Income Statement EuropaCorp Deutsche Boerse AG

Stocks

AZ6

FR0010490920

Entertainment Production

Market Closed - Deutsche Boerse AG 02:01:09 2026-10-02 EDT			5-day change	1st Jan Change
0.2220 ^EUR	-0.89%		-3.06%	-53.65%

07-29	EuropaCorp Reports Earnings Results for the Full Year Ended March 31, 2026	CI
05-28	EuropaCorp held back by international decline

d65b09e83f47.a9ZchyhATRhKBjCcCM8hKryxlg7oQVkEKQKPftrUf_8.DZwqsF03AFk7SGTGSZsWbM_9wzi8KC9WRG31EqikHLggsjrMHzUefgF1BA

Published financial data: EUROPACORP

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022 (EUR)	2023 (EUR)	2024 (EUR)	2025 (EUR)	2026 (EUR)
Revenues	35.29M	37.49M	35.32M	31.57M	26.11M
Total Revenues	35.29M	37.49M	35.32M	31.57M	26.11M
Cost of Goods Sold, Total	16.39M	20.22M	22.91M	27.2M	17.3M
Gross Profit	18.9M	17.27M	12.42M	4.37M	8.81M
Selling General & Admin Expenses, Total	15.17M	13.82M	11.16M	8.36M	8.48M
Other Operating Expenses	-2.73M	-722K	117K	-586K	-139K
Other Operating Expenses, Total	12.44M	13.1M	11.28M	7.77M	8.34M
Operating Income	6.46M	4.17M	1.14M	-3.41M	469K
Interest Expense, Total	-3.1M	-2.54M	-4.5M	-3.2M	-417K
Interest And Investment Income	-	-	1.4M	1.3M	829K
Net Interest Expenses	-3.1M	-2.54M	-3.1M	-1.9M	412K
Income (Loss) On Equity Invest.	-	-	-	-	-
Currency Exchange Gains (Loss)	1.4M	-	200K	-	-1.84M
Other Non Operating Income (Expenses)	-254K	-1.05M	212K	505K	-180K
EBT, Excl. Unusual Items	4.5M	583K	-1.55M	-4.8M	-1.14M
Restructuring Charges	-	-	2.42M	-	-764K
Gain (Loss) On Sale Of Investments	12.54M	-	-	-	-
Gain (Loss) On Sale Of Assets	-	-261K	-	-	-
Asset Writedown	-	-	-	-	-
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	17.05M	322K	874K	-4.8M	-1.9M
Income Tax Expense	358K	259K	8K	132K	99K
Earnings From Continuing Operations	16.69M	63K	866K	-4.93M	-2M
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	16.69M	63K	866K	-4.93M	-2M
Minority Interest	-39K	-5K	-9K	-7K	43K
Net Income - (IS)	16.65M	58K	857K	-4.94M	-1.96M
Net Income to Common Incl Extra Items	16.65M	58K	857K	-4.94M	-1.96M
Net Income to Common Excl. Extra Items	16.65M	58K	857K	-4.94M	-1.96M
Per Share Items
Net EPS - Basic	0.14	0	0.01	-0.04	-0.02
Basic EPS - Continuing Operations	0.14	0	0.01	-0.04	-0.02
Basic Weighted Average Shares Outstanding	122M	123M	123M	124M	125M
Net EPS - Diluted	0.13	0	0.01	-0.04	-0.02
Diluted EPS - Continuing Operations	0.13	0	0.01	-0.04	-0.02
Diluted Weighted Average Shares Outstanding	125M	126M	125M	124M	125M
Normalized Basic EPS	0.02	0	-0.01	-0.02	-0.01
Normalized Diluted EPS	0.02	0	-0.01	-0.02	-0.01
Supplemental Items
EBITDA	9.4M	20.1M	2.43M	-3.26M	1.34M
EBITA	6.46M	4.17M	1.2M	-3.39M	503K
EBIT	6.46M	4.17M	1.14M	-3.41M	469K
Total Revenues (As Reported)	35.29M	37.49M	35.32M	31.57M	26.11M
Effective Tax Rate - (Ratio)	2.1	80.43	0.92	-2.75	-5.2
Total Current Taxes	493K	24K	15K	132K	99K
Total Deferred Taxes	-136K	236K	-7K	-	-
Normalized Net Income	2.78M	359K	-978K	-3.01M	-670K
Interest Capitalized	-	-	601K	1.07M	-
Interest on Long-Term Debt	3.1M	-	4.5M	3.2M	417K
Non-Cash Pension Expense	37K	-	47K	71K	4K
Supplemental Operating Expense Items
Stock-Based Comp., Other (Total)	967K	692K	354K	-	-
Total Stock-Based Compensation	967K	692K	354K	-	-

Fiscal Period: March	2022 (EUR)	2023 (EUR)	2024 (EUR)	2025 (EUR)	2026 (EUR)
Assets
Cash And Equivalents	60.57M	55.69M	46.31M	39.86M	20.76M
Short Term Investments	-	-	-	-	-
Total Cash And Short Term Investments	60.57M	55.69M	46.31M	39.86M	20.76M
Accounts Receivable, Total	15.78M	23.7M	22.11M	15.48M	11.4M
Other Receivables	-5.02M	2.81M	3.77M	3.94M	2.08M
Total Receivables	10.77M	26.51M	25.88M	19.42M	13.48M
Inventory	98K	63K	42K	33K	14K
Prepaid Expenses	-	-	1.11M	-	-
Other Current Assets, Total	13.34M	2.83M	369K	2.76M	2.1M
Total Current Assets	84.78M	85.09M	73.71M	62.08M	36.36M
Gross Property Plant And Equipment	27.2M	2.72M	4.68M	4.69M	1.69M
Accumulated Depreciation	-21.42M	-1.1M	-669K	-1.17M	-597K
Net Property Plant And Equipment	5.78M	1.61M	4.01M	3.52M	1.09M
Long-term Investments	500K	500K	-	-	-
Goodwill	0	-	0	0	0
Other Intangibles, Total	14.86M	12.83M	16.14M	23.7M	22.81M
Loans Receivable Long-Term	2.97M	2.72M	2.29M	610K	610K
Deferred Tax Assets Long-Term	530K	12K	-	-	-
Deferred Charges Long-Term	16.72M	15.86M	15.71M	15.44M	15.51M
Other Long-Term Assets, Total	4.06M	3.35M	1.34M	1.72M	1.78M
Total Assets	130M	122M	113M	107M	78.15M
Liabilities
Accounts Payable, Total	16.22M	20.44M	18.53M	24.78M	16.92M
Short-term Borrowings	12.21M	10.97M	6.93M	12.83M	12.83M
Current Portion of Leases	2.78M	2.69M	530K	623K	331K
Current Income Taxes Payable	4.93M	5.02M	4.08M	2.72M	2.73M
Unearned Revenue Current, Total	4.07M	2.19M	2.02M	2.28M	500K
Other Current Liabilities	2.37M	2.17M	2.25M	2.05M	1.55M
Total Current Liabilities	42.58M	43.47M	34.34M	45.29M	34.86M
Long-Term Debt	74.73M	66.88M	64.25M	54.64M	41.8M
Long-Term Leases	5.04M	1.96M	3.49M	3.03M	646K
Unearned Revenue Non Current	1.76M	3.77M	1.79M	2.35M	2.26M
Pension & Other Post Retirement Benefits	361K	508K	482K	585K	125K
Deferred Tax Liability Non Current	271K	-	-	-	-
Other Non Current Liabilities	4.99M	4.22M	5.62M	3.06M	2.24M
Total Liabilities	130M	121M	110M	109M	81.93M
Common Stock, Total	41.86M	41.86M	41.86M	42.64M	42.64M
Additional Paid In Capital	135M	135M	135M	134M	134M
Retained Earnings	16.65M	58K	857K	-4.94M	-1.96M
Treasury Stock	-56K	-49K	-46K	-44K	-52K
Comprehensive Income and Other	-194M	-176M	-175M	-174M	-179M
Total Common Equity	87K	780K	2.79M	-2.33M	-4.18M
Minority Interest	387K	391K	438K	445K	402K
Total Equity	474K	1.17M	3.23M	-1.89M	-3.78M
Total Liabilities And Equity	130M	122M	113M	107M	78.15M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	123M	123M	123M	125M	125M
ECS Total Common Shares Outstanding	123M	123M	123M	125M	125M
Book Value / Share	0	0.01	0.02	-0.02	-0.03
Tangible Book Value	-14.78M	-12.05M	-13.35M	-26.03M	-26.99M
Tangible Book Value Per Share	-0.12	-0.1	-0.11	-0.21	-0.22
Total Debt	94.76M	82.5M	75.2M	71.12M	55.61M
Net Debt	34.19M	26.81M	28.88M	31.27M	34.84M
Debt Equivalent of Unfunded Proj. Benefit Obligation	361K	-	482K	585K	125K
Minority Interest, Total (Incl. Fin. Div)	387K	391K	438K	445K	402K
Equity Method Investments, Total	-	-	-	-	-
Account Code - Inventory Valuation	3	-	3	3	3
Inventories - Work In Process, Total	-	-	-	-	-
Inventories - Finished Goods, Total	253K	201K	178K	157K	142K
Inventories - Others	-	-	-	-	-
Film Contract & Broadcasting Rights - Long-Term, Total	1.42B	1.44B	1.45B	1.47B	1.48B
Land - (BS)	5.43M	4K	-	-	-
Machinery, Total	4.32M	159K	-	-	-
Full Time Employees	39	-	28	29	24
Part Time Employees	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	2.56M	2.5M	2.24M	1.96M	2.32M

Fiscal Period: March	2022 (EUR)	2023 (EUR)	2024 (EUR)	2025 (EUR)	2026 (EUR)
Net Income	16.65M	58K	857K	-4.94M	-1.96M
Depreciation & Amortization - CF	4.51M	15.94M	1.23M	-137K	839K
Amortization of Goodwill and Intangible Assets - (CF)	-	-	62K	14K	34K
Depreciation & Amortization, Total	4.51M	15.94M	1.3M	-123K	873K
Amortization of Deferred Charges, Total - (CF)	10.51M	-	15.86M	21.63M	10.63M
Minority Interest in Earnings - (CF)	39K	5K	9K	7K	-43K
(Gain) Loss From Sale Of Asset	-2.36M	302K	502K	142K	-
Asset Writedown & Restructuring Costs	-	-	-	-	-
(Income) Loss On Equity Investments - (CF)	-	-	-	-	-
Stock-Based Compensation (CF)	967K	692K	354K	-	-
Net Cash From Discontinued Operations	-	-	-	-	-
Other Operating Activities, Total	2.86M	2.15M	2.88M	2.12M	1.04M
Change In Accounts Receivable	15.29M	-7.08M	2.28M	5.54M	6.4M
Change In Inventories	94K	34K	21K	9K	19K
Change In Accounts Payable	-22.82M	4.44M	-3.97M	-4.27M	-3.24M
Change in Unearned Revenues	-4.97M	161K	-2.15M	820K	-1.87M
Change in Other Net Operating Assets	-580K	410K	482K	-356K	189K
Cash from Operations	20.19M	17.11M	18.43M	20.57M	12.04M
Capital Expenditure	-83K	-71K	-4.25M	-18K	-805K
Sale of Property, Plant, and Equipment	44K	95K	96K	99K	-
Cash Acquisitions	-	-109K	-	-	-
Sale (Purchase) of Intangible assets	-2.42M	-9.62M	-19.11M	-29.01M	-9.51M
Investment in Marketable and Equity Securities, Total	2.36M	733K	2.19M	1.29M	-54K
Other Investing Activities, Total	2.34M	-	1K	6.9M	-6.9M
Cash from Investing	2.25M	-8.98M	-21.08M	-20.74M	-17.27M
Short Term Debt Issued, Total	-	-	-	-	-
Long-Term Debt Issued, Total	1.81M	2.17M	4.24M	-	691K
Total Debt Issued	1.81M	2.17M	4.24M	-	691K
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	-8.1M	-13.88M	-10.74M	-6.12M	-11.4M
Total Debt Repaid	-8.1M	-13.88M	-10.74M	-6.12M	-11.4M
Issuance of Common Stock	58K	-	-	-	-
Repurchase of Common Stock	-	-	-	-	-
Other Financing Activities, Total	-2.58M	-1.32M	-258K	59K	-3.13M
Cash from Financing	-8.82M	-13.03M	-6.75M	-6.06M	-13.83M
Foreign Exchange Rate Adjustments	91K	13K	21K	-228K	-36K
Net Change in Cash	13.71M	-4.88M	-9.38M	-6.45M	-19.09M
Supplemental Items
Cash Interest Paid	2.67M	1.95M	1.87M	1.18M	2.28M
Cash Income Tax Paid (Refund)	505K	-	-	-	-
Levered Free Cash Flow	1.01M	4.98M	-8.89M	-1.52M	-2.28M
Unlevered Free Cash Flow	2.95M	6.57M	-6.08M	481K	-2.02M
Change In Net Working Capital	14.57M	2.97M	933K	-10.14M	3.51M
Net Debt Issued / Repaid	-6.29M	-11.71M	-6.49M	-6.12M	-10.71M

Fiscal Period: March	2022 (EUR)	2023 (EUR)	2024 (EUR)	2025 (EUR)	2026 (EUR)
Profitability
Return on Assets	2.98	2.07	0.6	-1.93	0.32
Return on Total Capital	4.51	2.91	0.88	-2.88	0.48
Return On Equity %	-198	7.66	39.35	-734.77	70.74
Return on Common Equity	-189.26	13.38	47.98	-2.15K	60.22
Margin Analysis
Gross Profit Margin %	53.55	46.06	35.15	13.83	33.74
SG&A Margin	42.99	36.87	31.6	26.48	32.47
EBITDA Margin %	26.64	53.63	6.89	-10.33	5.14
EBITA Margin %	18.3	11.12	3.4	-10.75	1.93
EBIT Margin %	18.3	11.12	3.22	-10.79	1.8
Income From Continuing Operations Margin %	47.29	0.17	2.45	-15.63	-7.67
Net Income Margin %	47.18	0.15	2.43	-15.65	-7.51
Net Avail. For Common Margin %	47.18	0.15	2.43	-15.65	-7.51
Normalized Net Income Margin	7.87	0.96	-2.77	-9.53	-2.57
Levered Free Cash Flow Margin	2.87	13.3	-25.17	-4.81	-8.75
Unlevered Free Cash Flow Margin	8.36	17.53	-17.21	1.52	-7.75
Asset Turnover
Asset Turnover	0.26	0.3	0.3	0.29	0.28
Fixed Assets Turnover	4.14	10.14	12.57	8.39	11.33
Receivables Turnover (Average Receivables)	1.82	1.9	1.54	1.68	1.94
Inventory Turnover (Average Inventory)	113.05	251.19	436.34	725.39	736.26
Short Term Liquidity
Current Ratio	1.99	1.96	2.15	1.37	1.04
Quick Ratio	1.68	1.89	2.1	1.31	0.98
Operating Cash Flow to Current Liabilities	0.47	0.39	0.54	0.45	0.35
Days Sales Outstanding (Average Receivables)	200.29	192.22	237.31	217.31	187.9
Days Outstanding Inventory (Average Inventory)	3.23	1.45	0.84	0.5	0.5
Average Days Payable Outstanding	524.4	331.43	311.58	290.65	440.35
Cash Conversion Cycle (Average Days)	-320.88	-137.76	-73.43	-72.83	-251.95
Long Term Solvency
Total Debt/Equity	19.99K	7.04K	2.33K	-3.77K	-1.47K
Total Debt / Total Capital	99.5	98.6	95.88	102.73	107.29
LT Debt/Equity	16.83K	5.88K	2.1K	-3.06K	-1.12K
Long-Term Debt / Total Capital	83.76	82.28	86.37	83.29	81.89
Total Liabilities / Total Assets	99.64	99.04	97.15	101.76	104.84
EBIT / Interest Expense	2.08	1.64	0.25	-1.06	1.12
EBITDA / Interest Expense	3.54	7.92	0.54	-1.02	3.22
(EBITDA - Capex) / Interest Expense	3.51	7.89	-0.4	-1.02	1.29
Total Debt / EBITDA	8.64	4.1	30.89	-21.82	41.44
Net Debt / EBITDA	3.12	1.33	11.87	-9.59	25.96
Total Debt / (EBITDA - Capex)	8.7	4.12	-41.36	-21.7	103.55
Net Debt / (EBITDA - Capex)	3.14	1.34	-15.89	-9.54	64.89
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-14.94	6.22	-5.77	-10.64	-17.29
Gross Profit, 1 Yr. Growth %	-0.23	-8.65	-28.08	-64.84	101.76
EBITDA, 1 Yr. Growth %	-52.09	113.81	-87.89	-117.82	-92.58
EBITA, 1 Yr. Growth %	75.66	-35.47	-71.21	-398.15	-114.76
EBIT, 1 Yr. Growth %	75.66	-35.47	-72.7	-399.38	-113.77
Earnings From Cont. Operations, 1 Yr. Growth %	-86.39	-99.62	1.27K	-669.75	-59.38
Net Income, 1 Yr. Growth %	-86.42	-99.65	1.38K	-676.55	-60.31
Normalized Net Income, 1 Yr. Growth %	98.01	-87.06	-372.07	207.67	-77.72
Diluted EPS Before Extra, 1 Yr. Growth %	-89.84	-99.65	1.41K	-674.22	-50
Accounts Receivable, 1 Yr. Growth %	-31.22	50.15	-6.72	-29.98	-26.34
Inventory, 1 Yr. Growth %	-48.96	-35.71	-33.33	-21.43	-57.58
Net Property, Plant and Equip., 1 Yr. Growth %	-48.73	-72.1	148.42	-12.1	-69.08
Total Assets, 1 Yr. Growth %	-7.5	-6.32	-7.19	-5.41	-27.01
Tangible Book Value, 1 Yr. Growth %	-63.76	-18.47	10.83	94.96	3.67
Common Equity, 1 Yr. Growth %	-100.49	796.55	257.95	-183.52	79.29
Cash From Operations, 1 Yr. Growth %	601.91	-15.28	7.71	11.64	-41.45
Capital Expenditures, 1 Yr. Growth %	-	-14.46	5.89K	-99.58	4.37K
Levered Free Cash Flow, 1 Yr. Growth %	-101.34	391.83	-278.37	-75.01	-575.11
Unlevered Free Cash Flow, 1 Yr. Growth %	-104.05	122.68	-192.49	-107.91	-520.88
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-28.88	-4.95	0.05	-8.23	-14.03
Gross Profit, 2 Yr. CAGR %	-6.12	-4.53	-18.95	-49.71	-15.77
EBITDA, 2 Yr. CAGR %	-56.02	1.21	-49.12	-59.73	-72.91
EBITA, 2 Yr. CAGR %	11.17	6.47	-56.9	-9.77	-33.52
EBIT, 2 Yr. CAGR %	11.17	6.47	-58.03	-9.59	-35.8
Earnings From Cont. Operations, 2 Yr. CAGR %	-58.1	-97.74	-77.22	784.97	52.12
Net Income, 2 Yr. CAGR %	-58.14	-97.83	-77.31	822.98	51.27
Normalized Net Income, 2 Yr. CAGR %	-55.24	-49.38	-40.66	189.32	-17.21
Diluted EPS Before Extra, 2 Yr. CAGR %	-76.33	-98.11	-76.85	832.5	69.44
Accounts Receivable, 2 Yr. CAGR %	-24.89	1.62	18.35	-19.18	-28.18
Inventory, 2 Yr. CAGR %	-35.15	-42.72	-34.53	-27.63	-42.26
Net Property, Plant and Equip., 2 Yr. CAGR %	-40.84	-62.18	-16.75	47.77	-47.87
Total Assets, 2 Yr. CAGR %	-17.86	-6.91	-6.76	-6.31	-16.91
Tangible Book Value, 2 Yr. CAGR %	-74.77	-45.65	-4.94	47	42.17
Common Equity, 2 Yr. CAGR %	-97.9	-79	466.5	72.91	22.37
Cash From Operations, 2 Yr. CAGR %	-19.12	143.85	-4.48	9.66	-19.15
Capital Expenditures, 2 Yr. CAGR %	-	-	615.74	-49.65	-56.49
Levered Free Cash Flow, 2 Yr. CAGR %	-89.31	-74.33	196.19	-44.79	-38.71
Unlevered Free Cash Flow, 2 Yr. CAGR %	-82.84	-69.99	43.51	-72.96	-42.32
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-38.08	-18.7	-5.22	-3.65	-11.36
Gross Profit, 3 Yr. CAGR %	-11.51	-6.97	-13.13	-38.64	-20.09
EBITDA, 3 Yr. CAGR %	-60.98	-25.5	-50.13	-29.75	-59.44
EBITA, 3 Yr. CAGR %	-16.22	-7.26	-31.15	-19.31	-50.58
EBIT, 3 Yr. CAGR %	-16.22	-7.26	-32.36	-19.2	-51.72
Earnings From Cont. Operations, 3 Yr. CAGR %	-45.33	-91.28	-80.82	-33.38	216.85
Net Income, 3 Yr. CAGR %	-46.69	-91.52	-80.88	-33.3	223.36
Normalized Net Income, 3 Yr. CAGR %	-52.22	-70.4	-11.33	2.71	23.08
Diluted EPS Before Extra, 3 Yr. CAGR %	-62.68	-94.17	-82.41	-32.49	251.63
Accounts Receivable, 3 Yr. CAGR %	-28.61	-5.38	-1.24	-0.64	-21.64
Inventory, 3 Yr. CAGR %	-44.94	-35.34	-39.75	-30.43	-39.43
Net Property, Plant and Equip., 3 Yr. CAGR %	-14.44	-53.95	-29.17	-15.23	-12.27
Total Assets, 3 Yr. CAGR %	-16.77	-14.18	-7.01	-6.31	-13.79
Tangible Book Value, 3 Yr. CAGR %	-55.53	-62.7	-31.08	20.77	30.84
Common Equity, 3 Yr. CAGR %	-90.46	-84.16	-45.95	199.27	75.01
Cash From Operations, 3 Yr. CAGR %	-41.66	-17.86	85.71	0.62	-11.04
Capital Expenditures, 3 Yr. CAGR %	-12.76	-	-	-39.92	124.65
Levered Free Cash Flow, 3 Yr. CAGR %	-80.73	-61.7	-51.02	14.45	-22.91
Unlevered Free Cash Flow, 3 Yr. CAGR %	-73.11	-59.68	-56.32	-45.39	-32.48
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-24.07	-29.88	-24.98	-14.67	-8.85
Gross Profit, 5 Yr. CAGR %	-23.58	-5.33	-14.56	-27.26	-14.2
EBITDA, 5 Yr. CAGR %	-16.18	-27.95	-56.61	-41.75	-41.52
EBITA, 5 Yr. CAGR %	-44.21	-41.63	-35.78	-8.28	-32.82
EBIT, 5 Yr. CAGR %	-44.21	-41.63	-36.46	-8.2	-33.76
Earnings From Cont. Operations, 5 Yr. CAGR %	-32.28	-76.52	-61.48	-44.66	-56.08
Net Income, 5 Yr. CAGR %	-32.62	-76.61	-62.12	-44.64	-56.27
Normalized Net Income, 5 Yr. CAGR %	-49.7	-61.84	-47.9	-26.33	-13.73
Diluted EPS Before Extra, 5 Yr. CAGR %	-46.12	-81.58	-69.17	-55.61	-56.47
Accounts Receivable, 5 Yr. CAGR %	-24.83	-15.61	-12.62	-11.16	-13.05
Inventory, 5 Yr. CAGR %	-38.87	-58.5	-40.99	-32.36	-40.77
Net Property, Plant and Equip., 5 Yr. CAGR %	-16.44	-33.77	-15.37	-26.59	-37.34
Total Assets, 5 Yr. CAGR %	-27.84	-23.49	-12.9	-11.12	-11.1
Tangible Book Value, 5 Yr. CAGR %	-42.48	-44.48	-39.74	-35.44	-7.92
Common Equity, 5 Yr. CAGR %	-75.41	-39.4	-51.12	-58.79	-25.06
Cash From Operations, 5 Yr. CAGR %	55.29	-30.75	-28.94	-7.8	33.16
Capital Expenditures, 5 Yr. CAGR %	-50.56	-17.25	102.46	-	-
Levered Free Cash Flow, 5 Yr. CAGR %	-61.8	-38.38	-42.51	-55.67	-50.34
Unlevered Free Cash Flow, 5 Yr. CAGR %	-52.07	-37.01	-47.46	-65.63	-51.18