CoStar Group, Inc. Financial Ratios — CSGP 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 (%)	2.82	1.33	3.39	3.68	-0.23	5.32	5.7	8.4	9.8	5.17	5.28	5.87	5.28	1.87	0.09
Return on Assets (%)	2.42	1.02	2.46	2.7	-0.17	3.99	4.85	7.71	8.79	4.22	4.13	4.72	4.33	1.53	0.07
Return on Capital (%)	2.82	1.45	3.28	3.47	-0.85	4.69	5.57	8.48	9.62	4.5	4.38	4.99	4.57	1.62	0.08
Return on Invested Capital (%)	2.72	1.42	3.27	3.46	-0.82	4.65	5.57	8.07	8.86	4.8	4.68	4.62	2.57	0.04	-0.18
Gross Margin (%)	64.98	67.18	70.7	72.74	73.46	79.25	77.17	77.35	79.34	81.38	81.63	81.03	80	79.61	78.87
EBITDA Margin (%)	13.75	17.2	21.37	26.26	12.64	25.68	24.6	29.48	31.77	24.48	29.42	26.98	15.89	5.56	5.88
Operating Margin (%)	9.54	11.73	15.72	14.04	1.61	17.3	18.01	22.95	25.97	17.43	22.24	20.67	11.49	0.18	-2.22
Incremental Operating Margin (%)	- -	17.35	31.09	8.55	- -	106.03	22.66	44.02	43.28	- -	50.2	7.85	- -	- -	- -
Pretax Margin (%)	8.97	6.61	10.78	12.31	0.36	16.32	17.1	23.83	27.93	16.33	20.78	22.29	20.45	7.68	0.92
Profit Margin (%)	5.82	2.83	6.74	7.79	-0.49	10.16	12.71	20	22.5	13.69	15.05	16.93	15.27	5.08	0.22
Net Income to Common Margin (%)	5.82	2.83	6.74	7.79	-0.49	10.16	12.71	20	22.5	13.69	15.05	16.93	15.27	5.08	0.22
Effective Tax Rate (%)	35.06	57.14	37.45	36.73	234.25	37.75	25.67	16.08	19.44	16.18	27.57	24.05	25.3	33.81	76.67
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	2.82	1.33	3.39	3.68	-0.23	5.32	5.7	8.4	9.8	5.17	5.28	5.87	5.28	1.87	0.09

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	- -	171	153	372	355	338	- -	4	163	1,144	1,122	1,106	1,110	1,151	1,184
ST Debt	- -	18	24	17	17	32	- -	- -	30	33	26	36	40	32	28
LT Debt	- -	153	129	355	338	306	- -	4	134	1,111	1,095	1,070	1,070	1,119	1,156
Total Debt/EBITDA	- -	2.83	1.63	2.46	3.95	1.57	- -	0.01	0.37	2.82	1.96	1.88	2.85	7.57	6.2
Net Debt/EBITDA	-15.75	0.24	-1.09	-1.03	-0.74	-1.06	-5.1	-3.13	-2.41	-6.67	-4.96	-6.76	-10.83	-24.27	-3.35
Total Debt/EBIT	- -	6.22	2.83	4.6	31	2.33	- -	0.01	0.45	3.95	2.59	2.45	3.94	230.2	-16.44
Net Debt/EBIT	-25.05	0.53	-1.9	-1.92	-5.82	-1.58	-6.97	-4.02	-2.95	-9.36	-6.57	-8.82	-14.98	-737.8	8.89
EBITDA to Interest Expense	- -	12.46	13.57	14.43	9.56	21.47	26.34	124.14	170.06	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	9.39	10.83	11.81	5.84	19.6	23.63	113.67	152.4	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	8.49	9.99	7.72	1.22	14.47	19.28	96.67	139.02	- -	- -	- -	- -	- -	- -
Interest Expense	- -	5	7	10	9	10	9	3	3	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	85.49	70.92	73.82	73.1	74.24	75.71	92.27	91.22	88.37	77.73	78.71	81.76	82.27	81.59	79.09
Long-Term Debt/Equity (%)	- -	18.53	13.91	23.46	21.92	18.53	- -	0.13	3.93	20.67	19.18	15.57	14.59	14.82	13.81
Long-Term Debt/Capital (%)	- -	15.36	11.94	18.84	17.82	15.38	- -	0.13	3.75	17.04	16.03	13.41	12.67	12.86	12.1
Long-Term Debt/Total Assets (%)	- -	13.14	10.27	17.15	16.27	14.03	- -	0.12	3.47	16.06	15.09	12.73	12	12.09	10.97
Total Debt/Equity (%)	- -	20.65	16.5	24.56	23	20.45	- -	0.13	4.8	21.27	19.64	16.09	15.13	15.24	14.14
Total Debt/Capital (%)	- -	17.11	14.17	19.72	18.7	16.98	- -	0.13	4.58	17.54	16.41	13.86	13.14	13.22	12.39
Total Debt/Total Assets (%)	- -	14.64	12.18	17.96	17.08	15.48	- -	0.12	4.24	16.54	15.46	13.16	12.45	12.43	11.24
Net Debt to Equity	-82.72	1.77	-11.08	-10.25	-4.32	-13.84	-45.69	-36.41	-31.44	-50.36	-49.71	-57.92	-57.58	-48.84	-7.65
Net Debt/Capital (%)	-478.75	1.74	-12.46	-11.43	-4.52	-16.06	-84.14	-57.15	-42.86	-95.82	-94.45	-132.29	-130.69	-91.7	-8.08
EBITDA	35	60	94	151	90	215	237	351	445	406	572	589	390	152	191
EBITDA-CapEx	20	45	75	124	55	196	213	322	399	358	507	495	247	-486	-198
Operating Income (Loss)	24	41	69	81	11	145	174	274	364	289	432	451	282	5	-72

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	8.88	1.54	2.29	4.54	3.12	3.66	8.26	7.14	5.17	11.16	11.3	13.33	11.44	8.48	2.19
Current Ratio	9.44	1.96	2.77	5.14	3.49	4.05	8.78	7.87	5.79	11.75	11.78	13.91	12.01	8.97	2.84
Quick Ratio	9.17	1.75	2.48	4.89	3.42	3.97	8.68	7.72	5.62	11.48	11.67	13.74	11.86	8.82	2.53
CFO/Avg Current Liab	0.48	1.05	1.02	1.27	1.11	1.38	1.56	2.23	2.53	1.81	1.4	1.35	1.18	0.78	0.66
Common Equity/Total Assets	85.49	70.92	73.82	73.1	74.24	75.71	92.27	91.22	88.37	77.73	78.71	81.76	82.27	81.59	79.09
Long-Term Debt/Equity (%)	- -	18.53	13.91	23.46	21.92	18.53	- -	0.13	3.93	20.67	19.18	15.57	14.59	14.82	13.81
Long-Term Debt/Capital (%)	- -	15.36	11.94	18.84	17.82	15.38	- -	0.13	3.75	17.04	16.03	13.41	12.67	12.86	12.1
Long-Term Debt/Total Assets (%)	- -	13.14	10.27	17.15	16.27	14.03	- -	0.12	3.47	16.06	15.09	12.73	12	12.09	10.97
Total Debt/Equity (%)	- -	20.65	16.5	24.56	23	20.45	- -	0.13	4.8	21.27	19.64	16.09	15.13	15.24	14.14
Total Debt/Capital (%)	- -	17.11	14.17	19.72	18.7	16.98	- -	0.13	4.58	17.54	16.41	13.86	13.14	13.22	12.39
Total Debt/Total Assets (%)	- -	14.64	12.18	17.96	17.08	15.48	- -	0.12	4.24	16.54	15.46	13.16	12.45	12.43	11.24
CFO/Total Liabilities	24.84	25.42	32.91	25.84	26.09	37.8	105.63	115.27	102.09	31.56	30.4	31.24	30.99	23.06	19.84
CFO/CapEx	1.85	5.81	5.69	5.24	3.99	10.69	9.58	11.32	9.91	10.05	7.2	5.1	3.43	0.62	1.11
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	32.5	15.01	14.38	14.47	14.05	12.02	9.59

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	16.96	21.22	23.74	19.37	18.03	18.86	17.64	15.88	15.43	16.91	17	15.66	14.28	14.48	15.39
Days Sales Outstanding	21.52	17.2	15.38	18.84	20.25	19.35	20.69	22.98	23.66	21.58	21.48	23.31	25.56	25.21	23.72
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	21,827	33,369	31,374	31,632	31,726	29,045	27,118
- Cash & Cash Equivalents	545	156	256	527	422	567	1,211	1,100	1,071	3,694	3,827	4,968	5,216	4,681	1,633
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	37
+ Total Debt	- -	171	153	372	355	338	- -	4	163	1,144	1,122	1,106	1,110	1,151	1,184
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	20,920	30,819	28,669	27,769	27,620	25,515	26,706
Total Capital	659	997	1,081	1,885	1,899	1,993	2,651	3,026	3,569	6,519	6,833	7,976	8,449	8,704	9,555
Total Debt/Capital (%)	- -	17.11	14.17	19.72	18.7	16.98	- -	0.13	4.58	17.54	16.41	13.86	13.14	13.22	12.39
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.04	0.04	0.04	0.04	0.05	0.04
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	14.95	18.58	14.75	12.72	11.25	9.33	8.22
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	47.04	75.88	50.13	47.15	70.82	167.87	139.82
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	57.54	106.57	66.32	61.57	97.94	5,103.1	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	45.49	63.4	61.03	58.01	56.37	64.92	62.11
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	50.57	70.4	70.87	72.15	79.6	- -	651.38
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	21,804	32,448	31,313	30,938	31,633	28,925	27,300
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	20,897	29,898	28,607	27,075	27,527	25,395	26,888
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	57.05	78.19	72.59	68.28	67.68	62.31	63.91
TTM Sales	252	350	441	576	712	838	965	1,192	1,400	1,659	1,944	2,182	2,455	2,736	3,247
TTM EBITDA	35	60	94	151	90	215	237	351	445	406	572	589	390	152	191
TTM Operating Income	24	41	69	81	11	145	174	274	364	289	432	451	282	5	-72
TTM Cash Flow to Firm	28	88	113	151	127	207	241	338	460	486	470	479	490	393	430
TTM Free Cash Flow to Firm	13	73	94	123	92	188	217	308	414	438	405	385	347	-245	41

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	- -	- -	- -	- -	- -	- -	- -	- -	52.98	74.12	77.41	80.38	91.16	-118.06	665.86
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	57.54	106.57	66.32	61.57	97.94	5,103.1	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	20,920	30,819	28,669	27,769	27,620	25,515	26,706
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	39	55.55	79.44	57.95	67.77	70.93	64.89
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	14.95	18.58	14.75	12.72	11.25	9.33	8.22
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	47.04	75.88	50.13	47.15	70.82	167.87	139.82
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	68.62	141.92	106.49	83.42	84.02	207.33	3,863.86
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	54.79	117.16	115.95	73.25	78.27	224.08	4,656.42
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	71.02	153.67	126.86	83.42	84.02	236.59	5,331.57
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	44.96	93.12	106.49	62.16	73.24	207.33	3,863.86
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	6.41	6.21	5.49	4.6	4.32	3.85	3.25
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	5.12	5.12	5.98	4.04	4.03	4.16	3.92
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	6.63	6.72	6.54	4.6	4.32	4.39	4.49
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	4.2	4.07	5.49	3.43	3.77	3.85	3.25
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	19.8	12.41	10.76	7.49	6.84	6.33	16.75
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	15.81	10.25	11.71	6.57	6.37	6.84	20.19
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	20.49	13.44	12.82	7.49	6.84	7.22	23.11
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	12.97	8.15	10.76	5.58	5.96	6.33	16.75
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	15.44	19.43	16.03	14.12	12.83	10.53	8.33
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	12.33	16.04	17.45	12.4	11.96	11.38	10.04
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	15.98	21.04	19.09	14.12	12.83	12.02	11.49
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	10.12	12.75	16.03	10.52	11.19	10.53	8.33
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	47.21	66.31	66.33	64.39	64.3	73.33	62.9
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	37.7	54.74	72.22	56.54	59.9	79.26	75.8
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	48.87	71.8	79.02	64.39	64.3	83.68	86.79
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	30.94	43.51	66.33	47.98	56.05	73.33	62.9
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	42.3	61.19	84.29	70.58	84.92	-127.6	802.44
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	54.83	80.26	92.22	80.38	91.16	-134.73	918.79
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	34.71	48.64	77.41	59.89	79.47	-118.06	665.86
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	11.8	15.07	16.18	10.96	10.37	10.18	9.94
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	15.49	20.24	17.83	12.72	11.25	10.82	11.4
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	9.57	11.66	14.75	9.03	9.59	9.33	8.22
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	37.15	61.55	55.01	40.61	65.26	183.31	168.95
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	48.76	82.68	60.63	47.15	70.82	194.84	193.76
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	30.12	47.63	50.13	33.46	60.39	167.87	139.82
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	45.44	86.44	72.76	53.03	90.25	5,572.58	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	59.64	116.12	80.2	61.57	97.94	5,923.07	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	36.84	66.89	66.32	43.69	83.51	5,103.1	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	59.53	84.66	79.44	77.78	77.74	70.93	64.89
High Price	- -	- -	- -	- -	- -	- -	- -	- -	61.61	91.67	94.64	77.78	77.74	80.94	89.54
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	16,521	24,998	31,456	23,914	25,450	27,863	32,269
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	21,683	33,581	34,671	27,769	27,620	29,615	37,008
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	13,394	19,345	28,669	19,706	23,550	25,515	26,706

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	254	283	288	323	325	326	361	364	367	394	395	407	408	410	418
Diluted Weighted Avg Shares	235	269	282	306	320	324	336	364	366	383	394	398	407	408	421
Basic Weighted Avg Shares	231	265	277	302	320	322	332	361	363	381	392	396	405	406	417
Revenue per Share	1.09	1.32	1.59	1.91	2.23	2.6	2.91	3.31	3.85	4.36	4.96	5.51	6.06	6.73	7.79
EBITDA per Share	0.15	0.23	0.34	0.5	0.28	0.67	0.72	0.97	1.22	1.07	1.46	1.49	0.96	0.37	0.46
Operating Income per Share	0.1	0.15	0.25	0.27	0.04	0.45	0.52	0.76	1	0.76	1.1	1.14	0.7	0.01	-0.17
Basic EPS, GAAP	0.06	0.04	0.11	0.15	-0.01	0.26	0.37	0.66	0.87	0.6	0.75	0.93	0.93	0.34	0.02
Basic EPS from Cont Ops	0.06	0.04	0.11	0.15	-0.01	0.26	0.37	0.66	0.87	0.6	0.75	0.93	0.93	0.34	0.02
Diluted EPS, GAAP	0.06	0.04	0.11	0.15	-0.01	0.26	0.37	0.65	0.86	0.59	0.74	0.93	0.92	0.34	0.02
Diluted EPS from Cont Ops	0.06	0.04	0.11	0.15	-0.01	0.26	0.37	0.65	0.86	0.59	0.74	0.93	0.92	0.34	0.02
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.12	0.32	0.39	0.48	0.44	0.62	0.71	0.93	1.26	1.28	1.2	1.21	1.21	0.97	1.03
Free Cash Flow per Basic Share	0.06	0.27	0.32	0.39	0.33	0.57	0.63	0.85	1.13	1.15	1.03	0.97	0.86	-0.6	0.1
Cash & Equivalents per Share	2.16	0.55	0.89	1.63	1.3	1.74	3.36	3.02	2.92	9.37	9.69	12.22	12.78	11.43	3.91
Book Value per Share	2.59	2.91	3.22	4.68	4.75	5.07	7.34	8.29	9.29	13.64	14.46	16.89	17.98	18.44	19.94
Tangible Book Value per Share	2.15	-0.22	0.22	0.41	0.16	0.62	3.28	3.08	3.01	6.82	7.38	10.39	11.37	11.21	3.87