Salesforce, Inc. Financial Ratios — CRM Stock

Profitability (USD)

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	-0.79	-13.4	-8.54	-7.46	-1.06	5.17	4.03	8.54	0.51	10.8	2.9	0.36	7.01	10.26	12.4
Return on Assets (%)	-0.32	-5.58	-3.16	-2.65	-0.4	2.13	1.82	4.21	0.29	6.71	1.79	0.21	4.16	6.11	6.93
Return on Capital (%)	- -	- -	- -	- -	-1.53	- -	3.88	- -	0.43	- -	2.41	0.29	5.72	8.56	10.02
Return on Invested Capital (%)	- -	- -	- -	- -	-1.25	- -	3.4	- -	0.18	- -	0.86	0.45	5.79	8.29	8.77
Gross Margin (%)	78.43	77.59	76.21	76.01	75.18	73.52	73.69	74.02	75.23	74.41	73.48	73.34	75.5	77.19	77.68
EBITDA Margin (%)	5.39	3.48	2.05	5.63	9.61	10.07	11.75	11.42	14.22	15.53	14.52	15.36	25.73	28.19	28.81
Operating Margin (%)	-1.55	-3.63	-7.03	-2.71	1.72	2.58	4.31	4.03	2.71	2.14	2.07	5.93	17.21	20.23	21.47
Incremental Operating Margin (%)	- -	- -	- -	10.78	20.14	5.82	11.22	2.95	- -	- -	1.77	26.95	118.15	54.87	34.46
Pretax Margin (%)	-1.47	-4.19	-8.79	-3.97	0.96	2.12	3.98	7.4	4.13	12.05	5.78	2.11	14.2	19.63	22.93
Profit Margin (%)	-0.51	-8.87	-5.7	-4.89	-0.71	3.83	3.42	8.36	0.74	19.16	5.45	0.66	11.87	16.35	17.96
Net Income to Common Margin (%)	-0.51	-8.87	-5.7	-4.89	-0.71	3.83	3.42	8.36	0.74	19.16	5.45	0.66	11.87	16.35	17.96
Effective Tax Rate (%)	- -	- -	- -	- -	173.78	- -	14.29	- -	82.15	- -	5.74	68.48	16.44	16.68	21.67
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.8	21.28
Sustainable Growth Rate (%)	-0.79	-13.4	-8.54	-7.46	-1.06	5.17	4.03	8.54	0.51	10.8	2.9	0.36	7.01	7.71	9.76

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	568	648	2,509	2,198	2,049	2,792	1,720	3,176	5,868	6,281	13,985	14,088	12,588	11,392	17,176
ST Debt	496	521	572	- -	15	102	1,025	3	750	766	690	1,772	1,517	579	4,548
LT Debt	72	127	1,936	2,198	2,033	2,690	695	3,173	5,118	5,515	13,295	12,316	11,071	10,813	12,628
Total Debt/EBITDA	4.65	6.11	30.1	7.26	3.2	3.28	1.39	2.09	2.41	1.9	3.64	2.93	1.4	1.07	1.44
Net Debt/EBITDA	-0.91	-2.13	13.11	1.53	0.2	0.47	-0.66	0.33	-0.61	-1.07	1.33	0.74	0.11	-0.04	0.59
Total Debt/EBIT	-16.2	-5.85	-8.77	-15.09	17.83	12.81	3.79	5.94	19.76	13.8	25.52	13.68	2.51	1.58	2.06
Net Debt/EBIT	3.17	2.04	-3.82	-3.18	1.11	1.84	-1.81	0.95	-4.96	-7.74	9.36	3.48	0.19	-0.06	0.85
EBITDA to Interest Expense	7.17	3.43	1.08	4.13	8.84	9.55	14.24	9.85	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	6.02	3.3	1.08	2.41	2.97	9.55	14.24	9.85	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-2.06	-3.58	-3.71	-1.99	1.59	2.45	5.22	3.47	- -	- -	- -	- -	- -	- -	- -
Interest Expense	17	31	77	73	72	89	87	154	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	40.01	42.89	33.49	37.27	39.2	42.65	47.2	50.77	61.47	62.58	61.06	59.04	59.75	59.43	52.66
Long-Term Debt/Equity (%)	4.33	5.34	63.17	55.28	40.64	35.87	6.7	20.33	15.1	13.29	22.87	21.1	18.56	17.68	21.35
Long-Term Debt/Capital (%)	3.23	4.2	34.74	35.6	28.83	26.14	5.75	16.89	12.87	11.54	18.44	17	15.33	14.9	16.55
Long-Term Debt/Total Assets (%)	1.73	2.29	21.16	20.61	15.93	15.3	3.16	10.32	9.28	8.32	13.96	12.46	11.09	10.51	11.24
Total Debt/Equity (%)	34.11	27.32	81.84	55.28	40.95	37.23	16.58	20.35	17.32	15.14	24.06	24.14	21.1	18.62	29.04
Total Debt/Capital (%)	25.43	21.46	45.01	35.6	29.05	27.13	14.22	16.91	14.76	13.15	19.39	19.45	17.43	15.7	22.51
Total Debt/Total Assets (%)	13.65	11.72	27.41	20.61	16.05	15.88	7.82	10.33	10.64	9.47	14.69	14.25	12.61	11.07	15.29
Net Debt to Equity	-6.67	-9.53	35.64	11.64	2.55	5.36	-7.93	3.25	-4.34	-8.49	8.83	6.14	1.6	-0.68	12.03
Net Debt/Capital (%)	-6.83	-9.95	22.8	8.79	2.17	4.63	-8.62	3.15	-4.13	-8.47	7.7	5.48	1.5	-0.65	10.31
EBITDA	122	106	83	303	641	850	1,238	1,517	2,432	3,301	3,846	4,816	8,970	10,682	11,962
EBITDA-CapEx	103	102	83	176	215	850	1,238	1,517	2,432	3,301	3,846	4,816	8,970	10,682	11,962
Operating Income (Loss)	-35	-111	-286	-146	115	218	454	535	463	455	548	1,858	5,999	7,666	8,917

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	0.34	0.3	0.21	0.23	0.49	0.3	0.45	0.39	0.54	0.67	0.48	0.48	0.53	0.5	0.26
Current Ratio	0.73	0.69	0.67	0.8	1.02	0.82	0.95	0.95	1.08	1.23	1.05	1.02	1.09	1.06	0.76
Quick Ratio	0.64	0.6	0.55	0.67	0.93	0.75	0.84	0.82	0.95	1.11	0.93	0.9	0.96	0.93	0.64
CFO/Avg Current Liab	0.33	0.28	0.25	0.28	0.33	0.33	0.32	0.32	0.33	0.29	0.3	0.3	0.39	0.48	0.46
Common Equity/Total Assets	40.01	42.89	33.49	37.27	39.2	42.65	47.2	50.77	61.47	62.58	61.06	59.04	59.75	59.43	52.66
Long-Term Debt/Equity (%)	4.33	5.34	63.17	55.28	40.64	35.87	6.7	20.33	15.1	13.29	22.87	21.1	18.56	17.68	21.35
Long-Term Debt/Capital (%)	3.23	4.2	34.74	35.6	28.83	26.14	5.75	16.89	12.87	11.54	18.44	17	15.33	14.9	16.55
Long-Term Debt/Total Assets (%)	1.73	2.29	21.16	20.61	15.93	15.3	3.16	10.32	9.28	8.32	13.96	12.46	11.09	10.51	11.24
Total Debt/Equity (%)	34.11	27.32	81.84	55.28	40.95	37.23	16.58	20.35	17.32	15.14	24.06	24.14	21.1	18.62	29.04
Total Debt/Capital (%)	25.43	21.46	45.01	35.6	29.05	27.13	14.22	16.91	14.76	13.15	19.39	19.45	17.43	15.7	22.51
Total Debt/Total Assets (%)	13.65	11.72	27.41	20.61	16.05	15.88	7.82	10.33	10.64	9.47	14.69	14.25	12.61	11.07	15.29
CFO/Total Liabilities	23.68	23.34	14.38	17.66	21.55	21.44	23.59	22.46	20.39	19.35	16.18	17.56	25.47	31.35	28.21
CFO/CapEx	30.09	179.47	- -	9.34	3.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	6.63	9.23	8.38	5.59	7.4	6.84	4.09

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	4.08	3.92	3.65	3.29	3.03	2.96	2.96	3	3.08	3.04	3.02	3.06	3.14	3.24	3.16
Days Sales Outstanding	89.43	93.12	100.12	110.93	120.49	123.14	123.24	121.53	118.46	119.88	120.73	119.3	116.07	112.5	115.52
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

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	203,176	339,948	453,500	301,214	387,866	345,960	192,235
- Cash & Cash Equivalents	607	747	782	908	1,158	1,607	2,543	2,669	4,145	6,195	5,464	7,016	8,472	8,848	7,327
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	568	648	2,509	2,198	2,049	2,792	1,720	3,176	5,868	6,281	13,985	14,088	12,588	11,392	17,176
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	201,097	334,263	456,948	302,794	386,260	343,320	199,846
Total Capital	2,234	3,019	5,574	6,173	7,051	10,292	12,096	18,781	39,753	47,774	72,116	72,447	72,234	72,565	76,318
Total Debt/Capital (%)	25.43	21.46	45.01	35.6	29.05	27.13	14.22	16.91	14.76	13.15	19.39	19.45	17.43	15.7	22.51
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.02	0.03	0.05	0.03	0.03	0.09
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	11.76	15.73	17.25	9.66	11.08	9.06	4.81
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	82.69	101.26	118.81	62.87	43.06	32.14	16.71
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	677.09	734.64	833.85	293.97	77.08	47.65	23.99
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	46.43	- -	76.16	42.58	37.74	26.22	13.33
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	46.43	- -	76.16	42.58	37.74	26.22	13.33
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	193,392	344,017	446,622	306,127	393,058	350,275	197,822
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	191,313	338,332	450,070	307,707	391,452	347,635	205,433
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	13.4	21.64	27.49	18.36	23.67	21.23	12.8
TTM Sales	2,267	3,050	4,071	5,374	6,667	8,437	10,540	13,282	17,098	21,252	26,492	31,352	34,857	37,895	41,525
TTM EBITDA	122	106	83	303	641	850	1,238	1,517	2,432	3,301	3,846	4,816	8,970	10,682	11,962
TTM Operating Income	-35	-111	-286	-146	115	218	454	535	463	455	548	1,858	5,999	7,666	8,917
TTM Cash Flow to Firm	- -	- -	- -	- -	1,619	- -	2,813	- -	4,331	- -	6,000	7,111	10,234	13,092	14,996
TTM Free Cash Flow to Firm	- -	- -	- -	- -	1,193	- -	2,813	- -	4,331	- -	6,000	7,111	10,234	13,092	14,996

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	44.65	71.66	74.44	43.05	38.41	26.75	13.19
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	677.09	734.64	833.85	293.97	77.08	47.65	23.99
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	201,097	334,263	456,948	302,794	386,260	343,320	199,846
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	8.97	10.87	18.13	13.37	15.48	15.99	12.15
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	11.76	15.73	17.25	9.66	11.08	9.06	4.81
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	82.69	101.26	118.81	62.87	43.06	32.14	16.71
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	1,496.94	82.49	303.26	1,464.38	94.07	55.83	26.36
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	1,317.76	82.61	286.18	1,489.77	94.97	52.93	33.06
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	1,519.33	133.85	416.03	2,197.96	159.69	67.63	47.77
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	991.78	40.73	201.59	1,072.12	61.29	41.73	26.01
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	6	8.19	7.8	5.16	6.5	5.66	3.25
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	5.28	8.2	7.36	5.25	6.57	5.36	4.08
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	6.09	13.29	10.7	7.75	11.04	6.85	5.89
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	3.97	4.05	5.19	3.78	4.24	4.23	3.21
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	50.45	30.73	372.94	112.98	67.48	63.34	-34.24
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	44.41	30.78	351.94	114.94	68.13	60.06	-42.94
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	51.21	49.87	511.62	169.58	114.55	76.73	-62.05
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	33.43	15.17	247.91	82.72	43.96	47.34	-33.79
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	11.03	15.8	16.53	9.72	11.16	9.13	4.73
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	9.71	15.83	15.6	9.88	11.27	8.66	5.94
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	11.2	25.65	22.68	14.58	18.95	11.06	8.58
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	7.31	7.8	10.99	7.11	7.27	6.82	4.67
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	43.55	69.96	72.98	42.83	38.02	26.43	13.11
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	38.34	70.06	68.87	43.58	38.38	25.06	16.44
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	44.2	113.52	100.12	64.29	64.54	32.01	23.75
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	28.85	34.54	48.52	31.36	24.77	19.75	12.93
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	39.31	71.76	70.24	43.8	38.78	25.37	16.54
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	45.32	116.27	102.12	64.62	65.2	32.41	23.9
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	29.58	35.38	49.48	31.52	25.02	20	13.02
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	10.34	15.75	16.28	9.82	11.19	8.59	5.99
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	11.94	25.69	23.61	14.47	18.84	10.99	8.57
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	7.75	7.63	11.51	7.08	7.2	6.75	4.75
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	72.69	101.41	112.17	63.96	43.48	30.46	20.79
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	83.94	165.39	162.66	94.2	73.23	38.99	29.76
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	54.5	49.13	79.28	46.12	27.99	23.96	16.49
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	595.21	735.73	787.23	299.04	77.83	45.16	29.85
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	687.32	1,199.88	1,141.56	440.47	131.08	57.81	42.73
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	446.24	356.41	556.4	215.64	50.11	35.52	23.68
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	13.54	22.01	27.28	18.27	23.76	21.39	12.31
High Price	- -	- -	- -	- -	- -	- -	- -	- -	13.74	35.71	37.42	27.42	40.34	25.92	22.31
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	176,777	334,759	431,404	308,016	389,997	325,383	248,690
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	204,135	545,945	625,577	453,686	656,830	416,485	355,945
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	132,532	162,165	304,908	222,107	251,094	255,945	197,294

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Shares Outstanding	9,211	9,843	10,255	10,936	11,277	11,893	12,268	12,943	15,011	15,448	16,624	16,490	16,322	16,170	15,616
Diluted Weighted Avg Shares	9,097	9,495	10,045	10,491	11,122	11,770	12,348	13,027	14,288	15,633	16,372	16,759	16,540	16,372	16,070
Basic Weighted Avg Shares	9,097	9,495	10,045	10,491	11,122	11,561	12,017	12,624	13,935	15,263	16,053	16,675	16,372	16,170	15,969
Revenue per Share	0.25	0.32	0.41	0.51	0.6	0.73	0.88	1.05	1.23	1.39	1.65	1.88	2.13	2.34	2.6
EBITDA per Share	0.01	0.01	0.01	0.03	0.06	0.07	0.1	0.12	0.17	0.22	0.24	0.29	0.55	0.66	0.75
Operating Income per Share	- -	-0.01	-0.03	-0.01	0.01	0.02	0.04	0.04	0.03	0.03	0.03	0.11	0.37	0.47	0.56
Basic EPS, GAAP	- -	-0.03	-0.02	-0.03	- -	0.03	0.03	0.09	0.01	0.27	0.09	0.01	0.25	0.38	0.47
Basic EPS from Cont Ops	- -	-0.03	-0.02	-0.03	- -	0.03	0.03	0.09	0.01	0.27	0.09	0.01	0.25	0.38	0.47
Diluted EPS, GAAP	- -	-0.03	-0.02	-0.03	- -	0.03	0.03	0.09	0.01	0.26	0.09	0.01	0.25	0.38	0.46
Diluted EPS from Cont Ops	- -	-0.03	-0.02	-0.03	- -	0.03	0.03	0.09	0.01	0.26	0.09	0.01	0.25	0.38	0.46
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.1	0.1
Cash Flow per Share	0.07	0.08	0.09	0.11	0.15	0.19	0.23	0.27	0.31	0.31	0.37	0.43	0.63	0.81	0.94
Free Cash Flow per Basic Share	0.06	0.08	0.09	0.1	0.11	0.19	0.23	0.27	0.31	0.31	0.37	0.43	0.63	0.81	0.94
Cash & Equivalents per Share	0.08	0.09	0.08	0.09	0.24	0.19	0.37	0.34	0.53	0.77	0.63	0.76	0.87	0.87	0.61
Book Value per Share	0.18	0.24	0.3	0.36	0.44	0.63	0.85	1.21	2.26	2.69	3.5	3.54	3.65	3.78	3.79
Tangible Book Value per Share	0.07	0.06	-0.13	-0.05	0.04	-0.09	0.17	0.01	0.27	0.72	0.07	0.16	0.35	0.34	-0.36