Balance Sheet Consolidated Edison, Inc.

Equities

ED

US2091151041

Electric Utilities

Market Closed - Nyse Other stock markets 04:00:02 2026-01-16 pm EST			5-day change	1st Jan Change
103.81 ^USD	+1.20%		+4.64%	+4.52%

Jan. 09	TD Cowen Initiates Consolidated Edison at Hold With $105 Price Target	MT
Jan. 07	Sector Update: Energy Stocks Fall Late Afternoon	MT

92f1b1590e259f3d900bddba6fcf.285BKEAZ6Eusgr8_KDU36c_fjSTlwiZcDkbEP9kHsG0.mp8yZHEq2D3J4O9NZ21Rk4yl-36SjFQvXCWnSeBJ1lycoSRLcXKHI5TK_g

Published financial data: CONSOLIDATED EDISON, INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues - (Utility Template)	12.25B	13.68B	15.67B	14.66B	15.26B
Total Revenues	12.25B	13.68B	15.67B	14.66B	15.26B
Fuel & Purchased Power	1.76B	2.06B	2.84B	2.82B	2.74B
Operations And Maintenance	2.8B	3.25B	3.9B	3.61B	3.75B
Depreciation & Amortization - (IS) - (Collected)	1.92B	2.03B	2.06B	2.03B	2.16B
Other Operating Expenses	3.3B	3.64B	3.9B	3.13B	3.33B
Total Operating Expenses	9.78B	10.99B	12.69B	11.59B	11.97B
Operating Income (REIT / Utility Template)	2.46B	2.69B	2.98B	3.08B	3.28B
Interest Expense, Total	-1.03B	-930M	-987M	-1.08B	-1.25B
Interest and Investment Income	-	-	20M	62M	62M
Net Interest Expenses	-1.03B	-930M	-967M	-1.01B	-1.19B
Allowance For Equity Funds Used During Construction	17M	21M	19M	26M	38M
Allowance For Borrowed Funds Used During Construction	14M	11M	36M	52M	63M
Other Non Operating Income (Expenses)	-1M	13M	32M	-3M	4M
EBT, Excl. Unusual Items	1.46B	1.8B	2.1B	2.14B	2.2B
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) on Sale of Investments	-214M	-420M	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	865M	-62M
Asset Writedown	-	-	-	-	-
Other Unusual Items	-14M	-	-	-	-
EBT, Incl. Unusual Items	1.23B	1.38B	2.1B	3B	2.14B
Income Tax Expense	90M	190M	498M	487M	318M
Earnings From Continuing Operations	1.14B	1.19B	1.6B	2.52B	1.82B
Net Income to Company	1.14B	1.19B	1.6B	2.52B	1.82B
Minority Interest	-43M	153M	60M	3M	-
Net Income - (IS)	1.1B	1.35B	1.66B	2.52B	1.82B
Net Income to Common Incl Extra Items	1.1B	1.35B	1.66B	2.52B	1.82B
Net Income to Common Excl. Extra Items	1.1B	1.35B	1.66B	2.52B	1.82B
Per Share Items
Net EPS - Basic	3.29	3.86	4.68	7.24	5.26
Basic EPS - Continuing Operations	3.29	3.86	4.68	7.24	5.26
Basic Weighted Average Shares Outstanding	335M	348M	354M	348M	346M
Net EPS - Diluted	3.28	3.85	4.66	7.21	5.24
Diluted EPS - Continuing Operations	3.28	3.85	4.66	7.21	5.24
Diluted Weighted Average Shares Outstanding	336M	349M	356M	349M	347M
Normalized Basic EPS	2.6	3.67	3.87	3.85	3.97
Normalized Diluted EPS	2.59	3.66	3.85	3.83	3.96
Dividend Per Share	3.06	3.1	3.16	3.24	3.32
Payout Ratio	88.56	76.52	65.6	43.51	60.44
Supplemental Items
Utility Revenues	11.51B	12.66B	14.35B	14.53B	15.25B
Non Utility Revenues	739M	1.02B	1.32B	132M	3M
EBITDA	4.38B	4.72B	5.03B	5.11B	5.44B
EBITA	2.57B	2.78B	3.05B	3.08B	3.28B
EBIT	2.46B	2.69B	2.98B	3.08B	3.28B
EBITDAR	4.47B	4.81B	5.12B	5.18B	5.5B
Total Revenues (As Reported)	12.25B	13.68B	15.67B	14.66B	15.26B
Effective Tax Rate - (Ratio)	7.29	13.74	23.74	16.22	14.87
Current Domestic Taxes	5M	57M	63M	355M	-98M
Total Current Taxes	5M	57M	63M	355M	-98M
Deferred Domestic Taxes	85M	133M	435M	132M	416M
Total Deferred Taxes	85M	133M	435M	132M	416M
Normalized Net Income	871M	1.28B	1.37B	1.34B	1.38B
Interest Capitalized	14M	11M	36M	52M	63M
Interest on Long-Term Debt	915M	930M	987M	962M	1.08B
Non-Cash Pension Expense	-182M	-235M	-180M	-513M	-548M
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	24M	25M	27M	-	-
Net Rental Expense, Total	85M	86M	88M	70M	67M
Imputed Operating Lease Interest Expense	29.81M	25.59M	28.9M	25.54M	26.64M
Imputed Operating Lease Depreciation	55.19M	60.41M	59.1M	44.46M	40.36M
Stock-Based Comp., Other (Total)	17M	35M	64M	53M	35M
Total Stock-Based Compensation	17M	35M	64M	53M	35M

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	1.27B	992M	1.28B	1.19B	1.32B
Accounts Receivable, Total	2.44B	2.8B	3.06B	3.34B	3.49B
Other Receivables	304M	311M	174M	445M	437M
Accounts Receivable (Summary Subtotal)	2.74B	3.11B	3.23B	3.79B	3.93B
Inventory - (Utility Template)	356M	437M	492M	469M	485M
Prepaid Expenses	271M	295M	264M	470M	445M
Restricted Cash	164M	154M	-	1M	-
Other Current Assets, Total	497M	567M	7.7B	620M	483M
Total Current Assets	5.3B	5.55B	12.97B	6.54B	6.66B
Gross Property Plant And Equipment	59.11B	62.21B	60.43B	64.32B	68.07B
Accumulated Depreciation	-11.71B	-12.81B	-13.1B	-14.18B	-15.41B
Net Property Plant And Equipment	47.4B	49.41B	47.34B	50.14B	52.66B
Regulatory Assets	6.2B	3.64B	3.97B	4.61B	5.52B
Goodwill	446M	439M	408M	408M	408M
Other Intangibles, Total	1.46B	1.29B	-	-	-
Long-Term Investments - (Utility Template)	1.35B	328M	382M	475M	543M
Deferred Charges Long-Term	282M	280M	180M	316M	364M
Other Long-Term Assets, Total	465M	2.18B	3.81B	3.85B	4.4B
Total Assets	62.9B	63.12B	69.06B	66.33B	70.56B
Liabilities
Accounts Payable, Total	1.48B	1.5B	1.96B	1.78B	1.68B
Accrued Expenses, Total	785M	687M	659M	739M	773M
Short-Term Borrowings	1.87B	1.49B	3.04B	2.29B	2.67B
Current Portion of Long-Term Debt	1.99B	460M	649M	250M	-
Current Portion of Leases	97M	113M	103M	117M	119M
Current Income Taxes Payable	150M	104M	102M	73M	70M
Other Current Liabilities - (Bank / Utility Template)	986M	1.08B	4.83B	1.22B	1.12B
Total Current Liabilities	7.35B	5.43B	11.34B	6.46B	6.43B
Long-Term Debt	20.46B	22.64B	20.15B	21.93B	24.65B
Long-Term Leases	766M	719M	478M	430M	389M
Unearned Revenue Non Current	335M	312M	273M	326M	461M
Pension & Other Post Retirement Benefits	2.35B	871M	2.36B	1.82B	1.97B
Deferred Tax Liability Non-Current	8.68B	8.86B	9.39B	9.6B	10.1B
Other Non Current Liabilities, Total	3.88B	3.95B	4.19B	4.6B	4.6B
Total Liabilities	43.83B	42.78B	48.18B	45.17B	48.6B
Common Stock, Total	36M	37M	37M	37M	38M
Additional Paid In Capital	8.81B	9.71B	9.8B	9.86B	9.99B
Retained Earnings	11.18B	11.44B	11.98B	13.38B	14.05B
Treasury Stock	-1.04B	-1.04B	-1.04B	-2.02B	-2.02B
Comprehensive Income and Other	-137M	-117M	-100M	-100M	-93M
Total Common Equity	18.85B	20.04B	20.69B	21.16B	21.96B
Minority Interest	218M	299M	202M	-	-
Total Equity	19.06B	20.34B	20.89B	21.16B	21.96B
Total Liabilities And Equity	62.9B	63.12B	69.06B	66.33B	70.56B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	342M	354M	355M	346M	347M
ECS Total Common Shares Outstanding	342M	354M	355M	345M	347M
Book Value / Share	55.11	56.6	58.28	61.25	63.36
Tangible Book Value	16.94B	18.3B	20.28B	20.75B	21.55B
Tangible Book Value Per Share	49.54	51.71	57.13	60.07	62.19
Total Debt	25.19B	25.42B	24.42B	25.01B	27.83B
Net Debt	23.92B	24.43B	23.14B	23.82B	26.5B
Debt Equivalent of Unfunded Proj. Benefit Obligation	1.94B	-1.15B	-2.87B	-2.69B	-3.14B
Debt Equivalent Oper. Leases	680M	688M	704M	560M	536M
Minority Interest, Total (Incl. Fin. Div)	218M	299M	202M	-	-
Equity Method Investments, Total	-	-	-	-	-
Account Code - Inventory Valuation	6	6	6	6	6
Machinery, Total	50.74B	54.24B	57.34B	61.31B	64.37B
Full Time Employees	14.07K	13.87K	14.32K	14.59K	15.1K
Accumulated Allowance for Doubtful Accounts (Supple)	148M	317M	322M	360M	620M

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	1.1B	1.35B	1.66B	2.52B	1.82B
Depreciation, Depletion & Amortization	1.82B	1.94B	1.98B	2.03B	2.16B
Amortization of Goodwill and Intangible Assets - (CF)	102M	95M	71M	-	-
Total Depreciation, Depletion & Amortization	1.92B	2.03B	2.06B	2.03B	2.16B
(Gain) Loss On Sale of Asset - (CF)	-	212M	-	-865M	62M
(Gain) Loss on Sale of Investments - (CF)	320M	231M	-	-	-
Change in Accounts Receivable	-543M	-411M	-381M	-323M	-188M
Change In Inventories	-4M	-82M	-111M	38M	-16M
Change in Accounts Payable	170M	44M	558M	-285M	-1M
Change In Income Taxes	68M	-33M	7M	-13M	-149M
Change in Other Net Operating Assets (Collected)	-1.09B	-591M	-211M	-1.09B	-601M
Other Operating Activities	254M	-15M	357M	143M	532M
Cash from Operations	2.2B	2.73B	3.94B	2.16B	3.61B
Capital Expenditure	-3.94B	-3.98B	-4.23B	-4.49B	-4.77B
Sale of Property, Plant, and Equipment	-	629M	-	-	-
Cash Acquisitions	-	-	-	-	-
Divestitures	-	183M	-	3.93B	-
Contributions to Nuclear Decommissioning Trust	-310M	-323M	-337M	-387M	-474M
Other Investing Activities, Total	22M	10M	4M	-49M	-28M
Cash from Investing	-4.22B	-3.48B	-4.56B	-1B	-5.27B
Short Term Debt Issued, Total	178M	-	1.7B	-	500M
Long-Term Debt Issued, Total	2.92B	2.8B	800M	2.05B	2.98B
Total Debt Issued	3.1B	2.8B	2.5B	2.05B	3.48B
Short Term Debt Repaid, Total	-	-382M	-	-752M	-118M
Long-Term Debt Repaid, Total	-518M	-1.96B	-406M	-710M	-477M
Total Debt Repaid	-518M	-2.34B	-406M	-1.46B	-595M
Issuance of Common Stock	700M	835M	57M	56M	60M
Repurchase of Common Stock	-	-	-	-1B	-
Common Dividends Paid	-975M	-1.03B	-1.09B	-1.1B	-1.1B
Common & Preferred Stock Dividends Paid	-975M	-1.03B	-1.09B	-1.1B	-1.1B
Other Financing Activities, Total	-65M	194M	-50M	-36M	-43M
Cash from Financing	2.24B	461M	1.01B	-1.49B	1.8B
Net Change in Cash	219M	-290M	384M	-335M	138M
Supplemental Items
Cash Interest Paid	920M	924M	900M	987M	1.07B
Cash Income Tax Paid (Refund)	38M	9M	47M	397M	7M
Net Debt Issued / Repaid	2.58B	462M	2.1B	588M	2.88B
Levered Free Cash Flow	-1.52B	-1.38B	-3.82B	1.45B	-1.47B
Unlevered Free Cash Flow	-877M	-797M	-3.2B	2.12B	-685M
Change In Net Working Capital	419M	561M	2.95B	-2.6B	156M

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	2.55	2.67	2.82	2.84	3
Return on Total Capital	3.62	3.73	4.09	4.2	4.28
Return On Equity %	6.14	6.06	7.76	11.97	8.44
Return on Common Equity	5.97	6.92	8.15	12.04	8.44
Margin Analysis
Gross Profit Margin %	58.49	56.07	49.04	50.5	53.53
SG&A Margin	1.66	1.01	-2.26	-5.08	-3.61
EBITDA Margin %	35.81	34.51	32.12	34.83	35.64
EBITA Margin %	20.96	20.35	19.46	20.98	21.52
EBIT Margin %	20.13	19.65	19	20.98	21.52
Income From Continuing Operations Margin %	9.34	8.72	10.21	17.16	11.93
Net Income Margin %	8.99	9.84	10.59	17.18	11.93
Net Avail. For Common Margin %	8.99	9.84	10.59	17.18	11.93
Normalized Net Income Margin	7.11	9.36	8.75	9.13	9.01
Levered Free Cash Flow Margin	-12.44	-10.08	-24.38	9.86	-9.61
Unlevered Free Cash Flow Margin	-7.16	-5.83	-20.45	14.44	-4.49
Asset Turnover
Asset Turnover	0.2	0.22	0.24	0.22	0.22
Fixed Assets Turnover	0.27	0.28	0.32	0.3	0.3
Receivables Turnover (Average Receivables)	5.63	5.23	5.35	4.58	4.47
Inventory Turnover (Average Inventory)	14.36	15.15	17.19	15.11	14.86
Short Term Liquidity
Current Ratio	0.72	1.02	1.14	1.01	1.04
Quick Ratio	0.55	0.76	0.4	0.77	0.82
Operating Cash Flow to Current Liabilities	0.3	0.5	0.35	0.33	0.56
Days Sales Outstanding (Average Receivables)	64.97	69.82	68.17	79.67	81.96
Days Outstanding Inventory (Average Inventory)	25.49	24.09	21.23	24.16	24.63
Average Days Payable Outstanding	94.94	89.08	78.36	94.09	88.89
Cash Conversion Cycle (Average Days)	-4.47	4.83	11.04	9.74	17.7
Long Term Solvency
Total Debt/Equity	132.12	125.01	116.89	118.22	126.71
Total Debt / Total Capital	56.92	55.56	53.89	54.17	55.89
LT Debt/Equity	111.36	114.88	98.74	105.67	114.02
Long-Term Debt / Total Capital	47.97	51.05	45.52	48.42	50.29
Total Liabilities / Total Assets	69.69	67.78	69.75	68.1	68.88
EBIT / Interest Expense	2.39	2.89	3.02	2.86	2.63
EBITDA / Interest Expense	4.33	5.17	5.19	4.82	4.4
(EBITDA - Capex) / Interest Expense	0.52	0.88	0.9	0.64	0.59
Total Debt / EBITDA	5.63	5.29	4.77	4.83	5.06
Net Debt / EBITDA	5.35	5.08	4.52	4.6	4.81
Total Debt / (EBITDA - Capex)	47.17	30.89	27.43	36.62	37.91
Net Debt / (EBITDA - Capex)	44.79	29.68	25.99	34.88	36.11
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-2.61	11.68	14.58	-6.43	4.04
Gross Profit, 1 Yr. Growth %	5.87	7.05	0.22	-3.64	10.29
EBITDA, 1 Yr. Growth %	2.48	7.64	6.65	1.45	6.48
EBITA, 1 Yr. Growth %	-4.71	8.41	9.56	0.89	6.73
EBIT, 1 Yr. Growth %	-5.01	9.05	10.79	3.29	6.73
Earnings From Cont. Operations, 1 Yr. Growth %	-20.56	4.28	34.12	57.25	-27.66
Net Income, 1 Yr. Growth %	-18.02	22.25	23.33	51.75	-27.75
Diluted EPS Before Extra, 1 Yr. Growth %	-19.61	17.38	21.04	54.72	-27.32
Normalized Net Income, 1 Yr. Growth %	-11.87	46.99	7.14	-2.33	2.67
Net Property, Plant and Equip., 1 Yr. Growth %	5.92	4.25	-4.19	5.94	5.02
Inventory, 1 Yr. Growth %	1.14	22.75	12.59	-4.67	3.41
Accounts Receivable, 1 Yr. Growth %	27.52	14.69	9.41	9.32	4.4
Total Assets, 1 Yr. Growth %	8.29	0.35	9.43	-3.96	6.38
Tangible Book Value, 1 Yr. Growth %	5.76	8.05	10.78	2.32	3.87
Cash From Operations, 1 Yr. Growth %	-29.87	24.34	43.98	-45.21	67.63
Capital Expenditures, 1 Yr. Growth %	6.35	1.19	6.25	7.82	6.16
Levered Free Cash Flow, 1 Yr. Growth %	25.7	-9.44	177.21	-138.48	-201.37
Unlevered Free Cash Flow, 1 Yr. Growth %	50.2	-9.06	301.98	-167.44	-132.34
Dividend Per Share, 1 Yr. Growth %	3.38	1.31	1.94	2.53	2.47
Common Equity, 1 Yr. Growth %	4.58	6.31	3.24	2.28	3.8
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-0.37	4.29	13.12	3.55	-1.33
Gross Profit, 2 Yr. CAGR %	7.17	6.46	3.68	-1.73	3.09
EBITDA, 2 Yr. CAGR %	7.41	5.03	7.32	4.02	3.94
EBITA, 2 Yr. CAGR %	3.92	1.64	9.28	5.13	3.77
EBIT, 2 Yr. CAGR %	2.14	1.78	10.23	6.97	5
Earnings From Cont. Operations, 2 Yr. CAGR %	-9.02	-8.98	18.26	45.22	6.65
Net Income, 2 Yr. CAGR %	-10.74	0.11	22.79	36.8	4.71
Diluted EPS Before Extra, 2 Yr. CAGR %	-13.86	-2.86	19.19	36.85	6.04
Normalized Net Income, 2 Yr. CAGR %	-8.17	13.82	26.13	2.29	0.14
Net Property, Plant and Equip., 2 Yr. CAGR %	6.55	5.08	-0.06	0.74	5.48
Inventory, 2 Yr. CAGR %	-0.28	11.42	17.56	3.6	-0.71
Accounts Receivable, 2 Yr. CAGR %	16.98	20.94	12.02	9.36	6.83
Total Assets, 2 Yr. CAGR %	8	4.25	4.79	2.52	1.08
Common Equity, 2 Yr. CAGR %	6.15	5.44	4.77	2.76	3.04
Tangible Book Value, 2 Yr. CAGR %	7.6	6.9	9.41	6.47	3.1
Cash From Operations, 2 Yr. CAGR %	-9.69	-6.62	33.8	-11.18	-4.17
Capital Expenditures, 2 Yr. CAGR %	2.26	3.74	3.69	6.62	6.99
Levered Free Cash Flow, 2 Yr. CAGR %	-2.99	6.65	57.98	3.55	-37.52
Unlevered Free Cash Flow, 2 Yr. CAGR %	-10.7	16.81	90.25	66.16	-53.29
Dividend Per Share, 2 Yr. CAGR %	3.44	2.34	1.62	2.23	2.5
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	0.59	3.49	7.61	6.19	3.71
Gross Profit, 3 Yr. CAGR %	4.54	7.13	4.34	1.18	2.12
EBITDA, 3 Yr. CAGR %	3.54	7.48	5.57	5.32	4.83
EBITA, 3 Yr. CAGR %	-0.67	5.4	4.21	6.41	5.66
EBIT, 3 Yr. CAGR %	-1.89	4.39	4.7	7.87	6.89
Earnings From Cont. Operations, 3 Yr. CAGR %	-9.14	-4.78	3.57	30.05	15.12
Net Income, 3 Yr. CAGR %	-10.29	-0.88	7.32	31.77	10.58
Diluted EPS Before Extra, 3 Yr. CAGR %	-12.76	-4.5	4.53	30.02	10.82
Normalized Net Income, 3 Yr. CAGR %	-11.29	7.42	11.55	15.82	2.42
Net Property, Plant and Equip., 3 Yr. CAGR %	8.02	5.77	1.89	1.9	2.15
Inventory, 3 Yr. CAGR %	2.15	6.87	11.81	9.62	3.53
Accounts Receivable, 3 Yr. CAGR %	12.73	16.21	16.97	11.11	7.68
Total Assets, 3 Yr. CAGR %	9.34	5.39	5.94	1.79	3.79
Common Equity, 3 Yr. CAGR %	6.92	6.21	4.7	3.93	3.1
Tangible Book Value, 3 Yr. CAGR %	4.47	7.75	8.18	6.99	5.6
Cash From Operations, 3 Yr. CAGR %	-13.25	0.47	7.88	-0.64	9.76
Capital Expenditures, 3 Yr. CAGR %	3.67	1.9	4.57	4.52	6.47
Levered Free Cash Flow, 3 Yr. CAGR %	24.39	-5.21	46.64	-1.89	2.84
Unlevered Free Cash Flow, 3 Yr. CAGR %	38.43	-10.19	76.35	33.74	-3.69
Dividend Per Share, 3 Yr. CAGR %	3.5	2.72	2.2	1.92	2.31
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-0.5	2.52	5.42	3.51	3.94
Gross Profit, 5 Yr. CAGR %	5.45	5.3	4.16	3.49	3.84
EBITDA, 5 Yr. CAGR %	4.27	5.06	4.96	6.08	4.91
EBITA, 5 Yr. CAGR %	1.13	2.39	3.09	5.29	4.03
EBIT, 5 Yr. CAGR %	0.31	1.7	2.67	5.42	4.82
Earnings From Cont. Operations, 5 Yr. CAGR %	-0.84	-0.85	0.96	12.73	4.8
Net Income, 5 Yr. CAGR %	-1.59	1.57	1.71	12.76	6.27
Diluted EPS Before Extra, 5 Yr. CAGR %	-4.13	-1.35	-1.16	10.28	5.13
Normalized Net Income, 5 Yr. CAGR %	-5.03	2.01	1.91	5.34	6.83
Net Property, Plant and Equip., 5 Yr. CAGR %	8.03	7.01	4.71	3.73	3.31
Inventory, 5 Yr. CAGR %	0.34	5.21	8.05	5.55	6.62
Accounts Receivable, 5 Yr. CAGR %	11.53	12.47	12.45	13.42	12.8
Total Assets, 5 Yr. CAGR %	6.62	5.52	7.5	4.23	3.97
Common Equity, 5 Yr. CAGR %	7.62	6.98	6.06	4.81	4.03
Tangible Book Value, 5 Yr. CAGR %	6.06	5.9	6.42	7.24	6.12
Cash From Operations, 5 Yr. CAGR %	-7.68	-4.6	3.17	-4.36	2.89
Capital Expenditures, 5 Yr. CAGR %	3.26	-5.01	3.68	3.61	5.21
Levered Free Cash Flow, 5 Yr. CAGR %	11.04	-9.07	37.01	-2.23	3.89
Unlevered Free Cash Flow, 5 Yr. CAGR %	12.26	-14.83	57.48	13.99	3.24
Dividend Per Share, 5 Yr. CAGR %	3.31	2.95	2.74	2.53	2.32