Live Nation Entertainment, Inc. Financial Ratios — 3LN 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 (%)	-5.88	-11.59	-3.14	-6.71	-2.57	0.25	-0.52	5.28	6.23	- -	- -	- -	- -	- -	223.28
Return on Assets (%)	-1.62	-3.15	-0.79	-1.56	-0.54	0.05	-0.08	0.75	0.72	-15.99	-5.21	1.73	3.14	4.64	2.33
Return on Capital (%)	- -	- -	- -	- -	-8.18	0.78	- -	3.01	2.18	- -	- -	4.56	7.43	- -	4.57
Return on Invested Capital (%)	- -	- -	- -	- -	-8.79	2.12	- -	4.48	3.73	- -	- -	6.82	9.2	- -	7.52
Gross Margin (%)	29.62	28.66	27.75	28.35	28.28	27.95	25.86	26.14	26.68	24.65	30.51	25.98	23.92	24.94	25.55
EBITDA Margin (%)	6.71	7.01	7.85	5.47	7.3	6.56	4.79	6.11	6.66	-62.76	-0.03	7.03	7.05	5.94	7.5
Operating Margin (%)	0.51	-0.32	1.66	2	1.82	2.49	0.93	2.62	2.79	-88.8	-6.54	4.14	4.71	3.51	4.89
Incremental Operating Margin (%)	21.34	- -	19.2	7.67	- -	10.82	- -	17.49	5.2	20.39	28.19	10.56	6.3	- -	20.49
Pretax Margin (%)	-1.79	-2.27	-0.08	-1.45	0.09	0.62	-0.1	1.22	1.6	-99.76	-9.75	2.94	4.02	3.19	4.09
Profit Margin (%)	-1.54	-2.81	-0.67	-1.32	-0.45	0.04	-0.06	0.56	0.61	-92.66	-10.38	1.6	2.45	3.87	1.97
Net Income to Common Margin (%)	-1.54	-2.81	-0.67	-1.32	-0.45	0.04	-0.06	0.56	0.61	-92.66	-10.38	1.6	2.45	3.87	1.97
Effective Tax Rate (%)	- -	- -	- -	- -	348.21	58	- -	31.09	36.14	- -	- -	23.64	22.94	- -	32.97
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-5.88	-11.59	-3.14	-6.71	-2.57	0.25	-0.52	5.28	6.23	- -	- -	- -	- -	- -	223.28

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	1,705	1,740	1,809	2,043	2,045	2,313	2,300	2,815	4,805	6,461	7,461	7,698	8,438	8,272	10,404
ST Debt	53	62	278	47	42	53	348	82	160	161	709	760	1,293	414	755
LT Debt	1,653	1,678	1,530	1,996	2,003	2,260	1,952	2,733	4,646	6,301	6,752	6,938	7,145	7,857	9,649
Total Debt/EBITDA	4.72	4.27	3.56	5.44	3.87	4.5	4.96	4.27	6.25	-5.53	-4,718.86	6.57	5.27	6.02	5.5
Net Debt/EBITDA	2.38	1.81	1	1.76	1.4	1.53	1.02	0.67	1.09	-2.03	-535.11	0.25	0.23	0.25	0.58
Total Debt/EBIT	93	-80.41	12.95	285.23	15.57	11.87	25.16	10.33	14.79	-3.91	-17.85	10.66	7.78	10.03	8.32
Net Debt/EBIT	46.95	-34.15	3.65	92.32	5.65	4.03	5.19	1.63	2.58	-1.43	-2.02	0.41	0.33	0.42	0.88
EBITDA to Interest Expense	3	3.3	4.55	3.53	5.14	4.82	4.3	4.68	4.88	-5.15	-0.01	4.21	4.57	4.22	5.98
EBITDA-CapEx/Interest Expense	2.09	2.18	3.34	2.19	3.63	3.13	1.99	2.72	2.56	-6.13	-0.57	2.94	3.22	2.15	2.53
EBIT to Interest Expense	0.23	-0.15	0.97	1.29	1.29	1.83	0.84	2.01	2.05	-7.29	-1.45	2.48	3.06	2.5	3.9
Interest Expense	120	124	112	106	103	107	108	141	158	227	282	278	350	326	316
Common Equity/Total Assets	28.78	25.62	24.79	21.73	20.09	16.65	15.74	12.93	10.44	-4.46	-4.05	-2.23	-0.27	0.88	1.18
Long-Term Debt/Equity (%)	101.69	108.21	92.71	120.77	117.07	133.19	117.41	163.44	242.79	4,542.83	1,857.54	908.63	506.05	403.92	530.5
Long-Term Debt/Capital (%)	49.62	50.99	44.24	54	53.32	56.36	49.27	60.9	69.14	95.47	86.29	81.99	72.54	76.91	78.94
Long-Term Debt/Total Assets (%)	32.55	31.71	26.93	33.44	32.53	33.41	26.02	32.16	42.33	59.5	46.88	42.15	37.55	40.01	42.11
Total Debt/Equity (%)	104.93	112.21	109.57	123.64	119.55	136.34	138.31	168.35	251.14	4,658.6	2,052.6	1,008.2	597.62	425.22	572.03
Total Debt/Capital (%)	51.2	52.88	52.28	55.29	54.45	57.69	58.04	62.74	71.52	97.9	95.35	90.98	85.67	80.96	85.12
Total Debt/Total Assets (%)	33.59	32.89	31.83	34.24	33.22	34.2	30.65	33.13	43.78	61.02	51.8	46.77	44.34	42.12	45.41
Net Debt to Equity	52.98	47.65	30.88	40.02	43.37	46.36	28.54	26.52	43.83	1,709.28	232.76	38.9	25.61	17.61	60.78
Net Debt/Capital (%)	34.63	32.27	23.59	28.58	30.25	31.67	22.21	20.96	19.74	58.36	28.78	10.4	9.99	8.31	21.55
EBITDA	361	408	509	375	529	514	464	659	769	-1,168	-2	1,172	1,602	1,374	1,890
EBITDA-CapEx	251	270	373	232	374	333	214	384	403	-1,391	-161	819	1,126	699	800
Operating Income (Loss)	27	-19	108	138	132	195	90	283	322	-1,653	-410	690	1,071	813	1,233

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	0.57	0.57	0.58	0.69	0.62	0.62	0.51	0.63	0.6	0.67	0.71	0.68	0.62	0.65	0.64
Current Ratio	1.06	1.03	0.96	1.13	1.09	1.09	0.88	1.03	1.02	0.96	0.97	0.98	0.95	0.99	1
Quick Ratio	0.83	0.8	0.77	0.9	0.84	0.85	0.72	0.86	0.85	0.8	0.87	0.86	0.83	0.84	0.83
CFO/Avg Current Liab	0.09	0.23	0.21	0.14	0.15	0.26	0.21	0.26	0.12	-0.27	0.33	0.24	0.15	0.18	0.14
Common Equity/Total Assets	28.78	25.62	24.79	21.73	20.09	16.65	15.74	12.93	10.44	-4.46	-4.05	-2.23	-0.27	0.88	1.18
Long-Term Debt/Equity (%)	101.69	108.21	92.71	120.77	117.07	133.19	117.41	163.44	242.79	4,542.83	1,857.54	908.63	506.05	403.92	530.5
Long-Term Debt/Capital (%)	49.62	50.99	44.24	54	53.32	56.36	49.27	60.9	69.14	95.47	86.29	81.99	72.54	76.91	78.94
Long-Term Debt/Total Assets (%)	32.55	31.71	26.93	33.44	32.53	33.41	26.02	32.16	42.33	59.5	46.88	42.15	37.55	40.01	42.11
Total Debt/Equity (%)	104.93	112.21	109.57	123.64	119.55	136.34	138.31	168.35	251.14	4,658.6	2,052.6	1,008.2	597.62	425.22	572.03
Total Debt/Capital (%)	51.2	52.88	52.28	55.29	54.45	57.69	58.04	62.74	71.52	97.9	95.35	90.98	85.67	80.96	85.12
Total Debt/Total Assets (%)	33.59	32.89	31.83	34.24	33.22	34.2	30.65	33.13	43.78	61.02	51.8	46.77	44.34	42.12	45.41
CFO/Total Liabilities	3.93	9.82	10.7	6.77	6.92	11.81	10.67	13.8	5.18	-10.37	12.68	11.69	7.74	9.75	6.61
CFO/CapEx	1.23	2.65	3.19	2.04	1.99	3.33	2.5	3.42	1.28	-4.87	11.14	5.19	2.87	2.56	1.28
Altman's Z-Score	- -	- -	- -	- -	- -	- -	2.63	2.75	2.49	-0.1	1.16	1.79	2.25	2.54	2.46

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	14.97	14.45	15.16	16	16.62	15.32	14.97	13.88	12.66	2.51	8.07	13.18	13.02	12.28	13.42
Days Sales Outstanding	24.38	25.25	24.08	22.81	21.96	23.82	24.38	26.3	28.82	145.25	45.22	27.7	28.03	29.73	27.2
Inventory Turnover	- -	332.35	385.16	392.12	381.93	382.29	440.86	530.45	590.44	73.61	156.06	340.38	412.34	364.81	351.63
Days Inventory Outstanding	- -	1.1	0.95	0.93	0.96	0.95	0.83	0.69	0.62	4.96	2.34	1.07	0.89	1	1.04
Accounts Payable Turnover	- -	6.79	6.55	6.56	7.15	7.5	7.91	7.37	7.59	1.45	3.53	6.84	8.43	8.21	8.74
Accounts Payable Turnover Days	- -	53.75	55.69	55.63	51.04	48.64	46.13	49.54	48.12	250.96	103.35	53.4	43.32	44.48	41.78
Cash Conversion Cycle	- -	-27.4	-30.66	-31.88	-28.13	-23.86	-20.92	-22.56	-18.68	-100.75	-55.78	-24.62	-14.4	-13.75	-13.54
Inventory to Cash Days	- -	24.15	23.14	21.88	21.01	22.87	23.55	25.61	28.21	140.3	42.88	26.63	27.14	28.73	26.16
Inventories	13	12	12	13	14	15	17	13	16	22	34	39	45	50	57
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	13	12	12	13	14	15	17	13	16	22	34	39	45	50	57

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	- -	- -	- -	- -	- -	- -	8,892	10,322	15,441	16,306	26,942	16,200	21,916	30,326	34,057
- Cash & Cash Equivalents	844	1,001	1,299	1,382	1,303	1,527	1,825	2,372	2,470	2,538	4,885	5,606	6,232	6,095	7,094
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	164	195	242	356	474	571	482	573	768	610	946	1,131	1,464	1,772	1,548
+ Total Debt	1,705	1,740	1,809	2,043	2,045	2,313	2,300	2,815	4,805	6,461	7,461	7,698	8,438	8,272	10,404
Enterprise Value	- -	- -	- -	- -	- -	- -	9,849	11,339	18,544	20,840	30,464	19,423	25,587	34,275	38,915
Total Capital	3,330	3,291	3,460	3,696	3,756	4,010	3,963	4,487	6,719	6,600	7,824	8,462	9,850	10,217	12,223
Total Debt/Capital (%)	51.2	52.88	52.28	55.29	54.45	57.69	58.04	62.74	71.52	97.9	95.35	90.98	85.67	80.96	85.12
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.23	0.25	0.26	0.31	0.24	0.4	0.33	0.24	0.27
EV/Sales	- -	- -	- -	- -	- -	- -	1.02	1.05	1.61	11.2	4.86	1.16	1.13	1.48	1.54
EV/EBITDA	- -	- -	- -	- -	- -	- -	21.24	17.2	24.12	- -	- -	16.57	15.97	24.94	20.59
EV/EBIT	- -	- -	- -	- -	- -	- -	107.76	41.61	57.09	- -	- -	26.9	23.58	41.57	31.1
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	10.92	32.51	- -	- -	9.49	15.67	- -	24.21
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	14.86	90.66	- -	- -	11.46	22.1	- -	75.3
Diluted Market Cap	- -	- -	- -	- -	- -	- -	8,758	10,190	15,179	15,876	26,045	16,221	21,698	30,584	33,540
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	9,714	11,207	18,282	20,410	29,567	19,444	25,368	34,532	38,398
EV per Share	- -	- -	- -	- -	- -	- -	47.33	53.96	86.77	95.59	135.59	83.99	109.67	146.25	165.3
TTM Sales	5,384	5,819	6,479	6,867	7,246	7,826	9,687	10,788	11,548	1,861	6,268	16,681	22,726	23,156	25,201
TTM EBITDA	361	408	509	375	529	514	464	659	769	-1,168	-2	1,172	1,602	1,374	1,890
TTM Operating Income	27	-19	108	138	132	195	90	283	322	-1,653	-410	690	1,071	813	1,233
TTM Cash Flow to Firm	- -	- -	- -	- -	52	643	- -	1,039	570	- -	- -	2,048	1,633	- -	1,607
TTM Free Cash Flow to Firm	- -	- -	- -	- -	-102	463	- -	763	205	- -	- -	1,694	1,158	- -	517

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	- -	- -	- -	- -	- -	- -	23.41	15.3	146.01	-12.16	16.07	10.95	24.44	29.13	109.97
EV/EBIT	- -	- -	- -	- -	- -	- -	107.76	41.61	57.09	- -	- -	26.9	23.58	41.57	31.1
Enterprise Value	- -	- -	- -	- -	- -	- -	9,849	11,339	18,544	20,840	30,464	19,423	25,587	34,275	38,915
Low Price	- -	- -	- -	- -	- -	- -	42.08	36.65	47.69	22.7	66.29	65.62	64.48	86.15	112.71
EV/Sales	- -	- -	- -	- -	- -	- -	1.02	1.05	1.61	11.2	4.86	1.16	1.13	1.48	1.54
EV/EBITDA	- -	- -	- -	- -	- -	- -	21.24	17.2	24.12	- -	- -	16.57	15.97	24.94	20.59
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	169.14	217.19	- -	- -	59.11	38.57	33.22	67.62
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	164.42	194.65	- -	- -	78.79	33.39	26.38	67.53
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	197.83	227.33	- -	- -	106.41	41.64	37.28	81.97
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	126.18	143.34	- -	- -	55.36	26.47	22.12	52.68
Price/Book Value	- -	- -	- -	- -	- -	- -	7.53	9.39	13.48	-34.56	-46.24	-44.07	-419.01	175.03	125.67
Price/Book Value Average	- -	- -	- -	- -	- -	- -	7.56	9.13	12.08	-25.56	-34.54	-58.75	-362.82	138.96	125.5
Price/Book Value High	- -	- -	- -	- -	- -	- -	7.76	10.99	14.11	-35.22	-47.82	-79.35	-452.39	196.4	152.33
Price/Book Value Low	- -	- -	- -	- -	- -	- -	7.41	7.01	8.89	-10.49	-25.56	-41.28	-287.62	116.53	97.91
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	-5.32	-5.88	-7.38	-4.26	-5.9	-3.75	-5.12	-7.95	-8.38
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	-5.34	-5.72	-6.62	-3.15	-4.4	-5	-4.43	-6.31	-8.37
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	-5.48	-6.88	-7.73	-4.34	-6.1	-6.76	-5.52	-8.92	-10.15
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	-5.24	-4.39	-4.87	-1.29	-3.26	-3.52	-3.51	-5.29	-6.53
Price/Sales	- -	- -	- -	- -	- -	- -	0.9	0.94	1.31	8.53	4.15	0.94	0.95	1.29	1.33
Price/Sales Average	- -	- -	- -	- -	- -	- -	0.91	0.92	1.18	6.31	3.1	1.26	0.82	1.02	1.33
Price/Sales High	- -	- -	- -	- -	- -	- -	0.93	1.1	1.38	8.69	4.3	1.7	1.02	1.44	1.61
Price/Sales Low	- -	- -	- -	- -	- -	- -	0.89	0.7	0.87	2.59	2.3	0.88	0.65	0.86	1.04
Price/Cash Flow	- -	- -	- -	- -	- -	- -	14.05	10.82	32.31	-14.65	14.63	8.58	15.76	17.26	24.04
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	14.11	10.52	28.96	-10.84	10.93	11.44	13.64	13.7	24.01
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	14.48	12.66	33.82	-14.93	15.13	15.45	17.01	19.37	29.14
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	13.83	8.07	21.32	-4.45	8.09	8.04	10.82	11.49	18.73
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	23.52	14.87	130.86	-8.99	12	14.59	21.16	23.12	109.83
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	24.13	17.89	152.84	-12.39	16.62	19.71	26.39	32.68	133.31
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	23.05	11.41	96.37	-3.69	8.88	10.25	16.78	19.39	85.68
EV/Sales Average	- -	- -	- -	- -	- -	- -	1.02	1.02	1.47	8.91	3.77	1.49	1	1.21	1.54
EV/Sales High	- -	- -	- -	- -	- -	- -	1.05	1.21	1.67	11.36	5.01	1.94	1.2	1.64	1.83
EV/Sales Low	- -	- -	- -	- -	- -	- -	1	0.81	1.15	5.1	2.94	1.1	0.82	1.04	1.25
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	21.33	16.77	22.04	- -	- -	21.17	14.14	20.39	20.57
EV/EBITDA High	- -	- -	- -	- -	- -	- -	21.84	19.86	25.06	- -	- -	27.63	17.06	27.63	24.41
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	20.95	13.23	17.29	- -	- -	15.7	11.68	17.56	16.61
EV/EBIT Average	- -	- -	- -	- -	- -	- -	108.21	40.55	52.15	- -	- -	34.37	20.87	33.99	31.07
EV/EBIT High	- -	- -	- -	- -	- -	- -	110.77	48.03	59.31	- -	- -	44.86	25.19	46.06	36.88
EV/EBIT Low	- -	- -	- -	- -	- -	- -	106.27	31.99	40.92	- -	- -	25.48	17.25	29.28	25.09
Last Price	- -	- -	- -	- -	- -	- -	42.74	49.12	72.25	74.79	119.92	70.05	93.94	129.4	144.67
High Price	- -	- -	- -	- -	- -	- -	44.06	57.46	75.63	76.21	124	126.11	101.42	145.2	175.36
Enterprise Value Average	- -	- -	- -	- -	- -	- -	9,890	11,051	16,942	16,591	23,647	24,817	22,648	28,025	38,870
Enterprise Value High	- -	- -	- -	- -	- -	- -	10,124	13,090	19,265	21,148	31,382	32,388	27,332	37,977	46,141
Enterprise Value Low	- -	- -	- -	- -	- -	- -	9,712	8,717	13,294	9,484	18,417	18,397	18,714	24,139	31,391

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	190	191	200	201	202	204	208	210	214	218	225	231	233	234	235
Diluted Weighted Avg Shares	182	187	194	199	201	202	205	207	210	212	217	232	231	236	232
Basic Weighted Avg Shares	182	187	194	199	201	202	205	207	210	212	217	225	229	230	232
Revenue per Share	29.52	31.13	33.41	34.53	36.05	38.73	47.27	52	54.97	8.77	28.86	74.2	99.4	100.62	108.7
EBITDA per Share	1.98	2.18	2.62	1.89	2.63	2.54	2.26	3.18	3.66	-5.5	-0.01	5.21	7.01	5.97	8.15
Operating Income per Share	0.15	-0.1	0.56	0.69	0.66	0.97	0.44	1.36	1.53	-7.79	-1.89	3.07	4.68	3.54	5.32
Basic EPS, GAAP	-0.46	-0.87	-0.22	-0.46	-0.16	0.01	-0.03	0.29	0.33	-8.12	-3	1.19	2.44	3.89	2.14
Basic EPS from Cont Ops	-0.39	-0.87	-0.19	-0.53	-0.08	0.1	0.04	0.44	0.56	-8.61	-2.8	1.67	3.08	4.92	2.98
Diluted EPS, GAAP	-0.46	-0.87	-0.22	-0.46	-0.16	0.01	-0.03	0.29	0.33	-8.12	-3	1.15	2.41	3.79	2.14
Diluted EPS from Cont Ops	-0.39	-0.87	-0.19	-0.53	-0.08	0.1	0.04	0.44	0.56	-8.61	-2.8	1.62	3.05	4.79	2.98
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.74	1.96	2.22	1.47	1.53	2.96	3.04	4.54	2.24	-5.1	8.2	8.16	5.96	7.5	6.02
Free Cash Flow per Basic Share	0.14	1.22	1.53	0.75	0.76	2.07	1.83	3.21	0.49	-6.15	7.46	6.59	3.88	4.56	1.32
Cash & Equivalents per Share	4.45	5.25	6.51	6.87	6.44	7.48	8.77	11.29	11.56	11.64	21.74	24.24	26.71	26.01	30.13
Book Value per Share	7.71	7.1	7.06	6.45	6.11	5.52	5.68	5.23	5.36	-2.16	-2.59	-1.59	-0.22	0.74	1.15
Tangible Book Value per Share	-5.53	-5.79	-5.57	-6.13	-7.48	-8.83	-8.03	-8.35	-9.79	-17.55	-20.34	-18.66	-18.36	-16.27	-17.27