Cash flow Woori Financial Group Inc.

Equities

A316140

KR7316140003

Banks

End-of-day quote Korea S.E. Other stock markets 13/05/2026			5-day change	1st Jan Change
31,150.00 ^KRW	-2.04%		-4.45%	+11.25%

04-24	Woori Financial Group Inc. Recommends Quarterly Cash Dividend, Payable on May 29, 2026	CI
04-24	Woori Financial Group Inc., Q1 2026 Earnings Call, Apr 24, 2026

40303cab3201c7.rantrCCBlmQJ21JVPY4xqQnbSBtrLsV5Ibb2V-08T3U.7sO7xWjlzwNTqSE_ReNm4kHjGUk9a6MvFeKCbr1wBUP-7L2BWMDvDmXsZg

Published financial data: WOORI FINANCIAL GROUP INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Interest Income On Loans	9,467B	13,915B	19,450B	20,495B	19,019B
Interest Income On Investments	737B	899B	1,432B	1,829B	2,654B
Interest Income, Total	10,204B	14,815B	20,882B	22,324B	21,673B
Interest On Deposits	2,909B	5,958B	11,899B	13,127B	11,402B
Total Interest On Borrowings	-	-	-	-	756B
Interest Expense, Total	2,909B	5,958B	11,899B	13,127B	12,158B
Net Interest Income	7,295B	8,857B	8,983B	9,197B	9,515B
Gain (Loss) on Sale of Loans	107B	74.2B	204B	287B	108B
Gain (Loss) on Sale of Assets	47.73B	52.68B	3.39B	4.83B	42.35B
Gain (Loss) on Sale of Invest. & Securities - (Rev)	103B	-24.59B	-5.11B	116B	136B
Total Other Non Interest Income	1,796B	1,949B	2,209B	3,579B	2,264B
Non Interest Income, Total	2,055B	2,051B	2,411B	3,986B	2,551B
Revenues Before Provison For Loan Losses	9,350B	10,908B	11,394B	13,183B	12,066B
Provision For Loan Losses	537B	885B	1,895B	1,716B	2,103B
Total Revenues	8,813B	10,022B	9,499B	11,467B	9,963B
Salaries And Other Employee Benefits	17.77B	9.63B	12.95B	27.63B	61.57B
Selling General & Admin Expenses, Total	3,995B	4,362B	4,240B	4,239B	4,921B
(Income) Loss on Equity Invest.	-62.2B	-70B	-110B	-76.26B	-98.66B
Total Other Non Interest Expense	1,022B	1,170B	1,711B	2,921B	1,258B
Non Operating (Income) Expenses	14.68B	29.5B	74.59B	101B	128B
Non Interest Expense, Total	4,987B	5,502B	5,929B	7,212B	6,270B
EBT, Excl. Unusual Items	3,826B	4,521B	3,570B	4,255B	3,693B
Total Merger & Related Restructuring Charges	-	-	-	-	-
Gain (Loss) on Sale of Investments	-	-	-	-	-
Asset Writedown	-490M	50M	101M	-3.48B	-85.38B
Other Unusual Items	-75.92B	-35.28B	-52.85B	-28.51B	482B
EBT, Incl. Unusual Items	3,749B	4,485B	3,517B	4,223B	4,090B
Income Tax Expense	942B	1,161B	891B	1,051B	863B
Earnings From Continuing Operations	2,807B	3,324B	2,627B	3,171B	3,228B
Net Income to Company	2,807B	3,324B	2,627B	3,171B	3,228B
Minority Interest	-219B	-182B	-121B	-85.47B	-103B
Net Income - (IS)	2,588B	3,142B	2,506B	3,086B	3,124B
Preferred Dividend and Other Adjustments	66.25B	91.76B	131B	159B	150B
Net Income to Common Incl Extra Items	2,522B	3,050B	2,375B	2,927B	2,974B
Net Income to Common Excl. Extra Items	2,522B	3,050B	2,375B	2,927B	2,974B
Per Share Items
Net EPS - Basic	3.48K	4.19K	3.23K	3.95K	4.05K
Basic EPS - Continuing Operations	3.48K	4.19K	3.23K	3.95K	4.05K
Basic Weighted Average Shares Outstanding	724M	728M	735M	741M	734M
Net EPS - Diluted	3.48K	4.19K	3.23K	3.95K	4.05K
Diluted EPS - Continuing Operations	3.48K	4.19K	3.23K	3.95K	4.05K
Diluted Weighted Average Shares Outstanding	724M	728M	735M	741M	734M
Normalized Basic EPS	3K	3.63K	2.87K	3.47K	3.01K
Normalized Diluted EPS	3K	3.63K	2.87K	3.47K	3.01K
Dividend Per Share	900	1.13K	1K	1.2K	1.36K
Payout Ratio	16.79	23.77	44.27	33.6	34.48
American Depositary Receipts Ratio (ADR)	3	3	3	3	3
Supplemental Items
Effective Tax Rate - (Ratio)	25.12	25.89	25.32	24.9	21.09
Total Current Taxes	887B	1,327B	672B	620B	1,196B
Total Deferred Taxes	54.95B	-165B	219B	431B	-333B
Normalized Net Income	2,172B	2,643B	2,111B	2,574B	2,205B
Non-Cash Pension Expense	-1.11B	-1.68B	-18.87B	-14.02B	26.05B
Supplemental Operating Expense Items
Stock-Based Comp., G&A Exp. (Total)	17.77B	9.63B	12.95B	27.63B	61.57B
Total Stock-Based Compensation	17.77B	9.63B	12.95B	27.63B	61.57B

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	7,566B	11,254B	16,179B	14,614B	15,025B
Investment Securities, Total	54,955B	49,370B	46,301B	54,476B	88,307B
Trading Asset Securities, Total	12,609B	18,772B	20,265B	23,157B	29,398B
Total investments	67,564B	68,142B	66,566B	77,633B	117,705B
Gross Loans	328,361B	339,414B	358,207B	378,885B	387,363B
Allowance For Loan Losses	-1,887B	-2,334B	-2,975B	-3,358B	-3,246B
Other Adjustments to Gross Loans	-7.3B	-10.24B	-11.36B	-9.27B	-9.11B
Net Loans	326,467B	337,070B	355,221B	375,518B	384,107B
Gross Property Plant And Equipment	7,412B	8,453B	9,537B	10,832B	11,634B
Accumulated Depreciation	-2,459B	-2,719B	-3,075B	-3,539B	-4,049B
Net Property Plant And Equipment	4,953B	5,733B	6,463B	7,293B	7,586B
Goodwill	345B	398B	445B	483B	387B
Other Intangibles, Total	232B	239B	310B	333B	340B
Investment in Real Estate	389B	388B	473B	451B	999B
Accrued Interest Receivable	1,050B	1,667B	1,972B	1,779B	2,278B
Other Receivables	12,643B	8,344B	11,151B	9,011B	10,224B
Restricted Cash	10,219B	23,125B	14,378B	12,667B	23,475B
Other Current Assets, Total	2,143B	2,329B	2,560B	3,628B	6,531B
Deferred Tax Assets Long-Term (Collected)	31.13B	109B	93.37B	72.94B	414B
Other Real Estate Owned And Foreclosed	-	-	-	-	-
Deferred Charges Long-Term	208B	213B	242B	276B	330B
Other Long-Term Assets, Total	13,374B	21,464B	21,952B	21,993B	32,058B
Total Assets	447,184B	480,474B	498,005B	525,753B	601,457B
Liabilities
Accounts Payable, Total	6,954B	5,981B	10,167B	7,237B	8,049B
Accrued Expenses, Total	2,071B	3,219B	4,339B	4,694B	4,456B
Interest Bearing Deposits	317,900B	342,105B	357,784B	367,369B	377,048B
Total Deposits	317,900B	342,105B	357,784B	367,369B	377,048B
Short-Term Borrowings	8,271B	13,003B	12,582B	17,553B	15,949B
Current Portion of Leases	151B	170B	208B	195B	216B
Long-Term Debt	69,082B	72,221B	71,104B	76,918B	87,752B
Long-Term Leases	193B	149B	126B	332B	326B
Current Income Taxes Payable	584B	844B	104B	127B	723B
Other Current Liabilities - (Bank / Utility Template)	847B	858B	927B	977B	1,048B
Unearned Revenue Non Current	724B	565B	662B	1,142B	949B
Pension & Other Post Retirement Benefits	47.99B	35.2B	6.94B	5.42B	115B
Deferred Tax Liability Non-Current	187B	31.8B	470B	859B	505B
Other Non Current Liabilities	11,322B	9,665B	6,126B	12,450B	66,462B
Total Liabilities	418,334B	448,847B	464,607B	489,858B	563,598B
Common Stock, Total	3,640B	3,640B	3,803B	3,803B	3,803B
Additional Paid In Capital	682B	682B	936B	934B	933B
Retained Earnings	21,393B	23,750B	24,986B	26,951B	28,790B
Treasury Stock	-	-3.82B	-39.35B	-35.52B	-35.52B
Comprehensive Income and Other	127B	693B	1,982B	2,445B	2,527B
Total Common Equity	25,842B	28,762B	31,667B	34,097B	36,017B
Minority Interest	3,008B	2,865B	1,731B	1,798B	1,842B
Total Equity	28,850B	31,627B	33,397B	35,895B	37,859B
Total Liabilities And Equity	447,184B	480,474B	498,005B	525,753B	601,457B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	728M	728M	752M	740M	731M
ECS Total Common Shares Outstanding	728M	728M	752M	740M	731M
Book Value / Share	32.34K	35.23K	37.31K	40.95K	44.2K
Tangible Book Value	25,264B	28,125B	30,912B	33,281B	35,291B
Tangible Book Value Per Share	31.55K	34.36K	36.31K	39.85K	43.2K
Total Debt	77,696B	85,543B	84,020B	94,998B	104,243B
Deposits at Interest - Cash	159B	90.01B	128B	174B	140B
Debt Equivalent of Unfunded Proj. Benefit Obligation	26.64B	-284B	-233B	-141B	-175B
Net Debt	47,188B	48,668B	44,220B	46,676B	45,221B
Equity Method Investments, Total	1,335B	1,306B	1,795B	1,749B	2,080B
Full Time Employees	-	-	-	-	-
Number Of Offices	-	-	-	-	-
Assets on Operating Lease - Gross	2,300B	3,320B	4,200B	5,132B	5,264B
Assets on Operating Lease - Accumulated Depreciation	-522B	-730B	-914B	-1,210B	-1,459B

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	2,588B	3,142B	2,506B	3,086B	3,124B
Depreciation, Depletion & Amortization	643B	766B	832B	995B	1,059B
Amortization of Goodwill and Intangible Assets - (CF)	69.18B	75.54B	84.76B	93.87B	96.52B
Total Depreciation, Depletion & Amortization	712B	842B	917B	1,088B	1,155B
Amortization of Deferred Charges, Total	80.13B	87.29B	76.19B	75.42B	95.19B
(Gain) Loss On Sale of Asset - (CF)	-47.73B	9.52B	-3.39B	6.06B	-42.35B
(Gain) Loss on Sale of Investments - (CF)	-221B	691B	-692B	-1,621B	-710B
Total Asset Writedown	490M	-50M	-101M	3.48B	85.38B
Provision for Credit Losses	537B	885B	1,895B	1,716B	2,103B
(Income) Loss On Equity Investments - (CF)	-	-	-	-	-
Change in Trading Asset Securities	42.5B	-1,648B	-1,716B	1,595B	988B
Change in Other Net Operating Assets (Collected)	-29,602B	-9,890B	-17,577B	-18,485B	-5,603B
Other Operating Activities	279B	968B	1,039B	2,995B	-1,393B
Cash from Operations	-25,631B	-4,912B	-13,555B	-9,541B	-197B
Capital Expenditure	-119B	-173B	-165B	-222B	-326B
Sale of Property, Plant, and Equipment	96.65B	97.26B	26.16B	34.64B	153B
Cash Acquisitions	-1.64B	-725B	-829B	-673B	-899B
Divestitures	-	-	-464M	-	-
Purchase / Sale of Intangible Assets	-138B	-174B	-226B	-186B	-177B
Sale (Purchase) of Real Estate Properties (Collected)	-	2.06B	-99.23B	64.93B	4.01B
Investment in Marketable and Equity Securities, Total	-10,571B	-6,059B	-969B	1,073B	-8,642B
Other Investing Activities, Total	66.3B	62.39B	8.72B	-127B	6.29B
Cash from Investing	-10,667B	-6,969B	-2,254B	-34.3B	-9,881B
Long-Term Debt Issued, Total	35,875B	26,284B	33,434B	41,068B	41,603B
Total Debt Issued	35,875B	26,284B	33,434B	41,068B	41,603B
Long-Term Debt Repaid, Total	-25,959B	-24,075B	-34,490B	-38,723B	-31,863B
Total Debt Repaid	-25,959B	-24,075B	-34,490B	-38,723B	-31,863B
Issuance of Common Stock	399B	818B	522B	1,202B	798B
Repurchase of Common Stock	-591B	-643B	-1,258B	-1,864B	-1,691B
Common Dividends Paid	-435B	-747B	-1,110B	-1,037B	-1,077B
Common & Preferred Stock Dividends Paid	-435B	-747B	-1,110B	-1,037B	-1,077B
Net Increase (Decrease) in Deposit Accounts - (CF)	23,830B	23,536B	15,176B	3,412B	13,840B
Other Financing Activities, Total	-213B	282B	41.66B	600B	-84.35B
Cash from Financing	32,906B	25,456B	12,316B	4,657B	21,525B
Foreign Exchange Rate Adjustments	967B	30.86B	-170B	1,643B	-229B
Net Change in Cash	-2,425B	13,606B	-3,663B	-3,275B	11,219B
Supplemental Items
Cash Interest Paid	3,017B	4,966B	10,627B	12,484B	12,411B
Cash Income Tax Paid (Refund)	566B	1,030B	1,540B	425B	709B
Net Debt Issued / Repaid	9,916B	2,209B	-1,056B	2,344B	9,740B

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	0.66	0.72	0.54	0.62	0.57
Return On Equity %	10.1	10.99	8.08	9.15	8.75
Return on Common Equity	10.31	11.17	7.86	8.9	8.48
Shareholders Value Added	-277B	-59.01B	-1,035B	-766B	-986B
Margin Analysis
SG&A Margin	45.16	43.24	44.36	36.86	49.64
Net Interest Income / Total Revenues %	82.78	88.37	94.56	80.2	95.51
EBT Excl. Non-Recurring Items Margin %	43.41	45.11	37.58	37.11	37.07
Income From Continuing Operations Margin %	31.86	33.17	27.65	27.66	32.4
Net Income Margin %	29.37	31.35	26.38	26.91	31.36
Net Avail. For Common Margin %	28.61	30.43	25	25.53	29.85
Normalized Net Income Margin	24.64	26.37	22.22	22.45	22.13
Asset quality
Nonperforming Loans / Total Loans %	0.35	0.4	0.49	0.67	0.77
Nonperforming Loans / Total Assets %	0.26	0.28	0.35	0.49	0.49
Nonperforming Assets / Total Assets %	0.26	0.28	0.35	0.49	0.49
NPAs / Loans and OREO	0.35	0.4	0.49	0.67	0.77
NPAs / Equity	4.01	4.33	5.25	7.11	7.83
Allowance for Credit Losses / Net Charge-offs %	436.65	680.38	389.78	441.45	224.88
Allowance for Credit Losses / Nonperforming Loans %	162.96	170.44	169.78	131.48	109.48
Allowance for Credit Losses / Total Loans %	0.57	0.69	0.83	0.89	0.84
Provision for Loan Losses / Net Charge-offs %	124.24	258.05	248.26	225.65	145.67
Capital And Funding
Total Average Common Equity / Total Average Assets %	5.78	5.89	6.18	6.42	6.22
Total Average Equity / Total Average Assets %	6.57	6.52	6.65	6.77	6.54
Total Equity + Allowance for Loan Losses / Total Loans %	8.44	9.16	9.67	9.89	10.14
Gross Loans / Total Deposits %	103.29	99.21	100.12	103.13	102.74
Net Loans / Total Deposits %	102.69	98.53	99.28	102.22	101.87
Tier 1 Capital Ratio %	13.29	13.62	14.08	14.2	14.83
Total Capital Ratio %	15.05	15.3	15.81	15.71	16.12
Core Tier 1 Capital Ratio	11.43	11.57	11.99	12.13	12.89
Tier 2 Capital Ratio	1.76	1.67	1.74	1.5	1.29
Coverage Ratio	162.96	170.44	169.78	131.48	109.48
Interbank Ratio	81.79	41.32	94.34	131.47	125.36
Fixed Charges Coverage
EBT + Interest on Borrowings / Interest on Borrowings	-	-	-	-	6.41
EBT + Interest Expense / Interest Expense	2.29	1.75	1.3	1.32	1.34
Growth Over Prior Year
Net Interest Income, 1 Yr. Growth %	18.87	21.41	1.43	2.38	3.46
Non Interest Income, 1 Yr. Growth %	35.65	-0.19	17.56	65.33	2.28
Provision For Loan Losses, 1 Yr. Growth %	-31.56	64.9	114.05	-9.43	22.52
Total Revenues, 1 Yr. Growth %	28.33	13.72	-5.22	20.71	-0.11
Earnings From Cont. Operations, 1 Yr. Growth %	85.27	18.4	-20.97	20.73	1.77
Net Income, 1 Yr. Growth %	97.97	21.4	-20.22	23.13	1.24
Normalized Net Income, 1 Yr. Growth %	89.45	21.71	-20.14	21.94	-14.32
Diluted EPS Before Extra, 1 Yr. Growth %	99.8	20.4	-22.94	22.27	2.65
Dividend Per Share, 1 Yr. Growth %	150	25.56	-11.5	20	13.33
Gross Loans, 1 Yr. Growth %	11.47	3.37	5.54	5.77	2.24
Allowance For Loan Losses, 1 Yr. Growth %	-1.14	23.72	27.46	12.86	-3.32
Net Loans, 1 Yr. Growth %	11.56	3.25	5.38	5.71	2.29
Non Performing Loans, 1 Yr. Growth %	-19.32	18.28	27.95	45.73	16.11
Non Performing Assets, 1 Yr. Growth %	-19.32	18.28	27.95	45.73	16.11
Total Assets, 1 Yr. Growth %	12.05	7.44	3.65	5.57	14.4
Total Deposits, 1 Yr Growth %	9.06	7.61	4.58	2.68	2.63
Tangible Book Value, 1 Yr. Growth %	12.43	11.32	9.91	7.66	6.04
Common Equity, 1 Yr. Growth %	12.1	11.3	10.1	7.67	5.63
Total Equity, 1 Yr. Growth %	7.95	9.63	5.6	7.48	5.47
Compound Annual Growth Rate Over Two Years
Net Interest Income, 2 Yr. CAGR %	10.25	20.13	10.97	1.9	2.92
Non Interest Income, 2 Yr. CAGR %	28.76	16.36	8.32	39.42	2.85
Provision For Loan Losses, 2 Yr. CAGR %	19.77	6.24	87.88	39.24	5.34
Total Revenues, 2 Yr. CAGR %	13.29	20.8	3.82	6.96	2.41
Earnings From Cont. Operations, 2 Yr. CAGR %	17.38	48.11	-3.27	-2.32	10.84
Net Income, 2 Yr. CAGR %	17.57	55.02	-1.59	-0.89	11.65
Normalized Net Income, 2 Yr. CAGR %	18.21	51.85	-1.41	-1.32	2.21
Diluted EPS Before Extra, 2 Yr. CAGR %	13.03	55.1	-3.68	-2.93	12.03
Dividend Per Share, 2 Yr. CAGR %	13.39	77.17	5.41	3.05	16.62
Gross Loans, 2 Yr. CAGR %	11.6	7.34	4.45	5.65	3.99
Allowance For Loan Losses, 2 Yr. CAGR %	9.45	10.59	25.57	19.94	4.46
Net Loans, 2 Yr. CAGR %	11.62	7.32	4.31	5.55	3.99
Non Performing Loans, 2 Yr. CAGR %	-8.61	-2.31	23.02	36.55	30.08
Non Performing Assets, 2 Yr. CAGR %	-8.61	-2.31	23.02	36.55	30.08
Total Assets, 2 Yr. CAGR %	11.15	9.72	5.53	4.61	9.9
Total Deposits, 2 Yr CAGR %	9.59	8.34	6.09	3.63	2.66
Tangible Book Value, 2 Yr. CAGR %	9.97	11.88	10.61	8.78	6.85
Common Equity, 2 Yr. CAGR %	9.61	11.7	10.7	8.88	6.65
Total Equity, 2 Yr. CAGR %	6.38	8.78	7.59	6.53	6.47
Compound Annual Growth Rate Over Three Years
Net Interest Income, 3 Yr. CAGR %	8.31	13.85	13.54	8.03	2.42
Non Interest Income, 3 Yr. CAGR %	12.51	18.28	16.76	24.72	7.54
Provision For Loan Losses, 3 Yr. CAGR %	17.66	33.24	34.18	47.32	33.43
Total Revenues, 3 Yr. CAGR %	8.74	13.43	11.42	9.17	-0.2
Earnings From Cont. Operations, 3 Yr. CAGR %	11.02	17.72	20.13	4.15	-0.98
Net Income, 3 Yr. CAGR %	8.37	18.83	24.23	6.04	-0.18
Normalized Net Income, 3 Yr. CAGR %	7.79	19.36	22.57	5.83	-5.86
Diluted EPS Before Extra, 3 Yr. CAGR %	7.59	15.43	22.84	4.29	-1.1
Dividend Per Share, 3 Yr. CAGR %	11.46	17.31	40.57	10.06	6.37
Gross Loans, 3 Yr. CAGR %	9.38	8.79	6.74	4.89	4.5
Allowance For Loan Losses, 3 Yr. CAGR %	2	14.01	15.95	21.18	11.62
Net Loans, 3 Yr. CAGR %	9.43	8.75	6.67	4.78	4.45
Non Performing Loans, 3 Yr. CAGR %	-11.9	-0.41	6.88	30.17	29.37
Non Performing Assets, 3 Yr. CAGR %	-11.9	-0.41	6.88	30.17	29.37
Total Assets, 3 Yr. CAGR %	9.52	9.9	7.66	5.54	7.77
Total Deposits, 3 Yr CAGR %	8.53	8.93	7.07	4.94	3.29
Tangible Book Value, 3 Yr. CAGR %	5.72	10.42	11.22	9.62	7.86
Common Equity, 3 Yr. CAGR %	5.93	10.17	11.16	9.68	7.79
Total Equity, 3 Yr. CAGR %	9.53	7.45	7.71	7.55	6.18
Compound Annual Growth Rate Over Five Years
Net Interest Income, 5 Yr. CAGR %	6.99	10.62	9.36	8.91	9.17
Non Interest Income, 5 Yr. CAGR %	14.35	12.18	10.82	26.32	10.98
Provision For Loan Losses, 5 Yr. CAGR %	-8.44	2.43	41.88	35.61	21.8
Total Revenues, 5 Yr. CAGR %	10.21	11.89	6.74	10.8	7.73
Earnings From Cont. Operations, 5 Yr. CAGR %	17.05	16.79	5.07	9.25	16.33
Net Income, 5 Yr. CAGR %	15.46	15.75	4.27	10.51	19.04
Normalized Net Income, 5 Yr. CAGR %	17.89	17.1	4.01	10.62	13.98
Diluted EPS Before Extra, 5 Yr. CAGR %	17.3	15.96	2.93	7.7	18.4
Dividend Per Share, 5 Yr. CAGR %	17.61	13.5	9	11.38	30.45
Gross Loans, 5 Yr. CAGR %	7.53	7.5	7.38	7.52	5.63
Allowance For Loan Losses, 5 Yr. CAGR %	0.38	5.69	10.84	16.35	11.21
Net Loans, 5 Yr. CAGR %	7.58	7.51	7.35	7.46	5.59
Non Performing Loans, 5 Yr. CAGR %	-14.63	-9.35	0.69	13	15.62
Non Performing Assets, 5 Yr. CAGR %	-14.67	-9.35	0.69	13	15.62
Total Assets, 5 Yr. CAGR %	7.56	8.72	7.9	7.75	8.55
Total Deposits, 5 Yr CAGR %	7.54	7.83	7.55	6.78	5.28
Tangible Book Value, 5 Yr. CAGR %	4.74	6.97	7.65	9.76	9.45
Common Equity, 5 Yr. CAGR %	4.86	7.15	7.81	9.65	9.33
Total Equity, 5 Yr. CAGR %	7.02	8.99	8.75	7.08	7.21