Balance Sheet Eutelsat Communications

Equities

ETL

FR0010221234

Wireless Telecommunications Services

Market Closed - Euronext Paris Other stock markets 11:55:00 2025-12-09 EST			After hours 15:42:59
2.055 ^EUR	+0.24%		2.093	+1.85%

12-08	Eutelsat Renews Direct-to-Home Services Deal with BeIn Media Group	MT
12-03	Fitch Upgrades Eutelsat After EUR1.5 Billion Capital Raising	MT

f0ac77999ed5fdb3b.MDWdngwjwJLP9Yw_PYezhp3XEQ-lyhk9ttcNZwFXezc.BXvCyEp2i8CqkstzdvHrzuS0el6RpklRhIZ4EFI5MXNiQsfNX1Sn4aaYzQ

Published financial data: EUTELSAT COMMUNICATIONS

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: June	2021	2022	2023	2024	2025
Revenues	1.23B	1.15B	1.13B	1.21B	1.24B
Total Revenues	1.23B	1.15B	1.13B	1.21B	1.24B
Cost of Goods Sold, Total	94.7M	93.2M	103M	205M	242M
Gross Profit	1.14B	1.06B	1.03B	1.01B	1B
Selling General & Admin Expenses, Total	217M	197M	203M	289M	326M
Depreciation & Amortization - (IS)	508M	482M	456M	702M	808M
Other Operating Expenses	-	-63M	-326M	15.6M	7M
Other Operating Expenses, Total	725M	616M	333M	1.01B	1.14B
Operating Income	414M	443M	695M	1.2M	-139M
Interest Expense, Total	-73M	-70.2M	-70.2M	-139M	-178M
Interest And Investment Income	200K	7M	1.6M	12.2M	4.6M
Net Interest Expenses	-72.8M	-63.2M	-68.6M	-127M	-173M
Income (Loss) On Equity Invest.	-	-71.5M	-87.3M	-22.8M	-2.4M
Currency Exchange Gains (Loss)	-16.1M	16.6M	-13.8M	11.1M	-10.9M
Other Non Operating Income (Expenses)	-6M	-18.2M	-8.8M	-8.2M	-17.1M
EBT, Excl. Unusual Items	319M	307M	517M	-145M	-343M
Restructuring Charges	-6M	-7.2M	-	-	-
Merger & Related Restructuring Charges	-	-	-42M	-38.7M	-
Impairment of Goodwill	-	-	-	-	-535M
Gain (Loss) On Sale Of Investments	-8.8M	-10.9M	-	-77M	-
Gain (Loss) On Sale Of Assets	-	-	-	-	-
Asset Writedown	-27.9M	-	-80M	-76.9M	-186M
Insurance Settlements	-	-	-	-	-
Legal Settlements	-13.9M	-	-	-	-
Other Unusual Items	-10.4M	-	-	-	-49M
EBT, Incl. Unusual Items	252M	288M	395M	-338M	-1.11B
Income Tax Expense	24.2M	48.6M	66.5M	-28.3M	-6.7M
Earnings From Continuing Operations	228M	240M	328M	-310M	-1.11B
Net Income to Company	228M	240M	328M	-310M	-1.11B
Minority Interest	-14M	-9.1M	-13.4M	-200K	24M
Net Income - (IS)	214M	231M	315M	-310M	-1.08B
Net Income to Common Incl Extra Items	214M	231M	315M	-310M	-1.08B
Net Income to Common Excl. Extra Items	214M	231M	315M	-310M	-1.08B
Per Share Items
Net EPS - Basic	0.93	1	1.27	-0.74	-2.28
Basic EPS - Continuing Operations	0.93	1	1.27	-0.74	-2.28
Basic Weighted Average Shares Outstanding	230M	230M	249M	418M	475M
Net EPS - Diluted	0.93	1	1.27	-0.74	-2.28
Diluted EPS - Continuing Operations	0.93	1	1.27	-0.74	-2.28
Diluted Weighted Average Shares Outstanding	230M	230M	249M	418M	475M
Normalized Basic EPS	0.81	0.79	1.25	-0.22	-0.4
Normalized Diluted EPS	0.81	0.79	1.25	-0.22	-0.4
Dividend Per Share	0.93	0.93	-	-	-
Payout Ratio	95.7	92.81	25.6	-0.32	-
American Depositary Receipts Ratio (ADR)	0.25	0.25	0.25	0.25	0.25
Supplemental Items
EBITDA	857M	863M	1.1B	635M	597M
EBITA	518M	543M	793M	125M	-16.3M
EBIT	414M	443M	695M	1.2M	-139M
EBITDAR	-	-	-	-	-
Effective Tax Rate - (Ratio)	9.59	16.85	16.84	8.37	0.6
Total Current Taxes	56.2M	48.4M	112M	16.9M	17.1M
Total Deferred Taxes	-32M	200K	-45.1M	-45.2M	-23.8M
Normalized Net Income	186M	183M	310M	-91.08M	-190M
Interest Capitalized	17.1M	16.2M	17.7M	5.2M	2.7M
Interest on Long-Term Debt	14.3M	11.9M	12.7M	22.5M	25.5M
Non-Cash Pension Expense	1.4M	900K	-600K	900K	1M
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	-	-	-	-	-
Net Rental Expense, Total	-	-	-	-	-
Imputed Operating Lease Interest Expense	-	-	-	-	-
Imputed Operating Lease Depreciation	-	-	-	-	-
Stock-Based Comp., Other (Total)	1.39M	1.6M	300K	1.1M	1.1M
Total Stock-Based Compensation	1.39M	1.6M	300K	1.1M	1.1M

Fiscal Period: June	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	861M	680M	482M	837M	518M
Short Term Investments	-	-	-	-	-
Total Cash And Short Term Investments	861M	680M	482M	837M	518M
Accounts Receivable, Total	262M	266M	221M	286M	341M
Other Receivables	26.6M	29.7M	40.6M	20M	26.4M
Total Receivables	288M	295M	261M	306M	367M
Inventory	8.1M	12.9M	13M	39.4M	116M
Prepaid Expenses	-	-	-	-	-
Other Current Assets, Total	69.8M	97.7M	428M	134M	588M
Total Current Assets	1.23B	1.09B	1.18B	1.32B	1.59B
Gross Property Plant And Equipment	8.31B	8.59B	8.45B	9.95B	8.9B
Accumulated Depreciation	-4.06B	-4.46B	-4.52B	-4.7B	-4.76B
Net Property Plant And Equipment	4.25B	4.13B	3.93B	5.25B	4.15B
Long-term Investments	-	606M	501M	12.1M	8.8M
Goodwill	1.25B	1.3B	1.28B	1.3B	665M
Other Intangibles, Total	440M	377M	302M	473M	382M
Accounts Receivable Long-Term	37.7M	34M	31.8M	37.4M	43.4M
Loans Receivable Long-Term	-	-	-	-	-
Deferred Tax Assets Long-Term	7.6M	1.4M	15.3M	30.3M	28.6M
Other Long-Term Assets, Total	71.5M	43M	164M	95.6M	135M
Total Assets	7.28B	7.57B	7.41B	8.52B	7B
Liabilities
Accounts Payable, Total	84.9M	78.3M	93.5M	171M	117M
Accrued Expenses, Total	-	-	-	-	-
Current Portion of Long-Term Debt	45.5M	338M	97.6M	142M	472M
Current Portion of Leases	24.1M	59.8M	47M	69.1M	59.5M
Current Income Taxes Payable	20.8M	23.6M	99.5M	25M	20.1M
Unearned Revenue Current, Total	69M	65.2M	68.5M	132M	128M
Other Current Liabilities	159M	473M	306M	223M	352M
Total Current Liabilities	403M	1.04B	712M	761M	1.15B
Long-Term Debt	3.1B	2.72B	2.84B	2.82B	2.49B
Long-Term Leases	412M	366M	272M	343M	142M
Unearned Revenue Non Current	118M	159M	269M	432M	386M
Pension & Other Post Retirement Benefits	-	17.6M	29.2M	32.5M	20.1M
Deferred Tax Liability Non Current	198M	185M	158M	134M	103M
Other Non Current Liabilities	361M	229M	55.8M	47.1M	45.6M
Total Liabilities	4.59B	4.71B	4.34B	4.57B	4.34B
Common Stock, Total	230M	230M	249M	475M	475M
Additional Paid In Capital	718M	718M	831M	3.11B	3.11B
Comprehensive Income and Other	1.67B	1.83B	1.9B	264M	-993M
Total Common Equity	2.61B	2.78B	2.98B	3.85B	2.59B
Minority Interest	76.2M	83.4M	96.8M	95.8M	67.1M
Total Equity	2.69B	2.86B	3.07B	3.95B	2.66B
Total Liabilities And Equity	7.28B	7.57B	7.41B	8.52B	7B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	230M	230M	249M	475M	475M
ECS Total Common Shares Outstanding	230M	230M	249M	475M	475M
Book Value / Share	11.36	12.06	11.97	8.11	5.46
Tangible Book Value	928M	1.1B	1.39B	2.08B	1.55B
Tangible Book Value Per Share	4.03	4.8	5.6	4.37	3.26
Total Debt	3.58B	3.48B	3.26B	3.38B	3.17B
Net Debt	2.72B	2.8B	2.78B	2.54B	2.65B
Debt Equivalent of Unfunded Proj. Benefit Obligation	74.4M	12.2M	24.7M	28.5M	15.9M
Debt Equivalent Oper. Leases	-	-	-	-	-
Minority Interest, Total (Incl. Fin. Div)	76.2M	83.4M	96.8M	95.8M	67.1M
Equity Method Investments, Total	-	606M	501M	12.1M	8.8M
Account Code - Inventory Valuation	3	3	3	3	3
Inventories - Others	-	-	-	-	-
Machinery, Total	5.73B	5.98B	6.02B	7.33B	7.02B
Full Time Employees	1.13K	1.09K	1.07K	1.51K	1.62K
Part Time Employees	-	-	-	-	14
Assets under Capital Lease - Gross	-	-	-	-	-
Assets under Capital Lease - Accumulated Depreciation	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	96.5M	91.3M	101M	114M	119M
Order Backlog	4.4B	4B	3.4B	3.9B	3.5B

Fiscal Period: June	2021	2022	2023	2024	2025
Net Income	214M	231M	315M	-310M	-1.08B
Depreciation & Amortization - CF	404M	381M	358M	578M	686M
Amortization of Goodwill and Intangible Assets - (CF)	103M	100M	97.7M	124M	123M
Depreciation & Amortization, Total	508M	482M	456M	702M	808M
Amortization of Deferred Charges, Total - (CF)	7.7M	10.1M	7.7M	16.3M	12.7M
(Income) Loss On Equity Investments - (CF)	-	71.5M	87.3M	22.8M	2.4M
Other Operating Activities, Total	66.8M	-32.6M	174M	151M	808M
Change In Accounts Receivable	81.1M	9.8M	-351M	-63M	-101M
Change In Accounts Payable	-7.3M	-1.2M	-74.3M	-18M	-13.7M
Change in Unearned Revenues	18.9M	30.8M	121M	3.9M	-50.8M
Change in Other Net Operating Assets	-	-	-	-	-
Cash from Operations	889M	801M	735M	506M	383M
Capital Expenditure	-183M	-177M	-201M	-463M	-389M
Cash Acquisitions	-	-	-	-	-
Divestitures	41.5M	-	-	-	-
Investment in Marketable and Equity Securities, Total	-48M	-492M	-122M	198M	-22.9M
Other Investing Activities, Total	6.6M	86.1M	-9.8M	355M	1.5M
Cash from Investing	-183M	-583M	-333M	90.4M	-410M
Long-Term Debt Issued, Total	1.2B	-	-	871M	2.3M
Total Debt Issued	1.2B	-	-	871M	2.3M
Long-Term Debt Repaid, Total	-1.57B	-102M	-370M	-963M	-70.2M
Total Debt Repaid	-1.57B	-102M	-370M	-963M	-70.2M
Issuance of Common Stock	-	-	-	-	1.2M
Repurchase of Common Stock	-	-	-	-	-
Common Dividends Paid	-205M	-214M	-80.6M	-1M	-
Common & Preferred Stock Dividends Paid	-205M	-214M	-80.6M	-1M	-
Other Financing Activities, Total	-99.9M	-96.8M	-148M	-149M	-222M
Cash from Financing	-670M	-413M	-598M	-242M	-289M
Foreign Exchange Rate Adjustments	-6.5M	14.7M	-300K	1.5M	-5.7M
Miscellaneous Cash Flow Adjustments	-	100K	-2M	-100K	2M
Net Change in Cash	29.1M	-181M	-198M	355M	-320M
Supplemental Items
Cash Interest Paid	80M	78.3M	95.3M	136M	176M
Cash Income Tax Paid (Refund)	42.8M	25.2M	27.3M	69.2M	33.1M
Levered Free Cash Flow	646M	816M	285M	376M	-289M
Unlevered Free Cash Flow	684M	850M	321M	446M	-191M
Change In Net Working Capital	-99.3M	-267M	368M	-206M	525M
Net Debt Issued / Repaid	-365M	-102M	-370M	-92M	-67.9M

Fiscal Period: June	2021	2022	2023	2024	2025
Profitability
Return on Assets	3.48	3.73	5.8	0.01	-1.12
Return on Total Capital	4	4.39	6.86	0.01	-1.33
Return On Equity %	8.3	8.64	11.07	-8.82	-33.64
Return on Common Equity	8.12	8.56	10.95	-9.08	-33.74
Margin Analysis
Gross Profit Margin %	92.33	91.91	90.87	83.08	80.56
SG&A Margin	17.61	17.09	17.92	23.81	26.19
EBITDA Margin %	69.45	74.91	96.85	52.37	47.99
EBITA Margin %	41.95	47.17	70.1	10.33	-1.31
EBIT Margin %	33.57	38.46	61.46	0.1	-11.18
Income From Continuing Operations Margin %	18.49	20.83	29.02	-25.53	-88.92
Net Income Margin %	17.35	20.04	27.84	-25.55	-86.99
Net Avail. For Common Margin %	17.35	20.04	27.84	-25.55	-86.99
Normalized Net Income Margin	15.04	15.85	27.37	-7.51	-15.29
Levered Free Cash Flow Margin	52.35	70.84	25.19	30.99	-23.27
Unlevered Free Cash Flow Margin	55.42	73.78	28.39	36.81	-15.36
Asset Turnover
Asset Turnover	0.17	0.16	0.15	0.15	0.16
Fixed Assets Turnover	0.28	0.27	0.28	0.26	0.26
Receivables Turnover (Average Receivables)	4.02	4.37	4.65	4.79	3.97
Inventory Turnover (Average Inventory)	12.8	8.88	7.98	7.84	3.11
Short Term Liquidity
Current Ratio	3.04	1.05	1.66	1.73	1.38
Quick Ratio	2.85	0.94	1.04	1.5	0.77
Operating Cash Flow to Current Liabilities	2.2	0.77	1.03	0.66	0.33
Days Sales Outstanding (Average Receivables)	90.78	83.61	78.48	76.41	91.92
Days Outstanding Inventory (Average Inventory)	28.52	41.12	45.76	46.71	117.36
Average Days Payable Outstanding	300.43	303.92	303.23	208.67	164.91
Cash Conversion Cycle (Average Days)	-181.13	-179.19	-178.99	-85.55	44.37
Long Term Solvency
Total Debt/Equity	133	121.73	106.08	85.53	118.98
Total Debt / Total Capital	57.08	54.9	51.48	46.1	54.33
LT Debt/Equity	130.41	107.81	101.37	80.19	99.02
Long-Term Debt / Total Capital	55.97	48.62	49.19	43.22	45.22
Total Liabilities / Total Assets	63.03	62.23	58.55	53.66	61.98
EBIT / Interest Expense	5.67	6.31	9.9	0.01	-0.78
EBITDA / Interest Expense	12.63	13.17	16.39	5.06	3.77
(EBITDA - Capex) / Interest Expense	10.12	10.65	13.53	1.73	1.58
Total Debt / EBITDA	3.88	3.77	2.83	4.8	4.73
Net Debt / EBITDA	2.95	3.03	2.41	3.61	3.96
Total Debt / (EBITDA - Capex)	4.85	4.66	3.43	14.06	11.29
Net Debt / (EBITDA - Capex)	3.68	3.75	2.92	10.57	9.44
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-3.47	-6.67	-1.76	7.22	2.53
Gross Profit, 1 Yr. Growth %	-4.16	-7.09	-2.87	-1.97	-0.58
EBITDA, 1 Yr. Growth %	-6.45	1.9	22.18	-42.03	-6.05
EBITA, 1 Yr. Growth %	-6.28	7.1	37.44	-84.2	-113.01
EBIT, 1 Yr. Growth %	-8.79	9.68	45.86	-99.83	-11.69K
Earnings From Cont. Operations, 1 Yr. Growth %	-26.94	5.17	36.85	-194.33	257.09
Net Income, 1 Yr. Growth %	-28.06	7.8	36.44	-198.41	249.11
Normalized Net Income, 1 Yr. Growth %	-15.23	1.93	52.03	-129.42	108.76
Diluted EPS Before Extra, 1 Yr. Growth %	-27.49	7.74	26.42	-158.5	207.5
Accounts Receivable, 1 Yr. Growth %	-25.58	1.45	-16.9	29.39	19.25
Inventory, 1 Yr. Growth %	20.9	59.26	0.78	203.08	194.67
Net Property, Plant and Equip., 1 Yr. Growth %	-3.74	-2.77	-4.8	33.53	-21
Total Assets, 1 Yr. Growth %	-3.98	4.05	-2.15	14.95	-17.84
Tangible Book Value, 1 Yr. Growth %	-0.86	19.08	26.1	48.97	-24.24
Common Equity, 1 Yr. Growth %	-1.7	6.23	7.13	29.45	-32.07
Cash From Operations, 1 Yr. Growth %	14.12	-9.91	-8.24	-31.2	-24.23
Capital Expenditures, 1 Yr. Growth %	-16.75	-3.38	13.43	130.45	-16.08
Levered Free Cash Flow, 1 Yr. Growth %	47.09	27.38	-65.96	32.1	-176.98
Unlevered Free Cash Flow, 1 Yr. Growth %	43.28	25.24	-63.13	39.01	-142.79
Dividend Per Share, 1 Yr. Growth %	4.49	0	-	-	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-3.36	-5.09	-4.25	2.63	4.85
Gross Profit, 2 Yr. CAGR %	-3.78	-5.64	-5.01	-2.42	-1.28
EBITDA, 2 Yr. CAGR %	-5.68	-2.96	13.76	-15.84	-26.2
EBITA, 2 Yr. CAGR %	-7.6	-0.83	25.04	-53.4	-85.66
EBIT, 2 Yr. CAGR %	-10.21	-1.24	31.22	-94.98	-55.27
Earnings From Cont. Operations, 2 Yr. CAGR %	-20.07	-12.34	19.97	13.62	83.54
Net Income, 2 Yr. CAGR %	-20.69	-11.94	21.28	15.88	85.36
Normalized Net Income, 2 Yr. CAGR %	-13.22	-8.69	31.49	-33.13	-21.64
Diluted EPS Before Extra, 2 Yr. CAGR %	-20.3	-11.62	16.71	-14	34.12
Accounts Receivable, 2 Yr. CAGR %	-7.29	-13.11	-8.18	3.7	24.22
Inventory, 2 Yr. CAGR %	44.12	38.76	26.69	74.76	198.84
Net Property, Plant and Equip., 2 Yr. CAGR %	-3.26	-3.25	-3.79	12.75	2.7
Total Assets, 2 Yr. CAGR %	-6.3	-0.05	0.9	6.05	-2.82
Tangible Book Value, 2 Yr. CAGR %	1.56	8.66	22.54	37.06	5.4
Common Equity, 2 Yr. CAGR %	-1.25	2.19	6.68	17.76	-6.63
Cash From Operations, 2 Yr. CAGR %	2.38	1.4	-9.08	-20.55	-27.8
Capital Expenditures, 2 Yr. CAGR %	-6.73	-10.31	4.69	61.68	39.06
Levered Free Cash Flow, 2 Yr. CAGR %	12.83	36.3	-33.29	-32.99	0.84
Unlevered Free Cash Flow, 2 Yr. CAGR %	10.96	33.42	-31.19	-28.41	-22.87
Dividend Per Share, 2 Yr. CAGR %	-14.43	2.22	-	-	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-3.9	-4.47	-3.99	-0.57	2.6
Gross Profit, 3 Yr. CAGR %	-4.14	-4.9	-4.72	-4.01	-1.81
EBITDA, 3 Yr. CAGR %	-6.84	-3.61	6.15	-9.13	-12.69
EBITA, 3 Yr. CAGR %	-6.89	-3.6	12.81	-37.25	-69.54
EBIT, 3 Yr. CAGR %	-9.23	-4.82	15.26	-85.62	-33.67
Earnings From Cont. Operations, 3 Yr. CAGR %	-9.1	-12.41	1.69	10.73	66.43
Net Income, 3 Yr. CAGR %	-9.79	-12.15	1.9	13.12	67.36
Normalized Net Income, 3 Yr. CAGR %	-11.42	-9.52	12.25	-20.18	-2.26
Diluted EPS Before Extra, 3 Yr. CAGR %	-9.49	-11.88	-0.42	-7.29	31.5
Accounts Receivable, 3 Yr. CAGR %	-8.66	-4.46	-14.39	2.94	8.64
Inventory, 3 Yr. CAGR %	56.83	49	24.73	69.44	108.01
Net Property, Plant and Equip., 3 Yr. CAGR %	-3.73	-3.1	-3.77	7.32	0.14
Total Assets, 3 Yr. CAGR %	-2.25	-2.97	-0.75	5.38	-2.6
Tangible Book Value, 3 Yr. CAGR %	4.4	7.09	14.18	30.78	11.89
Common Equity, 3 Yr. CAGR %	-0.65	1.18	3.81	13.78	-2.25
Cash From Operations, 3 Yr. CAGR %	0.31	-1.89	-1.92	-17.15	-21.79
Capital Expenditures, 3 Yr. CAGR %	-15.02	-5.62	-3.01	36.18	29.93
Levered Free Cash Flow, 3 Yr. CAGR %	-12.24	17.15	-13.42	-16.27	-29.82
Unlevered Free Cash Flow, 3 Yr. CAGR %	-12.16	15.22	-12.37	-13.02	-39.69
Dividend Per Share, 3 Yr. CAGR %	-9.87	-9.87	-	-	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-4.2	-4.87	-4.04	-1.69	-0.55
Gross Profit, 5 Yr. CAGR %	-4.35	-5.15	-4.48	-3.92	-3.36
EBITDA, 5 Yr. CAGR %	-5.92	-5.31	0.67	-7.99	-8.21
EBITA, 5 Yr. CAGR %	-6.96	-4.54	4.34	-27.05	-50.57
EBIT, 5 Yr. CAGR %	-8.95	-5.91	4.66	-70.24	-21.07
Earnings From Cont. Operations, 5 Yr. CAGR %	-8.86	-7.97	1.57	-2.8	28.78
Net Income, 5 Yr. CAGR %	-9.28	-8.08	1.55	-1.86	29.45
Normalized Net Income, 5 Yr. CAGR %	-11.27	-8.32	3	-18.05	-2.78
Diluted EPS Before Extra, 5 Yr. CAGR %	-9.31	-7.9	0.2	-12.73	12.18
Accounts Receivable, 5 Yr. CAGR %	-8.41	-5.11	-8.47	-1.28	-0.64
Inventory, 5 Yr. CAGR %	23.67	33.87	43.99	58.81	76.91
Net Property, Plant and Equip., 5 Yr. CAGR %	-3.21	-3.34	-3.76	2.95	-1.23
Total Assets, 5 Yr. CAGR %	-3.9	-0.87	-1	0.54	-1.58
Tangible Book Value, 5 Yr. CAGR %	4.76	5.21	11.31	18.2	10.59
Common Equity, 5 Yr. CAGR %	-0.3	0.49	2.22	7.51	-0.5
Cash From Operations, 5 Yr. CAGR %	-0.15	-4.01	-3.56	-9.83	-13.23
Capital Expenditures, 5 Yr. CAGR %	-14.02	-14.73	-7.62	17.05	12.03
Levered Free Cash Flow, 5 Yr. CAGR %	64.08	8.55	-21.49	-5.82	-8
Unlevered Free Cash Flow, 5 Yr. CAGR %	42.24	6.87	-20.46	-4.28	-16.73
Dividend Per Share, 5 Yr. CAGR %	-3.3	-5.13	-	-	-