Income Statement Sohu.com Limited

Equities

SOHU

US83410S1087

Internet Services

Market Closed - Nasdaq Other stock markets 04:00:00 2026-02-10 pm EST			5-day change	1st Jan Change
16.71 ^USD	+4.05%		+1.70%	+6.84%

Feb. 09	Sohu.com Limited Reports Goodwill Impairment for the Fourth Quarter Ended December 31, 2025	CI
Feb. 09	Sohu.com Limited Provides Earnings Guidance for the First Quarter of 2026	CI

5da52f275b.6WLSv9Wgs9mRBW-SddZ593RgwDEt6DSANdykrmuFN88.kwuX25mZ-uviZ1vIOOMchTxNhUdvj2vBXouTxxmoTbbfOrX64fHEr_lGXw

Published financial data: SOHU.COM LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	683M	773M	689M	568M	576M
Other Revenues, Total	66.68M	62.38M	45.22M	32.29M	22.54M
Total Revenues	750M	836M	734M	601M	598M
Cost of Goods Sold, Total	216M	205M	192M	146M	166M
Gross Profit	534M	631M	542M	455M	433M
Selling General & Admin Expenses, Total	217M	265M	282M	262M	287M
R&D Expenses	242M	269M	261M	280M	255M
Other Operating Expenses, Total	459M	533M	543M	542M	542M
Operating Income	74.87M	97.49M	-814K	-87.31M	-109M
Interest Expense, Total	-6.23M	-7.5M	-	-	-
Interest And Investment Income	7.37M	27.25M	30.74M	49.93M	44.65M
Net Interest Expenses	1.14M	19.75M	30.74M	49.93M	44.65M
Currency Exchange Gains (Loss)	-3.8M	-3.46M	6.52M	692K	464K
Other Non Operating Income (Expenses)	26.37M	18.02M	21.55M	29.61M	16.43M
EBT, Excl. Unusual Items	98.58M	132M	58M	-7.07M	-47.86M
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-381K	-215K	-17.34M	1.42M	-310K
Gain (Loss) On Sale Of Assets	-	-	-	-	-
Asset Writedown	-1.5M	-14K	-59K	-	-
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	96.7M	132M	40.6M	-5.65M	-48.17M
Income Tax Expense	133M	62.3M	57.95M	60.42M	52.07M
Earnings From Continuing Operations	-36.53M	69.27M	-17.34M	-66.07M	-100M
Earnings Of Discontinued Operations	-31.14M	858M	-	35.43M	-
Net Income to Company	-67.66M	928M	-17.34M	-30.64M	-100M
Minority Interest	-18.45M	3K	-2K	265K	-31K
Net Income - (IS)	-86.11M	928M	-17.34M	-30.38M	-100M
Net Income to Common Incl Extra Items	-86.11M	928M	-17.34M	-30.38M	-100M
Net Income to Common Excl. Extra Items	-54.98M	69.27M	-17.34M	-65.8M	-100M
Per Share Items
Net EPS - Basic	-2.18	23.49	-0.5	-0.89	-3.13
Basic EPS - Continuing Operations	-1.39	1.75	-0.5	-1.93	-3.13
Basic Weighted Average Shares Outstanding	39.45M	39.5M	34.94M	34.11M	32.01M
Net EPS - Diluted	-2.19	23.49	-0.5	-0.89	-3.13
Diluted EPS - Continuing Operations	-1.4	1.75	-0.5	-1.93	-3.13
Diluted Weighted Average Shares Outstanding	39.45M	39.5M	34.94M	34.11M	32.01M
Normalized Basic EPS	1.09	2.09	1.04	-0.12	-0.94
Normalized Diluted EPS	1.09	2.09	1.04	-0.12	-0.94
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	115M	133M	30.48M	-57.06M	-84.73M
EBITA	89.26M	110M	10.49M	-73.69M	-98.2M
EBIT	74.87M	97.49M	-814K	-87.31M	-109M
EBITDAR	119M	137M	33.3M	-54.38M	-82.46M
Total Revenues (As Reported)	750M	836M	734M	601M	598M
Effective Tax Rate - (Ratio)	137.77	47.35	142.71	-1.07K	-108.1
Normalized Net Income	43.16M	82.38M	36.25M	-4.16M	-29.94M
Supplemental Operating Expense Items
Advertising Expense	84.7M	98.5M	152M	138M	166M
Selling and Marketing Expenses	160M	183M	225M	213M	236M
General and Administrative Expenses	57.35M	81.88M	56.92M	48.93M	50.91M
Research And Development Expense From Footnotes	242M	269M	261M	280M	255M
Net Rental Expense, Total	4.28M	3.52M	2.82M	2.69M	2.27M
Imputed Operating Lease Interest Expense	715K	868K	-	-	-
Imputed Operating Lease Depreciation	3.57M	2.65M	-	-	-
Stock-Based Comp., COGS (Total)	720K	277K	191K	17K	1K
Stock-Based Comp., R&D Exp. (Total)	7.32M	3.9M	2.03M	156K	19K
Stock-Based Comp., S&M Exp. (Total)	460K	166K	128K	26K	22K
Stock-Based Comp., G&A Exp. (Total)	5.98M	4.23M	2.59M	509K	-72K
Total Stock-Based Compensation	14.48M	8.58M	4.94M	708K	-30K

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	217M	999M	698M	363M	160M
Short Term Investments	101M	399M	474M	598M	744M
Total Cash And Short Term Investments	318M	1.4B	1.17B	960M	904M
Accounts Receivable, Total	87.52M	82.55M	67.54M	71.62M	53.76M
Other Receivables	9.36M	5.73M	2.14M	1.59M	297K
Notes Receivable	34.12M	34.12M	34.12M	33.66M	33.17M
Total Receivables	131M	122M	104M	107M	87.23M
Inventory	-	-	-	-	-
Prepaid Expenses	38.22M	48.6M	29.78M	32.49M	36.14M
Deferred Tax Assets Current	-	-	-	-	-
Restricted Cash	331M	1.97M	3.64M	3.18M	-
Other Current Assets, Total	1.44B	18.86M	17.05M	14.23M	13.97M
Total Current Assets	2.25B	1.59B	1.33B	1.12B	1.04B
Gross Property Plant And Equipment	576M	578M	524M	498M	481M
Accumulated Depreciation	-234M	-243M	-233M	-225M	-224M
Net Property Plant And Equipment	343M	335M	291M	272M	256M
Long-term Investments	31.63M	53.12M	26.01M	45.2M	43.12M
Goodwill	48.43M	48.81M	47.42M	47.16M	46.94M
Other Intangibles, Total	4.84M	9.14M	5.39M	2.23M	7.7M
Deferred Tax Assets Long-Term	19.04M	19.36M	15.64M	8.68M	6.96M
Other Long-Term Assets, Total	121M	190M	267M	389M	332M
Total Assets	2.82B	2.25B	1.98B	1.88B	1.73B
Liabilities
Accounts Payable, Total	108M	87.45M	56.45M	44.61M	36.04M
Accrued Expenses, Total	272M	250M	214M	182M	171M
Short-term Borrowings	350M	34.12M	34.12M	34.12M	34.12M
Current Portion of Leases	1.11M	2M	2.04M	1.19M	1.72M
Current Income Taxes Payable	28.01M	16.71M	10.61M	11.36M	14.22M
Unearned Revenue Current, Total	55.09M	59.72M	50.11M	52.57M	52.57M
Deferred Tax Liability Current	-	-	-	-	-
Other Current Liabilities	472M	53.07M	49.43M	16.6M	12.14M
Total Current Liabilities	1.28B	503M	417M	342M	322M
Long-Term Debt	92M	-	1.8M	3.92M	2.81M
Long-Term Leases	3.86M	3.14M	340K	2.13M	1.66M
Deferred Tax Liability Non Current	218M	249M	248M	262M	274M
Other Non Current Liabilities	192M	198M	200M	213M	212M
Total Liabilities	1.79B	954M	867M	823M	812M
Common Stock, Total	39K	39K	34K	34K	30K
Additional Paid In Capital	953M	965M	866M	867M	840M
Retained Earnings	-635M	293M	276M	245M	145M
Treasury Stock	-	-18.78M	-	-6.56M	-4.64M
Comprehensive Income and Other	29.19M	51.14M	-32.84M	-46.48M	-58.15M
Total Common Equity	347M	1.29B	1.11B	1.06B	922M
Minority Interest	685M	1.32M	1.27M	322K	353K
Total Equity	1.03B	1.29B	1.11B	1.06B	923M
Total Liabilities And Equity	2.82B	2.25B	1.98B	1.88B	1.73B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	39.31M	38.22M	33.74M	32.35M	30.07M
ECS Total Common Shares Outstanding	39.31M	38.22M	33.74M	32.35M	30.07M
Book Value / Share	8.84	33.77	32.88	32.73	30.68
Tangible Book Value	294M	1.23B	1.06B	1.01B	868M
Tangible Book Value Per Share	7.48	32.26	31.32	31.2	28.86
Total Debt	447M	39.26M	38.3M	41.36M	40.31M
Net Debt	129M	-1.36B	-1.13B	-919M	-864M
Debt Equivalent Oper. Leases	34.26M	28.12M	22.56M	21.52M	18.16M
Minority Interest, Total (Incl. Fin. Div)	685M	1.32M	1.27M	322K	353K
Equity Method Investments, Total	-	-	-	-	-
Account Code - Inventory Valuation	3	3	3	3	3
Buildings, Total	392M	401M	367M	361M	356M
Machinery, Total	143M	134M	120M	99.51M	89.51M
Full Time Employees	7.6K	4.9K	4.9K	4.7K	4.3K
Accumulated Allowance for Doubtful Accounts (Supple)	7.01M	12.36M	13.91M	12.14M	12.4M

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	-86.11M	928M	-17.34M	-30.38M	-100M
Depreciation & Amortization - CF	25.47M	23.5M	19.99M	16.62M	13.48M
Amortization of Goodwill and Intangible Assets - (CF)	14.39M	12.46M	11.31M	13.62M	11.2M
Depreciation & Amortization, Total	39.85M	35.96M	31.3M	30.24M	24.67M
(Gain) Loss From Sale Of Asset	-	-	-	-	-
(Gain) Loss on Sale of Investments - (CF)	384K	215K	18.1M	-852K	309K
Asset Writedown & Restructuring Costs	4.16M	1.76M	2.04M	5.84M	911K
(Income) Loss On Equity Investments - (CF)	465K	-6.34M	-	-	-
Stock-Based Compensation (CF)	14.48M	8.58M	4.94M	708K	-30K
Provision and Write-off of Bad Debts	4.88M	7.97M	116K	-310K	1.34M
Net Cash From Discontinued Operations	-68.19M	-176M	-	-	-
Other Operating Activities, Total	50.98M	-862M	-10.63M	-36.41M	-5.3M
Change In Accounts Receivable	39.98M	444K	4.5M	-4.4M	15.72M
Change In Accounts Payable	-3.36M	-904K	-17.55M	-5.49M	-7.5M
Change in Unearned Revenues	-96K	3.78M	-4.61M	3.44M	904K
Change In Income Taxes	8.68M	-4.97M	19.49M	6.58M	11.78M
Change In Deferred Taxes	103M	26.24M	21.86M	24.29M	17.67M
Change in Other Net Operating Assets	-13.53M	-25M	-19.98M	-18.83M	-8.23M
Cash from Operations	95.21M	-62.28M	32.24M	-25.57M	-48.02M
Capital Expenditure	-6.34M	-6.72M	-8.51M	-3.22M	-1.32M
Divestitures	-	-	-	-	-
Sale (Purchase) of Intangible assets	-27.44M	-35.49M	-15.34M	-15.19M	-18.61M
Investment in Marketable and Equity Securities, Total	217M	-498M	-215M	-277M	-94.08M
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-	-	-	-
Other Investing Activities, Total	237M	1.06B	6.3M	3.57M	646K
Cash from Investing	420M	517M	-233M	-292M	-113M
Short Term Debt Issued, Total	316M	153M	-	-	-
Long-Term Debt Issued, Total	92M	-	-	-	-
Total Debt Issued	408M	153M	-	-	-
Long-Term Debt Repaid, Total	-114M	-561M	-	-	-
Total Debt Repaid	-114M	-561M	-	-	-
Issuance of Common Stock	-	-	-	-	-
Repurchase of Common Stock	-	-17.42M	-82.14M	-6.56M	-40.88M
Other Financing Activities, Total	-200M	-9.13M	-	-	-
Cash from Financing	93.59M	-434M	-82.14M	-6.56M	-40.88M
Foreign Exchange Rate Adjustments	36.98M	21M	-16.77M	-11.98M	-3.51M
Miscellaneous Cash Flow Adjustments	-	-	-	-	-
Net Change in Cash	646M	41.35M	-299M	-336M	-206M
Supplemental Items
Cash Interest Paid	3.78M	7.63M	-	-	-
Cash Income Tax Paid (Refund)	35.7M	46.14M	39.64M	28.05M	16.79M
Levered Free Cash Flow	-358M	1.34B	-37.16M	-118M	-65.18M
Unlevered Free Cash Flow	-355M	1.34B	-37.16M	-118M	-65.18M
Change In Net Working Capital	422M	-1.28B	49.05M	76.14M	1.52M
Net Debt Issued / Repaid	294M	-408M	-	-	-

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	1.7	2.4	-0.02	-2.83	-3.78
Return on Total Capital	3.19	4.34	-0.04	-4.85	-6.63
Return On Equity %	-3.12	5.96	-1.44	-6.09	-10.12
Return on Common Equity	-14.17	8.46	-1.44	-6.07	-10.12
Margin Analysis
Gross Profit Margin %	71.2	75.51	73.9	75.73	72.29
SG&A Margin	28.96	31.66	38.48	43.68	47.92
EBITDA Margin %	15.3	15.97	4.15	-9.5	-14.16
EBITA Margin %	11.9	13.16	1.43	-12.27	-16.41
EBIT Margin %	9.98	11.67	-0.11	-14.54	-18.28
Income From Continuing Operations Margin %	-4.87	8.29	-2.36	-11	-16.75
Net Income Margin %	-11.48	111.03	-2.36	-5.06	-16.76
Net Avail. For Common Margin %	-7.33	8.29	-2.36	-10.96	-16.76
Normalized Net Income Margin	5.76	9.86	4.94	-0.69	-5
Levered Free Cash Flow Margin	-47.8	160.03	-5.06	-19.67	-10.89
Unlevered Free Cash Flow Margin	-47.28	160.59	-5.06	-19.67	-10.89
Asset Turnover
Asset Turnover	0.27	0.33	0.35	0.31	0.33
Fixed Assets Turnover	2.19	2.47	2.34	2.13	2.26
Receivables Turnover (Average Receivables)	6.4	9.09	9.18	8.17	9.19
Inventory Turnover (Average Inventory)	-	-	-	-	-
Short Term Liquidity
Current Ratio	1.76	3.16	3.18	3.26	3.24
Quick Ratio	0.32	2.95	2.98	3.02	2.98
Operating Cash Flow to Current Liabilities	0.07	-0.12	0.08	-0.07	-0.15
Days Sales Outstanding (Average Receivables)	57.21	40.14	39.78	44.68	39.84
Days Outstanding Inventory (Average Inventory)	-	-	-	-	-
Average Days Payable Outstanding	194.01	173.94	137.12	126.53	89
Cash Conversion Cycle (Average Days)	-	-	-	-	-
Long Term Solvency
Total Debt/Equity	43.28	3.04	3.45	3.9	4.37
Total Debt / Total Capital	30.21	2.95	3.33	3.76	4.19
LT Debt/Equity	9.29	0.24	0.19	0.57	0.48
Long-Term Debt / Total Capital	6.48	0.24	0.19	0.55	0.46
Total Liabilities / Total Assets	63.43	42.46	43.84	43.72	46.81
EBIT / Interest Expense	12.01	13	-	-	-
EBITDA / Interest Expense	19.09	18.26	-	-	-
(EBITDA - Capex) / Interest Expense	18.07	17.37	-	-	-
Total Debt / EBITDA	3.75	0.29	1.15	-0.76	-0.49
Net Debt / EBITDA	1.08	-9.92	-34.02	16.9	10.48
Total Debt / (EBITDA - Capex)	3.96	0.3	1.54	-0.72	-0.48
Net Debt / (EBITDA - Capex)	1.14	-10.43	-45.7	15.95	10.31
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	11.29	11.43	-12.17	-18.15	-0.38
Gross Profit, 1 Yr. Growth %	22.99	18.16	-14.04	-16.11	-4.91
EBITDA, 1 Yr. Growth %	1.51K	16.32	-77.16	-287.56	48.48
EBITA, 1 Yr. Growth %	-522.82	23.18	-90.46	-806.14	33.27
EBIT, 1 Yr. Growth %	-224.88	30.21	-100.83	9.9K	25.3
Earnings From Cont. Operations, 1 Yr. Growth %	-62.92	-289.64	-125.03	281	51.71
Net Income, 1 Yr. Growth %	-42.34	-1.18K	-101.87	75.17	230.06
Normalized Net Income, 1 Yr. Growth %	-152.39	90.83	-53.77	-111.48	620.42
Diluted EPS Before Extra, 1 Yr. Growth %	-65.1	-224.93	-128.52	286	62.31
Accounts Receivable, 1 Yr. Growth %	-30.58	-5.68	-18.18	6.04	-24.93
Inventory, 1 Yr. Growth %	-	-	-	-	-
Net Property, Plant and Equip., 1 Yr. Growth %	0.49	-2.18	-13.28	-6.29	-5.99
Total Assets, 1 Yr. Growth %	4.84	-20.42	-11.93	-4.84	-7.83
Tangible Book Value, 1 Yr. Growth %	-20.76	319.23	-14.3	-4.45	-14.05
Common Equity, 1 Yr. Growth %	-18.93	271.61	-14.05	-4.55	-12.9
Cash From Operations, 1 Yr. Growth %	-54.79	-165.41	-151.77	-179.3	87.81
Capital Expenditures, 1 Yr. Growth %	-57.97	5.98	26.62	-62.09	-59.22
Levered Free Cash Flow, 1 Yr. Growth %	-69.85	-473.06	-102.78	217.68	-44.84
Unlevered Free Cash Flow, 1 Yr. Growth %	-69.95	-478.48	-102.77	217.68	-44.84
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	4.24	11.36	-1.07	-15.21	-9.7
Gross Profit, 2 Yr. CAGR %	13.9	20.55	0.78	-15.09	-10.69
EBITDA, 2 Yr. CAGR %	49.32	333.07	-48.45	-34.6	66.88
EBITA, 2 Yr. CAGR %	3.35	128.22	-65.71	-18.13	206.77
EBIT, 2 Yr. CAGR %	-27.29	27.52	-89.57	-5.36	1.02K
Earnings From Cont. Operations, 2 Yr. CAGR %	-45.13	-16.14	-31.1	-2.34	140.42
Net Income, 2 Yr. CAGR %	-26.66	149.25	-55.12	-81.9	140.45
Normalized Net Income, 2 Yr. CAGR %	-36.72	1.15	-8.36	-76.98	-9.07
Diluted EPS Before Extra, 2 Yr. CAGR %	-42.25	-33.97	-40.31	4.92	150.3
Accounts Receivable, 2 Yr. CAGR %	-36.66	-19.08	-12.15	-6.86	-10.78
Inventory, 2 Yr. CAGR %	-	-	-	-	-
Net Property, Plant and Equip., 2 Yr. CAGR %	-17.6	-0.85	-7.89	-9.85	-6.14
Total Assets, 2 Yr. CAGR %	-8.5	-8.66	-16.29	-8.45	-6.35
Tangible Book Value, 2 Yr. CAGR %	-24.17	82.26	89.55	-9.51	-9.38
Common Equity, 2 Yr. CAGR %	-23.19	73.58	78.71	-9.43	-8.82
Cash From Operations, 2 Yr. CAGR %	6.45	-45.62	-41.81	-35.93	22.04
Capital Expenditures, 2 Yr. CAGR %	-49.86	-33.26	15.84	-30.71	-60.68
Levered Free Cash Flow, 2 Yr. CAGR %	35.91	6.06	-67.8	-70.27	32.38
Unlevered Free Cash Flow, 2 Yr. CAGR %	39.15	6.65	-67.63	-70.32	32.38
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-24.89	6.58	2.89	-7.13	-10.53
Gross Profit, 3 Yr. CAGR %	-15.66	15.3	7.7	-5.2	-11.82
EBITDA, 3 Yr. CAGR %	-15.69	37.39	62.42	-20.77	-14.05
EBITA, 3 Yr. CAGR %	-6.31	9.58	-20.78	-6.19	-3.69
EBIT, 3 Yr. CAGR %	33.15	-11.7	-76.14	5.26	3.92
Earnings From Cont. Operations, 3 Yr. CAGR %	-56.69	-17.04	-43.95	21.84	13.11
Net Income, 3 Yr. CAGR %	-46.25	79.62	-51.21	-29.34	-52.37
Normalized Net Income, 3 Yr. CAGR %	-23.99	-8.57	-23.36	-54.17	-27.45
Diluted EPS Before Extra, 3 Yr. CAGR %	-53.48	-25.31	-50.09	11.21	21.34
Accounts Receivable, 3 Yr. CAGR %	-29.57	-27.67	-18.78	-6.47	-13.32
Net Property, Plant and Equip., 3 Yr. CAGR %	-13.51	-12.75	-5.18	-7.36	-8.58
Total Assets, 3 Yr. CAGR %	-5.92	-12.66	-9.77	-12.63	-8.25
Tangible Book Value, 3 Yr. CAGR %	-23.47	34.08	41.73	50.85	-11.05
Common Equity, 3 Yr. CAGR %	-22.65	29.91	37.32	45	-10.6
Cash From Operations, 3 Yr. CAGR %	-20.25	-9.5	-46.5	-35.48	-8.3
Capital Expenditures, 3 Yr. CAGR %	-56.82	-35.65	-17.38	-20.17	-41.94
Levered Free Cash Flow, 3 Yr. CAGR %	-0.7	90.29	-68.5	-30.92	-63.47
Unlevered Free Cash Flow, 3 Yr. CAGR %	-1.29	94.24	-68.42	-30.67	-63.51
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-17.29	-12.73	-16.14	-2.74	-2.35
Gross Profit, 5 Yr. CAGR %	-13.11	-5.42	-9.43	2.02	-0.07
EBITDA, 5 Yr. CAGR %	-20.45	0.46	-30.75	2.09	64.12
EBITA, 5 Yr. CAGR %	-20.59	14.06	-37.33	-2.48	36
EBIT, 5 Yr. CAGR %	-9.42	5.6	-51.93	-9.22	12.78
Earnings From Cont. Operations, 5 Yr. CAGR %	-17.73	-9.64	-47.85	-11.44	0.35
Net Income, 5 Yr. CAGR %	11.67	32.87	-49.99	-28.28	-7.66
Normalized Net Income, 5 Yr. CAGR %	-5.14	-7.61	-18.09	-47.85	-17.95
Diluted EPS Before Extra, 5 Yr. CAGR %	1.28	-21.36	-48.61	-14.43	-4.87
Accounts Receivable, 5 Yr. CAGR %	-20.39	-15.28	-23.06	-19.97	-15.67
Net Property, Plant and Equip., 5 Yr. CAGR %	-7.6	-7.82	-11.31	-11.6	-5.57
Total Assets, 5 Yr. CAGR %	-1.49	-2.61	-10.21	-11	-8.41
Tangible Book Value, 5 Yr. CAGR %	-22.19	6.66	10	14.57	18.51
Common Equity, 5 Yr. CAGR %	-22.48	5.37	8.13	12.45	16.57
Cash From Operations, 5 Yr. CAGR %	-28.4	-23.62	-29.69	-21.18	-25.6
Capital Expenditures, 5 Yr. CAGR %	-42.53	-42.3	-35.92	-33.72	-38.61
Levered Free Cash Flow, 5 Yr. CAGR %	12.39	155.56	-36.72	-9.44	-44.05
Unlevered Free Cash Flow, 5 Yr. CAGR %	10.85	152.34	-36.8	-8.39	-43.96