Income Statement Under Armour, Inc.

Stocks

UAA

US9043111072

Apparel & Accessories

Market Closed - NYSE Other stock markets 01:30:03 18/07/2026 am IST			5-day change	1st Jan Change
7.430 ^USD	+2.48%		+9.43%	+49.50%

30/06	Under Armour, Inc.(NYSE:UA) added to Russell 2000 Index	CI
30/06	Under Armour, Inc.(NYSE:UAA) added to Russell 2000 Index	CI

de9334da48be4dc0ebd857cfd.OCryS6P1FPQYssdEoKXU6qx6JD6f-PSPF7Ez918wmfA.XRqrftmEIaN2xrQm8vWDn-8gdlXNms27besKumtzrLRJcpQv1q9NmkLfkg

Published financial data: UNDER ARMOUR, INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022	2023	2024	2025	2026
Revenues	520.38Cr	590.36Cr	570.19Cr	516.43Cr	496.64Cr
Total Revenues	520.38Cr	590.36Cr	570.19Cr	516.43Cr	496.64Cr
Cost of Goods Sold, Total	278.31Cr	325.43Cr	307.16Cr	268.96Cr	269.43Cr
Gross Profit	242.07Cr	264.93Cr	263.03Cr	247.47Cr	227.21Cr
Selling General & Admin Expenses, Total	237.58Cr	236.16Cr	239.28Cr	227.12Cr	216.31Cr
Amortization of Goodwill and Intangible Assets - (IS)	20L	19L	15L	14L	-
Other Operating Expenses, Total	237.78Cr	236.35Cr	239.43Cr	227.26Cr	216.31Cr
Operating Income	4.29Cr	29Cr	24Cr	20Cr	11Cr
Interest Expense, Total	-2.46Cr	-1.28Cr	-	-61.15L	-4.42Cr
Interest And Investment Income	-	-	3L	-	1.39Cr
Net Interest Expenses	-2.46Cr	-1.28Cr	3L	-61.15L	-3.03Cr
Income (Loss) On Equity Invest.	29.28L	-20.42L	-26T	6L	-2L
Currency Exchange Gains (Loss)	1.79Cr	-83L	83L	11.34L	32.8L
Other Non Operating Income (Expenses)	-1.81Cr	2.51Cr	1.88Cr	-1.46Cr	-1.06Cr
EBT, Excl. Unusual Items	2.1Cr	29Cr	26Cr	18Cr	7.12Cr
Restructuring Charges	-23Cr	-	-	-8.92Cr	-17Cr
Merger & Related Restructuring Charges	-	-	-	-	-
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Assets	-	-	50L	-	-
Asset Writedown	-	-20L	-62L	-3.72Cr	-21L
Legal Settlements	-	-	-	-26Cr	-9.85Cr
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	-21Cr	29Cr	26Cr	-20Cr	-20Cr
Income Tax Expense	3.27Cr	-10Cr	3Cr	-28.9L	29Cr
Earnings From Continuing Operations	-24Cr	39Cr	23Cr	-20Cr	-50Cr
Net Income to Company	-24Cr	39Cr	23Cr	-20Cr	-50Cr
Net Income - (IS)	-24Cr	39Cr	23Cr	-20Cr	-50Cr
Net Income to Common Incl Extra Items	-24Cr	39Cr	23Cr	-20Cr	-50Cr
Net Income to Common Excl. Extra Items	-24Cr	39Cr	23Cr	-20Cr	-50Cr
Per Share Items
Net EPS - Basic	-0.51	0.86	0.53	-0.47	-1.16
Basic EPS - Continuing Operations	-0.51	0.86	0.53	-0.47	-1.16
Basic Weighted Average Shares Outstanding	47Cr	45Cr	44Cr	43Cr	43Cr
Net EPS - Diluted	-0.52	0.84	0.52	-0.47	-1.16
Diluted EPS - Continuing Operations	-0.52	0.84	0.52	-0.47	-1.16
Diluted Weighted Average Shares Outstanding	47Cr	46Cr	45Cr	43Cr	43Cr
Normalized Basic EPS	0.03	0.4	0.37	0.26	0.1
Normalized Diluted EPS	0.03	0.39	0.36	0.26	0.1
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	18Cr	42Cr	38Cr	34Cr	22Cr
EBITA	4.49Cr	29Cr	24Cr	20Cr	11Cr
EBIT	4.29Cr	29Cr	24Cr	20Cr	11Cr
EBITDAR	8.61Cr	59Cr	61Cr	58Cr	44Cr
Effective Tax Rate - (Ratio)	-15.91	-35.36	11.45	1.42	-146.72
Current Domestic Taxes	-	2.23Cr	2.4Cr	1.69Cr	81.8L
Current Foreign Taxes	-	2.91Cr	2.97Cr	4.2Cr	4.32Cr
Total Current Taxes	-	5.14Cr	5.37Cr	5.89Cr	5.14Cr
Deferred Domestic Taxes	-	-16Cr	-2.23Cr	-5.3Cr	25Cr
Deferred Foreign Taxes	-	66.59L	-14.22L	-87.87L	-71.94L
Total Deferred Taxes	-	-15Cr	-2.37Cr	-6.18Cr	24Cr
Normalized Net Income	1.31Cr	18Cr	16Cr	11Cr	4.45Cr
Interest on Long-Term Debt	62L	1.28Cr	2.28Cr	2.46Cr	5.29Cr
Supplemental Operating Expense Items
Advertising Expense	-	62Cr	57Cr	-	-
Marketing Expenses	-	-	-	55Cr	50Cr
Selling and Marketing Expenses	-	70Cr	65Cr	63Cr	58Cr
Net Rental Expense, Total	4.05Cr	16Cr	23Cr	24Cr	23Cr
Imputed Operating Lease Interest Expense	-	1.12Cr	-	86.57L	4.91Cr
Imputed Operating Lease Depreciation	-	15Cr	-	23Cr	18Cr
Stock-Based Comp., SG&A Exp. (Total)	-	-	-	-	-
Stock-Based Comp., Other (Total)	5.03Cr	4.01Cr	4.58Cr	5.42Cr	4.59Cr
Total Stock-Based Compensation	5.03Cr	4.01Cr	4.58Cr	5.42Cr	4.59Cr

Fiscal Period: March	2022	2023	2024	2025	2026
Assets
Cash And Equivalents	100.91Cr	71Cr	86Cr	50Cr	31Cr
Total Cash And Short Term Investments	100.91Cr	71Cr	86Cr	50Cr	31Cr
Accounts Receivable, Total	70Cr	76Cr	77Cr	69Cr	70Cr
Total Receivables	70Cr	76Cr	77Cr	69Cr	70Cr
Inventory	82Cr	119.03Cr	96Cr	95Cr	91Cr
Prepaid Expenses	23Cr	22Cr	22Cr	13Cr	15Cr
Restricted Cash	1.3Cr	1.58Cr	1.82Cr	1.37Cr	28.93L
Other Current Assets, Total	6.03Cr	6.65Cr	4.06Cr	4.68Cr	65Cr
Total Current Assets	283.28Cr	295.96Cr	286.37Cr	232.91Cr	271.87Cr
Gross Property Plant And Equipment	199.85Cr	222.6Cr	225.56Cr	215.33Cr	195.46Cr
Accumulated Depreciation	-98Cr	-106.39Cr	-115.64Cr	-112.38Cr	-93Cr
Net Property Plant And Equipment	102.18Cr	116.2Cr	109.92Cr	102.95Cr	102.86Cr
Long-term Investments	-	-	-	-	-
Goodwill	49Cr	48Cr	48Cr	49Cr	49Cr
Other Intangibles, Total	1.06Cr	89.4L	70L	52.24L	44.71L
Deferred Tax Assets Long-Term	2.01Cr	19Cr	22Cr	29Cr	5.23Cr
Other Long-Term Assets, Total	7.6Cr	5.84Cr	9.15Cr	16Cr	12Cr
Total Assets	445.28Cr	485.71Cr	476.07Cr	430.09Cr	441.57Cr
Liabilities
Accounts Payable, Total	56Cr	65Cr	48Cr	43Cr	42Cr
Accrued Expenses, Total	32Cr	35Cr	25Cr	31Cr	28Cr
Short-term Borrowings	-	-	-	-	-
Current Portion of Long-Term Debt	-	-	8.09Cr	-	60Cr
Current Portion of Leases	13Cr	14Cr	14Cr	13Cr	15Cr
Current Income Taxes Payable	-	-	2.22Cr	2.63Cr	2.26Cr
Unearned Revenue Current, Total	-	-	-	3.43Cr	-
Other Current Liabilities	29Cr	21Cr	19Cr	17Cr	20Cr
Total Current Liabilities	129.86Cr	135.69Cr	116.55Cr	110.91Cr	167.68Cr
Long-Term Debt	67Cr	67Cr	59Cr	60Cr	59Cr
Long-Term Leases	67Cr	71Cr	63Cr	57Cr	60Cr
Other Non Current Liabilities	8.4Cr	12Cr	22Cr	13Cr	14Cr
Total Liabilities	272.39Cr	285.87Cr	260.74Cr	241.06Cr	300.13Cr
Common Stock, Total	2L	1L	1L	1L	1L
Additional Paid In Capital	104.7Cr	113.65Cr	118.19Cr	123.78Cr	127.84Cr
Retained Earnings	72Cr	93Cr	104.84Cr	75Cr	22Cr
Comprehensive Income and Other	-4.01Cr	-6.78Cr	-7.71Cr	-9.39Cr	-8.16Cr
Total Common Equity	172.9Cr	199.84Cr	215.33Cr	189.03Cr	141.44Cr
Total Equity	172.9Cr	199.84Cr	215.33Cr	189.03Cr	141.44Cr
Total Liabilities And Equity	445.28Cr	485.71Cr	476.07Cr	430.09Cr	441.57Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	46Cr	44Cr	44Cr	43Cr	43Cr
ECS Total Common Shares Outstanding	46Cr	44Cr	44Cr	43Cr	43Cr
Book Value / Share	3.75	4.5	4.94	4.44	3.32
Tangible Book Value	122.69Cr	150.75Cr	166.8Cr	139.74Cr	92Cr
Tangible Book Value Per Share	2.66	3.39	3.83	3.28	2.15
Total Debt	147.61Cr	152.12Cr	144.28Cr	129.95Cr	193.96Cr
Net Debt	47Cr	81Cr	58Cr	80Cr	163.05Cr
Debt Equivalent Oper. Leases	-	130.35Cr	186.74Cr	194.15Cr	180.08Cr
Equity Method Investments, Total	-	-	-	-	-
Account Code - Inventory Valuation	3	5	5	5	5
Inventories - Others	-	122.51Cr	100.27Cr	99Cr	95Cr
Land - (BS)	8.36Cr	8.36Cr	8.24Cr	7.45Cr	7.45Cr
Buildings, Total	4.84Cr	4.86Cr	6.82Cr	27Cr	27Cr
Machinery, Total	57Cr	60Cr	62Cr	64Cr	46Cr
Full Time Employees	-	7.6T	6.8T	6.5T	6.2T
Part Time Employees	-	6.96T	7.63T	7.66T	7.66T
Accumulated Allowance for Doubtful Accounts (Supple)	1.41Cr	1.1Cr	1.52Cr	1.7Cr	50.18L

Fiscal Period: March	2022	2023	2024	2025	2026
Net Income	-24Cr	39Cr	23Cr	-20Cr	-50Cr
Depreciation & Amortization - CF	14Cr	14Cr	14Cr	13Cr	11Cr
Amortization of Goodwill and Intangible Assets - (CF)	20L	19L	15L	14L	-
Depreciation & Amortization, Total	14Cr	14Cr	14Cr	14Cr	11Cr
(Gain) Loss From Sale Of Asset	64.16L	26.19L	16.23L	63.73L	45.08L
(Gain) Loss on Sale of Investments - (CF)	21.96L	21.92L	20.34L	23.19L	28.54L
Asset Writedown & Restructuring Costs	-74.84L	19.59L	61.79L	5.38Cr	11Cr
Stock-Based Compensation (CF)	4.71Cr	3.68Cr	4.3Cr	5.3Cr	4.56Cr
Tax Benefit from Stock Options	-	-	-	-	-
Other Operating Activities, Total	-6.53Cr	-15Cr	59.99L	-7.2Cr	24Cr
Change In Accounts Receivable	-53Cr	-6.22Cr	-39.06L	8Cr	-10.76L
Change In Inventories	-2.57Cr	-37Cr	22Cr	1.09Cr	3.93Cr
Change In Accounts Payable	-22Cr	7.76Cr	-20Cr	-5.85Cr	59.28L
Change In Income Taxes	1.83Cr	61.19L	-6.04Cr	1.48Cr	10.61L
Change in Other Net Operating Assets	-41Cr	-7.65Cr	-3.38Cr	-8.45Cr	-13Cr
Cash from Operations	-128.58Cr	-99.14L	35Cr	-5.93Cr	-7.51Cr
Capital Expenditure	-16Cr	-19Cr	-15Cr	-17Cr	-8.71Cr
Sale of Property, Plant, and Equipment	-	-	-	-	-
Cash Acquisitions	-	-	-	-81.2L	-5L
Divestitures	-	3.5Cr	4.5Cr	5.8Cr	-
Investment in Marketable and Equity Securities, Total	-	-	-	-75.46L	-
Other Investing Activities, Total	-	-	-	-	-60Cr
Cash from Investing	-16Cr	-15Cr	-11Cr	-13Cr	-69Cr
Long-Term Debt Issued, Total	-	-	-	-	89Cr
Total Debt Issued	-	-	-	-	89Cr
Long-Term Debt Repaid, Total	-	-	-	-8.09Cr	-29Cr
Total Debt Repaid	-	-	-	-8.09Cr	-29Cr
Issuance of Common Stock	37.36L	37.76L	31.93L	24.94L	21.9L
Repurchase of Common Stock	-124.58Cr	-13Cr	-8.12Cr	-10Cr	-3.4Cr
Other Financing Activities, Total	-	-	-7L	-20.67L	-75.35L
Cash from Financing	-124.2Cr	-13Cr	-7.87Cr	-18Cr	56Cr
Foreign Exchange Rate Adjustments	4.45Cr	-53.15L	-1.98Cr	46.09L	3L
Net Change in Cash	-264.3Cr	-29Cr	15Cr	-36Cr	-20Cr
Supplemental Items
Cash Interest Paid	-	-	-	-	-
Cash Income Tax Paid (Refund)	-	2.85Cr	8.31Cr	2.89Cr	4.19Cr
Levered Free Cash Flow	-	-21Cr	15Cr	35Cr	-53Cr
Unlevered Free Cash Flow	-	-20Cr	15Cr	36Cr	-50Cr
Change In Net Working Capital	-	37Cr	4.05Cr	-21Cr	64Cr
Net Debt Issued / Repaid	-	-	-	-8.09Cr	60Cr

Fiscal Period: March	2022	2023	2024	2025	2026
Profitability
Return on Assets	-	3.84	3.08	2.79	1.56
Return on Total Capital	-	5.31	4.16	3.72	2.08
Return On Equity %	-	20.75	11.27	-9.95	-30
Return on Common Equity	-	20.75	11.27	-9.95	-30
Margin Analysis
Gross Profit Margin %	46.52	44.88	46.13	47.92	45.75
SG&A Margin	45.65	40	41.97	43.98	43.55
EBITDA Margin %	3.51	7.17	6.64	6.54	4.4
EBITA Margin %	0.86	4.87	4.16	3.94	2.19
EBIT Margin %	0.82	4.84	4.14	3.91	2.19
Income From Continuing Operations Margin %	-4.58	6.55	4.07	-3.9	-9.98
Net Income Margin %	-4.58	6.55	4.07	-3.9	-9.98
Net Avail. For Common Margin %	-4.58	6.55	4.07	-3.9	-9.98
Normalized Net Income Margin	0.25	3.05	2.89	2.22	0.9
Levered Free Cash Flow Margin	-	-3.58	2.54	6.87	-10.63
Unlevered Free Cash Flow Margin	-	-3.44	2.54	6.95	-10.08
Asset Turnover
Asset Turnover	-	1.27	1.19	1.14	1.14
Fixed Assets Turnover	-	5.41	5.11	4.85	4.83
Receivables Turnover (Average Receivables)	-	8.12	7.42	7.07	7.17
Inventory Turnover (Average Inventory)	-	3.23	2.87	2.82	2.9
Short Term Liquidity
Current Ratio	2.18	2.18	2.46	2.1	1.62
Quick Ratio	1.31	1.08	1.4	1.07	0.6
Operating Cash Flow to Current Liabilities	-0.99	-0.01	0.3	-0.05	-0.04
Days Sales Outstanding (Average Receivables)	-	44.97	49.33	51.62	50.91
Days Outstanding Inventory (Average Inventory)	-	112.98	127.74	129.22	126.03
Average Days Payable Outstanding	-	60.97	72.84	62.29	58.25
Cash Conversion Cycle (Average Days)	-	96.98	104.23	118.55	118.69
Long Term Solvency
Total Debt/Equity	85.38	76.12	67	68.74	137.14
Total Debt / Total Capital	46.06	43.22	40.12	40.74	57.83
LT Debt/Equity	77.58	69.06	56.78	61.86	83.91
Long-Term Debt / Total Capital	41.85	39.21	34	36.66	35.38
Total Liabilities / Total Assets	61.17	58.86	54.77	56.05	67.97
EBIT / Interest Expense	1.74	22.28	-	33.06	2.47
EBITDA / Interest Expense	7.42	45.72	-	94.95	10.04
(EBITDA - Capex) / Interest Expense	0.94	31.08	-	67.37	8.07
Total Debt / EBITDA	8.08	2.59	2.36	2.24	4.37
Net Debt / EBITDA	2.56	1.38	0.95	1.37	3.67
Total Debt / (EBITDA - Capex)	64.12	3.82	3.13	3.15	5.44
Net Debt / (EBITDA - Capex)	20.29	2.03	1.27	1.94	4.57
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-	3.08	-3.41	-9.43	-3.83
Gross Profit, 1 Yr. Growth %	-	-6.65	-0.51	-5.91	-8.19
EBITDA, 1 Yr. Growth %	-	-24.94	-5.61	-10.72	-35.31
EBITA, 1 Yr. Growth %	-	-32.37	-11.23	-14.28	-46.08
EBIT, 1 Yr. Growth %	-	-32.52	-11.16	-14.33	-46.08
Earnings From Cont. Operations, 1 Yr. Growth %	-	73.67	-38.03	-186.74	146.26
Net Income, 1 Yr. Growth %	-	73.67	-38.03	-186.74	146.26
Normalized Net Income, 1 Yr. Growth %	-	-23.86	-1.7	-31.7	-61.13
Diluted EPS Before Extra, 1 Yr. Growth %	-	77.9	-36.5	-191	147.22
Accounts Receivable, 1 Yr. Growth %	-	9.27	0.66	-10.6	0.92
Inventory, 1 Yr. Growth %	-	44.37	-19.16	-1.32	-3.29
Net Property, Plant and Equip., 1 Yr. Growth %	-	13.73	-3.08	-6.34	-0.09
Total Assets, 1 Yr. Growth %	-	9.08	-1.38	-9.66	2.67
Tangible Book Value, 1 Yr. Growth %	-	22.87	13.07	-16.22	-34.37
Common Equity, 1 Yr. Growth %	-	15.58	9.52	-12.21	-25.18
Cash From Operations, 1 Yr. Growth %	-	-102.01	-987.45	-116.76	26.58
Capital Expenditures, 1 Yr. Growth %	-	85.54	-4.89	12.21	-48.38
Levered Free Cash Flow, 1 Yr. Growth %	-	-	-178.87	144.8	-248.75
Unlevered Free Cash Flow, 1 Yr. Growth %	-	-	-182.46	147.43	-239.47
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-	-	-0.22	-6.47	-6.67
Gross Profit, 2 Yr. CAGR %	-	-	-3.72	-3.25	-7.06
EBITDA, 2 Yr. CAGR %	-	-	-17.83	-8.2	-24
EBITA, 2 Yr. CAGR %	-	-	-24.98	-12.77	-32.03
EBIT, 2 Yr. CAGR %	-	-	-25.05	-12.76	-32.03
Earnings From Cont. Operations, 2 Yr. CAGR %	-	-	2.9	-26.69	46.15
Net Income, 2 Yr. CAGR %	-	-	2.9	-26.69	46.15
Normalized Net Income, 2 Yr. CAGR %	-	-	-16.14	-17.29	-48.47
Diluted EPS Before Extra, 2 Yr. CAGR %	-	-	5.17	-23.98	49.99
Accounts Receivable, 2 Yr. CAGR %	-	-	5.31	-5.12	-5.01
Inventory, 2 Yr. CAGR %	-	-	7.82	-10.68	-2.31
Net Property, Plant and Equip., 2 Yr. CAGR %	-	-	3.72	-4.73	-3.27
Total Assets, 2 Yr. CAGR %	-	-	3.4	-5.61	-3.69
Tangible Book Value, 2 Yr. CAGR %	-	-	16.6	-2.67	-25.85
Common Equity, 2 Yr. CAGR %	-	-	11.6	-1.95	-18.95
Cash From Operations, 2 Yr. CAGR %	-	-	-15.12	21.95	-53.94
Capital Expenditures, 2 Yr. CAGR %	-	-	23.36	3.3	-23.89
Levered Free Cash Flow, 2 Yr. CAGR %	-	-	-	38.94	90.82
Unlevered Free Cash Flow, 2 Yr. CAGR %	-	-	-	42.84	85.76
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-	-	-	-3.39	-5.6
Gross Profit, 3 Yr. CAGR %	-	-	-	-4.45	-4.93
EBITDA, 3 Yr. CAGR %	-	-	-	-15.52	-18.31
EBITA, 3 Yr. CAGR %	-	-	-	-21.57	-25.86
EBIT, 3 Yr. CAGR %	-	-	-	-21.63	-25.69
Earnings From Cont. Operations, 3 Yr. CAGR %	-	-	-	-2.8	9.8
Net Income, 3 Yr. CAGR %	-	-	-	-2.8	9.8
Normalized Net Income, 3 Yr. CAGR %	-	-	-	-21.19	-35.69
Diluted EPS Before Extra, 3 Yr. CAGR %	-	-	-	0.21	12.63
Accounts Receivable, 3 Yr. CAGR %	-	-	-	-0.27	-3.15
Inventory, 3 Yr. CAGR %	-	-	-	4.68	-8.28
Net Property, Plant and Equip., 3 Yr. CAGR %	-	-	-	0.25	-3.2
Total Assets, 3 Yr. CAGR %	-	-	-	-1.15	-2.93
Tangible Book Value, 3 Yr. CAGR %	-	-	-	4.43	-14.65
Common Equity, 3 Yr. CAGR %	-	-	-	3.02	-10.4
Cash From Operations, 3 Yr. CAGR %	-	-	-	-50.58	23.48
Capital Expenditures, 3 Yr. CAGR %	-	-	-	19.52	-18.02
Levered Free Cash Flow, 3 Yr. CAGR %	-	-	-	-	42.14
Unlevered Free Cash Flow, 3 Yr. CAGR %	-	-	-	-	41.71
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-	-	-	-	-
Gross Profit, 5 Yr. CAGR %	-	-	-	-	-
EBITDA, 5 Yr. CAGR %	-	-	-	-	-
EBITA, 5 Yr. CAGR %	-	-	-	-	-
EBIT, 5 Yr. CAGR %	-	-	-	-	-
Earnings From Cont. Operations, 5 Yr. CAGR %	-	-	-	-	-
Net Income, 5 Yr. CAGR %	-	-	-	-	-
Normalized Net Income, 5 Yr. CAGR %	-	-	-	-	-
Diluted EPS Before Extra, 5 Yr. CAGR %	-	-	-	-	-
Accounts Receivable, 5 Yr. CAGR %	-	-	-	-	-
Inventory, 5 Yr. CAGR %	-	-	-	-	-
Net Property, Plant and Equip., 5 Yr. CAGR %	-	-	-	-	-
Total Assets, 5 Yr. CAGR %	-	-	-	-	-
Tangible Book Value, 5 Yr. CAGR %	-	-	-	-	-
Common Equity, 5 Yr. CAGR %	-	-	-	-	-
Cash From Operations, 5 Yr. CAGR %	-	-	-	-	-
Capital Expenditures, 5 Yr. CAGR %	-	-	-	-	-
Levered Free Cash Flow, 5 Yr. CAGR %	-	-	-	-	-
Unlevered Free Cash Flow, 5 Yr. CAGR %	-	-	-	-	-