Balance Sheet National Storage REIT

Equities

NSR

AU000000NSR2

Specialized REITs

Market Closed - Australian S.E. Other stock markets 12:11:01 2025-12-15 am EST			5-day change	1st Jan Change
2.780 ^AUD	0.00%		+1.83%	+18.80%

Dec. 11	National Storage REIT Declares Dividend for Fiscal Half Year	MT
Dec. 08	Brookfield and GIC Reportedly Engage with Abacus Storage King for Potential Future Buyout	CI

ca0fec9788cb5c8a74072cab6ba07d.neuazxn_-M8tNEfXfKXqYABdowuDYrBgLgEjOzFbsTY.39_uqkygqfZkViSjC-3TVVcVkUbvLYkWeGB6bF0zwFD3oPX_bbKe-RpAJA

Published financial data: NATIONAL STORAGE REIT

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: June	2021	2022	2023	2024	2025
Rental Revenues	202M	261M	313M	333M	351M
Other Revenues, Total	14.96M	16.95M	14.72M	20.99M	39.6M
Total Revenues	217M	278M	327M	354M	390M
Property Expenses	31.2M	39.89M	44.42M	50.46M	59.4M
Selling General & Admin Expenses, Total	6.53M	16.33M	18.32M	17.81M	23M
Depreciation & Amortization - (IS) - (Collected)	-	-	-	-	-
Other Operating Expenses	61.22M	66.65M	74.49M	75.82M	81.3M
Total Operating Expenses	98.94M	123M	137M	144M	164M
Operating Income (REIT / Utility Template)	118M	155M	190M	210M	226M
Interest Expense, Total	-27.58M	-24.32M	-42.6M	-48.64M	-59.3M
Interest and Investment Income	866K	751K	2.65M	2.22M	1.9M
Net Interest Expenses	-26.72M	-23.56M	-39.95M	-46.42M	-57.4M
Currency Exchange Gains (Loss)	-	-832K	1.4M	-454K	1.5M
Other Non Operating Income (Expenses)	-10.92M	-7.82M	-3.3M	-1.24M	-31.1M
EBT, Excl. Unusual Items	79.93M	123M	148M	162M	140M
Restructuring Charges	-818K	-3.8M	-	-4.91M	-3.6M
Total Merger & Related Restructuring Charges	-	-	-	-	-
Gain (Loss) on Sale of Investments	-200K	2M	-100K	300K	9M
Gain (Loss) on Sale of Assets	-4.13M	-6.76M	-8.36M	-9.72M	-10.2M
Asset Writedown	236M	517M	194M	94.17M	114M
Other Unusual Items	-	-319K	-	-	-
EBT, Incl. Unusual Items	311M	631M	334M	242M	248M
Income Tax Expense	864K	10.24M	13.82M	11.47M	12.3M
Earnings From Continuing Operations	310M	621M	320M	230M	236M
Net Income to Company	310M	621M	320M	230M	236M
Minority Interest	-306M	-593M	-283M	-201M	-209M
Net Income - (IS)	3.73M	27.22M	37.3M	28.93M	27.5M
Net Income to Common Incl Extra Items	3.73M	27.22M	37.3M	28.93M	27.5M
Net Income to Common Excl. Extra Items	3.73M	27.22M	37.3M	28.93M	27.5M
Per Share Items
Net EPS - Basic	0	0.02	0.03	0.02	0.02
Basic EPS - Continuing Operations	0	0.02	0.03	0.02	0.02
Basic Weighted Average Shares Outstanding	1.03B	1.19B	1.24B	1.36B	1.38B
Net EPS - Diluted	0	0.02	0.03	0.02	0.02
Diluted EPS - Continuing Operations	0	0.02	0.03	0.02	0.02
Diluted Weighted Average Shares Outstanding	1.03B	1.19B	1.24B	1.36B	1.38B
Normalized Basic EPS	-0.25	-0.43	-0.15	-0.07	-0.09
Normalized Diluted EPS	-0.25	-0.43	-0.15	-0.07	-0.09
Dividend Per Share	0.08	0.1	0.11	0.11	0.11
Payout Ratio	1.69K	282.07	281.17	353.83	381.09
Supplemental Items
EBITDA	119M	157M	192M	212M	228M
EBITA	118M	156M	191M	211M	228M
EBIT	118M	155M	190M	210M	226M
EBITDAR	145M	191M	229M	255M	279M
Total Revenues (As Reported)	218M	279M	330M	355M	392M
Effective Tax Rate - (Ratio)	0.28	1.62	4.13	4.75	4.95
Total Current Taxes	1.42M	11.85M	13.36M	9.83M	11.1M
Total Deferred Taxes	-134K	-1.83M	1.27M	1.56M	1.3M
Normalized Net Income	-256M	-517M	-190M	-100M	-121M
Interest on Long-Term Debt	27.58M	24.32M	42.6M	48.64M	59.3M
Supplemental Operating Expense Items
Advertising Expense	6.53M	7.34M	8.91M	7.82M	12.3M
Marketing Expenses	-	-	-	-	-
Selling and Marketing Expenses	6.53M	7.34M	8.91M	7.82M	12.3M
General and Administrative Expenses	-	6.44M	7.91M	8.76M	9.5M
Net Rental Expense, Total	25.96M	33.75M	37.84M	43.26M	51.1M
Imputed Operating Lease Interest Expense	6.67M	6.74M	12.14M	13.22M	13.87M
Imputed Operating Lease Depreciation	19.29M	27.02M	25.7M	30.04M	37.23M
Maintenance & Repair Expenses, Total	-	-	-	-	-
Stock-Based Comp., SG&A Exp. (Total)	-	2.56M	1.5M	1.22M	1.2M
Total Stock-Based Compensation	-	2.56M	1.5M	1.22M	1.2M

Fiscal Period: June	2021	2022	2023	2024	2025
Assets
Gross Property Plant And Equipment	3.06B	3.84B	4.39B	4.84B	5.4B
Accumulated Depreciation	-1.26M	-1.35M	-1.66M	-2.26M	-3M
Net Property Plant And Equipment	3.06B	3.84B	4.39B	4.83B	5.4B
Total Real Estate Assets	3.06B	3.84B	4.39B	4.83B	5.4B
Cash And Equivalents	95.91M	83.65M	67.33M	55.24M	65.5M
Accounts Receivable, Total	10.05M	13.55M	10.65M	12.64M	7.2M
Other Receivables	5.04M	6.61M	6.65M	5.65M	6.5M
Investment In Debt and Equity Securities	2.4M	20.88M	19.31M	23.42M	9.1M
Goodwill	43.95M	43.95M	43.95M	43.95M	44M
Other Intangibles, Total	3.24M	2.85M	3.07M	3.29M	4.1M
Other Current Assets, Total	6.22M	8.47M	12.97M	156M	20.4M
Trading Asset Securities, Total	11K	387K	519K	3M	158M
Deferred Tax Assets Long-Term (Collected)	8.44M	9.54M	9.18M	11M	11.9M
Other Long-Term Assets, Total	13.62M	27.34M	18.04M	18.16M	70.7M
Total Assets	3.25B	4.05B	4.58B	5.17B	5.8B
Liabilities
Current Portion of Long-Term Debt	22K	-	-	519K	-
Current Portion of Leases	9.04M	10.64M	11.28M	11.64M	11.9M
Short-Term Borrowings	-	-	-	-	307M
Long-Term Debt	758M	972M	942M	1.41B	1.6B
Long-Term Leases	102M	97.95M	90.09M	82.11M	70.7M
Accounts Payable, Total	1.36M	465K	6.14M	388K	100K
Accrued Expenses, Total	22.14M	26.13M	27.05M	41.55M	46.5M
Current Income Taxes Payable	237K	9.77M	8.61M	1.5M	100K
Unearned Revenue, Current	16.18M	17.6M	17.04M	16.37M	17.7M
Other Current Liabilities - (Brok / FS / Ins. / REIT Template)	51.11M	65.82M	76.03M	79.3M	86M
Deferred Tax Liability Non-Current	4.11M	4.97M	6.21M	6.66M	7.5M
Other Non Current Liabilities	3.21M	9.72M	10.64M	10.6M	9.9M
Total Liabilities	967M	1.22B	1.2B	1.66B	2.16B
Common Stock, Total	161M	164M	192M	196M	200M
Retained Earnings	13.76M	40.98M	78.28M	107M	135M
Comprehensive Income and Other	3K	2.42M	2.34M	2.06M	1.9M
Total Common Equity	175M	207M	273M	305M	337M
Minority Interest	2.11B	2.63B	3.11B	3.2B	3.3B
Total Equity	2.28B	2.84B	3.39B	3.51B	3.64B
Total Liabilities And Equity	3.25B	4.05B	4.58B	5.17B	5.8B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	1.18B	1.2B	1.35B	1.37B	1.39B
ECS Total Common Shares Outstanding	1.18B	1.2B	1.35B	1.37B	1.39B
Book Value / Share	0.15	0.17	0.2	0.22	0.24
Tangible Book Value	128M	160M	226M	258M	289M
Tangible Book Value Per Share	0.11	0.13	0.17	0.19	0.21
Total Debt	869M	1.08B	1.04B	1.5B	1.99B
Net Debt	773M	997M	976M	1.45B	1.77B
Debt Equivalent Oper. Leases	208M	270M	303M	346M	409M
Minority Interest, Total (Incl. Fin. Div)	2.11B	2.63B	3.11B	3.2B	3.3B
Equity Method Investments, Total	7.88M	10.53M	8.99M	8.86M	62.5M
Account Code - Inventory Valuation	5	5	5	3	3
Inventories - Finished Goods, Total	1.32M	1.85M	2.11M	1.59M	1.5M
Machinery, Total	2.67M	2.72M	2.9M	3.73M	4.9M
Full Time Employees	-	616	660	670	679
Assets under Capital Lease - Gross	-	-	-	-	-
Assets under Capital Lease - Accumulated Depreciation	-	-	-	-	-
Assets on Operating Lease - Gross	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	158K	219K	281K	638K	700K

Fiscal Period: June	2021	2022	2023	2024	2025
Net Income	3.73M	27.22M	37.3M	28.93M	27.5M
Depreciation, Depletion & Amortization	1.6M	1.89M	2.05M	1.74M	1.8M
Amortization of Goodwill and Intangible Assets - (CF)	746K	1.29M	775K	997K	1.1M
Total Depreciation, Depletion & Amortization	2.35M	3.18M	2.83M	2.73M	2.9M
Amortization of Deferred Charges, Total	-	-	-	-	-
(Gain) Loss On Sale of Asset - (CF)	4.13M	7M	8.49M	9.72M	10.2M
(Gain) Loss on Sale of Investments - (CF)	200K	-	-3.34M	-2.24M	-8M
Total Asset Writedown	-236M	-517M	-194M	-94.17M	-114M
Restructuring Activities	-	-	-	3.45M	-
(Income) Loss On Equity Investments - (CF)	370K	-1.74M	23K	-1.24M	-700K
Stock-Based Compensation (CF)	-	2.56M	1.5M	1.22M	1.2M
Change in Accounts Receivable	939K	-3.44M	1.98M	-2.17M	3.4M
Change In Inventories	-485K	-531K	-252K	495K	100K
Change in Unearned Revenues	3.95M	1.42M	-555K	-673K	1.3M
Change in Other Net Operating Assets (Collected)	11.14M	8.88M	2.13M	-7.76M	100K
Other Operating Activities	345M	638M	333M	246M	294M
Cash from Operations	135M	166M	188M	184M	219M
Acquisition of Real Estate Assets, Total	-429M	-279M	-344M	-466M	-608M
Sale of Real Estate Assets, Total	-	-	-	-	319M
Net Sale / Acquisition of Real Estate Assets	-429M	-279M	-344M	-466M	-290M
Cash Acquisitions	-	-	-	-	-
Purchase / Sale of Intangible Assets	-794K	-1.13M	-998K	-491K	-3.2M
Investment in Marketable and Equity Securities, Total	-	-906K	1.52M	1.38M	-199M
Other Investing Activities, Total	-	-	-	-1.92M	6.6M
Cash from Investing	-430M	-281M	-344M	-467M	-485M
Long-Term Debt Issued, Total	391M	1.23B	798M	738M	1.26B
Total Debt Issued	391M	1.23B	798M	738M	1.26B
Long-Term Debt Repaid, Total	-324M	-1.03B	-844M	-301M	-788M
Total Debt Repaid	-324M	-1.03B	-844M	-301M	-788M
Issuance of Common Stock	325M	-	340M	-	-
Common Dividends Paid	-63.17M	-76.78M	-105M	-102M	-105M
Common & Preferred Stock Dividends Paid	-63.17M	-76.78M	-105M	-102M	-105M
Other Financing Activities, Total	-29.77M	-24.59M	-50.66M	-64.8M	-89.2M
Cash from Financing	300M	103M	139M	270M	277M
Foreign Exchange Rate Adjustments	46K	-124K	63K	-11K	-
Net Change in Cash	5.56M	-12.26M	-16.32M	-12.08M	10.3M
Supplemental Items
Cash Interest Paid	21.47M	24.51M	46.6M	64.72M	89.1M
Cash Income Tax Paid (Refund)	541K	807K	13.32M	19.9M	13.9M
Net Debt Issued / Repaid	67.56M	205M	-45.57M	437M	471M
Levered Free Cash Flow	89.92M	107M	108M	-36.31M	256M
Unlevered Free Cash Flow	107M	122M	135M	-5.91M	293M
Change In Net Working Capital	-32.89M	-21.43M	-13.43M	140M	-151M

Fiscal Period: June	2021	2022	2023	2024	2025
Profitability
Return on Assets	2.49	2.65	2.75	2.69	2.58
Return on Total Capital	2.57	2.74	2.85	2.78	2.66
Return On Equity %	15.46	24.23	10.29	6.68	6.61
Return on Common Equity	2.34	14.25	15.56	10.01	8.56
Margin Analysis
Gross Profit Margin %	88.01	87.85	88.44	87.78	86.9
SG&A Margin	24	24.82	24.2	22.86	23.35
EBITDA Margin %	54.85	56.45	58.5	59.76	58.51
EBITA Margin %	54.65	56.25	58.33	59.59	58.33
EBIT Margin %	54.3	55.78	58.09	59.31	58.05
Income From Continuing Operations Margin %	143.04	223.34	97.84	65.03	60.51
Net Income Margin %	1.72	9.8	11.39	8.17	7.05
Net Avail. For Common Margin %	1.72	9.8	11.39	8.17	7.05
Normalized Net Income Margin	-118.25	-185.93	-58.14	-28.28	-31.12
Levered Free Cash Flow Margin	41.53	38.46	33.12	-10.26	65.53
Unlevered Free Cash Flow Margin	49.49	43.93	41.25	-1.67	75.03
Asset Turnover
Asset Turnover	0.07	0.08	0.08	0.07	0.07
Fixed Assets Turnover	0.08	0.08	0.08	0.08	0.08
Receivables Turnover (Average Receivables)	18.89	22.12	25.85	28.59	35.24
Inventory Turnover (Average Inventory)	24.14	21.32	19.13	23.39	32.97
Short Term Liquidity
Current Ratio	1.17	0.86	0.67	1.54	0.55
Quick Ratio	1.11	0.8	0.58	0.51	0.5
Operating Cash Flow to Current Liabilities	1.35	1.27	1.29	1.22	0.47
Days Sales Outstanding (Average Receivables)	19.32	16.5	14.12	12.8	10.36
Days Outstanding Inventory (Average Inventory)	15.12	17.12	19.08	15.65	11.07
Average Days Payable Outstanding	15.89	9.74	31.66	27.96	1.79
Cash Conversion Cycle (Average Days)	18.55	23.89	1.54	0.48	19.64
Long Term Solvency
Total Debt/Equity	38.03	38.06	30.82	42.88	54.78
Total Debt / Total Capital	27.55	27.57	23.56	30.01	35.39
LT Debt/Equity	37.63	37.69	30.49	42.53	46
Long-Term Debt / Total Capital	27.27	27.3	23.31	29.77	29.72
Total Liabilities / Total Assets	29.74	29.97	26.09	32.13	37.26
EBIT / Interest Expense	4.26	6.37	4.47	4.32	3.82
EBITDA / Interest Expense	4.35	6.51	4.53	4.37	3.87
(EBITDA - Capex) / Interest Expense	4.32	6.47	4.52	4.36	3.85
Total Debt / EBITDA	7.25	6.83	5.41	7.07	8.68
Net Debt / EBITDA	6.45	6.3	5.06	6.79	7.71
Total Debt / (EBITDA - Capex)	7.29	6.87	5.42	7.1	8.73
Net Debt / (EBITDA - Capex)	6.49	6.33	5.07	6.82	7.75
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	22.91	28.34	17.84	8.13	10.23
Gross Profit, 1 Yr. Growth %	24	28.12	18.64	7.33	9.14
EBITDA, 1 Yr. Growth %	19.7	32	22.12	10.47	7.89
EBITA, 1 Yr. Growth %	19.73	32.02	22.2	10.48	7.87
EBIT, 1 Yr. Growth %	19.57	31.76	22.72	10.4	7.86
Earnings From Cont. Operations, 1 Yr. Growth %	154.32	100.39	-48.37	-28.13	2.52
Net Income, 1 Yr. Growth %	-162.33	630.15	37.05	-22.44	-5.17
Diluted EPS Before Extra, 1 Yr. Growth %	-150.74	529.71	32.23	-29.12	-6.58
Normalized Net Income, 1 Yr. Growth %	184.04	101.8	-63.15	-47.39	21.28
Net Property, Plant and Equip., 1 Yr. Growth %	24.53	25.26	14.43	10.11	11.7
Inventory, 1 Yr. Growth %	58.22	40.29	13.95	-24.44	-6.25
Accounts Receivable, 1 Yr. Growth %	-11.02	34.8	-21.35	18.69	-43.31
Total Assets, 1 Yr. Growth %	23.16	24.67	13.03	12.76	12.2
Common Equity, 1 Yr. Growth %	22.26	18.18	31.72	12	10.35
Tangible Book Value, 1 Yr. Growth %	32.41	25.21	40.86	14.41	11.89
Cash From Operations, 1 Yr. Growth %	51.05	22.63	13.61	-2.07	18.55
Capital Expenditures, 1 Yr. Growth %	20.54	10.09	-31.79	44.85	37.5
Levered Free Cash Flow, 1 Yr. Growth %	144.11	18.8	1.48	-133.48	-807.88
Unlevered Free Cash Flow, 1 Yr. Growth %	89.3	13.87	10.66	-104.38	-5.19K
Dividend Per Share, 1 Yr. Growth %	1.23	21.95	10	0	0.91
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	16.72	25.6	22.98	12.88	9.16
Gross Profit, 2 Yr. CAGR %	16.75	26.04	23.28	12.84	8.21
EBITDA, 2 Yr. CAGR %	12.83	25.74	26.97	16.15	9.17
EBITA, 2 Yr. CAGR %	12.86	25.76	27.02	16.19	9.16
EBIT, 2 Yr. CAGR %	12.86	25.56	27.16	16.4	9.12
Earnings From Cont. Operations, 2 Yr. CAGR %	46.23	125.75	1.71	-39.09	-14.16
Net Income, 2 Yr. CAGR %	-16.96	113.33	216.33	3.1	-14.14
Diluted EPS Before Extra, 2 Yr. CAGR %	-32.83	78.5	187.61	-3.27	-18.56
Normalized Net Income, 2 Yr. CAGR %	58.52	139.41	-13.77	-55.97	-20.14
Net Property, Plant and Equip., 2 Yr. CAGR %	20.26	24.89	19.72	12.25	10.9
Inventory, 2 Yr. CAGR %	39.02	48.99	26.44	-7.21	-15.63
Accounts Receivable, 2 Yr. CAGR %	-19.52	9.52	2.97	-3.38	-17.79
Total Assets, 2 Yr. CAGR %	16.59	23.91	18.7	12.89	12.48
Common Equity, 2 Yr. CAGR %	22.79	20.2	24.77	21.46	11.18
Tangible Book Value, 2 Yr. CAGR %	35.52	28.76	32.8	26.95	13.16
Cash From Operations, 2 Yr. CAGR %	20.35	36.1	18.04	5.48	7.74
Capital Expenditures, 2 Yr. CAGR %	80.96	15.2	-13.34	-0.6	38.55
Levered Free Cash Flow, 2 Yr. CAGR %	34.3	70.33	9.8	-41.71	53.55
Unlevered Free Cash Flow, 2 Yr. CAGR %	22.95	46.85	12.25	-77.99	47.22
Dividend Per Share, 2 Yr. CAGR %	-7.58	11.11	15.82	4.88	0.45
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	15.73	20.47	22.96	17.82	11.98
Gross Profit, 3 Yr. CAGR %	15.51	20.42	23.52	17.72	11.58
EBITDA, 3 Yr. CAGR %	13.51	18.92	24.52	21.21	13.33
EBITA, 3 Yr. CAGR %	13.53	18.94	24.56	21.25	13.35
EBIT, 3 Yr. CAGR %	13.29	18.86	24.6	21.31	13.48
Earnings From Cont. Operations, 3 Yr. CAGR %	28.56	62.42	38.05	-9.41	-27.54
Net Income, 3 Yr. CAGR %	28.16	71.4	84.07	97.99	0.34
Diluted EPS Before Extra, 3 Yr. CAGR %	3.72	41.51	61.16	80.22	-4.33
Normalized Net Income, 3 Yr. CAGR %	32.1	71.81	28.3	-26.86	-38.29
Net Property, Plant and Equip., 3 Yr. CAGR %	24.33	21.9	21.3	16.43	12.07
Inventory, 3 Yr. CAGR %	26.18	39.44	36.25	6.5	-6.74
Accounts Receivable, 3 Yr. CAGR %	-3.17	-4.42	-1.93	7.96	-19
Total Assets, 3 Yr. CAGR %	23.89	19.22	20.17	16.69	12.66
Common Equity, 3 Yr. CAGR %	31.66	21.23	23.93	20.36	17.64
Tangible Book Value, 3 Yr. CAGR %	60.87	31.99	32.67	26.36	21.73
Cash From Operations, 3 Yr. CAGR %	20.63	21.11	28.15	10.91	9.66
Capital Expenditures, 3 Yr. CAGR %	70.48	53.33	-3.26	2.85	9.41
Levered Free Cash Flow, 3 Yr. CAGR %	35.07	28.94	43.33	-26.09	33.75
Unlevered Free Cash Flow, 3 Yr. CAGR %	25.24	19.86	33.63	-61.94	33.86
Dividend Per Share, 3 Yr. CAGR %	-5.12	1.37	10.74	10.29	3.54
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	21.63	18.53	18.58	17.38	17.24
Gross Profit, 5 Yr. CAGR %	21.76	18.6	18.56	17.33	17.15
EBITDA, 5 Yr. CAGR %	19.05	17.11	18.72	17.8	18.14
EBITA, 5 Yr. CAGR %	19.11	17.13	18.76	17.83	18.16
EBIT, 5 Yr. CAGR %	18.96	16.93	18.66	17.87	18.16
Earnings From Cont. Operations, 5 Yr. CAGR %	47.75	43.1	17.06	9.72	14.16
Net Income, 5 Yr. CAGR %	83.54	30.66	83.95	39.86	35.68
Diluted EPS Before Extra, 5 Yr. CAGR %	46.75	9.8	55.88	21.37	22.62
Normalized Net Income, 5 Yr. CAGR %	61.79	50.68	11.38	-0.34	6.14
Net Property, Plant and Equip., 5 Yr. CAGR %	29.35	23.56	22.46	17.95	17.03
Inventory, 5 Yr. CAGR %	28.72	25.24	26.29	18.48	12.48
Accounts Receivable, 5 Yr. CAGR %	13.94	8.64	-0.76	-4.01	-8.61
Total Assets, 5 Yr. CAGR %	29.3	23.05	21.79	16.65	17.03
Common Equity, 5 Yr. CAGR %	39.31	24.93	28.86	21.33	18.66
Tangible Book Value, 5 Yr. CAGR %	46.85	48.13	48.99	29.95	24.49
Cash From Operations, 5 Yr. CAGR %	22.36	20.55	19.59	14.6	19.56
Capital Expenditures, 5 Yr. CAGR %	-8.1	-1.37	30.05	28.93	11.69
Levered Free Cash Flow, 5 Yr. CAGR %	33.39	26.62	24.34	-6.14	47.33
Unlevered Free Cash Flow, 5 Yr. CAGR %	28.03	20.55	19.88	-39.15	38.91
Dividend Per Share, 5 Yr. CAGR %	-1.18	1.68	2.76	2.76	6.5