Devon Energy Corporation Financial Ratios — D1VN34 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 (%)	23.13	-0.96	-0.1	7.65	-90.22	-13.78	10.25	33.23	-4.74	-61.7	46.32	58.89	32.26	21.77	17.6
Return on Assets (%)	12.71	-0.49	-0.05	3.44	-32.2	-3.63	3.05	12.3	-2.13	-22.68	18.19	26.89	15.54	10.52	8.51
Return on Capital (%)	17.38	- -	-0.23	4.91	- -	- -	4.54	18.04	- -	- -	26.77	36.81	21.9	14.83	12.44
Return on Invested Capital (%)	8.22	- -	-0.23	5.53	- -	- -	1.39	5.25	- -	- -	26.63	36.26	22.19	15.53	12.71
Gross Margin (%)	61.66	52.94	53.89	45.47	1.7	8.46	17.58	24.66	11.48	8.12	30.14	43.66	35.17	29.55	25.55
EBITDA Margin (%)	60.11	30.37	32.19	40.97	-127.08	-12.65	21.21	27.35	26.06	-31.77	44.1	53.14	49.31	46.59	43.87
Operating Margin (%)	40.47	22.72	25.06	28.75	-11.38	-2.75	2.34	16.77	2.57	-2.75	26.59	41.32	32.37	26.24	22.43
Incremental Operating Margin (%)	46.71	127.21	49.89	32.93	110.9	- -	- -	55.95	49.78	21.05	45.8	67.13	76.22	- -	- -
Pretax Margin (%)	37.48	-3.34	1.43	20.75	-151.07	-12.78	0.62	10.61	-1.75	-64	23.74	40.56	30.3	23.29	20.17
Profit Margin (%)	41.1	-2.17	-0.19	8.21	-98.11	-10.25	13.81	34.44	-5.71	-55.51	23.05	31.38	24.56	18.14	15.37
Net Income to Common Margin (%)	41.1	-2.17	-0.19	8.21	-98.11	-10.25	13.81	34.44	-5.71	-55.51	23.05	31.38	24.56	18.14	15.37
Effective Tax Rate (%)	50.26	- -	113.42	58.34	- -	- -	17.5	24.36	- -	- -	2.24	22.35	18.19	20.74	22.65
Dvd Payout Ratio (%)	13.03	-175.14	-1,740	21.75	-2.75	-11.88	59.62	17.05	-181.82	-10.14	46.09	55.77	48.68	31.31	22.76
Sustainable Growth Rate (%)	20.11	-2.65	-1.76	5.98	-92.7	-15.42	4.14	27.57	-13.35	-67.96	24.97	26.05	16.56	14.96	13.59

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	9,780	11,644	12,022	11,262	13,032	10,154	6,864	4,454	4,538	4,544	6,734	6,697	6,450	9,203	8,586
ST Debt	3,811	3,189	4,066	1,432	976	- -	115	162	- -	- -	- -	251	483	485	998
LT Debt	5,969	8,455	7,956	9,830	12,056	10,154	6,749	4,292	4,538	4,544	6,734	6,446	5,967	8,718	7,588
Total Debt/EBITDA	1.42	4.04	3.59	1.4	-0.78	-7.79	4.98	1.83	2.8	-2.96	1.25	0.66	0.86	1.24	1.14
Net Debt/EBITDA	0.61	2.43	1.78	1.22	-0.64	-6.29	3.06	0.84	1.75	-1.47	0.81	0.49	0.7	1.08	0.92
Total Debt/EBIT	2.11	157.35	21.2	2.4	-0.63	-3.51	18.5	3.7	36.6	-1.6	2.09	0.84	1.3	2.21	2.18
Net Debt/EBIT	0.91	94.69	10.5	2.08	-0.52	-2.83	11.38	1.69	22.82	-0.79	1.36	0.63	1.06	1.93	1.76
EBITDA to Interest Expense	20.12	7.36	8.16	16.91	-32.56	-2.09	4.09	8.48	6.23	-5.92	13.87	27.53	20.39	18.52	15.17
EBITDA-CapEx/Interest Expense	20.12	7.36	7.54	3.28	-34.72	-3.45	3.96	8.29	6.12	-5.95	13.83	20.55	20.21	9.02	14.52
EBIT to Interest Expense	13.54	5.51	6.36	11.87	-2.92	-0.45	0.45	5.2	0.62	-0.51	8.37	21.41	13.38	10.43	7.76
Interest Expense	342	392	410	474	513	623	337	287	260	259	388	370	369	401	497
Common Equity/Total Assets	52.12	49.11	47.81	42.54	23.93	28.85	30.6	46.95	42.3	29.11	44.05	47.08	49.25	47.55	49.14
Long-Term Debt/Equity (%)	27.85	39.74	38.81	37.32	109.71	79.81	47.85	46.72	76.66	150.51	71.65	57.06	48.84	59.29	48.87
Long-Term Debt/Capital (%)	19.13	25.68	24.46	26.14	50.19	44.39	32.19	31.47	43.39	60.08	41.74	35.83	31.97	36.47	31.47
Long-Term Debt/Total Assets (%)	14.52	19.51	18.56	19.41	40.94	35.41	22.32	21.94	33.08	45.84	32.03	27.17	24.37	28.59	24.01
Total Debt/Equity (%)	45.64	54.72	58.65	42.75	118.59	79.81	48.67	48.49	76.66	150.51	71.65	59.29	52.8	62.59	55.29
Total Debt/Capital (%)	31.34	35.37	36.97	29.95	54.25	44.39	32.74	32.65	43.39	60.08	41.74	37.22	34.55	38.5	35.61
Total Debt/Total Assets (%)	23.79	26.88	28.04	22.24	44.25	35.41	22.7	22.76	33.08	45.84	32.03	28.23	26.34	30.18	27.17
Net Debt to Equity	19.72	32.93	29.06	37.14	97.57	64.42	29.93	22.21	47.8	74.56	46.63	44.14	43.22	54.66	44.79
Net Debt/Capital (%)	16.47	24.77	22.51	27.08	49.39	39.18	23.04	18.17	31.47	40.81	31.23	30.15	29.68	34.85	30.67
EBITDA	6,880	2,885	3,347	8,017	-16,705	-1,303	1,379	2,433	1,621	-1,534	5,383	10,187	7,523	7,426	7,540
EBITDA-CapEx	6,880	2,885	3,091	1,555	-17,812	-2,152	1,335	2,378	1,590	-1,542	5,365	7,604	7,459	3,618	7,218
Operating Income (Loss)	4,632	2,159	2,606	5,625	-1,496	-283	152	1,492	160	-133	3,246	7,920	4,939	4,182	3,856

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	1.05	1.16	0.91	0.25	0.7	0.75	0.8	1.08	0.76	1.42	0.68	0.47	0.3	0.26	0.35
Current Ratio	1.38	1.49	1.2	1.09	1.22	1.44	1.45	1.99	2	2.26	1.38	1.25	1.07	1.04	0.98
Quick Ratio	1.26	1.37	1.15	0.67	1.04	1.27	1.1	1.45	1.22	1.96	1.18	1.04	0.83	0.85	0.79
CFO/Avg Current Liab	1.1	0.78	0.86	0.96	1.06	0.51	0.98	0.98	1	0.8	2.16	2.76	2.16	2.11	1.82
Common Equity/Total Assets	52.12	49.11	47.81	42.54	23.93	28.85	30.6	46.95	42.3	29.11	44.05	47.08	49.25	47.55	49.14
Long-Term Debt/Equity (%)	27.85	39.74	38.81	37.32	109.71	79.81	47.85	46.72	76.66	150.51	71.65	57.06	48.84	59.29	48.87
Long-Term Debt/Capital (%)	19.13	25.68	24.46	26.14	50.19	44.39	32.19	31.47	43.39	60.08	41.74	35.83	31.97	36.47	31.47
Long-Term Debt/Total Assets (%)	14.52	19.51	18.56	19.41	40.94	35.41	22.32	21.94	33.08	45.84	32.03	27.17	24.37	28.59	24.01
Total Debt/Equity (%)	45.64	54.72	58.65	42.75	118.59	79.81	48.67	48.49	76.66	150.51	71.65	59.29	52.8	62.59	55.29
Total Debt/Capital (%)	31.34	35.37	36.97	29.95	54.25	44.39	32.74	32.65	43.39	60.08	41.74	37.22	34.55	38.5	35.61
Total Debt/Total Assets (%)	23.79	26.88	28.04	22.24	44.25	35.41	22.7	22.76	33.08	45.84	32.03	28.23	26.34	30.18	27.17
CFO/Total Liabilities	31.61	22.48	24.29	24.78	26.53	9.4	18.03	26.05	26.56	19.64	42.14	68.65	53.32	41.81	41.76
CFO/CapEx	- -	- -	21.23	0.93	4.42	1.77	66.11	49.16	66.81	169.25	272.17	3.3	102.25	1.73	20.84
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.28	2.83	4.23	3.14	2.17	2.27

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	8.87	7.24	7.52	11.25	8.58	8.37	5.54	9.88	7.57	6.74	11.39	11.58	9.14	8.99	9.13
Days Sales Outstanding	41.16	50.4	48.53	32.45	42.54	43.59	65.83	36.95	48.24	54.17	32.06	31.51	39.95	40.59	39.97
Inventory Turnover	- -	42.18	- -	- -	- -	- -	- -	- -	- -	- -	- -	68.57	43.96	41.36	40.63
Days Inventory Outstanding	- -	8.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.32	8.3	8.82	8.98
Accounts Payable Turnover	- -	3.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.02	12.28	14.4	16.09
Accounts Payable Turnover Days	- -	119.06	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.78	29.73	25.35	22.69
Cash Conversion Cycle	- -	-60	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.05	18.52	24.06	26.26
Inventory to Cash Days	- -	41.75	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.19	31.65	31.76	30.98
Inventories	102	110	- -	- -	- -	- -	- -	- -	- -	- -	114	201	249	294	336
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	102	110	- -	- -	- -	- -	- -	- -	- -	- -	114	201	249	294	336

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	6,076	29,401	40,570	29,264	20,481	22,497
- Cash & Cash Equivalents	5,555	4,637	6,066	1,480	2,310	1,959	2,642	2,414	1,464	2,047	2,099	1,454	875	846	1,434
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	4,802	3,940	4,448	4,850	- -	118	134	137	129	156	208	- -
+ Total Debt	9,780	11,644	12,022	11,262	13,032	10,154	6,864	4,454	4,538	4,544	6,734	6,697	6,450	9,203	8,586
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	8,707	34,173	45,942	34,995	29,046	29,649
Total Capital	31,210	32,922	32,521	37,603	24,021	22,876	20,968	13,640	10,458	7,563	16,133	17,993	18,667	23,907	24,114
Total Debt/Capital (%)	31.34	35.37	36.97	29.95	54.25	44.39	32.74	32.65	43.39	60.08	41.74	37.22	34.55	38.5	35.61
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.52	0.2	0.15	0.18	0.32	0.29
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.8	2.8	2.4	2.29	1.82	1.72
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.35	4.51	4.65	3.91	3.93
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.6	5.77	7.04	6.96	7.52
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.47	5.21	5.11	4.2	4.18
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.5	7.37	5.16	9.34	4.38
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,996	29,401	40,943	29,554	19,946	22,895
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	8,627	34,173	46,315	35,285	28,511	30,047
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.59	51.09	69.74	54.57	44.23	47.25
TTM Sales	11,445	9,501	10,397	19,566	13,145	10,304	6,501	8,896	6,220	4,828	12,206	19,169	15,258	15,940	17,188
TTM EBITDA	6,880	2,885	3,347	8,017	-16,705	-1,303	1,379	2,433	1,621	-1,534	5,383	10,187	7,523	7,426	7,540
TTM Operating Income	4,632	2,159	2,606	5,625	-1,496	-283	152	1,492	160	-133	3,246	7,920	4,939	4,182	3,856
TTM Cash Flow to Firm	6,394	- -	5,381	6,218	- -	- -	3,187	2,921	- -	- -	5,278	8,817	6,846	6,918	7,095
TTM Free Cash Flow to Firm	6,394	- -	5,125	-244	- -	- -	3,143	2,866	- -	- -	5,260	6,234	6,782	3,110	6,773

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.45	6.02	6.88	4.56	7.14	3.58
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.6	5.77	7.04	6.96	7.52
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	8,707	34,173	45,942	34,995	29,046	29,649
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.86	16.17	43.37	42.09	31.07	27.28
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.8	2.8	2.4	2.29	1.82	1.72
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.35	4.51	4.65	3.91	3.93
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.45	6.79	7.85	6.88	8.65
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.36	6.87	8.78	9.72	8.28
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.79	8.83	11.47	12.08	9.31
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.85	4.78	7.24	6.85	6.58
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.11	3.17	3.63	2.43	1.41	1.45
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.57	2.23	3.68	2.71	2	1.39
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.23	3.28	4.73	3.55	2.48	1.56
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.78	1.17	2.56	2.24	1.41	1.1
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.85	3.46	3.9	2.59	1.49	1.52
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.13	2.43	3.94	2.9	2.11	1.46
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.01	3.57	5.07	3.78	2.62	1.64
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.06	1.27	2.74	2.39	1.48	1.16
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.24	2.41	2.13	1.93	1.25	1.33
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.93	1.7	2.16	2.16	1.76	1.27
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.31	2.49	2.77	2.82	2.19	1.43
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.46	0.89	1.5	1.78	1.24	1.01
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.43	6	4.79	4.5	3.01	3.41
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.3	4.22	4.84	5.03	4.26	3.26
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.68	6.2	6.23	6.57	5.29	3.67
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.65	2.21	3.37	4.15	3	2.59
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.32	4.24	6.97	5.1	10.1	3.43
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.71	6.22	8.96	6.67	12.55	3.86
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.65	2.22	4.85	4.21	7.12	2.73
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.48	2.09	2.42	2.52	2.35	1.67
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.87	2.88	3.03	3.18	2.79	1.82
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.01	1.28	1.77	2.14	1.82	1.41
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.73	4.56	5.11	5.05	3.8
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.53	5.71	6.45	6	4.16
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.9	3.33	4.35	3.9	3.22
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.9	5.83	7.74	9	7.27
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.9	7.3	9.76	10.68	7.95
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.83	4.26	6.59	6.95	6.15
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.77	43.96	61.58	45.63	31.18	35.85
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.66	45.4	80.12	66.69	54.78	38.58
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	7,165	25,467	46,417	38,473	37,522	28,686
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	9,051	35,137	58,152	48,499	44,543	31,362
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,888	15,589	33,943	32,721	28,970	24,269

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	407	410	410	413	422	528	530	453	385	385	669	659	641	657	628
Diluted Weighted Avg Shares	422	408	410	415	416	518	533	506	411	380	669	665	648	640	639
Basic Weighted Avg Shares	421	408	410	413	416	518	530	503	411	380	669	663	645	638	638
Revenue per Share	27.21	23.31	25.38	47.42	31.63	19.91	12.27	17.67	15.15	12.69	18.25	28.91	23.67	25	26.96
EBITDA per Share	16.35	7.08	8.17	19.43	-40.19	-2.52	2.6	4.83	3.95	-4.03	8.05	15.36	11.67	11.65	11.83
Operating Income per Share	11.01	5.3	6.36	13.63	-3.6	-0.55	0.29	2.96	0.39	-0.35	4.85	11.94	7.66	6.56	6.05
Basic EPS, GAAP	11.18	-0.51	-0.05	3.89	-31.03	-2.04	1.7	6.09	-0.86	-7.05	4.21	9.07	5.81	4.53	4.14
Basic EPS from Cont Ops	5.07	-0.45	-0.05	4.1	-32.83	-2.82	0.06	1.42	-0.19	-6.69	4.24	9.1	5.87	4.61	4.2
Diluted EPS, GAAP	11.15	-0.51	-0.05	3.88	-31.03	-2.04	1.69	6.05	-0.86	-7.05	4.21	9.05	5.79	4.52	4.14
Diluted EPS from Cont Ops	5.06	-0.45	-0.05	4.08	-32.83	-2.82	0.06	1.41	-0.19	-6.69	4.24	9.08	5.84	4.6	4.2
Dividend per Share	0.66	0.79	0.85	0.94	0.95	0.43	0.24	0.3	0.34	0.68	1.97	5.1	2.88	1.47	0.97
Cash Flow per Share	14.79	12.16	13.27	14.59	11.78	2.9	5.49	5.37	5.04	3.56	7.32	12.86	10.15	10.35	10.53
Free Cash Flow per Basic Share	14.79	12.16	12.65	-1.07	9.12	1.26	5.41	5.26	4.97	3.54	7.3	8.97	10.05	4.38	10.02
Cash & Equivalents per Share	17.33	17.04	14.81	3.59	5.48	3.71	4.99	5.33	3.8	5.31	3.14	2.21	1.36	1.29	2.29
Book Value per Share	52.62	51.95	50.05	52.2	16.72	15.68	17.47	20.28	15.06	7.49	13.85	16.95	18.81	22.07	24.75
Tangible Book Value per Share	37.85	37.11	35.75	35.63	3.15	8.09	15.88	18.62	13.1	5.53	12.72	15.81	17.63	20.93	23.55