Balance Sheet SIG Group AG

Equities

SIGN

CH0435377954

Paper Packaging

Real-time Estimate Cboe Europe Other stock markets 11:19:40 2025-12-08 am EST			5-day change	1st Jan Change
9.375 ^CHF	-1.26%		-0.48%	-47.57%

Nov. 17	SIG Group AG Appoints Mikko Keto as Chief Executive Officer	CI
Nov. 17	SIG Group Names FLSmidth CEO to Same Role	MT

1085f9123f48c551feb9e1eb4f2adde7.n6ITVrhnj5iKL38kccBqh-NTsneh3i5rU2rihu_Nzrc.p5BxOu8P5t_TRgx9C6wexs4H-SPQlB5aBgjP_oO4lsf7k3UQ-hbB2fphMg

Published financial data: SIG GROUP AG

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	1.82B	2.06B	2.78B	3.23B	3.33B
Total Revenues	1.82B	2.06B	2.78B	3.23B	3.33B
Cost of Goods Sold, Total	1.37B	1.57B	2.2B	2.47B	2.56B
Gross Profit	443M	489M	575M	761M	771M
Selling General & Admin Expenses, Total	256M	273M	311M	394M	413M
Other Operating Expenses	-27.9M	-26.5M	15.3M	-36.2M	-17.9M
Other Operating Expenses, Total	228M	246M	326M	358M	396M
Operating Income	215M	243M	249M	403M	376M
Interest Expense, Total	-36.8M	-38.4M	-53.5M	-120M	-126M
Interest And Investment Income	2.1M	4.6M	2.1M	9M	11.1M
Net Interest Expenses	-34.7M	-33.8M	-51.4M	-111M	-115M
Income (Loss) On Equity Invest.	17.4M	-1.6M	-	-100K	300K
Currency Exchange Gains (Loss)	-27.7M	9.3M	-10.4M	9.5M	-6.7M
Other Non Operating Income (Expenses)	-7M	-5.3M	17.6M	-19.5M	-22.3M
EBT, Excl. Unusual Items	163M	212M	204M	282M	232M
Merger & Related Restructuring Charges	-3.1M	-16.5M	-41.2M	-14.3M	-3.4M
Gain (Loss) On Sale Of Investments	-	48.8M	-	-	-
Gain (Loss) On Sale Of Assets	200K	-11.3M	500K	1.5M	1.6M
Asset Writedown	-49.3M	-4.4M	-	-	-
Other Unusual Items	-19.7M	-3.7M	-75M	54.6M	51.2M
EBT, Incl. Unusual Items	91M	224M	88.8M	324M	281M
Income Tax Expense	23M	52.3M	51M	80.8M	86.5M
Earnings From Continuing Operations	68M	172M	37.8M	243M	194M
Net Income to Company	68M	172M	37.8M	243M	194M
Net Income - (IS)	68M	172M	37.8M	243M	194M
Net Income to Common Incl Extra Items	68M	172M	37.8M	243M	194M
Net Income to Common Excl. Extra Items	68M	172M	37.8M	243M	194M
Per Share Items
Net EPS - Basic	0.21	0.51	0.1	0.64	0.51
Basic EPS - Continuing Operations	0.21	0.51	0.1	0.64	0.51
Basic Weighted Average Shares Outstanding	320M	335M	364M	382M	382M
Net EPS - Diluted	0.21	0.51	0.1	0.64	0.51
Diluted EPS - Continuing Operations	0.21	0.51	0.1	0.64	0.51
Diluted Weighted Average Shares Outstanding	320M	336M	365M	382M	382M
Normalized Basic EPS	0.32	0.39	0.35	0.46	0.38
Normalized Diluted EPS	0.32	0.39	0.35	0.46	0.38
Dividend Per Share	0.39	0.43	0.48	0.52	0.52
Payout Ratio	168.82	74.43	391.27	74.1	96.56
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	475M	522M	579M	772M	748M
EBITA	315M	355M	386M	558M	528M
EBIT	215M	243M	249M	403M	376M
EBITDAR	-	-	-	-	-
Effective Tax Rate - (Ratio)	25.27	23.31	57.43	24.94	30.78
Total Current Taxes	68.8M	70.5M	87.3M	111M	117M
Total Deferred Taxes	-45.8M	-18.2M	-36.3M	-30M	-30.7M
Normalized Net Income	102M	132M	128M	176M	145M
Interest on Long-Term Debt	36.2M	38.4M	18.1M	20.2M	21.8M
Non-Cash Pension Expense	1.6M	-500K	1.1M	1.3M	1.6M
Supplemental Operating Expense Items
Selling and Marketing Expenses	75.1M	90.8M	111M	135M	134M
General and Administrative Expenses	181M	182M	201M	259M	280M
Research And Development Expense From Footnotes	50.9M	56.3M	45M	66.9M	67.5M
Net Rental Expense, Total	-	-	-	-	-
Imputed Operating Lease Interest Expense	-	-	-	-	-
Imputed Operating Lease Depreciation	-	-	-	-	-
Stock-Based Comp., G&A Exp. (Total)	600K	700K	900K	900K	1M
Stock-Based Comp., Other (Total)	2.6M	3.1M	4.8M	6M	2.2M
Total Stock-Based Compensation	3.2M	3.8M	5.7M	6.9M	3.2M

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	355M	304M	504M	281M	303M
Trading Asset Securities, Total	-	-	-	-	-
Total Cash And Short Term Investments	355M	304M	504M	281M	303M
Accounts Receivable, Total	116M	197M	332M	320M	384M
Other Receivables	76.3M	86.9M	147M	108M	130M
Notes Receivable	32.6M	-	-	700K	-
Total Receivables	225M	284M	478M	429M	514M
Inventory	171M	194M	403M	384M	377M
Other Current Assets, Total	28.5M	40.4M	26.8M	23.4M	47.3M
Total Current Assets	779M	824M	1.41B	1.12B	1.24B
Gross Property Plant And Equipment	2.05B	2.57B	3.28B	3.65B	4.07B
Accumulated Depreciation	-926M	-1.12B	-1.36B	-1.58B	-1.87B
Net Property Plant And Equipment	1.13B	1.45B	1.91B	2.06B	2.2B
Long-term Investments	184M	600K	600K	400K	700K
Goodwill	1.57B	2.13B	3.19B	3.13B	3.19B
Other Intangibles, Total	726M	792M	1.06B	927M	777M
Deferred Tax Assets Long-Term	30.5M	46M	60M	60.6M	68.7M
Other Long-Term Assets, Total	208M	258M	169M	237M	220M
Total Assets	4.62B	5.49B	7.8B	7.53B	7.69B
Liabilities
Accounts Payable, Total	164M	218M	407M	363M	381M
Accrued Expenses, Total	303M	377M	456M	441M	525M
Short-term Borrowings	-	-	-	212M	-
Current Portion of Long-Term Debt	-	-	449M	-	725M
Current Portion of Leases	24M	29.4M	39.9M	52.3M	52M
Current Income Taxes Payable	37.3M	42.1M	46.3M	49.3M	50.3M
Unearned Revenue Current, Total	66.1M	107M	151M	165M	148M
Other Current Liabilities	92.4M	127M	227M	231M	252M
Total Current Liabilities	687M	901M	1.78B	1.51B	2.13B
Long-Term Debt	1.54B	1.54B	1.99B	1.99B	1.42B
Long-Term Leases	123M	153M	191M	199M	270M
Unearned Revenue Non Current	167M	268M	265M	284M	360M
Pension & Other Post Retirement Benefits	132M	129M	105M	110M	104M
Deferred Tax Liability Non Current	132M	147M	261M	244M	223M
Other Non Current Liabilities	30.8M	27.1M	152M	95.1M	43M
Total Liabilities	2.81B	3.17B	4.74B	4.44B	4.56B
Common Stock, Total	2.8M	3M	3.4M	3.4M	3.4M
Additional Paid In Capital	1.94B	2.14B	2.87B	2.68B	2.5B
Retained Earnings	86.7M	308M	264M	559M	754M
Treasury Stock	-100K	-100K	-1.3M	-1.5M	-1M
Comprehensive Income and Other	-221M	-122M	-79.2M	-149M	-122M
Total Common Equity	1.81B	2.33B	3.06B	3.1B	3.13B
Total Equity	1.81B	2.33B	3.06B	3.1B	3.13B
Total Liabilities And Equity	4.62B	5.49B	7.8B	7.53B	7.69B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	320M	338M	382M	382M	382M
ECS Total Common Shares Outstanding	320M	338M	382M	382M	382M
Book Value / Share	5.67	6.9	7.99	8.1	8.19
Tangible Book Value	-479M	-592M	-1.19B	-957M	-830M
Tangible Book Value Per Share	-1.5	-1.75	-3.12	-2.5	-2.17
Total Debt	1.68B	1.72B	2.67B	2.45B	2.47B
Net Debt	1.33B	1.42B	2.17B	2.17B	2.17B
Debt Equivalent of Unfunded Proj. Benefit Obligation	-49.9M	-103M	-78M	-87.5M	-83.6M
Debt Equivalent Oper. Leases	-	-	-	-	-
Equity Method Investments, Total	184M	600K	600K	400K	700K
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	50M	71.2M	143M	131M	131M
Inventories - Work In Process, Total	21M	22.6M	96.7M	97.8M	90.3M
Inventories - Finished Goods, Total	99.7M	101M	163M	156M	156M
Land - (BS)	38.1M	36.4M	112M	107M	105M
Buildings, Total	173M	175M	265M	285M	291M
Machinery, Total	610M	750M	920M	1.07B	1.23B
Full Time Employees	5.5K	5.18K	5.59K	7.79K	8.14K
Part Time Employees	-	150	150	270	279
Assets on Operating Lease - Gross	-	-	-	-	-
Assets on Operating Lease - Accumulated Depreciation	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	5M	6.6M	9.7M	-	-

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	68M	172M	37.8M	243M	194M
Depreciation & Amortization - CF	178M	195M	229M	258M	268M
Amortization of Goodwill and Intangible Assets - (CF)	100M	112M	138M	154M	152M
Depreciation & Amortization, Total	278M	307M	367M	412M	420M
Amortization of Deferred Charges, Total - (CF)	4.4M	3.9M	7.3M	5.1M	6.6M
(Gain) Loss From Sale Of Asset	-200K	11.3M	-500K	-1.5M	-1.6M
(Gain) Loss on Sale of Investments - (CF)	-	-48.8M	-	-	-
Asset Writedown & Restructuring Costs	43.9M	4.4M	6.3M	4.8M	26.6M
(Income) Loss On Equity Investments - (CF)	-17.4M	1.6M	-	100K	-300K
Stock-Based Compensation (CF)	3.2M	3.8M	5.4M	6.9M	3.2M
Other Operating Activities, Total	-54.2M	-41.2M	-57.3M	-27.2M	-46.6M
Change In Accounts Receivable	32.6M	-4M	-34M	30.4M	-89.5M
Change In Inventories	-11.8M	-9.4M	-53.1M	10.1M	9.1M
Change In Accounts Payable	26.9M	62.5M	234M	-6.3M	80.2M
Change in Other Net Operating Assets	52.7M	68.1M	65.3M	-14.5M	47.5M
Cash from Operations	426M	531M	578M	663M	649M
Capital Expenditure	-199M	-246M	-300M	-399M	-310M
Sale of Property, Plant, and Equipment	700K	1.1M	19.1M	2.3M	2.8M
Cash Acquisitions	-2.5M	-63.6M	-700M	-500K	-
Divestitures	-	3.1M	-	-	-
Sale (Purchase) of Intangible assets	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-	-	400K	-2.4M	-4.4M
Other Investing Activities, Total	24.8M	1.5M	62.7M	3.6M	3.8M
Cash from Investing	-176M	-304M	-918M	-396M	-308M
Long-Term Debt Issued, Total	1.55B	100M	1.71B	725M	1.17B
Total Debt Issued	1.55B	100M	1.71B	725M	1.17B
Long-Term Debt Repaid, Total	-1.58B	-266M	-1.22B	-1.01B	-1.3B
Total Debt Repaid	-1.58B	-266M	-1.22B	-1.01B	-1.3B
Issuance of Common Stock	-	-	204M	1.3M	1.6M
Repurchase of Common Stock	-600K	-700K	-16.3M	-9.4M	-4.6M
Common Dividends Paid	-115M	-128M	-148M	-180M	-188M
Common & Preferred Stock Dividends Paid	-115M	-128M	-148M	-180M	-188M
Other Financing Activities, Total	1.1M	1.4M	13M	-4.9M	-4.2M
Cash from Financing	-141M	-294M	539M	-476M	-320M
Foreign Exchange Rate Adjustments	-14.2M	15.9M	200K	-13.8M	1.3M
Net Change in Cash	94.1M	-50.6M	199M	-223M	22.5M
Supplemental Items
Cash Interest Paid	39M	40.6M	52.2M	125M	135M
Cash Income Tax Paid (Refund)	76.2M	73M	94.4M	93.9M	123M
Levered Free Cash Flow	246M	310M	228M	236M	280M
Unlevered Free Cash Flow	264M	330M	255M	306M	352M
Change In Net Working Capital	-48.1M	-114M	-26.5M	-34M	-4.7M
Net Debt Issued / Repaid	-27M	-166M	486M	-283M	-125M

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	2.87	3	2.34	3.29	3.09
Return on Total Capital	3.79	4.02	3.18	4.47	4.21
Return On Equity %	3.58	8.31	1.4	7.91	6.24
Return on Common Equity	3.58	8.31	1.4	7.91	6.24
Margin Analysis
Gross Profit Margin %	24.4	23.72	20.69	23.57	23.17
SG&A Margin	14.11	13.22	11.19	12.2	12.42
EBITDA Margin %	26.16	25.32	20.82	23.9	22.46
EBITA Margin %	17.34	17.2	13.9	17.27	15.85
EBIT Margin %	11.83	11.78	8.95	12.49	11.29
Income From Continuing Operations Margin %	3.74	8.35	1.36	7.53	5.84
Net Income Margin %	3.74	8.35	1.36	7.53	5.84
Net Avail. For Common Margin %	3.74	8.35	1.36	7.53	5.84
Normalized Net Income Margin	5.61	6.41	4.6	5.46	4.35
Levered Free Cash Flow Margin	13.52	15.03	8.22	7.32	8.4
Unlevered Free Cash Flow Margin	14.54	16	9.16	9.48	10.58
Asset Turnover
Asset Turnover	0.39	0.41	0.42	0.42	0.44
Fixed Assets Turnover	1.61	1.6	1.66	1.63	1.56
Receivables Turnover (Average Receivables)	12.06	13.16	10.51	9.91	9.45
Inventory Turnover (Average Inventory)	8.13	8.61	7.38	6.27	6.72
Short Term Liquidity
Current Ratio	1.13	0.91	0.79	0.74	0.58
Quick Ratio	0.8	0.65	0.55	0.47	0.38
Operating Cash Flow to Current Liabilities	0.62	0.59	0.33	0.44	0.3
Days Sales Outstanding (Average Receivables)	30.34	27.73	34.73	36.84	38.73
Days Outstanding Inventory (Average Inventory)	45.04	42.38	49.43	58.18	54.46
Average Days Payable Outstanding	45.67	43.7	47.27	57.32	53.42
Cash Conversion Cycle (Average Days)	29.71	26.41	36.89	37.7	39.78
Long Term Solvency
Total Debt/Equity	92.83	73.99	87.55	79.16	78.9
Total Debt / Total Capital	48.14	42.52	46.68	44.19	44.1
LT Debt/Equity	91.51	72.73	71.53	70.63	54.1
Long-Term Debt / Total Capital	47.46	41.8	38.14	39.42	30.24
Total Liabilities / Total Assets	60.76	57.62	60.83	58.88	59.27
EBIT / Interest Expense	5.84	6.33	4.65	3.36	2.97
EBITDA / Interest Expense	13.39	14.31	11.5	6.79	6.29
(EBITDA - Capex) / Interest Expense	7.97	7.91	5.9	3.47	3.84
Total Debt / EBITDA	3.42	3.13	4.35	3.01	3.11
Net Debt / EBITDA	2.7	2.58	3.53	2.66	2.73
Total Debt / (EBITDA - Capex)	5.74	5.67	8.47	5.88	5.09
Net Debt / (EBITDA - Capex)	4.53	4.67	6.88	5.21	4.47
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	1.8	13.53	34.83	16.2	3.04
Gross Profit, 1 Yr. Growth %	6.38	10.33	18.7	32.37	1.29
EBITDA, 1 Yr. Growth %	2.17	9.89	13.89	33.42	-3.19
EBITA, 1 Yr. Growth %	9.42	12.64	13.44	44.35	-5.43
EBIT, 1 Yr. Growth %	14.37	13.03	8.65	62.2	-6.87
Earnings From Cont. Operations, 1 Yr. Growth %	-36.39	153.09	-78.04	543.39	-20.02
Net Income, 1 Yr. Growth %	-36.39	153.09	-78.04	543.39	-20.02
Normalized Net Income, 1 Yr. Growth %	5.37	29.83	3.54	38	-17.93
Diluted EPS Before Extra, 1 Yr. Growth %	-36.36	142.86	-80.39	536.29	-20.02
Accounts Receivable, 1 Yr. Growth %	-37.42	70.32	67.98	-3.38	19.85
Inventory, 1 Yr. Growth %	2.09	13.94	107.04	-4.54	-2
Net Property, Plant and Equip., 1 Yr. Growth %	0.5	28.15	32.27	7.92	6.46
Total Assets, 1 Yr. Growth %	-2.15	18.86	41.95	-3.42	2.08
Tangible Book Value, 1 Yr. Growth %	1.59	23.63	101.08	-19.62	-13.3
Common Equity, 1 Yr. Growth %	-8.8	28.37	31.23	1.37	1.13
Cash From Operations, 1 Yr. Growth %	-2.81	24.68	8.91	14.72	-2.13
Capital Expenditures, 1 Yr. Growth %	9.33	23.44	21.88	33.1	-22.29
Levered Free Cash Flow, 1 Yr. Growth %	8.28	26.19	-24.1	3.72	18.51
Unlevered Free Cash Flow, 1 Yr. Growth %	6.52	24.91	-20.71	20.44	14.98
Dividend Per Share, 1 Yr. Growth %	10.99	11.85	9.57	8.43	1.28
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	4.09	7.51	23.72	25.17	9.42
Gross Profit, 2 Yr. CAGR %	8.6	8.34	13.92	25.35	15.79
EBITDA, 2 Yr. CAGR %	7.86	5.96	10.37	23.27	13.65
EBITA, 2 Yr. CAGR %	15.49	11.02	10.79	27.97	16.84
EBIT, 2 Yr. CAGR %	25.38	13.7	7.58	32.75	22.91
Earnings From Cont. Operations, 2 Yr. CAGR %	-9.97	26.88	-25.44	18.88	126.84
Net Income, 2 Yr. CAGR %	-9.97	26.88	-25.44	18.88	126.84
Normalized Net Income, 2 Yr. CAGR %	47.77	16.96	12.04	19.53	6.42
Diluted EPS Before Extra, 2 Yr. CAGR %	-22.54	24.32	-30.99	11.7	125.58
Accounts Receivable, 2 Yr. CAGR %	-12.48	3.24	69.15	27.4	7.61
Inventory, 2 Yr. CAGR %	8.73	7.86	53.59	40.58	-3.28
Net Property, Plant and Equip., 2 Yr. CAGR %	2.72	13.48	30.19	19.47	7.19
Total Assets, 2 Yr. CAGR %	1.55	7.84	29.89	17.09	-0.71
Tangible Book Value, 2 Yr. CAGR %	-9.97	12.07	57.67	27.13	-16.52
Common Equity, 2 Yr. CAGR %	-2.18	8.2	29.79	15.34	1.25
Cash From Operations, 2 Yr. CAGR %	27.92	10.08	16.53	11.78	5.96
Capital Expenditures, 2 Yr. CAGR %	-3.5	16.17	22.66	27.37	1.7
Levered Free Cash Flow, 2 Yr. CAGR %	22.76	16.89	-3.53	-11.39	10.8
Unlevered Free Cash Flow, 2 Yr. CAGR %	8.29	15.35	-1.81	-2.34	17.68
Dividend Per Share, 2 Yr. CAGR %	11.77	11.42	10.7	9	4.79
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	2.96	7.15	15.94	21.16	17.31
Gross Profit, 3 Yr. CAGR %	4.5	9.17	11.35	19.77	16.75
EBITDA, 3 Yr. CAGR %	4.16	8.53	7.56	17.57	13.73
EBITA, 3 Yr. CAGR %	6.98	14.53	10.33	21	15.69
EBIT, 3 Yr. CAGR %	11.63	21.12	9.8	23.36	17.96
Earnings From Cont. Operations, 3 Yr. CAGR %	-11.14	27.06	-29.29	52.93	4.16
Net Income, 3 Yr. CAGR %	-11.14	27.06	-29.29	52.93	4.16
Normalized Net Income, 3 Yr. CAGR %	33.48	41.53	9.77	20.1	5.45
Diluted EPS Before Extra, 3 Yr. CAGR %	-22.47	13.37	-32.83	44.7	-0.07
Accounts Receivable, 3 Yr. CAGR %	-16.19	9.27	21.43	40.35	24.83
Inventory, 3 Yr. CAGR %	11.73	10.44	34.04	31.07	24.65
Net Property, Plant and Equip., 3 Yr. CAGR %	3.56	10.58	19.43	22.3	14.97
Total Assets, 3 Yr. CAGR %	0.37	7.02	18.19	17.68	11.86
Tangible Book Value, 3 Yr. CAGR %	-32.01	0.07	36.18	25.95	11.9
Common Equity, 3 Yr. CAGR %	20.49	7.09	15.39	19.53	10.39
Cash From Operations, 3 Yr. CAGR %	20.2	26.83	9.69	15.92	6.94
Capital Expenditures, 3 Yr. CAGR %	-2.1	4.76	18.04	26.04	8.03
Levered Free Cash Flow, 3 Yr. CAGR %	53.15	23.89	0.26	-1.26	-2.42
Unlevered Free Cash Flow, 3 Yr. CAGR %	21.44	13.57	0.89	5.07	3.12
Dividend Per Share, 3 Yr. CAGR %	-	11.79	10.8	9.94	6.36
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-	3.65	10.81	14.02	13.29
Gross Profit, 5 Yr. CAGR %	-	4.36	8.17	15.17	13.11
EBITDA, 5 Yr. CAGR %	-	3.87	6.6	13.58	9.96
EBITA, 5 Yr. CAGR %	-	5.36	8.49	18.77	12.89
EBIT, 5 Yr. CAGR %	-	7.42	9.99	24.16	14.86
Earnings From Cont. Operations, 5 Yr. CAGR %	-	33.96	-17.16	23.72	12.72
Net Income, 5 Yr. CAGR %	-	33.96	-17.16	23.72	12.72
Normalized Net Income, 5 Yr. CAGR %	-	49.31	24.45	30.49	8.42
Diluted EPS Before Extra, 5 Yr. CAGR %	-	22.4	-26	12.7	9.05
Accounts Receivable, 5 Yr. CAGR %	-	0.52	10.99	16.19	15.7
Inventory, 5 Yr. CAGR %	-	9.14	26.89	21.63	17.64
Net Property, Plant and Equip., 5 Yr. CAGR %	-	7.03	13.49	14.05	14.37
Total Assets, 5 Yr. CAGR %	-	2.6	11.27	10.94	10.23
Tangible Book Value, 5 Yr. CAGR %	-	-18.82	-4.81	10.12	11.97
Common Equity, 5 Yr. CAGR %	-	16.17	24.13	10.32	9.51
Cash From Operations, 5 Yr. CAGR %	-	17.27	18.72	20.58	8.18
Capital Expenditures, 5 Yr. CAGR %	-	5.88	7.14	13.27	11.21
Levered Free Cash Flow, 5 Yr. CAGR %	-	-	27.3	7.73	4.29
Unlevered Free Cash Flow, 5 Yr. CAGR %	-	-	11.54	6.34	7.27
Dividend Per Share, 5 Yr. CAGR %	-	-	-	10.67	8.36