Wynn Resorts, Limited Financial Ratios — W1YN34 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 (%)	28.35	- -	- -	- -	- -	- -	135.14	38.39	6.51	- -	- -	- -	- -	- -	- -
Return on Assets (%)	9.04	7.08	9.31	8.39	2	2.16	6.07	4.42	0.91	-14.9	-5.73	-3.27	5.33	3.72	2.51
Return on Capital (%)	- -	9.93	- -	- -	4.81	4.74	- -	- -	1.7	- -	- -	- -	- -	8.92	6.65
Return on Invested Capital (%)	- -	17.82	- -	- -	7.62	5.16	- -	- -	4.73	- -	- -	- -	- -	9.49	7.86
Gross Margin (%)	37.19	36.92	38.11	38.97	37.92	38.94	38.6	39.17	38.48	16.83	32.02	36.38	43.22	43.51	41.43
EBITDA Margin (%)	26.69	27.21	29.55	29.09	24.08	21.32	26.49	19.15	22.74	-24.17	8.54	15.75	23.38	25.14	24.36
Operating Margin (%)	21.61	20.75	23.31	24.05	18.33	16.83	18.32	19.54	15.14	-55.26	-8.95	-3.96	16.46	19.04	16.9
Incremental Operating Margin (%)	44.14	59.88	51.58	1.89	41.24	- -	22.07	31.04	293.02	47.81	49.23	- -	44.1	47.34	- -
Pretax Margin (%)	15.29	14.22	17.55	17.65	7.1	7.15	9.23	4.55	7.38	-84.08	-26.88	-18.63	4.37	9.03	7.2
Profit Margin (%)	11.64	9.74	12.96	13.46	4.79	5.57	12.31	8.52	1.86	-98.63	-20.08	-11.28	11.18	7.03	4.59
Net Income to Common Margin (%)	11.64	9.74	12.96	13.46	4.79	5.57	12.31	8.52	1.86	-98.63	-20.08	-11.28	11.18	7.03	4.59
Effective Tax Rate (%)	- -	0.59	- -	- -	2.67	2.62	- -	- -	36.22	- -	- -	- -	- -	0.57	20.42
Dvd Payout Ratio (%)	99.67	100.01	80.88	78.99	135.72	89.6	31.1	55.12	113.36	-4.21	-0.12	-0.15	10.15	17.93	35.58
Sustainable Growth Rate (%)	0.09	- -	- -	- -	- -	- -	93.11	17.23	-0.87	- -	- -	- -	- -	- -	- -

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	3,218	5,783	6,588	7,345	9,150	10,125	9,629	9,423	10,563	13,189	12,050	13,732	13,370	12,166	12,176
ST Debt	408	1	1	- -	- -	- -	63	12	324	596	50	548	710	41	9
LT Debt	2,810	5,782	6,587	7,345	9,150	10,125	9,566	9,411	10,239	12,592	12,000	13,184	12,660	12,124	12,167
Total Debt/EBITDA	2.29	4.12	3.97	4.65	9.32	10.93	5.99	7.33	7.03	-26.04	37.49	23.21	8.75	6.79	7
Net Debt/EBITDA	1.39	2.89	2.5	3.27	7.2	8.28	4.24	5.6	5.36	-18.92	29.28	14.31	5.8	4.53	5.22
Total Debt/EBIT	3.19	5.62	5.11	5.8	13.89	19.41	9.12	12.81	12.03	-10.7	-30.54	-136.4	15.91	10.74	10.89
Net Debt/EBIT	1.94	3.94	3.22	4.08	10.73	14.71	6.46	9.8	9.17	-7.78	-23.86	-84.1	10.54	7.16	8.12
EBITDA to Interest Expense	6.12	4.86	5.56	5.02	3.26	3.2	4.14	3.37	3.63	-0.91	0.53	0.91	2.03	2.6	2.78
EBITDA-CapEx/Interest Expense	6.12	4.73	5.54	4.62	3.25	3.15	4.1	3.04	3.62	-0.91	0.44	0.89	2.02	2.6	2.78
EBIT to Interest Expense	4.95	3.7	4.38	4.15	2.48	2.53	2.86	3.44	2.42	-2.08	-0.56	-0.23	1.43	1.97	1.93
Interest Expense	230	289	299	315	301	289	389	382	414	556	606	651	752	688	626
Common Equity/Total Assets	30.28	-3.56	-2.2	-0.32	-1.07	1.32	7.47	15.39	12.57	-2.54	-1.71	-5.6	-1.8	-1.73	-2.1
Long-Term Debt/Equity (%)	126.37	5,563.03	4,976.55	3,479.67	41,884.48	3,926.37	887.09	518.58	664.25	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	51.64	98.22	98.01	97.21	99.76	97.52	89.34	83.74	84.59	101.13	107.01	109.04	103.19	108.28	109.17
Long-Term Debt/Total Assets (%)	40.72	79.46	78.63	81.05	87.48	84.71	75.43	71.21	73.82	90.79	95.76	98.28	90.46	93.42	92.82
Total Debt/Equity (%)	144.72	5,564.04	4,977.35	3,479.67	41,884.48	3,926.37	892.9	519.24	685.26	-1,788.77	-1,440.99	-837.13	-1,214.43	-1,256	-1,180.66
Total Debt/Capital (%)	59.14	98.23	98.03	97.21	99.76	97.52	89.93	83.85	87.27	105.92	107.46	113.57	108.97	108.65	109.25
Total Debt/Total Assets (%)	46.64	79.47	78.64	81.05	87.48	84.71	75.93	71.3	76.15	95.09	96.16	102.36	95.53	93.74	92.89
Net Debt to Equity	87.93	3,904.09	3,137.51	2,445.91	32,362.44	2,975.1	632.83	397.19	522.35	-1,299.81	-1,125.55	-516.13	-804.69	-837.86	-880.79
Net Debt/Capital (%)	46.79	97.5	96.91	96.07	99.69	96.75	86.35	79.89	82.56	106.85	108.3	100.3	94.35	92.53	93.82
EBITDA	1,406	1,402	1,661	1,580	981	926	1,608	1,286	1,503	-507	321	592	1,527	1,792	1,739
EBITDA-CapEx	1,406	1,364	1,655	1,456	978	911	1,594	1,160	1,497	-507	265	579	1,517	1,789	1,739
Operating Income (Loss)	1,139	1,070	1,310	1,307	747	731	1,112	1,313	1,001	-1,158	-337	-149	1,075	1,357	1,207

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	0.88	1.65	1.79	1.85	1.98	1.85	1.54	1.18	1.19	1.85	1.96	2.02	1.69	1.58	1.26
Current Ratio	1.09	1.95	2.04	2.13	2.26	2.11	1.77	1.4	1.44	2.03	2.23	2.22	1.93	1.9	1.63
Quick Ratio	1.03	1.86	1.96	2.03	2.15	2.01	1.66	1.32	1.36	1.96	2.11	2.13	1.85	1.79	1.5
CFO/Avg Current Liab	1.23	0.87	1.3	0.79	0.47	0.77	1.12	0.5	0.47	-0.56	-0.14	-0.05	0.62	0.76	0.85
Common Equity/Total Assets	30.28	-3.56	-2.2	-0.32	-1.07	1.32	7.47	15.39	12.57	-2.54	-1.71	-5.6	-1.8	-1.73	-2.1
Long-Term Debt/Equity (%)	126.37	5,563.03	4,976.55	3,479.67	41,884.48	3,926.37	887.09	518.58	664.25	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	51.64	98.22	98.01	97.21	99.76	97.52	89.34	83.74	84.59	101.13	107.01	109.04	103.19	108.28	109.17
Long-Term Debt/Total Assets (%)	40.72	79.46	78.63	81.05	87.48	84.71	75.43	71.21	73.82	90.79	95.76	98.28	90.46	93.42	92.82
Total Debt/Equity (%)	144.72	5,564.04	4,977.35	3,479.67	41,884.48	3,926.37	892.9	519.24	685.26	-1,788.77	-1,440.99	-837.13	-1,214.43	-1,256	-1,180.66
Total Debt/Capital (%)	59.14	98.23	98.03	97.21	99.76	97.52	89.93	83.85	87.27	105.92	107.46	113.57	108.97	108.65	109.25
Total Debt/Total Assets (%)	46.64	79.47	78.64	81.05	87.48	84.71	75.93	71.3	76.15	95.09	96.16	102.36	95.53	93.74	92.89
CFO/Total Liabilities	32.42	16.53	20.34	12.41	5.49	8.3	16.17	8.43	7.31	-7.34	-1.67	-0.47	8.27	10.23	9.57
CFO/CapEx	- -	31.17	282.03	8.82	146.42	64.77	138.28	7.61	150.18	- -	-3.97	-5.84	116.06	545.39	2,959.85
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.36	0.51	0.48	1.07	1.27	1.31

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	24.74	21.61	23.4	22.65	19.14	21.36	27.4	26.83	21.22	7.67	18.84	18.08	23.42	21.41	19.65
Days Sales Outstanding	14.75	16.89	15.6	16.12	19.07	17.09	13.32	13.6	17.2	47.59	19.38	20.18	15.58	17.04	18.58
Inventory Turnover	41.66	47.87	50.22	45.13	34.49	31.96	45.68	59.11	52.43	22.52	37.56	34.13	50.93	53.21	50.91
Days Inventory Outstanding	8.76	7.63	7.27	8.09	10.58	11.42	7.99	6.18	6.96	16.21	9.72	10.69	7.17	6.86	7.17
Accounts Payable Turnover	19.4	19.28	15.95	11.5	8.87	9.43	12.7	13.44	14	8.38	16.06	12.99	18.31	19.48	18.22
Accounts Payable Turnover Days	18.82	18.93	22.89	31.73	41.15	38.7	28.75	27.15	26.08	43.58	22.72	28.1	19.94	18.74	20.04
Cash Conversion Cycle	4.7	5.58	-0.02	-7.52	-11.5	-10.19	-7.43	-7.37	-1.91	20.23	6.37	2.78	2.81	5.17	5.71
Inventory to Cash Days	5.99	9.27	8.33	8.03	8.49	5.67	5.33	7.43	10.24	31.39	9.66	9.49	8.42	10.19	11.41
Inventories	72	64	75	72	74	92	72	67	89	66	70	70	76	76	88
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	72	64	75	72	74	92	72	67	89	66	70	70	76	76	88

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	11,541	8,804	7,861	9,088	9,639	12,050
- Cash & Cash Equivalents	1,263	1,725	2,435	2,182	2,080	2,453	2,804	2,215	2,352	3,482	2,523	3,650	2,879	2,426	1,463
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	134	363	317	240	134	100	131	-219	-202	-385	-622	-890	-850	-744	-756
+ Total Debt	3,218	5,783	6,588	7,345	9,150	10,125	9,629	9,423	10,563	13,189	12,050	13,732	13,370	12,166	12,176
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	20,863	17,709	17,053	17,884	18,634	21,405
Total Capital	5,441	5,887	6,720	7,556	9,172	10,383	10,707	11,238	12,105	12,452	11,214	12,092	12,269	11,197	11,145
Total Debt/Capital (%)	59.14	98.23	98.03	97.21	99.76	97.52	89.93	83.85	87.27	105.92	107.46	113.57	108.97	108.65	109.25
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.63	0.68	0.81	0.75	0.65	0.57
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.95	4.71	4.54	2.74	2.61	3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	55.1	28.82	11.71	10.4	12.31
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.29	16.45	19.14
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.83	11.57
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.84	11.57
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	11,419	8,655	7,878	9,179	9,858	12,079
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	20,740	17,561	17,070	17,975	18,853	21,434
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	102.01	80.74	79.35	84.44	91.17	108.59
TTM Sales	5,270	5,154	5,621	5,434	4,076	4,346	6,070	6,718	6,611	2,096	3,764	3,757	6,532	7,128	7,138
TTM EBITDA	1,406	1,402	1,661	1,580	981	926	1,608	1,286	1,503	-507	321	592	1,527	1,792	1,739
TTM Operating Income	1,139	1,070	1,310	1,307	747	731	1,112	1,313	1,001	-1,158	-337	-149	1,075	1,357	1,207
TTM Cash Flow to Firm	- -	1,473	- -	- -	866	1,252	- -	- -	1,165	- -	- -	- -	- -	2,111	1,850
TTM Free Cash Flow to Firm	- -	1,435	- -	- -	862	1,237	- -	- -	1,159	- -	- -	- -	- -	2,108	1,850

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	-10.65	-31.06	-94.39	7.42	6.92	8.93
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.29	16.45	19.14
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	20,863	17,709	17,053	17,884	18,634	21,405
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.93	38.93	25.23	42.91	37.08	32.72
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.95	4.71	4.54	2.74	2.61	3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	55.1	28.82	11.71	10.4	12.31
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.54	19.62	36.71
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.82	18.7	26.88
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.97	21.72	37.88
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.54	15.42	19.65
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-32.79	-41.06	-10.47	-36.15	-43	-43.74
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-25.84	-57.15	-9.72	-45.63	-40.99	-32.03
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-33.78	-69.73	-12.24	-48.95	-47.6	-45.13
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-14.49	-39.82	-7.22	-36.15	-33.81	-23.41
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-18.31	-16.87	-7.89	-15.64	-20.13	-24.11
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-14.43	-23.48	-7.32	-19.74	-19.19	-17.66
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-18.87	-28.64	-9.22	-21.17	-22.29	-24.88
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.09	-16.36	-5.44	-15.64	-15.83	-12.91
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.45	2.3	2.1	1.4	1.38	1.68
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.29	3.2	1.95	1.77	1.31	1.23
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.61	3.91	2.45	1.9	1.53	1.74
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.41	2.23	1.45	1.4	1.08	0.9
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	-10.65	-38.88	-110.54	7.33	6.89	8.88
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.39	-54.12	-102.6	9.26	6.57	6.51
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-10.97	-66.03	-129.21	9.93	7.63	9.17
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.7	-37.71	-76.24	7.33	5.42	4.76
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.39	-43.24	-87.61	9.36	6.6	6.54
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-10.97	-52.75	-110.33	10.05	7.66	9.22
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.7	-30.13	-65.1	7.42	5.44	4.78
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.79	5.62	4.39	3.1	2.55	2.55
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.12	6.34	4.89	3.23	2.76	3.05
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.88	4.63	3.89	2.74	2.33	2.21
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	65.83	27.87	13.27	10.15	10.45
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	74.22	31.07	13.81	10.98	12.53
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	54.27	24.7	11.71	9.25	9.09
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.12	16.05	16.26
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.11	17.36	19.48
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.29	14.63	14.13
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	56.43	40.14	36.58	42.91	47.16	61.13
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	58.14	68.16	42.76	58.09	52.2	63.07
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	18,416	21,160	16,488	20,267	18,183	18,180
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	21,212	23,857	18,381	21,101	19,665	21,788
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	14,420	17,444	14,614	17,884	16,573	15,806

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	237	191	192	192	193	193	195	203	204	205	219	215	212	204	197
Diluted Weighted Avg Shares	238	198	193	193	193	193	194	203	203	202	216	215	214	209	198
Basic Weighted Avg Shares	235	195	191	191	192	192	193	202	202	202	216	215	213	208	197
Revenue per Share	22.41	26.39	29.49	28.4	21.26	22.6	31.37	33.27	32.67	10.36	17.45	17.44	30.62	34.2	36.31
EBITDA per Share	5.98	7.18	8.72	8.26	5.12	4.82	8.31	6.37	7.43	-2.5	1.49	2.75	7.16	8.6	8.85
Operating Income per Share	4.84	5.48	6.88	6.83	3.9	3.8	5.75	6.5	4.95	-5.72	-1.56	-0.69	5.04	6.51	6.14
Basic EPS, GAAP	2.61	2.57	3.82	3.82	1.02	1.26	3.86	2.83	0.61	-10.22	-3.5	-1.97	3.42	2.4	1.67
Basic EPS from Cont Ops	3.51	3.73	5.27	5.03	1.47	1.57	4.6	3.98	1.54	-11.5	-4.69	-3.29	3.67	3.07	2.08
Diluted EPS, GAAP	2.57	2.54	3.78	3.79	1.01	1.25	3.84	2.82	0.61	-10.22	-3.5	-1.97	3.41	2.4	1.66
Diluted EPS from Cont Ops	3.46	3.69	5.21	4.98	1.46	1.57	4.57	3.96	1.54	-11.5	-4.69	-3.29	3.66	3.06	2.07
Dividend per Share	4.4	4.89	5.43	4.93	2.6	1.69	1.66	2.82	2.8	0.54	0.01	0.01	0.4	0.67	0.89
Cash Flow per Share	6.45	6.07	8.8	5.74	2.99	5.05	9.7	4.76	4.45	-5.3	-1.03	-0.33	5.85	6.84	6.88
Free Cash Flow per Basic Share	6.45	5.88	8.77	5.09	2.97	4.97	9.63	4.14	4.42	-5.3	-1.29	-0.39	5.8	6.83	6.88
Cash & Equivalents per Share	5.84	9.75	13.6	12.6	11.4	13.61	15.22	10.9	11.56	17.03	11.5	16.99	17.58	11.87	10.48
Book Value per Share	8.81	-1.35	-0.96	-0.15	-0.58	0.82	4.85	10.01	8.56	-1.72	-0.98	-3.49	-1.19	-1.1	-1.4
Tangible Book Value per Share	8.66	-1.52	-1.12	-0.73	-1.16	0.23	4.22	8.91	7.85	-3.08	-2.38	-4.64	-2.74	-2.34	-2.54