Balance Sheet Amundi

Equities

AMUN

FR0004125920

Investment Management & Fund Operators

Market Closed - Euronext Paris Other stock markets 10:25:00 23/01/2026 pm IST			After hours 02:29:59 am
74.25 ^EUR	-0.47%		74.10	-0.20%

22/01	BNP Paribas to cut 20% of workforce at AM unit, source says	RE
21/01	German 30-year yields rise for fourth day amid Japan bonds volatility, geopolitics	RE

d569391716a4c0452cecddf4fa53dd9.3n9z4pugOdXw_aHL1jINEhXdo5Z77jfhqMPOmIbgrcw.ulJEtdfZW5uUsevyiVNdY0WQ5tQZoEDS65en0M6R6b-XNzSv-tENnN21lQ

Published financial data: AMUNDI

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	459.39Cr	580.99Cr	589.96Cr	567.81Cr	625.77Cr
Gain (Loss) on Sale of Investment, Total (Rev)	68.19L	84.03L	79.84L	62.72L	97.87L
Interest And Invest. Income (Rev)	1.49Cr	2.03Cr	3.15Cr	11Cr	17Cr
Other Revenues, Total	5.1Cr	8.42Cr	4.08Cr	20Cr	22Cr
Total Revenues	466.65Cr	592.27Cr	597.98Cr	599.53Cr	665.58Cr
Cost of Goods Sold, Total	209.5Cr	273.56Cr	286.95Cr	276.86Cr	307.62Cr
Gross Profit	257.16Cr	318.71Cr	311.03Cr	322.66Cr	357.96Cr
Selling General & Admin Expenses, Total	134.08Cr	153.42Cr	167.07Cr	170.6Cr	185.16Cr
Other Operating Expenses	2.29Cr	1.2Cr	1.2Cr	26.22L	98.32L
Other Operating Expenses, Total	136.38Cr	154.62Cr	168.27Cr	170.86Cr	186.14Cr
Operating Income	120.78Cr	164.1Cr	142.75Cr	151.8Cr	171.81Cr
Interest Expense, Total	-5.04Cr	-5.11Cr	-5.47Cr	-10Cr	-17Cr
Net Interest Expenses	-5.04Cr	-5.11Cr	-5.47Cr	-10Cr	-17Cr
Income (Loss) On Equity Invest.	6.6Cr	8.43Cr	8.82Cr	10Cr	12Cr
Other Non Operating Income (Expenses)	-	-	0	1T	1T
EBT, Excl. Unusual Items	122.34Cr	167.42Cr	146.1Cr	151.56Cr	166.78Cr
Merger & Related Restructuring Charges	-	-1.6Cr	-6.2Cr	-	-
Gain (Loss) On Sale Of Investments	1L	-2L	-69T	-	-
Gain (Loss) On Sale Of Assets	28T	-1L	40.01L	-49.32L	1L
EBT, Incl. Unusual Items	122.35Cr	165.79Cr	140.29Cr	151.07Cr	166.79Cr
Income Tax Expense	32Cr	29Cr	33Cr	35Cr	37Cr
Earnings From Continuing Operations	91Cr	136.61Cr	107.42Cr	115.99Cr	130.23Cr
Net Income to Company	91Cr	136.61Cr	107.42Cr	115.99Cr	130.23Cr
Minority Interest	28.26L	33.91L	-5L	49.42L	27.91L
Net Income - (IS)	91Cr	136.94Cr	107.37Cr	116.49Cr	130.51Cr
Net Income to Common Incl Extra Items	91Cr	136.94Cr	107.37Cr	116.49Cr	130.51Cr
Net Income to Common Excl. Extra Items	91Cr	136.94Cr	107.37Cr	116.49Cr	130.51Cr
Per Share Items
Net EPS - Basic	4.5	6.75	5.28	5.7	6.37
Basic EPS - Continuing Operations	4.5	6.75	5.28	5.7	6.37
Basic Weighted Average Shares Outstanding	20Cr	20Cr	20Cr	20Cr	20Cr
Net EPS - Diluted	4.5	6.75	5.28	5.7	6.37
Diluted EPS - Continuing Operations	4.5	6.75	5.28	5.7	6.37
Diluted Weighted Average Shares Outstanding	20Cr	20Cr	20Cr	20Cr	20Cr
Normalized Basic EPS	3.8	5.18	4.49	4.66	5.1
Normalized Diluted EPS	3.8	5.18	4.49	4.66	5.1
Dividend Per Share	2.9	4.1	4.1	4.1	4.25
Payout Ratio	-	42.76	77.41	71.3	64.01
Supplemental Items
EBITDA	123.71Cr	167.4Cr	146.61Cr	155.73Cr	176.71Cr
EBITA	121.99Cr	165.68Cr	144.59Cr	153.85Cr	174.95Cr
EBIT	120.78Cr	164.1Cr	142.75Cr	151.8Cr	171.81Cr
Effective Tax Rate - (Ratio)	25.87	17.6	23.43	23.22	21.92
Total Current Taxes	32Cr	45Cr	32Cr	36Cr	38Cr
Total Deferred Taxes	-4L	-16Cr	60.83L	-1Cr	-1.5Cr
Normalized Net Income	77Cr	104.97Cr	91Cr	95Cr	104.51Cr
Interest on Long-Term Debt	33.48L	23.38L	30.97L	33.85L	48.48L
Non-Cash Pension Expense	9L	4L	6L	11.48L	17.33L
Supplemental Operating Expense Items
Stock-Based Comp., SG&A Exp. (Total)	2.02Cr	-	-	-	-
Stock-Based Comp., Other (Total)	-	-	-	-	-
Total Stock-Based Compensation	2.02Cr	-	-	-	-

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	35T	95Cr	50Cr	52Cr	136.89Cr
Short Term Investments	1.34TCr	1.14TCr	1.24TCr	1.94TCr	1.96TCr
Trading Asset Securities, Total	309.02Cr	307.88Cr	251.75Cr	309.83Cr	336.31Cr
Total Cash And Short Term Investments	1.65TCr	1.54TCr	1.54TCr	2.3TCr	2.43TCr
Accounts Receivable, Total	53Cr	60Cr	54Cr	59Cr	58Cr
Other Receivables	116.51Cr	129.27Cr	195.53Cr	96Cr	111.73Cr
Notes Receivable	242.93Cr	200.04Cr	119.72Cr	193.52Cr	115.25Cr
Total Receivables	412.31Cr	389.34Cr	368.93Cr	349.04Cr	284.72Cr
Prepaid Expenses	27Cr	43Cr	47Cr	52Cr	51Cr
Total Current Assets	2.09TCr	1.97TCr	1.96TCr	2.7TCr	2.77TCr
Gross Property Plant And Equipment	67Cr	72Cr	62Cr	59Cr	61Cr
Accumulated Depreciation	-26Cr	-32Cr	-28Cr	-28Cr	-28Cr
Net Property Plant And Equipment	41Cr	40Cr	34Cr	31Cr	33Cr
Long-term Investments	90Cr	108.71Cr	128.26Cr	136.04Cr	217.49Cr
Goodwill	599.56Cr	670.36Cr	673.12Cr	670.77Cr	657.22Cr
Other Intangibles, Total	53Cr	52Cr	45Cr	39Cr	41Cr
Deferred Tax Assets Long-Term	13Cr	27Cr	25Cr	24Cr	22Cr
Other Long-Term Assets, Total	1T	-	-	1T	93Cr
Total Assets	2.89TCr	2.87TCr	2.86TCr	3.6TCr	3.83TCr
Liabilities
Accounts Payable, Total	76Cr	164.33Cr	95Cr	86Cr	192.38Cr
Accrued Expenses, Total	172.07Cr	138.77Cr	128.01Cr	126.5Cr	143.98Cr
Short-term Borrowings	8.94Cr	5.24Cr	13Cr	7.59Cr	6.15Cr
Current Portion of Long-Term Debt	185.86Cr	117.19Cr	72Cr	182.84Cr	149.34Cr
Current Portion of Leases	4.52Cr	3.87Cr	4.47Cr	4.12Cr	3.99Cr
Current Income Taxes Payable	11Cr	21Cr	13Cr	16Cr	17Cr
Other Current Liabilities	256.78Cr	237.31Cr	277.23Cr	288.32Cr	-
Total Current Liabilities	714.78Cr	688.16Cr	602.8Cr	710.72Cr	513.2Cr
Long-Term Debt	1.15TCr	1.06TCr	1.11TCr	1.71TCr	2.05TCr
Long-Term Leases	32Cr	32Cr	27Cr	25Cr	29Cr
Unearned Revenue Non Current	60.44L	45.82L	1.74Cr	1.51Cr	1.74Cr
Deferred Tax Liability Non Current	13Cr	13Cr	12Cr	9.66Cr	11Cr
Other Non Current Liabilities	7.41Cr	4.84Cr	1.58Cr	2.75Cr	23Cr
Total Liabilities	1.91TCr	1.8TCr	1.75TCr	2.46TCr	2.62TCr
Common Stock, Total	51Cr	51Cr	51Cr	51Cr	51Cr
Additional Paid In Capital	851.62Cr	254.23Cr	256.85Cr	259.64Cr	263.04Cr
Retained Earnings	91Cr	136.94Cr	107.37Cr	116.49Cr	130.51Cr
Treasury Stock	-4.16Cr	-1.67Cr	-7.1Cr	-6.64Cr	-12Cr
Comprehensive Income and Other	-20Cr	626.8Cr	694.5Cr	716.26Cr	767.31Cr
Total Common Equity	969.52Cr	1.07TCr	1.1TCr	1.14TCr	1.2TCr
Minority Interest	5.36Cr	5.62Cr	5.52Cr	5.37Cr	5.24Cr
Total Equity	974.88Cr	1.07TCr	1.11TCr	1.14TCr	1.21TCr
Total Liabilities And Equity	2.89TCr	2.87TCr	2.86TCr	3.6TCr	3.83TCr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	20Cr	20Cr	20Cr	20Cr	20Cr
ECS Total Common Shares Outstanding	20Cr	20Cr	20Cr	20Cr	20Cr
Book Value / Share	48.02	52.61	54.44	55.9	59
Tangible Book Value	316.91Cr	344.84Cr	384.32Cr	427.62Cr	501.61Cr
Tangible Book Value Per Share	15.7	17	18.98	21.02	24.66
Total Debt	1.38TCr	1.22TCr	1.23TCr	1.93TCr	2.24TCr
Net Debt	-274.56Cr	-322.69Cr	-314.62Cr	-371.27Cr	-195.36Cr
Debt Equivalent of Unfunded Proj. Benefit Obligation	7.22Cr	5.93Cr	2.99Cr	4.88Cr	2.82Cr
Minority Interest, Total (Incl. Fin. Div)	5.36Cr	5.62Cr	5.52Cr	5.37Cr	5.24Cr
Equity Method Investments, Total	29Cr	39Cr	44Cr	50Cr	62Cr
Account Code - Inventory Valuation	3	3	3	3	3
Full Time Employees	4.35T	4.55T	5.38T	5.4T	5.58T
Part Time Employees	353	337	-	-	-

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	91Cr	136.94Cr	107.37Cr	116.49Cr	130.51Cr
Depreciation & Amortization - CF	6.54Cr	6.48Cr	7.04Cr	6.48Cr	6.61Cr
Amortization of Goodwill and Intangible Assets - (CF)	1.21Cr	1.58Cr	1.83Cr	2.04Cr	3.14Cr
Depreciation & Amortization, Total	7.75Cr	8.07Cr	8.88Cr	8.53Cr	9.74Cr
(Gain) Loss From Sale Of Asset	-28T	1L	-40.01L	49.66L	-51T
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	-
Asset Writedown & Restructuring Costs	-66.7L	-2.25Cr	28.91L	-57.31L	-1.83Cr
(Income) Loss On Equity Investments - (CF)	-6.6Cr	-8.43Cr	-8.82Cr	-10Cr	-12Cr
Other Operating Activities, Total	30Cr	29Cr	37Cr	39Cr	42Cr
Change In Income Taxes	-34Cr	-36Cr	-46Cr	-26Cr	-35Cr
Change in Other Net Operating Assets	39Cr	68Cr	-116.49Cr	27Cr	26Cr
Cash from Operations	126.41Cr	195.51Cr	-18Cr	154.35Cr	159.03Cr
Capital Expenditure	-5.64Cr	-4.73Cr	-5.02Cr	-5.34Cr	-6.86Cr
Cash Acquisitions	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-36Cr	-60Cr	6L	3.33Cr	-32Cr
Other Investing Activities, Total	-	-1T	-	-	-1T
Cash from Investing	-41Cr	-65Cr	-4.96Cr	-2.02Cr	-39Cr
Issuance of Common Stock	1.84Cr	2.46Cr	2.84Cr	3.57Cr	3.61Cr
Repurchase of Common Stock	-21.14L	-25.15L	-5.64Cr	-	-7.21Cr
Common Dividends Paid	-	-59Cr	-83Cr	-83Cr	-84Cr
Common & Preferred Stock Dividends Paid	-	-59Cr	-83Cr	-83Cr	-84Cr
Other Financing Activities, Total	-12Cr	-12Cr	-12Cr	-5.05Cr	-6Cr
Cash from Financing	-11Cr	-68Cr	-98Cr	-85Cr	-93Cr
Foreign Exchange Rate Adjustments	-2.23Cr	2.66Cr	17.11L	-2.7Cr	1.02Cr
Miscellaneous Cash Flow Adjustments	-	-	-1T	-	-
Net Change in Cash	72Cr	65Cr	-121.19Cr	65Cr	28Cr
Supplemental Items
Cash Income Tax Paid (Refund)	34Cr	36Cr	46Cr	26Cr	35Cr
Levered Free Cash Flow	-87Cr	156.73Cr	59Cr	111.76Cr	228.82Cr
Unlevered Free Cash Flow	-84Cr	159.92Cr	62Cr	118.28Cr	239.68Cr
Change In Net Working Capital	163.61Cr	-54Cr	31Cr	-20Cr	-129.42Cr

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	2.84	3.56	3.11	2.94	2.89
Return on Total Capital	3.58	4.42	3.86	3.51	3.19
Return On Equity %	9.73	13.34	9.85	10.31	11.09
Return on Common Equity	9.79	13.45	9.9	10.4	11.17
Margin Analysis
Gross Profit Margin %	55.11	53.81	52.01	53.82	53.78
SG&A Margin	28.73	25.9	27.94	28.46	27.82
EBITDA Margin %	26.51	28.26	24.52	25.97	26.55
EBITA Margin %	26.14	27.97	24.18	25.66	26.29
EBIT Margin %	25.88	27.71	23.87	25.32	25.81
Income From Continuing Operations Margin %	19.44	23.06	17.96	19.35	19.57
Net Income Margin %	19.5	23.12	17.96	19.43	19.61
Net Avail. For Common Margin %	19.5	23.12	17.96	19.43	19.61
Normalized Net Income Margin	16.45	17.72	15.26	15.88	15.7
Levered Free Cash Flow Margin	-18.67	26.46	9.84	18.64	34.38
Unlevered Free Cash Flow Margin	-18	27	10.41	19.73	36.01
Asset Turnover
Asset Turnover	0.18	0.21	0.21	0.19	0.18
Fixed Assets Turnover	15.15	14.68	16.16	18.43	20.83
Receivables Turnover (Average Receivables)	11.21	10.29	10.38	10.05	10.69
Short Term Liquidity
Current Ratio	2.93	2.87	3.25	3.8	5.39
Quick Ratio	2.55	2.52	2.97	3.45	5.07
Operating Cash Flow to Current Liabilities	0.18	0.28	-0.03	0.22	0.31
Days Sales Outstanding (Average Receivables)	32.64	35.46	35.17	36.32	34.24
Average Days Payable Outstanding	121.63	203.69	164.98	116.69	202.34
Long Term Solvency
Total Debt/Equity	141.32	113.64	110.61	168.85	185.47
Total Debt / Total Capital	58.56	53.19	52.52	62.8	64.97
LT Debt/Equity	120.87	101.86	102.5	151.82	172.24
Long-Term Debt / Total Capital	50.09	47.68	48.67	56.47	60.34
Total Liabilities / Total Assets	66.25	62.65	61.28	68.28	68.53
EBIT / Interest Expense	23.98	32.12	26.08	14.54	9.89
EBITDA / Interest Expense	25.52	33.7	27.71	15.36	10.45
(EBITDA - Capex) / Interest Expense	24.4	32.77	26.79	14.85	10.06
Total Debt / EBITDA	10.72	7.08	8.08	12.03	12.31
Net Debt / EBITDA	-2.14	-1.87	-2.07	-2.32	-1.08
Total Debt / (EBITDA - Capex)	11.21	7.28	8.36	12.44	12.8
Net Debt / (EBITDA - Capex)	-2.23	-1.93	-2.15	-2.4	-1.12
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-4.32	26.92	0.96	0.26	11.02
Gross Profit, 1 Yr. Growth %	-3.55	23.94	-2.41	3.74	10.94
EBITDA, 1 Yr. Growth %	-5.53	35.32	-12.42	6.23	13.47
EBITA, 1 Yr. Growth %	-5.59	35.82	-12.73	6.41	13.72
EBIT, 1 Yr. Growth %	-5.55	35.87	-13.01	6.34	13.18
Earnings From Cont. Operations, 1 Yr. Growth %	-5.46	50.62	-21.36	7.98	12.28
Net Income, 1 Yr. Growth %	-5.16	50.52	-21.6	8.49	12.04
Normalized Net Income, 1 Yr. Growth %	-5.18	36.78	-13.07	4.35	9.76
Diluted EPS Before Extra, 1 Yr. Growth %	-5.37	50.09	-21.83	8.07	11.72
Accounts Receivable, 1 Yr. Growth %	81.89	13.55	-10.58	10.54	-2.7
Net Property, Plant and Equip., 1 Yr. Growth %	98.65	-3.01	-13.7	-10.24	7.7
Total Assets, 1 Yr. Growth %	19.07	-0.59	-0.35	25.84	6.36
Tangible Book Value, 1 Yr. Growth %	17.24	8.81	11.45	11.27	17.3
Common Equity, 1 Yr. Growth %	8.93	10.06	3.33	3.11	5.57
Cash From Operations, 1 Yr. Growth %	28.73	54.66	-109.4	-939.8	3.04
Capital Expenditures, 1 Yr. Growth %	24.42	-16.11	6.08	6.44	28.48
Levered Free Cash Flow, 1 Yr. Growth %	-151.82	-275.77	-61.98	96.75	-299.81
Unlevered Free Cash Flow, 1 Yr. Growth %	-149.39	-285.92	-60.58	96.41	-321.93
Dividend Per Share, 1 Yr. Growth %	-	41.38	0	0	3.66
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-1.91	10.2	13.2	0.61	5.5
Gross Profit, 2 Yr. CAGR %	0.77	9.33	9.98	0.62	7.28
EBITDA, 2 Yr. CAGR %	0.79	13.07	8.86	-3.55	9.79
EBITA, 2 Yr. CAGR %	0.7	13.24	8.87	-3.64	10
EBIT, 2 Yr. CAGR %	0.74	13.28	8.72	-3.82	9.71
Earnings From Cont. Operations, 2 Yr. CAGR %	3	19.33	8.83	-7.85	10.11
Net Income, 2 Yr. CAGR %	3.15	19.48	8.64	-7.77	10.25
Normalized Net Income, 2 Yr. CAGR %	0.39	13.88	9.05	-4.76	7.02
Diluted EPS Before Extra, 2 Yr. CAGR %	3	19.18	8.31	-8.09	9.88
Accounts Receivable, 2 Yr. CAGR %	-2.07	43.71	0.76	-0.58	3.71
Net Property, Plant and Equip., 2 Yr. CAGR %	210.01	38.81	-8.51	-11.99	-1.68
Total Assets, 2 Yr. CAGR %	17.46	8.8	-0.47	11.98	15.69
Tangible Book Value, 2 Yr. CAGR %	17.68	12.95	10.12	11.36	14.24
Common Equity, 2 Yr. CAGR %	6.62	9.5	6.64	3.22	4.34
Cash From Operations, 2 Yr. CAGR %	45.89	41.1	-61.87	-11.15	194.16
Capital Expenditures, 2 Yr. CAGR %	73.48	2.16	-5.67	6.26	16.94
Levered Free Cash Flow, 2 Yr. CAGR %	-3.99	-3.46	-18.78	-15.01	100.72
Unlevered Free Cash Flow, 2 Yr. CAGR %	-5.06	-3.02	-14.94	-13.45	99.5
Dividend Per Share, 2 Yr. CAGR %	0	-	18.9	0	1.81
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	4.31	6.89	7.03	8.71	3.97
Gross Profit, 3 Yr. CAGR %	4.15	7.97	5.27	7.86	3.95
EBITDA, 3 Yr. CAGR %	3.62	11.19	3.84	7.97	1.82
EBITA, 3 Yr. CAGR %	3.55	11.26	3.82	8.04	1.83
EBIT, 3 Yr. CAGR %	3.5	11.3	3.74	7.92	1.54
Earnings From Cont. Operations, 3 Yr. CAGR %	10.01	16.91	3.84	8.55	-1.58
Net Income, 3 Yr. CAGR %	10.12	17	3.83	8.59	-1.59
Normalized Net Income, 3 Yr. CAGR %	3.62	11.29	4.08	7.45	-0.15
Diluted EPS Before Extra, 3 Yr. CAGR %	8.31	16.77	3.55	8.23	-1.91
Accounts Receivable, 3 Yr. CAGR %	0.5	2.88	22.69	3.92	-1.29
Net Property, Plant and Equip., 3 Yr. CAGR %	109.38	110.46	18.47	-9.09	-5.86
Total Assets, 3 Yr. CAGR %	15.36	11.11	5.66	7.62	10.08
Tangible Book Value, 3 Yr. CAGR %	18.53	14.65	12.45	10.5	13.3
Common Equity, 3 Yr. CAGR %	5.74	7.76	7.4	5.45	4
Cash From Operations, 3 Yr. CAGR %	-14.46	48.76	-42.8	6.88	-6.65
Capital Expenditures, 3 Yr. CAGR %	40.65	36.16	3.45	-1.79	13.2
Levered Free Cash Flow, 3 Yr. CAGR %	-26.57	18.35	-29.54	7.82	13.94
Unlevered Free Cash Flow, 3 Yr. CAGR %	-27.6	19.73	-28.47	11.2	14.92
Dividend Per Share, 3 Yr. CAGR %	5.07	12.24	-	12.24	1.2
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	10.46	16.69	7.78	4.33	6.42
Gross Profit, 5 Yr. CAGR %	8.98	13.55	6.44	4.97	6.07
EBITDA, 5 Yr. CAGR %	9.15	15.22	5.68	5.04	6.18
EBITA, 5 Yr. CAGR %	9.14	15.27	5.65	5.04	6.25
EBIT, 5 Yr. CAGR %	9.04	15.17	5.55	4.99	6.08
Earnings From Cont. Operations, 5 Yr. CAGR %	11.77	19.14	9.54	6.29	6.3
Net Income, 5 Yr. CAGR %	11.9	19.23	9.52	6.38	6.35
Normalized Net Income, 5 Yr. CAGR %	9.21	15.25	5.76	4.57	5.25
Diluted EPS Before Extra, 5 Yr. CAGR %	7.67	14.74	8.31	6.11	6.04
Accounts Receivable, 5 Yr. CAGR %	1.09	3.89	0.61	1.48	14.71
Net Property, Plant and Equip., 5 Yr. CAGR %	55.99	57.37	50.35	48.49	9.95
Total Assets, 5 Yr. CAGR %	17.44	15.59	8.74	11.46	9.56
Tangible Book Value, 5 Yr. CAGR %	-0.79	0.43	15.09	13.32	13.16
Common Equity, 5 Yr. CAGR %	8.64	9.94	6.1	5.92	6.16
Cash From Operations, 5 Yr. CAGR %	29.92	35.04	-38.08	21.05	10.12
Capital Expenditures, 5 Yr. CAGR %	26.96	14.86	19.88	23.31	8.65
Levered Free Cash Flow, 5 Yr. CAGR %	32.52	17.86	-23.2	3.4	6.35
Unlevered Free Cash Flow, 5 Yr. CAGR %	30.32	18.11	-22.41	4.88	7.11
Dividend Per Share, 5 Yr. CAGR %	7.18	13.26	10.4	7.17	-