Resultaträkning Saif Power Limited

Aktier

SPWL

PK0108801017

Oberoende elproducenter

Slutkurs Pakistan S.E. Andra börsplatser 2026-07-31			5-dagars förändring	Förändring 1 jan.
9,050 ^PKR	−0,55 %		−1,09 %	−18,83 %

06-15	Saif Power utser ny vd med tillträde i juni 2026	CI
06-15	Saif Power meddelar ledningsförändringar – ny ordförande tillträder i juni 2026	CI

8be0ff50a3a22edddbec76260dde.G_i9P-tqW7hLJ8Ly4HXHQ_ISwPbi5jyyvf826b49R6A.c5vwat4FNugZZo3KkEzqO4JaosO10XqEkKBFnPR4MJBSud993kcdjgdihw

Publicerade finansiella data: SAIF POWER LIMITED

Årlig

Kvartalsvis

Halvårsvis

YTD

LTM

Skatteperiod: December	2021	2022	2023	2024	2025
Revenues - (Utility Template)	16,39 md	22,87 md	19,04 md	9,67 md	9,19 md
Total Revenues	16,39 md	22,87 md	19,04 md	9,67 md	9,19 md
Operations And Maintenance	7,71 mn	9,54 mn	12,76 mn	22,96 mn	22,12 mn
Selling General & Admin Expenses, Total	38,17 mn	76,9 mn	73,59 mn	126 mn	95,28 mn
Depreciation & Amortization - (IS) - (Collected)	16,62 mn	15,67 mn	15,59 mn	18,72 mn	32,79 mn
Other Operating Expenses	13,75 md	19,47 md	16,35 md	6,98 md	9,11 md
Total Operating Expenses	13,81 md	19,57 md	16,45 md	7,15 md	9,26 md
Operating Income (REIT / Utility Template)	2,58 md	3,3 md	2,59 md	2,52 md	−75,25 mn
Interest Expense, Total	−638 mn	−975 mn	−2,09 md	−1,63 md	−766 mn
Interest and Investment Income	1,23 mn	11,89 mn	33,34 mn	516 mn	178 mn
Net Interest Expenses	−637 mn	−963 mn	−2,06 md	−1,11 md	−588 mn
Currency Exchange Gains (Loss)	−179 mn	−318 mn	−171 mn	11,69 mn	−14,31 mn
Other Non Operating Income (Expenses)	−22,77 mn	−24,08 mn	−25,54 mn	−1,29 md	613 mn
EBT, Excl. Unusual Items	1,75 md	2 md	333 mn	133 mn	−64,71 mn
Gain (Loss) on Sale of Investments	-	−45,35 mn	-	-	-
Gain (Loss) on Sale of Assets	141 tn	407 tn	2,68 mn	563 tn	4,27 mn
Insurance Settlements	1,4 mn	-	-	-	-
Other Unusual Items	-	-	-	-	74,4 mn
EBT, Incl. Unusual Items	1,75 md	1,95 md	336 mn	134 mn	13,97 mn
Income Tax Expense	-	-	-	266 tn	52,42 mn
Earnings From Continuing Operations	1,75 md	1,95 md	336 mn	133 mn	−38,45 mn
Earnings Of Discontinued Operations	−3,2 mn	209 mn	253 mn	-	-
Net Income to Company	1,74 md	2,16 md	589 mn	133 mn	−38,45 mn
Minority Interest	-	-	-	-	-
Net Income - (IS)	1,74 md	2,16 md	589 mn	133 mn	−38,45 mn
Net Income to Common Incl Extra Items	1,74 md	2,16 md	589 mn	133 mn	−38,45 mn
Net Income to Common Excl. Extra Items	1,75 md	1,95 md	336 mn	133 mn	−38,45 mn
Per aktie poster
Net EPS - Basic	4,51	5,59	1,52	0,35	−0,1
Basic EPS - Continuing Operations	4,52	5,05	0,87	0,35	−0,1
Basic Weighted Average Shares Outstanding	386 mn	386 mn	386 mn	386 mn	386 mn
Net EPS - Diluted	4,51	5,59	1,52	0,35	−0,1
Diluted EPS - Continuing Operations	4,52	5,05	0,87	0,35	−0,1
Diluted Weighted Average Shares Outstanding	386 mn	386 mn	386 mn	386 mn	386 mn
Normalized Basic EPS	2,82	3,23	0,54	0,22	−0,1
Normalized Diluted EPS	2,82	3,23	0,54	0,22	−0,1
Dividend Per Share	8	8,5	4,29	1,25	1,75
Payout Ratio	99,56	197,46	392,91	865,76	−1,01 tn
Kompletterande punkter
Utility Revenues	16,39 md	22,87 md	19,04 md	9,67 md	9,19 md
EBITDA	3,19 md	3,92 md	3,23 md	3,16 md	561 mn
EBITA	2,58 md	3,3 md	2,59 md	2,52 md	−75,25 mn
EBIT	2,58 md	3,3 md	2,59 md	2,52 md	−75,25 mn
EBITDAR	3,19 md	3,92 md	3,23 md	3,18 md	565 mn
Effective Tax Rate - (Ratio)	-	-	-	0,2	375,23
Total Current Taxes	-	-	-	-	52,42 mn
Normalized Net Income	1,09 md	1,25 md	208 mn	83,15 mn	−40,44 mn
Interest Capitalized	-	-	-	-	-
Interest on Long-Term Debt	32,53 mn	47,68 mn	76,71 mn	56,56 mn	54,86 mn
Non-Cash Pension Expense	19,18 tn	−1,26 mn	476 tn	−251 tn	2,01 mn
Kompletterande driftskostnadsposter
Advertising Expense	346 tn	154 tn	445 tn	299 tn	530 tn
Selling and Marketing Expenses	346 tn	154 tn	445 tn	299 tn	530 tn
General and Administrative Expenses	33,57 mn	68,7 mn	64,15 mn	95,04 mn	69,2 mn
Net Rental Expense, Total	697 tn	1,54 mn	2,1 mn	14,66 mn	3,95 mn
Imputed Operating Lease Interest Expense	429 tn	963 tn	2,44 mn	18,71 mn	3,52 mn
Imputed Operating Lease Depreciation	268 tn	580 tn	−340 tn	−4,05 mn	433 tn
Maintenance & Repair Expenses, Total	7,71 mn	9,54 mn	12,76 mn	22,96 mn	22,12 mn

Skatteperiod: December	2021	2022	2023	2024	2025
SKULDER
Cash And Equivalents	1,39 mn	3,65 mn	1,49 mn	3,22 mn	11,46 mn
Short Term Investments - (Utility / Insurance Templates)	1,02 md	7,24 md	3,96 md	-	618 mn
Accounts Receivable, Total	12,66 md	11,65 md	9,16 md	7,52 md	2,5 md
Other Receivables	259 mn	321 mn	564 mn	288 mn	954 mn
Accounts Receivable (Summary Subtotal)	12,91 md	11,97 md	9,72 md	7,81 md	3,45 md
Inventory - (Utility Template)	246 mn	400 mn	400 mn	400 mn	400 mn
Prepaid Expenses	65,1 mn	86,24 mn	126 mn	118 mn	115 mn
Notes Receivable (Collected)	-	-	-	1,49 md	1,5 md
Assets Of Discontinued Operations Current	854 mn	1,12 md	1,38 md	-	-
Other Current Assets, Total	220 mn	196 mn	127 mn	29,46 mn	87,94 mn
Total Current Assets	15,32 md	21,01 md	15,71 md	9,85 md	6,18 md
Gross Property Plant And Equipment	18,1 md	18,32 md	18,51 md	18,55 md	18,56 md
Accumulated Depreciation	−6,35 md	−6,98 md	−7,62 md	−8,24 md	−8,89 md
Net Property Plant And Equipment	11,76 md	11,35 md	10,89 md	10,31 md	9,67 md
Goodwill	-	-	-	-	-
Loans Receivable Long-Term - (Utility Template)	-	-	492 mn	749 mn	1,28 md
Deferred Charges Long-Term	-	-	-	-	-
Other Long-Term Assets, Total	3,1 mn	-	-	-	-
Total Assets	27,08 md	32,36 md	27,09 md	20,91 md	17,14 md
Skulder
Accounts Payable, Total	1,54 md	154 mn	329 mn	439 mn	1,91 md
Accrued Expenses, Total	929 mn	1,2 md	1,46 md	1,17 md	50,1 mn
Short-Term Borrowings	7,67 md	15,53 md	11,67 md	7,53 md	3,71 md
Current Portion of Long-Term Debt	460 mn	587 mn	731 mn	400 mn	266 mn
Current Portion of Leases	14,74 mn	18,24 mn	6,8 mn	28,52 mn	32,25 mn
Other Current Liabilities - (Bank / Utility Template)	72,64 mn	491 mn	222 mn	41,7 mn	88,02 mn
Total Current Liabilities	10,68 md	17,98 md	14,42 md	9,61 md	6,06 md
Long-Term Debt	409 mn	261 mn	-	-	644 mn
Long-Term Leases	32,49 mn	21,09 mn	9,44 mn	62,1 mn	28,13 mn
Pension & Other Post Retirement Benefits	-	-	-	-	-
Total Liabilities	11,12 md	18,26 md	14,43 md	9,68 md	6,73 md
Common Stock, Total	3,86 md	3,86 md	3,86 md	3,86 md	3,86 md
Retained Earnings	12,06 md	9,2 md	8,54 md	7,07 md	6,13 md
Comprehensive Income and Other	-	1 md	214 mn	299 mn	420 mn
Total Common Equity	15,93 md	14,07 md	12,62 md	11,23 md	10,41 md
Minority Interest	28,76 mn	36,61 mn	46,1 mn	-	-
Total Equity	15,95 md	14,1 md	12,66 md	11,23 md	10,41 md
Total Liabilities And Equity	27,08 md	32,36 md	27,09 md	20,91 md	17,14 md
Kompletterande objekt
ECS Total Shares Outstanding on Filing Date	386 mn	386 mn	386 mn	386 mn	386 mn
ECS Total Common Shares Outstanding	386 mn	386 mn	386 mn	386 mn	386 mn
Book Value / Share	41,21	36,4	32,65	29,06	26,94
Tangible Book Value	15,93 md	14,07 md	12,62 md	11,23 md	10,41 md
Tangible Book Value Per Share	41,21	36,4	32,65	29,06	26,94
Total Debt	8,58 md	16,41 md	12,42 md	8,02 md	4,68 md
Net Debt	7,57 md	9,17 md	8,46 md	8,02 md	4,05 md
Debt Equivalent of Unfunded Proj. Benefit Obligation	12,65 mn	6,81 mn	3,88 mn	32,9 mn	10,71 mn
Debt Equivalent Oper. Leases	5,57 mn	12,35 mn	16,82 mn	117 mn	31,62 mn
Minority Interest, Total (Incl. Fin. Div)	28,76 mn	36,61 mn	46,1 mn	-	-
Account Code - Inventory Valuation	6	6	6	6	6
Land - (BS)	43,89 mn	43,89 mn	43,89 mn	43,89 mn	43,89 mn
Buildings, Total	2,35 md	2,35 md	2,35 md	2,35 md	2,35 md
Machinery, Total	15,12 md	15,33 md	15,52 md	15,51 md	15,54 md
Full Time Employees	43	42	40	62	69
Assets under Capital Lease - Gross	-	-	-	-	-
Assets under Capital Lease - Accumulated Depreciation	-	-	-	-	-

Skatteperiod: December	2021	2022	2023	2024	2025
Net Income	1,74 md	2,16 md	589 mn	133 mn	−38,45 mn
Depreciation, Depletion & Amortization	624 mn	633 mn	647 mn	657 mn	666 mn
Total Depreciation, Depletion & Amortization	624 mn	633 mn	647 mn	657 mn	666 mn
(Gain) Loss On Sale of Asset - (CF)	−141 tn	−407 tn	−2,68 mn	−563 tn	−4,27 mn
(Gain) Loss on Sale of Investments - (CF)	-	45,35 mn	-	252 mn	−51,84 mn
Total Asset Writedown	-	-	-	-	-
Change in Accounts Receivable	−1,29 md	1,01 md	2,49 md	944 mn	3,65 md
Change In Inventories	−76,79 mn	−154 mn	312 tn	-	-
Change in Accounts Payable	912 mn	−844 mn	106 mn	126 mn	1,49 md
Change in Other Net Operating Assets (Collected)	255 mn	−58,4 mn	−213 mn	−296 mn	−16,45 mn
Other Operating Activities	86,35 mn	84,38 mn	51,74 mn	489 mn	−813 mn
Net Cash From Discontinued Operations	−1,3 mn	−16,81 mn	−62,57 mn	-	-
Cash from Operations	2,25 md	2,86 md	3,6 md	2,3 md	4,88 md
Capital Expenditure	−735 tn	−2,48 mn	−736 tn	−4,86 mn	−26,83 mn
Sale of Property, Plant, and Equipment	362 tn	539 tn	6,5 mn	6,8 mn	865 tn
Cash Acquisitions	-	-	-	-	-
Other Investing Activities, Total	−19,12 mn	650 mn	290 mn	−1,41 md	290 mn
Cash from Investing	−19,49 mn	648 mn	296 mn	−1,41 md	264 mn
Short Term Debt Issued, Total	694 mn	7,86 md	-	-	22,54 md
Total Debt Issued	694 mn	7,86 md	-	-	22,54 md
Short Term Debt Repaid, Total	-	-	−3,86 md	−4,14 md	−26,47 md
Long-Term Debt Repaid, Total	−199 mn	−251 mn	−330 mn	−350 mn	−204 mn
Total Debt Repaid	−199 mn	−251 mn	−4,19 md	−4,49 md	−26,67 md
Issuance of Common Stock	-	-	-	789 mn	-
Common Dividends Paid	−1,74 md	−4,26 md	−2,32 md	−1,15 md	−387 mn
Common & Preferred Stock Dividends Paid	−1,74 md	−4,26 md	−2,32 md	−1,15 md	−387 mn
Other Financing Activities, Total	14,3 mn	30,66 mn	−55,44 mn	-	-
Cash from Financing	−1,23 md	3,37 md	−6,56 md	−4,85 md	−4,52 md
Net Change in Cash	1 md	6,88 md	−2,66 md	−3,95 md	627 mn
Kompletterande poster
Cash Interest Paid	752 mn	998 mn	1,94 md	1,63 md	1 md
Cash Income Tax Paid (Refund)	995 tn	772 tn	1,7 mn	89,29 mn	91,16 mn
Net Debt Issued / Repaid	495 mn	7,61 md	−4,19 md	−4,49 md	−4,13 md
Levered Free Cash Flow	859 mn	2,54 md	3,14 md	2,27 md	5,45 md
Unlevered Free Cash Flow	1,26 md	3,15 md	4,44 md	3,28 md	5,93 md
Change In Net Working Capital	981 mn	−456 mn	−2,18 md	−1,06 md	−5,34 md

Skatteperiod: December	2021	2022	2023	2024	2025
Lönsamhet
Return on Assets	6,14	6,94	5,44	6,65	−0,25
Return on Total Capital	6,66	7,41	5,82	7,19	−0,27
Return On Equity %	10,95	12,72	2,51	1,14	−0,36
Return on Common Equity	10,97	12,75	2,52	1,14	−0,36
Marginalanalys
Gross Profit Margin %	16,66	15,26	14,63	29,97	2,63
SG&A Margin	0,8	0,75	0,94	2,9	3,09
EBITDA Margin %	19,47	17,14	16,94	32,7	6,1
EBITA Margin %	15,76	14,43	13,6	26,08	−0,82
EBIT Margin %	15,76	14,43	13,6	26,08	−0,82
Income From Continuing Operations Margin %	10,66	8,53	1,76	1,38	−0,42
Net Income Margin %	10,64	9,44	3,09	1,38	−0,42
Net Avail. For Common Margin %	10,66	8,53	1,76	1,38	−0,42
Normalized Net Income Margin	6,65	5,45	1,09	0,86	−0,44
Levered Free Cash Flow Margin	5,24	11,11	16,47	23,43	59,35
Unlevered Free Cash Flow Margin	7,67	13,77	23,34	33,97	64,56
Tillgångsomslutning
Asset Turnover	0,62	0,77	0,64	0,41	0,49
Fixed Assets Turnover	1,32	1,98	1,71	0,91	0,92
Receivables Turnover (Average Receivables)	1,37	1,88	1,83	1,12	2,07
Inventory Turnover (Average Inventory)	65,78	59,97	40,64	16,94	22,37
Kortfristig likviditet
Current Ratio	1,43	1,17	1,09	1,02	1,02
Quick Ratio	1,3	1,07	0,95	0,81	0,67
Operating Cash Flow to Current Liabilities	0,21	0,16	0,25	0,24	0,81
Days Sales Outstanding (Average Receivables)	267,38	193,94	199,39	328,18	176,35
Days Outstanding Inventory (Average Inventory)	5,55	6,09	8,98	21,61	16,31
Average Days Payable Outstanding	30	10,03	5,42	20,75	47,9
Cash Conversion Cycle (Average Days)	242,93	190	202,96	329,03	144,76
Långsiktig solvens
Total Debt/Equity	53,81	116,39	98,04	71,44	44,96
Total Debt / Total Capital	34,98	53,79	49,51	41,67	31,01
LT Debt/Equity	2,77	2	0,07	0,55	6,45
Long-Term Debt / Total Capital	1,8	0,92	0,04	0,32	4,45
Total Liabilities / Total Assets	41,08	56,42	53,26	46,28	39,25
EBIT / Interest Expense	4,05	3,39	1,24	1,55	−0,1
EBITDA / Interest Expense	5,03	4,04	1,55	1,95	0,77
(EBITDA - Capex) / Interest Expense	5,03	4,03	1,55	1,95	0,74
Total Debt / EBITDA	2,68	4,17	3,84	2,52	7,92
Net Debt / EBITDA	2,36	2,33	2,61	2,52	6,85
Total Debt / (EBITDA - Capex)	2,68	4,17	3,84	2,53	8,3
Net Debt / (EBITDA - Capex)	2,36	2,33	2,61	2,53	7,18
Tillväxt jämfört med föregående år
Total Revenues, 1 Yr. Growth %	83,69	39,5	−16,73	−49,22	14
Gross Profit, 1 Yr. Growth %	−17,83	21	−20,17	4,05	−81,23
EBITDA, 1 Yr. Growth %	−15,67	17,22	−17,73	−1,94	−63,86
EBITA, 1 Yr. Growth %	−18,62	20,65	−21,55	−2,6	−108,25
EBIT, 1 Yr. Growth %	−18,62	20,65	−21,55	−2,6	−108,25
Earnings From Cont. Operations, 1 Yr. Growth %	−26,34	−0,4	−82,77	−60,33	−85,89
Net Income, 1 Yr. Growth %	−26,36	10,46	−72,72	−60,33	−85,89
Diluted EPS Before Extra, 1 Yr. Growth %	−26,34	−0,4	−82,77	−60,33	−85,89
Normalized Net Income, 1 Yr. Growth %	−26,36	1,97	−83,29	−60,1	−76,27
Net Property, Plant and Equip., 1 Yr. Growth %	−10,11	−3,48	−4,05	−5,27	−6,19
Inventory, 1 Yr. Growth %	45,36	62,63	−0,08	0	0
Accounts Receivable, 1 Yr. Growth %	11,38	−7,97	−21,36	−23,45	−60,89
Total Assets, 1 Yr. Growth %	6,1	19,51	−16,27	−21,11	−16,36
Tangible Book Value, 1 Yr. Growth %	0,08	−14,97	−10,29	−7,69	−3,83
Cash From Operations, 1 Yr. Growth %	314,42	27,03	26,14	−37,15	111,8
Capital Expenditures, 1 Yr. Growth %	4,79	237,98	−70,36	559,68	452,64
Levered Free Cash Flow, 1 Yr. Growth %	−394,08	652,57	23,47	−37,64	800,29
Unlevered Free Cash Flow, 1 Yr. Growth %	749,77	327,71	41,12	−33,54	265,15
Dividend Per Share, 1 Yr. Growth %	113,33	6,25	−49,53	−70,86	40
Common Equity, 1 Yr. Growth %	0	−14,97	−10,29	−7,69	−3,83
Tvåårig Sammansatt Årlig Tillväxthastighet
Total Revenues, 2 Yr. CAGR %	4,86	60,07	7,78	−34,97	−30,54
Gross Profit, 2 Yr. CAGR %	−20,84	2,44	−1,72	−8,86	−70,54
EBITDA, 2 Yr. CAGR %	−18,5	1,76	−1,8	−10,18	−58,3
EBITA, 2 Yr. CAGR %	−21,63	1,96	−2,71	−12,59	−82,95
EBIT, 2 Yr. CAGR %	−21,63	1,96	−2,71	−12,59	−82,95
Earnings From Cont. Operations, 2 Yr. CAGR %	−30,78	−9,31	−58,57	−73,86	−66,18
Net Income, 2 Yr. CAGR %	−30,85	−4,49	−45,11	−75,15	−66,18
Diluted EPS Before Extra, 2 Yr. CAGR %	−30,79	−9,31	−58,57	−73,86	−66,18
Normalized Net Income, 2 Yr. CAGR %	−23,64	−8,24	−58,72	−74,18	−55,95
Net Property, Plant and Equip., 2 Yr. CAGR %	−7,05	−6,85	−3,77	−4,66	−5,73
Inventory, 2 Yr. CAGR %	36,01	53,75	27,48	−0,04	0
Accounts Receivable, 2 Yr. CAGR %	14,52	1,24	−14,93	−19,65	−49,59
Total Assets, 2 Yr. CAGR %	4,43	12,61	0,03	−19,62	−19,58
Common Equity, 2 Yr. CAGR %	3,72	−6,02	−12,66	−10,64	−7,49
Tangible Book Value, 2 Yr. CAGR %	3,76	−5,98	−12,66	−10,64	−7,49
Cash From Operations, 2 Yr. CAGR %	−17,9	129,45	26,59	−10,19	15,38
Capital Expenditures, 2 Yr. CAGR %	−91,79	88,2	0,09	39,84	503,79
Levered Free Cash Flow, 2 Yr. CAGR %	−25,92	194,98	204,82	−5,55	22,51
Unlevered Free Cash Flow, 2 Yr. CAGR %	−25,35	361,36	145,68	2,13	9,56
Dividend Per Share, 2 Yr. CAGR %	63,3	50,55	−26,77	−61,65	−36,13
Treårig Sammansatt Årlig Tillväxthastighet
Total Revenues, 3 Yr. CAGR %	−0,59	15,32	28,74	−16,13	−26,21
Gross Profit, 3 Yr. CAGR %	−12,37	−7,15	−5,73	0,17	−58,93
EBITDA, 3 Yr. CAGR %	−10,97	−6,57	−5,2	−1,85	−47,7
EBITA, 3 Yr. CAGR %	−13,03	−7,77	−6,57	−2,67	−71,65
EBIT, 3 Yr. CAGR %	−13,03	−7,77	−6,57	−2,67	−71,65
Earnings From Cont. Operations, 3 Yr. CAGR %	−16,79	−18,82	−47,86	−59,17	−72,99
Net Income, 3 Yr. CAGR %	−16,84	−16,02	−37,1	−59,15	−73,89
Diluted EPS Before Extra, 3 Yr. CAGR %	−16,79	−18,82	−47,86	−59,17	−72,99
Normalized Net Income, 3 Yr. CAGR %	−16,81	−12,64	−47,99	−59,19	−68,11
Net Property, Plant and Equip., 3 Yr. CAGR %	−5,53	−5,87	−5,93	−4,27	−5,18
Inventory, 3 Yr. CAGR %	22,43	44,36	33,18	17,57	−0,03
Accounts Receivable, 3 Yr. CAGR %	14,57	6,47	−6,94	−15,93	−40,15
Total Assets, 3 Yr. CAGR %	5,37	9,23	2,02	−8,26	−19,09
Common Equity, 3 Yr. CAGR %	9,75	−1,69	−7,47	−12,11	−9,54
Tangible Book Value, 3 Yr. CAGR %	9,79	−1,67	−7,44	−12,11	−9,54
Cash From Operations, 3 Yr. CAGR %	102,74	−5,04	87,96	0,81	19,54
Capital Expenditures, 3 Yr. CAGR %	−88,72	−71,64	1,63	87,66	121,08
Levered Free Cash Flow, 3 Yr. CAGR %	−10,81	17,54	120,65	88,65	29,01
Unlevered Free Cash Flow, 3 Yr. CAGR %	19,25	11,76	210,86	64,62	23,5
Dividend Per Share, 3 Yr. CAGR %	39,45	41,5	4,59	−46,14	−40,95
Femårig sammansatt årlig tillväxthastighet
Total Revenues, 5 Yr. CAGR %	6,54	13,29	2,67	−8,29	0,58
Gross Profit, 5 Yr. CAGR %	−3,02	0,09	−7,26	−7,84	−40,8
EBITDA, 5 Yr. CAGR %	−2,64	0,16	−6,54	−8,03	−31,74
EBITA, 5 Yr. CAGR %	−3,33	0,02	−8	−9,73	−52,69
EBIT, 5 Yr. CAGR %	−3,33	0,02	−8	−9,73	−52,69
Earnings From Cont. Operations, 5 Yr. CAGR %	−5,45	−5,53	−35,59	−48,4	−56,15
Net Income, 5 Yr. CAGR %	−5,49	−3,58	−27,94	−48,4	−56,14
Diluted EPS Before Extra, 5 Yr. CAGR %	−5,45	−5,53	−35,59	−48,4	−56,15
Normalized Net Income, 5 Yr. CAGR %	−5,45	−5,1	−35,69	−46,35	−51,33
Net Property, Plant and Equip., 5 Yr. CAGR %	−3,73	−3,68	−4,83	−5,39	−5,85
Inventory, 5 Yr. CAGR %	13,95	25,61	24,42	24,62	18,76
Accounts Receivable, 5 Yr. CAGR %	23,66	16,69	1,71	−4,87	−26,15
Total Assets, 5 Yr. CAGR %	7,08	10,46	3,2	−3,38	−7,65
Common Equity, 5 Yr. CAGR %	11,56	6,23	0,93	−5,37	−8,15
Tangible Book Value, 5 Yr. CAGR %	11,56	6,23	0,95	−5,36	−8,14
Cash From Operations, 5 Yr. CAGR %	2,06	3,98	67,92	−7,14	55,16
Capital Expenditures, 5 Yr. CAGR %	−8	−23,02	−72,99	−46,31	107,29
Levered Free Cash Flow, 5 Yr. CAGR %	−6,71	12,57	20,98	7,69	79,59
Unlevered Free Cash Flow, 5 Yr. CAGR %	−5,58	11,65	43,07	7,8	109,23
Dividend Per Share, 5 Yr. CAGR %	16,99	18,42	7,78	−16,06	−14,14