Cash flow Franklin Resources, Inc.

Equities

BEN

US3546131018

Investment Management & Fund Operators

Market Closed - Nyse Other stock markets 21:00:02 20/06/2025 BST			5-day change	1st Jan Change
22.79 ^USD	+0.89%		+2.80%	+12.32%

06-17	Mercurity Fintech Partners with Franklin Templeton to Advance Real-World Asset Tokenization with Benji Tokens and Fobxx Fund	CI
06-16	Fiduciary Exchange LLC announced that it has received funding from Prudential Financial, Inc., Franklin Resources, Inc., Invesco Capital Management LLC, Axonic Insurance Services LLC	CI

84.4ZeJlmBrNVhzasdP8DGAlGz6Fq0Iwj0-tSyLVuFSJI4.iOLb0RMfejFADYQBmkP54jOAYdkxi1UPjXymEK8VCcqV9OPeIzpsEBoMtA

Published financial data: FRANKLIN RESOURCES, INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: September	2020	2021	2022	2023	2024
Revenues	5.54B	8.39B	8.22B	7.81B	8.43B
Other Revenues, Total	27.7M	37.2M	50.5M	40.1M	45.5M
Total Revenues	5.57B	8.43B	8.28B	7.85B	8.48B
Cost of Goods Sold, Total	3.33B	4.89B	4.76B	4.71B	5.24B
Gross Profit	2.24B	3.54B	3.52B	3.14B	3.24B
Selling General & Admin Expenses, Total	774M	1.23B	1.25B	1.3B	1.65B
Amortization of Goodwill and Intangible Assets - (IS)	54M	232M	282M	341M	338M
Other Operating Expenses, Total	828M	1.47B	1.54B	1.64B	1.99B
Operating Income	1.41B	2.07B	1.98B	1.5B	1.25B
Interest Expense, Total	-33.4M	-85.4M	-98.2M	-124M	-97.2M
Interest And Investment Income	133M	439M	37.9M	276M	327M
Net Interest Expenses	100M	353M	-60.3M	152M	230M
Income (Loss) On Equity Invest.	-98.1M	154M	36.2M	123M	138M
Currency Exchange Gains (Loss)	-22.3M	-11.9M	40.6M	-26.7M	-19.9M
Other Non Operating Income (Expenses)	35.6M	13.8M	51.8M	44.2M	43.4M
EBT, Excl. Unusual Items	1.43B	2.58B	2.05B	1.79B	1.64B
Merger & Related Restructuring Charges	-310M	-193M	-201M	-398M	-456M
Impairment of Goodwill	-23.7M	-	-	-	-
Gain (Loss) On Sale Of Investments	-46.2M	59.7M	-113M	20.8M	25M
Asset Writedown	-31.7M	-	-3.2M	-	-389M
Legal Settlements	-	-	-	-	-
Other Unusual Items	2M	-4.1M	-1.1M	-	-
EBT, Incl. Unusual Items	1.02B	2.44B	1.73B	1.42B	823M
Income Tax Expense	231M	350M	396M	312M	215M
Earnings From Continuing Operations	787M	2.09B	1.33B	1.1B	608M
Net Income to Company	787M	2.09B	1.33B	1.1B	608M
Minority Interest	11.8M	-263M	-41.3M	-221M	-143M
Net Income - (IS)	799M	1.83B	1.29B	883M	465M
Preferred Dividend and Other Adjustments	15.3M	77.7M	54.1M	37.7M	32.6M
Net Income to Common Incl Extra Items	784M	1.75B	1.24B	845M	432M
Net Income to Common Excl. Extra Items	784M	1.75B	1.24B	845M	432M
Per Share Items
Net EPS - Basic	1.59	3.58	2.53	1.72	0.85
Basic EPS - Continuing Operations	1.59	3.58	2.53	1.72	0.85
Basic Weighted Average Shares Outstanding	492M	490M	489M	490M	510M
Net EPS - Diluted	1.59	3.57	2.53	1.72	0.85
Diluted EPS - Continuing Operations	1.59	3.57	2.53	1.72	0.85
Diluted Weighted Average Shares Outstanding	492M	491M	489M	491M	510M
Normalized Basic EPS	1.84	2.76	2.53	1.84	1.74
Normalized Diluted EPS	1.84	2.75	2.53	1.83	1.73
Dividend Per Share	1.08	1.12	1.16	1.2	1.24
Payout Ratio	66.74	30.56	45.14	68.79	141.22
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	1.54B	2.38B	2.36B	1.95B	1.71B
EBITA	1.47B	2.3B	2.26B	1.84B	1.59B
EBIT	1.41B	2.07B	1.98B	1.5B	1.25B
EBITDAR	1.69B	2.58B	2.55B	2.15B	2.02B
Total Revenues (As Reported)	5.57B	8.43B	8.28B	7.85B	8.48B
Effective Tax Rate - (Ratio)	22.67	14.3	22.91	22.06	26.15
Current Domestic Taxes	184M	277M	220M	204M	266M
Current Foreign Taxes	54.2M	68.9M	78.6M	67.1M	73.9M
Total Current Taxes	238M	346M	298M	271M	340M
Total Deferred Taxes	-7.1M	3.7M	98M	41.5M	-125M
Normalized Net Income	904M	1.35B	1.24B	900M	884M
Non-Cash Pension Expense	-	-	-	-	-
Supplemental Operating Expense Items
General and Administrative Expenses	626M	1.02B	1.04B	1.07B	1.32B
Net Rental Expense, Total	148M	194M	192M	204M	312M
Imputed Operating Lease Interest Expense	18.23M	34.99M	38.6M	54.35M	66.84M
Imputed Operating Lease Depreciation	130M	159M	154M	150M	245M
Stock-Based Comp., COGS (Total)	-	-	-	-	-
Stock-Based Comp., Other (Total)	122M	202M	222M	216M	260M
Total Stock-Based Compensation	122M	202M	222M	216M	260M

Fiscal Period: September	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	3.03B	4.36B	4.13B	3.69B	3.31B
Trading Asset Securities, Total	-	-	-	-	-
Total Cash And Short Term Investments	3.03B	4.36B	4.13B	3.69B	3.31B
Accounts Receivable, Total	1.11B	1.43B	1.26B	1.35B	1.48B
Total Receivables	1.11B	1.43B	1.26B	1.35B	1.48B
Other Current Assets, Total	3.73B	6.11B	8.55B	10.35B	12.13B
Total Current Assets	7.87B	11.9B	13.95B	15.39B	16.92B
Gross Property Plant And Equipment	2.45B	2.4B	2.17B	2.16B	2.73B
Accumulated Depreciation	-1.1B	-1.18B	-958M	-957M	-962M
Net Property Plant And Equipment	1.35B	1.22B	1.21B	1.21B	1.77B
Long-term Investments	1.27B	1.51B	1.65B	2.22B	2.34B
Goodwill	4.5B	4.46B	5.78B	6B	6.21B
Other Intangibles, Total	4.91B	4.71B	5.08B	4.9B	4.8B
Deferred Tax Assets Long-Term	44.1M	132M	103M	132M	76.1M
Other Long-Term Assets, Total	275M	244M	293M	267M	344M
Total Assets	20.22B	24.17B	28.06B	30.12B	32.46B
Liabilities
Accounts Payable, Total	284M	479M	466M	530M	552M
Accrued Expenses, Total	1.33B	1.44B	1.46B	1.67B	1.8B
Short-term Borrowings	-	-	-	-	-
Current Portion of Long-Term Debt	-	-	-	-	400M
Current Portion of Leases	135M	129M	120M	95.2M	42.3M
Current Income Taxes Payable	703M	694M	523M	514M	406M
Other Current Liabilities	730M	631M	683M	378M	861M
Total Current Liabilities	3.18B	3.37B	3.26B	3.18B	4.06B
Long-Term Debt	3.02B	3.4B	3.38B	3.05B	2.38B
Long-Term Leases	486M	389M	409M	373M	923M
Pension & Other Post Retirement Benefits	-	-	-	-	-
Deferred Tax Liability Non Current	305M	312M	348M	450M	285M
Other Non Current Liabilities	1.71B	3.95B	6.85B	9.49B	10.25B
Total Liabilities	8.71B	11.42B	14.24B	16.55B	17.9B
Common Stock, Total	49.5M	50.2M	50M	49.6M	52.4M
Retained Earnings	10.47B	11.55B	12.05B	12.38B	11.93B
Comprehensive Income and Other	-408M	-378M	-621M	-509M	528M
Total Common Equity	10.11B	11.22B	11.47B	11.92B	12.51B
Minority Interest	1.4B	1.52B	2.35B	1.66B	2.06B
Total Equity	11.52B	12.74B	13.82B	13.57B	14.56B
Total Liabilities And Equity	20.22B	24.17B	28.06B	30.12B	32.46B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	505M	502M	500M	495M	524M
ECS Total Common Shares Outstanding	495M	502M	500M	496M	524M
Book Value / Share	20.43	22.37	22.97	24.03	23.89
Tangible Book Value	700M	2.06B	614M	1.01B	1.49B
Tangible Book Value Per Share	1.41	4.1	1.23	2.04	2.85
Total Debt	3.64B	3.92B	3.9B	3.52B	3.75B
Net Debt	611M	-440M	-230M	-166M	436M
Debt Equivalent of Unfunded Proj. Benefit Obligation	-	-	-	-	-
Debt Equivalent Oper. Leases	1.18B	1.55B	1.54B	1.63B	2.5B
Minority Interest, Total (Incl. Fin. Div)	1.4B	1.52B	2.35B	1.66B	2.06B
Equity Method Investments, Total	682M	814M	772M	1.09B	1.22B
Account Code - Inventory Valuation	3	3	3	3	3
Land - (BS)	83M	82.5M	78.7M	78.7M	79.3M
Buildings, Total	877M	868M	894M	933M	1.06B
Machinery, Total	374M	391M	314M	367M	338M
Full Time Employees	11.8K	10.3K	9.8K	9.2K	10.2K

Fiscal Period: September	2020	2021	2022	2023	2024
Net Income	799M	1.83B	1.29B	883M	465M
Depreciation & Amortization - CF	74.5M	78.6M	95.8M	104M	116M
Amortization of Goodwill and Intangible Assets - (CF)	54M	232M	282M	341M	338M
Depreciation & Amortization, Total	128M	311M	378M	445M	455M
Amortization of Deferred Charges, Total - (CF)	80.3M	78.2M	64.8M	50M	62M
(Gain) Loss From Sale Of Asset	-	-	-	-	-
(Gain) Loss on Sale of Investments - (CF)	36.8M	-392M	170M	80.9M	-32.7M
Asset Writedown & Restructuring Costs	55.4M	-	-	-	389M
(Income) Loss On Equity Investments - (CF)	98.1M	-154M	-36.2M	-123M	-138M
Stock-Based Compensation (CF)	122M	172M	208M	183M	246M
Tax Benefit from Stock Options	-	-	-	-	-
Other Operating Activities, Total	-792M	-498M	-192M	-445M	-330M
Change in Trading Asset Securities	-	-	-	-	-
Change In Accounts Receivable	136M	-182M	-86.7M	-63.2M	-112M
Change In Accounts Payable	-26.8M	-26.8M	60M	-2.7M	-36.5M
Change In Income Taxes	-123M	-12.5M	-180M	-1.1M	-93.4M
Change in Other Net Operating Assets	507M	119M	278M	132M	95.9M
Cash from Operations	1.02B	1.25B	1.96B	1.14B	971M
Capital Expenditure	-104M	-79.3M	-90.3M	-149M	-177M
Cash Acquisitions	-3.23B	-393M	-1.35B	-550M	68.5M
Divestitures	-	-	38.8M	-	-
Investment in Marketable and Equity Securities, Total	135M	-2.21B	-1.94B	-2.65B	-1.78B
Net (Increase) Decrease in Loans Originated / Sold - Investing	-40.6M	42.7M	-	-	-
Other Investing Activities, Total	-	20.3M	19.9M	-232M	-535M
Cash from Investing	-3.24B	-2.62B	-3.33B	-3.58B	-2.42B
Short Term Debt Issued, Total	-	-	-	175M	5.3M
Long-Term Debt Issued, Total	635M	4.13B	5.18B	3.54B	4.35B
Total Debt Issued	635M	4.13B	5.18B	3.71B	4.35B
Short Term Debt Repaid, Total	-	-	-	-	-81.1M
Long-Term Debt Repaid, Total	-141M	-2.07B	-3.05B	-1.4B	-2.16B
Total Debt Repaid	-141M	-2.07B	-3.05B	-1.4B	-2.24B
Issuance of Common Stock	20.6M	22.3M	25.1M	23.3M	20.8M
Repurchase of Common Stock	-218M	-208M	-181M	-256M	-274M
Common Dividends Paid	-533M	-560M	-583M	-607M	-656M
Common & Preferred Stock Dividends Paid	-533M	-560M	-583M	-607M	-656M
Special Dividend Paid	-	-	-	-	-
Other Financing Activities, Total	431M	710M	185M	560M	218M
Cash from Financing	194M	2.03B	1.58B	2.03B	1.42B
Foreign Exchange Rate Adjustments	27.4M	-2.2M	-77.2M	34.3M	43.3M
Net Change in Cash	-2B	657M	135M	-380M	6.5M
Supplemental Items
Cash Interest Paid	28.8M	219M	282M	501M	808M
Cash Income Tax Paid (Refund)	359M	498M	468M	233M	436M
Levered Free Cash Flow	572M	656M	-297M	-482M	-27.72M
Unlevered Free Cash Flow	592M	709M	-236M	-405M	33.02M
Change In Net Working Capital	518M	1.1B	2.05B	1.9B	1.35B
Net Debt Issued / Repaid	494M	2.07B	2.14B	2.31B	2.11B

Fiscal Period: September	2020	2021	2022	2023	2024
Profitability
Return on Assets	5.08	5.65	4.74	3.22	2.5
Return on Total Capital	6.49	8.17	7.19	5.38	4.42
Return On Equity %	6.88	17.34	10.04	8.05	4.32
Return on Common Equity	7.83	16.44	10.91	7.23	3.54
Margin Analysis
Gross Profit Margin %	40.24	42.01	42.48	40	38.22
SG&A Margin	13.9	14.65	15.15	16.55	19.45
EBITDA Margin %	27.68	28.28	28.48	24.79	20.14
EBITA Margin %	26.34	27.35	27.33	23.46	18.77
EBIT Margin %	25.37	24.6	23.92	19.11	14.78
Income From Continuing Operations Margin %	14.14	24.86	16.11	14.06	7.17
Net Income Margin %	14.35	21.73	15.61	11.25	5.48
Net Avail. For Common Margin %	14.08	20.81	14.96	10.77	5.1
Normalized Net Income Margin	16.24	16.03	14.97	11.46	10.43
Levered Free Cash Flow Margin	10.27	7.78	-3.59	-6.14	-0.33
Unlevered Free Cash Flow Margin	10.64	8.42	-2.85	-5.16	0.39
Asset Turnover
Asset Turnover	0.32	0.37	0.32	0.27	0.27
Fixed Assets Turnover	5.48	6.56	6.82	6.5	5.7
Receivables Turnover (Average Receivables)	5.97	6.3	6.11	5.98	5.96
Short Term Liquidity
Current Ratio	2.47	3.53	4.28	4.84	4.17
Quick Ratio	1.3	1.72	1.66	1.58	1.18
Operating Cash Flow to Current Liabilities	0.32	0.37	0.6	0.36	0.24
Days Sales Outstanding (Average Receivables)	61.28	57.9	59.75	61.07	61.36
Average Days Payable Outstanding	27.87	33.85	36.25	38.61	37.78
Long Term Solvency
Total Debt/Equity	31.59	30.74	28.24	25.94	25.72
Total Debt / Total Capital	24.01	23.51	22.02	20.59	20.46
LT Debt/Equity	30.42	29.73	27.38	25.24	22.68
Long-Term Debt / Total Capital	23.12	22.74	21.35	20.04	18.04
Total Liabilities / Total Assets	43.05	47.27	50.73	54.94	55.14
EBIT / Interest Expense	42.28	24.27	20.16	12.13	12.89
EBITDA / Interest Expense	50.56	30.17	25.96	17.38	20.78
(EBITDA - Capex) / Interest Expense	47.46	29.24	25.04	16.17	18.96
Total Debt / EBITDA	2.15	1.52	1.53	1.64	1.85
Net Debt / EBITDA	0.36	-0.17	-0.09	-0.08	0.22
Total Debt / (EBITDA - Capex)	2.3	1.57	1.59	1.76	2.03
Net Debt / (EBITDA - Capex)	0.39	-0.18	-0.09	-0.08	0.24
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-1.82	51.36	-1.78	-5.15	8.01
Gross Profit, 1 Yr. Growth %	-6.05	57.99	-0.68	-10.78	3.18
EBITDA, 1 Yr. Growth %	-10.22	54.67	-3.24	-17.5	-12.22
EBITA, 1 Yr. Growth %	-10.45	57.16	-4.07	-18.61	-13.58
EBIT, 1 Yr. Growth %	-12.97	46.75	-6.87	-24.25	-16.47
Earnings From Cont. Operations, 1 Yr. Growth %	-34.71	166.12	-36.35	-17.24	-40.73
Net Income, 1 Yr. Growth %	-33.19	129.22	-29.45	-31.67	-47.35
Normalized Net Income, 1 Yr. Growth %	-20.29	49.38	-10.47	-27.38	-4.83
Diluted EPS Before Extra, 1 Yr. Growth %	-32.34	124.53	-29.13	-32.02	-50.68
Accounts Receivable, 1 Yr. Growth %	50.65	15.82	-11.44	6.61	9.69
Net Property, Plant and Equip., 1 Yr. Growth %	97.25	-9.65	-0.87	-0.12	46.69
Total Assets, 1 Yr. Growth %	39.15	11.45	16.1	7.34	7.78
Tangible Book Value, 1 Yr. Growth %	-89.88	193.85	-70.13	64.67	47.85
Common Equity, 1 Yr. Growth %	2.1	10.96	2.24	3.85	4.96
Cash From Operations, 1 Yr. Growth %	406.65	14.96	57.11	-41.81	-10.82
Capital Expenditures, 1 Yr. Growth %	-55.63	-23.53	13.87	64.78	19.02
Levered Free Cash Flow, 1 Yr. Growth %	-39.65	-178.94	-183.42	45.16	-94.57
Unlevered Free Cash Flow, 1 Yr. Growth %	-38.36	-187.56	-157.54	49.51	-107.62
Dividend Per Share, 1 Yr. Growth %	3.85	3.7	3.57	3.45	3.33
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-5.28	21.91	21.93	-3.48	1.22
Gross Profit, 2 Yr. CAGR %	-10.27	21.84	25.27	-6.14	-4.05
EBITDA, 2 Yr. CAGR %	-15.14	18.32	28.48	-10.07	-14.41
EBITA, 2 Yr. CAGR %	-15.73	19.14	29.26	-11.05	-15.63
EBIT, 2 Yr. CAGR %	-17.26	13.5	23.41	-15.38	-19.91
Earnings From Cont. Operations, 2 Yr. CAGR %	2.95	31.82	30.15	-27.42	-32.47
Net Income, 2 Yr. CAGR %	2.23	23.75	27.17	-30.57	-40.02
Normalized Net Income, 2 Yr. CAGR %	-20.79	9.54	21.9	-18.79	-14.95
Diluted EPS Before Extra, 2 Yr. CAGR %	6.97	23.25	26.14	-30.59	-42.1
Accounts Receivable, 2 Yr. CAGR %	23.26	38.92	1.28	-2.83	8.14
Net Property, Plant and Equip., 2 Yr. CAGR %	58.77	33.49	-5.36	-0.49	21.05
Total Assets, 2 Yr. CAGR %	18.57	28.96	13.76	11.64	7.56
Tangible Book Value, 2 Yr. CAGR %	-69.59	-45.47	-6.32	-29.87	56.03
Common Equity, 2 Yr. CAGR %	1.08	6.44	6.51	3.04	4.41
Cash From Operations, 2 Yr. CAGR %	-32.32	115.37	34.4	-4.38	-29.54
Capital Expenditures, 2 Yr. CAGR %	-1.32	-41.75	-6.68	36.98	40.04
Levered Free Cash Flow, 2 Yr. CAGR %	-61.07	-16.49	-42.6	19.58	-71.81
Unlevered Free Cash Flow, 2 Yr. CAGR %	-60.51	-13.8	-48.27	1.81	-66.11
Dividend Per Share, 2 Yr. CAGR %	8.35	3.77	3.64	3.51	3.39
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-4.51	10.74	13.44	12.14	0.21
Gross Profit, 3 Yr. CAGR %	-8.54	8.35	13.82	11.92	-3.13
EBITDA, 3 Yr. CAGR %	-12.56	3.66	11.46	10.86	-10.8
EBITA, 3 Yr. CAGR %	-13.66	3.73	11.68	10.8	-11.9
EBIT, 3 Yr. CAGR %	-14.68	0.15	7.15	4.9	-15.75
Earnings From Cont. Operations, 3 Yr. CAGR %	-23.95	41.28	3.41	11.92	-33.79
Net Income, 3 Yr. CAGR %	-22.2	33.8	2.61	3.38	-36.68
Normalized Net Income, 3 Yr. CAGR %	-13.93	-2.14	3.24	2.59	-13.47
Diluted EPS Before Extra, 3 Yr. CAGR %	-19.16	36.96	2.49	2.65	-38.06
Accounts Receivable, 3 Yr. CAGR %	13.24	24.86	19.56	3.02	1.17
Net Property, Plant and Equip., 3 Yr. CAGR %	37.64	31.57	20.89	-3.65	13.25
Total Assets, 3 Yr. CAGR %	4.87	18.89	24.52	11.58	10.34
Tangible Book Value, 3 Yr. CAGR %	-59.32	-35.23	-55.38	13.06	-10.08
Common Equity, 3 Yr. CAGR %	-7.11	4.27	5.02	5.62	3.68
Cash From Operations, 3 Yr. CAGR %	-3.47	-17.65	93.88	1.68	-7.95
Capital Expenditures, 3 Yr. CAGR %	11.45	-9.36	-27.16	12.79	30.71
Levered Free Cash Flow, 3 Yr. CAGR %	15.61	-44.19	-31.9	-18.82	-56.51
Unlevered Free Cash Flow, 3 Yr. CAGR %	20.61	-42.86	-37.27	-22.82	-56.11
Dividend Per Share, 3 Yr. CAGR %	10.52	6.78	3.71	3.57	3.45
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-6.88	4.95	5.3	4.82	8.38
Gross Profit, 5 Yr. CAGR %	-9.71	3.04	3.73	2.45	6.33
EBITDA, 5 Yr. CAGR %	-12.97	-0.41	0.45	-1.88	0.06
EBITA, 5 Yr. CAGR %	-13.66	-0.84	-0.15	-2.27	-0.4
EBIT, 5 Yr. CAGR %	-14.19	-2.84	-2.74	-6.17	-4.88
Earnings From Cont. Operations, 5 Yr. CAGR %	-17.86	3.57	-5.72	8.24	-12.8
Net Income, 5 Yr. CAGR %	-17.06	1.18	-5.31	2.92	-17.22
Normalized Net Income, 5 Yr. CAGR %	-13.08	-2.27	-2.67	-8.99	-4.71
Diluted EPS Before Extra, 5 Yr. CAGR %	-13.54	3.97	-3.41	4.36	-18.44
Accounts Receivable, 5 Yr. CAGR %	5.87	13.86	10.5	12.94	14.86
Net Property, Plant and Equip., 5 Yr. CAGR %	21.46	18.42	18.49	17.66	20.95
Total Assets, 5 Yr. CAGR %	4.36	8.47	9.86	15.93	17.44
Tangible Book Value, 5 Yr. CAGR %	-40.76	-26.72	-43.21	-33.14	-26.38
Common Equity, 5 Yr. CAGR %	-3.1	-1.22	-1.88	3.78	4.77
Cash From Operations, 5 Yr. CAGR %	-14.63	-6.34	11.5	-12.58	29.32
Capital Expenditures, 5 Yr. CAGR %	8.55	-4.07	3.81	6.92	-5.4
Levered Free Cash Flow, 5 Yr. CAGR %	-26.21	-17.03	-4.3	-33.73	-50.58
Unlevered Free Cash Flow, 5 Yr. CAGR %	-25.82	-16.04	-6.95	-36.1	-48.97
Dividend Per Share, 5 Yr. CAGR %	12.47	9.24	7.71	5.46	3.58