Income Statement E2E Networks Limited NSE India S.E.

Stocks

E2E

INE255Z01019

IT Services & Consulting

Delayed NSE India S.E. 01:22:24 11/09/2026 pm IST			5-day change	1st Jan Change
609.40 ^INR	+0.58%		+1.30%	+206.00%

31/08	E2e Networks Limited Enters into Binding Term Sheet with Sovereign AI Company Based in India for Provision of Nvidia Blackwell Cloud GPUS and Allied Services with Aggregate Contract Value of INR 10,000 Million	CI
13/08	Four Indian stocks to be added, three removed from key global index in MSCI's August rejig	RE

507a317ec60d5f651abf2ce825c6.m14LkZroVpx19yE7Dfc7G_DNFGyfT5uhQ7dY8Wk7i_s.zAdt8P3aGdQ_lAx4RrN-XMeZJQnJHcTqd_oOvTBx7J7IF2zL0LsM6TeObA

Published financial data: E2E NETWORKS LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021 (INR)	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)
Revenues	35Cr	52Cr	66Cr	94Cr	163.96Cr
Total Revenues	35Cr	52Cr	66Cr	94Cr	163.96Cr
Cost of Goods Sold, Total	21Cr	25Cr	29Cr	38Cr	54Cr
Gross Profit	14Cr	27Cr	37Cr	57Cr	109.87Cr
Selling General & Admin Expenses, Total	1.29Cr	39.29L	74.32L	2.4Cr	5.07Cr
Depreciation & Amortization - (IS)	12Cr	18Cr	20Cr	16Cr	60Cr
Other Operating Expenses	1.82Cr	3.21Cr	3.01Cr	6.13Cr	7.9Cr
Other Operating Expenses, Total	16Cr	21Cr	24Cr	24Cr	73Cr
Operating Income	-1.5Cr	5.85Cr	13Cr	32Cr	37Cr
Interest Expense, Total	-15.95L	-16.93L	-44.94L	-3.59Cr	-13Cr
Interest And Investment Income	41.58L	22.22L	71.85L	1.04Cr	32Cr
Net Interest Expenses	25.64L	5L	26.91L	-2.55Cr	20Cr
Currency Exchange Gains (Loss)	-3L	-3L	-97T	-13.26L	-24.87L
Other Non Operating Income (Expenses)	-20.89L	3L	2L	56.51L	5.7Cr
EBT, Excl. Unusual Items	-1.48Cr	5.91Cr	13Cr	30Cr	62Cr
Gain (Loss) On Sale Of Investments	-	-	-	-	94.35L
Gain (Loss) On Sale Of Assets	30.6L	9L	-78T	55T	4L
Asset Writedown	-	-70.54L	-	-	-
Other Unusual Items	4L	-	-	-	-
EBT, Incl. Unusual Items	-1.13Cr	5.29Cr	13Cr	30Cr	63Cr
Income Tax Expense	-	-1.16Cr	3.33Cr	8.35Cr	15Cr
Earnings From Continuing Operations	-1.13Cr	6.45Cr	9.91Cr	22Cr	47Cr
Net Income to Company	-1.13Cr	6.45Cr	9.91Cr	22Cr	47Cr
Net Income - (IS)	-1.13Cr	6.45Cr	9.91Cr	22Cr	47Cr
Net Income to Common Incl Extra Items	-1.13Cr	6.45Cr	9.91Cr	22Cr	47Cr
Net Income to Common Excl. Extra Items	-1.13Cr	6.45Cr	9.91Cr	22Cr	47Cr
Per Share Items
Net EPS - Basic	-0.08	0.45	0.68	1.51	2.83
Basic EPS - Continuing Operations	-0.08	0.45	0.68	1.51	2.83
Basic Weighted Average Shares Outstanding	14Cr	14Cr	14Cr	14Cr	17Cr
Net EPS - Diluted	-0.08	0.44	0.68	1.47	2.72
Diluted EPS - Continuing Operations	-0.08	0.44	0.68	1.47	2.72
Diluted Weighted Average Shares Outstanding	14Cr	15Cr	15Cr	15Cr	17Cr
Normalized Basic EPS	-0.06	0.26	0.57	1.3	2.3
Normalized Diluted EPS	-0.06	0.25	0.57	1.27	2.21
Supplemental Items
EBITDA	11Cr	24Cr	32Cr	43Cr	79Cr
EBITA	-1.5Cr	5.87Cr	13Cr	32Cr	38Cr
EBIT	-1.5Cr	5.85Cr	13Cr	32Cr	37Cr
EBITDAR	12Cr	24Cr	32Cr	44Cr	81Cr
Total Revenues (As Reported)	36Cr	52Cr	67Cr	96Cr	203.39Cr
Effective Tax Rate - (Ratio)	-	-22.04	25.13	27.63	24.36
Total Current Taxes	-	-	3.15Cr	-2L	-58.73L
Total Deferred Taxes	-	-1.16Cr	17.83L	8.37Cr	16Cr
Normalized Net Income	-92.41L	3.69Cr	8.28Cr	19Cr	39Cr
Interest on Long-Term Debt	-	2L	35.1L	3.59Cr	13Cr
Non-Cash Pension Expense	-12.12L	3L	4L	5L	5L
Supplemental Operating Expense Items
Advertising Expense	11.35L	6L	12.99L	1.25Cr	3.67Cr
Selling and Marketing Expenses	11.35L	6L	12.99L	1.25Cr	3.67Cr
Net Rental Expense, Total	1.18Cr	33.68L	61.33L	1.15Cr	1.4Cr
Imputed Operating Lease Interest Expense	-	15.45L	55.19L	43.89L	1.34Cr
Imputed Operating Lease Depreciation	-	18.23L	6L	70.65L	6L
Maintenance & Repair Expenses, Total	1L	3L	6L	11.6L	5L
Stock-Based Comp., COGS (Total)	10.55L	15.86L	58.72L	1.89Cr	2.34Cr
Total Stock-Based Compensation	10.55L	15.86L	58.72L	1.89Cr	2.34Cr

Fiscal Period: March	2021 (INR)	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)
Assets
Cash And Equivalents	5.19Cr	3.84Cr	16Cr	7.77Cr	463.68Cr
Short Term Investments	-	2.95Cr	5.25Cr	1.24Cr	893.26Cr
Total Cash And Short Term Investments	5.19Cr	6.8Cr	22Cr	9.01Cr	1.36TCr
Accounts Receivable, Total	1.59Cr	1.72Cr	2.74Cr	5.81Cr	13Cr
Other Receivables	39.38L	29.5L	1.08Cr	20Cr	166.9Cr
Total Receivables	1.98Cr	2.02Cr	3.82Cr	26Cr	179.83Cr
Prepaid Expenses	25.53L	40.64L	50.6L	2.94Cr	12Cr
Other Current Assets, Total	2.65Cr	13.94L	24.59L	45.6L	33.14L
Total Current Assets	10Cr	9.36Cr	26Cr	39Cr	1.55TCr
Gross Property Plant And Equipment	73Cr	54Cr	76Cr	255.47Cr	1.11TCr
Accumulated Depreciation	-53Cr	-30Cr	-48Cr	-57Cr	-98Cr
Net Property Plant And Equipment	20Cr	24Cr	28Cr	198.17Cr	1.01TCr
Long-term Investments	1L	1L	-	3.87Cr	1.25Cr
Other Intangibles, Total	1.78Cr	13Cr	14Cr	12Cr	15Cr
Deferred Tax Assets Long-Term	1.06Cr	-	-	-	-
Other Long-Term Assets, Total	2L	1.63Cr	26.98L	2.44Cr	5.38Cr
Total Assets	33Cr	48Cr	68Cr	255.24Cr	2.58TCr
Liabilities
Accounts Payable, Total	2.16Cr	2.25Cr	2.5Cr	6.04Cr	7.15Cr
Accrued Expenses, Total	55.46L	1.11Cr	1.28Cr	2.89Cr	4.87Cr
Short-term Borrowings	3.8Cr	-	-	-	-
Current Portion of Long-Term Debt	-	34.34L	38.65L	15Cr	5.31Cr
Current Portion of Leases	-	38.05L	2.23Cr	12Cr	18Cr
Current Income Taxes Payable	-	-	-	-	-
Unearned Revenue Current, Total	89.72L	1.58Cr	2.27Cr	6.45Cr	4.7Cr
Other Current Liabilities	1.05Cr	1.25Cr	5.41Cr	16Cr	873.75Cr
Total Current Liabilities	8.47Cr	6.9Cr	14Cr	57Cr	913.49Cr
Long-Term Debt	-	59.75L	21.11L	88Cr	6.1Cr
Long-Term Leases	-	78.08L	3.06Cr	29Cr	44Cr
Pension & Other Post Retirement Benefits	58.8L	48.59L	61.9L	69.78L	89.81L
Deferred Tax Liability Non Current	-	62.65L	89.07L	8.41Cr	23Cr
Other Non Current Liabilities	16.8L	14.58L	15.53L	19.92L	24.51L
Total Liabilities	9.22Cr	9.54Cr	19Cr	184.38Cr	987.97Cr
Preferred Stock Non Redeemable	-	-	-	-	-
Total Preferred Equity	-	-	-	-	-
Common Stock, Total	14Cr	14Cr	14Cr	14Cr	20Cr
Additional Paid In Capital	12Cr	13Cr	13Cr	13Cr	1.48TCr
Retained Earnings	-3.63Cr	5.76Cr	16Cr	38Cr	87Cr
Treasury Stock	-	-49.44L	-33.2L	-16.99L	-29.3L
Comprehensive Income and Other	38.38L	6.12Cr	6.86Cr	6.19Cr	6.5Cr
Total Common Equity	24Cr	38Cr	49Cr	71Cr	1.59TCr
Total Equity	24Cr	38Cr	49Cr	71Cr	1.59TCr
Total Liabilities And Equity	33Cr	48Cr	68Cr	255.24Cr	2.58TCr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	14Cr	14Cr	14Cr	14Cr	20Cr
ECS Total Common Shares Outstanding	14Cr	14Cr	14Cr	14Cr	20Cr
Book Value / Share	1.64	2.66	3.41	4.89	79.77
Tangible Book Value	22Cr	25Cr	36Cr	59Cr	1.58TCr
Tangible Book Value Per Share	1.51	1.74	2.48	4.05	79.02
Total Debt	3.8Cr	2.1Cr	5.89Cr	144.03Cr	73Cr
Net Debt	-1.39Cr	-4.69Cr	-16Cr	135.02Cr	-1.28TCr
Debt Equivalent of Unfunded Proj. Benefit Obligation	60.88L	50.27L	64.59L	72.58L	92.96L
Debt Equivalent Oper. Leases	9.43Cr	2.69Cr	4.91Cr	9.16Cr	11Cr
Account Code - Inventory Valuation	3	3	3	3	3
Buildings, Total	-	-	-	-	-
Machinery, Total	73Cr	53Cr	71Cr	213.09Cr	409.38Cr
Full Time Employees	82	85	110	143	183
Accumulated Allowance for Doubtful Accounts (Supple)	2L	-	-	39.6L	76.79L

Fiscal Period: March	2021 (INR)	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)
Net Income	-1.13Cr	6.45Cr	9.91Cr	22Cr	47Cr
Depreciation & Amortization - CF	12Cr	18Cr	20Cr	16Cr	59Cr
Amortization of Goodwill and Intangible Assets - (CF)	-	2L	5L	15.77L	86.4L
Depreciation & Amortization, Total	12Cr	18Cr	20Cr	16Cr	60Cr
Amortization of Deferred Charges, Total - (CF)	5L	6T	8T	12T	4T
(Gain) Loss From Sale Of Asset	-30.6L	-9L	78T	-55T	-4L
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	-
Asset Writedown & Restructuring Costs	-	70.54L	-	-	-
Stock-Based Compensation (CF)	-23.58L	15.86L	58.72L	1.89Cr	2.34Cr
Provision and Write-off of Bad Debts	-	5T	-	39.6L	41.46L
Other Operating Activities, Total	64.27L	-1.11Cr	1.26Cr	8.29Cr	-6.93Cr
Change In Accounts Receivable	34.12L	21.34L	-48.06L	-1.96Cr	-7.6Cr
Change In Accounts Payable	45.49L	9L	25.22L	3.54Cr	1.24Cr
Change in Other Net Operating Assets	-18.41L	1.64Cr	3.88Cr	-6.91Cr	-8.53Cr
Cash from Operations	12Cr	26Cr	36Cr	43Cr	88Cr
Capital Expenditure	-25Cr	-21Cr	-19Cr	-145.53Cr	-125.93Cr
Sale of Property, Plant, and Equipment	64.85L	16.7L	3L	4L	7L
Investment in Marketable and Equity Securities, Total	-	1.54Cr	-2.29Cr	35.52L	-889.4Cr
Other Investing Activities, Total	70.12L	51.2L	54.52L	1.37Cr	32Cr
Cash from Investing	-23Cr	-19Cr	-21Cr	-143.77Cr	-982.8Cr
Short Term Debt Issued, Total	3.8Cr	-	-	-	-
Long-Term Debt Issued, Total	-	-	-	102.28Cr	18Cr
Total Debt Issued	3.8Cr	-	-	102.28Cr	18Cr
Short Term Debt Repaid, Total	-	-1.33Cr	-34.34L	-	-
Long-Term Debt Repaid, Total	-	-7L	-1.78Cr	-7.68Cr	-133.07Cr
Total Debt Repaid	-	-1.4Cr	-2.12Cr	-7.68Cr	-133.07Cr
Issuance of Common Stock	58.89L	6L	17.5L	16.21L	1.47TCr
Repurchase of Common Stock	-	-49.44L	-	-	-
Other Financing Activities, Total	-15.95L	-16.93L	-46.19L	-2.4Cr	-7.41Cr
Cash from Financing	4.23Cr	-2.01Cr	-2.41Cr	92Cr	1.35TCr
Miscellaneous Cash Flow Adjustments	-	-	-	-	-
Net Change in Cash	-7.22Cr	4.69Cr	12Cr	-8.54Cr	455.91Cr
Supplemental Items
Cash Interest Paid	15.95L	16.93L	44.93L	2.4Cr	7.28Cr
Cash Income Tax Paid (Refund)	-87.81L	-4L	1.79Cr	2.17Cr	2.57Cr
Levered Free Cash Flow	-12Cr	6.81Cr	13Cr	-115.51Cr	648.7Cr
Unlevered Free Cash Flow	-11Cr	6.91Cr	13Cr	-113.27Cr	656.79Cr
Change In Net Working Capital	-1.79Cr	-6.68Cr	-3.27Cr	5.58Cr	-697.28Cr
Net Debt Issued / Repaid	3.8Cr	-1.4Cr	-2.12Cr	95Cr	-115.18Cr

Fiscal Period: March	2021 (INR)	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)
Profitability
Return on Assets	-3.07	8.64	13.93	12.48	1.62
Return on Total Capital	-3.62	10.19	16.91	14.96	2.45
Return On Equity %	-4.71	19.59	22.56	36.37	5.71
Return on Common Equity	-4.71	19.59	22.56	36.37	5.71
Margin Analysis
Gross Profit Margin %	39.71	52.59	55.64	59.92	67.01
SG&A Margin	3.66	0.76	1.12	2.54	3.09
EBITDA Margin %	30.76	45.49	47.63	45.27	48.37
EBITA Margin %	-4.25	11.32	19.66	34.39	22.99
EBIT Margin %	-4.25	11.28	19.59	34.22	22.46
Income From Continuing Operations Margin %	-3.2	12.44	14.97	23.15	28.97
Net Income Margin %	-3.2	12.44	14.97	23.15	28.97
Net Avail. For Common Margin %	-3.2	12.44	14.97	23.15	28.97
Normalized Net Income Margin	-2.62	7.12	12.5	19.99	23.56
Levered Free Cash Flow Margin	-32.66	13.12	19.42	-122.28	395.64
Unlevered Free Cash Flow Margin	-32.38	13.33	19.84	-119.9	400.58
Asset Turnover
Asset Turnover	1.15	1.23	1.14	0.58	0.12
Fixed Assets Turnover	2.4	2.38	2.53	0.83	0.27
Receivables Turnover (Average Receivables)	22.63	31.29	29.68	22.1	17.49
Short Term Liquidity
Current Ratio	1.19	1.36	1.86	0.67	1.7
Quick Ratio	0.85	1.28	1.8	0.61	1.68
Operating Cash Flow to Current Liabilities	1.42	3.75	2.52	0.75	0.1
Days Sales Outstanding (Average Receivables)	16.13	11.67	12.3	16.56	20.86
Average Days Payable Outstanding	33.18	32.73	29.52	41.28	44.49
Long Term Solvency
Total Debt/Equity	16.12	5.47	11.92	203.28	4.58
Total Debt / Total Capital	13.88	5.18	10.65	67.03	4.38
LT Debt/Equity	-	3.58	6.61	166.4	3.13
Long-Term Debt / Total Capital	-	3.4	5.91	54.87	3
Total Liabilities / Total Assets	28.1	19.88	27.79	72.24	38.28
EBIT / Interest Expense	-9.4	34.56	28.86	9	2.85
EBITDA / Interest Expense	68.09	139.86	73.61	13.39	7.49
(EBITDA - Capex) / Interest Expense	-87.4	13.37	31.46	-27.15	-2.24
Total Debt / EBITDA	0.35	0.09	0.18	3	0.75
Net Debt / EBITDA	-0.13	-0.2	-0.47	2.81	-13.25
Total Debt / (EBITDA - Capex)	-0.27	0.93	0.42	-1.48	-2.51
Net Debt / (EBITDA - Capex)	0.1	-2.07	-1.11	-1.39	44.24
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	40.67	46.94	27.62	42.69	73.57
Gross Profit, 1 Yr. Growth %	285.42	96.83	40.17	52.59	94.1
EBITDA, 1 Yr. Growth %	-1T	127.65	33.61	35.61	85.47
EBITA, 1 Yr. Growth %	-86.78	-395.06	121.61	149.54	16.05
EBIT, 1 Yr. Growth %	-86.78	-393.95	121.61	149.26	13.95
Earnings From Cont. Operations, 1 Yr. Growth %	-87.91	-619.78	53.62	120.66	117.2
Net Income, 1 Yr. Growth %	-87.91	-619.78	53.62	120.66	117.2
Normalized Net Income, 1 Yr. Growth %	-86.46	-471.7	124.25	128.09	107.61
Diluted EPS Before Extra, 1 Yr. Growth %	-87.93	-614.47	52.48	117.13	85.1
Accounts Receivable, 1 Yr. Growth %	4.03	8.42	58.6	112.53	122.37
Net Property, Plant and Equip., 1 Yr. Growth %	107.1	19.55	19.91	595.51	409.96
Total Assets, 1 Yr. Growth %	15.89	31.08	42.52	273.11	911.12
Tangible Book Value, 1 Yr. Growth %	-10.44	21.4	42.27	63.36	2.59T
Common Equity, 1 Yr. Growth %	-3.19	40.31	28.45	43.42	2.15T
Cash From Operations, 1 Yr. Growth %	-604.13	103.5	37.26	20.64	106.39
Capital Expenditures, 1 Yr. Growth %	185.64	-13.63	-11.55	668.39	-13.47
Levered Free Cash Flow, 1 Yr. Growth %	65.35	-146.23	88.85	-984.27	-661.6
Unlevered Free Cash Flow, 1 Yr. Growth %	63.96	-147.27	90.02	-948.86	-679.87
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	2.27	43.77	36.94	34.95	57.37
Gross Profit, 2 Yr. CAGR %	-2.02	173.87	63.02	46.77	72.1
EBITDA, 2 Yr. CAGR %	-0.37	343.22	74.4	34.61	58.59
EBITA, 2 Yr. CAGR %	-15.7	-28.04	155.71	135.16	70.18
EBIT, 2 Yr. CAGR %	-15.7	-28.17	155.23	135.03	68.53
Earnings From Cont. Operations, 2 Yr. CAGR %	-19.22	-16.95	182.57	84.11	118.92
Net Income, 2 Yr. CAGR %	-19.22	-16.95	182.57	84.11	118.92
Normalized Net Income, 2 Yr. CAGR %	-15.93	-26.46	188.71	126.16	116.03
Diluted EPS Before Extra, 2 Yr. CAGR %	-19.86	-17.64	180.08	81.96	100.48
Accounts Receivable, 2 Yr. CAGR %	3.62	6.2	31.13	83.6	117.4
Net Property, Plant and Equip., 2 Yr. CAGR %	32.77	57.35	19.73	188.79	495.55
Total Assets, 2 Yr. CAGR %	-6.72	30.18	36.68	130.6	514.22
Tangible Book Value, 2 Yr. CAGR %	-19.32	1.74	31.42	52.45	563.05
Common Equity, 2 Yr. CAGR %	-16.11	25.6	34.25	35.73	467.82
Cash From Operations, 2 Yr. CAGR %	9.33	229.93	67.13	28.68	57.8
Capital Expenditures, 2 Yr. CAGR %	53.04	57.07	-12.6	160.69	157.85
Levered Free Cash Flow, 2 Yr. CAGR %	491.3	-1.2	-6.56	311.94	604.71
Unlevered Free Cash Flow, 2 Yr. CAGR %	502.44	-0.42	-5.22	304.79	601.59
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-0.68	15.4	38.17	38.83	46.76
Gross Profit, 3 Yr. CAGR %	-10.65	23.16	116.35	59.85	61.1
EBITDA, 3 Yr. CAGR %	-15.29	29.21	197.19	60.38	49.79
EBITA, 3 Yr. CAGR %	-43.05	40.67	4.7	153.64	85.84
EBIT, 3 Yr. CAGR %	-43.05	40.5	4.57	153.23	84.64
Earnings From Cont. Operations, 3 Yr. CAGR %	-41.88	54.98	1.95	160.21	94.54
Net Income, 3 Yr. CAGR %	-41.88	54.98	1.95	160.21	94.54
Normalized Net Income, 3 Yr. CAGR %	-43.13	41.34	6.64	166.9	118.73
Diluted EPS Before Extra, 3 Yr. CAGR %	-46.05	53.4	1.13	157.29	83
Accounts Receivable, 3 Yr. CAGR %	-21.02	5.2	21.39	54.03	95.7
Net Property, Plant and Equip., 3 Yr. CAGR %	27.13	28.21	43.72	115.23	249.06
Total Assets, 3 Yr. CAGR %	16.53	8.36	34.17	91.02	277.43
Tangible Book Value, 3 Yr. CAGR %	8.66	-9.05	13.77	41.31	296.95
Common Equity, 3 Yr. CAGR %	11.53	4.68	26.54	37.24	245.98
Cash From Operations, 3 Yr. CAGR %	-4.81	37.17	146.3	49.92	50.63
Capital Expenditures, 3 Yr. CAGR %	44.62	26.47	29.7	80.39	80.5
Levered Free Cash Flow, 3 Yr. CAGR %	21.34	174.3	22.61	98.7	356.77
Unlevered Free Cash Flow, 3 Yr. CAGR %	20.15	179.98	23.51	97.86	356.31
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	10.54	12.09	12.93	22.85	45.55
Gross Profit, 5 Yr. CAGR %	0.57	8.77	13.39	31.13	97.71
EBITDA, 5 Yr. CAGR %	-3.5	7.09	12.04	31.35	131.17
EBITA, 5 Yr. CAGR %	-17.76	-3.12	9.9	72.77	27.15
EBIT, 5 Yr. CAGR %	-17.76	-3.19	9.82	72.6	26.56
Earnings From Cont. Operations, 5 Yr. CAGR %	-12.64	7.61	11.46	66.03	38.4
Net Income, 5 Yr. CAGR %	-12.64	7.61	11.46	66.03	38.4
Normalized Net Income, 5 Yr. CAGR %	-14.76	-1.45	10.5	70.58	41.44
Diluted EPS Before Extra, 5 Yr. CAGR %	-16.36	2.52	6.12	64.24	32.97
Accounts Receivable, 5 Yr. CAGR %	7.51	2.11	-3.27	31.44	53.25
Net Property, Plant and Equip., 5 Yr. CAGR %	13.37	16.18	24.11	77.41	153.79
Total Assets, 5 Yr. CAGR %	19.51	21.65	26.96	46.58	146.56
Tangible Book Value, 5 Yr. CAGR %	26.82	16.55	16.11	11.83	130.27
Common Equity, 5 Yr. CAGR %	28.82	26.81	23.77	16.14	130.69
Cash From Operations, 5 Yr. CAGR %	-1.55	13.46	20.65	33.71	106.12
Capital Expenditures, 5 Yr. CAGR %	14.45	15.25	18.24	68.91	70.73
Levered Free Cash Flow, 5 Yr. CAGR %	30.05	9.03	14.77	222.76	147.58
Unlevered Free Cash Flow, 5 Yr. CAGR %	34.12	7.63	14.79	224.47	148.21