Power Integrations, Inc. Financial Ratios — PWI 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 (%)	9.54	-9.75	14.73	13.73	9.11	10.5	5.26	13.02	30.91	9.27	19.09	20.49	7.39	4.29	3.11
Return on Assets (%)	7.92	-8.27	12.72	11.97	7.98	9.39	4.7	11.57	27.79	8.34	17.15	18.42	6.72	3.91	2.76
Return on Capital (%)	9.54	- -	- -	- -	9.11	10.5	5.26	- -	30.91	9.27	19.09	20.49	- -	- -	- -
Return on Invested Capital (%)	9.15	- -	- -	- -	8.93	10.23	5.22	- -	32.18	9.08	19.84	21.47	- -	- -	- -
Gross Margin (%)	47.08	49.29	52.79	54.35	50.29	49.32	49.49	51.64	50.73	49.88	51.28	56.35	51.5	53.64	54.49
EBITDA Margin (%)	19.93	10.4	22.35	22.29	18.11	18.57	19.01	19.19	57.39	20.19	29.86	33.44	16.29	12.53	8.62
Operating Margin (%)	14.47	11.97	15.58	16	11.29	12.54	13.35	13.38	11.42	14.43	24.89	27.71	7.89	4.28	2.3
Incremental Operating Margin (%)	1,570.21	- -	41.98	101.29	403.3	22.12	20.82	12.59	- -	33.16	48.65	- -	70.35	67.01	- -
Pretax Margin (%)	15.1	-6.81	15.97	16.29	11.41	12.82	13.97	14.37	52.87	15.41	25.04	28.17	10.33	7.34	4.73
Profit Margin (%)	11.48	-11.27	16.5	17.07	11.36	12.55	6.39	16.82	45.99	14.58	23.38	26.24	12.54	7.69	4.98
Net Income to Common Margin (%)	11.48	-11.27	16.5	17.07	11.36	12.55	6.39	16.82	45.99	14.58	23.38	26.24	12.54	7.69	4.98
Effective Tax Rate (%)	23.96	- -	- -	- -	0.46	2.11	54.21	- -	13.01	5.42	6.66	6.86	- -	- -	- -
Dvd Payout Ratio (%)	16.69	-16.73	16.49	22.11	35.54	30.79	60.25	26.9	10.6	35.24	19.83	24.29	78.96	142.82	213.51
Sustainable Growth Rate (%)	7.95	-11.38	12.3	10.69	5.87	7.26	2.09	9.52	27.64	6.01	15.31	15.52	1.56	-1.84	-3.53

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	-2.35	-2	-1.2	-0.78	-1.44	-0.86	-1.14	-1.68	-0.74	-2.63	-0.75	-0.48	-0.88	-0.97	-1.54
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	-3.24	-5.58	-1.72	-1.09	-2.32	-1.27	-1.62	-2.41	-0.82	-3.67	-0.9	-0.58	-1.82	-2.84	-5.76
EBITDA to Interest Expense	- -	15,886	3,372.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	7,707	2,765.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	18,276	2,350.7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	84.2	85.45	87.09	87.24	87.92	90.74	88.18	89.53	90.13	89.71	89.9	89.9	91.75	90.46	87.13
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt to Equity	-38.36	-18.59	-21.28	-14.1	-21.02	-12.35	-17.1	-25.45	-24.66	-31.94	-17.34	-13.95	-8.5	-6.8	-8.73
Net Debt/Capital (%)	-62.23	-22.83	-27.03	-16.41	-26.61	-14.09	-20.63	-34.14	-32.74	-46.94	-20.97	-16.21	-9.29	-7.29	-9.57
EBITDA	60	32	78	78	62	72	82	80	241	99	210	218	72	53	38
EBITDA-CapEx	36	15	64	55	41	60	50	54	216	28	163	179	52	35	14
Operating Income (Loss)	43	37	54	56	39	49	58	56	48	70	175	180	35	18	10

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	5.31	2.35	4.01	3.18	3.34	5.7	5.54	4.73	8.14	7.18	7.33	6.06	6.38	5.42	3.55
Current Ratio	7.35	4.06	5.5	4.82	4.62	7.24	7.14	6.87	10.72	9.62	9.5	8.99	10.47	9.29	6.51
Quick Ratio	5.61	2.81	4.25	3.55	3.51	5.92	5.9	5.03	8.63	7.76	7.91	6.42	6.68	5.91	3.81
CFO/Avg Current Liab	1.66	1.39	2.17	1.62	1.72	2.04	1.73	1.69	4.54	2.22	3.42	3.3	1.23	1.56	1.77
Common Equity/Total Assets	84.2	85.45	87.09	87.24	87.92	90.74	88.18	89.53	90.13	89.71	89.9	89.9	91.75	90.46	87.13
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Total Liabilities	101.17	89.24	152.42	135.84	156.47	190.74	111.78	136.25	282.92	135.2	225.34	253.7	97.24	102.69	112.23
CFO/CapEx	2.98	3.17	7.07	3.71	4.24	8.03	2.52	3.28	8.93	1.78	4.88	5.49	3.15	4.7	4.57
Altman's Z-Score	10.58	12.68	17.89	17.62	17.99	26.55	21.05	20.06	24.78	33.26	35.96	32.76	44.68	29.78	14.67

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	39.54	36.52	35.21	30.9	38.28	54.32	37.02	29.85	23.8	16.23	18.2	20.93	25.04	20.02	19.53
Days Sales Outstanding	9.23	9.99	10.37	11.81	9.53	6.72	9.86	12.23	15.33	22.49	20.06	17.44	14.58	18.23	18.69
Inventory Turnover	2.77	3.21	3.77	3	2.95	3.78	3.98	2.92	2.42	2.53	3.39	2.42	1.44	1.18	1.21
Days Inventory Outstanding	131.7	113.88	96.74	121.79	123.53	96.57	91.76	125.14	150.78	144.12	107.67	150.69	252.76	308.93	300.62
Accounts Payable Turnover	8.04	8.94	8.68	8.47	7.3	7.71	7.07	6.95	7.35	8.28	8.64	8.68	8.62	7	6.37
Accounts Payable Turnover Days	45.4	40.82	42.07	43.1	50.02	47.34	51.6	52.54	49.66	44.09	42.22	42.04	42.36	52.13	57.28
Cash Conversion Cycle	95.53	83.06	65.04	90.5	83.05	55.95	50.02	84.83	116.45	122.52	85.51	126.09	224.98	275.03	262.03
Inventory to Cash Days	-122.47	-103.88	-86.38	-109.98	-114	-89.85	-81.9	-112.92	-135.44	-121.62	-87.61	-133.25	-238.19	-290.71	-281.92
Inventories	52	45	42	64	52	53	57	81	90	103	99	135	163	166	167
Raw Materials	12	11	8	21	19	15	16	41	39	32	24	75	96	101	101
Work In Process	8	12	13	15	13	15	17	16	26	39	32	15	25	27	28
Finished Goods	32	22	21	28	20	23	25	24	25	31	43	45	42	37	38
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	931	939	1,619	1,530	1,465	2,004	2,213	1,736	2,901	4,717	5,566	4,087	4,697	3,550	1,964
- Cash & Cash Equivalents	140	63	93	61	90	62	94	134	179	259	158	105	64	51	59
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	750	844	1,417	1,355	1,291	1,753	1,930	1,507	2,490	4,268	5,035	3,733	4,386	3,250	1,714
Total Capital	365	341	437	431	429	503	548	527	725	810	912	755	752	750	673
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	2.51	2.76	4.08	3.88	3.75	4.5	4.47	3.62	5.92	8.74	7.16	5.73	9.87	7.76	3.86
EV/EBITDA	12.6	26.55	18.27	17.43	20.68	24.24	23.51	18.88	10.31	43.29	23.98	17.14	60.55	61.89	44.85
EV/EBIT	17.35	74.31	26.21	24.28	33.18	35.88	33.48	27.08	11.47	60.55	28.76	20.69	125.1	181.28	168.15
EV/Cash Flow to Firm	10.84	- -	- -	- -	14	17.91	23.52	- -	11.09	33.97	21.81	17.33	- -	- -	- -
EV/Free Cash Flow to Firm	16.31	- -	- -	- -	18.33	20.46	38.95	- -	12.49	77.54	27.43	21.19	- -	- -	- -
Diluted Market Cap	994	942	1,641	1,615	1,518	2,029	2,269	1,811	2,939	4,791	5,710	4,188	4,771	3,568	1,999
Diluted Enterprise Value	813	847	1,438	1,440	1,344	1,779	1,986	1,583	2,528	4,342	5,180	3,834	4,459	3,268	1,749
EV per Share	13.36	14.78	23.6	23.19	22.53	29.97	32.4	26.08	42.3	71.24	84.04	65.53	77.3	57.18	30.97
TTM Sales	299	305	347	349	345	390	432	416	421	488	703	651	445	419	444
TTM EBITDA	60	32	78	78	62	72	82	80	241	99	210	218	72	53	38
TTM Operating Income	43	37	54	56	39	49	58	56	48	70	175	180	35	18	10
TTM Cash Flow to Firm	69	- -	- -	- -	92	98	82	- -	224	126	231	215	- -	- -	- -
TTM Free Cash Flow to Firm	46	- -	- -	- -	70	86	50	- -	199	55	184	176	- -	- -	- -

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	21.62	26.55	19.37	25.85	21.55	23.68	45.8	31.02	14.74	87.04	31.1	23.78	106.31	55.85	22.94
EV/EBIT	17.35	74.31	26.21	24.28	33.18	35.88	33.48	27.08	11.47	60.55	28.76	20.69	125.1	181.28	168.15
Enterprise Value	750	844	1,417	1,355	1,291	1,753	1,930	1,507	2,490	4,268	5,035	3,733	4,386	3,250	1,714
Low Price	14.42	13.6	16.96	21.34	18.04	20.73	31.08	26.24	28.11	39.43	73.1	62.63	65.34	57.28	30.63
EV/Sales	2.51	2.76	4.08	3.88	3.75	4.5	4.47	3.62	5.92	8.74	7.16	5.73	9.87	7.76	3.86
EV/EBITDA	12.6	26.55	18.27	17.43	20.68	24.24	23.51	18.88	10.31	43.29	23.98	17.14	60.55	61.89	44.85
Price/Earnings	27.67	- -	27.71	26.37	37.87	40.53	79.85	25.29	14.91	66	34.09	24.27	84.96	110.1	90.04
Price/Earnings Average	30.15	- -	24.1	28.11	35.52	31.67	76.15	28.82	12.01	47.21	33.27	26.51	84.11	121.49	124.85
Price/Earnings High	36.03	- -	29.24	33.75	43.31	40.84	90.67	33.53	15.05	69.32	40.5	33.23	101.41	144.9	168.62
Price/Earnings Low	24.06	- -	17.43	21.49	26.72	24.53	66.82	22.09	8.5	33.05	26.82	21.19	67.05	100.97	77.73
Price/Book Value	2.55	2.75	3.71	3.55	3.42	3.98	4.04	3.29	4	5.82	6.1	5.41	6.24	4.73	2.92
Price/Book Value Average	2.78	2.95	3.22	3.79	3.21	3.11	3.85	3.75	3.23	4.16	5.96	5.91	6.18	5.22	4.05
Price/Book Value High	3.32	3.57	3.91	4.55	3.91	4.01	4.59	4.37	4.04	6.11	7.25	7.41	7.45	6.23	5.47
Price/Book Value Low	2.22	2.28	2.33	2.89	2.41	2.41	3.38	2.88	2.28	2.91	4.8	4.72	4.93	4.34	2.52
Price/Tangible Book Value	2.73	4.41	5.13	4.86	4.91	5.28	5.14	4.19	4.71	6.68	6.86	6.22	7.16	5.49	3.44
Price/Tangible Book Value Average	2.98	4.72	4.46	5.18	4.6	4.12	4.9	4.78	3.8	4.78	6.7	6.8	7.09	6.06	4.77
Price/Tangible Book Value High	3.56	5.72	5.41	6.23	5.61	5.32	5.84	5.56	4.75	7.02	8.15	8.52	8.55	7.23	6.45
Price/Tangible Book Value Low	2.37	3.65	3.23	3.96	3.46	3.19	4.3	3.66	2.69	3.35	5.4	5.43	5.65	5.04	2.97
Price/Sales	3.18	3.08	4.57	4.5	4.3	5.09	5.11	4.25	6.86	9.62	7.97	6.37	10.65	8.47	4.49
Price/Sales Average	3.46	3.3	3.98	4.8	4.04	3.97	4.87	4.85	5.53	6.88	7.78	6.96	10.55	9.35	6.22
Price/Sales High	4.14	4	4.82	5.76	4.92	5.12	5.8	5.64	6.92	10.1	9.47	8.72	12.71	11.15	8.4
Price/Sales Low	2.76	2.55	2.88	3.67	3.04	3.08	4.27	3.72	3.91	4.82	6.27	5.56	8.41	7.77	3.87
Price/Cash Flow	13.71	18.17	16.08	18.35	16.08	20.24	26.87	21.08	12.85	37.39	24.27	19.26	72.01	43.72	17.84
Price/Cash Flow Average	14.94	19.45	13.99	19.56	15.09	15.82	25.63	24.02	10.35	26.75	23.69	21.04	71.29	48.24	24.74
Price/Cash Flow High	17.86	23.56	16.97	23.49	18.39	20.4	30.51	27.94	12.97	39.27	28.84	26.36	85.95	57.53	33.41
Price/Cash Flow Low	11.92	15.03	10.12	14.95	11.35	12.25	22.49	18.41	7.33	18.72	19.1	16.81	56.83	40.09	15.4
Price/Free Cash Flow Average	23.55	28.42	16.84	27.54	20.22	18.5	43.68	35.35	11.88	62.27	30.35	25.97	105.24	61.63	31.81
Price/Free Cash Flow High	28.15	34.43	20.44	33.07	24.65	23.86	52.01	41.13	14.88	91.43	36.96	32.55	126.89	73.5	42.96
Price/Free Cash Flow Low	18.8	21.96	12.18	21.06	15.21	14.33	38.33	27.09	8.41	43.58	24.47	20.76	83.9	51.22	19.8
EV/Sales Average	2.79	2.98	3.48	4.17	3.48	3.38	4.23	4.21	4.58	5.99	6.97	6.31	9.76	8.63	5.58
EV/Sales High	3.45	3.67	4.34	5.11	4.36	4.54	5.16	4.98	5.98	9.23	8.65	8.05	11.91	10.43	7.73
EV/Sales Low	2.1	2.23	2.35	3.07	2.49	2.47	3.63	3.09	2.96	3.92	5.47	4.94	7.64	7.05	3.26
EV/EBITDA Average	14	28.62	15.55	18.72	19.23	18.18	22.26	21.91	7.98	29.67	23.34	18.88	59.9	68.89	64.71
EV/EBITDA High	17.32	35.31	19.42	22.93	24.05	24.45	27.16	25.96	10.43	45.7	28.97	24.07	73.1	83.26	89.69
EV/EBITDA Low	10.56	21.44	10.53	13.78	13.78	13.3	19.11	16.13	5.15	19.4	18.33	14.76	46.88	56.29	37.82
EV/EBIT Average	19.28	80.1	22.31	26.08	30.85	26.92	31.7	31.43	8.88	41.5	28	22.78	123.76	201.76	242.62
EV/EBIT High	23.86	98.82	27.86	31.95	38.59	36.2	38.68	37.24	11.6	63.93	34.75	29.05	151.04	243.85	336.25
EV/EBIT Low	14.55	60	15.1	19.2	22.1	19.69	27.22	23.13	5.73	27.14	21.99	17.81	96.85	164.86	141.81
Last Price	16.58	16.45	26.97	26.19	25.56	34.26	37.15	30.04	49.29	78.74	92.9	71.74	82.79	62.46	35.48
High Price	21.59	21.32	28.45	33.52	29.23	34.52	42.18	39.83	49.74	82.71	110.39	98.21	98.82	82.2	66.45
Enterprise Value Average	833	909	1,206	1,455	1,200	1,315	1,827	1,749	1,926	2,926	4,901	4,110	4,339	3,617	2,473
Enterprise Value High	1,031	1,122	1,506	1,783	1,501	1,769	2,230	2,073	2,517	4,506	6,083	5,241	5,295	4,372	3,428
Enterprise Value Low	629	681	816	1,071	860	962	1,569	1,287	1,243	1,913	3,849	3,214	3,396	2,956	1,446

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	56	57	60	58	57	58	60	58	59	60	60	57	57	57	55
Diluted Weighted Avg Shares	60	57	61	62	59	59	61	60	60	61	61	58	58	57	56
Basic Weighted Avg Shares	57	57	59	60	58	58	59	59	59	60	60	58	57	57	56
Revenue per Share	5.22	5.33	5.9	5.82	5.94	6.74	7.27	7.06	7.19	8.19	11.66	11.27	7.77	7.37	7.91
EBITDA per Share	1.04	0.55	1.32	1.3	1.08	1.25	1.38	1.36	4.12	1.65	3.48	3.77	1.27	0.92	0.68
Operating Income per Share	0.76	0.64	0.92	0.93	0.67	0.84	0.97	0.94	0.82	1.18	2.9	3.12	0.61	0.32	0.18
Basic EPS, GAAP	0.6	-0.6	0.97	0.99	0.68	0.85	0.47	1.19	3.31	1.19	2.73	2.96	0.97	0.57	0.39
Basic EPS from Cont Ops	0.6	-0.6	0.97	0.99	0.68	0.85	0.47	1.19	3.31	1.19	2.73	2.96	0.97	0.57	0.39
Diluted EPS, GAAP	0.57	-0.6	0.94	0.97	0.66	0.83	0.45	1.16	3.24	1.17	2.67	2.93	0.97	0.56	0.39
Diluted EPS from Cont Ops	0.57	-0.6	0.94	0.97	0.66	0.83	0.45	1.16	3.24	1.17	2.67	2.93	0.97	0.56	0.39
Dividend per Share	0.1	0.1	0.16	0.22	0.24	0.26	0.28	0.32	0.35	0.42	0.54	0.72	0.77	0.81	0.84
Cash Flow per Share	1.21	0.9	1.68	1.43	1.59	1.69	1.38	1.43	3.84	2.11	3.83	3.73	1.15	1.43	1.99
Free Cash Flow per Basic Share	0.8	0.62	1.44	1.04	1.21	1.48	0.83	0.99	3.41	0.92	3.04	3.05	0.78	1.12	1.55
Cash & Equivalents per Share	3.22	1.67	3.37	3	3.03	4.28	4.75	3.96	6.98	7.5	8.85	6.21	5.49	5.28	4.51
Book Value per Share	6.49	5.98	7.27	7.37	7.48	8.6	9.19	9.12	12.31	13.53	15.22	13.26	13.26	13.19	12.16
Tangible Book Value per Share	6.07	3.73	5.26	5.38	5.21	6.49	7.23	7.17	10.46	11.79	13.54	11.53	11.56	11.37	10.31