Outfront Media Inc. Financial Ratios — OUT 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 (%)	7.16	3.89	5.13	14.61	-2.21	7.43	10.42	9.45	12.76	-7.79	0.77	11.78	-48.15	40.68	20.46
Return on Assets (%)	5.95	3.21	4.21	8.32	-0.75	2.41	3.33	2.83	3.04	-1.08	0.6	2.4	-7.35	4.78	2.79
Return on Capital (%)	7.16	3.89	4.03	- -	- -	5.64	6.83	6.44	6.26	- -	- -	4.79	- -	8.26	6.03
Return on Invested Capital (%)	7.26	3.95	3.54	- -	- -	5.73	6.65	7.61	6.71	- -	- -	4.81	- -	5.51	6.38
Gross Margin (%)	46.02	45.5	46.92	46.34	44.97	45.96	45.07	46.46	46.21	42.51	46.44	48.28	47.1	48.17	49.86
EBITDA Margin (%)	32.05	31.35	31.48	29.77	27.9	28.47	27.86	25.91	25.36	17.02	21.29	24.46	23.5	23.7	25.74
Operating Margin (%)	15.46	16.03	16.34	14.83	12.77	13.66	15.38	17.08	17.15	5.23	11.36	15.95	14.68	15.43	17
Incremental Operating Margin (%)	104.6	113.33	59.57	-17.89	-4.69	13,500	409.09	47.26	17.78	44.15	44.68	37.77	-31.75	147.57	3,600
Pretax Margin (%)	15.13	15.58	18.36	7.24	-1.9	6.01	8.23	6.77	8.18	-4.73	2.16	8.49	-23.04	14.7	8
Profit Margin (%)	8.39	8.83	11.09	22.67	-1.94	6	8.27	6.72	7.86	-4.93	2.43	8.05	-23.35	14.1	8.03
Net Income to Common Margin (%)	8.39	8.83	11.09	22.67	-1.94	6	8.27	6.72	7.86	-6.51	0.52	7.38	-23.84	13.62	7.59
Effective Tax Rate (%)	45.45	44.46	40.66	- -	- -	5.93	3.28	4.51	7.48	- -	- -	6.25	- -	4.09	1.37
Dvd Payout Ratio (%)	251.54	- -	162.09	727.34	-667.69	207.48	160.41	188.97	147.48	-70.47	320.65	145.6	-45.82	79.71	145.51
Sustainable Growth Rate (%)	-10.85	3.89	-3.18	-91.68	-16.98	-7.99	-6.3	-8.41	-6.06	-13.27	-1.7	-5.37	-70.21	8.25	-9.31

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	- -	- -	1,520	2,198	2,222	2,137	2,225	2,310	3,870	4,129	4,116	4,213	4,340	4,013	4,131
ST Debt	- -	- -	- -	- -	- -	- -	80	160	363	256	188	218	246	179	173
LT Debt	- -	- -	1,520	2,198	2,222	2,137	2,145	2,150	3,507	3,873	3,929	3,995	4,094	3,834	3,958
Total Debt/EBITDA	- -	- -	3.73	5.45	5.26	4.96	5.25	5.55	8.56	19.63	13.21	9.72	10.14	9.25	8.76
Net Debt/EBITDA	-0.09	-0.05	3.66	5.38	5.02	4.81	5.14	5.42	5.22	9.46	7.04	6.04	6.32	5.64	5.27
Total Debt/EBIT	- -	- -	7.19	10.95	11.5	10.33	9.52	8.42	12.67	63.92	24.75	14.9	16.24	14.21	13.27
Net Debt/EBIT	-0.19	-0.1	7.05	10.81	10.97	10.02	9.31	8.23	7.72	30.81	13.2	9.25	10.12	8.66	7.98
EBITDA to Interest Expense	- -	- -	- -	5.54	3.89	4.01	3.82	3.47	3.35	1.6	2.39	3.29	2.7	2.78	3.22
EBITDA-CapEx/Interest Expense	- -	- -	- -	5.54	3.89	4.01	3.81	3.36	3.17	1.42	2.39	3.29	2.7	2.78	3.22
EBIT to Interest Expense	- -	- -	- -	2.76	1.78	1.93	2.11	2.29	2.27	0.49	1.28	2.14	1.69	1.81	2.13
Interest Expense	- -	- -	- -	73	108	107	111	120	135	131	130	132	158	156	146
Common Equity/Total Assets	83	82.08	82.09	35.93	31.78	32.98	31.01	28.8	20.32	16.51	16.78	20.46	10.34	12.44	13.37
Long-Term Debt/Equity (%)	- -	- -	55.18	152.08	183.24	173.3	174.9	187.69	311.36	279.89	282.56	296.1	560.73	489.07	539.32
Long-Term Debt/Capital (%)	- -	- -	35.56	60.33	64.69	63.41	62.15	62.22	70.19	70.25	71.35	71.82	80.75	79.93	81.36
Long-Term Debt/Total Assets (%)	- -	- -	45.3	54.64	58.24	57.16	56.33	56.14	65.16	65.68	66.32	66.69	73.33	73.52	74.52
Total Debt/Equity (%)	- -	- -	55.18	152.08	183.24	173.3	181.42	201.66	343.62	298.42	296.04	312.27	594.41	511.86	562.88
Total Debt/Capital (%)	- -	- -	35.56	60.33	64.69	63.41	64.47	66.85	77.46	74.9	74.75	75.74	85.6	83.66	84.91
Total Debt/Total Assets (%)	- -	- -	45.3	54.64	58.24	57.16	58.43	60.32	71.91	70.02	69.48	70.34	77.73	76.95	77.77
Net Debt to Equity	-1.26	-0.71	54.1	150.11	174.86	168.01	177.48	197.06	209.34	143.85	157.91	193.86	370.57	311.94	338.4
Net Debt/Capital (%)	-1.27	-0.72	35.11	60.02	63.62	62.69	63.96	66.34	47.75	41.44	43.21	47.37	53.75	51.49	52.12
EBITDA	409	403	407	403	422	431	424	416	452	210	312	433	428	434	472
EBITDA-CapEx	409	403	407	403	422	431	423	403	428	187	312	433	428	434	472
Operating Income (Loss)	197	206	212	201	193	207	234	274	306	65	166	283	267	282	311

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	0.19	0.1	0.14	0.11	0.38	0.26	0.16	0.13	0.09	1.33	0.84	0.07	0.06	0.09	0.18
Current Ratio	1.75	1.53	1.49	1.39	1.55	1.5	1.26	1.07	0.67	1.82	1.53	0.71	0.67	0.74	0.92
Quick Ratio	1.13	0.95	0.98	0.96	1.17	1.14	0.93	0.79	0.54	1.72	1.45	0.65	0.55	0.68	0.85
CFO/Avg Current Liab	3.48	1.52	1.35	1.12	1.13	1.11	0.9	0.61	0.53	0.22	0.19	0.48	0.44	0.54	0.58
Common Equity/Total Assets	83	82.08	82.09	35.93	31.78	32.98	31.01	28.8	20.32	16.51	16.78	20.46	10.34	12.44	13.37
Long-Term Debt/Equity (%)	- -	- -	55.18	152.08	183.24	173.3	174.9	187.69	311.36	279.89	282.56	296.1	560.73	489.07	539.32
Long-Term Debt/Capital (%)	- -	- -	35.56	60.33	64.69	63.41	62.15	62.22	70.19	70.25	71.35	71.82	80.75	79.93	81.36
Long-Term Debt/Total Assets (%)	- -	- -	45.3	54.64	58.24	57.16	56.33	56.14	65.16	65.68	66.32	66.69	73.33	73.52	74.52
Total Debt/Equity (%)	- -	- -	55.18	152.08	183.24	173.3	181.42	201.66	343.62	298.42	296.04	312.27	594.41	511.86	562.88
Total Debt/Capital (%)	- -	- -	35.56	60.33	64.69	63.41	64.47	66.85	77.46	74.9	74.75	75.74	85.6	83.66	84.91
Total Debt/Total Assets (%)	- -	- -	45.3	54.64	58.24	57.16	58.43	60.32	71.91	70.02	69.48	70.34	77.73	76.95	77.77
CFO/Total Liabilities	55.86	49.26	46.76	10.19	11.26	11.46	9.66	7.99	6.51	2.89	2.18	5.48	5.24	6.75	6.72
CFO/CapEx	- -	- -	- -	- -	- -	- -	277	16.11	11.54	5.53	- -	- -	- -	- -	- -
Altman's Z-Score	1.68	1.79	1.88	2.13	1.94	2.04	1.91	1.65	0.96	0.5	0.74	0.62	0.25	0.41	0.6

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	13.82	7.14	7.31	6.83	7.09	7.02	6.71	6.48	6.42	4.95	5.63	5.66	6.04	6.18	5.46
Days Sales Outstanding	26.41	51.13	49.91	53.42	51.48	52.02	54.38	56.36	56.82	73.69	64.79	64.47	60.46	59.1	66.85
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	18.94	9.3	8.71	9.36	10.49	9.67	11.79	15.27	15.41	10.7	12.08	14.07	15.93	17.75	18.08
Accounts Payable Turnover Days	19.27	39.23	41.9	38.99	34.79	37.74	30.96	23.9	23.68	34.1	30.21	25.94	22.91	20.56	20.19
Cash Conversion Cycle	7.14	11.9	8.01	14.44	16.69	14.27	23.42	32.46	33.14	39.59	34.57	38.53	37.55	38.54	46.67
Inventory to Cash Days	26.41	51.13	49.91	53.42	51.48	52.02	54.38	56.36	56.82	73.69	64.79	64.47	60.46	59.1	66.85
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	- -	- -	- -	3,578	2,932	3,350	3,138	2,480	3,759	2,759	3,811	2,657	2,250	2,945	4,222
- Cash & Cash Equivalents	38	20	30	28	102	65	48	53	59	710	425	40	36	47	100
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	383	383	120	120	120	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	46	42	33	26	13	4	33	15	24
+ Total Debt	- -	- -	1,520	2,198	2,222	2,137	2,225	2,310	3,870	4,129	4,116	4,213	4,340	4,013	4,131
Enterprise Value	-38	-20	1,490	5,748	5,052	5,422	5,361	4,779	7,603	6,587	7,900	6,954	6,706	7,046	8,276
Total Capital	2,991	2,844	4,274	3,644	3,435	3,370	3,452	3,455	4,997	5,513	5,507	5,562	5,070	4,797	4,865
Total Debt/Capital (%)	- -	- -	35.56	60.33	64.69	63.41	64.47	66.85	77.46	74.9	74.75	75.74	85.6	83.66	84.91
Total Debt / EV	- -	- -	1.02	0.38	0.44	0.39	0.42	0.48	0.51	0.63	0.52	0.61	0.65	0.57	0.5
EV/Sales	- -	- -	1.15	4.25	3.34	3.58	3.53	2.98	4.27	5.33	5.4	3.92	3.68	3.85	4.52
EV/EBITDA	- -	- -	3.66	14.26	11.96	12.58	12.66	11.49	16.82	31.31	25.34	16.04	15.68	16.24	17.55
EV/EBIT	- -	- -	7.05	28.63	26.14	26.22	22.93	17.42	24.88	101.97	47.5	24.6	25.09	24.94	26.59
EV/Cash Flow to Firm	- -	- -	5.3	11.77	11.97	13.97	15.04	14.53	18.93	24.94	32.48	18.41	16.19	15.69	18.31
EV/Free Cash Flow to Firm	- -	- -	5.3	11.77	11.97	13.97	15	13.97	17.86	22.89	32.48	18.41	16.19	15.69	18.31
Diluted Market Cap	- -	- -	- -	3,007	2,925	3,360	3,145	2,469	3,749	2,755	3,825	2,618	2,247	3,105	4,078
Diluted Enterprise Value	-38	-20	1,490	5,177	5,046	5,431	5,368	4,768	7,593	6,584	7,913	6,915	6,703	7,206	8,132
EV per Share	- -	- -	12.72	43.11	37.62	40.25	39.63	34.92	54.25	46.71	55.59	43.39	41.62	43.49	47.25
TTM Sales	1,277	1,285	1,294	1,354	1,514	1,514	1,520	1,606	1,782	1,236	1,464	1,772	1,821	1,831	1,832
TTM EBITDA	409	403	407	403	422	431	424	416	452	210	312	433	428	434	472
TTM Operating Income	197	206	212	201	193	207	234	274	306	65	166	283	267	282	311
TTM Cash Flow to Firm	342	306	281	488	422	388	356	329	402	264	243	378	414	449	452
TTM Free Cash Flow to Firm	342	306	281	488	422	388	357	342	426	288	243	378	414	449	452

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	- -	- -	- -	11.44	9.98	11.7	12.57	10.85	12.46	17.87	38.71	10.3	8.84	10.38	13.26
EV/EBIT	- -	- -	7.05	28.63	26.14	26.22	22.93	17.42	24.88	101.97	47.5	24.6	25.09	24.94	26.59
Enterprise Value	-38	-20	1,490	5,748	5,052	5,422	5,361	4,779	7,603	6,587	7,900	6,954	6,706	7,046	8,276
Low Price	- -	- -	- -	25.7	20.42	18.01	20.82	16.81	17.46	7.07	16.99	14.97	8.18	12.27	12.95
EV/Sales	- -	- -	1.15	4.25	3.34	3.58	3.53	2.98	4.27	5.33	5.4	3.92	3.68	3.85	4.52
EV/EBITDA	- -	- -	3.66	14.26	11.96	12.58	12.66	11.49	16.82	31.31	25.34	16.04	15.68	16.24	17.55
Price/Earnings	- -	- -	- -	9.76	- -	36.83	24.93	22.83	26.63	- -	500.81	19.95	- -	11.8	29.07
Price/Earnings Average	- -	- -	- -	11.24	-117.74	32.99	26	25.15	24.68	-31.18	441.2	25.01	-5.3	10.38	21.88
Price/Earnings High	- -	- -	- -	12.97	-143.54	37.71	29.97	29.36	28.21	-54.59	541.34	35.32	-8.03	12.66	29.97
Price/Earnings Low	- -	- -	- -	9.34	-93.08	26.67	22.37	21.18	17.33	-12.37	317.26	18.01	-3.03	7.97	15.62
Price/Book Value	- -	- -	- -	2.48	2.42	2.72	2.66	2.25	3.44	2.83	3.83	2.17	3.9	4.54	5.94
Price/Book Value Average	- -	- -	- -	2.85	2.86	2.43	2.77	2.48	3.19	2.58	3.38	2.72	3.99	3.99	4.47
Price/Book Value High	- -	- -	- -	3.29	3.49	2.78	3.19	2.89	3.64	4.52	4.14	3.84	6.04	4.87	6.13
Price/Book Value Low	- -	- -	- -	2.37	2.26	1.97	2.38	2.09	2.24	1.02	2.43	1.96	2.28	3.06	3.19
Price/Tangible Book Value	- -	- -	- -	-2.67	-2.05	-2.39	-2.05	-1.64	-2.44	-1.67	-2.24	-1.55	-1.06	-1.47	-2.21
Price/Tangible Book Value Average	- -	- -	- -	-3.07	-2.42	-2.14	-2.14	-1.8	-2.26	-1.52	-1.98	-1.95	-1.08	-1.29	-1.67
Price/Tangible Book Value High	- -	- -	- -	-3.55	-2.95	-2.45	-2.47	-2.11	-2.59	-2.66	-2.43	-2.75	-1.64	-1.57	-2.28
Price/Tangible Book Value Low	- -	- -	- -	-2.55	-1.91	-1.73	-1.84	-1.52	-1.59	-0.6	-1.42	-1.4	-0.62	-0.99	-1.19
Price/Sales	- -	- -	- -	2.21	1.93	2.21	2.06	1.53	2.09	2.23	2.6	1.47	1.23	1.61	2.21
Price/Sales Average	- -	- -	- -	2.55	2.29	1.98	2.15	1.69	1.94	2.03	2.29	1.84	1.26	1.41	1.66
Price/Sales High	- -	- -	- -	2.94	2.79	2.26	2.48	1.97	2.22	3.55	2.81	2.61	1.91	1.72	2.28
Price/Sales Low	- -	- -	- -	2.12	1.81	1.6	1.85	1.42	1.36	0.81	1.65	1.33	0.72	1.08	1.19
Price/Cash Flow	- -	- -	- -	11.39	9.98	11.66	12.58	11.5	13.47	21.09	38.52	10.26	8.84	9.84	13.15
Price/Cash Flow Average	- -	- -	- -	13.12	11.81	10.45	13.12	12.66	12.49	19.22	33.94	12.86	9.05	8.65	9.89
Price/Cash Flow High	- -	- -	- -	15.15	14.4	11.94	15.12	14.78	14.28	33.65	41.64	18.17	13.71	10.55	13.55
Price/Cash Flow Low	- -	- -	- -	10.91	9.34	8.44	11.29	10.67	8.77	7.62	24.4	9.26	5.18	6.64	7.06
Price/Free Cash Flow Average	- -	- -	- -	13.18	11.81	10.48	13.11	11.95	11.55	16.28	34.1	12.92	9.05	9.13	9.98
Price/Free Cash Flow High	- -	- -	- -	15.22	14.4	11.98	15.11	13.95	13.2	28.5	41.84	18.25	13.71	11.13	13.66
Price/Free Cash Flow Low	- -	- -	- -	10.96	9.34	8.47	11.28	10.06	8.11	6.46	24.52	9.3	5.18	7	7.12
EV/Sales Average	- -	- -	1.15	4.65	3.69	3.35	3.61	3.13	4.11	5.13	5.09	4.3	3.71	3.65	3.95
EV/Sales High	- -	- -	1.15	5.12	4.19	3.63	3.94	3.42	4.39	6.66	5.61	5.08	4.36	3.97	4.59
EV/Sales Low	- -	- -	1.15	4.13	3.21	2.97	3.31	2.86	3.53	3.9	4.44	3.78	3.17	3.33	3.45
EV/EBITDA Average	-0.09	-0.05	3.66	15.61	13.23	11.77	12.97	12.09	16.22	30.14	23.89	17.6	15.8	15.42	15.34
EV/EBITDA High	-0.09	-0.05	3.66	17.19	15.03	12.77	14.15	13.19	17.32	39.11	26.33	20.77	18.57	16.73	17.83
EV/EBITDA Low	-0.09	-0.05	3.66	13.89	11.51	10.44	11.9	11.05	13.92	22.94	20.86	15.45	13.5	14.03	13.41
EV/EBIT Average	-0.19	-0.1	7.05	31.33	28.92	24.53	23.51	18.34	23.98	98.18	44.77	26.98	25.29	23.69	23.23
EV/EBIT High	-0.19	-0.1	7.05	34.5	32.85	26.61	25.64	20.01	25.61	127.39	49.36	31.84	29.72	25.7	27
EV/EBIT Low	-0.19	-0.1	7.05	27.87	25.16	21.75	21.55	16.77	20.59	74.7	39.1	23.68	21.6	21.55	20.31
Last Price	- -	- -	- -	26.84	21.83	24.87	23.2	18.12	26.82	19.56	26.82	16.58	13.96	18.18	24.1
High Price	- -	- -	- -	35.69	31.49	25.47	27.89	23.3	28.42	31.2	28.99	29.36	21.65	19.5	24.84
Enterprise Value Average	-38	-20	1,490	6,291	5,590	5,073	5,496	5,031	7,329	6,342	7,446	7,628	6,761	6,692	7,231
Enterprise Value High	-38	-20	1,490	6,928	6,350	5,502	5,995	5,488	7,827	8,229	8,208	9,002	7,945	7,260	8,406
Enterprise Value Low	-38	-20	1,490	5,596	4,863	4,498	5,039	4,600	6,291	4,826	6,503	6,696	5,775	6,089	6,323

Shares Outstanding	117	117	117	133	134	135	135	137	140	141	142	160	161	162	175
Diluted Weighted Avg Shares	117	117	117	112	134	135	136	136	140	141	143	158	161	171	169
Basic Weighted Avg Shares	117	117	117	112	134	135	135	136	139	141	142	157	161	162	168
Revenue per Share	10.9	10.97	11.05	12.14	11.3	11.25	11.25	11.81	12.81	8.78	10.32	11.27	11.31	11.31	10.92
EBITDA per Share	3.49	3.44	3.48	3.61	3.15	3.2	3.13	3.06	3.25	1.49	2.2	2.76	2.66	2.68	2.81
Operating Income per Share	1.69	1.76	1.81	1.8	1.44	1.54	1.73	2.02	2.2	0.46	1.17	1.8	1.66	1.74	1.86
Basic EPS, GAAP	0.91	0.97	1.23	2.75	-0.22	0.68	0.93	0.79	1.01	-0.57	0.05	0.83	-2.7	1.54	0.83
Basic EPS from Cont Ops	0.91	0.97	1.23	2.75	-0.22	0.68	0.93	0.79	1.01	-0.43	0.26	0.92	-2.64	1.6	0.88
Diluted EPS, GAAP	0.91	0.97	1.23	2.74	-0.22	0.67	0.93	0.79	1	-0.57	0.05	0.83	-2.7	1.46	0.82
Diluted EPS from Cont Ops	0.91	0.97	1.23	2.74	-0.22	0.67	0.93	0.79	1.01	-0.43	0.26	0.91	-2.64	1.51	0.87
Dividend per Share	2.3	- -	1.99	20.01	1.46	1.4	1.49	1.5	1.5	0.53	0.41	1.31	1.29	1.29	1.25
Cash Flow per Share	2.92	2.61	2.4	2.36	2.19	2.13	1.84	1.58	1.99	0.93	0.7	1.62	1.58	1.85	1.83
Free Cash Flow per Basic Share	2.92	2.61	2.4	2.36	2.19	2.13	1.84	1.48	1.82	0.76	0.7	1.62	1.58	1.85	1.83
Cash & Equivalents per Share	0.32	0.17	0.25	0.21	0.76	0.48	0.36	0.39	0.42	5.04	2.99	0.25	0.22	0.29	0.57
Book Value per Share	25.53	24.28	23.52	10.84	9.03	9.15	8.73	8.06	7.8	6.9	7	7.65	3.58	4.01	4.06
Tangible Book Value per Share	5.45	4.67	4.48	-10.06	-10.67	-10.41	-11.29	-11.06	-10.99	-11.71	-11.95	-10.67	-13.18	-12.4	-10.89

Outfront Media Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)