Balance Sheet Best Agrolife Limited

Equities

BESTAGRO

INE052T01013

Agricultural Chemicals

Market Closed - Bombay S.E. Other stock markets 06:00:44 2025-06-20 EDT			5-day change	1st Jan Change
325.95 ^INR	+3.43%		-2.50%	-48.41%

05-27	Best Agrolife Limited, Q4 2025 Earnings Call, May 27, 2025
05-24	Best Agrolife Limited Reports Earnings Results for the Fourth Quarter Ended March 31, 2025	CI

6af54.JJkI_2nVKfR5nazTvkUC8ej2bdOU9lQMypBAx1SLpQ4.QPJQmTjkRZAQx5ni1SBYyYy-CKn6vhFLo8YjrRbo6Fx-w0-FPad-rE_ZlA

Published financial data: BEST AGROLIFE LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2020	2021	2022	2023	2024
Revenues	6.91B	9.05B	12.11B	17.46B	18.73B
Other Revenues, Total	-	-	-	-	-
Total Revenues	6.91B	9.05B	12.11B	17.46B	18.73B
Cost of Goods Sold, Total	6.54B	8.33B	9.87B	12.59B	14.2B
Gross Profit	371M	729M	2.24B	4.87B	4.53B
Selling General & Admin Expenses, Total	116M	113M	264M	573M	944M
Depreciation & Amortization - (IS)	16.94M	29.52M	118M	245M	326M
Other Operating Expenses	24.51M	99.54M	312M	957M	1.28B
Other Operating Expenses, Total	158M	242M	695M	1.77B	2.55B
Operating Income	213M	487M	1.55B	3.09B	1.98B
Interest Expense, Total	-44.33M	-28.22M	-116M	-348M	-589M
Interest And Investment Income	13.41M	5.67M	3.91M	18.05M	29.1M
Net Interest Expenses	-30.92M	-22.55M	-112M	-330M	-560M
Currency Exchange Gains (Loss)	-45.2M	62.74M	-6.74M	-200M	-55.3M
Other Non Operating Income (Expenses)	-14.66M	-19.15M	-27.32M	-33.5M	-33.04M
EBT, Excl. Unusual Items	122M	508M	1.4B	2.53B	1.34B
Merger & Related Restructuring Charges	-1.05M	-	-	-	-
Gain (Loss) On Sale Of Investments	-5.52M	-300K	5.15M	-	-
Gain (Loss) On Sale Of Assets	187K	-	-	210K	370K
Asset Writedown	-	-	-	-	-
Other Unusual Items	-	-	1.26M	495K	-
EBT, Incl. Unusual Items	116M	508M	1.41B	2.53B	1.34B
Income Tax Expense	33.16M	137M	359M	608M	274M
Earnings From Continuing Operations	82.63M	371M	1.05B	1.92B	1.06B
Net Income to Company	82.63M	371M	1.05B	1.92B	1.06B
Net Income - (IS)	82.63M	371M	1.05B	1.92B	1.06B
Net Income to Common Incl Extra Items	82.63M	371M	1.05B	1.92B	1.06B
Net Income to Common Excl. Extra Items	82.63M	371M	1.05B	1.92B	1.06B
Per Share Items
Net EPS - Basic	3.75	16.83	45.98	81.26	44.95
Basic EPS - Continuing Operations	3.75	16.83	45.98	81.26	44.95
Basic Weighted Average Shares Outstanding	22.03M	22.03M	22.78M	23.64M	23.64M
Net EPS - Diluted	3.75	16.83	45.98	81.26	44.94
Diluted EPS - Continuing Operations	3.75	16.83	45.98	81.26	44.94
Diluted Weighted Average Shares Outstanding	22.03M	22.03M	22.78M	23.64M	23.64M
Normalized Basic EPS	3.47	14.42	38.41	66.83	35.34
Normalized Diluted EPS	3.47	14.42	38.41	66.83	35.34
Dividend Per Share	0.1	2	2	3	3
Payout Ratio	0.97	0.59	4.21	2.46	6.67
Supplemental Items
EBITDA	228M	508M	1.65B	3.31B	2.28B
EBITA	213M	487M	1.55B	3.1B	2B
EBIT	213M	487M	1.55B	3.09B	1.98B
EBITDAR	236M	512M	1.66B	3.33B	2.31B
Total Revenues (As Reported)	6.96B	9.13B	12.13B	17.48B	18.76B
Effective Tax Rate - (Ratio)	28.64	27	25.52	24.02	20.52
Total Current Taxes	32.55M	155M	385M	656M	350M
Total Deferred Taxes	-455K	-19.85M	-24.36M	-48.4M	-84.43M
Normalized Net Income	76.36M	318M	875M	1.58B	835M
Interest on Long-Term Debt	1.77M	3.45M	4.29M	9.14M	8.98M
Non-Cash Pension Expense	255K	353K	599K	956K	1.47M
Supplemental Operating Expense Items
Advertising Expense	12.3M	7.72M	19.22M	68.73M	91.11M
Selling and Marketing Expenses	12.3M	7.72M	19.22M	68.73M	91.11M
Net Rental Expense, Total	7.83M	4.05M	10.44M	13.48M	28.84M
Imputed Operating Lease Interest Expense	7.52M	2.71M	6.41M	8.96M	22.56M
Imputed Operating Lease Depreciation	317K	1.34M	4.02M	4.53M	6.28M
Maintenance & Repair Expenses, Total	-	-	15.88M	69.06M	52.43M

Fiscal Period: March	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	102M	205M	129M	616M	329M
Short Term Investments	117M	123M	274M	-	-
Total Cash And Short Term Investments	219M	328M	403M	616M	329M
Accounts Receivable, Total	1.61B	1.31B	2.56B	3.49B	4.65B
Other Receivables	-	56K	384K	2.38M	6.67M
Notes Receivable	-	3.18M	-	-	-
Total Receivables	1.61B	1.31B	2.56B	3.49B	4.66B
Inventory	747M	1.54B	4.55B	7.09B	9.58B
Prepaid Expenses	3.19M	4.28M	11.27M	42.6M	59.83M
Other Current Assets, Total	109M	275M	448M	823M	1.11B
Total Current Assets	2.69B	3.46B	7.97B	12.06B	15.73B
Gross Property Plant And Equipment	200M	302M	1.77B	2.31B	3.11B
Accumulated Depreciation	-46.6M	-71.68M	-216M	-421M	-733M
Net Property Plant And Equipment	153M	230M	1.55B	1.89B	2.38B
Long-term Investments	47.57M	-	-	156M	446M
Goodwill	-	-	241M	241M	690M
Other Intangibles, Total	984M	1.45M	49.97M	40.5M	700M
Accounts Receivable Long-Term	135M	-	-	-	-
Loans Receivable Long-Term	1.07M	2.12M	-	-	-
Deferred Tax Assets Long-Term	3.35M	11.17M	4.2M	89K	2.3M
Other Long-Term Assets, Total	394M	13.35M	28.47M	365M	184M
Total Assets	4.41B	3.72B	9.84B	14.75B	20.13B
Liabilities
Accounts Payable, Total	1.3B	1.65B	2.84B	3.03B	5.78B
Accrued Expenses, Total	31.87M	19.96M	50.19M	113M	174M
Short-term Borrowings	139M	223M	2.06B	4.12B	5.23B
Current Portion of Long-Term Debt	146M	14.54M	97.13M	1.11B	842M
Current Portion of Leases	1.51M	13.96M	17.51M	15.73M	21.19M
Current Income Taxes Payable	9.71M	46.27M	90.2M	49.73M	43.67M
Unearned Revenue Current, Total	-	-	506M	340M	614M
Other Current Liabilities	806M	351M	191M	142M	346M
Total Current Liabilities	2.44B	2.32B	5.85B	8.92B	13.04B
Long-Term Debt	37.61M	33.79M	486M	340M	209M
Long-Term Leases	22.33M	42.93M	36.15M	87.12M	67.53M
Pension & Other Post Retirement Benefits	4.63M	7.34M	12.12M	18.73M	56.89M
Deferred Tax Liability Non Current	-	-	130M	111M	285M
Other Non Current Liabilities	15.15M	16.64M	29.61M	-	-
Total Liabilities	2.52B	2.42B	6.54B	9.48B	13.66B
Common Stock, Total	220M	220M	236M	236M	236M
Additional Paid In Capital	103M	103M	1.1B	1.1B	1.1B
Retained Earnings	123M	491M	1.61B	3.49B	4.48B
Comprehensive Income and Other	1.45B	482M	347M	448M	650M
Total Common Equity	1.89B	1.3B	3.3B	5.27B	6.47B
Minority Interest	-	-	-	-	-
Total Equity	1.89B	1.3B	3.3B	5.27B	6.47B
Total Liabilities And Equity	4.41B	3.72B	9.84B	14.75B	20.13B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	22.03M	22.03M	23.64M	23.64M	23.64M
ECS Total Common Shares Outstanding	22.03M	22.03M	23.64M	23.64M	23.64M
Book Value / Share	85.89	58.86	139.54	223.03	273.64
Tangible Book Value	908M	1.3B	3.01B	4.99B	5.08B
Tangible Book Value Per Share	41.22	58.79	127.25	211.14	214.85
Total Debt	347M	328M	2.7B	5.68B	6.37B
Net Debt	128M	330K	2.29B	5.06B	6.04B
Debt Equivalent of Unfunded Proj. Benefit Obligation	5.43M	8.66M	14.15M	21.73M	31.28M
Debt Equivalent Oper. Leases	62.67M	32.4M	83.48M	108M	231M
Minority Interest, Total (Incl. Fin. Div)	-	-	-	-	-
Account Code - Inventory Valuation	3	5	5	5	5
Inventories - Raw Materials, Total	398K	-	833M	2.13B	1.68B
Inventories - Work In Process, Total	-	-	395M	644M	244M
Inventories - Finished Goods, Total	750M	1.54B	3.32B	4.41B	7.72B
Inventories - Others	-	-	-	-	-
Land - (BS)	48.91M	-	-	-	-
Buildings, Total	39.16M	7.98M	444M	568M	904M
Machinery, Total	88.11M	112M	823M	1.03B	1.42B
Full Time Employees	196	160	600	707	563
Accumulated Allowance for Doubtful Accounts (Supple)	-	-	-	106M	141M

Fiscal Period: March	2020	2021	2022	2023	2024
Net Income	82.63M	371M	1.05B	1.92B	1.06B
Depreciation & Amortization - CF	16.94M	29.25M	113M	234M	315M
Amortization of Goodwill and Intangible Assets - (CF)	-	114K	5.02M	10.7M	10.78M
Depreciation & Amortization, Total	16.94M	29.37M	118M	245M	326M
Amortization of Deferred Charges, Total - (CF)	-	156K	249K	308K	620K
(Gain) Loss From Sale Of Asset	-187K	5K	-102K	-248K	-370K
(Gain) Loss on Sale of Investments - (CF)	5.52M	300K	-5.15M	-	-
Asset Writedown & Restructuring Costs	-	-	-	-	-
Provision for Credit Losses	2.25M	-	-	-	-
Provision and Write-off of Bad Debts	-	15.05M	30M	55.02M	35M
Other Operating Activities, Total	62.19M	56.98M	127M	191M	541M
Change In Accounts Receivable	346M	422M	31M	-983M	-383M
Change In Inventories	-5.03M	-789M	-2B	-2.54B	-1.1B
Change In Accounts Payable	-1.15B	-138M	46.8M	172M	-220M
Change in Other Net Operating Assets	805M	167M	-173M	-864M	91.39M
Cash from Operations	163M	133M	-776M	-1.8B	355M
Capital Expenditure	-34.79M	-68.36M	-	-372M	-457M
Sale of Property, Plant, and Equipment	1.5M	40K	116M	960K	580K
Cash Acquisitions	-	-	823K	-	-48.99M
Investment in Marketable and Equity Securities, Total	-31.78M	151M	19.88M	165M	-157M
Other Investing Activities, Total	13.41M	-2.32M	-107M	16.05M	29.13M
Cash from Investing	-51.67M	80.5M	29.67M	-190M	-633M
Short Term Debt Issued, Total	-	-	1.92B	3.08B	832M
Long-Term Debt Issued, Total	-	24.95M	269M	181M	111M
Total Debt Issued	-	24.95M	2.19B	3.26B	943M
Short Term Debt Repaid, Total	-8.7M	-51.62M	-	-	-
Long-Term Debt Repaid, Total	-62.4M	-37.48M	-1.29B	-340M	-257M
Total Debt Repaid	-71.1M	-89.1M	-1.29B	-340M	-257M
Issuance of Common Stock	-	-	-	-	-
Common Dividends Paid	-799K	-2.2M	-44.06M	-47.29M	-70.93M
Common & Preferred Stock Dividends Paid	-799K	-2.2M	-44.06M	-47.29M	-70.93M
Other Financing Activities, Total	-65.2M	-43.91M	-188M	-390M	-624M
Cash from Financing	-137M	-110M	670M	2.48B	-8.42M
Miscellaneous Cash Flow Adjustments	-	-	-	-	-
Net Change in Cash	-26.24M	104M	-76.62M	487M	-286M
Supplemental Items
Cash Interest Paid	65.2M	43.91M	188M	390M	624M
Cash Income Tax Paid (Refund)	25.52M	111M	379M	797M	384M
Levered Free Cash Flow	311M	-493M	-1.82B	-2.02B	69.07M
Unlevered Free Cash Flow	339M	-475M	-1.74B	-1.8B	437M
Change In Net Working Capital	-224M	741M	2.83B	3.61B	673M
Net Debt Issued / Repaid	-71.1M	-64.15M	902M	2.92B	687M

Fiscal Period: March	2020	2021	2022	2023	2024
Profitability
Return on Assets	2.88	7.49	14.26	15.71	7.11
Return on Total Capital	6.04	15.76	25.36	22.8	10.43
Return On Equity %	4.5	23.25	45.59	44.83	18.1
Return on Common Equity	4.5	23.25	45.59	44.83	18.1
Margin Analysis
Gross Profit Margin %	5.37	8.05	18.51	27.88	24.21
SG&A Margin	1.69	1.25	2.18	3.28	5.04
EBITDA Margin %	3.31	5.61	13.61	18.97	12.17
EBITA Margin %	3.08	5.38	12.81	17.77	10.65
EBIT Margin %	3.08	5.38	12.77	17.71	10.6
Income From Continuing Operations Margin %	1.2	4.09	8.65	11.01	5.67
Net Income Margin %	1.2	4.09	8.65	11.01	5.67
Net Avail. For Common Margin %	1.2	4.09	8.65	11.01	5.67
Normalized Net Income Margin	1.11	3.51	7.23	9.05	4.46
Levered Free Cash Flow Margin	4.51	-5.44	-15	-11.58	0.37
Unlevered Free Cash Flow Margin	4.91	-5.25	-14.4	-10.33	2.33
Asset Turnover
Asset Turnover	1.5	2.23	1.79	1.42	1.07
Fixed Assets Turnover	51.98	47.21	13.59	10.14	8.77
Receivables Turnover (Average Receivables)	3.78	6.19	6.26	5.77	4.6
Inventory Turnover (Average Inventory)	8.77	7.29	3.24	2.16	1.7
Short Term Liquidity
Current Ratio	1.1	1.49	1.36	1.35	1.21
Quick Ratio	0.75	0.71	0.51	0.46	0.38
Operating Cash Flow to Current Liabilities	0.07	0.06	-0.13	-0.2	0.03
Days Sales Outstanding (Average Receivables)	96.72	58.93	58.34	63.22	79.48
Days Outstanding Inventory (Average Inventory)	41.71	50.07	112.5	168.63	214.82
Average Days Payable Outstanding	105.1	59.13	63.58	70.68	96.5
Cash Conversion Cycle (Average Days)	33.33	49.86	107.26	161.17	197.8
Long Term Solvency
Total Debt/Equity	18.33	25.31	81.76	107.7	98.39
Total Debt / Total Capital	15.49	20.2	44.98	51.85	49.59
LT Debt/Equity	3.17	5.92	15.82	8.11	4.27
Long-Term Debt / Total Capital	2.68	4.72	8.7	3.9	2.15
Total Liabilities / Total Assets	57.09	65.11	66.48	64.25	67.86
EBIT / Interest Expense	4.8	17.26	13.31	8.89	3.37
EBITDA / Interest Expense	5.19	18.3	14.33	9.59	3.92
(EBITDA - Capex) / Interest Expense	4.4	15.88	14.33	8.52	3.15
Total Debt / EBITDA	1.51	0.64	1.62	1.7	2.76
Net Debt / EBITDA	0.56	0	1.38	1.52	2.61
Total Debt / (EBITDA - Capex)	1.78	0.73	1.62	1.92	3.43
Net Debt / (EBITDA - Capex)	0.66	0	1.38	1.71	3.26
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	4.17	31.1	33.72	44.18	7.31
Gross Profit, 1 Yr. Growth %	29.16	96.58	208.71	117.11	-6.81
EBITDA, 1 Yr. Growth %	65.53	122.31	227.63	100.94	-31.15
EBITA, 1 Yr. Growth %	64.35	128.79	221.44	99.96	-35.68
EBIT, 1 Yr. Growth %	64.35	128.73	220.48	99.91	-35.8
Earnings From Cont. Operations, 1 Yr. Growth %	76.06	348.7	182.56	83.41	-44.69
Net Income, 1 Yr. Growth %	76.06	348.7	182.56	83.41	-44.69
Normalized Net Income, 1 Yr. Growth %	117.66	315.91	178.03	80.58	-47.01
Diluted EPS Before Extra, 1 Yr. Growth %	76.06	348.75	173.23	76.73	-44.7
Accounts Receivable, 1 Yr. Growth %	-20.89	-18.67	95.17	36.3	33.26
Inventory, 1 Yr. Growth %	0.68	105.61	195.83	55.92	35.15
Net Property, Plant and Equip., 1 Yr. Growth %	36.26	50.27	573.7	21.85	25.86
Total Assets, 1 Yr. Growth %	-8.56	-15.71	164.8	49.89	36.46
Tangible Book Value, 1 Yr. Growth %	14.51	42.64	132.29	65.92	1.76
Common Equity, 1 Yr. Growth %	6.51	-31.47	154.44	59.83	22.69
Cash From Operations, 1 Yr. Growth %	-73.03	-18	-682.39	201.56	-119.69
Capital Expenditures, 1 Yr. Growth %	-54.59	96.5	-	500.44	22.76
Levered Free Cash Flow, 1 Yr. Growth %	44.65	-258.38	266.34	-6.11	-103.42
Unlevered Free Cash Flow, 1 Yr. Growth %	41.13	-240.23	264.67	-13.29	-124.24
Dividend Per Share, 1 Yr. Growth %	0	1.9K	0	50	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	113.53	16.86	32.4	38.85	24.39
Gross Profit, 2 Yr. CAGR %	310.39	59.35	145.84	158.89	42.24
EBITDA, 2 Yr. CAGR %	504.6	91.83	168.67	156.58	17.62
EBITA, 2 Yr. CAGR %	448.33	93.91	169.92	153.52	13.41
EBIT, 2 Yr. CAGR %	448.33	93.89	169.48	153.12	13.29
Earnings From Cont. Operations, 2 Yr. CAGR %	2.48K	181.07	256.07	127.65	0.72
Net Income, 2 Yr. CAGR %	2.48K	181.07	256.07	127.65	0.72
Normalized Net Income, 2 Yr. CAGR %	170.57	200.88	238.53	124.06	-2.29
Diluted EPS Before Extra, 2 Yr. CAGR %	1.45K	181.08	250.16	119.75	-1.14
Accounts Receivable, 2 Yr. CAGR %	111.51	-19.78	25.99	63.1	34.77
Inventory, 2 Yr. CAGR %	76.31	43.88	146.63	114.77	45.17
Net Property, Plant and Equip., 2 Yr. CAGR %	674.26	43.09	218.18	186.51	23.84
Total Assets, 2 Yr. CAGR %	100.55	-12.21	49.4	99.23	43.02
Tangible Book Value, 2 Yr. CAGR %	27.34	27.8	82.02	96.32	29.94
Common Equity, 2 Yr. CAGR %	83.82	-14.56	32.05	101.66	40.03
Cash From Operations, 2 Yr. CAGR %	-37.4	-52.97	118.53	267.97	-22.95
Capital Expenditures, 2 Yr. CAGR %	314.24	-5.54	-	133.23	171.5
Levered Free Cash Flow, 2 Yr. CAGR %	-24.28	51.36	141.57	101.89	-82.09
Unlevered Free Cash Flow, 2 Yr. CAGR %	-20.13	40.68	126.81	94.21	-54.15
Dividend Per Share, 2 Yr. CAGR %	0	347.21	347.21	22.47	22.47
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	75.9	81.49	22.23	36.22	27.42
Gross Profit, 3 Yr. CAGR %	346.87	221.1	98.37	135.86	84.16
EBITDA, 3 Yr. CAGR %	190.46	333.14	128.62	143.88	65.49
EBITA, 3 Yr. CAGR %	193.87	309.74	128.78	144.23	60.5
EBIT, 3 Yr. CAGR %	193.87	309.71	128.53	143.95	60.22
Earnings From Cont. Operations, 3 Yr. CAGR %	247.8	1.34K	181.57	185.43	42.05
Net Income, 3 Yr. CAGR %	247.8	1.34K	181.57	185.43	42.05
Normalized Net Income, 3 Yr. CAGR %	596.03	212.26	192.18	174.54	38.45
Diluted EPS Before Extra, 3 Yr. CAGR %	147.87	926.9	178.44	178.79	38.74
Accounts Receivable, 3 Yr. CAGR %	76.02	53.81	7.89	29.34	52.47
Inventory, 3 Yr. CAGR %	96.35	85.58	82.95	111.67	84.04
Net Property, Plant and Equip., 3 Yr. CAGR %	247.27	348.28	139.83	131.06	117.8
Total Assets, 3 Yr. CAGR %	55.52	50.22	26.85	49.56	75.62
Tangible Book Value, 3 Yr. CAGR %	19.19	32.25	55.97	76.49	57.7
Common Equity, 3 Yr. CAGR %	52.24	32.3	22.92	40.72	70.88
Cash From Operations, 3 Yr. CAGR %	4.37	-31.5	8.8	123.09	38.66
Capital Expenditures, 3 Yr. CAGR %	-	223.06	-	120.28	88.31
Levered Free Cash Flow, 3 Yr. CAGR %	11.97	-3.16	103.61	86.56	-48.16
Unlevered Free Cash Flow, 3 Yr. CAGR %	16.44	-3.64	93.63	74.58	-2.94
Dividend Per Share, 3 Yr. CAGR %	0	171.44	171.44	210.72	14.47
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-	151.79	57.01	63.05	23.09
Gross Profit, 5 Yr. CAGR %	615.34	156.97	251.86	194.36	73.66
EBITDA, 5 Yr. CAGR %	298.98	274.45	181.54	250.66	75.25
EBITA, 5 Yr. CAGR %	293.39	271.67	184.05	237.52	72.79
EBIT, 5 Yr. CAGR %	293.39	271.65	183.86	237.29	72.6
Earnings From Cont. Operations, 5 Yr. CAGR %	204.26	285.88	251.08	588.77	86.63
Net Income, 5 Yr. CAGR %	204.26	285.88	251.08	588.77	86.63
Normalized Net Income, 5 Yr. CAGR %	231.87	274.81	421.69	172.95	88.52
Diluted EPS Before Extra, 5 Yr. CAGR %	105.01	160.6	184.6	454.22	84.01
Accounts Receivable, 5 Yr. CAGR %	127.44	128.56	53.98	57.46	17.93
Inventory, 5 Yr. CAGR %	-	-	115.1	96.75	66.78
Net Property, Plant and Equip., 5 Yr. CAGR %	532.93	612.31	235.33	274.79	84.11
Total Assets, 5 Yr. CAGR %	169.18	145.05	53.05	68.18	33.08
Tangible Book Value, 5 Yr. CAGR %	96.65	111.04	41.19	54.89	44.98
Common Equity, 5 Yr. CAGR %	127.75	111.08	43.82	56.6	29.5
Cash From Operations, 5 Yr. CAGR %	119.67	122.77	40.27	34.19	-10.03
Capital Expenditures, 5 Yr. CAGR %	369.2	-	-	183.59	42.9
Levered Free Cash Flow, 5 Yr. CAGR %	147.03	366.08	52.3	30.07	-20.33
Unlevered Free Cash Flow, 5 Yr. CAGR %	151.28	362.7	52.03	27.69	12.73
Dividend Per Share, 5 Yr. CAGR %	-	82.06	82.06	97.44	97.44