Income Statement Eaton Corporation plc

Equities

ETN

IE00B8KQN827

Electrical Components & Equipment

Market Closed - Nyse Other stock markets 04:00:02 2026-03-06 pm EST			5-day change	1st Jan Change
347.75 ^USD	-1.98%		-7.49%	+9.18%

Mar. 02	Eaton Announces Chief Financial Officer Changes	CI
Mar. 02	Eaton Corporation plc Announces Executive Changes	CI

443353960bcb7ba.DqMEwakZLaQsAF83mnonttqCtW7vETOEz4clK9F0w24.YJtpsYRtHPN1LTMO3ytD8InuhDGuaUe9m-wcTLANgC9s0jeL8Utm_no5Bg

Published financial data: EATON CORPORATION PLC

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	19.63B	20.75B	23.2B	24.88B	27.45B
Total Revenues	19.63B	20.75B	23.2B	24.88B	27.45B
Cost of Goods Sold, Total	13.29B	13.86B	14.76B	15.38B	17.08B
Gross Profit	6.34B	6.89B	8.43B	9.5B	10.37B
Selling General & Admin Expenses, Total	3.2B	3.19B	3.75B	4.04B	4.27B
R&D Expenses	616M	665M	754M	794M	797M
Other Operating Expenses, Total	3.82B	3.86B	4.5B	4.83B	5.06B
Operating Income	2.52B	3.03B	3.93B	4.67B	5.3B
Interest Expense, Total	-144M	-88M	-208M	-131M	-256M
Net Interest Expenses	-144M	-88M	-208M	-131M	-256M
Currency Exchange Gains (Loss)	-	-56M	57M	1M	15M
Other Non Operating Income (Expenses)	-97M	32M	45M	-51M	-86M
EBT, Excl. Unusual Items	2.28B	2.92B	3.83B	4.49B	4.98B
Restructuring Charges	-	-29M	-	-	-
Merger & Related Restructuring Charges	-	-	-	-	-92M
Gain (Loss) On Sale Of Investments	-	-	-	12M	8M
Gain (Loss) On Sale Of Assets	617M	24M	-	56M	38M
Legal Settlements	-	-	-	-	-
Other Unusual Items	-	-	-	6M	-
EBT, Incl. Unusual Items	2.9B	2.91B	3.83B	4.57B	4.93B
Income Tax Expense	750M	445M	604M	768M	841M
Earnings From Continuing Operations	2.15B	2.47B	3.22B	3.8B	4.09B
Net Income to Company	2.15B	2.47B	3.22B	3.8B	4.09B
Minority Interest	-2M	-4M	-5M	-4M	-3M
Net Income - (IS)	2.14B	2.46B	3.22B	3.79B	4.09B
Net Income to Common Incl Extra Items	2.14B	2.46B	3.22B	3.79B	4.09B
Net Income to Common Excl. Extra Items	2.14B	2.46B	3.22B	3.79B	4.09B
Per Share Items
Net EPS - Basic	5.38	6.18	8.06	9.54	10.48
Basic EPS - Continuing Operations	5.38	6.18	8.06	9.54	10.48
Basic Weighted Average Shares Outstanding	399M	399M	399M	398M	390M
Net EPS - Diluted	5.34	6.14	8.02	9.5	10.45
Diluted EPS - Continuing Operations	5.34	6.14	8.02	9.5	10.45
Diluted Weighted Average Shares Outstanding	402M	401M	401M	399M	391M
Normalized Basic EPS	3.57	4.56	5.98	7.05	7.97
Normalized Diluted EPS	3.54	4.54	5.95	7.02	7.94
Dividend Per Share	3.04	3.24	3.44	3.76	4.16
Payout Ratio	56.86	52.76	42.85	39.54	39.78
American Depositary Receipts Ratio (ADR)	0.5	0.5	0.5	0.5	0.5
Supplemental Items
EBITDA	3.44B	3.98B	4.86B	5.59B	6.31B
EBITA	2.96B	3.53B	4.38B	5.1B	5.79B
EBIT	2.52B	3.03B	3.93B	4.67B	5.3B
EBITDAR	3.64B	4.2B	5.1B	5.87B	6.61B
Effective Tax Rate - (Ratio)	25.9	15.29	15.78	16.82	17.06
Current Domestic Taxes	50M	3M	42M	128M	85M
Current Foreign Taxes	730M	570M	744M	794M	711M
Total Current Taxes	780M	573M	786M	922M	796M
Deferred Domestic Taxes	-2M	13M	1M	-16M	-3M
Deferred Foreign Taxes	-28M	-141M	-183M	-138M	48M
Total Deferred Taxes	-30M	-128M	-182M	-154M	45M
Normalized Net Income	1.42B	1.82B	2.39B	2.8B	3.11B
Interest Capitalized	-	-	-	-	-
Interest on Long-Term Debt	2M	1M	1M	1M	1M
Non-Cash Pension Expense	-44M	-32M	-40M	-37M	-15M
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	616M	665M	754M	794M	797M
Net Rental Expense, Total	193M	222M	245M	274M	299M
Imputed Operating Lease Interest Expense	25.09M	17.03M	42.51M	28.82M	59.25M
Imputed Operating Lease Depreciation	168M	205M	202M	245M	240M
Stock-Based Comp., Other (Total)	101M	97M	97M	108M	126M
Total Stock-Based Compensation	101M	97M	97M	108M	126M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	297M	294M	488M	555M	622M
Short Term Investments	271M	261M	2.12B	1.52B	181M
Trading Asset Securities, Total	22M	-	-	-	-
Total Cash And Short Term Investments	590M	555M	2.61B	2.08B	803M
Accounts Receivable, Total	3.48B	4.31B	4.76B	4.95B	6.15B
Total Receivables	3.48B	4.31B	4.76B	4.95B	6.15B
Inventory	2.97B	3.43B	3.74B	4.23B	4.72B
Prepaid Expenses	414M	383M	532M	516M	685M
Other Current Assets, Total	54M	69M	31M	29M	-
Total Current Assets	7.51B	8.75B	11.68B	11.8B	12.36B
Gross Property Plant And Equipment	8.26B	8.58B	9.39B	9.87B	10.8B
Accumulated Depreciation	-4.75B	-4.87B	-5.21B	-5.33B	-5.71B
Net Property Plant And Equipment	3.51B	3.72B	4.18B	4.54B	5.08B
Long-term Investments	844M	788M	860M	872M	903M
Goodwill	14.75B	14.8B	14.98B	14.71B	15.77B
Other Intangibles, Total	5.86B	5.48B	5.09B	4.66B	5.05B
Deferred Tax Assets Long-Term	392M	330M	458M	609M	707M
Other Long-Term Assets, Total	1.17B	1.15B	1.19B	1.19B	1.38B
Total Assets	34.03B	35.01B	38.43B	38.38B	41.25B
Liabilities
Accounts Payable, Total	2.8B	3.07B	3.36B	3.68B	4.17B
Accrued Expenses, Total	567M	933M	1.14B	1.1B	1.07B
Short-term Borrowings	13M	324M	8M	-	1M
Current Portion of Long-Term Debt	1.72B	-	1B	665M	1.13B
Current Portion of Leases	135M	137M	148M	172M	159M
Unearned Revenue Current, Total	395M	489M	610M	611M	899M
Other Current Liabilities	1.58B	1.4B	1.47B	1.63B	1.95B
Total Current Liabilities	7.21B	6.36B	7.75B	7.86B	9.37B
Long-Term Debt	6.89B	8.3B	8.22B	8.46B	8.74B
Long-Term Leases	360M	477M	555M	688M	655M
Unearned Revenue Non Current	27M	19M	16M	16M	91M
Pension & Other Post Retirement Benefits	1.14B	826M	948M	905M	863M
Deferred Tax Liability Non Current	559M	530M	402M	275M	265M
Other Non Current Liabilities	1.4B	1.42B	1.47B	1.65B	1.8B
Total Liabilities	17.58B	17.94B	19.36B	19.85B	21.78B
Common Stock, Total	4M	4M	4M	4M	4M
Additional Paid In Capital	12.45B	12.51B	12.63B	12.73B	12.84B
Retained Earnings	7.59B	8.47B	10.3B	10.1B	10.7B
Comprehensive Income and Other	-3.63B	-3.95B	-3.91B	-4.34B	-4.12B
Total Common Equity	16.41B	17.04B	19.04B	18.49B	19.42B
Minority Interest	38M	38M	33M	43M	44M
Total Equity	16.45B	17.08B	19.07B	18.53B	19.47B
Total Liabilities And Equity	34.03B	35.01B	38.43B	38.38B	41.25B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	399M	398M	400M	392M	388M
ECS Total Common Shares Outstanding	399M	398M	399M	393M	388M
Book Value / Share	41.16	42.83	47.66	47.06	50.08
Tangible Book Value	-4.19B	-3.24B	-1.03B	-883M	-1.4B
Tangible Book Value Per Share	-10.51	-8.15	-2.58	-2.25	-3.6
Total Debt	9.12B	9.24B	9.94B	9.98B	10.68B
Net Debt	8.52B	8.69B	7.33B	7.9B	9.88B
Debt Equivalent of Unfunded Proj. Benefit Obligation	678M	499M	609M	570M	497M
Debt Equivalent Oper. Leases	1.54B	1.78B	1.96B	2.19B	2.39B
Minority Interest, Total (Incl. Fin. Div)	38M	38M	33M	43M	44M
Equity Method Investments, Total	777M	788M	860M	872M	903M
Account Code - Inventory Valuation	5	5	5	5	5
LIFO Reserve, Total	-	-	-	-	-
Inventories - Raw Materials, Total	1.1B	1.28B	1.52B	1.61B	1.73B
Inventories - Work In Process, Total	620M	781M	870M	1.04B	1.03B
Inventories - Finished Goods, Total	1.25B	1.37B	1.35B	1.58B	1.96B
Land - (BS)	2.22B	2.12B	2.23B	2.23B	2.35B
Machinery, Total	5.54B	5.84B	6.44B	6.76B	7.62B
Full Time Employees	85.95K	92K	94K	94.44K	97.3K
Accumulated Allowance for Doubtful Accounts (Supple)	42M	31M	38M	55M	57M
Order Backlog	7.7B	11.4B	13B	15.9B	19.8B

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	2.14B	2.46B	3.22B	3.79B	4.09B
Depreciation & Amortization - CF	478M	455M	476M	496M	520M
Amortization of Goodwill and Intangible Assets - (CF)	444M	499M	450M	425M	486M
Depreciation & Amortization, Total	922M	954M	926M	921M	1.01B
(Gain) Loss From Sale Of Asset	-197M	-24M	-	-	-
Tax Benefit from Stock Options	-	-	-	-	-
Other Operating Activities, Total	-397M	-171M	-371M	-169M	97M
Change In Accounts Receivable	-271M	-743M	-341M	-215M	-420M
Change In Inventories	-629M	-490M	-282M	-566M	-256M
Change In Accounts Payable	832M	334M	256M	399M	332M
Change in Unearned Revenues	-	-	-	-	202M
Change In Income Taxes	-317M	170M	61M	142M	-116M
Change in Other Net Operating Assets	76M	41M	157M	21M	-460M
Cash from Operations	2.16B	2.53B	3.62B	4.33B	4.47B
Capital Expenditure	-575M	-598M	-757M	-808M	-919M
Sale of Property, Plant, and Equipment	-	163M	76M	85M	80M
Cash Acquisitions	-4.5B	-610M	-	-50M	-1.49B
Divestitures	3.13B	31M	-2M	-	-
Investment in Marketable and Equity Securities, Total	255M	-61M	-1.93B	538M	1.32B
Other Investing Activities, Total	-73M	-125M	37M	-36M	-95M
Cash from Investing	-1.76B	-1.2B	-2.58B	-271M	-1.1B
Short Term Debt Issued, Total	20M	317M	-	-	1M
Long-Term Debt Issued, Total	1.8B	2B	818M	1.08B	1.06B
Total Debt Issued	1.82B	2.31B	818M	1.08B	1.06B
Short Term Debt Repaid, Total	-	-	-311M	-8M	-
Long-Term Debt Repaid, Total	-1.01B	-2.01B	-19M	-1.02B	-717M
Total Debt Repaid	-1.01B	-2.01B	-330M	-1.02B	-717M
Issuance of Common Stock	63M	28M	78M	69M	39M
Repurchase of Common Stock	-169M	-346M	-49M	-2.56B	-1.91B
Common Dividends Paid	-1.22B	-1.3B	-1.38B	-1.5B	-1.63B
Common & Preferred Stock Dividends Paid	-1.22B	-1.3B	-1.38B	-1.5B	-1.63B
Other Financing Activities, Total	-15M	-23M	-9M	-4M	-14M
Cash from Financing	-535M	-1.34B	-871M	-3.94B	-3.17B
Foreign Exchange Rate Adjustments	-5M	4M	16M	-52M	-131M
Miscellaneous Cash Flow Adjustments	-	-	-	-1M	-
Net Change in Cash	-141M	-3M	194M	67M	67M
Supplemental Items
Cash Interest Paid	209M	252M	320M	330M	352M
Cash Income Tax Paid (Refund)	753M	393M	727M	752M	909M
Levered Free Cash Flow	3.71B	1.58B	2.41B	2.84B	2.6B
Unlevered Free Cash Flow	3.8B	1.63B	2.54B	2.92B	2.76B
Change In Net Working Capital	-1.78B	715M	187M	222M	770M
Net Debt Issued / Repaid	805M	300M	488M	61M	342M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	4.78	5.48	6.69	7.6	8.33
Return on Total Capital	6.41	7.3	8.89	10.15	11.3
Return On Equity %	13.66	14.71	17.83	20.2	21.53
Return on Common Equity	13.68	14.72	17.84	20.22	21.56
Margin Analysis
Gross Profit Margin %	32.28	33.19	36.36	38.2	37.77
SG&A Margin	16.3	15.39	16.15	16.22	15.55
EBITDA Margin %	17.54	19.19	20.95	22.49	22.99
EBITA Margin %	15.1	17	18.9	20.49	21.09
EBIT Margin %	12.84	14.59	16.96	18.78	19.32
Income From Continuing Operations Margin %	10.93	11.88	13.89	15.27	14.9
Net Income Margin %	10.92	11.86	13.87	15.25	14.89
Net Avail. For Common Margin %	10.92	11.86	13.87	15.25	14.89
Normalized Net Income Margin	7.25	8.76	10.29	11.27	11.32
Levered Free Cash Flow Margin	18.92	7.59	10.38	11.41	9.47
Unlevered Free Cash Flow Margin	19.38	7.86	10.94	11.74	10.05
Asset Turnover
Asset Turnover	0.6	0.6	0.63	0.65	0.69
Fixed Assets Turnover	5.69	5.75	5.88	5.71	5.71
Receivables Turnover (Average Receivables)	6.06	5.33	5.11	5.12	4.95
Inventory Turnover (Average Inventory)	5.24	4.33	4.12	3.86	3.82
Short Term Liquidity
Current Ratio	1.04	1.38	1.51	1.5	1.32
Quick Ratio	0.56	0.76	0.95	0.89	0.74
Operating Cash Flow to Current Liabilities	0.3	0.4	0.47	0.55	0.48
Days Sales Outstanding (Average Receivables)	60.23	68.53	71.38	71.45	73.77
Days Outstanding Inventory (Average Inventory)	69.72	84.23	88.63	94.81	95.61
Average Days Payable Outstanding	61.69	74.77	77.95	81.25	81.48
Cash Conversion Cycle (Average Days)	68.26	78	82.07	85.01	87.9
Long Term Solvency
Total Debt/Equity	55.41	54.12	52.13	53.88	54.88
Total Debt / Total Capital	35.65	35.11	34.27	35.02	35.43
LT Debt/Equity	44.05	51.42	46.04	49.37	48.26
Long-Term Debt / Total Capital	28.35	33.36	30.27	32.08	31.16
Total Liabilities / Total Assets	51.65	51.23	50.38	51.72	52.8
EBIT / Interest Expense	17.5	34.41	18.91	35.67	20.72
EBITDA / Interest Expense	25.24	47.77	24.54	44.79	25.82
(EBITDA - Capex) / Interest Expense	21.25	40.98	20.9	38.63	22.23
Total Debt / EBITDA	2.51	2.2	1.95	1.7	1.62
Net Debt / EBITDA	2.35	2.07	1.44	1.35	1.5
Total Debt / (EBITDA - Capex)	2.98	2.56	2.29	1.97	1.88
Net Debt / (EBITDA - Capex)	2.79	2.41	1.69	1.56	1.74
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	9.91	5.73	11.78	7.25	10.33
Gross Profit, 1 Yr. Growth %	16.24	8.71	22.46	12.67	9.1
EBITDA, 1 Yr. Growth %	32.54	15.69	22.02	15.13	12.8
EBITA, 1 Yr. Growth %	38.5	18.99	24.27	16.31	13.57
EBIT, 1 Yr. Growth %	41.1	20.16	29.89	18.82	13.5
Earnings From Cont. Operations, 1 Yr. Growth %	51.66	14.91	30.7	17.84	7.69
Net Income, 1 Yr. Growth %	52.06	14.83	30.71	17.9	7.72
Normalized Net Income, 1 Yr. Growth %	50.02	27.85	31.26	19.74	10.7
Diluted EPS Before Extra, 1 Yr. Growth %	53.01	14.98	30.62	18.45	10
Accounts Receivable, 1 Yr. Growth %	16.37	23.68	10.56	3.88	24.19
Inventory, 1 Yr. Growth %	40.78	15.53	9.01	13.05	11.69
Net Property, Plant and Equip., 1 Yr. Growth %	3.36	6.02	12.4	8.54	12.11
Total Assets, 1 Yr. Growth %	6.92	2.9	9.76	-0.13	7.48
Tangible Book Value, 1 Yr. Growth %	95.2	-22.66	-68.18	-14.44	58.32
Common Equity, 1 Yr. Growth %	9.93	3.81	11.73	-2.88	5.07
Cash From Operations, 1 Yr. Growth %	-26.53	17.11	43.07	19.4	3.35
Capital Expenditures, 1 Yr. Growth %	47.81	4	26.59	6.74	13.74
Levered Free Cash Flow, 1 Yr. Growth %	110.47	-57.57	52.78	18.26	-8.47
Unlevered Free Cash Flow, 1 Yr. Growth %	99.92	-57.13	55.6	15.08	-5.54
Dividend Per Share, 1 Yr. Growth %	4.11	6.58	6.17	9.3	10.64
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-4.21	7.8	8.71	9.49	8.78
Gross Profit, 2 Yr. CAGR %	-5.22	12.41	15.38	17.47	10.87
EBITDA, 2 Yr. CAGR %	-4.08	23.83	19.04	18.53	13.96
EBITA, 2 Yr. CAGR %	-4.12	28.38	21.87	20.23	14.94
EBIT, 2 Yr. CAGR %	-6.08	30.21	25.25	24.23	16.13
Earnings From Cont. Operations, 2 Yr. CAGR %	-1.53	32.01	22.55	24.1	12.65
Net Income, 2 Yr. CAGR %	-1.53	32.14	22.51	24.14	12.7
Normalized Net Income, 2 Yr. CAGR %	-7.4	38.49	29.54	25.82	15.21
Diluted EPS Before Extra, 2 Yr. CAGR %	0.85	32.64	22.55	24.39	14.15
Accounts Receivable, 2 Yr. CAGR %	-0.77	19.97	16.94	7.17	13.58
Inventory, 2 Yr. CAGR %	2.88	27.53	12.22	11.01	12.37
Net Property, Plant and Equip., 2 Yr. CAGR %	-5.57	4.68	9.16	10.46	10.31
Total Assets, 2 Yr. CAGR %	1.85	4.89	6.28	4.7	3.6
Tangible Book Value, 2 Yr. CAGR %	44.36	22.87	-50.39	-47.82	16.39
Common Equity, 2 Yr. CAGR %	1.02	6.83	7.69	4.17	1.02
Cash From Operations, 2 Yr. CAGR %	-20.83	-7.24	29.44	30.7	11.09
Capital Expenditures, 2 Yr. CAGR %	-1.03	23.99	14.74	16.24	10.18
Levered Free Cash Flow, 2 Yr. CAGR %	82.03	-5.5	-19.39	34.21	3.13
Unlevered Free Cash Flow, 2 Yr. CAGR %	71.66	-7.42	-18.23	33.81	4.26
Dividend Per Share, 2 Yr. CAGR %	3.46	5.34	6.38	7.73	9.97
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-3.15	-1	9.11	8.22	9.77
Gross Profit, 3 Yr. CAGR %	-3.72	-0.79	15.67	14.47	14.61
EBITDA, 3 Yr. CAGR %	-3.87	2.1	23.22	17.72	16.58
EBITA, 3 Yr. CAGR %	-4.04	3.04	26.99	19.99	17.97
EBIT, 3 Yr. CAGR %	-5.35	1.96	30.1	23.07	20.54
Earnings From Cont. Operations, 3 Yr. CAGR %	0	3.67	31.57	20.96	18.37
Net Income, 3 Yr. CAGR %	-0.02	3.65	31.66	20.96	18.41
Normalized Net Income, 3 Yr. CAGR %	-5.51	3.12	36.04	25.38	20.62
Diluted EPS Before Extra, 3 Yr. CAGR %	2.84	5.36	31.96	21.17	19.39
Accounts Receivable, 3 Yr. CAGR %	-4.11	6.79	16.75	12.41	12.57
Inventory, 3 Yr. CAGR %	2.16	6.94	21.03	12.5	11.24
Net Property, Plant and Equip., 3 Yr. CAGR %	0.37	-1.86	7.19	8.96	11
Total Assets, 3 Yr. CAGR %	3.05	2.2	6.49	4.1	5.62
Tangible Book Value, 3 Yr. CAGR %	26.59	17.25	-21.68	-40.51	-24.46
Common Equity, 3 Yr. CAGR %	0.63	1.94	8.44	4.05	4.47
Cash From Operations, 3 Yr. CAGR %	-6.64	-9.8	7.17	26	20.86
Capital Expenditures, 3 Yr. CAGR %	0.59	0.62	24.85	12.01	15.4
Levered Free Cash Flow, 3 Yr. CAGR %	20.31	12.03	10.91	-8.5	18.14
Unlevered Free Cash Flow, 3 Yr. CAGR %	18.36	8.1	10.08	-8.37	19.15
Dividend Per Share, 3 Yr. CAGR %	4.81	4.49	5.61	7.34	8.69
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-0.12	0.34	1.43	3.07	8.98
Gross Profit, 5 Yr. CAGR %	-0.06	0.71	3.51	6.15	13.73
EBITDA, 5 Yr. CAGR %	1.62	3.1	4.63	8.38	19.43
EBITA, 5 Yr. CAGR %	2.35	4.05	5.5	9.6	22.03
EBIT, 5 Yr. CAGR %	2.32	3.87	5.76	10.34	24.32
Earnings From Cont. Operations, 5 Yr. CAGR %	2.26	-3.75	8.47	11.41	23.65
Net Income, 5 Yr. CAGR %	2.27	-3.78	8.45	11.4	23.72
Normalized Net Income, 5 Yr. CAGR %	1.46	4.87	7.2	11.07	26.8
Diluted EPS Before Extra, 5 Yr. CAGR %	4.92	-1.67	10.31	12.59	24.53
Accounts Receivable, 5 Yr. CAGR %	-0.43	1.2	3.81	6.94	15.47
Inventory, 5 Yr. CAGR %	4.82	5.54	6.07	8.55	17.49
Net Property, Plant and Equip., 5 Yr. CAGR %	0.36	1.2	3.8	2.89	8.43
Total Assets, 5 Yr. CAGR %	2.23	1.42	4.33	3.19	5.33
Tangible Book Value, 5 Yr. CAGR %	2.2	15.47	-12.97	-15.19	-8.23
Common Equity, 5 Yr. CAGR %	1.88	-0.25	3.4	2.83	5.4
Cash From Operations, 5 Yr. CAGR %	-3.39	-1.02	6.4	4.63	8.72
Capital Expenditures, 5 Yr. CAGR %	2.96	2.83	6.03	6.6	18.76
Levered Free Cash Flow, 5 Yr. CAGR %	17.9	0.7	2.45	20.42	8.05
Unlevered Free Cash Flow, 5 Yr. CAGR %	16.46	-0.54	2.04	17.73	7.71
Dividend Per Share, 5 Yr. CAGR %	5.92	6.19	5.44	5.77	7.34