Income Statement Aptech Limited Bombay S.E.

Stocks

APTECHT

INE266F01018

Professional & Business Education

Market Closed - Bombay S.E. Other stock markets 06:00:52 2026-07-22 EDT			5-day change	1st Jan Change
92.05 ^INR	-0.81%		-6.31%	-1.18%

06-25	Aptech Limited Receives Work Order From State Government Body For Computer-Based Examination Services	CI
05-27	Aptech Secures INR128 Million Training and Exam Contracts from Government	MT

1f60b77ff5d4ab79b9dc75aa018.ulPtTiBQS7g7jyAew0K7hvAr4XB_Q0luHWNXv8wJJIU.g2aLP2YIA9AJ_GZ5gTvu8pNttz1PdS4XWC8b_Lp-XunvB50HGRMozk7bEA

Published financial data: APTECH LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021	2022	2023	2024	2025
Revenues	890M	2.26B	4.57B	4.37B	4.6B
Total Revenues	890M	2.26B	4.57B	4.37B	4.6B
Cost of Goods Sold, Total	358M	549M	706M	769M	720M
Gross Profit	531M	1.71B	3.86B	3.6B	3.88B
Selling General & Admin Expenses, Total	88.16M	148M	1.15B	555M	409M
Provision for Bad Debts	-	-	-	-	-
Depreciation & Amortization - (IS)	81.71M	83M	65.01M	83.63M	85.3M
Other Operating Expenses	237M	1.15B	1.96B	2.63B	3.18B
Other Operating Expenses, Total	407M	1.38B	3.17B	3.27B	3.68B
Operating Income	124M	329M	692M	330M	204M
Interest Expense, Total	-14.28M	-1.75M	-1.37M	-13.88M	-9.7M
Interest And Investment Income	60.43M	44.56M	56.82M	114M	128M
Net Interest Expenses	46.15M	42.81M	55.45M	101M	119M
Income (Loss) On Equity Invest.	-	-	-	-	-
Currency Exchange Gains (Loss)	-3.02M	1.37M	10.03M	1.64M	-
Other Non Operating Income (Expenses)	6.75M	60.37M	64.6M	42.23M	31.86M
EBT, Excl. Unusual Items	174M	434M	822M	474M	355M
Gain (Loss) On Sale Of Investments	-67K	-	-	-	-
Gain (Loss) On Sale Of Assets	64K	231K	115K	368K	246K
Other Unusual Items	-	322K	140K	-71.03M	-7.56M
EBT, Incl. Unusual Items	174M	434M	823M	404M	347M
Income Tax Expense	-1.69M	-60.14M	146M	113M	157M
Earnings From Continuing Operations	176M	494M	677M	290M	191M
Earnings Of Discontinued Operations	-52.94M	-	-	-	-
Net Income to Company	123M	494M	677M	290M	191M
Net Income - (IS)	123M	494M	677M	290M	191M
Net Income to Common Incl Extra Items	123M	494M	677M	290M	191M
Net Income to Common Excl. Extra Items	176M	494M	677M	290M	191M
Per Share Items
Net EPS - Basic	2.17	8.62	11.68	5.01	3.29
Basic EPS - Continuing Operations	3.1	8.62	11.68	5.01	3.29
Basic Weighted Average Shares Outstanding	56.56M	57.35M	57.93M	57.98M	58M
Net EPS - Diluted	2.13	8.58	11.66	5.01	3.29
Diluted EPS - Continuing Operations	3.06	8.58	11.66	5.01	3.29
Diluted Weighted Average Shares Outstanding	57.39M	57.63M	58.06M	58.01M	58.02M
Normalized Basic EPS	1.92	4.73	8.87	5.11	3.82
Normalized Diluted EPS	1.89	4.7	8.85	5.11	3.82
Dividend Per Share	1.61	3.57	4.29	4.5	4.5
Payout Ratio	-	18.53	30.55	85.57	136.78
American Depositary Receipts Ratio (ADR)	0.5	0.5	0.5	0.5	0.5
Supplemental Items
EBITDA	190M	383M	744M	387M	264M
EBITA	168M	365M	720M	352M	224M
EBIT	124M	329M	692M	330M	204M
EBITDAR	217M	422M	1.69B	748M	438M
Total Revenues (As Reported)	957M	2.37B	4.7B	4.53B	4.76B
Effective Tax Rate - (Ratio)	-0.97	-13.85	17.72	28.05	45.09
Total Current Taxes	66.92M	93.25M	242M	124M	116M
Total Deferred Taxes	-68.61M	-153M	-95.79M	-10.86M	35.49M
Normalized Net Income	109M	271M	514M	296M	222M
Interest on Long-Term Debt	1.22M	535K	1.37M	7.57M	6.78M
Non-Cash Pension Expense	-28K	-147K	-244K	-56K	452K
Supplemental Operating Expense Items
Advertising Expense	61.43M	108M	199M	195M	235M
Marketing Expenses	-	-	-	-	-
Selling and Marketing Expenses	61.43M	108M	199M	195M	235M
Net Rental Expense, Total	26.73M	39.17M	949M	361M	174M
Imputed Operating Lease Interest Expense	21.53M	58.14M	293M	520M	177M
Imputed Operating Lease Depreciation	5.19M	-18.97M	656M	-159M	-3.1M
Maintenance & Repair Expenses, Total	7.29M	11.11M	12.42M	14.01M	15.03M
Stock-Based Comp., COGS (Total)	2.51M	2.98M	1.24M	568K	1.22M
Stock-Based Comp., Other (Total)	-	-	1.56M	-	1K
Total Stock-Based Compensation	2.51M	2.98M	2.8M	568K	1.22M

Fiscal Period: March	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	157M	537M	774M	177M	253M
Short Term Investments	343M	306M	821M	1.55B	1.05B
Trading Asset Securities, Total	-	-	-	-	-
Total Cash And Short Term Investments	500M	843M	1.59B	1.72B	1.3B
Accounts Receivable, Total	320M	842M	787M	498M	491M
Other Receivables	5.33M	9.2M	25.13M	75.63M	78.48M
Notes Receivable	25.48M	3.26M	6.18M	5.07M	4.58M
Total Receivables	351M	855M	818M	578M	574M
Inventory	16.52M	12.52M	11.82M	12.24M	6.58M
Prepaid Expenses	17.77M	26.45M	269M	38.69M	72.03M
Other Current Assets, Total	502M	393M	607M	720M	1.18B
Total Current Assets	1.39B	2.13B	3.3B	3.07B	3.13B
Gross Property Plant And Equipment	240M	345M	451M	503M	480M
Accumulated Depreciation	-130M	-225M	-251M	-273M	-293M
Net Property Plant And Equipment	110M	120M	200M	230M	187M
Long-term Investments	315M	264M	749M	194M	26.37M
Goodwill	0	0	0	0	0
Other Intangibles, Total	75.11M	72.95M	55.11M	86.29M	113M
Loans Receivable Long-Term	8.43M	915K	1.09M	1.18M	425K
Deferred Tax Assets Long-Term	245M	368M	404M	385M	371M
Other Long-Term Assets, Total	72.21M	152M	104M	117M	72.9M
Total Assets	2.21B	3.11B	4.81B	4.09B	3.9B
Liabilities
Accounts Payable, Total	52.7M	267M	993M	238M	229M
Accrued Expenses, Total	132M	237M	426M	213M	272M
Short-term Borrowings	-	-	-	-	-
Current Portion of Leases	3.96M	1.73M	9.42M	14.83M	17.23M
Current Income Taxes Payable	-	-	41.79M	-	20.56M
Unearned Revenue Current, Total	116M	338M	611M	831M	695M
Other Current Liabilities	220M	140M	84.84M	95.76M	79.55M
Total Current Liabilities	524M	983M	2.17B	1.39B	1.31B
Long-Term Leases	1.71M	-	59.86M	69.93M	50.41M
Pension & Other Post Retirement Benefits	-	-	-	-	2.08M
Other Non Current Liabilities	24.21M	24.92M	24.26M	25.04M	24.48M
Total Liabilities	550M	1.01B	2.25B	1.49B	1.39B
Common Stock, Total	407M	413M	414M	580M	580M
Additional Paid In Capital	1.03B	1.15B	1.16B	1.17B	1.17B
Retained Earnings	1.01B	1.41B	1.87B	1.91B	1.82B
Comprehensive Income and Other	-784M	-874M	-887M	-1.06B	-1.07B
Total Common Equity	1.66B	2.1B	2.56B	2.6B	2.51B
Total Equity	1.66B	2.1B	2.56B	2.6B	2.51B
Total Liabilities And Equity	2.21B	3.11B	4.81B	4.09B	3.9B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	56.94M	57.88M	57.98M	57.99M	58M
ECS Total Common Shares Outstanding	56.94M	57.88M	57.98M	57.99M	58M
Book Value / Share	29.22	36.26	44.21	44.83	43.33
Tangible Book Value	1.59B	2.03B	2.51B	2.51B	2.4B
Tangible Book Value Per Share	27.9	35	43.26	43.34	41.38
Total Debt	5.67M	1.73M	69.28M	84.76M	67.64M
Net Debt	-495M	-841M	-1.53B	-1.64B	-1.24B
Debt Equivalent of Unfunded Proj. Benefit Obligation	-2.14M	-3.37M	-740K	6.25M	14.56M
Debt Equivalent Oper. Leases	214M	313M	7.59B	2.89B	1.39B
Equity Method Investments, Total	-	-	-	-	-
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Work In Process, Total	-	-	-	-	-
Inventories - Finished Goods, Total	16.52M	12.52M	11.82M	12.24M	6.58M
Land - (BS)	186K	186K	186K	186K	186K
Buildings, Total	86.73M	86.73M	86.73M	86.73M	86.73M
Machinery, Total	120M	180M	199M	240M	246M
Full Time Employees	437	458	402	497	483
Accumulated Allowance for Doubtful Accounts (Supple)	71.47M	92.4M	135M	164M	171M

Fiscal Period: March	2021	2022	2023	2024	2025
Net Income	123M	494M	677M	290M	191M
Depreciation & Amortization - CF	59.15M	27.48M	28.06M	52.78M	57.9M
Amortization of Goodwill and Intangible Assets - (CF)	44.03M	35.91M	27.66M	21.83M	19.89M
Depreciation & Amortization, Total	103M	63.4M	55.72M	74.62M	77.8M
Amortization of Deferred Charges, Total - (CF)	21.5M	19.61M	9.29M	9.02M	7.5M
(Gain) Loss From Sale Of Asset	-64K	-231K	-115K	-368K	-
Provision for Credit Losses	-	-	-	-	-
Stock-Based Compensation (CF)	2.51M	2.98M	2.8M	568K	1.22M
Provision and Write-off of Bad Debts	39.55M	56.72M	135M	37.7M	31.07M
Net Cash From Discontinued Operations	-86.07M	-	-	-	-
Other Operating Activities, Total	31.42M	-305M	-86.39M	-173M	-17.56M
Change In Accounts Receivable	107M	-178M	-76.98M	254M	-24.96M
Change In Inventories	2.74M	3.99M	701K	-414K	5.65M
Change In Accounts Payable	294K	102M	726M	-746M	-8.6M
Change in Other Net Operating Assets	63.78M	190M	-456M	169M	-61.92M
Cash from Operations	408M	450M	987M	-84.09M	201M
Capital Expenditure	-35.95M	-61.17M	-68.4M	-136M	-71.96M
Sale of Property, Plant, and Equipment	119K	271K	735K	1.84M	2.54M
Investment in Marketable and Equity Securities, Total	-67.1M	11.85M	-525M	-164M	112M
Other Investing Activities, Total	47.92M	39.34M	50.67M	63.5M	118M
Cash from Investing	-55.01M	-9.72M	-542M	-235M	160M
Short Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	-	-	-	-	-
Short Term Debt Repaid, Total	-226M	-	-	-	-
Long-Term Debt Repaid, Total	-30.66M	-10.56M	-2.89M	-18.92M	-14.96M
Total Debt Repaid	-256M	-10.56M	-2.89M	-18.92M	-14.96M
Issuance of Common Stock	30.3M	45.18M	3.3M	3.52M	663K
Common Dividends Paid	-	-91.6M	-207M	-249M	-261M
Common & Preferred Stock Dividends Paid	-	-91.6M	-207M	-249M	-261M
Other Financing Activities, Total	-16.54M	-3.76M	-1.37M	-13.88M	-9.7M
Cash from Financing	-243M	-60.74M	-208M	-278M	-285M
Miscellaneous Cash Flow Adjustments	-	-	-	-	-
Net Change in Cash	111M	379M	238M	-597M	76.14M
Supplemental Items
Cash Interest Paid	16.54M	1.75M	1.37M	13.88M	9.7M
Cash Income Tax Paid (Refund)	-25.58M	164M	121M	145M	43.61M
Levered Free Cash Flow	650M	268M	1.19B	-278M	203M
Unlevered Free Cash Flow	659M	269M	1.19B	-269M	209M
Change In Net Working Capital	-491M	-38.34M	-756M	423M	-66.74M
Net Debt Issued / Repaid	-256M	-10.56M	-2.89M	-18.92M	-14.96M

Fiscal Period: March	2021	2022	2023	2024	2025
Profitability
Return on Assets	2.75	7.7	10.93	4.63	3.2
Return on Total Capital	3.41	10.88	18.28	7.75	4.85
Return On Equity %	8.25	26.28	29.04	11.25	7.46
Return on Common Equity	8.25	26.28	29.04	11.25	7.46
Margin Analysis
Gross Profit Margin %	59.72	75.71	84.56	82.4	84.35
SG&A Margin	9.91	6.53	25.11	12.72	8.88
EBITDA Margin %	21.41	16.93	16.27	8.87	5.74
EBITA Margin %	18.88	16.15	15.76	8.05	4.87
EBIT Margin %	13.93	14.56	15.15	7.55	4.44
Income From Continuing Operations Margin %	19.73	21.87	14.81	6.65	4.15
Net Income Margin %	13.78	21.87	14.81	6.65	4.15
Net Avail. For Common Margin %	19.73	21.87	14.81	6.65	4.15
Normalized Net Income Margin	12.21	11.99	11.25	6.79	4.82
Levered Free Cash Flow Margin	73.1	11.84	25.98	-6.36	4.41
Unlevered Free Cash Flow Margin	74.1	11.89	26	-6.16	4.54
Asset Turnover
Asset Turnover	0.32	0.85	1.15	0.98	1.15
Fixed Assets Turnover	6.24	18.65	28.52	20.28	22.07
Receivables Turnover (Average Receivables)	1.52	2.89	5.61	6.8	9.3
Inventory Turnover (Average Inventory)	20.04	37.83	57.98	63.91	76.53
Short Term Liquidity
Current Ratio	2.65	2.17	1.52	2.21	2.39
Quick Ratio	1.58	1.72	1.11	1.65	1.43
Operating Cash Flow to Current Liabilities	0.78	0.46	0.46	-0.06	0.15
Days Sales Outstanding (Average Receivables)	240.23	126.16	65.07	53.81	39.23
Days Outstanding Inventory (Average Inventory)	18.22	9.65	6.3	5.73	4.77
Average Days Payable Outstanding	113.82	144.25	325.99	290.73	119.42
Cash Conversion Cycle (Average Days)	144.62	-8.45	-254.63	-231.19	-75.42
Long Term Solvency
Total Debt/Equity	0.34	0.08	2.7	3.26	2.69
Total Debt / Total Capital	0.34	0.08	2.63	3.16	2.62
LT Debt/Equity	0.1	-	2.34	2.69	2.01
Long-Term Debt / Total Capital	0.1	-	2.27	2.6	1.95
Total Liabilities / Total Assets	24.83	32.45	46.74	36.4	35.62
EBIT / Interest Expense	8.68	188.08	504.95	23.77	21.08
EBITDA / Interest Expense	15.9	224.3	545.59	29.14	29.1
(EBITDA - Capex) / Interest Expense	13.39	189.35	495.7	19.34	21.68
Total Debt / EBITDA	0.02	0	0.09	0.21	0.24
Net Debt / EBITDA	-2.18	-2.14	-2.04	-4.05	-4.38
Total Debt / (EBITDA - Capex)	0.03	0.01	0.1	0.32	0.32
Net Debt / (EBITDA - Capex)	-2.59	-2.54	-2.24	-6.11	-5.88
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-43.75	91.48	102.09	-4.4	5.33
Gross Profit, 1 Yr. Growth %	-50.08	148.37	125.71	-6.83	7.82
EBITDA, 1 Yr. Growth %	-46.39	289.25	94.27	-47.9	-31.85
EBITA, 1 Yr. Growth %	-48.42	381.28	97.22	-51.15	-36.24
EBIT, 1 Yr. Growth %	-56.13	934.49	110.34	-52.35	-38.05
Earnings From Cont. Operations, 1 Yr. Growth %	-27.97	303.25	36.92	-57.09	-34.31
Net Income, 1 Yr. Growth %	-9.23	303.25	36.92	-57.09	-34.31
Normalized Net Income, 1 Yr. Growth %	-45.48	394.05	89.62	-42.33	-25.2
Diluted EPS Before Extra, 1 Yr. Growth %	-28.43	301.68	35.89	-57.08	-34.33
Accounts Receivable, 1 Yr. Growth %	-62.37	16.87	-6.59	-36.73	-1.28
Inventory, 1 Yr. Growth %	-14.24	-24.18	-5.6	3.5	-46.19
Net Property, Plant and Equip., 1 Yr. Growth %	-37.44	-2.1	67.07	14.89	-18.97
Total Assets, 1 Yr. Growth %	-35.19	38.74	54.94	-15.08	-4.5
Tangible Book Value, 1 Yr. Growth %	-35.58	28.93	23.83	0.2	-4.51
Common Equity, 1 Yr. Growth %	-35.87	26.16	22.15	1.42	-3.33
Cash From Operations, 1 Yr. Growth %	-518.7	10.18	119.37	-108.52	-339.02
Capital Expenditures, 1 Yr. Growth %	-39.44	70.15	11.82	98.91	-47.11
Levered Free Cash Flow, 1 Yr. Growth %	1.2K	-56.48	343.39	-123.37	-122.38
Unlevered Free Cash Flow, 1 Yr. Growth %	1.09K	-57.02	341.91	-122.62	-123.27
Dividend Per Share, 1 Yr. Growth %	-50	122.23	20	5	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-34.69	19.57	96.71	38.99	0.35
Gross Profit, 2 Yr. CAGR %	-39.28	26.82	136.77	45.01	0.22
EBITDA, 2 Yr. CAGR %	-16.88	3.79	174.99	0.61	-40.41
EBITA, 2 Yr. CAGR %	-16.58	5.86	208.09	-1.84	-44.19
EBIT, 2 Yr. CAGR %	-20.03	7.92	366.47	0.11	-45.67
Earnings From Cont. Operations, 2 Yr. CAGR %	-1.85	42.43	134.97	-23.36	-46.91
Net Income, 2 Yr. CAGR %	-17.97	91.32	134.97	-23.36	-46.91
Normalized Net Income, 2 Yr. CAGR %	-12.09	16.63	206.08	4.58	-34.32
Diluted EPS Before Extra, 2 Yr. CAGR %	-1.93	41.72	133.63	-23.59	-46.91
Accounts Receivable, 2 Yr. CAGR %	-38.07	-0.51	4.48	-23.13	-20.97
Inventory, 2 Yr. CAGR %	-1.1	-19.36	-15.4	-1.15	-25.37
Net Property, Plant and Equip., 2 Yr. CAGR %	-12.11	-17.3	27.89	38.54	-3.51
Total Assets, 2 Yr. CAGR %	-18.16	-4.61	46.61	14.7	-9.95
Tangible Book Value, 2 Yr. CAGR %	-22.3	-9.36	26.35	11.39	-2.18
Common Equity, 2 Yr. CAGR %	-22.75	-10.05	24.14	11.3	-0.99
Cash From Operations, 2 Yr. CAGR %	71.32	114.78	55.47	-56.76	-54.87
Capital Expenditures, 2 Yr. CAGR %	-40.45	1.51	37.94	49.14	2.57
Levered Free Cash Flow, 2 Yr. CAGR %	123.8	131.1	38.91	1.82	-58.67
Unlevered Free Cash Flow, 2 Yr. CAGR %	124.83	120.62	37.81	0.01	-58.07
Dividend Per Share, 2 Yr. CAGR %	-19.82	5.41	63.3	12.25	2.47
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-27.05	2.73	42.43	54.66	26.72
Gross Profit, 3 Yr. CAGR %	-28.48	5.91	53.69	73.5	31.37
EBITDA, 3 Yr. CAGR %	-9.07	11.56	27.91	57.94	-11.64
EBITA, 3 Yr. CAGR %	-7.8	14.78	30.26	66.76	-14.99
EBIT, 3 Yr. CAGR %	-8.7	19.3	34.8	118.06	-14.69
Earnings From Cont. Operations, 3 Yr. CAGR %	-18.87	39.47	40.57	33.31	-27.19
Net Income, 3 Yr. CAGR %	-28.02	39.47	71.13	33.31	-27.19
Normalized Net Income, 3 Yr. CAGR %	-3.03	24.45	37.14	75.48	-6.48
Diluted EPS Before Extra, 3 Yr. CAGR %	-18.34	39.23	39.75	32.86	-27.35
Accounts Receivable, 3 Yr. CAGR %	-24	0.29	-2.58	-11.61	-16.44
Inventory, 3 Yr. CAGR %	31.3	-9.48	-15.01	-9.52	-19.29
Net Property, Plant and Equip., 3 Yr. CAGR %	-11.61	-5.48	4.55	23.4	15.86
Total Assets, 3 Yr. CAGR %	-11.91	-2.03	12.13	22.21	7.91
Tangible Book Value, 3 Yr. CAGR %	-15.61	-8.35	0.58	16.95	5.82
Common Equity, 3 Yr. CAGR %	-15.86	-9.03	-0.39	16.05	6.19
Cash From Operations, 3 Yr. CAGR %	48.87	47.88	116.3	-40.94	-23.55
Capital Expenditures, 3 Yr. CAGR %	-32.41	-15.5	4.84	55.84	5.56
Levered Free Cash Flow, 3 Yr. CAGR %	48.81	27.29	187.16	-23.3	-8.82
Unlevered Free Cash Flow, 3 Yr. CAGR %	49.58	27.27	178.11	-24.53	-8.05
Dividend Per Share, 3 Yr. CAGR %	-13.7	12.62	10.06	40.95	8.01
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-11.19	1.28	14.8	15.94	23.81
Gross Profit, 5 Yr. CAGR %	-0.89	2.76	21.62	20.09	29.53
EBITDA, 5 Yr. CAGR %	2.78	5	24.03	7.04	-5.76
EBITA, 5 Yr. CAGR %	4.86	6.61	27.42	7.82	-7.19
EBIT, 5 Yr. CAGR %	10.82	9.65	33.56	11.22	-6.28
Earnings From Cont. Operations, 5 Yr. CAGR %	11.54	20.69	15.54	9.77	-4.78
Net Income, 5 Yr. CAGR %	3.81	20.69	15.54	9.77	7.15
Normalized Net Income, 5 Yr. CAGR %	10.44	14.91	33.95	16.09	2.16
Diluted EPS Before Extra, 5 Yr. CAGR %	10.92	21.05	15.73	9.52	-5.09
Accounts Receivable, 5 Yr. CAGR %	-4.47	12.24	1.53	-9.83	-10.4
Inventory, 5 Yr. CAGR %	-4.53	4.89	10.13	-6.24	-19.32
Net Property, Plant and Equip., 5 Yr. CAGR %	-9.08	-10.46	4.75	10.14	1.24
Total Assets, 5 Yr. CAGR %	-3.16	1.66	8.25	4.35	2.71
Tangible Book Value, 5 Yr. CAGR %	-5.75	-2.74	-1.04	-0.91	-0.54
Common Equity, 5 Yr. CAGR %	-6.16	-3.24	-1.69	-1.39	-0.63
Cash From Operations, 5 Yr. CAGR %	23.14	9.33	51.47	-9.58	15.56
Capital Expenditures, 5 Yr. CAGR %	-17.26	-14.8	-10.09	6.06	3.92
Levered Free Cash Flow, 5 Yr. CAGR %	92.45	23.33	43.17	16.41	32.27
Unlevered Free Cash Flow, 5 Yr. CAGR %	95.79	23.36	43.25	15.57	30.49
Dividend Per Share, 5 Yr. CAGR %	17.61	10.76	11.38	12.47	6.96