SBA Communications Corporation Financial Ratios — 4SB 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 (%)	- -	- -	-11.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-3.61	-3.54	-0.83	-0.33	-2.32	1.04	1.41	0.65	1.73	0.25	2.51	4.53	4.83	6.94	9.17
Return on Capital (%)	- -	- -	- -	- -	- -	5.41	5.83	5.96	5.79	- -	6.87	8.47	9.37	11.63	13.72
Return on Invested Capital (%)	- -	- -	- -	- -	- -	5	6.02	7.53	5.84	- -	8.24	8.43	8.7	13.9	10.74
Gross Margin (%)	70.94	70.7	68.71	71.94	72.88	74.23	74.17	74.87	75.53	77.12	76.37	74.61	77.41	78.29	75.46
EBITDA Margin (%)	60.13	58.24	58.47	63.1	59.35	62.79	63.76	65.19	63.56	65.08	64.22	62.01	60.48	63.64	58.08
Operating Margin (%)	17.66	20.33	21.29	24.11	25.58	26.37	29.38	31.21	31.36	33.14	36.52	37.8	41.11	58.58	55.21
Incremental Operating Margin (%)	46.17	27.62	23.9	40.66	45.73	- -	81.31	54.12	33.27	85.49	67.7	46.89	152.75	- -	- -
Pretax Margin (%)	-17.87	-18.56	-4.38	-1.03	-10.17	5.35	6.77	2.77	9.28	-0.85	10.94	19.97	20.23	28.83	44.12
Profit Margin (%)	-18.11	-18.97	-4.28	-1.59	-10.72	4.67	6	2.54	7.3	1.16	10.29	17.52	18.51	27.97	37.43
Net Income to Common Margin (%)	-18.11	-18.97	-4.28	-1.59	-10.72	4.67	6	2.54	7.3	1.16	10.29	17.52	18.51	27.97	37.43
Effective Tax Rate (%)	- -	- -	- -	- -	- -	12.67	11.32	8.19	21.19	- -	5.92	12.56	9.31	3.1	15.1
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	56.5	865.73	106.71	66.95	75.04	56.72	45.39
Sustainable Growth Rate (%)	- -	- -	-11.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	3,354	5,356	5,877	7,861	8,452	8,776	9,311	9,939	12,861	13,426	14,523	15,171	14,463	15,756	15,319
ST Debt	5	475	482	33	20	627	20	942	769	260	262	286	917	1,449	2,235
LT Debt	3,349	4,881	5,395	7,828	8,432	8,148	9,291	8,997	12,092	13,166	14,260	14,885	13,547	14,307	13,084
Total Debt/EBITDA	7.99	9.64	7.7	8.16	8.69	8.56	8.45	8.17	10.04	9.9	9.79	9.29	8.82	9.24	9.37
Net Debt/EBITDA	7.88	9.22	7.54	8.12	8.57	8.41	8.39	8.05	7.99	7.96	8.05	7.79	7.39	7.86	7.73
Total Debt/EBIT	30.31	36.4	25.59	23.36	27.05	22.66	20.31	18.26	22.04	21.19	18.56	16.39	15.66	10.97	11.41
Net Debt/EBIT	29.89	34.82	25.06	23.24	26.67	22.28	20.16	18	17.53	17.02	15.25	13.75	13.12	9.33	9.41
EBITDA to Interest Expense	1.87	2.09	2.56	3.01	3	3.09	3.37	3.21	3.26	3.45	3.71	4.08	3.76	3.99	3.43
EBITDA-CapEx/Interest Expense	1.87	2.09	2.56	3.01	3	3.09	3.37	3.21	3.26	3.45	3.71	4.08	3.76	3.99	3.43
EBIT to Interest Expense	0.55	0.73	0.93	1.15	1.29	1.3	1.55	1.54	1.61	1.76	2.11	2.49	2.56	3.67	3.26
Interest Expense	225	266	298	320	324	331	327	379	393	393	400	400	436	427	477
Common Equity/Total Assets	-0.31	9.87	5.26	-8.43	-23.33	-27.12	-35.51	-46.81	-37.57	-52.68	-53.9	-49.85	-50.8	-44.76	-41.93
Long-Term Debt/Equity (%)	446,003.33	734.28	1,511.27	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	99.83	81.06	86.54	108.73	124.99	120.19	138.43	137.11	131.29	152.79	154.06	149.95	145.23	133.71	124.09
Long-Term Debt/Total Assets (%)	92.88	73.77	79.53	99.84	115.3	110.7	126.92	124.72	123.89	143.77	145.49	140.62	133.09	125.31	113.03
Total Debt/Equity (%)	446,669.11	805.79	1,646.27	-1,189.59	-495.39	-439.68	-358.23	-294.32	-352.26	-279.18	-275.77	-289.27	-281.62	-311.65	-320.8
Total Debt/Capital (%)	99.98	88.96	94.27	109.18	125.29	129.44	138.73	151.46	139.64	155.81	156.89	152.83	155.06	147.25	145.29
Total Debt/Total Assets (%)	93.01	80.96	86.63	100.25	115.58	119.22	127.19	137.77	131.77	146.61	148.16	143.33	142.1	138	132.35
Net Debt to Equity	440,368.71	770.72	1,612.06	-1,183.62	-488.47	-432.36	-355.58	-290.07	-280.09	-224.3	-226.64	-242.62	-235.91	-265.08	-264.61
Net Debt/Capital (%)	99.98	88.52	94.16	109.23	125.74	130.09	139.13	152.61	112.36	129.83	134.27	130.07	132.86	127.51	122.92
EBITDA	420	556	763	964	972	1,025	1,102	1,216	1,281	1,356	1,483	1,633	1,640	1,705	1,635
EBITDA-CapEx	420	556	763	964	972	1,025	1,102	1,216	1,281	1,356	1,483	1,633	1,640	1,705	1,635
Operating Income (Loss)	123	194	278	368	419	431	508	582	632	690	843	995	1,115	1,570	1,554

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	0.42	0.28	0.17	0.14	0.43	0.17	0.25	0.12	0.1	0.5	0.6	0.21	0.15	0.25	0.1
Current Ratio	1.02	0.45	0.46	0.99	1.08	0.37	0.93	0.31	0.32	0.77	1	0.69	0.36	1.1	0.29
Quick Ratio	0.73	0.35	0.3	0.54	0.8	0.27	0.64	0.24	0.25	0.68	0.84	0.59	0.3	0.41	0.2
CFO/Avg Current Liab	1.93	0.69	0.62	1.25	2.39	1.29	1.42	1.15	0.86	1.35	1.93	1.96	1.5	0.84	0.58
Common Equity/Total Assets	-0.31	9.87	5.26	-8.43	-23.33	-27.12	-35.51	-46.81	-37.57	-52.68	-53.9	-49.85	-50.8	-44.76	-41.93
Long-Term Debt/Equity (%)	446,003.33	734.28	1,511.27	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	99.83	81.06	86.54	108.73	124.99	120.19	138.43	137.11	131.29	152.79	154.06	149.95	145.23	133.71	124.09
Long-Term Debt/Total Assets (%)	92.88	73.77	79.53	99.84	115.3	110.7	126.92	124.72	123.89	143.77	145.49	140.62	133.09	125.31	113.03
Total Debt/Equity (%)	446,669.11	805.79	1,646.27	-1,189.59	-495.39	-439.68	-358.23	-294.32	-352.26	-279.18	-275.77	-289.27	-281.62	-311.65	-320.8
Total Debt/Capital (%)	99.98	88.96	94.27	109.18	125.29	129.44	138.73	151.46	139.64	155.81	156.89	152.83	155.06	147.25	145.29
Total Debt/Total Assets (%)	93.01	80.96	86.63	100.25	115.58	119.22	127.19	137.77	131.77	146.61	148.16	143.33	142.1	138	132.35
CFO/Total Liabilities	6.91	5.77	7.74	7.93	8.02	7.94	8.25	8.03	7.23	8.06	7.9	8.12	10.08	8.1	7.9
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	0.5	0.08	0.41	-0.11	0.47	0.47	0.96	0.55	0.42	0.55	0.23

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	34.15	31.18	23.63	17.39	17.47	20.2	20.44	18.5	16.57	20.2	26.23	18.4	14.77	16.32	17.76
Days Sales Outstanding	10.69	11.71	15.45	20.99	20.89	18.07	17.85	19.73	22.03	18.07	13.91	19.84	24.71	22.37	20.55
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	- -	- -	- -	- -	13,317	12,638	19,003	18,150	27,045	30,529	41,943	30,813	27,481	21,723	20,373
- Cash & Cash Equivalents	47	233	122	39	118	146	69	143	108	309	367	144	209	190	265
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	12	12	- -	- -	- -	- -	- -	- -	16	15	17	32	35	54	78
+ Total Debt	3,354	5,356	5,877	7,861	8,452	8,776	9,311	9,939	12,861	13,426	14,523	15,171	14,463	15,756	15,319
Enterprise Value	- -	- -	- -	- -	21,650	21,267	28,245	27,945	39,814	43,661	56,115	45,870	41,770	37,089	35,500
Total Capital	3,355	6,021	6,234	7,200	6,746	6,780	6,712	6,562	9,210	8,617	9,256	9,927	9,328	10,700	10,544
Total Debt/Capital (%)	99.98	88.96	94.27	109.18	125.29	129.44	138.73	151.46	139.64	155.81	156.89	152.83	155.06	147.25	145.29
Total Debt / EV	- -	- -	- -	- -	0.39	0.41	0.33	0.36	0.32	0.31	0.26	0.33	0.35	0.42	0.43
EV/Sales	- -	- -	- -	- -	13.21	13.02	16.35	14.98	19.76	20.96	24.3	17.42	15.4	13.84	12.61
EV/EBITDA	- -	- -	- -	- -	22.26	20.74	25.64	22.98	31.09	32.21	37.85	28.09	25.47	21.75	21.71
EV/EBIT	- -	- -	- -	- -	69.29	54.91	61.6	51.35	68.23	68.9	71.71	49.57	45.22	25.83	26.44
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	20.61	25.49	23.32	31.11	- -	35.83	28.05	21.53	21.21	20.93
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	20.61	25.49	23.32	31.11	- -	35.83	28.05	21.53	21.21	20.93
Diluted Market Cap	- -	- -	- -	- -	13,534	13,071	19,749	18,809	27,751	31,542	42,798	31,209	27,699	21,828	20,733
Diluted Enterprise Value	- -	- -	- -	- -	21,867	21,700	28,991	28,604	40,520	44,675	56,970	46,267	41,988	37,193	35,860
EV per Share	- -	- -	- -	- -	172.18	175.76	242.56	248.55	356.2	397.58	515.02	424.74	386.58	344.82	335.96
TTM Sales	698	954	1,305	1,527	1,638	1,633	1,728	1,866	2,015	2,083	2,309	2,633	2,712	2,680	2,815
TTM EBITDA	420	556	763	964	972	1,025	1,102	1,216	1,281	1,356	1,483	1,633	1,640	1,705	1,635
TTM Operating Income	123	194	278	368	419	431	508	582	632	690	843	995	1,115	1,570	1,554
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	1,032	1,108	1,198	1,280	- -	1,566	1,635	1,940	1,749	1,696
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	1,032	1,108	1,198	1,280	- -	1,566	1,635	1,940	1,749	1,696

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	- -	- -	- -	- -	18.72	17.6	24.13	22.11	28.61	28.01	35.97	24.27	17.93	16.35	16.06
EV/EBIT	- -	- -	- -	- -	69.29	54.91	61.6	51.35	68.23	68.9	71.71	49.57	45.22	25.83	26.44
Enterprise Value	- -	- -	- -	- -	21,650	21,267	28,245	27,945	39,814	43,661	56,115	45,870	41,770	37,089	35,500
Low Price	- -	- -	- -	- -	100.68	83.77	102.36	120.97	158.8	209.21	234.18	241.88	188.07	184.85	185.7
EV/Sales	- -	- -	- -	- -	13.21	13.02	16.35	14.98	19.76	20.96	24.3	17.42	15.4	13.84	12.61
EV/EBITDA	- -	- -	- -	- -	22.26	20.74	25.64	22.98	31.09	32.21	37.85	28.09	25.47	21.75	21.71
Price/Earnings	- -	- -	- -	- -	- -	170.49	188.7	390.92	185.7	1,286.29	177.11	66.75	54.84	29	19.62
Price/Earnings Average	- -	- -	- -	- -	- -	169.61	156.67	393.26	168.39	1,340.05	145.45	73.92	51.83	31.15	21.58
Price/Earnings High	- -	- -	- -	- -	- -	192.97	199.61	428.31	206.65	1,512.48	177.74	90.36	66.56	36.67	24.92
Price/Earnings Low	- -	- -	- -	- -	- -	136.74	118.37	292.94	121.88	968.02	107.74	56.59	40.55	26.55	18.89
Price/Book Value	- -	- -	- -	- -	-7.81	-6.33	-7.31	-5.37	-7.38	-6.33	-7.94	-5.84	-5.31	-4.25	-4.2
Price/Book Value Average	- -	- -	- -	- -	-8.49	-6.3	-6.07	-5.41	-6.69	-6.59	-6.52	-6.47	-5.02	-4.57	-4.62
Price/Book Value High	- -	- -	- -	- -	-9.44	-7.17	-7.73	-5.89	-8.21	-7.44	-7.97	-7.91	-6.45	-5.37	-5.33
Price/Book Value Low	- -	- -	- -	- -	-7.42	-5.08	-4.59	-4.03	-4.84	-4.76	-4.83	-4.95	-3.93	-3.89	-4.04
Price/Tangible Book Value	- -	- -	- -	- -	-2.45	-2.24	-3.07	-2.71	-3.71	-3.83	-5.19	-3.83	-3.6	-2.9	-2.63
Price/Tangible Book Value Average	- -	- -	- -	- -	-2.66	-2.22	-2.55	-2.72	-3.36	-3.99	-4.26	-4.24	-3.41	-3.11	-2.9
Price/Tangible Book Value High	- -	- -	- -	- -	-2.96	-2.53	-3.24	-2.96	-4.13	-4.5	-5.2	-5.18	-4.37	-3.66	-3.35
Price/Tangible Book Value Low	- -	- -	- -	- -	-2.33	-1.79	-1.92	-2.03	-2.43	-2.88	-3.16	-3.24	-2.66	-2.65	-2.54
Price/Sales	- -	- -	- -	- -	8.26	7.96	11.32	9.94	13.55	14.88	18.23	11.7	10.15	8.11	7.34
Price/Sales Average	- -	- -	- -	- -	8.99	7.92	9.4	10	12.29	15.51	14.97	12.95	9.59	8.71	8.07
Price/Sales High	- -	- -	- -	- -	9.99	9.01	11.98	10.89	15.08	17.5	18.29	15.83	12.32	10.26	9.33
Price/Sales Low	- -	- -	- -	- -	7.85	6.38	7.1	7.45	8.89	11.2	11.09	9.92	7.5	7.43	7.07
Price/Cash Flow	- -	- -	- -	- -	18.72	17.5	23.9	21.81	28.14	27.53	35.37	23.96	17.82	16.29	16.01
Price/Cash Flow Average	- -	- -	- -	- -	20.36	17.41	19.84	21.94	25.52	28.69	29.05	26.53	16.84	17.49	17.6
Price/Cash Flow High	- -	- -	- -	- -	22.65	19.81	25.28	23.89	31.31	32.38	35.49	32.43	21.63	20.59	20.33
Price/Cash Flow Low	- -	- -	- -	- -	17.79	14.04	14.99	16.34	18.47	20.72	21.52	20.31	13.18	14.91	15.42
Price/Free Cash Flow Average	- -	- -	- -	- -	20.36	17.51	20.03	22.24	25.94	29.18	29.54	26.88	16.95	17.56	17.66
Price/Free Cash Flow High	- -	- -	- -	- -	22.65	19.92	25.52	24.23	31.84	32.94	36.09	32.86	21.77	20.67	20.4
Price/Free Cash Flow Low	- -	- -	- -	- -	17.79	14.12	15.14	16.57	18.78	21.08	21.88	20.58	13.26	14.97	15.46
EV/Sales Average	- -	- -	- -	- -	13.93	12.98	14.48	15.04	18.51	21.57	21.06	18.67	14.85	14.44	13.33
EV/Sales High	- -	- -	- -	- -	14.92	14.04	16.98	15.91	21.28	23.54	24.37	21.56	17.57	15.98	14.57
EV/Sales Low	- -	- -	- -	- -	12.81	11.49	12.25	12.54	15.15	17.33	17.19	15.64	12.76	13.15	12.34
EV/EBITDA Average	- -	- -	- -	- -	23.47	20.67	22.71	23.06	29.12	33.15	32.79	30.11	24.55	22.69	22.95
EV/EBITDA High	- -	- -	- -	- -	25.14	22.36	26.64	24.4	33.47	36.17	37.95	34.76	29.05	25.11	25.08
EV/EBITDA Low	- -	- -	- -	- -	21.59	18.3	19.21	19.24	23.83	26.63	26.77	25.22	21.1	20.67	21.25
EV/EBIT Average	- -	- -	- -	- -	73.04	54.74	54.57	51.55	63.91	70.91	62.13	53.14	43.59	26.95	27.95
EV/EBIT High	- -	- -	- -	- -	78.23	59.21	64	54.54	73.46	77.37	71.9	61.35	51.58	29.83	30.54
EV/EBIT Low	- -	- -	- -	- -	67.19	48.45	46.15	42.99	52.3	56.98	50.72	44.5	37.47	24.55	25.88
Last Price	- -	- -	- -	- -	105.9	104.44	163.19	161.43	241.96	277.99	384.96	285.31	254.33	201.96	192.81
High Price	- -	- -	- -	- -	128.13	118.22	172.62	176.87	269.26	326.87	386.31	386.23	308.69	255.31	244.94
Enterprise Value Average	- -	- -	- -	- -	22,820	21,202	25,019	28,053	37,293	44,937	48,617	49,177	40,261	38,695	37,532
Enterprise Value High	- -	- -	- -	- -	24,445	22,934	29,343	29,681	42,865	49,030	56,262	56,770	47,643	42,827	41,008
Enterprise Value Low	- -	- -	- -	- -	20,993	18,766	21,162	23,396	30,519	36,108	39,687	41,180	34,610	35,249	34,748

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	110	127	128	129	126	121	116	112	112	110	109	108	108	108	106
Diluted Weighted Avg Shares	112	120	128	129	128	125	121	117	115	113	111	109	109	108	108
Basic Weighted Avg Shares	112	120	128	129	128	124	120	115	113	112	109	108	108	108	107
Revenue per Share	6.26	7.93	10.21	11.84	12.82	13.12	14.41	16.24	17.86	18.68	21.12	24.39	25.06	24.89	26.26
EBITDA per Share	3.76	4.62	5.97	7.47	7.61	8.24	9.19	10.58	11.35	12.15	13.56	15.13	15.16	15.84	15.25
Operating Income per Share	1.1	1.61	2.17	2.86	3.28	3.46	4.23	5.07	5.6	6.19	7.71	9.22	10.3	14.58	14.5
Basic EPS, GAAP	-1.13	-1.51	-0.44	-0.19	-1.37	0.61	0.86	0.41	1.3	0.22	2.17	4.27	4.64	6.96	9.83
Basic EPS from Cont Ops	-1.14	-1.53	-0.44	-0.19	-1.37	0.61	0.86	0.41	1.31	0.22	2.17	4.26	4.6	6.96	9.84
Diluted EPS, GAAP	-1.13	-1.51	-0.44	-0.19	-1.37	0.61	0.86	0.41	1.28	0.21	2.14	4.22	4.61	6.94	9.8
Diluted EPS from Cont Ops	-1.14	-1.53	-0.44	-0.19	-1.37	0.61	0.86	0.41	1.28	0.21	2.14	4.2	4.57	6.93	9.81
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.74	1.86	2.32	2.84	3.42	3.94	4.47
Cash Flow per Share	2.23	2.85	3.89	5.23	5.66	5.97	6.83	7.4	8.6	10.1	10.88	11.91	14.27	12.4	12.05
Free Cash Flow per Basic Share	2.23	2.85	3.89	5.23	5.66	5.97	6.83	7.4	8.6	10.1	10.88	11.91	14.27	12.4	12.05
Cash & Equivalents per Share	0.48	1.88	0.99	0.35	0.94	1.21	0.59	1.28	0.97	2.81	3.38	1.34	1.94	4.13	2.57
Book Value per Share	-0.1	5.14	2.78	-5.12	-13.57	-16.49	-22.32	-30.03	-32.81	-43.93	-48.49	-48.86	-47.86	-47.51	-45.93
Tangible Book Value per Share	-15.05	-19.55	-23.59	-37.56	-43.28	-46.72	-53.22	-59.66	-65.25	-72.67	-74.22	-74.56	-70.58	-69.72	-73.21