Finansiella nyckeltal G N A Axles Limited

Aktier

540124

INE934S01014

Bildelar, lastbil och motorcykel

Marknaden stängd - Bombay S.E. Andra börsplatser 12.00.56 2026-06-05			5-dagars förändring	Förändring 1 jan.
381,75 ^INR	+1,87 %		+2,80 %	+28,00 %

05-08	GNA Axles konsoliderade vinst för första kvartalet uppgår till 308,2 miljoner rupier	RE
05-08	G N A Axles Limited redovisar resultat för det fjärde kvartalet och helåret som avslutades den 31 mars 2026	CI

667656b1.R1qzGAPs0EnIrPYIHU0YSYUfiTaJiCJX0q5nvmtMXxo.PW3kWzfYsQSO6sAwUAp3AshOxnfi8HZ6g_cdzQgrbkMdOYJeMoiePL7hhQ

Publicerade finansiella data: G N A AXLES LIMITED

Årlig

Kvartalsvis

Halvårsvis

YTD

LTM

Skatteperiod: Mars	2021	2022	2023	2024	2025
Revenues	8,68 md	12,43 md	15,6 md	14,91 md	15,12 md
Other Revenues, Total	104 mn	79,99 mn	75,24 mn	35,81 mn	36,58 mn
Total Revenues	8,78 md	12,51 md	15,67 md	14,94 md	15,16 md
Cost of Goods Sold, Total	5,62 md	8,4 md	10,56 md	10,06 md	10,17 md
Gross Profit	3,16 md	4,11 md	5,11 md	4,88 md	5 md
Selling General & Admin Expenses, Total	498 mn	588 mn	668 mn	711 mn	773 mn
Depreciation & Amortization - (IS)	407 mn	497 mn	485 mn	533 mn	571 mn
Other Operating Expenses	1,27 md	1,76 md	2,13 md	2,17 md	2,19 md
Other Operating Expenses, Total	2,17 md	2,85 md	3,28 md	3,41 md	3,53 md
Operating Income	989 mn	1,26 md	1,83 md	1,47 md	1,46 md
Interest Expense, Total	−78,8 mn	−97,29 mn	−95,07 mn	−102 mn	−106 mn
Interest And Investment Income	14,69 mn	5,45 mn	14,26 mn	24,04 mn	20,95 mn
Net Interest Expenses	−64,11 mn	−91,83 mn	−80,82 mn	−78,15 mn	−84,68 mn
Currency Exchange Gains (Loss)	41,66 mn	47,61 mn	14,52 mn	−26 mn	72,34 mn
Other Non Operating Income (Expenses)	−6,68 mn	−15,02 mn	−14,62 mn	−13,24 mn	−12,99 mn
EBT, Excl. Unusual Items	960 mn	1,21 md	1,75 md	1,35 md	1,44 md
Gain (Loss) On Sale Of Assets	419 tn	102 tn	−111 tn	-	5,16 mn
EBT, Incl. Unusual Items	961 mn	1,21 md	1,75 md	1,35 md	1,44 md
Income Tax Expense	254 mn	318 mn	444 mn	348 mn	371 mn
Earnings From Continuing Operations	706 mn	888 mn	1,3 md	1 md	1,07 md
Net Income to Company	706 mn	888 mn	1,3 md	1 md	1,07 md
Net Income - (IS)	706 mn	888 mn	1,3 md	1 md	1,07 md
Preferred Dividend and Other Adjustments	-	1 tn	-	-	-
Net Income to Common Incl Extra Items	706 mn	888 mn	1,3 md	1 md	1,07 md
Net Income to Common Excl. Extra Items	706 mn	888 mn	1,3 md	1 md	1,07 md
Per aktie poster
Net EPS - Basic	16,45	20,68	30,33	23,3	24,95
Basic EPS - Continuing Operations	16,45	20,68	30,33	23,3	24,95
Basic Weighted Average Shares Outstanding	42,93 mn	42,93 mn	42,93 mn	42,93 mn	42,93 mn
Net EPS - Diluted	16,45	20,68	30,33	23,3	24,94
Diluted EPS - Continuing Operations	16,45	20,68	30,33	23,3	24,94
Diluted Weighted Average Shares Outstanding	42,93 mn	42,93 mn	42,93 mn	42,93 mn	42,93 mn
Normalized Basic EPS	13,98	17,55	25,42	19,63	20,92
Normalized Diluted EPS	13,98	17,55	25,42	19,63	20,92
Dividend Per Share	1,25	2,5	3	2	3
Payout Ratio	-	12,09	8,24	12,88	8,02
Kompletterande punkter
EBITDA	1,4 md	1,76 md	2,31 md	2 md	2,03 md
EBITA	989 mn	1,26 md	1,83 md	1,47 md	1,46 md
EBIT	989 mn	1,26 md	1,83 md	1,47 md	1,46 md
Total Revenues (As Reported)	8,91 md	12,71 md	15,84 md	15,09 md	15,42 md
Effective Tax Rate - (Ratio)	26,47	26,38	25,43	25,82	25,75
Current Domestic Taxes	-	-	-	-	-
Total Current Taxes	255 mn	-	-	-	-
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	−719 tn	-	-	-	-
Normalized Net Income	600 mn	753 mn	1,09 md	843 mn	898 mn
Interest on Long-Term Debt	62,14 mn	67,15 mn	51,59 mn	24,28 mn	26,44 mn
Non-Cash Pension Expense	14,95 mn	14,9 mn	19,06 mn	16,34 mn	39,78 mn
Kompletterande driftskostnadsposter
Advertising Expense	1,54 mn	2,2 mn	4,41 mn	1,75 mn	8,58 mn
Selling and Marketing Expenses	1,54 mn	2,2 mn	4,41 mn	1,75 mn	8,58 mn
Maintenance & Repair Expenses, Total	58,4 mn	71,32 mn	63,22 mn	75,37 mn	80,7 mn

Skatteperiod: Mars	2021	2022	2023	2024	2025
TILLGÅNGAR
Cash And Equivalents	3,56 mn	2,56 mn	3,33 mn	2,54 mn	75,22 mn
Short Term Investments	191 mn	46 mn	269 mn	323 mn	247 mn
Total Cash And Short Term Investments	195 mn	48,56 mn	272 mn	326 mn	322 mn
Accounts Receivable, Total	4,38 md	4,74 md	5,61 md	5,71 md	6,38 md
Other Receivables	-	-	-	-	352 mn
Total Receivables	4,38 md	4,74 md	5,61 md	5,71 md	6,73 md
Inventory	1,53 md	1,88 md	1,88 md	1,98 md	1,94 md
Prepaid Expenses	12,95 mn	10,31 mn	10,98 mn	15,58 mn	20,09 mn
Other Current Assets, Total	328 mn	463 mn	425 mn	344 mn	81,4 mn
Total Current Assets	6,44 md	7,14 md	8,2 md	8,37 md	9,09 md
Gross Property Plant And Equipment	6,11 md	6,56 md	7,31 md	8,19 md	9,28 md
Accumulated Depreciation	−3,16 md	−3,65 md	−4,13 md	−4,66 md	−5,22 md
Net Property Plant And Equipment	2,95 md	2,91 md	3,17 md	3,53 md	4,06 md
Deferred Tax Assets Long-Term	-	7,22 mn	23,12 mn	30,89 mn	34,43 mn
Deferred Charges Long-Term	-	-	-	-	-
Other Long-Term Assets, Total	207 mn	360 mn	309 mn	255 mn	464 mn
Total Assets	9,6 md	10,42 md	11,71 md	12,19 md	13,65 md
Skulder
Accounts Payable, Total	2,28 md	2,02 md	2,25 md	1,82 md	1,84 md
Accrued Expenses, Total	118 mn	201 mn	245 mn	220 mn	211 mn
Short-term Borrowings	953 mn	1,6 md	1,56 md	1,6 md	1,43 md
Current Portion of Long-Term Debt	253 mn	148 mn	173 mn	243 mn	150 mn
Current Income Taxes Payable	49,53 mn	29,72 mn	27,47 mn	-	13,31 mn
Other Current Liabilities	105 tn	240 tn	292 tn	366 tn	417 tn
Total Current Liabilities	3,65 md	3,99 md	4,26 md	3,88 md	3,65 md
Long-Term Debt	764 mn	473 mn	301 mn	291 mn	1,01 md
Deferred Tax Liability Non Current	4,78 mn	-	-	-	-
Total Liabilities	4,42 md	4,47 md	4,56 md	4,17 md	4,65 md
Common Stock, Total	215 mn	215 mn	215 mn	429 mn	429 mn
Additional Paid In Capital	1,18 md	1,18 md	1,18 md	966 mn	966 mn
Retained Earnings	3,78 md	4,56 md	5,75 md	6,62 md	7,6 md
Comprehensive Income and Other	-	386 tn	26 tn	−369 tn	43 tn
Total Common Equity	5,18 md	5,95 md	7,15 md	8,01 md	9 md
Total Equity	5,18 md	5,95 md	7,15 md	8,01 md	9 md
Total Liabilities And Equity	9,6 md	10,42 md	11,71 md	12,19 md	13,65 md
Kompletterande objekt
ECS Total Shares Outstanding on Filing Date	42,93 mn	42,93 mn	42,93 mn	42,93 mn	42,93 mn
ECS Total Common Shares Outstanding	42,93 mn	42,93 mn	42,93 mn	42,93 mn	42,93 mn
Book Value / Share	120,56	138,64	166,44	186,69	209,62
Tangible Book Value	5,18 md	5,95 md	7,15 md	8,01 md	9 md
Tangible Book Value Per Share	120,56	138,64	166,44	186,69	209,62
Total Debt	1,97 md	2,22 md	2,03 md	2,13 md	2,59 md
Net Debt	1,77 md	2,17 md	1,76 md	1,81 md	2,27 md
Account Code - Inventory Valuation	3	3	3	3	3
Inventories - Raw Materials, Total	615 mn	592 mn	530 mn	467 mn	349 mn
Inventories - Work In Process, Total	733 mn	972 mn	1,02 md	1,17 md	1,2 md
Inventories - Finished Goods, Total	81,81 mn	202 mn	205 mn	177 mn	229 mn
Inventories - Others	95,89 mn	114 mn	131 mn	166 mn	161 mn
Land - (BS)	127 mn	162 mn	162 mn	171 mn	292 mn
Buildings, Total	890 mn	969 mn	1,02 md	1,19 md	1,35 md
Machinery, Total	5,09 md	5,43 md	6,01 md	6,75 md	7,64 md
Full Time Employees	1,34 tn	1,37 tn	1,42 tn	1,49 tn	1,52 tn

Skatteperiod: Mars	2021	2022	2023	2024	2025
Net Income	706 mn	888 mn	1,3 md	1 md	1,07 md
Depreciation & Amortization - CF	407 mn	497 mn	485 mn	533 mn	571 mn
Depreciation & Amortization, Total	407 mn	497 mn	485 mn	533 mn	571 mn
Amortization of Deferred Charges, Total - (CF)	13,04 mn	13,04 mn	-	-	-
(Gain) Loss From Sale Of Asset	−419 tn	−101 tn	111 tn	124 tn	−5,16 mn
Other Operating Activities, Total	64,78 mn	75,55 mn	63,78 mn	68,81 mn	80,08 mn
Change In Accounts Receivable	−1,44 md	−508 mn	−1,07 md	−32,92 mn	−864 mn
Change In Inventories	−75,99 mn	−354 mn	−2,43 mn	−93,53 mn	39,59 mn
Change In Accounts Payable	644 mn	−198 mn	280 mn	−492 mn	28,04 mn
Change in Other Net Operating Assets	-	-	-	-	-
Cash from Operations	314 mn	414 mn	1,05 md	984 mn	921 mn
Capital Expenditure	−301 mn	−456 mn	−754 mn	−887 mn	−1,11 md
Sale of Property, Plant, and Equipment	1,79 mn	210 tn	1,5 mn	1,69 mn	10,82 mn
Investment in Marketable and Equity Securities, Total	17,22 mn	−9,3 mn	74,02 mn	5,01 mn	−32,99 mn
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-	-	-	-
Other Investing Activities, Total	14,69 mn	5,46 mn	14,26 mn	24,04 mn	20,95 mn
Cash from Investing	−268 mn	−459 mn	−665 mn	−856 mn	−1,11 md
Short Term Debt Issued, Total	381 mn	646 mn	-	41,28 mn	-
Long-Term Debt Issued, Total	-	226 mn	452 mn	237 mn	829 mn
Total Debt Issued	381 mn	872 mn	452 mn	278 mn	829 mn
Short Term Debt Repaid, Total	-	-	−39,35 mn	-	−168 mn
Long-Term Debt Repaid, Total	−349 mn	−623 mn	−599 mn	−176 mn	−207 mn
Total Debt Repaid	−349 mn	−623 mn	−639 mn	−176 mn	−375 mn
Issuance of Common Stock	-	-	-	-	-
Common Dividends Paid	-	−107 mn	−107 mn	−129 mn	−85,86 mn
Common & Preferred Stock Dividends Paid	-	−107 mn	−107 mn	−129 mn	−85,86 mn
Other Financing Activities, Total	−78,8 mn	−97,28 mn	−95,07 mn	−102 mn	−106 mn
Cash from Financing	−45,83 mn	44,55 mn	−389 mn	−129 mn	262 mn
Miscellaneous Cash Flow Adjustments	-	-	-	-	-
Net Change in Cash	1,03 mn	−1 mn	779 tn	−799 tn	72,68 mn
Kompletterande punkter
Cash Interest Paid	78,8 mn	97,28 mn	95,07 mn	102 mn	106 mn
Cash Income Tax Paid (Refund)	255 mn	334 mn	461 mn	357 mn	376 mn
Levered Free Cash Flow	−168 mn	−264 mn	262 mn	−114 mn	−353 mn
Unlevered Free Cash Flow	−119 mn	−203 mn	322 mn	−50,07 mn	−287 mn
Change In Net Working Capital	856 mn	1,05 md	551 mn	613 mn	663 mn
Net Debt Issued / Repaid	32,97 mn	249 mn	−186 mn	102 mn	454 mn

Skatteperiod: Mars	2021	2022	2023	2024	2025
Lönsamhet
Return on Assets	6,95	7,9	10,32	7,67	7,08
Return on Total Capital	9,13	10,32	13,16	9,48	8,41
Return On Equity %	14,65	15,95	19,88	13,2	12,59
Return on Common Equity	14,65	15,95	19,88	13,2	12,59
Marginalanalys
Gross Profit Margin %	36,03	32,87	32,59	32,65	32,95
SG&A Margin	5,68	4,7	4,26	4,76	5,1
EBITDA Margin %	15,9	14,09	14,76	13,38	13,41
EBITA Margin %	11,27	10,11	11,66	9,81	9,65
EBIT Margin %	11,27	10,11	11,66	9,81	9,65
Income From Continuing Operations Margin %	8,04	7,1	8,31	6,69	7,06
Net Income Margin %	8,04	7,1	8,31	6,69	7,06
Net Avail. For Common Margin %	8,04	7,1	8,31	6,69	7,06
Normalized Net Income Margin	6,83	6,02	6,96	5,64	5,92
Levered Free Cash Flow Margin	−1,92	−2,11	1,67	−0,76	−2,33
Unlevered Free Cash Flow Margin	−1,36	−1,62	2,05	−0,34	−1,89
Tillgångsomslutning
Asset Turnover	0,99	1,25	1,42	1,25	1,17
Fixed Assets Turnover	2,93	4,27	5,15	4,46	4
Receivables Turnover (Average Receivables)	2,36	2,72	3,01	2,63	2,5
Inventory Turnover (Average Inventory)	3,77	4,93	5,62	5,22	5,2
Kortfristig likviditet
Current Ratio	1,76	1,79	1,93	2,16	2,49
Quick Ratio	1,25	1,2	1,38	1,56	1,94
Operating Cash Flow to Current Liabilities	0,09	0,1	0,25	0,25	0,25
Days Sales Outstanding (Average Receivables)	154,44	133,96	121,14	139,01	145,96
Days Outstanding Inventory (Average Inventory)	96,73	74,04	65	70,17	70,24
Average Days Payable Outstanding	126,23	89,55	73,77	73,34	65,87
Cash Conversion Cycle (Average Days)	124,94	118,44	112,37	135,84	150,33
Långsiktig solvens
Total Debt/Equity	38,06	37,28	28,45	26,63	28,76
Total Debt / Total Capital	27,57	27,16	22,15	21,03	22,34
LT Debt/Equity	14,77	7,94	4,21	3,63	11,18
Long-Term Debt / Total Capital	10,7	5,79	3,27	2,87	8,68
Total Liabilities / Total Assets	46,06	42,87	38,96	34,23	34,08
EBIT / Interest Expense	12,55	13	19,22	14,34	13,85
EBITDA / Interest Expense	17,72	18,11	24,32	19,56	19,25
(EBITDA - Capex) / Interest Expense	13,9	13,43	16,39	10,89	8,75
Total Debt / EBITDA	1,41	1,26	0,88	1,07	1,27
Net Debt / EBITDA	1,27	1,23	0,76	0,9	1,11
Total Debt / (EBITDA - Capex)	1,8	1,7	1,3	1,92	2,8
Net Debt / (EBITDA - Capex)	1,62	1,66	1,13	1,63	2,45
Tillväxt jämfört med föregående år
Total Revenues, 1 Yr. Growth %	−0,43	42,46	25,29	−4,66	1,47
Gross Profit, 1 Yr. Growth %	12,22	29,97	24,23	−4,5	2,42
EBITDA, 1 Yr. Growth %	28,2	26,17	31,25	−13,54	1,74
EBITA, 1 Yr. Growth %	48,61	27,85	44,47	−19,78	−0,2
EBIT, 1 Yr. Growth %	48,61	27,85	44,47	−19,78	−0,2
Earnings From Cont. Operations, 1 Yr. Growth %	33,94	25,68	46,7	−23,2	7,13
Net Income, 1 Yr. Growth %	33,94	25,68	46,7	−23,2	7,13
Normalized Net Income, 1 Yr. Growth %	37,56	25,56	44,86	−22,79	6,62
Diluted EPS Before Extra, 1 Yr. Growth %	33,96	25,68	46,7	−23,2	7,13
Accounts Receivable, 1 Yr. Growth %	47,81	8,3	18,27	1,84	11,74
Inventory, 1 Yr. Growth %	5,24	23,17	0,13	4,97	−2
Net Property, Plant and Equip., 1 Yr. Growth %	−3,51	−1,41	9,21	11,08	15,1
Total Assets, 1 Yr. Growth %	16,9	8,57	12,35	4,1	12,03
Tangible Book Value, 1 Yr. Growth %	15,84	15	20,05	12,17	12,28
Common Equity, 1 Yr. Growth %	15,84	15	20,05	12,17	12,28
Cash From Operations, 1 Yr. Growth %	−73,53	24,75	154,8	−6,66	−6,43
Capital Expenditures, 1 Yr. Growth %	−70,84	51,24	65,57	17,54	25,07
Levered Free Cash Flow, 1 Yr. Growth %	−32,25	56,81	−199,41	−143,44	138,93
Unlevered Free Cash Flow, 1 Yr. Growth %	−29,38	70,62	−258,46	−115,56	242,29
Dividend Per Share, 1 Yr. Growth %	-	100	20	−33,33	50
Sammansatt Årlig Tillväxthastighet Över Två År
Total Revenues, 2 Yr. CAGR %	−2,63	19,1	33,6	9,3	−1,64
Gross Profit, 2 Yr. CAGR %	1,18	20,77	27,07	8,92	−1,1
EBITDA, 2 Yr. CAGR %	−4	27,18	28,68	6,52	−6,22
EBITA, 2 Yr. CAGR %	−7,97	37,84	35,91	7,66	−10,53
EBIT, 2 Yr. CAGR %	−7,97	37,84	35,91	7,66	−10,53
Earnings From Cont. Operations, 2 Yr. CAGR %	3,57	29,75	35,78	6,15	−9,32
Net Income, 2 Yr. CAGR %	3,57	29,75	35,78	6,15	−9,32
Normalized Net Income, 2 Yr. CAGR %	−3,25	31,42	34,87	5,76	−9,28
Diluted EPS Before Extra, 2 Yr. CAGR %	3,57	29,75	35,78	6,15	−9,33
Accounts Receivable, 2 Yr. CAGR %	18,39	26,52	13,18	9,75	6,68
Inventory, 2 Yr. CAGR %	−2,62	13,85	11,05	2,52	1,42
Net Property, Plant and Equip., 2 Yr. CAGR %	9,79	−2,47	3,77	10,14	13,07
Total Assets, 2 Yr. CAGR %	10,76	12,66	10,45	8,15	7,99
Tangible Book Value, 2 Yr. CAGR %	13,52	15,42	17,5	16,04	12,23
Common Equity, 2 Yr. CAGR %	13,52	15,42	17,5	16,04	12,23
Cash From Operations, 2 Yr. CAGR %	−34,01	−40,98	78,29	54,22	−6,54
Capital Expenditures, 2 Yr. CAGR %	−41,71	−33,59	58,24	39,5	21,25
Levered Free Cash Flow, 2 Yr. CAGR %	−34,16	3,07	24,86	−34,28	15,97
Unlevered Free Cash Flow, 2 Yr. CAGR %	−41,51	9,76	64,42	−50,34	−5,59
Dividend Per Share, 2 Yr. CAGR %	−4,65	-	54,92	−10,56	0
Treårig Sammansatt Årlig Tillväxthastighet
Total Revenues, 3 Yr. CAGR %	9,95	10,54	21,13	19,39	6,62
Gross Profit, 3 Yr. CAGR %	11,5	9,99	21,91	15,53	6,71
EBITDA, 3 Yr. CAGR %	11,96	5,15	28,52	12,71	4,9
EBITA, 3 Yr. CAGR %	9,81	2,69	40,02	14,01	4,96
EBIT, 3 Yr. CAGR %	9,81	2,69	40,02	14,01	4,96
Earnings From Cont. Operations, 3 Yr. CAGR %	11,57	10,47	35,17	12,3	6,46
Net Income, 3 Yr. CAGR %	11,57	10,47	35,17	12,3	6,46
Normalized Net Income, 3 Yr. CAGR %	9,06	5,53	35,76	11,99	6,04
Diluted EPS Before Extra, 3 Yr. CAGR %	11,57	10,47	35,17	12,3	6,45
Accounts Receivable, 3 Yr. CAGR %	22,98	14,93	23,71	9,26	10,41
Inventory, 3 Yr. CAGR %	−0,22	5,31	9,08	8,99	0,99
Net Property, Plant and Equip., 3 Yr. CAGR %	15,62	5,92	1,28	6,15	11,77
Total Assets, 3 Yr. CAGR %	12,04	10,03	12,56	8,29	9,43
Tangible Book Value, 3 Yr. CAGR %	14,88	14,01	16,94	15,69	14,77
Common Equity, 3 Yr. CAGR %	14,88	14,01	16,94	15,69	14,77
Cash From Operations, 3 Yr. CAGR %	−19,25	−16,94	−3,9	43,7	30,56
Capital Expenditures, 3 Yr. CAGR %	−28,16	−19,9	−9,95	43,31	34,52
Levered Free Cash Flow, 3 Yr. CAGR %	−42,76	−12,08	1,84	−12,18	10,17
Unlevered Free Cash Flow, 3 Yr. CAGR %	−48,23	−16,42	24,05	−25,06	12,2
Dividend Per Share, 3 Yr. CAGR %	7,72	22,05	-	16,96	6,27
Sammansatt Årlig Tillväxthastighet Över Fem År
Total Revenues, 5 Yr. CAGR %	11,54	19,69	18,86	10,04	11,45
Gross Profit, 5 Yr. CAGR %	11,28	17,35	17,49	9,56	12,13
EBITDA, 5 Yr. CAGR %	11,14	16,98	18,37	5,7	13,3
EBITA, 5 Yr. CAGR %	12,39	17,49	19,59	4,65	17,05
EBIT, 5 Yr. CAGR %	12,39	17,49	19,59	4,65	17,05
Earnings From Cont. Operations, 5 Yr. CAGR %	22,19	24,59	20,69	8,72	15,22
Net Income, 5 Yr. CAGR %	22,19	24,59	20,69	8,72	15,22
Normalized Net Income, 5 Yr. CAGR %	19,57	20,8	18,73	5,62	15,54
Diluted EPS Before Extra, 5 Yr. CAGR %	13,99	24,59	20,69	8,72	15,22
Accounts Receivable, 5 Yr. CAGR %	21,99	21,08	18,96	12,83	16,59
Inventory, 5 Yr. CAGR %	10,81	11,26	4,15	4,19	5,95
Net Property, Plant and Equip., 5 Yr. CAGR %	14,87	16,7	10,73	7,59	5,84
Total Assets, 5 Yr. CAGR %	16,53	12,53	11,4	9,27	10,71
Tangible Book Value, 5 Yr. CAGR %	30,21	14,93	15,92	14,82	15,03
Common Equity, 5 Yr. CAGR %	30,21	14,93	15,92	14,82	15,03
Cash From Operations, 5 Yr. CAGR %	−15,84	−14,45	12,04	6,39	−4,96
Capital Expenditures, 5 Yr. CAGR %	15,3	33,08	−1,47	0	1,43
Levered Free Cash Flow, 5 Yr. CAGR %	−4,11	28,19	−21,8	−21,74	7,27
Unlevered Free Cash Flow, 5 Yr. CAGR %	−17,01	97,18	−17,81	−32,13	11,22
Dividend Per Share, 5 Yr. CAGR %	-	-	24,57	7,78	-