Cash flow V.S.T. Tillers Tractors Limited

Stocks

531266

INE764D01017

Heavy Machinery & Vehicles

Delayed Bombay S.E. Other stock markets 03:52:27 2026-06-15 am EDT			5-day change	1st Jan Change
4,682.40 ^INR	+3.97%		+1.26%	-25.25%

Jun. 01	VST Tillers Tractors reports total power tillers and tractors sales of 4,472 units for May 2026	RE
May. 15	V.S.T. Tillers Tractors Limited, Q4 2026 Earnings Call, May 15, 2026

4e4c.g5KmRXlLKk_7MJurGYzXWC3mdQAGAniRV2r0OFqUGRg.z6r5H04OeCewVun9cM-mHl6jEERTclXQJgC_Vi_7VV6z6-AXEQNkF8lc2g

Published financial data: V.S.T. TILLERS TRACTORS LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021	2022	2023	2024	2025
Revenues	7.64B	8.54B	10.06B	9.68B	9.95B
Other Revenues, Total	-	-	-	506M	-
Total Revenues	7.64B	8.54B	10.06B	10.19B	9.95B
Cost of Goods Sold, Total	5.15B	5.8B	7.09B	6.62B	6.88B
Gross Profit	2.49B	2.74B	2.97B	3.56B	3.07B
Selling General & Admin Expenses, Total	870M	764M	890M	948M	1.06B
Depreciation & Amortization - (IS)	171M	250M	269M	270M	255M
Other Operating Expenses	660M	718M	784M	837M	861M
Other Operating Expenses, Total	1.7B	1.73B	1.94B	2.06B	2.18B
Operating Income	794M	1.01B	1.03B	1.51B	892M
Interest Expense, Total	-40.06M	-10.45M	-12.72M	-21.49M	-19.62M
Interest And Investment Income	39.44M	38.96M	47.19M	35.74M	40.51M
Net Interest Expenses	-617K	28.51M	34.47M	14.25M	20.9M
Income (Loss) On Equity Invest.	-	-	-	-4.47M	-14.92M
Currency Exchange Gains (Loss)	875K	9.72M	10.43M	7.03M	9.74M
Other Non Operating Income (Expenses)	108M	77.47M	23.31M	20.1M	13.55M
EBT, Excl. Unusual Items	902M	1.13B	1.1B	1.55B	921M
Gain (Loss) On Sale Of Investments	289M	193M	142M	-	280M
Gain (Loss) On Sale Of Assets	-240K	943K	579K	-991K	-718K
Insurance Settlements	1.91M	1.92M	426K	7.56M	4.12M
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	1.19B	1.32B	1.24B	1.55B	1.2B
Income Tax Expense	284M	329M	316M	341M	275M
Earnings From Continuing Operations	908M	993M	924M	1.21B	930M
Net Income to Company	908M	993M	924M	1.21B	930M
Net Income - (IS)	908M	993M	924M	1.21B	930M
Net Income to Common Incl Extra Items	908M	993M	924M	1.21B	930M
Net Income to Common Excl. Extra Items	908M	993M	924M	1.21B	930M
Per Share Items
Net EPS - Basic	105.07	114.94	106.9	140.12	107.6
Basic EPS - Continuing Operations	105.07	114.94	106.9	140.12	107.6
Basic Weighted Average Shares Outstanding	8.64M	8.64M	8.64M	8.64M	8.64M
Net EPS - Diluted	105.07	114.94	106.9	140.1	107.43
Diluted EPS - Continuing Operations	105.07	114.94	106.9	140.1	107.43
Diluted Weighted Average Shares Outstanding	8.64M	8.64M	8.64M	8.64M	8.65M
Normalized Basic EPS	65.23	81.42	79.34	111.77	66.61
Normalized Diluted EPS	65.23	81.42	79.34	111.75	66.5
Dividend Per Share	20	20	25	20	20
Payout Ratio	0.01	17.4	18.71	17.84	18.59
Supplemental Items
EBITDA	957M	1.25B	1.28B	1.76B	1.13B
EBITA	816M	1.03B	1.05B	1.53B	894M
EBIT	794M	1.01B	1.03B	1.51B	892M
EBITDAR	970M	1.26B	1.29B	1.77B	1.14B
Total Revenues (As Reported)	8.1B	8.88B	10.31B	10.29B	10.33B
Effective Tax Rate - (Ratio)	23.86	24.87	25.48	21.97	22.82
Total Current Taxes	303M	307M	306M	295M	258M
Total Deferred Taxes	-18.81M	21.92M	9.71M	46.27M	16.49M
Normalized Net Income	564M	703M	686M	966M	575M
Interest on Long-Term Debt	45.48K	483K	1.1M	1.07M	1.26M
Non-Cash Pension Expense	390K	960K	779K	1.5M	2.6M
Supplemental Operating Expense Items
Advertising Expense	36.84M	48.73M	91.03M	76.62M	45.74M
Selling and Marketing Expenses	36.84M	48.73M	91.03M	76.62M	45.74M
Research And Development Expense From Footnotes	34.58M	39.67M	38.84M	36.66M	15.86M
Net Rental Expense, Total	13.42M	9.16M	8.58M	8.94M	8.02M
Imputed Operating Lease Interest Expense	-	102M	59.49M	94.84M	75.86M
Imputed Operating Lease Depreciation	-	-93.21M	-50.91M	-85.9M	-67.84M
Maintenance & Repair Expenses, Total	54.13M	14.84M	45.21M	47.8M	41.27M
Stock-Based Comp., SG&A Exp. (Total)	-	-	-	2.53M	27.84M
Total Stock-Based Compensation	-	-	-	2.53M	27.84M

Fiscal Period: March	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	288M	252M	109M	437M	712M
Short Term Investments	-	-	105M	-	-
Trading Asset Securities, Total	2.57B	3.3B	3.43B	4.38B	4.84B
Total Cash And Short Term Investments	2.86B	3.55B	3.65B	4.82B	5.55B
Accounts Receivable, Total	818M	676M	1.49B	1.55B	2.06B
Other Receivables	664M	651M	906M	981M	962M
Notes Receivable	1.39M	311K	540K	727K	907K
Total Receivables	1.48B	1.33B	2.4B	2.53B	3.02B
Inventory	1.07B	1.01B	1.08B	1.18B	1.01B
Prepaid Expenses	26.26M	18.97M	25.28M	28.97M	36.92M
Other Current Assets, Total	62.14M	78.8M	96.54M	59.91M	77.9M
Total Current Assets	5.5B	5.98B	7.25B	8.62B	9.69B
Gross Property Plant And Equipment	3.53B	3.72B	3.93B	3.99B	4.18B
Accumulated Depreciation	-1.12B	-1.25B	-1.45B	-1.68B	-1.92B
Net Property Plant And Equipment	2.41B	2.47B	2.48B	2.31B	2.27B
Long-term Investments	548M	837M	868M	461M	397M
Other Intangibles, Total	108M	91.26M	58.41M	22.78M	23.96M
Loans Receivable Long-Term	987K	525K	604K	635K	414K
Deferred Tax Assets Long-Term	5.66M	-	-	-	-
Other Long-Term Assets, Total	281M	283M	258M	254M	275M
Total Assets	8.85B	9.66B	10.91B	11.67B	12.65B
Liabilities
Accounts Payable, Total	831M	822M	1.31B	989M	988M
Accrued Expenses, Total	795M	660M	802M	778M	924M
Current Portion of Leases	1.08M	3.01M	7.6M	8.21M	9M
Unearned Revenue Current, Total	452K	115K	518K	498K	576K
Other Current Liabilities	116M	252M	89.44M	98.05M	111M
Total Current Liabilities	1.74B	1.74B	2.21B	1.87B	2.03B
Long-Term Leases	3.44M	7.45M	11.29M	5.33M	10.64M
Unearned Revenue Non Current	115K	-	1.41M	1.04M	597K
Pension & Other Post Retirement Benefits	-	-	-	36.04M	51.03M
Deferred Tax Liability Non Current	-	16.04M	25.2M	69.61M	85.3M
Other Non Current Liabilities	431M	405M	419M	446M	454M
Total Liabilities	2.18B	2.17B	2.66B	2.43B	2.63B
Common Stock, Total	86.4M	86.4M	86.4M	86.4M	86.43M
Retained Earnings	6.58B	7.4B	8.16B	9.15B	9.91B
Comprehensive Income and Other	5.4M	4.76M	3.12M	125K	25.61M
Total Common Equity	6.68B	7.5B	8.24B	9.24B	10.02B
Total Equity	6.68B	7.5B	8.24B	9.24B	10.02B
Total Liabilities And Equity	8.85B	9.66B	10.91B	11.67B	12.65B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	8.64M	8.64M	8.64M	8.64M	8.64M
ECS Total Common Shares Outstanding	8.64M	8.64M	8.64M	8.64M	8.64M
Book Value / Share	772.69	867.57	954.28	1.07K	1.16K
Tangible Book Value	6.57B	7.4B	8.19B	9.21B	9.99B
Tangible Book Value Per Share	760.2	857	947.52	1.07K	1.16K
Total Debt	4.51M	10.46M	18.88M	13.54M	19.64M
Net Debt	-2.86B	-3.54B	-3.63B	-4.8B	-5.53B
Debt Equivalent of Unfunded Proj. Benefit Obligation	14.08M	11.19M	20.09M	36.04M	51.03M
Debt Equivalent Oper. Leases	107M	73.32M	68.62M	71.55M	64.17M
Equity Method Investments, Total	-	-	-	-	-
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	621M	548M	602M	633M	637M
Inventories - Work In Process, Total	112M	100M	123M	115M	123M
Inventories - Finished Goods, Total	284M	318M	329M	410M	219M
Inventories - Others	51.98M	40.17M	24.53M	20.8M	27.43M
Land - (BS)	522M	489M	489M	489M	489M
Buildings, Total	926M	949M	955M	964M	974M
Machinery, Total	1.82B	2.12B	2.28B	2.42B	2.54B
Full Time Employees	588	649	742	755	809
Accumulated Allowance for Doubtful Accounts (Supple)	200M	236M	280M	323M	331M

Fiscal Period: March	2021	2022	2023	2024	2025
Net Income	908M	993M	924M	1.21B	930M
Depreciation & Amortization - CF	140M	216M	232M	233M	246M
Amortization of Goodwill and Intangible Assets - (CF)	22.49M	23.54M	23.53M	23.53M	2.83M
Depreciation & Amortization, Total	163M	239M	256M	256M	249M
Amortization of Deferred Charges, Total - (CF)	7.79M	11.34M	13.63M	13.74M	5.94M
(Gain) Loss From Sale Of Asset	240K	-943K	-579K	991K	718K
(Gain) Loss on Sale of Investments - (CF)	-289M	-193M	-142M	-506M	-280M
Asset Writedown & Restructuring Costs	-	-	9.45M	-	-
(Income) Loss On Equity Investments - (CF)	-	-	-	4.47M	14.92M
Stock-Based Compensation (CF)	-	-	-	-	27.84M
Provision and Write-off of Bad Debts	97.55M	44.34M	47.31M	44.2M	8.82M
Other Operating Activities, Total	-112M	-138M	-51.48M	-722K	22.73M
Change In Accounts Receivable	46.83M	108M	-863M	-104M	-515M
Change In Inventories	-46.65M	63M	-72.74M	-98.94M	171M
Change In Accounts Payable	773M	36.5M	500M	-258M	187M
Change in Other Net Operating Assets	-1.83M	79.72M	-256M	-76.2M	-56.71M
Cash from Operations	1.55B	1.24B	364M	486M	765M
Capital Expenditure	-282M	-288M	-242M	-74.06M	-204M
Sale of Property, Plant, and Equipment	1.59M	1.96M	2.51M	792K	-
Sale (Purchase) of Real Estate properties	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-1.27B	-850M	-133M	102M	-132M
Other Investing Activities, Total	79.21M	39.79M	56.88M	57.84M	48.6M
Cash from Investing	-1.48B	-1.1B	-316M	86.39M	-287M
Long-Term Debt Repaid, Total	-	-	-7.32M	-9.1M	-12.5M
Total Debt Repaid	-	-	-7.32M	-9.1M	-12.5M
Issuance of Common Stock	-	-	-	-	38K
Common Dividends Paid	-57.7K	-173M	-173M	-216M	-173M
Common & Preferred Stock Dividends Paid	-57.7K	-173M	-173M	-216M	-173M
Special Dividend Paid	-	-	-	-	-
Other Financing Activities, Total	-15.14M	-9.97M	-11.17M	-19.92M	-17.78M
Cash from Financing	-15.2M	-183M	-191M	-245M	-203M
Miscellaneous Cash Flow Adjustments	1	1K	-	-	-1K
Net Change in Cash	56.62M	-36.23M	-143M	328M	275M
Supplemental Items
Cash Interest Paid	15.14M	9.97M	11.17M	19.92M	17.78M
Cash Income Tax Paid (Refund)	253M	353M	301M	296M	210M
Levered Free Cash Flow	1.17B	789M	-41.77M	638M	441M
Unlevered Free Cash Flow	1.2B	795M	-33.82M	652M	453M
Change In Net Working Capital	-812M	-202M	704M	490M	183M
Net Debt Issued / Repaid	-	-	-7.32M	-9.1M	-12.5M

Fiscal Period: March	2021	2022	2023	2024	2025
Profitability
Return on Assets	6.15	6.82	6.25	8.35	4.58
Return on Total Capital	7.97	8.9	8.15	10.76	5.78
Return On Equity %	14.59	14.02	11.74	13.85	9.66
Return on Common Equity	14.59	14.02	11.74	13.85	9.66
Margin Analysis
Gross Profit Margin %	32.64	32.12	29.53	34.98	30.86
SG&A Margin	11.38	8.95	8.85	9.31	10.67
EBITDA Margin %	12.52	14.6	12.7	17.24	11.35
EBITA Margin %	10.68	12.1	10.45	15.04	8.99
EBIT Margin %	10.39	11.83	10.22	14.81	8.96
Income From Continuing Operations Margin %	11.88	11.63	9.18	11.88	9.35
Net Income Margin %	11.88	11.63	9.18	11.88	9.35
Net Avail. For Common Margin %	11.88	11.63	9.18	11.88	9.35
Normalized Net Income Margin	7.37	8.24	6.81	9.48	5.79
Levered Free Cash Flow Margin	15.32	9.24	-0.42	6.26	4.43
Unlevered Free Cash Flow Margin	15.65	9.32	-0.34	6.4	4.55
Asset Turnover
Asset Turnover	0.95	0.92	0.98	0.9	0.82
Fixed Assets Turnover	3.32	3.5	4.07	4.25	4.34
Receivables Turnover (Average Receivables)	8.59	11.43	9.28	6.36	5.51
Inventory Turnover (Average Inventory)	4.92	5.58	6.8	5.87	6.29
Short Term Liquidity
Current Ratio	3.16	3.44	3.28	4.6	4.77
Quick Ratio	2.49	2.81	2.74	3.92	4.22
Operating Cash Flow to Current Liabilities	0.89	0.72	0.17	0.26	0.38
Days Sales Outstanding (Average Receivables)	42.5	31.93	39.32	57.54	66.21
Days Outstanding Inventory (Average Inventory)	74.16	65.36	53.66	62.37	58
Average Days Payable Outstanding	49.5	52.62	54.23	62.51	53.81
Cash Conversion Cycle (Average Days)	67.15	44.66	38.76	57.4	70.39
Long Term Solvency
Total Debt/Equity	0.07	0.14	0.23	0.15	0.2
Total Debt / Total Capital	0.07	0.14	0.23	0.15	0.2
LT Debt/Equity	0.05	0.1	0.14	0.06	0.11
Long-Term Debt / Total Capital	0.05	0.1	0.14	0.06	0.11
Total Liabilities / Total Assets	24.6	22.41	24.42	20.84	20.81
EBIT / Interest Expense	19.81	96.61	80.87	70.17	45.45
EBITDA / Interest Expense	23.88	119.48	100.98	82.1	58.14
(EBITDA - Capex) / Interest Expense	16.83	91.91	81.92	78.66	47.73
Total Debt / EBITDA	0	0.01	0.01	0.01	0.02
Net Debt / EBITDA	-2.99	-2.83	-2.82	-2.72	-4.85
Total Debt / (EBITDA - Capex)	0.01	0.01	0.02	0.01	0.02
Net Debt / (EBITDA - Capex)	-4.24	-3.68	-3.48	-2.84	-5.91
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	40.57	11.73	17.87	1.22	2.74
Gross Profit, 1 Yr. Growth %	50.32	8.55	9.09	19.9	0.38
EBITDA, 1 Yr. Growth %	205.42	30.3	2.65	37.14	-9.72
EBITA, 1 Yr. Growth %	354.79	26.6	1.97	45.19	-12.8
EBIT, 1 Yr. Growth %	404.95	27.22	1.86	46.22	-11.03
Earnings From Cont. Operations, 1 Yr. Growth %	404.15	9.4	-7	31.08	-23.21
Net Income, 1 Yr. Growth %	404.15	9.4	-7	31.08	-23.21
Normalized Net Income, 1 Yr. Growth %	158.41	24.83	-2.55	40.51	-11.38
Diluted EPS Before Extra, 1 Yr. Growth %	404.15	9.4	-7	31.06	-23.32
Accounts Receivable, 1 Yr. Growth %	-14.92	-17.4	120.87	3.96	32.53
Inventory, 1 Yr. Growth %	4.56	-5.89	7.23	9.17	-14.5
Net Property, Plant and Equip., 1 Yr. Growth %	9.55	2.55	0.44	-6.66	-2.06
Total Assets, 1 Yr. Growth %	21.51	9.12	12.91	6.97	8.42
Tangible Book Value, 1 Yr. Growth %	16.26	12.73	10.56	12.55	8.48
Common Equity, 1 Yr. Growth %	15.72	12.28	9.99	12.03	8.47
Cash From Operations, 1 Yr. Growth %	113.83	-19.91	-70.82	33.46	57.46
Capital Expenditures, 1 Yr. Growth %	-20.71	2.06	-15.9	-69.45	175.56
Levered Free Cash Flow, 1 Yr. Growth %	290.53	-32.63	-105.3	-853.52	36.89
Unlevered Free Cash Flow, 1 Yr. Growth %	287.04	-33.5	-104.25	-949.08	35.06
Dividend Per Share, 1 Yr. Growth %	33.33	0	25	-20	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	11.49	25.32	14.76	9.22	-0.59
Gross Profit, 2 Yr. CAGR %	11.35	28.56	8.46	14.37	1.62
EBITDA, 2 Yr. CAGR %	25.51	99.49	15.58	18.78	-6.12
EBITA, 2 Yr. CAGR %	31.71	139.95	13.53	21.84	-7.93
EBIT, 2 Yr. CAGR %	32.8	153.46	13.84	22.2	-7.03
Earnings From Cont. Operations, 2 Yr. CAGR %	40.38	134.85	0.87	10.41	0.33
Net Income, 2 Yr. CAGR %	40.38	134.85	0.87	10.41	0.33
Normalized Net Income, 2 Yr. CAGR %	9.15	79.6	10.29	17.16	-8.49
Diluted EPS Before Extra, 2 Yr. CAGR %	40.38	134.84	0.87	10.4	0.25
Accounts Receivable, 2 Yr. CAGR %	-7.88	-16.17	35.07	51.53	17.38
Inventory, 2 Yr. CAGR %	-7.01	-0.8	0.45	8.19	-3.39
Net Property, Plant and Equip., 2 Yr. CAGR %	7.84	5.99	1.49	-3.17	-4.39
Total Assets, 2 Yr. CAGR %	8.78	15.14	11	9.9	7.7
Tangible Book Value, 2 Yr. CAGR %	6.51	14.48	11.64	11.55	10.5
Common Equity, 2 Yr. CAGR %	6.38	13.98	11.13	11.01	10.24
Cash From Operations, 2 Yr. CAGR %	89.27	31.07	-51.55	-37.59	44.96
Capital Expenditures, 2 Yr. CAGR %	-21.02	-10.05	-7.36	-49.32	-8.25
Levered Free Cash Flow, 2 Yr. CAGR %	172.75	62.2	-81.11	-10.06	128.08
Unlevered Free Cash Flow, 2 Yr. CAGR %	188.84	60.43	-83.18	-9.49	142.91
Dividend Per Share, 2 Yr. CAGR %	15.47	15.47	11.8	0	-10.56
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	0.03	11.57	22.79	10.05	5.22
Gross Profit, 3 Yr. CAGR %	-1.79	10.88	21.45	12.15	4.05
EBITDA, 3 Yr. CAGR %	-7.51	27.09	59.79	22.45	-3.21
EBITA, 3 Yr. CAGR %	-9.47	29.98	80.31	23.34	-4.66
EBIT, 3 Yr. CAGR %	-10.31	30.92	87.04	23.86	-4.07
Earnings From Cont. Operations, 3 Yr. CAGR %	-6.76	29.19	72.46	10.07	-2.18
Net Income, 3 Yr. CAGR %	-6.76	29.19	72.46	10.07	-2.18
Normalized Net Income, 3 Yr. CAGR %	-10.9	14.14	46.49	19.66	-6.48
Diluted EPS Before Extra, 3 Yr. CAGR %	-6.76	29.18	72.46	10.07	-2.23
Accounts Receivable, 3 Yr. CAGR %	-23.97	-11.17	15.78	23.78	44.92
Inventory, 3 Yr. CAGR %	10.9	-6.64	1.81	3.28	0.03
Net Property, Plant and Equip., 3 Yr. CAGR %	7.75	6.05	4.11	-1.3	-2.8
Total Assets, 3 Yr. CAGR %	4.06	8.89	14.4	9.64	9.41
Tangible Book Value, 3 Yr. CAGR %	3.27	8.55	13.16	11.94	10.52
Common Equity, 3 Yr. CAGR %	3.83	8.31	12.64	11.43	10.16
Cash From Operations, 3 Yr. CAGR %	66.74	42.24	-20.44	-32.08	-15.04
Capital Expenditures, 3 Yr. CAGR %	-25.36	-13.98	-12.04	-36	-10.88
Levered Free Cash Flow, 3 Yr. CAGR %	62.83	71.13	-48.16	-18.32	-17.65
Unlevered Free Cash Flow, 3 Yr. CAGR %	66.17	77.03	-52.17	-18.33	-17.12
Dividend Per Share, 3 Yr. CAGR %	10.06	10.06	18.56	0	0
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	3.4	4.8	5.68	10.63	12.84
Gross Profit, 5 Yr. CAGR %	2.51	3.9	2.46	12.12	13.09
EBITDA, 5 Yr. CAGR %	-3.46	3.91	1.12	23.67	29.22
EBITA, 5 Yr. CAGR %	-4.27	2.56	-0.89	26.62	37.88
EBIT, 5 Yr. CAGR %	-4.8	2.09	-1.34	27.36	41.49
Earnings From Cont. Operations, 5 Yr. CAGR %	4.13	3.73	-3.78	21.32	38.86
Net Income, 5 Yr. CAGR %	4.13	3.73	-3.78	21.32	38.86
Normalized Net Income, 5 Yr. CAGR %	-3.79	2.21	-2.96	15.34	21.42
Diluted EPS Before Extra, 5 Yr. CAGR %	4.13	3.73	-3.78	21.32	38.82
Accounts Receivable, 5 Yr. CAGR %	-7.95	-12.57	-4.32	9.99	16.42
Inventory, 5 Yr. CAGR %	5.88	7.32	6.6	-0.97	-0.3
Net Property, Plant and Equip., 5 Yr. CAGR %	13.13	12.5	5.2	2.26	0.62
Total Assets, 5 Yr. CAGR %	10.67	8.89	6.78	9.29	11.67
Tangible Book Value, 5 Yr. CAGR %	9.35	8.17	6.54	9.74	12.09
Common Equity, 5 Yr. CAGR %	9.7	8.43	6.69	9.38	11.67
Cash From Operations, 5 Yr. CAGR %	12.67	7.52	1.77	2.4	1.14
Capital Expenditures, 5 Yr. CAGR %	28.36	-4.13	-18.62	-30.38	-10.55
Levered Free Cash Flow, 5 Yr. CAGR %	18.02	22.51	-31.21	32.3	8
Unlevered Free Cash Flow, 5 Yr. CAGR %	17.79	21.15	-33.53	35.36	7.94
Dividend Per Share, 5 Yr. CAGR %	5.92	5.92	10.76	5.92	5.92