Income Statement FuelCell Energy, Inc.

Stocks

FCEL

US35952H7008

Renewable Energy Equipment & Services

Real-time Estimate Cboe BZX Other stock markets 00:46:41 12/06/2026 HKT			5-day change	1st Jan Change
17.02 ^USD	+4.97%		-21.03%	+131.19%

06-09	B. Riley Raises Price Target on FuelCell Energy to $13 From $8, Keeps Neutral Rating	MT
06-09	Canaccord Genuity Upgrades FuelCell Energy to Buy From Hold, Raise Price Target to $30 From $12	MT

0429db9d53b9aa3de95.8l4-WXkI2h8LZnaEvewS4_-vtar37pZIqEiB1RLy4h0.3wsLCzZMvXY5XjXMi7Z_rMr52sjFuqAK_ivRu0uX0HWwAVsAJmmpflQEBQ

Published financial data: FUELCELL ENERGY, INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: October	2021	2022	2023	2024	2025
Revenues	69.58M	130M	123M	112M	158M
Total Revenues	69.58M	130M	123M	112M	158M
Cost of Goods Sold, Total	80.22M	158M	132M	147M	185M
Gross Profit	-10.64M	-27.78M	-8.16M	-34.65M	-26.41M
Selling General & Admin Expenses, Total	37.45M	78.62M	63.63M	64.1M	60.14M
R&D Expenses	11.32M	34.53M	61.02M	55.4M	34.08M
Other Operating Expenses	500K	1M	900K	500K	600K
Other Operating Expenses, Total	49.26M	114M	126M	120M	94.82M
Operating Income	-59.9M	-142M	-134M	-155M	-121M
Interest Expense, Total	-7.36M	-6.39M	-7.25M	-12.79M	-11.08M
Interest And Investment Income	-	-	15.8M	13.72M	8.31M
Net Interest Expenses	-7.36M	-6.39M	8.55M	930K	-2.76M
Currency Exchange Gains (Loss)	-900K	-900K	-	-	-
Other Non Operating Income (Expenses)	-15.77M	1.1M	4.72M	805K	478K
EBT, Excl. Unusual Items	-83.93M	-148M	-120M	-153M	-124M
Restructuring Charges	-	-1M	-	-2.56M	-5.34M
Gain (Loss) On Sale Of Investments	-	3.5M	-	-	-
Asset Writedown	-5M	-800K	-2.38M	-1.26M	-65.78M
Legal Settlements	-	-	-	-	-
Other Unusual Items	-12.09M	-	15.34M	-	3.4M
EBT, Incl. Unusual Items	-101M	-146M	-107M	-157M	-191M
Income Tax Expense	2K	819K	581K	25K	137K
Earnings From Continuing Operations	-101M	-147M	-108M	-157M	-191M
Net Income to Company	-101M	-147M	-108M	-157M	-191M
Minority Interest	-30K	4.51M	488K	30.77M	3.47M
Net Income - (IS)	-101M	-143M	-108M	-126M	-188M
Preferred Dividend and Other Adjustments	3.2M	3.2M	3.2M	3.2M	3.2M
Net Income to Common Incl Extra Items	-104M	-146M	-111M	-129M	-191M
Net Income to Common Excl. Extra Items	-104M	-146M	-111M	-129M	-191M
Per Share Items
Net EPS - Basic	-9.34	-11.43	-7.92	-7.83	-7.42
Basic EPS - Continuing Operations	-9.34	-11.43	-7.92	-7.83	-7.42
Basic Weighted Average Shares Outstanding	11.16M	12.77M	13.99M	16.51M	25.74M
Net EPS - Diluted	-9.34	-11.43	-7.92	-7.83	-7.42
Diluted EPS - Continuing Operations	-9.34	-11.43	-7.92	-7.83	-7.42
Diluted Weighted Average Shares Outstanding	11.16M	12.77M	13.99M	16.51M	25.74M
Normalized Basic EPS	-4.7	-6.9	-5.35	-3.93	-2.86
Normalized Diluted EPS	-4.7	-6.9	-5.35	-3.93	-2.86
Payout Ratio	-3.17	-2.24	-2.97	-2.54	-1.7
Supplemental Items
EBITDA	-40.03M	-121M	-108M	-118M	-80.83M
EBITA	-59.9M	-142M	-134M	-153M	-120M
EBIT	-59.9M	-142M	-134M	-155M	-121M
EBITDAR	-38.53M	-	-	-	-
Total Revenues (As Reported)	69.58M	130M	123M	112M	158M
Effective Tax Rate - (Ratio)	-0	-0.56	-0.54	-0.02	-0.07
Current Foreign Taxes	-	-	-	-	-
Total Current Taxes	-	-	-	-	-
Normalized Net Income	-52.49M	-88.06M	-74.79M	-64.81M	-73.73M
Interest on Long-Term Debt	7.36M	6.39M	7.25M	9.69M	10.38M
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	27.81M	49.71M	74.21M	72.91M	49.2M
Net Rental Expense, Total	1.5M	-	-	-	-
Imputed Operating Lease Interest Expense	605K	-	-	-	-
Imputed Operating Lease Depreciation	895K	-	-	-	-
Stock-Based Comp., COGS (Total)	493K	706K	1.5M	1.46M	871K
Stock-Based Comp., R&D Exp. (Total)	111K	456K	1.43M	1.43M	613K
Stock-Based Comp., SG&A Exp. (Total)	3.59M	5.42M	8.66M	8.58M	9.42M
Stock-Based Comp., Other (Total)	96K	212K	366K	293K	184K
Total Stock-Based Compensation	4.29M	6.79M	11.95M	11.76M	11.09M

Fiscal Period: October	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	432M	458M	250M	148M	278M
Short Term Investments	-	-	104M	109M	-
Total Cash And Short Term Investments	432M	458M	354M	257M	278M
Accounts Receivable, Total	23.65M	15.9M	20.1M	48.6M	53.01M
Notes Receivable	-	-	-	-	-
Total Receivables	23.65M	15.9M	20.1M	48.6M	53.01M
Inventory	71.08M	90.91M	84.46M	114M	86.2M
Prepaid Expenses	5.17M	-	-	-	-
Restricted Cash	11.27M	4.42M	5.16M	12.16M	16.6M
Other Current Assets, Total	-	10.99M	12.88M	12.74M	15.91M
Total Current Assets	543M	580M	476M	444M	450M
Gross Property Plant And Equipment	150M	168M	206M	254M	226M
Accumulated Depreciation	-102M	-103M	-108M	-115M	-118M
Net Property Plant And Equipment	47.52M	65.33M	98.02M	139M	108M
Goodwill	4.08M	4.08M	4.08M	4.08M	-
Other Intangibles, Total	18.67M	17.37M	16.08M	14.78M	3.89M
Accounts Receivable Long-Term	11.58M	9.7M	25.8M	28.3M	82.1M
Deferred Charges Long-Term	-	-	-	-	-
Other Long-Term Assets, Total	250M	263M	335M	314M	289M
Total Assets	875M	940M	956M	944M	932M
Liabilities
Accounts Payable, Total	19.27M	28.2M	26.52M	22.58M	17.01M
Accrued Expenses, Total	16.03M	26.88M	22.36M	27.85M	28.8M
Current Portion of Long-Term Debt	10.03M	13.15M	10.06M	15.92M	14.45M
Current Portion of Leases	1.09M	699K	611K	807K	2.33M
Current Income Taxes Payable	-	-	-	-	-
Unearned Revenue Current, Total	6.29M	16.34M	2.41M	4.23M	2.73M
Other Current Liabilities	72K	537K	3.96M	2.52M	2.52M
Total Current Liabilities	52.77M	85.8M	65.9M	73.9M	67.84M
Long-Term Debt	21.08M	12.54M	90.59M	96.93M	84.99M
Long-Term Leases	64.63M	64.21M	27.81M	27.7M	30.76M
Unearned Revenue Non Current	30.43M	9.1M	732K	3.01M	5.98M
Other Non Current Liabilities	1.01M	13.69M	10.19M	15.11M	11.43M
Total Liabilities	170M	185M	195M	217M	201M
Preferred Stock Convertible	59.86M	59.86M	59.86M	59.86M	59.86M
Preferred Stock - Others	-	-	-	-	-
Total Preferred Equity	59.86M	59.86M	59.86M	59.86M	59.86M
Common Stock, Total	37K	41K	45K	2K	5K
Additional Paid In Capital	1.91B	2.09B	2.2B	2.3B	2.49B
Retained Earnings	-1.27B	-1.41B	-1.52B	-1.64B	-1.83B
Treasury Stock	-586K	-855K	-1.08M	-1.2M	-1.41M
Comprehensive Income and Other	-233K	-897K	-594K	-363K	-289K
Total Common Equity	642M	684M	682M	657M	662M
Minority Interest	3.03M	10.14M	17.96M	10.69M	9.1M
Total Equity	705M	754M	760M	727M	731M
Total Liabilities And Equity	875M	940M	956M	944M	932M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	12.22M	13.52M	15.06M	20.45M	47.74M
ECS Total Common Shares Outstanding	12.22M	13.52M	15.02M	20.38M	46.03M
Book Value / Share	52.57	50.63	45.44	32.24	14.39
Tangible Book Value	620M	663M	662M	638M	658M
Tangible Book Value Per Share	50.71	49.04	44.09	31.31	14.3
Total Debt	96.83M	90.6M	129M	141M	133M
Net Debt	-335M	-367M	-225M	-116M	-146M
Debt Equivalent Oper. Leases	12M	-	-	-	-
Minority Interest, Total (Incl. Fin. Div)	3.03M	10.14M	17.96M	10.69M	9.1M
Account Code - Inventory Valuation	-	5	5	5	5
Inventories - Raw Materials, Total	-	-	-	-	-
Inventories - Work In Process, Total	-	-	-	-	-
Land - (BS)	524K	524K	524K	524K	524K
Buildings, Total	20.86M	21.22M	21.43M	26.58M	23.82M
Machinery, Total	114M	113M	142M	150M	153M
Full Time Employees	382	513	591	584	424
Part Time Employees	3	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	-	-	-	-	-
Order Backlog	1.29B	1.09B	1.03B	1.16B	1.19B

Fiscal Period: October	2021	2022	2023	2024	2025
Net Income	-101M	-143M	-108M	-126M	-188M
Depreciation & Amortization - CF	19.87M	21.27M	25.38M	34.89M	39.1M
Amortization of Goodwill and Intangible Assets - (CF)	-	-	-	1.3M	1.3M
Depreciation & Amortization, Total	19.87M	21.27M	25.38M	36.19M	40.4M
Amortization of Deferred Charges, Total - (CF)	-	-	-	-	-
Asset Writedown & Restructuring Costs	5.02M	1.78M	2.38M	1.26M	65.78M
Stock-Based Compensation (CF)	4.29M	6.79M	11.95M	11.76M	11.09M
Other Operating Activities, Total	33.37M	2.22M	-19.38M	-18.27M	-4.87M
Change In Accounts Receivable	-8.78M	8.97M	-20.84M	-30.98M	-58.39M
Change In Inventories	-18.76M	-28.06M	4.69M	-29.25M	15.87M
Change In Accounts Payable	1.99M	6.33M	3M	-999K	-2.76M
Change in Unearned Revenues	-5.19M	-11.28M	-22.3M	4.1M	1.48M
Change in Other Net Operating Assets	-1.21M	22.52M	-17.55M	-713K	-6M
Cash from Operations	-70.44M	-112M	-140M	-153M	-125M
Capital Expenditure	-73.23M	-46.65M	-92.36M	-59.55M	-22.54M
Cash Acquisitions	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-	-	-100M	-496K	111M
Cash from Investing	-73.23M	-46.65M	-192M	-60.05M	88.86M
Long-Term Debt Issued, Total	13.18M	11.92M	110M	23.1M	-
Total Debt Issued	13.18M	11.92M	110M	23.1M	-
Long-Term Debt Repaid, Total	-120M	-9.54M	-47.83M	-11.7M	-14.44M
Total Debt Repaid	-120M	-9.54M	-47.83M	-11.7M	-14.44M
Issuance of Common Stock	527M	184M	97.5M	92.68M	186M
Repurchase of Common Stock	-339K	-1.89M	-885K	-1.07M	-553K
Issuance of Preferred Stock	-	-	-	-	-
Preferred Dividends Paid	-3.2M	-3.2M	-3.2M	-3.2M	-3.2M
Common & Preferred Stock Dividends Paid	-3.2M	-3.2M	-3.2M	-3.2M	-3.2M
Other Financing Activities, Total	-4.36M	-308K	-4.06M	22.34M	1.72M
Cash from Financing	412M	181M	151M	122M	169M
Foreign Exchange Rate Adjustments	-80K	-933K	80K	111K	77K
Net Change in Cash	268M	20.83M	-181M	-90.69M	133M
Supplemental Items
Cash Interest Paid	5.76M	1.56M	3.09M	6.8M	7.25M
Cash Income Tax Paid (Refund)	6K	2K	6K	16K	154K
Levered Free Cash Flow	-112M	-92.04M	-160M	-179M	-44.37M
Unlevered Free Cash Flow	-108M	-88.04M	-156M	-171M	-37.44M
Change In Net Working Capital	21.06M	-19.25M	17.09M	62.66M	-9.38M
Net Debt Issued / Repaid	-107M	2.38M	61.72M	11.4M	-14.44M

Fiscal Period: October	2021	2022	2023	2024	2025
Profitability
Return on Assets	-5.35	-9.77	-8.82	-10.18	-8.08
Return on Total Capital	-5.98	-10.77	-9.64	-11	-8.75
Return On Equity %	-21.05	-20.17	-14.27	-21.08	-26.24
Return on Common Equity	-24.91	-22	-16.21	-19.29	-28.97
Margin Analysis
Gross Profit Margin %	-15.29	-21.29	-6.61	-30.9	-16.7
SG&A Margin	53.82	60.25	51.56	57.17	38.03
EBITDA Margin %	-57.53	-92.46	-87.8	-105.65	-51.11
EBITA Margin %	-86.08	-108.77	-108.36	-136.77	-75.83
EBIT Margin %	-86.08	-108.77	-108.36	-137.93	-76.65
Income From Continuing Operations Margin %	-145.18	-112.84	-87.57	-139.82	-121
Net Income Margin %	-145.23	-109.38	-87.17	-112.38	-118.8
Net Avail. For Common Margin %	-149.82	-111.83	-89.77	-115.23	-120.82
Normalized Net Income Margin	-75.43	-67.49	-60.61	-57.8	-46.61
Levered Free Cash Flow Margin	-161.2	-70.53	-129.85	-159.56	-28.05
Unlevered Free Cash Flow Margin	-154.58	-67.47	-126.17	-152.43	-23.67
Asset Turnover
Asset Turnover	0.1	0.14	0.13	0.12	0.17
Fixed Assets Turnover	1.48	2.31	1.51	0.95	1.28
Receivables Turnover (Average Receivables)	3.37	6.6	6.85	3.26	3.11
Inventory Turnover (Average Inventory)	1.29	2	1.5	1.48	1.85
Short Term Liquidity
Current Ratio	10.3	6.76	7.23	6.01	6.63
Quick Ratio	8.64	5.52	5.67	4.14	4.88
Operating Cash Flow to Current Liabilities	-1.33	-1.31	-2.13	-2.07	-1.85
Days Sales Outstanding (Average Receivables)	108.21	55.33	53.26	112.13	117.24
Days Outstanding Inventory (Average Inventory)	282.09	182.18	243.28	247.05	197.66
Average Days Payable Outstanding	53.51	47.57	79.82	51.05	46.01
Cash Conversion Cycle (Average Days)	336.79	189.94	216.72	308.13	268.9
Long Term Solvency
Total Debt/Equity	13.73	12.01	16.97	19.43	18.13
Total Debt / Total Capital	12.07	10.72	14.51	16.27	15.34
LT Debt/Equity	12.15	10.17	15.57	17.13	15.83
Long-Term Debt / Total Capital	10.69	9.08	13.31	14.34	13.4
Total Liabilities / Total Assets	19.41	19.72	20.43	22.95	21.56
EBIT / Interest Expense	-8.14	-22.2	-18.45	-12.09	-10.94
EBITDA / Interest Expense	-5.23	-18.64	-14.73	-9.15	-7.18
(EBITDA - Capex) / Interest Expense	-15.18	-25.94	-27.47	-13.8	-9.21
Total Debt / EBITDA	-2.51	-0.76	-1.21	-1.21	-1.67
Net Debt / EBITDA	8.7	3.08	2.1	0.99	1.83
Total Debt / (EBITDA - Capex)	-0.87	-0.55	-0.65	-0.8	-1.3
Net Debt / (EBITDA - Capex)	3	2.22	1.13	0.66	1.43
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-1.81	87.52	-5.43	-9.13	41.05
Gross Profit, 1 Yr. Growth %	231.64	161.07	-70.62	324.68	-23.8
EBITDA, 1 Yr. Growth %	129.11	201.4	-10.21	9.36	-31.77
EBITA, 1 Yr. Growth %	62.56	136.93	-5.79	15.82	-21.8
EBIT, 1 Yr. Growth %	62.56	136.93	-5.79	15.67	-21.62
Earnings From Cont. Operations, 1 Yr. Growth %	13.37	45.74	-26.61	45.09	22.07
Net Income, 1 Yr. Growth %	13.41	41.23	-24.63	17.14	49.12
Normalized Net Income, 1 Yr. Growth %	-5.66	67.77	-12.91	-13.34	13.76
Diluted EPS Before Extra, 1 Yr. Growth %	-25.85	22.29	-30.71	-1.14	-5.19
Accounts Receivable, 1 Yr. Growth %	34.37	-32.76	26.41	141.74	9.06
Inventory, 1 Yr. Growth %	34.3	35.54	-7.1	34.63	-24.19
Net Property, Plant and Equip., 1 Yr. Growth %	2.36	37.46	50.05	41.61	-22.43
Total Assets, 1 Yr. Growth %	67.18	7.37	1.68	-1.19	-1.27
Tangible Book Value, 1 Yr. Growth %	263.44	6.98	-0.09	-3.66	3.17
Common Equity, 1 Yr. Growth %	230.22	6.53	-0.28	-3.75	0.8
Cash From Operations, 1 Yr. Growth %	91.51	59.24	25.04	9.02	-18.06
Capital Expenditures, 1 Yr. Growth %	125.18	-36.3	97.98	-35.52	-62.15
Levered Free Cash Flow, 1 Yr. Growth %	95.74	-17.95	74.08	11.67	-75.2
Unlevered Free Cash Flow, 1 Yr. Growth %	125.29	-18.15	76.84	9.78	-78.09
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	7.02	35.69	33.16	-7.3	13.22
Gross Profit, 2 Yr. CAGR %	231.35	128.75	-12.32	11.66	79.9
EBITDA, 2 Yr. CAGR %	8.07	163.54	64.56	-0.92	-13.62
EBITA, 2 Yr. CAGR %	13.34	96.52	49.43	3.94	-4.83
EBIT, 2 Yr. CAGR %	13.34	96.52	49.43	4.38	-4.78
Earnings From Cont. Operations, 2 Yr. CAGR %	14.12	28.54	3.42	3.19	33.08
Net Income, 2 Yr. CAGR %	14.14	26.56	3.17	-6.04	32.17
Normalized Net Income, 2 Yr. CAGR %	21.21	26.07	19.38	-13.13	-0.71
Diluted EPS Before Extra, 2 Yr. CAGR %	-58.63	-4.77	-7.95	-17.23	-3.19
Accounts Receivable, 2 Yr. CAGR %	46.8	-4.95	-7.81	74.81	62.37
Inventory, 2 Yr. CAGR %	12.25	31.06	12.21	11.84	1.02
Net Property, Plant and Equip., 2 Yr. CAGR %	7.49	18.62	43.61	45.77	4.81
Total Assets, 2 Yr. CAGR %	62.01	33.98	4.49	0.23	-1.23
Tangible Book Value, 2 Yr. CAGR %	250.66	97.18	3.38	-1.89	-0.31
Common Equity, 2 Yr. CAGR %	191.25	87.56	3.07	-2.03	-1.5
Cash From Operations, 2 Yr. CAGR %	51.79	74.63	41.11	16.76	-5.48
Capital Expenditures, 2 Yr. CAGR %	2.8	19.77	12.31	12.99	-50.6
Levered Free Cash Flow, 2 Yr. CAGR %	21.88	26.8	19.52	39.42	-47.38
Unlevered Free Cash Flow, 2 Yr. CAGR %	24.98	35.88	20.32	39.33	-50.96
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-8.03	29.02	20.3	17.24	6.62
Gross Profit, 3 Yr. CAGR %	50.95	206.04	15.41	48.35	-1.69
EBITDA, 3 Yr. CAGR %	3.62	52.12	84.07	43.6	-12.5
EBITA, 3 Yr. CAGR %	10.31	44.92	53.81	36.82	-5.46
EBIT, 3 Yr. CAGR %	10.31	44.92	53.81	37.21	-5.12
Earnings From Cont. Operations, 3 Yr. CAGR %	28.75	23.82	6.64	15.78	9.13
Net Income, 3 Yr. CAGR %	28.76	22.54	6.48	7.63	9.6
Normalized Net Income, 3 Yr. CAGR %	18.59	35.08	10.52	7.29	-4.96
Diluted EPS Before Extra, 3 Yr. CAGR %	-67.43	-40.63	-14.35	-5.72	-13.4
Accounts Receivable, 3 Yr. CAGR %	0.88	13.16	4.53	27.13	49.37
Inventory, 3 Yr. CAGR %	8.1	17.24	16.86	19.24	-1.76
Net Property, Plant and Equip., 3 Yr. CAGR %	-0.47	16.67	28.28	42.94	18.12
Total Assets, 3 Yr. CAGR %	37	41.25	22.21	2.56	-0.27
Tangible Book Value, 3 Yr. CAGR %	108.34	136.06	57.2	0.98	-0.23
Common Equity, 3 Yr. CAGR %	98.46	108.29	51.95	0.75	-1.09
Cash From Operations, 3 Yr. CAGR %	62.81	54.23	56.23	29.48	3.76
Capital Expenditures, 3 Yr. CAGR %	12.63	-12.36	41.62	-6.66	-21.53
Levered Free Cash Flow, 3 Yr. CAGR %	44.58	6.82	40.93	16.85	-21.59
Unlevered Free Cash Flow, 3 Yr. CAGR %	50.66	8.53	48.36	16.7	-24.8
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-8.46	6.4	6.65	13.04	17.42
Gross Profit, 5 Yr. CAGR %	97.17	58.99	21.41	104.5	37.84
EBITDA, 5 Yr. CAGR %	-0.67	28.04	24.66	28.15	36
EBITA, 5 Yr. CAGR %	5.26	26.64	24.54	26.89	26.69
EBIT, 5 Yr. CAGR %	5.26	26.64	24.54	27.1	26.96
Earnings From Cont. Operations, 5 Yr. CAGR %	14.56	22.26	17.95	15.11	16.52
Net Income, 5 Yr. CAGR %	14.68	21.5	17.84	10.19	16.09
Normalized Net Income, 5 Yr. CAGR %	10.8	21.83	18.9	12.65	5.88
Diluted EPS Before Extra, 5 Yr. CAGR %	-57.26	-51.18	-50.65	-32.19	-10.04
Accounts Receivable, 5 Yr. CAGR %	-0.78	-25.33	-2.69	34.66	24.66
Inventory, 5 Yr. CAGR %	-0.75	3.78	8.46	15.05	10.25
Net Property, Plant and Equip., 5 Yr. CAGR %	5.34	8.44	15.25	27.54	18.32
Total Assets, 5 Yr. CAGR %	20.77	19.61	22.93	23.14	12.23
Tangible Book Value, 5 Yr. CAGR %	43.82	49.9	57.41	66.15	31.02
Common Equity, 5 Yr. CAGR %	41.22	46.55	52.7	54.04	27.76
Cash From Operations, 5 Yr. CAGR %	8.62	9.32	53.75	37.98	27.78
Capital Expenditures, 5 Yr. CAGR %	12.05	7.78	12.5	-2.99	-7.07
Levered Free Cash Flow, 5 Yr. CAGR %	15.14	7.08	33.98	18.83	-4.97
Unlevered Free Cash Flow, 5 Yr. CAGR %	14.13	8.1	37.7	19.94	-4.72