Income Statement Atlas Honda Limited

Equities

ATLH

PK0009201010

Auto & Truck Manufacturers

End-of-day quote Pakistan S.E. Other stock markets 2026-01-23			5-day change	1st Jan Change
1,890.76 ^PKR	-0.76%		+1.32%	+27.53%

25-10-30	Atlas Honda Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2025	CI
25-07-25	Atlas Honda Limited Reports Earnings Results for the First Quarter Ended June 30, 2025	CI

49a1859caa1c42bcc.MEUAT9Yiho3eGjP5FFo9217iJSXturncaJYwmGhfn4M.A2hlPqIasdntdVa1W2IEqCijaGiU_fGdAvNy6i0H6eJvAV8eoGiw0rp0UA

Published financial data: ATLAS HONDA LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021	2022	2023	2024	2025
Revenues	93.16B	132B	135B	159B	204B
Total Revenues	93.16B	132B	135B	159B	204B
Cost of Goods Sold, Total	86.3B	122B	126B	147B	182B
Gross Profit	6.86B	9.85B	9.64B	12.18B	22.11B
Selling General & Admin Expenses, Total	2.6B	3.42B	3.86B	4.68B	5.64B
Other Operating Expenses	343M	509M	508M	-530M	897M
Other Operating Expenses, Total	2.94B	3.93B	4.37B	4.15B	6.54B
Operating Income	3.92B	5.92B	5.27B	8.03B	15.57B
Interest Expense, Total	-35.13M	-26.37M	-27.31M	-55.68M	-67.99M
Interest And Investment Income	1.24B	1.28B	2.38B	2.31B	2.28B
Net Interest Expenses	1.2B	1.26B	2.35B	2.25B	2.21B
Income (Loss) On Equity Invest.	9.33M	16.9M	322K	12.48M	54.64M
Currency Exchange Gains (Loss)	-8.85M	15.98M	-1.54B	335M	-95.39M
Other Non Operating Income (Expenses)	-27.78M	-33.28M	-48.72M	-46.42M	-57.49M
EBT, Excl. Unusual Items	5.09B	7.17B	6.03B	10.58B	17.68B
Gain (Loss) On Sale Of Investments	122M	711M	2.11B	5.32B	6.79B
Gain (Loss) On Sale Of Assets	-62.78M	-66.55M	-34.28M	-164M	-55.81M
Asset Writedown	-	-	-	-	-73.63M
EBT, Incl. Unusual Items	5.15B	7.82B	8.1B	15.74B	24.34B
Income Tax Expense	1.56B	2.23B	3.1B	6.03B	9.09B
Earnings From Continuing Operations	3.59B	5.59B	5B	9.71B	15.25B
Net Income to Company	3.59B	5.59B	5B	9.71B	15.25B
Net Income - (IS)	3.59B	5.59B	5B	9.71B	15.25B
Net Income to Common Incl Extra Items	3.59B	5.59B	5B	9.71B	15.25B
Net Income to Common Excl. Extra Items	3.59B	5.59B	5B	9.71B	15.25B
Per Share Items
Net EPS - Basic	28.97	45.01	40.33	78.24	122.91
Basic EPS - Continuing Operations	28.97	45.01	40.33	78.24	122.91
Basic Weighted Average Shares Outstanding	124M	124M	124M	124M	124M
Net EPS - Diluted	28.97	45.01	40.33	78.24	122.91
Diluted EPS - Continuing Operations	28.97	45.01	40.33	78.24	122.91
Diluted Weighted Average Shares Outstanding	124M	124M	124M	124M	124M
Normalized Basic EPS	25.65	36.14	30.35	53.3	89.04
Normalized Diluted EPS	25.65	36.14	30.35	53.3	89.04
Dividend Per Share	17.5	27	24	47	74
Payout Ratio	42.94	56.32	41.69	42.15	55
Supplemental Items
EBITDA	5.13B	7.1B	6.6B	9.49B	17.11B
EBITA	3.96B	5.96B	5.3B	8.05B	15.57B
EBIT	3.92B	5.92B	5.27B	8.03B	15.57B
EBITDAR	5.23B	7.13B	6.6B	9.53B	17.15B
Effective Tax Rate - (Ratio)	30.23	28.58	38.24	38.32	37.34
Current Domestic Taxes	1.64B	2.22B	2.99B	5.79B	8.4B
Total Current Taxes	1.64B	2.22B	2.99B	5.79B	8.4B
Deferred Domestic Taxes	-78.71M	14.46M	110M	243M	26.18M
Total Deferred Taxes	-78.71M	14.46M	110M	243M	26.18M
Normalized Net Income	3.18B	4.48B	3.77B	6.61B	11.05B
Interest on Long-Term Debt	30.32M	25.51M	24.51M	51.82M	67.99M
Non-Cash Pension Expense	9.33M	8.4M	17.87M	27.94M	453M
Supplemental Operating Expense Items
Advertising Expense	408M	534M	653M	789M	784M
Selling and Marketing Expenses	1.93B	2.65B	3.02B	3.61B	4.35B
General and Administrative Expenses	665M	771M	847M	1.05B	1.28B
Net Rental Expense, Total	103M	28.75M	513K	32.98M	42.65M
Imputed Operating Lease Interest Expense	67.19M	12.37M	400K	53.51M	61.46M
Imputed Operating Lease Depreciation	35.76M	16.38M	113K	-20.54M	-18.81M
Maintenance & Repair Expenses, Total	556M	754M	743M	939M	1.24B

Fiscal Period: March	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	14.29B	17.42B	34.7B	36.37B	30.1B
Short Term Investments	10.06B	-	483M	1.12B	6B
Trading Asset Securities, Total	-	8.82B	9.63B	12.84B	24.05B
Total Cash And Short Term Investments	24.35B	26.24B	44.82B	50.33B	60.15B
Accounts Receivable, Total	1.5B	1.13B	797M	1.02B	2.51B
Other Receivables	787M	231M	346M	672M	1.71B
Notes Receivable	43.58M	56.04M	65.09M	89.21M	102M
Total Receivables	2.33B	1.41B	1.21B	1.78B	4.32B
Inventory	4.67B	7.54B	9.09B	10.65B	9.36B
Prepaid Expenses	74.78M	123M	125M	188M	224M
Other Current Assets, Total	1.32B	1.37B	2.15B	41.01M	66.41M
Total Current Assets	32.75B	36.69B	57.39B	62.99B	74.12B
Gross Property Plant And Equipment	18.67B	19.77B	22.58B	23.89B	24.2B
Accumulated Depreciation	-8.88B	-9.52B	-10.42B	-11.44B	-11.57B
Net Property Plant And Equipment	9.79B	10.25B	12.16B	12.45B	12.63B
Long-term Investments	330M	344M	341M	351M	401M
Other Intangibles, Total	102M	56.26M	35.31M	7.83M	23.96M
Loans Receivable Long-Term	48.25M	64.16M	75.47M	107M	120M
Other Long-Term Assets, Total	12.07M	14.08M	41.66M	41.67M	43.89M
Total Assets	43.03B	47.42B	70.04B	75.94B	87.34B
Liabilities
Accounts Payable, Total	5.81B	6.14B	6.49B	8.31B	12.22B
Accrued Expenses, Total	6.37B	7.26B	13.65B	14.17B	14.01B
Current Portion of Long-Term Debt	226M	184M	-	-	-
Current Portion of Leases	39.61M	23.45M	53.62M	57.99M	52.28M
Current Income Taxes Payable	-	-	50M	1.24B	-
Unearned Revenue Current, Total	10.45B	11.33B	24.24B	20.44B	22.23B
Other Current Liabilities	226M	291M	1.43B	1.12B	434M
Total Current Liabilities	23.12B	25.23B	45.92B	45.35B	48.95B
Long-Term Debt	187M	-	-	-	-
Long-Term Leases	169M	152M	148M	289M	355M
Unearned Revenue Non Current	3.52M	-	-	-	-
Pension & Other Post Retirement Benefits	394M	485M	560M	664M	744M
Deferred Tax Liability Non Current	528M	533M	633M	878M	927M
Other Non Current Liabilities	-	-	-	-	-
Total Liabilities	24.4B	26.4B	47.26B	47.18B	50.98B
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	17.35B	19.75B	21.5B	27.49B	35.08B
Comprehensive Income and Other	165K	165K	165K	165K	165K
Total Common Equity	18.63B	21.03B	22.78B	28.77B	36.36B
Total Equity	18.63B	21.03B	22.78B	28.77B	36.36B
Total Liabilities And Equity	43.03B	47.42B	70.04B	75.94B	87.34B
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	150.14	169.46	183.58	231.83	293.04
Tangible Book Value	18.53B	20.97B	22.74B	28.76B	36.34B
Tangible Book Value Per Share	149.32	169	183.29	231.77	292.85
Total Debt	622M	359M	202M	347M	408M
Net Debt	-23.73B	-25.88B	-44.62B	-49.98B	-59.74B
Debt Equivalent of Unfunded Proj. Benefit Obligation	92.45M	176M	201M	189M	638M
Debt Equivalent Oper. Leases	824M	230M	4.1M	264M	341M
Equity Method Investments, Total	330M	344M	341M	351M	401M
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	3.61B	5.12B	6.65B	6.97B	6.36B
Inventories - Work In Process, Total	-	-	-	-	-
Inventories - Finished Goods, Total	630M	1.7B	1.73B	2.99B	2.34B
Inventories - Others	599M	905M	908M	934M	933M
Land - (BS)	1.15B	1.44B	1.44B	1.44B	1.44B
Buildings, Total	2.2B	2.41B	2.86B	2.9B	2.99B
Machinery, Total	15.09B	15.49B	18.05B	19.16B	19.25B
Full Time Employees	2.13K	2.3K	2.46K	2.72K	2.78K
Accumulated Allowance for Doubtful Accounts (Supple)	1.76M	3.61M	3.89M	4.22M	5.22M

Fiscal Period: March	2021	2022	2023	2024	2025
Net Income	3.59B	5.59B	5B	9.71B	15.25B
Depreciation & Amortization - CF	1.22B	1.19B	1.35B	1.51B	1.62B
Amortization of Goodwill and Intangible Assets - (CF)	38.23M	38.25M	28.63M	20.8M	-
Depreciation & Amortization, Total	1.26B	1.23B	1.38B	1.53B	1.62B
Amortization of Deferred Charges, Total - (CF)	10.11M	13.47M	11.57M	11.63M	12.32M
(Gain) Loss From Sale Of Asset	62.78M	66.55M	34.28M	164M	55.81M
(Gain) Loss on Sale of Investments - (CF)	-122M	-81.5M	-311M	-746M	-2.27B
Asset Writedown & Restructuring Costs	-	-	-	-	73.63M
Net (Increase) Decrease in Loans Originated / Sold - Operating	-11.58M	-15.91M	-11.31M	-31.06M	-13.31M
(Income) Loss On Equity Investments - (CF)	-9.33M	-16.9M	-322K	-12.48M	-54.64M
Other Operating Activities, Total	342M	41.16M	274M	-1.19B	-2.08B
Change In Accounts Receivable	-688M	375M	329M	-225M	-1.48B
Change In Inventories	925M	-2.89B	-1.56B	-1.61B	1.26B
Change In Accounts Payable	9.46B	1.98B	18.08B	-1.23B	4.63B
Change in Other Net Operating Assets	-379M	-116M	-784M	2B	-709M
Cash from Operations	14.44B	6.17B	22.44B	8.36B	16.3B
Capital Expenditure	-1.08B	-1.81B	-3.33B	-1.85B	-1.92B
Sale of Property, Plant, and Equipment	52.14M	88.4M	110M	96.73M	105M
Sale (Purchase) of Intangible assets	-15.04M	-6.16M	-19.25M	-4.94M	-28.46M
Investment in Marketable and Equity Securities, Total	-4.69B	1.33B	-984M	-3.1B	-13.82B
Other Investing Activities, Total	435M	818M	1.4B	2.37B	1.61B
Cash from Investing	-5.3B	415M	-2.82B	-2.49B	-14.05B
Long-Term Debt Issued, Total	500M	-	-	-	-
Total Debt Issued	500M	-	-	-	-
Long-Term Debt Repaid, Total	-119M	-305M	-256M	-108M	-130M
Total Debt Repaid	-119M	-305M	-256M	-108M	-130M
Common Dividends Paid	-1.54B	-3.15B	-2.09B	-4.09B	-8.39B
Common & Preferred Stock Dividends Paid	-1.54B	-3.15B	-2.09B	-4.09B	-8.39B
Cash from Financing	-1.16B	-3.45B	-2.34B	-4.2B	-8.52B
Net Change in Cash	7.98B	3.14B	17.28B	1.67B	-6.27B
Supplemental Items
Cash Interest Paid	3.44M	3.68M	1.75M	-	-
Cash Income Tax Paid (Refund)	919M	1.66B	2.73B	4.6B	10.3B
Levered Free Cash Flow	12.71B	3.22B	20.04B	4B	11.67B
Unlevered Free Cash Flow	12.74B	3.24B	20.06B	4.03B	11.72B
Change In Net Working Capital	-10.12B	-114M	-18.73B	669M	-2.3B
Net Debt Issued / Repaid	381M	-305M	-256M	-108M	-130M

Fiscal Period: March	2021	2022	2023	2024	2025
Profitability
Return on Assets	6.61	8.18	5.61	6.88	11.92
Return on Total Capital	13.58	18.2	14.85	19.27	29.54
Return On Equity %	20.42	28.17	22.85	37.67	46.83
Return on Common Equity	20.42	28.17	22.85	37.67	46.83
Margin Analysis
Gross Profit Margin %	7.36	7.46	7.12	7.65	10.84
SG&A Margin	2.79	2.59	2.85	2.94	2.77
EBITDA Margin %	5.51	5.38	4.87	5.96	8.39
EBITA Margin %	4.25	4.51	3.91	5.06	7.64
EBIT Margin %	4.21	4.48	3.89	5.04	7.64
Income From Continuing Operations Margin %	3.86	4.23	3.69	6.09	7.48
Net Income Margin %	3.86	4.23	3.69	6.09	7.48
Net Avail. For Common Margin %	3.86	4.23	3.69	6.09	7.48
Normalized Net Income Margin	3.42	3.4	2.78	4.15	5.42
Levered Free Cash Flow Margin	13.65	2.44	14.79	2.51	5.73
Unlevered Free Cash Flow Margin	13.67	2.46	14.81	2.53	5.75
Asset Turnover
Asset Turnover	2.51	2.92	2.31	2.18	2.5
Fixed Assets Turnover	9.4	13.17	12.09	12.95	16.26
Receivables Turnover (Average Receivables)	80.45	100.38	140.82	175.11	115.59
Inventory Turnover (Average Inventory)	16.85	19.99	15.13	14.91	18.17
Short Term Liquidity
Current Ratio	1.42	1.45	1.25	1.39	1.51
Quick Ratio	1.15	1.09	1	1.15	1.31
Operating Cash Flow to Current Liabilities	0.62	0.24	0.49	0.18	0.33
Days Sales Outstanding (Average Receivables)	4.54	3.64	2.59	2.09	3.16
Days Outstanding Inventory (Average Inventory)	21.67	18.26	24.12	24.55	20.09
Average Days Payable Outstanding	22.82	17.45	18.09	18.23	20.75
Cash Conversion Cycle (Average Days)	3.38	4.45	8.62	8.41	2.5
Long Term Solvency
Total Debt/Equity	3.34	1.71	0.89	1.21	1.12
Total Debt / Total Capital	3.23	1.68	0.88	1.19	1.11
LT Debt/Equity	1.91	0.72	0.65	1.01	0.98
Long-Term Debt / Total Capital	1.85	0.71	0.64	0.99	0.97
Total Liabilities / Total Assets	56.7	55.66	67.47	62.12	58.37
EBIT / Interest Expense	111.55	224.37	193.02	144.24	228.97
EBITDA / Interest Expense	147.32	271.05	243.41	171.67	252.86
(EBITDA - Capex) / Interest Expense	116.58	202.38	121.56	138.4	224.62
Total Debt / EBITDA	0.12	0.05	0.03	0.04	0.02
Net Debt / EBITDA	-4.59	-3.62	-6.71	-5.23	-3.47
Total Debt / (EBITDA - Capex)	0.15	0.07	0.06	0.05	0.03
Net Debt / (EBITDA - Capex)	-5.79	-4.85	-13.44	-6.49	-3.91
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	9.89	41.62	2.69	17.57	28
Gross Profit, 1 Yr. Growth %	12.57	43.54	-2.25	26.31	81.51
EBITDA, 1 Yr. Growth %	16.12	38.47	-7.11	43.9	102.08
EBITA, 1 Yr. Growth %	23.48	50.51	-11.01	51.94	121.54
EBIT, 1 Yr. Growth %	23.76	51.01	-10.92	52.37	122.2
Earnings From Cont. Operations, 1 Yr. Growth %	16.77	55.37	-10.4	94	57.1
Net Income, 1 Yr. Growth %	16.77	55.37	-10.4	94	57.1
Normalized Net Income, 1 Yr. Growth %	16.59	57.73	-16	75.6	67.04
Diluted EPS Before Extra, 1 Yr. Growth %	16.77	55.37	-10.4	94	57.1
Accounts Receivable, 1 Yr. Growth %	84.52	-24.98	-29.24	28.16	145.22
Inventory, 1 Yr. Growth %	-16.12	61.34	20.54	17.17	-12.08
Net Property, Plant and Equip., 1 Yr. Growth %	-2.52	4.73	18.6	2.36	1.48
Total Assets, 1 Yr. Growth %	38.54	10.21	47.69	8.43	15.01
Tangible Book Value, 1 Yr. Growth %	12.67	13.18	8.46	26.45	26.35
Common Equity, 1 Yr. Growth %	12.36	12.87	8.33	26.28	26.4
Cash From Operations, 1 Yr. Growth %	524.47	-57.27	263.58	-62.74	94.92
Capital Expenditures, 1 Yr. Growth %	-50.52	67.71	83.72	-44.33	3.65
Levered Free Cash Flow, 1 Yr. Growth %	-2.85K	-74.65	521.89	-80.06	247.82
Unlevered Free Cash Flow, 1 Yr. Growth %	-2.98K	-74.56	519.25	-79.9	245.5
Dividend Per Share, 1 Yr. Growth %	16.67	54.29	-11.11	95.83	57.45
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	6.32	24.75	20.6	9.88	22.68
Gross Profit, 2 Yr. CAGR %	2.44	27.11	18.57	11.12	51.41
EBITDA, 2 Yr. CAGR %	3.82	26.81	13.41	15.61	61.05
EBITA, 2 Yr. CAGR %	3.48	36.33	15.73	16.28	71.39
EBIT, 2 Yr. CAGR %	3.23	36.71	15.98	16.51	71.86
Earnings From Cont. Operations, 2 Yr. CAGR %	5.85	34.7	17.99	31.84	74.58
Net Income, 2 Yr. CAGR %	5.85	34.7	17.99	31.84	74.58
Normalized Net Income, 2 Yr. CAGR %	3.63	28.16	15.1	21.45	71.27
Diluted EPS Before Extra, 2 Yr. CAGR %	5.85	34.7	17.99	31.84	74.58
Accounts Receivable, 2 Yr. CAGR %	16.01	17.66	-27.14	-4.77	77.28
Inventory, 2 Yr. CAGR %	-10.2	16.33	39.45	18.84	1.49
Net Property, Plant and Equip., 2 Yr. CAGR %	4.57	1.04	11.45	10.18	1.92
Total Assets, 2 Yr. CAGR %	16.04	23.57	27.58	26.55	11.67
Tangible Book Value, 2 Yr. CAGR %	10.42	12.93	10.79	17.11	26.4
Common Equity, 2 Yr. CAGR %	10.11	12.62	10.58	16.97	26.34
Cash From Operations, 2 Yr. CAGR %	3.26K	63.34	24.64	16.4	-14.77
Capital Expenditures, 2 Yr. CAGR %	-28.41	-8.9	75.54	1.13	-24.04
Levered Free Cash Flow, 2 Yr. CAGR %	112.3	164.23	25.56	11.37	-23.68
Unlevered Free Cash Flow, 2 Yr. CAGR %	112.55	170.58	25.5	11.57	-23.57
Dividend Per Share, 2 Yr. CAGR %	2.47	34.16	17.11	31.94	75.59
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	6.34	16.98	16.92	19.58	15.62
Gross Profit, 3 Yr. CAGR %	-5.97	14.63	16.53	21.09	30.86
EBITDA, 3 Yr. CAGR %	-6.72	14.28	14.31	22.78	34.06
EBITA, 3 Yr. CAGR %	-9.96	17.25	18.26	26.73	37.76
EBIT, 3 Yr. CAGR %	-10.2	17.18	18.52	27.03	38.05
Earnings From Cont. Operations, 3 Yr. CAGR %	-8.31	20.29	17.58	39.26	39.77
Net Income, 3 Yr. CAGR %	-8.31	20.29	17.58	39.26	39.77
Normalized Net Income, 3 Yr. CAGR %	-5.31	14.8	11.32	32.5	35.06
Diluted EPS Before Extra, 3 Yr. CAGR %	-8.31	20.29	17.58	39.26	39.77
Accounts Receivable, 3 Yr. CAGR %	20.37	0.32	-0.68	-12.04	30.53
Inventory, 3 Yr. CAGR %	12.88	9.17	17.72	31.59	7.48
Net Property, Plant and Equip., 3 Yr. CAGR %	7.06	4.63	6.59	8.34	7.2
Total Assets, 3 Yr. CAGR %	10.58	14.06	31.13	20.85	22.58
Tangible Book Value, 3 Yr. CAGR %	5.11	11.33	11.42	15.78	20.11
Common Equity, 3 Yr. CAGR %	5.2	11.02	11.17	15.58	20.03
Cash From Operations, 3 Yr. CAGR %	22.79	684.06	113.27	-16.66	38.22
Capital Expenditures, 3 Yr. CAGR %	-23.04	-4.92	15.1	19.71	1.96
Levered Free Cash Flow, 3 Yr. CAGR %	42.35	4.54	251.47	-32	53.58
Unlevered Free Cash Flow, 3 Yr. CAGR %	42.43	4.74	256.57	-31.84	53.5
Dividend Per Share, 3 Yr. CAGR %	-8.04	17.45	16.96	39	39.94
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	11.11	15.37	11.83	14.09	19.19
Gross Profit, 5 Yr. CAGR %	4.04	7.82	3.17	13.25	29.4
EBITDA, 5 Yr. CAGR %	4.55	7.27	0.86	14.81	31.11
EBITA, 5 Yr. CAGR %	2.96	7.21	-0.45	16.86	37.18
EBIT, 5 Yr. CAGR %	2.76	7.08	-0.52	16.91	37.51
Earnings From Cont. Operations, 5 Yr. CAGR %	3.67	8.28	1.42	24.78	37.72
Net Income, 5 Yr. CAGR %	3.67	8.28	1.42	24.78	37.72
Normalized Net Income, 5 Yr. CAGR %	6.2	8.3	0.09	17.41	32.26
Diluted EPS Before Extra, 5 Yr. CAGR %	3.67	8.28	1.42	24.78	37.72
Accounts Receivable, 5 Yr. CAGR %	19.81	12.57	-1.53	-1.75	25.22
Inventory, 5 Yr. CAGR %	14.71	23.14	22.84	12.94	10.94
Net Property, Plant and Equip., 5 Yr. CAGR %	10.97	8.05	8.8	6.82	4.69
Total Assets, 5 Yr. CAGR %	16.13	13.08	17.09	18.9	22.97
Tangible Book Value, 5 Yr. CAGR %	11	9.61	7.35	13.61	17.18
Common Equity, 5 Yr. CAGR %	11.11	9.66	7.32	13.36	17.01
Cash From Operations, 5 Yr. CAGR %	21.2	-0.83	23.52	265.58	47.77
Capital Expenditures, 5 Yr. CAGR %	-8.13	-2.32	7.03	-2.54	-2.53
Levered Free Cash Flow, 5 Yr. CAGR %	30.42	-2.79	35.38	7.22	90.8
Unlevered Free Cash Flow, 5 Yr. CAGR %	30.46	-2.69	35.4	7.42	92.57
Dividend Per Share, 5 Yr. CAGR %	7.69	11.86	1.3	23.04	37.6