after Tax and NCI (THB M) 3,769 3,322 2,960 27% 12,568 7,336 71% Core EPS after PERP Interest (THB) 0.73 0.64 0.56 30% 2.39 1.31 83% (2) Reported EPS after PERP Interest (THB) 0.56 0.87 1.18 (53)% 2.59
and NCI (THB M) 4,618 3,769 2,864 61% 14,322 8,549 68% Core EPS after PERP Interest (THB) 0.86 0.73 0.54 59% 2.72 1.56 75% (2) Reported EPS after PERP Interest (THB) 0.64 0.56 0.61 6% 2.62 2.59 1% Core
after Tax and NCI (THB M) 3,867 4,618 2,613 48% 15,576 9,653 61% Core EPS after PERP Interest (THB) 0.69 0.86 0.49 41% 2.91 1.79 63% (2) Reported EPS after PERP Interest (THB) 1.92 0.64 0.56 242% 3.98
after Tax and NCI (THB M) 3,867 4,618 2,613 48% 15,576 9,653 61% Core EPS after PERP Interest (THB) 0.69 0.86 0.49 41% 2.91 1.79 63% (2) Reported EPS after PERP Interest (THB) 1.92 0.64 0.56 242% 3.98
5,529 3,769 98% 21,477 12,568 71% Core EPS after PERP Interest (THB)5 1.31 0.99 0.73 80% 3.86 2.39 61% Reported EPS after PERP Interest (THB) 1.45 1.04 0.56 161% 5.02 2.59 94% Core EBITDA/ton ($) 153 140
PERP Interest (THB)6 1.48 1.31 0.86 72% 4.49 2.72 65% Reported EPS after PERP Interest (THB) 1.75 1.45 0.64 173% 6.10 2.62 133% Core EBITDA/ton ($) 150 153 122 23% 139 105 32% Operating Cash Flow 301 240
After Strategic Spending 60 191 (1,858) Net financial costs3 (40) (73) (75) Dividends and PERP interest (9) (39) (7) Proceed from perpetual debentures - 0 22 (Increase)/Decrease in Net Debt on cash basis2
% Reported EPS after PERP Interest (THB) 4.61 3.98 16% 0.37 1.75 1.91 (81)% Core EBITDA/ton ($) 138 110 25% 113 150 111 2% Operating Cash Flow5 989 852 16% 250 276 215 16% Net Debt to Equity (times) 0.87 0.75
, LOCUS, LOOM, LPT, LQTY, LRC, LTO, LYXe, MASK, MBL, MBOX, MDX, META, METIS, MFT, MLN, MNW, MOB, MPL, MTL, MXC, NEBL, NEXO, NKN, OCEAN, OGN, ONE, ORC, PERP, PHA, PLA, POLS, POLY, POND, PORTO, POWR, PRO
, PENDLE, PEOPLE, PERP, PLA, POLS, POLY, POND, POWR, PRO, PROM, PUNDIX, QNT, QRDO, QTUM, RAD, RARE, RAY, REN, RENBTC, REP, REQ, RLC, RLY, ROSE, RPL, RSR, RUNE, RVN, SAND, SBD, SC, SCRT, SHIB, SKL, SLP, SNT