Income Statement Cousins Properties Incorporated

Stocks

CUZ

US2227955026

Commercial REITs

Market Closed - NYSE Other stock markets 01:30:02 11/07/2026 am IST			5-day change	1st Jan Change
30.26 ^USD	-0.03%		-2.58%	+17.38%

29/06	Cousins Properties Incorporated(NYSE:CUZ) added to Russell 1000 Value-Defensive Index	CI
29/06	Cousins Properties Incorporated(NYSE:CUZ) added to Russell 1000 Defensive Index	CI

d7b319f5666656822da4.E4_-WCmkAoVvv-Uo8vutyPj1N9VE-EGvISjS-LawvAQ.Uv-dPG3Ta8M76pRulLPAkovHXqwukDLrV36Dreny8FRe-6sTGuB0wy7Ijg

Published financial data: COUSINS PROPERTIES INCORPORATED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Rental Revenues	74Cr	75Cr	80Cr	85Cr	98Cr
Property Management Fee	1.56Cr	61.19L	13.73L	17.61L	20.44L
Other Revenues, Total	72.91L	58.01L	47.53L	44.28L	30.66L
Total Revenues	76Cr	77Cr	81Cr	85Cr	99Cr
Property Expenses	26Cr	26Cr	27Cr	28Cr	31Cr
Selling General & Admin Expenses, Total	2.93Cr	2.83Cr	3.23Cr	3.66Cr	3.86Cr
Depreciation & Amortization - (IS) - (Collected)	29Cr	30Cr	31Cr	37Cr	42Cr
Other Operating Expenses	24.76L	20.24L	6L	6L	5L
Total Operating Expenses	58Cr	58Cr	61Cr	68Cr	77Cr
Operating Income (REIT / Utility Template)	18Cr	18Cr	19Cr	17Cr	22Cr
Interest Expense, Total	-6.7Cr	-7.25Cr	-11Cr	-12Cr	-16Cr
Net Interest Expenses	-6.7Cr	-7.25Cr	-11Cr	-12Cr	-16Cr
Income (Loss) on Equity Invest.	-	-	-	-	-
Other Non Operating Income (Expenses)	-21.31L	-21.34L	-21.28L	-20.97L	-18.01L
EBT, Excl. Unusual Items	11Cr	11Cr	8.33Cr	4.65Cr	5.56Cr
Total Merger & Related Restructuring Charges	-	-	-	-	-
Gain (Loss) on Sale of Investments	1.3Cr	6.08Cr	-	-	-
Gain (Loss) on Sale of Assets	15Cr	-9T	5L	98T	-
Asset Writedown	-	-	-	-	-1.43Cr
Other Unusual Items	-	2L	-	-	-
EBT, Incl. Unusual Items	28Cr	17Cr	8.38Cr	4.66Cr	4.13Cr
Earnings From Continuing Operations	28Cr	17Cr	8.38Cr	4.66Cr	4.13Cr
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	28Cr	17Cr	8.38Cr	4.66Cr	4.13Cr
Minority Interest	-4L	-7L	-9L	-6L	-7L
Net Income - (IS)	28Cr	17Cr	8.3Cr	4.6Cr	4.05Cr
Net Income to Common Incl Extra Items	28Cr	17Cr	8.3Cr	4.6Cr	4.05Cr
Net Income to Common Excl. Extra Items	28Cr	17Cr	8.3Cr	4.6Cr	4.05Cr
Per Share Items
Net EPS - Basic	1.87	1.11	0.55	0.3	0.24
Basic EPS - Continuing Operations	1.87	1.11	0.55	0.3	0.24
Basic Weighted Average Shares Outstanding	15Cr	15Cr	15Cr	15Cr	17Cr
Net EPS - Diluted	1.87	1.11	0.55	0.3	0.24
Diluted EPS - Continuing Operations	1.87	1.11	0.55	0.3	0.24
Diluted Weighted Average Shares Outstanding	15Cr	15Cr	15Cr	15Cr	17Cr
Normalized Basic EPS	0.47	0.44	0.34	0.19	0.2
Normalized Diluted EPS	0.47	0.44	0.34	0.18	0.2
Dividend Per Share	1.24	1.28	1.28	1.28	1.28
Payout Ratio	65.63	115.28	234.26	425.16	532.8
American Depositary Receipts Ratio (ADR)	0.25	0.25	0.25	0.25	0.25
Supplemental Items
EBITDA	47Cr	48Cr	50Cr	53Cr	63Cr
EBITA	22Cr	20Cr	21Cr	18Cr	24Cr
EBIT	18Cr	18Cr	19Cr	17Cr	22Cr
EBITDAR	48Cr	48Cr	50Cr	53Cr	63Cr
Total Revenues (As Reported)	76Cr	76Cr	80Cr	86Cr	99Cr
Normalized Net Income	7.05Cr	6.59Cr	5.12Cr	2.84Cr	3.4Cr
Interest Capitalized	62.57L	1.54Cr	1.84Cr	1.25Cr	70.13L
Interest on Long-Term Debt	7.34Cr	8.81Cr	12Cr	14Cr	17Cr
Supplemental Operating Expense Items
General and Administrative Expenses	2.93Cr	2.83Cr	3.23Cr	3.66Cr	3.86Cr
Net Rental Expense, Total	49L	29L	29L	28L	29L
Imputed Operating Lease Interest Expense	12.72L	9L	11.73L	10.69L	11.8L
Imputed Operating Lease Depreciation	36.28L	20.28L	17.27L	17.31L	17.2L
Stock-Based Comp., G&A Exp. (Total)	36.52L	-77T	1.2Cr	1.48Cr	1.65Cr
Stock-Based Comp., Other (Total)	74.59L	1.01Cr	-	-	-
Total Stock-Based Compensation	1.11Cr	1.01Cr	1.2Cr	1.48Cr	1.65Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Gross Property Plant And Equipment	771.69Cr	810.19Cr	840.47Cr	959.71Cr	998.28Cr
Accumulated Depreciation	-89Cr	-109.85Cr	-134.8Cr	-164.73Cr	-194.32Cr
Net Property Plant And Equipment	682.34Cr	700.34Cr	705.67Cr	794.98Cr	803.95Cr
Land Held For Development Or Sale	2.98Cr	1.66Cr	1.66Cr	-	-
Total Real Estate Assets	685.32Cr	702Cr	707.33Cr	794.98Cr	803.95Cr
Cash And Equivalents	89.37L	51.45L	60.47L	73.49L	57.2L
Accounts Receivable, Total	17Cr	19Cr	22Cr	24Cr	29Cr
Investment In Debt and Equity Securities	-	-	-	17Cr	3.78Cr
Goodwill	16.74L	16.74L	16.74L	16.74L	16.74L
Other Intangibles, Total	17Cr	13Cr	11Cr	17Cr	16Cr
Notes Receivable (Collected)	-	-	-	-	-
Restricted Cash	12.31L	-	-	-	-
Other Current Assets, Total	69.98L	64.38L	87.04L	44.92L	6.88Cr
Deferred Charges Long-Term	2.79Cr	6.36Cr	7.14Cr	7.22Cr	7.13Cr
Other Long-Term Assets, Total	7.78Cr	11Cr	14Cr	19Cr	22Cr
Total Assets	731.2Cr	753.7Cr	763.45Cr	880.21Cr	889.01Cr
Liabilities
Current Portion of Long-Term Debt	-	-	43Cr	91Cr	87Cr
Current Portion of Leases	20.83L	20.87L	20.95L	19.58L	20.06L
Long-Term Debt	223.75Cr	233.46Cr	202.85Cr	218.89Cr	247.07Cr
Long-Term Leases	5.09Cr	5.1Cr	5.13Cr	4.8Cr	4.82Cr
Accounts Payable, Total	22Cr	27Cr	30Cr	31Cr	28Cr
Other Current Liabilities - (Brok / FS / Ins. / REIT Template)	-	-	-	3.22Cr	3.5Cr
Unearned Revenue Non Current	11Cr	16Cr	22Cr	32Cr	34Cr
Other Non Current Liabilities	8.49Cr	6.94Cr	5.88Cr	13Cr	14Cr
Total Liabilities	271.16Cr	289.01Cr	308.62Cr	393.2Cr	418.79Cr
Preferred Stock Redeemable	-	-	-	-	-
Total Preferred Equity	-	-	-	-	-
Common Stock, Total	15Cr	15Cr	15Cr	17Cr	17Cr
Additional Paid In Capital	554.93Cr	563.03Cr	563.87Cr	595.97Cr	597.18Cr
Distributions In Excess Of Earnings	-99Cr	-101.33Cr	-112.54Cr	-128.05Cr	-146.02Cr
Treasury Stock	-15Cr	-15Cr	-15Cr	-	-
Comprehensive Income and Other	-	17.67L	21.92L	-1L	-
Total Common Equity	456.68Cr	462.57Cr	452.42Cr	484.67Cr	467.96Cr
Minority Interest	3.36Cr	2.13Cr	2.42Cr	2.35Cr	2.26Cr
Total Equity	460.04Cr	464.69Cr	454.83Cr	487.02Cr	470.22Cr
Total Liabilities And Equity	731.2Cr	753.7Cr	763.45Cr	880.21Cr	889.01Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	15Cr	15Cr	15Cr	17Cr	17Cr
ECS Total Common Shares Outstanding	15Cr	15Cr	15Cr	17Cr	17Cr
Book Value / Share	30.71	30.54	29.8	28.91	27.86
Tangible Book Value	439.82Cr	448.94Cr	441.35Cr	467.47Cr	451.49Cr
Tangible Book Value Per Share	29.58	29.64	29.07	27.88	26.88
Total Debt	229.05Cr	238.77Cr	251.1Cr	314.57Cr	339.1Cr
Net Debt	228.16Cr	238.26Cr	250.49Cr	313.83Cr	338.53Cr
Debt Equivalent Oper. Leases	3.92Cr	2.32Cr	2.32Cr	2.24Cr	2.32Cr
Minority Interest, Total (Incl. Fin. Div)	3.36Cr	2.13Cr	2.42Cr	2.35Cr	2.26Cr
Equity Method Investments, Total	7.78Cr	11Cr	14Cr	19Cr	22Cr
Account Code - Inventory Valuation	3	3	3	3	3
Land - (BS)	82Cr	83Cr	83Cr	96Cr	95Cr
Buildings, Total	672.3Cr	714.63Cr	743.31Cr	860.95Cr	900.41Cr
Machinery, Total	3.23Cr	3.07Cr	2.92Cr	2.95Cr	2.97Cr
Full Time Employees	294	286	305	306	351
Accumulated Allowance for Doubtful Accounts (Supple)	-	-	-	-	-

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	28Cr	17Cr	8.3Cr	4.6Cr	4.05Cr
Depreciation, Depletion & Amortization	26Cr	27Cr	29Cr	35Cr	39Cr
Amortization of Goodwill and Intangible Assets - (CF)	3.27Cr	2.14Cr	1.47Cr	1.23Cr	2.32Cr
Total Depreciation, Depletion & Amortization	29Cr	30Cr	31Cr	36Cr	42Cr
Amortization of Deferred Charges, Total	-	-	41.42L	40.27L	44.9L
(Gain) Loss On Sale of Asset - (CF)	-15Cr	9T	-5L	-98T	-
(Gain) Loss on Sale of Investments - (CF)	-1.31Cr	-5.63Cr	-	-	-
Total Asset Writedown	-	-	-	-	1.43Cr
(Income) Loss On Equity Investments - (CF)	47.41L	-23.01L	13.65L	64.07L	96.19L
Stock-Based Compensation (CF)	74.59L	1.01Cr	1.2Cr	1.48Cr	1.65Cr
Change in Accounts Receivable	55L	17.23L	-77.25L	-21.3L	-87.6L
Change in Other Net Operating Assets (Collected)	1.02Cr	-91.69L	84.73L	2.42Cr	-36.81L
Other Operating Activities	-3.95Cr	-4.13Cr	-3.99Cr	-5.15Cr	-8.6Cr
Net Cash From Discontinued Operations	-	-	-	-	-
Cash from Operations	39Cr	37Cr	37Cr	40Cr	40Cr
Acquisition of Real Estate Assets, Total	-79Cr	-34Cr	-28Cr	-109.07Cr	-52Cr
Sale of Real Estate Assets, Total	56Cr	-	42.48L	-	-
Net Sale / Acquisition of Real Estate Assets	-23Cr	-34Cr	-28Cr	-109.07Cr	-52Cr
Cash Acquisitions	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	4.14Cr	77.42L	-2.05Cr	-21Cr	8.94Cr
Other Investing Activities, Total	-	-	-	-	-
Cash from Investing	-19Cr	-33Cr	-30Cr	-130.54Cr	-43Cr
Long-Term Debt Issued, Total	120.55Cr	87Cr	38Cr	234.47Cr	102.3Cr
Total Debt Issued	120.55Cr	87Cr	38Cr	234.47Cr	102.3Cr
Long-Term Debt Repaid, Total	-121.89Cr	-77Cr	-26Cr	-170.02Cr	-78Cr
Total Debt Repaid	-121.89Cr	-77Cr	-26Cr	-170.02Cr	-78Cr
Issuance of Common Stock	-	10Cr	4L	47Cr	-
Repurchase of Common Stock	-	-	-	-11.11L	-19.08L
Common Dividends Paid	-18Cr	-19Cr	-19Cr	-20Cr	-22Cr
Common & Preferred Stock Dividends Paid	-18Cr	-19Cr	-19Cr	-20Cr	-22Cr
Other Financing Activities, Total	18.27L	-4.89Cr	19.53L	-95.48L	-73.83L
Cash from Financing	-19Cr	-3.57Cr	-7.17Cr	91Cr	2.18Cr
Net Change in Cash	40.3L	-50.23L	9L	13.02L	-16.29L
Supplemental Items
Cash Interest Paid	6.8Cr	7.01Cr	10Cr	11Cr	14Cr
Cash Income Tax Paid (Refund)	2L	38T	-	-	-
Net Debt Issued / Repaid	-1.34Cr	10Cr	12Cr	64Cr	25Cr
Levered Free Cash Flow	51Cr	40Cr	38Cr	17Cr	7.72Cr
Unlevered Free Cash Flow	56Cr	44Cr	44Cr	25Cr	17Cr
Change In Net Working Capital	-14Cr	-2.31Cr	13.85L	-1.86Cr	13Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	1.58	1.52	1.57	1.3	1.53
Return on Total Capital	1.68	1.63	1.69	1.42	1.68
Return On Equity %	6.13	3.62	1.82	0.99	0.86
Return on Common Equity	6.17	3.63	1.81	0.98	0.85
Margin Analysis
Gross Profit Margin %	65.95	66.24	66.91	67.13	68.09
SG&A Margin	3.85	3.7	4.02	4.28	3.92
EBITDA Margin %	61.77	62.28	61.92	62.02	64.12
EBITA Margin %	28.25	26.46	25.53	21.48	24.33
EBIT Margin %	23.96	23.66	23.71	20.03	21.98
Income From Continuing Operations Margin %	36.62	21.88	10.41	5.45	4.19
Net Income Margin %	36.56	21.79	10.3	5.38	4.11
Net Avail. For Common Margin %	36.56	21.79	10.3	5.38	4.11
Normalized Net Income Margin	9.25	8.61	6.36	3.33	3.45
Levered Free Cash Flow Margin	67.42	51.82	46.67	20.33	7.83
Unlevered Free Cash Flow Margin	72.92	57.74	54.35	28.82	17.48
Asset Turnover
Asset Turnover	0.11	0.1	0.11	0.1	0.11
Fixed Assets Turnover	0.11	0.11	0.11	0.11	0.12
Receivables Turnover (Average Receivables)	4.63	4.22	3.87	3.66	3.7
Short Term Liquidity
Current Ratio	0.81	0.75	0.32	0.2	0.3
Quick Ratio	0.78	0.72	0.31	0.2	0.25
Operating Cash Flow to Current Liabilities	1.72	1.34	0.5	0.32	0.34
Days Sales Outstanding (Average Receivables)	78.84	86.52	94.21	99.96	98.52
Average Days Payable Outstanding	288.94	350.08	391.03	394.36	359.41
Long Term Solvency
Total Debt/Equity	49.79	51.38	55.21	64.59	72.12
Total Debt / Total Capital	33.24	33.94	35.57	39.24	41.9
LT Debt/Equity	49.74	51.34	45.73	45.93	53.57
Long-Term Debt / Total Capital	33.21	33.91	29.46	27.91	31.12
Total Liabilities / Total Assets	37.08	38.34	40.42	44.67	47.11
EBIT / Interest Expense	2.72	2.5	1.81	1.4	1.36
EBITDA / Interest Expense	7.09	6.61	4.75	4.35	3.99
(EBITDA - Capex) / Interest Expense	7.09	6.61	4.75	2.28	2.31
Total Debt / EBITDA	4.82	4.98	5.01	5.91	5.34
Net Debt / EBITDA	4.8	4.97	5	5.89	5.33
Total Debt / (EBITDA - Capex)	4.82	4.98	5.01	11.25	9.22
Net Debt / (EBITDA - Capex)	4.8	4.97	5	11.22	9.21
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	1.8	0.46	5.19	6.06	15.42
Gross Profit, 1 Yr. Growth %	0.98	0.92	6.25	6.42	17.07
EBITDA, 1 Yr. Growth %	0.36	1.29	6.1	6.24	17.88
EBITA, 1 Yr. Growth %	-3.65	-5.92	1.91	-10.8	26.33
EBIT, 1 Yr. Growth %	1.24	-0.78	5.4	-10.4	26.63
Earnings From Cont. Operations, 1 Yr. Growth %	17.17	-39.98	-49.94	-44.42	-11.44
Net Income, 1 Yr. Growth %	17.41	-40.13	-50.26	-44.6	-11.88
Diluted EPS Before Extra, 1 Yr. Growth %	17.08	-40.7	-50.82	-45.31	-19.56
Normalized Net Income, 1 Yr. Growth %	-3.04	-6.5	-22.26	-44.49	19.52
Net Property, Plant and Equip., 1 Yr. Growth %	5.47	2.19	0.52	12.39	1.13
Accounts Receivable, 1 Yr. Growth %	5.57	15.1	14.42	10.47	17.77
Total Assets, 1 Yr. Growth %	2.88	3.08	1.29	15.29	1
Common Equity, 1 Yr. Growth %	2.23	1.29	-2.19	7.13	-3.45
Tangible Book Value, 1 Yr. Growth %	2.81	2.07	-1.69	5.92	-3.42
Cash From Operations, 1 Yr. Growth %	10.93	-6.24	0.88	8.65	0.51
Capital Expenditures, 1 Yr. Growth %	-	-	-	-9.58	5.74
Levered Free Cash Flow, 1 Yr. Growth %	-5.36	-22.79	-3.58	80.45	-57.12
Unlevered Free Cash Flow, 1 Yr. Growth %	-4.32	-20.45	0.57	55.8	-31.81
Dividend Per Share, 1 Yr. Growth %	3.33	3.23	0	0	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	6.62	1.14	2.8	5.62	10.64
Gross Profit, 2 Yr. CAGR %	5.9	0.96	3.55	6.33	11.62
EBITDA, 2 Yr. CAGR %	7.53	0.84	4.21	6.16	11.78
EBITA, 2 Yr. CAGR %	4.94	-4.76	-1.5	-4.67	6.15
EBIT, 2 Yr. CAGR %	10.37	0.26	2.27	-2.84	6.52
Earnings From Cont. Operations, 2 Yr. CAGR %	35.18	-16.14	-45.19	-47.26	-29.84
Net Income, 2 Yr. CAGR %	36.09	-16.16	-45.43	-47.51	-30.13
Diluted EPS Before Extra, 2 Yr. CAGR %	26.28	-16.68	-46	-48.14	-33.67
Normalized Net Income, 2 Yr. CAGR %	11.2	-4.73	-14.73	-34.33	-18.54
Net Property, Plant and Equip., 2 Yr. CAGR %	4.79	4.04	1.47	6.42	6.61
Accounts Receivable, 2 Yr. CAGR %	15.44	10.23	14.76	12.43	14.06
Total Assets, 2 Yr. CAGR %	1.12	2.98	2.18	8.07	7.91
Common Equity, 2 Yr. CAGR %	2.37	1.76	-0.47	2.36	1.7
Tangible Book Value, 2 Yr. CAGR %	3.57	2.44	0.17	2.04	1.14
Cash From Operations, 2 Yr. CAGR %	13.34	1.99	-2.75	4.69	4.5
Capital Expenditures, 2 Yr. CAGR %	-	-	-	-14.07	-2.22
Levered Free Cash Flow, 2 Yr. CAGR %	193.91	-14.51	-13.48	91.13	-13.62
Unlevered Free Cash Flow, 2 Yr. CAGR %	144.16	-12.75	-10.31	62.72	2.09
Dividend Per Share, 2 Yr. CAGR %	3.39	3.28	1.6	0	0
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	16.05	4.53	2.47	3.88	8.79
Gross Profit, 3 Yr. CAGR %	15.93	4.21	2.69	4.5	9.79
EBITDA, 3 Yr. CAGR %	16.63	5.41	2.07	4.89	10.38
EBITA, 3 Yr. CAGR %	14.79	1.19	-2.71	-4.7	5.93
EBIT, 3 Yr. CAGR %	16.55	6.52	1.95	-2.14	6.13
Earnings From Cont. Operations, 3 Yr. CAGR %	51.17	3.12	-29.39	-44.94	-37.31
Net Income, 3 Yr. CAGR %	52.11	3.5	-29.55	-45.15	-37.61
Diluted EPS Before Extra, 3 Yr. CAGR %	35.43	-1.85	-30.11	-45.77	-39.97
Normalized Net Income, 3 Yr. CAGR %	15.72	4.96	-10.97	-26.1	-19.82
Net Property, Plant and Equip., 3 Yr. CAGR %	22.47	4.07	2.94	5.07	4.62
Accounts Receivable, 3 Yr. CAGR %	20.17	15.32	11.61	13.31	14.18
Total Assets, 3 Yr. CAGR %	20.82	1.77	2.41	6.38	5.66
Common Equity, 3 Yr. CAGR %	18.22	2.01	0.42	2	0.39
Tangible Book Value, 3 Yr. CAGR %	18.87	3.07	1.04	2.05	0.19
Cash From Operations, 3 Yr. CAGR %	19.36	6.4	1.61	0.91	3.28
Capital Expenditures, 3 Yr. CAGR %	-	-	-	-	-7.92
Levered Free Cash Flow, 3 Yr. CAGR %	28.85	88.23	-11.53	-29.81	17.56
Unlevered Free Cash Flow, 3 Yr. CAGR %	28.02	68.01	-9	-23.23	22.83
Dividend Per Share, 3 Yr. CAGR %	6.04	3.34	2.17	1.06	0
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	23.08	8.32	10.56	4.97	5.67
Gross Profit, 5 Yr. CAGR %	23.79	7.73	10.81	5.05	6.17
EBITDA, 5 Yr. CAGR %	26.72	8.41	10.94	5.41	6.15
EBITA, 5 Yr. CAGR %	36.12	4.31	7.64	-1.27	1.44
EBIT, 5 Yr. CAGR %	31.71	8.29	10.61	2.68	3.75
Earnings From Cont. Operations, 5 Yr. CAGR %	35.56	-5.31	0.74	-21.14	-29.57
Net Income, 5 Yr. CAGR %	28.63	-5.06	0.94	-21.11	-29.78
Diluted EPS Before Extra, 5 Yr. CAGR %	14.66	-11.79	-6.24	-23.95	-31.56
Normalized Net Income, 5 Yr. CAGR %	56.69	5.57	2.41	-12.98	-14.08
Net Property, Plant and Equip., 5 Yr. CAGR %	13.55	14.05	13.69	5.05	4.44
Accounts Receivable, 5 Yr. CAGR %	21.34	21.72	17.97	14.16	12.58
Total Assets, 5 Yr. CAGR %	11.88	12.38	12.99	4.24	4.58
Common Equity, 5 Yr. CAGR %	13.28	10.84	10.36	2.15	0.93
Tangible Book Value, 5 Yr. CAGR %	14.83	11.73	11.01	2.66	1.08
Cash From Operations, 5 Yr. CAGR %	27.04	11.53	9.97	5.71	2.76
Levered Free Cash Flow, 5 Yr. CAGR %	27	10.09	9.37	23.9	-32.29
Unlevered Free Cash Flow, 5 Yr. CAGR %	26.17	10.5	10.57	21.44	-21.57
Dividend Per Share, 5 Yr. CAGR %	0.66	1.3	4.24	1.99	1.3