Balance Sheet Lockheed Martin Corporation

Equities

LMT

US5398301094

Aerospace & Defense

Delayed Nyse Other stock markets 04:00:02 2026-02-13 pm EST			5-day change	1st Jan Change
652.58 ^USD	+2.38%		+4.65%	+34.92%

07:05am	US defence: BAE Systems, Leonardo and Renk lying in wait
09:21pm	Canada to Prioritize Domestic Firms in Defense-Spending Plan Amid U.S. Tension	DJ

3aea802e.h_o6JFxZt1MENhpOUpljrdALj41z0DlYRAuEkb6NPxk.85BbcBtp2yZjVCl6Y8xanpZz6NUVuF8Kd37N2sz5byn1uUhUED_FajJwTw

Published financial data: LOCKHEED MARTIN CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	67.04B	65.98B	67.57B	71.04B	75.05B
Total Revenues	67.04B	65.98B	67.57B	71.04B	75.05B
Cost of Goods Sold, Total	57.95B	57.6B	59B	64.03B	67.36B
Gross Profit	9.1B	8.39B	8.57B	7.02B	7.68B
Selling General & Admin Expenses, Total	1.24B	865M	-499M	-137M	778M
Other Operating Expenses	35M	53M	12M	-27M	-84M
Other Operating Expenses, Total	1.28B	918M	-487M	-164M	694M
Operating Income	7.82B	7.47B	9.06B	7.18B	6.99B
Interest Expense, Total	-569M	-623M	-916M	-1.04B	-1.12B
Net Interest Expenses	-569M	-623M	-916M	-1.04B	-1.12B
Income (Loss) On Equity Invest.	97M	114M	40M	56M	28M
Other Non Operating Income (Expenses)	-28M	-66M	72M	84M	32M
EBT, Excl. Unusual Items	7.32B	6.89B	8.25B	6.28B	5.93B
Restructuring Charges	-36M	-100M	-92M	-	-
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Investments	265M	-114M	-64M	22M	55M
Gain (Loss) On Sale Of Assets	-	-	-	-	-
Asset Writedown	-	-	-	-87M	-66M
EBT, Incl. Unusual Items	7.55B	6.68B	8.1B	6.22B	5.92B
Income Tax Expense	1.24B	948M	1.18B	884M	905M
Earnings From Continuing Operations	6.32B	5.73B	6.92B	5.34B	5.02B
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	6.32B	5.73B	6.92B	5.34B	5.02B
Net Income - (IS)	6.32B	5.73B	6.92B	5.34B	5.02B
Net Income to Common Incl Extra Items	6.32B	5.73B	6.92B	5.34B	5.02B
Net Income to Common Excl. Extra Items	6.32B	5.73B	6.92B	5.34B	5.02B
Per Share Items
Net EPS - Basic	22.85	21.74	27.65	22.39	21.56
Basic EPS - Continuing Operations	22.85	21.74	27.65	22.39	21.56
Basic Weighted Average Shares Outstanding	276M	264M	250M	238M	233M
Net EPS - Diluted	22.76	21.66	27.55	22.31	21.49
Diluted EPS - Continuing Operations	22.76	21.66	27.55	22.31	21.49
Diluted Weighted Average Shares Outstanding	277M	265M	251M	239M	234M
Normalized Basic EPS	16.55	16.34	20.61	16.48	15.94
Normalized Diluted EPS	16.49	16.28	20.54	16.42	15.88
Dividend Per Share	10.6	11.4	12.15	12.75	13.35
Payout Ratio	46.56	52.62	44.16	57.33	62.41
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	9.01B	8.62B	10.22B	8.39B	8.28B
EBITA	8.11B	7.72B	9.3B	7.43B	7.24B
EBIT	7.82B	7.47B	9.06B	7.18B	6.99B
EBITDAR	9.28B	8.9B	10.5B	8.65B	8.54B
Total Revenues (As Reported)	67.04B	65.98B	67.57B	71.04B	75.05B
Effective Tax Rate - (Ratio)	16.36	14.19	14.55	14.21	15.28
Current Domestic Taxes	1.32B	1.62B	1.57B	1.35B	411M
Current Foreign Taxes	93M	87M	102M	120M	122M
Total Current Taxes	1.42B	1.7B	1.68B	1.47B	533M
Deferred Domestic Taxes	-194M	-776M	-503M	-604M	374M
Deferred Foreign Taxes	11M	19M	5M	16M	-2M
Total Deferred Taxes	-183M	-757M	-498M	-588M	372M
Normalized Net Income	4.58B	4.31B	5.16B	3.93B	3.71B
Non-Cash Pension Expense	1.29B	971M	-443M	-62M	874M
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	1.5B	1.7B	1.5B	1.6B	2B
Net Rental Expense, Total	275M	275M	273M	260M	258M
Imputed Operating Lease Interest Expense	99.07M	96.81M	117M	111M	107M
Imputed Operating Lease Depreciation	176M	178M	156M	149M	151M
Stock-Based Comp., COGS (Total)	227M	238M	265M	277M	304M
Total Stock-Based Compensation	227M	238M	265M	277M	304M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	3.6B	2.55B	1.44B	2.48B	4.12B
Total Cash And Short Term Investments	3.6B	2.55B	1.44B	2.48B	4.12B
Accounts Receivable, Total	12.54B	14.82B	15.32B	15.31B	16.9B
Total Receivables	12.54B	14.82B	15.32B	15.31B	16.9B
Inventory	2.98B	3.09B	3.13B	3.47B	3.52B
Other Current Assets, Total	688M	533M	632M	584M	815M
Total Current Assets	19.82B	20.99B	20.52B	21.85B	25.36B
Gross Property Plant And Equipment	20.4B	21.24B	22.28B	23.22B	24.08B
Accumulated Depreciation	-11.5B	-12.16B	-12.81B	-13.49B	-14.23B
Net Property Plant And Equipment	8.9B	9.08B	9.47B	9.73B	9.85B
Long-term Investments	689M	685M	701M	654M	653M
Goodwill	10.81B	10.78B	10.8B	11.07B	11.31B
Other Intangibles, Total	3.48B	3.38B	3.61B	3.92B	4.3B
Deferred Tax Assets Long-Term	2.29B	3.74B	2.95B	3.56B	2.98B
Other Long-Term Assets, Total	4.89B	4.23B	4.4B	4.85B	5.38B
Total Assets	50.87B	52.88B	52.46B	55.62B	59.84B
Liabilities
Accounts Payable, Total	780M	2.12B	2.31B	2.22B	3.63B
Accrued Expenses, Total	3.11B	3.08B	3.13B	3.12B	3.18B
Short-term Borrowings	-	-	-	-	-
Current Portion of Long-Term Debt	6M	-	168M	643M	1.17B
Current Portion of Leases	325M	327M	315M	315M	246M
Unearned Revenue Current, Total	8.11B	8.49B	9.19B	9.8B	11.44B
Other Current Liabilities	1.67B	1.88B	1.82B	3.32B	3.67B
Total Current Liabilities	14B	15.89B	16.94B	19.42B	23.34B
Long-Term Debt	11.67B	15.43B	17.29B	19.63B	20.53B
Long-Term Leases	1.1B	890M	862M	833M	825M
Pension & Other Post Retirement Benefits	8.32B	5.47B	6.16B	4.79B	3.92B
Other Non Current Liabilities	4.83B	5.94B	4.37B	4.61B	4.51B
Total Liabilities	39.91B	43.61B	45.62B	49.28B	53.12B
Common Stock, Total	271M	254M	240M	234M	229M
Additional Paid In Capital	94M	92M	-	-	-
Retained Earnings	21.6B	16.94B	15.4B	14.55B	14.03B
Comprehensive Income and Other	-11.01B	-8.02B	-8.8B	-8.45B	-7.54B
Total Common Equity	10.96B	9.27B	6.84B	6.33B	6.72B
Minority Interest	-	-	-	-	-
Total Equity	10.96B	9.27B	6.84B	6.33B	6.72B
Total Liabilities And Equity	50.87B	52.88B	52.46B	55.62B	59.84B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	272M	255M	242M	235M	230M
ECS Total Common Shares Outstanding	271M	254M	242M	235M	229M
Book Value / Share	40.44	36.48	28.24	26.95	29.35
Tangible Book Value	-3.34B	-4.89B	-7.58B	-8.65B	-8.9B
Tangible Book Value Per Share	-12.31	-19.26	-31.31	-36.8	-38.85
Total Debt	13.1B	16.65B	18.64B	21.42B	22.77B
Net Debt	9.5B	14.1B	17.19B	18.94B	18.65B
Debt Equivalent of Unfunded Proj. Benefit Obligation	8.26B	5.47B	6.16B	4.78B	3.88B
Debt Equivalent Oper. Leases	2.2B	2.2B	2.18B	2.08B	2.06B
Minority Interest, Total (Incl. Fin. Div)	-	-	-	-	-
Equity Method Investments, Total	689M	685M	701M	654M	653M
Account Code - Inventory Valuation	3	3	3	3	3
Inventories - Raw Materials, Total	624M	599M	606M	661M	659M
Inventories - Work In Process, Total	2.16B	2.3B	2.34B	2.62B	2.67B
Inventories - Finished Goods, Total	194M	192M	188M	196M	198M
Inventories - Others	-	-	-	-	-
Land - (BS)	144M	147M	144M	143M	147M
Buildings, Total	8B	8.56B	9.05B	9.62B	10.21B
Machinery, Total	9.05B	9.4B	9.91B	10.4B	10.94B
Full Time Employees	114K	116K	122K	121K	123K
Order Backlog	135B	150B	161B	176B	194B

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	6.32B	5.73B	6.92B	5.34B	5.02B
Depreciation & Amortization - CF	904M	903M	920M	966M	1.04B
Amortization of Goodwill and Intangible Assets - (CF)	285M	248M	247M	247M	254M
Depreciation & Amortization, Total	1.19B	1.15B	1.17B	1.21B	1.29B
Amortization of Deferred Charges, Total - (CF)	175M	253M	263M	346M	393M
(Gain) Loss From Sale Of Asset	-	-	-	-	-
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	-
Asset Writedown & Restructuring Costs	36M	100M	92M	87M	66M
Stock-Based Compensation (CF)	227M	238M	265M	277M	304M
Net Cash From Discontinued Operations	-	-	-	-	-
Other Operating Activities, Total	1.49B	1.32B	-971M	-124M	1.3B
Change In Accounts Receivable	-1.02B	-2.28B	-492M	-328M	-1.83B
Change In Inventories	564M	-107M	-44M	-478M	-286M
Change In Accounts Payable	-98M	1.27B	151M	-93M	1.34B
Change in Unearned Revenues	562M	381M	702M	605M	1.22B
Change In Income Taxes	45M	148M	-133M	131M	-255M
Change in Other Net Operating Assets	-267M	-412M	-	-	-
Cash from Operations	9.22B	7.8B	7.92B	6.97B	8.56B
Capital Expenditure	-1.52B	-1.67B	-1.69B	-1.68B	-1.65B
Cash Acquisitions	-	-	-	-	-
Other Investing Activities, Total	361M	-119M	-3M	-107M	-328M
Cash from Investing	-1.16B	-1.79B	-1.69B	-1.79B	-1.98B
Short Term Debt Issued, Total	-	-	-	-	-
Long-Term Debt Issued, Total	-	6.21B	1.98B	2.97B	1.98B
Total Debt Issued	-	6.21B	1.98B	2.97B	1.98B
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	-500M	-2.25B	-115M	-168M	-642M
Total Debt Repaid	-500M	-2.25B	-115M	-168M	-642M
Issuance of Common Stock	-	-	-	-	-
Repurchase of Common Stock	-4.09B	-7.9B	-6B	-3.7B	-3B
Common Dividends Paid	-2.94B	-3.02B	-3.06B	-3.06B	-3.13B
Common & Preferred Stock Dividends Paid	-2.94B	-3.02B	-3.06B	-3.06B	-3.13B
Other Financing Activities, Total	-89M	-115M	-135M	-182M	-154M
Cash from Financing	-7.62B	-7.07B	-7.33B	-4.14B	-4.94B
Net Change in Cash	444M	-1.06B	-1.1B	1.04B	1.64B
Supplemental Items
Cash Interest Paid	543M	573M	832M	950M	1B
Cash Income Tax Paid (Refund)	1.4B	1.6B	1.8B	1.3B	788M
Levered Free Cash Flow	4.84B	3.58B	5.14B	5.4B	5.28B
Unlevered Free Cash Flow	5.2B	3.97B	5.72B	6.05B	5.98B
Change In Net Working Capital	-240M	670M	-50M	-1.41B	-1.27B
Net Debt Issued / Repaid	-500M	3.96B	1.86B	2.8B	1.34B

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	9.62	9	10.75	8.31	7.57
Return on Total Capital	23.13	19.23	22.52	17.25	15.58
Return On Equity %	74.31	56.68	85.96	81.04	76.87
Return on Common Equity	74.41	56.68	85.96	81.04	76.87
Margin Analysis
Gross Profit Margin %	13.57	12.71	12.68	9.88	10.24
SG&A Margin	1.85	1.31	-0.74	-0.19	1.04
EBITDA Margin %	13.44	13.06	15.13	11.82	11.04
EBITA Margin %	12.09	11.7	13.77	10.46	9.65
EBIT Margin %	11.67	11.32	13.41	10.11	9.32
Income From Continuing Operations Margin %	9.42	8.69	10.24	7.51	6.68
Net Income Margin %	9.42	8.69	10.24	7.51	6.68
Net Avail. For Common Margin %	9.42	8.69	10.24	7.51	6.68
Normalized Net Income Margin	6.82	6.53	7.63	5.53	4.94
Levered Free Cash Flow Margin	7.22	5.43	7.61	7.6	7.04
Unlevered Free Cash Flow Margin	7.75	6.02	8.46	8.51	7.97
Asset Turnover
Asset Turnover	1.32	1.27	1.28	1.31	1.3
Fixed Assets Turnover	8.32	7.92	7.75	7.85	8.08
Receivables Turnover (Average Receivables)	5.57	4.82	4.48	4.64	4.66
Inventory Turnover (Average Inventory)	17.76	18.98	18.97	19.38	19.25
Short Term Liquidity
Current Ratio	1.42	1.32	1.21	1.13	1.09
Quick Ratio	1.15	1.09	0.99	0.92	0.9
Operating Cash Flow to Current Liabilities	0.66	0.49	0.47	0.36	0.37
Days Sales Outstanding (Average Receivables)	65.51	75.69	81.4	78.88	78.33
Days Outstanding Inventory (Average Inventory)	20.55	19.23	19.24	18.88	18.96
Average Days Payable Outstanding	5.28	9.16	13.69	12.89	15.84
Cash Conversion Cycle (Average Days)	80.78	85.75	86.95	84.87	81.44
Long Term Solvency
Total Debt/Equity	119.55	179.65	272.66	338.2	338.8
Total Debt / Total Capital	54.45	64.24	73.17	77.18	77.21
LT Debt/Equity	116.53	176.12	265.59	323.07	317.77
Long-Term Debt / Total Capital	53.08	62.98	71.27	73.73	72.42
Total Liabilities / Total Assets	78.46	82.48	86.97	88.61	88.77
EBIT / Interest Expense	13.75	11.99	9.89	6.93	6.25
EBITDA / Interest Expense	16.32	14.28	11.46	8.35	7.64
(EBITDA - Capex) / Interest Expense	13.64	11.6	9.61	6.73	6.17
Total Debt / EBITDA	1.41	1.87	1.78	2.47	2.67
Net Debt / EBITDA	1.02	1.59	1.64	2.19	2.18
Total Debt / (EBITDA - Capex)	1.69	2.3	2.12	3.07	3.3
Net Debt / (EBITDA - Capex)	1.22	1.95	1.95	2.72	2.71
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	2.52	-1.58	2.41	5.14	5.64
Gross Profit, 1 Yr. Growth %	4.79	-7.8	2.19	-18.13	9.52
EBITDA, 1 Yr. Growth %	-9.91	-4.33	18.62	-17.91	-1.3
EBITA, 1 Yr. Growth %	-11.39	-4.8	20.58	-20.17	-2.46
EBIT, 1 Yr. Growth %	-11.9	-4.5	21.27	-20.72	-2.65
Earnings From Cont. Operations, 1 Yr. Growth %	-8.32	-9.23	20.73	-22.89	-5.98
Net Income, 1 Yr. Growth %	-7.58	-9.23	20.73	-22.89	-5.98
Normalized Net Income, 1 Yr. Growth %	-12.74	-5.83	19.73	-23.86	-5.6
Diluted EPS Before Extra, 1 Yr. Growth %	-7.1	-4.83	27.19	-19.02	-3.68
Accounts Receivable, 1 Yr. Growth %	8.84	18.19	3.32	-0.05	10.41
Inventory, 1 Yr. Growth %	-15.91	3.59	1.42	10.92	1.44
Net Property, Plant and Equip., 1 Yr. Growth %	23.35	19.46	18.75	16.2	12.89
Total Assets, 1 Yr. Growth %	0.32	3.95	-0.8	6.03	7.59
Tangible Book Value, 1 Yr. Growth %	-60.69	46.6	54.86	14.16	3.27
Common Equity, 1 Yr. Growth %	82.19	-15.45	-26.24	-7.34	6.13
Cash From Operations, 1 Yr. Growth %	12.68	-15.39	1.51	-11.97	22.73
Capital Expenditures, 1 Yr. Growth %	-13.82	9.72	1.26	-0.35	-2.14
Levered Free Cash Flow, 1 Yr. Growth %	-3.13	-30.77	35.7	-1.1	-7.54
Unlevered Free Cash Flow, 1 Yr. Growth %	-3.17	-28.18	36.76	0.25	-5.97
Dividend Per Share, 1 Yr. Growth %	8.16	7.55	6.58	4.94	4.71
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	5.87	0.45	0.39	3.76	5.39
Gross Profit, 2 Yr. CAGR %	4.27	-1.71	-2.93	-8.53	-5.31
EBITDA, 2 Yr. CAGR %	1.32	-7.16	6.53	-1.32	-9.99
EBITA, 2 Yr. CAGR %	0.77	-8.15	7.14	-1.89	-11.76
EBIT, 2 Yr. CAGR %	0.8	-8.27	7.62	-1.95	-12.15
Earnings From Cont. Operations, 2 Yr. CAGR %	0.68	-8.78	4.68	-3.52	-14.85
Net Income, 2 Yr. CAGR %	0.68	-8.41	4.68	-3.52	-14.85
Normalized Net Income, 2 Yr. CAGR %	1.15	-9.35	6.18	-4.52	-15.22
Diluted EPS Before Extra, 2 Yr. CAGR %	1.83	-5.97	10.02	1.49	-11.68
Accounts Receivable, 2 Yr. CAGR %	4.75	13.42	10.5	1.62	5.05
Inventory, 2 Yr. CAGR %	-9.24	-6.67	2.5	6.07	6.07
Net Property, Plant and Equip., 2 Yr. CAGR %	16.18	12.17	11.65	10.43	8.49
Total Assets, 2 Yr. CAGR %	3.46	2.12	1.54	2.56	6.81
Tangible Book Value, 2 Yr. CAGR %	-45.42	-24.09	50.68	32.97	8.37
Common Equity, 2 Yr. CAGR %	87.21	24.12	-21.03	-17.33	-0.84
Cash From Operations, 2 Yr. CAGR %	12.31	-2.36	-7.32	-5.47	3.94
Capital Expenditures, 2 Yr. CAGR %	1.27	-2.76	5.41	0.45	-1.25
Levered Free Cash Flow, 2 Yr. CAGR %	11.83	-15.36	-0.29	19.34	-1.63
Unlevered Free Cash Flow, 2 Yr. CAGR %	10.2	-13.99	1.68	20.27	-0.41
Dividend Per Share, 2 Yr. CAGR %	8.53	7.85	7.06	5.76	4.82
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	7.64	3.33	1.1	1.95	4.38
Gross Profit, 3 Yr. CAGR %	7.27	0.08	-0.42	-8.29	-2.87
EBITDA, 3 Yr. CAGR %	5.38	-0.6	0.74	-2.33	-1.31
EBITA, 3 Yr. CAGR %	5.31	-1.12	0.57	-2.87	-2.08
EBIT, 3 Yr. CAGR %	5.59	-1	0.68	-2.81	-2.18
Earnings From Cont. Operations, 3 Yr. CAGR %	7.76	-2.74	0.15	-5.46	-4.34
Net Income, 3 Yr. CAGR %	7.76	-2.74	0.42	-5.46	-4.34
Normalized Net Income, 3 Yr. CAGR %	6.6	-1.24	-0.54	-4.96	-4.88
Diluted EPS Before Extra, 3 Yr. CAGR %	8.97	-0.44	3.99	-0.66	-0.26
Accounts Receivable, 3 Yr. CAGR %	1.72	9.05	9.95	6.87	4.47
Inventory, 3 Yr. CAGR %	-0.18	-5.15	-4.04	5.23	4.5
Net Property, Plant and Equip., 3 Yr. CAGR %	13.26	11.25	9.5	8.58	7.3
Total Assets, 3 Yr. CAGR %	4.27	3.62	1.13	3.02	4.21
Tangible Book Value, 3 Yr. CAGR %	-36.95	-24.13	-3.72	37.36	22.06
Common Equity, 3 Yr. CAGR %	98.84	43.63	4.35	-16.71	-10.15
Cash From Operations, 3 Yr. CAGR %	43.23	2.19	-1.08	-8.9	3.13
Capital Expenditures, 3 Yr. CAGR %	6	4.01	-1.44	3.45	-0.42
Levered Free Cash Flow, 3 Yr. CAGR %	8.04	-2.57	0.96	1.43	11.7
Unlevered Free Cash Flow, 3 Yr. CAGR %	6.88	-2.47	2.12	3.02	12.69
Dividend Per Share, 3 Yr. CAGR %	8.93	8.2	7.43	6.35	5.4
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	7.23	5.72	4.68	3.5	2.79
Gross Profit, 5 Yr. CAGR %	10.66	5.65	3.07	-3.46	-2.41
EBITDA, 5 Yr. CAGR %	8.62	5.28	5.84	-0.89	-3.69
EBITA, 5 Yr. CAGR %	9.24	5.5	6.04	-1.43	-4.56
EBIT, 5 Yr. CAGR %	9.68	5.96	6.39	-1.38	-4.66
Earnings From Cont. Operations, 5 Yr. CAGR %	11.52	24.84	6.52	-3.05	-6.14
Net Income, 5 Yr. CAGR %	4.07	23.9	6.52	-3.05	-5.99
Normalized Net Income, 5 Yr. CAGR %	9.24	6.16	6.43	-2.56	-6.7
Diluted EPS Before Extra, 5 Yr. CAGR %	13.51	27.22	9.39	0.33	-2.59
Accounts Receivable, 5 Yr. CAGR %	8.87	7.64	5.15	6.01	7.96
Inventory, 5 Yr. CAGR %	-8.59	1.42	0.89	-0.81	-0.12
Net Property, Plant and Equip., 5 Yr. CAGR %	9.9	9.46	9.11	8.09	6.43
Total Assets, 5 Yr. CAGR %	1.25	2.55	3.17	3.19	3.37
Tangible Book Value, 5 Yr. CAGR %	-24.69	-20.98	-10.67	-5.04	0.94
Common Equity, 5 Yr. CAGR %	48.63	61.25	37.43	15.16	2.24
Cash From Operations, 5 Yr. CAGR %	12.19	3.8	20.34	-0.95	0.9
Capital Expenditures, 5 Yr. CAGR %	7.44	7.25	5.76	2.57	-1.36
Levered Free Cash Flow, 5 Yr. CAGR %	12.31	18.81	6.02	6.87	1.11
Unlevered Free Cash Flow, 5 Yr. CAGR %	10.71	15.64	6.07	7.15	2.19
Dividend Per Share, 5 Yr. CAGR %	9.38	8.85	8.18	7.21	6.38