Income Statement eMnet Inc.

Stocks

A123570

KR7123570004

Advertising & Marketing

End-of-day quote Korea S.E. Other stock markets 24/07/2026			5-day change	1st Jan Change
1,695.00 ^KRW	+0.59%		+0.77%	-12.72%

15/05	EMnet Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
06/04	EMnet Inc. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

453b6adf8ab4902ff7432.9Mmw-X28XMMGhDFPYc4OIRSqa7cgKOVLLKWSazIWq5A.w7PHlwrlP7Fl6lMlBf5rFEfeWtBpe6gYas2rE39uyfqSkNOvBd8-tDPrVg

Published financial data: EMNET INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	3.52TCr	4.42TCr	3.5TCr	3.63TCr	3.23TCr
Total Revenues	3.52TCr	4.42TCr	3.5TCr	3.63TCr	3.23TCr
Gross Profit	3.52TCr	4.42TCr	3.5TCr	3.63TCr	3.23TCr
Selling General & Admin Expenses, Total	2.43TCr	3.28TCr	2.94TCr	2.99TCr	3.06TCr
Provision for Bad Debts	-70.39L	-	-	15Cr	-
Depreciation & Amortization - (IS)	79Cr	164.08Cr	155.24Cr	112.46Cr	101.61Cr
Amortization of Goodwill and Intangible Assets - (IS)	3.82Cr	13Cr	12Cr	4.83Cr	2.5Cr
Other Operating Expenses	26Cr	29Cr	30Cr	32Cr	32Cr
Other Operating Expenses, Total	2.53TCr	3.49TCr	3.14TCr	3.16TCr	3.2TCr
Operating Income	989.54Cr	932.78Cr	366.58Cr	475.79Cr	27Cr
Interest Expense, Total	-73.1L	-4.54Cr	-4.78Cr	-7.87Cr	-7.64Cr
Interest And Investment Income	32Cr	91Cr	195.7Cr	201.97Cr	182.63Cr
Net Interest Expenses	32Cr	86Cr	190.92Cr	194.1Cr	174.99Cr
Income (Loss) On Equity Invest.	38Cr	-154.15Cr	-108.69Cr	-95Cr	-126.3Cr
Currency Exchange Gains (Loss)	20Cr	48Cr	-14Cr	-12Cr	7.75Cr
Other Non Operating Income (Expenses)	174.7Cr	75Cr	57Cr	63Cr	78Cr
EBT, Excl. Unusual Items	1.25TCr	988.17Cr	491.19Cr	625.28Cr	161.7Cr
Gain (Loss) On Sale Of Investments	-2.86Cr	-12Cr	14Cr	-34.05L	-1.85Cr
Gain (Loss) On Sale Of Assets	-4.16Cr	38.18L	95.04L	4.1Cr	3.21Cr
EBT, Incl. Unusual Items	1.25TCr	976.32Cr	506.08Cr	629.04Cr	163.07Cr
Income Tax Expense	378.13Cr	242.58Cr	114.47Cr	38Cr	-22Cr
Earnings From Continuing Operations	868.54Cr	733.74Cr	391.61Cr	591.22Cr	185.03Cr
Earnings Of Discontinued Operations	1.76TCr	-38.84L	9L	-	-
Net Income to Company	2.63TCr	733.36Cr	391.7Cr	591.22Cr	185.03Cr
Minority Interest	-55Cr	-61Cr	13Cr	-17Cr	11Cr
Net Income - (IS)	2.58TCr	672.02Cr	404.26Cr	574.55Cr	196.14Cr
Net Income to Common Incl Extra Items	2.58TCr	672.02Cr	404.26Cr	574.55Cr	196.14Cr
Net Income to Common Excl. Extra Items	813.33Cr	672.41Cr	404.17Cr	574.55Cr	196.14Cr
Per Share Items
Net EPS - Basic	1.18T	308.1	189.11	269.07	91.85
Basic EPS - Continuing Operations	372.17	308.28	189.07	269.07	91.85
Basic Weighted Average Shares Outstanding	2.19Cr	2.18Cr	2.14Cr	2.14Cr	2.14Cr
Net EPS - Diluted	1.18T	307.24	189.04	268.78	91.85
Diluted EPS - Continuing Operations	372.03	307.42	189	268.78	91.85
Diluted Weighted Average Shares Outstanding	2.19Cr	2.18Cr	2.14Cr	2.14Cr	2.14Cr
Normalized Basic EPS	333.28	255.04	149.49	175.21	52.53
Normalized Diluted EPS	333.28	255.04	149.49	175.21	52.53
Dividend Per Share	200	90	50	60	-
Payout Ratio	4.66	66.49	50.41	18.58	65.32
Supplemental Items
EBITDA	1.11TCr	1.11TCr	533.73Cr	593.08Cr	131.53Cr
EBITA	994.08Cr	946.16Cr	378.49Cr	480.62Cr	30Cr
EBIT	989.54Cr	932.78Cr	366.58Cr	475.79Cr	27Cr
EBITDAR	1.14TCr	1.13TCr	555.45Cr	611.88Cr	152.72Cr
Effective Tax Rate - (Ratio)	30.33	24.85	22.62	6.01	-13.47
Normalized Net Income	728.34Cr	556.27Cr	319.56Cr	374.13Cr	112.17Cr
Supplemental Operating Expense Items
Advertising Expense	26Cr	-	-	-	-
Selling and Marketing Expenses	247.6Cr	794.19Cr	327.96Cr	268.91Cr	281.79Cr
General and Administrative Expenses	87Cr	73Cr	109.43Cr	96Cr	84Cr
Net Rental Expense, Total	21Cr	24Cr	22Cr	19Cr	21Cr
Imputed Operating Lease Interest Expense	77.24L	8.04Cr	9.69Cr	17Cr	11Cr
Imputed Operating Lease Depreciation	20Cr	16Cr	12Cr	1.38Cr	10Cr
Stock-Based Comp., SG&A Exp. (Total)	1.01Cr	1.02Cr	-1.09Cr	-1.3Cr	-
Total Stock-Based Compensation	1.01Cr	1.02Cr	-1.09Cr	-1.3Cr	-

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	2.77TCr	869.43Cr	1.5TCr	1.73TCr	485.27Cr
Short Term Investments	2.34TCr	3.67TCr	3.7TCr	4.54TCr	5.18TCr
Trading Asset Securities, Total	-	296.72Cr	205.22Cr	-	-
Total Cash And Short Term Investments	5.1TCr	4.84TCr	5.41TCr	6.27TCr	5.67TCr
Accounts Receivable, Total	771.94Cr	763.58Cr	610.73Cr	625.25Cr	493.39Cr
Other Receivables	3.17TCr	3.25TCr	3.08TCr	3.61TCr	4.09TCr
Notes Receivable	72Cr	58Cr	25Cr	28Cr	25Cr
Total Receivables	4.01TCr	4.07TCr	3.71TCr	4.27TCr	4.61TCr
Prepaid Expenses	14Cr	9.89Cr	8.14Cr	17Cr	17Cr
Other Current Assets, Total	208.2Cr	269.27Cr	310.92Cr	247.37Cr	343.57Cr
Total Current Assets	9.34TCr	9.19TCr	9.44TCr	11TCr	11TCr
Gross Property Plant And Equipment	1.72TCr	1.67TCr	1.66TCr	1.57TCr	1.58TCr
Accumulated Depreciation	-470.18Cr	-509.42Cr	-534.59Cr	-503.87Cr	-487.33Cr
Net Property Plant And Equipment	1.25TCr	1.16TCr	1.13TCr	1.07TCr	1.09TCr
Long-term Investments	1.64TCr	1.5TCr	1.12TCr	1.04TCr	1.02TCr
Goodwill	27Cr	21Cr	21Cr	21Cr	21Cr
Other Intangibles, Total	32Cr	33Cr	22Cr	17Cr	14Cr
Loans Receivable Long-Term	100.25Cr	42Cr	52Cr	55Cr	48Cr
Deferred Tax Assets Long-Term	188.28Cr	3.59Cr	31Cr	71Cr	136.42Cr
Other Long-Term Assets, Total	924.72Cr	872.31Cr	808.12Cr	795.81Cr	753.09Cr
Total Assets	13TCr	13TCr	13TCr	14TCr	14TCr
Liabilities
Accrued Expenses, Total	88Cr	91Cr	119.09Cr	128.88Cr	184.94Cr
Short-term Borrowings	-	-	-	-	120Cr
Current Portion of Long-Term Debt	-	-	-	-	-
Current Portion of Leases	84Cr	74Cr	56Cr	38Cr	26Cr
Current Income Taxes Payable	657.54Cr	196.26Cr	10Cr	16Cr	16Cr
Unearned Revenue Current, Total	20.5L	80.75L	5.89Cr	17Cr	16Cr
Other Current Liabilities	2.35TCr	2.39TCr	2.19TCr	2.94TCr	2.39TCr
Total Current Liabilities	3.18TCr	2.75TCr	2.38TCr	3.14TCr	2.75TCr
Long-Term Leases	60Cr	2.63Cr	39Cr	2.86Cr	54Cr
Pension & Other Post Retirement Benefits	700.92Cr	639.82Cr	743.41Cr	850.48Cr	902.21Cr
Deferred Tax Liability Non Current	237.25Cr	-	-	-	-
Other Non Current Liabilities	76Cr	45Cr	80Cr	30Cr	101.14Cr
Total Liabilities	4.25TCr	3.44TCr	3.24TCr	4.03TCr	3.81TCr
Common Stock, Total	1.11TCr	1.11TCr	1.11TCr	1.11TCr	1.11TCr
Additional Paid In Capital	486.25Cr	486.25Cr	526.12Cr	527.58Cr	527.58Cr
Retained Earnings	7.02TCr	7.32TCr	7.47TCr	7.9TCr	7.98TCr
Treasury Stock	-149.69Cr	-291.38Cr	-349.66Cr	-349.66Cr	-349.66Cr
Comprehensive Income and Other	400.63Cr	317.26Cr	278.25Cr	306.4Cr	292.86Cr
Total Common Equity	8.87TCr	8.94TCr	9.04TCr	9.49TCr	9.57TCr
Minority Interest	373.77Cr	438.67Cr	339.1Cr	354.63Cr	351.48Cr
Total Equity	9.25TCr	9.38TCr	9.38TCr	9.85TCr	9.92TCr
Total Liabilities And Equity	13TCr	13TCr	13TCr	14TCr	14TCr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	2.19Cr	2.15Cr	2.14Cr	2.14Cr	2.14Cr
ECS Total Common Shares Outstanding	2.19Cr	2.15Cr	2.14Cr	2.14Cr	2.14Cr
Book Value / Share	4.06T	4.16T	4.23T	4.45T	4.48T
Tangible Book Value	8.81TCr	8.89TCr	8.99TCr	9.46TCr	9.53TCr
Tangible Book Value Per Share	4.03T	4.14T	4.21T	4.43T	4.46T
Total Debt	143.93Cr	77Cr	95Cr	41Cr	199.81Cr
Net Debt	-4.96TCr	-4.76TCr	-5.31TCr	-6.23TCr	-5.47TCr
Debt Equivalent Oper. Leases	164.94Cr	195.05Cr	173.8Cr	150.42Cr	169.49Cr
Minority Interest, Total (Incl. Fin. Div)	373.77Cr	438.67Cr	339.1Cr	354.63Cr	351.48Cr
Equity Method Investments, Total	1.44TCr	1.16TCr	976.56Cr	893.42Cr	723.84Cr
Land - (BS)	400.07Cr	400.07Cr	400.07Cr	400.07Cr	400.07Cr
Buildings, Total	808.92Cr	808.92Cr	808.92Cr	808.92Cr	808.92Cr
Machinery, Total	169.25Cr	191.76Cr	157.05Cr	160.13Cr	142.29Cr
Accumulated Allowance for Doubtful Accounts (Supple)	-	-	-	23.89L	-

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	2.58TCr	672.02Cr	404.26Cr	574.55Cr	196.14Cr
Depreciation & Amortization - CF	120.8Cr	164.08Cr	155.24Cr	112.46Cr	101.61Cr
Amortization of Goodwill and Intangible Assets - (CF)	4.54Cr	13Cr	12Cr	4.83Cr	2.5Cr
Depreciation & Amortization, Total	125.34Cr	177.46Cr	167.15Cr	117.29Cr	104.11Cr
(Gain) Loss From Sale Of Asset	-2.35TCr	-38.18L	-1.08Cr	-4.1Cr	-3.21Cr
(Gain) Loss on Sale of Investments - (CF)	11Cr	12Cr	99Cr	102.82Cr	19Cr
(Income) Loss On Equity Investments - (CF)	-38Cr	154.15Cr	-3.85Cr	-7.01Cr	109.02Cr
Stock-Based Compensation (CF)	3.66Cr	1.02Cr	-1.09Cr	-1.3Cr	-
Provision and Write-off of Bad Debts	-2.23Cr	-	-	15Cr	-
Net Cash From Discontinued Operations	-	-	9L	-	-
Other Operating Activities, Total	1.28TCr	-269.58Cr	-14Cr	221.84Cr	201.93Cr
Change In Accounts Receivable	-84Cr	8.63Cr	152.84Cr	-15Cr	135.04Cr
Change in Other Net Operating Assets	-570Cr	-171.38Cr	29Cr	69Cr	-1.14TCr
Cash from Operations	946.81Cr	584.16Cr	831.97Cr	1.07TCr	-377.47Cr
Capital Expenditure	-31Cr	-43Cr	-5.04Cr	-29Cr	-15Cr
Sale of Property, Plant, and Equipment	1.28Cr	45.45L	7.78Cr	4.18Cr	4.19Cr
Cash Acquisitions	-299.98Cr	-	-	-	-4.67Cr
Divestitures	501.01Cr	-	-	-	9.69Cr
Sale (Purchase) of Intangible assets	-14Cr	-29.82L	-73.95L	-	-
Investment in Marketable and Equity Securities, Total	-54Cr	-1.77TCr	180.04Cr	-659.58Cr	-784.33Cr
Other Investing Activities, Total	-12.6L	-2L	-10	10	-20Cr
Cash from Investing	103.57Cr	-1.81TCr	182.05Cr	-684.72Cr	-809.94Cr
Long-Term Debt Issued, Total	-	-	-	-	960Cr
Total Debt Issued	-	-	-	-	960Cr
Long-Term Debt Repaid, Total	-55Cr	-81Cr	-84Cr	-56Cr	-885.12Cr
Total Debt Repaid	-55Cr	-81Cr	-84Cr	-56Cr	-885.12Cr
Issuance of Common Stock	-	-	-	-	-
Repurchase of Common Stock	-	-141.69Cr	-58Cr	-	-
Common & Preferred Stock Dividends Paid	-120.02Cr	-446.8Cr	-203.78Cr	-106.77Cr	-128.12Cr
Common & Preferred Stock Dividends Paid	-120.02Cr	-446.8Cr	-203.78Cr	-106.77Cr	-128.12Cr
Other Financing Activities, Total	16Cr	3.77Cr	-35Cr	-	-1.5Cr
Cash from Financing	-158.96Cr	-666.14Cr	-381.31Cr	-162.43Cr	-55Cr
Foreign Exchange Rate Adjustments	-21Cr	-3.72Cr	-2.94Cr	3.01Cr	-20.75L
Miscellaneous Cash Flow Adjustments	-	-	-	-	150
Net Change in Cash	870.91Cr	-1.9TCr	629.78Cr	228.42Cr	-1.24TCr
Supplemental Items
Cash Interest Paid	1.1Cr	3.96Cr	1.79Cr	4.11Cr	4.13Cr
Cash Income Tax Paid (Refund)	105.64Cr	760.99Cr	318.79Cr	49Cr	41Cr
Levered Free Cash Flow	274.76Cr	183.96Cr	348.64Cr	661.12Cr	-833.5Cr
Unlevered Free Cash Flow	275.22Cr	186.8Cr	351.63Cr	666.04Cr	-828.72Cr
Change In Net Working Capital	425.14Cr	531.8Cr	38Cr	-281.99Cr	934.77Cr
Net Debt Issued / Repaid	-55Cr	-81Cr	-84Cr	-56Cr	75Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	4.97	4.43	1.8	2.24	0.12
Return on Total Capital	7.59	6.19	2.42	3.07	0.17
Return On Equity %	10.87	7.88	4.17	6.15	1.87
Return on Common Equity	10.75	7.55	4.5	6.2	2.06
Margin Analysis
Gross Profit Margin %	100	100	100	100	100
SG&A Margin	68.86	74.23	83.91	82.38	94.94
EBITDA Margin %	31.64	25.11	15.24	16.33	4.08
EBITA Margin %	28.21	21.4	10.81	13.24	0.93
EBIT Margin %	28.08	21.1	10.47	13.1	0.85
Income From Continuing Operations Margin %	24.65	16.6	11.18	16.28	5.74
Net Income Margin %	73.15	15.2	11.54	15.82	6.08
Net Avail. For Common Margin %	23.08	15.21	11.54	15.82	6.08
Normalized Net Income Margin	20.67	12.58	9.13	10.3	3.48
Levered Free Cash Flow Margin	7.8	4.16	9.96	18.21	-25.84
Unlevered Free Cash Flow Margin	7.81	4.23	10.04	18.34	-25.69
Asset Turnover
Asset Turnover	0.28	0.34	0.28	0.27	0.23
Fixed Assets Turnover	2.94	3.67	3.07	3.31	2.98
Receivables Turnover (Average Receivables)	4.72	5.76	5.1	5.88	5.77
Short Term Liquidity
Current Ratio	2.94	3.34	3.97	3.44	3.87
Quick Ratio	2.85	3.22	3.82	3.34	3.73
Operating Cash Flow to Current Liabilities	0.3	0.21	0.35	0.34	-0.14
Days Sales Outstanding (Average Receivables)	77.3	63.38	71.62	62.29	63.28
Long Term Solvency
Total Debt/Equity	1.56	0.82	1.01	0.41	2.01
Total Debt / Total Capital	1.53	0.81	1	0.41	1.97
LT Debt/Equity	0.65	0.03	0.42	0.03	0.55
Long-Term Debt / Total Capital	0.64	0.03	0.41	0.03	0.53
Total Liabilities / Total Assets	31.49	26.82	25.68	29.02	27.75
EBIT / Interest Expense	1.35T	205.33	76.63	60.49	3.59
EBITDA / Interest Expense	1.53T	244.4	111.57	75.41	17.22
(EBITDA - Capex) / Interest Expense	1.48T	235.02	110.52	71.68	15.23
Total Debt / EBITDA	0.13	0.07	0.18	0.07	1.52
Net Debt / EBITDA	-4.45	-4.29	-9.95	-10.5	-41.59
Total Debt / (EBITDA - Capex)	0.13	0.07	0.18	0.07	1.72
Net Debt / (EBITDA - Capex)	-4.58	-4.46	-10.05	-11.05	-47.02
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	38.66	25.46	-20.79	3.69	-11.16
Gross Profit, 1 Yr. Growth %	38.66	25.46	-20.79	3.69	-11.16
EBITDA, 1 Yr. Growth %	103.94	-0.42	-51.93	11.12	-77.82
EBITA, 1 Yr. Growth %	154.97	-4.82	-60	26.98	-93.77
EBIT, 1 Yr. Growth %	155.64	-5.74	-60.7	29.79	-94.24
Earnings From Cont. Operations, 1 Yr. Growth %	54.17	-15.52	-46.63	50.97	-68.7
Net Income, 1 Yr. Growth %	265.38	-73.93	-39.84	42.12	-65.86
Normalized Net Income, 1 Yr. Growth %	161.93	-23.63	-42.55	17.08	-70.02
Diluted EPS Before Extra, 1 Yr. Growth %	73.43	-17.37	-38.52	43.01	-65.85
Accounts Receivable, 1 Yr. Growth %	7.11	-1.08	-20.02	2.38	-21.09
Net Property, Plant and Equip., 1 Yr. Growth %	8.72	-7.11	-2.89	-4.82	2.15
Total Assets, 1 Yr. Growth %	18.67	-5	-1.6	9.97	-1.07
Tangible Book Value, 1 Yr. Growth %	41.91	0.87	1.17	5.13	0.8
Common Equity, 1 Yr. Growth %	41.89	0.81	1.04	5.05	0.77
Cash From Operations, 1 Yr. Growth %	0.09	-38.3	42.42	28.92	-135.19
Capital Expenditures, 1 Yr. Growth %	-10.15	37.69	-88.17	482.25	-48.17
Levered Free Cash Flow, 1 Yr. Growth %	62.85	-33.05	89.52	89.63	-226.07
Unlevered Free Cash Flow, 1 Yr. Growth %	62.98	-32.13	88.24	89.42	-224.43
Dividend Per Share, 1 Yr. Growth %	-	-	-44.44	20	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-2.01	31.9	-0.31	-9.37	-4.02
Gross Profit, 2 Yr. CAGR %	-2.01	31.9	-0.31	-9.37	-4.02
EBITDA, 2 Yr. CAGR %	10.16	42.51	-30.81	-26.91	-50.36
EBITA, 2 Yr. CAGR %	13.38	55.78	-38.3	-28.73	-71.88
EBIT, 2 Yr. CAGR %	13.25	55.23	-39.14	-28.58	-72.65
Earnings From Cont. Operations, 2 Yr. CAGR %	4.37	14.12	-32.85	-10.24	-31.26
Net Income, 2 Yr. CAGR %	89.42	-2.4	-60.4	-7.54	-30.35
Normalized Net Income, 2 Yr. CAGR %	19.33	41.44	-33.76	-17.99	-40.75
Diluted EPS Before Extra, 2 Yr. CAGR %	9.26	19.71	-28.73	-6.5	-30.09
Accounts Receivable, 2 Yr. CAGR %	55.49	2.93	-11.05	-9.51	-10.12
Net Property, Plant and Equip., 2 Yr. CAGR %	6.98	0.5	-5.02	-3.86	-1.39
Total Assets, 2 Yr. CAGR %	17.79	6.18	-3.32	4.02	4.31
Tangible Book Value, 2 Yr. CAGR %	23.16	19.64	1.02	3.13	2.94
Common Equity, 2 Yr. CAGR %	23.37	19.6	0.92	3.02	2.89
Cash From Operations, 2 Yr. CAGR %	45.58	-21.42	-6.26	35.5	-32.64
Capital Expenditures, 2 Yr. CAGR %	-73.99	11.23	-59.65	-17.02	73.72
Levered Free Cash Flow, 2 Yr. CAGR %	12.15	4.42	12.64	89.57	54.62
Unlevered Free Cash Flow, 2 Yr. CAGR %	12.39	5.17	13.03	88.83	53.52
Dividend Per Share, 2 Yr. CAGR %	-	-	-	-18.35	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	3.7	6.4	11.28	1	-9.97
Gross Profit, 3 Yr. CAGR %	3.7	6.4	11.28	1	-9.97
EBITDA, 3 Yr. CAGR %	21.56	6.52	-0.8	-18.97	-50.89
EBITA, 3 Yr. CAGR %	21.01	6.95	-0.98	-21.51	-68.38
EBIT, 3 Yr. CAGR %	20.92	6.53	-1.8	-21.66	-69.14
Earnings From Cont. Operations, 3 Yr. CAGR %	24.31	-2.73	-11.42	-12.03	-36.82
Net Income, 3 Yr. CAGR %	82.4	-2.2	-16.94	-39.37	-33.67
Normalized Net Income, 3 Yr. CAGR %	21.99	2.84	4.74	-19.91	-41.36
Diluted EPS Before Extra, 3 Yr. CAGR %	25.64	-0.45	-4.13	-10.27	-33.15
Accounts Receivable, 3 Yr. CAGR %	22.17	33.73	-5.37	-6.78	-13.55
Net Property, Plant and Equip., 3 Yr. CAGR %	8.56	2.06	-0.65	-4.95	-1.9
Total Assets, 3 Yr. CAGR %	16.18	9.64	3.52	0.92	2.3
Tangible Book Value, 3 Yr. CAGR %	19.29	15.23	13.14	2.37	2.35
Common Equity, 3 Yr. CAGR %	19.46	15.34	13.06	2.28	2.27
Cash From Operations, 3 Yr. CAGR %	23.74	9.35	-4.19	4.24	-13.55
Capital Expenditures, 3 Yr. CAGR %	46.92	-54.67	-47.31	-1.76	-29.06
Levered Free Cash Flow, 3 Yr. CAGR %	-17.01	-5.57	27.37	34	65.47
Unlevered Free Cash Flow, 3 Yr. CAGR %	-16.96	-5	27.7	34.26	64.32
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	5.23	8.94	2.07	-0.21	4.89
Gross Profit, 5 Yr. CAGR %	5.23	8.94	2.07	-0.21	4.89
EBITDA, 5 Yr. CAGR %	23.81	18.28	-2.97	-8.38	-24.79
EBITA, 5 Yr. CAGR %	24.64	17.58	-7.57	-9.07	-40.16
EBIT, 5 Yr. CAGR %	24.87	17.4	-8.11	-9.21	-41.11
Earnings From Cont. Operations, 5 Yr. CAGR %	23.63	13.82	-2.83	-5.81	-19.96
Net Income, 5 Yr. CAGR %	62.94	11.79	-0.99	-4.37	-22.59
Normalized Net Income, 5 Yr. CAGR %	22.77	11.5	-4.45	-6.06	-16.6
Diluted EPS Before Extra, 5 Yr. CAGR %	21.59	12.63	0.15	-2.92	-15.6
Accounts Receivable, 5 Yr. CAGR %	12.14	9.07	7.61	14.39	-7.3
Net Property, Plant and Equip., 5 Yr. CAGR %	4.68	2.58	2.91	-0.35	-0.95
Total Assets, 5 Yr. CAGR %	15.96	12.88	7.95	7.36	3.83
Tangible Book Value, 5 Yr. CAGR %	17.8	15.38	11.61	10.23	8.94
Common Equity, 5 Yr. CAGR %	17.86	15.45	11.67	10.24	8.88
Cash From Operations, 5 Yr. CAGR %	113.48	-0.8	10.73	19.14	-16.79
Capital Expenditures, 5 Yr. CAGR %	55.54	-10.32	-12.38	-42.26	-15.08
Levered Free Cash Flow, 5 Yr. CAGR %	129.52	-15.69	-6.22	24.79	37.64
Unlevered Free Cash Flow, 5 Yr. CAGR %	124.45	-15.44	-6.06	25.04	37.46