Cash flow WPP plc

Equities

WPP

JE00B8KF9B49

Advertising & Marketing

Real-time Estimate Cboe Europe Other stock markets 05:49:25 15/05/26 pm AEST			5-day change	1st Jan Change
259.70 ^GBX	-1.22%		-5.24%	-22.79%

15/05	European Equities Traded in the US as American Depositary Receipts Tracking Higher in Thursday Trading	MT
12/05	U.S. Futures, European Stocks Decline as U.S.-Iran Stalemate Weighs on Mood	DJ

966ca77fe552358da.MOCLWfc9SSBC6USs6D1Th39e3UpUJviVGaik3WXmH2M.A9DREqYLHg1yuwLZ3AkU8j0PhyIdZMztXpCdj1aVaRF-1aY7kVAuciSdFQ

Published financial data: WPP PLC

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	12.8B	14.43B	14.84B	14.74B	13.55B
Total Revenues	12.8B	14.43B	14.84B	14.74B	13.55B
Cost of Goods Sold, Total	10.6B	11.89B	12.33B	12.29B	11.4B
Gross Profit	2.2B	2.54B	2.52B	2.45B	2.15B
Selling General & Admin Expenses, Total	979M	1.19B	2B	1.14B	1.77B
Other Operating Expenses	-	-	-	-	-
Other Operating Expenses, Total	979M	1.19B	2B	1.14B	1.77B
Operating Income	1.22B	1.35B	521M	1.32B	373M
Interest Expense, Total	-279M	-354M	-379M	-407M	-343M
Interest And Investment Income	69.4M	145M	127M	126M	65M
Net Interest Expenses	-210M	-208M	-251M	-281M	-278M
Income (Loss) On Equity Invest.	23.8M	-60.4M	70.2M	36M	39M
Other Non Operating Income (Expenses)	-8.6M	26.7M	-23.1M	-11M	-21M
EBT, Excl. Unusual Items	1.03B	1.11B	316M	1.06B	113M
Restructuring Charges	-	-	-	-	-
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-7.5M	23.1M	-20.9M	-13M	17M
Other Unusual Items	-71.7M	26.2M	50.8M	-15M	1M
EBT, Incl. Unusual Items	951M	1.16B	346M	1.03B	131M
Income Tax Expense	230M	384M	149M	402M	303M
Earnings From Continuing Operations	721M	775M	197M	629M	-172M
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	721M	775M	197M	629M	-172M
Minority Interest	-83M	-92.7M	-86.8M	-87M	-43M
Net Income - (IS)	638M	683M	110M	542M	-215M
Net Income to Common Incl Extra Items	638M	683M	110M	542M	-215M
Net Income to Common Excl. Extra Items	638M	683M	110M	542M	-215M
Per Share Items
Net EPS - Basic	0.53	0.62	0.1	0.5	-0.2
Basic EPS - Continuing Operations	0.53	0.62	0.1	0.5	-0.2
Basic Weighted Average Shares Outstanding	1.19B	1.1B	1.07B	1.08B	1.08B
Net EPS - Diluted	0.52	0.61	0.1	0.49	-0.2
Diluted EPS - Continuing Operations	0.52	0.61	0.1	0.49	-0.2
Diluted Weighted Average Shares Outstanding	1.22B	1.12B	1.09B	1.1B	1.08B
Normalized Basic EPS	0.47	0.55	0.1	0.53	0.03
Normalized Diluted EPS	0.46	0.54	0.1	0.52	0.03
Dividend Per Share	0.31	0.39	0.39	0.39	0.15
Payout Ratio	49.35	53.52	382.97	78.41	-159.53
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	1.45B	1.6B	788M	1.58B	558M
EBITA	1.29B	1.43B	623M	1.42B	416M
EBIT	1.22B	1.35B	521M	1.32B	373M
EBITDAR	1.5B	1.66B	842M	1.63B	595M
Effective Tax Rate - (Ratio)	24.2	33.14	43.06	38.99	231.3
Total Current Taxes	363M	370M	347M	424M	319M
Total Deferred Taxes	-132M	14.1M	-198M	-22M	-16M
Normalized Net Income	561M	601M	111M	575M	27.62M
Interest on Long-Term Debt	90.9M	95.7M	106M	98M	98M
Non-Cash Pension Expense	4.1M	5.3M	7.1M	5M	6M
Supplemental Operating Expense Items
General and Administrative Expenses	972M	1.18B	1.99B	1.13B	1.76B
Research And Development Expense From Footnotes	-	29M	-	-	-
Net Rental Expense, Total	59.2M	60.8M	53.2M	51M	37M
Imputed Operating Lease Interest Expense	11.72M	24.55M	22.93M	25.12M	15.41M
Imputed Operating Lease Depreciation	47.48M	36.25M	30.27M	25.88M	21.59M
Stock-Based Comp., SG&A Exp. (Total)	-	-	-	-	-
Stock-Based Comp., Other (Total)	99.6M	122M	140M	109M	73M
Total Stock-Based Compensation	99.6M	122M	140M	109M	73M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	2.78B	2.27B	2.04B	2.64B	2.69B
Short Term Investments	1.11B	220M	181M	-	-
Total Cash And Short Term Investments	3.88B	2.49B	2.22B	2.64B	2.69B
Accounts Receivable, Total	6.85B	7.76B	7.33B	6.72B	6.28B
Other Receivables	4.38B	4.61B	4.16B	4.08B	3.99B
Total Receivables	11.23B	12.37B	11.49B	10.8B	10.27B
Inventory	-	-	-	-	-
Prepaid Expenses	215M	237M	239M	221M	205M
Other Current Assets, Total	2.5M	5.1M	1.6M	1M	3M
Total Current Assets	15.34B	15.1B	13.94B	13.66B	13.17B
Gross Property Plant And Equipment	3.12B	3.45B	3B	2.98B	2.76B
Accumulated Depreciation	-824M	-922M	-788M	-688M	-723M
Net Property Plant And Equipment	2.29B	2.53B	2.21B	2.29B	2.04B
Long-term Investments	731M	675M	619M	651M	565M
Goodwill	7.61B	8.45B	8.39B	7.61B	6.95B
Other Intangibles, Total	1.36B	1.45B	850M	737M	734M
Deferred Tax Assets Long-Term	342M	322M	324M	323M	292M
Other Long-Term Assets, Total	199M	293M	286M	233M	327M
Total Assets	27.87B	28.82B	26.62B	25.51B	24.08B
Liabilities
Accounts Payable, Total	10.6B	11.18B	10.83B	10.64B	10.07B
Short-term Borrowings	342M	506M	358M	171M	168M
Current Portion of Long-Term Debt	225M	663M	588M	413M	654M
Current Portion of Leases	280M	282M	292M	240M	223M
Current Income Taxes Payable	386M	422M	370M	333M	221M
Unearned Revenue Current, Total	1.33B	1.6B	1.32B	1.16B	955M
Other Current Liabilities	3.32B	3.05B	2.5B	2.56B	2.55B
Total Current Liabilities	16.49B	17.71B	16.25B	15.52B	14.84B
Long-Term Debt	4.22B	3.8B	3.78B	3.74B	4.11B
Long-Term Leases	1.76B	1.93B	1.86B	1.78B	1.67B
Pension & Other Post Retirement Benefits	137M	138M	136M	132M	128M
Deferred Tax Liability Non Current	312M	351M	178M	142M	146M
Other Non Current Liabilities	888M	736M	587M	461M	407M
Total Liabilities	23.8B	24.66B	22.79B	21.78B	21.3B
Common Stock, Total	122M	114M	114M	109M	109M
Additional Paid In Capital	575M	576M	577M	579M	579M
Retained Earnings	4.37B	3.76B	3.49B	2.47B	1.64B
Treasury Stock	-1.11B	-1.05B	-990M	-191M	-188M
Comprehensive Income and Other	-336M	285M	187M	505M	396M
Total Common Equity	3.62B	3.68B	3.38B	3.48B	2.54B
Minority Interest	453M	480M	457M	259M	232M
Total Equity	4.07B	4.16B	3.83B	3.73B	2.77B
Total Liabilities And Equity	27.87B	28.82B	26.62B	25.51B	24.08B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	1.15B	1.07B	1.07B	1.08B	1.08B
ECS Total Common Shares Outstanding	1.15B	1.07B	1.07B	1.08B	1.08B
Book Value / Share	3.15	3.44	3.14	3.22	2.36
Tangible Book Value	-5.36B	-6.22B	-5.86B	-4.87B	-5.14B
Tangible Book Value Per Share	-4.66	-5.81	-5.46	-4.52	-4.77
Total Debt	6.83B	7.18B	6.88B	6.35B	6.83B
Net Debt	2.94B	4.69B	4.66B	3.71B	4.14B
Debt Equivalent of Unfunded Proj. Benefit Obligation	136M	122M	122M	114M	112M
Debt Equivalent Oper. Leases	474M	486M	426M	408M	296M
Minority Interest, Total (Incl. Fin. Div)	453M	480M	457M	259M	232M
Equity Method Investments, Total	413M	305M	286M	253M	231M
Account Code - Inventory Valuation	3	3	3	3	3
Inventories - Work In Process, Total	-	-	-	-	-
Inventories - Others	-	-	-	-	-
Land - (BS)	43.2M	40M	11.9M	36M	27M
Buildings, Total	1.14B	1.27B	1.1B	1.1B	1.02B
Machinery, Total	541M	612M	509M	456M	396M
Full Time Employees	109K	115K	114K	108K	98.66K
Accumulated Allowance for Doubtful Accounts (Supple)	70.5M	71.5M	-	35M	35M

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	638M	683M	110M	542M	-215M
Depreciation & Amortization - CF	424M	429M	422M	369M	343M
Amortization of Goodwill and Intangible Assets - (CF)	69.8M	82.6M	103M	105M	43M
Depreciation & Amortization, Total	494M	512M	524M	474M	386M
(Gain) Loss From Sale Of Asset	-1.3M	-6.4M	400K	-7M	-
(Gain) Loss on Sale of Investments - (CF)	-31.8M	17.8M	10.7M	-322M	-6M
Asset Writedown & Restructuring Costs	88.9M	112M	898M	286M	707M
(Income) Loss On Equity Investments - (CF)	-23.8M	60.4M	-70.2M	-36M	-39M
Stock-Based Compensation (CF)	99.6M	122M	140M	109M	73M
Net Cash From Discontinued Operations	-	-	-	-	-
Other Operating Activities, Total	67.6M	47.8M	-116M	177M	109M
Change In Accounts Receivable	-459M	-499M	232M	309M	307M
Change In Inventories	-	-	-	-	-
Change In Accounts Payable	778M	171M	-238M	31M	-390M
Change in Other Net Operating Assets	383M	-519M	-254M	-155M	-208M
Cash from Operations	2.03B	701M	1.24B	1.41B	724M
Capital Expenditure	-263M	-208M	-177M	-189M	-91M
Sale of Property, Plant, and Equipment	8.7M	12.9M	4.8M	21M	8M
Cash Acquisitions	-287M	-226M	-257M	-120M	-176M
Divestitures	-23.6M	-12.4M	-700K	-93M	-1M
Sale (Purchase) of Intangible assets	-29.9M	-14.9M	-40M	-47M	-95M
Investment in Marketable and Equity Securities, Total	-47.3M	40M	89.7M	613M	8M
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-	-	93M	-
Cash from Investing	-642M	-409M	-380M	278M	-347M
Long-Term Debt Issued, Total	-	-	1.05B	1.06B	874M
Total Debt Issued	-	-	1.05B	1.06B	874M
Long-Term Debt Repaid, Total	-718M	-530M	-1.41B	-1.37B	-660M
Total Debt Repaid	-718M	-530M	-1.41B	-1.37B	-660M
Issuance of Common Stock	4.4M	1.2M	700K	2M	-
Repurchase of Common Stock	-818M	-863M	-53.9M	-82M	-97M
Common Dividends Paid	-315M	-365M	-423M	-425M	-343M
Common & Preferred Stock Dividends Paid	-315M	-365M	-423M	-425M	-343M
Other Financing Activities, Total	-210M	-154M	-75.1M	-175M	-93M
Cash from Financing	-2.06B	-1.91B	-905M	-989M	-319M
Foreign Exchange Rate Adjustments	-130M	64.2M	-79.6M	-90M	1M
Miscellaneous Cash Flow Adjustments	-	-	-	-	-
Net Change in Cash	-796M	-1.55B	-126M	607M	59M
Supplemental Items
Cash Interest Paid	262M	303M	103M	401M	377M
Cash Income Tax Paid (Refund)	391M	391M	395M	392M	398M
Levered Free Cash Flow	1.88B	499M	172M	1.24B	-63.25M
Unlevered Free Cash Flow	2.05B	720M	409M	1.5B	151M
Change In Net Working Capital	-984M	536M	364M	-328M	355M
Net Debt Issued / Repaid	-718M	-530M	-354M	-309M	214M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	2.39	2.98	1.17	3.15	0.94
Return on Total Capital	4.83	7.6	2.95	7.91	2.37
Return On Equity %	15.81	18.84	4.93	16.62	-5.29
Return on Common Equity	15.28	18.71	3.13	15.82	-7.15
Margin Analysis
Gross Profit Margin %	17.21	17.59	16.97	16.63	15.84
SG&A Margin	7.65	8.22	13.46	7.71	13.08
EBITDA Margin %	11.29	11.1	5.31	10.69	4.12
EBITA Margin %	10.11	9.94	4.2	9.63	3.07
EBIT Margin %	9.57	9.37	3.51	8.92	2.75
Income From Continuing Operations Margin %	5.63	5.37	1.33	4.27	-1.27
Net Income Margin %	4.98	4.73	0.74	3.68	-1.59
Net Avail. For Common Margin %	4.98	4.73	0.74	3.68	-1.59
Normalized Net Income Margin	4.38	4.17	0.75	3.9	0.2
Levered Free Cash Flow Margin	14.65	3.46	1.16	8.43	-0.47
Unlevered Free Cash Flow Margin	16.02	4.99	2.75	10.15	1.12
Asset Turnover
Asset Turnover	0.4	0.51	0.54	0.57	0.55
Fixed Assets Turnover	5.58	5.99	6.26	6.55	6.25
Receivables Turnover (Average Receivables)	1.87	1.98	1.97	2.1	2.08
Inventory Turnover (Average Inventory)	-	-	-	-	-
Short Term Liquidity
Current Ratio	0.93	0.85	0.86	0.88	0.89
Quick Ratio	0.92	0.84	0.84	0.87	0.87
Operating Cash Flow to Current Liabilities	0.12	0.04	0.08	0.09	0.05
Days Sales Outstanding (Average Receivables)	195.18	184.8	185.45	174.46	175.13
Days Outstanding Inventory (Average Inventory)	-	-	-	-	-
Average Days Payable Outstanding	358.26	334.29	325.86	319.59	331.33
Cash Conversion Cycle (Average Days)	-	-	-	-	-
Long Term Solvency
Total Debt/Equity	167.75	172.61	179.4	170.01	246.46
Total Debt / Total Capital	62.65	63.32	64.21	62.96	71.14
LT Debt/Equity	146.94	137.73	147.08	147.94	208.77
Long-Term Debt / Total Capital	54.88	50.52	52.64	54.79	60.26
Total Liabilities / Total Assets	85.4	85.57	85.6	85.36	88.49
EBIT / Interest Expense	4.38	3.83	1.37	3.23	1.09
EBITDA / Interest Expense	6.15	5.27	2.76	4.4	2.21
(EBITDA - Capex) / Interest Expense	5.21	4.68	2.29	3.93	1.95
Total Debt / EBITDA	3.97	3.85	6.58	3.55	9
Net Debt / EBITDA	1.71	2.52	4.46	2.07	5.45
Total Debt / (EBITDA - Capex)	4.69	4.34	7.92	3.97	10.23
Net Debt / (EBITDA - Capex)	2.02	2.83	5.37	2.32	6.19
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	6.65	12.71	2.88	-0.7	-8.08
Gross Profit, 1 Yr. Growth %	9.37	15.2	-0.77	-2.7	-12.44
EBITDA, 1 Yr. Growth %	-172.05	10.79	-50.78	99.75	-64.59
EBITA, 1 Yr. Growth %	-159.35	10.84	-56.56	127.56	-70.7
EBIT, 1 Yr. Growth %	-153.62	10.41	-61.5	152.4	-71.64
Earnings From Cont. Operations, 1 Yr. Growth %	-124.7	7.59	-74.57	219.29	-127.34
Net Income, 1 Yr. Growth %	-121.51	7.06	-83.83	392.73	-139.67
Normalized Net Income, 1 Yr. Growth %	-130.96	7.24	-81.55	461.54	-95.19
Diluted EPS Before Extra, 1 Yr. Growth %	-121.6	16.57	-83.5	389.11	-140.49
Accounts Receivable, 1 Yr. Growth %	0.27	13.16	-5.51	-8.23	-6.65
Inventory, 1 Yr. Growth %	-	-	-	-	-
Net Property, Plant and Equip., 1 Yr. Growth %	-0.17	10.37	-12.59	3.8	-11.03
Total Assets, 1 Yr. Growth %	-22.94	3.41	-7.63	-4.18	-5.62
Tangible Book Value, 1 Yr. Growth %	32.36	16.23	-5.8	-16.9	5.5
Common Equity, 1 Yr. Growth %	-23.58	1.78	-8.29	2.93	-26.91
Cash From Operations, 1 Yr. Growth %	-1.07	-65.46	76.66	13.73	-48.58
Capital Expenditures, 1 Yr. Growth %	20.57	-20.82	-14.97	6.78	-51.85
Levered Free Cash Flow, 1 Yr. Growth %	-467.68	-73.4	-65.5	445.79	-105.09
Unlevered Free Cash Flow, 1 Yr. Growth %	-742.97	-64.89	-43.21	222.24	-89.9
Dividend Per Share, 1 Yr. Growth %	30	26.28	0	0	-61.93
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-1.65	9.64	7.69	1.08	-4.46
Gross Profit, 2 Yr. CAGR %	-4.36	12.25	6.92	-1.75	-7.7
EBITDA, 2 Yr. CAGR %	-5.17	-10.65	-26.16	-0.85	-15.9
EBITA, 2 Yr. CAGR %	-4	-18.9	-30.61	-0.56	-18.35
EBIT, 2 Yr. CAGR %	-2.5	-23.06	-34.8	-1.41	-15.39
Earnings From Cont. Operations, 2 Yr. CAGR %	-11.83	-48.45	-47.69	-9.91	-6.56
Net Income, 2 Yr. CAGR %	-13.08	-52.02	-58.39	-10.92	39.8
Normalized Net Income, 2 Yr. CAGR %	-11.5	-42.38	-55.52	-1.07	-48.05
Diluted EPS Before Extra, 2 Yr. CAGR %	-11.68	-49.82	-56.14	-10.16	40.72
Accounts Receivable, 2 Yr. CAGR %	-23.86	6.52	3.4	-6.89	-7.44
Inventory, 2 Yr. CAGR %	-	-	-	-	-
Net Property, Plant and Equip., 2 Yr. CAGR %	-6.31	4.97	-1.78	-4.76	-3.9
Total Assets, 2 Yr. CAGR %	-16.09	-10.73	-2.27	-5.92	-4.91
Tangible Book Value, 2 Yr. CAGR %	21.07	24.03	4.63	-11.53	-6.37
Common Equity, 2 Yr. CAGR %	-32.45	-11.8	-3.39	-2.84	-13.26
Cash From Operations, 2 Yr. CAGR %	4.81	-41.54	-21.88	41.72	-23.53
Capital Expenditures, 2 Yr. CAGR %	-11.93	-2.29	-17.95	-4.9	-28.3
Levered Free Cash Flow, 2 Yr. CAGR %	28.78	-1.1	-69.7	57.85	-47.29
Unlevered Free Cash Flow, 2 Yr. CAGR %	23.2	50.26	-55.34	44.19	-42.96
Dividend Per Share, 2 Yr. CAGR %	17.24	28.13	12.38	0	-38.3
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-0.63	2.92	7.34	4.82	-2.07
Gross Profit, 3 Yr. CAGR %	-3.96	1.76	7.73	3.61	-5.45
EBITDA, 3 Yr. CAGR %	-5.12	-0.13	-26.76	2.92	-29.66
EBITA, 3 Yr. CAGR %	-4.1	0.71	-34.14	3.13	-33.83
EBIT, 3 Yr. CAGR %	-0.36	1.62	-38.91	2.4	-34.92
Earnings From Cont. Operations, 3 Yr. CAGR %	-1.9	-5.78	-59.27	-4.44	-39.46
Net Income, 3 Yr. CAGR %	-8.21	-6.83	-66.61	-5.28	-31.97
Normalized Net Income, 3 Yr. CAGR %	3.84	-5.65	-60.58	0.83	-63.9
Diluted EPS Before Extra, 3 Yr. CAGR %	-1.78	-3.12	-65.36	-2.01	-31.12
Accounts Receivable, 3 Yr. CAGR %	-19.42	-13.11	2.34	-0.63	-6.81
Inventory, 3 Yr. CAGR %	-	-	-	-	-
Net Property, Plant and Equip., 3 Yr. CAGR %	28.38	-1.05	-1.25	0.04	-6.9
Total Assets, 3 Yr. CAGR %	-12.93	-10.03	-9.71	-2.91	-5.82
Tangible Book Value, 3 Yr. CAGR %	-1.56	19.44	13.16	-3.1	-6.18
Common Equity, 3 Yr. CAGR %	-27.17	-22.56	-10.65	-1.32	-11.63
Cash From Operations, 3 Yr. CAGR %	6.27	-27.65	-15.48	-11.47	1.08
Capital Expenditures, 3 Yr. CAGR %	-5.79	-15	-6.72	-10.45	-24.21
Levered Free Cash Flow, 3 Yr. CAGR %	27.45	-23.87	-30.38	-12.83	-49.76
Unlevered Free Cash Flow, 3 Yr. CAGR %	23.98	-18.92	8.64	-9.95	-40.57
Dividend Per Share, 3 Yr. CAGR %	-19.59	20.18	17.97	8.09	-27.52
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-2.97	1.88	2.62	2.18	2.45
Gross Profit, 5 Yr. CAGR %	-6.24	-0.97	0.25	0.35	1.27
EBITDA, 5 Yr. CAGR %	-10.24	-4.58	-14.17	-0.4	-22.58
EBITA, 5 Yr. CAGR %	-10.55	-4.38	-15.74	0.22	-28.21
EBIT, 5 Yr. CAGR %	-9.82	-2.93	-15.91	0.41	-30.4
Earnings From Cont. Operations, 5 Yr. CAGR %	-13.65	-15.6	-23.71	-7.47	-43.23
Net Income, 5 Yr. CAGR %	-14.55	-19.05	-33.11	-8.48	-40.83
Normalized Net Income, 5 Yr. CAGR %	-12.4	-9.7	-26.02	-4.3	-56.68
Diluted EPS Before Extra, 5 Yr. CAGR %	-13.43	-14.67	-28.85	-6	-39.31
Accounts Receivable, 5 Yr. CAGR %	-3.17	-9.15	-10.97	-10.67	-1.69
Inventory, 5 Yr. CAGR %	-	-	-	-	-
Net Property, Plant and Equip., 5 Yr. CAGR %	18.79	20.89	15.34	-2.55	-2.32
Total Assets, 5 Yr. CAGR %	-4.22	-7.71	-8.81	-8.41	-7.82
Tangible Book Value, 5 Yr. CAGR %	-2.59	2.88	0.87	5.93	4.9
Common Equity, 5 Yr. CAGR %	-17.26	-17.26	-18.45	-15.2	-11.7
Cash From Operations, 5 Yr. CAGR %	2.76	-13.02	-6.07	-5.32	-18.8
Capital Expenditures, 5 Yr. CAGR %	0.87	-6.32	-10.86	-11.04	-16.05
Levered Free Cash Flow, 5 Yr. CAGR %	0.32	3.63	-28.26	1.9	-34.13
Unlevered Free Cash Flow, 5 Yr. CAGR %	0.51	4.57	-17.59	2.07	-13.87
Dividend Per Share, 5 Yr. CAGR %	-11.23	-8.07	-8.07	11.66	-8.97