Lee Enterprises, Incorporated Financial Ratios — LEE 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.19	-29.06	- -	- -
Return on Assets (%)	-11.3	-1.5	-8.29	0.83	2.99	4.96	4.28	7.65	2.52	-0.28	2.66	-0.25	-0.72	-3.8	-6.01
Return on Capital (%)	- -	- -	- -	7.7	11.51	14.29	14.98	- -	10.72	-1.23	9.44	0.17	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	9.7	11.83	12.59	14.24	- -	12.23	-0.48	7.6	0.54	- -	- -	- -
Gross Margin (%)	92.28	92.7	93.58	94.25	95.33	95.75	95.61	95.41	95.64	96.08	96.25	96.15	96.33	97.25	97.7
EBITDA Margin (%)	-4.34	23.84	-0.25	24.47	23.89	24	23	21.59	20.41	13.98	12.51	7.86	9.81	5.26	2.52
Operating Margin (%)	12.86	13.8	15.52	16.12	15.61	15.68	15.5	16.26	16.03	8.94	8.25	6.61	6.54	4.98	3.53
Incremental Operating Margin (%)	16.42	- -	- -	- -	43.17	14.29	17.8	- -	19.69	- -	5.84	101.68	7.16	18.53	21.5
Pretax Margin (%)	-22.86	-3.19	-20.54	2.11	5.85	9.47	7.09	5.67	4.68	0.46	4.03	0.1	-0.45	-5.1	-7.58
Profit Margin (%)	-20.31	-2.36	-11.56	1.03	3.6	5.69	4.85	8.41	2.8	-0.32	2.86	-0.26	-0.76	-4.23	-6.69
Net Income to Common Margin (%)	-20.31	-2.36	-11.56	1.03	3.6	5.69	4.85	8.41	2.8	-0.32	2.86	-0.26	-0.76	-4.23	-6.69
Effective Tax Rate (%)	- -	- -	- -	45.05	35.86	38.11	28.87	- -	33.27	104.57	22.64	87.8	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.19	-29.06	- -	- -

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	995	926	835	805	726	591	527	468	432	609	549	516	500	484	482
ST Debt	995	12	14	31	25	25	30	7	3	22	15	8	8	8	7
LT Debt	- -	914	820	773	701	566	496	461	429	587	534	509	492	476	474
Total Debt/EBITDA	-31.66	5.49	-496.17	4.98	4.69	4.01	4.04	3.98	4.15	7.05	5.52	8.41	7.38	15.04	33.93
Net Debt/EBITDA	-30.91	5.41	-485.73	4.87	4.61	3.89	3.96	3.94	4.07	5.84	4.59	7.27	6.51	13.57	31.39
Total Debt/EBIT	-9.86	8.96	-14.56	7.11	6.64	5.68	5.91	5.46	5.79	12.12	9.71	20.78	13.45	106.43	-103.57
Net Debt/EBIT	-9.62	8.82	-14.25	6.96	6.54	5.52	5.79	5.4	5.67	10.04	8.07	17.96	11.87	95.98	-95.8
EBITDA to Interest Expense	-0.6	2.03	-0.02	2.03	2.14	2.3	2.27	2.22	2.19	1.81	2.22	1.47	1.63	0.78	0.35
EBITDA-CapEx/Interest Expense	-0.74	1.93	-0.13	1.86	2.01	2.18	2.19	2.11	2.07	1.64	2.05	1.29	1.51	0.56	0.31
EBIT to Interest Expense	1.76	1.17	1.18	1.34	1.4	1.5	1.53	1.67	1.72	1.16	1.46	1.24	1.09	0.74	0.49
Interest Expense	53	83	89	80	72	64	58	53	47	48	45	42	41	41	41
Common Equity/Total Assets	-8.75	-10.8	-20.58	-21.97	-21.31	-19.38	-14.86	-6.49	-6.93	-3.65	4.87	2.02	2.98	-1.52	-7.2
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,235.69	2,950.38	2,076.78	- -	- -
Long-Term Debt/Capital (%)	- -	112.57	123.36	123.3	123.55	122.12	114.02	106.77	108.57	101.26	90.21	95.3	93.99	99.83	107.64
Long-Term Debt/Total Assets (%)	- -	86.16	99.09	95.33	93.72	85.36	79.95	80.08	77.34	67.93	63.33	68.35	69.18	73.28	78.82
Total Debt/Equity (%)	-985.74	-812.08	-491.81	-453.27	-457.72	-463.3	-577.29	-1,290.14	-1,173.86	-2,055.95	1,269.75	2,995.97	2,109.49	-6,597.37	-1,175.76
Total Debt/Capital (%)	111.29	114.04	125.52	128.31	127.95	127.53	120.95	108.4	109.31	105.11	92.7	96.77	95.47	101.54	109.3
Total Debt/Total Assets (%)	85.87	87.29	100.83	99.2	97.06	89.14	84.81	81.3	77.87	70.51	65.07	69.41	70.27	74.53	80.03
Net Debt to Equity	-962.39	-799.88	-481.46	-443.86	-450.7	-449.98	-565.64	-1,275.3	-1,150.39	-1,702.69	1,055.99	2,589.6	1,861.1	-5,949.62	-1,087.62
Net Debt/Capital (%)	111.6	114.29	126.21	129.08	128.51	128.57	121.48	108.51	109.52	92.43	80.65	86.26	86.64	93.45	103.45
EBITDA	-31	169	-2	162	155	147	130	117	104	86	99	61	68	32	14
EBITDA-CapEx	-39	161	-11	148	145	140	126	111	98	78	92	54	63	23	13
Operating Income (Loss)	93	98	105	107	101	96	88	88	82	55	66	52	45	30	20

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	0.02	0.13	0.16	0.14	0.11	0.17	0.11	0.08	0.14	0.23	0.18	0.12	0.13	0.08	0.09
Current Ratio	0.12	1.11	0.98	0.81	0.79	0.78	0.69	0.91	0.99	0.76	0.77	0.83	0.93	0.85	0.79
Quick Ratio	0.09	0.81	0.82	0.67	0.67	0.69	0.61	0.75	0.84	0.6	0.64	0.65	0.73	0.61	0.57
CFO/Avg Current Liab	0.16	0.13	0.82	0.73	0.66	0.78	0.73	0.73	0.91	0.49	0.35	0.02	-0.03	0.01	-0.05
Common Equity/Total Assets	-8.75	-10.8	-20.58	-21.97	-21.31	-19.38	-14.86	-6.49	-6.93	-3.65	4.87	2.02	2.98	-1.52	-7.2
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,235.69	2,950.38	2,076.78	- -	- -
Long-Term Debt/Capital (%)	- -	112.57	123.36	123.3	123.55	122.12	114.02	106.77	108.57	101.26	90.21	95.3	93.99	99.83	107.64
Long-Term Debt/Total Assets (%)	- -	86.16	99.09	95.33	93.72	85.36	79.95	80.08	77.34	67.93	63.33	68.35	69.18	73.28	78.82
Total Debt/Equity (%)	-985.74	-812.08	-491.81	-453.27	-457.72	-463.3	-577.29	-1,290.14	-1,173.86	-2,055.95	1,269.75	2,995.97	2,109.49	-6,597.37	-1,175.76
Total Debt/Capital (%)	111.29	114.04	125.52	128.31	127.95	127.53	120.95	108.4	109.31	105.11	92.7	96.77	95.47	101.54	109.3
Total Debt/Total Assets (%)	85.87	87.29	100.83	99.2	97.06	89.14	84.81	81.3	77.87	70.51	65.07	69.41	70.27	74.53	80.03
CFO/Total Liabilities	8.15	6.87	8.97	8.3	8.22	10.02	10.15	9.69	9.74	5.58	6.26	0.39	-0.46	0.17	-0.86
CFO/CapEx	13.81	10.29	9.19	6.01	7.67	11.17	17.72	9.84	9.77	6.16	6.7	0.38	-0.62	0.12	-3.59
Altman's Z-Score	-1.36	1.56	1.35	1.25	1.36	1.72	1.62	2.24	2.18	1.12	1.81	1.99	1.65	1.17	0.64

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	9.85	10.3	10.34	10.53	10.7	11.15	11.25	11.68	11.82	12.99	13.51	11.6	9.97	9.42	9.76
Days Sales Outstanding	37.06	35.43	35.31	34.67	34.12	32.75	32.45	31.26	30.87	28.09	27.02	31.45	36.61	38.73	37.41
Inventory Turnover	6.24	7.21	6.36	5.82	5.73	6.39	6.33	5.37	4.7	4.29	4.31	4.13	3.21	2.56	2.51
Days Inventory Outstanding	58.47	50.65	57.42	62.75	63.74	57.08	57.66	68.03	77.58	85.09	84.77	88.29	113.54	142.71	145.58
Accounts Payable Turnover	1.82	2.11	1.9	1.54	1.16	1.38	1.38	1.81	1.38	1.65	1.52	1.31	0.76	0.41	0.31
Accounts Payable Turnover Days	200.97	173.29	192.19	237.16	314.03	263.98	264.49	201.12	264.9	220.98	240.34	279.01	481.75	885.89	1,184.94
Cash Conversion Cycle	-105.45	-87.21	-99.46	-139.74	-216.18	-174.16	-174.38	-101.83	-156.44	-107.79	-128.54	-159.27	-331.61	-704.45	-1,001.96
Inventory to Cash Days	-21.41	-15.22	-22.11	-28.08	-29.62	-24.33	-25.21	-36.77	-46.71	-56.99	-57.75	-56.84	-76.94	-103.98	-108.17
Inventories	7	7	6	7	4	4	4	6	4	8	6	8	8	6	5
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	7	7	6	7	4	4	4	6	4	8	6	8	8	6	5

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	35	77	138	182	114	209	125	151	118	49	133	105	65	54	34
- Cash & Cash Equivalents	24	14	18	17	11	17	11	5	9	34	26	16	15	10	10
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	1	1	1	1	1	1	1	2	2	2	2	2	3	2
+ Total Debt	995	926	835	805	726	591	527	468	432	609	549	516	500	484	482
Enterprise Value	1,007	990	956	970	829	784	642	615	543	626	658	608	553	531	508
Total Capital	894	812	665	627	567	463	435	432	396	580	592	534	524	477	441
Total Debt/Capital (%)	111.29	114.04	125.52	128.31	127.95	127.53	120.95	108.4	109.31	105.11	92.7	96.77	95.47	101.54	109.3
Total Debt / EV	0.99	0.94	0.87	0.83	0.88	0.75	0.82	0.76	0.8	0.97	0.83	0.85	0.9	0.91	0.95
EV/Sales	1.39	1.4	1.41	1.47	1.28	1.28	1.13	1.13	1.06	1.01	0.83	0.78	0.8	0.87	0.9
EV/EBITDA	- -	5.87	- -	6	5.35	5.32	4.92	5.24	5.22	7.25	6.62	9.9	8.16	16.5	35.79
EV/EBIT	- -	9.58	- -	8.57	7.58	7.54	7.2	7.18	7.27	12.46	11.64	24.45	14.88	116.75	- -
EV/Cash Flow to Firm	- -	- -	- -	7.71	6.86	6.59	5.67	- -	6.08	13.14	7.77	76.44	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	8.65	7.46	7.01	5.88	- -	6.51	15.82	8.52	1,469.76	- -	- -	- -
Diluted Market Cap	35	73	137	182	112	203	122	148	116	52	132	102	63	52	33
Diluted Enterprise Value	1,006	986	954	970	828	778	639	612	542	630	657	604	551	529	507
EV per Share	223.88	189.38	182.34	180.55	151.66	140.57	113.16	107.62	94.19	107.34	111.78	101.64	91.18	85.74	81.11
TTM Sales	723	707	678	661	649	614	567	544	510	618	795	781	691	611	562
TTM EBITDA	-31	169	-2	162	155	147	130	117	104	86	99	61	68	32	14
TTM Operating Income	93	98	105	107	101	96	88	88	82	55	66	52	45	30	20
TTM Cash Flow to Firm	- -	- -	- -	126	121	119	113	- -	89	48	85	8	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	112	111	112	109	- -	83	40	77	- -	- -	- -	- -

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	0.37	1	1.72	2.65	1.73	2.82	1.79	2.78	2.25	1.25	3.1	-21.74	-7.56	-6.4	-4.66
EV/EBIT	- -	9.58	- -	8.57	7.58	7.54	7.2	7.18	7.27	12.46	11.64	24.45	14.88	116.75	- -
Enterprise Value	1,007	990	956	970	829	784	642	615	543	626	658	608	553	531	508
Low Price	5.8	4.9	11	26	13.6	11.5	17.5	19.5	17.7	7.1	7.67	16.85	10.09	7.56	3.79
EV/Sales	1.39	1.4	1.41	1.47	1.28	1.28	1.13	1.13	1.06	1.01	0.83	0.78	0.8	0.87	0.9
EV/EBITDA	- -	5.87	- -	6	5.35	5.32	4.92	5.24	5.22	7.25	6.62	9.9	8.16	16.5	35.79
Price/Earnings	- -	- -	- -	26	4.7	5.71	4.32	3.17	7.85	- -	5.68	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	30.51	6.87	3.05	4.95	2.99	9.7	- -	5.31	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	41.7	8.87	5.96	7.39	3.94	14.19	- -	9.17	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	20	3.07	1.75	3.44	2.33	6.81	- -	1.93	- -	- -	- -	- -
Price/Book Value	-0.35	-0.68	-0.81	-1.02	-0.71	-1.63	-1.35	-4.05	-3.06	-1.55	3.24	7.01	3.06	-5.45	-0.79
Price/Book Value Average	-0.81	-0.51	-0.53	-1.2	-1.04	-0.87	-1.55	-3.83	-3.78	-2.34	3.03	9.88	4.32	-6.53	-1.43
Price/Book Value High	-1.54	-0.83	-0.98	-1.63	-1.35	-1.7	-2.31	-5.05	-5.53	-5.71	5.23	17.7	6.71	-9.95	-2.84
Price/Book Value Low	-0.26	-0.22	-0.34	-0.78	-0.47	-0.5	-1.08	-2.98	-2.65	-1.31	1.1	6.71	2.88	-4.73	-0.55
Price/Tangible Book Value	-0.04	-0.1	-0.21	-0.29	-0.19	-0.39	-0.26	-0.38	-0.3	-0.09	-0.3	-0.24	-0.16	-0.13	-0.08
Price/Tangible Book Value Average	-0.1	-0.07	-0.14	-0.34	-0.28	-0.21	-0.3	-0.35	-0.37	-0.14	-0.28	-0.34	-0.23	-0.16	-0.15
Price/Tangible Book Value High	-0.19	-0.12	-0.26	-0.46	-0.36	-0.41	-0.45	-0.47	-0.54	-0.33	-0.48	-0.61	-0.35	-0.24	-0.29
Price/Tangible Book Value Low	-0.03	-0.03	-0.09	-0.22	-0.13	-0.12	-0.21	-0.28	-0.26	-0.08	-0.1	-0.23	-0.15	-0.11	-0.06
Price/Sales	0.05	0.1	0.2	0.27	0.17	0.32	0.21	0.27	0.22	0.08	0.16	0.13	0.09	0.08	0.06
Price/Sales Average	0.11	0.08	0.13	0.31	0.25	0.17	0.24	0.25	0.27	0.13	0.15	0.18	0.13	0.1	0.11
Price/Sales High	0.22	0.13	0.24	0.43	0.32	0.34	0.36	0.33	0.4	0.31	0.26	0.33	0.2	0.15	0.21
Price/Sales Low	0.04	0.03	0.08	0.21	0.11	0.1	0.17	0.2	0.19	0.07	0.06	0.12	0.09	0.07	0.04
Price/Cash Flow	0.34	0.9	1.53	2.15	1.47	2.52	1.64	2.44	1.94	1.04	2.58	35.69	-19.7	46.33	-5.95
Price/Cash Flow Average	0.8	0.68	1.01	2.53	2.15	1.35	1.88	2.31	2.4	1.58	2.41	50.29	-27.82	55.47	-10.8
Price/Cash Flow High	1.52	1.1	1.85	3.45	2.78	2.63	2.81	3.04	3.51	3.85	4.16	90.1	-43.24	84.52	-21.48
Price/Cash Flow Low	0.25	0.3	0.64	1.66	0.96	0.77	1.31	1.8	1.68	0.88	0.87	34.17	-18.56	40.21	-4.15
Price/Free Cash Flow Average	0.86	0.75	1.13	3.12	2.53	1.51	2.05	2.63	2.78	1.88	2.9	-30.64	-10.68	-7.66	-8.45
Price/Free Cash Flow High	1.64	1.22	2.08	4.26	3.27	2.95	3.05	3.47	4.07	4.6	4.99	-54.89	-16.6	-11.67	-16.8
Price/Free Cash Flow Low	0.27	0.33	0.71	2.04	1.13	0.86	1.42	2.05	1.95	1.06	1.05	-20.82	-7.12	-5.55	-3.24
EV/Sales Average	1.46	1.37	1.34	1.52	1.36	1.12	1.16	1.12	1.12	1.05	0.82	0.83	0.84	0.89	0.95
EV/Sales High	1.56	1.43	1.45	1.63	1.43	1.29	1.29	1.2	1.25	1.23	0.93	0.98	0.91	0.94	1.06
EV/Sales Low	1.38	1.33	1.29	1.4	1.22	1.04	1.09	1.06	1.03	1	0.72	0.77	0.79	0.86	0.89
EV/EBITDA Average	- -	5.76	- -	6.2	5.69	4.66	5.06	5.16	5.48	7.54	6.54	10.6	8.55	16.83	37.75
EV/EBITDA High	- -	5.98	- -	6.68	6.01	5.38	5.6	5.55	6.13	8.77	7.44	12.51	9.3	17.88	42.06
EV/EBITDA Low	- -	5.57	- -	5.74	5.1	4.33	4.73	4.89	5.07	7.16	5.74	9.83	8.1	16.28	35.06
EV/EBIT Average	- -	9.39	- -	8.85	8.06	6.6	7.4	7.08	7.64	12.95	11.49	26.19	15.6	119.08	- -
EV/EBIT High	- -	9.74	- -	9.54	8.51	7.63	8.19	7.61	8.54	15.07	13.08	30.91	16.96	126.52	- -
EV/EBIT Low	- -	9.07	- -	8.2	7.22	6.14	6.91	6.71	7.06	12.31	10.08	24.27	14.78	115.18	- -
Last Price	7.8	14.8	26.4	33.8	20.8	37.5	22	26.5	20.4	8.39	22.64	17.6	10.71	8.71	5.44
High Price	34.7	18.1	32	54.2	39.3	39.2	37.6	33	36.9	30.9	36.51	44.43	23.51	15.89	19.63
Enterprise Value Average	1,053	971	909	1,002	882	687	660	607	571	651	650	651	580	541	536
Enterprise Value High	1,127	1,008	985	1,080	930	793	730	652	638	758	740	768	631	575	597
Enterprise Value Low	998	939	875	928	790	639	616	575	527	619	570	603	549	524	498

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Shares Outstanding	4	5	5	5	5	6	6	6	6	6	6	6	6	6	6
Diluted Weighted Avg Shares	4	5	5	5	5	5	6	6	6	6	6	6	6	6	6
Basic Weighted Avg Shares	4	5	5	5	5	5	5	5	5	6	6	6	6	6	6
Revenue per Share	161.26	143.51	130.76	126.43	123.2	115.49	105.01	99.44	92.91	99.49	139.16	134.98	118.1	102.9	92.74
EBITDA per Share	-7	34.22	-0.32	30.94	29.43	27.71	24.15	21.47	18.96	13.91	17.41	10.61	11.58	5.41	2.34
Operating Income per Share	20.74	19.8	20.3	20.38	19.23	18.11	16.28	16.16	14.89	8.89	11.48	8.92	7.72	5.12	3.28
Basic EPS, GAAP	-32.75	-3.39	-15.11	1.3	4.43	6.57	5.09	8.37	2.6	-0.32	3.98	-0.35	-0.9	-4.35	-6.2
Basic EPS from Cont Ops	-32.37	-2.72	-14.75	1.47	4.62	6.77	5.3	8.6	2.9	-0.02	4.34	0.02	-0.47	-3.97	-5.9
Diluted EPS, GAAP	-32.75	-3.39	-15.11	1.26	4.32	6.45	4.96	8.18	2.5	-0.32	3.9	-0.35	-0.9	-4.35	-6.2
Diluted EPS from Cont Ops	-32.37	-2.72	-14.75	1.43	4.51	6.64	5.16	8.41	2.79	-0.02	4.25	0.02	-0.47	-3.97	-5.9
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	22.88	16.38	17.27	15.7	14.15	14.89	13.39	10.84	10.51	8.03	8.77	0.49	-0.54	0.19	-0.91
Free Cash Flow per Basic Share	21.22	14.79	15.39	13.09	12.3	13.55	12.63	9.74	9.43	6.72	7.46	-0.81	-1.42	-1.36	-1.17
Cash & Equivalents per Share	5.24	2.66	3.35	3.11	2.04	3.05	1.87	0.94	1.5	5.78	4.43	2.71	2.4	1.55	1.59
Book Value per Share	-22.54	-21.92	-32.49	-33.17	-29.15	-23.04	-16.26	-6.54	-6.68	-5.41	6.98	2.51	3.5	-1.6	-6.91
Tangible Book Value per Share	-187.33	-154.02	-125.16	-118.08	-107.73	-95.13	-83.75	-70.59	-68.73	-93	-75.7	-72.9	-66.5	-65.91	-66.92