Income Statement Nucor Corporation

Equities

NUE

US6703461052

Iron & Steel

Market Closed - Nyse Other stock markets 21:00:02 15/05/2026 BST			5-day change	1st Jan Change
227.02 ^USD	-2.50%		-0.21%	+39.18%

05-15	Berkshire Hathaway dissolves share stake in Amazon, Unitedhealth	RE
05-15	Argus Adjusts Price Target on Nucor to $262 From $200, Maintains Buy Rating	MT

fcdbe843.x5YyDg-UEfIpAVz3B3ZZpArqU2s4otQg8o_yKY5AOzA.pcQHfU2nf7R2cwu7QCcK_n-pHTkK95VNmbybT8ILWQeNzGJ_f91BwRBYLw

Published financial data: NUCOR CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	36.48B	41.51B	34.71B	30.73B	32.49B
Total Revenues	36.48B	41.51B	34.71B	30.73B	32.49B
Cost of Goods Sold, Total	25.44B	28.99B	26.87B	26.61B	28.59B
Gross Profit	11.05B	12.53B	7.84B	4.12B	3.91B
Selling General & Admin Expenses, Total	1.73B	2.02B	1.61B	1.14B	1.25B
Impairment of Oil, Gas & Mineral Properties - (IS)	42M	96M	-	-	-
Other Operating Expenses, Total	1.77B	2.12B	1.61B	1.14B	1.25B
Operating Income	9.28B	10.41B	6.23B	2.98B	2.66B
Interest Expense, Total	-163M	-219M	-246M	-228M	-170M
Interest And Investment Income	4.27M	48.7M	276M	258M	111M
Net Interest Expenses	-159M	-170M	29.63M	30M	-59M
Income (Loss) On Equity Invest.	103M	10.71M	12.78M	30M	35M
EBT, Excl. Unusual Items	9.22B	10.25B	6.27B	3.04B	2.64B
Restructuring Charges	-	-	-	-	-39M
Merger & Related Restructuring Charges	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-	-	-
Asset Writedown	-20.16M	-5.76M	-	-54M	-28M
Insurance Settlements	-	-	-	-	-
Legal Settlements	-	-	-	-	-
Other Unusual Items	-	-	-	-83M	-
EBT, Incl. Unusual Items	9.2B	10.24B	6.27B	2.9B	2.57B
Income Tax Expense	2.08B	2.17B	1.36B	583M	530M
Earnings From Continuing Operations	7.12B	8.08B	4.91B	2.32B	2.04B
Net Income to Company	7.12B	8.08B	4.91B	2.32B	2.04B
Minority Interest	-295M	-472M	-388M	-292M	-294M
Net Income - (IS)	6.83B	7.61B	4.52B	2.03B	1.74B
Preferred Dividend and Other Adjustments	32.31M	31.17M	16.95M	9M	7M
Net Income to Common Incl Extra Items	6.8B	7.58B	4.51B	2.02B	1.74B
Net Income to Common Excl. Extra Items	6.8B	7.58B	4.51B	2.02B	1.74B
Per Share Items
Net EPS - Basic	23.23	28.88	18.05	8.47	7.53
Basic EPS - Continuing Operations	23.23	28.88	18.05	8.47	7.53
Basic Weighted Average Shares Outstanding	292M	262M	250M	238M	231M
Net EPS - Diluted	23.16	28.79	18	8.46	7.52
Diluted EPS - Continuing Operations	23.16	28.79	18	8.46	7.52
Diluted Weighted Average Shares Outstanding	293M	263M	250M	238M	231M
Normalized Basic EPS	18.7	22.62	14.14	6.75	5.86
Normalized Diluted EPS	18.64	22.55	14.11	6.74	5.86
Dividend Per Share	1.72	2.01	2.07	2.17	2.21
Payout Ratio	7.08	7.01	11.37	25.75	29.36
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	10.18B	11.57B	7.4B	4.34B	4.14B
EBITA	9.41B	10.65B	6.47B	3.24B	2.91B
EBIT	9.28B	10.41B	6.23B	2.98B	2.66B
EBITDAR	10.21B	11.59B	7.43B	4.36B	4.17B
Effective Tax Rate - (Ratio)	22.59	21.13	21.68	20.09	20.64
Current Domestic Taxes	2.05B	2.2B	1.32B	664M	345M
Current Foreign Taxes	19.7M	12.88M	16.99M	35M	24M
Total Current Taxes	2.07B	2.21B	1.34B	699M	369M
Deferred Domestic Taxes	7.87M	-42.48M	1.88M	-115M	160M
Deferred Foreign Taxes	3.79M	-4.37M	19.54M	-1M	1M
Total Deferred Taxes	11.66M	-46.85M	21.42M	-116M	161M
Normalized Net Income	5.47B	5.93B	3.53B	1.61B	1.35B
Interest Capitalized	-	-	-	-	-
Interest on Long-Term Debt	10.67M	12.23M	11.96M	3M	12M
Supplemental Operating Expense Items
Net Rental Expense, Total	24.49M	26.9M	29.95M	29M	33M
Imputed Operating Lease Interest Expense	5.52M	7.31M	8.57M	7.55M	6.27M
Imputed Operating Lease Depreciation	18.97M	19.59M	21.37M	21.45M	26.73M
Stock-Based Comp., SG&A Exp. (Total)	61.7M	58.8M	54.1M	132M	133M
Stock-Based Comp., Other (Total)	74.08M	78.03M	76.06M	-	-
Total Stock-Based Compensation	136M	137M	130M	132M	133M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	2.36B	4.28B	6.38B	3.56B	2.26B
Short Term Investments	253M	577M	747M	581M	439M
Total Cash And Short Term Investments	2.62B	4.86B	7.13B	4.14B	2.7B
Accounts Receivable, Total	3.85B	3.59B	2.95B	2.68B	3.1B
Other Receivables	115M	565M	346M	218M	83M
Total Receivables	3.97B	4.16B	3.3B	2.89B	3.19B
Inventory	6.01B	5.45B	5.58B	5.11B	5.46B
Other Current Assets, Total	201M	225M	378M	337M	416M
Total Current Assets	12.8B	14.69B	16.39B	12.48B	11.76B
Gross Property Plant And Equipment	18.6B	20.83B	22.94B	25.97B	28.8B
Accumulated Depreciation	-10.39B	-11.12B	-11.79B	-12.62B	-13.38B
Net Property Plant And Equipment	8.21B	9.72B	11.15B	13.35B	15.42B
Long-term Investments	625M	562M	480M	483M	473M
Goodwill	2.83B	3.92B	3.97B	4.29B	4.3B
Other Intangibles, Total	1.1B	3.32B	3.11B	3.13B	2.88B
Loans Receivable Long-Term	-	-	-	-	-
Deferred Tax Assets Long-Term	-	19.3M	40.7M	44M	30M
Other Long-Term Assets, Total	261M	245M	205M	166M	235M
Total Assets	25.82B	32.48B	35.34B	33.94B	35.1B
Liabilities
Accounts Payable, Total	1.83B	1.49B	2.02B	1.83B	1.89B
Accrued Expenses, Total	2.05B	2.16B	1.89B	1.52B	1.49B
Short-term Borrowings	252M	213M	119M	225M	122M
Current Portion of Long-Term Debt	601M	10M	60M	1.02B	66M
Current Portion of Leases	35.28M	42.2M	39.51M	41M	50M
Unearned Revenue Current, Total	252M	285M	314M	200M	243M
Other Current Liabilities	142M	132M	153M	133M	146M
Total Current Liabilities	5.16B	4.33B	4.59B	4.98B	4B
Long-Term Debt	4.8B	6.44B	6.47B	5.51B	6.68B
Long-Term Leases	239M	251M	256M	267M	336M
Pension & Other Post Retirement Benefits	29.3M	25.6M	33.2M	-	-
Deferred Tax Liability Non Current	610M	1.28B	1.29B	1.24B	1.38B
Other Non Current Liabilities	387M	574M	566M	530M	585M
Total Liabilities	11.22B	12.91B	13.22B	12.52B	12.98B
Common Stock, Total	152M	152M	152M	152M	152M
Additional Paid In Capital	2.14B	2.14B	2.18B	2.22B	2.25B
Retained Earnings	17.67B	24.75B	28.76B	30.27B	31.5B
Treasury Stock	-5.84B	-8.5B	-9.99B	-12.14B	-12.78B
Comprehensive Income and Other	-115M	-138M	-162M	-208M	-194M
Total Common Equity	14.02B	18.41B	20.94B	20.29B	20.94B
Minority Interest	587M	1.16B	1.18B	1.12B	1.19B
Total Equity	14.6B	19.57B	22.12B	21.42B	22.12B
Total Liabilities And Equity	25.82B	32.48B	35.34B	33.94B	35.1B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	269M	252M	241M	231M	228M
ECS Total Common Shares Outstanding	272M	253M	245M	233M	228M
Book Value / Share	51.45	72.64	85.51	87.17	91.7
Tangible Book Value	10.09B	11.17B	13.86B	12.87B	13.76B
Tangible Book Value Per Share	37.02	44.07	56.61	55.29	60.27
Total Debt	5.92B	6.96B	6.95B	7.07B	7.25B
Net Debt	3.31B	2.1B	-182M	2.93B	4.55B
Debt Equivalent Oper. Leases	196M	215M	240M	232M	264M
Minority Interest, Total (Incl. Fin. Div)	587M	1.16B	1.18B	1.12B	1.19B
Equity Method Investments, Total	566M	516M	432M	438M	473M
Account Code - Inventory Valuation	5	5	5	5	5
Land - (BS)	846M	906M	1.18B	1.26B	1.41B
Buildings, Total	1.85B	2.23B	2.55B	2.76B	3.28B
Machinery, Total	13.12B	15.13B	16.33B	17.43B	18.77B
Full Time Employees	28.8K	31.4K	32K	32.7K	33K
Accumulated Allowance for Doubtful Accounts (Supple)	95.4M	200M	127M	115M	81M
Order Backlog	11.91B	8.98B	8.24B	6.15B	7.81B

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	6.83B	7.61B	4.52B	2.03B	1.74B
Depreciation & Amortization - CF	735M	827M	931M	1.09B	1.23B
Amortization of Goodwill and Intangible Assets - (CF)	129M	235M	238M	262M	254M
Impairment of Oil, Gas & Mineral Properties - (CF)	42M	96M	-	-	-
Depreciation & Amortization, Total	907M	1.16B	1.17B	1.36B	1.48B
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	-
Asset Writedown & Restructuring Costs	20.16M	5.76M	-	137M	47M
(Income) Loss On Equity Investments - (CF)	-103M	46.36M	20.84M	-5M	11M
Stock-Based Compensation (CF)	136M	137M	130M	132M	133M
Other Operating Activities, Total	307M	425M	409M	176M	455M
Change In Accounts Receivable	-1.39B	501M	664M	319M	-428M
Change In Inventories	-2.31B	962M	-75.04M	518M	-366M
Change In Accounts Payable	383M	-496M	361M	-321M	80M
Change In Income Taxes	314M	-337M	188M	97M	124M
Change in Other Net Operating Assets	1.14B	62.63M	-280M	-457M	-46M
Cash from Operations	6.23B	10.07B	7.11B	3.98B	3.23B
Capital Expenditure	-1.62B	-1.95B	-2.21B	-3.17B	-3.42B
Sale of Property, Plant, and Equipment	19.4M	32.28M	14.91M	17M	45M
Cash Acquisitions	-1.43B	-3.55B	-70.82M	-758M	-2M
Divestitures	-	99.68M	-	1M	-
Investment in Marketable and Equity Securities, Total	155M	-324M	-189M	191M	154M
Other Investing Activities, Total	399K	-9.6M	-37M	-12M	-1M
Cash from Investing	-2.87B	-5.7B	-2.5B	-3.73B	-3.23B
Short Term Debt Issued, Total	49.82M	-	-	105M	-
Long-Term Debt Issued, Total	197M	2.09B	-	-	1.22B
Total Debt Issued	247M	2.09B	-	105M	1.22B
Short Term Debt Repaid, Total	-	-58.64M	-24.87M	-	-102M
Long-Term Debt Repaid, Total	-	-1.11B	-10M	-10M	-1.02B
Total Debt Repaid	-	-1.17B	-34.87M	-10M	-1.12B
Issuance of Common Stock	145M	22.85M	11.73M	4M	5M
Repurchase of Common Stock	-3.35B	-2.83B	-1.6B	-2.27B	-732M
Common Dividends Paid	-483M	-534M	-515M	-522M	-512M
Common & Preferred Stock Dividends Paid	-483M	-534M	-515M	-522M	-512M
Other Financing Activities, Total	-162M	-95.77M	-452M	-365M	-176M
Cash from Financing	-3.6B	-2.51B	-2.59B	-3.06B	-1.32B
Foreign Exchange Rate Adjustments	-316K	-5.92M	2.88M	-16M	9M
Net Change in Cash	-246M	1.85B	2.03B	-2.83B	-1.3B
Supplemental Items
Cash Interest Paid	171M	230M	257M	256M	281M
Cash Income Tax Paid (Refund)	1.68B	2.63B	1.06B	508M	190M
Levered Free Cash Flow	3.32B	5.86B	3.55B	263M	-903M
Unlevered Free Cash Flow	3.42B	6B	3.7B	406M	-797M
Change In Net Working Capital	1.8B	-143M	-726M	-229M	650M
Net Debt Issued / Repaid	247M	922M	-34.87M	95M	100M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	25.24	22.32	11.48	5.37	4.81
Return on Total Capital	31	27.65	14.05	6.47	5.74
Return On Equity %	55.14	47.29	23.57	10.65	9.36
Return on Common Equity	54.79	46.72	22.91	9.79	8.43
Margin Analysis
Gross Profit Margin %	30.28	30.18	22.59	13.41	12.03
SG&A Margin	4.74	4.87	4.64	3.71	3.84
EBITDA Margin %	27.91	27.87	21.31	14.1	12.74
EBITA Margin %	25.78	25.64	18.63	10.55	8.96
EBIT Margin %	25.43	25.08	17.95	9.69	8.18
Income From Continuing Operations Margin %	19.52	19.46	14.15	7.55	6.27
Net Income Margin %	18.71	18.33	13.03	6.6	5.37
Net Avail. For Common Margin %	18.62	18.25	12.99	6.57	5.35
Normalized Net Income Margin	14.99	14.3	10.18	5.23	4.16
Levered Free Cash Flow Margin	9.09	14.11	10.23	0.86	-2.78
Unlevered Free Cash Flow Margin	9.37	14.44	10.67	1.32	-2.45
Asset Turnover
Asset Turnover	1.59	1.42	1.02	0.89	0.94
Fixed Assets Turnover	4.8	4.63	3.33	2.51	2.26
Receivables Turnover (Average Receivables)	11.86	11.15	10.61	10.92	11.24
Inventory Turnover (Average Inventory)	5.31	5.06	4.87	4.98	5.41
Short Term Liquidity
Current Ratio	2.48	3.39	3.57	2.51	2.94
Quick Ratio	1.28	2.08	2.27	1.41	1.47
Operating Cash Flow to Current Liabilities	1.21	2.33	1.55	0.8	0.81
Days Sales Outstanding (Average Receivables)	30.78	32.73	34.41	33.51	32.46
Days Outstanding Inventory (Average Inventory)	68.73	72.18	74.92	73.46	67.47
Average Days Payable Outstanding	19.98	21.29	24.81	26.96	23.47
Cash Conversion Cycle (Average Days)	79.53	83.63	84.51	80.01	76.46
Long Term Solvency
Total Debt/Equity	40.56	35.56	31.41	33	32.77
Total Debt / Total Capital	28.86	26.23	23.9	24.81	24.68
LT Debt/Equity	34.48	34.21	30.42	26.97	31.69
Long-Term Debt / Total Capital	24.53	25.24	23.15	20.28	23.87
Total Liabilities / Total Assets	43.45	39.75	37.4	36.9	36.98
EBIT / Interest Expense	56.87	47.55	25.33	13.07	15.64
EBITDA / Interest Expense	62.58	52.97	30.2	19.14	24.54
(EBITDA - Capex) / Interest Expense	52.63	44.07	21.2	5.22	4.41
Total Debt / EBITDA	0.58	0.6	0.94	1.62	1.74
Net Debt / EBITDA	0.32	0.18	-0.02	0.67	1.09
Total Debt / (EBITDA - Capex)	0.69	0.72	1.33	5.93	9.67
Net Debt / (EBITDA - Capex)	0.38	0.22	-0.03	2.46	6.07
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	81.15	13.78	-16.38	-11.47	5.73
Gross Profit, 1 Yr. Growth %	391.21	13.4	-37.41	-47.46	-5.15
EBITDA, 1 Yr. Growth %	321.4	13.59	-36.04	-41.41	-4.52
EBITA, 1 Yr. Growth %	457.4	13.17	-39.24	-49.89	-10.12
EBIT, 1 Yr. Growth %	478.32	12.22	-40.15	-52.18	-10.74
Earnings From Cont. Operations, 1 Yr. Growth %	751.93	13.44	-39.2	-52.8	-12.12
Net Income, 1 Yr. Growth %	846.33	11.42	-40.52	-55.2	-13.96
Normalized Net Income, 1 Yr. Growth %	595.99	8.52	-40.47	-54.5	-15.83
Diluted EPS Before Extra, 1 Yr. Growth %	879.5	24.29	-37.47	-53	-11.11
Accounts Receivable, 1 Yr. Growth %	67.65	-6.82	-17.76	-9.41	16.07
Inventory, 1 Yr. Growth %	68.42	-9.28	2.28	-8.46	6.97
Net Property, Plant and Equip., 1 Yr. Growth %	17.36	18.41	14.76	19.7	15.54
Total Assets, 1 Yr. Growth %	28.31	25.78	8.81	-3.96	3.43
Tangible Book Value, 1 Yr. Growth %	27.81	10.78	24.09	-7.15	6.89
Common Equity, 1 Yr. Growth %	29.92	31.38	13.72	-3.09	3.16
Cash From Operations, 1 Yr. Growth %	131.04	61.65	-29.39	-44.05	-18.72
Capital Expenditures, 1 Yr. Growth %	5.1	20.09	13.67	43.32	7.85
Levered Free Cash Flow, 1 Yr. Growth %	1.07K	76.65	-41.04	-92.58	-443
Unlevered Free Cash Flow, 1 Yr. Growth %	783.45	75.39	-39.86	-89.05	-296.4
Dividend Per Share, 1 Yr. Growth %	6.36	17.2	2.98	4.83	1.84
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	27.09	43.57	-2.46	-13.96	-3.25
Gross Profit, 2 Yr. CAGR %	102.26	136.01	-15.75	-42.65	-29.41
EBITDA, 2 Yr. CAGR %	94.12	119.62	-14.76	-38.78	-25.21
EBITA, 2 Yr. CAGR %	115.86	152.53	-17.08	-44.82	-32.89
EBIT, 2 Yr. CAGR %	119.08	156.21	-18.05	-46.51	-34.67
Earnings From Cont. Operations, 2 Yr. CAGR %	127.93	210.87	-16.95	-46.42	-35.59
Net Income, 2 Yr. CAGR %	131.76	224.72	-18.59	-48.38	-37.92
Normalized Net Income, 2 Yr. CAGR %	129.92	176.84	-19.63	-47.96	-38.12
Diluted EPS Before Extra, 2 Yr. CAGR %	136.59	248.92	-11.84	-45.79	-35.36
Accounts Receivable, 2 Yr. CAGR %	33.57	24.98	-12.46	-13.69	2.54
Inventory, 2 Yr. CAGR %	25.08	23.61	-3.67	-3.24	-1.05
Net Property, Plant and Equip., 2 Yr. CAGR %	14.41	17.89	16.57	17.2	17.6
Total Assets, 2 Yr. CAGR %	18.64	27.04	16.99	2.22	-0.33
Tangible Book Value, 2 Yr. CAGR %	16.63	18.99	17.25	7.34	-0.38
Common Equity, 2 Yr. CAGR %	16.33	30.65	22.23	4.98	-0.01
Cash From Operations, 2 Yr. CAGR %	48.92	93.25	6.84	-37.15	-32.57
Capital Expenditures, 2 Yr. CAGR %	4.78	12.35	16.84	27.63	24.32
Levered Free Cash Flow, 2 Yr. CAGR %	90.14	364.58	3.47	-79.09	-49.56
Unlevered Free Cash Flow, 2 Yr. CAGR %	83.45	299.55	4.1	-74.33	-53.62
Dividend Per Share, 2 Yr. CAGR %	3.45	11.65	9.86	3.9	3.33
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	13.33	22.49	19.9	-5.56	-7.84
Gross Profit, 3 Yr. CAGR %	37.01	66.78	51.64	-28.02	-32.18
EBITDA, 3 Yr. CAGR %	34.83	62.37	45.57	-24.77	-29.01
EBITA, 3 Yr. CAGR %	40.2	74.06	57.07	-29.89	-35.08
EBIT, 3 Yr. CAGR %	40.78	75.29	57.79	-31.52	-36.55
Earnings From Cont. Operations, 3 Yr. CAGR %	42.12	80.63	80.46	-31.2	-36.81
Net Income, 3 Yr. CAGR %	42.47	81.56	84.41	-33.29	-38.8
Normalized Net Income, 3 Yr. CAGR %	42.29	79.01	65.85	-33.51	-38.91
Diluted EPS Before Extra, 3 Yr. CAGR %	46.12	90.9	96.72	-28.52	-36.08
Accounts Receivable, 3 Yr. CAGR %	15.43	18.46	8.71	-11.46	-4.73
Inventory, 3 Yr. CAGR %	9.7	12.38	16.05	-5.29	0.05
Net Property, Plant and Equip., 3 Yr. CAGR %	15.44	15.73	16.83	17.61	16.65
Total Assets, 3 Yr. CAGR %	12.95	20.98	20.64	9.54	2.62
Tangible Book Value, 3 Yr. CAGR %	14.16	14.64	20.67	8.47	7.19
Common Equity, 3 Yr. CAGR %	12.7	21.14	24.74	13.13	4.37
Cash From Operations, 3 Yr. CAGR %	37.55	53.05	38.16	-13.89	-31.52
Capital Expenditures, 3 Yr. CAGR %	18.19	9.66	12.79	25.07	20.66
Levered Free Cash Flow, 3 Yr. CAGR %	48.56	85.53	135.61	-57.02	-46.87
Unlevered Free Cash Flow, 3 Yr. CAGR %	45.39	80.73	114.45	-50.85	-49.42
Dividend Per Share, 3 Yr. CAGR %	3.65	7.84	8.68	8.16	3.21
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	17.62	15.44	6.73	6.35	10.04
Gross Profit, 5 Yr. CAGR %	40.39	37.28	12.79	8.82	11.69
EBITDA, 5 Yr. CAGR %	36.49	34.7	12.24	9.91	11.53
EBITA, 5 Yr. CAGR %	43.67	40.09	13.64	9.93	11.78
EBIT, 5 Yr. CAGR %	44.69	40.79	13.38	9.04	10.89
Earnings From Cont. Operations, 5 Yr. CAGR %	51.23	42.39	14.64	11.09	19.51
Net Income, 5 Yr. CAGR %	53.69	41.98	13.9	9.78	19.31
Normalized Net Income, 5 Yr. CAGR %	49.65	41.89	13.23	9.22	11.81
Diluted EPS Before Extra, 5 Yr. CAGR %	56.32	47.69	19.38	15.38	26.04
Accounts Receivable, 5 Yr. CAGR %	18.76	12.1	3.34	4.37	6.2
Inventory, 5 Yr. CAGR %	19.37	9.52	4.14	5.85	8.88
Net Property, Plant and Equip., 5 Yr. CAGR %	10.08	13.79	15.89	16.32	17.14
Total Assets, 5 Yr. CAGR %	11.15	15.44	14.55	13.09	11.77
Tangible Book Value, 5 Yr. CAGR %	15.25	14.7	15.38	11.66	11.76
Common Equity, 5 Yr. CAGR %	12.21	16.08	16.42	14.4	14.18
Cash From Operations, 5 Yr. CAGR %	28.91	57.02	24.33	7.21	3.7
Capital Expenditures, 5 Yr. CAGR %	21.81	34.14	17.64	16.52	17.27
Levered Free Cash Flow, 5 Yr. CAGR %	30.27	80.13	28.55	-22.09	27.18
Unlevered Free Cash Flow, 5 Yr. CAGR %	27.94	69.7	27.2	-16.76	16.24
Dividend Per Share, 5 Yr. CAGR %	2.68	5.85	6.09	6.25	6.51