Cash flow Mahanagar Gas Limited

Equities

MGL

INE002S01010

Natural Gas Utilities

Delayed NSE India S.E. Other stock markets 06:57:37 2026-01-19 am EST			5-day change	1st Jan Change
1,098.00 ^INR	+3.33%		+2.73%	-3.35%

Nov. 26	3ev Industries Private Limited announced that it has received INR 1.2 billion in funding from Thackersey Group, Mahanagar Gas Limited, Equentis Wealth Advisory Services, Investment Arm and other investors	CI
Nov. 18	Mahanagar Gas Limited Announces Board Appointments, Effective August 23, 2025	CI

de4992fff.KAvwKq2sXYQUKE3ZeocJCR8jP-R8NVimAm2YbkcCTlM.TVKDXur5J7MiEBfrPr9abUhiTbAGVj7jTzLxJSZdIGNMYLpoy_gMs1B7Og

Published financial data: MAHANAGAR GAS LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021	2022	2023	2024	2025
Revenues	21.53B	35.6B	62.99B	62.9B	72.64B
Total Revenues	21.53B	35.6B	62.99B	62.9B	72.64B
Cost of Goods Sold, Total	8.14B	20.45B	44.35B	36.49B	46.81B
Gross Profit	13.39B	15.15B	18.64B	26.41B	25.83B
Selling General & Admin Expenses, Total	1.35B	1.78B	1.93B	1.19B	1.47B
Provision for Bad Debts	5.81M	-	-	-	-
Depreciation & Amortization - (IS)	1.74B	1.96B	2.31B	2.84B	3.52B
Other Operating Expenses	2.62B	4.03B	4.82B	6.71B	8.62B
Other Operating Expenses, Total	5.72B	7.77B	9.06B	10.74B	13.61B
Operating Income	7.67B	7.37B	9.58B	15.67B	12.22B
Interest Expense, Total	-71.94M	-75.34M	-93.9M	-133M	-141M
Interest And Investment Income	394M	459M	430M	380M	352M
Net Interest Expenses	322M	384M	336M	247M	212M
Income (Loss) On Equity Invest.	-	-	-	-	-8.6M
Currency Exchange Gains (Loss)	-	-	200K	-	-
Other Non Operating Income (Expenses)	117M	151M	245M	337M	413M
EBT, Excl. Unusual Items	8.11B	7.91B	10.16B	16.25B	12.84B
Gain (Loss) On Sale Of Investments	295M	247M	444M	1.03B	901M
Gain (Loss) On Sale Of Assets	-	-	-	-	-
Asset Writedown	-64.87M	-92.81M	-53.2M	-67.6M	-42M
EBT, Incl. Unusual Items	8.34B	8.06B	10.56B	17.22B	13.7B
Income Tax Expense	2.14B	2.09B	2.65B	4.45B	3.29B
Earnings From Continuing Operations	6.2B	5.97B	7.9B	12.76B	10.4B
Net Income to Company	6.2B	5.97B	7.9B	12.76B	10.4B
Minority Interest	-	-	-	-	1.2M
Net Income - (IS)	6.2B	5.97B	7.9B	12.76B	10.41B
Net Income to Common Incl Extra Items	6.2B	5.97B	7.9B	12.76B	10.41B
Net Income to Common Excl. Extra Items	6.2B	5.97B	7.9B	12.76B	10.41B
Per Share Items
Net EPS - Basic	62.72	60.43	79.98	129.22	105.34
Basic EPS - Continuing Operations	62.72	60.43	79.98	129.22	105.34
Basic Weighted Average Shares Outstanding	98.78M	98.78M	98.78M	98.78M	98.78M
Net EPS - Diluted	62.72	60.43	79.98	129.21	105.34
Diluted EPS - Continuing Operations	62.72	60.43	79.98	129.21	105.34
Diluted Weighted Average Shares Outstanding	98.78M	98.78M	98.78M	98.78M	98.78M
Normalized Basic EPS	51.29	50.04	64.32	102.83	81.24
Normalized Diluted EPS	51.29	50.04	64.32	102.83	81.24
Dividend Per Share	23	25	26	30	30
Payout Ratio	51.99	47.06	31.87	21.67	28.48
Supplemental Items
EBITDA	9.16B	9.09B	11.6B	18.16B	15.38B
EBITA	7.67B	7.37B	9.58B	15.67B	12.46B
EBIT	7.67B	7.37B	9.58B	15.67B	12.22B
EBITDAR	9.64B	10.04B	12.45B	18.95B	16.62B
Total Revenues (As Reported)	24.18B	39.71B	70.33B	70.89B	81.46B
Effective Tax Rate - (Ratio)	25.67	25.96	25.15	25.86	24.03
Current Domestic Taxes	-	-	-	-	-
Total Current Taxes	1.98B	1.86B	2.57B	4.07B	3.12B
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	163M	235M	81.5M	383M	336M
Normalized Net Income	5.07B	4.94B	6.35B	10.16B	8.02B
Interest on Long-Term Debt	64.08M	72.18M	93.9M	106M	145M
Non-Cash Pension Expense	1.72M	77K	1M	4.3M	35.7M
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	-	-	-	-	-
Net Rental Expense, Total	480M	951M	850M	793M	1.25B
Imputed Operating Lease Interest Expense	392M	647M	587M	659M	818M
Imputed Operating Lease Depreciation	87.26M	304M	263M	134M	427M
Maintenance & Repair Expenses, Total	662M	-	-	-	-

Fiscal Period: March	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	282M	825M	1.18B	1.29B	1.52B
Short Term Investments	8.4B	9.84B	6.96B	3.4B	1.76B
Trading Asset Securities, Total	6.18B	4.83B	7.17B	9.68B	10.54B
Total Cash And Short Term Investments	14.86B	15.49B	15.31B	14.38B	13.82B
Accounts Receivable, Total	1.73B	2.47B	3.79B	3.77B	4.52B
Other Receivables	48.86M	21.79M	94.7M	62.8M	77.3M
Notes Receivable	-	-	-	-	-
Total Receivables	1.78B	2.49B	3.89B	3.83B	4.6B
Inventory	222M	275M	338M	421M	523M
Prepaid Expenses	93.22M	106M	138M	180M	150M
Restricted Cash	-	-	-	-	-
Other Current Assets, Total	589M	86.55M	390M	261M	376M
Total Current Assets	17.54B	18.45B	20.06B	19.08B	19.46B
Gross Property Plant And Equipment	34.55B	41.45B	48.73B	60.18B	72.26B
Accumulated Depreciation	-7.31B	-9.2B	-11.44B	-14.17B	-17.35B
Net Property Plant And Equipment	27.24B	32.24B	37.29B	46B	54.9B
Long-term Investments	-	-	-	500M	1.08B
Goodwill	-	-	-	714M	109M
Other Intangibles, Total	56.54M	52.31M	51.4M	5.18B	4.21B
Accounts Receivable Long-Term	96K	60K	-	-	-
Loans Receivable Long-Term	-	-	-	-	-
Other Long-Term Assets, Total	1.17B	1.59B	2.92B	2.34B	2.94B
Total Assets	46.01B	52.34B	60.32B	73.81B	82.7B
Liabilities
Accounts Payable, Total	1.56B	2.72B	3.22B	3.48B	4.31B
Accrued Expenses, Total	452M	465M	917M	390M	442M
Current Portion of Long-Term Debt	-	-	-	-	-
Current Portion of Leases	168M	206M	208M	236M	356M
Current Income Taxes Payable	29.69M	29.69M	29.7M	29.7M	31.7M
Unearned Revenue Current, Total	225M	243M	271M	325M	403M
Other Current Liabilities	8.68B	9.6B	10.96B	12.54B	13.2B
Total Current Liabilities	11.11B	13.27B	15.61B	17B	18.75B
Long-Term Debt	-	-	-	-	-
Long-Term Leases	573M	824M	938M	1.18B	1.65B
Unearned Revenue Non Current	-	-	-	-	-
Pension & Other Post Retirement Benefits	85.31M	102M	109M	176M	251M
Deferred Tax Liability Non Current	1.77B	2.01B	2.09B	3.8B	2.77B
Other Non Current Liabilities	147M	165M	236M	305M	328M
Total Liabilities	13.69B	16.36B	18.98B	22.46B	23.75B
Common Stock, Total	988M	988M	988M	988M	988M
Retained Earnings	31.34B	34.99B	40.35B	50.31B	57.81B
Total Common Equity	32.32B	35.97B	41.34B	51.3B	58.8B
Minority Interest	-	-	-	49M	146M
Total Equity	32.32B	35.97B	41.34B	51.35B	58.95B
Total Liabilities And Equity	46.01B	52.34B	60.32B	73.81B	82.7B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	98.78M	98.78M	98.78M	98.78M	98.78M
ECS Total Common Shares Outstanding	98.78M	98.78M	98.78M	98.78M	98.78M
Book Value / Share	327.24	364.18	418.54	519.37	595.29
Tangible Book Value	32.27B	35.92B	41.29B	45.41B	54.48B
Tangible Book Value Per Share	326.66	363.65	418.02	459.73	551.55
Total Debt	741M	1.03B	1.15B	1.41B	2.01B
Net Debt	-14.12B	-14.46B	-14.16B	-12.97B	-11.81B
Debt Equivalent of Unfunded Proj. Benefit Obligation	1.12M	14.6M	57.1M	24.9M	62.6M
Debt Equivalent Oper. Leases	3.84B	7.61B	6.8B	6.34B	9.96B
Minority Interest, Total (Incl. Fin. Div)	-	-	-	49M	146M
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Finished Goods, Total	3.38M	7.17M	15.1M	19.3M	19.6M
Inventories - Others	218M	268M	323M	401M	504M
Land - (BS)	82.18M	82.18M	103M	152M	264M
Buildings, Total	277M	1.35B	1.4B	1.69B	2.45B
Machinery, Total	26.87B	31.61B	37.21B	46.56B	54.5B
Full Time Employees	496	491	509	532	579
Accumulated Allowance for Doubtful Accounts (Supple)	40.12M	40.42M	35.2M	33.3M	33.2M

Fiscal Period: March	2021	2022	2023	2024	2025
Net Income	6.2B	5.97B	7.9B	12.76B	10.41B
Depreciation & Amortization - CF	1.72B	1.95B	2.29B	2.77B	3.27B
Amortization of Goodwill and Intangible Assets - (CF)	-	-	-	-	236M
Depreciation & Amortization, Total	1.72B	1.95B	2.29B	2.77B	3.5B
Amortization of Deferred Charges, Total - (CF)	15.23M	17.09M	19.9M	66.1M	17.5M
(Gain) Loss From Sale Of Asset	-	-	-	-	-
(Gain) Loss on Sale of Investments - (CF)	-295M	-247M	-444M	-1.03B	-900M
Asset Writedown & Restructuring Costs	64.87M	87.46M	53.2M	67.6M	42M
Provision for Credit Losses	-	-	-	-	-
Provision and Write-off of Bad Debts	-4.38M	23.98M	51.4M	97.8M	-15.7M
Other Operating Activities, Total	-245M	-412M	-314M	2.3M	402M
Change In Accounts Receivable	-596M	-573M	-1.11B	119M	-690M
Change In Inventories	-35.97M	-53.22M	-63.5M	-56.9M	-102M
Change In Accounts Payable	241M	1.16B	504M	193M	864M
Change in Other Net Operating Assets	993M	1.12B	804M	685M	531M
Cash from Operations	8.06B	9.04B	9.69B	15.68B	14.06B
Capital Expenditure	-3.4B	-6.49B	-7.13B	-7.83B	-11.84B
Sale of Property, Plant, and Equipment	1.77M	17.06M	4M	10.4M	68.2M
Investment in Marketable and Equity Securities, Total	-1.4B	659M	176M	-2.44B	-164M
Other Investing Activities, Total	356M	423M	460M	-559M	1.42B
Cash from Investing	-4.44B	-5.39B	-6.49B	-10.82B	-10.52B
Long-Term Debt Repaid, Total	-262M	-290M	-330M	-2.3B	-432M
Total Debt Repaid	-262M	-290M	-330M	-2.3B	-432M
Issuance of Common Stock	-	-	-	100M	98M
Common Dividends Paid	-3.22B	-2.81B	-2.52B	-2.77B	-2.96B
Common & Preferred Stock Dividends Paid	-3.22B	-2.81B	-2.52B	-2.77B	-2.96B
Special Dividend Paid	-	-	-	-	-
Other Financing Activities, Total	-4.67M	-4.23M	-	-28.9M	-17.3M
Cash from Financing	-3.49B	-3.1B	-2.85B	-4.99B	-3.32B
Miscellaneous Cash Flow Adjustments	-	-	-	248M	-
Net Change in Cash	128M	543M	354M	115M	224M
Supplemental Items
Cash Interest Paid	4.67M	4.23M	-	28.9M	17.3M
Cash Income Tax Paid (Refund)	2.06B	2.12B	2.64B	4.24B	2.69B
Levered Free Cash Flow	3.92B	1.88B	1.66B	6.13B	-89.02M
Unlevered Free Cash Flow	3.96B	1.92B	1.72B	6.22B	-1.15M
Change In Net Working Capital	-832M	-1.84B	-548M	-1.42B	-680M
Net Debt Issued / Repaid	-262M	-290M	-330M	-2.3B	-432M

Fiscal Period: March	2021	2022	2023	2024	2025
Profitability
Return on Assets	10.98	9.37	10.63	14.6	9.84
Return on Total Capital	15.15	13.15	15.07	20.56	13.42
Return On Equity %	20.03	17.48	20.44	27.54	18.85
Return on Common Equity	20.03	17.48	20.44	27.55	18.89
Margin Analysis
Gross Profit Margin %	62.2	42.55	29.59	41.99	35.56
SG&A Margin	6.29	5.01	3.06	1.9	2.02
EBITDA Margin %	42.56	25.53	18.41	28.87	21.17
EBITA Margin %	35.62	20.71	15.21	24.91	17.15
EBIT Margin %	35.62	20.71	15.21	24.91	16.82
Income From Continuing Operations Margin %	28.78	16.77	12.54	20.29	14.32
Net Income Margin %	28.78	16.77	12.54	20.29	14.33
Net Avail. For Common Margin %	28.78	16.77	12.54	20.29	14.33
Normalized Net Income Margin	23.54	13.88	10.09	16.15	11.05
Levered Free Cash Flow Margin	18.21	5.27	2.63	9.75	-0.12
Unlevered Free Cash Flow Margin	18.42	5.41	2.73	9.88	-0
Asset Turnover
Asset Turnover	0.49	0.72	1.12	0.94	0.94
Fixed Assets Turnover	0.82	1.2	1.81	1.51	1.44
Receivables Turnover (Average Receivables)	15.17	16.95	20.11	16.63	17.52
Inventory Turnover (Average Inventory)	39.95	82.39	144.64	96.14	99.19
Short Term Liquidity
Current Ratio	1.58	1.39	1.29	1.12	1.04
Quick Ratio	1.5	1.36	1.23	1.07	0.98
Operating Cash Flow to Current Liabilities	0.73	0.68	0.62	0.92	0.75
Days Sales Outstanding (Average Receivables)	24.06	21.54	18.15	22	20.83
Days Outstanding Inventory (Average Inventory)	9.14	4.43	2.52	3.81	3.68
Average Days Payable Outstanding	64.23	38.06	24.41	33.53	30.31
Cash Conversion Cycle (Average Days)	-31.04	-12.1	-3.74	-7.72	-5.8
Long Term Solvency
Total Debt/Equity	2.29	2.86	2.77	2.75	3.41
Total Debt / Total Capital	2.24	2.78	2.7	2.68	3.3
LT Debt/Equity	1.77	2.29	2.27	2.29	2.81
Long-Term Debt / Total Capital	1.73	2.23	2.21	2.23	2.71
Total Liabilities / Total Assets	29.75	31.27	31.47	30.43	28.72
EBIT / Interest Expense	106.58	97.86	102.06	117.8	86.92
EBITDA / Interest Expense	130.51	123.69	126.47	138.65	111.84
(EBITDA - Capex) / Interest Expense	83.29	37.54	50.53	79.75	27.63
Total Debt / EBITDA	0.08	0.11	0.1	0.08	0.13
Net Debt / EBITDA	-1.5	-1.55	-1.19	-0.7	-0.75
Total Debt / (EBITDA - Capex)	0.12	0.36	0.24	0.13	0.52
Net Debt / (EBITDA - Capex)	-2.36	-5.11	-2.98	-1.22	-3.04
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-27.58	65.39	76.94	-0.15	15.48
Gross Profit, 1 Yr. Growth %	-12.03	7.81	23.04	41.69	-2.19
EBITDA, 1 Yr. Growth %	-11.39	-0.77	27.58	56.57	-15.52
EBITA, 1 Yr. Growth %	-14.15	-3.84	29.98	63.48	-21.02
EBIT, 1 Yr. Growth %	-14.15	-3.84	29.98	63.48	-22.32
Earnings From Cont. Operations, 1 Yr. Growth %	-21.92	-3.65	32.35	61.56	-19.01
Net Income, 1 Yr. Growth %	-21.92	-3.65	32.35	61.56	-19
Normalized Net Income, 1 Yr. Growth %	-15.05	-2.45	28.54	59.89	-21.32
Diluted EPS Before Extra, 1 Yr. Growth %	-21.92	-3.65	32.35	61.55	-19
Accounts Receivable, 1 Yr. Growth %	56.59	42.65	53.61	-0.66	19.94
Inventory, 1 Yr. Growth %	19.37	24.01	23.1	24.32	24.34
Net Property, Plant and Equip., 1 Yr. Growth %	7.62	18.37	15.65	23.36	19.29
Total Assets, 1 Yr. Growth %	11.46	13.75	15.26	22.36	14.02
Tangible Book Value, 1 Yr. Growth %	9.45	11.32	14.95	9.98	16.36
Common Equity, 1 Yr. Growth %	9.47	11.29	14.93	24.09	14.44
Cash From Operations, 1 Yr. Growth %	-18.24	12.19	7.26	61.75	-10.34
Capital Expenditures, 1 Yr. Growth %	-22.35	91.05	9.87	9.86	51.14
Levered Free Cash Flow, 1 Yr. Growth %	-9.52	-52.09	-11.62	269.54	-101.46
Unlevered Free Cash Flow, 1 Yr. Growth %	-9.34	-51.45	-10.73	261.76	-100.02
Dividend Per Share, 1 Yr. Growth %	15	8.7	4	15.38	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-12.18	9.45	71.07	32.92	7.38
Gross Profit, 2 Yr. CAGR %	-1.73	-0.24	15.18	32.04	17.72
EBITDA, 2 Yr. CAGR %	1.56	-6.23	12.52	41.34	15.15
EBITA, 2 Yr. CAGR %	0.2	-9.14	11.8	45.77	14.01
EBIT, 2 Yr. CAGR %	0.2	-9.14	11.8	45.77	12.92
Earnings From Cont. Operations, 2 Yr. CAGR %	6.49	-13.27	12.92	46.22	14.76
Net Income, 2 Yr. CAGR %	6.49	-13.27	12.92	46.22	14.76
Normalized Net Income, 2 Yr. CAGR %	-1.83	-8.96	11.98	43.36	12.39
Diluted EPS Before Extra, 2 Yr. CAGR %	6.49	-13.27	12.92	46.22	14.77
Accounts Receivable, 2 Yr. CAGR %	11.99	49.46	48.03	23.53	9.16
Inventory, 2 Yr. CAGR %	7.67	21.67	23.56	23.71	24.33
Net Property, Plant and Equip., 2 Yr. CAGR %	13.13	12.87	17	19.44	21.33
Total Assets, 2 Yr. CAGR %	15.63	12.6	14.5	18.76	17.09
Tangible Book Value, 2 Yr. CAGR %	16.09	10.38	13.12	12.44	14.87
Common Equity, 2 Yr. CAGR %	16.08	10.38	13.09	19.42	19.26
Cash From Operations, 2 Yr. CAGR %	8.47	-4.23	9.7	31.72	20.43
Capital Expenditures, 2 Yr. CAGR %	-3.23	21.8	44.88	9.86	28.85
Levered Free Cash Flow, 2 Yr. CAGR %	15.33	-34.16	-34.93	80.72	-76.84
Unlevered Free Cash Flow, 2 Yr. CAGR %	15.95	-33.65	-34.16	79.7	-97.41
Dividend Per Share, 2 Yr. CAGR %	7.24	11.8	6.32	9.54	7.42
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-1.22	8.45	28.45	42.97	26.83
Gross Profit, 3 Yr. CAGR %	3.61	3	6.99	23.41	19.47
EBITDA, 3 Yr. CAGR %	5.45	0.78	3.91	25.62	19.15
EBITA, 3 Yr. CAGR %	4.53	-1.17	2.38	26.9	19.1
EBIT, 3 Yr. CAGR %	4.53	-1.17	2.38	26.9	18.35
Earnings From Cont. Operations, 3 Yr. CAGR %	9.04	2.99	-0.15	27.24	20.34
Net Income, 3 Yr. CAGR %	9.04	2.99	-0.15	27.24	20.35
Normalized Net Income, 3 Yr. CAGR %	3.6	-2.04	2.13	26.09	17.53
Diluted EPS Before Extra, 3 Yr. CAGR %	9.04	3	-0.15	27.24	20.35
Accounts Receivable, 3 Yr. CAGR %	13.03	21.39	50.83	29.6	22.32
Inventory, 3 Yr. CAGR %	-2.62	12.87	22.15	23.81	23.92
Net Property, Plant and Equip., 3 Yr. CAGR %	13.06	14.85	13.79	19.09	19.41
Total Assets, 3 Yr. CAGR %	15.19	15	13.48	17.06	16.48
Tangible Book Value, 3 Yr. CAGR %	15.55	14.48	11.89	12.06	14.89
Common Equity, 3 Yr. CAGR %	15.55	14.46	11.87	16.65	17.8
Cash From Operations, 3 Yr. CAGR %	7.3	9.69	-0.54	24.86	15.87
Capital Expenditures, 3 Yr. CAGR %	8.09	21.4	17.68	32.11	22.19
Levered Free Cash Flow, 3 Yr. CAGR %	3.13	-13.95	-27.37	16.1	-63.81
Unlevered Free Cash Flow, 3 Yr. CAGR %	3.52	-13.25	-26.75	16.18	-91.58
Dividend Per Share, 3 Yr. CAGR %	22.54	7.72	9.14	9.26	6.27
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	0.7	11.85	23.05	17.65	19.57
Gross Profit, 5 Yr. CAGR %	10.46	8.33	9.14	13.76	11.16
EBITDA, 5 Yr. CAGR %	12.53	7.17	8.22	15.38	8.27
EBITA, 5 Yr. CAGR %	12.42	6.04	7.38	15.46	6.88
EBIT, 5 Yr. CAGR %	12.42	6.04	7.38	15.46	6.47
Earnings From Cont. Operations, 5 Yr. CAGR %	14.79	8.7	10.58	18.49	5.57
Net Income, 5 Yr. CAGR %	14.79	8.7	10.58	18.49	5.57
Normalized Net Income, 5 Yr. CAGR %	11.42	5.62	6.87	14.08	6.12
Diluted EPS Before Extra, 5 Yr. CAGR %	14.79	8.7	10.58	18.49	5.57
Accounts Receivable, 5 Yr. CAGR %	7.91	15.07	25.91	22.24	32.53
Inventory, 5 Yr. CAGR %	4.22	2.95	7.11	17.09	23.02
Net Property, Plant and Equip., 5 Yr. CAGR %	11.9	13.5	14.62	16.67	16.75
Total Assets, 5 Yr. CAGR %	14.18	14.81	14.92	16.49	14.91
Tangible Book Value, 5 Yr. CAGR %	13.36	14.37	14.57	13.66	13.07
Common Equity, 5 Yr. CAGR %	13.34	14.35	14.56	16.42	14.77
Cash From Operations, 5 Yr. CAGR %	13.96	11.17	8.25	18.02	7.37
Capital Expenditures, 5 Yr. CAGR %	9.54	20.59	21.53	16.65	22.03
Levered Free Cash Flow, 5 Yr. CAGR %	110.1	-8.13	-14.22	15.79	-54.02
Unlevered Free Cash Flow, 5 Yr. CAGR %	104.96	-7.72	-13.62	16.09	-80.77
Dividend Per Share, 5 Yr. CAGR %	18.13	14.87	15.77	8.45	8.45