Income Statement Indus Motor Company Limited

Equities

INDU

PK0054501017

Auto & Truck Manufacturers

End-of-day quote Pakistan S.E. Other stock markets 11/07/2025			5-day change	1st Jan Change
2,060.30 ^PKR	+3.67%		+8.40%	-3.25%

04-30	Indus Motor Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2025	CI
02-28	Indus Motor Company Limited Announces Changes to its Board	CI

c9.YbrdOBwOpwoJjX5SC7gzxXBRky-PiAJwDKOeOpBCHrg.B_-XVWte_UBd-yc0XNtGrj09o3fHsHYoQMTtW90zdc5X4qhBXUDtPDHVRg

Published financial data: INDUS MOTOR COMPANY LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: June	2020	2021	2022	2023	2024
Revenues	86.17B	179B	276B	178B	152B
Total Revenues	86.17B	179B	276B	178B	152B
Cost of Goods Sold, Total	78.83B	163B	257B	170B	133B
Gross Profit	7.34B	16.54B	18.24B	7.79B	19.22B
Selling General & Admin Expenses, Total	2.98B	3.71B	5.42B	4.51B	9.2B
Other Operating Expenses	197M	76.34M	186M	310M	792M
Other Operating Expenses, Total	3.17B	3.78B	5.61B	4.82B	10B
Operating Income	4.17B	12.75B	12.63B	2.97B	9.23B
Interest Expense, Total	-6.49M	-32.75M	-21.52M	-17.83M	-10.76M
Interest And Investment Income	1.2B	1.55B	7.14B	6.29B	6.32B
Net Interest Expenses	1.19B	1.52B	7.12B	6.27B	6.31B
Currency Exchange Gains (Loss)	-17.15M	-1.94M	12.8M	-191M	3.02M
Other Non Operating Income (Expenses)	107M	283M	228M	527M	403M
EBT, Excl. Unusual Items	5.45B	14.56B	19.99B	9.58B	15.94B
Gain (Loss) On Sale Of Investments	1.76B	3.24B	5.08B	6.89B	5.78B
Gain (Loss) On Sale Of Assets	40.61M	72.29M	99.53M	23.79M	109M
Other Unusual Items	38.56M	333M	282M	307M	878M
EBT, Incl. Unusual Items	7.29B	18.2B	25.45B	16.8B	22.71B
Income Tax Expense	2.21B	5.37B	9.65B	7.13B	7.64B
Earnings From Continuing Operations	5.08B	12.83B	15.8B	9.66B	15.07B
Net Income to Company	5.08B	12.83B	15.8B	9.66B	15.07B
Net Income - (IS)	5.08B	12.83B	15.8B	9.66B	15.07B
Net Income to Common Incl Extra Items	5.08B	12.83B	15.8B	9.66B	15.07B
Net Income to Common Excl. Extra Items	5.08B	12.83B	15.8B	9.66B	15.07B
Per Share Items
Net EPS - Basic	64.66	163.21	201.04	122.96	191.76
Basic EPS - Continuing Operations	64.66	163.21	201.04	122.96	191.76
Basic Weighted Average Shares Outstanding	78.6M	78.6M	78.6M	78.6M	78.6M
Net EPS - Diluted	64.66	163.21	201.04	122.96	191.76
Diluted EPS - Continuing Operations	64.66	163.21	201.04	122.96	191.76
Diluted Weighted Average Shares Outstanding	78.6M	78.6M	78.6M	78.6M	78.6M
Normalized Basic EPS	43.32	115.75	158.99	76.15	126.78
Normalized Diluted EPS	43.32	115.75	158.99	76.15	126.78
Dividend Per Share	30	103.5	93.75	71.8	114.7
Payout Ratio	76.9	45.55	56.23	14.29	74.11
Supplemental Items
EBITDA	6.97B	15.84B	15.98B	6.66B	15.06B
EBITA	4.17B	12.75B	12.63B	2.97B	9.23B
EBIT	4.17B	12.75B	12.63B	2.97B	9.23B
EBITDAR	6.98B	15.85B	15.99B	6.67B	15.07B
Effective Tax Rate - (Ratio)	30.26	29.51	37.92	42.46	33.64
Current Domestic Taxes	-	-	-	-	-
Total Current Taxes	2.7B	5.54B	10.24B	6B	10.71B
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	-494M	-174M	-592M	1.13B	-3.07B
Normalized Net Income	3.41B	9.1B	12.5B	5.99B	9.96B
Interest on Long-Term Debt	6.49M	19.66M	18.1M	13.04M	10.76M
Non-Cash Pension Expense	1.31M	-480K	-3.16M	1.88M	-694K
Supplemental Operating Expense Items
Advertising Expense	655M	459M	465M	563M	736M
Selling and Marketing Expenses	1.47B	1.61B	2.11B	1.69B	5.54B
General and Administrative Expenses	1.28B	1.35B	2.06B	2.13B	2.48B
Research And Development Expense From Footnotes	46.5M	12.42M	22.26M	91.25M	613M
Net Rental Expense, Total	3.61M	5.94M	9.19M	9.19M	9.19M
Imputed Operating Lease Interest Expense	557K	2.06M	2.02M	2.98M	3.04M
Imputed Operating Lease Depreciation	3.05M	3.87M	7.17M	6.21M	6.15M
Maintenance & Repair Expenses, Total	438M	425M	548M	426M	450M

Fiscal Period: June	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	1.17B	2.04B	6.79B	6.26B	7.24B
Short Term Investments	34B	32B	55.01B	7.79B	-
Trading Asset Securities, Total	7.19B	50.05B	85.92B	36.35B	76.54B
Total Cash And Short Term Investments	42.37B	84.09B	148B	50.41B	83.78B
Accounts Receivable, Total	1.14B	517M	3.09B	886M	5.99B
Other Receivables	357M	371M	1.32B	670M	351M
Notes Receivable	831M	39.54M	30.97M	49.77M	37.74M
Total Receivables	2.33B	928M	4.44B	1.61B	6.38B
Inventory	16.41B	22.71B	26.97B	29.38B	23.58B
Prepaid Expenses	27.27M	37M	49.61M	64.51M	90.96M
Other Current Assets, Total	2.48B	6.95B	10.95B	16.72B	5.58B
Total Current Assets	63.62B	115B	190B	98.18B	119B
Gross Property Plant And Equipment	35.13B	36.75B	39.2B	52.08B	56.39B
Accumulated Depreciation	-18.63B	-20.98B	-24.16B	-27.7B	-32.91B
Net Property Plant And Equipment	16.5B	15.77B	15.04B	24.38B	23.48B
Long-term Investments	-	3.13B	7.79B	-	-
Other Intangibles, Total	72.55M	39.78M	145M	122M	66.58M
Loans Receivable Long-Term	12.64M	16.86M	15.98M	76.46M	85.46M
Deferred Tax Assets Long-Term	64.49M	231M	828M	-	2.76B
Other Long-Term Assets, Total	10.02M	10.02M	10.02M	10.02M	10.02M
Total Assets	80.28B	134B	214B	123B	146B
Liabilities
Accounts Payable, Total	2.13B	5.43B	8.38B	11.16B	11.3B
Accrued Expenses, Total	8.05B	17.49B	14.21B	19.95B	19.96B
Current Portion of Long-Term Debt	113M	373M	320M	39.98M	39.98M
Current Income Taxes Payable	-	2.62B	5.42B	5.47B	8.22B
Unearned Revenue Current, Total	24.56B	51.31B	112B	9.74B	22.05B
Other Current Liabilities	3.78B	7.74B	19.34B	15.78B	16.8B
Total Current Liabilities	38.63B	84.96B	160B	62.14B	78.38B
Long-Term Debt	479M	590M	280M	240M	200M
Unearned Revenue Non Current	3.8M	6.02M	959K	2.5M	12.9M
Deferred Tax Liability Non Current	-	-	-	311M	-
Other Non Current Liabilities	-	150M	-	-	-
Total Liabilities	39.11B	85.7B	160B	62.69B	78.59B
Common Stock, Total	786M	786M	786M	786M	786M
Additional Paid In Capital	196M	196M	196M	196M	196M
Retained Earnings	40.19B	47.22B	53.03B	59.09B	66.24B
Total Common Equity	41.17B	48.2B	54.01B	60.07B	67.23B
Total Equity	41.17B	48.2B	54.01B	60.07B	67.23B
Total Liabilities And Equity	80.28B	134B	214B	123B	146B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	78.6M	78.6M	78.6M	78.6M	78.6M
ECS Total Common Shares Outstanding	78.6M	78.6M	78.6M	78.6M	78.6M
Book Value / Share	523.78	613.25	687.16	764.25	855.3
Tangible Book Value	41.1B	48.16B	53.87B	59.95B	67.16B
Tangible Book Value Per Share	522.86	612.74	685.32	762.69	854.45
Total Debt	593M	963M	600M	280M	240M
Net Debt	-41.77B	-83.13B	-147B	-50.13B	-83.54B
Debt Equivalent of Unfunded Proj. Benefit Obligation	-5.04M	-32.32M	14.5M	-4.61M	8.56M
Debt Equivalent Oper. Leases	28.88M	47.48M	73.52M	73.52M	73.52M
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	13.28B	13.26B	21.72B	16.47B	17.51B
Inventories - Work In Process, Total	970M	1.21B	2.07B	1.14B	1.5B
Inventories - Finished Goods, Total	1.95B	8.04B	2.9B	11.58B	4.85B
Inventories - Others	1.1B	1.08B	1.23B	1.44B	1.77B
Land - (BS)	109M	216M	216M	216M	216M
Buildings, Total	4.4B	4.49B	4.52B	5.5B	6.45B
Machinery, Total	29.46B	30.92B	32.01B	40.75B	48.28B
Full Time Employees	2.86K	2.94K	3.14K	3.13K	2.58K
Accumulated Allowance for Doubtful Accounts (Supple)	695K	-	579K	22.48M	23.29M

Fiscal Period: June	2020	2021	2022	2023	2024
Net Income	5.08B	12.83B	15.8B	9.66B	15.07B
Depreciation & Amortization - CF	2.8B	3.09B	3.34B	3.69B	5.84B
Depreciation & Amortization, Total	2.8B	3.09B	3.34B	3.69B	5.84B
Amortization of Deferred Charges, Total - (CF)	35.56M	37.32M	35.34M	69.3M	76.5M
(Gain) Loss From Sale Of Asset	-40.61M	-72.29M	-99.53M	-23.79M	-109M
(Gain) Loss on Sale of Investments - (CF)	-1.76B	-3.24B	-5.08B	-6.89B	-5.78B
Net (Increase) Decrease in Loans Originated / Sold - Operating	3.27M	-4.22M	874K	-60.48M	-9M
Provision and Write-off of Bad Debts	-283K	-695K	579K	47.02M	810K
Other Operating Activities, Total	-1.39B	1.6B	-4.52B	-5.47B	-8.38B
Change In Accounts Receivable	1.41B	625M	-2.57B	2.16B	-5.11B
Change In Inventories	-2.62B	-6.29B	-4.33B	-2.7B	4.99B
Change In Accounts Payable	-2.17B	15.96B	8.61B	2.67B	2.95B
Change in Unearned Revenues	16.63B	26.71B	60.72B	-102B	12.31B
Change in Other Net Operating Assets	3.67B	-3.42B	-3.68B	-4.5B	15.24B
Cash from Operations	21.64B	47.82B	68.23B	-104B	37.09B
Capital Expenditure	-5.57B	-2.45B	-2.83B	-13.15B	-5.04B
Sale of Property, Plant, and Equipment	123M	126M	189M	102M	186M
Investment in Marketable and Equity Securities, Total	1.26B	-12.01B	-42.3B	44.41B	-38.29B
Other Investing Activities, Total	1.12B	1.56B	6.91B	6.35B	6.56B
Cash from Investing	-3.06B	-12.78B	-38.03B	37.71B	-36.58B
Long-Term Debt Issued, Total	512M	540M	-	-	-
Total Debt Issued	512M	540M	-	-	-
Long-Term Debt Repaid, Total	-	-129M	-398M	-326M	-39.98M
Total Debt Repaid	-	-129M	-398M	-326M	-39.98M
Common Dividends Paid	-3.91B	-5.84B	-8.89B	-1.38B	-11.17B
Common & Preferred Stock Dividends Paid	-3.91B	-5.84B	-8.89B	-1.38B	-11.17B
Cash from Financing	-3.4B	-5.43B	-9.28B	-1.71B	-11.21B
Net Change in Cash	15.18B	29.61B	20.92B	-67.59B	-10.7B
Supplemental Items
Cash Interest Paid	17.56M	16.88M	18.48M	17M	9.08M
Cash Income Tax Paid (Refund)	2.21B	2.79B	7.44B	5.95B	8.57B
Levered Free Cash Flow	17.13B	45.3B	71.42B	-110B	35B
Unlevered Free Cash Flow	17.13B	45.32B	71.43B	-110B	35.01B
Change In Net Working Capital	-17.26B	-36.68B	-62.98B	103B	-28.37B
Net Debt Issued / Repaid	512M	411M	-398M	-326M	-39.98M

Fiscal Period: June	2020	2021	2022	2023	2024
Profitability
Return on Assets	3.59	7.44	4.54	1.1	4.29
Return on Total Capital	6.36	17.54	15.21	3.23	9.02
Return On Equity %	12.52	28.71	30.92	16.94	23.68
Return on Common Equity	12.52	28.71	30.92	16.94	23.68
Margin Analysis
Gross Profit Margin %	8.52	9.23	6.62	4.38	12.61
SG&A Margin	3.45	2.07	1.97	2.54	6.04
EBITDA Margin %	8.09	8.84	5.8	3.75	9.88
EBITA Margin %	4.84	7.12	4.58	1.67	6.05
EBIT Margin %	4.84	7.12	4.58	1.67	6.05
Income From Continuing Operations Margin %	5.9	7.16	5.74	5.44	9.88
Net Income Margin %	5.9	7.16	5.74	5.44	9.88
Net Avail. For Common Margin %	5.9	7.16	5.74	5.44	9.88
Normalized Net Income Margin	3.95	5.08	4.54	3.37	6.54
Levered Free Cash Flow Margin	19.88	25.28	25.92	-61.99	22.96
Unlevered Free Cash Flow Margin	19.88	25.29	25.93	-61.98	22.96
Asset Turnover
Asset Turnover	1.19	1.67	1.58	1.06	1.14
Fixed Assets Turnover	5.69	11.1	17.88	9.02	6.37
Receivables Turnover (Average Receivables)	46.71	216.01	152.73	89.37	44.33
Inventory Turnover (Average Inventory)	5.17	8.31	10.36	6.03	5.03
Short Term Liquidity
Current Ratio	1.65	1.35	1.19	1.58	1.52
Quick Ratio	1.14	1	0.95	0.84	1.15
Operating Cash Flow to Current Liabilities	0.56	0.56	0.43	-1.67	0.47
Days Sales Outstanding (Average Receivables)	7.84	1.69	2.39	4.08	8.26
Days Outstanding Inventory (Average Inventory)	70.84	43.9	35.24	60.51	72.73
Average Days Payable Outstanding	10.75	8.17	9.64	20.69	32.25
Cash Conversion Cycle (Average Days)	67.93	37.42	27.99	43.91	48.73
Long Term Solvency
Total Debt/Equity	1.44	2	1.11	0.47	0.36
Total Debt / Total Capital	1.42	1.96	1.1	0.46	0.36
LT Debt/Equity	1.16	1.22	0.52	0.4	0.3
Long-Term Debt / Total Capital	1.15	1.2	0.51	0.4	0.3
Total Liabilities / Total Assets	48.72	64	74.76	51.07	53.9
EBIT / Interest Expense	641.86	389.47	586.92	166.47	857.84
EBITDA / Interest Expense	1.07K	483.7	742.34	373.59	1.4K
(EBITDA - Capex) / Interest Expense	216.34	408.75	610.96	-363.61	931.96
Total Debt / EBITDA	0.09	0.06	0.04	0.04	0.02
Net Debt / EBITDA	-5.99	-5.25	-9.21	-7.52	-5.55
Total Debt / (EBITDA - Capex)	0.42	0.07	0.05	-0.04	0.02
Net Debt / (EBITDA - Capex)	-29.73	-6.21	-11.19	7.73	-8.33
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-45.46	107.92	53.77	-35.5	-14.2
Gross Profit, 1 Yr. Growth %	-61.58	125.25	10.31	-57.31	146.84
EBITDA, 1 Yr. Growth %	-58.57	127.19	0.86	-58.3	138.12
EBITA, 1 Yr. Growth %	-71.72	205.97	-0.96	-76.5	250.47
EBIT, 1 Yr. Growth %	-71.72	205.97	-0.96	-76.5	250.47
Earnings From Cont. Operations, 1 Yr. Growth %	-62.95	152.43	23.18	-38.84	55.96
Net Income, 1 Yr. Growth %	-62.95	152.43	23.18	-38.84	55.96
Normalized Net Income, 1 Yr. Growth %	-67.98	167.17	36.26	-52.17	72.54
Diluted EPS Before Extra, 1 Yr. Growth %	-62.95	152.43	23.18	-38.84	55.96
Accounts Receivable, 1 Yr. Growth %	-55.19	-54.7	497.66	-71.33	576.38
Inventory, 1 Yr. Growth %	16.36	38.38	18.75	8.93	-19.73
Net Property, Plant and Equip., 1 Yr. Growth %	19.54	-4.43	-4.63	62.07	-3.67
Total Assets, 1 Yr. Growth %	23.92	66.8	59.79	-42.62	18.78
Tangible Book Value, 1 Yr. Growth %	2.87	17.19	11.84	11.29	12.03
Common Equity, 1 Yr. Growth %	2.81	17.08	12.05	11.22	11.91
Cash From Operations, 1 Yr. Growth %	-241.55	120.97	42.69	-251.82	-135.8
Capital Expenditures, 1 Yr. Growth %	-36.37	-55.91	15.21	364.97	-61.66
Levered Free Cash Flow, 1 Yr. Growth %	-167.81	164.01	57.66	-254.25	-131.72
Unlevered Free Cash Flow, 1 Yr. Growth %	-167.83	164.06	57.62	-254.2	-131.73
Dividend Per Share, 1 Yr. Growth %	-73.91	245	-9.42	-23.41	59.75
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-21.47	6.49	78.81	-0.41	-25.61
Gross Profit, 2 Yr. CAGR %	-44.46	-6.97	57.63	-31.37	2.66
EBITDA, 2 Yr. CAGR %	-42.48	-2.98	51.38	-35.14	-2.89
EBITA, 2 Yr. CAGR %	-53.38	-6.97	74.08	-51.75	-14.53
EBIT, 2 Yr. CAGR %	-53.38	-6.97	74.08	-51.75	-14.53
Earnings From Cont. Operations, 2 Yr. CAGR %	-43.24	-3.29	76.33	-13.2	-2.34
Net Income, 2 Yr. CAGR %	-43.24	-3.29	76.33	-13.2	-2.34
Normalized Net Income, 2 Yr. CAGR %	-50.8	-7.51	91.57	-19.21	-10.76
Diluted EPS Before Extra, 2 Yr. CAGR %	-43.24	-3.29	76.33	-13.2	-2.34
Accounts Receivable, 2 Yr. CAGR %	-11.38	-54.95	64.53	30.9	39.25
Inventory, 2 Yr. CAGR %	19.71	26.89	28.19	13.74	-6.49
Net Property, Plant and Equip., 2 Yr. CAGR %	51.13	6.88	-4.53	24.33	24.95
Total Assets, 2 Yr. CAGR %	-1.01	43.77	63.26	-4.25	-17.45
Tangible Book Value, 2 Yr. CAGR %	5.88	9.8	14.49	11.57	11.66
Common Equity, 2 Yr. CAGR %	5.85	9.71	14.54	11.63	11.57
Cash From Operations, 2 Yr. CAGR %	-1.11	76.85	77.57	47.18	-26.27
Capital Expenditures, 2 Yr. CAGR %	37.44	-47.04	-28.73	131.45	33.51
Levered Free Cash Flow, 2 Yr. CAGR %	-4.71	33.91	104.02	55.95	-29.99
Unlevered Free Cash Flow, 2 Yr. CAGR %	-4.7	33.94	104.01	55.9	-29.99
Dividend Per Share, 2 Yr. CAGR %	-53.71	-5.13	76.78	-16.71	10.61
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-8.44	8.64	20.36	27.29	-5.23
Gross Profit, 3 Yr. CAGR %	-28.1	-11.42	-1.54	1.99	5.15
EBITDA, 3 Yr. CAGR %	-26.45	-9.07	-1.72	-1.5	-1.66
EBITA, 3 Yr. CAGR %	-36.06	-12.72	-5.01	-10.69	-10.23
EBIT, 3 Yr. CAGR %	-36.06	-12.72	-5.01	-10.69	-10.23
Earnings From Cont. Operations, 3 Yr. CAGR %	-26.88	-6.65	4.83	23.89	5.52
Net Income, 3 Yr. CAGR %	-26.88	-6.65	4.83	23.89	5.52
Normalized Net Income, 3 Yr. CAGR %	-33.73	-13.52	5.52	20.68	2.8
Diluted EPS Before Extra, 3 Yr. CAGR %	-26.88	-6.65	4.83	23.89	5.52
Accounts Receivable, 3 Yr. CAGR %	14.59	-29.14	6.65	-8.1	126.3
Inventory, 3 Yr. CAGR %	19.9	25.63	24.12	21.42	1.26
Net Property, Plant and Equip., 3 Yr. CAGR %	38.15	29.72	2.9	13.89	14.19
Total Assets, 3 Yr. CAGR %	7.91	17.79	48.92	15.21	2.88
Tangible Book Value, 3 Yr. CAGR %	9.72	9.52	10.47	13.41	11.72
Common Equity, 3 Yr. CAGR %	9.69	9.47	10.49	13.42	11.73
Cash From Operations, 3 Yr. CAGR %	19.73	29.29	64.64	68.53	-8.12
Capital Expenditures, 3 Yr. CAGR %	22.39	-5.92	-31.37	33.17	27.11
Levered Free Cash Flow, 3 Yr. CAGR %	22.53	33.9	41.4	85.86	-8.23
Unlevered Free Cash Flow, 3 Yr. CAGR %	21.65	33.92	41.41	85.84	-8.24
Dividend Per Share, 3 Yr. CAGR %	-36.1	-9.58	-6.58	33.76	3.48
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-2.24	10.5	19.67	4.93	-0.71
Gross Profit, 5 Yr. CAGR %	-12.3	-1.3	-1.58	-20.02	0.12
EBITDA, 5 Yr. CAGR %	-11.47	-0.04	-1.83	-20.57	-2.19
EBITA, 5 Yr. CAGR %	-18.05	-2.28	-4.55	-31.14	-8.94
EBIT, 5 Yr. CAGR %	-18.05	-2.28	-4.55	-31.14	-8.94
Earnings From Cont. Operations, 5 Yr. CAGR %	-11.02	2.29	3.98	-9.33	1.91
Net Income, 5 Yr. CAGR %	-11.02	2.29	3.98	-9.33	1.91
Normalized Net Income, 5 Yr. CAGR %	-17.11	-3.14	1.32	-15.71	-1.3
Diluted EPS Before Extra, 5 Yr. CAGR %	-11.02	2.29	3.98	-9.33	1.91
Accounts Receivable, 5 Yr. CAGR %	20.59	-14.5	32.43	-9.43	18.66
Inventory, 5 Yr. CAGR %	20.99	23.39	23.15	20.73	10.83
Net Property, Plant and Equip., 5 Yr. CAGR %	26.06	26.24	19.17	27.53	11.21
Total Assets, 5 Yr. CAGR %	9.76	18.41	27.35	8.42	17.62
Tangible Book Value, 5 Yr. CAGR %	11.33	11.77	11.61	10.34	10.95
Common Equity, 5 Yr. CAGR %	11.36	11.77	11.6	10.33	10.92
Cash From Operations, 5 Yr. CAGR %	-5.52	33.18	40.17	36.17	19.39
Capital Expenditures, 5 Yr. CAGR %	50.47	13.29	-1.42	34.86	-10.44
Levered Free Cash Flow, 5 Yr. CAGR %	-9.68	34.23	50.3	42.32	6.74
Unlevered Free Cash Flow, 5 Yr. CAGR %	-9.68	34.24	49.65	42.32	6.75
Dividend Per Share, 5 Yr. CAGR %	-17.81	0.69	-4	-12.5	-0.05