Income Statement MINERAL COMMDTS

Stocks

MRC

AU000000MRC8

Market Closed - Australian S.E. Other stock markets 07:44:29 26/07/2024 +04			5-day change	1st Jan Change
0.0260 ^AUD	-.--%		-.--%	-

03-17	Mineral Commodities Limited Announces Resignation of Sarah Gaffney-Smith as Company Secretary, Effective March 13, 2026	CI
03-09	Mineral Commodities's unit completes agreement to dispose Skaland Graphite AS	RE

6a7a9a.JUUZhSSbRlUj-fvyLMS1l52qc6QQOj2jeJCTlJTvdKo.HHN85hKocQp5ir2tXZWDxvT5R91feUriHP72pMLYWe1vJFPpdM4tP2fIzw

Published financial data: MINERAL COMMDTS

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2019	2020	2021	2022	2023
Revenues	59.51M	59.76M	45.38M	44.31M	28.26M
Other Revenues, Total	2.27M	3.78M	5.1M	150K	307K
Total Revenues	61.78M	63.55M	50.49M	44.46M	28.57M
Cost of Goods Sold, Total	44.59M	43.39M	46.85M	48.52M	30.48M
Gross Profit	17.19M	20.16M	3.63M	-4.06M	-1.9M
Selling General & Admin Expenses, Total	5.22M	5.64M	8.23M	7.63M	3.34M
Provision for Bad Debts	-	-	-	-	-
Stock-Based Compensation (IS)	262K	152K	162K	326K	-173K
Impairment of Oil, Gas & Mineral Properties - (IS)	-	-	-	-	7.95M
Other Operating Expenses	-	-	-	-	-
Other Operating Expenses, Total	5.48M	5.79M	8.39M	7.96M	11.11M
Operating Income	11.71M	14.37M	-4.76M	-12.02M	-13.02M
Interest Expense, Total	-228K	-267K	-336K	-242K	-413K
Interest And Investment Income	128K	18.46K	712	302	10.28K
Net Interest Expenses	-100K	-249K	-336K	-242K	-402K
Currency Exchange Gains (Loss)	-	-	-	-	-
Other Non Operating Income (Expenses)	259K	264K	279K	213K	-1.09M
EBT, Excl. Unusual Items	11.87M	14.38M	-4.82M	-12.05M	-14.51M
Gain (Loss) On Sale Of Investments	-	-	-	-	-
Asset Writedown	-	-	-	-	-
Other Unusual Items	-	1.25M	-	-	-
EBT, Incl. Unusual Items	11.87M	15.63M	-4.82M	-12.05M	-14.51M
Income Tax Expense	4.04M	1.76M	-1.07M	-529K	-4.45M
Earnings From Continuing Operations	7.83M	13.87M	-3.75M	-11.52M	-10.06M
Earnings Of Discontinued Operations	-	-431K	-	-	-
Net Income to Company	7.83M	13.44M	-3.75M	-11.52M	-10.06M
Minority Interest	-	312K	442K	338K	112K
Net Income - (IS)	7.83M	13.75M	-3.31M	-11.18M	-9.95M
Net Income to Common Incl Extra Items	7.83M	13.75M	-3.31M	-11.18M	-9.95M
Net Income to Common Excl. Extra Items	7.83M	14.19M	-3.31M	-11.18M	-9.95M
Per Share Items
Net EPS - Basic	0.02	0.03	-0.01	-0.02	-0.01
Basic EPS - Continuing Operations	0.02	0.03	-0.01	-0.02	-0.01
Basic Weighted Average Shares Outstanding	421M	438M	489M	541M	737M
Net EPS - Diluted	0.02	0.03	-0.01	-0.02	-0.01
Diluted EPS - Continuing Operations	0.02	0.03	-0.01	-0.02	-0.01
Diluted Weighted Average Shares Outstanding	423M	440M	490M	541M	737M
Normalized Basic EPS	0.02	0.02	-0.01	-0.01	-0.01
Normalized Diluted EPS	0.02	0.02	-0.01	-0.01	-0.01
Dividend Per Share	0	-	-	-	-
Payout Ratio	49.05	-	-	-	-
Supplemental Items
EBITDA	15.09M	18.8M	1.06M	-7.25M	-12.26M
EBITA	11.71M	14.37M	-4.76M	-12.02M	-13.02M
EBIT	11.71M	14.37M	-4.76M	-12.02M	-13.02M
EBITDAR	15.83M	-	-	-	-
Total Revenues (As Reported)	61.78M	63.55M	50.49M	44.46M	28.57M
Effective Tax Rate - (Ratio)	34.04	11.24	22.18	4.39	30.67
Total Current Taxes	3.43M	2.31M	-721K	60.74K	71.35K
Total Deferred Taxes	608K	-551K	-349K	-590K	-4.52M
Normalized Net Income	7.42M	9.3M	-2.57M	-7.19M	-8.96M
Interest on Long-Term Debt	335K	-	-	2.26M	-
Supplemental Operating Expense Items
General and Administrative Expenses	5.22M	5.64M	8.23M	7.63M	3.34M
Net Rental Expense, Total	736K	-	-	-	-
Imputed Operating Lease Interest Expense	210K	-	-	-	-
Imputed Operating Lease Depreciation	526K	-	-	-	-
Maintenance & Repair Expenses, Total	3.54M	4.27M	5.77M	7.09M	5.82M
Stock-Based Comp., Other (Total)	262K	152K	162K	529K	-121K
Total Stock-Based Compensation	262K	152K	162K	529K	-121K

Fiscal Period: December	2019	2020	2021	2022	2023
Assets
Cash And Equivalents	8.09M	5.64M	4.25M	1.14M	1.13M
Short Term Investments	-	-	-	-	-
Trading Asset Securities, Total	706K	1.26M	122K	124K	23.82K
Total Cash And Short Term Investments	8.8M	6.9M	4.37M	1.27M	1.15M
Accounts Receivable, Total	2.63M	7.42M	773K	3.05M	1M
Other Receivables	5.14M	5.97M	6.97M	7.81M	9.56M
Total Receivables	7.76M	13.39M	7.74M	10.87M	10.56M
Inventory	21.94M	8.24M	11.17M	11.85M	21.53M
Prepaid Expenses	263K	252K	339K	583K	288K
Other Current Assets, Total	71.21K	229K	29.87K	32.67K	-
Total Current Assets	38.84M	29.01M	23.66M	24.6M	33.54M
Gross Property Plant And Equipment	63.63M	71.98M	80.81M	75.65M	63.28M
Accumulated Depreciation	-17.12M	-20.14M	-20.84M	-25.2M	-28.63M
Net Property Plant And Equipment	46.51M	51.84M	59.97M	50.45M	34.65M
Accounts Receivable Long-Term	-	-	-	-	-
Loans Receivable Long-Term	999K	1.01M	928K	870K	-
Deferred Tax Assets Long-Term	-	-	-	-	588K
Other Long-Term Assets, Total	515K	3.82M	3.03M	2.63M	2.44M
Total Assets	86.87M	85.68M	87.59M	78.55M	71.22M
Liabilities
Accounts Payable, Total	2.06M	4.27M	4.87M	9.49M	8.31M
Accrued Expenses, Total	661K	780K	659K	582K	806K
Short-term Borrowings	-	-	-	-	-
Current Portion of Long-Term Debt	2.19M	910K	2.32M	1.9M	2.17M
Current Portion of Leases	1.42M	1.58M	2.64M	2.45M	1.91M
Current Income Taxes Payable	3.57M	3M	1.11M	104K	146K
Unearned Revenue Current, Total	18.17M	-	-	3.65M	1.79M
Other Current Liabilities	2.65M	3.48M	4.66M	5.23M	8.16M
Total Current Liabilities	30.73M	14.02M	16.27M	23.4M	23.3M
Long-Term Debt	3.05M	2.39M	1.53M	718K	3.12M
Long-Term Leases	1.07M	1.16M	3.12M	2.19M	1.01M
Pension & Other Post Retirement Benefits	127K	185K	170K	76.5K	18.79K
Deferred Tax Liability Non Current	5.65M	5.61M	4.81M	3.98M	-
Other Non Current Liabilities	254K	1.1M	1.02M	952K	881K
Total Liabilities	40.88M	24.47M	26.92M	31.32M	28.33M
Common Stock, Total	64.93M	69.77M	77.67M	78.93M	90.91M
Retained Earnings	3.81M	17.56M	14.26M	3.08M	-9.68M
Comprehensive Income and Other	-22.86M	-26.57M	-31.21M	-34.17M	-38.34M
Total Common Equity	45.87M	60.77M	60.72M	47.83M	42.89M
Minority Interest	114K	442K	-48.44K	-598K	-
Total Equity	45.99M	61.21M	60.67M	47.23M	42.89M
Total Liabilities And Equity	86.87M	85.68M	87.59M	78.55M	71.22M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	421M	456M	535M	559M	984M
ECS Total Common Shares Outstanding	421M	456M	535M	559M	984M
Book Value / Share	0.11	0.13	0.11	0.09	0.04
Tangible Book Value	45.87M	60.77M	60.72M	47.83M	42.89M
Tangible Book Value Per Share	0.11	0.13	0.11	0.09	0.04
Total Debt	7.73M	6.04M	9.62M	7.25M	8.22M
Net Debt	-1.07M	-869K	5.25M	5.99M	7.06M
Debt Equivalent Oper. Leases	5.89M	-	-	-	-
Minority Interest, Total (Incl. Fin. Div)	114K	442K	-48.44K	-598K	-
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	329K	822K	2.99M	4.39M	13.45M
Inventories - Finished Goods, Total	19.17M	4.99M	5.66M	4.99M	5.89M
Inventories - Others	2.44M	2.43M	2.53M	2.47M	2.19M
Land - (BS)	1.53M	4.88M	4.81M	4.67M	4.61M
Machinery, Total	25.51M	30.45M	29.41M	26.67M	27.82M
Accumulated Allowance for Doubtful Accounts (Supple)	-	-	-	-	-

Fiscal Period: December	2019	2020	2021	2022	2023
Net Income	7.83M	13.75M	-3.31M	-11.18M	-9.95M
Depreciation & Amortization - CF	4.77M	5.72M	8.52M	7.51M	6.78M
Depreciation & Amortization, Total	4.77M	5.72M	8.52M	7.51M	6.78M
(Gain) Loss From Sale Of Asset	-	-	-451K	907K	-
(Gain) Loss on Sale of Investments - (CF)	-	-	-3.78M	-6.58K	-
Asset Writedown & Restructuring Costs	-	-	733K	835K	8.94M
Stock-Based Compensation (CF)	262K	152K	162K	326K	-173K
Provision and Write-off of Bad Debts	-	29.68K	-	-	-
Net Cash From Discontinued Operations	-	431K	-	-	-
Other Operating Activities, Total	48.88K	-6.91M	-766K	24.8K	1.05M
Change In Accounts Receivable	-2.77M	-5.55M	6.51M	-3.89M	306K
Change In Inventories	5.5M	10.96M	-2.93M	-675K	-9.68M
Change In Accounts Payable	-4.63M	-15.04M	1.78M	8.84M	-112K
Change In Income Taxes	2.3M	-570K	-1.89M	-1.01M	42.39K
Change In Deferred Taxes	-	-	-	-	-4.57M
Change in Other Net Operating Assets	-39.62K	188K	-208K	-414K	460K
Cash from Operations	13.27M	3.16M	4.37M	1.28M	-6.91M
Capital Expenditure	-5.14M	-6.32M	-15.91M	-6.35M	-2.99M
Sale of Property, Plant, and Equipment	-	-	-	2.44M	235K
Cash Acquisitions	-4.54M	-	-	-	-1.9M
Investment in Marketable and Equity Securities, Total	-	-	4.69M	-	-
Other Investing Activities, Total	-270K	-88.86K	712	302	10.28K
Cash from Investing	-9.95M	-6.41M	-11.22M	-3.91M	-4.64M
Long-Term Debt Issued, Total	-	-	2.47M	2.89M	5.05M
Total Debt Issued	-	-	2.47M	2.89M	5.05M
Long-Term Debt Repaid, Total	-3.3M	-2.91M	-3.75M	-4.34M	-5.11M
Total Debt Repaid	-3.3M	-2.91M	-3.75M	-4.34M	-5.11M
Issuance of Common Stock	-	4.18M	7.55M	1.21M	11.99M
Common Dividends Paid	-3.84M	-	-	-	-
Common & Preferred Stock Dividends Paid	-3.84M	-	-	-	-
Other Financing Activities, Total	-228K	-428K	-804K	-242K	-516K
Cash from Financing	-7.37M	848K	5.47M	-478K	11.41M
Foreign Exchange Rate Adjustments	-271K	-50.99K	-2.95K	-1.88K	133K
Net Change in Cash	-4.32M	-2.45M	-1.39M	-3.11M	-12.35K
Supplemental Items
Cash Interest Paid	228K	428K	804K	242K	516K
Cash Income Tax Paid (Refund)	1.62M	2.83M	1.68M	-90.52K	-
Levered Free Cash Flow	6.7M	710K	-7.83M	-2.26M	-13.62M
Unlevered Free Cash Flow	6.84M	877K	-7.62M	-2.11M	-13.37M
Change In Net Working Capital	376K	7.66M	-2.59M	-3.71M	8.9M
Net Debt Issued / Repaid	-3.3M	-2.91M	-1.28M	-1.45M	-63.14K

Fiscal Period: December	2019	2020	2021	2022	2023
Profitability
Return on Assets	8.73	10.41	-3.44	-9.04	-10.87
Return on Total Capital	14.51	14.85	-4.33	-12.04	-15.41
Return On Equity %	17.78	25.88	-6.16	-21.34	-22.33
Return on Common Equity	17.83	26.6	-5.45	-20.59	-21.94
Margin Analysis
Gross Profit Margin %	27.82	31.72	7.19	-9.12	-6.66
SG&A Margin	8.45	8.87	16.31	17.17	11.69
EBITDA Margin %	24.43	29.58	2.1	-16.31	-42.91
EBITA Margin %	18.95	22.61	-9.44	-27.03	-45.56
EBIT Margin %	18.95	22.61	-9.44	-27.03	-45.56
Income From Continuing Operations Margin %	12.67	21.83	-7.43	-25.9	-35.22
Net Income Margin %	12.67	21.64	-6.55	-25.14	-34.83
Net Avail. For Common Margin %	12.67	22.32	-6.55	-25.14	-34.83
Normalized Net Income Margin	12	14.64	-5.09	-16.17	-31.36
Levered Free Cash Flow Margin	10.84	1.12	-15.5	-5.08	-47.69
Unlevered Free Cash Flow Margin	11.07	1.38	-15.09	-4.74	-46.78
Asset Turnover
Asset Turnover	0.74	0.74	0.58	0.54	0.38
Fixed Assets Turnover	1.5	1.29	0.9	0.81	0.67
Receivables Turnover (Average Receivables)	26.35	11.9	11.08	23.15	13.94
Inventory Turnover (Average Inventory)	1.87	2.88	4.83	4.21	1.83
Short Term Liquidity
Current Ratio	1.26	2.07	1.45	1.05	1.44
Quick Ratio	0.54	1.45	0.74	0.52	0.5
Operating Cash Flow to Current Liabilities	0.43	0.23	0.27	0.05	-0.3
Days Sales Outstanding (Average Receivables)	13.85	30.76	32.94	15.77	26.18
Days Outstanding Inventory (Average Inventory)	195.21	127.3	75.63	86.61	199.91
Average Days Payable Outstanding	32.99	39.04	33.51	53.29	80.9
Cash Conversion Cycle (Average Days)	176.07	119.02	75.05	49.08	145.19
Long Term Solvency
Total Debt/Equity	16.8	9.86	15.86	15.35	19.16
Total Debt / Total Capital	14.38	8.98	13.69	13.31	16.08
LT Debt/Equity	8.95	5.8	7.67	6.15	9.64
Long-Term Debt / Total Capital	7.66	5.28	6.62	5.33	8.09
Total Liabilities / Total Assets	47.06	28.56	30.73	39.87	39.78
EBIT / Interest Expense	51.3	53.77	-14.16	-49.61	-31.54
EBITDA / Interest Expense	72.22	75.16	11.16	-18.59	-15.13
(EBITDA - Capex) / Interest Expense	49.71	51.53	-36.15	-44.81	-22.37
Total Debt / EBITDA	0.47	0.3	2.56	-1.61	-1.32
Net Debt / EBITDA	-0.07	-0.04	1.4	-1.33	-1.13
Total Debt / (EBITDA - Capex)	0.68	0.44	-0.79	-0.67	-0.89
Net Debt / (EBITDA - Capex)	-0.09	-0.06	-0.43	-0.55	-0.77
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	11.52	2.86	-20.56	-11.94	-35.74
Gross Profit, 1 Yr. Growth %	-3.95	17.26	-81.99	-211.68	-53.06
EBITDA, 1 Yr. Growth %	3	24.54	-94.37	-784.94	69.09
EBITA, 1 Yr. Growth %	11.06	22.71	-133.16	152.24	8.34
EBIT, 1 Yr. Growth %	11.06	22.71	-133.16	152.24	8.34
Earnings From Cont. Operations, 1 Yr. Growth %	-11.28	77.22	-127.04	207.02	-12.62
Net Income, 1 Yr. Growth %	-11.28	75.71	-124.05	237.84	-10.97
Normalized Net Income, 1 Yr. Growth %	13.68	25.4	-127.63	179.74	24.62
Diluted EPS Before Extra, 1 Yr. Growth %	-11.06	74.1	-120.99	205.67	-34.62
Accounts Receivable, 1 Yr. Growth %	39.04	182.26	-89.58	295.05	-67.27
Inventory, 1 Yr. Growth %	-14.81	-62.44	35.58	6.05	81.72
Net Property, Plant and Equip., 1 Yr. Growth %	29.46	11.45	15.69	-15.88	-31.32
Total Assets, 1 Yr. Growth %	7.41	-1.37	2.23	-10.32	-9.33
Tangible Book Value, 1 Yr. Growth %	9.39	32.46	-0.08	-21.23	-10.33
Common Equity, 1 Yr. Growth %	9.39	32.46	-0.08	-21.23	-10.33
Cash From Operations, 1 Yr. Growth %	-8.5	-76.2	38.31	-70.78	-641.52
Capital Expenditures, 1 Yr. Growth %	-45.53	22.97	151.92	-60.1	-52.93
Levered Free Cash Flow, 1 Yr. Growth %	12.95	-89.4	-1.16K	-71.15	503.41
Unlevered Free Cash Flow, 1 Yr. Growth %	13.13	-87.18	-938.28	-72.35	534.53
Dividend Per Share, 1 Yr. Growth %	-54.35	-	-	-	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-0.66	7.1	-9.6	-16.36	-24.77
Gross Profit, 2 Yr. CAGR %	-5.37	6.13	-54.04	-55.15	-27.59
EBITDA, 2 Yr. CAGR %	-8.88	13.26	-73.52	-37.89	240.32
EBITA, 2 Yr. CAGR %	-7.61	16.74	-36.22	-8.55	65.31
EBIT, 2 Yr. CAGR %	-7.61	16.74	-36.22	-8.55	65.31
Earnings From Cont. Operations, 2 Yr. CAGR %	-11.22	25.4	-30.78	-8.89	63.79
Net Income, 2 Yr. CAGR %	-11.22	24.86	-34.99	-9.85	73.43
Normalized Net Income, 2 Yr. CAGR %	-8.61	19.4	-41.13	-12.08	86.71
Diluted EPS Before Extra, 2 Yr. CAGR %	-13.04	24.44	-39.55	-19.91	41.36
Accounts Receivable, 2 Yr. CAGR %	-13.2	98.11	-45.76	-35.83	13.71
Inventory, 2 Yr. CAGR %	54.93	-43.43	-28.64	19.91	38.82
Net Property, Plant and Equip., 2 Yr. CAGR %	14.41	20.11	13.55	-1.35	-23.99
Total Assets, 2 Yr. CAGR %	18.13	2.93	0.41	-4.25	-9.83
Tangible Book Value, 2 Yr. CAGR %	0.07	20.37	15.05	-11.28	-15.95
Common Equity, 2 Yr. CAGR %	0.07	20.37	15.05	-11.28	-15.95
Cash From Operations, 2 Yr. CAGR %	-22.93	-53.33	-42.62	-36.43	25.8
Capital Expenditures, 2 Yr. CAGR %	-3.74	-18.16	76.01	0.25	-56.67
Levered Free Cash Flow, 2 Yr. CAGR %	-3.54	-65.41	8.09	74.48	31.93
Unlevered Free Cash Flow, 2 Yr. CAGR %	-2.82	-61.92	5.51	52.26	32.47
Dividend Per Share, 2 Yr. CAGR %	-30.12	-	-	-	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	31.58	0.5	-3.05	-10.39	-23.39
Gross Profit, 3 Yr. CAGR %	20.62	1.64	-41.24	-38.21	-54.46
EBITDA, 3 Yr. CAGR %	12.25	1.12	-58.35	-21.68	-13.27
EBITA, 3 Yr. CAGR %	20.43	1.55	-23.26	0.87	-3.23
EBIT, 3 Yr. CAGR %	20.43	1.55	-23.26	0.87	-3.23
Earnings From Cont. Operations, 3 Yr. CAGR %	27.49	11.78	-24.81	13.73	-10.15
Net Income, 3 Yr. CAGR %	27.49	11.46	-27.89	12.6	-10.23
Normalized Net Income, 3 Yr. CAGR %	21.86	1.56	-26.7	-1.03	-1.24
Diluted EPS Before Extra, 3 Yr. CAGR %	25.76	9.6	-31.25	3.75	-25.15
Accounts Receivable, 3 Yr. CAGR %	35.43	28.6	-25.77	5.14	-48.73
Inventory, 3 Yr. CAGR %	40	-3.4	-24.3	-18.57	37.73
Net Property, Plant and Equip., 3 Yr. CAGR %	15.46	13.41	18.62	2.75	-12.57
Total Assets, 3 Yr. CAGR %	20.24	11.23	2.69	-3.3	-5.98
Tangible Book Value, 3 Yr. CAGR %	8.41	9.87	13.13	1.4	-10.96
Common Equity, 3 Yr. CAGR %	8.41	9.87	13.13	1.4	-10.96
Cash From Operations, 3 Yr. CAGR %	44.05	-47.9	-32.97	-54.18	29.84
Capital Expenditures, 3 Yr. CAGR %	-8.77	4.45	19.05	7.32	-22.08
Levered Free Cash Flow, 3 Yr. CAGR %	22.08	-53.81	9.69	-30.41	163.86
Unlevered Free Cash Flow, 3 Yr. CAGR %	24.29	-50.54	7.99	-32.48	145.02
Dividend Per Share, 3 Yr. CAGR %	-22.14	-	-	-	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	12.07	6.47	13.23	-6.62	-12.4
Gross Profit, 5 Yr. CAGR %	16.91	4.87	-18	-26.72	-36.12
EBITDA, 5 Yr. CAGR %	14.45	1.39	-37.01	-16.79	-3.5
EBITA, 5 Yr. CAGR %	21.55	1.54	-6.61	-2.62	4.31
EBIT, 5 Yr. CAGR %	21.55	1.54	-6.61	-2.62	4.31
Earnings From Cont. Operations, 5 Yr. CAGR %	-1.34	5.58	-0.14	3	2.66
Net Income, 5 Yr. CAGR %	-1.34	5.39	-2.62	2.39	2.43
Normalized Net Income, 5 Yr. CAGR %	24.61	2.85	-8.91	-4.14	6.55
Diluted EPS Before Extra, 5 Yr. CAGR %	-1.65	4.62	-6.18	-3.32	-8.27
Accounts Receivable, 5 Yr. CAGR %	16.28	34.75	-6.08	-2.62	-11.96
Inventory, 5 Yr. CAGR %	29.08	29.06	6.92	5.33	-3.52
Net Property, Plant and Equip., 5 Yr. CAGR %	8.96	16.44	14.69	7.26	-0.72
Total Assets, 5 Yr. CAGR %	12.38	15.7	11.88	4.76	-2.51
Tangible Book Value, 5 Yr. CAGR %	8.09	14	11.02	0.86	0.45
Common Equity, 5 Yr. CAGR %	8.09	14	11.02	0.86	0.45
Cash From Operations, 5 Yr. CAGR %	9.47	-19.14	-0.32	-43.59	-13.77
Capital Expenditures, 5 Yr. CAGR %	-1.05	0.8	18.66	2.75	-20.54
Levered Free Cash Flow, 5 Yr. CAGR %	65.46	-30.62	16.28	-20.7	18.1
Unlevered Free Cash Flow, 5 Yr. CAGR %	53.99	-28.41	16.41	-21.89	17.19