Balance Sheet Corem Property Group AB

Stocks

CORE A

SE0010714279

Real Estate Development & Operations

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 17/07/2026 pm IST			5-day change	1st Jan Change
2.950 ^SEK	-1.34%		-16.67%	-34.30%

14/07	Pareto Securities cuts Corem target price to 2.60 kronor (3.50), reiterates hold	FW
10/07	Corem Property Group AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

68acb72f08fc9da9de2bc134b760b.XCtPXyp4G_DqHcsruJ0kWsPYlaWTtzmHHWyyGjrRM7w.BE8HZ2ECSMesLvJD1-5qN7O_7-b0-3jTWQGFa1CwbNdqXxklSEBLwrlKvA

Published financial data: COREM PROPERTY GROUP AB

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Rental Revenues	280.5Cr	449.1Cr	424.4Cr	369.5Cr	346.5Cr
Other Revenues, Total	11Cr	-86Cr	-107.6Cr	-	-
Total Revenues	291.5Cr	362.9Cr	316.8Cr	369.5Cr	346.5Cr
Property Expenses	105.4Cr	155.8Cr	136.2Cr	133.3Cr	124Cr
Selling General & Admin Expenses, Total	12Cr	19Cr	18Cr	16Cr	14Cr
Total Operating Expenses	117Cr	174.5Cr	154.1Cr	149.3Cr	137.7Cr
Operating Income (REIT / Utility Template)	174.5Cr	188.4Cr	162.7Cr	220.2Cr	208.8Cr
Interest Expense, Total	-70Cr	-117Cr	-147.7Cr	-130.1Cr	-123.1Cr
Interest and Investment Income	11Cr	7.4Cr	2.4Cr	1.3Cr	70L
Net Interest Expenses	-59Cr	-109.6Cr	-145.3Cr	-128.8Cr	-122.4Cr
Currency Exchange Gains (Loss)	1.1Cr	2.5Cr	-1.1Cr	-	-10L
Other Non Operating Income (Expenses)	26Cr	137.5Cr	-100Cr	-22Cr	-14Cr
EBT, Excl. Unusual Items	142.2Cr	218.8Cr	-84Cr	70Cr	72Cr
Total Merger & Related Restructuring Charges	-2.1Cr	-	-	-	-
Impairment of Goodwill	-2.1Cr	-64Cr	-59Cr	-31Cr	-39Cr
Gain (Loss) on Sale of Investments	87Cr	-110.5Cr	8.7Cr	12Cr	-29Cr
Gain (Loss) on Sale of Assets	-	-	-	-10L	-
Asset Writedown	343.2Cr	-293.4Cr	-847.6Cr	-171.7Cr	-390.6Cr
EBT, Incl. Unusual Items	568.2Cr	-248.6Cr	-981.5Cr	-120.5Cr	-386.8Cr
Income Tax Expense	118.7Cr	-55Cr	-181.6Cr	-15Cr	-56Cr
Earnings From Continuing Operations	449.5Cr	-193.8Cr	-799.9Cr	-105.8Cr	-331.1Cr
Net Income to Company	449.5Cr	-193.8Cr	-799.9Cr	-105.8Cr	-331.1Cr
Minority Interest	-8.7Cr	-1Cr	2.9Cr	-10L	-
Net Income - (IS)	440.8Cr	-194.8Cr	-797Cr	-105.9Cr	-331.1Cr
Net Income to Common Incl Extra Items	440.8Cr	-194.8Cr	-797Cr	-105.9Cr	-331.1Cr
Net Income to Common Excl. Extra Items	440.8Cr	-194.8Cr	-797Cr	-105.9Cr	-331.1Cr
Per Share Items
Net EPS - Basic	5.85	-1.77	-7.25	-0.93	-2.54
Basic EPS - Continuing Operations	5.85	-1.77	-7.25	-0.93	-2.54
Basic Weighted Average Shares Outstanding	75Cr	110.12Cr	109.86Cr	114.47Cr	130.26Cr
Net EPS - Diluted	5.85	-1.77	-7.25	-0.93	-2.54
Diluted EPS - Continuing Operations	5.85	-1.77	-7.25	-0.93	-2.54
Diluted Weighted Average Shares Outstanding	75Cr	110.12Cr	109.86Cr	114.47Cr	130.26Cr
Normalized Basic EPS	1.06	1.23	-0.45	0.38	0.35
Normalized Diluted EPS	1.06	1.23	-0.45	0.38	0.35
Dividend Per Share	0.4	0.4	0.1	0.1	0.1
Payout Ratio	11.5	-36.65	-12.15	-92.26	-52.76
Supplemental Items
EBITDA	174.5Cr	191Cr	165Cr	222.4Cr	210.6Cr
EBITA	174.5Cr	188.4Cr	162.7Cr	220.2Cr	208.8Cr
EBIT	174.5Cr	188.4Cr	162.7Cr	220.2Cr	208.8Cr
EBITDAR	-	-	-	-	-
Effective Tax Rate - (Ratio)	20.89	22.04	18.5	12.2	14.4
Current Domestic Taxes	-	-	-	-	-
Total Current Taxes	4Cr	4.9Cr	4.9Cr	2.8Cr	3.6Cr
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	114.7Cr	-60Cr	-186.5Cr	-18Cr	-59Cr
Normalized Net Income	80Cr	135.75Cr	-49Cr	43Cr	45Cr
Interest Capitalized	4.8Cr	-	-	-	-
Interest on Long-Term Debt	14Cr	35Cr	56Cr	48Cr	34Cr
Supplemental Operating Expense Items
General and Administrative Expenses	12Cr	19Cr	18Cr	16Cr	14Cr
Net Rental Expense, Total	-	-	-	-	-
Imputed Operating Lease Interest Expense	-	-	-	-	-
Imputed Operating Lease Depreciation	-	-	-	-	-
Maintenance & Repair Expenses, Total	12Cr	17Cr	11Cr	9.6Cr	7.4Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Gross Property Plant And Equipment	8.43TCr	8.03TCr	5.96TCr	5.72TCr	4.86TCr
Accumulated Depreciation	-8.1Cr	-10Cr	-13Cr	-15Cr	-14Cr
Net Property Plant And Equipment	8.42TCr	8.02TCr	5.95TCr	5.71TCr	4.85TCr
Total Real Estate Assets	8.42TCr	8.02TCr	5.95TCr	5.71TCr	4.85TCr
Cash And Equivalents	57Cr	98Cr	43Cr	59Cr	180.4Cr
Accounts Receivable, Total	14Cr	14Cr	6.6Cr	6.7Cr	5.1Cr
Other Receivables	96Cr	86Cr	44Cr	40Cr	34Cr
Investment In Debt and Equity Securities	226.3Cr	110.4Cr	135.1Cr	146.9Cr	74Cr
Goodwill	305.9Cr	237.4Cr	178.5Cr	147.8Cr	108.4Cr
Other Intangibles, Total	-	-	-	-	-
Other Current Assets, Total	29Cr	44Cr	67Cr	39Cr	35Cr
Other Long-Term Assets, Total	72Cr	472.7Cr	61Cr	30Cr	26Cr
Total Assets	9.22TCr	9.09TCr	6.48TCr	6.18TCr	5.31TCr
Liabilities
Current Portion of Long-Term Debt	1.45TCr	1.47TCr	1.38TCr	1.69TCr	1.11TCr
Long-Term Debt	3.24TCr	3.28TCr	1.98TCr	1.44TCr	1.76TCr
Long-Term Leases	100Cr	162.3Cr	137.5Cr	182.7Cr	150.5Cr
Accounts Payable, Total	42Cr	33Cr	17Cr	14Cr	18Cr
Accrued Expenses, Total	67Cr	45Cr	41Cr	30Cr	24Cr
Current Income Taxes Payable	1.4Cr	60L	-	-	-
Unearned Revenue, Current	74Cr	99Cr	100.9Cr	79Cr	66Cr
Other Current Liabilities - (Brok / FS / Ins. / REIT Template)	35Cr	105.2Cr	52Cr	38Cr	42Cr
Deferred Tax Liability Non-Current	812.7Cr	756.2Cr	570.9Cr	547.2Cr	489.4Cr
Other Non Current Liabilities	6.7Cr	4.3Cr	4.1Cr	6Cr	2.7Cr
Total Liabilities	5.83TCr	5.96TCr	4.28TCr	4.03TCr	3.66TCr
Common Stock, Total	227.5Cr	227.5Cr	227.5Cr	248.7Cr	287.1Cr
Additional Paid In Capital	2.06TCr	2.06TCr	2.06TCr	2.14TCr	2.2TCr
Retained Earnings	1.02TCr	715.1Cr	-178.6Cr	-479.9Cr	-873.9Cr
Comprehensive Income and Other	28Cr	122.6Cr	90Cr	241.2Cr	40Cr
Total Common Equity	3.33TCr	3.13TCr	2.2TCr	2.15TCr	1.65TCr
Minority Interest	60Cr	4.3Cr	1.4Cr	-	-
Total Equity	3.39TCr	3.13TCr	2.2TCr	2.15TCr	1.65TCr
Total Liabilities And Equity	9.22TCr	9.09TCr	6.48TCr	6.18TCr	5.31TCr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	110.47Cr	109.86Cr	109.86Cr	120.48Cr	136.89Cr
ECS Total Common Shares Outstanding	110.47Cr	109.86Cr	109.86Cr	120.48Cr	139.63Cr
Book Value / Share	30.18	28.46	20.03	16.91	11.81
Tangible Book Value	3.03TCr	2.89TCr	2.02TCr	2TCr	1.54TCr
Tangible Book Value Per Share	27.41	26.3	18.4	15.69	11.03
Total Debt	4.79TCr	4.91TCr	3.5TCr	3.31TCr	3.02TCr
Net Debt	4.73TCr	4.81TCr	3.45TCr	3.25TCr	2.84TCr
Debt Equivalent Oper. Leases	-	-	-	-	-
Minority Interest, Total (Incl. Fin. Div)	60Cr	4.3Cr	1.4Cr	-	-
Equity Method Investments, Total	47Cr	341.5Cr	-	-	-
Account Code - Inventory Valuation	3	3	3	3	3
Machinery, Total	15Cr	19Cr	20Cr	19Cr	17Cr
Full Time Employees	368	321	282	277	273
Part Time Employees	-	12	8	7	5
Assets on Operating Lease - Gross	8.31TCr	7.84TCr	5.8TCr	5.52TCr	4.69TCr
Accumulated Allowance for Doubtful Accounts (Supple)	2.5Cr	2.2Cr	1.3Cr	2.2Cr	3.1Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	440.8Cr	-194.8Cr	-797Cr	-105.9Cr	-331.1Cr
Depreciation, Depletion & Amortization	0	2.6Cr	2.3Cr	2.2Cr	1.8Cr
Total Depreciation, Depletion & Amortization	0	2.6Cr	2.3Cr	2.2Cr	1.8Cr
Change in Accounts Receivable	-1.6Cr	14Cr	26Cr	-6.8Cr	-15Cr
Change in Other Net Operating Assets (Collected)	5.7Cr	40Cr	-86Cr	-5.2Cr	80L
Other Operating Activities	-325.9Cr	362Cr	926.5Cr	207.7Cr	424.6Cr
Cash from Operations	119Cr	223.2Cr	72Cr	92Cr	81Cr
Acquisition of Real Estate Assets, Total	-206.3Cr	-302.2Cr	-199.3Cr	-134.3Cr	-149.7Cr
Sale of Real Estate Assets, Total	49Cr	227.3Cr	1.33TCr	301.5Cr	522.6Cr
Net Sale / Acquisition of Real Estate Assets	-157.5Cr	-75Cr	1.13TCr	167.2Cr	372.9Cr
Cash Acquisitions	87Cr	-58Cr	-	-40L	-
Divestitures	-	80L	-	-	-
Investment in Marketable and Equity Securities, Total	-25Cr	2.2Cr	257.3Cr	-	-
Cash from Investing	-95Cr	-129.4Cr	1.38TCr	166.8Cr	372.9Cr
Long-Term Debt Issued, Total	683.4Cr	1.41TCr	1.07TCr	1.17TCr	1.86TCr
Total Debt Issued	683.4Cr	1.41TCr	1.07TCr	1.17TCr	1.86TCr
Long-Term Debt Repaid, Total	-598.7Cr	-1.38TCr	-2.48TCr	-1.42TCr	-2.11TCr
Total Debt Repaid	-598.7Cr	-1.38TCr	-2.48TCr	-1.42TCr	-2.11TCr
Issuance of Common Stock	-	-	-	100.7Cr	92Cr
Repurchase of Common Stock	-	-12Cr	-	-	-30L
Common Dividends Paid	-26Cr	-8.7Cr	-14Cr	-32Cr	-122.4Cr
Preferred Dividends Paid	-25Cr	-	-	-	-
Common & Preferred Stock Dividends Paid	-	-63Cr	-83Cr	-66Cr	-52Cr
Common & Preferred Stock Dividends Paid	-51Cr	-71Cr	-97Cr	-98Cr	-174.7Cr
Other Financing Activities, Total	-2.3Cr	-	-	-	-
Cash from Financing	32Cr	-58Cr	-1.51TCr	-244.5Cr	-329.3Cr
Foreign Exchange Rate Adjustments	30L	5.3Cr	-40L	1.4Cr	-3Cr
Net Change in Cash	56Cr	41Cr	-55Cr	16Cr	121.8Cr
Supplemental Items
Cash Interest Paid	64Cr	112Cr	142.9Cr	118.8Cr	115.9Cr
Cash Income Tax Paid (Refund)	30L	1.3Cr	1.3Cr	90L	10L
Net Debt Issued / Repaid	85Cr	25Cr	-1.41TCr	-247.5Cr	-246.8Cr
Levered Free Cash Flow	123.84Cr	100.52Cr	-33Cr	41Cr	54Cr
Unlevered Free Cash Flow	167.46Cr	173.65Cr	59Cr	122.12Cr	130.5Cr
Change In Net Working Capital	-58Cr	-57Cr	45Cr	18Cr	1.8Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	1.97	1.29	1.31	2.17	2.27
Return on Total Capital	2.19	1.45	1.48	2.47	2.58
Return On Equity %	21.81	-5.94	-30	-4.86	-17.43
Return on Common Equity	21.7	-6.03	-29.92	-4.87	-17.43
Margin Analysis
Gross Profit Margin %	63.84	57.07	57.01	63.92	64.21
SG&A Margin	3.98	5.15	5.65	4.33	3.95
EBITDA Margin %	59.86	52.63	52.08	60.19	60.78
EBITA Margin %	59.86	51.92	51.36	59.59	60.26
EBIT Margin %	59.86	51.92	51.36	59.59	60.26
Income From Continuing Operations Margin %	154.2	-53.4	-252.49	-28.63	-95.56
Net Income Margin %	151.22	-53.68	-251.58	-28.66	-95.56
Net Avail. For Common Margin %	151.22	-53.68	-251.58	-28.66	-95.56
Normalized Net Income Margin	27.5	37.41	-15.6	11.73	13
Levered Free Cash Flow Margin	42.48	27.7	-10.49	11.05	15.46
Unlevered Free Cash Flow Margin	57.45	47.85	18.65	33.05	37.66
Asset Turnover
Asset Turnover	0.05	0.04	0.04	0.06	0.06
Fixed Assets Turnover	0.06	0.04	0.05	0.06	0.07
Receivables Turnover (Average Receivables)	38.96	32.54	41.2	55.56	70.71
Short Term Liquidity
Current Ratio	0.12	0.14	0.1	0.08	0.2
Quick Ratio	0.1	0.11	0.06	0.06	0.17
Operating Cash Flow to Current Liabilities	0.07	0.13	0.05	0.05	0.06
Days Sales Outstanding (Average Receivables)	9.37	11.22	8.86	6.59	5.16
Average Days Payable Outstanding	83.98	88.2	67.26	43.52	46.8
Long Term Solvency
Total Debt/Equity	141.14	156.87	158.83	153.97	183.29
Total Debt / Total Capital	58.53	61.07	61.36	60.62	64.7
LT Debt/Equity	98.28	109.83	96.01	75.37	115.76
Long-Term Debt / Total Capital	40.75	42.76	37.1	29.68	40.86
Total Liabilities / Total Assets	63.21	65.54	66.05	65.18	68.96
EBIT / Interest Expense	2.5	1.61	1.1	1.69	1.7
EBITDA / Interest Expense	2.5	1.63	1.12	1.71	1.71
(EBITDA - Capex) / Interest Expense	2.5	1.6	1.12	1.71	1.71
Total Debt / EBITDA	27.45	25.72	21.19	14.89	14.35
Net Debt / EBITDA	27.12	25.2	20.93	14.63	13.5
Total Debt / (EBITDA - Capex)	27.45	26.25	21.19	14.89	14.35
Net Debt / (EBITDA - Capex)	27.12	25.73	20.93	14.63	13.5
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	226.06	24.49	-12.7	16.64	-6.22
Gross Profit, 1 Yr. Growth %	178.59	11.28	-12.8	30.79	-5.8
EBITDA, 1 Yr. Growth %	176.98	8.83	-13.61	34.79	-5.31
EBITA, 1 Yr. Growth %	177.42	7.97	-13.64	35.34	-5.18
EBIT, 1 Yr. Growth %	177.42	7.97	-13.64	35.34	-5.18
Earnings From Cont. Operations, 1 Yr. Growth %	-4.26T	-143.11	312.74	-86.77	212.95
Net Income, 1 Yr. Growth %	-4.18T	-144.19	309.14	-86.71	212.65
Diluted EPS Before Extra, 1 Yr. Growth %	-1.98T	-130.23	310.09	-87.25	174.74
Normalized Net Income, 1 Yr. Growth %	229.77	69.32	-136.4	-187.71	3.98
Net Property, Plant and Equip., 1 Yr. Growth %	492.09	-4.82	-25.74	-4.03	-15.07
Accounts Receivable, 1 Yr. Growth %	1.6T	2.94	-52.86	1.52	8.51
Total Assets, 1 Yr. Growth %	393.93	-1.49	-28.63	-4.73	-14.01
Common Equity, 1 Yr. Growth %	358.18	-6.22	-29.63	-2.24	-23.34
Tangible Book Value, 1 Yr. Growth %	316.15	-4.59	-30.03	-0.92	-23.1
Cash From Operations, 1 Yr. Growth %	221.62	87.56	-67.83	28.13	-11.74
Levered Free Cash Flow, 1 Yr. Growth %	831.11	-19.48	-133.05	-222.84	31.24
Unlevered Free Cash Flow, 1 Yr. Growth %	429.74	3.08	-65.97	106.68	6.86
Dividend Per Share, 1 Yr. Growth %	-38.46	0	-75	0	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	62.13	101.48	4.25	0.91	4.58
Gross Profit, 2 Yr. CAGR %	48.05	76.08	-1.49	6.79	11
EBITDA, 2 Yr. CAGR %	46.69	74.12	-3.04	7.91	12.98
EBITA, 2 Yr. CAGR %	46.78	73.07	-3.44	8.11	13.28
EBIT, 2 Yr. CAGR %	46.78	73.07	-3.44	8.11	13.28
Earnings From Cont. Operations, 2 Yr. CAGR %	20.14	323.61	33.4	-26.11	-35.66
Net Income, 2 Yr. CAGR %	18.98	324.7	34.46	-26.27	-35.55
Diluted EPS Before Extra, 2 Yr. CAGR %	-16.85	138.41	11.33	-27.68	-40.81
Normalized Net Income, 2 Yr. CAGR %	55.43	136.3	-21.49	-43.5	-4.5
Net Property, Plant and Equip., 2 Yr. CAGR %	161.43	137.49	-15.99	-15.58	-9.72
Accounts Receivable, 2 Yr. CAGR %	376.1	318.33	-30.34	-30.82	-12.1
Total Assets, 2 Yr. CAGR %	132.04	120.58	-16.15	-17.54	-9.49
Common Equity, 2 Yr. CAGR %	101.99	107.29	-18.76	-17.06	-13.43
Tangible Book Value, 2 Yr. CAGR %	92.5	99.26	-18.29	-16.73	-12.71
Cash From Operations, 2 Yr. CAGR %	59.63	145.61	-22.32	-35.8	6.34
Capital Expenditures, 2 Yr. CAGR %	-	212.25	-	-	-
Levered Free Cash Flow, 2 Yr. CAGR %	87.5	174.92	-48.41	-36.28	26.97
Unlevered Free Cash Flow, 2 Yr. CAGR %	76.55	134.37	-40.78	-16.14	48.61
Dividend Per Share, 2 Yr. CAGR %	-18.35	-21.55	-50	-50	0
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	25.81	48.46	52.46	8.22	-1.53
Gross Profit, 3 Yr. CAGR %	14.74	34.61	39.31	8.27	2.42
EBITDA, 3 Yr. CAGR %	13.51	33.05	37.84	8.21	3.31
EBITA, 3 Yr. CAGR %	13.55	32.49	37.27	8.06	3.49
EBIT, 3 Yr. CAGR %	13.55	32.49	37.27	8.06	3.49
Earnings From Cont. Operations, 3 Yr. CAGR %	56.04	-14.62	319.96	-38.26	19.55
Net Income, 3 Yr. CAGR %	55.03	-14.48	319.45	-37.83	19.34
Diluted EPS Before Extra, 3 Yr. CAGR %	22.09	-40.66	185.66	-45.93	12.84
Normalized Net Income, 3 Yr. CAGR %	12.92	59.93	26.67	-18.54	-30.76
Net Property, Plant and Equip., 3 Yr. CAGR %	84.19	86.73	61.11	-12.18	-15.41
Accounts Receivable, 3 Yr. CAGR %	124.62	185.75	102.06	-21.02	-28.58
Total Assets, 3 Yr. CAGR %	80.39	74.39	51.43	-12.5	-16.38
Common Equity, 3 Yr. CAGR %	84.58	56.41	44.6	-13.59	-19.21
Tangible Book Value, 3 Yr. CAGR %	78.75	52.34	40.58	-12.87	-18.91
Cash From Operations, 3 Yr. CAGR %	38.49	68.45	24.73	-8.22	-28.61
Capital Expenditures, 3 Yr. CAGR %	-	-	-	-	-
Levered Free Cash Flow, 3 Yr. CAGR %	29.49	41.84	35.69	-31.11	-18.93
Unlevered Free Cash Flow, 3 Yr. CAGR %	29.79	47.85	23.18	-10.17	-9.08
Dividend Per Share, 3 Yr. CAGR %	-3.85	-12.64	-46.42	-37	-37
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	22.56	23.84	16.69	27.21	31.12
Gross Profit, 5 Yr. CAGR %	15.95	14.62	7.95	22.71	27.21
EBITDA, 5 Yr. CAGR %	15.28	13.55	6.7	22.36	27.3
EBITA, 5 Yr. CAGR %	15.31	13.26	6.42	22.14	27.12
EBIT, 5 Yr. CAGR %	15.31	13.26	6.42	22.14	27.12
Earnings From Cont. Operations, 5 Yr. CAGR %	37.49	15.64	46.56	-19.42	98.29
Net Income, 5 Yr. CAGR %	36.95	15.76	46.45	-19.4	98.29
Diluted EPS Before Extra, 5 Yr. CAGR %	19.62	-6.93	17.67	-35.77	52.2
Normalized Net Income, 5 Yr. CAGR %	21.27	22.98	-2.36	5.48	13.14
Net Property, Plant and Equip., 5 Yr. CAGR %	51.15	47.38	34.57	35.88	27.8
Accounts Receivable, 5 Yr. CAGR %	76.23	87.76	40.63	62.03	44.84
Total Assets, 5 Yr. CAGR %	50.07	46.74	32.78	29.25	23.26
Common Equity, 5 Yr. CAGR %	55.47	48.43	32.93	21.36	17.78
Tangible Book Value, 5 Yr. CAGR %	52.5	46.1	30.7	19.64	16.18
Cash From Operations, 5 Yr. CAGR %	23.69	38.37	9.89	14.52	17.02
Capital Expenditures, 5 Yr. CAGR %	-	-1.47	-	-	-
Levered Free Cash Flow, 5 Yr. CAGR %	27.49	18.3	-10.24	2.99	32.13
Unlevered Free Cash Flow, 5 Yr. CAGR %	22.91	24.36	-5.06	17.85	32.79
Dividend Per Share, 5 Yr. CAGR %	4.56	0	-25.98	-30.12	-31.23