Income Statement Asanuma Corporation

Stocks

1852

JP3110000001

Construction & Engineering

Market Closed - Japan Exchange 02:30:00 2026-09-15 EDT			5-day change	1st Jan Change
887.00 ^JPY	+0.34%		-0.67%	-13.21%

08-26	Tranche Update on Asanuma Corporation's Equity Buyback Plan announced on August 6, 2026.	CI
08-24	Asanuma Corporation's Equity Buyback announced on August 6, 2026, has closed with 1,083,000 shares, representing 1.34% for ¥999.91 million.	CI

4.YNVBgONOiJIbSScokPRtLJpRtXLzHNItRqenm-gKJ_k.Brc4rbt62sNiZGZh_qM7AeMdxTmfb6NyEOHr-IxvQ5shsXXBlwPO-0pkQA

Published financial data: ASANUMA CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022 (JPY)	2023 (JPY)	2024 (JPY)	2025 (JPY)	2026 (JPY)
Revenues	134B	142B	149B	164B	172B
Other Revenues, Total	1.07B	2.68B	3.26B	3.34B	3.78B
Total Revenues	135B	144B	153B	167B	175B
Cost of Goods Sold, Total	122B	129B	139B	149B	156B
Gross Profit	13.44B	15.14B	14.15B	17.99B	19.59B
Selling General & Admin Expenses, Total	8.74B	9.46B	10.09B	10.68B	12.26B
Provision for Bad Debts	-136M	-10M	93M	585M	220M
R&D Expenses	-	-	-	-	-
Other Operating Expenses, Total	8.61B	9.45B	10.18B	11.27B	12.48B
Operating Income	4.84B	5.69B	3.97B	6.72B	7.12B
Interest Expense, Total	-104M	-105M	-131M	-192M	-313M
Interest And Investment Income	115M	113M	184M	241M	229M
Net Interest Expenses	11M	8M	53M	49M	-84M
Income (Loss) On Equity Invest.	1M	3M	3M	3M	3M
Currency Exchange Gains (Loss)	130M	163M	207M	33M	57M
Other Non Operating Income (Expenses)	-75M	51M	73M	-263M	-45M
EBT, Excl. Unusual Items	4.9B	5.92B	4.3B	6.54B	7.05B
Gain (Loss) On Sale Of Investments	540M	-16M	-15M	82M	32M
Gain (Loss) On Sale Of Assets	-2M	760M	2.82B	6M	33M
Asset Writedown	-13M	-156M	-92M	-189M	-
Other Unusual Items	1M	-1M	-2M	-1M	-2M
EBT, Incl. Unusual Items	5.43B	6.5B	7.01B	6.44B	7.11B
Income Tax Expense	1.66B	2.1B	2B	1.67B	1.9B
Earnings From Continuing Operations	3.77B	4.41B	5.01B	4.77B	5.21B
Net Income to Company	3.77B	4.41B	5.01B	4.77B	5.21B
Minority Interest	-21M	-206M	-336M	-81M	-28M
Net Income - (IS)	3.75B	4.2B	4.67B	4.69B	5.18B
Net Income to Common Incl Extra Items	3.75B	4.2B	4.67B	4.69B	5.18B
Net Income to Common Excl. Extra Items	3.75B	4.2B	4.67B	4.69B	5.18B
Per Share Items
Net EPS - Basic	46.47	52.09	57.95	58.21	64.23
Basic EPS - Continuing Operations	46.47	52.09	57.95	58.21	64.23
Basic Weighted Average Shares Outstanding	80.66M	80.62M	80.58M	80.61M	80.66M
Net EPS - Diluted	46.47	52.09	57.95	58.21	64.23
Diluted EPS - Continuing Operations	46.47	52.09	57.95	58.21	64.23
Diluted Weighted Average Shares Outstanding	80.66M	80.62M	80.58M	80.61M	80.66M
Normalized Basic EPS	37.73	43.32	29.21	49.74	54.26
Normalized Diluted EPS	37.73	43.32	29.21	49.74	54.26
Dividend Per Share	36.3	38.2	40.6	41	45
Payout Ratio	50.91	69.4	65.82	95.29	65.33
Supplemental Items
EBITDA	5.48B	6.51B	4.76B	7.6B	8.04B
EBITA	4.84B	5.69B	3.97B	6.72B	7.12B
EBIT	4.84B	5.69B	3.97B	6.72B	7.12B
EBITDAR	6.69B	7.77B	6B	8.88B	9.37B
Total Revenues (As Reported)	-	-	-	-	-
Effective Tax Rate - (Ratio)	30.58	32.27	28.59	25.91	26.75
Total Current Taxes	-	-	-	-	-
Total Deferred Taxes	-	-	-	-	-
Normalized Net Income	3.04B	3.49B	2.35B	4.01B	4.38B
Non-Cash Pension Expense	18M	26M	-26M	-62M	11M
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	574M	383M	380M	371M	444M
Net Rental Expense, Total	1.21B	1.25B	1.24B	1.27B	1.32B
Imputed Operating Lease Interest Expense	92.46M	100M	103M	107M	185M
Imputed Operating Lease Depreciation	1.11B	1.15B	1.14B	1.16B	1.14B

Fiscal Period: March	2022 (JPY)	2023 (JPY)	2024 (JPY)	2025 (JPY)	2026 (JPY)
Assets
Cash And Equivalents	13.19B	11.9B	13.03B	16.83B	23.89B
Total Cash And Short Term Investments	13.19B	11.9B	13.03B	16.83B	23.89B
Accounts Receivable, Total	54.81B	61.15B	64.67B	73.4B	68.05B
Other Receivables	2.66B	1.79B	3.12B	4.63B	4.21B
Total Receivables	57.47B	62.94B	67.79B	78.03B	72.26B
Inventory	2.28B	1.39B	1.54B	1.97B	1.73B
Deferred Tax Assets Current	-	-	-	-	-
Other Current Assets, Total	563M	490M	862M	826M	698M
Total Current Assets	73.5B	76.72B	83.23B	97.66B	98.58B
Gross Property Plant And Equipment	-	-	-	-	-
Accumulated Depreciation	-	-	-	-	-
Net Property Plant And Equipment	5.65B	5.28B	4.87B	4.87B	4.93B
Long-term Investments	6.97B	6.93B	9.53B	8.72B	11.18B
Goodwill	1.87B	1.07B	974M	853M	679M
Other Intangibles, Total	1.14B	2.06B	2B	1.85B	1.75B
Loans Receivable Long-Term	-	-	-	-	-
Deferred Tax Assets Long-Term	1B	970M	638M	1.28B	1.05B
Other Long-Term Assets, Total	2M	1M	1M	2M	1M
Total Assets	90.13B	93.03B	101B	115B	118B
Liabilities
Accounts Payable, Total	17.17B	15.33B	17.6B	20.88B	22.33B
Short-term Borrowings	2.51B	1.81B	6.46B	8.31B	1.01B
Current Portion of Long-Term Debt	-	-	5.67B	1.64B	348M
Current Income Taxes Payable	2.19B	1.79B	2.64B	2.26B	2.24B
Unearned Revenue Current, Total	4.4B	4.64B	4.2B	8.57B	10.39B
Other Current Liabilities	8.38B	11.62B	8.62B	11.22B	14.74B
Total Current Liabilities	34.65B	35.19B	45.18B	52.88B	51.06B
Long-Term Debt	8.17B	8.52B	2.86B	11.61B	12.86B
Pension & Other Post Retirement Benefits	4.44B	4.29B	4.17B	4.2B	3.57B
Deferred Tax Liability Non Current	5M	213M	211M	220M	210M
Other Non Current Liabilities	194M	149M	128M	189M	263M
Total Liabilities	47.46B	48.37B	52.55B	69.1B	67.97B
Common Stock, Total	9.61B	9.61B	9.61B	9.61B	9.61B
Additional Paid In Capital	2.18B	2.19B	2.2B	222M	214M
Retained Earnings	29.65B	30.92B	32.5B	32.71B	34.5B
Treasury Stock	-27M	-73M	-64M	-131M	-44M
Comprehensive Income and Other	786M	1.35B	3.37B	3.3B	5.47B
Total Common Equity	42.2B	44B	47.62B	45.71B	49.76B
Minority Interest	473M	668M	1.08B	430M	446M
Total Equity	42.67B	44.67B	48.7B	46.14B	50.2B
Total Liabilities And Equity	90.13B	93.03B	101B	115B	118B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	80.52M	80.63M	80.68M	80.61M	80.73M
ECS Total Common Shares Outstanding	80.7M	80.63M	80.68M	80.61M	80.73M
Book Value / Share	522.89	545.68	590.22	567.02	616.38
Tangible Book Value	39.19B	40.87B	44.65B	43B	47.32B
Tangible Book Value Per Share	485.6	506.84	553.35	533.49	586.24
Total Debt	10.68B	10.33B	14.98B	21.56B	14.22B
Net Debt	-2.52B	-1.56B	1.95B	4.72B	-9.67B
Debt Equivalent of Unfunded Proj. Benefit Obligation	3.16B	3.07B	2.33B	2.49B	1.02B
Debt Equivalent Oper. Leases	9.65B	10.02B	9.94B	10.17B	10.6B
Minority Interest, Total (Incl. Fin. Div)	473M	668M	1.08B	430M	446M
Equity Method Investments, Total	-	-	-	-	-
Account Code - Inventory Valuation	-	-	-	-	-
Inventories - Raw Materials, Total	40M	29M	39M	43M	35M
Inventories - Work In Process, Total	2.2B	1.34B	1.48B	1.9B	1.69B
Inventories - Finished Goods, Total	36M	30M	30M	30M	-
Land - (BS)	-	-	-	-	-
Buildings, Total	-	-	-	-	-
Machinery, Total	-	-	-	-	-
Full Time Employees	1.7K	1.8K	1.8K	1.8K	1.81K
Assets under Capital Lease - Gross	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	27M	13M	105M	188M	417M
Order Backlog	146B	150B	176B	191B	241B

Fiscal Period: March	2022 (JPY)	2023 (JPY)	2024 (JPY)	2025 (JPY)	2026 (JPY)
Net Income	5.43B	6.5B	7.01B	6.44B	7.11B
Depreciation & Amortization - CF	646M	820M	794M	883M	924M
Depreciation & Amortization, Total	646M	820M	794M	883M	924M
(Gain) Loss From Sale Of Asset	1M	-615M	-2.73B	177M	-32M
(Gain) Loss on Sale of Investments - (CF)	-540M	16M	15M	-82M	-55M
Asset Writedown & Restructuring Costs	-	-	-	-	-
Other Operating Activities, Total	-1.88B	-1.96B	-1.58B	-2.48B	-2.84B
Change In Accounts Receivable	-1.96B	-5.97B	-3.37B	-8.51B	5.29B
Change In Inventories	-183M	882M	-151M	-427M	247M
Change In Accounts Payable	1.4B	-2.04B	2.2B	3.07B	1.55B
Change in Unearned Revenues	-	-	-	-	-
Change in Other Net Operating Assets	-1.35B	3.71B	-5.35B	6.11B	6.21B
Cash from Operations	1.56B	1.35B	-3.17B	5.18B	18.41B
Capital Expenditure	-1B	-76M	-134M	-209M	-331M
Sale of Property, Plant, and Equipment	8M	893M	3B	11M	90M
Cash Acquisitions	-2.17B	-	-	-	-
Sale (Purchase) of Intangible assets	-195M	-75M	-294M	-402M	-296M
Investment in Marketable and Equity Securities, Total	905M	205M	104M	-166M	-173M
Net (Increase) Decrease in Loans Originated / Sold - Investing	104M	-	-	-	-
Other Investing Activities, Total	84M	-13M	-26M	-18M	-89M
Cash from Investing	-2.26B	934M	2.65B	-784M	-799M
Short Term Debt Issued, Total	-	-	5B	1.83B	-
Long-Term Debt Issued, Total	-	700M	-	10.39B	1.6B
Total Debt Issued	-	700M	5B	12.22B	1.6B
Short Term Debt Repaid, Total	-17M	-700M	-	-	-7.3B
Long-Term Debt Repaid, Total	-336M	-346M	-348M	-5.67B	-1.64B
Total Debt Repaid	-353M	-1.05B	-348M	-5.67B	-8.94B
Issuance of Common Stock	-	-	-	-	-
Repurchase of Common Stock	-5M	-102M	-162M	-232M	-113M
Common Dividends Paid	-1.91B	-2.92B	-3.07B	-4.47B	-3.38B
Common & Preferred Stock Dividends Paid	-1.91B	-2.92B	-3.07B	-4.47B	-3.38B
Other Financing Activities, Total	-1M	-298M	-1M	-2.76B	-182M
Cash from Financing	-2.27B	-3.66B	1.41B	-913M	-11.02B
Foreign Exchange Rate Adjustments	106M	271M	344M	315M	215M
Miscellaneous Cash Flow Adjustments	-	1M	-	-1M	-
Net Change in Cash	-2.86B	-1.1B	1.23B	3.8B	6.81B
Supplemental Items
Cash Interest Paid	104M	104M	131M	191M	315M
Cash Income Tax Paid (Refund)	1.88B	1.96B	1.63B	2.49B	2.84B
Levered Free Cash Flow	202M	886M	-2.94B	3.6B	17.46B
Unlevered Free Cash Flow	268M	951M	-2.86B	3.72B	17.65B
Change In Net Working Capital	2.2B	3.28B	5.7B	749M	-12.91B
Net Debt Issued / Repaid	-353M	-346M	4.65B	6.56B	-7.34B

Fiscal Period: March	2022 (JPY)	2023 (JPY)	2024 (JPY)	2025 (JPY)	2026 (JPY)
Profitability
Return on Assets	3.32	3.89	2.55	3.88	3.81
Return on Total Capital	5.7	6.57	4.18	6.4	6.73
Return On Equity %	8.93	10.09	10.72	10.07	10.81
Return on Common Equity	8.96	9.75	10.19	10.05	10.85
Margin Analysis
Gross Profit Margin %	9.92	10.48	9.27	10.77	11.18
SG&A Margin	6.45	6.55	6.61	6.4	6.99
EBITDA Margin %	4.05	4.51	3.12	4.55	4.59
EBITA Margin %	3.57	3.94	2.6	4.02	4.06
EBIT Margin %	3.57	3.94	2.6	4.02	4.06
Income From Continuing Operations Margin %	2.78	3.05	3.28	2.86	2.97
Net Income Margin %	2.77	2.91	3.06	2.81	2.96
Net Avail. For Common Margin %	2.77	2.91	3.06	2.81	2.96
Normalized Net Income Margin	2.25	2.42	1.54	2.4	2.5
Levered Free Cash Flow Margin	0.15	0.61	-1.92	2.16	9.96
Unlevered Free Cash Flow Margin	0.2	0.66	-1.87	2.23	10.07
Asset Turnover
Asset Turnover	1.49	1.58	1.57	1.54	1.5
Fixed Assets Turnover	25.39	26.41	30.06	34.26	35.75
Receivables Turnover (Average Receivables)	2.53	2.45	2.38	2.37	2.43
Inventory Turnover (Average Inventory)	55.82	70.42	94.27	84.71	84.16
Short Term Liquidity
Current Ratio	2.12	2.18	1.84	1.85	1.93
Quick Ratio	2.04	2.13	1.79	1.79	1.88
Operating Cash Flow to Current Liabilities	0.05	0.04	-0.07	0.1	0.36
Days Sales Outstanding (Average Receivables)	144.12	149.28	154.1	153.97	150.51
Days Outstanding Inventory (Average Inventory)	6.54	5.18	3.88	4.31	4.34
Average Days Payable Outstanding	48.67	46.2	43.47	47	50.74
Cash Conversion Cycle (Average Days)	101.99	108.27	114.52	111.27	104.11
Long Term Solvency
Total Debt/Equity	25.02	23.13	30.76	46.72	28.33
Total Debt / Total Capital	20.01	18.79	23.53	31.84	22.07
LT Debt/Equity	19.15	19.08	5.87	25.17	25.62
Long-Term Debt / Total Capital	15.32	15.5	4.49	17.15	19.97
Total Liabilities / Total Assets	52.66	51.99	51.9	59.96	57.52
EBIT / Interest Expense	46.5	54.22	30.29	35.01	22.74
EBITDA / Interest Expense	52.71	62.03	36.35	39.61	25.69
(EBITDA - Capex) / Interest Expense	43.08	61.3	35.33	38.52	24.63
Total Debt / EBITDA	1.95	1.59	3.15	2.83	1.77
Net Debt / EBITDA	-0.46	-0.24	0.41	0.62	-1.2
Total Debt / (EBITDA - Capex)	2.38	1.61	3.24	2.91	1.84
Net Debt / (EBITDA - Capex)	-0.56	-0.24	0.42	0.64	-1.25
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-2.49	6.61	5.7	9.39	4.96
Gross Profit, 1 Yr. Growth %	-3.59	12.61	-6.55	27.16	8.89
EBITDA, 1 Yr. Growth %	-6.93	18.81	-26.88	59.7	5.73
EBITA, 1 Yr. Growth %	-8.62	17.72	-30.3	69.41	5.88
EBIT, 1 Yr. Growth %	-8.62	17.72	-30.3	69.41	5.88
Earnings From Cont. Operations, 1 Yr. Growth %	-9.27	16.9	13.62	-4.65	9.13
Net Income, 1 Yr. Growth %	-9.42	12.06	11.19	0.47	10.42
Normalized Net Income, 1 Yr. Growth %	-8.79	14.77	-32.6	70.31	9.18
Diluted EPS Before Extra, 1 Yr. Growth %	-9.53	12.11	11.25	0.44	10.34
Accounts Receivable, 1 Yr. Growth %	6.76	11.58	5.76	13.5	-7.28
Inventory, 1 Yr. Growth %	8.79	-38.81	10.83	27.7	-12.47
Net Property, Plant and Equip., 1 Yr. Growth %	12.65	-6.55	-7.74	0	1.21
Total Assets, 1 Yr. Growth %	-2.22	3.22	8.83	13.82	2.55
Tangible Book Value, 1 Yr. Growth %	-2.41	4.28	9.25	-3.68	10.05
Common Equity, 1 Yr. Growth %	1.66	4.26	8.24	-4.02	8.86
Cash From Operations, 1 Yr. Growth %	-112.11	-13.37	-334.05	-263.58	255.21
Capital Expenditures, 1 Yr. Growth %	60.06	-92.42	76.32	55.97	58.37
Levered Free Cash Flow, 1 Yr. Growth %	-101.47	337.28	-431.66	-222.72	384.36
Unlevered Free Cash Flow, 1 Yr. Growth %	-101.95	255.56	-400.17	-230.45	374
Dividend Per Share, 1 Yr. Growth %	41.25	5.23	6.28	0.99	9.76
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-2.14	1.96	6.16	7.53	7.15
Gross Profit, 2 Yr. CAGR %	-4.1	4.2	2.58	9.01	17.67
EBITDA, 2 Yr. CAGR %	-12.28	5.16	-6.8	8.06	29.95
EBITA, 2 Yr. CAGR %	-14.41	3.72	-9.42	8.66	33.93
EBIT, 2 Yr. CAGR %	-14.41	3.72	-9.42	8.66	33.93
Earnings From Cont. Operations, 2 Yr. CAGR %	-6.49	2.99	15.25	4.08	2.01
Net Income, 2 Yr. CAGR %	-6.64	0.75	11.62	5.69	5.33
Normalized Net Income, 2 Yr. CAGR %	-13.39	2.31	-12.05	7.14	36.36
Diluted EPS Before Extra, 2 Yr. CAGR %	-6.67	0.71	11.68	5.71	5.27
Accounts Receivable, 2 Yr. CAGR %	2.63	9.14	8.63	9.56	2.58
Inventory, 2 Yr. CAGR %	3.32	-18.41	-17.65	18.97	5.73
Net Property, Plant and Equip., 2 Yr. CAGR %	7.45	2.61	-7.15	-3.95	0.6
Total Assets, 2 Yr. CAGR %	-6.47	0.46	5.99	11.3	8.04
Tangible Book Value, 2 Yr. CAGR %	1.62	0.88	6.74	2.58	2.96
Common Equity, 2 Yr. CAGR %	3.85	2.96	6.23	1.92	2.22
Cash From Operations, 2 Yr. CAGR %	-56.42	-67.6	42.39	95.67	141.05
Capital Expenditures, 2 Yr. CAGR %	115.88	-65.16	-63.43	65.83	57.17
Levered Free Cash Flow, 2 Yr. CAGR %	-83.61	-74.68	280.83	101.75	143.81
Unlevered Free Cash Flow, 2 Yr. CAGR %	-81.25	-73.69	226.69	97.88	148.66
Dividend Per Share, 2 Yr. CAGR %	29.64	21.92	5.76	3.6	5.28
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-0.06	0.69	3.19	7.22	6.67
Gross Profit, 3 Yr. CAGR %	0.3	1.17	0.49	10.2	8.97
EBITDA, 3 Yr. CAGR %	-3.84	-2.95	-6.84	11.53	7.28
EBITA, 3 Yr. CAGR %	-5.34	-4.82	-9.15	11.6	7.73
EBIT, 3 Yr. CAGR %	-5.34	-4.82	-9.15	11.6	7.73
Earnings From Cont. Operations, 3 Yr. CAGR %	-3.3	0.74	6.42	8.19	5.74
Net Income, 3 Yr. CAGR %	-3.56	-0.78	4.11	7.78	7.25
Normalized Net Income, 3 Yr. CAGR %	-4.72	-4.87	-10.98	9.62	7.81
Diluted EPS Before Extra, 3 Yr. CAGR %	-2.73	-0.79	4.11	7.8	7.23
Accounts Receivable, 3 Yr. CAGR %	0.34	5.53	8	10.23	3.63
Inventory, 3 Yr. CAGR %	4.59	-13.23	-9.64	-4.68	7.4
Net Property, Plant and Equip., 3 Yr. CAGR %	1.96	2.57	-0.97	-4.82	-2.26
Total Assets, 3 Yr. CAGR %	-4.04	-3.35	3.18	8.54	8.3
Tangible Book Value, 3 Yr. CAGR %	2.5	2.5	3.6	3.14	5.01
Common Equity, 3 Yr. CAGR %	4.22	3.99	4.69	2.7	4.19
Cash From Operations, 3 Yr. CAGR %	-48.47	-45.2	-37.37	49.13	138.69
Capital Expenditures, 3 Yr. CAGR %	5.72	-29.29	-40.18	-40.69	63.31
Levered Free Cash Flow, 3 Yr. CAGR %	-75.15	-51.02	-40.31	161.09	170.15
Unlevered Free Cash Flow, 3 Yr. CAGR %	-72.65	-50	-40.78	140.57	164.77
Dividend Per Share, 3 Yr. CAGR %	33.37	20.93	16.47	4.14	5.61
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	0.42	0.14	2.38	3.37	4.76
Gross Profit, 5 Yr. CAGR %	0.14	-0.03	1.21	4.24	7.04
EBITDA, 5 Yr. CAGR %	-4.89	-4.87	-5.03	1.31	6.42
EBITA, 5 Yr. CAGR %	-6.22	-6.47	-6.99	0.36	6.1
EBIT, 5 Yr. CAGR %	-6.22	-6.47	-6.99	0.36	6.1
Earnings From Cont. Operations, 5 Yr. CAGR %	-12.4	-3.37	3.73	2.06	4.63
Net Income, 5 Yr. CAGR %	-12.47	-4.26	2.25	1.76	4.6
Normalized Net Income, 5 Yr. CAGR %	-5.22	-5.96	-7.72	-0.24	5.58
Diluted EPS Before Extra, 5 Yr. CAGR %	-13.35	-3.53	2.8	1.76	4.57
Accounts Receivable, 5 Yr. CAGR %	5.22	7.56	3.58	7.12	5.8
Inventory, 5 Yr. CAGR %	-3.6	7.46	-4.95	-1.56	-3.78
Net Property, Plant and Equip., 5 Yr. CAGR %	3.7	1.98	-1.79	-0.09	-0.34
Total Assets, 5 Yr. CAGR %	-2.9	-2.08	-0.15	2.26	5.1
Tangible Book Value, 5 Yr. CAGR %	5.8	3.36	4.17	2.53	3.34
Common Equity, 5 Yr. CAGR %	7.09	4.62	5.02	3.16	3.69
Cash From Operations, 5 Yr. CAGR %	-35.71	-15.48	-22.62	-8.83	7.37
Capital Expenditures, 5 Yr. CAGR %	35.42	-32.26	-30.86	-0.56	-11.97
Levered Free Cash Flow, 5 Yr. CAGR %	-55.53	-16.49	-25.95	-13.72	4.8
Unlevered Free Cash Flow, 5 Yr. CAGR %	-53.15	-16.39	-26.23	-13.32	5.13
Dividend Per Share, 5 Yr. CAGR %	35.32	19.01	21.55	13.68	11.86