Income Statement J. Front Retailing Co., Ltd.

Equities

3086

JP3386380004

Department Stores

Market Closed - Japan Exchange Other stock markets 01:30:00 2026-01-16 am EST			5-day change	1st Jan Change
2,301.00 ^JPY	+0.22%		+2.24%	+4.83%

Jan. 15	J. Front Retailing's Revenue Drops 7.7% in December	MT
Jan. 15	J. Front Retailing Co., Ltd. Reports Consolidated Revenue Results for the December 2025	CI

bea.4tn45E6QbGpG6_Ax82rbyFvRxUkFo4AaFt9aXKHtgHc.jKOt1XzFKhgDirMcrA7rjyKYlgRQlvNbU5A1C-ae9QWhvqKnG8kZJX6YuQ

Published financial data: J. FRONT RETAILING CO., LTD.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: February	2021	2022	2023	2024	2025
Revenues	319B	331B	360B	407B	442B
Other Revenues, Total	-	-	-	-	-
Total Revenues	319B	331B	360B	407B	442B
Cost of Goods Sold, Total	185B	184B	190B	211B	229B
Gross Profit	134B	148B	170B	196B	213B
Selling General & Admin Expenses, Total	107B	110B	118B	126B	134B
Provision for Bad Debts	-	-	-	-	-
Depreciation & Amortization - (IS)	25.14B	25.97B	26.92B	25.05B	24.96B
Amortization of Goodwill and Intangible Assets - (IS)	-	-	-	-	-
Other Operating Expenses	10.09B	1.88B	-1.41B	-666M	-1.4B
Other Operating Expenses, Total	142B	138B	143B	151B	158B
Operating Income	-7.72B	9.84B	26.26B	45B	54.9B
Interest Expense, Total	-5.58B	-5.21B	-4.74B	-4.33B	-4.01B
Interest And Investment Income	962M	1.34B	870M	1.61B	781M
Net Interest Expenses	-4.62B	-3.88B	-3.87B	-2.73B	-3.23B
Income (Loss) On Equity Invest.	717M	1.36B	2.16B	1.53B	1.07B
Other Non Operating Income (Expenses)	2.07B	735M	432M	-363M	-238M
EBT, Excl. Unusual Items	-9.55B	8.06B	24.98B	43.44B	52.5B
Restructuring Charges	-4.66B	-3.8B	-1.89B	-3M	-
Gain (Loss) On Sale Of Investments	-	2.13B	-	760M	8.52B
Gain (Loss) On Sale Of Assets	-1.26B	940M	-1.31B	-545M	-2.56B
Asset Writedown	-13.2B	-1.14B	-4.9B	-2.31B	-2.69B
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	-28.67B	6.19B	16.87B	41.34B	55.78B
Income Tax Expense	-2.25B	2.22B	2.61B	11.1B	14.27B
Earnings From Continuing Operations	-26.42B	3.96B	14.26B	30.25B	41.51B
Net Income to Company	-26.42B	3.96B	14.26B	30.25B	41.51B
Minority Interest	227M	356M	-25M	-333M	-87M
Net Income - (IS)	-26.19B	4.32B	14.24B	29.91B	41.42B
Net Income to Common Incl Extra Items	-26.19B	4.32B	14.24B	29.91B	41.42B
Net Income to Common Excl. Extra Items	-26.19B	4.32B	14.24B	29.91B	41.42B
Per Share Items
Net EPS - Basic	-100.03	16.5	54.32	114.06	160.35
Basic EPS - Continuing Operations	-100.03	16.5	54.32	114.06	160.35
Basic Weighted Average Shares Outstanding	262M	262M	262M	262M	258M
Net EPS - Diluted	-100.03	16.5	54.3	114.06	160.15
Diluted EPS - Continuing Operations	-100.03	16.5	54.3	114.06	160.15
Diluted Weighted Average Shares Outstanding	262M	262M	262M	262M	259M
Normalized Basic EPS	-21.94	20.58	59.48	102.25	126.69
Normalized Diluted EPS	-21.94	20.58	59.45	102.25	126.53
Dividend Per Share	27	29	31	36	52
Payout Ratio	-26.94	193.2	55.01	27.95	26.19
Supplemental Items
EBITDA	42.64B	59.46B	75.37B	91.49B	100B
EBITA	-7.72B	9.84B	26.26B	45B	54.9B
EBIT	-7.72B	9.84B	26.26B	45B	54.9B
EBITDAR	44.75B	-	-	-	-
Effective Tax Rate - (Ratio)	7.85	35.94	15.47	26.84	25.59
Normalized Net Income	-5.74B	5.39B	15.59B	26.82B	32.73B
Non-Cash Pension Expense	96M	170M	44M	275M	241M
Supplemental Operating Expense Items
Advertising Expense	8B	9.19B	10.49B	10.64B	10.8B
Selling and Marketing Expenses	8B	9.19B	10.49B	10.64B	10.8B
Net Rental Expense, Total	2.1B	-	-	-	-
Imputed Operating Lease Interest Expense	180M	-	-	-	-
Imputed Operating Lease Depreciation	1.92B	-	-	-	-

Fiscal Period: February	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	129B	93.28B	39.87B	71.34B	54.98B
Short Term Investments	-	-	-	-	-
Total Cash And Short Term Investments	129B	93.28B	39.87B	71.34B	54.98B
Accounts Receivable, Total	113B	112B	129B	143B	157B
Total Receivables	113B	112B	129B	143B	157B
Inventory	20.68B	12.46B	16.93B	15.19B	12.66B
Deferred Tax Assets Current	-	-	-	-	-
Other Current Assets, Total	10.58B	16.88B	15.93B	16.64B	16.74B
Total Current Assets	274B	235B	202B	247B	241B
Net Property Plant And Equipment	651B	621B	589B	566B	606B
Long-term Investments	326B	321B	318B	290B	299B
Goodwill	523M	523M	995M	560M	6.8B
Other Intangibles, Total	5.75B	7.29B	7.8B	7.89B	8.35B
Loans Receivable Long-Term	-	-	-	-	-
Deferred Tax Assets Long-Term	6.75B	8.21B	3.14B	3.64B	3.19B
Deferred Charges Long-Term	-	-	-	-	-
Other Long-Term Assets, Total	3M	5M	5M	4M	4M
Total Assets	1,264B	1,193B	1,121B	1,115B	1,164B
Liabilities
Accounts Payable, Total	122B	116B	134B	151B	163B
Accrued Expenses, Total	-	-	-	-	-
Short-term Borrowings	145B	88.15B	63.53B	37.33B	53.33B
Current Portion of Long-Term Debt	-	20B	-	20B	-
Current Portion of Leases	29.8B	28.55B	28.41B	27.22B	25.29B
Current Income Taxes Payable	1.96B	4.48B	1.53B	7.18B	11.58B
Other Current Liabilities	91.08B	90.12B	90.65B	88.3B	88.33B
Total Current Liabilities	390B	347B	318B	331B	341B
Long-Term Debt	215B	210B	186B	157B	137B
Long-Term Leases	173B	156B	136B	123B	148B
Pension & Other Post Retirement Benefits	19.78B	19.42B	16.75B	15.98B	15.37B
Deferred Tax Liability Non Current	51.3B	51.7B	48.37B	51.44B	59.52B
Other Non Current Liabilities	50.51B	46.86B	44.46B	41.97B	39.73B
Total Liabilities	899B	831B	750B	720B	741B
Common Stock, Total	31.97B	31.97B	31.97B	31.97B	31.97B
Additional Paid In Capital	189B	189B	189B	189B	188B
Retained Earnings	137B	135B	142B	168B	199B
Treasury Stock	-14.83B	-14.78B	-14.47B	-14.23B	-23.94B
Comprehensive Income and Other	9.58B	9.58B	10.66B	7.38B	14.22B
Total Common Equity	352B	350B	359B	382B	410B
Minority Interest	12.17B	11.75B	12.02B	12.33B	13.59B
Total Equity	364B	362B	371B	394B	423B
Total Liabilities And Equity	1,264B	1,193B	1,121B	1,115B	1,164B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	262M	262M	262M	263M	256M
ECS Total Common Shares Outstanding	262M	262M	262M	263M	256M
Book Value / Share	1.34K	1.34K	1.37K	1.45K	1.6K
Tangible Book Value	346B	343B	351B	373B	394B
Tangible Book Value Per Share	1.32K	1.31K	1.34K	1.42K	1.54K
Total Debt	563B	502B	414B	364B	364B
Net Debt	434B	409B	374B	293B	309B
Debt Equivalent of Unfunded Proj. Benefit Obligation	10.68B	9.91B	10.61B	7.49B	5.86B
Debt Equivalent Oper. Leases	16.84B	-	-	-	-
Minority Interest, Total (Incl. Fin. Div)	12.17B	11.75B	12.02B	12.33B	13.59B
Equity Method Investments, Total	37.82B	38.76B	41.4B	23.53B	27.84B
Inventories - Raw Materials, Total	495M	360M	546M	371M	466M
Inventories - Work In Process, Total	127M	117M	4.33B	2.16B	251M
Inventories - Finished Goods, Total	20.06B	11.98B	12.05B	12.66B	11.94B
Inventories - Others	1M	-	1M	1M	2M
Full Time Employees	6.53K	5.59K	5.12K	5.28K	5.34K
Accumulated Allowance for Doubtful Accounts (Supple)	-	-	-	-	-

Fiscal Period: February	2021	2022	2023	2024	2025
Net Income	-28.67B	6.19B	16.87B	41.34B	55.78B
Depreciation & Amortization - CF	50.36B	49.63B	49.11B	46.49B	45.59B
Amortization of Goodwill and Intangible Assets - (CF)	-	-	-	-	-
Depreciation & Amortization, Total	50.36B	49.63B	49.11B	46.49B	45.59B
(Gain) Loss From Sale Of Asset	15.38B	196M	7.23B	2.86B	5.25B
(Gain) Loss on Sale of Investments - (CF)	-	-2.13B	-	-	-
(Income) Loss On Equity Investments - (CF)	-717M	-1.36B	-2.16B	-1.53B	-1.07B
Other Operating Activities, Total	-636M	-3.32B	-6.73B	-3.31B	-7.11B
Change In Accounts Receivable	26.61B	-536M	-16.9B	-13.01B	-16.57B
Change In Inventories	-1.52B	5.9B	-2.18B	3.75B	2.53B
Change In Accounts Payable	-12.72B	-4.16B	17.6B	18B	11.16B
Change in Other Net Operating Assets	8.39B	-544M	2.64B	-3.89B	-9.75B
Cash from Operations	56.47B	49.87B	65.48B	90.69B	85.81B
Capital Expenditure	-14.73B	-5.82B	-8.64B	-7.03B	-14.41B
Sale of Property, Plant, and Equipment	7M	492M	190M	241M	182M
Cash Acquisitions	-	-	-207M	-	-6.22B
Divestitures	-	3.48B	-	-	-
Sale (Purchase) of Intangible assets	-	-	-	-2.86B	-2.57B
Investment in Marketable and Equity Securities, Total	79M	-257M	126M	20.29B	-4.94B
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-	-	-	-
Other Investing Activities, Total	-6.23B	-3.18B	-4.84B	2.79B	-342M
Cash from Investing	-20.87B	-5.29B	-13.37B	13.43B	-28.31B
Short Term Debt Issued, Total	66B	-	-	-	-
Long-Term Debt Issued, Total	82B	29.87B	5.5B	3.4B	8.5B
Total Debt Issued	148B	29.87B	5.5B	3.4B	8.5B
Short Term Debt Repaid, Total	-13B	-55B	-39B	-9.1B	-
Long-Term Debt Repaid, Total	-33.4B	-17.15B	-35.15B	-29.53B	-32.43B
Total Debt Repaid	-46.4B	-72.15B	-74.15B	-38.63B	-32.43B
Repurchase of Common Stock	-3M	-32M	-9M	-8M	-11.58B
Common Dividends Paid	-7.06B	-8.35B	-7.83B	-8.36B	-10.85B
Common & Preferred Stock Dividends Paid	-7.06B	-8.35B	-7.83B	-8.36B	-10.85B
Other Financing Activities, Total	-35.82B	-29.73B	-29.2B	-29.15B	-27.65B
Cash from Financing	58.73B	-80.39B	-106B	-72.75B	-74B
Foreign Exchange Rate Adjustments	-37M	168M	181M	92M	130M
Miscellaneous Cash Flow Adjustments	-	-	-	-	-1M
Net Change in Cash	94.29B	-35.65B	-53.4B	31.47B	-16.37B
Supplemental Items
Cash Interest Paid	6.03B	5.81B	5.17B	4.8B	4.22B
Cash Income Tax Paid (Refund)	75M	2.4B	6.2B	2.8B	6.7B
Levered Free Cash Flow	35.41B	45.5B	48.84B	69.54B	65.51B
Unlevered Free Cash Flow	38.9B	48.76B	51.8B	72.25B	68.01B
Change In Net Working Capital	-8.09B	1.2B	5.08B	-7.52B	-5.1B
Net Debt Issued / Repaid	102B	-42.28B	-68.65B	-35.23B	-23.93B

Fiscal Period: February	2021	2022	2023	2024	2025
Profitability
Return on Assets	-0.39	0.5	1.42	2.52	3.01
Return on Total Capital	-0.53	0.69	1.99	3.64	4.44
Return On Equity %	-6.92	1.09	3.89	7.9	10.16
Return on Common Equity	-7.09	1.23	4.01	8.07	10.47
Margin Analysis
Gross Profit Margin %	42.11	44.6	47.14	48.04	48.11
SG&A Margin	33.49	33.23	32.74	30.99	30.36
EBITDA Margin %	13.36	17.94	20.95	22.48	22.74
EBITA Margin %	-2.42	2.97	7.3	11.06	12.42
EBIT Margin %	-2.42	2.97	7.3	11.06	12.42
Income From Continuing Operations Margin %	-8.28	1.2	3.97	7.43	9.39
Net Income Margin %	-8.21	1.3	3.96	7.35	9.37
Net Avail. For Common Margin %	-8.21	1.3	3.96	7.35	9.37
Normalized Net Income Margin	-1.8	1.63	4.33	6.59	7.41
Levered Free Cash Flow Margin	11.1	13.73	13.58	17.09	14.82
Unlevered Free Cash Flow Margin	12.19	14.71	14.4	17.75	15.39
Asset Turnover
Asset Turnover	0.25	0.27	0.31	0.36	0.39
Fixed Assets Turnover	0.49	0.52	0.59	0.7	0.75
Receivables Turnover (Average Receivables)	2.48	2.94	2.98	2.99	2.95
Inventory Turnover (Average Inventory)	9.27	11.08	12.94	13.17	16.46
Short Term Liquidity
Current Ratio	0.7	0.68	0.63	0.74	0.71
Quick Ratio	0.62	0.59	0.53	0.65	0.62
Operating Cash Flow to Current Liabilities	0.14	0.14	0.21	0.27	0.25
Days Sales Outstanding (Average Receivables)	147.37	124.25	122.48	122.5	123.9
Days Outstanding Inventory (Average Inventory)	39.38	32.94	28.21	27.8	22.17
Average Days Payable Outstanding	260.64	247.66	234.38	248.71	252.76
Cash Conversion Cycle (Average Days)	-73.89	-90.47	-83.7	-98.41	-106.69
Long Term Solvency
Total Debt/Equity	154.47	138.66	111.45	92.43	85.9
Total Debt / Total Capital	60.7	58.1	52.71	48.03	46.21
LT Debt/Equity	106.46	100.91	86.7	70.99	67.33
Long-Term Debt / Total Capital	41.83	42.28	41	36.89	36.22
Total Liabilities / Total Assets	71.17	69.64	66.87	64.63	63.64
EBIT / Interest Expense	-1.38	1.89	5.54	10.38	13.69
EBITDA / Interest Expense	7.64	11.4	15.89	21.11	25.07
(EBITDA - Capex) / Interest Expense	5	10.29	14.07	19.49	21.47
Total Debt / EBITDA	13.2	8.44	5.49	3.98	3.62
Net Debt / EBITDA	10.18	6.88	4.96	3.2	3.07
Total Debt / (EBITDA - Capex)	20.16	9.36	6.2	4.31	4.22
Net Debt / (EBITDA - Capex)	15.54	7.62	5.61	3.47	3.59
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-33.61	3.89	8.51	13.16	8.57
Gross Profit, 1 Yr. Growth %	-35.07	10.03	14.67	15.32	8.74
EBITDA, 1 Yr. Growth %	-56.42	39.45	26.75	21.39	9.84
EBITA, 1 Yr. Growth %	-116.46	-227.4	167.03	71.34	22
EBIT, 1 Yr. Growth %	-116.46	-227.4	167.03	71.34	22
Earnings From Cont. Operations, 1 Yr. Growth %	-212.94	-115.01	259.7	112.07	37.24
Net Income, 1 Yr. Growth %	-223.26	-116.5	229.48	110.11	38.48
Normalized Net Income, 1 Yr. Growth %	-122.78	-193.85	189.21	72.02	22.04
Diluted EPS Before Extra, 1 Yr. Growth %	-223.24	-116.49	229.09	110.05	40.41
Accounts Receivable, 1 Yr. Growth %	-21.37	-1.02	15.02	11	9.31
Inventory, 1 Yr. Growth %	7.9	-39.77	35.9	-10.27	-16.66
Net Property, Plant and Equip., 1 Yr. Growth %	-0.2	-4.7	-5.15	-3.85	6.99
Total Assets, 1 Yr. Growth %	1.89	-5.6	-6.03	-0.56	4.43
Tangible Book Value, 1 Yr. Growth %	-9.21	-0.97	2.35	6.52	5.64
Common Equity, 1 Yr. Growth %	-9.04	-0.51	2.57	6.26	7.27
Cash From Operations, 1 Yr. Growth %	-23.02	-11.7	31.31	38.5	-5.38
Capital Expenditures, 1 Yr. Growth %	-55.47	-60.49	48.47	-18.64	105.01
Levered Free Cash Flow, 1 Yr. Growth %	-27.49	28.5	7.34	42.38	-5.8
Unlevered Free Cash Flow, 1 Yr. Growth %	-25.72	25.36	6.24	39.46	-5.86
Dividend Per Share, 1 Yr. Growth %	-25	7.41	6.9	16.13	44.44
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-16.7	-16.95	6.17	10.81	10.84
Gross Profit, 2 Yr. CAGR %	-20.46	-15.48	12.33	15	11.98
EBITDA, 2 Yr. CAGR %	-20.51	-22.04	32.95	24.04	15.47
EBITA, 2 Yr. CAGR %	-59.72	-54.2	84.44	113.9	44.58
EBIT, 2 Yr. CAGR %	-59.72	-54.2	84.44	113.9	44.58
Earnings From Cont. Operations, 2 Yr. CAGR %	-4.84	-58.83	-26.53	176.19	70.6
Net Income, 2 Yr. CAGR %	-2.15	-54.91	-26.27	163.11	70.58
Normalized Net Income, 2 Yr. CAGR %	-55.26	-53.76	64.75	123.05	44.89
Diluted EPS Before Extra, 2 Yr. CAGR %	-2.17	-54.91	-26.32	162.92	71.74
Accounts Receivable, 2 Yr. CAGR %	-7.64	-11.78	6.7	12.99	10.15
Inventory, 2 Yr. CAGR %	-26.56	-19.38	-9.52	10.43	-13.52
Net Property, Plant and Equip., 2 Yr. CAGR %	17.58	-2.48	-4.92	-4.5	1.42
Total Assets, 2 Yr. CAGR %	10.79	-1.93	-5.82	-3.33	1.91
Tangible Book Value, 2 Yr. CAGR %	-7.89	-5.18	0.68	4.41	6.08
Common Equity, 2 Yr. CAGR %	-7.62	-4.87	1.02	4.4	6.76
Cash From Operations, 2 Yr. CAGR %	27.26	-17.55	7.68	34.86	14.48
Capital Expenditures, 2 Yr. CAGR %	-28.68	-58.05	-23.41	9.9	29.15
Levered Free Cash Flow, 2 Yr. CAGR %	111.19	-3.47	17.44	23.62	15.81
Unlevered Free Cash Flow, 2 Yr. CAGR %	113.06	-3.5	15.4	21.72	14.58
Dividend Per Share, 2 Yr. CAGR %	-12.17	-10.25	7.15	11.42	29.52
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-12.11	-10.34	-9.21	8.45	10.06
Gross Profit, 3 Yr. CAGR %	-14.23	-11.38	-6.43	13.32	12.87
EBITDA, 3 Yr. CAGR %	-14.15	-4.13	-8.33	28.98	19.11
EBITA, 3 Yr. CAGR %	-45.88	-40.87	-17.57	79.97	77.39
EBIT, 3 Yr. CAGR %	-45.88	-40.87	-17.57	79.97	77.39
Earnings From Cont. Operations, 3 Yr. CAGR %	-6.04	-48.59	-15.2	4.61	118.76
Net Income, 3 Yr. CAGR %	-2.76	-45.95	-12.5	4.53	112.43
Normalized Net Income, 3 Yr. CAGR %	-39.76	-42.72	-14.81	67.14	82.43
Diluted EPS Before Extra, 3 Yr. CAGR %	-2.78	-45.95	-12.54	4.47	113.31
Accounts Receivable, 3 Yr. CAGR %	-3.36	-5.48	-3.62	8.11	11.75
Inventory, 3 Yr. CAGR %	-15.06	-31.25	-4.05	-9.77	0.54
Net Property, Plant and Equip., 3 Yr. CAGR %	12.39	9.63	-3.38	-4.57	-0.81
Total Assets, 3 Yr. CAGR %	7.32	5.03	-3.32	-4.1	-0.81
Tangible Book Value, 3 Yr. CAGR %	-4.04	-5.64	-2.73	2.59	4.82
Common Equity, 3 Yr. CAGR %	-3.8	-5.31	-2.45	2.74	5.35
Cash From Operations, 3 Yr. CAGR %	-0.36	12.66	-3.72	17.11	19.83
Capital Expenditures, 3 Yr. CAGR %	-5.96	-41.42	-36.07	-21.85	35.29
Levered Free Cash Flow, 3 Yr. CAGR %	7.23	78.96	0.01	25.23	12.92
Unlevered Free Cash Flow, 3 Yr. CAGR %	9.8	78.53	-0.36	22.92	11.73
Dividend Per Share, 3 Yr. CAGR %	-6.47	-6.08	-4.86	10.06	21.49
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-22.8	-21.45	-5.21	-2.41	-1.67
Gross Profit, 5 Yr. CAGR %	-11.36	-8.84	-4.46	-1.64	0.54
EBITDA, 5 Yr. CAGR %	-8.61	-0.87	2.26	6.28	0.53
EBITA, 5 Yr. CAGR %	-30.77	-26.2	-11.62	-1.11	3.2
EBIT, 5 Yr. CAGR %	-30.62	-26.09	-11.62	-1.11	3.2
Earnings From Cont. Operations, 5 Yr. CAGR %	-2.42	-33.45	-14.85	0.72	12.16
Net Income, 5 Yr. CAGR %	-0.09	-30.66	-12.95	1.8	14.28
Normalized Net Income, 5 Yr. CAGR %	-26.59	-26.19	-9.91	-1.34	5.36
Diluted EPS Before Extra, 5 Yr. CAGR %	-0.08	-30.67	-12.99	1.76	14.56
Accounts Receivable, 5 Yr. CAGR %	10.81	10.3	0.55	1.51	1.67
Inventory, 5 Yr. CAGR %	-6.01	-18.43	-12.89	-16.9	-7.96
Net Property, Plant and Equip., 5 Yr. CAGR %	-0.52	-1.92	5.12	3.74	-1.48
Total Assets, 5 Yr. CAGR %	4.4	2.58	1.86	1.6	-1.26
Tangible Book Value, 5 Yr. CAGR %	0.21	-1.24	-2.18	-1.74	0.7
Common Equity, 5 Yr. CAGR %	-1.7	-2.92	-1.9	-1.54	1.13
Cash From Operations, 5 Yr. CAGR %	8.94	6.59	2.78	21.07	3.19
Capital Expenditures, 5 Yr. CAGR %	-16.94	-32.64	-13.37	-24.66	-15.31
Levered Free Cash Flow, 5 Yr. CAGR %	37.01	40.12	11.21	54.34	6.05
Unlevered Free Cash Flow, 5 Yr. CAGR %	36.45	44.7	12.01	53.17	5.37
Dividend Per Share, 5 Yr. CAGR %	0	0.7	-1.24	0.56	7.63