Income Statement Asia Commercial Holdings Limited

Stocks

104 BMG0532V2009

Apparel & Accessories Retailers

Market Closed - Hong Kong S.E. 04:08:31 2026-08-27 EDT			5-day change	1st Jan Change
0.2600 ^HKD	+1.96%		+4.00%	+16.59%

08-25	Asia Commercial Holdings Limited Declares Final Dividend for the Year Ended March 31, 2026	CI
06-22	Asia Commercial Holdings Limited Reports Earnings Results for the Full Year Ended March 31, 2026	CI

ead4a8b48aeb361b5d73e256b3840570.PwS75_bzNOwWdzH73KtLG7-o-aSwX5q-gRujGGEpMnU.DX7LosS1AZguMXuZktgtX_nlyND8Ffzx1i_NRzdRQDF3fsGhjJxGinA5AQ

Published financial data: ASIA COMMERCIAL HOLDINGS LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022 (HKD)	2023 (HKD)	2024 (HKD)	2025 (HKD)	2026 (HKD)
Revenues	785M	711M	705M	709M	670M
Total Revenues	785M	711M	705M	709M	670M
Cost of Goods Sold, Total	560M	482M	471M	477M	454M
Gross Profit	225M	229M	234M	232M	215M
Selling General & Admin Expenses, Total	130M	116M	131M	134M	127M
Provision for Bad Debts	-	-	-	1.28M	412K
Other Operating Expenses	-6.1M	-3.05M	-2.28M	-3.09M	-1.96M
Other Operating Expenses, Total	123M	113M	129M	132M	125M
Operating Income	102M	116M	105M	100M	89.73M
Interest Expense, Total	-6M	-8.82M	-10.58M	-9.1M	-5.4M
Interest And Investment Income	1.16M	1.92M	2.56M	1.98M	1.28M
Net Interest Expenses	-4.83M	-6.9M	-8.02M	-7.13M	-4.12M
Other Non Operating Income (Expenses)	1.86M	3.81M	-407K	7.7M	6.27M
EBT, Excl. Unusual Items	98.62M	113M	97.01M	101M	91.88M
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Investments	738K	-369K	-31.81M	10K	-194K
Gain (Loss) On Sale Of Assets	5.28M	401K	-120K	-	-
Asset Writedown	23.18M	-26.1M	-	-40.35M	-15.3M
Other Unusual Items	-	145K	10K	248K	-
EBT, Incl. Unusual Items	128M	87.21M	65.09M	60.6M	76.39M
Income Tax Expense	44.5M	43.56M	38.89M	36.14M	36.93M
Earnings From Continuing Operations	83.32M	43.65M	26.2M	24.46M	39.46M
Net Income to Company	83.32M	43.65M	26.2M	24.46M	39.46M
Minority Interest	506K	-2K	1K	1K	1K
Net Income - (IS)	83.82M	43.65M	26.2M	24.46M	39.46M
Net Income to Common Incl Extra Items	83.82M	43.65M	26.2M	24.46M	39.46M
Net Income to Common Excl. Extra Items	83.82M	43.65M	26.2M	24.46M	39.46M
Per Share Items
Net EPS - Basic	0.11	0.06	0.04	0.03	0.05
Basic EPS - Continuing Operations	0.11	0.06	0.04	0.03	0.05
Basic Weighted Average Shares Outstanding	747M	747M	747M	747M	747M
Net EPS - Diluted	0.11	0.06	0.04	0.03	0.05
Diluted EPS - Continuing Operations	0.11	0.06	0.04	0.03	0.05
Diluted Weighted Average Shares Outstanding	747M	747M	747M	747M	747M
Normalized Basic EPS	0.08	0.09	0.08	0.08	0.08
Normalized Diluted EPS	0.08	0.09	0.08	0.08	0.08
Dividend Per Share	0.11	0.05	0.03	0.03	0.03
Payout Ratio	47.78	91.74	133.73	106.27	50.69
Supplemental Items
EBITDA	105M	120M	113M	106M	91.36M
EBITA	102M	116M	105M	100M	89.73M
EBIT	102M	116M	105M	100M	89.73M
EBITDAR	121M	136M	129M	121M	111M
Effective Tax Rate - (Ratio)	34.82	49.94	59.75	59.63	48.35
Current Domestic Taxes	41.78M	46.56M	41.88M	42.84M	37.68M
Total Current Taxes	41.78M	46.56M	41.88M	42.84M	37.68M
Total Deferred Taxes	2.73M	-3M	-2.99M	-6.7M	-750K
Normalized Net Income	62.15M	70.7M	60.63M	62.93M	57.43M
Interest on Long-Term Debt	3.74M	3.18M	2.32M	1.92M	1.2M
Supplemental Operating Expense Items
Selling and Marketing Expenses	104M	87.65M	100M	99.35M	97.46M
General and Administrative Expenses	26.01M	28.04M	30.77M	34.84M	29.46M
Net Rental Expense, Total	15.54M	15.49M	15.46M	15.35M	19.52M
Imputed Operating Lease Interest Expense	2.87M	4.47M	6.01M	6.02M	5.89M
Imputed Operating Lease Depreciation	12.67M	11.02M	9.45M	9.33M	13.64M

Fiscal Period: March	2022 (HKD)	2023 (HKD)	2024 (HKD)	2025 (HKD)	2026 (HKD)
Assets
Cash And Equivalents	208M	194M	165M	174M	178M
Short Term Investments	26.9M	-	-	5.34M	9.99M
Trading Asset Securities, Total	20K	24K	16K	15K	15K
Total Cash And Short Term Investments	235M	194M	165M	179M	188M
Accounts Receivable, Total	30.52M	56.79M	70.57M	56.2M	60.24M
Other Receivables	14.89M	8.89M	7.82M	8.72M	2.02M
Total Receivables	45.41M	65.68M	78.39M	64.92M	62.26M
Inventory	93.21M	99.96M	106M	101M	95.34M
Other Current Assets, Total	-	-	-	-	122K
Total Current Assets	373M	360M	349M	345M	345M
Gross Property Plant And Equipment	384M	222M	232M	161M	167M
Accumulated Depreciation	-282M	-140M	-164M	-117M	-134M
Net Property Plant And Equipment	102M	82.69M	67.76M	44.02M	33.15M
Long-term Investments	10.68M	10.61M	10.53M	10.52M	9.43M
Other Intangibles, Total	-	-	-	-	-
Deferred Tax Assets Long-Term	2.42M	2.42M	2.42M	-	-
Other Long-Term Assets, Total	381M	365M	343M	313M	309M
Total Assets	870M	821M	773M	713M	697M
Liabilities
Accounts Payable, Total	5.43M	1.94M	2.46M	2.23M	2.25M
Accrued Expenses, Total	59.45M	57.61M	53.11M	45.93M	42.98M
Short-term Borrowings	172M	174M	159M	134M	103M
Current Portion of Leases	29.13M	20M	20.96M	17.37M	16.77M
Current Income Taxes Payable	14.5M	18.62M	15.14M	13.16M	13.28M
Unearned Revenue Current, Total	2.62M	1.34M	1.13M	436K	432K
Other Current Liabilities	28.59M	22.75M	24.81M	27.05M	25.22M
Total Current Liabilities	312M	297M	276M	240M	204M
Long-Term Leases	57.5M	35.21M	25.86M	13.8M	1.54M
Deferred Tax Liability Non Current	29.12M	26.12M	23.12M	14.01M	13.26M
Other Non Current Liabilities	2.59M	2.34M	2.66M	2.7M	2.69M
Total Liabilities	401M	360M	328M	271M	221M
Common Stock, Total	149M	149M	149M	149M	149M
Additional Paid In Capital	10.73M	10.73M	10.73M	10.73M	10.73M
Retained Earnings	-63.02M	-59.42M	-68.26M	-69.79M	-50.33M
Comprehensive Income and Other	371M	360M	353M	352M	366M
Total Common Equity	468M	461M	445M	442M	476M
Minority Interest	-5K	-3K	-4K	-5K	-6K
Total Equity	468M	461M	445M	442M	476M
Total Liabilities And Equity	870M	821M	773M	713M	697M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	747M	747M	747M	747M	747M
ECS Total Common Shares Outstanding	747M	747M	747M	747M	747M
Book Value / Share	0.63	0.62	0.59	0.59	0.64
Tangible Book Value	468M	461M	445M	442M	476M
Tangible Book Value Per Share	0.63	0.62	0.59	0.59	0.64
Total Debt	259M	230M	206M	165M	121M
Net Debt	24.54M	35.1M	40.7M	-13.83M	-66.4M
Debt Equivalent Oper. Leases	124M	124M	124M	123M	156M
Minority Interest, Total (Incl. Fin. Div)	-5K	-3K	-4K	-5K	-6K
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Raw Materials, Total	33.76M	32.54M	31.76M	25.75M	25.18M
Inventories - Work In Process, Total	400K	-	-	-	-
Inventories - Finished Goods, Total	59.06M	67.41M	73.88M	75.1M	70.16M
Land - (BS)	-	-	-	-	-
Machinery, Total	30.26M	28.56M	28.28M	58.42M	31.13M
Full Time Employees	116	103	103	114	113
Accumulated Allowance for Doubtful Accounts (Supple)	4.68M	-	-	-	6.87M

Fiscal Period: March	2022 (HKD)	2023 (HKD)	2024 (HKD)	2025 (HKD)	2026 (HKD)
Net Income	83.82M	43.65M	26.2M	24.46M	39.46M
Depreciation & Amortization - CF	31.16M	28.95M	29.82M	26.29M	20.16M
Amortization of Goodwill and Intangible Assets - (CF)	1K	-	-	-	-
Depreciation & Amortization, Total	31.16M	28.95M	29.82M	26.29M	20.16M
Amortization of Deferred Charges, Total - (CF)	-	-	-	-	-
(Gain) Loss From Sale Of Asset	-5.28M	-371K	120K	-	-
(Gain) Loss on Sale of Investments - (CF)	-738K	339K	75K	-10K	194K
Asset Writedown & Restructuring Costs	-23.18M	26.1M	31.73M	40.35M	15.3M
Provision and Write-off of Bad Debts	1.92M	1.79M	251K	-473K	412K
Other Operating Activities, Total	23.75M	15.41M	5.16M	3.23M	2.2M
Change In Accounts Receivable	30.96M	-2.25M	-16.9M	12.82M	1.79M
Change In Inventories	12.77M	-10.96M	-7.53M	2.19M	6.72M
Change In Accounts Payable	13.29M	-5.41M	1.66M	-4.96M	-5.73M
Change in Unearned Revenues	13K	-1.16M	-58K	-685K	-29K
Change in Other Net Operating Assets	45K	-252K	-40K	100K	235K
Cash from Operations	169M	95.83M	70.49M	103M	80.7M
Capital Expenditure	-3.66M	-11.88M	-2.83M	-337K	-764K
Sale of Property, Plant, and Equipment	-	450K	-	-	-
Cash Acquisitions	-	-	-	-	-
Divestitures	7.55M	-	-	-	-
Sale (Purchase) of Real Estate properties	2.41M	-11.54M	-8.82M	-8.48M	-9.44M
Sale (Purchase) of Intangible assets	-21K	-	-	-	-
Investment in Marketable and Equity Securities, Total	674K	430K	-	-	-
Other Investing Activities, Total	1.16M	1.92M	2.56M	-3.36M	872K
Cash from Investing	8.12M	-20.62M	-9.1M	-12.18M	-9.33M
Short Term Debt Issued, Total	80M	42.4M	65M	56M	20M
Total Debt Issued	80M	42.4M	65M	56M	20M
Short Term Debt Repaid, Total	-71.93M	-40.52M	-80.52M	-80.52M	-51.52M
Long-Term Debt Repaid, Total	-68.08M	-26.46M	-21.22M	-20.71M	-20.41M
Total Debt Repaid	-140M	-66.98M	-102M	-101M	-71.93M
Repurchase of Common Stock	-	-	-	-	-
Common Dividends Paid	-40.05M	-40.05M	-35.04M	-26M	-20M
Common & Preferred Stock Dividends Paid	-40.05M	-40.05M	-35.04M	-26M	-20M
Other Financing Activities, Total	-6.11M	-8.78M	-10.61M	-9.14M	-5.41M
Cash from Financing	-106M	-73.4M	-82.39M	-80.38M	-77.33M
Foreign Exchange Rate Adjustments	6.49M	-15.01M	-8.51M	-1.72M	9.5M
Net Change in Cash	76.98M	-13.2M	-29.5M	9.03M	3.54M
Supplemental Items
Cash Interest Paid	6.11M	8.78M	10.61M	9.14M	5.41M
Cash Income Tax Paid (Refund)	30.82M	41.6M	44.48M	44.69M	38.24M
Levered Free Cash Flow	157M	75.76M	62.27M	93.25M	68.76M
Unlevered Free Cash Flow	160M	81.27M	68.88M	98.94M	72.13M
Change In Net Working Capital	-69.28M	8.44M	24.01M	-10.42M	3.35M
Net Debt Issued / Repaid	-60.02M	-24.58M	-36.74M	-45.23M	-51.93M

Fiscal Period: March	2022 (HKD)	2023 (HKD)	2024 (HKD)	2025 (HKD)	2026 (HKD)
Profitability
Return on Assets	7.54	8.59	8.27	8.42	7.95
Return on Total Capital	9.09	10.25	9.83	9.95	9.31
Return On Equity %	19	9.4	5.79	5.52	8.6
Return on Common Equity	19.01	9.4	5.79	5.52	8.6
Margin Analysis
Gross Profit Margin %	28.68	32.21	33.22	32.77	32.13
SG&A Margin	16.51	16.28	18.6	18.92	18.96
EBITDA Margin %	13.42	16.95	16.08	14.92	13.64
EBITA Margin %	12.95	16.36	14.95	14.11	13.4
EBIT Margin %	12.95	16.36	14.95	14.11	13.4
Income From Continuing Operations Margin %	10.62	6.14	3.71	3.45	5.89
Net Income Margin %	10.68	6.14	3.71	3.45	5.89
Net Avail. For Common Margin %	10.68	6.14	3.71	3.45	5.89
Normalized Net Income Margin	7.92	9.95	8.6	8.87	8.58
Levered Free Cash Flow Margin	19.94	10.66	8.83	13.15	10.27
Unlevered Free Cash Flow Margin	20.42	11.44	9.77	13.95	10.77
Asset Turnover
Asset Turnover	0.93	0.84	0.89	0.96	0.95
Fixed Assets Turnover	8.57	7.69	9.38	12.69	17.35
Receivables Turnover (Average Receivables)	14.77	16.28	11.08	11.19	11.5
Inventory Turnover (Average Inventory)	5.47	4.99	4.58	4.62	4.63
Short Term Liquidity
Current Ratio	1.2	1.21	1.26	1.43	1.69
Quick Ratio	0.9	0.88	0.88	1.02	1.23
Operating Cash Flow to Current Liabilities	0.54	0.32	0.25	0.43	0.4
Days Sales Outstanding (Average Receivables)	24.71	22.42	33.04	32.62	31.74
Days Outstanding Inventory (Average Inventory)	66.69	73.18	79.88	79.02	78.79
Average Days Payable Outstanding	4.04	2.75	1.69	1.81	1.82
Cash Conversion Cycle (Average Days)	87.36	92.85	111.23	109.83	108.71
Long Term Solvency
Total Debt/Equity	55.31	49.83	46.26	37.44	25.45
Total Debt / Total Capital	35.61	33.26	31.63	27.24	20.29
LT Debt/Equity	12.27	7.64	5.82	3.12	0.32
Long-Term Debt / Total Capital	7.9	5.1	3.98	2.27	0.26
Total Liabilities / Total Assets	46.14	43.88	42.47	38.01	31.74
EBIT / Interest Expense	16.94	13.17	9.97	11	16.61
EBITDA / Interest Expense	22.13	16.46	12.79	13.89	20.34
(EBITDA - Capex) / Interest Expense	21.52	15.11	12.52	13.85	20.2
Total Debt / EBITDA	1.95	1.58	1.52	1.31	1.1
Net Debt / EBITDA	0.18	0.24	0.3	-0.11	-0.6
Total Debt / (EBITDA - Capex)	2.01	1.72	1.55	1.31	1.11
Net Debt / (EBITDA - Capex)	0.19	0.26	0.31	-0.11	-0.61
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-32.63	-9.46	-0.73	0.56	-5.61
Gross Profit, 1 Yr. Growth %	-3.06	1.68	2.41	-0.8	-7.48
EBITDA, 1 Yr. Growth %	14.31	14.38	-5.82	-6.39	-13.66
EBITA, 1 Yr. Growth %	19.97	14.39	-9.28	-4.68	-10.37
EBIT, 1 Yr. Growth %	20.02	14.39	-9.28	-4.68	-10.37
Earnings From Cont. Operations, 1 Yr. Growth %	49.42	-47.6	-39.98	-6.63	61.28
Net Income, 1 Yr. Growth %	43.18	-47.92	-39.98	-6.63	61.28
Normalized Net Income, 1 Yr. Growth %	30.55	13.77	-14.24	3.79	-8.75
Diluted EPS Before Extra, 1 Yr. Growth %	43.18	-47.95	-39.95	-6.63	61.28
Accounts Receivable, 1 Yr. Growth %	-59.71	86.07	24.27	-20.36	7.17
Inventory, 1 Yr. Growth %	-16.27	7.23	5.69	-4.54	-5.46
Net Property, Plant and Equip., 1 Yr. Growth %	25.96	-19.02	-18.05	-35.04	-24.69
Total Assets, 1 Yr. Growth %	6.77	-5.62	-5.89	-7.72	-2.23
Tangible Book Value, 1 Yr. Growth %	13.27	-1.66	-3.51	-0.57	7.67
Common Equity, 1 Yr. Growth %	13.27	-1.66	-3.51	-0.57	7.67
Cash From Operations, 1 Yr. Growth %	23.09	-43.14	-26.44	46.55	-21.88
Capital Expenditures, 1 Yr. Growth %	11.17	224.24	-76.2	-88.08	126.71
Levered Free Cash Flow, 1 Yr. Growth %	29.35	-41.55	-17.8	50.37	-31.25
Unlevered Free Cash Flow, 1 Yr. Growth %	26.32	-39.06	-15.24	44.17	-31.76
Dividend Per Share, 1 Yr. Growth %	-	-56.25	-25.8	-23.07	13.56
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-0.96	-21.9	-5.19	-0.09	-2.57
Gross Profit, 2 Yr. CAGR %	6.41	-0.72	2.04	0.79	-4.2
EBITDA, 2 Yr. CAGR %	189.11	14.34	3.79	-6.28	-10.1
EBITA, 2 Yr. CAGR %	354.57	17.15	1.87	-7.19	-7.57
EBIT, 2 Yr. CAGR %	354.57	17.17	1.87	-7.19	-7.57
Earnings From Cont. Operations, 2 Yr. CAGR %	-25.15	-11.52	-43.92	-25.14	22.72
Net Income, 2 Yr. CAGR %	-24.27	-13.65	-44.09	-25.14	22.71
Normalized Net Income, 2 Yr. CAGR %	392.82	21.87	-1.23	-5.65	-2.69
Diluted EPS Before Extra, 2 Yr. CAGR %	-24.27	-13.67	-44.09	-25.12	22.71
Accounts Receivable, 2 Yr. CAGR %	-1.13	-13.42	52.06	-0.52	-7.61
Inventory, 2 Yr. CAGR %	-31.04	-5.25	6.46	0.45	-5
Net Property, Plant and Equip., 2 Yr. CAGR %	-2	0.99	-18.54	-27.04	-30.06
Total Assets, 2 Yr. CAGR %	3.84	0.38	-5.76	-6.81	-5.01
Tangible Book Value, 2 Yr. CAGR %	16.83	5.54	-2.59	-2.05	3.47
Common Equity, 2 Yr. CAGR %	16.79	5.54	-2.59	-2.05	3.47
Cash From Operations, 2 Yr. CAGR %	64.29	-16.34	-35.33	3.83	7
Capital Expenditures, 2 Yr. CAGR %	-48.99	89.86	-12.15	-83.16	-48.01
Levered Free Cash Flow, 2 Yr. CAGR %	102.38	-20.87	-30.68	10.95	5.29
Unlevered Free Cash Flow, 2 Yr. CAGR %	84.43	-19.96	-28.13	10.34	2.52
Dividend Per Share, 2 Yr. CAGR %	-	-	-43.02	-24.45	-6.54
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-5.65	-3.88	-15.4	-3.31	-1.96
Gross Profit, 3 Yr. CAGR %	-7.49	4.81	0.31	1.09	-2.04
EBITDA, 3 Yr. CAGR %	5.21	112.24	7.18	0.16	-8.81
EBITA, 3 Yr. CAGR %	5.33	186.99	7.58	-0.49	-8.26
EBIT, 3 Yr. CAGR %	5.33	186.99	7.59	-0.49	-8.26
Earnings From Cont. Operations, 3 Yr. CAGR %	5.74	-33.54	-22.26	-33.53	-3.31
Net Income, 3 Yr. CAGR %	5.96	-33.16	-23.51	-33.67	-3.31
Normalized Net Income, 3 Yr. CAGR %	4.71	202.32	8.4	0.42	-6.7
Diluted EPS Before Extra, 3 Yr. CAGR %	7.52	-33.17	-23.51	-33.67	-3.3
Accounts Receivable, 3 Yr. CAGR %	-9.99	22.07	-2.33	22.57	1.98
Inventory, 3 Yr. CAGR %	-22.01	-20.1	-1.73	2.66	-1.56
Net Property, Plant and Equip., 3 Yr. CAGR %	58.72	-8.04	-5.8	-24.46	-26.27
Total Assets, 3 Yr. CAGR %	2.14	0.58	-1.75	-6.42	-5.31
Tangible Book Value, 3 Yr. CAGR %	-3.61	10.31	2.43	-1.92	1.09
Common Equity, 3 Yr. CAGR %	-3.61	10.28	2.43	-1.92	1.09
Cash From Operations, 3 Yr. CAGR %	53.76	15.35	-19.85	-15.05	-5.57
Capital Expenditures, 3 Yr. CAGR %	-23.22	-5.51	-4.98	-54.86	-59.93
Levered Free Cash Flow, 3 Yr. CAGR %	146.86	25.62	-19.86	-10.39	-3.18
Unlevered Free Cash Flow, 3 Yr. CAGR %	140.88	19.93	-18.42	-9.47	-3.9
Dividend Per Share, 3 Yr. CAGR %	61.18	-	-	-37.03	-13.46
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-1.59	-6.44	-5.47	-2.38	-10.49
Gross Profit, 5 Yr. CAGR %	3.65	0.57	-3.79	3.18	-1.52
EBITDA, 5 Yr. CAGR %	49.37	23.99	4.64	53.05	-0.17
EBITA, 5 Yr. CAGR %	63.07	25	3.93	82.71	1.16
EBIT, 5 Yr. CAGR %	63.07	25	3.93	82.71	1.17
Earnings From Cont. Operations, 5 Yr. CAGR %	21.78	-7.06	-17.95	-30.3	-6.68
Net Income, 5 Yr. CAGR %	21.93	-7.06	-17.95	-30.06	-7.59
Normalized Net Income, 5 Yr. CAGR %	75.36	26.98	2.29	89.74	3.82
Diluted EPS Before Extra, 5 Yr. CAGR %	23.09	-6.17	-17.23	-30.06	-7.59
Accounts Receivable, 5 Yr. CAGR %	14.02	21.3	11.02	12.47	-4.48
Inventory, 5 Yr. CAGR %	-19.8	-8.21	-11.67	-12.44	-3.05
Net Property, Plant and Equip., 5 Yr. CAGR %	38.36	32.83	21.55	-16.17	-16.38
Total Assets, 5 Yr. CAGR %	4.81	4.57	-1.09	-2.44	-3.07
Tangible Book Value, 5 Yr. CAGR %	1.74	-1.73	-3.2	5.19	2.84
Common Equity, 5 Yr. CAGR %	1.74	-1.73	-3.2	5.17	2.84
Cash From Operations, 5 Yr. CAGR %	78.69	-10.36	8.74	10.59	-10.03
Capital Expenditures, 5 Yr. CAGR %	5.9	34.28	-18.97	-52.6	-25.35
Levered Free Cash Flow, 5 Yr. CAGR %	99.04	-10.87	43.03	19.53	-10.69
Unlevered Free Cash Flow, 5 Yr. CAGR %	132.88	-9.77	43.13	16	-10.68
Dividend Per Share, 5 Yr. CAGR %	-	12.87	6.33	-	-