CRA International,Inc. Financial Ratios — CR2 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 (%)	6.45	-22.13	5.23	6.23	3.6	6.15	3.68	11.15	10.53	12.05	20.09	20.92	18.18	22	25.74
Return on Assets (%)	4.56	-15.96	3.71	4.3	2.44	4.04	2.22	6.14	4.59	4.49	7.48	7.89	6.97	8.3	9.13
Return on Capital (%)	6.25	- -	5.4	6.4	4.35	5.66	3.75	11.4	7.85	7.06	12.01	13.27	12.63	15.64	17.87
Return on Invested Capital (%)	6.38	- -	5.42	6.37	3.16	5.97	3.94	11.37	8.31	7.1	12.2	12.97	13.09	15.92	18.47
Gross Margin (%)	34.68	32.55	32.03	32.5	31.59	29.99	30.06	30.76	29.6	27.08	29.31	30.6	29.52	30.18	30.91
EBITDA Margin (%)	11.19	-19.22	8.97	9.95	6.24	8.25	6.65	9.32	11.22	11.74	14.4	14.3	13.36	14.19	14.99
Operating Margin (%)	9.52	5.02	6.65	7.85	5.57	5.83	4.26	6.93	6.5	6.84	9.85	9.94	9.22	10.29	11.06
Incremental Operating Margin (%)	- -	44.43	61.34	19.77	253.31	9.43	- -	27.69	1.22	9.56	36.38	12.01	- -	20.82	19.28
Pretax Margin (%)	9.2	-21.46	6.44	7.61	3.89	6.74	4.1	6.93	5.94	6.61	9.59	9.95	8.38	9.64	10.19
Profit Margin (%)	5.52	-19.6	4.08	4.45	2.52	3.97	2.06	5.39	4.6	4.82	7.36	7.38	6.17	6.79	7.29
Net Income to Common Margin (%)	5.52	-19.6	4.08	4.45	2.52	3.97	2.06	5.39	4.6	4.82	7.36	7.38	6.17	6.79	7.29
Effective Tax Rate (%)	39.66	- -	37.3	42.5	46.47	34.98	49.22	22.33	22.58	27.11	23.21	25.82	26.41	29.57	28.46
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	7.48	63.53	26.9	32.7	30.62	19.89	21.96	28.08	26.36	25.25
Sustainable Growth Rate (%)	6.45	-22.13	5.23	6.23	3.6	5.69	1.34	8.15	7.08	8.36	16.1	16.33	13.08	16.2	19.24

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	2	2	1	1	- -	- -	- -	- -	159	153	139	122	109	103	127
ST Debt	1	1	- -	- -	- -	- -	- -	- -	13	14	14	16	16	19	51
LT Debt	2	1	1	1	- -	- -	- -	- -	147	139	124	106	92	85	76
Total Debt/EBITDA	0.07	-0.03	0.04	0.03	- -	- -	- -	- -	3.15	2.56	1.7	1.44	1.3	1.06	1.13
Net Debt/EBITDA	-1.74	1.03	-2.01	-1.55	-2.01	-2	-2.19	-0.98	-0.51	-0.77	-0.81	-0.37	-0.55	-0.27	0.14
Total Debt/EBIT	0.08	-0.03	0.05	0.04	0.01	- -	- -	- -	5.43	4.4	2.49	2.08	1.89	1.46	1.53
Net Debt/EBIT	-2.04	0.93	-2.71	-1.96	-3.07	-2.83	-3.43	-1.31	-0.87	-1.31	-1.19	-0.54	-0.79	-0.38	0.19
EBITDA to Interest Expense	37.63	-173.23	43.51	70.72	35.2	57.13	50.87	60.17	40.4	49.07	84.04	46.27	21.87	22.09	21.02
EBITDA-CapEx/Interest Expense	28.55	-182.34	38.61	60.99	1.79	29.36	30.71	36.3	27.09	35.02	81.34	44.18	21.25	18.33	20.3
EBIT to Interest Expense	32.01	45.28	32.26	55.78	31.45	40.34	32.57	44.72	23.4	28.62	57.46	32.17	15.1	16.02	15.51
Interest Expense	1	- -	1	- -	1	- -	- -	1	1	1	1	2	4	4	5
Common Equity/Total Assets	71.92	72.35	69.87	68.29	67.5	64.03	57.2	52.98	37.08	37.42	37.06	38.33	38.34	37.11	33.97
Long-Term Debt/Equity (%)	0.61	0.47	0.45	0.46	- -	- -	- -	- -	74.11	66.71	60.47	50.2	43.51	39.86	35.59
Long-Term Debt/Capital (%)	0.6	0.47	0.45	0.45	- -	- -	- -	- -	41.03	38.52	36.11	31.82	28.76	26.81	22.3
Long-Term Debt/Total Assets (%)	0.44	0.34	0.31	0.31	- -	- -	- -	- -	27.48	24.97	22.41	19.24	16.68	14.79	12.09
Total Debt/Equity (%)	0.85	0.8	0.45	0.46	0.04	- -	- -	- -	80.61	73.2	67.43	57.77	51.28	48.68	59.57
Total Debt/Capital (%)	0.84	0.79	0.45	0.45	0.04	- -	- -	- -	44.63	42.26	40.27	36.62	33.9	32.74	37.33
Total Debt/Total Assets (%)	0.61	0.58	0.31	0.31	0.02	- -	- -	- -	29.89	27.4	24.99	22.14	19.66	18.07	20.23
Net Debt to Equity	-22.1	-25.33	-22.37	-21.99	-18.03	-25.75	-26.08	-19.36	-12.97	-21.85	-32.13	-14.89	-21.49	-12.6	7.39
Net Debt/Capital (%)	-28.36	-33.92	-28.81	-28.19	-22	-34.68	-35.27	-24	-7.73	-14.44	-23.74	-10.42	-16.56	-9.26	4.89
EBITDA	34	-52	25	30	19	27	25	39	51	60	82	84	83	98	113
EBITDA-CapEx	26	-55	22	26	1	14	15	23	34	43	79	81	81	81	109
Operating Income (Loss)	29	14	19	24	17	19	16	29	29	35	56	59	58	71	83

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	0.92	0.8	0.58	0.55	0.44	0.57	0.44	0.27	0.15	0.23	0.31	0.14	0.19	0.11	0.06
Current Ratio	2.31	2.48	1.85	1.64	1.63	1.81	1.51	1.27	1.07	1.1	1.17	1.15	1.12	1.07	0.92
Quick Ratio	1.97	2.04	1.54	1.52	1.49	1.61	1.42	1.23	1.03	1.06	1.12	1.09	1.08	1.01	0.86
CFO/Avg Current Liab	0.35	-0.11	0.23	0.34	0.23	0.53	0.42	0.27	0.18	0.29	0.37	0.12	0.27	0.2	0.08
Common Equity/Total Assets	71.92	72.35	69.87	68.29	67.5	64.03	57.2	52.98	37.08	37.42	37.06	38.33	38.34	37.11	33.97
Long-Term Debt/Equity (%)	0.61	0.47	0.45	0.46	- -	- -	- -	- -	74.11	66.71	60.47	50.2	43.51	39.86	35.59
Long-Term Debt/Capital (%)	0.6	0.47	0.45	0.45	- -	- -	- -	- -	41.03	38.52	36.11	31.82	28.76	26.81	22.3
Long-Term Debt/Total Assets (%)	0.44	0.34	0.31	0.31	- -	- -	- -	- -	27.48	24.97	22.41	19.24	16.68	14.79	12.09
Total Debt/Equity (%)	0.85	0.8	0.45	0.46	0.04	- -	- -	- -	80.61	73.2	67.43	57.77	51.28	48.68	59.57
Total Debt/Capital (%)	0.84	0.79	0.45	0.45	0.04	- -	- -	- -	44.63	42.26	40.27	36.62	33.9	32.74	37.33
Total Debt/Total Assets (%)	0.61	0.58	0.31	0.31	0.02	- -	- -	- -	29.89	27.4	24.99	22.14	19.66	18.07	20.23
CFO/Total Liabilities	28.96	-10.69	19.28	30.53	19.9	41.61	29.68	20.75	8.3	15.64	21.66	7.39	17.61	13.84	5.4
CFO/CapEx	3.64	-3.12	6.55	7.19	1.14	3.7	4.7	2.34	1.67	3.2	28.86	6.59	25.39	2.99	5.8
Altman's Z-Score	4.55	4.18	3.92	4.68	3.72	4.46	4.2	4.08	2.66	2.72	3.54	4.04	3.77	4.74	4.4

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	4.92	4.34	4.89	5.29	5.1	5.08	5.05	4.79	4.46	4.63	4.95	4.53	4.36	4.51	4.35
Days Sales Outstanding	74.26	84.02	74.68	69.06	71.53	71.79	72.32	76.18	81.82	78.77	73.7	80.49	83.76	80.98	83.91
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	201	187	204	290	165	302	364	318	411	390	684	857	681	1,240	1,339
- Cash & Cash Equivalents	62	55	51	48	38	54	54	38	26	46	66	31	46	27	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	1	1	1	-1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2	2	1	1	- -	- -	- -	- -	159	153	139	122	109	103	127
Enterprise Value	128	134	155	243	126	250	311	280	545	497	757	948	744	1,317	1,448
Total Capital	271	214	226	216	211	208	207	196	357	362	345	333	321	315	341
Total Debt/Capital (%)	0.84	0.79	0.45	0.45	0.04	- -	- -	- -	44.63	42.26	40.27	36.62	33.9	32.74	37.33
Total Debt / EV	0.02	0.01	0.01	- -	- -	- -	- -	- -	0.29	0.31	0.18	0.13	0.15	0.08	0.09
EV/Sales	0.42	0.5	0.56	0.79	0.41	0.77	0.84	0.67	1.21	0.98	1.34	1.6	1.19	1.92	1.93
EV/EBITDA	3.75	- -	6.2	7.99	6.65	9.31	12.62	7.19	10.76	8.33	9.28	11.22	8.93	13.49	12.85
EV/EBIT	4.41	- -	8.37	10.13	10.16	13.19	19.71	9.67	18.58	14.29	13.57	16.14	12.94	18.61	17.41
EV/Cash Flow to Firm	4.19	- -	8.24	8.01	6.08	5.15	6.74	7.62	18.93	8.95	9.9	35.81	11.84	24.92	55.13
EV/Free Cash Flow to Firm	5.74	- -	9.69	9.29	45.99	7.04	8.55	13.17	45.02	12.93	10.25	41.83	12.3	36.35	64.66
Diluted Market Cap	209	189	207	311	171	312	373	340	430	403	708	882	699	1,266	1,373
Diluted Enterprise Value	136	136	158	264	132	259	319	302	564	510	781	973	762	1,342	1,482
EV per Share	12.41	13.33	15.42	26.38	14.21	29.94	37.44	34.92	69.77	64.64	102.77	132.59	107.35	194.52	221.09
TTM Sales	305	270	278	306	304	325	370	418	451	508	566	591	624	687	752
TTM EBITDA	34	-52	25	30	19	27	25	39	51	60	82	84	83	98	113
TTM Operating Income	29	14	19	24	17	19	16	29	29	35	56	59	58	71	83
TTM Cash Flow to Firm	31	- -	19	30	21	48	46	37	29	56	76	26	63	53	26
TTM Free Cash Flow to Firm	22	- -	16	26	3	35	36	21	12	38	74	23	61	36	22

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	9.6	-16.78	13.24	11.98	69.77	8.88	10.34	16.39	38.6	10.72	9.69	41.4	12.12	38.22	73.97
EV/EBIT	4.41	- -	8.37	10.13	10.16	13.19	19.71	9.67	18.58	14.29	13.57	16.14	12.94	18.61	17.41
Enterprise Value	128	134	155	243	126	250	311	280	545	497	757	948	744	1,317	1,448
Low Price	17.06	13.63	17	18.28	17.63	16.3	32.33	39.39	33.97	21.22	48.83	76.83	81.11	96.3	155.77
EV/Sales	0.42	0.5	0.56	0.79	0.41	0.77	0.84	0.67	1.21	0.98	1.34	1.6	1.19	1.92	1.93
EV/EBITDA	3.75	- -	6.2	7.99	6.65	9.31	12.62	7.19	10.76	8.33	9.28	11.22	8.93	13.49	12.85
Price/Earnings	12.2	- -	18.04	22.46	21.87	23.94	47.76	14.3	19.96	16.07	16.54	19.85	17.89	26.79	24.78
Price/Earnings Average	15.3	- -	16.84	17.13	30.48	16.21	40.61	18.07	16.6	13.4	14.61	15.21	19.06	23.11	22.4
Price/Earnings High	17.99	- -	19.87	22.49	37.07	24.16	51.01	21.07	20.96	18.06	20.38	20.38	22.79	30.17	25.59
Price/Earnings Low	10.69	- -	15.08	13.06	20.75	10.76	35.16	14.2	12.88	6.73	8.7	12.71	14.77	14.08	18.88
Price/Book Value	0.75	0.88	0.91	1.35	0.78	1.46	1.76	1.62	2.08	1.87	3.32	4.06	3.21	5.85	6.27
Price/Book Value Average	0.94	0.88	0.85	1.03	1.08	0.99	1.5	2.04	1.73	1.56	2.93	3.11	3.42	5.04	5.66
Price/Book Value High	1.11	1.21	1.01	1.36	1.32	1.47	1.88	2.38	2.18	2.1	4.09	4.17	4.09	6.59	6.47
Price/Book Value Low	0.66	0.65	0.76	0.79	0.74	0.66	1.3	1.61	1.34	0.78	1.75	2.6	2.65	3.07	4.77
Price/Tangible Book Value	1.62	1.35	1.48	2.28	1.25	2.33	3.35	3.16	4	3.4	6.07	7.82	6.14	11.16	11.83
Price/Tangible Book Value Average	2.03	1.34	1.39	1.74	1.75	1.58	2.85	4	3.33	2.83	5.36	5.99	6.54	9.63	10.69
Price/Tangible Book Value High	2.38	1.84	1.63	2.29	2.13	2.35	3.58	4.66	4.2	3.82	7.47	8.03	7.82	12.57	12.21
Price/Tangible Book Value Low	1.42	0.99	1.24	1.33	1.19	1.05	2.47	3.14	2.58	1.42	3.19	5.01	5.07	5.87	9.01
Price/Sales	0.67	0.7	0.74	1	0.55	0.95	0.98	0.77	0.92	0.77	1.22	1.46	1.1	1.82	1.81
Price/Sales Average	0.84	0.7	0.69	0.76	0.77	0.64	0.84	0.97	0.76	0.65	1.08	1.12	1.18	1.57	1.63
Price/Sales High	0.99	0.96	0.81	1	0.94	0.96	1.05	1.13	0.96	0.87	1.5	1.5	1.41	2.05	1.86
Price/Sales Low	0.59	0.51	0.62	0.58	0.52	0.43	0.72	0.76	0.59	0.32	0.64	0.94	0.91	0.96	1.38
Price/Cash Flow	6.84	-22.16	11.12	10.16	8.2	6.41	7.94	8.89	14.88	7.2	9.11	34.46	11.46	25.13	60.55
Price/Cash Flow Average	8.59	-22.05	10.38	7.75	11.43	4.34	6.75	11.23	12.37	6.01	8.04	26.42	12.21	21.67	54.72
Price/Cash Flow High	10.1	-30.3	12.24	10.17	13.9	6.47	8.48	13.09	15.63	8.09	11.22	35.39	14.6	28.3	62.51
Price/Cash Flow Low	6	-16.26	9.29	5.91	7.78	2.88	5.85	8.82	9.6	3.02	4.79	22.07	9.46	13.21	46.13
Price/Free Cash Flow Average	12.04	-16.7	12.36	9.14	97.26	6.01	8.79	20.71	32.1	8.94	8.55	31.73	12.91	32.97	66.85
Price/Free Cash Flow High	14.16	-22.95	14.58	12	118.28	8.96	11.04	24.15	40.54	12.05	11.93	42.52	15.44	43.06	76.37
Price/Free Cash Flow Low	8.41	-12.31	11.06	6.97	66.19	3.99	7.61	16.28	24.91	4.49	5.09	26.52	10.01	20.09	56.36
EV/Sales Average	0.59	0.49	0.51	0.57	0.63	0.47	0.69	0.87	1.05	0.85	1.2	1.27	1.26	1.67	1.75
EV/Sales High	0.73	0.75	0.63	0.8	0.79	0.78	0.91	1.03	1.25	1.07	1.62	1.64	1.49	2.14	1.98
EV/Sales Low	0.34	0.31	0.44	0.4	0.39	0.26	0.58	0.66	0.88	0.53	0.76	1.08	1	1.06	1.5
EV/EBITDA Average	5.25	- -	5.66	5.73	10.07	5.67	10.4	9.34	9.39	7.25	8.3	8.85	9.46	11.75	11.71
EV/EBITDA High	6.55	- -	7.03	8	12.69	9.42	13.62	11.05	11.17	9.14	11.23	11.5	11.17	15.1	13.24
EV/EBITDA Low	3.02	- -	4.86	4.01	6.2	3.1	8.71	7.13	7.88	4.53	5.3	7.57	7.5	7.46	10.02
EV/EBIT Average	6.17	- -	7.64	7.26	15.39	8.03	16.24	12.56	16.21	12.43	12.14	12.73	13.71	16.2	15.86
EV/EBIT High	7.7	- -	9.49	10.14	19.39	13.34	21.28	14.87	19.28	15.68	16.42	16.53	16.18	20.83	17.94
EV/EBIT Low	3.55	- -	6.56	5.08	9.48	4.39	13.61	9.59	13.6	7.78	7.75	10.89	10.87	10.29	13.58
Last Price	19.47	18.58	20.34	31.43	18.58	36.28	43.91	39.67	52.65	50.69	92.9	119.93	98.24	183.22	204.44
High Price	28.73	25.41	22.4	31.46	31.5	36.62	46.9	58.45	55.29	56.96	114.42	123.17	125.15	206.37	211.06
Enterprise Value Average	179	133	141	175	191	152	256	363	476	433	677	748	789	1,146	1,319
Enterprise Value High	224	203	176	244	240	252	335	430	566	546	915	971	931	1,473	1,491
Enterprise Value Low	103	84	121	122	117	83	215	278	399	271	432	640	626	728	1,129

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	10	10	10	9	9	8	8	8	8	8	7	7	7	7	7
Diluted Weighted Avg Shares	11	10	10	10	9	9	8	9	8	8	8	7	7	7	7
Basic Weighted Avg Shares	11	10	10	10	9	9	8	8	8	8	7	7	7	7	7
Revenue per Share	28.92	26.59	27.61	31.43	33.69	38.2	44.63	51.52	57.38	65.44	76.24	81.86	89.04	100.78	113.17
EBITDA per Share	3.24	-5.11	2.48	3.13	2.1	3.15	2.97	4.8	6.44	7.68	10.98	11.71	11.9	14.31	16.96
Operating Income per Share	2.75	1.34	1.84	2.47	1.88	2.22	1.9	3.57	3.73	4.48	7.51	8.14	8.21	10.37	12.52
Basic EPS, GAAP	1.6	-5.21	1.13	1.4	0.85	1.52	0.92	2.77	2.64	3.15	5.61	6.04	5.49	6.84	8.25
Basic EPS from Cont Ops	1.61	-5.2	1.11	1.38	0.7	1.67	0.93	2.77	2.64	3.15	5.61	6.04	5.49	6.84	8.25
Diluted EPS, GAAP	1.57	-5.21	1.12	1.38	0.83	1.5	0.9	2.62	2.54	3.08	5.47	5.93	5.41	6.75	8.16
Diluted EPS from Cont Ops	1.58	-5.2	1.1	1.35	0.69	1.65	0.91	2.62	2.54	3.08	5.47	5.93	5.41	6.75	8.16
Dividend per Share	- -	- -	- -	- -	- -	0.14	0.6	0.75	0.86	0.97	1.12	1.33	1.54	1.8	2.08
Cash Flow per Share	2.85	-0.84	1.83	3.09	2.27	5.66	5.53	4.46	3.54	7.04	10.2	3.48	8.57	7.29	3.38
Free Cash Flow per Basic Share	2.06	-1.11	1.55	2.66	0.27	4.13	4.35	2.56	1.42	4.84	9.84	2.95	8.23	4.85	2.79
Cash & Equivalents per Share	7.37	5.51	5.1	5.22	4.31	6.42	6.51	4.75	3.28	5.94	8.98	4.4	6.57	3.95	2.78
Book Value per Share	25.91	21.01	22.27	23.2	23.9	24.86	24.94	24.53	25.3	27.17	27.96	29.53	30.59	31.33	32.62
Tangible Book Value per Share	12.05	13.79	13.7	13.76	14.81	15.57	13.1	12.54	13.15	14.91	15.31	15.34	16	16.42	17.29