Income Statement Crane Company

Equities

CR

US2244081046

Industrial Machinery & Equipment

Market Closed - Nyse Other stock markets 20:00:02 13/03/2026 GMT			5-day change	1st Jan Change
171.22 ^USD	-4.54%		-10.41%	-7.16%

02-02	Crane Insider Bought Shares Worth $499,992, According to a Recent SEC Filing	MT
01-29	Deutsche Bank Raises Price Target on Crane to $238 From $235, Keeps Buy Rating	MT

6edb6f0a4f4d650c071f5a3.FiCsJzGld1cv3J3EOktVVFS9LJxv1u-KwP3x2R5Auvk.YGLbb0KSFh1akM2cQnljHwSMTfs6vIfP84SajUYB5bFfc54WR90lNV6s2A

Published financial data: CRANE COMPANY

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	3.18B	3.37B	2.09B	2.13B	2.3B
Total Revenues	3.18B	3.37B	2.09B	2.13B	2.3B
Cost of Goods Sold, Total	1.94B	2.04B	1.28B	1.26B	1.33B
Gross Profit	1.24B	1.34B	805M	868M	973M
Selling General & Admin Expenses, Total	778M	812M	501M	527M	563M
Other Operating Expenses	-	-	-	-	-
Other Operating Expenses, Total	778M	812M	501M	527M	563M
Operating Income	463M	528M	304M	341M	410M
Interest Expense, Total	-46.9M	-52.2M	-22.7M	-27.2M	-11.3M
Interest And Investment Income	1.4M	3.4M	5.1M	5.5M	11.2M
Net Interest Expenses	-45.5M	-48.8M	-17.6M	-21.7M	-100K
Other Non Operating Income (Expenses)	24.1M	13.5M	19.8M	14.8M	12.6M
EBT, Excl. Unusual Items	442M	493M	307M	334M	422M
Restructuring Charges	16.9M	-10.4M	-3.4M	-	-
Merger & Related Restructuring Charges	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-	-	-
Gain (Loss) On Sale Of Assets	18.5M	72.9M	-	-	-
Insurance Settlements	-	-	-	22.8M	15.3M
Legal Settlements	-	-	-	-	-
Other Unusual Items	-	7.5M	-36.2M	-18.3M	-4.7M
EBT, Incl. Unusual Items	477M	563M	267M	338M	433M
Income Tax Expense	82.9M	162M	63.2M	70.3M	101M
Earnings From Continuing Operations	394M	401M	204M	268M	332M
Earnings Of Discontinued Operations	41.1M	-	52.1M	26.5M	34.9M
Net Income to Company	435M	401M	256M	295M	367M
Minority Interest	-	-	-	-	-
Net Income - (IS)	435M	401M	256M	295M	367M
Net Income to Common Incl Extra Items	435M	401M	256M	295M	367M
Net Income to Common Excl. Extra Items	394M	401M	204M	268M	332M
Per Share Items
Net EPS - Basic	7.46	7.11	4.51	5.15	6.38
Basic EPS - Continuing Operations	6.75	7.11	3.59	4.69	5.77
Basic Weighted Average Shares Outstanding	58.4M	56.4M	56.7M	57.2M	57.5M
Net EPS - Diluted	7.35	7.01	4.45	5.05	6.26
Diluted EPS - Continuing Operations	6.66	7.01	3.54	4.6	5.66
Diluted Weighted Average Shares Outstanding	59.2M	57.2M	57.5M	58.3M	58.6M
Normalized Basic EPS	4.73	5.46	3.38	3.65	4.59
Normalized Diluted EPS	4.66	5.39	3.33	3.58	4.5
Dividend Per Share	1.72	1.88	1.01	0.82	0.92
Payout Ratio	23.11	26.4	248.3	15.91	14.43
Supplemental Items
EBITDA	583M	647M	344M	392M	460M
EBITA	508M	570M	311M	358M	424M
EBIT	463M	528M	304M	341M	410M
EBITDAR	620M	683M	366M	416M	485M
Effective Tax Rate - (Ratio)	17.37	28.76	23.67	20.77	23.36
Current Domestic Taxes	37.9M	89.1M	48.6M	43.7M	65.4M
Current Foreign Taxes	34.2M	90.4M	36.1M	38.2M	37.8M
Total Current Taxes	72.1M	180M	84.7M	81.9M	103M
Deferred Domestic Taxes	10.2M	-4.5M	-17.3M	-9.1M	1.3M
Deferred Foreign Taxes	600K	-13.1M	-4.2M	-2.5M	-3.4M
Total Deferred Taxes	10.8M	-17.6M	-21.5M	-11.6M	-2.1M
Normalized Net Income	276M	308M	192M	209M	264M
Interest on Long-Term Debt	-	-	-	27.2M	11.3M
Non-Cash Pension Expense	-12.8M	-7.8M	7.9M	700K	5.2M
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	81.4M	83.1M	55.9M	46.1M	47.8M
Net Rental Expense, Total	37.4M	36M	22.1M	24.3M	24.9M
Imputed Operating Lease Interest Expense	12.35M	13.16M	10.34M	16.68M	2.93M
Imputed Operating Lease Depreciation	25.05M	22.84M	11.76M	7.62M	21.97M
Stock-Based Comp., Other (Total)	24.5M	24.2M	26.1M	25.6M	27.2M
Total Stock-Based Compensation	24.5M	24.2M	26.1M	25.6M	27.2M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	479M	658M	330M	307M	506M
Short Term Investments	30M	-	-	-	-
Total Cash And Short Term Investments	509M	658M	330M	307M	506M
Accounts Receivable, Total	545M	563M	370M	405M	430M
Other Receivables	13.7M	-	-	2.8M	-
Total Receivables	559M	563M	370M	408M	430M
Inventory	441M	440M	353M	380M	376M
Deferred Tax Assets Current	-	-	-	-	-
Restricted Cash	-	-	-	-	1.22B
Other Current Assets, Total	236M	91.2M	38.2M	308M	34.7M
Total Current Assets	1.74B	1.75B	1.09B	1.4B	2.57B
Gross Property Plant And Equipment	1.28B	1.34B	840M	752M	811M
Accumulated Depreciation	-653M	-741M	-506M	-422M	-467M
Net Property Plant And Equipment	624M	602M	334M	330M	344M
Long-term Investments	1.6M	400K	-	-	-
Goodwill	1.41B	1.53B	748M	662M	684M
Other Intangibles, Total	466M	417M	87.9M	160M	150M
Deferred Tax Assets Long-Term	17.7M	8.3M	2.7M	11.2M	3.5M
Other Long-Term Assets, Total	221M	83.1M	70M	75.6M	102M
Total Assets	4.49B	4.39B	2.33B	2.64B	3.85B
Liabilities
Accounts Payable, Total	247M	287M	179M	188M	190M
Accrued Expenses, Total	300M	295M	203M	254M	210M
Short-term Borrowings	-	400M	-	-	-
Current Portion of Long-Term Debt	-	300M	-	-	-
Current Portion of Leases	22.5M	19M	10.8M	13M	13.6M
Current Income Taxes Payable	10.6M	38.1M	14.3M	7.9M	6.3M
Unearned Revenue Current, Total	101M	143M	56.2M	36.3M	46M
Other Current Liabilities	114M	7.4M	4.1M	44.1M	-
Total Current Liabilities	795M	1.49B	467M	543M	465M
Long-Term Debt	842M	544M	248M	247M	1.15B
Long-Term Leases	79.3M	78.6M	56.3M	59.3M	54.4M
Pension & Other Post Retirement Benefits	232M	153M	115M	69.6M	43M
Deferred Tax Liability Non Current	71.1M	162M	37.1M	34.8M	45.9M
Other Non Current Liabilities	632M	60.1M	49.3M	46.8M	33.3M
Total Liabilities	2.65B	2.49B	973M	1B	1.79B
Common Stock, Total	72.4M	72.4M	56.9M	57.3M	57.6M
Additional Paid In Capital	364M	374M	398M	426M	452M
Retained Earnings	2.53B	2.82B	961M	1.22B	1.53B
Treasury Stock	-691M	-864M	-	-	-
Comprehensive Income and Other	-440M	-503M	-58M	-61.9M	20M
Total Common Equity	1.83B	1.9B	1.36B	1.64B	2.06B
Minority Interest	2.8M	2.6M	2.5M	2.3M	2.3M
Total Equity	1.84B	1.9B	1.36B	1.64B	2.06B
Total Liabilities And Equity	4.49B	4.39B	2.33B	2.64B	3.85B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	57.35M	56.43M	57.03M	57.4M	57.67M
ECS Total Common Shares Outstanding	57.84M	56.33M	56.92M	57.29M	57.61M
Book Value / Share	31.68	33.76	23.85	28.6	35.78
Tangible Book Value	-46.1M	-42.7M	522M	817M	1.23B
Tangible Book Value Per Share	-0.8	-0.76	9.17	14.26	21.31
Total Debt	944M	1.34B	316M	319M	1.22B
Net Debt	436M	683M	-14M	12.6M	710M
Debt Equivalent of Unfunded Proj. Benefit Obligation	70.7M	76.1M	66.9M	18.1M	-29.8M
Debt Equivalent Oper. Leases	299M	288M	177M	194M	199M
Minority Interest, Total (Incl. Fin. Div)	2.8M	2.6M	2.5M	2.3M	2.3M
Account Code - Inventory Valuation	5	5	5	3	3
LIFO Reserve, Total	-	-	-	-	-
Inventories - Raw Materials, Total	201M	246M	196M	214M	211M
Inventories - Work In Process, Total	36.9M	39.9M	40.6M	51.4M	107M
Inventories - Finished Goods, Total	203M	154M	117M	115M	58.6M
Land - (BS)	77.5M	76.4M	47.1M	43.8M	46.2M
Buildings, Total	252M	284M	175M	156M	176M
Machinery, Total	850M	890M	554M	483M	523M
Full Time Employees	11K	11K	7.3K	7.3K	7.1K
Accumulated Allowance for Doubtful Accounts (Supple)	10.4M	14.1M	8.4M	8.7M	8.4M
Order Backlog	1.26B	1.56B	1.09B	1.24B	1.44B

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	435M	401M	256M	295M	367M
Depreciation & Amortization - CF	75M	77.2M	33M	33.4M	36.4M
Amortization of Goodwill and Intangible Assets - (CF)	44.5M	41.7M	6.3M	17.6M	13.8M
Depreciation & Amortization, Total	120M	119M	39.3M	51M	50.2M
Minority Interest in Earnings - (CF)	-	-	-	-	-
(Gain) Loss From Sale Of Asset	-18.5M	-86.4M	-	-	-
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	-
Stock-Based Compensation (CF)	24.5M	24.2M	26.1M	25.6M	27.2M
Net Cash From Discontinued Operations	29.6M	-	34.6M	15M	-
Other Operating Activities, Total	-124M	-607M	-78.2M	-61.7M	-58.1M
Change In Accounts Receivable	-57M	-46.8M	-23.4M	-32.1M	-13.4M
Change In Inventories	-18.5M	-54.7M	-42M	-21.2M	11.3M
Change In Accounts Payable	51.8M	53.3M	-3.3M	23.8M	2.9M
Change In Income Taxes	20.3M	25.2M	-26.8M	-7M	5.9M
Change in Other Net Operating Assets	33.1M	20.8M	46M	-15.3M	2.2M
Cash from Operations	496M	-152M	228M	273M	395M
Capital Expenditure	-51.7M	-58.4M	-42.7M	-36.6M	-53.5M
Sale of Property, Plant, and Equipment	23.6M	4.3M	-	-	-
Cash Acquisitions	-	-	-90.5M	-200M	-200K
Divestitures	-	318M	-	-	-
Investment in Marketable and Equity Securities, Total	30M	-	-	-	-
Other Investing Activities, Total	-	-	-3.4M	3.9M	219M
Cash from Investing	1.9M	264M	-137M	-233M	166M
Short Term Debt Issued, Total	-	-	-	-	-
Long-Term Debt Issued, Total	-	399M	300M	190M	1.15B
Total Debt Issued	-	399M	300M	190M	1.15B
Short Term Debt Repaid, Total	-375M	-	-	-	-
Long-Term Debt Repaid, Total	-	-	-451M	-192M	-248M
Total Debt Repaid	-375M	-	-451M	-192M	-248M
Issuance of Common Stock	14.2M	16.2M	21.8M	-	-
Repurchase of Common Stock	-96.3M	-204M	-	-	-
Common Dividends Paid	-101M	-106M	-635M	-46.9M	-52.9M
Common & Preferred Stock Dividends Paid	-101M	-106M	-635M	-46.9M	-52.9M
Other Financing Activities, Total	-	-	341M	-900K	-10.8M
Cash from Financing	-558M	106M	-423M	-49.7M	839M
Foreign Exchange Rate Adjustments	-12.7M	-39.4M	3.6M	-11.3M	24M
Net Change in Cash	-72.4M	179M	-328M	-21.4M	1.42B
Supplemental Items
Cash Interest Paid	44.4M	47.6M	20.3M	24.4M	7.8M
Cash Income Tax Paid (Refund)	56.3M	147M	110M	88.9M	96.5M
Levered Free Cash Flow	254M	356M	142M	-25.54M	-774M
Unlevered Free Cash Flow	284M	388M	156M	-8.54M	-767M
Change In Net Working Capital	98.1M	26.5M	57M	262M	1.05B
Net Debt Issued / Repaid	-375M	399M	-151M	-1.9M	902M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	6.36	7.44	5.66	8.53	7.88
Return on Total Capital	10.27	10.96	9.42	11.72	9.77
Return On Equity %	23.43	21.45	12.49	17.87	17.91
Return on Common Equity	23.46	21.49	12.51	17.9	17.93
Margin Analysis
Gross Profit Margin %	39.03	39.7	38.58	40.72	42.2
SG&A Margin	24.46	24.05	23.99	24.72	24.43
EBITDA Margin %	18.32	19.18	16.47	18.39	19.95
EBITA Margin %	15.97	16.89	14.89	16.82	18.37
EBIT Margin %	14.57	15.65	14.59	16	17.77
Income From Continuing Operations Margin %	12.4	11.88	9.77	12.58	14.39
Net Income Margin %	13.69	11.88	12.27	13.83	15.9
Net Avail. For Common Margin %	12.4	11.88	9.77	12.58	14.39
Normalized Net Income Margin	8.68	9.13	9.18	9.79	11.45
Levered Free Cash Flow Margin	8	10.54	6.79	-1.2	-33.59
Unlevered Free Cash Flow Margin	8.92	11.51	7.47	-0.4	-33.29
Asset Turnover
Asset Turnover	0.7	0.76	0.62	0.85	0.71
Fixed Assets Turnover	4.89	5.38	6.51	6.68	6.84
Receivables Turnover (Average Receivables)	6.14	6.03	5.99	5.56	5.52
Inventory Turnover (Average Inventory)	4.45	4.58	3.96	3.49	3.52
Short Term Liquidity
Current Ratio	2.19	1.18	2.34	2.58	5.53
Quick Ratio	1.34	0.82	1.5	1.31	2.01
Operating Cash Flow to Current Liabilities	0.62	-0.1	0.49	0.5	0.85
Days Sales Outstanding (Average Receivables)	59.46	60.53	60.91	65.77	66.13
Days Outstanding Inventory (Average Inventory)	81.94	79.71	92.19	104.91	103.69
Average Days Payable Outstanding	41.7	50.48	48.79	48.58	51.91
Cash Conversion Cycle (Average Days)	99.7	89.76	104.32	122.1	117.91
Long Term Solvency
Total Debt/Equity	51.45	70.41	23.2	19.46	58.94
Total Debt / Total Capital	33.97	41.32	18.83	16.29	37.08
LT Debt/Equity	50.23	32.68	22.41	18.67	58.28
Long-Term Debt / Total Capital	33.16	19.18	18.19	15.63	36.67
Total Liabilities / Total Assets	59.1	56.63	41.71	37.89	46.45
EBIT / Interest Expense	9.88	10.12	13.41	12.53	36.26
EBITDA / Interest Expense	13.22	13.09	16.11	15.3	42.9
(EBITDA - Capex) / Interest Expense	12.12	11.97	14.23	13.96	38.17
Total Debt / EBITDA	1.52	1.96	0.86	0.77	2.51
Net Debt / EBITDA	0.7	1	-0.04	0.03	1.46
Total Debt / (EBITDA - Capex)	1.66	2.15	0.98	0.84	2.82
Net Debt / (EBITDA - Capex)	0.77	1.09	-0.04	0.03	1.65
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	15.16	-0.97	2.53	14.45	8.16
Gross Profit, 1 Yr. Growth %	28.59	4.05	12.81	15.55	12.1
EBITDA, 1 Yr. Growth %	49.07	5.89	52.21	25.09	17.35
EBITA, 1 Yr. Growth %	60.97	6.62	61.82	26.23	18.13
EBIT, 1 Yr. Growth %	73.42	7.79	63.39	22.67	20.18
Earnings From Cont. Operations, 1 Yr. Growth %	141.61	-7.88	18.76	52.47	23.68
Net Income, 1 Yr. Growth %	140.55	-7.88	-36.2	15.16	24.4
Normalized Net Income, 1 Yr. Growth %	79.42	5.48	60.52	22.61	26.41
Diluted EPS Before Extra, 1 Yr. Growth %	140.43	-4.76	18	50.33	23.04
Accounts Receivable, 1 Yr. Growth %	11.17	1.31	13.29	12.07	6.32
Inventory, 1 Yr. Growth %	2.61	-2.07	20.02	10.61	-1.03
Net Property, Plant and Equip., 1 Yr. Growth %	-7.91	-7.66	9.06	7.38	4
Total Assets, 1 Yr. Growth %	-2.78	-2.15	-46.86	12.35	45.86
Tangible Book Value, 1 Yr. Growth %	-89.23	-80.47	-54.14	17.7	50.23
Common Equity, 1 Yr. Growth %	19.84	3.77	-28.59	20.69	25.78
Cash From Operations, 1 Yr. Growth %	60.93	-130.41	-250.53	19.54	44.72
Capital Expenditures, 1 Yr. Growth %	57.14	8.35	15.09	-6.15	46.17
Levered Free Cash Flow, 1 Yr. Growth %	4.7	-17.67	-22.88	-120.41	2.93K
Unlevered Free Cash Flow, 1 Yr. Growth %	2.22	-15.83	-17.98	-106.13	8.89K
Dividend Per Share, 1 Yr. Growth %	0	9.3	-46.28	-18.81	12.2
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	1.7	7.2	0.57	9.52	11.26
Gross Profit, 2 Yr. CAGR %	4.69	15.39	8.11	14.56	13.81
EBITDA, 2 Yr. CAGR %	4.94	24.45	20.2	44.61	30.37
EBITA, 2 Yr. CAGR %	5.17	29.71	22.54	50.06	32.48
EBIT, 2 Yr. CAGR %	4.87	34.88	23.52	48.93	31.98
Earnings From Cont. Operations, 2 Yr. CAGR %	87.13	48.82	1.61	26.96	37.32
Net Income, 2 Yr. CAGR %	80.73	48.86	-23.34	-14.28	19.69
Normalized Net Income, 2 Yr. CAGR %	5.74	35.24	19.36	44.98	34.58
Diluted EPS Before Extra, 2 Yr. CAGR %	89.74	50.86	2.95	25.73	36
Accounts Receivable, 2 Yr. CAGR %	-5.51	6.21	-18.43	11.35	9.16
Inventory, 2 Yr. CAGR %	-1.81	0.18	-11.33	13.71	4.63
Net Property, Plant and Equip., 2 Yr. CAGR %	-7.49	-5.06	-28.4	3.79	5.67
Total Assets, 2 Yr. CAGR %	0.71	-2.19	-27.88	-22.44	28.01
Tangible Book Value, 2 Yr. CAGR %	-69.75	-73.33	54.56	-15.29	32.98
Common Equity, 2 Yr. CAGR %	11.5	11.52	-13.92	-7.16	23.21
Cash From Operations, 2 Yr. CAGR %	12.89	-30.01	-32.34	34.14	31.53
Capital Expenditures, 2 Yr. CAGR %	-10.4	30.87	9.98	4.84	17.12
Levered Free Cash Flow, 2 Yr. CAGR %	6.85	15.99	-17.73	-60.2	180.5
Unlevered Free Cash Flow, 2 Yr. CAGR %	6.09	13.97	-14.33	-77.43	161.03
Dividend Per Share, 2 Yr. CAGR %	5	4.55	-23.37	-33.96	-4.56
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-1.68	0.92	-10.77	1.09	9.07
Gross Profit, 3 Yr. CAGR %	1.43	4.35	-7.17	8	13.74
EBITDA, 3 Yr. CAGR %	-1.98	4.82	-6.31	18.1	34.89
EBITA, 3 Yr. CAGR %	-2.23	5.28	-2.84	20.11	38.56
EBIT, 3 Yr. CAGR %	-2.43	5.61	1.58	19.55	38.65
Earnings From Cont. Operations, 3 Yr. CAGR %	5.53	44.26	4.01	10.76	25.85
Net Income, 3 Yr. CAGR %	9.07	44.37	12.24	-12.2	-2.95
Normalized Net Income, 3 Yr. CAGR %	-0.44	5.33	4.39	15.78	38.5
Diluted EPS Before Extra, 3 Yr. CAGR %	6.59	47.15	4.75	11.26	24.83
Accounts Receivable, 3 Yr. CAGR %	-1.5	-2.67	-9.52	-10.04	9.65
Inventory, 3 Yr. CAGR %	2.33	-1.29	-6.94	-5.38	8.57
Net Property, Plant and Equip., 3 Yr. CAGR %	1.36	-6.16	-20.6	-20.29	3.86
Total Assets, 3 Yr. CAGR %	3.53	-0.25	-20.18	-16.18	-4.26
Tangible Book Value, 3 Yr. CAGR %	-49.66	-56.07	-4.54	55.2	2.54
Common Equity, 3 Yr. CAGR %	6.33	8.86	-3.88	-3.65	2.72
Cash From Operations, 3 Yr. CAGR %	6.25	-27.26	-9.66	-18.21	37.58
Capital Expenditures, 3 Yr. CAGR %	-21.97	-5.32	7.78	1.21	17.12
Levered Free Cash Flow, 3 Yr. CAGR %	0.49	13.77	-18.76	-50.41	68.71
Unlevered Free Cash Flow, 3 Yr. CAGR %	0.14	12.77	-19.5	-65.75	66.05
Dividend Per Share, 3 Yr. CAGR %	7.1	6.42	-16.26	-21.88	-21.2
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	2.96	3.91	-9.01	-8.28	-4.73
Gross Profit, 5 Yr. CAGR %	4.63	5.71	-7.51	-5.95	-0.67
EBITDA, 5 Yr. CAGR %	6.12	5.47	-11.09	-6.96	1.93
EBITA, 5 Yr. CAGR %	5.08	4.66	-10.57	-6	4.56
EBIT, 5 Yr. CAGR %	4.85	4.54	-9.4	-5.34	7.13
Earnings From Cont. Operations, 5 Yr. CAGR %	26.07	18.38	-9.49	14.96	12.87
Net Income, 5 Yr. CAGR %	28.81	18.48	-5.28	17.2	15.16
Normalized Net Income, 5 Yr. CAGR %	4.54	5.01	-7.29	-4.57	9.39
Diluted EPS Before Extra, 5 Yr. CAGR %	26.33	19.81	-8.44	15.9	12.94
Accounts Receivable, 5 Yr. CAGR %	6.59	6.13	-8.31	-7.9	-2.93
Inventory, 5 Yr. CAGR %	5.18	4.72	-3.01	-3.62	-2.99
Net Property, Plant and Equip., 5 Yr. CAGR %	17.47	16.36	-11	-14.64	-12.46
Total Assets, 5 Yr. CAGR %	5.53	4.09	-10.41	-9.8	-3.43
Tangible Book Value, 5 Yr. CAGR %	-31.13	-20.97	7.64	10.16	15.38
Common Equity, 5 Yr. CAGR %	10.08	7.17	-2.29	2.15	6.16
Cash From Operations, 5 Yr. CAGR %	9.3	-13.74	-11.22	-7.08	4.99
Capital Expenditures, 5 Yr. CAGR %	0.08	3.57	-17.06	-11.86	9.43
Levered Free Cash Flow, 5 Yr. CAGR %	-1.53	0.42	-10.77	-36.2	23.97
Unlevered Free Cash Flow, 5 Yr. CAGR %	-0.95	0.92	-11.2	-49.91	20.74
Dividend Per Share, 5 Yr. CAGR %	5.44	7.33	-6.32	-12.07	-11.76