Balance Sheet BLS International Services Limited

Equities

BLS

INE153T01027

Business Support Services

Market Closed - NSE India S.E. Other stock markets 06:49:45 2025-12-12 am EST			5-day change	1st Jan Change
320.65 ^INR	+0.12%		-3.64%	-33.61%

Dec. 09	Indian Equities Decline on Tuesday as Weak Rupee, Foreign Investment Selling Dampen Sentiment	MT
Nov. 25	India's BLS International Services signs contract with Embassy of Cyprus, Russia - statement	RE

717a3ddafc088f67c7.UYdw-KzVMMo9Bedqq0hgl3tKeSTfmtkpYkBN6PoT6uc.fLUxz-ObW60OWoIcwD5Q0zgNCxCy9J8cBx87mqtEx64eySSh-YNyrkdWjA

Published financial data: BLS INTERNATIONAL SERVICES LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021	2022	2023	2024	2025
Revenues	4.78B	8.5B	15.16B	16.77B	21.93B
Other Revenues, Total	-	95.35M	-	-	-
Total Revenues	4.78B	8.59B	15.16B	16.77B	21.93B
Cost of Goods Sold, Total	3.81B	6.52B	11.71B	11.76B	13.18B
Gross Profit	972M	2.08B	3.46B	5.01B	8.75B
Selling General & Admin Expenses, Total	126M	192M	204M	290M	231M
Provision for Bad Debts	1.43M	98.11M	-	-	-
Depreciation & Amortization - (IS)	94.55M	72.51M	185M	309M	765M
Other Operating Expenses	446M	608M	969M	1.24B	2.22B
Other Operating Expenses, Total	669M	971M	1.36B	1.84B	3.22B
Operating Income	303M	1.11B	2.1B	3.17B	5.53B
Interest Expense, Total	-2.21M	-4.41M	-5.61M	-25.32M	-277M
Interest And Investment Income	49.94M	54.14M	116M	371M	523M
Net Interest Expenses	47.73M	49.73M	111M	346M	246M
Currency Exchange Gains (Loss)	29.33M	-9.97M	-71.01M	-23.89M	42.53M
Other Non Operating Income (Expenses)	49.92M	-2.25M	89.26M	23.2M	183M
EBT, Excl. Unusual Items	430M	1.15B	2.23B	3.52B	6.01B
Gain (Loss) On Sale Of Investments	-	-	3.92M	4.43M	48.61M
Gain (Loss) On Sale Of Assets	739K	-1.33M	1.44M	23K	1.59M
Asset Writedown	-	-4.59M	-1.62M	-	-780K
Other Unusual Items	52.56M	-	-26M	-	-
EBT, Incl. Unusual Items	484M	1.14B	2.2B	3.52B	6.06B
Income Tax Expense	-19.67M	27.56M	162M	265M	659M
Earnings From Continuing Operations	503M	1.11B	2.04B	3.26B	5.4B
Net Income to Company	503M	1.11B	2.04B	3.26B	5.4B
Minority Interest	-1.78M	698K	-35.07M	-127M	-314M
Net Income - (IS)	502M	1.11B	2.01B	3.13B	5.08B
Net Income to Common Incl Extra Items	502M	1.11B	2.01B	3.13B	5.08B
Net Income to Common Excl. Extra Items	502M	1.11B	2.01B	3.13B	5.08B
Per Share Items
Net EPS - Basic	1.22	2.72	4.89	7.61	12.33
Basic EPS - Continuing Operations	1.22	2.72	4.89	7.61	12.33
Basic Weighted Average Shares Outstanding	410M	410M	411M	411M	412M
Net EPS - Diluted	1.22	2.72	4.89	7.6	12.33
Diluted EPS - Continuing Operations	1.22	2.72	4.89	7.6	12.33
Diluted Weighted Average Shares Outstanding	410M	410M	411M	411M	412M
Normalized Basic EPS	0.65	1.75	3.3	5.03	8.34
Normalized Diluted EPS	0.65	1.75	3.3	5.03	8.34
Dividend Per Share	0.12	0.38	0.75	1	1
Payout Ratio	15.27	11.48	12.78	9.85	4.15
Supplemental Items
EBITDA	394M	1.17B	2.25B	3.42B	5.89B
EBITA	353M	1.12B	2.17B	3.29B	5.68B
EBIT	303M	1.11B	2.1B	3.17B	5.53B
EBITDAR	507M	1.3B	2.42B	3.67B	6.04B
Total Revenues (As Reported)	4.97B	8.65B	15.37B	17.17B	22.74B
Effective Tax Rate - (Ratio)	-4.07	2.42	7.36	7.51	10.88
Total Current Taxes	51.36M	47.23M	139M	210M	724M
Total Deferred Taxes	-5.12M	-19.68M	22.79M	54.36M	-65.62M
Normalized Net Income	267M	717M	1.36B	2.07B	3.44B
Interest on Long-Term Debt	814K	2.85M	3.61M	22.79M	277M
Non-Cash Pension Expense	2.11M	-1.53M	8.21M	8.84M	25.07M
Supplemental Operating Expense Items
Advertising Expense	12.85M	55.71M	35.08M	39.01M	80.78M
Selling and Marketing Expenses	12.85M	55.71M	35.08M	39.01M	80.78M
Net Rental Expense, Total	113M	136M	169M	251M	150M
Imputed Operating Lease Interest Expense	234M	80.92M	85.74M	274M	171M
Imputed Operating Lease Depreciation	-121M	55.55M	83.32M	-22.88M	-20.73M
Maintenance & Repair Expenses, Total	9.32M	18.85M	22.8M	33.44M	86.19M
Stock-Based Comp., COGS (Total)	-	-	-	26.31M	162M
Stock-Based Comp., Other (Total)	-	-	-	-	3.65M
Total Stock-Based Compensation	-	-	-	26.31M	166M

Fiscal Period: March	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	352M	369M	669M	4.14B	2.83B
Short Term Investments	2.31B	2.69B	3.72B	5.33B	4.44B
Trading Asset Securities, Total	-	-	-	248M	1.63B
Total Cash And Short Term Investments	2.66B	3.05B	4.39B	9.72B	8.9B
Accounts Receivable, Total	1B	223M	326M	405M	1.22B
Other Receivables	209M	262M	336M	457M	687M
Notes Receivable	-	-	-	-	-
Total Receivables	1.21B	485M	663M	862M	1.9B
Inventory	-	-	5.56M	15.96M	4.87M
Prepaid Expenses	16.06M	35.56M	9.98M	39.71M	120M
Other Current Assets, Total	240M	432M	627M	509M	488M
Total Current Assets	4.13B	4.01B	5.69B	11.14B	11.42B
Gross Property Plant And Equipment	486M	1.15B	1.36B	2.25B	4.52B
Accumulated Depreciation	-240M	-306M	-372M	-563M	-1.21B
Net Property Plant And Equipment	246M	842M	986M	1.68B	3.32B
Long-term Investments	258M	1.01B	1.21B	1.83B	2.46B
Goodwill	80.06M	80.06M	814M	814M	9.95B
Other Intangibles, Total	50.24M	200M	537M	458M	481M
Loans Receivable Long-Term	70.96M	-	-	-	650K
Deferred Tax Assets Long-Term	67.2M	86.73M	77.12M	23.78M	107M
Other Long-Term Assets, Total	80.33M	111M	136M	209M	323M
Total Assets	4.98B	6.33B	9.45B	16.16B	28.06B
Liabilities
Accounts Payable, Total	96.42M	183M	295M	314M	983M
Accrued Expenses, Total	148M	183M	248M	393M	1.14B
Short-term Borrowings	-	31.18M	-	-	-
Current Portion of Long-Term Debt	-	-	-	-	249M
Current Portion of Leases	4M	17.34M	20.73M	58.54M	499M
Current Income Taxes Payable	928K	-	-	-	-
Other Current Liabilities	98.82M	129M	438M	680M	2.02B
Total Current Liabilities	349M	543M	1B	1.45B	4.89B
Long-Term Debt	-	-	-	-	1.8B
Long-Term Leases	3.33M	63.06M	44.59M	247M	1.05B
Pension & Other Post Retirement Benefits	29.87M	29.11M	36.01M	50.25M	110M
Deferred Tax Liability Non Current	-	-	-	-	16.36M
Other Non Current Liabilities	-	-	-	3.62M	12.5M
Total Liabilities	382M	635M	1.08B	1.75B	7.87B
Common Stock, Total	102M	102M	411M	412M	412M
Additional Paid In Capital	-	-	329M	3.26B	3.25B
Retained Earnings	4.31B	5.3B	6.64B	7.6B	12.51B
Treasury Stock	-19.68M	-5.16M	-6.68M	-	-982K
Comprehensive Income and Other	204M	304M	652M	802M	1.14B
Total Common Equity	4.6B	5.7B	8.03B	12.08B	17.31B
Minority Interest	1.1M	402K	343M	2.34B	2.88B
Total Equity	4.6B	5.7B	8.37B	14.42B	20.19B
Total Liabilities And Equity	4.98B	6.33B	9.45B	16.16B	28.06B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	409M	410M	411M	411M	412M
ECS Total Common Shares Outstanding	409M	410M	411M	411M	412M
Book Value / Share	11.24	13.91	19.55	29.36	42.05
Tangible Book Value	4.47B	5.42B	6.68B	10.8B	6.88B
Tangible Book Value Per Share	10.92	13.22	16.26	26.27	16.72
Total Debt	7.33M	112M	65.31M	306M	3.59B
Net Debt	-2.65B	-2.94B	-4.32B	-9.41B	-5.31B
Debt Equivalent of Unfunded Proj. Benefit Obligation	30.58M	30.26M	37.89M	56.96M	115M
Debt Equivalent Oper. Leases	908M	1.09B	1.35B	2.01B	1.2B
Minority Interest, Total (Incl. Fin. Div)	1.1M	402K	343M	2.34B	2.88B
Equity Method Investments, Total	138K	138K	45K	246M	213M
Account Code - Inventory Valuation	3	3	3	3	3
Inventories - Finished Goods, Total	-	-	5.56M	15.96M	4.87M
Land - (BS)	-	-	-	-	1.3B
Buildings, Total	122M	665M	788M	1.08B	-
Machinery, Total	309M	336M	398M	617M	925M
Full Time Employees	15K	20K	60K	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	46.41M	44.28M	7.57M	24.72M	50.39M

Fiscal Period: March	2021	2022	2023	2024	2025
Net Income	502M	1.11B	2.01B	3.13B	5.08B
Depreciation & Amortization - CF	45.14M	57.24M	113M	188M	620M
Amortization of Goodwill and Intangible Assets - (CF)	49.42M	15.26M	72.16M	122M	146M
Depreciation & Amortization, Total	94.55M	72.51M	185M	309M	765M
Amortization of Deferred Charges, Total - (CF)	-	-	-	-	-
(Gain) Loss From Sale Of Asset	-740K	1.33M	-1.8M	-23K	-1.59M
(Gain) Loss on Sale of Investments - (CF)	-	-	-3.92M	-4.43M	-15.7M
Asset Writedown & Restructuring Costs	-	-	1.62M	-	780K
Stock-Based Compensation (CF)	-	-	-	26.31M	166M
Provision and Write-off of Bad Debts	47.84M	142M	3.47M	26.95M	90.74M
Other Operating Activities, Total	-169M	45.13M	280M	29.78M	184M
Change In Accounts Receivable	77.64M	636M	-103M	-105M	-1.46B
Change In Inventories	-	-	1.16M	-10.4M	11.1M
Change In Accounts Payable	-68.33M	86.19M	-5.75M	19.6M	1.61B
Change in Other Net Operating Assets	-33.18M	-243M	242M	76.83M	1.86B
Cash from Operations	450M	1.85B	2.61B	3.5B	8.29B
Capital Expenditure	-48.13M	-674M	-345M	-638M	-1.61B
Sale of Property, Plant, and Equipment	-	4.64M	4.55M	820K	-
Cash Acquisitions	-	-	-816M	-	-8.99B
Sale (Purchase) of Intangible assets	-	-150M	-337M	-	-
Investment in Marketable and Equity Securities, Total	-223M	-935M	-982M	-2.3B	-1.09B
Other Investing Activities, Total	46.96M	39.53M	97.83M	342M	511M
Cash from Investing	-224M	-1.72B	-2.38B	-2.6B	-11.19B
Short Term Debt Issued, Total	-	31.18M	-	-	2.05B
Long-Term Debt Issued, Total	-	-	1.05M	-	-
Total Debt Issued	-	31.18M	1.05M	-	2.05B
Short Term Debt Repaid, Total	-	-	-143M	-	-
Long-Term Debt Repaid, Total	-12.7M	-16.29M	-	-72.32M	-115M
Total Debt Repaid	-12.7M	-16.29M	-143M	-72.32M	-115M
Issuance of Common Stock	-	-	-	2.96B	-
Common Dividends Paid	-76.58M	-128M	-257M	-308M	-211M
Common & Preferred Stock Dividends Paid	-76.58M	-128M	-257M	-308M	-211M
Other Financing Activities, Total	-5.5M	-7.66M	471M	-3.12M	-134M
Cash from Financing	-94.78M	-120M	72.3M	2.57B	1.58B
Miscellaneous Cash Flow Adjustments	-	-	-	-	-
Net Change in Cash	131M	17.7M	300M	3.47B	-1.31B
Supplemental Items
Cash Interest Paid	5.5M	7.66M	6.68M	3.12M	134M
Cash Income Tax Paid (Refund)	4.69M	69.32M	189M	196M	748M
Levered Free Cash Flow	389M	602M	893M	1.95B	4.27B
Unlevered Free Cash Flow	390M	604M	896M	1.96B	4.44B
Change In Net Working Capital	-154M	-664M	-81.47M	-286M	-1.66B
Net Debt Issued / Repaid	-12.7M	14.89M	-142M	-72.32M	1.93B

Fiscal Period: March	2021	2022	2023	2024	2025
Profitability
Return on Assets	3.92	12.24	16.61	15.47	15.64
Return on Total Capital	4.26	13.3	18.41	17.12	17.97
Return On Equity %	11.33	21.6	29.04	28.58	31.19
Return on Common Equity	11.29	21.61	29.25	31.13	34.59
Margin Analysis
Gross Profit Margin %	20.32	24.19	22.8	29.86	39.9
SG&A Margin	2.64	2.24	1.35	1.73	1.05
EBITDA Margin %	8.23	13.57	14.82	20.39	26.85
EBITA Margin %	7.37	13.07	14.31	19.64	25.89
EBIT Margin %	6.34	12.89	13.84	18.91	25.23
Income From Continuing Operations Margin %	10.52	12.94	13.47	19.42	24.6
Net Income Margin %	10.48	12.95	13.24	18.66	23.17
Net Avail. For Common Margin %	10.48	12.95	13.24	18.66	23.17
Normalized Net Income Margin	5.59	8.34	8.95	12.35	15.68
Levered Free Cash Flow Margin	8.13	7	5.89	11.62	19.45
Unlevered Free Cash Flow Margin	8.16	7.03	5.91	11.72	20.24
Asset Turnover
Asset Turnover	0.99	1.52	1.92	1.31	0.99
Fixed Assets Turnover	20.11	15.8	16.59	12.56	8.77
Receivables Turnover (Average Receivables)	4.49	13.88	55.22	45.86	27.04
Inventory Turnover (Average Inventory)	-	-	-	1.09K	1.27K
Short Term Liquidity
Current Ratio	11.84	7.38	5.68	7.7	2.34
Quick Ratio	11.11	6.52	5.04	7.31	2.21
Operating Cash Flow to Current Liabilities	1.29	3.41	2.6	2.42	1.7
Days Sales Outstanding (Average Receivables)	81.24	26.3	6.61	7.98	13.5
Days Outstanding Inventory (Average Inventory)	-	-	-	0.33	0.29
Average Days Payable Outstanding	12.5	7.82	-	9.47	17.97
Cash Conversion Cycle (Average Days)	-	-	-	-1.15	-4.19
Long Term Solvency
Total Debt/Equity	0.16	1.96	0.78	2.12	17.79
Total Debt / Total Capital	0.16	1.92	0.77	2.08	15.1
LT Debt/Equity	0.07	1.11	0.53	1.72	14.08
Long-Term Debt / Total Capital	0.07	1.09	0.53	1.68	11.96
Total Liabilities / Total Assets	7.67	10.03	11.45	10.81	28.05
EBIT / Interest Expense	137.52	251.41	374.19	125.24	19.96
EBITDA / Interest Expense	180.38	267.87	407.17	137.46	22.72
(EBITDA - Capex) / Interest Expense	158.57	114.82	345.68	112.25	16.91
Total Debt / EBITDA	0.02	0.09	0.03	0.09	0.57
Net Debt / EBITDA	-6.67	-2.49	-1.89	-2.7	-0.84
Total Debt / (EBITDA - Capex)	0.02	0.22	0.03	0.11	0.77
Net Debt / (EBITDA - Capex)	-7.59	-5.82	-2.23	-3.31	-1.13
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-39.67	77.68	78.4	10.59	30.8
Gross Profit, 1 Yr. Growth %	-44.07	102.75	74.27	44.84	74.82
EBITDA, 1 Yr. Growth %	-56.72	160.86	109.9	52.11	72.26
EBITA, 1 Yr. Growth %	-59.24	176.71	111.13	51.73	72.47
EBIT, 1 Yr. Growth %	-61.59	210.78	107.19	51.15	74.5
Earnings From Cont. Operations, 1 Yr. Growth %	-3.91	120.94	83.69	59.41	65.73
Net Income, 1 Yr. Growth %	-4.33	121.86	80.42	55.89	62.39
Normalized Net Income, 1 Yr. Growth %	-48.54	168.21	89.34	52.64	66.06
Diluted EPS Before Extra, 1 Yr. Growth %	-4.33	121.84	80.42	55.44	62.18
Accounts Receivable, 1 Yr. Growth %	-11.13	-77.78	46.65	23.98	200.75
Inventory, 1 Yr. Growth %	-	-	-	186.91	-69.51
Net Property, Plant and Equip., 1 Yr. Growth %	7	242.32	17.07	70.78	96.97
Total Assets, 1 Yr. Growth %	6.15	27.15	49.27	70.98	73.58
Tangible Book Value, 1 Yr. Growth %	8.9	21.25	23.26	61.81	-36.3
Common Equity, 1 Yr. Growth %	7.32	23.92	40.91	50.42	43.32
Cash From Operations, 1 Yr. Growth %	-61.15	311.78	40.58	34.28	136.91
Capital Expenditures, 1 Yr. Growth %	-	1.3K	-48.53	-6.29	152.48
Levered Free Cash Flow, 1 Yr. Growth %	-56.14	42.52	48.97	118.03	118.88
Unlevered Free Cash Flow, 1 Yr. Growth %	-56.32	42.71	48.87	118.94	125.94
Dividend Per Share, 1 Yr. Growth %	-50	200	100	33.33	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-23.05	4.11	77.05	40.46	20.27
Gross Profit, 2 Yr. CAGR %	-30.36	9.36	83.61	58.87	59.12
EBITDA, 2 Yr. CAGR %	-39.44	13.19	124.23	78.69	61.87
EBITA, 2 Yr. CAGR %	-39.25	13.92	131.22	78.98	61.77
EBIT, 2 Yr. CAGR %	-43.67	18.44	142.59	76.96	62.41
Earnings From Cont. Operations, 2 Yr. CAGR %	-30.82	45.71	101.45	71.12	62.54
Net Income, 2 Yr. CAGR %	-30.96	45.69	100.07	67.71	59.11
Normalized Net Income, 2 Yr. CAGR %	-29.77	17.49	125.35	70	59.21
Diluted EPS Before Extra, 2 Yr. CAGR %	-30.96	45.68	99.87	67.46	58.77
Accounts Receivable, 2 Yr. CAGR %	-24.59	-55.56	-42.92	34.84	93.1
Inventory, 2 Yr. CAGR %	-	-	-	-	-6.47
Net Property, Plant and Equip., 2 Yr. CAGR %	-0.56	91.39	100.19	41.4	83.41
Total Assets, 2 Yr. CAGR %	2.36	16.18	37.77	59.76	72.28
Tangible Book Value, 2 Yr. CAGR %	14.09	14.91	22.25	41.23	1.52
Common Equity, 2 Yr. CAGR %	11.17	15.32	32.14	45.58	46.83
Cash From Operations, 2 Yr. CAGR %	-41.91	26.48	140.6	37.39	78.36
Capital Expenditures, 2 Yr. CAGR %	-60.59	-	167.66	-2.37	53.82
Levered Free Cash Flow, 2 Yr. CAGR %	-18.55	-17.63	45.42	80.34	118.46
Unlevered Free Cash Flow, 2 Yr. CAGR %	-22.37	-17.76	45.47	80.65	122.41
Dividend Per Share, 2 Yr. CAGR %	-29.29	22.47	144.95	63.3	15.47
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-15.36	2.08	24.12	51.35	37.17
Gross Profit, 3 Yr. CAGR %	-25.81	1.22	25.75	69.65	64.02
EBITDA, 3 Yr. CAGR %	-36.85	2.78	35.17	97.02	76.52
EBITA, 3 Yr. CAGR %	-33.4	5.52	35.86	100.93	76.79
EBIT, 3 Yr. CAGR %	-36.67	5.04	38.49	107.19	76.14
Earnings From Cont. Operations, 3 Yr. CAGR %	-19.52	1.88	57.4	86.33	69.3
Net Income, 3 Yr. CAGR %	-19.61	1.88	56.45	84.1	65.92
Normalized Net Income, 3 Yr. CAGR %	-27.16	9.78	37.74	97.91	68.68
Diluted EPS Before Extra, 3 Yr. CAGR %	-19.6	1.88	56.35	83.81	65.68
Accounts Receivable, 3 Yr. CAGR %	-24.11	-49.82	-33.84	-26.08	76.18
Net Property, Plant and Equip., 3 Yr. CAGR %	-15.32	50.15	62.46	89.86	57.92
Total Assets, 3 Yr. CAGR %	1.97	10.04	26.3	48.05	64.24
Tangible Book Value, 3 Yr. CAGR %	21.1	16.43	17.63	34.23	8.31
Common Equity, 3 Yr. CAGR %	20.85	15.27	23.28	37.97	44.83
Cash From Operations, 3 Yr. CAGR %	-6.86	11.59	31.01	98.09	64.75
Capital Expenditures, 3 Yr. CAGR %	-10.97	29.59	-	136.73	34.01
Levered Free Cash Flow, 3 Yr. CAGR %	105.47	0.87	0.22	66.51	92.36
Unlevered Free Cash Flow, 3 Yr. CAGR %	47.28	-2.28	0.1	66.78	94.64
Dividend Per Share, 3 Yr. CAGR %	0	14.47	44.22	100	38.67
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-1.08	6.18	13.95	15.73	22.57
Gross Profit, 5 Yr. CAGR %	10.4	10.89	7.74	20.09	38.17
EBITDA, 5 Yr. CAGR %	2.61	7.51	7.53	26.06	45.27
EBITA, 5 Yr. CAGR %	2.25	14.01	12.69	28.07	45.68
EBIT, 5 Yr. CAGR %	-0.79	13.7	11.93	27.1	47.6
Earnings From Cont. Operations, 5 Yr. CAGR %	10.24	17.28	16.17	25.36	59.44
Net Income, 5 Yr. CAGR %	10.18	17.31	15.77	24.36	57.51
Normalized Net Income, 5 Yr. CAGR %	6.39	16.55	14.43	30.77	45.96
Diluted EPS Before Extra, 5 Yr. CAGR %	10.18	17.31	15.73	24.24	57.31
Accounts Receivable, 5 Yr. CAGR %	114.48	-24.04	-32.28	-25.48	1.55
Net Property, Plant and Equip., 5 Yr. CAGR %	9.83	3.22	19.47	46.59	70.54
Total Assets, 5 Yr. CAGR %	29.43	16.38	15.01	27.73	43
Tangible Book Value, 5 Yr. CAGR %	32.37	27.77	21.56	25.78	10.9
Common Equity, 5 Yr. CAGR %	31.1	28.02	25.24	26.55	32.21
Cash From Operations, 5 Yr. CAGR %	4.85	31.08	36.14	21.27	48.22
Capital Expenditures, 5 Yr. CAGR %	0.41	-3.68	38.28	15.55	-
Levered Free Cash Flow, 5 Yr. CAGR %	57.57	2.43	81.89	27.16	36.91
Unlevered Free Cash Flow, 5 Yr. CAGR %	56.05	3.9	48.97	24.85	37.79
Dividend Per Share, 5 Yr. CAGR %	-	33.78	43.1	31.95	31.95