Financial Ratios Lennar Corporation

Equities

LEN

US5260571048

Homebuilding

Market Closed - Nyse Other stock markets 21:00:02 16/01/2026 GMT			5-day change	1st Jan Change
118.59 ^USD	-2.99%		-0.55%	+15.36%

01-14	North American Morning Briefing : U.S. Futures Decline; Investors Await Fresh Data	DJ
01-13	Goldman Sachs Adjusts Price Target on Lennar to $125 From $120, Maintains Neutral Rating	MT

c49e0406fc79350.7if9NeL4TLOls4_AThupiXFHvrviO-SBeNdKqQtqFw0.i26LVs_JPevC5teTAG7AsTV-3fK0Y5fMIqIBkUwBUGWLEcltoI4U1IjX5A

Published financial data: LENNAR CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: November	2020	2021	2022	2023	2024
Revenues	21.6B	26.23B	32.86B	33.26B	34.33B
Finance Div. Revenues	890M	899M	810M	977M	1.11B
Total Revenues	22.49B	27.13B	33.67B	34.23B	35.44B
Cost of Goods Sold, Total	16.85B	19.39B	24.08B	25.59B	26.93B
Finance Div. Operating Exp.	471M	408M	426M	467M	532M
Gross Profit	5.17B	7.33B	9.17B	8.17B	7.98B
Selling General & Admin Expenses, Total	2.06B	2.2B	2.38B	2.73B	3.13B
Other Operating Expenses	16.98M	-546M	68.04M	-45.95M	-245M
Other Operating Expenses, Total	2.07B	1.65B	2.45B	2.69B	2.88B
Operating Income	3.1B	5.68B	6.72B	5.49B	5.09B
Interest Expense, Total	-22.4M	-20.14M	-19.13M	-15.43M	-18.77M
Net Interest Expenses	-22.4M	-20.14M	-19.13M	-15.43M	-18.77M
Income (Loss) On Equity Invest.	-13.94M	56.78M	35.59M	-145M	164M
Other Non Operating Income (Expenses)	-	-59.82M	-66.4M	-73.09M	-80.21M
EBT, Excl. Unusual Items	3.06B	5.66B	6.67B	5.25B	5.16B
Merger & Related Restructuring Charges	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-655M	-50.16M	25.18M
Gain (Loss) On Sale Of Assets	61.42M	158M	-	-	-
Asset Writedown	-	-	-	-	-
Legal Settlements	-	-	-	-	-
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	3.12B	5.82B	6.01B	5.2B	5.18B
Income Tax Expense	656M	1.36B	1.37B	1.24B	1.22B
Earnings From Continuing Operations	2.47B	4.46B	4.65B	3.96B	3.97B
Net Income to Company	2.47B	4.46B	4.65B	3.96B	3.97B
Minority Interest	-2.52M	-26.44M	-34.38M	-22.78M	-35.12M
Net Income - (IS)	2.47B	4.43B	4.61B	3.94B	3.93B
Preferred Dividend and Other Adjustments	28.39M	52.92M	51.98M	48.54M	38.82M
Net Income to Common Incl Extra Items	2.44B	4.38B	4.56B	3.89B	3.89B
Net Income to Common Excl. Extra Items	2.44B	4.38B	4.56B	3.89B	3.89B
Per Share Items
Net EPS - Basic	7.88	14.28	15.74	13.73	14.31
Basic EPS - Continuing Operations	7.88	14.28	15.74	13.73	14.31
Basic Weighted Average Shares Outstanding	309M	307M	290M	283M	272M
Net EPS - Diluted	7.85	14.27	15.72	13.73	14.31
Diluted EPS - Continuing Operations	7.85	14.27	15.72	13.73	14.31
Diluted Weighted Average Shares Outstanding	309M	307M	290M	283M	272M
Normalized Basic EPS	6.18	11.45	14.26	11.51	11.73
Normalized Diluted EPS	6.18	11.45	14.26	11.51	11.73
Dividend Per Share	0.62	1	1.5	1.5	2
Payout Ratio	7.91	6.99	9.49	10.93	13.96
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	3.19B	5.77B	6.81B	5.6B	5.21B
EBITA	3.1B	5.68B	6.72B	5.49B	5.09B
EBIT	3.1B	5.68B	6.72B	5.49B	5.09B
EBITDAR	3.28B	5.86B	6.91B	5.7B	5.34B
Total Revenues (As Reported)	22.49B	27.13B	33.67B	34.23B	35.44B
Effective Tax Rate - (Ratio)	21.01	23.41	22.71	23.86	23.48
Current Domestic Taxes	564M	1.17B	1.61B	1.31B	1.16B
Total Current Taxes	564M	1.17B	1.61B	1.31B	1.16B
Deferred Domestic Taxes	92.08M	192M	-247M	-67.97M	60.43M
Total Deferred Taxes	92.08M	192M	-247M	-67.97M	60.43M
Normalized Net Income	1.91B	3.51B	4.13B	3.26B	3.19B
Interest Capitalized	331M	255M	212M	172M	110M
Supplemental Operating Expense Items
Advertising Expense	72.6M	74.2M	102M	146M	191M
General and Administrative Expenses	358M	398M	414M	501M	649M
Net Rental Expense, Total	82.1M	84.99M	105M	105M	126M
Imputed Operating Lease Interest Expense	33.38M	34.72M	43.87M	44.59M	48.65M
Imputed Operating Lease Depreciation	48.72M	50.28M	61.55M	60.06M	76.97M
Stock-Based Comp., Other (Total)	107M	135M	184M	161M	177M
Total Stock-Based Compensation	107M	135M	184M	161M	177M

Fiscal Period: November	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	2.75B	2.75B	4.64B	6.32B	4.73B
Short Term Investments	-	-	-	2B	3.63B
Trading Asset Securities, Total	-	-	-	-	-
Total Cash And Short Term Investments	2.75B	2.75B	4.64B	8.32B	8.36B
Accounts Receivable, Total	217M	341M	602M	730M	952M
Other Receivables	-	-	-	-	-
Notes Receivable	168M	248M	186M	250M	154M
Total Receivables	385M	589M	788M	980M	1.11B
Inventory	17.18B	19.17B	21.86B	18.9B	20.31B
Finance Division Loans and Leases Current	2.14B	2.39B	2.65B	2.86B	2.86B
Finance Division Other Current Assets, Total	171M	179M	153M	242M	244M
Loans Held For Sale	-	-	-	-	-
Restricted Cash	15.21M	21.93M	23.05M	13.48M	11.8M
Other Current Assets, Total	-	-	-	-	-
Total Current Assets	22.64B	25.1B	30.11B	31.31B	32.89B
Gross Property Plant And Equipment	589M	539M	582M	671M	808M
Accumulated Depreciation	-178M	-199M	-227M	-266M	-291M
Net Property Plant And Equipment	412M	340M	355M	405M	516M
Long-term Investments	2.12B	3.02B	2.56B	2.36B	2.62B
Goodwill	3.44B	3.44B	3.44B	3.44B	3.44B
Finance Division Other Long-Term Assets, Total	462M	396M	453M	466M	415M
Deferred Tax Assets Long-Term	158M	148M	181M	219M	218M
Other Long-Term Assets, Total	706M	757M	874M	1.04B	1.21B
Total Assets	29.94B	33.21B	37.98B	39.23B	41.31B
Liabilities
Accounts Payable, Total	1.04B	1.32B	1.62B	1.63B	1.84B
Short-term Borrowings	-	-	16.75M	3.74M	-
Current Portion of Long-Term Debt	295M	718M	223M	483M	532M
Current Portion of Leases	33.62M	40.39M	34.17M	33.9M	98.14M
Finance Division Debt Current	1.31B	1.57B	2B	2.03B	1.8B
Finance Division Other Current Liabilities, Total	-	-	-	-	-
Other Current Liabilities	342M	377M	418M	415M	446M
Total Current Liabilities	3.02B	4.03B	4.31B	4.6B	4.72B
Long-Term Debt	5.66B	3.93B	3.82B	2.33B	1.73B
Long-Term Leases	89.22M	123M	125M	120M	164M
Finance Division Debt Non Current	154M	152M	133M	131M	130M
Finance Division Other Non Current Liabilities, Total	180M	180M	219M	283M	210M
Deferred Tax Liability Non Current	-	-	-	-	-
Other Non Current Liabilities	2.73B	3.79B	5.13B	5.06B	6.34B
Total Liabilities	11.84B	12.21B	13.74B	12.53B	13.29B
Common Stock, Total	33.84M	33.99M	29.27M	29.51M	29.66M
Additional Paid In Capital	8.68B	8.81B	5.42B	5.57B	5.73B
Retained Earnings	10.56B	14.69B	18.86B	22.37B	25.75B
Treasury Stock	-1.28B	-2.71B	-210M	-1.39B	-3.65B
Comprehensive Income and Other	-805K	-1.34M	2.41M	4.88M	7.53M
Total Common Equity	17.99B	20.82B	24.1B	26.58B	27.87B
Minority Interest	105M	180M	140M	121M	151M
Total Equity	18.1B	21B	24.24B	26.7B	28.02B
Total Liabilities And Equity	29.94B	33.21B	37.98B	39.23B	41.31B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	313M	299M	290M	281M	266M
ECS Total Common Shares Outstanding	313M	299M	290M	281M	268M
Book Value / Share	57.55	69.52	83.16	94.61	103.9
Tangible Book Value	14.36B	17.18B	20.47B	22.95B	24.24B
Tangible Book Value Per Share	45.93	57.39	70.63	81.68	90.36
Total Debt	7.54B	6.54B	6.36B	5.14B	4.45B
Net Debt	4.8B	3.79B	1.72B	-3.18B	-3.91B
Debt Equivalent Oper. Leases	657M	680M	843M	837M	1B
Minority Interest, Total (Incl. Fin. Div)	105M	180M	140M	121M	151M
Equity Method Investments, Total	2.06B	1.97B	2.14B	2.02B	2.23B
Account Code - Inventory Valuation	3	3	3	3	3
Inventories - Work In Process, Total	-	-	-	-	-
Inventories - Finished Goods, Total	16.09B	17.55B	19.1B	15.36B	15.63B
Inventories - Others	1.09B	1.62B	2.76B	3.54B	4.68B
Machinery, Total	145M	173M	207M	297M	372M
Full Time Employees	9.5K	10.75K	12.01K	12.28K	13.26K
Accumulated Allowance for Doubtful Accounts (Supple)	2.8M	2.53M	2.18M	2.37M	2.4M
Order Backlog	7.8B	11.33B	8.66B	6.56B	5.31B

Fiscal Period: November	2020	2021	2022	2023	2024
Net Income	2.47B	4.43B	4.61B	3.94B	3.93B
Depreciation & Amortization - CF	94.55M	85.95M	87.08M	110M	116M
Depreciation & Amortization, Total	94.55M	85.95M	87.08M	110M	116M
Amortization of Deferred Charges, Total - (CF)	-	-	-	-	148K
(Gain) Loss From Sale Of Asset	-75.06M	-19.24M	25.67M	10.03M	12.82M
(Gain) Loss on Sale of Investments - (CF)	-4.62M	-682M	672M	113M	-67.23M
Asset Writedown & Restructuring Costs	123M	25.7M	111M	125M	143M
Provision for Credit Losses	-	-	-	-	-
(Income) Loss On Equity Investments - (CF)	84.2M	-3.01M	108M	198M	-8.53M
Stock-Based Compensation (CF)	107M	135M	184M	161M	177M
Tax Benefit from Stock Options	-	-	-	-	-
Other Operating Activities, Total	77.82M	211M	-214M	-46.84M	95.55M
Change In Accounts Receivable	25.87M	-290M	-422M	-329M	-129M
Change In Inventories	781M	-1.96B	-2.38B	2.27B	-285M
Change In Accounts Payable	266M	881M	701M	-626M	380M
Change in Other Net Operating Assets	245M	-282M	-216M	-747M	-1.96B
Cash from Operations	4.19B	2.53B	3.27B	5.18B	2.4B
Capital Expenditure	-72.75M	-65.17M	-57.21M	-99.8M	-172M
Sale of Property, Plant, and Equipment	33.93M	41.55M	24.69M	13.22M	61.44M
Cash Acquisitions	-	-	-	-	-
Divestitures	14.98M	3.33M	-	-	-
Sale (Purchase) of Real Estate properties	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-255M	-114M	-117M	-105M	-192M
Net (Increase) Decrease in Loans Originated / Sold - Investing	-3.12M	29.4M	19.49M	14.33M	-734K
Other Investing Activities, Total	1.64M	16K	1.4M	-	-
Cash from Investing	-280M	-105M	-128M	-177M	-303M
Long-Term Debt Issued, Total	92.69M	276M	409M	28.71M	-
Total Debt Issued	92.69M	276M	409M	28.71M	-
Long-Term Debt Repaid, Total	-2.39B	-1.36B	-623M	-1.23B	-830M
Total Debt Repaid	-2.39B	-1.36B	-623M	-1.23B	-830M
Issuance of Common Stock	-	-	-	-	-
Repurchase of Common Stock	-322M	-1.43B	-1.04B	-1.18B	-2.26B
Common Dividends Paid	-195M	-310M	-438M	-431M	-549M
Common & Preferred Stock Dividends Paid	-195M	-310M	-438M	-431M	-549M
Other Financing Activities, Total	364M	414M	414M	-437M	-46.03M
Cash from Financing	-2.45B	-2.4B	-1.28B	-3.25B	-3.68B
Net Change in Cash	1.46B	22.95M	1.86B	1.76B	-1.58B
Supplemental Items
Cash Interest Paid	97.34M	47.72M	67.84M	81.22M	54.92M
Cash Income Tax Paid (Refund)	402M	1.14B	1.27B	1.86B	790M
Levered Free Cash Flow	4.48B	3.1B	3.61B	6.36B	3.79B
Unlevered Free Cash Flow	4.49B	3.12B	3.62B	6.36B	3.8B
Change In Net Working Capital	-2.43B	593M	789M	-2.77B	-500M
Net Debt Issued / Repaid	-2.29B	-1.08B	-214M	-1.2B	-830M

Fiscal Period: November	2020	2021	2022	2023	2024
Profitability
Return on Assets	6.53	11.25	11.8	8.88	7.91
Return on Total Capital	7.56	13.39	14.49	11.01	9.93
Return On Equity %	14.46	22.8	20.55	15.55	14.5
Return on Common Equity	14.36	22.56	20.31	15.35	14.3
Margin Analysis
Gross Profit Margin %	22.99	27.03	27.22	23.87	22.51
SG&A Margin	9.14	8.09	7.06	7.98	8.83
EBITDA Margin %	14.2	21.27	20.22	16.35	14.7
EBITA Margin %	13.78	20.95	19.96	16.02	14.37
EBIT Margin %	13.78	20.95	19.96	16.02	14.37
Income From Continuing Operations Margin %	10.97	16.43	13.81	11.57	11.19
Net Income Margin %	10.96	16.33	13.7	11.5	11.1
Net Avail. For Common Margin %	10.83	16.13	13.55	11.36	10.99
Normalized Net Income Margin	8.5	12.94	12.28	9.52	9
Levered Free Cash Flow Margin	19.91	11.44	10.73	18.56	10.7
Unlevered Free Cash Flow Margin	19.97	11.48	10.76	18.59	10.74
Asset Turnover
Asset Turnover	0.76	0.86	0.95	0.89	0.88
Fixed Assets Turnover	65.09	72.21	96.89	90.1	76.96
Receivables Turnover (Average Receivables)	102.8	93.98	69.68	49.92	40.81
Inventory Turnover (Average Inventory)	0.96	1.07	1.17	1.31	1.37
Short Term Liquidity
Current Ratio	7.5	6.23	6.99	6.81	6.97
Quick Ratio	1.24	1	1.45	2.17	2.14
Operating Cash Flow to Current Liabilities	1.39	0.63	0.76	1.13	0.51
Days Sales Outstanding (Average Receivables)	3.56	3.88	5.24	7.31	8.97
Days Outstanding Inventory (Average Inventory)	383.09	342.08	311	278.08	266.45
Average Days Payable Outstanding	24.2	20.13	20.02	24.3	22.41
Cash Conversion Cycle (Average Days)	362.45	325.84	296.21	261.09	253.01
Long Term Solvency
Total Debt/Equity	41.68	31.16	26.23	19.24	15.89
Total Debt / Total Capital	29.42	23.76	20.78	16.14	13.71
LT Debt/Equity	32.63	20.05	16.84	9.68	7.21
Long-Term Debt / Total Capital	23.03	15.28	13.34	8.12	6.22
Total Liabilities / Total Assets	39.54	36.77	36.18	31.94	32.17
EBIT / Interest Expense	138.33	282.2	351.3	355.42	271.41
EBITDA / Interest Expense	146.22	290.69	361.36	369.34	284.26
(EBITDA - Capex) / Interest Expense	142.97	287.46	358.37	362.88	275.12
Total Debt / EBITDA	2.3	1.12	0.92	0.9	0.83
Net Debt / EBITDA	1.46	0.65	0.25	-0.56	-0.73
Total Debt / (EBITDA - Capex)	2.36	1.13	0.93	0.92	0.86
Net Debt / (EBITDA - Capex)	1.5	0.65	0.25	-0.57	-0.76
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	1.03	20.64	24.11	1.67	3.53
Gross Profit, 1 Yr. Growth %	14.47	41.81	25	-10.85	-2.36
EBITDA, 1 Yr. Growth %	26.18	78.76	29.71	-18.65	-6.89
EBITA, 1 Yr. Growth %	27.07	81.41	30.18	-19.23	-7.13
EBIT, 1 Yr. Growth %	27.07	81.41	30.18	-19.23	-7.13
Earnings From Cont. Operations, 1 Yr. Growth %	33.95	80.61	4.31	-14.78	0.16
Net Income, 1 Yr. Growth %	33.31	79.72	4.15	-14.64	-0.15
Normalized Net Income, 1 Yr. Growth %	25.07	83.72	29.5	-21.14	-2.16
Diluted EPS Before Extra, 1 Yr. Growth %	36.62	81.83	10.22	-12.68	4.22
Accounts Receivable, 1 Yr. Growth %	7.19	56.8	76.71	21.2	30.47
Inventory, 1 Yr. Growth %	-5.07	11.61	14.05	-5.98	7.49
Net Property, Plant and Equip., 1 Yr. Growth %	47.22	-17.4	4.47	13.99	27.52
Total Assets, 1 Yr. Growth %	1.96	10.93	14.38	3.29	5.3
Tangible Book Value, 1 Yr. Growth %	16.85	19.64	19.11	12.12	5.62
Common Equity, 1 Yr. Growth %	12.82	15.68	15.78	10.29	4.85
Cash From Operations, 1 Yr. Growth %	182.72	-39.56	28.94	58.61	-53.6
Capital Expenditures, 1 Yr. Growth %	-15.89	-10.42	-12.21	74.43	71.85
Levered Free Cash Flow, 1 Yr. Growth %	2.41K	-3.56	200.49	85.93	-12.21
Unlevered Free Cash Flow, 1 Yr. Growth %	2.27K	-3.59	198.36	85.56	-12.17
Dividend Per Share, 1 Yr. Growth %	290.62	60	50	0	33.33
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	4.56	10.4	22.36	12.33	2.6
Gross Profit, 2 Yr. CAGR %	48.84	61.77	62.43	21.49	5.26
EBITDA, 2 Yr. CAGR %	18.62	50.14	46.23	1.56	-12.97
EBITA, 2 Yr. CAGR %	19.27	51.78	47.5	1.36	-13.39
EBIT, 2 Yr. CAGR %	19.27	51.78	47.5	1.36	-13.39
Earnings From Cont. Operations, 2 Yr. CAGR %	19.86	55.54	37.25	-5.72	-7.61
Net Income, 2 Yr. CAGR %	20.56	54.79	36.81	-5.71	-7.68
Normalized Net Income, 2 Yr. CAGR %	20.18	51.58	47.07	-0.48	-12.16
Diluted EPS Before Extra, 2 Yr. CAGR %	20.13	57.61	41.56	-1.9	-4.6
Accounts Receivable, 2 Yr. CAGR %	7.86	29.65	66.46	46.35	25.75
Inventory, 2 Yr. CAGR %	-0.5	2.94	12.82	-0.71	0.53
Net Property, Plant and Equip., 2 Yr. CAGR %	13.43	10.27	-7.11	9.13	20.57
Total Assets, 2 Yr. CAGR %	2.37	6.35	12.64	8.7	4.29
Tangible Book Value, 2 Yr. CAGR %	14.78	18.24	19.38	15.56	8.82
Common Equity, 2 Yr. CAGR %	11.09	14.24	15.73	13	7.54
Cash From Operations, 2 Yr. CAGR %	57.39	30.71	-11.73	43.01	-14.21
Capital Expenditures, 2 Yr. CAGR %	-25.32	-13.2	-11.32	23.75	73.13
Levered Free Cash Flow, 2 Yr. CAGR %	-3.48	297.48	6.42	119.99	5.38
Unlevered Free Cash Flow, 2 Yr. CAGR %	-3.26	287.57	6.36	119.11	5.32
Dividend Per Share, 2 Yr. CAGR %	97.64	150	54.92	22.47	15.47
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	21.15	9.66	14.79	15.03	9.32
Gross Profit, 3 Yr. CAGR %	47.09	46.46	48.44	32.99	12.96
EBITDA, 3 Yr. CAGR %	31.1	36.48	38.54	20.69	-1.34
EBITA, 3 Yr. CAGR %	31.88	37.67	39.65	21.1	-1.55
EBIT, 3 Yr. CAGR %	31.88	37.67	39.65	21.1	-1.55
Earnings From Cont. Operations, 3 Yr. CAGR %	47.32	37.41	36.14	17.09	-3.8
Net Income, 3 Yr. CAGR %	44.89	37.72	35.64	16.91	-3.89
Normalized Net Income, 3 Yr. CAGR %	28.09	38.44	39.33	19.48	-1.04
Diluted EPS Before Extra, 3 Yr. CAGR %	32.4	37.93	39.9	20.5	0.1
Accounts Receivable, 3 Yr. CAGR %	19.7	22.18	43.75	49.75	40.85
Inventory, 3 Yr. CAGR %	15.77	3.39	6.51	3.24	1.95
Net Property, Plant and Equip., 3 Yr. CAGR %	24.15	2.05	8.3	-0.55	14.94
Total Assets, 3 Yr. CAGR %	16.89	5.15	8.96	9.44	7.55
Tangible Book Value, 3 Yr. CAGR %	23.23	16.38	18.53	16.91	12.15
Common Equity, 3 Yr. CAGR %	31.73	12.6	14.75	13.89	10.22
Cash From Operations, 3 Yr. CAGR %	62.18	14.4	30.12	7.32	-1.73
Capital Expenditures, 3 Yr. CAGR %	-13.34	-20.65	-12.87	11.11	38.06
Levered Free Cash Flow, 3 Yr. CAGR %	117.59	-13.57	163.97	25.83	42.42
Unlevered Free Cash Flow, 3 Yr. CAGR %	118.57	-13.41	159.5	25.71	42.11
Dividend Per Share, 3 Yr. CAGR %	58.52	84.2	110.86	33.89	25.99
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	18.87	19.9	21.63	10.72	9.75
Gross Profit, 5 Yr. CAGR %	19.37	25.1	41.34	28.48	23.28
EBITDA, 5 Yr. CAGR %	22.39	33.62	36.87	19.78	15.28
EBITA, 5 Yr. CAGR %	22.59	34.23	37.83	20.29	15.6
EBIT, 5 Yr. CAGR %	22.59	34.23	37.83	20.29	15.6
Earnings From Cont. Operations, 5 Yr. CAGR %	24.67	37.31	43.21	18.19	16.59
Net Income, 5 Yr. CAGR %	25.15	37.18	41.6	18.36	16.29
Normalized Net Income, 5 Yr. CAGR %	20.87	32.95	35.37	19.76	15.85
Diluted EPS Before Extra, 5 Yr. CAGR %	18.26	29.91	36	20.35	20.03
Accounts Receivable, 5 Yr. CAGR %	-1.12	0.61	36.58	31.33	36.26
Inventory, 5 Yr. CAGR %	14.15	15.52	14.58	1.73	2.34
Net Property, Plant and Equip., 5 Yr. CAGR %	28.92	14.38	10.55	4.82	13.05
Total Assets, 5 Yr. CAGR %	15.73	16.67	15.17	6.55	7.07
Tangible Book Value, 5 Yr. CAGR %	20.69	19.72	21.67	16.05	14.55
Common Equity, 5 Yr. CAGR %	26.08	24.26	25.08	12.76	11.81
Cash From Operations, 5 Yr. CAGR %	58.45	37.9	27.16	25.08	10.15
Capital Expenditures, 5 Yr. CAGR %	-4.45	-3.14	-12.54	-5.21	14.67
Levered Free Cash Flow, 5 Yr. CAGR %	84.71	51.26	52.74	5.75	80.79
Unlevered Free Cash Flow, 5 Yr. CAGR %	87.05	51.61	53.15	5.81	78.94
Dividend Per Share, 5 Yr. CAGR %	31.84	44.84	57.07	56.46	65.72