Cash flow MetLife, Inc.

Equities

MET

US59156R1086

Life & Health Insurance

Real-time Estimate Cboe BZX Other stock markets 17:10:07 09/02/2026 GMT			5-day change	1st Jan Change
77.22 ^USD	+1.10%		-3.33%	-2.24%

12:50pm	Jefferies Adjusts MetLife Price Target to $96 From $101, Maintains Buy Rating	MT
02-07	MetLife, Inc., Q4 2025 Pre Recorded Earnings Call, Feb 04, 2026

5dc53e818c72c7baad2c033c1.-KRAei9p7ykp6ebS3kAmLRfV5bSQ4lWpaVmKgp7IzpA.jM5xSEE6sFBlmYmVpAtCZFi2gMfD0jCZPR7b89qZ_uOn6Hk2ZSSXdl6-kQ

Published financial data: METLIFE, INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Premiums and Annuity Revenues	47.64B	47.76B	54.98B	49.44B	49.92B
Total Interest And Dividend Income	16.02B	16.39B	15B	19.86B	20.13B
Gain (Loss) on Sale of Investments, Total (Rev)	-91M	1.6B	-1.07B	-2.73B	-1.15B
Other Revenues, Total	4.27B	5.33B	983M	335M	2.09B
Total Revenues	67.84B	71.08B	69.9B	66.9B	70.98B
Policy Benefits	47.76B	50.37B	55B	53.03B	53.46B
Selling General & Admin Expenses, Total	-	-	-	-	-
Other Operating Expenses	12.24B	11.67B	11.1B	11.67B	11.98B
Total Operating Expenses	60B	62.04B	66.1B	64.69B	65.44B
Operating Income	7.84B	9.04B	3.8B	2.21B	5.54B
Interest Expense, Total	-913M	-920M	-938M	-1.04B	-1.04B
Currency Exchange Gains (Loss)	2M	2M	1M	6M	5M
Other Non Operating Income (Expenses)	-	-	-	994M	1.11B
EBT, Excl. Unusual Items	6.93B	8.13B	2.86B	2.16B	5.62B
Restructuring Charges	-	-	-	-	-
Impairment of Goodwill	-	-	-	-	-
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	6.93B	8.13B	2.86B	2.16B	5.62B
Income Tax Expense	1.51B	1.55B	301M	560M	1.18B
Earnings From Continuing Operations	5.42B	6.58B	2.56B	1.6B	4.44B
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	5.42B	6.58B	2.56B	1.6B	4.44B
Minority Interest	-11M	-21M	-19M	-24M	-18M
Net Income - (IS)	5.41B	6.55B	2.54B	1.58B	4.43B
Preferred Dividend and Other Adjustments	216M	201M	185M	198M	200M
Net Income to Common Incl Extra Items	5.19B	6.35B	2.35B	1.38B	4.23B
Net Income to Common Excl. Extra Items	5.19B	6.35B	2.35B	1.38B	4.23B
Per Share Items
Net EPS - Basic	5.72	7.36	2.93	1.82	5.98
Basic EPS - Continuing Operations	5.72	7.36	2.93	1.82	5.98
Basic Weighted Average Shares Outstanding	908M	863M	803M	758M	706M
Net EPS - Diluted	5.68	7.31	2.91	1.81	5.94
Diluted EPS - Continuing Operations	5.68	7.31	2.91	1.81	5.94
Diluted Weighted Average Shares Outstanding	913M	869M	809M	762M	711M
Normalized Basic EPS	4.76	5.86	2.2	1.75	4.95
Normalized Diluted EPS	4.73	5.82	2.19	1.74	4.92
Dividend Per Share	1.82	1.9	1.98	2.06	2.16
Payout Ratio	34.38	28.1	70.22	111.79	39.02
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	8.25B	9.5B	4.22B	2.92B	6.26B
EBITA	7.84B	9.04B	3.8B	2.21B	5.54B
EBIT	7.84B	9.04B	3.8B	2.21B	5.54B
EBITDAR	8.48B	9.71B	4.4B	3.13B	6.45B
Total Revenues (As Reported)	67.84B	71.08B	69.9B	66.9B	70.99B
Effective Tax Rate - (Ratio)	21.78	19.09	10.53	25.9	20.95
Current Domestic Taxes	298M	100M	204M	427M	797M
Current Foreign Taxes	882M	795M	1.07B	1.24B	1.15B
Total Current Taxes	1.18B	895M	1.28B	1.67B	1.94B
Deferred Domestic Taxes	-114M	835M	536M	-595M	-56M
Deferred Foreign Taxes	443M	-179M	-1.51B	-512M	-710M
Total Deferred Taxes	329M	656M	-977M	-1.11B	-766M
Normalized Net Income	4.32B	5.06B	1.77B	1.33B	3.5B
Interest on Long-Term Debt	281M	272M	283M	305M	299M
Non-Cash Pension Expense	20M	-21M	-65M	148M	161M
Supplemental Operating Expense Items
Net Rental Expense, Total	226M	204M	188M	201M	191M
Imputed Operating Lease Interest Expense	15.88M	13.78M	13.36M	26.31M	24.18M
Imputed Operating Lease Depreciation	210M	190M	175M	175M	167M
Stock-Based Comp., Other (Total)	127M	173M	184M	171M	168M
Total Stock-Based Compensation	127M	173M	184M	171M	168M

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Investment In Debt Securities	354B	339B	276B	280B	280B
Investment In Equity and Preferred Securities, Total	27.49B	31.56B	29.15B	29.01B	29.47B
Trading Asset Securities, Total	8.33B	6.68B	4.57B	3.68B	3B
Real Estate Owned	11.93B	12.22B	13.14B	13.33B	13.34B
Mortgage Loans	83.92B	79.35B	83.76B	92.51B	89.01B
Policy Loans	9.49B	9.11B	8.87B	8.79B	8.54B
Total Other Investments	5.41B	8.42B	6.89B	7.9B	6.76B
Total investments	500B	487B	422B	436B	430B
Cash And Equivalents	19.8B	20.05B	20.2B	20.64B	20.07B
Other Receivables - (Insurance Template)	23.36B	22.41B	22.85B	34.74B	35.4B
Deferred Policy Acquisition Costs - (BS)	13.45B	13.64B	20.86B	18.39B	18.18B
Separate Account Assets	200B	180B	146B	145B	140B
Gross Property Plant And Equipment	4.11B	3.81B	3.46B	8.36B	8.63B
Accumulated Depreciation	-1.5B	-1.6B	-1.6B	-4.8B	-5.1B
Net Property Plant And Equipment	2.61B	2.21B	1.86B	3.56B	3.53B
Goodwill	10.11B	9.54B	9.3B	9.24B	8.9B
Other Intangibles, Total	2.3B	2.27B	2.48B	794M	710M
Other Current Assets, Total	12.27B	12.32B	8.11B	7.64B	8.56B
Deferred Tax Assets Long-Term (Collected)	94M	189M	2.83B	2.61B	2.99B
Deferred Charges Long-Term	108M	107M	135M	146M	155M
Other Long-Term Assets, Total	10.84B	10.55B	9.76B	9.55B	9.27B
Total Assets	795B	760B	667B	688B	677B
Liabilities
Accrued Expenses, Total	-	-	-	30M	-
Insurance And Annuity Liabilities	354B	345B	349B	398B	397B
Unpaid Claims	18.59B	20.01B	20.41B	16.47B	16.12B
Reinsurance Payable - (BS)	-	-	-	770M	-
Current Portion of Long-Term Debt	238M	281M	3.56B	2.98B	3.46B
Current Portion of Leases	283M	250M	245M	246M	231M
Short-Term Borrowings	29.87B	32.26B	21.11B	17.64B	17.59B
Long-Term Debt	73.94B	72.02B	73.01B	41.35B	39.36B
Long-Term Leases	1.29B	1.13B	958M	1.02B	854M
Trust Preferred Securities (BS)	3.15B	3.16B	3.16B	3.16B	3.16B
Separate Account Liability	200B	180B	146B	145B	140B
Current Income Taxes Payable	129M	-	-	-	-
Other Current Liabilities - (Brok / FS / Ins. / REIT Template)	9.89B	10.87B	4.01B	8.2B	8.59B
Pension & Other Post Retirement Benefits	2.52B	2.33B	1.72B	1.77B	1.68B
Deferred Tax Liability Non-Current	11.01B	9.69B	325M	927M	132M
Other Non Current Liabilities	15.24B	14.98B	16.25B	20.43B	22.04B
Total Liabilities	720B	692B	639B	657B	650B
Common Stock, Total	12M	12M	12M	12M	12M
Additional Paid In Capital	33.81B	33.51B	33.62B	33.69B	33.79B
Retained Earnings	36.49B	41.2B	41.95B	40.15B	42.63B
Treasury Stock	-13.83B	-18.16B	-21.46B	-24.59B	-27.8B
Comprehensive Income and Other	18.07B	10.92B	-27.08B	-19.24B	-21.19B
Total Common Equity	74.56B	67.48B	27.04B	30.02B	27.44B
Minority Interest	259M	267M	247M	238M	258M
Total Equity	74.82B	67.75B	27.29B	30.25B	27.7B
Total Liabilities And Equity	795B	760B	667B	688B	677B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	884M	825M	774M	723M	681M
ECS Total Common Shares Outstanding	893M	826M	779M	731M	689M
Book Value / Share	83.5	81.74	34.71	41.07	39.82
Tangible Book Value	62.15B	55.68B	15.27B	19.98B	17.83B
Tangible Book Value Per Share	69.6	67.44	19.6	27.35	25.88
Total Debt	109B	109B	102B	66.4B	64.66B
Net Debt	88.98B	89.04B	81.84B	45.76B	44.59B
Debt Equivalent of Unfunded Proj. Benefit Obligation	1.62B	1.21B	1B	1.23B	1.24B
Debt Equivalent Oper. Leases	1.81B	1.63B	1.5B	1.61B	1.53B
Minority Interest, Total (Incl. Fin. Div)	259M	267M	247M	238M	258M
Equity Method Investments, Total	11.95B	17.09B	16.83B	16.94B	17.1B
Account Code - Inventory Valuation	3	3	3	3	3
Full Time Employees	-	43K	45K	45K	45K

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	5.41B	6.55B	2.54B	1.58B	4.43B
Depreciation, Depletion & Amortization	412M	460M	421M	718M	714M
Total Depreciation, Depletion & Amortization	412M	460M	421M	718M	714M
Amortization of Deferred Charges, Total	207M	234M	252M	-	-
(Gain) Loss on Sale of Investments - (CF)	-706M	-2.38B	302M	1.47B	-347M
Total Asset Writedown	-	-	-	-	-
Deferred Policy Acquisition Costs - (CF)	101M	-106M	-568M	-660M	-791M
(Income) Loss On Equity Investments - (CF)	76M	-3.05B	505M	1.09B	844M
Change in Accounts Receivable	842M	389M	256M	-1.95B	460M
Change In Income Taxes	-11M	598M	-591M	-1.18B	-484M
Change in insurance Reserves / Liabilities	5.11B	4.55B	4.06B	4.64B	4.08B
Change in Other Net Operating Assets (Collected)	-1.19B	-852M	1.68B	600M	-1.9B
Other Operating Activities	1.39B	6.2B	4.35B	7.42B	7.6B
Cash from Operations	11.64B	12.6B	13.2B	13.72B	14.6B
Cash Acquisitions	-1.68B	-	-35M	-	-
Divestitures	-	3.27B	590M	-	-
Sale (Purchase) of Real Estate Properties (Collected)	-1.17B	-90M	-112M	-914M	-280M
Investment in Marketable and Equity Securities, Total	-13.36B	-14.23B	5.75B	-6.42B	-10.87B
Net (Increase) Decrease in Loans Originated / Sold - Investing	-3.1B	4.45B	-5.52B	-256M	1.52B
Other Investing Activities, Total	739M	-4.58B	-3.3B	-2.66B	-1.87B
Cash from Investing	-18.57B	-11.19B	-2.62B	-10.25B	-11.49B
Short Term Debt Issued, Total	3.54B	1.88B	-	-	-
Long-Term Debt Issued, Total	1.12B	29M	1.01B	2.67B	1.85B
Total Debt Issued	4.66B	1.91B	1.01B	2.67B	1.85B
Short Term Debt Repaid, Total	-	-	-10.73B	-3.28B	-244M
Long-Term Debt Repaid, Total	-247M	-661M	-135M	-1.96B	-2.84B
Total Debt Repaid	-247M	-661M	-10.86B	-5.24B	-3.08B
Repurchase of Common Stock	-1.15B	-4.3B	-3.33B	-3.1B	-3.21B
Issuance of Preferred Stock	1.96B	-	-	-	-
Repurchase of Preferred Stock	-1B	-500M	-	-	-
Common Dividends Paid	-1.66B	-1.65B	-1.6B	-1.57B	-1.53B
Preferred Dividends Paid	-202M	-195M	-185M	-198M	-200M
Common & Preferred Stock Dividends Paid	-1.86B	-1.84B	-1.78B	-1.76B	-1.73B
Annuity Receipts	93.5B	96.37B	103B	95.59B	97.88B
Annuity Payments	-85.25B	-92.54B	-97.89B	-90.88B	-94.91B
Other Financing Activities, Total	120M	192M	-297M	-213M	66M
Cash from Financing	10.73B	-1.38B	-10.11B	-2.94B	-3.13B
Foreign Exchange Rate Adjustments	163M	-478M	-397M	-91M	-545M
Miscellaneous Cash Flow Adjustments	-765M	696M	69M	-	-
Net Change in Cash	3.2B	252M	148M	444M	-571M
Supplemental Items
Cash Income Tax Paid (Refund)	787M	1.1B	1.06B	1.83B	1.6B
Net Debt Issued / Repaid	4.42B	1.25B	-9.85B	-2.57B	-1.23B
Levered Free Cash Flow	4.17B	6.08B	2.48B	-8.07B	2.88B
Unlevered Free Cash Flow	4.74B	6.65B	3.06B	-7.42B	3.52B
Change In Net Working Capital	907M	-135M	168M	9.68B	823M

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	0.64	0.73	0.33	0.2	0.51
Return on Total Capital	2.81	3.14	1.55	1.47	3.67
Return On Equity %	7.67	9.22	5.38	5.31	15.34
Return on Common Equity	7.38	8.95	4.98	4.61	14.71
Margin Analysis
Gross Profit Margin %	29.59	29.14	21.31	20.74	24.69
SG&A Margin	-	-	-	-	-
EBITDA Margin %	12.16	13.37	6.03	4.37	8.82
EBITA Margin %	11.55	12.72	5.43	3.3	7.81
EBIT Margin %	11.55	12.72	5.43	3.3	7.81
Income From Continuing Operations Margin %	7.99	9.25	3.66	2.39	6.26
Net Income Margin %	7.97	9.22	3.63	2.36	6.24
Net Avail. For Common Margin %	7.65	8.94	3.37	2.06	5.95
Normalized Net Income Margin	6.37	7.12	2.53	1.98	4.92
Levered Free Cash Flow Margin	6.14	8.55	3.54	-12.06	4.05
Unlevered Free Cash Flow Margin	6.98	9.36	4.38	-11.09	4.97
Asset Turnover
Asset Turnover	0.09	0.09	0.1	0.1	0.1
Fixed Assets Turnover	25.12	29.47	34.34	19.05	20.03
Receivables Turnover (Average Receivables)	3.33	3.67	4.05	2.99	2.39
Short Term Liquidity
Current Ratio	1.07	1.03	1.21	1.54	1.54
Quick Ratio	0.82	0.8	0.97	1.3	1.28
Operating Cash Flow to Current Liabilities	0.19	0.19	0.27	0.29	0.31
Days Sales Outstanding (Average Receivables)	109.8	99.35	90.08	122.03	153.44
Average Days Payable Outstanding	168.82	160.59	142.58	117.39	116.83
Long Term Solvency
Total Debt/Equity	145.39	161.02	373.94	219.5	233.41
Total Debt / Total Capital	59.25	61.69	78.9	68.7	70.01
LT Debt/Equity	104.77	112.62	282.64	150.5	156.57
Long-Term Debt / Total Capital	42.7	43.15	59.64	47.11	46.96
Total Liabilities / Total Assets	90.59	91.08	95.91	95.6	95.91
EBIT / Interest Expense	8.58	9.83	4.05	2.11	5.35
EBITDA / Interest Expense	9.28	10.55	4.7	2.99	6.22
(EBITDA - Capex) / Interest Expense	9.28	10.55	4.7	2.99	6.22
Total Debt / EBITDA	12.83	11.24	23.16	21.24	10.03
Net Debt / EBITDA	10.5	9.17	18.58	14.64	6.91
Total Debt / (EBITDA - Capex)	12.83	11.24	23.16	21.24	10.03
Net Debt / (EBITDA - Capex)	10.5	9.17	18.58	14.64	6.91
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-2.55	4.77	-1.66	-2.71	6.1
Gross Profit, 1 Yr. Growth %	-1.99	3.16	-28.09	-4.6	26.32
EBITDA, 1 Yr. Growth %	0.32	15.2	-55.63	-31.88	113.98
EBITA, 1 Yr. Growth %	-0.23	15.39	-58.03	-39.05	151.25
EBIT, 1 Yr. Growth %	-0.23	15.39	-58.03	-39.05	151.25
Earnings From Cont. Operations, 1 Yr. Growth %	-8.31	21.35	-61.1	-69.78	177.4
Net Income, 1 Yr. Growth %	-8.34	21.21	-61.26	-70.14	180.48
Normalized Net Income, 1 Yr. Growth %	0.33	17.12	-65.05	-66.48	163.38
Diluted EPS Before Extra, 1 Yr. Growth %	-6.27	28.7	-60.19	-71.27	228.18
Net Property, Plant and Equip., 1 Yr. Growth %	-6.24	-15.46	-15.79	2.89	-0.93
Accounts Receivable, 1 Yr. Growth %	-12.6	-3.95	1.88	66.85	2.73
Total Assets, 1 Yr. Growth %	7.38	-4.46	-12.25	3.7	-1.47
Common Equity, 1 Yr. Growth %	12.72	-9.49	-59.93	0.45	-8.56
Tangible Book Value, 1 Yr. Growth %	11.77	-10.41	-72.58	1.41	-10.76
Cash From Operations, 1 Yr. Growth %	-15.57	8.22	4.83	5.19	6.39
Levered Free Cash Flow, 1 Yr. Growth %	-32.47	45.89	-59.29	-671.56	-135.51
Unlevered Free Cash Flow, 1 Yr. Growth %	-30	40.46	-53.99	-471.18	-147.33
Dividend Per Share, 1 Yr. Growth %	4.6	4.4	4.21	4.04	4.61
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-0.07	1.04	1.5	-1.31	1.6
Gross Profit, 2 Yr. CAGR %	0.14	0.56	-13.87	-15.19	9.78
EBITDA, 2 Yr. CAGR %	2.57	7.5	-28.51	-42.62	20.73
EBITA, 2 Yr. CAGR %	2.3	7.3	-30.41	-48.09	23.75
EBIT, 2 Yr. CAGR %	2.3	7.3	-30.41	-48.09	23.75
Earnings From Cont. Operations, 2 Yr. CAGR %	2.79	5.48	-31.29	-51.73	-8.45
Net Income, 2 Yr. CAGR %	2.73	5.41	-31.47	-52.02	-8.48
Normalized Net Income, 2 Yr. CAGR %	4.21	8.4	-36.02	-49.97	-6.04
Diluted EPS Before Extra, 2 Yr. CAGR %	7.56	9.83	-28.42	-51.36	-2.9
Net Property, Plant and Equip., 2 Yr. CAGR %	36.64	-10.97	-15.62	26.94	0.96
Accounts Receivable, 2 Yr. CAGR %	-4.6	-8.38	-1.08	30.12	30.92
Total Assets, 2 Yr. CAGR %	7.54	1.29	-8.44	-4.87	1.08
Common Equity, 2 Yr. CAGR %	18.9	1.01	-39.78	-33.31	-4.16
Tangible Book Value, 2 Yr. CAGR %	21.59	0.07	-50.44	-40.09	-4.87
Cash From Operations, 2 Yr. CAGR %	-0.42	-4.41	6.51	5.42	5.79
Levered Free Cash Flow, 2 Yr. CAGR %	31.96	-0.75	-22.93	20.62	42.74
Unlevered Free Cash Flow, 2 Yr. CAGR %	23.74	-0.84	-19.61	10.07	32.81
Dividend Per Share, 2 Yr. CAGR %	4.71	4.5	4.3	4.13	4.33
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	2.88	1.52	0.13	-0.46	1.1
Gross Profit, 3 Yr. CAGR %	5.38	1.14	-10.08	-11.59	-3.15
EBITDA, 3 Yr. CAGR %	15.29	6.62	-19.96	-29.22	-11.02
EBITA, 3 Yr. CAGR %	17.45	6.49	-21.53	-34.46	-12.19
EBIT, 3 Yr. CAGR %	17.45	6.49	-21.53	-34.46	-12.19
Earnings From Cont. Operations, 3 Yr. CAGR %	2.67	8.64	-24.35	-33.38	-13.54
Net Income, 3 Yr. CAGR %	10.48	8.56	-24.5	-33.67	-13.57
Normalized Net Income, 3 Yr. CAGR %	23.2	8.35	-25.67	-32.51	-12.97
Diluted EPS Before Extra, 3 Yr. CAGR %	7.83	14.19	-21.69	-31.7	-8.09
Net Property, Plant and Equip., 3 Yr. CAGR %	23.14	16.44	-12.61	10.86	16.87
Accounts Receivable, 3 Yr. CAGR %	-0.85	-4.38	-5.08	17.6	20.26
Total Assets, 3 Yr. CAGR %	3.37	3.38	-3.44	-4.73	-3.75
Common Equity, 3 Yr. CAGR %	8.31	8.56	-25.78	-26.16	-25.91
Tangible Book Value, 3 Yr. CAGR %	9.12	9.82	-35	-31.49	-31.58
Cash From Operations, 3 Yr. CAGR %	-1.78	2.38	-1.43	5.64	5.74
Levered Free Cash Flow, 3 Yr. CAGR %	0.38	36.45	-26.25	24.64	-19.66
Unlevered Free Cash Flow, 3 Yr. CAGR %	-0.61	29.08	-23.24	16.11	-16.81
Dividend Per Share, 3 Yr. CAGR %	4.39	4.6	4.4	4.22	4.29
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	2.06	3.2	2.33	-0.31	0.39
Gross Profit, 5 Yr. CAGR %	-0.26	2.88	-2.79	-7.07	-3.07
EBITDA, 5 Yr. CAGR %	2.54	9.37	-4.77	-17.9	-5.31
EBITA, 5 Yr. CAGR %	2.89	9.95	-4.74	-21.68	-6.73
EBIT, 5 Yr. CAGR %	2.89	9.95	-4.74	-21.68	-6.73
Earnings From Cont. Operations, 5 Yr. CAGR %	5.94	12.88	-12.57	-20.76	-5.54
Net Income, 5 Yr. CAGR %	0.13	50.46	-8.74	-20.98	-5.58
Normalized Net Income, 5 Yr. CAGR %	3.94	12.34	-5.2	-19.7	-4.08
Diluted EPS Before Extra, 5 Yr. CAGR %	10.55	18.49	-8.47	-18.09	-0.4
Net Property, Plant and Equip., 5 Yr. CAGR %	23.77	11.2	5.86	20.53	4.82
Accounts Receivable, 5 Yr. CAGR %	-4.43	2.26	-0.94	8.16	7.86
Total Assets, 5 Yr. CAGR %	-1.96	-3.31	-1.53	0	-1.76
Common Equity, 5 Yr. CAGR %	1.87	-0.01	-14.35	-10.66	-16.13
Tangible Book Value, 5 Yr. CAGR %	1.73	-0.5	-20.42	-13.82	-20.34
Cash From Operations, 5 Yr. CAGR %	-3.7	-3.14	1.46	3.17	1.15
Levered Free Cash Flow, 5 Yr. CAGR %	19.01	-22.47	-9.69	27.52	-14.16
Unlevered Free Cash Flow, 5 Yr. CAGR %	14.37	-21.55	-8.7	19.1	-12.23
Dividend Per Share, 5 Yr. CAGR %	4.29	3.82	4.35	4.41	4.37