Income Statement Dhanalaxmi Roto Spinners Limited

Stocks

DHANROTO6

INE220C01012

Forest & Wood Products

Delayed Bombay S.E. 11:39:39 28/08/2026 am IST			5-day change	1st Jan Change
73.40 ^INR	+0.26%		+0.40%	-18.63%

12/08	Dhanalaxmi Roto Spinners Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
29/05	Dhanalaxmi Roto Spinners Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

d94b29f662.aYnMrRecaft9S9Q4DlDdCNQokE2vyLYHQSvS6SgEHJI.O_jhyFuxI6IFAoFwYimeOrZ_owj-ufpVcBO7hH5hXfMkzoXcJ8kOlBYg4A

Published financial data: DHANALAXMI ROTO SPINNERS LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021 (INR)	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)
Revenues	73Cr	119.27Cr	201.17Cr	196.6Cr	185.47Cr
Other Revenues, Total	2.02Cr	2.15Cr	4.34Cr	6.57Cr	3.6Cr
Total Revenues	75Cr	121.42Cr	205.51Cr	203.17Cr	189.07Cr
Cost of Goods Sold, Total	64Cr	105.91Cr	188.79Cr	180.62Cr	170.64Cr
Gross Profit	11Cr	16Cr	17Cr	23Cr	18Cr
Selling General & Admin Expenses, Total	4.26Cr	2.25Cr	7.53Cr	2.66Cr	2.86Cr
Provision for Bad Debts	1.32Cr	18L	58.29L	6L	-
Depreciation & Amortization - (IS)	24.6L	25.7L	27.76L	30.01L	26.03L
Other Operating Expenses	-69L	2.36Cr	-72.05L	4.43Cr	5.32Cr
Other Operating Expenses, Total	5.13Cr	5.05Cr	7.67Cr	7.45Cr	8.43Cr
Operating Income	5.98Cr	10Cr	9.04Cr	15Cr	10Cr
Interest Expense, Total	-46.73L	-45.84L	-12.79L	-14.75L	-28.74L
Interest And Investment Income	70.25L	1.08Cr	1.11Cr	2Cr	2.55Cr
Net Interest Expenses	23.52L	61.79L	98.43L	1.85Cr	2.26Cr
Currency Exchange Gains (Loss)	-	-4L	-	-	-
Other Non Operating Income (Expenses)	-27.96L	-38.39L	-64.8L	-71.57L	-68.63L
EBT, Excl. Unusual Items	5.94Cr	11Cr	9.38Cr	16Cr	12Cr
Gain (Loss) On Sale Of Assets	-	-2L	-	-73T	-
Other Unusual Items	-2L	-5L	-2L	1.27Cr	-34T
EBT, Incl. Unusual Items	5.92Cr	11Cr	9.36Cr	17Cr	12Cr
Income Tax Expense	1.87Cr	3.25Cr	2.71Cr	4.43Cr	3.02Cr
Earnings From Continuing Operations	4.05Cr	7.33Cr	6.65Cr	13Cr	8.54Cr
Net Income to Company	4.05Cr	7.33Cr	6.65Cr	13Cr	8.54Cr
Net Income - (IS)	4.05Cr	7.33Cr	6.65Cr	13Cr	8.54Cr
Net Income to Common Incl Extra Items	4.05Cr	7.33Cr	6.65Cr	13Cr	8.54Cr
Net Income to Common Excl. Extra Items	4.05Cr	7.33Cr	6.65Cr	13Cr	8.54Cr
Per Share Items
Net EPS - Basic	5.19	9.4	8.53	16.76	10.95
Basic EPS - Continuing Operations	5.19	9.4	8.53	16.76	10.95
Basic Weighted Average Shares Outstanding	78.01L	78.01L	78.01L	78L	78.01L
Net EPS - Diluted	5.19	9.4	8.53	16.76	10.95
Diluted EPS - Continuing Operations	5.19	9.4	8.53	16.76	10.95
Diluted Weighted Average Shares Outstanding	78.01L	78.01L	78.01L	78L	78.01L
Normalized Basic EPS	4.76	8.54	7.51	13.01	9.27
Normalized Diluted EPS	4.76	8.54	7.51	13.01	9.27
Dividend Per Share	-	0.5	0.62	0.75	1.5
Payout Ratio	-	-	5.86	3.73	6.85
Supplemental Items
EBITDA	6.23Cr	11Cr	9.32Cr	15Cr	10Cr
EBITA	5.98Cr	10Cr	9.04Cr	15Cr	10Cr
EBIT	5.98Cr	10Cr	9.04Cr	15Cr	10Cr
Total Revenues (As Reported)	76Cr	123.19Cr	207.34Cr	205.97Cr	192.41Cr
Effective Tax Rate - (Ratio)	31.52	30.69	28.93	25.29	26.15
Current Domestic Taxes	1.86Cr	3.23Cr	2.69Cr	4.42Cr	3.02Cr
Total Current Taxes	1.86Cr	3.23Cr	2.69Cr	4.42Cr	3.02Cr
Deferred Domestic Taxes	1L	1L	2L	22T	27T
Total Deferred Taxes	1L	1L	2L	22T	27T
Normalized Net Income	3.71Cr	6.66Cr	5.86Cr	10Cr	7.23Cr
Supplemental Operating Expense Items
Advertising Expense	3L	4L	5L	9L	7L
Selling and Marketing Expenses	3L	4L	5L	9L	7L
General and Administrative Expenses	2.01Cr	-	5.22Cr	-	-
Maintenance & Repair Expenses, Total	13.8L	68.67L	36.45L	52.64L	29.57L

Fiscal Period: March	2021 (INR)	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)
Assets
Cash And Equivalents	1.92Cr	1.13Cr	2.87Cr	12Cr	9.89Cr
Short Term Investments	19Cr	14Cr	17Cr	32Cr	35Cr
Total Cash And Short Term Investments	21Cr	16Cr	20Cr	44Cr	44Cr
Accounts Receivable, Total	10Cr	22Cr	32Cr	28Cr	24Cr
Notes Receivable	1.62Cr	3.57Cr	33.65L	30.23L	-
Total Receivables	12Cr	26Cr	33Cr	28Cr	24Cr
Inventory	1.54Cr	44.85L	7L	68.35L	11Cr
Other Current Assets, Total	8L	2.38Cr	1.94Cr	2.59Cr	3.45Cr
Total Current Assets	34Cr	44Cr	55Cr	76Cr	83Cr
Gross Property Plant And Equipment	6.84Cr	7.24Cr	7.76Cr	7.47Cr	7.48Cr
Accumulated Depreciation	-2.44Cr	-2.7Cr	-2.97Cr	-3.24Cr	-3.48Cr
Net Property Plant And Equipment	4.4Cr	4.54Cr	4.79Cr	4.24Cr	4Cr
Long-term Investments	17.07L	18.19L	76.64L	76.64L	76.64L
Other Intangibles, Total	27.98T	27.58T	27.19T	27T	26T
Loans Receivable Long-Term	18.14T	18.32T	4T	-	5L
Other Long-Term Assets, Total	12.09L	4L	4L	7L	2.84Cr
Total Assets	39Cr	49Cr	60Cr	81Cr	91Cr
Liabilities
Accounts Payable, Total	7.4Cr	13Cr	18Cr	28Cr	23Cr
Short-term Borrowings	4.16Cr	1.09Cr	1.87Cr	60.23L	6Cr
Current Portion of Long-Term Debt	-	11.44L	27.15L	17.2L	-
Current Income Taxes Payable	64.58L	1.12Cr	66.2L	47.29L	76L
Other Current Liabilities	2.82Cr	2.44Cr	2.28Cr	1.72Cr	3.18Cr
Total Current Liabilities	15Cr	18Cr	23Cr	31Cr	33Cr
Long-Term Debt	60L	75.17L	22.46L	60L	60L
Deferred Tax Liability Non Current	28.29L	29.68L	31.25L	31.47L	31.74L
Other Non Current Liabilities	-	1	-1	1T	1T
Total Liabilities	16Cr	19Cr	24Cr	32Cr	34Cr
Common Stock, Total	3.9Cr	3.9Cr	3.9Cr	3.9Cr	7.8Cr
Retained Earnings	18Cr	25Cr	31Cr	44Cr	48Cr
Comprehensive Income and Other	1.37Cr	1.37Cr	1.37Cr	1.37Cr	1.37Cr
Total Common Equity	23Cr	30Cr	36Cr	49Cr	57Cr
Total Equity	23Cr	30Cr	36Cr	49Cr	57Cr
Total Liabilities And Equity	39Cr	49Cr	60Cr	81Cr	91Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	78.01L	78.01L	78.01L	78.01L	78.01L
ECS Total Common Shares Outstanding	78.01L	78.01L	78.01L	78.01L	78.01L
Book Value / Share	29.19	38.59	46.62	62.76	72.95
Tangible Book Value	23Cr	30Cr	36Cr	49Cr	57Cr
Tangible Book Value Per Share	29.19	38.59	46.62	62.75	72.95
Total Debt	4.76Cr	1.95Cr	2.37Cr	1.37Cr	6.6Cr
Net Debt	-16Cr	-14Cr	-18Cr	-43Cr	-38Cr
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Finished Goods, Total	1.54Cr	44.85L	7L	68.35L	11Cr
Land - (BS)	1.25Cr	1.25Cr	1.25Cr	1.03Cr	1.03Cr
Buildings, Total	3.56Cr	3.56Cr	3.59Cr	3.59Cr	3.59Cr
Machinery, Total	2.01Cr	2.41Cr	2.89Cr	2.82Cr	2.84Cr
Full Time Employees	5	6	6	9	9

Fiscal Period: March	2021 (INR)	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)
Net Income	4.05Cr	7.33Cr	6.65Cr	13Cr	8.54Cr
Depreciation & Amortization - CF	24.59L	25.7L	27.76L	30.01L	26.03L
Amortization of Goodwill and Intangible Assets - (CF)	395	395	395	-	-
Depreciation & Amortization, Total	24.6L	25.7L	27.76L	30.01L	26.03L
(Gain) Loss From Sale Of Asset	-32.95T	2L	-20.39T	73T	-
(Gain) Loss on Sale of Investments - (CF)	-23.82L	15.67T	-34.91L	-3L	-37.15L
Provision and Write-off of Bad Debts	1.32Cr	18L	58.29L	6L	-
Other Operating Activities, Total	62.76L	25.84L	-78.28L	-2.6Cr	-1.28Cr
Change In Accounts Receivable	90.92L	-12Cr	-10Cr	4.79Cr	3.56Cr
Change In Inventories	-1.06Cr	1.09Cr	38.21L	-61.71L	-11Cr
Change In Accounts Payable	-66.74L	5.47Cr	5.53Cr	9.45Cr	-4.68Cr
Change in Other Net Operating Assets	95.62L	-2.49Cr	43.86L	-1.34Cr	-2.04Cr
Cash from Operations	6.14Cr	28.13L	2.32Cr	23Cr	-6.56Cr
Capital Expenditure	-14.06L	-44.34L	-55.37L	-3L	-3L
Sale of Property, Plant, and Equipment	-	2L	2L	1.56Cr	-
Investment in Marketable and Equity Securities, Total	-2Cr	2.07Cr	-45.37L	-3.83Cr	-19Cr
Net (Increase) Decrease in Loans Originated / Sold - Investing	33.22L	-1.95Cr	3.23Cr	3L	-5L
Other Investing Activities, Total	-61.33L	89.47L	52.93L	1.94Cr	2.55Cr
Cash from Investing	-2.42Cr	59.85L	2.77Cr	-32.9L	-16Cr
Short Term Debt Issued, Total	-	-	-	-	-
Long-Term Debt Issued, Total	1.5Cr	-	25.74L	-	5.4Cr
Total Debt Issued	1.5Cr	-	25.74L	-	5.4Cr
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	-	-2.92Cr	-	-89.55L	-
Total Debt Repaid	-	-2.92Cr	-	-89.55L	-
Common Dividends Paid	-	-	-39L	-48.75L	-58.5L
Common & Preferred Stock Dividends Paid	-	-	-39L	-48.75L	-58.5L
Other Financing Activities, Total	-74.69L	-84.23L	-77.59L	-86.33L	-97.36L
Cash from Financing	75.42L	-3.76Cr	-90.86L	-2.25Cr	3.84Cr
Miscellaneous Cash Flow Adjustments	-	-	-1	-	-1T
Net Change in Cash	4.47Cr	-2.88Cr	4.19Cr	21Cr	-19Cr
Supplemental Items
Cash Interest Paid	46.73L	45.84L	12.79L	14.75L	28.74L
Cash Income Tax Paid (Refund)	1.28Cr	2.75Cr	3.15Cr	4.61Cr	2.73Cr
Levered Free Cash Flow	4.25Cr	-3.37Cr	3.85Cr	22Cr	-4.48Cr
Unlevered Free Cash Flow	4.54Cr	-3.08Cr	3.93Cr	22Cr	-4.3Cr
Change In Net Working Capital	-69.48L	9.43Cr	1.45Cr	-12Cr	11Cr
Net Debt Issued / Repaid	1.5Cr	-2.92Cr	25.74L	-89.55L	5.4Cr

Fiscal Period: March	2021 (INR)	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)
Profitability
Return on Assets	10.53	14.95	10.35	13.38	7.28
Return on Total Capital	15.08	21.95	15.97	21.19	10.98
Return On Equity %	19.53	27.73	20.02	30.65	16.13
Return on Common Equity	19.53	27.73	20.02	30.65	16.13
Margin Analysis
Gross Profit Margin %	14.85	12.78	8.13	11.1	9.75
SG&A Margin	5.69	1.85	3.66	1.31	1.51
EBITDA Margin %	8.32	8.83	4.54	7.58	5.42
EBITA Margin %	7.99	8.62	4.4	7.43	5.29
EBIT Margin %	7.99	8.62	4.4	7.43	5.29
Income From Continuing Operations Margin %	5.41	6.04	3.24	6.43	4.52
Net Income Margin %	5.41	6.04	3.24	6.43	4.52
Net Avail. For Common Margin %	5.41	6.04	3.24	6.43	4.52
Normalized Net Income Margin	4.96	5.48	2.85	4.99	3.82
Levered Free Cash Flow Margin	5.67	-2.77	1.87	10.75	-2.37
Unlevered Free Cash Flow Margin	6.06	-2.54	1.91	10.79	-2.28
Asset Turnover
Asset Turnover	2.11	2.78	3.76	2.88	2.2
Fixed Assets Turnover	16.83	27.18	44.04	44.98	45.88
Receivables Turnover (Average Receivables)	6.81	7.38	7.37	6.53	7.15
Inventory Turnover (Average Inventory)	63.14	106.62	733.31	481.72	28.65
Short Term Liquidity
Current Ratio	2.26	2.5	2.33	2.45	2.51
Quick Ratio	2.05	2.13	2.23	2.34	2.07
Operating Cash Flow to Current Liabilities	0.41	0.02	0.1	0.75	-0.2
Days Sales Outstanding (Average Receivables)	53.62	49.47	49.52	56.04	51.03
Days Outstanding Inventory (Average Inventory)	5.78	3.42	0.5	0.76	12.74
Average Days Payable Outstanding	43.58	35.31	30.3	46.71	51.4
Cash Conversion Cycle (Average Days)	15.82	17.59	19.72	10.09	12.36
Long Term Solvency
Total Debt/Equity	20.89	6.49	6.51	2.81	11.6
Total Debt / Total Capital	17.28	6.1	6.12	2.73	10.39
LT Debt/Equity	2.63	2.5	0.62	1.23	1.05
Long-Term Debt / Total Capital	2.18	2.34	0.58	1.19	0.94
Total Liabilities / Total Assets	41.14	38.3	39.78	39.33	37.42
EBIT / Interest Expense	12.8	22.82	70.68	102.35	34.78
EBITDA / Interest Expense	13.33	23.38	72.85	104.39	35.68
(EBITDA - Capex) / Interest Expense	13.03	22.42	68.53	104.16	35.59
Total Debt / EBITDA	0.76	0.18	0.25	0.09	0.64
Net Debt / EBITDA	-2.53	-1.27	-1.89	-2.79	-3.69
Total Debt / (EBITDA - Capex)	0.78	0.19	0.27	0.09	0.65
Net Debt / (EBITDA - Capex)	-2.59	-1.32	-2.01	-2.8	-3.7
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	3.73	62.2	69.25	-1.14	-6.94
Gross Profit, 1 Yr. Growth %	65.72	39.59	7.74	34.93	-18.29
EBITDA, 1 Yr. Growth %	152.3	70.73	-12.51	65.2	-33.39
EBITA, 1 Yr. Growth %	168.14	73.43	-13.01	66.95	-33.79
EBIT, 1 Yr. Growth %	168.14	73.43	-13.01	66.95	-33.79
Earnings From Cont. Operations, 1 Yr. Growth %	109.22	80.95	-9.26	96.5	-34.68
Net Income, 1 Yr. Growth %	109.22	80.95	-9.26	96.5	-34.68
Normalized Net Income, 1 Yr. Growth %	142.31	79.41	-11.76	73.11	-28.75
Diluted EPS Before Extra, 1 Yr. Growth %	109.22	80.95	-9.26	96.48	-34.68
Accounts Receivable, 1 Yr. Growth %	-8.15	115.61	47.11	-14.73	-12.84
Inventory, 1 Yr. Growth %	219.75	-70.84	-85.19	929.37	1.54T
Net Property, Plant and Equip., 1 Yr. Growth %	-2.27	3.17	5.67	-11.6	-5.53
Total Assets, 1 Yr. Growth %	19.72	26.13	23.78	33.61	12.7
Tangible Book Value, 1 Yr. Growth %	21.61	32.2	20.81	34.61	16.25
Common Equity, 1 Yr. Growth %	21.61	32.2	20.81	34.61	16.25
Cash From Operations, 1 Yr. Growth %	244.92	-95.42	725.47	894.66	-128.41
Capital Expenditures, 1 Yr. Growth %	1.47T	215.33	24.89	-93.82	-24.27
Levered Free Cash Flow, 1 Yr. Growth %	4.11T	-178.72	-212.89	463	-120.25
Unlevered Free Cash Flow, 1 Yr. Growth %	1.94T	-167.42	-225.81	453.96	-119.36
Dividend Per Share, 1 Yr. Growth %	-	-	25	20	100
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-12.49	29.71	65.69	29.35	-4.08
Gross Profit, 2 Yr. CAGR %	22.17	52.09	22.64	20.57	5
EBITDA, 2 Yr. CAGR %	57.18	108.38	21.85	20.22	4.9
EBITA, 2 Yr. CAGR %	63.01	116.54	22.44	20.51	5.14
EBIT, 2 Yr. CAGR %	63.01	116.55	22.44	20.51	5.14
Earnings From Cont. Operations, 2 Yr. CAGR %	24.11	94.57	28.14	33.53	13.3
Net Income, 2 Yr. CAGR %	24.11	94.57	28.14	33.53	13.3
Normalized Net Income, 2 Yr. CAGR %	40.89	108.5	25.68	23.59	11.05
Diluted EPS Before Extra, 2 Yr. CAGR %	24.15	94.57	28.14	33.53	13.29
Accounts Receivable, 2 Yr. CAGR %	-14.39	40.73	78.1	12	-13.79
Inventory, 2 Yr. CAGR %	196.99	-3.44	-79.22	23.45	1.2T
Net Property, Plant and Equip., 2 Yr. CAGR %	-3.56	0.42	4.42	-3.35	-8.61
Total Assets, 2 Yr. CAGR %	6.41	22.88	24.95	28.6	22.71
Tangible Book Value, 2 Yr. CAGR %	16.47	26.8	26.38	27.52	25.1
Common Equity, 2 Yr. CAGR %	16.46	26.79	26.37	27.52	25.09
Cash From Operations, 2 Yr. CAGR %	39.21	-60.25	-38.51	806.13	68.1
Capital Expenditures, 2 Yr. CAGR %	352.12	603.83	98.45	-72.23	-78.37
Levered Free Cash Flow, 2 Yr. CAGR %	49.54	477.98	-5.16	153.11	7.5
Unlevered Free Cash Flow, 2 Yr. CAGR %	49.36	272.58	-7.29	165.02	4.26
Dividend Per Share, 2 Yr. CAGR %	-	-	-	22.47	54.92
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	0.2	7.5	41.74	39.49	15.91
Gross Profit, 3 Yr. CAGR %	18.96	27.72	35.58	26.6	5.91
EBITDA, 3 Yr. CAGR %	20.14	62.01	55.72	34.86	-1.26
EBITA, 3 Yr. CAGR %	21.46	66.88	59.44	35.77	-1.3
EBIT, 3 Yr. CAGR %	21.46	66.88	59.44	35.77	-1.3
Earnings From Cont. Operations, 3 Yr. CAGR %	20.06	40.74	50.89	47.77	5.22
Net Income, 3 Yr. CAGR %	20.06	40.74	50.89	47.77	5.22
Normalized Net Income, 3 Yr. CAGR %	19.49	52.71	56.42	39.84	2.86
Diluted EPS Before Extra, 3 Yr. CAGR %	20.08	40.76	50.89	47.77	5.21
Accounts Receivable, 3 Yr. CAGR %	-8.94	16.48	42.82	39.33	3.02
Inventory, 3 Yr. CAGR %	71.56	37.01	-48.31	-23.69	192.55
Net Property, Plant and Equip., 3 Yr. CAGR %	-4.13	-1.36	2.14	-1.22	-4.08
Total Assets, 3 Yr. CAGR %	9.85	12.62	23.18	27.77	23.07
Tangible Book Value, 3 Yr. CAGR %	17.07	21.49	24.77	29.06	23.65
Common Equity, 3 Yr. CAGR %	17.06	21.49	24.76	29.06	23.65
Cash From Operations, 3 Yr. CAGR %	62.31	-55.39	9.26	55.52	185.73
Capital Expenditures, 3 Yr. CAGR %	-37.38	300.95	295.51	-37.58	-61.2
Levered Free Cash Flow, 3 Yr. CAGR %	193.82	21.04	236.71	72.18	9.56
Unlevered Free Cash Flow, 3 Yr. CAGR %	177.8	14.83	160.6	68.67	11.28
Dividend Per Share, 3 Yr. CAGR %	-	-	-	-	44.22
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	8.52	18.02	22.53	15.76	21.24
Gross Profit, 5 Yr. CAGR %	23.53	22.53	20.42	24.81	22.41
EBITDA, 5 Yr. CAGR %	40.8	28.36	21.01	43.61	32.96
EBITA, 5 Yr. CAGR %	45.41	29.64	22.05	46.32	34.98
EBIT, 5 Yr. CAGR %	45.41	29.64	22.05	46.32	34.98
Earnings From Cont. Operations, 5 Yr. CAGR %	38.27	30.02	23.23	37.81	34.55
Net Income, 5 Yr. CAGR %	38.27	30.02	23.23	37.81	34.55
Normalized Net Income, 5 Yr. CAGR %	37.84	29.02	21.93	40.26	36.39
Diluted EPS Before Extra, 5 Yr. CAGR %	38.27	30.02	23.24	37.83	34.55
Accounts Receivable, 5 Yr. CAGR %	5.6	15.17	19.09	14.66	16.71
Inventory, 5 Yr. CAGR %	37.38	31.76	-26.26	31.41	87.77
Net Property, Plant and Equip., 5 Yr. CAGR %	6.99	-0.58	-0.8	-2.16	-2.31
Total Assets, 5 Yr. CAGR %	18.08	15.9	15.66	18.76	22.99
Tangible Book Value, 5 Yr. CAGR %	20.7	20.5	20.71	23.87	24.9
Common Equity, 5 Yr. CAGR %	20.69	20.49	20.7	23.87	24.9
Cash From Operations, 5 Yr. CAGR %	11.48	-41.64	10.09	48.78	29.81
Capital Expenditures, 5 Yr. CAGR %	-9.43	-9.37	-0.67	37.82	23.68
Levered Free Cash Flow, 5 Yr. CAGR %	2.22	-2.41	87.19	62.98	113.6
Unlevered Free Cash Flow, 5 Yr. CAGR %	4.01	-4.47	79.34	60.88	80.93