CHINA PACIFIC INSURANCE (GROUP) CO., LTD.

Income Statement China Pacific Insurance (Group) Co., Ltd.

Stocks

601601

CNE1000008M8

Life & Health Insurance

End-of-day quote Shanghai S.E. Other stock markets 13/07/2026			5-day change	1st Jan Change
29.59 ^CNY	-0.10%		-0.20%	-29.40%

06-10	China Pacific Insurance Co., Ltd. Approves Ordinary Final Dividend for the Year Ended 31 December 2025, Payable on 17 July 2026	CI
06-10	China Pacific Insurance Co., Ltd. Announces Appointment of GE Ming as an Independent Director	CI

22aeb.BBfgyV0MP7U6FY6BRGPjdxLWgbh_PSzMSCoAEP1J2AM.cUi4mzR_dv9ubNj1dxOkJGXiz-wOEBz5GWtIf9Az6XJnRoKRFnZNgV1H_Q

Published financial data: CHINA PACIFIC INSURANCE (GROUP) CO., LTD.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Premiums and Annuity Revenues	340B	369B	266B	280B	289B
Total Interest And Dividend Income	72.84B	78.96B	19.42B	-10.05B	6.63B
Gain (Loss) on Sale of Investments, Total (Rev)	18.8B	-3.52B	-12.87B	40.25B	32.64B
Other Revenues, Total	5.51B	4.31B	3.36B	3.32B	4.92B
Total Revenues	437B	449B	276B	313B	333B
Policy Benefits	322B	341B	232B	245B	253B
Policy Acquisition / Underwriting Costs, Total	15.96B	11.87B	7M	56M	21M
Selling General & Admin Expenses, Total	42.1B	45.59B	7.4B	8.24B	7.02B
Provision for Bad Debts	263M	340M	-	-	-
Other Operating Expenses	17.8B	18.29B	1.54B	1.5B	2.2B
Reinsurance Income Or Expense	-239M	-304M	-	-	-
Total Operating Expenses	398B	417B	241B	254B	263B
Operating Income	38.47B	31.53B	34.7B	58.75B	70.5B
Interest Expense, Total	-7.45B	-7.74B	-2.68B	-2.77B	-4.25B
Currency Exchange Gains (Loss)	-417M	1.24B	159M	-64M	-238M
Other Non Operating Income (Expenses)	-	-	-169M	-4M	-56M
EBT, Excl. Unusual Items	30.6B	25.03B	32.01B	55.9B	65.96B
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) on Sale of Assets	10M	24M	23M	2M	90M
Asset Writedown	-	-	-253M	-406M	-28M
Other Unusual Items	183M	126M	219M	63M	45M
EBT, Incl. Unusual Items	30.8B	25.18B	32B	55.56B	66.07B
Income Tax Expense	3.18B	-64M	4.09B	9.12B	10.67B
Earnings From Continuing Operations	27.62B	25.24B	27.91B	46.44B	55.4B
Net Income to Company	27.62B	25.24B	27.91B	46.44B	55.4B
Minority Interest	-784M	-631M	-654M	-1.48B	-1.89B
Net Income - (IS)	26.83B	24.61B	27.26B	44.96B	53.5B
Net Income to Common Incl Extra Items	26.83B	24.61B	27.26B	44.96B	53.5B
Net Income to Common Excl. Extra Items	26.83B	24.61B	27.26B	44.96B	53.5B
Per Share Items
Net EPS - Basic	2.79	2.56	2.83	4.67	5.56
Basic EPS - Continuing Operations	2.79	2.56	2.83	4.67	5.56
Basic Weighted Average Shares Outstanding	9.62B	9.62B	9.62B	9.62B	9.62B
Net EPS - Diluted	2.79	2.56	2.83	4.67	5.54
Diluted EPS - Continuing Operations	2.79	2.56	2.83	4.67	5.54
Diluted Weighted Average Shares Outstanding	9.62B	9.62B	9.62B	9.62B	9.73B
Normalized Basic EPS	1.91	1.56	2.01	3.48	4.09
Normalized Diluted EPS	1.91	1.56	2.01	3.48	4.04
Dividend Per Share	1	1.02	1.02	1.08	1.15
Payout Ratio	58.55	64.35	45.65	28.95	28.55
American Depositary Receipts Ratio (ADR)	5	5	5	5	5
Supplemental Items
EBITDA	40.7B	33.91B	37.1B	61.1B	73.13B
EBITA	38.52B	31.6B	34.79B	58.84B	70.6B
EBIT	38.47B	31.53B	34.7B	58.75B	70.5B
EBITDAR	40.83B	34.06B	37.26B	61.25B	73.27B
Effective Tax Rate - (Ratio)	10.32	-0.25	12.78	16.42	16.15
Total Current Taxes	4.9B	5.05B	2.76B	1.72B	3.59B
Total Deferred Taxes	-1.72B	-5.11B	1.33B	7.4B	7.08B
Normalized Net Income	18.34B	15.01B	19.35B	33.46B	39.33B
Interest on Long-Term Debt	122M	101M	93M	88M	58M
Non-Cash Pension Expense	435M	449M	923M	1.24B	986M
Supplemental Operating Expense Items
Advertising Expense	5.02B	5.95B	6.78B	6.15B	7.03B
Selling and Marketing Expenses	5.02B	5.95B	6.78B	6.15B	7.03B
Net Rental Expense, Total	136M	154M	160M	147M	142M
Imputed Operating Lease Interest Expense	84.95M	87.11M	26.26M	20.14M	22.04M
Imputed Operating Lease Depreciation	51.05M	66.89M	134M	127M	120M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Investment In Debt Securities	1,063B	1,173B	1,221B	1,584B	1,772B
Investment In Equity and Preferred Securities, Total	409B	475B	230B	254B	244B
Trading Asset Securities, Total	2.26B	4.99B	582B	667B	715B
Real Estate Owned	7.51B	11.2B	10.67B	8.95B	28.15B
Policy Loans	66.95B	69.82B	-	-	-
Total Other Investments	220B	247B	168B	185B	212B
Total investments	1,768B	1,981B	2,211B	2,698B	2,970B
Cash And Equivalents	32.2B	32.68B	30.94B	29.36B	62.79B
Reinsurance Recoverable - (IS)	42.06B	43.65B	39.81B	46.14B	47.8B
Other Receivables - (Insurance Template)	54.15B	64.48B	8.16B	6.14B	9.25B
Separate Account Assets	-	-	-	-	-
Gross Property Plant And Equipment	36.03B	37.46B	41.28B	43.63B	47.59B
Accumulated Depreciation	-13.34B	-14.67B	-16.53B	-17.96B	-18.87B
Net Property Plant And Equipment	22.69B	22.79B	24.75B	25.66B	28.72B
Goodwill	1.37B	1.37B	1.36B	1.36B	1.36B
Other Intangibles, Total	5.51B	6.67B	7.12B	7.35B	7.26B
Restricted Cash	7.78B	7.74B	7.62B	-	6.9B
Other Current Assets, Total	3B	2.91B	2.13B	9.07B	2.11B
Deferred Tax Assets Long-Term (Collected)	2B	8.9B	7.08B	3.46B	3.64B
Deferred Charges Long-Term	924M	982M	1.05B	1.02B	951M
Other Long-Term Assets, Total	6.11B	2.8B	2.46B	7.13B	3.7B
Total Assets	1,946B	2,176B	2,344B	2,835B	3,145B
Liabilities
Accounts Payable, Total	1.31B	1.49B	1.21B	846M	928M
Accrued Expenses, Total	13.53B	16.25B	16.92B	18.16B	11.11B
Insurance And Annuity Liabilities	1,385B	1,556B	1,875B	2,231B	2,468B
Unpaid Claims	81.9B	95.15B	1.88B	1.59B	1.88B
Unearned Premiums	96.85B	100B	17.28B	18.17B	20.44B
Reinsurance Payable - (BS)	7.64B	8.45B	-	-	-
Current Portion of Long-Term Debt	-	5B	286M	-	-
Current Portion of Leases	1.24B	577M	911M	846M	723M
Short-Term Borrowings	73.44B	120B	116B	182B	219B
Long-Term Debt	10B	5B	10B	10.29B	22.83B
Long-Term Leases	1.86B	2.14B	2.18B	1.88B	848M
Separate Account Liability	-	-	-	-	-
Current Income Taxes Payable	2.35B	3.3B	1.79B	663M	1.88B
Other Current Liabilities - (Brok / FS / Ins. / REIT Template)	126M	165M	184M	255M	11.07B
Pension & Other Post Retirement Benefits	662M	671M	1.14B	1.43B	1.08B
Deferred Tax Liability Non-Current	3.6B	832M	1.12B	7.36B	4.52B
Other Non Current Liabilities	34.41B	27.64B	31.02B	41.85B	45.86B
Total Liabilities	1,714B	1,942B	2,076B	2,516B	2,811B
Common Stock, Total	9.62B	9.62B	9.62B	9.62B	9.62B
Additional Paid In Capital	79.01B	79.66B	-	-	-
Retained Earnings	118B	133B	152B	187B	230B
Comprehensive Income and Other	20.31B	6.37B	87.94B	94.86B	62.54B
Total Common Equity	227B	228B	250B	291B	302B
Minority Interest	5.66B	5.68B	18.12B	27.06B	32.08B
Total Equity	232B	234B	268B	318B	334B
Total Liabilities And Equity	1,946B	2,176B	2,344B	2,835B	3,145B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	9.62B	9.62B	9.62B	9.62B	9.62B
ECS Total Common Shares Outstanding	9.62B	9.62B	9.62B	9.62B	9.62B
Book Value / Share	23.57	23.75	25.94	30.29	31.41
Tangible Book Value	220B	220B	241B	283B	294B
Tangible Book Value Per Share	22.85	22.91	25.06	29.39	30.51
Total Debt	86.54B	132B	129B	195B	243B
Net Debt	54.35B	99.7B	98.26B	165B	181B
Debt Equivalent Oper. Leases	1.09B	1.23B	1.28B	1.18B	1.14B
Minority Interest, Total (Incl. Fin. Div)	5.66B	5.68B	18.12B	27.06B	32.08B
Equity Method Investments, Total	26.98B	25.83B	23.18B	22.52B	14.62B
Account Code - Inventory Valuation	3	3	3	3	3
Buildings, Total	21.02B	21.74B	24.01B	26.48B	33.14B
Machinery, Total	6.92B	7.1B	7.27B	7.54B	7.82B
Full Time Employees	107K	105K	98.73K	94.99K	-

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	26.83B	24.61B	27.26B	44.96B	53.5B
Depreciation, Depletion & Amortization	3.67B	3.68B	3.64B	3.44B	3.48B
Amortization of Goodwill and Intangible Assets - (CF)	47M	70M	83M	89M	93M
Total Depreciation, Depletion & Amortization	3.71B	3.75B	3.72B	3.53B	3.58B
Amortization of Deferred Charges, Total	819M	910M	1.11B	1.12B	1.13B
(Gain) Loss On Sale of Asset - (CF)	-10M	-24M	-23M	-2M	-90M
(Gain) Loss on Sale of Investments - (CF)	4.11B	-76.68B	14.5B	-41.05B	-28.23B
Total Asset Writedown	-	-	253M	406M	28M
Provision for Credit Losses	-43M	941M	-	-	-
Provision and Write-off of Bad Debts	263M	340M	-	531M	-
Change in Accounts Receivable	-8.5B	-4.6B	-1.43B	-1.5B	-44M
Change in insurance Reserves / Liabilities	-	-	151B	212B	259B
Change in Other Net Operating Assets (Collected)	20.73B	23.98B	3.07B	2.64B	5.12B
Other Operating Activities	60.5B	175B	-61.64B	-67.89B	-98.66B
Cash from Operations	108B	148B	138B	154B	196B
Capital Expenditure	-3.69B	-9.1B	-3.99B	-3.88B	-4.28B
Sale of Property, Plant, and Equipment	26M	109M	181M	36M	133M
Cash Acquisitions	-6.37B	-1.69B	-1.27B	-241M	-1.46B
Divestitures	3.65B	2.42B	2.56B	168M	312M
Investment in Marketable and Equity Securities, Total	-128B	-236B	-232B	-272B	-251B
Net (Increase) Decrease in Loans Originated / Sold - Investing	-4.66B	-2.93B	-	-	-
Other Investing Activities, Total	73.25B	78.46B	72.69B	66.42B	72.34B
Cash from Investing	-66.09B	-169B	-161B	-210B	-184B
Short Term Debt Issued, Total	-	-	-	-	-
Long-Term Debt Issued, Total	-	46.32B	19B	-	14.24B
Total Debt Issued	-	46.32B	19B	-	14.24B
Short Term Debt Repaid, Total	-16.88B	-	-4.14B	-	-
Long-Term Debt Repaid, Total	-11.34B	-12.88B	-12.76B	-9.87B	-17.55B
Total Debt Repaid	-28.22B	-12.88B	-16.91B	-9.87B	-17.55B
Issuance of Common Stock	34M	43M	-	72.57B	37.28B
Common Dividends Paid	-15.71B	-15.84B	-12.44B	-13.01B	-15.28B
Common & Preferred Stock Dividends Paid	-15.71B	-15.84B	-12.44B	-13.01B	-15.28B
Other Financing Activities, Total	12.52B	10.83B	13.65B	11.64B	17.99B
Cash from Financing	-31.37B	28.48B	3.29B	61.34B	36.69B
Foreign Exchange Rate Adjustments	-82M	773M	131M	93M	-494M
Net Change in Cash	10.86B	8.18B	-20.07B	5.93B	47.33B
Supplemental Items
Cash Income Tax Paid (Refund)	9.79B	11.44B	11.74B	10.12B	10.29B
Net Debt Issued / Repaid	-28.22B	33.44B	2.09B	-9.87B	-3.31B
Levered Free Cash Flow	15.69B	-4.36B	-529B	-63.49B	-12.21B
Unlevered Free Cash Flow	20.35B	478M	-527B	-61.76B	-9.55B
Change In Net Working Capital	4.54B	14.79B	550B	99.24B	54.04B

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	1.29	0.96	0.98	1.42	1.47
Return on Total Capital	7.47	5.75	5.93	8.07	8.08
Return On Equity %	12.19	10.82	11.89	15.85	16.98
Return on Common Equity	12.14	10.81	12.22	16.62	18.03
Margin Analysis
Gross Profit Margin %	22.64	21.42	15.81	21.87	23.94
SG&A Margin	9.64	10.16	2.68	2.63	2.11
EBITDA Margin %	9.32	7.56	13.44	19.51	21.96
EBITA Margin %	8.82	7.04	12.6	18.79	21.2
EBIT Margin %	8.81	7.03	12.57	18.76	21.17
Income From Continuing Operations Margin %	6.32	5.63	10.11	14.83	16.64
Net Income Margin %	6.14	5.49	9.87	14.36	16.07
Net Avail. For Common Margin %	6.14	5.49	9.87	14.36	16.07
Normalized Net Income Margin	4.2	3.35	7.01	10.69	11.81
Levered Free Cash Flow Margin	3.59	-0.97	-191.54	-20.28	-3.67
Unlevered Free Cash Flow Margin	4.66	0.11	-190.93	-19.72	-2.87
Asset Turnover
Asset Turnover	0.23	0.22	0.13	0.12	0.11
Fixed Assets Turnover	19.48	19.72	11.62	12.42	12.25
Receivables Turnover (Average Receivables)	17.37	15.71	892.58	1.51K	-
Short Term Liquidity
Current Ratio	0.49	0.45	4.31	3.46	3.25
Quick Ratio	0.25	0.27	3.99	3.21	3.04
Operating Cash Flow to Current Liabilities	0.35	0.41	0.88	0.69	0.73
Days Sales Outstanding (Average Receivables)	21.02	23.23	0.41	0.24	-
Average Days Payable Outstanding	144.28	138.25	5.52	4.14	3.78
Long Term Solvency
Total Debt/Equity	37.24	56.54	48.26	61.13	72.81
Total Debt / Total Capital	27.13	36.12	32.55	37.94	42.13
LT Debt/Equity	5.1	3.05	4.55	3.82	7.08
Long-Term Debt / Total Capital	3.72	1.95	3.07	2.37	4.1
Total Liabilities / Total Assets	88.06	89.24	88.58	88.77	89.37
EBIT / Interest Expense	5.16	4.07	12.94	21.18	16.59
EBITDA / Interest Expense	5.66	4.56	14.32	22.45	17.43
(EBITDA - Capex) / Interest Expense	5.17	3.38	12.84	21.05	16.42
Total Debt / EBITDA	2.05	3.75	3.36	3.13	3.28
Net Debt / EBITDA	1.29	2.83	2.56	2.66	2.44
Total Debt / (EBITDA - Capex)	2.25	5.06	3.75	3.33	3.49
Net Debt / (EBITDA - Capex)	1.41	3.81	2.85	2.83	2.59
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	4.14	2.71	0.85	13.39	6.36
Gross Profit, 1 Yr. Growth %	-6.41	-2.86	-23.39	56.79	16.41
EBITDA, 1 Yr. Growth %	2.9	-16.68	-28.28	64.53	19.69
EBITA, 1 Yr. Growth %	2.97	-17.96	-29.61	68.94	19.99
EBIT, 1 Yr. Growth %	2.91	-18.05	-29.67	69.09	20.02
Earnings From Cont. Operations, 1 Yr. Growth %	8.94	-8.61	-26.98	66.39	19.29
Net Income, 1 Yr. Growth %	9.15	-8.29	-27.08	64.95	19.01
Normalized Net Income, 1 Yr. Growth %	4.91	-18.17	-33	72.52	17.55
Diluted EPS Before Extra, 1 Yr. Growth %	6.12	-8.29	-27.17	65.02	18.58
Net Property, Plant and Equip., 1 Yr. Growth %	2.52	0.41	8.61	3.7	11.91
Accounts Receivable, 1 Yr. Growth %	18.95	20.88	9.84	-93.43	-
Total Assets, 1 Yr. Growth %	9.89	11.82	13.16	20.94	10.93
Common Equity, 1 Yr. Growth %	5.35	0.75	27.03	16.76	3.68
Tangible Book Value, 1 Yr. Growth %	5.11	0.25	27.95	17.25	3.83
Cash From Operations, 1 Yr. Growth %	0.32	36.44	-7.27	12	26.63
Capital Expenditures, 1 Yr. Growth %	1.65	146.66	-56.16	-2.76	10.47
Levered Free Cash Flow, 1 Yr. Growth %	-62.34	-118.16	252.7	-87.94	-82
Unlevered Free Cash Flow, 1 Yr. Growth %	-55.66	-98.33	255.73	-88.23	-85.55
Dividend Per Share, 1 Yr. Growth %	-16.67	2	0	5.88	6.48
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	6.78	3.42	-20.48	6.94	9.82
Gross Profit, 2 Yr. CAGR %	2.24	-4.65	-33.56	9.64	35.1
EBITDA, 2 Yr. CAGR %	5.65	-7.41	-4.52	8.68	40.33
EBITA, 2 Yr. CAGR %	5.81	-8.09	-4.96	9.11	42.38
EBIT, 2 Yr. CAGR %	5.77	-8.16	-5.02	9.11	42.45
Earnings From Cont. Operations, 2 Yr. CAGR %	-1.31	-0.22	0.53	10.23	40.88
Net Income, 2 Yr. CAGR %	-1.65	0.05	0.79	9.67	40.11
Normalized Net Income, 2 Yr. CAGR %	4.36	-7.34	2.72	7.62	42.41
Diluted EPS Before Extra, 2 Yr. CAGR %	-4.52	-1.35	0.73	9.63	39.89
Net Property, Plant and Equip., 2 Yr. CAGR %	0.44	1.46	4.43	6.13	7.73
Accounts Receivable, 2 Yr. CAGR %	20.01	19.91	-88.61	-73.14	-
Total Assets, 2 Yr. CAGR %	12.84	10.85	9.75	16.99	15.83
Common Equity, 2 Yr. CAGR %	12.73	3.03	4.92	21.79	10.03
Tangible Book Value, 2 Yr. CAGR %	12.6	2.65	4.72	22.49	10.34
Cash From Operations, 2 Yr. CAGR %	-1.53	16.99	12.77	1.91	19.09
Capital Expenditures, 2 Yr. CAGR %	3.02	58.35	3.99	-34.71	3.64
Levered Free Cash Flow, 2 Yr. CAGR %	-41.86	-67.65	369.34	-34.93	-84.77
Unlevered Free Cash Flow, 2 Yr. CAGR %	-36.52	-89.8	328.86	-35.45	-86.51
Dividend Per Share, 2 Yr. CAGR %	-8.71	-7.8	1	2.9	6.18
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	7.33	5.4	-13	-10.5	6.75
Gross Profit, 3 Yr. CAGR %	1.2	0.51	-25.53	-11.52	11.86
EBITDA, 3 Yr. CAGR %	4.79	-2.39	-2.11	14.51	12.23
EBITA, 3 Yr. CAGR %	4.73	-2.8	-2.39	15.17	12.62
EBIT, 3 Yr. CAGR %	4.68	-2.85	-2.44	15.16	12.63
Earnings From Cont. Operations, 3 Yr. CAGR %	14.43	-3.8	3.26	18.91	13.17
Net Income, 3 Yr. CAGR %	14.2	-3.91	3.5	18.77	12.7
Normalized Net Income, 3 Yr. CAGR %	2.28	-3.76	3.44	22.18	10.83
Diluted EPS Before Extra, 3 Yr. CAGR %	11.94	-5.8	2.49	18.74	12.54
Net Property, Plant and Equip., 3 Yr. CAGR %	7.16	0.43	3.79	4.19	8.02
Accounts Receivable, 3 Yr. CAGR %	28.85	20.3	-75.1	-90.52	-
Total Assets, 3 Yr. CAGR %	13.36	12.5	9.79	13.36	14.93
Common Equity, 3 Yr. CAGR %	14.87	8.59	5.06	8.72	15.43
Tangible Book Value, 3 Yr. CAGR %	14.8	8.32	4.85	8.74	15.92
Cash From Operations, 3 Yr. CAGR %	6.62	9.78	8.46	12.51	9.56
Capital Expenditures, 3 Yr. CAGR %	-4.07	37.82	3.2	1.69	-22.2
Levered Free Cash Flow, 3 Yr. CAGR %	-11.16	-54.55	133.27	38.29	-56.66
Unlevered Free Cash Flow, 3 Yr. CAGR %	-7.63	-78.85	125.65	29.16	-59.91
Dividend Per Share, 3 Yr. CAGR %	0	-5.27	-5.27	2.6	4.08
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	10.43	7.05	-4.8	-3.95	-4.5
Gross Profit, 5 Yr. CAGR %	7.38	3.66	-14.48	-6.26	-5.48
EBITDA, 5 Yr. CAGR %	13.45	3.7	0.96	10.88	13.08
EBITA, 5 Yr. CAGR %	13.77	3.51	0.74	11.33	13.55
EBIT, 5 Yr. CAGR %	13.75	3.47	0.69	11.31	13.53
Earnings From Cont. Operations, 5 Yr. CAGR %	17.59	10.98	8.65	10.37	16.92
Net Income, 5 Yr. CAGR %	17.35	10.91	8.63	10.14	16.83
Normalized Net Income, 5 Yr. CAGR %	13.32	3.41	2.45	14.72	17.6
Diluted EPS Before Extra, 5 Yr. CAGR %	15.97	9.59	7.31	8.82	16.07
Net Property, Plant and Equip., 5 Yr. CAGR %	7.22	5.83	6.06	2.67	5.35
Accounts Receivable, 5 Yr. CAGR %	31.5	29.72	-51.17	-73.83	-
Total Assets, 5 Yr. CAGR %	13.78	13.19	11.9	13.15	12.17
Common Equity, 5 Yr. CAGR %	11.47	10.69	10.78	10.31	7.02
Tangible Book Value, 5 Yr. CAGR %	11.15	10.3	10.66	10.27	7.01
Cash From Operations, 5 Yr. CAGR %	11.42	11.44	9.04	6.67	12.59
Capital Expenditures, 5 Yr. CAGR %	-9.51	16.62	-0.92	2.22	3.38
Levered Free Cash Flow, 5 Yr. CAGR %	-11.45	-24.13	88.23	6.46	-21.77
Unlevered Free Cash Flow, 5 Yr. CAGR %	-4.91	-53.01	82.82	4.11	-26.94
Dividend Per Share, 5 Yr. CAGR %	7.39	4.98	0.4	-2.09	-0.85