Financial Ratios Camden Property Trust Deutsche Boerse AG

Stocks

CAL

US1331311027

Residential REITs

Market Closed - Deutsche Boerse AG 01:25:02 25/09/2026 am IST			5-day change	1st Jan Change
85.50 ^EUR	-0.58%		-2.84%	-7.07%

21/09	Evercore ISI Adjusts PT on Camden Property Trust to $110 From $114, Keeps In Line Rating	MT
17/09	Scotiabank Adjusts PT on Camden Property Trust to $102 From $109, Keeps Sector Underperform Rating	MT

3.oCPGkouO1E2hbvqSzFkqQNW0WDIEhd34yER1LKnICws.6Eut5cz8mQ_JC6uroxtpGo3fYXYz8YuhpCAGe-6Nf1T_ZrzF8vutecQUyg

Published financial data: CAMDEN PROPERTY TRUST

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)	2025 (USD)
Rental Revenues	114.36Cr	142.28Cr	154.2Cr	154.38Cr	157.35Cr
Property Management Fee	1.05Cr	51.88L	34.51L	71.37L	1.3Cr
Interest and Investment Income, Total (Revenue Block)	12.23L	30.19L	9L	44.2L	3L
Other Revenues, Total	97.77L	30.48L	-	-	-
Total Revenues	116.51Cr	143.4Cr	154.64Cr	155.54Cr	158.68Cr
Property Expenses	45Cr	53Cr	58Cr	60Cr	61Cr
Selling General & Admin Expenses, Total	5.94Cr	6.04Cr	6.25Cr	7.24Cr	7.93Cr
Depreciation & Amortization - (IS) - (Collected)	42Cr	58Cr	57Cr	58Cr	61Cr
Other Operating Expenses	0	0	0	0	0
Total Operating Expenses	93Cr	116.56Cr	122.17Cr	125.37Cr	129.76Cr
Operating Income (REIT / Utility Template)	24Cr	27Cr	32Cr	30Cr	29Cr
Interest Expense, Total	-9.73Cr	-11Cr	-13Cr	-13Cr	-14Cr
Net Interest Expenses	-9.73Cr	-11Cr	-13Cr	-13Cr	-14Cr
EBT, Excl. Unusual Items	14Cr	15Cr	19Cr	17Cr	15Cr
Gain (Loss) on Sale of Investments	-	47Cr	-	-	-
Gain (Loss) on Sale of Assets	17Cr	3.64Cr	23Cr	4.38Cr	26Cr
Asset Writedown	-	-	-	-4.1Cr	-1.29Cr
Other Unusual Items	-	-10L	-25.13L	-9L	-
EBT, Incl. Unusual Items	31Cr	66Cr	41Cr	17Cr	40Cr
Income Tax Expense	18.93L	29.66L	36.5L	29.26L	40.19L
Earnings From Continuing Operations	31Cr	66Cr	41Cr	17Cr	39Cr
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	31Cr	66Cr	41Cr	17Cr	39Cr
Minority Interest	-84.69L	-78.95L	-72.44L	-75.47L	-1.04Cr
Net Income - (IS)	30Cr	65Cr	40Cr	16Cr	38Cr
Preferred Dividend and Other Adjustments	5L	10L	6L	3L	8L
Net Income to Common Incl Extra Items	30Cr	65Cr	40Cr	16Cr	38Cr
Net Income to Common Excl. Extra Items	30Cr	65Cr	40Cr	16Cr	38Cr
Per Share Items
Net EPS - Basic	2.97	6.06	3.71	1.5	3.54
Basic EPS - Continuing Operations	2.97	6.06	3.71	1.5	3.54
Basic Weighted Average Shares Outstanding	10Cr	11Cr	11Cr	11Cr	11Cr
Net EPS - Diluted	2.96	6.03	3.7	1.5	3.54
Diluted EPS - Continuing Operations	2.96	6.03	3.7	1.5	3.54
Diluted Weighted Average Shares Outstanding	10Cr	11Cr	11Cr	11Cr	11Cr
Normalized Basic EPS	0.77	0.83	1.03	0.92	0.77
Normalized Diluted EPS	0.77	0.82	1.03	0.92	0.77
Dividend Per Share	3.32	3.76	4	4.12	4.2
Payout Ratio	112.88	60.71	107.83	276.17	119.89
American Depositary Receipts Ratio (ADR)	0.07	0.07	0.07	0.07	0.07
Supplemental Items
EBITDA	66Cr	84Cr	90Cr	88Cr	90Cr
EBITA	26Cr	31Cr	32Cr	30Cr	30Cr
EBIT	24Cr	27Cr	32Cr	30Cr	29Cr
EBITDAR	66Cr	84Cr	90Cr	89Cr	90Cr
Effective Tax Rate - (Ratio)	0.6	0.45	0.88	1.68	1.01
Normalized Net Income	7.9Cr	8.9Cr	11Cr	9.99Cr	8.39Cr
Interest Capitalized	1.67Cr	1.81Cr	2.02Cr	1.79Cr	1.41Cr
Supplemental Operating Expense Items
General and Administrative Expenses	5.94Cr	6.04Cr	6.25Cr	7.24Cr	7.93Cr
Net Rental Expense, Total	42L	40L	39L	37L	40L
Imputed Operating Lease Interest Expense	12.04L	12.25L	12.93L	12.13L	13.15L
Imputed Operating Lease Depreciation	29.96L	27.75L	26.07L	24.87L	26.85L
Stock-Based Comp., G&A Exp. (Total)	-	-	-	-	-
Stock-Based Comp., Other (Total)	1.73Cr	1.44Cr	1.6Cr	1.65Cr	1.83Cr
Total Stock-Based Compensation	1.73Cr	1.44Cr	1.6Cr	1.65Cr	1.83Cr

Fiscal Period: December	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)	2025 (USD)
Assets
Gross Property Plant And Equipment	1.03TCr	1.27TCr	1.29TCr	1.33TCr	1.39TCr
Accumulated Depreciation	-335.8Cr	-384.81Cr	-433.25Cr	-486.74Cr	-529.61Cr
Net Property Plant And Equipment	691.95Cr	883.58Cr	859.11Cr	838.85Cr	857.36Cr
Land Held For Development Or Sale	18Cr	24Cr	27Cr	19Cr	14Cr
Total Real Estate Assets	709.79Cr	907.38Cr	886.4Cr	857.86Cr	871.46Cr
Cash And Equivalents	61Cr	1.07Cr	26Cr	2.1Cr	2.52Cr
Accounts Receivable, Total	45.64L	64T	5T	-	88.84L
Investment In Debt and Equity Securities	-	-	1.43Cr	1.66Cr	2Cr
Notes Receivable (Collected)	-	-	-	-	-
Restricted Cash	55.89L	67.51L	83.61L	1.12Cr	1.2Cr
Other Current Assets, Total	1.51Cr	1.44Cr	1.25Cr	1.16Cr	6L
Trading Asset Securities, Total	-	-	-	-	-
Other Long-Term Assets, Total	24Cr	22Cr	22Cr	21Cr	26Cr
Total Assets	797.68Cr	932.79Cr	938.37Cr	885.21Cr	904.3Cr
Liabilities
Current Portion of Long-Term Debt	39Cr	25Cr	54Cr	-	57Cr
Current Portion of Leases	31L	33L	33L	25L	12L
Short-Term Borrowings	-	-	-	-	59Cr
Long-Term Debt	278.41Cr	343.43Cr	317.88Cr	348.56Cr	274.53Cr
Long-Term Leases	69L	51L	27L	7L	2.15Cr
Accounts Payable, Total	19Cr	21Cr	22Cr	22Cr	25Cr
Accrued Expenses, Total	6.67Cr	9.56Cr	9.65Cr	7.85Cr	9.24Cr
Other Current Liabilities - (Brok / FS / Ins. / REIT Template)	8.88Cr	10Cr	11Cr	11Cr	11Cr
Other Non Current Liabilities	18Cr	17Cr	18Cr	21Cr	23Cr
Total Liabilities	371.05Cr	427.1Cr	433.2Cr	410.5Cr	460.47Cr
Common Stock, Total	11.26L	11.56L	11.56L	11.58L	11.57L
Additional Paid In Capital	536.35Cr	589.75Cr	591.49Cr	593.07Cr	594.89Cr
Distributions In Excess Of Earnings	-83Cr	-58Cr	-61Cr	-90Cr	-97Cr
Treasury Stock	-33Cr	-33Cr	-32Cr	-36Cr	-62Cr
Comprehensive Income and Other	-37.39L	-17.74L	-12.52L	10L	21.65L
Total Common Equity	419.75Cr	498.66Cr	498.08Cr	467.52Cr	436.25Cr
Minority Interest	6.88Cr	7.03Cr	7.1Cr	7.2Cr	7.57Cr
Total Equity	426.63Cr	505.69Cr	505.18Cr	474.72Cr	443.83Cr
Total Liabilities And Equity	797.68Cr	932.79Cr	938.37Cr	885.21Cr	904.3Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	10Cr	11Cr	11Cr	11Cr	11Cr
ECS Total Common Shares Outstanding	11Cr	11Cr	11Cr	11Cr	11Cr
Book Value / Share	37.29	45.9	45.75	43.03	41.01
Tangible Book Value	419.75Cr	498.66Cr	498.08Cr	467.52Cr	436.25Cr
Tangible Book Value Per Share	37.29	45.9	45.75	43.03	41.01
Total Debt	318.04Cr	368.93Cr	372.14Cr	348.88Cr	392.35Cr
Net Debt	256.7Cr	367.86Cr	346.18Cr	346.77Cr	389.83Cr
Debt Equivalent Oper. Leases	3.36Cr	3.2Cr	3.12Cr	2.96Cr	3.2Cr
Minority Interest, Total (Incl. Fin. Div)	6.88Cr	7.03Cr	7.1Cr	7.2Cr	7.57Cr
Equity Method Investments, Total	1.37Cr	-	-	-	-
Account Code - Inventory Valuation	3	3	-	3	3
Land - (BS)	134.96Cr	171.63Cr	171.19Cr	172.25Cr	178.74Cr
Buildings, Total	862.47Cr	1.07TCr	1.1TCr	1.13TCr	1.18TCr
Full Time Employees	1.7T	1.65T	1.64T	1.66T	1.64T

Fiscal Period: December	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)	2025 (USD)
Net Income	30Cr	65Cr	40Cr	16Cr	38Cr
Depreciation, Depletion & Amortization	40Cr	53Cr	57Cr	58Cr	60Cr
Amortization of Goodwill and Intangible Assets - (CF)	2.11Cr	4.17Cr	-	-	1.52Cr
Total Depreciation, Depletion & Amortization	42Cr	57Cr	57Cr	58Cr	61Cr
(Gain) Loss On Sale of Asset - (CF)	-17Cr	-3.64Cr	-23Cr	-4.38Cr	-26Cr
(Gain) Loss on Sale of Investments - (CF)	-	-47Cr	-	-	-
Total Asset Writedown	-	-	-	4.1Cr	1.29Cr
(Income) Loss On Equity Investments - (CF)	-1L	-33T	-	-	-
Stock-Based Compensation (CF)	1.54Cr	1.28Cr	1.45Cr	1.52Cr	1.7Cr
Change in Accounts Payable	1.48Cr	-29.9L	1.36Cr	-33.36L	1.83Cr
Change in Other Net Operating Assets (Collected)	-1.13Cr	69.03L	43.36L	1.21Cr	3.34Cr
Other Operating Activities	95.69L	1.65Cr	97.57L	84.68L	1.07Cr
Net Cash From Discontinued Operations	-	-	-	-	-
Cash from Operations	58Cr	74Cr	79Cr	77Cr	83Cr
Acquisition of Real Estate Assets, Total	-106.27Cr	-151.99Cr	-42Cr	-40Cr	-86Cr
Sale of Real Estate Assets, Total	25Cr	7.05Cr	29Cr	11Cr	37Cr
Net Sale / Acquisition of Real Estate Assets	-81Cr	-144.94Cr	-13Cr	-28Cr	-50Cr
Investment in Marketable and Equity Securities, Total	-	-	-	-	-
Other Investing Activities, Total	35.97L	-68.31L	-12.59L	-21.69L	-33.72L
Cash from Investing	-80Cr	-145.62Cr	-13Cr	-29Cr	-50Cr
Short Term Debt Issued, Total	-	-	-	-	59Cr
Long-Term Debt Issued, Total	-	105.8Cr	183.32Cr	98Cr	59Cr
Total Debt Issued	-	105.8Cr	183.32Cr	98Cr	117.61Cr
Long-Term Debt Repaid, Total	-	-106.6Cr	-181.47Cr	-120.8Cr	-77Cr
Total Debt Repaid	-	-106.6Cr	-181.47Cr	-120.8Cr	-77Cr
Issuance of Common Stock	76Cr	52Cr	-	-	-
Repurchase of Common Stock	-	-	-	-5Cr	-27Cr
Common Dividends Paid	-34Cr	-40Cr	-43Cr	-45Cr	-46Cr
Common & Preferred Stock Dividends Paid	-34Cr	-40Cr	-43Cr	-45Cr	-46Cr
Special Dividend Paid	-	-	-	-	-
Other Financing Activities, Total	52.01L	-20.06L	-8L	15.25L	-6L
Cash from Financing	42Cr	11Cr	-42Cr	-73Cr	-32Cr
Net Change in Cash	19Cr	-60Cr	25Cr	-24Cr	50.33L
Supplemental Items
Cash Interest Paid	9.73Cr	11Cr	13Cr	13Cr	14Cr
Cash Income Tax Paid (Refund)	21.81L	32.16L	35.91L	28.16L	34.82L
Net Debt Issued / Repaid	-	-80L	1.85Cr	-23Cr	41Cr
Levered Free Cash Flow	54Cr	74Cr	72Cr	68Cr	77Cr
Unlevered Free Cash Flow	60Cr	81Cr	81Cr	76Cr	85Cr
Change In Net Working Capital	-2.02Cr	-6.65Cr	-1.82Cr	2.48Cr	-4.68Cr

Fiscal Period: December	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)	2025 (USD)
Profitability
Return on Assets	1.95	1.94	2.17	2.07	2.02
Return on Total Capital	2.1	2.07	2.32	2.22	2.18
Return On Equity %	8.03	14.19	8.12	3.49	8.6
Return on Common Equity	7.94	14.21	8.08	3.38	8.49
Margin Analysis
Gross Profit Margin %	61.56	63.17	62.21	61.47	61.73
SG&A Margin	5.1	4.21	4.04	4.65	5
EBITDA Margin %	56.37	58.35	58.17	56.81	56.71
EBITA Margin %	22.17	21.62	21	19.4	19.18
EBIT Margin %	20.36	18.72	21	19.4	18.22
Income From Continuing Operations Margin %	26.81	46.13	26.55	10.98	24.89
Net Income Margin %	26.08	45.58	26.08	10.5	24.23
Net Avail. For Common Margin %	26.04	45.51	26.04	10.48	24.18
Normalized Net Income Margin	6.78	6.2	7.26	6.42	5.29
Levered Free Cash Flow Margin	46.39	51.72	46.76	43.55	48.38
Unlevered Free Cash Flow Margin	51.61	56.67	52.15	48.76	53.83
Asset Turnover
Asset Turnover	0.15	0.17	0.17	0.17	0.18
Fixed Assets Turnover	0.17	0.18	0.18	0.18	0.19
Receivables Turnover (Average Receivables)	280.74	617.09	44.8T	-	177.51
Short Term Liquidity
Current Ratio	0.87	0.05	0.29	0.11	0.03
Quick Ratio	0.84	0.02	0.27	0.05	0.02
Operating Cash Flow to Current Liabilities	0.78	1.13	0.82	1.89	0.51
Days Sales Outstanding (Average Receivables)	1.3	0.59	0.01	-	2.06
Average Days Payable Outstanding	149.65	139.25	135.54	133.67	139.23
Long Term Solvency
Total Debt/Equity	74.55	72.96	73.67	73.49	88.4
Total Debt / Total Capital	42.71	42.18	42.42	42.36	46.92
LT Debt/Equity	65.42	68.01	62.98	73.44	62.34
Long-Term Debt / Total Capital	37.48	39.32	36.26	42.33	33.09
Total Liabilities / Total Assets	46.52	45.79	46.16	46.37	50.92
EBIT / Interest Expense	2.44	2.37	2.43	2.32	2.09
EBITDA / Interest Expense	6.79	7.41	6.77	6.84	6.54
(EBITDA - Capex) / Interest Expense	6.75	7.37	6.73	6.81	6.52
Total Debt / EBITDA	4.81	4.39	4.12	3.93	4.34
Net Debt / EBITDA	3.88	4.38	3.83	3.91	4.31
Total Debt / (EBITDA - Capex)	4.84	4.41	4.15	3.95	4.35
Net Debt / (EBITDA - Capex)	3.91	4.4	3.86	3.92	4.32
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	9.34	23.08	7.83	0.58	2.02
Gross Profit, 1 Yr. Growth %	10.82	26.29	6.32	-0.62	2.45
EBITDA, 1 Yr. Growth %	10.67	27.41	7.62	-1.76	1.83
EBITA, 1 Yr. Growth %	9.72	20.05	5.05	-7.09	0.89
EBIT, 1 Yr. Growth %	4.76	13.15	21.44	-7.09	-4.15
Earnings From Cont. Operations, 1 Yr. Growth %	142.94	111.77	-37.94	-58.39	131.15
Net Income, 1 Yr. Growth %	145.26	115.07	-38.3	-59.51	135.44
Diluted EPS Before Extra, 1 Yr. Growth %	138.85	103.75	-38.69	-59.41	135.99
Normalized Net Income, 1 Yr. Growth %	-0.85	12.66	27.16	-11.08	-16
Net Property, Plant and Equip., 1 Yr. Growth %	5.99	24.48	-5.32	-5.36	-0.06
Accounts Receivable, 1 Yr. Growth %	24.77	-98.6	-92.19	-	-1.19
Total Assets, 1 Yr. Growth %	10.8	16.94	0.6	-5.67	2.16
Common Equity, 1 Yr. Growth %	21.85	18.8	-0.12	-6.13	-6.69
Tangible Book Value, 1 Yr. Growth %	21.85	18.8	-0.12	-6.13	-6.69
Cash From Operations, 1 Yr. Growth %	11.2	28.96	6.75	-2.53	6.68
Capital Expenditures, 1 Yr. Growth %	-46.23	9.3	27	-32.11	-35.66
Levered Free Cash Flow, 1 Yr. Growth %	10.74	36.98	-2.59	-6.39	12.91
Unlevered Free Cash Flow, 1 Yr. Growth %	10.27	34.92	-0.83	-6.01	12.22
Dividend Per Share, 1 Yr. Growth %	0	13.25	6.38	3	1.94
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	5.4	16	15.2	4.15	1.3
Gross Profit, 2 Yr. CAGR %	4.93	18.72	15.81	2.79	0.91
EBITDA, 2 Yr. CAGR %	4.8	19.2	17.03	2.83	0.02
EBITA, 2 Yr. CAGR %	-2.58	15.89	12.12	-1.2	-3.18
EBIT, 2 Yr. CAGR %	-4.85	9.98	17	6.22	-5.63
Earnings From Cont. Operations, 2 Yr. CAGR %	18.02	126.82	14.64	-49.18	-1.93
Net Income, 2 Yr. CAGR %	17.63	129.67	15.2	-50.02	-2.36
Diluted EPS Before Extra, 2 Yr. CAGR %	15.49	120.6	11.77	-50.11	-2.18
Normalized Net Income, 2 Yr. CAGR %	-14.75	7.62	19.27	6.33	-13.58
Net Property, Plant and Equip., 2 Yr. CAGR %	3.65	16.34	10.02	-3.85	-1.65
Accounts Receivable, 2 Yr. CAGR %	0.34	-86.77	-96.69	-	4.12T
Total Assets, 2 Yr. CAGR %	8.72	13.83	8.46	-2.58	-1.83
Common Equity, 2 Yr. CAGR %	7.55	20.31	8.93	-3.17	-6.41
Tangible Book Value, 2 Yr. CAGR %	7.55	20.31	8.93	-3.17	-6.41
Cash From Operations, 2 Yr. CAGR %	1.95	19.75	17.33	2.01	1.97
Capital Expenditures, 2 Yr. CAGR %	-51.58	-23.33	17.82	-7.14	-33.91
Levered Free Cash Flow, 2 Yr. CAGR %	5.28	23.64	15.55	-4.47	3
Unlevered Free Cash Flow, 2 Yr. CAGR %	5.71	22.4	15.71	-3.42	2.88
Dividend Per Share, 2 Yr. CAGR %	1.86	6.42	9.76	4.68	2.47
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	6.24	10.99	13.21	10.11	3.43
Gross Profit, 3 Yr. CAGR %	6.24	11.62	14.39	10.05	2.68
EBITDA, 3 Yr. CAGR %	6.28	11.85	15.16	10.4	2.49
EBITA, 3 Yr. CAGR %	0.35	4.44	12.04	5.31	-0.51
EBIT, 3 Yr. CAGR %	-1.26	0.81	13.53	8.35	2.64
Earnings From Cont. Operations, 3 Yr. CAGR %	24.8	43.41	47.25	-18.22	-15.8
Net Income, 3 Yr. CAGR %	24.86	43.84	48.2	-18.7	-16.21
Diluted EPS Before Extra, 3 Yr. CAGR %	22.07	39.55	43.96	-20.26	-16.29
Normalized Net Income, 3 Yr. CAGR %	-6.55	-6.45	13.51	8.15	-1.7
Net Property, Plant and Equip., 3 Yr. CAGR %	5.31	11.12	9.59	5.73	-1.87
Accounts Receivable, 3 Yr. CAGR %	38.44	-75.83	-88.9	-	417.78
Total Assets, 3 Yr. CAGR %	8.65	11.39	9.24	3.53	-1.03
Common Equity, 3 Yr. CAGR %	8.22	11.18	13.08	3.66	-4.36
Tangible Book Value, 3 Yr. CAGR %	8.22	11.18	13.08	3.66	-4.36
Cash From Operations, 3 Yr. CAGR %	4.66	10.26	15.25	10.3	3.54
Capital Expenditures, 3 Yr. CAGR %	-34.73	-36.48	-9.29	-1.96	-17.83
Levered Free Cash Flow, 3 Yr. CAGR %	7.11	15	14.22	7.75	1.13
Unlevered Free Cash Flow, 3 Yr. CAGR %	6.88	14.73	14.13	7.99	1.65
Dividend Per Share, 3 Yr. CAGR %	2.53	5.52	6.41	7.46	3.76
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	5.47	9.3	9.74	8.2	8.29
Gross Profit, 5 Yr. CAGR %	5.36	10.06	9.97	7.98	8.79
EBITDA, 5 Yr. CAGR %	5.4	10.4	10.45	8.12	8.85
EBITA, 5 Yr. CAGR %	0.28	4.6	4.9	2.08	5.68
EBIT, 5 Yr. CAGR %	-1.42	1.73	5.68	2.86	5.44
Earnings From Cont. Operations, 5 Yr. CAGR %	-7.26	26.92	20.64	-5.3	25.16
Net Income, 5 Yr. CAGR %	-18	27.18	20.9	-5.76	25.41
Diluted EPS Before Extra, 5 Yr. CAGR %	-9.17	23.17	17.84	-7.52	23.34
Normalized Net Income, 5 Yr. CAGR %	-0.9	-1.37	3.03	-1.67	1.78
Net Property, Plant and Equip., 5 Yr. CAGR %	4.75	9.75	7.71	5.43	5.6
Accounts Receivable, 5 Yr. CAGR %	28.01	-48.33	-68.91	-	19.42
Total Assets, 5 Yr. CAGR %	5.76	8.6	8.57	5.58	4.67
Common Equity, 5 Yr. CAGR %	6.84	7.93	8.51	5.2	4.84
Tangible Book Value, 5 Yr. CAGR %	6.84	7.93	8.51	5.2	4.84
Cash From Operations, 5 Yr. CAGR %	5.44	11.37	9.55	6.88	9.74
Capital Expenditures, 5 Yr. CAGR %	9.34	-2.98	-17.34	-26.06	-20.08
Levered Free Cash Flow, 5 Yr. CAGR %	0.89	9.47	10.45	6.79	9.61
Unlevered Free Cash Flow, 5 Yr. CAGR %	0.89	9.09	10.36	7.11	9.5
Dividend Per Share, 5 Yr. CAGR %	2.05	4.62	5.37	5.18	4.81