Ziff Davis, Inc. Financial Ratios — JXC1 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 (%)	23.28	21.16	16.53	16.42	15.63	16.89	14.41	12.52	18.65	11.95	31.25	3.3	2.19	3.4	2.66
Return on Assets (%)	19.39	14.77	10.01	8.77	7.66	7.93	6.18	5.13	7.21	4.2	13.36	1.75	1.19	1.76	1.29
Return on Capital (%)	23.17	18.29	13.79	12.72	11.72	11.47	10.04	8.6	9.67	6.2	- -	2.78	1.9	2.54	2.46
Return on Invested Capital (%)	23.07	18.3	14.76	12.73	11.73	10.97	9.22	8.99	2.67	2.43	- -	3.73	3.1	2.26	4.73
Gross Margin (%)	81.64	81.96	83.32	82.31	82.94	83.17	84.59	83.35	82.17	84.6	86.73	86.73	86.39	85.71	85.76
EBITDA Margin (%)	47.16	49.63	41.32	41.59	40.59	41.71	36.48	35.74	30.49	31.68	30.04	31.08	27.09	23.23	28.37
Operating Margin (%)	41.18	43.66	33.68	31.08	27.66	27.75	21.98	20.23	8.4	11.94	14.11	16.27	13.89	14.19	12.62
Incremental Operating Margin (%)	42.84	63.56	8.88	13.78	10.82	28.14	1.29	- -	99.51	46.25	23.9	- -	136.63	25.12	- -
Pretax Margin (%)	41.53	41.71	27.4	25.9	21.77	24.19	17.89	14.71	5.22	6.76	24.8	9.43	5.5	6.65	5.56
Profit Margin (%)	34.76	32.74	20.65	20.92	18.54	17.44	12.47	10.66	20.83	13	35.06	4.58	3.04	4.5	3.26
Net Income to Common Margin (%)	34.76	32.74	20.65	20.92	18.54	17.44	12.47	10.66	20.83	13	35.06	4.58	3.04	4.5	3.26
Effective Tax Rate (%)	16.3	21.47	24.65	19.23	14.84	27.9	30.28	25.2	25.1	48.95	- -	44.19	32.2	44.39	31.51
Dvd Payout Ratio (%)	16.71	33.07	41.98	41.71	44.02	43.19	52.69	64.16	107.4	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	19.39	14.16	9.59	9.57	8.75	9.6	6.82	4.49	-1.38	11.95	31.25	3.3	2.19	3.4	2.66

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	- -	245	246	594	592	781	1,002	1,013	1,579	1,682	1,091	999	1,001	864	867
ST Debt	- -	- -	- -	- -	- -	179	- -	- -	412	426	55	- -	- -	- -	149
LT Debt	- -	245	246	593	592	602	1,002	1,013	1,167	1,256	1,036	999	1,001	864	718
Total Debt/EBITDA	- -	1.33	1.14	2.38	2.02	2.14	2.46	2.35	4.93	4.58	2.56	2.31	2.71	2.65	2.1
Net Debt/EBITDA	-0.9	0.14	0.18	0.64	1.15	1.8	1.6	1.86	2.73	3.82	0.93	0.8	0.71	1.1	0.63
Total Debt/EBIT	- -	1.51	1.4	3.19	2.97	3.22	4.08	4.15	17.9	12.16	6.52	5.02	7.55	7.6	4.73
Net Debt/EBIT	-1.03	0.16	0.22	0.86	1.69	2.71	2.65	3.29	9.89	10.14	2.37	1.74	1.99	3.15	1.42
EBITDA to Interest Expense	-247.55	24.09	10.13	7.98	6.89	8.81	6.02	6.96	11.91	6.53	5.91	12.78	18.45	23.27	15.89
EBITDA-CapEx/Interest Expense	-229.81	22.61	8.58	7.43	6.45	8.11	5.4	6.04	9.28	4.83	4.33	9.64	13.02	15.65	11.29
EBIT to Interest Expense	-216.14	21.2	8.25	5.97	4.7	5.86	3.63	3.94	3.28	2.46	2.78	6.69	9.46	14.22	7.07
Interest Expense	-1	8	21	31	42	41	68	62	27	56	72	34	20	14	26
Common Equity/Total Assets	85.14	59.76	61.23	48.1	49.91	44.34	41.59	40.45	37.4	33.04	52.19	53.57	54.54	48.89	47.87
Long-Term Debt/Equity (%)	- -	41.24	34.78	72.36	66.52	65.8	98.2	97.82	89	103.7	52.65	52.79	52.9	47.73	40.93
Long-Term Debt/Capital (%)	- -	29.2	25.8	41.97	39.94	35.5	49.55	49.45	40.37	43.41	33.87	34.55	34.6	32.31	27.4
Long-Term Debt/Total Assets (%)	- -	24.64	21.29	34.8	33.2	29.18	40.84	39.56	33.29	34.26	27.48	28.28	28.85	23.33	19.59
Total Debt/Equity (%)	- -	41.24	34.78	72.39	66.55	85.35	98.2	97.82	120.46	138.91	55.43	52.79	52.9	47.73	49.41
Total Debt/Capital (%)	- -	29.2	25.8	41.99	39.96	46.05	49.55	49.45	54.64	58.14	35.66	34.55	34.6	32.31	33.07
Total Debt/Total Assets (%)	- -	24.64	21.29	34.82	33.21	37.85	40.84	39.56	45.05	45.9	28.93	28.28	28.85	23.33	23.65
Net Debt to Equity	-25.14	4.46	5.36	19.47	37.8	71.8	63.8	77.59	66.57	115.82	20.11	18.3	13.93	19.79	14.8
Net Debt/Capital (%)	-33.58	4.27	5.09	16.29	27.42	41.79	38.95	43.69	37.7	51.63	16.75	15.47	12.23	16.52	12.89
EBITDA	156	184	215	249	293	365	408	431	320	367	426	432	370	326	412
EBITDA-CapEx	145	173	182	232	274	336	366	374	250	271	312	326	261	219	293
Operating Income (Loss)	136	162	175	186	199	243	246	244	88	138	200	226	189	199	183

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	3.08	4.1	2.6	3.32	1.7	0.27	1.32	0.68	0.69	0.2	1.86	1.64	1.77	0.56	0.56
Current Ratio	3.68	4.78	3.39	4.05	2.46	0.77	2.34	1.5	1.06	0.71	2.62	2.51	2.76	1.41	1.27
Quick Ratio	3.41	4.57	3.18	3.9	2.29	0.71	2.21	1.4	1.01	0.55	2.49	2.35	2.55	1.3	1.19
CFO/Avg Current Liab	2.61	2.49	1.99	1.29	1.29	0.87	0.74	1.4	0.72	0.56	0.75	0.72	0.74	0.59	0.41
Common Equity/Total Assets	85.14	59.76	61.23	48.1	49.91	44.34	41.59	40.45	37.4	33.04	52.19	53.57	54.54	48.89	47.87
Long-Term Debt/Equity (%)	- -	41.24	34.78	72.36	66.52	65.8	98.2	97.82	89	103.7	52.65	52.79	52.9	47.73	40.93
Long-Term Debt/Capital (%)	- -	29.2	25.8	41.97	39.94	35.5	49.55	49.45	40.37	43.41	33.87	34.55	34.6	32.31	27.4
Long-Term Debt/Total Assets (%)	- -	24.64	21.29	34.8	33.2	29.18	40.84	39.56	33.29	34.26	27.48	28.28	28.85	23.33	19.59
Total Debt/Equity (%)	- -	41.24	34.78	72.39	66.55	85.35	98.2	97.82	120.46	138.91	55.43	52.79	52.9	47.73	49.41
Total Debt/Capital (%)	- -	29.2	25.8	41.99	39.96	46.05	49.55	49.45	54.64	58.14	35.66	34.55	34.6	32.31	33.07
Total Debt/Total Assets (%)	- -	24.64	21.29	34.82	33.21	37.85	40.84	39.56	45.05	45.9	28.93	28.28	28.85	23.33	23.65
CFO/Total Liabilities	155.74	42.42	43.21	20.03	25.64	24.6	18.45	26.31	18.8	19.56	28.66	20.51	20.28	20.61	21.32
CFO/CapEx	13.51	14.96	5.89	10.33	12.22	9.72	6.32	7.03	5.84	5.02	4.54	3.17	2.94	3.66	3.42
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.85	4.8	4.32	3.37	2.93

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	18.09	13.18	9.96	7.54	6.99	5.56	5.15	5.3	4.34	4.06	4.53	4.48	4.25	2.81	2.19
Days Sales Outstanding	20.17	27.69	36.63	48.42	52.25	65.66	70.87	68.9	84.01	90	80.63	81.49	85.96	129.93	166.93
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,267	3,746	3,154	2,342	1,353
- Cash & Cash Equivalents	139	219	208	434	256	124	351	209	576	176	695	653	738	506	607
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	245	246	594	592	781	1,002	1,013	1,579	1,682	1,091	999	1,001	864	867
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,434	4,033	3,390	2,700	1,612
Total Capital	554	840	952	1,414	1,483	1,695	2,022	2,049	2,891	2,893	3,058	2,892	2,894	2,675	2,620
Total Debt/Capital (%)	- -	29.2	25.8	41.99	39.96	46.05	49.55	49.45	54.64	58.14	35.66	34.55	34.6	32.31	33.07
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.2	0.25	0.3	0.32	0.54
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.84	2.9	2.49	1.93	1.11
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.77	9.33	9.17	8.29	3.92
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.47	20.27	25.57	23.76	8.81
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.35	10.16	6.78	3.8
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.19	15.08	9.26	5.28
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,314	3,726	3,180	2,433	1,449
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,480	4,014	3,417	2,792	1,708
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	114.53	85.33	73.57	63.02	42.01
TTM Sales	330	371	521	599	721	874	1,118	1,207	1,050	1,159	1,417	1,391	1,364	1,402	1,451
TTM EBITDA	156	184	215	249	293	365	408	431	320	367	426	432	370	326	412
TTM Operating Income	136	162	175	186	199	243	246	244	88	138	200	226	189	199	183
TTM Cash Flow to Firm	150	176	209	202	265	312	312	448	433	509	- -	355	334	398	425
TTM Free Cash Flow to Firm	139	165	177	185	246	283	270	391	362	413	- -	249	225	291	306

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.2	16.18	15.05	8.58	5.03
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.47	20.27	25.57	23.76	8.81
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,434	4,033	3,390	2,700	1,612
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	106.2	68.14	58.4	39	28.85
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.84	2.9	2.49	1.93	1.11
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.77	9.33	9.17	8.29	3.92
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.26	58.36	76.52	38.54	30.5
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.12	63.4	78.95	39.03	32.51
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.4	83.31	104.32	49.72	48.74
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.81	50.19	65.29	27.5	24.97
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.68	1.98	1.67	1.29	0.77
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.64	2.15	1.72	1.31	0.82
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.71	2.83	2.27	1.67	1.23
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.56	1.7	1.42	0.92	0.63
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-38.6	-23.17	146.5	-12	-6.83
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-38.07	-25.17	151.15	-12.15	-7.27
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-39.14	-33.07	199.73	-15.48	-10.91
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-36.92	-19.92	125	-8.56	-5.59
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.6	2.67	2.33	1.73	1
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.55	2.91	2.4	1.76	1.06
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.65	3.82	3.17	2.24	1.59
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.44	2.3	1.99	1.24	0.81
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.86	11.06	9.93	6.23	3.55
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.73	12.01	10.24	6.3	3.78
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10	15.79	13.53	8.03	5.67
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.44	9.51	8.47	4.44	2.9
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.01	17.58	15.53	8.69	5.36
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.38	23.1	20.53	11.07	8.04
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.62	13.92	12.85	6.12	4.12
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.78	3.13	2.56	1.95	1.17
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.89	4.05	3.33	2.41	1.67
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.67	2.52	2.15	1.45	0.94
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.6	10.08	9.44	8.39	4.13
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.94	13.03	12.27	10.38	5.88
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.23	8.12	7.92	6.23	3.32
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.04	21.9	26.32	24.02	9.29
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.91	28.33	34.21	29.74	13.22
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.1	17.64	22.08	17.86	7.46
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	111.02	79.24	68.44	54.65	35.25
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	112.58	113.12	93.31	70.51	56.33
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,361	4,357	3,490	2,730	1,701
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,507	5,635	4,536	3,379	2,421
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,205	3,509	2,928	2,030	1,367

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	47	45	46	47	48	47	48	47	48	44	47	47	46	43	38
Diluted Weighted Avg Shares	46	46	46	47	48	48	49	49	49	47	48	47	46	45	41
Basic Weighted Avg Shares	46	45	46	47	48	48	48	48	48	46	46	47	46	44	41
Revenue per Share	7.21	8.17	11.43	12.81	15.13	18.34	23.49	25.18	22.05	25.02	30.87	29.62	29.4	31.53	35.42
EBITDA per Share	3.4	4.05	4.72	5.33	6.14	7.65	8.57	9	6.72	7.93	9.27	9.21	7.96	7.32	10.05
Operating Income per Share	2.97	3.57	3.85	3.98	4.19	5.09	5.16	5.09	1.85	2.99	4.36	4.82	4.08	4.47	4.47
Basic EPS, GAAP	2.51	2.67	2.36	2.68	2.81	3.2	2.93	2.68	4.59	3.25	10.82	1.36	0.89	1.42	1.16
Basic EPS from Cont Ops	2.51	2.68	2.36	2.68	2.81	3.2	2.93	2.68	0.86	0.62	8.75	1.39	0.89	1.42	1.16
Diluted EPS, GAAP	2.47	2.66	2.33	2.66	2.78	3.18	2.86	2.63	4.46	3.2	10.38	1.36	0.89	1.42	1.15
Diluted EPS from Cont Ops	2.47	2.66	2.33	2.66	2.78	3.18	2.86	2.63	0.83	0.61	8.39	1.39	0.89	1.42	1.15
Dividend per Share	0.42	0.89	0.99	1.12	1.24	1.38	1.54	1.72	0.92	- -	- -	- -	- -	- -	- -
Cash Flow per Share	3.29	3.74	4.24	3.79	4.81	5.92	5.56	8.37	8.66	10.37	11.25	7.17	6.9	8.78	9.93
Free Cash Flow per Basic Share	3.05	3.49	3.52	3.42	4.42	5.31	4.68	7.18	7.18	8.3	8.77	4.9	4.55	6.38	7.03
Cash & Equivalents per Share	3.81	7.18	6.48	11.18	6.99	2.61	7.33	4.41	12.08	3.99	19.48	15.05	16.6	11.81	15.82
Book Value per Share	11.87	13.19	15.32	17.3	18.57	19.28	21.32	21.81	27.51	27.31	41.48	40.04	41.08	42.26	45.69
Tangible Book Value per Share	3.8	0.48	0.55	-2.68	-5.63	-15.18	-13.83	-18.35	-18.43	-22.79	-2.88	-3.42	0.47	-4.55	-5.16