Cash flow Take-Two Interactive Software, Inc.

Equities

TTWO

US8740541094

Software

Market Closed - Nasdaq Other stock markets 16:00:00 2025-12-05 EST			5-day change	1st Jan Change
247.88 ^USD	+0.15%		+0.74%	+34.66%

12-04	Take Two Interactive Software Insider Sold Shares Worth $399,953, According to a Recent SEC Filing	MT
12-01	Analyst recommendations: Chevron, Crown Castle, Old Dominion, AMD, DraftKings…

4b357d38e209.Cx2MFJ2W5NLXooldtrvxjE6vZdIIM4_AfPagiiUmgQk.bVf8ddrMiOSl4c478PiFwSjVCYtJZO7zDKPK4GEXsGFgaLgmrNeUgKXyxA

Published financial data: TAKE-TWO INTERACTIVE SOFTWARE, INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021	2022	2023	2024	2025
Revenues	3.37B	3.5B	5.35B	5.35B	5.63B
Total Revenues	3.37B	3.5B	5.35B	5.35B	5.63B
Cost of Goods Sold, Total	1.5B	1.46B	2.52B	2.42B	2.36B
Gross Profit	1.88B	2.04B	2.83B	2.93B	3.28B
Selling General & Admin Expenses, Total	833M	974M	2.26B	2.28B	2.53B
R&D Expenses	317M	407M	878M	948M	1.01B
Depreciation & Amortization - (IS)	55.6M	61.1M	122M	171M	190M
Other Operating Expenses, Total	1.21B	1.44B	3.26B	3.4B	3.73B
Operating Income	671M	598M	-430M	-470M	-451M
Interest Expense, Total	-6.21M	-18.63M	-130M	-148M	-174M
Interest And Investment Income	18.7M	17.62M	33.8M	62.3M	98.6M
Net Interest Expenses	12.49M	-1.01M	-95.8M	-85.2M	-75.5M
Currency Exchange Gains (Loss)	727K	-7.29M	-31.8M	-28.6M	-22.6M
Other Non Operating Income (Expenses)	-4.42M	-5.92M	-14.3M	-6.1M	-2.1M
EBT, Excl. Unusual Items	680M	584M	-572M	-589M	-552M
Restructuring Charges	272K	-849K	-	-105M	-106M
Merger & Related Restructuring Charges	-2.55M	-5.1M	-165M	-	-30.4M
Impairment of Goodwill	-	-	-	-2.34B	-3.55B
Gain (Loss) On Sale Of Investments	39.64M	6.02M	-31M	-	-
Asset Writedown	-39.07M	-70.61M	-544M	-687M	-258M
Other Unusual Items	-	-48M	-26.5M	20.6M	-
EBT, Incl. Unusual Items	678M	465M	-1.34B	-3.7B	-4.49B
Income Tax Expense	88.93M	47.38M	-213M	41.4M	-12.4M
Earnings From Continuing Operations	589M	418M	-1.12B	-3.74B	-4.48B
Net Income to Company	589M	418M	-1.12B	-3.74B	-4.48B
Net Income - (IS)	589M	418M	-1.12B	-3.74B	-4.48B
Preferred Dividend and Other Adjustments	-	-	-	-	-
Net Income to Common Incl Extra Items	589M	418M	-1.12B	-3.74B	-4.48B
Net Income to Common Excl. Extra Items	589M	418M	-1.12B	-3.74B	-4.48B
Per Share Items
Net EPS - Basic	5.14	3.62	-7.03	-22.01	-25.58
Basic EPS - Continuing Operations	5.14	3.62	-7.03	-22.01	-25.58
Basic Weighted Average Shares Outstanding	115M	115M	160M	170M	175M
Net EPS - Diluted	5.09	3.58	-7.03	-22.01	-25.58
Diluted EPS - Continuing Operations	5.09	3.58	-7.03	-22.01	-25.58
Diluted Weighted Average Shares Outstanding	116M	117M	160M	170M	175M
Normalized Basic EPS	3.71	3.16	-2.23	-2.17	-1.97
Normalized Diluted EPS	3.67	3.13	-2.23	-2.17	-1.97
American Depositary Receipts Ratio (ADR)	0.25	0.25	0.25	0.25	0.25
Supplemental Items
EBITDA	759M	724M	1.17B	508M	449M
EBITA	703M	663M	1.08B	372M	295M
EBIT	671M	598M	-430M	-470M	-451M
EBITDAR	798M	772M	1.28B	593M	538M
Total Revenues (As Reported)	-	-	5.35B	5.35B	5.63B
Effective Tax Rate - (Ratio)	13.12	10.18	15.95	-1.12	0.28
Current Domestic Taxes	24.45M	11.42M	73.5M	35.4M	11.7M
Current Foreign Taxes	27.33M	24.06M	98M	108M	115M
Total Current Taxes	51.78M	35.48M	172M	143M	127M
Deferred Domestic Taxes	44.71M	37.69M	-207M	2M	-55.3M
Deferred Foreign Taxes	-7.56M	-25.79M	-178M	-104M	-83.8M
Total Deferred Taxes	37.15M	11.9M	-385M	-102M	-139M
Normalized Net Income	425M	365M	-357M	-368M	-345M
Interest on Long-Term Debt	355K	450K	-	-	164M
Supplemental Operating Expense Items
Advertising Expense	-	-	-	-	-
Marketing Expenses	241M	297M	1.21B	1.13B	1.25B
Selling and Marketing Expenses	445M	516M	1.58B	1.55B	1.68B
General and Administrative Expenses	388M	410M	560M	644M	760M
Research And Development Expense From Footnotes	317M	407M	892M	948M	1.01B
Net Rental Expense, Total	38.45M	47.67M	114M	85.4M	88.7M
Imputed Operating Lease Interest Expense	10.36M	32.18M	63.2M	28.71M	32.34M
Imputed Operating Lease Depreciation	28.09M	15.49M	50.7M	56.69M	56.36M
Stock-Based Comp., COGS (Total)	8.71M	48.38M	-9.5M	24.4M	9.4M
Stock-Based Comp., R&D Exp. (Total)	26.59M	38.12M	117M	104M	99M
Stock-Based Comp., S&M Exp. (Total)	18.35M	30.03M	95.2M	95.3M	92.4M
Stock-Based Comp., G&A Exp. (Total)	56.83M	66.44M	116M	112M	123M
Stock-Based Comp., Other (Total)	-	-	-	-	-
Total Stock-Based Compensation	110M	183M	318M	336M	324M

Fiscal Period: March	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	1.42B	1.73B	827M	754M	1.46B
Short Term Investments	1.31B	820M	187M	22M	9.4M
Total Cash And Short Term Investments	2.73B	2.55B	1.01B	776M	1.47B
Accounts Receivable, Total	658M	684M	843M	765M	852M
Other Receivables	-	-	-	198M	128M
Total Receivables	658M	684M	843M	963M	980M
Inventory	17.74M	13.22M	-	-	-
Prepaid Expenses	215M	168M	277M	180M	275M
Deferred Tax Assets Current	-	-	-	-	100K
Restricted Cash	539M	360M	308M	252M	14.9M
Other Current Assets, Total	58.97M	93.77M	65.9M	88.3M	80.8M
Total Current Assets	4.22B	3.87B	2.51B	2.26B	2.82B
Gross Property Plant And Equipment	551M	723M	1B	1.1B	1.28B
Accumulated Depreciation	-237M	-264M	-315M	-366M	-511M
Net Property Plant And Equipment	314M	459M	686M	737M	770M
Long-term Investments	27.58M	36.13M	34.5M	34.8M	39.6M
Goodwill	535M	675M	6.77B	4.43B	1.06B
Other Intangibles, Total	612M	1.02B	5.53B	4.51B	4.23B
Deferred Tax Assets Long-Term	90.21M	73.8M	44.8M	1.9M	-
Deferred Charges Long-Term	-	-	-	700K	700K
Other Long-Term Assets, Total	228M	409M	297M	250M	269M
Total Assets	6.03B	6.55B	15.86B	12.22B	9.18B
Liabilities
Accounts Payable, Total	71M	126M	140M	196M	195M
Accrued Expenses, Total	970M	780M	864M	800M	845M
Short-term Borrowings	-	-	1.35B	24.6M	-
Current Portion of Long-Term Debt	-	-	-	-	1.15B
Current Portion of Leases	31.6M	38.92M	60.2M	63.8M	61.5M
Current Income Taxes Payable	-	-	33M	32.4M	41.5M
Unearned Revenue Current, Total	928M	865M	1.08B	1.06B	1.08B
Other Current Liabilities	234M	295M	328M	230M	241M
Total Current Liabilities	2.23B	2.1B	3.85B	2.41B	3.62B
Long-Term Debt	-	-	1.73B	3.06B	2.51B
Long-Term Leases	160M	211M	347M	387M	383M
Unearned Revenue Non Current	37.3M	70.91M	35.5M	42.9M	25.4M
Deferred Tax Liability Non Current	3.46M	21.79M	534M	341M	260M
Other Non Current Liabilities	261M	328M	318M	313M	246M
Total Liabilities	2.7B	2.74B	6.82B	6.55B	7.04B
Common Stock, Total	1.38M	1.39M	1.9M	1.9M	2M
Additional Paid In Capital	2.29B	2.6B	9.01B	9.37B	10.31B
Retained Earnings	1.87B	2.29B	1.16B	-2.58B	-7.06B
Treasury Stock	-821M	-1.02B	-1.02B	-1.02B	-1.02B
Comprehensive Income and Other	-8.66M	-57.34M	-113M	-105M	-96.9M
Total Common Equity	3.33B	3.81B	9.04B	5.67B	2.14B
Total Equity	3.33B	3.81B	9.04B	5.67B	2.14B
Total Liabilities And Equity	6.03B	6.55B	15.86B	12.22B	9.18B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	116M	116M	169M	171M	177M
ECS Total Common Shares Outstanding	115M	115M	169M	171M	177M
Book Value / Share	28.93	33.02	53.54	33.18	12.07
Tangible Book Value	2.18B	2.11B	-3.25B	-3.27B	-3.15B
Tangible Book Value Per Share	18.97	18.31	-19.24	-19.12	-17.78
Total Debt	191M	250M	3.49B	3.53B	4.11B
Net Debt	-2.54B	-2.3B	2.47B	2.76B	2.64B
Debt Equivalent Oper. Leases	308M	381M	911M	683M	710M
Account Code - Inventory Valuation	6	6	3	3	3
Inventories - Raw Materials, Total	801K	1.83M	-	-	-
Inventories - Finished Goods, Total	16.94M	11.4M	-	-	-
Buildings, Total	857K	66.08M	62.1M	63.7M	65.1M
Machinery, Total	187M	215M	318M	354M	429M
Full Time Employees	6.5K	7.8K	11.58K	12.37K	12.93K
Accumulated Allowance for Doubtful Accounts (Supple)	350K	350K	1.3M	1.2M	1.6M

Fiscal Period: March	2021	2022	2023	2024	2025
Net Income	589M	418M	-1.12B	-3.74B	-4.48B
Depreciation & Amortization - CF	56.31M	61.2M	90.3M	136M	154M
Amortization of Goodwill and Intangible Assets - (CF)	32.24M	64.82M	1.51B	842M	746M
Depreciation & Amortization, Total	88.55M	126M	1.6B	977M	900M
Amortization of Deferred Charges, Total - (CF)	105M	89.19M	194M	207M	266M
(Gain) Loss on Sale of Investments - (CF)	-41.59M	-6.02M	-	-	-
Asset Writedown & Restructuring Costs	39.07M	141M	111M	3.04B	3.8B
Stock-Based Compensation (CF)	110M	183M	327M	311M	315M
Other Operating Activities, Total	16.15M	58.86M	-247M	81.8M	393M
Change In Accounts Receivable	47.2M	-17.86M	107M	83.7M	-105M
Change In Inventories	2.5M	4.11M	-	-	-
Change In Accounts Payable	78.67M	-45.6M	-405M	-201M	-466M
Change in Unearned Revenues	152M	-30.95M	-142M	-11.8M	6.8M
Change in Other Net Operating Assets	-275M	-662M	-416M	-758M	-680M
Cash from Operations	912M	258M	1.1M	-16.1M	-45.2M
Capital Expenditure	-68.92M	-159M	-204M	-142M	-169M
Cash Acquisitions	-102M	-161M	-3.31B	-18.1M	6.5M
Divestitures	-	-	-	-	32.7M
Investment in Marketable and Equity Securities, Total	-635M	458M	647M	148M	-8.5M
Other Investing Activities, Total	-	822K	-8.1M	-16.6M	-12.8M
Cash from Investing	-807M	139M	-2.88B	-28.2M	-152M
Long-Term Debt Issued, Total	-	-	3.25B	1.35B	599M
Total Debt Issued	-	-	3.25B	1.35B	599M
Long-Term Debt Repaid, Total	-	-	-1.37B	-1.34B	-8.3M
Total Debt Repaid	-	-	-1.37B	-1.34B	-8.3M
Issuance of Common Stock	14.21M	19.66M	65.4M	39.4M	77.3M
Repurchase of Common Stock	-71.55M	-264M	-108M	-94.1M	-
Other Financing Activities, Total	-	-12.38M	90.9M	-46M	-17.4M
Cash from Financing	-57.34M	-257M	1.93B	-91.4M	650M
Foreign Exchange Rate Adjustments	18.6M	-5.3M	-15.9M	3.1M	3.4M
Net Change in Cash	66.86M	135M	-961M	-133M	457M
Supplemental Items
Cash Interest Paid	1.86M	-	79M	137M	147M
Cash Income Tax Paid (Refund)	70.75M	30.95M	177M	150M	144M
Levered Free Cash Flow	843M	635M	1.76B	876M	1.15B
Unlevered Free Cash Flow	847M	640M	1.83B	968M	1.26B
Change In Net Working Capital	-193M	-32.88M	-204M	117M	-221M
Net Debt Issued / Repaid	-	-	1.88B	9.3M	591M

Fiscal Period: March	2021	2022	2023	2024	2025
Profitability
Return on Assets	7.64	5.95	-2.4	-2.09	-2.64
Return on Total Capital	13.44	9.86	-3.24	-2.7	-3.65
Return On Equity %	20.06	11.71	-17.5	-50.91	-114.76
Return on Common Equity	20.06	11.71	-17.5	-50.91	-114.76
Margin Analysis
Gross Profit Margin %	55.64	58.21	52.89	54.75	58.16
SG&A Margin	24.7	27.8	42.22	42.6	44.96
EBITDA Margin %	22.51	20.66	21.82	9.49	7.97
EBITA Margin %	20.84	18.92	20.13	6.95	5.24
EBIT Margin %	19.89	17.07	-8.03	-8.78	-8.01
Income From Continuing Operations Margin %	17.46	11.93	-21.02	-69.99	-79.5
Net Income Margin %	17.46	11.93	-21.02	-69.99	-79.5
Net Avail. For Common Margin %	17.46	11.93	-21.02	-69.99	-79.5
Normalized Net Income Margin	12.59	10.41	-6.68	-6.89	-6.12
Levered Free Cash Flow Margin	25	18.11	32.87	16.37	20.43
Unlevered Free Cash Flow Margin	25.11	18.25	34.12	18.1	22.36
Asset Turnover
Asset Turnover	0.61	0.56	0.48	0.38	0.53
Fixed Assets Turnover	11.24	9.06	9.35	7.52	7.48
Receivables Turnover (Average Receivables)	5.06	5.22	7.01	6.65	6.97
Inventory Turnover (Average Inventory)	81.19	94.61	-	-	-
Short Term Liquidity
Current Ratio	1.89	1.84	0.65	0.94	0.78
Quick Ratio	1.52	1.54	0.48	0.72	0.68
Operating Cash Flow to Current Liabilities	0.41	0.12	0	-0.01	-0.01
Days Sales Outstanding (Average Receivables)	72.1	69.91	52.1	55	52.37
Days Outstanding Inventory (Average Inventory)	4.5	3.86	-	-	-
Average Days Payable Outstanding	16.69	24.61	19.26	25.4	30.24
Cash Conversion Cycle (Average Days)	59.91	49.17	-	-	-
Long Term Solvency
Total Debt/Equity	5.74	6.57	38.56	62.35	192.07
Total Debt / Total Capital	5.43	6.16	27.83	38.41	65.76
LT Debt/Equity	4.79	5.55	23	60.79	135.47
Long-Term Debt / Total Capital	4.53	5.2	16.6	37.44	46.38
Total Liabilities / Total Assets	44.73	41.8	42.99	53.61	76.72
EBIT / Interest Expense	108.06	32.11	-3.31	-3.18	-2.59
EBITDA / Interest Expense	128.52	41.43	9.89	4.02	3.09
(EBITDA - Capex) / Interest Expense	117.42	32.92	8.31	3.06	2.11
Total Debt / EBITDA	0.24	0.32	2.72	5.96	7.64
Net Debt / EBITDA	-3.18	-2.98	1.93	4.65	4.91
Total Debt / (EBITDA - Capex)	0.26	0.41	3.24	7.83	11.15
Net Debt / (EBITDA - Capex)	-3.49	-3.75	2.3	6.11	7.17
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	9.19	3.91	52.64	-0.01	5.31
Gross Profit, 1 Yr. Growth %	21.35	8.7	38.71	3.51	11.87
EBITDA, 1 Yr. Growth %	53.71	-4.3	74.19	-12.8	-13.74
EBITA, 1 Yr. Growth %	57.5	-5.35	76.86	-24.34	-23.36
EBIT, 1 Yr. Growth %	57.69	-10.48	-178.94	-14.59	-1.16
Earnings From Cont. Operations, 1 Yr. Growth %	45.6	-29.01	-369.07	232.91	19.62
Net Income, 1 Yr. Growth %	45.6	-29.01	-369.07	232.91	19.62
Normalized Net Income, 1 Yr. Growth %	46.5	-13.74	-207.83	-18.43	-4.34
Diluted EPS Before Extra, 1 Yr. Growth %	43.79	-29.67	-296.47	212.94	16.21
Accounts Receivable, 1 Yr. Growth %	-2.35	3.95	23.21	-9.3	11.4
Inventory, 1 Yr. Growth %	-7.15	-25.46	-	-	-
Net Property, Plant and Equip., 1 Yr. Growth %	9.77	46.2	49.28	7.48	4.49
Total Assets, 1 Yr. Growth %	21.81	8.59	142.31	-22.98	-24.85
Tangible Book Value, 1 Yr. Growth %	28.5	-3.27	-253.83	0.48	-3.6
Common Equity, 1 Yr. Growth %	31.22	14.34	137.35	-37.32	-62.28
Cash From Operations, 1 Yr. Growth %	33.05	-71.72	-99.57	-1.56K	180.75
Capital Expenditures, 1 Yr. Growth %	29.11	130.17	28.75	-30.61	19.55
Levered Free Cash Flow, 1 Yr. Growth %	58.5	-24.59	170.75	-27.03	30.18
Unlevered Free Cash Flow, 1 Yr. Growth %	58.74	-24.33	178.85	-24.67	29.03
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	12.43	6.52	25.94	23.55	2.62
Gross Profit, 2 Yr. CAGR %	27.63	14.85	22.79	19.83	7.61
EBITDA, 2 Yr. CAGR %	66.85	21.08	24.18	-13.03	-10.11
EBITA, 2 Yr. CAGR %	73.69	21.88	23.98	-21.9	-20.37
EBIT, 2 Yr. CAGR %	79.08	18.59	-19.84	-7.18	-11.5
Earnings From Cont. Operations, 2 Yr. CAGR %	32.82	1.66	38.2	199.29	99.56
Net Income, 2 Yr. CAGR %	32.82	1.66	38.2	199.29	99.56
Normalized Net Income, 2 Yr. CAGR %	69.96	12.2	-8.14	4.78	-14.2
Diluted EPS Before Extra, 2 Yr. CAGR %	32.48	0.56	17.55	147.96	90.7
Accounts Receivable, 2 Yr. CAGR %	20.5	0.75	13.17	5.71	0.52
Inventory, 2 Yr. CAGR %	-20.68	-16.81	-	-	-
Net Property, Plant and Equip., 2 Yr. CAGR %	56.73	26.68	47.72	26.67	5.98
Total Assets, 2 Yr. CAGR %	19.19	15.01	62.21	36.61	-23.92
Tangible Book Value, 2 Yr. CAGR %	49.11	11.49	21.98	24.33	-1.58
Common Equity, 2 Yr. CAGR %	27.78	22.49	64.74	21.97	-51.38
Cash From Operations, 2 Yr. CAGR %	4	-38.66	-96.53	-75.02	541.02
Capital Expenditures, 2 Yr. CAGR %	1.45	72.39	72.15	-5.48	-8.92
Levered Free Cash Flow, 2 Yr. CAGR %	27.75	9.23	43.8	16.66	-1.56
Unlevered Free Cash Flow, 2 Yr. CAGR %	27.42	9.5	46.18	21.56	-0.36
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	23.45	9.51	20.09	16.62	17.14
Gross Profit, 3 Yr. CAGR %	27.97	20.98	22.31	15.99	17.11
EBITDA, 3 Yr. CAGR %	51.49	38.47	33.2	-12.48	-12.54
EBITA, 3 Yr. CAGR %	55.71	41.7	34.13	-19.03	-21.5
EBIT, 3 Yr. CAGR %	64.25	41.95	0.33	-11.11	-6.09
Earnings From Cont. Operations, 3 Yr. CAGR %	50.27	7.78	40.62	85.26	120.46
Net Income, 3 Yr. CAGR %	50.27	7.78	40.62	85.26	120.46
Normalized Net Income, 3 Yr. CAGR %	64.58	35.4	7.2	-4.53	0.9
Diluted EPS Before Extra, 3 Yr. CAGR %	49.04	7.27	25.72	62.92	92.61
Accounts Receivable, 3 Yr. CAGR %	38.53	14.71	7.74	5.12	7.58
Inventory, 3 Yr. CAGR %	5.38	-22.31	-	-	-
Net Property, Plant and Equip., 3 Yr. CAGR %	45.26	53.14	33.8	32.87	18.8
Total Assets, 3 Yr. CAGR %	17.27	15.55	47.44	26.55	11.93
Tangible Book Value, 3 Yr. CAGR %	84.74	29.08	24.12	14.35	14.22
Common Equity, 3 Yr. CAGR %	30.8	23.13	52.71	19.37	-17.52
Cash From Operations, 3 Yr. CAGR %	22.73	-32.62	-88.29	-73.96	-44.04
Capital Expenditures, 3 Yr. CAGR %	-7.65	33.31	56.39	27.17	2.22
Levered Free Cash Flow, 3 Yr. CAGR %	87.36	7.09	48.97	0.99	21.38
Unlevered Free Cash Flow, 3 Yr. CAGR %	88.5	7.04	50.68	4.25	24.34
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	18.99	14.51	24.44	14.92	12.77
Gross Profit, 5 Yr. CAGR %	24.7	21.3	25.87	20.52	16.2
EBITDA, 5 Yr. CAGR %	46.61	37.21	39.83	13.22	-1.9
EBITA, 5 Yr. CAGR %	53.2	41.16	42.05	9.81	-7.95
EBIT, 5 Yr. CAGR %	51.83	39.94	23.2	17.55	1.19
Earnings From Cont. Operations, 5 Yr. CAGR %	134.51	44.09	45.32	62.17	61.76
Net Income, 5 Yr. CAGR %	134.51	44.09	45.32	62.17	61.76
Normalized Net Income, 5 Yr. CAGR %	66.61	43.56	30.25	20.16	3.52
Diluted EPS Before Extra, 5 Yr. CAGR %	119.45	38	35.54	49.99	48.52
Accounts Receivable, 5 Yr. CAGR %	31.33	25.53	27.76	11.02	4.79
Inventory, 5 Yr. CAGR %	2.23	-4.12	-	-	-
Net Property, Plant and Equip., 5 Yr. CAGR %	32.43	46.83	46.24	41.94	21.89
Total Assets, 5 Yr. CAGR %	18.4	15.76	33.52	23.55	13.16
Tangible Book Value, 5 Yr. CAGR %	72.05	69.18	56.48	27.16	13.12
Common Equity, 5 Yr. CAGR %	41.79	30.57	43.44	22.67	-3.38
Cash From Operations, 5 Yr. CAGR %	28.41	-8.76	-70.52	-54.7	-41.95
Capital Expenditures, 5 Yr. CAGR %	13.08	49.61	18.46	16.17	25.98
Levered Free Cash Flow, 5 Yr. CAGR %	16.53	-4.81	68.83	11.13	16.69
Unlevered Free Cash Flow, 5 Yr. CAGR %	17.04	-4.56	70.57	13.16	18.74