Balance Sheet Corebridge Financial, Inc.

Equities

CRBG

US21871X1090

Life & Health Insurance

Market Closed - Nyse Other stock markets 01:30:02 08/05/2026 am IST			5-day change	1st Jan Change
27.45 ^USD	-2.14%		-0.33%	-9.02%

28/04	UBS Adjusts Price Target on Corebridge Financial to $29 From $33, Maintains Neutral Rating	MT
17/04	Corebridge Financial, Inc. Announces Directorate Changes	CI

3074.w8wAw9d51rjickh8IY3TkqGi7hl3SKURLvLJcB0TkuA.-5pBhrxKl_KHMXBEfte1ocnU3VIUZfJoTK2zF1J0_NL0uXayvx-ejbg4eA

Published financial data: COREBRIDGE FINANCIAL, INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Premiums and Annuity Revenues	563.7Cr	509.3Cr	769.1Cr	460Cr	586.4Cr
Total Interest And Dividend Income	1.17TCr	957.6Cr	1.11TCr	1.22TCr	1.31TCr
Gain (Loss) on Sale of Investments, Total (Rev)	-	-	-47Cr	-125.8Cr	-92Cr
Other Revenues, Total	608.1Cr	1.2TCr	79Cr	307Cr	55Cr
Total Revenues	2.34TCr	2.67TCr	1.91TCr	1.86TCr	1.86TCr
Policy Benefits	1.16TCr	1.1TCr	1.38TCr	1.19TCr	1.41TCr
Policy Acquisition / Underwriting Costs, Total	173.7Cr	206.7Cr	163Cr	164.8Cr	160.3Cr
Selling General & Admin Expenses, Total	239.5Cr	257.7Cr	262.1Cr	237.6Cr	227.7Cr
Total Operating Expenses	1.57TCr	1.57TCr	1.8TCr	1.59TCr	1.8TCr
Operating Income	765.9Cr	1.1TCr	104.3Cr	274.4Cr	63Cr
Interest Expense, Total	-39Cr	-53Cr	-58Cr	-55Cr	-55Cr
Currency Exchange Gains (Loss)	-	-	-20Cr	14Cr	-14Cr
Other Non Operating Income (Expenses)	2.6Cr	-	60L	23Cr	-48Cr
EBT, Excl. Unusual Items	729.6Cr	1.04TCr	26Cr	255.8Cr	-54Cr
Gain (Loss) on Sale of Assets	308.1Cr	-10L	68Cr	24Cr	-
Legal Settlements	-	2.5Cr	-	-	-
Other Unusual Items	-25Cr	-1.2Cr	-	-	-
EBT, Incl. Unusual Items	1.01TCr	1.05TCr	94Cr	280.3Cr	-54Cr
Income Tax Expense	184.3Cr	199.1Cr	-9.6Cr	60Cr	-15Cr
Earnings From Continuing Operations	828.4Cr	846.9Cr	103.6Cr	220.3Cr	-39Cr
Net Income to Company	828.4Cr	846.9Cr	103.6Cr	220.3Cr	-39Cr
Minority Interest	-93Cr	-32Cr	6.8Cr	2.7Cr	2.4Cr
Net Income - (IS)	735.5Cr	814.9Cr	110.4Cr	223Cr	-37Cr
Net Income to Common Incl Extra Items	735.5Cr	814.9Cr	110.4Cr	223Cr	-37Cr
Net Income to Common Excl. Extra Items	735.5Cr	814.9Cr	110.4Cr	223Cr	-37Cr
Per Share Items
Net EPS - Basic	11.4	12.61	1.72	3.73	-0.68
Basic EPS - Continuing Operations	11.4	12.61	1.72	3.73	-0.68
Basic Weighted Average Shares Outstanding	64Cr	65Cr	64Cr	60Cr	54Cr
Net EPS - Diluted	11.4	12.59	1.71	3.72	-0.68
Diluted EPS - Continuing Operations	11.4	12.59	1.71	3.72	-0.68
Diluted Weighted Average Shares Outstanding	64Cr	65Cr	65Cr	60Cr	54Cr
Normalized Basic EPS	5.63	9.61	0.36	2.72	-0.58
Normalized Diluted EPS	5.63	9.59	0.36	2.71	-0.58
Dividend Per Share	-	0.46	0.92	0.92	0.96
Payout Ratio	21.44	10.75	53.15	24.39	-139.62
Supplemental Items
EBITDA	822.1Cr	1.2TCr	140.9Cr	293.7Cr	118.7Cr
EBITA	765.9Cr	1.1TCr	104.3Cr	274.4Cr	63Cr
EBIT	765.9Cr	1.1TCr	104.3Cr	274.4Cr	63Cr
EBITDAR	824.2Cr	1.2TCr	142.6Cr	295.3Cr	120.9Cr
Total Revenues (As Reported)	2.34TCr	2.67TCr	1.89TCr	1.88TCr	1.85TCr
Effective Tax Rate - (Ratio)	18.2	19.03	-10.21	21.41	27.91
Current Domestic Taxes	194.3Cr	87Cr	31Cr	-3.4Cr	-49Cr
Current Foreign Taxes	30L	1Cr	-50L	-10L	10L
Total Current Taxes	194.6Cr	88Cr	31Cr	-3.5Cr	-49Cr
Deferred Domestic Taxes	-8.1Cr	113.3Cr	-40Cr	63Cr	34Cr
Deferred Foreign Taxes	-2.2Cr	-2Cr	-20L	50L	-
Total Deferred Taxes	-10Cr	111.3Cr	-40Cr	64Cr	34Cr
Normalized Net Income	363.1Cr	621Cr	23Cr	162.58Cr	-31Cr
Supplemental Operating Expense Items
General and Administrative Expenses	32Cr	27Cr	26Cr	29Cr	28Cr
Net Rental Expense, Total	2.1Cr	3.3Cr	1.7Cr	1.6Cr	2.2Cr
Imputed Operating Lease Interest Expense	38.08L	74.36L	48L	47.48L	62.76L
Imputed Operating Lease Depreciation	1.72Cr	2.56Cr	1.22Cr	1.13Cr	1.57Cr
Stock-Based Comp., Other (Total)	8.8Cr	7.5Cr	6.4Cr	5.8Cr	6.7Cr
Total Stock-Based Compensation	8.8Cr	7.5Cr	6.4Cr	5.8Cr	6.7Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Investment In Debt Securities	20TCr	16TCr	17TCr	18TCr	19TCr
Investment In Equity and Preferred Securities, Total	24Cr	17Cr	6.3Cr	5.6Cr	7.9Cr
Real Estate Owned	234.9Cr	183.1Cr	193.2Cr	142.6Cr	98Cr
Mortgage Loans	3.47TCr	3.82TCr	4.19TCr	4.78TCr	5.01TCr
Policy Loans	183.2Cr	175Cr	174.6Cr	172.6Cr	169.4Cr
Total Other Investments	1.36TCr	1.29TCr	1.27TCr	1.34TCr	1.49TCr
Total investments	25TCr	22TCr	23TCr	24TCr	26TCr
Cash And Equivalents	54Cr	55Cr	61Cr	81Cr	45Cr
Reinsurance Recoverable - (IS)	3.14TCr	3.08TCr	2.84TCr	2.65TCr	2.61TCr
Other Receivables - (Insurance Template)	561.6Cr	744.1Cr	580.4Cr	616.5Cr	569.3Cr
Deferred Policy Acquisition Costs - (BS)	805.8Cr	1.32TCr	1TCr	1.03TCr	888.5Cr
Separate Account Assets	11TCr	8.49TCr	9.1TCr	9.39TCr	9.56TCr
Net Property Plant And Equipment	-	-	-	7.5Cr	7.9Cr
Restricted Cash	6.4Cr	8.1Cr	1.6Cr	40L	40L
Other Current Assets, Total	-	-	263Cr	39Cr	44Cr
Deferred Tax Assets Long-Term (Collected)	483.7Cr	916.2Cr	857.7Cr	790.3Cr	746.7Cr
Other Long-Term Assets, Total	317.6Cr	269.5Cr	280Cr	290.8Cr	630.7Cr
Total Assets	42TCr	36TCr	38TCr	39TCr	41TCr
Liabilities
Insurance And Annuity Liabilities	22TCr	22TCr	23TCr	24TCr	26TCr
Current Portion of Long-Term Debt	-	-	-	110.1Cr	-
Current Portion of Leases	-	-	-	1.6Cr	1.8Cr
Short-Term Borrowings	1.2TCr	460Cr	275Cr	300Cr	450Cr
Long-Term Debt	736.3Cr	1.38TCr	1.16TCr	1.13TCr	1.09TCr
Long-Term Leases	-	4.3Cr	2.6Cr	6.4Cr	6.2Cr
Separate Account Liability	11TCr	8.49TCr	9.1TCr	9.39TCr	9.56TCr
Other Current Liabilities - (Brok / FS / Ins. / REIT Template)	3.51TCr	2.66TCr	2.78TCr	2.44TCr	2.39TCr
Other Non Current Liabilities	620.3Cr	553.5Cr	566.3Cr	485.4Cr	445.4Cr
Total Liabilities	39TCr	36TCr	37TCr	38TCr	40TCr
Preferred Stock Redeemable	-	-	-	-	49Cr
Total Preferred Equity	-	-	-	-	49Cr
Common Stock, Total	-	60L	60L	70L	70L
Additional Paid In Capital	806Cr	803Cr	814.9Cr	816.1Cr	816.2Cr
Retained Earnings	885.9Cr	1.61TCr	1.76TCr	1.93TCr	1.84TCr
Treasury Stock	-	-	-50Cr	-228.2Cr	-438.2Cr
Comprehensive Income and Other	1.02TCr	-1.59TCr	-1.35TCr	-1.37TCr	-945.2Cr
Total Common Equity	2.71TCr	821Cr	1.18TCr	1.15TCr	1.27TCr
Minority Interest	184.2Cr	94Cr	87Cr	86Cr	76Cr
Total Equity	2.89TCr	914.9Cr	1.26TCr	1.23TCr	1.4TCr
Total Liabilities And Equity	42TCr	36TCr	38TCr	39TCr	41TCr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	64Cr	65Cr	62Cr	56Cr	48Cr
ECS Total Common Shares Outstanding	64Cr	64Cr	62Cr	56Cr	50Cr
Book Value / Share	41.99	12.73	18.93	20.41	25.6
Tangible Book Value	2.71TCr	821Cr	1.18TCr	1.15TCr	1.27TCr
Tangible Book Value Per Share	41.99	12.73	18.93	20.41	25.6
Total Debt	1.94TCr	1.85TCr	1.44TCr	1.55TCr	1.55TCr
Net Debt	1.88TCr	1.79TCr	1.38TCr	1.47TCr	1.5TCr
Debt Equivalent of Unfunded Proj. Benefit Obligation	-30L	-70L	-	-	-
Debt Equivalent Oper. Leases	17Cr	26Cr	14Cr	13Cr	18Cr
Minority Interest, Total (Incl. Fin. Div)	184.2Cr	94Cr	87Cr	86Cr	76Cr
Account Code - Inventory Valuation	3	3	3	3	3
Full Time Employees	-	-	-	5.2T	4.8T

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	735.5Cr	814.9Cr	110.4Cr	223Cr	-37Cr
Depreciation, Depletion & Amortization	56Cr	102.1Cr	37Cr	19Cr	56Cr
Total Depreciation, Depletion & Amortization	56Cr	102.1Cr	37Cr	19Cr	56Cr
(Gain) Loss On Sale of Asset - (CF)	-308.1Cr	10L	-68Cr	-24Cr	-
(Gain) Loss on Sale of Investments - (CF)	-173.7Cr	38Cr	30Cr	104.9Cr	105.1Cr
Total Asset Writedown	3.2Cr	2.5Cr	6.9Cr	6.9Cr	5.2Cr
Deferred Policy Acquisition Costs - (CF)	-100Cr	-99Cr	-126Cr	-137.7Cr	-138.1Cr
(Income) Loss On Equity Investments - (CF)	3.3Cr	-9.7Cr	80L	6.5Cr	1Cr
Change in Accounts Receivable	23Cr	6.8Cr	-26Cr	-17Cr	17Cr
Reinsurance Recoverable - (CF)	16Cr	41Cr	68Cr	82Cr	102.4Cr
Reinsurance Payable - (CF)	-116Cr	-849.7Cr	-14Cr	-142Cr	-64Cr
Change In Income Taxes	-7Cr	89Cr	-12Cr	35Cr	-34Cr
Change in insurance Reserves / Liabilities	216.1Cr	206.4Cr	77Cr	98Cr	63Cr
Change in Other Net Operating Assets (Collected)	-69Cr	58Cr	113.4Cr	-41Cr	-52Cr
Other Operating Activities	-33Cr	-130.1Cr	138.1Cr	1.2Cr	178.1Cr
Cash from Operations	246.1Cr	269.5Cr	335.7Cr	215.1Cr	202.1Cr
Cash Acquisitions	-	-11Cr	-50L	-	-
Divestitures	108.4Cr	-	75Cr	58Cr	-
Investment in Marketable and Equity Securities, Total	-117.6Cr	28Cr	-259.2Cr	-570.7Cr	-1.16TCr
Net (Increase) Decrease in Loans Originated / Sold - Investing	-128.4Cr	-638.9Cr	-300.4Cr	-636.9Cr	-96Cr
Other Investing Activities, Total	-59Cr	-104.1Cr	-62Cr	-3.7Cr	-80Cr
Cash from Investing	-196.7Cr	-725.3Cr	-547.6Cr	-1.15TCr	-1.33TCr
Short Term Debt Issued, Total	34Cr	151.2Cr	-	-	-
Long-Term Debt Issued, Total	469.2Cr	839.7Cr	146.1Cr	212.7Cr	161.9Cr
Total Debt Issued	503.7Cr	990.9Cr	146.1Cr	212.7Cr	161.9Cr
Short Term Debt Repaid, Total	-25Cr	-831.2Cr	-125Cr	-25Cr	-110.1Cr
Long-Term Debt Repaid, Total	-569.3Cr	-187.5Cr	-107.9Cr	-98Cr	-57Cr
Total Debt Repaid	-594.1Cr	-1.02TCr	-232.9Cr	-123.2Cr	-166.7Cr
Issuance of Common Stock	-	-	-	10L	-
Repurchase of Common Stock	-	-	-50Cr	-179.2Cr	-211.8Cr
Issuance of Preferred Stock	-	-	-	-	49Cr
Common Dividends Paid	-157.7Cr	-88Cr	-59Cr	-54Cr	-51Cr
Common & Preferred Stock Dividends Paid	-157.7Cr	-88Cr	-59Cr	-54Cr	-51Cr
Annuity Receipts	2.54TCr	2.65TCr	3.3TCr	3.96TCr	4.05TCr
Annuity Payments	-2.25TCr	-2.07TCr	-2.8TCr	-2.81TCr	-2.67TCr
Special Dividend Paid	-	-	-113.52Cr	-	-
Other Financing Activities, Total	-123.4Cr	-3.2Cr	14Cr	-40Cr	-68Cr
Cash from Financing	-81Cr	460Cr	211.4Cr	958Cr	1.09TCr
Foreign Exchange Rate Adjustments	-20L	-1Cr	30L	10L	10L
Miscellaneous Cash Flow Adjustments	-	-	-30L	-	-
Net Change in Cash	-32Cr	3.2Cr	-50L	20Cr	-37Cr
Supplemental Items
Cash Interest Paid	36Cr	47Cr	58Cr	54Cr	58Cr
Cash Income Tax Paid (Refund)	191.3Cr	110.1Cr	2Cr	25Cr	19Cr
Net Debt Issued / Repaid	-90Cr	-28Cr	-87Cr	90Cr	-4.8Cr
Levered Free Cash Flow	784.98Cr	52Cr	74Cr	138.98Cr	-43Cr
Unlevered Free Cash Flow	809.29Cr	86Cr	110.59Cr	173.6Cr	-8.16Cr
Change In Net Working Capital	-265.6Cr	710.1Cr	-2.4Cr	23Cr	109.9Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	1.16	1.76	0.18	0.45	0.1
Return on Total Capital	9.29	18.06	2.34	6.26	1.38
Return On Equity %	24.1	44.48	9.03	17.65	-2.97
Return on Common Equity	22.87	46.18	10.44	19.2	-3.03
Margin Analysis
Gross Profit Margin %	42.98	50.87	19.2	27.47	15.62
SG&A Margin	10.24	9.67	13.73	12.75	12.23
EBITDA Margin %	35.15	45.03	7.38	15.76	6.38
EBITA Margin %	32.74	41.2	5.47	14.72	3.39
EBIT Margin %	32.74	41.2	5.47	14.72	3.39
Income From Continuing Operations Margin %	35.42	31.77	5.43	11.82	-2.09
Net Income Margin %	31.44	30.57	5.79	11.96	-1.97
Net Avail. For Common Margin %	31.44	30.57	5.79	11.96	-1.97
Normalized Net Income Margin	15.52	23.3	1.22	8.72	-1.69
Levered Free Cash Flow Margin	33.56	1.97	3.9	7.46	-2.29
Unlevered Free Cash Flow Margin	34.6	3.22	5.8	9.31	-0.44
Asset Turnover
Asset Turnover	0.06	0.07	0.05	0.05	0.05
Fixed Assets Turnover	-	-	-	392.42	241.78
Receivables Turnover (Average Receivables)	19.85	16.3	24.86	25.75	27.9
Short Term Liquidity
Current Ratio	0.85	1.24	1.26	1.25	1.25
Quick Ratio	0.14	0.19	0.18	0.23	0.24
Operating Cash Flow to Current Liabilities	0.05	0.09	0.11	0.08	0.07
Days Sales Outstanding (Average Receivables)	18.39	22.39	14.68	14.21	13.08
Long Term Solvency
Total Debt/Equity	66.99	201.87	113.95	125.52	110.93
Total Debt / Total Capital	40.12	66.87	53.26	55.66	52.59
LT Debt/Equity	25.45	151.59	92.19	92.12	78.57
Long-Term Debt / Total Capital	15.24	50.22	43.09	40.85	37.25
Total Liabilities / Total Assets	93.05	97.49	96.67	96.83	96.62
EBIT / Interest Expense	19.69	20.57	1.8	4.95	1.14
EBITDA / Interest Expense	21.13	22.54	2.46	5.33	2.19
(EBITDA - Capex) / Interest Expense	21.13	22.54	2.46	5.33	2.19
Total Debt / EBITDA	2.36	1.53	10.1	5.24	12.81
Net Debt / EBITDA	2.29	1.49	9.67	4.97	12.44
Total Debt / (EBITDA - Capex)	2.36	1.53	10.1	5.24	12.81
Net Debt / (EBITDA - Capex)	2.29	1.49	9.67	4.97	12.44
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	55.42	13.95	-20.21	-2.32	0.27
Gross Profit, 1 Yr. Growth %	166.47	34.86	-69.15	39.74	-42.37
EBITDA, 1 Yr. Growth %	356.72	46	-85.73	108.45	-59.58
EBITA, 1 Yr. Growth %	419.25	43.39	-88.77	163.09	-77
EBIT, 1 Yr. Growth %	419.25	43.39	-88.77	163.09	-77
Earnings From Cont. Operations, 1 Yr. Growth %	856.58	2.23	-87.78	112.64	-117.7
Net Income, 1 Yr. Growth %	1.05T	10.8	-86.47	101.99	-116.41
Normalized Net Income, 1 Yr. Growth %	984.69	71.03	-96.26	597.75	-119.32
Diluted EPS Before Extra, 1 Yr. Growth %	1.05T	10.41	-86.43	117.54	-118.28
Net Property, Plant and Equip., 1 Yr. Growth %	-	-	-	275	5.33
Accounts Receivable, 1 Yr. Growth %	2.79	3.62	-35.15	20.03	-9.12
Total Assets, 1 Yr. Growth %	1.48	-12.49	5.26	2.67	6.2
Common Equity, 1 Yr. Growth %	-27.25	-69.69	25.44	-2.58	10.87
Tangible Book Value, 1 Yr. Growth %	-27.25	-69.69	25.44	-2.58	10.87
Cash From Operations, 1 Yr. Growth %	-26.03	9.51	28.08	-35.92	-6.04
Levered Free Cash Flow, 1 Yr. Growth %	305.96	-93.47	157.56	84.72	-126.87
Unlevered Free Cash Flow, 1 Yr. Growth %	261.31	-89.63	77.69	55.71	-104.22
Dividend Per Share, 1 Yr. Growth %	-	-	100	0	4.35
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	33.06	33.08	-8.77	-11.76	-1.03
Gross Profit, 2 Yr. CAGR %	82.37	89.57	-40.66	-34.41	-9.95
EBITDA, 2 Yr. CAGR %	182.93	158.23	-59.02	-45.52	-8.22
EBITA, 2 Yr. CAGR %	223.25	172.86	-63.84	-45.72	-22.22
EBIT, 2 Yr. CAGR %	223.25	172.86	-63.84	-45.72	-22.22
Earnings From Cont. Operations, 2 Yr. CAGR %	419.46	212.72	-66.39	-49.03	-38.64
Net Income, 2 Yr. CAGR %	1.11T	256.27	-63.4	-47.72	-42.42
Normalized Net Income, 2 Yr. CAGR %	399.12	330.71	-76.77	-48.95	16.11
Diluted EPS Before Extra, 2 Yr. CAGR %	1.11T	254.82	-63.42	-45.66	-36.94
Net Property, Plant and Equip., 2 Yr. CAGR %	-	-	-	-	98.75
Accounts Receivable, 2 Yr. CAGR %	17.07	3.2	-18.03	-11.77	4.45
Total Assets, 2 Yr. CAGR %	4.32	-5.77	-4.54	3.96	4.42
Common Equity, 2 Yr. CAGR %	-7.72	-53.04	-34.09	10.54	3.93
Tangible Book Value, 2 Yr. CAGR %	-7.72	-53.04	-34.09	10.54	3.93
Cash From Operations, 2 Yr. CAGR %	0.33	-10	18.15	-9.41	-22.41
Levered Free Cash Flow, 2 Yr. CAGR %	-	-47.89	-69.69	113.72	-24.7
Unlevered Free Cash Flow, 2 Yr. CAGR %	-	-38.08	-63.57	64.95	-72.94
Dividend Per Share, 2 Yr. CAGR %	-	-	-	41.42	2.15
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	14.39	26.36	8.24	-6.67	-8.04
Gross Profit, 3 Yr. CAGR %	11.78	64.92	-0.97	-21.05	-37.48
EBITDA, 3 Yr. CAGR %	22.31	126.94	-7.84	-29.53	-50.68
EBITA, 3 Yr. CAGR %	20.28	146.52	-10.91	-29.94	-59.23
EBIT, 3 Yr. CAGR %	20.28	146.52	-10.91	-29.94	-59.23
Earnings From Cont. Operations, 3 Yr. CAGR %	524.58	202.16	6.16	-37.84	-64.17
Net Income, 3 Yr. CAGR %	351.33	446.23	19.81	-35.32	-64.47
Normalized Net Income, 3 Yr. CAGR %	192.31	249.27	-11.38	-27.78	-63.07
Diluted EPS Before Extra, 3 Yr. CAGR %	-	445.6	19.58	-33.73	-62.21
Accounts Receivable, 3 Yr. CAGR %	-	12.4	-11.6	-6.92	-10.9
Total Assets, 3 Yr. CAGR %	-	-1.62	-2.58	-2.2	4.7
Common Equity, 3 Yr. CAGR %	-	-36.33	-31.89	-24.92	10.65
Tangible Book Value, 3 Yr. CAGR %	-	-36.33	-31.89	-24.92	10.65
Cash From Operations, 3 Yr. CAGR %	-8.46	3.3	0.3	-3.65	-8.3
Levered Free Cash Flow, 3 Yr. CAGR %	-	-	-27.29	-44.41	11.93
Unlevered Free Cash Flow, 3 Yr. CAGR %	-	-	-20.96	-40.72	-49.61
Dividend Per Share, 3 Yr. CAGR %	-	-	-	-	27.79
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-	-	4.08	7.13	4.35
Gross Profit, 5 Yr. CAGR %	-	-	-12.63	11.11	-5.07
EBITDA, 5 Yr. CAGR %	-	-	-20.7	23.39	-7.99
EBITA, 5 Yr. CAGR %	-	-	-25.02	30.21	-15.62
EBIT, 5 Yr. CAGR %	-	-	-25.02	30.21	-15.62
Earnings From Cont. Operations, 5 Yr. CAGR %	-	-	98.05	48.31	-14.75
Net Income, 5 Yr. CAGR %	-	-	69.03	113.73	-10.63
Normalized Net Income, 5 Yr. CAGR %	-	-	9.89	61.99	-1.26
Diluted EPS Before Extra, 5 Yr. CAGR %	-	-	-	116.88	-7.42
Accounts Receivable, 5 Yr. CAGR %	-	-	-	2.02	-5.5
Total Assets, 5 Yr. CAGR %	-	-	-	0.36	0.16
Common Equity, 5 Yr. CAGR %	-	-	-	-18.46	-19.34
Tangible Book Value, 5 Yr. CAGR %	-	-	-	-18.46	-19.34
Cash From Operations, 5 Yr. CAGR %	-	-	0.91	-2.53	-9.49
Levered Free Cash Flow, 5 Yr. CAGR %	-	-	-	-	-26.08
Unlevered Free Cash Flow, 5 Yr. CAGR %	-	-	-	-	-48.44