Netflix, Inc. Financial Ratios — NFLX.CI Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	48.47	2.47	10.82	16.72	6.01	7.61	17.85	27.46	29.12	29.62	38.02	24.53	26.15	38.43	42.76
Return on Assets (%)	11.16	0.49	2.4	4.28	1.42	1.57	3.43	5.38	6.23	7.54	12.2	9.64	11.11	17.02	20.11
Return on Capital (%)	31.06	2.59	8.97	13.44	7.2	5.53	- -	12.67	12.83	15.92	19.75	15.35	17.25	24.76	28.63
Return on Invested Capital (%)	30.77	2.57	10.08	13.44	7.2	5.12	- -	12.35	12.43	15.92	18.52	14.48	17.25	24.14	28.26
Gross Margin (%)	36.34	26.52	28.74	31.83	32.27	29.14	31.3	36.89	38.28	38.89	41.64	39.37	41.54	46.06	48.49
EBITDA Margin (%)	37.94	48.54	56.46	57.85	56.83	60.07	60.79	58.38	59.16	62.04	62.74	63.25	63.78	66.79	66.58
Operating Margin (%)	11.74	1.39	5.22	7.31	4.51	4.3	7.17	10.16	12.92	18.34	20.86	17.82	20.62	26.71	29.49
Incremental Operating Margin (%)	8.87	- -	23.31	15.42	- -	3.61	16.03	18.69	22.9	40.93	34.23	- -	62.68	65.63	47.06
Pretax Margin (%)	11.22	0.84	3.91	6.35	2.09	2.95	4.15	7.77	10.23	12.8	19.67	16.65	18.4	25.55	28.16
Profit Margin (%)	7.06	0.48	2.57	4.85	1.81	2.11	4.78	7.67	9.26	11.05	17.23	14.21	16.04	22.34	24.3
Net Income to Common Margin (%)	7.06	0.48	2.57	4.85	1.81	2.11	4.78	7.67	9.26	11.05	17.23	14.21	16.04	22.34	24.3
Effective Tax Rate (%)	37.1	43.73	34.3	23.63	13.56	28.34	- -	1.24	9.47	13.69	12.39	14.67	12.85	12.58	13.69
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	48.47	2.47	10.82	16.72	6.01	7.61	17.85	27.46	29.12	29.62	38.02	24.53	26.15	38.43	42.76

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	402	400	500	886	2,371	3,364	6,499	10,360	14,759	16,309	15,393	14,353	14,543	15,583	14,463
ST Debt	2	- -	- -	- -	- -	- -	- -	- -	- -	500	700	- -	400	1,784	999
LT Debt	400	400	500	886	2,371	3,364	6,499	10,360	14,759	15,809	14,693	14,353	14,143	13,798	13,464
Total Debt/EBITDA	0.33	0.23	0.2	0.28	0.62	0.63	0.91	1.12	1.24	1.05	0.83	0.72	0.68	0.6	0.48
Net Debt/EBITDA	-0.09	0.06	-0.04	-0.07	0.15	0.36	0.52	0.71	0.82	0.52	0.5	0.46	0.35	0.3	0.18
Total Debt/EBIT	1.07	8	2.19	2.2	7.75	8.86	7.75	6.45	5.67	3.56	2.48	2.55	2.09	1.5	1.09
Net Debt/EBIT	-0.29	2.19	-0.46	-0.57	1.84	4.99	4.38	4.09	3.74	1.77	1.51	1.63	1.07	0.75	0.41
EBITDA to Interest Expense	60.71	87.67	76.84	59.77	23.5	35.34	20.12	21.93	19.05	11.19	24.34	28.31	28.73	36.24	38.74
EBITDA-CapEx/Interest Expense	53.98	83.23	73.11	57.06	22.47	34.11	19.47	21.42	18.64	10.83	23.65	27.74	28.27	35.63	37.85
EBIT to Interest Expense	18.78	2.5	7.1	7.56	1.87	2.53	2.37	3.82	4.16	3.31	8.09	7.98	9.29	14.49	17.16
Interest Expense	20	20	32	53	164	150	353	420	626	1,386	766	706	749	719	777
Common Equity/Total Assets	20.94	18.77	24.64	26.38	21.79	19.72	18.84	20.17	22.32	28.17	35.55	42.76	42.25	46.14	47.87
Long-Term Debt/Equity (%)	62.23	53.71	37.49	47.69	106.65	125.54	181.45	197.76	194.66	142.87	92.71	69.08	68.7	55.77	50.59
Long-Term Debt/Capital (%)	38.27	34.94	27.27	32.29	51.61	55.66	64.47	66.42	66.06	57.75	47.03	40.86	40.26	34.22	32.78
Long-Term Debt/Total Assets (%)	13.03	10.08	9.24	12.58	23.24	24.76	34.18	39.89	43.44	40.25	32.96	29.54	29.02	25.73	24.22
Total Debt/Equity (%)	62.59	53.71	37.49	47.69	106.65	125.54	181.45	197.76	194.66	147.39	97.12	69.08	70.64	62.98	54.34
Total Debt/Capital (%)	38.49	34.94	27.27	32.29	51.61	55.66	64.47	66.42	66.06	59.58	49.27	40.86	41.4	38.64	35.21
Total Debt/Total Assets (%)	13.11	10.08	9.24	12.58	23.24	24.76	34.18	39.89	43.44	41.52	34.53	29.54	29.84	29.06	26.01
Net Debt to Equity	-16.81	14.73	-7.87	-12.26	25.28	70.78	102.64	125.33	128.47	73.23	59.09	44.31	36.07	31.43	20.4
Net Debt/Capital (%)	-20.12	12.84	-8.54	-13.97	20.18	41.44	50.65	55.62	56.23	42.27	37.14	30.7	26.51	23.92	16.94
EBITDA	1,216	1,752	2,470	3,184	3,853	5,305	7,108	9,220	11,924	15,508	18,633	19,996	21,508	26,048	30,082
EBITDA-CapEx	1,081	1,664	2,350	3,040	3,684	5,120	6,881	9,008	11,671	15,010	18,109	19,588	21,160	25,609	29,394
Operating Income (Loss)	376	50	228	403	306	380	839	1,605	2,604	4,585	6,195	5,633	6,954	10,418	13,327

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.65	0.45	0.56	0.6	0.65	0.38	0.52	0.58	0.73	1.05	0.71	0.76	0.81	0.89	0.83
Current Ratio	1.49	1.34	1.42	1.47	1.54	1.25	1.4	1.49	0.9	1.25	0.95	1.17	1.12	1.22	1.19
Quick Ratio	0.65	0.45	0.56	0.6	0.65	0.38	0.52	0.67	0.8	1.13	0.8	0.96	1.01	1.08	1.06
CFO/Avg Current Liab	0.39	0.01	0.05	0.01	-0.24	-0.36	-0.36	-0.45	-0.43	0.33	0.05	0.25	0.87	0.75	0.93
Common Equity/Total Assets	20.94	18.77	24.64	26.38	21.79	19.72	18.84	20.17	22.32	28.17	35.55	42.76	42.25	46.14	47.87
Long-Term Debt/Equity (%)	62.23	53.71	37.49	47.69	106.65	125.54	181.45	197.76	194.66	142.87	92.71	69.08	68.7	55.77	50.59
Long-Term Debt/Capital (%)	38.27	34.94	27.27	32.29	51.61	55.66	64.47	66.42	66.06	57.75	47.03	40.86	40.26	34.22	32.78
Long-Term Debt/Total Assets (%)	13.03	10.08	9.24	12.58	23.24	24.76	34.18	39.89	43.44	40.25	32.96	29.54	29.02	25.73	24.22
Total Debt/Equity (%)	62.59	53.71	37.49	47.69	106.65	125.54	181.45	197.76	194.66	147.39	97.12	69.08	70.64	62.98	54.34
Total Debt/Capital (%)	38.49	34.94	27.27	32.29	51.61	55.66	64.47	66.42	66.06	59.58	49.27	40.86	41.4	38.64	35.21
Total Debt/Total Assets (%)	13.11	10.08	9.24	12.58	23.24	24.76	34.18	39.89	43.44	41.52	34.53	29.54	29.84	29.06	26.01
CFO/Total Liabilities	13.09	0.67	2.4	0.32	-9.39	-13.51	-11.57	-12.93	-10.94	8.6	1.37	7.28	25.85	25.48	35.02
CFO/CapEx	2.36	0.24	0.81	0.11	-4.43	-7.97	-7.87	-12.61	-11.41	4.87	0.75	4.97	20.87	16.75	14.75
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	6.42	11.61	15.41	9.72	9.75	14.33	14.6

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	49.34	46.93	41.97	35.26	29.63	29.74	26.84
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	7.4	7.78	8.7	10.35	12.32	12.27	13.6
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	121,435	366,473	501,796	228,758	211,129	417,203	386,184
- Cash & Cash Equivalents	508	290	605	1,114	1,809	1,468	2,823	3,794	5,018	8,206	6,028	5,147	7,117	7,805	9,034
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	402	400	500	886	2,371	3,364	6,499	10,360	14,759	16,309	15,393	14,353	14,543	15,583	14,463
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	131,176	374,576	511,161	237,053	218,534	423,202	391,584
Total Capital	1,045	1,145	1,834	2,744	4,595	6,044	10,081	15,599	22,341	27,374	31,242	35,130	35,132	40,326	41,078
Total Debt/Capital (%)	38.49	34.94	27.27	32.29	51.61	55.66	64.47	66.42	66.06	59.58	49.27	40.86	41.4	38.64	35.21
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.11	0.04	0.03	0.06	0.07	0.04	0.04
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	6.51	14.99	17.21	7.5	6.48	10.85	8.67
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	11	24.15	27.43	11.86	10.16	16.25	13.02
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	50.37	81.69	82.52	42.08	31.43	40.62	29.38
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	103.38	480.72	90.17	27.57	52.97	36.19
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	119.85	948.8	106.72	28.84	56.05	38.65
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	125,021	375,834	514,691	231,811	219,295	428,423	397,315
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	134,762	383,937	524,056	240,106	226,700	434,422	402,716
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.67	1.89	2.58	1.19	1.13	2.22	2.08
TTM Sales	3,205	3,609	4,375	5,505	6,780	8,831	11,693	15,794	20,156	24,996	29,698	31,616	33,723	39,001	45,183
TTM EBITDA	1,216	1,752	2,470	3,184	3,853	5,305	7,108	9,220	11,924	15,508	18,633	19,996	21,508	26,048	30,082
TTM Operating Income	376	50	228	403	306	380	839	1,605	2,604	4,585	6,195	5,633	6,954	10,418	13,327
TTM Cash Flow to Firm	330	33	119	57	-608	-1,366	- -	-2,265	-2,321	3,623	1,063	2,629	7,927	7,990	10,820
TTM Free Cash Flow to Firm	195	-56	-1	-87	-777	-1,551	- -	-2,478	-2,574	3,125	539	2,221	7,578	7,550	10,131

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	-39.81	194.82	-3,899.92	143.22	31.66	61.89	41.99
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	50.37	81.69	82.52	42.08	31.43	40.62	29.38
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	131,176	374,576	511,161	237,053	218,534	423,202	391,584
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	0.6	0.96	1.6	0.6	1.05	1.11	1.93
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	6.51	14.99	17.21	7.5	6.48	10.85	8.67
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	11	24.15	27.43	11.86	10.16	16.25	13.02
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	64.9	132.12	97.9	50.85	39.84	48.09	35.4
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	69.16	131.55	83.36	51.75	61.57	40.4	42.03
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	79.94	181.22	123.68	111.66	98.38	133.54	49.65
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	62.64	68.38	61.73	26.49	38.38	24.35	33.34
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	16.02	33.12	31.66	11.01	10.25	16.86	14.51
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	17.07	32.98	26.96	11.2	15.85	14.16	17.23
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	19.73	45.43	40	24.17	25.33	46.82	20.35
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	15.46	17.14	19.96	5.74	9.88	8.54	13.67
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	-7.18	-25.59	-33.3	-19.13	-19.07	-54.12	-62.66
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	-7.65	-25.48	-28.35	-19.46	-29.48	-45.47	-74.41
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	-8.84	-35.11	-42.07	-42	-47.1	-150.29	-87.91
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	-6.93	-13.25	-20.99	-9.96	-18.38	-27.41	-59.02
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	6.01	14.6	16.87	7.23	6.39	10.74	8.6
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	6.41	14.53	14.36	7.35	9.87	9.02	10.22
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	7.4	20.02	21.31	15.86	15.78	29.83	12.07
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	5.8	7.55	10.63	3.76	6.15	5.44	8.1
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	-41.96	150.32	1,275.78	112.73	29.61	56.91	38.3
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	-44.72	149.67	1,086.27	114.72	45.77	47.81	45.48
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	-51.69	206.18	1,611.74	247.53	73.14	158.03	53.72
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	-40.5	77.8	804.39	58.73	28.53	28.82	36.07
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	-42.43	193.98	-3,320.61	145.74	48.94	52	49.87
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	-49.04	267.22	-4,926.92	314.48	78.2	171.88	58.91
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	-38.43	100.83	-2,458.93	74.61	30.51	31.34	39.56
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	6.9	14.92	14.7	7.63	9.9	9.14	10.27
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	7.9	20.43	21.66	16.15	15.68	29.86	12.11
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	6.3	7.91	10.97	4.03	6.25	5.57	8.17
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	11.67	24.05	23.43	12.06	15.52	13.69	15.42
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	13.36	32.94	34.52	25.53	24.59	44.71	18.19
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	10.65	12.75	17.48	6.37	9.8	8.34	12.27
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	53.43	81.35	70.49	42.8	47.99	34.22	34.82
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	61.18	111.39	103.85	90.64	76.05	111.79	41.06
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	48.75	43.13	52.59	22.63	30.32	20.86	27.7
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	0.62	1.85	2.53	1.15	1.09	2.18	2.05
High Price	- -	- -	- -	- -	- -	- -	- -	- -	0.76	2.54	3.2	2.53	2.7	6.07	2.87
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	139,151	373,000	436,623	241,077	333,705	356,490	463,990
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	159,323	510,764	643,304	510,579	528,830	1,164,572	547,152
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	126,953	197,767	325,752	127,460	210,820	217,263	369,148

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	173,142	173,731	186,294	188,822	191,068	192,012	193,502	194,934	195,919	197,745	198,222	198,840	193,220	190,986	188,512
Diluted Weighted Avg Shares	169,924	184,097	189,901	192,833	194,870	195,850	199,495	201,473	201,705	202,796	203,316	201,493	200,693	196,122	193,946
Basic Weighted Avg Shares	165,167	173,524	181,891	187,766	190,152	191,462	192,829	194,387	195,470	196,864	197,861	198,550	197,154	191,773	189,733
Revenue per Share	0.02	0.02	0.02	0.03	0.04	0.05	0.06	0.08	0.1	0.13	0.15	0.16	0.17	0.2	0.24
EBITDA per Share	0.01	0.01	0.01	0.02	0.02	0.03	0.04	0.05	0.06	0.08	0.09	0.1	0.11	0.14	0.16
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.02	0.03	0.03	0.04	0.05	0.07
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.03	0.02	0.03	0.05	0.06
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.03	0.02	0.03	0.05	0.06
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.03	0.02	0.03	0.04	0.06
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.03	0.02	0.03	0.04	0.06
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	-0.01	-0.01	-0.01	-0.01	0.01	- -	0.01	0.04	0.04	0.05
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	-0.01	-0.01	-0.01	-0.02	0.01	- -	0.01	0.04	0.04	0.05
Cash & Equivalents per Share	- -	- -	0.01	0.01	0.01	0.01	0.01	0.02	0.03	0.04	0.03	0.03	0.04	0.05	0.05
Book Value per Share	- -	- -	0.01	0.01	0.01	0.01	0.02	0.03	0.04	0.06	0.08	0.1	0.11	0.13	0.14
Tangible Book Value per Share	- -	- -	- -	- -	-0.01	-0.02	-0.04	-0.05	-0.09	-0.07	-0.08	-0.06	-0.06	-0.04	-0.03