ICICI LOMBARD GENERAL INSURANCE COMPANY LIMITED

Income Statement ICICI Lombard General Insurance Company Limited

Equities

ICICIGI

INE765G01017

Multiline Insurance & Brokers

Market Closed - NSE India S.E. Other stock markets 04:35:08 05/06/2026 pm IST			5-day change	1st Jan Change
1,758.00 ^INR	+1.45%		-1.91%	-10.40%

30/04	Icici lombard gets tax order imposing penalty 30.6 million rupees	RE
16/04	YES Research Downgrades ICICI Lombard General Insurance to Add from Buy; Price Target is INR2,200	MT

86b.4kXH0EDrCyU8oEXDbXUTsIDg3bQZHAKj6sVY1dBN8DY.jnGtmwW_UhZS0AKIOQdR8rDSj8YgaGTRnZBqvYNgsmeTKbaAB6EzaVfjfQ

Published financial data: ICICI LOMBARD GENERAL INSURANCE COMPANY LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022	2023	2024	2025	2026
Premiums and Annuity Revenues	13TCr	15TCr	17TCr	20TCr	22TCr
Total Interest And Dividend Income	2.33TCr	2.59TCr	3.06TCr	3.42TCr	3.7TCr
Gain (Loss) on Sale of Investments, Total (Rev)	737.82Cr	439.2Cr	546.25Cr	776.48Cr	1.04TCr
Other Revenues, Total	773.35Cr	893.28Cr	14Cr	-	-
Total Revenues	17TCr	19TCr	20TCr	24TCr	27TCr
Policy Benefits	9.78TCr	11TCr	12TCr	14TCr	16TCr
Policy Acquisition / Underwriting Costs, Total	813.04Cr	762.71Cr	3.31TCr	4.19TCr	4.7TCr
Selling General & Admin Expenses, Total	3.97TCr	4.56TCr	2.77TCr	2.78TCr	2.96TCr
Provision for Bad Debts	-2.38Cr	5.31Cr	44Cr	-5.84Cr	68L
Salaries And Other Employee Benefits	5.5Cr	5.85Cr	5.92Cr	6.56Cr	8.86Cr
Other Operating Expenses	590.55Cr	586.43Cr	-222.06Cr	-388.34Cr	-151.69Cr
Reinsurance Income Or Expense	-	-	-	-	-
Total Operating Expenses	15TCr	17TCr	18TCr	21TCr	23TCr
Operating Income	1.72TCr	2.09TCr	2.64TCr	3.43TCr	3.66TCr
Interest Expense, Total	-36Cr	-11Cr	-94Cr	-101.32Cr	-88Cr
Currency Exchange Gains (Loss)	-1.38Cr	5.52Cr	11Cr	-38Cr	65Cr
Other Non Operating Income (Expenses)	-22.53L	30Cr	-20.16L	28Cr	18Cr
EBT, Excl. Unusual Items	1.68TCr	2.12TCr	2.56TCr	3.32TCr	3.66TCr
Total Merger & Related Restructuring Charges	-	-	-	-	-
Gain (Loss) on Sale of Assets	1.46Cr	-3.59Cr	-2.43Cr	-42L	-22L
Other Unusual Items	-	-	-	-1.21Cr	-3L
EBT, Incl. Unusual Items	1.68TCr	2.11TCr	2.56TCr	3.32TCr	3.66TCr
Income Tax Expense	412.51Cr	383.48Cr	636.59Cr	813.02Cr	886.99Cr
Earnings From Continuing Operations	1.27TCr	1.73TCr	1.92TCr	2.51TCr	2.77TCr
Net Income to Company	1.27TCr	1.73TCr	1.92TCr	2.51TCr	2.77TCr
Net Income - (IS)	1.27TCr	1.73TCr	1.92TCr	2.51TCr	2.77TCr
Net Income to Common Incl Extra Items	1.27TCr	1.73TCr	1.92TCr	2.51TCr	2.77TCr
Net Income to Common Excl. Extra Items	1.27TCr	1.73TCr	1.92TCr	2.51TCr	2.77TCr
Per Share Items
Net EPS - Basic	25.91	35.21	39.03	50.74	55.74
Basic EPS - Continuing Operations	25.91	35.21	39.03	50.74	55.74
Basic Weighted Average Shares Outstanding	49Cr	49Cr	49Cr	49Cr	50Cr
Net EPS - Diluted	25.82	35.16	38.78	50.25	55.24
Diluted EPS - Continuing Operations	25.82	35.16	38.78	50.25	55.24
Diluted Weighted Average Shares Outstanding	49Cr	49Cr	49Cr	50Cr	50Cr
Normalized Basic EPS	21.43	26.93	32.51	42.02	45.99
Normalized Diluted EPS	21.36	26.89	32.31	41.6	45.58
Dividend Per Share	9	10	11	12.5	13.5
Payout Ratio	-	-	-	-	-
Supplemental Items
EBITDA	1.76TCr	2.14TCr	2.69TCr	3.48TCr	3.71TCr
EBITA	1.72TCr	2.09TCr	2.64TCr	3.43TCr	3.66TCr
EBIT	1.72TCr	2.09TCr	2.64TCr	3.43TCr	3.66TCr
EBITDAR	1.76TCr	2.14TCr	2.69TCr	3.49TCr	-
Effective Tax Rate - (Ratio)	24.5	18.15	24.91	24.48	24.24
Current Domestic Taxes	385.5Cr	431.67Cr	660.5Cr	-	-
Total Current Taxes	385.5Cr	431.67Cr	660.5Cr	689.45Cr	835.18Cr
Deferred Domestic Taxes	27Cr	80Cr	-27Cr	-	-
Total Deferred Taxes	27Cr	80Cr	-27Cr	123.57Cr	52Cr
Normalized Net Income	1.05TCr	1.32TCr	1.6TCr	2.08TCr	2.29TCr
Interest on Long-Term Debt	36Cr	11Cr	3.68Cr	29L	-
Non-Cash Pension Expense	-2.59Cr	1.29Cr	1.06Cr	8.48Cr	62Cr
Supplemental Operating Expense Items
Advertising Expense	112.73Cr	92Cr	17Cr	287.45Cr	213.6Cr
Marketing Expenses	-	-	-	13Cr	1.25Cr
Selling and Marketing Expenses	112.73Cr	92Cr	17Cr	300.23Cr	214.85Cr
General and Administrative Expenses	48Cr	48Cr	47Cr	47Cr	59Cr
Net Rental Expense, Total	8L	8L	3L	6L	-
Imputed Operating Lease Interest Expense	5L	3L	13.87L	39.2L	-
Imputed Operating Lease Depreciation	3L	5L	-11.23L	-33.2L	-

Fiscal Period: March	2022	2023	2024	2025	2026
Assets
Investment In Debt Securities	19TCr	24TCr	29TCr	29TCr	30TCr
Investment In Equity and Preferred Securities, Total	4TCr	3.77TCr	5.17TCr	6.76TCr	8.08TCr
Real Estate Owned	374.15Cr	344.15Cr	322.87Cr	-	83Cr
Total Other Investments	15TCr	15TCr	14TCr	17TCr	20TCr
Total investments	39TCr	43TCr	49TCr	54TCr	58TCr
Cash And Equivalents	291.75Cr	202.24Cr	333.85Cr	87Cr	983.19Cr
Reinsurance Recoverable - (IS)	8.27TCr	8.3TCr	10TCr	11TCr	12TCr
Other Receivables - (Insurance Template)	1.75TCr	1.47TCr	1.79TCr	2.06TCr	1.64TCr
Gross Property Plant And Equipment	616.81Cr	664.73Cr	849.3Cr	863.78Cr	878.82Cr
Accumulated Depreciation	-218.2Cr	-244.82Cr	-286.92Cr	-323.28Cr	-349.52Cr
Net Property Plant And Equipment	398.61Cr	419.92Cr	562.39Cr	540.5Cr	529.3Cr
Other Intangibles, Total	178.87Cr	144.08Cr	138.47Cr	261.5Cr	309.69Cr
Restricted Cash	88.85L	88.85L	72.5L	73L	3.59Cr
Other Current Assets, Total	824.2Cr	1.1TCr	1.08TCr	1.24TCr	1.98TCr
Deferred Tax Assets Long-Term (Collected)	345.61Cr	265.32Cr	292.62Cr	169.05Cr	117.24Cr
Total Assets	51TCr	55TCr	63TCr	69TCr	76TCr
Liabilities
Accounts Payable, Total	1.12TCr	1.41TCr	1.51TCr	1.38TCr	1.55TCr
Accrued Expenses, Total	389.42Cr	386.04Cr	644.57Cr	687.59Cr	649.16Cr
Insurance And Annuity Liabilities	8.48TCr	9.27TCr	11TCr	556.98Cr	455.82Cr
Unpaid Claims	25TCr	27TCr	30TCr	32TCr	35TCr
Unearned Premiums	3.43TCr	3.27TCr	3.39TCr	15TCr	18TCr
Reinsurance Payable - (BS)	1.42TCr	1.61TCr	1.94TCr	1.71TCr	1.99TCr
Short-Term Borrowings	87Cr	85Cr	131.53Cr	82Cr	9.16Cr
Long-Term Debt	255Cr	35Cr	35Cr	-	-
Current Income Taxes Payable	-	-	-	-	-
Other Current Liabilities - (Brok / FS / Ins. / REIT Template)	1.22TCr	1.5TCr	1.77TCr	1.88TCr	2.07TCr
Total Liabilities	41TCr	44TCr	50TCr	54TCr	60TCr
Common Stock, Total	490.89Cr	491.13Cr	492.69Cr	495.73Cr	498.49Cr
Additional Paid In Capital	6.4TCr	6.42TCr	6.59TCr	6.93TCr	7.27TCr
Retained Earnings	2.21TCr	3.48TCr	4.88TCr	6.82TCr	8.92TCr
Comprehensive Income and Other	359.3Cr	213.79Cr	990.26Cr	733.95Cr	-613.79Cr
Total Common Equity	9.47TCr	11TCr	13TCr	15TCr	16TCr
Total Equity	9.47TCr	11TCr	13TCr	15TCr	16TCr
Total Liabilities And Equity	51TCr	55TCr	63TCr	69TCr	76TCr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	49Cr	49Cr	49Cr	50Cr	50Cr
ECS Total Common Shares Outstanding	49Cr	49Cr	49Cr	50Cr	50Cr
Book Value / Share	192.89	215.95	262.85	302.27	322.42
Tangible Book Value	9.29TCr	10TCr	13TCr	15TCr	16TCr
Tangible Book Value Per Share	189.25	213.02	260.04	296.99	316.2
Total Debt	342.01Cr	120.08Cr	166.53Cr	82Cr	9.16Cr
Net Debt	50Cr	-82Cr	-167.32Cr	-5.23Cr	-974.03Cr
Debt Equivalent of Unfunded Proj. Benefit Obligation	-88.43L	4.63Cr	-19Cr	-4.03Cr	20Cr
Debt Equivalent Oper. Leases	62.16L	61.6L	21.12L	48L	-
Account Code - Inventory Valuation	3	3	3	3	3
Land - (BS)	241.18Cr	241.18Cr	241.18Cr	241.18Cr	241.18Cr
Buildings, Total	50Cr	50Cr	131.14Cr	131.14Cr	77Cr
Machinery, Total	314.75Cr	348.43Cr	383Cr	417.44Cr	472.58Cr
Full Time Employees	12.75T	12.86T	13.67T	15.12T	15.01T

Fiscal Period: March	2022	2023	2024	2025	2026
Net Income	1.27TCr	1.73TCr	1.92TCr	2.51TCr	2.77TCr
Depreciation, Depletion & Amortization	44Cr	45Cr	48Cr	50Cr	50Cr
Total Depreciation, Depletion & Amortization	44Cr	45Cr	48Cr	50Cr	50Cr
Amortization of Deferred Charges, Total	95Cr	95Cr	85Cr	74Cr	114.2Cr
Other Operating Activities	-601.33Cr	420.68Cr	355.53Cr	-1.49TCr	-314.66Cr
Cash from Operations	809.1Cr	2.29TCr	2.41TCr	1.15TCr	2.62TCr
Capital Expenditure	-76Cr	-120.91Cr	-190.44Cr	-231.15Cr	-243.34Cr
Sale of Property, Plant, and Equipment	3.82Cr	84.41L	1.06Cr	1.9Cr	89L
Investment in Marketable and Equity Securities, Total	-2.21TCr	-4.09TCr	-4.45TCr	-4.1TCr	-4.97TCr
Other Investing Activities, Total	2.39TCr	2.53TCr	2.72TCr	3.19TCr	3.48TCr
Cash from Investing	111.58Cr	-1.69TCr	-1.92TCr	-1.14TCr	-1.73TCr
Long-Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	-	-	-	-	-
Long-Term Debt Repaid, Total	-485Cr	-220Cr	-	-35Cr	-
Total Debt Repaid	-485Cr	-220Cr	-	-35Cr	-
Issuance of Common Stock	41Cr	21Cr	164.96Cr	349.61Cr	335.24Cr
Common Dividends Paid	-	-	-	-	-
Common & Preferred Stock Dividends Paid	-	-	-	-	-
Other Financing Activities, Total	-435.5Cr	-495.13Cr	-519.55Cr	-571.66Cr	-670.78Cr
Cash from Financing	-879.08Cr	-694.56Cr	-354.59Cr	-257.05Cr	-335.54Cr
Miscellaneous Cash Flow Adjustments	23Cr	-	-	-	-
Net Change in Cash	65Cr	-90Cr	131.45Cr	-247.01Cr	553.71Cr
Supplemental Items
Cash Interest Paid	435.5Cr	495.13Cr	519.55Cr	571.66Cr	670.78Cr
Cash Income Tax Paid (Refund)	376.64Cr	313.02Cr	657.18Cr	794.94Cr	1.3TCr
Net Debt Issued / Repaid	-485Cr	-220Cr	-	-35Cr	-
Levered Free Cash Flow	5.45TCr	6.3TCr	5.66TCr	4.34TCr	3.46TCr
Unlevered Free Cash Flow	5.47TCr	6.31TCr	5.72TCr	4.41TCr	3.52TCr
Change In Net Working Capital	-4.34TCr	-4.98TCr	-4.13TCr	-2.37TCr	-1.31TCr

Fiscal Period: March	2022	2023	2024	2025	2026
Profitability
Return on Assets	2.38	2.47	2.79	3.24	3.15
Return on Total Capital	11.63	12.74	13.85	15.23	14.7
Return On Equity %	14.46	17.23	16.29	17.96	17.85
Return on Common Equity	14.46	17.23	16.29	17.96	17.85
Margin Analysis
Gross Profit Margin %	37.19	38.67	25.56	23.84	23.6
SG&A Margin	23.51	24.35	13.54	11.18	10.59
EBITDA Margin %	10.45	11.41	13.12	14.52	13.75
EBITA Margin %	10.19	11.17	12.89	14.31	13.56
EBIT Margin %	10.19	11.17	12.89	14.31	13.56
Income From Continuing Operations Margin %	7.53	9.23	9.36	10.45	10.26
Net Income Margin %	7.53	9.23	9.36	10.45	10.26
Net Avail. For Common Margin %	7.53	9.23	9.36	10.45	10.26
Normalized Net Income Margin	6.23	7.06	7.8	8.65	8.47
Levered Free Cash Flow Margin	32.3	33.6	27.64	18.1	12.82
Unlevered Free Cash Flow Margin	32.44	33.64	27.93	18.36	13.02
Asset Turnover
Asset Turnover	0.37	0.35	0.35	0.36	0.37
Fixed Assets Turnover	41.42	45.79	41.72	43.53	50.49
Receivables Turnover (Average Receivables)	31.62	23.47	30.63	29.69	39.69
Short Term Liquidity
Current Ratio	0.4	0.33	0.33	0.33	0.39
Quick Ratio	0.16	0.1	0.09	0.08	0.14
Operating Cash Flow to Current Liabilities	0.02	0.05	0.05	0.02	0.04
Days Sales Outstanding (Average Receivables)	11.54	15.55	11.95	12.29	9.2
Average Days Payable Outstanding	1.07T	1.19T	1T	702.7	664.34
Long Term Solvency
Total Debt/Equity	3.61	1.13	1.29	0.54	0.06
Total Debt / Total Capital	3.49	1.12	1.27	0.54	0.06
LT Debt/Equity	2.69	0.33	0.27	-	-
Long-Term Debt / Total Capital	2.6	0.33	0.27	-	-
Total Liabilities / Total Assets	81.38	80.75	79.54	78.29	78.88
EBIT / Interest Expense	47.3	182.45	28.06	33.9	41.82
EBITDA / Interest Expense	48.51	186.38	28.56	34.4	42.39
(EBITDA - Capex) / Interest Expense	46.43	175.84	26.54	32.11	39.62
Total Debt / EBITDA	0.19	0.06	0.06	0.02	0
Net Debt / EBITDA	0.03	-0.04	-0.06	-0	-0.26
Total Debt / (EBITDA - Capex)	0.2	0.06	0.07	0.03	0
Net Debt / (EBITDA - Capex)	0.03	-0.04	-0.07	-0	-0.28
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	32.56	11.05	9.33	17.22	12.52
Gross Profit, 1 Yr. Growth %	21.98	15.49	-27.74	11.37	11.35
EBITDA, 1 Yr. Growth %	-17.98	14.96	16.8	26.65	4.35
EBITA, 1 Yr. Growth %	-14.97	21.66	22.18	31.14	6.66
EBIT, 1 Yr. Growth %	-14.97	21.66	22.18	31.14	6.66
Earnings From Cont. Operations, 1 Yr. Growth %	-13.72	36.04	10.96	30.74	10.51
Net Income, 1 Yr. Growth %	-13.72	36.04	10.96	30.74	10.51
Normalized Net Income, 1 Yr. Growth %	-15.7	25.81	20.86	29.92	10.12
Diluted EPS Before Extra, 1 Yr. Growth %	-19.99	36.17	10.3	29.58	9.93
Net Property, Plant and Equip., 1 Yr. Growth %	-4.23	5.34	33.93	-3.89	-2.07
Accounts Receivable, 1 Yr. Growth %	793.5	-30.25	13.43	26.25	-50.14
Total Assets, 1 Yr. Growth %	29.39	8.33	14.93	9.02	10.07
Common Equity, 1 Yr. Growth %	16.67	12.01	22.1	15.71	7.26
Tangible Book Value, 1 Yr. Growth %	17.52	12.61	22.46	14.92	7.06
Cash From Operations, 1 Yr. Growth %	-54.38	183.05	5.09	-52.33	128.53
Capital Expenditures, 1 Yr. Growth %	-3.99	59.38	57.5	21.38	5.27
Levered Free Cash Flow, 1 Yr. Growth %	56.81	15.53	-10.07	-23.13	-20.3
Unlevered Free Cash Flow, 1 Yr. Growth %	56.34	15.18	-9.86	-22.81	-20.21
Dividend Per Share, 1 Yr. Growth %	12.5	11.11	10	13.64	8
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	21.71	21.33	10.19	13.17	14.85
Gross Profit, 2 Yr. CAGR %	23.77	18.69	-8.64	-11.15	11.36
EBITDA, 2 Yr. CAGR %	-1.23	-0.31	20.25	23.04	16.17
EBITA, 2 Yr. CAGR %	-0.01	1.71	23.92	26.05	18.27
EBIT, 2 Yr. CAGR %	-0.01	1.71	23.92	26.05	18.27
Earnings From Cont. Operations, 2 Yr. CAGR %	3.18	8.34	22.86	20.44	20.2
Net Income, 2 Yr. CAGR %	3.18	8.34	22.86	20.44	20.2
Normalized Net Income, 2 Yr. CAGR %	-0.48	2.98	23.31	25.31	19.61
Diluted EPS Before Extra, 2 Yr. CAGR %	-0.71	4.38	22.55	19.55	19.35
Net Property, Plant and Equip., 2 Yr. CAGR %	-2.31	0.44	18.78	13.45	-2.99
Accounts Receivable, 2 Yr. CAGR %	-29.45	149.65	-11.05	19.67	-20.66
Total Assets, 2 Yr. CAGR %	17.16	18.4	11.58	11.94	9.65
Common Equity, 2 Yr. CAGR %	28.82	14.32	16.95	18.86	11.4
Tangible Book Value, 2 Yr. CAGR %	30.6	15.04	17.43	18.63	10.92
Cash From Operations, 2 Yr. CAGR %	-51.45	13.63	72.47	-29.22	4.38
Capital Expenditures, 2 Yr. CAGR %	-49.98	23.7	58.44	38.26	13.04
Levered Free Cash Flow, 2 Yr. CAGR %	21.58	34.6	1.93	-16.96	-21.73
Unlevered Free Cash Flow, 2 Yr. CAGR %	21.43	34.19	2.24	-16.69	-21.52
Dividend Per Share, 2 Yr. CAGR %	60.36	11.8	10.55	11.8	10.78
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	18.17	18.05	17.19	12.46	12.95
Gross Profit, 3 Yr. CAGR %	20.19	20.94	0.6	-3.03	-4.2
EBITDA, 3 Yr. CAGR %	1.68	5.73	7.72	23.29	17.28
EBITA, 3 Yr. CAGR %	2	6.74	9.3	25.92	19.22
EBIT, 3 Yr. CAGR %	2	6.74	9.3	25.92	19.22
Earnings From Cont. Operations, 3 Yr. CAGR %	6.6	13.14	9.21	25.43	17.04
Net Income, 3 Yr. CAGR %	6.6	13.14	9.21	25.43	17.04
Normalized Net Income, 3 Yr. CAGR %	1.64	7.6	8.63	25.48	20.03
Diluted EPS Before Extra, 3 Yr. CAGR %	3.84	10.32	6.32	24.85	16.25
Net Property, Plant and Equip., 3 Yr. CAGR %	-0.37	0.18	10.55	10.68	8.02
Accounts Receivable, 3 Yr. CAGR %	-26.56	-29.72	91.92	-0.04	-10.62
Total Assets, 3 Yr. CAGR %	15.04	14.14	17.23	10.72	11.38
Common Equity, 3 Yr. CAGR %	18.72	22.96	16.85	16.53	14.86
Tangible Book Value, 3 Yr. CAGR %	18.4	24.31	17.46	16.59	14.64
Cash From Operations, 3 Yr. CAGR %	-35.22	-12.62	10.71	12.35	4.61
Capital Expenditures, 3 Yr. CAGR %	-13.41	-26.4	34.07	44.97	26.25
Levered Free Cash Flow, 3 Yr. CAGR %	7.62	19.53	17.67	-7.3	-18.09
Unlevered Free Cash Flow, 3 Yr. CAGR %	7.57	19.31	17.79	-6.98	-17.88
Dividend Per Share, 3 Yr. CAGR %	14.47	41.9	11.2	11.57	10.52
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	17.53	17.25	14.91	16.07	16.23
Gross Profit, 5 Yr. CAGR %	20.08	18.84	7.7	6.91	4.37
EBITDA, 5 Yr. CAGR %	12.03	10.79	9.89	14.02	11.54
EBITA, 5 Yr. CAGR %	12.67	11.22	10.26	14.83	12.61
EBIT, 5 Yr. CAGR %	12.67	11.22	10.26	14.83	12.61
Earnings From Cont. Operations, 5 Yr. CAGR %	12.61	14.94	12.83	16.01	13.48
Net Income, 5 Yr. CAGR %	12.61	14.94	12.83	16.01	13.48
Normalized Net Income, 5 Yr. CAGR %	13.02	12.09	9.81	14.37	12.89
Diluted EPS Before Extra, 5 Yr. CAGR %	10.63	13.11	10.96	13.92	11.35
Net Property, Plant and Equip., 5 Yr. CAGR %	5.25	4.64	6.89	5.29	4.92
Accounts Receivable, 5 Yr. CAGR %	-15.09	-20.61	-20.71	-13.05	34.79
Total Assets, 5 Yr. CAGR %	16.84	13.11	13.64	13.25	14.13
Common Equity, 5 Yr. CAGR %	16.55	14.99	18.01	21.3	14.64
Tangible Book Value, 5 Yr. CAGR %	16.5	14.99	18.01	22	14.8
Cash From Operations, 5 Yr. CAGR %	-13.05	-0.85	-4.16	-19.68	8.13
Capital Expenditures, 5 Yr. CAGR %	7.1	10.01	10.26	-5.28	25.23
Levered Free Cash Flow, 5 Yr. CAGR %	22.19	9.64	5.31	3.33	-0.09
Unlevered Free Cash Flow, 5 Yr. CAGR %	22.07	9.52	5.41	3.49	0.08
Dividend Per Share, 5 Yr. CAGR %	20.79	25.21	12.89	28.99	11.03