Income Statement Unipro

Stocks

UPRO

RU000A0JNGA5

Electric Utilities

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
1.469 ^RUB	-0.07%		-.--%	-

06-16	Russia's Unipro shareholders have not decided on 2025 dividends	RE
05-06	Russia's Unipro says board recommends no 2025 dividend	RE

ede1c2927ce24addae7e52.NVM2fBeKAyHMtAiLOe0m9e9Rwklg0dDjZIxzBoVgvuw.VjZBGl7FchWe0FDvSIpMspcb8gUpt-aAF_5CVf9Z_b1SO2YdW8ZCUouDaw

Published financial data: UNIPRO

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020 (RUB)	2021 (RUB)	2022 (RUB)	2023 (RUB)	2024 (RUB)
Revenues - (Utility Template)	75.32B	88.13B	106B	119B	128B
Total Revenues	75.32B	88.13B	106B	119B	128B
Fuel & Purchased Power	35.12B	42.31B	48.3B	55.66B	60.51B
Operations And Maintenance	1.94B	2.5B	2.65B	2.66B	2.6B
Selling General & Admin Expenses, Total	2.17B	2.36B	2.46B	2.82B	3.21B
Depreciation & Amortization - (IS) - (Collected)	6.14B	7.88B	7.57B	8.13B	5.78B
Provision for Bad Debts	449M	558M	-	602M	-
Other Operating Expenses	9.55B	10.45B	10.64B	12.68B	12.96B
Total Operating Expenses	55.37B	66.06B	71.62B	82.56B	85.07B
Operating Income (REIT / Utility Template)	19.95B	22.07B	34.18B	36.08B	43.18B
Interest Expense, Total	-135M	-116M	-154M	-148M	-271M
Interest and Investment Income	314M	179M	1.01B	4.39B	13.02B
Net Interest Expenses	179M	63.44M	852M	4.24B	12.75B
Income (Loss) on Equity Invest.	205M	281M	93.6M	36.02M	-648M
Currency Exchange Gains (Loss)	-128M	-10.88M	242M	-118M	19.03M
Other Non Operating Income (Expenses)	-66.74M	-62.77M	-93.22M	-89.83M	-123M
EBT, Excl. Unusual Items	20.14B	22.34B	35.27B	40.15B	55.18B
Gain (Loss) on Sale of Assets	-881M	-522M	-4.55M	88.85M	-
Asset Writedown	-2.23B	-11.53B	-8.95B	-12.64B	-15.45B
Insurance Settlements	85K	186K	-	-	-
EBT, Incl. Unusual Items	17.03B	10.29B	26.32B	27.6B	39.74B
Income Tax Expense	3.28B	2.06B	5.05B	5.56B	7.81B
Earnings From Continuing Operations	13.75B	8.23B	21.27B	22.04B	31.93B
Net Income to Company	13.75B	8.23B	21.27B	22.04B	31.93B
Minority Interest	-	-	-	-	-
Net Income - (IS)	13.75B	8.23B	21.27B	22.04B	31.93B
Net Income to Common Incl Extra Items	13.75B	8.23B	21.27B	22.04B	31.93B
Net Income to Common Excl. Extra Items	13.75B	8.23B	21.27B	22.04B	31.93B
Per Share Items
Net EPS - Basic	0.22	0.13	0.34	0.35	0.51
Basic EPS - Continuing Operations	0.22	0.13	0.34	0.35	0.51
Basic Weighted Average Shares Outstanding	63.05B	63.05B	63.05B	63.05B	63.05B
Net EPS - Diluted	0.22	0.13	0.34	0.35	0.51
Diluted EPS - Continuing Operations	0.22	0.13	0.34	0.35	0.51
Diluted Weighted Average Shares Outstanding	63.05B	63.05B	63.05B	63.05B	63.05B
Normalized Basic EPS	0.2	0.22	0.35	0.4	0.55
Normalized Diluted EPS	0.2	0.22	0.35	0.4	0.55
Dividend Per Share	0.24	0.19	-	-	-
Payout Ratio	101.82	242.93	-	-	-
Supplemental Items
Utility Revenues	74.88B	87.64B	-	-	-
Non Utility Revenues	438M	494M	-	-	-
EBITDA	25.69B	29.6B	41.45B	43.86B	48.55B
EBITA	19.97B	22.07B	34.18B	36.08B	43.18B
EBIT	19.95B	22.07B	34.18B	36.08B	43.18B
EBITDAR	25.69B	29.62B	-	-	-
Effective Tax Rate - (Ratio)	19.25	20.01	19.18	20.13	19.65
Current Domestic Taxes	3.89B	1.2B	5.6B	7.38B	9.82B
Total Current Taxes	3.89B	1.2B	5.6B	7.38B	9.82B
Deferred Domestic Taxes	-613M	863M	-555M	-1.82B	-2.01B
Total Deferred Taxes	-613M	863M	-555M	-1.82B	-2.01B
Normalized Net Income	12.59B	13.97B	22.05B	25.09B	34.49B
Interest on Long-Term Debt	40.27M	61.27M	56M	54.39M	104M
Non-Cash Pension Expense	47.9M	35.64M	-	-	-
Supplemental Operating Expense Items
General and Administrative Expenses	1.98B	2.15B	2.27B	2.62B	2.96B
Net Rental Expense, Total	8.76M	13.56M	-	-	-
Imputed Operating Lease Interest Expense	3.96M	4.35M	-	-	-
Imputed Operating Lease Depreciation	4.8M	9.22M	-	-	-
Maintenance & Repair Expenses, Total	1.94B	2.5B	2.65B	2.66B	2.6B
Stock-Based Comp., Other (Total)	152M	29.05M	23.3M	-	-
Total Stock-Based Compensation	152M	29.05M	23.3M	-	-

Fiscal Period: December	2020 (RUB)	2021 (RUB)	2022 (RUB)	2023 (RUB)	2024 (RUB)
Assets
Cash And Equivalents	192M	29.74M	27.08B	50.14B	27.1B
Short Term Investments - (Utility / Insurance Templates)	-	-	-	-	60.16B
Accounts Receivable, Total	6.15B	6.18B	7.27B	8.68B	8.02B
Other Receivables	735M	376M	276M	819M	473M
Accounts Receivable (Summary Subtotal)	6.88B	6.55B	7.55B	9.5B	8.49B
Inventory - (Utility Template)	3.41B	4.22B	4.63B	4.7B	6.39B
Notes Receivable (Collected)	764M	781M	1.5B	1.97B	4.76B
Other Current Assets, Total	389M	1.59B	501M	5.6M	4.64M
Total Current Assets	11.64B	13.17B	41.26B	66.31B	107B
Gross Property Plant And Equipment	216B	225B	231B	242B	250B
Accumulated Depreciation	-94.2B	-113B	-129B	-146B	-163B
Net Property Plant And Equipment	122B	112B	102B	95.44B	87.63B
Other Intangibles, Total	353M	605M	700M	715M	839M
Long-Term Investments - (Utility Template)	358M	518M	612M	680M	23.23M
Loans Receivable Long-Term - (Utility Template)	645M	836M	1.75B	3.1B	1.75B
Other Long-Term Assets, Total	-	33.6M	34.07M	-	-
Total Assets	135B	127B	146B	166B	197B
Liabilities
Accounts Payable, Total	3.13B	3.6B	4.12B	2.64B	3.24B
Accrued Expenses, Total	2.8B	3.31B	4.53B	4.23B	3.51B
Short-Term Borrowings	478M	3.27B	-	-	-
Current Portion of Leases	237M	185M	185M	185M	220M
Current Income Taxes Payable	-	-	-	665M	619M
Other Current Liabilities - (Bank / Utility Template)	1.96B	1.93B	1.41B	1.22B	1.88B
Total Current Liabilities	8.6B	12.29B	10.25B	8.94B	9.48B
Long-Term Leases	921M	697M	635M	606M	620M
Pension & Other Post Retirement Benefits	770M	618M	637M	619M	1.07B
Deferred Tax Liability Non-Current	3.88B	4.72B	4.11B	2.47B	427M
Other Non Current Liabilities, Total	550M	475M	1.03B	1.12B	1.44B
Total Liabilities	14.73B	18.8B	16.66B	13.76B	13.03B
Common Stock, Total	25.22B	25.22B	25.22B	25.22B	25.22B
Additional Paid In Capital	40.05B	40.05B	40.05B	40.05B	40.05B
Retained Earnings	54.89B	43.12B	64.39B	86.43B	118B
Comprehensive Income and Other	383M	258M	47.72M	790M	492M
Total Common Equity	121B	109B	130B	152B	184B
Minority Interest	-	-	-	-	-
Total Equity	121B	109B	130B	152B	184B
Total Liabilities And Equity	135B	127B	146B	166B	197B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	63.05B	63.05B	63.05B	63.05B	63.05B
ECS Total Common Shares Outstanding	63.05B	63.05B	63.05B	63.05B	63.05B
Book Value / Share	1.91	1.72	2.06	2.42	2.92
Tangible Book Value	120B	108B	129B	152B	183B
Tangible Book Value Per Share	1.91	1.71	2.05	2.41	2.91
Total Debt	1.64B	4.15B	820M	791M	840M
Net Debt	1.44B	4.12B	-26.26B	-49.35B	-86.42B
Debt Equivalent of Unfunded Proj. Benefit Obligation	770M	618M	-	-	-
Debt Equivalent Oper. Leases	70.09M	108M	-	-	-
Minority Interest, Total (Incl. Fin. Div)	-	-	-	-	-
Equity Method Investments, Total	323M	518M	612M	648M	-
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	3.43B	4.23B	4.64B	4.76B	6.46B
Inventories - Others	4.6M	4.6M	4.91M	-	-
Land - (BS)	54.67M	50.55M	50.57M	50.44M	50.44M
Machinery, Total	141B	191B	195B	197B	193B
Full Time Employees	4.61K	4.36K	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	5.26B	5.51B	4.93B	5.44B	5.06B

Fiscal Period: December	2020 (RUB)	2021 (RUB)	2022 (RUB)	2023 (RUB)	2024 (RUB)
Net Income	13.75B	8.23B	21.27B	22.04B	31.93B
Depreciation, Depletion & Amortization	5.94B	7.7B	7.37B	7.9B	5.5B
Amortization of Goodwill and Intangible Assets - (CF)	16.85M	471K	221K	188K	173K
Total Depreciation, Depletion & Amortization	5.95B	7.7B	7.37B	7.9B	5.5B
Amortization of Deferred Charges, Total	185M	174M	193M	235M	280M
(Gain) Loss On Sale of Asset - (CF)	881M	522M	4.55M	31.97M	17.29M
Total Asset Writedown	2.23B	11.53B	8.95B	12.64B	15.45B
(Income) Loss On Equity Investments - (CF)	-205M	-281M	-93.6M	-36.02M	648M
Provision and Write-off of Bad Debts	449M	558M	-500M	602M	-240M
Change in Accounts Receivable	-1.47B	-1.69B	-3.66B	-5.34B	-2.38B
Change In Inventories	-30.32M	-233M	-459M	5.34M	-539M
Change in Accounts Payable	558M	484M	314M	-1.26B	152M
Change in Other Net Operating Assets (Collected)	385M	538M	1.05B	-644M	-282M
Other Operating Activities	-582M	156M	193M	-4.73B	-14.7B
Cash from Operations	22.1B	27.7B	34.64B	31.43B	35.83B
Capital Expenditure	-10B	-11.25B	-5.9B	-14.19B	-13.24B
Sale of Property, Plant, and Equipment	204M	26.32M	90.79M	228K	-
Cash Acquisitions	-	-147M	-	-	-
Divestitures	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-	-	-	-	-
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-	-	13.27M	-5.8M
Other Investing Activities, Total	1.22B	999M	1.78B	5.68B	-45.38B
Cash from Investing	-8.58B	-10.37B	-4.03B	-8.5B	-58.62B
Short Term Debt Issued, Total	2.39B	13.84B	7.97B	-	-
Total Debt Issued	2.39B	13.84B	7.97B	-	-
Short Term Debt Repaid, Total	-4.41B	-11.05B	-11.23B	-	-
Long-Term Debt Repaid, Total	-294M	-187M	-139M	-203M	-295M
Total Debt Repaid	-4.71B	-11.24B	-11.37B	-203M	-295M
Common Dividends Paid	-14B	-20B	-	-	-
Common & Preferred Stock Dividends Paid	-14B	-20B	-	-	-
Other Financing Activities, Total	-147M	-86.92M	-93.83M	-	-
Cash from Financing	-16.46B	-17.49B	-3.5B	-203M	-295M
Foreign Exchange Rate Adjustments	40.73M	-7.01M	-65.26M	326M	44.66M
Net Change in Cash	-2.9B	-163M	27.05B	23.06B	-23.04B
Supplemental Items
Cash Interest Paid	147M	86.92M	93.83M	-	-
Cash Income Tax Paid (Refund)	3.81B	2.04B	4.49B	6.7B	9.87B
Net Debt Issued / Repaid	-2.31B	2.6B	-3.41B	-203M	-295M
Levered Free Cash Flow	9.43B	9.65B	23.14B	13.08B	16.4B
Unlevered Free Cash Flow	9.52B	9.72B	23.24B	13.18B	16.57B
Change In Net Working Capital	-757M	737M	-184M	3.31B	2.97B

Fiscal Period: December	2020 (RUB)	2021 (RUB)	2022 (RUB)	2023 (RUB)	2024 (RUB)
Profitability
Return on Assets	9.17	10.5	15.6	14.42	14.85
Return on Total Capital	10.14	11.74	17.56	15.89	15.96
Return On Equity %	11.4	7.18	17.84	15.62	18.97
Return on Common Equity	11.4	7.18	17.84	15.62	18.97
Margin Analysis
Gross Profit Margin %	49.9	48.5	51.22	50.11	50.03
SG&A Margin	12.59	11.68	10.69	11.12	11.01
EBITDA Margin %	34.1	33.59	39.18	36.97	37.86
EBITA Margin %	26.51	25.05	32.3	30.41	33.67
EBIT Margin %	26.49	25.05	32.3	30.41	33.67
Income From Continuing Operations Margin %	18.26	9.34	20.1	18.58	24.89
Net Income Margin %	18.26	9.34	20.1	18.58	24.89
Net Avail. For Common Margin %	18.26	9.34	20.1	18.58	24.89
Normalized Net Income Margin	16.71	15.85	20.84	21.15	26.89
Levered Free Cash Flow Margin	12.52	10.95	21.87	11.03	12.79
Unlevered Free Cash Flow Margin	12.64	11.03	21.96	11.11	12.92
Asset Turnover
Asset Turnover	0.55	0.67	0.77	0.76	0.71
Fixed Assets Turnover	0.62	0.75	0.99	1.2	1.4
Receivables Turnover (Average Receivables)	13	14.3	15.73	14.87	15.36
Inventory Turnover (Average Inventory)	11.18	11.89	11.66	12.69	11.55
Short Term Liquidity
Current Ratio	1.35	1.07	4.03	7.42	11.28
Quick Ratio	0.82	0.54	3.38	6.67	10.1
Operating Cash Flow to Current Liabilities	2.57	2.25	3.38	3.52	3.78
Days Sales Outstanding (Average Receivables)	28.16	25.53	23.2	24.54	23.83
Days Outstanding Inventory (Average Inventory)	32.73	30.69	31.29	28.77	31.68
Average Days Payable Outstanding	27.49	26.58	27.08	20.84	16.38
Cash Conversion Cycle (Average Days)	33.4	29.64	27.41	32.48	39.13
Long Term Solvency
Total Debt/Equity	1.36	3.82	0.63	0.52	0.46
Total Debt / Total Capital	1.34	3.68	0.63	0.52	0.45
LT Debt/Equity	0.76	0.64	0.49	0.4	0.34
Long-Term Debt / Total Capital	0.75	0.62	0.49	0.4	0.34
Total Liabilities / Total Assets	10.89	14.75	11.38	8.27	6.61
EBIT / Interest Expense	147.77	190.56	221.66	244.46	159.27
EBITDA / Interest Expense	191.88	257.06	269.48	297.96	179.57
(EBITDA - Capex) / Interest Expense	117.81	159.98	231.24	201.78	130.75
Total Debt / EBITDA	0.06	0.14	0.02	0.02	0.02
Net Debt / EBITDA	0.06	0.14	-0.63	-1.12	-1.77
Total Debt / (EBITDA - Capex)	0.1	0.22	0.02	0.03	0.02
Net Debt / (EBITDA - Capex)	0.09	0.22	-0.74	-1.66	-2.44
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-6.18	17.01	20.05	12.13	8.11
Gross Profit, 1 Yr. Growth %	-9.47	13.74	26.78	10.06	7.95
EBITDA, 1 Yr. Growth %	-11.52	15.25	40.02	5.83	10.69
EBITA, 1 Yr. Growth %	-15.17	10.56	54.83	5.57	19.7
EBIT, 1 Yr. Growth %	-15.17	10.65	54.83	5.57	19.7
Earnings From Cont. Operations, 1 Yr. Growth %	-27.08	-40.12	158.33	3.64	44.84
Net Income, 1 Yr. Growth %	-27.08	-40.12	158.33	3.64	44.84
Diluted EPS Before Extra, 1 Yr. Growth %	-27.08	-40.12	158.33	3.64	44.84
Normalized Net Income, 1 Yr. Growth %	-16.38	10.96	57.85	13.84	37.44
Net Property, Plant and Equip., 1 Yr. Growth %	0.92	-8.17	-9.15	-6.44	-8.19
Inventory, 1 Yr. Growth %	2.43	23.5	9.83	1.46	36.07
Accounts Receivable, 1 Yr. Growth %	12.99	0.51	17.67	19.44	-7.69
Total Assets, 1 Yr. Growth %	-0.96	-5.78	14.84	13.59	18.59
Tangible Book Value, 1 Yr. Growth %	-0.12	-10.1	19.4	17.65	20.76
Cash From Operations, 1 Yr. Growth %	-5.45	25.33	25.06	-9.42	14
Capital Expenditures, 1 Yr. Growth %	-30.53	12.47	-47.58	140.76	-6.74
Levered Free Cash Flow, 1 Yr. Growth %	74.15	2.27	139.91	-43.4	25.34
Unlevered Free Cash Flow, 1 Yr. Growth %	73.77	2.12	139.11	-43.23	25.75
Dividend Per Share, 1 Yr. Growth %	7.16	-20.03	-	-	-
Common Equity, 1 Yr. Growth %	-0.08	-9.86	19.38	17.57	20.74
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-1.59	4.77	18.52	16.02	10.1
Gross Profit, 2 Yr. CAGR %	-1.8	1.48	20.08	17.92	9
EBITDA, 2 Yr. CAGR %	-2.16	0.98	27.03	21.73	8.24
EBITA, 2 Yr. CAGR %	-2.85	-3.16	30.84	27.84	12.41
EBIT, 2 Yr. CAGR %	-2.85	-3.12	30.89	27.84	12.41
Earnings From Cont. Operations, 2 Yr. CAGR %	-9.04	-33.92	24.37	63.63	22.52
Net Income, 2 Yr. CAGR %	-9.04	-33.92	24.37	63.63	22.52
Diluted EPS Before Extra, 2 Yr. CAGR %	-9.04	-33.92	24.37	63.63	22.52
Normalized Net Income, 2 Yr. CAGR %	-3.63	-3.67	32.35	34.04	25.09
Net Property, Plant and Equip., 2 Yr. CAGR %	3.6	-3.73	-8.66	-7.81	-7.32
Inventory, 2 Yr. CAGR %	-0.13	12.47	16.46	5.56	17.5
Accounts Receivable, 2 Yr. CAGR %	4.87	6.56	8.75	18.55	5
Total Assets, 2 Yr. CAGR %	1.61	-3.4	4.02	14.21	16.06
Common Equity, 2 Yr. CAGR %	1.84	-5.1	3.73	18.47	19.14
Tangible Book Value, 2 Yr. CAGR %	1.84	-5.24	3.6	18.52	19.19
Cash From Operations, 2 Yr. CAGR %	-6.92	8.86	25.2	6.53	1.62
Capital Expenditures, 2 Yr. CAGR %	-15.27	-11.61	-23.22	12.34	49.84
Levered Free Cash Flow, 2 Yr. CAGR %	-8.78	33.45	56.63	16.47	-15.77
Unlevered Free Cash Flow, 2 Yr. CAGR %	-8.56	33.21	56.26	16.44	-15.51
Dividend Per Share, 2 Yr. CAGR %	3.52	-7.41	-	-	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-0.53	4.25	9.64	16.35	13.32
Gross Profit, 3 Yr. CAGR %	0.07	3.13	9.29	16.51	14.5
EBITDA, 3 Yr. CAGR %	-1.12	3.33	12.6	19.53	17.93
EBITA, 3 Yr. CAGR %	-1.34	1.43	13.24	21.8	25.07
EBIT, 3 Yr. CAGR %	-1.34	1.46	13.27	21.83	25.07
Earnings From Cont. Operations, 3 Yr. CAGR %	-25.76	-20.87	4.09	17.04	57.11
Net Income, 3 Yr. CAGR %	-25.76	-20.87	4.09	17.04	57.11
Diluted EPS Before Extra, 3 Yr. CAGR %	-25.76	-20.87	4.09	17.04	57.11
Normalized Net Income, 3 Yr. CAGR %	-0.78	1	13.57	25.86	35.17
Net Property, Plant and Equip., 3 Yr. CAGR %	4.8	-0.48	-5.57	-7.93	-7.93
Inventory, 3 Yr. CAGR %	10.85	7.2	11.58	11.23	14.88
Accounts Receivable, 3 Yr. CAGR %	7.12	3.39	10.14	12.2	9.07
Total Assets, 3 Yr. CAGR %	2.39	-0.92	2.33	7.12	15.65
Common Equity, 3 Yr. CAGR %	2.01	-2.22	2.44	8.15	19.22
Tangible Book Value, 3 Yr. CAGR %	2.01	-2.31	2.35	8.09	19.26
Cash From Operations, 3 Yr. CAGR %	-12.98	2.79	14.01	12.46	8.96
Capital Expenditures, 3 Yr. CAGR %	-12.07	-6.88	-25.73	12.38	5.58
Levered Free Cash Flow, 3 Yr. CAGR %	48.54	-5.24	62.27	11.53	19.35
Unlevered Free Cash Flow, 3 Yr. CAGR %	49.7	-5.13	61.89	11.46	19.46
Dividend Per Share, 3 Yr. CAGR %	-0.2	-5	-	-	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-0.36	2.46	6.69	8.81	9.82
Gross Profit, 5 Yr. CAGR %	1.22	4.84	7.64	8.81	9.1
EBITDA, 5 Yr. CAGR %	3	5.71	9.31	10.33	10.83
EBITA, 5 Yr. CAGR %	6.38	6.74	10.45	11.27	12.91
EBIT, 5 Yr. CAGR %	6.44	6.77	10.47	11.29	12.93
Earnings From Cont. Operations, 5 Yr. CAGR %	-0.06	9.77	-8.74	5.81	11.11
Net Income, 5 Yr. CAGR %	0.11	9.77	-8.75	5.81	11.11
Diluted EPS Before Extra, 5 Yr. CAGR %	0.11	9.77	-8.75	5.81	11.11
Normalized Net Income, 5 Yr. CAGR %	5.89	6.27	11.34	13.11	18.04
Net Property, Plant and Equip., 5 Yr. CAGR %	2.92	3.03	-0.8	-3.48	-6.28
Inventory, 5 Yr. CAGR %	9.53	12.85	13.06	6.54	13.91
Accounts Receivable, 5 Yr. CAGR %	3.93	5.23	7.77	9.21	8.06
Total Assets, 5 Yr. CAGR %	1.31	3.15	3.04	4.88	7.62
Common Equity, 5 Yr. CAGR %	1.86	2.87	2.7	5.58	8.82
Tangible Book Value, 5 Yr. CAGR %	1.87	2.83	2.65	5.54	8.78
Cash From Operations, 5 Yr. CAGR %	-0.29	3.31	0.65	4.27	8.92
Capital Expenditures, 5 Yr. CAGR %	-3.85	-3.83	-16.71	0.38	-1.66
Levered Free Cash Flow, 5 Yr. CAGR %	10.59	46.88	51.73	2.91	24.8
Unlevered Free Cash Flow, 5 Yr. CAGR %	10.34	45.51	52.29	2.97	24.78
Dividend Per Share, 5 Yr. CAGR %	3.53	-1.89	-	-	-