Balance Sheet Lloyds Metals and Energy Limited

Equities

512455

INE281B01032

Iron & Steel

Delayed Bombay S.E. Other stock markets 08:45:29 08/06/2026 BST			5-day change	1st Jan Change
1,744.85 ^INR	-1.92%		-3.89%	+31.99%

05-27	Nomura Adjusts Lloyds Metals and Energy's Price Target to INR2,050 From INR1,600, Keeps at Buy	MT
05-22	Lloyds Metals and Energy Limited Announces Demise of Mahendra Singh Mehta, Independent Director, Member of Audit Committee, Stakeholders? Relationship Committee, Nomination and Remuneration Committee and Committee of Board of Directors on May 22, 2026	CI

49a2ebed44.iQa-5HALqAHCrml3MRci4jZfi6ncLluynU5oLc-TPbA.70Xtjgpo8nWH-yoZAE4W2lxqzviNSGiB0iklR6vQCv25NYqcHFqZbYn_WQ

Published financial data: LLOYDS METALS AND ENERGY LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022	2023	2024	2025	2026
Revenues	6.97B	33.92B	65.22B	66.26B	168B
Other Revenues, Total	-	-	-	951M	3.13B
Total Revenues	6.97B	33.92B	65.22B	67.21B	171B
Cost of Goods Sold, Total	3.15B	5.48B	41.44B	41.42B	79.54B
Gross Profit	3.83B	28.45B	23.78B	25.8B	91.81B
Selling General & Admin Expenses, Total	184M	543M	1.18B	1.63B	12.93B
Provision for Bad Debts	-	-	-	-	-
Depreciation & Amortization - (IS)	180M	230M	490M	808M	6.07B
Amortization of Goodwill and Intangible Assets - (IS)	-	-	-	-	-
Other Operating Expenses	1.9B	19.26B	5.28B	4.63B	17.19B
Other Operating Expenses, Total	2.27B	20.03B	6.95B	7.07B	36.19B
Operating Income	1.56B	8.42B	16.83B	18.72B	55.63B
Interest Expense, Total	-160M	-639M	-51.8M	-256M	-4.89B
Interest And Investment Income	6.12M	56.9M	231M	493M	1.37B
Net Interest Expenses	-154M	-582M	179M	237M	-3.52B
Income (Loss) On Equity Invest.	733K	-100K	-	-	206M
Other Non Operating Income (Expenses)	-13.41M	96.1M	63.2M	-10.8M	-49.5M
EBT, Excl. Unusual Items	1.39B	7.93B	17.07B	18.95B	52.26B
Gain (Loss) On Sale Of Investments	-	72.4M	198M	-	64.7M
Gain (Loss) On Sale Of Assets	-896K	-36.6M	-1.5M	13.8M	41.8M
Other Unusual Items	-514M	-11.94B	-	-	-
EBT, Incl. Unusual Items	879M	-3.98B	17.27B	18.96B	52.37B
Income Tax Expense	-95.07M	-1.09B	4.84B	4.46B	14.08B
Earnings From Continuing Operations	974M	-2.89B	12.43B	14.5B	38.29B
Net Income to Company	974M	-2.89B	12.43B	14.5B	38.29B
Minority Interest	-	-	-	-	-1.48B
Net Income - (IS)	974M	-2.89B	12.43B	14.5B	36.81B
Net Income to Common Incl Extra Items	974M	-2.89B	12.43B	14.5B	36.81B
Net Income to Common Excl. Extra Items	974M	-2.89B	12.43B	14.5B	36.81B
Per Share Items
Net EPS - Basic	2.86	-6.53	24.62	28.01	69.41
Basic EPS - Continuing Operations	2.86	-6.53	24.62	28.01	69.41
Basic Weighted Average Shares Outstanding	341M	442M	505M	518M	530M
Net EPS - Diluted	2.78	-6.53	24.43	26.12	66.87
Diluted EPS - Continuing Operations	2.78	-6.53	24.43	26.12	66.87
Diluted Weighted Average Shares Outstanding	356M	442M	509M	555M	550M
Normalized Basic EPS	2.55	11.23	21.13	22.87	58.81
Normalized Diluted EPS	2.45	11.23	20.97	21.33	56.66
Dividend Per Share	0.5	-	1	1	1
Payout Ratio	-	-7.71	-	3.61	1.42
Supplemental Items
EBITDA	1.74B	8.64B	17.27B	19.48B	61.6B
EBITA	1.56B	8.42B	16.83B	18.72B	55.63B
EBIT	1.56B	8.42B	16.83B	18.72B	55.63B
EBITDAR	-	-	-	-	-
Total Revenues (As Reported)	7.27B	34.67B	65.75B	67.73B	173B
Effective Tax Rate - (Ratio)	-10.82	27.44	28.01	23.53	26.89
Total Current Taxes	-	-	2.6B	4.57B	12.25B
Total Deferred Taxes	-95.07M	-1.09B	2.24B	-105M	1.83B
Normalized Net Income	871M	4.96B	10.67B	11.84B	31.19B
Interest on Long-Term Debt	950K	8.6M	34.4M	50.6M	-
Non-Cash Pension Expense	4.11M	4.3M	11.7M	12M	15.9M
Supplemental Operating Expense Items
Advertising Expense	-	-	-	-	-
Selling and Marketing Expenses	-	-	-	-	-
Net Rental Expense, Total	-	-	-	-	-
Imputed Operating Lease Interest Expense	-	-	-	-	-
Imputed Operating Lease Depreciation	-	-	-	-	-
Maintenance & Repair Expenses, Total	20.71M	74.7M	124M	118M	2.25B
Stock-Based Comp., SG&A Exp. (Total)	2.08M	73.5M	360M	-	-
Stock-Based Comp., Other (Total)	-3.95M	-	-	530M	1.8B
Total Stock-Based Compensation	-1.86M	73.5M	360M	530M	1.8B

Fiscal Period: March	2022	2023	2024	2025	2026
Assets
Cash And Equivalents	137M	276M	25.9M	400M	21.22B
Short Term Investments	-	1.9B	2.27B	4.95B	5.81B
Trading Asset Securities, Total	-	368M	290M	751M	1.05B
Total Cash And Short Term Investments	137M	2.54B	2.59B	6.1B	28.08B
Accounts Receivable, Total	237M	245M	799M	1.71B	14.81B
Other Receivables	742M	1.71B	1.79B	11.86B	5.95B
Notes Receivable	-	251M	15M	2.51B	8.9B
Total Receivables	979M	2.21B	2.6B	16.08B	29.65B
Inventory	1.67B	2.7B	2.31B	4.32B	26.6B
Prepaid Expenses	16.4M	96.4M	113M	698M	2.42B
Other Current Assets, Total	288M	1.92B	3.66B	3.01B	11.49B
Total Current Assets	3.09B	9.47B	11.27B	30.2B	98.24B
Gross Property Plant And Equipment	8.47B	12.88B	29.28B	62.93B	300B
Accumulated Depreciation	-3.62B	-3.83B	-4.25B	-5B	-57.01B
Net Property Plant And Equipment	4.86B	9.05B	25.03B	57.94B	243B
Long-term Investments	2.09M	400K	400K	400K	5.61B
Goodwill	-	-	-	-	16.95B
Other Intangibles, Total	-	-	-	-	10.93B
Loans Receivable Long-Term	-	-	-	323M	474M
Deferred Tax Assets Long-Term	282M	1.37B	400K	2M	-
Other Long-Term Assets, Total	8.66M	363M	3.07B	5.71B	41.03B
Total Assets	8.24B	20.26B	39.38B	94.17B	416B
Liabilities
Accounts Payable, Total	152M	745M	3.95B	363M	26.64B
Accrued Expenses, Total	154M	152M	265M	243M	787M
Short-term Borrowings	189M	614M	1.28B	2.11B	65.31B
Current Portion of Long-Term Debt	198M	15.7M	-	-	-
Current Portion of Leases	2.09M	6.1M	36.9M	35M	766M
Current Income Taxes Payable	-	-	2.6B	7.16B	1.42B
Other Current Liabilities	487M	3.19B	1.72B	11.23B	26.06B
Total Current Liabilities	1.18B	4.72B	9.86B	21.14B	121B
Long-Term Debt	567M	-	-	7.54B	138B
Long-Term Leases	4.3M	21.9M	294M	359M	2.59B
Pension & Other Post Retirement Benefits	45.82M	134M	140M	196M	1B
Deferred Tax Liability Non Current	-	-	864M	757M	2.02B
Other Non Current Liabilities	1.62B	91.2M	109M	154M	8.75B
Total Liabilities	3.42B	4.97B	11.27B	30.15B	274B
Common Stock, Total	369M	505M	505M	523M	563M
Additional Paid In Capital	2.13B	15.08B	15.14B	27B	69.93B
Retained Earnings	1.35B	-1.18B	11.25B	25.23B	60.73B
Comprehensive Income and Other	974M	882M	1.21B	11.27B	7.49B
Total Common Equity	4.82B	15.29B	28.11B	64.02B	139B
Minority Interest	-	-	-	-	3.95B
Total Equity	4.82B	15.29B	28.11B	64.02B	143B
Total Liabilities And Equity	8.24B	20.26B	39.38B	94.17B	416B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	369M	505M	505M	523M	563M
ECS Total Common Shares Outstanding	369M	505M	505M	523M	563M
Book Value / Share	13.06	30.29	55.63	122.35	246.47
Tangible Book Value	4.82B	15.29B	28.11B	64.02B	111B
Tangible Book Value Per Share	13.06	30.29	55.63	122.35	196.92
Total Debt	961M	658M	1.62B	10.04B	207B
Net Debt	823M	-1.89B	-971M	3.94B	179B
Debt Equivalent of Unfunded Proj. Benefit Obligation	57.77M	166M	178M	282M	365M
Debt Equivalent Oper. Leases	-	-	-	-	-
Minority Interest, Total (Incl. Fin. Div)	-	-	-	-	3.95B
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	209M	375M	464M	234M	2.32B
Inventories - Work In Process, Total	765M	5.9M	6M	2.9M	2.13B
Inventories - Finished Goods, Total	376M	866M	203M	132M	6.83B
Inventories - Others	319M	1.45B	1.64B	3.95B	15.32B
Land - (BS)	96.92M	100M	145M	196M	1.08B
Buildings, Total	369M	654M	2.4B	3.13B	14B
Machinery, Total	6.55B	7.09B	12.54B	16.27B	139B
Full Time Employees	415	737	-	1.83K	4.19K
Assets under Capital Lease - Gross	17.09M	17.1M	17.1M	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	-	-	-	-	-

Fiscal Period: March	2022	2023	2024	2025	2026
Net Income	974M	-2.89B	12.43B	14.5B	36.81B
Depreciation & Amortization - CF	180M	230M	489M	808M	6.07B
Depreciation & Amortization, Total	180M	230M	489M	808M	6.07B
(Gain) Loss From Sale Of Asset	896K	36.6M	2.7M	-13.8M	-51.8M
(Gain) Loss on Sale of Investments - (CF)	-	-	-198M	-	-57.9M
Stock-Based Compensation (CF)	-1.86M	67.8M	360M	530M	1.8B
Provision and Write-off of Bad Debts	-	-	-	-	67.2M
Other Operating Activities, Total	4.18M	-75.8M	2.39B	-679M	7.04B
Change In Accounts Receivable	-168M	-6.6M	-	-	-
Change In Inventories	-511M	-1.03B	387M	-2.01B	-5.86B
Change In Accounts Payable	-201M	593M	-	-	-
Change in Other Net Operating Assets	-1.06B	-2.09B	1.15B	-1.08B	-16.61B
Cash from Operations	-782M	-5.16B	17.01B	12.05B	29.21B
Capital Expenditure	-574M	-3.88B	-16.94B	-36.96B	-99.62B
Sale of Property, Plant, and Equipment	-	-	-	884M	-
Cash Acquisitions	-	-	-1M	-1.6M	-6.17B
Investment in Marketable and Equity Securities, Total	-	-2.29B	-277M	-4.15B	2.2B
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-	-	-	-
Other Investing Activities, Total	739K	49.3M	-34.8M	461M	-1.84B
Cash from Investing	-574M	-6.12B	-17.25B	-39.76B	-105B
Short Term Debt Issued, Total	-	-	-	2.2M	-
Long-Term Debt Issued, Total	752M	-	-	7.46B	61.34B
Total Debt Issued	752M	-	-	7.46B	61.34B
Long-Term Debt Repaid, Total	-1.18B	-750M	-	-	-
Total Debt Repaid	-1.18B	-750M	-	-	-
Issuance of Common Stock	2.02B	12.93B	1.7M	21.41B	30.63B
Common Dividends Paid	-	-222M	-	-523M	-523M
Common & Preferred Stock Dividends Paid	-	-222M	-	-523M	-523M
Other Financing Activities, Total	-98.58M	-529M	-7.5M	-271M	-5.1B
Cash from Financing	1.49B	11.43B	-5.8M	28.08B	86.33B
Miscellaneous Cash Flow Adjustments	-	100K	-100K	-	10.68B
Net Change in Cash	133M	138M	-252M	374M	20.8B
Supplemental Items
Cash Interest Paid	98.58M	658M	7.5M	255M	1.3B
Cash Income Tax Paid (Refund)	3.02M	32.5M	2.27B	4.92B	11.75B
Levered Free Cash Flow	103M	604M	-3.17B	-29.03B	-72.71B
Unlevered Free Cash Flow	202M	1B	-3.14B	-28.87B	-69.65B
Change In Net Working Capital	376M	678M	-2.44B	4.95B	12.68B
Net Debt Issued / Repaid	-429M	-750M	-	7.46B	61.34B

Fiscal Period: March	2022	2023	2024	2025	2026
Profitability
Return on Assets	12.63	36.92	35.27	17.52	13.75
Return on Total Capital	20.86	48.44	46.05	22.55	16.35
Return On Equity %	29.34	-28.7	57.28	31.48	36.94
Return on Common Equity	29.34	-28.7	57.28	31.48	36.21
Margin Analysis
Gross Profit Margin %	54.85	83.86	36.46	38.38	53.58
SG&A Margin	2.63	1.6	1.81	2.43	7.54
EBITDA Margin %	24.91	25.46	26.48	28.98	35.95
EBITA Margin %	22.36	24.81	25.8	27.85	32.46
EBIT Margin %	22.36	24.81	25.8	27.85	32.46
Income From Continuing Operations Margin %	13.96	-8.51	19.06	21.57	22.34
Net Income Margin %	13.96	-8.51	19.06	21.57	21.48
Net Avail. For Common Margin %	13.96	-8.51	19.06	21.57	21.48
Normalized Net Income Margin	12.48	14.61	16.36	17.62	18.2
Levered Free Cash Flow Margin	1.47	1.78	-4.86	-43.19	-42.43
Unlevered Free Cash Flow Margin	2.9	2.96	-4.81	-42.95	-40.65
Asset Turnover
Asset Turnover	0.9	2.38	2.19	1.01	0.68
Fixed Assets Turnover	1.5	4.88	3.91	1.62	1.13
Receivables Turnover (Average Receivables)	45.52	140.61	124.92	52.73	20.37
Inventory Turnover (Average Inventory)	2.23	2.51	16.55	12.5	5.14
Short Term Liquidity
Current Ratio	2.61	2	1.14	1.43	0.81
Quick Ratio	0.94	0.95	0.52	0.93	0.4
Operating Cash Flow to Current Liabilities	-0.66	-1.09	1.73	0.57	0.24
Days Sales Outstanding (Average Receivables)	8.02	2.6	2.93	6.92	17.92
Days Outstanding Inventory (Average Inventory)	163.73	145.5	22.12	29.21	70.95
Average Days Payable Outstanding	25.14	25.17	20.93	18.13	49.69
Cash Conversion Cycle (Average Days)	146.6	122.93	4.11	18	39.18
Long Term Solvency
Total Debt/Equity	19.94	4.3	5.75	15.68	145.21
Total Debt / Total Capital	16.63	4.12	5.44	13.56	59.22
LT Debt/Equity	11.87	0.14	1.05	12.34	98.9
Long-Term Debt / Total Capital	9.89	0.14	0.99	10.66	40.33
Total Liabilities / Total Assets	41.53	24.53	28.61	32.01	65.75
EBIT / Interest Expense	9.75	13.17	324.83	73.07	11.38
EBITDA / Interest Expense	10.88	13.53	334.26	76.23	12.62
(EBITDA - Capex) / Interest Expense	7.29	7.45	7.2	-68.02	-7.75
Total Debt / EBITDA	0.55	0.08	0.09	0.51	3.36
Net Debt / EBITDA	0.47	-0.22	-0.06	0.2	2.9
Total Debt / (EBITDA - Capex)	0.82	0.14	4.33	-0.58	-5.46
Net Debt / (EBITDA - Capex)	0.71	-0.4	-2.6	-0.23	-4.72
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	175.25	386.35	92.25	3.02	154.86
Gross Profit, 1 Yr. Growth %	681.46	643.6	117.51	8.36	254.57
EBITDA, 1 Yr. Growth %	486.11	397.02	99.87	12.78	215.41
EBITA, 1 Yr. Growth %	859.26	439.67	99.89	11.26	196.28
EBIT, 1 Yr. Growth %	859.26	439.67	99.89	11.26	196.28
Earnings From Cont. Operations, 1 Yr. Growth %	76.7K	-396.34	-530.75	16.65	163.09
Net Income, 1 Yr. Growth %	76.7K	-396.34	-530.75	16.65	152.94
Normalized Net Income, 1 Yr. Growth %	109K	469.33	115.21	9.73	162.62
Diluted EPS Before Extra, 1 Yr. Growth %	53K	-334.92	-473.88	6.92	156.01
Accounts Receivable, 1 Yr. Growth %	243.45	3.24	226.16	114.52	763.67
Inventory, 1 Yr. Growth %	44.19	61.68	-14.33	86.84	514.62
Net Property, Plant and Equip., 1 Yr. Growth %	8.77	86.49	201.46	131.48	308.32
Total Assets, 1 Yr. Growth %	14.38	145.96	94.35	139.16	367.42
Tangible Book Value, 1 Yr. Growth %	164.49	217.49	83.84	127.76	71.55
Common Equity, 1 Yr. Growth %	164.49	217.49	83.84	127.76	114.72
Cash From Operations, 1 Yr. Growth %	423.47	560.32	-429.36	-29.14	142.04
Capital Expenditures, 1 Yr. Growth %	-6.94	576.21	336.25	118.12	175.91
Levered Free Cash Flow, 1 Yr. Growth %	-108.41	489.68	-472.11	815.88	183.77
Unlevered Free Cash Flow, 1 Yr. Growth %	-117.92	395.89	-350.72	820.22	173.56
Dividend Per Share, 1 Yr. Growth %	-	-	-	0	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	36.98	265.88	205.78	40.76	62.06
Gross Profit, 2 Yr. CAGR %	115.54	662.3	149.29	53.62	96.39
EBITDA, 2 Yr. CAGR %	94.83	439.74	215.22	50.14	88.87
EBITA, 2 Yr. CAGR %	133.18	619.52	228.44	49.13	81.82
EBIT, 2 Yr. CAGR %	133.18	619.52	228.44	49.13	81.82
Earnings From Cont. Operations, 2 Yr. CAGR %	74.92	4.67K	257.28	124.16	75.51
Net Income, 2 Yr. CAGR %	74.92	4.67K	257.28	124.16	72.09
Normalized Net Income, 2 Yr. CAGR %	226.2	7.79K	250.03	54.56	70
Diluted EPS Before Extra, 2 Yr. CAGR %	40.01	3.43K	196.36	99.94	65.45
Accounts Receivable, 2 Yr. CAGR %	73.48	88.32	83.47	164.51	330.43
Inventory, 2 Yr. CAGR %	40.83	52.68	17.69	26.51	239.25
Net Property, Plant and Equip., 2 Yr. CAGR %	8	42.42	127.04	164.16	211.76
Total Assets, 2 Yr. CAGR %	13.27	67.72	118.64	115.59	225.23
Tangible Book Value, 2 Yr. CAGR %	82.63	189.76	141.59	104.63	98.56
Common Equity, 2 Yr. CAGR %	82.63	189.76	141.59	104.63	122.14
Cash From Operations, 2 Yr. CAGR %	23.15	487.93	366.35	52.77	31.05
Capital Expenditures, 2 Yr. CAGR %	26.24	150.87	443.14	208.48	142.48
Levered Free Cash Flow, 2 Yr. CAGR %	13.55	-29.62	456.43	483.78	378.95
Unlevered Free Cash Flow, 2 Yr. CAGR %	10.45	-5.78	293.79	380.32	371.19
Dividend Per Share, 2 Yr. CAGR %	-	-	41.42	-	0
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	13.48	108.97	195.24	112.8	71.58
Gross Profit, 3 Yr. CAGR %	61.63	225.69	264.85	88.92	103.28
EBITDA, 3 Yr. CAGR %	57.13	166.21	287.62	123.79	92.47
EBITA, 3 Yr. CAGR %	73.79	208.44	369.49	128.96	87.66
EBIT, 3 Yr. CAGR %	73.79	208.44	369.49	128.96	87.66
Earnings From Cont. Operations, 3 Yr. CAGR %	67.74	108.52	2.04K	146.02	136.74
Net Income, 3 Yr. CAGR %	67.74	108.52	2.04K	146.02	133.66
Normalized Net Income, 3 Yr. CAGR %	92.88	292.73	2.27K	138.7	84.61
Diluted EPS Before Extra, 3 Yr. CAGR %	44.23	66.37	1.57K	110.98	117.11
Accounts Receivable, 3 Yr. CAGR %	0.91	45.93	126.13	93.28	292.42
Inventory, 3 Yr. CAGR %	31.34	47.47	25.93	37.29	114.43
Net Property, Plant and Equip., 3 Yr. CAGR %	7.18	29.57	77.65	128.51	208.29
Total Assets, 3 Yr. CAGR %	11.71	46.67	76.16	125.27	173.94
Tangible Book Value, 3 Yr. CAGR %	64.47	119.59	148.98	136.89	93.53
Common Equity, 3 Yr. CAGR %	64.47	119.59	148.98	136.89	108.56
Cash From Operations, 3 Yr. CAGR %	26.92	115.55	384.66	148.86	78.18
Capital Expenditures, 3 Yr. CAGR %	12.16	120.89	201.68	300.73	194.92
Levered Free Cash Flow, 3 Yr. CAGR %	-42.13	96.54	37.52	556.97	340.3
Unlevered Free Cash Flow, 3 Yr. CAGR %	-25.26	82.16	40.54	422.56	281.82
Dividend Per Share, 3 Yr. CAGR %	-	-	-	25.99	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	13.58	53.15	68.7	78.42	132.28
Gross Profit, 5 Yr. CAGR %	39.8	107.78	92.22	99.15	184.86
EBITDA, 5 Yr. CAGR %	63.24	85.66	107.59	111.72	190.75
EBITA, 5 Yr. CAGR %	124	101.28	124.18	130.64	221.24
EBIT, 5 Yr. CAGR %	138.57	101.28	124.18	130.64	221.24
Earnings From Cont. Operations, 5 Yr. CAGR %	77.21	76.11	126.97	114.64	687.02
Net Income, 5 Yr. CAGR %	77.21	76.11	126.97	114.64	680.85
Normalized Net Income, 5 Yr. CAGR %	90.28	119.32	144.8	170.46	728.93
Diluted EPS Before Extra, 5 Yr. CAGR %	61.91	53.56	92.38	79.06	562.54
Accounts Receivable, 5 Yr. CAGR %	16.74	9.54	28.17	85.11	192.53
Inventory, 5 Yr. CAGR %	19.61	31.79	25.7	38.7	87.19
Net Property, Plant and Equip., 5 Yr. CAGR %	8.14	19.52	44.71	69.32	122.47
Total Assets, 5 Yr. CAGR %	10.38	29.51	46.13	71.1	125.13
Tangible Book Value, 5 Yr. CAGR %	48.09	78.47	91.81	113.48	127.44
Common Equity, 5 Yr. CAGR %	48.09	78.47	91.81	113.48	137.88
Cash From Operations, 5 Yr. CAGR %	69.82	56.87	113.6	87.82	187.24
Capital Expenditures, 5 Yr. CAGR %	6.74	46.65	110.8	152.46	176.44
Levered Free Cash Flow, 5 Yr. CAGR %	-24.54	9.05	43.06	225.44	126.53
Unlevered Free Cash Flow, 5 Yr. CAGR %	-12.88	21.78	45.27	180.59	128.01