Cash flow Nintendo Co., Ltd.

Equities

7974

JP3756600007

Toys & Juvenile Products

Market Closed - Japan Exchange Other stock markets 12:00:00 10/04/2026 pm IST			5-day change	1st Jan Change
8,300.00 ^JPY	-2.71%		-4.99%	-21.66%

07/04	Communications Services Flat on Iran War Trepidation -- Communications Services Roundup	DJ
06/04	Nintendo Co., Ltd. Announces Nintendo Switch 2 System with Super Mario Galaxy Plus Super Mario Galaxy 2	CI

9b810288d536fe07e9b79f7e5001d3cc.n0mjsvzaGTuIpxIF0PyRvIUmDwZShcSGkTCpMnii4ng._HH1_YWIbEH-lnw96cqnxskeN1Q4qPfP4QSQQ0_yrxnAOcjxt4V3X_3WXw

Published financial data: NINTENDO CO., LTD.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021	2022	2023	2024	2025
Revenues	1,75900Cr	1,69500Cr	1,60200Cr	1,67200Cr	1,16500Cr
Total Revenues	1,75900Cr	1,69500Cr	1,60200Cr	1,67200Cr	1,16500Cr
Cost of Goods Sold, Total	79TCr	75TCr	72TCr	72TCr	45TCr
Gross Profit	97TCr	95TCr	89TCr	95TCr	71TCr
Selling General & Admin Expenses, Total	23TCr	24TCr	26TCr	28TCr	27TCr
Provision for Bad Debts	34Cr	8.6Cr	12Cr	-3.1Cr	5Cr
R&D Expenses	9.32TCr	10TCr	11TCr	14TCr	14TCr
Depreciation & Amortization - (IS)	1.06TCr	782Cr	824.5Cr	860.8Cr	990.8Cr
Other Operating Expenses, Total	33TCr	35TCr	38TCr	43TCr	43TCr
Operating Income	64TCr	59TCr	50TCr	53TCr	28TCr
Interest Expense, Total	-18Cr	-28Cr	-12Cr	-17Cr	-
Interest And Investment Income	572.3Cr	331.7Cr	2.55TCr	5.14TCr	5.62TCr
Net Interest Expenses	554.6Cr	303.6Cr	2.54TCr	5.12TCr	5.62TCr
Income (Loss) On Equity Invest.	656.4Cr	2.67TCr	2.66TCr	3.01TCr	3.51TCr
Currency Exchange Gains (Loss)	2.4TCr	4.56TCr	3.97TCr	6.16TCr	-791.3Cr
Other Non Operating Income (Expenses)	322.4Cr	271.6Cr	548.3Cr	890.6Cr	637.3Cr
EBT, Excl. Unusual Items	68TCr	67TCr	60TCr	68TCr	37TCr
Gain (Loss) On Sale Of Investments	-97Cr	35Cr	-46Cr	32Cr	7.2Cr
Gain (Loss) On Sale Of Assets	226.9Cr	-7.2Cr	-33Cr	-38Cr	-5.7Cr
Asset Writedown	-	-	-	-	-
Legal Settlements	-	-	-	-	-
Other Unusual Items	-	330Cr	-	-	-
EBT, Incl. Unusual Items	68TCr	67TCr	60TCr	68TCr	37TCr
Income Tax Expense	20TCr	20TCr	17TCr	19TCr	9.35TCr
Earnings From Continuing Operations	48TCr	48TCr	43TCr	49TCr	28TCr
Net Income to Company	48TCr	48TCr	43TCr	49TCr	28TCr
Minority Interest	-4.4Cr	-2.2Cr	-3.2Cr	-4Cr	-4.6Cr
Net Income - (IS)	48TCr	48TCr	43TCr	49TCr	28TCr
Net Income to Common Incl Extra Items	48TCr	48TCr	43TCr	49TCr	28TCr
Net Income to Common Excl. Extra Items	48TCr	48TCr	43TCr	49TCr	28TCr
Per Share Items
Net EPS - Basic	403.26	404.67	371.41	421.39	239.47
Basic EPS - Continuing Operations	403.26	404.67	371.41	421.39	239.47
Basic Weighted Average Shares Outstanding	119.12Cr	118.04Cr	116.52Cr	116.42Cr	116.42Cr
Net EPS - Diluted	403.26	404.67	371.41	421.39	239.47
Diluted EPS - Continuing Operations	403.26	404.67	371.41	421.39	239.47
Diluted Weighted Average Shares Outstanding	119.12Cr	118.04Cr	116.52Cr	116.42Cr	116.42Cr
Normalized Basic EPS	356.74	355.15	322.64	365.43	199.83
Normalized Diluted EPS	356.74	355.15	322.64	365.43	199.83
Dividend Per Share	222	203	186	211	120
Payout Ratio	40.39	50.36	55.16	48.15	69.29
American Depositary Receipts Ratio (ADR)	0.25	0.25	0.25	0.25	0.25
Supplemental Items
EBITDA	65TCr	60TCr	52TCr	55TCr	30TCr
EBITA	64TCr	59TCr	50TCr	53TCr	28TCr
EBIT	64TCr	59TCr	50TCr	53TCr	28TCr
Effective Tax Rate - (Ratio)	29.49	29.16	27.96	27.92	25.11
Normalized Net Income	42TCr	42TCr	38TCr	43TCr	23TCr
Non-Cash Pension Expense	-220.6Cr	107.7Cr	-500.1Cr	-424.7Cr	385.6Cr
Supplemental Operating Expense Items
Advertising Expense	8.44TCr	9.38TCr	9.5TCr	10TCr	8.66TCr
Selling and Marketing Expenses	8.44TCr	9.38TCr	9.5TCr	10TCr	8.66TCr
Research And Development Expense From Footnotes	9.33TCr	10TCr	11TCr	14TCr	14TCr

Fiscal Period: March	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	1,18500Cr	1,20700Cr	1,26400Cr	1,48400Cr	1,58600Cr
Short Term Investments	56TCr	50TCr	62TCr	77TCr	47TCr
Total Cash And Short Term Investments	1,74200Cr	1,71100Cr	1,87900Cr	2,25300Cr	2,05800Cr
Accounts Receivable, Total	14TCr	14TCr	12TCr	9.35TCr	6.51TCr
Total Receivables	14TCr	14TCr	12TCr	9.35TCr	6.51TCr
Inventory	8.68TCr	20TCr	26TCr	16TCr	49TCr
Deferred Tax Assets Current	-	-	-	-	-
Other Current Assets, Total	5.07TCr	7.01TCr	5.68TCr	7.11TCr	14TCr
Total Current Assets	2,02000Cr	2,12600Cr	2,31500Cr	2,57300Cr	2,75200Cr
Net Property Plant And Equipment	8.36TCr	8.52TCr	9.95TCr	11TCr	11TCr
Long-term Investments	25TCr	35TCr	32TCr	35TCr	43TCr
Other Intangibles, Total	1.49TCr	1.73TCr	1.86TCr	1.64TCr	2.34TCr
Deferred Tax Assets Long-Term	8.28TCr	8.8TCr	10TCr	11TCr	8.09TCr
Other Long-Term Assets, Total	10L	10L	10L	10L	10L
Total Assets	2,44700Cr	2,66200Cr	2,85400Cr	3,15100Cr	3,39900Cr
Liabilities
Accounts Payable, Total	11TCr	15TCr	15TCr	5.81TCr	20TCr
Accrued Expenses, Total	522.7Cr	545.9Cr	421.9Cr	438.9Cr	448.5Cr
Current Income Taxes Payable	16TCr	9.95TCr	8.26TCr	9.46TCr	3.47TCr
Other Current Liabilities	25TCr	28TCr	30TCr	32TCr	36TCr
Total Current Liabilities	53TCr	54TCr	53TCr	48TCr	60TCr
Pension & Other Post Retirement Benefits	2.1TCr	2.51TCr	2.31TCr	2.4TCr	2.88TCr
Other Non Current Liabilities	2.5TCr	2.73TCr	3.13TCr	4.32TCr	4.66TCr
Total Liabilities	57TCr	59TCr	59TCr	55TCr	67TCr
Common Stock, Total	1.01TCr	1.01TCr	1.01TCr	1.01TCr	1.01TCr
Additional Paid In Capital	1.5TCr	1.5TCr	1.51TCr	1.51TCr	1.52TCr
Retained Earnings	1,99300Cr	2,19900Cr	2,39300Cr	2,64700Cr	2,73300Cr
Treasury Stock	-16TCr	-22TCr	-27TCr	-27TCr	-27TCr
Comprehensive Income and Other	1.28TCr	6.56TCr	12TCr	20TCr	24TCr
Total Common Equity	1,87400Cr	2,06900Cr	2,26600Cr	2,60400Cr	2,72400Cr
Minority Interest	24Cr	27Cr	23Cr	123.7Cr	111.9Cr
Total Equity	1,87500Cr	2,06900Cr	2,26600Cr	2,60500Cr	2,72500Cr
Total Liabilities And Equity	2,44700Cr	2,66200Cr	2,85400Cr	3,15100Cr	3,39900Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	119.12Cr	116.42Cr	116.42Cr	116.42Cr	116.42Cr
ECS Total Common Shares Outstanding	119.12Cr	117.32Cr	116.42Cr	116.42Cr	116.42Cr
Book Value / Share	1.57T	1.76T	1.95T	2.24T	2.34T
Tangible Book Value	1,85900Cr	2,05200Cr	2,24800Cr	2,58700Cr	2,70100Cr
Tangible Book Value Per Share	1.56T	1.75T	1.93T	2.22T	2.32T
Total Debt	0	0	0	0	0
Net Debt	-1,74200Cr	-1,71100Cr	-1,87900Cr	-2,25300Cr	-2,05800Cr
Debt Equivalent of Unfunded Proj. Benefit Obligation	1.28TCr	1.65TCr	1.42TCr	1.24TCr	1.57TCr
Minority Interest, Total (Incl. Fin. Div)	24Cr	27Cr	23Cr	123.7Cr	111.9Cr
Inventories - Raw Materials, Total	1.26TCr	11TCr	7.56TCr	6.63TCr	18TCr
Inventories - Work In Process, Total	371.8Cr	6.9Cr	15Cr	7.7Cr	1.41TCr
Inventories - Finished Goods, Total	7.05TCr	9.63TCr	18TCr	8.96TCr	29TCr
Inventories - Others	10L	10L	10L	20L	10L
Full Time Employees	6.57T	6.72T	7.32T	7.72T	8.2T
Accumulated Allowance for Doubtful Accounts (Supple)	9.4Cr	9.8Cr	24Cr	9.1Cr	5.2Cr

Fiscal Period: March	2021	2022	2023	2024	2025
Net Income	68TCr	67TCr	60TCr	68TCr	37TCr
Depreciation & Amortization - CF	1.08TCr	1.05TCr	1.1TCr	1.79TCr	1.54TCr
Depreciation & Amortization, Total	1.08TCr	1.05TCr	1.1TCr	1.79TCr	1.54TCr
(Gain) Loss From Sale Of Asset	-	-	-	-	-
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	-
(Income) Loss On Equity Investments - (CF)	-656.4Cr	-2.67TCr	-2.66TCr	-3.01TCr	-3.51TCr
Other Operating Activities, Total	-13TCr	-26TCr	-19TCr	-19TCr	-15TCr
Change In Accounts Receivable	-53Cr	813.4Cr	3.15TCr	3.8TCr	2.79TCr
Change In Inventories	724.4Cr	-8.46TCr	-4.58TCr	12TCr	-33TCr
Change In Accounts Payable	1.74TCr	2.33TCr	866.7Cr	-7.45TCr	5.73TCr
Change in Other Net Operating Assets	3.38TCr	-5.15TCr	-6.41TCr	-11TCr	5.35TCr
Cash from Operations	61TCr	29TCr	32TCr	46TCr	1.21TCr
Capital Expenditure	-701.1Cr	-758.7Cr	-2.22TCr	-1.61TCr	-1.9TCr
Sale of Property, Plant, and Equipment	485.3Cr	70L	9.4Cr	1Cr	1.6Cr
Investment in Marketable and Equity Securities, Total	-14TCr	10TCr	13TCr	-61TCr	78TCr
Other Investing Activities, Total	345.5Cr	-2.3Cr	40Cr	-74Cr	-415.9Cr
Cash from Investing	-14TCr	9.37TCr	11TCr	-63TCr	75TCr
Issuance of Common Stock	-	-	-	-	-
Repurchase of Common Stock	-	-9.54TCr	-5.07TCr	-	-
Common Dividends Paid	-19TCr	-24TCr	-24TCr	-24TCr	-19TCr
Common & Preferred Stock Dividends Paid	-19TCr	-24TCr	-24TCr	-24TCr	-19TCr
Other Financing Activities, Total	-92Cr	-110Cr	-154Cr	-72Cr	-193.5Cr
Cash from Financing	-19TCr	-34TCr	-29TCr	-24TCr	-20TCr
Foreign Exchange Rate Adjustments	3TCr	4.43TCr	2.85TCr	6.44TCr	-931.7Cr
Miscellaneous Cash Flow Adjustments	-10L	-	-	10L	-
Net Change in Cash	31TCr	9.06TCr	17TCr	-34TCr	56TCr
Supplemental Items
Cash Interest Paid	18Cr	28Cr	13Cr	17Cr	19Cr
Cash Income Tax Paid (Refund)	13TCr	26TCr	19TCr	18TCr	15TCr
Levered Free Cash Flow	58TCr	25TCr	28TCr	39TCr	-8.22TCr
Unlevered Free Cash Flow	58TCr	25TCr	28TCr	39TCr	-8.22TCr
Change In Net Working Capital	-18TCr	12TCr	2.71TCr	-6.03TCr	26TCr

Fiscal Period: March	2021	2022	2023	2024	2025
Profitability
Return on Assets	18.28	14.5	11.43	11.01	5.39
Return on Total Capital	23.45	18.79	14.54	13.57	6.63
Return On Equity %	28.13	24.23	19.96	20.14	10.46
Return on Common Equity	28.13	24.23	19.96	20.15	10.47
Margin Analysis
Gross Profit Margin %	55.17	55.8	55.28	57.08	60.96
SG&A Margin	12.83	14.34	16.4	16.69	23.51
EBITDA Margin %	37.04	35.58	32.18	32.71	25.57
EBITA Margin %	36.42	34.96	31.49	31.64	24.26
EBIT Margin %	36.42	34.96	31.49	31.64	24.26
Income From Continuing Operations Margin %	27.31	28.18	27.02	29.35	23.94
Net Income Margin %	27.31	28.18	27.02	29.34	23.93
Net Avail. For Common Margin %	27.31	28.18	27.02	29.34	23.93
Normalized Net Income Margin	24.16	24.73	23.47	25.45	19.97
Levered Free Cash Flow Margin	33.06	14.76	17.29	23.48	-7.06
Unlevered Free Cash Flow Margin	33.07	14.77	17.3	23.49	-7.06
Asset Turnover
Asset Turnover	0.8	0.66	0.58	0.56	0.36
Fixed Assets Turnover	21.14	20.09	17.35	16.07	10.54
Receivables Turnover (Average Receivables)	12.89	12.05	12.29	15.68	14.69
Inventory Turnover (Average Inventory)	8.97	5.15	3.1	3.46	1.42
Short Term Liquidity
Current Ratio	3.84	3.93	4.34	5.37	4.61
Quick Ratio	3.58	3.42	3.75	4.9	3.55
Operating Cash Flow to Current Liabilities	1.16	0.54	0.61	0.96	0.02
Days Sales Outstanding (Average Receivables)	28.33	30.3	29.7	23.34	24.85
Days Outstanding Inventory (Average Inventory)	40.69	70.88	117.93	105.74	257.81
Average Days Payable Outstanding	49.38	55.93	71.07	61.7	60.24
Cash Conversion Cycle (Average Days)	19.64	45.25	76.56	67.39	222.43
Long Term Solvency
Total Liabilities / Total Assets	23.39	22.28	20.59	17.34	19.8
EBIT / Interest Expense	3.62T	2.11T	4.13T	3.19T	-
EBITDA / Interest Expense	3.68T	2.15T	4.22T	3.29T	-
(EBITDA - Capex) / Interest Expense	3.64T	2.12T	4.04T	3.2T	-
Net Debt / EBITDA	-2.67	-2.84	-3.65	-4.12	-6.91
Net Debt / (EBITDA - Capex)	-2.7	-2.87	-3.81	-4.24	-7.38
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	34.42	-3.61	-5.52	4.38	-30.32
Gross Profit, 1 Yr. Growth %	51.23	-2.52	-6.41	7.78	-25.59
EBITDA, 1 Yr. Growth %	79.99	-7.39	-14.57	6.09	-45.52
EBITA, 1 Yr. Growth %	81.81	-7.47	-14.91	4.87	-46.58
EBIT, 1 Yr. Growth %	81.81	-7.47	-14.91	4.87	-46.58
Earnings From Cont. Operations, 1 Yr. Growth %	85.72	-0.56	-9.4	13.36	-43.17
Net Income, 1 Yr. Growth %	85.73	-0.56	-9.4	13.36	-43.17
Normalized Net Income, 1 Yr. Growth %	88.67	-1.35	-10.33	13.17	-45.32
Diluted EPS Before Extra, 1 Yr. Growth %	85.73	0.35	-8.22	13.46	-43.17
Accounts Receivable, 1 Yr. Growth %	5.99	0.37	-15.1	-21.87	-30.36
Inventory, 1 Yr. Growth %	-2.45	135.19	26.66	-39.69	211.84
Net Property, Plant and Equip., 1 Yr. Growth %	0.85	1.91	16.84	9.05	3.77
Total Assets, 1 Yr. Growth %	26.52	8.81	7.21	10.41	7.84
Tangible Book Value, 1 Yr. Growth %	21.88	10.34	9.55	15.11	4.39
Common Equity, 1 Yr. Growth %	21.66	10.39	9.53	14.89	4.63
Cash From Operations, 1 Yr. Growth %	76.02	-52.68	11.46	43.13	-97.39
Capital Expenditures, 1 Yr. Growth %	-28.77	8.22	192.47	-27.34	17.89
Levered Free Cash Flow, 1 Yr. Growth %	88.91	-56.96	10.64	41.75	-120.95
Unlevered Free Cash Flow, 1 Yr. Growth %	88.95	-56.94	10.59	41.75	-120.95
Dividend Per Share, 1 Yr. Growth %	103.67	-8.56	-8.37	13.44	-43.13
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	21.04	13.83	-4.57	-0.69	-14.72
Gross Profit, 2 Yr. CAGR %	39.15	21.42	-4.48	0.44	-10.44
EBITDA, 2 Yr. CAGR %	58.51	29.11	-11.05	-4.8	-23.97
EBITA, 2 Yr. CAGR %	60.17	29.7	-11.27	-5.54	-25.15
EBIT, 2 Yr. CAGR %	60.17	29.7	-11.27	-5.54	-25.15
Earnings From Cont. Operations, 2 Yr. CAGR %	57.14	35.89	-5.09	1.34	-19.73
Net Income, 2 Yr. CAGR %	57.35	35.9	-5.08	1.34	-19.74
Normalized Net Income, 2 Yr. CAGR %	56.7	36.43	-5.94	0.74	-21.33
Diluted EPS Before Extra, 2 Yr. CAGR %	57.99	36.52	-4.03	2.05	-19.7
Accounts Receivable, 2 Yr. CAGR %	34.13	3.14	-7.69	-18.56	-26.24
Inventory, 2 Yr. CAGR %	-19.95	51.47	72.6	-12.6	37.14
Net Property, Plant and Equip., 2 Yr. CAGR %	1.23	1.38	9.12	12.88	6.38
Total Assets, 2 Yr. CAGR %	20.32	17.33	8	8.8	9.12
Tangible Book Value, 2 Yr. CAGR %	15.43	15.97	9.94	12.3	9.62
Common Equity, 2 Yr. CAGR %	15.31	15.88	9.96	12.18	9.64
Cash From Operations, 2 Yr. CAGR %	89.46	-8.73	-27.38	26.31	-80.67
Capital Expenditures, 2 Yr. CAGR %	-19.19	-12.2	77.91	45.78	-7.45
Levered Free Cash Flow, 2 Yr. CAGR %	97.83	-9.83	-30.99	25.23	-45.5
Unlevered Free Cash Flow, 2 Yr. CAGR %	97.85	-9.8	-30.99	25.21	-45.51
Dividend Per Share, 2 Yr. CAGR %	65.55	36.47	-8.47	1.95	-19.68
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	18.55	12.19	6.97	-1.68	-11.76
Gross Profit, 3 Yr. CAGR %	33.98	23.59	11.33	-0.56	-9.12
EBITDA, 3 Yr. CAGR %	51.69	32.51	12.51	-5.67	-20.96
EBITA, 3 Yr. CAGR %	53.38	33.4	12.7	-6.19	-21.88
EBIT, 3 Yr. CAGR %	53.38	33.4	12.7	-6.19	-21.88
Earnings From Cont. Operations, 3 Yr. CAGR %	50.5	34.91	18.72	0.7	-16.43
Net Income, 3 Yr. CAGR %	50.98	35.03	18.72	0.7	-16.43
Normalized Net Income, 3 Yr. CAGR %	50.87	34.3	18.62	0.04	-17.82
Diluted EPS Before Extra, 3 Yr. CAGR %	51.39	35.81	19.6	1.48	-16.04
Accounts Receivable, 3 Yr. CAGR %	26.29	21.77	-3.34	-12.68	-22.7
Inventory, 3 Yr. CAGR %	-15.09	14.65	42.7	21.57	33.56
Net Property, Plant and Equip., 3 Yr. CAGR %	-0.14	1.46	6.29	9.1	9.76
Total Assets, 3 Yr. CAGR %	14.41	16.35	13.85	8.8	8.48
Tangible Book Value, 3 Yr. CAGR %	12.53	13.71	13.79	11.64	9.6
Common Equity, 3 Yr. CAGR %	12.43	13.64	13.73	11.58	9.6
Cash From Operations, 3 Yr. CAGR %	59.02	19.32	-2.45	-8.95	-65.33
Capital Expenditures, 3 Yr. CAGR %	-9.97	-10.93	31.12	31.99	35.82
Levered Free Cash Flow, 3 Yr. CAGR %	74.05	18.98	-3.46	-12.28	-30.99
Unlevered Free Cash Flow, 3 Yr. CAGR %	74.06	19.01	-3.46	-12.28	-31.01
Dividend Per Share, 3 Yr. CAGR %	55.54	35.83	19.5	-1.68	-16.07
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	28.38	28.23	8.69	6.85	-2.3
Gross Profit, 5 Yr. CAGR %	34.44	36.6	17.02	13.75	2.05
EBITDA, 5 Yr. CAGR %	73.01	74.09	22.53	16.1	-3.82
EBITA, 5 Yr. CAGR %	81.1	82.4	23.22	16.2	-4.32
EBIT, 5 Yr. CAGR %	81.1	82.4	23.22	16.2	-4.32
Earnings From Cont. Operations, 5 Yr. CAGR %	96.22	36.03	25.16	20.32	1.51
Net Income, 5 Yr. CAGR %	96.24	36.03	25.4	20.39	1.51
Normalized Net Income, 5 Yr. CAGR %	98.67	66.42	24.89	19.71	0.65
Diluted EPS Before Extra, 5 Yr. CAGR %	96.57	36.5	26.16	21.14	1.98
Accounts Receivable, 5 Yr. CAGR %	29.64	5.94	11.41	3.67	-13.25
Inventory, 5 Yr. CAGR %	16.51	39.16	12.77	2.86	40.45
Net Property, Plant and Equip., 5 Yr. CAGR %	-0.97	-0.32	3.46	5.88	6.33
Total Assets, 5 Yr. CAGR %	13.54	12.63	11.81	13.27	11.93
Tangible Book Value, 5 Yr. CAGR %	10.07	10.63	11.49	13.14	12.1
Common Equity, 5 Yr. CAGR %	10.06	10.59	11.43	13.06	12.08
Cash From Operations, 5 Yr. CAGR %	61.81	72.25	16.23	22.06	-48.94
Capital Expenditures, 5 Yr. CAGR %	8.47	-6.22	18.22	8.47	14.07
Levered Free Cash Flow, 5 Yr. CAGR %	63.52	67.38	20.22	21.45	-23.2
Unlevered Free Cash Flow, 5 Yr. CAGR %	63.53	67.4	20.22	21.45	-23.2
Dividend Per Share, 5 Yr. CAGR %	71.42	36.4	25.81	21.1	1.94