Safety Insurance Group, Inc. Financial Ratios — SFN 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 (%)	2.09	8.6	8.83	8.46	-2.05	9.82	9.1	11.72	13.04	16.33	14.43	5.35	2.34	8.66	11.54
Return on Assets (%)	0.94	3.81	3.83	3.6	-0.82	3.73	3.5	4.54	5.14	6.78	6.27	2.28	0.93	3.24	4.19
Return on Capital (%)	2.11	8.61	8.84	8.47	- -	9.83	9.11	11.73	12.77	15.5	13.59	5.07	2.26	8.23	10.99
Return on Invested Capital (%)	- -	8.6	8.83	8.46	- -	9.81	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	13.2	13.14	12.12	-3.08	11.8	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	11.23	11.52	10.47	-3.56	11.27	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	17.59	- -	- -	513.05	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	2.09	11.23	11.52	10.47	-3.56	11.27	10.28	12.49	14.12	20.8	19	7.59	2.64	8.1	10.1
Profit Margin (%)	2.01	8.01	8.06	7.46	-1.72	7.81	7.39	9.96	11.37	16.45	15.12	5.93	2.04	6.37	7.91
Net Income to Common Margin (%)	2.01	8.01	8.06	7.46	-1.72	7.81	7.39	9.96	11.37	16.45	15.12	5.93	2.04	6.37	7.91
Effective Tax Rate (%)	4	28.68	30.03	28.76	- -	30.76	28.04	20.2	19.47	20.92	20.43	21.85	22.71	21.29	21.65
Dvd Payout Ratio (%)	221.3	57.92	60.09	66.22	-303.01	65.44	72.87	58.67	52.88	39.49	41.32	113.91	282.34	75.39	54.27
Sustainable Growth Rate (%)	-2.54	3.62	3.52	2.86	-8.25	3.39	2.47	4.84	6.15	9.88	8.47	-0.74	-4.26	2.13	5.28

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	- -	- -	- -	- -	- -	- -	- -	- -	34	61	57	58	50	46	62
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	30	30	35	30	30	50
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	34	31	27	23	20	16	12
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	-0.37	-0.56	-0.44	1.92	-0.21	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	-0.43	-0.64	-0.51	1.66	-0.21	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	1,088.02	1,123.75	1,071.57	-274.86	1,085.16	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	1,040.24	1,068.47	1,052.01	-319.76	1,030.6	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	925.27	985.26	925.76	-318.28	1,036.47	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	2
Common Equity/Total Assets	44.57	44.1	42.77	42.27	37.83	38.15	38.79	38.72	39.97	43.07	43.79	41.16	38.41	36.49	36.11
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.21	3.5	2.92	2.87	2.46	1.9	1.33
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.04	3.28	2.75	2.68	2.31	1.8	1.24
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.68	1.51	1.28	1.18	0.94	0.69	0.48
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.21	6.9	6.16	7.18	6.19	5.52	6.93
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.04	6.45	5.8	6.7	5.83	5.23	6.48
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.68	2.97	2.7	2.96	2.38	2.01	2.5
Net Debt to Equity	-5.77	-5.1	-8.04	-5.99	-7.37	-2.99	-5.95	-5.23	-5.49	-2.69	-3.62	1.19	-1.01	-3.5	-2.68
Net Debt/Capital (%)	-6.13	-5.37	-8.74	-6.38	-7.96	-3.08	-6.33	-5.52	-5.56	-2.66	-3.65	1.15	-1	-3.55	-2.72
EBITDA	- -	96	100	96	-25	98	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	92	95	95	-29	93	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	81	88	83	-29	93	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	44.57	44.1	42.77	42.27	37.83	38.15	38.79	38.72	39.97	43.07	43.79	41.16	38.41	36.49	36.11
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.21	3.5	2.92	2.87	2.46	1.9	1.33
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.04	3.28	2.75	2.68	2.31	1.8	1.24
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.68	1.51	1.28	1.18	0.94	0.69	0.48
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.21	6.9	6.16	7.18	6.19	5.52	6.93
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.04	6.45	5.8	6.7	5.83	5.23	6.48
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.68	2.97	2.7	2.96	2.38	2.01	2.5
CFO/Total Liabilities	4.84	11.86	11.92	10.09	2.16	9.09	7.42	11.22	9.26	9.36	11.88	3.82	4.04	8.93	12.32
CFO/CapEx	9.02	24.81	22.53	55.44	5.66	20.13	13.77	11.42	11.72	11.01	17.19	21.19	29.23	29.48	77.55
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	3.84	3.34	3.32	3.34	3.03	2.81	2.81	2.73	2.74	2.69	2.99	2.71	2.72	2.62	2.66
Days Sales Outstanding	95.03	109.19	110.03	109.43	120.56	129.86	129.67	133.48	133.2	135.93	122.14	134.55	134.29	139.14	137.19
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	608	687	858	962	844	1,099	1,207	1,218	1,422	1,154	1,236	1,267	1,118	1,205	1,126
- Cash & Cash Equivalents	38	35	56	42	47	20	42	38	44	54	64	25	38	59	74
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	34	61	57	58	50	46	62
Enterprise Value	-516	-514	-303	-216	-285	-75	-6	18	183	-95	11	250	78	56	414
Total Capital	656	694	695	708	644	671	701	719	842	946	984	870	854	874	954
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.04	6.45	5.8	6.7	5.83	5.23	6.48
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.19	-0.64	5.12	0.23	0.64	0.81	0.15
EV/Sales	- -	- -	- -	- -	- -	- -	- -	0.02	0.21	- -	0.01	0.32	0.08	0.05	0.33
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	0.14	1.63	- -	0.08	5.6	1.48	0.44	2.12
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	0.16	1.78	- -	0.08	5.87	1.53	0.45	2.14
Diluted Market Cap	608	685	858	974	832	1,090	1,201	1,213	1,417	1,172	1,243	1,260	1,112	1,195	1,135
Diluted Enterprise Value	-517	-516	-303	-204	-297	-84	-13	14	179	-78	18	243	72	47	423
EV per Share	- -	- -	- -	- -	- -	- -	- -	1.21	11.91	- -	0.75	16.92	5.27	3.8	28.29
TTM Sales	682	725	761	796	804	827	844	835	876	840	865	785	926	1,110	1,254
TTM EBITDA	- -	96	100	96	-25	98	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	81	88	83	-29	93	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	40	104	111	98	- -	99	82	128	113	110	142	45	53	129	196
TTM Free Cash Flow to Firm	35	100	106	96	- -	94	76	117	103	100	134	43	51	125	193

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	17.32	6.85	8.1	10.17	44.12	11.61	15.78	10.41	13.78	11.78	9.33	29.84	22.1	9.61	5.91
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-516	-514	-303	-216	-285	-75	-6	18	183	-95	11	250	78	56	414
Low Price	35.59	38.91	44.83	48.93	49.19	52.08	64.78	70.34	77.62	66.22	72.38	77.16	64.52	72.43	66.54
EV/Sales	- -	- -	- -	- -	- -	- -	- -	0.02	0.21	- -	0.01	0.32	0.08	0.05	0.33
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	44.34	11.8	13.95	16.32	- -	16.79	19.09	14.44	14.1	8.41	9.45	26.87	58.74	16.87	11.41
Price/Earnings Average	47.36	11.17	12.64	13.74	- -	14.27	17.49	15.08	14.14	8.47	9.14	27.43	57.68	16.66	11.12
Price/Earnings High	54.87	12.47	13.97	16.32	- -	17.31	20.09	17.62	15.6	10.36	9.87	31.09	67.86	18.4	12.39
Price/Earnings Low	39.39	10.24	11.22	12.45	- -	12.05	15.59	12.75	11.85	7.19	8.21	24.21	50.13	15.04	9.86
Price/Book Value	0.93	0.99	1.23	1.36	1.31	1.64	1.72	1.69	1.76	1.3	1.33	1.56	1.39	1.45	1.26
Price/Book Value Average	0.99	0.94	1.12	1.14	1.33	1.39	1.58	1.77	1.76	1.31	1.29	1.59	1.37	1.44	1.23
Price/Book Value High	1.15	1.05	1.24	1.36	1.5	1.69	1.81	2.07	1.95	1.61	1.39	1.81	1.61	1.59	1.37
Price/Book Value Low	0.82	0.86	0.99	1.04	1.15	1.18	1.41	1.5	1.48	1.11	1.16	1.41	1.19	1.3	1.09
Price/Tangible Book Value	0.93	0.99	1.23	1.36	1.31	1.64	1.72	1.69	1.76	1.3	1.33	1.61	1.43	1.5	1.3
Price/Tangible Book Value Average	0.99	0.94	1.12	1.14	1.33	1.39	1.58	1.77	1.76	1.31	1.29	1.64	1.41	1.48	1.26
Price/Tangible Book Value High	1.15	1.05	1.24	1.36	1.5	1.69	1.81	2.07	1.95	1.61	1.39	1.86	1.66	1.64	1.41
Price/Tangible Book Value Low	0.82	0.86	0.99	1.04	1.15	1.18	1.41	1.5	1.48	1.11	1.16	1.45	1.22	1.34	1.12
Price/Sales	0.89	0.94	1.12	1.22	1.03	1.31	1.41	1.44	1.6	1.38	1.43	1.59	1.2	1.08	0.9
Price/Sales Average	0.95	0.89	1.02	1.02	1.05	1.11	1.29	1.5	1.61	1.39	1.38	1.63	1.18	1.06	0.88
Price/Sales High	1.1	1	1.13	1.22	1.19	1.35	1.49	1.76	1.77	1.7	1.49	1.84	1.38	1.17	0.98
Price/Sales Low	0.79	0.82	0.9	0.93	0.91	0.94	1.15	1.27	1.35	1.18	1.24	1.44	1.02	0.96	0.78
Price/Cash Flow	15.39	6.57	7.72	9.93	36.33	10.97	14.52	9.41	12.49	10.62	8.73	28.23	21.28	9.27	5.82
Price/Cash Flow Average	16.44	6.22	7	8.36	36.77	9.33	13.3	9.83	12.52	10.69	8.45	28.81	20.89	9.16	5.67
Price/Cash Flow High	19.04	6.94	7.73	9.93	41.66	11.31	15.28	11.48	13.82	13.08	9.12	32.66	24.58	10.12	6.32
Price/Cash Flow Low	13.67	5.7	6.21	7.58	31.95	7.88	11.85	8.31	10.49	9.08	7.59	25.43	18.16	8.27	5.03
Price/Free Cash Flow Average	18.5	6.48	7.34	8.56	44.66	9.87	14.46	10.88	13.82	11.85	9.03	30.45	21.7	9.49	5.76
Price/Free Cash Flow High	21.43	7.24	8.11	10.17	50.59	11.97	16.61	12.71	15.24	14.5	9.75	34.52	25.53	10.49	6.42
Price/Free Cash Flow Low	15.39	5.94	6.52	7.76	38.79	8.34	12.89	9.19	11.57	10.06	8.11	26.88	18.86	8.57	5.11
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	0.09	0.21	- -	- -	0.35	0.06	0.04	0.31
EV/Sales High	- -	- -	- -	- -	- -	- -	0.07	0.34	0.38	0.2	0.08	0.57	0.27	0.15	0.41
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.16	- -	- -	0.21
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	40.06	44.81	55.73	64.11	55.94	72.54	79.34	79.67	92.42	77.51	83.27	85.66	75.62	81.2	76.96
High Price	49.57	47.38	55.8	64.11	64.14	74.8	83.48	97.23	102.23	95.44	86.99	99.11	87.34	88.6	83.59
Enterprise Value Average	-475	-551	-384	-368	-274	-240	-107	72	187	-88	-29	276	58	41	385
Enterprise Value High	-372	-475	-302	-216	-161	-41	57	287	334	172	66	449	251	166	511
Enterprise Value Low	-584	-605	-471	-443	-387	-385	-228	-124	-44	-264	-150	125	-86	-74	262

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	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15
Diluted Weighted Avg Shares	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15
Basic Weighted Avg Shares	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15
Revenue per Share	44.98	47.44	49.56	52.69	54.05	55.35	56.2	55.36	57.62	56.02	58.31	53.74	63.15	75.53	85.24
EBITDA per Share	- -	6.26	6.51	6.38	-1.66	6.53	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	5.33	5.71	5.52	-1.93	6.24	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.9	3.8	4	3.93	-0.93	4.32	4.16	5.52	6.55	9.21	8.81	3.19	1.29	4.81	6.75
Basic EPS from Cont Ops	0.9	3.8	4	3.93	-0.93	4.32	4.16	5.52	6.55	9.21	8.81	3.19	1.29	4.81	6.75
Diluted EPS, GAAP	0.9	3.8	3.98	3.91	-0.93	4.3	4.12	5.46	6.49	9.14	8.76	3.17	1.28	4.81	6.73
Diluted EPS from Cont Ops	0.9	3.8	3.98	3.91	-0.93	4.3	4.12	5.46	6.49	9.14	8.76	3.17	1.28	4.81	6.73
Dividend per Share	2	2.2	2.4	2.6	2.82	2.83	3.03	3.24	3.46	3.64	3.64	3.63	3.63	3.63	3.66
Cash Flow per Share	2.6	6.82	7.22	6.46	1.54	6.61	5.47	8.47	7.4	7.3	9.54	3.03	3.55	8.76	13.22
Free Cash Flow per Basic Share	2.31	6.55	6.9	6.34	1.27	6.28	5.07	7.73	6.77	6.63	8.98	2.89	3.43	8.46	13.05
Cash & Equivalents per Share	74.06	78.37	75.44	78.48	74.81	77.51	79.75	78.46	82.72	88.01	86.36	72.69	73.71	80.48	52.89
Book Value per Share	43.22	45.31	45.18	47.19	42.7	44.27	46.06	47.01	52.55	59.4	62.47	54.88	54.37	55.83	60.98
Tangible Book Value per Share	43.22	45.31	45.18	47.19	42.7	44.27	46.06	47.01	52.55	59.4	62.47	53.19	52.71	54.16	59.35