Cash flow Computacenter plc

Stocks

CCC

GB00BV9FP302

IT Services & Consulting

Market Closed - London S.E. Other stock markets 11:35:22 2026-06-15 am EDT			5-day change	1st Jan Change
4,144.00 ^GBX	-0.53%		-5.22%	+41.43%

Jun. 04	CMC profit jumps; Hg increases investment in HgT	AN
May. 29	Deutsche Bank cuts Wickes, Dunelm, Currys	AN

46b671dd1b3d9ed6d.ENi026y_PfItqEXDdWcMmp6XXiXu2L0Z1bTf6mL4he0.dInO6c_3UsV44SS3IF5m4_P0P1fdh_t-kfyUsBKR7alA9eyP1fUIy0fMEA

Published financial data: COMPUTACENTER PLC

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	6.73B	6.47B	6.92B	6.96B	9.19B
Total Revenues	6.73B	6.47B	6.92B	6.96B	9.19B
Cost of Goods Sold, Total	5.86B	5.52B	5.88B	5.93B	8.05B
Gross Profit	868M	947M	1.04B	1.04B	1.14B
Selling General & Admin Expenses, Total	613M	689M	783M	799M	880M
Provision for Bad Debts	600K	-1.1M	-	-	-
Amortization of Goodwill and Intangible Assets - (IS)	-	-	-	-	-
Other Operating Expenses, Total	614M	688M	783M	799M	880M
Operating Income	254M	259M	261M	236M	265M
Interest Expense, Total	-7.5M	-9.8M	-10.5M	-7.2M	-14.1M
Interest And Investment Income	300K	2.4M	13.8M	14.5M	12.4M
Net Interest Expenses	-7.2M	-7.4M	3.3M	7.3M	-1.7M
Other Non Operating Income (Expenses)	-	-	-	-	-1M
EBT, Excl. Unusual Items	247M	252M	264M	243M	262M
Restructuring Charges	-	-	-	-	-
Merger & Related Restructuring Charges	-	-	-	-	-3.2M
Impairment of Goodwill	-	-	-	-	-11.9M
Gain (Loss) On Sale Of Assets	-	-	-	-	-
Asset Writedown	-	-	-	-	-8.3M
Other Unusual Items	1.1M	-2.6M	8.1M	1.2M	-
EBT, Incl. Unusual Items	248M	249M	272M	245M	238M
Income Tax Expense	61.5M	64.8M	72.7M	72.7M	81.4M
Earnings From Continuing Operations	186M	184M	199M	172M	157M
Net Income to Company	186M	184M	199M	172M	157M
Minority Interest	-1.2M	-1.4M	-1.8M	-1.1M	-3.4M
Net Income - (IS)	185M	183M	198M	171M	154M
Net Income to Common Incl Extra Items	185M	183M	198M	171M	154M
Net Income to Common Excl. Extra Items	185M	183M	198M	171M	154M
Per Share Items
Net EPS - Basic	1.64	1.62	1.75	1.54	1.47
Basic EPS - Continuing Operations	1.64	1.62	1.75	1.54	1.47
Basic Weighted Average Shares Outstanding	113M	113M	113M	111M	105M
Net EPS - Diluted	1.61	1.59	1.73	1.53	1.46
Diluted EPS - Continuing Operations	1.61	1.59	1.73	1.53	1.46
Diluted Weighted Average Shares Outstanding	115M	115M	114M	112M	106M
Normalized Basic EPS	1.35	1.38	1.45	1.37	1.53
Normalized Diluted EPS	1.33	1.36	1.43	1.35	1.52
Dividend Per Share	0.66	0.68	0.7	0.71	0.75
Payout Ratio	33.68	44.04	39.12	46.19	48.54
American Depositary Receipts Ratio (ADR)	2	2	2	2	2
Supplemental Items
EBITDA	286M	291M	292M	268M	297M
EBITA	262M	270M	272M	247M	275M
EBIT	254M	259M	261M	236M	265M
EBITDAR	-	-	-	-	299M
Effective Tax Rate - (Ratio)	24.8	26.02	26.72	29.72	34.13
Current Domestic Taxes	-	-	-	-	-
Current Foreign Taxes	-	-	-	-	-
Total Current Taxes	69.1M	58.8M	79.7M	70.7M	76.4M
Total Deferred Taxes	-7.6M	6M	-7M	2M	5M
Normalized Net Income	153M	156M	163M	151M	160M
Interest on Long-Term Debt	5.2M	4.9M	4.7M	5.8M	9.3M
Non-Cash Pension Expense	100K	200K	800K	800K	800K
Supplemental Operating Expense Items
General and Administrative Expenses	613M	689M	783M	799M	880M
Net Rental Expense, Total	-	-	-	-	2M
Imputed Operating Lease Interest Expense	-	-	-	-	1.33M
Imputed Operating Lease Depreciation	-	-	-	-	670K
Stock-Based Comp., Other (Total)	10.6M	8.6M	7.7M	7.1M	9M
Total Stock-Based Compensation	10.6M	8.6M	7.7M	7.1M	9M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	273M	275M	471M	490M	628M
Short Term Investments	12M	-	-	-	-
Trading Asset Securities, Total	-	-	-	5.9M	600K
Total Cash And Short Term Investments	285M	275M	471M	496M	629M
Accounts Receivable, Total	1.39B	1.8B	1.63B	1.78B	2.12B
Other Receivables	44.2M	60.9M	33M	47.1M	73.1M
Total Receivables	1.43B	1.86B	1.66B	1.82B	2.2B
Inventory	341M	418M	216M	307M	483M
Prepaid Expenses	103M	130M	140M	163M	150M
Other Current Assets, Total	3.6M	7.5M	2.5M	2.3M	4.6M
Total Current Assets	2.17B	2.69B	2.49B	2.79B	3.46B
Gross Property Plant And Equipment	498M	491M	487M	511M	589M
Accumulated Depreciation	-270M	-277M	-286M	-301M	-337M
Net Property Plant And Equipment	228M	214M	201M	210M	252M
Long-term Investments	100K	100K	100K	100K	100K
Goodwill	156M	179M	175M	174M	157M
Other Intangibles, Total	118M	163M	148M	143M	128M
Accounts Receivable Long-Term	-	-	21.1M	32.7M	52.8M
Deferred Tax Assets Long-Term	30.2M	11.3M	11.6M	6.3M	5.3M
Other Long-Term Assets, Total	16.6M	19.4M	10.3M	7.7M	7.1M
Total Assets	2.71B	3.28B	3.06B	3.37B	4.06B
Liabilities
Accounts Payable, Total	989M	1.32B	1.19B	1.64B	1.97B
Accrued Expenses, Total	-	430M	414M	358M	448M
Short-term Borrowings	21.7M	10.7M	-	-	-
Current Portion of Long-Term Debt	5.4M	7.5M	4.8M	4.1M	5.7M
Current Portion of Leases	43M	36.9M	37.3M	36.3M	43.9M
Current Income Taxes Payable	47.9M	56.4M	16.9M	21M	24.2M
Unearned Revenue Current, Total	249M	265M	230M	286M	393M
Other Current Liabilities	427M	120M	82.1M	61.3M	74.8M
Total Current Liabilities	1.78B	2.25B	1.97B	2.41B	2.96B
Long-Term Debt	16.7M	12.6M	7.4M	3.3M	16.8M
Long-Term Leases	103M	90.2M	78.1M	93.2M	136M
Unearned Revenue Non Current	8.3M	7.9M	4.3M	-	-
Pension & Other Post Retirement Benefits	21.8M	23M	26.2M	22.3M	20.7M
Deferred Tax Liability Non Current	25.8M	20.7M	13.4M	10.7M	16.1M
Other Non Current Liabilities	9.7M	7M	6.9M	7.8M	16.8M
Total Liabilities	1.97B	2.41B	2.11B	2.55B	3.17B
Common Stock, Total	9.3M	9.3M	9.3M	8.9M	8.9M
Additional Paid In Capital	4M	4M	4M	4M	4M
Retained Earnings	762M	854M	1.04B	1.03B	1.12B
Treasury Stock	-116M	-128M	-140M	-246M	-246M
Comprehensive Income and Other	80.4M	126M	27.2M	10.1M	7.1M
Total Common Equity	740M	866M	942M	810M	898M
Minority Interest	4.3M	6.3M	7.7M	8.8M	-
Total Equity	745M	872M	949M	819M	898M
Total Liabilities And Equity	2.71B	3.28B	3.06B	3.37B	4.06B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	113M	113M	114M	105M	105M
ECS Total Common Shares Outstanding	113M	113M	113M	105M	105M
Book Value / Share	6.54	7.66	8.35	7.73	8.56
Tangible Book Value	467M	524M	619M	493M	613M
Tangible Book Value Per Share	4.12	4.63	5.49	4.7	5.84
Total Debt	190M	158M	128M	137M	202M
Net Debt	-95.3M	-117M	-344M	-359M	-427M
Debt Equivalent of Unfunded Proj. Benefit Obligation	21.8M	23M	26.2M	22.3M	20.7M
Debt Equivalent Oper. Leases	-	-	-	-	16M
Minority Interest, Total (Incl. Fin. Div)	4.3M	6.3M	7.7M	8.8M	-
Equity Method Investments, Total	100K	100K	100K	100K	100K
Account Code - Inventory Valuation	6	6	6	8	8
Inventories - Finished Goods, Total	341M	418M	237M	326M	483M
Land - (BS)	85M	86.1M	83.1M	83M	83.7M
Machinery, Total	137M	134M	128M	131M	143M
Full Time Employees	17.99K	20.1K	20.02K	20.07K	20.22K
Assets under Capital Lease - Gross	-	-	-	-	-
Assets under Capital Lease - Accumulated Depreciation	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	25.4M	22.7M	8.3M	8M	6.4M
Order Backlog	-	2.91B	1.22B	2.41B	7.12B

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	185M	183M	198M	171M	154M
Depreciation & Amortization - CF	75.4M	72M	61.8M	62.5M	67.5M
Amortization of Goodwill and Intangible Assets - (CF)	7.6M	10.9M	10.8M	10.6M	10.1M
Depreciation & Amortization, Total	83M	82.9M	72.6M	73.1M	77.6M
Amortization of Deferred Charges, Total - (CF)	7.7M	8M	8.1M	8.2M	10M
(Gain) Loss From Sale Of Asset	-800K	500K	200K	300K	900K
Asset Writedown & Restructuring Costs	-	-	-	-	20.2M
Stock-Based Compensation (CF)	10.6M	8.6M	7.7M	7.1M	9M
Other Operating Activities, Total	18.5M	20.8M	-11.6M	7.8M	11.3M
Change In Accounts Receivable	-238M	-317M	108M	-226M	-365M
Change In Inventories	-132M	-7M	189M	-92.8M	-186M
Change In Accounts Payable	293M	263M	-160M	470M	552M
Change in Other Net Operating Assets	-2.9M	-700K	-700K	-1.2M	9.7M
Cash from Operations	224M	242M	411M	417M	294M
Capital Expenditure	-18.8M	-23.7M	-21.9M	-19M	-21.8M
Sale of Property, Plant, and Equipment	7.5M	1.1M	-	300K	100K
Cash Acquisitions	-2.5M	-28.3M	-	-	-
Divestitures	-	-	-	-	-
Sale (Purchase) of Real Estate properties	-	-	-	-	-
Sale (Purchase) of Intangible assets	-11.5M	-11.8M	-13.2M	-12.5M	-14.2M
Investment in Marketable and Equity Securities, Total	-	-	-	-	-
Other Investing Activities, Total	300K	2.4M	-4.3M	-7M	7.8M
Cash from Investing	-25M	-60.3M	-39.4M	-38.2M	-28.1M
Long-Term Debt Issued, Total	10.7M	4M	62.9M	40M	41.8M
Total Debt Issued	10.7M	4M	62.9M	40M	41.8M
Long-Term Debt Repaid, Total	-150M	-70.9M	-111M	-86.1M	-70.3M
Total Debt Repaid	-150M	-70.9M	-111M	-86.1M	-70.3M
Issuance of Common Stock	6.2M	6.2M	9.2M	6M	12.1M
Repurchase of Common Stock	-25.5M	-34.4M	-38M	-222M	-21.9M
Common Dividends Paid	-62.4M	-80.5M	-77.3M	-78.9M	-74.6M
Common & Preferred Stock Dividends Paid	-62.4M	-80.5M	-77.3M	-78.9M	-74.6M
Other Financing Activities, Total	-7.5M	-7.8M	-9.2M	-8.6M	-16.8M
Cash from Financing	-228M	-183M	-164M	-349M	-130M
Foreign Exchange Rate Adjustments	-7.5M	-7.2M	-800K	-11.1M	3.1M
Net Change in Cash	-36.6M	-8.8M	207M	18.4M	139M
Supplemental Items
Cash Interest Paid	7.5M	7.8M	7.3M	7.1M	15.1M
Cash Income Tax Paid (Refund)	53.2M	52.7M	82.8M	61.1M	76.2M
Levered Free Cash Flow	167M	159M	336M	359M	222M
Unlevered Free Cash Flow	171M	165M	343M	363M	231M
Change In Net Working Capital	58.4M	60.6M	-127M	-159M	-4.7M
Net Debt Issued / Repaid	-139M	-66.9M	-48.3M	-46.1M	-28.5M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	6.21	5.4	5.17	4.59	4.45
Return on Total Capital	17.41	16.48	15.55	14.52	16.09
Return On Equity %	27.11	22.79	21.9	19.44	18.3
Return on Common Equity	27.08	22.76	21.87	19.5	18
Margin Analysis
Gross Profit Margin %	12.9	14.64	15.08	14.86	12.44
SG&A Margin	9.12	10.65	11.31	11.47	9.57
EBITDA Margin %	4.26	4.5	4.22	3.85	3.23
EBITA Margin %	3.89	4.17	3.92	3.54	2.99
EBIT Margin %	3.78	4	3.77	3.39	2.88
Income From Continuing Operations Margin %	2.77	2.85	2.88	2.47	1.71
Net Income Margin %	2.76	2.83	2.85	2.45	1.67
Net Avail. For Common Margin %	2.76	2.83	2.85	2.45	1.67
Normalized Net Income Margin	2.28	2.41	2.36	2.17	1.74
Levered Free Cash Flow Margin	2.48	2.46	4.86	5.15	2.41
Unlevered Free Cash Flow Margin	2.55	2.55	4.95	5.22	2.51
Asset Turnover
Asset Turnover	2.63	2.16	2.2	2.17	2.47
Fixed Assets Turnover	28.95	29.3	33.44	33.95	39.83
Receivables Turnover (Average Receivables)	5.22	4.06	4.05	4.07	4.69
Inventory Turnover (Average Inventory)	21.2	14.55	18.55	22.67	20.38
Short Term Liquidity
Current Ratio	1.21	1.2	1.26	1.16	1.17
Quick Ratio	0.96	0.95	1.08	0.96	0.95
Operating Cash Flow to Current Liabilities	0.13	0.11	0.21	0.17	0.1
Days Sales Outstanding (Average Receivables)	69.96	89.97	90.2	90.02	77.79
Days Outstanding Inventory (Average Inventory)	17.22	25.08	19.67	16.15	17.91
Average Days Payable Outstanding	52.09	75.28	80.59	87.21	80.18
Cash Conversion Cycle (Average Days)	35.09	39.77	29.28	18.96	15.52
Long Term Solvency
Total Debt/Equity	25.5	18.11	13.44	16.72	22.53
Total Debt / Total Capital	20.32	15.33	11.85	14.32	18.39
LT Debt/Equity	16.08	11.79	9.01	11.78	17.01
Long-Term Debt / Total Capital	12.82	9.98	7.94	10.1	13.88
Total Liabilities / Total Assets	72.56	73.42	68.95	75.67	77.91
EBIT / Interest Expense	33.88	26.43	24.83	32.79	18.77
EBITDA / Interest Expense	44.95	34.89	31.74	42.94	24.27
(EBITDA - Capex) / Interest Expense	42.44	32.47	29.66	40.31	22.72
Total Debt / EBITDA	0.56	0.46	0.38	0.44	0.59
Net Debt / EBITDA	-0.28	-0.34	-1.03	-1.16	-1.25
Total Debt / (EBITDA - Capex)	0.6	0.5	0.41	0.47	0.63
Net Debt / (EBITDA - Capex)	-0.3	-0.37	-1.1	-1.24	-1.33
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	23.61	28.52	6.99	0.61	32.01
Gross Profit, 1 Yr. Growth %	20.44	9.14	10.23	-0.86	10.54
EBITDA, 1 Yr. Growth %	27.67	1.71	0.45	-8.12	10.78
EBITA, 1 Yr. Growth %	30.59	3.13	0.89	-9.13	11.35
EBIT, 1 Yr. Growth %	31.66	1.93	0.97	-9.44	12.07
Earnings From Cont. Operations, 1 Yr. Growth %	20.95	-1.23	8.25	-13.79	-8.61
Net Income, 1 Yr. Growth %	20.48	-1.35	8.1	-13.56	-10.01
Normalized Net Income, 1 Yr. Growth %	31.38	1.79	5.05	-8.58	6.13
Diluted EPS Before Extra, 1 Yr. Growth %	20.25	-1.12	8.86	-11.72	-4.84
Accounts Receivable, 1 Yr. Growth %	16.58	29.84	-9.08	7.76	18.1
Inventory, 1 Yr. Growth %	61.52	22.38	-48.29	42.22	57.16
Net Property, Plant and Equip., 1 Yr. Growth %	-3.59	-6.4	-6.04	4.54	20.12
Total Assets, 1 Yr. Growth %	12.99	20.87	-5.73	10.07	20.73
Tangible Book Value, 1 Yr. Growth %	32.2	12.17	18.28	-20.44	24.4
Common Equity, 1 Yr. Growth %	17.95	16.91	8.78	-13.96	10.82
Cash From Operations, 1 Yr. Growth %	-5.32	7.94	69.6	1.58	-29.61
Capital Expenditures, 1 Yr. Growth %	-18.61	26.06	-7.6	-13.24	14.74
Levered Free Cash Flow, 1 Yr. Growth %	-1.91	-4.54	99.51	4.61	-38.16
Unlevered Free Cash Flow, 1 Yr. Growth %	-1.47	-3.58	96.27	4.58	-36.5
Dividend Per Share, 1 Yr. Growth %	30.77	2.41	3.09	1	5.52
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	15.37	9.05	17.26	3.75	15.24
Gross Profit, 2 Yr. CAGR %	14.4	14.65	9.68	4.54	4.68
EBITDA, 2 Yr. CAGR %	28.52	13.95	0.94	-3.93	0.89
EBITA, 2 Yr. CAGR %	31.22	16.05	1.86	-4.25	0.59
EBIT, 2 Yr. CAGR %	31.2	15.84	1.29	-4.38	0.75
Earnings From Cont. Operations, 2 Yr. CAGR %	35.51	9.3	3.4	-3.4	-11.24
Net Income, 2 Yr. CAGR %	35.01	9.02	3.27	-3.34	-11.81
Normalized Net Income, 2 Yr. CAGR %	31.1	15.64	3.24	-1.4	-1.5
Diluted EPS Before Extra, 2 Yr. CAGR %	34.46	9.05	3.75	-1.97	-8.34
Accounts Receivable, 2 Yr. CAGR %	15.23	23.03	8.35	-0.42	13.44
Inventory, 2 Yr. CAGR %	67.13	40.6	-20.45	-14.24	49.51
Net Property, Plant and Equip., 2 Yr. CAGR %	3.65	-5.01	-6.22	-0.89	12.06
Total Assets, 2 Yr. CAGR %	19.06	16.86	6.15	1.86	15.28
Tangible Book Value, 2 Yr. CAGR %	21.37	21.77	15.18	-3	-0.52
Common Equity, 2 Yr. CAGR %	22.61	17.43	12.77	-3.26	-2.35
Cash From Operations, 2 Yr. CAGR %	6.36	1.09	35.3	31.26	-15.44
Capital Expenditures, 2 Yr. CAGR %	-21.01	1.29	7.93	-10.46	-0.23
Levered Free Cash Flow, 2 Yr. CAGR %	6.5	-3.24	42.02	45.89	-19.57
Unlevered Free Cash Flow, 2 Yr. CAGR %	6.59	-2.53	41.42	44.21	-18.51
Dividend Per Share, 2 Yr. CAGR %	156.21	15.73	2.75	2.04	3.23
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	15.61	8.59	8.36	11.43	12.42
Gross Profit, 3 Yr. CAGR %	16.52	12.62	13.16	6.05	6.5
EBITDA, 3 Yr. CAGR %	27.44	18.88	9.16	-2.18	0.74
EBITA, 3 Yr. CAGR %	30.02	21.1	10.65	-1.95	0.69
EBIT, 3 Yr. CAGR %	30.4	20.61	10.54	-2.42	0.82
Earnings From Cont. Operations, 3 Yr. CAGR %	32.09	21.95	8.95	-2.68	-5.17
Net Income, 3 Yr. CAGR %	31.8	21.6	8.71	-2.68	-5.62
Normalized Net Income, 3 Yr. CAGR %	29.13	20.5	11.88	-0.46	1.05
Diluted EPS Before Extra, 3 Yr. CAGR %	31.91	21.36	8.98	-1.69	-2.93
Accounts Receivable, 3 Yr. CAGR %	4.1	19.91	11.03	8.59	5.79
Inventory, 3 Yr. CAGR %	50.8	50.64	0.74	-3.45	4.95
Net Property, Plant and Equip., 3 Yr. CAGR %	29	0.18	-5.35	-2.76	5.67
Total Assets, 3 Yr. CAGR %	11.47	19.66	8.38	7.44	7.8
Tangible Book Value, 3 Yr. CAGR %	21.05	18.22	20.6	1.82	5.39
Common Equity, 3 Yr. CAGR %	18.26	20.68	14.47	3.04	1.22
Cash From Operations, 3 Yr. CAGR %	24.86	6.88	20.12	22.97	6.64
Capital Expenditures, 3 Yr. CAGR %	-25.49	-7.69	-1.76	0.35	-2.75
Levered Free Cash Flow, 3 Yr. CAGR %	25.63	2.68	25.54	29.1	9.59
Unlevered Free Cash Flow, 3 Yr. CAGR %	26.15	3.08	25.37	28.45	9.71
Dividend Per Share, 3 Yr. CAGR %	29.82	88.73	11.35	2.16	3.19
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	15.69	11.27	9.73	6.63	11.06
Gross Profit, 5 Yr. CAGR %	15.18	13.8	13.74	9.31	9.69
EBITDA, 5 Yr. CAGR %	22.87	19	16.09	9.11	5.77
EBITA, 5 Yr. CAGR %	24.8	20.64	17.92	10.17	6.51
EBIT, 5 Yr. CAGR %	24.29	19.69	17.87	9.85	6.51
Earnings From Cont. Operations, 5 Yr. CAGR %	23.94	17.77	19.76	11.1	0.37
Net Income, 5 Yr. CAGR %	23.78	17.59	19.55	10.94	-0.01
Normalized Net Income, 5 Yr. CAGR %	23.37	18.66	18.07	11.14	6.58
Diluted EPS Before Extra, 5 Yr. CAGR %	25.2	19.06	19.83	11.43	1.69
Accounts Receivable, 5 Yr. CAGR %	13.94	17.4	5.78	11.2	12.26
Inventory, 5 Yr. CAGR %	50.63	43.23	16.76	20.25	17.97
Net Property, Plant and Equip., 5 Yr. CAGR %	29.34	22.34	13.55	-0.25	1.26
Total Assets, 5 Yr. CAGR %	16.95	17.74	9.31	11.95	11.09
Tangible Book Value, 5 Yr. CAGR %	5.83	5.09	18.67	9.23	11.66
Common Equity, 5 Yr. CAGR %	11.59	12.11	16.03	10.47	7.42
Cash From Operations, 5 Yr. CAGR %	26.87	17.94	28.94	16.04	4.38
Capital Expenditures, 5 Yr. CAGR %	1.28	-4.88	-13.58	-8.81	-1.15
Levered Free Cash Flow, 5 Yr. CAGR %	57.45	24.71	31.94	19.54	5.47
Unlevered Free Cash Flow, 5 Yr. CAGR %	56.57	25.38	32.05	19.21	5.8
Dividend Per Share, 5 Yr. CAGR %	24.46	21.07	18.23	47.58	8.03