Cash flow Shan-Loong Transportation Co.,Ltd

Stocks

2616

TW0002616000

Oil & Gas Refining and Marketing

End-of-day quote Taiwan S.E. Other stock markets 2026-07-17			5-day change	1st Jan Change
13.60 ^TWD	-0.73%		-0.37%	+1.87%

Jul. 01	Shan-Loong Transportation Names CFO in Management Reshuffle	MT
May. 15	Shan-Loong Transportation Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

9bf1930278fdb12480.sa1wD3xiNphOvFN9EPwtRHT0SZRbaN773BLCq00oUT8._Z8aQEsjc6wh8RYTfphrJQOxBsEWXuayjiSS0i9PN3Hd6j4_FQN1xwD4IA

Published financial data: SHAN-LOONG TRANSPORTATION CO.,LTD

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	18.81B	18.52B	16.42B	10.84B	8.18B
Total Revenues	18.81B	18.52B	16.42B	10.84B	8.18B
Cost of Goods Sold, Total	17.03B	17.1B	15.2B	10.07B	7.61B
Gross Profit	1.79B	1.42B	1.22B	768M	567M
Selling General & Admin Expenses, Total	1.41B	1.29B	1.25B	1.28B	1.34B
Provision for Bad Debts	-	20.26M	-	20.22M	33.65M
Other Operating Expenses, Total	1.41B	1.31B	1.25B	1.31B	1.37B
Operating Income	376M	110M	-35.7M	-537M	-806M
Interest Expense, Total	-30.99M	-37.12M	-52.17M	-65.06M	-77.56M
Interest And Investment Income	110M	193M	117M	72.57M	73.22M
Net Interest Expenses	78.87M	156M	64.54M	7.51M	-4.34M
Income (Loss) On Equity Invest.	2.6M	1.96M	74K	957K	359K
Currency Exchange Gains (Loss)	-4.96M	18.53M	-1.52M	22.78M	-22.15M
Other Non Operating Income (Expenses)	61.6M	61.05M	46.55M	44.87M	10.52M
EBT, Excl. Unusual Items	514M	347M	73.95M	-461M	-821M
Gain (Loss) On Sale Of Investments	-	-	-	-	-
Gain (Loss) On Sale Of Assets	343K	-992K	13.49M	295K	-6.59M
Other Unusual Items	-	12K	549K	27K	195K
EBT, Incl. Unusual Items	514M	346M	87.99M	-461M	-828M
Income Tax Expense	89.51M	48.66M	5.33M	-14.46M	12.47M
Earnings From Continuing Operations	425M	298M	82.66M	-447M	-840M
Net Income to Company	425M	298M	82.66M	-447M	-840M
Minority Interest	-9.05M	-8.66M	-17.41M	-19.45M	-8.89M
Net Income - (IS)	416M	289M	65.25M	-466M	-849M
Net Income to Common Incl Extra Items	416M	289M	65.25M	-466M	-849M
Net Income to Common Excl. Extra Items	416M	289M	65.25M	-466M	-849M
Per Share Items
Net EPS - Basic	3.06	2.13	0.48	-3.43	-6.25
Basic EPS - Continuing Operations	3.06	2.13	0.48	-3.43	-6.25
Basic Weighted Average Shares Outstanding	136M	136M	136M	136M	136M
Net EPS - Diluted	3.04	2.11	0.48	-3.43	-6.25
Diluted EPS - Continuing Operations	3.04	2.11	0.48	-3.43	-6.25
Diluted Weighted Average Shares Outstanding	137M	137M	136M	136M	136M
Normalized Basic EPS	2.3	1.53	0.21	-2.26	-3.84
Normalized Diluted EPS	2.28	1.52	0.21	-2.26	-3.84
Dividend Per Share	2.5	1.6	0.43	0.3	0.3
Payout Ratio	71.97	117.59	333.31	-12.54	-4.8
Supplemental Items
EBITDA	626M	364M	433M	-261M	-499M
EBITA	376M	110M	-25.33M	-509M	-772M
EBIT	376M	110M	-35.7M	-537M	-806M
EBITDAR	645M	382M	457M	-238M	-482M
Effective Tax Rate - (Ratio)	17.41	14.05	6.06	3.14	-1.51
Total Current Taxes	88.64M	33.44M	14.34M	11.9M	8.5M
Total Deferred Taxes	862K	15.23M	-9M	-26.36M	3.97M
Normalized Net Income	312M	208M	28.82M	-308M	-522M
Interest on Long-Term Debt	16.59M	14.53M	12.97M	11.68M	11.34M
Non-Cash Pension Expense	578K	609K	1.04M	702K	1.06M
Supplemental Operating Expense Items
Selling and Marketing Expenses	536M	541M	547M	480M	480M
General and Administrative Expenses	875M	749M	708M	805M	859M
Net Rental Expense, Total	18.86M	17.67M	24.65M	22.98M	16.78M
Imputed Operating Lease Interest Expense	1.9M	2.13M	3.8M	3.67M	2.67M
Imputed Operating Lease Depreciation	16.97M	15.54M	20.85M	19.31M	14.11M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	1.55B	1.06B	1.87B	1.14B	1.66B
Short Term Investments	-	-	5M	-	-
Trading Asset Securities, Total	-	-	-	-	-
Total Cash And Short Term Investments	1.55B	1.06B	1.87B	1.14B	1.66B
Accounts Receivable, Total	967M	807M	905M	463M	489M
Other Receivables	76.38M	70.78M	73.97M	18.8M	18.6M
Total Receivables	1.04B	878M	979M	482M	508M
Inventory	223M	281M	271M	189M	206M
Other Current Assets, Total	47.73M	519M	516M	467M	61.75M
Total Current Assets	2.87B	2.74B	3.64B	2.28B	2.43B
Gross Property Plant And Equipment	7.22B	7.65B	7.93B	8.29B	7.97B
Accumulated Depreciation	-2.53B	-2.97B	-3.34B	-3.7B	-3.7B
Net Property Plant And Equipment	4.69B	4.68B	4.58B	4.59B	4.27B
Long-term Investments	2.52B	2.04B	2.3B	1.54B	1.36B
Other Intangibles, Total	-	-	162M	165M	143M
Deferred Tax Assets Long-Term	37.05M	36.78M	47.61M	72.08M	30.22M
Other Long-Term Assets, Total	246M	300M	219M	209M	170M
Total Assets	10.35B	9.79B	10.95B	8.85B	8.41B
Liabilities
Accounts Payable, Total	1.59B	1.54B	2.26B	740M	779M
Short-term Borrowings	40M	40M	-	-	-
Current Portion of Long-Term Debt	1.05B	100M	350M	1.55B	1.77B
Current Portion of Leases	209M	201M	196M	187M	175M
Current Income Taxes Payable	45.48M	6.05M	12.84M	6.77M	5.98M
Unearned Revenue Current, Total	21.82M	23.94M	35.27M	108M	216M
Other Current Liabilities	544M	417M	398M	299M	376M
Total Current Liabilities	3.49B	2.33B	3.25B	2.89B	3.32B
Long-Term Debt	227M	1.38B	1.7B	1.3B	1.75B
Long-Term Leases	890M	792M	650M	579M	496M
Pension & Other Post Retirement Benefits	102M	87.35M	57.22M	39.85M	37.3M
Deferred Tax Liability Non Current	164M	167M	200M	146M	110M
Other Non Current Liabilities	18.26M	13.03M	12.3M	7.47M	7.5M
Total Liabilities	4.9B	4.77B	5.87B	4.96B	5.72B
Common Stock, Total	1.37B	1.37B	1.37B	1.37B	1.37B
Additional Paid In Capital	583M	587M	589M	589M	590M
Retained Earnings	1.94B	1.9B	1.74B	1.23B	301M
Treasury Stock	-31.86M	-31.86M	-31.86M	-31.86M	-31.86M
Comprehensive Income and Other	1.39B	991M	1.22B	516M	396M
Total Common Equity	5.26B	4.82B	4.89B	3.68B	2.63B
Minority Interest	201M	194M	198M	207M	56.46M
Total Equity	5.46B	5.02B	5.08B	3.89B	2.68B
Total Liabilities And Equity	10.35B	9.79B	10.95B	8.85B	8.41B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	136M	136M	136M	136M	136M
ECS Total Common Shares Outstanding	136M	136M	136M	136M	136M
Book Value / Share	38.67	35.47	35.95	27.06	19.33
Tangible Book Value	5.26B	4.82B	4.72B	3.51B	2.49B
Tangible Book Value Per Share	38.67	35.47	34.76	25.84	18.28
Total Debt	2.41B	2.51B	2.9B	3.62B	4.19B
Net Debt	861M	1.45B	1.03B	2.47B	2.53B
Debt Equivalent of Unfunded Proj. Benefit Obligation	100M	84.94M	57.22M	39.85M	37.3M
Debt Equivalent Oper. Leases	151M	141M	197M	184M	134M
Minority Interest, Total (Incl. Fin. Div)	201M	194M	198M	207M	56.46M
Equity Method Investments, Total	71.32M	65.13M	70.49M	59.1M	57.15M
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Finished Goods, Total	223M	281M	271M	189M	206M
Land - (BS)	2.01B	2.01B	2.01B	2.01B	2.01B
Buildings, Total	903M	913M	988M	1.02B	1.05B
Machinery, Total	2.62B	2.92B	3.05B	3.27B	2.85B
Accumulated Allowance for Doubtful Accounts (Supple)	3.07M	23.33M	23.33M	43.55M	28.89M

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	416M	289M	65.25M	-466M	-849M
Depreciation & Amortization - CF	491M	486M	458M	449M	464M
Amortization of Goodwill and Intangible Assets - (CF)	-	-	10.37M	28.33M	33.56M
Depreciation & Amortization, Total	491M	486M	468M	477M	497M
(Gain) Loss From Sale Of Asset	-6.33M	980K	-13.49M	-295K	6.59M
(Gain) Loss on Sale of Investments - (CF)	-6.49M	-	-	-	-
(Income) Loss On Equity Investments - (CF)	-2.6M	-1.96M	-74K	-957K	-359K
Provision and Write-off of Bad Debts	-	20.26M	-	20.22M	33.65M
Other Operating Activities, Total	-6.2M	-23.22M	8.55M	-1.15M	11.79M
Change in Trading Asset Securities	356M	-	-	-	-
Change In Accounts Receivable	-115M	139M	-97.61M	421M	-29.17M
Change In Inventories	-29.67M	-57.61M	3.42M	81.98M	-16.65M
Change In Accounts Payable	222M	-41.43M	712M	-1.52B	39.57M
Change in Unearned Revenues	8.24M	2.12M	11.33M	72.97M	108M
Change in Other Net Operating Assets	228K	-196M	-60.29M	-935K	16.14M
Cash from Operations	1.33B	617M	1.1B	-913M	-183M
Capital Expenditure	-233M	-436M	-335M	-336M	-132M
Sale of Property, Plant, and Equipment	86.12M	2.76M	20.14M	13.83M	77.16M
Divestitures	-	-	-	-	-
Sale (Purchase) of Real Estate properties	-	-	-	-	-
Sale (Purchase) of Intangible assets	-	-	-52.71M	-19.44M	-11.06M
Investment in Marketable and Equity Securities, Total	-7.94M	60.18M	-2.61M	-6.08M	431M
Other Investing Activities, Total	-15M	-362M	5.26M	-2.69M	39.76M
Cash from Investing	-169M	-736M	-365M	-350M	405M
Short Term Debt Issued, Total	40M	-	-	-	-
Long-Term Debt Issued, Total	200M	304M	1.85B	2.95B	6.22B
Total Debt Issued	240M	304M	1.85B	2.95B	6.22B
Short Term Debt Repaid, Total	-	-	-40M	-	-
Long-Term Debt Repaid, Total	-334M	-328M	-1.51B	-2.35B	-5.75B
Total Debt Repaid	-334M	-328M	-1.55B	-2.35B	-5.75B
Common Dividends Paid	-299M	-340M	-217M	-58.45M	-40.78M
Common & Preferred Stock Dividends Paid	-299M	-340M	-217M	-58.45M	-40.78M
Other Financing Activities, Total	925K	-26.36M	-728K	-14.02M	-84.04M
Cash from Financing	-392M	-390M	87.17M	523M	346M
Foreign Exchange Rate Adjustments	2.82M	12.48M	-10.47M	15.24M	-54.6M
Net Change in Cash	767M	-495M	809M	-725M	514M
Supplemental Items
Cash Interest Paid	30.99M	37.12M	52.17M	65.06M	77.56M
Cash Income Tax Paid (Refund)	105M	81.55M	13.38M	6.54M	9.74M
Levered Free Cash Flow	539M	-474M	642M	-1.18B	389M
Unlevered Free Cash Flow	558M	-450M	675M	-1.14B	437M
Change In Net Working Capital	-65.13M	569M	-616M	921M	-587M
Net Debt Issued / Repaid	-94.16M	-23.5M	305M	596M	471M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	2.3	0.68	-0.22	-3.39	-5.84
Return on Total Capital	3	0.89	-0.29	-4.34	-7.01
Return On Equity %	7.91	5.68	1.64	-9.96	-25.58
Return on Common Equity	8.04	5.74	1.35	-10.88	-26.94
Margin Analysis
Gross Profit Margin %	9.49	7.67	7.42	7.08	6.93
SG&A Margin	7.5	6.96	7.64	11.85	16.37
EBITDA Margin %	3.33	1.97	2.63	-2.41	-6.1
EBITA Margin %	2	0.59	-0.15	-4.7	-9.44
EBIT Margin %	2	0.59	-0.22	-4.96	-9.85
Income From Continuing Operations Margin %	2.26	1.61	0.5	-4.12	-10.27
Net Income Margin %	2.21	1.56	0.4	-4.3	-10.38
Net Avail. For Common Margin %	2.21	1.56	0.4	-4.3	-10.38
Normalized Net Income Margin	1.66	1.13	0.18	-2.84	-6.38
Levered Free Cash Flow Margin	2.86	-2.56	3.91	-10.85	4.75
Unlevered Free Cash Flow Margin	2.97	-2.43	4.11	-10.47	5.34
Asset Turnover
Asset Turnover	1.84	1.84	1.58	1.09	0.95
Fixed Assets Turnover	3.87	3.96	3.55	2.36	1.85
Receivables Turnover (Average Receivables)	20.69	20.88	19.19	15.85	17.17
Inventory Turnover (Average Inventory)	81.68	67.83	55.73	43.78	38.56
Short Term Liquidity
Current Ratio	0.82	1.17	1.12	0.79	0.73
Quick Ratio	0.74	0.83	0.88	0.56	0.65
Operating Cash Flow to Current Liabilities	0.38	0.26	0.34	-0.32	-0.05
Days Sales Outstanding (Average Receivables)	17.64	17.48	19.02	23.09	21.26
Days Outstanding Inventory (Average Inventory)	4.47	5.38	6.55	8.36	9.47
Average Days Payable Outstanding	31.57	33.3	45.63	54.88	36.34
Cash Conversion Cycle (Average Days)	-9.46	-10.44	-20.07	-23.43	-5.62
Long Term Solvency
Total Debt/Equity	44.24	50.1	56.97	93.09	156.12
Total Debt / Total Capital	30.67	33.38	36.29	48.21	60.96
LT Debt/Equity	20.47	43.29	46.23	48.38	83.66
Long-Term Debt / Total Capital	14.19	28.84	29.45	25.05	32.67
Total Liabilities / Total Assets	47.29	48.76	53.58	56.1	68.07
EBIT / Interest Expense	12.12	2.96	-0.68	-8.26	-10.39
EBITDA / Interest Expense	27.97	16.05	8.29	-0.93	-3.98
(EBITDA - Capex) / Interest Expense	20.46	4.3	1.87	-6.09	-5.68
Total Debt / EBITDA	2.79	4.22	6.7	-60.06	-13.58
Net Debt / EBITDA	0.99	2.44	2.37	-41.1	-8.22
Total Debt / (EBITDA - Capex)	3.81	15.74	29.74	-9.13	-9.51
Net Debt / (EBITDA - Capex)	1.36	9.11	10.52	-6.24	-5.75
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	17.9	-1.56	-11.31	-33.99	-24.55
Gross Profit, 1 Yr. Growth %	2.41	-20.49	-14.11	-37.02	-26.17
EBITDA, 1 Yr. Growth %	-2.22	-41.83	-27.32	-220.73	91
EBITA, 1 Yr. Growth %	-2.98	-70.72	-123.19	1.91K	51.68
EBIT, 1 Yr. Growth %	-2.98	-70.72	-132.68	1.41K	49.93
Earnings From Cont. Operations, 1 Yr. Growth %	11.76	-29.89	-72.16	-640.27	88.17
Net Income, 1 Yr. Growth %	11.9	-30.45	-77.36	-814.2	82.22
Normalized Net Income, 1 Yr. Growth %	9.28	-32.74	-86.14	-1.17K	69.69
Diluted EPS Before Extra, 1 Yr. Growth %	11.76	-30.59	-77.25	-814.58	82.22
Accounts Receivable, 1 Yr. Growth %	13.52	-16.53	12.1	-48.78	5.65
Inventory, 1 Yr. Growth %	15.33	25.8	-1.24	-30.24	8.8
Net Property, Plant and Equip., 1 Yr. Growth %	-7.08	-0.19	-1.97	0.04	-6.87
Total Assets, 1 Yr. Growth %	3.09	-5.46	11.98	-19.21	-4.99
Tangible Book Value, 1 Yr. Growth %	3.34	-8.28	-1.87	-25.65	-29.25
Common Equity, 1 Yr. Growth %	3.34	-8.28	1.49	-24.73	-28.55
Cash From Operations, 1 Yr. Growth %	5.66	-53.44	77.74	-183.18	-80
Capital Expenditures, 1 Yr. Growth %	-54.78	87.53	-23.17	0.28	-60.72
Levered Free Cash Flow, 1 Yr. Growth %	97.64	-187.89	-237.24	-283.24	-133.04
Unlevered Free Cash Flow, 1 Yr. Growth %	90.51	-180.69	-251.74	-268.35	-138.5
Dividend Per Share, 1 Yr. Growth %	13.64	-36	-73.12	-30.23	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	2.2	7.73	-6.56	-23.49	-29.43
Gross Profit, 2 Yr. CAGR %	9.83	-9.76	-17.38	-26.45	-31.81
EBITDA, 2 Yr. CAGR %	23.1	-24.58	-16.9	-33.75	51.86
EBITA, 2 Yr. CAGR %	47.12	-46.7	-74.03	115.9	452.17
EBIT, 2 Yr. CAGR %	47.12	-46.7	-69.17	121.82	375.12
Earnings From Cont. Operations, 2 Yr. CAGR %	10.47	-11.48	-55.88	22.64	218.85
Net Income, 2 Yr. CAGR %	19.5	-11.78	-60.37	27.15	260.75
Normalized Net Income, 2 Yr. CAGR %	68.85	-14.57	-69.51	21.66	325.74
Diluted EPS Before Extra, 2 Yr. CAGR %	19.44	-11.92	-60.26	27.5	260.84
Accounts Receivable, 2 Yr. CAGR %	2.6	-2.66	-3.27	-24.23	-26.44
Inventory, 2 Yr. CAGR %	7.77	20.45	10.19	-17	-12.88
Net Property, Plant and Equip., 2 Yr. CAGR %	-1.05	-3.7	-1.08	-0.97	-3.48
Total Assets, 2 Yr. CAGR %	7.63	-1.28	2.86	-4.88	-12.39
Tangible Book Value, 2 Yr. CAGR %	14.33	-2.64	-5.19	-14.58	-27.47
Common Equity, 2 Yr. CAGR %	14.33	-2.64	-3.58	-12.6	-26.67
Cash From Operations, 2 Yr. CAGR %	418.57	-29.86	-9.03	21.59	-59.21
Capital Expenditures, 2 Yr. CAGR %	-32.38	-7.91	20.03	-12.23	-37.24
Levered Free Cash Flow, 2 Yr. CAGR %	70.6	31.8	9.14	58.58	-22.19
Unlevered Free Cash Flow, 2 Yr. CAGR %	83.7	23.98	9.92	59.83	-19.5
Dividend Per Share, 2 Yr. CAGR %	17.85	-14.72	-58.53	-56.7	-16.47
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-0.36	0.93	0.97	-16.78	-23.84
Gross Profit, 3 Yr. CAGR %	6.84	-1.38	-11.25	-24.53	-26.36
EBITDA, 3 Yr. CAGR %	11.89	-4.12	-12.27	-25.29	-5.71
EBITA, 3 Yr. CAGR %	20	-14.11	-59.71	10.67	91.93
EBIT, 3 Yr. CAGR %	20.21	-14.11	-54.82	12.69	94.67
Earnings From Cont. Operations, 3 Yr. CAGR %	21.6	-5.07	-39.85	1.7	41.45
Net Income, 3 Yr. CAGR %	20.67	-0.22	-43.99	3.9	43.35
Normalized Net Income, 3 Yr. CAGR %	17.01	23.95	-53.44	-0.22	35.93
Diluted EPS Before Extra, 3 Yr. CAGR %	20.52	-0.33	-43.91	4.11	43.61
Accounts Receivable, 3 Yr. CAGR %	0.05	-4.22	2.03	-21.74	-15.35
Inventory, 3 Yr. CAGR %	26.22	13.48	11.88	-5.38	-9.16
Net Property, Plant and Equip., 3 Yr. CAGR %	13.04	-0.77	-3.12	-0.71	-2.98
Total Assets, 3 Yr. CAGR %	11.66	3.07	2.93	-5.1	-4.92
Tangible Book Value, 3 Yr. CAGR %	9.94	6.23	-2.43	-12.57	-19.78
Common Equity, 3 Yr. CAGR %	9.94	6.23	-1.33	-11.22	-18.28
Cash From Operations, 3 Yr. CAGR %	28.76	132.21	-4.37	-11.71	-33.38
Capital Expenditures, 3 Yr. CAGR %	-14.92	-5	-13.31	13.05	-32.86
Levered Free Cash Flow, 3 Yr. CAGR %	23.03	36.76	33.03	29.72	-5.98
Unlevered Free Cash Flow, 3 Yr. CAGR %	23.41	39.64	32.04	26.71	-0.56
Dividend Per Share, 3 Yr. CAGR %	16.04	-3.85	-41.97	-50.68	-42.76
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	3.87	1.69	-2.89	-9.65	-12.51
Gross Profit, 5 Yr. CAGR %	3.84	-0.95	-3.6	-12.31	-20.13
EBITDA, 5 Yr. CAGR %	1.54	-6.62	-0.66	-8.77	-4.87
EBITA, 5 Yr. CAGR %	0.09	-18	-34.94	24.02	14.81
EBIT, 5 Yr. CAGR %	0.16	-17.94	-30.25	25.37	15.79
Earnings From Cont. Operations, 5 Yr. CAGR %	3.15	-11.59	-18.93	5.12	17.21
Net Income, 5 Yr. CAGR %	3.2	-11.83	-22.7	9.88	17.99
Normalized Net Income, 5 Yr. CAGR %	3.05	0.77	-31.76	22.97	12.84
Diluted EPS Before Extra, 5 Yr. CAGR %	2.77	-12	-22.68	9.99	18.1
Accounts Receivable, 5 Yr. CAGR %	-1.17	-3.57	-1.29	-12.79	-10.49
Inventory, 5 Yr. CAGR %	6.02	5.9	19.54	-0.33	1.23
Net Property, Plant and Equip., 5 Yr. CAGR %	15.48	8.12	7.16	-0.85	-3.27
Total Assets, 5 Yr. CAGR %	9.64	6.42	8.05	-0.2	-3.49
Tangible Book Value, 5 Yr. CAGR %	10.29	3.87	3.62	-2.67	-13.35
Common Equity, 5 Yr. CAGR %	10.27	3.86	4.32	-1.77	-12.37
Cash From Operations, 5 Yr. CAGR %	13.48	2.13	12.06	79.26	-31.99
Capital Expenditures, 5 Yr. CAGR %	-5.08	-4.42	-2.36	-7.96	-23.82
Levered Free Cash Flow, 5 Yr. CAGR %	7.6	26.23	17.28	44.74	7.35
Unlevered Free Cash Flow, 5 Yr. CAGR %	7.74	26.57	17.83	47	8.33
Dividend Per Share, 5 Yr. CAGR %	3.55	-9.25	-23.11	-30.12	-32.87