Income Statement FoundPac Group

Stocks

5277

MYL5277OO008

Electronic Equipment & Parts

Market Closed - BURSA MALAYSIA 12:50:02 14/09/2026 +04			5-day change	1st Jan Change
0.3950 ^MYR	0.00%		+1.28%	+17.91%

08-26	FoundPac Group Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI
08-26	Foundpac Group Berhad Reports Impairment Loss on Goodwill for the Fourth Quarter Ended June 30, 2026	CI

523f4658f39b356b04a.kpaj1oMSZyyGn80DnvCEey-k33OjeS7BMNnZIA7vjUo.-PHCk8lqFV3j7q5n2cfML32RqCXuC0SMcZGaRUqmuyD63MaC8l4OX9nW-Q

Published financial data: FOUNDPAC GROUP

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: June	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Revenues	48.99M	71.03M	72.38M	64.15M	48.46M
Total Revenues	48.99M	71.03M	72.38M	64.15M	48.46M
Cost of Goods Sold, Total	26.81M	45.22M	50.71M	46.54M	26.64M
Gross Profit	22.18M	25.8M	21.67M	17.61M	21.83M
Selling General & Admin Expenses, Total	8.77M	11.47M	12.93M	13.51M	9.72M
Provision for Bad Debts	80.56K	347K	-356K	-459K	-113K
Other Operating Expenses, Total	8.85M	11.82M	12.57M	13.05M	9.6M
Operating Income	13.33M	13.98M	9.1M	4.56M	12.23M
Interest Expense, Total	-5.8K	-151K	-45.07K	-93.91K	-862K
Interest And Investment Income	875K	28.31K	318K	141K	239K
Net Interest Expenses	870K	-122K	272K	47.51K	-623K
Currency Exchange Gains (Loss)	-	-	1.61M	-	-
Other Non Operating Income (Expenses)	430K	2.67M	2.42M	6.27M	8.36M
EBT, Excl. Unusual Items	14.63M	16.53M	13.4M	10.88M	19.96M
Impairment of Goodwill	-	-150K	-300K	-3M	-3.2M
Gain (Loss) On Sale Of Investments	-	-43.52K	-	-	-
Gain (Loss) On Sale Of Assets	-	-	42K	-	-
Asset Writedown	-	-60.09K	-	-	-
EBT, Incl. Unusual Items	14.63M	16.28M	13.14M	7.88M	16.76M
Income Tax Expense	2.77M	4.21M	6.04M	3.08M	4.64M
Earnings From Continuing Operations	11.86M	12.07M	7.09M	4.8M	12.12M
Earnings Of Discontinued Operations	-	-	-	-	-11.78M
Net Income to Company	11.86M	12.07M	7.09M	4.8M	343K
Minority Interest	-206K	249K	1.99M	1.62M	1.26M
Net Income - (IS)	11.65M	12.32M	9.08M	6.42M	1.61M
Net Income to Common Incl Extra Items	11.65M	12.32M	9.08M	6.42M	1.61M
Net Income to Common Excl. Extra Items	11.65M	12.32M	9.08M	6.42M	13.38M
Per Share Items
Net EPS - Basic	0.02	0.02	0.02	0.01	0
Basic EPS - Continuing Operations	0.02	0.02	0.02	0.01	0.02
Basic Weighted Average Shares Outstanding	542M	541M	543M	545M	545M
Net EPS - Diluted	0.02	0.02	0.02	0.01	0
Diluted EPS - Continuing Operations	0.02	0.02	0.02	0.01	0.02
Diluted Weighted Average Shares Outstanding	542M	541M	545M	545M	545M
Normalized Basic EPS	0.02	0.02	0.02	0.02	0.03
Normalized Diluted EPS	0.02	0.02	0.02	0.02	0.03
Dividend Per Share	0.02	0.02	0.02	0.02	0.02
Payout Ratio	69.74	65.81	89.76	127.29	508.73
Supplemental Items
EBITDA	17.46M	18.47M	13.73M	8.32M	15.9M
EBITA	13.33M	13.98M	9.1M	4.56M	12.23M
EBIT	13.33M	13.98M	9.1M	4.56M	12.23M
EBITDAR	17.64M	18.78M	14.09M	8.66M	16.09M
Effective Tax Rate - (Ratio)	18.97	25.84	46.01	39.13	27.68
Current Domestic Taxes	-	-	-	-	-
Total Current Taxes	3.16M	4.99M	4.83M	2.71M	4.24M
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	-386K	-781K	1.22M	379K	403K
Normalized Net Income	8.94M	10.58M	10.36M	8.42M	13.74M
Interest on Long-Term Debt	5.8K	55.82K	45.07K	93.91K	92.12K
Supplemental Operating Expense Items
Selling and Marketing Expenses	2.61M	1.9M	2M	1.83M	1.51M
General and Administrative Expenses	6.15M	9.58M	10.93M	11.67M	8.2M
Net Rental Expense, Total	180K	308K	366K	340K	191K
Imputed Operating Lease Interest Expense	-	-	88.87K	134K	69.66K
Imputed Operating Lease Depreciation	-	-	277K	206K	121K
Stock-Based Comp., Other (Total)	-	1.28M	1.29M	941K	346K
Total Stock-Based Compensation	-	1.28M	1.29M	941K	346K

Fiscal Period: June	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Assets
Cash And Equivalents	56.2M	50.39M	52.18M	27.84M	27M
Short Term Investments	-	-	2.04M	-	153K
Total Cash And Short Term Investments	56.2M	50.39M	54.22M	27.84M	27.15M
Accounts Receivable, Total	9.33M	16.05M	14.17M	10.68M	9.09M
Other Receivables	658K	1.85M	957K	1.24M	786K
Total Receivables	9.99M	17.9M	15.13M	11.92M	9.88M
Inventory	4.75M	12.93M	9.87M	8.14M	4.1M
Prepaid Expenses	151K	1.25M	384K	461K	344K
Other Current Assets, Total	-	-	3.8M	4.33M	-
Total Current Assets	71.09M	82.47M	83.4M	52.69M	41.48M
Gross Property Plant And Equipment	41.44M	51.52M	52.71M	56.77M	91.31M
Accumulated Depreciation	-17.08M	-27.1M	-30.12M	-32.24M	-29.38M
Net Property Plant And Equipment	24.36M	24.42M	22.59M	24.52M	61.93M
Goodwill	15M	16.53M	16.23M	13.23M	8.95M
Other Intangibles, Total	78.57K	-	-	-	-
Deferred Tax Assets Long-Term	340K	1.59M	310K	126K	111K
Other Long-Term Assets, Total	-	-	-	30M	34M
Total Assets	111M	125M	123M	121M	146M
Liabilities
Accounts Payable, Total	3.29M	8.71M	4.23M	4.65M	2.72M
Accrued Expenses, Total	-	-	-	-	1.53M
Current Portion of Long-Term Debt	-	-	-	-	1.97M
Current Portion of Leases	-	864K	733K	946K	234K
Current Income Taxes Payable	17K	687K	1.55M	45K	1.23M
Unearned Revenue Current, Total	512K	1.82M	1.4M	95.79K	301K
Other Current Liabilities	1.55M	3.42M	3.48M	4.45M	1.85M
Total Current Liabilities	5.37M	15.51M	11.4M	10.19M	9.83M
Long-Term Debt	-	-	-	-	33.4M
Long-Term Leases	-	498K	873K	1.26M	-
Unearned Revenue Non Current	489K	250K	11.15K	-	-
Deferred Tax Liability Non Current	2.33M	2.11M	2.04M	2.41M	2.8M
Total Liabilities	8.19M	18.36M	14.32M	13.86M	46.03M
Common Stock, Total	60M	60M	61.79M	62.39M	63.14M
Retained Earnings	37.69M	41.14M	41.96M	40.14M	34.6M
Treasury Stock	-821K	-1.34M	-1.34M	-1.41M	-1.83M
Comprehensive Income and Other	1.85M	3.13M	3.95M	5.24M	4.34M
Total Common Equity	98.72M	103M	106M	106M	100M
Minority Interest	3.96M	3.72M	1.84M	337K	185K
Total Equity	103M	107M	108M	107M	100M
Total Liabilities And Equity	111M	125M	123M	121M	146M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	541M	540M	544M	545M	545M
ECS Total Common Shares Outstanding	541M	540M	544M	545M	545M
Book Value / Share	0.18	0.19	0.2	0.2	0.18
Tangible Book Value	83.64M	86.4M	90.13M	93.13M	91.3M
Tangible Book Value Per Share	0.15	0.16	0.17	0.17	0.17
Total Debt	0	1.36M	1.61M	2.21M	35.6M
Net Debt	-56.2M	-49.02M	-52.61M	-25.63M	8.44M
Debt Equivalent Oper. Leases	1.44M	2.46M	2.93M	2.72M	1.53M
Minority Interest, Total (Incl. Fin. Div)	3.96M	3.72M	1.84M	337K	185K
Account Code - Inventory Valuation	6	3	3	3	3
Inventories - Raw Materials, Total	1.57M	4.78M	4.87M	3.92M	950K
Inventories - Work In Process, Total	2.04M	5.68M	2.1M	1.79M	1.77M
Inventories - Finished Goods, Total	1.14M	2.48M	2.9M	2.43M	1.38M
Land - (BS)	-	-	-	-	-
Buildings, Total	5.1M	5.46M	5.46M	5.7M	28.03M
Machinery, Total	26.15M	32.69M	33.87M	39.71M	34.39M
Full Time Employees	-	-	388	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	580K	928K	571K	113K	-

Fiscal Period: June	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Net Income	11.65M	12.32M	9.08M	6.42M	1.61M
Depreciation & Amortization - CF	4.62M	5.48M	5.78M	4.98M	5.44M
Depreciation & Amortization, Total	4.62M	5.48M	5.78M	4.98M	5.44M
Amortization of Deferred Charges, Total - (CF)	13.87K	18.49K	-	-	-
(Gain) Loss From Sale Of Asset	-70.18K	-192K	-41.85K	-2.02K	8.21M
(Gain) Loss on Sale of Investments - (CF)	80.56K	391K	-356K	-459K	-113K
Asset Writedown & Restructuring Costs	23	536K	301K	373K	-798K
Stock-Based Compensation (CF)	-	1.28M	1.29M	941K	346K
Net Cash From Discontinued Operations	-	-	-	-	-11.78M
Other Operating Activities, Total	-2.29M	-536K	-653K	-3.14M	12.53M
Change In Accounts Receivable	5.43M	-525K	2.65M	3.85M	3.84M
Change In Inventories	173K	-2.75M	2.15M	765K	1.85M
Change In Accounts Payable	-1.33M	-3.02M	-4.46M	1.39M	-5.53M
Change in Unearned Revenues	-355K	1.31M	-424K	-1.3M	71.67K
Change in Other Net Operating Assets	255K	-855K	-184K	-76.9K	-
Cash from Operations	18.18M	13.46M	15.14M	13.74M	15.67M
Capital Expenditure	-3.2M	-1.04M	-5.2M	-8.09M	-20.72M
Sale of Property, Plant, and Equipment	72.26K	193K	50.45K	5.35K	70.37K
Cash Acquisitions	-1.68M	-3.63M	-	-	-
Divestitures	-	-	-	362K	-911K
Sale (Purchase) of Real Estate properties	-	-	-	-24.82M	-
Sale (Purchase) of Intangible assets	-31.24K	-	-	-	-
Investment in Marketable and Equity Securities, Total	-	-	-1.97M	2.04M	-
Other Investing Activities, Total	875K	768K	1.45M	1.25M	-20.17M
Cash from Investing	-3.96M	-3.71M	-5.68M	-29.26M	-41.74M
Long-Term Debt Issued, Total	-	-	-	-	37.69M
Total Debt Issued	-	-	-	-	37.69M
Long-Term Debt Repaid, Total	-219K	-3.11M	-901K	-935K	-3.21M
Total Debt Repaid	-219K	-3.11M	-901K	-935K	-3.21M
Issuance of Common Stock	-	-	1.32M	442K	550K
Repurchase of Common Stock	-821K	-520K	-	-69.16K	-418K
Common Dividends Paid	-8.12M	-8.11M	-8.15M	-8.17M	-8.17M
Common & Preferred Stock Dividends Paid	-8.12M	-8.11M	-8.15M	-8.17M	-8.17M
Other Financing Activities, Total	-25.8K	-3.79M	-45.07K	-93.91K	-957K
Cash from Financing	-9.19M	-15.53M	-7.78M	-8.83M	25.49M
Foreign Exchange Rate Adjustments	33.37K	-28.65K	110K	847	-255K
Net Change in Cash	5.06M	-5.81M	1.8M	-24.35M	-836K
Supplemental Items
Cash Interest Paid	5.8K	151K	45.07K	93.91K	957K
Cash Income Tax Paid (Refund)	4.49M	4.19M	3.06M	4.39M	3.23M
Levered Free Cash Flow	13.62M	6.46M	6.46M	3.53M	-3.99M
Unlevered Free Cash Flow	13.63M	6.56M	6.49M	3.59M	-3.45M
Change In Net Working Capital	-3.89M	7.92M	1.07M	-2.91M	-3.85M
Net Debt Issued / Repaid	-219K	-3.11M	-901K	-935K	34.48M

Fiscal Period: June	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Profitability
Return on Assets	7.61	7.41	4.6	2.35	5.72
Return on Total Capital	8.24	8.3	5.22	2.61	6.24
Return On Equity %	11.74	11.53	6.6	4.47	11.7
Return on Common Equity	11.96	12.22	8.68	6.03	12.96
Margin Analysis
Gross Profit Margin %	45.27	36.33	29.94	27.45	45.04
SG&A Margin	17.9	16.16	17.86	21.05	20.05
EBITDA Margin %	35.64	26	18.96	12.96	32.81
EBITA Margin %	27.21	19.69	12.57	7.11	25.22
EBIT Margin %	27.21	19.69	12.57	7.11	25.22
Income From Continuing Operations Margin %	24.2	17	9.8	7.48	25.01
Net Income Margin %	23.78	17.35	12.55	10	3.32
Net Avail. For Common Margin %	23.78	17.35	12.55	10	27.62
Normalized Net Income Margin	18.24	14.9	14.32	13.13	28.35
Levered Free Cash Flow Margin	27.81	9.1	8.93	5.5	-8.22
Unlevered Free Cash Flow Margin	27.82	9.23	8.96	5.59	-7.11
Asset Turnover
Asset Turnover	0.45	0.6	0.58	0.53	0.36
Fixed Assets Turnover	1.97	2.91	3.08	2.72	1.12
Receivables Turnover (Average Receivables)	4.21	5.6	4.79	5.16	4.9
Inventory Turnover (Average Inventory)	6.19	5.11	4.45	5.17	4.35
Short Term Liquidity
Current Ratio	13.24	5.32	7.32	5.17	4.22
Quick Ratio	12.33	4.4	6.09	3.9	3.77
Operating Cash Flow to Current Liabilities	3.39	0.87	1.33	1.35	1.59
Days Sales Outstanding (Average Receivables)	86.68	65.22	76.2	70.89	74.45
Days Outstanding Inventory (Average Inventory)	58.92	71.38	82.07	70.83	83.91
Average Days Payable Outstanding	41.61	41.04	49.57	36.25	59.55
Cash Conversion Cycle (Average Days)	103.99	95.56	108.69	105.47	98.81
Long Term Solvency
Total Debt/Equity	-	1.28	1.48	2.07	35.44
Total Debt / Total Capital	-	1.26	1.46	2.03	26.17
LT Debt/Equity	-	0.47	0.81	1.18	33.25
Long-Term Debt / Total Capital	-	0.46	0.8	1.16	24.55
Total Liabilities / Total Assets	7.38	14.69	11.69	11.5	31.42
EBIT / Interest Expense	2.3K	92.77	201.89	48.56	14.19
EBITDA / Interest Expense	3.09K	129.11	330.11	101.6	20.5
(EBITDA - Capex) / Interest Expense	2.54K	122.21	214.75	15.44	-3.55
Total Debt / EBITDA	-	0.07	0.11	0.23	2.02
Net Debt / EBITDA	-3.13	-2.52	-3.54	-2.69	0.48
Total Debt / (EBITDA - Capex)	-	0.07	0.17	1.52	-11.64
Net Debt / (EBITDA - Capex)	-3.81	-2.66	-5.44	-17.68	-2.76
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-4.04	44.98	1.91	-11.37	8.28
Gross Profit, 1 Yr. Growth %	-18.93	16.33	-16	-18.76	20.03
EBITDA, 1 Yr. Growth %	-24.23	5.78	-25.67	-39.42	12.13
EBITA, 1 Yr. Growth %	-30.62	4.88	-34.91	-49.88	17.22
EBIT, 1 Yr. Growth %	-30.62	4.88	-34.91	-49.88	17.22
Earnings From Cont. Operations, 1 Yr. Growth %	-30.52	1.83	-41.25	-32.35	22.2
Net Income, 1 Yr. Growth %	-27.47	5.77	-26.27	-29.35	-74.97
Normalized Net Income, 1 Yr. Growth %	-27.37	18.4	-0.94	-18.95	17.82
Diluted EPS Before Extra, 1 Yr. Growth %	-27.88	6	-26.7	-29.44	15.87
Accounts Receivable, 1 Yr. Growth %	-33.04	72	-11.71	-24.64	-14.87
Inventory, 1 Yr. Growth %	21.82	172.07	-23.68	-17.48	-49.64
Net Property, Plant and Equip., 1 Yr. Growth %	-4.36	0.25	-7.48	8.55	152.53
Total Assets, 1 Yr. Growth %	2.68	12.76	-1.99	-1.6	21.48
Tangible Book Value, 1 Yr. Growth %	0.33	3.3	4.33	3.33	-1.96
Common Equity, 1 Yr. Growth %	2.82	4.26	3.34	-0	-5.74
Cash From Operations, 1 Yr. Growth %	-22.07	-25.96	4.36	-9.25	14.11
Capital Expenditures, 1 Yr. Growth %	-48.32	-67.5	148.65	55.61	156.11
Levered Free Cash Flow, 1 Yr. Growth %	-0.75	-52.56	19.37	-45.38	-132.4
Unlevered Free Cash Flow, 1 Yr. Growth %	-0.8	-51.88	17.84	-44.72	-127.98
Dividend Per Share, 1 Yr. Growth %	25	0	0	0	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	4.4	17.95	21.55	-4.96	-18.17
Gross Profit, 2 Yr. CAGR %	-1.92	-2.89	-1.15	-17.39	0.36
EBITDA, 2 Yr. CAGR %	-2.08	-10.47	-11.33	-32.9	7.64
EBITA, 2 Yr. CAGR %	-6.4	-14.7	-17.38	-42.89	15.91
EBIT, 2 Yr. CAGR %	-6.4	-14.7	-17.38	-42.89	15.91
Earnings From Cont. Operations, 2 Yr. CAGR %	-3.24	-15.89	-22.65	-36.96	30.73
Net Income, 2 Yr. CAGR %	-0.67	-12.42	-11.69	-27.83	-57.95
Normalized Net Income, 2 Yr. CAGR %	-3.06	-7.27	7.69	-10.28	14.99
Diluted EPS Before Extra, 2 Yr. CAGR %	-2.48	-12.56	-11.85	-28.08	21.24
Accounts Receivable, 2 Yr. CAGR %	-8.72	7.32	23.23	-18.43	-19.9
Inventory, 2 Yr. CAGR %	17.01	82.05	44.1	-20.64	-35.54
Net Property, Plant and Equip., 2 Yr. CAGR %	2.45	-2.08	-3.69	0.22	65.57
Total Assets, 2 Yr. CAGR %	11.4	7.6	5.13	-1.79	9.33
Tangible Book Value, 2 Yr. CAGR %	11.29	1.8	3.81	3.83	0.65
Common Equity, 2 Yr. CAGR %	10.97	3.54	3.8	1.66	-2.91
Cash From Operations, 2 Yr. CAGR %	37.24	-24.04	-8.73	-2.68	1.73
Capital Expenditures, 2 Yr. CAGR %	-31.2	-59.01	27.49	96.7	99.63
Levered Free Cash Flow, 2 Yr. CAGR %	251.05	-31.38	-31.14	-19.26	-21.46
Unlevered Free Cash Flow, 2 Yr. CAGR %	251.1	-30.91	-31	-19.29	-27.12
Dividend Per Share, 2 Yr. CAGR %	22.47	11.8	0	0	0
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	11.3	16.48	12.34	9.4	-11.96
Gross Profit, 3 Yr. CAGR %	9.31	3.82	-7.47	-7.4	-5.42
EBITDA, 3 Yr. CAGR %	17.48	0.47	-15.86	-21.91	-4.86
EBITA, 3 Yr. CAGR %	13.16	-2.78	-22.05	-30.06	-4.38
EBIT, 3 Yr. CAGR %	13.16	-2.78	-22.05	-30.06	-4.38
Earnings From Cont. Operations, 3 Yr. CAGR %	13.96	-1.58	-25.37	-26.03	0.14
Net Income, 3 Yr. CAGR %	15.67	1.43	-17.3	-18.02	-49.29
Normalized Net Income, 3 Yr. CAGR %	12.97	3.62	-5.56	-1.96	9.51
Diluted EPS Before Extra, 3 Yr. CAGR %	14.02	0.27	-17.56	-18.16	2.52
Accounts Receivable, 3 Yr. CAGR %	2.92	12.74	0.56	4.6	-17.26
Inventory, 3 Yr. CAGR %	17.25	55.02	36.25	19.66	-31.81
Net Property, Plant and Equip., 3 Yr. CAGR %	12.72	1.71	-3.91	0.23	36.37
Total Assets, 3 Yr. CAGR %	12.77	11.85	4.3	2.83	5.42
Tangible Book Value, 3 Yr. CAGR %	12.89	8.56	2.64	3.65	1.86
Common Equity, 3 Yr. CAGR %	11.73	8.68	3.47	2.52	-0.87
Cash From Operations, 3 Yr. CAGR %	49.81	11.72	-13.41	-8.9	2.6
Capital Expenditures, 3 Yr. CAGR %	0.16	-46.41	-5.65	36.24	114.79
Levered Free Cash Flow, 3 Yr. CAGR %	80.01	80.15	-22.21	-36.26	-9.7
Unlevered Free Cash Flow, 3 Yr. CAGR %	80.01	81.02	-22.12	-35.91	-14.46
Dividend Per Share, 3 Yr. CAGR %	14.47	14.47	7.72	0	0
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	2.12	14.58	15.29	7.37	-1.04
Gross Profit, 5 Yr. CAGR %	1.34	10.36	5	-5.25	-4.42
EBITDA, 5 Yr. CAGR %	-0.75	8.37	4.98	-14.51	-7.15
EBITA, 5 Yr. CAGR %	-4.21	5	-0.22	-21.41	-8.65
EBIT, 5 Yr. CAGR %	-4.21	5	-0.22	-21.41	-8.65
Earnings From Cont. Operations, 5 Yr. CAGR %	-6.32	3.39	-2.41	-17.64	-6.61
Net Income, 5 Yr. CAGR %	-6.65	3.81	3.83	-11.48	-36.9
Normalized Net Income, 5 Yr. CAGR %	-4.06	5.45	10.82	-2.4	2.23
Diluted EPS Before Extra, 5 Yr. CAGR %	-9.75	1.84	2.86	-12.21	-3.81
Accounts Receivable, 5 Yr. CAGR %	4.8	16.08	10.61	-0.95	-8.19
Inventory, 5 Yr. CAGR %	12.59	36.04	27.33	18.59	1
Net Property, Plant and Equip., 5 Yr. CAGR %	9.06	11.08	5.85	1.11	19.45
Total Assets, 5 Yr. CAGR %	18.48	11.7	9.65	6.18	6.29
Tangible Book Value, 5 Yr. CAGR %	14.61	5.05	9.17	6.64	1.84
Common Equity, 5 Yr. CAGR %	18.48	8.8	8.49	5.82	0.87
Cash From Operations, 5 Yr. CAGR %	2.29	6.86	22.87	7.32	-7.65
Capital Expenditures, 5 Yr. CAGR %	22.18	67.85	10.31	3.67	27.33
Levered Free Cash Flow, 5 Yr. CAGR %	22.9	-3.82	22.57	26.13	-21.91
Unlevered Free Cash Flow, 5 Yr. CAGR %	22.91	-3.54	22.67	26.54	-24.16
Dividend Per Share, 5 Yr. CAGR %	-	16.14	8.45	8.45	4.56