Balance Sheet Japan Tobacco Inc.

Equities

2914

JP3726800000

Tobacco

Delayed Japan Exchange Other stock markets 02:20:47 13/05/2026 BST			5-day change	1st Jan Change
6,119.00 ^JPY	+1.01%		+2.98%	+8.40%

05-11	Japan Shares Fall as US-Iran Deadlock Fuels Energy Supply Fears; Nintendo Tumbles 8%	MT
05-11	Mitsubishi Motors, Japan Tobacco Gain While Nintendo Slides After Earnings	MT

9c108c49c154a25.7sAXntdpIOK5P3HSFx_VIsMP4IxTHAKbj9RGwQqzpaE.g4NC-bItf4fjaQWkVCqsV6xAqbtgJGjczph3rkGEnZaXjk_crj5igJRYSQ

Published financial data: JAPAN TOBACCO INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	2,325B	2,658B	2,841B	3,150B	3,468B
Total Revenues	2,325B	2,658B	2,841B	3,150B	3,468B
Cost of Goods Sold, Total	957B	1,091B	1,226B	1,407B	1,519B
Gross Profit	1,368B	1,567B	1,615B	1,742B	1,949B
Selling General & Admin Expenses, Total	715B	756B	801B	1,280B	1,009B
R&D Expenses	65.02B	70.81B	75.1B	78.61B	52.4B
Depreciation & Amortization - (IS)	109B	114B	105B	105B	117B
Other Operating Expenses	-7.4B	-11.36B	-11.08B	-22.35B	-67.52B
Other Operating Expenses, Total	881B	930B	970B	1,441B	1,111B
Operating Income	487B	637B	645B	302B	838B
Interest Expense, Total	-23.05B	-27.02B	-28.49B	-42.48B	-76.17B
Interest And Investment Income	13.37B	26.54B	42.82B	67.56B	66.94B
Net Interest Expenses	-9.68B	-485M	14.32B	25.08B	-9.24B
Income (Loss) On Equity Invest.	4B	8.01B	8.33B	12.88B	13.33B
Currency Exchange Gains (Loss)	-15.56B	-35.08B	-51.88B	-81.81B	-97.52B
Other Non Operating Income (Expenses)	-1.39B	-24.56B	-13.25B	-32.96B	-20.5B
EBT, Excl. Unusual Items	464B	585B	603B	225B	724B
Restructuring Charges	-	-	-	-	-
Merger & Related Restructuring Charges	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-	-	-
Gain (Loss) On Sale Of Assets	8.22B	8.9B	18.95B	8.85B	15.77B
Asset Writedown	-	-	-	-	-
EBT, Incl. Unusual Items	472B	593B	622B	234B	740B
Income Tax Expense	132B	149B	136B	51.17B	239B
Earnings From Continuing Operations	340B	444B	485B	183B	501B
Earnings Of Discontinued Operations	-	-	-	-	12.14B
Net Income to Company	340B	444B	485B	183B	513B
Minority Interest	-1.69B	-1.46B	-3.02B	-3.36B	-3.04B
Net Income - (IS)	338B	443B	482B	179B	510B
Net Income to Common Incl Extra Items	338B	443B	482B	179B	510B
Net Income to Common Excl. Extra Items	338B	443B	482B	179B	498B
Per Share Items
Net EPS - Basic	190.76	249.45	271.69	100.95	287.36
Basic EPS - Continuing Operations	190.76	249.45	271.69	100.95	280.52
Basic Weighted Average Shares Outstanding	1.77B	1.77B	1.78B	1.78B	1.78B
Net EPS - Diluted	190.68	249.36	271.63	100.94	287.36
Diluted EPS - Continuing Operations	190.68	249.36	271.63	100.94	280.52
Diluted Weighted Average Shares Outstanding	1.78B	1.78B	1.78B	1.78B	1.78B
Normalized Basic EPS	162.54	205.03	210.48	77.28	253.17
Normalized Diluted EPS	162.47	204.96	210.43	77.27	253.14
Dividend Per Share	140	188	194	194	234
Payout Ratio	74.43	60.12	76.16	195.07	69.95
American Depositary Receipts Ratio (ADR)	0.5	0.5	0.5	0.5	0.5
Supplemental Items
EBITDA	674B	836B	825B	482B	1,034B
EBITA	487B	637B	645B	302B	838B
EBIT	487B	637B	645B	302B	838B
EBITDAR	-	-	-	-	-
Effective Tax Rate - (Ratio)	27.99	25.15	21.93	21.89	32.27
Total Current Taxes	-	-	-	-	-
Total Deferred Taxes	-	-	-	-	-
Normalized Net Income	288B	364B	374B	137B	449B
Interest on Long-Term Debt	-	-	-	-	-
Non-Cash Pension Expense	3.95B	3.88B	7.8B	5.8B	4.36B
Supplemental Operating Expense Items
Advertising Expense	138B	154B	180B	220B	261B
Selling and Marketing Expenses	205B	233B	259B	302B	349B
Research And Development Expense From Footnotes	65.02B	70.81B	75.1B	78.61B	52.4B
Net Rental Expense, Total	-	-	-	-	-
Imputed Operating Lease Interest Expense	-	-	-	-	-
Imputed Operating Lease Depreciation	-	-	-	-	-
Stock-Based Comp., SG&A Exp. (Total)	-	-	-	-	-
Total Stock-Based Compensation	-	-	-	-	-

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	722B	867B	1,040B	1,085B	831B
Short Term Investments	-	-	-	-	-
Total Cash And Short Term Investments	722B	867B	1,040B	1,085B	831B
Accounts Receivable, Total	457B	477B	535B	569B	641B
Other Receivables	19.03B	21.9B	21.8B	-	-
Total Receivables	476B	499B	557B	569B	641B
Inventory	563B	692B	833B	957B	1,060B
Prepaid Expenses	18.34B	18.73B	20.85B	-	-
Other Current Assets, Total	542B	647B	809B	967B	1,179B
Total Current Assets	2,321B	2,724B	3,260B	3,578B	3,711B
Gross Property Plant And Equipment	-	-	-	-	-
Accumulated Depreciation	-	-	-	-	-
Net Property Plant And Equipment	756B	776B	821B	908B	980B
Long-term Investments	209B	265B	288B	301B	251B
Goodwill	2,061B	2,446B	2,616B	2,914B	2,923B
Other Intangibles, Total	307B	246B	207B	486B	396B
Deferred Tax Assets Long-Term	120B	91.43B	89.38B	184B	159B
Other Long-Term Assets, Total	-	-1M	-	-	2M
Total Assets	5,774B	6,548B	7,282B	8,371B	8,419B
Liabilities
Accounts Payable, Total	556B	540B	593B	660B	712B
Accrued Expenses, Total	-	-	-	-	-
Short-term Borrowings	70.64B	63.73B	209B	60.32B	79.44B
Current Portion of Long-Term Debt	72.26B	73.58B	24.36B	118B	184M
Current Portion of Leases	-	-	-	-	-
Current Income Taxes Payable	30.79B	37.47B	29.65B	24.62B	36.55B
Other Current Liabilities	771B	848B	1,071B	1,286B	1,099B
Total Current Liabilities	1,500B	1,563B	1,927B	2,149B	1,927B
Long-Term Debt	776B	821B	909B	1,548B	1,599B
Long-Term Leases	-	-	-	-	-
Pension & Other Post Retirement Benefits	296B	244B	279B	277B	253B
Deferred Tax Liability Non Current	69.96B	40.06B	40.59B	124B	130B
Other Non Current Liabilities	246B	264B	213B	424B	395B
Total Liabilities	2,888B	2,931B	3,370B	4,522B	4,304B
Common Stock, Total	100B	100B	100B	100B	100B
Additional Paid In Capital	736B	736B	736B	737B	737B
Retained Earnings	2,864B	3,090B	3,192B	3,037B	3,214B
Treasury Stock	-491B	-490B	-489B	-489B	-490B
Comprehensive Income and Other	-400B	104B	291B	382B	526B
Total Common Equity	2,809B	3,540B	3,830B	3,767B	4,087B
Minority Interest	76.82B	76.33B	82.34B	82.1B	28.46B
Total Equity	2,886B	3,617B	3,912B	3,849B	4,115B
Total Liabilities And Equity	5,774B	6,548B	7,282B	8,371B	8,419B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	1.77B	1.77B	1.78B	1.78B	1.78B
ECS Total Common Shares Outstanding	1.77B	1.77B	1.78B	1.78B	1.78B
Book Value / Share	1.58K	1.99K	2.16K	2.12K	2.3K
Tangible Book Value	441B	848B	1,007B	366B	768B
Tangible Book Value Per Share	248.6	477.75	567.08	206.08	432.68
Total Debt	919B	958B	1,142B	1,727B	1,679B
Net Debt	197B	91.43B	102B	642B	848B
Debt Equivalent of Unfunded Proj. Benefit Obligation	243B	186B	214B	188B	223B
Debt Equivalent Oper. Leases	-	-	-	-	-
Minority Interest, Total (Incl. Fin. Div)	76.82B	76.33B	82.34B	82.1B	28.46B
Equity Method Investments, Total	41.72B	56.94B	56.73B	50.42B	82.2B
Account Code - Inventory Valuation	-	-	-	-	-
Inventories - Raw Materials, Total	349B	440B	520B	600B	675B
Inventories - Finished Goods, Total	135B	146B	190B	212B	222B
Inventories - Others	79.06B	106B	123B	146B	163B
Land - (BS)	-	-	-	-	-
Machinery, Total	-	-	-	-	-
Full Time Employees	55.38K	52.64K	53.24K	53.59K	52.87K
Accumulated Allowance for Doubtful Accounts (Supple)	1.31B	2.53B	3.9B	7.81B	11.45B

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	472B	593B	622B	234B	740B
Depreciation & Amortization - CF	187B	200B	180B	180B	196B
Amortization of Goodwill and Intangible Assets - (CF)	-	-	-	-	-
Depreciation & Amortization, Total	187B	200B	180B	180B	196B
Amortization of Deferred Charges, Total - (CF)	-	-	-	-	-
(Gain) Loss From Sale Of Asset	18.79B	22.65B	-3.1B	10B	21.32B
(Gain) Loss on Sale of Investments - (CF)	-	-849M	104M	-1.72B	27.13B
Asset Writedown & Restructuring Costs	-	-	-	-	-
(Income) Loss On Equity Investments - (CF)	-4B	-8.01B	-8.33B	-12.88B	-13.33B
Net Cash From Discontinued Operations	-	-	-	-	-4.96B
Other Operating Activities, Total	-132B	-191B	-159B	-155B	-152B
Change In Accounts Receivable	-29.89B	26.57B	-30.17B	45.77B	-33.36B
Change In Inventories	9.77B	-93.91B	-136B	-96.57B	-122B
Change In Accounts Payable	141B	-24.72B	167B	-37.12B	41.85B
Change in Other Net Operating Assets	-64.42B	-39.59B	-65B	464B	-186B
Cash from Operations	599B	484B	567B	630B	514B
Capital Expenditure	-86.35B	-81.41B	-94.86B	-128B	-143B
Cash Acquisitions	-	-	-	-	-24.75B
Divestitures	2.56B	3.03B	1.37B	414M	2.27B
Sale (Purchase) of Real Estate properties	-	-	-	-	-
Sale (Purchase) of Intangible assets	-16.57B	-18B	-26.35B	-22.6B	-19.18B
Investment in Marketable and Equity Securities, Total	-3.88B	-17.95B	-28.65B	-32.46B	-74.85B
Other Investing Activities, Total	6.74B	12.51B	22.36B	-257B	-5.27B
Cash from Investing	-97.5B	-102B	-126B	-440B	-265B
Short Term Debt Issued, Total	22.89B	-	143B	-	20.36B
Long-Term Debt Issued, Total	58.63B	70.7B	62.68B	679B	677B
Total Debt Issued	81.52B	70.7B	206B	679B	697B
Short Term Debt Repaid, Total	-	-27.61B	-	-150B	-
Long-Term Debt Repaid, Total	-160B	-72.85B	-83.1B	-245B	-787B
Total Debt Repaid	-160B	-100B	-83.1B	-395B	-787B
Repurchase of Common Stock	-1M	-1M	-1M	-2M	-1.62B
Common Dividends Paid	-252B	-266B	-367B	-350B	-357B
Common & Preferred Stock Dividends Paid	-252B	-266B	-367B	-350B	-357B
Other Financing Activities, Total	-22.36B	-10.24B	-25.79B	-28.89B	-27.49B
Cash from Financing	-353B	-306B	-270B	-94.91B	-475B
Foreign Exchange Rate Adjustments	34.62B	69.35B	2.94B	-50.98B	-27.02B
Miscellaneous Cash Flow Adjustments	-1M	-	-	-	-16M
Net Change in Cash	183B	145B	173B	44.36B	-253B
Supplemental Items
Cash Interest Paid	19.11B	23.73B	26.32B	33.98B	64.04B
Cash Income Tax Paid (Refund)	142B	194B	159B	161B	208B
Levered Free Cash Flow	413B	292B	350B	194B	168M
Unlevered Free Cash Flow	427B	309B	368B	220B	47.77B
Change In Net Working Capital	-39.04B	189B	94.03B	-2.35B	509B
Net Debt Issued / Repaid	-78.84B	-29.76B	123B	284B	-89.51B

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	5.45	6.46	5.83	2.41	6.24
Return on Total Capital	8.19	9.5	8.37	3.55	9.21
Return On Equity %	12.4	13.66	12.89	4.71	12.58
Return on Common Equity	12.7	13.94	13.09	4.72	12.68
Margin Analysis
Gross Profit Margin %	58.84	58.95	56.85	55.32	56.19
SG&A Margin	30.74	28.46	28.2	40.63	29.09
EBITDA Margin %	28.99	31.47	29.03	15.29	29.81
EBITA Margin %	20.94	23.95	22.71	9.58	24.16
EBIT Margin %	20.94	23.95	22.71	9.58	24.16
Income From Continuing Operations Margin %	14.63	16.71	17.08	5.8	14.45
Net Income Margin %	14.56	16.66	16.98	5.69	14.71
Net Avail. For Common Margin %	14.56	16.66	16.98	5.69	14.36
Normalized Net Income Margin	12.41	13.69	13.15	4.36	12.96
Levered Free Cash Flow Margin	17.77	10.99	12.31	6.15	0
Unlevered Free Cash Flow Margin	18.39	11.62	12.94	7	1.38
Asset Turnover
Asset Turnover	0.42	0.43	0.41	0.4	0.41
Fixed Assets Turnover	3.07	3.47	3.56	3.64	3.67
Receivables Turnover (Average Receivables)	5.41	5.69	5.61	5.7	5.73
Inventory Turnover (Average Inventory)	1.74	1.74	1.61	1.57	1.51
Short Term Liquidity
Current Ratio	1.55	1.74	1.69	1.67	1.93
Quick Ratio	0.8	0.87	0.83	0.77	0.76
Operating Cash Flow to Current Liabilities	0.4	0.31	0.29	0.29	0.27
Days Sales Outstanding (Average Receivables)	67.46	64.12	65.04	64.16	63.66
Days Outstanding Inventory (Average Inventory)	210.36	209.95	226.94	232.72	242.37
Average Days Payable Outstanding	146.98	163.97	151.28	149.58	154.29
Cash Conversion Cycle (Average Days)	130.84	110.1	140.7	147.3	151.74
Long Term Solvency
Total Debt/Equity	31.83	26.5	29.2	44.87	40.79
Total Debt / Total Capital	24.14	20.95	22.6	30.97	28.97
LT Debt/Equity	26.88	22.7	23.23	40.22	38.86
Long-Term Debt / Total Capital	20.39	17.95	17.98	27.77	27.6
Total Liabilities / Total Assets	50.02	44.77	46.27	54.02	51.12
EBIT / Interest Expense	21.12	23.56	22.64	7.1	11
EBITDA / Interest Expense	29.23	30.95	28.95	11.34	13.57
(EBITDA - Capex) / Interest Expense	25.49	27.94	25.62	8.33	11.69
Total Debt / EBITDA	1.36	1.15	1.38	3.59	1.62
Net Debt / EBITDA	0.29	0.11	0.12	1.33	0.82
Total Debt / (EBITDA - Capex)	1.56	1.27	1.56	4.88	1.88
Net Debt / (EBITDA - Capex)	0.34	0.12	0.14	1.82	0.95
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	11.1	14.32	6.89	10.86	10.09
Gross Profit, 1 Yr. Growth %	14.52	14.54	3.08	7.88	11.84
EBITDA, 1 Yr. Growth %	11.1	24.11	-1.38	-41.61	114.68
EBITA, 1 Yr. Growth %	-3.61	30.78	1.33	-53.23	177.72
EBIT, 1 Yr. Growth %	10.95	30.78	1.33	-53.23	177.72
Earnings From Cont. Operations, 1 Yr. Growth %	9.02	30.57	9.26	-62.38	174.42
Net Income, 1 Yr. Growth %	9.1	30.79	8.94	-62.84	184.63
Normalized Net Income, 1 Yr. Growth %	17.38	26.17	2.68	-63.28	227.57
Diluted EPS Before Extra, 1 Yr. Growth %	9.08	30.77	8.93	-62.84	177.91
Accounts Receivable, 1 Yr. Growth %	13.35	4.52	12.17	6.29	12.6
Inventory, 1 Yr. Growth %	4.34	22.86	20.34	14.97	10.74
Net Property, Plant and Equip., 1 Yr. Growth %	-0.45	2.66	5.87	10.49	7.94
Total Assets, 1 Yr. Growth %	7.3	13.4	11.21	14.95	0.58
Tangible Book Value, 1 Yr. Growth %	76.57	92.21	18.73	-63.65	109.94
Common Equity, 1 Yr. Growth %	11.35	26.03	8.18	-1.66	8.5
Cash From Operations, 1 Yr. Growth %	15.21	-19.22	17.2	11.11	-18.41
Capital Expenditures, 1 Yr. Growth %	1.21	-5.72	16.52	34.69	12.08
Levered Free Cash Flow, 1 Yr. Growth %	-0.07	-29.3	19.79	-44.59	-99.91
Unlevered Free Cash Flow, 1 Yr. Growth %	0	-27.73	19	-40.05	-78.32
Dividend Per Share, 1 Yr. Growth %	-9.09	34.29	3.19	0	20.62
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	3.37	12.7	10.55	8.86	10.48
Gross Profit, 2 Yr. CAGR %	5.32	14.53	8.66	5.45	9.84
EBITDA, 2 Yr. CAGR %	2.51	17.43	10.63	-24.12	11.96
EBITA, 2 Yr. CAGR %	-5.2	12.28	15.12	-31.16	13.97
EBIT, 2 Yr. CAGR %	1.9	20.46	15.12	-31.16	13.97
Earnings From Cont. Operations, 2 Yr. CAGR %	-3.01	19.31	19.44	-35.88	1.61
Net Income, 2 Yr. CAGR %	-1.4	19.46	19.37	-36.37	2.85
Normalized Net Income, 2 Yr. CAGR %	5.06	21.69	13.82	-38.59	9.68
Diluted EPS Before Extra, 2 Yr. CAGR %	-1.33	19.44	19.35	-36.38	1.62
Accounts Receivable, 2 Yr. CAGR %	3	8.85	8.28	9.19	9.4
Inventory, 2 Yr. CAGR %	-1.77	13.22	21.59	17.62	12.84
Net Property, Plant and Equip., 2 Yr. CAGR %	-3	1.09	4.25	8.16	9.21
Total Assets, 2 Yr. CAGR %	1.97	10.31	12.3	13.06	7.52
Tangible Book Value, 2 Yr. CAGR %	41.71	84.23	51.07	-34.31	-12.65
Common Equity, 2 Yr. CAGR %	2.72	18.46	16.76	3.14	3.3
Cash From Operations, 2 Yr. CAGR %	5.27	-3.53	-2.7	14.11	-4.78
Capital Expenditures, 2 Yr. CAGR %	-11.94	-2.32	4.81	25.28	22.87
Levered Free Cash Flow, 2 Yr. CAGR %	9.11	-15.95	-7.97	-18.53	-97.81
Unlevered Free Cash Flow, 2 Yr. CAGR %	8.34	-14.99	-7.26	-15.53	-63.95
Dividend Per Share, 2 Yr. CAGR %	-4.65	10.49	17.72	1.58	9.83
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	1.61	6.9	10.73	10.65	9.27
Gross Profit, 3 Yr. CAGR %	2.16	8.31	10.58	8.4	7.54
EBITDA, 3 Yr. CAGR %	-0.32	9.26	10.79	-10.6	7.32
EBITA, 3 Yr. CAGR %	-2.28	5.53	8.5	-14.74	9.59
EBIT, 3 Yr. CAGR %	-2.28	10.74	13.71	-14.74	9.59
Earnings From Cont. Operations, 3 Yr. CAGR %	-4.24	7.09	15.86	-18.73	4.1
Net Income, 3 Yr. CAGR %	-4.26	8.34	15.84	-19.1	4.84
Normalized Net Income, 3 Yr. CAGR %	-1.93	11.67	14.99	-21.93	7.3
Diluted EPS Before Extra, 3 Yr. CAGR %	-3.95	8.38	15.83	-19.11	4
Accounts Receivable, 3 Yr. CAGR %	-0	3.5	9.94	7.61	10.32
Inventory, 3 Yr. CAGR %	-4.63	5.83	15.54	19.34	15.28
Net Property, Plant and Equip., 3 Yr. CAGR %	-0.13	-1.15	2.66	6.29	8.09
Total Assets, 3 Yr. CAGR %	1.87	5.65	10.61	13.18	8.74
Tangible Book Value, 3 Yr. CAGR %	54.72	56.87	59.13	-6.04	-3.24
Common Equity, 3 Yr. CAGR %	2.21	9.96	14.93	10.27	4.9
Cash From Operations, 3 Yr. CAGR %	9.08	-3.62	2.94	1.7	2.04
Capital Expenditures, 3 Yr. CAGR %	-14.59	-9.92	3.6	13.95	20.71
Levered Free Cash Flow, 3 Yr. CAGR %	10.9	-5.58	-5.41	-22.29	-91.69
Unlevered Free Cash Flow, 3 Yr. CAGR %	10.95	-5.34	-4.9	-19.81	-46.32
Dividend Per Share, 3 Yr. CAGR %	-2.27	6.88	8	11.49	7.57
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	1.64	4.43	5.1	7.68	10.63
Gross Profit, 5 Yr. CAGR %	1.48	3.87	4.71	7.15	10.28
EBITDA, 5 Yr. CAGR %	0.36	4.78	3.93	-5.57	11.26
EBITA, 5 Yr. CAGR %	-3.57	1.79	4.34	-11.04	10.66
EBIT, 5 Yr. CAGR %	-1.83	3.75	4.34	-8.44	13.81
Earnings From Cont. Operations, 5 Yr. CAGR %	-4.39	2.28	4.61	-12.77	9.94
Net Income, 5 Yr. CAGR %	-4.3	2.44	4.57	-12.44	10.46
Normalized Net Income, 5 Yr. CAGR %	-2.45	2.68	4.09	-12.09	12.84
Diluted EPS Before Extra, 5 Yr. CAGR %	-4.12	2.63	4.77	-12.42	9.92
Accounts Receivable, 5 Yr. CAGR %	3.46	2.79	3.23	5.74	9.73
Inventory, 5 Yr. CAGR %	0.15	2.45	5.1	10.4	14.45
Net Property, Plant and Equip., 5 Yr. CAGR %	2.11	0.8	1.6	2.48	5.23
Total Assets, 5 Yr. CAGR %	4.01	4.63	5.92	8.55	9.36
Tangible Book Value, 5 Yr. CAGR %	0.51	16.73	53.25	10.74	25.19
Common Equity, 5 Yr. CAGR %	2.72	5.09	7.8	7.18	10.13
Cash From Operations, 5 Yr. CAGR %	9.73	2.91	4.21	3.12	-0.22
Capital Expenditures, 5 Yr. CAGR %	-3.1	-8.03	-7.3	2.79	10.91
Levered Free Cash Flow, 5 Yr. CAGR %	13.26	13.28	2.93	-10.99	-79.04
Unlevered Free Cash Flow, 5 Yr. CAGR %	13.49	13.52	3.27	-9.55	-35.48
Dividend Per Share, 5 Yr. CAGR %	1.49	6.07	5.28	4.73	8.73