Global Payments Inc. Financial Ratios — G1PI34 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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	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 (%)	20.46	15.97	18.65	22.89	31.68	15.5	14.32	11.61	2.7	2.12	3.65	0.47	4.35	6.94	6.2
Return on Assets (%)	7.76	6.23	7.44	6.87	5.68	3.34	3.99	3.45	1.49	1.32	2.16	0.25	2.07	3.22	2.79
Return on Capital (%)	11.38	8.4	9.85	9.27	9.08	5.63	- -	6.1	2.77	2.3	3.25	0.52	3.68	4.96	4.37
Return on Invested Capital (%)	13.08	10.89	11.49	10.68	10.94	6.22	- -	6.57	2.91	2.07	3.03	0.44	2.56	4.09	3.28
Gross Margin (%)	64.24	64.39	63.72	62.72	63.15	60.4	51.5	67.47	57.78	50.82	55.73	57.9	71.97	73.71	72.57
EBITDA Margin (%)	22.25	18.44	19.74	20.65	21.42	21.15	25.41	37.43	33.99	33.79	35.79	25.65	41.9	49.6	41.14
Operating Margin (%)	17.83	13.95	15.03	15.88	16.46	14.66	14.06	21.89	16.11	12.04	15.94	18.63	19.68	21.99	19.1
Incremental Operating Margin (%)	3.83	- -	28.98	27.08	23.28	- -	12.43	- -	3.52	4.08	42.26	69.38	13.78	69.91	762.66
Pretax Margin (%)	17.43	13.63	14.07	14.77	15.04	12.45	9.88	16.7	10.54	8	12.25	2.5	10.59	19.78	16.35
Profit Margin (%)	11.25	8.54	9.1	9.6	10.02	9.37	11.78	13.43	8.77	7.87	11.33	1.24	13.36	20.3	18.17
Net Income to Common Margin (%)	11.25	8.54	9.1	9.6	10.02	9.37	11.78	13.43	8.77	7.87	11.33	1.24	13.36	20.3	18.17
Effective Tax Rate (%)	29.33	27.59	28.59	28.46	25.89	19.59	- -	13.78	12.01	12.99	16.18	74.31	23.86	15.78	19.96
Dvd Payout Ratio (%)	2.58	2.56	2.37	1.95	1.57	1.76	1.3	1.22	17.08	37.27	25.71	156.43	36.93	17.64	20.13
Sustainable Growth Rate (%)	19.93	15.56	18.2	22.44	31.18	15.23	14.14	11.47	2.24	1.33	2.71	-0.26	2.75	5.71	4.95

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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	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	625	528	1,151	1,834	2,333	4,894	5,295	5,831	9,678	9,756	12,081	14,286	17,376	16,661	21,865
ST Debt	357	292	260	458	654	514	735	816	587	1,290	666	1,997	1,684	1,582	2,324
LT Debt	268	237	891	1,376	1,678	4,380	4,559	5,015	9,090	8,466	11,415	12,289	15,692	15,079	19,542
Total Debt/EBITDA	1.51	1.3	2.45	3.48	3.93	7.99	5.24	4.63	5.8	3.89	3.96	6.2	5.62	4.34	6.9
Net Debt/EBITDA	-1.76	-0.62	1	2.37	2.83	6.28	3.92	3.67	4.74	3.07	3.28	5.3	4.92	3.71	4.25
Total Debt/EBIT	1.88	1.72	3.22	4.52	5.11	11.52	9.47	7.91	12.23	10.91	8.89	22.32	13.21	8.44	12.46
Net Debt/EBIT	-2.2	-0.82	1.32	3.09	3.68	9.06	7.08	6.27	10	8.62	7.36	19.07	11.56	7.21	7.68
EBITDA to Interest Expense	22.79	24.12	14.09	12.62	13.37	8.84	5.78	6.44	5.48	7.3	9.14	5.12	4.79	6.36	4.88
EBITDA-CapEx/Interest Expense	22.79	24.12	14.09	12.62	13.37	8.84	5.78	6.44	5.48	7.3	9.14	5.12	4.79	6.36	4.88
EBIT to Interest Expense	18.26	18.24	10.73	9.7	10.28	6.13	3.2	3.77	2.6	2.6	4.07	3.72	2.25	2.82	2.27
Interest Expense	18	17	33	42	44	69	175	196	305	344	334	449	645	603	650
Common Equity/Total Assets	35.35	43.61	36.67	24.81	13.12	26.13	29.19	30.17	62.63	61.84	56.6	49.77	45.48	47.52	42.91
Long-Term Debt/Equity (%)	18.23	16.37	69.26	121.47	194.35	152.21	114.98	119.8	32.4	30.8	44.12	54.52	65.97	65.52	82.18
Long-Term Debt/Capital (%)	12.79	11.99	36.56	46.38	52.51	56.36	49.24	50.07	24.09	22.73	30.08	33.37	38.12	38	42.81
Long-Term Debt/Total Assets (%)	8.01	8.8	28.52	34.24	29.04	41.67	35.08	37.91	20.44	19.15	25.21	27.43	31.03	32.16	36.64
Total Debt/Equity (%)	42.45	36.56	89.45	161.88	270.13	170.07	133.53	139.28	34.49	35.49	46.7	63.38	73.05	72.39	91.95
Total Debt/Capital (%)	29.8	26.77	47.22	61.81	72.98	62.97	57.18	58.21	25.65	26.2	31.83	38.79	42.21	41.99	47.9
Total Debt/Total Assets (%)	18.65	19.66	36.83	45.63	40.36	46.56	40.74	44.07	21.76	22.07	26.68	31.88	34.36	35.53	40.99
Net Debt to Equity	-49.57	-17.5	36.57	110.52	194.77	133.77	99.84	110.36	28.2	28.04	38.65	54.16	63.92	61.89	56.65
Net Debt/Capital (%)	-98.3	-21.21	26.78	52.5	66.08	57.22	49.96	52.46	21.94	21.83	27.8	35.05	38.91	38.17	36.11
EBITDA	414	406	469	528	594	613	1,010	1,260	1,670	2,508	3,050	2,303	3,092	3,837	3,170
EBITDA-CapEx	414	406	469	528	594	613	1,010	1,260	1,670	2,508	3,050	2,303	3,092	3,837	3,170
Operating Income (Loss)	332	307	357	405	457	425	559	737	791	894	1,359	1,672	1,452	1,701	1,472

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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	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	0.94	0.93	0.97	0.48	0.22	0.43	0.35	0.37	0.47	0.43	0.44	0.29	0.26	0.38	1.12
Current Ratio	1.28	1.49	1.72	1.36	1.09	1.17	1.13	1.03	1.22	1.01	1.06	0.92	0.99	0.96	1.69
Quick Ratio	1.05	1.15	1.24	0.66	0.28	0.55	0.43	0.48	0.72	0.6	0.66	0.43	0.39	0.5	1.22
CFO/Avg Current Liab	0.67	-0.15	0.31	0.2	0.2	0.22	0.16	0.31	0.41	0.57	0.62	0.4	0.34	0.43	0.39
Common Equity/Total Assets	35.35	43.61	36.67	24.81	13.12	26.13	29.19	30.17	62.63	61.84	56.6	49.77	45.48	47.52	42.91
Long-Term Debt/Equity (%)	18.23	16.37	69.26	121.47	194.35	152.21	114.98	119.8	32.4	30.8	44.12	54.52	65.97	65.52	82.18
Long-Term Debt/Capital (%)	12.79	11.99	36.56	46.38	52.51	56.36	49.24	50.07	24.09	22.73	30.08	33.37	38.12	38	42.81
Long-Term Debt/Total Assets (%)	8.01	8.8	28.52	34.24	29.04	41.67	35.08	37.91	20.44	19.15	25.21	27.43	31.03	32.16	36.64
Total Debt/Equity (%)	42.45	36.56	89.45	161.88	270.13	170.07	133.53	139.28	34.49	35.49	46.7	63.38	73.05	72.39	91.95
Total Debt/Capital (%)	29.8	26.77	47.22	61.81	72.98	62.97	57.18	58.21	25.65	26.2	31.83	38.79	42.21	41.99	47.9
Total Debt/Total Assets (%)	18.65	19.66	36.83	45.63	40.36	46.56	40.74	44.07	21.76	22.07	26.68	31.88	34.36	35.53	40.99
CFO/Total Liabilities	37.78	-13.96	13.08	6.73	8.74	7.77	5.67	12.23	8.47	13.85	14.33	10.08	9.52	12.81	8.99
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.75	3.17	2.17	1.87	1.49	1.22

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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	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	12.47	12.61	12.76	12.64	13.3	11.98	13.63	10.35	7.9	8.79	9.8	9.23	6.97	8.11	9.8
Days Sales Outstanding	29.28	28.94	28.6	28.87	27.43	30.48	26.79	35.25	46.21	41.53	37.26	39.54	52.39	45.01	37.23
Inventory Turnover	76.53	89.67	82.41	107.64	172.3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	4.77	4.07	4.43	3.39	2.12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	37.37	49.39	56.96	60.04	56.84	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	9.77	7.39	6.41	6.08	6.42	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	24.28	25.62	26.63	26.18	23.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	24.51	24.87	24.18	25.48	25.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	8	10	11	7	5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	8	10	11	7	5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	57,513	38,508	25,291	28,083	28,120	18,682
- Cash & Cash Equivalents	1,354	781	680	582	651	1,045	1,336	1,211	1,678	1,946	1,979	1,998	2,089	2,356	8,336
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	287	273	141	136	106	131	171	195	199	155	241	237	788	736	891
+ Total Debt	625	528	1,151	1,834	2,333	4,894	5,295	5,831	9,678	9,756	12,081	14,286	17,376	16,661	21,865
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	65,478	48,851	37,816	44,158	43,160	33,102
Total Capital	2,096	1,974	2,438	2,967	3,196	7,771	9,260	10,017	37,733	37,243	37,950	36,826	41,163	39,678	45,645
Total Debt/Capital (%)	29.8	26.77	47.22	61.81	72.98	62.97	57.18	58.21	25.65	26.2	31.83	38.79	42.21	41.99	47.9
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.15	0.25	0.38	0.39	0.39	0.66
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.82	5.73	4.21	5.98	5.58	4.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.1	16.02	16.42	14.28	11.25	10.44
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	73.25	35.95	59.07	33.56	21.86	18.87
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.06	15.96	16.03	14.52	12.11	10.42
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.06	15.96	16.03	14.52	12.11	10.42
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	57,934	39,714	26,493	28,225	28,814	19,086
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	65,899	50,057	39,018	44,300	43,854	33,506
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	55.84	43.65	36.57	43.15	44.15	35.58
TTM Sales	1,860	2,204	2,376	2,554	2,774	2,898	3,975	3,366	4,912	7,424	8,524	8,976	7,380	7,736	7,706
TTM EBITDA	414	406	469	528	594	613	1,010	1,260	1,670	2,508	3,050	2,303	3,092	3,837	3,170
TTM Operating Income	332	307	357	405	457	425	559	737	791	894	1,359	1,672	1,452	1,701	1,472
TTM Cash Flow to Firm	723	-161	264	224	463	649	- -	1,275	1,660	2,613	3,060	2,359	3,041	3,565	3,177
TTM Free Cash Flow to Firm	723	-161	264	224	463	649	- -	1,275	1,660	2,613	3,060	2,359	3,041	3,565	3,177

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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.03	14.28	11.81	11.07	9.42	7.18
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	73.25	35.95	59.07	33.56	21.86	18.87
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	65,478	48,851	37,816	44,158	43,160	33,102
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.07	29.42	23.28	23.81	23.2	17.22
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.82	5.73	4.21	5.98	5.58	4.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.1	16.02	16.42	14.28	11.25	10.44
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	98.69	40.99	237.28	28.56	18.31	13.63
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	89.28	48.21	307.4	28.23	18.44	14.27
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	100.61	64.36	369.88	29.5	21.66	19.27
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	74.58	35.05	225.83	24.77	14.77	11.69
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.1	1.5	1.13	1.22	1.26	0.82
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.9	1.77	1.47	1.21	1.27	0.85
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.15	2.36	1.77	1.26	1.49	1.15
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.59	1.28	1.08	1.06	1.02	0.7
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-6.72	-3.56	-2.37	-2.02	44.01	11.82
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-6.08	-4.19	-3.07	-2	44.32	12.37
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-6.85	-5.59	-3.69	-2.09	52.07	16.7
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.08	-3.04	-2.25	-1.75	35.49	10.13
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.77	4.64	2.95	3.82	3.72	2.48
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.03	5.46	3.82	3.77	3.74	2.59
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.92	7.29	4.59	3.94	4.4	3.5
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.87	3.97	2.81	3.31	3	2.12
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.93	14.23	11.79	11.05	9.4	7.18
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.55	16.74	15.27	10.92	9.47	7.52
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.41	22.34	18.38	11.41	11.13	10.16
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.84	12.17	11.22	9.58	7.58	6.16
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.65	16.8	15.29	10.94	9.49	7.52
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.52	22.42	18.4	11.43	11.15	10.16
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.92	12.21	11.24	9.6	7.6	6.16
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.08	6.53	5.05	5.94	5.6	4.41
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.97	8.31	5.79	6.11	6.25	5.3
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.93	5.08	4.08	5.48	4.88	3.95
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.92	18.24	19.67	14.18	11.3	10.72
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.55	23.21	22.56	14.58	12.59	12.88
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.5	14.19	15.89	13.08	9.83	9.6
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	67.12	40.94	70.75	33.32	21.96	19.37
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	74.5	52.1	81.15	34.27	24.47	23.27
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	57.53	31.84	57.17	30.74	19.1	17.35
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	49.05	34.41	24.46	27.44	28.77	20.08
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	50	54.02	38.13	28.35	34.04	28.39
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	59,998	55,633	45,290	43,837	43,356	33,979
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	66,596	70,799	51,950	45,085	48,313	40,827
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	51,427	43,271	36,595	40,438	37,718	30,437

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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	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	631	617	593	541	513	607	626	621	1,180	1,173	1,119	1,034	1,023	978	930
Diluted Weighted Avg Shares	633	624	615	571	530	523	611	626	783	1,181	1,154	1,083	1,029	1,002	950
Basic Weighted Avg Shares	628	620	611	567	527	520	608	624	779	1,176	1,150	1,082	1,026	999	950
Revenue per Share	2.96	3.56	3.89	4.51	5.26	5.57	6.54	5.4	6.3	6.31	7.41	8.3	7.19	7.74	8.11
EBITDA per Share	0.66	0.66	0.77	0.93	1.13	1.18	1.66	2.02	2.14	2.13	2.65	2.13	3.01	3.84	3.34
Operating Income per Share	0.53	0.5	0.58	0.72	0.87	0.82	0.92	1.18	1.02	0.76	1.18	1.55	1.42	1.7	1.55
Basic EPS, GAAP	0.33	0.3	0.35	0.43	0.53	0.52	0.77	0.72	0.55	0.5	0.84	0.1	0.96	1.57	1.47
Basic EPS from Cont Ops	0.37	0.35	0.39	0.48	0.59	0.56	0.81	0.78	0.6	0.51	0.86	0.13	0.65	1.36	1.19
Diluted EPS, GAAP	0.33	0.3	0.35	0.43	0.52	0.52	0.77	0.72	0.55	0.49	0.84	0.1	0.96	1.57	1.47
Diluted EPS from Cont Ops	0.36	0.35	0.39	0.47	0.58	0.55	0.81	0.77	0.6	0.51	0.86	0.13	0.64	1.36	1.19
Dividend per Share	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.11	0.2	0.23	0.25	0.25	0.25	0.25
Cash Flow per Share	1.13	-0.28	0.39	0.34	0.82	1.14	0.84	1.77	1.79	1.97	2.42	2.07	2.48	3.06	2.8
Free Cash Flow per Basic Share	1.13	-0.28	0.39	0.34	0.82	1.14	0.84	1.77	1.79	1.97	2.42	2.07	2.48	3.06	2.8
Cash & Equivalents per Share	2.14	1.27	1.15	1.08	1.27	1.72	2.14	1.95	1.42	1.66	1.77	1.93	2.04	2.41	8.96
Book Value per Share	1.88	1.9	1.93	1.84	1.48	4.53	6.06	6.43	23.61	23.31	22.9	21.57	22.47	22.79	24.6
Tangible Book Value per Share	0.1	0.25	-0.5	-1.62	-2.52	-7.16	-6.54	-7.79	-7.68	-7.3	-9.67	-10.32	-13.59	0.65	1.7