Income Statement ADvTECH Limited OTC Markets

Stocks

AVTEF

ZAE000031035

Miscellaneous Educational Service Providers

Market Closed - OTC Markets 03:05:42 2026-06-09 EDT			5-day change	1st Jan Change
2.158 ^USD	-.--%		-.--%	-

08-25	ADvTECH Limited, Q2 2026 Earnings Call, Aug 25, 2026
08-24	ADvTECH Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI

e172d4b90982ed5832163707.FxpLSc6k5SBE6aPSWD5b0F-l0MDnu6oOKje_cm4lEs8.ZFUnLePNixEOgNC1CF0M4TT3hIHQ1Ntqenn5GCZIW6heXREM_t2JQSOH6g

Published financial data: ADVTECH LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (ZAR)	2022 (ZAR)	2023 (ZAR)	2024 (ZAR)	2025 (ZAR)
Revenues	5.92B	6.96B	7.86B	8.52B	9.33B
Total Revenues	5.92B	6.96B	7.86B	8.52B	9.33B
Cost of Goods Sold, Total	3.19B	3.71B	4.27B	4.66B	4.97B
Gross Profit	2.72B	3.25B	3.59B	3.86B	4.36B
Selling General & Admin Expenses, Total	301M	304M	360M	597M	674M
Provision for Bad Debts	117M	257M	170M	195M	159M
Depreciation & Amortization - (IS)	314M	346M	384M	435M	501M
Other Operating Expenses	898M	1.05B	1.15B	882M	1.03B
Other Operating Expenses, Total	1.63B	1.95B	2.06B	2.11B	2.36B
Operating Income	1.09B	1.3B	1.53B	1.75B	2B
Interest Expense, Total	-165M	-178M	-207M	-236M	-214M
Interest And Investment Income	7.7M	7.4M	17.1M	32.8M	19.4M
Net Interest Expenses	-157M	-171M	-190M	-204M	-194M
Income (Loss) On Equity Invest.	800K	1.3M	2.2M	400K	-400K
Currency Exchange Gains (Loss)	15.8M	32.8M	41.8M	39.8M	36.5M
Other Non Operating Income (Expenses)	-4M	-2M	-200K	900K	100K
EBT, Excl. Unusual Items	947M	1.16B	1.39B	1.59B	1.84B
Merger & Related Restructuring Charges	-	-	-	-2.4M	-2.1M
Gain (Loss) On Sale Of Investments	-	-	-	-	-6M
Gain (Loss) On Sale Of Assets	11.3M	14.5M	1.2M	-4.4M	-2.2M
Asset Writedown	-	-	-	-	-
Insurance Settlements	-	-	-	-	-
Other Unusual Items	400K	-	-	-	-
EBT, Incl. Unusual Items	959M	1.17B	1.39B	1.58B	1.83B
Income Tax Expense	280M	332M	390M	430M	507M
Earnings From Continuing Operations	679M	842M	998M	1.15B	1.33B
Net Income to Company	679M	842M	998M	1.15B	1.33B
Minority Interest	-14.5M	-36.5M	-47.2M	-46.9M	-38.6M
Net Income - (IS)	665M	805M	951M	1.1B	1.29B
Net Income to Common Incl Extra Items	665M	805M	951M	1.1B	1.29B
Net Income to Common Excl. Extra Items	665M	805M	951M	1.1B	1.29B
Per Share Items
Net EPS - Basic	1.23	1.49	1.74	2.02	2.34
Basic EPS - Continuing Operations	1.23	1.49	1.74	2.02	2.34
Basic Weighted Average Shares Outstanding	540M	542M	545M	548M	549M
Net EPS - Diluted	1.22	1.47	1.73	2	2.33
Diluted EPS - Continuing Operations	1.22	1.47	1.73	2	2.33
Diluted Weighted Average Shares Outstanding	546M	548M	549M	552M	553M
Normalized Basic EPS	1.07	1.27	1.5	1.73	2.03
Normalized Diluted EPS	1.06	1.26	1.49	1.71	2.02
Dividend Per Share	0.5	0.6	0.87	1.01	1.18
Payout Ratio	33.66	39.82	43.63	53.38	51.21
Supplemental Items
EBITDA	1.28B	1.49B	1.76B	2.01B	2.31B
EBITA	1.1B	1.31B	1.54B	1.76B	2.01B
EBIT	1.09B	1.3B	1.53B	1.75B	2B
EBITDAR	1.58B	1.79B	2.12B	2.4B	2.76B
Effective Tax Rate - (Ratio)	29.16	28.3	28.11	27.17	27.66
Total Current Taxes	280M	348M	381M	392M	499M
Total Deferred Taxes	-400K	-16.2M	1.6M	37.4M	8.5M
Normalized Net Income	578M	688M	820M	946M	1.11B
Interest Capitalized	4.1M	5.6M	4.3M	6.6M	23.4M
Interest on Long-Term Debt	71.1M	102M	119M	158M	189M
Supplemental Operating Expense Items
Advertising Expense	-	-	-	209M	228M
Selling and Marketing Expenses	-	-	-	209M	228M
Research And Development Expense From Footnotes	10.6M	16M	17.7M	19.7M	31.3M
Net Rental Expense, Total	301M	304M	360M	388M	446M
Imputed Operating Lease Interest Expense	152M	170M	226M	258M	275M
Imputed Operating Lease Depreciation	149M	133M	134M	130M	171M
Maintenance & Repair Expenses, Total	-	-	-	152M	158M
Stock-Based Comp., COGS (Total)	52.4M	36.9M	39.5M	46.3M	35.7M
Total Stock-Based Compensation	52.4M	36.9M	39.5M	46.3M	35.7M

Fiscal Period: December	2021 (ZAR)	2022 (ZAR)	2023 (ZAR)	2024 (ZAR)	2025 (ZAR)
Assets
Cash And Equivalents	245M	355M	381M	509M	345M
Short Term Investments	17.6M	22.1M	32.4M	47.7M	50.4M
Total Cash And Short Term Investments	263M	377M	414M	557M	395M
Accounts Receivable, Total	244M	364M	408M	414M	431M
Other Receivables	68.3M	60.9M	44M	81.7M	44.1M
Total Receivables	312M	425M	452M	496M	475M
Inventory	10.4M	7M	10.3M	12.6M	6.5M
Prepaid Expenses	35.8M	40.7M	54.6M	97.1M	74.6M
Other Current Assets, Total	8.6M	15.5M	-	40.3M	-
Total Current Assets	630M	866M	930M	1.2B	951M
Gross Property Plant And Equipment	6.91B	7.69B	8.4B	9.56B	10.57B
Accumulated Depreciation	-1.27B	-1.4B	-1.6B	-1.84B	-2.05B
Net Property Plant And Equipment	5.64B	6.29B	6.8B	7.72B	8.52B
Long-term Investments	7.9M	9.2M	11.4M	11.8M	5.4M
Goodwill	1.46B	1.45B	1.43B	1.49B	1.47B
Other Intangibles, Total	270M	259M	253M	313M	304M
Deferred Tax Assets Long-Term	53.8M	45.3M	39.5M	39.3M	41.3M
Total Assets	8.07B	8.93B	9.47B	10.78B	11.3B
Liabilities
Accounts Payable, Total	503M	601M	580M	603M	678M
Accrued Expenses, Total	35.2M	35.7M	43.3M	41.4M	42.8M
Short-term Borrowings	591M	1.15B	955M	1.19B	1.55B
Current Portion of Long-Term Debt	600M	100K	300K	601M	700K
Current Portion of Leases	166M	186M	196M	223M	264M
Current Income Taxes Payable	-	-	-	-	18.1M
Unearned Revenue Current, Total	360M	454M	471M	533M	571M
Other Current Liabilities	9.7M	11.5M	12.2M	26.9M	18.9M
Total Current Liabilities	2.27B	2.43B	2.26B	3.21B	3.15B
Long-Term Debt	600M	600M	600M	9.9M	1.6M
Long-Term Leases	592M	766M	934M	1.13B	1.18B
Deferred Tax Liability Non Current	152M	127M	128M	186M	199M
Other Non Current Liabilities	48.3M	49.2M	51.8M	52.9M	50.5M
Total Liabilities	3.66B	3.98B	3.97B	4.6B	4.57B
Common Stock, Total	1.6B	1.6B	1.6B	1.6B	1.6B
Retained Earnings	2.72B	3.28B	3.86B	4.49B	5.18B
Treasury Stock	-135M	-79.2M	-58.9M	-57M	-38.6M
Comprehensive Income and Other	190M	108M	49.5M	116M	-14M
Total Common Equity	4.38B	4.91B	5.45B	6.14B	6.72B
Minority Interest	31.8M	45.6M	48.6M	34.2M	4.6M
Total Equity	4.41B	4.95B	5.5B	6.18B	6.72B
Total Liabilities And Equity	8.07B	8.93B	9.47B	10.78B	11.3B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	553M	554M	547M	548M	550M
ECS Total Common Shares Outstanding	553M	554M	547M	548M	550M
Book Value / Share	7.91	8.86	9.96	11.21	12.22
Tangible Book Value	2.65B	3.19B	3.76B	4.34B	4.94B
Tangible Book Value Per Share	4.78	5.77	6.88	7.93	8.99
Total Debt	2.55B	2.7B	2.69B	3.15B	2.99B
Net Debt	2.29B	2.32B	2.27B	2.6B	2.6B
Debt Equivalent Oper. Leases	2.41B	2.43B	2.88B	3.1B	3.57B
Minority Interest, Total (Incl. Fin. Div)	31.8M	45.6M	48.6M	34.2M	4.6M
Equity Method Investments, Total	7.9M	9.2M	11.4M	11.8M	5.4M
Account Code - Inventory Valuation	3	3	3	3	3
Inventories - Finished Goods, Total	10.4M	7M	5.8M	7.1M	4.4M
Inventories - Others	-	-	4.5M	5.5M	2.1M
Land - (BS)	4.52B	4.82B	5.12B	5.7B	6.34B
Machinery, Total	855M	936M	1.12B	1.34B	1.49B
Full Time Employees	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	321M	438M	405M	395M	415M

Fiscal Period: December	2021 (ZAR)	2022 (ZAR)	2023 (ZAR)	2024 (ZAR)	2025 (ZAR)
Net Income	665M	805M	951M	1.1B	1.29B
Depreciation & Amortization - CF	294M	321M	359M	405M	463M
Amortization of Goodwill and Intangible Assets - (CF)	8.2M	7.6M	7.4M	7.7M	6.5M
Depreciation & Amortization, Total	302M	328M	366M	413M	469M
Amortization of Deferred Charges, Total - (CF)	14.7M	18.1M	18.5M	23M	32.2M
(Gain) Loss From Sale Of Asset	-11.3M	-14.5M	-1.2M	4.4M	2.2M
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	6M
Asset Writedown & Restructuring Costs	-	-	-	-	-
Stock-Based Compensation (CF)	-	36.9M	39.5M	46.3M	35.7M
Other Operating Activities, Total	34.5M	33.5M	59.8M	49.9M	92.3M
Change In Accounts Receivable	-26.3M	-137M	-57.4M	-77.9M	3.4M
Change In Inventories	7M	3.4M	-3.3M	-2.3M	6.1M
Change In Accounts Payable	87.5M	92.6M	-13M	15.4M	73.8M
Change in Unearned Revenues	49.3M	93.5M	17M	49.5M	37.6M
Cash from Operations	1.12B	1.26B	1.38B	1.63B	2.05B
Capital Expenditure	-330M	-704M	-646M	-903M	-991M
Sale of Property, Plant, and Equipment	38.8M	27.5M	24.9M	30M	60M
Cash Acquisitions	-	-	-	-75.8M	-171M
Divestitures	-	2.9M	-	-	-
Sale (Purchase) of Intangible assets	-13M	-15.9M	-22.6M	-79.4M	-36.7M
Investment in Marketable and Equity Securities, Total	-	-	-	-	-
Other Investing Activities, Total	1M	-	-	-	-
Cash from Investing	-303M	-690M	-644M	-1.03B	-1.14B
Short Term Debt Issued, Total	590M	1.14B	950M	1.18B	1.73B
Long-Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	590M	1.14B	950M	1.18B	1.73B
Short Term Debt Repaid, Total	-441M	-590M	-1.14B	-950M	-1.36B
Long-Term Debt Repaid, Total	-694M	-698M	-77.7M	-81.6M	-682M
Total Debt Repaid	-1.14B	-1.29B	-1.22B	-1.03B	-2.05B
Issuance of Common Stock	9.7M	4M	-	-	-
Repurchase of Common Stock	-	-	-16.1M	-36M	-35.4M
Common Dividends Paid	-224M	-321M	-415M	-590M	-660M
Common & Preferred Stock Dividends Paid	-224M	-321M	-415M	-590M	-660M
Other Financing Activities, Total	-6.7M	-	-	-	-17.4M
Cash from Financing	-766M	-465M	-699M	-482M	-1.03B
Foreign Exchange Rate Adjustments	10M	4.8M	-8M	12.5M	-42.8M
Net Change in Cash	63.3M	110M	26.3M	128M	-165M
Supplemental Items
Cash Interest Paid	162M	170M	202M	227M	208M
Cash Income Tax Paid (Refund)	309M	338M	374M	424M	432M
Levered Free Cash Flow	747M	435M	561M	416M	840M
Unlevered Free Cash Flow	847M	545M	690M	563M	973M
Change In Net Working Capital	-141M	-71.4M	23.3M	30.4M	-213M
Net Debt Issued / Repaid	-545M	-148M	-268M	143M	-317M

Fiscal Period: December	2021 (ZAR)	2022 (ZAR)	2023 (ZAR)	2024 (ZAR)	2025 (ZAR)
Profitability
Return on Assets	8.69	9.55	10.42	10.81	11.34
Return on Total Capital	10.01	11.11	12.1	12.49	13.14
Return On Equity %	16.42	17.99	19.11	19.72	20.56
Return on Common Equity	16.19	17.35	18.37	19.06	20.02
Margin Analysis
Gross Profit Margin %	46.01	46.71	45.71	45.3	46.74
SG&A Margin	5.09	4.36	4.58	7	7.22
EBITDA Margin %	21.58	21.39	22.41	23.61	24.81
EBITA Margin %	18.59	18.76	19.6	20.63	21.53
EBIT Margin %	18.45	18.65	19.51	20.54	21.46
Income From Continuing Operations Margin %	11.48	12.1	12.7	13.52	14.22
Net Income Margin %	11.24	11.57	12.1	12.96	13.8
Net Avail. For Common Margin %	11.24	11.57	12.1	12.96	13.8
Normalized Net Income Margin	9.76	9.89	10.43	11.1	11.94
Levered Free Cash Flow Margin	12.62	6.24	7.14	4.88	9
Unlevered Free Cash Flow Margin	14.32	7.83	8.78	6.61	10.43
Asset Turnover
Asset Turnover	0.75	0.82	0.85	0.84	0.85
Fixed Assets Turnover	1.08	1.17	1.2	1.17	1.15
Receivables Turnover (Average Receivables)	24.79	22.89	20.36	20.74	22.09
Inventory Turnover (Average Inventory)	229.83	426.36	493.33	407.08	520.35
Short Term Liquidity
Current Ratio	0.28	0.36	0.41	0.37	0.3
Quick Ratio	0.25	0.33	0.38	0.33	0.28
Operating Cash Flow to Current Liabilities	0.5	0.52	0.61	0.51	0.65
Days Sales Outstanding (Average Receivables)	14.72	15.95	17.93	17.65	16.52
Days Outstanding Inventory (Average Inventory)	1.59	0.86	0.74	0.9	0.7
Average Days Payable Outstanding	52.75	54.37	50.46	46.44	47.11
Cash Conversion Cycle (Average Days)	-36.44	-37.57	-31.79	-27.9	-29.88
Long Term Solvency
Total Debt/Equity	57.81	54.5	48.84	51.04	44.52
Total Debt / Total Capital	36.63	35.27	32.82	33.79	30.81
LT Debt/Equity	27.03	27.6	27.9	18.52	17.5
Long-Term Debt / Total Capital	17.13	17.86	18.75	12.26	12.11
Total Liabilities / Total Assets	45.34	44.54	41.94	42.66	40.47
EBIT / Interest Expense	6.63	7.29	7.42	7.4	9.37
EBITDA / Interest Expense	8.47	9.13	9.19	9.15	11.57
(EBITDA - Capex) / Interest Expense	6.46	5.18	6.06	5.33	6.93
Total Debt / EBITDA	1.83	1.66	1.41	1.46	1.21
Net Debt / EBITDA	1.64	1.43	1.2	1.2	1.05
Total Debt / (EBITDA - Capex)	2.4	2.93	2.14	2.5	2.02
Net Debt / (EBITDA - Capex)	2.15	2.52	1.81	2.06	1.76
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	7.6	17.63	12.92	8.41	9.5
Gross Profit, 1 Yr. Growth %	4.93	19.42	10.5	12.41	13
EBITDA, 1 Yr. Growth %	15.6	16.58	18.29	14.21	15.05
EBITA, 1 Yr. Growth %	20.08	18.74	17.96	14.13	14.24
EBIT, 1 Yr. Growth %	20.55	18.93	18.08	14.18	14.37
Earnings From Cont. Operations, 1 Yr. Growth %	45.95	23.92	18.57	15.37	15.2
Net Income, 1 Yr. Growth %	44.2	21.13	18.08	16.16	16.59
Normalized Net Income, 1 Yr. Growth %	32.57	19.16	19.1	15.33	17.8
Diluted EPS Before Extra, 1 Yr. Growth %	42.79	20.77	17.68	15.54	16.5
Accounts Receivable, 1 Yr. Growth %	4.41	49.51	11.85	1.52	4.08
Inventory, 1 Yr. Growth %	-40.23	-32.69	47.14	22.33	-48.41
Net Property, Plant and Equip., 1 Yr. Growth %	6.63	11.51	8.05	13.54	10.36
Total Assets, 1 Yr. Growth %	5.58	10.67	6.08	13.8	4.83
Tangible Book Value, 1 Yr. Growth %	25.21	20.66	17.84	15.47	13.8
Common Equity, 1 Yr. Growth %	14.03	12.07	11.09	12.76	9.37
Cash From Operations, 1 Yr. Growth %	24.84	12.29	9.28	18.06	25.89
Capital Expenditures, 1 Yr. Growth %	24.27	113.65	-8.23	39.67	9.8
Levered Free Cash Flow, 1 Yr. Growth %	20.98	-41.6	29.1	-25.88	102.04
Unlevered Free Cash Flow, 1 Yr. Growth %	14.61	-35.66	26.52	-18.4	72.9
Dividend Per Share, 1 Yr. Growth %	150	20	45	16.09	16.83
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	7.63	12.51	15.25	10.64	8.95
Gross Profit, 2 Yr. CAGR %	6.55	11.94	14.87	8.95	12.7
EBITDA, 2 Yr. CAGR %	10.26	16.09	17.44	16.23	14.63
EBITA, 2 Yr. CAGR %	11.77	19.41	18.35	16.03	14.19
EBIT, 2 Yr. CAGR %	12.17	19.74	18.5	16.11	14.28
Earnings From Cont. Operations, 2 Yr. CAGR %	20.45	34.48	21.21	16.96	15.28
Net Income, 2 Yr. CAGR %	19.02	32.16	19.59	17.12	16.38
Normalized Net Income, 2 Yr. CAGR %	18.76	25.69	19.14	17.2	16.56
Diluted EPS Before Extra, 2 Yr. CAGR %	18.26	31.32	19.21	16.6	16.02
Accounts Receivable, 2 Yr. CAGR %	-0.55	24.94	29.32	6.56	2.79
Inventory, 2 Yr. CAGR %	-32.01	-36.57	-0.48	34.16	-20.56
Net Property, Plant and Equip., 2 Yr. CAGR %	4.39	9.04	9.77	10.76	11.94
Total Assets, 2 Yr. CAGR %	2.73	8.09	8.35	9.87	9.22
Tangible Book Value, 2 Yr. CAGR %	26.46	22.91	19.25	16.65	14.63
Common Equity, 2 Yr. CAGR %	13.46	13.05	11.58	11.92	11.05
Cash From Operations, 2 Yr. CAGR %	33.94	18.4	10.78	13.59	21.91
Capital Expenditures, 2 Yr. CAGR %	-29.14	62.94	40.02	13.21	23.84
Levered Free Cash Flow, 2 Yr. CAGR %	224.86	-16.09	-13.17	-2.18	22.38
Unlevered Free Cash Flow, 2 Yr. CAGR %	259.63	-14.12	-9.77	1.61	18.78
Dividend Per Share, 2 Yr. CAGR %	82.57	73.21	31.91	29.74	16.46
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	10.47	10.87	12.64	12.92	10.26
Gross Profit, 3 Yr. CAGR %	10.05	10.68	11.46	12.34	10.28
EBITDA, 3 Yr. CAGR %	9.56	12.33	16.82	16.35	15.84
EBITA, 3 Yr. CAGR %	10.18	14.05	18.92	16.92	15.43
EBIT, 3 Yr. CAGR %	10.54	14.38	19.18	17.04	15.53
Earnings From Cont. Operations, 3 Yr. CAGR %	19.7	21.59	28.95	19.23	16.37
Net Income, 3 Yr. CAGR %	19.87	19.72	27.29	18.44	16.94
Normalized Net Income, 3 Yr. CAGR %	15.61	18.9	23.46	17.86	17.4
Diluted EPS Before Extra, 3 Yr. CAGR %	19.15	19.09	26.6	17.98	16.57
Accounts Receivable, 3 Yr. CAGR %	4.9	13.93	20.42	19.29	5.73
Inventory, 3 Yr. CAGR %	-19.32	-32.24	-16.04	6.61	-2.44
Net Property, Plant and Equip., 3 Yr. CAGR %	8.84	6.71	8.71	11.01	10.63
Total Assets, 3 Yr. CAGR %	6.25	5.31	7.42	10.13	8.16
Tangible Book Value, 3 Yr. CAGR %	25.5	24.5	21.2	17.97	15.69
Common Equity, 3 Yr. CAGR %	12.23	12.99	12.39	11.97	11.06
Cash From Operations, 3 Yr. CAGR %	22.11	26.3	15.28	13.15	17.55
Capital Expenditures, 3 Yr. CAGR %	-14.6	2.36	34.56	39.9	12.06
Levered Free Cash Flow, 3 Yr. CAGR %	152.07	83.14	-3.13	-17.63	24.58
Unlevered Free Cash Flow, 3 Yr. CAGR %	72.94	102.65	-2.28	-12.75	21.31
Dividend Per Share, 3 Yr. CAGR %	18.56	58.74	63.24	26.41	25.29
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	12.03	12.07	12.36	10.78	11.15
Gross Profit, 5 Yr. CAGR %	10.24	12.38	11.95	9.99	10.95
EBITDA, 5 Yr. CAGR %	11.88	12.95	12.64	13.87	15.94
EBITA, 5 Yr. CAGR %	12.03	13.75	13.38	14.84	17
EBIT, 5 Yr. CAGR %	12.42	14.22	13.66	15.07	17.2
Earnings From Cont. Operations, 5 Yr. CAGR %	12.45	17.39	20.3	19.72	23.3
Net Income, 5 Yr. CAGR %	12.29	17.02	19.76	18.67	22.81
Normalized Net Income, 5 Yr. CAGR %	12.29	14.82	17.01	18.22	20.65
Diluted EPS Before Extra, 5 Yr. CAGR %	11.46	16.48	19.18	18.09	22.26
Accounts Receivable, 5 Yr. CAGR %	6.13	13.95	14.06	10.92	13.03
Inventory, 5 Yr. CAGR %	9.19	-2.64	-12.25	-10.95	-17.88
Net Property, Plant and Equip., 5 Yr. CAGR %	15.19	12.41	9.21	8.32	9.99
Total Assets, 5 Yr. CAGR %	11.67	9.96	7.08	7.11	8.13
Tangible Book Value, 5 Yr. CAGR %	16.68	20.58	22.96	21.3	18.53
Common Equity, 5 Yr. CAGR %	10.55	11.59	11.97	12.56	11.85
Cash From Operations, 5 Yr. CAGR %	19.75	16.78	17.44	21.05	17.89
Capital Expenditures, 5 Yr. CAGR %	-1.56	0.65	4.08	6.57	30.16
Levered Free Cash Flow, 5 Yr. CAGR %	68.03	47.83	64.47	42.51	6.36
Unlevered Free Cash Flow, 5 Yr. CAGR %	49.63	-	33.31	53.75	5.65
Dividend Per Share, 5 Yr. CAGR %	9	12.03	23.73	46.44	42.62