News Corporation Financial Ratios — NWSLV Stock

Profitability (USD)

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	-19.54	4.74	1.84	-1.18	1.51	-6.62	-15.1	1.68	-15.17	4.18	7.58	1.83	3.29	13.97	6.62
Return on Assets (%)	-13.79	3.52	1.49	-0.93	1.17	-4.91	-9.8	0.97	-8.47	2.13	3.67	0.87	1.58	7.33	3.69
Return on Capital (%)	- -	- -	- -	-1.98	- -	- -	- -	0.99	- -	2.68	4.45	1.29	1.84	8.35	3.29
Return on Invested Capital (%)	- -	- -	- -	1.92	- -	- -	- -	2.22	- -	3.25	7.13	2.52	3.44	5.26	6
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-23.49	6.02	2.05	10.12	6.92	0.5	4.23	10.64	-8.85	12	16.14	12.08	13.43	16.21	16.77
Operating Margin (%)	3.46	1.57	-3.65	5.24	4.06	5.32	6.64	5.81	4.1	6.34	9.45	8.41	9.71	11.31	12.65
Incremental Operating Margin (%)	109.75	- -	111.11	1,992.11	47.41	- -	18.76	- -	20.26	64	37.78	12.94	52.92	77.5	32.29
Pretax Margin (%)	-27.47	1.95	-2.1	6.48	2.18	-7.56	-12.07	3.51	-16.92	4.81	7.82	4.74	7.09	10.92	11.59
Profit Margin (%)	-23.98	5.69	2.82	-1.72	2.16	-9.07	-16.78	1.54	-14.09	3.53	6	1.86	3.22	13.96	6.35
Net Income to Common Margin (%)	-23.98	5.69	2.79	-1.75	2.13	-9.09	-16.8	1.54	-14.09	3.53	6	1.86	3.22	13.96	6.35
Effective Tax Rate (%)	- -	- -	- -	33.51	- -	- -	- -	35.59	- -	13.56	6.4	40	35.21	29.79	28.97
Dvd Payout Ratio (%)	-0.65	3.4	4.5	6.45	47.7	-27.27	-11.34	53.49	-8.68	36.38	19.51	65.41	36.83	22.9	22.34
Sustainable Growth Rate (%)	-19.67	4.58	1.75	-1.11	0.79	-8.43	-16.81	0.78	-16.49	2.66	6.1	0.63	2.08	10.77	5.14

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	- -	- -	- -	- -	372	379	1,952	1,453	2,536	3,572	4,155	4,207	3,103	2,940	2,915
ST Debt	- -	- -	- -	- -	3	103	462	449	207	171	432	139	98	99	86
LT Debt	- -	- -	- -	- -	369	276	1,490	1,004	2,329	3,401	3,723	4,068	3,005	2,841	2,829
Total Debt/EBITDA	- -	- -	- -	- -	0.65	9.24	5.11	1.36	-3.18	3.18	2.48	4.35	2.8	2.15	1.93
Net Debt/EBITDA	0.56	-4.45	-18.07	-2.26	-2.54	-39.93	-0.21	-0.18	0.47	- -	0.7	1.13	0.21	-0.32	-0.07
Total Debt/EBIT	- -	- -	- -	- -	5.39	-0.93	-21.69	3.52	-1.76	8.06	4.21	7.61	4.65	3.23	2.83
Net Debt/EBIT	0.45	183.15	8.32	-5.35	-21.16	4.01	0.91	-0.46	0.26	0.01	1.19	1.97	0.34	-0.48	-0.1
EBITDA to Interest Expense	36.3	-6.95	-2.56	-15.41	-13.35	-1.05	54.57	18.17	-31.88	21.19	16.93	9.68	13.04	- -	- -
EBITDA-CapEx/Interest Expense	43	-2.64	-2.56	-15.41	-13.35	-1.05	54.57	18.17	-31.88	21.19	16.93	9.68	13.04	- -	- -
EBIT to Interest Expense	-5.34	-1.82	4.56	-7.98	-7.84	-11.1	85.57	9.92	14.76	11.19	9.91	6.74	9.42	- -	- -
Interest Expense	-56	-77	-68	-56	-43	-39	7	59	25	53	99	100	85	- -	- -
Common Equity/Total Assets	67.3	80.28	80.31	79.45	74.69	74.14	56.84	58.2	53.17	48.96	47.74	47.66	48.67	56.59	54.85
Long-Term Debt/Equity (%)	- -	- -	- -	- -	3.13	2.49	14.19	9.74	27.76	37.19	40.72	45.48	33.35	30.26	30.63
Long-Term Debt/Capital (%)	- -	- -	- -	- -	3.03	2.41	11.97	8.53	21.32	26.74	28	30.93	24.81	23.04	23.28
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	2.38	1.9	9.12	6.39	16.33	20.28	21.62	24.04	18.01	18.32	18.2
Total Debt/Equity (%)	- -	- -	- -	- -	3.15	3.42	18.6	14.09	30.23	39.06	45.44	47.03	34.44	31.31	31.56
Total Debt/Capital (%)	- -	- -	- -	- -	3.06	3.3	15.68	12.35	23.21	28.09	31.25	31.99	25.61	23.85	23.99
Total Debt/Total Assets (%)	- -	- -	- -	- -	2.4	2.6	11.94	9.25	17.78	21.3	24.13	24.86	18.6	18.96	18.75
Net Debt to Equity	-12.7	-18.75	-23.44	-16.08	-12.37	-14.76	-0.78	-1.84	-4.48	0.05	12.91	12.21	2.55	-4.7	-1.15
Net Debt/Capital (%)	-14.55	-23.08	-30.61	-19.16	-14.12	-17.31	-0.79	-1.88	-4	0.05	10.28	9.65	2.25	-4.44	-1.05
EBITDA	-2,033	535	174	863	574	41	382	1,072	-797	1,123	1,676	968	1,108	1,370	1,514
EBITDA-CapEx	-2,408	203	174	863	574	41	382	1,072	-797	1,123	1,676	968	1,108	1,370	1,514
Operating Income (Loss)	299	140	-310	447	337	433	599	585	369	593	981	674	801	956	1,142

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	0.46	1.1	1.39	0.92	0.75	0.82	0.62	0.49	0.57	0.69	0.52	0.58	0.61	0.92	0.76
Current Ratio	1.26	2.14	2.33	1.9	1.59	1.56	1.33	1.21	1.29	1.38	1.16	1.28	1.43	1.84	1.62
Quick Ratio	1.01	1.83	2.03	1.56	1.28	1.34	1.11	0.95	1.01	1.15	0.94	1.03	1.08	1.52	1.4
CFO/Avg Current Liab	0.34	0.22	0.46	0.38	0.39	0.2	0.26	0.28	0.26	0.42	0.4	0.23	0.29	0.35	0.46
Common Equity/Total Assets	67.3	80.28	80.31	79.45	74.69	74.14	56.84	58.2	53.17	48.96	47.74	47.66	48.67	56.59	54.85
Long-Term Debt/Equity (%)	- -	- -	- -	- -	3.13	2.49	14.19	9.74	27.76	37.19	40.72	45.48	33.35	30.26	30.63
Long-Term Debt/Capital (%)	- -	- -	- -	- -	3.03	2.41	11.97	8.53	21.32	26.74	28	30.93	24.81	23.04	23.28
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	2.38	1.9	9.12	6.39	16.33	20.28	21.62	24.04	18.01	18.32	18.2
Total Debt/Equity (%)	- -	- -	- -	- -	3.15	3.42	18.6	14.09	30.23	39.06	45.44	47.03	34.44	31.31	31.56
Total Debt/Capital (%)	- -	- -	- -	- -	3.06	3.3	15.68	12.35	23.21	28.09	31.25	31.99	25.61	23.85	23.99
Total Debt/Total Assets (%)	- -	- -	- -	- -	2.4	2.6	11.94	9.25	17.78	21.3	24.13	24.86	18.6	18.96	18.75
CFO/Total Liabilities	20.4	17	33.52	28.67	23.85	14.28	12.94	17.19	13.28	16.22	16.76	9.74	11.69	15.99	19.61
CFO/CapEx	2.27	1.51	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	4.98	3.31	3.26	2.43	2.79	2.15	2.24	1.57	2.23	1.95	1.84	2.35	3.18	3.04

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	6.03	6.58	6.23	6.38	6.6	6.5	6.25	6.38	6.56	6.93	6.92	5.47	5.8	5.67	5.44
Days Sales Outstanding	60.57	55.5	58.56	57.19	55.29	56.17	58.41	57.17	55.65	52.67	52.72	66.67	62.92	64.39	67.09
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	246	301	310	299	218	208	376	348	348	253	311	311	266	327	302
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	246	301	310	299	218	208	376	348	348	253	311	311	266	327	302

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	14,808	18,825	11,879	9,623	7,633	9,025	10,249	9,029	7,725	17,254	10,280	12,525	17,928	17,834	15,446
- Cash & Cash Equivalents	1,133	2,381	3,145	1,951	1,832	2,016	2,034	1,643	1,517	2,236	1,822	1,833	1,872	2,403	2,095
+ Preferred Equity and Hybrid Capital	- -	20	20	20	20	20	20	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	110	118	156	171	218	284	1,186	1,167	807	935	921	881	891	615	710
+ Total Debt	- -	- -	- -	- -	372	379	1,952	1,453	2,536	3,572	4,155	4,207	3,103	2,940	2,915
Enterprise Value	13,785	16,582	8,910	7,863	6,411	7,692	11,373	10,006	9,551	19,525	13,534	15,780	20,050	18,986	16,976
Total Capital	8,919	12,696	13,419	12,136	12,174	11,472	12,449	11,764	10,925	12,718	13,298	13,152	12,114	12,329	12,151
Total Debt/Capital (%)	- -	- -	- -	- -	3.06	3.3	15.68	12.35	23.21	28.09	31.25	31.99	25.61	23.85	23.99
Total Debt / EV	- -	- -	- -	- -	0.06	0.05	0.17	0.15	0.27	0.18	0.31	0.27	0.15	0.15	0.17
EV/Sales	1.59	1.87	1.05	0.92	0.77	0.95	1.26	0.99	1.06	2.09	1.3	1.97	2.43	2.25	1.88
EV/EBITDA	- -	30.99	51.21	9.11	11.17	187.62	29.77	9.33	- -	17.39	8.08	16.3	18.1	13.86	11.21
EV/EBIT	- -	- -	- -	21.54	92.92	- -	- -	24.23	- -	44.07	13.7	28.54	30.01	20.84	16.5
EV/Cash Flow to Firm	- -	- -	- -	9.91	- -	- -	- -	10.36	- -	15.22	9.36	18.85	21.06	19.41	13.72
EV/Free Cash Flow to Firm	- -	- -	- -	9.91	- -	- -	- -	10.36	- -	15.22	9.36	18.85	21.06	19.41	13.72
Diluted Market Cap	14,808	18,844	11,900	9,614	7,671	9,011	10,248	9,072	7,717	17,317	10,432	12,679	18,082	17,976	15,875
Diluted Enterprise Value	13,785	16,601	8,931	7,854	6,449	7,678	11,372	10,049	9,543	19,588	13,686	15,934	20,204	19,128	17,405
EV per Share	20.88	25.11	13.49	11.85	9.69	11.58	17.09	14.98	14.22	28.96	20.3	24.18	30.87	29.43	27.38
TTM Sales	8,654	8,891	8,486	8,524	8,292	8,139	9,024	10,074	9,008	9,358	10,385	8,012	8,252	8,452	9,028
TTM EBITDA	-2,033	535	174	863	574	41	382	1,072	-797	1,123	1,676	968	1,108	1,370	1,514
TTM Operating Income	299	140	-310	447	337	433	599	585	369	593	981	674	801	956	1,142
TTM Cash Flow to Firm	- -	- -	- -	794	- -	- -	- -	966	- -	1,283	1,447	837	952	978	1,237
TTM Free Cash Flow to Firm	- -	- -	- -	794	- -	- -	- -	966	- -	1,283	1,447	837	952	978	1,237

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	31.11	111.5	11.56	11.57	8.74	18.24	13.54	9.78	9.89	14	7.7	16.32	20.16	18.38	12.83
EV/EBIT	- -	- -	- -	21.54	92.92	- -	- -	24.23	- -	44.07	13.7	28.54	30.01	20.84	16.5
Enterprise Value	13,785	16,582	8,910	7,863	6,411	7,692	11,373	10,006	9,551	19,525	13,534	15,780	20,050	18,986	16,976
Low Price	13.38	20.78	15.39	14.11	10.39	11.1	12.94	11.07	8.76	11.51	15.38	15.12	18.37	23.45	22.34
EV/Sales	1.59	1.87	1.05	0.92	0.77	0.95	1.26	0.99	1.06	2.09	1.3	1.97	2.43	2.25	1.88
EV/EBITDA	- -	30.99	51.21	9.11	11.17	187.62	29.77	9.33	- -	17.39	8.08	16.3	18.1	13.86	11.21
Price/Earnings	- -	37.2	50.12	- -	43.19	- -	- -	58.23	- -	52.21	16.66	84.66	67.62	15.18	27.61
Price/Earnings Average	- -	34.98	48.01	- -	48.65	- -	- -	55.82	- -	39.42	24.17	77.16	55.79	14.69	29.17
Price/Earnings High	- -	44.03	80.51	- -	58.82	- -	- -	67.73	- -	56.19	28.91	90.76	67.62	16.28	34.22
Price/Earnings Low	- -	27.12	42.91	- -	38.91	- -	- -	47.69	- -	23.48	16.62	66.72	45	12.88	24.76
Price/Book Value	1.68	1.5	0.9	0.81	0.66	0.84	1.1	0.99	1.02	2.1	1.25	1.55	2.21	2.03	1.81
Price/Book Value Average	1.35	1.41	0.86	0.9	0.74	0.79	1.08	0.95	1.15	1.59	1.81	1.42	1.82	1.97	1.91
Price/Book Value High	1.7	1.77	1.44	1.02	0.9	0.9	1.23	1.15	1.32	2.26	2.17	1.67	2.21	2.18	2.25
Price/Book Value Low	1	1.09	0.77	0.78	0.59	0.68	0.93	0.81	0.78	0.95	1.25	1.22	1.47	1.72	1.62
Price/Tangible Book Value	3.94	2.46	1.43	1.44	1.35	1.93	7.31	5.75	4.37	12.51	26.91	28.79	9.76	7.22	7.19
Price/Tangible Book Value Average	3.15	2.31	1.37	1.6	1.52	1.82	7.19	5.51	4.94	9.45	39.04	26.24	8.06	6.99	7.6
Price/Tangible Book Value High	3.97	2.91	2.29	1.82	1.84	2.08	8.18	6.69	5.65	13.47	46.69	30.87	9.76	7.74	8.92
Price/Tangible Book Value Low	2.35	1.79	1.22	1.4	1.22	1.58	6.14	4.71	3.33	5.63	26.85	22.69	6.5	6.12	6.45
Price/Sales	1.71	2.12	1.4	1.13	0.92	1.11	1.14	0.9	0.86	1.84	1	1.57	2.18	2.12	1.75
Price/Sales Average	1.37	1.99	1.34	1.25	1.04	1.04	1.12	0.86	0.97	1.39	1.45	1.43	1.8	2.05	1.85
Price/Sales High	1.73	2.51	2.25	1.43	1.26	1.19	1.27	1.04	1.11	1.98	1.73	1.69	2.18	2.27	2.17
Price/Sales Low	1.02	1.54	1.2	1.1	0.83	0.9	0.95	0.73	0.65	0.83	1	1.24	1.45	1.8	1.57
Price/Cash Flow	17.4	37.57	11.54	11.57	8.71	18.24	13.54	9.73	9.89	13.93	7.67	16.23	20.05	18.31	12.79
Price/Cash Flow Average	13.94	35.33	11.06	12.85	9.81	17.19	13.31	9.32	11.19	10.52	11.12	14.8	16.54	17.72	13.51
Price/Cash Flow High	17.56	44.47	18.54	14.64	11.86	19.59	15.15	11.31	12.78	14.99	13.3	17.4	20.05	19.64	15.85
Price/Cash Flow Low	10.38	27.39	9.88	11.26	7.84	14.9	11.37	7.97	7.54	6.26	7.65	12.79	13.34	15.53	11.47
Price/Free Cash Flow Average	24.92	104.85	11.08	12.85	9.84	17.19	13.31	9.37	11.19	10.57	11.18	14.87	16.63	17.79	13.56
Price/Free Cash Flow High	31.39	131.97	18.58	14.64	11.9	19.59	15.15	11.37	12.78	15.07	13.37	17.49	20.16	19.72	15.91
Price/Free Cash Flow Low	18.56	81.29	9.9	11.26	7.87	14.9	11.37	8.01	7.54	6.3	7.69	12.86	13.41	15.59	11.51
EV/Sales Average	1.25	1.74	0.99	1.05	0.89	0.88	1.24	0.96	1.17	1.63	1.75	1.83	2.05	2.18	1.98
EV/Sales High	1.61	2.25	1.9	1.22	1.11	1.03	1.4	1.14	1.31	2.23	2.03	2.08	2.43	2.4	2.29
EV/Sales Low	0.9	1.29	0.85	0.89	0.68	0.74	1.08	0.83	0.86	1.07	1.3	1.64	1.7	1.93	1.7
EV/EBITDA Average	- -	28.89	48.33	10.35	12.85	174.99	29.32	8.99	- -	13.62	10.84	15.16	15.26	13.44	11.79
EV/EBITDA High	- -	37.45	92.6	12.08	15.98	203.84	32.97	10.71	- -	18.56	12.58	17.23	18.1	14.81	13.66
EV/EBITDA Low	- -	21.46	41.39	8.81	9.85	147.32	25.48	7.81	- -	8.93	8.06	13.56	12.68	11.89	10.16
EV/EBIT Average	- -	- -	- -	24.47	106.9	- -	- -	23.32	- -	34.54	18.39	26.53	25.32	20.21	17.35
EV/EBIT High	- -	- -	- -	28.55	132.95	- -	- -	27.79	- -	47.04	21.35	30.17	30.01	22.27	20.09
EV/EBIT Low	- -	- -	- -	20.83	81.95	- -	- -	20.27	- -	22.64	13.68	23.74	21.03	17.87	14.95
Last Price	22.43	28.5	17.98	14.5	11.53	13.59	15.41	13.52	11.5	25.59	15.42	19.19	27.61	27.64	24.91
High Price	22.64	33.73	28.88	18.36	15.7	14.59	17.24	15.73	14.86	27.54	26.75	20.57	27.61	29.65	30.88
Enterprise Value Average	10,837	15,459	8,410	8,931	7,376	7,175	11,199	9,632	10,560	15,299	18,169	14,671	16,912	18,414	17,849
Enterprise Value High	13,920	20,037	16,113	10,421	9,173	8,358	12,594	11,479	11,807	20,839	21,091	16,683	20,050	20,284	20,674
Enterprise Value Low	7,810	11,482	7,202	7,602	5,655	6,040	9,735	8,372	7,711	10,031	13,511	13,126	14,051	16,283	15,381

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Shares Outstanding	660	660	661	664	662	664	665	668	672	674	667	653	649	645	620
Diluted Weighted Avg Shares	660	661	662	663	665	663	665	671	671	677	677	661	655	650	637
Basic Weighted Avg Shares	660	660	661	663	663	663	665	668	671	673	673	657	652	648	635
Revenue per Share	13.11	13.46	12.84	12.86	12.51	12.28	13.56	15.09	13.43	13.9	15.43	12.19	12.66	13.05	14.22
EBITDA per Share	-3.08	0.81	0.26	1.3	0.87	0.06	0.57	1.61	-1.19	1.67	2.49	1.47	1.7	2.11	2.38
Operating Income per Share	0.45	0.21	-0.47	0.67	0.51	0.65	0.9	0.88	0.55	0.88	1.46	1.03	1.23	1.48	1.8
Basic EPS, GAAP	-3.14	0.77	0.36	-0.22	0.27	-1.12	-2.28	0.23	-1.89	0.49	0.93	0.23	0.41	1.82	0.9
Basic EPS from Cont Ops	-3.09	0.83	0.66	0.55	0.35	-0.97	-2.17	0.34	-2.3	0.58	1.13	0.35	0.58	1	1.17
Diluted EPS, GAAP	-3.14	0.77	0.36	-0.22	0.27	-1.12	-2.28	0.23	-1.89	0.49	0.92	0.23	0.41	1.81	0.9
Diluted EPS from Cont Ops	-3.09	0.83	0.66	0.55	0.35	-0.97	-2.17	0.34	-2.3	0.57	1.12	0.35	0.58	1	1.17
Dividend per Share	0.02	0.03	0.04	0.05	0.22	0.23	0.24	0.24	0.24	0.24	0.26	0.26	0.26	0.29	0.32
Cash Flow per Share	1.29	0.76	1.56	1.25	1.32	0.75	1.14	1.39	1.16	1.84	2.01	1.18	1.38	1.51	1.95
Free Cash Flow per Basic Share	0.72	0.26	1.56	1.25	1.32	0.75	1.14	1.39	1.16	1.84	2.01	1.18	1.38	1.51	1.95
Cash & Equivalents per Share	1.72	3.6	4.76	2.94	2.77	3.04	3.06	2.46	2.26	3.32	2.73	2.81	2.88	3.72	3.38
Book Value per Share	13.34	19.01	20.04	18	17.47	16.25	13.97	13.69	11.29	12.18	12.33	12.36	12.5	13.6	13.75
Tangible Book Value per Share	5.7	11.58	12.6	10.06	8.52	7.03	2.11	2.35	2.63	2.05	0.57	0.67	2.83	3.83	3.46