Income Statement Successmore Being

Equities

SCM

TH9881010002

Personal Products

End-of-day quote Thailand S.E. Other stock markets 2025-06-13			5-day change	1st Jan Change
0.3000 ^THB	-3.23%		-9.09%	-65.91%

05-08	Successmore Being Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2025	CI
04-23	Successmore Being Public Company Limited Appoints Suchart Thanathitiphan as an Additional Director	CI

6276d.ZAbVNJvf1GHmQ8R2c8GnAGku12qIuLeZuVm-rzjMKbY.FzCwQ9-Jgw7SIr4vNJvgVSBpmDm-i9Du-muO3lu7fdUGVYJrq7u2EbR7qw

Published financial data: SUCCESSMORE BEING

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	991M	1.21B	1.12B	920M	642M
Interest And Invest. Income (Rev)	-	-	-	15.06M	8.58M
Other Revenues, Total	38.96M	69.73M	56.87M	47.78M	33.93M
Total Revenues	1.03B	1.28B	1.18B	983M	684M
Cost of Goods Sold, Total	275M	291M	257M	217M	219M
Gross Profit	754M	987M	924M	766M	465M
Selling General & Admin Expenses, Total	668M	707M	698M	646M	436M
Provision for Bad Debts	-	-	-	-	17.98M
Other Operating Expenses	-	-	-	-	8.58M
Other Operating Expenses, Total	668M	707M	698M	646M	463M
Operating Income	86.15M	279M	226M	121M	2.13M
Interest Expense, Total	-3.38M	-3.05M	-2.45M	-1.91M	-1.88M
Interest And Investment Income	-	-	-	-	2.79M
Net Interest Expenses	-3.38M	-3.05M	-2.45M	-1.91M	903K
Currency Exchange Gains (Loss)	312K	5.56M	-3.47M	-849K	1.2M
Other Non Operating Income (Expenses)	-86.14K	-474K	-375K	-389K	-231K
EBT, Excl. Unusual Items	83M	282M	219M	117M	4.01M
Gain (Loss) On Sale Of Assets	-	-	-	-	-
EBT, Incl. Unusual Items	83M	282M	219M	117M	4.01M
Income Tax Expense	16.36M	57.69M	48.74M	28.31M	5.08M
Earnings From Continuing Operations	66.64M	224M	171M	89.07M	-1.08M
Net Income to Company	66.64M	224M	171M	89.07M	-1.08M
Minority Interest	-2.63M	-6.2M	-3.27M	-2.91M	1.55M
Net Income - (IS)	64.02M	218M	167M	86.16M	473K
Net Income to Common Incl Extra Items	64.02M	218M	167M	86.16M	473K
Net Income to Common Excl. Extra Items	64.02M	218M	167M	86.16M	473K
Per Share Items
Net EPS - Basic	0.13	0.36	0.28	0.14	0
Basic EPS - Continuing Operations	0.13	0.36	0.28	0.14	0
Basic Weighted Average Shares Outstanding	497M	600M	600M	601M	597M
Net EPS - Diluted	0.13	0.36	0.28	0.13	0
Diluted EPS - Continuing Operations	0.13	0.36	0.28	0.13	0
Diluted Weighted Average Shares Outstanding	497M	600M	600M	655M	631M
Normalized Basic EPS	0.1	0.28	0.22	0.12	0.01
Normalized Diluted EPS	0.1	0.28	0.22	0.11	0.01
Dividend Per Share	0.03	0.29	0.26	0.15	-
Payout Ratio	80.14	42.46	118.04	161.9	14.52K
Supplemental Items
EBITDA	106M	304M	251M	147M	26.87M
EBITA	94.57M	290M	236M	131M	12.51M
EBIT	86.15M	279M	226M	121M	2.13M
EBITDAR	-	-	-	-	-
Total Revenues (As Reported)	1.03B	1.28B	1.18B	983M	686M
Effective Tax Rate - (Ratio)	19.71	20.49	22.22	24.12	126.89
Total Current Taxes	18.38M	60.47M	51.43M	30.82M	11.79M
Total Deferred Taxes	-2.03M	-2.78M	-2.69M	-2.52M	-6.71M
Normalized Net Income	49.25M	170M	134M	70.45M	4.05M
Interest on Long-Term Debt	3.38M	3.05M	2.45M	1.91M	1.88M
Non-Cash Pension Expense	596K	139K	176K	328K	498K
Supplemental Operating Expense Items
Advertising Expense	37.02M	49.74M	79.9M	75.45M	45.73M
Selling and Marketing Expenses	580M	608M	582M	501M	307M
General and Administrative Expenses	88.17M	99.2M	116M	145M	129M
Research And Development Expense From Footnotes	-	-	-	-	-
Net Rental Expense, Total	-	-	-	-	-
Imputed Operating Lease Interest Expense	-	-	-	-	-
Imputed Operating Lease Depreciation	-	-	-	-	-

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	468M	564M	252M	226M	110M
Trading Asset Securities, Total	-	-	-	30.74M	46.39M
Total Cash And Short Term Investments	468M	564M	252M	257M	157M
Accounts Receivable, Total	43.37M	39.44M	60.84M	39.91M	110M
Other Receivables	7.49M	38.4M	55.96M	58.7M	36.33M
Notes Receivable	-	-	-	15M	2.5M
Total Receivables	50.85M	77.84M	117M	114M	148M
Inventory	48.25M	79.6M	128M	173M	164M
Prepaid Expenses	5.57M	7.39M	18.88M	4.22M	6.14M
Other Current Assets, Total	28.08M	41.78M	9.35M	9.48M	4.34M
Total Current Assets	601M	770M	525M	557M	480M
Gross Property Plant And Equipment	193M	211M	229M	230M	221M
Accumulated Depreciation	-58.63M	-82.1M	-107M	-125M	-128M
Net Property Plant And Equipment	134M	129M	122M	105M	92.34M
Long-term Investments	-	-	128M	20.23M	-
Goodwill	1.07M	1.07M	1.07M	1.07M	1.07M
Other Intangibles, Total	140M	136M	129M	119M	117M
Accounts Receivable Long-Term	-	-	69.32M	68.19M	49.62M
Deferred Tax Assets Long-Term	-	-	-	-	-
Other Long-Term Assets, Total	10.14M	10.89M	10.38M	17.87M	10.29M
Total Assets	886M	1.05B	985M	888M	750M
Liabilities
Accounts Payable, Total	39.96M	38.46M	36.14M	49.15M	26.9M
Accrued Expenses, Total	57.31M	66.93M	55.84M	33.25M	24.04M
Short-term Borrowings	-	-	-	-	-
Current Portion of Leases	11.51M	15.25M	16.22M	13.6M	14.76M
Current Income Taxes Payable	13.15M	31.45M	24.26M	13.68M	593K
Unearned Revenue Current, Total	18.42M	19.64M	18.85M	17.81M	10.94M
Other Current Liabilities	11.2M	18.21M	12.16M	9.31M	5.72M
Total Current Liabilities	152M	190M	163M	137M	82.96M
Long-Term Leases	41.23M	33.71M	20.85M	11.8M	12.49M
Pension & Other Post Retirement Benefits	11.23M	14.07M	17.38M	21.09M	23.69M
Deferred Tax Liability Non Current	22.48M	19.7M	17.46M	14.28M	7.66M
Other Non Current Liabilities	-	-	-	-	-
Total Liabilities	227M	257M	219M	184M	127M
Common Stock, Total	300M	300M	300M	302M	302M
Additional Paid In Capital	197M	197M	197M	203M	204M
Retained Earnings	57.49M	188M	163M	123M	64.14M
Treasury Stock	-	-	-	-17.97M	-29.99M
Comprehensive Income and Other	9.33M	8.63M	10.41M	8.87M	9.22M
Total Common Equity	564M	694M	671M	620M	550M
Minority Interest	95.85M	97M	94.64M	84.05M	73.5M
Total Equity	660M	791M	765M	704M	624M
Total Liabilities And Equity	886M	1.05B	985M	888M	750M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	600M	600M	600M	599M	596M
ECS Total Common Shares Outstanding	600M	600M	600M	599M	596M
Book Value / Share	0.94	1.16	1.12	1.03	0.92
Tangible Book Value	423M	556M	541M	500M	432M
Tangible Book Value Per Share	0.7	0.93	0.9	0.83	0.72
Total Debt	52.74M	48.96M	37.07M	25.4M	27.25M
Net Debt	-415M	-515M	-215M	-231M	-130M
Debt Equivalent of Unfunded Proj. Benefit Obligation	11.23M	14.07M	17.38M	21.09M	23.69M
Debt Equivalent Oper. Leases	-	-	-	-	-
Minority Interest, Total (Incl. Fin. Div)	95.85M	97M	94.64M	84.05M	73.5M
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	2.84M	7.11M	13.64M	14.08M	7.48M
Inventories - Finished Goods, Total	46.53M	73.3M	56.65M	104M	111M
Inventories - Others	-	-	-	-	-
Land - (BS)	7.09M	7.09M	7.09M	7.09M	7.09M
Buildings, Total	44.25M	44.25M	44.25M	44.25M	44.25M
Machinery, Total	48.74M	56.47M	70.94M	73.59M	72.57M
Full Time Employees	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	-	-	-	-	172K

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	64.02M	218M	167M	86.16M	473K
Depreciation & Amortization - CF	23.64M	27.81M	30.21M	31.71M	29.65M
Amortization of Goodwill and Intangible Assets - (CF)	8.42M	10.35M	10.35M	10.35M	10.38M
Depreciation & Amortization, Total	32.07M	38.16M	40.56M	42.06M	40.03M
Amortization of Deferred Charges, Total - (CF)	4.21M	4.79M	6.3M	7.43M	7.24M
(Gain) Loss From Sale Of Asset	1.69M	-179K	-9.57K	-834K	462K
(Gain) Loss on Sale of Investments - (CF)	-	-	-43.1K	-1.99M	4.61M
Asset Writedown & Restructuring Costs	-	-	-	-	-
Provision and Write-off of Bad Debts	-	-	-	3.81M	17.98M
Other Operating Activities, Total	10.18M	20.38M	884K	-12.79M	-20.16M
Change In Accounts Receivable	64M	-29.47M	-151M	45.43M	-47.06M
Change In Inventories	-2.64M	-31.03M	10.13M	-47.75M	-858K
Change In Accounts Payable	10.62M	13.4M	-15.4M	-12.94M	-32.77M
Change in Unearned Revenues	-	-	-	362K	-4.81M
Change in Other Net Operating Assets	-2.7M	-4.71M	-2.39M	-15.78M	21.51M
Cash from Operations	181M	229M	56.51M	93.17M	-13.36M
Capital Expenditure	-34.68M	-14.05M	-19.82M	-12.55M	-22.69M
Sale of Property, Plant, and Equipment	177K	202K	364K	3.9M	74.46K
Cash Acquisitions	-90.01M	-	-	-	-
Divestitures	-	-	-	-	-
Sale (Purchase) of Intangible assets	-3.29M	-11.56M	-9.23M	-7.45M	-16.16M
Investment in Marketable and Equity Securities, Total	-	-	-125M	76.41M	19.76M
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-	-	-	12.5M
Other Investing Activities, Total	1.35M	1.11M	1.09M	-11.19M	2.26M
Cash from Investing	-126M	-24.3M	-153M	49.12M	-4.25M
Short Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	-	-	-	-	-
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	-10.97M	-12.58M	-14.85M	-16.43M	-16.69M
Total Debt Repaid	-10.97M	-12.58M	-14.85M	-16.43M	-16.69M
Issuance of Common Stock	272M	-	-	8.12M	1.46M
Repurchase of Common Stock	-	-	-	-17.97M	-12.02M
Common Dividends Paid	-51.3M	-92.4M	-198M	-139M	-68.66M
Common & Preferred Stock Dividends Paid	-51.3M	-92.4M	-198M	-139M	-68.66M
Other Financing Activities, Total	-3.46M	-3.52M	-2.83M	-2.3M	-2.11M
Cash from Financing	206M	-109M	-215M	-168M	-98.03M
Foreign Exchange Rate Adjustments	440K	-708K	-300K	-26.99K	-11.92K
Net Change in Cash	262M	95.44M	-312M	-25.81M	-116M
Supplemental Items
Cash Interest Paid	3.46M	3.52M	2.83M	2.3M	2.11M
Cash Income Tax Paid (Refund)	15.07M	42.36M	59.66M	41.78M	25.44M
Levered Free Cash Flow	77.29M	151M	63.18M	53.09M	-69.74M
Unlevered Free Cash Flow	79.4M	153M	64.71M	54.28M	-68.57M
Change In Net Working Capital	-27.25M	39.23M	94.17M	50.55M	78.31M
Net Debt Issued / Repaid	-10.97M	-12.58M	-14.85M	-16.43M	-16.69M

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	8.47	18.06	13.88	8.05	0.16
Return on Total Capital	10.89	22.51	17.18	9.84	0.19
Return On Equity %	14.24	30.86	21.94	12.13	-0.16
Return on Common Equity	15.24	34.61	24.54	13.36	0.08
Margin Analysis
Gross Profit Margin %	73.25	77.22	78.27	77.93	67.93
SG&A Margin	64.88	55.35	59.15	65.67	63.74
EBITDA Margin %	10.33	23.78	21.25	14.91	3.93
EBITA Margin %	9.19	22.68	20	13.31	1.83
EBIT Margin %	8.37	21.87	19.12	12.26	0.31
Income From Continuing Operations Margin %	6.47	17.51	14.46	9.06	-0.16
Net Income Margin %	6.22	17.03	14.18	8.77	0.07
Net Avail. For Common Margin %	6.22	17.03	14.18	8.77	0.07
Normalized Net Income Margin	4.78	13.28	11.34	7.17	0.59
Levered Free Cash Flow Margin	7.51	11.8	5.35	5.4	-10.19
Unlevered Free Cash Flow Margin	7.71	11.95	5.48	5.52	-10.02
Asset Turnover
Asset Turnover	1.62	1.32	1.16	1.05	0.84
Fixed Assets Turnover	12.35	9.7	9.4	8.67	6.94
Receivables Turnover (Average Receivables)	28.61	29.19	22.41	18.27	8.58
Inventory Turnover (Average Inventory)	5.86	4.55	2.15	1.44	1.3
Short Term Liquidity
Current Ratio	3.96	4.06	3.21	4.07	5.79
Quick Ratio	3.42	3.38	2.26	2.6	3.65
Operating Cash Flow to Current Liabilities	1.2	1.21	0.35	0.68	-0.16
Days Sales Outstanding (Average Receivables)	12.79	12.51	16.29	19.98	42.64
Days Outstanding Inventory (Average Inventory)	62.46	80.13	169.61	253.14	280.85
Average Days Payable Outstanding	35.92	44.37	49.55	59.61	65.92
Cash Conversion Cycle (Average Days)	39.33	48.27	136.35	213.51	257.57
Long Term Solvency
Total Debt/Equity	7.99	6.19	4.84	3.61	4.37
Total Debt / Total Capital	7.4	5.83	4.62	3.48	4.19
LT Debt/Equity	6.25	4.26	2.72	1.68	2
Long-Term Debt / Total Capital	5.79	4.02	2.6	1.62	1.92
Total Liabilities / Total Assets	25.55	24.56	22.26	20.73	16.9
EBIT / Interest Expense	25.51	91.65	91.98	63.18	1.13
EBITDA / Interest Expense	35	104.16	108.5	85.23	22.39
(EBITDA - Capex) / Interest Expense	24.74	99.55	100.43	78.66	10.34
Total Debt / EBITDA	0.45	0.15	0.14	0.16	0.65
Net Debt / EBITDA	-3.51	-1.62	-0.81	-1.42	-3.07
Total Debt / (EBITDA - Capex)	0.63	0.16	0.15	0.17	1.4
Net Debt / (EBITDA - Capex)	-4.97	-1.7	-0.87	-1.54	-6.65
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-6.47	24.14	-7.63	-16.73	-30.01
Gross Profit, 1 Yr. Growth %	-10.91	30.86	-6.37	-17.09	-38.9
EBITDA, 1 Yr. Growth %	16.79	185.85	-17.43	-41.58	-81.1
EBITA, 1 Yr. Growth %	18.36	206.45	-18.55	-44.56	-90.11
EBIT, 1 Yr. Growth %	7.82	224.4	-19.23	-46.6	-98.17
Earnings From Cont. Operations, 1 Yr. Growth %	12.87	235.85	-23.74	-47.81	-101.21
Net Income, 1 Yr. Growth %	8.42	239.94	-23.07	-48.53	-99.45
Normalized Net Income, 1 Yr. Growth %	9.36	244.66	-21.13	-47.37	-94.25
Diluted EPS Before Extra, 1 Yr. Growth %	8.74	181.73	-23.07	-53.41	-99.39
Accounts Receivable, 1 Yr. Growth %	67.64	-9.05	54.27	-34.4	174.69
Inventory, 1 Yr. Growth %	5.52	64.97	16.56	34.46	-4.82
Net Property, Plant and Equip., 1 Yr. Growth %	312.64	-3.6	-5.75	-13.94	-11.99
Total Assets, 1 Yr. Growth %	130.04	18.23	-6.05	-9.85	-15.45
Tangible Book Value, 1 Yr. Growth %	61.95	31.48	-2.76	-7.56	-13.59
Common Equity, 1 Yr. Growth %	104.4	22.97	-3.29	-7.64	-11.2
Cash From Operations, 1 Yr. Growth %	31.59	26.18	-75.32	64.89	-114.34
Capital Expenditures, 1 Yr. Growth %	142.15	-59.47	41.03	-36.7	80.9
Levered Free Cash Flow, 1 Yr. Growth %	-31.36	95.2	-58.13	-15.97	-238.58
Unlevered Free Cash Flow, 1 Yr. Growth %	-29.59	92.41	-57.65	-16.11	-233.09
Dividend Per Share, 1 Yr. Growth %	-76.22	752.94	-10.34	-42.31	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-14.96	7.75	7.09	-12.3	-23.86
Gross Profit, 2 Yr. CAGR %	-15.03	7.97	10.69	-11.89	-29.07
EBITDA, 2 Yr. CAGR %	1.99	82.71	53.63	-30.54	-67.28
EBITA, 2 Yr. CAGR %	2.44	90.45	57.99	-32.8	-76.98
EBIT, 2 Yr. CAGR %	-2.22	87.02	61.87	-34.33	-90.29
Earnings From Cont. Operations, 2 Yr. CAGR %	-2.9	94.7	60.03	-36.91	-92.06
Net Income, 2 Yr. CAGR %	-4.84	91.98	61.71	-37.07	-94.69
Normalized Net Income, 2 Yr. CAGR %	-6.83	94.14	64.87	-35.57	-82.6
Diluted EPS Before Extra, 2 Yr. CAGR %	-25.41	75.03	47.22	-40.13	-94.67
Accounts Receivable, 2 Yr. CAGR %	-34.09	23.47	18.45	0.6	34.23
Inventory, 2 Yr. CAGR %	-23.9	31.94	63.07	25.19	13.13
Net Property, Plant and Equip., 2 Yr. CAGR %	112.47	99.44	-4.68	-9.94	-12.97
Total Assets, 2 Yr. CAGR %	45.78	64.92	5.4	-7.97	-12.7
Tangible Book Value, 2 Yr. CAGR %	38.79	45.92	13.07	-5.19	-10.63
Common Equity, 2 Yr. CAGR %	54.47	58.54	9.05	-5.49	-9.44
Cash From Operations, 2 Yr. CAGR %	77.1	28.86	-44.2	-36.21	-51.38
Capital Expenditures, 2 Yr. CAGR %	71.52	-0.94	-24.4	-5.52	7.01
Levered Free Cash Flow, 2 Yr. CAGR %	94.23	15.75	-9.59	-40.68	5.07
Unlevered Free Cash Flow, 2 Yr. CAGR %	96.61	16.39	-9.73	-40.39	2.94
Dividend Per Share, 2 Yr. CAGR %	-48.66	42.41	176.53	-28.08	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-12.69	-3.53	2.36	-1.53	-18.8
Gross Profit, 3 Yr. CAGR %	-11.75	-1.88	2.96	0.53	-22.19
EBITDA, 3 Yr. CAGR %	-3.23	43.8	40.21	11.31	-55.45
EBITA, 3 Yr. CAGR %	-3.62	47.61	43.49	11.44	-64.92
EBIT, 3 Yr. CAGR %	-6.57	45.83	41.36	11.84	-80.32
Earnings From Cont. Operations, 3 Yr. CAGR %	-6.57	46.84	42.45	10.15	-83.12
Net Income, 3 Yr. CAGR %	-7.81	45.47	41.53	10.41	-87.05
Normalized Net Income, 3 Yr. CAGR %	-7.7	44.1	43.79	12.68	-71.2
Diluted EPS Before Extra, 3 Yr. CAGR %	-31.95	16.16	33.08	0.33	-87.03
Accounts Receivable, 3 Yr. CAGR %	-25.86	-26.62	32.99	-2.73	40.61
Inventory, 3 Yr. CAGR %	-19.51	-1.51	41.05	52.92	14.26
Net Property, Plant and Equip., 3 Yr. CAGR %	58.74	63.26	55.35	-7.87	-10.63
Total Assets, 3 Yr. CAGR %	30.41	35.95	36.72	0.05	-10.53
Tangible Book Value, 3 Yr. CAGR %	31.07	36.31	27.45	5.73	-8.08
Common Equity, 3 Yr. CAGR %	42.26	43.16	34.46	3.18	-7.43
Cash From Operations, 3 Yr. CAGR %	103.87	58.18	-25.72	-19.92	-61.21
Capital Expenditures, 3 Yr. CAGR %	58.99	6.04	11.44	-28.75	17.32
Levered Free Cash Flow, 3 Yr. CAGR %	95.17	94.55	-17.53	-11.77	-22.68
Unlevered Free Cash Flow, 3 Yr. CAGR %	98.05	95.2	-16.9	-11.91	-23.44
Dividend Per Share, 3 Yr. CAGR %	-56.03	31	22.05	64.01	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	1.11	-2.11	-5.26	-7.14	-9.07
Gross Profit, 5 Yr. CAGR %	1.69	-0.38	-3.38	-6.01	-11.29
EBITDA, 5 Yr. CAGR %	-	-	16.42	7.48	-21.66
EBITA, 5 Yr. CAGR %	31.61	23.55	17.45	7.75	-30.98
EBIT, 5 Yr. CAGR %	29.18	22.65	16.4	5.99	-51.56
Earnings From Cont. Operations, 5 Yr. CAGR %	31.66	22.53	15.87	4.73	-55.11
Net Income, 5 Yr. CAGR %	30.61	21.84	15.43	4.04	-61.92
Normalized Net Income, 5 Yr. CAGR %	26.13	20.83	16.41	4.43	-38.22
Diluted EPS Before Extra, 5 Yr. CAGR %	-9.37	-11.54	-7.34	-10.89	-63.27
Accounts Receivable, 5 Yr. CAGR %	45.59	12.56	-10.58	-16.75	33.48
Inventory, 5 Yr. CAGR %	4.5	2.48	6.76	15.67	29.14
Net Property, Plant and Equip., 5 Yr. CAGR %	34.98	27.71	29.44	28.69	23.21
Total Assets, 5 Yr. CAGR %	36.02	31.59	19.76	16.31	14.26
Tangible Book Value, 5 Yr. CAGR %	61.29	55.91	23.55	17.88	10.58
Common Equity, 5 Yr. CAGR %	69.28	61.37	27.91	21.25	14.8
Cash From Operations, 5 Yr. CAGR %	-	-	21.42	10	-37.3
Capital Expenditures, 5 Yr. CAGR %	-	-	18.09	1.25	9.65
Levered Free Cash Flow, 5 Yr. CAGR %	-	-	43.46	20.97	-9.14
Unlevered Free Cash Flow, 5 Yr. CAGR %	-	-	44.64	21.45	-9.47
Dividend Per Share, 5 Yr. CAGR %	-	-18.57	-8.25	3.06	-