Balance Sheet Ball Corporation

Equities

BALL

US0584981064

Non-Paper Containers & Packaging

Market Closed - Nyse Other stock markets 04:10:00 2025-06-18 pm EDT			5-day change	1st Jan Change
55.83 ^USD	+0.94%		+1.23%	+1.27%

Jun. 16	Ball to Repurchase $250 Million in Stock Through Accelerated Buyback Deal	MT
May. 22	Ball CFO Howard Yu to Resign, Daniel Rabbitt Named Interim Finance Chief	MT

285fe091376ba0c0.D3rewoI7SqHUDVMWflhHddbflFiCe4PQr6xQpxqf22I.ZQ_zlLsJCNaGXAFcOToAIoPp8DvnVsqxm80Hn3XJolZEIp-gu105yr14Zw

Published financial data: BALL CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	11.78B	13.81B	15.35B	14.03B	11.8B
Total Revenues	11.78B	13.81B	15.35B	14.03B	11.8B
Cost of Goods Sold, Total	9.32B	11.08B	12.77B	11.36B	9.35B
Gross Profit	2.46B	2.73B	2.58B	2.67B	2.44B
Selling General & Admin Expenses, Total	525M	593M	626M	558M	647M
Depreciation & Amortization - (IS)	668M	700M	672M	686M	611M
Other Operating Expenses, Total	1.19B	1.29B	1.3B	1.24B	1.26B
Operating Income	1.26B	1.43B	1.28B	1.43B	1.18B
Interest Expense, Total	-275M	-270M	-312M	-459M	-293M
Interest And Investment Income	-	-	-	-	68M
Net Interest Expenses	-275M	-270M	-312M	-459M	-225M
Income (Loss) On Equity Invest.	-6M	26M	7M	20M	28M
Currency Exchange Gains (Loss)	-	-	-	-22M	-
Other Non Operating Income (Expenses)	-25M	-16M	-69M	8M	-36M
EBT, Excl. Unusual Items	959M	1.17B	911M	973M	950M
Restructuring Charges	-15M	-10M	-74M	-94M	-195M
Merger & Related Restructuring Charges	-6M	-	-	-	-
Gain (Loss) On Sale Of Investments	-	-5M	298M	-	-
Gain (Loss) On Sale Of Assets	-38M	-	222M	-41M	-
Asset Writedown	-	-	-435M	-	-233M
Insurance Settlements	-	-	-	-	44M
Legal Settlements	4M	22M	-	-	-
Other Unusual Items	-223M	-146M	-31M	-4M	-3M
EBT, Incl. Unusual Items	681M	1.03B	891M	834M	563M
Income Tax Expense	99M	156M	159M	123M	133M
Earnings From Continuing Operations	582M	878M	732M	711M	430M
Earnings Of Discontinued Operations	-	-	-	-	3.58B
Net Income to Company	582M	878M	732M	711M	4.01B
Minority Interest	3M	-	-13M	-4M	-6M
Net Income - (IS)	585M	878M	719M	707M	4.01B
Net Income to Common Incl Extra Items	585M	878M	719M	707M	4.01B
Net Income to Common Excl. Extra Items	585M	878M	719M	707M	424M
Per Share Items
Net EPS - Basic	1.79	2.69	2.27	2.25	13.12
Basic EPS - Continuing Operations	1.79	2.69	2.27	2.25	1.39
Basic Weighted Average Shares Outstanding	326M	326M	316M	315M	305M
Net EPS - Diluted	1.76	2.65	2.25	2.23	13
Diluted EPS - Continuing Operations	1.76	2.65	2.25	2.23	1.37
Diluted Weighted Average Shares Outstanding	333M	332M	320M	317M	308M
Normalized Basic EPS	1.85	2.25	1.76	1.92	1.92
Normalized Diluted EPS	1.81	2.21	1.74	1.91	1.91
Dividend Per Share	0.6	0.7	0.8	0.8	0.8
Payout Ratio	33.85	26.08	35.33	35.64	6.09
Supplemental Items
EBITDA	1.93B	2.13B	1.96B	2.11B	1.79B
EBITA	1.44B	1.61B	1.45B	1.58B	1.33B
EBIT	1.26B	1.43B	1.28B	1.43B	1.18B
EBITDAR	2.02B	2.24B	2.09B	2.24B	1.9B
Effective Tax Rate - (Ratio)	14.54	15.09	17.85	14.75	23.62
Current Domestic Taxes	-30M	-12M	27M	21M	-1M
Current Foreign Taxes	112M	133M	134M	169M	184M
Total Current Taxes	82M	121M	161M	190M	183M
Deferred Domestic Taxes	-49M	-11M	97M	-68M	-5M
Deferred Foreign Taxes	66M	46M	-99M	1M	-45M
Total Deferred Taxes	17M	35M	-2M	-67M	-50M
Normalized Net Income	602M	733M	556M	604M	588M
Interest Capitalized	-	-	10M	25M	13M
Interest on Long-Term Debt	-	-	-	-	-
Non-Cash Pension Expense	93M	93M	-19M	-33M	-4M
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	47M	56M	55M	55M	-
Net Rental Expense, Total	89M	111M	129M	131M	107M
Imputed Operating Lease Interest Expense	24.25M	29.5M	37.88M	55.11M	35.02M
Imputed Operating Lease Depreciation	64.75M	81.5M	91.12M	75.89M	71.98M
Stock-Based Comp., SG&A Exp. (Total)	12M	-	-	-	56M
Stock-Based Comp., Other (Total)	31M	40M	39M	33M	-
Total Stock-Based Compensation	43M	40M	39M	33M	56M

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	1.37B	563M	548M	695M	885M
Trading Asset Securities, Total	-	-	-	11M	4M
Total Cash And Short Term Investments	1.37B	563M	548M	706M	889M
Accounts Receivable, Total	1.34B	2.02B	2.11B	1.95B	1.74B
Other Receivables	394M	538M	487M	388M	430M
Total Receivables	1.74B	2.56B	2.59B	2.33B	2.17B
Inventory	1.35B	1.8B	2.18B	1.56B	1.48B
Deferred Tax Assets Current	-	-	-	-	-
Restricted Cash	15M	16M	10M	15M	8M
Other Current Assets, Total	203M	289M	158M	269M	301M
Total Current Assets	4.68B	5.22B	5.49B	4.88B	4.84B
Gross Property Plant And Equipment	9.22B	10.72B	11.56B	12.44B	10.61B
Accumulated Depreciation	-3.56B	-3.8B	-4.07B	-4.62B	-4.1B
Net Property Plant And Equipment	5.65B	6.92B	7.49B	7.82B	6.51B
Long-term Investments	321M	184M	193M	212M	233M
Goodwill	4.48B	4.38B	4.24B	4.29B	4.17B
Other Intangibles, Total	1.88B	1.69B	1.42B	1.31B	1.08B
Deferred Tax Assets Long-Term	227M	126M	73M	114M	63M
Deferred Charges Long-Term	-	-	-	-	-
Other Long-Term Assets, Total	1.01B	1.19B	1.02B	675M	732M
Total Assets	18.25B	19.71B	19.91B	19.3B	17.63B
Liabilities
Accounts Payable, Total	3.43B	4.76B	4.38B	3.75B	3.42B
Accrued Expenses, Total	347M	349M	236M	333M	303M
Short-term Borrowings	14M	12M	405M	209M	144M
Current Portion of Long-Term Debt	1M	1M	1B	856M	191M
Current Portion of Leases	65M	82M	93M	96M	105M
Unearned Revenue Current, Total	108M	272M	316M	337M	50M
Deferred Tax Liability Current	-	-	-	-	-
Other Current Liabilities	479M	478M	574M	601M	636M
Total Current Liabilities	4.44B	5.95B	7.01B	6.18B	4.85B
Long-Term Debt	7.77B	7.71B	7.53B	7.5B	5.31B
Long-Term Leases	242M	352M	359M	363M	270M
Unearned Revenue Non Current	29M	38M	12M	10M	2M
Pension & Other Post Retirement Benefits	1.61B	1.2B	847M	898M	577M
Deferred Tax Liability Non Current	634M	665M	540M	421M	594M
Other Non Current Liabilities	180M	106M	86M	92M	101M
Total Liabilities	14.92B	16.03B	16.38B	15.47B	11.7B
Common Stock, Total	1.17B	1.22B	1.26B	1.31B	1.4B
Retained Earnings	6.19B	6.84B	7.31B	7.76B	11.53B
Treasury Stock	-3.13B	-3.85B	-4.43B	-4.39B	-6.06B
Comprehensive Income and Other	-954M	-582M	-679M	-916M	-1B
Total Common Equity	3.28B	3.63B	3.46B	3.77B	5.86B
Minority Interest	62M	58M	66M	68M	68M
Total Equity	3.34B	3.68B	3.53B	3.84B	5.93B
Total Liabilities And Equity	18.25B	19.71B	19.91B	19.3B	17.63B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	328M	321M	314M	316M	283M
ECS Total Common Shares Outstanding	328M	319M	314M	316M	289M
Book Value / Share	10	11.35	11.02	11.94	20.26
Tangible Book Value	-3.09B	-2.44B	-2.19B	-1.83B	610M
Tangible Book Value Per Share	-9.44	-7.64	-6.98	-5.8	2.11
Total Debt	8.1B	8.16B	9.39B	9.02B	6.02B
Net Debt	6.73B	7.59B	8.84B	8.32B	5.13B
Debt Equivalent of Unfunded Proj. Benefit Obligation	393M	3M	68M	446M	227M
Debt Equivalent Oper. Leases	712M	888M	1.03B	1.05B	856M
Minority Interest, Total (Incl. Fin. Div)	62M	58M	66M	68M	68M
Equity Method Investments, Total	321M	184M	193M	212M	233M
Account Code - Inventory Valuation	3	3	5	5	5
Inventories - Raw Materials, Total	889M	1.06B	1.54B	1.21B	1.09B
Inventories - Work In Process, Total	557M	821M	729M	440M	-
Inventories - Finished Goods, Total	-	-	-	-	470M
Land - (BS)	163M	167M	187M	221M	198M
Buildings, Total	1.65B	2.08B	2.16B	2.42B	1.79B
Machinery, Total	6.21B	6.88B	7.28B	8.12B	7.45B
Full Time Employees	21.5K	24.3K	21K	21K	16K
Accumulated Allowance for Doubtful Accounts (Supple)	9M	9M	12M	15M	12M
Order Backlog	2.4B	2.5B	2.97B	2.98B	-

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	585M	878M	719M	707M	4.01B
Depreciation & Amortization - CF	488M	520M	507M	528M	460M
Amortization of Goodwill and Intangible Assets - (CF)	180M	180M	165M	158M	151M
Depreciation & Amortization, Total	668M	700M	672M	686M	611M
(Gain) Loss From Sale Of Asset	23M	-	-222M	-	-4.63B
(Gain) Loss on Sale of Investments - (CF)	-	5M	-298M	-	-
Asset Writedown & Restructuring Costs	77M	6M	435M	94M	428M
Net Cash From Discontinued Operations	-	-	-	-	9M
Other Operating Activities, Total	158M	52M	-100M	25M	244M
Change In Accounts Receivable	-135M	-863M	-305M	238M	-325M
Change In Inventories	-64M	-464M	-458M	626M	-25M
Change In Accounts Payable	66M	1.31B	-83M	-510M	-91M
Change in Other Net Operating Assets	54M	134M	-59M	-3M	-110M
Cash from Operations	1.43B	1.76B	301M	1.86B	115M
Capital Expenditure	-1.11B	-1.73B	-1.65B	-1.04B	-484M
Cash Acquisitions	-69M	-	-	-	-74M
Divestitures	-17M	112M	759M	-	5.42B
Other Investing Activities, Total	18M	-25M	106M	-8M	139M
Cash from Investing	-1.18B	-1.64B	-786M	-1.05B	5B
Short Term Debt Issued, Total	-	-	394M	-	-
Long-Term Debt Issued, Total	2.55B	850M	4.85B	2.05B	650M
Total Debt Issued	2.55B	850M	5.24B	2.05B	650M
Short Term Debt Repaid, Total	-20M	-2M	-	-210M	-29M
Long-Term Debt Repaid, Total	-2.79B	-750M	-3.88B	-2.28B	-3.48B
Total Debt Repaid	-2.81B	-752M	-3.88B	-2.49B	-3.51B
Issuance of Common Stock	-	47M	-	-	-
Repurchase of Common Stock	-57M	-766M	-618M	-3M	-1.71B
Common Dividends Paid	-198M	-229M	-254M	-252M	-244M
Common & Preferred Stock Dividends Paid	-198M	-229M	-254M	-252M	-244M
Other Financing Activities, Total	-85M	-44M	-4M	33M	25M
Cash from Financing	-602M	-894M	485M	-662M	-4.79B
Foreign Exchange Rate Adjustments	-74M	-29M	-21M	4M	-107M
Net Change in Cash	-425M	-802M	-21M	152M	221M
Supplemental Items
Cash Interest Paid	332M	306M	312M	378M	336M
Cash Income Tax Paid (Refund)	157M	136M	143M	179M	922M
Levered Free Cash Flow	319M	-116M	-962M	557M	337M
Unlevered Free Cash Flow	491M	52.62M	-767M	844M	520M
Change In Net Working Capital	-102M	-143M	630M	-279M	402M
Net Debt Issued / Repaid	-262M	98M	1.36B	-440M	-2.86B

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	4.44	4.72	4.05	4.55	4
Return on Total Capital	7.03	7.7	6.49	6.92	5.98
Return On Equity %	18.31	25.01	20.3	19.31	8.81
Return on Common Equity	18.8	25.44	20.29	19.56	8.8
Margin Analysis
Gross Profit Margin %	20.86	19.74	16.83	19.03	20.7
SG&A Margin	4.46	4.29	4.08	3.98	5.49
EBITDA Margin %	16.41	15.44	12.75	15.05	15.21
EBITA Margin %	12.27	11.68	9.45	11.29	11.31
EBIT Margin %	10.74	10.38	8.37	10.16	10.03
Income From Continuing Operations Margin %	4.94	6.36	4.77	5.07	3.65
Net Income Margin %	4.97	6.36	4.68	5.04	33.98
Net Avail. For Common Margin %	4.97	6.36	4.68	5.04	3.59
Normalized Net Income Margin	5.11	5.31	3.62	4.31	4.98
Levered Free Cash Flow Margin	2.71	-0.84	-6.27	3.97	2.86
Unlevered Free Cash Flow Margin	4.16	0.38	-5	6.02	4.41
Asset Turnover
Asset Turnover	0.66	0.73	0.77	0.72	0.64
Fixed Assets Turnover	2.27	2.2	2.13	1.83	1.74
Receivables Turnover (Average Receivables)	9.31	8.21	7.43	6.92	6.93
Inventory Turnover (Average Inventory)	7.1	7.04	6.42	6.08	6.22
Short Term Liquidity
Current Ratio	1.05	0.88	0.78	0.79	1
Quick Ratio	0.7	0.52	0.45	0.49	0.63
Operating Cash Flow to Current Liabilities	0.32	0.3	0.04	0.3	0.02
Days Sales Outstanding (Average Receivables)	39.3	44.48	49.09	52.72	52.84
Days Outstanding Inventory (Average Inventory)	51.57	51.83	56.81	60.06	58.85
Average Days Payable Outstanding	127.8	129.65	126.88	138.26	139.3
Cash Conversion Cycle (Average Days)	-36.94	-33.35	-20.97	-25.48	-27.6
Long Term Solvency
Total Debt/Equity	242.58	221.36	266.18	235.11	101.47
Total Debt / Total Capital	70.81	68.88	72.69	70.16	50.36
LT Debt/Equity	240.19	218.78	223.67	204.85	94.05
Long-Term Debt / Total Capital	70.11	68.08	61.08	61.13	46.68
Total Liabilities / Total Assets	81.72	81.31	82.28	80.12	66.36
EBIT / Interest Expense	4.6	5.31	4.12	3.11	4.04
EBITDA / Interest Expense	7.35	8.31	6.69	4.89	6.49
(EBITDA - Capex) / Interest Expense	3.31	1.92	1.39	2.61	4.84
Total Debt / EBITDA	4	3.64	4.5	4.02	3.17
Net Debt / EBITDA	3.33	3.38	4.24	3.71	2.7
Total Debt / (EBITDA - Capex)	8.91	15.75	21.58	7.53	4.25
Net Debt / (EBITDA - Capex)	7.4	14.66	20.32	6.94	3.62
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	2.68	17.23	11.14	-8.6	-2.21
Gross Profit, 1 Yr. Growth %	8.23	10.9	-5.25	3.37	5.76
EBITDA, 1 Yr. Growth %	4.26	10.35	-8.25	7.92	1.01
EBITA, 1 Yr. Growth %	6.02	11.63	-10.11	9.24	0.91
EBIT, 1 Yr. Growth %	7.57	13.28	-10.33	10.97	1.02
Earnings From Cont. Operations, 1 Yr. Growth %	8.58	50.86	-16.63	-2.87	-11.89
Net Income, 1 Yr. Growth %	3.36	50.09	-18.11	-1.67	466.9
Normalized Net Income, 1 Yr. Growth %	11.94	21.71	-23.19	10.82	22.67
Diluted EPS Before Extra, 1 Yr. Growth %	6.02	50.57	-15.09	-0.89	-10.46
Accounts Receivable, 1 Yr. Growth %	13.32	50.45	4.2	-7.64	3.95
Inventory, 1 Yr. Growth %	6.2	32.67	21.39	-28.45	-3.53
Net Property, Plant and Equip., 1 Yr. Growth %	20.05	22.45	8.16	4.45	-8.09
Total Assets, 1 Yr. Growth %	5.14	8.01	0.99	-3.04	-8.68
Tangible Book Value, 1 Yr. Growth %	-10.94	-21.12	-10.17	-16.48	-135.28
Common Equity, 1 Yr. Growth %	11.05	10.75	-4.58	8.9	55.53
Cash From Operations, 1 Yr. Growth %	-7.49	22.9	-82.9	518.94	-93.83
Capital Expenditures, 1 Yr. Growth %	86.12	55.08	-4.35	-36.71	-53.68
Levered Free Cash Flow, 1 Yr. Growth %	-66.44	-136.43	728.31	-157.95	4.61
Unlevered Free Cash Flow, 1 Yr. Growth %	-57.26	-89.27	-1.56K	-210.09	-14.68
Dividend Per Share, 1 Yr. Growth %	9.09	16.67	14.29	0	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	0.63	9.71	14.14	0.79	-6.08
Gross Profit, 2 Yr. CAGR %	3.24	9.56	2.51	-1.03	4.16
EBITDA, 2 Yr. CAGR %	2.83	7.26	0.62	-0.49	2.88
EBITA, 2 Yr. CAGR %	4.23	8.78	0.17	-0.9	2.98
EBIT, 2 Yr. CAGR %	5.99	10.39	0.79	-0.24	3.66
Earnings From Cont. Operations, 2 Yr. CAGR %	13.35	27.99	12.15	-10.01	-14.04
Net Income, 2 Yr. CAGR %	13.51	24.55	10.86	-10.26	136.1
Normalized Net Income, 2 Yr. CAGR %	11.47	17.13	-2.26	-9.57	15.81
Diluted EPS Before Extra, 2 Yr. CAGR %	16.8	26.35	13.07	-8.27	-12.27
Accounts Receivable, 2 Yr. CAGR %	2.47	30.57	25.21	-1.9	-9.23
Inventory, 2 Yr. CAGR %	3.18	18.7	26.91	-6.81	-17.67
Net Property, Plant and Equip., 2 Yr. CAGR %	11.56	21.24	15.08	6.29	-6.77
Total Assets, 2 Yr. CAGR %	5	6.56	4.44	-1.05	-5.9
Tangible Book Value, 2 Yr. CAGR %	-1.78	-16.19	-15.82	-13.38	-47.24
Common Equity, 2 Yr. CAGR %	-2.68	10.9	2.8	1.94	30.14
Cash From Operations, 2 Yr. CAGR %	-4.37	6.63	-54.15	2.88	-38.19
Capital Expenditures, 2 Yr. CAGR %	16.79	69.89	21.79	-22.19	-45.86
Levered Free Cash Flow, 2 Yr. CAGR %	-36.46	-65.04	73.71	119.08	-46.07
Unlevered Free Cash Flow, 2 Yr. CAGR %	-29.16	-78.59	25.02	300.53	-26.52
Dividend Per Share, 2 Yr. CAGR %	22.47	12.82	15.47	6.9	0
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	2.37	5.88	10.18	5.99	-5.12
Gross Profit, 3 Yr. CAGR %	2.75	5.74	4.38	2.8	-3.61
EBITDA, 3 Yr. CAGR %	3.33	5.28	1.82	3	-5.61
EBITA, 3 Yr. CAGR %	10.95	6.64	2.08	3.11	-6.13
EBIT, 3 Yr. CAGR %	6.14	8.37	3	4.07	-6.19
Earnings From Cont. Operations, 3 Yr. CAGR %	15.27	24.68	10.95	6.9	-21.18
Net Income, 3 Yr. CAGR %	16.08	24.59	8.3	6.52	65.89
Normalized Net Income, 3 Yr. CAGR %	8.46	14.79	1.35	1.23	-7.34
Diluted EPS Before Extra, 3 Yr. CAGR %	18.79	27.12	10.67	8.21	-19.74
Accounts Receivable, 3 Yr. CAGR %	0.02	16.46	21.11	13.13	-4.96
Inventory, 3 Yr. CAGR %	-3.93	12.19	19.59	4.84	-6.29
Net Property, Plant and Equip., 3 Yr. CAGR %	7.04	15.08	16.71	11.42	-2.04
Total Assets, 3 Yr. CAGR %	2.06	6	4.67	1.88	-3.66
Tangible Book Value, 3 Yr. CAGR %	-3.62	-8.7	-14.23	-16.04	-37
Common Equity, 3 Yr. CAGR %	-5.98	1.6	5.48	4.79	17.35
Cash From Operations, 3 Yr. CAGR %	-1.05	3.97	-42.07	9.17	-59.72
Capital Expenditures, 3 Yr. CAGR %	26.03	28.37	40.29	-2.08	-34.55
Levered Free Cash Flow, 3 Yr. CAGR %	-37.73	-47.22	0.42	20.48	42.67
Unlevered Free Cash Flow, 3 Yr. CAGR %	-31.07	-62.24	-12.58	19.83	114.64
Dividend Per Share, 3 Yr. CAGR %	18.02	20.51	13.3	10.06	4.55
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	8.06	8.8	6.92	3.81	0.55
Gross Profit, 5 Yr. CAGR %	9.85	8.07	2.65	2.97	1.45
EBITDA, 5 Yr. CAGR %	12.2	9.79	2.24	2.93	-0.66
EBITA, 5 Yr. CAGR %	11.46	10.3	6.51	3.56	-0.43
EBIT, 5 Yr. CAGR %	9.57	10.14	3.96	4.84	0.12
Earnings From Cont. Operations, 5 Yr. CAGR %	13.95	26.98	14.01	9.43	-4.31
Net Income, 5 Yr. CAGR %	15.8	27.26	13.96	9.26	47.92
Normalized Net Income, 5 Yr. CAGR %	9.62	12.95	3.34	4.5	1.92
Diluted EPS Before Extra, 5 Yr. CAGR %	11.97	26.75	16.47	11.57	-3.77
Accounts Receivable, 5 Yr. CAGR %	12.26	11.79	9.43	8.74	7.92
Inventory, 5 Yr. CAGR %	8.54	4.9	7.38	4.17	3
Net Property, Plant and Equip., 5 Yr. CAGR %	16.05	9.55	10.18	11.48	6.68
Total Assets, 5 Yr. CAGR %	13.48	4.04	3.01	3.12	0.31
Tangible Book Value, 5 Yr. CAGR %	22.5	-7.46	-8.7	-10.6	-29.38
Common Equity, 5 Yr. CAGR %	21.22	1.09	-2.56	1.74	14.73
Cash From Operations, 5 Yr. CAGR %	7.3	55.59	-27.26	3.53	-40.55
Capital Expenditures, 5 Yr. CAGR %	16.08	23.29	24.32	5.07	-4.14
Levered Free Cash Flow, 5 Yr. CAGR %	-10.87	3.11	-6.14	-6.73	-18.71
Unlevered Free Cash Flow, 5 Yr. CAGR %	-5.64	3.88	-12.54	-2.89	-14.64
Dividend Per Share, 5 Yr. CAGR %	18.2	21.91	16.99	14.87	7.78