Resultaträkning Beazley plc

Aktier

BEZ

GB00BYQ0JC66

Fastighets- och olycksfallsförsäkring

Marknaden stängd - London S.E. Andra börsplatser 17.35.27 2026-06-11			5-dagars förändring	Förändring 1 jan.
1 283,00 ^GBX	0,00 %		0,00 %	+54,21 %

05-29	Zurich Insurance Group flaggar för 4,01 % av rösterna i Beazley per den 28 maj, enligt anmälan	RE
05-29	BNP Paribas SA flaggar för ett innehav om 5,19 % i Beazley per den 27 maj	RE

62d8d5ce42555b3ccb1b60fbc8edae.vQF5tr_JyZrF_rJGHxjPwPVRaBvNx2Y9Hpd1dYdthMk.iUQc9cuw-NuNsPs_ZX2GpM1kXmiFoxNXSqccMd9Us7DKNindi5u6zpquhg

Publicerade finansiella data: BEAZLEY PLC

Årlig

Kvartalsvis

Halvårsvis

YTD

LTM

Skatteperiod: December	2021	2022	2023	2024	2025
Premiums and Annuity Revenues	3,15 md	3,61 md	4,32 md	4,91 md	5,16 md
Total Interest And Dividend Income	70,6 mn	94,7 mn	450 mn	664 mn	493 mn
Gain (Loss) on Sale of Investments, Total (Rev)	45,8 mn	−274 mn	256 mn	227 mn	218 mn
Other Revenues, Total	28,1 mn	32,1 mn	78,5 mn	106 mn	73,4 mn
Total Revenues	3,29 md	3,47 md	5,1 md	5,91 md	5,94 md
Policy Benefits	1,83 md	1,96 md	2,15 md	2,67 md	2,89 md
Policy Acquisition / Underwriting Costs, Total	822 mn	952 mn	915 mn	1,01 md	1,1 md
Selling General & Admin Expenses, Total	283 mn	304 mn	366 mn	389 mn	426 mn
Other Operating Expenses	-	-	−1,8 mn	−5,1 mn	−700 tn
Total Operating Expenses	2,93 md	3,21 md	3,43 md	4,07 md	4,42 md
Operating Income	361 mn	254 mn	1,67 md	1,84 md	1,53 md
Interest Expense, Total	−38,9 mn	−38,7 mn	−420 mn	−412 mn	−378 mn
Income (Loss) on Equity Invest.	-	-	-	-	-
Currency Exchange Gains (Loss)	−7,2 mn	−24 mn	4,5 mn	−9,1 mn	−3,3 mn
Other Non Operating Income (Expenses)	-	−700 tn	-	-	-
EBT, Excl. Unusual Items	315 mn	191 mn	1,25 md	1,42 md	1,15 md
Gain (Loss) on Sale of Assets	54,4 mn	-	-	-	-
Other Unusual Items	100 tn	-	-	-	-
EBT, Incl. Unusual Items	369 mn	191 mn	1,25 md	1,42 md	1,15 md
Income Tax Expense	60,5 mn	30,2 mn	228 mn	293 mn	233 mn
Earnings From Continuing Operations	309 mn	161 mn	1,03 md	1,13 md	913 mn
Net Income to Company	309 mn	161 mn	1,03 md	1,13 md	913 mn
Net Income - (IS)	309 mn	161 mn	1,03 md	1,13 md	913 mn
Net Income to Common Incl Extra Items	309 mn	161 mn	1,03 md	1,13 md	913 mn
Net Income to Common Excl. Extra Items	309 mn	161 mn	1,03 md	1,13 md	913 mn
Per aktie poster
Net EPS - Basic	0,51	0,26	1,55	1,75	1,49
Basic EPS - Continuing Operations	0,51	0,26	1,55	1,75	1,49
Basic Weighted Average Shares Outstanding	606 mn	612 mn	664 mn	646 mn	611 mn
Net EPS - Diluted	0,5	0,26	1,51	1,7	1,45
Diluted EPS - Continuing Operations	0,5	0,26	1,51	1,7	1,45
Diluted Weighted Average Shares Outstanding	614 mn	620 mn	678 mn	663 mn	631 mn
Normalized Basic EPS	0,32	0,2	1,18	1,38	1,17
Normalized Diluted EPS	0,32	0,19	1,16	1,34	1,14
Dividend Per Share	0,17	0,16	0,18	0,31	0,34
Payout Ratio	-	64,05	10,49	10,66	23,1
American Depositary Receipts Ratio (ADR)	2	2	2	2	2
Kompletterande punkter
EBITDA	374 mn	258 mn	1,7 md	1,86 md	1,55 md
EBITA	369 mn	255 mn	1,69 md	1,84 md	1,53 md
EBIT	361 mn	254 mn	1,67 md	1,84 md	1,53 md
EBITDAR	379 mn	263 mn	-	-	-
Total Revenues (As Reported)	3,35 md	3,47 md	-	-	-
Effective Tax Rate - (Ratio)	16,39	15,81	18,14	20,6	20,33
Total Current Taxes	56,5 mn	43,3 mn	123 mn	247 mn	211 mn
Total Deferred Taxes	4 mn	−13,1 mn	104 mn	46,6 mn	22,1 mn
Normalized Net Income	197 mn	119 mn	784 mn	890 mn	717 mn
Interest on Long-Term Debt	38,9 mn	38,7 mn	34,7 mn	39,3 mn	40,9 mn
Non-Cash Pension Expense	-	−300 tn	−200 tn	−100 tn	−100 tn
Kompletterande driftskostnadsposter
General and Administrative Expenses	283 mn	304 mn	-	-	-
Net Rental Expense, Total	5,2 mn	4,3 mn	-	-	-
Imputed Operating Lease Interest Expense	2,51 mn	2,09 mn	-	-	-
Imputed Operating Lease Depreciation	2,69 mn	2,21 mn	-	-	-
Stock-Based Comp., Other (Total)	11,6 mn	15,7 mn	33,8 mn	40,1 mn	56,2 mn
Total Stock-Based Compensation	11,6 mn	15,7 mn	33,8 mn	40,1 mn	56,2 mn

Skatteperiod: December	2021	2022	2023	2024	2025
TILLGÅNGAR
Investment In Equity and Preferred Securities, Total	600 tn	400 tn	300 tn	200 tn	200 tn
Trading Asset Securities, Total	7,28 md	8,31 md	9,66 md	10,6 md	10,61 md
Total investments	7,28 md	8,31 md	9,66 md	10,6 md	10,61 md
Cash And Equivalents	592 mn	652 mn	593 mn	495 mn	1,11 md
Reinsurance Recoverable - (IS)	2,39 md	3,29 md	2,43 md	2,67 md	3,02 md
Other Receivables - (Insurance Template)	1,81 md	2,02 md	412 mn	704 mn	641 mn
Deferred Policy Acquisition Costs - (BS)	478 mn	550 mn	-	-	-
Gross Property Plant And Equipment	123 mn	107 mn	-	-	-
Accumulated Depreciation	−28,3 mn	−31,8 mn	-	-	-
Net Property Plant And Equipment	94,7 mn	75,4 mn	75,3 mn	78,7 mn	85 mn
Goodwill	62 mn	62 mn	62 mn	62 mn	62 mn
Other Intangibles, Total	61,5 mn	66,8 mn	103 mn	136 mn	162 mn
Restricted Cash	-	-	219 mn	387 mn	263 mn
Other Current Assets, Total	7,6 mn	34,7 mn	66,4 mn	94,2 mn	61,8 mn
Deferred Tax Assets Long-Term (Collected)	16,3 mn	35,2 mn	46,9 mn	192 mn	178 mn
Other Long-Term Assets, Total	18,1 mn	4,6 mn	4,5 mn	4 mn	4,1 mn
Total Assets	12,81 md	15,1 md	13,67 md	15,42 md	16,19 md
Skulder
Accrued Expenses, Total	230 mn	277 mn	98,9 mn	79,1 mn	23,9 mn
Insurance And Annuity Liabilities	-	-	7,99 md	8,81 md	9,49 md
Unpaid Claims	6,4 md	7,38 md	-	-	-
Unearned Premiums	2,47 md	2,97 md	-	-	-
Reinsurance Payable - (BS)	660 mn	894 mn	334 mn	297 mn	479 mn
Current Portion of Long-Term Debt	7,1 mn	14,5 mn	6,3 mn	27,3 mn	10,5 mn
Current Portion of Leases	10,6 mn	9,6 mn	13,5 mn	11,6 mn	10,5 mn
Long-Term Debt	548 mn	548 mn	548 mn	549 mn	549 mn
Long-Term Leases	73,7 mn	63,1 mn	63,1 mn	55,3 mn	67,1 mn
Current Income Taxes Payable	24,5 mn	8,6 mn	13,7 mn	27,9 mn	29 mn
Other Current Liabilities - (Brok / FS / Ins. / REIT Template)	251 mn	356 mn	512 mn	564 mn	265 mn
Pension & Other Post Retirement Benefits	-	-	-	-	-
Deferred Tax Liability Non-Current	-	-	202 mn	387 mn	393 mn
Other Non Current Liabilities	-	-	-	-	-
Total Liabilities	10,68 md	12,53 md	9,78 md	10,81 md	11,32 md
Common Stock, Total	42,9 mn	46,6 mn	46,7 mn	44,6 mn	41,9 mn
Additional Paid In Capital	5,3 mn	9,7 mn	10,6 mn	17,9 mn	20,8 mn
Retained Earnings	2,18 md	2,63 md	3,94 md	4,64 md	4,86 md
Comprehensive Income and Other	−101 mn	−117 mn	−117 mn	−91,1 mn	−50,4 mn
Total Common Equity	2,13 md	2,57 md	3,88 md	4,61 md	4,87 md
Total Equity	2,13 md	2,57 md	3,88 md	4,61 md	4,87 md
Total Liabilities And Equity	12,81 md	15,1 md	13,67 md	15,42 md	16,19 md
Kompletterande punkter
ECS Total Shares Outstanding on Filing Date	606 mn	665 mn	663 mn	630 mn	589 mn
ECS Total Common Shares Outstanding	606 mn	665 mn	663 mn	630 mn	589 mn
Book Value / Share	3,52	3,87	5,86	7,31	8,27
Tangible Book Value	2,01 md	2,44 md	3,72 md	4,41 md	4,65 md
Tangible Book Value Per Share	3,31	3,67	5,61	7	7,89
Tangible Book Value Per Share (As Reported)	3,31	4	5,72	7	7,89
Total Debt	639 mn	635 mn	631 mn	643 mn	637 mn
Net Debt	47,2 mn	−17,3 mn	37,9 mn	148 mn	−468 mn
Debt Equivalent of Unfunded Proj. Benefit Obligation	−18,1 mn	−4,6 mn	−4,5 mn	−4 mn	−4,1 mn
Debt Equivalent Oper. Leases	41,6 mn	34,4 mn	-	-	-
Equity Method Investments, Total	600 tn	400 tn	300 tn	200 tn	200 tn
Account Code - Inventory Valuation	3	3	3	3	3
Machinery, Total	47,5 mn	46,7 mn	-	-	-
Full Time Employees	1,68 tn	1,96 tn	2,32 tn	2,42 tn	2,56 tn

Skatteperiod: December	2021	2022	2023	2024	2025
Net Income	309 mn	161 mn	1,03 md	1,13 md	913 mn
Depreciation, Depletion & Amortization	19,9 mn	15,6 mn	30 mn	28 mn	29,6 mn
Amortization of Goodwill and Intangible Assets - (CF)	8,1 mn	700 tn	16,2 mn	-	-
Total Depreciation, Depletion & Amortization	28 mn	16,3 mn	46,2 mn	28 mn	29,6 mn
Amortization of Deferred Charges, Total	12,4 mn	14,3 mn	-	11,1 mn	24,3 mn
(Gain) Loss on Sale of Investments - (CF)	−45,8 mn	274 mn	−325 mn	−227 mn	−218 mn
Deferred Policy Acquisition Costs - (CF)	−92,9 mn	−72,3 mn	-	-	-
(Income) Loss On Equity Investments - (CF)	-	-	-	-	-
Stock-Based Compensation (CF)	11 mn	15,7 mn	-	-	-
Provision and Write-off of Bad Debts	−3,3 mn	17,8 mn	-	-	-
Change in Accounts Receivable	−950 mn	−1,11 md	546 mn	627 mn	507 mn
Change in insurance Reserves / Liabilities	1,9 md	1,87 md	-	-	-
Change in Other Net Operating Assets (Collected)	-	-	−63,5 mn	−295 mn	−200 mn
Other Operating Activities	700 tn	−93,3 mn	−837 mn	−639 mn	259 mn
Cash from Operations	1,17 md	1,1 md	393 mn	635 mn	1,31 md
Capital Expenditure	−4,5 mn	−1 mn	−4,3 mn	−17,8 mn	−13,4 mn
Cash Acquisitions	-	-	-	-	-
Divestitures	54,4 mn	-	-	-	-
Purchase / Sale of Intangible Assets	−17,7 mn	−22,7 mn	−50,9 mn	−45 mn	−53,5 mn
Investment in Marketable and Equity Securities, Total	−942 mn	−1,32 md	-	-	-
Other Investing Activities, Total	70,6 mn	94,2 mn	-	-	-
Cash from Investing	−839 mn	−1,25 md	−55,2 mn	−62,8 mn	−66,9 mn
Long-Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	-	-	-	-	-
Long-Term Debt Repaid, Total	−12,8 mn	−11,6 mn	−12 mn	−11,8 mn	−8,4 mn
Total Debt Repaid	−12,8 mn	−11,6 mn	−12 mn	−11,8 mn	−8,4 mn
Issuance of Common Stock	-	404 mn	-	-	-
Repurchase of Common Stock	-	−17,8 mn	−33,6 mn	−344 mn	−537 mn
Common Dividends Paid	-	−103 mn	−108 mn	−120 mn	−211 mn
Common & Preferred Stock Dividends Paid	-	−103 mn	−108 mn	−120 mn	−211 mn
Special Dividend Paid	-	-	-	-	-
Other Financing Activities, Total	−35,2 mn	−36,3 mn	−37,5 mn	−39,3 mn	−40,9 mn
Cash from Financing	−48 mn	236 mn	−191 mn	−516 mn	−797 mn
Foreign Exchange Rate Adjustments	-	−22,2 mn	12,6 mn	13,3 mn	35,5 mn
Net Change in Cash	282 mn	60,7 mn	160 mn	69,8 mn	486 mn
Kompletterande objekt
Cash Interest Paid	35,2 mn	36,3 mn	37,5 mn	39,3 mn	40,9 mn
Cash Income Tax Paid (Refund)	22,2 mn	61,1 mn	111 mn	301 mn	258 mn
Net Debt Issued / Repaid	−12,8 mn	−11,6 mn	−12 mn	−11,8 mn	−8,4 mn
Levered Free Cash Flow	284 mn	−157 mn	−768 mn	−713 mn	264 mn
Unlevered Free Cash Flow	308 mn	−133 mn	−506 mn	−456 mn	500 mn
Change In Net Working Capital	−53 mn	315 mn	1,57 md	1,62 md	498 mn

Skatteperiod: December	2021	2022	2023	2024	2025
Lönsamhet
Return on Assets	1,93	1,14	8,22	7,93	6,04
Return on Total Capital	8,63	5,32	25,75	23,61	17,75
Return On Equity %	15,67	6,84	30,04	26,63	19,27
Return on Common Equity	15,67	6,84	30,04	26,63	19,27
Marginalanalys
Gross Profit Margin %	19,56	16,1	39,88	37,7	32,86
SG&A Margin	8,6	8,76	7,17	6,58	7,17
EBITDA Margin %	11,36	7,45	33,39	31,49	26,05
EBITA Margin %	11,21	7,36	33,06	31,21	25,71
EBIT Margin %	10,96	7,34	32,74	31,21	25,71
Income From Continuing Operations Margin %	9,38	4,64	20,14	19,12	15,37
Net Income Margin %	9,38	4,64	20,14	19,12	15,37
Net Avail. For Common Margin %	9,38	4,64	20,14	19,12	15,37
Normalized Net Income Margin	5,98	3,44	15,37	15,05	12,06
Levered Free Cash Flow Margin	8,63	−4,54	−15,06	−12,07	4,44
Unlevered Free Cash Flow Margin	9,37	−3,84	−9,92	−7,71	8,42
Tillgångsomslutning
Asset Turnover	0,28	0,25	0,4	0,41	0,38
Fixed Assets Turnover	32,79	40,76	67,68	76,76	72,61
Receivables Turnover (Average Receivables)	2,03	2,11	51,35	91,65	297,46
Kortfristig likviditet
Current Ratio	1,2	1,2	20,77	21,06	46,28
Quick Ratio	0,96	0,92	16,55	16,63	36,41
Operating Cash Flow to Current Liabilities	0,12	0,09	0,61	0,89	3,88
Days Sales Outstanding (Average Receivables)	179,44	172,6	7,11	3,99	1,23
Average Days Payable Outstanding	889,57	962,3	-	-	-
Långsiktig solvens
Total Debt/Equity	29,99	24,68	16,26	13,96	13,08
Total Debt / Total Capital	23,07	19,8	13,99	12,25	11,57
LT Debt/Equity	29,16	23,75	15,75	13,11	12,65
Long-Term Debt / Total Capital	22,43	19,04	13,55	11,51	11,19
Total Liabilities / Total Assets	83,36	82,96	71,59	70,12	69,92
EBIT / Interest Expense	9,28	6,57	3,98	4,48	4,04
EBITDA / Interest Expense	9,99	6,99	4,09	4,55	4,12
(EBITDA - Capex) / Interest Expense	9,88	6,97	4,08	4,5	4,08
Total Debt / EBITDA	1,64	2,35	0,37	0,34	0,41
Net Debt / EBITDA	0,12	−0,06	0,02	0,08	−0,3
Total Debt / (EBITDA - Capex)	1,66	2,36	0,37	0,35	0,41
Net Debt / (EBITDA - Capex)	0,12	−0,06	0,02	0,08	−0,3
Tillväxt jämfört med föregående år
Total Revenues, 1 Yr. Growth %	13,08	5,31	25,23	15,9	0,56
Gross Profit, 1 Yr. Growth %	200,98	−13,33	105,85	9,55	−12,33
EBITDA, 1 Yr. Growth %	−3,91 tn	−30,89	106,59	10,33	−16,8
EBITA, 1 Yr. Growth %	−2,94 tn	−30,87	108,46	10,47	−17,17
EBIT, 1 Yr. Growth %	−1,77 tn	−29,51	110,17	10,47	−17,17
Earnings From Cont. Operations, 1 Yr. Growth %	−769,63	−47,91	112,46	10,08	−19,19
Net Income, 1 Yr. Growth %	−769,63	−47,91	112,46	10,08	−19,19
Normalized Net Income, 1 Yr. Growth %	−721,94	−39,33	114,79	13,48	−19,46
Diluted EPS Before Extra, 1 Yr. Growth %	−726,08	−48,51	94,1	12,55	−15,02
Net Property, Plant and Equip., 1 Yr. Growth %	−10,74	−20,38	−0,13	4,52	8
Accounts Receivable, 1 Yr. Growth %	15,55	6,82	20,69	−80,1	−11,88
Total Assets, 1 Yr. Growth %	20,96	17,89	16,67	12,83	5,02
Common Equity, 1 Yr. Growth %	17,76	20,78	31,37	18,67	5,74
Tangible Book Value, 1 Yr. Growth %	19,25	21,79	31,51	18,62	5,41
Cash From Operations, 1 Yr. Growth %	145,28	−6,22	−404,57	61,47	107,09
Capital Expenditures, 1 Yr. Growth %	−65,12	−77,78	330	313,95	−24,72
Levered Free Cash Flow, 1 Yr. Growth %	−303,1	−155,37	−91,2	−7,16	−137,03
Unlevered Free Cash Flow, 1 Yr. Growth %	−368,79	−143,16	−94,12	−9,9	−209,84
Dividend Per Share, 1 Yr. Growth %	-	−6,88	11,2	73,04	7,51
Tvåårig sammansatt årlig tillväxthastighet
Total Revenues, 2 Yr. CAGR %	11,74	9,12	24,46	20,47	7,95
Gross Profit, 2 Yr. CAGR %	9,33	61,53	77,71	50,17	−2
EBITDA, 2 Yr. CAGR %	10,67	413,49	113,41	50,25	−4,19
EBITA, 2 Yr. CAGR %	10,38	342,98	113,74	51,02	−4,34
EBIT, 2 Yr. CAGR %	10,72	243,19	115,09	52,37	−4,34
Earnings From Cont. Operations, 2 Yr. CAGR %	14,83	86,76	82,38	52,93	−5,68
Net Income, 2 Yr. CAGR %	14,83	86,76	82,38	52,93	−5,68
Normalized Net Income, 2 Yr. CAGR %	8,42	94,29	99,62	56,12	−4,4
Diluted EPS Before Extra, 2 Yr. CAGR %	6,92	79,55	73,49	47,8	−2,2
Net Property, Plant and Equip., 2 Yr. CAGR %	45,39	−15,7	−10,83	2,16	6,25
Accounts Receivable, 2 Yr. CAGR %	27,22	11,1	−75,54	−50,99	−58,12
Total Assets, 2 Yr. CAGR %	20,14	19,42	3,3	14,73	8,86
Common Equity, 2 Yr. CAGR %	14,5	19,26	34,98	24,86	12,02
Tangible Book Value, 2 Yr. CAGR %	15,56	20,52	36,08	24,9	11,82
Cash From Operations, 2 Yr. CAGR %	59,41	51,67	−42,02	121,76	82,86
Capital Expenditures, 2 Yr. CAGR %	−15,48	−72,16	−2,25	321,9	76,53
Levered Free Cash Flow, 2 Yr. CAGR %	27,29	6,06	64,44	−71,41	−41,38
Unlevered Free Cash Flow, 2 Yr. CAGR %	39,7	7,72	28,07	−76,99	−0,56
Dividend Per Share, 2 Yr. CAGR %	3,55	-	1,76	38,71	36,39
Treårig Sammansatt Årlig Tillväxthastighet
Total Revenues, 3 Yr. CAGR %	15,21	9,55	20,55	21,54	13,43
Gross Profit, 3 Yr. CAGR %	21,08	1,19	111,84	51,25	25,51
EBITDA, 3 Yr. CAGR %	44,89	−5,4	458,03	70,74	23,38
EBITA, 3 Yr. CAGR %	45,08	−5,55	406,16	70,98	23,62
EBIT, 3 Yr. CAGR %	47,69	−4,74	325,98	72,25	24,36
Earnings From Cont. Operations, 3 Yr. CAGR %	65,42	−11,77	181,36	54,13	23,64
Net Income, 3 Yr. CAGR %	65,42	−11,77	181,36	54,13	23,64
Normalized Net Income, 3 Yr. CAGR %	60,3	−10,64	191,58	65,36	25,21
Diluted EPS Before Extra, 3 Yr. CAGR %	57,8	−16,19	166,11	50,19	22,9
Net Property, Plant and Equip., 3 Yr. CAGR %	168,36	18,95	−10,8	−5,98	4,08
Accounts Receivable, 3 Yr. CAGR %	21,6	20,02	−58,96	−77,16	−40,41
Total Assets, 3 Yr. CAGR %	18,31	19,38	8,88	6,38	11,4
Common Equity, 3 Yr. CAGR %	13,25	16,55	28,97	29,31	18,13
Tangible Book Value, 3 Yr. CAGR %	14,41	17,6	30,22	29,99	18,03
Cash From Operations, 3 Yr. CAGR %	61,3	33,58	−6,22	−18,42	116,76
Capital Expenditures, 3 Yr. CAGR %	20,06	−45,86	−30,66	58,15	137,52
Levered Free Cash Flow, 3 Yr. CAGR %	76,33	−3,54	76,45	35,91	−68,84
Unlevered Free Cash Flow, 3 Yr. CAGR %	67,33	−5,55	63,99	13,91	−61,26
Dividend Per Share, 3 Yr. CAGR %	5,41	−0,05	-	21,46	27,42
Sammansatt Årlig Tillväxttakt Över Fem År
Total Revenues, 5 Yr. CAGR %	11,69	11,15	18,83	17,52	15,34
Gross Profit, 5 Yr. CAGR %	2,61	4,5	41,17	32,84	55,63
EBITDA, 5 Yr. CAGR %	3,12	4,85	69,17	43,56	175,25
EBITA, 5 Yr. CAGR %	2,96	4,86	69,41	43,53	159,43
EBIT, 5 Yr. CAGR %	2,55	5,67	71,66	44,35	134,38
Earnings From Cont. Operations, 5 Yr. CAGR %	4,23	4,34	72	37,01	81,72
Net Income, 5 Yr. CAGR %	4,23	4,34	72	37,01	81,72
Normalized Net Income, 5 Yr. CAGR %	1,43	2,6	75,01	39,68	86,66
Diluted EPS Before Extra, 5 Yr. CAGR %	1,24	1,2	63,9	31,1	78,31
Net Property, Plant and Equip., 5 Yr. CAGR %	77,33	76,52	72,71	11,93	−4,34
Accounts Receivable, 5 Yr. CAGR %	16,37	14,56	−35,97	−54,61	−58,62
Total Assets, 5 Yr. CAGR %	12,82	14,84	12,06	11,68	8,87
Common Equity, 5 Yr. CAGR %	7,51	11,42	21,49	23,17	21,9
Tangible Book Value, 5 Yr. CAGR %	7,67	12,36	22,63	24,01	22,52
Cash From Operations, 5 Yr. CAGR %	43,25	33,47	7,13	6,65	22,49
Capital Expenditures, 5 Yr. CAGR %	9,18	−10,07	10,59	23,09	0,76
Levered Free Cash Flow, 5 Yr. CAGR %	25,73	−0,11	71,48	32,4	13,55
Unlevered Free Cash Flow, 5 Yr. CAGR %	30,68	−5	50,37	23,6	34,25
Dividend Per Share, 5 Yr. CAGR %	6,14	1,63	3,94	13,95	-