Marketing Expenses	25.24B	26.79B	20.81B	25.91B	55.13B
General and Administrative Expenses	200B	215B	209B	211B	268B
Net Rental Expense, Total	421M	-	-	-	-
Imputed Operating Lease Interest Expense	248M	-	-	-	-
Imputed Operating Lease Depreciation	172M	-	-	-	-

Fiscal Period: December	2021 (VND)	2022 (VND)	2023 (VND)	2024 (VND)	2025 (VND)
Assets
Cash And Equivalents	312B	175B	702B	473B	761B
Short Term Investments	49.15B	28.56B	24.66B	37.94B	56.63B
Total Cash And Short Term Investments	362B	203B	726B	511B	818B
Accounts Receivable, Total	2,053B	1,978B	1,886B	2,077B	2,293B
Other Receivables	82.31B	477B	462B	494B	59.65B
Notes Receivable	62.06B	37.1B	8.28B	9.08B	19.86B
Total Receivables	2,198B	2,492B	2,356B	2,580B	2,372B
Inventory	1,662B	1,669B	1,681B	1,683B	3,489B
Prepaid Expenses	31.91B	42.41B	45.92B	60.11B	37.51B
Other Current Assets, Total	809B	829B	1,328B	1,536B	1,471B
Total Current Assets	5,063B	5,235B	6,137B	6,370B	8,188B
Gross Property Plant And Equipment	2,327B	2,317B	2,430B	3,355B	1,644B
Accumulated Depreciation	-440B	-513B	-684B	-763B	-583B
Net Property Plant And Equipment	1,887B	1,804B	1,746B	2,592B	1,061B
Long-term Investments	292B	222B	414B	453B	652B
Goodwill	59.72B	54.86B	47.36B	38.08B	6.05B
Other Intangibles, Total	26.17B	29.54B	25.26B	21.85B	17.2B
Accounts Receivable Long-Term	2.6B	2.6B	-	-	-
Loans Receivable Long-Term	-	99.53B	99.53B	99.53B	23.3B
Deferred Tax Assets Long-Term	207M	1.79B	1.7B	3.01B	24.95B
Other Long-Term Assets, Total	165B	131B	111B	129B	204B
Total Assets	7,496B	7,581B	8,581B	9,706B	10,176B
Liabilities
Accounts Payable, Total	1,049B	710B	874B	809B	946B
Accrued Expenses, Total	61.92B	74.25B	103B	414B	111B
Short-term Borrowings	1,260B	1,636B	1,804B	2,166B	2,503B
Current Portion of Long-Term Debt	71.31B	131B	263B	215B	222B
Current Income Taxes Payable	29.04B	31.63B	25.53B	28.43B	65.13B
Unearned Revenue Current, Total	354B	287B	987B	722B	1,297B
Other Current Liabilities	540B	283B	263B	454B	351B
Total Current Liabilities	3,365B	3,152B	4,319B	4,809B	5,495B
Long-Term Debt	1,013B	826B	819B	1,395B	1,167B
Long-Term Leases	128B	115B	59.45B	115B	193B
Unearned Revenue Non Current	2.78B	4.29B	2.97B	4.6B	3.42B
Deferred Tax Liability Non Current	3.64B	-	-	18.78M	20.78M
Other Non Current Liabilities	54B	-	18.65B	14.05B	8.65B
Total Liabilities	4,567B	4,098B	5,220B	6,338B	6,868B
Common Stock, Total	1,574B	1,574B	1,574B	1,574B	1,574B
Additional Paid In Capital	518B	518B	518B	518B	518B
Retained Earnings	552B	544B	399B	405B	432B
Treasury Stock	-	-	-	-	-
Comprehensive Income and Other	10.29B	10.3B	10.28B	10.27B	10.27B
Total Common Equity	2,654B	2,647B	2,501B	2,507B	2,534B
Minority Interest	275B	837B	861B	861B	775B
Total Equity	2,929B	3,483B	3,362B	3,368B	3,309B
Total Liabilities And Equity	7,496B	7,581B	8,581B	9,706B	10,176B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	157M	157M	157M	157M	157M
ECS Total Common Shares Outstanding	157M	157M	157M	157M	157M
Book Value / Share	16.86K	16.81K	15.88K	15.93K	16.09K
Tangible Book Value	2,569B	2,562B	2,428B	2,447B	2,511B
Tangible Book Value Per Share	16.31K	16.27K	15.42K	15.54K	15.95K
Total Debt	2,472B	2,708B	2,946B	3,892B	4,085B
Net Debt	2,111B	2,505B	2,219B	3,381B	3,268B
Debt Equivalent Oper. Leases	3.37B	-	-	-	-
Minority Interest, Total (Incl. Fin. Div)	275B	837B	861B	861B	775B
Equity Method Investments, Total	189B	157B	329B	368B	566B
Account Code - Inventory Valuation	3	3	3	3	3
Inventories - Raw Materials, Total	17.43B	15.23B	20.44B	14.05B	11.68B
Inventories - Work In Process, Total	1,570B	-	-	1,624B	3,414B
Inventories - Finished Goods, Total	72.81B	57.25B	58.27B	39.89B	58.86B
Inventories - Others	1.81B	1,597B	1,602B	4.96B	5.04B
Buildings, Total	138B	138B	138B	138B	104B
Machinery, Total	1,733B	1,718B	1,874B	1,791B	631B
Full Time Employees	1.36K	1.23K	1.12K	1.37K	1.57K
Assets under Capital Lease - Gross	263B	259B	196B	229B	323B
Assets under Capital Lease - Accumulated Depreciation	-34.19B	-44.72B	-48.87B	-42.14B	-45.26B
Accumulated Allowance for Doubtful Accounts (Supple)	4.2B	3.88B	3.88B	4.1B	9.47B

Fiscal Period: December	2021 (VND)	2022 (VND)	2023 (VND)	2024 (VND)	2025 (VND)
Net Income	68.37B	39.61B	-32.1B	9.27B	31.59B
Depreciation & Amortization - CF	91.55B	149B	156B	156B	97.19B
Amortization of Goodwill and Intangible Assets - (CF)	1.41B	1.73B	9.21B	8.33B	31.51B
Depreciation & Amortization, Total	92.95B	151B	166B	164B	129B
Amortization of Deferred Charges, Total - (CF)	3.54B	3.45B	3.51B	3.64B	3.71B
(Gain) Loss From Sale Of Asset	-14.67B	-162B	-8.17B	-69.52B	-61.99B
Other Operating Activities, Total	-12.19B	881M	3.13B	29.7B	65.28B
Change In Accounts Receivable	1,102B	376B	-513B	-433B	310B
Change In Inventories	-634B	-17.79B	-14.7B	-2.33B	-812B
Change In Accounts Payable	-683B	-587B	796B	159B	267B
Change in Other Net Operating Assets	-33.93B	-6.26B	10.44B	-31.47B	-19.66B
Cash from Operations	-110B	-203B	410B	-171B	-86.18B
Capital Expenditure	-1,216B	-138B	-127B	-1,017B	-642B
Sale of Property, Plant, and Equipment	59.69B	2.52B	16.78B	80.46B	78.54B
Investment in Marketable and Equity Securities, Total	-56.6B	158B	78.52B	10.3B	-77.38B
Net (Increase) Decrease in Loans Originated / Sold - Investing	-7.58B	-505B	32.72B	41.48B	56.9B
Other Investing Activities, Total	11.73B	13.69B	5.25B	3.24B	55.78B
Cash from Investing	-1,209B	-469B	5.82B	-881B	-528B
Long-Term Debt Issued, Total	4,188B	3,020B	2,944B	3,637B	5,577B
Total Debt Issued	4,188B	3,020B	2,944B	3,637B	5,577B
Long-Term Debt Repaid, Total	-3,310B	-2,859B	-2,837B	-2,798B	-4,676B
Total Debt Repaid	-3,310B	-2,859B	-2,837B	-2,798B	-4,676B
Issuance of Common Stock	436B	373B	56.74B	-	-
Repurchase of Common Stock	-	-	-	-	-
Common Dividends Paid	-40.87B	-	-53.51B	-15.81B	-65.37B
Common & Preferred Stock Dividends Paid	-40.87B	-	-53.51B	-15.81B	-65.37B
Other Financing Activities, Total	-	-	-	629M	66.01B
Cash from Financing	1,273B	534B	110B	824B	902B
Foreign Exchange Rate Adjustments	33.31M	234M	1.04B	5.33M	-319M
Net Change in Cash	-45.92B	-138B	527B	-229B	288B
Supplemental Items
Cash Interest Paid	147B	212B	239B	205B	291B
Cash Income Tax Paid (Refund)	41.66B	30.08B	29.83B	27.37B	32.55B
Levered Free Cash Flow	-1,239B	-1,025B	528B	-1,141B	-1,610B
Unlevered Free Cash Flow	-1,146B	-892B	690B	-1,006B	-1,441B
Change In Net Working Capital	179B	980B	-489B	285B	1,169B
Net Debt Issued / Repaid	878B	161B	107B	839B	902B

Fiscal Period: December	2021 (VND)	2022 (VND)	2023 (VND)	2024 (VND)	2025 (VND)
Profitability
Return on Assets	2.14	0.95	1.97	1.39	2.39
Return on Total Capital	3.22	1.24	2.55	1.87	3.24
Return On Equity %	2.61	1.61	-1.23	0.89	2.85
Return on Common Equity	2.81	1.49	-1.25	0.37	1.25
Margin Analysis
Gross Profit Margin %	13.48	11.7	16.85	13.06	14.46
SG&A Margin	6.47	7.93	7.99	7.03	6.65
EBITDA Margin %	9.68	8.72	14.61	10.9	10.46
EBITA Margin %	7.05	3.82	9.18	6.28	8.46
EBIT Margin %	7.01	3.77	8.86	6.03	7.81
Income From Continuing Operations Margin %	2.03	1.69	-1.46	0.89	1.96
Net Income Margin %	1.96	1.3	-1.11	0.27	0.65
Net Avail. For Common Margin %	1.96	1.3	-1.11	0.27	0.65
Normalized Net Income Margin	1.82	-1.65	0.39	0.66	0.54
Levered Free Cash Flow Margin	-35.57	-33.65	18.33	-33.8	-33.1
Unlevered Free Cash Flow Margin	-32.88	-29.29	23.97	-29.82	-29.62
Asset Turnover
Asset Turnover	0.49	0.4	0.36	0.37	0.49
Fixed Assets Turnover	2.73	1.65	1.62	1.56	2.66
Receivables Turnover (Average Receivables)	1.48	1.51	1.49	1.7	2.23
Inventory Turnover (Average Inventory)	2.24	1.61	1.43	1.74	1.61
Short Term Liquidity
Current Ratio	1.5	1.66	1.42	1.32	1.49
Quick Ratio	0.74	0.84	0.71	0.64	0.58
Operating Cash Flow to Current Liabilities	-0.03	-0.06	0.1	-0.04	-0.02
Days Sales Outstanding (Average Receivables)	246.86	241.56	244.86	214.88	164
Days Outstanding Inventory (Average Inventory)	162.86	226.07	255.33	209.79	226.92
Average Days Payable Outstanding	104.43	119.03	120.14	104.88	53.68
Cash Conversion Cycle (Average Days)	305.29	348.6	380.05	319.79	337.24
Long Term Solvency
Total Debt/Equity	84.4	77.74	87.62	115.54	123.48
Total Debt / Total Capital	45.77	43.74	46.7	53.61	55.25
LT Debt/Equity	38.94	27.02	26.14	44.85	41.11
Long-Term Debt / Total Capital	21.12	15.2	13.93	20.81	18.4
Total Liabilities / Total Assets	60.92	54.05	60.82	65.3	67.49
EBIT / Interest Expense	1.63	0.54	0.98	0.95	1.4
EBITDA / Interest Expense	2.25	1.25	1.62	1.71	1.88
(EBITDA - Capex) / Interest Expense	-5.85	0.6	1.13	-3.02	-0.49
Total Debt / EBITDA	7.33	10.19	7	10.58	8.04
Net Debt / EBITDA	6.26	9.43	5.27	9.19	6.43
Total Debt / (EBITDA - Capex)	-2.81	21.28	10.04	-6	-30.7
Net Debt / (EBITDA - Capex)	-2.4	19.69	7.57	-5.21	-24.55
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	10.46	-12.59	-5.45	17.19	44.09
Gross Profit, 1 Yr. Growth %	-0.78	-24.16	36.21	-9.17	59.49
EBITDA, 1 Yr. Growth %	0.11	-22.07	56.36	-13.29	36.85
EBITA, 1 Yr. Growth %	-5.18	-52.33	130.4	-19.37	95.85
EBIT, 1 Yr. Growth %	-5.72	-53.04	122.37	-20.26	86.61
Earnings From Cont. Operations, 1 Yr. Growth %	-47.01	-27.1	-181.57	-171.44	216.75
Net Income, 1 Yr. Growth %	-42.4	-42.07	-181.03	-128.88	240.78
Normalized Net Income, 1 Yr. Growth %	-30.04	-179.17	-122.38	98.84	18.55
Diluted EPS Before Extra, 1 Yr. Growth %	-39.61	-44.34	-208.87	-126.6	360.23
Accounts Receivable, 1 Yr. Growth %	-22.8	-3.67	-4.66	10.14	10.4
Inventory, 1 Yr. Growth %	61.66	0.44	0.68	0.14	107.33
Net Property, Plant and Equip., 1 Yr. Growth %	183.16	-4.4	-3.23	48.47	-59.06
Total Assets, 1 Yr. Growth %	10.55	1.14	13.2	13.11	4.84
Tangible Book Value, 1 Yr. Growth %	21.72	-0.24	-5.24	0.79	2.58
Common Equity, 1 Yr. Growth %	19.82	-0.29	-5.51	0.26	1.06
Cash From Operations, 1 Yr. Growth %	-224.51	83.8	-302.27	-141.67	-49.61
Capital Expenditures, 1 Yr. Growth %	200.73	-88.62	-7.91	697.92	-36.92
Levered Free Cash Flow, 1 Yr. Growth %	120.71	-17.14	-151.5	-311.51	41.14
Unlevered Free Cash Flow, 1 Yr. Growth %	128.97	-22.15	-177.37	-243.43	43.13
Dividend Per Share, 1 Yr. Growth %	0	66.67	-	-	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	6.17	-1.74	-9.09	5.27	29.95
Gross Profit, 2 Yr. CAGR %	3.99	-13.25	1.64	11.23	20.36
EBITDA, 2 Yr. CAGR %	1.68	-11.21	11.1	16.93	9.47
EBITA, 2 Yr. CAGR %	-0.83	-32.96	4.02	35.86	25.12
EBIT, 2 Yr. CAGR %	-1.12	-33.46	2.19	33.16	21.98
Earnings From Cont. Operations, 2 Yr. CAGR %	-42.16	-37.85	-22.89	-23.66	50.43
Net Income, 2 Yr. CAGR %	-41.61	-42.23	-31.49	-51.63	-0.8
Normalized Net Income, 2 Yr. CAGR %	-21.27	-25.58	-57.91	-33.29	53.53
Diluted EPS Before Extra, 2 Yr. CAGR %	-41.16	-46.68	-32.84	-43.93	-4.79
Accounts Receivable, 2 Yr. CAGR %	-10.6	-13.77	-4.17	2.47	10.27
Inventory, 2 Yr. CAGR %	56.87	27.42	0.56	0.41	44.09
Net Property, Plant and Equip., 2 Yr. CAGR %	67.36	64.53	-3.81	19.87	-22.03
Total Assets, 2 Yr. CAGR %	15.21	5.74	7	13.15	8.9
Tangible Book Value, 2 Yr. CAGR %	9.53	10.19	-2.77	-2.27	1.68
Common Equity, 2 Yr. CAGR %	9.84	9.3	-2.94	-2.67	0.66
Cash From Operations, 2 Yr. CAGR %	96.47	51.28	92.82	-8.19	-54.17
Capital Expenditures, 2 Yr. CAGR %	289.02	-41.49	-67.62	171.07	124.36
Levered Free Cash Flow, 2 Yr. CAGR %	137.96	35.08	-34.68	5.5	72.78
Unlevered Free Cash Flow, 2 Yr. CAGR %	161.93	33.52	-22.39	6.22	43.28
Dividend Per Share, 2 Yr. CAGR %	-20.63	29.1	-	-	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	6.98	-0.49	-2.99	-1.06	16.88
Gross Profit, 3 Yr. CAGR %	3.18	-6.39	0.83	-2.1	25.42
EBITDA, 3 Yr. CAGR %	-2.02	-6.62	7.68	2.57	23.63
EBITA, 3 Yr. CAGR %	-4.8	-22.47	0.66	-4.66	53.03
EBIT, 3 Yr. CAGR %	-4.99	-22.85	-0.52	-5.92	49.01
Earnings From Cont. Operations, 3 Yr. CAGR %	-34.22	-37.52	-31.95	-24.83	22.67
Net Income, 3 Yr. CAGR %	-34.76	-41.77	-35.33	-48.63	-7.27
Normalized Net Income, 3 Yr. CAGR %	-20.67	-21.12	-50.14	-29.37	-19.2
Diluted EPS Before Extra, 3 Yr. CAGR %	-41.59	-45.38	-38.7	-49.31	2.33
Accounts Receivable, 3 Yr. CAGR %	-1.34	-8.35	-10.83	0.38	5.05
Inventory, 3 Yr. CAGR %	47.23	35.2	17.8	0.42	27.86
Net Property, Plant and Equip., 3 Yr. CAGR %	40.52	38.86	37.85	11.16	-16.21
Total Assets, 3 Yr. CAGR %	16.64	10.31	8.17	9	10.31
Tangible Book Value, 3 Yr. CAGR %	15.4	6.17	4.79	-1.6	-0.68
Common Equity, 3 Yr. CAGR %	13.73	6.36	4.12	-1.88	-1.44
Cash From Operations, 3 Yr. CAGR %	-11.12	92.16	66.66	15.71	-24.83
Capital Expenditures, 3 Yr. CAGR %	73.75	19.88	-31.94	-5.78	66.74
Levered Free Cash Flow, 3 Yr. CAGR %	33.94	67.28	-2.05	-2.66	16.25
Unlevered Free Cash Flow, 3 Yr. CAGR %	35.67	74.81	11.31	-4.23	17.33
Dividend Per Share, 3 Yr. CAGR %	-12.87	1.64	-	-	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	10.57	5.59	0.24	1.77	9.04
Gross Profit, 5 Yr. CAGR %	7.11	1.11	2.56	0.29	8.23
EBITDA, 5 Yr. CAGR %	3.6	0.15	3.25	2.43	8.58
EBITA, 5 Yr. CAGR %	1.74	-10	-1.48	-3.25	9.67
EBIT, 5 Yr. CAGR %	1.62	-10.27	-2.18	-4.03	7.94
Earnings From Cont. Operations, 5 Yr. CAGR %	-16.62	-21.9	-29.9	-32.31	-6.54
Net Income, 5 Yr. CAGR %	-15.13	-24.96	-33.47	-45.93	-23.26
Normalized Net Income, 5 Yr. CAGR %	-6.73	-6.15	-38.43	-26.24	-21.81
Diluted EPS Before Extra, 5 Yr. CAGR %	-27.55	-37.14	-40.27	-47.97	-25.68
Accounts Receivable, 5 Yr. CAGR %	12.74	2.7	-2.48	-4.16	-2.92
Inventory, 5 Yr. CAGR %	39.03	31.68	26.41	20.03	27.68
Net Property, Plant and Equip., 5 Yr. CAGR %	27.37	23.93	20.75	30.93	9.75
Total Assets, 5 Yr. CAGR %	17.6	14.58	12.68	11.44	8.46
Tangible Book Value, 5 Yr. CAGR %	28.78	18.78	7.75	2.71	3.54
Common Equity, 5 Yr. CAGR %	22.29	18.01	6.75	2.65	2.72
Cash From Operations, 5 Yr. CAGR %	-1.85	28.49	21.15	43	-0.56
Capital Expenditures, 5 Yr. CAGR %	47.51	-0.05	-11.28	66.14	9.67
Levered Free Cash Flow, 5 Yr. CAGR %	22.47	44.98	0.46	39.11	23.44
Unlevered Free Cash Flow, 5 Yr. CAGR %	23.46	53.9	8.51	43.23	23.55
Dividend Per Share, 5 Yr. CAGR %	-19.06	2.97	-	-	-