Income Statement Seeka Limited

Stocks

SEK

NZSEKE0001S8

Fishing & Farming

End-of-day quote New Zealand S.E. 2026-09-29			5-day change	1st Jan Change
5.190 ^NZD	+1.37%		-1.14%	+11.37%

09-16	New Zealand Shares Rise, Seeka Raises 2026 Profit Before Tax Guidance	MT
09-15	Seeka Raises 2026 Profit Before Tax Guidance	MT

80e782.pa5L8wKRYpnDPGc645FBWchHbRlSCNtdTL8XtQHH-Fc.ydQAiU7CUv6XSAx5ld4qN4IuX3ZjbIEPAuVh4iy1gjzh7SzDNPs2q6oKIg

Published financial data: SEEKA LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (NZD)	2022 (NZD)	2023 (NZD)	2024 (NZD)	2025 (NZD)
Revenues	310M	348M	301M	411M	440M
Total Revenues	310M	348M	301M	411M	440M
Cost of Goods Sold, Total	236M	280M	253M	307M	314M
Gross Profit	73.23M	68.12M	48.24M	105M	126M
Selling General & Admin Expenses, Total	-	1.38M	1.11M	1.26M	1.46M
Depreciation & Amortization - (IS)	23.13M	25.57M	25.98M	28.24M	30.36M
Amortization of Goodwill and Intangible Assets - (IS)	294K	406K	365K	302K	290K
Other Operating Expenses	23.34M	22.25M	24.65M	27.94M	32.42M
Other Operating Expenses, Total	46.76M	49.6M	52.1M	57.74M	64.52M
Operating Income	26.47M	18.52M	-3.86M	47.11M	61.02M
Interest Expense, Total	-8.69M	-11.49M	-16.87M	-17.1M	-15.09M
Interest And Investment Income	257K	95K	25K	163K	354K
Net Interest Expenses	-8.44M	-11.4M	-16.84M	-16.94M	-14.73M
Income (Loss) On Equity Invest.	236K	1.15M	282K	71K	183K
Other Non Operating Income (Expenses)	7.68M	296K	178K	282K	899K
EBT, Excl. Unusual Items	25.96M	8.57M	-20.25M	30.52M	47.37M
Merger & Related Restructuring Charges	-1.78M	-419K	-534K	-123K	-88K
Impairment of Goodwill	-	-681K	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-1.41M	-	-
Gain (Loss) On Sale Of Assets	331K	364K	1.83M	-265K	-
Asset Writedown	-1.02M	-241K	-1.72M	-421K	-2.29M
Insurance Settlements	-	-	1.09M	1K	2.5M
EBT, Incl. Unusual Items	23.49M	7.59M	-20.99M	29.71M	47.5M
Income Tax Expense	8.63M	1.09M	-6.52M	20.96M	15.54M
Earnings From Continuing Operations	14.86M	6.5M	-14.47M	8.75M	31.96M
Net Income to Company	14.86M	6.5M	-14.47M	8.75M	31.96M
Net Income - (IS)	14.86M	6.5M	-14.47M	8.75M	31.96M
Net Income to Common Incl Extra Items	14.86M	6.5M	-14.47M	8.75M	31.96M
Net Income to Common Excl. Extra Items	14.86M	6.5M	-14.47M	8.75M	31.96M
Per Share Items
Net EPS - Basic	0.43	0.16	-0.34	0.21	0.76
Basic EPS - Continuing Operations	0.43	0.16	-0.34	0.21	0.76
Basic Weighted Average Shares Outstanding	34.83M	41.29M	41.99M	41.6M	41.93M
Net EPS - Diluted	0.42	0.16	-0.34	0.21	0.76
Diluted EPS - Continuing Operations	0.42	0.16	-0.34	0.21	0.76
Diluted Weighted Average Shares Outstanding	35.2M	41.3M	41.99M	41.6M	42.26M
Normalized Basic EPS	0.47	0.13	-0.3	0.46	0.71
Normalized Diluted EPS	0.46	0.13	-0.3	0.46	0.7
Dividend Per Share	0.26	-	-	0.15	0.35
Payout Ratio	52.68	67.25	-	-	33.07
Supplemental Items
EBITDA	41.69M	34.6M	11.67M	64.22M	78.74M
EBITA	26.5M	18.55M	-3.85M	47.12M	61.04M
EBIT	26.47M	18.52M	-3.86M	47.11M	61.02M
EBITDAR	-	35.98M	12.78M	65.48M	80.2M
Effective Tax Rate - (Ratio)	36.73	14.34	31.07	70.55	32.71
Total Current Taxes	7.86M	1.62M	-8.26M	21.59M	14.42M
Total Deferred Taxes	763K	-535K	1.74M	-624K	1.12M
Normalized Net Income	16.22M	5.36M	-12.66M	19.08M	29.61M
Interest on Long-Term Debt	4.61M	4.29M	4.84M	4.78M	6.52M
Supplemental Operating Expense Items
Net Rental Expense, Total	-	1.38M	1.11M	1.26M	1.46M
Imputed Operating Lease Interest Expense	-	636K	645K	771K	868K
Imputed Operating Lease Depreciation	-	740K	463K	484K	591K
Stock-Based Comp., Other (Total)	153K	38K	-	49K	73K
Total Stock-Based Compensation	153K	38K	-	49K	73K

Fiscal Period: December	2021 (NZD)	2022 (NZD)	2023 (NZD)	2024 (NZD)	2025 (NZD)
Assets
Cash And Equivalents	12.36M	3.55M	5.21M	2.98M	19.36M
Short Term Investments	-	-	-	-	400K
Total Cash And Short Term Investments	12.36M	3.55M	5.21M	2.98M	19.76M
Accounts Receivable, Total	17.15M	20.11M	22.3M	17.56M	13.55M
Other Receivables	7.94M	9.22M	4.83M	7.15M	9.86M
Total Receivables	25.09M	29.32M	27.12M	24.71M	23.42M
Inventory	6.97M	11.9M	10.64M	10.27M	11.26M
Prepaid Expenses	2.19M	3.2M	5.59M	4.37M	4.12M
Other Current Assets, Total	24.04M	25.45M	25.46M	28.79M	24.84M
Total Current Assets	70.65M	73.43M	74.02M	71.12M	83.4M
Gross Property Plant And Equipment	479M	549M	573M	588M	650M
Accumulated Depreciation	-101M	-117M	-134M	-151M	-170M
Net Property Plant And Equipment	378M	432M	438M	437M	479M
Long-term Investments	6.01M	10.81M	7.15M	9.36M	9.59M
Goodwill	17.18M	20.18M	20.18M	20.18M	20.18M
Other Intangibles, Total	9.9M	6.75M	4.06M	3.9M	4.79M
Accounts Receivable Long-Term	814K	5.1M	3.37M	3.57M	2.56M
Deferred Tax Assets Long-Term	-	-	1.82M	5.04M	5.74M
Other Long-Term Assets, Total	-	-	-	-	-
Total Assets	482M	548M	549M	550M	605M
Liabilities
Accounts Payable, Total	6.17M	6.15M	5.58M	5.84M	7.45M
Accrued Expenses, Total	26.74M	24.41M	18.37M	22.99M	26.08M
Short-term Borrowings	5.25M	22.87M	49.29M	11.62M	-
Current Portion of Long-Term Debt	-	-	-	-	-
Current Portion of Leases	6.78M	9.63M	9.94M	10.21M	10.14M
Current Income Taxes Payable	7.46M	337K	-	3.74M	13.37M
Unearned Revenue Current, Total	-	-	-	-	1.18M
Other Current Liabilities	127K	2.22M	1.33M	6M	10.74M
Total Current Liabilities	52.52M	65.62M	84.51M	60.4M	68.96M
Long-Term Debt	108M	128M	128M	129M	121M
Long-Term Leases	56.58M	60.43M	54.82M	52.36M	71.56M
Deferred Tax Liability Non Current	18.37M	22.8M	21.24M	41.71M	45.67M
Total Liabilities	236M	277M	289M	283M	307M
Common Stock, Total	155M	165M	165M	165M	166M
Retained Earnings	51.56M	52.76M	38.29M	42.65M	61.3M
Treasury Stock	-2.96M	-1.77M	-1.65M	-1.61M	-684K
Comprehensive Income and Other	43.25M	55.44M	58.79M	60.85M	71.02M
Total Common Equity	246M	271M	260M	266M	298M
Total Equity	246M	271M	260M	266M	298M
Total Liabilities And Equity	482M	548M	549M	550M	605M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	39.44M	41.57M	41.69M	41.62M	42.25M
ECS Total Common Shares Outstanding	39.44M	41.57M	41.69M	41.62M	42.25M
Book Value / Share	6.25	6.52	6.23	6.4	7.06
Tangible Book Value	219M	244M	236M	242M	273M
Tangible Book Value Per Share	5.56	5.87	5.65	5.82	6.46
Total Debt	177M	221M	242M	203M	203M
Net Debt	165M	217M	237M	200M	183M
Debt Equivalent Oper. Leases	-	11.01M	8.86M	10.04M	11.67M
Equity Method Investments, Total	3.96M	5.95M	4.64M	8.05M	8.14M
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	5.03M	8.62M	7.06M	5.25M	5.31M
Inventories - Finished Goods, Total	-	-	-	-	75K
Inventories - Others	1.94M	3.28M	3.58M	5.02M	5.88M
Land - (BS)	251M	281M	307M	324M	341M
Machinery, Total	134M	154M	164M	171M	176M
Full Time Employees	663	804	749	697	640
Accumulated Allowance for Doubtful Accounts (Supple)	250K	240K	260K	760K	540K

Fiscal Period: December	2021 (NZD)	2022 (NZD)	2023 (NZD)	2024 (NZD)	2025 (NZD)
Net Income	14.86M	6.5M	-14.47M	8.75M	31.96M
Depreciation & Amortization - CF	23.13M	25.57M	25.98M	28.24M	30.36M
Amortization of Goodwill and Intangible Assets - (CF)	33K	31K	15K	15K	15K
Depreciation & Amortization, Total	23.16M	25.6M	26M	28.25M	30.37M
Amortization of Deferred Charges, Total - (CF)	261K	375K	350K	287K	275K
(Gain) Loss From Sale Of Asset	-320K	-502K	-1.85M	-131K	-426K
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	-
Asset Writedown & Restructuring Costs	1.19M	825K	3.76M	765K	2.63M
Stock-Based Compensation (CF)	153K	38K	-	49K	73K
Other Operating Activities, Total	6.81M	4.8M	-6.91M	13.86M	4.17M
Change In Accounts Receivable	6.17M	-6.72M	-887K	3.24M	1.21M
Change In Inventories	940K	-2.59M	1.26M	234K	-1.44M
Change In Accounts Payable	-7.04M	-3.73M	-3.26M	7.25M	3.73M
Change In Income Taxes	-4.59M	-12.46M	-1.32M	3.48M	6.45M
Cash from Operations	41.58M	12.13M	2.67M	66.04M	79.01M
Capital Expenditure	-29.49M	-33.86M	-22.74M	-18.3M	-25.71M
Sale of Property, Plant, and Equipment	2.38M	1.12M	5.73M	464K	6.27M
Cash Acquisitions	199K	-8.82M	-	-	-
Sale (Purchase) of Intangible assets	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-2.84M	-587K	375K	-1.34M	91K
Other Investing Activities, Total	-6K	250K	0	0	0
Cash from Investing	-29.76M	-41.9M	-16.64M	-19.17M	-19.35M
Short Term Debt Issued, Total	39.24M	64.75M	120M	78.04M	94.99M
Long-Term Debt Issued, Total	123M	50M	38M	30M	10M
Total Debt Issued	162M	115M	158M	108M	105M
Short Term Debt Repaid, Total	-42.88M	-47.22M	-93.44M	-116M	-107M
Long-Term Debt Repaid, Total	-121M	-43.41M	-48.81M	-41.41M	-32.16M
Total Debt Repaid	-164M	-90.62M	-142M	-157M	-139M
Issuance of Common Stock	9.33M	1.2M	119K	35K	928K
Common Dividends Paid	-7.83M	-4.37M	-	-	-10.57M
Common & Preferred Stock Dividends Paid	-7.83M	-4.37M	-	-	-10.57M
Special Dividend Paid	-3.89M	-	-	-	-
Cash from Financing	-3.88M	20.95M	15.78M	-49.2M	-43.45M
Foreign Exchange Rate Adjustments	-749K	11K	-162K	114K	168K
Net Change in Cash	7.2M	-8.81M	1.65M	-2.22M	16.38M
Supplemental Items
Cash Interest Paid	8.69M	11.49M	17.69M	16.55M	14.88M
Cash Income Tax Paid (Refund)	7.66M	9.13M	-1.86M	19K	4.73M
Levered Free Cash Flow	4.01M	-22.43M	-16.12M	43.01M	58.48M
Unlevered Free Cash Flow	9.44M	-15.24M	-5.58M	53.7M	67.91M
Change In Net Working Capital	1.19M	18.97M	6.78M	-13.96M	-24.76M
Net Debt Issued / Repaid	-1.5M	24.13M	15.66M	-49.24M	-33.81M

Fiscal Period: December	2021 (NZD)	2022 (NZD)	2023 (NZD)	2024 (NZD)	2025 (NZD)
Profitability
Return on Assets	3.86	2.25	-0.44	5.36	6.6
Return on Total Capital	4.42	2.53	-0.49	6.06	7.86
Return On Equity %	7.03	2.51	-5.45	3.33	11.32
Return on Common Equity	7.03	2.51	-5.45	3.33	11.32
Margin Analysis
Gross Profit Margin %	23.66	19.55	16.03	25.48	28.56
SG&A Margin	-	0.39	0.37	0.3	0.33
EBITDA Margin %	13.47	9.93	3.88	15.61	17.91
EBITA Margin %	8.56	5.32	-1.28	11.45	13.88
EBIT Margin %	8.55	5.32	-1.28	11.45	13.88
Income From Continuing Operations Margin %	4.8	1.87	-4.81	2.13	7.27
Net Income Margin %	4.8	1.87	-4.81	2.13	7.27
Net Avail. For Common Margin %	4.8	1.87	-4.81	2.13	7.27
Normalized Net Income Margin	5.24	1.54	-4.21	4.64	6.73
Levered Free Cash Flow Margin	1.3	-6.44	-5.36	10.45	13.3
Unlevered Free Cash Flow Margin	3.05	-4.38	-1.85	13.05	15.45
Asset Turnover
Asset Turnover	0.72	0.68	0.55	0.75	0.76
Fixed Assets Turnover	0.92	0.86	0.69	0.94	0.96
Receivables Turnover (Average Receivables)	20.01	18.7	14.19	20.64	28.26
Inventory Turnover (Average Inventory)	36.63	29.71	22.42	29.32	29.17
Short Term Liquidity
Current Ratio	1.35	1.12	0.88	1.18	1.21
Quick Ratio	0.71	0.5	0.38	0.46	0.63
Operating Cash Flow to Current Liabilities	0.79	0.18	0.03	1.09	1.15
Days Sales Outstanding (Average Receivables)	18.24	19.52	25.72	17.73	12.92
Days Outstanding Inventory (Average Inventory)	9.96	12.29	16.28	12.48	12.51
Average Days Payable Outstanding	9.28	6.75	8.51	6.82	7.69
Cash Conversion Cycle (Average Days)	18.92	25.06	33.48	23.39	17.73
Long Term Solvency
Total Debt/Equity	71.77	81.57	93.23	76.27	68.02
Total Debt / Total Capital	41.78	44.92	48.25	43.27	40.48
LT Debt/Equity	66.89	69.57	70.44	68.07	64.62
Long-Term Debt / Total Capital	38.94	38.32	36.46	38.62	38.46
Total Liabilities / Total Assets	48.89	50.55	52.63	51.55	50.76
EBIT / Interest Expense	3.05	1.61	-0.23	2.75	4.04
EBITDA / Interest Expense	5.71	3.84	1.31	4.41	6.06
(EBITDA - Capex) / Interest Expense	2.32	0.89	-0.04	3.34	4.35
Total Debt / EBITDA	3.56	5.01	10.95	2.7	2.22
Net Debt / EBITDA	3.32	4.93	10.71	2.66	2
Total Debt / (EBITDA - Capex)	8.78	21.55	-402.57	3.56	3.09
Net Debt / (EBITDA - Capex)	8.17	21.2	-393.92	3.51	2.79
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	23.11	12.54	-13.62	36.72	6.85
Gross Profit, 1 Yr. Growth %	39.02	-6.98	-29.18	117.35	19.74
EBITDA, 1 Yr. Growth %	56.54	-16.99	-66.27	450.22	22.61
EBITA, 1 Yr. Growth %	76.95	-30.01	-120.74	-1.32K	29.53
EBIT, 1 Yr. Growth %	76.73	-30.04	-120.86	-1.32K	29.54
Earnings From Cont. Operations, 1 Yr. Growth %	-1.92	-56.23	-322.42	-160.49	265.23
Net Income, 1 Yr. Growth %	-1.92	-56.23	-322.42	-160.49	265.23
Normalized Net Income, 1 Yr. Growth %	263.12	-53.2	-336.27	-250.74	55.21
Diluted EPS Before Extra, 1 Yr. Growth %	-18.46	-62.5	-318.73	-160	261.9
Accounts Receivable, 1 Yr. Growth %	24.3	17.27	10.89	-21.25	-22.82
Inventory, 1 Yr. Growth %	17.39	70.78	-10.59	-3.46	9.63
Net Property, Plant and Equip., 1 Yr. Growth %	27.67	14.26	1.53	-0.35	9.71
Total Assets, 1 Yr. Growth %	28.46	13.6	0.17	0.19	10.09
Tangible Book Value, 1 Yr. Growth %	38.28	11.21	-3.4	2.81	12.72
Common Equity, 1 Yr. Growth %	39.82	9.92	-4.06	2.48	11.9
Cash From Operations, 1 Yr. Growth %	57.8	-70.84	-77.98	2.37K	19.64
Capital Expenditures, 1 Yr. Growth %	38.18	14.83	-32.86	-19.53	40.52
Levered Free Cash Flow, 1 Yr. Growth %	-90.16	-659.39	-28.11	-366.74	35.96
Unlevered Free Cash Flow, 1 Yr. Growth %	-79.36	-261.46	-63.39	-1.06K	26.46
Dividend Per Share, 1 Yr. Growth %	18.18	-	-	-	133.33
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	14.32	17.71	-1.41	8.67	20.87
Gross Profit, 2 Yr. CAGR %	24.21	13.72	-18.84	24.06	61.32
EBITDA, 2 Yr. CAGR %	29.28	13.99	-47.09	36.23	159.73
EBITA, 2 Yr. CAGR %	37.23	11.28	-61.9	59.39	298.28
EBIT, 2 Yr. CAGR %	37.15	11.19	-61.8	59.5	297.46
Earnings From Cont. Operations, 2 Yr. CAGR %	46.92	-34.48	-1.33	15.99	48.64
Net Income, 2 Yr. CAGR %	46.92	-34.48	-1.33	15.99	48.64
Normalized Net Income, 2 Yr. CAGR %	104.87	9.5	5.15	88.72	52.96
Diluted EPS Before Extra, 2 Yr. CAGR %	35.13	-44.7	-9.43	15.47	47.36
Accounts Receivable, 2 Yr. CAGR %	19.37	20.73	14.03	-6.56	-22.04
Inventory, 2 Yr. CAGR %	13.02	41.59	23.57	-7.09	2.88
Net Property, Plant and Equip., 2 Yr. CAGR %	19.35	20.78	7.71	0.59	4.56
Total Assets, 2 Yr. CAGR %	14.44	20.8	6.68	0.18	5.03
Tangible Book Value, 2 Yr. CAGR %	26.9	24.01	3.65	-0.35	7.65
Common Equity, 2 Yr. CAGR %	26.13	23.97	2.69	-0.84	7.09
Cash From Operations, 2 Yr. CAGR %	49.57	-32.16	-74.66	133.35	443.88
Capital Expenditures, 2 Yr. CAGR %	-33.17	25.97	-12.19	-26.5	6.34
Levered Free Cash Flow, 2 Yr. CAGR %	-72.95	-25.79	100.54	38.48	90.44
Unlevered Free Cash Flow, 2 Yr. CAGR %	-56.53	-42.28	-23.12	87.68	248.84
Dividend Per Share, 2 Yr. CAGR %	47.2	-	-	-	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	14.97	13.72	6.17	9.94	8.06
Gross Profit, 3 Yr. CAGR %	16.97	12.8	-2.89	12.71	22.61
EBITDA, 3 Yr. CAGR %	16.12	11.53	-24.04	15.49	31.53
EBITA, 3 Yr. CAGR %	14.17	9.64	-36.43	21.15	48.74
EBIT, 3 Yr. CAGR %	15.73	9.58	-36.35	21.18	48.81
Earnings From Cont. Operations, 3 Yr. CAGR %	30.73	-1.88	-1.53	-16.18	70.01
Net Income, 3 Yr. CAGR %	30.73	-1.88	-1.53	-16.18	70.01
Normalized Net Income, 3 Yr. CAGR %	37.44	11.49	41.49	18.56	76.81
Diluted EPS Before Extra, 3 Yr. CAGR %	8.37	-11.86	-12.54	-20.63	68.98
Accounts Receivable, 3 Yr. CAGR %	23.3	18.66	17.36	0.79	-12.33
Inventory, 3 Yr. CAGR %	15.15	29.69	21.47	13.81	-1.82
Net Property, Plant and Equip., 3 Yr. CAGR %	21.09	17.63	13.99	4.95	3.54
Total Assets, 3 Yr. CAGR %	17.03	14.16	13.49	4.47	3.38
Tangible Book Value, 3 Yr. CAGR %	18.73	21.44	14.1	3.37	3.83
Common Equity, 3 Yr. CAGR %	18.2	20.48	13.82	2.62	3.24
Cash From Operations, 3 Yr. CAGR %	36.5	-13.27	-53.38	16.67	86.77
Capital Expenditures, 3 Yr. CAGR %	-24.12	-19.95	2.13	-14.71	-8.77
Levered Free Cash Flow, 3 Yr. CAGR %	-62.46	-25.75	-26.57	120.55	37.64
Unlevered Free Cash Flow, 3 Yr. CAGR %	-48.99	-32.68	-50.41	78.5	64.54
Dividend Per Share, 3 Yr. CAGR %	2.7	-	-	-16.75	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	10.1	13.27	8.12	11.67	11.82
Gross Profit, 5 Yr. CAGR %	16.98	14.07	1.06	17.18	18.97
EBITDA, 5 Yr. CAGR %	15.78	9.04	-15.21	20.82	24.21
EBITA, 5 Yr. CAGR %	15.58	5.44	-26.39	27.34	32.44
EBIT, 5 Yr. CAGR %	16.17	5.91	-25.72	27.33	32.44
Earnings From Cont. Operations, 5 Yr. CAGR %	7.43	2.2	16.81	4.92	16.1
Net Income, 5 Yr. CAGR %	7.43	2.2	16.81	4.92	16.1
Normalized Net Income, 5 Yr. CAGR %	22.61	-4.3	15.16	37.62	45.97
Diluted EPS Before Extra, 5 Yr. CAGR %	-7.49	-14.03	0.87	-1.8	8.09
Accounts Receivable, 5 Yr. CAGR %	-2.92	4.56	19.5	7.85	-0.36
Inventory, 5 Yr. CAGR %	15.51	19.87	18.45	13.49	13.66
Net Property, Plant and Equip., 5 Yr. CAGR %	22.94	22.67	15.55	10.49	10.12
Total Assets, 5 Yr. CAGR %	19.57	19.8	12.77	8.35	10.03
Tangible Book Value, 5 Yr. CAGR %	25.66	24.4	12.45	12.2	11.47
Common Equity, 5 Yr. CAGR %	23.64	22.4	11.74	11.45	11.08
Cash From Operations, 5 Yr. CAGR %	14.37	-2.91	-30.4	28.86	24.56
Capital Expenditures, 5 Yr. CAGR %	-6.74	6.81	-19.56	-22.64	3.79
Levered Free Cash Flow, 5 Yr. CAGR %	-29.55	15.1	-26.62	-4.72	7.5
Unlevered Free Cash Flow, 5 Yr. CAGR %	-14.78	11.77	-39.89	1.45	8.22
Dividend Per Share, 5 Yr. CAGR %	5.39	-	-	4.56	9.73