Balance Sheet ALS Limited

Equities

ALQ

AU000000ALQ6

Business Support Services

Market Closed - Australian S.E. Other stock markets 05:13:06 12/12/2025 GMT			5-day change	1st Jan Change
21.79 ^AUD	+2.35%		-1.63%	+44.50%

11-18	ALS Delivers 'Solid' Fiscal H1 With Both Segments Beating Estimates, Says Jefferies	MT
11-18	Australian Shares Fall; James Hardie Industries Posts Lower Fiscal Q2 Adjusted Earnings, Higher Net Sales	MT

e873df7860.iaEsDn35zIHtKg57Q-Of_WSw8GCnolfgjolgeWVLvN8.0PdCez-xveKrZGoNdojQqjfUtlbykW_X2NkkMTET-5iw9UFjKaP08alYSw

Published financial data: ALS LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021	2022	2023	2024	2025
Revenues	1.76B	2.11B	2.28B	2.46B	3B
Total Revenues	1.76B	2.11B	2.28B	2.46B	3B
Cost of Goods Sold, Total	1.24B	1.47B	1.53B	1.68B	2.11B
Gross Profit	518M	636M	753M	779M	888M
Selling General & Admin Expenses, Total	98.6M	112M	133M	137M	172M
Depreciation & Amortization - (IS)	133M	139M	152M	174M	234M
Other Operating Expenses	-	-	-	-	-
Other Operating Expenses, Total	231M	250M	286M	311M	405M
Operating Income	286M	385M	467M	468M	484M
Interest Expense, Total	-42.2M	-40.4M	-50.7M	-67.6M	-92.7M
Interest And Investment Income	2.2M	1.4M	5.4M	10.5M	10M
Net Interest Expenses	-40M	-39M	-45.3M	-57.1M	-82.7M
Income (Loss) On Equity Invest.	3.7M	9M	2.5M	1.6M	10.7M
Other Non Operating Income (Expenses)	4.4M	-	-	-	-
EBT, Excl. Unusual Items	254M	355M	424M	412M	412M
Restructuring Charges	-23.9M	-7.8M	-6.3M	-39M	-16.7M
Merger & Related Restructuring Charges	-2.7M	-8M	-7.3M	-2.8M	-8.2M
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Assets	-	-	-	-	-
Asset Writedown	-	-2.2M	-3.7M	-5.1M	-8.3M
Other Unusual Items	20.7M	-54.7M	-16.4M	-244M	-15.6M
EBT, Incl. Unusual Items	248M	282M	391M	121M	363M
Income Tax Expense	74.4M	90.2M	114M	106M	104M
Earnings From Continuing Operations	174M	192M	276M	15M	259M
Earnings Of Discontinued Operations	-	-	16.2M	-	-
Net Income to Company	174M	192M	292M	15M	259M
Minority Interest	-1.5M	-1.7M	-1.3M	-2.1M	-2.7M
Net Income - (IS)	173M	190M	291M	12.9M	256M
Net Income to Common Incl Extra Items	173M	190M	291M	12.9M	256M
Net Income to Common Excl. Extra Items	173M	190M	275M	12.9M	256M
Per Share Items
Net EPS - Basic	0.36	0.39	0.6	0.03	0.53
Basic EPS - Continuing Operations	0.36	0.39	0.57	0.03	0.53
Basic Weighted Average Shares Outstanding	482M	483M	484M	484M	485M
Net EPS - Diluted	0.36	0.39	0.6	0.03	0.52
Diluted EPS - Continuing Operations	0.36	0.39	0.57	0.03	0.52
Diluted Weighted Average Shares Outstanding	485M	485M	486M	487M	488M
Normalized Basic EPS	0.33	0.46	0.55	0.53	0.52
Normalized Diluted EPS	0.33	0.45	0.54	0.52	0.52
Dividend Per Share	0.23	0.33	0.4	0.39	0.39
Payout Ratio	40.79	68.92	62.02	1.46K	69.13
American Depositary Receipts Ratio (ADR)	4	4	4	4	4
Supplemental Items
EBITDA	370M	473M	565M	573M	616M
EBITA	295M	395M	467M	482M	505M
EBIT	286M	385M	467M	468M	484M
EBITDAR	469M	584M	699M	710M	787M
Total Revenues (As Reported)	-	-	-	-	-
Effective Tax Rate - (Ratio)	29.94	31.94	29.28	87.63	28.62
Total Current Taxes	78.9M	102M	105M	91.8M	97.4M
Total Deferred Taxes	-4.5M	-11.7M	9.7M	14.5M	6.4M
Normalized Net Income	158M	220M	264M	255M	254M
Interest on Long-Term Debt	7.2M	7.1M	7.7M	9M	13.9M
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	-	-	-	-	-
Net Rental Expense, Total	98.6M	112M	133M	137M	172M
Imputed Operating Lease Interest Expense	27.57M	32.68M	40.23M	44.61M	64.15M
Imputed Operating Lease Depreciation	71.03M	78.82M	92.97M	92.59M	107M
Stock-Based Comp., COGS (Total)	5.13M	5.27M	8.15M	7.27M	10.97M
Stock-Based Comp., SG&A Exp. (Total)	-	-	-	-	-
Stock-Based Comp., Other (Total)	-7.83M	-16.27M	-15.35M	-13.67M	-1.97M
Total Stock-Based Compensation	-2.7M	-11M	-7.2M	-6.4M	9M

Fiscal Period: March	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	169M	123M	180M	300M	268M
Total Cash And Short Term Investments	169M	123M	180M	300M	268M
Accounts Receivable, Total	283M	322M	342M	420M	465M
Other Receivables	55.2M	64.8M	74.7M	123M	131M
Notes Receivable	-	13.8M	-	-	-
Total Receivables	338M	400M	417M	543M	596M
Inventory	64.4M	71.2M	101M	108M	130M
Prepaid Expenses	35M	41.8M	47.4M	57.4M	80.5M
Other Current Assets, Total	5M	5.7M	8.4M	19.3M	62.6M
Total Current Assets	611M	642M	753M	1.03B	1.14B
Gross Property Plant And Equipment	1.45B	1.53B	1.64B	1.97B	2.2B
Accumulated Depreciation	-807M	-834M	-828M	-947M	-1.1B
Net Property Plant And Equipment	641M	693M	812M	1.03B	1.1B
Long-term Investments	25.2M	249M	292M	32.7M	36.6M
Goodwill	1.06B	1.12B	1.3B	1.38B	1.52B
Other Intangibles, Total	72.4M	76.2M	113M	133M	167M
Loans Receivable Long-Term	14.7M	1.4M	1.6M	2.9M	7M
Deferred Tax Assets Long-Term	30.8M	41.8M	24.3M	55.1M	59.6M
Other Long-Term Assets, Total	17.5M	22.3M	32.5M	42.3M	32.6M
Total Assets	2.48B	2.84B	3.33B	3.7B	4.06B
Liabilities
Accounts Payable, Total	65.9M	72.8M	101M	122M	163M
Accrued Expenses, Total	61.7M	67.2M	58.4M	64.5M	68.1M
Short-term Borrowings	-	-	-	400K	-
Current Portion of Long-Term Debt	5M	300M	128M	240M	74.6M
Current Portion of Leases	37.2M	42.6M	51.2M	78.1M	89.2M
Current Income Taxes Payable	-	-	-	13.8M	300K
Unearned Revenue Current, Total	15.9M	20.7M	38.6M	46M	46.5M
Other Current Liabilities	192M	236M	236M	287M	304M
Total Current Liabilities	378M	739M	613M	852M	746M
Long-Term Debt	777M	725M	1.07B	1.24B	1.62B
Long-Term Leases	148M	171M	194M	319M	312M
Pension & Other Post Retirement Benefits	8.7M	8M	7.9M	22.1M	22.2M
Deferred Tax Liability Non Current	14M	26.2M	22.5M	36.7M	33M
Other Non Current Liabilities	70.8M	45.4M	40M	35M	38M
Total Liabilities	1.4B	1.71B	1.95B	2.5B	2.77B
Common Stock, Total	1.3B	1.32B	1.33B	1.33B	1.34B
Retained Earnings	-104M	-76.2M	49.5M	-129M	-60.5M
Comprehensive Income and Other	-131M	-125M	-8.7M	-13.2M	2.8M
Total Common Equity	1.07B	1.12B	1.37B	1.18B	1.28B
Minority Interest	10.8M	10.6M	11.3M	13.6M	14.4M
Total Equity	1.08B	1.13B	1.38B	1.2B	1.29B
Total Liabilities And Equity	2.48B	2.84B	3.33B	3.7B	4.06B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	482M	484M	484M	484M	485M
ECS Total Common Shares Outstanding	482M	484M	484M	484M	485M
Book Value / Share	2.22	2.32	2.82	2.44	2.64
Tangible Book Value	-67.5M	-74.7M	-47M	-327M	-405M
Tangible Book Value Per Share	-0.14	-0.15	-0.1	-0.67	-0.84
Total Debt	968M	1.24B	1.45B	1.87B	2.09B
Net Debt	799M	1.11B	1.27B	1.57B	1.83B
Debt Equivalent of Unfunded Proj. Benefit Obligation	-	-	-	-	1.9M
Debt Equivalent Oper. Leases	789M	892M	1.07B	1.1B	1.37B
Minority Interest, Total (Incl. Fin. Div)	10.8M	10.6M	11.3M	13.6M	14.4M
Equity Method Investments, Total	17.6M	241M	284M	27.2M	30.9M
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	52.5M	64.26M	95.2M	101M	122M
Inventories - Work In Process, Total	11M	5.94M	4.9M	5.7M	6.9M
Inventories - Finished Goods, Total	900K	1M	1.2M	1.9M	1.2M
Land - (BS)	236M	240M	260M	289M	301M
Machinery, Total	827M	878M	911M	1.07B	1.24B
Full Time Employees	-	18.5K	19.08K	19.56K	20.52K
Assets under Capital Lease - Gross	-	-	-	-	-
Assets under Capital Lease - Accumulated Depreciation	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	8.9M	6.3M	8.7M	6.9M	5.2M

Fiscal Period: March	2021	2022	2023	2024	2025
Net Income	173M	190M	291M	12.9M	256M
Depreciation & Amortization - CF	120M	125M	152M	154M	205M
Amortization of Goodwill and Intangible Assets - (CF)	8.5M	9.5M	-	14.9M	21.2M
Depreciation & Amortization, Total	129M	135M	152M	169M	226M
Amortization of Deferred Charges, Total - (CF)	4M	4.2M	-	5.1M	7.6M
(Gain) Loss From Sale Of Asset	6.8M	3.9M	-10M	5.4M	-13.6M
Asset Writedown & Restructuring Costs	-	-	-	28.1M	-
(Income) Loss On Equity Investments - (CF)	-3.7M	-9M	-2.5M	-1.6M	-10.7M
Stock-Based Compensation (CF)	-2.7M	-11M	-7.2M	-6.4M	-9M
Net Cash From Discontinued Operations	-	-	6.1M	-	-
Other Operating Activities, Total	2.5M	2M	19.1M	228M	7.9M
Change In Accounts Receivable	-12.8M	-55.9M	-40.9M	-42.9M	-49M
Change In Inventories	4.7M	-6.8M	-17.9M	-1.8M	-17.5M
Change In Accounts Payable	-36.6M	50.1M	23.3M	-23.5M	27.5M
Change In Income Taxes	6.6M	-15.9M	26.2M	-21.6M	-15.7M
Cash from Operations	270M	287M	440M	350M	410M
Capital Expenditure	-81.1M	-119M	-146M	-152M	-165M
Cash Acquisitions	-49.6M	-64.9M	-232M	-91.2M	-198M
Divestitures	-	-	98.9M	-400K	-
Investment in Marketable and Equity Securities, Total	2.6M	-224M	3.6M	9.1M	7M
Other Investing Activities, Total	3.4M	1.9M	8.8M	7.4M	28.5M
Cash from Investing	-125M	-406M	-267M	-227M	-328M
Long-Term Debt Issued, Total	414M	408M	641M	656M	438M
Total Debt Issued	414M	408M	641M	656M	438M
Long-Term Debt Repaid, Total	-723M	-199M	-585M	-470M	-381M
Total Debt Repaid	-723M	-199M	-585M	-470M	-381M
Issuance of Common Stock	-	-	5.3M	-	-
Repurchase of Common Stock	-	-	-	-	-
Common Dividends Paid	-70.4M	-131M	-181M	-189M	-177M
Common & Preferred Stock Dividends Paid	-70.4M	-131M	-181M	-189M	-177M
Other Financing Activities, Total	-900K	-	-1.3M	-800K	-
Cash from Financing	-380M	77.4M	-121M	-3.1M	-120M
Foreign Exchange Rate Adjustments	-20.7M	-4.1M	5.1M	100K	6.2M
Net Change in Cash	-255M	-45.8M	56.8M	120M	-31.9M
Supplemental Items
Cash Interest Paid	42.2M	40.4M	48.8M	64.2M	91.4M
Cash Income Tax Paid (Refund)	67.9M	106M	89.9M	128M	119M
Levered Free Cash Flow	303M	207M	242M	211M	229M
Unlevered Free Cash Flow	330M	232M	274M	254M	287M
Change In Net Working Capital	-102M	17.6M	17.6M	54.4M	92.7M
Net Debt Issued / Repaid	-309M	209M	55.4M	186M	57.1M

Fiscal Period: March	2021	2022	2023	2024	2025
Profitability
Return on Assets	6.62	9.04	9.46	8.32	7.79
Return on Total Capital	7.77	10.93	11.24	9.9	9.36
Return On Equity %	15.9	17.47	22.03	1.16	20.79
Return on Common Equity	15.91	17.49	22.11	1.01	20.8
Margin Analysis
Gross Profit Margin %	29.38	30.14	33.03	31.63	29.62
SG&A Margin	5.6	5.29	5.84	5.57	5.72
EBITDA Margin %	21.02	22.41	24.81	23.29	20.53
EBITA Margin %	16.74	18.71	20.5	19.6	16.83
EBIT Margin %	16.25	18.26	20.5	18.99	16.12
Income From Continuing Operations Margin %	9.88	9.12	12.12	0.61	8.63
Net Income Margin %	9.8	9.03	12.78	0.52	8.54
Net Avail. For Common Margin %	9.8	9.03	12.07	0.52	8.54
Normalized Net Income Margin	8.94	10.45	11.58	10.38	8.48
Levered Free Cash Flow Margin	17.21	9.81	10.61	8.59	7.64
Unlevered Free Cash Flow Margin	18.71	11.01	12	10.3	9.57
Asset Turnover
Asset Turnover	0.65	0.79	0.74	0.7	0.77
Fixed Assets Turnover	2.57	3.18	3.03	2.68	2.82
Receivables Turnover (Average Receivables)	5.93	6.97	6.87	6.46	6.78
Inventory Turnover (Average Inventory)	17.36	21.73	17.7	16.04	17.69
Short Term Liquidity
Current Ratio	1.62	0.87	1.23	1.21	1.53
Quick Ratio	1.34	0.69	0.97	0.99	1.16
Operating Cash Flow to Current Liabilities	0.71	0.39	0.72	0.41	0.55
Days Sales Outstanding (Average Receivables)	61.51	52.34	53.14	56.65	53.84
Days Outstanding Inventory (Average Inventory)	21.02	16.8	20.62	22.81	20.63
Average Days Payable Outstanding	20.26	17.11	20.34	24.12	24.37
Cash Conversion Cycle (Average Days)	62.28	52.03	53.43	55.34	50.09
Long Term Solvency
Total Debt/Equity	89.62	109.45	105.08	156.42	161.74
Total Debt / Total Capital	47.26	52.26	51.24	61	61.79
LT Debt/Equity	85.71	79.18	92.05	129.84	149.08
Long-Term Debt / Total Capital	45.2	37.8	44.89	50.63	56.96
Total Liabilities / Total Assets	56.41	60.25	58.61	67.62	68.14
EBIT / Interest Expense	6.78	9.53	9.21	6.92	5.22
EBITDA / Interest Expense	9.83	12.87	12.22	9.41	7.65
(EBITDA - Capex) / Interest Expense	7.91	9.92	9.34	7.17	5.87
Total Debt / EBITDA	2.33	2.38	2.34	2.94	2.95
Net Debt / EBITDA	1.93	2.14	2.05	2.47	2.57
Total Debt / (EBITDA - Capex)	2.9	3.09	3.06	3.86	3.84
Net Debt / (EBITDA - Capex)	2.39	2.78	2.68	3.24	3.35
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-4.99	19.71	16.77	8	21.85
Gross Profit, 1 Yr. Growth %	-0.37	22.83	21.36	3.43	14.12
EBITDA, 1 Yr. Growth %	-2.55	27.66	21.1	1.4	7.41
EBITA, 1 Yr. Growth %	-2.61	33.9	23.21	1.11	4.62
EBIT, 1 Yr. Growth %	-2.98	34.56	23.21	0.06	3.42
Earnings From Cont. Operations, 1 Yr. Growth %	123.21	12.33	44.21	-94.57	1.63K
Net Income, 1 Yr. Growth %	35.05	12.32	52.86	-95.57	1.89K
Normalized Net Income, 1 Yr. Growth %	-0.9	42.38	21.71	-3.24	-0.36
Diluted EPS Before Extra, 1 Yr. Growth %	126.45	12.17	44.67	-95.32	1.92K
Accounts Receivable, 1 Yr. Growth %	-8.98	13.75	6.25	22.87	10.62
Inventory, 1 Yr. Growth %	-18.38	10.56	42.28	7.11	19.91
Net Property, Plant and Equip., 1 Yr. Growth %	-11.84	9.84	17.18	26.18	7.73
Total Assets, 1 Yr. Growth %	-15.48	14.61	17.08	10.99	9.9
Tangible Book Value, 1 Yr. Growth %	11.57	-19.07	-37.08	595.11	23.97
Common Equity, 1 Yr. Growth %	-2.83	5.8	22.03	-13.43	8.15
Cash From Operations, 1 Yr. Growth %	4.25	7.9	53.38	-20.41	17
Capital Expenditures, 1 Yr. Growth %	-33.03	54.62	22.88	3.83	8.77
Levered Free Cash Flow, 1 Yr. Growth %	153.59	-33	23.55	-12.64	8.38
Unlevered Free Cash Flow, 1 Yr. Growth %	124.58	-30.74	23.91	-7.31	13.17
Dividend Per Share, 1 Yr. Growth %	31.25	41.99	21.04	-1.26	-1.53
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	2.86	6.65	13.75	12.3	14.72
Gross Profit, 2 Yr. CAGR %	4.91	10.61	20.62	12.04	8.64
EBITDA, 2 Yr. CAGR %	2.62	11.52	23.58	10.81	4.36
EBITA, 2 Yr. CAGR %	2.64	14.18	25.91	12.79	2.85
EBIT, 2 Yr. CAGR %	1.7	14.24	27.77	11.03	1.73
Earnings From Cont. Operations, 2 Yr. CAGR %	1.83	56.97	27.08	-72.02	-3.2
Net Income, 2 Yr. CAGR %	6.35	22.09	31.03	-73.98	-6.2
Normalized Net Income, 2 Yr. CAGR %	1.33	17.72	30.63	8.52	-1.81
Diluted EPS Before Extra, 2 Yr. CAGR %	2.14	57.98	27.19	-73.98	-3.71
Accounts Receivable, 2 Yr. CAGR %	1.61	1.75	9.93	14.26	16.58
Inventory, 2 Yr. CAGR %	-5.29	-5	25.42	23.45	13.33
Net Property, Plant and Equip., 2 Yr. CAGR %	20.93	-2.35	13.45	21.59	16.59
Total Assets, 2 Yr. CAGR %	6.62	-1.49	15.84	14	10.45
Tangible Book Value, 2 Yr. CAGR %	56.96	11.12	-28.64	109.13	193.55
Common Equity, 2 Yr. CAGR %	-0.21	0.9	13.63	2.78	-3.24
Cash From Operations, 2 Yr. CAGR %	11.09	5.23	28.65	10.49	-3.51
Capital Expenditures, 2 Yr. CAGR %	-13.7	-0.91	37.84	12.95	6.27
Levered Free Cash Flow, 2 Yr. CAGR %	41.09	31.53	-11.48	3.89	-2.69
Unlevered Free Cash Flow, 2 Yr. CAGR %	37.85	25.76	-9.64	7.17	2.42
Dividend Per Share, 2 Yr. CAGR %	1.32	36.52	31.1	9.32	-1.4
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	6.78	8.19	7.13	11.8	15.4
Gross Profit, 3 Yr. CAGR %	9.22	10.56	13.17	14.59	12.72
EBITDA, 3 Yr. CAGR %	8.78	10.36	14.16	15.7	9.67
EBITA, 3 Yr. CAGR %	10.3	12.14	15.57	17.85	10
EBIT, 3 Yr. CAGR %	9.66	11.63	16.55	17.77	8.44
Earnings From Cont. Operations, 3 Yr. CAGR %	37.21	4.61	52.44	-55.58	10.56
Net Income, 3 Yr. CAGR %	49.36	7.67	31.59	-57.63	10.38
Normalized Net Income, 3 Yr. CAGR %	9.79	12.82	18.42	18.19	5.48
Diluted EPS Before Extra, 3 Yr. CAGR %	39.61	4.77	53.25	-57.7	10.29
Accounts Receivable, 3 Yr. CAGR %	4.01	5.51	3.23	14.09	13.03
Inventory, 3 Yr. CAGR %	-5.29	-0.28	8.69	18.99	22.25
Net Property, Plant and Equip., 3 Yr. CAGR %	17.03	16.51	3.77	17.54	16.78
Total Assets, 3 Yr. CAGR %	6.37	9.29	4.35	14.2	12.62
Tangible Book Value, 3 Yr. CAGR %	-19.52	39.7	-8.07	52.4	75.68
Common Equity, 3 Yr. CAGR %	-1.25	1.43	7.51	3.78	4.54
Cash From Operations, 3 Yr. CAGR %	13.27	9.44	19.31	9.62	12.61
Capital Expenditures, 3 Yr. CAGR %	3.38	2.97	6.46	25.42	11.54
Levered Free Cash Flow, 3 Yr. CAGR %	17.81	10.74	26.48	-11.87	5.37
Unlevered Free Cash Flow, 3 Yr. CAGR %	17.81	10.2	23.08	-8.87	9.13
Dividend Per Share, 3 Yr. CAGR %	10.76	13.39	31.15	19.28	5.58
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	7.29	10.82	9.51	8.14	10.1
Gross Profit, 5 Yr. CAGR %	7.87	12.88	13.64	10.61	11.33
EBITDA, 5 Yr. CAGR %	7.7	13.59	14.47	10.27	10.14
EBITA, 5 Yr. CAGR %	9.62	16.4	16.29	11.51	10.77
EBIT, 5 Yr. CAGR %	10.86	16.02	16.57	11.05	10.38
Earnings From Cont. Operations, 5 Yr. CAGR %	-5.32	13.18	32.6	-38.31	27.12
Net Income, 5 Yr. CAGR %	-6.44	18.48	41.24	-38.99	14.92
Normalized Net Income, 5 Yr. CAGR %	12.86	17.69	17.27	10.74	9.87
Diluted EPS Before Extra, 5 Yr. CAGR %	-6.61	14.19	34.03	-40.02	27.26
Accounts Receivable, 5 Yr. CAGR %	3.16	7.08	6.34	8.92	8.38
Inventory, 5 Yr. CAGR %	-4	1.16	5.97	8.61	10.52
Net Property, Plant and Equip., 5 Yr. CAGR %	6.99	11.88	15.23	18.52	8.72
Total Assets, 5 Yr. CAGR %	2.92	5.76	10.1	11.15	6.75
Tangible Book Value, 5 Yr. CAGR %	-23.24	-17.36	-18.35	64.16	46.26
Common Equity, 5 Yr. CAGR %	-1.91	-0.96	4.25	1.97	3.07
Cash From Operations, 5 Yr. CAGR %	9.75	10.35	18.81	9.86	9.6
Capital Expenditures, 5 Yr. CAGR %	1.93	15.16	14.76	6.85	6.38
Levered Free Cash Flow, 5 Yr. CAGR %	17.98	35.17	5.46	6.77	13.89
Unlevered Free Cash Flow, 5 Yr. CAGR %	16.41	29.84	6.3	7.9	14.36
Dividend Per Share, 5 Yr. CAGR %	11.34	19.43	18.49	11.74	17.01