Income Statement Aspial Lifestyle Limited

Stocks

5UF

SG2E90982678

Apparel & Accessories Retailers

Market Closed - Singapore S.E. 05:04:36 2026-08-14 EDT			5-day change	1st Jan Change
0.3700 ^SGD	0.00%		-2.63%	+72.09%

08-07	Aspial Lifestyle Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-07	Aspial Lifestyle's H1 Attributable Profit Surges 88%	MT

35e96bea4eeb66847ea5a4a78fc6ee7.vlpUK8j5W2aS5-KSxzNoaweKP06zLEOBgXl8jzPKMXo.zxEeSfieMxenjKjFsn0CCV3MdDTDSDLPsRAV_nu9CDXVDhIavswsDuGK1g

Published financial data: ASPIAL LIFESTYLE LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	226M	319M	472M	588M	830M
Total Revenues	226M	319M	472M	588M	830M
Cost of Goods Sold, Total	144M	209M	307M	372M	528M
Gross Profit	81.82M	110M	164M	215M	302M
Selling General & Admin Expenses, Total	27.97M	33.74M	51.45M	66.19M	83.39M
Depreciation & Amortization - (IS)	14.51M	18.26M	30.44M	35.04M	38.21M
Other Operating Expenses	17.45M	25.94M	36.71M	44.54M	66.57M
Other Operating Expenses, Total	59.93M	77.94M	119M	146M	188M
Operating Income	21.89M	32.28M	45.88M	69.4M	114M
Interest Expense, Total	-9.91M	-17.04M	-29.1M	-34.2M	-32.66M
Interest And Investment Income	326K	842K	570K	232K	134K
Net Interest Expenses	-9.58M	-16.2M	-28.53M	-33.97M	-32.52M
Income (Loss) On Equity Invest.	57K	61K	17K	98K	7K
Currency Exchange Gains (Loss)	2K	931K	258K	1.73M	10.7M
Other Non Operating Income (Expenses)	2.41M	3.46M	6.13M	7.24M	8.42M
EBT, Excl. Unusual Items	14.78M	20.53M	23.76M	44.5M	101M
Gain (Loss) On Sale Of Investments	7K	-	-	-	-
Gain (Loss) On Sale Of Assets	-	876K	-	539K	1.84M
Asset Writedown	40K	85K	-79K	-	-14K
Other Unusual Items	2.76M	311K	23K	189K	121K
EBT, Incl. Unusual Items	17.58M	21.8M	23.7M	45.23M	103M
Income Tax Expense	3.04M	5.73M	3.93M	10.43M	18.14M
Earnings From Continuing Operations	14.54M	16.08M	19.77M	34.8M	84.36M
Net Income to Company	14.54M	16.08M	19.77M	34.8M	84.36M
Minority Interest	-95K	-93K	-581K	-477K	-3.64M
Net Income - (IS)	14.45M	15.98M	19.19M	34.33M	80.72M
Net Income to Common Incl Extra Items	14.45M	15.98M	19.19M	34.33M	80.72M
Net Income to Common Excl. Extra Items	14.45M	15.98M	19.19M	34.33M	80.72M
Per Share Items
Net EPS - Basic	0.01	0.01	0.01	0.02	0.04
Basic EPS - Continuing Operations	0.01	0.01	0.01	0.02	0.04
Basic Weighted Average Shares Outstanding	1.04B	1.15B	1.42B	1.53B	1.85B
Net EPS - Diluted	0.01	0.01	0.01	0.02	0.04
Diluted EPS - Continuing Operations	0.01	0.01	0.01	0.02	0.04
Diluted Weighted Average Shares Outstanding	1.04B	1.15B	1.42B	1.53B	1.85B
Normalized Basic EPS	0.01	0.01	0.01	0.02	0.03
Normalized Diluted EPS	0.01	0.01	0.01	0.02	0.03
Dividend Per Share	0.01	0.01	0.01	0.01	0.01
Payout Ratio	150.47	83.44	56.21	37.33	17.93
Supplemental Items
EBITDA	25.37M	36.57M	53.32M	78.41M	124M
EBITA	21.89M	32.28M	46.51M	70.03M	115M
EBIT	21.89M	32.28M	45.88M	69.4M	114M
EBITDAR	27.91M	38.61M	54.56M	79.97M	126M
Effective Tax Rate - (Ratio)	17.3	26.27	16.57	23.05	17.7
Current Domestic Taxes	-	-	-	-	-
Total Current Taxes	2.42M	3.94M	4.99M	8.91M	19.43M
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	625K	1.79M	-1.06M	1.52M	-1.28M
Normalized Net Income	9.14M	12.74M	14.27M	27.34M	59.2M
Interest on Long-Term Debt	5.98M	8.38M	10.1M	12.78M	13.33M
Supplemental Operating Expense Items
Marketing Expenses	1.59M	2.94M	4.87M	5.58M	-
Net Rental Expense, Total	2.54M	2.03M	1.23M	1.56M	2.32M
Imputed Operating Lease Interest Expense	528K	540K	429K	525K	579K
Imputed Operating Lease Depreciation	2.01M	1.49M	804K	1.03M	1.75M
Stock-Based Comp., SG&A Exp. (Total)	-	-	-	-	104K
Total Stock-Based Compensation	-	-	-	-	104K

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	19.74M	30.81M	32.64M	42.74M	86.48M
Short Term Investments	-	-	-	-	-
Total Cash And Short Term Investments	19.74M	30.81M	32.64M	42.74M	86.48M
Accounts Receivable, Total	328M	362M	401M	497M	642M
Other Receivables	806K	20.4M	3.13M	6.4M	5.18M
Notes Receivable	-	-	73.88M	186M	337M
Total Receivables	328M	383M	478M	689M	984M
Inventory	90.93M	171M	170M	218M	246M
Prepaid Expenses	970K	2.47M	2.08M	2.43M	2.84M
Other Current Assets, Total	1.38M	2.35M	3.51M	22.83M	6.57M
Total Current Assets	441M	590M	687M	975M	1.33B
Gross Property Plant And Equipment	128M	228M	231M	256M	273M
Accumulated Depreciation	-13.42M	-17.15M	-22.05M	-24.6M	-31.96M
Net Property Plant And Equipment	114M	211M	209M	231M	241M
Long-term Investments	1.97M	725K	1.03M	84K	1.94M
Goodwill	-	3.22M	5.68M	15.88M	14.51M
Other Intangibles, Total	-	3.43M	6.31M	11.4M	10.3M
Accounts Receivable Long-Term	-	-	-	-	-
Deferred Tax Assets Long-Term	2.85M	1.38M	1.67M	898K	2.1M
Other Long-Term Assets, Total	21.39M	16.72M	9.51M	5.58M	4.07M
Total Assets	582M	826M	920M	1.24B	1.6B
Liabilities
Accounts Payable, Total	597K	10.37M	7.34M	9.61M	12.79M
Accrued Expenses, Total	7.38M	11.38M	13.94M	22.34M	28.34M
Short-term Borrowings	244M	355M	465M	620M	852M
Current Portion of Long-Term Debt	53.66M	10M	10.39M	54.82M	8.03M
Current Portion of Leases	10.3M	21.1M	21.47M	25.14M	24.08M
Current Income Taxes Payable	2.94M	5.96M	5.06M	8.83M	18.24M
Other Current Liabilities	4.22M	28M	11.75M	25.77M	38.88M
Total Current Liabilities	323M	442M	535M	767M	982M
Long-Term Debt	84M	160M	150M	142M	234M
Long-Term Leases	24.11M	63.32M	63.04M	74.63M	62.06M
Deferred Tax Liability Non Current	175K	1.35M	1.24M	4.34M	4.73M
Other Non Current Liabilities	111K	80K	546K	470K	313K
Total Liabilities	431M	666M	749M	988M	1.28B
Common Stock, Total	142M	192M	198M	252M	252M
Retained Earnings	13.07M	15.72M	23.73M	45.24M	111M
Treasury Stock	-82K	-47K	-47K	-47K	-985K
Comprehensive Income and Other	-5.9M	-48.68M	-56.29M	-56.57M	-61.22M
Total Common Equity	149M	159M	166M	240M	301M
Minority Interest	1.13M	1.17M	5.17M	11.92M	15.29M
Total Equity	151M	160M	171M	252M	316M
Total Liabilities And Equity	582M	826M	920M	1.24B	1.6B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	1.07B	1.38B	1.42B	1.86B	1.85B
ECS Total Common Shares Outstanding	1.07B	1.38B	1.42B	1.86B	1.85B
Book Value / Share	0.14	0.12	0.12	0.13	0.16
Tangible Book Value	149M	153M	154M	213M	276M
Tangible Book Value Per Share	0.14	0.11	0.11	0.11	0.15
Total Debt	416M	609M	709M	917M	1.18B
Net Debt	396M	578M	677M	874M	1.09B
Debt Equivalent Oper. Leases	20.29M	16.26M	9.86M	12.47M	18.6M
Minority Interest, Total (Incl. Fin. Div)	1.13M	1.17M	5.17M	11.92M	15.29M
Equity Method Investments, Total	1.47M	-	20K	84K	637K
Account Code - Inventory Valuation	8	8	8	8	8
Inventories - Raw Materials, Total	-	4.52M	3.65M	24.7M	26.42M
Inventories - Finished Goods, Total	90.93M	167M	167M	194M	219M
Machinery, Total	7.23M	9.08M	9.94M	12.35M	13.84M
Accumulated Allowance for Doubtful Accounts (Supple)	-	-	-	-	-

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	14.45M	15.98M	19.19M	34.33M	80.72M
Depreciation & Amortization - CF	14.51M	18.21M	29.17M	33.26M	35.94M
Amortization of Goodwill and Intangible Assets - (CF)	-	-	633K	626K	653K
Depreciation & Amortization, Total	14.51M	18.21M	29.81M	33.89M	36.6M
Amortization of Deferred Charges, Total - (CF)	255K	58K	634K	1.15M	1.62M
(Gain) Loss From Sale Of Asset	134K	-598K	841K	208K	-852K
(Gain) Loss on Sale of Investments - (CF)	-7K	-	-	-	-
Asset Writedown & Restructuring Costs	-40K	-85K	194K	351K	404K
(Income) Loss On Equity Investments - (CF)	-57K	-61K	-17K	-98K	-7K
Stock-Based Compensation (CF)	-	-	-	-	104K
Provision and Write-off of Bad Debts	-	-	-	-	-
Other Operating Activities, Total	3.74M	6.61M	6.34M	11.67M	21.7M
Change In Accounts Receivable	-38.33M	-58.72M	-88.64M	-216M	-291M
Change In Inventories	-16.26M	-18.5M	1.09M	-20.84M	-26.24M
Change In Accounts Payable	-608K	20.86M	46.46M	109M	170M
Change in Other Net Operating Assets	550K	-976K	434K	209K	-385K
Cash from Operations	-21.67M	-17.22M	16.33M	-46.08M	-7.84M
Capital Expenditure	-25.26M	-2.43M	-4.51M	-10.8M	-33.61M
Sale of Property, Plant, and Equipment	15K	-	107K	4.84M	18K
Cash Acquisitions	-	-27.85M	-5.6M	6.79M	-
Sale (Purchase) of Real Estate properties	-	6.88M	6.2M	-	4.75M
Sale (Purchase) of Intangible assets	-	-3.31M	-1.16M	-2.58M	-1.92M
Investment in Marketable and Equity Securities, Total	513K	-225K	-288K	-	-
Other Investing Activities, Total	325K	4.7M	-223K	929K	-365K
Cash from Investing	-24.4M	-22.24M	-5.48M	-810K	-31.13M
Short Term Debt Issued, Total	47.53M	157M	84.99M	127M	143M
Long-Term Debt Issued, Total	29.04M	42.89M	27.39M	45.91M	87.2M
Total Debt Issued	76.56M	200M	112M	173M	231M
Short Term Debt Repaid, Total	-81K	-79.44M	-49.98M	-91.3M	-59.38M
Long-Term Debt Repaid, Total	-16.57M	-54.11M	-59.68M	-43.84M	-67.5M
Total Debt Repaid	-16.65M	-134M	-110M	-135M	-127M
Issuance of Common Stock	5.18M	-	-	35.64M	-
Repurchase of Common Stock	-209K	-145K	-	-	-1.02M
Common Dividends Paid	-21.74M	-13.34M	-10.79M	-12.82M	-14.47M
Common & Preferred Stock Dividends Paid	-21.74M	-13.34M	-10.79M	-12.82M	-14.47M
Other Financing Activities, Total	-1.13M	-2.36M	-983K	-3.82M	-6.23M
Cash from Financing	42.02M	50.43M	-9.04M	56.93M	81.92M
Foreign Exchange Rate Adjustments	-28K	107K	18K	65K	777K
Net Change in Cash	-4.08M	11.08M	1.83M	10.1M	43.73M
Supplemental Items
Cash Interest Paid	9.91M	17.04M	29.71M	34.52M	32.66M
Cash Income Tax Paid (Refund)	4.13M	2.65M	5.89M	5.42M	9.65M
Levered Free Cash Flow	-56.78M	-74.66M	-57.95M	-206M	-221M
Unlevered Free Cash Flow	-50.59M	-64.01M	-39.76M	-185M	-201M
Change In Net Working Capital	53.78M	96.71M	93.2M	250M	275M
Net Debt Issued / Repaid	59.91M	66.28M	2.72M	37.92M	104M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	2.49	2.86	3.28	4.02	5.02
Return on Total Capital	2.57	3.02	3.44	4.23	5.34
Return On Equity %	9.59	10.34	11.93	16.44	29.67
Return on Common Equity	9.6	10.36	11.81	16.9	29.82
Margin Analysis
Gross Profit Margin %	36.25	34.55	34.88	36.62	36.4
SG&A Margin	12.39	10.58	10.91	11.26	10.05
EBITDA Margin %	11.24	11.46	11.31	13.35	14.92
EBITA Margin %	9.7	10.12	9.86	11.92	13.81
EBIT Margin %	9.7	10.12	9.73	11.81	13.73
Income From Continuing Operations Margin %	6.44	5.04	4.19	5.92	10.16
Net Income Margin %	6.4	5.01	4.07	5.84	9.72
Net Avail. For Common Margin %	6.4	5.01	4.07	5.84	9.72
Normalized Net Income Margin	4.05	3.99	3.03	4.65	7.13
Levered Free Cash Flow Margin	-25.16	-23.4	-12.29	-35.12	-26.63
Unlevered Free Cash Flow Margin	-22.41	-20.06	-8.43	-31.48	-24.17
Asset Turnover
Asset Turnover	0.41	0.45	0.54	0.54	0.58
Fixed Assets Turnover	2.11	1.96	2.24	2.67	3.52
Receivables Turnover (Average Receivables)	0.73	0.92	1.24	1.31	1.46
Inventory Turnover (Average Inventory)	1.74	1.59	1.8	1.92	2.28
Short Term Liquidity
Current Ratio	1.37	1.34	1.28	1.27	1.35
Quick Ratio	1.08	0.94	0.82	0.71	0.75
Operating Cash Flow to Current Liabilities	-0.07	-0.04	0.03	-0.06	-0.01
Days Sales Outstanding (Average Receivables)	500.99	394.67	295.48	279.69	250.28
Days Outstanding Inventory (Average Inventory)	210.03	229.21	203.1	191.06	160.34
Average Days Payable Outstanding	1.68	6.92	10.55	7.38	7.36
Cash Conversion Cycle (Average Days)	709.34	616.97	488.03	463.37	403.26
Long Term Solvency
Total Debt/Equity	276.29	379.75	414.66	363.39	372.94
Total Debt / Total Capital	73.42	79.16	80.57	78.42	78.86
LT Debt/Equity	71.81	139.09	124.4	85.78	93.5
Long-Term Debt / Total Capital	19.08	28.99	24.17	18.51	19.77
Total Liabilities / Total Assets	74.13	80.6	81.41	79.66	80.22
EBIT / Interest Expense	2.21	1.89	1.58	2.03	3.49
EBITDA / Interest Expense	3.67	2.96	2.6	3.02	4.61
(EBITDA - Capex) / Interest Expense	1.12	2.82	2.45	2.7	3.58
Total Debt / EBITDA	11.43	12.06	9.37	8.88	7.84
Net Debt / EBITDA	10.89	11.45	8.94	8.46	7.26
Total Debt / (EBITDA - Capex)	37.33	12.67	9.96	9.91	10.09
Net Debt / (EBITDA - Capex)	35.56	12.03	9.51	9.45	9.35
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-14.12	41.34	47.83	24.59	41.28
Gross Profit, 1 Yr. Growth %	-2.13	34.71	49.22	30.82	40.41
EBITDA, 1 Yr. Growth %	-24.99	44.16	45.8	47.05	57.91
EBITA, 1 Yr. Growth %	-29.12	47.45	44.09	50.56	63.65
EBIT, 1 Yr. Growth %	-29.12	47.45	42.13	51.27	64.18
Earnings From Cont. Operations, 1 Yr. Growth %	-50.52	10.56	22.98	76.02	142.4
Net Income, 1 Yr. Growth %	-50.64	10.65	20.06	78.86	135.15
Normalized Net Income, 1 Yr. Growth %	-36.69	39.39	11.98	91.62	116.57
Diluted EPS Before Extra, 1 Yr. Growth %	-50.71	0.04	-2.78	65.32	94.2
Accounts Receivable, 1 Yr. Growth %	12.14	10.63	10.71	23.85	29.12
Inventory, 1 Yr. Growth %	21.79	88.39	-0.48	28.06	12.47
Net Property, Plant and Equip., 1 Yr. Growth %	14.94	84.73	-1.03	10.51	4.21
Total Assets, 1 Yr. Growth %	12.66	42.02	11.34	34.79	28.93
Tangible Book Value, 1 Yr. Growth %	-1.42	2.08	0.89	38.46	29.63
Common Equity, 1 Yr. Growth %	-1.42	6.54	4.2	44.9	25.24
Cash From Operations, 1 Yr. Growth %	-129.78	-22.1	-194.84	-382.17	-83.03
Capital Expenditures, 1 Yr. Growth %	-5.79	-90.37	85.36	139.66	213.92
Levered Free Cash Flow, 1 Yr. Growth %	-349.52	30.9	-38.63	254.67	7.07
Unlevered Free Cash Flow, 1 Yr. Growth %	-271.19	25.91	-52.54	365.22	8.52
Dividend Per Share, 1 Yr. Growth %	-51.92	-16	-25.71	0	53.85
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	1.64	10.17	44.55	35.71	32.67
Gross Profit, 2 Yr. CAGR %	1.59	14.82	41.78	39.72	35.53
EBITDA, 2 Yr. CAGR %	-10.63	3.99	44.98	46.42	52.39
EBITA, 2 Yr. CAGR %	-13.7	2.23	45.76	47.29	56.97
EBIT, 2 Yr. CAGR %	-13.7	2.23	44.77	46.63	57.6
Earnings From Cont. Operations, 2 Yr. CAGR %	-1.33	-26.04	16.61	47.13	106.56
Net Income, 2 Yr. CAGR %	-1.32	-26.09	15.26	46.54	105.08
Normalized Net Income, 2 Yr. CAGR %	-9.3	-6.06	24.94	46.49	103.71
Diluted EPS Before Extra, 2 Yr. CAGR %	-1.39	-29.78	-1.38	26.78	79.15
Accounts Receivable, 2 Yr. CAGR %	2.24	11.39	10.67	17.1	26.46
Inventory, 2 Yr. CAGR %	10.5	51.48	36.93	12.89	20.01
Net Property, Plant and Equip., 2 Yr. CAGR %	14.98	45.72	35.22	4.58	7.31
Total Assets, 2 Yr. CAGR %	5.6	26.49	25.75	22.51	31.83
Tangible Book Value, 2 Yr. CAGR %	4.04	0.32	1.48	18.19	33.97
Common Equity, 2 Yr. CAGR %	4.04	2.48	5.36	22.88	34.71
Cash From Operations, 2 Yr. CAGR %	59.96	-51.35	-14.05	63.59	-30.74
Capital Expenditures, 2 Yr. CAGR %	242.65	-69.89	-57.76	110.77	173.11
Levered Free Cash Flow, 2 Yr. CAGR %	295.71	81.13	0.8	47.83	94.92
Unlevered Free Cash Flow, 2 Yr. CAGR %	107.8	47.18	-11.57	48.59	124.64
Dividend Per Share, 2 Yr. CAGR %	-3.78	-36.45	-21.01	-13.81	24.03
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	3.49	13.45	21.52	37.56	37.54
Gross Profit, 3 Yr. CAGR %	3.66	11.61	25.3	38.03	39.95
EBITDA, 3 Yr. CAGR %	7.22	4.81	16.39	45.67	50.16
EBITA, 3 Yr. CAGR %	5.83	3.17	14.62	47.34	52.55
EBIT, 3 Yr. CAGR %	5.83	3.17	14.1	46.9	52.26
Earnings From Cont. Operations, 3 Yr. CAGR %	11.52	2.48	-12.38	33.76	73.77
Net Income, 3 Yr. CAGR %	11.64	2.52	-13.12	33.44	71.56
Normalized Net Income, 3 Yr. CAGR %	7.11	4.67	-0.39	44.08	66.88
Diluted EPS Before Extra, 3 Yr. CAGR %	10.77	-0.91	-21.73	17.15	46.13
Accounts Receivable, 3 Yr. CAGR %	2.76	4.97	11.16	14.9	20.97
Inventory, 3 Yr. CAGR %	13.94	32.01	31.68	33.9	12.75
Net Property, Plant and Equip., 3 Yr. CAGR %	70.33	34.67	28.09	26.42	4.46
Total Assets, 3 Yr. CAGR %	8.1	16.57	21.23	28.69	24.61
Tangible Book Value, 3 Yr. CAGR %	2.16	3.39	0.51	12.56	21.89
Common Equity, 3 Yr. CAGR %	2.16	4.87	3.05	17.17	23.66
Cash From Operations, 3 Yr. CAGR %	41.67	26.69	-39.23	27.75	-23.09
Capital Expenditures, 3 Yr. CAGR %	40.17	4.16	-44.81	-24.66	140.01
Levered Free Cash Flow, 3 Yr. CAGR %	13.16	174.08	36.56	53.52	32.78
Unlevered Free Cash Flow, 3 Yr. CAGR %	15.97	76.13	10.4	53.8	33.79
Dividend Per Share, 3 Yr. CAGR %	9.58	-8.04	-33.06	-14.55	4.55
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	6.7	10.59	18.29	21.88	25.86
Gross Profit, 5 Yr. CAGR %	11.05	12.22	17.5	22.1	29.3
EBITDA, 5 Yr. CAGR %	6.97	12.81	20.97	19.81	29.64
EBITA, 5 Yr. CAGR %	5.46	11.83	20.28	18.96	29.98
EBIT, 5 Yr. CAGR %	5.46	11.83	19.96	18.75	29.83
Earnings From Cont. Operations, 5 Yr. CAGR %	4.9	3.77	13.53	18.43	23.48
Net Income, 5 Yr. CAGR %	4.94	3.82	13.07	18.27	22.5
Normalized Net Income, 5 Yr. CAGR %	2.4	7.8	13.91	19.73	32.61
Diluted EPS Before Extra, 5 Yr. CAGR %	-5.85	-3.14	5.74	9.35	9
Accounts Receivable, 5 Yr. CAGR %	5.96	5.9	5.85	9.66	17.04
Inventory, 5 Yr. CAGR %	16.04	27.02	22.63	24	26.88
Net Property, Plant and Equip., 5 Yr. CAGR %	94.01	67.16	55.3	21.71	19.33
Total Assets, 5 Yr. CAGR %	13.63	13.1	14.84	18.91	25.36
Tangible Book Value, 5 Yr. CAGR %	9.3	3.5	1.89	9.07	12.75
Common Equity, 5 Yr. CAGR %	9.3	4.39	3.43	11.73	14.71
Cash From Operations, 5 Yr. CAGR %	-5.03	-23.43	16.47	40.33	-35.96
Capital Expenditures, 5 Yr. CAGR %	57.47	-29.66	-13.25	38.09	4.63
Levered Free Cash Flow, 5 Yr. CAGR %	10.14	10.4	8.14	124.4	57.57
Unlevered Free Cash Flow, 5 Yr. CAGR %	9.46	9.35	4.16	73.65	46.68
Dividend Per Share, 5 Yr. CAGR %	-3.58	-2.64	-3.87	-10.39	-14.33