Cash flow Northern Star Resources Limited

Equities

NST

AU000000NST8

Gold

Delayed Australian S.E. Other stock markets 05:12:36 09/12/2025 GMT			5-day change	1st Jan Change
25.67 ^AUD	-1.16%		-5.62%	+66.26%

12-09	Commodity, tech stocks drag Australian shares lower; central bank's decision awaited	RE
12-08	Newmont, Northern Star Shares Fall as Gold Price Declines	MT

9.wKwVTMcbW0zix2-tlRzlvYrIPXlEc2uzNYQ0mOZUfD4.hOggeP5jOHizjF6dpkS079uSaBA1RznsAPFYzo8VJkqn4G99iEoaCI2lXw

Published financial data: NORTHERN STAR RESOURCES LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: June	2021	2022	2023	2024	2025
Revenues	2.76B	3.74B	4.13B	4.92B	6.41B
Total Revenues	2.76B	3.74B	4.13B	4.92B	6.41B
Cost of Goods Sold, Total	2.62B	3.22B	3.09B	3.73B	4.14B
Gross Profit	140M	514M	1.04B	1.19B	2.27B
Selling General & Admin Expenses, Total	84.4M	106M	122M	131M	142M
Exploration / Drilling Costs, Total	6M	3.6M	3.2M	-	-
Depreciation & Amortization - (IS)	6.9M	4.8M	3.1M	6.8M	8.2M
Amortization of Goodwill and Intangible Assets - (IS)	1.3M	-	-	-	-
Impairment of Oil, Gas & Mineral Properties - (IS)	101M	52.4M	42.3M	68.5M	136M
Other Operating Expenses	4.2M	10.8M	21.8M	26.8M	31.3M
Other Operating Expenses, Total	204M	178M	192M	233M	318M
Operating Income	-63.9M	336M	847M	962M	1.96B
Interest Expense, Total	-19.8M	-9.1M	-35.3M	-75M	-85.9M
Interest And Investment Income	-	6M	25.8M	54.3M	56.1M
Net Interest Expenses	-19.8M	-3.1M	-9.5M	-20.7M	-29.8M
Income (Loss) On Equity Invest.	-	-	-	-	-
Currency Exchange Gains (Loss)	-	7.7M	-1.8M	4.5M	3.6M
Other Non Operating Income (Expenses)	3.8M	-1.8M	-2.2M	-5.6M	-7.9M
EBT, Excl. Unusual Items	-79.9M	338M	834M	940M	1.92B
Merger & Related Restructuring Charges	-232M	-7.4M	-	-	-
Gain (Loss) On Sale Of Investments	1.9B	-	10.4M	-10.1M	34.9M
Gain (Loss) On Sale Of Assets	-	298M	600K	-2.5M	-4.6M
Asset Writedown	-7.7M	-	-	-	-
Other Unusual Items	-	-18.6M	-	-	-
EBT, Incl. Unusual Items	1.58B	610M	845M	927M	1.95B
Income Tax Expense	551M	180M	260M	289M	612M
Earnings From Continuing Operations	1.03B	430M	585M	638M	1.34B
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	1.03B	430M	585M	638M	1.34B
Net Income - (IS)	1.03B	430M	585M	638M	1.34B
Net Income to Common Incl Extra Items	1.03B	430M	585M	638M	1.34B
Net Income to Common Excl. Extra Items	1.03B	430M	585M	638M	1.34B
Per Share Items
Net EPS - Basic	1.15	0.37	0.51	0.56	1.13
Basic EPS - Continuing Operations	1.15	0.37	0.51	0.56	1.13
Basic Weighted Average Shares Outstanding	900M	1.16B	1.15B	1.15B	1.19B
Net EPS - Diluted	1.14	0.37	0.5	0.55	1.12
Diluted EPS - Continuing Operations	1.14	0.37	0.5	0.55	1.12
Diluted Weighted Average Shares Outstanding	904M	1.17B	1.16B	1.16B	1.2B
Normalized Basic EPS	-0.06	0.18	0.45	0.51	1.01
Normalized Diluted EPS	-0.06	0.18	0.45	0.51	1
Dividend Per Share	0.19	0.22	0.26	0.4	0.55
Payout Ratio	22.9	50.79	43.63	52.26	41.72
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	661M	1.44B	1.9B	2.11B	3.37B
EBITA	-59.7M	346M	869M	989M	1.99B
EBIT	-63.9M	336M	847M	962M	1.96B
EBITDAR	-	-	-	-	-
Effective Tax Rate - (Ratio)	34.81	29.55	30.73	31.15	31.37
Current Domestic Taxes	-	-	-	-	-
Total Current Taxes	11.3M	43.7M	-4.2M	72.5M	433M
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	540M	137M	264M	216M	179M
Normalized Net Income	-49.94M	212M	521M	588M	1.2B
Interest on Long-Term Debt	24.2M	15.6M	43.1M	87.5M	101M
Supplemental Operating Expense Items
General and Administrative Expenses	48.6M	59.4M	62.7M	32.7M	27.6M
Exploration/Drilling Costs	6M	3.6M	3.2M	-	-
Net Rental Expense, Total	-	-	-	-	-
Imputed Operating Lease Interest Expense	-	-	-	-	-
Imputed Operating Lease Depreciation	-	-	-	-	-
Stock-Based Comp., G&A Exp. (Total)	13M	11.5M	20.1M	32.7M	27.6M
Total Stock-Based Compensation	13M	11.5M	20.1M	32.7M	27.6M

Fiscal Period: June	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	772M	571M	1.13B	1.12B	1.59B
Short Term Investments	-	-	-	-	105M
Total Cash And Short Term Investments	772M	571M	1.13B	1.12B	1.69B
Accounts Receivable, Total	25.3M	58.2M	116M	129M	227M
Other Receivables	198M	76.7M	52.8M	58M	132M
Total Receivables	223M	135M	169M	187M	359M
Inventory	584M	679M	715M	627M	628M
Prepaid Expenses	54.6M	44.1M	49.1M	82.8M	243M
Other Current Assets, Total	204M	-	-	-	52.6M
Total Current Assets	1.84B	1.43B	2.07B	2.02B	2.97B
Gross Property Plant And Equipment	9.34B	9.86B	10.17B	11.03B	17.56B
Accumulated Depreciation	-359M	-701M	-867M	-1.16B	-1.48B
Net Property Plant And Equipment	8.98B	9.16B	9.31B	9.87B	16.08B
Long-term Investments	23.2M	185M	190M	183M	19.5M
Other Intangibles, Total	5.6M	83.8M	77.3M	70.9M	64.4M
Accounts Receivable Long-Term	-	-	-	-	-
Other Long-Term Assets, Total	406M	269M	677M	942M	1.29B
Total Assets	11.25B	11.13B	12.32B	13.08B	20.43B
Liabilities
Accounts Payable, Total	37.8M	45.5M	39.9M	63.2M	80.4M
Accrued Expenses, Total	515M	556M	335M	430M	586M
Short-term Borrowings	-	-	-	-	-
Current Portion of Long-Term Debt	300K	-	-	-	-
Current Portion of Leases	86.2M	121M	139M	152M	248M
Current Income Taxes Payable	-	-	-	29.2M	334M
Other Current Liabilities	133M	54.4M	112M	109M	386M
Total Current Liabilities	772M	776M	626M	784M	1.63B
Long-Term Debt	658M	97.5M	885M	889M	901M
Long-Term Leases	144M	293M	298M	303M	561M
Pension & Other Post Retirement Benefits	-	-	-	-	-
Deferred Tax Liability Non Current	925M	1.09B	1.37B	1.58B	1.6B
Other Non Current Liabilities	772M	655M	656M	729M	824M
Total Liabilities	3.27B	2.92B	3.83B	4.29B	5.52B
Common Stock, Total	6.44B	6.44B	6.32B	6.31B	11.66B
Retained Earnings	1.53B	1.73B	2.09B	2.38B	3.14B
Comprehensive Income and Other	14.9M	48.7M	78.4M	102M	115M
Total Common Equity	7.98B	8.21B	8.48B	8.79B	14.92B
Total Equity	7.98B	8.21B	8.48B	8.79B	14.92B
Total Liabilities And Equity	11.25B	11.13B	12.32B	13.08B	20.43B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	1.16B	1.17B	1.15B	1.15B	1.43B
ECS Total Common Shares Outstanding	1.16B	1.17B	1.15B	1.15B	1.43B
Book Value / Share	6.86	7.05	7.39	7.66	10.45
Tangible Book Value	7.97B	8.13B	8.41B	8.72B	14.85B
Tangible Book Value Per Share	6.85	6.98	7.32	7.59	10.41
Total Debt	888M	512M	1.32B	1.34B	1.71B
Net Debt	116M	-59.6M	189M	225M	20M
Debt Equivalent Oper. Leases	-	-	-	-	-
Equity Method Investments, Total	-	-	-	-	-
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	460M	549M	596M	482M	494M
Inventories - Work In Process, Total	124M	129M	119M	145M	134M
Inventories - Finished Goods, Total	-	1.4M	200K	600K	-
Land - (BS)	131M	174M	219M	255M	282M
Machinery, Total	1.64B	2.16B	2.63B	2.95B	3.43B
Full Time Employees	3.38K	-	-	-	-
Assets under Capital Lease - Gross	-	-	-	-	-
Assets under Capital Lease - Accumulated Depreciation	-	-	-	-	-

Fiscal Period: June	2021	2022	2023	2024	2025
Net Income	1.03B	430M	585M	638M	1.34B
Depreciation & Amortization - CF	660M	1.11B	1.06B	1.13B	1.37B
Amortization of Goodwill and Intangible Assets - (CF)	4.2M	10.8M	21.8M	26.8M	31.3M
Impairment of Oil, Gas & Mineral Properties - (CF)	101M	52.4M	42.3M	68.5M	136M
Depreciation & Amortization, Total	766M	1.17B	1.12B	1.23B	1.53B
Amortization of Deferred Charges, Total - (CF)	5.2M	1.1M	1.4M	4.1M	1.9M
(Gain) Loss From Sale Of Asset	2.9M	-297M	-	2.5M	4.6M
(Gain) Loss on Sale of Investments - (CF)	-1.9B	-800K	-10.4M	10.1M	-34.9M
Asset Writedown & Restructuring Costs	7.7M	-	-	-	-
(Income) Loss On Equity Investments - (CF)	1.5M	-	-	-	-
Stock-Based Compensation (CF)	13M	11.5M	20.1M	32.7M	27.6M
Net Cash From Discontinued Operations	-	-	-	-	-
Other Operating Activities, Total	377M	12.6M	-438M	3.7M	-7.2M
Change In Accounts Receivable	37.4M	-29.5M	-83.2M	-39.7M	-136M
Change In Inventories	127M	50.8M	1M	-150M	-376M
Change In Accounts Payable	202M	38.4M	22M	75.7M	104M
Change In Income Taxes	-95.4M	81.6M	16.2M	37M	304M
Change In Deferred Taxes	545M	134M	264M	217M	178M
Change in Other Net Operating Assets	-40.3M	-6.3M	-150M	11.3M	14.3M
Cash from Operations	1.08B	1.6B	1.35B	2.07B	2.95B
Capital Expenditure	-693M	-1.03B	-1.06B	-1.44B	-2.3B
Sale of Property, Plant, and Equipment	4.3M	16.8M	8.8M	700K	600K
Cash Acquisitions	391M	-113M	-2M	-64.5M	558M
Divestitures	-	402M	5M	5M	5M
Investment in Marketable and Equity Securities, Total	30.4M	-158M	4.8M	-2.4M	202M
Net (Increase) Decrease in Loans Originated / Sold - Investing	4.2M	-	-	-	-
Other Investing Activities, Total	6.5M	-	-	-	-
Cash from Investing	-257M	-881M	-1.04B	-1.5B	-1.53B
Long-Term Debt Issued, Total	658M	300M	1.18B	-	-
Total Debt Issued	658M	300M	1.18B	-	-
Long-Term Debt Repaid, Total	-1.06B	-990M	-548M	-199M	-230M
Total Debt Repaid	-1.06B	-990M	-548M	-199M	-230M
Issuance of Common Stock	-	-	-	-	-
Repurchase of Common Stock	-	-	-127M	-42.1M	-131M
Common Dividends Paid	-236M	-218M	-255M	-334M	-559M
Common & Preferred Stock Dividends Paid	-236M	-218M	-255M	-334M	-559M
Special Dividend Paid	-74.1M	-	-	-	-
Other Financing Activities, Total	-2.2M	-19.4M	-5.6M	-3M	-46M
Cash from Financing	-719M	-927M	246M	-578M	-966M
Foreign Exchange Rate Adjustments	-3.3M	8.7M	7.6M	-5.3M	8.1M
Miscellaneous Cash Flow Adjustments	-3.2M	-	-	-	-
Net Change in Cash	94.6M	-201M	562M	-13.7M	466M
Supplemental Items
Cash Interest Paid	16.8M	9.1M	23.4M	74.1M	86.7M
Cash Income Tax Paid (Refund)	141M	-86.4M	-20.9M	35.8M	130M
Levered Free Cash Flow	-185M	547M	349M	559M	803M
Unlevered Free Cash Flow	-178M	552M	370M	602M	855M
Change In Net Working Capital	224M	-185M	244M	-180M	-369M
Net Debt Issued / Repaid	-406M	-690M	634M	-199M	-230M

Fiscal Period: June	2021	2022	2023	2024	2025
Profitability
Return on Assets	-0.53	1.87	4.51	4.73	7.3
Return on Total Capital	-0.68	2.39	5.71	6.03	9.14
Return On Equity %	20.4	5.31	7	7.39	11.3
Return on Common Equity	20.4	5.31	7	7.39	11.3
Margin Analysis
Gross Profit Margin %	5.08	13.75	25.16	24.28	35.45
SG&A Margin	3.06	2.85	2.95	2.66	2.22
EBITDA Margin %	23.95	38.67	46.09	42.9	52.52
EBITA Margin %	-2.16	9.28	21.04	20.09	30.98
EBIT Margin %	-2.31	8.99	20.51	19.54	30.49
Income From Continuing Operations Margin %	37.4	11.51	14.17	12.97	20.88
Net Income Margin %	37.4	11.51	14.17	12.97	20.88
Net Avail. For Common Margin %	37.4	11.51	14.17	12.97	20.88
Normalized Net Income Margin	-1.81	5.66	12.61	11.94	18.72
Levered Free Cash Flow Margin	-6.72	14.64	8.45	11.36	12.52
Unlevered Free Cash Flow Margin	-6.46	14.77	8.95	12.23	13.32
Asset Turnover
Asset Turnover	0.37	0.33	0.35	0.39	0.38
Fixed Assets Turnover	0.49	0.41	0.45	0.51	0.49
Receivables Turnover (Average Receivables)	53.97	89.47	47.32	40.04	35.99
Inventory Turnover (Average Inventory)	6	5.1	4.44	5.55	6.6
Short Term Liquidity
Current Ratio	2.38	1.84	3.3	2.57	1.82
Quick Ratio	1.29	0.91	2.08	1.67	1.25
Operating Cash Flow to Current Liabilities	1.4	2.06	2.16	2.64	1.81
Days Sales Outstanding (Average Receivables)	6.76	4.08	7.71	9.14	10.14
Days Outstanding Inventory (Average Inventory)	60.84	71.55	82.29	65.91	55.31
Average Days Payable Outstanding	5.31	4.58	4.98	5.19	6.33
Cash Conversion Cycle (Average Days)	62.3	71.04	85.02	69.87	59.12
Long Term Solvency
Total Debt/Equity	11.13	6.23	15.58	15.29	11.46
Total Debt / Total Capital	10.02	5.86	13.48	13.26	10.29
LT Debt/Equity	10.05	4.76	13.95	13.56	9.8
Long-Term Debt / Total Capital	9.04	4.48	12.07	11.76	8.8
Total Liabilities / Total Assets	29.08	26.2	31.12	32.8	26.99
EBIT / Interest Expense	-3.23	36.89	24	12.82	22.77
EBITDA / Interest Expense	35.43	165.87	55.81	29.19	40.61
(EBITDA - Capex) / Interest Expense	0.43	52.82	25.8	9.99	13.88
Total Debt / EBITDA	1.27	0.34	0.67	0.61	0.49
Net Debt / EBITDA	0.17	-0.04	0.1	0.1	0.01
Total Debt / (EBITDA - Capex)	104.48	1.06	1.45	1.79	1.43
Net Debt / (EBITDA - Capex)	13.67	-0.12	0.21	0.3	0.02
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	40.01	35.32	8.53	19.13	30.35
Gross Profit, 1 Yr. Growth %	-73.25	266.33	90.54	14.96	90.3
EBITDA, 1 Yr. Growth %	-14.09	118.47	28.98	10.88	59.57
EBITA, 1 Yr. Growth %	-114.4	-680.4	129.68	13.75	101.02
EBIT, 1 Yr. Growth %	-115.59	-625.35	130.5	13.51	103.37
Earnings From Cont. Operations, 1 Yr. Growth %	299.73	-58.37	29.44	9.11	109.82
Net Income, 1 Yr. Growth %	299.73	-58.37	29.44	9.11	109.82
Normalized Net Income, 1 Yr. Growth %	-120.51	-502.02	125.11	12.74	104.46
Diluted EPS Before Extra, 1 Yr. Growth %	207.26	-67.8	29.97	9.54	102.54
Accounts Receivable, 1 Yr. Growth %	-67.14	130.04	100	11.17	75.5
Inventory, 1 Yr. Growth %	101.55	16.32	5.26	-12.27	0.1
Net Property, Plant and Equip., 1 Yr. Growth %	284.97	2.08	1.04	6.05	62.96
Total Assets, 1 Yr. Growth %	195.14	-1.05	10.19	6.21	56.2
Tangible Book Value, 1 Yr. Growth %	273.56	1.98	2.98	3.73	70.33
Common Equity, 1 Yr. Growth %	272.17	2.96	2.87	3.62	69.69
Cash From Operations, 1 Yr. Growth %	51.56	48.51	-17.14	53.19	42.65
Capital Expenditures, 1 Yr. Growth %	91.09	48.42	-0.13	35.95	59.48
Levered Free Cash Flow, 1 Yr. Growth %	-255.54	-384.59	-34.77	60.13	43.67
Unlevered Free Cash Flow, 1 Yr. Growth %	-242.72	-398.11	-31.5	62.75	42.07
Dividend Per Share, 1 Yr. Growth %	11.76	13.16	23.26	50.94	37.5
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	40.36	37.64	22.33	13.71	24.61
Gross Profit, 2 Yr. CAGR %	-31.66	-1.01	172.28	48	47.91
EBITDA, 2 Yr. CAGR %	16.32	37	69.71	19.59	33.02
EBITA, 2 Yr. CAGR %	-49.55	-8.57	281.55	61.63	51.22
EBIT, 2 Yr. CAGR %	-46.77	-9.49	264.14	61.75	51.94
Earnings From Cont. Operations, 2 Yr. CAGR %	158.34	28.99	-24.72	18.84	51.3
Net Income, 2 Yr. CAGR %	158.34	28.99	-24.72	18.84	51.3
Normalized Net Income, 2 Yr. CAGR %	-39.97	-6.79	214.68	18.6	51.82
Diluted EPS Before Extra, 2 Yr. CAGR %	118.23	-0.54	-33.66	19.32	48.95
Accounts Receivable, 2 Yr. CAGR %	-26.88	-13.06	114.49	49.11	39.68
Inventory, 2 Yr. CAGR %	126.68	53.12	10.65	-3.9	-6.29
Net Property, Plant and Equip., 2 Yr. CAGR %	182.67	98.24	1.81	3.51	31.46
Total Assets, 2 Yr. CAGR %	161.6	70.89	4.63	8.18	28.8
Tangible Book Value, 2 Yr. CAGR %	168.97	95.19	2.68	3.35	32.92
Common Equity, 2 Yr. CAGR %	167.51	95.75	3.12	3.24	32.6
Cash From Operations, 2 Yr. CAGR %	68.51	50.03	12.03	12.66	47.83
Capital Expenditures, 2 Yr. CAGR %	55.44	68.41	23.62	16.52	47.25
Levered Free Cash Flow, 2 Yr. CAGR %	85.24	114.22	34.75	2.2	51.68
Unlevered Free Cash Flow, 2 Yr. CAGR %	79.9	110.16	41.34	5.59	52.06
Dividend Per Share, 2 Yr. CAGR %	18.63	12.46	18.1	36.4	44.06
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	42	38.66	27.96	21.25	19
Gross Profit, 3 Yr. CAGR %	-25.58	19.6	25.64	104.27	60.94
EBITDA, 3 Yr. CAGR %	13.92	43.52	35.25	47.26	31.66
EBITA, 3 Yr. CAGR %	-40.15	13.89	27.99	154.89	73.82
EBIT, 3 Yr. CAGR %	-38.55	14.18	27.4	146.9	74.58
Earnings From Cont. Operations, 3 Yr. CAGR %	74.56	40.58	31.34	-14.8	43.63
Net Income, 3 Yr. CAGR %	74.56	40.58	31.34	-14.8	43.63
Normalized Net Income, 3 Yr. CAGR %	-34.39	15.14	28.87	123.5	42.21
Diluted EPS Before Extra, 3 Yr. CAGR %	53.67	15.31	10.58	-21.59	42.34
Accounts Receivable, 3 Yr. CAGR %	18.63	7.14	14.77	72.29	57.43
Inventory, 3 Yr. CAGR %	90.89	81.48	35.13	2.41	-2.59
Net Property, Plant and Equip., 3 Yr. CAGR %	149.56	101.3	58.61	3.21	20.42
Total Assets, 3 Yr. CAGR %	109.87	89.19	47.84	5.16	22.27
Tangible Book Value, 3 Yr. CAGR %	114.74	94.68	57.92	3.03	22.08
Common Equity, 3 Yr. CAGR %	113.36	94.59	58.17	3.28	21.84
Cash From Operations, 3 Yr. CAGR %	45.02	61.56	23.9	24.35	21.89
Capital Expenditures, 3 Yr. CAGR %	52.31	53.07	42.94	27.6	29.37
Levered Free Cash Flow, 3 Yr. CAGR %	7.2	116.33	43.06	42.73	14.49
Unlevered Free Cash Flow, 3 Yr. CAGR %	5.72	115.56	43.58	48.15	16.56
Dividend Per Share, 3 Yr. CAGR %	25.99	16.78	15.95	28.16	36.76
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	28.57	33.85	33.78	28.56	26.61
Gross Profit, 5 Yr. CAGR %	-12.5	10.44	25.03	31.82	34.11
EBITDA, 5 Yr. CAGR %	11.07	27.65	33.61	34	34.36
EBITA, 5 Yr. CAGR %	-24.1	5.33	25.56	33.34	36.82
EBIT, 5 Yr. CAGR %	-22.91	4.82	25.21	33.65	36.7
Earnings From Cont. Operations, 5 Yr. CAGR %	44.25	17.87	24.7	32.78	38.99
Net Income, 5 Yr. CAGR %	46.82	14.83	24.7	32.78	38.99
Normalized Net Income, 5 Yr. CAGR %	-19.62	4.55	24.13	33.49	37.6
Diluted EPS Before Extra, 5 Yr. CAGR %	33.06	3.62	9.81	18.08	24.57
Accounts Receivable, 5 Yr. CAGR %	55.66	29.33	50.34	22.29	24.15
Inventory, 5 Yr. CAGR %	57.64	63.1	53.48	40.73	16.73
Net Property, Plant and Equip., 5 Yr. CAGR %	95.77	87.07	74.35	54.43	47.14
Total Assets, 5 Yr. CAGR %	71.26	64.47	58.87	51.41	39.91
Tangible Book Value, 5 Yr. CAGR %	77.55	67.59	59.86	51.24	47.4
Common Equity, 5 Yr. CAGR %	77.57	67.93	59.51	51.13	47.4
Cash From Operations, 5 Yr. CAGR %	22.95	34.84	30.8	40.42	32.97
Capital Expenditures, 5 Yr. CAGR %	29.59	34.71	40.11	38.08	44.65
Levered Free Cash Flow, 5 Yr. CAGR %	5.38	33.74	18.32	59.56	46.45
Unlevered Free Cash Flow, 5 Yr. CAGR %	4.45	33.93	19.63	61.32	46.91
Dividend Per Share, 5 Yr. CAGR %	22.1	19.03	22.77	24.26	26.47