Cash flow Hubbell Incorporated

Equities

HUBB

US4435106079

Electrical Components & Equipment

Market Closed - Nyse Other stock markets 21:00:02 18/05/2026 BST			5-day change	1st Jan Change
470.87 ^USD	-1.90%		-3.94%	+6.03%

05-06	Sentinel to sell NSI Industries to Hubbell for $3 bln	RE
05-04	Industrials Down as Amazon's Logistics Unit Plan Weighs - Industrials Roundup	DJ

8e12ba10ac269f718074e55ef9f.GrLsPsFGlm6ZMqFiLinVUra0_xqz3vTn4Rm9ZLPY6f0.SOKzS60R-gjvSPRbY1mgao7Htkrk6r2211HiPeSZisVrx69q7HDJLM1zmQ

Published financial data: HUBBELL INCORPORATED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	4.19B	4.95B	5.37B	5.63B	5.84B
Total Revenues	4.19B	4.95B	5.37B	5.63B	5.84B
Cost of Goods Sold, Total	3.04B	3.47B	3.48B	3.72B	3.77B
Gross Profit	1.15B	1.48B	1.89B	1.91B	2.07B
Selling General & Admin Expenses, Total	618M	769M	849M	809M	865M
Other Operating Expenses, Total	618M	769M	849M	809M	865M
Operating Income	536M	712M	1.04B	1.1B	1.21B
Interest Expense, Total	-54.7M	-49.6M	-36.7M	-73.8M	-64.1M
Interest And Investment Income	-	-	-	-	-
Net Interest Expenses	-54.7M	-49.6M	-36.7M	-73.8M	-64.1M
Other Non Operating Income (Expenses)	5.4M	4.5M	-18.5M	-7.2M	-6.8M
EBT, Excl. Unusual Items	487M	667M	989M	1.02B	1.14B
Restructuring Charges	-3.9M	-10.3M	-5.4M	-12.8M	-12M
Merger & Related Restructuring Charges	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-	-	-
Gain (Loss) On Sale Of Assets	-6.9M	-	-	-5.3M	-400K
Other Unusual Items	-16.8M	-	-	-	-7M
EBT, Incl. Unusual Items	459M	657M	983M	1.01B	1.12B
Income Tax Expense	88.2M	140M	217M	222M	227M
Earnings From Continuing Operations	371M	517M	766M	784M	892M
Earnings Of Discontinued Operations	34.5M	34.6M	-	-	-
Net Income to Company	406M	551M	766M	784M	892M
Minority Interest	-6.1M	-5.5M	-6.2M	-5.7M	-4.8M
Net Income - (IS)	400M	546M	760M	778M	887M
Preferred Dividend and Other Adjustments	1.2M	1.4M	1.8M	1.5M	1.5M
Net Income to Common Incl Extra Items	398M	544M	758M	776M	886M
Net Income to Common Excl. Extra Items	364M	510M	758M	776M	886M
Per Share Items
Net EPS - Basic	7.34	10.14	14.14	14.46	16.65
Basic EPS - Continuing Operations	6.7	9.5	14.14	14.46	16.65
Basic Weighted Average Shares Outstanding	54.3M	53.7M	53.6M	53.7M	53.2M
Net EPS - Diluted	7.29	10.07	14.05	14.37	16.54
Diluted EPS - Continuing Operations	6.66	9.43	14.05	14.37	16.54
Diluted Weighted Average Shares Outstanding	54.7M	54.1M	54M	54M	53.5M
Normalized Basic EPS	5.49	7.66	11.41	11.8	13.29
Normalized Diluted EPS	5.45	7.61	11.33	11.74	13.21
Dividend Per Share	3.99	4.27	4.58	4.98	5.38
Payout Ratio	54.29	42.06	32.31	34.37	32.31
Supplemental Items
EBITDA	676M	854M	1.19B	1.31B	1.41B
EBITA	612M	788M	1.12B	1.22B	1.31B
EBIT	536M	712M	1.04B	1.1B	1.21B
EBITDAR	710M	890M	1.23B	1.35B	1.46B
Effective Tax Rate - (Ratio)	19.2	21.34	22.1	22.06	20.3
Current Domestic Taxes	56.3M	144M	201M	183M	179M
Current Foreign Taxes	22.7M	23.5M	32.3M	36.9M	36.9M
Total Current Taxes	79M	168M	234M	220M	216M
Deferred Domestic Taxes	10.7M	-30.1M	-16.5M	8.8M	29.1M
Deferred Foreign Taxes	-1.5M	2.3M	300K	-7.1M	-18.1M
Total Deferred Taxes	9.2M	-27.8M	-16.2M	1.7M	11M
Normalized Net Income	298M	412M	612M	634M	707M
Non-Cash Pension Expense	-1.7M	17.2M	17.9M	12.9M	18.3M
Supplemental Operating Expense Items
Net Rental Expense, Total	34.1M	35.7M	37.7M	41.9M	45.3M
Imputed Operating Lease Interest Expense	9.26M	9.17M	5.75M	12.34M	11.04M
Imputed Operating Lease Depreciation	24.84M	26.53M	31.95M	29.56M	34.26M
Stock-Based Comp., COGS (Total)	1.7M	1.3M	1.6M	1.8M	1.1M
Stock-Based Comp., SG&A Exp. (Total)	15.8M	23.2M	24.9M	28.8M	31.9M
Total Stock-Based Compensation	17.5M	24.5M	26.5M	30.6M	33M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	286M	440M	336M	329M	482M
Short Term Investments	9.4M	14.3M	12.6M	15.9M	15.4M
Total Cash And Short Term Investments	296M	455M	349M	345M	498M
Accounts Receivable, Total	650M	720M	797M	772M	876M
Other Receivables	24.9M	22.1M	29.7M	22.4M	29.5M
Total Receivables	675M	742M	827M	794M	905M
Inventory	662M	741M	833M	842M	1.08B
Other Current Assets, Total	246M	84.3M	159M	108M	107M
Total Current Assets	1.88B	2.02B	2.17B	2.09B	2.59B
Gross Property Plant And Equipment	1.24B	1.35B	1.56B	1.68B	1.83B
Accumulated Depreciation	-694M	-719M	-756M	-803M	-836M
Net Property Plant And Equipment	541M	636M	800M	873M	997M
Long-term Investments	69.1M	65.9M	75.8M	84.9M	98.4M
Goodwill	1.87B	1.97B	2.53B	2.5B	3.06B
Other Intangibles, Total	692M	677M	1.2B	1.09B	1.4B
Deferred Tax Assets Long-Term	5.2M	5.5M	7.2M	7.5M	25.8M
Other Long-Term Assets, Total	224M	26.4M	129M	37.5M	49.1M
Total Assets	5.28B	5.4B	6.91B	6.68B	8.23B
Liabilities
Accounts Payable, Total	533M	530M	564M	542M	570M
Accrued Expenses, Total	329M	438M	421M	376M	384M
Short-term Borrowings	9.7M	4.7M	117M	125M	289M
Current Portion of Long-Term Debt	-	-	-	-	-
Current Portion of Leases	27.1M	30.5M	30.6M	34.2M	40.7M
Current Income Taxes Payable	4.8M	4.5M	21.1M	21.4M	27.5M
Unearned Revenue Current, Total	16.7M	45.8M	112M	135M	161M
Other Current Liabilities	145M	35M	58.3M	40.7M	35.7M
Total Current Liabilities	1.07B	1.09B	1.32B	1.27B	1.51B
Long-Term Debt	1.44B	1.44B	2.02B	1.44B	2.04B
Long-Term Leases	58.3M	84.9M	119M	117M	121M
Pension & Other Post Retirement Benefits	207M	170M	149M	180M	128M
Deferred Tax Liability Non Current	115M	114M	240M	236M	420M
Other Non Current Liabilities	160M	137M	170M	146M	157M
Total Liabilities	3.04B	3.03B	4.02B	3.4B	4.37B
Common Stock, Total	600K	600K	600K	600K	600K
Additional Paid In Capital	-	-	6.1M	2.6M	6.4M
Retained Earnings	2.56B	2.71B	3.18B	3.65B	4.16B
Comprehensive Income and Other	-331M	-345M	-312M	-386M	-315M
Total Common Equity	2.23B	2.36B	2.88B	3.27B	3.85B
Minority Interest	10.9M	9.7M	12.3M	14.4M	10M
Total Equity	2.24B	2.37B	2.89B	3.28B	3.86B
Total Liabilities And Equity	5.28B	5.4B	6.91B	6.68B	8.23B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	54.41M	53.6M	53.63M	53.67M	53.16M
ECS Total Common Shares Outstanding	54.52M	53.69M	53.73M	53.76M	53.25M
Book Value / Share	40.9	43.97	53.54	60.79	72.26
Tangible Book Value	-334M	-286M	-858M	-319M	-617M
Tangible Book Value Per Share	-6.12	-5.34	-15.97	-5.93	-11.58
Total Debt	1.53B	1.56B	2.29B	1.72B	2.49B
Net Debt	1.24B	1.1B	1.94B	1.37B	1.99B
Debt Equivalent of Unfunded Proj. Benefit Obligation	172M	155M	132M	158M	99.5M
Debt Equivalent Oper. Leases	273M	286M	302M	335M	362M
Minority Interest, Total (Incl. Fin. Div)	10.9M	9.7M	12.3M	14.4M	10M
Account Code - Inventory Valuation	4	4	4	4	5
LIFO Reserve, Total	-137M	-187M	-162M	-167M	-
Inventories - Raw Materials, Total	241M	303M	394M	394M	455M
Inventories - Work In Process, Total	129M	162M	189M	216M	228M
Inventories - Finished Goods, Total	429M	463M	412M	399M	401M
Land - (BS)	28.1M	29.8M	34.9M	34.8M	37.9M
Buildings, Total	210M	212M	250M	270M	292M
Machinery, Total	847M	906M	992M	1.09B	1.23B
Full Time Employees	18.3K	16.3K	18.32K	17.7K	18K
Accumulated Allowance for Doubtful Accounts (Supple)	10.6M	14.3M	11.6M	11.3M	13.9M
Order Backlog	1.85B	2.46B	2.33B	1.9B	2.16B

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	400M	546M	760M	778M	887M
Depreciation & Amortization - CF	63.8M	66.2M	71.9M	91.9M	98.7M
Amortization of Goodwill and Intangible Assets - (CF)	75.7M	75.7M	73.5M	117M	104M
Depreciation & Amortization, Total	140M	142M	145M	208M	202M
Amortization of Deferred Charges, Total - (CF)	9.6M	6.6M	4.3M	3.6M	3.8M
(Gain) Loss From Sale Of Asset	2.2M	3.5M	2.5M	6.3M	1.6M
Stock-Based Compensation (CF)	17.5M	24.5M	26.5M	30.6M	33M
Tax Benefit from Stock Options	-	-	-	-	-
Provision and Write-off of Bad Debts	1.3M	7.4M	300K	-	-
Net Cash From Discontinued Operations	30.1M	-53M	-	-	-
Other Operating Activities, Total	-2.4M	-49.9M	-10M	7.4M	-300K
Change In Accounts Receivable	-125M	-74.2M	-1.9M	22.2M	-68.2M
Change In Inventories	-139M	-66.5M	-42.1M	-22.7M	-32.3M
Change In Accounts Payable	195M	-15.3M	13.2M	-13.6M	6.3M
Change in Other Net Operating Assets	15.1M	112M	-17.2M	-28.9M	-3.5M
Cash from Operations	544M	583M	881M	991M	1.03B
Capital Expenditure	-90.2M	-129M	-166M	-180M	-155M
Sale of Property, Plant, and Equipment	-	-	-	-	-
Cash Acquisitions	100K	-177M	-1.21B	5.9M	-958M
Divestitures	8.5M	333M	-	123M	2.6M
Investment in Marketable and Equity Securities, Total	100K	-10.7M	-3.6M	-5.2M	-8.5M
Other Investing Activities, Total	3.7M	700K	800K	-2.3M	24.7M
Cash from Investing	-77.8M	16.4M	-1.38B	-59.1M	-1.09B
Short Term Debt Issued, Total	8.1M	-	100M	22.9M	164M
Long-Term Debt Issued, Total	299M	-	600M	-	1B
Total Debt Issued	307M	-	700M	22.9M	1.16B
Short Term Debt Repaid, Total	-152M	-4.8M	-2.2M	-	-300K
Long-Term Debt Repaid, Total	-316M	-	-	-600M	-400M
Total Debt Repaid	-468M	-4.8M	-2.2M	-600M	-400M
Repurchase of Common Stock	-11.2M	-182M	-30M	-40M	-225M
Common Dividends Paid	-217M	-230M	-246M	-267M	-287M
Common & Preferred Stock Dividends Paid	-217M	-230M	-246M	-267M	-287M
Other Financing Activities, Total	-44.1M	-20.7M	-33.8M	-39M	-48.5M
Cash from Financing	-433M	-437M	388M	-923M	204M
Foreign Exchange Rate Adjustments	-3M	-8.8M	6.9M	-16.4M	13.9M
Miscellaneous Cash Flow Adjustments	-2.4M	600K	-400K	700K	700K
Net Change in Cash	27.6M	154M	-104M	-7M	153M
Supplemental Items
Cash Interest Paid	65.6M	47.5M	49.9M	83.6M	77.6M
Cash Income Tax Paid (Refund)	84M	168M	215M	225M	214M
Levered Free Cash Flow	377M	500M	510M	720M	681M
Unlevered Free Cash Flow	411M	531M	533M	766M	721M
Change In Net Working Capital	100K	-42M	130M	-13.4M	119M
Net Debt Issued / Repaid	-161M	-4.8M	698M	-577M	764M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	6.47	8.33	10.59	10.16	10.03
Return on Total Capital	8.88	11.56	14.33	13.56	13.17
Return On Equity %	17.16	22.41	29.13	25.39	24.54
Return on Common Equity	16.92	22.21	28.94	25.26	24.45
Margin Analysis
Gross Profit Margin %	27.51	29.94	35.22	33.99	35.49
SG&A Margin	14.73	15.54	15.79	14.37	14.79
EBITDA Margin %	16.11	17.27	22.14	23.33	24.15
EBITA Margin %	14.59	15.93	20.8	21.69	22.47
EBIT Margin %	12.78	14.4	19.43	19.62	20.69
Income From Continuing Operations Margin %	8.85	10.44	14.26	13.92	15.26
Net Income Margin %	9.53	11.03	14.14	13.82	15.18
Net Avail. For Common Margin %	8.67	10.31	14.11	13.79	15.15
Normalized Net Income Margin	7.11	8.32	11.39	11.26	12.09
Levered Free Cash Flow Margin	8.99	10.1	9.5	12.79	11.65
Unlevered Free Cash Flow Margin	9.81	10.73	9.92	13.61	12.34
Asset Turnover
Asset Turnover	0.81	0.93	0.87	0.83	0.78
Fixed Assets Turnover	7.78	8.41	7.48	6.73	6.25
Receivables Turnover (Average Receivables)	7.1	7.22	7.08	7.18	7.1
Inventory Turnover (Average Inventory)	5.11	4.94	4.42	4.44	3.6
Short Term Liquidity
Current Ratio	1.76	1.86	1.64	1.64	1.72
Quick Ratio	0.91	1.1	0.89	0.89	0.93
Operating Cash Flow to Current Liabilities	0.51	0.54	0.67	0.78	0.68
Days Sales Outstanding (Average Receivables)	51.43	50.53	51.52	51.01	51.43
Days Outstanding Inventory (Average Inventory)	71.36	73.85	82.51	82.49	101.36
Average Days Payable Outstanding	50.11	54.71	55.85	54.31	52.8
Cash Conversion Cycle (Average Days)	72.68	69.67	78.18	79.19	99.99
Long Term Solvency
Total Debt/Equity	68.31	65.72	79.26	52.38	64.47
Total Debt / Total Capital	40.59	39.66	44.21	34.38	39.2
LT Debt/Equity	66.67	64.24	74.14	47.52	55.92
Long-Term Debt / Total Capital	39.61	38.76	41.36	31.19	34
Total Liabilities / Total Assets	57.57	56.12	58.21	50.85	53.12
EBIT / Interest Expense	9.8	14.36	28.44	14.96	18.87
EBITDA / Interest Expense	12.98	17.94	33.43	18.36	22.73
(EBITDA - Capex) / Interest Expense	11.33	15.34	28.92	15.91	20.31
Total Debt / EBITDA	2.16	1.75	1.87	1.27	1.71
Net Debt / EBITDA	1.74	1.24	1.58	1.01	1.37
Total Debt / (EBITDA - Capex)	2.47	2.05	2.16	1.46	1.91
Net Debt / (EBITDA - Capex)	1.99	1.45	1.83	1.17	1.53
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	13.89	17.97	8.59	4.76	3.84
Gross Profit, 1 Yr. Growth %	4.7	28.39	27.74	1.1	8.31
EBITDA, 1 Yr. Growth %	5.28	26.43	39.21	10.39	7.36
EBITA, 1 Yr. Growth %	5.61	28.8	41.78	9.27	7.36
EBIT, 1 Yr. Growth %	5.7	32.86	46.53	5.8	9.31
Earnings From Cont. Operations, 1 Yr. Growth %	10.88	39.26	48.22	2.28	13.66
Net Income, 1 Yr. Growth %	13.75	36.65	39.18	2.37	13.88
Normalized Net Income, 1 Yr. Growth %	9.09	38.01	48.64	3.63	9.83
Diluted EPS Before Extra, 1 Yr. Growth %	10.26	41.59	48.99	2.28	14.94
Accounts Receivable, 1 Yr. Growth %	22.35	10.62	10.81	-3.22	13.48
Inventory, 1 Yr. Growth %	25.71	11.87	12.45	1.07	7.26
Net Property, Plant and Equip., 1 Yr. Growth %	0.56	17.6	25.74	9.14	14.2
Total Assets, 1 Yr. Growth %	3.86	2.29	27.98	-3.4	20.17
Tangible Book Value, 1 Yr. Growth %	-43.79	-14.17	199.55	-62.85	223.15
Common Equity, 1 Yr. Growth %	7.72	5.88	21.86	13.6	13.3
Cash From Operations, 1 Yr. Growth %	-16.08	7.25	51.03	12.53	3.89
Capital Expenditures, 1 Yr. Growth %	8.94	43.35	28.15	8.87	-14.02
Levered Free Cash Flow, 1 Yr. Growth %	-13.48	32.53	2.05	41.09	23.25
Unlevered Free Cash Flow, 1 Yr. Growth %	-13.12	29.05	0.41	43.67	20.44
Dividend Per Share, 1 Yr. Growth %	7.55	7.02	7.26	8.73	8.03
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	3.09	15.91	13.18	6.66	4.3
Gross Profit, 2 Yr. CAGR %	-1.6	15.94	28.07	13.65	4.99
EBITDA, 2 Yr. CAGR %	-0.64	15.37	32.67	23.97	9.68
EBITA, 2 Yr. CAGR %	-0.99	16.63	35.13	24.47	9.17
EBIT, 2 Yr. CAGR %	-1.75	18.5	39.53	24.51	8.46
Earnings From Cont. Operations, 2 Yr. CAGR %	0.42	24.26	43.67	23.13	8.5
Net Income, 2 Yr. CAGR %	-0.17	24.67	37.91	19.37	8.66
Normalized Net Income, 2 Yr. CAGR %	0.66	22.7	43.23	24.11	7.36
Diluted EPS Before Extra, 2 Yr. CAGR %	0.53	24.95	45.24	23.44	9.12
Accounts Receivable, 2 Yr. CAGR %	-0.21	16.34	10.72	3.56	4.8
Inventory, 2 Yr. CAGR %	2.27	18.59	12.16	6.61	14.07
Net Property, Plant and Equip., 2 Yr. CAGR %	-5.22	8.75	21.6	17.15	11.64
Total Assets, 2 Yr. CAGR %	3.79	3.07	14.42	11.19	9.09
Tangible Book Value, 2 Yr. CAGR %	-29.35	-30.54	60.34	5.49	-15.22
Common Equity, 2 Yr. CAGR %	7.01	6.8	13.59	17.66	15.65
Cash From Operations, 2 Yr. CAGR %	-4.12	-5.13	27.27	30.37	8.13
Capital Expenditures, 2 Yr. CAGR %	2	24.96	35.54	18.12	-3.25
Levered Free Cash Flow, 2 Yr. CAGR %	-3.39	7.08	16.3	19.99	16.66
Unlevered Free Cash Flow, 2 Yr. CAGR %	-4.07	5.89	13.83	20.11	17.38
Dividend Per Share, 2 Yr. CAGR %	7.85	7.28	7.14	7.99	8.38
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-2.19	7.83	13.42	10.3	5.71
Gross Profit, 3 Yr. CAGR %	-4.11	7.53	19.75	18.36	11.87
EBITDA, 3 Yr. CAGR %	-2.11	7.67	22.83	24.78	18.23
EBITA, 3 Yr. CAGR %	-1.86	8.08	24.47	25.9	18.55
EBIT, 3 Yr. CAGR %	-2.49	8.65	27.19	27.23	19.29
Earnings From Cont. Operations, 3 Yr. CAGR %	0.45	11.98	31.78	28.29	19.95
Net Income, 3 Yr. CAGR %	3.51	10.84	29.33	24.87	17.57
Normalized Net Income, 3 Yr. CAGR %	-0.13	11.83	30.8	28.58	19.75
Diluted EPS Before Extra, 3 Yr. CAGR %	0.61	12.69	32.5	29.22	20.6
Accounts Receivable, 3 Yr. CAGR %	-2.38	3.28	14.47	5.86	6.76
Inventory, 3 Yr. CAGR %	0.57	5.38	16.5	8.33	13.53
Net Property, Plant and Equip., 3 Yr. CAGR %	2.51	1.85	14.14	17.3	16.15
Total Assets, 3 Yr. CAGR %	2.73	3.29	10.78	8.14	15.06
Tangible Book Value, 3 Yr. CAGR %	-26.58	-24.61	13.06	-1.52	29.13
Common Equity, 3 Yr. CAGR %	7.79	6.63	11.6	13.59	17.68
Cash From Operations, 3 Yr. CAGR %	1.69	-0.48	10.77	22.15	20.87
Capital Expenditures, 3 Yr. CAGR %	-2.12	14.25	26.02	25.99	6.25
Levered Free Cash Flow, 3 Yr. CAGR %	7.11	7.34	5.38	24.03	10.85
Unlevered Free Cash Flow, 3 Yr. CAGR %	5.32	5.9	4.03	23.02	10.74
Dividend Per Share, 3 Yr. CAGR %	8.2	7.57	7.27	7.67	8.01
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	3.65	6.16	3.69	7.36	9.68
Gross Profit, 5 Yr. CAGR %	0.37	4.86	7.66	9.93	13.48
EBITDA, 5 Yr. CAGR %	2.05	6	10.55	13.91	17.08
EBITA, 5 Yr. CAGR %	1.89	6.3	11.54	14.36	17.78
EBIT, 5 Yr. CAGR %	0.43	5.47	12.53	14.73	18.98
Earnings From Cont. Operations, 5 Yr. CAGR %	4.5	15.64	15.91	16.32	21.66
Net Income, 5 Yr. CAGR %	6.4	17.56	16.1	14.17	20.36
Normalized Net Income, 5 Yr. CAGR %	0.83	7.01	15.36	16.59	20.92
Diluted EPS Before Extra, 5 Yr. CAGR %	4.91	16.52	16.53	16.87	22.32
Accounts Receivable, 5 Yr. CAGR %	4.78	6.66	2.66	3.39	10.5
Inventory, 5 Yr. CAGR %	4.46	3.14	5.05	5.87	15.53
Net Property, Plant and Equip., 5 Yr. CAGR %	4.22	6.77	9.76	7.71	13.13
Total Assets, 5 Yr. CAGR %	8.42	7.75	7.25	6.38	10.11
Tangible Book Value, 5 Yr. CAGR %	16.63	32.9	0.35	-13.77	0.77
Common Equity, 5 Yr. CAGR %	6.96	7.64	10.07	10.91	13.2
Cash From Operations, 5 Yr. CAGR %	5.76	9	11.24	10.87	9.71
Capital Expenditures, 5 Yr. CAGR %	6.06	10.16	11.49	15.78	13.37
Levered Free Cash Flow, 5 Yr. CAGR %	4.14	11.25	10.7	12.23	9.33
Unlevered Free Cash Flow, 5 Yr. CAGR %	4.19	10.56	8.65	11.37	8.77
Dividend Per Share, 5 Yr. CAGR %	9.03	8.27	7.77	7.74	7.72