Methode Electronics, Inc. Financial Ratios — ME5A 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	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2023	04/30/2024	04/30/2025	04/30/2026

Return on Common Equity (%)	3.27	14.95	28.21	23.77	18.22	18.37	9.77	13.88	16.75	14.38	11.16	8.31	-14.44	-8.58	-5.21
Return on Assets (%)	2.28	9.71	19.02	17.12	13.41	13.66	7.06	8.53	9.48	8.62	7.16	5.2	-8.27	-4.62	-2.73
Return on Capital (%)	3.05	- -	- -	22.38	17.07	16.96	9.18	11.85	12.29	10.84	9.04	6.53	- -	- -	- -
Return on Invested Capital (%)	2.85	- -	- -	20.36	16.44	15.83	8.5	11.07	11.24	9.77	8.19	6.33	- -	- -	- -
Gross Margin (%)	17.87	17.62	20.28	24.83	26.31	26.74	26.38	26.57	27.63	25.19	22.77	22.39	16.04	15.59	19.84
EBITDA Margin (%)	5.91	11.16	12.62	15.39	16.51	16.55	16.12	15.01	19.08	16.49	14.12	11.86	-4.85	3.3	6.63
Operating Margin (%)	2.45	4.52	9.74	13.99	13.56	13.57	13.02	10.68	14.37	11.76	9.6	7.66	-0.55	-2.28	0.86
Incremental Operating Margin (%)	- -	22.12	20.47	44.32	18.89	14.86	8.17	- -	170.76	- -	- -	- -	148.23	26.81	- -
Pretax Margin (%)	2.45	7.29	9.82	13.71	13.71	14.19	13.63	10.36	14.52	12.4	10.18	7.64	-11.49	-4.78	-1.05
Profit Margin (%)	1.81	7.83	12.44	11.47	10.46	11.38	6.3	9.16	12.05	11.24	8.78	6.54	-11.06	-5.97	-3.5
Net Income to Common Margin (%)	1.81	7.83	12.44	11.47	10.46	11.38	6.3	9.16	12.05	11.24	8.78	6.54	-11.06	-5.97	-3.5
Effective Tax Rate (%)	28.07	- -	- -	16.39	23.72	19.84	53.8	11.58	17.01	9.34	13.76	14.43	- -	- -	- -
Dvd Payout Ratio (%)	130	25.69	11.73	13.68	15.96	14.75	25.7	17.79	13.21	14.23	19.96	25.68	-16.14	-32.59	-23.25
Sustainable Growth Rate (%)	-0.98	11.11	24.9	20.52	15.31	15.66	7.26	11.41	14.54	12.33	8.93	6.18	-16.77	-11.38	-6.42

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	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2023	04/30/2024	04/30/2025	04/30/2026

Total Debt	48	44	48	5	57	27	58	293	378	264	231	335	358	343	349
ST Debt	- -	- -	- -	- -	- -	- -	4	16	21	21	19	10	7	8	9
LT Debt	48	44	48	5	57	27	53	277	357	243	212	325	351	336	340
Total Debt/EBITDA	1.75	0.75	0.49	0.04	0.43	0.2	0.39	1.95	1.93	1.47	1.41	2.4	-6.62	9.92	5.16
Net Debt/EBITDA	-1.41	-0.38	-0.7	-1.2	-1.28	-1.98	-1.29	1.4	0.69	0.04	0.23	1.07	-3.13	6.18	2.74
Total Debt/EBIT	4.21	1.11	0.65	0.04	0.52	0.24	0.49	2.74	2.57	2.06	2.07	3.71	-3.2	-14.36	39.63
Net Debt/EBIT	-3.4	-0.57	-0.93	-1.45	-1.56	-2.41	-1.59	1.96	0.92	0.05	0.34	1.66	-1.51	-8.95	21.07
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	162.67	18.08	19.35	34.5	46.94	51.81	-3.24	1.57	2.9
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	108.89	12.08	14.88	29.71	36.09	36.26	-6.25	-0.32	1.94
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	131.44	12.87	14.56	24.6	31.91	33.48	-0.37	-1.09	0.38
Interest Expense	- -	- -	- -	- -	- -	- -	1	8	10	5	4	3	17	22	23
Common Equity/Total Assets	63.18	66.54	68.1	75.73	71.67	76.86	68.78	56	57.16	62.58	65.78	59.64	54.58	53.09	51.87
Long-Term Debt/Equity (%)	18.78	15.02	12.24	1.09	12.13	4.99	8.48	40.15	45.6	26.44	23.23	34.15	45.86	48.41	50.13
Long-Term Debt/Capital (%)	15.81	13.06	10.9	1.08	10.81	4.75	7.76	28.19	30.76	20.54	18.54	25.26	31.25	32.38	33.09
Long-Term Debt/Total Assets (%)	11.89	10	8.34	0.83	8.69	3.84	5.83	22.48	26.06	16.54	15.28	20.61	25.03	25.7	26
Total Debt/Equity (%)	18.78	15.02	12.24	1.09	12.13	4.99	9.17	42.42	48.25	28.73	25.31	35.2	46.76	49.5	51.47
Total Debt/Capital (%)	15.81	13.06	10.9	1.08	10.81	4.75	8.4	29.79	32.55	22.32	20.2	26.03	31.86	33.11	33.98
Total Debt/Total Assets (%)	11.89	10	8.34	0.83	8.69	3.84	6.31	23.76	27.58	17.98	16.65	21.24	25.52	26.28	26.7
Net Debt to Equity	-15.18	-7.7	-17.44	-35.53	-36.33	-49.34	-29.89	30.36	17.21	0.75	4.21	15.72	22.11	30.87	27.37
Net Debt/Capital (%)	-17.9	-8.34	-21.12	-55.12	-57.07	-97.41	-42.63	23.29	14.28	0.73	3.96	13.24	17.6	22.94	20.91
EBITDA	28	58	98	136	134	135	146	150	195	179	164	140	-54	35	68
EBITDA-CapEx	2	19	69	113	110	113	98	100	150	155	126	98	-104	-7	45
Operating Income (Loss)	11	24	75	123	110	111	118	107	147	128	112	90	-6	-24	9

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	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2023	04/30/2024	04/30/2025	04/30/2026

Cash Ratio	0.94	0.73	0.98	1.29	1.93	2.36	1.57	0.46	1.51	1.05	0.91	0.69	0.7	0.44	0.55
Current Ratio	2.62	2.86	3.2	3.36	4.21	4.26	3.5	2.51	3.93	3.03	3.34	2.91	2.76	2.4	2.37
Quick Ratio	2.03	2.06	2.43	2.61	3.43	3.7	2.87	1.75	2.91	2.37	2.41	2.12	1.85	1.5	1.58
CFO/Avg Current Liab	0.32	0.36	0.69	0.98	0.89	1.2	0.84	0.6	0.87	0.98	0.48	0.64	0.21	0.11	0.16
Common Equity/Total Assets	63.18	66.54	68.1	75.73	71.67	76.86	68.78	56	57.16	62.58	65.78	59.64	54.58	53.09	51.87
Long-Term Debt/Equity (%)	18.78	15.02	12.24	1.09	12.13	4.99	8.48	40.15	45.6	26.44	23.23	34.15	45.86	48.41	50.13
Long-Term Debt/Capital (%)	15.81	13.06	10.9	1.08	10.81	4.75	7.76	28.19	30.76	20.54	18.54	25.26	31.25	32.38	33.09
Long-Term Debt/Total Assets (%)	11.89	10	8.34	0.83	8.69	3.84	5.83	22.48	26.06	16.54	15.28	20.61	25.03	25.7	26
Total Debt/Equity (%)	18.78	15.02	12.24	1.09	12.13	4.99	9.17	42.42	48.25	28.73	25.31	35.2	46.76	49.5	51.47
Total Debt/Capital (%)	15.81	13.06	10.9	1.08	10.81	4.75	8.4	29.79	32.55	22.32	20.2	26.03	31.86	33.11	33.98
Total Debt/Total Assets (%)	11.89	10	8.34	0.83	8.69	3.84	6.31	23.76	27.58	17.98	16.65	21.24	25.52	26.28	26.7
CFO/Total Liabilities	16.75	22.85	39.5	83.72	59.58	89.13	41.2	18.82	23.94	32.75	20.79	21.21	7.45	4.31	6.05
CFO/CapEx	0.96	0.86	2.5	5.46	4.77	6.48	2.43	2.05	3.12	7.22	2.6	3.16	0.95	0.63	1.7
Altman's Z-Score	3.67	4.8	6.59	10.69	6.92	9.33	6.19	4.53	4.47	4.96	5.47	4.42	2.91	2.56	2.6

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	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2023	04/30/2024	04/30/2025	04/30/2026

Accounts Receivable Turnover	4.99	4.77	5.28	5.13	4.68	4.79	4.94	4.74	5.02	4.62	4.19	4.01	3.86	4.16	4.09
Days Sales Outstanding	73.14	76.59	69.15	71.13	78.02	76.17	73.92	76.97	72.69	79.01	87.17	90.91	94.47	87.69	89.23
Inventory Turnover	9.3	8.28	9.37	9.3	8.7	9.64	9.42	7.32	5.98	6.38	6.36	5.75	5.41	4.65	4.38
Days Inventory Outstanding	39.23	44.1	38.95	39.27	41.97	37.86	38.75	49.89	61.01	57.22	57.41	63.43	67.46	78.45	83.28
Accounts Payable Turnover	8.42	7.65	8.75	8.7	8.55	8.22	8.43	8.46	9.12	8.21	8.06	7.42	7.1	6.91	6.17
Accounts Payable Turnover Days	43.35	47.74	41.72	41.96	42.67	44.4	43.28	43.16	40.04	44.48	45.26	49.21	51.42	52.81	59.19
Cash Conversion Cycle	69.02	72.95	66.38	68.44	77.32	69.64	69.39	83.71	93.65	91.75	99.32	105.13	110.51	113.33	113.31
Inventory to Cash Days	33.91	32.5	30.19	31.86	36.05	38.31	35.17	27.08	11.68	21.78	29.76	27.48	27	9.24	5.95
Inventories	44	60	72	71	66	58	84	117	131	124	159	160	186	194	179
Raw Materials	22	38	45	43	45	38	54	67	75	85	114	109	145	158	130
Work In Process	14	10	12	12	10	9	15	9	11	14	13	14	17	21	23
Finished Goods	7	12	14	16	12	11	15	40	46	25	32	37	51	44	53
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	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2023	04/30/2024	04/30/2025	04/30/2026

Market Capitalization	309	530	1,061	1,725	1,121	1,647	1,492	1,087	1,170	1,713	1,720	1,461	437	225	271
- Cash & Cash Equivalents	87	66	116	168	228	294	246	83	217	233	172	157	162	104	140
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11	- -	- -	- -
+ Total Debt	48	44	48	5	57	27	58	293	378	264	231	335	358	343	349
Enterprise Value	270	508	993	1,562	950	1,380	1,304	1,297	1,331	1,743	1,780	1,650	634	465	480
Total Capital	304	333	440	464	527	568	688	982	1,161	1,182	1,145	1,288	1,124	1,037	1,026
Total Debt/Capital (%)	15.81	13.06	10.9	1.08	10.81	4.75	8.4	29.79	32.55	22.32	20.2	26.03	31.86	33.11	33.98
Total Debt / EV	0.18	0.09	0.05	- -	0.06	0.02	0.04	0.23	0.28	0.15	0.13	0.2	0.57	0.74	0.73
EV/Sales	0.58	0.98	1.28	1.77	1.17	1.69	1.44	1.3	1.3	1.6	1.53	1.4	0.57	0.44	0.47
EV/EBITDA	9.84	8.76	10.18	11.52	7.11	10.22	8.9	8.64	6.81	9.72	10.83	11.8	- -	13.43	7.1
EV/EBIT	23.73	12.96	13.49	13.92	8.66	12.46	11.02	12.14	9.05	13.63	15.93	18.25	- -	- -	54.5
EV/Cash Flow to Firm	10.91	- -	- -	12.71	8.59	9.51	11.03	11.86	8.93	9.45	17.48	12.21	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	15.56	10.86	11.24	18.67	21.78	12.81	10.92	27.88	17.72	- -	- -	- -
Diluted Market Cap	313	541	1,069	1,766	1,171	1,679	1,520	1,108	1,194	1,713	1,701	1,497	439	222	270
Diluted Enterprise Value	275	519	1,001	1,603	1,000	1,412	1,332	1,317	1,355	1,744	1,760	1,687	635	462	479
EV per Share	7.3	13.69	26.19	40.73	25.8	37.52	35.38	35.06	35.88	45.52	46.49	46.07	17.95	12.98	13.53
TTM Sales	465	520	773	881	809	817	908	1,000	1,024	1,088	1,164	1,180	1,115	1,048	1,019
TTM EBITDA	28	58	98	136	134	135	146	150	195	179	164	140	-54	35	68
TTM Operating Income	11	24	75	123	110	111	118	107	147	128	112	90	-6	-24	9
TTM Cash Flow to Firm	25	- -	- -	123	111	145	118	109	149	185	102	135	- -	- -	- -
TTM Free Cash Flow to Firm	-1	- -	- -	100	88	123	70	60	104	160	64	93	- -	- -	- -

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	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2023	04/30/2024	04/30/2025	04/30/2026

Price/Free Cash Flow	-348.24	-100.22	24.64	17.59	13.38	13.67	21.9	21.22	12.5	11.06	27.98	16.49	-162.42	-14.64	17.29
EV/EBIT	23.73	12.96	13.49	13.92	8.66	12.46	11.02	12.14	9.05	13.63	15.93	18.25	- -	- -	54.5
Enterprise Value	270	508	993	1,562	950	1,380	1,304	1,297	1,331	1,743	1,780	1,650	634	465	480
Low Price	7.04	6.87	14.05	27.55	23.8	27.36	36.66	22.11	21.89	23.82	40.96	34.68	11.05	5.15	4.98
EV/Sales	0.58	0.98	1.28	1.77	1.17	1.69	1.44	1.3	1.3	1.6	1.53	1.4	0.57	0.44	0.47
EV/EBITDA	9.84	8.76	10.18	11.52	7.11	10.22	8.9	8.64	6.81	9.72	10.83	11.8	- -	13.43	7.1
Price/Earnings	37.09	13.13	11.06	17.21	13.79	17.97	26.39	12.01	9.61	13.91	16.4	19.05	- -	- -	- -
Price/Earnings Average	41.74	9.05	10.39	14.2	14.47	14.5	26.87	13.55	9.6	10.8	16.57	19.89	- -	- -	- -
Price/Earnings High	54.77	13.13	14.74	18.08	22.04	18.4	31.2	18.6	12.47	14.69	18.19	23.47	- -	- -	- -
Price/Earnings Low	31.31	6.32	5.55	10.54	10.79	10.98	23.89	9.03	6.66	7.41	14.95	16.21	- -	- -	- -
Price/Book Value	1.21	1.83	2.71	3.76	2.39	3.04	2.37	1.58	1.49	1.87	1.88	1.55	0.57	0.32	0.4
Price/Book Value Average	1.36	1.26	2.54	3.1	2.5	2.46	2.41	1.78	1.49	1.45	1.9	1.62	1.19	0.53	0.39
Price/Book Value High	1.79	1.83	3.61	3.95	3.81	3.12	2.8	2.44	1.94	1.97	2.09	1.91	2.15	0.71	0.54
Price/Book Value Low	1.02	0.88	1.36	2.3	1.87	1.86	2.14	1.19	1.04	0.99	1.72	1.32	0.51	0.27	0.26
Price/Tangible Book Value	1.39	2.04	2.9	3.87	2.44	3.09	2.93	5.68	3.81	3.78	3.64	3.81	1.29	0.8	0.95
Price/Tangible Book Value Average	1.57	1.41	2.73	3.19	2.56	2.49	2.98	6.41	3.81	2.94	3.67	3.98	2.69	1.3	0.92
Price/Tangible Book Value High	2.05	2.04	3.87	4.07	3.9	3.17	3.46	8.8	4.95	3.99	4.03	4.69	4.85	1.75	1.29
Price/Tangible Book Value Low	1.17	0.98	1.46	2.37	1.91	1.89	2.65	4.27	2.64	2.01	3.31	3.24	1.15	0.65	0.62
Price/Sales	0.67	1.03	1.37	1.97	1.44	2.04	1.66	1.1	1.16	1.56	1.44	1.25	0.39	0.21	0.26
Price/Sales Average	0.75	0.71	1.29	1.63	1.51	1.65	1.69	1.24	1.16	1.21	1.46	1.3	0.82	0.35	0.26
Price/Sales High	0.99	1.03	1.83	2.08	2.3	2.09	1.96	1.7	1.5	1.65	1.6	1.53	1.48	0.47	0.36
Price/Sales Low	0.57	0.49	0.69	1.21	1.13	1.25	1.5	0.83	0.8	0.83	1.31	1.06	0.35	0.17	0.17
Price/Cash Flow	12.56	16.09	14.68	14.16	10.54	11.5	12.81	10.78	8.43	9.46	16.97	11.06	9.23	8.43	7.1
Price/Cash Flow Average	14.14	11.1	13.79	11.68	11.06	9.28	13.05	12.16	8.42	7.35	17.14	11.55	19.3	13.73	6.86
Price/Cash Flow High	18.55	16.09	19.57	14.88	16.84	11.77	15.15	16.71	10.94	9.99	18.82	13.62	34.76	18.47	9.6
Price/Cash Flow Low	10.61	7.74	7.37	8.67	8.24	7.03	11.6	8.11	5.85	5.04	15.46	9.41	8.24	6.9	4.64
Price/Free Cash Flow Average	-391.89	-69.1	23.16	14.51	14.05	11.03	22.3	23.94	12.49	8.59	28.27	17.21	-339.53	-23.85	16.71
Price/Free Cash Flow High	-514.26	-100.22	32.85	18.48	21.39	14	25.89	32.87	16.23	11.68	31.03	20.31	-611.47	-32.08	23.38
Price/Free Cash Flow Low	-294.03	-48.23	12.37	10.78	10.47	8.35	19.83	15.95	8.67	5.89	25.5	14.02	-144.97	-11.98	11.3
EV/Sales Average	0.66	0.66	1.2	1.43	1.24	1.3	1.47	1.44	1.3	1.25	1.54	1.45	1	0.58	0.46
EV/Sales High	0.9	0.98	1.74	1.87	2	1.74	1.73	1.89	1.64	1.69	1.69	1.69	1.65	0.7	0.56
EV/Sales Low	0.48	0.45	0.6	1.01	0.87	0.91	1.28	1.03	0.95	0.87	1.4	1.21	0.53	0.4	0.38
EV/EBITDA Average	11.24	5.92	9.53	9.29	7.53	7.86	9.09	9.57	6.81	7.58	10.94	12.25	- -	17.53	6.96
EV/EBITDA High	15.19	8.76	13.81	12.17	12.13	10.51	10.76	12.62	8.6	10.25	11.97	14.21	- -	21.19	8.5
EV/EBITDA Low	8.09	4.02	4.77	6.59	5.28	5.47	7.94	6.84	4.98	5.25	9.9	10.24	- -	12.25	5.71
EV/EBIT Average	27.12	8.76	12.62	11.23	9.17	9.59	11.25	13.45	9.04	10.63	16.09	18.96	- -	- -	53.49
EV/EBIT High	36.64	12.96	18.3	14.7	14.77	12.81	13.32	17.74	11.42	14.38	17.61	22	- -	- -	65.33
EV/EBIT Low	19.51	5.94	6.31	7.97	6.44	6.68	9.83	9.62	6.61	7.37	14.57	15.84	- -	- -	43.85
Last Price	8.34	14.28	27.98	44.98	30.44	44.78	40.49	29.4	31.55	44.73	44.94	40.78	12.38	6.29	7.63
High Price	12.31	14.28	37.31	47.26	48.64	45.85	47.87	45.55	40.95	47.22	49.84	50.22	46.6	13.79	10.32
Enterprise Value Average	309	343	929	1,260	1,006	1,062	1,331	1,436	1,330	1,360	1,798	1,714	1,110	607	471
Enterprise Value High	418	508	1,347	1,650	1,621	1,420	1,576	1,894	1,679	1,839	1,967	1,988	1,842	733	575
Enterprise Value Low	222	233	465	894	706	740	1,163	1,027	972	943	1,627	1,432	587	424	386

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	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2023	04/30/2024	04/30/2025	04/30/2026

Shares Outstanding	37	37	38	38	37	37	37	37	37	38	38	36	35	36	35
Diluted Weighted Avg Shares	38	38	38	39	38	37	38	38	38	38	38	37	35	35	35
Basic Weighted Avg Shares	37	37	38	39	38	37	37	37	38	38	37	36	35	35	35
Revenue per Share	12.45	13.9	20.35	22.78	21.11	21.9	24.36	26.74	27.25	28.6	31.2	32.74	31.46	29.63	28.83
EBITDA per Share	0.74	1.55	2.57	3.51	3.49	3.62	3.93	4.01	5.2	4.72	4.4	3.88	-1.53	0.98	1.91
Operating Income per Share	0.31	0.63	1.98	3.19	2.86	2.97	3.17	2.86	3.91	3.36	2.99	2.51	-0.17	-0.68	0.25
Basic EPS, GAAP	0.22	1.09	2.53	2.61	2.21	2.49	1.53	2.45	3.28	3.22	2.74	2.14	-3.48	-1.77	-1.01
Basic EPS from Cont Ops	0.22	1.08	2.53	2.61	2.21	2.49	1.53	2.45	3.28	3.22	2.74	2.14	-3.48	-1.77	-1.01
Diluted EPS, GAAP	0.22	1.07	2.51	2.57	2.2	2.48	1.52	2.43	3.26	3.19	2.7	2.1	-3.48	-1.77	-1.01
Diluted EPS from Cont Ops	0.22	1.07	2.52	2.57	2.2	2.48	1.52	2.43	3.26	3.19	2.7	2.1	-3.48	-1.77	-1.01
Dividend per Share	0.28	0.28	0.3	0.36	0.35	0.37	0.39	0.44	0.43	0.46	0.55	0.55	0.56	0.58	0.23
Cash Flow per Share	0.66	0.89	1.91	3.18	2.89	3.89	3.16	2.73	3.74	4.73	2.65	3.69	1.34	0.75	1.08
Free Cash Flow per Basic Share	-0.02	-0.14	1.14	2.6	2.28	3.29	1.86	1.4	2.54	4.07	1.63	2.52	-0.08	-0.43	0.44
Cash & Equivalents per Share	2.34	1.77	3.07	4.38	6.18	7.99	6.68	2.25	5.86	6.09	4.49	4.38	4.57	2.89	3.94
Book Value per Share	6.89	7.8	10.33	11.96	12.76	14.71	17.1	18.65	21.12	23.97	23.87	26.29	21.7	19.36	19.11
Tangible Book Value per Share	5.99	7.01	9.65	11.62	12.47	14.49	13.83	5.18	8.28	11.83	12.36	10.7	9.61	7.88	8