Balance Sheet Metro Brands Limited

Equities

METROBRAND

INE317I01021

Apparel & Accessories Retailers

End-of-day quote NSE India S.E. Other stock markets 2026-04-17			5-day change	1st Jan Change
1,069.25 ^INR	-1.80%		+7.29%	-11.42%

Mar. 24	Metro Brands Limited Announces Cessation of Srikanth Velamakanni as Independent Director, Effective March 24, 2026	CI
Feb. 23	Metro Brands Limited Appoints Harshvardhan Chauhan as Chief Marketing Officer and Senior Management Personnel, Effective February 23, 2026	CI

2de75c3a64859b9.jix6CVKsQHOSkDtAr1z2FUNjMcYa4dHeH2qtwZJDzXY.vE5McSf2IQOlz0xy_TO4dHdXd65Ysem_eh_XlMAtmjXYVjFkGuMnFKPgdg

Published financial data: METRO BRANDS LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021	2022	2023	2024	2025
Revenues	8B	13.43B	21.27B	23.57B	25.07B
Interest And Invest. Income (Rev)	-	-	-	-	-
Total Revenues	8B	13.43B	21.27B	23.57B	25.07B
Cost of Goods Sold, Total	3.83B	5.66B	8.92B	9.88B	10.61B
Gross Profit	4.17B	7.77B	12.35B	13.69B	14.47B
Selling General & Admin Expenses, Total	1.43B	1.96B	2.99B	3.53B	3.69B
Depreciation & Amortization - (IS)	1.22B	1.34B	1.81B	2.29B	2.58B
Other Operating Expenses	991M	1.68B	2.55B	3.11B	3.15B
Other Operating Expenses, Total	3.64B	4.98B	7.35B	8.93B	9.42B
Operating Income	536M	2.79B	5B	4.76B	5.04B
Interest Expense, Total	-448M	-504M	-631M	-789M	-905M
Interest And Investment Income	58.28M	108M	302M	451M	628M
Net Interest Expenses	-390M	-396M	-328M	-338M	-277M
Income (Loss) On Equity Invest.	-5.98M	12.43M	20.35M	30.2M	16.3M
Currency Exchange Gains (Loss)	2.44M	9.18M	22.14M	11.2M	10.3M
Other Non Operating Income (Expenses)	11.71M	7.04M	23.66M	29.8M	20.6M
EBT, Excl. Unusual Items	154M	2.42B	4.74B	4.49B	4.81B
Gain (Loss) On Sale Of Investments	183M	158M	133M	136M	194M
Gain (Loss) On Sale Of Assets	-25.8M	-32.98M	-14.24M	-43.5M	-20.5M
Other Unusual Items	528M	300M	55.49M	68.1M	52M
EBT, Incl. Unusual Items	839M	2.84B	4.91B	4.65B	5.04B
Income Tax Expense	193M	702M	1.26B	499M	1.49B
Earnings From Continuing Operations	646M	2.14B	3.65B	4.15B	3.54B
Net Income to Company	646M	2.14B	3.65B	4.15B	3.54B
Minority Interest	35.8M	-26.06M	-39.34M	-29.6M	-38.5M
Net Income - (IS)	682M	2.12B	3.61B	4.13B	3.51B
Net Income to Common Incl Extra Items	682M	2.12B	3.61B	4.13B	3.51B
Net Income to Common Excl. Extra Items	682M	2.12B	3.61B	4.13B	3.51B
Per Share Items
Net EPS - Basic	2.57	7.91	13.31	15.18	12.89
Basic EPS - Continuing Operations	2.57	7.91	13.31	15.18	12.89
Basic Weighted Average Shares Outstanding	266M	268M	272M	272M	272M
Net EPS - Diluted	2.57	7.88	13.26	15.11	12.84
Diluted EPS - Continuing Operations	2.57	7.88	13.26	15.11	12.84
Diluted Weighted Average Shares Outstanding	266M	269M	273M	273M	273M
Normalized Basic EPS	0.5	5.55	10.76	10.22	10.91
Normalized Diluted EPS	0.5	5.53	10.71	10.18	10.87
Dividend Per Share	1.5	2.25	4	5	5.5
Payout Ratio	67.76	33.37	24.43	28.01	154.58
Supplemental Items
EBITDA	815M	3.08B	5.43B	5.32B	5.64B
EBITA	537M	2.79B	5.02B	4.83B	5.11B
EBIT	536M	2.79B	5B	4.76B	5.04B
EBITDAR	1.06B	3.49B	6.02B	5.85B	6.18B
Total Revenues (As Reported)	8.79B	14.02B	21.82B	24.28B	26B
Effective Tax Rate - (Ratio)	22.99	24.68	25.6	10.73	29.61
Current Domestic Taxes	235M	758M	1.37B	814M	1.47B
Total Current Taxes	235M	758M	1.37B	814M	1.47B
Deferred Domestic Taxes	-42.6M	-56.18M	-113M	-315M	22M
Total Deferred Taxes	-42.6M	-56.18M	-113M	-315M	22M
Normalized Net Income	132M	1.49B	2.92B	2.78B	2.97B
Interest on Long-Term Debt	430M	489M	629M	786M	900M
Non-Cash Pension Expense	1.33M	584K	3.51M	3.3M	2.9M
Supplemental Operating Expense Items
Advertising Expense	161M	336M	557M	719M	707M
Selling and Marketing Expenses	161M	336M	557M	719M	707M
Net Rental Expense, Total	242M	410M	590M	529M	536M
Imputed Operating Lease Interest Expense	155M	263M	364M	327M	334M
Imputed Operating Lease Depreciation	86.47M	147M	226M	202M	203M
Maintenance & Repair Expenses, Total	223M	-	-	-	-
Stock-Based Comp., SG&A Exp. (Total)	-	32.92M	90.13M	138M	113M
Stock-Based Comp., Other (Total)	-	-	-	-	-
Total Stock-Based Compensation	-	32.92M	90.13M	138M	113M

Fiscal Period: March	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	263M	615M	318M	479M	948M
Short Term Investments	748M	3.86B	4.25B	4.87B	4.44B
Trading Asset Securities, Total	3.79B	3.41B	2.08B	3.13B	2.46B
Total Cash And Short Term Investments	4.8B	7.89B	6.64B	8.47B	7.85B
Accounts Receivable, Total	506M	577M	1.26B	757M	912M
Other Receivables	128M	55.31M	97.14M	55M	154M
Notes Receivable	18.79M	14.92M	12.66M	16.6M	14M
Total Receivables	652M	647M	1.37B	828M	1.08B
Inventory	2.9B	4.24B	6.46B	7.1B	6.37B
Prepaid Expenses	21.72M	26.49M	34.81M	63.5M	31.1M
Other Current Assets, Total	209M	879M	731M	451M	351M
Total Current Assets	8.58B	13.68B	15.24B	16.92B	15.68B
Gross Property Plant And Equipment	10.31B	12.69B	16.27B	19.65B	22.83B
Accumulated Depreciation	-3.07B	-4.19B	-4.75B	-6.37B	-8.36B
Net Property Plant And Equipment	7.24B	8.5B	11.52B	13.28B	14.47B
Long-term Investments	136M	171M	119M	500M	206M
Goodwill	-	-	409M	409M	409M
Other Intangibles, Total	42.93M	37.84M	1.27B	1.23B	1.24B
Deferred Tax Assets Long-Term	167M	223M	49.15M	362M	340M
Other Long-Term Assets, Total	430M	528M	669M	832M	1B
Total Assets	16.59B	23.14B	29.27B	33.53B	33.34B
Liabilities
Accounts Payable, Total	2.05B	2.34B	2.81B	2.57B	2.26B
Accrued Expenses, Total	139M	225M	677M	456M	923M
Short-term Borrowings	14.06M	-	15.22M	-	-
Current Portion of Long-Term Debt	-	-	-	-	-
Current Portion of Leases	768M	940M	1.29B	1.46B	1.73B
Current Income Taxes Payable	43.4M	87.83M	15.26M	18.5M	-
Unearned Revenue Current, Total	48.21M	66.11M	121M	113M	105M
Other Current Liabilities	167M	620M	429M	443M	400M
Total Current Liabilities	3.23B	4.28B	5.36B	5.06B	5.41B
Long-Term Debt	-	-	-	-	-
Long-Term Leases	4.89B	5.98B	8.13B	9.53B	10.54B
Pension & Other Post Retirement Benefits	6.35M	6.31M	6.66M	7.1M	8.2M
Deferred Tax Liability Non Current	-	-	-	-	-
Other Non Current Liabilities	-	-	38.55M	3.4M	-
Total Liabilities	8.12B	10.27B	13.53B	14.6B	15.96B
Common Stock, Total	1.33B	1.36B	1.36B	1.36B	1.36B
Additional Paid In Capital	-	-	2.94B	3.02B	3.17B
Retained Earnings	-	-	11.07B	14.05B	12.31B
Comprehensive Income and Other	6.95B	11.29B	107M	201M	247M
Total Common Equity	8.28B	12.65B	15.48B	18.64B	17.09B
Minority Interest	199M	224M	264M	294M	289M
Total Equity	8.47B	12.87B	15.74B	18.93B	17.38B
Total Liabilities And Equity	16.59B	23.14B	29.27B	33.53B	33.34B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	266M	272M	272M	272M	272M
ECS Total Common Shares Outstanding	266M	272M	272M	272M	272M
Book Value / Share	31.17	46.58	56.96	68.54	62.78
Tangible Book Value	8.23B	12.61B	13.8B	17B	15.45B
Tangible Book Value Per Share	31	46.44	50.79	62.52	56.74
Total Debt	5.67B	6.92B	9.43B	10.98B	12.27B
Net Debt	870M	-963M	2.79B	2.51B	4.42B
Debt Equivalent of Unfunded Proj. Benefit Obligation	10.18M	41.34M	87.46M	68.2M	99.8M
Debt Equivalent Oper. Leases	1.93B	3.28B	4.72B	4.23B	4.29B
Minority Interest, Total (Incl. Fin. Div)	199M	224M	264M	294M	289M
Equity Method Investments, Total	73M	84.86M	105M	135M	151M
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Finished Goods, Total	2.9B	4.24B	6.46B	7.1B	6.37B
Buildings, Total	1.11B	1.07B	1.12B	1.25B	1.31B
Machinery, Total	936M	1.07B	1.48B	1.83B	2.1B
Full Time Employees	-	2.54K	3.41K	3.91K	4.37K
Accumulated Allowance for Doubtful Accounts (Supple)	528K	3.9M	213M	184M	184M

Fiscal Period: March	2021	2022	2023	2024	2025
Net Income	682M	2.12B	3.61B	4.13B	3.51B
Depreciation & Amortization - CF	1.2B	1.33B	1.77B	2.21B	2.5B
Amortization of Goodwill and Intangible Assets - (CF)	1.04M	1.04M	23.62M	69.5M	69.7M
Depreciation & Amortization, Total	1.21B	1.33B	1.8B	2.28B	2.57B
Amortization of Deferred Charges, Total - (CF)	13.16M	13.51M	14.66M	14.5M	15.1M
(Gain) Loss From Sale Of Asset	25.8M	32.98M	14.24M	43.5M	20.5M
(Gain) Loss on Sale of Investments - (CF)	-183M	-158M	-133M	-136M	-194M
Stock-Based Compensation (CF)	-	32.92M	90.13M	138M	113M
Provision and Write-off of Bad Debts	7.69M	3.37M	-	-	-
Other Operating Activities, Total	-184M	88.5M	137M	-72M	375M
Change In Accounts Receivable	197M	-75.04M	133M	296M	-155M
Change In Inventories	864M	-1.34B	-1.74B	-644M	733M
Change In Accounts Payable	-30.55M	278M	255M	-415M	-357M
Change in Other Net Operating Assets	55.75M	-120M	-377M	273M	353M
Cash from Operations	2.65B	2.2B	3.81B	5.9B	6.98B
Capital Expenditure	-251M	-479M	-996M	-1.16B	-874M
Sale of Property, Plant, and Equipment	3.54M	4.84M	81.3M	50.6M	13.3M
Cash Acquisitions	-	-	-959M	-	-
Investment in Marketable and Equity Securities, Total	-1B	-2.6B	1.15B	-1.89B	1.59B
Other Investing Activities, Total	23.97M	67.6M	212M	483M	498M
Cash from Investing	-1.22B	-3.01B	-515M	-2.51B	1.22B
Long-Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	-	-	-	-	-
Short Term Debt Repaid, Total	-101M	-14.06M	-1.02B	-15.2M	-
Long-Term Debt Repaid, Total	-665M	-1.04B	-1.71B	-2.1B	-2.39B
Total Debt Repaid	-767M	-1.05B	-2.73B	-2.11B	-2.39B
Issuance of Common Stock	-	2.92B	28.25M	43.5M	83.1M
Common Dividends Paid	-462M	-706M	-883M	-1.16B	-5.42B
Common & Preferred Stock Dividends Paid	-462M	-706M	-883M	-1.16B	-5.42B
Other Financing Activities, Total	-42.03M	-1.17M	-1.36M	-2.6M	-4.8M
Cash from Financing	-1.27B	1.16B	-3.59B	-3.23B	-7.73B
Net Change in Cash	158M	352M	-297M	161M	469M
Supplemental Items
Cash Interest Paid	6.25M	1.17M	1.36M	2.6M	4.8M
Cash Income Tax Paid (Refund)	239M	715M	1.41B	840M	1.36B
Levered Free Cash Flow	2.12B	1.21B	1.55B	3.44B	5.1B
Unlevered Free Cash Flow	2.4B	1.52B	1.94B	3.94B	5.67B
Change In Net Working Capital	-1.1B	1.12B	2.08B	306M	-698M
Net Debt Issued / Repaid	-767M	-1.05B	-2.73B	-2.11B	-2.39B

Fiscal Period: March	2021	2022	2023	2024	2025
Profitability
Return on Assets	2.04	8.77	11.94	9.51	9.42
Return on Total Capital	2.4	10.26	13.9	10.8	10.58
Return On Equity %	7.7	20.07	25.54	23.97	19.52
Return on Common Equity	8.34	20.23	25.7	24.18	19.63
Margin Analysis
Gross Profit Margin %	52.15	57.86	58.07	58.1	57.69
SG&A Margin	17.84	14.58	14.06	14.97	14.73
EBITDA Margin %	10.19	22.9	25.51	22.59	22.51
EBITA Margin %	6.71	20.76	23.61	20.49	20.38
EBIT Margin %	6.69	20.75	23.5	20.2	20.1
Income From Continuing Operations Margin %	8.08	15.95	17.18	17.63	14.14
Net Income Margin %	8.52	15.76	16.99	17.5	13.98
Net Avail. For Common Margin %	8.52	15.76	16.99	17.5	13.98
Normalized Net Income Margin	1.65	11.07	13.73	11.79	11.84
Levered Free Cash Flow Margin	26.54	8.98	7.29	14.62	20.35
Unlevered Free Cash Flow Margin	30.04	11.33	9.14	16.71	22.61
Asset Turnover
Asset Turnover	0.49	0.68	0.81	0.75	0.75
Fixed Assets Turnover	1.11	1.71	2.12	1.9	1.81
Receivables Turnover (Average Receivables)	13.26	24.81	24.38	26.05	30.05
Inventory Turnover (Average Inventory)	1.15	1.59	1.67	1.46	1.58
Short Term Liquidity
Current Ratio	2.66	3.19	2.84	3.34	2.9
Quick Ratio	1.68	1.99	1.49	1.83	1.65
Operating Cash Flow to Current Liabilities	0.82	0.51	0.71	1.17	1.29
Days Sales Outstanding (Average Receivables)	27.53	14.71	14.97	14.05	12.15
Days Outstanding Inventory (Average Inventory)	317.45	230.24	218.91	251.26	231.73
Average Days Payable Outstanding	250.01	114.4	80.75	95.98	89.22
Cash Conversion Cycle (Average Days)	94.96	130.56	153.14	169.33	154.65
Long Term Solvency
Total Debt/Equity	66.9	53.78	59.9	58.02	70.6
Total Debt / Total Capital	40.08	34.97	37.46	36.72	41.38
LT Debt/Equity	57.66	46.47	51.64	50.32	60.67
Long-Term Debt / Total Capital	34.55	30.22	32.29	31.84	35.56
Total Liabilities / Total Assets	48.93	44.38	46.22	43.54	47.88
EBIT / Interest Expense	1.2	5.53	7.93	6.03	5.57
EBITDA / Interest Expense	3.89	8.16	10.78	8.92	8.41
(EBITDA - Capex) / Interest Expense	3.33	7.21	9.2	7.45	7.44
Total Debt / EBITDA	3.26	1.68	1.39	1.56	1.61
Net Debt / EBITDA	0.5	-0.23	0.41	0.36	0.58
Total Debt / (EBITDA - Capex)	3.81	1.9	1.63	1.87	1.82
Net Debt / (EBITDA - Capex)	0.58	-0.26	0.48	0.43	0.66
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-37.75	67.85	58.39	10.79	6.39
Gross Profit, 1 Yr. Growth %	-39.01	76.77	58.95	10.85	5.65
EBITDA, 1 Yr. Growth %	-69.44	277.14	76.42	-1.91	6.05
EBITA, 1 Yr. Growth %	-77.26	419.43	80.17	-3.85	5.81
EBIT, 1 Yr. Growth %	-77.29	420.25	79.39	-4.79	5.89
Earnings From Cont. Operations, 1 Yr. Growth %	-59.76	231.47	70.58	13.71	-14.68
Net Income, 1 Yr. Growth %	-56.48	210.25	70.83	14.13	-15.01
Normalized Net Income, 1 Yr. Growth %	-89.44	1.03K	96.59	-4.88	6.8
Diluted EPS Before Extra, 1 Yr. Growth %	-56.48	206.9	68.27	13.95	-15.02
Accounts Receivable, 1 Yr. Growth %	-27.92	14.18	160.7	-28.12	20.52
Inventory, 1 Yr. Growth %	-22.96	46.4	52.23	9.97	-10.31
Net Property, Plant and Equip., 1 Yr. Growth %	1.1	17.46	35.54	15.23	8.97
Total Assets, 1 Yr. Growth %	2.59	39.46	27	15.36	-0.54
Tangible Book Value, 1 Yr. Growth %	2.63	53.16	9.45	23.17	-9.14
Common Equity, 1 Yr. Growth %	2.51	52.82	22.38	20.42	-8.3
Cash From Operations, 1 Yr. Growth %	-2.86	-17.18	73.27	55.01	18.21
Capital Expenditures, 1 Yr. Growth %	-43.21	90.89	107.94	16.55	-24.74
Levered Free Cash Flow, 1 Yr. Growth %	17.86	-43.19	28.49	122.27	48.14
Unlevered Free Cash Flow, 1 Yr. Growth %	17.25	-36.7	27.77	102.57	43.95
Dividend Per Share, 1 Yr. Growth %	0.33	49.5	77.78	25	10
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-18.92	2.22	63.05	32.47	8.57
Gross Profit, 2 Yr. CAGR %	-20.99	6.58	67.62	32.74	8.22
EBITDA, 2 Yr. CAGR %	-42.24	7.37	157.95	31.55	1.99
EBITA, 2 Yr. CAGR %	-50.96	8.7	205.91	31.61	0.86
EBIT, 2 Yr. CAGR %	-51	8.71	205.49	30.69	0.41
Earnings From Cont. Operations, 2 Yr. CAGR %	-36.33	15.5	137.79	39.27	-1.51
Net Income, 2 Yr. CAGR %	-33.55	16.19	130.21	39.63	-1.51
Normalized Net Income, 2 Yr. CAGR %	-69.17	9	370.36	36.75	0.79
Diluted EPS Before Extra, 2 Yr. CAGR %	-33.57	15.57	127.25	38.47	-1.6
Accounts Receivable, 2 Yr. CAGR %	-1.33	-9.28	57.96	25.06	-6.92
Inventory, 2 Yr. CAGR %	-10.85	6.2	49.29	29.39	-0.69
Net Property, Plant and Equip., 2 Yr. CAGR %	81.04	8.97	26.17	24.97	12.05
Total Assets, 2 Yr. CAGR %	32.17	19.62	32.82	20.61	7.11
Tangible Book Value, 2 Yr. CAGR %	9.96	25.37	29.47	16.11	5.79
Common Equity, 2 Yr. CAGR %	9.76	25.16	36.76	21.39	5.08
Cash From Operations, 2 Yr. CAGR %	59.46	-10.31	19.79	63.89	35.37
Capital Expenditures, 2 Yr. CAGR %	-34.65	4.11	99.23	55.68	-6.34
Levered Free Cash Flow, 2 Yr. CAGR %	117.76	-18.17	-14.57	69	81.46
Unlevered Free Cash Flow, 2 Yr. CAGR %	130.05	-13.85	-10.06	60.89	70.76
Dividend Per Share, 2 Yr. CAGR %	11.99	22.47	63.03	49.07	17.26
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-9.37	3.33	18.29	43.35	23.14
Gross Profit, 3 Yr. CAGR %	-11.35	5.15	21.77	46.04	23.02
EBITDA, 3 Yr. CAGR %	-28.89	7.96	26.7	86.88	22.43
EBITA, 3 Yr. CAGR %	-36.33	7.7	28.64	107.99	22.38
EBIT, 3 Yr. CAGR %	-36.37	7.71	28.46	107.12	21.84
Earnings From Cont. Operations, 3 Yr. CAGR %	-23.13	10.35	31.53	85.95	18.28
Net Income, 3 Yr. CAGR %	-21.13	11.06	32.12	82.2	18.33
Normalized Net Income, 3 Yr. CAGR %	-53.38	2.27	32.68	176.09	25.93
Diluted EPS Before Extra, 3 Yr. CAGR %	-21.16	10.63	30.99	80.54	17.67
Accounts Receivable, 3 Yr. CAGR %	8.7	3.59	21.62	14.39	23.53
Inventory, 3 Yr. CAGR %	1.22	5.17	19.74	34.83	14.51
Net Property, Plant and Equip., 3 Yr. CAGR %	57.27	56.72	17.19	22.41	19.39
Total Assets, 3 Yr. CAGR %	29.05	34.56	21.86	26.42	13.1
Tangible Book Value, 3 Yr. CAGR %	12.87	22.8	19.82	27.34	7
Common Equity, 3 Yr. CAGR %	12.77	22.56	24.23	31.08	10.56
Cash From Operations, 3 Yr. CAGR %	19.72	28.18	11.71	30.54	46.98
Capital Expenditures, 3 Yr. CAGR %	-8.91	-6.58	31.11	66.63	22.18
Levered Free Cash Flow, 3 Yr. CAGR %	-	39.14	-4.89	17.51	61.74
Unlevered Free Cash Flow, 3 Yr. CAGR %	-	49.64	-1.75	17.89	55.03
Dividend Per Share, 3 Yr. CAGR %	-46.81	23.31	38.67	49.21	34.71
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-	-	14.63	14.13	14.3
Gross Profit, 5 Yr. CAGR %	-	-	15.57	15.42	16.16
EBITDA, 5 Yr. CAGR %	-	-	19.07	16.84	16.17
EBITA, 5 Yr. CAGR %	-	-	19.3	16.7	16.71
EBIT, 5 Yr. CAGR %	-	-	19.19	16.37	16.4
Earnings From Cont. Operations, 5 Yr. CAGR %	-	-	20.76	21.12	17.16
Net Income, 5 Yr. CAGR %	-	-	21.06	21.71	17.47
Normalized Net Income, 5 Yr. CAGR %	-	-	17.53	14.88	18.87
Diluted EPS Before Extra, 5 Yr. CAGR %	-	-	20.41	21.03	16.83
Accounts Receivable, 5 Yr. CAGR %	-	-	26.23	7.82	5.4
Inventory, 5 Yr. CAGR %	-	-	18.24	14.26	11.11
Net Property, Plant and Equip., 5 Yr. CAGR %	-	-	44	43.16	15.11
Total Assets, 5 Yr. CAGR %	-	-	30.54	28.69	15.57
Tangible Book Value, 5 Yr. CAGR %	-	-	19.24	20.08	14
Common Equity, 5 Yr. CAGR %	-	-	21.81	22.09	16.18
Cash From Operations, 5 Yr. CAGR %	-	-	19.75	41.42	20.63
Capital Expenditures, 5 Yr. CAGR %	-	-	24.57	14.59	14.61
Levered Free Cash Flow, 5 Yr. CAGR %	-	-	-	50.39	23.15
Unlevered Free Cash Flow, 5 Yr. CAGR %	-	-	-	54.04	22.56
Dividend Per Share, 5 Yr. CAGR %	-	-	-16.74	33.03	29.67