Income Statement Just Dial Limited

Equities

JUSTDIAL

INE599M01018

Internet Services

Market Closed - NSE India S.E. Other stock markets 03:55:22 16/01/2026 pm IST			5-day change	1st Jan Change
716.45 ^INR	-0.45%		+0.19%	-1.22%

14/01	India stock benchmarks set for muted start as foreign selling, firm crude weigh	RE
13/01	Just Dial Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI

d30972a.JjKsMQuNeT30yvcZGDgAlAgTFO0UQwAmikXRCngnZhg.bwOUaUjBMm-lqJI0dUpTwnlXU68hFkZM8Ai6Qzt-P0pLV9lrSNpUTbGdvg

Published financial data: JUST DIAL LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021	2022	2023	2024	2025
Revenues	675.18Cr	646.95Cr	844.76Cr	1.04TCr	1.14TCr
Total Revenues	675.18Cr	646.95Cr	844.76Cr	1.04TCr	1.14TCr
Cost of Goods Sold, Total	451.25Cr	512.82Cr	661.72Cr	730.92Cr	706.19Cr
Gross Profit	223.93Cr	134.13Cr	183.04Cr	311.99Cr	435.74Cr
Selling General & Admin Expenses, Total	7.93Cr	66Cr	25Cr	21Cr	26Cr
Depreciation & Amortization - (IS)	42Cr	30Cr	32Cr	46Cr	47Cr
Other Operating Expenses	61Cr	69Cr	73Cr	74Cr	74Cr
Other Operating Expenses, Total	111.41Cr	164.81Cr	129.45Cr	141.6Cr	147.62Cr
Operating Income	112.52Cr	-31Cr	54Cr	170.39Cr	288.12Cr
Interest Expense, Total	-7.4Cr	-6.84Cr	-7.67Cr	-9.28Cr	-11Cr
Interest And Investment Income	24Cr	24Cr	23Cr	24Cr	33Cr
Net Interest Expenses	16Cr	17Cr	16Cr	14Cr	23Cr
Currency Exchange Gains (Loss)	-1L	-	-	-	-
Other Non Operating Income (Expenses)	26Cr	2.33Cr	87L	45L	4L
EBT, Excl. Unusual Items	155.1Cr	-11Cr	70Cr	185.29Cr	311.1Cr
Gain (Loss) On Sale Of Investments	94Cr	92Cr	117.49Cr	281.18Cr	353.01Cr
Gain (Loss) On Sale Of Assets	9L	-	3L	7L	4L
Other Unusual Items	4.97Cr	2.92Cr	3L	3L	-
EBT, Incl. Unusual Items	254.64Cr	83Cr	187.83Cr	466.57Cr	664.15Cr
Income Tax Expense	40Cr	12Cr	25Cr	103.64Cr	80Cr
Earnings From Continuing Operations	214.16Cr	71Cr	162.72Cr	362.93Cr	584.2Cr
Net Income to Company	214.16Cr	71Cr	162.72Cr	362.93Cr	584.2Cr
Net Income - (IS)	214.16Cr	71Cr	162.72Cr	362.93Cr	584.2Cr
Net Income to Common Incl Extra Items	214.16Cr	71Cr	162.72Cr	362.93Cr	584.2Cr
Net Income to Common Excl. Extra Items	214.16Cr	71Cr	162.72Cr	362.93Cr	584.2Cr
Per Share Items
Net EPS - Basic	33.92	9.49	19.32	42.72	68.7
Basic EPS - Continuing Operations	33.92	9.49	19.32	42.72	68.7
Basic Weighted Average Shares Outstanding	6.31Cr	7.46Cr	8.42Cr	8.5Cr	8.5Cr
Net EPS - Diluted	33	9.31	19.14	42.67	68.69
Diluted EPS - Continuing Operations	33	9.31	19.14	42.67	68.69
Diluted Weighted Average Shares Outstanding	6.49Cr	7.6Cr	8.5Cr	8.51Cr	8.5Cr
Normalized Basic EPS	15.35	-0.94	5.21	13.63	22.86
Normalized Diluted EPS	14.94	-0.92	5.17	13.62	22.86
Payout Ratio	-	-	-	-	-
Supplemental Items
EBITDA	133.18Cr	-20Cr	66Cr	183.59Cr	299.76Cr
EBITA	112.54Cr	-31Cr	54Cr	170.41Cr	288.14Cr
EBIT	112.52Cr	-31Cr	54Cr	170.39Cr	288.12Cr
EBITDAR	134.12Cr	-19Cr	67Cr	183.74Cr	300.04Cr
Total Revenues (As Reported)	824.7Cr	769.11Cr	986.67Cr	1.35TCr	1.53TCr
Effective Tax Rate - (Ratio)	15.9	14.96	13.37	22.21	12.04
Total Current Taxes	44Cr	1.19Cr	21Cr	34Cr	72Cr
Total Deferred Taxes	-3.88Cr	11Cr	4.47Cr	70Cr	8.34Cr
Normalized Net Income	97Cr	-7Cr	44Cr	115.81Cr	194.44Cr
Interest on Long-Term Debt	7.21Cr	6.84Cr	7.67Cr	9.28Cr	11Cr
Non-Cash Pension Expense	-7L	3L	-7L	-16L	-4L
Supplemental Operating Expense Items
Advertising Expense	6.99Cr	14Cr	24Cr	21Cr	26Cr
Marketing Expenses	-	51Cr	-	-	-
Selling and Marketing Expenses	6.99Cr	65Cr	24Cr	21Cr	26Cr
Net Rental Expense, Total	94L	1.39Cr	93L	15L	28L
Imputed Operating Lease Interest Expense	79.78L	1.29Cr	92.26L	14.49L	25.43L
Imputed Operating Lease Depreciation	14.22L	10.41L	74.47T	50.86T	3L
Maintenance & Repair Expenses, Total	8.06Cr	8.79Cr	11Cr	11Cr	11Cr
Stock-Based Comp., COGS (Total)	36Cr	22Cr	9.54Cr	-35L	28L
Total Stock-Based Compensation	36Cr	22Cr	9.54Cr	-35L	28L

Fiscal Period: March	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	61Cr	23Cr	16Cr	18Cr	10Cr
Short Term Investments	4L	4L	-	1L	300.01Cr
Trading Asset Securities, Total	-	3.46TCr	4.05TCr	4.61TCr	4.97TCr
Total Cash And Short Term Investments	62Cr	3.49TCr	4.07TCr	4.63TCr	5.28TCr
Accounts Receivable, Total	-	-	-	-	-
Other Receivables	12Cr	11Cr	13Cr	17Cr	28Cr
Notes Receivable	41L	44L	83L	34L	16L
Total Receivables	12Cr	11Cr	14Cr	17Cr	28Cr
Prepaid Expenses	7.9Cr	9.4Cr	7.41Cr	6.81Cr	8.06Cr
Other Current Assets, Total	33Cr	28Cr	34Cr	37Cr	40Cr
Total Current Assets	115.29Cr	3.54TCr	4.12TCr	4.69TCr	5.35TCr
Gross Property Plant And Equipment	374.88Cr	435.52Cr	478.94Cr	456.2Cr	474.44Cr
Accumulated Depreciation	-237.7Cr	-304.89Cr	-330.8Cr	-337.47Cr	-348.52Cr
Net Property Plant And Equipment	137.18Cr	130.63Cr	148.14Cr	118.73Cr	125.92Cr
Long-term Investments	1.51TCr	332.99Cr	-	-	-
Goodwill	-	-	-	-	-
Other Intangibles, Total	60L	2.92Cr	34Cr	28Cr	17Cr
Deferred Tax Assets Long-Term	-	-	-	-	-
Deferred Charges Long-Term	4.21Cr	4.76Cr	4.78Cr	4.43Cr	7.72Cr
Other Long-Term Assets, Total	18Cr	25Cr	27Cr	24Cr	15Cr
Total Assets	1.79TCr	4.03TCr	4.34TCr	4.86TCr	5.52TCr
Liabilities
Accounts Payable, Total	15Cr	15Cr	15Cr	13Cr	15Cr
Accrued Expenses, Total	76Cr	81Cr	97Cr	106.83Cr	109.39Cr
Current Portion of Long-Term Debt	-	-	-	-	-
Current Portion of Leases	23Cr	22Cr	24Cr	26Cr	29Cr
Current Income Taxes Payable	-	4.43Cr	1.92Cr	31L	25L
Unearned Revenue Current, Total	280.57Cr	284.64Cr	381.42Cr	450.98Cr	488.37Cr
Other Current Liabilities	12Cr	16Cr	12Cr	12Cr	13Cr
Total Current Liabilities	406.12Cr	423Cr	531.66Cr	610.22Cr	654.45Cr
Long-Term Debt	-	-	-	-	-
Long-Term Leases	40Cr	34Cr	44Cr	59Cr	71Cr
Unearned Revenue Non Current	50Cr	53Cr	57Cr	57Cr	70Cr
Pension & Other Post Retirement Benefits	-	-	-	-	-
Deferred Tax Liability Non Current	26Cr	37Cr	37Cr	111.44Cr	119.28Cr
Other Non Current Liabilities	1L	1L	-	-	-
Total Liabilities	522.18Cr	546.7Cr	669.5Cr	837.47Cr	914.11Cr
Common Stock, Total	62Cr	84Cr	84Cr	85Cr	85Cr
Additional Paid In Capital	10Cr	2.14TCr	2.17TCr	2.19TCr	2.19TCr
Retained Earnings	1.11TCr	1.19TCr	1.36TCr	1.71TCr	2.3TCr
Comprehensive Income and Other	78Cr	74Cr	60Cr	37Cr	31Cr
Total Common Equity	1.26TCr	3.49TCr	3.67TCr	4.02TCr	4.61TCr
Total Equity	1.26TCr	3.49TCr	3.67TCr	4.02TCr	4.61TCr
Total Liabilities And Equity	1.79TCr	4.03TCr	4.34TCr	4.86TCr	5.52TCr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	6.19Cr	8.36Cr	8.43Cr	8.5Cr	8.5Cr
ECS Total Common Shares Outstanding	6.19Cr	8.36Cr	8.43Cr	8.5Cr	8.5Cr
Book Value / Share	204.34	417	434.9	473.14	541.67
Tangible Book Value	1.26TCr	3.48TCr	3.63TCr	4TCr	4.59TCr
Tangible Book Value Per Share	204.24	416.65	430.85	469.87	539.7
Total Debt	63Cr	55Cr	68Cr	85Cr	100Cr
Net Debt	1.44Cr	-3.43TCr	-4TCr	-4.54TCr	-5.18TCr
Debt Equivalent of Unfunded Proj. Benefit Obligation	2.73Cr	1.5Cr	-2.22Cr	-52L	78L
Debt Equivalent Oper. Leases	7.52Cr	11Cr	7.44Cr	1.2Cr	2.24Cr
Account Code - Inventory Valuation	3	3	3	3	3
Land - (BS)	2.9Cr	2.9Cr	2.9Cr	2.9Cr	2.9Cr
Buildings, Total	33Cr	33Cr	33Cr	33Cr	33Cr
Machinery, Total	232.07Cr	239.92Cr	253.67Cr	251.27Cr	236.79Cr
Full Time Employees	11.16T	13.34T	15.32T	12.83T	-

Fiscal Period: March	2021	2022	2023	2024	2025
Net Income	214.16Cr	71Cr	162.72Cr	362.93Cr	584.2Cr
Depreciation & Amortization - CF	42Cr	29Cr	31Cr	35Cr	34Cr
Amortization of Goodwill and Intangible Assets - (CF)	2L	2L	2L	2L	2L
Depreciation & Amortization, Total	42Cr	29Cr	31Cr	35Cr	34Cr
Amortization of Deferred Charges, Total - (CF)	62L	49L	94L	10Cr	12Cr
(Gain) Loss From Sale Of Asset	-9L	-	-	-7L	-4L
(Gain) Loss on Sale of Investments - (CF)	-114.01Cr	-92Cr	-117.49Cr	-281.18Cr	-353.01Cr
Stock-Based Compensation (CF)	36Cr	22Cr	9.54Cr	-35L	28L
Other Operating Activities, Total	-37Cr	-15Cr	-9.74Cr	58Cr	-12Cr
Change In Accounts Receivable	-1.14Cr	-	-	-	-
Change In Accounts Payable	-5.69Cr	2.24Cr	1.43Cr	-1.42Cr	1.39Cr
Change in Unearned Revenues	-	-	-	-	-
Change in Other Net Operating Assets	4.55Cr	21Cr	100.16Cr	76Cr	44Cr
Cash from Operations	139.13Cr	39Cr	178.78Cr	259.08Cr	311.49Cr
Capital Expenditure	-3.89Cr	-12Cr	-18Cr	-11Cr	-5.18Cr
Sale of Property, Plant, and Equipment	15L	4L	17L	38Cr	11L
Cash Acquisitions	-	-	-	-	-
Sale (Purchase) of Intangible assets	-8L	-2.83Cr	-32Cr	-3.75Cr	-1.03Cr
Investment in Marketable and Equity Securities, Total	154.96Cr	-2.19TCr	-136.22Cr	-275.26Cr	-307.6Cr
Other Investing Activities, Total	23Cr	23Cr	23Cr	23Cr	24Cr
Cash from Investing	173.8Cr	-2.19TCr	-163.4Cr	-229.75Cr	-290.03Cr
Long-Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	-	-	-	-	-
Long-Term Debt Repaid, Total	-19Cr	-22Cr	-24Cr	-28Cr	-29Cr
Total Debt Repaid	-19Cr	-22Cr	-24Cr	-28Cr	-29Cr
Issuance of Common Stock	61L	2.17TCr	77L	72L	-
Repurchase of Common Stock	-272.85Cr	-	-	-	-
Repurchase of Preferred Stock	-11L	-	-	-	-
Common Dividends Paid	-	-	-	-	-
Common & Preferred Stock Dividends Paid	-	-	-	-	-
Other Financing Activities, Total	-	-35Cr	-	-	-
Cash from Financing	-291.06Cr	2.11TCr	-23Cr	-27Cr	-29Cr
Foreign Exchange Rate Adjustments	-1L	-	-	-	-
Net Change in Cash	22Cr	-38Cr	-7.7Cr	2.12Cr	-7.38Cr
Supplemental Items
Cash Interest Paid	-	-	-	-	-
Cash Income Tax Paid (Refund)	49Cr	3.67Cr	18Cr	32Cr	70Cr
Levered Free Cash Flow	114.64Cr	37Cr	119.7Cr	202.34Cr	240.07Cr
Unlevered Free Cash Flow	119.26Cr	41Cr	124.49Cr	208.14Cr	246.64Cr
Change In Net Working Capital	25Cr	-23Cr	-99Cr	-71Cr	-26Cr
Net Debt Issued / Repaid	-19Cr	-22Cr	-24Cr	-28Cr	-29Cr

Fiscal Period: March	2021	2022	2023	2024	2025
Profitability
Return on Assets	3.89	-0.66	0.8	2.32	3.47
Return on Total Capital	5.23	-0.79	0.92	2.72	4.09
Return On Equity %	16.78	2.98	4.55	9.44	13.54
Return on Common Equity	16.78	2.98	4.55	9.44	13.54
Margin Analysis
Gross Profit Margin %	33.17	20.73	21.67	29.92	38.16
SG&A Margin	1.17	10.22	2.92	2.04	2.27
EBITDA Margin %	19.73	-3.15	7.77	17.6	26.25
EBITA Margin %	16.67	-4.74	6.35	16.34	25.23
EBIT Margin %	16.67	-4.74	6.34	16.34	25.23
Income From Continuing Operations Margin %	31.72	10.95	19.26	34.8	51.16
Net Income Margin %	31.72	10.95	19.26	34.8	51.16
Net Avail. For Common Margin %	31.72	10.95	19.26	34.8	51.16
Normalized Net Income Margin	14.36	-1.08	5.2	11.1	17.03
Levered Free Cash Flow Margin	16.98	5.66	14.17	19.4	21.02
Unlevered Free Cash Flow Margin	17.66	6.32	14.74	19.96	21.6
Asset Turnover
Asset Turnover	0.37	0.22	0.2	0.23	0.22
Fixed Assets Turnover	4.41	4.83	6.06	7.82	9.34
Receivables Turnover (Average Receivables)	-	-	-	-	-
Short Term Liquidity
Current Ratio	0.28	8.36	7.75	7.68	8.18
Quick Ratio	0.18	8.27	7.67	7.61	8.11
Operating Cash Flow to Current Liabilities	0.34	0.09	0.34	0.42	0.48
Days Sales Outstanding (Average Receivables)	-	-	-	-	-
Average Days Payable Outstanding	15.85	10.4	8.23	7.19	7.31
Long Term Solvency
Total Debt/Equity	4.98	1.59	1.86	2.12	2.17
Total Debt / Total Capital	4.74	1.56	1.83	2.08	2.12
LT Debt/Equity	3.19	0.96	1.21	1.47	1.54
Long-Term Debt / Total Capital	3.04	0.95	1.19	1.44	1.5
Total Liabilities / Total Assets	29.23	13.56	15.44	17.23	16.56
EBIT / Interest Expense	15.21	-4.49	6.99	18.36	27.41
EBITDA / Interest Expense	20.84	-0.19	11.06	22.17	30.68
(EBITDA - Capex) / Interest Expense	20.32	-1.91	8.73	20.99	30.18
Total Debt / EBITDA	0.41	-42.56	0.81	0.41	0.31
Net Debt / EBITDA	0.01	2.64T	-47.15	-22.06	-16.06
Total Debt / (EBITDA - Capex)	0.42	-4.24	1.02	0.44	0.31
Net Debt / (EBITDA - Capex)	0.01	263.03	-59.7	-23.31	-16.32
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-29.16	-4.18	30.58	23.46	9.49
Gross Profit, 1 Yr. Growth %	-45.39	-40.1	36.46	70.45	39.66
EBITDA, 1 Yr. Growth %	-46.82	-114.77	-421.81	179.65	63.05
EBITA, 1 Yr. Growth %	-49.05	-126.09	-274.85	217.87	68.84
EBIT, 1 Yr. Growth %	-49.05	-126.11	-274.67	217.95	68.85
Earnings From Cont. Operations, 1 Yr. Growth %	-21.35	-66.93	129.73	123.04	61
Net Income, 1 Yr. Growth %	-21.35	-66.93	129.73	123.04	61
Normalized Net Income, 1 Yr. Growth %	-38.1	-108.08	-727.5	163.65	67.67
Diluted EPS Before Extra, 1 Yr. Growth %	-21.07	-71.79	105.59	122.94	61.02
Accounts Receivable, 1 Yr. Growth %	-	-	-	-	-
Net Property, Plant and Equip., 1 Yr. Growth %	-18.91	-4.77	13.4	-19.85	6.06
Total Assets, 1 Yr. Growth %	-2.5	125.75	7.53	12.09	13.57
Tangible Book Value, 1 Yr. Growth %	-1.78	175.65	4.3	9.98	14.87
Common Equity, 1 Yr. Growth %	-1.82	175.75	5.19	9.72	14.49
Cash From Operations, 1 Yr. Growth %	-9.02	-72	358.88	44.92	20.16
Capital Expenditures, 1 Yr. Growth %	84.36	202.06	51.74	-38.42	-52.82
Levered Free Cash Flow, 1 Yr. Growth %	-6.56	-68.78	227.05	70.12	18.55
Unlevered Free Cash Flow, 1 Yr. Growth %	-7.01	-66.46	204.57	68.22	18.4
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-12.97	-17.61	11.86	26.97	16.27
Gross Profit, 2 Yr. CAGR %	-23.5	-42.81	-9.59	52.51	54.29
EBITDA, 2 Yr. CAGR %	-23.55	-71.46	-31.06	199.99	113.68
EBITA, 2 Yr. CAGR %	-24.1	-62.74	-32.46	135.76	131.83
EBIT, 2 Yr. CAGR %	-24.1	-62.73	-32.46	135.66	131.87
Earnings From Cont. Operations, 2 Yr. CAGR %	1.75	-49	-12.83	126.36	89.48
Net Income, 2 Yr. CAGR %	1.75	-49	-12.83	126.36	89.48
Normalized Net Income, 2 Yr. CAGR %	-15.51	-78.86	-28.81	306.74	110.39
Diluted EPS Before Extra, 2 Yr. CAGR %	3.36	-52.81	-23.84	114.09	89.44
Accounts Receivable, 2 Yr. CAGR %	-	-	-	-	-
Net Property, Plant and Equip., 2 Yr. CAGR %	2.7	-12.12	3.92	-4.66	-7.8
Total Assets, 2 Yr. CAGR %	7.4	48.36	55.8	9.79	12.83
Tangible Book Value, 2 Yr. CAGR %	12.6	64.54	69.55	7.1	12.4
Common Equity, 2 Yr. CAGR %	12.51	64.54	70.31	7.43	12.08
Cash From Operations, 2 Yr. CAGR %	-29.03	-49.52	13.36	157.87	32
Capital Expenditures, 2 Yr. CAGR %	-51.25	135.98	114.09	-3.33	-46.1
Levered Free Cash Flow, 2 Yr. CAGR %	-24.7	-45.38	1.05	135.13	42.07
Unlevered Free Cash Flow, 2 Yr. CAGR %	-23.21	-43.55	1.07	125.66	41.18
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-4.77	-10.14	-3.94	15.6	20.85
Gross Profit, 3 Yr. CAGR %	-11.81	-29.49	-23.57	11.69	48.1
EBITDA, 3 Yr. CAGR %	-6.48	-55.26	-36	9.94	144.93
EBITA, 3 Yr. CAGR %	-4.21	-46.06	-37.62	13.19	111.03
EBIT, 3 Yr. CAGR %	-4.22	-46.05	-37.63	13.19	110.98
Earnings From Cont. Operations, 3 Yr. CAGR %	14.36	-30.04	-15.77	19.22	102.04
Net Income, 3 Yr. CAGR %	14.36	-30.04	-15.77	19.22	102.04
Normalized Net Income, 3 Yr. CAGR %	0.47	-62.78	-34.54	10.14	202.85
Diluted EPS Before Extra, 3 Yr. CAGR %	16.35	-32.95	-22.93	8.94	94.68
Accounts Receivable, 3 Yr. CAGR %	-	-	-	-	-
Net Property, Plant and Equip., 3 Yr. CAGR %	-2.06	0.15	-4.33	-4.7	-1.22
Total Assets, 3 Yr. CAGR %	8.2	37.57	33.27	39.61	11.03
Tangible Book Value, 3 Yr. CAGR %	8.98	51.75	41.34	46.77	9.63
Common Equity, 3 Yr. CAGR %	8.89	51.69	41.74	47.09	9.73
Cash From Operations, 3 Yr. CAGR %	-14.96	-47.95	5.35	23.03	99.96
Capital Expenditures, 3 Yr. CAGR %	-42.56	-10.46	103.68	41.32	-23.89
Levered Free Cash Flow, 3 Yr. CAGR %	-14.15	-43.43	-0.82	19.95	87.19
Unlevered Free Cash Flow, 3 Yr. CAGR %	-13.01	-41.32	-0.99	19.54	82.05
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	0.22	-2.08	1.56	3.19	3.68
Gross Profit, 5 Yr. CAGR %	-4.07	-12.67	-10.93	-4	1.22
EBITDA, 5 Yr. CAGR %	-1.23	-28.28	-16.61	-4.23	3.66
EBITA, 5 Yr. CAGR %	-0.12	-15.09	-15.98	-2.69	5.46
EBIT, 5 Yr. CAGR %	-0.11	-15.08	-15.99	-2.7	5.46
Earnings From Cont. Operations, 5 Yr. CAGR %	8.45	-10.21	2.59	11.9	16.49
Net Income, 5 Yr. CAGR %	8.45	-10.21	2.59	11.9	16.49
Normalized Net Income, 5 Yr. CAGR %	2.21	-36.53	-14.4	-3.13	4.42
Diluted EPS Before Extra, 5 Yr. CAGR %	10.44	-11.71	-1.79	6.67	10.44
Accounts Receivable, 5 Yr. CAGR %	-	-	-	-	-
Net Property, Plant and Equip., 5 Yr. CAGR %	-0.82	-4.07	0.29	-1.8	-5.73
Total Assets, 5 Yr. CAGR %	11.25	26.09	25.19	25.7	24.68
Tangible Book Value, 5 Yr. CAGR %	11.45	31.04	30.05	32.01	28.96
Common Equity, 5 Yr. CAGR %	11.32	30.95	30.22	32.14	29.04
Cash From Operations, 5 Yr. CAGR %	-1.2	-22.15	-4.6	-1.27	15.29
Capital Expenditures, 5 Yr. CAGR %	-46.96	-17.58	-2.78	-7.68	19.68
Levered Free Cash Flow, 5 Yr. CAGR %	21.71	-18.7	-7.96	0.02	14.37
Unlevered Free Cash Flow, 5 Yr. CAGR %	22.67	-16.89	-7.23	0.58	13.97