Tivity Health, Inc. / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2021	€414.62M +9.9%	€92.51M +88.8%	22.3% +0.093 pp	€87.77M -44.9%	21.2% -0.21 pp
2020	€377.11M -61.3%	€49.00M -119.8%	13.0% +0.38 pp	€159.36M +72.8%	42.3% +0.33 pp
2019	€974.55M +86.6%	-€247.11M -393.0%	-25.4% -0.42 pp	€92.20M -9.1%	9.5% -0.10 pp
2018	€522.36M +8.9%	€84.35M +59.9%	16.1% +0.052 pp	€101.48M +5.9%	19.4% -0.0054 pp
2017	€479.83M +11.2%	€52.75M +9.2%	11.0% -0.0020 pp	€95.79M +112.3%	20.0% +0.095 pp
2016	€431.63M -35.0%	€48.33M -279.1%	11.2% +0.15 pp	€45.12M -45.3%	10.5% -0.020 pp
2015	€663.91M +3.8%	-€26.98M +463.2%	-4.1% -0.033 pp	€82.44M +0.6%	12.4% -0.0039 pp
2014	€639.43M +11.9%	-€4.79M -34.9%	-0.7% +0.0054 pp	€81.92M -15.8%	12.8% -0.042 pp
2013	€571.45M -2.1%	-€7.36M -206.4%	-1.3% -0.025 pp	€97.25M +26.0%	17.0% +0.038 pp
2012	€583.42M -1.7%	€6.91M -105.1%	1.2% +0.24 pp	€77.20M -28.6%	13.2% -0.050 pp
2011	€593.40M -4.4%	-€135.86M -433.2%	-22.9% -0.29 pp	€108.20M +7.0%	18.2% +0.019 pp
2010	€620.60M +0.4%	€40.78M +356.2%	6.6% +0.051 pp	€101.08M -27.6%	16.3% -0.063 pp
2009	€618.10M -2.6%	€8.94M -81.1%	1.4% -0.060 pp	€139.55M -13.8%	22.6% -0.029 pp
2008	€634.31M +19.6%	€47.23M +21.5%	7.4% +0.0012 pp	€161.82M +37.3%	25.5% +0.033 pp
2007	€530.36M +49.3%	€38.87M +21.5%	7.3% -0.017 pp	€117.89M +7.6%	22.2% -0.086 pp
2006	€355.22M +31.9%	€32.01M +12.3%	9.0% -0.016 pp	€109.56M +39.2%	30.8% +0.016 pp
2005	€269.24M +27.3%	€28.50M +27.0%	10.6% -0.00031 pp	€78.72M +16.4%	29.2% -0.027 pp
2004	€211.43M +48.3%	€22.45M +41.1%	10.6% -0.0055 pp	€67.62M +82.1%	32.0% +0.059 pp
2003	€142.56M +34.8%	€15.92M +78.4%	11.2% +0.027 pp	€37.14M +13.7%	26.0% -0.048 pp
2002	€105.77M +63.4%	€8.92M +227.9%	8.4% +0.042 pp	€32.68M +145.6%	30.9% +0.10 pp
2001	€64.72M +41.7%	€2.72M +2,032.2%	4.2% +0.039 pp	€13.30M -4.4%	20.6% -0.099 pp
2000	€45.69M +5.9%	€127.58K -95.5%	0.3% -0.063 pp	€13.92M +129.1%	30.5% +0.16 pp
1999	€43.12M +21.6%	€2.86M -242.9%	6.6% +0.12 pp	€6.08M -10.0%	14.1% -0.049 pp
1998	€35.47M +34.8%	-€2.00M +212.6%	-5.6% -0.032 pp	€6.75M +173.0%	19.0% +0.096 pp
1997	€26.31M -49.6%	-€639.75K -122.5%	-2.4% -0.079 pp	€2.47M -80.5%	9.4% -0.15 pp
1996	€52.21M +7.1%	€2.84M -15.4%	5.4% -0.014 pp	€12.66M -8.7%	24.3% -0.042 pp
1995	€48.76M +8.8%	€3.36M -26.4%	6.9% -0.033 pp	€13.87M +12.6%	28.4% +0.0095 pp
1994	€44.80M +18.2%	€4.57M -3.6%	10.2% -0.023 pp	€12.32M +90.7%	27.5% +0.10 pp
1993	€37.91M +18.6%	€4.74M +25.0%	12.5% +0.0064 pp	€6.46M +17.2%	17.0% -0.0021 pp
1992	€31.96M +20.1%	€3.79M +109.5%	11.9% +0.051 pp	€5.51M +28.0%	17.3% +0.011 pp
1991	€26.62M	€1.81M	6.8%	€4.31M	16.2%