Balance Sheet Coca-Cola Europacific Partners plc

Equities

CCEP

GB00BDCPN049

Non-Alcoholic Beverages

Market Closed - Euronext Amsterdam Other stock markets 16:55:00 09/12/2025 GMT			After hours 18:13:44
77.90 ^EUR	+0.78%		78.05	+0.19%

12-08	Todd Combs leaves Berkshire Hathaway to lead a Global Strategic Initiative at JPMorgan
12-08	Coca-Cola EP General Counsel Clare Wardle sells shares	AN

eb8d3bbd7fe7c5bd5c63dc2a7ce.-pQCuNt9-YS6JKhtYDybX2o77_j8a1luXnwh2S87Mo4.vKNP-Z5LyvTYHOM6MQjTMDhqt4ikXzAWD08XmmVceuyV5UqBujS78PdK3w

Published financial data: COCA-COLA EUROPACIFIC PARTNERS PLC

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	10.61B	13.76B	17.32B	18.3B	20.44B
Total Revenues	10.61B	13.76B	17.32B	18.3B	20.44B
Cost of Goods Sold, Total	6.81B	8.6B	11.09B	11.58B	13.16B
Gross Profit	3.8B	5.16B	6.23B	6.73B	7.28B
Selling General & Admin Expenses, Total	2.92B	3.57B	4.09B	4.39B	4.7B
Depreciation & Amortization - (IS)	-	-	-	-	-
Other Operating Expenses	-	-	-	-18M	-
Other Operating Expenses, Total	2.92B	3.57B	4.09B	4.37B	4.7B
Operating Income	873M	1.59B	2.15B	2.35B	2.58B
Interest Expense, Total	-132M	-153M	-176M	-179M	-263M
Interest And Investment Income	33M	43M	67M	65M	85M
Net Interest Expenses	-99M	-110M	-109M	-114M	-178M
Currency Exchange Gains (Loss)	-7M	-5M	-15M	-5M	2M
Other Non Operating Income (Expenses)	-10M	-13M	-6M	-17M	-20M
EBT, Excl. Unusual Items	757M	1.46B	2.02B	2.22B	2.38B
Restructuring Charges	-62M	-17M	-163M	-94M	-264M
Merger & Related Restructuring Charges	-	-52M	-3M	-12M	-5M
Gain (Loss) On Sale Of Assets	-	-	-	89M	-
Asset Writedown	-	-	-	-	-175M
Insurance Settlements	-	-	11M	9M	-
Legal Settlements	-	-	96M	-6M	-2M
Other Unusual Items	-	-9M	-	-	-1M
EBT, Incl. Unusual Items	695M	1.38B	1.96B	2.2B	1.94B
Income Tax Expense	197M	394M	436M	534M	492M
Earnings From Continuing Operations	498M	988M	1.52B	1.67B	1.44B
Net Income to Company	498M	988M	1.52B	1.67B	1.44B
Minority Interest	-	-6M	-13M	-	-26M
Net Income - (IS)	498M	982M	1.51B	1.67B	1.42B
Net Income to Common Incl Extra Items	498M	982M	1.51B	1.67B	1.42B
Net Income to Common Excl. Extra Items	498M	982M	1.51B	1.67B	1.42B
Per Share Items
Net EPS - Basic	1.09	2.15	3.3	3.64	3.08
Basic EPS - Continuing Operations	1.09	2.15	3.3	3.64	3.08
Basic Weighted Average Shares Outstanding	455M	456M	457M	459M	460M
Net EPS - Diluted	1.09	2.15	3.29	3.63	3.08
Diluted EPS - Continuing Operations	1.09	2.15	3.29	3.63	3.08
Diluted Weighted Average Shares Outstanding	456M	457M	458M	459M	461M
Normalized Basic EPS	1.04	1.99	2.73	3.02	3.18
Normalized Diluted EPS	1.04	1.98	2.72	3.02	3.17
Dividend Per Share	0.85	1.4	1.68	1.84	1.97
Payout Ratio	77.51	64.97	50.6	50.39	64.17
Supplemental Items
EBITDA	1.31B	2.1B	2.68B	2.88B	3.21B
EBITA	881M	1.6B	2.16B	2.4B	2.65B
EBIT	873M	1.59B	2.15B	2.35B	2.58B
EBITDAR	1.33B	2.11B	2.86B	3.06B	3.37B
Effective Tax Rate - (Ratio)	28.35	28.51	22.28	24.24	25.41
Current Foreign Taxes	-	-	-	-	558M
Total Current Taxes	233M	270M	423M	545M	558M
Deferred Foreign Taxes	-	-	-	-	-66M
Total Deferred Taxes	-36M	124M	13M	-11M	-66M
Normalized Net Income	473M	906M	1.25B	1.39B	1.46B
Interest on Long-Term Debt	142M	10M	14M	17M	21M
Non-Cash Pension Expense	4M	-19M	-2M	-8M	1M
Supplemental Operating Expense Items
Selling and Marketing Expenses	1.94B	2.5B	2.98B	3.18B	3.34B
General and Administrative Expenses	983M	1.07B	1.1B	1.21B	1.37B
Research And Development Expense From Footnotes	54M	75M	83M	-	-
Net Rental Expense, Total	18M	16M	177M	181M	158M
Imputed Operating Lease Interest Expense	2.79M	1.92M	19.73M	21.95M	28.93M
Imputed Operating Lease Depreciation	15.21M	14.08M	157M	159M	129M
Stock-Based Comp., SG&A Exp. (Total)	-	-	-	-	-
Stock-Based Comp., Other (Total)	14M	17M	33M	57M	45M
Total Stock-Based Compensation	14M	17M	33M	57M	45M

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	1.52B	1.41B	1.39B	1.42B	1.56B
Short Term Investments	-	58M	256M	568M	150M
Trading Asset Securities, Total	-	6M	97M	47M	-
Total Cash And Short Term Investments	1.52B	1.47B	1.74B	2.03B	1.71B
Accounts Receivable, Total	1.59B	2.45B	2.7B	2.67B	2.65B
Other Receivables	162M	216M	288M	279M	314M
Total Receivables	1.75B	2.66B	2.99B	2.95B	2.97B
Inventory	681M	1.16B	1.38B	1.36B	1.61B
Prepaid Expenses	61M	101M	180M	130M	202M
Deferred Tax Assets Current	-	-	-	-	-
Other Current Assets, Total	60M	367M	254M	136M	148M
Total Current Assets	4.08B	5.76B	6.54B	6.6B	6.64B
Gross Property Plant And Equipment	6.84B	8.36B	8.76B	9.22B	10.69B
Accumulated Depreciation	-2.98B	-3.11B	-3.56B	-3.88B	-4.26B
Net Property Plant And Equipment	3.86B	5.25B	5.2B	5.34B	6.43B
Long-term Investments	-	188M	192M	101M	134M
Goodwill	2.52B	4.62B	4.6B	4.51B	4.69B
Other Intangibles, Total	8.41B	12.64B	12.5B	12.4B	12.75B
Deferred Tax Assets Long-Term	27M	60M	21M	1M	24M
Other Long-Term Assets, Total	343M	572M	251M	294M	434M
Total Assets	19.24B	29.09B	29.31B	29.25B	31.1B
Liabilities
Accounts Payable, Total	1.3B	1.9B	2.71B	2.58B	3.03B
Accrued Expenses, Total	1.4B	2.29B	2.55B	2.6B	2.74B
Short-term Borrowings	-	286M	-	-	49M
Current Portion of Long-Term Debt	709M	930M	1.2B	1.15B	1.18B
Current Portion of Leases	96M	134M	141M	150M	161M
Current Income Taxes Payable	171M	181M	241M	253M	301M
Other Current Liabilities	462M	369M	479M	551M	683M
Total Current Liabilities	4.14B	6.09B	7.31B	7.28B	8.15B
Long-Term Debt	6.11B	11.32B	10.21B	9.69B	9.51B
Long-Term Leases	269M	509M	535M	542M	547M
Pension & Other Post Retirement Benefits	283M	138M	108M	191M	172M
Deferred Tax Liability Non Current	2.13B	3.62B	3.51B	3.38B	3.5B
Other Non Current Liabilities	273M	198M	190M	198M	241M
Total Liabilities	13.21B	21.88B	21.87B	21.28B	22.12B
Common Stock, Total	5M	5M	5M	5M	5M
Additional Paid In Capital	192M	220M	234M	276M	307M
Retained Earnings	6.08B	6.68B	7.43B	8.23B	8.8B
Treasury Stock	-	-	-	-	-
Comprehensive Income and Other	-250M	131M	-220M	-536M	-625M
Total Common Equity	6.02B	7.03B	7.45B	7.98B	8.49B
Minority Interest	-	177M	-	-	496M
Total Equity	6.02B	7.21B	7.45B	7.98B	8.98B
Total Liabilities And Equity	19.24B	29.09B	29.31B	29.25B	31.1B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	455M	456M	457M	459M	461M
ECS Total Common Shares Outstanding	455M	456M	457M	459M	461M
Book Value / Share	13.25	15.42	16.29	17.37	18.42
Tangible Book Value	-4.91B	-10.23B	-9.66B	-8.93B	-8.95B
Tangible Book Value Per Share	-10.79	-22.42	-21.13	-19.45	-19.41
Total Debt	7.19B	13.18B	12.08B	11.53B	11.45B
Net Debt	5.66B	11.71B	10.34B	9.5B	9.73B
Debt Equivalent of Unfunded Proj. Benefit Obligation	208M	-91M	-58M	24M	-39M
Debt Equivalent Oper. Leases	144M	128M	1.42B	1.45B	1.26B
Minority Interest, Total (Incl. Fin. Div)	-	177M	-	-	496M
Equity Method Investments, Total	-	35M	33M	35M	40M
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Raw Materials, Total	210M	375M	452M	449M	585M
Inventories - Finished Goods, Total	389M	635M	777M	750M	839M
Inventories - Others	82M	147M	151M	157M	184M
Land - (BS)	317M	663M	648M	657M	1.13B
Buildings, Total	1.61B	2.43B	2.5B	2.59B	2.8B
Machinery, Total	4.32B	5.06B	5.31B	5.59B	6.32B
Full Time Employees	22K	22K	33K	32K	41K
Accumulated Allowance for Doubtful Accounts (Supple)	39M	49M	57M	54M	58M

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	498M	982M	1.51B	1.67B	1.42B
Depreciation & Amortization - CF	544M	633M	671M	642M	722M
Amortization of Goodwill and Intangible Assets - (CF)	8M	14M	18M	45M	75M
Depreciation & Amortization, Total	552M	647M	689M	687M	797M
Amortization of Deferred Charges, Total - (CF)	54M	75M	83M	94M	107M
(Gain) Loss From Sale Of Asset	-	-	-	-89M	-
Asset Writedown & Restructuring Costs	121M	60M	44M	11M	218M
Stock-Based Compensation (CF)	14M	16M	33M	57M	45M
Other Operating Activities, Total	35M	223M	148M	145M	144M
Change In Accounts Receivable	208M	-242M	-282M	-5M	37M
Change In Inventories	34M	-1M	-244M	6M	-37M
Change In Accounts Payable	53M	507M	885M	124M	158M
Change in Other Net Operating Assets	-79M	-150M	68M	107M	174M
Cash from Operations	1.49B	2.12B	2.93B	2.81B	3.06B
Capital Expenditure	-348M	-349M	-500M	-672M	-791M
Sale of Property, Plant, and Equipment	49M	25M	11M	101M	15M
Cash Acquisitions	-	-5.4B	-	-	-1.52B
Sale (Purchase) of Intangible assets	-60M	-97M	40M	-68M	-148M
Investment in Marketable and Equity Securities, Total	-11M	219M	-196M	-347M	414M
Other Investing Activities, Total	-	-2M	-	49M	77M
Cash from Investing	-370M	-5.6B	-645M	-937M	-1.96B
Short Term Debt Issued, Total	-	276M	-	-	-
Long-Term Debt Issued, Total	1.6B	4.88B	-	694M	1.01B
Total Debt Issued	1.6B	5.15B	-	694M	1.01B
Short Term Debt Repaid, Total	-221M	-	-285M	-	-
Long-Term Debt Repaid, Total	-685M	-1.09B	-1.09B	-1.31B	-1.36B
Total Debt Repaid	-906M	-1.09B	-1.38B	-1.31B	-1.36B
Issuance of Common Stock	14M	28M	13M	43M	31M
Repurchase of Common Stock	-129M	-	-	-	-
Common Dividends Paid	-386M	-638M	-763M	-841M	-910M
Common & Preferred Stock Dividends Paid	-386M	-638M	-763M	-841M	-910M
Other Financing Activities, Total	-91M	-165M	-150M	-411M	262M
Cash from Financing	100M	3.29B	-2.28B	-1.82B	-973M
Foreign Exchange Rate Adjustments	-13M	83M	-31M	-15M	13M
Net Change in Cash	1.21B	-116M	-20M	32M	144M
Supplemental Items
Cash Interest Paid	-	-	-	182M	249M
Cash Income Tax Paid (Refund)	273M	306M	415M	509M	561M
Levered Free Cash Flow	928M	896M	2.3B	1.69B	1.88B
Unlevered Free Cash Flow	1.01B	992M	2.41B	1.8B	2.05B
Change In Net Working Capital	-253M	294M	-720M	-233M	-426M
Net Debt Issued / Repaid	692M	4.06B	-1.38B	-613M	-356M

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	2.88	4.11	4.59	5.02	5.34
Return on Total Capital	4.23	5.9	6.72	7.54	8.07
Return On Equity %	8.18	14.93	20.75	21.64	17.03
Return on Common Equity	8.18	15.04	20.83	21.64	17.22
Margin Analysis
Gross Profit Margin %	35.8	37.49	35.98	36.75	35.63
SG&A Margin	27.57	25.95	23.59	23.99	23.02
EBITDA Margin %	12.33	15.23	15.47	15.74	15.72
EBITA Margin %	8.31	11.64	12.49	13.1	12.99
EBIT Margin %	8.23	11.54	12.39	12.86	12.62
Income From Continuing Operations Margin %	4.7	7.18	8.78	9.12	7.07
Net Income Margin %	4.7	7.14	8.71	9.12	6.94
Net Avail. For Common Margin %	4.7	7.14	8.71	9.12	6.94
Normalized Net Income Margin	4.46	6.59	7.2	7.57	7.16
Levered Free Cash Flow Margin	8.75	6.51	13.26	9.23	9.22
Unlevered Free Cash Flow Margin	9.53	7.2	13.89	9.84	10.02
Asset Turnover
Asset Turnover	0.56	0.57	0.59	0.62	0.68
Fixed Assets Turnover	2.63	3.02	3.32	3.47	3.47
Receivables Turnover (Average Receivables)	6.31	6.82	6.73	6.82	7.68
Inventory Turnover (Average Inventory)	9.7	9.36	8.74	8.46	8.88
Short Term Liquidity
Current Ratio	0.98	0.95	0.89	0.91	0.81
Quick Ratio	0.79	0.68	0.65	0.68	0.57
Operating Cash Flow to Current Liabilities	0.36	0.35	0.4	0.39	0.38
Days Sales Outstanding (Average Receivables)	58.04	53.53	54.25	53.56	47.66
Days Outstanding Inventory (Average Inventory)	37.73	38.99	41.76	43.13	41.23
Average Days Payable Outstanding	72.8	64.44	74.33	83.45	76.36
Cash Conversion Cycle (Average Days)	22.98	28.08	21.68	13.25	12.54
Long Term Solvency
Total Debt/Equity	119.29	182.86	162.19	144.6	127.39
Total Debt / Total Capital	54.4	64.65	61.86	59.12	56.02
LT Debt/Equity	105.93	164.13	144.25	128.3	111.91
Long-Term Debt / Total Capital	48.3	58.03	55.02	52.45	49.21
Total Liabilities / Total Assets	68.68	75.21	74.59	72.74	71.11
EBIT / Interest Expense	6.61	10.38	12.19	13.15	9.81
EBITDA / Interest Expense	10.8	14.61	16.11	16.98	12.84
(EBITDA - Capex) / Interest Expense	8.16	12.33	13.27	13.23	9.83
Total Debt / EBITDA	5.04	5.9	4.26	3.79	3.39
Net Debt / EBITDA	3.97	5.24	3.65	3.12	2.88
Total Debt / (EBITDA - Capex)	6.67	6.99	5.17	4.87	4.43
Net Debt / (EBITDA - Capex)	5.26	6.21	4.43	4.01	3.77
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-11.74	29.77	25.84	5.67	11.67
Gross Profit, 1 Yr. Growth %	-17.33	35.9	20.78	7.93	8.2
EBITDA, 1 Yr. Growth %	-33.91	60.24	17.45	7.58	11.76
EBITA, 1 Yr. Growth %	-43.34	81.84	21.1	10.86	11
EBIT, 1 Yr. Growth %	-43.57	81.9	21.04	9.7	9.93
Earnings From Cont. Operations, 1 Yr. Growth %	-54.31	98.39	53.95	9.73	-13.48
Net Income, 1 Yr. Growth %	-54.31	97.19	53.56	10.68	-15.04
Normalized Net Income, 1 Yr. Growth %	-47.94	90.84	22	11.12	5.95
Diluted EPS Before Extra, 1 Yr. Growth %	-53.02	97.25	53.02	10.33	-15.15
Accounts Receivable, 1 Yr. Growth %	-10.48	54.06	10.33	-1.15	-0.64
Inventory, 1 Yr. Growth %	-5.81	69.9	19.27	-1.74	18.58
Net Property, Plant and Equip., 1 Yr. Growth %	-8.2	35.96	-0.9	2.75	20.4
Total Assets, 1 Yr. Growth %	2.95	51.22	0.77	-0.2	6.31
Tangible Book Value, 1 Yr. Growth %	0.74	108.5	-5.58	-7.51	0.16
Common Equity, 1 Yr. Growth %	-2.13	16.73	5.89	7.1	6.43
Cash From Operations, 1 Yr. Growth %	-21.74	42.08	38.5	-4.3	9.09
Capital Expenditures, 1 Yr. Growth %	-31.23	0.29	43.27	34.4	17.71
Levered Free Cash Flow, 1 Yr. Growth %	15.4	0.2	128.43	-26.39	11.76
Unlevered Free Cash Flow, 1 Yr. Growth %	13.57	1.52	117.34	-25.11	13.94
Dividend Per Share, 1 Yr. Growth %	-31.45	64.71	20	9.52	7.07
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-4.04	7.02	27.79	15.32	8.63
Gross Profit, 2 Yr. CAGR %	-7.71	5.99	28.11	14.81	8.01
EBITDA, 2 Yr. CAGR %	-14.49	-1.19	22.13	8.66	4.79
EBITA, 2 Yr. CAGR %	-19.22	0.09	31.47	15.2	8.51
EBIT, 2 Yr. CAGR %	-18.02	1.32	34.29	17.03	9.45
Earnings From Cont. Operations, 2 Yr. CAGR %	-25.98	-4.79	74.76	29.97	-2.56
Net Income, 2 Yr. CAGR %	-25.98	-5.08	74.01	30.37	-3.03
Normalized Net Income, 2 Yr. CAGR %	-20.74	-0.12	36.3	18.67	8.11
Diluted EPS Before Extra, 2 Yr. CAGR %	-23.45	-3.73	73.73	29.94	-3.24
Accounts Receivable, 2 Yr. CAGR %	-5.04	17.44	30.38	4.44	-0.89
Inventory, 2 Yr. CAGR %	-0.87	26.5	42.35	8.26	7.95
Net Property, Plant and Equip., 2 Yr. CAGR %	-0.36	11.72	16.08	0.91	11.22
Total Assets, 2 Yr. CAGR %	2.76	24.77	23.44	0.28	3
Tangible Book Value, 2 Yr. CAGR %	6.35	44.93	40.31	-6.55	-3.75
Common Equity, 2 Yr. CAGR %	-4.19	6.89	11.18	6.49	6.77
Cash From Operations, 2 Yr. CAGR %	-9.17	5.45	40.28	15.13	2.18
Capital Expenditures, 2 Yr. CAGR %	-18.58	-16.95	19.87	38.76	25.78
Levered Free Cash Flow, 2 Yr. CAGR %	-11.88	5.54	45.16	31.99	-9.52
Unlevered Free Cash Flow, 2 Yr. CAGR %	-11.1	5.56	43.12	29.65	-7.83
Dividend Per Share, 2 Yr. CAGR %	-10.45	6.26	40.59	14.64	8.29
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-1.39	6.12	12.96	19.94	14.09
Gross Profit, 3 Yr. CAGR %	-3.99	5	10.71	21	12.59
EBITDA, 3 Yr. CAGR %	-8.62	5.42	7.66	17.06	9.6
EBITA, 3 Yr. CAGR %	-12.25	5.87	10.61	24.19	13.67
EBIT, 3 Yr. CAGR %	-11.44	6.93	11.53	25.51	14.5
Earnings From Cont. Operations, 3 Yr. CAGR %	-10.21	2.82	11.75	49.65	13.48
Net Income, 3 Yr. CAGR %	-10.21	2.61	11.43	49.65	13.03
Normalized Net Income, 3 Yr. CAGR %	-13.24	6.37	11.12	27.33	14.14
Diluted EPS Before Extra, 3 Yr. CAGR %	-8.22	4.95	12.35	49.33	12.73
Accounts Receivable, 3 Yr. CAGR %	-4.19	11.58	15.02	18.89	2.72
Inventory, 3 Yr. CAGR %	1.57	18.63	24.05	25.81	11.6
Net Property, Plant and Equip., 3 Yr. CAGR %	0.2	10.52	7.34	11.45	7.03
Total Assets, 3 Yr. CAGR %	1.88	16.89	16.2	15	2.25
Tangible Book Value, 3 Yr. CAGR %	5.16	33.1	25.64	22.11	-4.37
Common Equity, 3 Yr. CAGR %	-3.41	2.33	6.55	9.8	6.47
Cash From Operations, 3 Yr. CAGR %	-2.81	5.44	15.48	23.49	13.08
Capital Expenditures, 3 Yr. CAGR %	-10.41	-12.73	-0.4	24.53	31.36
Levered Free Cash Flow, 3 Yr. CAGR %	2.2	-9.16	41.87	15.74	24.76
Unlevered Free Cash Flow, 3 Yr. CAGR %	1.81	-8.13	39.32	15.32	24.09
Dividend Per Share, 3 Yr. CAGR %	0.4	9.72	10.65	29.36	12.06
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	10.88	8.55	9.38	9.7	11.21
Gross Profit, 5 Yr. CAGR %	10.43	7.77	7.75	8.57	9.66
EBITDA, 5 Yr. CAGR %	5.52	11.86	9.34	10	8.39
EBITA, 5 Yr. CAGR %	2.33	12.53	10.66	12.18	10.66
EBIT, 5 Yr. CAGR %	2.84	13.34	11.29	12.62	10.76
Earnings From Cont. Operations, 5 Yr. CAGR %	-0.59	12.47	17.19	12.92	5.79
Net Income, 5 Yr. CAGR %	-0.59	12.33	16.99	12.92	5.4
Normalized Net Income, 5 Yr. CAGR %	3.29	15.07	11.48	12.97	10
Diluted EPS Before Extra, 5 Yr. CAGR %	-13.02	8.65	18.47	14.31	5.83
Accounts Receivable, 5 Yr. CAGR %	4.72	4.6	8.37	8.67	8.37
Inventory, 5 Yr. CAGR %	12.92	11.45	16.25	14.37	17.34
Net Property, Plant and Equip., 5 Yr. CAGR %	17.93	5.62	6.27	6.57	8.88
Total Assets, 5 Yr. CAGR %	22.42	9.39	10.01	9.94	10.73
Tangible Book Value, 5 Yr. CAGR %	15.26	18.87	18.01	15.54	12.94
Common Equity, 5 Yr. CAGR %	47.23	1.71	2.18	3.97	6.64
Cash From Operations, 5 Yr. CAGR %	10.08	11.22	12.56	9.21	9.96
Capital Expenditures, 5 Yr. CAGR %	3.57	-5.33	0.65	5.06	9.35
Levered Free Cash Flow, 5 Yr. CAGR %	17.47	23.65	21.44	7.17	18.55
Unlevered Free Cash Flow, 5 Yr. CAGR %	15.37	19.87	20.23	7.09	18.14
Dividend Per Share, 5 Yr. CAGR %	-	32.72	14.87	11.66	9.7