Cash flow Nature's Sunshine Products, Inc.

Equities

NATR

US6390271012

Food Processing

Market Closed - Nasdaq Other stock markets 04:00:00 2026-05-15 pm EDT			5-day change	1st Jan Change
22.22 ^USD	-0.27%		-8.30%	+2.97%

May. 11	Nature's Sunshine Products Inc - On May 8, 2026, L. Shane Jones resigns as CFO effective June 5, 2026 - SEC filing	RE
May. 07	Nature's Sunshine Products, Inc., Q1 2026 Earnings Call, May 07, 2026

39ef47c.hidctI299c8DjXvJrMa3MoKa1GEx2iiPGbGy0Cdb1XY.9hYy69z0orpB9Tiw6P_gX8XvvFlllG3FTd_fuU0Z4CTuTB7bvvO4mlPGPg

Published financial data: NATURE'S SUNSHINE PRODUCTS, INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	444M	422M	445M	454M	480M
Total Revenues	444M	422M	445M	454M	480M
Cost of Goods Sold, Total	115M	122M	124M	130M	132M
Gross Profit	329M	300M	321M	325M	348M
Selling General & Admin Expenses, Total	294M	284M	297M	305M	323M
Other Operating Expenses, Total	294M	284M	297M	305M	323M
Operating Income	34.67M	16.26M	24.45M	20.1M	24.74M
Interest Expense, Total	-250K	-249K	-69K	-146K	-98K
Interest And Investment Income	361K	-	412K	177K	645K
Net Interest Expenses	111K	-249K	343K	31K	547K
Currency Exchange Gains (Loss)	-3.06M	-917K	970K	-1.7M	4.52M
Other Non Operating Income (Expenses)	-	283K	-	-	-
EBT, Excl. Unusual Items	31.72M	15.38M	25.76M	18.43M	29.81M
Restructuring Charges	-	-	-	-	-
Gain (Loss) On Sale Of Investments	105K	-160K	140K	-	-
Other Unusual Items	-	-	-5.7M	-	-
EBT, Incl. Unusual Items	31.82M	15.22M	20.2M	18.43M	29.81M
Income Tax Expense	1.62M	14.66M	3.79M	10.53M	9.36M
Earnings From Continuing Operations	30.21M	550K	16.42M	7.89M	20.45M
Net Income to Company	30.21M	550K	16.42M	7.89M	20.45M
Minority Interest	-1.35M	-940K	-1.34M	-196K	-930K
Net Income - (IS)	28.85M	-390K	15.08M	7.7M	19.52M
Net Income to Common Incl Extra Items	28.85M	-390K	15.08M	7.7M	19.52M
Net Income to Common Excl. Extra Items	28.85M	-390K	15.08M	7.7M	19.52M
Per Share Items
Net EPS - Basic	1.45	-0.02	0.79	0.41	1.08
Basic EPS - Continuing Operations	1.45	-0.02	0.79	0.41	1.08
Basic Weighted Average Shares Outstanding	19.86M	19.33M	19.07M	18.62M	18M
Net EPS - Diluted	1.42	-0.02	0.77	0.4	1.06
Diluted EPS - Continuing Operations	1.42	-0.02	0.77	0.4	1.06
Diluted Weighted Average Shares Outstanding	20.33M	19.33M	19.47M	19.09M	18.47M
Normalized Basic EPS	0.93	0.45	0.77	0.61	0.98
Normalized Diluted EPS	0.91	0.45	0.76	0.59	0.96
Dividend Per Share	-	-	-	-	-
Payout Ratio	68.82	-	-	-	-
Supplemental Items
EBITDA	45.83M	27.28M	36.26M	34.31M	38.59M
EBITA	34.67M	16.26M	24.45M	20.1M	24.74M
EBIT	34.67M	16.26M	24.45M	20.1M	24.74M
EBITDAR	52.43M	33.78M	42.46M	40.81M	44.29M
Effective Tax Rate - (Ratio)	5.08	96.39	18.74	57.17	31.4
Current Domestic Taxes	54K	-46K	2.24M	1.88M	1.05M
Current Foreign Taxes	5.69M	6.72M	9.6M	10.31M	10.58M
Total Current Taxes	5.74M	6.68M	11.84M	12.2M	11.63M
Deferred Domestic Taxes	-5.53M	5.78M	-8.77M	-2.81M	-2.11M
Deferred Foreign Taxes	1.4M	2.21M	712K	1.15M	-159K
Total Deferred Taxes	-4.13M	7.99M	-8.06M	-1.66M	-2.27M
Normalized Net Income	18.47M	8.67M	14.76M	11.32M	17.7M
Interest Capitalized	-	-	-	-	-
Interest on Long-Term Debt	-	-	-	-	-
Supplemental Operating Expense Items
Advertising Expense	8.2M	11M	11.5M	13.9M	15.5M
Selling and Marketing Expenses	148M	141M	147M	154M	160M
Research And Development Expense From Footnotes	1.4M	1.5M	1.6M	1.7M	1.9M
Net Rental Expense, Total	6.6M	6.5M	6.2M	6.5M	5.7M
Imputed Operating Lease Interest Expense	535K	614K	201K	521K	270K
Imputed Operating Lease Depreciation	6.06M	5.89M	6M	5.98M	5.43M
Stock-Based Comp., SG&A Exp. (Total)	3.6M	1M	-	-	-
Stock-Based Comp., Other (Total)	-	-	4.89M	4.79M	5.78M
Total Stock-Based Compensation	3.6M	1M	4.89M	4.79M	5.78M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	86.18M	60.03M	82.37M	84.7M	93.89M
Short Term Investments	-	-	-	-	-
Total Cash And Short Term Investments	86.18M	60.03M	82.37M	84.7M	93.89M
Accounts Receivable, Total	8.87M	14.11M	8.83M	9.48M	8.6M
Total Receivables	8.87M	14.11M	8.83M	9.48M	8.6M
Inventory	60.85M	67.95M	66.9M	59.44M	68.31M
Prepaid Expenses	8.76M	7.42M	7.72M	6.96M	8.04M
Deferred Tax Assets Current	-	-	-	-	-
Other Current Assets, Total	-	-	-	-	-
Total Current Assets	165M	150M	166M	161M	179M
Gross Property Plant And Equipment	152M	153M	153M	150M	159M
Accumulated Depreciation	-82.74M	-90.99M	-94.76M	-97.83M	-108M
Net Property Plant And Equipment	69.21M	62.31M	58.36M	52.38M	50.52M
Long-term Investments	-	-	-	-	-
Other Intangibles, Total	-	-	-	-	-
Deferred Tax Assets Long-Term	13.59M	6.86M	15.06M	17.64M	20.07M
Other Long-Term Assets, Total	11.41M	11.1M	10.53M	10.25M	11.72M
Total Assets	259M	230M	250M	241M	261M
Liabilities
Accounts Payable, Total	9.7M	6.35M	7.91M	8.91M	8.02M
Accrued Expenses, Total	54.03M	46.52M	55.38M	45.06M	55.5M
Short-term Borrowings	302K	-	-	-	-
Current Portion of Long-Term Debt	1.24M	1.17M	-	-	-
Current Portion of Leases	4.35M	4.27M	4.55M	3.93M	3.27M
Current Income Taxes Payable	2.65M	4.12M	6.42M	4.12M	4.7M
Unearned Revenue Current, Total	3.69M	2.26M	1.79M	2.77M	5.84M
Other Current Liabilities	700K	900K	700K	900K	1.2M
Total Current Liabilities	76.67M	65.58M	76.75M	65.69M	78.54M
Long-Term Debt	1.17M	-	-	-	-
Long-Term Leases	15.92M	13.74M	10.38M	10.28M	15.63M
Deferred Tax Liability Non Current	1.57M	1.44M	1.4M	1.01M	954K
Other Non Current Liabilities	2.14M	1.96M	1.7M	2.89M	4.47M
Total Liabilities	97.47M	82.73M	90.23M	79.86M	99.59M
Common Stock, Total	133M	122M	120M	115M	102M
Retained Earnings	35.02M	34.64M	49.71M	57.41M	76.93M
Comprehensive Income and Other	-10.2M	-13.31M	-15.35M	-16.67M	-17.57M
Total Common Equity	158M	143M	154M	155M	162M
Minority Interest	3.2M	4.14M	5.48M	5.68M	-
Total Equity	161M	147M	160M	161M	162M
Total Liabilities And Equity	259M	230M	250M	241M	261M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	19.45M	19.06M	18.82M	18.48M	17.51M
ECS Total Common Shares Outstanding	19.72M	19.09M	18.88M	18.48M	17.51M
Book Value / Share	8.02	7.48	8.16	8.4	9.23
Tangible Book Value	158M	143M	154M	155M	162M
Tangible Book Value Per Share	8.02	7.48	8.16	8.4	9.23
Total Debt	22.99M	19.18M	14.92M	14.2M	18.9M
Net Debt	-63.2M	-40.85M	-67.45M	-70.5M	-74.99M
Debt Equivalent Oper. Leases	52.8M	52M	49.6M	52M	45.6M
Minority Interest, Total (Incl. Fin. Div)	3.2M	4.14M	5.48M	5.68M	-
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Raw Materials, Total	22.49M	23.13M	18.3M	21.31M	22.89M
Inventories - Work In Process, Total	1.75M	1.71M	1.22M	1.01M	1.25M
Inventories - Finished Goods, Total	36.61M	43.1M	47.38M	37.12M	44.17M
Land - (BS)	351K	668K	351K	334K	356K
Buildings, Total	32.84M	32.06M	32.85M	34.16M	34.99M
Machinery, Total	42.87M	43.25M	37.66M	37.07M	39.11M
Full Time Employees	850	800	814	819	806
Accumulated Allowance for Doubtful Accounts (Supple)	143K	120K	143K	97K	69K

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	28.85M	-390K	15.08M	7.7M	19.52M
Depreciation & Amortization - CF	11.16M	11.02M	11.82M	14.22M	13.84M
Amortization of Goodwill and Intangible Assets - (CF)	-	-	-	-	-
Depreciation & Amortization, Total	11.16M	11.02M	11.82M	14.22M	13.84M
(Gain) Loss From Sale Of Asset	-28K	1.07M	-	1.57M	397K
(Gain) Loss on Sale of Investments - (CF)	-105K	160K	-140K	-124K	-125K
Asset Writedown & Restructuring Costs	-	-	-	-	-
Stock-Based Compensation (CF)	3.73M	2.9M	4.89M	4.79M	5.78M
Provision and Write-off of Bad Debts	-47K	45K	45K	-	-
Other Operating Activities, Total	5.78M	13.22M	-3.64M	5.61M	-1.01M
Change In Accounts Receivable	-1.68M	-5.94M	4.92M	-1.12M	1.02M
Change In Inventories	-14.46M	-8.84M	995K	5.56M	-7.82M
Change In Accounts Payable	3.08M	-2.8M	1.42M	1.08M	-1.8M
Change in Unearned Revenues	1.62M	-1.24M	-456K	1.04M	2.87M
Change In Income Taxes	-485K	1.64M	2.73M	-2.52M	-260K
Change in Other Net Operating Assets	-2.82M	-10.14M	3.56M	-12.51M	2.91M
Cash from Operations	34.61M	710K	41.23M	25.3M	35.32M
Capital Expenditure	-6.67M	-7.63M	-10.48M	-10.97M	-6.48M
Sale of Property, Plant, and Equipment	54K	-	-	-	-
Sale (Purchase) of Intangible assets	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-	-	-	-	-
Cash from Investing	-6.61M	-7.63M	-10.48M	-10.97M	-6.48M
Short Term Debt Issued, Total	-	-	-	40.99M	5.09M
Long-Term Debt Issued, Total	-	45M	16.29M	-	-
Total Debt Issued	-	45M	16.29M	40.99M	5.09M
Short Term Debt Repaid, Total	-897K	-302K	-	-40.99M	-5.09M
Long-Term Debt Repaid, Total	-1.31M	-46.25M	-17.47M	-	-
Total Debt Repaid	-2.2M	-46.55M	-17.47M	-40.99M	-5.09M
Issuance of Common Stock	-	-	-	-	-
Repurchase of Common Stock	-9.66M	-14.7M	-6.78M	-9.9M	-17.61M
Common Dividends Paid	-19.86M	-	-	-	-
Common & Preferred Stock Dividends Paid	-19.86M	-	-	-	-
Other Financing Activities, Total	-	-	-	-	-6.16M
Cash from Financing	-31.72M	-16.25M	-7.96M	-9.9M	-23.77M
Foreign Exchange Rate Adjustments	-2.16M	-2.99M	-451K	-2.1M	4.12M
Net Change in Cash	-5.88M	-26.15M	22.34M	2.33M	9.19M
Supplemental Items
Cash Interest Paid	202K	264K	539K	119K	98K
Cash Income Tax Paid (Refund)	6.22M	5.61M	9.26M	14.79M	12.55M
Levered Free Cash Flow	21.74M	-7.22M	39.56M	17.63M	32.98M
Unlevered Free Cash Flow	21.9M	-7.07M	39.61M	17.72M	33.04M
Change In Net Working Capital	7.87M	21.62M	-18.1M	2.88M	-4.43M
Net Debt Issued / Repaid	-2.2M	-1.55M	-1.17M	0	0

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	8.52	4.16	6.37	5.12	6.16
Return on Total Capital	11.78	5.8	8.97	7.18	8.7
Return On Equity %	18.96	0.36	10.71	4.92	12.68
Return on Common Equity	18.4	-0.26	10.15	4.98	12.32
Margin Analysis
Gross Profit Margin %	74	71.05	72.11	71.46	72.42
SG&A Margin	66.19	67.19	66.62	67.04	67.27
EBITDA Margin %	10.32	6.47	8.14	7.55	8.04
EBITA Margin %	7.81	3.85	5.49	4.42	5.15
EBIT Margin %	7.81	3.85	5.49	4.42	5.15
Income From Continuing Operations Margin %	6.8	0.13	3.69	1.74	4.26
Net Income Margin %	6.5	-0.09	3.39	1.69	4.07
Net Avail. For Common Margin %	6.5	-0.09	3.39	1.69	4.07
Normalized Net Income Margin	4.16	2.05	3.31	2.49	3.69
Levered Free Cash Flow Margin	4.9	-1.71	8.88	3.88	6.87
Unlevered Free Cash Flow Margin	4.93	-1.67	8.89	3.9	6.88
Asset Turnover
Asset Turnover	1.75	1.73	1.86	1.85	1.91
Fixed Assets Turnover	6.18	6.42	7.38	8.21	9.33
Receivables Turnover (Average Receivables)	54.67	36.72	38.84	49.65	53.12
Inventory Turnover (Average Inventory)	2.13	1.9	1.84	2.05	2.07
Short Term Liquidity
Current Ratio	2.15	2.28	2.16	2.44	2.28
Quick Ratio	1.24	1.13	1.19	1.43	1.31
Operating Cash Flow to Current Liabilities	0.45	0.01	0.54	0.39	0.45
Days Sales Outstanding (Average Receivables)	6.68	9.94	9.4	7.37	6.87
Days Outstanding Inventory (Average Inventory)	171.54	192.44	198.15	178.29	176.07
Average Days Payable Outstanding	22.97	22.66	21.13	25.19	21.87
Cash Conversion Cycle (Average Days)	155.25	179.71	186.42	160.47	161.07
Long Term Solvency
Total Debt/Equity	14.24	13.05	9.35	8.82	11.7
Total Debt / Total Capital	12.47	11.54	8.55	8.11	10.47
LT Debt/Equity	10.59	9.35	6.5	6.38	9.67
Long-Term Debt / Total Capital	9.27	8.27	5.95	5.87	8.66
Total Liabilities / Total Assets	37.65	36	36.13	33.16	38.14
EBIT / Interest Expense	138.68	65.29	354.33	137.64	252.48
EBITDA / Interest Expense	209.73	135.67	615.43	279.55	451.91
(EBITDA - Capex) / Interest Expense	183.06	105.04	463.58	204.4	385.79
Total Debt / EBITDA	0.44	0.57	0.35	0.35	0.43
Net Debt / EBITDA	-1.21	-1.21	-1.59	-1.73	-1.69
Total Debt / (EBITDA - Capex)	0.5	0.73	0.47	0.48	0.5
Net Debt / (EBITDA - Capex)	-1.38	-1.56	-2.11	-2.36	-1.98
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	15.29	-4.99	5.55	2.03	5.67
Gross Profit, 1 Yr. Growth %	15.74	-8.78	7.13	1.11	7.09
EBITDA, 1 Yr. Growth %	42.22	-40.47	32.92	-2.97	12.45
EBITA, 1 Yr. Growth %	61.39	-53.11	50.38	-14.67	23.13
EBIT, 1 Yr. Growth %	61.39	-53.11	50.38	-14.67	23.13
Earnings From Cont. Operations, 1 Yr. Growth %	31.58	-98.18	2.88K	-51.92	159.14
Net Income, 1 Yr. Growth %	35.23	-101.35	-3.97K	-48.95	153.65
Normalized Net Income, 1 Yr. Growth %	46.93	-53.06	70.27	-20.76	56.38
Diluted EPS Before Extra, 1 Yr. Growth %	32.71	-101.42	-3.92K	-48.05	165
Accounts Receivable, 1 Yr. Growth %	20.28	59.01	-37.42	7.36	-9.23
Inventory, 1 Yr. Growth %	27.62	11.66	-1.55	-11.14	14.92
Net Property, Plant and Equip., 1 Yr. Growth %	-7.19	-9.97	-6.33	-10.24	-3.57
Total Assets, 1 Yr. Growth %	3.76	-11.24	8.7	-3.57	8.42
Tangible Book Value, 1 Yr. Growth %	1.81	-9.67	7.8	0.81	4.02
Common Equity, 1 Yr. Growth %	1.81	-9.67	7.8	0.81	4.02
Cash From Operations, 1 Yr. Growth %	-8.1	-97.95	5.71K	-38.64	39.62
Capital Expenditures, 1 Yr. Growth %	35.9	14.43	37.36	4.7	-40.94
Levered Free Cash Flow, 1 Yr. Growth %	-26.92	-136.77	-843.62	-54.8	87.06
Unlevered Free Cash Flow, 1 Yr. Growth %	-26.55	-135.69	-866.86	-54.62	86.44
Dividend Per Share, 1 Yr. Growth %	-	-	-	-	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	10.73	4.66	0.14	3.77	3.84
Gross Profit, 2 Yr. CAGR %	10.68	2.75	-1.15	4.07	4.06
EBITDA, 2 Yr. CAGR %	30.96	-7.99	-11.05	12.15	4.46
EBITA, 2 Yr. CAGR %	46.63	-13	-16.02	11.18	2.5
EBIT, 2 Yr. CAGR %	46.63	-13	-16.02	11.18	2.5
Earnings From Cont. Operations, 2 Yr. CAGR %	108.79	-84.52	-26.28	278.8	11.62
Net Income, 2 Yr. CAGR %	106.52	-86.48	-27.72	344.22	13.79
Normalized Net Income, 2 Yr. CAGR %	39.64	-16.95	-10.6	14.27	11.32
Diluted EPS Before Extra, 2 Yr. CAGR %	104.36	-86.27	-26.36	345.21	17.33
Accounts Receivable, 2 Yr. CAGR %	10.09	38.3	-0.25	-18.03	-1.28
Inventory, 2 Yr. CAGR %	14.19	19.37	4.85	-6.47	1.05
Net Property, Plant and Equip., 2 Yr. CAGR %	-8.94	-8.59	-8.17	-8.31	-6.96
Total Assets, 2 Yr. CAGR %	10.23	-4.03	-1.77	2.38	2.25
Tangible Book Value, 2 Yr. CAGR %	10.65	-4.1	-1.32	4.25	2.4
Common Equity, 2 Yr. CAGR %	10.65	-4.1	-1.32	4.25	2.4
Cash From Operations, 2 Yr. CAGR %	101.25	-86.27	9.14	496.92	-7.44
Capital Expenditures, 2 Yr. CAGR %	14.28	24.71	25.37	19.93	-21.36
Levered Free Cash Flow, 2 Yr. CAGR %	258.84	-50.73	41.93	82.03	-8.05
Unlevered Free Cash Flow, 2 Yr. CAGR %	257.3	-51.32	41.45	85.22	-8.01
Dividend Per Share, 2 Yr. CAGR %	-	-	-	-	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	6.77	5.22	4.95	0.77	4.4
Gross Profit, 3 Yr. CAGR %	6.88	3.77	4.19	-0.4	5.07
EBITDA, 3 Yr. CAGR %	37.69	0.69	4.02	-9.2	12.25
EBITA, 3 Yr. CAGR %	64.06	0.27	4.41	-16.62	15.03
EBIT, 3 Yr. CAGR %	64.77	0.27	4.41	-16.62	15.03
Earnings From Cont. Operations, 3 Yr. CAGR %	192.91	-57.02	-10.58	-36.07	233.77
Net Income, 3 Yr. CAGR %	223.28	-61.37	-10.93	-35.63	268.54
Normalized Net Income, 3 Yr. CAGR %	67.9	-2.91	5.5	-15.06	26.87
Diluted EPS Before Extra, 3 Yr. CAGR %	216.81	-60.99	-10.39	-34.45	274.51
Accounts Receivable, 3 Yr. CAGR %	4.6	24.45	6.17	2.23	-15.2
Inventory, 3 Yr. CAGR %	13.11	13.34	11.95	-0.78	0.18
Net Property, Plant and Equip., 3 Yr. CAGR %	2.61	-9.28	-7.84	-8.87	-6.75
Total Assets, 3 Yr. CAGR %	10.28	2.55	0.04	-2.38	4.36
Tangible Book Value, 3 Yr. CAGR %	9.68	3.42	-0.29	-0.61	4.17
Common Equity, 3 Yr. CAGR %	9.5	3.42	-0.29	-0.61	4.17
Cash From Operations, 3 Yr. CAGR %	16.6	-56.36	3.06	-9.92	267.78
Capital Expenditures, 3 Yr. CAGR %	11.31	14.33	28.79	18.07	-5.29
Levered Free Cash Flow, 3 Yr. CAGR %	-7.15	62.33	9.97	-3.54	83.69
Unlevered Free Cash Flow, 3 Yr. CAGR %	-7.21	60.31	9.93	-3.63	85.63
Dividend Per Share, 3 Yr. CAGR %	-	-	-	-	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	5.41	4.29	4.07	4.64	4.5
Gross Profit, 5 Yr. CAGR %	5.6	3.62	3.6	3.89	4.14
EBITDA, 5 Yr. CAGR %	25.29	22.18	15.61	5.13	3.67
EBITA, 5 Yr. CAGR %	27.88	59.26	25.51	4.5	2.87
EBIT, 5 Yr. CAGR %	28.13	63.61	25.83	4.5	2.87
Earnings From Cont. Operations, 5 Yr. CAGR %	113.88	-47.52	68.68	2.64	-2.29
Net Income, 5 Yr. CAGR %	68.27	-50.36	77.57	2.61	-1.76
Normalized Net Income, 5 Yr. CAGR %	20.68	25.78	30.48	3.63	7.09
Diluted EPS Before Extra, 5 Yr. CAGR %	66.79	-50.66	76.73	3.3	-0.19
Accounts Receivable, 5 Yr. CAGR %	2.77	9.68	2.63	5.3	3.13
Inventory, 5 Yr. CAGR %	5.04	9.06	9.73	4.96	7.46
Net Property, Plant and Equip., 5 Yr. CAGR %	-1.14	-2.05	-1.85	-8.9	-7.49
Total Assets, 5 Yr. CAGR %	4.72	3.32	5.29	2.48	0.92
Tangible Book Value, 5 Yr. CAGR %	3.98	3.8	5.14	3.75	0.78
Common Equity, 5 Yr. CAGR %	3.83	3.67	5.04	3.75	0.78
Cash From Operations, 5 Yr. CAGR %	58.89	-41.68	13.56	24.24	-1.27
Capital Expenditures, 5 Yr. CAGR %	-9.58	6.76	16.73	16.54	5.73
Levered Free Cash Flow, 5 Yr. CAGR %	45.68	0.87	7.81	59.87	2.08
Unlevered Free Cash Flow, 5 Yr. CAGR %	45.8	-0.08	7.64	59.53	2.08
Dividend Per Share, 5 Yr. CAGR %	-	-	-	-	-