Cash flow Sify Technologies Limited

Equities

SIFY

US82655M2061

Integrated Telecommunications Services

Real-time Estimate Cboe BZX Other stock markets 19:41:32 22/01/2026 GMT			5-day change	1st Jan Change
15.68 ^USD	+7.21%		+5.49%	+27.65%

03:46pm	Asian Equities Traded in the US as American Depositary Receipts Rise in Thursday Trading	MT
01-21	Asian Equities Traded in the US as American Depositary Receipts Rise Sharply in Wednesday Trading	MT

a29d4dc10c7f8b8ff825917bdc.-bE36nbz4ylcGiwMMIR_Kcl16bmbkuP0ukHzxgkA_64.yOd5hgKbmk4sfH5_c_4vHJ0fjPvap9HD4xGRsTBtrPTU42WZHb-PGQhPYQ

Published financial data: SIFY TECHNOLOGIES LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021	2022	2023	2024	2025
Revenues	24.32B	27.03B	33.4B	35.63B	39.89B
Total Revenues	24.32B	27.03B	33.4B	35.63B	39.89B
Cost of Goods Sold, Total	14.7B	16.04B	21.38B	22.38B	26.73B
Gross Profit	9.62B	10.98B	12.02B	13.26B	13.15B
Selling General & Admin Expenses, Total	4.55B	4.94B	5.73B	6.5B	5.63B
Depreciation & Amortization - (IS)	2.84B	3.28B	3.97B	4.77B	5.63B
Other Operating Expenses	-155M	-126M	-121M	-185M	-364M
Other Operating Expenses, Total	7.23B	8.1B	9.58B	11.09B	10.9B
Operating Income	2.39B	2.88B	2.44B	2.17B	2.25B
Interest Expense, Total	-900M	-990M	-1.51B	-2.11B	-2.74B
Interest And Investment Income	172M	73.58M	138M	261M	200M
Net Interest Expenses	-728M	-917M	-1.37B	-1.85B	-2.54B
Other Non Operating Income (Expenses)	-61.98M	-108M	-62.4M	-88.4M	-
EBT, Excl. Unusual Items	1.6B	1.86B	1.01B	232M	-286M
Impairment of Goodwill	-	-14.6M	-	-	-
Gain (Loss) On Sale Of Assets	1.35M	4.82M	10.78M	-	-
EBT, Incl. Unusual Items	1.6B	1.85B	1.02B	232M	-286M
Income Tax Expense	68.41M	590M	346M	183M	499M
Earnings From Continuing Operations	1.53B	1.26B	675M	48.94M	-785M
Net Income to Company	1.53B	1.26B	675M	48.94M	-785M
Net Income - (IS)	1.53B	1.26B	675M	48.94M	-785M
Net Income to Common Incl Extra Items	1.53B	1.26B	675M	48.94M	-785M
Net Income to Common Excl. Extra Items	1.53B	1.26B	675M	48.94M	-785M
Per Share Items
Net EPS - Basic	51.19	41.36	22.14	1.6	-12.62
Basic EPS - Continuing Operations	51.19	41.36	22.14	1.6	-12.62
Basic Weighted Average Shares Outstanding	29.92M	30.41M	30.47M	30.51M	62.19M
Net EPS - Diluted	50.7	40.38	21.78	1.56	-12.62
Diluted EPS - Continuing Operations	50.7	40.38	21.78	1.56	-12.62
Diluted Weighted Average Shares Outstanding	30.2M	31.17M	30.95M	30.87M	62.27M
Normalized Basic EPS	33.4	38.18	20.72	4.75	-2.88
Normalized Diluted EPS	33.09	37.26	20.4	4.7	-2.87
Dividend Per Share	-	-	-	-	-
Payout Ratio	-	-	-	-	-2.87
American Depositary Receipts Ratio (ADR)	6	6	6	6	6
Supplemental Items
EBITDA	4.41B	5.24B	5.4B	5.75B	6.71B
EBITA	2.39B	2.89B	2.44B	2.17B	2.26B
EBIT	2.39B	2.88B	2.44B	2.17B	2.25B
EBITDAR	-	-	-	-	7.02B
Total Revenues (As Reported)	24.32B	27.03B	33.4B	35.63B	-
Effective Tax Rate - (Ratio)	4.28	31.94	33.94	78.91	-174.07
Current Domestic Taxes	-	-	-	-	-
Total Current Taxes	672M	640M	526M	515M	698M
Total Deferred Taxes	-603M	-49.72M	-179M	-332M	-200M
Normalized Net Income	999M	1.16B	631M	145M	-179M
Interest Capitalized	-	220M	149M	514M	515M
Interest on Long-Term Debt	178M	185M	192M	250M	296M
Non-Cash Pension Expense	7.05M	7.78M	5.14M	2M	1.82M
Supplemental Operating Expense Items
Marketing Expenses	72.4M	120M	257M	117M	109M
Selling and Marketing Expenses	72.4M	120M	257M	117M	109M
Net Rental Expense, Total	-	-	-	-	312M
Imputed Operating Lease Interest Expense	-	-	-	-	223M
Imputed Operating Lease Depreciation	-	-	-	-	89.57M
Maintenance & Repair Expenses, Total	-	-	-	-	1.82B
Stock-Based Comp., Other (Total)	40.05M	22.88M	16.49M	6.87M	1.88M
Total Stock-Based Compensation	40.05M	22.88M	16.49M	6.87M	1.88M

Fiscal Period: March	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	5.1B	3.78B	3.65B	4.11B	5B
Short Term Investments	-	-	-	1.29B	1.31B
Total Cash And Short Term Investments	5.1B	3.78B	3.65B	5.39B	6.3B
Accounts Receivable, Total	8.53B	10.84B	11.4B	10.18B	10.92B
Total Receivables	8.53B	10.84B	11.4B	10.18B	10.92B
Inventory	1.41B	2.41B	1.94B	3.39B	3.96B
Prepaid Expenses	474M	561M	650M	546M	658M
Restricted Cash	401M	792M	1.19B	440M	454M
Other Current Assets, Total	1.29B	3.63B	3.49B	4.25B	4.26B
Total Current Assets	17.21B	22.01B	22.32B	24.21B	26.56B
Gross Property Plant And Equipment	31.32B	37.72B	47.49B	62.51B	74.9B
Accumulated Depreciation	-14.29B	-16.61B	-19.49B	-23.04B	-27.16B
Net Property Plant And Equipment	17.04B	21.11B	28B	39.47B	47.74B
Long-term Investments	212M	476M	1.04B	1.2B	1.23B
Goodwill	14.6M	-	-	-	-
Other Intangibles, Total	680M	635M	623M	642M	697M
Deferred Tax Assets Long-Term	636M	686M	866M	1.2B	1.4B
Deferred Charges Long-Term	29.89M	20.62M	12.16M	9.43M	5.8M
Other Long-Term Assets, Total	847M	2.14B	4.54B	4.26B	5.55B
Total Assets	36.66B	47.07B	57.4B	70.98B	83.18B
Liabilities
Accounts Payable, Total	3.61B	4.97B	9.23B	10.34B	12.16B
Accrued Expenses, Total	4.33B	4.11B	1.77B	1.6B	2.04B
Short-term Borrowings	3.42B	5.24B	4.32B	3.39B	3.47B
Current Portion of Long-Term Debt	2.47B	2.24B	2.34B	3.55B	4.01B
Current Portion of Leases	430M	492M	585M	380M	193M
Unearned Revenue Current, Total	1.38B	1.79B	1.97B	2.08B	2.82B
Other Current Liabilities	1.29B	2.26B	1.85B	2.08B	2.97B
Total Current Liabilities	16.92B	21.1B	22.06B	23.41B	27.66B
Long-Term Debt	3.64B	7.77B	13.82B	17.61B	28.22B
Long-Term Leases	1.77B	1.72B	1.87B	2.66B	3.62B
Unearned Revenue Non Current	930M	1.8B	2.32B	3.05B	3.29B
Pension & Other Post Retirement Benefits	192M	145M	130M	160M	201M
Other Non Current Liabilities	40M	60.74M	55.88M	53.94M	51.84M
Total Liabilities	23.5B	32.59B	40.26B	46.95B	63.05B
Common Stock, Total	1.84B	1.84B	1.84B	1.85B	4.35B
Additional Paid In Capital	19.63B	19.68B	19.69B	19.73B	19.78B
Retained Earnings	-8.72B	-7.47B	-6.79B	-6.75B	-7.8B
Comprehensive Income and Other	427M	426M	2.41B	9.2B	3.8B
Total Common Equity	13.17B	14.48B	17.15B	24.03B	20.13B
Total Equity	13.17B	14.48B	17.15B	24.03B	20.13B
Total Liabilities And Equity	36.66B	47.07B	57.4B	70.98B	83.18B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	30.37M	30.46M	30.47M	30.56M	72.35M
ECS Total Common Shares Outstanding	30.37M	30.46M	30.47M	30.56M	72.35M
Book Value / Share	433.46	475.3	562.66	786.43	278.24
Tangible Book Value	12.47B	13.84B	16.52B	23.39B	19.43B
Tangible Book Value Per Share	410.59	454.46	542.23	765.42	268.6
Total Debt	11.74B	17.46B	22.93B	27.59B	39.51B
Net Debt	6.63B	13.68B	19.28B	22.19B	33.21B
Debt Equivalent of Unfunded Proj. Benefit Obligation	136M	77.74M	27.73M	25.26M	47.2M
Debt Equivalent Oper. Leases	-	-	-	-	2.5B
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Finished Goods, Total	1.41B	2.41B	1.94B	3.39B	3.96B
Land - (BS)	147M	147M	207M	207M	207M
Buildings, Total	4.77B	4.94B	6.24B	13.93B	21.25B
Machinery, Total	21.39B	25.67B	30.05B	28.74B	36.03B
Full Time Employees	2.84K	3.64K	4.44K	4.32K	4.41K
Accumulated Allowance for Doubtful Accounts (Supple)	426M	481M	480M	580M	657M

Fiscal Period: March	2021	2022	2023	2024	2025
Net Income	1.53B	1.26B	675M	48.94M	-785M
Depreciation & Amortization - CF	2.54B	2.91B	3.54B	4.28B	5.23B
Amortization of Goodwill and Intangible Assets - (CF)	3.15M	3.15M	3.16M	3.15M	3.15M
Depreciation & Amortization, Total	2.55B	2.92B	3.54B	4.29B	5.23B
Amortization of Deferred Charges, Total - (CF)	289M	368M	429M	487M	403M
(Gain) Loss From Sale Of Asset	-1.35M	-4.82M	-10.78M	419K	-18.38M
Asset Writedown & Restructuring Costs	-	14.6M	-	-	-
Stock-Based Compensation (CF)	40.05M	22.88M	16.49M	6.87M	1.88M
Provision and Write-off of Bad Debts	755M	434M	372M	265M	195M
Other Operating Activities, Total	759M	324M	369M	904M	2.33B
Change In Accounts Receivable	1.08B	-4.12B	-402M	-455M	-525M
Change In Inventories	-113M	-992M	465M	-1.45B	-566M
Change In Accounts Payable	227M	1.37B	2.84B	2.83B	2.81B
Change in Unearned Revenues	-166M	1.28B	706M	841M	975M
Change in Other Net Operating Assets	14.15M	-620M	-668M	-2.78B	-1.4B
Cash from Operations	6.97B	2.24B	8.34B	4.98B	8.65B
Capital Expenditure	-2.66B	-6.8B	-11.62B	-11.12B	-11.09B
Sale of Property, Plant, and Equipment	1.35M	4.93M	10.78M	2.17M	105M
Sale (Purchase) of Intangible assets	-307M	-334M	-417M	-	-
Investment in Marketable and Equity Securities, Total	-5.51M	-264M	-547M	-154M	-240M
Other Investing Activities, Total	-652M	-199M	-1.02B	-990M	-1.09B
Cash from Investing	-3.62B	-7.59B	-13.59B	-12.26B	-12.32B
Long-Term Debt Issued, Total	1.57B	5.56B	6.83B	10.63B	6.01B
Total Debt Issued	1.57B	5.56B	6.83B	10.63B	6.01B
Long-Term Debt Repaid, Total	-226M	-317M	-265M	-377M	-279M
Total Debt Repaid	-226M	-317M	-265M	-377M	-279M
Issuance of Common Stock	245M	42.99M	8.08M	41.79M	2.53B
Common Dividends Paid	-	-	-	-	-
Preferred Dividends Paid	-	-	-	-	-22.5M
Common & Preferred Stock Dividends Paid	-	-	-	-	-22.5M
Other Financing Activities, Total	-966M	-1.11B	-1.63B	-2.85B	-3.51B
Cash from Financing	618M	4.17B	4.94B	7.44B	4.73B
Foreign Exchange Rate Adjustments	-3.37M	2.36M	1.32M	1.23M	-500K
Net Change in Cash	3.96B	-1.18B	-308M	165M	1.05B
Supplemental Items
Cash Interest Paid	966M	1.11B	1.63B	2.85B	3.46B
Cash Income Tax Paid (Refund)	107M	1.27B	1.36B	1.28B	722M
Levered Free Cash Flow	3.12B	-6.24B	-6.22B	-5.16B	-3.31B
Unlevered Free Cash Flow	3.68B	-5.62B	-5.28B	-3.84B	-1.59B
Change In Net Working Capital	-2.27B	3.59B	-1.24B	-1.14B	-2.46B
Net Debt Issued / Repaid	1.34B	5.24B	6.56B	10.25B	5.73B

Fiscal Period: March	2021	2022	2023	2024	2025
Profitability
Return on Assets	4.21	4.3	2.92	2.11	1.83
Return on Total Capital	6.3	6.34	4.24	2.95	2.53
Return On Equity %	12.5	9.1	4.27	0.24	-4.11
Return on Common Equity	12.5	9.1	4.27	0.24	-4.11
Margin Analysis
Gross Profit Margin %	39.54	40.64	36	37.2	32.98
SG&A Margin	18.7	18.29	17.16	18.24	14.11
EBITDA Margin %	18.15	19.38	16.16	16.14	16.82
EBITA Margin %	9.84	10.68	7.31	6.09	5.66
EBIT Margin %	9.82	10.67	7.3	6.08	5.65
Income From Continuing Operations Margin %	6.3	4.65	2.02	0.14	-1.97
Net Income Margin %	6.3	4.65	2.02	0.14	-1.97
Net Avail. For Common Margin %	6.3	4.65	2.02	0.14	-1.97
Normalized Net Income Margin	4.11	4.3	1.89	0.41	-0.45
Levered Free Cash Flow Margin	12.81	-23.07	-18.63	-14.48	-8.29
Unlevered Free Cash Flow Margin	15.12	-20.78	-15.81	-10.79	-4
Asset Turnover
Asset Turnover	0.69	0.65	0.64	0.56	0.52
Fixed Assets Turnover	1.49	1.42	1.36	1.06	0.91
Receivables Turnover (Average Receivables)	2.68	2.79	3	3.3	3.78
Inventory Turnover (Average Inventory)	10.82	8.39	9.83	8.39	7.27
Short Term Liquidity
Current Ratio	1.02	1.04	1.01	1.03	0.96
Quick Ratio	0.81	0.69	0.68	0.67	0.62
Operating Cash Flow to Current Liabilities	0.41	0.11	0.38	0.21	0.31
Days Sales Outstanding (Average Receivables)	136.39	130.76	121.47	110.82	96.54
Days Outstanding Inventory (Average Inventory)	33.72	43.48	37.12	43.63	50.2
Average Days Payable Outstanding	92.38	91.91	123.89	150.27	150.4
Cash Conversion Cycle (Average Days)	77.74	82.33	34.71	4.18	-3.67
Long Term Solvency
Total Debt/Equity	89.14	120.61	133.74	114.81	196.27
Total Debt / Total Capital	47.13	54.67	57.22	53.45	66.25
LT Debt/Equity	41.13	65.52	91.47	84.36	158.18
Long-Term Debt / Total Capital	21.75	29.7	39.13	39.27	53.39
Total Liabilities / Total Assets	64.09	69.24	70.13	66.15	75.8
EBIT / Interest Expense	2.65	2.91	1.62	1.03	0.82
EBITDA / Interest Expense	5.48	5.86	3.97	3.06	2.73
(EBITDA - Capex) / Interest Expense	2.53	-1.01	-3.74	-2.21	-1.32
Total Debt / EBITDA	2.38	3.01	3.83	4.27	5.28
Net Debt / EBITDA	1.34	2.36	3.22	3.44	4.44
Total Debt / (EBITDA - Capex)	5.15	-17.41	-4.07	-5.91	-10.95
Net Debt / (EBITDA - Capex)	2.91	-13.64	-3.42	-4.76	-9.2
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	5.96	11.13	23.6	6.68	11.93
Gross Profit, 1 Yr. Growth %	11.99	14.21	9.47	10.24	12.29
EBITDA, 1 Yr. Growth %	26.9	18.68	3.08	6.48	12.17
EBITA, 1 Yr. Growth %	26.33	20.62	-15.34	-11.15	-5.93
EBIT, 1 Yr. Growth %	26.41	20.64	-15.36	-11.16	-5.94
Earnings From Cont. Operations, 1 Yr. Growth %	117.17	-17.88	-46.38	-92.75	-564.64
Net Income, 1 Yr. Growth %	117.17	-17.88	-46.38	-92.75	-564.64
Normalized Net Income, 1 Yr. Growth %	55.25	16.2	-45.63	-77.03	-181.36
Diluted EPS Before Extra, 1 Yr. Growth %	116.67	-20.36	-46.06	-92.84	-331.15
Accounts Receivable, 1 Yr. Growth %	-11.61	27.07	5.19	-10.67	7.22
Inventory, 1 Yr. Growth %	8.65	70.15	-19.33	74.74	16.68
Net Property, Plant and Equip., 1 Yr. Growth %	8.75	23.9	32.63	40.98	20.95
Total Assets, 1 Yr. Growth %	7.03	28.38	21.96	23.65	17.18
Tangible Book Value, 1 Yr. Growth %	16.86	10.99	19.37	41.55	11.48
Common Equity, 1 Yr. Growth %	15.98	9.96	18.44	40.15	11.38
Cash From Operations, 1 Yr. Growth %	38.15	-67.78	271.47	-40.23	45.72
Capital Expenditures, 1 Yr. Growth %	-34.63	156.14	70.79	-4.26	-0.25
Levered Free Cash Flow, 1 Yr. Growth %	604.23	-300.15	-0.22	-17.06	-34.84
Unlevered Free Cash Flow, 1 Yr. Growth %	258.05	-252.7	-5.98	-27.23	-56.92
Dividend Per Share, 1 Yr. Growth %	-	-	-	-	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	6.24	8.51	17.2	14.83	9.27
Gross Profit, 2 Yr. CAGR %	10.02	13.1	11.82	9.86	11.38
EBITDA, 2 Yr. CAGR %	19.26	15.2	1.66	-3.55	0.7
EBITA, 2 Yr. CAGR %	16.97	23.44	1.12	-13.22	-7.56
EBIT, 2 Yr. CAGR %	16.98	23.49	1.05	-13.28	-7.63
Earnings From Cont. Operations, 2 Yr. CAGR %	19.72	33.54	-33.64	-80.28	7.88
Net Income, 2 Yr. CAGR %	19.72	33.54	-33.64	-80.28	7.88
Normalized Net Income, 2 Yr. CAGR %	22.58	34.32	-20.51	-64.66	-47.04
Diluted EPS Before Extra, 2 Yr. CAGR %	10.99	31.36	-34.46	-80.34	-23.88
Accounts Receivable, 2 Yr. CAGR %	-7.83	5.98	15.61	-3.07	-2.14
Inventory, 2 Yr. CAGR %	-9.18	35.97	17.16	18.73	42.79
Net Property, Plant and Equip., 2 Yr. CAGR %	40.45	16.08	28.19	36.74	30.58
Total Assets, 2 Yr. CAGR %	10.67	17.22	25.13	22.8	20.37
Tangible Book Value, 2 Yr. CAGR %	10.56	13.89	15.11	29.99	8.45
Common Equity, 2 Yr. CAGR %	10.52	12.93	14.12	28.84	8.36
Cash From Operations, 2 Yr. CAGR %	119.85	-33.28	9.4	49	3.24
Capital Expenditures, 2 Yr. CAGR %	-16.36	29.4	109.16	27.88	-2.27
Levered Free Cash Flow, 2 Yr. CAGR %	-10.14	275.44	41.32	-8.91	-26.97
Unlevered Free Cash Flow, 2 Yr. CAGR %	3.04	133.82	19.82	-17.17	-44.4
Dividend Per Share, 2 Yr. CAGR %	-	-	-	-	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	5.54	7.84	13.32	13.58	13.85
Gross Profit, 3 Yr. CAGR %	9.87	11.4	11.88	11.29	6.19
EBITDA, 3 Yr. CAGR %	14.95	19.07	11.01	3.24	2.76
EBITA, 3 Yr. CAGR %	22.82	18.17	8.86	-3.15	-7.82
EBIT, 3 Yr. CAGR %	22.86	18.19	8.88	-3.19	-7.86
Earnings From Cont. Operations, 3 Yr. CAGR %	18.38	5.58	-1.48	-68.27	-14.55
Net Income, 3 Yr. CAGR %	18.38	5.58	-1.48	-68.27	-14.55
Normalized Net Income, 3 Yr. CAGR %	20.18	20.42	-0.64	-47.45	-46.38
Diluted EPS Before Extra, 3 Yr. CAGR %	11.41	-0.64	-2.36	-68.66	-32.14
Accounts Receivable, 3 Yr. CAGR %	-1.13	2.58	5.72	6.09	0.25
Inventory, 3 Yr. CAGR %	29.87	11.96	14.25	33.86	18.04
Net Property, Plant and Equip., 3 Yr. CAGR %	33.17	34.7	21.35	32.32	31.26
Total Assets, 3 Yr. CAGR %	14.44	16.28	18.78	24.63	20.9
Tangible Book Value, 3 Yr. CAGR %	13.98	10.7	15.69	23.32	11.98
Common Equity, 3 Yr. CAGR %	13.5	10.33	14.74	22.21	11.62
Cash From Operations, 3 Yr. CAGR %	48.66	15.91	18.25	-10.57	56.76
Capital Expenditures, 3 Yr. CAGR %	16.74	21.46	41.94	61.19	17.72
Levered Free Cash Flow, 3 Yr. CAGR %	208.71	17.35	141.38	18.33	-18.99
Unlevered Free Cash Flow, 3 Yr. CAGR %	192.56	17.48	72.59	1.48	-34.23
Dividend Per Share, 3 Yr. CAGR %	-	-	-	-	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	10.1	7.95	10.06	10.58	11.69
Gross Profit, 5 Yr. CAGR %	10.15	10.85	10.65	10.78	8.9
EBITDA, 5 Yr. CAGR %	12.4	15.04	13.19	13.13	11.19
EBITA, 5 Yr. CAGR %	20.05	24.64	13.6	4.42	3.58
EBIT, 5 Yr. CAGR %	20.08	24.68	13.62	4.42	3.59
Earnings From Cont. Operations, 5 Yr. CAGR %	28.43	14.39	-6.09	-46.03	2.16
Net Income, 5 Yr. CAGR %	28.43	14.39	-6.09	-46.03	2.16
Normalized Net Income, 5 Yr. CAGR %	29.64	23.68	1.87	-26.26	-22.58
Diluted EPS Before Extra, 5 Yr. CAGR %	22.21	8.65	-9.89	-48.03	-11.62
Accounts Receivable, 5 Yr. CAGR %	8.94	9.25	5.25	0.29	2.5
Inventory, 5 Yr. CAGR %	13.79	15.29	24.63	14.62	24.91
Net Property, Plant and Equip., 5 Yr. CAGR %	21.91	26.09	31.16	35.51	24.96
Total Assets, 5 Yr. CAGR %	14.53	16.93	18.6	18.85	19.41
Tangible Book Value, 5 Yr. CAGR %	12.58	12.43	14.43	18.05	12.74
Common Equity, 5 Yr. CAGR %	11.91	11.86	13.75	17.39	12.14
Cash From Operations, 5 Yr. CAGR %	23.32	5.12	31.5	28.16	11.39
Capital Expenditures, 5 Yr. CAGR %	12.34	33.62	47.41	23.99	22.26
Levered Free Cash Flow, 5 Yr. CAGR %	169.53	76.94	125.84	5.99	49.53
Unlevered Free Cash Flow, 5 Yr. CAGR %	65.47	57.79	104.71	2.1	9.18
Dividend Per Share, 5 Yr. CAGR %	-	-	-	-	-