Cash flow Mapfre S.A.

Equities

MAP

ES0124244E34

Multiline Insurance & Brokers

Market Closed - BME Other stock markets 16:36:51 16/01/2026 GMT			5-day change	1st Jan Change
4.252 ^EUR	+0.28%		+0.38%	-0.70%

01-14	Mapfre Successfully Closes 1 Bln Euro Bond Issuance	RE
01-14	Spanish stocks - Factors to watch on Jan 14	RE

192832658f.yUTNwtxZpzBNew_7HQuJ6kKLsx-r6Ywo_70BFqkubME.8XCSmIofk3wmLF2aWjvGhjvy2m7suvhyuM40O91dAbv9Cq-t7G3OfGA8bA

Published financial data: MAPFRE S.A.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Premiums and Annuity Revenues	16.7B	17.46B	19.21B	24.78B	25.51B
Total Interest And Dividend Income	1.17B	992M	938M	-1.42B	788M
Gain (Loss) on Sale of Assets, Total (Rev)	34M	13.4M	101M	-	-
Gain (Loss) on Sale of Investments, Total (Rev)	172M	675M	-133M	689M	402M
Other Revenues, Total	430M	696M	687M	2.87B	2.54B
Total Revenues	18.51B	19.84B	20.8B	26.92B	29.24B
Policy Benefits	11.6B	12.87B	13.25B	16.9B	16.46B
Policy Acquisition / Underwriting Costs, Total	4.61B	4.61B	5.09B	5.36B	5.58B
Selling General & Admin Expenses, Total	1.18B	1.17B	1.43B	698M	735M
Other Operating Expenses	351M	506M	305M	-536M	-525M
Reinsurance Income Or Expense	670M	722M	764M	-4.26B	-4.27B
Total Operating Expenses	17.08B	18.43B	19.31B	26.68B	26.52B
Operating Income	1.43B	1.41B	1.5B	235M	2.73B
Interest Expense, Total	-84.9M	-83.2M	-96.6M	-154M	-158M
Income (Loss) on Equity Invest.	5.2M	-100K	10M	33.3M	-26.9M
Currency Exchange Gains (Loss)	24.4M	54M	59.3M	18.9M	129M
Other Non Operating Income (Expenses)	-22.2M	-37.6M	-73M	1.54B	-562M
EBT, Excl. Unusual Items	1.35B	1.34B	1.4B	1.67B	2.11B
Impairment of Goodwill	-	-	-	-	-90M
Gain (Loss) on Sale of Assets	-18M	32.2M	23.8M	57.5M	87.9M
Asset Writedown	-218M	-15.6M	-23.3M	-84.1M	-6.9M
EBT, Incl. Unusual Items	1.12B	1.36B	1.4B	1.65B	2.1B
Income Tax Expense	298M	320M	314M	381M	512M
Earnings From Continuing Operations	821M	1.04B	1.08B	1.27B	1.59B
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	821M	1.04B	1.08B	1.27B	1.59B
Minority Interest	-294M	-270M	-442M	-589M	-620M
Net Income - (IS)	526M	765M	642M	677M	968M
Net Income to Common Incl Extra Items	526M	765M	642M	677M	968M
Net Income to Common Excl. Extra Items	526M	765M	642M	677M	968M
Per Share Items
Net EPS - Basic	0.17	0.25	0.21	0.22	0.32
Basic EPS - Continuing Operations	0.17	0.25	0.21	0.22	0.32
Basic Weighted Average Shares Outstanding	3.05B	3.05B	3.06B	3.06B	3.07B
Net EPS - Diluted	0.17	0.25	0.21	0.22	0.32
Diluted EPS - Continuing Operations	0.17	0.25	0.21	0.22	0.32
Diluted Weighted Average Shares Outstanding	3.05B	3.05B	3.06B	3.06B	3.07B
Normalized Basic EPS	0.18	0.19	0.14	0.15	0.23
Normalized Diluted EPS	0.18	0.19	0.14	0.15	0.23
Dividend Per Share	0.13	0.15	0.15	0.15	0.16
Payout Ratio	125.05	80.28	136.49	142.41	113.58
American Depositary Receipts Ratio (ADR)	2	2	2	2	2
Supplemental Items
EBITDA	1.56B	1.55B	1.63B	347M	2.84B
EBITA	1.43B	1.42B	1.53B	248M	2.75B
EBIT	1.43B	1.41B	1.5B	235M	2.73B
EBITDAR	1.59B	1.58B	1.66B	380M	2.87B
Effective Tax Rate - (Ratio)	26.63	23.58	22.45	23.13	24.41
Total Current Taxes	313M	320M	314M	381M	512M
Total Deferred Taxes	-	-	-	-	-
Normalized Net Income	552M	566M	431M	457M	698M
Interest on Long-Term Debt	-	-	18.6M	19.9M	19.5M
Non-Cash Pension Expense	69.8M	226M	14.3M	36.5M	37.8M
Supplemental Operating Expense Items
Advertising Expense	-	-	-	-	-
Marketing Expenses	126M	122M	119M	97.3M	80.4M
General and Administrative Expenses	747M	767M	832M	-	-
Net Rental Expense, Total	26.7M	25.6M	25.8M	33.4M	32.5M
Imputed Operating Lease Interest Expense	5.53M	5.13M	6.01M	13.09M	13.62M
Imputed Operating Lease Depreciation	21.17M	20.47M	19.79M	20.31M	18.88M
Stock-Based Comp., Other (Total)	-	-	3.7M	700K	700K
Total Stock-Based Compensation	-	-	3.7M	700K	700K

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Investment In Debt Securities	29.34B	27.66B	24.16B	21.89B	23.38B
Investment In Equity and Preferred Securities, Total	2.23B	2.65B	2.51B	2.27B	2.33B
Trading Asset Securities, Total	4.83B	5.75B	5.19B	15.07B	15.4B
Real Estate Owned	1.2B	1.26B	981M	973M	855M
Total Other Investments	684M	1.09B	898M	734M	910M
Total investments	38.28B	38.41B	33.73B	40.93B	42.86B
Cash And Equivalents	2.42B	2.89B	2.57B	2.09B	1.75B
Reinsurance Recoverable - (IS)	6.39B	6.88B	6.9B	5.94B	6.08B
Other Receivables - (Insurance Template)	4.06B	4.53B	4.98B	938M	1.12B
Deferred Policy Acquisition Costs - (BS)	570M	531M	499M	421M	332M
Separate Account Assets	2.5B	2.96B	3.04B	-	-
Gross Property Plant And Equipment	2.12B	2.21B	2.27B	2.13B	2.21B
Accumulated Depreciation	-842M	-918M	-969M	-952M	-1.02B
Net Property Plant And Equipment	1.28B	1.29B	1.3B	1.18B	1.2B
Goodwill	1.41B	1.47B	1.45B	1.35B	1.36B
Other Intangibles, Total	801M	908M	971M	905M	848M
Other Current Assets, Total	11.06B	3.45B	3.44B	683M	647M
Deferred Tax Assets Long-Term (Collected)	222M	300M	642M	397M	392M
Other Long-Term Assets, Total	167M	249M	99.7M	108M	130M
Total Assets	69.15B	63.85B	59.63B	54.95B	56.71B
Liabilities
Accrued Expenses, Total	689M	759M	751M	748M	711M
Insurance And Annuity Liabilities	20.24B	19.51B	16.26B	20.01B	20.44B
Unpaid Claims	11.21B	11.99B	12.63B	-	-
Unearned Premiums	8.69B	9.39B	10.3B	18.35B	19.35B
Reinsurance Payable - (BS)	1.38B	1.34B	1.17B	15.5M	17.1M
Current Portion of Leases	49.4M	52M	58.2M	63.3M	61.5M
Short-Term Borrowings	-	-	-	-	-
Long-Term Debt	2.99B	3.09B	2.93B	2.74B	2.67B
Long-Term Leases	224M	237M	261M	248M	265M
Separate Account Liability	2.5B	2.96B	3.04B	-	-
Current Income Taxes Payable	58.5M	65.2M	151M	227M	213M
Other Current Liabilities - (Brok / FS / Ins. / REIT Template)	7.59B	434M	371M	159M	904M
Deferred Tax Liability Non-Current	671M	538M	208M	236M	196M
Other Non Current Liabilities	3.02B	3.84B	3.13B	2.49B	1.89B
Total Liabilities	59.31B	54.19B	51.27B	45.29B	46.72B
Common Stock, Total	308M	308M	308M	308M	308M
Additional Paid In Capital	1.51B	1.51B	1.51B	1.51B	1.51B
Retained Earnings	372M	580M	457M	492M	767M
Treasury Stock	-63.4M	-62.9M	-41.4M	-31.7M	-25.5M
Comprehensive Income and Other	6.41B	6.13B	5.06B	6.19B	6.33B
Total Common Equity	8.54B	8.46B	7.29B	8.47B	8.89B
Minority Interest	1.3B	1.2B	1.07B	1.19B	1.1B
Total Equity	9.84B	9.67B	8.36B	9.66B	9.99B
Total Liabilities And Equity	69.15B	63.85B	59.63B	54.95B	56.71B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	3.05B	3.05B	3.06B	3.06B	3.07B
ECS Total Common Shares Outstanding	3.05B	3.05B	3.06B	3.06B	3.07B
Book Value / Share	2.8	2.78	2.38	2.76	2.9
Tangible Book Value	6.33B	6.08B	4.87B	6.21B	6.68B
Tangible Book Value Per Share	2.07	1.99	1.59	2.03	2.18
Total Debt	3.27B	3.38B	3.25B	3.05B	3B
Net Debt	848M	490M	677M	966M	1.25B
Debt Equivalent of Unfunded Proj. Benefit Obligation	41.8M	39.6M	52M	51.9M	48.4M
Debt Equivalent Oper. Leases	214M	205M	206M	267M	260M
Minority Interest, Total (Incl. Fin. Div)	1.3B	1.2B	1.07B	1.19B	1.1B
Equity Method Investments, Total	336M	657M	888M	1.23B	1.27B
Account Code - Inventory Valuation	3	3	3	3	3
Land - (BS)	29M	28.7M	26.6M	25.3M	27.6M
Buildings, Total	1B	1.04B	1B	862M	958M
Machinery, Total	516M	538M	515M	478M	469M
Full Time Employees	32.95K	31.48K	31.29K	30.87K	30.58K

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	526M	765M	642M	677M	968M
Depreciation, Depletion & Amortization	176M	178M	154M	148M	132M
Amortization of Goodwill and Intangible Assets - (CF)	2.7M	11.5M	28.8M	13.5M	26.8M
Total Depreciation, Depletion & Amortization	178M	189M	183M	161M	159M
Amortization of Deferred Charges, Total	122M	110M	133M	143M	158M
Amort. Of Deferred Policy Acq. Costs - (CF)	66M	47.7M	48.9M	44.6M	42.8M
Other Operating Activities	-1.49B	-1.6B	-431M	591M	172M
Cash from Operations	-596M	-486M	577M	1.62B	1.5B
Capital Expenditure	-42.9M	-36.1M	-66.8M	-67.3M	-60.1M
Sale of Property, Plant, and Equipment	66.3M	6.7M	2.6M	13.7M	2.4M
Cash Acquisitions	-83.4M	-125M	-47.4M	-174M	-81.3M
Divestitures	50.3M	375M	234M	15.1M	6M
Purchase / Sale of Intangible Assets	-245M	158M	-163M	-151M	-227M
Sale (Purchase) of Real Estate Properties (Collected)	-3.3M	-96.9M	185M	136M	110M
Investment in Marketable and Equity Securities, Total	394M	11.2M	-1.11B	-1.18B	-1.44B
Other Investing Activities, Total	1.04B	1.02B	767M	738M	947M
Cash from Investing	1.18B	1.31B	-198M	-674M	-747M
Long-Term Debt Issued, Total	-	-	500M	-	-
Total Debt Issued	-	-	500M	-	-
Long-Term Debt Repaid, Total	-	-400K	-	-	-
Total Debt Repaid	-	-400K	-	-	-
Issuance of Common Stock	300K	300K	17.8M	8.9M	9.7M
Repurchase of Common Stock	-	-	-	-	-
Common Dividends Paid	-658M	-614M	-876M	-964M	-1.1B
Common & Preferred Stock Dividends Paid	-658M	-614M	-876M	-964M	-1.1B
Other Financing Activities, Total	88.1M	245M	-366M	-326M	1.5M
Cash from Financing	-570M	-369M	-724M	-1.28B	-1.09B
Foreign Exchange Rate Adjustments	-132M	9.2M	33M	-151M	-3.7M
Net Change in Cash	-118M	469M	-313M	-489M	-339M
Supplemental Items
Cash Interest Paid	73.6M	73.5M	79.9M	96.8M	91.5M
Cash Income Tax Paid (Refund)	298M	349M	377M	395M	330M
Net Debt Issued / Repaid	-	-400K	500M	-	-
Levered Free Cash Flow	488M	1.35B	2.55B	-1.8B	2.21B
Unlevered Free Cash Flow	541M	1.4B	2.61B	-1.7B	2.3B
Change In Net Working Capital	432M	-50.9M	-1.53B	1.98B	-527M

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	1.26	1.32	1.52	0.27	3.05
Return on Total Capital	6.75	6.72	7.59	1.18	13.27
Return On Equity %	8.23	10.62	12.02	13.67	16.16
Return on Common Equity	6.06	9	8.15	8.33	11.15
Margin Analysis
Gross Profit Margin %	12.41	11.91	11.87	17.3	24.65
SG&A Margin	6.4	5.92	6.88	2.59	2.51
EBITDA Margin %	8.45	7.82	7.85	1.29	9.71
EBITA Margin %	7.75	7.14	7.34	0.92	9.42
EBIT Margin %	7.74	7.08	7.2	0.87	9.33
Income From Continuing Operations Margin %	4.43	5.22	5.21	4.71	5.43
Net Income Margin %	2.84	3.86	3.09	2.52	3.31
Net Avail. For Common Margin %	2.84	3.86	3.09	2.52	3.31
Normalized Net Income Margin	2.98	2.85	2.07	1.7	2.39
Levered Free Cash Flow Margin	2.64	6.79	12.25	-6.68	7.54
Unlevered Free Cash Flow Margin	2.92	7.05	12.54	-6.32	7.88
Asset Turnover
Asset Turnover	0.26	0.3	0.34	0.5	0.52
Fixed Assets Turnover	13.99	15.44	16.05	21.7	24.6
Receivables Turnover (Average Receivables)	4.82	5.01	5.04	3.09K	3.27K
Inventory Turnover (Average Inventory)	294.81	337.71	341.42	405.5	368.46
Short Term Liquidity
Current Ratio	1.17	1.24	1.14	1.26	1.18
Quick Ratio	0.46	0.7	0.63	0.92	0.86
Operating Cash Flow to Current Liabilities	-0.02	-0.03	0.03	0.08	0.07
Days Sales Outstanding (Average Receivables)	75.99	72.87	72.41	0.12	0.11
Days Outstanding Inventory (Average Inventory)	1.24	1.08	1.07	0.9	0.99
Average Days Payable Outstanding	178.19	163.5	168.02	0.25	0.27
Cash Conversion Cycle (Average Days)	-100.96	-89.55	-94.55	0.77	0.83
Long Term Solvency
Total Debt/Equity	33.21	34.94	38.9	31.61	30.01
Total Debt / Total Capital	24.93	25.89	28	24.02	23.08
LT Debt/Equity	32.7	34.4	38.2	30.95	29.4
Long-Term Debt / Total Capital	24.55	25.5	27.5	23.52	22.61
Total Liabilities / Total Assets	85.77	84.86	85.98	82.43	82.39
EBIT / Interest Expense	16.87	16.89	15.5	1.52	17.22
EBITDA / Interest Expense	18.96	19.16	17.4	2.56	18.22
(EBITDA - Capex) / Interest Expense	18.46	18.73	16.71	2.13	17.84
Total Debt / EBITDA	2.03	2.12	1.93	7.71	1.04
Net Debt / EBITDA	0.53	0.31	0.4	2.44	0.43
Total Debt / (EBITDA - Capex)	2.08	2.17	2.01	9.29	1.06
Net Debt / (EBITDA - Capex)	0.54	0.31	0.42	2.94	0.44
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-16.33	7.18	4.86	6.63	0.89
Gross Profit, 1 Yr. Growth %	-4.49	2.92	4.52	-5.49	7.24
EBITDA, 1 Yr. Growth %	-3.5	-0.79	8.2	-57.69	17.64
EBITA, 1 Yr. Growth %	-3.22	-1.23	7.71	-65.16	18.96
EBIT, 1 Yr. Growth %	-3.28	-1.85	6.55	-65.66	18.5
Earnings From Cont. Operations, 1 Yr. Growth %	-14.09	26.18	4.65	30.08	25.32
Net Income, 1 Yr. Growth %	-13.58	45.34	-16.09	20.16	42.87
Normalized Net Income, 1 Yr. Growth %	7.5	2.5	-23.79	42.73	52.77
Diluted EPS Before Extra, 1 Yr. Growth %	-13.5	45.33	-16	19.78	42.72
Net Property, Plant and Equip., 1 Yr. Growth %	-6.9	1.4	0.39	-8.98	1.12
Inventory, 1 Yr. Growth %	-18.18	9.09	-1.11	5.62	12.06
Accounts Receivable, 1 Yr. Growth %	-11.86	11.93	5.41	47.54	-21.11
Total Assets, 1 Yr. Growth %	-4.63	-7.66	-6.62	5.27	3.2
Common Equity, 1 Yr. Growth %	-3.6	-0.85	-13.87	8.59	4.99
Tangible Book Value, 1 Yr. Growth %	-1.03	-3.83	-19.9	13.7	7.61
Cash From Operations, 1 Yr. Growth %	1.53K	-18.47	-218.71	180.34	-7.28
Capital Expenditures, 1 Yr. Growth %	-38.27	-15.85	85.04	0.75	-10.7
Levered Free Cash Flow, 1 Yr. Growth %	-4.84	175.95	95.32	-264.44	3.46K
Unlevered Free Cash Flow, 1 Yr. Growth %	-3.6	158.5	92.28	-243.37	1.35K
Dividend Per Share, 1 Yr. Growth %	-13.8	16.01	-0.34	3.93	6.65
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-6.74	-5.3	6.01	16.48	7.63
Gross Profit, 2 Yr. CAGR %	-3.47	-0.86	3.72	40.36	20.97
EBITDA, 2 Yr. CAGR %	-3.99	-2.15	2.19	-52.07	86.06
EBITA, 2 Yr. CAGR %	-5.26	-2.23	3.14	-58.15	96.63
EBIT, 2 Yr. CAGR %	-5.28	-2.57	2.26	-59.13	99.75
Earnings From Cont. Operations, 2 Yr. CAGR %	-3.3	4.12	14.92	10.59	27.68
Net Income, 2 Yr. CAGR %	-0.22	12.07	10.43	-5.93	31.02
Normalized Net Income, 2 Yr. CAGR %	-3.54	4.96	-11.62	-10.15	47.66
Diluted EPS Before Extra, 2 Yr. CAGR %	0.78	12.12	10.28	-5.98	30.75
Net Property, Plant and Equip., 2 Yr. CAGR %	7.58	-2.84	0.9	-4.41	-4.07
Inventory, 2 Yr. CAGR %	-9.82	-5.52	3.86	2.2	8.79
Accounts Receivable, 2 Yr. CAGR %	-2.32	-0.68	8.62	-95.19	7.89
Total Assets, 2 Yr. CAGR %	1.37	-6.16	-7.14	-7.24	4.23
Common Equity, 2 Yr. CAGR %	3.34	-2.23	-7.59	0.02	6.77
Tangible Book Value, 2 Yr. CAGR %	4.71	-2.44	-12.23	1.02	10.61
Cash From Operations, 2 Yr. CAGR %	17.51	264.36	-1.62	82.41	61.22
Capital Expenditures, 2 Yr. CAGR %	-19.19	-27.93	24.78	36.54	-5.15
Levered Free Cash Flow, 2 Yr. CAGR %	-69.37	62.03	128.5	17.37	42.05
Unlevered Free Cash Flow, 2 Yr. CAGR %	-67.6	57.84	119.56	11.97	39.38
Dividend Per Share, 2 Yr. CAGR %	-6.71	0	7.52	1.46	5.14
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-5.57	-2.32	-2.03	13.29	13.81
Gross Profit, 3 Yr. CAGR %	-4.41	-1.39	0.9	26.57	45.03
EBITDA, 3 Yr. CAGR %	-4.81	-2.93	0.26	-39.47	23.42
EBITA, 3 Yr. CAGR %	-5.54	-3.93	0.98	-44.28	24.8
EBIT, 3 Yr. CAGR %	-5.43	-4.15	0.38	-45.27	24.73
Earnings From Cont. Operations, 3 Yr. CAGR %	-9.26	5.68	4.3	15.56	15.3
Net Income, 3 Yr. CAGR %	-9.08	13.1	1.77	8.75	8.13
Normalized Net Income, 3 Yr. CAGR %	-2.58	-1.57	-5.66	-6.12	7.24
Diluted EPS Before Extra, 3 Yr. CAGR %	-8.78	13.86	1.71	8.57	8.06
Net Property, Plant and Equip., 3 Yr. CAGR %	2.53	5.48	-1.77	-2.51	-2.6
Inventory, 3 Yr. CAGR %	-9.63	-3.91	-4.08	4.45	5.38
Accounts Receivable, 3 Yr. CAGR %	-4.71	2.22	1.31	-86.27	-87.78
Total Assets, 3 Yr. CAGR %	0.77	-1.73	-6.31	-7.38	-3.88
Common Equity, 3 Yr. CAGR %	-0.29	1.92	-6.28	-0.27	1.65
Tangible Book Value, 3 Yr. CAGR %	0.93	1.78	-8.65	-0.62	3.17
Cash From Operations, 3 Yr. CAGR %	9.49	4.03	150.72	39.46	45.57
Capital Expenditures, 3 Yr. CAGR %	-29.26	-18.09	-1.31	16.19	18.52
Levered Free Cash Flow, 3 Yr. CAGR %	-4.08	-36.27	70.63	54.43	19.13
Unlevered Free Cash Flow, 3 Yr. CAGR %	-3.76	-35.27	66.87	46.48	19.32
Dividend Per Share, 3 Yr. CAGR %	-4.52	0.32	-0.11	6.09	3.07
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-2.15	-1.89	-1.1	4.81	5.74
Gross Profit, 5 Yr. CAGR %	-3.37	-3.53	-1.24	13.57	24.56
EBITDA, 5 Yr. CAGR %	-1.25	-4.38	-2.07	-27.2	11.86
EBITA, 5 Yr. CAGR %	-1.87	-5.02	-2.16	-31.1	13.19
EBIT, 5 Yr. CAGR %	-1.87	-5.15	-2.43	-31.85	13
Earnings From Cont. Operations, 5 Yr. CAGR %	-4.11	-3.62	-0.27	7.62	10.69
Net Income, 5 Yr. CAGR %	-5.77	-0.27	-1.73	5.07	9.69
Normalized Net Income, 5 Yr. CAGR %	4.07	-2.64	-6.3	-5.1	6.32
Diluted EPS Before Extra, 5 Yr. CAGR %	0.37	0.07	-1.59	5.39	9.58
Net Property, Plant and Equip., 5 Yr. CAGR %	1.01	0.16	1.87	1.41	-2.7
Inventory, 5 Yr. CAGR %	-8.18	-6.37	-4.46	-1.51	0.88
Accounts Receivable, 5 Yr. CAGR %	-3.85	-2.04	0.41	-69.9	-71.75
Total Assets, 5 Yr. CAGR %	1.72	-1.22	-2.47	-3.97	-4.8
Common Equity, 5 Yr. CAGR %	-0.09	-1.5	-3.28	1.16	0.08
Tangible Book Value, 5 Yr. CAGR %	1.22	-1.39	-4.55	1.47	0.89
Cash From Operations, 5 Yr. CAGR %	22.91	25.09	4.9	30.23	110.12
Capital Expenditures, 5 Yr. CAGR %	-5.95	-25.9	-11.23	0.49	-2.86
Levered Free Cash Flow, 5 Yr. CAGR %	-39.05	27.23	35.73	-19.15	33.87
Unlevered Free Cash Flow, 5 Yr. CAGR %	-37.92	25.93	33.85	-19.9	32.63
Dividend Per Share, 5 Yr. CAGR %	-0.59	0.19	0.12	0.77	1.83