Balance Sheet Pan American Silver Corp.

Equities

PAAS

CA6979001089

Diversified Mining

Real-time Estimate TE Other stock markets 11:42:26 2025-12-12 am EST			5-day change	1st Jan Change
67.92 ^CAD	-2.08%		+11.86%	+136.04%

Dec. 10	RBC Adjusts Price Target on Pan American Silver to $55 From $45, Maintains Outperform Rating	MT
Dec. 05	Pan American Silver Corp acquired ownership of 18.8 million units of securities of Galleon Gold Corp	RE

034ff5e7d615b.bM-M6oJOLYf8Co6CvumE806OaF3IC6ljWkromfWBbl8.BqPLj-YKfOiXMvzRz7DLiQm5PDapaMhVMTze14HnGWsL_OS59gdDwZlHww

Published financial data: PAN AMERICAN SILVER CORP.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	1.34B	1.63B	1.49B	2.32B	2.82B
Total Revenues	1.34B	1.63B	1.49B	2.32B	2.82B
Cost of Goods Sold, Total	751M	994M	1.18B	1.62B	1.73B
Gross Profit	588M	639M	319M	699M	1.09B
Selling General & Admin Expenses, Total	36.38M	34.85M	28.98M	61.4M	69.8M
Exploration / Drilling Costs, Total	7.1M	11.07M	18.34M	14.6M	10.1M
Depreciation & Amortization - (IS)	254M	303M	316M	484M	572M
Impairment of Oil, Gas & Mineral Properties - (IS)	-	-	99.06M	32.1M	-
Other Operating Expenses	30.33M	7.43M	22.33M	71.5M	86M
Other Operating Expenses, Total	328M	356M	485M	664M	738M
Operating Income	259M	283M	-165M	35M	350M
Interest Expense, Total	-9.22M	-3.66M	-5.31M	-51.4M	-47.6M
Interest And Investment Income	63.02M	-	5.37M	16M	-
Net Interest Expenses	53.81M	-3.66M	60K	-35.4M	-47.6M
Income (Loss) On Equity Invest.	10.53M	4.35M	45.03M	-400K	-
Currency Exchange Gains (Loss)	-1.93M	-5.87M	-2.27M	17.2M	13.1M
Other Non Operating Income (Expenses)	-2.59M	-5.07M	-2.31M	-5.8M	-5.8M
EBT, Excl. Unusual Items	319M	273M	-125M	10.6M	310M
Merger & Related Restructuring Charges	-	-	-157M	-25.3M	-
Gain (Loss) On Sale Of Investments	-	-59.72M	-16.22M	-5.5M	-14.3M
Gain (Loss) On Sale Of Assets	7.92M	32.17M	-2.44M	7.9M	136M
Asset Writedown	-	-	-	-46.5M	-
Other Unusual Items	-75.1M	-	-	-	-
EBT, Incl. Unusual Items	252M	245M	-301M	-58.8M	432M
Income Tax Expense	75.56M	146M	39.12M	46.1M	319M
Earnings From Continuing Operations	176M	98.56M	-340M	-105M	113M
Net Income to Company	176M	98.56M	-340M	-105M	113M
Minority Interest	1.43M	-1.13M	-1.68M	1.2M	-1.2M
Net Income - (IS)	178M	97.43M	-342M	-104M	112M
Net Income to Common Incl Extra Items	178M	97.43M	-342M	-104M	112M
Net Income to Common Excl. Extra Items	178M	97.43M	-342M	-104M	112M
Per Share Items
Net EPS - Basic	0.85	0.46	-1.62	-0.32	0.31
Basic EPS - Continuing Operations	0.85	0.46	-1.62	-0.32	0.31
Basic Weighted Average Shares Outstanding	210M	210M	211M	327M	363M
Net EPS - Diluted	0.85	0.46	-1.62	-0.32	0.31
Diluted EPS - Continuing Operations	0.85	0.46	-1.62	-0.32	0.31
Diluted Weighted Average Shares Outstanding	210M	210M	211M	327M	363M
Normalized Basic EPS	0.96	0.8	-0.38	0.02	0.53
Normalized Diluted EPS	0.96	0.8	-0.38	0.02	0.53
Dividend Per Share	0.22	0.34	0.44	0.4	0.4
Payout Ratio	25.99	73.39	-27.72	-125.75	130.4
Supplemental Items
EBITDA	526M	581M	264M	586M	908M
EBITA	268M	290M	-151M	69.2M	382M
EBIT	259M	283M	-165M	35M	350M
Effective Tax Rate - (Ratio)	29.98	59.77	-13	-78.4	73.89
Current Foreign Taxes	-	-	-	-	-
Total Current Taxes	98.36M	135M	83.02M	133M	291M
Deferred Foreign Taxes	-	-	-	-	-
Total Deferred Taxes	-22.8M	11.34M	-43.9M	-86.8M	27.7M
Normalized Net Income	201M	169M	-79.78M	7.82M	193M
Interest Capitalized	-	-	-	-	-
Interest on Long-Term Debt	11.84M	8.73M	7.62M	57.2M	53.4M
Supplemental Operating Expense Items
General and Administrative Expenses	36.38M	34.85M	28.98M	61.4M	69.8M
Exploration/Drilling Costs	7.1M	11.07M	18.34M	14.6M	10.1M
Maintenance & Repair Expenses, Total	-	-	-	-	-
Stock-Based Comp., G&A Exp. (Total)	12.22M	8.83M	5.44M	9.9M	14.1M
Total Stock-Based Compensation	12.22M	8.83M	5.44M	9.9M	14.1M

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	167M	284M	107M	400M	863M
Short Term Investments	112M	51.72M	35.34M	41.3M	24.5M
Total Cash And Short Term Investments	279M	335M	142M	441M	887M
Accounts Receivable, Total	35.08M	40.02M	50.26M	17.5M	31.2M
Other Receivables	106M	96.52M	117M	173M	158M
Notes Receivable	552K	667K	338K	-	-
Total Receivables	142M	137M	168M	190M	189M
Inventory	406M	500M	472M	712M	606M
Prepaid Expenses	14.06M	13.01M	10.89M	29.7M	31.6M
Other Current Assets, Total	16M	15.22M	11.8M	17.3M	6.7M
Total Current Assets	857M	1B	804M	1.39B	1.72B
Gross Property Plant And Equipment	5.45B	5.61B	5.86B	9.62B	9.5B
Accumulated Depreciation	-3.04B	-3.27B	-3.64B	-3.94B	-4.17B
Net Property Plant And Equipment	2.42B	2.34B	2.23B	5.68B	5.33B
Long-term Investments	71.56M	78.66M	123M	-	-
Goodwill	2.78M	2.78M	2.78M	-	-
Accounts Receivable Long-Term	-	-	-	-	-
Deferred Tax Assets Long-Term	57.85M	55.95M	55.88M	80.4M	44.5M
Other Long-Term Assets, Total	29.76M	35.48M	35.85M	67.6M	113M
Total Assets	3.43B	3.52B	3.25B	7.21B	7.2B
Liabilities
Accounts Payable, Total	80.28M	77.46M	88.81M	198M	194M
Accrued Expenses, Total	95.85M	121M	108M	156M	176M
Short-term Borrowings	-	-	-	-	-
Current Portion of Long-Term Debt	-	3.4M	13.71M	6.7M	6.8M
Current Portion of Leases	12.83M	10.66M	13.61M	45.7M	40.6M
Current Income Taxes Payable	54.56M	59.13M	25.83M	32.1M	102M
Unearned Revenue Current, Total	-	-	-	-	-
Other Current Liabilities	118M	116M	131M	186M	167M
Total Current Liabilities	362M	388M	381M	624M	687M
Long-Term Debt	20.79M	32.69M	201M	719M	726M
Long-Term Leases	20.74M	19.9M	19.51M	52.2M	53.9M
Unearned Revenue Non Current	13.27M	12.52M	13.9M	13.1M	13.3M
Deferred Tax Liability Non Current	175M	185M	140M	542M	522M
Other Non Current Liabilities	236M	245M	291M	491M	485M
Total Liabilities	828M	883M	1.05B	2.44B	2.49B
Common Stock, Total	3.13B	3.14B	3.14B	5.97B	5.94B
Retained Earnings	-623M	-598M	-1.03B	-1.27B	-1.3B
Comprehensive Income and Other	93.41M	93.38M	90.26M	63.7M	63.3M
Total Common Equity	2.6B	2.63B	2.2B	4.76B	4.7B
Minority Interest	3.32M	4.45M	6.14M	11.8M	13.1M
Total Equity	2.61B	2.64B	2.2B	4.77B	4.72B
Total Liabilities And Equity	3.43B	3.52B	3.25B	7.21B	7.2B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	210M	211M	211M	365M	362M
ECS Total Common Shares Outstanding	210M	210M	211M	365M	363M
Book Value / Share	12.38	12.5	10.42	13.06	12.96
Tangible Book Value	2.6B	2.63B	2.19B	4.76B	4.7B
Tangible Book Value Per Share	12.36	12.49	10.41	13.06	12.96
Total Debt	54.35M	66.65M	248M	823M	827M
Net Debt	-225M	-269M	105M	382M	-60.4M
Minority Interest, Total (Incl. Fin. Div)	3.32M	4.45M	6.14M	11.8M	13.1M
Equity Method Investments, Total	71.56M	78.66M	-	-	-
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	-	-	-	-	-
Inventories - Finished Goods, Total	-	-	-	-	-
Inventories - Others	-	-	-	-	-
Land - (BS)	-	6.37M	6.88M	-	-
Machinery, Total	1.46B	1.29B	1.28B	2.05B	2.19B
Full Time Employees	6.85K	7.1K	6.2K	-	9K
Accumulated Allowance for Doubtful Accounts (Supple)	-	-	-	-	-

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	178M	97.43M	-342M	-104M	112M
Depreciation & Amortization - CF	272M	303M	316M	484M	572M
Amortization of Goodwill and Intangible Assets - (CF)	8.26M	7.47M	14.84M	34.2M	31.3M
Impairment of Oil, Gas & Mineral Properties - (CF)	-	-	99.06M	32.1M	-
Depreciation & Amortization, Total	281M	310M	430M	550M	603M
(Gain) Loss From Sale Of Asset	-7.92M	-32.17M	2.44M	-7.9M	-136M
(Gain) Loss on Sale of Investments - (CF)	-58.67M	59.72M	16.22M	5.5M	14.3M
Asset Writedown & Restructuring Costs	-	-	-	46.5M	-
(Income) Loss On Equity Investments - (CF)	-10.53M	-4.35M	-45.03M	400K	-
Stock-Based Compensation (CF)	3.02M	5.13M	3.94M	5.5M	400K
Other Operating Activities, Total	-19.15M	26.98M	8.19M	-116M	259M
Change In Accounts Receivable	54.84M	-2.87M	-12.69M	45.9M	-61.1M
Change In Inventories	-14.62M	-82.88M	-50.04M	38.5M	-67.8M
Change In Accounts Payable	56.82M	18.09M	20.71M	-10M	22.6M
Change in Other Net Operating Assets	-49K	-3.4M	-21K	-5.5M	-21.5M
Cash from Operations	462M	392M	31.91M	450M	724M
Capital Expenditure	-179M	-243M	-275M	-379M	-323M
Sale of Property, Plant, and Equipment	22.47M	45.8M	8.71M	3.8M	3.8M
Cash Acquisitions	-	-	-	260M	-
Divestitures	-	-	-	355M	290M
Investment in Marketable and Equity Securities, Total	90.38M	1.86M	694K	145M	2M
Other Investing Activities, Total	-18.22M	9.16M	9.88M	13.8M	-5.5M
Cash from Investing	-83.92M	-187M	-255M	398M	-32.6M
Short Term Debt Issued, Total	-	-	-	-	-
Long-Term Debt Issued, Total	80M	-	167M	315M	-
Total Debt Issued	80M	-	167M	315M	-
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	-368M	-14.1M	-20.07M	-748M	-57M
Total Debt Repaid	-368M	-14.1M	-20.07M	-748M	-57M
Issuance of Common Stock	4.74M	619K	940K	-	1.4M
Repurchase of Common Stock	-	-	-	-	-24.3M
Common Dividends Paid	-46.22M	-71.5M	-94.73M	-130M	-145M
Common & Preferred Stock Dividends Paid	-46.22M	-71.5M	-94.73M	-130M	-145M
Other Financing Activities, Total	-	-933K	-269K	11.1M	100K
Cash from Financing	-330M	-85.91M	52.97M	-552M	-225M
Foreign Exchange Rate Adjustments	-2.26M	-3.1M	-6.02M	-3.7M	-3.1M
Net Change in Cash	46.55M	116M	-177M	293M	463M
Supplemental Items
Cash Interest Paid	10.22M	5.23M	6.58M	45.1M	37.3M
Cash Income Tax Paid (Refund)	81.64M	129M	138M	149M	164M
Levered Free Cash Flow	335M	187M	37.72M	102M	667M
Unlevered Free Cash Flow	341M	189M	41.04M	135M	697M
Change In Net Working Capital	-64.17M	63.35M	16.23M	68.7M	-184M
Net Debt Issued / Repaid	-288M	-14.1M	147M	-432M	-57M

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	4.7	5.08	-3.06	0.42	3.04
Return on Total Capital	5.93	6.59	-4.01	0.54	3.93
Return On Equity %	6.96	3.76	-14.06	-3.01	2.38
Return on Common Equity	7.02	3.72	-14.16	-2.98	2.36
Margin Analysis
Gross Profit Margin %	43.89	39.14	21.36	30.17	38.59
SG&A Margin	2.72	2.13	1.94	2.65	2.48
EBITDA Margin %	39.28	35.57	17.69	25.28	32.23
EBITA Margin %	19.99	17.78	-10.08	2.99	13.54
EBIT Margin %	19.37	17.32	-11.07	1.51	12.43
Income From Continuing Operations Margin %	13.18	6.04	-22.75	-4.53	4
Net Income Margin %	13.29	5.97	-22.86	-4.48	3.96
Net Avail. For Common Margin %	13.29	5.97	-22.86	-4.48	3.96
Normalized Net Income Margin	15.01	10.36	-5.34	0.34	6.83
Levered Free Cash Flow Margin	25.01	11.45	2.52	4.42	23.65
Unlevered Free Cash Flow Margin	25.44	11.59	2.75	5.81	24.71
Asset Turnover
Asset Turnover	0.39	0.47	0.44	0.44	0.39
Fixed Assets Turnover	0.54	0.69	0.65	0.59	0.51
Receivables Turnover (Average Receivables)	32.13	43.48	33.11	100.26	115.77
Inventory Turnover (Average Inventory)	2	2.19	2.42	2.73	2.63
Short Term Liquidity
Current Ratio	2.37	2.58	2.11	2.23	2.5
Quick Ratio	1.16	1.22	0.81	1.01	1.57
Operating Cash Flow to Current Liabilities	1.28	1.01	0.08	0.72	1.05
Days Sales Outstanding (Average Receivables)	11.39	8.39	11.02	3.64	3.16
Days Outstanding Inventory (Average Inventory)	183.37	166.52	150.93	133.51	139.26
Average Days Payable Outstanding	33.22	26.46	26.46	28.2	44.21
Cash Conversion Cycle (Average Days)	161.54	148.46	135.49	108.95	98.22
Long Term Solvency
Total Debt/Equity	2.09	2.53	11.25	17.25	17.53
Total Debt / Total Capital	2.04	2.47	10.11	14.71	14.92
LT Debt/Equity	1.59	1.99	10.01	16.15	16.53
Long-Term Debt / Total Capital	1.56	1.95	8.99	13.77	14.06
Total Liabilities / Total Assets	24.11	25.08	32.23	33.84	34.52
EBIT / Interest Expense	28.14	77.27	-31.15	0.68	7.36
EBITDA / Interest Expense	58.6	162.08	49.8	11.39	20.03
(EBITDA - Capex) / Interest Expense	39.23	95.56	-1.92	4.02	13.24
Total Debt / EBITDA	0.1	0.11	0.94	1.41	0.87
Net Debt / EBITDA	-0.42	-0.45	0.4	0.65	-0.06
Total Debt / (EBITDA - Capex)	0.15	0.19	-24.26	3.99	1.31
Net Debt / (EBITDA - Capex)	-0.62	-0.77	-10.31	1.85	-0.1
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-0.88	21.96	-8.45	54.95	21.71
Gross Profit, 1 Yr. Growth %	28	46.5	-50.04	118.85	55.41
EBITDA, 1 Yr. Growth %	33.15	54.73	-55.38	121.36	61.68
EBITA, 1 Yr. Growth %	128.35	147.76	-151.98	-155.05	350
EBIT, 1 Yr. Growth %	141.73	159.69	-158.61	-124.91	592.29
Earnings From Cont. Operations, 1 Yr. Growth %	58.62	-44.14	-445.02	-69.16	-207.44
Net Income, 1 Yr. Growth %	60.63	-45.23	-450.77	-69.65	-207.52
Normalized Net Income, 1 Yr. Growth %	73.43	59.18	-147.15	-112.2	2.36K
Diluted EPS Before Extra, 1 Yr. Growth %	53.99	-45.67	-452.9	-80.28	-195.89
Accounts Receivable, 1 Yr. Growth %	-27.29	14.07	25.58	-39.02	78.29
Inventory, 1 Yr. Growth %	17.22	23.21	-5.76	50.89	-14.88
Net Property, Plant and Equip., 1 Yr. Growth %	-3.59	-2.92	-5.04	154.9	-6.17
Total Assets, 1 Yr. Growth %	-0.8	2.47	-7.68	122.04	-0.14
Tangible Book Value, 1 Yr. Growth %	5.68	1.12	-16.59	116.84	-1.2
Common Equity, 1 Yr. Growth %	5.66	1.12	-16.57	116.84	-1.2
Cash From Operations, 1 Yr. Growth %	63.93	-15.19	-91.86	1.32K	60.84
Capital Expenditures, 1 Yr. Growth %	-13.89	36.36	12.82	37.97	-14.7
Levered Free Cash Flow, 1 Yr. Growth %	447.4	-22.4	-79.78	262.54	493.76
Unlevered Free Cash Flow, 1 Yr. Growth %	374.92	-23.28	-78.27	326.25	382.28
Dividend Per Share, 1 Yr. Growth %	57.14	54.55	29.41	-9.09	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	30.64	9.94	5.66	19.1	37.33
Gross Profit, 2 Yr. CAGR %	53.87	17.99	-14.45	4.57	84.58
EBITDA, 2 Yr. CAGR %	56.15	21.27	-16.06	-0.61	85.33
EBITA, 2 Yr. CAGR %	155.11	57.37	13.38	-51.13	74.24
EBIT, 2 Yr. CAGR %	173.79	62.34	23.26	-64.79	57.9
Earnings From Cont. Operations, 2 Yr. CAGR %	282.81	-5.87	38.82	3.17	-42.44
Net Income, 2 Yr. CAGR %	315.69	-6.2	38.61	3.17	-42.88
Normalized Net Income, 2 Yr. CAGR %	209.94	20.85	-13.37	-78.5	73.23
Diluted EPS Before Extra, 2 Yr. CAGR %	255.12	-8.53	38.46	-16.59	-56.52
Accounts Receivable, 2 Yr. CAGR %	-7.27	-8.93	19.69	-33.87	4.26
Inventory, 2 Yr. CAGR %	33.22	20.18	7.75	19.24	13.33
Net Property, Plant and Equip., 2 Yr. CAGR %	36.24	-3.25	-3.99	55.58	54.65
Total Assets, 2 Yr. CAGR %	33.13	0.82	-2.74	43.18	48.9
Tangible Book Value, 2 Yr. CAGR %	31.42	3.37	-8.16	34.57	46.37
Common Equity, 2 Yr. CAGR %	31.36	3.36	-8.15	34.5	46.37
Cash From Operations, 2 Yr. CAGR %	72.72	17.91	-73.73	7.15	377.18
Capital Expenditures, 2 Yr. CAGR %	8.44	8.36	24.03	24.76	8.49
Levered Free Cash Flow, 2 Yr. CAGR %	140.78	74.78	-60.42	-25.9	385.75
Unlevered Free Cash Flow, 2 Yr. CAGR %	142.84	62.4	-59.2	-15.59	369.7
Dividend Per Share, 2 Yr. CAGR %	25.36	55.84	41.42	8.47	-4.65
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	17.9	27.68	3.43	20.05	19.96
Gross Profit, 3 Yr. CAGR %	25.8	37.07	-11.4	17.01	19.4
EBITDA, 3 Yr. CAGR %	28.18	39.13	-12.51	15.97	15.3
EBITA, 3 Yr. CAGR %	18.55	91.82	8.72	-16.1	9.61
EBIT, 3 Yr. CAGR %	18.81	101.44	15.53	-31.5	7.46
Earnings From Cont. Operations, 3 Yr. CAGR %	12.65	101.53	45.13	-15.92	4.57
Net Income, 3 Yr. CAGR %	13.71	111.53	45.59	-16.46	4.6
Normalized Net Income, 3 Yr. CAGR %	27.6	100.75	-11.69	-58.09	4.4
Diluted EPS Before Extra, 3 Yr. CAGR %	2.34	89.93	43.46	-27.7	-12.62
Accounts Receivable, 3 Yr. CAGR %	-12.27	-0.64	1.37	-20.69	-7.96
Inventory, 3 Yr. CAGR %	22.92	29.8	10.82	20.55	6.57
Net Property, Plant and Equip., 3 Yr. CAGR %	21.8	21.69	-3.85	32.95	31.45
Total Assets, 3 Yr. CAGR %	19.88	22	-2.1	28.07	26.97
Tangible Book Value, 3 Yr. CAGR %	19.75	20.43	-3.76	22.34	21.4
Common Equity, 3 Yr. CAGR %	19.72	20.39	-3.76	22.3	21.36
Cash From Operations, 3 Yr. CAGR %	27.21	36.26	-51.63	-0.88	22.69
Capital Expenditures, 3 Yr. CAGR %	3.2	17.04	9.83	28.52	9.91
Levered Free Cash Flow, 3 Yr. CAGR %	79.52	47.9	-14.89	-24.79	52.88
Unlevered Free Cash Flow, 3 Yr. CAGR %	80.55	48.51	-16.98	-18.28	54.5
Dividend Per Share, 3 Yr. CAGR %	30.06	34.42	46.48	22.05	5.57
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	14.69	16.08	12.85	24.17	15.85
Gross Profit, 5 Yr. CAGR %	37.69	15.21	1.58	23	18.83
EBITDA, 5 Yr. CAGR %	44.42	16.01	1.16	22.11	18.13
EBITA, 5 Yr. CAGR %	9.23	12.58	-1.28	10.97	26.63
EBIT, 5 Yr. CAGR %	8.14	12.62	1.36	0.23	26.7
Earnings From Cont. Operations, 5 Yr. CAGR %	-5.29	-0.65	22.47	54.18	0.26
Net Income, 5 Yr. CAGR %	-4.73	-0.54	23.08	58.72	0.14
Normalized Net Income, 5 Yr. CAGR %	11.93	12.78	-3.78	-17.85	10.7
Diluted EPS Before Extra, 5 Yr. CAGR %	-10.74	-6.91	15.49	36.66	-11.01
Accounts Receivable, 5 Yr. CAGR %	10.52	-2.3	-0.66	-15.58	-8.35
Inventory, 5 Yr. CAGR %	13.37	16.09	16.61	25.47	11.82
Net Property, Plant and Equip., 5 Yr. CAGR %	16.09	13.91	10.74	34.26	16.28
Total Assets, 5 Yr. CAGR %	14.9	13.14	10.26	30.07	15.78
Tangible Book Value, 5 Yr. CAGR %	14.97	13.54	7.69	25.9	13.84
Common Equity, 5 Yr. CAGR %	14.94	13.51	7.68	25.85	13.81
Cash From Operations, 5 Yr. CAGR %	39.13	12.79	-32.31	23.77	20.75
Capital Expenditures, 5 Yr. CAGR %	4	3.74	11.08	20.07	9.29
Levered Free Cash Flow, 5 Yr. CAGR %	38.83	104.06	-8.21	12.14	61.24
Unlevered Free Cash Flow, 5 Yr. CAGR %	38.35	116.68	-6.65	18.43	57.56
Dividend Per Share, 5 Yr. CAGR %	-4.36	46.72	34.49	23.36	23.36