Income Statement Sealed Air Corporation

Equities

SEE

US81211K1007

Non-Paper Containers & Packaging

Market Closed - Nyse Other stock markets 04:00:02 2026-02-13 pm EST			5-day change	1st Jan Change
41.93 ^USD	-0.05%		+0.26%	+1.21%

Dec. 22	Raymond James Downgrades Sealed Air to Market Perform From Strong Buy	MT
Dec. 22	Raymond James Downgrades Sealed Air to Market Perform From Strong Buy	MT

ebef57.xUgUvyqYoHuTdET-48tfm5y3WGCzoIjW4ybdhqfldEM.9ixuzAesmEOjQBzH1YgG1ujEClXa8tiumW6e_OWjBzGLBizycM3lHNwVfA

Published financial data: SEALED AIR CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	4.9B	5.53B	5.64B	5.49B	5.39B
Total Revenues	4.9B	5.53B	5.64B	5.49B	5.39B
Cost of Goods Sold, Total	3.29B	3.85B	3.87B	3.85B	3.77B
Gross Profit	1.61B	1.68B	1.77B	1.64B	1.63B
Selling General & Admin Expenses, Total	772M	768M	781M	756M	759M
Stock-Based Compensation (IS)	-	-	-	-	-
Amortization of Goodwill and Intangible Assets - (IS)	37.5M	38.8M	36.1M	62.7M	62.6M
Other Operating Expenses, Total	809M	807M	818M	818M	821M
Operating Income	800M	874M	955M	823M	804M
Interest Expense, Total	-185M	-175M	-170M	-278M	-288M
Interest And Investment Income	10.2M	6.9M	7.2M	14.5M	40.4M
Net Interest Expenses	-174M	-168M	-162M	-263M	-248M
Currency Exchange Gains (Loss)	1.7M	-700K	-7.2M	-15.3M	1.4M
Other Non Operating Income (Expenses)	-500K	-2M	-200K	-1.6M	-
EBT, Excl. Unusual Items	627M	704M	786M	543M	558M
Restructuring Charges	-11M	-14.5M	-12.1M	-15.6M	-57.8M
Merger & Related Restructuring Charges	-300K	-	-	-12M	-
Gain (Loss) On Sale Of Investments	15.1M	-1.4M	-30.6M	-	-8.5M
Gain (Loss) On Sale Of Assets	-	45.7M	6.3M	-49.3M	-16.2M
Legal Settlements	-	5M	-	-	-
Other Unusual Items	-4.7M	-22.2M	-20M	-36.3M	-16.7M
EBT, Incl. Unusual Items	626M	716M	729M	430M	458M
Income Tax Expense	142M	225M	238M	90.4M	189M
Earnings From Continuing Operations	484M	491M	491M	339M	270M
Earnings Of Discontinued Operations	18.8M	15.6M	300K	2.3M	-4.8M
Net Income to Company	503M	507M	492M	342M	265M
Net Income - (IS)	503M	507M	492M	342M	265M
Preferred Dividend and Other Adjustments	200K	-	-	-	-
Net Income to Common Incl Extra Items	503M	507M	492M	342M	265M
Net Income to Common Excl. Extra Items	484M	491M	491M	339M	270M
Per Share Items
Net EPS - Basic	3.24	3.36	3.37	2.37	1.82
Basic EPS - Continuing Operations	3.12	3.26	3.37	2.35	1.85
Basic Weighted Average Shares Outstanding	155M	151M	146M	144M	146M
Net EPS - Diluted	3.22	3.32	3.33	2.36	1.81
Diluted EPS - Continuing Operations	3.1	3.22	3.33	2.34	1.84
Diluted Weighted Average Shares Outstanding	156M	152M	147M	145M	146M
Normalized Basic EPS	2.53	2.91	3.37	2.35	2.4
Normalized Diluted EPS	2.51	2.89	3.33	2.34	2.39
Dividend Per Share	0.64	0.76	0.8	0.8	0.8
Payout Ratio	19.96	22.81	24.1	34.51	44.58
Supplemental Items
EBITDA	974M	1.06B	1.14B	1.06B	1.04B
EBITA	838M	913M	992M	886M	866M
EBIT	800M	874M	955M	823M	804M
EBITDAR	1.02B	1.1B	1.18B	1.1B	1.09B
Effective Tax Rate - (Ratio)	22.69	31.42	32.63	21.04	41.21
Current Domestic Taxes	-8.6M	80.3M	180M	36.8M	103M
Current Foreign Taxes	69.9M	107M	88.7M	81.8M	102M
Total Current Taxes	61.3M	187M	268M	119M	205M
Deferred Domestic Taxes	71.2M	16.5M	-21.1M	-33.9M	-49.6M
Deferred Foreign Taxes	9.6M	21.6M	-9.3M	5.7M	33.2M
Total Deferred Taxes	80.8M	38.1M	-30.4M	-28.2M	-16.4M
Normalized Net Income	392M	440M	491M	339M	348M
Interest Capitalized	5.6M	6.8M	8.9M	13.1M	12.6M
Interest on Long-Term Debt	176M	169M	164M	263M	261M
Non-Cash Pension Expense	-3.8M	-6.3M	-6.7M	4.8M	2.1M
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	95.9M	99.8M	102M	96.9M	93.4M
Net Rental Expense, Total	40.6M	42.3M	42.9M	47.6M	47M
Imputed Operating Lease Interest Expense	15.95M	16.14M	16.27M	25.92M	24.32M
Imputed Operating Lease Depreciation	24.65M	26.16M	26.63M	21.68M	22.68M
Stock-Based Comp., SG&A Exp. (Total)	2.2M	2.8M	1.7M	-600K	-
Stock-Based Comp., Other (Total)	40.1M	43M	50.6M	34.8M	33M
Total Stock-Based Compensation	42.3M	45.8M	52.3M	34.2M	33M

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	549M	561M	456M	346M	372M
Total Cash And Short Term Investments	549M	561M	456M	346M	372M
Accounts Receivable, Total	541M	622M	593M	443M	443M
Other Receivables	141M	112M	144M	139M	125M
Total Receivables	682M	734M	737M	582M	568M
Inventory	597M	726M	866M	774M	722M
Prepaid Expenses	49.1M	45.2M	49.1M	183M	184M
Restricted Cash	-	-	-	-	-
Other Current Assets, Total	5.3M	3.7M	7.9M	77.9M	45.3M
Total Current Assets	1.88B	2.07B	2.12B	1.96B	1.89B
Gross Property Plant And Equipment	3.85B	3.91B	4B	4.3B	4.34B
Accumulated Depreciation	-2.55B	-2.58B	-2.63B	-2.78B	-2.82B
Net Property Plant And Equipment	1.3B	1.33B	1.37B	1.52B	1.52B
Long-term Investments	25.4M	45.8M	13.3M	13.8M	13.9M
Goodwill	2.22B	2.19B	2.17B	2.89B	2.88B
Other Intangibles, Total	171M	153M	138M	439M	382M
Deferred Tax Assets Long-Term	187M	138M	142M	131M	112M
Other Long-Term Assets, Total	295M	307M	261M	237M	228M
Total Assets	6.08B	6.23B	6.21B	7.2B	7.02B
Liabilities
Accounts Payable, Total	754M	960M	866M	765M	771M
Accrued Expenses, Total	527M	505M	717M	487M	534M
Short-term Borrowings	7.2M	1.3M	6.6M	141M	140M
Current Portion of Long-Term Debt	11.8M	477M	426M	29M	58M
Current Portion of Leases	34.8M	31.4M	31.6M	35.9M	36.3M
Current Income Taxes Payable	19.9M	22.7M	19.9M	28.7M	53.3M
Other Current Liabilities	12.2M	10.2M	14.7M	23.1M	42.6M
Total Current Liabilities	1.37B	2.01B	2.08B	1.51B	1.64B
Long-Term Debt	3.71B	3.2B	3.22B	4.5B	4.19B
Long-Term Leases	77.1M	63.7M	65.7M	79.5M	87.7M
Pension & Other Post Retirement Benefits	239M	175M	131M	142M	117M
Deferred Tax Liability Non Current	31M	46.7M	33.4M	35.8M	26.1M
Other Non Current Liabilities	489M	487M	337M	383M	345M
Total Liabilities	5.91B	5.98B	5.87B	6.65B	6.4B
Common Stock, Total	23.2M	23.2M	23.3M	15.4M	15.5M
Additional Paid In Capital	2.09B	2.12B	2.16B	1.43B	1.45B
Retained Earnings	2.4B	2.79B	3.16B	496M	643M
Treasury Stock	-3.38B	-3.75B	-4.02B	-436M	-404M
Comprehensive Income and Other	-964M	-934M	-979M	-956M	-1.08B
Total Common Equity	172M	249M	344M	550M	624M
Total Equity	172M	249M	344M	550M	624M
Total Liabilities And Equity	6.08B	6.23B	6.21B	7.2B	7.02B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	155M	148M	144M	144M	146M
ECS Total Common Shares Outstanding	155M	148M	145M	144M	146M
Book Value / Share	1.11	1.68	2.38	3.8	4.29
Tangible Book Value	-2.22B	-2.09B	-1.97B	-2.78B	-2.64B
Tangible Book Value Per Share	-14.34	-14.13	-13.61	-19.26	-18.09
Total Debt	3.84B	3.77B	3.75B	4.79B	4.51B
Net Debt	3.29B	3.21B	3.3B	4.44B	4.14B
Debt Equivalent of Unfunded Proj. Benefit Obligation	148M	70.9M	50.9M	78M	55.6M
Debt Equivalent Oper. Leases	325M	338M	343M	381M	376M
Account Code - Inventory Valuation	3	3	3	3	3
Inventories - Raw Materials, Total	114M	168M	230M	165M	157M
Inventories - Work In Process, Total	140M	158M	187M	178M	155M
Inventories - Finished Goods, Total	343M	400M	449M	430M	410M
Land - (BS)	50.8M	47M	44.1M	47.5M	44.7M
Buildings, Total	786M	790M	783M	836M	852M
Machinery, Total	2.54B	2.55B	2.61B	2.81B	2.83B
Full Time Employees	16.5K	16.5K	16.3K	17K	16.4K
Accumulated Allowance for Doubtful Accounts (Supple)	11.7M	11.1M	11.5M	14.9M	12.6M

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	503M	507M	492M	342M	265M
Depreciation & Amortization - CF	137M	148M	148M	171M	178M
Amortization of Goodwill and Intangible Assets - (CF)	37.5M	38.8M	36.1M	62.7M	62.6M
Depreciation & Amortization, Total	174M	186M	185M	233M	241M
(Gain) Loss From Sale Of Asset	-200K	-43.7M	-400K	54.8M	-
(Gain) Loss on Sale of Investments - (CF)	-	8M	30.6M	-	8.5M
Asset Writedown & Restructuring Costs	-	-	-	-	-
(Income) Loss On Equity Investments - (CF)	-15.1M	-6.6M	-	-	-
Stock-Based Compensation (CF)	41.7M	43.5M	50.5M	33M	31.6M
Tax Benefit from Stock Options	-	-	-	-	-
Provision and Write-off of Bad Debts	3.7M	2.1M	6.2M	3.1M	1.3M
Net Cash From Discontinued Operations	-18.8M	-15.6M	-300K	-2.3M	4.8M
Other Operating Activities, Total	121M	97.2M	34.6M	54.3M	62.7M
Change In Accounts Receivable	27.4M	-111M	2.6M	73.4M	-34.1M
Change In Inventories	-25.2M	-166M	-178M	136M	-4.3M
Change In Accounts Payable	800K	206M	-72.1M	-123M	28.1M
Change In Income Taxes	-31.3M	45.7M	-13.6M	-195M	99.6M
Change in Other Net Operating Assets	-44.5M	-43.6M	77.5M	-92.9M	24.2M
Cash from Operations	737M	710M	613M	516M	728M
Capital Expenditure	-181M	-213M	-237M	-244M	-220M
Sale of Property, Plant, and Equipment	-	-	-	-	-
Cash Acquisitions	1.2M	-100K	-9.6M	-1.16B	4.2M
Divestitures	12.4M	89.4M	9.4M	10.2M	1M
Investment in Marketable and Equity Securities, Total	5.7M	-18M	-10.6M	2.8M	-1.1M
Other Investing Activities, Total	2M	16.1M	5.1M	13.7M	-16.4M
Cash from Investing	-160M	-126M	-243M	-1.38B	-232M
Short Term Debt Issued, Total	-	-	5.5M	132M	5.2M
Long-Term Debt Issued, Total	-	602M	423M	1.83B	416M
Total Debt Issued	-	602M	429M	1.96B	421M
Short Term Debt Repaid, Total	-99M	-5.9M	-	-	-
Long-Term Debt Repaid, Total	-17.2M	-621M	-435M	-967M	-719M
Total Debt Repaid	-116M	-627M	-435M	-967M	-719M
Repurchase of Common Stock	-44.6M	-418M	-307M	-102M	-9.9M
Common Dividends Paid	-100M	-116M	-118M	-118M	-118M
Common & Preferred Stock Dividends Paid	-100M	-116M	-118M	-118M	-118M
Other Financing Activities, Total	-500K	-17M	-15.2M	-22.3M	-7.6M
Cash from Financing	-262M	-576M	-447M	756M	-433M
Foreign Exchange Rate Adjustments	-29.2M	4.1M	-28.5M	-3.7M	-37M
Net Change in Cash	286M	12.3M	-105M	-110M	25.7M
Supplemental Items
Cash Interest Paid	188M	175M	174M	265M	284M
Cash Income Tax Paid (Refund)	102M	113M	192M	358M	110M
Levered Free Cash Flow	395M	464M	458M	93.91M	571M
Unlevered Free Cash Flow	510M	574M	564M	267M	751M
Change In Net Working Capital	25.2M	-8.2M	32.5M	270M	-194M
Net Debt Issued / Repaid	-116M	-25.3M	-6.2M	998M	-297M

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	8.44	8.87	9.6	7.67	7.06
Return on Total Capital	12.96	13.6	14.71	10.9	9.6
Return On Equity %	-4.09K	233.24	165.76	75.94	45.91
Return on Common Equity	-4.08K	233.24	165.76	75.94	45.91
Margin Analysis
Gross Profit Margin %	32.82	30.38	31.42	29.9	30.14
SG&A Margin	15.73	13.88	13.85	13.77	14.07
EBITDA Margin %	19.87	19.16	20.21	19.24	19.37
EBITA Margin %	17.09	16.5	17.57	16.13	16.07
EBIT Margin %	16.32	15.8	16.93	14.99	14.91
Income From Continuing Operations Margin %	9.87	8.88	8.71	6.18	5
Net Income Margin %	10.26	9.16	8.71	6.22	4.91
Net Avail. For Common Margin %	9.87	8.88	8.71	6.18	5
Normalized Net Income Margin	7.99	7.95	8.7	6.18	6.46
Levered Free Cash Flow Margin	8.06	8.39	8.12	1.71	10.58
Unlevered Free Cash Flow Margin	10.41	10.37	10	4.87	13.92
Asset Turnover
Asset Turnover	0.83	0.9	0.91	0.82	0.76
Fixed Assets Turnover	3.81	4.21	4.19	3.79	3.55
Receivables Turnover (Average Receivables)	8.94	9.51	9.29	10.6	12.17
Inventory Turnover (Average Inventory)	5.65	5.83	4.86	4.69	5.04
Short Term Liquidity
Current Ratio	1.38	1.03	1.02	1.3	1.16
Quick Ratio	0.9	0.65	0.57	0.62	0.57
Operating Cash Flow to Current Liabilities	0.54	0.35	0.29	0.34	0.45
Days Sales Outstanding (Average Receivables)	40.96	38.38	39.28	34.44	30.08
Days Outstanding Inventory (Average Inventory)	64.84	62.64	75.09	77.82	72.69
Average Days Payable Outstanding	82.27	78.56	83.09	79.22	75.63
Cash Conversion Cycle (Average Days)	23.53	22.46	31.29	33.04	27.13
Long Term Solvency
Total Debt/Equity	2.23K	1.52K	1.09K	871.01	721.92
Total Debt / Total Capital	95.7	93.82	91.6	89.7	87.83
LT Debt/Equity	2.19K	1.31K	955.39	833.59	684.32
Long-Term Debt / Total Capital	94.36	81.15	80.26	85.85	83.26
Total Liabilities / Total Assets	97.16	96.01	94.46	92.37	91.11
EBIT / Interest Expense	4.34	5	5.64	2.97	2.79
EBITDA / Interest Expense	5.5	6.31	6.98	3.98	3.79
(EBITDA - Capex) / Interest Expense	4.52	5.09	5.58	3.1	3.03
Total Debt / EBITDA	3.78	3.42	3.17	4.34	4.13
Net Debt / EBITDA	3.24	2.91	2.79	4.02	3.79
Total Debt / (EBITDA - Capex)	4.6	4.24	3.97	5.57	5.17
Net Debt / (EBITDA - Capex)	3.94	3.61	3.49	5.17	4.75
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	2.34	12.86	1.95	-2.71	-1.75
Gross Profit, 1 Yr. Growth %	2.84	4.45	5.47	-7.42	-0.99
EBITDA, 1 Yr. Growth %	7.15	8.94	7.5	-7.92	-1.09
EBITA, 1 Yr. Growth %	8.44	9.09	8.61	-11.32	-2.16
EBIT, 1 Yr. Growth %	7.61	9.36	9.3	-14.51	-2.31
Earnings From Cont. Operations, 1 Yr. Growth %	64.83	1.47	0.02	-30.94	-20.57
Net Income, 1 Yr. Growth %	91.22	0.78	-3	-30.51	-22.51
Normalized Net Income, 1 Yr. Growth %	13.94	12.38	11.67	-31.51	2.71
Diluted EPS Before Extra, 1 Yr. Growth %	64.02	3.87	3.42	-29.73	-21.37
Accounts Receivable, 1 Yr. Growth %	-2.79	14.58	-4.6	-25.28	0.07
Inventory, 1 Yr. Growth %	4.63	21.62	19.37	-10.62	-6.73
Net Property, Plant and Equip., 1 Yr. Growth %	2.33	1.93	3.23	11.29	-0.52
Total Assets, 1 Yr. Growth %	5.53	2.39	-0.23	15.86	-2.48
Tangible Book Value, 1 Yr. Growth %	-14.42	-5.75	-5.95	41.3	-5.26
Common Equity, 1 Yr. Growth %	-187.92	44.17	38.36	59.69	13.65
Cash From Operations, 1 Yr. Growth %	44.2	-3.7	-13.58	-15.83	41.03
Capital Expenditures, 1 Yr. Growth %	-4.53	17.67	11.36	2.91	-9.83
Levered Free Cash Flow, 1 Yr. Growth %	-5.88	17.76	-1.32	-79.7	507.56
Unlevered Free Cash Flow, 1 Yr. Growth %	-5.87	12.53	-1.64	-52.98	180.75
Dividend Per Share, 1 Yr. Growth %	0	18.75	5.26	0	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	1.79	7.47	7.27	-0.41	-2.23
Gross Profit, 2 Yr. CAGR %	3.51	3.64	4.96	-1.18	-4.26
EBITDA, 2 Yr. CAGR %	7.76	12.58	8.21	-0.2	-4.56
EBITA, 2 Yr. CAGR %	7.59	13.01	8.85	-1.51	-6.85
EBIT, 2 Yr. CAGR %	6.32	12.89	9.33	-2.98	-8.61
Earnings From Cont. Operations, 2 Yr. CAGR %	79.47	29.32	0.74	-16.89	-25.94
Net Income, 2 Yr. CAGR %	61.38	38.82	-1.13	-17.9	-26.62
Normalized Net Income, 2 Yr. CAGR %	10.89	19.51	12.02	-12.16	-16.13
Diluted EPS Before Extra, 2 Yr. CAGR %	81.87	30.53	3.64	-14.75	-25.67
Accounts Receivable, 2 Yr. CAGR %	6.9	5.68	4.55	-15.57	-13.53
Inventory, 2 Yr. CAGR %	4.65	12.8	20.49	3.29	-8.7
Net Property, Plant and Equip., 2 Yr. CAGR %	12.07	2.13	2.58	7.19	5.22
Total Assets, 2 Yr. CAGR %	9.76	3.95	1.07	7.51	6.3
Tangible Book Value, 2 Yr. CAGR %	-3.76	-10.19	-5.85	15.28	15.7
Common Equity, 2 Yr. CAGR %	-29.66	12.59	41.24	48.64	34.72
Cash From Operations, 2 Yr. CAGR %	31.22	17.84	-8.78	-14.72	8.95
Capital Expenditures, 2 Yr. CAGR %	3.64	5.99	14.47	7.05	-3.67
Levered Free Cash Flow, 2 Yr. CAGR %	39.19	16.89	7.8	-55.03	11.05
Unlevered Free Cash Flow, 2 Yr. CAGR %	25.41	11.38	5.21	-31.73	14.89
Dividend Per Share, 2 Yr. CAGR %	0	8.97	11.8	2.6	0
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	3.2	5.35	5.6	3.83	-0.86
Gross Profit, 3 Yr. CAGR %	4.45	3.82	4.25	0.66	-1.12
EBITDA, 3 Yr. CAGR %	7.93	8.11	10.86	2.76	-0.5
EBITA, 3 Yr. CAGR %	7.83	8.05	11.52	1.9	-1.73
EBIT, 3 Yr. CAGR %	6.9	7.28	11.68	0.97	-2.76
Earnings From Cont. Operations, 3 Yr. CAGR %	97.54	48.4	18.71	-11.17	-18.13
Net Income, 3 Yr. CAGR %	-14.86	37.94	23.18	-12.1	-19.47
Normalized Net Income, 3 Yr. CAGR %	10.85	11.32	16.84	-4.64	-7.46
Diluted EPS Before Extra, 3 Yr. CAGR %	115.79	50.89	20.78	-8.95	-17.02
Accounts Receivable, 3 Yr. CAGR %	-0.69	9.5	2.13	-6.53	-10.65
Inventory, 3 Yr. CAGR %	5.59	10.02	14.95	9.07	-0.16
Net Property, Plant and Equip., 3 Yr. CAGR %	9.24	8.58	2.5	5.4	4.55
Total Assets, 3 Yr. CAGR %	4.83	7.24	2.53	5.78	4.07
Tangible Book Value, 3 Yr. CAGR %	5.88	-4.43	-8.8	7.79	7.98
Common Equity, 3 Yr. CAGR %	4.24	-10.65	20.59	47.14	35.92
Cash From Operations, 3 Yr. CAGR %	20.2	18.36	6.26	-11.19	0.85
Capital Expenditures, 3 Yr. CAGR %	-0.49	8.12	7.75	10.48	1.1
Levered Free Cash Flow, 3 Yr. CAGR %	-6.2	31.58	10.48	-38.02	7.1
Unlevered Free Cash Flow, 3 Yr. CAGR %	-5.5	20.91	6.86	-19.36	9.38
Dividend Per Share, 3 Yr. CAGR %	0	5.9	7.72	7.72	1.72
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	2.14	5.61	4.81	3.01	2.39
Gross Profit, 5 Yr. CAGR %	2.03	3.71	4.66	1.79	0.76
EBITDA, 5 Yr. CAGR %	4.91	7.7	8.02	4.71	4.54
EBITA, 5 Yr. CAGR %	4.35	7.22	8.21	4.12	3.92
EBIT, 5 Yr. CAGR %	3.74	6.79	7.84	3.05	3.22
Earnings From Cont. Operations, 5 Yr. CAGR %	24.97	10.94	50.9	17.69	-1.71
Net Income, 5 Yr. CAGR %	8.44	0.83	-9.61	12.08	0.13
Normalized Net Income, 5 Yr. CAGR %	6.22	9.79	11.28	1.26	2.51
Diluted EPS Before Extra, 5 Yr. CAGR %	32.27	16.82	60.93	20.08	-0.53
Accounts Receivable, 5 Yr. CAGR %	-6.53	6.18	1.43	-1.32	-4.45
Inventory, 5 Yr. CAGR %	-2.02	9.7	11.32	7.28	4.84
Net Property, Plant and Equip., 5 Yr. CAGR %	6.59	8.32	6.52	8.02	3.58
Total Assets, 5 Yr. CAGR %	-3.85	-3.43	3.31	7.35	4.02
Tangible Book Value, 5 Yr. CAGR %	-6.85	9.77	1.02	3.02	0.31
Common Equity, 5 Yr. CAGR %	-20.02	-16.42	17.71	9.53	26.06
Cash From Operations, 5 Yr. CAGR %	-5.58	-4.79	7.64	3.82	7.33
Capital Expenditures, 5 Yr. CAGR %	-0.32	-5.02	5.24	7.69	3.03
Levered Free Cash Flow, 5 Yr. CAGR %	-9.48	5.49	-0.86	-14.36	10.92
Unlevered Free Cash Flow, 5 Yr. CAGR %	-8.17	3.62	-1.38	-3.8	10.17
Dividend Per Share, 5 Yr. CAGR %	4.24	4.5	4.56	4.56	4.56