EXPEDITORS INTERNATIONAL OF WASHINGTON INC.

Cash flow Expeditors International of Washington Inc.

Stocks

EXPD

US3021301094

Air Freight & Logistics

Market Closed - NYSE Other stock markets 01:30:03 13/06/2026 am IST			5-day change	1st Jan Change
166.62 ^USD	+0.11%		+3.85%	+11.82%

12/06	Expeditors International of Washington, Inc. - Special Call
21/05	PRESS DIGEST-Wall Street Journal - May 21	RE

3db1f5a75e6d485852e84.9GVaC-EmHCgx0_aF7poNcAwPcJeFLrLQSJ5dAWvSwSg.wRdubNF0clBFkaTzmMVfG01HIqbVG9eVZdkWbwyEhHjEJhNxl0tpHXzrhQ

Published financial data: EXPEDITORS INTERNATIONAL OF WASHINGTON INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	1.65TCr	1.71TCr	930.01Cr	1.06TCr	1.11TCr
Total Revenues	1.65TCr	1.71TCr	930.01Cr	1.06TCr	1.11TCr
Cost of Goods Sold, Total	1.43TCr	1.48TCr	798.69Cr	919.04Cr	958.19Cr
Gross Profit	221.67Cr	227.55Cr	131.32Cr	141.01Cr	148.71Cr
Selling General & Admin Expenses, Total	1.6Cr	2.43Cr	2.79Cr	3.33Cr	4.01Cr
Depreciation & Amortization - (IS)	5.13Cr	5.73Cr	6.78Cr	6.11Cr	5.68Cr
Other Operating Expenses	24Cr	30Cr	28Cr	27Cr	34Cr
Other Operating Expenses, Total	31Cr	39Cr	37Cr	37Cr	43Cr
Operating Income	190.93Cr	188.94Cr	94Cr	104.13Cr	105.25Cr
Interest Expense, Total	-	-2.33Cr	-48L	-	-
Interest And Investment Income	88.07L	2.56Cr	7.05Cr	4.67Cr	3.57Cr
Net Interest Expenses	88.07L	22.77L	6.57Cr	4.67Cr	3.57Cr
Other Non Operating Income (Expenses)	64.83L	92.43L	94.44L	67.71L	58.02L
EBT, Excl. Unusual Items	192.46Cr	190.09Cr	101.5Cr	109.48Cr	109.41Cr
Gain (Loss) On Sale Of Assets	-	-	-	-	-
Other Unusual Items	-	-6.5Cr	-	-	-
EBT, Incl. Unusual Items	192.46Cr	183.59Cr	101.5Cr	109.48Cr	109.41Cr
Income Tax Expense	51Cr	48Cr	26Cr	28Cr	28Cr
Earnings From Continuing Operations	141.88Cr	136.06Cr	75Cr	81Cr	81Cr
Net Income to Company	141.88Cr	136.06Cr	75Cr	81Cr	81Cr
Minority Interest	-33.53L	-32.06L	11.04L	-15.6L	-17.16L
Net Income - (IS)	141.55Cr	135.74Cr	75Cr	81Cr	81Cr
Net Income to Common Incl Extra Items	141.55Cr	135.74Cr	75Cr	81Cr	81Cr
Net Income to Common Excl. Extra Items	141.55Cr	135.74Cr	75Cr	81Cr	81Cr
Per Share Items
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	17Cr	16Cr	15Cr	14Cr	14Cr
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	17Cr	16Cr	15Cr	14Cr	14Cr
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
Supplemental Items
EBITDA	196.06Cr	194.67Cr	100.77Cr	110.24Cr	110.93Cr
EBITA	190.93Cr	188.94Cr	94Cr	104.13Cr	105.25Cr
EBIT	190.93Cr	188.94Cr	94Cr	104.13Cr	105.25Cr
EBITDAR	214.69Cr	215.62Cr	124.01Cr	134.34Cr	137.32Cr
Total Revenues (As Reported)	1.65TCr	1.71TCr	930.01Cr	1.06TCr	1.11TCr
Effective Tax Rate - (Ratio)	26.28	25.89	25.94	25.86	25.78
Current Domestic Taxes	18Cr	21Cr	11Cr	9.91Cr	9.91Cr
Current Foreign Taxes	33Cr	30Cr	17Cr	19Cr	20Cr
Total Current Taxes	51Cr	51Cr	29Cr	29Cr	30Cr
Deferred Domestic Taxes	-36.9L	-3.32Cr	-2.29Cr	-51.38L	-1.07Cr
Deferred Foreign Taxes	-	-	-	-	-30.03L
Total Deferred Taxes	-36.9L	-3.32Cr	-2.29Cr	-51.38L	-1.37Cr
Normalized Net Income	119.95Cr	118.49Cr	64Cr	68Cr	68Cr
Supplemental Operating Expense Items
Selling and Marketing Expenses	1.6Cr	2.43Cr	2.79Cr	3.33Cr	4.01Cr
Net Rental Expense, Total	19Cr	21Cr	23Cr	24Cr	26Cr
Imputed Operating Lease Interest Expense	-	7.91Cr	1.71Cr	-	-
Imputed Operating Lease Depreciation	-	13Cr	22Cr	-	-
Stock-Based Comp., COGS (Total)	6.94Cr	6.44Cr	5.84Cr	6.44Cr	6.92Cr
Total Stock-Based Compensation	6.94Cr	6.44Cr	5.84Cr	6.44Cr	6.92Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	172.87Cr	203.41Cr	151.29Cr	114.83Cr	131.43Cr
Total Cash And Short Term Investments	172.87Cr	203.41Cr	151.29Cr	114.83Cr	131.43Cr
Accounts Receivable, Total	381.03Cr	210.76Cr	153.26Cr	199.78Cr	202.19Cr
Total Receivables	381.03Cr	210.76Cr	153.26Cr	199.78Cr	202.19Cr
Other Current Assets, Total	109.61Cr	38Cr	39Cr	51Cr	42Cr
Total Current Assets	663.5Cr	451.8Cr	343.52Cr	365.98Cr	375.56Cr
Gross Property Plant And Equipment	148.87Cr	157.72Cr	159.3Cr	161.66Cr	166.34Cr
Accumulated Depreciation	-54Cr	-57Cr	-60Cr	-62Cr	-65Cr
Net Property Plant And Equipment	95Cr	100.94Cr	100Cr	100.11Cr	101.23Cr
Goodwill	79.27L	79.27L	79.27L	79.27L	79.27L
Deferred Tax Assets Long-Term	7L	3.74Cr	6.37Cr	7.07Cr	10Cr
Other Long-Term Assets, Total	1.92Cr	1.76Cr	2.15Cr	1.5Cr	1.61Cr
Total Assets	760.99Cr	559.04Cr	452.38Cr	475.45Cr	489.36Cr
Liabilities
Accounts Payable, Total	201.25Cr	110.9Cr	86Cr	103.67Cr	112.34Cr
Accrued Expenses, Total	40Cr	48Cr	45Cr	45Cr	45Cr
Current Portion of Leases	8.2Cr	9.56Cr	9.97Cr	11Cr	11Cr
Current Income Taxes Payable	8.62Cr	4.71Cr	1.56Cr	2.91Cr	3.2Cr
Unearned Revenue Current, Total	114.2Cr	32Cr	28Cr	44Cr	36Cr
Total Current Liabilities	372.63Cr	205.41Cr	170.44Cr	206.65Cr	207.28Cr
Long-Term Leases	39Cr	42Cr	43Cr	46Cr	46Cr
Deferred Tax Liability Non Current	-	-	-	-	30.4L
Other Non Current Liabilities	-	-	-	-	-
Total Liabilities	411.19Cr	247.69Cr	213.24Cr	252.87Cr	253.55Cr
Common Stock, Total	16.72L	15.43L	14.39L	13.8L	13.39L
Additional Paid In Capital	31.6L	1L	-	-	-
Retained Earnings	362Cr	331.09Cr	258.1Cr	245.51Cr	253.85Cr
Comprehensive Income and Other	-13Cr	-20Cr	-19Cr	-23Cr	-18Cr
Total Common Equity	349.44Cr	311Cr	239.04Cr	222.3Cr	235.56Cr
Minority Interest	35.65L	35.14L	10.63L	27.72L	24.6L
Total Equity	349.8Cr	311.35Cr	239.14Cr	222.58Cr	235.81Cr
Total Liabilities And Equity	760.99Cr	559.04Cr	452.38Cr	475.45Cr	489.36Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	17Cr	15Cr	14Cr	14Cr	13Cr
ECS Total Common Shares Outstanding	17Cr	15Cr	14Cr	14Cr	13Cr
Book Value / Share	20.9	20.15	16.62	16.11	17.59
Tangible Book Value	348.65Cr	310.21Cr	238.24Cr	221.51Cr	234.77Cr
Tangible Book Value Per Share	20.85	20.1	16.56	16.05	17.54
Total Debt	47Cr	52Cr	53Cr	57Cr	57Cr
Net Debt	-126.1Cr	-151.57Cr	-99Cr	-58Cr	-74Cr
Debt Equivalent Oper. Leases	149.03Cr	167.63Cr	185.89Cr	192.81Cr	211.11Cr
Minority Interest, Total (Incl. Fin. Div)	35.65L	35.14L	10.63L	27.72L	24.6L
Account Code - Inventory Valuation	3	3	3	3	3
Land - (BS)	15Cr	14Cr	14Cr	14Cr	15Cr
Buildings, Total	49Cr	51Cr	52Cr	52Cr	54Cr
Machinery, Total	38Cr	42Cr	41Cr	40Cr	42Cr
Full Time Employees	19.07T	19.9T	18.1T	18.4T	19.8T
Accumulated Allowance for Doubtful Accounts (Supple)	66.86L	94.66L	65.5L	68.78L	72.41L

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	141.55Cr	135.74Cr	75Cr	81Cr	81Cr
Depreciation & Amortization - CF	5.13Cr	5.73Cr	6.78Cr	6.11Cr	5.68Cr
Depreciation & Amortization, Total	5.13Cr	5.73Cr	6.78Cr	6.11Cr	5.68Cr
Stock-Based Compensation (CF)	6.94Cr	6.44Cr	5.84Cr	6.44Cr	6.92Cr
Tax Benefit from Stock Options	-	-	-	-	-
Provision and Write-off of Bad Debts	75.4L	1.1Cr	39.43L	34.47L	35.97L
Other Operating Activities, Total	34.53L	-2.88Cr	-1.56Cr	-69.37L	31.58L
Change In Accounts Receivable	-186.98Cr	159.23Cr	57Cr	-53Cr	4.18Cr
Change In Accounts Payable	104.18Cr	-80Cr	-30Cr	26Cr	2.06Cr
Change in Unearned Revenues	80Cr	-80Cr	-4.01Cr	18Cr	-10Cr
Change In Income Taxes	5.79Cr	-5.51Cr	-7.73Cr	2.64Cr	2.71Cr
Change in Other Net Operating Assets	-71Cr	73Cr	2.98Cr	-14Cr	7.41Cr
Cash from Operations	87Cr	212.97Cr	105.32Cr	72Cr	100.65Cr
Capital Expenditure	-3.62Cr	-8.68Cr	-3.93Cr	-4.05Cr	-5.31Cr
Sale of Property, Plant, and Equipment	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-	-	-	-	-
Other Investing Activities, Total	-4L	-9L	-1L	-57T	83.98L
Cash from Investing	-3.66Cr	-8.77Cr	-3.94Cr	-4.05Cr	-4.47Cr
Long-Term Debt Issued, Total	75.12L	8.18Cr	3.22Cr	1.5Cr	55.9L
Total Debt Issued	75.12L	8.18Cr	3.22Cr	1.5Cr	55.9L
Long-Term Debt Repaid, Total	-	-3.03Cr	-3.81Cr	-3.51Cr	-93.03L
Total Debt Repaid	-	-3.03Cr	-3.81Cr	-3.51Cr	-93.03L
Issuance of Common Stock	11Cr	8.1Cr	8.49Cr	6.93Cr	8.82Cr
Repurchase of Common Stock	-53Cr	-160.12Cr	-141.24Cr	-87Cr	-68Cr
Common Dividends Paid	-20Cr	-21Cr	-20Cr	-20Cr	-21Cr
Common & Preferred Stock Dividends Paid	-20Cr	-21Cr	-20Cr	-20Cr	-21Cr
Other Financing Activities, Total	-16.31L	-19.45L	-10.89L	-	-18.45L
Cash from Financing	-61Cr	-168.45Cr	-153.66Cr	-102.53Cr	-80Cr
Foreign Exchange Rate Adjustments	-1.74Cr	-5.2Cr	15.59L	-2.21Cr	66.44L
Net Change in Cash	20Cr	31Cr	-52Cr	-36Cr	17Cr
Supplemental Items
Cash Income Tax Paid (Refund)	44Cr	57Cr	36Cr	26Cr	27Cr
Levered Free Cash Flow	63Cr	193.78Cr	88Cr	50Cr	80Cr
Unlevered Free Cash Flow	63Cr	195.24Cr	88Cr	50Cr	80Cr
Change In Net Working Capital	65Cr	-74Cr	-21Cr	23Cr	-7.23Cr
Net Debt Issued / Repaid	75.12L	5.15Cr	-59.44L	-2.01Cr	-37.13L

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
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
Margin Analysis
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
Asset Turnover
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
Short Term Liquidity
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
Long Term Solvency
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
Growth Over Prior Year
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
Compound Annual Growth Rate Over Two Years
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
Compound Annual Growth Rate Over Three Years
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
Compound Annual Growth Rate Over Five Years
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