Income Statement Ausnet Services

Stocks

AST

AU000000AST5

Market Closed - Australian S.E. 10:40:51 04/02/2022 am IST			5-day change	1st Jan Change
2.590 ^AUD	-.--%		-.--%	-

07/04	AusNet Pty Ltd Reports Earnings Results for the Full Year Ended December 31, 2025	CI
24/25/24	AusNet Pty Ltd Reports Earnings Results for the Half Year Ended June 30, 2025	CI

21c6b7b3028b9d52.z9I7LaDk2hwxHhxdR_iUf1nGp7nQzCnm1xAjzWvqoQ4.kKdhaeHTtilITVJsJbXiMSmFnvTprRG0v3RVvw-65EypqwJckom1cltRWQ

Published financial data: AUSNET SERVICES

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (AUD)	2022 (AUD)	2023 (AUD)	2024 (AUD)	2025 (AUD)
Revenues - (Utility Template)	192.45Cr	207.27Cr	220.11Cr	229.05Cr	246.37Cr
Total Revenues	192.45Cr	207.27Cr	220.11Cr	229.05Cr	246.37Cr
Operations And Maintenance	13Cr	15Cr	17Cr	20Cr	22Cr
Selling General & Admin Expenses, Total	9.63Cr	12Cr	12Cr	18Cr	15Cr
Depreciation & Amortization - (IS) - (Collected)	46Cr	50Cr	53Cr	52Cr	56Cr
Other Operating Expenses	50Cr	54Cr	60Cr	61Cr	68Cr
Total Operating Expenses	118.84Cr	130.16Cr	141.97Cr	152Cr	161.05Cr
Operating Income (REIT / Utility Template)	74Cr	77Cr	78Cr	77Cr	85Cr
Interest Expense, Total	-32Cr	-38Cr	-43Cr	-45Cr	-48Cr
Interest and Investment Income	4Cr	2.61Cr	2.78Cr	3.75Cr	5.05Cr
Net Interest Expenses	-28Cr	-35Cr	-40Cr	-41Cr	-43Cr
Currency Exchange Gains (Loss)	-	-	-	-	-
Other Non Operating Income (Expenses)	1.22Cr	-2.29Cr	-3.03Cr	-68L	-2.44Cr
EBT, Excl. Unusual Items	47Cr	40Cr	35Cr	35Cr	40Cr
Impairment of Goodwill	-2.38Cr	-	-1.2Cr	-	-
Gain (Loss) on Sale of Assets	-1.35Cr	-89.33L	-85L	-1.13Cr	-83L
Asset Writedown	-69L	40L	-24L	18L	-
EBT, Incl. Unusual Items	42Cr	39Cr	33Cr	34Cr	39Cr
Income Tax Expense	12Cr	-196.33Cr	-49Cr	20Cr	12Cr
Earnings From Continuing Operations	30Cr	235.72Cr	82Cr	14Cr	27Cr
Net Income to Company	30Cr	235.72Cr	82Cr	14Cr	27Cr
Net Income - (IS)	30Cr	235.72Cr	82Cr	14Cr	27Cr
Net Income to Common Incl Extra Items	30Cr	235.72Cr	82Cr	14Cr	27Cr
Net Income to Common Excl. Extra Items	30Cr	235.72Cr	82Cr	14Cr	27Cr
Per Share Items
Net EPS - Basic	0.08	-	-	-	-
Basic EPS - Continuing Operations	0.08	-	-	-	-
Basic Weighted Average Shares Outstanding	375.8Cr	-	-	-	-
Net EPS - Diluted	0.08	-	-	-	-
Diluted EPS - Continuing Operations	0.08	-	-	-	-
Diluted Weighted Average Shares Outstanding	375.8Cr	-	-	-	-
Normalized Basic EPS	0.08	-	-	-	-
Normalized Diluted EPS	0.08	-	-	-	-
Dividend Per Share	0.1	0.05	-	-	-
Payout Ratio	77.69	15.39	18.21	12.47	7.06
Supplemental Items
Utility Revenues	169.13Cr	179.56Cr	187.8Cr	201.39Cr	214.76Cr
Non Utility Revenues	23Cr	28Cr	32Cr	28Cr	32Cr
EBITDA	113.43Cr	118.44Cr	121.32Cr	120.71Cr	132.26Cr
EBITA	74Cr	77Cr	78Cr	77Cr	85Cr
EBIT	74Cr	77Cr	78Cr	77Cr	85Cr
EBITDAR	113.71Cr	89Cr	121.71Cr	120.91Cr	132.55Cr
Effective Tax Rate - (Ratio)	28.77	-498.48	-150.38	58.3	31.2
Current Domestic Taxes	-	-	-	-	-
Total Current Taxes	90L	-2.12Cr	16L	-4.02Cr	62L
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	11Cr	-194.21Cr	-49Cr	24Cr	11Cr
Normalized Net Income	29Cr	25Cr	22Cr	22Cr	25Cr
Interest Capitalized	2Cr	1.35Cr	2.89Cr	3.96Cr	4.35Cr
Interest on Long-Term Debt	41L	31Cr	48Cr	49Cr	54Cr
Non-Cash Pension Expense	-12L	-17L	-34L	-32L	-35L
Supplemental Operating Expense Items
General and Administrative Expenses	8.22Cr	11Cr	11Cr	15Cr	14Cr
Net Rental Expense, Total	28L	22L	39L	20L	29L
Imputed Operating Lease Interest Expense	8L	8L	13.88L	7L	10.62L
Imputed Operating Lease Depreciation	20.33L	21.55L	25.12L	12.81L	18.38L
Stock-Based Comp., Other (Total)	12L	9L	17.59L	-	-
Total Stock-Based Compensation	12L	9L	17.59L	-	-

Fiscal Period: December	2021 (AUD)	2022 (AUD)	2023 (AUD)	2024 (AUD)	2025 (AUD)
Assets
Cash And Equivalents	83Cr	1.65Cr	56L	29L	74L
Short Term Investments - (Utility / Insurance Templates)	72Cr	-	-	-	-
Trading Asset Securities, Total	1L	10Cr	13Cr	12Cr	9.3Cr
Accounts Receivable, Total	20Cr	19Cr	22Cr	26Cr	25Cr
Other Receivables	62L	3L	1L	4.03Cr	3.4Cr
Accounts Receivable (Summary Subtotal)	20Cr	19Cr	22Cr	30Cr	29Cr
Inventory - (Utility Template)	4.35Cr	4.74Cr	4.93Cr	5.46Cr	6.3Cr
Restricted Cash	2L	2L	-	-	-
Other Current Assets, Total	4.48Cr	5.02Cr	9.11Cr	6.08Cr	23Cr
Total Current Assets	184.1Cr	41Cr	50Cr	54Cr	68Cr
Gross Property Plant And Equipment	1.44TCr	1.55TCr	1.63TCr	1.86TCr	1.98TCr
Accumulated Depreciation	-425.84Cr	-486.03Cr	-520.03Cr	-559.45Cr	-603.77Cr
Net Property Plant And Equipment	1.02TCr	1.07TCr	1.11TCr	1.31TCr	1.38TCr
Goodwill	1.2Cr	1.2Cr	-	-	-
Other Intangibles, Total	171.7Cr	176.65Cr	174.59Cr	51Cr	69Cr
Long-Term Investments - (Utility Template)	13Cr	75Cr	48Cr	43Cr	50Cr
Accounts Receivable Long-Term	44Cr	32Cr	39Cr	48Cr	56Cr
Deferred Tax Assets Long-Term (Collected)	-	32Cr	89Cr	67Cr	52Cr
Other Long-Term Assets, Total	32Cr	34Cr	36Cr	53Cr	38Cr
Total Assets	1.46TCr	1.46TCr	1.55TCr	1.62TCr	1.71TCr
Liabilities
Accounts Payable, Total	3.84Cr	4.64Cr	7.25Cr	7.78Cr	7.44Cr
Accrued Expenses, Total	28Cr	26Cr	27Cr	36Cr	42Cr
Short-Term Borrowings	-	-	3.18Cr	1.41Cr	3.47Cr
Current Portion of Long-Term Debt	33Cr	2.45Cr	78Cr	78Cr	37Cr
Current Portion of Leases	69L	75L	83L	62L	1.25Cr
Current Income Taxes Payable	-	60L	-	-	12L
Unearned Revenue, Current	6.77Cr	11Cr	19Cr	14Cr	13Cr
Other Current Liabilities - (Bank / Utility Template)	4.63Cr	19Cr	15Cr	11Cr	9.24Cr
Total Current Liabilities	76Cr	63Cr	149.92Cr	148.91Cr	113.72Cr
Long-Term Debt	928.75Cr	993.88Cr	965.57Cr	1.03TCr	1.12TCr
Long-Term Leases	8.44Cr	5.7Cr	5.43Cr	4.36Cr	6.94Cr
Unearned Revenue Non Current	21Cr	21Cr	21Cr	26Cr	29Cr
Pension & Other Post Retirement Benefits	-	-	-	-	-
Deferred Tax Liability Non-Current	71Cr	100.76Cr	-	-	-
Other Non Current Liabilities, Total	14Cr	37Cr	26Cr	22Cr	18Cr
Total Liabilities	1.12TCr	1.12TCr	1.17TCr	1.23TCr	1.29TCr
Common Stock, Total	549.26Cr	522.81Cr	522.81Cr	522.81Cr	522.81Cr
Retained Earnings	79Cr	212.54Cr	279.39Cr	292.16Cr	317.6Cr
Comprehensive Income and Other	-284.43Cr	-401.3Cr	-419.82Cr	-424.48Cr	-413.99Cr
Total Common Equity	343.49Cr	334.05Cr	382.38Cr	390.49Cr	426.42Cr
Total Equity	343.49Cr	334.05Cr	382.38Cr	390.49Cr	426.42Cr
Total Liabilities And Equity	1.46TCr	1.46TCr	1.55TCr	1.62TCr	1.71TCr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	379.84Cr	-	-	-	-
ECS Total Common Shares Outstanding	379.84Cr	-	-	-	-
Book Value / Share	0.9	-	-	-	-
Tangible Book Value	170.59Cr	156.2Cr	207.79Cr	339.2Cr	356.94Cr
Tangible Book Value Per Share	0.45	-	-	-	-
Total Debt	970.42Cr	1TCr	1.05TCr	1.12TCr	1.17TCr
Net Debt	815.64Cr	990.72Cr	1.04TCr	1.1TCr	1.16TCr
Debt Equivalent of Unfunded Proj. Benefit Obligation	-6.17Cr	-6.5Cr	-6.35Cr	-6.91Cr	-7.73Cr
Debt Equivalent Oper. Leases	2.24Cr	2.4Cr	3.12Cr	1.6Cr	2.32Cr
Account Code - Inventory Valuation	3	3	3	3	3
Land - (BS)	25Cr	27Cr	27Cr	28Cr	28Cr
Buildings, Total	62Cr	67Cr	69Cr	73Cr	79Cr
Machinery, Total	73Cr	73Cr	72Cr	259.85Cr	1.34TCr
Full Time Employees	1.5T	-	-	1.45T	-
Accumulated Allowance for Doubtful Accounts (Supple)	27L	4L	3L	6L	17L

Fiscal Period: December	2021 (AUD)	2022 (AUD)	2023 (AUD)	2024 (AUD)	2025 (AUD)
Net Income	30Cr	235.72Cr	82Cr	14Cr	27Cr
Depreciation, Depletion & Amortization	41Cr	42Cr	44Cr	44Cr	48Cr
Amortization of Goodwill and Intangible Assets - (CF)	-	-	-	-	-
Total Depreciation, Depletion & Amortization	41Cr	42Cr	44Cr	44Cr	48Cr
Amortization of Deferred Charges, Total	5.53Cr	7.96Cr	8.5Cr	7.34Cr	8.44Cr
(Gain) Loss On Sale of Asset - (CF)	-	-	-	-	-
Change in Accounts Receivable	-	-	-	-	-
Change in Accounts Payable	-	-	-	-	-
Change in Other Net Operating Assets (Collected)	6.39Cr	-4.2Cr	6.65Cr	2.16Cr	58L
Other Operating Activities	1.46Cr	-201.63Cr	-52Cr	15Cr	3Cr
Cash from Operations	84Cr	79Cr	89Cr	83Cr	87Cr
Capital Expenditure	-75Cr	-79Cr	-99Cr	-125.01Cr	-129.96Cr
Sale of Property, Plant, and Equipment	6L	36L	17L	6L	8L
Investment in Marketable and Equity Securities, Total	-47Cr	72Cr	-	-	-
Net (Increase) Decrease in Loans Originated / Sold - Investing	12L	25.33L	78L	5.44Cr	1.33Cr
Other Investing Activities, Total	88L	88L	-	-	-
Cash from Investing	-120.47Cr	-78Cr	-98Cr	-119.51Cr	-128.55Cr
Long-Term Debt Issued, Total	213.19Cr	217.5Cr	153.4Cr	157.01Cr	267.47Cr
Total Debt Issued	213.19Cr	290Cr	153.4Cr	157.01Cr	267.47Cr
Long-Term Debt Repaid, Total	-86Cr	-184.08Cr	-131.26Cr	-119Cr	-223.42Cr
Total Debt Repaid	-86Cr	-245.44Cr	-131.26Cr	-119Cr	-223.42Cr
Issuance of Common Stock	-	-	-	-	-
Repurchase of Common Stock	-6L	-44Cr	-	-	-
Common Dividends Paid	-23Cr	-36Cr	-15Cr	-1.79Cr	-1.9Cr
Common & Preferred Stock Dividends Paid	-23Cr	-36Cr	-15Cr	-1.79Cr	-1.9Cr
Special Dividend Paid	-	-	-	-	-
Cash from Financing	103.28Cr	-36Cr	7.2Cr	36Cr	42Cr
Net Change in Cash	67Cr	-34Cr	-1.09Cr	-27L	45L
Supplemental Items
Cash Income Tax Paid (Refund)	7.85Cr	-92L	-	-	76L
Net Debt Issued / Repaid	126.81Cr	45Cr	22Cr	38Cr	44Cr
Levered Free Cash Flow	20Cr	-6.61Cr	-24Cr	-57Cr	-64Cr
Unlevered Free Cash Flow	40Cr	14Cr	3.22Cr	-29Cr	-34Cr
Change In Net Working Capital	-22Cr	-3.04Cr	-26L	4.25Cr	14Cr

Fiscal Period: December	2021 (AUD)	2022 (AUD)	2023 (AUD)	2024 (AUD)	2025 (AUD)
Profitability
Return on Assets	3.18	2.72	3.25	3.04	3.2
Return on Total Capital	3.5	3.11	3.52	3.28	3.44
Return On Equity %	9.38	8.19	22.91	3.72	6.59
Return on Common Equity	9.38	8.19	22.91	3.72	6.59
Margin Analysis
Gross Profit Margin %	86.72	86.33	86.04	84.76	83.61
SG&A Margin	14.21	13.35	12.15	14.1	12.92
EBITDA Margin %	58.94	57.14	55.12	52.7	53.68
EBITA Margin %	38.25	37.2	35.5	33.64	34.63
EBIT Margin %	38.25	37.2	35.5	33.64	34.63
Income From Continuing Operations Margin %	15.7	113.73	37.28	6.27	10.93
Net Income Margin %	15.7	113.73	37.28	6.27	10.93
Net Avail. For Common Margin %	15.7	113.73	37.28	6.27	10.93
Normalized Net Income Margin	15.21	12.03	9.96	9.66	10.14
Levered Free Cash Flow Margin	10.56	-3.4	-10.7	-25.05	-26.06
Unlevered Free Cash Flow Margin	20.95	7.04	1.46	-12.85	-13.89
Asset Turnover
Asset Turnover	0.13	0.14	0.15	0.14	0.15
Fixed Assets Turnover	0.19	0.19	0.2	0.18	0.18
Receivables Turnover (Average Receivables)	9.08	9.96	10.66	9.52	9.67
Inventory Turnover (Average Inventory)	5.83	6.55	6.35	6.72	6.87
Short Term Liquidity
Current Ratio	2.41	0.64	0.33	0.36	0.6
Quick Ratio	2.3	0.49	0.24	0.28	0.34
Operating Cash Flow to Current Liabilities	1.11	1.26	0.6	0.56	0.76
Days Sales Outstanding (Average Receivables)	40.2	36.63	34.23	38.43	37.74
Days Outstanding Inventory (Average Inventory)	62.64	55.73	57.45	54.48	53.16
Average Days Payable Outstanding	56.65	36.61	69.97	77.63	67.4
Cash Conversion Cycle (Average Days)	46.19	55.76	21.72	15.28	23.5
Long Term Solvency
Total Debt/Equity	282.52	300.19	275.33	285.54	274.34
Total Debt / Total Capital	73.86	75.01	73.36	74.06	73.29
LT Debt/Equity	272.84	299.23	253.94	264.96	264.46
Long-Term Debt / Total Capital	71.33	74.77	67.66	68.73	70.65
Total Liabilities / Total Assets	76.52	77.05	75.34	75.93	75.13
EBIT / Interest Expense	2.3	2.05	1.82	1.72	1.78
EBITDA / Interest Expense	3.58	3.16	2.85	2.71	2.78
(EBITDA - Capex) / Interest Expense	1.25	1.07	0.55	-0.08	0.07
Total Debt / EBITDA	8.48	8.45	8.62	9.19	8.78
Net Debt / EBITDA	7.13	8.34	8.51	9.08	8.71
Total Debt / (EBITDA - Capex)	24.29	25.04	44.63	-308.01	357.76
Net Debt / (EBITDA - Capex)	20.42	24.74	44.07	-304.58	354.69
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-2.69	0.98	6.2	4.06	7.56
Gross Profit, 1 Yr. Growth %	-0.96	-0.14	5.84	2.51	6.84
EBITDA, 1 Yr. Growth %	-1.83	-9.27	2.43	-0.5	9.57
EBITA, 1 Yr. Growth %	-1.71	-16.15	1.34	-1.4	10.73
EBIT, 1 Yr. Growth %	-1.7	-16.15	1.34	-1.4	10.73
Earnings From Cont. Operations, 1 Yr. Growth %	3.92	-28.1	-65.19	-82.5	87.47
Net Income, 1 Yr. Growth %	3.92	-28.1	-65.19	-82.5	87.47
Diluted EPS Before Extra, 1 Yr. Growth %	1.96	-	-	-	-
Normalized Net Income, 1 Yr. Growth %	8.68	-30.49	-12.09	0.94	12.91
Net Property, Plant and Equip., 1 Yr. Growth %	2.88	2.12	4.64	5.5	5.8
Inventory, 1 Yr. Growth %	-1.58	-5.75	4.01	10.75	15.38
Accounts Receivable, 1 Yr. Growth %	-11.93	-3.48	19.16	14.25	-1.36
Total Assets, 1 Yr. Growth %	2.41	-6.35	6.52	4.64	5.69
Tangible Book Value, 1 Yr. Growth %	37.15	-95.12	33.03	2.69	9.43
Cash From Operations, 1 Yr. Growth %	17.19	-3.82	12.39	-7.06	4.61
Capital Expenditures, 1 Yr. Growth %	-17.23	3.46	25.28	26.82	3.96
Levered Free Cash Flow, 1 Yr. Growth %	-181.64	-132.5	-	143.7	11.88
Unlevered Free Cash Flow, 1 Yr. Growth %	-841.29	-66.09	-	-1.01T	16.28
Dividend Per Share, 1 Yr. Growth %	-6.86	-50	-	-	-
Common Equity, 1 Yr. Growth %	14.28	-45.59	14.47	2.12	9.2
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	1.68	-0.87	-	5.12	5.8
Gross Profit, 2 Yr. CAGR %	1.4	-0.55	-	4.17	4.29
EBITDA, 2 Yr. CAGR %	1.32	-5.62	-	0.95	4.41
EBITA, 2 Yr. CAGR %	2.43	-9.22	-	-0.04	4.49
EBIT, 2 Yr. CAGR %	2.47	-9.21	-	-0.04	4.49
Earnings From Cont. Operations, 2 Yr. CAGR %	9.08	-13.56	-	-75.32	-42.72
Net Income, 2 Yr. CAGR %	9.08	-13.56	-	-75.32	-42.72
Diluted EPS Before Extra, 2 Yr. CAGR %	7.06	-	-	-	-
Normalized Net Income, 2 Yr. CAGR %	9.1	-13.09	-	-5.8	6.76
Net Property, Plant and Equip., 2 Yr. CAGR %	3.09	2.5	-	10.69	5.65
Inventory, 2 Yr. CAGR %	-7.19	-3.69	-	7.33	13.04
Accounts Receivable, 2 Yr. CAGR %	-3.08	-7.8	-	16.68	6.16
Total Assets, 2 Yr. CAGR %	6.84	-2.07	-	5.57	5.16
Common Equity, 2 Yr. CAGR %	2.19	-21.14	-	8.12	5.6
Tangible Book Value, 2 Yr. CAGR %	5.96	-74.14	-	47.36	3.95
Cash From Operations, 2 Yr. CAGR %	1.88	6.17	-	2.2	-1.4
Capital Expenditures, 2 Yr. CAGR %	-8.65	-7.46	-	26.05	14.82
Levered Free Cash Flow, 2 Yr. CAGR %	-17.07	-48.49	-	-	65.12
Unlevered Free Cash Flow, 2 Yr. CAGR %	91.4	58.55	-	-	225.8
Dividend Per Share, 2 Yr. CAGR %	-1.14	-31.76	-	-	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	0.26	1.45	-	-	5.93
Gross Profit, 3 Yr. CAGR %	0.58	0.89	-	-	4.81
EBITDA, 3 Yr. CAGR %	0.81	-2.34	-	-	3.75
EBITA, 3 Yr. CAGR %	0.87	-4.18	-	-	3.43
EBIT, 3 Yr. CAGR %	0.89	-4.16	-	-	3.43
Earnings From Cont. Operations, 3 Yr. CAGR %	1.21	-5.07	-	-	-51.48
Net Income, 3 Yr. CAGR %	1.21	-5.07	-	-	-51.48
Diluted EPS Before Extra, 3 Yr. CAGR %	-0.18	-	-	-	-
Normalized Net Income, 3 Yr. CAGR %	2.76	-6.12	-	-	0.07
Net Property, Plant and Equip., 3 Yr. CAGR %	3.87	2.77	-	-	9.04
Inventory, 3 Yr. CAGR %	0.94	-6.71	-	-	9.95
Accounts Receivable, 3 Yr. CAGR %	0.84	-3.21	-	-	10.33
Total Assets, 3 Yr. CAGR %	5.34	2.25	-	-	5.61
Common Equity, 3 Yr. CAGR %	-1.15	-17.17	-	-	8.48
Tangible Book Value, 3 Yr. CAGR %	-1.45	-62.03	-	-	31.72
Cash From Operations, 3 Yr. CAGR %	-1.6	-0.06	-	-	3
Capital Expenditures, 3 Yr. CAGR %	0.57	-4.78	-	-	18.21
Levered Free Cash Flow, 3 Yr. CAGR %	77.3	-39.31	-	-	-
Unlevered Free Cash Flow, 3 Yr. CAGR %	22.61	7.5	-	-	-
Dividend Per Share, 3 Yr. CAGR %	0.89	-21.23	-	-	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	0.06	0.65	-	-	-
Gross Profit, 5 Yr. CAGR %	-0.11	0.81	-	-	-
EBITDA, 5 Yr. CAGR %	0.54	-0.02	-	-	-
EBITA, 5 Yr. CAGR %	-0.53	-1.15	-	-	-
EBIT, 5 Yr. CAGR %	-0.52	-1.13	-	-	-
Earnings From Cont. Operations, 5 Yr. CAGR %	-9.19	-3.17	-	-	-
Net Income, 5 Yr. CAGR %	-9.19	-3.17	-	-	-
Diluted EPS Before Extra, 5 Yr. CAGR %	-10.44	-	-	-	-
Normalized Net Income, 5 Yr. CAGR %	0.18	-2.5	-	-	-
Net Property, Plant and Equip., 5 Yr. CAGR %	3.94	3.4	-	-	-
Inventory, 5 Yr. CAGR %	-3.51	-1.09	-	-	-
Accounts Receivable, 5 Yr. CAGR %	-1.1	-2.78	-	-	-
Total Assets, 5 Yr. CAGR %	4.61	3.11	-	-	-
Common Equity, 5 Yr. CAGR %	-0.7	-12.76	-	-	-
Tangible Book Value, 5 Yr. CAGR %	-0.82	-46.65	-	-	-
Cash From Operations, 5 Yr. CAGR %	3.53	1.8	-	-	-
Capital Expenditures, 5 Yr. CAGR %	1.47	-2.79	-	-	-
Levered Free Cash Flow, 5 Yr. CAGR %	51.62	-24.24	-	-	-
Unlevered Free Cash Flow, 5 Yr. CAGR %	18.48	13.44	-	-	-
Dividend Per Share, 5 Yr. CAGR %	2.18	-11.6	-	-	-