Balance Sheet Oneok, Inc.

Equities

OKE

US6826801036

Oil & Gas Transportation Services

Market Closed - Nyse Other stock markets 21:00:02 08/07/2025 BST			5-day change	1st Jan Change
81.60 ^USD	+1.78%		+0.75%	-18.73%

07-07	TD Cowen Initiates ONEOK at Hold With $91 Price Target	MT
07-03	JPMorgan Adjusts Price Target on ONEOK to $97 From $94, Maintains Overweight Rating	MT

a.gEDZnS3ymuUdCPC1l_oHAJK6UvJFrHzBPeJuz_bxP-Q.zzmy8UTH6KhvZ5_f7rBpTNWPAZkg6garU7Yt94-FXIDQOqrZTqfoiW99kw

Published financial data: ONEOK, INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	8.54B	16.54B	22.39B	17.68B	21.7B
Total Revenues	8.54B	16.54B	22.39B	17.68B	21.7B
Cost of Goods Sold, Total	5.11B	12.26B	17.91B	11.93B	13.31B
Gross Profit	3.43B	4.28B	4.48B	5.75B	8.39B
Selling General & Admin Expenses, Total	780M	924M	967M	1.32B	2.16B
Depreciation & Amortization - (IS)	579M	622M	626M	769M	1.13B
Other Operating Expenses	125M	167M	181M	209M	29M
Other Operating Expenses, Total	1.48B	1.71B	1.77B	2.3B	3.32B
Operating Income	1.95B	2.57B	2.7B	3.45B	5.06B
Interest Expense, Total	-713M	-733M	-676M	-866M	-1.37B
Net Interest Expenses	-713M	-733M	-676M	-866M	-1.37B
Income (Loss) On Equity Invest.	143M	123M	148M	202M	439M
Other Non Operating Income (Expenses)	44.46M	21.83M	-29.55M	89M	53M
EBT, Excl. Unusual Items	1.42B	1.98B	2.14B	2.88B	4.18B
Merger & Related Restructuring Charges	-	-	-	-158M	-73M
Impairment of Goodwill	-153M	-	-	-	-
Gain (Loss) On Sale Of Investments	-37.73M	-	-	-	-
Gain (Loss) On Sale Of Assets	1.33M	1.39M	-	-	-
Asset Writedown	-454M	-	-	-	-
Insurance Settlements	-	-	105M	779M	-
Other Unusual Items	22.3M	-	-	-	-
EBT, Incl. Unusual Items	802M	1.98B	2.25B	3.5B	4.11B
Income Tax Expense	190M	484M	527M	838M	998M
Earnings From Continuing Operations	613M	1.5B	1.72B	2.66B	3.11B
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	613M	1.5B	1.72B	2.66B	3.11B
Minority Interest	-	-	-	-	-77M
Net Income - (IS)	613M	1.5B	1.72B	2.66B	3.04B
Preferred Dividend and Other Adjustments	1.1M	1.1M	1.1M	1M	1M
Net Income to Common Incl Extra Items	612M	1.5B	1.72B	2.66B	3.03B
Net Income to Common Excl. Extra Items	612M	1.5B	1.72B	2.66B	3.03B
Per Share Items
Net EPS - Basic	1.42	3.36	3.85	5.49	5.19
Basic EPS - Continuing Operations	1.42	3.36	3.85	5.49	5.19
Basic Weighted Average Shares Outstanding	431M	446M	448M	484M	585M
Net EPS - Diluted	1.42	3.35	3.84	5.48	5.17
Diluted EPS - Continuing Operations	1.42	3.35	3.84	5.48	5.17
Diluted Weighted Average Shares Outstanding	432M	447M	448M	485M	586M
Normalized Basic EPS	2.06	2.78	3	3.71	4.34
Normalized Diluted EPS	2.06	2.77	2.99	3.7	4.33
Dividend Per Share	3.74	3.74	3.76	3.86	4
Payout Ratio	261.97	111.18	97.06	69.16	76.21
Supplemental Items
EBITDA	2.53B	3.19B	3.33B	4.22B	6.2B
EBITA	1.96B	2.58B	2.71B	3.48B	5.12B
EBIT	1.95B	2.57B	2.7B	3.45B	5.06B
EBITDAR	2.54B	3.21B	-	-	-
Total Revenues (As Reported)	8.54B	16.54B	22.39B	17.68B	21.7B
Effective Tax Rate - (Ratio)	23.62	24.42	23.44	23.96	24.28
Current Domestic Taxes	2.78M	12.44M	64M	9M	109M
Total Current Taxes	2.78M	12.44M	64M	9M	109M
Deferred Domestic Taxes	187M	472M	463M	829M	889M
Total Deferred Taxes	187M	472M	463M	829M	889M
Normalized Net Income	890M	1.24B	1.34B	1.8B	2.54B
Distributable Cash	1.88B	-	-	-	-
Interest Capitalized	75.44M	25.15M	57.43M	43M	62M
Interest on Long-Term Debt	77.97M	27.49M	-	-	-
Non-Cash Pension Expense	11.77M	11.58M	6.48M	-	-
Supplemental Operating Expense Items
Net Rental Expense, Total	17.16M	17.75M	-	-	-
Imputed Operating Lease Interest Expense	7.87M	7.56M	-	-	-
Imputed Operating Lease Depreciation	9.3M	10.19M	-	-	-
Stock-Based Comp., Other (Total)	29.4M	54.1M	52.8M	63M	102M
Total Stock-Based Compensation	29.4M	54.1M	52.8M	63M	102M

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	524M	146M	220M	338M	733M
Trading Asset Securities, Total	-	-	-	-	-
Total Cash And Short Term Investments	524M	146M	220M	338M	733M
Accounts Receivable, Total	830M	1.44B	1.53B	1.7B	2.33B
Total Receivables	830M	1.44B	1.53B	1.7B	2.33B
Inventory	371M	581M	581M	787M	748M
Other Current Assets, Total	144M	205M	215M	278M	431M
Total Current Assets	1.87B	2.37B	2.55B	3.11B	4.24B
Gross Property Plant And Equipment	23.17B	23.91B	25.1B	38.45B	52.49B
Accumulated Depreciation	-3.92B	-4.5B	-5.06B	-5.76B	-6.34B
Net Property Plant And Equipment	19.26B	19.41B	20.04B	32.7B	46.16B
Long-term Investments	805M	798M	802M	1.87B	2.32B
Goodwill	528M	528M	528M	4.95B	8.09B
Other Intangibles, Total	246M	236M	225M	1.32B	3.04B
Accounts Receivable Long-Term	-	-	-	-	-
Deferred Tax Assets Long-Term	-	-	-	-	-
Other Long-Term Assets, Total	375M	277M	241M	319M	230M
Total Assets	23.08B	23.62B	24.38B	44.27B	64.07B
Liabilities
Accounts Payable, Total	719M	1.33B	1.36B	1.56B	2.19B
Accrued Expenses, Total	245M	236M	233M	381M	511M
Short-term Borrowings	-	-	-	-	-
Current Portion of Long-Term Debt	7.65M	1.04B	925M	484M	1.06B
Current Portion of Leases	15.76M	16.37M	15.24M	23M	62M
Current Income Taxes Payable	89.43M	97.54M	-	215M	221M
Unearned Revenue Current, Total	23.7M	35.3M	23.3M	104M	-
Other Current Liabilities	244M	426M	496M	681M	679M
Total Current Liabilities	1.34B	3.18B	3.05B	3.45B	4.72B
Long-Term Debt	14.43B	12.75B	12.7B	21.18B	31.02B
Long-Term Leases	110M	96.72M	87.41M	74M	154M
Unearned Revenue Non Current	17.7M	16.2M	29.1M	46M	-
Deferred Tax Liability Non Current	670M	1.17B	1.74B	2.59B	5.45B
Other Non Current Liabilities	463M	395M	283M	433M	594M
Total Liabilities	17.04B	17.61B	17.89B	27.78B	41.94B
Common Stock, Total	4.75M	4.75M	4.75M	6M	6M
Additional Paid In Capital	7.35B	7.21B	7.25B	16.32B	16.35B
Retained Earnings	-	-	50.4M	868M	1.58B
Treasury Stock	-764M	-732M	-706M	-677M	-807M
Comprehensive Income and Other	-551M	-471M	-108M	-33M	-96M
Total Common Equity	6.04B	6.02B	6.49B	16.48B	17.04B
Minority Interest	-	-	-	-	5.1B
Total Equity	6.04B	6.02B	6.49B	16.48B	22.13B
Total Liabilities And Equity	23.08B	23.62B	24.38B	44.27B	64.07B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	445M	446M	447M	583M	598M
ECS Total Common Shares Outstanding	445M	446M	447M	583M	583M
Book Value / Share	13.58	13.48	14.52	28.27	29.22
Tangible Book Value	5.27B	5.25B	5.74B	10.22B	5.91B
Tangible Book Value Per Share	11.84	11.77	12.84	17.52	10.13
Total Debt	14.56B	13.9B	13.72B	21.76B	32.29B
Net Debt	14.04B	13.76B	13.5B	21.43B	31.56B
Debt Equivalent of Unfunded Proj. Benefit Obligation	204M	154M	101M	148M	154M
Debt Equivalent Oper. Leases	137M	142M	-	-	-
Minority Interest, Total (Incl. Fin. Div)	-	-	-	-	5.1B
Equity Method Investments, Total	805M	798M	802M	1.87B	2.32B
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	143M	153M	149M	-	-
Inventories - Finished Goods, Total	228M	428M	432M	-	-
Land - (BS)	-	-	-	375M	592M
Machinery, Total	5.81B	6.13B	6.21B	9.59B	13.72B
Full Time Employees	2.89K	2.85K	2.97K	4.78K	5.18K

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	613M	1.5B	1.72B	2.66B	3.04B
Depreciation & Amortization - CF	568M	611M	616M	736M	1.07B
Amortization of Goodwill and Intangible Assets - (CF)	10.8M	10.4M	10.4M	33M	62M
Depreciation & Amortization, Total	579M	622M	626M	769M	1.13B
(Gain) Loss From Sale Of Asset	-	-	-	-	-227M
(Gain) Loss on Sale of Investments - (CF)	37.73M	-	-	-	-
Asset Writedown & Restructuring Costs	607M	-	-	-	-
(Income) Loss On Equity Investments - (CF)	1.11M	490K	-1M	0	-49M
Stock-Based Compensation (CF)	-	-	-	-	-
Net Cash From Discontinued Operations	-	-	-	-	-
Other Operating Activities, Total	222M	566M	555M	635M	1.04B
Change In Accounts Receivable	-1.3M	-611M	-87.27M	107M	49M
Change In Inventories	77.12M	-105M	-62.15M	118M	17M
Change In Accounts Payable	-80.26M	622M	-26.11M	-62M	114M
Change in Other Net Operating Assets	-156M	-48.63M	179M	195M	-223M
Cash from Operations	1.9B	2.55B	2.91B	4.42B	4.89B
Capital Expenditure	-2.2B	-697M	-1.2B	-1.6B	-2.02B
Sale of Property, Plant, and Equipment	-	-	-	-	-
Cash Acquisitions	-	-	-	-5.02B	-5.83B
Divestitures	-	-	-	-	1.2B
Investment in Marketable and Equity Securities, Total	31.81M	19.36M	20.27M	-157M	-59M
Other Investing Activities, Total	-107M	12.2M	42.55M	363M	97M
Cash from Investing	-2.27B	-665M	-1.14B	-6.4B	-6.61B
Short Term Debt Issued, Total	-	-	-	-	-
Long-Term Debt Issued, Total	3.24B	-	869M	5.3B	7.09B
Total Debt Issued	3.24B	-	869M	5.3B	7.09B
Short Term Debt Repaid, Total	-220M	-	-	-	-
Long-Term Debt Repaid, Total	-1.46B	-605M	-896M	-1.3B	-2B
Total Debt Repaid	-1.68B	-605M	-896M	-1.3B	-2B
Issuance of Common Stock	970M	32.79M	32.44M	-	-
Repurchase of Common Stock	-	-	-	-	-159M
Repurchase of Preferred Stock	-	-	-	-	-365M
Common Dividends Paid	-1.6B	-1.67B	-1.67B	-1.84B	-
Preferred Dividends Paid	-1.1M	-1.1M	-1.1M	-1M	-
Common & Preferred Stock Dividends Paid	-	-	-	-	-2.31B
Common & Preferred Stock Dividends Paid	-1.61B	-1.67B	-1.67B	-1.84B	-2.31B
Other Financing Activities, Total	-56.95M	-19.55M	-27.32M	-58M	-135M
Cash from Financing	875M	-2.26B	-1.69B	2.1B	2.12B
Net Change in Cash	504M	-378M	73.84M	118M	395M
Supplemental Items
Maintenance CAPEX	137M	-	-	-	-
Cash Interest Paid	761M	692M	582M	653M	1.3B
Cash Income Tax Paid (Refund)	342K	8.86M	58.94M	37M	102M
Levered Free Cash Flow	-1.09B	1.05B	628M	1.23B	1.44B
Unlevered Free Cash Flow	-643M	1.51B	1.05B	1.77B	2.3B
Change In Net Working Capital	273M	76.92M	115M	-378M	82M
Net Debt Issued / Repaid	1.57B	-605M	-26.42M	4B	5.09B

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	5.43	6.88	7.04	6.28	5.84
Return on Total Capital	6.12	7.93	8.42	7.38	6.83
Return On Equity %	9.99	24.88	27.54	23.14	16.12
Return on Common Equity	9.97	24.86	27.52	23.14	18.1
Margin Analysis
Gross Profit Margin %	40.18	25.9	20	32.52	38.65
SG&A Margin	9.13	5.59	4.32	7.46	9.96
EBITDA Margin %	29.59	19.3	14.87	23.87	28.56
EBITA Margin %	22.94	15.61	12.12	19.71	23.62
EBIT Margin %	22.81	15.55	12.07	19.52	23.33
Income From Continuing Operations Margin %	7.17	9.07	7.69	15.04	14.34
Net Income Margin %	7.17	9.07	7.69	15.04	13.99
Net Avail. For Common Margin %	7.16	9.06	7.69	15.04	13.98
Normalized Net Income Margin	10.42	7.49	5.99	10.17	11.69
Levered Free Cash Flow Margin	-12.74	6.35	2.81	6.96	6.64
Unlevered Free Cash Flow Margin	-7.52	9.12	4.69	10.02	10.58
Asset Turnover
Asset Turnover	0.38	0.71	0.93	0.52	0.4
Fixed Assets Turnover	0.45	0.86	1.14	0.67	0.55
Receivables Turnover (Average Receivables)	10.26	14.56	15.05	10.92	10.77
Inventory Turnover (Average Inventory)	11.64	25.75	30.84	17.44	19.19
Short Term Liquidity
Current Ratio	1.39	0.75	0.83	0.9	0.9
Quick Ratio	1.01	0.5	0.57	0.59	0.65
Operating Cash Flow to Current Liabilities	1.41	0.8	0.95	1.28	1.04
Days Sales Outstanding (Average Receivables)	35.67	25.06	24.24	33.42	34
Days Outstanding Inventory (Average Inventory)	31.43	14.17	11.84	20.93	19.07
Average Days Payable Outstanding	70.97	30.03	27.43	43.96	51.15
Cash Conversion Cycle (Average Days)	-3.87	9.2	8.65	10.39	1.92
Long Term Solvency
Total Debt/Equity	241.05	231.12	211.33	132.03	145.9
Total Debt / Total Capital	70.68	69.8	67.88	56.9	59.33
LT Debt/Equity	240.66	213.53	196.85	128.96	140.84
Long-Term Debt / Total Capital	70.56	64.49	63.23	55.58	57.27
Total Liabilities / Total Assets	73.82	74.54	73.36	62.76	65.45
EBIT / Interest Expense	2.73	3.51	4	3.98	3.69
EBITDA / Interest Expense	3.57	4.38	4.95	4.87	4.52
(EBITDA - Capex) / Interest Expense	0.49	3.43	3.17	3.03	3.05
Total Debt / EBITDA	5.72	4.33	4.1	5.16	5.21
Net Debt / EBITDA	5.52	4.28	4.04	5.08	5.09
Total Debt / (EBITDA - Capex)	41.7	5.53	6.4	8.29	7.73
Net Debt / (EBITDA - Capex)	40.2	5.47	6.3	8.16	7.56
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-15.96	93.63	35.35	-21.04	22.75
Gross Profit, 1 Yr. Growth %	1.65	24.81	4.51	28.39	45.91
EBITDA, 1 Yr. Growth %	6.16	26.34	3.43	22.92	46.82
EBITA, 1 Yr. Growth %	2.27	31.75	4.07	23.68	47.07
EBIT, 1 Yr. Growth %	2.34	31.95	4.09	22.94	46.68
Earnings From Cont. Operations, 1 Yr. Growth %	-52.07	144.73	14.84	54.41	17.04
Net Income, 1 Yr. Growth %	-52.07	144.73	14.84	54.41	14.14
Normalized Net Income, 1 Yr. Growth %	-14.05	39.28	8.08	27.82	41.16
Diluted EPS Before Extra, 1 Yr. Growth %	-53.78	136.09	14.63	42.71	-5.66
Accounts Receivable, 1 Yr. Growth %	-0.64	73.75	6.28	11.29	36.42
Inventory, 1 Yr. Growth %	-26.78	56.58	-0.03	35.46	17.06
Net Property, Plant and Equip., 1 Yr. Growth %	4.85	0.8	3.22	63.88	40.71
Total Assets, 1 Yr. Growth %	5.81	2.35	3.21	81.57	44.74
Tangible Book Value, 1 Yr. Growth %	0.01	-0.32	9.31	77.95	-42.19
Common Equity, 1 Yr. Growth %	-2.95	-0.45	7.96	153.83	3.35
Cash From Operations, 1 Yr. Growth %	-2.45	34.08	14.13	52.13	10.56
Capital Expenditures, 1 Yr. Growth %	-42.95	-68.26	72.5	32.7	26.71
Levered Free Cash Flow, 1 Yr. Growth %	-54.84	-196.58	-41.1	74.08	17
Unlevered Free Cash Flow, 1 Yr. Growth %	-69.43	-334.8	-31.09	56.88	29.62
Dividend Per Share, 1 Yr. Growth %	3.74	0	0.53	2.53	3.76
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-17.64	27.56	61.89	3.38	-1.55
Gross Profit, 2 Yr. CAGR %	4.04	12.64	14.21	15.85	36.87
EBITDA, 2 Yr. CAGR %	6.06	15.81	14.31	14.52	34.34
EBITA, 2 Yr. CAGR %	3.48	16.08	17.07	15.62	34.87
EBIT, 2 Yr. CAGR %	3.53	16.21	17.16	15.3	34.29
Earnings From Cont. Operations, 2 Yr. CAGR %	-27.16	8.3	67.64	33.14	34.43
Net Income, 2 Yr. CAGR %	-27.06	8.3	67.64	33.14	32.76
Normalized Net Income, 2 Yr. CAGR %	-2.97	9.41	22.68	20.4	34.33
Diluted EPS Before Extra, 2 Yr. CAGR %	-28.56	4.46	64.51	27.9	16.03
Accounts Receivable, 2 Yr. CAGR %	0.56	31.39	35.89	8.75	23.22
Inventory, 2 Yr. CAGR %	-7.95	7.07	25.11	16.4	13.47
Net Property, Plant and Equip., 2 Yr. CAGR %	14.19	2.81	2.01	29.79	52.1
Total Assets, 2 Yr. CAGR %	12.51	4.07	2.78	36.89	62.11
Tangible Book Value, 2 Yr. CAGR %	-3.11	-0.15	4.39	39.47	1.43
Common Equity, 2 Yr. CAGR %	-4.17	-1.71	3.67	65.54	61.97
Cash From Operations, 2 Yr. CAGR %	-6.81	14.37	23.7	31.77	29.69
Capital Expenditures, 2 Yr. CAGR %	1.25	-57.45	-26	51.27	29.67
Levered Free Cash Flow, 2 Yr. CAGR %	45.42	-33.96	-23.59	7.42	42.72
Unlevered Free Cash Flow, 2 Yr. CAGR %	70.5	-15.27	29.1	7.81	42.6
Dividend Per Share, 2 Yr. CAGR %	5.9	1.86	0.27	1.53	3.14
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-11.14	9.51	30.11	27.43	9.47
Gross Profit, 3 Yr. CAGR %	9.2	10.55	9.86	18.76	25.11
EBITDA, 3 Yr. CAGR %	11.99	12.43	11.82	18.33	24.41
EBITA, 3 Yr. CAGR %	11.73	12.16	12.29	20.74	25.28
EBIT, 3 Yr. CAGR %	11.84	12.25	12.38	20.58	24.93
Earnings From Cont. Operations, 3 Yr. CAGR %	1.07	9.09	10.44	63.1	27.54
Net Income, 3 Yr. CAGR %	16.47	9.2	10.44	63.1	26.48
Normalized Net Income, 3 Yr. CAGR %	24.88	9.46	8.99	26.38	26.96
Diluted EPS Before Extra, 3 Yr. CAGR %	3.23	6.41	7.75	56.89	15.56
Accounts Receivable, 3 Yr. CAGR %	-11.64	20.66	22.42	27.13	17.28
Inventory, 3 Yr. CAGR %	-4.99	9.88	4.65	28.49	8.79
Net Property, Plant and Equip., 3 Yr. CAGR %	14.89	9.54	2.95	19.3	33.48
Total Assets, 3 Yr. CAGR %	11.06	9.02	3.78	24.25	39.46
Tangible Book Value, 3 Yr. CAGR %	5.13	-2.19	2.91	24.7	3.99
Common Equity, 3 Yr. CAGR %	3.01	-2.95	1.41	39.73	41.48
Cash From Operations, 3 Yr. CAGR %	13.02	5.21	14.29	32.53	24.29
Capital Expenditures, 3 Yr. CAGR %	62.42	-31.22	-32.15	-10.1	42.6
Levered Free Cash Flow, 3 Yr. CAGR %	61	26.88	-36.12	4.58	10.53
Unlevered Free Cash Flow, 3 Yr. CAGR %	4.43	89.69	-20.64	41.13	14.64
Dividend Per Share, 3 Yr. CAGR %	9.16	3.89	1.41	1.01	2.27
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	1.93	13.14	12.96	7.02	16.38
Gross Profit, 5 Yr. CAGR %	10.09	12.05	11.18	12.64	19.96
EBITDA, 5 Yr. CAGR %	12.08	13.87	13.09	13.44	21.08
EBITA, 5 Yr. CAGR %	12.53	14.92	14.06	13.74	21.74
EBIT, 5 Yr. CAGR %	12.65	15.04	14.17	13.67	21.6
Earnings From Cont. Operations, 5 Yr. CAGR %	9.73	15	23.75	18.15	19.47
Net Income, 5 Yr. CAGR %	20.13	33.62	34.74	18.22	18.87
Normalized Net Income, 5 Yr. CAGR %	20.27	43.84	24.02	13.72	19.64
Diluted EPS Before Extra, 5 Yr. CAGR %	3.58	14.94	24.38	14.54	10.99
Accounts Receivable, 5 Yr. CAGR %	6.92	10.57	4.96	15.75	22.74
Inventory, 5 Yr. CAGR %	12.62	23.65	6.07	12.44	8.1
Net Property, Plant and Equip., 5 Yr. CAGR %	9.25	9.08	9.55	17.23	20.24
Total Assets, 5 Yr. CAGR %	8.36	7.92	7.67	19.41	24.05
Tangible Book Value, 5 Yr. CAGR %	50.54	45.1	4.83	12.73	2.31
Common Equity, 5 Yr. CAGR %	78.25	99.84	3.27	20.16	22.3
Cash From Operations, 5 Yr. CAGR %	13.18	13.48	17.18	15.12	20.22
Capital Expenditures, 5 Yr. CAGR %	13.06	2.21	18.59	-5.72	-12.09
Levered Free Cash Flow, 5 Yr. CAGR %	18.81	25.33	19.23	19.05	-9.79
Unlevered Free Cash Flow, 5 Yr. CAGR %	26.39	18.96	13.24	51.62	1.79
Dividend Per Share, 5 Yr. CAGR %	8.92	8.74	5.51	2.94	2.1