Tyler Technologies, Inc. Financial Ratios — TYL 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 (%)	29.78	29.54	19.97	20.21	10.85	12.82	16.09	11.72	9.96	10.81	7.49	6.64	5.97	8.32	8.9
Return on Assets (%)	9.85	10.41	9.99	11.62	6.73	8.38	11.42	8.67	7.36	8.12	4.4	3.49	3.54	5.34	5.83
Return on Capital (%)	22.42	21.84	19.09	20.21	10.28	12.29	- -	11.72	10.01	- -	- -	5.12	5.08	7	7.64
Return on Invested Capital (%)	23.74	23.14	19.6	20.38	10.27	12.5	- -	11.51	9.7	- -	- -	5.07	5	6.71	6.95
Gross Margin (%)	45.87	46.16	46.37	47.33	46.9	47.27	47.49	47	47.58	48.58	44.57	42.37	44.12	43.77	46.46
EBITDA Margin (%)	18.49	19.07	19.42	22.19	21.59	24.67	25.7	22.91	21.45	22.8	20.51	20.88	19.95	21.14	21.68
Operating Margin (%)	15.04	15.57	16.11	19.23	18.28	18.12	19.36	16.3	14.39	15.49	11.35	11.58	11.2	14.01	15.34
Incremental Operating Margin (%)	23.48	18.66	19.78	36.22	13.5	17.54	30.98	- -	2.56	54.77	1.64	12.99	4.22	43.53	29.89
Pretax Margin (%)	14.26	14.83	15.8	19.16	18.35	17.85	19.44	16.67	14.71	15.68	9.98	10.14	10.16	14.42	16.74
Profit Margin (%)	8.91	9.08	9.38	11.95	10.98	14.96	20.17	15.77	13.49	17.45	10.14	8.88	8.5	12.3	13.53
Net Income to Common Margin (%)	8.91	9.08	9.38	11.95	10.98	14.96	20.17	15.77	13.49	17.45	10.14	8.88	8.5	12.3	13.53
Effective Tax Rate (%)	37.53	38.75	40.59	37.61	40.17	16.19	- -	5.39	8.33	- -	- -	12.45	16.3	14.65	19.14
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	29.78	29.54	19.97	20.21	10.85	12.82	16.09	11.72	9.96	10.81	7.49	6.64	5.97	8.32	8.9

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	61	18	- -	- -	66	10	- -	- -	23	22	1,388	1,046	697	638	643
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	6	6	41	41	61	10	609
LT Debt	61	18	- -	- -	66	10	- -	- -	17	16	1,348	1,005	636	629	33
Total Debt/EBITDA	1.06	0.26	- -	- -	0.52	0.05	- -	- -	0.1	0.09	4.25	2.71	1.79	1.41	1.27
Net Debt/EBITDA	1.04	0.17	-0.97	-1.88	0.26	-0.14	-0.86	-0.63	-1	-2.37	3.16	2.11	1.23	-0.32	-0.82
Total Debt/EBIT	1.3	0.32	- -	- -	0.61	0.07	- -	- -	0.15	0.13	7.68	4.88	3.19	2.13	1.8
Net Debt/EBIT	1.28	0.2	-1.18	-2.17	0.3	-0.19	-1.14	-0.88	-1.49	-3.49	5.71	3.8	2.2	-0.49	-1.16
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	114.97	251.32	14.02	13.61	16.48	76.19	101.21
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	94.23	223.22	11.63	11.84	14.23	67.77	94.64
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	77.14	170.71	7.76	7.55	9.25	50.5	71.61
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	2	1	23	28	24	6	5
Common Equity/Total Assets	26.44	42.9	55.42	59.14	63.31	67.42	73.96	73.97	73.78	76.18	49.11	55.99	62.82	65.41	65.67
Long-Term Debt/Equity (%)	77.71	12.39	- -	- -	7.68	1.09	- -	- -	1.04	0.82	57.99	38.31	21.65	18.56	0.9
Long-Term Debt/Capital (%)	43.73	11.02	- -	- -	7.14	1.08	- -	- -	1.03	0.81	36.3	27.39	17.5	15.61	0.77
Long-Term Debt/Total Assets (%)	20.55	5.31	- -	- -	4.87	0.74	- -	- -	0.77	0.62	28.48	21.45	13.6	12.14	0.59
Total Debt/Equity (%)	77.71	12.39	- -	- -	7.68	1.09	- -	- -	1.44	1.12	59.73	39.86	23.72	18.84	17.35
Total Debt/Capital (%)	43.73	11.02	- -	- -	7.14	1.08	- -	- -	1.41	1.1	37.39	28.5	19.17	15.85	14.79
Total Debt/Total Assets (%)	20.55	5.31	- -	- -	4.87	0.74	- -	- -	1.06	0.85	29.33	22.32	14.9	12.32	11.4
Net Debt to Equity	76.01	7.98	-32.02	-61.18	3.83	-2.86	-15.6	-10.14	-14.39	-30.39	44.41	31	16.36	-4.33	-11.23
Net Debt/Capital (%)	43.19	7.39	-47.11	-157.61	3.69	-2.94	-18.49	-11.28	-16.53	-42.97	30.33	23.27	13.85	-4.47	-12.48
EBITDA	57	69	81	109	128	187	216	214	233	255	327	386	389	452	506
EBITDA-CapEx	45	60	54	100	115	150	173	187	191	226	271	336	336	402	473
Operating Income (Loss)	47	57	67	95	108	138	163	152	156	173	181	214	219	300	358

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	0.01	0.04	0.41	0.89	0.14	0.16	0.62	0.42	0.53	1.2	0.44	0.24	0.18	0.72	0.63
Current Ratio	0.71	0.72	1.13	1.45	0.79	0.78	1.4	1.22	1.34	1.97	1.16	0.95	0.86	1.35	1.05
Quick Ratio	0.6	0.62	1.02	1.37	0.72	0.72	1.31	1.14	1.28	1.91	1.09	0.89	0.79	1.28	1
CFO/Avg Current Liab	0.41	0.37	0.37	0.67	0.47	0.55	0.53	0.63	0.55	0.66	0.53	0.44	0.4	0.6	0.46
Common Equity/Total Assets	26.44	42.9	55.42	59.14	63.31	67.42	73.96	73.97	73.78	76.18	49.11	55.99	62.82	65.41	65.67
Long-Term Debt/Equity (%)	77.71	12.39	- -	- -	7.68	1.09	- -	- -	1.04	0.82	57.99	38.31	21.65	18.56	0.9
Long-Term Debt/Capital (%)	43.73	11.02	- -	- -	7.14	1.08	- -	- -	1.03	0.81	36.3	27.39	17.5	15.61	0.77
Long-Term Debt/Total Assets (%)	20.55	5.31	- -	- -	4.87	0.74	- -	- -	0.77	0.62	28.48	21.45	13.6	12.14	0.59
Total Debt/Equity (%)	77.71	12.39	- -	- -	7.68	1.09	- -	- -	1.44	1.12	59.73	39.86	23.72	18.84	17.35
Total Debt/Capital (%)	43.73	11.02	- -	- -	7.14	1.08	- -	- -	1.41	1.1	37.39	28.5	19.17	15.85	14.79
Total Debt/Total Assets (%)	20.55	5.31	- -	- -	4.87	0.74	- -	- -	1.06	0.85	29.33	22.32	14.9	12.32	11.4
CFO/Total Liabilities	25.97	30.34	33.35	61.35	26.99	43.37	46.65	53.68	44.33	57.17	15.44	18.49	21.88	34.86	33.76
CFO/CapEx	4.6	6.45	2.46	15.29	10.75	5.09	4.55	9.12	6.06	12.47	6.68	7.61	7.18	12.51	19.93
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	15.07	20.94	8.53	7.51	10.14	11.88	9.83

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	3.6	3.84	4.05	4.5	4.09	4.03	3.77	3.43	3.23	2.95	3.53	3.37	3.26	3.54	3.8
Days Sales Outstanding	101.38	95.05	90.14	81.14	89.25	90.47	96.91	106.36	113.05	123.62	103.54	108.34	111.92	103.07	95.97
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	- -	- -	- -	- -	- -	- -	- -	- -	11,386	18,871	21,376	12,273	17,410	24,846	21,939
- Cash & Cash Equivalents	1	6	79	206	33	36	186	134	233	604	309	174	165	745	1,015
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	61	18	- -	- -	66	10	- -	- -	23	22	1,388	1,046	697	638	643
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	11,137	18,218	22,403	13,108	17,931	24,716	21,484
Total Capital	139	163	246	337	925	926	1,192	1,325	1,640	2,008	3,712	3,671	3,635	4,027	4,345
Total Debt/Capital (%)	43.73	11.02	- -	- -	7.14	1.08	- -	- -	1.41	1.1	37.39	28.5	19.17	15.85	14.79
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.06	0.08	0.04	0.03	0.03
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	10.25	16.31	14.07	7.08	9.19	11.56	9.21
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	47.79	71.56	68.6	33.93	46.06	54.69	42.5
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	71.23	105.35	123.96	61.18	82.05	82.52	60.07
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	43.41	- -	- -	32.26	44.8	39.25	32.67
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	51.91	- -	- -	36.8	51.64	42.63	34.39
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	11,617	19,331	21,857	12,453	17,607	25,154	22,290
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	11,368	18,677	22,884	13,289	18,128	25,024	21,836
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	283.33	449.39	542.25	313.71	424.01	575.27	498.23
TTM Sales	309	363	417	493	591	760	841	935	1,086	1,117	1,592	1,850	1,952	2,138	2,332
TTM EBITDA	57	69	81	109	128	187	216	214	233	255	327	386	389	452	506
TTM Operating Income	47	57	67	95	108	138	163	152	156	173	181	214	219	300	358
TTM Cash Flow to Firm	56	59	66	143	134	192	- -	250	257	- -	- -	406	400	630	658
TTM Free Cash Flow to Firm	44	50	39	133	122	154	- -	223	215	- -	- -	356	347	580	625

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	- -	- -	- -	- -	- -	- -	- -	- -	54.62	59.18	69.14	37.59	53.77	43.77	35.91
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	71.23	105.35	123.96	61.18	82.05	82.52	60.07
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	11,137	18,218	22,403	13,108	17,931	24,716	21,484
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	213.58	300.29	384.42	293.72	318.69	425.9	508.78
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	10.25	16.31	14.07	7.08	9.19	11.56	9.21
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	47.79	71.56	68.6	33.93	46.06	54.69	42.5
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	76.39	95.66	130.9	74.3	104.27	93.68	69.47
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	65.37	73.02	114.72	101.08	93.69	78.4	80.65
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	76.39	95.66	130.9	122.52	105.98	93.68	87.78
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	56.32	61.71	97.26	74.3	80.72	69	69.47
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	7.04	9.5	9.2	4.68	5.93	7.33	5.92
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	6.03	7.25	8.06	6.36	5.32	6.14	6.88
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	7.04	9.5	9.2	7.71	6.02	7.33	7.49
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	5.19	6.13	6.83	4.68	4.59	5.4	5.92
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	28.61	23.11	-19.14	-13.41	-29.5	-484.19	83.1
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	24.48	17.64	-16.78	-18.24	-26.51	-405.22	96.48
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	28.61	23.11	-19.14	-22.11	-29.99	-484.19	105.01
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	21.09	14.91	-14.22	-13.41	-22.84	-356.6	83.1
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	10.3	16.69	13.27	6.6	8.86	11.53	9.4
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	8.82	12.74	11.63	8.97	7.96	9.65	10.91
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	10.3	16.69	13.27	10.88	9.01	11.53	11.88
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	7.6	10.77	9.86	6.6	6.86	8.49	9.4
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	43.94	52.48	56.85	31.99	45.48	39.45	33.55
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	37.6	40.06	49.83	43.52	40.86	33.02	38.95
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	43.94	52.48	56.85	52.75	46.22	39.45	42.39
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	32.4	33.86	42.24	31.99	35.2	29.05	33.55
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	46.74	45.18	60.59	51.14	48.32	36.63	41.69
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	54.62	59.18	69.14	61.99	54.66	43.77	45.37
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	40.27	38.18	51.37	37.59	41.63	32.24	35.91
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	8.74	12.31	12.41	9.48	8.28	9.67	10.73
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	10.25	16.31	14.07	11.39	9.33	11.56	11.69
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	7.5	10.32	10.62	7.08	7.17	8.5	9.21
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	40.74	54.02	60.51	45.39	41.52	45.73	49.48
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	47.79	71.56	68.6	54.55	46.79	54.69	53.93
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	34.96	45.25	51.78	33.93	35.96	40.21	42.5
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	60.72	79.52	109.34	81.83	73.97	68.99	69.94
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	71.23	105.35	123.96	98.36	83.36	82.52	76.23
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	52.1	66.62	93.56	61.18	64.05	60.66	60.07
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	289.66	465.51	517.4	293.72	411.69	578.29	508.78
High Price	- -	- -	- -	- -	- -	- -	- -	- -	289.66	465.51	517.4	484.36	418.43	578.29	642.86
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	9,495	13,752	19,761	17,532	16,165	20,664	25,015
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	11,137	18,218	22,403	21,073	18,216	24,716	27,266
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	8,147	11,520	16,909	13,108	13,998	18,169	21,484

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	30	31	33	33	37	37	38	38	39	41	41	42	42	43	43
Diluted Weighted Avg Shares	33	33	35	35	37	39	39	40	40	42	42	42	43	43	44
Basic Weighted Avg Shares	31	30	32	33	34	36	37	38	39	40	41	42	42	43	43
Revenue per Share	9.9	11.98	13.06	14.94	17.31	20.85	22.56	24.33	28.12	27.89	38.98	44.54	46.44	50.17	54.12
EBITDA per Share	1.83	2.28	2.54	3.31	3.74	5.14	5.8	5.57	6.03	6.36	7.99	9.3	9.26	10.61	11.73
Operating Income per Share	1.49	1.87	2.1	2.87	3.16	3.78	4.37	3.97	4.05	4.32	4.42	5.16	5.2	7.03	8.3
Basic EPS, GAAP	0.88	1.09	1.23	1.79	1.9	3.12	4.55	3.84	3.79	4.87	3.95	3.95	3.95	6.17	7.32
Basic EPS from Cont Ops	0.88	1.09	1.23	1.79	1.9	3.12	4.55	3.84	3.79	4.87	3.95	3.95	3.95	6.17	7.32
Diluted EPS, GAAP	0.83	1	1.13	1.66	1.77	2.92	4.32	3.68	3.65	4.69	3.82	3.87	3.88	6.05	7.2
Diluted EPS from Cont Ops	0.83	1	1.13	1.66	1.77	2.92	4.32	3.68	3.65	4.69	3.82	3.87	3.88	6.05	7.2
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.8	1.93	2.07	4.33	3.93	5.26	5.25	6.51	6.59	8.87	9.1	9.18	9.05	14.66	15.17
Free Cash Flow per Basic Share	1.41	1.63	1.23	4.04	3.57	4.23	4.1	5.79	5.5	8.16	7.74	7.97	7.79	13.49	14.4
Cash & Equivalents per Share	0.05	0.2	2.4	6.16	1.26	1.53	6.05	4.67	6.92	16.67	8.75	5.05	4.16	17.87	25.44
Book Value per Share	2.61	4.64	7.5	10.07	23.35	24.9	31.46	34.61	41.14	48.99	56.25	62.81	69.47	78.87	85.87
Tangible Book Value per Share	-2.12	-0.69	2.63	5.32	-2.45	-0.05	8.03	7.69	10.13	20.14	-27.03	-21.91	-13.95	-1.19	6.12