Entravision Communications Corporation Financial Ratios — EVC

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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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 (%)	- -	-6.65	- -	-8.31	-7.9	-6.99	-55.61	-8.35	- -	37.55	-10.2	-8.77	- -	- -	- -
Return on Invested Capital (%)	- -	11.31	- -	7.32	6.99	6.28	33.98	3.51	- -	-93.43	8.73	3.56	- -	- -	- -
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	31.01	28.03	24.83	54.96	16.88	15.12	18.28	12.45	17.69	5.91	8.24	2.88
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	-728.05	35.6	-42.63	-145.87	82.64	102.52	38.25	29.62	6.4	9.31	-34.47	29.1	-10.6
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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	4.53	4.4	4.52	1	4.85	6.44	4.02	2.54	4.54	14.73	7.87	16.58
Net Debt/EBITDA	5.98	4.05	4.65	4.12	3.73	3.57	0.87	3.92	4.42	1.5	0.29	1.78	7.93	3.03	8.36
Total Debt/EBIT	10.86	5.8	6.75	5.63	5.67	5.94	1.06	7.16	10.78	5.54	3.33	8.23	-24.72	25.45	394.15
Net Debt/EBIT	9.18	5.18	5.94	5.12	4.8	4.69	0.92	5.79	7.4	2.07	0.38	3.22	-13.31	9.79	198.67
EBITDA to Interest Expense	1.42	2.12	2.8	5.4	5.46	4.15	17.63	3.19	3.02	7.61	13.48	5.44	1.04	1.83	0.85
EBITDA-CapEx/Interest Expense	1.2	1.85	2.38	4.78	4.41	3.56	14.96	1.91	1.01	6.49	12.65	4.35	-0.58	1.31	0.38
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	-200.94	-211.26	-147.07	-144.85	-140.74	-138.71	-70.52	-76.5	-83.49	-73.83	-61.37	-57.26	-60.03	-137.23	-193
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 (%)	-67.88	-58.27	-84.28	-79.35	-72.76	-66.99	-119.47	-84.51	-90.41	-91.07	-81.03	-108.86	-111.76	-53.03	-34.42
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 (%)	-67.88	-58.3	-85.16	-80.23	-73.64	-67.86	-120.69	-85.57	-94.69	-94.94	-85.36	-113.58	-118.89	-54.83	-39.99
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 (%)	-51.93	-49.08	-67.94	-67.86	-56.06	-46.77	-89.99	-59.4	-58.15	-24.48	-5.83	-29.97	-48.87	-17.25	-18.14
EBITDA	54	75	69	75	71	64	295	50	41	63	95	57	18	30	13
EBITDA-CapEx	45	65	59	66	58	55	250	30	14	54	89	46	-10	22	6
Operating Income (Loss)	35	59	54	60	55	49	278	34	25	46	72	32	-10	9	1

Liquidity (USD)

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	-200.94	-211.26	-147.07	-144.85	-140.74	-138.71	-70.52	-76.5	-83.49	-73.83	-61.37	-57.26	-60.03	-137.23	-193
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 (%)	-67.88	-58.27	-84.28	-79.35	-72.76	-66.99	-119.47	-84.51	-90.41	-91.07	-81.03	-108.86	-111.76	-53.03	-34.42
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 (%)	-67.88	-58.3	-85.16	-80.23	-73.64	-67.86	-120.69	-85.57	-94.69	-94.94	-85.36	-113.58	-118.89	-54.83	-39.99
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	-4.8	-4.98	-1.56	-1.42	-0.94	-0.89	3.42	0.23	-0.34	0.15	1.55	0.25	-0.17	-0.94	-1.58

Working Capital (USD)

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	31.64	14.76	17.19	19.79	18.66	6.57	6.04	8.87	11.92	6.92	10.75	2.69	4.53	19	18.84
Accounts Payable Turnover Days	11.54	24.73	21.23	18.44	19.56	55.52	60.43	41.14	30.62	52.72	33.97	135.93	80.59	19.21	19.38
Cash Conversion Cycle	69.03	50.72	64.4	73.55	74.77	37.29	-9.56	59.15	69.92	60.49	48.56	104.29	100.53	50	47.18
Inventory to Cash Days	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
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	133	143	532	575	678	625	645	259	223	232	578	410	367	211	267
- 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	454	447	853	884	943	854	901	324	365	370	634	530	588	347	417
Total Capital	-559	-585	-428	-424	-426	-428	-245	-285	-281	-266	-282	-229	-217	-432	-534
Total Debt/Capital (%)	-67.88	-58.3	-85.16	-80.23	-73.64	-67.86	-120.69	-85.57	-94.69	-94.94	-85.36	-113.58	-118.89	-54.83	-39.99
Total Debt / EV	0.84	0.76	0.43	0.39	0.33	0.34	0.33	0.75	0.73	0.68	0.38	0.49	0.44	0.68	0.51
EV/Sales	2.33	2	3.81	3.65	3.71	3.3	1.68	1.09	1.33	1.08	0.83	1.64	1.98	0.95	0.93
EV/EBITDA	8.46	5.95	12.37	11.77	13.24	13.31	3.06	6.44	8.82	5.89	6.7	9.24	33.52	11.55	32.37
EV/EBIT	12.97	7.61	15.8	14.63	17.07	17.49	3.24	9.52	14.75	8.12	8.78	16.76	72.86	37.34	769.57
EV/Cash Flow to Firm	3.11	6.94	- -	14.1	13.43	12.81	2.88	7.4	6.62	- -	9.08	6.22	6.64	3.77	18.18
EV/Free Cash Flow to Firm	2.94	6.02	- -	12.39	11.24	11.28	2.52	5.07	4.41	- -	8.38	5.48	5.07	3.45	13.87
Diluted Market Cap	133	143	532	589	696	639	657	263	226	232	596	421	367	211	267
Diluted Enterprise Value	454	448	853	898	962	868	913	460	459	398	652	586	601	352	421
EV per Share	5.33	5.21	9.75	9.97	10.73	9.56	9.99	3.63	4.28	4.4	7.43	6.21	6.69	3.87	4.58
TTM Sales	194	223	224	242	254	259	536	298	274	344	760	324	297	365	448
TTM EBITDA	54	75	69	75	71	64	295	50	41	63	95	57	18	30	13
TTM Operating Income	35	59	54	60	55	49	278	34	25	46	72	32	-10	9	1
TTM Cash Flow to Firm	146	64	-10,532	63	70	67	313	44	55	-33	70	85	89	92	23
TTM Free Cash Flow to Firm	154	74	-10,522	71	84	76	358	64	83	-24	76	97	116	101	30

Multiples (USD)

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	5.08	2.87	12.4	9.35	9.16	9.63	1.9	4.87	3.82	3.19	8.39	4.66	3.58	2.54	15
EV/EBIT	12.97	7.61	15.8	14.63	17.07	17.49	3.24	9.52	14.75	8.12	8.78	16.76	72.86	37.34	769.57
Enterprise Value	454	447	853	884	943	854	901	324	365	370	634	530	588	347	417
Low Price	0.75	1.1	1.64	3.84	5.87	5.2	4.9	2.56	2.41	1.1	2.72	3.96	3.35	1.33	1.58
EV/Sales	2.33	2	3.81	3.65	3.71	3.3	1.68	1.09	1.33	1.08	0.83	1.64	1.98	0.95	0.93
EV/EBITDA	8.46	5.95	12.37	11.77	13.24	13.31	3.06	6.44	8.82	5.89	6.7	9.24	33.52	11.55	32.37
Price/Earnings	- -	10.48	3.98	21.19	26.45	30.65	3.67	21.32	- -	- -	19.74	22.62	- -	- -	- -
Price/Earnings Average	-19.32	9.12	3.05	18.41	25.17	31.49	3.1	36.5	-13.59	-40.48	16.31	24.96	-27.46	-1.46	-2.66
Price/Earnings High	-28.83	12.31	4.75	25.24	32.77	36.38	4.06	55.18	-17.7	-70.23	27.2	32.99	-41.74	-2.66	-3.95
Price/Earnings Low	-7.78	6.95	1.07	12.56	20.14	22.77	2.52	18.76	-10.41	-23.7	7.92	18.66	-19.08	-0.8	-1.82
Price/Book Value	-0.14	-0.15	-0.67	-0.75	-0.92	-0.87	-1.19	-0.49	-0.41	-0.42	-1.11	-0.81	-0.71	-0.32	-0.36
Price/Book Value Average	-0.17	-0.13	-0.52	-0.65	-0.87	-0.89	-1.01	-0.84	-0.49	-0.29	-0.91	-0.9	-0.82	-0.32	-0.28
Price/Book Value High	-0.25	-0.18	-0.8	-0.9	-1.14	-1.03	-1.32	-1.27	-0.64	-0.5	-1.52	-1.19	-1.24	-0.59	-0.42
Price/Book Value Low	-0.07	-0.1	-0.18	-0.45	-0.7	-0.65	-0.82	-0.43	-0.37	-0.17	-0.44	-0.67	-0.57	-0.18	-0.19
Price/Tangible Book Value	-0.47	-0.52	-3.77	-3.95	-5.64	-6.23	-1,721.19	-13.83	-8.06	-15.61	-6.58	-5.78	27.48	-4.91	-3.43
Price/Tangible Book Value Average	-0.56	-0.45	-2.89	-3.43	-5.37	-6.4	-1,454.19	-23.66	-9.69	-10.66	-5.44	-6.38	31.78	-5.05	-2.71
Price/Tangible Book Value High	-0.84	-0.61	-4.5	-4.71	-6.99	-7.39	-1,901.74	-35.78	-12.62	-18.5	-9.07	-8.43	48.31	-9.21	-4.03
Price/Tangible Book Value Low	-0.23	-0.34	-1.02	-2.34	-4.29	-4.63	-1,179.56	-12.16	-7.42	-6.24	-2.64	-4.77	22.08	-2.78	-1.85
Price/Sales	0.68	0.64	2.38	2.37	2.67	2.42	1.2	0.87	0.82	0.67	0.76	1.27	1.23	0.58	0.6
Price/Sales Average	0.82	0.56	1.82	2.06	2.54	2.49	1.02	1.49	0.98	0.46	0.63	1.4	1.43	0.6	0.47
Price/Sales High	1.22	0.75	2.84	2.83	3.3	2.87	1.33	2.25	1.28	0.8	1.05	1.84	2.17	1.09	0.7
Price/Sales Low	0.33	0.42	0.64	1.41	2.03	1.8	0.83	0.77	0.75	0.27	0.31	1.04	0.99	0.33	0.32
Price/Cash Flow	7.53	3.56	16.25	10.56	10.88	10.91	2.14	7.67	7.07	3.65	8.86	5.19	4.87	2.83	25.04
Price/Cash Flow Average	9	3.1	12.47	9.18	10.36	11.21	1.81	13.13	8.49	2.49	7.32	5.73	5.64	2.91	19.78
Price/Cash Flow High	13.43	4.18	19.4	12.58	13.48	12.96	2.37	19.86	11.06	4.33	12.21	7.57	8.57	5.31	29.4
Price/Cash Flow Low	3.62	2.36	4.38	6.26	8.29	8.11	1.47	6.75	6.5	1.46	3.56	4.28	3.92	1.6	13.5
Price/Free Cash Flow Average	6.06	2.5	9.52	8.13	8.72	9.9	1.6	8.34	4.59	2.18	6.93	5.14	4.13	2.61	11.84
Price/Free Cash Flow High	9.05	3.37	14.8	11.14	11.35	11.44	2.1	12.61	5.98	3.78	11.55	6.8	6.28	4.77	17.61
Price/Free Cash Flow Low	2.44	1.9	3.34	5.54	6.98	7.16	1.3	4.29	3.51	1.28	3.36	3.85	2.87	1.44	8.09
EV/Sales Average	2.47	1.92	3.25	3.34	3.58	3.37	1.49	2.15	1.83	0.94	0.7	1.9	2.22	0.98	0.82
EV/Sales High	2.87	2.11	4.27	4.11	4.35	3.76	1.81	2.91	2.13	1.28	1.12	2.35	2.96	1.47	1.04
EV/Sales Low	1.98	1.79	2.07	2.68	3.08	2.68	1.3	1.43	1.6	0.75	0.38	1.55	1.78	0.71	0.67
EV/EBITDA Average	8.94	5.7	10.58	10.77	12.78	13.57	2.72	12.75	12.12	5.17	5.63	10.76	37.54	11.91	28.32
EV/EBITDA High	10.39	6.28	13.87	13.24	15.51	15.13	3.29	17.27	14.08	7.02	9	13.3	50.1	17.86	36.27
EV/EBITDA Low	7.17	5.31	6.73	8.65	10.97	10.8	2.37	8.45	10.6	4.12	3.04	8.77	30.17	8.66	23.13
EV/EBIT Average	13.71	7.29	13.51	13.39	16.48	17.84	2.88	18.85	20.28	7.13	7.38	19.5	-62.99	38.5	673.13
EV/EBIT High	15.94	8.03	17.71	16.45	20	19.88	3.48	25.53	23.56	9.68	11.8	24.11	-84.07	57.75	862.16
EV/EBIT Low	11	6.79	8.59	10.75	14.15	14.19	2.51	12.5	17.74	5.69	3.98	15.9	-50.62	27.99	549.81
Last Price	1.56	1.66	6.09	6.48	7.71	7	7.15	2.91	2.62	2.75	6.78	4.8	4.17	2.35	2.93
High Price	2.78	1.95	7.27	7.72	9.55	8.31	7.9	7.53	4.1	3.26	9.34	7	7.33	4.41	3.44
Enterprise Value Average	479	429	729	808	910	871	801	641	501	325	533	617	659	358	365
Enterprise Value High	557	472	956	994	1,105	971	969	868	582	441	852	762	879	537	467
Enterprise Value Low	385	399	464	650	782	693	698	425	438	259	288	503	529	260	298

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	0.85	0.81	0.72	3.26	0.56	0.49	0.75	1.11	0.67	0.2	0.33	0.14
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	0.35	0.55	0.69	0.44	2.01	1.47	1.75	2.17	1.82	0.92	1.12	0.69
Book Value per Share	-11.04	-10.78	-9.06	-8.62	-8.4	-8.04	-5.99	-5.93	-6.44	-6.55	-6.13	-5.91	-5.91	-7.44	-8.22
Tangible Book Value per Share	-3.32	-3.19	-1.61	-1.64	-1.37	-1.12	- -	-0.21	-0.32	-0.18	-1.03	-0.83	0.15	-0.48	-0.85

Entravision Communications Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)