Resultaträkning EVZ Limited

Aktier

EVZ

AU000000EVZ8

Byggnad och ingenjörskonst

Marknaden stängd - Australian S.E. Andra börsplatser 08.10.13 2026-07-31			5-dagars förändring	Förändring 1 jan.
0,5600 ^AUD	+3,70 %		−4,27 %	+154,55 %

05-14	Evz meddelar att styrelseordförande Graham Burns säljer 5,0 miljoner EVZ-aktier	RE
05-14	EVZ meddelar att styrelseordföranden säljer 5 miljoner aktier; aktien rasar 9%	MT

c607aaef7ef8f2ed4775f9007.uNpW5FzCJ7ihmXGVJgc-J0nN9P4aAdmVEs8j8KU9Xqw.6-0g1z6HYemU_D-jE1EMFyyPhZR9Rp_AXPsTwMB8EJ3RlQOwJpJTjunfFg

Publicerade finansiella data: EVZ LIMITED

Årlig

Kvartalsvis

Halvårsvis

YTD

LTM

Skatteperiod: Juni	2021	2022	2023	2024	2025
Revenues	57,85 mn	67,51 mn	111 mn	119 mn	108 mn
Other Revenues, Total	-	-	-	7,7 tn	-
Total Revenues	57,85 mn	67,51 mn	111 mn	119 mn	108 mn
Cost of Goods Sold, Total	47,31 mn	55,09 mn	96,33 mn	101 mn	90,34 mn
Gross Profit	10,54 mn	12,42 mn	14,87 mn	17,42 mn	17,62 mn
Selling General & Admin Expenses, Total	10,07 mn	11,06 mn	13,25 mn	14,99 mn	15,12 mn
Other Operating Expenses, Total	10,07 mn	11,06 mn	13,25 mn	14,99 mn	15,12 mn
Operating Income	473 tn	1,36 mn	1,62 mn	2,42 mn	2,5 mn
Interest Expense, Total	−484 tn	−393 tn	−298 tn	−581 tn	−925 tn
Interest And Investment Income	585	94	108 tn	43,91 tn	49,35 tn
Net Interest Expenses	−483 tn	−393 tn	−190 tn	−537 tn	−876 tn
Other Non Operating Income (Expenses)	3,55 mn	40,21 tn	-	−68,4 tn	188 tn
EBT, Excl. Unusual Items	3,54 mn	1,01 mn	1,43 mn	1,82 mn	1,81 mn
Asset Writedown	-	-	-	-	-
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	3,54 mn	1,01 mn	1,43 mn	1,82 mn	1,81 mn
Income Tax Expense	134 tn	111 tn	−20,44 tn	−321 tn	574 tn
Earnings From Continuing Operations	3,4 mn	895 tn	1,45 mn	2,14 mn	1,24 mn
Net Income to Company	3,4 mn	895 tn	1,45 mn	2,14 mn	1,24 mn
Net Income - (IS)	3,4 mn	895 tn	1,45 mn	2,14 mn	1,24 mn
Net Income to Common Incl Extra Items	3,4 mn	895 tn	1,45 mn	2,14 mn	1,24 mn
Net Income to Common Excl. Extra Items	3,4 mn	895 tn	1,45 mn	2,14 mn	1,24 mn
Per aktie poster
Net EPS - Basic	0,04	0,01	0,01	0,02	0,01
Basic EPS - Continuing Operations	0,04	0,01	0,01	0,02	0,01
Basic Weighted Average Shares Outstanding	96,12 mn	101 mn	120 mn	121 mn	121 mn
Net EPS - Diluted	0,04	0,01	0,01	0,02	0,01
Diluted EPS - Continuing Operations	0,04	0,01	0,01	0,02	0,01
Diluted Weighted Average Shares Outstanding	96,12 mn	101 mn	127 mn	127 mn	126 mn
Normalized Basic EPS	0,02	0,01	0,01	0,01	0,01
Normalized Diluted EPS	0,02	0,01	0,01	0,01	0,01
Kompletterande punkter
EBITDA	2,14 mn	3,11 mn	2,02 mn	4,97 mn	5,13 mn
EBITA	473 tn	1,36 mn	1,62 mn	2,42 mn	2,5 mn
EBIT	473 tn	1,36 mn	1,62 mn	2,42 mn	2,5 mn
EBITDAR	2,16 mn	3,13 mn	2,06 mn	5,01 mn	5,15 mn
Total Revenues (As Reported)	-	-	-	119 mn	108 mn
Effective Tax Rate - (Ratio)	3,78	11,01	−1,43	−17,63	31,74
Total Current Taxes	1,46 mn	383 tn	744 tn	896 tn	582 tn
Total Deferred Taxes	−413 tn	−70,1 tn	−119 tn	−306 tn	401 tn
Normalized Net Income	2,21 mn	628 tn	891 tn	1,14 mn	1,13 mn
Interest on Long-Term Debt	139 tn	119 tn	109 tn	317 tn	314 tn
Non-Cash Pension Expense	32,03 tn	22,18 tn	41,95 tn	-	-
Kompletterande driftskostnadsposter
General and Administrative Expenses	1,44 mn	1,69 mn	1,87 mn	14,99 mn	15,12 mn
Net Rental Expense, Total	17,32 tn	26,96 tn	44,42 tn	32,1 tn	18,89 tn
Imputed Operating Lease Interest Expense	12,06 tn	26,39 tn	41,02 tn	36,03 tn	24,11 tn
Imputed Operating Lease Depreciation	5,27 tn	572	3,4 tn	−3,93 tn	−5,22 tn
Stock-Based Comp., Other (Total)	-	-	119 tn	109 tn	135 tn
Total Stock-Based Compensation	-	-	119 tn	109 tn	135 tn

Skatteperiod: Juni	2021	2022	2023	2024	2025
TILLGÅNGAR
Cash And Equivalents	3,96 mn	8,93 mn	9,27 mn	8,37 mn	10,64 mn
Total Cash And Short Term Investments	3,96 mn	8,93 mn	9,27 mn	8,37 mn	10,64 mn
Accounts Receivable, Total	12,18 mn	22,3 mn	22,41 mn	24,34 mn	25,55 mn
Other Receivables	641 tn	272 tn	816 tn	589 tn	1,29 mn
Total Receivables	12,82 mn	22,57 mn	23,22 mn	24,93 mn	26,85 mn
Inventory	2,33 mn	2,61 mn	3,49 mn	3,75 mn	4,46 mn
Deferred Tax Assets Current	-	-	-	-	-
Other Current Assets, Total	237 tn	230 tn	236 tn	268 tn	109 tn
Total Current Assets	19,35 mn	34,34 mn	36,22 mn	37,31 mn	42,05 mn
Gross Property Plant And Equipment	17,08 mn	18,01 mn	21,17 mn	22,87 mn	24,44 mn
Accumulated Depreciation	−10,51 mn	−11,85 mn	−13,38 mn	−12,1 mn	−13,02 mn
Net Property Plant And Equipment	6,57 mn	6,16 mn	7,8 mn	10,76 mn	11,43 mn
Goodwill	12,07 mn	12,07 mn	12,07 mn	12,07 mn	12,07 mn
Accounts Receivable Long-Term	1,17 mn	1,23 mn	1,12 mn	1,22 mn	1,27 mn
Deferred Tax Assets Long-Term	2,61 mn	2,61 mn	2,73 mn	3,03 mn	2,6 mn
Total Assets	41,77 mn	56,42 mn	59,94 mn	64,39 mn	69,42 mn
Skulder
Accounts Payable, Total	4,81 mn	8,13 mn	11,55 mn	11,66 mn	11,49 mn
Accrued Expenses, Total	3,12 mn	3,4 mn	4,12 mn	3,93 mn	4,47 mn
Short-term Borrowings	-	-	-	-	-
Current Portion of Long-Term Debt	1,2 mn	300 tn	-	-	-
Current Portion of Leases	927 tn	947 tn	1,18 mn	1,42 mn	1,56 mn
Current Income Taxes Payable	112 tn	83,95 tn	91,47 tn	17,77 tn	-
Unearned Revenue Current, Total	2,51 mn	8,8 mn	6,77 mn	3,14 mn	6,06 mn
Other Current Liabilities	2,65 mn	4,34 mn	4,04 mn	6,43 mn	6,26 mn
Total Current Liabilities	15,33 mn	26,01 mn	27,76 mn	26,6 mn	29,85 mn
Long-Term Debt	300 tn	-	-	-	-
Long-Term Leases	1,56 mn	1,2 mn	1,54 mn	4,14 mn	4,48 mn
Pension & Other Post Retirement Benefits	88,02 tn	110 tn	152 tn	747 tn	442 tn
Deferred Tax Liability Non Current	46,69 tn	40,38 tn	37,33 tn	31,62 tn	-
Other Non Current Liabilities	-	-	-	-	-
Total Liabilities	17,33 mn	27,35 mn	29,49 mn	31,51 mn	34,77 mn
Common Stock, Total	56,46 mn	60,01 mn	60,1 mn	60,14 mn	60,19 mn
Retained Earnings	−31,79 mn	−30,9 mn	−29,45 mn	−27,31 mn	−26,08 mn
Comprehensive Income and Other	−216 tn	−42 tn	−202 tn	50,38 tn	534 tn
Total Common Equity	24,45 mn	29,07 mn	30,44 mn	32,88 mn	34,64 mn
Total Equity	24,45 mn	29,07 mn	30,44 mn	32,88 mn	34,64 mn
Total Liabilities And Equity	41,77 mn	56,42 mn	59,94 mn	64,39 mn	69,42 mn
Kompletterande objekt
ECS Total Shares Outstanding on Filing Date	96,12 mn	120 mn	121 mn	121 mn	121 mn
ECS Total Common Shares Outstanding	96,12 mn	120 mn	121 mn	121 mn	121 mn
Book Value / Share	0,25	0,24	0,25	0,27	0,29
Tangible Book Value	12,37 mn	17 mn	18,37 mn	20,81 mn	22,57 mn
Tangible Book Value Per Share	0,13	0,14	0,15	0,17	0,19
Total Debt	3,99 mn	2,44 mn	2,73 mn	5,55 mn	6,04 mn
Net Debt	26,49 tn	−6,49 mn	−6,54 mn	−2,81 mn	−4,59 mn
Debt Equivalent Oper. Leases	139 tn	216 tn	355 tn	257 tn	151 tn
Account Code - Inventory Valuation	3	3	3	3	3
Inventories - Raw Materials, Total	2,33 mn	-	-	-	-
Buildings, Total	2,94 mn	2,79 mn	3 mn	195 tn	221 tn
Machinery, Total	14,14 mn	15,22 mn	18,17 mn	16,57 mn	17,74 mn
Full Time Employees	288	383	381	386	389
Accumulated Allowance for Doubtful Accounts (Supple)	430 tn	575 tn	624 tn	524 tn	557 tn
Order Backlog	-	-	-	-	-

Skatteperiod: Juni	2021	2022	2023	2024	2025
Net Income	3,4 mn	895 tn	1,45 mn	2,14 mn	1,24 mn
Depreciation & Amortization - CF	1,67 mn	1,75 mn	2,14 mn	2,55 mn	2,64 mn
Depreciation & Amortization, Total	1,67 mn	1,75 mn	2,14 mn	2,55 mn	2,64 mn
(Gain) Loss From Sale Of Asset	-	-	−23,04 tn	-	-
Asset Writedown & Restructuring Costs	-	-	-	30,94 tn	30,95 tn
Stock-Based Compensation (CF)	-	-	-	109 tn	135 tn
Provision and Write-off of Bad Debts	-	-	-	-	-
Other Operating Activities, Total	−127 tn	156 tn	−69,55 tn	-	395 tn
Change In Accounts Receivable	−157 tn	−9,8 mn	−220 tn	−1,8 mn	−1,97 mn
Change In Inventories	−13,83 tn	−280 tn	−712 tn	−252 tn	−713 tn
Change In Accounts Payable	−2,9 mn	11,3 mn	1,09 mn	2,5 mn	−336 tn
Change in Unearned Revenues	-	-	-	−3,64 mn	2,92 mn
Change In Income Taxes	112 tn	−28,45 tn	7,52 tn	−73,7 tn	−17,77 tn
Change In Deferred Taxes	−2,93 tn	−6,31 tn	−122 tn	−306 tn	401 tn
Change in Other Net Operating Assets	−30,86 tn	305 tn	536 tn	560 tn	330 tn
Cash from Operations	1,95 mn	4,29 mn	4,08 mn	1,82 mn	5,05 mn
Capital Expenditure	−763 tn	−1,33 mn	−1,38 mn	−2,15 mn	−1,19 mn
Sale of Property, Plant, and Equipment	-	-	23,04 tn	6,1 tn	11,32 tn
Cash Acquisitions	-	-	−796 tn	-	-
Cash from Investing	−763 tn	−1,33 mn	−2,16 mn	−2,14 mn	−1,17 mn
Short Term Debt Issued, Total	-	-	-	-	-
Long-Term Debt Issued, Total	-	-	-	758 tn	-
Total Debt Issued	-	-	-	758 tn	-
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	−3,1 mn	−1,54 mn	−1,59 mn	−1,33 mn	−1,6 mn
Total Debt Repaid	−3,1 mn	−1,54 mn	−1,59 mn	−1,33 mn	−1,6 mn
Issuance of Common Stock	-	3,72 mn	-	-	-
Other Financing Activities, Total	-	−172 tn	-	-	-
Cash from Financing	−3,1 mn	2,01 mn	−1,59 mn	−576 tn	−1,6 mn
Net Change in Cash	−1,91 mn	4,97 mn	335 tn	−903 tn	2,27 mn
Kompletterande punkter
Cash Interest Paid	521 tn	393 tn	298 tn	581 tn	925 tn
Cash Income Tax Paid (Refund)	24,26 tn	145 tn	93,83 tn	59,54 tn	191 tn
Levered Free Cash Flow	−2,01 mn	2,56 mn	1,98 mn	−1,72 mn	3,2 mn
Unlevered Free Cash Flow	−1,71 mn	2,81 mn	2,16 mn	−1,36 mn	3,78 mn
Change In Net Working Capital	2,91 mn	−1,54 mn	−276 tn	3,39 mn	−631 tn
Net Debt Issued / Repaid	−3,1 mn	−1,54 mn	−1,59 mn	−576 tn	−1,6 mn

Skatteperiod: Juni	2021	2022	2023	2024	2025
Lönsamhet
Return on Assets	0,69	1,73	1,74	2,44	2,33
Return on Total Capital	1,04	2,83	3,12	4,23	3,95
Return On Equity %	14,91	3,34	4,86	6,76	3,66
Return on Common Equity	14,91	3,34	4,86	6,76	3,66
Marginalanalys
Gross Profit Margin %	18,23	18,4	13,37	14,65	16,32
SG&A Margin	17,41	16,39	11,92	12,61	14,01
EBITDA Margin %	3,7	4,6	1,82	4,18	4,76
EBITA Margin %	0,82	2,01	1,45	2,04	2,31
EBIT Margin %	0,82	2,01	1,45	2,04	2,31
Income From Continuing Operations Margin %	5,88	1,33	1,3	1,8	1,14
Net Income Margin %	5,88	1,33	1,3	1,8	1,14
Net Avail. For Common Margin %	5,88	1,33	1,3	1,8	1,14
Normalized Net Income Margin	3,82	0,93	0,8	0,96	1,05
Levered Free Cash Flow Margin	−3,48	3,8	1,78	−1,45	2,96
Unlevered Free Cash Flow Margin	−2,96	4,16	1,94	−1,14	3,5
Tillgångsomslutning
Asset Turnover	1,34	1,37	1,91	1,91	1,61
Fixed Assets Turnover	8,21	10,6	15,93	12,81	9,73
Receivables Turnover (Average Receivables)	4,89	3,92	4,98	5,09	4,33
Inventory Turnover (Average Inventory)	20,35	22,29	31,55	28,03	22,02
Kortfristig likviditet
Current Ratio	1,26	1,32	1,3	1,4	1,41
Quick Ratio	1,09	1,21	1,17	1,25	1,26
Operating Cash Flow to Current Liabilities	0,13	0,16	0,15	0,07	0,17
Days Sales Outstanding (Average Receivables)	74,58	93,21	73,37	71,94	84,34
Days Outstanding Inventory (Average Inventory)	17,94	16,38	11,57	13,06	16,58
Average Days Payable Outstanding	53,54	42,64	36,95	41,75	46,41
Cash Conversion Cycle (Average Days)	38,98	66,94	47,98	43,24	54,51
Långsiktig solvens
Total Debt/Equity	16,31	8,41	8,95	16,89	17,45
Total Debt / Total Capital	14,02	7,76	8,22	14,45	14,85
LT Debt/Equity	7,61	4,12	5,07	12,58	12,95
Long-Term Debt / Total Capital	6,54	3,8	4,65	10,76	11,02
Total Liabilities / Total Assets	41,48	48,48	49,21	48,94	50,09
EBIT / Interest Expense	0,98	3,45	5,42	4,17	2,7
EBITDA / Interest Expense	4,42	7,9	12,59	8,56	5,55
(EBITDA - Capex) / Interest Expense	2,84	4,53	7,96	4,87	4,27
Total Debt / EBITDA	1,86	0,79	0,73	1,12	1,18
Net Debt / EBITDA	0,01	−2,09	−1,74	−0,57	−0,89
Total Debt / (EBITDA - Capex)	2,9	1,37	1,15	1,96	1,53
Net Debt / (EBITDA - Capex)	0,02	−3,64	−2,76	−0,99	−1,16
Tillväxt jämfört med föregående år
Total Revenues, 1 Yr. Growth %	−12,64	16,69	64,72	6,94	−9,21
Gross Profit, 1 Yr. Growth %	53,31	17,79	19,71	17,14	1,18
EBITDA, 1 Yr. Growth %	−197,07	45,3	31,57	33,62	3,22
EBITA, 1 Yr. Growth %	−112,47	187,07	18,97	53,21	3,03
EBIT, 1 Yr. Growth %	−112,47	187,07	18,97	53,21	3,03
Earnings From Cont. Operations, 1 Yr. Growth %	−223,69	−73,71	61,65	47,89	−42,25
Net Income, 1 Yr. Growth %	−223,69	−73,71	61,65	47,89	−42,25
Normalized Net Income, 1 Yr. Growth %	−228,15	−71,58	41,83	27,53	−0,48
Diluted EPS Before Extra, 1 Yr. Growth %	−223,67	−75,03	37,34	48,25	−42,01
Accounts Receivable, 1 Yr. Growth %	6,31	83,02	0,5	8,61	5,01
Inventory, 1 Yr. Growth %	0,6	12	33,82	7,22	19,02
Net Property, Plant and Equip., 1 Yr. Growth %	−12,66	−6,19	26,5	38,03	6,17
Total Assets, 1 Yr. Growth %	−6,05	35,06	6,23	7,43	7,8
Tangible Book Value, 1 Yr. Growth %	35,49	37,34	8,1	13,25	8,48
Common Equity, 1 Yr. Growth %	15,29	18,9	4,74	7,99	5,37
Cash From Operations, 1 Yr. Growth %	−49,7	120,09	−4,89	−52,74	178,09
Capital Expenditures, 1 Yr. Growth %	−15,56	73,6	4,36	−4,96	−14,7
Levered Free Cash Flow, 1 Yr. Growth %	−184,17	−227,35	−25,55	−259,79	−431,89
Unlevered Free Cash Flow, 1 Yr. Growth %	−160,17	−264,22	−25,43	−207,51	−728,46
Sammansatt Årlig Tillväxthastighet Över Två År
Total Revenues, 2 Yr. CAGR %	−13,9	0,96	38,64	32,72	−1,47
Gross Profit, 2 Yr. CAGR %	−7,78	34,38	18,75	18,42	8,87
EBITDA, 2 Yr. CAGR %	−12,83	18,76	−2,85	80,07	17,44
EBITA, 2 Yr. CAGR %	−52,16	−40,17	84,8	33,58	25,64
EBIT, 2 Yr. CAGR %	−52,16	−40,17	84,8	33,58	25,64
Earnings From Cont. Operations, 2 Yr. CAGR %	44,72	−42,98	−34,81	54,62	−7,58
Net Income, 2 Yr. CAGR %	44,72	−42,98	−34,81	54,62	−7,58
Normalized Net Income, 2 Yr. CAGR %	43,05	−39,65	−36,51	34,49	12,66
Diluted EPS Before Extra, 2 Yr. CAGR %	43,98	−44,43	−43,26	42,69	−7,28
Accounts Receivable, 2 Yr. CAGR %	−19,54	39,49	35,62	4,48	6,79
Inventory, 2 Yr. CAGR %	0,38	6,14	22,43	19,79	12,97
Net Property, Plant and Equip., 2 Yr. CAGR %	16,15	−9,48	8,94	32,14	21,05
Total Assets, 2 Yr. CAGR %	−4,84	12,64	19,78	6,83	7,62
Tangible Book Value, 2 Yr. CAGR %	1,91	36,41	21,85	10,64	10,84
Common Equity, 2 Yr. CAGR %	0,95	17,08	11,59	6,35	6,67
Cash From Operations, 2 Yr. CAGR %	−11,09	5,22	44,69	−34,94	14,64
Capital Expenditures, 2 Yr. CAGR %	−33,74	21,08	34,6	27,32	−27,57
Levered Free Cash Flow, 2 Yr. CAGR %	221,47	3,53	−0,93	−19,45	72,31
Unlevered Free Cash Flow, 2 Yr. CAGR %	93,29	−0,6	12,43	−31,54	72,87
Treårig Sammansatt Årlig Tillväxthastighet
Total Revenues, 3 Yr. CAGR %	−3,77	−4,72	18,86	27,15	16,94
Gross Profit, 3 Yr. CAGR %	−7,06	0,06	29,3	18,21	12,37
EBITDA, 3 Yr. CAGR %	−16,54	3,35	−2,88	32,5	49,58
EBITA, 3 Yr. CAGR %	−46,02	−13,07	−24,77	72,38	22,5
EBIT, 3 Yr. CAGR %	−46,02	−13,07	−24,77	72,38	22,5
Earnings From Cont. Operations, 3 Yr. CAGR %	13,27	−18,04	−19,3	−14,34	11,35
Net Income, 3 Yr. CAGR %	13,27	−18,04	−19,3	−14,34	11,35
Normalized Net Income, 3 Yr. CAGR %	12,49	−16,53	−19,76	−19,89	21,64
Diluted EPS Before Extra, 3 Yr. CAGR %	4,61	−19,71	−26,43	−21,85	5,69
Accounts Receivable, 3 Yr. CAGR %	−8,04	5,81	25,05	25,94	4,65
Inventory, 3 Yr. CAGR %	5,76	4,11	14,67	17,13	19,53
Net Property, Plant and Equip., 3 Yr. CAGR %	19,3	8,17	1,2	17,88	22,84
Total Assets, 3 Yr. CAGR %	0,66	6,94	10,47	15,51	7,15
Tangible Book Value, 3 Yr. CAGR %	21,62	12,56	26,23	18,91	9,92
Common Equity, 3 Yr. CAGR %	8,86	6,61	12,81	10,38	6,02
Cash From Operations, 3 Yr. CAGR %	11,3	20,27	1,74	−2,33	5,59
Capital Expenditures, 3 Yr. CAGR %	−0,04	−8,66	15,23	41,18	−3,64
Levered Free Cash Flow, 3 Yr. CAGR %	−6,21	136,1	−6,17	−5,07	6,43
Unlevered Free Cash Flow, 3 Yr. CAGR %	−5,85	83,07	−8,72	−7,38	9,22
Sammansatt Årlig Tillväxthastighet Över Fem År
Total Revenues, 5 Yr. CAGR %	−2	5,4	11,36	8,79	10,27
Gross Profit, 5 Yr. CAGR %	−0,41	4,53	2,51	7,03	20,71
EBITDA, 5 Yr. CAGR %	107,83	84,55	−11,31	12,06	18,44
EBITA, 5 Yr. CAGR %	−13,77	15,89	−11,68	3,23	−8,03
EBIT, 5 Yr. CAGR %	−13,77	15,89	−11,68	3,23	−8,03
Earnings From Cont. Operations, 5 Yr. CAGR %	6,9	−24,34	−9,19	5,65	−14,8
Net Income, 5 Yr. CAGR %	6,9	−24,34	−9,19	5,65	−14,8
Normalized Net Income, 5 Yr. CAGR %	10,73	−10,49	−10,51	1,02	−8,1
Diluted EPS Before Extra, 5 Yr. CAGR %	−21,13	−42,96	−18,1	−0,21	−19,3
Accounts Receivable, 5 Yr. CAGR %	3,02	15	7,42	5,28	17,4
Inventory, 5 Yr. CAGR %	5,73	10,19	12,13	10,12	13,98
Net Property, Plant and Equip., 5 Yr. CAGR %	6,98	10,29	15,04	17,18	8,72
Total Assets, 5 Yr. CAGR %	2,38	10,22	7,91	6,9	9,32
Tangible Book Value, 5 Yr. CAGR %	14,5	62,58	21,71	11,79	19,83
Common Equity, 5 Yr. CAGR %	33,41	16,46	9,94	6,51	10,31
Cash From Operations, 5 Yr. CAGR %	11,77	−3,18	23,61	−5,93	5,44
Capital Expenditures, 5 Yr. CAGR %	5,23	29,26	12,59	4,32	5,57
Levered Free Cash Flow, 5 Yr. CAGR %	−0,27	−13,4	−4,13	54,63	6
Unlevered Free Cash Flow, 5 Yr. CAGR %	−10,66	−9,05	1,07	24,31	5,85