Income Statement Universal Corporation

Equities

UVV

US9134561094

Tobacco

Market Closed - Nyse Other stock markets 21:00:02 10/07/2025 BST			5-day change	1st Jan Change
58.50 ^USD	+1.26%		+0.45%	+6.67%

05-30	Tranche Update on Universal Corporation's Equity Buyback Plan announced on November 7, 2024.	CI
05-30	Universal Corporation, 2025 Earnings Call, May 29, 2025

c84e0354c7ae068d8.MLs7tzNiHk9bpNQQraJDA62_CR9tY_cWq8_jRQoWCbc.RN14_wAaZhsQ7IYo7pAUUM_3UFlfNpxj6aOnKF9nMP5H0gyGVU9HKBD0ow

Published financial data: UNIVERSAL CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021	2022	2023	2024	2025
Revenues	1.98B	2.1B	2.57B	2.75B	2.95B
Total Revenues	1.98B	2.1B	2.57B	2.75B	2.95B
Cost of Goods Sold, Total	1.58B	1.68B	2.1B	2.2B	2.38B
Gross Profit	402M	422M	469M	548M	564M
Selling General & Admin Expenses, Total	229M	249M	288M	322M	320M
Other Operating Expenses, Total	229M	249M	288M	322M	320M
Operating Income	173M	173M	181M	226M	243M
Interest Expense, Total	-24.95M	-27.75M	-49.3M	-66.27M	-79.64M
Interest And Investment Income	325K	917K	6.02M	4.5M	3.48M
Net Interest Expenses	-24.63M	-26.83M	-43.28M	-61.77M	-76.15M
Income (Loss) On Equity Invest.	2.98M	6.1M	2.38M	756K	9.1M
Other Non Operating Income (Expenses)	-440K	2.69M	1.79M	3.08M	2.57M
EBT, Excl. Unusual Items	151M	155M	142M	168M	179M
Restructuring Charges	-8.7M	-2.15M	-	-1.43M	-5.71M
Merger & Related Restructuring Charges	-6.72M	-4.61M	-	-	-
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-	-	-
Asset Writedown	-13.87M	-8.31M	-	-2.09M	-4.86M
Other Unusual Items	4.17M	2.53M	-	-	-14.1M
EBT, Incl. Unusual Items	126M	142M	142M	164M	154M
Income Tax Expense	29.41M	38.66M	11.73M	31.11M	40.95M
Earnings From Continuing Operations	96.31M	104M	130M	133M	113M
Net Income to Company	96.31M	104M	130M	133M	113M
Minority Interest	-8.9M	-17.03M	-6.18M	-13.37M	-18.22M
Net Income - (IS)	87.41M	86.58M	124M	120M	95.05M
Preferred Dividend and Other Adjustments	-	-	-	-	-
Net Income to Common Incl Extra Items	87.41M	86.58M	124M	120M	95.05M
Net Income to Common Excl. Extra Items	87.41M	86.58M	124M	120M	95.05M
Per Share Items
Net EPS - Basic	3.55	3.5	5.01	4.81	3.81
Basic EPS - Continuing Operations	3.55	3.5	5.01	4.81	3.81
Basic Weighted Average Shares Outstanding	24.66M	24.76M	24.77M	24.85M	24.95M
Net EPS - Diluted	3.53	3.47	4.97	4.78	3.78
Diluted EPS - Continuing Operations	3.53	3.47	4.97	4.78	3.78
Diluted Weighted Average Shares Outstanding	24.79M	24.92M	24.94M	25.04M	25.13M
Normalized Basic EPS	3.46	3.22	3.33	3.68	3.75
Normalized Diluted EPS	3.44	3.2	3.31	3.65	3.72
Dividend Per Share	3.08	3.12	3.16	3.2	3.24
Payout Ratio	86	88.29	62.39	65.55	83.84
Supplemental Items
EBITDA	218M	225M	238M	284M	303M
EBITA	179M	184M	194M	237M	254M
EBIT	173M	173M	181M	226M	243M
EBITDAR	240M	246M	260M	306M	328M
Effective Tax Rate - (Ratio)	23.39	27.18	8.26	18.96	26.55
Current Domestic Taxes	10.12M	15.31M	11.1M	5.8M	7.75M
Current Foreign Taxes	21.63M	25.83M	8.29M	30.71M	32.11M
Total Current Taxes	31.75M	41.14M	19.39M	36.51M	39.86M
Deferred Domestic Taxes	-6.25M	1.07M	-4.11M	-962K	-2.65M
Deferred Foreign Taxes	3.92M	-3.54M	-3.54M	-4.44M	3.74M
Total Deferred Taxes	-2.34M	-2.47M	-7.66M	-5.4M	1.08M
Normalized Net Income	85.37M	79.72M	82.55M	91.38M	93.58M
Non-Cash Pension Expense	-14K	-3.13M	-1.92M	-3.28M	11.18M
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	-	-	-	-	-
Net Rental Expense, Total	22.31M	20.55M	21.93M	22.5M	24.56M
Imputed Operating Lease Interest Expense	7.47M	6.45M	10.85M	12.45M	14.43M
Imputed Operating Lease Depreciation	14.84M	14.1M	11.08M	10.05M	10.13M
Stock-Based Comp., Other (Total)	6.11M	6.19M	8.42M	12.06M	8.53M
Total Stock-Based Compensation	6.11M	6.19M	8.42M	12.06M	8.53M

Fiscal Period: March	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	197M	81.65M	64.69M	55.59M	260M
Total Cash And Short Term Investments	197M	81.65M	64.69M	55.59M	260M
Accounts Receivable, Total	368M	390M	414M	531M	633M
Total Receivables	368M	390M	414M	531M	633M
Inventory	787M	1.02B	1.21B	1.4B	1.17B
Other Current Assets, Total	203M	260M	116M	113M	97.64M
Total Current Assets	1.56B	1.75B	1.8B	2.1B	2.16B
Gross Property Plant And Equipment	997M	1.03B	1.07B	1.08B	1.12B
Accumulated Depreciation	-616M	-641M	-674M	-678M	-710M
Net Property Plant And Equipment	381M	385M	392M	398M	407M
Long-term Investments	84.22M	81.01M	76.18M	83M	81.1M
Goodwill	173M	214M	214M	214M	214M
Other Intangibles, Total	72.3M	92.57M	80.1M	68.88M	57.84M
Deferred Tax Assets Long-Term	12.15M	11.62M	13.09M	15.18M	16.54M
Other Long-Term Assets, Total	64.1M	53.78M	61.33M	55.38M	56.91M
Total Assets	2.34B	2.59B	2.64B	2.94B	2.99B
Liabilities
Accounts Payable, Total	129M	271M	87.72M	110M	100M
Accrued Expenses, Total	36.86M	30.35M	140M	149M	168M
Short-term Borrowings	101M	183M	196M	417M	455M
Current Portion of Leases	7.9M	10.3M	11.4M	10.36M	10.74M
Current Income Taxes Payable	4.52M	7.43M	3.27M	7.48M	12.59M
Unearned Revenue Current, Total	-	-	-	17.18M	3.76M
Other Current Liabilities	13.09M	16.99M	4.39M	-	-
Total Current Liabilities	293M	519M	442M	711M	750M
Long-Term Debt	544M	520M	620M	617M	618M
Long-Term Leases	19.72M	29.62M	25.54M	19.3M	20.61M
Pension & Other Post Retirement Benefits	57.64M	52.89M	42.77M	43.25M	35.34M
Deferred Tax Liability Non Current	44.99M	47.33M	42.61M	39.14M	42.09M
Other Non Current Liabilities	34.1M	33.3M	29.44M	27.9M	22.9M
Total Liabilities	993M	1.2B	1.2B	1.46B	1.49B
Preferred Stock Convertible	-	-	-	-	-
Total Preferred Equity	-	-	-	-	-
Common Stock, Total	327M	331M	337M	346M	352M
Retained Earnings	1.09B	1.09B	1.14B	1.17B	1.19B
Comprehensive Income and Other	-107M	-84.31M	-77.06M	-81.58M	-80.05M
Total Common Equity	1.31B	1.34B	1.4B	1.44B	1.46B
Minority Interest	41.13M	44.23M	39.86M	41.72M	41.98M
Total Equity	1.35B	1.38B	1.44B	1.48B	1.5B
Total Liabilities And Equity	2.34B	2.59B	2.64B	2.94B	2.99B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	24.51M	24.56M	24.56M	24.57M	24.72M
ECS Total Common Shares Outstanding	24.51M	24.55M	24.56M	24.57M	24.72M
Book Value / Share	53.33	54.6	56.9	58.49	59.01
Tangible Book Value	1.06B	1.03B	1.1B	1.15B	1.19B
Tangible Book Value Per Share	43.32	42.12	44.92	46.98	48.02
Total Debt	673M	742M	852M	1.06B	1.1B
Net Debt	476M	661M	788M	1.01B	844M
Debt Equivalent of Unfunded Proj. Benefit Obligation	26.74M	21.04M	19.45M	17.29M	16.89M
Debt Equivalent Oper. Leases	178M	164M	175M	180M	196M
Minority Interest, Total (Incl. Fin. Div)	41.13M	44.23M	39.86M	41.72M	41.98M
Equity Method Investments, Total	84.22M	81.01M	76.18M	76.29M	79.32M
Account Code - Inventory Valuation	8	8	8	8	8
Inventories - Finished Goods, Total	641M	823M	834M	1.07B	806M
Inventories - Others	146M	194M	203M	194M	190M
Land - (BS)	22.4M	23.96M	24.93M	26.24M	26.11M
Buildings, Total	284M	294M	311M	324M	333M
Machinery, Total	659M	668M	689M	694M	724M
Full Time Employees	9K	11.25K	11.2K	10.8K	11.4K
Accumulated Allowance for Doubtful Accounts (Supple)	1.25M	2.39M	1.61M	2.74M	2.25M
Order Backlog	501M	694M	743M	-	-

Fiscal Period: March	2021	2022	2023	2024	2025
Net Income	87.41M	86.58M	124M	120M	95.05M
Depreciation & Amortization - CF	38.31M	41.31M	44.84M	47.05M	48.71M
Amortization of Goodwill and Intangible Assets - (CF)	6.42M	11.21M	12.46M	11.28M	11.07M
Depreciation & Amortization, Total	44.73M	52.52M	57.3M	58.33M	59.77M
Amortization of Deferred Charges, Total - (CF)	-	-	-	-	-
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	-
Asset Writedown & Restructuring Costs	14.29M	6.32M	-	2.34M	9M
(Income) Loss On Equity Investments - (CF)	-296K	-329K	4.01M	-1.24M	-3.03M
Stock-Based Compensation (CF)	6.11M	6.19M	8.42M	12.06M	8.53M
Other Operating Activities, Total	9.98M	44.29M	-2.11M	37.04M	63.53M
Change In Accounts Receivable	-5.24M	-23.18M	-74.66M	-110M	-130M
Change In Inventories	43.2M	-262M	-41.87M	-236M	245M
Change In Accounts Payable	26.17M	123M	-84.59M	20.81M	-8.7M
Change In Income Taxes	-4.52M	6.64M	-7.81M	342K	2M
Change in Other Net Operating Assets	-1.43M	4.67M	6.69M	22.01M	-13.93M
Cash from Operations	220M	44.88M	-10.56M	-74.63M	327M
Capital Expenditure	-66.15M	-53.2M	-54.67M	-66.01M	-62.6M
Sale of Property, Plant, and Equipment	11.44M	13M	1.08M	2.26M	3.78M
Cash Acquisitions	-162M	-102M	-	-	-
Divestitures	-	-	3.24M	3.76M	-
Other Investing Activities, Total	-800K	-	-	-	-
Cash from Investing	-217M	-143M	-50.35M	-60M	-58.82M
Short Term Debt Issued, Total	29.4M	79.29M	24.71M	223M	37.7M
Long-Term Debt Issued, Total	150M	-	123M	-	-
Total Debt Issued	179M	79.29M	148M	223M	37.7M
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	-	-	-23.48M	-	-
Total Debt Repaid	-	-	-23.48M	-	-
Repurchase of Common Stock	-	-3.05M	-3.45M	-4.74M	-
Repurchase of Preferred Stock	-	-	-	-	-
Common Dividends Paid	-75.18M	-76.44M	-77.39M	-78.4M	-79.69M
Preferred Dividends Paid	-	-	-	-	-
Common & Preferred Stock Dividends Paid	-75.18M	-76.44M	-77.39M	-78.4M	-79.69M
Other Financing Activities, Total	-12.83M	-16.56M	-4.92M	-14.18M	-21.24M
Cash from Financing	91.39M	-16.76M	38.95M	126M	-63.24M
Foreign Exchange Rate Adjustments	1.26M	-1.03M	-1M	-141K	-399K
Net Change in Cash	95.79M	-116M	-22.96M	-9.1M	205M
Supplemental Items
Cash Interest Paid	24.2M	27.11M	49.88M	61.08M	75.28M
Cash Income Tax Paid (Refund)	36.44M	33.01M	49.07M	38.08M	38.36M
Levered Free Cash Flow	95.64M	-70.21M	-69.2M	-156M	260M
Unlevered Free Cash Flow	111M	-52.87M	-38.38M	-115M	309M
Change In Net Working Capital	-18.47M	166M	163M	260M	-152M
Net Debt Issued / Repaid	179M	79.29M	125M	223M	37.7M

Fiscal Period: March	2021	2022	2023	2024	2025
Profitability
Return on Assets	4.84	4.38	4.33	5.06	5.13
Return on Total Capital	5.64	5.21	5.12	5.83	5.91
Return On Equity %	7.3	7.58	9.23	9.12	7.6
Return on Common Equity	6.84	6.54	9.06	8.44	6.56
Margin Analysis
Gross Profit Margin %	20.25	20.07	18.26	19.93	19.12
SG&A Margin	11.53	11.85	11.22	11.73	10.87
EBITDA Margin %	10.97	10.71	9.28	10.33	10.29
EBITA Margin %	9.04	8.75	7.53	8.62	8.63
EBIT Margin %	8.72	8.22	7.05	8.21	8.26
Income From Continuing Operations Margin %	4.86	4.92	5.07	4.84	3.84
Net Income Margin %	4.41	4.12	4.83	4.35	3.22
Net Avail. For Common Margin %	4.41	4.12	4.83	4.35	3.22
Normalized Net Income Margin	4.3	3.79	3.21	3.32	3.18
Levered Free Cash Flow Margin	4.82	-3.34	-2.69	-5.68	8.81
Unlevered Free Cash Flow Margin	5.61	-2.51	-1.49	-4.17	10.5
Asset Turnover
Asset Turnover	0.89	0.85	0.98	0.99	0.99
Fixed Assets Turnover	5.4	5.49	6.61	6.96	7.32
Receivables Turnover (Average Receivables)	5.51	5.55	6.39	5.82	5.07
Inventory Turnover (Average Inventory)	1.99	1.86	1.78	1.69	1.86
Short Term Liquidity
Current Ratio	5.31	3.37	4.08	2.96	2.87
Quick Ratio	1.93	0.91	1.08	0.82	1.19
Operating Cash Flow to Current Liabilities	0.75	0.09	-0.02	-0.1	0.44
Days Sales Outstanding (Average Receivables)	66.27	65.76	57.12	62.91	72.06
Days Outstanding Inventory (Average Inventory)	183.83	195.73	204.53	217.1	196.65
Average Days Payable Outstanding	29.06	38.48	21.8	15.23	17.89
Cash Conversion Cycle (Average Days)	221.04	223.02	239.84	264.79	250.82
Long Term Solvency
Total Debt/Equity	49.9	53.6	59.32	71.96	73.59
Total Debt / Total Capital	33.29	34.9	37.23	41.85	42.39
LT Debt/Equity	41.8	39.67	44.92	43.05	42.55
Long-Term Debt / Total Capital	27.88	25.83	28.19	25.03	24.51
Total Liabilities / Total Assets	42.42	46.46	45.55	49.65	49.81
EBIT / Interest Expense	6.93	6.23	3.67	3.4	3.06
EBITDA / Interest Expense	9.62	8.86	5.28	4.62	4.11
(EBITDA - Capex) / Interest Expense	6.97	6.95	4.17	3.63	3.33
Total Debt / EBITDA	2.8	3.02	3.27	3.47	3.37
Net Debt / EBITDA	1.98	2.69	3.03	3.29	2.58
Total Debt / (EBITDA - Capex)	3.87	3.85	4.15	4.43	4.17
Net Debt / (EBITDA - Capex)	2.74	3.43	3.83	4.2	3.18
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	3.84	6.06	22.16	6.96	7.23
Gross Profit, 1 Yr. Growth %	8.43	5.11	10.99	16.74	2.87
EBITDA, 1 Yr. Growth %	21.42	3.54	5.41	19.08	6.79
EBITA, 1 Yr. Growth %	26.56	2.6	4.71	22.37	7.44
EBIT, 1 Yr. Growth %	22.4	-0.05	4.3	24.55	7.91
Earnings From Cont. Operations, 1 Yr. Growth %	23.47	7.57	25.71	2.1	-14.82
Net Income, 1 Yr. Growth %	21.94	-0.95	43.29	-3.59	-20.53
Normalized Net Income, 1 Yr. Growth %	15.68	-6.62	2.93	10.7	2.41
Diluted EPS Before Extra, 1 Yr. Growth %	23.43	-1.7	43.23	-3.82	-20.92
Accounts Receivable, 1 Yr. Growth %	4.51	5.95	6.23	28.09	19.29
Inventory, 1 Yr. Growth %	-2.47	29.25	5.33	16.2	-16.95
Net Property, Plant and Equip., 1 Yr. Growth %	7.43	1.21	1.64	1.72	2.22
Total Assets, 1 Yr. Growth %	10.42	10.44	2.04	11.29	1.78
Tangible Book Value, 1 Yr. Growth %	-3.63	-2.63	6.68	4.66	2.81
Common Equity, 1 Yr. Growth %	4.86	2.54	4.22	2.87	1.49
Cash From Operations, 1 Yr. Growth %	1.92K	-79.64	-123.52	606.94	-538.12
Capital Expenditures, 1 Yr. Growth %	87.79	-19.58	2.76	20.74	-5.17
Levered Free Cash Flow, 1 Yr. Growth %	-659.08	-173.41	-0.78	125.54	-266.34
Unlevered Free Cash Flow, 1 Yr. Growth %	-2.47K	-147.53	-26.75	198.69	-369.84
Dividend Per Share, 1 Yr. Growth %	1.32	1.3	1.28	1.27	1.25
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-5.63	4.95	13.83	14.31	7.09
Gross Profit, 2 Yr. CAGR %	-0.6	8.78	9.87	14.24	9.59
EBITDA, 2 Yr. CAGR %	-0.21	14.37	4.65	12.81	12.77
EBITA, 2 Yr. CAGR %	-0.59	16.92	3.87	14.15	14.66
EBIT, 2 Yr. CAGR %	-2.38	13.61	2.33	15	15.93
Earnings From Cont. Operations, 2 Yr. CAGR %	-6.48	15.25	16.28	13.29	-6.74
Net Income, 2 Yr. CAGR %	-8.38	9.9	19.13	17.53	-12.47
Normalized Net Income, 2 Yr. CAGR %	-8.18	7.34	-1.67	8.04	6.48
Diluted EPS Before Extra, 2 Yr. CAGR %	-7.32	10.15	18.66	17.37	-12.79
Accounts Receivable, 2 Yr. CAGR %	-3.96	5.23	6.09	16.65	23.61
Inventory, 2 Yr. CAGR %	6.07	12.27	23.9	10.63	-1.77
Net Property, Plant and Equip., 2 Yr. CAGR %	12.19	4.28	1.42	1.68	1.97
Total Assets, 2 Yr. CAGR %	4.78	10.43	6.16	6.57	6.43
Tangible Book Value, 2 Yr. CAGR %	-7.42	-3.13	1.92	5.67	3.73
Common Equity, 2 Yr. CAGR %	-1.12	3.7	3.38	3.54	2.18
Cash From Operations, 2 Yr. CAGR %	15.75	102.95	-78.11	28.95	456.53
Capital Expenditures, 2 Yr. CAGR %	30.64	22.89	-9.09	11.39	7
Levered Free Cash Flow, 2 Yr. CAGR %	-20.34	79.83	-14.94	47.58	93.69
Unlevered Free Cash Flow, 2 Yr. CAGR %	-17.05	138.4	-41.26	45.28	183.9
Dividend Per Share, 2 Yr. CAGR %	1.32	1.31	1.29	1.27	1.26
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-0.84	-1.88	10.4	11.49	11.9
Gross Profit, 3 Yr. CAGR %	2.6	1.26	9.57	12.11	10.32
EBITDA, 3 Yr. CAGR %	1.8	1.03	11.43	9.25	10.77
EBITA, 3 Yr. CAGR %	1.51	0.47	12.86	9.7	11.87
EBIT, 3 Yr. CAGR %	0.28	-1.61	10.58	9.26	12.58
Earnings From Cont. Operations, 3 Yr. CAGR %	-6.06	-2.02	18.63	11.35	3.02
Net Income, 3 Yr. CAGR %	-6.13	-5.97	20.06	11.02	3.16
Normalized Net Income, 3 Yr. CAGR %	-3.04	-7.66	6.06	2.29	6.13
Diluted EPS Before Extra, 3 Yr. CAGR %	-5.17	-5.49	20.23	10.63	2.89
Accounts Receivable, 3 Yr. CAGR %	-0.98	-0.76	5.56	12.97	17.52
Inventory, 3 Yr. CAGR %	1.66	13.29	14.4	21.28	0.54
Net Property, Plant and Equip., 3 Yr. CAGR %	5.55	8.41	3.39	1.52	1.86
Total Assets, 3 Yr. CAGR %	2.6	6.63	7.56	7.84	4.95
Tangible Book Value, 3 Yr. CAGR %	-5.12	-5.85	0.03	2.82	4.7
Common Equity, 3 Yr. CAGR %	-0.88	0.09	3.87	3.21	2.85
Cash From Operations, 3 Yr. CAGR %	39.47	-35.14	-1.05	-30.3	93.86
Capital Expenditures, 3 Yr. CAGR %	24.8	11.14	15.78	-0.07	5.57
Levered Free Cash Flow, 3 Yr. CAGR %	31.82	-22.48	47.16	17.73	53.58
Unlevered Free Cash Flow, 3 Yr. CAGR %	29.25	-31.1	60.39	1.01	78.59
Dividend Per Share, 3 Yr. CAGR %	12.21	1.32	1.3	1.28	1.27
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-1.33	0.31	4.79	4.3	9.06
Gross Profit, 5 Yr. CAGR %	-0.28	1.36	4.76	6.15	9.58
EBITDA, 5 Yr. CAGR %	0.02	0.69	2.93	5.37	11.96
EBITA, 5 Yr. CAGR %	-0.14	0.25	2.45	5.47	13.58
EBIT, 5 Yr. CAGR %	-0.87	-1	1.09	4.44	12.69
Earnings From Cont. Operations, 5 Yr. CAGR %	-4	-1.64	2.31	3.84	7.75
Net Income, 5 Yr. CAGR %	-4.32	-4.02	3.26	2.81	5.81
Normalized Net Income, 5 Yr. CAGR %	-2.74	-4.86	-2.5	-2.03	6.22
Diluted EPS Before Extra, 5 Yr. CAGR %	-2.06	31.57	3.72	3.07	5.74
Accounts Receivable, 5 Yr. CAGR %	-3.11	-2.46	1.79	5.87	12.44
Inventory, 5 Yr. CAGR %	2.42	9.9	10.03	14.95	7.64
Net Property, Plant and Equip., 5 Yr. CAGR %	3.16	3.96	3.88	5.66	2.82
Total Assets, 5 Yr. CAGR %	0.97	4.02	4.01	6.61	7.11
Tangible Book Value, 5 Yr. CAGR %	-0.77	-2.73	-2.37	-1.41	1.5
Common Equity, 5 Yr. CAGR %	1.68	0.83	0.8	1.45	3.19
Cash From Operations, 5 Yr. CAGR %	3.39	-29.09	-33.51	-14.62	97.44
Capital Expenditures, 5 Yr. CAGR %	7.01	8.35	9.94	11.24	12.19
Levered Free Cash Flow, 5 Yr. CAGR %	-0.84	-17.22	10.63	0.7	64.26
Unlevered Free Cash Flow, 5 Yr. CAGR %	0.31	-22.64	-5.71	-6.64	101.54
Dividend Per Share, 5 Yr. CAGR %	7.96	7.83	7.71	1.3	1.28