Entravision Communications Corporation Financial Ratios — EV9

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 (%)	- -	- -	189.25	19.26	16.38	11.64	66.09	3.57	-6.35	-1.39	10.99	6.87	-6.26	-80.81	-78.59
Return on Assets (%)	-1.71	3	27.42	5.09	4.87	3.91	27.37	1.67	-2.93	-0.56	3.66	2.09	-1.77	-22.01	-18.1
Return on Capital (%)	- -	10.49	- -	7.18	6.95	6.25	33.48	3.62	- -	-18.41	5.28	4.3	- -	- -	- -
Return on Invested Capital (%)	- -	11.31	- -	7.23	6.99	6.28	33.93	3.47	- -	-13.54	7.31	3.45	- -	- -	- -
Gross Margin (%)	54.43	58.68	54.71	55.43	53.74	52.43	69.29	42.8	42.92	38.42	23.31	44.47	35.89	34.66	23.83
EBITDA Margin (%)	27.59	33.69	30.77	30.71	28.03	24.83	54.9	16.74	5.48	6.94	10.9	17.37	0.51	-8.55	-15.87
Operating Margin (%)	17.99	26.33	24.09	24.96	21.74	18.9	51.9	11.41	9.04	13.25	9.5	9.76	-3.52	2.55	0.12
Incremental Operating Margin (%)	82.4	82.49	- -	35.6	- -	- -	82.64	102.52	38.25	29.62	6.4	9.31	156.16	29.1	- -
Pretax Margin (%)	-1.24	8.83	-0.14	18.83	16.54	12.97	48.25	7.19	-4.14	0.03	7.09	6.87	-13.98	-18.14	-21.54
Profit Margin (%)	-4.22	6.09	59.77	11.21	10.08	7.89	32.78	4.08	-7.21	-1.14	3.85	5.59	-5.2	-40.8	-17.69
Net Income to Common Margin (%)	-4.22	6.09	59.77	11.21	10.08	7.89	32.78	4.08	-7.21	-1.14	3.85	5.59	-5.2	-40.8	-17.69
Effective Tax Rate (%)	- -	31	- -	40.48	39.04	39.14	31.94	36.79	- -	1,265.55	34.65	39.83	- -	- -	- -
Dvd Payout Ratio (%)	-62.22	75.83	8.23	32.69	36.49	54.78	8.35	146.22	-86.05	927.02	20.72	55.27	-52.77	-25.57	-23.21
Sustainable Growth Rate (%)	- -	- -	173.68	12.97	10.4	5.26	60.57	-1.65	-11.81	11.46	8.72	3.07	-9.57	-101.47	-96.84

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	380	341	364	340	313	290	295	244	266	253	241	260	259	237	214
ST Debt	- -	- -	4	4	4	4	3	3	12	10	12	11	15	8	30
LT Debt	380	341	360	337	310	287	292	241	254	242	228	249	243	229	184
Total Debt/EBITDA	7.08	4.53	5.28	4.58	4.4	4.52	1	4.89	17.77	10.57	2.9	4.62	171.12	-7.59	-3.01
Net Debt/EBITDA	5.98	4.05	4.65	4.16	3.73	3.57	0.87	3.95	12.2	3.95	0.33	1.81	92.15	-2.92	-1.52
Total Debt/EBIT	10.86	5.8	6.75	5.7	5.67	5.94	1.06	7.25	-161.2	38.21	3.98	8.51	-9.76	-4.56	-2.56
Net Debt/EBIT	9.18	5.18	5.94	5.18	4.8	4.69	0.92	5.86	-110.65	14.27	0.45	3.33	-5.25	-1.75	-1.29
EBITDA to Interest Expense	1.42	2.12	2.8	5.35	5.46	4.15	17.61	3.17	1.1	2.89	11.81	5.34	0.09	-1.89	-4.7
EBITDA-CapEx/Interest Expense	1.2	1.85	2.38	4.73	4.41	3.56	14.94	1.89	-0.92	1.78	10.98	4.25	-1.53	-2.41	-5.17
EBIT to Interest Expense	0.93	1.66	2.19	4.34	4.23	3.16	16.65	2.16	1.81	5.52	10.29	3	-0.62	0.56	0.04
Interest Expense	38	35	25	14	13	15	17	16	14	8	7	11	17	16	15
Common Equity/Total Assets	-0.12	1.23	25.27	27.58	31.86	35.42	45.46	48.19	43.92	36.93	30.18	30.7	25.7	29.97	14.31
Long-Term Debt/Equity (%)	- -	6,307.42	264.89	231.22	185.08	156.28	83.98	72.29	88.28	78.32	88.9	87.41	91.28	156.87	331.69
Long-Term Debt/Capital (%)	100.15	98.4	72.05	69.27	64.42	60.5	45.43	41.74	45.87	43.12	45.91	45.72	46.31	59.83	68.34
Long-Term Debt/Total Assets (%)	81.24	77.77	66.94	63.77	58.97	55.36	38.18	34.84	38.77	32.41	26.83	28.32	28.07	47.01	47.46
Total Debt/Equity (%)	-67,675.94	6,310.2	267.65	233.8	187.32	158.32	84.84	73.19	92.47	81.65	93.65	91.2	97.1	162.17	385.32
Total Debt/Capital (%)	100.15	98.44	72.8	70.04	65.2	61.29	45.9	42.26	48.04	44.95	48.36	47.7	49.26	61.86	79.4
Total Debt/Total Assets (%)	81.24	77.8	67.64	64.48	59.69	56.08	38.57	35.27	40.61	33.79	28.26	29.55	29.86	48.6	55.13
Net Debt to Equity	-57,209.09	5,641.25	235.43	212.32	158.67	124.79	73.48	59.15	63.47	30.49	10.6	35.69	52.29	62.35	194.22
Net Debt/Capital (%)	100.18	98.26	70.19	67.98	61.34	55.51	42.36	37.17	35.07	21.3	8.71	23.42	30.44	31.73	51.37
EBITDA	54	75	69	74	71	64	294	50	15	24	83	56	2	-31	-71
EBITDA-CapEx	45	65	59	66	58	55	250	30	-13	15	77	45	-26	-40	-78
Operating Income (Loss)	35	59	54	60	55	49	278	34	25	46	72	32	-10	9	1

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	1.47	0.92	1.25	0.87	1.43	1.78	0.61	3.32	1.89	1.07	0.82	0.63	0.3	1.63	0.52
Current Ratio	2.73	2.24	3.16	2.81	3.58	3.8	5.44	5.02	3.17	2.26	1.82	1.64	1.42	3.02	1.51
Quick Ratio	2.58	2.13	2.87	2.67	3.41	3.66	1.91	4.78	2.97	2.11	1.72	1.53	0.55	2.75	1.3
CFO/Avg Current Liab	0.44	1.01	0.88	1.53	1.79	1.68	6.07	0.57	0.53	0.62	0.36	0.33	0.29	0.45	0.12
Common Equity/Total Assets	-0.12	1.23	25.27	27.58	31.86	35.42	45.46	48.19	43.92	36.93	30.18	30.7	25.7	29.97	14.31
Long-Term Debt/Equity (%)	- -	6,307.42	264.89	231.22	185.08	156.28	83.98	72.29	88.28	78.32	88.9	87.41	91.28	156.87	331.69
Long-Term Debt/Capital (%)	100.15	98.4	72.05	69.27	64.42	60.5	45.43	41.74	45.87	43.12	45.91	45.72	46.31	59.83	68.34
Long-Term Debt/Total Assets (%)	81.24	77.77	66.94	63.77	58.97	55.36	38.18	34.84	38.77	32.41	26.83	28.32	28.07	47.01	47.46
Total Debt/Equity (%)	-67,675.94	6,310.2	267.65	233.8	187.32	158.32	84.84	73.19	92.47	81.65	93.65	91.2	97.1	162.17	385.32
Total Debt/Capital (%)	100.15	98.44	72.8	70.04	65.2	61.29	45.9	42.26	48.04	44.95	48.36	47.7	49.26	61.86	79.4
Total Debt/Total Assets (%)	81.24	77.8	67.64	64.48	59.69	56.08	38.57	35.27	40.61	33.79	28.26	29.55	29.86	48.6	55.13
CFO/Total Liabilities	3.76	9.25	8.14	14.24	17.41	17.13	72.16	9.45	8.57	14.48	10.98	13.25	12.54	21.89	3.21
CFO/CapEx	2.07	4.06	3.22	6.32	4.55	6.33	6.75	1.68	1.14	6.88	11.21	6.88	2.75	8.83	1.49
Altman's Z-Score	-4.79	-4.98	-1.56	-1.42	-0.97	-0.93	3.44	0.2	-0.34	0.16	1.55	0.25	-0.16	-0.94	-1.57

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	4.53	4.84	4.26	3.97	3.87	3.93	7.17	3.64	3.63	3.22	4.42	1.52	2.02	5.27	5.48
Days Sales Outstanding	80.57	75.45	85.64	91.99	94.33	92.81	50.87	100.29	100.54	113.21	82.52	240.22	181.12	69.21	66.56
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	140	138	536	578	665	601	654	240	221	236	584	414	377	208	272
- Cash & Cash Equivalents	59	36	44	31	48	62	40	47	33	119	185	111	67	96	59
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	33	- -	15	44	- -	- -
+ Total Debt	380	341	364	340	313	290	295	244	266	253	241	260	259	237	214
Enterprise Value	461	443	857	887	930	830	910	305	363	375	639	534	599	345	423
Total Capital	379	346	500	486	481	474	644	576	555	562	498	546	525	383	269
Total Debt/Capital (%)	100.15	98.44	72.8	70.04	65.2	61.29	45.9	42.26	48.04	44.95	48.36	47.7	49.26	61.86	79.4
Total Debt / EV	0.82	0.77	0.43	0.38	0.34	0.35	0.32	0.8	0.73	0.67	0.38	0.49	0.43	0.69	0.51
EV/Sales	2.37	1.98	3.83	3.66	3.66	3.21	1.7	1.02	1.33	1.09	0.84	1.65	2.02	0.94	0.94
EV/EBITDA	8.59	5.89	12.43	11.93	13.06	12.93	3.09	6.11	24.19	15.7	7.71	9.49	396.54	- -	- -
EV/EBIT	13.17	7.53	15.88	14.86	16.84	16.99	3.27	9.08	- -	56.77	10.57	17.47	- -	- -	- -
EV/Cash Flow to Firm	- -	6.87	- -	14.14	13.24	12.44	2.91	6.97	- -	- -	9.15	6.27	- -	- -	- -
EV/Free Cash Flow to Firm	- -	8.11	- -	16.39	16.45	14.39	3.39	12.92	- -	- -	9.98	7.24	- -	- -	- -
Diluted Market Cap	140	139	532	602	676	609	665	248	226	234	593	415	371	206	269
Diluted Enterprise Value	461	443	852	912	942	837	921	313	368	373	648	535	592	342	420
EV per Share	5.42	5.15	9.72	10.17	10.48	9.2	10.07	3.48	4.3	4.41	7.38	6.1	6.69	3.79	4.6
TTM Sales	194	223	224	242	254	259	536	298	274	344	760	324	297	365	448
TTM EBITDA	54	75	69	74	71	64	294	50	15	24	83	56	2	-31	-71
TTM Operating Income	35	59	54	60	55	49	278	34	25	46	72	32	-10	9	1
TTM Cash Flow to Firm	- -	64	- -	63	70	67	313	44	- -	-33	70	85	- -	- -	- -
TTM Free Cash Flow to Firm	- -	55	- -	54	57	58	268	24	- -	-42	64	74	- -	- -	- -

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	15.38	4.59	23.56	13.15	13.92	12.61	2.59	18.2	57.13	4.32	9.97	6.16	7.74	3.11	76.69
EV/EBIT	13.17	7.53	15.88	14.86	16.84	16.99	3.27	9.08	- -	56.77	10.57	17.47	- -	- -	- -
Enterprise Value	461	443	857	887	930	830	910	305	363	375	639	534	599	345	423
Low Price	0.84	1.15	1.67	3.97	6.03	5.43	5.02	2.56	2.49	1.18	2.7	3.95	3.36	1.35	1.69
EV/Sales	2.37	1.98	3.83	3.66	3.66	3.21	1.7	1.02	1.33	1.09	0.84	1.65	2.02	0.94	0.94
EV/EBITDA	8.59	5.89	12.43	11.93	13.06	12.93	3.09	6.11	24.19	15.7	7.71	9.49	396.54	- -	- -
Price/Earnings	- -	10.14	3.97	21.66	25.7	29.18	3.72	20.13	- -	- -	19.63	22.3	- -	- -	- -
Price/Earnings Average	- -	9.14	3.02	18.4	24.86	31.02	3.06	36.27	- -	- -	16	24.51	- -	- -	- -
Price/Earnings High	- -	12	4.51	23.66	31.26	35.52	3.94	53.66	- -	- -	26.34	31.43	- -	- -	- -
Price/Earnings Low	- -	7.27	1.09	12.97	20.69	23.76	2.58	18.75	- -	- -	7.85	18.61	- -	- -	- -
Price/Book Value	-249.12	25.56	3.94	3.97	3.97	3.28	1.88	0.72	0.77	0.86	2.27	1.53	1.7	1.43	4.91
Price/Book Value Average	-282.53	23.05	3	3.37	3.84	3.48	1.55	1.3	0.91	0.57	1.85	1.68	1.9	1.5	3.82
Price/Book Value High	-419.05	30.25	4.48	4.33	4.83	3.99	1.99	1.93	1.17	0.98	3.05	2.16	2.8	2.68	5.39
Price/Book Value Low	-126.83	18.31	1.08	2.38	3.2	2.67	1.3	0.67	0.73	0.36	0.91	1.28	1.35	0.84	2.8
Price/Tangible Book Value	-0.49	-0.5	-3.8	-3.97	-5.53	-5.98	-1,744	-12.81	-8	-4.91	-6.64	-4.83	-12.41	-4.84	-3.5
Price/Tangible Book Value Average	-0.56	-0.45	-2.89	-3.37	-5.35	-6.36	-1,435.52	-23.09	-9.49	-3.26	-5.41	-5.3	-13.92	-5.08	-2.72
Price/Tangible Book Value High	-0.83	-0.6	-4.31	-4.34	-6.73	-7.28	-1,845.98	-34.16	-12.18	-5.61	-8.91	-6.8	-20.45	-9.09	-3.84
Price/Tangible Book Value Low	-0.25	-0.36	-1.04	-2.38	-4.45	-4.87	-1,210.22	-11.93	-7.6	-2.08	-2.66	-4.03	-9.87	-2.86	-2
Price/Sales	0.72	0.62	2.38	2.43	2.59	2.3	1.22	0.82	0.82	0.68	0.76	1.25	1.25	0.56	0.6
Price/Sales Average	0.82	0.56	1.81	2.06	2.51	2.45	1	1.48	0.97	0.45	0.62	1.37	1.4	0.59	0.47
Price/Sales High	1.21	0.73	2.7	2.65	3.15	2.8	1.29	2.19	1.24	0.78	1.01	1.76	2.06	1.06	0.66
Price/Sales Low	0.37	0.44	0.65	1.45	2.09	1.88	0.85	0.77	0.77	0.29	0.3	1.04	0.99	0.33	0.34
Price/Cash Flow	7.94	3.45	16.24	10.8	10.57	10.39	2.17	7.24	7.07	3.69	8.81	5.12	4.93	2.76	25.31
Price/Cash Flow Average	9	3.11	12.36	9.17	10.23	11.05	1.78	13.05	8.39	2.45	7.18	5.63	5.53	2.89	19.67
Price/Cash Flow High	13.35	4.08	18.44	11.79	12.86	12.65	2.29	19.31	10.77	4.21	11.82	7.22	8.12	5.17	27.8
Price/Cash Flow Low	4.04	2.47	4.44	6.46	8.51	8.46	1.5	6.75	6.72	1.56	3.52	4.27	3.92	1.63	14.45
Price/Free Cash Flow Average	17.44	4.14	17.92	11.18	13.47	13.41	2.13	32.78	67.79	2.87	8.13	6.77	8.69	3.26	59.62
Price/Free Cash Flow High	25.87	5.44	26.75	14.37	16.93	15.36	2.74	48.5	87.03	4.93	13.38	8.68	12.76	5.83	84.24
Price/Free Cash Flow Low	7.83	3.29	6.45	7.87	11.21	10.27	1.8	16.95	54.27	1.83	3.99	5.14	6.16	1.83	43.79
EV/Sales Average	2.47	1.92	3.25	3.3	3.57	3.36	1.48	1.67	1.48	0.86	0.7	1.78	2.17	0.97	0.81
EV/Sales High	2.86	2.1	4.15	3.88	4.23	3.72	1.77	2.37	1.75	1.19	1.1	2.17	2.84	1.45	1
EV/Sales Low	2.02	1.81	2.09	2.71	3.15	2.78	1.32	0.97	1.29	0.69	0.38	1.44	1.76	0.71	0.68
EV/EBITDA Average	8.94	5.71	10.57	10.76	12.75	13.52	2.7	9.98	26.94	12.38	6.41	10.22	427.09	- -	- -
EV/EBITDA High	10.37	6.22	13.48	12.65	15.08	14.96	3.22	14.14	31.91	17.1	10.12	12.5	558.41	- -	- -
EV/EBITDA Low	7.31	5.37	6.78	8.81	11.24	11.19	2.41	5.78	23.46	10	3.49	8.27	345.5	- -	- -
EV/EBIT Average	13.71	7.3	13.5	13.4	16.45	17.76	2.86	14.81	- -	44.75	8.79	18.81	- -	- -	- -
EV/EBIT High	15.9	7.96	17.22	15.75	19.44	19.66	3.41	21	- -	61.81	13.87	23.01	- -	- -	- -
EV/EBIT Low	11.21	6.87	8.66	10.97	14.49	14.7	2.55	8.58	- -	36.14	4.78	15.23	- -	- -	- -
Last Price	1.64	1.61	6.09	6.62	7.49	6.66	7.24	2.75	2.62	2.78	6.74	4.73	4.22	2.29	2.96
High Price	2.76	1.9	6.91	7.24	9.11	8.11	7.66	7.32	3.99	3.17	9.04	6.67	6.95	4.3	3.25
Enterprise Value Average	479	429	728	800	909	868	794	497	404	296	531	575	645	355	362
Enterprise Value High	556	468	929	940	1,074	960	948	705	478	408	839	704	844	527	449
Enterprise Value Low	392	404	467	655	801	718	710	288	352	239	289	466	522	259	306

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	85	86	88	87	89	90	90	87	84	85	87	88	90	91	92
Diluted Weighted Avg Shares	85	86	87	91	90	91	92	90	86	84	88	88	88	90	91
Basic Weighted Avg Shares	85	86	87	89	88	89	90	89	85	84	85	85	88	90	91
Revenue per Share	2.29	2.6	2.56	2.73	2.89	2.89	5.94	3.34	3.21	4.08	8.91	3.79	3.38	4.06	4.92
EBITDA per Share	0.63	0.88	0.79	0.84	0.81	0.72	3.26	0.56	0.18	0.28	0.97	0.66	0.02	-0.35	-0.78
Operating Income per Share	0.41	0.68	0.62	0.68	0.63	0.55	3.08	0.38	0.29	0.54	0.85	0.37	-0.12	0.1	0.01
Basic EPS, GAAP	-0.1	0.16	1.53	0.31	0.29	0.23	1.95	0.14	-0.23	-0.05	0.34	0.21	-0.18	-1.66	-0.87
Basic EPS from Cont Ops	-0.1	0.16	1.53	0.31	0.29	0.23	1.95	0.14	-0.23	-0.02	0.41	0.16	-0.38	-0.78	-0.86
Diluted EPS, GAAP	-0.1	0.16	1.53	0.3	0.28	0.22	1.91	0.13	-0.23	-0.05	0.33	0.21	-0.18	-1.66	-0.87
Diluted EPS from Cont Ops	-0.1	0.16	1.53	0.3	0.28	0.22	1.91	0.13	-0.23	-0.02	0.4	0.15	-0.38	-0.78	-0.86
Dividend per Share	0.06	0.12	0.13	0.1	0.11	0.13	0.16	0.2	0.2	0.13	0.1	0.1	0.2	0.2	0.2
Cash Flow per Share	0.21	0.47	0.37	0.61	0.71	0.64	3.34	0.38	0.37	0.75	0.76	0.92	0.86	0.83	0.12
Free Cash Flow per Basic Share	0.11	0.35	0.26	0.52	0.55	0.54	2.85	0.15	0.05	0.64	0.7	0.79	0.54	0.74	0.04
Cash & Equivalents per Share	0.69	0.42	0.5	0.36	0.54	0.68	0.44	2.05	1.48	1.73	2.14	1.77	0.9	1.11	0.69
Book Value per Share	-0.01	0.06	1.54	1.67	1.88	2.03	3.85	3.8	3.42	3.25	2.97	3.09	2.49	1.61	0.6
Tangible Book Value per Share	-3.32	-3.19	-1.6	-1.67	-1.35	-1.11	- -	-0.21	-0.33	-0.57	-1.01	-0.98	-0.34	-0.47	-0.85