Nelnet, Inc. Financial Ratios — NIJ 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 (%)	20.71	15.95	23.2	19.41	14.85	13.01	8.22	10.23	6.05	14.05	14.09	13.23	2.78	5.57	12.18
Return on Assets (%)	0.79	0.68	1.11	1.06	0.89	0.89	0.68	0.93	0.58	1.52	1.77	1.98	0.5	1.21	3.08
Return on Capital (%)	0.8	0.69	1.12	1.07	0.9	0.9	0.73	0.95	0.6	1.58	1.9	2.27	0.81	1.45	3.99
Return on Invested Capital (%)	- -	0.5	1.16	1.13	0.94	0.94	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	48.24	67.54	71.58	69.77	66.49	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	30.73	56.48	56.26	52.03	49.51	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	153.45	38.22	186.77	769.2	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	48.45	42.15	56.48	56.26	52.03	49.51	31.79	28.33	18.06	43.21	40.44	36.19	7.1	19.6	38.96
Profit Margin (%)	30.77	27.33	36.72	36.86	33.15	31.87	24.28	22.56	14.49	33.81	31.68	29.34	9.28	15.78	31.71
Net Income to Common Margin (%)	30.77	27.33	36.72	36.86	33.15	31.87	24.28	22.56	14.49	33.81	31.68	29.34	9.28	15.78	31.71
Effective Tax Rate (%)	36.5	35	34.63	34.13	36.23	35.43	28.61	20.53	20.06	22.39	23.07	22.54	28.21	23.04	24.32
Dvd Payout Ratio (%)	8.69	37.03	6.07	5.96	7.08	8.2	16.01	11.82	20.94	9.16	9.08	9.88	446.22	24.34	11.68
Sustainable Growth Rate (%)	18.91	10.05	21.8	18.26	13.8	11.95	6.91	9.02	4.78	12.76	12.81	11.93	-9.64	4.22	10.76

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	24,435	25,099	25,955	28,027	28,106	24,668	21,357	22,219	20,529	19,321	17,147	14,070	11,620	8,310	7,781
ST Debt	889	1,609	1,441	1,242	1,956	1,677	346	1,297	945	553	117	1,132	1,422	943	982
LT Debt	23,546	23,490	24,514	26,786	26,150	22,991	21,011	20,922	19,584	18,767	17,030	12,938	10,198	7,367	6,799
Total Debt/EBITDA	- -	79.9	46.62	46.91	49.83	46.06	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	79.69	46.51	46.7	49.72	45.93	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	127.19	54.39	57.26	63.84	59.72	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	126.86	54.26	57	63.69	59.55	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	4.12	4.38	5.2	5.73	6.19	7.58	8.97	9.14	10.07	11.62	13.61	16.51	19.47	24.31	26.21
Long-Term Debt/Equity (%)	2,208.37	2,015.91	1,697.65	1,552.18	1,382.02	1,110.18	970.29	903.84	819.06	714.04	576.74	404.31	318.68	223.29	190.06
Long-Term Debt/Capital (%)	92.33	89.44	89.47	90.03	87.17	85.98	89.32	85.28	85.45	85.5	84.73	74.91	68.81	63.46	59.86
Long-Term Debt/Total Assets (%)	91.08	88.28	88.27	88.99	85.97	84.55	87.67	82.95	82.6	82.87	78.56	66.78	61.02	53.47	48.34
Total Debt/Equity (%)	2,291.73	2,154.01	1,797.47	1,624.14	1,485.39	1,191.18	986.27	959.86	858.56	735.09	580.7	439.7	363.12	251.88	217.51
Total Debt/Capital (%)	95.82	95.56	94.73	94.2	93.69	92.26	90.79	90.56	89.57	88.03	85.31	81.47	78.41	71.58	68.51
Total Debt/Total Assets (%)	94.52	94.33	93.46	93.12	92.4	90.72	89.12	88.1	86.59	85.32	79.1	72.62	69.53	60.31	55.33
Net Debt to Equity	2,287.74	2,148.35	1,793.09	1,616.57	1,482.03	1,187.82	983.19	954.62	852.96	730.48	576.45	436.01	357.87	245.98	209.24
Net Debt/Capital (%)	95.81	95.55	94.72	94.17	93.68	92.23	90.77	90.52	89.51	87.96	85.22	81.34	78.16	71.1	67.66
EBITDA	- -	314	557	597	564	536	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	304	540	571	547	468	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	200	466	470	421	399	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	4.12	4.38	5.2	5.73	6.19	7.58	8.97	9.14	10.07	11.62	13.61	16.51	19.47	24.31	26.21
Long-Term Debt/Equity (%)	2,208.37	2,015.91	1,697.65	1,552.18	1,382.02	1,110.18	970.29	903.84	819.06	714.04	576.74	404.31	318.68	223.29	190.06
Long-Term Debt/Capital (%)	92.33	89.44	89.47	90.03	87.17	85.98	89.32	85.28	85.45	85.5	84.73	74.91	68.81	63.46	59.86
Long-Term Debt/Total Assets (%)	91.08	88.28	88.27	88.99	85.97	84.55	87.67	82.95	82.6	82.87	78.56	66.78	61.02	53.47	48.34
Total Debt/Equity (%)	2,291.73	2,154.01	1,797.47	1,624.14	1,485.39	1,191.18	986.27	959.86	858.56	735.09	580.7	439.7	363.12	251.88	217.51
Total Debt/Capital (%)	95.82	95.56	94.73	94.2	93.69	92.26	90.79	90.56	89.57	88.03	85.31	81.47	78.41	71.58	68.51
Total Debt/Total Assets (%)	94.52	94.33	93.46	93.12	92.4	90.72	89.12	88.1	86.59	85.32	79.1	72.62	69.53	60.31	55.33
CFO/Total Liabilities	1.25	1.18	1.47	1.26	1.37	1.19	1.48	1.18	1.4	1.74	2.57	4.22	3.2	6.33	4.03
CFO/CapEx	21.94	30.1	22.76	13.49	23.35	4.44	2.07	2.17	3.23	3.08	8.15	11.5	5.83	31.71	16.12
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	1.79	1.75	2.22	2.16	1.93	1.85	1.58	1.67	2.29	10.87	10.36	7.74	4.95	6.55	7.65
Days Sales Outstanding	204.12	208.29	164.26	168.98	189.02	197.18	231.22	218.01	159.31	33.58	35.24	47.13	73.69	55.74	47.73
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	- -	- -	- -	- -	- -	- -	- -	2,015	2,314	2,571	3,673	3,360	3,232	3,816	4,763
- Cash & Cash Equivalents	43	66	63	130	64	70	67	121	134	121	126	118	168	195	296
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	8	9	16	10	4	-4	2	1	-54	-51	-109
+ Total Debt	24,435	25,099	25,955	28,027	28,106	24,668	21,357	22,219	20,529	19,321	17,147	14,070	11,620	8,310	7,781
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	24,069	22,661	21,419	19,766	15,923	13,693	10,897	11,010
Total Capital	25,501	26,264	27,399	29,753	29,998	26,739	23,522	24,534	22,920	21,949	20,100	17,270	14,820	11,609	11,358
Total Debt/Capital (%)	95.82	95.56	94.73	94.2	93.69	92.26	90.79	90.56	89.57	88.03	85.31	81.47	78.41	71.58	68.51
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.92	0.91	0.9	0.87	0.88	0.85	0.76	0.71
EV/Sales	- -	- -	- -	- -	- -	- -	- -	23.82	23.16	20.54	15.92	11.48	14.14	9.34	8.15
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	88.85	75.81	61.35	41.15	23.31	31.69	16.44	26.03
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	165.01	109.78	90.84	46.91	25.53	38.25	16.97	27.75
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	2,047	2,333	2,619	3,736	3,402	3,263	3,853	4,825
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	24,102	22,680	21,466	19,830	15,966	13,723	10,933	11,072
EV per Share	- -	- -	- -	- -	- -	- -	- -	597.87	570.38	558.52	521.31	428.85	369.44	300.24	306.9
TTM Sales	664	651	824	835	808	806	713	1,010	978	1,043	1,242	1,387	968	1,166	1,351
TTM EBITDA	- -	314	557	597	564	536	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	200	466	470	421	399	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	311	299	387	357	391	300	322	271	299	349	480	683	432	663	423
TTM Free Cash Flow to Firm	297	289	370	331	375	233	166	146	206	236	421	624	358	642	397

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	- -	- -	- -	- -	- -	- -	- -	14.03	11.3	11.11	8.87	5.46	9.12	6	12.16
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	24,069	22,661	21,419	19,766	15,923	13,693	10,897	11,010
Low Price	- -	- -	- -	- -	- -	- -	- -	48.23	50.92	37.34	67.55	72.46	81.37	81.58	98.24
EV/Sales	- -	- -	- -	- -	- -	- -	- -	23.82	23.16	20.54	15.92	11.48	14.14	9.34	8.15
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	8.98	16.45	7.43	9.5	8.36	36.33	20.93	11.26
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	10.2	16.71	6.33	7.62	7.91	37.93	20.08	10.07
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	11.4	19.38	7.96	9.61	9.23	41.95	24.52	11.84
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	8.66	14.38	4.14	6.63	6.7	33.89	16.24	8.33
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	0.87	0.97	0.98	1.24	1.05	0.99	1.14	1.29
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	0.99	0.98	0.83	1	0.99	1.04	1.09	1.16
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	1.11	1.14	1.05	1.26	1.16	1.15	1.33	1.36
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	0.84	0.85	0.54	0.87	0.84	0.93	0.88	0.96
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	0.99	1.08	1.06	1.33	1.14	1.06	1.21	1.36
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	1.12	1.09	0.91	1.07	1.07	1.11	1.16	1.22
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	1.26	1.27	1.14	1.35	1.25	1.22	1.42	1.43
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	0.95	0.94	0.59	0.93	0.91	0.99	0.94	1.01
Price/Sales	- -	- -	- -	- -	- -	- -	- -	2.03	2.38	2.51	3.01	2.45	3.37	3.3	3.57
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	2.3	2.42	2.14	2.41	2.32	3.52	3.17	3.19
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	2.57	2.81	2.69	3.04	2.71	3.89	3.87	3.75
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.95	2.08	1.4	2.1	1.96	3.14	2.56	2.64
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	7.56	7.8	7.5	7.78	4.98	7.55	5.81	11.41
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	8.58	7.93	6.39	6.24	4.71	7.89	5.58	10.2
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	9.59	9.2	8.04	7.87	5.5	8.72	6.81	11.99
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	7.28	6.82	4.18	5.42	3.99	7.05	4.51	8.44
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	15.93	11.48	9.46	7.11	5.16	9.52	5.76	10.88
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	17.81	13.32	11.91	8.97	6.02	10.53	7.03	12.78
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	13.53	9.88	6.18	6.18	4.37	8.5	4.66	9
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	24.09	23.2	20.18	15.33	11.35	14.29	9.21	7.78
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	24.36	23.58	20.72	15.95	11.73	14.66	9.91	8.33
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	23.75	22.86	19.45	15.03	11	13.92	8.61	7.23
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	50.04	58.25	67.05	96.86	90.48	87.21	105.14	132.77
High Price	- -	- -	- -	- -	- -	- -	- -	63.5	68.64	71.87	97.99	99.87	100.7	123.18	139.54
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	24,342	22,697	21,037	19,040	15,743	13,836	10,742	10,508
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	24,611	23,074	21,603	19,809	16,272	14,193	11,551	11,253
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	23,996	22,370	20,279	18,655	15,254	13,476	10,042	9,772

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	47	47	46	46	44	42	41	40	40	38	38	37	37	36	36
Diluted Weighted Avg Shares	48	47	47	46	46	43	42	41	40	39	39	38	37	37	36
Basic Weighted Avg Shares	48	47	47	46	46	43	42	41	40	39	39	38	37	37	36
Revenue per Share	13.79	13.75	17.7	17.96	17.76	18.88	17.06	24.7	24.43	26.69	32.19	36.88	25.88	31.82	37.18
EBITDA per Share	- -	6.63	11.95	12.86	12.39	12.55	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	4.22	10	10.1	9.24	9.35	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	4.24	3.76	6.5	6.62	5.89	6.02	4.14	5.57	3.54	9.02	10.2	10.82	2.4	5.02	11.79
Basic EPS from Cont Ops	4.24	3.77	6.54	6.66	5.89	6.03	3.87	5.56	3.53	8.95	10.01	10.34	1.32	4.8	10.96
Diluted EPS, GAAP	4.24	3.76	6.5	6.62	5.89	6.02	4.14	5.57	3.54	9.02	10.2	10.82	2.4	5.02	11.79
Diluted EPS from Cont Ops	4.24	3.77	6.54	6.66	5.89	6.03	3.87	5.56	3.53	8.95	10.01	10.34	1.32	4.8	10.96
Dividend per Share	0.37	1.4	0.4	0.4	0.42	0.5	0.58	0.66	0.74	0.81	0.89	0.97	1.05	1.11	1.18
Cash Flow per Share	6.46	6.32	8.31	7.69	8.6	7.04	7.71	6.62	7.46	8.94	12.45	18.17	11.55	18.09	11.64
Free Cash Flow per Basic Share	6.16	6.11	7.95	7.12	8.23	5.45	3.98	3.57	5.15	6.04	10.92	16.58	9.57	17.52	10.92
Cash & Equivalents per Share	0.9	2.98	5.27	5.8	4.68	4.12	3.52	4.33	4.7	12.25	27.83	40.59	29.84	32.47	39.72
Book Value per Share	22.62	25	31.13	37.31	42.87	48.96	52.67	57.24	60.07	68.63	77.83	86.16	87.79	92.3	102.74
Tangible Book Value per Share	19.53	22.28	28.47	33.66	38.39	44.33	48.33	50.51	54.07	62.97	72.72	79.68	82.32	86.94	97.51