Cash flow Cintas Corporation

Equities

CTAS

US1729081059

Business Support Services

Market Closed - Nasdaq Other stock markets 04:00:00 2026-04-10 pm EDT			5-day change	1st Jan Change
174.93 ^USD	+0.45%		+0.34%	-6.99%

Mar. 31	Citigroup Adjusts Price Target on Cintas to $160 From $181, Maintains Sell Rating	MT
Mar. 30	Xos Inc Brings Mobile Energy Solutions to Facilities Professionals At Southern California Facilities Expo	CI

21fdcf1a87d6ec818c6c.s-lBU-0JHgpmJyXFVzeMRFhBr_s1T69GRhPk0SptHhA.4pAIDLpQdkA8cHOdFFXifDYjy59-IfUqKFGquxMvWUHDvBInu3NHf1QXaA

Published financial data: CINTAS CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: May	2021	2022	2023	2024	2025
Revenues	5.69B	6.23B	6.9B	7.47B	7.98B
Other Revenues, Total	1.43B	1.63B	1.92B	2.13B	2.36B
Total Revenues	7.12B	7.85B	8.82B	9.6B	10.34B
Cost of Goods Sold, Total	3.8B	4.22B	4.64B	4.91B	5.17B
Gross Profit	3.31B	3.63B	4.17B	4.69B	5.17B
Selling General & Admin Expenses, Total	1.92B	2.04B	2.37B	2.62B	2.81B
Other Operating Expenses, Total	1.92B	2.04B	2.37B	2.62B	2.81B
Operating Income	1.39B	1.59B	1.8B	2.07B	2.36B
Interest Expense, Total	-98.21M	-88.84M	-111M	-101M	-101M
Interest And Investment Income	467K	242K	1.72M	5.74M	5.58M
Net Interest Expenses	-97.74M	-88.6M	-110M	-95M	-95.52M
EBT, Excl. Unusual Items	1.29B	1.5B	1.69B	1.97B	2.26B
Merger & Related Restructuring Charges	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-	-	-
Asset Writedown	-5.11M	-	-	-	-
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	1.29B	1.5B	1.69B	1.97B	2.26B
Income Tax Expense	177M	263M	345M	402M	452M
Earnings From Continuing Operations	1.11B	1.24B	1.35B	1.57B	1.81B
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	1.11B	1.24B	1.35B	1.57B	1.81B
Net Income - (IS)	1.11B	1.24B	1.35B	1.57B	1.81B
Preferred Dividend and Other Adjustments	7.62M	6.13M	5.46M	5.93M	6.35M
Net Income to Common Incl Extra Items	1.1B	1.23B	1.34B	1.57B	1.81B
Net Income to Common Excl. Extra Items	1.1B	1.23B	1.34B	1.57B	1.81B
Per Share Items
Net EPS - Basic	2.63	2.98	3.3	3.85	4.48
Basic EPS - Continuing Operations	2.63	2.98	3.3	3.85	4.48
Basic Weighted Average Shares Outstanding	419M	413M	407M	407M	404M
Net EPS - Diluted	2.56	2.91	3.25	3.79	4.4
Diluted EPS - Continuing Operations	2.56	2.91	3.25	3.79	4.4
Diluted Weighted Average Shares Outstanding	431M	422M	414M	413M	410M
Normalized Basic EPS	1.93	2.27	2.6	3.03	3.51
Normalized Diluted EPS	1.88	2.22	2.56	2.98	3.45
Dividend Per Share	1.25	0.95	1.15	1.35	1.56
Payout Ratio	40.62	30.36	33.38	33.78	33.75
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	1.67B	1.88B	2.09B	2.38B	2.72B
EBITA	1.45B	1.65B	1.86B	2.13B	2.44B
EBIT	1.39B	1.59B	1.8B	2.07B	2.36B
EBITDAR	1.74B	1.95B	2.17B	2.47B	2.81B
Total Revenues (As Reported)	7.12B	7.85B	8.82B	9.6B	10.34B
Effective Tax Rate - (Ratio)	13.73	17.55	20.38	20.37	19.96
Current Domestic Taxes	206M	195M	305M	407M	449M
Current Foreign Taxes	12.42M	16.68M	13.2M	25.34M	10.58M
Total Current Taxes	219M	211M	318M	433M	460M
Total Deferred Taxes	-42.08M	51.64M	26.93M	-30.5M	-8.12M
Normalized Net Income	808M	937M	1.06B	1.23B	1.42B
Interest Capitalized	-	-	-	-	-
Interest on Long-Term Debt	-	-	-	101M	101M
Non-Cash Pension Expense	-652K	-1.5M	-261K	1.36M	-
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	22.3M	23.5M	24.5M	26.6M	30.8M
Net Rental Expense, Total	71M	74.5M	79.8M	83.2M	91.1M
Imputed Operating Lease Interest Expense	19.75M	18.23M	25.2M	25.13M	27.69M
Imputed Operating Lease Depreciation	51.25M	56.27M	54.6M	58.07M	63.41M
Stock-Based Comp., Other (Total)	112M	109M	104M	117M	128M
Total Stock-Based Compensation	112M	109M	104M	117M	128M

Fiscal Period: May	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	494M	90.47M	124M	342M	264M
Short Term Investments	-	-	-	-	-
Total Cash And Short Term Investments	494M	90.47M	124M	342M	264M
Accounts Receivable, Total	902M	1.01B	1.15B	1.24B	1.42B
Other Receivables	22.28M	21.71M	-	-	-
Total Receivables	924M	1.03B	1.15B	1.24B	1.42B
Inventory	1.29B	1.39B	1.52B	1.45B	1.58B
Prepaid Expenses	54.38M	41.03M	50.3M	54.06M	73.55M
Other Current Assets, Total	79.4M	83.7M	92.5M	94.6M	96.5M
Total Current Assets	2.84B	2.63B	2.94B	3.19B	3.44B
Gross Property Plant And Equipment	3.26B	3.41B	3.63B	3.97B	4.34B
Accumulated Depreciation	-1.9B	-2.03B	-2.16B	-2.35B	-2.58B
Net Property Plant And Equipment	1.36B	1.38B	1.47B	1.62B	1.76B
Long-term Investments	22.5M	5.74M	247M	302M	340M
Goodwill	2.91B	3.04B	3.06B	3.21B	3.4B
Other Intangibles, Total	540M	515M	584M	591M	617M
Deferred Charges Long-Term	227M	232M	252M	262M	275M
Other Long-Term Assets, Total	333M	342M	-	-	-
Total Assets	8.24B	8.15B	8.55B	9.17B	9.83B
Liabilities
Accounts Payable, Total	231M	252M	302M	339M	485M
Accrued Expenses, Total	681M	728M	754M	793M	891M
Short-term Borrowings	-	-	-	-	-
Current Portion of Long-Term Debt	899M	312M	-	450M	-
Current Portion of Leases	43.85M	43.87M	43.71M	45.73M	50.74M
Current Income Taxes Payable	-	-	12.47M	18.62M	4.03M
Other Current Liabilities	79.14M	97.52M	118M	183M	213M
Total Current Liabilities	1.93B	1.43B	1.23B	1.83B	1.64B
Long-Term Debt	1.7B	2.55B	2.49B	2.03B	2.42B
Long-Term Leases	131M	129M	138M	147M	179M
Pension & Other Post Retirement Benefits	21.5M	17.8M	17.7M	16M	11.2M
Deferred Tax Liability Non Current	387M	474M	498M	476M	472M
Other Non Current Liabilities	372M	240M	312M	360M	410M
Total Liabilities	4.55B	4.84B	4.68B	4.85B	5.14B
Common Stock, Total	1.42B	1.77B	2.03B	2.31B	2.59B
Additional Paid In Capital	98.86M	-	-	-	-
Retained Earnings	7.88B	8.72B	9.6B	10.62B	11.8B
Treasury Stock	-5.74B	-7.29B	-7.84B	-8.7B	-9.79B
Comprehensive Income and Other	30.89M	108M	77.78M	91.2M	84.39M
Total Common Equity	3.69B	3.31B	3.86B	4.32B	4.68B
Total Equity	3.69B	3.31B	3.86B	4.32B	4.68B
Total Liabilities And Equity	8.24B	8.15B	8.55B	9.17B	9.83B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	412M	405M	407M	403M	403M
ECS Total Common Shares Outstanding	416M	407M	407M	405M	403M
Book Value / Share	8.86	8.13	9.5	10.66	11.63
Tangible Book Value	234M	-250M	224M	513M	667M
Tangible Book Value Per Share	0.56	-0.61	0.55	1.27	1.66
Total Debt	2.78B	3.03B	2.67B	2.67B	2.65B
Net Debt	2.28B	2.94B	2.54B	2.33B	2.39B
Debt Equivalent of Unfunded Proj. Benefit Obligation	21.48M	17.82M	17.7M	16.04M	11.2M
Debt Equivalent Oper. Leases	568M	596M	638M	666M	729M
Equity Method Investments, Total	19.4M	3.57M	-	-	-
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Raw Materials, Total	15.11M	19.07M	27.88M	16.66M	21.76M
Inventories - Work In Process, Total	37.66M	34.28M	56.38M	48.46M	42.62M
Inventories - Finished Goods, Total	1.24B	1.34B	1.43B	1.39B	1.52B
Land - (BS)	191M	192M	191M	195M	195M
Buildings, Total	698M	699M	714M	745M	769M
Machinery, Total	2.13B	2.25B	2.39B	2.63B	2.9B
Full Time Employees	40K	43K	44.5K	46.5K	48.3K
Accumulated Allowance for Doubtful Accounts (Supple)	12.1M	12.92M	14.93M	17.91M	26.36M

Fiscal Period: May	2021	2022	2023	2024	2025
Net Income	1.11B	1.24B	1.35B	1.57B	1.81B
Depreciation & Amortization - CF	222M	226M	233M	254M	273M
Amortization of Goodwill and Intangible Assets - (CF)	61.02M	62.92M	57.32M	60.12M	84.51M
Depreciation & Amortization, Total	283M	289M	290M	314M	357M
Amortization of Deferred Charges, Total - (CF)	105M	111M	119M	128M	137M
(Gain) Loss From Sale Of Asset	-22.03M	-12.13M	-	-	-19.34M
(Gain) Loss on Sale of Investments - (CF)	-	-30.15M	-	-	-
Asset Writedown & Restructuring Costs	5.11M	-	-	-	-
Stock-Based Compensation (CF)	112M	109M	104M	117M	128M
Net Cash From Discontinued Operations	-	-	-	-	-
Other Operating Activities, Total	-42.24M	52.11M	23.23M	-28.91M	-5.81M
Change In Accounts Receivable	-32.58M	-100M	-152M	-91.4M	-174M
Change In Inventories	-111M	-95.14M	-134M	72.95M	-128M
Change In Accounts Payable	-2.6M	22.7M	53.37M	36.9M	144M
Change In Income Taxes	-49.15M	-2.69M	34.25M	6.22M	-15.3M
Change in Other Net Operating Assets	4.43M	-41.45M	-88.15M	-46.94M	-70.67M
Cash from Operations	1.36B	1.54B	1.6B	2.08B	2.17B
Capital Expenditure	-143M	-241M	-331M	-409M	-409M
Sale of Property, Plant, and Equipment	31.7M	15.35M	-	-	23.97M
Cash Acquisitions	-10.04M	-164M	-46.36M	-187M	-233M
Investment in Marketable and Equity Securities, Total	-4.3M	-6.08M	-4.57M	-7.55M	-7.2M
Other Investing Activities, Total	-11.11M	-7.01M	-6.64M	-4.78M	1.37M
Cash from Investing	-137M	-403M	-389M	-609M	-624M
Short Term Debt Issued, Total	-	261M	-	-	-
Long-Term Debt Issued, Total	-	1.19B	-	-	398M
Total Debt Issued	-	1.45B	-	-	398M
Short Term Debt Repaid, Total	-	-	-261M	-	-
Long-Term Debt Repaid, Total	-	-1.2B	-50M	-13.45M	-450M
Total Debt Repaid	-	-1.2B	-311M	-13.45M	-450M
Issuance of Common Stock	130M	118M	3.02M	1.37M	896K
Repurchase of Common Stock	-554M	-1.53B	-399M	-700M	-935M
Common Dividends Paid	-451M	-375M	-450M	-531M	-612M
Common & Preferred Stock Dividends Paid	-451M	-375M	-450M	-531M	-612M
Other Financing Activities, Total	-4.38M	-6.39M	-15.88M	-10.47M	-21.57M
Cash from Financing	-880M	-1.54B	-1.17B	-1.25B	-1.62B
Foreign Exchange Rate Adjustments	4.58M	-216K	-2.63M	206K	-1.3M
Net Change in Cash	348M	-403M	33.68M	218M	-78.04M
Supplemental Items
Cash Interest Paid	98.3M	97.8M	112M	101M	102M
Cash Income Tax Paid (Refund)	246M	208M	292M	423M	455M
Levered Free Cash Flow	1.13B	1.1B	1.07B	1.5B	1.56B
Unlevered Free Cash Flow	1.19B	1.15B	1.14B	1.56B	1.62B
Change In Net Working Capital	36.37M	106M	164M	-118M	68.44M
Net Debt Issued / Repaid	-	252M	-311M	-13.45M	-51.91M

Fiscal Period: May	2021	2022	2023	2024	2025
Profitability
Return on Assets	10.93	12.11	13.5	14.6	15.53
Return on Total Capital	13.83	15.5	17.59	19.13	20.59
Return On Equity %	32.09	35.33	37.59	38.42	40.27
Return on Common Equity	31.87	35.15	37.44	38.28	40.13
Margin Analysis
Gross Profit Margin %	46.58	46.24	47.34	48.83	50.04
SG&A Margin	27.04	26.03	26.89	27.28	27.22
EBITDA Margin %	23.51	23.89	23.74	24.83	26.27
EBITA Margin %	20.4	21.01	21.1	22.18	23.64
EBIT Margin %	19.54	20.21	20.45	21.56	22.82
Income From Continuing Operations Margin %	15.61	15.73	15.29	16.38	17.53
Net Income Margin %	15.61	15.73	15.29	16.38	17.53
Net Avail. For Common Margin %	15.5	15.66	15.23	16.31	17.47
Normalized Net Income Margin	11.35	11.93	12	12.85	13.69
Levered Free Cash Flow Margin	15.85	14	12.19	15.61	15.06
Unlevered Free Cash Flow Margin	16.71	14.7	12.98	16.26	15.67
Asset Turnover
Asset Turnover	0.89	0.96	1.06	1.08	1.09
Fixed Assets Turnover	5.12	5.74	6.2	6.22	6.13
Receivables Turnover (Average Receivables)	6.42	6.53	6.39	6.23	5.99
Inventory Turnover (Average Inventory)	3.08	3.15	3.19	3.31	3.4
Short Term Liquidity
Current Ratio	1.47	1.84	2.39	1.74	2.09
Quick Ratio	0.73	0.78	1.04	0.87	1.02
Operating Cash Flow to Current Liabilities	0.7	1.07	1.3	1.14	1.32
Days Sales Outstanding (Average Receivables)	56.84	55.92	57.13	58.76	60.9
Days Outstanding Inventory (Average Inventory)	118.63	115.87	114.29	110.65	107.22
Average Days Payable Outstanding	21.53	20.38	21.18	24.24	28.38
Cash Conversion Cycle (Average Days)	153.94	151.41	150.25	145.17	139.74
Long Term Solvency
Total Debt/Equity	75.33	91.59	69.06	61.81	56.67
Total Debt / Total Capital	42.96	47.81	40.85	38.2	36.17
LT Debt/Equity	49.76	80.85	67.93	50.34	55.58
Long-Term Debt / Total Capital	28.38	42.2	40.18	31.11	35.48
Total Liabilities / Total Assets	55.23	59.39	54.79	52.92	52.32
EBIT / Interest Expense	14.16	17.87	16.21	20.53	23.34
EBITDA / Interest Expense	17.76	21.96	19.53	24.48	27.77
(EBITDA - Capex) / Interest Expense	16.3	19.25	16.55	20.42	23.73
Total Debt / EBITDA	1.59	1.55	1.23	1.08	0.95
Net Debt / EBITDA	1.31	1.51	1.17	0.94	0.85
Total Debt / (EBITDA - Capex)	1.74	1.77	1.45	1.3	1.11
Net Debt / (EBITDA - Capex)	1.43	1.72	1.38	1.13	1
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	0.44	10.37	12.24	8.86	7.75
Gross Profit, 1 Yr. Growth %	2.5	9.58	14.9	12.29	10.41
EBITDA, 1 Yr. Growth %	15.26	12.13	11.53	13.88	12.61
EBITA, 1 Yr. Growth %	17.32	13.69	12.71	14.45	13.25
EBIT, 1 Yr. Growth %	18.66	14.15	13.56	14.75	13.25
Earnings From Cont. Operations, 1 Yr. Growth %	26.77	11.23	9.08	16.59	15.31
Net Income, 1 Yr. Growth %	26.82	11.23	9.08	16.59	15.31
Normalized Net Income, 1 Yr. Growth %	21.11	15.93	12.97	16.57	13.86
Diluted EPS Before Extra, 1 Yr. Growth %	26.26	13.77	11.5	16.63	16.09
Accounts Receivable, 1 Yr. Growth %	3.6	11.59	14.59	7.91	13.92
Inventory, 1 Yr. Growth %	9.55	7.5	9.34	-4.49	9.27
Net Property, Plant and Equip., 1 Yr. Growth %	-4.53	1.48	6.61	10	8.79
Total Assets, 1 Yr. Growth %	7.39	-1.09	4.9	7.28	7.16
Tangible Book Value, 1 Yr. Growth %	-201.8	-206.5	-163.1	129.18	30.16
Common Equity, 1 Yr. Growth %	13.99	-10.29	16.8	11.71	8.53
Cash From Operations, 1 Yr. Growth %	5.36	13	3.91	30.16	4.71
Capital Expenditures, 1 Yr. Growth %	-37.7	67.75	37.58	23.67	-0.14
Levered Free Cash Flow, 1 Yr. Growth %	20.91	-2.53	-2.22	39.34	2.31
Unlevered Free Cash Flow, 1 Yr. Growth %	19.08	-2.89	-0.9	36.38	2.23
Dividend Per Share, 1 Yr. Growth %	96.47	-24.15	21.05	17.39	15.56
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	1.61	5.29	11.3	10.54	8.3
Gross Profit, 2 Yr. CAGR %	2.93	5.98	12.21	13.59	11.35
EBITDA, 2 Yr. CAGR %	8.73	13.68	11.83	12.7	13.67
EBITA, 2 Yr. CAGR %	9.38	15.49	13.2	13.57	14.63
EBIT, 2 Yr. CAGR %	10.06	16.38	13.86	14.16	14.41
Earnings From Cont. Operations, 2 Yr. CAGR %	12.19	18.75	10.15	12.77	15.95
Net Income, 2 Yr. CAGR %	12.04	18.77	10.15	12.77	15.95
Normalized Net Income, 2 Yr. CAGR %	11.1	18.49	14.44	14.75	15.64
Diluted EPS Before Extra, 2 Yr. CAGR %	13.35	19.85	12.63	14.04	16.35
Accounts Receivable, 2 Yr. CAGR %	-0.46	7.52	13.08	11.2	10.87
Inventory, 2 Yr. CAGR %	7.46	8.52	8.42	2.19	2.16
Net Property, Plant and Equip., 2 Yr. CAGR %	2.92	-1.57	4.01	8.29	9.39
Total Assets, 2 Yr. CAGR %	5.24	3.06	1.86	6.08	7.22
Tangible Book Value, 2 Yr. CAGR %	-30.52	4.12	-2.29	20.25	72.72
Common Equity, 2 Yr. CAGR %	10.82	1.12	2.36	14.23	10.11
Cash From Operations, 2 Yr. CAGR %	12.88	9.11	8.36	16.3	16.85
Capital Expenditures, 2 Yr. CAGR %	-28	2.23	51.92	30.44	11.13
Levered Free Cash Flow, 2 Yr. CAGR %	35.35	8.56	-2.38	16.72	19.78
Unlevered Free Cash Flow, 2 Yr. CAGR %	32.32	7.54	-1.9	16.25	18.45
Dividend Per Share, 2 Yr. CAGR %	56.33	22.07	-4.18	19.21	16.47
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	3.19	4.45	7.56	10.48	9.6
Gross Profit, 3 Yr. CAGR %	4.45	5.1	8.87	12.24	12.52
EBITDA, 3 Yr. CAGR %	10.26	9.85	12.96	12.51	13.13
EBITA, 3 Yr. CAGR %	11.2	10.8	14.56	13.61	13.99
EBIT, 3 Yr. CAGR %	11.93	11.41	15.44	14.15	14.13
Earnings From Cont. Operations, 3 Yr. CAGR %	12.32	11.87	15.43	12.26	13.61
Net Income, 3 Yr. CAGR %	9.66	11.77	15.45	12.26	13.61
Normalized Net Income, 3 Yr. CAGR %	13.56	12.69	16.62	15.14	14.74
Diluted EPS Before Extra, 3 Yr. CAGR %	13.36	13.49	17	13.95	14.74
Accounts Receivable, 3 Yr. CAGR %	3.87	3.4	9.83	11.33	12.1
Inventory, 3 Yr. CAGR %	9.55	7.48	8.79	3.93	4.5
Net Property, Plant and Equip., 3 Yr. CAGR %	3.68	2.44	1.08	5.97	8.46
Total Assets, 3 Yr. CAGR %	5.78	3.09	3.67	3.64	6.44
Tangible Book Value, 3 Yr. CAGR %	-24.43	-19.89	-0.95	29.82	23.47
Common Equity, 3 Yr. CAGR %	6.93	3.28	6.1	5.39	12.29
Cash From Operations, 3 Yr. CAGR %	12.17	12.92	7.35	15.19	12.1
Capital Expenditures, 3 Yr. CAGR %	-19.17	-4.55	12.87	41.85	19.32
Levered Free Cash Flow, 3 Yr. CAGR %	23.34	21.32	4.84	9.92	12.3
Unlevered Free Cash Flow, 3 Yr. CAGR %	21.08	19.35	4.65	9.48	11.94
Dividend Per Share, 3 Yr. CAGR %	45.69	22.84	21.73	2.53	17.98
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	8.21	8.09	6.36	6.84	7.85
Gross Profit, 5 Yr. CAGR %	9.54	8.82	7.49	8.42	9.86
EBITDA, 5 Yr. CAGR %	12.36	12.32	10.88	10.98	13.35
EBITA, 5 Yr. CAGR %	13.1	13.45	11.99	11.9	14.59
EBIT, 5 Yr. CAGR %	12.58	13.23	12.69	12.5	15.03
Earnings From Cont. Operations, 5 Yr. CAGR %	19.89	22	11.45	12.23	15.64
Net Income, 5 Yr. CAGR %	9.88	20.78	9.85	12.17	15.65
Normalized Net Income, 5 Yr. CAGR %	12.88	14.35	13.91	13.51	16.23
Diluted EPS Before Extra, 5 Yr. CAGR %	20.56	22.81	13.07	13.71	16.76
Accounts Receivable, 5 Yr. CAGR %	10.53	6.45	7.46	6.45	10.24
Inventory, 5 Yr. CAGR %	10.4	8.73	9.1	5.33	6.09
Net Property, Plant and Equip., 5 Yr. CAGR %	6.43	3.27	3.82	4.74	4.33
Total Assets, 5 Yr. CAGR %	14.98	3.55	4.2	4.28	5.08
Tangible Book Value, 5 Yr. CAGR %	-13.61	-27.18	-16.25	1.1	23.72
Common Equity, 5 Yr. CAGR %	14.89	7.51	5.08	7.53	7.68
Cash From Operations, 5 Yr. CAGR %	23.91	15.02	10.63	14.26	10.89
Capital Expenditures, 5 Yr. CAGR %	-12.23	-2.51	4.03	8.15	12.17
Levered Free Cash Flow, 5 Yr. CAGR %	23.88	27.44	12.33	19.46	10.79
Unlevered Free Cash Flow, 5 Yr. CAGR %	22.74	25.97	11.3	18.1	10.16
Dividend Per Share, 5 Yr. CAGR %	36.69	23.36	23.21	21.37	19.6