Income Statement Roper Technologies, Inc.

Equities

ROP

US7766961061

Software

Market Closed - Nasdaq Other stock markets 04:00:00 2026-02-13 pm EST			5-day change	1st Jan Change
321.41 ^USD	+0.50%		-11.32%	-27.79%

Feb. 09	Computer Modelling Group Ltd Appoints Christopher Wright to Its Board of Directors, Effective 10 February 2026	CI
Feb. 06	Roper Technologies Insider Bought Shares Worth $501,844, According to a Recent SEC Filing	MT

a0f88c68bf7f5bf0cb00973855.Wc2cvdVvpeO4XtfJdoKcHH2QyAy9PTZM-uXfbwREMX8.dI799uUw0oXbKIGoRbrfcjzzp3v3alV5r6zuIDIufzEJ9ezumDzph81zhg

Published financial data: ROPER TECHNOLOGIES, INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	5.53B	5.78B	5.37B	6.18B	7.04B
Total Revenues	5.53B	5.78B	5.37B	6.18B	7.04B
Cost of Goods Sold, Total	1.98B	1.86B	1.62B	1.87B	2.16B
Gross Profit	3.54B	3.92B	3.75B	4.31B	4.88B
Selling General & Admin Expenses, Total	1.67B	1.81B	1.7B	1.92B	2.13B
R&D Expenses	446M	528M	530M	646M	748M
Other Operating Expenses, Total	2.11B	2.34B	2.23B	2.56B	2.88B
Operating Income	1.43B	1.58B	1.52B	1.75B	2B
Interest Expense, Total	-219M	-234M	-192M	-165M	-259M
Net Interest Expenses	-219M	-234M	-192M	-165M	-259M
Currency Exchange Gains (Loss)	-4.3M	-1.4M	-	-	-5M
Other Non Operating Income (Expenses)	1.4M	-800K	-1M	-2.8M	-
EBT, Excl. Unusual Items	1.21B	1.34B	1.33B	1.58B	1.73B
Restructuring Charges	-	-94.4M	-	-	-
Merger & Related Restructuring Charges	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	27.1M	-	165M	235M
Gain (Loss) On Sale Of Assets	-	-	-	-	-
Asset Writedown	-	-5.1M	-	-	-
Legal Settlements	-	-	-49.1M	-	-
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	1.21B	1.27B	1.28B	1.74B	1.97B
Income Tax Expense	260M	288M	296M	375M	418M
Earnings From Continuing Operations	950M	983M	986M	1.37B	1.55B
Earnings Of Discontinued Operations	-	170M	3.56B	15.8M	-
Net Income to Company	950M	1.15B	4.54B	1.38B	1.55B
Net Income - (IS)	950M	1.15B	4.54B	1.38B	1.55B
Net Income to Common Incl Extra Items	950M	1.15B	4.54B	1.38B	1.55B
Net Income to Common Excl. Extra Items	950M	983M	986M	1.37B	1.55B
Per Share Items
Net EPS - Basic	9.08	10.95	42.92	12.98	14.47
Basic EPS - Continuing Operations	9.08	9.33	9.31	12.84	14.47
Basic Weighted Average Shares Outstanding	105M	105M	106M	107M	107M
Net EPS - Diluted	8.98	10.83	42.55	12.89	14.35
Diluted EPS - Continuing Operations	8.98	9.23	9.23	12.74	14.35
Diluted Weighted Average Shares Outstanding	106M	106M	107M	107M	108M
Normalized Basic EPS	7.23	7.97	7.86	9.25	10.11
Normalized Diluted EPS	7.15	7.88	7.79	9.18	10.03
Dividend Per Share	2.1	2.31	2.54	2.8	3.08
Payout Ratio	22.54	20.51	5.77	20.97	20.78
American Depositary Receipts Ratio (ADR)	0.1	0.1	0.1	0.1	0.1
Supplemental Items
EBITDA	1.95B	2.21B	2.17B	2.5B	2.81B
EBITA	1.9B	2.16B	2.14B	2.46B	2.77B
EBIT	1.43B	1.58B	1.52B	1.75B	2B
EBITDAR	2.02B	2.28B	2.22B	2.55B	2.86B
Effective Tax Rate - (Ratio)	21.47	22.69	23.12	21.5	21.24
Current Domestic Taxes	240M	187M	404M	433M	420M
Current Foreign Taxes	77.4M	94.5M	65.9M	69.9M	78M
Total Current Taxes	317M	282M	470M	503M	498M
Deferred Domestic Taxes	-61.9M	1.4M	-168M	-122M	-58.7M
Deferred Foreign Taxes	4.3M	5.1M	-5.2M	-6.7M	-20.9M
Total Deferred Taxes	-57.6M	6.5M	-173M	-128M	-79.6M
Normalized Net Income	756M	840M	832M	986M	1.08B
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	446M	528M	530M	646M	748M
Net Rental Expense, Total	68.5M	64.6M	48.7M	50.6M	53.9M
Imputed Operating Lease Interest Expense	15.58M	13.47M	10M	9.95M	15.57M
Imputed Operating Lease Depreciation	52.92M	51.13M	38.7M	40.65M	38.33M
Stock-Based Comp., SG&A Exp. (Total)	41.4M	136M	118M	124M	146M
Stock-Based Comp., Other (Total)	80.3M	-	700K	-	-
Total Stock-Based Compensation	122M	136M	118M	124M	146M

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	308M	352M	793M	214M	188M
Total Cash And Short Term Investments	308M	352M	793M	214M	188M
Accounts Receivable, Total	1.1B	935M	816M	936M	1.01B
Other Receivables	21.9M	27.7M	61M	47.7M	25.6M
Total Receivables	1.13B	962M	877M	984M	1.04B
Inventory	198M	176M	111M	119M	121M
Prepaid Expenses	-	-	-	-	155M
Other Current Assets, Total	119M	931M	151M	164M	40.5M
Total Current Assets	1.75B	2.42B	1.93B	1.48B	1.54B
Gross Property Plant And Equipment	776M	660M	533M	578M	617M
Accumulated Depreciation	-371M	-336M	-251M	-269M	-278M
Net Property Plant And Equipment	406M	324M	281M	309M	339M
Long-term Investments	-	-	535M	796M	772M
Goodwill	14.4B	14.09B	15.95B	17.12B	19.31B
Other Intangibles, Total	7.21B	6.59B	8.11B	8.31B	9.18B
Deferred Tax Assets Long-Term	104M	101M	55.9M	32.2M	54.1M
Deferred Charges Long-Term	-	-	31.7M	36.7M	50M
Other Long-Term Assets, Total	161M	185M	83.7M	78.6M	87.1M
Total Assets	24.02B	23.71B	26.98B	28.17B	31.33B
Liabilities
Accounts Payable, Total	178M	151M	123M	143M	148M
Accrued Expenses, Total	550M	575M	469M	526M	647M
Current Portion of Long-Term Debt	502M	799M	699M	500M	1.04B
Current Portion of Leases	65.1M	51.4M	46.4M	43.3M	46.2M
Current Income Taxes Payable	26.9M	132M	16.6M	40.4M	68.4M
Unearned Revenue Current, Total	1.06B	1.19B	1.42B	1.63B	1.79B
Other Current Liabilities	60M	226M	119M	82.5M	91.3M
Total Current Liabilities	2.44B	3.12B	2.89B	2.96B	3.83B
Long-Term Debt	9.06B	7.12B	5.96B	5.83B	6.58B
Long-Term Leases	219M	181M	164M	159M	155M
Unearned Revenue Non Current	43.1M	75.3M	112M	131M	155M
Deferred Tax Liability Non Current	1.56B	1.48B	1.68B	1.51B	1.63B
Other Non Current Liabilities	211M	170M	136M	126M	115M
Total Liabilities	13.54B	12.15B	10.94B	10.72B	12.47B
Common Stock, Total	1.1M	1.1M	1.1M	1.1M	1.1M
Additional Paid In Capital	2.1B	2.31B	2.51B	2.77B	3.01B
Retained Earnings	8.55B	9.46B	13.73B	14.82B	16.03B
Treasury Stock	-18M	-17.6M	-17.2M	-16.8M	-16.5M
Comprehensive Income and Other	-147M	-183M	-187M	-123M	-166M
Total Common Equity	10.48B	11.56B	16.04B	17.44B	18.87B
Total Equity	10.48B	11.56B	16.04B	17.44B	18.87B
Total Liabilities And Equity	24.02B	23.71B	26.98B	28.17B	31.33B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	105M	106M	106M	107M	107M
ECS Total Common Shares Outstanding	105M	106M	106M	107M	107M
Book Value / Share	99.9	109.61	151.16	163.19	175.84
Tangible Book Value	-11.12B	-9.12B	-8.02B	-7.99B	-9.62B
Tangible Book Value Per Share	-106.03	-86.44	-75.62	-74.73	-89.67
Total Debt	9.85B	8.15B	6.87B	6.53B	7.82B
Net Debt	9.54B	7.8B	6.08B	6.32B	7.64B
Debt Equivalent Oper. Leases	548M	517M	390M	405M	431M
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Raw Materials, Total	128M	113M	60.6M	57.6M	65.5M
Inventories - Work In Process, Total	28.2M	30.2M	24.9M	28.7M	32.1M
Inventories - Finished Goods, Total	82.2M	69.3M	31.3M	41.8M	34.4M
Land - (BS)	2.3M	2.2M	1M	1M	1M
Buildings, Total	87.1M	77.5M	43M	57.7M	59.4M
Machinery, Total	341M	282M	221M	254M	292M
Full Time Employees	18.4K	19.3K	15.8K	16.8K	18.2K
Accumulated Allowance for Doubtful Accounts (Supple)	25.3M	19.7M	16.6M	22.2M	21.6M
Order Backlog	2.52B	2.56B	2.91B	3.16B	3.11B

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	950M	1.15B	4.54B	1.38B	1.55B
Depreciation & Amortization - CF	53.4M	49.7M	37.3M	35.4M	37.1M
Amortization of Goodwill and Intangible Assets - (CF)	467M	584M	613M	720M	776M
Depreciation & Amortization, Total	521M	634M	650M	755M	813M
Amortization of Deferred Charges, Total - (CF)	10.9M	13.5M	11.8M	9.9M	9.8M
(Gain) Loss From Sale Of Asset	-	-21.6M	-	-	-
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-165M	-235M
Asset Writedown & Restructuring Costs	-	99.5M	-	-	-
Stock-Based Compensation (CF)	122M	136M	118M	124M	146M
Net Cash From Discontinued Operations	-	146M	128M	-2.3M	-
Other Operating Activities, Total	240M	-245M	-4.73B	-117M	-71.5M
Change In Accounts Receivable	14M	-120M	-8.6M	-57.7M	-4.1M
Change In Inventories	4.6M	-13.9M	-43.1M	-6.6M	-1.9M
Change In Accounts Payable	122M	66.3M	21.3M	18.2M	-13M
Change in Unearned Revenues	56.9M	164M	52.9M	93.9M	111M
Change In Income Taxes	-313M	-	-	-	-
Change in Other Net Operating Assets	-202M	-	-7.6M	-1M	89.8M
Cash from Operations	1.53B	2.01B	735M	2.04B	2.39B
Capital Expenditure	-31.2M	-32.9M	-40.1M	-68M	-66M
Sale of Property, Plant, and Equipment	-	27.1M	-	-	-
Cash Acquisitions	-6.02B	-217M	-4.28B	-2.05B	-3.61B
Divestitures	-4.3M	-	-	-	-
Sale (Purchase) of Intangible assets	-17.7M	-29.7M	-30.2M	-40M	-45M
Investment in Marketable and Equity Securities, Total	-	-	-	-	246M
Other Investing Activities, Total	-2.6M	110M	5.56B	34.4M	9.8M
Cash from Investing	-6.07B	-143M	1.21B	-2.13B	-3.47B
Long-Term Debt Issued, Total	4.92B	-	-	360M	2B
Total Debt Issued	4.92B	-	-	360M	2B
Long-Term Debt Repaid, Total	-600M	-1.65B	-1.27B	-700M	-735M
Total Debt Repaid	-600M	-1.65B	-1.27B	-700M	-735M
Issuance of Common Stock	74.9M	79.4M	82.5M	131M	107M
Common Dividends Paid	-214M	-236M	-262M	-290M	-322M
Common & Preferred Stock Dividends Paid	-214M	-236M	-262M	-290M	-322M
Other Financing Activities, Total	-43.9M	-6.5M	-15.5M	-	19.3M
Cash from Financing	4.14B	-1.81B	-1.47B	-500M	1.07B
Foreign Exchange Rate Adjustments	10.5M	-12.3M	-37.5M	12.2M	-20.3M
Net Change in Cash	-401M	43.2M	441M	-578M	-26.1M
Supplemental Items
Cash Interest Paid	198M	222M	206M	202M	240M
Cash Income Tax Paid (Refund)	515M	321M	1.45B	456M	484M
Levered Free Cash Flow	1.35B	1.32B	2.34B	1.91B	2.18B
Unlevered Free Cash Flow	1.47B	1.45B	2.45B	2.01B	2.33B
Change In Net Working Capital	15.3M	243M	-796M	-146M	-235M
Net Debt Issued / Repaid	4.32B	-1.65B	-1.27B	-340M	1.26B

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	4.25	4.14	3.76	3.96	4.19
Return on Total Capital	5.06	4.94	4.47	4.65	4.93
Return On Equity %	9.51	8.92	7.14	8.17	8.53
Return on Common Equity	9.51	8.92	7.14	8.17	8.53
Margin Analysis
Gross Profit Margin %	64.1	67.8	69.86	69.72	69.3
SG&A Margin	30.14	31.31	31.62	31.01	30.31
EBITDA Margin %	35.32	38.32	40.48	40.47	39.91
EBITA Margin %	34.35	37.46	39.79	39.9	39.39
EBIT Margin %	25.89	27.34	28.38	28.25	28.37
Income From Continuing Operations Margin %	17.18	17.01	18.35	22.15	22.01
Net Income Margin %	17.18	19.95	84.6	22.41	22.01
Net Avail. For Common Margin %	17.18	17.01	18.35	22.15	22.01
Normalized Net Income Margin	13.67	14.53	15.49	15.96	15.38
Levered Free Cash Flow Margin	24.37	22.84	43.53	30.99	30.95
Unlevered Free Cash Flow Margin	26.65	25.14	45.55	32.49	33.11
Asset Turnover
Asset Turnover	0.26	0.24	0.21	0.22	0.24
Fixed Assets Turnover	13.61	16.9	19.46	20.91	21.71
Receivables Turnover (Average Receivables)	5.32	6.59	6.78	7.05	7.22
Inventory Turnover (Average Inventory)	10	10.91	17.94	16.27	18.05
Short Term Liquidity
Current Ratio	0.72	0.78	0.67	0.5	0.4
Quick Ratio	0.59	0.42	0.58	0.4	0.32
Operating Cash Flow to Current Liabilities	0.62	0.64	0.25	0.69	0.62
Days Sales Outstanding (Average Receivables)	68.86	55.38	53.87	51.77	50.66
Days Outstanding Inventory (Average Inventory)	36.62	33.47	20.35	22.43	20.27
Average Days Payable Outstanding	31.34	27.1	24.27	25.81	24.63
Cash Conversion Cycle (Average Days)	74.13	61.75	49.94	48.38	46.31
Long Term Solvency
Total Debt/Equity	94	70.51	42.85	37.44	41.47
Total Debt / Total Capital	48.45	41.35	30	27.24	29.31
LT Debt/Equity	88.59	63.16	38.2	34.33	35.69
Long-Term Debt / Total Capital	45.66	37.04	26.74	24.98	25.23
Total Liabilities / Total Assets	56.38	51.24	40.56	38.07	39.79
EBIT / Interest Expense	6.54	6.75	7.92	10.6	7.7
EBITDA / Interest Expense	9.23	9.73	11.56	15.49	11.05
(EBITDA - Capex) / Interest Expense	9.09	9.59	11.35	15.08	10.79
Total Debt / EBITDA	4.88	3.58	3.09	2.56	2.73
Net Debt / EBITDA	4.72	3.42	2.73	2.48	2.67
Total Debt / (EBITDA - Capex)	4.95	3.63	3.15	2.63	2.8
Net Debt / (EBITDA - Capex)	4.8	3.47	2.78	2.54	2.73
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	2.99	19.03	11.13	15	13.94
Gross Profit, 1 Yr. Growth %	3.38	19.77	10.13	14.77	13.26
EBITDA, 1 Yr. Growth %	1.24	22.99	11.43	14.98	12.37
EBITA, 1 Yr. Growth %	1.05	23.43	12.05	15.33	12.47
EBIT, 1 Yr. Growth %	-5.35	22.73	14.14	14.48	14.42
Earnings From Cont. Operations, 1 Yr. Growth %	-46.28	19.03	22.39	38.84	13.22
Net Income, 1 Yr. Growth %	-46.28	21.36	294.3	-69.54	11.93
Normalized Net Income, 1 Yr. Growth %	-8.41	26.14	21.1	18.89	9.82
Diluted EPS Before Extra, 1 Yr. Growth %	-46.61	18.18	22.09	38.03	12.64
Accounts Receivable, 1 Yr. Growth %	13.29	14.2	6.04	14.74	8.13
Inventory, 1 Yr. Growth %	-0.1	6.66	60.84	6.56	1.85
Net Property, Plant and Equip., 1 Yr. Growth %	-0.3	-10.03	3.91	9.95	9.6
Total Assets, 1 Yr. Growth %	32.67	-1.29	13.78	4.4	11.24
Tangible Book Value, 1 Yr. Growth %	85.64	-14.41	-5.47	-0.43	20.44
Common Equity, 1 Yr. Growth %	10.41	10.34	38.69	8.77	8.16
Cash From Operations, 1 Yr. Growth %	4.33	31.92	-63.49	177.04	17.6
Capital Expenditures, 1 Yr. Growth %	-40.8	16.25	40.7	69.58	-2.94
Levered Free Cash Flow, 1 Yr. Growth %	-12.63	4.87	103.33	-18.13	13.8
Unlevered Free Cash Flow, 1 Yr. Growth %	-10.79	4.94	90.76	-17.96	16.11
Dividend Per Share, 1 Yr. Growth %	10.53	9.88	10.06	10.14	9.82
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	3.18	10.55	15.56	13.05	14.47
Gross Profit, 2 Yr. CAGR %	3.94	11.69	15.19	12.43	14.01
EBITDA, 2 Yr. CAGR %	5.21	12.89	17.52	13.19	13.67
EBITA, 2 Yr. CAGR %	5.25	13.03	18.04	13.68	13.89
EBIT, 2 Yr. CAGR %	1.23	9.05	18.65	14.31	14.45
Earnings From Cont. Operations, 2 Yr. CAGR %	0.28	-22.6	20.94	30.36	25.38
Net Income, 2 Yr. CAGR %	0.28	-19.26	118.76	9.59	-41.61
Normalized Net Income, 2 Yr. CAGR %	-0.21	8.71	24.32	19.8	16.25
Diluted EPS Before Extra, 2 Yr. CAGR %	-0.39	-23.08	20.37	29.81	24.69
Accounts Receivable, 2 Yr. CAGR %	12.67	-2.09	-0.15	10.31	11.39
Inventory, 2 Yr. CAGR %	1.97	-5.83	-17.89	30.91	4.18
Net Property, Plant and Equip., 2 Yr. CAGR %	77.53	-10.78	-11.58	6.89	9.77
Total Assets, 2 Yr. CAGR %	25.52	14.43	5.97	8.99	7.77
Tangible Book Value, 2 Yr. CAGR %	42.85	23.37	-13.22	-2.98	9.51
Common Equity, 2 Yr. CAGR %	16.37	10.38	23.71	22.82	8.46
Cash From Operations, 2 Yr. CAGR %	3.27	17.32	-30.6	0.57	80.49
Capital Expenditures, 2 Yr. CAGR %	-20.29	-12.53	27.42	54.47	28.29
Levered Free Cash Flow, 2 Yr. CAGR %	3.08	-3.81	45.52	29.02	-3.48
Unlevered Free Cash Flow, 2 Yr. CAGR %	3.49	-2.74	41.05	25.1	-2.4
Dividend Per Share, 2 Yr. CAGR %	11.14	10.2	10.03	10.05	10.03
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	6.25	3.63	4.35	15.38	13.35
Gross Profit, 3 Yr. CAGR %	7.34	6.1	6.12	15.05	12.7
EBITDA, 3 Yr. CAGR %	7.87	7.88	7.78	16.67	12.92
EBITA, 3 Yr. CAGR %	8.03	8.08	8.06	17.13	13.28
EBIT, 3 Yr. CAGR %	5.75	4.2	4.7	17.24	14.35
Earnings From Cont. Operations, 3 Yr. CAGR %	-0.76	1.33	-15.61	26.64	24.37
Net Income, 3 Yr. CAGR %	-0.76	6.87	36.99	13.38	10.36
Normalized Net Income, 3 Yr. CAGR %	5.66	3.43	5.4	22.36	16.38
Diluted EPS Before Extra, 3 Yr. CAGR %	-1.48	0.66	-16.05	25.99	23.82
Accounts Receivable, 3 Yr. CAGR %	12.05	2.41	-5.76	4.58	9.58
Inventory, 3 Yr. CAGR %	-1.07	-2.64	-17.55	-10.44	20.41
Net Property, Plant and Equip., 3 Yr. CAGR %	41.72	36.01	-11.56	-4.91	7.79
Total Assets, 3 Yr. CAGR %	18.83	15.86	14.21	5.45	9.73
Tangible Book Value, 3 Yr. CAGR %	26.98	18.72	10.22	-9.15	4.27
Common Equity, 3 Yr. CAGR %	15.15	14.33	19.11	18.51	17.73
Cash From Operations, 3 Yr. CAGR %	7.3	12.05	-20.5	10.09	5.96
Capital Expenditures, 3 Yr. CAGR %	-13.85	-12.49	-2.3	40.15	32.3
Levered Free Cash Flow, 3 Yr. CAGR %	5.88	1.35	17.92	20.13	23.73
Unlevered Free Cash Flow, 3 Yr. CAGR %	5.89	1.84	16.81	17.74	22.03
Dividend Per Share, 3 Yr. CAGR %	12.82	10.72	10.2	10.03	10
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	9.06	8.8	3.12	3.54	8.29
Gross Profit, 5 Yr. CAGR %	10.36	10.93	5.55	5.6	9.21
EBITDA, 5 Yr. CAGR %	9.53	11.17	6.93	7.23	10.09
EBITA, 5 Yr. CAGR %	9.61	11.31	7.26	7.54	10.35
EBIT, 5 Yr. CAGR %	6.72	8.24	4.73	4.56	8.49
Earnings From Cont. Operations, 5 Yr. CAGR %	6.41	8.33	0.28	7.7	-1.13
Net Income, 5 Yr. CAGR %	6.41	11.84	36.14	7.95	-2.61
Normalized Net Income, 5 Yr. CAGR %	5.01	7.18	5.36	5.38	8.8
Diluted EPS Before Extra, 5 Yr. CAGR %	5.56	7.5	-0.34	7.08	-1.66
Accounts Receivable, 5 Yr. CAGR %	12.6	4.51	0.77	1.48	0.75
Inventory, 5 Yr. CAGR %	0.88	-0.65	-11.49	-9.07	-9.46
Net Property, Plant and Equip., 5 Yr. CAGR %	30.91	18.04	14.58	19.18	-3.58
Total Assets, 5 Yr. CAGR %	18.76	10.61	13.51	13.06	11.59
Tangible Book Value, 5 Yr. CAGR %	29.49	6.96	8.11	7.95	9.94
Common Equity, 5 Yr. CAGR %	14.61	14.84	18.5	17.65	14.73
Cash From Operations, 5 Yr. CAGR %	10.43	15.86	-9.86	7.31	10.36
Capital Expenditures, 5 Yr. CAGR %	-2.96	-2.48	-3.85	6.73	8.95
Levered Free Cash Flow, 5 Yr. CAGR %	6.49	5.06	15.56	8.6	8.84
Unlevered Free Cash Flow, 5 Yr. CAGR %	7.37	5.81	14.56	7.86	8.71
Dividend Per Share, 5 Yr. CAGR %	14.87	13.04	11.69	10.48	10.11