Income Statement Allegion plc

Equities

ALLE

IE00BFRT3W74

Communications & Networking

Market Closed - Nyse Other stock markets 04:00:02 2025-12-08 pm EST			5-day change	1st Jan Change
158.86 ^USD	-0.14%		-4.32%	+21.56%

Dec. 04	191,000 and Confused
Dec. 04	Allegion Keeps Quarterly Dividend at $0.51 a Share, Payable Dec. 31 to Holders of Record as of Dec. 16	MT

f87dd.xMY2ULfEMdNLOhXqas8fvLcyCvavD4RG6mydwO9C2T8.8Yh9KtD9ResgUXeaKZdGzPUCYMHfPLAv2T_qtrtvjHWDg2I28YVSlhp0LQ

Published financial data: ALLEGION PLC

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	2.72B	2.87B	3.27B	3.65B	3.77B
Total Revenues	2.72B	2.87B	3.27B	3.65B	3.77B
Cost of Goods Sold, Total	1.54B	1.66B	1.95B	2.07B	2.1B
Gross Profit	1.18B	1.2B	1.32B	1.58B	1.67B
Selling General & Admin Expenses, Total	611M	663M	696M	846M	876M
Other Operating Expenses, Total	611M	663M	696M	846M	876M
Operating Income	573M	542M	626M	736M	792M
Interest Expense, Total	-51.1M	-50.2M	-75.9M	-93.1M	-102M
Interest And Investment Income	900K	400K	1.3M	6.8M	20.5M
Net Interest Expenses	-50.2M	-49.8M	-74.6M	-86.3M	-81.5M
Income (Loss) On Equity Invest.	300K	-	800K	1M	1.1M
Currency Exchange Gains (Loss)	-700K	-2.7M	-2.4M	-3.9M	-2.2M
Other Non Operating Income (Expenses)	-2.5M	7.2M	2.5M	-1M	500K
EBT, Excl. Unusual Items	520M	496M	553M	646M	710M
Restructuring Charges	-25.6M	-	-	-	-
Merger & Related Restructuring Charges	-2.3M	-4.4M	-30.5M	-21M	-11.4M
Impairment of Goodwill	-88.1M	-	-	-	-
Gain (Loss) On Sale Of Investments	-	32M	-	-	-
Gain (Loss) On Sale Of Assets	-25.1M	-	-7.6M	-	-
Asset Writedown	-13.6M	-	-	-7.5M	-
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	365M	524M	514M	617M	699M
Income Tax Expense	50.9M	40.7M	56.2M	76.6M	101M
Earnings From Continuing Operations	314M	483M	458M	541M	598M
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	314M	483M	458M	541M	598M
Minority Interest	-200K	-300K	-300K	-200K	-
Net Income - (IS)	314M	483M	458M	540M	598M
Net Income to Common Incl Extra Items	314M	483M	458M	540M	598M
Net Income to Common Excl. Extra Items	314M	483M	458M	540M	598M
Per Share Items
Net EPS - Basic	3.41	5.37	5.2	6.15	6.85
Basic EPS - Continuing Operations	3.41	5.37	5.2	6.15	6.85
Basic Weighted Average Shares Outstanding	92.3M	89.9M	88M	87.9M	87.2M
Net EPS - Diluted	3.39	5.34	5.19	6.12	6.82
Diluted EPS - Continuing Operations	3.39	5.34	5.19	6.12	6.82
Diluted Weighted Average Shares Outstanding	92.8M	90.5M	88.3M	88.3M	87.6M
Normalized Basic EPS	3.52	3.45	3.92	4.59	5.09
Normalized Diluted EPS	3.5	3.42	3.91	4.57	5.07
Dividend Per Share	1.28	1.44	1.64	1.8	1.92
Payout Ratio	37.32	26.71	31.42	29.37	27.95
American Depositary Receipts Ratio (ADR)	0.5	0.5	0.5	0.5	0.5
Supplemental Items
EBITDA	641M	613M	712M	835M	897M
EBITA	605M	576M	676M	798M	856M
EBIT	573M	542M	626M	736M	792M
EBITDAR	685M	659M	761M	896M	961M
Effective Tax Rate - (Ratio)	13.93	7.77	10.92	12.41	14.5
Total Current Taxes	75.3M	84.5M	128M	144M	146M
Total Deferred Taxes	-24.4M	-43.8M	-71.3M	-67.6M	-44.2M
Normalized Net Income	325M	310M	345M	403M	444M
Non-Cash Pension Expense	-2.5M	-7.1M	-9.5M	1.2M	0
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	54.4M	73.3M	74.5M	102M	113M
Net Rental Expense, Total	44.2M	45.4M	48.9M	60.9M	64.2M
Imputed Operating Lease Interest Expense	11.92M	11.92M	15.92M	20.8M	24.27M
Imputed Operating Lease Depreciation	32.28M	33.48M	32.98M	40.1M	39.93M
Stock-Based Comp., SG&A Exp. (Total)	-	-	-	-	-
Stock-Based Comp., Other (Total)	23.2M	25.5M	21.4M	26.4M	28.2M
Total Stock-Based Compensation	23.2M	25.5M	21.4M	26.4M	28.2M

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	480M	398M	288M	468M	504M
Trading Asset Securities, Total	-	-	-	-	-
Total Cash And Short Term Investments	480M	398M	288M	468M	504M
Accounts Receivable, Total	322M	283M	396M	413M	419M
Other Receivables	25.8M	29.1M	8.3M	8.9M	29.8M
Total Receivables	348M	312M	404M	422M	449M
Inventory	283M	380M	479M	438M	423M
Deferred Tax Assets Current	-	-	-	-	-
Restricted Cash	-	-	-	-	-
Other Current Assets, Total	33.9M	26.9M	43.7M	32.6M	46.8M
Total Current Assets	1.14B	1.12B	1.21B	1.36B	1.42B
Gross Property Plant And Equipment	922M	918M	974M	1.11B	1.16B
Accumulated Depreciation	-535M	-544M	-567M	-603M	-626M
Net Property Plant And Equipment	387M	374M	407M	506M	533M
Long-term Investments	13.7M	35.8M	46.8M	65.8M	66.9M
Goodwill	819M	804M	1.41B	1.44B	1.49B
Other Intangibles, Total	487M	448M	609M	573M	569M
Deferred Tax Assets Long-Term	127M	154M	228M	293M	331M
Other Long-Term Assets, Total	91M	118M	73.4M	69.8M	75.8M
Total Assets	3.07B	3.05B	3.99B	4.31B	4.49B
Liabilities
Accounts Payable, Total	220M	259M	281M	259M	258M
Accrued Expenses, Total	248M	288M	351M	345M	339M
Current Portion of Long-Term Debt	200K	12.6M	12.6M	413M	21.9M
Current Portion of Leases	27.6M	29.1M	31.8M	33.7M	36.7M
Current Income Taxes Payable	18.2M	11.9M	27.7M	14.9M	24M
Deferred Tax Liability Current	-	-	-	-	-
Other Current Liabilities	7.2M	-	-	14.7M	16.9M
Total Current Liabilities	522M	601M	704M	1.08B	697M
Long-Term Debt	1.43B	1.43B	2.08B	1.6B	1.98B
Long-Term Leases	66.3M	63.3M	69.5M	117M	114M
Pension & Other Post Retirement Benefits	79.4M	69.2M	40.1M	44.1M	39.1M
Deferred Tax Liability Non Current	106M	101M	102M	93.6M	97.9M
Other Non Current Liabilities	34.5M	24.6M	50M	56.1M	61.1M
Total Liabilities	2.24B	2.29B	3.05B	2.99B	2.99B
Common Stock, Total	900K	900K	900K	900K	900K
Additional Paid In Capital	-	-	13.9M	-	-
Retained Earnings	986M	953M	1.21B	1.58B	1.83B
Comprehensive Income and Other	-157M	-194M	-286M	-262M	-332M
Total Common Equity	829M	759M	942M	1.32B	1.5B
Minority Interest	3.2M	3.3M	2.7M	-	-
Total Equity	833M	762M	944M	1.32B	1.5B
Total Liabilities And Equity	3.07B	3.05B	3.99B	4.31B	4.49B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	90.73M	88.23M	87.87M	87.55M	86.29M
ECS Total Common Shares Outstanding	91.21M	88.22M	87.85M	87.5M	86.25M
Book Value / Share	9.09	8.61	10.72	15.07	17.4
Tangible Book Value	-477M	-492M	-1.08B	-698M	-558M
Tangible Book Value Per Share	-5.23	-5.58	-12.3	-7.97	-6.47
Total Debt	1.52B	1.53B	2.2B	2.17B	2.15B
Net Debt	1.04B	1.14B	1.91B	1.7B	1.65B
Debt Equivalent of Unfunded Proj. Benefit Obligation	20.2M	-22.9M	12.1M	300K	-5.3M
Debt Equivalent Oper. Leases	354M	363M	391M	487M	514M
Minority Interest, Total (Incl. Fin. Div)	3.2M	3.3M	2.7M	-	-
Account Code - Inventory Valuation	5	-	5	5	5
Inventories - Raw Materials, Total	114M	144M	212M	218M	197M
Inventories - Work In Process, Total	42.3M	42M	41.7M	41.6M	48.2M
Inventories - Finished Goods, Total	127M	194M	225M	178M	178M
Land - (BS)	17.2M	16.5M	18.3M	19.1M	18.5M
Buildings, Total	180M	177M	173M	183M	186M
Machinery, Total	455M	451M	464M	489M	515M
Full Time Employees	11.5K	11K	12.3K	12.2K	14.4K
Part Time Employees	-	-	-	200	-
Accumulated Allowance for Doubtful Accounts (Supple)	6.2M	5.4M	6M	14M	20.2M

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	314M	483M	458M	540M	598M
Depreciation & Amortization - CF	36M	37.6M	36.2M	37M	40.6M
Amortization of Goodwill and Intangible Assets - (CF)	31.5M	34M	49.4M	61.7M	63.9M
Depreciation & Amortization, Total	67.5M	71.6M	85.6M	98.7M	104M
Amortization of Deferred Charges, Total - (CF)	13.5M	11.5M	12.3M	12.9M	14.5M
(Gain) Loss From Sale Of Asset	37.3M	-	7.1M	-	-
(Gain) Loss on Sale of Investments - (CF)	-	-25.6M	200K	800K	1M
Asset Writedown & Restructuring Costs	102M	-	-	7.5M	-
(Income) Loss On Equity Investments - (CF)	-	-	-	-	-
Stock-Based Compensation (CF)	20.8M	23.4M	24.5M	26.4M	28.2M
Tax Benefit from Stock Options	-	-	-	-	-
Net Cash From Discontinued Operations	-	-	-	-	-
Other Operating Activities, Total	-28.6M	-35.1M	-58.4M	-68.3M	-46.6M
Change In Accounts Receivable	-1.9M	31.7M	-53.4M	-11.9M	-6.7M
Change In Inventories	-7.8M	-106M	-61.7M	44.6M	16.7M
Change In Accounts Payable	-1.6M	40M	2.5M	-33.6M	3.6M
Change in Other Net Operating Assets	-24.9M	-6.3M	42.8M	-16.9M	-37.7M
Cash from Operations	490M	489M	460M	601M	675M
Capital Expenditure	-47.1M	-45.4M	-64M	-84.2M	-92.1M
Sale of Property, Plant, and Equipment	-	-	-	-	-
Cash Acquisitions	-12.5M	-6.5M	-923M	-31.7M	-137M
Divestitures	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-3M	7.6M	-	-	-
Other Investing Activities, Total	5.9M	12.7M	-7M	-13.2M	900K
Cash from Investing	-56.7M	-31.6M	-994M	-129M	-228M
Short Term Debt Issued, Total	-	-	-	-	-
Long-Term Debt Issued, Total	-	250M	940M	30M	400M
Total Debt Issued	-	250M	940M	30M	400M
Short Term Debt Repaid, Total	-100K	-	-	-	-
Long-Term Debt Repaid, Total	-100K	-239M	-284M	-112M	-413M
Total Debt Repaid	-200K	-239M	-284M	-112M	-413M
Issuance of Common Stock	4.5M	-	-	-	14.7M
Repurchase of Common Stock	-209M	-413M	-61M	-59.9M	-220M
Common Dividends Paid	-117M	-129M	-144M	-159M	-167M
Common & Preferred Stock Dividends Paid	-117M	-129M	-144M	-159M	-167M
Other Financing Activities, Total	-100K	1.4M	-14.5M	1.5M	-8.9M
Cash from Financing	-322M	-529M	437M	-299M	-394M
Foreign Exchange Rate Adjustments	10M	-10.2M	-12.3M	7.3M	-16.4M
Net Change in Cash	122M	-82.5M	-110M	180M	35.7M
Supplemental Items
Cash Interest Paid	47.3M	45.1M	56.9M	92M	100M
Cash Income Tax Paid (Refund)	82.6M	89.1M	81.7M	158M	158M
Levered Free Cash Flow	378M	381M	292M	464M	466M
Unlevered Free Cash Flow	410M	412M	340M	522M	529M
Change In Net Working Capital	5.5M	-10.7M	107M	-8M	20.8M
Net Debt Issued / Repaid	-200K	11.1M	656M	-81.6M	-13.3M

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	11.87	11.06	11.12	11.08	11.26
Return on Total Capital	15.49	14.55	14.4	13.89	13.88
Return On Equity %	39.49	60.6	53.7	47.78	42.39
Return on Common Equity	39.61	60.81	53.85	47.82	42.39
Margin Analysis
Gross Profit Margin %	43.53	42.02	40.42	43.32	44.23
SG&A Margin	22.46	23.13	21.28	23.16	23.23
EBITDA Margin %	23.56	21.39	21.76	22.86	23.77
EBITA Margin %	22.23	20.08	20.65	21.85	22.7
EBIT Margin %	21.07	18.89	19.14	20.16	21
Income From Continuing Operations Margin %	11.56	16.85	14.01	14.81	15.84
Net Income Margin %	11.56	16.84	14	14.8	15.84
Net Avail. For Common Margin %	11.56	16.84	14	14.8	15.84
Normalized Net Income Margin	11.94	10.81	10.55	11.05	11.77
Levered Free Cash Flow Margin	13.89	13.29	8.93	12.7	12.35
Unlevered Free Cash Flow Margin	15.07	14.38	10.38	14.29	14.04
Asset Turnover
Asset Turnover	0.9	0.94	0.93	0.88	0.86
Fixed Assets Turnover	7.16	7.54	8.39	8	7.26
Receivables Turnover (Average Receivables)	8.35	9.48	9.64	9.03	9.07
Inventory Turnover (Average Inventory)	5.55	5.01	4.54	4.51	4.88
Short Term Liquidity
Current Ratio	2.2	1.86	1.73	1.26	2.04
Quick Ratio	1.59	1.18	0.98	0.82	1.37
Operating Cash Flow to Current Liabilities	0.94	0.81	0.65	0.56	0.97
Days Sales Outstanding (Average Receivables)	43.84	38.51	37.87	40.41	40.35
Days Outstanding Inventory (Average Inventory)	65.89	72.84	80.45	80.92	74.94
Average Days Payable Outstanding	52.14	49.73	48.1	48.57	45.32
Cash Conversion Cycle (Average Days)	57.59	61.62	70.22	72.76	69.96
Long Term Solvency
Total Debt/Equity	182.98	201.27	232.48	164.3	143.31
Total Debt / Total Capital	64.66	66.81	69.92	62.16	58.9
LT Debt/Equity	179.64	195.8	227.78	130.45	139.41
Long-Term Debt / Total Capital	63.48	64.99	68.51	49.36	57.3
Total Liabilities / Total Assets	72.87	75.01	76.34	69.42	66.56
EBIT / Interest Expense	11.22	10.79	8.25	7.9	7.77
EBITDA / Interest Expense	13.4	13.12	10.02	9.62	9.42
(EBITDA - Capex) / Interest Expense	12.48	12.22	9.18	8.71	8.52
Total Debt / EBITDA	2.22	2.33	2.89	2.42	2.24
Net Debt / EBITDA	1.52	1.73	2.51	1.9	1.71
Total Debt / (EBITDA - Capex)	2.39	2.5	3.15	2.67	2.48
Net Debt / (EBITDA - Capex)	1.64	1.85	2.74	2.09	1.9
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-4.7	5.42	14.11	11.58	3.33
Gross Profit, 1 Yr. Growth %	-6.08	2.21	9.75	19.59	5.5
EBITDA, 1 Yr. Growth %	-1.61	-0.29	16.08	17.24	7.45
EBITA, 1 Yr. Growth %	-1.5	-0.59	17.37	18.04	7.35
EBIT, 1 Yr. Growth %	-1.63	-1.08	15.62	17.5	7.66
Earnings From Cont. Operations, 1 Yr. Growth %	-21.79	53.67	-5.17	17.96	10.53
Net Income, 1 Yr. Growth %	-21.78	53.67	-5.18	17.99	10.57
Normalized Net Income, 1 Yr. Growth %	-1.78	0.35	11.33	16.89	10.04
Diluted EPS Before Extra, 1 Yr. Growth %	-20.42	57.52	-2.81	17.92	11.44
Accounts Receivable, 1 Yr. Growth %	-2.43	-11.96	39.64	4.35	1.48
Inventory, 1 Yr. Growth %	4.89	34.37	25.92	-8.46	-3.53
Net Property, Plant and Equip., 1 Yr. Growth %	3.78	-3.44	8.89	24.43	5.29
Total Assets, 1 Yr. Growth %	3.44	-0.6	30.82	8.03	4.09
Tangible Book Value, 1 Yr. Growth %	-23.95	3.25	119.46	-35.42	-20.05
Common Equity, 1 Yr. Growth %	9.51	-8.48	24.07	39.98	13.84
Cash From Operations, 1 Yr. Growth %	0.43	-0.35	-5.96	30.71	12.39
Capital Expenditures, 1 Yr. Growth %	-28.2	-3.61	40.97	31.56	9.38
Levered Free Cash Flow, 1 Yr. Growth %	2.95	5.3	-23.35	57.03	0.47
Unlevered Free Cash Flow, 1 Yr. Growth %	1.93	4.73	-17.68	52.27	1.49
Dividend Per Share, 1 Yr. Growth %	18.52	12.5	13.89	9.76	6.67
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-0.22	0.23	9.68	12.84	7.37
Gross Profit, 2 Yr. CAGR %	0.38	-1.91	5.92	14.57	12.33
EBITDA, 2 Yr. CAGR %	2.13	-1.85	7.58	16.65	12.24
EBITA, 2 Yr. CAGR %	2.12	-1.99	8.02	17.7	12.57
EBIT, 2 Yr. CAGR %	2.7	-2.35	6.94	16.55	12.47
Earnings From Cont. Operations, 2 Yr. CAGR %	-15.01	9.63	20.72	5.76	14.18
Net Income, 2 Yr. CAGR %	-14.99	9.64	20.71	5.78	14.22
Normalized Net Income, 2 Yr. CAGR %	3.07	-1.83	5.7	10.57	13.42
Diluted EPS Before Extra, 2 Yr. CAGR %	-13.59	11.96	23.73	7.05	14.63
Accounts Receivable, 2 Yr. CAGR %	-0.48	-7.32	10.88	20.71	2.9
Inventory, 2 Yr. CAGR %	0.5	18.72	30.08	7.37	-6.03
Net Property, Plant and Equip., 2 Yr. CAGR %	18.25	0.11	2.54	16.4	14.47
Total Assets, 2 Yr. CAGR %	4.51	1.4	14.03	18.88	6.04
Tangible Book Value, 2 Yr. CAGR %	-21.78	-11.39	50.53	19.05	-28.15
Common Equity, 2 Yr. CAGR %	12.87	0.11	6.56	31.78	26.23
Cash From Operations, 2 Yr. CAGR %	3.49	0.04	-3.19	10.87	21.2
Capital Expenditures, 2 Yr. CAGR %	-2.06	-16.81	16.57	36.18	19.96
Levered Free Cash Flow, 2 Yr. CAGR %	5.39	3.18	-10.16	10.6	25.61
Unlevered Free Cash Flow, 2 Yr. CAGR %	4.68	2.45	-7.15	12.76	24.31
Dividend Per Share, 2 Yr. CAGR %	23.44	15.47	13.19	11.8	8.2
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	4.14	1.63	4.66	10.31	9.57
Gross Profit, 3 Yr. CAGR %	3.34	0.84	1.83	10.29	11.46
EBITDA, 3 Yr. CAGR %	5.51	-0.05	3.8	10.71	13.5
EBITA, 3 Yr. CAGR %	5.5	-0.24	4.08	11.26	14.15
EBIT, 3 Yr. CAGR %	5.16	-0.11	3.3	10.35	13.51
Earnings From Cont. Operations, 3 Yr. CAGR %	4.36	3.54	4.46	19.79	7.33
Net Income, 3 Yr. CAGR %	4.77	3.56	4.46	19.8	7.35
Normalized Net Income, 3 Yr. CAGR %	10.79	0.45	2.37	9.31	10.39
Diluted EPS Before Extra, 3 Yr. CAGR %	5.95	5.56	6.8	21.76	8.5
Accounts Receivable, 3 Yr. CAGR %	2.76	-4.46	6.25	8.66	13.93
Inventory, 3 Yr. CAGR %	5.69	10.71	21.07	15.7	3.6
Net Property, Plant and Equip., 3 Yr. CAGR %	15.33	10.53	2.95	9.37	12.57
Total Assets, 3 Yr. CAGR %	6.49	2.78	10.39	11.99	13.73
Tangible Book Value, 3 Yr. CAGR %	-14.17	-14.19	19.89	13.53	4.25
Common Equity, 3 Yr. CAGR %	27.35	5.25	7.53	16.7	25.51
Cash From Operations, 3 Yr. CAGR %	12.19	2.19	-2	7	11.37
Capital Expenditures, 3 Yr. CAGR %	-1.51	-2.58	-0.82	21.37	26.59
Levered Free Cash Flow, 3 Yr. CAGR %	11.41	3.85	-6.55	8.6	7.11
Unlevered Free Cash Flow, 3 Yr. CAGR %	6.49	3.32	-4.75	9.83	8.87
Dividend Per Share, 3 Yr. CAGR %	25.99	19.68	14.94	12.04	10.06
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	5.63	5.08	6.32	5.97	5.74
Gross Profit, 5 Yr. CAGR %	5.95	4.01	4.27	6.12	5.91
EBITDA, 5 Yr. CAGR %	8.07	5.21	5.47	6.32	7.09
EBITA, 5 Yr. CAGR %	8.2	5.24	5.58	6.59	7.4
EBIT, 5 Yr. CAGR %	7.69	4.95	4.91	6.25	6.88
Earnings From Cont. Operations, 5 Yr. CAGR %	15.25	15.89	10.62	4.42	8.24
Net Income, 5 Yr. CAGR %	15.35	16.09	10.88	4.44	8.26
Normalized Net Income, 5 Yr. CAGR %	8.74	6.4	7.63	5.69	6.65
Diluted EPS Before Extra, 5 Yr. CAGR %	16.35	17.74	12.74	6.15	9.87
Accounts Receivable, 5 Yr. CAGR %	4.99	1.73	5.93	4.91	4.9
Inventory, 5 Yr. CAGR %	6.76	11.51	14.84	9.36	9.4
Net Property, Plant and Equip., 5 Yr. CAGR %	11.47	10.52	10.03	12.84	7.41
Total Assets, 5 Yr. CAGR %	6.29	6.3	9.44	8.94	8.63
Tangible Book Value, 5 Yr. CAGR %	-14.79	-12.52	7.46	-2.19	-2.31
Common Equity, 5 Yr. CAGR %	100.5	46.29	18.59	15.16	14.66
Cash From Operations, 5 Yr. CAGR %	13.79	5.29	5.76	5.58	6.69
Capital Expenditures, 5 Yr. CAGR %	6	1.33	5.36	11.39	7.02
Levered Free Cash Flow, 5 Yr. CAGR %	3.23	5.91	1.34	6.38	5.4
Unlevered Free Cash Flow, 5 Yr. CAGR %	2.89	4.81	0.01	6.89	6.15
Dividend Per Share, 5 Yr. CAGR %	26.19	24.57	20.71	16.47	12.2