Income Statement Zemaitijos pienas London S.E.

Stocks

0J1Y

LT0000121865

Food Processing

Delayed London S.E. Other stock markets 12:05:40 2018-05-16 EDT			5-day change	1st Jan Change
1.760 ^EUR	-0.56%		-10.20%	-

04-27	AB Zemaitijos pienas announces Annual dividend, payable on May 22, 2026	CI
25-09-24	AB Zemaitijos pienas Reports Earnings Results for the Half Year Ended June 30, 2025	CI

6a471360bf28b10738.sZs8Z12QzlxoaOmfE3oZ5Y2aTdR2lWInzHDkrnylYn8.1OtxDxfjgAoQN5_maQM0s87sf4BOoTZjvACVgyPwVRDrz2YCb_uINlEY2Q

Published financial data: ZEMAITIJOS PIENAS

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	182M	201M	263M	278M	308M
Total Revenues	182M	201M	263M	278M	308M
Cost of Goods Sold, Total	142M	159M	222M	215M	236M
Gross Profit	40.76M	42.56M	40.91M	62.6M	71.42M
Selling General & Admin Expenses, Total	26.86M	31.43M	32.37M	33.69M	37.87M
Provision for Bad Debts	15K	-485K	104K	532K	-8K
Depreciation & Amortization - (IS)	1.01M	1.03M	1.16M	1.16M	1.11M
Other Operating Expenses	1.14M	2.09M	2.72M	1.78M	2.97M
Other Operating Expenses, Total	29.02M	34.07M	36.36M	37.16M	41.94M
Operating Income	11.74M	8.49M	4.55M	25.44M	29.48M
Interest Expense, Total	-171K	-84K	-352K	-745K	-662K
Interest And Investment Income	83K	89K	107K	210K	785K
Net Interest Expenses	-88K	5K	-245K	-535K	123K
Currency Exchange Gains (Loss)	-205K	164K	42K	-53K	499K
Other Non Operating Income (Expenses)	60K	65K	96K	187K	132K
EBT, Excl. Unusual Items	11.51M	8.72M	4.45M	25.04M	30.23M
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-	-	-
Gain (Loss) On Sale Of Assets	26K	71K	114K	22K	223K
EBT, Incl. Unusual Items	11.53M	8.79M	4.56M	25.06M	30.45M
Income Tax Expense	1.73M	767K	612K	3.61M	3.16M
Earnings From Continuing Operations	9.81M	8.02M	3.95M	21.45M	27.3M
Net Income to Company	9.81M	8.02M	3.95M	21.45M	27.3M
Minority Interest	-4K	25K	201K	-196K	-337K
Net Income - (IS)	9.8M	8.05M	4.15M	21.25M	26.96M
Net Income to Common Incl Extra Items	9.8M	8.05M	4.15M	21.25M	26.96M
Net Income to Common Excl. Extra Items	9.8M	8.05M	4.15M	21.25M	26.96M
Per Share Items
Net EPS - Basic	0.22	0.19	0.1	0.51	0.65
Basic EPS - Continuing Operations	0.22	0.19	0.1	0.51	0.65
Basic Weighted Average Shares Outstanding	44.88M	41.74M	41.52M	41.52M	41.52M
Net EPS - Diluted	0.22	0.19	0.1	0.51	0.65
Diluted EPS - Continuing Operations	0.22	0.19	0.1	0.51	0.65
Diluted Weighted Average Shares Outstanding	44.88M	41.74M	41.52M	41.52M	41.52M
Normalized Basic EPS	0.16	0.13	0.07	0.37	0.45
Normalized Diluted EPS	0.16	0.13	0.07	0.37	0.45
Dividend Per Share	-	-	-	0.05	-
Payout Ratio	-	-	-	-	7.33
Supplemental Items
EBITDA	16.68M	13.94M	10.45M	31.46M	35.73M
EBITA	11.9M	8.63M	4.7M	25.53M	29.56M
EBIT	11.74M	8.49M	4.55M	25.44M	29.48M
EBITDAR	17.79M	14.95M	11.58M	32.61M	37.03M
Effective Tax Rate - (Ratio)	14.97	8.72	13.42	14.42	10.37
Current Domestic Taxes	-	-	-	-	-
Total Current Taxes	-	632K	1.39M	3.31M	4.03M
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	1.73M	135K	-781K	307K	-870K
Normalized Net Income	7.19M	5.48M	2.98M	15.45M	18.56M
Interest on Long-Term Debt	-	-	-	-	-
Non-Cash Pension Expense	28K	155K	27K	97K	222K
Supplemental Operating Expense Items
Advertising Expense	96K	94K	164K	114K	129K
Marketing Expenses	8.03M	9.32M	8.11M	7.65M	7.69M
Selling and Marketing Expenses	8.13M	9.41M	8.28M	7.77M	7.82M
General and Administrative Expenses	586K	488K	671K	762K	726K
Net Rental Expense, Total	1.11M	1.01M	1.14M	1.15M	1.29M
Imputed Operating Lease Interest Expense	135K	103K	184K	334K	533K
Imputed Operating Lease Depreciation	978K	910K	951K	813K	761K
Maintenance & Repair Expenses, Total	650K	677K	915K	280K	924K

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	16.09M	3.76M	1.72M	18.25M	31.99M
Total Cash And Short Term Investments	16.09M	3.76M	1.72M	18.25M	31.99M
Accounts Receivable, Total	16.8M	19.67M	23.37M	23.27M	26.85M
Other Receivables	1.7M	1.52M	1.84M	615K	2.85M
Notes Receivable	790K	852K	1.99M	1.02M	1.08M
Total Receivables	19.29M	22.05M	27.2M	24.91M	30.78M
Inventory	34.04M	42.87M	69.04M	50.58M	51.68M
Prepaid Expenses	240K	293K	284K	426K	335K
Other Current Assets, Total	-	-	-	-	-
Total Current Assets	69.67M	68.97M	98.26M	94.16M	115M
Gross Property Plant And Equipment	132M	143M	148M	160M	175M
Accumulated Depreciation	-78.2M	-82.8M	-86.45M	-91.7M	-94.41M
Net Property Plant And Equipment	54.23M	59.8M	61.36M	67.93M	81.01M
Long-term Investments	-	-	-	-	-
Other Intangibles, Total	266K	199K	131K	144K	218K
Loans Receivable Long-Term	1.82M	1.64M	1.64M	1.4M	1.31M
Deferred Tax Assets Long-Term	-	-	600K	293K	1.16M
Other Long-Term Assets, Total	3.44M	2.99M	2.88M	2.55M	2.24M
Total Assets	129M	134M	165M	166M	201M
Liabilities
Accounts Payable, Total	10.32M	14.98M	19.22M	14.66M	19.13M
Accrued Expenses, Total	6.07M	5.57M	5.71M	5.99M	8.59M
Short-term Borrowings	-	-	-	-	-
Current Portion of Long-Term Debt	1.5M	2M	20.74M	2.93M	3.23M
Current Portion of Leases	844K	834K	917K	796K	766K
Current Income Taxes Payable	1.13M	66K	511K	2.3M	1.71M
Unearned Revenue Current, Total	490K	777K	861K	734K	967K
Other Current Liabilities	1.04M	850K	808K	857K	913K
Total Current Liabilities	21.4M	25.08M	48.76M	28.26M	35.32M
Long-Term Debt	4.5M	2.5M	5.75M	7.04M	9.28M
Long-Term Leases	647K	392K	1.62M	1.13M	515K
Unearned Revenue Non Current	3.08M	3.03M	2.74M	2.44M	2.84M
Pension & Other Post Retirement Benefits	3.44M	3.43M	3.91M	3.86M	6.87M
Deferred Tax Liability Non Current	46K	181K	-	-	-
Other Non Current Liabilities	-	-	-	-	-
Total Liabilities	33.11M	34.61M	62.78M	42.73M	54.82M
Common Stock, Total	14.03M	13.45M	12.1M	12.1M	12.1M
Retained Earnings	84.59M	92.09M	88.99M	110M	132M
Treasury Stock	-3.91M	-8.15M	-389K	-389K	-389K
Comprehensive Income and Other	-1K	-	-	-	-
Total Common Equity	94.7M	97.39M	101M	122M	144M
Minority Interest	1.62M	1.59M	1.39M	1.58M	1.92M
Total Equity	96.32M	98.98M	102M	124M	146M
Total Liabilities And Equity	129M	134M	165M	166M	201M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	44.88M	41.74M	41.52M	41.52M	41.52M
ECS Total Common Shares Outstanding	44.88M	41.74M	41.52M	41.52M	41.52M
Book Value / Share	2.11	2.33	2.43	2.94	3.47
Tangible Book Value	94.43M	97.19M	101M	122M	144M
Tangible Book Value Per Share	2.1	2.33	2.42	2.94	3.46
Total Debt	7.49M	5.73M	29.02M	11.9M	13.8M
Net Debt	-8.6M	1.97M	27.29M	-6.35M	-18.19M
Debt Equivalent of Unfunded Proj. Benefit Obligation	4.26M	4.25M	4.73M	4.62M	7.9M
Debt Equivalent Oper. Leases	8.9M	8.1M	9.08M	9.18M	10.35M
Minority Interest, Total (Incl. Fin. Div)	1.62M	1.59M	1.39M	1.58M	1.92M
Equity Method Investments, Total	-	-	-	-	-
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Raw Materials, Total	4.53M	5.27M	7.28M	6.74M	6.79M
Inventories - Finished Goods, Total	29.86M	38.16M	65.96M	45.71M	46.54M
Land - (BS)	22.49M	27.36M	27.66M	27.81M	28.64M
Machinery, Total	102M	106M	108M	111M	117M
Full Time Employees	1.24K	1.25K	1.27K	1.44K	1.48K
Accumulated Allowance for Doubtful Accounts (Supple)	869K	89K	193K	84K	76K

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	9.8M	8.05M	4.15M	21.25M	26.96M
Depreciation & Amortization - CF	5.51M	6.01M	6.48M	6.64M	6.88M
Amortization of Goodwill and Intangible Assets - (CF)	160K	145K	141K	86K	81K
Depreciation & Amortization, Total	5.67M	6.16M	6.62M	6.72M	6.96M
Amortization of Deferred Charges, Total - (CF)	9K	7K	6K	11K	16K
(Gain) Loss From Sale Of Asset	134K	-13K	-52K	-	-186K
Provision and Write-off of Bad Debts	-2K	-780K	104K	532K	-8K
Other Operating Activities, Total	176K	160K	-5.86M	-1.4M	-3.7M
Change In Accounts Receivable	1.53M	-2.09M	-3.8M	206K	-3.57M
Change In Inventories	-1.78M	-9.03M	-29.82M	20.78M	-877K
Change In Accounts Payable	791K	3.6M	4.33M	-4.7M	6.11M
Change In Income Taxes	1.13M	-1.07M	445K	-666K	-2.12M
Change in Other Net Operating Assets	1.49M	1.35M	836K	3.34M	3.56M
Cash from Operations	18.96M	6.34M	-23.04M	46.1M	33.14M
Capital Expenditure	-2.34M	-10.76M	-6.74M	-13.37M	-19.63M
Sale of Property, Plant, and Equipment	64K	193K	449K	604K	397K
Cash Acquisitions	-	-	-	-	-
Sale (Purchase) of Intangible assets	-	-	-79K	-111K	-171K
Net (Increase) Decrease in Loans Originated / Sold - Investing	-33K	120K	-1.15M	1.22M	35K
Other Investing Activities, Total	-1.43M	-581K	-1.66M	-9K	546K
Cash from Investing	-3.74M	-11.02M	-9.18M	-11.67M	-18.83M
Short Term Debt Issued, Total	-	-	-	-	-
Long-Term Debt Issued, Total	-	-	25.48M	3.72M	5.48M
Total Debt Issued	-	-	25.48M	3.72M	5.48M
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	-8.95M	-2.31M	-2.75M	-21.02M	-3.57M
Total Debt Repaid	-8.95M	-2.31M	-2.75M	-21.02M	-3.57M
Issuance of Common Stock	-	-	7.76M	-	-
Repurchase of Common Stock	-113K	-5.52M	-	-	-
Common Dividends Paid	-	-	-	-	-1.98M
Common & Preferred Stock Dividends Paid	-	-	-	-	-1.98M
Other Financing Activities, Total	35K	176K	-306K	-608K	-498K
Cash from Financing	-9.02M	-7.66M	30.18M	-17.9M	-571K
Net Change in Cash	6.19M	-12.34M	-2.03M	16.52M	13.75M
Supplemental Items
Cash Interest Paid	171K	84K	352K	745K	662K
Cash Income Tax Paid (Refund)	-	-	-	-	-
Levered Free Cash Flow	12.37M	-7.78M	-24.02M	26.72M	5.09M
Unlevered Free Cash Flow	12.47M	-7.73M	-23.8M	27.19M	5.5M
Change In Net Working Capital	-1.8M	8.44M	26.45M	-18.03M	94K
Net Debt Issued / Repaid	-8.95M	-2.31M	22.73M	-17.3M	1.9M

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	5.76	4.03	1.91	9.6	10.03
Return on Total Capital	7.14	5.09	2.41	11.92	12.48
Return On Equity %	10.72	8.22	3.93	18.99	20.25
Return on Common Equity	10.9	8.38	4.19	19.07	20.26
Margin Analysis
Gross Profit Margin %	22.34	21.15	15.53	22.52	23.22
SG&A Margin	14.73	15.62	12.29	12.12	12.31
EBITDA Margin %	9.14	6.93	3.97	11.32	11.62
EBITA Margin %	6.52	4.29	1.78	9.18	9.61
EBIT Margin %	6.43	4.22	1.73	9.15	9.58
Income From Continuing Operations Margin %	5.38	3.99	1.5	7.72	8.87
Net Income Margin %	5.37	4	1.58	7.64	8.76
Net Avail. For Common Margin %	5.37	4	1.58	7.64	8.76
Normalized Net Income Margin	3.94	2.72	1.13	5.56	6.03
Levered Free Cash Flow Margin	6.78	-3.87	-9.12	9.61	1.65
Unlevered Free Cash Flow Margin	6.84	-3.84	-9.04	9.78	1.79
Asset Turnover
Asset Turnover	1.43	1.53	1.76	1.68	1.68
Fixed Assets Turnover	3.31	3.53	4.35	4.3	4.13
Receivables Turnover (Average Receivables)	10.39	11.04	12.24	11.92	12.27
Inventory Turnover (Average Inventory)	4.27	4.13	3.98	3.6	4.62
Short Term Liquidity
Current Ratio	3.26	2.75	2.01	3.33	3.25
Quick Ratio	1.62	0.99	0.55	1.49	1.75
Operating Cash Flow to Current Liabilities	0.89	0.25	-0.47	1.63	0.94
Days Sales Outstanding (Average Receivables)	35.24	33.08	29.82	30.62	29.82
Days Outstanding Inventory (Average Inventory)	85.74	88.46	91.8	101.35	79.22
Average Days Payable Outstanding	26.83	27.56	25.1	31.4	26.05
Cash Conversion Cycle (Average Days)	94.14	93.97	96.53	100.58	82.98
Long Term Solvency
Total Debt/Equity	7.78	5.78	28.42	9.61	9.46
Total Debt / Total Capital	7.22	5.47	22.13	8.77	8.64
LT Debt/Equity	5.34	2.92	7.22	6.6	6.72
Long-Term Debt / Total Capital	4.96	2.76	5.62	6.02	6.14
Total Liabilities / Total Assets	25.58	25.91	38.08	25.67	27.31
EBIT / Interest Expense	68.65	101.04	12.94	34.15	44.53
EBITDA / Interest Expense	101.83	174.31	31.74	43.17	55.04
(EBITDA - Capex) / Interest Expense	88.12	46.27	12.59	25.23	25.38
Total Debt / EBITDA	0.43	0.39	2.6	0.37	0.38
Net Debt / EBITDA	-0.49	0.13	2.44	-0.2	-0.5
Total Debt / (EBITDA - Capex)	0.5	1.47	6.55	0.63	0.82
Net Debt / (EBITDA - Capex)	-0.57	0.51	6.16	-0.34	-1.08
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-1.68	10.32	30.88	5.55	10.66
Gross Profit, 1 Yr. Growth %	-0.9	4.41	-3.87	53.01	14.09
EBITDA, 1 Yr. Growth %	3.19	-16.42	-25.03	201.54	13.59
EBITA, 1 Yr. Growth %	-1.35	-27.46	-45.61	445.7	15.78
EBIT, 1 Yr. Growth %	-1.9	-27.7	-46.34	460.77	15.86
Earnings From Cont. Operations, 1 Yr. Growth %	-9.03	-18.16	-50.79	443.15	27.26
Net Income, 1 Yr. Growth %	-9.44	-17.87	-48.45	412.12	26.85
Normalized Net Income, 1 Yr. Growth %	-4.46	-23.81	-45.57	420.4	20.07
Diluted EPS Before Extra, 1 Yr. Growth %	-9.29	-11.68	-48.17	412.12	26.85
Accounts Receivable, 1 Yr. Growth %	-8.35	17.11	18.79	-0.42	15.38
Inventory, 1 Yr. Growth %	5.31	25.93	61.05	-26.74	2.17
Net Property, Plant and Equip., 1 Yr. Growth %	-3.19	10.26	2.62	10.69	19.27
Total Assets, 1 Yr. Growth %	3.39	3.22	23.42	0.97	20.57
Tangible Book Value, 1 Yr. Growth %	11.4	2.92	3.48	21.32	17.83
Common Equity, 1 Yr. Growth %	11.27	2.84	3.4	21.3	17.87
Cash From Operations, 1 Yr. Growth %	21.09	-66.55	-463.32	-300.09	-28.1
Capital Expenditures, 1 Yr. Growth %	-74.99	358.83	-37.31	98.32	46.84
Levered Free Cash Flow, 1 Yr. Growth %	-1.81K	-162.94	208.64	-211.18	-80.96
Unlevered Free Cash Flow, 1 Yr. Growth %	-2.06K	-161.98	207.89	-214.16	-79.76
Dividend Per Share, 1 Yr. Growth %	-	-	-	-	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	1.27	4.14	20.16	17.53	8.07
Gross Profit, 2 Yr. CAGR %	3.24	1.72	0.18	21.28	32.12
EBITDA, 2 Yr. CAGR %	16.09	-7.13	-20.84	50.24	85.07
EBITA, 2 Yr. CAGR %	9.74	-15.4	-37.19	71.97	151.36
EBIT, 2 Yr. CAGR %	9.48	-15.78	-37.72	73.14	154.89
Earnings From Cont. Operations, 2 Yr. CAGR %	-4.29	-13.72	-36.54	63.49	162.91
Net Income, 2 Yr. CAGR %	-4.02	-13.76	-34.93	62.48	154.88
Normalized Net Income, 2 Yr. CAGR %	8.18	-14.68	-35.6	68	149.97
Diluted EPS Before Extra, 2 Yr. CAGR %	-2.68	-10.5	-32.34	62.92	154.88
Accounts Receivable, 2 Yr. CAGR %	-2.15	3.6	17.95	8.76	7.19
Inventory, 2 Yr. CAGR %	4.7	15.16	42.41	8.62	-13.49
Net Property, Plant and Equip., 2 Yr. CAGR %	4.39	3.32	6.37	6.58	14.9
Total Assets, 2 Yr. CAGR %	6.17	3.3	12.87	11.63	10.34
Tangible Book Value, 2 Yr. CAGR %	9.12	7.08	3.2	12.04	19.56
Common Equity, 2 Yr. CAGR %	9.16	6.97	3.12	12	19.57
Cash From Operations, 2 Yr. CAGR %	29.42	-36.35	10.24	169.62	19.94
Capital Expenditures, 2 Yr. CAGR %	-65.59	7.13	69.6	11.5	70.65
Levered Free Cash Flow, 2 Yr. CAGR %	-0.54	228.27	39.38	85.28	-53.99
Unlevered Free Cash Flow, 2 Yr. CAGR %	0.03	248.3	38.14	87.53	-51.93
Dividend Per Share, 2 Yr. CAGR %	-	-	-	-	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	1.93	4.2	12.39	15.08	15.2
Gross Profit, 3 Yr. CAGR %	6.75	3.63	-0.18	15.37	18.83
EBITDA, 3 Yr. CAGR %	15.34	4.05	-13.53	23.56	36.87
EBITA, 3 Yr. CAGR %	19.98	-4.4	-26.99	28.97	50.72
EBIT, 3 Yr. CAGR %	19.76	-4.66	-27.53	29.41	51.44
Earnings From Cont. Operations, 3 Yr. CAGR %	22.02	-9.16	-28.45	29.81	50.39
Net Income, 3 Yr. CAGR %	23.14	-8.88	-27.35	29.43	49.61
Normalized Net Income, 3 Yr. CAGR %	20.86	-3.75	-26.55	29.07	50.21
Diluted EPS Before Extra, 3 Yr. CAGR %	24.42	-5.78	-25.4	32.84	49.88
Accounts Receivable, 3 Yr. CAGR %	-0.64	3.89	8.43	11.48	10.93
Inventory, 3 Yr. CAGR %	4.89	11.34	28.78	14.11	6.43
Net Property, Plant and Equip., 3 Yr. CAGR %	15.5	6.31	3.08	7.79	10.65
Total Assets, 3 Yr. CAGR %	8.95	5.18	9.61	8.75	14.54
Tangible Book Value, 3 Yr. CAGR %	7.59	7.02	5.86	8.92	13.94
Common Equity, 3 Yr. CAGR %	7.62	7.01	5.77	8.86	13.92
Cash From Operations, 3 Yr. CAGR %	27.53	-17.56	13.75	34.47	73.55
Capital Expenditures, 3 Yr. CAGR %	-38.86	-18.41	-10.39	78.68	22.22
Levered Free Cash Flow, 3 Yr. CAGR %	39.23	-14.61	221.59	29.28	-13.21
Unlevered Free Cash Flow, 3 Yr. CAGR %	39.63	-14.72	234.27	29.65	-10.72
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	4.12	6.07	8.86	9.34	10.64
Gross Profit, 5 Yr. CAGR %	4.37	0.89	4.08	10.36	11.67
EBITDA, 5 Yr. CAGR %	4.62	-10.21	-0.78	20.52	17.2
EBITA, 5 Yr. CAGR %	5.55	-14.59	-7.38	20.91	19.63
EBIT, 5 Yr. CAGR %	5.39	-14.81	-7.8	21.04	19.76
Earnings From Cont. Operations, 5 Yr. CAGR %	3.41	-14.98	-6.06	14.91	20.42
Net Income, 5 Yr. CAGR %	4.26	-14.49	-4.59	14.84	20.02
Normalized Net Income, 5 Yr. CAGR %	5.83	-13.91	-6.05	20.27	19.79
Diluted EPS Before Extra, 5 Yr. CAGR %	4.91	-12.69	-2.49	17.3	21.95
Accounts Receivable, 5 Yr. CAGR %	5.87	3.23	6.41	5.81	7.94
Inventory, 5 Yr. CAGR %	6.21	10.9	18.54	10.25	9.84
Net Property, Plant and Equip., 5 Yr. CAGR %	16.07	15.61	11.76	6.42	7.66
Total Assets, 5 Yr. CAGR %	9.41	7.02	10.5	7.71	9.9
Tangible Book Value, 5 Yr. CAGR %	9.89	5.21	5.81	9	11.14
Common Equity, 5 Yr. CAGR %	9.91	5.22	5.8	8.98	11.09
Cash From Operations, 5 Yr. CAGR %	6.27	-19.11	20.31	32.43	16.19
Capital Expenditures, 5 Yr. CAGR %	-26.86	6.23	-8.05	-7.55	15.94
Levered Free Cash Flow, 5 Yr. CAGR %	46.63	59.89	39.29	16.41	47.76
Unlevered Free Cash Flow, 5 Yr. CAGR %	46.87	60.03	39.03	16.88	53.9
Dividend Per Share, 5 Yr. CAGR %	-	-	-	-8.97	-