Income Statement MAG Interactive AB

Stocks

MAGI

SE0010520908

Software

Delayed Nasdaq Stockholm 01:23:06 10/09/2026 pm IST			5-day change	1st Jan Change
8.600 ^SEK	-1.83%		+4.17%	+4.17%

24/06	MAG Interactive AB Reports Earnings Results for the Third Quarter and Nine Months Ended May 31, 2026	CI
23/06	Calendar Wednesday June 24	FW

11415866eb99a7f3d45bace83616201a.f64F6UriJz_3Q_5sBM1K68MHq_uDGSMq43cwUsh9GHc.PMhzunvPfwzFEb0_cKg6uqpAnI3XXGpnhR8IH_wnTjtSyEjREppGXIIuxg

Published financial data: MAG INTERACTIVE AB

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: August	2021 (SEK)	2022 (SEK)	2023 (SEK)	2024 (SEK)	2025 (SEK)
Revenues	32Cr	36Cr	40Cr	33Cr	32Cr
Other Revenues, Total	-	-1T	-	-	-
Total Revenues	32Cr	36Cr	40Cr	33Cr	32Cr
Cost of Goods Sold, Total	6.17Cr	16Cr	21Cr	11Cr	14Cr
Gross Profit	26Cr	20Cr	19Cr	22Cr	19Cr
Selling General & Admin Expenses, Total	21Cr	13Cr	14Cr	17Cr	14Cr
Depreciation & Amortization - (IS)	4.92Cr	5.42Cr	5.6Cr	5.79Cr	6Cr
Other Operating Expenses	23T	-1L	-1T	-2L	-26.59L
Other Operating Expenses, Total	26Cr	19Cr	19Cr	23Cr	20Cr
Operating Income	39.77L	95.07L	-11.37L	-39.8L	-1.12Cr
Interest Expense, Total	-12.76L	-11.26L	-10L	-16.06L	-6L
Interest And Investment Income	5T	2L	18.99L	44.33L	29.49L
Net Interest Expenses	-12.71L	-9L	9L	28.27L	23.97L
Currency Exchange Gains (Loss)	35.74L	1.24Cr	9L	-15.14L	-18.98L
Other Non Operating Income (Expenses)	-2T	-17T	-33T	-	-
EBT, Excl. Unusual Items	62.78L	2.09Cr	6L	-26.67L	-1.07Cr
Restructuring Charges	-	-	-	-	-
Merger & Related Restructuring Charges	-	-	-	-	-
Impairment of Goodwill	-	-3.58Cr	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-	-	-
Asset Writedown	-15T	-	-	-20L	-7L
Other Unusual Items	-	3.22Cr	3L	10L	-
EBT, Incl. Unusual Items	62.63L	1.74Cr	9L	-37.01L	-1.14Cr
Income Tax Expense	-8L	60.77L	3L	-5L	-19.89L
Earnings From Continuing Operations	70.27L	1.13Cr	6L	-32.16L	-94.14L
Net Income to Company	70.27L	1.13Cr	6L	-32.16L	-94.14L
Net Income - (IS)	70.27L	1.13Cr	6L	-32.16L	-94.14L
Net Income to Common Incl Extra Items	70.27L	1.13Cr	6L	-32.16L	-94.14L
Net Income to Common Excl. Extra Items	70.27L	1.13Cr	6L	-32.16L	-94.14L
Per Share Items
Net EPS - Basic	0.27	0.43	0.02	-0.12	-0.36
Basic EPS - Continuing Operations	0.27	0.43	0.02	-0.12	-0.36
Basic Weighted Average Shares Outstanding	2.65Cr	2.65Cr	2.65Cr	2.65Cr	2.65Cr
Net EPS - Diluted	0.25	0.41	0.02	-0.12	-0.36
Diluted EPS - Continuing Operations	0.25	0.41	0.02	-0.12	-0.36
Diluted Weighted Average Shares Outstanding	2.81Cr	2.79Cr	2.65Cr	2.65Cr	2.65Cr
Normalized Basic EPS	0.15	0.49	0.01	-0.06	-0.25
Normalized Diluted EPS	0.14	0.47	0.01	-0.06	-0.25
Dividend Per Share	-	-	-	1	1
Payout Ratio	-	-	-	-	-281.44
Supplemental Items
EBITDA	1.66Cr	2.27Cr	1.2Cr	84.57L	-22.57L
EBITA	1.34Cr	1.98Cr	91.23L	62.8L	-36.42L
EBIT	39.77L	95.07L	-11.37L	-39.8L	-1.12Cr
EBITDAR	1.69Cr	2.32Cr	1.26Cr	91.38L	-16.86L
Total Revenues (As Reported)	32Cr	40Cr	40Cr	33Cr	33Cr
Effective Tax Rate - (Ratio)	-12.2	34.97	36.32	13.1	17.44
Total Current Taxes	12.72L	34.94L	22.43L	5L	3L
Total Deferred Taxes	-20.35L	25.83L	-19.23L	-10.34L	-22.66L
Normalized Net Income	39.24L	1.31Cr	4L	-16.67L	-67.1L
Interest on Long-Term Debt	12.59L	11.17L	10L	7L	5L
Supplemental Operating Expense Items
Marketing Expenses	7.67Cr	-	-	-	-
Selling and Marketing Expenses	7.67Cr	-	-	-	-
Research And Development Expense From Footnotes	2.69Cr	3.07Cr	3.26Cr	3.49Cr	4.01Cr
Net Rental Expense, Total	3L	5L	6L	7L	6L
Imputed Operating Lease Interest Expense	53.9T	1L	1L	4L	2L
Imputed Operating Lease Depreciation	2L	4L	5L	3L	4L
Stock-Based Comp., SG&A Exp. (Total)	7L	78T	4L	9L	5L
Total Stock-Based Compensation	7L	78T	4L	9L	5L

Fiscal Period: August	2021 (SEK)	2022 (SEK)	2023 (SEK)	2024 (SEK)	2025 (SEK)
Assets
Cash And Equivalents	9.55Cr	13Cr	12Cr	12Cr	8.74Cr
Trading Asset Securities, Total	-	-	-	-	-
Total Cash And Short Term Investments	9.55Cr	13Cr	12Cr	12Cr	8.74Cr
Accounts Receivable, Total	3.32Cr	4.2Cr	3.69Cr	2.9Cr	3.34Cr
Other Receivables	99L	1.15Cr	99.34L	25.22L	23.07L
Total Receivables	4.31Cr	5.35Cr	4.69Cr	3.15Cr	3.57Cr
Prepaid Expenses	57.07L	63.96L	72.09L	68.29L	74.33L
Other Current Assets, Total	2T	-	-	-	-1T
Total Current Assets	14Cr	19Cr	18Cr	16Cr	13Cr
Gross Property Plant And Equipment	7.83Cr	8.49Cr	7.92Cr	8.05Cr	7.95Cr
Accumulated Depreciation	-2.68Cr	-4.03Cr	-4.85Cr	-6.05Cr	-7.06Cr
Net Property Plant And Equipment	5.15Cr	4.46Cr	3.07Cr	2.01Cr	89.51L
Goodwill	16Cr	13Cr	13Cr	13Cr	13Cr
Other Intangibles, Total	6.28Cr	5.26Cr	4.23Cr	3.21Cr	2.18Cr
Deferred Tax Assets Long-Term	76.15L	29.2L	85.24L	37.21L	56.43L
Deferred Charges Long-Term	4.55Cr	4.54Cr	4.65Cr	5.58Cr	6.43Cr
Other Long-Term Assets, Total	41.06L	41.24L	41.12L	41.03L	40.84L
Total Assets	48Cr	46Cr	44Cr	40Cr	36Cr
Liabilities
Accounts Payable, Total	1.25Cr	2.42Cr	1.18Cr	96.28L	1.82Cr
Accrued Expenses, Total	2.16Cr	2.05Cr	1.79Cr	1.75Cr	1.72Cr
Short-term Borrowings	1L	-	-	-	-
Current Portion of Long-Term Debt	-	-	-	-	-
Current Portion of Leases	93.91L	1.1Cr	1.03Cr	1.17Cr	53.34L
Current Income Taxes Payable	4L	15.3L	19.08L	14.61L	4L
Unearned Revenue Current, Total	-	-	-	-	-
Other Current Liabilities	69.06L	65.75L	1.13Cr	5L	2L
Total Current Liabilities	5.1Cr	6.38Cr	5.33Cr	4.08Cr	4.14Cr
Long-Term Debt	-	-	-	-	-
Long-Term Leases	3.61Cr	2.96Cr	1.87Cr	82.43L	36.65L
Deferred Tax Liability Non Current	2.23Cr	2.02Cr	2.39Cr	1.81Cr	1.77Cr
Other Non Current Liabilities	4.37Cr	1.12Cr	1T	-	-1T
Total Liabilities	15Cr	12Cr	9.58Cr	6.71Cr	6.28Cr
Common Stock, Total	7L	7L	7L	7L	7L
Additional Paid In Capital	28Cr	28Cr	29Cr	28Cr	28Cr
Retained Earnings	4.02Cr	5.15Cr	5.21Cr	4.89Cr	1.47Cr
Comprehensive Income and Other	-18.12L	-9L	13.78L	8L	-4L
Total Common Equity	32Cr	34Cr	34Cr	33Cr	30Cr
Total Equity	32Cr	34Cr	34Cr	33Cr	30Cr
Total Liabilities And Equity	48Cr	46Cr	44Cr	40Cr	36Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	2.65Cr	2.65Cr	2.65Cr	2.65Cr	2.65Cr
ECS Total Common Shares Outstanding	2.65Cr	2.65Cr	2.65Cr	2.65Cr	2.65Cr
Book Value / Share	12.21	12.68	12.8	12.64	11.25
Tangible Book Value	9.99Cr	16Cr	17Cr	18Cr	15Cr
Tangible Book Value Per Share	3.77	5.96	6.43	6.67	5.69
Total Debt	4.57Cr	4.06Cr	2.9Cr	1.99Cr	89.99L
Net Debt	-4.99Cr	-8.53Cr	-9.34Cr	-10Cr	-7.85Cr
Debt Equivalent Oper. Leases	21.12L	43.12L	50.4L	54.48L	45.68L
Account Code - Inventory Valuation	3	3	3	3	3
Machinery, Total	1.67Cr	1.77Cr	1.29Cr	1.3Cr	1.28Cr
Full Time Employees	117	107	112	112	108

Fiscal Period: August	2021 (SEK)	2022 (SEK)	2023 (SEK)	2024 (SEK)	2025 (SEK)
Net Income	70.27L	1.13Cr	6L	-32.16L	-94.14L
Depreciation & Amortization - CF	1.29Cr	1.33Cr	1.32Cr	1.27Cr	1.23Cr
Amortization of Goodwill and Intangible Assets - (CF)	94.27L	1.03Cr	1.03Cr	1.03Cr	75.93L
Depreciation & Amortization, Total	2.23Cr	2.35Cr	2.34Cr	2.3Cr	1.99Cr
Amortization of Deferred Charges, Total - (CF)	2.69Cr	3.07Cr	3.26Cr	3.49Cr	4.01Cr
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	-
Asset Writedown & Restructuring Costs	-	3.58Cr	-	-	-
Stock-Based Compensation (CF)	7L	78T	4L	-5L	4L
Other Operating Activities, Total	-5L	-3.7Cr	-19.23L	60.67L	9L
Change In Accounts Receivable	64.27L	-93.98L	53.39L	96.23L	-43.5L
Change in Other Net Operating Assets	-1.28Cr	1.31Cr	-1.75Cr	-10.69L	70.35L
Cash from Operations	5Cr	6.8Cr	4.3Cr	6.88Cr	5.45Cr
Capital Expenditure	-22.31L	-7L	-4L	-3L	-3L
Cash Acquisitions	-6.31Cr	-33.08L	-30.15L	-98.52L	-
Sale (Purchase) of Intangible assets	-3.5Cr	-3.05Cr	-3.37Cr	-4.62Cr	-4.67Cr
Investment in Marketable and Equity Securities, Total	-	-	-	-	-
Other Investing Activities, Total	-49T	-2T	15T	-	-
Cash from Investing	-10Cr	-3.45Cr	-3.71Cr	-5.63Cr	-4.7Cr
Short Term Debt Issued, Total	-	-	-	-	-
Long-Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	-	-	-	-	-
Short Term Debt Repaid, Total	-71T	-1L	-	-	-
Long-Term Debt Repaid, Total	-1.63Cr	-1.05Cr	-1.04Cr	-1.09Cr	-1.17Cr
Total Debt Repaid	-1.64Cr	-1.06Cr	-1.04Cr	-1.09Cr	-1.17Cr
Issuance of Common Stock	14.68L	3L	-	-	-
Repurchase of Common Stock	-	-	-	-	-
Common Dividends Paid	-	-	-	-	-2.65Cr
Common & Preferred Stock Dividends Paid	-	-	-	-	-2.65Cr
Other Financing Activities, Total	-1T	-	-	-18T	-
Cash from Financing	-1.49Cr	-1.04Cr	-1.04Cr	-1.09Cr	-3.82Cr
Foreign Exchange Rate Adjustments	2L	72.64L	10L	-21.57L	-37.14L
Miscellaneous Cash Flow Adjustments	-	-	-	-1T	-
Net Change in Cash	-6.51Cr	3.04Cr	-35.12L	-6L	-3.44Cr
Supplemental Items
Cash Interest Paid	12.78L	11.43L	10L	16.06L	6L
Cash Income Tax Paid (Refund)	-4L	38.88L	20.31L	16.69L	27.05L
Levered Free Cash Flow	1.5Cr	2.87Cr	1.7Cr	1.06Cr	83.63L
Unlevered Free Cash Flow	1.57Cr	2.94Cr	1.76Cr	1.16Cr	87.08L
Change In Net Working Capital	-6L	-3L	40.42L	-18.38L	-22.57L
Net Debt Issued / Repaid	-1.64Cr	-1.06Cr	-1.04Cr	-1.09Cr	-1.17Cr

Fiscal Period: August	2021 (SEK)	2022 (SEK)	2023 (SEK)	2024 (SEK)	2025 (SEK)
Profitability
Return on Assets	0.56	1.27	-0.16	-0.59	-1.84
Return on Total Capital	0.67	1.59	-0.19	-0.69	-2.12
Return On Equity %	2.21	3.43	0.17	-0.95	-2.97
Return on Common Equity	2.21	3.43	0.17	-0.95	-2.97
Margin Analysis
Gross Profit Margin %	80.82	55.3	48.08	67.38	57.63
SG&A Margin	64.27	37.56	34.22	51.1	43.34
EBITDA Margin %	5.16	6.34	3.02	2.57	-0.7
EBITA Margin %	4.17	5.52	2.3	1.91	-1.13
EBIT Margin %	1.24	2.65	-0.29	-1.21	-3.48
Income From Continuing Operations Margin %	2.18	3.15	0.14	-0.98	-2.92
Net Income Margin %	2.18	3.15	0.14	-0.98	-2.92
Net Avail. For Common Margin %	2.18	3.15	0.14	-0.98	-2.92
Normalized Net Income Margin	1.22	3.65	0.1	-0.51	-2.08
Levered Free Cash Flow Margin	4.65	8	4.3	3.21	2.59
Unlevered Free Cash Flow Margin	4.9	8.19	4.45	3.52	2.7
Asset Turnover
Asset Turnover	0.72	0.76	0.88	0.79	0.85
Fixed Assets Turnover	5.71	7.46	10.52	13	22.23
Receivables Turnover (Average Receivables)	11.45	9.53	10.03	10	10.34
Short Term Liquidity
Current Ratio	2.83	2.91	3.31	3.93	3.15
Quick Ratio	2.72	2.81	3.18	3.76	2.97
Operating Cash Flow to Current Liabilities	0.98	1.07	0.81	1.69	1.32
Days Sales Outstanding (Average Receivables)	31.87	38.29	36.39	36.61	35.31
Average Days Payable Outstanding	72.34	41.81	31.95	36.51	37.18
Long Term Solvency
Total Debt/Equity	14.12	12.09	8.55	5.95	3.02
Total Debt / Total Capital	12.37	10.79	7.88	5.62	2.93
LT Debt/Equity	11.17	8.82	5.5	2.46	1.23
Long-Term Debt / Total Capital	9.79	7.87	5.07	2.32	1.19
Total Liabilities / Total Assets	32.14	27.08	22.02	16.68	17.41
EBIT / Interest Expense	3.12	8.44	-1.15	-2.48	-20.35
EBITDA / Interest Expense	20.62	29.33	22.51	11.84	15.73
(EBITDA - Capex) / Interest Expense	18.87	28.74	22.15	11.64	15.13
Total Debt / EBITDA	1.74	1.23	1.3	1.05	1.04
Net Debt / EBITDA	-1.9	-2.58	-4.19	-5.36	-9.04
Total Debt / (EBITDA - Capex)	1.9	1.26	1.32	1.07	1.08
Net Debt / (EBITDA - Capex)	-2.07	-2.64	-4.26	-5.45	-9.39
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	30.91	11.4	10.5	-16.74	-2.16
Gross Profit, 1 Yr. Growth %	33.62	8.14	-3.92	16.66	-16.31
EBITDA, 1 Yr. Growth %	-230.57	36.92	-47.41	-29.37	-134.95
EBITA, 1 Yr. Growth %	-190.67	47.64	-53.98	-31.16	-185.09
EBIT, 1 Yr. Growth %	-121.45	139.95	-111.96	250.04	87.88
Earnings From Cont. Operations, 1 Yr. Growth %	-140.45	60.85	-95.04	-673.26	192.72
Net Income, 1 Yr. Growth %	-140.45	60.85	-95.04	-673.26	192.72
Normalized Net Income, 1 Yr. Growth %	-128.57	233.9	-97.04	-530.16	130.04
Diluted EPS Before Extra, 1 Yr. Growth %	-137.91	64	-95.12	-706.94	196.58
Accounts Receivable, 1 Yr. Growth %	44.05	26.71	-12.07	-21.51	15.19
Net Property, Plant and Equip., 1 Yr. Growth %	-15.84	-13.39	-31.27	-34.57	-55.38
Total Assets, 1 Yr. Growth %	15.68	-3.31	-5.59	-7.58	-10.2
Tangible Book Value, 1 Yr. Growth %	-52.3	58.13	7.85	3.69	-15.65
Common Equity, 1 Yr. Growth %	3.05	3.87	0.96	-1.25	-10.98
Cash From Operations, 1 Yr. Growth %	32.07	35.95	-36.81	60.09	-20.72
Capital Expenditures, 1 Yr. Growth %	-56.27	-70.15	-45.35	-9.89	0
Levered Free Cash Flow, 1 Yr. Growth %	56.6	92.48	-40.64	-37.78	-10.38
Unlevered Free Cash Flow, 1 Yr. Growth %	51.53	87.18	-39.96	-34.27	-15.75
Dividend Per Share, 1 Yr. Growth %	-	-	-	-	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	27.89	20.76	10.95	-4.08	-9.75
Gross Profit, 2 Yr. CAGR %	29.6	0.92	1.93	5.87	-1.19
EBITDA, 2 Yr. CAGR %	1.89	33.65	-15.04	-39.05	-56.58
EBITA, 2 Yr. CAGR %	-12.45	15.63	-17.45	-43.72	-36.82
EBIT, 2 Yr. CAGR %	-56.74	-28.39	-46.43	-35.3	214.34
Earnings From Cont. Operations, 2 Yr. CAGR %	-28.51	-19.34	-71.75	-46.66	309.64
Net Income, 2 Yr. CAGR %	-28.51	-19.34	-71.75	-46.66	309.64
Normalized Net Income, 2 Yr. CAGR %	-39.37	-2.44	-68.54	-64.29	316.13
Diluted EPS Before Extra, 2 Yr. CAGR %	-30.82	-21.15	-71.72	-45.59	324.27
Accounts Receivable, 2 Yr. CAGR %	30.33	35.1	5.55	-16.92	-4.91
Net Property, Plant and Equip., 2 Yr. CAGR %	204.28	-14.62	-22.84	-32.94	-45.97
Total Assets, 2 Yr. CAGR %	12.38	5.76	-4.46	-6.59	-8.9
Tangible Book Value, 2 Yr. CAGR %	-27.42	-13.13	30.59	5.75	-5.95
Common Equity, 2 Yr. CAGR %	-1.14	3.47	2.41	-0.15	-6.24
Cash From Operations, 2 Yr. CAGR %	261.91	33.99	-7.31	0.58	12.66
Capital Expenditures, 2 Yr. CAGR %	-28.57	-63.87	-59.61	-29.82	-5.07
Levered Free Cash Flow, 2 Yr. CAGR %	-24.39	73.24	6.89	-39.23	-29.88
Unlevered Free Cash Flow, 2 Yr. CAGR %	-21.79	68.07	6.01	-37.18	-29.71
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	10.74	22.14	17.24	0.82	-3.45
Gross Profit, 3 Yr. CAGR %	14.08	8.58	-0.72	6.62	-2.11
EBITDA, 3 Yr. CAGR %	25.55	12.4	-1.98	-20.11	-53.72
EBITA, 3 Yr. CAGR %	13.08	4.17	-14.86	-22.3	-43.15
EBIT, 3 Yr. CAGR %	-37.87	-23.52	-60.57	0.15	5.72
Earnings From Cont. Operations, 3 Yr. CAGR %	-51.02	-6.32	-68.15	-22.94	-5.91
Net Income, 3 Yr. CAGR %	-51.02	-6.32	-68.15	-22.94	-5.91
Normalized Net Income, 3 Yr. CAGR %	-21.37	6.99	-69.56	-24.77	-19.93
Diluted EPS Before Extra, 3 Yr. CAGR %	-53.15	-7.76	-68.81	-21.4	-4.24
Accounts Receivable, 3 Yr. CAGR %	48.8	29.11	17.08	-4.37	-7.36
Net Property, Plant and Equip., 3 Yr. CAGR %	163.28	100.16	-20.58	-26.97	-41.45
Total Assets, 3 Yr. CAGR %	4.49	6.89	1.83	-5.51	-7.81
Tangible Book Value, 3 Yr. CAGR %	-21.17	-5.89	-6.64	20.93	-1.56
Common Equity, 3 Yr. CAGR %	-2.05	0.51	2.63	1.17	-3.9
Cash From Operations, 3 Yr. CAGR %	170.26	161.13	4.3	11.21	-7.09
Capital Expenditures, 3 Yr. CAGR %	30.45	-46.6	-58.53	-47.22	-21.03
Levered Free Cash Flow, 3 Yr. CAGR %	7.8	3.09	21.22	-10.75	-33.67
Unlevered Free Cash Flow, 3 Yr. CAGR %	10.79	4.47	19.25	-9.6	-33.31
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	2.66	5.01	10.82	10.88	5.59
Gross Profit, 5 Yr. CAGR %	4.97	-0.35	1.69	7.49	-0.91
EBITDA, 5 Yr. CAGR %	-17.59	14.6	7.38	-11.96	-29.23
EBITA, 5 Yr. CAGR %	-20.95	13.11	-0.32	-18.52	-24.44
EBIT, 5 Yr. CAGR %	-35.53	20.04	-41.49	-28.47	-9.53
Earnings From Cont. Operations, 5 Yr. CAGR %	-24.84	81.55	-60.69	-25.22	-11.53
Net Income, 5 Yr. CAGR %	-24.84	81.55	-60.69	-25.22	-11.53
Normalized Net Income, 5 Yr. CAGR %	-29.94	28.92	-45.51	-31.02	-13.35
Diluted EPS Before Extra, 5 Yr. CAGR %	-30.32	68.99	-61.71	-25.32	-11.4
Accounts Receivable, 5 Yr. CAGR %	19.68	25.3	29.7	8.24	7.73
Net Property, Plant and Equip., 5 Yr. CAGR %	163.16	75.24	61.14	29.25	-31.92
Total Assets, 5 Yr. CAGR %	26.57	26.88	0.81	1.28	-2.61
Tangible Book Value, 5 Yr. CAGR %	6.91	21.39	-3.52	-1.4	-6.36
Common Equity, 5 Yr. CAGR %	23.32	27.71	-0.29	0.24	-1.02
Cash From Operations, 5 Yr. CAGR %	12.54	18.92	76.15	78.28	7.56
Capital Expenditures, 5 Yr. CAGR %	-	-22.45	-18.38	-40.43	-42.24
Levered Free Cash Flow, 5 Yr. CAGR %	-17.83	48.46	7.34	-16.55	-2.61
Unlevered Free Cash Flow, 5 Yr. CAGR %	-16.97	49.18	8.76	-14.76	-3.48