Income Statement PT Resource Alam Indonesia Tbk

Stocks

KKGI

ID1000114309

Coal

End-of-day quote INDONESIA S.E. 2026-08-19			5-day change	1st Jan Change
278.00 ^IDR	+0.72%		+1.46%	-16.77%

07-27	PT Resource Alam Indonesia Tbk Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-28	PT Resource Alam Indonesia Tbk Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

e3e2710bb6f6ff0d3e290ea5.t0AftX4yIAKoGwXjaUHjS8mjeEU4GFzI9Dt7NVzjqbs.-Shb9AtwSnbCUmqWXxTVIZiWEAdQSyWdjVIaTDGvhNPcIizSG1EQQJ0tbg

Published financial data: PT RESOURCE ALAM INDONESIA TBK

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	132M	255M	295M	327M	153M
Total Revenues	132M	255M	295M	327M	153M
Cost of Goods Sold, Total	91.14M	182M	242M	224M	127M
Gross Profit	41.01M	73.39M	52.42M	103M	25.97M
Selling General & Admin Expenses, Total	6.52M	11.87M	13.4M	37.71M	19.87M
Exploration / Drilling Costs, Total	69.4K	31.23K	-	-	-
Impairment of Oil, Gas & Mineral Properties - (IS)	200K	200K	252K	-	-
Other Operating Expenses	765K	1.51M	1.06M	464K	337K
Other Operating Expenses, Total	7.55M	13.61M	14.72M	38.17M	20.21M
Operating Income	33.45M	59.78M	37.7M	64.58M	5.76M
Interest Expense, Total	-527K	-735K	-577K	-515K	-195K
Interest And Investment Income	298K	579K	1.22M	1.52M	874K
Net Interest Expenses	-229K	-156K	640K	1.01M	679K
Income (Loss) On Equity Invest.	-	283K	543K	589K	291K
Currency Exchange Gains (Loss)	-961K	-652K	-771K	-1.94M	-2.03M
Other Non Operating Income (Expenses)	1.64M	-1.28M	151K	-3.14M	1.62M
EBT, Excl. Unusual Items	33.9M	57.97M	38.27M	61.1M	6.31M
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-489K	-1.33M	-681K
Gain (Loss) On Sale Of Assets	54.55K	77.4K	998K	6.22K	26.79K
Asset Writedown	-	9.75K	350K	517K	-
EBT, Incl. Unusual Items	33.96M	58.06M	39.12M	60.3M	5.66M
Income Tax Expense	10.95M	19M	12.32M	20.15M	3.61M
Earnings From Continuing Operations	23M	39.06M	26.8M	40.15M	2.04M
Net Income to Company	23M	39.06M	26.8M	40.15M	2.04M
Minority Interest	99.95K	-387K	78.19K	-69.1K	381K
Net Income - (IS)	23.1M	38.67M	26.88M	40.08M	2.42M
Net Income to Common Incl Extra Items	23.1M	38.67M	26.88M	40.08M	2.42M
Net Income to Common Excl. Extra Items	23.1M	38.67M	26.88M	40.08M	2.42M
Per Share Items
Net EPS - Basic	0	0.01	0.01	0.01	0
Basic EPS - Continuing Operations	0	0.01	0.01	0.01	0
Basic Weighted Average Shares Outstanding	4.69B	4.67B	4.67B	4.67B	4.67B
Net EPS - Diluted	0	0.01	0.01	0.01	0
Diluted EPS - Continuing Operations	0	0.01	0.01	0.01	0
Diluted Weighted Average Shares Outstanding	4.71B	4.67B	4.67B	4.67B	4.67B
Normalized Basic EPS	0	0.01	0.01	0.01	0
Normalized Diluted EPS	0	0.01	0.01	0.01	0
Dividend Per Share	0	0	0	0	0
Payout Ratio	36.21	16.34	28.49	38.13	404.77
Supplemental Items
EBITDA	36.05M	62.55M	41.01M	68.29M	8.46M
EBITA	33.45M	59.78M	37.7M	64.58M	5.76M
EBIT	33.45M	59.78M	37.7M	64.58M	5.76M
EBITDAR	39.65M	68.43M	41.23M	68.39M	12.57M
Effective Tax Rate - (Ratio)	32.26	32.73	31.49	33.42	63.91
Current Domestic Taxes	10.49M	18.51M	12.33M	19.72M	3.58M
Total Current Taxes	10.49M	18.51M	12.33M	19.72M	3.58M
Deferred Domestic Taxes	469K	497K	-4.79K	429K	-81.13K
Total Deferred Taxes	469K	497K	-4.79K	429K	-81.13K
Normalized Net Income	21.29M	35.85M	23.99M	38.12M	4.32M
Interest on Long-Term Debt	527K	735K	577K	515K	195K
Non-Cash Pension Expense	-304K	-117K	216K	146K	106K
Supplemental Operating Expense Items
Marketing Expenses	-	-	351	140	-
Selling and Marketing Expenses	1.47M	2.5M	3.03M	23.74M	7.62M
General and Administrative Expenses	5.05M	9.37M	10.15M	13.87M	12.2M
Exploration/Drilling Costs	69.4K	31.23K	-	-	-
Net Rental Expense, Total	3.6M	5.88M	219K	99.08K	4.11M
Imputed Operating Lease Interest Expense	2.45M	8.57M	236K	102K	2.17M
Imputed Operating Lease Depreciation	1.15M	-2.68M	-17.11K	-3.22K	1.93M
Maintenance & Repair Expenses, Total	1.09M	1.05M	1.31M	1.31M	1.57M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	27.86M	43.52M	45.1M	68.2M	42.35M
Total Cash And Short Term Investments	27.86M	43.52M	45.1M	68.2M	42.35M
Accounts Receivable, Total	3.48M	14.16M	27.78M	19.26M	10.47M
Other Receivables	4.93M	3.81M	3.5M	1.89M	2.62M
Total Receivables	8.41M	17.97M	31.27M	21.15M	13.09M
Inventory	8.41M	17.63M	18.88M	10.84M	12.13M
Other Current Assets, Total	5.53M	14.07M	21.21M	21.95M	18.01M
Total Current Assets	50.21M	93.18M	116M	122M	85.57M
Gross Property Plant And Equipment	59.36M	56.8M	61.36M	65.66M	65.12M
Accumulated Depreciation	-24.95M	-25.56M	-23.15M	-26.32M	-26.54M
Net Property Plant And Equipment	34.41M	31.24M	38.21M	39.35M	38.58M
Long-term Investments	749K	980K	1.29M	2.83M	2.77M
Goodwill	1.36M	1.23M	1.26M	1.2M	1.15M
Other Intangibles, Total	-	-	-	-	-
Deferred Tax Assets Long-Term	1.5M	1.01M	1.15M	830K	1.06M
Deferred Charges Long-Term	-	-	-	-	-
Other Long-Term Assets, Total	43.95M	42.53M	42.18M	42.62M	52.57M
Total Assets	132M	170M	201M	209M	182M
Liabilities
Accounts Payable, Total	7.29M	18.63M	29.76M	15.86M	6.2M
Accrued Expenses, Total	921K	2.83M	6.34M	3.3M	3.16M
Short-term Borrowings	140K	-	-	-	-
Current Portion of Long-Term Debt	1.18M	1.17M	1.16M	185K	283K
Current Portion of Leases	203K	137K	1.54M	1.48M	546K
Current Income Taxes Payable	8.58M	9.96M	2.45M	9.94M	1.15M
Unearned Revenue Current, Total	285K	258K	143K	533K	712K
Other Current Liabilities	2.17M	3.09M	7.52M	6.46M	6.97M
Total Current Liabilities	20.76M	36.07M	48.91M	37.76M	19.02M
Long-Term Debt	3.16M	1.93M	803K	-	1.98M
Long-Term Leases	151K	-	1.82M	1.01M	424K
Unearned Revenue Non Current	439K	140K	-	482K	802K
Pension & Other Post Retirement Benefits	1.7M	2.01M	2.66M	1.51M	2.03M
Deferred Tax Liability Non Current	-	3.02K	92.09K	292K	408K
Other Non Current Liabilities	7.06M	7.09M	6.91M	7.07M	5.9M
Total Liabilities	33.26M	47.25M	61.2M	48.11M	30.55M
Common Stock, Total	24.04M	24.04M	24.04M	24.04M	24.04M
Additional Paid In Capital	578K	578K	578K	625K	625K
Retained Earnings	123M	155M	170M	190M	181M
Treasury Stock	-11.03M	-12.05M	-12.05M	-4.47M	-3.45M
Comprehensive Income and Other	-38.03M	-45.52M	-43.88M	-48.99M	-52.02M
Total Common Equity	98.47M	122M	139M	161M	150M
Minority Interest	446K	833K	755K	125K	659K
Total Equity	98.92M	123M	139M	161M	151M
Total Liabilities And Equity	132M	170M	201M	209M	182M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	4.69B	4.67B	4.67B	4.85B	4.87B
ECS Total Common Shares Outstanding	4.69B	4.67B	4.67B	4.85B	4.87B
Book Value / Share	0.02	0.03	0.03	0.03	0.03
Tangible Book Value	97.12M	121M	137M	160M	149M
Tangible Book Value Per Share	0.02	0.03	0.03	0.03	0.03
Total Debt	4.83M	3.24M	5.32M	2.67M	3.23M
Net Debt	-23.03M	-40.27M	-39.78M	-65.53M	-39.11M
Debt Equivalent Oper. Leases	28.81M	47.06M	1.75M	793K	32.84M
Minority Interest, Total (Incl. Fin. Div)	446K	833K	755K	125K	659K
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	687K	611K	530K	462K	456K
Inventories - Finished Goods, Total	10.28M	19.38M	19.95M	12.03M	12.35M
Inventories - Others	19.84K	50.47K	22.82K	146K	1.05M
Land - (BS)	2.41M	2.27M	2.46M	2.4M	2.35M
Buildings, Total	15.99M	14.71M	14.94M	14.43M	14.28M
Machinery, Total	24.13M	22.96M	21.05M	22.92M	23.37M
Full Time Employees	376	392	428	448	366
Assets under Capital Lease - Gross	-	-	-	-	-
Assets under Capital Lease - Accumulated Depreciation	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	844K	1.08M	1.21M	1.87M	1.77M

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	23.1M	38.67M	26.88M	40.08M	2.42M
Depreciation & Amortization - CF	2.4M	2.57M	3.05M	3.71M	3.5M
Impairment of Oil, Gas & Mineral Properties - (CF)	200K	200K	252K	-	-
Depreciation & Amortization, Total	2.6M	2.77M	3.31M	3.71M	3.5M
Amortization of Deferred Charges, Total - (CF)	-	-	-	-	147K
Other Operating Activities, Total	11.12M	-8.7M	-12.93M	10.11M	-14.19M
Cash from Operations	36.83M	32.73M	17.26M	53.89M	-8.12M
Capital Expenditure	-1.6M	-1.67M	-6.58M	-4.86M	-3.83M
Sale of Property, Plant, and Equipment	54.55K	634K	1.02M	96.83K	744K
Sale (Purchase) of Real Estate properties	-865K	-1.63M	-1.09M	-1.78M	-2.56M
Investment in Marketable and Equity Securities, Total	1M	-763K	-211K	-2.42M	-2.53M
Other Investing Activities, Total	-1.25M	-1.32M	978K	-2.72M	1.05M
Cash from Investing	-2.66M	-4.76M	-5.88M	-11.69M	-7.12M
Short Term Debt Issued, Total	-	-	-	-	-
Long-Term Debt Issued, Total	-	-	-	-	2.26M
Total Debt Issued	-	-	-	-	2.26M
Short Term Debt Repaid, Total	-1.22M	-140K	-	-	-
Long-Term Debt Repaid, Total	-1.48M	-1.36M	-1.9M	-3.57M	-1.65M
Total Debt Repaid	-2.7M	-1.5M	-1.9M	-3.57M	-1.65M
Issuance of Common Stock	-	-	-	47.11K	113
Repurchase of Common Stock	-	-1.02M	-	-	-
Common Dividends Paid	-8.36M	-6.32M	-7.66M	-15.28M	-9.8M
Common & Preferred Stock Dividends Paid	-8.36M	-6.32M	-7.66M	-15.28M	-9.8M
Cash from Financing	-11.06M	-8.84M	-9.56M	-18.8M	-9.19M
Foreign Exchange Rate Adjustments	-511K	-3.48M	-237K	-296K	-1.42M
Net Change in Cash	22.6M	15.66M	1.58M	23.1M	-25.85M
Supplemental Items
Cash Income Tax Paid (Refund)	-1.03M	12.09M	11.59M	2.17M	255K
Levered Free Cash Flow	38.93M	26.2M	9.7M	46.18M	-3.9M
Unlevered Free Cash Flow	39.26M	26.66M	10.06M	46.5M	-3.78M
Change In Net Working Capital	-17.36M	11.79M	10.24M	-7.3M	7.19M
Net Debt Issued / Repaid	-2.7M	-1.5M	-1.9M	-3.57M	611K

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	17.36	24.71	12.71	19.71	1.84
Return on Total Capital	21.38	32.5	17.4	26.19	2.26
Return On Equity %	25.12	35.21	20.44	26.75	1.31
Return on Common Equity	25.36	35.06	20.62	26.78	1.56
Margin Analysis
Gross Profit Margin %	31.03	28.78	17.79	31.44	16.96
SG&A Margin	4.93	4.66	4.55	11.54	12.98
EBITDA Margin %	27.28	24.53	13.92	20.9	5.53
EBITA Margin %	25.32	23.45	12.79	19.76	3.76
EBIT Margin %	25.32	23.45	12.79	19.76	3.76
Income From Continuing Operations Margin %	17.41	15.32	9.1	12.28	1.33
Net Income Margin %	17.48	15.17	9.12	12.26	1.58
Net Avail. For Common Margin %	17.48	15.17	9.12	12.26	1.58
Normalized Net Income Margin	16.11	14.06	8.14	11.66	2.82
Levered Free Cash Flow Margin	29.46	10.28	3.29	14.13	-2.55
Unlevered Free Cash Flow Margin	29.71	10.46	3.41	14.23	-2.47
Asset Turnover
Asset Turnover	1.1	1.69	1.59	1.6	0.78
Fixed Assets Turnover	3.78	7.77	8.49	8.43	3.93
Receivables Turnover (Average Receivables)	40.69	28.91	14.05	13.9	10.3
Inventory Turnover (Average Inventory)	12.37	13.95	13.27	15.08	11.07
Short Term Liquidity
Current Ratio	2.42	2.58	2.38	3.24	4.5
Quick Ratio	1.75	1.7	1.56	2.37	2.92
Operating Cash Flow to Current Liabilities	1.77	0.91	0.35	1.43	-0.43
Days Sales Outstanding (Average Receivables)	8.97	12.63	25.97	26.34	35.43
Days Outstanding Inventory (Average Inventory)	29.52	26.17	27.5	24.27	32.97
Average Days Payable Outstanding	23.47	24.79	36.26	38.65	31.34
Cash Conversion Cycle (Average Days)	15.02	14	17.21	11.96	37.06
Long Term Solvency
Total Debt/Equity	4.88	2.64	3.82	1.66	2.14
Total Debt / Total Capital	4.65	2.57	3.68	1.63	2.09
LT Debt/Equity	3.35	1.57	1.88	0.63	1.59
Long-Term Debt / Total Capital	3.19	1.53	1.81	0.61	1.56
Total Liabilities / Total Assets	25.16	27.76	30.52	23.02	16.81
EBIT / Interest Expense	63.47	81.37	65.35	125.31	29.5
EBITDA / Interest Expense	68.39	85.13	71.09	132.51	47.43
(EBITDA - Capex) / Interest Expense	65.36	82.86	59.69	123.07	27.79
Total Debt / EBITDA	0.13	0.05	0.13	0.04	0.35
Net Debt / EBITDA	-0.64	-0.64	-0.97	-0.96	-4.23
Total Debt / (EBITDA - Capex)	0.14	0.05	0.15	0.04	0.6
Net Debt / (EBITDA - Capex)	-0.67	-0.66	-1.16	-1.03	-7.22
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	82.98	92.94	15.45	10.9	-53.15
Gross Profit, 1 Yr. Growth %	596.32	78.96	-28.71	96.01	-74.73
EBITDA, 1 Yr. Growth %	23.89K	73.49	-34.72	66.53	-87.46
EBITA, 1 Yr. Growth %	-1.13K	78.69	-37.22	71.3	-91.09
EBIT, 1 Yr. Growth %	-1.13K	78.69	-37.22	71.3	-91.09
Earnings From Cont. Operations, 1 Yr. Growth %	-365.38	69.78	-31.37	49.78	-94.92
Net Income, 1 Yr. Growth %	-415.5	67.37	-30.49	49.09	-93.96
Normalized Net Income, 1 Yr. Growth %	-736.22	68.17	-33.06	58.88	-88.66
Diluted EPS Before Extra, 1 Yr. Growth %	-414.1	68.31	-30.49	49.1	-94.18
Accounts Receivable, 1 Yr. Growth %	15.33	307.02	96.15	-30.66	-45.65
Inventory, 1 Yr. Growth %	32.89	109.56	7.08	-42.57	11.87
Net Property, Plant and Equip., 1 Yr. Growth %	-2.93	-9.22	22.31	2.97	-1.95
Total Assets, 1 Yr. Growth %	21.62	28.75	17.83	4.2	-13.05
Tangible Book Value, 1 Yr. Growth %	17.96	24.46	13.61	16.17	-6.39
Common Equity, 1 Yr. Growth %	17.65	24	13.5	15.98	-6.37
Cash From Operations, 1 Yr. Growth %	770.89	-11.11	-46.62	212.3	-115.07
Capital Expenditures, 1 Yr. Growth %	245.39	4.49	292.94	-26.04	-21.25
Levered Free Cash Flow, 1 Yr. Growth %	-868.33	-32.7	-63.23	376.27	-108.45
Unlevered Free Cash Flow, 1 Yr. Growth %	-934.03	-32.09	-62.52	362.4	-108.13
Dividend Per Share, 1 Yr. Growth %	610.89	-42.66	101.49	-42.54	-6.87
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	7.27	87.89	49.33	13.15	-27.92
Gross Profit, 2 Yr. CAGR %	60.4	253	13.06	18.21	-29.62
EBITDA, 2 Yr. CAGR %	115.54	1.94K	6.65	4.26	-54.57
EBITA, 2 Yr. CAGR %	141.93	328.76	6.16	3.7	-60.93
EBIT, 2 Yr. CAGR %	141.93	328.76	6.16	3.7	-60.93
Earnings From Cont. Operations, 2 Yr. CAGR %	106.12	112.27	7.94	1.39	-72.41
Net Income, 2 Yr. CAGR %	104.13	129.8	7.87	1.8	-69.99
Normalized Net Income, 2 Yr. CAGR %	103.89	227.29	6.1	3.13	-57.55
Diluted EPS Before Extra, 2 Yr. CAGR %	103.69	130.44	8.16	1.8	-70.53
Accounts Receivable, 2 Yr. CAGR %	-15.18	116.66	182.56	16.63	-38.61
Inventory, 2 Yr. CAGR %	-4.02	66.88	49.8	-21.58	-19.84
Net Property, Plant and Equip., 2 Yr. CAGR %	-7.79	-6.12	5.37	12.23	0.48
Total Assets, 2 Yr. CAGR %	2.28	25.13	23.17	10.81	-4.81
Tangible Book Value, 2 Yr. CAGR %	3.82	21.17	18.91	14.88	4.28
Common Equity, 2 Yr. CAGR %	3.75	20.78	18.63	14.73	4.21
Cash From Operations, 2 Yr. CAGR %	61.12	178.23	-31.55	29.11	-31.39
Capital Expenditures, 2 Yr. CAGR %	-38.95	89.97	102.62	70.47	-23.68
Levered Free Cash Flow, 2 Yr. CAGR %	135.98	127.4	-50.09	32.33	-36.58
Unlevered Free Cash Flow, 2 Yr. CAGR %	142.44	137.98	-49.39	31.65	-38.71
Dividend Per Share, 2 Yr. CAGR %	219.55	101.89	7.48	7.6	-26.85
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	32.4	30.45	59.79	35.23	-15.66
Gross Profit, 3 Yr. CAGR %	48.44	66.36	107.24	35.82	-29.32
EBITDA, 3 Yr. CAGR %	99.44	100.5	548.61	23.73	-48.73
EBITA, 3 Yr. CAGR %	131.1	118.69	126.33	24.51	-54.24
EBIT, 3 Yr. CAGR %	131.1	118.69	126.33	24.51	-54.24
Earnings From Cont. Operations, 3 Yr. CAGR %	264.35	93.22	45.69	20.4	-62.61
Net Income, 3 Yr. CAGR %	226.55	91.06	54.26	20.15	-60.29
Normalized Net Income, 3 Yr. CAGR %	219.06	91.29	92.83	21.38	-50.59
Diluted EPS Before Extra, 3 Yr. CAGR %	226.33	91.42	54.54	20.37	-60.77
Accounts Receivable, 3 Yr. CAGR %	21.86	43.07	109.59	76.9	-9.58
Inventory, 3 Yr. CAGR %	-8.73	24.51	43.94	8.83	-11.72
Net Property, Plant and Equip., 3 Yr. CAGR %	-7.88	-8.27	2.53	4.57	7.29
Total Assets, 3 Yr. CAGR %	4.07	10.44	22.65	16.49	2.21
Tangible Book Value, 3 Yr. CAGR %	5.23	10.29	18.6	17.99	7.3
Common Equity, 3 Yr. CAGR %	5.16	10.1	18.3	17.74	7.22
Cash From Operations, 3 Yr. CAGR %	92.93	32.14	59.8	13.53	-36.9
Capital Expenditures, 3 Yr. CAGR %	-54.58	-26.97	142.04	44.81	31.78
Levered Free Cash Flow, 3 Yr. CAGR %	59.71	55.33	24.15	5.86	-47.12
Unlevered Free Cash Flow, 3 Yr. CAGR %	60.84	58.62	28.79	5.81	-47.97
Dividend Per Share, 3 Yr. CAGR %	-	80.23	101.76	-12.77	2.54
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	7.36	24.94	38.92	23.26	16.22
Gross Profit, 5 Yr. CAGR %	11.5	22.75	33.12	45.16	34.55
EBITDA, 5 Yr. CAGR %	15.77	24.29	55.27	54.49	123.94
EBITA, 5 Yr. CAGR %	16.83	25.35	69.3	62.41	12.1
EBIT, 5 Yr. CAGR %	16.83	25.35	69.3	62.41	12.1
Earnings From Cont. Operations, 5 Yr. CAGR %	19.42	23.78	123.97	49.29	-25.12
Net Income, 5 Yr. CAGR %	19.06	23.18	109.66	48.53	-19.85
Normalized Net Income, 5 Yr. CAGR %	16.52	23.55	105.45	49.4	5.26
Diluted EPS Before Extra, 5 Yr. CAGR %	19.59	23.68	110	48.7	-20.35
Accounts Receivable, 5 Yr. CAGR %	-7.93	21.76	70.59	31.84	28.26
Inventory, 5 Yr. CAGR %	0.45	26.36	11.27	3.49	13.89
Net Property, Plant and Equip., 5 Yr. CAGR %	0.38	-4.36	-2.79	-0.56	1.71
Total Assets, 5 Yr. CAGR %	6.01	10.13	11.33	10.59	10.82
Tangible Book Value, 5 Yr. CAGR %	3.81	7.3	10.5	12.11	12.65
Common Equity, 5 Yr. CAGR %	3.73	7.16	10.35	11.93	12.45
Cash From Operations, 5 Yr. CAGR %	21.95	9.77	27.47	30.6	13.95
Capital Expenditures, 5 Yr. CAGR %	-8.9	-21.97	-17.39	2.51	52.54
Levered Free Cash Flow, 5 Yr. CAGR %	40.45	13.94	0.29	45.88	-5.1
Unlevered Free Cash Flow, 5 Yr. CAGR %	40.26	14.16	1.28	47.42	-4.3
Dividend Per Share, 5 Yr. CAGR %	69.62	61.18	-	46.63	34.46