Financial Ratios Heineken Holding N.V.

Equities

HEIO

NL0000008977

Brewers

Market Closed - Euronext Amsterdam Other stock markets 16:55:00 13/02/2026 GMT			5-day change	1st Jan Change
70.85 ^EUR	-1.80%		+6.70%	+13.54%

02-13	Heineken Forecasts Updated as Berenberg Notes 'Cause for Optimism' in FY26	MT
02-12	Heineken Launches Second Tranche of EUR1.5 Billion Share Repurchase Program	MT

fad7c5a59c335c5f127dc8eacba92e8.Pgp0VPTPemgWEd-dUb5-9_7mQOQbXOfnjmDojPwoWQ4.WUgNDcOEMFwkSKfnFdodpMi1CIZ9OLeExVjc4oVqN2VqRgJhkYdXG35OuA

Published financial data: HEINEKEN HOLDING N.V.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	21.94B	28.72B	30.36B	29.82B	28.75B
Total Revenues	21.94B	28.72B	30.36B	29.82B	28.75B
Cost of Goods Sold, Total	13.33B	18.38B	19.66B	18.97B	18.13B
Gross Profit	8.62B	10.34B	10.7B	10.85B	10.62B
Selling General & Admin Expenses, Total	3.62B	4.26B	4.39B	4.53B	4.5B
Depreciation & Amortization - (IS)	1.85B	2.11B	2.08B	2.3B	2.27B
Other Operating Expenses	109M	124M	197M	136M	56M
Other Operating Expenses, Total	5.58B	6.49B	6.67B	6.96B	6.82B
Operating Income	3.04B	3.85B	4.03B	3.89B	3.8B
Interest Expense, Total	-462M	-458M	-640M	-680M	-620M
Interest And Investment Income	49M	81M	97M	128M	116M
Net Interest Expenses	-413M	-377M	-543M	-552M	-504M
Income (Loss) On Equity Invest.	250M	223M	218M	-705M	255M
Currency Exchange Gains (Loss)	-	-121M	-323M	-217M	-47M
Other Non Operating Income (Expenses)	14M	82M	-116M	-92M	-135M
EBT, Excl. Unusual Items	2.89B	3.66B	3.27B	2.33B	3.37B
Restructuring Charges	4M	53M	-130M	-96M	-104M
Impairment of Goodwill	-	-	-559M	-	-
Gain (Loss) On Sale Of Investments	1.27B	76M	23M	-	-
Gain (Loss) On Sale Of Assets	55M	71M	329M	37M	74M
Asset Writedown	-108M	220M	-214M	-305M	-334M
Legal Settlements	-	-	-	-	-
Other Unusual Items	224M	94M	-195M	45M	-10M
EBT, Incl. Unusual Items	4.33B	4.17B	2.52B	2.01B	3B
Income Tax Expense	799M	1.13B	121M	846M	857M
Earnings From Continuing Operations	3.54B	3.04B	2.4B	1.16B	2.14B
Net Income to Company	3.54B	3.04B	2.4B	1.16B	2.14B
Minority Interest	-1.87B	-1.7B	-1.23B	-663M	-1.19B
Net Income - (IS)	1.66B	1.34B	1.17B	498M	952M
Net Income to Common Incl Extra Items	1.66B	1.34B	1.17B	498M	952M
Net Income to Common Excl. Extra Items	1.66B	1.34B	1.17B	498M	952M
Per Share Items
Net EPS - Basic	5.77	4.66	4.13	1.76	3.39
Basic EPS - Continuing Operations	5.77	4.66	4.13	1.76	3.39
Basic Weighted Average Shares Outstanding	288M	288M	284M	283M	281M
Net EPS - Diluted	5.77	4.66	4.12	1.76	3.39
Diluted EPS - Continuing Operations	5.77	4.66	4.12	1.76	3.39
Diluted Weighted Average Shares Outstanding	288M	288M	284M	283M	281M
Normalized Basic EPS	-0.23	2.04	2.87	2.8	3.27
Normalized Diluted EPS	-0.23	2.04	2.87	2.8	3.27
Dividend Per Share	1.24	1.73	1.73	1.86	1.9
Payout Ratio	47.87	81.83	113.71	240.76	134.03
American Depositary Receipts Ratio (ADR)	0.5	0.5	0.5	0.5	0.5
Supplemental Items
EBITDA	4.52B	5.49B	5.72B	5.75B	5.61B
EBITA	3.32B	4.18B	4.35B	4.2B	4.08B
EBIT	3.04B	3.85B	4.03B	3.89B	3.8B
EBITDAR	4.61B	5.61B	5.87B	5.88B	5.72B
Effective Tax Rate - (Ratio)	18.44	27.12	4.8	42.15	28.61
Total Current Taxes	822M	1.04B	972M	1.02B	912M
Total Deferred Taxes	-23M	87M	-851M	-169M	-55M
Normalized Net Income	-66.38M	589M	816M	791M	920M
Interest on Long-Term Debt	58M	49M	58M	68M	84M
Non-Cash Pension Expense	10M	17M	19M	-26M	18M
Supplemental Operating Expense Items
Net Rental Expense, Total	91M	118M	152M	137M	109M
Imputed Operating Lease Interest Expense	19.18M	26.01M	44.97M	42.24M	29.76M
Imputed Operating Lease Depreciation	71.82M	91.99M	107M	94.76M	79.24M
Maintenance & Repair Expenses, Total	503M	585M	622M	640M	651M
Stock-Based Comp., SG&A Exp. (Total)	51M	57M	31M	42M	33M
Total Stock-Based Compensation	51M	57M	31M	42M	33M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	3.25B	2.76B	2.38B	2.35B	4.82B
Total Cash And Short Term Investments	3.25B	2.76B	2.38B	2.35B	4.82B
Accounts Receivable, Total	2.39B	3.12B	3.38B	3.12B	3.07B
Other Receivables	962M	1.01B	1.31B	1.07B	1.12B
Total Receivables	3.35B	4.13B	4.68B	4.19B	4.19B
Inventory	2.44B	3.25B	3.72B	3.57B	3.26B
Prepaid Expenses	408M	485M	532M	562M	520M
Other Current Assets, Total	133M	385M	86M	224M	143M
Total Current Assets	9.58B	11.02B	11.4B	10.9B	12.94B
Gross Property Plant And Equipment	25.52B	27.62B	29.5B	29.82B	31.14B
Accumulated Depreciation	-13.12B	-13.99B	-14.73B	-15.14B	-16.6B
Net Property Plant And Equipment	12.4B	13.62B	14.77B	14.68B	14.54B
Long-term Investments	4.28B	4.45B	4.31B	3.68B	3.41B
Goodwill	11.81B	12.25B	12.24B	12.3B	11.59B
Other Intangibles, Total	8.95B	9.16B	9.54B	9.4B	8.42B
Accounts Receivable Long-Term	204M	198M	175M	160M	182M
Loans Receivable Long-Term	28M	15M	10M	4M	14M
Deferred Tax Assets Long-Term	682M	618M	1.29B	1.26B	1.21B
Other Long-Term Assets, Total	912M	1.08B	1.02B	1.09B	1.17B
Total Assets	48.85B	52.41B	54.76B	53.48B	53.47B
Liabilities
Accounts Payable, Total	4.63B	5.85B	5.74B	5.99B	5.83B
Accrued Expenses, Total	1.85B	2B	1.97B	2.08B	2.13B
Short-term Borrowings	1.25B	1.7B	1.44B	1.09B	961M
Current Portion of Long-Term Debt	1.72B	1.44B	2.44B	1.86B	1.78B
Current Portion of Leases	256M	336M	306M	314M	346M
Current Income Taxes Payable	1.27B	1.46B	1.75B	1.73B	1.59B
Other Current Liabilities	1.11B	1.4B	1.18B	1.17B	1.3B
Total Current Liabilities	12.09B	14.19B	14.82B	14.24B	13.93B
Long-Term Debt	12.79B	11.99B	13.08B	12.75B	15.02B
Long-Term Leases	850M	905M	961M	1.03B	1.17B
Pension & Other Post Retirement Benefits	668M	568M	586M	519M	542M
Deferred Tax Liability Non Current	1.97B	2.14B	2.21B	2.16B	1.82B
Other Non Current Liabilities	777M	697M	694M	676M	654M
Total Liabilities	29.15B	30.49B	32.36B	31.37B	33.14B
Common Stock, Total	461M	461M	461M	461M	461M
Additional Paid In Capital	1.26B	1.26B	1.26B	1.26B	1.26B
Retained Earnings	8.83B	9.79B	10.25B	10.31B	10.6B
Treasury Stock	-	-	-390M	-390M	-696M
Comprehensive Income and Other	-1.96B	-1.81B	-1.84B	-2.09B	-2.99B
Total Common Equity	8.59B	9.69B	9.73B	9.55B	8.63B
Minority Interest	11.11B	12.23B	12.66B	12.56B	11.7B
Total Equity	19.7B	21.92B	22.39B	22.1B	20.34B
Total Liabilities And Equity	48.85B	52.41B	54.76B	53.48B	53.47B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	288M	288M	283M	283M	278M
ECS Total Common Shares Outstanding	288M	288M	283M	283M	278M
Book Value / Share	29.83	33.66	34.41	33.75	31.05
Tangible Book Value	-12.17B	-11.71B	-12.05B	-12.16B	-11.38B
Tangible Book Value Per Share	-42.25	-40.67	-42.59	-42.97	-40.94
Total Debt	16.87B	16.38B	18.24B	17.05B	19.28B
Net Debt	13.62B	13.61B	15.86B	14.7B	14.46B
Debt Equivalent of Unfunded Proj. Benefit Obligation	502M	353M	354M	245M	300M
Debt Equivalent Oper. Leases	728M	944M	1.22B	1.1B	872M
Minority Interest, Total (Incl. Fin. Div)	11.11B	12.23B	12.66B	12.56B	11.7B
Equity Method Investments, Total	4.15B	4.3B	4.13B	3.5B	3.24B
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	783M	1.17B	1.29B	1.2B	1.12B
Inventories - Work In Process, Total	324M	364M	493M	440M	429M
Inventories - Finished Goods, Total	895M	1.13B	1.25B	1.25B	1.26B
Inventories - Others	436M	591M	695M	675M	454M
Land - (BS)	7.53B	7.76B	8.28B	8.31B	8.64B
Machinery, Total	10.1B	10.77B	11.59B	11.56B	12.4B
Full Time Employees	82.26K	86.39K	89.73K	88.5K	87.87K
Accumulated Allowance for Doubtful Accounts (Supple)	454M	488M	488M	497M	461M

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	1.66B	1.34B	1.17B	498M	952M
Depreciation & Amortization - CF	1.45B	1.57B	1.66B	1.85B	1.86B
Amortization of Goodwill and Intangible Assets - (CF)	285M	331M	320M	312M	284M
Depreciation & Amortization, Total	1.74B	1.9B	1.98B	2.16B	2.15B
Amortization of Deferred Charges, Total - (CF)	104M	114M	128M	134M	128M
(Gain) Loss From Sale Of Asset	-55M	17M	-109M	-30M	-74M
(Gain) Loss on Sale of Investments - (CF)	-1.27B	-76M	-23M	-	-
Asset Writedown & Restructuring Costs	108M	-220M	773M	305M	334M
(Income) Loss On Equity Investments - (CF)	-256M	-230M	-226M	687M	-264M
Other Operating Activities, Total	2.18B	2.34B	916M	905M	1.36B
Change In Accounts Receivable	-697M	-668M	-42M	347M	54M
Change In Inventories	-308M	-793M	-4M	-39M	2M
Change In Accounts Payable	1.27B	981M	-100M	543M	271M
Change in Other Net Operating Assets	-290M	-207M	-32M	-6M	98M
Cash from Operations	4.18B	4.5B	4.43B	5.5B	5.01B
Capital Expenditure	-1.32B	-1.79B	-2.43B	-2.18B	-2.13B
Sale of Property, Plant, and Equipment	86M	112M	154M	152M	166M
Cash Acquisitions	54M	-171M	-806M	-4M	-17M
Divestitures	3M	9M	257M	14M	7M
Sale (Purchase) of Intangible assets	-273M	-220M	-243M	-281M	-269M
Investment in Marketable and Equity Securities, Total	-667M	-37M	-356M	0	-35M
Net (Increase) Decrease in Loans Originated / Sold - Investing	-156M	-188M	-148M	-132M	-174M
Cash from Investing	-2.28B	-2.29B	-3.58B	-2.44B	-2.46B
Long-Term Debt Issued, Total	1.57B	644M	6.75B	3.08B	6.58B
Total Debt Issued	1.57B	644M	6.75B	3.08B	6.58B
Long-Term Debt Repaid, Total	-3.66B	-2.24B	-5B	-4.45B	-4.43B
Total Debt Repaid	-3.66B	-2.24B	-5B	-4.45B	-4.43B
Repurchase of Common Stock	-	-43M	-942M	-5M	-658M
Common Dividends Paid	-796M	-1.1B	-1.34B	-1.2B	-1.28B
Common & Preferred Stock Dividends Paid	-796M	-1.1B	-1.34B	-1.2B	-1.28B
Other Financing Activities, Total	2M	-391M	-286M	-	-22M
Cash from Financing	-2.88B	-3.13B	-816M	-2.57B	196M
Foreign Exchange Rate Adjustments	16M	-21M	-231M	-166M	-151M
Net Change in Cash	-963M	-938M	-193M	328M	2.6B
Supplemental Items
Cash Interest Paid	456M	439M	624M	668M	621M
Cash Income Tax Paid (Refund)	717M	948M	1.16B	1.05B	1B
Levered Free Cash Flow	2.17B	2.1B	732M	2.69B	2.19B
Unlevered Free Cash Flow	2.46B	2.39B	1.13B	3.11B	2.58B
Change In Net Working Capital	-263M	75M	845M	-812M	-301M
Net Debt Issued / Repaid	-2.09B	-1.59B	1.75B	-1.37B	2.15B

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	4.15	4.75	4.7	4.49	4.44
Return on Total Capital	5.49	6.43	6.39	6.1	6.03
Return On Equity %	20.74	14.6	10.84	5.22	10.08
Return on Common Equity	21.89	14.69	12.09	5.17	10.48
Margin Analysis
Gross Profit Margin %	39.26	36.01	35.25	36.39	36.95
SG&A Margin	16.49	14.85	14.47	15.18	15.64
EBITDA Margin %	20.59	19.12	18.83	19.27	19.51
EBITA Margin %	15.15	14.55	14.33	14.1	14.2
EBIT Margin %	13.85	13.4	13.28	13.05	13.22
Income From Continuing Operations Margin %	16.11	10.58	7.91	3.89	7.44
Net Income Margin %	7.58	4.68	3.87	1.67	3.31
Net Avail. For Common Margin %	7.58	4.68	3.87	1.67	3.31
Normalized Net Income Margin	-0.3	2.05	2.69	2.65	3.2
Levered Free Cash Flow Margin	9.88	7.32	2.41	9.02	7.63
Unlevered Free Cash Flow Margin	11.19	8.32	3.73	10.44	8.98
Asset Turnover
Asset Turnover	0.48	0.57	0.57	0.55	0.54
Fixed Assets Turnover	1.83	2.21	2.14	2.03	1.97
Receivables Turnover (Average Receivables)	10.51	10.43	9.35	9.17	9.28
Inventory Turnover (Average Inventory)	6.06	6.46	5.64	5.2	5.3
Short Term Liquidity
Current Ratio	0.79	0.78	0.77	0.77	0.93
Quick Ratio	0.55	0.49	0.48	0.46	0.65
Operating Cash Flow to Current Liabilities	0.35	0.32	0.3	0.39	0.36
Days Sales Outstanding (Average Receivables)	34.74	35.01	39.05	39.89	39.32
Days Outstanding Inventory (Average Inventory)	60.2	56.49	64.71	70.36	68.81
Average Days Payable Outstanding	109.64	99.71	105.05	113.97	121.02
Cash Conversion Cycle (Average Days)	-14.69	-8.21	-1.29	-3.72	-12.89
Long Term Solvency
Total Debt/Equity	85.65	74.71	81.44	77.13	94.81
Total Debt / Total Capital	46.14	42.76	44.89	43.54	48.67
LT Debt/Equity	69.24	58.82	62.72	62.36	79.62
Long-Term Debt / Total Capital	37.3	33.67	34.57	35.2	40.87
Total Liabilities / Total Assets	59.67	58.17	59.1	58.66	61.97
EBIT / Interest Expense	6.58	8.4	6.3	5.72	6.13
EBITDA / Interest Expense	10.33	12.55	9.39	8.9	9.59
(EBITDA - Capex) / Interest Expense	7.47	8.64	5.58	5.69	6.15
Total Debt / EBITDA	3.53	2.85	3.04	2.82	3.24
Net Debt / EBITDA	2.85	2.37	2.64	2.43	2.43
Total Debt / (EBITDA - Capex)	4.89	4.14	5.1	4.41	5.05
Net Debt / (EBITDA - Capex)	3.95	3.44	4.44	3.8	3.79
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	11.29	30.89	5.72	-1.78	-3.58
Gross Profit, 1 Yr. Growth %	15.41	20.06	2.94	1.39	-2.09
EBITDA, 1 Yr. Growth %	29.31	15.92	0.62	3.55	-2.38
EBITA, 1 Yr. Growth %	47.3	18.05	-0.46	0.48	-2.85
EBIT, 1 Yr. Growth %	53.51	18.21	-0.22	0.72	-2.36
Earnings From Cont. Operations, 1 Yr. Growth %	-4.12K	-14.03	-20.99	-51.65	84.15
Net Income, 1 Yr. Growth %	-1.73K	-19.24	-12.58	-57.58	91.16
Normalized Net Income, 1 Yr. Growth %	-107.95	649.13	15.02	11.39	16.3
Diluted EPS Before Extra, 1 Yr. Growth %	-1.7K	-19.24	-11.59	-57.28	92.42
Accounts Receivable, 1 Yr. Growth %	33.61	30.6	8.21	-7.43	-1.76
Inventory, 1 Yr. Growth %	24.51	33.31	14.49	-4	-8.65
Net Property, Plant and Equip., 1 Yr. Growth %	7.36	9.85	8.43	-0.64	-0.95
Total Assets, 1 Yr. Growth %	14.59	7.28	4.49	-2.34	-0
Tangible Book Value, 1 Yr. Growth %	32.81	-3.74	2.85	0.89	-6.37
Common Equity, 1 Yr. Growth %	30.12	12.81	0.4	-1.92	-9.6
Cash From Operations, 1 Yr. Growth %	33.32	7.53	-1.47	24.22	-8.92
Capital Expenditures, 1 Yr. Growth %	-11.79	35.27	35.9	-10.27	-2.34
Levered Free Cash Flow, 1 Yr. Growth %	54.43	-8.68	-67.08	328.95	-18.4
Unlevered Free Cash Flow, 1 Yr. Growth %	43.29	-7.81	-54.89	203.26	-17.1
Dividend Per Share, 1 Yr. Growth %	77.14	39.52	0	7.51	2.15
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-4.32	20.69	17.64	1.9	-2.69
Gross Profit, 2 Yr. CAGR %	-5.09	17.71	11.46	2.16	-0.37
EBITDA, 2 Yr. CAGR %	-7.06	25.35	9.87	0.56	0.54
EBITA, 2 Yr. CAGR %	-8.63	36.12	10.86	-1.94	-1.2
EBIT, 2 Yr. CAGR %	-8.99	39.46	11.28	-1.86	-0.83
Earnings From Cont. Operations, 2 Yr. CAGR %	22.03	487.66	-17.59	-38.19	-5.64
Net Income, 2 Yr. CAGR %	23.69	262.86	-15.98	-39.11	-9.95
Normalized Net Income, 2 Yr. CAGR %	-71.26	-16	222.06	5.61	13.82
Diluted EPS Before Extra, 2 Yr. CAGR %	23.71	259.78	-15.5	-38.54	-9.34
Accounts Receivable, 2 Yr. CAGR %	-9.63	32.1	18.88	0.08	-4.64
Inventory, 2 Yr. CAGR %	4.96	28.84	23.54	4.84	-6.36
Net Property, Plant and Equip., 2 Yr. CAGR %	-3.33	8.6	9.14	3.8	-0.8
Total Assets, 2 Yr. CAGR %	2.49	10.87	5.87	1.01	-1.18
Tangible Book Value, 2 Yr. CAGR %	11.57	13.07	-0.5	1.86	-2.81
Common Equity, 2 Yr. CAGR %	3.69	21.16	6.43	-0.77	-5.84
Cash From Operations, 2 Yr. CAGR %	-1.82	19.74	2.93	10.63	6.37
Capital Expenditures, 2 Yr. CAGR %	-16.85	9.23	35.59	10.43	-6.39
Levered Free Cash Flow, 2 Yr. CAGR %	5.34	22.43	-43.63	9.98	87.08
Unlevered Free Cash Flow, 2 Yr. CAGR %	3.7	18.08	-33.91	11.4	58.56
Dividend Per Share, 2 Yr. CAGR %	-14.09	57.21	18.12	3.69	4.8
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-0.82	6.21	15.48	10.77	0.04
Gross Profit, 3 Yr. CAGR %	-1.15	2.64	12.76	8	0.73
EBITDA, 3 Yr. CAGR %	-1.67	1.63	17.84	6.66	-0.43
EBITA, 3 Yr. CAGR %	-2.61	1.65	24.48	5.89	-2.25
EBIT, 3 Yr. CAGR %	-2.52	1.62	26.77	6.13	-2.03
Earnings From Cont. Operations, 3 Yr. CAGR %	18.86	8.58	201.05	-31.01	-11.06
Net Income, 3 Yr. CAGR %	19.85	7.3	125.78	-33.1	-10.84
Normalized Net Income, 3 Yr. CAGR %	-55.6	-9.84	-0.77	115.85	9.06
Diluted EPS Before Extra, 3 Yr. CAGR %	19.87	7.32	125.35	-32.68	-10.09
Accounts Receivable, 3 Yr. CAGR %	-2.73	2.17	23.6	9.36	-0.54
Inventory, 3 Yr. CAGR %	8.29	13.67	23.87	13.58	0.13
Net Property, Plant and Equip., 3 Yr. CAGR %	2.97	0.88	8.54	5.78	2.19
Total Assets, 3 Yr. CAGR %	5.04	4.06	8.7	3.06	0.67
Tangible Book Value, 3 Yr. CAGR %	6	6.21	9.55	-0.04	-0.96
Common Equity, 3 Yr. CAGR %	5.87	6.64	13.8	3.57	-3.8
Cash From Operations, 3 Yr. CAGR %	-1.6	1.21	12.2	9.59	3.69
Capital Expenditures, 3 Yr. CAGR %	-11.16	-2.21	17.48	18.16	6
Levered Free Cash Flow, 3 Yr. CAGR %	8.78	2.51	-19.5	5.3	-0.43
Unlevered Free Cash Flow, 3 Yr. CAGR %	7.24	1.53	-12.91	6.31	0.95
Dividend Per Share, 3 Yr. CAGR %	-8.15	0.98	35.2	14.47	3.17
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	1.08	5.85	6.19	4.47	7.84
Gross Profit, 5 Yr. CAGR %	1.02	3.55	3.71	2.56	7.31
EBITDA, 5 Yr. CAGR %	0.23	3.06	3.77	1.9	9.93
EBITA, 5 Yr. CAGR %	0.12	3.32	3.88	1.1	12.6
EBIT, 5 Yr. CAGR %	0.3	3.57	4.21	1.19	13.94
Earnings From Cont. Operations, 5 Yr. CAGR %	15.24	7.14	2.67	-13.33	89.28
Net Income, 5 Yr. CAGR %	16.38	6.57	3.98	-14.45	56.32
Normalized Net Income, 5 Yr. CAGR %	-37.94	0.11	1.46	-0.32	1.96
Diluted EPS Before Extra, 5 Yr. CAGR %	16.4	6.57	4.22	-14.13	56.56
Accounts Receivable, 5 Yr. CAGR %	0.74	3.67	5.39	1.33	11.42
Inventory, 5 Yr. CAGR %	8.55	12.37	14.15	10.05	10.75
Net Property, Plant and Equip., 5 Yr. CAGR %	6.08	4.15	5.39	2.04	4.71
Total Assets, 5 Yr. CAGR %	4.44	5.01	5.37	2.83	4.64
Tangible Book Value, 5 Yr. CAGR %	2.37	1.2	3.35	4.45	4.43
Common Equity, 5 Yr. CAGR %	5.43	7.88	6.09	3.61	5.5
Cash From Operations, 5 Yr. CAGR %	2.38	2.98	0.19	4.88	9.83
Capital Expenditures, 5 Yr. CAGR %	-5.5	1.1	5.21	2.66	7.28
Levered Free Cash Flow, 5 Yr. CAGR %	8.25	10.18	-15.34	6.61	9.36
Unlevered Free Cash Flow, 5 Yr. CAGR %	7.39	8.52	-10.68	6.4	8.54
Dividend Per Share, 5 Yr. CAGR %	-1.54	3.31	1.57	2.06	22.1