Euronet Worldwide, Inc. Financial Ratios — EEF 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 (%)	7.16	3.94	15.19	14.87	12.71	20.23	14.95	19.16	24.66	-0.22	5.23	18.48	22.43	24.69	24.41
Return on Assets (%)	2.54	1.34	5.59	5.59	4.67	7.11	5.36	7.21	8.69	-0.07	1.46	4.55	4.95	5.22	5.02
Return on Capital (%)	5.82	3.44	11.53	11.13	9.72	14.23	11.17	14.93	15.28	-0.6	3.08	8.82	10.16	10.97	10.71
Return on Invested Capital (%)	6.3	3.3	10.86	11.49	11.96	13.53	10.16	15.76	15.24	-0.61	3.19	9.08	9.2	10.06	10.53
Gross Margin (%)	36.22	35.94	36.81	37.9	38.96	40.03	39.79	41.32	43.4	36.49	36.56	39.91	39.73	40.11	41.32
EBITDA Margin (%)	12.02	9.64	12.98	13.83	15.51	16.86	16.03	18.29	21.34	6.99	10.68	15.52	15.33	15.92	15.75
Operating Margin (%)	6.81	6.84	8.32	9.54	11.56	12.75	13.32	14.39	17.28	6.17	7.43	11.47	11.73	12.61	12.49
Incremental Operating Margin (%)	2.39	7.16	21.14	16.42	42.65	24.11	17.11	22.84	51.64	120.4	13.53	44.81	14.34	23.39	10.53
Pretax Margin (%)	5.41	3.73	8.14	8.5	7.96	11.89	11.38	11.63	15.77	0.33	4.53	9.6	10.86	11.25	10.56
Profit Margin (%)	3.18	1.62	6.23	6.11	5.58	8.91	6.96	9.18	12.61	-0.14	2.36	6.88	7.58	7.67	7.29
Net Income to Common Margin (%)	3.18	1.62	6.23	6.11	5.58	8.91	6.96	9.18	12.61	-0.14	2.36	6.88	7.58	7.67	7.29
Effective Tax Rate (%)	39.34	56.91	24.1	28.28	30.19	25.25	38.78	21.29	20.08	140.44	48.01	28.49	30.19	31.77	30.17
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	7.16	3.94	15.19	14.87	12.71	20.23	14.95	19.16	24.66	-0.22	5.23	18.48	22.43	24.69	24.41

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	339	301	205	413	424	604	460	633	1,472	1,604	1,589	1,765	2,013	2,084	2,177
ST Debt	173	10	13	13	14	35	47	43	139	60	57	53	202	862	1,039
LT Debt	166	291	191	399	410	569	414	590	1,333	1,544	1,531	1,712	1,811	1,222	1,138
Total Debt/EBITDA	2.43	2.47	1.12	1.79	1.54	1.83	1.28	1.36	2.51	9.24	4.97	3.39	3.56	3.28	3.26
Net Debt/EBITDA	1.16	0.76	-0.06	-0.26	-0.15	-0.43	-1.04	-0.33	-0.6	-2.26	-1.2	-0.07	0.15	0.04	0.49
Total Debt/EBIT	4.28	5.19	1.73	2.6	2.07	2.42	1.73	1.77	3.1	34.4	8.63	4.58	4.65	4.14	4.11
Net Debt/EBIT	2.04	1.6	-0.09	-0.38	-0.2	-0.56	-1.41	-0.43	-0.75	-8.43	-2.08	-0.1	0.2	0.05	0.62
EBITDA to Interest Expense	6.53	6.22	18.09	18.67	11.08	11.66	11.08	12.35	16.2	4.74	8.35	13.9	10.17	7.89	7.91
EBITDA-CapEx/Interest Expense	4.38	3.87	14.06	13.55	8.07	8.57	8.1	9.35	12.57	2.08	5.94	11.12	8.47	6.43	6.42
EBIT to Interest Expense	3.7	4.41	11.59	12.87	8.26	8.82	9.21	9.71	13.11	4.19	5.81	10.28	7.78	6.25	6.27
Interest Expense	21	20	10	12	25	28	33	38	36	37	38	38	56	81	85
Common Equity/Total Assets	34.55	33.67	39.8	35.85	37.6	33.16	38.17	37.12	33.91	29.34	26.46	23.03	21.2	21.06	20.15
Long-Term Debt/Equity (%)	31.5	55.32	29.98	54.5	49.6	63.14	34.5	47.84	84.4	106.79	121.98	137.56	144.93	99.4	86.06
Long-Term Debt/Capital (%)	19.17	35.19	22.7	34.86	32.78	37.79	24.93	31.61	43.68	50.63	53.85	56.88	55.51	36.88	32.52
Long-Term Debt/Total Assets (%)	11.02	18.77	11.97	19.59	18.68	20.96	13.18	17.76	28.62	31.34	32.28	31.68	30.73	20.94	17.54
Total Debt/Equity (%)	64.31	57.21	32.05	56.33	51.3	67.08	38.39	51.37	93.22	110.92	126.52	141.84	161.11	169.55	164.64
Total Debt/Capital (%)	39.14	36.39	24.27	36.03	33.9	40.15	27.74	33.93	48.25	52.59	55.85	58.65	61.7	62.9	62.21
Total Debt/Total Assets (%)	22.49	19.42	12.8	20.25	19.32	22.27	14.66	19.07	31.61	32.55	33.48	32.67	34.16	35.72	33.56
Net Debt to Equity	30.7	17.63	-1.63	-8.13	-4.84	-15.61	-31.17	-12.38	-22.46	-27.17	-30.5	-3.02	6.91	1.99	24.97
Net Debt/Capital (%)	23.27	14.82	-1.64	-8.8	-5.05	-18.25	-44.47	-14.06	-22.17	-32.25	-36.82	-2.76	5.82	1.76	18.25
EBITDA	140	122	183	230	275	330	361	464	587	174	320	521	566	635	668
EBITDA-CapEx	94	76	143	167	200	243	264	351	456	76	228	417	471	518	543
Operating Income (Loss)	79	87	118	159	205	250	300	365	475	153	223	385	433	503	530

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	0.22	0.29	0.29	0.55	0.51	0.62	0.58	0.57	0.89	0.99	0.97	0.7	0.66	0.6	0.44
Current Ratio	0.97	1.17	1.15	1.3	1.25	1.34	1.34	1.51	1.79	1.81	1.79	1.58	1.54	1.25	1.11
Quick Ratio	0.67	0.82	0.82	0.99	0.97	1.05	1.11	0.71	1.01	1.05	1.08	0.81	0.8	0.68	0.53
CFO/Avg Current Liab	0.15	0.25	0.24	0.3	0.25	0.38	0.22	0.29	0.33	0.15	0.22	0.36	0.25	0.25	0.16
Common Equity/Total Assets	34.55	33.67	39.8	35.85	37.6	33.16	38.17	37.12	33.91	29.34	26.46	23.03	21.2	21.06	20.15
Long-Term Debt/Equity (%)	31.5	55.32	29.98	54.5	49.6	63.14	34.5	47.84	84.4	106.79	121.98	137.56	144.93	99.4	86.06
Long-Term Debt/Capital (%)	19.17	35.19	22.7	34.86	32.78	37.79	24.93	31.61	43.68	50.63	53.85	56.88	55.51	36.88	32.52
Long-Term Debt/Total Assets (%)	11.02	18.77	11.97	19.59	18.68	20.96	13.18	17.76	28.62	31.34	32.28	31.68	30.73	20.94	17.54
Total Debt/Equity (%)	64.31	57.21	32.05	56.33	51.3	67.08	38.39	51.37	93.22	110.92	126.52	141.84	161.11	169.55	164.64
Total Debt/Capital (%)	39.14	36.39	24.27	36.03	33.9	40.15	27.74	33.93	48.25	52.59	55.85	58.65	61.7	62.9	62.21
Total Debt/Total Assets (%)	22.49	19.42	12.8	20.25	19.32	22.27	14.66	19.07	31.61	32.55	33.48	32.67	34.16	35.72	33.56
CFO/Total Liabilities	9.99	18.02	17.64	18	15.73	21.6	14.75	19.02	16.39	7.28	11.65	17.99	13.85	15.91	10.84
CFO/CapEx	2.13	4	4.14	3.72	2.88	4.48	2.94	3.53	3.84	2.6	4.41	7.17	6.81	6.25	4.46
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	3.73	3.67	2.88	2.87	2.63	2.54	2.63	2.31

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	3.64	3.52	3.7	4.32	4.44	4.23	3.61	5.35	13.6	15.54	18.69	14.18	11.5	12.17	13.7
Days Sales Outstanding	100.31	103.71	98.78	84.4	82.27	86.31	101.11	68.16	26.84	23.48	19.53	25.74	31.74	29.98	26.63
Inventory Turnover	7.56	8.12	9.21	11.58	13.71	15.64	15.61	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	48.3	44.94	39.64	31.51	26.62	23.34	23.39	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	2.2	2.01	1.93	2.27	2.37	2.59	2.89	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	166.15	181.78	189.23	160.61	154.12	141.11	126.4	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	-17.54	-33.12	-50.81	-44.69	-45.24	-31.46	-1.91	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	52.01	58.77	59.15	52.89	55.65	62.97	77.72	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	99	101	93	86	72	78	96	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	99	101	93	86	72	78	96	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	5,286	8,610	7,481	6,020	4,828	4,548	4,507	2,957
- Cash & Cash Equivalents	171	201	210	468	458	734	819	780	1,452	1,831	1,804	1,647	1,779	1,923	1,691
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	6	4	2	2	1	1	1	- -	- -	- -	- -	- -	- -	1	15
+ Total Debt	339	301	205	413	424	604	460	633	1,472	1,604	1,589	1,765	2,013	2,084	2,177
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	5,139	8,630	7,253	5,805	4,946	4,782	4,669	3,459
Total Capital	866	828	843	1,146	1,250	1,505	1,660	1,866	3,052	3,050	2,844	3,010	3,263	3,313	3,500
Total Debt/Capital (%)	39.14	36.39	24.27	36.03	33.9	40.15	27.74	33.93	48.25	52.59	55.85	58.65	61.7	62.9	62.21
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.12	0.17	0.22	0.27	0.36	0.42	0.45	0.63
EV/Sales	- -	- -	- -	- -	- -	- -	- -	2.03	3.14	2.92	1.94	1.47	1.3	1.17	0.82
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	11.08	14.7	41.77	18.15	9.49	8.46	7.35	5.18
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	14.36	18.16	155.58	31.55	12.83	11.05	9.28	6.53
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	12.04	16.18	30.39	13.62	6.38	7.01	5.93	5.59
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	16.35	21.46	51.41	17.38	7.37	8.14	6.96	7.01
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	5,545	8,676	7,481	6,269	5,181	5,126	4,955	3,443
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	5,398	8,697	7,253	6,054	5,299	5,360	5,117	3,944
EV per Share	- -	- -	- -	- -	- -	- -	- -	99.18	159.17	137.54	113.5	99.28	104.46	106.77	87.95
TTM Sales	1,161	1,268	1,413	1,664	1,772	1,959	2,252	2,537	2,750	2,483	2,996	3,359	3,688	3,990	4,244
TTM EBITDA	140	122	183	230	275	330	361	464	587	174	320	521	566	635	668
TTM Operating Income	79	87	118	159	205	250	300	365	475	153	223	385	433	503	530
TTM Cash Flow to Firm	111	193	177	244	232	413	306	427	533	239	426	775	682	788	619
TTM Free Cash Flow to Firm	65	147	136	181	158	325	209	314	402	141	334	671	588	671	493

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	- -	- -	- -	- -	- -	- -	- -	19.47	23.25	47.99	19.96	8.04	9.34	8.05	7.93
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	14.36	18.16	155.58	31.55	12.83	11.05	9.28	6.53
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	5,139	8,630	7,253	5,805	4,946	4,782	4,669	3,459
Low Price	- -	- -	- -	- -	- -	- -	- -	98.27	97.26	66.65	101.93	73.36	74.1	90.38	68.67
EV/Sales	- -	- -	- -	- -	- -	- -	- -	2.03	3.14	2.92	1.94	1.47	1.3	1.17	0.82
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	11.08	14.7	41.77	18.15	9.49	8.46	7.35	5.18
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	22.7	24.83	- -	85.16	20.9	16.26	14.73	9.56
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	24.46	22.81	- -	98.02	22.91	16.28	14.9	12.05
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	26.8	26.72	- -	118.65	31.68	19.83	16.83	14.38
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	21.87	15.21	- -	73.74	15.82	12.13	12.92	8.73
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	4.29	5.45	5.17	4.8	3.88	3.64	3.67	2.26
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	4.62	5.01	4.01	5.52	4.25	3.64	3.71	2.85
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	5.06	5.87	6.09	6.68	5.88	4.44	4.19	3.4
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	4.13	3.34	2.43	4.15	2.94	2.71	3.22	2.07
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	12.77	14.9	17.59	18.44	89.41	85.97	-97.76	-10.07
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	13.76	13.69	13.63	21.23	97.99	86.08	-98.91	-12.69
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	15.07	16.03	20.69	25.69	135.54	104.86	-111.7	-15.15
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	12.3	9.13	8.26	15.97	67.69	64.12	-85.73	-9.19
Price/Sales	- -	- -	- -	- -	- -	- -	- -	2.08	3.13	3.01	2.01	1.44	1.23	1.13	0.7
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	2.25	2.88	2.33	2.31	1.58	1.23	1.14	0.88
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	2.46	3.37	3.55	2.8	2.18	1.5	1.29	1.05
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	2.01	1.92	1.42	1.74	1.09	0.92	0.99	0.64
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	13.31	17.07	29.51	14.82	6.45	7.07	6.15	5.28
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	14.34	15.68	22.87	17.06	7.07	7.08	6.22	6.66
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	15.71	18.37	34.72	20.65	9.78	8.63	7.03	7.95
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	12.82	10.45	13.86	12.83	4.88	5.27	5.39	4.82
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	20.98	21.36	37.19	22.98	8.82	9.35	8.14	9.99
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	22.98	25.02	56.47	27.81	12.2	11.4	9.2	11.93
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	18.76	14.24	22.55	17.28	6.09	6.97	7.06	7.24
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	2.19	2.88	2.24	2.24	1.61	1.3	1.18	1
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	2.4	3.38	3.45	2.73	2.21	1.57	1.33	1.17
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.95	1.93	1.32	1.67	1.12	0.98	1.03	0.75
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	11.96	13.51	32.07	21	10.38	8.47	7.44	6.33
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	13.13	15.82	49.38	25.56	14.27	10.22	8.36	7.41
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	10.66	9.02	18.93	15.63	7.24	6.41	6.48	4.79
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	15.5	16.69	119.46	36.49	14.04	11.07	9.38	7.98
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	17.02	19.54	183.91	44.42	19.3	13.36	10.56	9.35
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	13.82	11.14	70.51	27.16	9.79	8.38	8.18	6.04
Last Price	- -	- -	- -	- -	- -	- -	- -	102.01	158.79	141.86	117.71	96.91	99.35	103.06	75.2
High Price	- -	- -	- -	- -	- -	- -	- -	120.41	170.89	166.91	164	146.9	121.17	117.76	113.18
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	5,549	7,931	5,569	6,715	5,409	4,788	4,722	4,230
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	6,093	9,286	8,574	8,173	7,437	5,781	5,311	4,953
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	4,946	5,294	3,287	4,998	3,773	3,626	4,114	3,202

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	50	49	51	52	53	52	53	52	54	53	51	50	46	44	39
Diluted Weighted Avg Shares	51	51	52	54	54	54	55	54	55	53	53	53	52	48	46
Basic Weighted Avg Shares	50	49	51	52	53	52	53	52	54	53	51	50	46	44	39
Revenue per Share	23.02	25.7	27.91	32.25	33.42	37.45	42.65	48.95	50.72	47.08	58.57	67.42	80.56	91.24	107.91
EBITDA per Share	2.77	2.48	3.62	4.46	5.18	6.32	6.84	8.95	10.82	3.29	6.25	10.46	12.35	14.52	16.99
Operating Income per Share	1.57	1.76	2.32	3.08	3.86	4.78	5.68	7.04	8.76	2.91	4.35	7.74	9.45	11.51	13.48
Basic EPS, GAAP	0.73	0.42	1.74	1.97	1.86	3.33	2.97	4.49	6.4	-0.06	1.38	4.64	6.11	7	7.87
Basic EPS from Cont Ops	0.76	0.41	1.73	1.97	1.86	3.33	2.97	4.48	6.39	-0.06	1.38	4.63	6.11	7	7.96
Diluted EPS, GAAP	0.72	0.4	1.7	1.9	1.84	3.25	2.86	4.28	6.35	-0.06	1.33	4.32	5.42	6.36	6.76
Diluted EPS from Cont Ops	0.74	0.4	1.69	1.89	1.83	3.24	2.86	4.27	6.34	-0.06	1.32	4.32	5.42	6.37	6.84
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.94	3.74	3.34	4.56	4.06	7.49	5.42	7.67	9.3	4.81	7.94	15.02	14.05	16.76	14.23
Free Cash Flow per Basic Share	1.03	2.81	2.54	3.33	2.65	5.81	3.58	5.49	6.88	2.96	6.14	12.93	11.99	14.08	11.04
Cash & Equivalents per Share	3.38	4.08	4.14	9.07	8.63	14.04	15.51	15.06	26.77	34.73	35.27	33.05	38.87	43.97	42.99
Book Value per Share	10.32	10.59	12.57	14.16	15.55	17.2	22.7	23.79	29.13	27.41	24.55	24.98	27.3	28.1	33.24
Tangible Book Value per Share	-1.35	-0.87	0.88	-0.53	-0.54	0.85	6.26	7.99	10.66	8.07	6.38	1.08	1.16	-1.05	-7.47