Balance Sheet Ball Corporation

Stocks

BALL

US0584981064

Non-Paper Containers & Packaging

Real-time Estimate Cboe BZX Other stock markets 02:11:34 2026-06-15 pm EDT			5-day change	1st Jan Change
57.70 ^USD	+1.27%		+9.72%	+9.00%

Jun. 10	Ball Corporation Presents at 16th Annual Wells Fargo Industrials & Materials Conference, Jun-10-2026 09:30 AM
Jun. 03	Europe retreats amid heightened geopolitical uncertainty

8d285a1d4e7b3e1d374621754f.ORax1s9w2dOb--Qz5N8FpK7gvPS9MML5pglMfTBAY9E.C3T0tJYKrOfcvtZZ0bB0lcWV5LfUeLODnkIDOnsJLLdIfvmuiEXvhMqOoQ

Published financial data: BALL CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	13.81B	15.35B	14.03B	11.8B	13.16B
Total Revenues	13.81B	15.35B	14.03B	11.8B	13.16B
Cost of Goods Sold, Total	11.08B	12.77B	11.36B	9.35B	10.58B
Gross Profit	2.73B	2.58B	2.67B	2.44B	2.58B
Selling General & Admin Expenses, Total	593M	626M	558M	647M	566M
Depreciation & Amortization - (IS)	700M	672M	686M	611M	622M
Other Operating Expenses, Total	1.29B	1.3B	1.24B	1.26B	1.19B
Operating Income	1.43B	1.28B	1.43B	1.18B	1.39B
Interest Expense, Total	-270M	-312M	-459M	-293M	-314M
Interest And Investment Income	-	-	-	68M	30M
Net Interest Expenses	-270M	-312M	-459M	-225M	-284M
Income (Loss) On Equity Invest.	26M	7M	20M	28M	27M
Currency Exchange Gains (Loss)	-	-	-22M	-	-
Other Non Operating Income (Expenses)	-16M	-69M	8M	-36M	-
EBT, Excl. Unusual Items	1.17B	911M	973M	950M	1.13B
Restructuring Charges	-10M	-74M	-94M	-428M	-32M
Merger & Related Restructuring Charges	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-5M	298M	-	-	-8M
Gain (Loss) On Sale Of Assets	-	222M	-41M	-	81M
Asset Writedown	-	-435M	-	-	-
Insurance Settlements	-	-	-	44M	-
Legal Settlements	22M	-	-	-	-
Other Unusual Items	-146M	-31M	-4M	-3M	-19M
EBT, Incl. Unusual Items	1.03B	891M	834M	563M	1.16B
Income Tax Expense	156M	159M	123M	133M	240M
Earnings From Continuing Operations	878M	732M	711M	430M	915M
Earnings Of Discontinued Operations	-	-	-	3.58B	-
Net Income to Company	878M	732M	711M	4.01B	915M
Minority Interest	-	-13M	-4M	-6M	-3M
Net Income - (IS)	878M	719M	707M	4.01B	912M
Net Income to Common Incl Extra Items	878M	719M	707M	4.01B	912M
Net Income to Common Excl. Extra Items	878M	719M	707M	424M	912M
Per Share Items
Net EPS - Basic	2.69	2.27	2.25	13.12	3.33
Basic EPS - Continuing Operations	2.69	2.27	2.25	1.39	3.33
Basic Weighted Average Shares Outstanding	326M	316M	315M	305M	274M
Net EPS - Diluted	2.65	2.25	2.23	13	3.3
Diluted EPS - Continuing Operations	2.65	2.25	2.23	1.37	3.3
Diluted Weighted Average Shares Outstanding	332M	320M	317M	308M	276M
Normalized Basic EPS	2.25	1.76	1.92	1.92	2.57
Normalized Diluted EPS	2.21	1.74	1.91	1.91	2.56
Dividend Per Share	0.7	0.8	0.8	0.8	0.8
Payout Ratio	26.08	35.33	35.64	6.09	24.12
Supplemental Items
EBITDA	2.13B	1.96B	2.11B	1.79B	2.01B
EBITA	1.61B	1.45B	1.58B	1.33B	1.54B
EBIT	1.43B	1.28B	1.43B	1.18B	1.39B
EBITDAR	2.24B	2.09B	2.24B	1.9B	2.12B
Effective Tax Rate - (Ratio)	15.09	17.85	14.75	23.62	20.78
Current Domestic Taxes	-12M	27M	21M	-1M	46M
Current Foreign Taxes	133M	134M	169M	184M	134M
Total Current Taxes	121M	161M	190M	183M	180M
Deferred Domestic Taxes	-11M	97M	-68M	-5M	40M
Deferred Foreign Taxes	46M	-99M	1M	-45M	20M
Total Deferred Taxes	35M	-2M	-67M	-50M	60M
Normalized Net Income	733M	556M	604M	588M	705M
Interest Capitalized	-	10M	25M	13M	7M
Interest on Long-Term Debt	-	-	-	-	-
Non-Cash Pension Expense	93M	-19M	-33M	-4M	4M
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	56M	55M	55M	-	-
Net Rental Expense, Total	111M	129M	131M	107M	110M
Imputed Operating Lease Interest Expense	29.5M	37.88M	55.11M	35.02M	42.19M
Imputed Operating Lease Depreciation	81.5M	91.12M	75.89M	71.98M	67.81M
Stock-Based Comp., SG&A Exp. (Total)	-	-	-	56M	28M
Stock-Based Comp., Other (Total)	40M	39M	33M	-	-
Total Stock-Based Compensation	40M	39M	33M	56M	28M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	563M	548M	695M	885M	1.21B
Trading Asset Securities, Total	-	-	11M	4M	3M
Total Cash And Short Term Investments	563M	548M	706M	889M	1.22B
Accounts Receivable, Total	2.02B	2.11B	1.95B	1.74B	2.06B
Other Receivables	538M	487M	388M	430M	549M
Total Receivables	2.56B	2.59B	2.33B	2.17B	2.61B
Inventory	1.8B	2.18B	1.56B	1.48B	2.01B
Restricted Cash	16M	10M	15M	8M	7M
Other Current Assets, Total	289M	158M	269M	301M	272M
Total Current Assets	5.22B	5.49B	4.88B	4.84B	6.11B
Gross Property Plant And Equipment	10.72B	11.56B	12.44B	10.61B	11.64B
Accumulated Depreciation	-3.8B	-4.07B	-4.62B	-4.1B	-4.63B
Net Property Plant And Equipment	6.92B	7.49B	7.82B	6.51B	7.01B
Long-term Investments	184M	193M	212M	233M	358M
Goodwill	4.38B	4.24B	4.29B	4.17B	4.38B
Other Intangibles, Total	1.69B	1.42B	1.31B	1.08B	982M
Deferred Tax Assets Long-Term	126M	73M	114M	63M	64M
Other Long-Term Assets, Total	1.19B	1.02B	675M	732M	617M
Total Assets	19.71B	19.91B	19.3B	17.63B	19.52B
Liabilities
Accounts Payable, Total	4.76B	4.38B	3.75B	3.42B	4.45B
Accrued Expenses, Total	349M	236M	333M	303M	303M
Short-term Borrowings	12M	405M	209M	144M	17M
Current Portion of Long-Term Debt	1M	1B	856M	191M	2M
Current Portion of Leases	82M	93M	96M	105M	80M
Unearned Revenue Current, Total	272M	316M	337M	50M	74M
Other Current Liabilities	478M	574M	601M	636M	559M
Total Current Liabilities	5.95B	7.01B	6.18B	4.85B	5.49B
Long-Term Debt	7.71B	7.53B	7.5B	5.31B	6.99B
Long-Term Leases	352M	359M	363M	270M	289M
Unearned Revenue Non Current	38M	12M	10M	2M	2M
Pension & Other Post Retirement Benefits	1.2B	847M	898M	577M	499M
Deferred Tax Liability Non Current	665M	540M	421M	594M	655M
Other Non Current Liabilities	106M	86M	92M	101M	185M
Total Liabilities	16.03B	16.38B	15.47B	11.7B	14.1B
Common Stock, Total	1.22B	1.26B	1.31B	1.4B	1.42B
Retained Earnings	6.84B	7.31B	7.76B	11.53B	12.22B
Treasury Stock	-3.85B	-4.43B	-4.39B	-6.06B	-7.35B
Comprehensive Income and Other	-582M	-679M	-916M	-1B	-869M
Total Common Equity	3.63B	3.46B	3.77B	5.86B	5.42B
Minority Interest	58M	66M	68M	68M	-
Total Equity	3.68B	3.53B	3.84B	5.93B	5.42B
Total Liabilities And Equity	19.71B	19.91B	19.3B	17.63B	19.52B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	321M	314M	316M	283M	266M
ECS Total Common Shares Outstanding	319M	314M	316M	289M	265M
Book Value / Share	11.35	11.02	11.94	20.26	20.43
Tangible Book Value	-2.44B	-2.19B	-1.83B	610M	60M
Tangible Book Value Per Share	-7.64	-6.98	-5.8	2.11	0.23
Total Debt	8.16B	9.39B	9.02B	6.02B	7.37B
Net Debt	7.59B	8.84B	8.32B	5.13B	6.16B
Debt Equivalent of Unfunded Proj. Benefit Obligation	3M	68M	446M	227M	154M
Debt Equivalent Oper. Leases	888M	1.03B	1.05B	856M	880M
Minority Interest, Total (Incl. Fin. Div)	58M	66M	68M	68M	-
Equity Method Investments, Total	184M	193M	212M	233M	257M
Account Code - Inventory Valuation	3	5	5	5	5
Inventories - Raw Materials, Total	1.06B	1.54B	1.21B	1.09B	1.48B
Inventories - Work In Process, Total	821M	729M	440M	-	-
Inventories - Finished Goods, Total	-	-	-	470M	619M
Land - (BS)	167M	187M	221M	198M	225M
Buildings, Total	2.08B	2.16B	2.42B	1.79B	1.94B
Machinery, Total	6.88B	7.28B	8.12B	7.45B	8.19B
Full Time Employees	24.3K	21K	21K	16K	16K
Accumulated Allowance for Doubtful Accounts (Supple)	9M	12M	15M	12M	14M
Order Backlog	2.5B	2.97B	2.98B	-	-

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	878M	719M	707M	4.01B	912M
Depreciation & Amortization - CF	520M	507M	528M	460M	474M
Amortization of Goodwill and Intangible Assets - (CF)	180M	165M	158M	151M	148M
Depreciation & Amortization, Total	700M	672M	686M	611M	622M
(Gain) Loss From Sale Of Asset	-	-222M	-	-	-81M
(Gain) Loss on Sale of Investments - (CF)	5M	-298M	-	-	8M
Asset Writedown & Restructuring Costs	6M	435M	94M	428M	-
Net Cash From Discontinued Operations	-	-	-	-4.62B	3M
Other Operating Activities, Total	52M	-100M	25M	244M	-71M
Change In Accounts Receivable	-863M	-305M	238M	-325M	-317M
Change In Inventories	-464M	-458M	626M	-25M	-453M
Change In Accounts Payable	1.31B	-83M	-510M	-91M	730M
Change in Other Net Operating Assets	134M	-59M	-3M	-110M	-91M
Cash from Operations	1.76B	301M	1.86B	115M	1.26B
Capital Expenditure	-1.73B	-1.65B	-1.04B	-484M	-474M
Cash Acquisitions	-	-	-	-74M	-159M
Divestitures	112M	759M	-	5.42B	32M
Other Investing Activities, Total	-25M	106M	-8M	139M	-55M
Cash from Investing	-1.64B	-786M	-1.05B	5B	-656M
Short Term Debt Issued, Total	-	394M	-	-	-
Long-Term Debt Issued, Total	850M	4.85B	2.05B	650M	6.68B
Total Debt Issued	850M	5.24B	2.05B	650M	6.68B
Short Term Debt Repaid, Total	-2M	-	-210M	-29M	-158M
Long-Term Debt Repaid, Total	-750M	-3.88B	-2.28B	-3.48B	-5.3B
Total Debt Repaid	-752M	-3.88B	-2.49B	-3.51B	-5.46B
Issuance of Common Stock	47M	-	-	-	-
Repurchase of Common Stock	-766M	-618M	-3M	-1.71B	-1.32B
Common Dividends Paid	-229M	-254M	-252M	-244M	-220M
Common & Preferred Stock Dividends Paid	-229M	-254M	-252M	-244M	-220M
Other Financing Activities, Total	-44M	-4M	33M	25M	-31M
Cash from Financing	-894M	485M	-662M	-4.79B	-344M
Foreign Exchange Rate Adjustments	-29M	-21M	4M	-107M	28M
Net Change in Cash	-802M	-21M	152M	221M	290M
Supplemental Items
Cash Interest Paid	306M	312M	378M	336M	317M
Cash Income Tax Paid (Refund)	136M	143M	179M	922M	374M
Levered Free Cash Flow	-116M	-962M	557M	337M	884M
Unlevered Free Cash Flow	52.62M	-767M	844M	520M	1.08B
Change In Net Working Capital	-143M	630M	-279M	402M	-35M
Net Debt Issued / Repaid	98M	1.36B	-440M	-2.86B	1.23B

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	4.72	4.05	4.55	4	4.68
Return on Total Capital	7.7	6.49	6.92	5.98	7.02
Return On Equity %	25.01	20.3	19.31	8.81	16.12
Return on Common Equity	25.44	20.29	19.56	8.8	16.17
Margin Analysis
Gross Profit Margin %	19.74	16.83	19.03	20.7	19.59
SG&A Margin	4.29	4.08	3.98	5.49	4.3
EBITDA Margin %	15.44	12.75	15.05	15.21	15.29
EBITA Margin %	11.68	9.45	11.29	11.31	11.69
EBIT Margin %	10.38	8.37	10.16	10.03	10.56
Income From Continuing Operations Margin %	6.36	4.77	5.07	3.65	6.95
Net Income Margin %	6.36	4.68	5.04	33.98	6.93
Net Avail. For Common Margin %	6.36	4.68	5.04	3.59	6.93
Normalized Net Income Margin	5.31	3.62	4.31	4.98	5.36
Levered Free Cash Flow Margin	-0.84	-6.27	3.97	2.86	6.71
Unlevered Free Cash Flow Margin	0.38	-5	6.02	4.41	8.2
Asset Turnover
Asset Turnover	0.73	0.77	0.72	0.64	0.71
Fixed Assets Turnover	2.2	2.13	1.83	1.74	1.95
Receivables Turnover (Average Receivables)	8.21	7.43	6.92	6.93	6.94
Inventory Turnover (Average Inventory)	7.04	6.42	6.08	6.22	6.06
Short Term Liquidity
Current Ratio	0.88	0.78	0.79	1	1.11
Quick Ratio	0.52	0.45	0.49	0.63	0.7
Operating Cash Flow to Current Liabilities	0.3	0.04	0.3	0.02	0.23
Days Sales Outstanding (Average Receivables)	44.48	49.09	52.72	52.84	52.6
Days Outstanding Inventory (Average Inventory)	51.83	56.81	60.06	58.85	60.18
Average Days Payable Outstanding	129.65	126.88	138.26	139.3	129.17
Cash Conversion Cycle (Average Days)	-33.35	-20.97	-25.48	-27.6	-16.39
Long Term Solvency
Total Debt/Equity	221.36	266.18	235.11	101.47	136.03
Total Debt / Total Capital	68.88	72.69	70.16	50.36	57.63
LT Debt/Equity	218.78	223.67	204.85	94.05	134.2
Long-Term Debt / Total Capital	68.08	61.08	61.13	46.68	56.86
Total Liabilities / Total Assets	81.31	82.28	80.12	66.36	72.23
EBIT / Interest Expense	5.31	4.12	3.11	4.04	4.43
EBITDA / Interest Expense	8.31	6.69	4.89	6.49	6.76
(EBITDA - Capex) / Interest Expense	1.92	1.39	2.61	4.84	5.25
Total Debt / EBITDA	3.64	4.5	4.02	3.17	3.48
Net Debt / EBITDA	3.38	4.24	3.71	2.7	2.9
Total Debt / (EBITDA - Capex)	15.75	21.58	7.53	4.25	4.47
Net Debt / (EBITDA - Capex)	14.66	20.32	6.94	3.62	3.74
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	17.23	11.14	-8.6	-2.21	11.58
Gross Profit, 1 Yr. Growth %	10.9	-5.25	3.37	5.76	5.61
EBITDA, 1 Yr. Growth %	10.35	-8.25	7.92	1.01	12.15
EBITA, 1 Yr. Growth %	11.63	-10.11	9.24	0.91	15.29
EBIT, 1 Yr. Growth %	13.28	-10.33	10.97	1.02	17.5
Earnings From Cont. Operations, 1 Yr. Growth %	50.86	-16.63	-2.87	-11.89	112.79
Net Income, 1 Yr. Growth %	50.09	-18.11	-1.67	466.9	-77.25
Normalized Net Income, 1 Yr. Growth %	21.71	-23.19	10.82	22.67	19.97
Diluted EPS Before Extra, 1 Yr. Growth %	50.57	-15.09	-0.89	-10.46	140.88
Accounts Receivable, 1 Yr. Growth %	50.45	4.2	-7.64	3.95	18.49
Inventory, 1 Yr. Growth %	32.67	21.39	-28.45	-3.53	36.29
Net Property, Plant and Equip., 1 Yr. Growth %	22.45	8.16	4.45	-8.09	7.75
Total Assets, 1 Yr. Growth %	8.01	0.99	-3.04	-8.68	10.76
Tangible Book Value, 1 Yr. Growth %	-21.12	-10.17	-16.48	-135.28	-90.16
Common Equity, 1 Yr. Growth %	10.75	-4.58	8.9	55.53	-7.52
Cash From Operations, 1 Yr. Growth %	22.9	-82.9	518.94	-93.83	997.39
Capital Expenditures, 1 Yr. Growth %	55.08	-4.35	-36.71	-53.68	-2.07
Levered Free Cash Flow, 1 Yr. Growth %	-136.43	728.31	-157.95	4.61	161.97
Unlevered Free Cash Flow, 1 Yr. Growth %	-89.27	-1.56K	-210.09	-14.68	107.49
Dividend Per Share, 1 Yr. Growth %	16.67	14.29	0	0	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	9.71	14.14	0.79	-6.08	4.46
Gross Profit, 2 Yr. CAGR %	9.56	2.51	-1.03	4.16	5.69
EBITDA, 2 Yr. CAGR %	7.26	0.62	-0.49	2.88	6.44
EBITA, 2 Yr. CAGR %	8.78	0.17	-0.9	2.98	7.86
EBIT, 2 Yr. CAGR %	10.39	0.79	-0.24	3.66	8.95
Earnings From Cont. Operations, 2 Yr. CAGR %	27.99	12.15	-10.01	-14.04	36.93
Net Income, 2 Yr. CAGR %	24.55	10.86	-10.26	136.1	13.58
Normalized Net Income, 2 Yr. CAGR %	17.13	-2.26	-9.57	15.81	23.26
Diluted EPS Before Extra, 2 Yr. CAGR %	26.35	13.07	-8.27	-12.27	46.86
Accounts Receivable, 2 Yr. CAGR %	30.57	25.21	-1.9	-9.23	10.98
Inventory, 2 Yr. CAGR %	18.7	26.91	-6.81	-17.67	14.67
Net Property, Plant and Equip., 2 Yr. CAGR %	21.24	15.08	6.29	-6.77	-0.49
Total Assets, 2 Yr. CAGR %	6.56	4.44	-1.05	-5.9	0.57
Tangible Book Value, 2 Yr. CAGR %	-16.19	-15.82	-13.38	-47.24	-81.37
Common Equity, 2 Yr. CAGR %	10.9	2.8	1.94	30.14	19.93
Cash From Operations, 2 Yr. CAGR %	6.63	-54.15	2.88	-38.19	-17.7
Capital Expenditures, 2 Yr. CAGR %	69.89	21.79	-22.19	-45.86	-32.65
Levered Free Cash Flow, 2 Yr. CAGR %	-65.04	73.71	119.08	-46.07	65.55
Unlevered Free Cash Flow, 2 Yr. CAGR %	-78.59	25.02	300.53	-26.52	33.06
Dividend Per Share, 2 Yr. CAGR %	12.82	15.47	6.9	0	0
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	5.88	10.18	5.99	-5.12	-0.53
Gross Profit, 3 Yr. CAGR %	5.74	4.38	2.8	-3.61	4.64
EBITDA, 3 Yr. CAGR %	5.28	1.82	3	-5.61	5.88
EBITA, 3 Yr. CAGR %	6.64	2.08	3.11	-6.13	6.93
EBIT, 3 Yr. CAGR %	8.37	3	4.07	-6.19	8.08
Earnings From Cont. Operations, 3 Yr. CAGR %	24.68	10.95	6.9	-21.18	16.28
Net Income, 3 Yr. CAGR %	24.59	8.3	6.52	65.89	8.25
Normalized Net Income, 3 Yr. CAGR %	14.79	1.35	1.23	-7.34	17.18
Diluted EPS Before Extra, 3 Yr. CAGR %	27.12	10.67	8.21	-19.74	22.85
Accounts Receivable, 3 Yr. CAGR %	16.46	21.11	13.13	-4.96	-0.8
Inventory, 3 Yr. CAGR %	12.19	19.59	4.84	-6.29	-2.61
Net Property, Plant and Equip., 3 Yr. CAGR %	15.08	16.71	11.42	-2.04	-2.17
Total Assets, 3 Yr. CAGR %	6	4.67	1.88	-3.66	-0.65
Tangible Book Value, 3 Yr. CAGR %	-8.7	-14.23	-16.04	-37	-69.86
Common Equity, 3 Yr. CAGR %	1.6	5.48	4.79	17.35	16.13
Cash From Operations, 3 Yr. CAGR %	3.97	-42.07	9.17	-59.72	61.25
Capital Expenditures, 3 Yr. CAGR %	28.37	40.29	-2.08	-34.55	-34.03
Levered Free Cash Flow, 3 Yr. CAGR %	-47.22	0.42	20.48	42.67	-8.66
Unlevered Free Cash Flow, 3 Yr. CAGR %	-62.24	-12.58	19.83	114.64	3.86
Dividend Per Share, 3 Yr. CAGR %	20.51	13.3	10.06	4.55	0
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	8.8	6.92	3.81	0.55	2.24
Gross Profit, 5 Yr. CAGR %	8.07	2.65	2.97	1.45	0.96
EBITDA, 5 Yr. CAGR %	9.79	2.24	2.93	-0.66	0.8
EBITA, 5 Yr. CAGR %	10.3	6.51	3.56	-0.43	1.26
EBIT, 5 Yr. CAGR %	10.14	3.96	4.84	0.12	1.9
Earnings From Cont. Operations, 5 Yr. CAGR %	26.98	14.01	9.43	-4.31	9.47
Net Income, 5 Yr. CAGR %	27.26	13.96	9.26	47.92	9.29
Normalized Net Income, 5 Yr. CAGR %	12.95	3.34	4.5	1.92	3.9
Diluted EPS Before Extra, 5 Yr. CAGR %	26.75	16.47	11.57	-3.77	13.4
Accounts Receivable, 5 Yr. CAGR %	11.79	9.43	8.74	7.92	8.88
Inventory, 5 Yr. CAGR %	4.9	7.38	4.17	3	8.27
Net Property, Plant and Equip., 5 Yr. CAGR %	9.55	10.18	11.48	6.68	4.4
Total Assets, 5 Yr. CAGR %	4.04	3.01	3.12	0.31	1.36
Tangible Book Value, 5 Yr. CAGR %	-7.46	-8.7	-10.6	-29.38	-54.55
Common Equity, 5 Yr. CAGR %	1.09	-2.56	1.74	14.73	10.6
Cash From Operations, 5 Yr. CAGR %	55.59	-27.26	3.53	-40.55	-2.5
Capital Expenditures, 5 Yr. CAGR %	23.29	24.32	5.07	-4.14	-15.69
Levered Free Cash Flow, 5 Yr. CAGR %	3.11	-6.14	-6.73	-18.71	22.62
Unlevered Free Cash Flow, 5 Yr. CAGR %	3.88	-12.54	-2.89	-14.64	17.09
Dividend Per Share, 5 Yr. CAGR %	21.91	16.99	14.87	7.78	5.92