Income Statement Fastenal Company

Equities

FAST

US3119001044

Industrial Machinery & Equipment

Market Closed - Nasdaq Other stock markets 02:30:00 21/01/2026 am IST			5-day change	1st Jan Change
42.62 ^USD	-2.56%		+0.47%	+6.20%

05:36pm	Barclays Adjusts Price Target on Fastenal Company to $43 From $44, Maintains Equalweight Rating	MT
05:34pm	Wolfe Research Adjusts PT on Fastenal Company to $42 From $43, Maintains Underperform Rating	MT

9ce924eb.BwLuLWlbntMRcmz4hgr673tiUqhRBpnqFRbNJjWVQNo.SDelWF8tqoBGFlSe0Vysl0wKKPg6cM6ZI0yYEw3NC4B_VIRlXDb_oHQkBw

Published financial data: FASTENAL COMPANY

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	564.73Cr	601.09Cr	698.06Cr	734.67Cr	754.6Cr
Total Revenues	564.73Cr	601.09Cr	698.06Cr	734.67Cr	754.6Cr
Cost of Goods Sold, Total	307.95Cr	323.37Cr	376.48Cr	399.22Cr	414.41Cr
Gross Profit	256.78Cr	277.72Cr	321.58Cr	335.45Cr	340.19Cr
Selling General & Admin Expenses, Total	142.74Cr	155.98Cr	176.22Cr	182.58Cr	189.19Cr
Other Operating Expenses, Total	142.74Cr	155.98Cr	176.22Cr	182.58Cr	189.19Cr
Operating Income	114.04Cr	121.74Cr	145.36Cr	152.87Cr	151Cr
Interest Expense, Total	-97L	-97L	-1.43Cr	-1.08Cr	-73L
Interest And Investment Income	6L	1L	7L	41L	54L
Net Interest Expenses	-91L	-96L	-1.36Cr	-67L	-19L
EBT, Excl. Unusual Items	113.13Cr	120.78Cr	144Cr	152.2Cr	150.81Cr
Gain (Loss) On Sale Of Assets	14L	-	-	-	-
EBT, Incl. Unusual Items	113.27Cr	120.78Cr	144Cr	152.2Cr	150.81Cr
Income Tax Expense	27Cr	28Cr	35Cr	37Cr	36Cr
Earnings From Continuing Operations	86Cr	92Cr	108.69Cr	115.5Cr	115.06Cr
Net Income to Company	86Cr	92Cr	108.69Cr	115.5Cr	115.06Cr
Net Income - (IS)	86Cr	92Cr	108.69Cr	115.5Cr	115.06Cr
Net Income to Common Incl Extra Items	86Cr	92Cr	108.69Cr	115.5Cr	115.06Cr
Net Income to Common Excl. Extra Items	86Cr	92Cr	108.69Cr	115.5Cr	115.06Cr
Per Share Items
Net EPS - Basic	0.75	0.8	0.95	1.01	1
Basic EPS - Continuing Operations	0.75	0.8	0.95	1.01	1
Basic Weighted Average Shares Outstanding	114.76Cr	114.96Cr	114.76Cr	114.25Cr	114.54Cr
Net EPS - Diluted	0.74	0.8	0.94	1.01	1
Diluted EPS - Continuing Operations	0.74	0.8	0.94	1.01	1
Diluted Weighted Average Shares Outstanding	115.13Cr	115.42Cr	115.12Cr	114.6Cr	114.86Cr
Normalized Basic EPS	0.62	0.66	0.78	0.83	0.82
Normalized Diluted EPS	0.61	0.65	0.78	0.83	0.82
Dividend Per Share	0.5	0.56	0.62	0.7	0.78
Payout Ratio	66.8	69.59	65.44	69.24	77.64
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	130.28Cr	138.81Cr	163.02Cr	170.6Cr	168.54Cr
EBITA	114.95Cr	122.82Cr	146.43Cr	153.94Cr	152.07Cr
EBIT	114.04Cr	121.74Cr	145.36Cr	152.87Cr	151Cr
EBITDAR	145.27Cr	153.24Cr	177.95Cr	185.94Cr	185.65Cr
Effective Tax Rate - (Ratio)	24.15	23.41	24.52	24.11	23.71
Current Domestic Taxes	24Cr	26Cr	33Cr	33Cr	32Cr
Current Foreign Taxes	2.81Cr	3.41Cr	3.5Cr	4.49Cr	3.96Cr
Total Current Taxes	27Cr	30Cr	36Cr	38Cr	36Cr
Deferred Domestic Taxes	13L	-1.31Cr	-61L	-1.05Cr	-31L
Deferred Foreign Taxes	13L	8L	-14L	-3L	-7L
Total Deferred Taxes	26L	-1.23Cr	-75L	-1.08Cr	-38L
Normalized Net Income	71Cr	75Cr	90Cr	95Cr	94Cr
Interest on Long-Term Debt	97L	97L	1.43Cr	1.08Cr	73L
Supplemental Operating Expense Items
Net Rental Expense, Total	15Cr	14Cr	15Cr	15Cr	17Cr
Imputed Operating Lease Interest Expense	1.88Cr	1.74Cr	2.37Cr	1.98Cr	1.96Cr
Imputed Operating Lease Depreciation	13Cr	13Cr	13Cr	13Cr	15Cr
Stock-Based Comp., SG&A Exp. (Total)	57L	56L	72L	73L	80L
Total Stock-Based Compensation	57L	56L	72L	73L	80L

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	25Cr	24Cr	23Cr	22Cr	26Cr
Total Cash And Short Term Investments	25Cr	24Cr	23Cr	22Cr	26Cr
Accounts Receivable, Total	77Cr	90Cr	101.32Cr	108.76Cr	110.86Cr
Total Receivables	77Cr	90Cr	101.32Cr	108.76Cr	110.86Cr
Inventory	133.75Cr	152.36Cr	170.8Cr	152.27Cr	164.5Cr
Other Current Assets, Total	15Cr	20Cr	17Cr	19Cr	20Cr
Total Current Assets	249.96Cr	285.66Cr	312.48Cr	302.09Cr	321.19Cr
Gross Property Plant And Equipment	232.76Cr	243.95Cr	255.44Cr	270.68Cr	286.57Cr
Accumulated Depreciation	-105.39Cr	-117.8Cr	-130.14Cr	-142.55Cr	-152.99Cr
Net Property Plant And Equipment	127.37Cr	126.15Cr	125.3Cr	128.13Cr	133.58Cr
Other Long-Term Assets, Total	19Cr	18Cr	17Cr	16Cr	15Cr
Total Assets	396.47Cr	429.9Cr	454.86Cr	446.29Cr	469.8Cr
Liabilities
Accounts Payable, Total	21Cr	23Cr	26Cr	26Cr	29Cr
Accrued Expenses, Total	27Cr	30Cr	24Cr	24Cr	22Cr
Current Portion of Long-Term Debt	4Cr	6Cr	20Cr	6Cr	7.5Cr
Current Portion of Leases	9.36Cr	9.08Cr	9.19Cr	9.62Cr	9.88Cr
Current Income Taxes Payable	-	-	-	-	-
Unearned Revenue Current, Total	-	-	-	-	-
Other Current Liabilities	-	-	-	-	85L
Total Current Liabilities	61Cr	68Cr	79Cr	66Cr	69Cr
Long-Term Debt	36Cr	33Cr	35Cr	20Cr	12Cr
Long-Term Leases	15Cr	16Cr	16Cr	18Cr	19Cr
Deferred Tax Liability Non Current	10Cr	8.86Cr	8.37Cr	7.3Cr	6.89Cr
Other Non Current Liabilities	-	-	35L	10L	1.41Cr
Total Liabilities	123.15Cr	125.68Cr	138.54Cr	111.41Cr	108.17Cr
Common Stock, Total	29L	58L	57L	57L	57L
Additional Paid In Capital	6.19Cr	9.62Cr	36L	4.1Cr	8.86Cr
Retained Earnings	268.96Cr	297.09Cr	321.87Cr	335.69Cr	361.35Cr
Comprehensive Income and Other	-2.12Cr	-3.07Cr	-6.48Cr	-5.48Cr	-9.15Cr
Total Common Equity	273.32Cr	304.22Cr	316.32Cr	334.88Cr	361.63Cr
Total Equity	273.32Cr	304.22Cr	316.32Cr	334.88Cr	361.63Cr
Total Liabilities And Equity	396.47Cr	429.9Cr	454.86Cr	446.29Cr	469.8Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	114.86Cr	115.11Cr	114.17Cr	114.45Cr	114.68Cr
ECS Total Common Shares Outstanding	114.83Cr	115.09Cr	114.16Cr	114.4Cr	114.66Cr
Book Value / Share	2.38	2.64	2.77	2.93	3.15
Tangible Book Value	273.32Cr	304.22Cr	316.32Cr	334.88Cr	361.63Cr
Tangible Book Value Per Share	2.38	2.64	2.77	2.93	3.15
Total Debt	65Cr	64Cr	80Cr	54Cr	49Cr
Net Debt	40Cr	40Cr	57Cr	31Cr	23Cr
Debt Equivalent Oper. Leases	119.92Cr	115.44Cr	119.44Cr	122.72Cr	136.88Cr
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Finished Goods, Total	133.75Cr	152.36Cr	170.8Cr	152.27Cr	164.5Cr
Land - (BS)	5.19Cr	5.83Cr	6.75Cr	6.72Cr	7.26Cr
Buildings, Total	45Cr	50Cr	51Cr	53Cr	56Cr
Machinery, Total	148.33Cr	156.43Cr	163.87Cr	173.65Cr	183.31Cr
Full Time Employees	17.84T	18.37T	19.85T	20.72T	20.96T
Accumulated Allowance for Doubtful Accounts (Supple)	1.23Cr	1.2Cr	83L	64L	52L

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	86Cr	92Cr	108.69Cr	115.5Cr	115.06Cr
Depreciation & Amortization - CF	15Cr	16Cr	17Cr	17Cr	16Cr
Amortization of Goodwill and Intangible Assets - (CF)	91L	1.08Cr	1.07Cr	1.07Cr	1.07Cr
Depreciation & Amortization, Total	16Cr	17Cr	18Cr	18Cr	18Cr
(Gain) Loss From Sale Of Asset	-14L	-11L	11L	-43L	-38L
Stock-Based Compensation (CF)	57L	56L	72L	73L	80L
Tax Benefit from Stock Options	-	-	-	-	-
Provision and Write-off of Bad Debts	75L	25L	-18L	22L	13L
Other Operating Activities, Total	29L	-1.37Cr	-49L	-1.07Cr	-41L
Change In Accounts Receivable	-2.97Cr	-14Cr	-12Cr	-7.23Cr	-3.19Cr
Change In Inventories	3.6Cr	-19Cr	-20Cr	19Cr	-13Cr
Change In Accounts Payable	1.42Cr	2.61Cr	2.19Cr	84L	2.75Cr
Change In Income Taxes	1Cr	-18L	4L	-94L	-13L
Change in Other Net Operating Assets	3.51Cr	-1.85Cr	-2.86Cr	-99L	-1.45Cr
Cash from Operations	110.18Cr	77Cr	94Cr	143.27Cr	117.33Cr
Capital Expenditure	-17Cr	-16Cr	-17Cr	-17Cr	-23Cr
Sale of Property, Plant, and Equipment	1.06Cr	84L	1.14Cr	1.22Cr	1.24Cr
Cash Acquisitions	-12Cr	-	-	-	-
Other Investing Activities, Total	8L	-3L	-6L	-6L	-4L
Cash from Investing	-28Cr	-15Cr	-16Cr	-16Cr	-21Cr
Long-Term Debt Issued, Total	100Cr	52Cr	179.5Cr	88Cr	78Cr
Total Debt Issued	100Cr	52Cr	179.5Cr	88Cr	78Cr
Long-Term Debt Repaid, Total	-94Cr	-54Cr	-163Cr	-117.5Cr	-84Cr
Total Debt Repaid	-94Cr	-54Cr	-163Cr	-117.5Cr	-84Cr
Issuance of Common Stock	4.1Cr	3.16Cr	92L	3.01Cr	3.96Cr
Repurchase of Common Stock	-5.2Cr	-	-24Cr	-	-
Common Dividends Paid	-57Cr	-64Cr	-71Cr	-80Cr	-89Cr
Common & Preferred Stock Dividends Paid	-57Cr	-64Cr	-71Cr	-80Cr	-89Cr
Special Dividend Paid	-23Cr	-	-	-22Cr	-
Other Financing Activities, Total	-	-	-	-	-
Cash from Financing	-75Cr	-63Cr	-77Cr	-128.17Cr	-91Cr
Foreign Exchange Rate Adjustments	51L	-40L	-92L	14L	-1.06Cr
Net Change in Cash	7.08Cr	-95L	-61L	-88L	3.45Cr
Supplemental Items
Cash Interest Paid	84L	99L	1.33Cr	1.22Cr	78L
Cash Income Tax Paid (Refund)	26Cr	29Cr	35Cr	38Cr	36Cr
Levered Free Cash Flow	77Cr	46Cr	60Cr	106.46Cr	75Cr
Unlevered Free Cash Flow	78Cr	47Cr	61Cr	107.13Cr	75Cr
Change In Net Working Capital	-6.32Cr	31Cr	31Cr	-10Cr	15Cr
Net Debt Issued / Repaid	6Cr	-1.5Cr	16Cr	-30Cr	-6Cr

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	18.36	18.41	20.54	21.2	20.6
Return on Total Capital	21.47	21.55	23.77	24.35	23.64
Return On Equity %	31.83	32.03	35.03	35.47	33.04
Return on Common Equity	31.83	32.03	35.03	35.47	33.04
Margin Analysis
Gross Profit Margin %	45.47	46.2	46.07	45.66	45.08
SG&A Margin	25.28	25.95	25.24	24.85	25.07
EBITDA Margin %	23.07	23.09	23.35	23.22	22.34
EBITA Margin %	20.35	20.43	20.98	20.95	20.15
EBIT Margin %	20.19	20.25	20.82	20.81	20.01
Income From Continuing Operations Margin %	15.21	15.39	15.57	15.72	15.25
Net Income Margin %	15.21	15.39	15.57	15.72	15.25
Net Avail. For Common Margin %	15.21	15.39	15.57	15.72	15.25
Normalized Net Income Margin	12.52	12.56	12.89	12.95	12.49
Levered Free Cash Flow Margin	13.63	7.66	8.59	14.49	9.91
Unlevered Free Cash Flow Margin	13.74	7.76	8.72	14.58	9.97
Asset Turnover
Asset Turnover	1.45	1.45	1.58	1.63	1.65
Fixed Assets Turnover	4.45	4.74	5.55	5.8	5.77
Receivables Turnover (Average Receivables)	7.47	7.2	7.3	6.99	6.87
Inventory Turnover (Average Inventory)	2.28	2.26	2.33	2.47	2.62
Short Term Liquidity
Current Ratio	4.08	4.19	3.96	4.57	4.67
Quick Ratio	1.66	1.67	1.57	1.98	1.99
Operating Cash Flow to Current Liabilities	1.8	1.13	1.19	2.17	1.71
Days Sales Outstanding (Average Receivables)	48.97	50.69	50.02	52.19	53.26
Days Outstanding Inventory (Average Inventory)	160.68	161.47	156.65	147.69	139.88
Average Days Payable Outstanding	23.98	23.49	22.56	24.88	23.67
Cash Conversion Cycle (Average Days)	185.67	188.68	184.12	174.99	169.47
Long Term Solvency
Total Debt/Equity	23.79	20.93	25.36	15.98	13.42
Total Debt / Total Capital	19.21	17.31	20.23	13.78	11.83
LT Debt/Equity	18.9	15.98	16.07	11.31	8.62
Long-Term Debt / Total Capital	15.27	13.21	12.82	9.75	7.6
Total Liabilities / Total Assets	31.06	29.23	30.46	24.96	23.02
EBIT / Interest Expense	117.57	125.51	101.65	141.55	206.85
EBITDA / Interest Expense	149.76	157.98	124.44	172.17	254.32
(EBITDA - Capex) / Interest Expense	132.43	141.84	112.29	156.17	223.29
Total Debt / EBITDA	0.45	0.42	0.45	0.29	0.26
Net Debt / EBITDA	0.28	0.26	0.32	0.17	0.12
Total Debt / (EBITDA - Capex)	0.51	0.46	0.5	0.32	0.3
Net Debt / (EBITDA - Capex)	0.31	0.29	0.36	0.19	0.14
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	5.88	6.44	16.13	5.24	2.71
Gross Profit, 1 Yr. Growth %	2.08	8.15	15.79	4.31	1.41
EBITDA, 1 Yr. Growth %	8.14	6.43	17.44	4.65	-1.21
EBITA, 1 Yr. Growth %	8.43	6.72	19.22	5.13	-1.21
EBIT, 1 Yr. Growth %	7.99	6.62	19.4	5.17	-1.22
Earnings From Cont. Operations, 1 Yr. Growth %	8.62	7.67	17.5	6.27	-0.38
Net Income, 1 Yr. Growth %	8.62	7.67	17.5	6.27	-0.38
Normalized Net Income, 1 Yr. Growth %	8.52	6.63	19.22	5.69	-0.91
Diluted EPS Before Extra, 1 Yr. Growth %	7.99	7.38	18.12	6.88	-0.99
Accounts Receivable, 1 Yr. Growth %	3.72	17	12.55	7.34	1.93
Inventory, 1 Yr. Growth %	-2.12	13.91	12.1	-10.85	8.03
Net Property, Plant and Equip., 1 Yr. Growth %	0.58	-0.96	-0.67	2.26	4.25
Total Assets, 1 Yr. Growth %	4.34	8.43	5.81	-1.88	5.27
Tangible Book Value, 1 Yr. Growth %	2.54	11.31	3.98	5.87	7.99
Common Equity, 1 Yr. Growth %	2.54	11.31	3.98	5.87	7.99
Cash From Operations, 1 Yr. Growth %	30.75	-30.11	22.19	52.25	-18.11
Capital Expenditures, 1 Yr. Growth %	-31.78	-6.84	10.98	-0.58	31.08
Levered Free Cash Flow, 1 Yr. Growth %	76.62	-40.28	30.34	77.44	-29.76
Unlevered Free Cash Flow, 1 Yr. Growth %	74.53	-39.96	30.56	75.95	-29.77
Dividend Per Share, 1 Yr. Growth %	14.94	12	10.71	12.9	11.43
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	6.65	6.16	11.18	10.55	3.97
Gross Profit, 2 Yr. CAGR %	3.46	5.08	11.91	9.9	2.85
EBITDA, 2 Yr. CAGR %	7.05	7.29	11.8	10.86	1.68
EBITA, 2 Yr. CAGR %	7.06	7.58	12.8	11.95	1.91
EBIT, 2 Yr. CAGR %	6.86	7.31	12.83	12.06	1.92
Earnings From Cont. Operations, 2 Yr. CAGR %	6.89	8.15	12.48	11.74	2.89
Net Income, 2 Yr. CAGR %	6.89	8.15	12.48	11.74	2.89
Normalized Net Income, 2 Yr. CAGR %	7.09	7.57	12.75	12.26	2.34
Diluted EPS Before Extra, 2 Yr. CAGR %	6.65	7.68	12.63	12.36	2.87
Accounts Receivable, 2 Yr. CAGR %	3.79	10.16	14.76	9.92	4.6
Inventory, 2 Yr. CAGR %	2.27	5.6	13	-0.03	-1.86
Net Property, Plant and Equip., 2 Yr. CAGR %	17.36	-0.19	-0.82	0.78	3.25
Total Assets, 2 Yr. CAGR %	9.25	6.36	7.11	1.89	1.63
Tangible Book Value, 2 Yr. CAGR %	8.95	6.83	7.58	4.92	6.92
Common Equity, 2 Yr. CAGR %	8.95	6.83	7.58	4.92	6.92
Cash From Operations, 2 Yr. CAGR %	27.84	-4.4	-7.58	36.4	11.66
Capital Expenditures, 2 Yr. CAGR %	-2.35	-20.28	1.68	5.05	14.16
Levered Free Cash Flow, 2 Yr. CAGR %	50.59	2.67	-11.77	52.08	11.64
Unlevered Free Cash Flow, 2 Yr. CAGR %	49.45	2.33	-11.47	51.56	11.16
Dividend Per Share, 2 Yr. CAGR %	13.96	13.46	11.36	11.8	12.16
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	8.75	6.58	9.38	9.17	7.88
Gross Profit, 3 Yr. CAGR %	5.88	5	8.53	9.32	7
EBITDA, 3 Yr. CAGR %	8.92	6.88	10.57	9.36	6.68
EBITA, 3 Yr. CAGR %	9.12	6.99	11.33	10.18	7.38
EBIT, 3 Yr. CAGR %	8.99	6.82	11.2	10.22	7.44
Earnings From Cont. Operations, 3 Yr. CAGR %	14.08	7.15	11.18	10.37	7.55
Net Income, 3 Yr. CAGR %	14.08	7.15	11.18	10.37	7.55
Normalized Net Income, 3 Yr. CAGR %	9.06	6.98	11.33	10.35	7.68
Diluted EPS Before Extra, 3 Yr. CAGR %	14.22	6.89	11.06	10.68	7.72
Accounts Receivable, 3 Yr. CAGR %	8.18	8.02	10.95	12.23	7.19
Inventory, 3 Yr. CAGR %	6.96	6.02	7.72	4.42	2.59
Net Property, Plant and Equip., 3 Yr. CAGR %	12.54	10.9	-0.35	0.2	1.93
Total Assets, 3 Yr. CAGR %	10.85	8.98	6.18	4.02	3
Tangible Book Value, 3 Yr. CAGR %	9.24	9.73	5.87	7.01	5.93
Common Equity, 3 Yr. CAGR %	9.24	9.73	5.87	7.01	5.93
Cash From Operations, 3 Yr. CAGR %	23.48	4.53	3.75	9.15	15.07
Capital Expenditures, 3 Yr. CAGR %	11.92	-3.87	-10.98	0.92	13.09
Levered Free Cash Flow, 3 Yr. CAGR %	21.46	10.68	11.17	11.37	17.56
Unlevered Free Cash Flow, 3 Yr. CAGR %	21.25	10.32	10.99	11.31	17.28
Dividend Per Share, 3 Yr. CAGR %	16.04	13.3	12.54	11.87	11.68
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	7.86	8.69	9.72	8.15	7.19
Gross Profit, 5 Yr. CAGR %	5.67	7.17	8.25	6.94	6.22
EBITDA, 5 Yr. CAGR %	7.35	9.07	10.09	8.46	6.92
EBITA, 5 Yr. CAGR %	6.78	9.07	10.61	8.95	7.46
EBIT, 5 Yr. CAGR %	6.63	8.89	10.54	8.89	7.39
Earnings From Cont. Operations, 5 Yr. CAGR %	10.72	13.12	13.44	8.96	7.79
Net Income, 5 Yr. CAGR %	10.72	13.12	13.44	8.96	7.79
Normalized Net Income, 5 Yr. CAGR %	6.53	8.88	10.55	9.06	7.64
Diluted EPS Before Extra, 5 Yr. CAGR %	10.98	13.11	13.58	9.05	7.71
Accounts Receivable, 5 Yr. CAGR %	10.44	12.49	10.76	8.77	8.37
Inventory, 5 Yr. CAGR %	7.93	8.94	9.34	3.55	3.78
Net Property, Plant and Equip., 5 Yr. CAGR %	9.24	6.99	6.99	6.74	1.07
Total Assets, 5 Yr. CAGR %	9.38	10	9.34	6.09	4.33
Tangible Book Value, 5 Yr. CAGR %	8.7	9.49	8.57	7.78	6.29
Common Equity, 5 Yr. CAGR %	8.7	9.49	8.57	7.78	6.29
Cash From Operations, 5 Yr. CAGR %	14.89	8.17	9.97	16.27	6.84
Capital Expenditures, 5 Yr. CAGR %	1.61	-3.74	7.71	-0.4	-1.67
Levered Free Cash Flow, 5 Yr. CAGR %	13.37	9.43	6.91	25.68	11.36
Unlevered Free Cash Flow, 5 Yr. CAGR %	13.44	9.42	6.94	25.26	11.06
Dividend Per Share, 5 Yr. CAGR %	12.3	13.3	14.14	12.7	12.39