Balance Sheet Harmonic Inc.

Equities

HLIT

US4131601027

Communications & Networking

Market Closed - Nasdaq Other stock markets 04:00:00 2026-03-09 pm EDT			5-day change	1st Jan Change
9.510 ^USD	+1.39%		-13.07%	-3.84%

Mar. 05	Harmonic Inc Introduces Significant Enhancements To Video Appliances And Saas Solutions	CI
Mar. 03	Vyve Broadband Selects Harmonic for Network Modernization	CI

aa55d4144c5ac2f6.j0w12uh2ELAOP4pPFCnqUPtWrGMksLXZ0hFHnSUsoJE.4XV4maYvaIhWaOYMc0uHCIIv5TlmifaUpSEh0hEa2qm3f2LixTpm3E9yyw

Published financial data: HARMONIC INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	507M	625M	608M	679M	361M
Total Revenues	507M	625M	608M	679M	361M
Cost of Goods Sold, Total	247M	309M	295M	312M	186M
Gross Profit	260M	316M	313M	366M	175M
Selling General & Admin Expenses, Total	148M	156M	167M	161M	89.42M
R&D Expenses	92.7M	111M	117M	112M	68.29M
Amortization of Goodwill and Intangible Assets - (IS)	507K	-	-	-	-
Other Operating Expenses, Total	241M	267M	284M	273M	158M
Operating Income	19.49M	49.39M	28.87M	93.04M	17.03M
Interest Expense, Total	-10.62M	-5.04M	-2.7M	-7.33M	-3.8M
Net Interest Expenses	-10.62M	-5.04M	-2.7M	-7.33M	-3.8M
Currency Exchange Gains (Loss)	600K	-300K	-200K	2.4M	-1.4M
Other Non Operating Income (Expenses)	87K	106K	-135K	-277K	-20K
EBT, Excl. Unusual Items	9.55M	44.16M	25.84M	87.83M	11.81M
Restructuring Charges	-681K	-3.87M	-1.5M	-16.43M	-1.32M
Merger & Related Restructuring Charges	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	4.2M	-	-	-
Asset Writedown	-	-	-	-12.71M	-1.64M
Legal Settlements	-	-	-	-	-
Other Unusual Items	-	-	-5.2M	-755K	-
EBT, Incl. Unusual Items	8.87M	44.48M	19.14M	57.93M	8.86M
Income Tax Expense	-4.38M	16.3M	-64.85M	18.72M	7.64M
Earnings From Continuing Operations	13.25M	28.18M	83.99M	39.22M	1.22M
Earnings Of Discontinued Operations	-	-	-	-	-44.53M
Net Income to Company	13.25M	28.18M	83.99M	39.22M	-43.31M
Net Income - (IS)	13.25M	28.18M	83.99M	39.22M	-43.31M
Net Income to Common Incl Extra Items	13.25M	28.18M	83.99M	39.22M	-43.31M
Net Income to Common Excl. Extra Items	13.25M	28.18M	83.99M	39.22M	1.22M
Per Share Items
Net EPS - Basic	0.13	0.27	0.75	0.34	-0.38
Basic EPS - Continuing Operations	0.13	0.27	0.75	0.34	0.01
Basic Weighted Average Shares Outstanding	101M	105M	112M	115M	114M
Net EPS - Diluted	0.12	0.25	0.72	0.33	-0.38
Diluted EPS - Continuing Operations	0.12	0.25	0.72	0.33	0.01
Diluted Weighted Average Shares Outstanding	106M	112M	117M	117M	114M
Normalized Basic EPS	0.06	0.26	0.14	0.48	0.06
Normalized Diluted EPS	0.06	0.25	0.14	0.47	0.06
Supplemental Items
EBITDA	32.54M	61.65M	41.12M	105M	28.11M
EBITA	20M	49.39M	28.87M	93.04M	17.03M
EBIT	19.49M	49.39M	28.87M	93.04M	17.03M
EBITDAR	42.08M	71.07M	50.05M	114M	36.15M
Total Revenues (As Reported)	507M	625M	608M	679M	361M
Effective Tax Rate - (Ratio)	-49.41	36.65	-338.82	32.31	86.28
Current Domestic Taxes	89K	7.68M	24.02M	30.5M	1.58M
Current Foreign Taxes	2.47M	3.73M	3.98M	4.65M	2.88M
Total Current Taxes	2.56M	11.41M	28M	35.15M	4.46M
Deferred Domestic Taxes	-	-	-94.05M	-19.05M	4.14M
Deferred Foreign Taxes	-6.94M	4.89M	1.19M	2.61M	-960K
Total Deferred Taxes	-6.94M	4.89M	-92.86M	-16.44M	3.18M
Normalized Net Income	5.97M	27.6M	16.15M	54.9M	7.38M
Interest on Long-Term Debt	10.22M	4.95M	3.21M	1.19M	-
Non-Cash Pension Expense	20K	50K	169K	205K	-
Supplemental Operating Expense Items
Advertising Expense	1M	700K	500K	300K	200K
Selling and Marketing Expenses	1M	700K	500K	300K	200K
Research And Development Expense From Footnotes	108M	126M	132M	127M	76.33M
Net Rental Expense, Total	9.54M	9.42M	8.93M	8.48M	8.04M
Imputed Operating Lease Interest Expense	4.31M	2.16M	1.22M	3.27M	1.82M
Imputed Operating Lease Depreciation	5.22M	7.26M	7.71M	5.21M	6.22M
Stock-Based Comp., COGS (Total)	2.34M	2.23M	2.35M	1.09M	963K
Stock-Based Comp., R&D Exp. (Total)	7.16M	7.52M	7.89M	8.02M	4.75M
Stock-Based Comp., SG&A Exp. (Total)	14.55M	15.46M	17.09M	18.97M	15.93M
Stock-Based Comp., Other (Total)	-	-	-	-	10.24M
Total Stock-Based Compensation	24.06M	25.21M	27.33M	28.07M	31.88M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	133M	89.59M	84.27M	101M	124M
Short Term Investments	-	-	-	-	-
Total Cash And Short Term Investments	133M	89.59M	84.27M	101M	124M
Accounts Receivable, Total	96.63M	114M	146M	182M	87.89M
Other Receivables	-	-	-	-	-
Total Receivables	96.63M	114M	146M	182M	87.89M
Inventory	71.2M	121M	83.98M	64M	47.84M
Prepaid Expenses	8.07M	18.99M	3.79M	4.22M	7.11M
Restricted Cash	-	-	-	332K	400K
Other Current Assets, Total	13.8M	1.77M	12.39M	13.76M	227M
Total Current Assets	323M	345M	331M	366M	494M
Gross Property Plant And Equipment	193M	176M	168M	146M	148M
Accumulated Depreciation	-119M	-111M	-110M	-107M	-109M
Net Property Plant And Equipment	73.69M	65.28M	57.5M	39.23M	39.34M
Long-term Investments	-	-	-	-	-
Goodwill	240M	238M	239M	237M	60.9M
Other Intangibles, Total	-	-	-	-	-
Deferred Tax Assets Long-Term	-	-	105M	121M	104M
Deferred Charges Long-Term	1.64M	1.34M	1.94M	1.41M	1M
Other Long-Term Assets, Total	55.02M	60.36M	34.17M	31.88M	18.83M
Total Assets	694M	710M	768M	797M	718M
Liabilities
Accounts Payable, Total	64.43M	67.46M	38.56M	35.25M	23.09M
Accrued Expenses, Total	26.82M	29.68M	22.78M	25.05M	20.83M
Short-term Borrowings	-	-	-	-	-
Current Portion of Long-Term Debt	41.82M	119M	120M	7.14M	2.94M
Current Portion of Leases	7.35M	6.77M	6.79M	5.68M	6.43M
Current Income Taxes Payable	-	-	-	11.73M	367K
Unearned Revenue Current, Total	57.23M	62.38M	46.22M	47.07M	31.52M
Other Current Liabilities	26.82M	37.05M	38.24M	35.66M	113M
Total Current Liabilities	224M	322M	272M	168M	198M
Long-Term Debt	113M	11.16M	10.5M	121M	109M
Long-Term Leases	29.12M	24.11M	18.96M	14.73M	14.66M
Unearned Revenue Non Current	20.94M	18.09M	13.49M	10.2M	1.49M
Pension & Other Post Retirement Benefits	5.97M	5.04M	5.56M	4.53M	-
Other Non Current Liabilities	4.47M	5.04M	10.43M	13.44M	12M
Total Liabilities	398M	386M	331M	331M	335M
Common Stock, Total	103K	110K	112K	117K	111K
Additional Paid In Capital	2.39B	2.38B	2.41B	2.43B	2.47B
Retained Earnings	-2.09B	-2.05B	-1.96B	-1.95B	-2.08B
Comprehensive Income and Other	-3.27M	-9.69M	-5.71M	-14.1M	-6.64M
Total Common Equity	296M	325M	437M	465M	383M
Total Equity	296M	325M	437M	465M	383M
Total Liabilities And Equity	694M	710M	768M	797M	718M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	104M	111M	112M	117M	110M
ECS Total Common Shares Outstanding	103M	110M	112M	117M	111M
Book Value / Share	2.87	2.95	3.89	3.99	3.45
Tangible Book Value	55.7M	86.77M	198M	228M	322M
Tangible Book Value Per Share	0.54	0.79	1.76	1.96	2.9
Total Debt	191M	161M	156M	148M	133M
Net Debt	57.66M	71.2M	71.78M	46.86M	9.08M
Debt Equivalent of Unfunded Proj. Benefit Obligation	6M	5.28M	5.6M	4.53M	-
Debt Equivalent Oper. Leases	76.29M	75.33M	71.43M	67.84M	64.32M
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Raw Materials, Total	22.24M	46.08M	27.81M	14.21M	8.45M
Inventories - Work In Process, Total	3.99M	3.25M	5.06M	2.95M	4.39M
Inventories - Finished Goods, Total	37.54M	65.31M	43.99M	37.63M	32.43M
Inventories - Others	7.41M	6.31M	7.13M	9.2M	2.56M
Machinery, Total	81.28M	78.33M	77.21M	80.29M	79.54M
Full Time Employees	1.27K	1.34K	1.36K	1.24K	534
Accumulated Allowance for Doubtful Accounts (Supple)	2.85M	2.15M	3.2M	2.53M	227K
Order Backlog	441M	457M	653M	496M	574M

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	13.25M	28.18M	83.99M	39.22M	-43.31M
Depreciation & Amortization - CF	12.55M	12.26M	12.26M	12.14M	11.08M
Amortization of Goodwill and Intangible Assets - (CF)	507K	-	-	-	-
Depreciation & Amortization, Total	13.05M	12.26M	12.26M	12.14M	11.08M
Amortization of Deferred Charges, Total - (CF)	6.31M	1.17M	899K	-	-
(Gain) Loss on Sale of Investments - (CF)	-	-4.37M	-	-	-
Asset Writedown & Restructuring Costs	-	-	-	12.04M	59.16M
Stock-Based Compensation (CF)	24.06M	25.21M	27.33M	28.07M	31.88M
Provision and Write-off of Bad Debts	4.14M	1.95M	2.78M	-	-
Other Operating Activities, Total	-5.94M	10.44M	-82.99M	-4.58M	12.72M
Change In Accounts Receivable	-26.72M	-23.14M	-35.47M	-38.24M	53.91M
Change In Inventories	-39.34M	-54.43M	35.4M	8.37M	-7.1M
Change In Accounts Payable	42.3M	5.84M	-29.36M	-3.11M	-5.96M
Change in Unearned Revenues	15.01M	2.61M	-20.82M	-2.21M	10.22M
Change In Income Taxes	-	-	-	-	-
Change in Other Net Operating Assets	-5.11M	-257K	13.04M	10.22M	-14.63M
Cash from Operations	41.02M	5.48M	7.06M	61.92M	108M
Capital Expenditure	-12.98M	-9.25M	-8.48M	-9.19M	-11.08M
Cash Acquisitions	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-	7.96M	0	-	-
Other Investing Activities, Total	-	-	-	-	-
Cash from Investing	-12.98M	-1.29M	-8.48M	-9.19M	-11.08M
Long-Term Debt Issued, Total	3.86M	3.5M	3.84M	119M	139M
Total Debt Issued	3.86M	3.5M	3.84M	119M	139M
Long-Term Debt Repaid, Total	-6.17M	-42.29M	-4.86M	-121M	-143M
Total Debt Repaid	-6.17M	-42.29M	-4.86M	-121M	-143M
Issuance of Common Stock	12.31M	7.09M	6.56M	6.63M	5.98M
Repurchase of Common Stock	-2.06M	-11.43M	-9.49M	-37.56M	-83.39M
Other Financing Activities, Total	-	-	-1.02M	-332K	-
Cash from Financing	7.94M	-43.13M	-4.99M	-33.27M	-81.39M
Foreign Exchange Rate Adjustments	-1.2M	-4.9M	1.09M	-1.94M	7.18M
Net Change in Cash	34.79M	-43.84M	-5.32M	17.52M	22.67M
Supplemental Items
Cash Income Tax Paid (Refund)	2.52M	9.04M	18.13M	27.31M	12.76M
Levered Free Cash Flow	32.81M	12.36M	6.86M	75.4M	138M
Unlevered Free Cash Flow	33.14M	14.34M	7.64M	79.97M	140M
Change In Net Working Capital	3.18M	44.75M	41.51M	9.2M	-97.57M
Net Debt Issued / Repaid	-2.31M	-38.79M	-1.03M	-2M	-3.98M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	1.9	4.4	2.44	7.43	1.41
Return on Total Capital	2.62	6.35	3.35	9.64	1.91
Return On Equity %	4.78	9.08	22.06	8.69	0.29
Return on Common Equity	4.78	9.08	22.06	8.69	0.29
Margin Analysis
Gross Profit Margin %	51.33	50.63	51.53	53.98	48.47
SG&A Margin	29.11	24.98	27.47	23.7	24.8
EBITDA Margin %	6.42	9.87	6.76	15.5	7.8
EBITA Margin %	3.94	7.9	4.75	13.71	4.72
EBIT Margin %	3.84	7.9	4.75	13.71	4.72
Income From Continuing Operations Margin %	2.61	4.51	13.82	5.78	0.34
Net Income Margin %	2.61	4.51	13.82	5.78	-12.01
Net Avail. For Common Margin %	2.61	4.51	13.82	5.78	0.34
Normalized Net Income Margin	1.18	4.42	2.66	8.09	2.05
Levered Free Cash Flow Margin	6.47	1.98	1.13	11.11	38.2
Unlevered Free Cash Flow Margin	6.53	2.29	1.26	11.78	38.86
Asset Turnover
Asset Turnover	0.79	0.89	0.82	0.87	0.48
Fixed Assets Turnover	7.02	8.99	9.9	14.03	9.38
Receivables Turnover (Average Receivables)	5.87	5.93	4.67	4.13	3.06
Inventory Turnover (Average Inventory)	4.65	3.21	2.88	4.22	4.09
Short Term Liquidity
Current Ratio	1.44	1.07	1.21	2.18	2.5
Quick Ratio	1.02	0.63	0.85	1.69	1.07
Operating Cash Flow to Current Liabilities	0.18	0.02	0.03	0.37	0.55
Days Sales Outstanding (Average Receivables)	62.13	61.51	78.15	88.6	119.42
Days Outstanding Inventory (Average Inventory)	78.54	113.65	126.92	86.7	89.3
Average Days Payable Outstanding	56.73	67.18	75.08	46.2	49.24
Cash Conversion Cycle (Average Days)	83.94	107.99	129.99	129.1	159.48
Long Term Solvency
Total Debt/Equity	64.58	49.55	35.72	31.88	34.75
Total Debt / Total Capital	39.24	33.13	26.32	24.17	25.79
LT Debt/Equity	47.96	10.87	6.74	29.12	32.3
Long-Term Debt / Total Capital	29.14	7.27	4.97	22.08	23.97
Total Liabilities / Total Assets	57.34	54.3	43.13	41.59	46.66
EBIT / Interest Expense	1.83	9.8	10.71	12.7	4.48
EBITDA / Interest Expense	3.96	14.1	18.57	15.51	9.52
(EBITDA - Capex) / Interest Expense	2.74	12.27	15.42	14.26	6.6
Total Debt / EBITDA	4.54	2.26	3.12	1.3	3.68
Net Debt / EBITDA	1.37	1	1.43	0.41	0.25
Total Debt / (EBITDA - Capex)	6.57	2.6	3.75	1.42	5.31
Net Debt / (EBITDA - Capex)	1.98	1.15	1.73	0.45	0.36
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	33.87	23.23	-2.73	11.65	-26.15
Gross Profit, 1 Yr. Growth %	32.75	21.55	-1.01	16.97	-27.22
EBITDA, 1 Yr. Growth %	387.61	89.45	-33.3	155.75	-72.03
EBITA, 1 Yr. Growth %	-494.96	147	-41.55	222.27	-80.73
EBIT, 1 Yr. Growth %	-315.76	153.43	-41.55	222.27	-80.73
Earnings From Cont. Operations, 1 Yr. Growth %	-145.28	112.63	198.04	-53.31	-97.6
Net Income, 1 Yr. Growth %	-145.28	112.63	198.04	-53.31	-210.44
Normalized Net Income, 1 Yr. Growth %	-144.55	362.3	-41.49	239.94	-86.13
Diluted EPS Before Extra, 1 Yr. Growth %	-139.75	108.33	188	-54.17	-97.67
Accounts Receivable, 1 Yr. Growth %	27.1	17.99	28.32	24.61	-40.62
Inventory, 1 Yr. Growth %	103.23	69.88	-30.56	-23.79	11.1
Net Property, Plant and Equip., 1 Yr. Growth %	4.23	-11.41	-11.92	-31.77	4.69
Total Assets, 1 Yr. Growth %	17.27	2.35	8.2	3.68	-9.8
Tangible Book Value, 1 Yr. Growth %	280.78	55.78	127.88	15.51	-20.31
Common Equity, 1 Yr. Growth %	14.56	9.66	34.63	6.5	-17.63
Cash From Operations, 1 Yr. Growth %	4.73	-86.65	28.91	777.14	74.37
Capital Expenditures, 1 Yr. Growth %	-59.71	-28.71	-8.38	8.39	20.62
Levered Free Cash Flow, 1 Yr. Growth %	230.86	-62.32	-44.53	1.17K	-242.88
Unlevered Free Cash Flow, 1 Yr. Growth %	229.72	-56.73	-46.7	946.35	-251.7
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	12.2	28.44	9.48	4.21	-3.67
Gross Profit, 2 Yr. CAGR %	7.7	27.03	9.69	7.61	-0.95
EBITDA, 2 Yr. CAGR %	-6.5	203.94	12.41	30.61	-18.57
EBITA, 2 Yr. CAGR %	-12.19	212.34	20.15	37.24	-24.83
EBIT, 2 Yr. CAGR %	5.19	133.84	21.7	37.24	-24.83
Earnings From Cont. Operations, 2 Yr. CAGR %	49.58	-1.88	151.74	17.96	-88.27
Net Income, 2 Yr. CAGR %	49.58	-1.88	151.74	17.96	-28.19
Normalized Net Income, 2 Yr. CAGR %	62.19	43.52	64.47	34.77	-34.99
Diluted EPS Before Extra, 2 Yr. CAGR %	30.93	-8.99	144.95	14.89	-88.45
Accounts Receivable, 2 Yr. CAGR %	-2.89	22.46	23.05	26.45	-22.49
Inventory, 2 Yr. CAGR %	56.57	85.81	8.61	-27.26	-24.53
Net Property, Plant and Equip., 2 Yr. CAGR %	20.89	-3.91	-11.67	-22.48	-17.29
Total Assets, 2 Yr. CAGR %	8.68	9.56	5.23	5.92	-3.29
Tangible Book Value, 2 Yr. CAGR %	160.55	143.55	88.41	62.24	27.68
Common Equity, 2 Yr. CAGR %	8.27	12.08	21.51	19.74	-6.34
Cash From Operations, 2 Yr. CAGR %	14.48	-62.61	-58.52	236.26	291.09
Capital Expenditures, 2 Yr. CAGR %	12.08	-46.41	-19.18	-0.35	14.34
Levered Free Cash Flow, 2 Yr. CAGR %	103.21	11.65	-54.28	159.59	338.28
Unlevered Free Cash Flow, 2 Yr. CAGR %	97.79	19.44	-51.98	136.17	307.5
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	7.91	15.76	17.07	10.2	-16.75
Gross Profit, 3 Yr. CAGR %	7.41	12.14	16.9	12.07	-17.96
EBITDA, 3 Yr. CAGR %	17.42	18.32	83.33	47.85	-23.03
EBITA, 3 Yr. CAGR %	41.02	23.96	78.65	66.94	-29.88
EBIT, 3 Yr. CAGR %	150.76	41.01	47.3	68.38	-29.88
Earnings From Cont. Operations, 3 Yr. CAGR %	-14.27	68.18	42.1	43.56	-64.93
Net Income, 3 Yr. CAGR %	-14.27	68.18	42.1	43.56	15.4
Normalized Net Income, 3 Yr. CAGR %	-10.16	129.97	6.42	109.5	-37.49
Diluted EPS Before Extra, 3 Yr. CAGR %	-21.25	52.86	33.61	40.1	-65.8
Accounts Receivable, 3 Yr. CAGR %	4.11	3.62	24.38	23.56	-8.31
Inventory, 3 Yr. CAGR %	40.56	60.89	33.84	-3.49	-26.59
Net Property, Plant and Equip., 3 Yr. CAGR %	48.9	8.99	-6.66	-18.95	-15.54
Total Assets, 3 Yr. CAGR %	10.74	6.53	9.1	4.71	0.4
Tangible Book Value, 3 Yr. CAGR %	30.29	119.5	138.21	60.05	54.88
Common Equity, 3 Yr. CAGR %	9.04	8.73	19.15	16.28	5.7
Cash From Operations, 3 Yr. CAGR %	49.47	-44.07	-43.51	14.71	170.15
Capital Expenditures, 3 Yr. CAGR %	22.58	-3.61	-35.92	-10.87	6.2
Levered Free Cash Flow, 3 Yr. CAGR %	56.65	15.87	-11.57	31.97	130.9
Unlevered Free Cash Flow, 3 Yr. CAGR %	51.13	19.18	-8.73	34.13	113.79
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	4.55	11.77	8.54	11	-0.99
Gross Profit, 5 Yr. CAGR %	4.47	13.08	8.32	10.3	-2.28
EBITDA, 5 Yr. CAGR %	42.4	11.75	15.39	23.09	33.32
EBITA, 5 Yr. CAGR %	8.56	-0.23	32.27	29.11	27.46
EBIT, 5 Yr. CAGR %	-7.05	-3.26	87.79	39.49	13.52
Earnings From Cont. Operations, 5 Yr. CAGR %	-28.78	-19.42	31.9	45.94	-47.07
Net Income, 5 Yr. CAGR %	-28.78	-19.42	31.9	45.94	8.15
Normalized Net Income, 5 Yr. CAGR %	-24.43	-9.21	14.42	89.12	-11.24
Diluted EPS Before Extra, 5 Yr. CAGR %	-33.61	-24.58	23.99	36.36	-49.41
Accounts Receivable, 5 Yr. CAGR %	2.18	10.3	11.31	12.21	2.94
Inventory, 5 Yr. CAGR %	11.56	36.02	26.78	17.12	6.43
Net Property, Plant and Equip., 5 Yr. CAGR %	18.03	17.41	20.83	-4.89	-11.06
Total Assets, 5 Yr. CAGR %	4.6	6.92	8.5	6.28	3.97
Tangible Book Value, 5 Yr. CAGR %	68.25	13.65	51	94.5	85.62
Common Equity, 5 Yr. CAGR %	1.8	8.25	13.86	13.01	8.21
Cash From Operations, 5 Yr. CAGR %	147.91	12.31	-10.49	14.62	22.48
Capital Expenditures, 5 Yr. CAGR %	-3	-4.09	3.77	-2.32	-19.22
Levered Free Cash Flow, 5 Yr. CAGR %	-5.78	-14.24	-4.28	56.84	69.26
Unlevered Free Cash Flow, 5 Yr. CAGR %	-6.29	-12.58	-4.46	56.68	69.38