MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.

Income Statement Multiplan Empreendimentos Imobiliarios S.A.

Equities

MULT3

BRMULTACNOR5

Real Estate Development & Operations

Delayed Sao Paulo Other stock markets 20:21:16 15/12/2025 GMT			5-day change	1st Jan Change
28.81 ^BRL	-6.19%		+1.84%	+36.72%

12-10	SPX increases stake in Brazil's Allos to 5.23%	RE
12-05	Canada's CPPIB cuts stakes in Brazilian firms Allos, Azzas 2154	RE

7c78c787592df8b535eb91e5dccea1.vb0frD_JqmnEXHeM0zAt9E66AbaLHLYbywYAbNlO5Ng.4s4v_mW-3VqLHybhokZMm3_MS97dSPB-sTNiBb0qsrbX9nj8DIHeHYYqEA

Published financial data: MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Rental Revenues	1.08B	1.29B	1.8B	2.03B	2.54B
Other Revenues, Total	-5.22M	-10.88M	16.55M	19.45M	-83K
Total Revenues	1.08B	1.28B	1.81B	2.05B	2.54B
Property Expenses	291M	314M	366M	321M	465M
Selling General & Admin Expenses, Total	222M	250M	279M	333M	253M
Depreciation & Amortization - (IS) - (Collected)	22.31M	23.06M	22.53M	22.05M	23.94M
Stock-Based Compensation (IS)	6.6M	32.7M	38.48M	-	66.78M
Other Operating Expenses	35.35M	26.73M	39.99M	14.08M	26.08M
Total Operating Expenses	577M	647M	746M	691M	835M
Operating Income (REIT / Utility Template)	500M	631M	1.07B	1.36B	1.71B
Interest Expense, Total	-137M	-178M	-371M	-345M	-349M
Interest and Investment Income	36.06M	54.37M	119M	111M	138M
Net Interest Expenses	-101M	-123M	-252M	-234M	-211M
Currency Exchange Gains (Loss)	-	-	-	-	-
Other Non Operating Income (Expenses)	24.63M	9.11M	9.85M	6.21M	18.55M
EBT, Excl. Unusual Items	423M	516M	827M	1.13B	1.52B
Impairment of Goodwill	-385K	-8.5M	-	-	-
Gain (Loss) on Sale of Investments	34.77M	-10.51M	-	-	-
Gain (Loss) on Sale of Assets	574M	-	-	-	-
Other Unusual Items	38.13M	-	-	-	-
EBT, Incl. Unusual Items	1.07B	497M	827M	1.13B	1.52B
Income Tax Expense	106M	44.67M	57.31M	110M	176M
Earnings From Continuing Operations	964M	453M	769M	1.02B	1.34B
Net Income to Company	964M	453M	769M	1.02B	1.34B
Minority Interest	196K	401K	-133K	-164K	-172K
Net Income - (IS)	964M	453M	769M	1.02B	1.34B
Net Income to Common Incl Extra Items	964M	453M	769M	1.02B	1.34B
Net Income to Common Excl. Extra Items	964M	453M	769M	1.02B	1.34B
Per Share Items
Net EPS - Basic	1.62	0.76	1.31	1.75	2.4
Basic EPS - Continuing Operations	1.62	0.76	1.31	1.75	2.4
Basic Weighted Average Shares Outstanding	597M	593M	587M	584M	558M
Net EPS - Diluted	1.6	0.76	1.3	1.73	2.38
Diluted EPS - Continuing Operations	1.6	0.76	1.3	1.73	2.38
Diluted Weighted Average Shares Outstanding	602M	599M	592M	589M	563M
Normalized Basic EPS	0.44	0.55	0.88	1.21	1.7
Normalized Diluted EPS	0.44	0.54	0.87	1.2	1.68
Dividend Per Share	-	0.5	0.72	0.99	1.23
Payout Ratio	15.39	52.32	27.09	37.65	38.29
American Depositary Receipts Ratio (ADR)	2	2	2	2	2
Supplemental Items
EBITDA	714M	826M	1.27B	1.52B	1.84B
EBITA	513M	645M	1.08B	1.37B	1.73B
EBIT	500M	631M	1.07B	1.36B	1.71B
EBITDAR	723M	835M	1.28B	1.53B	1.86B
Effective Tax Rate - (Ratio)	9.94	8.98	6.93	9.77	11.6
Total Current Taxes	-	-	81.09M	78.22M	95.95M
Total Deferred Taxes	-	-	-23.78M	32.26M	80.09M
Normalized Net Income	265M	323M	517M	707M	948M
Interest Capitalized	20.09M	17.02M	17.48M	26.01M	62.54M
Interest on Long-Term Debt	-	-	391M	377M	420M
Supplemental Operating Expense Items
Marketing Expenses	17.74M	35.78M	34.93M	32.95M	38.91M
General and Administrative Expenses	222M	250M	279M	333M	253M
Net Rental Expense, Total	9.23M	8.49M	14.4M	9.1M	13.97M
Imputed Operating Lease Interest Expense	3.67M	4.24M	14.74M	8.69M	10.61M
Imputed Operating Lease Depreciation	5.56M	4.25M	-333K	410K	3.36M
Stock-Based Comp., G&A Exp. (Total)	-	-	-	56.17M	-
Stock-Based Comp., Other (Total)	24.24M	32.7M	38.48M	-	66.78M
Total Stock-Based Compensation	24.24M	32.7M	38.48M	56.17M	66.78M

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Gross Property Plant And Equipment	186M	194M	200M	202M	216M
Accumulated Depreciation	-39.23M	-45.76M	-58.2M	-69.05M	-79.73M
Net Property Plant And Equipment	147M	148M	142M	133M	136M
Total Real Estate Assets	147M	148M	142M	133M	136M
Cash And Equivalents	1.22B	554M	23.59M	157M	49.6M
Accounts Receivable, Total	521M	534M	465M	472M	650M
Other Receivables	13.58M	43.3M	47.71M	79.39M	86.74M
Investment In Debt and Equity Securities	4.91M	152K	152K	152K	152K
Goodwill	312M	303M	303M	303M	303M
Other Intangibles, Total	62.26M	65.5M	71.45M	76.4M	89.08M
Notes Receivable (Collected)	-	11.27M	10.26M	10.45M	14.75M
Other Current Assets, Total	79.72M	393M	1.23B	1.27B	1.4B
Deferred Tax Assets Long-Term (Collected)	18.42M	21.48M	30.99M	16.09M	31.61M
Deferred Charges Long-Term	87.99M	99.09M	94.47M	127M	162M
Other Long-Term Assets, Total	8.09B	8.49B	8.46B	8.89B	9.59B
Total Assets	10.56B	10.66B	10.88B	11.54B	12.51B
Liabilities
Current Portion of Long-Term Debt	397M	430M	461M	470M	579M
Current Portion of Leases	463K	57K	3.36M	47K	-
Long-Term Debt	2.72B	2.59B	2.5B	2.7B	4.85B
Long-Term Leases	43.37M	45.69M	39.21M	36.54M	36.35M
Accounts Payable, Total	138M	137M	137M	223M	294M
Accrued Expenses, Total	-	-	-	24.91M	37.35M
Current Income Taxes Payable	49.06M	15.33M	34.05M	11.22M	21.38M
Unearned Revenue, Current	17.32M	21.49M	64.89M	62.77M	73.07M
Other Current Liabilities - (Brok / FS / Ins. / REIT Template)	397M	454M	594M	609M	539M
Unearned Revenue Non Current	57.79M	59.58M	52.24M	45.18M	34.02M
Deferred Tax Liability Non-Current	277M	283M	269M	286M	382M
Other Non Current Liabilities	230M	259M	137M	137M	18.14M
Total Liabilities	4.33B	4.3B	4.29B	4.6B	6.87B
Common Stock, Total	2.99B	2.99B	2.99B	2.99B	3.16B
Additional Paid In Capital	710M	711M	714M	721M	-
Retained Earnings	2.5B	2.66B	3.01B	3.45B	3.19B
Treasury Stock	-153M	-195M	-328M	-418M	-677M
Comprehensive Income and Other	185M	198M	200M	197M	-21.62M
Total Common Equity	6.23B	6.36B	6.58B	6.93B	5.65B
Minority Interest	3.3M	2.81M	203K	82K	250K
Total Equity	6.23B	6.36B	6.58B	6.93B	5.65B
Total Liabilities And Equity	10.56B	10.66B	10.88B	11.54B	12.51B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	593M	591M	585M	582M	489M
ECS Total Common Shares Outstanding	593M	591M	585M	582M	489M
Book Value / Share	10.5	10.76	11.25	11.91	11.55
Tangible Book Value	5.86B	5.99B	6.21B	6.55B	5.25B
Tangible Book Value Per Share	9.87	10.13	10.61	11.26	10.75
Total Debt	3.17B	3.07B	3.01B	3.2B	5.47B
Net Debt	1.94B	2.52B	2.98B	3.05B	5.42B
Debt Equivalent Oper. Leases	73.82M	67.9M	115M	72.77M	112M
Minority Interest, Total (Incl. Fin. Div)	3.3M	2.81M	203K	82K	250K
Equity Method Investments, Total	137M	139M	135M	2.04M	1.96M
Account Code - Inventory Valuation	3	3	3	3	3
Inventories - Work In Process, Total	-	55.17M	94.52M	130M	142M
Inventories - Finished Goods, Total	16.33M	11.27M	11.87M	12.49M	8.29M
Land - (BS)	6.24M	6.24M	6.24M	6.24M	6.24M
Buildings, Total	23.65M	23.65M	24.22M	24.22M	24.22M
Machinery, Total	75.56M	76.49M	78.32M	80.21M	82.98M
Full Time Employees	8.79K	80.33K	80.37K	70.42K	-

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	964M	453M	769M	1.02B	1.34B
Depreciation, Depletion & Amortization	208M	186M	190M	154M	120M
Amortization of Goodwill and Intangible Assets - (CF)	13.56M	14.96M	16.37M	15.98M	18.25M
Total Depreciation, Depletion & Amortization	221M	201M	207M	170M	139M
Amortization of Deferred Charges, Total	-	-	-	-	-
(Gain) Loss On Sale of Asset - (CF)	-574M	-	-	-	-
(Gain) Loss on Sale of Investments - (CF)	-	10.51M	-	135K	-
Total Asset Writedown	385K	-	-	-	-
(Income) Loss On Equity Investments - (CF)	5.22M	10.88M	-16.55M	-19.45M	83K
Stock-Based Compensation (CF)	6.6M	32.7M	38.48M	42.49M	47.09M
Provision and Write-off of Bad Debts	57.46M	97.69M	114M	13.69M	-23.14M
Minority Interest in Earnings - (CF)	-	-	-	-	-
Change in Accounts Receivable	-38.02M	-128M	-37.93M	-35.54M	-263M
Change In Inventories	-7.74M	-56.45M	-34.71M	-161M	-12.2M
Change in Accounts Payable	-61.95M	-9.1M	-18.65M	71.45M	51.82M
Change in Unearned Revenues	22.91M	27.86M	17.17M	15.19M	7.69M
Change In Income Taxes	-43.2M	-142M	-123M	-186M	-148M
Change in Other Net Operating Assets (Collected)	-23.12M	-34.7M	-55.15M	-122M	-87.64M
Other Operating Activities	-20.9M	238M	344M	378M	437M
Cash from Operations	509M	702M	1.2B	1.19B	1.49B
Acquisition of Real Estate Assets, Total	-551M	-546M	-244M	-481M	-860M
Sale of Real Estate Assets, Total	810M	-	-	-	-
Net Sale / Acquisition of Real Estate Assets	259M	-546M	-244M	-481M	-860M
Cash Acquisitions	-21.34M	-5.01M	-2.44M	-	-
Purchase / Sale of Intangible Assets	-17.13M	-18.21M	-22.31M	-23.16M	-30.96M
Investment in Marketable and Equity Securities, Total	847M	-243M	-685M	84.81M	811K
Other Investing Activities, Total	-36.11M	22.19M	24.02M	43.46M	84.37M
Cash from Investing	1.03B	-791M	-930M	-376M	-806M
Long-Term Debt Issued, Total	863M	662M	298M	584M	2.59B
Total Debt Issued	863M	662M	298M	584M	2.59B
Long-Term Debt Repaid, Total	-860M	-794M	-400M	-402M	-414M
Total Debt Repaid	-860M	-794M	-400M	-402M	-414M
Issuance of Common Stock	32.4M	-	-	-	-
Repurchase of Common Stock	-106M	-55.78M	-155M	-124M	-2.11B
Common Dividends Paid	-148M	-237M	-208M	-384M	-513M
Common & Preferred Stock Dividends Paid	-148M	-237M	-208M	-384M	-513M
Other Financing Activities, Total	-135M	-156M	-339M	-351M	-346M
Cash from Financing	-354M	-581M	-804M	-677M	-791M
Miscellaneous Cash Flow Adjustments	-	-	1K	-500K	-
Net Change in Cash	1.19B	-670M	-530M	134M	-108M
Supplemental Items
Cash Interest Paid	83.96M	74.24M	139M	146M	119M
Cash Income Tax Paid (Refund)	61.76M	72.66M	-	-	110M
Net Debt Issued / Repaid	3.54M	-132M	-102M	182M	2.17B
Levered Free Cash Flow	1.3B	158M	83.97M	863M	727M
Unlevered Free Cash Flow	1.39B	269M	316M	1.08B	946M
Change In Net Working Capital	-849M	339M	573M	-28.55M	290M

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	3.1	3.71	6.2	7.58	8.89
Return on Total Capital	3.44	4.19	7.02	8.61	10.06
Return On Equity %	16.31	7.19	11.89	15.1	21.32
Return on Common Equity	16.32	7.2	11.89	15.1	21.32
Margin Analysis
Gross Profit Margin %	72.98	75.38	79.82	84.32	81.72
SG&A Margin	20.59	19.57	15.36	16.26	9.95
EBITDA Margin %	66.3	64.68	69.97	74.3	72.41
EBITA Margin %	47.68	50.53	59.8	67.07	67.9
EBIT Margin %	46.42	49.36	58.9	66.29	67.18
Income From Continuing Operations Margin %	89.56	35.44	42.41	49.81	52.7
Net Income Margin %	89.58	35.47	42.4	49.8	52.69
Net Avail. For Common Margin %	89.58	35.47	42.4	49.8	52.69
Normalized Net Income Margin	24.61	25.29	28.47	34.49	37.25
Levered Free Cash Flow Margin	121.18	12.39	4.63	42.1	28.59
Unlevered Free Cash Flow Margin	129.12	21.08	17.41	52.61	37.16
Asset Turnover
Asset Turnover	0.11	0.12	0.17	0.18	0.21
Fixed Assets Turnover	7.29	8.67	12.59	14.9	18.89
Receivables Turnover (Average Receivables)	2.69	2.49	3.6	4.33	4.54
Inventory Turnover (Average Inventory)	13.83	7.6	4.24	2.58	3.18
Short Term Liquidity
Current Ratio	1.84	1.45	1.37	1.42	1.43
Quick Ratio	1.76	1.07	0.41	0.51	0.51
Operating Cash Flow to Current Liabilities	0.51	0.66	0.93	0.85	0.96
Days Sales Outstanding (Average Receivables)	136.29	146.69	101.4	84.22	80.66
Days Outstanding Inventory (Average Inventory)	26.47	48.04	86.16	141.27	115.18
Average Days Payable Outstanding	210.38	138.07	123.42	184.13	200.15
Cash Conversion Cycle (Average Days)	-47.62	56.65	64.15	41.37	-4.31
Long Term Solvency
Total Debt/Equity	50.78	48.24	45.67	46.19	96.84
Total Debt / Total Capital	33.68	32.54	31.35	31.6	49.2
LT Debt/Equity	44.41	41.49	38.61	39.4	86.58
Long-Term Debt / Total Capital	29.45	27.99	26.5	26.95	43.99
Total Liabilities / Total Assets	41	40.32	39.48	39.9	54.88
EBIT / Interest Expense	3.65	3.55	2.88	3.94	4.9
EBITDA / Interest Expense	5.27	4.68	3.44	4.44	5.29
(EBITDA - Capex) / Interest Expense	5.27	4.68	3.43	4.43	5.27
Total Debt / EBITDA	4.39	3.69	2.36	2.1	2.96
Net Debt / EBITDA	2.69	3.03	2.34	1.99	2.93
Total Debt / (EBITDA - Capex)	4.39	3.7	2.36	2.1	2.97
Net Debt / (EBITDA - Capex)	2.69	3.03	2.34	2	2.94
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-17.91	18.69	42.01	12.95	24.19
Gross Profit, 1 Yr. Growth %	-22.79	22.6	50.36	19.31	20.37
EBITDA, 1 Yr. Growth %	-22.19	15.79	57.24	19.94	21.03
EBITA, 1 Yr. Growth %	-28.34	25.79	73.17	26.68	25.71
EBIT, 1 Yr. Growth %	-29.18	26.21	74.73	27.13	25.85
Earnings From Cont. Operations, 1 Yr. Growth %	105.45	-53.04	69.96	32.64	31.4
Net Income, 1 Yr. Growth %	104.71	-53.01	69.78	32.65	31.4
Diluted EPS Before Extra, 1 Yr. Growth %	103.84	-52.77	71.84	33.35	37.35
Normalized Net Income, 1 Yr. Growth %	-24.7	22	65.96	36.82	34.13
Net Property, Plant and Equip., 1 Yr. Growth %	-0.94	0.62	-3.52	-5.74	1.95
Inventory, 1 Yr. Growth %	-36.54	306.79	60.14	33.82	5.65
Accounts Receivable, 1 Yr. Growth %	83.52	6.4	-12.9	1.43	37.83
Total Assets, 1 Yr. Growth %	10.31	0.93	2.02	6.06	8.45
Common Equity, 1 Yr. Growth %	11.49	2.1	3.49	5.34	-18.58
Tangible Book Value, 1 Yr. Growth %	12.37	2.32	3.61	5.58	-19.85
Cash From Operations, 1 Yr. Growth %	-47.07	37.9	71.55	-1.35	25.42
Capital Expenditures, 1 Yr. Growth %	-	142.6	139.08	22.84	147.14
Levered Free Cash Flow, 1 Yr. Growth %	105.37	-87.7	-42.64	927.21	-15.34
Unlevered Free Cash Flow, 1 Yr. Growth %	81.57	-80.37	22.71	241.27	-12
Dividend Per Share, 1 Yr. Growth %	-	-	43.8	37.95	23.57
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-6.72	-1.29	29.83	26.65	18.44
Gross Profit, 2 Yr. CAGR %	-8.54	-2.7	35.78	33.94	19.84
EBITDA, 2 Yr. CAGR %	-12.82	-5.08	33.37	37.33	20.2
EBITA, 2 Yr. CAGR %	-17.01	-5.06	45.4	48.11	27.16
EBIT, 2 Yr. CAGR %	-17.64	-5.46	46.24	49.04	26.49
Earnings From Cont. Operations, 2 Yr. CAGR %	43.13	-1.77	-10.66	50.15	32.02
Net Income, 2 Yr. CAGR %	42.78	-1.92	-10.68	50.07	32.02
Diluted EPS Before Extra, 2 Yr. CAGR %	42.29	-1.88	-9.91	51.37	35.33
Normalized Net Income, 2 Yr. CAGR %	-15.86	-4.15	39.65	50.68	35.47
Net Property, Plant and Equip., 2 Yr. CAGR %	35.02	-0.17	-1.83	-4.63	-1.97
Inventory, 2 Yr. CAGR %	-33.03	60.67	155.23	46.39	18.9
Accounts Receivable, 2 Yr. CAGR %	35.42	37.08	-3.73	-6.01	10.74
Total Assets, 2 Yr. CAGR %	9.1	5.52	1.47	4.02	7.25
Common Equity, 2 Yr. CAGR %	8.05	6.69	2.79	4.41	-7.39
Tangible Book Value, 2 Yr. CAGR %	8.52	7.23	2.96	4.59	-8.01
Cash From Operations, 2 Yr. CAGR %	-22.76	-14.57	53.81	30.09	11.23
Capital Expenditures, 2 Yr. CAGR %	-	-	140.83	71.37	53.8
Levered Free Cash Flow, 2 Yr. CAGR %	73.35	-50.08	-74.45	142.74	207.38
Unlevered Free Cash Flow, 2 Yr. CAGR %	56.4	-40.69	-52.02	104.63	72.28
Dividend Per Share, 2 Yr. CAGR %	-	3.07	-	40.94	30.65
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-2.53	1.08	11.43	23.94	25.82
Gross Profit, 3 Yr. CAGR %	-3.05	0.85	12.49	30.05	29.25
EBITDA, 3 Yr. CAGR %	-4.18	-4.17	11.44	28.73	31.66
EBITA, 3 Yr. CAGR %	-6.89	-4.67	14.85	38.87	40.24
EBIT, 3 Yr. CAGR %	-7.72	-5.05	14.84	39.57	40.87
Earnings From Cont. Operations, 3 Yr. CAGR %	37.78	-1.28	17.92	1.92	43.62
Net Income, 3 Yr. CAGR %	37.68	-1.42	17.77	1.91	43.57
Diluted EPS Before Extra, 3 Yr. CAGR %	36.98	-1.48	18.27	2.67	46.55
Normalized Net Income, 3 Yr. CAGR %	-1.24	-4.77	13.67	38.7	44.95
Net Property, Plant and Equip., 3 Yr. CAGR %	74.66	22.41	-1.54	-3.15	-2.49
Inventory, 3 Yr. CAGR %	-23.13	22.19	60.49	105.81	31.31
Accounts Receivable, 3 Yr. CAGR %	23.46	23.37	17.85	-2.04	6.78
Total Assets, 3 Yr. CAGR %	6.91	6.31	4.34	2.98	5.48
Common Equity, 3 Yr. CAGR %	6.31	6.03	5.61	3.63	-3.9
Tangible Book Value, 3 Yr. CAGR %	6.62	6.41	6.01	3.83	-4.29
Cash From Operations, 3 Yr. CAGR %	-10.71	-6.3	7.78	32.64	28.51
Capital Expenditures, 3 Yr. CAGR %	-	-	-	92.42	93.62
Levered Free Cash Flow, 3 Yr. CAGR %	165.91	-28.56	-49.06	-12.47	70.64
Unlevered Free Cash Flow, 3 Yr. CAGR %	79.27	-22.03	-25.55	-7.72	54.3
Dividend Per Share, 3 Yr. CAGR %	-	4.52	15.25	-	34.89
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	0.07	2.75	9.31	10.62	14.18
Gross Profit, 5 Yr. CAGR %	-0.67	2.76	10.93	12.97	15.37
EBITDA, 5 Yr. CAGR %	-1.64	0.52	9.37	10.15	14.98
EBITA, 5 Yr. CAGR %	-3.95	-0.27	11.28	13.03	19.26
EBIT, 5 Yr. CAGR %	-4.46	-0.74	10.94	13.02	19.37
Earnings From Cont. Operations, 5 Yr. CAGR %	21.64	7.74	15.86	16.75	23.37
Net Income, 5 Yr. CAGR %	21.63	7.75	15.8	16.62	23.27
Diluted EPS Before Extra, 5 Yr. CAGR %	20.08	6.5	15.84	16.99	24.82
Normalized Net Income, 5 Yr. CAGR %	-0.88	3.16	13.44	13.56	21.93
Net Property, Plant and Equip., 5 Yr. CAGR %	36.64	37.16	38.71	10.61	-1.71
Inventory, 5 Yr. CAGR %	-25.78	7.07	24.23	31.35	42.35
Accounts Receivable, 5 Yr. CAGR %	14.32	12.42	10.91	10.65	18
Total Assets, 5 Yr. CAGR %	8.54	6.04	4.7	5.39	5.49
Common Equity, 5 Yr. CAGR %	8.3	7.4	4.89	5.38	0.21
Tangible Book Value, 5 Yr. CAGR %	8.86	7.87	5.14	5.68	0.16
Cash From Operations, 5 Yr. CAGR %	-4.96	1.52	10.99	6.84	9.15
Levered Free Cash Flow, 5 Yr. CAGR %	18.13	-5.33	3.89	14.72	2.75
Unlevered Free Cash Flow, 5 Yr. CAGR %	14.26	-6.86	5.54	13.66	4.32
Dividend Per Share, 5 Yr. CAGR %	-	24.28	12.37	17.85	21.18