Income Statement Beazley plc

Stocks

BEZ

GB00BYQ0JC66

Property & Casualty Insurance

Market Closed - London S.E. Other stock markets 09:05:09 15/07/2026 pm IST			5-day change	1st Jan Change
1,287.50 ^GBX	-0.08%		0.00%	+54.75%

08/07	European Commission Clears Zurich Insurance's Purchase of Beazley	MT
17/06	Swiss stocks - Factors to watch on June 17	RE

117026ec363fc378.bz1gkkztPzKg7x9VjcHtV-R2y9F81-wEU4gjIQdumo0.BAgJ6h6UfgPSinoGvLm_b6UZgOYjkdhzZf5QZlU029deXBfCfJcGYuW7bA

Published financial data: BEAZLEY PLC

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Premiums and Annuity Revenues	314.73Cr	361.42Cr	431.51Cr	491.32Cr	515.84Cr
Total Interest And Dividend Income	7.06Cr	9.47Cr	45Cr	66Cr	49Cr
Gain (Loss) on Sale of Investments, Total (Rev)	4.58Cr	-27Cr	26Cr	23Cr	22Cr
Other Revenues, Total	2.81Cr	3.21Cr	7.85Cr	11Cr	7.34Cr
Total Revenues	329.18Cr	346.66Cr	509.95Cr	591.02Cr	594.31Cr
Policy Benefits	182.62Cr	195.64Cr	215.11Cr	267.31Cr	288.91Cr
Policy Acquisition / Underwriting Costs, Total	82Cr	95Cr	91Cr	100.92Cr	110.09Cr
Selling General & Admin Expenses, Total	28Cr	30Cr	37Cr	39Cr	43Cr
Other Operating Expenses	-	-	-18L	-51L	-7L
Total Operating Expenses	293.1Cr	321.22Cr	342.99Cr	406.58Cr	441.53Cr
Operating Income	36Cr	25Cr	166.96Cr	184.44Cr	152.78Cr
Interest Expense, Total	-3.89Cr	-3.87Cr	-42Cr	-41Cr	-38Cr
Income (Loss) on Equity Invest.	-	-	-	-	-
Currency Exchange Gains (Loss)	-72L	-2.4Cr	45L	-91L	-33L
Other Non Operating Income (Expenses)	-	-7L	-	-	-
EBT, Excl. Unusual Items	31Cr	19Cr	125.44Cr	142.35Cr	114.65Cr
Gain (Loss) on Sale of Assets	5.44Cr	-	-	-	-
Other Unusual Items	1L	-	-	-	-
EBT, Incl. Unusual Items	37Cr	19Cr	125.44Cr	142.35Cr	114.65Cr
Income Tax Expense	6.05Cr	3.02Cr	23Cr	29Cr	23Cr
Earnings From Continuing Operations	31Cr	16Cr	102.68Cr	113.03Cr	91Cr
Net Income to Company	31Cr	16Cr	102.68Cr	113.03Cr	91Cr
Net Income - (IS)	31Cr	16Cr	102.68Cr	113.03Cr	91Cr
Net Income to Common Incl Extra Items	31Cr	16Cr	102.68Cr	113.03Cr	91Cr
Net Income to Common Excl. Extra Items	31Cr	16Cr	102.68Cr	113.03Cr	91Cr
Per Share Items
Net EPS - Basic	0.51	0.26	1.55	1.75	1.49
Basic EPS - Continuing Operations	0.51	0.26	1.55	1.75	1.49
Basic Weighted Average Shares Outstanding	61Cr	61Cr	66Cr	65Cr	61Cr
Net EPS - Diluted	0.5	0.26	1.51	1.7	1.45
Diluted EPS - Continuing Operations	0.5	0.26	1.51	1.7	1.45
Diluted Weighted Average Shares Outstanding	61Cr	62Cr	68Cr	66Cr	63Cr
Normalized Basic EPS	0.32	0.2	1.18	1.38	1.17
Normalized Diluted EPS	0.32	0.19	1.16	1.34	1.14
Dividend Per Share	0.17	0.16	0.18	0.31	0.34
Payout Ratio	-	64.05	10.49	10.66	23.1
American Depositary Receipts Ratio (ADR)	2	2	2	2	2
Supplemental Items
EBITDA	37Cr	26Cr	170.29Cr	186.09Cr	154.82Cr
EBITA	37Cr	26Cr	168.58Cr	184.44Cr	152.78Cr
EBIT	36Cr	25Cr	166.96Cr	184.44Cr	152.78Cr
EBITDAR	38Cr	26Cr	-	-	-
Total Revenues (As Reported)	334.63Cr	346.66Cr	-	-	-
Effective Tax Rate - (Ratio)	16.39	15.81	18.14	20.6	20.33
Total Current Taxes	5.65Cr	4.33Cr	12Cr	25Cr	21Cr
Total Deferred Taxes	40L	-1.31Cr	10Cr	4.66Cr	2.21Cr
Normalized Net Income	20Cr	12Cr	78Cr	89Cr	72Cr
Interest on Long-Term Debt	3.89Cr	3.87Cr	3.47Cr	3.93Cr	4.09Cr
Non-Cash Pension Expense	-	-3L	-2L	-1L	-1L
Supplemental Operating Expense Items
General and Administrative Expenses	28Cr	30Cr	-	-	-
Net Rental Expense, Total	52L	43L	-	-	-
Imputed Operating Lease Interest Expense	25.14L	20.9L	-	-	-
Imputed Operating Lease Depreciation	26.86L	22.1L	-	-	-
Stock-Based Comp., Other (Total)	1.16Cr	1.57Cr	3.38Cr	4.01Cr	5.62Cr
Total Stock-Based Compensation	1.16Cr	1.57Cr	3.38Cr	4.01Cr	5.62Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Investment In Equity and Preferred Securities, Total	6L	4L	3L	2L	2L
Trading Asset Securities, Total	727.59Cr	831.09Cr	965.55Cr	1.06TCr	1.06TCr
Total investments	727.65Cr	831.13Cr	965.58Cr	1.06TCr	1.06TCr
Cash And Equivalents	59Cr	65Cr	59Cr	50Cr	110.56Cr
Reinsurance Recoverable - (IS)	238.64Cr	328.66Cr	242.67Cr	266.66Cr	302.38Cr
Other Receivables - (Insurance Template)	181.47Cr	201.98Cr	41Cr	70Cr	64Cr
Deferred Policy Acquisition Costs - (BS)	48Cr	55Cr	-	-	-
Gross Property Plant And Equipment	12Cr	11Cr	-	-	-
Accumulated Depreciation	-2.83Cr	-3.18Cr	-	-	-
Net Property Plant And Equipment	9.47Cr	7.54Cr	7.53Cr	7.87Cr	8.5Cr
Goodwill	6.2Cr	6.2Cr	6.2Cr	6.2Cr	6.2Cr
Other Intangibles, Total	6.15Cr	6.68Cr	10Cr	14Cr	16Cr
Restricted Cash	-	-	22Cr	39Cr	26Cr
Other Current Assets, Total	76L	3.47Cr	6.64Cr	9.42Cr	6.18Cr
Deferred Tax Assets Long-Term (Collected)	1.63Cr	3.52Cr	4.69Cr	19Cr	18Cr
Other Long-Term Assets, Total	1.81Cr	46L	45L	40L	41L
Total Assets	1.28TCr	1.51TCr	1.37TCr	1.54TCr	1.62TCr
Liabilities
Accrued Expenses, Total	23Cr	28Cr	9.89Cr	7.91Cr	2.39Cr
Insurance And Annuity Liabilities	-	-	799.22Cr	881.43Cr	949.42Cr
Unpaid Claims	639.91Cr	738.25Cr	-	-	-
Unearned Premiums	247.27Cr	297.17Cr	-	-	-
Reinsurance Payable - (BS)	66Cr	89Cr	33Cr	30Cr	48Cr
Current Portion of Long-Term Debt	71L	1.45Cr	63L	2.73Cr	1.05Cr
Current Portion of Leases	1.06Cr	96L	1.35Cr	1.16Cr	1.05Cr
Long-Term Debt	55Cr	55Cr	55Cr	55Cr	55Cr
Long-Term Leases	7.37Cr	6.31Cr	6.31Cr	5.53Cr	6.71Cr
Current Income Taxes Payable	2.45Cr	86L	1.37Cr	2.79Cr	2.9Cr
Other Current Liabilities - (Brok / FS / Ins. / REIT Template)	25Cr	36Cr	51Cr	56Cr	27Cr
Pension & Other Post Retirement Benefits	-	-	-	-	-
Deferred Tax Liability Non-Current	-	-	20Cr	39Cr	39Cr
Other Non Current Liabilities	-	-	-	-	-
Total Liabilities	1.07TCr	1.25TCr	978.33Cr	1.08TCr	1.13TCr
Common Stock, Total	4.29Cr	4.66Cr	4.67Cr	4.46Cr	4.19Cr
Additional Paid In Capital	53L	97L	1.06Cr	1.79Cr	2.08Cr
Retained Earnings	218.38Cr	263.42Cr	394.17Cr	463.54Cr	485.91Cr
Comprehensive Income and Other	-10Cr	-12Cr	-12Cr	-9.11Cr	-5.04Cr
Total Common Equity	213.08Cr	257.35Cr	388.21Cr	460.68Cr	487.14Cr
Total Equity	213.08Cr	257.35Cr	388.21Cr	460.68Cr	487.14Cr
Total Liabilities And Equity	1.28TCr	1.51TCr	1.37TCr	1.54TCr	1.62TCr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	61Cr	67Cr	66Cr	63Cr	59Cr
ECS Total Common Shares Outstanding	61Cr	67Cr	66Cr	63Cr	59Cr
Book Value / Share	3.52	3.87	5.86	7.31	8.27
Tangible Book Value	200.73Cr	244.47Cr	371.68Cr	440.88Cr	464.75Cr
Tangible Book Value Per Share	3.31	3.67	5.61	7	7.89
Tangible Book Value Per Share (As Reported)	3.31	4	5.72	7	7.89
Total Debt	64Cr	64Cr	63Cr	64Cr	64Cr
Net Debt	4.72Cr	-1.73Cr	3.79Cr	15Cr	-47Cr
Debt Equivalent of Unfunded Proj. Benefit Obligation	-1.81Cr	-46L	-45L	-40L	-41L
Debt Equivalent Oper. Leases	4.16Cr	3.44Cr	-	-	-
Equity Method Investments, Total	6L	4L	3L	2L	2L
Account Code - Inventory Valuation	3	3	3	3	3
Machinery, Total	4.75Cr	4.67Cr	-	-	-
Full Time Employees	1.68T	1.96T	2.32T	2.42T	2.56T

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	31Cr	16Cr	102.68Cr	113.03Cr	91Cr
Depreciation, Depletion & Amortization	1.99Cr	1.56Cr	3Cr	2.8Cr	2.96Cr
Amortization of Goodwill and Intangible Assets - (CF)	81L	7L	1.62Cr	-	-
Total Depreciation, Depletion & Amortization	2.8Cr	1.63Cr	4.62Cr	2.8Cr	2.96Cr
Amortization of Deferred Charges, Total	1.24Cr	1.43Cr	-	1.11Cr	2.43Cr
(Gain) Loss on Sale of Investments - (CF)	-4.58Cr	27Cr	-33Cr	-23Cr	-22Cr
Deferred Policy Acquisition Costs - (CF)	-9.29Cr	-7.23Cr	-	-	-
(Income) Loss On Equity Investments - (CF)	-	-	-	-	-
Stock-Based Compensation (CF)	1.1Cr	1.57Cr	-	-	-
Provision and Write-off of Bad Debts	-33L	1.78Cr	-	-	-
Change in Accounts Receivable	-95Cr	-110.55Cr	55Cr	63Cr	51Cr
Change in insurance Reserves / Liabilities	190.08Cr	186.86Cr	-	-	-
Change in Other Net Operating Assets (Collected)	-	-	-6.35Cr	-29Cr	-20Cr
Other Operating Activities	7L	-9.33Cr	-84Cr	-64Cr	26Cr
Cash from Operations	116.95Cr	109.68Cr	39Cr	63Cr	131.48Cr
Capital Expenditure	-45L	-10L	-43L	-1.78Cr	-1.34Cr
Cash Acquisitions	-	-	-	-	-
Divestitures	5.44Cr	-	-	-	-
Purchase / Sale of Intangible Assets	-1.77Cr	-2.27Cr	-5.09Cr	-4.5Cr	-5.35Cr
Investment in Marketable and Equity Securities, Total	-94Cr	-132.01Cr	-	-	-
Other Investing Activities, Total	7.06Cr	9.42Cr	-	-	-
Cash from Investing	-84Cr	-124.96Cr	-5.52Cr	-6.28Cr	-6.69Cr
Long-Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	-	-	-	-	-
Long-Term Debt Repaid, Total	-1.28Cr	-1.16Cr	-1.2Cr	-1.18Cr	-84L
Total Debt Repaid	-1.28Cr	-1.16Cr	-1.2Cr	-1.18Cr	-84L
Issuance of Common Stock	-	40Cr	-	-	-
Repurchase of Common Stock	-	-1.78Cr	-3.36Cr	-34Cr	-54Cr
Common Dividends Paid	-	-10Cr	-11Cr	-12Cr	-21Cr
Common & Preferred Stock Dividends Paid	-	-10Cr	-11Cr	-12Cr	-21Cr
Special Dividend Paid	-	-	-	-	-
Other Financing Activities, Total	-3.52Cr	-3.63Cr	-3.75Cr	-3.93Cr	-4.09Cr
Cash from Financing	-4.8Cr	24Cr	-19Cr	-52Cr	-80Cr
Foreign Exchange Rate Adjustments	-	-2.22Cr	1.26Cr	1.33Cr	3.55Cr
Net Change in Cash	28Cr	6.07Cr	16Cr	6.98Cr	49Cr
Supplemental Items
Cash Interest Paid	3.52Cr	3.63Cr	3.75Cr	3.93Cr	4.09Cr
Cash Income Tax Paid (Refund)	2.22Cr	6.11Cr	11Cr	30Cr	26Cr
Net Debt Issued / Repaid	-1.28Cr	-1.16Cr	-1.2Cr	-1.18Cr	-84L
Levered Free Cash Flow	28Cr	-16Cr	-77Cr	-71Cr	26Cr
Unlevered Free Cash Flow	31Cr	-13Cr	-51Cr	-46Cr	50Cr
Change In Net Working Capital	-5.3Cr	31Cr	157.41Cr	162.49Cr	50Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	1.93	1.14	8.22	7.93	6.04
Return on Total Capital	8.63	5.32	25.75	23.61	17.75
Return On Equity %	15.67	6.84	30.04	26.63	19.27
Return on Common Equity	15.67	6.84	30.04	26.63	19.27
Margin Analysis
Gross Profit Margin %	19.56	16.1	39.88	37.7	32.86
SG&A Margin	8.6	8.76	7.17	6.58	7.17
EBITDA Margin %	11.36	7.45	33.39	31.49	26.05
EBITA Margin %	11.21	7.36	33.06	31.21	25.71
EBIT Margin %	10.96	7.34	32.74	31.21	25.71
Income From Continuing Operations Margin %	9.38	4.64	20.14	19.12	15.37
Net Income Margin %	9.38	4.64	20.14	19.12	15.37
Net Avail. For Common Margin %	9.38	4.64	20.14	19.12	15.37
Normalized Net Income Margin	5.98	3.44	15.37	15.05	12.06
Levered Free Cash Flow Margin	8.63	-4.54	-15.06	-12.07	4.44
Unlevered Free Cash Flow Margin	9.37	-3.84	-9.92	-7.71	8.42
Asset Turnover
Asset Turnover	0.28	0.25	0.4	0.41	0.38
Fixed Assets Turnover	32.79	40.76	67.68	76.76	72.61
Receivables Turnover (Average Receivables)	2.03	2.11	51.35	91.65	297.46
Short Term Liquidity
Current Ratio	1.2	1.2	20.77	21.06	46.28
Quick Ratio	0.96	0.92	16.55	16.63	36.41
Operating Cash Flow to Current Liabilities	0.12	0.09	0.61	0.89	3.88
Days Sales Outstanding (Average Receivables)	179.44	172.6	7.11	3.99	1.23
Average Days Payable Outstanding	889.57	962.3	-	-	-
Long Term Solvency
Total Debt/Equity	29.99	24.68	16.26	13.96	13.08
Total Debt / Total Capital	23.07	19.8	13.99	12.25	11.57
LT Debt/Equity	29.16	23.75	15.75	13.11	12.65
Long-Term Debt / Total Capital	22.43	19.04	13.55	11.51	11.19
Total Liabilities / Total Assets	83.36	82.96	71.59	70.12	69.92
EBIT / Interest Expense	9.28	6.57	3.98	4.48	4.04
EBITDA / Interest Expense	9.99	6.99	4.09	4.55	4.12
(EBITDA - Capex) / Interest Expense	9.88	6.97	4.08	4.5	4.08
Total Debt / EBITDA	1.64	2.35	0.37	0.34	0.41
Net Debt / EBITDA	0.12	-0.06	0.02	0.08	-0.3
Total Debt / (EBITDA - Capex)	1.66	2.36	0.37	0.35	0.41
Net Debt / (EBITDA - Capex)	0.12	-0.06	0.02	0.08	-0.3
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	13.08	5.31	25.23	15.9	0.56
Gross Profit, 1 Yr. Growth %	200.98	-13.33	105.85	9.55	-12.33
EBITDA, 1 Yr. Growth %	-3.91T	-30.89	106.59	10.33	-16.8
EBITA, 1 Yr. Growth %	-2.94T	-30.87	108.46	10.47	-17.17
EBIT, 1 Yr. Growth %	-1.77T	-29.51	110.17	10.47	-17.17
Earnings From Cont. Operations, 1 Yr. Growth %	-769.63	-47.91	112.46	10.08	-19.19
Net Income, 1 Yr. Growth %	-769.63	-47.91	112.46	10.08	-19.19
Normalized Net Income, 1 Yr. Growth %	-721.94	-39.33	114.79	13.48	-19.46
Diluted EPS Before Extra, 1 Yr. Growth %	-726.08	-48.51	94.1	12.55	-15.02
Net Property, Plant and Equip., 1 Yr. Growth %	-10.74	-20.38	-0.13	4.52	8
Accounts Receivable, 1 Yr. Growth %	15.55	6.82	20.69	-80.1	-11.88
Total Assets, 1 Yr. Growth %	20.96	17.89	16.67	12.83	5.02
Common Equity, 1 Yr. Growth %	17.76	20.78	31.37	18.67	5.74
Tangible Book Value, 1 Yr. Growth %	19.25	21.79	31.51	18.62	5.41
Cash From Operations, 1 Yr. Growth %	145.28	-6.22	-404.57	61.47	107.09
Capital Expenditures, 1 Yr. Growth %	-65.12	-77.78	330	313.95	-24.72
Levered Free Cash Flow, 1 Yr. Growth %	-303.1	-155.37	-91.2	-7.16	-137.03
Unlevered Free Cash Flow, 1 Yr. Growth %	-368.79	-143.16	-94.12	-9.9	-209.84
Dividend Per Share, 1 Yr. Growth %	-	-6.88	11.2	73.04	7.51
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	11.74	9.12	24.46	20.47	7.95
Gross Profit, 2 Yr. CAGR %	9.33	61.53	77.71	50.17	-2
EBITDA, 2 Yr. CAGR %	10.67	413.49	113.41	50.25	-4.19
EBITA, 2 Yr. CAGR %	10.38	342.98	113.74	51.02	-4.34
EBIT, 2 Yr. CAGR %	10.72	243.19	115.09	52.37	-4.34
Earnings From Cont. Operations, 2 Yr. CAGR %	14.83	86.76	82.38	52.93	-5.68
Net Income, 2 Yr. CAGR %	14.83	86.76	82.38	52.93	-5.68
Normalized Net Income, 2 Yr. CAGR %	8.42	94.29	99.62	56.12	-4.4
Diluted EPS Before Extra, 2 Yr. CAGR %	6.92	79.55	73.49	47.8	-2.2
Net Property, Plant and Equip., 2 Yr. CAGR %	45.39	-15.7	-10.83	2.16	6.25
Accounts Receivable, 2 Yr. CAGR %	27.22	11.1	-75.54	-50.99	-58.12
Total Assets, 2 Yr. CAGR %	20.14	19.42	3.3	14.73	8.86
Common Equity, 2 Yr. CAGR %	14.5	19.26	34.98	24.86	12.02
Tangible Book Value, 2 Yr. CAGR %	15.56	20.52	36.08	24.9	11.82
Cash From Operations, 2 Yr. CAGR %	59.41	51.67	-42.02	121.76	82.86
Capital Expenditures, 2 Yr. CAGR %	-15.48	-72.16	-2.25	321.9	76.53
Levered Free Cash Flow, 2 Yr. CAGR %	27.29	6.06	64.44	-71.41	-41.38
Unlevered Free Cash Flow, 2 Yr. CAGR %	39.7	7.72	28.07	-76.99	-0.56
Dividend Per Share, 2 Yr. CAGR %	3.55	-	1.76	38.71	36.39
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	15.21	9.55	20.55	21.54	13.43
Gross Profit, 3 Yr. CAGR %	21.08	1.19	111.84	51.25	25.51
EBITDA, 3 Yr. CAGR %	44.89	-5.4	458.03	70.74	23.38
EBITA, 3 Yr. CAGR %	45.08	-5.55	406.16	70.98	23.62
EBIT, 3 Yr. CAGR %	47.69	-4.74	325.98	72.25	24.36
Earnings From Cont. Operations, 3 Yr. CAGR %	65.42	-11.77	181.36	54.13	23.64
Net Income, 3 Yr. CAGR %	65.42	-11.77	181.36	54.13	23.64
Normalized Net Income, 3 Yr. CAGR %	60.3	-10.64	191.58	65.36	25.21
Diluted EPS Before Extra, 3 Yr. CAGR %	57.8	-16.19	166.11	50.19	22.9
Net Property, Plant and Equip., 3 Yr. CAGR %	168.36	18.95	-10.8	-5.98	4.08
Accounts Receivable, 3 Yr. CAGR %	21.6	20.02	-58.96	-77.16	-40.41
Total Assets, 3 Yr. CAGR %	18.31	19.38	8.88	6.38	11.4
Common Equity, 3 Yr. CAGR %	13.25	16.55	28.97	29.31	18.13
Tangible Book Value, 3 Yr. CAGR %	14.41	17.6	30.22	29.99	18.03
Cash From Operations, 3 Yr. CAGR %	61.3	33.58	-6.22	-18.42	116.76
Capital Expenditures, 3 Yr. CAGR %	20.06	-45.86	-30.66	58.15	137.52
Levered Free Cash Flow, 3 Yr. CAGR %	76.33	-3.54	76.45	35.91	-68.84
Unlevered Free Cash Flow, 3 Yr. CAGR %	67.33	-5.55	63.99	13.91	-61.26
Dividend Per Share, 3 Yr. CAGR %	5.41	-0.05	-	21.46	27.42
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	11.69	11.15	18.83	17.52	15.34
Gross Profit, 5 Yr. CAGR %	2.61	4.5	41.17	32.84	55.63
EBITDA, 5 Yr. CAGR %	3.12	4.85	69.17	43.56	175.25
EBITA, 5 Yr. CAGR %	2.96	4.86	69.41	43.53	159.43
EBIT, 5 Yr. CAGR %	2.55	5.67	71.66	44.35	134.38
Earnings From Cont. Operations, 5 Yr. CAGR %	4.23	4.34	72	37.01	81.72
Net Income, 5 Yr. CAGR %	4.23	4.34	72	37.01	81.72
Normalized Net Income, 5 Yr. CAGR %	1.43	2.6	75.01	39.68	86.66
Diluted EPS Before Extra, 5 Yr. CAGR %	1.24	1.2	63.9	31.1	78.31
Net Property, Plant and Equip., 5 Yr. CAGR %	77.33	76.52	72.71	11.93	-4.34
Accounts Receivable, 5 Yr. CAGR %	16.37	14.56	-35.97	-54.61	-58.62
Total Assets, 5 Yr. CAGR %	12.82	14.84	12.06	11.68	8.87
Common Equity, 5 Yr. CAGR %	7.51	11.42	21.49	23.17	21.9
Tangible Book Value, 5 Yr. CAGR %	7.67	12.36	22.63	24.01	22.52
Cash From Operations, 5 Yr. CAGR %	43.25	33.47	7.13	6.65	22.49
Capital Expenditures, 5 Yr. CAGR %	9.18	-10.07	10.59	23.09	0.76
Levered Free Cash Flow, 5 Yr. CAGR %	25.73	-0.11	71.48	32.4	13.55
Unlevered Free Cash Flow, 5 Yr. CAGR %	30.68	-5	50.37	23.6	34.25
Dividend Per Share, 5 Yr. CAGR %	6.14	1.63	3.94	13.95	-