EXPEDITORS INTERNATIONAL OF WASHINGTON INC.

Kassaflöde Expeditors International of Washington Inc.

Aktier

EXPD

US3021301094

Flygfrakt och logistik

Marknaden stängd - NYSE Andra börsplatser 22.00.03 2026-06-10			Förmarknad 01.56.36
164,71 ^USD	−0,98 %		181,68	+10,30 %

06-01	Expeditors International of Washington handlas exklusive utdelning i dag	FW
05-21	PRESSREVY-Wall Street Journal - 21 maj	RE

b71f414e6e7a8c47ac46e27c58bed._L_gvLYF7b70haWqeB_0oZfNs0w_H60CYdqcX20PVho.ztWXyMAomOSs38LmOkzB-dr__R5sSoBvLL3XGy5sLmue8LDt_yiC5ML1kQ

Publicerade finansiella data: EXPEDITORS INTERNATIONAL OF WASHINGTON INC.

Årlig

Kvartalsvis

Halvårsvis

YTD

LTM

Skatteperiod: December	2021	2022	2023	2024	2025
Revenues	16,52 md	17,07 md	9,3 md	10,6 md	11,07 md
Total Revenues	16,52 md	17,07 md	9,3 md	10,6 md	11,07 md
Cost of Goods Sold, Total	14,31 md	14,8 md	7,99 md	9,19 md	9,58 md
Gross Profit	2,22 md	2,28 md	1,31 md	1,41 md	1,49 md
Selling General & Admin Expenses, Total	16,03 mn	24,29 mn	27,91 mn	33,33 mn	40,1 mn
Depreciation & Amortization - (IS)	51,31 mn	57,34 mn	67,76 mn	61,09 mn	56,77 mn
Other Operating Expenses	240 mn	304 mn	278 mn	274 mn	338 mn
Other Operating Expenses, Total	307 mn	386 mn	373 mn	369 mn	435 mn
Operating Income	1,91 md	1,89 md	940 mn	1,04 md	1,05 md
Interest Expense, Total	-	−23,28 mn	−4,8 mn	-	-
Interest And Investment Income	8,81 mn	25,55 mn	70,45 mn	46,71 mn	35,72 mn
Net Interest Expenses	8,81 mn	2,28 mn	65,65 mn	46,71 mn	35,72 mn
Other Non Operating Income (Expenses)	6,48 mn	9,24 mn	9,44 mn	6,77 mn	5,8 mn
EBT, Excl. Unusual Items	1,92 md	1,9 md	1,02 md	1,09 md	1,09 md
Gain (Loss) On Sale Of Assets	-	-	-	-	-
Other Unusual Items	-	−65 mn	-	-	-
EBT, Incl. Unusual Items	1,92 md	1,84 md	1,02 md	1,09 md	1,09 md
Income Tax Expense	506 mn	475 mn	263 mn	283 mn	282 mn
Earnings From Continuing Operations	1,42 md	1,36 md	752 mn	812 mn	812 mn
Net Income to Company	1,42 md	1,36 md	752 mn	812 mn	812 mn
Minority Interest	−3,35 mn	−3,21 mn	1,1 mn	−1,56 mn	−1,72 mn
Net Income - (IS)	1,42 md	1,36 md	753 mn	810 mn	810 mn
Net Income to Common Incl Extra Items	1,42 md	1,36 md	753 mn	810 mn	810 mn
Net Income to Common Excl. Extra Items	1,42 md	1,36 md	753 mn	810 mn	810 mn
Per aktie poster
Net EPS - Basic	8,37	8,33	5,05	5,75	5,97
Basic EPS - Continuing Operations	8,37	8,33	5,05	5,75	5,97
Basic Weighted Average Shares Outstanding	169 mn	163 mn	149 mn	141 mn	136 mn
Net EPS - Diluted	8,27	8,26	5,01	5,72	5,95
Diluted EPS - Continuing Operations	8,27	8,26	5,01	5,72	5,95
Diluted Weighted Average Shares Outstanding	171 mn	164 mn	150 mn	142 mn	136 mn
Normalized Basic EPS	7,09	7,27	4,26	4,84	5,02
Normalized Diluted EPS	7	7,21	4,23	4,82	5,01
Dividend Per Share	1,16	1,34	1,38	1,46	1,54
Payout Ratio	13,83	15,75	26,83	25,19	25,6
American Depositary Receipts Ratio (ADR)	0,5	0,5	0,5	0,5	0,5
Kompletterande punkter
EBITDA	1,96 md	1,95 md	1,01 md	1,1 md	1,11 md
EBITA	1,91 md	1,89 md	940 mn	1,04 md	1,05 md
EBIT	1,91 md	1,89 md	940 mn	1,04 md	1,05 md
EBITDAR	2,15 md	2,16 md	1,24 md	1,34 md	1,37 md
Total Revenues (As Reported)	16,52 md	17,07 md	9,3 md	10,6 md	11,07 md
Effective Tax Rate - (Ratio)	26,28	25,89	25,94	25,86	25,78
Current Domestic Taxes	181 mn	213 mn	112 mn	99,07 mn	99,09 mn
Current Foreign Taxes	328 mn	296 mn	174 mn	189 mn	197 mn
Total Current Taxes	509 mn	509 mn	286 mn	288 mn	296 mn
Deferred Domestic Taxes	−3,69 mn	−33,24 mn	−22,92 mn	−5,14 mn	−10,71 mn
Deferred Foreign Taxes	-	-	-	-	−3 mn
Total Deferred Taxes	−3,69 mn	−33,24 mn	−22,92 mn	−5,14 mn	−13,71 mn
Normalized Net Income	1,2 md	1,18 md	635 mn	683 mn	682 mn
Kompletterande driftskostnadsposter
Selling and Marketing Expenses	16,03 mn	24,29 mn	27,91 mn	33,33 mn	40,1 mn
Net Rental Expense, Total	186 mn	210 mn	232 mn	241 mn	264 mn
Imputed Operating Lease Interest Expense	-	79,13 mn	17,06 mn	-	-
Imputed Operating Lease Depreciation	-	130 mn	215 mn	-	-
Stock-Based Comp., COGS (Total)	69,38 mn	64,4 mn	58,4 mn	64,36 mn	69,23 mn
Total Stock-Based Compensation	69,38 mn	64,4 mn	58,4 mn	64,36 mn	69,23 mn

Skatteperiod: December	2021	2022	2023	2024	2025
TILLGÅNGAR
Cash And Equivalents	1,73 md	2,03 md	1,51 md	1,15 md	1,31 md
Total Cash And Short Term Investments	1,73 md	2,03 md	1,51 md	1,15 md	1,31 md
Accounts Receivable, Total	3,81 md	2,11 md	1,53 md	2 md	2,02 md
Total Receivables	3,81 md	2,11 md	1,53 md	2 md	2,02 md
Other Current Assets, Total	1,1 md	376 mn	390 mn	514 mn	419 mn
Total Current Assets	6,64 md	4,52 md	3,44 md	3,66 md	3,76 md
Gross Property Plant And Equipment	1,49 md	1,58 md	1,59 md	1,62 md	1,66 md
Accumulated Depreciation	−542 mn	−568 mn	−597 mn	−616 mn	−651 mn
Net Property Plant And Equipment	947 mn	1,01 md	996 mn	1 md	1,01 md
Goodwill	7,93 mn	7,93 mn	7,93 mn	7,93 mn	7,93 mn
Deferred Tax Assets Long-Term	729 tn	37,45 mn	63,69 mn	70,67 mn	102 mn
Other Long-Term Assets, Total	19,2 mn	17,62 mn	21,49 mn	15,03 mn	16,13 mn
Total Assets	7,61 md	5,59 md	4,52 md	4,75 md	4,89 md
Skulder
Accounts Payable, Total	2,01 md	1,11 md	861 mn	1,04 md	1,12 md
Accrued Expenses, Total	404 mn	479 mn	447 mn	452 mn	448 mn
Current Portion of Leases	82,02 mn	95,62 mn	99,75 mn	107 mn	111 mn
Current Income Taxes Payable	86,17 mn	47,08 mn	15,56 mn	29,14 mn	32,05 mn
Unearned Revenue Current, Total	1,14 md	323 mn	281 mn	442 mn	358 mn
Total Current Liabilities	3,73 md	2,05 md	1,7 md	2,07 md	2,07 md
Long-Term Leases	386 mn	423 mn	428 mn	462 mn	460 mn
Deferred Tax Liability Non Current	-	-	-	-	3,04 mn
Other Non Current Liabilities	-	-	-	-	-
Total Liabilities	4,11 md	2,48 md	2,13 md	2,53 md	2,54 md
Common Stock, Total	1,67 mn	1,54 mn	1,44 mn	1,38 mn	1,34 mn
Additional Paid In Capital	3,16 mn	139 tn	-	-	-
Retained Earnings	3,62 md	3,31 md	2,58 md	2,46 md	2,54 md
Comprehensive Income and Other	−130 mn	−203 mn	−192 mn	−234 mn	−184 mn
Total Common Equity	3,49 md	3,11 md	2,39 md	2,22 md	2,36 md
Minority Interest	3,56 mn	3,51 mn	1,06 mn	2,77 mn	2,46 mn
Total Equity	3,5 md	3,11 md	2,39 md	2,23 md	2,36 md
Total Liabilities And Equity	7,61 md	5,59 md	4,52 md	4,75 md	4,89 md
Kompletterande objekt
ECS Total Shares Outstanding on Filing Date	167 mn	154 mn	144 mn	138 mn	134 mn
ECS Total Common Shares Outstanding	167 mn	154 mn	144 mn	138 mn	134 mn
Book Value / Share	20,9	20,15	16,62	16,11	17,59
Tangible Book Value	3,49 md	3,1 md	2,38 md	2,22 md	2,35 md
Tangible Book Value Per Share	20,85	20,1	16,56	16,05	17,54
Total Debt	468 mn	518 mn	528 mn	569 mn	571 mn
Net Debt	−1,26 md	−1,52 md	−985 mn	−579 mn	−744 mn
Debt Equivalent Oper. Leases	1,49 md	1,68 md	1,86 md	1,93 md	2,11 md
Minority Interest, Total (Incl. Fin. Div)	3,56 mn	3,51 mn	1,06 mn	2,77 mn	2,46 mn
Account Code - Inventory Valuation	3	3	3	3	3
Land - (BS)	147 mn	140 mn	143 mn	140 mn	147 mn
Buildings, Total	495 mn	506 mn	519 mn	517 mn	537 mn
Machinery, Total	383 mn	420 mn	412 mn	405 mn	422 mn
Full Time Employees	19,07 tn	19,9 tn	18,1 tn	18,4 tn	19,8 tn
Accumulated Allowance for Doubtful Accounts (Supple)	6,69 mn	9,47 mn	6,55 mn	6,88 mn	7,24 mn

Skatteperiod: December	2021	2022	2023	2024	2025
Net Income	1,42 md	1,36 md	753 mn	810 mn	810 mn
Depreciation & Amortization - CF	51,31 mn	57,34 mn	67,76 mn	61,09 mn	56,77 mn
Depreciation & Amortization, Total	51,31 mn	57,34 mn	67,76 mn	61,09 mn	56,77 mn
Stock-Based Compensation (CF)	69,38 mn	64,4 mn	58,4 mn	64,36 mn	69,23 mn
Tax Benefit from Stock Options	-	-	-	-	-
Provision and Write-off of Bad Debts	7,54 mn	11,05 mn	3,94 mn	3,45 mn	3,6 mn
Other Operating Activities, Total	3,45 mn	−28,78 mn	−15,56 mn	−6,94 mn	3,16 mn
Change In Accounts Receivable	−1,87 md	1,59 md	574 mn	−532 mn	41,8 mn
Change In Accounts Payable	1,04 md	−798 mn	−300 mn	259 mn	20,59 mn
Change in Unearned Revenues	804 mn	−798 mn	−40,08 mn	180 mn	−100 mn
Change In Income Taxes	57,87 mn	−55,13 mn	−77,3 mn	26,39 mn	27,1 mn
Change in Other Net Operating Assets	−712 mn	728 mn	29,76 mn	−142 mn	74,09 mn
Cash from Operations	868 mn	2,13 md	1,05 md	723 mn	1,01 md
Capital Expenditure	−36,25 mn	−86,82 mn	−39,31 mn	−40,47 mn	−53,1 mn
Sale of Property, Plant, and Equipment	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-	-	-	-	-
Other Investing Activities, Total	−398 tn	−890 tn	−119 tn	−57 tn	8,4 mn
Cash from Investing	−36,64 mn	−87,71 mn	−39,43 mn	−40,52 mn	−44,7 mn
Long-Term Debt Issued, Total	7,51 mn	81,76 mn	32,2 mn	15 mn	5,59 mn
Total Debt Issued	7,51 mn	81,76 mn	32,2 mn	15 mn	5,59 mn
Long-Term Debt Repaid, Total	-	−30,29 mn	−38,14 mn	−35,06 mn	−9,3 mn
Total Debt Repaid	-	−30,29 mn	−38,14 mn	−35,06 mn	−9,3 mn
Issuance of Common Stock	106 mn	80,98 mn	84,89 mn	69,26 mn	88,18 mn
Repurchase of Common Stock	−530 mn	−1,6 md	−1,41 md	−870 mn	−678 mn
Common Dividends Paid	−196 mn	−214 mn	−202 mn	−204 mn	−207 mn
Common & Preferred Stock Dividends Paid	−196 mn	−214 mn	−202 mn	−204 mn	−207 mn
Other Financing Activities, Total	−1,63 mn	−1,94 mn	−1,09 mn	-	−1,84 mn
Cash from Financing	−614 mn	−1,68 md	−1,54 md	−1,03 md	−802 mn
Foreign Exchange Rate Adjustments	−17,4 mn	−51,98 mn	1,56 mn	−22,1 mn	6,64 mn
Net Change in Cash	201 mn	305 mn	−521 mn	−365 mn	166 mn
Kompletterande punkter
Cash Income Tax Paid (Refund)	443 mn	567 mn	356 mn	257 mn	265 mn
Levered Free Cash Flow	632 mn	1,94 md	879 mn	502 mn	803 mn
Unlevered Free Cash Flow	632 mn	1,95 md	882 mn	502 mn	803 mn
Change In Net Working Capital	645 mn	−737 mn	−208 mn	234 mn	−72,3 mn
Net Debt Issued / Repaid	7,51 mn	51,47 mn	−5,94 mn	−20,06 mn	−3,71 mn

Skatteperiod: December	2021	2022	2023	2024	2025
Lönsamhet
Return on Assets	19,04	17,89	11,62	14,03	13,64
Return on Total Capital	33,77	31,08	17,93	22,78	22,99
Return On Equity %	46,06	41,16	27,31	35,16	35,43
Return on Common Equity	46	41,11	27,38	35,12	35,4
Marginalanalys
Gross Profit Margin %	13,42	13,33	14,12	13,3	13,43
SG&A Margin	0,1	0,14	0,3	0,31	0,36
EBITDA Margin %	11,87	11,4	10,84	10,4	10,02
EBITA Margin %	11,56	11,07	10,11	9,82	9,51
EBIT Margin %	11,56	11,07	10,11	9,82	9,51
Income From Continuing Operations Margin %	8,59	7,97	8,08	7,66	7,34
Net Income Margin %	8,57	7,95	8,1	7,64	7,32
Net Avail. For Common Margin %	8,57	7,95	8,1	7,64	7,32
Normalized Net Income Margin	7,26	6,94	6,83	6,44	6,16
Levered Free Cash Flow Margin	3,83	11,35	9,45	4,73	7,25
Unlevered Free Cash Flow Margin	3,83	11,44	9,48	4,73	7,25
Tillgångsomslutning
Asset Turnover	2,64	2,59	1,84	2,29	2,29
Fixed Assets Turnover	17,52	17,45	9,28	10,62	11
Receivables Turnover (Average Receivables)	5,69	5,77	5,11	6,01	5,51
Kortfristig likviditet
Current Ratio	1,78	2,2	2,02	1,77	1,81
Quick Ratio	1,49	2,02	1,79	1,52	1,61
Operating Cash Flow to Current Liabilities	0,23	1,04	0,62	0,35	0,49
Days Sales Outstanding (Average Receivables)	64,15	63,27	71,43	60,95	66,27
Average Days Payable Outstanding	40,17	38,5	45,01	37,79	41,14
Långsiktig solvens
Total Debt/Equity	13,37	16,65	22,07	25,56	24,2
Total Debt / Total Capital	11,79	14,27	18,08	20,36	19,48
LT Debt/Equity	11,02	13,58	17,9	20,77	19,49
Long-Term Debt / Total Capital	9,72	11,64	14,66	16,54	15,7
Total Liabilities / Total Assets	54,03	44,31	47,14	53,19	51,81
EBIT / Interest Expense	-	81,17	195,82	-	-
EBITDA / Interest Expense	-	92,63	258,34	-	-
(EBITDA - Capex) / Interest Expense	-	88,9	250,15	-	-
Total Debt / EBITDA	0,22	0,24	0,43	0,42	0,42
Net Debt / EBITDA	−0,59	−0,7	−0,79	−0,43	−0,54
Total Debt / (EBITDA - Capex)	0,22	0,25	0,44	0,44	0,43
Net Debt / (EBITDA - Capex)	−0,6	−0,73	−0,82	−0,44	−0,56
Tillväxt jämfört med föregående år
Total Revenues, 1 Yr. Growth %	72,4	3,32	−45,52	13,98	4,42
Gross Profit, 1 Yr. Growth %	81,74	2,65	−42,29	7,38	5,46
EBITDA, 1 Yr. Growth %	96,58	−0,71	−48,24	9,4	0,63
EBITA, 1 Yr. Growth %	103,03	−1,05	−50,25	10,79	1,08
EBIT, 1 Yr. Growth %	103,03	−1,05	−50,25	10,79	1,08
Earnings From Cont. Operations, 1 Yr. Growth %	103,21	−4,1	−44,75	7,96	0,05
Net Income, 1 Yr. Growth %	103,33	−4,1	−44,53	7,6	0,03
Normalized Net Income, 1 Yr. Growth %	101,34	−1,22	−46,36	7,43	−0,09
Diluted EPS Before Extra, 1 Yr. Growth %	103,19	−0,12	−39,35	14,17	4,02
Accounts Receivable, 1 Yr. Growth %	90,7	−44,69	−27,28	30,36	1,2
Net Property, Plant and Equip., 1 Yr. Growth %	0,84	6,59	−1,38	0,56	1,12
Total Assets, 1 Yr. Growth %	54,44	−26,54	−19,08	5,1	2,93
Tangible Book Value, 1 Yr. Growth %	31,48	−11,03	−23,2	−7,02	5,99
Common Equity, 1 Yr. Growth %	31,39	−11	−23,14	−7	5,97
Cash From Operations, 1 Yr. Growth %	32,6	145,21	−50,55	−31,32	39,14
Capital Expenditures, 1 Yr. Growth %	−23,76	139,53	−54,72	2,93	31,22
Levered Free Cash Flow, 1 Yr. Growth %	31,9	206,54	−54,63	−43,12	60,05
Unlevered Free Cash Flow, 1 Yr. Growth %	31,9	208,72	−54,82	−43,12	60,05
Dividend Per Share, 1 Yr. Growth %	11,54	15,52	2,98	5,8	5,48
Sammansatt Årlig Tillväxthastighet Över Två År
Total Revenues, 2 Yr. CAGR %	44,24	33,46	−24,98	−21,2	9,1
Gross Profit, 2 Yr. CAGR %	45,44	36,59	−23,03	−21,28	6,41
EBITDA, 2 Yr. CAGR %	54,85	39,71	−28,31	−24,75	4,92
EBITA, 2 Yr. CAGR %	57,81	41,74	−29,84	−25,76	5,82
EBIT, 2 Yr. CAGR %	57,81	41,74	−29,84	−25,76	5,82
Earnings From Cont. Operations, 2 Yr. CAGR %	54,81	39,6	−27,21	−22,77	3,93
Net Income, 2 Yr. CAGR %	54,84	39,64	−27,07	−22,75	3,75
Normalized Net Income, 2 Yr. CAGR %	55,55	41,02	−27,21	−24,09	3,6
Diluted EPS Before Extra, 2 Yr. CAGR %	56,19	42,46	−22,17	−16,78	8,98
Accounts Receivable, 2 Yr. CAGR %	70,22	2,71	−36,58	−2,64	14,86
Net Property, Plant and Equip., 2 Yr. CAGR %	3,19	3,67	2,53	−0,42	0,84
Total Assets, 2 Yr. CAGR %	43,57	6,51	−22,9	−7,78	4,01
Tangible Book Value, 2 Yr. CAGR %	26,26	8,16	−17,34	−15,5	−0,73
Common Equity, 2 Yr. CAGR %	26,17	8,14	−17,29	−15,45	−0,73
Cash From Operations, 2 Yr. CAGR %	6,09	80,32	10,12	−41,72	−2,24
Capital Expenditures, 2 Yr. CAGR %	−12,2	35,14	4,14	−31,73	16,22
Levered Free Cash Flow, 2 Yr. CAGR %	3,32	101,07	17,93	−49,31	−4,59
Unlevered Free Cash Flow, 2 Yr. CAGR %	3,32	101,79	18,1	−49,31	−4,59
Dividend Per Share, 2 Yr. CAGR %	7,7	13,51	9,07	4,38	5,64
Treårig Sammansatt Årlig Tillväxthastighet
Total Revenues, 3 Yr. CAGR %	26,63	29,05	−1	−13,75	−13,45
Gross Profit, 3 Yr. CAGR %	27,31	29,49	2,49	−14	−13,22
EBITDA, 3 Yr. CAGR %	32,1	33,53	0,34	−17,46	−17,09
EBITA, 3 Yr. CAGR %	33,83	35,07	−0,02	−18,3	−17,72
EBIT, 3 Yr. CAGR %	33,83	35,07	−0,02	−18,3	−17,72
Earnings From Cont. Operations, 3 Yr. CAGR %	31,79	31,97	2,49	−16,99	−15,81
Net Income, 3 Yr. CAGR %	31,8	31,98	2,65	−16,98	−15,8
Normalized Net Income, 3 Yr. CAGR %	33	33,7	2,17	−17,13	−16,81
Diluted EPS Before Extra, 3 Yr. CAGR %	33,45	34,56	7,17	−11,56	−10,36
Accounts Receivable, 3 Yr. CAGR %	34,06	17,03	−8,46	−19,36	−1,38
Net Property, Plant and Equip., 3 Yr. CAGR %	23,39	4,31	1,96	1,87	0,09
Total Assets, 3 Yr. CAGR %	31,92	14,83	−2,81	−14,51	−4,34
Tangible Book Value, 3 Yr. CAGR %	20,78	12,36	−3,51	−14,03	−8,87
Common Equity, 3 Yr. CAGR %	20,71	12,32	−3,5	−14	−8,84
Cash From Operations, 3 Yr. CAGR %	14,88	40,27	17,16	−5,91	−22,11
Capital Expenditures, 3 Yr. CAGR %	−8,6	22,68	−6,14	3,74	−15,12
Levered Free Cash Flow, 3 Yr. CAGR %	10,12	48,44	22,41	−7,41	−25,63
Unlevered Free Cash Flow, 3 Yr. CAGR %	10,12	48,82	22,53	−7,43	−25,63
Dividend Per Share, 3 Yr. CAGR %	8,83	10,25	9,89	7,97	4,75
Sammansatt Årlig Tillväxthastighet Över Fem År
Total Revenues, 5 Yr. CAGR %	22,06	19,79	2,7	5,94	2,92
Gross Profit, 5 Yr. CAGR %	19,82	19,54	4,1	6,12	4,04
EBITDA, 5 Yr. CAGR %	22,29	21,16	3,45	6,16	2,15
EBITA, 5 Yr. CAGR %	23,29	22,1	3,37	6,31	2,28
EBIT, 5 Yr. CAGR %	23,29	22,1	3,37	6,31	2,28
Earnings From Cont. Operations, 5 Yr. CAGR %	26,82	22,64	3,94	6,51	3,07
Net Income, 5 Yr. CAGR %	26,86	22,64	4,02	6,53	3,08
Normalized Net Income, 5 Yr. CAGR %	22,91	21,6	4,5	6,61	2,74
Diluted EPS Before Extra, 5 Yr. CAGR %	28,5	25,15	7,56	11,03	7,89
Accounts Receivable, 5 Yr. CAGR %	26,2	8,3	−0,63	8,72	0,24
Net Property, Plant and Equip., 5 Yr. CAGR %	12,03	13,96	14,58	2,39	1,51
Total Assets, 5 Yr. CAGR %	22,22	12,39	6,42	5,19	−0,14
Tangible Book Value, 5 Yr. CAGR %	13,68	9,35	3,78	0,25	−2,41
Common Equity, 5 Yr. CAGR %	13,63	9,32	3,77	0,25	−2,4
Cash From Operations, 5 Yr. CAGR %	10,4	34,23	12,95	−1,29	8,97
Capital Expenditures, 5 Yr. CAGR %	−9,38	−1,79	−3,7	−2,96	2,24
Levered Free Cash Flow, 5 Yr. CAGR %	7,3	40,23	13,17	−3,27	10,87
Unlevered Free Cash Flow, 5 Yr. CAGR %	7,3	40,44	13,25	−3,27	10,87
Dividend Per Share, 5 Yr. CAGR %	7,71	9,79	8,92	7,86	8,17