WisdomTree, Inc. Financial Ratios — 1WT 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 (%)	- -	28.68	64.39	41.63	38.23	12	13.8	13.29	-3	-11.81	18.59	17.63	28.69	16.49	26.83
Return on Assets (%)	- -	20.81	50.23	33.68	31.18	9.64	10.78	6.14	-1.11	-3.89	5.15	4.89	10.37	6.74	8.57
Return on Capital (%)	- -	28.68	64.39	41.63	38.23	12	13.8	11.36	-179.76	- -	11.64	- -	17.62	10	11.6
Return on Invested Capital (%)	- -	38.09	64.39	41.63	38.56	13.47	11.5	11.79	-844.44	- -	14.95	- -	11.44	11.98	11.69
Gross Margin (%)	39.36	45.46	52.31	58.98	61.19	52.34	45.84	52.14	47.33	47.42	51.67	46.02	48.18	52.02	54.06
EBITDA Margin (%)	6.27	17.63	34.77	40.47	46.96	29.58	22.11	22.83	21.67	23.72	30.15	20.35	25.68	32.81	36.35
Operating Margin (%)	6.09	17.48	34.48	40.02	46.62	28.98	23.62	29.64	25.39	28.93	34.88	25.62	26.81	32.1	36.23
Incremental Operating Margin (%)	48.92	55.26	56.77	64.18	57.15	94.87	- -	59.63	179.01	- -	62.21	974.13	34.32	55.57	63.01
Pretax Margin (%)	4.75	13.01	34.48	40.02	45.89	25.38	25.49	18.62	0.05	-14.09	18.62	13.26	34.1	22.3	28.8
Profit Margin (%)	4.75	13.01	34.48	33.22	26.78	11.95	11.91	13.36	-3.91	-14.27	16.36	16.82	29.38	15.59	22.1
Net Income to Common Margin (%)	4.75	13.01	34.48	33.22	26.78	11.95	11.91	13.36	-3.91	-14.27	16.36	16.82	29.38	15.59	22.1
Effective Tax Rate (%)	- -	- -	- -	16.99	41.65	52.93	53.26	28.23	8,715.7	- -	12.13	- -	13.83	30.09	23.26
Dvd Payout Ratio (%)	- -	- -	- -	17.67	98.11	166.93	160.95	52.51	-195.54	-56.41	39.08	38.2	19.64	28.49	15.86
Sustainable Growth Rate (%)	- -	28.68	64.39	34.27	0.72	-8.03	-8.41	6.31	-8.86	-18.48	11.33	10.89	23.06	11.79	22.57

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	- -	- -	- -	- -	- -	- -	- -	195	199	187	319	323	275	513	957
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	4	3	- -	60	1	1	151
LT Debt	- -	- -	- -	- -	- -	- -	- -	195	195	184	319	262	275	512	805
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	3.11	3.44	3.16	3.48	5.26	3.07	3.65	5.33
Net Debt/EBITDA	-6.27	-2.76	-2.01	-2.22	-1.5	-1.43	-1.07	1.87	1.75	1.57	1.94	3.08	1.62	2.36	3.58
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	3.18	3.71	3.4	3.58	5.37	3.15	3.74	5.49
Net Debt/EBIT	-6.71	-2.82	-2.02	-2.25	-1.51	-1.46	-1.1	1.91	1.89	1.69	2	3.15	1.66	2.41	3.69
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	7.86	5.14	6.13	7.44	4.11	5.88	7.42	5.9
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	7.85	5.13	6.08	7.42	4.09	5.73	7.29	5.8
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	10.2	6.02	7.48	8.61	5.17	6.14	7.26	5.88
Interest Expense	- -	- -	- -	- -	- -	- -	- -	8	11	10	12	15	15	19	30
Common Equity/Total Assets	60.73	80.5	76.89	83.48	80.12	80.61	75.67	38.22	36.08	29.69	25.96	29.56	43.33	38.7	27.34
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	54.3	57.8	69.13	118.38	85.85	67.19	128.06	194.69
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	35.19	36.38	40.59	54.19	41.76	40.15	56.11	58.77
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	20.76	20.85	20.53	30.73	25.38	29.12	49.56	53.23
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	54.3	58.89	70.31	118.46	105.59	67.33	128.23	231.24
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	35.19	37.06	41.28	54.23	51.36	40.24	56.19	69.81
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	20.76	21.25	20.88	30.75	31.21	29.18	49.63	63.23
Net Debt to Equity	-99.14	-80.78	-95.68	-89.69	-89.58	-46.05	-28.09	32.6	29.93	35.01	66.04	61.88	35.58	82.71	155.21
Net Debt/Capital (%)	-11,493.27	-420.28	-2,213.37	-869.87	-859.81	-85.36	-39.06	24.58	21.9	24.53	39.72	38.11	26.22	45.22	60.66
EBITDA	4	15	52	74	140	65	50	63	58	59	92	61	90	140	180
EBITDA-CapEx	4	15	46	69	138	64	48	63	58	59	91	61	87	138	176
Operating Income (Loss)	4	15	52	74	139	63	54	81	68	72	106	77	94	137	179

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	1.55	3.34	3.59	5.62	4.28	3.58	2.12	1.38	1.17	1.46	3.2	1.74	1.82	2.44	1.48
Current Ratio	1.98	4.2	4.24	6.29	4.9	4.07	2.69	1.88	1.56	1.92	3.63	1.98	2.23	2.92	1.75
Quick Ratio	1.89	4.1	4.2	6.23	4.84	3.98	2.61	1.81	1.51	1.86	3.58	1.95	2.17	2.85	1.71
CFO/Avg Current Liab	- -	0.78	3.39	2.83	3.95	1.19	0.96	0.62	0.81	0.62	0.96	0.47	0.68	1.07	0.76
Common Equity/Total Assets	60.73	80.5	76.89	83.48	80.12	80.61	75.67	38.22	36.08	29.69	25.96	29.56	43.33	38.7	27.34
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	54.3	57.8	69.13	118.38	85.85	67.19	128.06	194.69
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	35.19	36.38	40.59	54.19	41.76	40.15	56.11	58.77
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	20.76	20.85	20.53	30.73	25.38	29.12	49.56	53.23
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	54.3	58.89	70.31	118.46	105.59	67.33	128.23	231.24
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	35.19	37.06	41.28	54.23	51.36	40.24	56.19	69.81
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	20.76	21.25	20.88	30.75	31.21	29.18	49.63	63.23
CFO/Total Liabilities	81.92	90.85	214.04	226.59	266.55	113.4	78.2	6.47	9.62	7.48	9.8	7.56	16	17.91	13.46
CFO/CapEx	126.78	59.13	11.29	16.88	59.29	51.32	19.99	527.72	1,223.15	99.86	257.06	250.4	37.84	45.81	46.48
Altman's Z-Score	- -	- -	- -	37.66	26.46	21.14	18.52	3.44	2.85	3.1	3.21	2.83	4.93	5.3	4.01

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	- -	11.33	11.1	10.28	13.07	9.68	11.71	11.63	10.12	8.88	9.93	9.66	10.57	10.65	9.03
Days Sales Outstanding	- -	32.22	32.89	35.52	27.93	37.72	31.16	31.39	36.07	41.11	36.77	37.8	34.52	34.28	40.41
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	- -	- -	- -	2,129	2,249	1,519	1,705	999	744	776	868	793	1,060	1,523	1,719
- Cash & Cash Equivalents	26	41	104	165	210	93	54	78	75	73	141	132	129	181	312
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	195	199	187	319	323	275	513	957
Enterprise Value	- -	- -	- -	1,964	2,039	1,363	1,584	1,107	851	855	919	857	1,148	1,770	2,256
Total Capital	26	51	109	184	235	201	193	553	536	453	589	628	685	913	1,370
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	35.19	37.06	41.28	54.23	51.36	40.24	56.19	69.81
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.18	0.23	0.22	0.35	0.38	0.24	0.29	0.42
EV/Sales	- -	- -	- -	10.69	6.82	6.23	6.94	4.04	3.19	3.42	3.02	2.84	3.29	4.14	4.57
EV/EBITDA	- -	- -	- -	26.4	14.52	21.05	31.37	17.7	14.73	14.42	10.02	13.98	12.8	12.61	12.57
EV/EBIT	- -	- -	- -	26.7	14.63	21.48	32.26	18.07	15.89	15.52	10.32	14.26	13.12	12.89	12.95
EV/Cash Flow to Firm	- -	- -	- -	23.76	13.14	24.82	32.64	25.65	- -	- -	10.67	- -	11.63	13.97	13.17
EV/Free Cash Flow to Firm	- -	- -	- -	25.26	13.37	25.31	34.36	25.69	- -	- -	10.71	- -	11.9	14.25	13.42
Diluted Market Cap	- -	- -	- -	2,210	2,267	1,508	1,693	1,033	801	776	965	860	1,202	1,656	1,770
Diluted Enterprise Value	- -	- -	- -	2,045	2,057	1,353	1,571	1,141	907	854	1,016	924	1,289	1,902	2,308
EV per Share	- -	- -	- -	14.71	14.9	9.99	11.56	7.23	5.48	5.75	6.34	5.85	7.64	12.11	16.04
TTM Sales	65	85	149	184	299	219	228	274	267	250	304	301	349	428	494
TTM EBITDA	4	15	52	74	140	65	50	63	58	59	92	61	90	140	180
TTM Operating Income	4	15	52	74	139	63	54	81	68	72	106	77	94	137	179
TTM Cash Flow to Firm	14	11	70	83	155	55	49	43	-911	- -	86	- -	99	127	171
TTM Free Cash Flow to Firm	14	11	64	78	152	54	46	43	-911	- -	86	- -	96	124	168

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	- -	- -	- -	28.43	14.87	28.01	36.73	27.64	13.94	16.62	12.86	15.67	14.42	14.92	12.23
EV/EBIT	- -	- -	- -	26.7	14.63	21.48	32.26	18.07	15.89	15.52	10.32	14.26	13.12	12.89	12.95
Enterprise Value	- -	- -	- -	1,964	2,039	1,363	1,584	1,107	851	855	919	857	1,148	1,770	2,256
Low Price	- -	- -	- -	9.3	14.48	8.13	7.96	6.18	4.51	1.86	5.14	4.6	5.3	6.59	7.4
EV/Sales	- -	- -	- -	10.69	6.82	6.23	6.94	4.04	3.19	3.42	3.02	2.84	3.29	4.14	4.57
EV/EBITDA	- -	- -	- -	26.4	14.52	21.05	31.37	17.7	14.73	14.42	10.02	13.98	12.8	12.61	12.57
Price/Earnings	- -	- -	- -	34.43	27.89	57.18	61.6	26.12	- -	- -	17.28	15.26	9.95	22.61	15.71
Price/Earnings Average	- -	- -	- -	26.32	33.43	55.59	49.13	36.61	- -	- -	17.54	15.09	9.11	20.46	14.11
Price/Earnings High	- -	- -	- -	35.59	44.11	78.18	61.71	53.25	- -	- -	21.46	18.38	10.35	28.05	18.76
Price/Earnings Low	- -	- -	- -	20.08	24.57	41.78	39.42	24.75	- -	- -	14.85	12.98	7.49	14.29	9.51
Price/Book Value	- -	- -	- -	11.55	9.59	7.54	8.84	2.79	2.21	2.91	3.22	2.59	2.59	3.81	4.15
Price/Book Value Average	- -	- -	- -	8.83	11.49	7.33	7.05	3.91	2.74	2.04	3.27	2.56	2.37	3.45	3.73
Price/Book Value High	- -	- -	- -	11.94	15.16	10.31	8.85	5.69	3.61	3.07	4	3.12	2.7	4.72	4.96
Price/Book Value Low	- -	- -	- -	6.74	8.45	5.51	5.65	2.64	2.07	1.04	2.77	2.2	1.95	2.41	2.52
Price/Tangible Book Value	- -	- -	- -	11.66	9.66	8.01	9.52	-3.02	-2.12	-1.84	-2.08	-2.07	-3.75	-5.2	-3.05
Price/Tangible Book Value Average	- -	- -	- -	8.91	11.58	7.79	7.6	-4.24	-2.63	-1.29	-2.11	-2.04	-3.43	-4.71	-2.74
Price/Tangible Book Value High	- -	- -	- -	12.05	15.27	10.95	9.54	-6.16	-3.46	-1.94	-2.58	-2.49	-3.9	-6.45	-3.64
Price/Tangible Book Value Low	- -	- -	- -	6.8	8.51	5.85	6.09	-2.86	-1.99	-0.66	-1.79	-1.76	-2.82	-3.29	-1.85
Price/Sales	- -	- -	- -	11.44	7.47	6.83	7.34	3.49	2.73	3.1	2.83	2.57	2.92	3.53	3.47
Price/Sales Average	- -	- -	- -	8.74	8.95	6.64	5.85	4.89	3.39	2.17	2.87	2.54	2.68	3.19	3.12
Price/Sales High	- -	- -	- -	11.82	11.81	9.34	7.35	7.12	4.47	3.27	3.51	3.09	3.04	4.37	4.15
Price/Sales Low	- -	- -	- -	6.67	6.58	4.99	4.7	3.31	2.57	1.1	2.43	2.18	2.2	2.23	2.1
Price/Cash Flow	- -	- -	- -	25.44	14.4	27.23	34.54	25.53	12.66	16.45	11.42	14.04	11.92	13.29	11.59
Price/Cash Flow Average	- -	- -	- -	19.45	17.25	26.48	27.55	35.8	15.74	11.51	11.6	13.89	10.92	12.03	10.41
Price/Cash Flow High	- -	- -	- -	26.3	22.76	37.24	34.6	52.06	20.73	17.34	14.19	16.91	12.4	16.49	13.84
Price/Cash Flow Low	- -	- -	- -	14.83	12.68	19.9	22.1	24.2	11.9	5.85	9.82	11.94	8.97	8.4	7.02
Price/Free Cash Flow Average	- -	- -	- -	21.74	17.82	27.23	29.3	38.74	17.32	11.62	13.05	15.49	13.2	13.51	10.99
Price/Free Cash Flow High	- -	- -	- -	29.39	23.51	38.3	36.8	56.35	22.82	17.52	15.97	18.87	15	18.51	14.61
Price/Free Cash Flow Low	- -	- -	- -	16.58	13.1	20.47	23.5	26.19	13.1	5.91	11.05	13.32	10.85	9.43	7.4
EV/Sales Average	- -	- -	- -	7.96	8.31	6.03	5.43	5.51	3.87	2.49	3.06	2.81	3.03	3.8	4.22
EV/Sales High	- -	- -	- -	11.08	11.19	8.77	6.95	7.83	4.97	3.59	3.71	3.38	3.41	4.99	5.25
EV/Sales Low	- -	- -	- -	5.86	5.92	4.36	4.25	3.85	3.02	1.42	2.62	2.45	2.54	2.83	3.2
EV/EBITDA Average	- -	- -	- -	19.66	17.7	20.4	24.53	24.12	17.86	10.48	10.17	13.83	11.8	11.58	11.6
EV/EBITDA High	- -	- -	- -	27.37	23.83	29.66	31.43	34.29	22.94	15.12	12.31	16.62	13.27	15.22	14.43
EV/EBITDA Low	- -	- -	- -	14.47	12.62	14.73	19.21	16.86	13.96	5.99	8.69	12.04	9.87	8.62	8.79
EV/EBIT Average	- -	- -	- -	19.88	17.83	20.82	25.23	24.63	19.27	11.28	10.47	14.11	12.09	11.84	11.95
EV/EBIT High	- -	- -	- -	27.67	24	30.27	32.32	35.02	24.75	16.28	12.68	16.95	13.6	15.56	14.87
EV/EBIT Low	- -	- -	- -	14.63	12.71	15.04	19.75	17.22	15.06	6.44	8.95	12.28	10.11	8.81	9.06
Last Price	- -	- -	- -	15.95	16.44	11.13	12.45	6.52	4.79	5.22	5.98	5.41	7.05	10.43	12.21
High Price	- -	- -	- -	16.49	25.99	15.21	12.47	13.3	7.85	5.5	7.43	6.51	7.33	12.93	14.59
Enterprise Value Average	- -	- -	- -	1,462	2,485	1,321	1,239	1,509	1,032	621	933	848	1,058	1,625	2,082
Enterprise Value High	- -	- -	- -	2,035	3,346	1,921	1,587	2,146	1,325	897	1,129	1,019	1,190	2,136	2,590
Enterprise Value Low	- -	- -	- -	1,076	1,771	954	970	1,055	806	355	797	738	885	1,209	1,578

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	115	125	130	133	137	136	137	153	155	149	145	147	150	146	141
Diluted Weighted Avg Shares	136	138	140	139	138	136	136	158	167	149	161	159	170	159	145
Basic Weighted Avg Shares	114	122	127	132	136	134	135	147	152	149	144	143	145	145	140
Revenue per Share	0.57	0.69	1.18	1.39	2.2	1.63	1.7	1.87	1.76	1.68	2.12	2.11	2.41	2.96	3.52
EBITDA per Share	0.04	0.12	0.41	0.56	1.03	0.48	0.38	0.43	0.38	0.4	0.64	0.43	0.62	0.97	1.28
Operating Income per Share	0.03	0.12	0.41	0.56	1.03	0.47	0.4	0.55	0.45	0.49	0.74	0.54	0.65	0.95	1.27
Basic EPS, GAAP	0.03	0.09	0.41	0.46	0.59	0.19	0.2	0.25	-0.07	-0.24	0.35	0.35	0.71	0.46	0.78
Basic EPS from Cont Ops	0.03	0.09	0.41	0.46	0.59	0.19	0.2	0.25	-0.07	-0.24	0.35	0.35	0.71	0.46	0.78
Diluted EPS, GAAP	0.02	0.08	0.37	0.44	0.58	0.19	0.2	0.23	-0.06	-0.24	0.31	0.32	0.6	0.42	0.75
Diluted EPS from Cont Ops	0.02	0.08	0.37	0.44	0.58	0.19	0.2	0.23	-0.06	-0.24	0.31	0.32	0.6	0.42	0.75
Dividend per Share	- -	- -	- -	0.08	0.58	0.32	0.33	0.13	0.13	0.14	0.14	0.14	0.14	0.13	0.12
Cash Flow per Share	0.12	0.09	0.55	0.63	1.14	0.41	0.36	0.26	0.38	0.32	0.52	0.39	0.59	0.78	1.05
Free Cash Flow per Basic Share	0.12	0.09	0.5	0.59	1.12	0.4	0.34	0.26	0.38	0.31	0.52	0.38	0.58	0.77	1.03
Cash & Equivalents per Share	0.22	0.33	0.8	1.24	1.54	1.14	0.89	0.57	0.59	0.73	1.85	1.76	1.25	1.82	2.98
Book Value per Share	0.22	0.41	0.84	1.38	1.71	1.48	1.41	2.34	2.17	1.79	1.86	2.09	2.72	2.74	2.94
Tangible Book Value per Share	0.22	0.41	0.84	1.37	1.7	1.39	1.31	-2.16	-2.27	-2.83	-2.88	-2.62	-1.88	-2	-4.01