Income Statement DB Inc.

Stocks

A012030

KR7012030003

IT Services & Consulting

End-of-day quote Korea S.E. 2026-10-08			5-day change	1st Jan Change
2,290.00 ^KRW	+13.65%		+22.53%	+55.36%

08-14	DB Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	DB Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

c.wAEyoQU2vpQsu9RFk67ZDpk_1CGKoDnT-0MxtgMCYIs.rWdo62MEidZiluw0-MOefuFw5X7F6lGRqBB5wllLIeSoNULxdWzY0Vnwpw

Published financial data: DB INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (KRW)	2022 (KRW)	2023 (KRW)	2024 (KRW)	2025 (KRW)
Revenues	327B	401B	459B	587B	643B
Total Revenues	327B	401B	459B	587B	643B
Cost of Goods Sold, Total	265B	335B	375B	504B	546B
Gross Profit	61.43B	66.07B	83.84B	83.09B	97.28B
Selling General & Admin Expenses, Total	32.96B	37.32B	41.35B	47.75B	52.69B
Provision for Bad Debts	-29M	81.8M	-29.47M	219M	237M
Depreciation & Amortization - (IS)	1.21B	1.19B	1.52B	1.36B	1.61B
Amortization of Goodwill and Intangible Assets - (IS)	3.43B	3.44B	3.38B	3.29B	259M
Other Operating Expenses	390M	433M	587M	848M	882M
Other Operating Expenses, Total	37.96B	42.46B	46.81B	53.46B	55.68B
Operating Income	23.47B	23.61B	37.02B	29.63B	41.6B
Interest Expense, Total	-4.82B	-4.17B	-3.8B	-14.61B	-14.38B
Interest And Investment Income	2.59B	3.34B	9.23B	5.86B	2.4B
Net Interest Expenses	-2.23B	-831M	5.42B	-8.75B	-11.98B
Currency Exchange Gains (Loss)	779M	805M	670M	-440M	495M
Other Non Operating Income (Expenses)	1.8B	-1.85B	-1.75B	3.03B	-1B
EBT, Excl. Unusual Items	23.82B	21.73B	41.36B	23.47B	29.11B
Gain (Loss) On Sale Of Investments	4.51B	-9.19B	-16.87B	86.75B	48.53B
Gain (Loss) On Sale Of Assets	778M	509M	1.19B	593M	-81.1M
Asset Writedown	-1.05B	-1.79B	-	-	-19.83B
Other Unusual Items	-	-191M	-	-	-
EBT, Incl. Unusual Items	28.05B	11.07B	25.68B	111B	57.73B
Income Tax Expense	6.35B	5.36B	5.38B	18.03B	8.28B
Earnings From Continuing Operations	21.71B	5.71B	20.3B	92.79B	49.44B
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	21.71B	5.71B	20.3B	92.79B	49.44B
Minority Interest	-	-	-29.13M	-476M	-284M
Net Income - (IS)	21.71B	5.71B	20.28B	92.31B	49.16B
Net Income to Common Incl Extra Items	21.71B	5.71B	20.28B	92.31B	49.16B
Net Income to Common Excl. Extra Items	21.71B	5.71B	20.28B	92.31B	49.16B
Per Share Items
Net EPS - Basic	113.62	29.91	106.14	483.22	257.34
Basic EPS - Continuing Operations	113.62	29.91	106.14	483.22	257.34
Basic Weighted Average Shares Outstanding	191M	191M	191M	191M	191M
Net EPS - Diluted	113.62	29.91	106.14	483.22	257.34
Diluted EPS - Continuing Operations	113.62	29.91	106.14	483.22	257.34
Diluted Weighted Average Shares Outstanding	191M	191M	191M	191M	191M
Normalized Basic EPS	77.94	71.1	135.18	74.3	93.75
Normalized Diluted EPS	77.94	71.1	135.18	74.3	93.75
Supplemental Items
EBITDA	30.75B	30.2B	43.67B	36.07B	45.03B
EBITA	27.06B	27.24B	40.6B	33.19B	42.09B
EBIT	23.47B	23.61B	37.02B	29.63B	41.6B
EBITDAR	31.65B	31.12B	44.87B	36.92B	45.83B
Effective Tax Rate - (Ratio)	22.63	48.39	20.94	16.27	14.35
Normalized Net Income	14.89B	13.58B	25.82B	14.19B	17.91B
Supplemental Operating Expense Items
Advertising Expense	12.93B	13.09B	10.02B	12.56B	12.86B
Marketing Expenses	633K	-	4.36M	-	-
Selling and Marketing Expenses	15.33B	15.95B	14.4B	16.25B	16.55B
General and Administrative Expenses	461M	527M	594M	766M	817M
Net Rental Expense, Total	897M	916M	1.2B	851M	805M
Imputed Operating Lease Interest Expense	462M	506M	298M	367M	264M
Imputed Operating Lease Depreciation	435M	410M	903M	484M	541M
Maintenance & Repair Expenses, Total	387M	706M	927M	611M	1.21B

Fiscal Period: December	2021 (KRW)	2022 (KRW)	2023 (KRW)	2024 (KRW)	2025 (KRW)
Assets
Cash And Equivalents	16.71B	26.03B	210B	73.62B	63.95B
Short Term Investments	8.8B	7.36B	4.2B	75B	2B
Trading Asset Securities, Total	-	-	-	-	-
Total Cash And Short Term Investments	25.51B	33.39B	214B	149B	65.95B
Accounts Receivable, Total	46.81B	60.53B	91.02B	111B	151B
Other Receivables	1.08B	3.32B	142M	986M	125M
Notes Receivable	-	-	-	-	-
Total Receivables	47.89B	63.85B	91.17B	112B	151B
Inventory	3.44B	5.73B	1.48B	11.47B	19.17B
Prepaid Expenses	1.26B	1.33B	1.51B	1.4B	2.25B
Other Current Assets, Total	6.37B	10.41B	7.11B	12.68B	35.69B
Total Current Assets	84.47B	115B	316B	287B	274B
Gross Property Plant And Equipment	23.23B	22.6B	18.92B	99.37B	110B
Accumulated Depreciation	-12.45B	-12.61B	-7.73B	-8.58B	-5.69B
Net Property Plant And Equipment	10.78B	9.98B	11.19B	90.78B	104B
Long-term Investments	432B	220B	486B	422B	561B
Goodwill	53.3B	51.55B	51.55B	51.55B	31.72B
Other Intangibles, Total	11.49B	8.24B	5.88B	2.88B	3.75B
Accounts Receivable Long-Term	3.02B	2.74B	5.15B	4.57B	2.51B
Loans Receivable Long-Term	-	-	-	-	-
Deferred Tax Assets Long-Term	143M	179M	815M	19.34M	41.54M
Deferred Charges Long-Term	356M	165M	267M	292M	389M
Other Long-Term Assets, Total	6.5B	6.89B	2.97B	11.38B	12.8B
Total Assets	602B	414B	879B	870B	989B
Liabilities
Accounts Payable, Total	12.35B	25.98B	40.42B	53.85B	67.7B
Accrued Expenses, Total	3.1B	3.66B	4.32B	5.44B	6.05B
Short-term Borrowings	4.12B	6.31B	178B	218B	220B
Current Portion of Long-Term Debt	-	34.93B	-	2B	50.65B
Current Portion of Leases	3.77B	3.16B	2.99B	2.88B	2.53B
Current Income Taxes Payable	1.99B	2.5B	3.09B	5.74B	-
Unearned Revenue Current, Total	3.76B	4.85B	3.87B	5.16B	10.26B
Other Current Liabilities	21.46B	29.09B	204B	32.73B	45.43B
Total Current Liabilities	50.55B	110B	436B	326B	403B
Long-Term Debt	50.23B	-	-	117B	66B
Long-Term Leases	9.45B	8.93B	11.21B	10.05B	12.61B
Pension & Other Post Retirement Benefits	-	-	574M	-	-
Deferred Tax Liability Non Current	53.63B	9.35B	33.76B	20.66B	33.73B
Other Non Current Liabilities	355M	570M	2.2B	2.14B	23.89B
Total Liabilities	164B	129B	484B	476B	539B
Common Stock, Total	101B	101B	101B	101B	101B
Additional Paid In Capital	142B	142B	142B	142B	142B
Retained Earnings	77.19B	81.72B	99.85B	192B	235B
Treasury Stock	-28.57B	-28.57B	-28.57B	-28.57B	-28.57B
Comprehensive Income and Other	147B	-10.48B	81.33B	-12.52B	46.96M
Total Common Equity	438B	285B	395B	393B	449B
Minority Interest	-	-	284M	786M	1.07B
Total Equity	438B	285B	395B	394B	450B
Total Liabilities And Equity	602B	414B	879B	870B	989B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	191M	191M	191M	191M	191M
ECS Total Common Shares Outstanding	191M	191M	191M	191M	191M
Book Value / Share	2.29K	1.49K	2.07K	2.06K	2.35K
Tangible Book Value	373B	225B	337B	339B	414B
Tangible Book Value Per Share	1.95K	1.18K	1.77K	1.77K	2.17K
Total Debt	67.56B	53.33B	192B	350B	352B
Net Debt	42.05B	19.94B	-22.16B	201B	286B
Debt Equivalent Oper. Leases	7.18B	7.33B	9.61B	6.81B	6.44B
Minority Interest, Total (Incl. Fin. Div)	-	-	284M	786M	1.07B
Equity Method Investments, Total	20.57B	11.32B	14.08B	417B	477B
Inventories - Finished Goods, Total	735M	1.93B	1.36B	11.2B	18.62B
Inventories - Others	2.7B	3.88B	209M	272M	552M
Land - (BS)	-	-	-	76.65B	84.27B
Buildings, Total	659M	659M	659M	5.34B	5.81B
Machinery, Total	13.43B	13.82B	10.26B	11.06B	9.47B
Accumulated Allowance for Doubtful Accounts (Supple)	492M	228M	152M	371M	566M

Fiscal Period: December	2021 (KRW)	2022 (KRW)	2023 (KRW)	2024 (KRW)	2025 (KRW)
Net Income	21.71B	5.71B	20.28B	92.31B	49.16B
Depreciation & Amortization - CF	3.69B	2.96B	3.07B	2.88B	2.93B
Amortization of Goodwill and Intangible Assets - (CF)	3.59B	3.63B	3.58B	3.56B	493M
Depreciation & Amortization, Total	7.28B	6.59B	6.65B	6.44B	3.43B
(Gain) Loss From Sale Of Asset	-778M	-509M	-1.19B	-593M	81.1M
(Gain) Loss on Sale of Investments - (CF)	-43.07M	-54.64M	-55.7M	-55.67M	-90.57M
Asset Writedown & Restructuring Costs	1.05B	1.79B	-	-	19.83B
(Income) Loss On Equity Investments - (CF)	-4.47B	9.25B	-1.57B	-86.7B	-48.44B
Provision and Write-off of Bad Debts	-29M	81.8M	-29.47M	219M	237M
Other Operating Activities, Total	6.18B	7.55B	25.73B	17.12B	15.02B
Change In Accounts Receivable	6.5B	-17.95B	-27.61B	-17.75B	-39.74B
Change In Inventories	-2.01B	-2.29B	4.2B	-9.99B	-7.7B
Change In Accounts Payable	-6.31B	14.44B	20.84B	9.29B	15.51B
Change in Unearned Revenues	331M	1.09B	-985M	1.3B	5.1B
Change in Other Net Operating Assets	-10.83B	1.4B	6.2B	-9.33B	2.86B
Cash from Operations	18.59B	27.1B	52.45B	2.26B	15.23B
Capital Expenditure	-296M	-689M	-1.87B	-90.73B	-2.52B
Sale of Property, Plant, and Equipment	56.23M	4.82M	5.58M	749K	5.84M
Cash Acquisitions	-	-	-	-	-
Sale (Purchase) of Intangible assets	-687M	-234M	-1.32B	-572M	-1.46B
Investment in Marketable and Equity Securities, Total	-513M	1.44B	1.93B	-203B	-17.2B
Net (Increase) Decrease in Loans Originated / Sold - Investing	300M	-	-	-	-
Other Investing Activities, Total	89.18M	-760M	38.08M	2.9B	-889M
Cash from Investing	-1.05B	-243M	-1.22B	-292B	-22.06B
Short Term Debt Issued, Total	3.56B	3.33B	178B	152B	104B
Long-Term Debt Issued, Total	50.61B	-	-	118B	-
Total Debt Issued	54.17B	3.33B	178B	270B	104B
Short Term Debt Repaid, Total	-3.89B	-1.72B	-6.31B	-113B	-101B
Long-Term Debt Repaid, Total	-69.68B	-19.01B	-39.09B	-3.8B	-5.75B
Total Debt Repaid	-73.57B	-20.73B	-45.4B	-117B	-107B
Other Financing Activities, Total	10	10	255M	-10	-
Cash from Financing	-19.4B	-17.4B	133B	152B	-2.76B
Foreign Exchange Rate Adjustments	51.94M	-138M	-157M	270M	-85.53M
Net Change in Cash	-1.81B	9.32B	184B	-137B	-9.67B
Supplemental Items
Cash Interest Paid	3.63B	3.33B	2.49B	13.35B	13.12B
Cash Income Tax Paid (Refund)	3.64B	3.3B	4.71B	5.15B	9.96B
Levered Free Cash Flow	16.77B	18.88B	194B	-265B	-27.02B
Unlevered Free Cash Flow	19.78B	21.49B	196B	-255B	-18.03B
Change In Net Working Capital	1.19B	-1.06B	-169B	189B	43.47B
Net Debt Issued / Repaid	-19.4B	-17.4B	133B	152B	-2.76B

Fiscal Period: December	2021 (KRW)	2022 (KRW)	2023 (KRW)	2024 (KRW)	2025 (KRW)
Profitability
Return on Assets	2.73	2.9	3.58	2.12	2.8
Return on Total Capital	3.26	3.5	5	2.78	3.36
Return On Equity %	5.78	1.58	5.97	23.51	11.71
Return on Common Equity	5.78	1.58	5.96	23.42	11.67
Margin Analysis
Gross Profit Margin %	18.79	16.46	18.28	14.14	15.12
SG&A Margin	10.08	9.3	9.02	8.13	8.19
EBITDA Margin %	9.41	7.52	9.52	6.14	7
EBITA Margin %	8.28	6.79	8.85	5.65	6.54
EBIT Margin %	7.18	5.88	8.07	5.04	6.46
Income From Continuing Operations Margin %	6.64	1.42	4.43	15.8	7.68
Net Income Margin %	6.64	1.42	4.42	15.71	7.64
Net Avail. For Common Margin %	6.64	1.42	4.42	15.71	7.64
Normalized Net Income Margin	4.55	3.38	5.63	2.42	2.78
Levered Free Cash Flow Margin	5.13	4.7	42.2	-45.04	-4.2
Unlevered Free Cash Flow Margin	6.05	5.35	42.72	-43.48	-2.8
Asset Turnover
Asset Turnover	0.61	0.79	0.71	0.67	0.69
Fixed Assets Turnover	27.83	38.66	43.32	11.52	6.61
Receivables Turnover (Average Receivables)	6.7	7.48	6.05	5.8	4.91
Inventory Turnover (Average Inventory)	109.03	73.14	103.89	77.85	35.64
Short Term Liquidity
Current Ratio	1.67	1.04	0.72	0.88	0.68
Quick Ratio	1.45	0.88	0.7	0.8	0.54
Operating Cash Flow to Current Liabilities	0.37	0.25	0.12	0.01	0.04
Days Sales Outstanding (Average Receivables)	54.45	48.81	60.31	63.06	74.33
Days Outstanding Inventory (Average Inventory)	3.35	4.99	3.51	4.7	10.24
Average Days Payable Outstanding	20.59	20.72	32.71	33.54	40.05
Cash Conversion Cycle (Average Days)	37.2	33.08	31.12	34.22	44.52
Long Term Solvency
Total Debt/Equity	15.43	18.71	48.66	88.79	78.22
Total Debt / Total Capital	13.37	15.76	32.73	47.03	43.89
LT Debt/Equity	13.63	3.13	2.84	32.25	17.46
Long-Term Debt / Total Capital	11.81	2.64	1.91	17.08	9.8
Total Liabilities / Total Assets	27.28	31.22	55.06	54.68	54.5
EBIT / Interest Expense	4.87	5.66	9.73	2.03	2.89
EBITDA / Interest Expense	6.38	7.24	11.48	2.47	3.13
(EBITDA - Capex) / Interest Expense	6.32	7.07	10.99	-3.74	2.96
Total Debt / EBITDA	2.2	1.77	4.4	9.71	7.82
Net Debt / EBITDA	1.37	0.66	-0.51	5.58	6.36
Total Debt / (EBITDA - Capex)	2.22	1.81	4.6	-6.4	8.29
Net Debt / (EBITDA - Capex)	1.38	0.68	-0.53	-3.69	6.73
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	19.99	22.77	14.26	28.1	9.54
Gross Profit, 1 Yr. Growth %	-2.16	7.56	26.88	-0.89	17.08
EBITDA, 1 Yr. Growth %	-11.83	-1.79	44.6	-17.41	24.83
EBITA, 1 Yr. Growth %	-10.95	0.65	49.06	-18.25	26.82
EBIT, 1 Yr. Growth %	-12.66	0.58	56.82	-19.98	40.41
Earnings From Cont. Operations, 1 Yr. Growth %	246.21	-73.68	255.41	356.97	-46.71
Net Income, 1 Yr. Growth %	246.11	-73.68	254.9	355.28	-46.74
Normalized Net Income, 1 Yr. Growth %	0.55	-8.78	90.13	-45.04	26.18
Diluted EPS Before Extra, 1 Yr. Growth %	246.21	-73.68	254.9	355.28	-46.74
Accounts Receivable, 1 Yr. Growth %	-7.7	29.31	50.37	22.37	35.27
Inventory, 1 Yr. Growth %	140.24	66.62	-74.09	672.79	67.12
Net Property, Plant and Equip., 1 Yr. Growth %	-15.25	-7.37	12.06	711.35	14.36
Total Assets, 1 Yr. Growth %	27.41	-31.18	112.25	-1.06	13.73
Tangible Book Value, 1 Yr. Growth %	52.17	-39.63	49.87	0.46	22.01
Common Equity, 1 Yr. Growth %	39.55	-34.9	38.58	-0.36	14.15
Cash From Operations, 1 Yr. Growth %	2.16	45.82	93.49	-95.69	573.51
Capital Expenditures, 1 Yr. Growth %	-36.83	132.82	171.74	4.75K	-97.22
Levered Free Cash Flow, 1 Yr. Growth %	1.09	12.59	925.14	-236.7	-89.79
Unlevered Free Cash Flow, 1 Yr. Growth %	-1.94	8.63	811.78	-230.38	-92.94
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	17.08	21.37	18.44	20.98	18.45
Gross Profit, 2 Yr. CAGR %	5	2.59	16.82	12.14	7.72
EBITDA, 2 Yr. CAGR %	-5.01	-6.95	19.17	9.29	1.54
EBITA, 2 Yr. CAGR %	-5.19	-5.33	22.49	10.39	1.82
EBIT, 2 Yr. CAGR %	12.66	-6.27	25.59	12.02	6
Earnings From Cont. Operations, 2 Yr. CAGR %	120.61	-4.54	-3.28	303	56.05
Net Income, 2 Yr. CAGR %	121.99	-4.55	-3.35	301.97	55.71
Normalized Net Income, 2 Yr. CAGR %	41.93	-4.23	31.69	2.22	-16.72
Diluted EPS Before Extra, 2 Yr. CAGR %	120.61	-4.54	-3.35	301.97	55.71
Accounts Receivable, 2 Yr. CAGR %	16.81	9.25	39.44	35.65	28.66
Inventory, 2 Yr. CAGR %	-31.18	100.08	-34.29	41.51	259.38
Net Property, Plant and Equip., 2 Yr. CAGR %	-11.09	-11.4	1.88	201.53	204.61
Total Assets, 2 Yr. CAGR %	28.75	-6.36	20.86	44.91	6.08
Tangible Book Value, 2 Yr. CAGR %	71.26	-4.15	-4.88	22.7	10.72
Common Equity, 2 Yr. CAGR %	44.04	-4.69	-5.02	17.51	6.65
Cash From Operations, 2 Yr. CAGR %	-22.57	22.06	67.97	-71.11	-46.1
Capital Expenditures, 2 Yr. CAGR %	-34.7	21.27	151.53	1.05K	16.05
Levered Free Cash Flow, 2 Yr. CAGR %	-17.65	6.68	239.74	274.35	-62.63
Unlevered Free Cash Flow, 2 Yr. CAGR %	-17.46	3.21	214.72	244.79	-69.66
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	11.3	18.94	18.95	21.57	17.04
Gross Profit, 3 Yr. CAGR %	20.75	5.84	10.12	10.59	13.76
EBITDA, 3 Yr. CAGR %	40.89	-3.95	7.78	5.46	14.24
EBITA, 3 Yr. CAGR %	41.02	-3.28	10.14	7.04	15.61
EBIT, 3 Yr. CAGR %	143.75	8.48	11.27	8.07	20.78
Earnings From Cont. Operations, 3 Yr. CAGR %	76.74	8.6	47.95	62.3	105.31
Net Income, 3 Yr. CAGR %	76.09	9.06	47.87	62.02	104.92
Normalized Net Income, 3 Yr. CAGR %	95.78	22.48	20.37	-1.58	9.66
Diluted EPS Before Extra, 3 Yr. CAGR %	76	8.6	47.88	62.02	104.92
Accounts Receivable, 3 Yr. CAGR %	14.89	20.84	21.52	33.5	35.52
Inventory, 3 Yr. CAGR %	-25.61	-7.59	1.23	49.43	49.58
Net Property, Plant and Equip., 3 Yr. CAGR %	31.98	-9.87	-4.18	103.46	118.26
Total Assets, 3 Yr. CAGR %	27.8	4.49	23.01	13.06	33.67
Tangible Book Value, 3 Yr. CAGR %	109.38	20.98	11.25	-3.13	22.47
Common Equity, 3 Yr. CAGR %	47.09	10.54	7.98	-3.49	16.38
Cash From Operations, 3 Yr. CAGR %	40.12	-4.38	42.32	-50.45	-17.47
Capital Expenditures, 3 Yr. CAGR %	-7.14	-0.24	58.69	574.33	54.1
Levered Free Cash Flow, 3 Yr. CAGR %	71.23	-8.6	126.81	150.82	12.7
Unlevered Free Cash Flow, 3 Yr. CAGR %	44.27	-9.54	113.36	134.61	-5.68
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	9.8	15.32	14.1	19.75	18.75
Gross Profit, 5 Yr. CAGR %	17.57	23.67	19.16	8.32	9.15
EBITDA, 5 Yr. CAGR %	17.58	39.88	31.76	1.14	5.24
EBITA, 5 Yr. CAGR %	17.34	45.72	33.29	1.97	6.73
EBIT, 5 Yr. CAGR %	15.21	44.91	86.96	9.88	9.13
Earnings From Cont. Operations, 5 Yr. CAGR %	1	42.94	38.87	83.5	51.14
Net Income, 5 Yr. CAGR %	0.94	42.94	38.52	83.77	50.96
Normalized Net Income, 5 Yr. CAGR %	18.98	47.6	67.07	13.94	3.88
Diluted EPS Before Extra, 5 Yr. CAGR %	-1.03	40.14	38.48	83.31	50.97
Accounts Receivable, 5 Yr. CAGR %	7.91	11.35	24.15	26.56	24.33
Inventory, 5 Yr. CAGR %	-6.8	1.04	-29.21	9.59	68.03
Net Property, Plant and Equip., 5 Yr. CAGR %	23.25	14.34	19	46.11	52.19
Total Assets, 5 Yr. CAGR %	22.87	15.97	24.98	19.09	15.93
Tangible Book Value, 5 Yr. CAGR %	23.1	13.49	52.71	21.67	11.04
Common Equity, 5 Yr. CAGR %	23.64	15.42	23.48	13.28	7.44
Cash From Operations, 5 Yr. CAGR %	5.31	27.77	50.66	-40.76	-3.49
Capital Expenditures, 5 Yr. CAGR %	-29.9	-3.15	38.33	165.03	40.02
Levered Free Cash Flow, 5 Yr. CAGR %	2.24	39.51	125.22	60.65	10.25
Unlevered Free Cash Flow, 5 Yr. CAGR %	7.84	34	97.09	54.49	-2.22