Bloomin' Brands, Inc. Financial Ratios — BOO 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 (%)	- -	40.77	60.16	17.69	26.54	13.33	80.06	184.54	120.86	-181.92	195.42	41.78	72.71	-47.01	3.51
Return on Assets (%)	- -	1.57	6.62	2.75	4	1.39	3.89	4.26	4.31	-4.56	6.48	3.08	7.34	-3.76	0.25
Return on Capital (%)	- -	5.74	- -	7.11	9.23	4.83	11.08	- -	9.5	- -	11.64	5.77	11.8	- -	- -
Return on Invested Capital (%)	- -	7.83	- -	8.15	9.86	6.84	10.41	- -	9.9	- -	12.41	9.69	10.69	- -	- -
Gross Margin (%)	16.43	16.82	16.31	16.64	17.03	16.2	16.34	16.15	16.24	10.6	17.75	16.83	17.25	15.16	13.31
EBITDA Margin (%)	9.56	8.44	9.43	8.62	9.62	7.45	7.84	8.41	9.37	0.17	11.46	11.37	10.84	7.98	5.43
Operating Margin (%)	4.85	4.73	5.82	5.49	6.11	5.36	4.52	4.41	4.84	-3.11	7.83	7.78	7.59	5.17	2.79
Incremental Operating Margin (%)	8.27	1.68	36.61	1.14	- -	33.52	99.53	9.2	139.17	30.84	44.26	9.41	2.7	51.56	- -
Pretax Margin (%)	3.41	1.84	4.17	2.7	3.9	1.24	2.63	2.43	3.42	-7.55	6.05	3.18	5.55	-1.49	-0.21
Profit Margin (%)	2.6	1.25	5.05	2.05	2.91	0.92	2.4	2.6	3.15	-5.01	5.23	2.54	5.94	-3.24	0.21
Net Income to Common Margin (%)	2.6	1.25	5.05	2.05	2.91	0.92	2.4	2.6	3.15	-5.01	5.23	2.54	5.94	-3.24	0.21
Effective Tax Rate (%)	16.59	16.49	- -	20.04	23	16.43	6.77	- -	5.34	- -	10.58	26.89	7.96	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	21.6	64.58	29.26	29.75	25.96	-11	- -	49.52	38.1	-199.89	204
Sustainable Growth Rate (%)	- -	40.77	60.16	17.69	20.8	4.72	56.64	129.64	89.49	-201.94	195.42	21.09	45.01	-140.98	-3.65

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	2,109	1,494	1,419	1,310	1,317	1,089	1,118	1,095	2,328	2,254	1,973	2,161	2,032	2,275	2,010
ST Debt	333	23	14	24	32	35	26	27	26	39	11	184	164	159	176
LT Debt	1,776	1,471	1,406	1,286	1,285	1,054	1,092	1,068	2,301	2,216	1,962	1,977	1,868	2,116	1,834
Total Debt/EBITDA	5.75	4.44	3.64	3.42	3.13	3.43	3.38	3.16	6	426.32	4.18	4.74	4.49	7.21	9.36
Net Debt/EBITDA	4.43	3.66	3.11	2.99	2.81	3.03	2.99	2.95	2.53	175.21	1.49	1.63	1.48	3.04	3.39
Total Debt/EBIT	9.88	8.25	6.3	6.82	5.7	8.8	8.06	7.54	12.18	-12.88	6.38	7.06	7.19	16.27	54.09
Net Debt/EBIT	7.62	6.81	5.37	5.96	5.13	7.78	7.14	7.04	5.14	-5.3	2.28	2.44	2.37	6.85	19.59
EBITDA to Interest Expense	4.4	3.89	5.21	6.42	7.5	6.95	8	7.72	7.88	0.08	8.2	8.54	8.76	5.04	4.74
EBITDA-CapEx/Interest Expense	4.4	3.89	5.21	6.42	7.5	6.95	8	7.72	7.88	0.08	8.2	8.54	8.76	5.04	4.74
EBIT to Interest Expense	2.23	2.18	3.22	4.09	4.76	4.99	4.61	4.05	4.06	-1.53	5.6	5.85	6.13	3.26	2.44
Interest Expense	83	87	75	60	56	46	41	45	49	64	58	53	52	63	45
Common Equity/Total Assets	0.92	7.1	14.59	16.52	13.46	6.91	2.75	1.86	4.74	0.12	6.57	8.17	11.95	4	10.52
Long-Term Debt/Equity (%)	4,408.23	668.22	291.19	231.05	304.58	539.74	1,344.03	1,947.54	1,296.67	20,221.69	880.21	721.81	453.41	1,517.37	543.89
Long-Term Debt/Capital (%)	82.64	85.82	73.91	68.89	73.9	82.07	91.03	92.87	91.86	97.81	89.35	81.21	76.44	87.65	78.13
Long-Term Debt/Total Assets (%)	52.96	48.78	42.87	38.51	42.37	39.91	42.62	43.31	64.06	65.9	59.54	59.54	54.56	62.51	57.81
Total Debt/Equity (%)	5,234.36	678.66	294	235.38	312.13	557.7	1,376.45	1,997.15	1,311.55	20,574.98	885.13	788.81	493.15	1,631.26	596.17
Total Debt/Capital (%)	98.13	87.16	74.62	70.18	75.74	84.8	93.23	95.23	92.92	99.52	89.85	88.75	83.14	94.22	85.64
Total Debt/Total Assets (%)	62.89	49.54	43.29	39.24	43.42	41.23	43.64	44.42	64.79	67.05	59.88	65.07	59.34	67.2	63.37
Net Debt to Equity	4,038.03	559.82	250.52	205.6	280.76	492.6	1,218.55	1,866.12	553.05	8,455.78	316.57	272.14	162.43	686.53	215.91
Net Debt/Capital (%)	97.58	84.84	71.47	67.28	73.74	83.13	92.42	94.91	40.26	42.99	33.47	31.72	28.69	40.84	31.82
EBITDA	367	337	389	383	421	318	331	347	388	5	472	456	452	315	215
EBITDA-CapEx	367	337	389	383	421	318	331	347	388	5	472	456	452	315	215
Operating Income (Loss)	186	189	240	244	268	228	191	182	200	-99	323	312	316	204	110

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	0.5	0.38	0.28	0.2	0.16	0.15	0.16	0.09	0.07	0.12	0.09	0.09	0.11	0.07	0.07
Current Ratio	0.74	0.71	0.65	0.71	0.51	0.47	0.44	0.42	0.35	0.34	0.36	0.35	0.34	0.34	0.31
Quick Ratio	0.57	0.45	0.36	0.36	0.34	0.32	0.29	0.25	0.22	0.22	0.21	0.22	0.2	0.19	0.18
CFO/Avg Current Liab	- -	0.41	0.52	0.44	0.48	0.42	0.5	0.36	0.36	0.15	0.42	0.4	0.54	0.23	0.3
Common Equity/Total Assets	0.92	7.1	14.59	16.52	13.46	6.91	2.75	1.86	4.74	0.12	6.57	8.17	11.95	4	10.52
Long-Term Debt/Equity (%)	4,408.23	668.22	291.19	231.05	304.58	539.74	1,344.03	1,947.54	1,296.67	20,221.69	880.21	721.81	453.41	1,517.37	543.89
Long-Term Debt/Capital (%)	82.64	85.82	73.91	68.89	73.9	82.07	91.03	92.87	91.86	97.81	89.35	81.21	76.44	87.65	78.13
Long-Term Debt/Total Assets (%)	52.96	48.78	42.87	38.51	42.37	39.91	42.62	43.31	64.06	65.9	59.54	59.54	54.56	62.51	57.81
Total Debt/Equity (%)	5,234.36	678.66	294	235.38	312.13	557.7	1,376.45	1,997.15	1,311.55	20,574.98	885.13	788.81	493.15	1,631.26	596.17
Total Debt/Capital (%)	98.13	87.16	74.62	70.18	75.74	84.8	93.23	95.23	92.92	99.52	89.85	88.75	83.14	94.22	85.64
Total Debt/Total Assets (%)	62.89	49.54	43.29	39.24	43.42	41.23	43.64	44.42	64.79	67.05	59.88	65.07	59.34	67.2	63.37
CFO/Total Liabilities	9.73	12.16	13.49	12.65	15.14	13.92	16.49	11.95	9.3	4.14	13.1	12.83	17.68	7.03	9.76
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.63	1.83	1.13	1.02

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	- -	71.98	78.15	45.95	30.8	30.06	34.39	35.43	31.43	25.92	36.39	31.44	36.92	37.9	36.49
Days Sales Outstanding	- -	5.07	4.67	7.94	11.85	12.14	10.61	10.3	11.61	14.08	10.03	11.61	9.89	9.63	10
Inventory Turnover	- -	45.01	43.52	45.88	44.97	48.93	60.65	55.77	43.43	38.1	48.08	42.41	48.9	50.92	52.69
Days Inventory Outstanding	- -	8.11	8.39	7.96	8.12	7.46	6.02	6.54	8.4	9.58	7.59	8.61	7.46	7.17	6.93
Accounts Payable Turnover	- -	29.02	23.33	20.82	18.9	18.3	18.48	19.34	19.93	17.76	22.03	18.96	20.22	21.73	23.49
Accounts Payable Turnover Days	- -	12.58	15.64	17.53	19.31	19.94	19.75	18.87	18.32	20.55	16.57	19.25	18.05	16.8	15.54
Cash Conversion Cycle	- -	0.6	-2.59	-1.64	0.65	-0.34	-3.12	-2.02	1.7	3.11	1.05	0.96	-0.7	- -	1.39
Inventory to Cash Days	- -	-3.04	-3.72	-0.01	3.73	4.68	4.6	3.76	3.21	4.5	2.44	3	2.42	2.46	3.07
Inventories	69	78	81	81	81	65	51	73	87	62	79	78	63	69	61
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	69	78	81	81	81	65	51	73	87	62	79	78	63	69	61

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,794	2,458	1,025	546
- Cash & Cash Equivalents	482	262	210	166	132	127	128	72	67	110	88	85	112	70	59
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	9	6	4	5	14	13	11	9	7	7	6	3	3	4	4
+ Total Debt	2,109	1,494	1,419	1,310	1,317	1,089	1,118	1,095	2,328	2,254	1,973	2,161	2,032	2,275	2,010
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,872	4,381	3,233	2,500
Total Capital	2,150	1,715	1,902	1,866	1,739	1,285	1,199	1,150	2,505	2,265	2,195	2,435	2,444	2,414	2,347
Total Debt/Capital (%)	98.13	87.16	74.62	70.18	75.74	84.8	93.23	95.23	92.92	99.52	89.85	88.75	83.14	94.22	85.64
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.56	0.46	0.7	0.8
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.97	1.05	0.82	0.63
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.49	9.69	10.25	11.64
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.65	15.49	23.13	67.27
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.01	7.55	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.01	7.55	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,015	2,726	1,037	546
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,093	4,649	3,246	2,500
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.15	50.37	38.1	29.33
TTM Sales	3,841	3,988	4,129	4,443	4,378	4,261	4,223	4,126	4,139	3,171	4,122	4,009	4,168	3,950	3,956
TTM EBITDA	367	337	389	383	421	318	331	347	388	5	472	456	452	315	215
TTM Operating Income	186	189	240	244	268	228	191	182	200	-99	323	312	316	204	110
TTM Cash Flow to Firm	392	412	- -	400	438	379	448	- -	364	- -	454	430	580	- -	- -
TTM Free Cash Flow to Firm	392	412	- -	400	438	379	448	- -	364	- -	454	430	580	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.15	5.12	4.55	1.97
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.65	15.49	23.13	67.27
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,872	4,381	3,233	2,500
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.47	20.04	11.35	5.82
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.97	1.05	0.82	0.63
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.49	9.69	10.25	11.64
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.83	9.96	- -	66.13
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.03	8.88	- -	87.16
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.67	10.05	- -	132.67
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.36	7.07	- -	60.05
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.61	6.01	7.56	1.64
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.68	5.35	12.93	2.16
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.03	6.06	18.65	3.28
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.32	4.26	7.1	1.49
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.79	-9.44	-1.94	-1.82
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.83	-8.41	-3.31	-2.4
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.6	-9.53	-4.77	-3.66
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.05	-6.7	-1.82	-1.66
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.45	0.59	0.26	0.14
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.46	0.53	0.45	0.18
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.55	0.6	0.65	0.28
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.36	0.42	0.25	0.13
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.65	4.63	4.55	1.97
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.7	4.13	7.77	2.59
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.65	4.67	11.22	3.95
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.74	3.28	4.27	1.79
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.21	4.56	7.77	2.6
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.26	5.16	11.22	3.96
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.15	3.63	4.27	1.79
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.97	0.99	1	0.68
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.06	1.06	1.2	0.77
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.88	0.88	0.8	0.62
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.54	9.1	12.56	12.44
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.34	9.74	15.02	14.19
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.72	8.11	10.06	11.4
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.72	14.55	28.33	71.94
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.91	15.57	33.88	82.04
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.51	12.97	22.68	65.92
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.45	28.26	12.08	6.4
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.86	28.51	29.79	12.85
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,892	4,113	3,960	2,673
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,258	4,402	4,736	3,049
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,522	3,666	3,171	2,450

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	120	121	125	126	119	104	92	91	87	88	89	88	87	85	85
Diluted Weighted Avg Shares	107	115	128	128	126	114	100	94	90	87	108	99	96	86	85
Basic Weighted Avg Shares	106	112	123	125	122	111	96	92	89	87	89	89	87	86	85
Revenue per Share	36.12	35.61	33.58	35.5	35.78	38.25	43.82	44.83	46.59	36.25	46.33	45.13	47.78	45.99	46.51
EBITDA per Share	3.45	3.01	3.17	3.06	3.44	2.85	3.43	3.77	4.37	0.06	5.31	5.13	5.18	3.67	2.53
Operating Income per Share	1.75	1.68	1.96	1.95	2.19	2.05	1.98	1.98	2.25	-1.13	3.63	3.51	3.63	2.38	1.3
Basic EPS, GAAP	0.94	0.45	1.69	0.73	1.04	0.35	1.05	1.16	1.47	-1.81	2.42	1.15	2.84	-1.49	0.1
Basic EPS from Cont Ops	1.03	0.55	1.74	0.77	1.08	0.39	1.08	1.19	1.51	-1.82	2.51	1.05	2.44	-0.54	0.16
Diluted EPS, GAAP	0.93	0.44	1.63	0.71	1.01	0.34	1.02	1.14	1.45	-1.81	2	1.03	2.56	-1.49	0.1
Diluted EPS from Cont Ops	1.02	0.53	1.68	0.75	1.05	0.38	1.04	1.16	1.49	-1.82	2.07	0.95	2.21	-0.54	0.16
Dividend per Share	- -	- -	- -	- -	0.24	0.28	0.32	0.36	0.4	0.2	- -	0.56	0.96	0.96	0.45
Cash Flow per Share	3.03	3.04	3.07	2.81	3.23	3.06	4.24	3.13	3.58	1.59	4.52	4.4	6.1	2.66	3.25
Free Cash Flow per Basic Share	3.03	3.04	3.07	2.81	3.23	3.06	4.24	3.13	3.58	1.59	4.52	4.4	6.1	2.66	3.25
Cash & Equivalents per Share	4.02	2.16	1.68	1.32	1.11	1.22	1.4	0.79	0.77	1.25	0.98	0.97	1.28	0.83	0.7
Book Value per Share	0.26	1.77	3.83	4.38	3.43	1.76	0.77	0.5	1.96	0.05	2.43	3.09	4.7	1.6	3.91
Tangible Book Value per Share	-6.92	-5.24	-4.16	-3.2	-3.92	-6.64	-8.56	-8.52	-7.05	-8.55	-5.92	-5.4	-2.99	-6.24	-3.51