Insight Enterprises, Inc. Financial Ratios — IEI 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 (%)	17.56	14.25	9.99	10.53	10.78	12.11	11.65	17.88	14.85	13.8	15.38	17.83	16.68	14.24	9.2
Return on Assets (%)	5.48	4.81	3.67	3.97	3.83	4	3.7	5.99	4.58	4.07	4.87	5.73	4.94	3.64	1.9
Return on Capital (%)	15.56	12.9	8.9	8.78	8.99	10.04	8.46	12.18	9.62	9.25	11.56	13.03	11.37	10.18	7.11
Return on Invested Capital (%)	15.43	12.67	8.92	8.83	9	10.09	8.57	12.21	9.69	9.35	11.6	13.12	11.45	10.2	7.77
Gross Margin (%)	13.41	13.58	13.59	13.4	13.33	13.55	13.7	14.04	14.72	15.59	15.34	15.69	18.19	20.3	21.36
EBITDA Margin (%)	3.53	3.57	3.16	3.23	3.06	3.41	3.31	3.83	3.71	4.04	4.11	4.51	5.26	5.59	5.35
Operating Margin (%)	2.88	2.91	2.6	2.55	2.45	2.88	2.91	3.35	3.33	3.43	3.5	4.03	4.72	4.86	4.55
Incremental Operating Margin (%)	5.33	14.09	13.05	0.85	- -	23.51	3.07	11.14	3.1	4.73	4.04	8.99	- -	2.2	10.39
Pretax Margin (%)	2.68	2.73	2.23	2.34	2.22	2.54	2.37	2.99	2.74	2.74	3.1	3.59	4.12	3.83	2.74
Profit Margin (%)	1.9	1.75	1.38	1.42	1.41	1.54	1.35	2.31	2.06	2.07	2.32	2.69	3.07	2.87	1.91
Net Income to Common Margin (%)	1.9	1.75	1.38	1.42	1.41	1.54	1.35	2.31	2.06	2.07	2.32	2.69	3.07	2.87	1.91
Effective Tax Rate (%)	29.26	35.88	37.99	39.15	36.35	39.27	43	22.76	24.71	24.43	25.02	25.06	25.55	25	30.32
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	17.56	14.25	9.99	10.53	10.78	12.11	11.65	17.88	14.85	13.8	15.38	17.83	16.68	14.24	9.2

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	117	81	182	186	197	196	633	501	1,113	796	673	939	1,172	1,082	1,586
ST Debt	1	1	115	124	108	155	336	306	255	358	312	648	580	550	225
LT Debt	116	80	67	63	89	40	297	196	858	438	362	292	593	531	1,361
Total Debt/EBITDA	0.63	0.43	1.12	1.08	1.2	1.05	2.85	1.85	3.88	2.36	1.74	2	2.43	2.22	3.6
Net Debt/EBITDA	-0.07	-0.38	0.34	0.12	0.05	-0.04	2.37	1.32	3.48	1.98	1.47	1.65	1.87	1.69	2.78
Total Debt/EBIT	0.79	0.54	1.5	1.42	1.56	1.31	3.53	2.15	4.63	2.93	2.03	2.27	2.79	2.78	4.74
Net Debt/EBIT	-0.08	-0.49	0.45	0.15	0.07	-0.05	2.94	1.53	4.15	2.46	1.72	1.87	2.15	2.12	3.67
EBITDA to Interest Expense	26.93	31.03	25.69	28.51	22.77	21.67	12.35	12.46	10.07	8.11	9.56	11.91	11.73	8.39	5.2
EBITDA-CapEx/Interest Expense	23.02	26.09	22.69	26.85	20.91	20.25	11.28	11.67	7.65	7.52	8.28	10.11	10.77	7.58	4.91
EBIT to Interest Expense	22.01	25.32	21.14	22.5	18.19	18.3	10.87	10.91	9.04	6.88	8.16	10.63	10.54	7.29	4.43
Interest Expense	7	6	6	6	7	9	18	22	28	42	41	39	41	58	85
Common Equity/Total Assets	32.13	35.24	38.38	37.03	34.05	32.15	31.41	35.56	27.77	31.14	32.19	32.04	27.61	23.77	18.14
Long-Term Debt/Equity (%)	19.37	11.34	9.34	8.67	12.98	5.64	35.16	19.81	73.92	32.6	23.96	17.81	34.14	30	82.56
Long-Term Debt/Capital (%)	16.2	10.18	7.44	6.89	10.08	4.43	20.09	13.14	37.73	20.47	16.57	11.32	20.37	18.62	42.08
Long-Term Debt/Total Assets (%)	6.22	4	3.58	3.21	4.42	1.81	11.04	7.04	20.53	10.15	7.71	5.7	9.43	7.13	14.98
Total Debt/Equity (%)	19.54	11.43	25.44	25.8	28.71	27.42	75	50.77	95.93	59.27	44.62	57.34	67.54	61.09	96.21
Total Debt/Capital (%)	16.35	10.26	20.28	20.51	22.3	21.52	42.86	33.67	48.96	37.21	30.86	36.44	40.31	37.92	49.03
Total Debt/Total Assets (%)	6.28	4.03	9.77	9.55	9.77	8.82	23.56	18.05	26.64	18.46	14.36	18.37	18.65	14.52	17.46
Net Debt to Equity	-2.06	-10.23	7.66	2.78	1.3	-1.01	62.46	36.31	86.04	49.71	37.74	47.35	52.06	46.45	74.5
Net Debt/Capital (%)	-2.11	-11.38	7.11	2.7	1.28	-1.02	38.45	26.64	46.25	33.2	27.4	32.13	34.24	31.72	42.69
EBITDA	187	189	163	172	164	187	222	271	287	337	387	470	482	487	441
EBITDA-CapEx	159	159	144	162	151	175	203	254	218	313	335	399	443	440	417
Operating Income (Loss)	152	154	134	135	131	158	195	237	257	286	330	420	433	423	376

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	0.12	0.13	0.12	0.14	0.16	0.14	0.07	0.09	0.06	0.06	0.04	0.06	0.08	0.06	0.07
Current Ratio	1.38	1.44	1.52	1.5	1.45	1.38	1.54	1.52	1.62	1.43	1.42	1.36	1.28	1.18	1.25
Quick Ratio	1.21	1.29	1.32	1.29	1.24	1.14	1.28	1.35	1.39	1.26	1.21	1.2	1.17	1.09	1.16
CFO/Avg Current Liab	0.1	0.06	0.07	0.1	0.15	0.07	-0.21	0.19	0.07	0.17	0.07	0.04	0.2	0.17	0.07
Common Equity/Total Assets	32.13	35.24	38.38	37.03	34.05	32.15	31.41	35.56	27.77	31.14	32.19	32.04	27.61	23.77	18.14
Long-Term Debt/Equity (%)	19.37	11.34	9.34	8.67	12.98	5.64	35.16	19.81	73.92	32.6	23.96	17.81	34.14	30	82.56
Long-Term Debt/Capital (%)	16.2	10.18	7.44	6.89	10.08	4.43	20.09	13.14	37.73	20.47	16.57	11.32	20.37	18.62	42.08
Long-Term Debt/Total Assets (%)	6.22	4	3.58	3.21	4.42	1.81	11.04	7.04	20.53	10.15	7.71	5.7	9.43	7.13	14.98
Total Debt/Equity (%)	19.54	11.43	25.44	25.8	28.71	27.42	75	50.77	95.93	59.27	44.62	57.34	67.54	61.09	96.21
Total Debt/Capital (%)	16.35	10.26	20.28	20.51	22.3	21.52	42.86	33.67	48.96	37.21	30.86	36.44	40.31	37.92	49.03
Total Debt/Total Assets (%)	6.28	4.03	9.77	9.55	9.77	8.82	23.56	18.05	26.64	18.46	14.36	18.37	18.65	14.52	17.46
CFO/Total Liabilities	9.18	5.2	6.61	8.99	13.63	6.38	-16.67	16.36	4.24	11.98	5.15	2.82	13.61	11.15	4.08
CFO/CapEx	4.27	2.24	4	11.05	13.5	7.83	-15.97	16.96	1.85	14.7	3.14	1.38	15.78	13.53	12.39
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.02	3.98	3.39	2.64	1.96

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	4.51	4.11	3.91	4.14	4.09	3.99	4.12	3.78	3.48	3.21	3.36	3.36	2.68	2.25	1.7
Days Sales Outstanding	80.92	88.8	93.28	88.13	89.14	91.55	88.51	96.57	104.88	113.71	108.74	108.63	136.06	162.34	214.41
Inventory Turnover	28.98	31.52	33.16	30.31	27.44	24.42	25.81	32.03	38.86	37.4	31.1	29.65	33.38	45.16	45.8
Days Inventory Outstanding	12.6	11.58	11.01	12.04	13.3	14.95	14.14	11.39	9.39	9.76	11.74	12.31	10.93	8.08	7.97
Accounts Payable Turnover	5.19	4.89	5.18	5.96	5.4	4.85	5.89	6.4	5.89	5.14	5.02	4.9	3.68	2.59	1.78
Accounts Payable Turnover Days	70.3	74.72	70.48	61.24	67.56	75.31	61.97	57.06	62	71	72.75	74.51	99.3	141.11	204.87
Cash Conversion Cycle	23.21	25.67	33.8	38.93	34.87	31.19	40.69	50.89	52.28	52.47	47.73	46.43	47.69	29.31	17.51
Inventory to Cash Days	68.32	77.22	82.27	76.08	75.83	76.61	74.37	85.17	95.49	103.95	97	96.32	125.12	154.26	206.44
Inventories	159	132	136	168	172	217	231	149	191	186	328	265	185	123	161
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	159	132	136	168	172	217	231	149	191	186	328	265	185	123	161

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,696	3,405	5,756	4,772	2,565
- Cash & Cash Equivalents	128	152	127	165	188	203	106	143	115	128	104	164	269	259	358
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	117	81	182	186	197	196	633	501	1,113	796	673	939	1,172	1,082	1,586
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,266	4,180	6,660	5,594	3,794
Total Capital	713	786	899	907	883	909	1,476	1,488	2,273	2,138	2,183	2,577	2,908	2,852	3,235
Total Debt/Capital (%)	16.35	10.26	20.28	20.51	22.3	21.52	42.86	33.67	48.96	37.21	30.86	36.44	40.31	37.92	49.03
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.16	0.22	0.18	0.19	0.42
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.45	0.4	0.73	0.64	0.46
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.01	8.89	13.81	11.49	8.6
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.85	10.11	15.86	14.4	11.33
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.98	32.74	10.24	8.27	10.45
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.04	73.64	10.9	8.89	11.21
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,905	3,666	6,578	5,727	2,677
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,474	4,442	7,481	6,549	3,906
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	122.25	122.92	204.35	176.05	122.39
TTM Sales	5,287	5,301	5,144	5,316	5,373	5,486	6,704	7,080	7,731	8,341	9,436	10,431	9,176	8,702	8,247
TTM EBITDA	187	189	163	172	164	187	222	271	287	337	387	470	482	487	441
TTM Operating Income	152	154	134	135	131	158	195	237	257	286	330	420	433	423	376
TTM Cash Flow to Firm	121	71	80	114	186	101	-297	309	149	387	194	128	650	676	363
TTM Free Cash Flow to Firm	94	41	61	104	172	89	-316	292	80	363	142	57	611	630	338

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	34.98	134.95	11.34	9.77	9.58
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.85	10.11	15.86	14.4	11.33
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,266	4,180	6,660	5,594	3,794
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	88.75	81.58	99.17	145.96	77.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.45	0.4	0.73	0.64	0.46
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.01	8.89	13.81	11.49	8.6
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.91	12.45	20.71	19.42	16.57
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.84	11.93	16.5	24.79	26.05
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.99	13.72	21.95	29.62	36.36
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.17	10.15	11.63	18.87	15.41
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.45	2.08	3.32	2.7	1.56
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.29	1.99	2.64	3.44	2.45
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.46	2.29	3.51	4.11	3.42
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.05	1.69	1.86	2.62	1.45
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.27	3.62	8.44	10.59	48.49
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	3.47	6.73	13.52	76.26
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.29	3.99	8.95	16.16	106.44
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.58	2.95	4.74	10.29	45.12
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.39	0.33	0.64	0.56	0.32
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.37	0.32	0.51	0.71	0.5
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.39	0.37	0.67	0.85	0.69
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.33	0.27	0.36	0.54	0.29
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.65	35.62	9.41	7.66	8.58
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.22	34.13	7.49	9.78	13.49
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.77	39.24	9.97	11.69	18.83
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.98	29.02	5.28	7.45	7.98
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.76	129.31	9.03	12.47	15.07
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.15	148.67	12.01	14.91	21.04
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.31	109.97	6.36	9.5	8.92
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.43	0.39	0.6	0.79	0.64
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.45	0.43	0.76	0.93	0.83
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.39	0.34	0.45	0.63	0.44
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.41	8.59	11.38	14.21	11.93
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.06	9.62	14.52	16.65	15.55
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.46	7.55	8.58	11.22	8.19
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.14	9.76	13.07	17.79	15.71
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.9	10.94	16.68	20.85	20.48
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.04	8.58	9.85	14.05	10.79
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	105.93	100.12	176.62	150.17	82.76
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	106.46	110.29	187.17	229.08	181.67
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,032	4,038	5,488	6,914	5,263
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,285	4,527	7,004	8,102	6,859
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,667	3,550	4,135	5,461	3,615

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	44	45	42	40	37	35	36	35	35	35	35	34	33	32	31
Diluted Weighted Avg Shares	46	45	43	41	38	36	36	36	36	35	37	37	37	38	32
Basic Weighted Avg Shares	45	44	43	41	38	36	36	36	36	35	35	35	33	32	31
Revenue per Share	116.27	119.37	119.6	129.47	141.46	151.94	187.56	198.96	217.55	237.51	269.52	298.86	278.13	269.52	261.87
EBITDA per Share	4.1	4.26	3.78	4.18	4.33	5.18	6.21	7.61	8.07	9.6	11.07	13.47	14.62	15.08	14.01
Operating Income per Share	3.35	3.48	3.11	3.3	3.46	4.37	5.46	6.67	7.24	8.15	9.44	12.03	13.13	13.1	11.93
Basic EPS, GAAP	2.2	2.09	1.65	1.84	2	2.35	2.54	4.6	4.49	4.92	6.27	8.04	8.53	7.73	5
Basic EPS from Cont Ops	2.2	2.09	1.65	1.84	2	2.35	2.54	4.6	4.49	4.92	6.27	8.04	8.53	7.73	5
Diluted EPS, GAAP	2.18	2.07	1.64	1.83	1.98	2.32	2.5	4.55	4.43	4.87	5.95	7.66	7.55	6.55	4.86
Diluted EPS from Cont Ops	2.18	2.07	1.64	1.83	1.98	2.32	2.5	4.55	4.43	4.87	5.95	7.66	7.55	6.55	4.86
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.54	1.52	1.77	2.69	4.77	2.66	-8.59	8.22	3.6	10.13	4.68	2.81	18.78	19.6	9.65
Free Cash Flow per Basic Share	1.95	0.84	1.33	2.44	4.41	2.32	-9.13	7.74	1.65	9.44	3.19	0.78	17.59	18.15	8.87
Cash & Equivalents per Share	2.92	3.41	3.02	4.1	5.07	5.72	2.95	4.02	3.25	3.66	2.98	4.81	8.25	8.16	11.55
Book Value per Share	13.59	15.82	17.06	17.96	18.48	20.11	23.54	27.82	32.9	38.24	43.25	48.17	53.26	55.72	53.2
Tangible Book Value per Share	11.65	14.16	15.58	16.72	16.24	17.76	17.06	19.95	13.23	18.98	24.82	27.64	20.92	14.18	1.71