Income Statement Global Payments Inc.

Equities

GPN

US37940X1028

Business Support Services

Market Closed - Nyse Other stock markets 04:00:02 2025-12-04 pm EST			5-day change	1st Jan Change
79.74 ^USD	-0.28%		+6.36%	-28.84%

Dec. 03	Rothschild & Co Redburn Adjusts Price Target on Global Payments to $70 From $65, Maintains Sell Rating	MT
Dec. 02	Global Payments Inc. Presents at UBS Global Technology and AI Conference 2025, Dec-02-2025 11:35 AM

8edc4f63cc35f5e1b7b0141dbd2.uu12_kDlj6HYfMMYK_qXIarbNX1fopQfmi5sn8wOPys.3KI9jAOk0OWJGLNHU6vOTJyOeQRq69x48UEmwKpIemXwlxKGKrLDxIgMhg

Published financial data: GLOBAL PAYMENTS INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	7.42B	8.52B	8.98B	9.65B	10.11B
Total Revenues	7.42B	8.52B	8.98B	9.65B	10.11B
Cost of Goods Sold, Total	3.61B	3.74B	3.75B	3.71B	3.75B
Gross Profit	3.81B	4.79B	5.23B	5.95B	6.36B
Selling General & Admin Expenses, Total	2.6B	3.03B	3.25B	3.73B	3.82B
Other Operating Expenses, Total	2.6B	3.03B	3.25B	3.73B	3.82B
Operating Income	1.21B	1.76B	1.98B	2.21B	2.54B
Interest Expense, Total	-327M	-328M	-437M	-630M	-620M
Interest And Investment Income	15.85M	19.32M	20.4M	114M	89.9M
Net Interest Expenses	-311M	-309M	-417M	-516M	-530M
Income (Loss) On Equity Invest.	88.3M	112M	85.68M	67.9M	70.5M
Other Non Operating Income (Expenses)	-16.75M	-5.65M	-12.43M	-30.35M	45.98M
EBT, Excl. Unusual Items	974M	1.55B	1.63B	1.73B	2.13B
Restructuring Charges	-	-56.8M	-47.1M	-18.5M	-212M
Merger & Related Restructuring Charges	-320M	-340M	-258M	-341M	-212M
Impairment of Goodwill	-	-	-833M	-	-
Gain (Loss) On Sale Of Investments	27.7M	-	13.2M	-	18.8M
Gain (Loss) On Sale Of Assets	-	-	-199M	-137M	273M
Asset Writedown	-	-	-	-	-55.81M
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	682M	1.16B	310M	1.24B	1.94B
Income Tax Expense	77.15M	169M	167M	209M	295M
Earnings From Continuing Operations	605M	988M	143M	1.03B	1.64B
Net Income to Company	605M	988M	143M	1.03B	1.64B
Minority Interest	-20.58M	-22.4M	-31.82M	-42.59M	-73.79M
Net Income - (IS)	585M	965M	111M	986M	1.57B
Net Income to Common Incl Extra Items	585M	965M	111M	986M	1.57B
Net Income to Common Excl. Extra Items	585M	965M	111M	986M	1.57B
Per Share Items
Net EPS - Basic	1.95	3.3	0.41	3.78	6.18
Basic EPS - Continuing Operations	1.95	3.3	0.41	3.78	6.18
Basic Weighted Average Shares Outstanding	299M	293M	275M	261M	254M
Net EPS - Diluted	1.95	3.29	0.4	3.77	6.16
Diluted EPS - Continuing Operations	1.95	3.29	0.4	3.77	6.16
Diluted Weighted Average Shares Outstanding	301M	294M	276M	262M	255M
Normalized Basic EPS	1.97	3.24	3.6	3.99	4.94
Normalized Diluted EPS	1.96	3.23	3.59	3.98	4.93
Dividend Per Share	0.78	0.94	1	1	1
Payout Ratio	39.9	26.9	245.71	26.41	16.1
American Depositary Receipts Ratio (ADR)	0.25	0.25	0.25	0.25	0.25
Supplemental Items
EBITDA	2.83B	3.45B	3.64B	3.99B	4.4B
EBITA	2.47B	3.05B	3.24B	3.53B	3.91B
EBIT	1.21B	1.76B	1.98B	2.21B	2.54B
EBITDAR	2.97B	3.64B	3.78B	4.09B	4.5B
Effective Tax Rate - (Ratio)	11.31	14.61	53.77	16.89	15.22
Current Domestic Taxes	160M	255M	345M	498M	440M
Current Foreign Taxes	82.46M	104M	126M	210M	201M
Total Current Taxes	242M	358M	471M	708M	641M
Deferred Domestic Taxes	-172M	-197M	-277M	-415M	-285M
Deferred Foreign Taxes	7.11M	7.84M	-26.63M	-83.68M	-60.98M
Total Deferred Taxes	-165M	-189M	-304M	-499M	-346M
Normalized Net Income	588M	949M	989M	1.04B	1.26B
Interest on Long-Term Debt	328M	330M	438M	900K	600K
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	-	-	-	-	55.81M
Net Rental Expense, Total	147M	196M	138M	102M	98.7M
Imputed Operating Lease Interest Expense	37.69M	44.76M	35.18M	31.49M	27.96M
Imputed Operating Lease Depreciation	109M	151M	103M	70.11M	70.74M
Stock-Based Comp., SG&A Exp. (Total)	149M	181M	163M	209M	164M
Total Stock-Based Compensation	149M	181M	163M	209M	164M

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	1.95B	1.98B	2B	2.09B	2.54B
Trading Asset Securities, Total	-	-	-	-	-
Total Cash And Short Term Investments	1.95B	1.98B	2B	2.09B	2.54B
Accounts Receivable, Total	794M	946M	998M	1.12B	1.08B
Total Receivables	794M	946M	998M	1.12B	1.08B
Inventory	-	-	-	-	-
Prepaid Expenses	478M	498M	513M	594M	598M
Deferred Tax Assets Current	-	-	-	-	-
Restricted Cash	144M	144M	147M	167M	198M
Other Current Assets, Total	1.23B	1.14B	2.66B	4.1B	1.62B
Total Current Assets	4.59B	4.71B	6.31B	8.07B	6.04B
Gross Property Plant And Equipment	2.96B	3.38B	3.57B	4.34B	4.7B
Accumulated Depreciation	-900M	-1.2B	-1.37B	-1.8B	-2.14B
Net Property Plant And Equipment	2.06B	2.18B	2.2B	2.54B	2.56B
Long-term Investments	-	-	-	990M	999M
Goodwill	23.87B	24.81B	23.32B	26.74B	26.29B
Other Intangibles, Total	12.02B	11.63B	9.66B	10.17B	8.93B
Loans Receivable Long-Term	-	-	-	713M	772M
Deferred Tax Assets Long-Term	7.63M	12.12M	37.91M	112M	106M
Deferred Charges Long-Term	335M	488M	649M	783M	742M
Other Long-Term Assets, Total	1.32B	1.44B	2.63B	452M	459M
Total Assets	44.2B	45.28B	44.81B	50.57B	46.89B
Liabilities
Accounts Payable, Total	129M	262M	229M	290M	320M
Accrued Expenses, Total	651M	725M	756M	908M	873M
Short-term Borrowings	359M	484M	747M	981M	503M
Current Portion of Long-Term Debt	810M	87.38M	1.16B	609M	1.07B
Current Portion of Leases	122M	123M	93.09M	93.75M	79.71M
Current Income Taxes Payable	13.52M	51.82M	61.95M	140M	209M
Unearned Revenue Current, Total	218M	228M	226M	230M	243M
Other Current Liabilities	2.25B	2.5B	3.63B	4.87B	2.96B
Total Current Liabilities	4.55B	4.46B	6.9B	8.13B	6.25B
Long-Term Debt	8.47B	11.37B	12.27B	15.68B	15.16B
Long-Term Leases	506M	595M	459M	424M	363M
Unearned Revenue Non Current	52.94M	44.5M	45.61M	54.25M	50.56M
Deferred Tax Liability Non Current	2.95B	2.79B	2.43B	2.24B	1.83B
Other Non Current Liabilities	184M	144M	167M	257M	211M
Total Liabilities	16.71B	19.41B	22.27B	26.78B	23.87B
Additional Paid In Capital	24.96B	22.88B	19.98B	19.8B	18.12B
Retained Earnings	2.57B	2.98B	2.73B	3.46B	4.77B
Comprehensive Income and Other	-202M	-234M	-406M	-259M	-613M
Total Common Equity	27.33B	25.63B	22.3B	23B	22.28B
Minority Interest	155M	241M	237M	788M	736M
Total Equity	27.49B	25.87B	22.54B	23.79B	23.02B
Total Liabilities And Equity	44.2B	45.28B	44.81B	50.57B	46.89B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	295M	282M	263M	258M	248M
ECS Total Common Shares Outstanding	298M	285M	263M	260M	249M
Book Value / Share	91.62	90	84.78	88.33	89.59
Tangible Book Value	-8.55B	-10.82B	-10.68B	-13.91B	-12.94B
Tangible Book Value Per Share	-28.68	-37.99	-40.58	-53.43	-52.02
Total Debt	10.27B	12.66B	14.73B	17.79B	17.18B
Net Debt	8.33B	10.68B	12.73B	15.7B	14.64B
Debt Equivalent Oper. Leases	1.18B	1.56B	1.1B	813M	790M
Minority Interest, Total (Incl. Fin. Div)	155M	241M	237M	788M	736M
Equity Method Investments, Total	-	-	-	990M	999M
Account Code - Inventory Valuation	3	3	3	3	3
Land - (BS)	13.75M	12.13M	9.83M	11.82M	11.63M
Buildings, Total	208M	195M	190M	192M	192M
Machinery, Total	743M	857M	865M	1.07B	1.18B
Full Time Employees	24K	25K	25K	27K	27K
Accumulated Allowance for Doubtful Accounts (Supple)	20.61M	17.39M	21.02M	17.39M	24.7M

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	585M	965M	111M	986M	1.57B
Depreciation & Amortization - CF	358M	396M	399M	458M	493M
Amortization of Goodwill and Intangible Assets - (CF)	1.26B	1.3B	1.26B	1.32B	1.37B
Depreciation & Amortization, Total	1.61B	1.69B	1.66B	1.78B	1.86B
Amortization of Deferred Charges, Total - (CF)	78.15M	93.33M	110M	123M	138M
(Gain) Loss From Sale Of Asset	-	-	199M	137M	-273M
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	-
Asset Writedown & Restructuring Costs	-	51.35M	864M	5.99M	-
(Income) Loss On Equity Investments - (CF)	-88.3M	-112M	-85.68M	-67.9M	-70.5M
Stock-Based Compensation (CF)	149M	181M	163M	209M	164M
Provision and Write-off of Bad Debts	127M	90.21M	117M	97.1M	81.02M
Other Operating Activities, Total	-60.72M	-11.15M	-158M	-355M	-153M
Change In Accounts Receivable	55.99M	-166M	-112M	-78.65M	-10.44M
Change In Inventories	-	-	-	-	-
Change In Accounts Payable	-320K	133M	-17.16M	51.11M	107M
Change In Income Taxes	-	-	-	-	-
Change in Other Net Operating Assets	-145M	-135M	-609M	-636M	117M
Cash from Operations	2.31B	2.78B	2.24B	2.25B	3.53B
Capital Expenditure	-436M	-493M	-616M	-658M	-675M
Sale of Property, Plant, and Equipment	-	-	-	-	-
Cash Acquisitions	-41.43M	-1.81B	-65.67M	-4.23B	-487M
Divestitures	-	-	-29.76M	479M	962M
Investment in Marketable and Equity Securities, Total	-	-	33.05M	42.14M	19.01M
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-	-	-	-
Other Investing Activities, Total	39.32M	10.82M	2.5M	1.44M	6.64M
Cash from Investing	-438M	-2.29B	-676M	-4.36B	-174M
Short Term Debt Issued, Total	-	150M	286M	1.59B	-
Long-Term Debt Issued, Total	2.4B	7.06B	9.81B	10.34B	9.64B
Total Debt Issued	2.4B	7.21B	10.1B	11.93B	9.64B
Short Term Debt Repaid, Total	-133M	-	-	-	-1.81B
Long-Term Debt Repaid, Total	-2.34B	-4.83B	-7.9B	-9.1B	-8.59B
Total Debt Repaid	-2.48B	-4.83B	-7.9B	-9.1B	-10.4B
Issuance of Common Stock	66.14M	49.54M	44.13M	60.34M	43.01M
Repurchase of Common Stock	-692M	-2.62B	-2.96B	-459M	-1.61B
Common Dividends Paid	-233M	-260M	-274M	-260M	-253M
Common & Preferred Stock Dividends Paid	-233M	-260M	-274M	-260M	-253M
Other Financing Activities, Total	-612M	48.67M	-390M	-24.75M	-182M
Cash from Financing	-1.55B	-405M	-1.38B	2.14B	-2.77B
Foreign Exchange Rate Adjustments	81.83M	-48.38M	-99.22M	12.52M	-113M
Net Change in Cash	411M	33.25M	92.58M	41.27M	479M
Supplemental Items
Cash Interest Paid	343M	335M	350M	603M	619M
Cash Income Tax Paid (Refund)	309M	296M	431M	641M	523M
Levered Free Cash Flow	2.27B	2.79B	1.83B	2.31B	3.34B
Unlevered Free Cash Flow	2.47B	2.99B	2.1B	2.71B	3.72B
Change In Net Working Capital	-307M	-425M	451M	128M	-646M
Net Debt Issued / Repaid	-74.21M	2.38B	2.2B	2.83B	-767M

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	1.71	2.45	2.74	2.9	3.26
Return on Total Capital	2	2.88	3.26	3.51	3.88
Return On Equity %	2.18	3.7	0.59	4.44	7.03
Return on Common Equity	2.12	3.65	0.47	4.35	6.94
Margin Analysis
Gross Profit Margin %	51.34	56.18	58.26	61.6	62.88
SG&A Margin	35	35.58	36.23	38.68	37.75
EBITDA Margin %	38.09	40.44	40.55	41.33	43.56
EBITA Margin %	33.28	35.79	36.1	36.58	38.68
EBIT Margin %	16.35	20.6	22.03	22.92	25.13
Income From Continuing Operations Margin %	8.15	11.59	1.6	10.66	16.27
Net Income Margin %	7.87	11.33	1.24	10.22	15.54
Net Avail. For Common Margin %	7.87	11.33	1.24	10.22	15.54
Normalized Net Income Margin	7.92	11.13	11.02	10.79	12.42
Levered Free Cash Flow Margin	30.53	32.73	20.41	23.95	33.01
Unlevered Free Cash Flow Margin	33.28	35.13	23.45	28.03	36.85
Asset Turnover
Asset Turnover	0.17	0.19	0.2	0.2	0.21
Fixed Assets Turnover	3.83	4.02	4.1	4.08	3.97
Receivables Turnover (Average Receivables)	8.79	9.8	9.23	9.11	9.18
Inventory Turnover (Average Inventory)	-	-	-	-	-
Short Term Liquidity
Current Ratio	1.01	1.06	0.92	0.99	0.97
Quick Ratio	0.6	0.66	0.43	0.39	0.58
Operating Cash Flow to Current Liabilities	0.51	0.62	0.33	0.28	0.56
Days Sales Outstanding (Average Receivables)	41.65	37.26	39.54	40.04	39.87
Days Outstanding Inventory (Average Inventory)	-	-	-	-	-
Average Days Payable Outstanding	14.02	19.09	23.94	25.59	29.79
Cash Conversion Cycle (Average Days)	-	-	-	-	-
Long Term Solvency
Total Debt/Equity	37.37	48.94	65.33	74.77	74.63
Total Debt / Total Capital	27.2	32.86	39.51	42.78	42.74
LT Debt/Equity	32.67	46.25	56.47	67.7	67.46
Long-Term Debt / Total Capital	23.78	31.06	34.16	38.73	38.63
Total Liabilities / Total Assets	37.81	42.87	49.7	52.96	50.91
EBIT / Interest Expense	3.71	5.35	4.52	3.51	4.1
EBITDA / Interest Expense	9.1	11.11	8.64	6.5	7.27
(EBITDA - Capex) / Interest Expense	7.77	9.6	7.24	5.45	6.18
Total Debt / EBITDA	3.45	3.48	3.9	4.35	3.82
Net Debt / EBITDA	2.8	2.93	3.37	3.84	3.25
Total Debt / (EBITDA - Capex)	4.05	4.02	4.66	5.18	4.49
Net Debt / (EBITDA - Capex)	3.28	3.39	4.03	4.57	3.83
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	51.13	14.82	5.3	7.56	4.68
Gross Profit, 1 Yr. Growth %	31.67	25.63	9.2	13.73	6.86
EBITDA, 1 Yr. Growth %	46.88	21.9	5.59	9.61	10.33
EBITA, 1 Yr. Growth %	44.12	23.5	6.21	8.99	10.68
EBIT, 1 Yr. Growth %	15.9	44.7	12.62	11.92	14.75
Earnings From Cont. Operations, 1 Yr. Growth %	28.94	63.26	-85.49	617.89	59.81
Net Income, 1 Yr. Growth %	35.74	65.17	-88.45	784.57	59.23
Normalized Net Income, 1 Yr. Growth %	29.77	61.3	4.29	5.25	20.52
Diluted EPS Before Extra, 1 Yr. Growth %	-9.72	68.72	-87.84	842.5	63.4
Accounts Receivable, 1 Yr. Growth %	-11.29	19.15	5.5	12.19	-3.42
Inventory, 1 Yr. Growth %	-	-	-	-	-
Net Property, Plant and Equip., 1 Yr. Growth %	13.2	5.92	0.81	15.3	0.83
Total Assets, 1 Yr. Growth %	-0.63	2.44	-1.04	12.86	-7.28
Tangible Book Value, 1 Yr. Growth %	-5.56	26.46	-1.32	30.32	-7.01
Common Equity, 1 Yr. Growth %	-1.88	-6.24	-12.97	3.12	-3.12
Cash From Operations, 1 Yr. Growth %	66.33	20.17	-19.3	0.21	57.1
Capital Expenditures, 1 Yr. Growth %	41.7	13.06	24.82	6.9	2.55
Levered Free Cash Flow, 1 Yr. Growth %	87.95	23.08	-34.34	26.24	44.27
Unlevered Free Cash Flow, 1 Yr. Growth %	77.22	21.2	-29.71	28.56	37.59
Dividend Per Share, 1 Yr. Growth %	90.24	21.15	5.82	0	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	48.5	31.73	9.96	6.43	6.11
Gross Profit, 2 Yr. CAGR %	29.54	29.55	17.13	11.44	10.24
EBITDA, 2 Yr. CAGR %	46.59	43.68	20.46	14.37	9.96
EBITA, 2 Yr. CAGR %	45.26	44.63	22.74	15.36	9.82
EBIT, 2 Yr. CAGR %	23.69	48.95	48.73	27.62	13.3
Earnings From Cont. Operations, 2 Yr. CAGR %	11.74	45.09	-51.33	2.05	238.71
Net Income, 2 Yr. CAGR %	13.71	49.74	-56.33	1.07	275.3
Normalized Net Income, 2 Yr. CAGR %	28.94	79.79	59.59	21.92	12.6
Diluted EPS Before Extra, 2 Yr. CAGR %	-17.14	23.42	-54.71	7.05	292.43
Accounts Receivable, 2 Yr. CAGR %	50.98	2.81	12.12	8.8	4.09
Inventory, 2 Yr. CAGR %	-	-	-	-	-
Net Property, Plant and Equip., 2 Yr. CAGR %	77.53	9.5	3.33	7.81	7.82
Total Assets, 2 Yr. CAGR %	82.78	0.89	0.68	5.68	2.3
Tangible Book Value, 2 Yr. CAGR %	32.97	9.28	11.71	13.4	10.09
Common Equity, 2 Yr. CAGR %	161.68	-4.08	-9.67	-5.27	-0.05
Cash From Operations, 2 Yr. CAGR %	44.64	41.38	-1.53	-10.07	25.47
Capital Expenditures, 2 Yr. CAGR %	43.01	26.57	18.8	15.52	4.7
Levered Free Cash Flow, 2 Yr. CAGR %	52.78	63.3	-5.86	-4.61	34.94
Unlevered Free Cash Flow, 2 Yr. CAGR %	50.34	55.76	-3.73	-0.74	32.98
Dividend Per Share, 2 Yr. CAGR %	341.59	51.82	13.23	2.87	0
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	23.15	36.3	22.26	9.15	5.84
Gross Profit, 3 Yr. CAGR %	23.02	28.22	22.38	15.98	9.9
EBITDA, 3 Yr. CAGR %	40.94	37.85	29.66	16.73	13.01
EBITA, 3 Yr. CAGR %	40.18	37.61	30.48	17.97	13.78
EBIT, 3 Yr. CAGR %	29.49	30.33	35.7	35.28	23.18
Earnings From Cont. Operations, 3 Yr. CAGR %	6.99	26.79	-32.66	19.35	18.51
Net Income, 3 Yr. CAGR %	7.66	28.78	-36.26	19.05	17.6
Normalized Net Income, 3 Yr. CAGR %	38.84	38.93	49.94	38.91	21.46
Diluted EPS Before Extra, 3 Yr. CAGR %	-13.47	5.02	-43	24.58	23.25
Accounts Receivable, 3 Yr. CAGR %	38.05	39.52	3.7	12.14	4.56
Inventory, 3 Yr. CAGR %	-	-	-	-	-
Net Property, Plant and Equip., 3 Yr. CAGR %	51.84	49.45	6.52	7.18	5.43
Total Assets, 3 Yr. CAGR %	50.38	50.7	0.25	4.59	1.17
Tangible Book Value, 3 Yr. CAGR %	27.88	30.76	5.63	17.6	6.14
Common Equity, 3 Yr. CAGR %	93.13	85.86	-7.14	-5.59	-4.56
Cash From Operations, 3 Yr. CAGR %	65.3	35.98	17.28	-0.95	8.3
Capital Expenditures, 3 Yr. CAGR %	33.85	32.24	25.99	14.69	11.02
Levered Free Cash Flow, 3 Yr. CAGR %	81.78	42.16	20.53	3.82	9.5
Unlevered Free Cash Flow, 3 Yr. CAGR %	71.92	39.92	19.47	6.02	10.68
Dividend Per Share, 3 Yr. CAGR %	169.16	186.94	34.61	8.63	1.9
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-	17.68	17.69	23.46	15.52
Gross Profit, 5 Yr. CAGR %	-	20.31	20.63	21.23	17.37
EBITDA, 5 Yr. CAGR %	-	28.36	29.23	24.84	21.4
EBITA, 5 Yr. CAGR %	-	27.71	29.3	24.71	21.8
EBIT, 5 Yr. CAGR %	-	25.46	28.75	22.78	26.27
Earnings From Cont. Operations, 5 Yr. CAGR %	-	33.15	-21.93	16.25	28.5
Net Income, 5 Yr. CAGR %	-	35.14	-24.96	16.88	29.53
Normalized Net Income, 5 Yr. CAGR %	-	34.21	35.11	24.1	33.73
Diluted EPS Before Extra, 5 Yr. CAGR %	-	18.83	-33.21	5.83	23.32
Accounts Receivable, 5 Yr. CAGR %	-	27.28	27.02	26.31	3.86
Inventory, 5 Yr. CAGR %	-	-	-	-	-
Net Property, Plant and Equip., 5 Yr. CAGR %	-	32.89	30.18	31.15	7.04
Total Assets, 5 Yr. CAGR %	-	33.53	28.08	30.76	1.06
Tangible Book Value, 5 Yr. CAGR %	-	20.48	21.15	23.52	7.39
Common Equity, 5 Yr. CAGR %	-	57.66	42.51	41.94	-4.37
Cash From Operations, 5 Yr. CAGR %	-	25.75	34.36	15.25	20.49
Capital Expenditures, 5 Yr. CAGR %	-	26.47	27.61	25.28	17
Levered Free Cash Flow, 5 Yr. CAGR %	-	-	37.16	18.95	26.11
Unlevered Free Cash Flow, 5 Yr. CAGR %	-	-	34.05	19.88	24.71
Dividend Per Share, 5 Yr. CAGR %	-	-	90.37	90.37	19.52