Balance Sheet Atlas Honda Limited

Stocks

ATLH

PK0009201010

Auto & Truck Manufacturers

End-of-day quote Pakistan S.E. Other stock markets 2026-07-15			5-day change	1st Jan Change
1,647.59 ^PKR	-0.06%		-3.27%	+11.12%

Jun. 29	Atlas Honda Limited Approves Final Dividend for the Year Ended March 31, 2026	CI
Jun. 05	Atlas Honda Limited Recommends Final Dividend for the Year Ended March 31, 2026	CI

81598193e.iBygTuM5kRaodeKNnWW6E-ZdEtmoYf4VXKWgh2KX6GU.sWj_N85uoSbqGKXB6zHDaaIHe4rfJLlSPuba5SPu0VXpQ-gaqVXjReU-iQ

Published financial data: ATLAS HONDA LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022	2023	2024	2025	2026
Revenues	132B	135B	159B	204B	274B
Total Revenues	132B	135B	159B	204B	274B
Cost of Goods Sold, Total	122B	126B	147B	182B	238B
Gross Profit	9.85B	9.64B	12.18B	22.11B	36.14B
Selling General & Admin Expenses, Total	3.42B	3.86B	4.68B	5.64B	6.58B
Other Operating Expenses	509M	508M	-530M	897M	1.57B
Other Operating Expenses, Total	3.93B	4.37B	4.15B	6.54B	8.15B
Operating Income	5.92B	5.27B	8.03B	15.57B	27.98B
Interest Expense, Total	-26.37M	-27.31M	-55.68M	-67.99M	-82.94M
Interest And Investment Income	1.28B	2.38B	2.31B	2.28B	1.06B
Net Interest Expenses	1.26B	2.35B	2.25B	2.21B	981M
Income (Loss) On Equity Invest.	16.9M	322K	12.48M	54.64M	72.4M
Currency Exchange Gains (Loss)	15.98M	-1.54B	335M	-95.39M	-8.51M
Other Non Operating Income (Expenses)	-33.28M	-48.72M	-46.42M	-57.49M	-84.2M
EBT, Excl. Unusual Items	7.17B	6.03B	10.58B	17.68B	28.94B
Gain (Loss) On Sale Of Investments	711M	2.11B	5.32B	6.79B	5.71B
Gain (Loss) On Sale Of Assets	-66.55M	-34.28M	-164M	-55.81M	-16.82M
Asset Writedown	-	-	-	-73.63M	-190M
EBT, Incl. Unusual Items	7.82B	8.1B	15.74B	24.34B	34.44B
Income Tax Expense	2.23B	3.1B	6.03B	9.09B	13.32B
Earnings From Continuing Operations	5.59B	5B	9.71B	15.25B	21.12B
Net Income to Company	5.59B	5B	9.71B	15.25B	21.12B
Net Income - (IS)	5.59B	5B	9.71B	15.25B	21.12B
Net Income to Common Incl Extra Items	5.59B	5B	9.71B	15.25B	21.12B
Net Income to Common Excl. Extra Items	5.59B	5B	9.71B	15.25B	21.12B
Per Share Items
Net EPS - Basic	45.01	40.33	78.24	122.91	170.21
Basic EPS - Continuing Operations	45.01	40.33	78.24	122.91	170.21
Basic Weighted Average Shares Outstanding	124M	124M	124M	124M	124M
Net EPS - Diluted	45.01	40.33	78.24	122.91	170.21
Diluted EPS - Continuing Operations	45.01	40.33	78.24	122.91	170.21
Diluted Weighted Average Shares Outstanding	124M	124M	124M	124M	124M
Normalized Basic EPS	36.14	30.35	53.3	89.04	145.79
Normalized Diluted EPS	36.14	30.35	53.3	89.04	145.79
Dividend Per Share	27	24	47	74	102
Payout Ratio	56.32	41.69	42.15	55	51.43
Supplemental Items
EBITDA	7.1B	6.6B	9.49B	17.11B	29.63B
EBITA	5.96B	5.3B	8.05B	15.57B	27.98B
EBIT	5.92B	5.27B	8.03B	15.57B	27.98B
EBITDAR	7.13B	6.6B	9.53B	17.15B	29.68B
Effective Tax Rate - (Ratio)	28.58	38.24	38.32	37.34	38.68
Current Domestic Taxes	2.22B	2.99B	5.79B	8.79B	12.81B
Total Current Taxes	2.22B	2.99B	5.79B	8.79B	12.81B
Deferred Domestic Taxes	14.46M	110M	243M	26.18M	486M
Total Deferred Taxes	14.46M	110M	243M	26.18M	486M
Normalized Net Income	4.48B	3.77B	6.61B	11.05B	18.09B
Interest on Long-Term Debt	25.51M	24.51M	51.82M	67.99M	79.76M
Non-Cash Pension Expense	8.4M	17.87M	27.94M	453M	71.83M
Supplemental Operating Expense Items
Advertising Expense	534M	653M	789M	784M	990M
Selling and Marketing Expenses	2.65B	3.02B	3.61B	4.35B	5.1B
General and Administrative Expenses	771M	847M	1.05B	1.28B	1.47B
Net Rental Expense, Total	28.75M	513K	32.98M	42.65M	45.18M
Imputed Operating Lease Interest Expense	12.37M	400K	53.51M	61.46M	69.64M
Imputed Operating Lease Depreciation	16.38M	113K	-20.54M	-18.81M	-24.46M
Maintenance & Repair Expenses, Total	754M	743M	939M	1.24B	1.8B

Fiscal Period: March	2022	2023	2024	2025	2026
Assets
Cash And Equivalents	17.42B	34.7B	36.37B	30.1B	39.28B
Short Term Investments	-	483M	1.12B	6B	-
Trading Asset Securities, Total	8.82B	9.63B	12.84B	24.05B	31.4B
Total Cash And Short Term Investments	26.24B	44.82B	50.33B	60.15B	70.68B
Accounts Receivable, Total	1.13B	797M	1.02B	2.51B	2.88B
Other Receivables	231M	346M	672M	1.71B	4.09B
Notes Receivable	56.04M	65.09M	89.21M	102M	105M
Total Receivables	1.41B	1.21B	1.78B	4.32B	7.08B
Inventory	7.54B	9.09B	10.65B	9.36B	13.01B
Prepaid Expenses	123M	125M	188M	224M	255M
Other Current Assets, Total	1.37B	2.15B	41.01M	66.41M	142M
Total Current Assets	36.69B	57.39B	62.99B	74.12B	91.17B
Gross Property Plant And Equipment	19.77B	22.58B	23.89B	24.2B	26.22B
Accumulated Depreciation	-9.52B	-10.42B	-11.44B	-11.57B	-12.53B
Net Property Plant And Equipment	10.25B	12.16B	12.45B	12.63B	13.7B
Long-term Investments	344M	341M	351M	401M	456M
Other Intangibles, Total	56.26M	35.31M	7.83M	23.96M	20.58M
Loans Receivable Long-Term	64.16M	75.47M	107M	120M	123M
Other Long-Term Assets, Total	14.08M	41.66M	41.67M	43.89M	43.73M
Total Assets	47.42B	70.04B	75.94B	87.34B	106B
Liabilities
Accounts Payable, Total	6.14B	6.49B	8.31B	12.22B	56.27B
Accrued Expenses, Total	7.26B	13.65B	14.17B	14.01B	-
Current Portion of Long-Term Debt	184M	-	-	-	-
Current Portion of Leases	23.45M	53.62M	57.99M	52.28M	78.19M
Current Income Taxes Payable	-	50M	1.24B	-	-
Unearned Revenue Current, Total	11.33B	24.24B	20.44B	22.23B	-
Other Current Liabilities	291M	1.43B	1.12B	434M	-
Total Current Liabilities	25.23B	45.92B	45.35B	48.95B	56.35B
Long-Term Debt	-	-	-	-	-
Long-Term Leases	152M	148M	289M	355M	375M
Unearned Revenue Non Current	-	-	-	-	-
Pension & Other Post Retirement Benefits	485M	560M	664M	744M	898M
Deferred Tax Liability Non Current	533M	633M	878M	927M	1.38B
Other Non Current Liabilities	-	-	-	-	-
Total Liabilities	26.4B	47.26B	47.18B	50.98B	59B
Common Stock, Total	1.24B	1.24B	1.24B	1.24B	1.24B
Additional Paid In Capital	39.95M	39.95M	39.95M	39.95M	39.95M
Retained Earnings	19.75B	21.5B	27.49B	35.08B	45.23B
Comprehensive Income and Other	165K	165K	165K	165K	165K
Total Common Equity	21.03B	22.78B	28.77B	36.36B	46.51B
Total Equity	21.03B	22.78B	28.77B	36.36B	46.51B
Total Liabilities And Equity	47.42B	70.04B	75.94B	87.34B	106B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	124M	124M	124M	124M	124M
ECS Total Common Shares Outstanding	124M	124M	124M	124M	124M
Book Value / Share	169.46	183.58	231.83	293.04	374.85
Tangible Book Value	20.97B	22.74B	28.76B	36.34B	46.49B
Tangible Book Value Per Share	169	183.29	231.77	292.85	374.68
Total Debt	359M	202M	347M	408M	453M
Net Debt	-25.88B	-44.62B	-49.98B	-59.74B	-70.23B
Debt Equivalent of Unfunded Proj. Benefit Obligation	176M	201M	189M	638M	392M
Debt Equivalent Oper. Leases	230M	4.1M	264M	341M	361M
Equity Method Investments, Total	344M	341M	351M	401M	456M
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	5.12B	6.65B	6.97B	6.36B	9.29B
Inventories - Work In Process, Total	-	-	-	-	-
Inventories - Finished Goods, Total	1.7B	1.73B	2.99B	2.34B	2.79B
Inventories - Others	905M	908M	934M	933M	1.23B
Land - (BS)	1.44B	1.44B	1.44B	1.44B	1.44B
Buildings, Total	2.41B	2.86B	2.9B	2.99B	3.18B
Machinery, Total	15.49B	18.05B	19.16B	19.25B	20.71B
Full Time Employees	2.3K	2.46K	2.72K	2.78K	2.89K
Accumulated Allowance for Doubtful Accounts (Supple)	3.61M	3.89M	4.22M	5.22M	7.33M

Fiscal Period: March	2022	2023	2024	2025	2026
Net Income	5.59B	5B	9.71B	15.25B	21.12B
Depreciation & Amortization - CF	1.19B	1.35B	1.51B	1.62B	1.75B
Amortization of Goodwill and Intangible Assets - (CF)	38.25M	28.63M	20.8M	-	-
Depreciation & Amortization, Total	1.23B	1.38B	1.53B	1.62B	1.75B
Amortization of Deferred Charges, Total - (CF)	13.47M	11.57M	11.63M	12.32M	16.54M
(Gain) Loss From Sale Of Asset	66.55M	34.28M	164M	55.81M	16.82M
(Gain) Loss on Sale of Investments - (CF)	-81.5M	-311M	-746M	-2.27B	-2.83B
Asset Writedown & Restructuring Costs	-	-	-	73.63M	190M
Net (Increase) Decrease in Loans Originated / Sold - Operating	-15.91M	-11.31M	-31.06M	-13.31M	-2.81M
(Income) Loss On Equity Investments - (CF)	-16.9M	-322K	-12.48M	-54.64M	-72.4M
Other Operating Activities, Total	41.16M	274M	-1.19B	-2.08B	-1.65B
Change In Accounts Receivable	375M	329M	-225M	-1.48B	-376M
Change In Inventories	-2.89B	-1.56B	-1.61B	1.26B	-3.67B
Change In Accounts Payable	1.98B	18.08B	-1.23B	4.63B	7.11B
Change in Other Net Operating Assets	-116M	-784M	2B	-709M	5.65M
Cash from Operations	6.17B	22.44B	8.36B	16.3B	21.61B
Capital Expenditure	-1.81B	-3.33B	-1.85B	-1.92B	-3.1B
Sale of Property, Plant, and Equipment	88.4M	110M	96.73M	105M	196M
Sale (Purchase) of Intangible assets	-6.16M	-19.25M	-4.94M	-28.46M	-13.16M
Investment in Marketable and Equity Securities, Total	1.33B	-984M	-3.1B	-13.82B	1.48B
Other Investing Activities, Total	818M	1.4B	2.37B	1.61B	29.99M
Cash from Investing	415M	-2.82B	-2.49B	-14.05B	-1.41B
Long-Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	-	-	-	-	-
Long-Term Debt Repaid, Total	-305M	-256M	-108M	-130M	-157M
Total Debt Repaid	-305M	-256M	-108M	-130M	-157M
Common Dividends Paid	-3.15B	-2.09B	-4.09B	-8.39B	-10.86B
Common & Preferred Stock Dividends Paid	-3.15B	-2.09B	-4.09B	-8.39B	-10.86B
Cash from Financing	-3.45B	-2.34B	-4.2B	-8.52B	-11.02B
Net Change in Cash	3.14B	17.28B	1.67B	-6.27B	9.18B
Supplemental Items
Cash Interest Paid	3.68M	1.75M	-	-	-
Cash Income Tax Paid (Refund)	1.66B	2.73B	4.6B	10.3B	16.33B
Levered Free Cash Flow	3.22B	20.04B	4B	11.67B	16.95B
Unlevered Free Cash Flow	3.24B	20.06B	4.03B	11.72B	17B
Change In Net Working Capital	-114M	-18.73B	669M	-2.3B	-854M
Net Debt Issued / Repaid	-305M	-256M	-108M	-130M	-157M

Fiscal Period: March	2022	2023	2024	2025	2026
Profitability
Return on Assets	8.18	5.61	6.88	11.92	18.14
Return on Total Capital	18.2	14.85	19.27	29.54	41.77
Return On Equity %	28.17	22.85	37.67	46.83	50.97
Return on Common Equity	28.17	22.85	37.67	46.83	50.97
Margin Analysis
Gross Profit Margin %	7.46	7.12	7.65	10.84	13.19
SG&A Margin	2.59	2.85	2.94	2.77	2.4
EBITDA Margin %	5.38	4.87	5.96	8.39	10.82
EBITA Margin %	4.51	3.91	5.06	7.64	10.22
EBIT Margin %	4.48	3.89	5.04	7.64	10.22
Income From Continuing Operations Margin %	4.23	3.69	6.09	7.48	7.71
Net Income Margin %	4.23	3.69	6.09	7.48	7.71
Net Avail. For Common Margin %	4.23	3.69	6.09	7.48	7.71
Normalized Net Income Margin	3.4	2.78	4.15	5.42	6.6
Levered Free Cash Flow Margin	2.44	14.79	2.51	5.73	6.19
Unlevered Free Cash Flow Margin	2.46	14.81	2.53	5.75	6.21
Asset Turnover
Asset Turnover	2.92	2.31	2.18	2.5	2.84
Fixed Assets Turnover	13.17	12.09	12.95	16.26	20.81
Receivables Turnover (Average Receivables)	100.38	140.82	175.11	115.59	101.68
Inventory Turnover (Average Inventory)	19.99	15.13	14.91	18.17	21.25
Short Term Liquidity
Current Ratio	1.45	1.25	1.39	1.51	1.62
Quick Ratio	1.09	1	1.15	1.31	1.38
Operating Cash Flow to Current Liabilities	0.24	0.49	0.18	0.33	0.38
Days Sales Outstanding (Average Receivables)	3.64	2.59	2.09	3.16	3.59
Days Outstanding Inventory (Average Inventory)	18.26	24.12	24.55	20.09	17.17
Average Days Payable Outstanding	17.45	18.09	18.23	20.75	79.49
Cash Conversion Cycle (Average Days)	4.45	8.62	8.41	2.5	-58.73
Long Term Solvency
Total Debt/Equity	1.71	0.89	1.21	1.12	0.97
Total Debt / Total Capital	1.68	0.88	1.19	1.11	0.96
LT Debt/Equity	0.72	0.65	1.01	0.98	0.81
Long-Term Debt / Total Capital	0.71	0.64	0.99	0.97	0.8
Total Liabilities / Total Assets	55.66	67.47	62.12	58.37	55.92
EBIT / Interest Expense	224.37	193.02	144.24	228.97	337.39
EBITDA / Interest Expense	271.05	243.41	171.67	252.86	358.54
(EBITDA - Capex) / Interest Expense	202.38	121.56	138.4	224.62	321.13
Total Debt / EBITDA	0.05	0.03	0.04	0.02	0.02
Net Debt / EBITDA	-3.62	-6.71	-5.23	-3.47	-2.36
Total Debt / (EBITDA - Capex)	0.07	0.06	0.05	0.03	0.02
Net Debt / (EBITDA - Capex)	-4.85	-13.44	-6.49	-3.91	-2.64
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	41.62	2.69	17.57	28	34.35
Gross Profit, 1 Yr. Growth %	43.54	-2.25	26.31	81.51	63.46
EBITDA, 1 Yr. Growth %	38.47	-7.11	43.9	102.08	73.18
EBITA, 1 Yr. Growth %	50.51	-11.01	51.94	121.54	79.75
EBIT, 1 Yr. Growth %	51.01	-10.92	52.37	122.2	79.75
Earnings From Cont. Operations, 1 Yr. Growth %	55.37	-10.4	94	57.1	38.48
Net Income, 1 Yr. Growth %	55.37	-10.4	94	57.1	38.48
Normalized Net Income, 1 Yr. Growth %	57.73	-16	75.6	67.04	63.73
Diluted EPS Before Extra, 1 Yr. Growth %	55.37	-10.4	94	57.1	38.48
Accounts Receivable, 1 Yr. Growth %	-24.98	-29.24	28.16	145.22	14.99
Inventory, 1 Yr. Growth %	61.34	20.54	17.17	-12.08	38.98
Net Property, Plant and Equip., 1 Yr. Growth %	4.73	18.6	2.36	1.48	8.46
Total Assets, 1 Yr. Growth %	10.21	47.69	8.43	15.01	20.81
Tangible Book Value, 1 Yr. Growth %	13.18	8.46	26.45	26.35	27.95
Common Equity, 1 Yr. Growth %	12.87	8.33	26.28	26.4	27.92
Cash From Operations, 1 Yr. Growth %	-57.27	263.58	-62.74	94.92	32.61
Capital Expenditures, 1 Yr. Growth %	67.71	83.72	-44.33	3.65	61.62
Levered Free Cash Flow, 1 Yr. Growth %	-74.65	521.89	-80.06	247.82	45.15
Unlevered Free Cash Flow, 1 Yr. Growth %	-74.56	519.25	-79.9	245.5	45.07
Dividend Per Share, 1 Yr. Growth %	54.29	-11.11	95.83	57.45	37.84
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	24.75	20.6	9.88	22.68	31.14
Gross Profit, 2 Yr. CAGR %	27.11	18.57	11.12	51.41	72.25
EBITDA, 2 Yr. CAGR %	26.81	13.41	15.61	61.05	87.07
EBITA, 2 Yr. CAGR %	36.33	15.73	16.28	71.39	99.55
EBIT, 2 Yr. CAGR %	36.71	15.98	16.51	71.86	99.85
Earnings From Cont. Operations, 2 Yr. CAGR %	34.7	17.99	31.84	74.58	47.5
Net Income, 2 Yr. CAGR %	34.7	17.99	31.84	74.58	47.5
Normalized Net Income, 2 Yr. CAGR %	28.16	15.1	21.45	71.27	65.38
Diluted EPS Before Extra, 2 Yr. CAGR %	34.7	17.99	31.84	74.58	47.5
Accounts Receivable, 2 Yr. CAGR %	17.66	-27.14	-4.77	77.28	67.93
Inventory, 2 Yr. CAGR %	16.33	39.45	18.84	1.49	10.54
Net Property, Plant and Equip., 2 Yr. CAGR %	1.04	11.45	10.18	1.92	4.91
Total Assets, 2 Yr. CAGR %	23.57	27.58	26.55	11.67	17.87
Tangible Book Value, 2 Yr. CAGR %	12.93	10.79	17.11	26.4	27.15
Common Equity, 2 Yr. CAGR %	12.62	10.58	16.97	26.34	27.16
Cash From Operations, 2 Yr. CAGR %	63.34	24.64	16.4	-14.77	60.77
Capital Expenditures, 2 Yr. CAGR %	-8.9	75.54	1.13	-24.04	29.43
Levered Free Cash Flow, 2 Yr. CAGR %	164.23	25.56	11.37	-23.68	124.69
Unlevered Free Cash Flow, 2 Yr. CAGR %	170.58	25.5	11.57	-23.57	123.88
Dividend Per Share, 2 Yr. CAGR %	34.16	17.11	31.94	75.59	47.32
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	16.98	16.92	19.58	15.62	26.45
Gross Profit, 3 Yr. CAGR %	14.63	16.53	21.09	30.86	55.33
EBITDA, 3 Yr. CAGR %	14.28	14.31	22.78	34.06	65
EBITA, 3 Yr. CAGR %	17.25	18.26	26.73	37.76	74.13
EBIT, 3 Yr. CAGR %	17.18	18.52	27.03	38.05	74.45
Earnings From Cont. Operations, 3 Yr. CAGR %	20.29	17.58	39.26	39.77	61.61
Net Income, 3 Yr. CAGR %	20.29	17.58	39.26	39.77	61.61
Normalized Net Income, 3 Yr. CAGR %	14.8	11.32	32.5	35.06	68.72
Diluted EPS Before Extra, 3 Yr. CAGR %	20.29	17.58	39.26	39.77	61.61
Accounts Receivable, 3 Yr. CAGR %	0.32	-0.68	-12.04	30.53	53.46
Inventory, 3 Yr. CAGR %	9.17	17.72	31.59	7.48	12.71
Net Property, Plant and Equip., 3 Yr. CAGR %	4.63	6.59	8.34	7.2	4.05
Total Assets, 3 Yr. CAGR %	14.06	31.13	20.85	22.58	14.64
Tangible Book Value, 3 Yr. CAGR %	11.33	11.42	15.78	20.11	26.91
Common Equity, 3 Yr. CAGR %	11.02	11.17	15.58	20.03	26.87
Cash From Operations, 3 Yr. CAGR %	684.06	113.27	-16.66	38.22	-1.24
Capital Expenditures, 3 Yr. CAGR %	-4.92	15.1	19.71	1.96	-2.3
Levered Free Cash Flow, 3 Yr. CAGR %	4.54	251.47	-32	53.58	-5.44
Unlevered Free Cash Flow, 3 Yr. CAGR %	4.74	256.57	-31.84	53.5	-5.37
Dividend Per Share, 3 Yr. CAGR %	17.45	16.96	39	39.94	61.98
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	15.37	11.83	14.09	19.19	24.07
Gross Profit, 5 Yr. CAGR %	7.82	3.17	13.25	29.4	39.42
EBITDA, 5 Yr. CAGR %	7.27	0.86	14.81	31.11	42.02
EBITA, 5 Yr. CAGR %	7.21	-0.45	16.86	37.18	47.88
EBIT, 5 Yr. CAGR %	7.08	-0.52	16.91	37.51	48.17
Earnings From Cont. Operations, 5 Yr. CAGR %	8.28	1.42	24.78	37.72	42.5
Net Income, 5 Yr. CAGR %	8.28	1.42	24.78	37.72	42.5
Normalized Net Income, 5 Yr. CAGR %	8.3	0.09	17.41	32.26	44.79
Diluted EPS Before Extra, 5 Yr. CAGR %	8.28	1.42	24.78	37.72	42.5
Accounts Receivable, 5 Yr. CAGR %	12.57	-1.53	-1.75	25.22	13.92
Inventory, 5 Yr. CAGR %	23.14	22.84	12.94	10.94	22.73
Net Property, Plant and Equip., 5 Yr. CAGR %	8.05	8.8	6.82	4.69	6.95
Total Assets, 5 Yr. CAGR %	13.08	17.09	18.9	22.97	19.65
Tangible Book Value, 5 Yr. CAGR %	9.61	7.35	13.61	17.18	20.2
Common Equity, 5 Yr. CAGR %	9.66	7.32	13.36	17.01	20.08
Cash From Operations, 5 Yr. CAGR %	-0.83	23.52	265.58	47.77	8.39
Capital Expenditures, 5 Yr. CAGR %	-2.32	7.03	-2.54	-2.53	23.5
Levered Free Cash Flow, 5 Yr. CAGR %	-2.79	35.38	7.22	90.8	5.91
Unlevered Free Cash Flow, 5 Yr. CAGR %	-2.69	35.4	7.42	92.57	5.94
Dividend Per Share, 5 Yr. CAGR %	11.86	1.3	23.04	37.6	42.27