Balance Sheet Vonovia SE

Stocks

VNA

DE000A1ML7J1

Real Estate Development & Operations

Market Closed - Xetra Other stock markets 16:39:26 12/06/2026 BST			5-day change	1st Jan Change
20.39 ^EUR	+3.27%		+0.99%	-16.91%

06-12	Deutsche Börse News: Rate Hike Welcomed (Bonds)	DP
06-11	European shares snap four-day losing streak as investors weigh ECB rate hike	RE

317e009df55.Cu0jEXpJ7LdZlp9Ig3rHJvomIHIxtkGAcmhcw6ly2Qw.YoBrSwsFmfgNpKYM1zD_Hp1ichxr-y3ZIh4Rip1KvGFyq096PDCEgy7nxg

Published financial data: VONOVIA SE

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Rental Revenues	3.46B	4.72B	4.71B	4.88B	4.75B
Property Management Fee	159M	427M	168M	207M	170M
Other Revenues, Total	1.66B	3.39B	1.15B	1.94B	1.77B
Total Revenues	5.28B	8.55B	6.02B	7.03B	6.69B
Property Expenses	2.43B	5.46B	2.76B	3.68B	3.19B
Selling General & Admin Expenses, Total	50.5M	51.3M	55M	56.9M	63.1M
Depreciation & Amortization - (IS) - (Collected)	97.6M	323M	263M	116M	514M
Other Operating Expenses	822M	1.12B	972M	1.5B	1.14B
Total Operating Expenses	3.4B	6.95B	4.05B	5.35B	4.91B
Operating Income (REIT / Utility Template)	1.88B	1.59B	1.97B	1.68B	1.77B
Interest Expense, Total	-412M	-368M	-810M	-909M	-880M
Interest and Investment Income	49.2M	123M	234M	93.6M	136M
Net Interest Expenses	-362M	-244M	-577M	-815M	-745M
Currency Exchange Gains (Loss)	-	-	-	-	-900K
Other Non Operating Income (Expenses)	-45.6M	-7.9M	132M	-95.1M	-84.4M
EBT, Excl. Unusual Items	1.47B	1.34B	1.52B	767M	945M
Total Merger & Related Restructuring Charges	-208M	-1.4M	-25M	-400K	-400K
Impairment of Goodwill	-3.38B	-954M	-138M	-	-
Gain (Loss) on Sale of Investments	-2.5M	9.1M	13.8M	23.7M	9.8M
Gain (Loss) on Sale of Assets	-	-	5.1M	4.9M	4.4M
Asset Writedown	7.48B	-1.2B	-10.64B	-1.48B	1.48B
Insurance Settlements	65.3M	87.8M	90.9M	93.5M	115M
Other Unusual Items	59.9M	-10.5M	-10.5M	-8.3M	-29.1M
EBT, Incl. Unusual Items	5.48B	-733M	-9.19B	-603M	2.53B
Income Tax Expense	2.65B	-63.3M	-2.58B	386M	-1.59B
Earnings From Continuing Operations	2.83B	-669M	-6.61B	-989M	4.11B
Earnings Of Discontinued Operations	-	-	-148M	26.7M	71.3M
Net Income to Company	2.83B	-669M	-6.76B	-962M	4.19B
Minority Interest	-151M	25.6M	471M	66.3M	-462M
Net Income - (IS)	2.68B	-644M	-6.29B	-896M	3.72B
Preferred Dividend and Other Adjustments	38.4M	-	-	-	-
Net Income to Common Incl Extra Items	2.64B	-644M	-6.29B	-896M	3.72B
Net Income to Common Excl. Extra Items	2.64B	-644M	-6.14B	-923M	3.65B
Per Share Items
Net EPS - Basic	4.22	-0.82	-7.8	-1.09	4.47
Basic EPS - Continuing Operations	4.22	-0.82	-7.61	-1.13	4.38
Basic Weighted Average Shares Outstanding	626M	788M	806M	819M	833M
Net EPS - Diluted	4.22	-0.82	-7.82	-1.09	4.33
Diluted EPS - Continuing Operations	4.22	-0.82	-7.64	-1.13	4.25
Diluted Weighted Average Shares Outstanding	626M	788M	806M	819M	854M
Normalized Basic EPS	1.22	1.1	1.76	0.67	0.15
Normalized Diluted EPS	1.22	1.1	1.76	0.67	0.15
Dividend Per Share	1.66	0.85	0.9	1.22	1.25
Payout Ratio	19.2	-110.9	-5.93	-56.52	17.38
American Depositary Receipts Ratio (ADR)	0.5	0.5	0.5	0.5	0.5
Supplemental Items
EBITDA	1.95B	1.88B	2.25B	1.77B	2.25B
EBITA	1.9B	1.71B	2.05B	1.69B	1.79B
EBIT	1.88B	1.59B	1.97B	1.68B	1.77B
EBITDAR	1.97B	1.89B	2.28B	1.79B	2.27B
Effective Tax Rate - (Ratio)	48.36	8.64	28.06	-63.9	-62.76
Current Domestic Taxes	-	-	-	-	-
Total Current Taxes	121M	190M	245M	222M	163M
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	2.53B	-253M	-2.82B	164M	-1.75B
Normalized Net Income	767M	863M	1.42B	546M	128M
Interest Capitalized	900K	2.5M	600K	600K	7.1M
Interest on Long-Term Debt	16.7M	20.1M	20.5M	21.2M	21.6M
Non-Cash Pension Expense	-	3.3M	13.5M	-	16.4M
Supplemental Operating Expense Items
Advertising Expense	26.6M	33.1M	28.9M	27.7M	28.9M
Selling and Marketing Expenses	26.6M	33.1M	28.9M	27.7M	28.9M
Research And Development Expense From Footnotes	1.3M	5.9M	9.2M	8.6M	7.6M
Net Rental Expense, Total	17.7M	7.9M	34.9M	22.2M	22.6M
Imputed Operating Lease Interest Expense	1.61M	500K	5.07M	3.71M	3.7M
Imputed Operating Lease Depreciation	16.09M	7.4M	29.83M	18.49M	18.9M
Maintenance & Repair Expenses, Total	-	-	-	-	-
Stock-Based Comp., SG&A Exp. (Total)	6.2M	-1.1M	3M	7M	11.6M
Stock-Based Comp., Other (Total)	-	-	-	-	-
Total Stock-Based Compensation	6.2M	-1.1M	3M	7M	11.6M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Gross Property Plant And Equipment	948M	1.03B	1.06B	1.18B	1.31B
Accumulated Depreciation	-294M	-355M	-401M	-436M	-503M
Net Property Plant And Equipment	654M	673M	655M	744M	808M
Total Real Estate Assets	654M	673M	655M	744M	808M
Cash And Equivalents	1.43B	1.3B	1.37B	1.76B	3.26B
Accounts Receivable, Total	450M	333M	712M	692M	285M
Other Receivables	721M	269M	560M	279M	335M
Investment In Debt and Equity Securities	380M	402M	323M	601M	596M
Goodwill	2.77B	1.53B	1.39B	1.39B	1.39B
Other Intangibles, Total	239M	130M	32M	32.7M	42M
Notes Receivable (Collected)	563M	716M	683M	522M	92.8M
Other Current Assets, Total	3.61B	2.73B	3.55B	4.33B	2.57B
Deferred Tax Assets Long-Term (Collected)	19.8M	39.6M	86.4M	23.2M	8.3M
Other Long-Term Assets, Total	95.49B	93.26B	82.63B	79.86B	83.87B
Total Assets	106B	101B	92B	90.24B	93.26B
Liabilities
Current Portion of Long-Term Debt	6.86B	3.79B	3.26B	5.2B	4.33B
Current Portion of Leases	44.2M	41.5M	43.9M	45.1M	45.7M
Long-Term Debt	40.24B	41.27B	39.7B	37.51B	38.44B
Long-Term Leases	635M	641M	629M	631M	634M
Accounts Payable, Total	712M	563M	486M	524M	550M
Accrued Expenses, Total	101M	85.1M	152M	218M	224M
Current Income Taxes Payable	233M	291M	260M	245M	254M
Unearned Revenue, Current	38.6M	-	-	-	-
Other Current Liabilities - (Brok / FS / Ins. / REIT Template)	1.07B	705M	936M	1.23B	1.03B
Pension & Other Post Retirement Benefits	684M	512M	512M	500M	450M
Deferred Tax Liability Non-Current	18.69B	18.61B	15.71B	15.61B	14.1B
Other Non Current Liabilities	462M	439M	362M	393M	1.03B
Total Liabilities	69.78B	66.95B	62.05B	62.11B	61.09B
Common Stock, Total	777M	796M	815M	823M	848M
Retained Earnings	17.02B	25.58B	22.51B	21.14B	24.09B
Comprehensive Income and Other	15.49B	4.95B	2.36B	2.03B	2.53B
Total Common Equity	33.29B	31.33B	25.68B	24B	27.47B
Minority Interest	3.26B	3.11B	4.26B	4.13B	4.7B
Total Equity	36.55B	34.44B	29.94B	28.13B	32.17B
Total Liabilities And Equity	106B	101B	92B	90.24B	93.26B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	777M	796M	815M	823M	848M
ECS Total Common Shares Outstanding	777M	796M	815M	823M	848M
Book Value / Share	42.86	39.37	31.53	29.16	32.38
Tangible Book Value	30.28B	29.67B	24.26B	22.57B	26.03B
Tangible Book Value Per Share	38.99	37.28	29.78	27.43	30.69
Total Debt	47.78B	45.74B	43.63B	43.39B	43.45B
Net Debt	46.34B	44.44B	42.26B	41.63B	40.19B
Debt Equivalent of Unfunded Proj. Benefit Obligation	684M	511M	511M	498M	448M
Debt Equivalent Oper. Leases	142M	63.2M	279M	178M	181M
Minority Interest, Total (Incl. Fin. Div)	3.26B	3.11B	4.26B	4.13B	4.7B
Equity Method Investments, Total	551M	243M	162M	349M	499M
Account Code - Inventory Valuation	3	3	3	3	3
Machinery, Total	675M	744M	782M	808M	851M
Full Time Employees	11.14K	11.18K	10.69K	11.19K	11.86K
Part Time Employees	-	-	-	1.53K	1.59K
Accumulated Allowance for Doubtful Accounts (Supple)	60.2M	61.3M	59.5M	62.8M	63.5M

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	2.68B	-644M	-6.29B	-896M	3.72B
Depreciation, Depletion & Amortization	76.7M	207M	234M	117M	499M
Amortization of Goodwill and Intangible Assets - (CF)	19.6M	114M	80.2M	9.8M	11M
Total Depreciation, Depletion & Amortization	96.3M	322M	314M	127M	510M
Amortization of Deferred Charges, Total	1.3M	1.7M	2.4M	2.7M	3.9M
(Gain) Loss On Sale of Asset - (CF)	-166M	-140M	-78.2M	-121M	-109M
Total Asset Writedown	-4.01B	2.23B	10.99B	1.57B	-1.39B
Change in Other Net Operating Assets (Collected)	51.2M	-107M	-340M	332M	112M
Other Operating Activities	3.17B	426M	-2.7B	1.38B	-402M
Cash from Operations	1.82B	2.08B	1.9B	2.4B	2.45B
Acquisition of Real Estate Assets, Total	-1.96B	-2.48B	-1.1B	-1.27B	-2.4B
Sale of Real Estate Assets, Total	1.08B	3.03B	588M	1.4B	1.71B
Net Sale / Acquisition of Real Estate Assets	-872M	558M	-515M	132M	-693M
Cash Acquisitions	-17.12B	-	-	-2.4M	-8.3M
Divestitures	-	-	-	-	348M
Investment in Marketable and Equity Securities, Total	-913M	500M	-314M	-	19.3M
Other Investing Activities, Total	-208M	-120M	3.4M	-318M	207M
Cash from Investing	-19.12B	938M	-826M	-188M	-127M
Long-Term Debt Issued, Total	23.95B	6.8B	4.31B	2.94B	5.8B
Total Debt Issued	23.95B	6.8B	4.31B	2.94B	5.8B
Long-Term Debt Repaid, Total	-11.56B	-8.58B	-6.23B	-3.26B	-5.77B
Total Debt Repaid	-11.56B	-8.58B	-6.23B	-3.26B	-5.77B
Issuance of Common Stock	8.08B	-	-	-	-
Repurchase of Common Stock	-1.04B	-	-	-	-
Common Dividends Paid	-515M	-714M	-373M	-506M	-647M
Common & Preferred Stock Dividends Paid	-515M	-714M	-373M	-506M	-647M
Other Financing Activities, Total	-785M	-652M	1.33B	-1B	-265M
Cash from Financing	18.12B	-3.15B	-961M	-1.82B	-878M
Foreign Exchange Rate Adjustments	-2.3M	-7.8M	2.1M	-3.4M	5.7M
Miscellaneous Cash Flow Adjustments	-11.3M	-	-	-	-
Net Change in Cash	820M	-130M	116M	390M	1.45B
Supplemental Items
Cash Interest Paid	403M	541M	719M	767M	866M
Cash Income Tax Paid (Refund)	93M	188M	154M	251M	195M
Net Debt Issued / Repaid	12.38B	-1.78B	-1.92B	-311M	33.7M
Levered Free Cash Flow	-2.17B	1.87B	-219M	356M	3.46B
Unlevered Free Cash Flow	-1.91B	2.09B	288M	924M	4.01B
Change In Net Working Capital	3.19B	-777M	1.26B	261M	-2.38B

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	1.39	0.96	1.27	1.15	1.21
Return on Total Capital	1.75	1.21	1.6	1.44	1.51
Return On Equity %	9.22	-1.9	-20.53	-3.41	13.65
Return on Common Equity	9.2	-2	-21.53	-3.71	14.19
Margin Analysis
Gross Profit Margin %	53.9	36.1	54.09	47.63	52.22
SG&A Margin	13.42	10.72	13.59	13.51	13.24
EBITDA Margin %	36.94	22	37.32	25.18	33.64
EBITA Margin %	35.91	19.98	33.99	24.01	26.71
EBIT Margin %	35.54	18.64	32.66	23.87	26.54
Income From Continuing Operations Margin %	53.6	-7.83	-109.76	-14.07	61.54
Net Income Margin %	50.75	-7.53	-104.39	-12.75	55.69
Net Avail. For Common Margin %	50.02	-7.53	-101.94	-13.13	54.62
Normalized Net Income Margin	14.53	10.1	23.62	7.77	1.91
Levered Free Cash Flow Margin	-41.08	21.82	-3.64	5.07	51.81
Unlevered Free Cash Flow Margin	-36.2	24.51	4.78	13.15	60.04
Asset Turnover
Asset Turnover	0.06	0.08	0.06	0.08	0.07
Fixed Assets Turnover	10.14	12.88	9.06	10.05	8.62
Receivables Turnover (Average Receivables)	10.08	13.16	8.41	7.25	10.06
Inventory Turnover (Average Inventory)	3.84	3.65	1.33	2.05	1.82
Short Term Liquidity
Current Ratio	0.75	0.98	1.34	1.02	1.02
Quick Ratio	0.29	0.35	0.51	0.37	0.6
Operating Cash Flow to Current Liabilities	0.2	0.38	0.37	0.32	0.38
Days Sales Outstanding (Average Receivables)	36.2	27.73	43.39	50.51	36.27
Days Outstanding Inventory (Average Inventory)	94.95	99.93	275.03	178.94	200.76
Average Days Payable Outstanding	74.23	32.88	75.03	55.64	56.55
Cash Conversion Cycle (Average Days)	56.91	94.78	243.39	173.82	180.48
Long Term Solvency
Total Debt/Equity	130.73	132.82	145.7	154.25	135.06
Total Debt / Total Capital	56.66	57.05	59.3	60.67	57.46
LT Debt/Equity	111.84	121.7	134.67	135.59	121.47
Long-Term Debt / Total Capital	48.47	52.27	54.81	53.33	51.67
Total Liabilities / Total Assets	65.63	66.03	67.45	68.83	65.51
EBIT / Interest Expense	4.56	4.33	2.43	1.85	2.02
EBITDA / Interest Expense	4.79	5.21	2.81	1.99	2.6
(EBITDA - Capex) / Interest Expense	4.79	5.21	2.81	1.99	2.6
Total Debt / EBITDA	24.21	23.9	19.13	24.04	19.01
Net Debt / EBITDA	23.49	23.22	18.53	23.07	17.59
Total Debt / (EBITDA - Capex)	24.21	23.9	19.13	24.04	19.01
Net Debt / (EBITDA - Capex)	23.49	23.22	18.53	23.07	17.59
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	30.93	61.81	-27.36	16.71	-4.85
Gross Profit, 1 Yr. Growth %	14.71	8.37	12.94	3.04	4.32
EBITDA, 1 Yr. Growth %	16.78	1.96	15.23	-20.51	27.11
EBITA, 1 Yr. Growth %	16.64	-4.6	15.19	-16.68	5.84
EBIT, 1 Yr. Growth %	17.23	-10.02	18.3	-13.75	5.81
Earnings From Cont. Operations, 1 Yr. Growth %	-15.24	-127.43	1.05K	-85.03	-516
Net Income, 1 Yr. Growth %	-18	-128.11	876.25	-85.74	-515.51
Diluted EPS Before Extra, 1 Yr. Growth %	-23.31	-122.84	961.11	-85.21	-477.04
Normalized Net Income, 1 Yr. Growth %	13.33	24.41	56.86	-61.27	-76.56
Net Property, Plant and Equip., 1 Yr. Growth %	68.76	2.95	-2.72	13.54	8.63
Inventory, 1 Yr. Growth %	18.74	234.89	-9.64	-18.01	16.78
Accounts Receivable, 1 Yr. Growth %	67.31	-26.03	59.2	-2.73	-58.82
Total Assets, 1 Yr. Growth %	70.34	-4.27	-9.26	-1.91	3.35
Common Equity, 1 Yr. Growth %	37.86	-4.76	-18.03	-6.57	14.46
Tangible Book Value, 1 Yr. Growth %	34.38	-1.66	-18.24	-6.95	15.33
Cash From Operations, 1 Yr. Growth %	27.5	14.28	-8.78	26.32	1.94
Capital Expenditures, 1 Yr. Growth %	-	-	-	-	-
Levered Free Cash Flow, 1 Yr. Growth %	-458.75	-183.49	-111.43	315.49	872.06
Unlevered Free Cash Flow, 1 Yr. Growth %	-321.87	-205.97	-86.59	56.08	334.31
Dividend Per Share, 1 Yr. Growth %	-1.78	-48.8	5.88	35.56	2.46
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	19.94	45.55	6.77	-7.93	5.38
Gross Profit, 2 Yr. CAGR %	12.31	11.5	6.95	7.74	3.67
EBITDA, 2 Yr. CAGR %	15.92	6.09	10.38	-4.75	0.52
EBITA, 2 Yr. CAGR %	15.85	2.47	6.93	-2.55	-6.09
EBIT, 2 Yr. CAGR %	15.78	-0.26	5.4	0.46	-4.47
Earnings From Cont. Operations, 2 Yr. CAGR %	47.89	-55.23	64.55	31.17	-21.1
Net Income, 2 Yr. CAGR %	50.27	-55.62	65.67	17.97	-23.04
Diluted EPS Before Extra, 2 Yr. CAGR %	39.95	-61.38	45.88	25.06	-25.34
Normalized Net Income, 2 Yr. CAGR %	19.02	12.92	43.14	-22.41	-69.87
Net Property, Plant and Equip., 2 Yr. CAGR %	35.06	31.81	0.08	5.1	11.06
Inventory, 2 Yr. CAGR %	36.86	99.41	69.58	-13.93	-2.15
Accounts Receivable, 2 Yr. CAGR %	47.89	11.25	25.78	24.44	-36.71
Total Assets, 2 Yr. CAGR %	37.21	27.45	-6.8	-5.66	0.68
Common Equity, 2 Yr. CAGR %	28.02	13.91	-11.64	-12.48	3.41
Tangible Book Value, 2 Yr. CAGR %	26.9	14.75	-10.34	-12.78	3.59
Cash From Operations, 2 Yr. CAGR %	8.27	20.71	2.1	7.34	13.48
Capital Expenditures, 2 Yr. CAGR %	-	-	-	-	-
Levered Free Cash Flow, 2 Yr. CAGR %	74.02	75.62	-68.7	-56.85	535.52
Unlevered Free Cash Flow, 2 Yr. CAGR %	39.88	55.91	-61.86	-34.33	160.36
Dividend Per Share, 2 Yr. CAGR %	2.83	-29.08	-26.37	19.8	17.85
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	9.41	32.53	14.28	9.99	-6.91
Gross Profit, 3 Yr. CAGR %	9.9	10.98	9.48	5.54	6.59
EBITDA, 3 Yr. CAGR %	10.77	9	10.38	-1.38	4.87
EBITA, 3 Yr. CAGR %	10.7	6.51	7.97	-1.94	0.17
EBIT, 3 Yr. CAGR %	10.76	4.39	7.09	-1.78	2.21
Earnings From Cont. Operations, 3 Yr. CAGR %	5.62	-19.73	25.54	-26	92.72
Net Income, 3 Yr. CAGR %	5.13	-18.45	24.35	-26.86	79.49
Diluted EPS Before Extra, 3 Yr. CAGR %	-2.01	-27.51	11.59	-32.05	80.67
Normalized Net Income, 3 Yr. CAGR %	14.2	16.81	28.06	-7.7	-47.94
Net Property, Plant and Equip., 3 Yr. CAGR %	37.72	23.37	19.12	4.38	6.26
Inventory, 3 Yr. CAGR %	29.6	84.42	50.58	33.1	-4.72
Accounts Receivable, 3 Yr. CAGR %	-3.01	17.4	38.33	15.46	-13.93
Total Assets, 3 Yr. CAGR %	29.12	21.54	13.8	-5.2	-2.75
Common Equity, 3 Yr. CAGR %	20.8	15.55	2.08	-9.98	-4.29
Tangible Book Value, 3 Yr. CAGR %	23.85	16.42	2.49	-9.22	-4.27
Cash From Operations, 3 Yr. CAGR %	17.22	10.24	9.95	9.61	5.51
Capital Expenditures, 3 Yr. CAGR %	-	-	-	-	-
Levered Free Cash Flow, 3 Yr. CAGR %	39.43	37.57	-28.73	-45.77	21.86
Unlevered Free Cash Flow, 3 Yr. CAGR %	21.61	28.94	-30.64	-22.39	23.26
Dividend Per Share, 3 Yr. CAGR %	4.85	-18.5	-18.94	-9.76	13.72
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	8.97	18.89	8.35	13.86	10.63
Gross Profit, 5 Yr. CAGR %	13.39	12.09	8.71	8.2	7.06
EBITDA, 5 Yr. CAGR %	14.45	10.1	9.38	4.03	6.12
EBITA, 5 Yr. CAGR %	14.14	8.38	7.92	3.61	1.89
EBIT, 5 Yr. CAGR %	14.06	7.11	7.32	3.68	2.08
Earnings From Cont. Operations, 5 Yr. CAGR %	2.41	-23.57	22.43	-5.24	4.26
Net Income, 5 Yr. CAGR %	2.75	-23.46	22.2	-5.47	2.64
Diluted EPS Before Extra, 5 Yr. CAGR %	-3.1	-30.51	11.26	-12.16	-5.04
Normalized Net Income, 5 Yr. CAGR %	33.9	16.4	22.51	0.15	-28.34
Net Property, Plant and Equip., 5 Yr. CAGR %	41.4	30.55	21.21	15.71	15.83
Inventory, 5 Yr. CAGR %	167.72	226.56	44.31	34.59	26.73
Accounts Receivable, 5 Yr. CAGR %	22.3	7.22	7.62	27.47	1.18
Total Assets, 5 Yr. CAGR %	26.73	22	13.25	9.83	8.36
Common Equity, 5 Yr. CAGR %	19.84	14.27	6.35	3.39	2.61
Tangible Book Value, 5 Yr. CAGR %	23.07	17.15	8.76	3.72	2.93
Cash From Operations, 5 Yr. CAGR %	17.08	17.12	10.92	9.07	11.35
Capital Expenditures, 5 Yr. CAGR %	-	-	-	-	-
Levered Free Cash Flow, 5 Yr. CAGR %	32.23	30.57	-22.84	-13.03	41.78
Unlevered Free Cash Flow, 5 Yr. CAGR %	18.72	24.28	-23.02	-1.11	36.03
Dividend Per Share, 5 Yr. CAGR %	8.19	-8.43	-8.97	-4.92	-5.85