Spirit Airlines, Inc. Financial Ratios — SAVE Stock

Profitability (USD)

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Return on Common Equity (%)	- -	- -	- -	- -	105.55	61.13	49.55	28.29	32.8	10.06	18.73	-24.64	-36.59	-70.93	-159.52
Return on Assets (%)	29.48	18.04	12.52	13.02	16.84	16.26	15.39	9.27	11.39	3.35	5.49	-5.55	-5.58	-6.25	-4.81
Return on Capital (%)	-122.4	- -	-194.45	333.29	100.74	50.03	30.65	15.99	- -	6.22	8.62	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	41.74	18.71	24.99	22.81	20.6	13.98	- -	9.09	7.9	- -	- -	- -	- -
Gross Margin (%)	51.33	24.9	27.1	26.63	29.92	30.2	37.62	36.5	32.64	29.07	30.4	-20.33	7.18	14.93	11.02
EBITDA Margin (%)	27.12	9.62	14.52	13.79	19.04	20.98	27.33	25.17	20.49	18.84	19.43	-29.26	-4.15	3.57	-1.33
Operating Margin (%)	26.42	8.9	13.8	12.63	17.11	18.55	23.88	20.81	15.19	13.52	13.55	-44.65	-13.35	-2.61	-7.31
Incremental Operating Margin (%)	-67.67	-142.04	26.99	7.55	34.67	27.17	72.94	-16	-25.1	7.03	13.73	- -	- -	- -	- -
Pretax Margin (%)	12.17	2.58	11.47	13.24	17.07	18.27	23.46	17.99	13.23	6.17	11.39	-34.26	-16.11	-13.83	-10.42
Profit Margin (%)	11.96	9.28	7.14	8.23	10.69	11.67	14.81	11.36	15.72	4.69	8.75	-23.68	-14.63	-10.93	-8.34
Net Income to Common Margin (%)	11.96	9.28	7.14	8.23	10.69	11.67	14.81	11.36	15.72	4.69	8.75	-23.68	-14.63	-10.93	-8.34
Effective Tax Rate (%)	1.8	- -	37.76	37.88	37.35	36.13	36.86	36.85	- -	24.02	23.18	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	105.55	61.13	49.55	28.29	32.8	10.06	18.73	-24.64	-36.59	-70.93	-159.52

Credit (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Total Debt	15	35	7	8	8	156	670	992	1,520	2,203	3,579	4,901	5,118	6,213	6,931
ST Debt	3	23	7	8	8	21	74	95	132	179	400	585	391	557	577
LT Debt	12	12	- -	- -	- -	135	597	897	1,387	2,025	3,178	4,315	4,727	5,656	6,354
Total Debt/EBITDA	0.08	0.47	0.05	0.04	0.03	0.38	1.15	1.7	2.81	3.52	4.81	-9.25	-38.18	34.33	-97.09
Net Debt/EBITDA	-0.37	-0.63	-2.21	-2.29	-1.68	-1.2	-0.27	0.48	1.3	1.89	1.67	-3.14	-13.81	12.16	-35.1
Total Debt/EBIT	0.08	0.51	0.05	0.05	0.03	0.43	1.31	2.05	3.78	4.9	6.89	-6.06	-11.87	-47.03	-17.67
Net Debt/EBIT	-0.38	-0.68	-2.32	-2.5	-1.88	-1.36	-0.31	0.58	1.75	2.63	2.39	-2.06	-4.29	-16.66	-6.39
EBITDA to Interest Expense	4.13	1.54	7.11	- -	- -	- -	66.29	20.17	12.45	8.47	8.38	-4.47	-1.11	1.8	-0.58
EBITDA-CapEx/Interest Expense	3.81	0.91	4.03	- -	- -	- -	-11.99	-4.46	-2	-2.14	3.46	-9	-3.86	-0.65	-2.67
EBIT to Interest Expense	4.03	1.42	6.75	- -	- -	- -	57.92	16.68	9.23	6.08	5.84	-6.82	-3.56	-1.31	-3.2
Interest Expense	46	49	22	- -	- -	- -	9	29	44	74	89	119	121	101	123
Common Equity/Total Assets	-54.36	-22.23	-3.93	8.61	21.69	30.23	31.56	33.75	35.45	31.47	27.76	18.16	12.39	5.49	0.6
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	13.48	48.7	64.34	78.72	104.99	140.56	191.81	223.61	359.88	560.16
Long-Term Debt/Capital (%)	-7.34	-16.96	- -	- -	- -	21.22	40.62	43.65	46.41	52.88	57.44	67.16	76.54	84.2	90.94
Long-Term Debt/Total Assets (%)	3.65	2.52	- -	- -	- -	8.49	23.58	28.47	33.47	39.2	45.13	51.38	55.35	61.58	67.47
Total Debt/Equity (%)	-8.54	-33.5	1.54	1.38	1.04	15.53	54.71	71.14	86.23	114.26	158.25	217.83	242.09	395.33	610.98
Total Debt/Capital (%)	-9.33	-49.9	-32.61	9.2	3.03	24.44	45.63	48.26	50.84	57.55	64.67	76.27	82.86	92.49	99.19
Total Debt/Total Assets (%)	4.64	7.4	0.97	0.87	0.68	9.78	26.49	31.48	36.66	42.66	50.81	58.35	59.93	67.65	73.6
Net Debt to Equity	39.83	45.21	-73.56	-71.55	-68.99	-48.56	-12.84	20.14	39.83	61.37	54.85	73.84	87.57	140.04	220.88
Net Debt/Capital (%)	28.47	31	93.95	126.45	199.07	-10,803.3	-23.64	20.73	32.08	41.91	27.23	35.83	38.23	40.98	40.93
EBITDA	190	75	156	182	315	405	585	584	542	626	744	-530	-134	181	-71
EBITDA-CapEx	175	44	88	145	225	103	-106	-129	-87	-158	308	-1,066	-467	-65	-327
Operating Income (Loss)	185	70	148	166	283	358	511	483	402	449	519	-808	-431	-132	-392

Liquidity (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Cash Ratio	0.53	0.39	1.51	1.51	1.58	1.73	1.72	1.51	1.36	1.33	0.98	1.41	1.13	0.91	0.58
Current Ratio	1	1.17	1.95	1.98	1.93	1.97	2.2	1.83	1.93	1.61	1.25	1.76	1.44	1.25	0.9
Quick Ratio	0.58	0.43	1.58	1.59	1.65	1.79	1.78	1.58	1.54	1.38	1.06	1.55	1.26	1.06	0.71
CFO/Avg Current Liab	0.4	0.14	0.78	0.45	0.64	0.75	1.14	0.95	0.71	0.68	0.57	-0.18	0.16	-0.06	-0.15
Common Equity/Total Assets	-54.36	-22.23	-3.93	8.61	21.69	30.23	31.56	33.75	35.45	31.47	27.76	18.16	12.39	5.49	0.6
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	13.48	48.7	64.34	78.72	104.99	140.56	191.81	223.61	359.88	560.16
Long-Term Debt/Capital (%)	-7.34	-16.96	- -	- -	- -	21.22	40.62	43.65	46.41	52.88	57.44	67.16	76.54	84.2	90.94
Long-Term Debt/Total Assets (%)	3.65	2.52	- -	- -	- -	8.49	23.58	28.47	33.47	39.2	45.13	51.38	55.35	61.58	67.47
Total Debt/Equity (%)	-8.54	-33.5	1.54	1.38	1.04	15.53	54.71	71.14	86.23	114.26	158.25	217.83	242.09	395.33	610.98
Total Debt/Capital (%)	-9.33	-49.9	-32.61	9.2	3.03	24.44	45.63	48.26	50.84	57.55	64.67	76.27	82.86	92.49	99.19
Total Debt/Total Assets (%)	4.64	7.4	0.97	0.87	0.68	9.78	26.49	31.48	36.66	42.66	50.81	58.35	59.93	67.65	73.6
CFO/Total Liabilities	13.65	4.65	61.34	33.68	47.46	44.4	36.24	26.85	17.84	15.65	11.53	-3.66	3.25	-1.17	-2.98
CFO/CapEx	4.67	0.88	2.54	3.12	2.17	0.87	0.68	0.66	0.68	0.65	1.26	-0.42	0.63	-0.36	-0.97
Altman's Z-Score	3.24	1.91	4.02	4.6	7.23	7.79	3.44	3.16	2.35	2.16	1.54	0.48	0.66	0.79	0.55

Working Capital (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Accounts Receivable Turnover	97.55	87.69	86.05	69.09	71.95	84.11	84.06	66.86	58.45	68.53	63.07	31.01	37.62	31.08	26.63
Days Sales Outstanding	3.74	4.16	4.24	5.28	5.07	4.34	4.34	5.46	6.24	5.33	5.79	11.77	9.7	11.74	13.71
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	18.75	41	53.32	48.25	49.05	73.86	87.76	91.39	93.68	75.86	64.31	60.45	81.7	71.62	81.19
Accounts Payable Turnover Days	19.47	8.9	6.85	7.56	7.44	4.94	4.16	3.99	3.9	4.81	5.68	6.04	4.47	5.1	4.5
Cash Conversion Cycle	-15.73	-4.74	-2.6	-2.28	-2.37	-0.6	0.18	1.47	2.35	0.51	0.11	5.73	5.24	6.65	9.21
Inventory to Cash Days	3.74	4.16	4.24	5.28	5.07	4.34	4.34	5.46	6.24	5.33	5.79	11.77	9.7	11.74	13.71
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Market Capitalization	- -	- -	763	1,179	3,029	5,052	2,644	3,741	2,853	3,633	2,536	1,903	2,108	1,947	1,740
- Cash & Cash Equivalents	86	83	343	417	531	633	804	701	801	1,005	979	1,790	1,334	1,346	865
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	15	35	7	8	8	156	670	992	1,520	2,203	3,579	4,901	5,118	6,213	6,931
Enterprise Value	-71	-48	427	770	2,507	4,575	2,511	3,932	3,471	4,729	5,031	4,907	5,786	6,706	7,693
Total Capital	-163	-71	-22	87	264	637	1,469	2,056	2,990	3,829	5,534	6,425	6,176	6,717	6,987
Total Debt/Capital (%)	-9.33	-49.9	-32.61	9.2	3.03	24.44	45.63	48.26	50.84	57.55	64.67	76.27	82.86	92.49	99.19
Total Debt / EV	-0.21	-0.74	0.02	0.01	- -	0.03	0.27	0.25	0.44	0.47	0.71	1	0.88	0.93	0.9
EV/Sales	- -	- -	0.4	0.58	1.52	2.37	1.17	1.69	1.31	1.42	1.31	2.71	1.79	1.32	1.43
EV/EBITDA	- -	- -	2.75	4.24	7.96	11.29	4.29	6.73	6.41	7.55	6.76	- -	- -	37.06	- -
EV/EBIT	- -	- -	2.89	4.63	8.86	12.77	4.91	8.14	8.64	10.52	9.69	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	2.31	6.78	12.83	17.47	5.25	8.02	7.28	8.4	8.12	- -	18.15	- -	- -
EV/Free Cash Flow to Firm	- -	- -	1.69	5.13	8.78	8.11	2.15	3.27	3.14	3.51	4.76	12.48	8.88	28.33	71.87
Diluted Market Cap	- -	- -	767	1,183	3,046	5,091	2,652	3,750	2,860	3,643	2,536	1,903	2,108	1,947	1,740
Diluted Enterprise Value	-71	-48	431	774	2,524	4,614	2,519	4,041	3,579	4,841	5,136	5,014	5,893	6,814	7,805
EV per Share	- -	- -	8.03	10.64	34.53	62.9	34.77	55.9	50.15	69.29	73.49	57.95	55.11	61.67	70.48
TTM Sales	700	781	1,071	1,318	1,654	1,932	2,141	2,320	2,644	3,323	3,831	1,810	3,231	5,068	5,363
TTM EBITDA	190	75	156	182	315	405	585	584	542	626	744	-530	-134	181	-71
TTM Operating Income	185	70	148	166	283	358	511	483	402	449	519	-808	-431	-132	-392
TTM Cash Flow to Firm	114	202	185	114	195	262	479	490	477	563	620	-143	319	-9	-149
TTM Free Cash Flow to Firm	129	233	252	150	285	564	1,170	1,203	1,106	1,347	1,056	393	652	237	107

Multiples (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Price/Free Cash Flow	- -	- -	3.22	7.88	10.67	9.02	2.28	3.16	2.71	2.82	2.57	6.11	3.89	12.39	195.45
EV/EBIT	- -	- -	2.89	4.63	8.86	12.77	4.91	8.14	8.64	10.52	9.69	- -	- -	- -	- -
Enterprise Value	-71	-48	427	770	2,507	4,575	2,511	3,932	3,471	4,729	5,031	4,907	5,786	6,706	7,693
Low Price	- -	- -	10.18	13.9	17.4	43.34	32.73	35.17	30.32	34.36	32.97	7.01	19.52	15.92	8.68
EV/Sales	- -	- -	0.4	0.58	1.52	2.37	1.17	1.69	1.31	1.42	1.31	2.71	1.79	1.32	1.43
EV/EBITDA	- -	- -	2.75	4.24	7.96	11.29	4.29	6.73	6.41	7.55	6.76	- -	- -	37.06	- -
Price/Earnings	- -	- -	9.99	10.87	17.12	22.41	8.34	14.2	6.87	23.33	7.57	- -	- -	- -	- -
Price/Earnings Average	- -	- -	8.7	11.65	11.89	18.69	12.59	11.17	7.14	17.79	8.82	-3.82	-5.94	-4.02	-3.84
Price/Earnings High	- -	- -	12.17	16.52	19.54	27.54	19	16.13	10.04	28.64	13.22	-9.38	-9.06	-5.55	-5.12
Price/Earnings Low	- -	- -	7.09	9.28	7.14	13.98	7.45	9.39	5.05	15.06	6.73	-1.38	-4.34	-3.12	-2.12
Price/Book Value	- -	- -	-26.06	14.9	11.83	10.49	3.31	3.52	1.94	2.23	1.3	1.25	1.99	3.86	30.65
Price/Book Value Average	- -	- -	-22.69	15.96	8.21	8.75	5	2.77	2.02	1.7	1.51	1.07	2.65	4.41	30.27
Price/Book Value High	- -	- -	-31.76	22.63	13.5	12.89	7.54	3.99	2.84	2.74	2.27	2.64	4.04	6.1	40.36
Price/Book Value Low	- -	- -	-18.5	12.71	4.93	6.55	2.96	2.33	1.43	1.44	1.15	0.39	1.94	3.43	16.69
Price/Tangible Book Value	- -	- -	1.64	2.02	3.94	5.04	2.16	2.68	1.62	1.88	1.12	0.85	1	1.24	1.53
Price/Tangible Book Value Average	- -	- -	1.42	2.17	2.73	4.2	3.26	2.11	1.68	1.44	1.31	0.73	1.33	1.42	1.51
Price/Tangible Book Value High	- -	- -	1.99	3.08	4.49	6.19	4.92	3.05	2.37	2.31	1.96	1.79	2.02	1.96	2.02
Price/Tangible Book Value Low	- -	- -	1.16	1.73	1.64	3.14	1.93	1.77	1.19	1.22	1	0.26	0.97	1.1	0.84
Price/Sales	- -	- -	0.71	0.89	1.83	2.62	1.23	1.61	1.08	1.09	0.66	1.05	0.65	0.38	0.32
Price/Sales Average	- -	- -	0.62	0.96	1.27	2.18	1.86	1.27	1.12	0.83	0.77	0.9	0.87	0.44	0.32
Price/Sales High	- -	- -	0.87	1.36	2.09	3.21	2.81	1.83	1.58	1.34	1.16	2.22	1.33	0.61	0.43
Price/Sales Low	- -	- -	0.51	0.76	0.76	1.63	1.1	1.07	0.79	0.71	0.59	0.33	0.63	0.34	0.18
Price/Cash Flow	- -	- -	4.46	10.38	15.51	19.3	5.59	7.93	6.71	7.17	4.6	-8.45	10.09	-21.87	-7.05
Price/Cash Flow Average	- -	- -	3.88	11.12	10.77	16.09	8.44	6.24	6.98	5.47	5.36	-7.26	13.45	-25	-6.97
Price/Cash Flow High	- -	- -	5.44	15.77	17.69	23.71	12.74	9.01	9.81	8.81	8.04	-17.86	20.49	-34.57	-9.29
Price/Cash Flow Low	- -	- -	3.17	8.85	6.47	12.04	5	5.24	4.94	4.63	4.09	-2.64	9.81	-19.45	-3.84
Price/Free Cash Flow Average	- -	- -	2.8	8.45	7.41	7.52	3.44	2.49	2.82	2.15	2.99	5.26	5.18	14.17	193.01
Price/Free Cash Flow High	- -	- -	3.92	11.98	12.18	11.09	5.19	3.59	3.97	3.46	4.49	12.92	7.9	19.6	257.37
Price/Free Cash Flow Low	- -	- -	2.28	6.73	4.45	5.63	2.04	2.09	2	1.82	2.28	1.91	3.78	11.02	106.43
EV/Sales Average	- -	- -	0.31	0.65	0.96	1.93	1.8	1.39	1.39	1.19	1.45	2.62	2.04	1.4	1.45
EV/Sales High	- -	- -	0.56	1.05	1.77	2.97	2.75	1.96	1.85	1.7	1.84	3.94	2.5	1.57	1.56
EV/Sales Low	- -	- -	0.19	0.45	0.45	1.39	1.04	1.19	1.07	1.07	1.27	2.05	1.81	1.3	1.31
EV/EBITDA Average	-0.37	-0.63	2.11	4.7	5.02	9.22	6.59	5.54	6.8	6.34	7.46	-8.96	-49.18	39.19	-109.04
EV/EBITDA High	-0.37	-0.63	3.82	7.61	9.32	14.14	10.07	7.77	9.03	9.04	9.45	-13.47	-60.16	43.9	-117.07
EV/EBITDA Low	-0.37	-0.63	1.32	3.29	2.35	6.6	3.81	4.74	5.2	5.66	6.52	-6.99	-43.52	36.46	-98.24
EV/EBIT Average	-0.38	-0.68	2.22	5.13	5.59	10.43	7.55	6.7	9.18	8.83	10.7	-5.87	-15.29	-53.68	-19.84
EV/EBIT High	-0.38	-0.68	4.02	8.31	10.37	15.99	11.52	9.4	12.18	12.59	13.55	-8.83	-18.7	-60.13	-21.3
EV/EBIT Low	-0.38	-0.68	1.39	3.59	2.62	7.47	4.36	5.73	7.02	7.89	9.36	-4.58	-13.53	-49.94	-17.88
Last Price	- -	- -	14.34	16.29	41.73	69.46	36.62	53.18	41.22	53.23	37.05	22.47	20.08	17.9	15.94
High Price	- -	- -	17.48	24.75	47.62	85.35	83.45	60.4	60.28	65.35	64.76	47.5	40.77	28.3	20.99
Enterprise Value Average	-71	-48	329	855	1,581	3,736	3,859	3,235	3,686	3,969	5,556	4,747	6,593	7,092	7,784
Enterprise Value High	-71	-48	595	1,383	2,934	5,731	5,892	4,540	4,892	5,659	7,033	7,134	8,065	7,945	8,357
Enterprise Value Low	-71	-48	206	597	740	2,675	2,230	2,765	2,818	3,544	4,857	3,704	5,834	6,598	7,013

Shares Outstanding	72	72	73	72	73	73	72	69	68	68	68	98	108	109	109
Diluted Weighted Avg Shares	26	27	54	73	73	73	72	71	69	68	68	85	105	109	109
Basic Weighted Avg Shares	26	26	53	72	73	73	72	70	69	68	68	85	105	109	109
Revenue per Share	27.02	29.65	20.12	18.21	22.79	26.55	29.66	32.98	38.19	48.69	55.96	21.37	30.77	46.61	49.13
EBITDA per Share	7.33	2.85	2.92	2.51	4.34	5.57	8.11	8.3	7.83	9.17	10.87	-6.25	-1.28	1.66	-0.65
Operating Income per Share	7.14	2.64	2.78	2.3	3.9	4.93	7.08	6.86	5.8	6.58	7.58	-9.54	-4.11	-1.21	-3.59
Basic EPS, GAAP	3.23	2.75	1.44	1.5	2.44	3.1	4.39	3.75	6	2.28	4.9	-5.06	-4.5	-5.1	-4.1
Basic EPS from Cont Ops	3.23	2.75	1.44	1.5	2.44	3.1	4.39	3.75	6	2.28	4.9	-5.06	-4.5	-5.1	-4.1
Diluted EPS, GAAP	3.18	2.72	1.43	1.49	2.42	3.08	4.38	3.74	5.99	2.28	4.9	-5.06	-4.5	-5.1	-4.1
Diluted EPS from Cont Ops	3.18	2.72	1.43	1.49	2.42	3.08	4.38	3.74	5.99	2.28	4.9	-5.06	-4.5	-5.1	-4.1
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.67	1.03	3.22	1.57	2.69	3.6	6.55	6.71	6.14	7.42	8.05	-2.66	1.99	-0.82	-2.26
Free Cash Flow per Basic Share	2.1	-0.14	1.95	1.07	1.45	-0.56	-3.02	-3.43	-2.94	-4.07	1.68	-9	-1.18	-3.08	-4.6
Cash & Equivalents per Share	3.32	3.14	6.45	5.76	7.31	8.7	11.13	11.39	13.03	16.23	15.84	22.39	13.71	13.37	8.96
Book Value per Share	-6.88	-4.01	-0.55	1.09	3.53	6.62	11.06	15.12	21.23	23.82	28.56	18.01	10.08	4.64	0.52
Tangible Book Value per Share	-6.87	-3.99	8.77	8.05	10.59	13.79	16.97	19.83	25.46	28.26	33.03	26.56	20.13	14.45	10.39

Spirit Airlines, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)