Cash flow AP Moller Maersk

Equities

MAERSK B

DK0010244508

Marine Freight & Logistics

Market Closed - Nasdaq Copenhagen Other stock markets 11:20:00 2025-12-09 am EST			5-day change	1st Jan Change
13,640.00 ^DKK	+1.94%		+2.10%	+14.57%

Dec. 09	Citigroup Raises Price Target for A.P. Møller-Maersk to 14,929 Danish Kroner, Maintains Neutral Rating	FW
Dec. 08	Brazil court recommends two-stage auction of mega Santos port terminal in blow to Maersk	RE

689c4c10bf55ea72e7e2edc898.GVPxq4H2tfld6V-d0WZYb_q8Ep3JxaBNt-G8wHz8d8Y.ejiQ4O2095w4iAzHviVhLsPuIvm-qZZ70ZP2jRSLEa9XZbWa7YDllwyNPA

Published financial data: AP MOLLER MAERSK

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	39.74B	61.79B	81.53B	51.06B	55.48B
Total Revenues	39.74B	61.79B	81.53B	51.06B	55.48B
Cost of Goods Sold, Total	31.68B	37.74B	44.8B	41.43B	43.3B
Gross Profit	8.06B	24.05B	36.73B	9.64B	12.18B
Exploration / Drilling Costs, Total	-	-	-	-	-
Depreciation & Amortization - (IS)	4.44B	4.59B	5.96B	6.24B	6.18B
Other Operating Expenses, Total	4.44B	4.59B	5.96B	6.24B	6.18B
Operating Income	3.62B	19.46B	30.76B	3.4B	6B
Interest Expense, Total	-732M	-900M	-995M	-792M	-929M
Interest And Investment Income	64M	53M	436M	1.25B	1.13B
Net Interest Expenses	-668M	-847M	-559M	455M	205M
Income (Loss) On Equity Invest.	299M	486M	132M	435M	369M
Currency Exchange Gains (Loss)	-41M	-153M	-266M	-33M	124M
Other Non Operating Income (Expenses)	153M	87M	362M	50M	3M
EBT, Excl. Unusual Items	3.36B	19.03B	30.43B	4.31B	6.7B
Restructuring Charges	-120M	-1M	-43M	-148M	-73M
Merger & Related Restructuring Charges	-	-12M	-36M	-	-
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-	-	8M
Gain (Loss) On Sale Of Assets	202M	96M	101M	523M	222M
Asset Writedown	-101M	-352M	-222M	-377M	-42M
Other Unusual Items	-33M	-34M	-	56M	-2M
EBT, Incl. Unusual Items	3.31B	18.73B	30.23B	4.36B	6.82B
Income Tax Expense	407M	697M	910M	454M	584M
Earnings From Continuing Operations	2.9B	18.03B	29.32B	3.91B	6.23B
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	2.9B	18.03B	29.32B	3.91B	6.23B
Minority Interest	-50M	-91M	-123M	-86M	-123M
Net Income - (IS)	2.85B	17.94B	29.2B	3.82B	6.11B
Net Income to Common Incl Extra Items	2.85B	17.94B	29.2B	3.82B	6.11B
Net Income to Common Excl. Extra Items	2.85B	17.94B	29.2B	3.82B	6.11B
Per Share Items
Net EPS - Basic	145.18	940.85	1.6K	226.89	387.39
Basic EPS - Continuing Operations	145.18	940.85	1.6K	226.89	387.39
Basic Weighted Average Shares Outstanding	19.63M	19.07M	18.25M	16.85M	15.77M
Net EPS - Diluted	145	938	1.6K	226.89	387
Diluted EPS - Continuing Operations	145	938	1.6K	226.89	387
Diluted Weighted Average Shares Outstanding	19.66M	19.13M	18.31M	16.87M	15.8M
Normalized Basic EPS	104.4	619.01	1.04K	154.73	257.86
Normalized Diluted EPS	104.27	617.06	1.03K	154.47	257.41
Dividend Per Share	55	381	287.36	76.37	155.48
Payout Ratio	15.09	5.67	23.45	284.56	21.82
American Depositary Receipts Ratio (ADR)	0	0	0	0	0
Supplemental Items
EBITDA	6.58B	22.07B	33.64B	6.39B	9.07B
EBITA	3.85B	19.74B	31.13B	3.78B	6.4B
EBIT	3.62B	19.46B	30.76B	3.4B	6B
EBITDAR	7.88B	23.69B	35.18B	7.77B	10.74B
Effective Tax Rate - (Ratio)	12.31	3.72	3.01	10.41	8.57
Total Current Taxes	259M	669M	803M	361M	401M
Total Deferred Taxes	54M	-110M	-93M	-42M	49M
Normalized Net Income	2.05B	11.8B	18.9B	2.61B	4.07B
Interest Capitalized	7M	5M	49M	133M	105M
Interest on Long-Term Debt	468M	459M	518M	563M	611M
Non-Cash Pension Expense	29M	21M	35M	63M	32M
Supplemental Operating Expense Items
Exploration/Drilling Costs	-	-	-	-	-
Net Rental Expense, Total	1.3B	1.62B	1.54B	1.38B	1.68B
Imputed Operating Lease Interest Expense	478M	764M	830M	671M	886M
Imputed Operating Lease Depreciation	822M	856M	709M	709M	790M
Stock-Based Comp., COGS (Total)	2M	3M	8M	2M	3M
Stock-Based Comp., Other (Total)	9M	14M	18M	4M	7M
Total Stock-Based Compensation	11M	17M	26M	6M	10M

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	5.86B	11.83B	10.06B	6.7B	6.58B
Short Term Investments	1M	5B	18.59B	12.84B	17.46B
Total Cash And Short Term Investments	5.87B	16.84B	28.65B	19.54B	24.04B
Accounts Receivable, Total	3.63B	5.4B	6.97B	4.88B	5.85B
Other Receivables	1.11B	995M	1.32B	1.74B	1.97B
Notes Receivable	91M	131M	-	-	-
Total Receivables	4.83B	6.53B	8.3B	6.62B	7.82B
Inventory	1.05B	1.46B	1.6B	1.66B	1.6B
Prepaid Expenses	464M	542M	1.24B	1.27B	566M
Other Current Assets, Total	525M	439M	267M	1.93B	50M
Total Current Assets	12.74B	25.8B	40.06B	31.02B	34.07B
Gross Property Plant And Equipment	61.65B	66.83B	70.17B	65.21B	68.83B
Accumulated Depreciation	-26.84B	-29.62B	-31.01B	-28.48B	-29.98B
Net Property Plant And Equipment	34.8B	37.21B	39.16B	36.73B	38.85B
Long-term Investments	2.32B	2.74B	2.4B	2.15B	2.1B
Goodwill	968M	1.56B	5.2B	5.16B	5.13B
Other Intangibles, Total	4.18B	4.21B	5.58B	4.96B	4.69B
Loans Receivable Long-Term	136M	12M	25M	112M	119M
Deferred Tax Assets Long-Term	249M	356M	399M	343M	365M
Other Long-Term Assets, Total	729M	384M	852M	1.62B	2.36B
Total Assets	56.12B	72.27B	93.68B	82.1B	87.7B
Liabilities
Accounts Payable, Total	5.16B	6.24B	6.8B	6.4B	6.7B
Current Portion of Long-Term Debt	758M	469M	255M	197M	526M
Current Portion of Leases	1.39B	2.4B	3.03B	2.65B	2.68B
Current Income Taxes Payable	305M	424M	569M	442M	621M
Unearned Revenue Current, Total	121M	110M	102M	90M	748M
Other Current Liabilities	2.32B	2.45B	2.56B	2.61B	2.65B
Total Current Liabilities	10.05B	12.09B	13.32B	12.39B	13.92B
Long-Term Debt	5.87B	4.32B	3.77B	4.17B	4.54B
Long-Term Leases	7.36B	8.15B	8.58B	7.8B	8.73B
Pension & Other Post Retirement Benefits	297M	215M	191M	191M	179M
Deferred Tax Liability Non Current	525M	520M	883M	766M	834M
Other Non Current Liabilities	1.16B	1.39B	1.9B	1.7B	1.55B
Total Liabilities	25.26B	26.68B	28.65B	27.01B	29.75B
Common Stock, Total	3.63B	3.51B	3.39B	3.19B	2.87B
Retained Earnings	26.7B	41.79B	61.65B	51.82B	55.29B
Comprehensive Income and Other	-480M	-792M	-1.05B	-978M	-1.24B
Total Common Equity	29.85B	44.51B	63.99B	54.03B	56.92B
Minority Interest	1B	1.08B	1.04B	1.06B	1.03B
Total Equity	30.85B	45.59B	65.03B	55.09B	57.95B
Total Liabilities And Equity	56.12B	72.27B	93.68B	82.1B	87.7B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	19.41M	18.71M	17.62M	15.98M	15.71M
ECS Total Common Shares Outstanding	19.41M	18.71M	17.62M	15.98M	15.71M
Book Value / Share	1.54K	2.38K	3.63K	3.38K	3.62K
Tangible Book Value	24.7B	38.74B	53.21B	43.91B	47.09B
Tangible Book Value Per Share	1.27K	2.07K	3.02K	2.75K	3K
Total Debt	15.37B	15.34B	15.64B	14.81B	16.48B
Net Debt	9.51B	-1.5B	-13.01B	-4.73B	-7.56B
Debt Equivalent of Unfunded Proj. Benefit Obligation	-8M	-15M	-9M	51M	47M
Debt Equivalent Oper. Leases	10.4B	12.96B	12.31B	11.04B	13.41B
Minority Interest, Total (Incl. Fin. Div)	1B	1.08B	1.04B	1.06B	1.03B
Equity Method Investments, Total	2.21B	2.42B	2.02B	1.75B	1.74B
Account Code - Inventory Valuation	5	5	5	5	5
Machinery, Total	44.92B	47.8B	48.7B	42.96B	44.89B
Full Time Employees	80K	95K	110K	100K	87.91K
Accumulated Allowance for Doubtful Accounts (Supple)	170M	205M	265M	226M	265M
Order Backlog	-	-	-	-	-

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	2.85B	17.94B	29.2B	3.82B	6.11B
Depreciation & Amortization - CF	4.14B	4.32B	5.6B	5.86B	5.78B
Amortization of Goodwill and Intangible Assets - (CF)	233M	277M	365M	382M	395M
Depreciation & Amortization, Total	4.38B	4.59B	5.96B	6.24B	6.18B
(Gain) Loss From Sale Of Asset	-202M	-96M	-101M	-523M	-222M
Asset Writedown & Restructuring Costs	101M	352M	226M	377M	42M
(Income) Loss On Equity Investments - (CF)	-299M	-486M	-132M	-435M	-369M
Net Cash From Discontinued Operations	62M	-	-	-	-
Other Operating Activities, Total	1.02B	1.21B	971M	-403M	-16M
Change In Accounts Receivable	-115M	-1.91B	-1.02B	1.87B	-754M
Change in Other Net Operating Assets	34M	414M	-628M	-1.3B	440M
Cash from Operations	7.83B	22.02B	34.48B	9.64B	11.41B
Capital Expenditure	-1.32B	-2.98B	-4.16B	-3.65B	-4.2B
Sale of Property, Plant, and Equipment	435M	205M	303M	601M	466M
Cash Acquisitions	-425M	-815M	-4.77B	-140M	-8M
Divestitures	36M	3M	2M	953M	28M
Investment in Marketable and Equity Securities, Total	75M	-5.04B	-13.31B	6B	-4.58B
Other Investing Activities, Total	177M	282M	327M	305M	371M
Cash from Investing	-1.02B	-8.34B	-21.62B	4.08B	-7.92B
Long-Term Debt Issued, Total	1.3B	563M	83M	845M	2.17B
Total Debt Issued	1.3B	563M	83M	845M	2.17B
Long-Term Debt Repaid, Total	-4.87B	-4.78B	-3.88B	-3.89B	-3.76B
Total Debt Repaid	-4.87B	-4.78B	-3.88B	-3.89B	-3.76B
Issuance of Common Stock	30M	22M	31M	24M	9M
Repurchase of Common Stock	-806M	-1.96B	-2.74B	-3.12B	-556M
Common Dividends Paid	-430M	-1.02B	-6.85B	-10.88B	-1.33B
Common & Preferred Stock Dividends Paid	-430M	-1.02B	-6.85B	-10.88B	-1.33B
Special Dividend Paid	-	-	-	-	-
Other Financing Activities, Total	-842M	-736M	-784M	208M	-31M
Cash from Financing	-5.62B	-7.9B	-14.14B	-16.8B	-3.5B
Foreign Exchange Rate Adjustments	-80M	-79M	-249M	-223M	-170M
Miscellaneous Cash Flow Adjustments	-	-	-	-	-
Net Change in Cash	1.11B	5.7B	-1.53B	-3.31B	-187M
Supplemental Items
Cash Interest Paid	852M	774M	989M	796M	966M
Cash Income Tax Paid (Refund)	424M	582M	801M	681M	658M
Levered Free Cash Flow	5B	12.46B	18.79B	3.67B	7.77B
Unlevered Free Cash Flow	5.46B	13.02B	19.41B	4.17B	8.35B
Change In Net Working Capital	-133M	776M	1.64B	555M	-2.61B
Net Debt Issued / Repaid	-3.57B	-4.21B	-3.8B	-3.04B	-1.59B

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	4.05	18.95	23.17	2.42	4.41
Return on Total Capital	4.92	22.7	27.16	2.82	5.2
Return On Equity %	9.72	47.18	53.01	6.51	11.03
Return on Common Equity	9.84	48.26	53.82	6.48	11.01
Margin Analysis
Gross Profit Margin %	20.27	38.93	45.05	18.88	21.95
EBITDA Margin %	16.56	35.73	41.27	12.51	16.34
EBITA Margin %	9.69	31.94	38.18	7.41	11.53
EBIT Margin %	9.1	31.5	37.73	6.66	10.82
Income From Continuing Operations Margin %	7.3	29.19	35.96	7.65	11.23
Net Income Margin %	7.17	29.04	35.81	7.48	11.01
Net Avail. For Common Margin %	7.17	29.04	35.81	7.48	11.01
Normalized Net Income Margin	5.16	19.11	23.18	5.1	7.33
Levered Free Cash Flow Margin	12.59	20.16	23.05	7.19	14
Unlevered Free Cash Flow Margin	13.74	21.07	23.81	8.16	15.04
Asset Turnover
Asset Turnover	0.71	0.96	0.98	0.58	0.65
Fixed Assets Turnover	1.12	1.72	2.14	1.35	1.47
Receivables Turnover (Average Receivables)	11.09	13.67	13.18	8.62	9.9
Inventory Turnover (Average Inventory)	25.56	30.12	29.27	25.4	26.57
Short Term Liquidity
Current Ratio	1.27	2.13	3.01	2.5	2.45
Quick Ratio	1.06	1.92	2.77	2.11	2.29
Operating Cash Flow to Current Liabilities	0.78	1.82	2.59	0.78	0.82
Days Sales Outstanding (Average Receivables)	32.99	26.69	27.7	42.36	36.97
Days Outstanding Inventory (Average Inventory)	14.32	12.12	12.47	14.37	13.77
Average Days Payable Outstanding	62.69	54.53	52.96	58.1	55.43
Cash Conversion Cycle (Average Days)	-15.38	-15.72	-12.8	-1.37	-4.69
Long Term Solvency
Total Debt/Equity	49.82	33.64	24.05	26.89	28.43
Total Debt / Total Capital	33.26	25.17	19.39	21.19	22.14
LT Debt/Equity	42.86	27.35	19	21.72	22.9
Long-Term Debt / Total Capital	28.61	20.47	15.32	17.12	17.83
Total Liabilities / Total Assets	45.02	36.92	30.58	32.9	33.92
EBIT / Interest Expense	4.94	21.62	30.92	4.29	6.46
EBITDA / Interest Expense	10.92	26.72	36.91	12.17	13.11
(EBITDA - Capex) / Interest Expense	9.11	23.42	32.72	7.57	8.59
Total Debt / EBITDA	1.92	0.64	0.43	1.54	1.35
Net Debt / EBITDA	1.19	-0.06	-0.35	-0.49	-0.62
Total Debt / (EBITDA - Capex)	2.3	0.73	0.48	2.47	2.07
Net Debt / (EBITDA - Capex)	1.42	-0.07	-0.4	-0.79	-0.95
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	2.19	55.48	31.95	-37.37	8.65
Gross Profit, 1 Yr. Growth %	37.66	198.56	52.69	-73.75	26.36
EBITDA, 1 Yr. Growth %	47.67	235.47	52.35	-81.01	41.9
EBITA, 1 Yr. Growth %	110.44	412.78	57.63	-87.85	69.1
EBIT, 1 Yr. Growth %	121.98	438.16	58	-88.95	76.48
Earnings From Cont. Operations, 1 Yr. Growth %	469.74	521.83	62.6	-86.67	59.47
Net Income, 1 Yr. Growth %	-3.49K	529.54	62.74	-86.91	59.84
Normalized Net Income, 1 Yr. Growth %	227.9	476.01	59.99	-86.21	55.78
Diluted EPS Before Extra, 1 Yr. Growth %	535.08	546.9	70.04	-85.78	70.57
Accounts Receivable, 1 Yr. Growth %	2.92	48.68	29.02	-29.98	9.14
Inventory, 1 Yr. Growth %	-26.64	38.89	10.09	3.37	-3.44
Net Property, Plant and Equip., 1 Yr. Growth %	-3.26	6.91	5.25	-6.21	5.77
Total Assets, 1 Yr. Growth %	1.3	28.79	29.62	-12.36	6.2
Tangible Book Value, 1 Yr. Growth %	3.46	56.81	37.34	-17.48	7.26
Common Equity, 1 Yr. Growth %	6.24	49.11	43.77	-15.57	5.34
Cash From Operations, 1 Yr. Growth %	41.12	181.32	56.55	-72.03	18.3
Capital Expenditures, 1 Yr. Growth %	-35.04	125.11	39.89	-12.42	15.22
Levered Free Cash Flow, 1 Yr. Growth %	-26.47	149.02	50.77	-80.45	111.06
Unlevered Free Cash Flow, 1 Yr. Growth %	-26	138.45	49.03	-78.53	100.24
Dividend Per Share, 1 Yr. Growth %	150	592.73	-24.58	-73.42	103.58
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	0.58	26.05	43.23	-9.09	-17.51
Gross Profit, 2 Yr. CAGR %	47.54	102.73	113.51	-36.69	-42.41
EBITDA, 2 Yr. CAGR %	33.34	122.57	126.12	-46.21	-48.09
EBITA, 2 Yr. CAGR %	122.28	228.5	184.38	-56.23	-54.67
EBIT, 2 Yr. CAGR %	144.48	245.63	191.67	-58.21	-55.83
Earnings From Cont. Operations, 2 Yr. CAGR %	123.99	495.22	217.97	-53.45	-53.9
Net Income, 2 Yr. CAGR %	-4.99	1.36K	220.08	-53.85	-54.26
Normalized Net Income, 2 Yr. CAGR %	244.18	334.6	203.65	-53.02	-53.61
Diluted EPS Before Extra, 2 Yr. CAGR %	118.59	540.96	231.66	-50.82	-50.74
Accounts Receivable, 2 Yr. CAGR %	-2.4	23.7	38.5	-4.95	-8.4
Inventory, 2 Yr. CAGR %	-1.12	0.94	23.66	6.67	-0.09
Net Property, Plant and Equip., 2 Yr. CAGR %	5.78	1.7	6.07	-0.65	-0.4
Total Assets, 2 Yr. CAGR %	-0.45	14.22	29.2	6.58	-3.25
Tangible Book Value, 2 Yr. CAGR %	-6.62	27.37	46.75	6.46	-5.92
Common Equity, 2 Yr. CAGR %	-4.32	25.86	46.42	10.18	-5.69
Cash From Operations, 2 Yr. CAGR %	4.31	99.25	109.86	-33.83	-42.48
Capital Expenditures, 2 Yr. CAGR %	-35.92	20.93	77.45	10.69	0.46
Levered Free Cash Flow, 2 Yr. CAGR %	-9.29	35.31	93.81	-45.71	-35.71
Unlevered Free Cash Flow, 2 Yr. CAGR %	-9.03	32.84	88.56	-43.43	-34.43
Dividend Per Share, 2 Yr. CAGR %	54.64	316.15	128.58	-55.23	-26.44
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	8.7	16.3	27.98	8.72	-3.52
Gross Profit, 3 Yr. CAGR %	31.72	86.61	84.45	6.16	-20.29
EBITDA, 3 Yr. CAGR %	23.13	81.35	96.18	-0.98	-25.68
EBITA, 3 Yr. CAGR %	49.54	193.71	157.22	-0.57	-31.32
EBIT, 3 Yr. CAGR %	46.46	218.03	166.3	-2.02	-32.45
Earnings From Cont. Operations, 3 Yr. CAGR %	146.34	214.81	286.21	10.46	-29.82
Net Income, 3 Yr. CAGR %	33.24	78.46	603.11	10.28	-30.17
Normalized Net Income, 3 Yr. CAGR %	94.53	308.63	211.53	8.35	-29.91
Diluted EPS Before Extra, 3 Yr. CAGR %	133.95	213.83	311.85	16.1	-25.56
Accounts Receivable, 3 Yr. CAGR %	-2.02	12.3	25.45	10.33	2.68
Inventory, 3 Yr. CAGR %	2.5	10.74	3.9	16.48	3.19
Net Property, Plant and Equip., 3 Yr. CAGR %	3.85	6.15	2.87	1.81	1.45
Total Assets, 3 Yr. CAGR %	-3.9	8.47	19.14	13.52	6.66
Tangible Book Value, 3 Yr. CAGR %	-1.99	10.99	30.61	21.13	6.73
Common Equity, 3 Yr. CAGR %	-0.83	10.93	31.57	21.87	8.54
Cash From Operations, 3 Yr. CAGR %	21.5	45.19	83.86	7.2	-19.69
Capital Expenditures, 3 Yr. CAGR %	-28.38	-2.58	26.94	40.24	12.18
Levered Free Cash Flow, 3 Yr. CAGR %	-25.76	27.01	40.3	-9.78	-14.59
Unlevered Free Cash Flow, 3 Yr. CAGR %	-22.69	25.43	38.05	-8.6	-13.79
Dividend Per Share, 3 Yr. CAGR %	31.84	154.92	135.5	11.56	-25.83
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-0.28	17.78	21.38	5.39	7.36
Gross Profit, 5 Yr. CAGR %	-3.17	57.7	59.79	21.1	15.79
EBITDA, 5 Yr. CAGR %	-6.16	55.02	57.02	11.54	15.26
EBITA, 5 Yr. CAGR %	-2.62	622.86	93.38	37.17	28.46
EBIT, 5 Yr. CAGR %	-3.23	620.82	92.92	41.24	29.8
Earnings From Cont. Operations, 5 Yr. CAGR %	25.68	107.48	172.82	46.56	65.04
Net Income, 5 Yr. CAGR %	29.22	56.05	89.18	3.9	135.69
Normalized Net Income, 5 Yr. CAGR %	-3.42	101.39	132.46	72.03	45.43
Diluted EPS Before Extra, 5 Yr. CAGR %	31.46	106.47	169	49.53	76.13
Accounts Receivable, 5 Yr. CAGR %	0.89	7.21	12.53	5.05	10.62
Inventory, 5 Yr. CAGR %	6.08	11.07	10.49	9.09	2.28
Net Property, Plant and Equip., 5 Yr. CAGR %	-4.58	-2.16	4.74	3.38	1.55
Total Assets, 5 Yr. CAGR %	-2.1	3.41	8.18	7.71	9.62
Tangible Book Value, 5 Yr. CAGR %	-5.72	6.99	15.18	9.16	14.55
Common Equity, 5 Yr. CAGR %	-3.18	7.32	15.89	10.63	15.16
Cash From Operations, 5 Yr. CAGR %	-0.36	65.62	51.19	6.03	15.51
Capital Expenditures, 5 Yr. CAGR %	-28.62	8.29	2.95	2.52	15.6
Levered Free Cash Flow, 5 Yr. CAGR %	-4.13	180	8.97	-9.59	2.68
Unlevered Free Cash Flow, 5 Yr. CAGR %	-3.08	115.12	10.44	-8.77	2.5
Dividend Per Share, 5 Yr. CAGR %	4.56	78.54	64.3	27.13	47.86