Income Statement Vipul Organics Limited

Stocks

VIPULORG6

INE834D01018

Specialty Chemicals

Market Closed - Bombay S.E. 06:02:27 2026-09-09 EDT			5-day change	1st Jan Change
270.30 ^INR	-0.17%		-2.58%	+18.03%

08-20	Vipul Organics Limited Commences Commercial Production At Greenfield Facility in Sayakha, Gujarat	CI
08-14	Vipul Organics Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

f88c1fe4b0a77.LI2dadAf2ZcuQdKKu8ub-tqvMXYH0d4ogkEbovqOg88.QbmlA4VtqtB0dbvi-KLStY_iZgVqpOl89gV6kpPU1vlevv8Kn3Tg-0cngw

Published financial data: VIPUL ORGANICS LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)	2026 (INR)
Revenues	1.33B	1.34B	1.5B	1.63B	1.75B
Other Revenues, Total	-	-	-	-	-
Total Revenues	1.33B	1.34B	1.5B	1.63B	1.75B
Cost of Goods Sold, Total	881M	875M	1.01B	1.07B	1.16B
Gross Profit	451M	464M	488M	561M	597M
Selling General & Admin Expenses, Total	71.58M	97.84M	115M	128M	138M
Provision for Bad Debts	-	-	-	-	-
Depreciation & Amortization - (IS)	52.24M	63.22M	47.15M	49.32M	55.65M
Other Operating Expenses	233M	244M	266M	298M	297M
Other Operating Expenses, Total	357M	405M	428M	474M	491M
Operating Income	94.82M	59.28M	60.22M	86.82M	106M
Interest Expense, Total	-16.32M	-24.59M	-23.46M	-25.77M	-21.5M
Interest And Investment Income	1.16M	901K	1.2M	1.7M	9.35M
Net Interest Expenses	-15.16M	-23.69M	-22.26M	-24.08M	-12.16M
Currency Exchange Gains (Loss)	12.95M	-5.46M	949K	-88K	2.19M
Other Non Operating Income (Expenses)	-4.15M	-2.37M	1.72M	-2.58M	-974K
EBT, Excl. Unusual Items	88.47M	27.76M	40.63M	60.08M	95.32M
Gain (Loss) On Sale Of Investments	9.57M	-	-	3.28M	-
Gain (Loss) On Sale Of Assets	-621K	-479K	5.61M	-	-
EBT, Incl. Unusual Items	97.41M	27.28M	46.24M	63.35M	95.32M
Income Tax Expense	27.73M	8.56M	12.84M	19.1M	26.3M
Earnings From Continuing Operations	69.68M	18.72M	33.4M	44.25M	69.02M
Net Income to Company	69.68M	18.72M	33.4M	44.25M	69.02M
Minority Interest	-	-	-	-	-
Net Income - (IS)	69.68M	18.72M	33.4M	44.25M	69.02M
Preferred Dividend and Other Adjustments	-	-98K	-18K	-	-
Net Income to Common Incl Extra Items	69.68M	18.82M	33.42M	44.25M	69.02M
Net Income to Common Excl. Extra Items	69.68M	18.82M	33.42M	44.25M	69.02M
Per Share Items
Net EPS - Basic	5.75	1.47	2.6	2.7	3.83
Basic EPS - Continuing Operations	5.75	1.47	2.6	2.7	3.83
Basic Weighted Average Shares Outstanding	12.12M	12.81M	12.88M	16.38M	18.01M
Net EPS - Diluted	5.75	1.47	2.6	2.7	3.83
Diluted EPS - Continuing Operations	5.75	1.47	2.6	2.7	3.83
Diluted Weighted Average Shares Outstanding	12.12M	12.81M	12.88M	16.38M	18.01M
Normalized Basic EPS	4.56	1.35	1.97	2.29	3.31
Normalized Diluted EPS	4.56	1.35	1.97	2.29	3.31
Dividend Per Share	0.72	0.9	1	0.8	0.8
Payout Ratio	12.62	62.93	34.52	29.74	20.48
Supplemental Items
EBITDA	144M	114M	107M	137M	162M
EBITA	94.82M	59.28M	60.22M	86.82M	106M
EBIT	94.82M	59.28M	60.22M	86.82M	106M
EBITDAR	146M	-	116M	146M	170M
Total Revenues (As Reported)	1.35B	1.34B	1.51B	1.63B	1.76B
Effective Tax Rate - (Ratio)	28.47	31.37	27.77	30.15	27.59
Total Current Taxes	28.64M	12.65M	16.16M	22.7M	29.43M
Total Deferred Taxes	-910K	-4.8M	-3.72M	-6.57M	-3.88M
Normalized Net Income	55.29M	17.35M	25.4M	37.55M	59.57M
Interest on Long-Term Debt	30.9M	5.16M	4.29M	3.19M	1.87M
Supplemental Operating Expense Items
Advertising Expense	2.96M	9.6M	9.12M	8.68M	9.96M
Selling and Marketing Expenses	2.96M	9.6M	9.12M	8.68M	9.96M
Net Rental Expense, Total	1.32M	-	8.64M	9.48M	8.23M
Imputed Operating Lease Interest Expense	589K	-	5.13M	4.96M	2.79M
Imputed Operating Lease Depreciation	727K	-	3.51M	4.53M	5.44M
Maintenance & Repair Expenses, Total	21.77M	15.94M	14.7M	16.69M	15.11M

Fiscal Period: March	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)	2026 (INR)
Assets
Cash And Equivalents	18.19M	43.8M	7.6M	8.78M	21.97M
Total Cash And Short Term Investments	18.19M	43.8M	7.6M	8.78M	21.97M
Accounts Receivable, Total	426M	340M	445M	508M	544M
Other Receivables	65.84M	38.88M	81.69M	61.94M	111M
Notes Receivable	8.31M	27.03M	22.76M	17.79M	3.2M
Total Receivables	500M	406M	549M	588M	658M
Inventory	308M	354M	334M	364M	456M
Prepaid Expenses	5.34M	4.77M	8.26M	11.86M	9.73M
Other Current Assets, Total	29.28M	29.38M	33.77M	34.61M	303M
Total Current Assets	861M	838M	933M	1.01B	1.45B
Gross Property Plant And Equipment	517M	567M	642M	800M	1.15B
Accumulated Depreciation	-156M	-212M	-268M	-327M	-390M
Net Property Plant And Equipment	361M	355M	374M	474M	760M
Long-term Investments	5.64M	4.93M	6.94M	4.02M	3.28M
Other Intangibles, Total	889K	659K	488K	712K	528K
Deferred Tax Assets Long-Term	-	-	5.37M	11.97M	15.62M
Deferred Charges Long-Term	-	-	-	-	-
Other Long-Term Assets, Total	39.18M	40.54M	41.14M	55.67M	80.76M
Total Assets	1.27B	1.24B	1.36B	1.55B	2.31B
Liabilities
Accounts Payable, Total	391M	334M	402M	365M	480M
Accrued Expenses, Total	1.47M	2.14M	2.69M	2.75M	3.59M
Short-term Borrowings	190M	192M	219M	322M	288M
Current Portion of Long-Term Debt	37.02M	31.8M	41.13M	46.21M	81.18M
Current Portion of Leases	1.76M	7.31M	9.11M	12.65M	8.92M
Current Income Taxes Payable	19.28M	12.5M	15.8M	22.46M	28.32M
Unearned Revenue Current, Total	1.63M	1.18M	850K	614K	443K
Other Current Liabilities	26.3M	35.9M	46.76M	48.21M	84.42M
Total Current Liabilities	669M	617M	737M	819M	975M
Long-Term Debt	64.92M	61.16M	23.23M	89.98M	159M
Long-Term Leases	8.35M	28.1M	19.39M	6.75M	-
Pension & Other Post Retirement Benefits	177K	177K	177K	177K	4.85M
Deferred Tax Liability Non Current	3.48M	-1.66M	-	-	-
Other Non Current Liabilities	-1K	5.9M	-1K	-	-1K
Total Liabilities	746M	710M	780M	916M	1.14B
Preferred Stock - Others	-	-	-	-	-
Total Preferred Equity	-	-	-	-	-
Common Stock, Total	102M	128M	130M	133M	191M
Additional Paid In Capital	168M	142M	162M	193M	612M
Retained Earnings	248M	255M	277M	309M	364M
Comprehensive Income and Other	5.21M	4.54M	12.79M	4.38M	5.05M
Total Common Equity	523M	530M	583M	639M	1.17B
Minority Interest	-1.45M	-1.55M	-1.57M	-1.66M	-1.77M
Total Equity	522M	529M	581M	637M	1.17B
Total Liabilities And Equity	1.27B	1.24B	1.36B	1.55B	2.31B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	12.81M	12.81M	13.01M	13.31M	19.05M
ECS Total Common Shares Outstanding	12.81M	12.81M	13.01M	13.31M	19.05M
Book Value / Share	40.84	41.38	44.77	47.97	61.48
Tangible Book Value	522M	529M	582M	638M	1.17B
Tangible Book Value Per Share	40.77	41.33	44.73	47.92	61.45
Total Debt	302M	321M	311M	477M	538M
Net Debt	284M	277M	304M	468M	516M
Debt Equivalent Oper. Leases	10.53M	-	69.1M	75.88M	65.84M
Minority Interest, Total (Incl. Fin. Div)	-1.45M	-1.55M	-1.57M	-1.66M	-1.77M
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Raw Materials, Total	76.24M	73.92M	104M	136M	212M
Inventories - Finished Goods, Total	232M	280M	230M	228M	243M
Land - (BS)	93.03M	88.57M	91.45M	91.65M	91.65M
Buildings, Total	129M	133M	133M	212M	235M
Machinery, Total	283M	300M	323M	361M	390M
Full Time Employees	96	125	120	116	143

Fiscal Period: March	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)	2026 (INR)
Net Income	69.68M	18.72M	33.4M	44.25M	69.02M
Depreciation & Amortization - CF	51.94M	63M	55.62M	58.62M	63.7M
Depreciation & Amortization, Total	51.94M	63M	55.62M	58.62M	63.7M
Amortization of Deferred Charges, Total - (CF)	310K	230K	171K	178K	184K
(Gain) Loss From Sale Of Asset	621K	479K	-5.61M	-	64K
(Gain) Loss on Sale of Investments - (CF)	-4.88M	707K	-2M	-1.12M	738K
Provision and Write-off of Bad Debts	-	-	-	-	-
Other Operating Activities, Total	11.89M	13.16M	21.73M	24.09M	13.88M
Change In Accounts Receivable	-72.36M	86.08M	-103M	-63.51M	-35.52M
Change In Inventories	-127M	-45.96M	19.69M	-29.72M	-91.54M
Change In Accounts Payable	58.67M	-57.53M	68.28M	-37.33M	115M
Change in Other Net Operating Assets	35.88M	22.47M	-39.86M	10.78M	-30.49M
Cash from Operations	24.6M	101M	48.38M	6.25M	105M
Capital Expenditure	-135M	-31.13M	-69.6M	-159M	-350M
Sale of Property, Plant, and Equipment	10.72M	40K	-	-	-
Investment in Marketable and Equity Securities, Total	10.38M	-	-	4.8M	161K
Other Investing Activities, Total	3.26M	901K	1.13M	1.7M	8.63M
Cash from Investing	-111M	-30.19M	-68.47M	-152M	-341M
Short Term Debt Issued, Total	49.84M	-	35.6M	108M	1.74M
Long-Term Debt Issued, Total	-	-	-	54.1M	68.98M
Total Debt Issued	49.84M	-	35.6M	162M	70.72M
Short Term Debt Repaid, Total	-	-3.32M	-	-	-
Long-Term Debt Repaid, Total	-28.68M	-3.76M	-46.64M	-	-
Total Debt Repaid	-28.68M	-7.07M	-46.64M	-	-
Issuance of Common Stock	58.28M	-	30.52M	24.98M	477M
Common Dividends Paid	-8.8M	-11.78M	-11.53M	-13.16M	-14.13M
Common & Preferred Stock Dividends Paid	-8.8M	-11.78M	-11.53M	-13.16M	-14.13M
Other Financing Activities, Total	-16.41M	-26.71M	-24.07M	-26.8M	-285M
Cash from Financing	54.22M	-45.56M	-16.11M	147M	249M
Miscellaneous Cash Flow Adjustments	-	-	-	1K	-
Net Change in Cash	-31.8M	25.62M	-36.2M	1.18M	13.19M
Supplemental Items
Cash Interest Paid	16.32M	24.59M	23.46M	25.77M	21.5M
Cash Income Tax Paid (Refund)	29.77M	20.08M	13.57M	19.79M	25.57M
Levered Free Cash Flow	-134M	48.1M	-39.34M	-164M	-498M
Unlevered Free Cash Flow	-124M	63.47M	-24.67M	-148M	-485M
Change In Net Working Capital	101M	5.67M	48.49M	102M	265M
Net Debt Issued / Repaid	21.15M	-7.07M	-11.03M	162M	70.72M

Fiscal Period: March	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)	2026 (INR)
Profitability
Return on Assets	5.07	2.96	2.89	3.72	3.44
Return on Total Capital	7.86	4.43	4.32	5.41	4.71
Return On Equity %	15.07	3.56	6.02	7.27	7.64
Return on Common Equity	15.02	3.57	6.01	7.25	7.63
Margin Analysis
Gross Profit Margin %	33.89	34.65	32.54	34.48	34.06
SG&A Margin	5.37	7.31	7.67	7.83	7.87
EBITDA Margin %	10.84	8.49	7.14	8.4	9.21
EBITA Margin %	7.12	4.43	4.01	5.33	6.06
EBIT Margin %	7.12	4.43	4.01	5.33	6.06
Income From Continuing Operations Margin %	5.23	1.4	2.23	2.72	3.94
Net Income Margin %	5.23	1.4	2.23	2.72	3.94
Net Avail. For Common Margin %	5.23	1.4	2.23	2.72	3.94
Normalized Net Income Margin	4.15	1.3	1.69	2.31	3.4
Levered Free Cash Flow Margin	-10.09	3.59	-2.62	-10.09	-28.39
Unlevered Free Cash Flow Margin	-9.33	4.74	-1.64	-9.1	-27.62
Asset Turnover
Asset Turnover	1.14	1.07	1.15	1.12	0.91
Fixed Assets Turnover	4.1	3.74	4.12	3.84	2.84
Receivables Turnover (Average Receivables)	3.42	3.5	3.83	3.42	3.34
Inventory Turnover (Average Inventory)	3.6	2.64	2.94	3.06	2.82
Short Term Liquidity
Current Ratio	1.29	1.36	1.27	1.23	1.49
Quick Ratio	0.76	0.69	0.72	0.71	0.69
Operating Cash Flow to Current Liabilities	0.04	0.16	0.07	0.01	0.11
Days Sales Outstanding (Average Receivables)	106.85	104.4	95.67	106.79	109.43
Days Outstanding Inventory (Average Inventory)	101.31	138.03	124.39	119.46	129.31
Average Days Payable Outstanding	131.02	143.56	135.57	127.59	123.47
Cash Conversion Cycle (Average Days)	77.14	98.87	84.49	98.66	115.27
Long Term Solvency
Total Debt/Equity	57.97	60.66	53.6	74.93	45.95
Total Debt / Total Capital	36.7	37.76	34.9	42.83	31.48
LT Debt/Equity	14.04	16.89	7.34	15.18	13.59
Long-Term Debt / Total Capital	8.89	10.51	4.78	8.68	9.31
Total Liabilities / Total Assets	58.84	57.34	57.3	58.99	49.33
EBIT / Interest Expense	5.81	2.41	2.57	3.37	4.94
EBITDA / Interest Expense	8.99	4.97	4.94	5.64	7.9
(EBITDA - Capex) / Interest Expense	0.72	3.71	1.97	-0.52	-8.37
Total Debt / EBITDA	2.06	2.62	2.69	3.28	3.16
Net Debt / EBITDA	1.94	2.26	2.62	3.22	3.03
Total Debt / (EBITDA - Capex)	25.68	3.52	6.74	-35.49	-2.99
Net Debt / (EBITDA - Capex)	24.14	3.04	6.57	-34.84	-2.86
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	12.21	0.55	12.06	8.48	7.74
Gross Profit, 1 Yr. Growth %	7.2	-1.9	5.21	14.95	6.43
EBITDA, 1 Yr. Growth %	-12.21	-21.3	-5.68	27.64	18.12
EBITA, 1 Yr. Growth %	-11.41	-37.48	1.59	44.17	22.39
EBIT, 1 Yr. Growth %	-11.41	-37.48	1.59	44.17	22.39
Earnings From Cont. Operations, 1 Yr. Growth %	1.69	-73.14	78.44	32.48	55.97
Net Income, 1 Yr. Growth %	1.69	-73.14	78.44	32.48	55.97
Normalized Net Income, 1 Yr. Growth %	-7.6	-68.63	46.4	29.91	58.66
Diluted EPS Before Extra, 1 Yr. Growth %	-4.54	-74.49	76.74	3.85	41.88
Accounts Receivable, 1 Yr. Growth %	20.46	-20.2	30.74	14.29	6.99
Inventory, 1 Yr. Growth %	70.31	14.92	-5.56	8.89	25.15
Net Property, Plant and Equip., 1 Yr. Growth %	25.07	-1.63	5.32	26.72	60.43
Total Assets, 1 Yr. Growth %	18.52	-2.26	9.68	14.14	48.65
Tangible Book Value, 1 Yr. Growth %	29.53	1.37	9.94	9.59	83.56
Common Equity, 1 Yr. Growth %	29.36	1.32	9.89	9.63	83.44
Cash From Operations, 1 Yr. Growth %	-218.73	312.05	-52.27	-87.09	1.58K
Capital Expenditures, 1 Yr. Growth %	808.62	-76.94	123.61	128.28	120.23
Levered Free Cash Flow, 1 Yr. Growth %	110.55	-135.77	-181.77	317.62	193.15
Unlevered Free Cash Flow, 1 Yr. Growth %	120.79	-151.08	-138.87	500.54	215.13
Dividend Per Share, 1 Yr. Growth %	0	25	11.11	-20	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	20.16	6.22	6.15	10.25	8.11
Gross Profit, 2 Yr. CAGR %	26.08	4.99	1.59	9.97	10.61
EBITDA, 2 Yr. CAGR %	27	-16.88	-13.84	9.72	22.79
EBITA, 2 Yr. CAGR %	16.43	-25.58	-20.31	21.02	32.84
EBIT, 2 Yr. CAGR %	16.43	-25.58	-20.31	21.02	32.84
Earnings From Cont. Operations, 2 Yr. CAGR %	20.7	-47.73	-30.76	53.76	43.75
Net Income, 2 Yr. CAGR %	20.7	-47.73	-30.76	53.76	43.75
Normalized Net Income, 2 Yr. CAGR %	11.92	-46.16	-32.23	47.12	43.57
Diluted EPS Before Extra, 2 Yr. CAGR %	19.8	-50.62	-32.85	35.59	21.42
Accounts Receivable, 2 Yr. CAGR %	30.29	-1.96	2.14	22.24	10.58
Inventory, 2 Yr. CAGR %	36.12	39.9	4.18	1.41	16.74
Net Property, Plant and Equip., 2 Yr. CAGR %	5.98	10.92	1.78	15.52	42.58
Total Assets, 2 Yr. CAGR %	15	7.63	3.61	11.89	30.26
Tangible Book Value, 2 Yr. CAGR %	27.29	14.59	5.57	9.77	41.84
Common Equity, 2 Yr. CAGR %	27.08	14.49	5.52	9.76	41.81
Cash From Operations, 2 Yr. CAGR %	-57.95	121.18	40.24	-75.17	47.47
Capital Expenditures, 2 Yr. CAGR %	9.51	44.75	-28.19	125.93	124.22
Levered Free Cash Flow, 2 Yr. CAGR %	186.34	-13.21	-45.91	84.8	255.79
Unlevered Free Cash Flow, 2 Yr. CAGR %	229.77	6.2	-55.44	52.79	343.15
Dividend Per Share, 2 Yr. CAGR %	6.07	11.8	17.85	-5.72	-10.56
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	13.95	13.23	8.13	6.92	9.41
Gross Profit, 3 Yr. CAGR %	22.71	17.8	5.06	5.86	8.78
EBITDA, 3 Yr. CAGR %	29.04	8.28	-13.3	-1.78	12.45
EBITA, 3 Yr. CAGR %	15.93	-5.37	-17.44	-2.89	21.48
EBIT, 3 Yr. CAGR %	15.93	-5.37	-17.44	-2.89	21.48
Earnings From Cont. Operations, 3 Yr. CAGR %	25.45	-26.85	-21.3	-14.04	54.49
Net Income, 3 Yr. CAGR %	25.45	-26.85	-21.3	-14.04	54.49
Normalized Net Income, 3 Yr. CAGR %	20.71	-26.75	-24.85	-12.1	50.87
Diluted EPS Before Extra, 3 Yr. CAGR %	16.3	-28.43	-24.47	-22.31	37.68
Accounts Receivable, 3 Yr. CAGR %	27.09	10.65	7.91	6.04	16.93
Inventory, 3 Yr. CAGR %	52.11	28.65	22.72	5.73	8.77
Net Property, Plant and Equip., 3 Yr. CAGR %	16.78	3.38	9.02	9.49	28.89
Total Assets, 3 Yr. CAGR %	20.02	8.93	8.36	7.01	23
Tangible Book Value, 3 Yr. CAGR %	23.21	17.99	13.02	6.89	30.29
Common Equity, 3 Yr. CAGR %	22.97	17.84	12.94	6.87	30.26
Cash From Operations, 3 Yr. CAGR %	-45.16	-10.01	32.67	-36.67	1.25
Capital Expenditures, 3 Yr. CAGR %	4.81	-34.85	67.33	5.59	124.01
Levered Free Cash Flow, 3 Yr. CAGR %	133.75	43.14	-14.92	6.9	117.94
Unlevered Free Cash Flow, 3 Yr. CAGR %	199.48	77.1	-24.04	6.04	96.9
Dividend Per Share, 3 Yr. CAGR %	4	12.04	11.57	3.57	-3.85
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	18.43	11.08	10.76	12.03	8.12
Gross Profit, 5 Yr. CAGR %	23.57	20.57	14.86	14.6	7.25
EBITDA, 5 Yr. CAGR %	34.4	24.07	9.79	8.85	-0.35
EBITA, 5 Yr. CAGR %	30.45	13.39	-0.21	4.42	-0.14
EBIT, 5 Yr. CAGR %	30.45	13.39	-0.21	4.42	-0.14
Earnings From Cont. Operations, 5 Yr. CAGR %	33.89	-3.54	-1.1	-1.54	0.14
Net Income, 5 Yr. CAGR %	33.85	-3.54	-1.1	-1.54	0.14
Normalized Net Income, 5 Yr. CAGR %	29.81	-3.94	-4.18	-3.19	-0.09
Diluted EPS Before Extra, 5 Yr. CAGR %	19.42	-11.31	-6.62	-7.59	-8.65
Accounts Receivable, 5 Yr. CAGR %	23.55	3.5	16.46	15.14	8.97
Inventory, 5 Yr. CAGR %	32.01	31.64	30.74	16.97	20.29
Net Property, Plant and Equip., 5 Yr. CAGR %	36.06	25.06	10.53	8.08	21.37
Total Assets, 5 Yr. CAGR %	22.47	11.94	13.16	10.14	16.64
Tangible Book Value, 5 Yr. CAGR %	23.92	16.04	15.82	14.63	23.77
Common Equity, 5 Yr. CAGR %	23.97	15.9	15.67	14.54	23.7
Cash From Operations, 5 Yr. CAGR %	-9.62	3.85	-20.17	-46.24	38.4
Capital Expenditures, 5 Yr. CAGR %	39.47	-8.11	-9.9	7.14	88.11
Levered Free Cash Flow, 5 Yr. CAGR %	9.69	-18.06	30.16	58.54	50.8
Unlevered Free Cash Flow, 5 Yr. CAGR %	8.87	-12.65	39.76	66.94	53.81
Dividend Per Share, 5 Yr. CAGR %	2.38	7.06	9.34	4.56	2.13