Balance Sheet Macquarie Technology Group Limited

Stocks

MAQ

AU000000MAQ4

IT Services & Consulting

Market Closed - Australian S.E. Other stock markets 11:40:15 13/07/2026 am IST			5-day change	1st Jan Change
65.16 ^AUD	-0.79%		+2.10%	-2.02%

29/06	Macquarie Technology Group Limited Announces Appointment of Nicole Gardner as Additional Company Secretary, Effective July 1, 2026	CI
11/03	Macquarie Technology secures A$200 mln investment from National Reconstruction Fund Corp	RE

fa55d.BD2gtdFPgxngqUZccca8iYYegSiVrecUq4QbQwHITsA.cVjFwZQQ01Wl43A2CYnPz_B57mzwmJ4m3cdZM0v5Y65iC-vnn3vWSKTbEw

Published financial data: MACQUARIE TECHNOLOGY GROUP LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: June	2021	2022	2023	2024	2025
Revenues	29Cr	31Cr	35Cr	36Cr	37Cr
Total Revenues	29Cr	31Cr	35Cr	36Cr	37Cr
Cost of Goods Sold, Total	19Cr	19Cr	20Cr	21Cr	22Cr
Gross Profit	9.77Cr	11Cr	14Cr	15Cr	15Cr
Selling General & Admin Expenses, Total	31.37L	29.51L	28.72L	29.01L	17.79L
Provision for Bad Debts	3L	2L	2L	2L	-
Depreciation & Amortization - (IS)	3.85Cr	4.81Cr	4.92Cr	4.65Cr	4.55Cr
Amortization of Goodwill and Intangible Assets - (IS)	1.43Cr	1.85Cr	1.58Cr	1.15Cr	1.07Cr
Other Operating Expenses	2.05Cr	2.33Cr	3.41Cr	3.61Cr	3.81Cr
Other Operating Expenses, Total	7.67Cr	9.32Cr	10Cr	9.73Cr	9.61Cr
Operating Income	2.1Cr	2.17Cr	3.81Cr	5.11Cr	5.74Cr
Interest Expense, Total	-34.98L	-85.14L	-1.32Cr	-79.47L	-1.17Cr
Interest And Investment Income	76T	37T	5L	41.35L	49.74L
Net Interest Expenses	-34.22L	-84.77L	-1.27Cr	-38.12L	-67.12L
Currency Exchange Gains (Loss)	-	-	-	-	-
EBT, Excl. Unusual Items	1.75Cr	1.33Cr	2.55Cr	4.72Cr	5.07Cr
EBT, Incl. Unusual Items	1.75Cr	1.33Cr	2.55Cr	4.72Cr	5.07Cr
Income Tax Expense	49.98L	47.96L	77.81L	1.42Cr	1.58Cr
Earnings From Continuing Operations	1.25Cr	84.56L	1.77Cr	3.3Cr	3.49Cr
Net Income to Company	1.25Cr	84.56L	1.77Cr	3.3Cr	3.49Cr
Net Income - (IS)	1.25Cr	84.56L	1.77Cr	3.3Cr	3.49Cr
Preferred Dividend and Other Adjustments	-	-	-	-	-
Net Income to Common Incl Extra Items	1.25Cr	84.56L	1.77Cr	3.3Cr	3.49Cr
Net Income to Common Excl. Extra Items	1.25Cr	84.56L	1.77Cr	3.3Cr	3.49Cr
Per Share Items
Net EPS - Basic	0.59	0.39	0.82	1.35	1.35
Basic EPS - Continuing Operations	0.59	0.39	0.82	1.35	1.35
Basic Weighted Average Shares Outstanding	2.14Cr	2.15Cr	2.16Cr	2.45Cr	2.58Cr
Net EPS - Diluted	0.58	0.39	0.82	1.34	1.34
Diluted EPS - Continuing Operations	0.58	0.39	0.82	1.34	1.34
Diluted Weighted Average Shares Outstanding	2.16Cr	2.16Cr	2.17Cr	2.46Cr	2.59Cr
Normalized Basic EPS	0.51	0.38	0.74	1.2	1.23
Normalized Diluted EPS	0.51	0.38	0.73	1.2	1.22
Dividend Per Share	-	-	-	-	-
Payout Ratio	-	-	-	-	-
Supplemental Items
EBITDA	5.24Cr	6.21Cr	7.96Cr	8.95Cr	9.79Cr
EBITA	2.1Cr	2.17Cr	3.81Cr	5.11Cr	5.74Cr
EBIT	2.1Cr	2.17Cr	3.81Cr	5.11Cr	5.74Cr
EBITDAR	5.39Cr	6.32Cr	8.02Cr	8.98Cr	-
Effective Tax Rate - (Ratio)	28.5	36.19	30.55	30.14	31.2
Current Domestic Taxes	-	-	-	-	-
Total Current Taxes	-23.77L	-94.59L	20.48L	2.13Cr	2.19Cr
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	73.75L	1.37Cr	57.13L	-70.23L	-45.5L
Normalized Net Income	1.1Cr	82.82L	1.59Cr	2.95Cr	3.17Cr
Interest on Long-Term Debt	60.08L	85.14L	1.32Cr	79.47L	1.17Cr
Non-Cash Pension Expense	-	-	-	-	-
Supplemental Operating Expense Items
Marketing Expenses	16.59L	18.3L	21.91L	26.27L	17.79L
Selling and Marketing Expenses	16.59L	18.3L	21.91L	26.27L	17.79L
Research And Development Expense From Footnotes	67.89L	1.02Cr	89.36L	72.08L	74.22L
Net Rental Expense, Total	14.78L	11.21L	7L	3L	-
Imputed Operating Lease Interest Expense	2L	3L	4L	1L	-
Imputed Operating Lease Depreciation	12.29L	8L	3L	1L	-
Maintenance & Repair Expenses, Total	47.08L	57.33L	69.28L	72.71L	85.82L
Stock-Based Comp., Other (Total)	34.45L	27.94L	15.25L	16.37L	22.79L
Total Stock-Based Compensation	34.45L	27.94L	15.25L	16.37L	22.79L

Fiscal Period: June	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	1.98Cr	29.54L	1.25Cr	3Cr	62.02L
Short Term Investments	-	-	4.6Cr	8.5Cr	5.62Cr
Total Cash And Short Term Investments	1.98Cr	29.54L	5.85Cr	11Cr	6.24Cr
Accounts Receivable, Total	1.22Cr	1.29Cr	1.38Cr	1.29Cr	1.15Cr
Other Receivables	4.55Cr	2.56Cr	1.97Cr	2.03Cr	2.1Cr
Total Receivables	5.78Cr	3.85Cr	3.35Cr	3.32Cr	3.24Cr
Prepaid Expenses	1.43Cr	1.87Cr	1.8Cr	1.95Cr	1.73Cr
Other Current Assets, Total	13.78L	17.94L	17.72L	22.24L	15.27L
Total Current Assets	9.33Cr	6.2Cr	11Cr	17Cr	11Cr
Gross Property Plant And Equipment	55Cr	69Cr	67Cr	79Cr	87Cr
Accumulated Depreciation	-26Cr	-31Cr	-27Cr	-30Cr	-28Cr
Net Property Plant And Equipment	29Cr	38Cr	40Cr	49Cr	58Cr
Other Intangibles, Total	1.26Cr	96.77L	63.01L	49.03L	35.58L
Deferred Tax Assets Long-Term	27.43L	-	-	-	-
Deferred Charges Long-Term	1.67Cr	1.49Cr	1.18Cr	1.17Cr	1.36Cr
Other Long-Term Assets, Total	98.12L	81.19L	1.48Cr	1.41Cr	1.5Cr
Total Assets	42Cr	47Cr	54Cr	69Cr	73Cr
Liabilities
Accounts Payable, Total	2.87Cr	2.51Cr	3.27Cr	3.51Cr	3.92Cr
Accrued Expenses, Total	68.91L	71.76L	74.05L	80.58L	73.28L
Current Portion of Long-Term Debt	-	-	-	-	-
Current Portion of Leases	47.75L	51.6L	55.1L	38.8L	45.44L
Current Income Taxes Payable	-	-	6L	2.01Cr	1.05Cr
Unearned Revenue Current, Total	83.38L	84.45L	35.2L	31.03L	1.21Cr
Other Current Liabilities	2.48Cr	1.57Cr	1.33Cr	1.48Cr	2.58Cr
Total Current Liabilities	7.35Cr	6.16Cr	6.31Cr	8.51Cr	9.95Cr
Long-Term Debt	13Cr	13Cr	-	9.22Cr	9.29Cr
Long-Term Leases	7.16Cr	12Cr	13Cr	3.47Cr	3.15Cr
Unearned Revenue Non Current	28.03L	19.61L	37.36L	51.33L	51.23L
Pension & Other Post Retirement Benefits	-	-	-	-	-
Deferred Tax Liability Non Current	-	1.12Cr	1.63Cr	76.27L	41.04L
Other Non Current Liabilities	57.56L	54.85L	1.2Cr	99L	97.2L
Total Liabilities	29Cr	33Cr	22Cr	23Cr	24Cr
Common Stock, Total	4.46Cr	4.52Cr	20Cr	30Cr	30Cr
Retained Earnings	8.66Cr	9.51Cr	11Cr	15Cr	18Cr
Treasury Stock	-	-	-	-	-
Comprehensive Income and Other	51.37L	54.36L	36.98L	67.08L	36.02L
Total Common Equity	14Cr	15Cr	32Cr	46Cr	49Cr
Total Equity	14Cr	15Cr	32Cr	46Cr	49Cr
Total Liabilities And Equity	42Cr	47Cr	54Cr	69Cr	73Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	2.15Cr	2.16Cr	2.43Cr	2.58Cr	2.58Cr
ECS Total Common Shares Outstanding	2.15Cr	2.16Cr	2.43Cr	2.58Cr	2.58Cr
Book Value / Share	6.34	6.76	13.1	17.66	18.9
Tangible Book Value	12Cr	14Cr	31Cr	45Cr	48Cr
Tangible Book Value Per Share	5.76	6.31	12.84	17.47	18.76
Total Debt	21Cr	25Cr	13Cr	13Cr	13Cr
Net Debt	19Cr	25Cr	7.43Cr	1.58Cr	6.65Cr
Debt Equivalent Oper. Leases	1.18Cr	89.68L	54.48L	21.92L	-
Account Code - Inventory Valuation	3	3	3	3	3
Land - (BS)	8.15Cr	12Cr	7.97Cr	27Cr	35Cr
Machinery, Total	30Cr	35Cr	33Cr	35Cr	35Cr
Full Time Employees	467	446	468	470	449
Accumulated Allowance for Doubtful Accounts (Supple)	18.64L	14.09L	5L	5L	56T

Fiscal Period: June	2021	2022	2023	2024	2025
Net Income	1.25Cr	84.56L	1.77Cr	3.3Cr	3.49Cr
Depreciation & Amortization - CF	3.85Cr	4.81Cr	4.92Cr	4.65Cr	4.55Cr
Amortization of Goodwill and Intangible Assets - (CF)	-	-	1T	-	-
Depreciation & Amortization, Total	3.85Cr	4.81Cr	4.92Cr	4.65Cr	4.55Cr
Amortization of Deferred Charges, Total - (CF)	1.43Cr	1.85Cr	1.58Cr	1.15Cr	1.07Cr
(Gain) Loss From Sale Of Asset	-	-	-	-	32T
Stock-Based Compensation (CF)	7L	6L	10L	13.27L	22.79L
Other Operating Activities, Total	34.98L	85.14L	1.32Cr	79.47L	1.17Cr
Change In Accounts Receivable	-2.28Cr	2.96Cr	-8L	8L	14.45L
Change In Accounts Payable	-1.43Cr	-1.56Cr	1Cr	38.97L	3L
Change In Income Taxes	-36.26L	-63L	1.06Cr	1.94Cr	-95.97L
Change In Deferred Taxes	79.01L	1.39Cr	51.34L	-64.64L	-1L
Change in Other Net Operating Assets	86.82L	-78.81L	-1.29Cr	-2L	1.28Cr
Cash from Operations	4.53Cr	9.8Cr	11Cr	12Cr	11Cr
Capital Expenditure	-12Cr	-8.16Cr	-5.7Cr	-14Cr	-13Cr
Sale of Property, Plant, and Equipment	-	-	-	-	-
Sale (Purchase) of Intangible assets	-1.57Cr	-1.38Cr	-87.56L	-91.64L	-1.02Cr
Investment in Marketable and Equity Securities, Total	-	-	-4.6Cr	-3.9Cr	2.88Cr
Cash from Investing	-14Cr	-9.54Cr	-11Cr	-18Cr	-11Cr
Long-Term Debt Issued, Total	8.4Cr	-	-	-	-
Total Debt Issued	8.4Cr	-	-	-	-
Long-Term Debt Repaid, Total	-49.7L	-1.03Cr	-13Cr	-49.32L	-41.54L
Total Debt Repaid	-49.7L	-1.03Cr	-13Cr	-49.32L	-41.54L
Common Dividends Paid	-	-	-	-	-
Common & Preferred Stock Dividends Paid	-	-	-	-	-
Other Financing Activities, Total	-33.62L	-91.08L	14Cr	8.95Cr	-2.1Cr
Cash from Financing	7.57Cr	-1.94Cr	1.24Cr	8.45Cr	-2.51Cr
Foreign Exchange Rate Adjustments	1T	1T	-	-	-
Net Change in Cash	-1.81Cr	-1.69Cr	95.6L	1.75Cr	-2.38Cr
Supplemental Items
Cash Interest Paid	33.62L	91.08L	1.28Cr	83.9L	1.42Cr
Cash Income Tax Paid (Refund)	2L	-30.61L	-99.27L	-8L	2.55Cr
Levered Free Cash Flow	-9.54Cr	-1.56Cr	2.32Cr	-3.74Cr	-3.29Cr
Unlevered Free Cash Flow	-9.32Cr	-1.02Cr	3.14Cr	-3.24Cr	-2.56Cr
Change In Net Working Capital	2.35Cr	-21.64L	-68.83L	-2.19Cr	-1.75Cr
Net Debt Issued / Repaid	7.9Cr	-1.03Cr	-13Cr	-49.32L	-41.54L

Fiscal Period: June	2021	2022	2023	2024	2025
Profitability
Return on Assets	3.51	3.04	4.7	5.18	5.05
Return on Total Capital	4.44	3.66	5.61	6.15	5.97
Return On Equity %	9.7	6	7.61	8.52	7.4
Return on Common Equity	9.7	6	7.61	8.52	7.4
Margin Analysis
Gross Profit Margin %	34.27	37.14	40.66	40.83	41.53
SG&A Margin	1.1	0.95	0.83	0.8	0.48
EBITDA Margin %	18.37	20.07	23.06	24.64	26.48
EBITA Margin %	7.35	7.02	11.06	14.05	15.52
EBIT Margin %	7.35	7.02	11.06	14.05	15.52
Income From Continuing Operations Margin %	4.4	2.73	5.13	9.08	9.43
Net Income Margin %	4.4	2.73	5.13	9.08	9.43
Net Avail. For Common Margin %	4.4	2.73	5.13	9.08	9.43
Normalized Net Income Margin	3.85	2.68	4.61	8.13	8.57
Levered Free Cash Flow Margin	-33.47	-5.03	6.71	-10.28	-8.89
Unlevered Free Cash Flow Margin	-32.7	-3.31	9.1	-8.92	-6.91
Asset Turnover
Asset Turnover	0.76	0.69	0.68	0.59	0.52
Fixed Assets Turnover	1.2	0.93	0.89	0.82	0.69
Receivables Turnover (Average Receivables)	26.63	24.6	25.88	27.23	30.29
Short Term Liquidity
Current Ratio	1.27	1.01	1.77	2	1.14
Quick Ratio	1.06	0.67	1.46	1.74	0.95
Operating Cash Flow to Current Liabilities	0.62	1.59	1.73	1.39	1.1
Days Sales Outstanding (Average Receivables)	13.71	14.84	14.1	13.44	12.05
Average Days Payable Outstanding	61.98	50.5	51.56	57.75	62.74
Long Term Solvency
Total Debt/Equity	152.81	172.86	41.65	28.73	26.46
Total Debt / Total Capital	60.44	63.35	29.4	22.32	20.93
LT Debt/Equity	149.31	169.32	39.92	27.88	25.53
Long-Term Debt / Total Capital	59.06	62.05	28.18	21.65	20.19
Total Liabilities / Total Assets	67.68	69.17	41.09	34.01	33.27
EBIT / Interest Expense	5.99	2.55	2.89	6.42	4.91
EBITDA / Interest Expense	16.98	8.21	6.62	12.28	8.8
(EBITDA - Capex) / Interest Expense	-18.27	-1.38	2.3	-4.93	-2.08
Total Debt / EBITDA	3.51	3.6	1.52	1.34	1.25
Net Debt / EBITDA	3.17	3.56	0.85	0.16	0.65
Total Debt / (EBITDA - Capex)	-3.26	-21.45	4.39	-3.34	-5.3
Net Debt / (EBITDA - Capex)	-2.95	-21.2	2.46	-0.4	-2.73
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	7.09	8.5	11.56	5.28	1.75
Gross Profit, 1 Yr. Growth %	9.6	17.6	22.13	5.71	3.5
EBITDA, 1 Yr. Growth %	9.7	18.55	28.15	12.51	9.34
EBITA, 1 Yr. Growth %	-12.1	3.66	75.56	33.83	12.38
EBIT, 1 Yr. Growth %	-12.1	3.66	75.56	33.83	12.38
Earnings From Cont. Operations, 1 Yr. Growth %	-7.39	-32.57	109.21	86.54	5.62
Net Income, 1 Yr. Growth %	-7.39	-32.57	109.21	86.54	5.62
Normalized Net Income, 1 Yr. Growth %	-9.76	-24.44	92.21	85.47	7.24
Diluted EPS Before Extra, 1 Yr. Growth %	-7.34	-32.7	108.7	64.34	0.22
Accounts Receivable, 1 Yr. Growth %	33.64	5.37	6.63	-6.06	-11.16
Net Property, Plant and Equip., 1 Yr. Growth %	52.06	31.71	4.98	23.31	19.38
Total Assets, 1 Yr. Growth %	30.15	11.98	14.58	27.41	5.78
Tangible Book Value, 1 Yr. Growth %	13.26	9.86	129.9	44.03	7.35
Common Equity, 1 Yr. Growth %	11.66	6.82	118.95	42.72	6.97
Cash From Operations, 1 Yr. Growth %	-1.27	116.19	11.15	8.18	-6.7
Capital Expenditures, 1 Yr. Growth %	155.17	-33.83	-30.1	139.72	-6.96
Levered Free Cash Flow, 1 Yr. Growth %	2.62T	-83.7	-248.93	-261.32	-12.05
Unlevered Free Cash Flow, 1 Yr. Growth %	13.92T	-89.03	-406.92	-203.17	-21.11
Dividend Per Share, 1 Yr. Growth %	-	-	-	-	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	7.53	7.79	10.02	8.38	3.5
Gross Profit, 2 Yr. CAGR %	2.44	13.53	19.84	13.62	4.6
EBITDA, 2 Yr. CAGR %	9.91	14.04	23.26	20.08	10.91
EBITA, 2 Yr. CAGR %	-5.68	-4.54	34.91	53.28	22.64
EBIT, 2 Yr. CAGR %	-5.68	-4.54	34.9	53.28	22.64
Earnings From Cont. Operations, 2 Yr. CAGR %	-12.76	-20.98	18.77	97.55	40.36
Net Income, 2 Yr. CAGR %	-12.76	-20.98	18.77	97.55	40.36
Normalized Net Income, 2 Yr. CAGR %	-13.34	-17.43	20.51	88.81	41.03
Diluted EPS Before Extra, 2 Yr. CAGR %	-13.14	-21.03	18.51	85.19	28.34
Accounts Receivable, 2 Yr. CAGR %	7.74	18.67	6	0.08	-8.65
Net Property, Plant and Equip., 2 Yr. CAGR %	88.52	41.52	17.59	13.78	21.33
Total Assets, 2 Yr. CAGR %	61.77	20.72	13.27	20.82	16.09
Tangible Book Value, 2 Yr. CAGR %	13.17	11.55	58.92	81.97	24.34
Common Equity, 2 Yr. CAGR %	13.05	9.21	52.93	76.78	23.56
Cash From Operations, 2 Yr. CAGR %	8.32	46.1	55.01	9.65	0.46
Capital Expenditures, 2 Yr. CAGR %	88.62	29.94	-31.99	29.44	49.35
Levered Free Cash Flow, 2 Yr. CAGR %	207.44	110.39	-50.73	55	19.12
Unlevered Free Cash Flow, 2 Yr. CAGR %	208.25	292.3	-41.97	77.95	-9.78
Dividend Per Share, 2 Yr. CAGR %	-	-	-	-	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	6.87	7.85	9.03	8.42	6.12
Gross Profit, 3 Yr. CAGR %	4.9	7.26	16.33	14.93	10.14
EBITDA, 3 Yr. CAGR %	8.34	12.72	18.56	19.56	16.38
EBITA, 3 Yr. CAGR %	-4.88	-2.66	16.96	34.55	38.22
EBIT, 3 Yr. CAGR %	-4.88	-2.66	16.95	34.55	38.22
Earnings From Cont. Operations, 3 Yr. CAGR %	-9.67	-19.94	9.32	38.06	60.34
Net Income, 3 Yr. CAGR %	-9.67	-19.94	9.32	38.06	60.34
Normalized Net Income, 3 Yr. CAGR %	-10.84	-17.21	9.43	39.14	56.36
Diluted EPS Before Extra, 3 Yr. CAGR %	-9.81	-20.22	9.18	32.16	50.92
Accounts Receivable, 3 Yr. CAGR %	28.81	6.94	14.51	1.81	-3.82
Net Property, Plant and Equip., 3 Yr. CAGR %	63.22	67.28	28.11	19.47	15.62
Total Assets, 3 Yr. CAGR %	43.21	43.1	18.64	17.8	15.59
Tangible Book Value, 3 Yr. CAGR %	14.92	12.05	41.95	53.8	52.61
Common Equity, 3 Yr. CAGR %	13.47	10.93	37.71	49.45	49.52
Cash From Operations, 3 Yr. CAGR %	1.82	36.38	33.37	37.5	3.91
Capital Expenditures, 3 Yr. CAGR %	75.73	33.03	5.68	3.5	15.95
Levered Free Cash Flow, 3 Yr. CAGR %	124.48	15.49	87.5	-26.84	28.32
Unlevered Free Cash Flow, 3 Yr. CAGR %	122.69	1.4	261.48	-29.7	35.69
Dividend Per Share, 3 Yr. CAGR %	-	-	-	-	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	7.01	7.03	8.12	8.06	6.79
Gross Profit, 5 Yr. CAGR %	9.89	9.46	10.64	9.76	11.48
EBITDA, 5 Yr. CAGR %	16.2	12.32	14.07	15.6	15.44
EBITA, 5 Yr. CAGR %	24.7	2.49	9.39	16.72	19.2
EBIT, 5 Yr. CAGR %	24.71	2.49	9.39	16.72	19.2
Earnings From Cont. Operations, 5 Yr. CAGR %	19.01	-9.87	0.78	14.9	20.81
Net Income, 5 Yr. CAGR %	19.01	-9.87	0.78	14.9	20.81
Normalized Net Income, 5 Yr. CAGR %	18.92	-7.5	0.58	15.13	21.12
Diluted EPS Before Extra, 5 Yr. CAGR %	18.56	-10.13	0.6	11.73	16.47
Accounts Receivable, 5 Yr. CAGR %	18.74	14.52	19.15	4.14	4.62
Net Property, Plant and Equip., 5 Yr. CAGR %	43.46	44.45	43.16	43.38	25.35
Total Assets, 5 Yr. CAGR %	28.63	28.82	30.39	33.74	17.61
Tangible Book Value, 5 Yr. CAGR %	10.3	11.59	30.83	36.04	34.63
Common Equity, 5 Yr. CAGR %	10.6	11.01	27.86	33.66	31.87
Cash From Operations, 5 Yr. CAGR %	2.82	18.82	20.46	24.99	19.08
Capital Expenditures, 5 Yr. CAGR %	55.95	23.51	20.21	31.58	21.36
Levered Free Cash Flow, 5 Yr. CAGR %	10.15	61.63	22.39	29.92	56.38
Unlevered Free Cash Flow, 5 Yr. CAGR %	9.62	48.35	30.04	26.98	107.48
Dividend Per Share, 5 Yr. CAGR %	-	-	-	-	-