Income Statement GGUMBI Inc.

Stocks

A407400

KR7407400001

Home Furnishings

End-of-day quote Korea S.E. Other stock markets 2026-06-11			5-day change	1st Jan Change
2,365.00 ^KRW	0.00%		-13.37%	-53.54%

25-08-12	GGUMBI Inc. agreed to acquire 90% stake in OCTO I&C Co., Ltd for KRW 4.3 billion.	CI
25-07-03	GGUMBI Inc. announced that it has received KRW 15 billion in funding from Shinhan Investment & Securities Co., Ltd.	CI

329f14e641b9a7969.kCHsy5Xlo7IY1Yt85G1zvVUzcPfF7REETi2TxR2vfbM.5FCDofCnyoZOsuJPhiYBjQpbRaeIp0AxJ3rDolPGOtDVT96Z3ZbqgnyD0g

Published financial data: GGUMBI INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	20.9B	27.18B	28.93B	39.49B	86.39B
Other Revenues, Total	-	-10	-10	-10	-
Total Revenues	20.9B	27.18B	28.93B	39.49B	86.39B
Cost of Goods Sold, Total	12.66B	18.2B	21.04B	25.25B	49.63B
Gross Profit	8.23B	8.98B	7.89B	14.25B	36.76B
Selling General & Admin Expenses, Total	4.81B	6.53B	8.99B	12.16B	34.47B
Provision for Bad Debts	3.21M	-2.96M	140M	37.55M	52.9M
R&D Expenses	352M	559M	862M	882M	646M
Depreciation & Amortization - (IS)	585M	570M	272M	470M	2.67B
Amortization of Goodwill and Intangible Assets - (IS)	57.04M	65.03M	97.51M	104M	2.57B
Other Operating Expenses	109M	127M	157M	194M	658M
Other Operating Expenses, Total	5.91B	7.85B	10.52B	13.84B	41.07B
Operating Income	2.32B	1.13B	-2.64B	403M	-4.3B
Interest Expense, Total	-100M	-165M	-300M	-1.59B	-2.27B
Interest And Investment Income	2.37M	1.79M	399M	686M	741M
Net Interest Expenses	-98.12M	-163M	98.36M	-900M	-1.53B
Income (Loss) On Equity Invest.	-	-	-	-440M	882M
Currency Exchange Gains (Loss)	16.03M	-96.84M	-6.94M	-31.7M	-78.67M
Other Non Operating Income (Expenses)	-61.96M	-2.17M	-59.52M	-411M	4.5B
EBT, Excl. Unusual Items	2.17B	871M	-2.6B	-1.38B	-526M
Impairment of Goodwill	-	-	-	-	-10.59B
Gain (Loss) On Sale Of Investments	746K	-1.69M	-402M	-315M	-4.08B
Gain (Loss) On Sale Of Assets	-5.75M	52.14M	-26.21M	-19.9M	-471M
Asset Writedown	-	-	-	-2.29M	-
Other Unusual Items	-	-	-	-	278M
EBT, Incl. Unusual Items	2.17B	921M	-3.03B	-1.72B	-15.39B
Income Tax Expense	438M	-398M	-765M	942M	-320M
Earnings From Continuing Operations	1.73B	1.32B	-2.27B	-2.66B	-15.07B
Net Income to Company	1.73B	1.32B	-2.27B	-2.66B	-15.07B
Minority Interest	-	-	-	-	6.45B
Net Income - (IS)	1.73B	1.32B	-2.27B	-2.66B	-8.62B
Net Income to Common Incl Extra Items	1.73B	1.32B	-2.27B	-2.66B	-8.62B
Net Income to Common Excl. Extra Items	1.73B	1.32B	-2.27B	-2.66B	-8.62B
Per Share Items
Net EPS - Basic	1.11K	165.99	-214.54	-225.41	-637.17
Basic EPS - Continuing Operations	1.11K	165.99	-214.54	-225.41	-637.17
Basic Weighted Average Shares Outstanding	1.56M	7.95M	10.57M	11.79M	13.53M
Net EPS - Diluted	1.11K	165.99	-215	-225.41	-637.17
Diluted EPS - Continuing Operations	1.11K	165.99	-215	-225.41	-637.17
Diluted Weighted Average Shares Outstanding	1.56M	7.95M	10.57M	11.79M	13.53M
Normalized Basic EPS	872.14	68.49	-154.01	-73.08	452.21
Normalized Diluted EPS	872.14	68.49	-154.01	-73.08	452.21
Payout Ratio	-	-	-	-	-
Supplemental Items
EBITDA	3B	1.85B	-2.14B	1.12B	1.29B
EBITA	2.38B	1.2B	-2.54B	507M	-1.73B
EBIT	2.32B	1.13B	-2.64B	403M	-4.3B
EBITDAR	3.02B	2.01B	-1.37B	2.31B	2.12B
Effective Tax Rate - (Ratio)	20.21	-43.17	25.22	-54.9	2.08
Normalized Net Income	1.36B	544M	-1.63B	-862M	6.12B
Supplemental Operating Expense Items
Advertising Expense	796M	1.03B	785M	195M	4B
Selling and Marketing Expenses	2.12B	3.08B	3.91B	6.1B	20.67B
General and Administrative Expenses	96.11M	82.54M	127M	134M	-
Research And Development Expense From Footnotes	352M	559M	862M	882M	646M
Net Rental Expense, Total	18.52M	162M	769M	1.19B	831M
Imputed Operating Lease Interest Expense	3.37M	39.69M	227M	936M	572M
Imputed Operating Lease Depreciation	15.15M	122M	542M	254M	259M
Maintenance & Repair Expenses, Total	11.12M	9.24M	4.19M	14.91M	-
Stock-Based Comp., SG&A Exp. (Total)	59.02M	99.48M	153M	125M	-
Total Stock-Based Compensation	59.02M	99.48M	153M	125M	-

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	2.06B	209M	3.3B	8.25B	16.65B
Short Term Investments	10M	-	14B	17.03B	20.81M
Total Cash And Short Term Investments	2.07B	209M	17.3B	25.27B	16.67B
Accounts Receivable, Total	771M	2.93B	2.35B	2.71B	7.41B
Other Receivables	17.24M	559M	1.48B	1.39B	851M
Notes Receivable	-	617M	543M	2.1B	500M
Total Receivables	788M	4.11B	4.38B	6.2B	8.77B
Inventory	2.12B	4.37B	8.6B	10.96B	20.05B
Prepaid Expenses	28.38M	38.61M	68.73M	52.46M	142M
Other Current Assets, Total	362M	245M	547M	5.47B	3.38B
Total Current Assets	5.37B	8.97B	30.89B	47.96B	49.01B
Gross Property Plant And Equipment	6.35B	6.84B	14.99B	17.39B	29.53B
Accumulated Depreciation	-1.24B	-579M	-960M	-1.51B	-8.57B
Net Property Plant And Equipment	5.11B	6.26B	14.03B	15.88B	20.96B
Long-term Investments	22.82M	312M	3.05B	6.72B	792M
Goodwill	-	-	-	-	10.97B
Other Intangibles, Total	194M	166M	212M	656M	17.25B
Accounts Receivable Long-Term	-70	-70	140	-410	-400
Loans Receivable Long-Term	617M	-	-	-	-
Deferred Tax Assets Long-Term	213M	245M	975M	521K	402M
Other Long-Term Assets, Total	6.1M	6.1M	50.81M	520M	23.28B
Total Assets	11.54B	15.96B	49.21B	71.74B	123B
Liabilities
Accounts Payable, Total	847M	773M	2.52B	487M	4.64B
Accrued Expenses, Total	104M	212M	225M	244M	3.62B
Short-term Borrowings	285M	3.2B	2.5B	14.2B	11.5B
Current Portion of Long-Term Debt	1.36B	1.19B	1.92B	7.37B	7.29B
Current Portion of Leases	411M	-	22.42M	22.42M	2.63B
Current Income Taxes Payable	168M	-	974K	24.86M	396M
Unearned Revenue Current, Total	-	-	-	-	66.25M
Other Current Liabilities	605M	543M	914M	15.14B	11.6B
Total Current Liabilities	3.78B	5.92B	8.11B	37.49B	41.74B
Long-Term Debt	2.27B	1.98B	5.35B	733M	6.47B
Long-Term Leases	55.4M	-	67.28M	51.02M	2.54B
Deferred Tax Liability Non Current	7.09M	13.59K	-	-	3.25B
Other Non Current Liabilities	10.38M	10	-	-	981M
Total Liabilities	6.13B	7.9B	13.52B	38.28B	54.98B
Common Stock, Total	613M	613M	1.23B	1.23B	1.48B
Additional Paid In Capital	602M	602M	29.81B	29.81B	52.35B
Retained Earnings	4.13B	5.45B	3.18B	873M	-7.78B
Treasury Stock	-	-	-75.16M	-75.16M	-46.06M
Comprehensive Income and Other	68.85M	1.4B	1.54B	1.63B	1.58B
Total Common Equity	5.41B	8.06B	35.68B	33.46B	47.58B
Minority Interest	-	-	-	-	20.1B
Total Equity	5.41B	8.06B	35.68B	33.46B	67.68B
Total Liabilities And Equity	11.54B	15.96B	49.21B	71.74B	123B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	1.59M	7.97M	11.79M	11.79M	14.35M
ECS Total Common Shares Outstanding	1.59M	7.97M	11.79M	11.79M	14.35M
Book Value / Share	3.4K	1.01K	3.03K	2.84K	3.32K
Tangible Book Value	5.22B	7.89B	35.47B	32.81B	19.37B
Tangible Book Value Per Share	3.27K	990.87	3.01K	2.78K	1.35K
Total Debt	4.38B	6.37B	9.86B	22.38B	30.43B
Net Debt	2.31B	6.17B	-7.43B	-2.89B	13.76B
Debt Equivalent Oper. Leases	148M	1.29B	6.15B	9.52B	6.65B
Minority Interest, Total (Incl. Fin. Div)	-	-	-	-	20.1B
Equity Method Investments, Total	-	-	-	903M	-
Inventories - Raw Materials, Total	293M	268M	243M	456M	595M
Inventories - Work In Process, Total	-	-	-	-	185M
Inventories - Finished Goods, Total	1.88B	4.16B	8.42B	10.58B	23.02B
Inventories - Others	240	80	850	-590	-10
Land - (BS)	1.72B	2.24B	8.07B	8.66B	6.68B
Buildings, Total	2.49B	3.36B	4.71B	5.57B	596M
Machinery, Total	644M	818M	1.46B	1.68B	5.29B
Accumulated Allowance for Doubtful Accounts (Supple)	4.55M	1.59M	140M	175M	509M

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	1.73B	1.32B	-2.27B	-2.66B	-8.62B
Depreciation & Amortization - CF	621M	653M	397M	610M	3.02B
Amortization of Goodwill and Intangible Assets - (CF)	57.04M	65.03M	97.51M	104M	2.57B
Depreciation & Amortization, Total	678M	718M	495M	714M	5.59B
(Gain) Loss From Sale Of Asset	5.75M	-52.14M	26.21M	19.9M	471M
(Gain) Loss on Sale of Investments - (CF)	-746K	1.69M	402M	315M	3.69B
Asset Writedown & Restructuring Costs	-	-	-	2.29M	10.59B
(Income) Loss On Equity Investments - (CF)	-	-	-	440M	-487M
Stock-Based Compensation (CF)	59.02M	99.48M	153M	125M	60.82M
Provision and Write-off of Bad Debts	-5.72M	-2.96M	140M	37.55M	200M
Other Operating Activities, Total	384M	-493M	-1.02B	2.24B	-9.37B
Change In Accounts Receivable	-182M	-2.16B	464M	-289M	413M
Change In Inventories	-513M	-2.25B	-4.24B	-2.38B	1.27B
Change In Accounts Payable	46.63M	-73.22M	1.72B	-2.19B	-1.09B
Change in Unearned Revenues	-	-	-	-	20.42M
Change in Other Net Operating Assets	-357M	-441M	-686M	-3.28M	-1.11B
Cash from Operations	1.85B	-3.33B	-4.8B	-3.62B	1.63B
Capital Expenditure	-1.15B	-405M	-8.14B	-2.46B	-1.18B
Sale of Property, Plant, and Equipment	20.54M	106M	65K	4.22M	614M
Cash Acquisitions	-	-	-	-	-20.33B
Sale (Purchase) of Intangible assets	-11.6M	-25.62M	-96.77M	-526M	-53.03M
Investment in Marketable and Equity Securities, Total	914M	-281M	-16.97B	-7.13B	20.7B
Net (Increase) Decrease in Loans Originated / Sold - Investing	-617M	-	74.68M	-1.51B	107M
Other Investing Activities, Total	-1.36M	10	-61.1M	-505M	-318M
Cash from Investing	-846M	-606M	-25.19B	-12.12B	-462M
Short Term Debt Issued, Total	-	4.46B	1B	2B	7.24B
Long-Term Debt Issued, Total	650M	-	4.39B	21.21B	19.78B
Total Debt Issued	650M	4.46B	5.39B	23.21B	27.02B
Short Term Debt Repaid, Total	-400M	-1.55B	-1.7B	-2.04B	-13.44B
Long-Term Debt Repaid, Total	-487M	-847M	-297M	-398M	-6.32B
Total Debt Repaid	-887M	-2.39B	-2B	-2.44B	-19.76B
Issuance of Common Stock	617M	-	29.6B	-	709M
Common & Preferred Stock Dividends Paid	-	-	-	-	-
Common & Preferred Stock Dividends Paid	-	-	-	-	-
Other Financing Activities, Total	-2.78M	17.94M	82.87M	-70M	-728M
Cash from Financing	377M	2.09B	33.08B	20.7B	7.24B
Foreign Exchange Rate Adjustments	78.48K	-	-	-	-6.21M
Miscellaneous Cash Flow Adjustments	-	-10	-10	-10	-810
Net Change in Cash	1.38B	-1.85B	3.09B	4.95B	8.4B
Supplemental Items
Cash Interest Paid	101M	157M	310M	469M	837M
Cash Income Tax Paid (Refund)	66.88M	144M	13.06K	82.47M	146M
Levered Free Cash Flow	64.13M	-4.66B	-12.12B	263M	-4.98B
Unlevered Free Cash Flow	127M	-4.56B	-11.93B	1.25B	-3.56B
Change In Net Working Capital	898M	5.66B	2.7B	-3.15B	5.23B
Net Debt Issued / Repaid	-237M	2.07B	3.39B	20.77B	7.26B

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	13.94	5.15	-5.06	0.42	-2.77
Return on Total Capital	16.78	5.85	-5.49	0.5	-3.49
Return On Equity %	41.12	19.58	-10.37	-7.69	-29.8
Return on Common Equity	41.12	19.58	-10.37	-7.69	-21.28
Margin Analysis
Gross Profit Margin %	39.4	33.04	27.27	36.07	42.56
SG&A Margin	23.01	24.02	31.09	30.78	39.9
EBITDA Margin %	14.34	6.81	-7.4	2.83	1.49
EBITA Margin %	11.37	4.41	-8.77	1.28	-2
EBIT Margin %	11.09	4.17	-9.11	1.02	-4.98
Income From Continuing Operations Margin %	8.28	4.85	-7.84	-6.73	-17.45
Net Income Margin %	8.28	4.85	-7.84	-6.73	-9.98
Net Avail. For Common Margin %	8.28	4.85	-7.84	-6.73	-9.98
Normalized Net Income Margin	6.5	2	-5.63	-2.18	7.08
Levered Free Cash Flow Margin	0.31	-17.16	-41.9	0.67	-5.77
Unlevered Free Cash Flow Margin	0.61	-16.78	-41.25	3.17	-4.12
Asset Turnover
Asset Turnover	2.01	1.98	0.89	0.65	0.89
Fixed Assets Turnover	4.36	4.78	2.85	2.64	4.69
Receivables Turnover (Average Receivables)	30.87	14.69	10.95	15.61	17.07
Inventory Turnover (Average Inventory)	6.78	5.6	3.24	2.58	3.2
Short Term Liquidity
Current Ratio	1.42	1.52	3.81	1.28	1.17
Quick Ratio	0.76	0.62	2.61	0.78	0.6
Operating Cash Flow to Current Liabilities	0.49	-0.56	-0.59	-0.1	0.04
Days Sales Outstanding (Average Receivables)	11.82	24.85	33.34	23.45	21.38
Days Outstanding Inventory (Average Inventory)	53.82	65.16	112.53	141.79	114.05
Average Days Payable Outstanding	22.81	14.45	23.77	19.92	15.93
Cash Conversion Cycle (Average Days)	42.83	75.55	122.1	145.32	119.5
Long Term Solvency
Total Debt/Equity	81.03	79.09	27.64	66.88	44.96
Total Debt / Total Capital	44.76	44.16	21.65	40.08	31.02
LT Debt/Equity	43.06	24.6	15.18	2.34	13.32
Long-Term Debt / Total Capital	23.79	13.74	11.89	1.4	9.19
Total Liabilities / Total Assets	53.1	49.51	27.48	53.36	44.82
EBIT / Interest Expense	23.07	6.86	-8.78	0.25	-1.89
EBITDA / Interest Expense	29.82	11.21	-7.13	0.7	0.57
(EBITDA - Capex) / Interest Expense	18.38	8.76	-34.24	-0.85	0.05
Total Debt / EBITDA	1.46	3.44	-4.61	20.03	23.58
Net Debt / EBITDA	0.77	3.33	3.47	-2.59	10.66
Total Debt / (EBITDA - Capex)	2.37	4.4	-0.96	-16.7	273.49
Net Debt / (EBITDA - Capex)	1.25	4.26	0.72	2.16	123.67
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	12.96	30.08	6.42	36.52	118.76
Gross Profit, 1 Yr. Growth %	21.19	9.09	-12.17	80.62	157.79
EBITDA, 1 Yr. Growth %	13	-38.21	-215.64	-152.17	15.51
EBITA, 1 Yr. Growth %	11.43	-49.55	-311.83	-119.98	-441.16
EBIT, 1 Yr. Growth %	11.01	-51.11	-332.59	-115.28	-1.17K
Earnings From Cont. Operations, 1 Yr. Growth %	-14.35	-23.79	-271.88	17.27	466.89
Net Income, 1 Yr. Growth %	-14.35	-23.79	-271.88	17.27	224.34
Normalized Net Income, 1 Yr. Growth %	12.88	-59.95	-399.02	-54.05	-1.14K
Diluted EPS Before Extra, 1 Yr. Growth %	-15.31	-25.29	-229.58	4.84	183.19
Accounts Receivable, 1 Yr. Growth %	32.11	280.3	-19.66	14.92	174.04
Inventory, 1 Yr. Growth %	31.81	106.01	96.56	27.48	82.93
Net Property, Plant and Equip., 1 Yr. Growth %	14.18	22.5	124.03	13.21	31.98
Total Assets, 1 Yr. Growth %	24.8	38.36	208.24	45.8	70.98
Tangible Book Value, 1 Yr. Growth %	86.76	51.31	349.31	-7.51	-40.96
Common Equity, 1 Yr. Growth %	79.96	48.96	342.71	-6.22	42.2
Cash From Operations, 1 Yr. Growth %	-36.36	-280.41	44.13	-24.6	-144.99
Capital Expenditures, 1 Yr. Growth %	353.31	-64.82	1.91K	-69.8	-52.02
Levered Free Cash Flow, 1 Yr. Growth %	-	-7.37K	159.83	-102.17	-3.7K
Unlevered Free Cash Flow, 1 Yr. Growth %	-	-3.69K	161.6	-110.51	-415.37
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-	21.22	17.66	20.54	72.82
Gross Profit, 2 Yr. CAGR %	-	14.98	-2.12	25.95	115.89
EBITDA, 2 Yr. CAGR %	-	-16.44	-15.47	-22.33	-22.37
EBITA, 2 Yr. CAGR %	-	-25.02	3.38	-34.94	-17.44
EBIT, 2 Yr. CAGR %	-	-26.33	6.63	-40.39	27.73
Earnings From Cont. Operations, 2 Yr. CAGR %	-	-19.21	14.45	41.97	157.83
Net Income, 2 Yr. CAGR %	-	-19.21	14.45	41.97	95.02
Normalized Net Income, 2 Yr. CAGR %	-	-32.76	9.44	25.84	80.63
Diluted EPS Before Extra, 2 Yr. CAGR %	-	-64.43	-1.63	16.56	72.15
Accounts Receivable, 2 Yr. CAGR %	-	124.15	74.8	-3.91	77.46
Inventory, 2 Yr. CAGR %	-	64.79	101.23	58.3	52.71
Net Property, Plant and Equip., 2 Yr. CAGR %	-	18.27	65.66	59.26	22.24
Total Assets, 2 Yr. CAGR %	-	31.41	106.52	111.99	57.89
Tangible Book Value, 2 Yr. CAGR %	-	68.11	160.74	103.85	-26.11
Common Equity, 2 Yr. CAGR %	-	63.73	156.8	103.76	15.48
Cash From Operations, 2 Yr. CAGR %	-	7.15	61.26	4.25	-41.76
Capital Expenditures, 2 Yr. CAGR %	-	26.29	166.03	146.48	-61.93
Levered Free Cash Flow, 2 Yr. CAGR %	-	-	1.27K	-76.25	-35.89
Unlevered Free Cash Flow, 2 Yr. CAGR %	-	-	869.57	-47.57	-45.37
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-	-	16.07	23.64	47.03
Gross Profit, 3 Yr. CAGR %	-	-	5.11	20.06	59.97
EBITDA, 3 Yr. CAGR %	-	-	-6.88	-28.03	-11.34
EBITA, 3 Yr. CAGR %	-	-	6	-40.23	13.03
EBIT, 3 Yr. CAGR %	-	-	8.07	-44.2	55.98
Earnings From Cont. Operations, 3 Yr. CAGR %	-	-	3.91	15.38	125.23
Net Income, 3 Yr. CAGR %	-	-	3.91	15.38	86.98
Normalized Net Income, 3 Yr. CAGR %	-	-	10.57	-14.08	124.03
Diluted EPS Before Extra, 3 Yr. CAGR %	-	-	-45.27	0.48	56.6
Accounts Receivable, 3 Yr. CAGR %	-	-	59.22	51.99	36.26
Inventory, 3 Yr. CAGR %	-	-	74.76	72.83	66.12
Net Property, Plant and Equip., 3 Yr. CAGR %	-	-	46.34	45.92	49.59
Total Assets, 3 Yr. CAGR %	-	-	74.6	83.89	97.33
Tangible Book Value, 3 Yr. CAGR %	-	-	133.29	84.57	34.87
Common Equity, 3 Yr. CAGR %	-	-	128.1	83.55	80.73
Cash From Operations, 3 Yr. CAGR %	-	-	18.28	25.16	-21.22
Capital Expenditures, 3 Yr. CAGR %	-	-	217.75	28.82	42.85
Levered Free Cash Flow, 3 Yr. CAGR %	-	-	-	60.08	2.21
Unlevered Free Cash Flow, 3 Yr. CAGR %	-	-	-	114.56	-7.92
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-	-	-	-	36.1
Gross Profit, 5 Yr. CAGR %	-	-	-	-	40.18
EBITDA, 5 Yr. CAGR %	-	-	-	-	-13.42
EBITA, 5 Yr. CAGR %	-	-	-	-	-4.08
EBIT, 5 Yr. CAGR %	-	-	-	-	15.54
Earnings From Cont. Operations, 5 Yr. CAGR %	-	-	-	-	49.46
Net Income, 5 Yr. CAGR %	-	-	-	-	33.67
Normalized Net Income, 5 Yr. CAGR %	-	-	-	-	38.43
Diluted EPS Before Extra, 5 Yr. CAGR %	-	-	-	-	-13.44
Accounts Receivable, 5 Yr. CAGR %	-	-	-	-	66.28
Inventory, 5 Yr. CAGR %	-	-	-	-	65.58
Net Property, Plant and Equip., 5 Yr. CAGR %	-	-	-	-	36.17
Total Assets, 5 Yr. CAGR %	-	-	-	-	67.71
Tangible Book Value, 5 Yr. CAGR %	-	-	-	-	47.29
Common Equity, 5 Yr. CAGR %	-	-	-	-	73.73
Cash From Operations, 5 Yr. CAGR %	-	-	-	-	-10.91
Capital Expenditures, 5 Yr. CAGR %	-	-	-	-	35.98