Income Statement Symphony Life

Stocks

1538

MYL1538OO007

Real Estate Development & Operations

Delayed BURSA MALAYSIA 03:52:15 2026-10-02 EDT			5-day change	1st Jan Change
0.1750 ^MYR	-5.41%		0.00%	-20.45%

08-28	Symphony Life Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI
05-22	Symphony Life Berhad Reports Earnings Results for the Second Quarter and Six Months Ended March 31, 2026	CI

89487e5b.ByDjR9xF74z9y0HoZilw9yzGANgefr3UeI01-zoG1-g.RW-xNqk83sCOhR7bJ14nvxqjcJpsIeyaHvx0pA9I4ppVE6Z3jnOVwpqBMg

Published financial data: SYMPHONY LIFE

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: September	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Revenues	261M	298M	129M	70.5M	29.78M
Total Revenues	261M	298M	129M	70.5M	29.78M
Cost of Goods Sold, Total	177M	237M	86.17M	55.87M	6.35M
Gross Profit	84.05M	60.71M	42.79M	14.64M	23.42M
Selling General & Admin Expenses, Total	20.58M	22.67M	19.1M	16.4M	10.84M
Depreciation & Amortization - (IS)	7.67M	7.67M	6.96M	6.94M	5.23M
Other Operating Expenses	-574K	11.73M	89.62M	-15.32M	8.37M
Other Operating Expenses, Total	27.68M	42.07M	116M	8.02M	24.44M
Operating Income	56.37M	18.64M	-72.89M	6.62M	-1.02M
Interest Expense, Total	-11.94M	-13.78M	-9.08M	-10.16M	-8.29M
Interest And Investment Income	3.31M	1.53M	3.62M	815K	166K
Net Interest Expenses	-8.63M	-12.26M	-5.46M	-9.35M	-8.13M
Income (Loss) On Equity Invest.	26.9M	-14.89M	10.18M	-3.9M	2.37M
EBT, Excl. Unusual Items	74.64M	-8.51M	-68.17M	-6.63M	-6.78M
Gain (Loss) On Sale Of Investments	-68K	1.24M	-378K	-91K	8.51M
Gain (Loss) On Sale Of Assets	85K	50.56M	-	-633K	-
Asset Writedown	-	-1.04M	-3.53M	-	-
Other Unusual Items	-	18K	-	-	-
EBT, Incl. Unusual Items	74.66M	42.26M	-72.07M	-7.35M	1.72M
Income Tax Expense	19.53M	8.76M	8.21M	2.29M	6.65M
Earnings From Continuing Operations	55.13M	33.5M	-80.28M	-9.64M	-4.92M
Net Income to Company	55.13M	33.5M	-80.28M	-9.64M	-4.92M
Minority Interest	7.66M	4.09M	9.12M	1.66M	10.63M
Net Income - (IS)	62.8M	37.58M	-71.17M	-7.98M	5.71M
Net Income to Common Incl Extra Items	62.8M	37.58M	-71.17M	-7.98M	5.71M
Net Income to Common Excl. Extra Items	62.8M	37.58M	-71.17M	-7.98M	5.71M
Per Share Items
Net EPS - Basic	0.11	0.06	-0.11	-0.01	0.01
Basic EPS - Continuing Operations	0.11	0.06	-0.11	-0.01	0.01
Basic Weighted Average Shares Outstanding	560M	622M	655M	655M	656M
Net EPS - Diluted	0.11	0.06	-0.11	-0.01	0.01
Diluted EPS - Continuing Operations	0.11	0.06	-0.11	-0.01	0.01
Diluted Weighted Average Shares Outstanding	560M	622M	655M	655M	656M
Normalized Basic EPS	0.1	-0	-0.05	-0	0.01
Normalized Diluted EPS	0.1	-0	-0.05	-0	0.01
Dividend Per Share	0.02	-	-	-	-
Payout Ratio	2.11	7.83	-	-	-
Supplemental Items
EBITDA	63.77M	25.65M	-65.96M	13.5M	3.8M
EBITA	56.37M	18.64M	-72.89M	6.62M	-1.02M
EBIT	56.37M	18.64M	-72.89M	6.62M	-1.02M
EBITDAR	63.93M	25.65M	-65.96M	13.5M	5.7M
Effective Tax Rate - (Ratio)	26.15	20.73	-11.39	-31.12	385.35
Current Domestic Taxes	20.42M	10.71M	10.9M	1.03M	-
Total Current Taxes	20.42M	10.71M	10.9M	1.03M	22K
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	-1.5M	-7.12M	-2.69M	1.26M	6.62M
Normalized Net Income	54.31M	-1.23M	-33.49M	-2.48M	6.39M
Interest Capitalized	3.67M	2.63M	1.28M	99K	99K
Interest on Long-Term Debt	10.28M	11.54M	8.01M	7.54M	8.83M
Supplemental Operating Expense Items
Net Rental Expense, Total	159K	1K	1K	1K	1K
Imputed Operating Lease Interest Expense	47.83K	396	393	468	-
Imputed Operating Lease Depreciation	111K	604	607	532	-

Fiscal Period: September	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Assets
Cash And Equivalents	64.73M	168M	115M	61.05M	11.39M
Short Term Investments	3.36M	3.75M	78.6M	2.64M	3.91M
Trading Asset Securities, Total	-	-	-	-	-
Total Cash And Short Term Investments	68.1M	172M	194M	63.69M	15.3M
Accounts Receivable, Total	168M	68.54M	64.29M	26.59M	15.75M
Other Receivables	5.86M	11.51M	-63.11M	13.31M	28.63M
Notes Receivable	3.05M	96K	-	-	-
Total Receivables	177M	80.14M	1.18M	39.9M	44.38M
Inventory	603M	441M	159M	153M	158M
Prepaid Expenses	1.1M	-	93K	-	192K
Other Current Assets, Total	20.6M	76.68M	1.4M	67.64M	-
Total Current Assets	870M	770M	356M	324M	218M
Gross Property Plant And Equipment	36.63M	30.52M	26.38M	25.24M	26.94M
Accumulated Depreciation	-17.55M	-15.13M	-11.91M	-12.54M	-13.52M
Net Property Plant And Equipment	19.08M	15.4M	14.47M	12.7M	13.42M
Long-term Investments	322M	255M	290M	316M	391M
Goodwill	10.33M	10.33M	10.33M	10.33M	3.49M
Other Intangibles, Total	322K	111K	110K	15K	14K
Accounts Receivable Long-Term	-	2.58M	292K	117K	-
Deferred Tax Assets Long-Term	38.77M	38.9M	41.62M	40.48M	27.74M
Other Long-Term Assets, Total	260M	258M	480M	505M	484M
Total Assets	1.52B	1.35B	1.19B	1.21B	1.14B
Liabilities
Accounts Payable, Total	91.48M	72.11M	54.35M	77.34M	36.39M
Accrued Expenses, Total	17.71M	13.15M	15.86M	9.21M	2.98M
Short-term Borrowings	531K	1.02M	1.92M	1.34M	1.96M
Current Portion of Long-Term Debt	146M	75.37M	43.75M	50.13M	36.97M
Current Portion of Leases	324K	60K	54K	70K	568K
Current Income Taxes Payable	7.44M	4.56M	2.36M	159K	27K
Unearned Revenue Current, Total	24.25M	888K	854K	854K	854K
Other Current Liabilities	14.63M	21.43M	21.32M	22.19M	40.47M
Total Current Liabilities	302M	189M	140M	161M	120M
Long-Term Debt	274M	165M	135M	119M	94.44M
Long-Term Leases	287K	61K	52K	-	1.68M
Unearned Revenue Non Current	18.03M	13.9M	12.75M	11.73M	9.77M
Deferred Tax Liability Non Current	8.05M	6K	38K	166K	155K
Other Non Current Liabilities	-	5.06M	6.56M	-	-
Total Liabilities	603M	372M	295M	292M	226M
Common Stock, Total	433M	478M	478M	478M	481M
Retained Earnings	576M	592M	520M	480M	489M
Treasury Stock	-361K	-361K	-361K	-361K	-361K
Comprehensive Income and Other	-66.38M	-67.55M	-67.55M	-19.29M	-19.29M
Total Common Equity	943M	1B	930M	938M	950M
Minority Interest	-25.61M	-23.63M	-32.57M	-21.73M	-37.68M
Total Equity	917M	978M	898M	917M	912M
Total Liabilities And Equity	1.52B	1.35B	1.19B	1.21B	1.14B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	597M	661M	661M	661M	683M
ECS Total Common Shares Outstanding	653M	597M	661M	661M	683M
Book Value / Share	1.44	1.68	1.41	1.42	1.39
Tangible Book Value	932M	991M	920M	928M	946M
Tangible Book Value Per Share	1.43	1.66	1.39	1.4	1.39
Total Debt	422M	241M	180M	170M	136M
Net Debt	353M	69.13M	-13.47M	107M	120M
Debt Equivalent Oper. Leases	1.27M	8K	8K	8K	-
Minority Interest, Total (Incl. Fin. Div)	-25.61M	-23.63M	-32.57M	-21.73M	-37.68M
Equity Method Investments, Total	319M	253M	288M	314M	371M
Account Code - Inventory Valuation	8	8	8	8	3
Inventories - Work In Process, Total	508M	295M	71.64M	78.12M	97.85M
Inventories - Finished Goods, Total	94.89M	145M	87.35M	74.74M	60.5M
Land - (BS)	158K	158K	158K	158K	158K
Buildings, Total	17M	16.64M	13.08M	12.41M	12.23M
Machinery, Total	10.22M	6.04M	6.18M	5.77M	5.62M
Full Time Employees	176	145	130	108	113
Accumulated Allowance for Doubtful Accounts (Supple)	10.18M	10.17M	5.65M	5.65M	5.65M

Fiscal Period: September	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Net Income	62.8M	37.58M	-71.17M	-7.98M	5.71M
Depreciation & Amortization - CF	7.74M	7.67M	6.96M	6.94M	5.23M
Amortization of Goodwill and Intangible Assets - (CF)	-	1K	1K	1K	667
Depreciation & Amortization, Total	7.74M	7.67M	6.96M	6.94M	5.23M
(Gain) Loss From Sale Of Asset	-85K	-52.15M	41K	2K	-3.94M
(Gain) Loss on Sale of Investments - (CF)	68K	352K	337K	722K	-3.88M
Asset Writedown & Restructuring Costs	-	1.04M	466K	-	-
(Income) Loss On Equity Investments - (CF)	-26.9M	14.89M	-10.18M	3.9M	-2.37M
Provision and Write-off of Bad Debts	53K	-21K	90.84M	12.97M	-
Other Operating Activities, Total	-10.42M	-19.72M	-12.23M	-32.3M	9.92M
Change In Accounts Receivable	37.5M	32.18M	-10.26M	28.08M	-8.13M
Change In Inventories	-33.12M	163M	49.85M	6.92M	-3.68M
Change In Accounts Payable	-12.44M	-41.18M	-10.04M	9.69M	-1.67M
Change in Other Net Operating Assets	9.08M	-5.95M	-	-	-
Cash from Operations	34.28M	138M	34.62M	28.94M	-2.8M
Capital Expenditure	-1.11M	-179K	-152K	-42K	-80.67K
Sale of Property, Plant, and Equipment	107K	65.13M	-	43K	41.33K
Cash Acquisitions	-	-2M	-	-7.21M	-46.67K
Divestitures	-	-	-	-	10K
Sale (Purchase) of Real Estate properties	-904K	-505K	-1.7M	-6.53M	-300K
Investment in Marketable and Equity Securities, Total	-10.1M	-14.86M	-25M	-29.7M	-43.9M
Other Investing Activities, Total	386K	59.54M	-	-65.5M	45.1M
Cash from Investing	-11.63M	107M	-26.86M	-109M	816K
Short Term Debt Issued, Total	-	-	-	-	-
Long-Term Debt Issued, Total	19.06M	-	-	8M	-
Total Debt Issued	19.06M	-	-	8M	-
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	-3.44M	-181M	-61.59M	-17.53M	-37.94M
Total Debt Repaid	-3.44M	-181M	-61.59M	-17.53M	-25.3M
Issuance of Common Stock	-	34.45M	-	35.78M	2.05M
Repurchase of Common Stock	-	-	-	-	-
Common Dividends Paid	-1.32M	-2.94M	-	-	-
Common & Preferred Stock Dividends Paid	-1.32M	-2.94M	-	-	-
Other Financing Activities, Total	-2.15M	8.8M	497K	1.24M	-8.29M
Cash from Financing	12.15M	-141M	-61.09M	27.49M	-31.54M
Net Change in Cash	34.8M	104M	-53.33M	-52.5M	-33.52M
Supplemental Items
Cash Interest Paid	15.57M	15.26M	9.99M	10.16M	8.29M
Cash Income Tax Paid (Refund)	14.17M	22.62M	13.06M	6.08M	391K
Levered Free Cash Flow	-137M	167M	299M	-3.83M	-
Unlevered Free Cash Flow	-129M	175M	305M	2.52M	-
Change In Net Working Capital	171M	-156M	-343M	8.51M	-
Net Debt Issued / Repaid	15.62M	-181M	-61.59M	-9.53M	-25.3M

Fiscal Period: September	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Profitability
Return on Assets	2.36	0.82	-3.58	0.34	-
Return on Total Capital	2.7	0.91	-3.97	0.38	-
Return On Equity %	6.19	3.55	-8.56	-1.06	-
Return on Common Equity	6.89	3.89	-7.37	-0.85	-
Margin Analysis
Gross Profit Margin %	32.18	20.4	33.18	20.76	78.66
SG&A Margin	7.88	7.62	14.81	23.26	36.41
EBITDA Margin %	24.42	8.62	-51.15	19.15	12.76
EBITA Margin %	21.58	6.26	-56.52	9.39	-3.43
EBIT Margin %	21.58	6.26	-56.53	9.39	-3.43
Income From Continuing Operations Margin %	21.11	11.26	-62.26	-13.67	-16.53
Net Income Margin %	24.04	12.63	-55.19	-11.32	19.18
Net Avail. For Common Margin %	24.04	12.63	-55.19	-11.32	19.18
Normalized Net Income Margin	20.8	-0.41	-25.97	-3.52	21.47
Levered Free Cash Flow Margin	-52.32	56.04	231.88	-5.43	-
Unlevered Free Cash Flow Margin	-49.46	58.94	236.28	3.58	-
Asset Turnover
Asset Turnover	0.18	0.21	0.1	0.06	-
Fixed Assets Turnover	9.98	17.26	8.64	5.19	-
Receivables Turnover (Average Receivables)	1.93	2.53	1.93	1.55	-
Inventory Turnover (Average Inventory)	0.35	0.46	0.29	0.36	-
Short Term Liquidity
Current Ratio	2.88	4.08	2.53	2.01	1.82
Quick Ratio	0.8	1.34	1.39	0.64	0.5
Operating Cash Flow to Current Liabilities	0.11	0.73	0.25	0.18	-0.02
Days Sales Outstanding (Average Receivables)	189.01	144.35	188.79	235.88	-
Days Outstanding Inventory (Average Inventory)	1.06K	800.87	1.27K	1.02K	-
Average Days Payable Outstanding	101.42	379.68	-118.05	484.61	-
Cash Conversion Cycle (Average Days)	1.15K	565.53	1.58K	772.72	-
Long Term Solvency
Total Debt/Equity	45.97	24.66	20.11	18.59	14.87
Total Debt / Total Capital	31.49	19.78	16.74	15.68	12.94
LT Debt/Equity	29.95	16.85	15.01	12.97	10.54
Long-Term Debt / Total Capital	20.52	13.51	12.5	10.93	9.17
Total Liabilities / Total Assets	39.68	27.57	24.71	24.16	19.87
EBIT / Interest Expense	4.72	1.35	-8.03	0.65	-0.12
EBITDA / Interest Expense	5.37	1.91	-7.26	1.33	0.51
(EBITDA - Capex) / Interest Expense	5.27	1.9	-7.28	1.33	0.5
Total Debt / EBITDA	6.58	9.17	-2.74	12.56	32.2
Net Debt / EBITDA	5.51	2.63	0.2	7.87	28.57
Total Debt / (EBITDA - Capex)	6.69	9.23	-2.73	12.6	32.83
Net Debt / (EBITDA - Capex)	5.61	2.65	0.2	7.89	29.12
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	18.7	13.96	-56.67	-45.33	-
Gross Profit, 1 Yr. Growth %	228.1	-30.77	-29.52	-65.8	-
EBITDA, 1 Yr. Growth %	804.3	-61.95	-357.19	-120.44	-
EBITA, 1 Yr. Growth %	-20.45K	-68.94	-491.14	-109.07	-
EBIT, 1 Yr. Growth %	-20.45K	-68.95	-491.16	-109.07	-
Earnings From Cont. Operations, 1 Yr. Growth %	10.09	-38.5	-339.68	-88	-
Net Income, 1 Yr. Growth %	0.54	-39.47	-289.36	-88.79	-
Normalized Net Income, 1 Yr. Growth %	15.4	-102.27	2.62K	-92.59	-
Diluted EPS Before Extra, 1 Yr. Growth %	-2.07	-45.58	-279.86	-88.79	-
Accounts Receivable, 1 Yr. Growth %	63.63	-58.93	-6.99	-58.64	-
Inventory, 1 Yr. Growth %	42.33	-26.43	-63.92	-3.86	-
Net Property, Plant and Equip., 1 Yr. Growth %	-42.61	-19.33	-6.03	-12.21	-
Total Assets, 1 Yr. Growth %	4.09	-10.09	-11.7	1.37	-
Tangible Book Value, 1 Yr. Growth %	7.07	7.52	-7.2	0.89	-
Common Equity, 1 Yr. Growth %	6.98	7.41	-7.12	0.87	-
Cash From Operations, 1 Yr. Growth %	-35.49	301.93	-75.91	-16.39	-
Capital Expenditures, 1 Yr. Growth %	-76.5	-83.93	-15.08	-72.37	-
Levered Free Cash Flow, 1 Yr. Growth %	-292.73	-227.76	23.67	-101.71	-
Unlevered Free Cash Flow, 1 Yr. Growth %	-260.92	-243.16	21.68	-98.9	-
Dividend Per Share, 1 Yr. Growth %	0	-	-	-	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	14.59	16.31	-29.73	-51.33	-
Gross Profit, 2 Yr. CAGR %	42.18	53.94	-30.15	-50.9	-
EBITDA, 2 Yr. CAGR %	183.53	90.7	-1.08	-27.45	-
EBITA, 2 Yr. CAGR %	205.58	720.23	10.21	-40.39	-
EBIT, 2 Yr. CAGR %	205.58	720.21	10.21	-40.4	-
Earnings From Cont. Operations, 2 Yr. CAGR %	-14.51	-18.21	21.4	-46.36	-
Net Income, 2 Yr. CAGR %	-10.39	-22.43	7.06	-53.92	-
Normalized Net Income, 2 Yr. CAGR %	9.22	-83.81	-21.44	41.92	-
Diluted EPS Before Extra, 2 Yr. CAGR %	-26.46	-27.41	-1.07	-55.1	-
Accounts Receivable, 2 Yr. CAGR %	8.5	-18.27	-37.93	-37.97	-
Inventory, 2 Yr. CAGR %	14.77	1.99	-48.48	-41.1	-
Net Property, Plant and Equip., 2 Yr. CAGR %	8.05	-31.96	-12.94	-9.17	-
Total Assets, 2 Yr. CAGR %	1.88	-3.84	-10.9	-5.39	-
Tangible Book Value, 2 Yr. CAGR %	7.3	6.71	-0.11	-3.24	-
Common Equity, 2 Yr. CAGR %	7.2	6.62	-0.12	-3.21	-
Cash From Operations, 2 Yr. CAGR %	-15.56	61.02	0.5	-55.12	-
Capital Expenditures, 2 Yr. CAGR %	-16.35	-80.57	-63.06	-51.56	-
Levered Free Cash Flow, 2 Yr. CAGR %	124.47	53.39	51.34	-87.42	-
Unlevered Free Cash Flow, 2 Yr. CAGR %	157.84	47.83	57.7	-89.96	-
Dividend Per Share, 2 Yr. CAGR %	41.42	-	-	-	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	27.78	14.38	-16.31	-35.37	-
Gross Profit, 3 Yr. CAGR %	39.89	13.44	18.65	-44.94	-
EBITDA, 3 Yr. CAGR %	181.56	47.86	110.69	-41.49	-
EBITA, 3 Yr. CAGR %	127.12	45.61	540.82	-52.04	-
EBIT, 3 Yr. CAGR %	127.12	45.6	540.82	-52.04	-
Earnings From Cont. Operations, 3 Yr. CAGR %	17.98	-23.71	17.04	-43.86	-
Net Income, 3 Yr. CAGR %	21.88	-21.67	4.45	-49.54	-
Normalized Net Income, 3 Yr. CAGR %	28.03	-69.97	-10.72	-64.23	-
Diluted EPS Before Extra, 3 Yr. CAGR %	-3.01	-33.73	-1.77	-52.12	-
Accounts Receivable, 3 Yr. CAGR %	8.24	-21.67	-14.43	-45.78	-
Inventory, 3 Yr. CAGR %	8.55	-1.26	-27.87	-36.57	-
Net Property, Plant and Equip., 3 Yr. CAGR %	7.28	-1.98	-24.23	-12.69	-
Total Assets, 3 Yr. CAGR %	4.47	-2.67	-6.54	-6.98	-
Tangible Book Value, 3 Yr. CAGR %	13.19	6.98	1.86	0.22	-
Common Equity, 3 Yr. CAGR %	12.98	6.89	1.83	0.21	-
Cash From Operations, 3 Yr. CAGR %	31.37	42.05	-13.31	-5.48	-
Capital Expenditures, 3 Yr. CAGR %	88.62	-51.73	-68.23	-66.47	-
Levered Free Cash Flow, 3 Yr. CAGR %	180.91	83.22	61.57	-69.17	-
Unlevered Free Cash Flow, 3 Yr. CAGR %	640.98	108.23	55.99	-72.59	-
Dividend Per Share, 3 Yr. CAGR %	-	-	-	-	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	12.6	5.05	0.6	-18.73	-
Gross Profit, 5 Yr. CAGR %	9.6	0.13	6.86	-18.85	-
EBITDA, 5 Yr. CAGR %	26.08	7.3	87.36	11.22	-
EBITA, 5 Yr. CAGR %	26	3.29	72.21	1.86	-
EBIT, 5 Yr. CAGR %	26.02	3.3	72.22	1.86	-
Earnings From Cont. Operations, 5 Yr. CAGR %	38.07	2.05	19.05	-33.74	-
Net Income, 5 Yr. CAGR %	36.62	3.38	15.46	-36.65	-
Normalized Net Income, 5 Yr. CAGR %	28.07	-44.88	5.29	-44.11	-
Diluted EPS Before Extra, 5 Yr. CAGR %	19.13	-11.75	-2.45	-43.28	-
Accounts Receivable, 5 Yr. CAGR %	6.72	-15.65	-13.45	-28.53	-
Inventory, 5 Yr. CAGR %	8.44	0.73	-19.54	-19.7	-
Net Property, Plant and Equip., 5 Yr. CAGR %	-24.86	-30.74	-1.31	-4.92	-
Total Assets, 5 Yr. CAGR %	6.01	2.51	-2.21	-3.77	-
Tangible Book Value, 5 Yr. CAGR %	10.22	10.61	7.43	2.77	-
Common Equity, 5 Yr. CAGR %	10.05	10.44	7.32	2.73	-
Cash From Operations, 5 Yr. CAGR %	33.64	21.58	18.02	-9.65	-
Capital Expenditures, 5 Yr. CAGR %	-40.75	-61.15	-1.75	-51.67	-
Levered Free Cash Flow, 5 Yr. CAGR %	36.55	13.38	117.36	-32.4	-
Unlevered Free Cash Flow, 5 Yr. CAGR %	37.92	15.77	294.84	-33.52	-
Dividend Per Share, 5 Yr. CAGR %	0	-	-	-	-