Income Statement TD SYNNEX Corporation

Equities

SNX

US87162W1009

Computer Hardware

Market Closed - Nyse Other stock markets 21:00:02 17/07/2025 BST			5-day change	1st Jan Change
142.47 ^USD	+0.89%		+0.06%	+21.48%

07-01	TD SYNNEX Corporation acquired Apptium Technologies.	CI
07-01	TD Synnex Acquires Apptium to Expand Cloud, XaaS Capabilities	MT

1cb123572.iIy8tiL8DvMu3iikMKUu1wdERoE0mcqV09jA7212gYc.x_702mmef4lxpEH0V-wclE0dLPlr3v3s5KyylwY69snuu_bcSrR3gWm6Qw

Published financial data: TD SYNNEX CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: November	2020	2021	2022	2023	2024
Revenues	24.68B	31.61B	62.34B	57.56B	58.45B
Total Revenues	24.68B	31.61B	62.34B	57.56B	58.45B
Cost of Goods Sold, Total	21.74B	29.72B	58.35B	53.58B	54.47B
Gross Profit	2.93B	1.89B	4B	3.97B	3.98B
Selling General & Admin Expenses, Total	1.92B	1.15B	2.63B	2.67B	2.72B
Amortization of Goodwill and Intangible Assets - (IS)	-	-	-	-	-
Other Operating Expenses, Total	1.92B	1.15B	2.63B	2.67B	2.72B
Operating Income	1.01B	735M	1.37B	1.3B	1.27B
Interest Expense, Total	-111M	-153M	-196M	-237M	-262M
Net Interest Expenses	-111M	-153M	-196M	-237M	-262M
Currency Exchange Gains (Loss)	25.15M	-6.88M	-10.5M	-6.21M	-4.09M
Other Non Operating Income (Expenses)	-46.98M	3.31M	-27.65M	-45.09M	-62.1M
EBT, Excl. Unusual Items	881M	579M	1.13B	1.01B	937M
Restructuring Charges	-	-	-	-	-
Merger & Related Restructuring Charges	-37.48M	-112M	-222M	-206M	-71.31M
Gain (Loss) On Sale Of Investments	-	-	-	-	-
Legal Settlements	-	-	10.79M	-	-
Other Unusual Items	-139M	-	-96.13M	-15.05M	-
EBT, Incl. Unusual Items	704M	466M	827M	790M	866M
Income Tax Expense	175M	71.42M	176M	163M	177M
Earnings From Continuing Operations	529M	395M	651M	627M	689M
Net Income to Company	529M	395M	651M	627M	689M
Minority Interest	-	-	-	-	-
Net Income - (IS)	529M	395M	651M	627M	689M
Preferred Dividend and Other Adjustments	5.88M	4.04M	4.34M	4.87M	6.1M
Net Income to Common Incl Extra Items	523M	391M	647M	622M	683M
Net Income to Common Excl. Extra Items	523M	391M	647M	622M	683M
Per Share Items
Net EPS - Basic	10.28	6.28	6.79	6.72	7.99
Basic EPS - Continuing Operations	10.28	6.28	6.79	6.72	7.99
Basic Weighted Average Shares Outstanding	50.9M	62.24M	95.22M	92.57M	85.49M
Net EPS - Diluted	10.21	6.24	6.77	6.7	7.95
Diluted EPS - Continuing Operations	10.21	6.24	6.77	6.7	7.95
Diluted Weighted Average Shares Outstanding	51.24M	62.7M	95.51M	92.85M	85.87M
Normalized Basic EPS	10.81	5.81	7.45	6.82	6.85
Normalized Diluted EPS	10.74	5.77	7.43	6.8	6.82
Dividend Per Share	0.4	0.9	1.25	1.45	1.64
Payout Ratio	3.93	12.72	17.65	20.8	20.04
Supplemental Items
EBITDA	1.35B	887M	1.83B	1.72B	1.67B
EBITA	1.2B	841M	1.67B	1.59B	1.56B
EBIT	1.01B	735M	1.37B	1.3B	1.27B
EBITDAR	1.66B	941M	1.96B	1.85B	1.81B
Total Revenues (As Reported)	24.68B	-	-	-	-
Effective Tax Rate - (Ratio)	24.84	15.31	21.26	20.59	20.43
Current Domestic Taxes	81.04M	5.08M	124M	119M	36.66M
Current Foreign Taxes	143M	66.66M	144M	135M	169M
Total Current Taxes	224M	71.74M	268M	254M	206M
Deferred Domestic Taxes	-27.35M	12.92M	-40.61M	-55.27M	5.17M
Deferred Foreign Taxes	-21.65M	-13.24M	-51.77M	-36.3M	-33.98M
Total Deferred Taxes	-48.99M	-322K	-92.38M	-91.57M	-28.81M
Normalized Net Income	550M	362M	709M	632M	586M
Interest on Long-Term Debt	-	-	-	-	-
Non-Cash Pension Expense	13.82M	-	-	-	-
Supplemental Operating Expense Items
Net Rental Expense, Total	302M	53.56M	126M	135M	137M
Imputed Operating Lease Interest Expense	81.32M	20.27M	43.03M	56.39M	64.13M
Imputed Operating Lease Depreciation	221M	33.29M	82.81M	78.47M	72.84M
Stock-Based Comp., COGS (Total)	-	-	-	-	-
Stock-Based Comp., SG&A Exp. (Total)	-	-	38.99M	49.27M	69.2M
Stock-Based Comp., Other (Total)	33.54M	53.19M	52.17M	35.71M	-
Total Stock-Based Compensation	33.54M	53.19M	91.17M	84.98M	69.2M

Fiscal Period: November	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	1.56B	994M	523M	1.03B	1.06B
Short Term Investments	-	-	-	-	-
Trading Asset Securities, Total	-	-	17.22M	-	-
Total Cash And Short Term Investments	1.56B	994M	540M	1.03B	1.06B
Accounts Receivable, Total	3.87B	8.31B	9.42B	10.3B	10.34B
Other Receivables	286M	1.12B	819M	964M	958M
Total Receivables	4.16B	9.43B	10.24B	11.26B	11.3B
Inventory	2.68B	6.64B	9.07B	7.15B	8.29B
Deferred Tax Assets Current	-	-	-	-	-
Restricted Cash	4.2M	940K	252K	-	-
Other Current Assets, Total	359M	667M	654M	642M	679M
Total Current Assets	8.77B	17.73B	20.5B	20.08B	21.32B
Gross Property Plant And Equipment	1.86B	1.16B	1.13B	1.31B	1.29B
Accumulated Depreciation	-675M	-225M	-307M	-409M	-360M
Net Property Plant And Equipment	1.19B	931M	827M	901M	929M
Long-term Investments	-	-	-	-	-
Goodwill	2.26B	3.92B	3.8B	3.9B	3.9B
Other Intangibles, Total	985M	4.91B	4.42B	4.24B	3.91B
Deferred Tax Assets Long-Term	87.06M	-	-	-	-
Other Long-Term Assets, Total	181M	171M	179M	279M	214M
Total Assets	13.47B	27.67B	29.73B	29.41B	30.27B
Liabilities
Accounts Payable, Total	3.89B	12.03B	13.99B	13.35B	15.08B
Accrued Expenses, Total	1.2B	1.87B	2.07B	2.28B	1.85B
Short-term Borrowings	31.63M	106M	193M	209M	171M
Current Portion of Long-Term Debt	243M	114M	75M	775M	-
Current Portion of Leases	183M	109M	89.4M	95.13M	104M
Current Income Taxes Payable	67.09M	-	-	-	-
Other Current Liabilities	9.45M	2.99M	16.34M	28.09M	8.19M
Total Current Liabilities	5.63B	14.23B	16.43B	16.74B	17.22B
Long-Term Debt	2.61B	3.98B	3.84B	3.1B	3.74B
Long-Term Leases	427M	353M	334M	373M	391M
Deferred Tax Liability Non Current	159M	1.02B	942M	893M	813M
Other Non Current Liabilities	305M	179M	168M	126M	77.94M
Total Liabilities	9.13B	19.76B	21.71B	21.23B	22.24B
Common Stock, Total	54K	98K	99K	99K	99K
Additional Paid In Capital	1.59B	7.27B	7.37B	7.44B	7.44B
Retained Earnings	3.13B	1.17B	1.71B	2.2B	2.76B
Treasury Stock	-191M	-201M	-337M	-950M	-1.51B
Comprehensive Income and Other	-195M	-336M	-720M	-507M	-645M
Total Common Equity	4.34B	7.91B	8.03B	8.18B	8.04B
Minority Interest	-	-	-	-	-
Total Equity	4.34B	7.91B	8.03B	8.18B	8.04B
Total Liabilities And Equity	13.47B	27.67B	29.73B	29.41B	30.27B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	51.6M	96.39M	95.34M	89.09M	84.65M
ECS Total Common Shares Outstanding	51.13M	95.57M	94.65M	88.67M	83.72M
Book Value / Share	84.85	82.72	84.79	92.29	95.98
Tangible Book Value	1.09B	-924M	-201M	34.7M	228M
Tangible Book Value Per Share	21.39	-9.67	-2.13	0.39	2.72
Total Debt	3.49B	4.66B	4.53B	4.55B	4.4B
Net Debt	1.93B	3.67B	3.99B	3.52B	3.34B
Debt Equivalent of Unfunded Proj. Benefit Obligation	135M	-	-	-	-
Debt Equivalent Oper. Leases	2.42B	428M	1.01B	1.08B	1.1B
Minority Interest, Total (Incl. Fin. Div)	-	-	-	-	-
Account Code - Inventory Valuation	6	6	6	6	6
Land - (BS)	47.4M	28.41M	27.31M	27.87M	27.38M
Buildings, Total	484M	218M	220M	236M	240M
Machinery, Total	742M	461M	474M	577M	548M
Full Time Employees	270K	22K	23.5K	23K	23K
Accumulated Allowance for Doubtful Accounts (Supple)	76.32M	115M	130M	151M	102M

Fiscal Period: November	2020	2021	2022	2023	2024
Net Income	529M	395M	651M	627M	689M
Depreciation & Amortization - CF	154M	46.33M	164M	125M	115M
Amortization of Goodwill and Intangible Assets - (CF)	187M	105M	299M	294M	292M
Depreciation & Amortization, Total	342M	152M	463M	418M	408M
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	-
Asset Writedown & Restructuring Costs	-	22.17M	4.73M	-	-
Stock-Based Compensation (CF)	33.2M	53.19M	91.17M	84.98M	69.2M
Tax Benefit from Stock Options	-	-	-	-	-
Provision and Write-off of Bad Debts	49.28M	-7.54M	34.74M	44.74M	862K
Other Operating Activities, Total	-30.43M	8.79M	-88M	-94.33M	-26.18M
Change In Accounts Receivable	12.69M	-517M	-1.5B	-657M	-196M
Change In Inventories	-129M	-1.03B	-2.64B	2.03B	-1.21B
Change In Accounts Payable	685M	1.85B	2.38B	-972M	1.93B
Change in Other Net Operating Assets	343M	-121M	552M	-77.07M	-443M
Cash from Operations	1.83B	810M	-49.6M	1.41B	1.22B
Capital Expenditure	-198M	-54.89M	-117M	-150M	-175M
Sale of Property, Plant, and Equipment	-	-	-	-	42.89M
Cash Acquisitions	-5.56M	-907M	-	-	-43.68M
Investment in Marketable and Equity Securities, Total	-	-	-	-	-
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-	-	-	-
Other Investing Activities, Total	-5.97M	9.64M	1.54M	-6.4M	-17.94M
Cash from Investing	-209M	-952M	-116M	-156M	-194M
Short Term Debt Issued, Total	-	566K	-	-	-
Long-Term Debt Issued, Total	5.16B	3.28B	96.59M	51.84M	1.35B
Total Debt Issued	5.16B	3.28B	96.59M	51.84M	1.35B
Short Term Debt Repaid, Total	-2.63M	-	-	-	-
Long-Term Debt Repaid, Total	-5.41B	-3.43B	-129M	-76.98M	-1.53B
Total Debt Repaid	-5.41B	-3.43B	-129M	-76.98M	-1.53B
Issuance of Common Stock	12.91M	12.79M	8.23M	8.85M	12M
Repurchase of Common Stock	-18.59M	-9.92M	-136M	-640M	-637M
Common Dividends Paid	-20.78M	-50.27M	-115M	-130M	-138M
Common & Preferred Stock Dividends Paid	-20.78M	-50.27M	-115M	-130M	-138M
Other Financing Activities, Total	-8.52M	-196M	-665K	375K	-13.87M
Cash from Financing	-292M	-393M	-276M	-786M	-953M
Foreign Exchange Rate Adjustments	4.54M	-38.78M	-31.35M	45.84M	-45.18M
Miscellaneous Cash Flow Adjustments	1K	-	-	-	-
Net Change in Cash	1.34B	-574M	-472M	511M	25.6M
Supplemental Items
Cash Interest Paid	121M	117M	221M	318M	359M
Cash Income Tax Paid (Refund)	180M	174M	178M	283M	241M
Levered Free Cash Flow	1.71B	-332M	117M	1.52B	1B
Unlevered Free Cash Flow	1.78B	-236M	240M	1.66B	1.16B
Change In Net Working Capital	-971M	845M	1.05B	-499M	-71.65M
Net Debt Issued / Repaid	-257M	-149M	-32.14M	-25.14M	-177M

Fiscal Period: November	2020	2021	2022	2023	2024
Profitability
Return on Assets	5.03	2.23	2.98	2.75	2.65
Return on Total Capital	8.6	4.91	6.81	6.42	6.28
Return On Equity %	13.02	6.45	8.18	7.74	8.5
Return on Common Equity	12.88	6.39	8.12	7.68	8.42
Margin Analysis
Gross Profit Margin %	11.89	5.98	6.41	6.9	6.81
SG&A Margin	7.78	3.65	4.21	4.64	4.65
EBITDA Margin %	5.49	2.81	2.94	2.98	2.86
EBITA Margin %	4.87	2.66	2.68	2.77	2.67
EBIT Margin %	4.11	2.33	2.2	2.26	2.16
Income From Continuing Operations Margin %	2.14	1.25	1.04	1.09	1.18
Net Income Margin %	2.14	1.25	1.04	1.09	1.18
Net Avail. For Common Margin %	2.12	1.24	1.04	1.08	1.17
Normalized Net Income Margin	2.23	1.14	1.14	1.1	1
Levered Free Cash Flow Margin	6.94	-1.05	0.19	2.63	1.71
Unlevered Free Cash Flow Margin	7.22	-0.75	0.38	2.89	1.99
Asset Turnover
Asset Turnover	1.96	1.54	2.17	1.95	1.96
Fixed Assets Turnover	28.1	54.56	70.93	66.61	63.89
Receivables Turnover (Average Receivables)	6.33	5.7	7.03	5.84	5.66
Inventory Turnover (Average Inventory)	8.31	6.37	7.43	6.61	7.06
Short Term Liquidity
Current Ratio	1.56	1.25	1.25	1.2	1.24
Quick Ratio	1.02	0.73	0.66	0.73	0.72
Operating Cash Flow to Current Liabilities	0.33	0.06	-0	0.08	0.07
Days Sales Outstanding (Average Receivables)	57.83	64.09	51.9	62.53	64.62
Days Outstanding Inventory (Average Inventory)	44.04	57.26	49.14	55.22	51.85
Average Days Payable Outstanding	58.89	85.53	78.15	96.57	93.56
Cash Conversion Cycle (Average Days)	42.97	35.82	22.89	21.18	22.91
Long Term Solvency
Total Debt/Equity	80.49	58.97	56.4	55.61	54.78
Total Debt / Total Capital	44.6	37.09	36.06	35.74	35.39
LT Debt/Equity	69.95	54.8	51.95	42.43	51.36
Long-Term Debt / Total Capital	38.75	34.47	33.21	27.27	33.18
Total Liabilities / Total Assets	67.79	71.42	73.01	72.18	73.46
EBIT / Interest Expense	9.14	4.8	6.97	5.48	4.83
EBITDA / Interest Expense	14.95	6.14	9.97	7.81	6.91
(EBITDA - Capex) / Interest Expense	13.16	5.78	9.38	7.18	6.24
Total Debt / EBITDA	2.11	4.96	2.31	2.46	2.43
Net Debt / EBITDA	1.16	3.9	2.04	1.9	1.85
Total Debt / (EBITDA - Capex)	2.39	5.26	2.46	2.67	2.69
Net Debt / (EBITDA - Capex)	1.32	4.14	2.17	2.07	2.04
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	3.87	58.25	97.2	-7.68	1.56
Gross Profit, 1 Yr. Growth %	1.25	58.27	108.9	-0.61	0.24
EBITDA, 1 Yr. Growth %	7.18	41.51	101.28	-6.28	-2.6
EBITA, 1 Yr. Growth %	8.91	39.67	93.08	-4.53	-2.21
EBIT, 1 Yr. Growth %	13.59	30.91	80.45	-5.11	-2.6
Earnings From Cont. Operations, 1 Yr. Growth %	5.68	18.09	64.86	-3.75	9.92
Net Income, 1 Yr. Growth %	5.68	-25.34	64.86	-3.75	9.92
Normalized Net Income, 1 Yr. Growth %	20.6	21.42	74.82	-10.93	-6.27
Diluted EPS Before Extra, 1 Yr. Growth %	4.86	-2.78	8.61	-1.1	18.72
Accounts Receivable, 1 Yr. Growth %	-1.42	197.67	13.37	9.31	0.43
Inventory, 1 Yr. Growth %	5.39	147.49	36.49	-21.18	15.96
Net Property, Plant and Equip., 1 Yr. Growth %	108.15	307.75	-11.1	8.92	3.1
Total Assets, 1 Yr. Growth %	15.14	105.41	7.47	-1.08	2.93
Tangible Book Value, 1 Yr. Growth %	194.19	-124.79	-78.23	-117.24	557.36
Common Equity, 1 Yr. Growth %	14.53	82.21	1.51	1.96	-1.81
Cash From Operations, 1 Yr. Growth %	233.57	-55.85	-106.13	-2.94K	-13.48
Capital Expenditures, 1 Yr. Growth %	44.06	-72.27	113.24	28.16	16.74
Levered Free Cash Flow, 1 Yr. Growth %	450.59	-127.62	-140.65	1.2K	-33.51
Unlevered Free Cash Flow, 1 Yr. Growth %	339.47	-118.9	-208.35	594.75	-30.06
Dividend Per Share, 1 Yr. Growth %	-73.33	125	38.89	16	13.1
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	11.73	28.76	76.66	34.93	-3.17
Gross Profit, 2 Yr. CAGR %	23.4	27.78	82.96	44.98	1.03
EBITDA, 2 Yr. CAGR %	32.14	22.96	75.68	39.15	-1.85
EBITA, 2 Yr. CAGR %	33.37	22.06	71.26	37.66	-0.46
EBIT, 2 Yr. CAGR %	35.65	18.87	60.93	32.92	-0.3
Earnings From Cont. Operations, 2 Yr. CAGR %	32.81	4.44	39.53	25.97	2.86
Net Income, 2 Yr. CAGR %	32.81	-11.17	10.94	25.97	2.86
Normalized Net Income, 2 Yr. CAGR %	38.87	14.14	59.95	32.17	-5.49
Diluted EPS Before Extra, 2 Yr. CAGR %	19.34	-5.75	2.76	3.64	8.36
Accounts Receivable, 2 Yr. CAGR %	3.11	45.47	83.7	11.32	4.77
Inventory, 2 Yr. CAGR %	5.93	61.49	83.79	3.72	-4.4
Net Property, Plant and Equip., 2 Yr. CAGR %	44.09	27.78	90.39	-1.6	5.97
Total Assets, 2 Yr. CAGR %	8.02	53.79	48.58	3.11	0.9
Tangible Book Value, 2 Yr. CAGR %	174.13	57.67	-76.77	-80.63	6.47
Common Equity, 2 Yr. CAGR %	12.39	44.46	36	1.74	0.06
Cash From Operations, 2 Yr. CAGR %	326.79	21.35	-83.56	31.83	395.47
Capital Expenditures, 2 Yr. CAGR %	25.69	-36.8	-23.11	65.31	22.31
Levered Free Cash Flow, 2 Yr. CAGR %	180.39	32.71	-68.73	153.58	272.3
Unlevered Free Cash Flow, 2 Yr. CAGR %	221.32	28.3	-56.09	165.69	154.66
Dividend Per Share, 2 Yr. CAGR %	-46.55	-22.54	76.78	26.93	14.54
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	13.74	16.94	48.42	42.29	22.74
Gross Profit, 3 Yr. CAGR %	23.72	-0.65	51.15	49.28	28.2
EBITDA, 3 Yr. CAGR %	26.63	4.56	46.18	42.48	23.55
EBITA, 3 Yr. CAGR %	26.97	7.59	43.53	40.95	22.83
EBIT, 3 Yr. CAGR %	25.93	10.12	38.06	34.94	19.84
Earnings From Cont. Operations, 3 Yr. CAGR %	20.79	9.61	21.61	23.29	20.37
Net Income, 3 Yr. CAGR %	20.79	9.61	9.16	5.81	20.37
Normalized Net Income, 3 Yr. CAGR %	23.89	8.22	36.71	31.59	17.44
Diluted EPS Before Extra, 3 Yr. CAGR %	10.93	-4.55	-1.18	1.46	8.44
Accounts Receivable, 3 Yr. CAGR %	10.79	31.67	33.87	54.51	7.56
Inventory, 3 Yr. CAGR %	7.47	40.55	52.68	38.6	7.65
Net Property, Plant and Equip., 3 Yr. CAGR %	50.7	17.66	13.23	58.05	-0.06
Total Assets, 3 Yr. CAGR %	20.5	33.83	36.47	29.74	3.05
Tangible Book Value, 3 Yr. CAGR %	9.73	85.18	-18.51	-78.97	-37.28
Common Equity, 3 Yr. CAGR %	23.85	32.03	28.43	23.55	0.54
Cash From Operations, 3 Yr. CAGR %	118.12	100.34	-55.15	-8.45	14.57
Capital Expenditures, 3 Yr. CAGR %	26.61	-24.05	-5.21	-8.83	47.21
Levered Free Cash Flow, 3 Yr. CAGR %	180.55	15.04	-14.69	8.25	61.89
Unlevered Free Cash Flow, 3 Yr. CAGR %	218.65	10.98	18.7	10.23	70.28
Dividend Per Share, 3 Yr. CAGR %	-27.51	-13.69	-5.9	53.62	22.14
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	13.09	17.59	30.03	23.83	25.11
Gross Profit, 5 Yr. CAGR %	19.74	8.05	20.87	15.57	28.03
EBITDA, 5 Yr. CAGR %	23.68	11.65	22.39	17.22	23.31
EBITA, 5 Yr. CAGR %	23.41	13.54	23.26	18.74	22.52
EBIT, 5 Yr. CAGR %	22.68	13.52	21.97	18.73	19.45
Earnings From Cont. Operations, 5 Yr. CAGR %	20.46	10.95	16.75	15.88	13.73
Net Income, 5 Yr. CAGR %	20.47	10.95	16.75	15.88	6.6
Normalized Net Income, 5 Yr. CAGR %	21.17	9.87	19.63	17.23	16.11
Diluted EPS Before Extra, 5 Yr. CAGR %	14.29	1.18	-1.97	-1.35	2.53
Accounts Receivable, 5 Yr. CAGR %	17.08	36.45	27.05	23.12	21.37
Inventory, 5 Yr. CAGR %	15.1	30.7	33.2	24.46	26.61
Net Property, Plant and Equip., 5 Yr. CAGR %	36.69	24.37	19	9.54	10.26
Total Assets, 5 Yr. CAGR %	24.83	39.62	31.03	20.57	20.95
Tangible Book Value, 5 Yr. CAGR %	-3.89	-4.94	-24.64	-24.93	-9.31
Common Equity, 5 Yr. CAGR %	19.25	31.96	28.58	18.96	16.23
Cash From Operations, 5 Yr. CAGR %	23.39	20.05	-22.44	69.46	17.23
Capital Expenditures, 5 Yr. CAGR %	14.61	-14.93	3.71	3.66	4.97
Levered Free Cash Flow, 5 Yr. CAGR %	30.11	7.71	8.55	47.42	39.67
Unlevered Free Cash Flow, 5 Yr. CAGR %	30.52	-0.49	34.2	57.36	52.05
Dividend Per Share, 5 Yr. CAGR %	-7.16	1.15	3.55	0.7	1.8