Income Statement Compañía Electro Metalúrgica S.A.

Stocks

ELECMETAL

CLP2577D1038

Iron & Steel

End-of-day quote Santiago S.E. 14/09/2026			5-day change	1st Jan Change
16,000.00 ^CLP	0.00%		-0.99%	+80.75%

08-02	Compañía Electro Metalúrgica S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-05	Compañía Electro Metalúrgica S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

5883e0b0c49a606ce8f1d15ead64d82.vgbqMuo-7VFUqZI8JQwiMXwTzJbHZBOsUn9Qn0uLFf0.22rZdKUPnDMmnqZXaT9zeDBZvf2_Bl_cJjMJ2xnqR7fVUd9bn0-XEGf21w

Published financial data: COMPAÑÍA ELECTRO METALÚRGICA S.A.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (CLP)	2022 (CLP)	2023 (CLP)	2024 (CLP)	2025 (CLP)
Revenues	882B	1,150B	1,171B	1,299B	1,320B
Total Revenues	882B	1,150B	1,171B	1,299B	1,320B
Cost of Goods Sold, Total	686B	928B	954B	1,019B	1,038B
Gross Profit	196B	221B	217B	280B	282B
Selling General & Admin Expenses, Total	129B	141B	147B	173B	184B
Provision for Bad Debts	-	-	-	-	-
Other Operating Expenses	-1.17B	-1.56B	-2.44B	-2.1B	-4.71B
Other Operating Expenses, Total	127B	140B	144B	170B	179B
Operating Income	68.8B	81.55B	73.09B	109B	103B
Interest Expense, Total	-19.24B	-27.91B	-33.22B	-31.25B	-27.3B
Interest And Investment Income	653M	3.42B	2.95B	2.51B	1.17B
Net Interest Expenses	-18.59B	-24.49B	-30.27B	-28.74B	-26.12B
Income (Loss) On Equity Invest.	8.05B	10.92B	621M	1.79B	5.45B
Currency Exchange Gains (Loss)	1.91B	-878M	2.21B	5.52B	-2.8B
Other Non Operating Income (Expenses)	-6.36B	-12.96B	-1.81B	-8.78B	-12.86B
EBT, Excl. Unusual Items	53.82B	54.14B	43.83B	79.16B	66.3B
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-	-	-
Gain (Loss) On Sale Of Assets	213M	161M	6.31B	12.25B	2.57B
Asset Writedown	2.23B	-	227M	757M	1.94B
Insurance Settlements	107M	336M	5.1B	321M	-
EBT, Incl. Unusual Items	56.37B	54.64B	55.48B	92.48B	70.8B
Income Tax Expense	10.53B	5.1B	11.32B	24.86B	14.54B
Earnings From Continuing Operations	45.84B	49.53B	44.16B	67.62B	56.27B
Net Income to Company	45.84B	49.53B	44.16B	67.62B	56.27B
Minority Interest	-11.49B	-8.28B	3.17B	-1.19B	3.35B
Net Income - (IS)	34.35B	41.26B	47.33B	66.43B	59.62B
Net Income to Common Incl Extra Items	34.35B	41.26B	47.33B	66.43B	59.62B
Net Income to Common Excl. Extra Items	34.35B	41.26B	47.33B	66.43B	59.62B
Per Share Items
Net EPS - Basic	784.31	941.9	1.08K	1.52K	1.36K
Basic EPS - Continuing Operations	784.31	941.9	1.08K	1.52K	1.36K
Basic Weighted Average Shares Outstanding	43.8M	43.8M	43.8M	43.8M	43.8M
Net EPS - Diluted	784.31	941.9	1.08K	1.52K	1.36K
Diluted EPS - Continuing Operations	784.31	941.9	1.08K	1.52K	1.36K
Diluted Weighted Average Shares Outstanding	43.8M	43.8M	43.8M	43.8M	43.8M
Normalized Basic EPS	505.71	583.51	697.91	1.1K	1.02K
Normalized Diluted EPS	505.71	583.51	697.91	1.1K	1.02K
Dividend Per Share	392.16	470.95	432.3	607	545
Payout Ratio	42.72	34.24	46.95	27.2	45.99
Supplemental Items
EBITDA	109B	123B	120B	165B	155B
EBITA	68.81B	81.56B	73.1B	109B	103B
EBIT	68.8B	81.55B	73.09B	109B	103B
EBITDAR	-	-	-	-	-
Effective Tax Rate - (Ratio)	18.68	9.34	20.4	26.88	20.53
Total Current Taxes	11.43B	13.21B	17.31B	17.68B	18.3B
Total Deferred Taxes	-899M	-8.1B	-5.99B	7.17B	-3.77B
Normalized Net Income	22.15B	25.56B	30.57B	48.28B	44.79B
Interest on Long-Term Debt	-	27.91B	33.22B	31.25B	27.3B
Non-Cash Pension Expense	655M	2.18B	312M	390M	508M
Supplemental Operating Expense Items
Selling and Marketing Expenses	22.01B	24.54B	23.12B	24.63B	25.02B
General and Administrative Expenses	107B	117B	124B	148B	159B
Net Rental Expense, Total	-	-	-	-	-
Imputed Operating Lease Interest Expense	-	-	-	-	-
Imputed Operating Lease Depreciation	-	-	-	-	-
Stock-Based Comp., Other (Total)	1.78B	2.21B	1.95B	2.27B	2.07B
Total Stock-Based Compensation	1.78B	2.21B	1.95B	2.27B	2.07B

Fiscal Period: December	2021 (CLP)	2022 (CLP)	2023 (CLP)	2024 (CLP)	2025 (CLP)
Assets
Cash And Equivalents	60.62B	77.61B	72.46B	55.42B	56.79B
Short Term Investments	23.18M	22.79M	22.84M	22.83M	22.83M
Total Cash And Short Term Investments	60.64B	77.64B	72.49B	55.44B	56.81B
Accounts Receivable, Total	248B	269B	281B	292B	288B
Other Receivables	37.45B	50.42B	36.15B	36.79B	25.46B
Notes Receivable	2.09B	1.92B	1.94B	1.84B	1.56B
Total Receivables	287B	322B	320B	330B	315B
Inventory	348B	421B	394B	452B	461B
Prepaid Expenses	144M	141M	2.27B	1.73B	2.81B
Other Current Assets, Total	20.17B	42.79B	23.54B	21.37B	53.6B
Total Current Assets	717B	863B	812B	861B	889B
Gross Property Plant And Equipment	1,024B	1,111B	1,155B	1,242B	1,254B
Accumulated Depreciation	-503B	-548B	-596B	-683B	-720B
Net Property Plant And Equipment	521B	563B	559B	558B	534B
Long-term Investments	120B	131B	117B	153B	131B
Goodwill	-	-	-	2.26B	-
Other Intangibles, Total	16.45B	16.28B	15.53B	14.6B	14.34B
Loans Receivable Long-Term	-	-	-	-	-
Deferred Tax Assets Long-Term	9.52B	16.41B	17.94B	13.47B	23.55B
Deferred Charges Long-Term	28.98M	28.98M	32.25M	32.25M	32.25M
Other Long-Term Assets, Total	24.41B	13.54B	13.49B	15.3B	18.65B
Total Assets	1,408B	1,603B	1,536B	1,618B	1,610B
Liabilities
Accounts Payable, Total	161B	189B	175B	184B	179B
Accrued Expenses, Total	22.28B	24.16B	22.47B	22.82B	24.35B
Short-term Borrowings	-	-	-	-	-
Current Portion of Long-Term Debt	114B	256B	167B	210B	188B
Current Portion of Leases	2.04B	2.28B	2.79B	3.59B	3.34B
Current Income Taxes Payable	12.41B	18.15B	14.14B	15.54B	11.63B
Unearned Revenue Current, Total	286M	189M	166M	170M	218M
Other Current Liabilities	12.31B	22.98B	26.28B	37.39B	32.09B
Total Current Liabilities	325B	512B	408B	473B	439B
Long-Term Debt	383B	366B	397B	292B	333B
Long-Term Leases	4.85B	2.89B	5.54B	5.21B	4.24B
Unearned Revenue Non Current	636M	-	-	-	-
Pension & Other Post Retirement Benefits	18.27B	20.12B	20.83B	19.34B	21.1B
Deferred Tax Liability Non Current	21.77B	17.41B	6.26B	9.87B	14.36B
Other Non Current Liabilities	7B	6.95B	7.16B	8.64B	384M
Total Liabilities	761B	926B	844B	808B	812B
Common Stock, Total	23.02B	23.02B	23.02B	23.02B	23.02B
Retained Earnings	388B	408B	437B	476B	510B
Comprehensive Income and Other	60.14B	62.15B	58.38B	115B	79.99B
Total Common Equity	471B	494B	518B	615B	613B
Minority Interest	176B	184B	173B	195B	185B
Total Equity	647B	677B	691B	810B	798B
Total Liabilities And Equity	1,408B	1,603B	1,536B	1,618B	1,610B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	43.8M	43.8M	43.8M	43.8M	43.8M
ECS Total Common Shares Outstanding	43.8M	43.8M	43.8M	43.8M	43.8M
Book Value / Share	10.75K	11.27K	11.83K	14.03K	13.99K
Tangible Book Value	454B	477B	502B	598B	599B
Tangible Book Value Per Share	10.38K	10.9K	11.47K	13.65K	13.67K
Total Debt	504B	627B	572B	511B	529B
Net Debt	444B	549B	500B	455B	472B
Debt Equivalent of Unfunded Proj. Benefit Obligation	17.38B	20B	20.18B	19.45B	22.87B
Debt Equivalent Oper. Leases	-	-	-	-	-
Minority Interest, Total (Incl. Fin. Div)	176B	184B	173B	195B	185B
Equity Method Investments, Total	118B	129B	115B	151B	128B
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	173B	188B	185B	224B	186B
Inventories - Work In Process, Total	9.84B	13.73B	14.5B	16.73B	19.58B
Inventories - Finished Goods, Total	162B	213B	187B	201B	244B
Inventories - Others	3.88B	6.66B	8.2B	10.64B	11B
Land - (BS)	37.41B	38.91B	37.53B	44.56B	45.7B
Buildings, Total	231B	237B	250B	268B	265B
Machinery, Total	612B	640B	725B	797B	828B
Full Time Employees	3.23K	3.38K	3.35K	3.85K	3.86K

Fiscal Period: December	2021 (CLP)	2022 (CLP)	2023 (CLP)	2024 (CLP)	2025 (CLP)
Net Income	34.35B	41.26B	47.33B	66.43B	59.62B
Depreciation & Amortization - CF	41.83B	43.5B	49.54B	62.21B	54.46B
Amortization of Goodwill and Intangible Assets - (CF)	10.13M	9.97M	9.57M	10.1M	10.6M
Depreciation & Amortization, Total	41.84B	43.51B	49.55B	62.22B	54.47B
Amortization of Deferred Charges, Total - (CF)	2.45B	2.43B	2.62B	1.86B	2.1B
Other Operating Activities, Total	-77.88B	-74.42B	48.09B	1.64B	-26.84B
Cash from Operations	761M	12.78B	148B	132B	89.34B
Capital Expenditure	-60.06B	-74.3B	-48.11B	-44.68B	-35.24B
Sale of Property, Plant, and Equipment	291M	356M	1.84B	17.2B	1.22B
Cash Acquisitions	-2.22M	-	-	-	-
Divestitures	-	-	-	-	3.5M
Sale (Purchase) of Intangible assets	-1.49B	-2.8B	-1.32B	-910M	-1.36B
Investment in Marketable and Equity Securities, Total	0	-	-	-17.04B	-9.21B
Other Investing Activities, Total	-1.75B	-495M	621M	5.61B	-2.12B
Cash from Investing	-63.01B	-77.24B	-46.97B	-39.82B	-46.7B
Short Term Debt Issued, Total	130B	337B	338B	326B	567B
Long-Term Debt Issued, Total	68B	130B	81.82B	15B	50B
Total Debt Issued	198B	467B	420B	341B	617B
Short Term Debt Repaid, Total	-	-	-140M	-119M	-
Long-Term Debt Repaid, Total	-174B	-370B	-475B	-406B	-606B
Total Debt Repaid	-174B	-370B	-475B	-406B	-606B
Issuance of Common Stock	16.04M	15.86M	6.5M	737K	-
Repurchase of Common Stock	-	-	-	-	-
Common Dividends Paid	-14.68B	-14.13B	-22.22B	-18.07B	-27.42B
Common & Preferred Stock Dividends Paid	-14.68B	-14.13B	-22.22B	-18.07B	-27.42B
Other Financing Activities, Total	-1.91B	-1.1B	-28.27B	-30.42B	-23B
Cash from Financing	6.64B	81.92B	-106B	-114B	-39.11B
Foreign Exchange Rate Adjustments	4.8B	-468M	146M	4.15B	-2.16B
Net Change in Cash	-50.81B	16.99B	-5.15B	-17.04B	1.37B
Supplemental Items
Cash Interest Paid	11.6B	13.69B	28.24B	31.25B	23.21B
Cash Income Tax Paid (Refund)	6.49B	15.73B	18.11B	10.24B	15.65B
Levered Free Cash Flow	-102B	-79.2B	59.03B	25.42B	29.66B
Unlevered Free Cash Flow	-89.73B	-61.75B	79.79B	44.95B	46.72B
Change In Net Working Capital	117B	83.77B	-29.43B	44.17B	39.46B
Net Debt Issued / Repaid	23.21B	97.13B	-55.43B	-65.03B	11.31B

Fiscal Period: December	2021 (CLP)	2022 (CLP)	2023 (CLP)	2024 (CLP)	2025 (CLP)
Profitability
Return on Assets	3.33	3.39	2.91	4.34	3.98
Return on Total Capital	3.97	4.15	3.56	5.29	4.85
Return On Equity %	7.55	7.48	6.45	9.01	7.01
Return on Common Equity	7.85	8.56	9.36	11.73	9.73
Margin Analysis
Gross Profit Margin %	22.24	19.26	18.55	21.54	21.37
SG&A Margin	14.58	12.3	12.52	13.28	13.95
EBITDA Margin %	12.37	10.67	10.26	12.68	11.71
EBITA Margin %	7.8	7.09	6.24	8.42	7.78
EBIT Margin %	7.8	7.09	6.24	8.42	7.78
Income From Continuing Operations Margin %	5.2	4.31	3.77	5.21	4.26
Net Income Margin %	3.89	3.59	4.04	5.11	4.52
Net Avail. For Common Margin %	3.89	3.59	4.04	5.11	4.52
Normalized Net Income Margin	2.51	2.22	2.61	3.72	3.39
Levered Free Cash Flow Margin	-11.53	-6.89	5.04	1.96	2.25
Unlevered Free Cash Flow Margin	-10.17	-5.37	6.81	3.46	3.54
Asset Turnover
Asset Turnover	0.68	0.76	0.75	0.82	0.82
Fixed Assets Turnover	1.75	2.12	2.09	2.32	2.42
Receivables Turnover (Average Receivables)	4.22	4.45	4.25	4.53	4.55
Inventory Turnover (Average Inventory)	2.37	2.41	2.34	2.4	2.27
Short Term Liquidity
Current Ratio	2.21	1.68	1.99	1.82	2.03
Quick Ratio	1.06	0.78	0.96	0.81	0.84
Operating Cash Flow to Current Liabilities	0	0.02	0.36	0.28	0.2
Days Sales Outstanding (Average Receivables)	86.42	82.08	85.79	80.85	80.15
Days Outstanding Inventory (Average Inventory)	153.96	151.19	155.89	152.52	160.64
Average Days Payable Outstanding	55.18	63.83	71.53	61.14	63.32
Cash Conversion Cycle (Average Days)	185.21	169.43	170.16	172.22	177.47
Long Term Solvency
Total Debt/Equity	77.91	92.57	82.74	63.08	66.3
Total Debt / Total Capital	43.79	48.07	45.28	38.68	39.87
LT Debt/Equity	59.95	54.49	58.23	36.73	42.28
Long-Term Debt / Total Capital	33.7	28.3	31.86	22.52	25.43
Total Liabilities / Total Assets	54.03	57.74	54.98	49.97	50.45
EBIT / Interest Expense	3.58	2.92	2.2	3.5	3.76
EBITDA / Interest Expense	5.75	4.48	3.69	5.49	5.76
(EBITDA - Capex) / Interest Expense	2.63	1.82	2.24	4.06	4.46
Total Debt / EBITDA	4.56	5.01	4.66	2.98	3.37
Net Debt / EBITDA	4.01	4.39	4.07	2.65	3.01
Total Debt / (EBITDA - Capex)	9.97	12.35	7.68	4.02	4.34
Net Debt / (EBITDA - Capex)	8.77	10.82	6.7	3.59	3.87
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	13.24	30.29	1.9	10.87	1.63
Gross Profit, 1 Yr. Growth %	11.5	12.82	-3.15	28.74	0.82
EBITDA, 1 Yr. Growth %	14.17	12.31	-4.38	36.73	-4.82
EBITA, 1 Yr. Growth %	14.42	18.35	-13.58	49.19	-4.2
EBIT, 1 Yr. Growth %	14.58	18.35	-13.58	49.2	-4.2
Earnings From Cont. Operations, 1 Yr. Growth %	51.32	8.05	-10.85	53.13	-13.92
Net Income, 1 Yr. Growth %	57.33	20.09	14.73	40.35	-7.26
Normalized Net Income, 1 Yr. Growth %	56.92	15.38	11.37	57.2	-4.67
Diluted EPS Before Extra, 1 Yr. Growth %	57.33	20.09	14.73	40.35	-7.26
Accounts Receivable, 1 Yr. Growth %	45.81	8.6	4.58	3.36	-1.24
Inventory, 1 Yr. Growth %	51.06	20.8	-6.28	13.97	1.96
Net Property, Plant and Equip., 1 Yr. Growth %	7.19	8.06	-0.7	-0.14	-4.45
Total Assets, 1 Yr. Growth %	20.18	13.87	-4.21	5.36	-0.31
Tangible Book Value, 1 Yr. Growth %	17.03	5.02	5.29	18.95	0.13
Common Equity, 1 Yr. Growth %	16.46	4.81	4.96	18.64	0.08
Cash From Operations, 1 Yr. Growth %	-98.83	1.58K	582.85	-12.96	-32.69
Capital Expenditures, 1 Yr. Growth %	43.61	23.71	-35.24	-11.81	-21.13
Levered Free Cash Flow, 1 Yr. Growth %	-564.33	-21.71	-176.76	-55.1	21.45
Unlevered Free Cash Flow, 1 Yr. Growth %	-363.81	-30.71	-234.2	-41.91	6.3
Dividend Per Share, 1 Yr. Growth %	57.34	20.09	-8.21	40.41	-10.21
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	8.06	21.47	15.22	6.29	6.15
Gross Profit, 2 Yr. CAGR %	4.98	12.16	5.24	11.66	13.93
EBITDA, 2 Yr. CAGR %	5.83	13.29	4.9	14.45	13.3
EBITA, 2 Yr. CAGR %	1.95	16.45	2.99	13.72	18.32
EBIT, 2 Yr. CAGR %	2.03	16.54	2.99	13.72	18.32
Earnings From Cont. Operations, 2 Yr. CAGR %	12.75	27.87	-1.85	16.84	12.88
Net Income, 2 Yr. CAGR %	15.17	37.46	17.38	26.89	12.23
Normalized Net Income, 2 Yr. CAGR %	7.58	34.56	17.48	32.62	20.77
Diluted EPS Before Extra, 2 Yr. CAGR %	15.17	37.46	17.38	26.89	12.23
Accounts Receivable, 2 Yr. CAGR %	17.28	25.83	6.57	4.09	1.03
Inventory, 2 Yr. CAGR %	22.71	35.08	6.4	3.69	7.8
Net Property, Plant and Equip., 2 Yr. CAGR %	4.1	7.62	3.58	-0.42	-2.32
Total Assets, 2 Yr. CAGR %	11.79	16.98	4.44	0.46	2.39
Tangible Book Value, 2 Yr. CAGR %	8.82	10.86	5.15	11.91	9.14
Common Equity, 2 Yr. CAGR %	8.27	10.48	4.88	11.59	8.77
Cash From Operations, 2 Yr. CAGR %	-90	-55.75	1.29K	147.27	-23.29
Capital Expenditures, 2 Yr. CAGR %	-15.66	33.29	-10.5	-22.45	-16.6
Levered Free Cash Flow, 2 Yr. CAGR %	86.29	90.1	-23.61	-42.5	-27.62
Unlevered Free Cash Flow, 2 Yr. CAGR %	106.17	34.74	-5.38	-13.05	-22.3
Dividend Per Share, 2 Yr. CAGR %	15.16	37.46	4.99	13.53	12.28
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	5.44	15.02	14.56	13.75	4.71
Gross Profit, 3 Yr. CAGR %	4.85	7.53	7.29	12.55	7.92
EBITDA, 3 Yr. CAGR %	4.15	7.98	7.94	14.66	7.14
EBITA, 3 Yr. CAGR %	0.74	7.2	6.72	16.65	6.66
EBIT, 3 Yr. CAGR %	1.5	7.26	6.77	16.65	6.66
Earnings From Cont. Operations, 3 Yr. CAGR %	6.24	11.16	13.39	13.84	4.34
Net Income, 3 Yr. CAGR %	12.11	16.79	29.42	24.59	13.06
Normalized Net Income, 3 Yr. CAGR %	14	10.12	29.38	29.66	17.73
Diluted EPS Before Extra, 3 Yr. CAGR %	12.11	16.79	29.42	24.59	13.06
Accounts Receivable, 3 Yr. CAGR %	7.63	14.31	18.31	5.57	2.28
Inventory, 3 Yr. CAGR %	15.78	22.07	19.58	9.11	3.11
Net Property, Plant and Equip., 3 Yr. CAGR %	7.73	5.4	4.77	2.33	-1.78
Total Assets, 3 Yr. CAGR %	11.43	12.48	9.44	4.75	0.14
Tangible Book Value, 3 Yr. CAGR %	8.36	7.54	8.97	9.56	7.84
Common Equity, 3 Yr. CAGR %	7.86	7.1	8.61	9.28	7.49
Cash From Operations, 3 Yr. CAGR %	-76.14	-44.84	31.26	457.93	60.49
Capital Expenditures, 3 Yr. CAGR %	5.44	-4.17	4.78	-9.39	-22.01
Levered Free Cash Flow, 3 Yr. CAGR %	41.85	39.26	39.14	-36.89	-27.21
Unlevered Free Cash Flow, 3 Yr. CAGR %	49.16	43.02	32.87	-20.4	-7.72
Dividend Per Share, 3 Yr. CAGR %	12.11	16.78	20.15	15.68	4.99
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	7.33	11.94	9.25	11.44	11.12
Gross Profit, 5 Yr. CAGR %	3.93	5.87	5.01	9.46	9.9
EBITDA, 5 Yr. CAGR %	4.05	4.57	4.47	11.06	10.09
EBITA, 5 Yr. CAGR %	1.46	2.8	1.66	10.57	11.28
EBIT, 5 Yr. CAGR %	1.82	3.32	2.12	10.6	11.32
Earnings From Cont. Operations, 5 Yr. CAGR %	-1.12	-10.32	2.92	13.4	13.18
Net Income, 5 Yr. CAGR %	2.07	-10.03	14.19	20.73	22.25
Normalized Net Income, 5 Yr. CAGR %	1.19	-0.35	15.38	20.33	25.98
Diluted EPS Before Extra, 5 Yr. CAGR %	2.07	-10.03	14.19	20.73	22.25
Accounts Receivable, 5 Yr. CAGR %	9.23	10.04	7.2	10.11	11.12
Inventory, 5 Yr. CAGR %	13.62	14.4	11.93	14.36	14.88
Net Property, Plant and Equip., 5 Yr. CAGR %	7.22	8.51	6.05	3.03	1.88
Total Assets, 5 Yr. CAGR %	9.12	11.15	8.58	7.51	6.57
Tangible Book Value, 5 Yr. CAGR %	7.93	8.07	7.07	9.27	9.04
Common Equity, 5 Yr. CAGR %	7.96	7.53	6.66	8.88	8.67
Cash From Operations, 5 Yr. CAGR %	-52.75	-10.26	21.39	11.66	6.48
Capital Expenditures, 5 Yr. CAGR %	5.23	12.13	-1.25	-11.95	-3.37
Levered Free Cash Flow, 5 Yr. CAGR %	31.29	66.98	10.61	-2.81	6.24
Unlevered Free Cash Flow, 5 Yr. CAGR %	38.38	32.65	24.16	16.32	6.56
Dividend Per Share, 5 Yr. CAGR %	2.07	-10.03	9.21	15.47	16.94