NVIDIA Corporation Financial Ratios — NVDAD 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 (%)	15.86	12.54	9.48	14.22	13.82	32.57	46.05	49.26	25.95	29.78	44.83	17.93	91.46	119.18	101.49
Return on Assets (%)	11.57	9.4	6.44	8.73	8.43	19.36	28.91	33.76	18.27	18.79	26.73	10.23	55.67	82.2	75.42
Return on Capital (%)	15.84	12.54	8.4	11.5	11.07	23.58	34.41	- -	21.74	22.94	31.73	- -	68.02	101.78	93.27
Return on Invested Capital (%)	15.45	12.25	8.04	10.92	10.48	23.26	33.89	- -	20.36	22.59	31.22	- -	65.26	97.58	84.65
Gross Margin (%)	51.44	52.02	54.92	55.51	56.11	58.8	59.93	61.21	61.99	62.34	64.93	56.93	72.72	74.99	71.07
EBITDA Margin (%)	21.32	20.43	17.75	20.91	18.84	30.68	35.09	34.7	29.55	33.76	41.67	21.38	56.6	63.85	61.7
Operating Margin (%)	16.22	15.15	12.01	16.21	17.52	28.03	33.05	32.47	26.07	27.18	37.31	20.68	54.12	62.42	60.38
Incremental Operating Margin (%)	98.89	- -	101.39	47.64	36.28	55.74	45.4	29.67	120.05	29.29	53.8	- -	80.7	69.68	57.27
Pretax Margin (%)	16.59	15.47	12.35	16.13	14.83	27.57	32.9	33.25	27.2	26.44	36.94	15.5	55.51	64.39	65.5
Profit Margin (%)	14.53	13.14	10.65	13.48	12.26	24.11	31.37	35.34	25.61	25.98	36.23	16.19	48.85	55.85	55.6
Net Income to Common Margin (%)	14.53	13.14	10.65	13.48	12.26	24.11	31.37	35.34	25.61	25.98	36.23	16.19	48.85	55.85	55.6
Effective Tax Rate (%)	12.41	15.03	13.73	16.42	17.36	12.55	4.66	- -	5.86	1.75	1.9	- -	12	13.26	15.12
Dvd Payout Ratio (%)	- -	8.33	41.14	29.48	34.69	15.67	11.19	8.96	13.95	9.12	4.09	9.11	1.33	1.14	0.81
Sustainable Growth Rate (%)	15.86	11.49	5.58	10.03	9.02	27.47	40.9	44.85	22.33	27.06	43	16.3	90.24	117.81	100.66

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	21	19	1,374	1,398	1,514	2,814	2,000	1,988	2,643	7,597	11,831	12,031	11,056	10,270	11,040
ST Debt	- -	- -	- -	- -	1,504	831	15	- -	91	999	144	1,426	1,478	288	999
LT Debt	21	19	1,374	1,398	10	1,983	1,985	1,988	2,552	6,598	11,687	10,605	9,578	9,982	10,041
Total Debt/EBITDA	0.03	0.02	1.87	1.43	1.6	1.33	0.59	0.49	0.82	1.35	1.05	2.09	0.32	0.12	0.08
Net Debt/EBITDA	-0.78	-0.84	0.28	0.91	0.96	0.49	-0.59	0.3	-2.76	1.09	0.8	1.31	0.07	- -	-0.02
Total Debt/EBIT	0.03	0.03	2.77	1.84	2.03	1.46	0.62	0.52	0.93	1.68	1.18	2.85	0.34	0.13	0.08
Net Debt/EBIT	-1.03	-1.13	0.41	1.17	1.21	0.54	-0.62	0.32	-3.13	1.35	0.89	1.79	0.07	- -	-0.02
EBITDA to Interest Expense	275.98	265.4	73.3	21.28	20.09	36.55	55.89	70.1	62.04	30.6	47.52	22.01	134.16	337.32	514.4
EBITDA-CapEx/Interest Expense	231.07	209.75	47.8	18.63	18.26	33.52	46.16	59.76	52.63	24.47	43.39	15.02	130	324.21	491.07
EBIT to Interest Expense	209.87	196.79	49.6	16.5	18.68	33.4	52.62	65.59	54.73	24.63	42.55	21.29	128.3	329.77	503.42
Interest Expense	3	3	10	46	47	58	61	58	52	184	236	262	257	247	259
Common Equity/Total Assets	74.66	75.29	61.46	61.35	60.64	58.55	66.46	70.28	70.48	58.67	60.23	53.67	65.39	71.08	76.06
Long-Term Debt/Equity (%)	0.52	0.39	30.83	31.64	0.22	34.42	26.57	21.28	20.91	39.06	43.92	47.98	22.29	12.58	6.38
Long-Term Debt/Capital (%)	0.51	0.39	23.56	24.04	0.17	23.12	20.96	17.55	17.19	26.94	30.4	31.07	17.73	11.14	5.96
Long-Term Debt/Total Assets (%)	0.39	0.3	18.95	19.41	0.14	20.15	17.66	14.96	14.74	22.92	26.45	25.75	14.57	8.94	4.86
Total Debt/Equity (%)	0.52	0.39	30.83	31.64	33.88	48.84	26.77	21.28	21.66	44.97	44.46	54.44	25.72	12.95	7.02
Total Debt/Capital (%)	0.51	0.39	23.56	24.04	25.31	32.81	21.12	17.55	17.8	31.02	30.78	35.25	20.46	11.46	6.56
Total Debt/Total Assets (%)	0.39	0.3	18.95	19.41	20.54	28.59	17.79	14.96	15.26	26.39	26.77	29.21	16.82	9.2	5.34
Net Debt to Equity	-16.11	-15.18	4.6	20.08	20.23	18.12	-26.8	12.91	-72.97	36.2	33.65	34.22	5.65	-0.16	-1.36
Net Debt/Capital (%)	-19.09	-17.81	4.38	16.68	16.78	15.33	-36.61	11.43	-225.39	25.87	24.57	24.6	5.2	-0.16	-1.35
EBITDA	852	874	733	979	944	2,120	3,409	4,066	3,226	5,630	11,215	5,767	34,480	83,317	133,230
EBITDA-CapEx	714	691	478	857	858	1,944	2,816	3,466	2,737	4,502	10,239	3,934	33,411	80,081	127,188
Operating Income (Loss)	648	648	496	759	878	1,937	3,210	3,804	2,846	4,532	10,041	5,577	32,972	81,453	130,387

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	3.37	3.82	4.94	5.16	2.07	3.74	6.16	5.58	6.11	2.95	4.89	2.03	2.44	2.39	1.94
Current Ratio	4.2	4.89	5.95	6.38	2.48	4.69	8.03	7.94	7.67	4.09	6.65	3.52	4.17	4.44	3.91
Quick Ratio	3.73	4.28	5.39	5.69	2.27	4.19	7.26	6.66	7.04	3.56	5.96	2.61	3.38	3.67	3.14
CFO/Avg Current Liab	0.97	0.86	0.87	0.98	0.7	0.79	2.36	3.02	3.06	2.04	2.21	1.04	3.27	4.47	4.09
Common Equity/Total Assets	74.66	75.29	61.46	61.35	60.64	58.55	66.46	70.28	70.48	58.67	60.23	53.67	65.39	71.08	76.06
Long-Term Debt/Equity (%)	0.52	0.39	30.83	31.64	0.22	34.42	26.57	21.28	20.91	39.06	43.92	47.98	22.29	12.58	6.38
Long-Term Debt/Capital (%)	0.51	0.39	23.56	24.04	0.17	23.12	20.96	17.55	17.19	26.94	30.4	31.07	17.73	11.14	5.96
Long-Term Debt/Total Assets (%)	0.39	0.3	18.95	19.41	0.14	20.15	17.66	14.96	14.74	22.92	26.45	25.75	14.57	8.94	4.86
Total Debt/Equity (%)	0.52	0.39	30.83	31.64	33.88	48.84	26.77	21.28	21.66	44.97	44.46	54.44	25.72	12.95	7.02
Total Debt/Capital (%)	0.51	0.39	23.56	24.04	25.31	32.81	21.12	17.55	17.8	31.02	30.78	35.25	20.46	11.46	6.56
Total Debt/Total Assets (%)	0.39	0.3	18.95	19.41	20.54	28.59	17.79	14.96	15.26	26.39	26.77	29.21	16.82	9.2	5.34
CFO/Total Liabilities	64.61	52.01	29.88	32.55	40.5	40.99	92.89	94.76	93.15	48.93	51.82	29.56	123.47	198.58	207.47
CFO/CapEx	6.55	4.5	3.27	7.43	13.66	9.5	5.91	6.24	9.74	5.16	9.33	3.08	26.28	19.81	17
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.82	23.4	17.02	43.92	58.08	59.44

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	11.67	10.83	9.38	10.4	10.23	10.38	9.29	8.71	7.09	8.16	7.6	6.36	8.81	7.89	7.02
Days Sales Outstanding	31.27	33.7	38.91	35.1	35.66	35.15	39.28	41.89	51.5	44.72	48	57.35	41.42	46.24	52
Inventory Turnover	5.66	5.46	4.65	4.78	4.88	4.7	4.9	3.83	3.25	4.48	4.26	2.99	3.18	4.25	3.97
Days Inventory Outstanding	64.47	66.89	78.43	76.29	74.78	77.69	74.56	95.21	112.31	81.53	85.67	121.96	114.64	85.9	91.97
Accounts Payable Turnover	6.23	6.15	5.4	7.06	7.25	8.25	7.2	9.62	5.93	7.76	6.97	9.52	8.6	8.31	9.15
Accounts Payable Turnover Days	58.55	59.36	67.63	51.73	50.37	44.22	50.66	37.95	61.52	47.02	52.37	38.32	42.42	43.92	39.87
Cash Conversion Cycle	37.18	41.23	49.72	59.66	60.07	68.62	63.18	99.15	102.3	79.23	81.31	140.99	113.64	88.22	104.1
Inventory to Cash Days	-33.2	-33.19	-39.52	-41.2	-39.11	-42.54	-35.27	-53.32	-60.81	-36.81	-37.67	-64.61	-73.23	-39.66	-39.96
Inventories	340	412	388	483	418	794	796	1,575	979	1,826	2,605	5,159	5,282	10,080	21,403
Raw Materials	85	158	127	157	105	252	227	613	249	632	791	2,430	1,719	3,408	3,807
Work In Process	63	67	95	92	103	176	192	238	265	457	692	466	1,505	3,399	8,822
Finished Goods	192	187	166	234	210	366	377	724	465	737	1,122	2,263	2,058	3,273	8,774
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	327,037	597,785	469,516	1,506,667	2,834,411	4,469,253
- Cash & Cash Equivalents	668	733	1,152	497	596	1,766	4,002	782	10,896	847	1,990	3,389	7,280	8,589	10,605
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	21	19	1,374	1,398	1,514	2,814	2,000	1,988	2,643	7,597	11,831	12,031	11,056	10,270	11,040
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	323,073	588,408	468,251	1,491,739	2,801,471	4,417,737
Total Capital	4,167	4,847	5,830	5,816	5,983	8,576	9,471	11,330	14,847	24,490	38,443	34,132	54,034	89,597	168,333
Total Debt/Capital (%)	0.51	0.39	23.56	24.04	25.31	32.81	21.12	17.55	17.8	31.02	30.78	35.25	20.46	11.46	6.56
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.02	0.03	0.01	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.37	21.86	17.36	24.49	21.47	20.46
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	57.38	52.47	81.19	43.26	33.62	33.16
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	71.29	58.6	110.85	45.24	34.39	33.88
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	53.82	63	- -	52.68	43.57	42.92
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	66.27	70.35	- -	54.75	45.88	45.59
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	331,257	604,702	477,295	1,525,012	2,872,277	4,507,870
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	327,293	595,325	476,030	1,510,084	2,839,337	4,456,354
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.58	1.05	0.85	2.7	5.11	8.12
TTM Sales	3,998	4,280	4,130	4,682	5,010	6,910	9,714	11,716	10,918	16,675	26,914	26,974	60,922	130,497	215,938
TTM EBITDA	852	874	733	979	944	2,120	3,409	4,066	3,226	5,630	11,215	5,767	34,480	83,317	133,230
TTM Operating Income	648	648	496	759	878	1,937	3,210	3,804	2,846	4,532	10,041	5,577	32,972	81,453	130,387
TTM Cash Flow to Firm	912	827	844	944	1,214	1,723	3,560	- -	4,810	6,003	9,340	- -	28,316	64,303	102,938
TTM Free Cash Flow to Firm	773	644	589	822	1,128	1,547	2,967	- -	4,321	4,875	8,364	- -	27,247	61,067	96,896

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	70.57	74.36	125.34	56.44	47.2	46.63
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	71.29	58.6	110.85	45.24	34.39	33.88
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	323,073	588,408	468,251	1,491,739	2,801,471	4,417,737
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.34	0.52	0.49	0.85	2.72	3.79
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.37	21.86	17.36	24.49	21.47	20.46
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	57.38	52.47	81.19	43.26	33.62	33.16
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	75.13	61.05	108.4	50.73	39.02	37.31
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	74.08	51.77	97.73	32.65	37.27	30.52
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	86.13	91.44	153.03	54.91	55.47	41.58
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	42.75	29.52	62.49	15.8	20.53	17.22
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.36	22.46	21.24	35.06	35.73	28.41
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.09	19.05	19.15	22.57	34.13	23.24
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.2	33.64	29.99	37.95	50.8	31.67
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.02	10.86	12.25	10.92	18.8	13.12
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.83	30	29.25	40.25	38.65	33.56
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.37	25.44	26.37	25.91	36.92	27.45
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.63	44.93	41.29	43.56	54.95	37.41
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.68	14.51	16.86	12.53	20.34	15.49
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.52	22.12	17.55	24.78	21.79	20.74
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.25	18.76	15.83	15.95	20.81	16.97
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.38	33.13	24.78	26.82	30.98	23.12
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.11	10.7	10.12	7.72	11.46	9.58
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	55.9	65.37	83.94	53.75	44.37	43.61
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	55.12	55.43	75.67	34.6	42.38	35.67
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	64.09	97.9	118.5	58.18	63.08	48.6
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.81	31.61	48.39	16.73	23.34	20.13
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	69.59	63.05	113	36.33	45.09	38.14
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	80.91	111.37	176.95	61.09	67.1	51.97
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.15	35.96	72.25	17.57	24.83	21.53
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.1	18.48	15.65	15.67	20.5	16.69
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.25	32.92	24.53	26.52	30.63	22.83
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.92	10.39	9.99	7.46	11.17	9.32
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	56.57	44.36	73.18	27.69	32.1	27.05
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	65.89	78.99	114.72	46.87	47.97	37
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.35	24.94	46.71	13.17	17.5	15.1
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	70.28	49.55	99.91	28.96	32.84	27.64
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	81.86	88.23	156.62	49.01	49.07	37.81
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.19	27.86	63.78	13.77	17.9	15.43
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.59	1.07	0.85	2.73	5.17	8.21
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.68	1.6	1.2	2.95	7.35	9.15
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	318,511	497,486	422,029	954,882	2,674,673	3,604,156
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	370,983	885,897	661,581	1,615,915	3,996,638	4,929,442
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	182,121	279,693	269,397	454,181	1,458,278	2,011,635

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	548,481	552,570	508,885	488,204	482,010	524,119	542,934	542,934	575,179	555,477	561,300	552,371	551,893	548,242	544,367
Diluted Weighted Avg Shares	552,225	559,918	532,646	504,469	509,784	581,459	566,228	559,956	553,685	562,644	567,796	561,524	558,612	555,566	549,071
Basic Weighted Avg Shares	540,825	554,871	526,711	494,839	486,490	484,698	536,662	544,725	545,621	552,789	559,060	557,044	553,013	549,989	545,599
Revenue per Share	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.02	0.02	0.03	0.05	0.05	0.11	0.24	0.4
EBITDA per Share	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.01	0.02	0.01	0.06	0.15	0.24
Operating Income per Share	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.01	0.02	0.01	0.06	0.15	0.24
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.01	0.02	0.01	0.05	0.13	0.22
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.01	0.02	0.01	0.05	0.13	0.22
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.01	0.02	0.01	0.05	0.13	0.22
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.01	0.02	0.01	0.05	0.13	0.22
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.01	0.02	0.01	0.05	0.12	0.19
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.01	0.01	0.01	0.05	0.11	0.18
Cash & Equivalents per Share	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.02	0.04	0.02	0.05	0.08	0.11
Book Value per Share	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.02	0.03	0.05	0.04	0.08	0.14	0.29
Tangible Book Value per Share	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.02	0.02	0.04	0.03	0.07	0.13	0.24