Income Statement NextEra Energy

Equities

NEE

US65339F1012

Electric Utilities

Market Closed - Nyse Other stock markets 21:00:03 08/05/2026 BST			Pre-market 12:47:20
93.10 ^USD	-0.24%		92.86	-0.25%

05-05	DA Davidson Raises Price Target on NextEra Energy to $105 From $95, Keeps Buy/Add Rating	MT
05-04	Evercore ISI Adjusts Price Target on NextEra Energy to $107 From $97, Maintains Outperform Rating	MT

78b3ca897ba867d51abbaa1.Fgw7odJWXhJjCpxoF3u1foI3lAA4WMbMvSpdjzhOWi0.WkRyxOYjFmA8QvNdXU7iPfBG_1F0D5H7yVlv-lQjD05RXkLWpCQWTVJwqA

Published financial data: NEXTERA ENERGY

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues - (Utility Template)	17.07B	20.96B	28.11B	24.75B	27.41B
Total Revenues	17.07B	20.96B	28.11B	24.75B	27.41B
Fuel & Purchased Power	4.53B	6.39B	5.46B	5.03B	4.94B
Operations And Maintenance	3.95B	4.43B	4.68B	4.86B	5.4B
Selling General & Admin Expenses, Total	-	-	-	-	-
Depreciation & Amortization - (IS) - (Collected)	3.92B	4.5B	5.88B	5.46B	6.58B
Other Operating Expenses	1.54B	1.88B	2.02B	2.02B	2.2B
Total Operating Expenses	13.95B	17.2B	18.04B	17.36B	19.12B
Operating Income (REIT / Utility Template)	3.12B	3.76B	10.08B	7.39B	8.29B
Interest Expense, Total	-1.27B	-585M	-3.32B	-2.24B	-4.57B
Interest and Investment Income	-	-	-	-	-
Net Interest Expenses	-1.27B	-585M	-3.32B	-2.24B	-4.57B
Income (Loss) on Equity Invest.	666M	203M	-648M	-246M	-184M
Currency Exchange Gains (Loss)	-	-	-	-	-
Allowance For Equity Funds Used During Construction	142M	112M	161M	198M	181M
Other Non Operating Income (Expenses)	130M	200M	333M	336M	272M
EBT, Excl. Unusual Items	2.79B	3.69B	6.6B	5.44B	3.98B
Restructuring Charges	-	-	-	-27M	-
Total Merger & Related Restructuring Charges	-	-	-	-	-
Gain (Loss) on Sale of Investments	337M	-381M	284M	270M	286M
Gain (Loss) on Sale of Assets	77M	522M	405M	352M	260M
Asset Writedown	-	-	-	-	-
Other Unusual Items	-28M	-	-	-	-
EBT, Incl. Unusual Items	3.18B	3.83B	7.29B	6.04B	4.53B
Income Tax Expense	348M	586M	1.01B	339M	-802M
Earnings From Continuing Operations	2.83B	3.25B	6.28B	5.7B	5.33B
Net Income to Company	2.83B	3.25B	6.28B	5.7B	5.33B
Minority Interest	746M	901M	1.03B	1.25B	1.5B
Net Income - (IS)	3.57B	4.15B	7.31B	6.95B	6.84B
Net Income to Common Incl Extra Items	3.57B	4.15B	7.31B	6.95B	6.84B
Net Income to Common Excl. Extra Items	3.57B	4.15B	7.31B	6.95B	6.84B
Per Share Items
Net EPS - Basic	1.82	2.1	3.61	3.38	3.31
Basic EPS - Continuing Operations	1.82	2.1	3.61	3.38	3.31
Basic Weighted Average Shares Outstanding	1.96B	1.97B	2.03B	2.05B	2.06B
Net EPS - Diluted	1.81	2.1	3.6	3.37	3.3
Diluted EPS - Continuing Operations	1.81	2.1	3.6	3.37	3.3
Diluted Weighted Average Shares Outstanding	1.97B	1.98B	2.03B	2.06B	2.07B
Normalized Basic EPS	1.27	1.63	2.54	2.26	1.93
Normalized Diluted EPS	1.26	1.62	2.54	2.26	1.93
Dividend Per Share	1.54	1.7	1.87	2.06	2.27
Payout Ratio	84.63	80.83	51.74	60.97	68.47
American Depositary Receipts Ratio (ADR)	0.25	0.25	0.25	0.25	0.25
Supplemental Items
Utility Revenues	17.16B	21B	28.04B	24.56B	27.02B
Non Utility Revenues	-87M	-46M	77M	192M	390M
EBITDA	7.34B	8.55B	16.23B	13.15B	14.14B
EBITA	3.29B	3.92B	10.29B	7.62B	8.53B
EBIT	3.12B	3.76B	10.08B	7.39B	8.29B
EBITDAR	7.43B	8.62B	-	-	-
Effective Tax Rate - (Ratio)	10.96	15.29	13.8	5.62	-17.7
Current Domestic Taxes	-88M	52M	668M	334M	272M
Total Current Taxes	-88M	52M	668M	334M	272M
Deferred Domestic Taxes	436M	534M	338M	5M	-1.07B
Total Deferred Taxes	436M	534M	338M	5M	-1.07B
Normalized Net Income	2.49B	3.21B	5.15B	4.65B	3.99B
Interest Capitalized	263M	172M	310M	439M	657M
Non-Cash Pension Expense	-252M	-208M	-260M	-247M	-279M
Supplemental Operating Expense Items
Net Rental Expense, Total	92M	70M	-	-	-
Imputed Operating Lease Interest Expense	21.86M	7.04M	-	-	-
Imputed Operating Lease Depreciation	70.14M	62.96M	-	-	-
Stock-Based Comp., Other (Total)	119M	142M	139M	138M	185M
Total Stock-Based Compensation	119M	142M	139M	138M	185M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	639M	1.6B	2.69B	1.49B	2.81B
Accounts Receivable, Total	3.38B	4.35B	5.1B	3.59B	4.02B
Other Receivables	730M	744M	1.51B	1.58B	2.07B
Accounts Receivable (Summary Subtotal)	4.11B	5.09B	6.61B	5.16B	6.09B
Inventory - (Utility Template)	1.56B	1.93B	2.11B	2.21B	2.42B
Restricted Cash	677M	-	730M	159M	194M
Other Current Assets, Total	2.3B	4.86B	3.23B	2.93B	2.07B
Total Current Assets	9.29B	13.49B	15.36B	11.95B	13.58B
Gross Property Plant And Equipment	129B	143B	160B	176B	198B
Accumulated Depreciation	-28.9B	-31.26B	-33.49B	-36.16B	-40.51B
Net Property Plant And Equipment	100B	112B	127B	140B	158B
Regulatory Assets	4.58B	5.99B	4.8B	4.83B	5.64B
Goodwill	4.84B	4.85B	5.09B	4.87B	4.85B
Other Intangibles, Total	742M	759M	1.69B	1.72B	1.77B
Long-Term Investments - (Utility Template)	15.44B	15.1B	16.47B	18.01B	19B
Deferred Tax Assets Long-Term (Collected)	196M	219M	226M	221M	245M
Deferred Charges Long-Term	831M	1.03B	1.5B	1.6B	1.9B
Other Long-Term Assets, Total	4.9B	5.67B	5.74B	6.9B	7.98B
Total Assets	141B	159B	177B	190B	213B
Liabilities
Accounts Payable, Total	6.94B	8.31B	8.5B	6.98B	7.58B
Accrued Expenses, Total	525M	719M	970M	1.02B	1.18B
Short-Term Borrowings	2.08B	3.08B	4.9B	1.89B	2.56B
Current Portion of Long-Term Debt	1.78B	6.63B	6.9B	8.06B	3.5B
Unearned Revenue, Current	274M	339M	330M	224M	320M
Other Current Liabilities - (Bank / Utility Template)	5.84B	7.62B	6.35B	7.18B	7.67B
Total Current Liabilities	17.44B	26.7B	27.96B	25.36B	22.82B
Long-Term Debt	50.96B	55.26B	61.4B	72.38B	89.56B
Long-Term Leases	200M	375M	856M	1.23B	1.6B
Unearned Revenue Non Current	-	-	-	-	-
Deferred Tax Liability Non-Current	12.87B	13.3B	14.03B	15.34B	15.71B
Other Non Current Liabilities, Total	13.78B	13.87B	14.21B	14.97B	16.56B
Total Liabilities	95.24B	109B	118B	129B	146B
Common Stock, Total	20M	20M	21M	21M	21M
Additional Paid In Capital	11.27B	12.72B	17.36B	17.26B	19.49B
Retained Earnings	25.91B	26.71B	30.24B	32.95B	35.1B
Comprehensive Income and Other	0	-218M	-153M	-126M	-9M
Total Common Equity	37.2B	39.23B	47.47B	50.1B	54.61B
Minority Interest	8.47B	10.21B	11.56B	10.76B	11.87B
Total Equity	45.67B	49.44B	59.02B	60.86B	66.48B
Total Liabilities And Equity	141B	159B	177B	190B	213B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	1.96B	1.99B	2.05B	2.06B	2.08B
ECS Total Common Shares Outstanding	1.96B	1.99B	2.05B	2.06B	2.08B
Book Value / Share	18.95	19.74	23.13	24.36	26.22
Tangible Book Value	31.62B	33.62B	40.68B	43.52B	47.99B
Tangible Book Value Per Share	16.11	16.92	19.83	21.16	23.04
Total Debt	55.03B	65.34B	74.07B	83.56B	97.22B
Net Debt	54.39B	63.74B	71.38B	82.07B	94.41B
Debt Equivalent of Unfunded Proj. Benefit Obligation	-2.24B	-1.83B	-2.11B	-2.5B	-2.87B
Debt Equivalent Oper. Leases	736M	560M	-	-	-
Minority Interest, Total (Incl. Fin. Div)	8.47B	10.21B	11.56B	10.76B	11.87B
Equity Method Investments, Total	6.16B	6.58B	6.16B	6.12B	5.53B
Account Code - Inventory Valuation	6	6	6	6	6
Machinery, Total	112B	125B	139B	152B	170B
Full Time Employees	15K	15.3K	16.8K	16.8K	17.4K
Accumulated Allowance for Doubtful Accounts (Supple)	35M	54M	52M	56M	82M

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	3.57B	4.15B	7.31B	6.95B	6.84B
Depreciation, Depletion & Amortization	4.05B	4.63B	5.94B	5.53B	5.61B
Amortization of Goodwill and Intangible Assets - (CF)	166M	163M	212M	227M	242M
Total Depreciation, Depletion & Amortization	4.21B	4.79B	6.15B	5.76B	5.85B
(Gain) Loss On Sale of Asset - (CF)	-	-518M	-364M	-327M	-198M
(Gain) Loss on Sale of Investments - (CF)	-146M	377M	-325M	-295M	-348M
Total Asset Writedown	-	-	-	-	-
(Income) Loss On Equity Investments - (CF)	-140M	338M	1.36B	1.06B	630M
Change in Other Net Operating Assets (Collected)	-486M	412M	-1.39B	160M	-373M
Other Operating Activities	538M	-1.28B	-1.44B	-42M	88M
Cash from Operations	7.55B	8.26B	11.3B	13.26B	12.48B
Capital Expenditure	-15.8B	-19.06B	-24.93B	-24.33B	-24.05B
Sale of Property, Plant, and Equipment	2.76B	1.56B	1.88B	2.66B	1.12B
Divestitures	-	-	924M	-	-
Nuclear Fuel Expenditures	-275M	-223M	-185M	-399M	-553M
Contributions to Nuclear Decommissioning Trust	-5.31B	-4.59B	-5.93B	-5.62B	-5.89B
Investment in Marketable and Equity Securities, Total	-	-	-	-	-
Other Investing Activities, Total	5.04B	3.95B	4.76B	5.43B	5.52B
Cash from Investing	-13.59B	-18.36B	-23.47B	-22.26B	-23.86B
Short Term Debt Issued, Total	-	2.08B	4.92B	6.58B	2.84B
Long-Term Debt Issued, Total	16.68B	13.86B	13.86B	24.77B	23.39B
Total Debt Issued	16.68B	15.94B	18.78B	31.34B	26.24B
Short Term Debt Repaid, Total	-426M	-1.12B	-2.61B	-9.59B	-2.17B
Long-Term Debt Repaid, Total	-9.59B	-4.52B	-7.98B	-10.11B	-10.35B
Total Debt Repaid	-10.02B	-5.65B	-10.59B	-19.71B	-12.51B
Issuance of Common Stock	14M	1.46B	4.51B	48M	2.04B
Issuance of Preferred Stock	-	-	-	-	-
Common Dividends Paid	-3.02B	-3.35B	-3.78B	-4.24B	-4.68B
Common & Preferred Stock Dividends Paid	-3.02B	-3.35B	-3.78B	-4.24B	-4.68B
Other Financing Activities, Total	2.15B	3.83B	3.23B	-451M	1.9B
Cash from Financing	5.81B	12.23B	12.15B	7B	12.98B
Foreign Exchange Rate Adjustments	1M	-7M	-4M	-14M	5M
Net Change in Cash	-230M	2.12B	-21M	-2.02B	1.6B
Supplemental Items
Cash Interest Paid	1.32B	1.38B	2.46B	2.74B	3.5B
Cash Income Tax Paid (Refund)	-69M	-32M	321M	-760M	-1.28B
Net Debt Issued / Repaid	6.66B	10.29B	8.19B	11.64B	13.72B
Levered Free Cash Flow	-8.8B	-12.19B	-16.21B	-14.15B	-15.21B
Unlevered Free Cash Flow	-8.01B	-11.83B	-14.13B	-12.75B	-12.35B
Change In Net Working Capital	-1.79B	-175M	1.61B	-1.46B	-1.04B

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	1.45	1.57	3.74	2.51	2.57
Return on Total Capital	2.01	2.18	5.07	3.33	3.36
Return On Equity %	6.24	6.83	11.58	9.51	8.37
Return on Common Equity	9.69	10.85	16.86	14.24	13.06
Margin Analysis
Gross Profit Margin %	50.32	48.38	63.94	60.06	62.27
SG&A Margin	-1.51	-0.96	-0.87	-1.06	-0.97
EBITDA Margin %	42.97	40.8	57.72	53.12	51.58
EBITA Margin %	19.26	18.72	36.6	30.77	31.11
EBIT Margin %	18.28	17.95	35.84	29.85	30.23
Income From Continuing Operations Margin %	16.56	15.49	22.34	23.02	19.45
Net Income Margin %	20.93	19.79	26	28.06	24.93
Net Avail. For Common Margin %	20.93	19.79	26	28.06	24.93
Normalized Net Income Margin	14.58	15.31	18.33	18.78	14.57
Levered Free Cash Flow Margin	-51.56	-58.17	-57.67	-57.17	-55.48
Unlevered Free Cash Flow Margin	-46.91	-56.43	-50.28	-51.53	-45.06
Asset Turnover
Asset Turnover	0.13	0.14	0.17	0.13	0.14
Fixed Assets Turnover	0.18	0.2	0.24	0.19	0.18
Receivables Turnover (Average Receivables)	6.05	5.42	5.76	5.7	7.45
Inventory Turnover (Average Inventory)	5.45	6.19	5.02	4.58	4.46
Short Term Liquidity
Current Ratio	0.53	0.51	0.55	0.47	0.6
Quick Ratio	0.27	0.25	0.33	0.26	0.39
Operating Cash Flow to Current Liabilities	0.43	0.31	0.4	0.52	0.55
Days Sales Outstanding (Average Receivables)	60.31	67.29	63.38	64.2	48.96
Days Outstanding Inventory (Average Inventory)	67	58.97	72.73	79.97	81.77
Average Days Payable Outstanding	248.31	248.67	297.66	283.56	251.98
Cash Conversion Cycle (Average Days)	-121	-122.41	-161.56	-139.4	-121.25
Long Term Solvency
Total Debt/Equity	120.49	132.17	125.49	137.3	146.24
Total Debt / Total Capital	54.65	56.93	55.65	57.86	59.39
LT Debt/Equity	112.02	112.53	105.48	120.95	137.12
Long-Term Debt / Total Capital	50.81	48.47	46.78	50.97	55.69
Total Liabilities / Total Assets	67.59	68.9	66.74	67.99	68.75
EBIT / Interest Expense	2.46	6.43	3.03	3.31	1.81
EBITDA / Interest Expense	5.78	14.62	4.9	5.88	3.09
(EBITDA - Capex) / Interest Expense	-6.88	-18.35	-2.65	-5.18	-2.29
Total Debt / EBITDA	7.5	7.64	4.54	6.35	6.88
Net Debt / EBITDA	7.41	7.45	4.38	6.24	6.68
Total Debt / (EBITDA - Capex)	-6.29	-6.09	-8.4	-7.22	-9.29
Net Debt / (EBITDA - Capex)	-6.22	-5.94	-8.1	-7.09	-9.02
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-5.16	22.77	34.16	-11.95	10.74
Gross Profit, 1 Yr. Growth %	-19.78	18.43	77.3	-17.3	14.81
EBITDA, 1 Yr. Growth %	-22.47	17.02	87.28	-18.97	7.51
EBITA, 1 Yr. Growth %	-38.47	20.4	154.8	-25.98	11.99
EBIT, 1 Yr. Growth %	-39.35	21.6	160.05	-26.67	12.15
Earnings From Cont. Operations, 1 Yr. Growth %	19.33	14.82	93.53	-9.3	-6.42
Net Income, 1 Yr. Growth %	22.4	16.06	76.27	-4.98	-1.6
Diluted EPS Before Extra, 1 Yr. Growth %	22.3	16.02	71.43	-6.39	-2.08
Normalized Net Income, 1 Yr. Growth %	36.86	29.79	57.13	-9.76	-14.12
Net Property, Plant and Equip., 1 Yr. Growth %	8.26	11.71	13.23	10.61	12.64
Inventory, 1 Yr. Growth %	0.58	23.89	8.89	5.13	9.3
Accounts Receivable, 1 Yr. Growth %	49.27	28.74	9.19	-29.59	20.44
Total Assets, 1 Yr. Growth %	10.36	12.79	11.67	7.13	11.87
Tangible Book Value, 1 Yr. Growth %	0.16	6.33	21.03	6.97	10.28
Cash From Operations, 1 Yr. Growth %	-5.39	9.39	36.78	17.33	-5.84
Capital Expenditures, 1 Yr. Growth %	10.04	19.94	30.23	-1.53	-0.5
Levered Free Cash Flow, 1 Yr. Growth %	24.62	38.26	33.77	-12.71	7.47
Unlevered Free Cash Flow, 1 Yr. Growth %	37.03	47.38	20.25	-9.76	-3.16
Dividend Per Share, 1 Yr. Growth %	10	10.39	10	10.16	10
Common Equity, 1 Yr. Growth %	1.89	5.45	21	5.55	9
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-5.72	7.91	28.34	8.68	-1.26
Gross Profit, 2 Yr. CAGR %	-12.43	-1.85	44.91	21.09	-2.56
EBITDA, 2 Yr. CAGR %	-13.68	-4	49.03	22.82	-6.66
EBITA, 2 Yr. CAGR %	-21.86	-11.26	81.66	38.94	-8.26
EBIT, 2 Yr. CAGR %	-23.74	-12.95	80.5	37.17	-9.32
Earnings From Cont. Operations, 2 Yr. CAGR %	-8.65	17.06	49.07	32.49	-7.87
Net Income, 2 Yr. CAGR %	-2.63	19.19	43.03	29.42	-3.3
Diluted EPS Before Extra, 2 Yr. CAGR %	-3.41	19.12	41.03	26.68	-4.26
Normalized Net Income, 2 Yr. CAGR %	0.03	37.19	44.38	18.49	-11.97
Net Property, Plant and Equip., 2 Yr. CAGR %	10.48	9.97	12.47	11.91	11.62
Inventory, 2 Yr. CAGR %	8.42	11.63	16.15	6.99	7.2
Accounts Receivable, 2 Yr. CAGR %	21.67	38.63	22.82	-12.32	-11.2
Total Assets, 2 Yr. CAGR %	9.42	11.57	12.23	9.38	9.48
Common Equity, 2 Yr. CAGR %	0.27	3.65	12.96	13.01	7.26
Tangible Book Value, 2 Yr. CAGR %	-0.99	3.2	13.44	13.78	8.61
Cash From Operations, 2 Yr. CAGR %	-3.76	1.73	22.32	26.69	5.11
Capital Expenditures, 2 Yr. CAGR %	-4.05	14.88	24.98	13.24	-1.01
Levered Free Cash Flow, 2 Yr. CAGR %	-5.28	30.34	35.6	8.2	-3.14
Unlevered Free Cash Flow, 2 Yr. CAGR %	-2.39	40.89	32.73	4.31	-6.52
Dividend Per Share, 2 Yr. CAGR %	11	10.19	10.19	10.08	10.08
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	0.68	2.95	16.03	13.19	9.36
Gross Profit, 3 Yr. CAGR %	-3.86	-3.27	19.54	20.2	18.96
EBITDA, 3 Yr. CAGR %	-4.86	-4.59	20.49	21.64	17.49
EBITA, 3 Yr. CAGR %	-9.19	-10.01	27.34	34.67	29.31
EBIT, 3 Yr. CAGR %	-10.62	-11.17	26.63	33.68	28.27
Earnings From Cont. Operations, 3 Yr. CAGR %	-21.19	-1.42	38.41	26.32	17.99
Net Income, 3 Yr. CAGR %	-18.65	3.24	35.8	24.81	18.12
Diluted EPS Before Extra, 3 Yr. CAGR %	-19.5	2.68	34.49	23.02	16.26
Normalized Net Income, 3 Yr. CAGR %	-6.07	8.84	44.59	23.44	6.44
Net Property, Plant and Equip., 3 Yr. CAGR %	12.48	10.89	11.04	11.84	12.15
Inventory, 3 Yr. CAGR %	8.47	13.35	10.71	12.35	7.76
Accounts Receivable, 3 Yr. CAGR %	13.64	23.98	31.07	2.03	-4.87
Total Assets, 3 Yr. CAGR %	10.76	10.53	11.6	10.5	10.2
Common Equity, 3 Yr. CAGR %	2.9	1.96	9.14	10.43	11.66
Tangible Book Value, 3 Yr. CAGR %	-0.96	1.39	8.83	11.24	12.6
Cash From Operations, 3 Yr. CAGR %	4.64	0.44	12.28	20.64	14.75
Capital Expenditures, 3 Yr. CAGR %	7.33	3.36	19.79	15.43	8.46
Levered Free Cash Flow, 3 Yr. CAGR %	2.12	7.52	31.22	17.08	7.96
Unlevered Free Cash Flow, 3 Yr. CAGR %	3	12.06	33.38	16.71	1.76
Dividend Per Share, 3 Yr. CAGR %	11.53	10.79	10.13	10.18	10.05
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	1.13	4.06	10.94	5.21	8.78
Gross Profit, 5 Yr. CAGR %	-0.07	1.01	13.21	5.83	10.16
EBITDA, 5 Yr. CAGR %	-1.03	-0.16	13.76	5.96	8.79
EBITA, 5 Yr. CAGR %	-5.38	-8.2	18.57	7.18	11.35
EBIT, 5 Yr. CAGR %	-6.2	-8.87	18.18	6.61	10.8
Earnings From Cont. Operations, 5 Yr. CAGR %	-1.17	-9.42	1.69	10.96	17.62
Net Income, 5 Yr. CAGR %	4.22	-5.07	1.95	13.01	18.55
Diluted EPS Before Extra, 5 Yr. CAGR %	3.02	-5.91	0.74	11.68	17.4
Normalized Net Income, 5 Yr. CAGR %	1.51	-0.64	11.4	13.32	18.56
Net Property, Plant and Equip., 5 Yr. CAGR %	8.39	9.12	12.48	11.3	11.27
Inventory, 5 Yr. CAGR %	3.9	8.72	11.48	10.76	9.29
Accounts Receivable, 5 Yr. CAGR %	13.62	14.4	17.23	9.47	12.17
Total Assets, 5 Yr. CAGR %	9.38	10.16	11.35	10.07	10.75
Common Equity, 5 Yr. CAGR %	8.85	6.8	6.81	6.25	8.38
Tangible Book Value, 5 Yr. CAGR %	7.22	5.12	4.57	6.18	8.74
Cash From Operations, 5 Yr. CAGR %	3.47	5.05	11.38	10.21	9.36
Capital Expenditures, 5 Yr. CAGR %	10.78	12.42	14.07	7.21	10.99
Levered Free Cash Flow, 5 Yr. CAGR %	22.21	20.1	14.43	7.61	16.21
Unlevered Free Cash Flow, 5 Yr. CAGR %	25.79	24.8	14.05	8.7	15.7
Dividend Per Share, 5 Yr. CAGR %	12.1	11.59	11	10.51	10.11