TFS Financial Corporation Financial Ratios — PWT 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	0.53	0.64	3.04	3.55	4.07	4.75	5.31	4.95	4.64	4.95	4.76	4.17	3.99	4.2	4.84
Return on Assets (%)	0.09	0.1	0.49	0.57	0.6	0.64	0.67	0.61	0.56	0.57	0.56	0.5	0.46	0.47	0.53
Return on Capital (%)	0.48	0.51	2.19	2.3	2.08	1.92	1.81	1.57	1.44	1.53	1.6	1.29	1.08	1.14	1.35
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	4.33	4.75	27.73	33.7	37.16	41.43	44.63	40.06	35.75	33.92	34.88	31.61	30.61	33.09	35.68
Profit Margin (%)	3.35	4	18.84	22.46	24.66	27.27	29.75	28.24	28.07	28.19	28.23	25.61	24.67	26.25	28.29
Net Income to Common Margin (%)	3.35	4	18.84	22.46	24.66	27.27	29.75	28.24	28.07	28.19	28.23	25.61	24.67	26.25	28.29
Effective Tax Rate (%)	22.65	15.67	32.06	33.35	33.64	34.17	33.35	29.51	21.5	16.89	19.07	19	19.4	20.66	20.71
Dvd Payout Ratio (%)	- -	- -	- -	7.42	26.85	29.07	31.18	44.06	62.89	66.57	69.92	78.18	77.47	74.07	65.45
Sustainable Growth Rate (%)	0.53	0.64	3.04	3.29	2.98	3.37	3.65	2.77	1.72	1.65	1.43	0.91	0.9	1.09	1.67

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	292	616	821	1,193	2,218	2,768	3,707	3,753	3,936	3,568	3,133	4,823	5,303	4,822	4,901
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	292	616	821	1,193	2,218	2,768	3,707	3,753	3,936	3,568	3,133	4,823	5,303	4,822	4,901
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	16.29	15.69	16.61	15.58	13.98	12.87	12.34	12.44	11.67	11.42	12.32	11.68	11.39	10.9	10.85
Long-Term Debt/Equity (%)	16.44	34.08	43.86	64.87	128.26	166.71	219.36	213.44	231.97	213.39	180.88	261.51	275.17	258.86	258.75
Long-Term Debt/Capital (%)	14.12	25.42	30.49	39.35	56.19	62.51	68.69	68.1	69.88	68.09	64.4	72.34	73.35	72.13	72.13
Long-Term Debt/Total Assets (%)	2.68	5.35	7.28	10.11	17.93	21.45	27.07	26.55	27.07	24.37	22.29	30.55	31.35	28.21	28.07
Total Debt/Equity (%)	16.44	34.08	43.86	64.87	128.26	166.71	219.36	213.44	231.97	213.39	180.88	261.51	275.17	258.86	258.75
Total Debt/Capital (%)	14.12	25.42	30.49	39.35	56.19	62.51	68.69	68.1	69.88	68.09	64.4	72.34	73.35	72.13	72.13
Total Debt/Total Assets (%)	2.68	5.35	7.28	10.11	17.93	21.45	27.07	26.55	27.07	24.37	22.29	30.55	31.35	28.21	28.07
Net Debt to Equity	-0.18	17.02	28.58	55.01	119.28	152.79	203.49	198.1	215.75	183.61	152.69	241.47	250.95	233.96	236.08
Net Debt/Capital (%)	-0.18	14.54	22.23	35.49	54.4	60.44	67.05	66.45	68.33	64.74	60.43	70.72	71.51	70.06	70.24
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	16.29	15.69	16.61	15.58	13.98	12.87	12.34	12.44	11.67	11.42	12.32	11.68	11.39	10.9	10.85
Long-Term Debt/Equity (%)	16.44	34.08	43.86	64.87	128.26	166.71	219.36	213.44	231.97	213.39	180.88	261.51	275.17	258.86	258.75
Long-Term Debt/Capital (%)	14.12	25.42	30.49	39.35	56.19	62.51	68.69	68.1	69.88	68.09	64.4	72.34	73.35	72.13	72.13
Long-Term Debt/Total Assets (%)	2.68	5.35	7.28	10.11	17.93	21.45	27.07	26.55	27.07	24.37	22.29	30.55	31.35	28.21	28.07
Total Debt/Equity (%)	16.44	34.08	43.86	64.87	128.26	166.71	219.36	213.44	231.97	213.39	180.88	261.51	275.17	258.86	258.75
Total Debt/Capital (%)	14.12	25.42	30.49	39.35	56.19	62.51	68.69	68.1	69.88	68.09	64.4	72.34	73.35	72.13	72.13
Total Debt/Total Assets (%)	2.68	5.35	7.28	10.11	17.93	21.45	27.07	26.55	27.07	24.37	22.29	30.55	31.35	28.21	28.07
CFO/Total Liabilities	1.49	1.6	1.5	1.04	0.96	0.76	0.84	0.74	0.8	0.94	0.67	0.28	0.61	0.58	0.53
CFO/CapEx	51.82	21.23	49.95	36.76	18.49	9.31	24.38	11	27.26	37.98	62.2	14.42	17.79	28.92	7.2
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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	7.73	8.1	8.95	9.25	9.14	9.05	8.75	8.16	7.19	7.63	8.47	8.16	6.48	5.35	5.27
Days Sales Outstanding	47.25	45.04	40.78	39.47	39.95	40.35	41.72	44.75	50.76	47.83	43.09	44.72	56.35	68.21	69.23
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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	2,446	2,766	3,658	4,283	4,913	4,993	4,501	4,130	4,974	4,074	5,397	3,712	3,289	3,564	3,689
- Cash & Cash Equivalents	295	308	286	181	155	231	268	270	275	498	488	370	467	464	429
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	292	616	821	1,193	2,218	2,768	3,707	3,753	3,936	3,568	3,133	4,823	5,303	4,822	4,901
Enterprise Value	2,427	2,652	3,716	4,726	6,390	7,012	7,403	7,082	8,087	6,690	7,620	7,707	7,617	7,396	8,106
Total Capital	2,066	2,423	2,692	3,033	3,947	4,429	5,397	5,512	5,633	5,239	4,866	6,667	7,231	6,684	6,794
Total Debt/Capital (%)	14.12	25.42	30.49	39.35	56.19	62.51	68.69	68.1	69.88	68.09	64.4	72.34	73.35	72.13	72.13
Total Debt / EV	0.12	0.23	0.22	0.25	0.35	0.39	0.5	0.53	0.49	0.53	0.41	0.63	0.7	0.65	0.6
EV/Sales	8.71	9.25	12.51	16.11	21.71	23.74	24.78	23.41	28.29	22.64	26.56	26.47	24.98	24.4	25.21
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	17.9	17.04	26.39	45.66	62.59	82.58	73.17	76.88	78.52	54.93	91.64	197.99	83.96	83.47	98.35
EV/Free Cash Flow to Firm	18.25	17.89	26.93	46.94	66.17	92.53	76.3	84.57	81.5	56.41	93.13	212.74	88.97	86.46	114.22
Diluted Market Cap	2,383	2,702	3,582	4,268	4,935	4,986	4,469	4,086	4,928	4,040	5,355	3,687	3,300	3,544	3,678
Diluted Enterprise Value	2,364	2,588	3,639	4,711	6,413	7,005	7,371	7,038	8,041	6,656	7,578	7,682	7,628	7,376	8,095
EV per Share	7.86	8.58	12.02	15.67	21.97	24.67	26.32	25.26	28.89	23.88	27.14	27.47	27.43	26.35	28.89
TTM Sales	279	287	297	293	294	295	299	302	286	296	287	291	305	303	321
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	136	156	141	104	102	85	101	92	103	122	83	39	91	89	82
TTM Free Cash Flow to Firm	133	148	138	101	97	76	97	84	99	119	82	36	86	86	71

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	17.92	18.22	25.95	42.38	51.1	65.79	46.06	48.79	49.67	34.07	65.45	101.76	38.54	41.43	51.82
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	2,427	2,652	3,716	4,726	6,390	7,012	7,403	7,082	8,087	6,690	7,620	7,707	7,617	7,396	8,106
Low Price	7.65	7.91	8.09	11.27	13.74	15.43	14.5	13.59	14.22	12.92	14.53	12.86	10.96	10.91	11.24
EV/Sales	8.71	9.25	12.51	16.11	21.71	23.74	24.78	23.41	28.29	22.64	26.56	26.47	24.98	24.4	25.21
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	254.6	234.92	63.81	64.43	67.46	61.41	49.91	47.55	60.98	48.15	65.66	49.21	43.67	44.38	40.28
Price/Earnings Average	300.06	239.4	55.46	57.77	60.5	61.61	52.14	49.16	57.09	55.87	64.76	60.28	48.89	45.17	39.89
Price/Earnings High	345.37	254.35	65.83	65.75	69.77	67.24	60.81	52.82	62.65	73.51	76.64	75.61	56.13	53.19	44.39
Price/Earnings Low	245.97	207.6	43.65	51.16	54.87	53.92	45.24	43.87	48.8	42.79	49.64	47.84	40.41	38.14	34.45
Price/Book Value	1.38	1.53	1.95	2.33	2.84	3.01	2.66	2.35	2.93	2.44	3.12	2.01	1.71	1.91	1.95
Price/Book Value Average	1.62	1.56	1.7	2.09	2.55	3.02	2.78	2.43	2.74	2.83	3.07	2.47	1.91	1.95	1.93
Price/Book Value High	1.87	1.66	2.02	2.38	2.94	3.29	3.25	2.61	3.01	3.72	3.64	3.09	2.19	2.29	2.15
Price/Book Value Low	1.33	1.35	1.34	1.85	2.31	2.64	2.41	2.17	2.35	2.17	2.36	1.96	1.58	1.64	1.67
Price/Tangible Book Value	1.4	1.55	1.97	2.34	2.86	3.02	2.68	2.36	2.95	2.45	3.13	2.02	1.71	1.92	1.96
Price/Tangible Book Value Average	1.65	1.58	1.71	2.1	2.56	3.03	2.8	2.44	2.76	2.84	3.09	2.48	1.92	1.96	1.94
Price/Tangible Book Value High	1.9	1.68	2.03	2.39	2.96	3.31	3.26	2.62	3.03	3.74	3.66	3.11	2.2	2.3	2.16
Price/Tangible Book Value Low	1.35	1.37	1.35	1.86	2.32	2.65	2.43	2.18	2.36	2.18	2.37	1.97	1.59	1.65	1.67
Price/Sales	8.53	9.41	12.02	14.47	16.63	16.75	14.85	13.43	17.12	13.57	18.54	12.6	10.78	11.65	11.4
Price/Sales Average	10.06	9.59	10.45	12.98	14.92	16.8	15.51	13.88	16.02	15.75	18.28	15.43	12.06	11.86	11.29
Price/Sales High	11.58	10.18	12.4	14.77	17.2	18.34	18.09	14.91	17.58	20.73	21.64	19.36	13.85	13.96	12.56
Price/Sales Low	8.25	8.31	8.22	11.49	13.53	14.71	13.46	12.39	13.7	12.06	14.02	12.25	9.97	10.01	9.75
Price/Cash Flow	17.54	17.33	25.36	41.01	47.96	58.26	43.85	44.08	47.51	32.94	63.96	94.26	36.22	39.86	44.45
Price/Cash Flow Average	20.67	17.66	22.04	36.78	43.01	58.45	45.81	45.58	44.47	38.22	63.09	115.45	40.55	40.57	44.02
Price/Cash Flow High	23.79	18.76	26.16	41.86	49.6	63.79	53.42	48.97	48.8	50.29	74.66	144.82	46.56	47.78	48.99
Price/Cash Flow Low	16.95	15.31	17.35	32.56	39.01	51.15	39.74	40.67	38.02	29.27	48.36	91.64	33.52	34.26	38.02
Price/Free Cash Flow Average	21.12	18.56	22.56	38	45.83	66	48.12	50.45	46.5	39.53	64.55	124.65	43.15	42.17	51.32
Price/Free Cash Flow High	24.31	19.72	26.78	43.26	52.85	72.03	56.12	54.2	51.03	52.01	76.4	156.35	49.53	49.66	57.11
Price/Free Cash Flow Low	17.32	16.1	17.76	33.65	41.56	57.76	41.75	45.01	39.75	30.27	49.48	98.94	35.66	35.62	44.32
EV/Sales Average	10.28	9.44	10.9	14.6	19.99	23.8	25.45	23.88	27.18	24.85	26.3	29.33	26.26	24.6	25.1
EV/Sales High	11.84	10.05	12.9	16.41	22.28	25.35	28.07	24.93	28.76	29.9	29.7	33.31	28.05	26.73	26.39
EV/Sales Low	8.41	8.13	8.62	13.1	18.59	21.68	23.37	22.36	24.81	21.1	21.97	26.11	24.17	22.74	23.55
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	7.92	8.95	11.83	14.2	16.89	17.57	16	14.74	17.77	14.54	19.22	13.23	11.85	12.7	13.15
High Price	10.74	9.69	12.21	14.49	17.47	19.24	19.5	16.37	18.25	22.2	22.44	20.33	15.22	15.22	14.49
Enterprise Value Average	2,863	2,705	3,237	4,284	5,884	7,029	7,604	7,222	7,770	7,344	7,546	8,542	8,010	7,459	8,070
Enterprise Value High	3,299	2,881	3,832	4,815	6,559	7,486	8,385	7,540	8,223	8,836	8,523	9,699	8,555	8,103	8,482
Enterprise Value Low	2,344	2,331	2,560	3,844	5,474	6,404	6,981	6,762	7,094	6,237	6,304	7,605	7,372	6,895	7,572

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Shares Outstanding	309	309	309	302	291	284	281	280	280	280	281	281	278	281	281
Diluted Weighted Avg Shares	301	302	303	301	292	284	279	277	277	278	279	279	279	279	280
Basic Weighted Avg Shares	300	301	302	299	290	282	277	276	275	276	277	277	277	278	279
Revenue per Share	0.93	0.95	0.98	0.98	1.02	1.05	1.08	1.1	1.04	1.07	1.04	1.05	1.1	1.09	1.15
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.03	0.04	0.19	0.22	0.25	0.29	0.32	0.31	0.29	0.3	0.29	0.27	0.27	0.29	0.33
Basic EPS from Cont Ops	0.03	0.04	0.19	0.22	0.25	0.29	0.32	0.31	0.29	0.3	0.29	0.27	0.27	0.29	0.33
Diluted EPS, GAAP	0.03	0.04	0.18	0.22	0.25	0.28	0.32	0.31	0.29	0.3	0.29	0.27	0.27	0.29	0.33
Diluted EPS from Cont Ops	0.03	0.04	0.18	0.22	0.25	0.28	0.32	0.31	0.29	0.3	0.29	0.27	0.27	0.29	0.33
Dividend per Share	- -	- -	- -	0.02	0.07	0.08	0.1	0.14	0.18	0.2	0.2	0.21	0.21	0.21	0.21
Cash Flow per Share	0.45	0.52	0.47	0.35	0.35	0.3	0.36	0.33	0.37	0.44	0.3	0.14	0.33	0.32	0.3
Free Cash Flow per Basic Share	0.44	0.49	0.46	0.34	0.33	0.27	0.35	0.3	0.36	0.43	0.3	0.13	0.31	0.31	0.25
Cash & Equivalents per Share	1.01	2.36	2.47	2.49	2.55	2.64	2.86	2.86	2.94	3.4	3.24	2.95	3.51	3.53	1.72
Book Value per Share	5.74	5.85	6.05	6.1	5.95	5.84	6.01	6.27	6.06	5.97	6.17	6.57	6.94	6.64	6.75
Tangible Book Value per Share	5.65	5.78	6.01	6.06	5.91	5.81	5.98	6.24	6.03	5.94	6.14	6.54	6.92	6.61	6.72