Balance Sheet Vedant Fashions Limited

Equities

MANYAVAR

INE825V01034

Apparel & Accessories Retailers

Market Closed - NSE India S.E. Other stock markets 07:05:04 2026-04-17 am EDT			5-day change	1st Jan Change
442.55 ^INR	+3.11%		+11.68%	-23.97%

Feb. 16	Kotak Securities Upgrades Vedant Fashions to Add from Reduce, Price Target is INR500	MT
Feb. 13	Vedant Fashions Limited, Q3 2026 Earnings Call, Feb 13, 2026

ba000e.pTN7Hg6dn-qhO-Zy70W8h1Aq96ljeuzrBTLEqq-WoZE.5lo-LDnT6rP7Xo0HoBeMwRpbnvNXE72vdnun3urO5KjwYwkmfazIm-8N0g

Published financial data: VEDANT FASHIONS LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021	2022	2023	2024	2025
Revenues	5.65B	10.41B	13.55B	13.68B	13.86B
Total Revenues	5.65B	10.41B	13.55B	13.68B	13.86B
Cost of Goods Sold, Total	1.48B	2.68B	3.53B	3.8B	3.69B
Gross Profit	4.17B	7.73B	10.02B	9.88B	10.17B
Selling General & Admin Expenses, Total	948M	1.45B	1.77B	1.89B	2.12B
Depreciation & Amortization - (IS)	955M	944M	1.04B	1.35B	1.53B
Other Operating Expenses	795M	1.32B	1.54B	1.41B	1.62B
Other Operating Expenses, Total	2.7B	3.71B	4.35B	4.64B	5.27B
Operating Income	1.48B	4.02B	5.67B	5.23B	4.9B
Interest Expense, Total	-258M	-284M	-315M	-445M	-552M
Interest And Investment Income	137M	79.75M	88.62M	135M	264M
Net Interest Expenses	-121M	-204M	-226M	-310M	-288M
Currency Exchange Gains (Loss)	2.82M	580K	50K	-2.35M	-3.31M
Other Non Operating Income (Expenses)	3.88M	8.12M	6.58M	26.49M	9.87M
EBT, Excl. Unusual Items	1.36B	3.82B	5.45B	4.95B	4.62B
Gain (Loss) On Sale Of Investments	78.67M	165M	239M	499M	550M
Gain (Loss) On Sale Of Assets	7.22M	870K	30.55M	350K	1.35M
Insurance Settlements	3.92M	54.54M	5M	2.39M	2.14M
Other Unusual Items	369M	190M	31.74M	33.22M	24.23M
EBT, Incl. Unusual Items	1.82B	4.23B	5.76B	5.48B	5.19B
Income Tax Expense	490M	1.08B	1.47B	1.34B	1.31B
Earnings From Continuing Operations	1.33B	3.15B	4.29B	4.14B	3.88B
Net Income to Company	1.33B	3.15B	4.29B	4.14B	3.88B
Net Income - (IS)	1.33B	3.15B	4.29B	4.14B	3.88B
Net Income to Common Incl Extra Items	1.33B	3.15B	4.29B	4.14B	3.88B
Net Income to Common Excl. Extra Items	1.33B	3.15B	4.29B	4.14B	3.88B
Per Share Items
Net EPS - Basic	5.36	12.9	17.68	17.06	15.99
Basic EPS - Continuing Operations	5.36	12.9	17.68	17.06	15.99
Basic Weighted Average Shares Outstanding	248M	244M	243M	243M	243M
Net EPS - Diluted	5.36	12.9	17.68	17.04	15.98
Diluted EPS - Continuing Operations	5.36	12.9	17.68	17.04	15.98
Diluted Weighted Average Shares Outstanding	248M	244M	243M	243M	243M
Normalized Basic EPS	3.43	9.78	14.04	12.74	11.88
Normalized Diluted EPS	3.43	9.78	14.04	12.73	11.87
Dividend Per Share	-	5	9	8.5	8
Payout Ratio	-	-	28.28	52.76	53.15
Supplemental Items
EBITDA	1.59B	4.11B	5.76B	5.33B	4.97B
EBITA	1.51B	4.05B	5.7B	5.27B	4.9B
EBIT	1.48B	4.02B	5.67B	5.23B	4.9B
EBITDAR	1.89B	4.5B	6.28B	5.89B	5.67B
Total Revenues (As Reported)	6.25B	10.91B	13.95B	14.37B	14.72B
Effective Tax Rate - (Ratio)	26.94	25.55	25.48	24.48	25.22
Total Current Taxes	433M	1.06B	1.44B	1.32B	1.26B
Total Deferred Taxes	56.84M	24.32M	22.62M	23.94M	49.26M
Normalized Net Income	850M	2.39B	3.41B	3.09B	2.89B
Interest on Long-Term Debt	205M	220M	238M	335M	433M
Non-Cash Pension Expense	1.72M	1.96M	2.36M	2.66M	3.34M
Supplemental Operating Expense Items
Advertising Expense	272M	478M	680M	764M	821M
Selling and Marketing Expenses	272M	478M	680M	764M	821M
Net Rental Expense, Total	294M	394M	520M	557M	701M
Imputed Operating Lease Interest Expense	268M	367M	458M	538M	668M
Imputed Operating Lease Depreciation	25.96M	27.62M	62.41M	19.48M	33.26M
Maintenance & Repair Expenses, Total	12.02M	13.22M	13.52M	4.22M	3.76M
Stock-Based Comp., SG&A Exp. (Total)	8.68M	33.92M	42.87M	30.66M	5.59M
Total Stock-Based Compensation	8.68M	33.92M	42.87M	30.66M	5.59M

Fiscal Period: March	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	66.1M	36.09M	97.45M	217M	172M
Short Term Investments	330M	1.01B	2.38B	1.95B	2.04B
Trading Asset Securities, Total	4.23B	3.11B	3.8B	4.1B	5.05B
Total Cash And Short Term Investments	4.63B	4.16B	6.28B	6.26B	7.26B
Accounts Receivable, Total	3.61B	3.97B	4.73B	5.65B	6.19B
Other Receivables	43.08M	157M	7.46M	35.09M	14.39M
Notes Receivable	309K	230K	30K	280K	360K
Total Receivables	3.66B	4.12B	4.74B	5.68B	6.2B
Inventory	1.01B	1.43B	1.74B	1.39B	2.02B
Prepaid Expenses	35.47M	11.64M	22.93M	22.84M	23.46M
Restricted Cash	-	-	50K	-	-
Other Current Assets, Total	421M	614M	600M	568M	559M
Total Current Assets	9.75B	10.34B	13.38B	13.92B	16.06B
Gross Property Plant And Equipment	4.67B	6.04B	6.96B	9.41B	10.57B
Accumulated Depreciation	-1.84B	-2.62B	-3.44B	-4.44B	-5.36B
Net Property Plant And Equipment	2.83B	3.41B	3.52B	4.96B	5.21B
Long-term Investments	800M	1B	1.69B	3.55B	3.42B
Goodwill	157M	157M	157M	157M	157M
Other Intangibles, Total	1.6B	1.58B	1.54B	1.51B	1.51B
Loans Receivable Long-Term	84K	-	-	180K	-
Deferred Tax Assets Long-Term	15.61M	13.06M	7.42M	4.49M	-
Other Long-Term Assets, Total	1.1B	1.19B	1.35B	981M	1.1B
Total Assets	16.26B	17.7B	21.66B	25.09B	27.47B
Liabilities
Accounts Payable, Total	499M	730M	859M	891M	1.02B
Accrued Expenses, Total	122M	201M	122M	138M	113M
Short-term Borrowings	-	-	-	-	-
Current Portion of Leases	707M	853M	976M	1.18B	1.42B
Current Income Taxes Payable	40.94M	53.53M	43.22M	63.48M	66.61M
Unearned Revenue Current, Total	416M	538M	605M	109M	110M
Other Current Liabilities	813M	1.06B	1.36B	1.35B	1.27B
Total Current Liabilities	2.6B	3.43B	3.97B	3.73B	4B
Long-Term Leases	1.4B	1.93B	1.96B	3.27B	3.41B
Unearned Revenue Non Current	357M	393M	440M	584M	549M
Pension & Other Post Retirement Benefits	26.01M	29.91M	35.19M	45.73M	56M
Deferred Tax Liability Non Current	147M	168M	197M	219M	262M
Other Non Current Liabilities	818M	912M	1.06B	1.23B	1.32B
Total Liabilities	5.34B	6.87B	7.66B	9.07B	9.6B
Common Stock, Total	248M	243M	243M	243M	243M
Additional Paid In Capital	1.3B	72.06M	95.71M	150M	350M
Retained Earnings	9.32B	10.45B	13.57B	15.53B	17.18B
Comprehensive Income and Other	44.98M	58.57M	92.28M	99.24M	88.16M
Total Common Equity	10.91B	10.83B	14B	16.02B	17.86B
Total Equity	10.91B	10.83B	14B	16.02B	17.86B
Total Liabilities And Equity	16.26B	17.7B	21.66B	25.09B	27.47B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	248M	243M	243M	243M	243M
ECS Total Common Shares Outstanding	248M	243M	243M	243M	243M
Book Value / Share	44.03	44.61	57.66	65.96	73.53
Tangible Book Value	9.15B	9.09B	12.3B	14.35B	16.2B
Tangible Book Value Per Share	36.93	37.47	50.65	59.08	66.67
Total Debt	2.1B	2.79B	2.93B	4.44B	4.83B
Net Debt	-2.52B	-1.37B	-3.34B	-1.82B	-2.43B
Debt Equivalent of Unfunded Proj. Benefit Obligation	29.79M	34.21M	37.66M	49.15M	59.24M
Debt Equivalent Oper. Leases	2.35B	3.15B	4.16B	4.46B	5.61B
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Raw Materials, Total	147M	227M	205M	143M	156M
Inventories - Work In Process, Total	170M	282M	285M	280M	301M
Inventories - Finished Goods, Total	664M	885M	1.2B	926M	1.52B
Inventories - Others	32.15M	36.48M	44.64M	36.32M	37.82M
Land - (BS)	89.03M	89.03M	89.03M	89.03M	89.03M
Buildings, Total	710M	710M	710M	710M	710M
Machinery, Total	303M	315M	319M	362M	369M
Full Time Employees	-	704	744	754	770
Accumulated Allowance for Doubtful Accounts (Supple)	28.81M	31.86M	42.31M	44.26M	50.85M

Fiscal Period: March	2021	2022	2023	2024	2025
Net Income	1.33B	3.15B	4.29B	4.14B	3.88B
Depreciation & Amortization - CF	923M	911M	1.01B	1.32B	1.53B
Amortization of Goodwill and Intangible Assets - (CF)	30.27M	30.54M	30.51M	30.44M	3.34M
Depreciation & Amortization, Total	954M	942M	1.04B	1.35B	1.53B
Amortization of Deferred Charges, Total - (CF)	1.58M	1.99M	1.49M	1.31M	250K
(Gain) Loss From Sale Of Asset	-7.22M	-870K	-30.55M	-350K	-1.35M
(Gain) Loss on Sale of Investments - (CF)	-78.67M	-165M	-223M	-491M	-543M
Stock-Based Compensation (CF)	-	-	-	30.66M	5.59M
Provision and Write-off of Bad Debts	30.59M	27.9M	2.24M	1.62M	5.96M
Other Operating Activities, Total	-102M	5.19M	190M	298M	318M
Change In Accounts Receivable	116M	-377M	-778M	-920M	-553M
Change In Inventories	196M	-418M	-306M	350M	-633M
Change In Accounts Payable	-27.07M	252M	112M	57.63M	147M
Change in Other Net Operating Assets	114M	92.89M	403M	14.01M	-276M
Cash from Operations	2.53B	3.51B	4.7B	4.83B	3.89B
Capital Expenditure	-125M	-22.6M	-44.76M	-40.22M	-31.15M
Sale of Property, Plant, and Equipment	276M	132M	101M	52.91M	24.31M
Cash Acquisitions	-	-	-	-	-
Divestitures	-	1M	-	-	-
Investment in Marketable and Equity Securities, Total	-1.42B	35.96M	-2.49B	-1.15B	-408M
Other Investing Activities, Total	389M	418M	116M	38.1M	256M
Cash from Investing	-884M	565M	-2.32B	-1.1B	-159M
Short Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	-	-	-	-	-
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	-373M	-615M	-878M	-1.12B	-1.3B
Total Debt Repaid	-373M	-615M	-878M	-1.12B	-1.3B
Issuance of Common Stock	-	46.58M	14.57M	31.06M	22.61M
Repurchase of Common Stock	-1.08B	-3.31B	-	-	-
Common Dividends Paid	-	-	-1.21B	-2.18B	-2.06B
Common & Preferred Stock Dividends Paid	-	-	-1.21B	-2.18B	-2.06B
Other Financing Activities, Total	-207M	-223M	-241M	-337M	-434M
Cash from Financing	-1.66B	-4.1B	-2.32B	-3.62B	-3.77B
Net Change in Cash	-22.56M	-30.01M	61.36M	120M	-44.86M
Supplemental Items
Cash Interest Paid	207M	223M	241M	337M	434M
Cash Income Tax Paid (Refund)	345M	1.09B	1.47B	1.3B	1.26B
Levered Free Cash Flow	2.34B	2.92B	3.87B	3.34B	3.11B
Unlevered Free Cash Flow	2.51B	3.1B	4.07B	3.61B	3.46B
Change In Net Working Capital	-744M	366M	509M	997M	1.11B
Net Debt Issued / Repaid	-373M	-615M	-878M	-1.12B	-1.3B

Fiscal Period: March	2021	2022	2023	2024	2025
Profitability
Return on Assets	5.73	14.78	18.01	14	11.65
Return on Total Capital	7.06	18.85	23.21	17.5	14.19
Return On Equity %	12.32	28.97	34.57	27.6	22.93
Return on Common Equity	12.32	28.97	34.57	27.6	22.93
Margin Analysis
Gross Profit Margin %	73.88	74.24	73.93	72.24	73.35
SG&A Margin	16.78	13.9	13.04	13.81	15.29
EBITDA Margin %	28.2	39.48	42.51	38.98	35.83
EBITA Margin %	26.66	38.87	42.08	38.5	35.36
EBIT Margin %	26.12	38.58	41.86	38.28	35.33
Income From Continuing Operations Margin %	23.53	30.26	31.67	30.29	28.02
Net Income Margin %	23.53	30.26	31.67	30.29	28.02
Net Avail. For Common Margin %	23.53	30.26	31.67	30.29	28.02
Normalized Net Income Margin	15.06	22.94	25.15	22.62	20.81
Levered Free Cash Flow Margin	41.5	28.06	28.6	24.39	22.45
Unlevered Free Cash Flow Margin	44.36	29.76	30.05	26.43	24.93
Asset Turnover
Asset Turnover	0.35	0.61	0.69	0.59	0.53
Fixed Assets Turnover	1.85	3.33	3.91	3.22	2.72
Receivables Turnover (Average Receivables)	1.54	2.75	3.11	2.64	2.34
Inventory Turnover (Average Inventory)	1.33	2.2	2.23	2.43	2.17
Short Term Liquidity
Current Ratio	3.75	3.01	3.37	3.73	4.01
Quick Ratio	3.19	2.41	2.78	3.2	3.36
Operating Cash Flow to Current Liabilities	0.97	1.02	1.18	1.3	0.97
Days Sales Outstanding (Average Receivables)	236.94	132.9	117.21	138.9	155.73
Days Outstanding Inventory (Average Inventory)	274.73	166.23	163.57	150.53	168.23
Average Days Payable Outstanding	143.1	72.38	75.53	92.91	80.71
Cash Conversion Cycle (Average Days)	368.57	226.75	205.25	196.52	243.25
Long Term Solvency
Total Debt/Equity	19.28	25.74	20.96	27.74	27.03
Total Debt / Total Capital	16.16	20.47	17.33	21.72	21.28
LT Debt/Equity	12.8	17.87	13.99	20.39	19.1
Long-Term Debt / Total Capital	10.73	14.21	11.57	15.96	15.04
Total Liabilities / Total Assets	32.86	38.82	35.37	36.15	34.96
EBIT / Interest Expense	5.71	14.13	18.02	11.76	8.87
EBITDA / Interest Expense	9.41	17.44	21.32	14.79	11.65
(EBITDA - Capex) / Interest Expense	8.92	17.36	21.18	14.7	11.59
Total Debt / EBITDA	0.87	0.56	0.44	0.68	0.75
Net Debt / EBITDA	-1.04	-0.28	-0.5	-0.28	-0.38
Total Debt / (EBITDA - Capex)	0.91	0.56	0.44	0.68	0.75
Net Debt / (EBITDA - Capex)	-1.1	-0.28	-0.5	-0.28	-0.38
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-38.31	84.28	30.18	0.93	1.39
Gross Profit, 1 Yr. Growth %	-37.14	85.17	29.63	-1.37	2.95
EBITDA, 1 Yr. Growth %	-49.82	157.99	40.16	-7.44	-6.81
EBITA, 1 Yr. Growth %	-51.12	168.71	40.93	-7.66	-6.89
EBIT, 1 Yr. Growth %	-51.66	172.16	41.24	-7.7	-6.42
Earnings From Cont. Operations, 1 Yr. Growth %	-43.84	136.95	36.26	-3.48	-6.21
Net Income, 1 Yr. Growth %	-43.84	136.95	36.26	-3.48	-6.21
Normalized Net Income, 1 Yr. Growth %	-54.64	180.68	42.74	-9.22	-6.72
Diluted EPS Before Extra, 1 Yr. Growth %	-43.32	140.78	37.04	-3.61	-6.22
Accounts Receivable, 1 Yr. Growth %	-2.91	9.83	19.33	19.24	9.58
Inventory, 1 Yr. Growth %	-16.24	41.25	21.43	-20.17	45.69
Net Property, Plant and Equip., 1 Yr. Growth %	-13.6	20.54	3.24	40.87	5
Total Assets, 1 Yr. Growth %	2.14	8.86	22.39	15.82	9.5
Tangible Book Value, 1 Yr. Growth %	3.2	-0.64	35.22	16.69	12.88
Common Equity, 1 Yr. Growth %	2.38	-0.79	29.29	14.43	11.51
Cash From Operations, 1 Yr. Growth %	3.77	38.95	33.84	2.82	-19.56
Capital Expenditures, 1 Yr. Growth %	-56.05	-81.92	98.05	-10.14	-22.55
Levered Free Cash Flow, 1 Yr. Growth %	51.9	24.58	32.68	-13.91	-6.71
Unlevered Free Cash Flow, 1 Yr. Growth %	47.11	23.65	31.42	-11.24	-4.34
Dividend Per Share, 1 Yr. Growth %	-	-	80	-5.56	-5.88
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-16.01	6.62	54.88	14.62	1.16
Gross Profit, 2 Yr. CAGR %	-15.04	7.89	54.93	13.07	0.76
EBITDA, 2 Yr. CAGR %	-23.68	13.78	90.16	13.9	-7.13
EBITA, 2 Yr. CAGR %	-24.65	14.61	94.6	14.08	-7.28
EBIT, 2 Yr. CAGR %	-25.4	14.71	96.06	14.18	-7.06
Earnings From Cont. Operations, 2 Yr. CAGR %	-14.59	15.36	79.69	14.68	-4.85
Net Income, 2 Yr. CAGR %	-14.59	15.36	79.69	14.68	-4.85
Normalized Net Income, 2 Yr. CAGR %	-29.03	12.83	100.16	13.83	-7.98
Diluted EPS Before Extra, 2 Yr. CAGR %	-14.2	16.85	81.65	14.93	-4.92
Accounts Receivable, 2 Yr. CAGR %	4.19	3.26	14.48	19.29	14.31
Inventory, 2 Yr. CAGR %	5.5	8.78	30.97	-1.54	7.85
Net Property, Plant and Equip., 2 Yr. CAGR %	80.26	2.05	11.56	20.6	21.62
Total Assets, 2 Yr. CAGR %	19.11	5.45	15.43	19.06	12.61
Tangible Book Value, 2 Yr. CAGR %	12.74	1.26	15.91	25.61	14.77
Common Equity, 2 Yr. CAGR %	10.83	0.78	13.25	21.63	12.96
Cash From Operations, 2 Yr. CAGR %	19.56	20.08	36.37	17.31	-9.05
Capital Expenditures, 2 Yr. CAGR %	11.48	-71.81	-40.16	33.4	-16.58
Levered Free Cash Flow, 2 Yr. CAGR %	24.4	37.57	28.57	6.87	-10.38
Unlevered Free Cash Flow, 2 Yr. CAGR %	27.48	34.87	27.47	8	-7.85
Dividend Per Share, 2 Yr. CAGR %	-	58.11	-	30.38	-5.72
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-9.34	9.14	13.96	34.28	10.03
Gross Profit, 3 Yr. CAGR %	-6.84	10.15	14.7	33.28	9.59
EBITDA, 3 Yr. CAGR %	-11.71	14.54	21.97	49.58	6.53
EBITA, 3 Yr. CAGR %	-12.17	15.12	22.79	51.79	6.61
EBIT, 3 Yr. CAGR %	-12.73	14.84	22.94	52.52	6.85
Earnings From Cont. Operations, 3 Yr. CAGR %	-3.5	20.02	21.94	46.07	7.25
Net Income, 3 Yr. CAGR %	-3.5	20.02	21.94	46.07	7.25
Normalized Net Income, 3 Yr. CAGR %	-14.8	12.23	22.03	53.79	6.52
Diluted EPS Before Extra, 3 Yr. CAGR %	-3.89	21.05	23.22	47.06	7.4
Accounts Receivable, 3 Yr. CAGR %	4.5	6.04	8.36	16.05	15.96
Inventory, 3 Yr. CAGR %	4.24	16.28	12.84	11.05	12.2
Net Property, Plant and Equip., 3 Yr. CAGR %	23.78	57.63	2.45	20.58	15.16
Total Assets, 3 Yr. CAGR %	20.1	15.59	10.82	15.56	15.78
Tangible Book Value, 3 Yr. CAGR %	19.43	8.09	11.51	16.17	21.21
Common Equity, 3 Yr. CAGR %	15.68	6.81	9.51	13.64	18.16
Cash From Operations, 3 Yr. CAGR %	68.94	25.71	24.5	24.12	3.45
Capital Expenditures, 3 Yr. CAGR %	-57.09	-39.2	-46.01	-31.47	11.29
Levered Free Cash Flow, 3 Yr. CAGR %	-	24.46	35.92	12.48	2.14
Unlevered Free Cash Flow, 3 Yr. CAGR %	-	26.19	33.71	12.99	3.72
Dividend Per Share, 3 Yr. CAGR %	-	-	65.1	-	16.96
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-	-	12.32	11.3	8.65
Gross Profit, 5 Yr. CAGR %	-	-	14.18	11.31	8.91
EBITDA, 5 Yr. CAGR %	-	-	20.01	14.28	9.37
EBITA, 5 Yr. CAGR %	-	-	20.73	14.7	9.74
EBIT, 5 Yr. CAGR %	-	-	20.63	14.58	9.93
Earnings From Cont. Operations, 5 Yr. CAGR %	-	-	23.74	17.85	10.42
Net Income, 5 Yr. CAGR %	-	-	23.74	17.85	10.42
Normalized Net Income, 5 Yr. CAGR %	-	-	19.9	12.87	9
Diluted EPS Before Extra, 5 Yr. CAGR %	-	-	23.99	18.56	11.08
Accounts Receivable, 5 Yr. CAGR %	-	-	8.38	11.15	10.7
Inventory, 5 Yr. CAGR %	-	-	14.2	8.8	10.82
Net Property, Plant and Equip., 5 Yr. CAGR %	-	-	18.74	41.62	9.72
Total Assets, 5 Yr. CAGR %	-	-	18.21	16.97	11.53
Tangible Book Value, 5 Yr. CAGR %	-	-	18.01	14.78	12.8
Common Equity, 5 Yr. CAGR %	-	-	14.7	12.51	10.88
Cash From Operations, 5 Yr. CAGR %	-	-	55.07	22.28	9.8
Capital Expenditures, 5 Yr. CAGR %	-	-	-50.99	-16.75	-35.74
Levered Free Cash Flow, 5 Yr. CAGR %	-	-	-	17.1	15.06
Unlevered Free Cash Flow, 5 Yr. CAGR %	-	-	-	18.57	15.21
Dividend Per Share, 5 Yr. CAGR %	-	-	-	-	31.95