Flutter Entertainment plc Financial Ratios — PPB 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 (%)	52.18	49.02	43.05	29.86	58.88	-0.26	5.45	4.5	3.74	0.52	-5.15	-2.48	-11.61	1.13	-4.15
Return on Assets (%)	29.52	26.82	23.95	17.46	23.32	-0.21	4.79	3.75	2.82	0.34	-3.23	-1.32	-4.91	0.44	-1.41
Return on Capital (%)	49.59	49.07	43.07	29.87	43.12	-0.3	5.33	4.73	4.23	-46.17	- -	- -	- -	- -	- -
Return on Invested Capital (%)	46.82	43.03	37.55	26.45	37.07	-0.3	5.26	3.49	2.72	-34.17	- -	- -	- -	- -	- -
Gross Margin (%)	91.21	84.67	82.79	80.97	75.92	76.91	76.77	74.92	69.62	65.07	53.29	49.14	47.4	47.71	45.19
EBITDA Margin (%)	34.91	25.72	23.73	24.03	20.58	5.55	18.98	21.14	19.05	16.97	6.75	10.43	6.24	13.99	9.48
Operating Margin (%)	28.32	20.8	18.44	18.58	16.68	8.2	14.32	13.87	7.83	2.86	-5.4	-0.93	-4.66	6.19	3.38
Incremental Operating Margin (%)	58.18	1.85	7.24	18.19	- -	- -	29.84	23.24	- -	- -	- -	- -	- -	62.8	- -
Pretax Margin (%)	28.71	21.29	18.93	18.89	15.67	0.79	14.13	11.67	6.34	0.02	-6.78	-3.12	-9.25	0.11	-0.74
Profit Margin (%)	24.33	18.51	16.53	16.44	13.62	-0.38	12.47	10.75	6.73	0.86	-8.96	-3.9	-10.38	0.78	-2.32
Net Income to Common Margin (%)	24.33	18.51	16.53	16.44	13.62	-0.38	12.47	10.75	6.73	0.86	-8.96	-3.9	-10.38	0.78	-2.32
Effective Tax Rate (%)	14.4	13.05	12.65	13	13.09	147.9	11.72	17.38	17.54	3,254.55	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	31.41	44.2	50.26	47.61	51.2	-2,892.98	68.63	105.62	195.74	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	35.79	27.36	21.42	15.65	28.73	-7.81	1.71	-0.25	-3.58	0.52	-5.15	-2.48	-11.61	1.13	-4.15

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	- -	- -	- -	- -	210	326	114	459	941	6,206	7,008	7,244	7,533	7,283	12,872
ST Debt	- -	- -	- -	- -	- -	- -	- -	1	510	185	126	153	174	172	239
LT Debt	- -	- -	- -	- -	210	325	114	458	431	6,021	6,881	7,091	7,359	7,111	12,633
Total Debt/EBITDA	- -	- -	- -	- -	0.87	2.57	0.19	0.72	1.33	4.45	9.23	7.34	10.24	3.7	8.29
Net Debt/EBITDA	-0.64	-0.77	-0.91	-0.93	0.34	-0.43	-0.74	0.4	0.64	3.39	6.3	3.83	5.17	1.67	5.48
Total Debt/EBIT	- -	- -	- -	- -	1.14	13.88	0.25	1.39	3.61	32.2	-11.53	-82.32	-13.72	8.38	357.56
Net Debt/EBIT	-0.78	-0.95	-1.17	-1.2	0.45	-2.34	-0.98	0.78	1.75	24.5	-7.88	-42.91	-6.93	3.77	236.28
EBITDA to Interest Expense	360.89	1,389.74	3,762.85	3,416.47	86.05	29.75	157.76	107.05	26.82	5.32	2.53	4.51	1.71	4.01	2.64
EBITDA-CapEx/Interest Expense	275.66	964.58	2,540.6	2,337.95	63.89	3.64	126.9	88.11	21.7	4.52	1.59	3.49	0.93	3.44	2.19
EBIT to Interest Expense	292.75	1,123.97	2,923.11	2,642.03	69.74	43.96	119.05	70.22	11.02	0.9	-2.02	-0.4	-1.28	1.77	0.94
Interest Expense	1	- -	- -	- -	3	4	4	6	26	262	300	219	430	490	588
Common Equity/Total Assets	55.33	54.25	56.86	61.09	12.42	86.47	89.18	77.2	73.77	64.53	61.11	43.69	40.77	37.92	30.87
Long-Term Debt/Equity (%)	- -	- -	- -	- -	278.59	4.95	1.42	6.72	5.91	29.41	36.62	58.51	64.73	63.11	130.26
Long-Term Debt/Capital (%)	- -	- -	- -	- -	73.51	4.71	1.4	6.3	5.24	22.57	26.67	36.62	38.93	38.33	55.97
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	34.61	4.28	1.26	5.46	4.59	19.03	22.46	28.07	29.87	29.02	43.15
Total Debt/Equity (%)	- -	- -	- -	- -	278.98	4.95	1.42	6.73	12.92	30.31	37.29	59.77	66.26	64.64	132.73
Total Debt/Capital (%)	- -	- -	- -	- -	73.61	4.72	1.4	6.31	11.44	23.26	27.16	37.41	39.86	39.26	57.03
Total Debt/Total Assets (%)	- -	- -	- -	- -	34.66	4.28	1.26	5.47	10.02	19.61	22.87	28.68	30.58	29.72	43.96
Net Debt to Equity	-48.24	-46.46	-51.88	-50.86	109.82	-0.84	-5.56	3.79	6.27	23.06	25.47	31.16	33.49	29.07	87.71
Net Debt/Capital (%)	-93.2	-86.78	-107.83	-103.51	52.34	-0.84	-5.89	3.65	5.68	18.47	19.89	23.04	24.32	21.7	45.22
EBITDA	352	362	404	258	242	127	605	641	709	1,395	759	987	736	1,966	1,553
EBITDA-CapEx	269	251	273	176	180	16	487	528	574	1,185	479	765	402	1,686	1,286
Operating Income (Loss)	285	293	314	199	196	187	457	421	291	235	-608	-88	-549	869	553

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	0.7	0.76	0.77	0.89	0.42	0.67	0.8	0.21	0.12	0.35	0.5	0.68	0.76	0.78	0.75
Current Ratio	1.01	1.13	1.17	1.34	0.82	0.99	1.12	0.64	0.41	0.74	0.95	0.86	0.88	0.95	0.95
Quick Ratio	0.7	0.76	0.77	0.89	0.42	0.67	0.8	0.21	0.12	0.35	0.5	0.68	0.76	0.78	0.75
CFO/Avg Current Liab	1.09	1.21	0.89	0.66	0.94	0.71	1.36	0.65	0.59	0.71	0.2	0.28	0.2	0.35	0.25
Common Equity/Total Assets	55.33	54.25	56.86	61.09	12.42	86.47	89.18	77.2	73.77	64.53	61.11	43.69	40.77	37.92	30.87
Long-Term Debt/Equity (%)	- -	- -	- -	- -	278.59	4.95	1.42	6.72	5.91	29.41	36.62	58.51	64.73	63.11	130.26
Long-Term Debt/Capital (%)	- -	- -	- -	- -	73.51	4.71	1.4	6.3	5.24	22.57	26.67	36.62	38.93	38.33	55.97
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	34.61	4.28	1.26	5.46	4.59	19.03	22.46	28.07	29.87	29.02	43.15
Total Debt/Equity (%)	- -	- -	- -	- -	278.98	4.95	1.42	6.73	12.92	30.31	37.29	59.77	66.26	64.64	132.73
Total Debt/Capital (%)	- -	- -	- -	- -	73.61	4.72	1.4	6.31	11.44	23.26	27.16	37.41	39.86	39.26	57.03
Total Debt/Total Assets (%)	- -	- -	- -	- -	34.66	4.28	1.26	5.47	10.02	19.61	22.87	28.68	30.58	29.72	43.96
CFO/Total Liabilities	86.7	90.94	77.51	87.52	52.54	30.23	88.46	34.16	34.62	16.65	6.32	8.85	7.06	12.1	6.05
CFO/CapEx	3.92	4.14	3.18	3.22	4.48	2.79	7.28	4.71	5.4	8.87	2.67	5.24	2.81	5.72	4.43
Altman's Z-Score	- -	- -	- -	- -	- -	19.11	19.74	16.48	12.41	4.45	8.68	6.05	6.12	7.31	5.72

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	77.02	93.61	119.88	108.39	184.34	210.08	260.69	356.32	323.07	445	238.46	100.59	114.47	149.45	113.77
Days Sales Outstanding	4.74	3.9	3.04	3.37	1.98	1.74	1.4	1.02	1.13	0.82	1.53	3.63	3.19	2.44	3.21
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	- -	- -	- -	- -	- -	8,944	10,042	6,112	9,451	37,155	27,000	24,135	31,674	46,872	38,088
- Cash & Cash Equivalents	224	278	369	239	128	381	560	200	188	1,124	1,738	2,974	3,249	3,461	3,760
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	345	356	57	69	1,085	1,324	1,974	660
+ Total Debt	- -	- -	- -	- -	210	326	114	459	941	6,206	7,008	7,244	7,533	7,283	12,872
Enterprise Value	- -	- -	- -	- -	- -	8,889	9,595	6,716	10,560	42,140	32,186	29,323	37,110	52,538	47,837
Total Capital	465	597	711	469	286	6,900	8,141	7,276	8,226	26,680	25,801	19,364	18,901	18,550	22,570
Total Debt/Capital (%)	- -	- -	- -	- -	73.61	4.72	1.4	6.31	11.44	23.26	27.16	37.41	39.86	39.26	57.03
Total Debt / EV	- -	- -	- -	- -	- -	0.04	0.01	0.07	0.09	0.15	0.22	0.25	0.2	0.14	0.27
EV/Sales	- -	- -	- -	- -	- -	3.89	3.01	2.21	2.84	5.13	2.86	3.1	3.15	3.74	2.92
EV/EBITDA	- -	- -	- -	- -	- -	70.06	15.86	10.47	14.9	30.22	42.39	29.71	50.42	26.72	30.8
EV/EBIT	- -	- -	- -	- -	- -	378.98	21.02	20.28	40.51	218.66	- -	- -	- -	60.46	1,328.8
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	28.77	11.1	12.44	14.06	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	44.98	12.86	15.75	17.14	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	8,513	10,127	6,560	9,533	28,194	27,023	24,260	31,672	47,427	38,474
Diluted Enterprise Value	- -	- -	- -	- -	- -	8,458	9,680	7,164	10,642	33,180	32,209	29,448	37,108	53,093	48,223
EV per Share	- -	- -	- -	- -	- -	104.04	111.64	84.6	132.59	240.71	183.26	166.52	209.65	295.33	273
TTM Sales	1,007	1,406	1,704	1,072	1,177	2,286	3,187	3,033	3,721	8,219	11,245	9,463	11,790	14,048	16,383
TTM EBITDA	352	362	404	258	242	127	605	641	709	1,395	759	987	736	1,966	1,553
TTM Operating Income	285	293	314	199	196	187	457	421	291	235	-608	-88	-549	869	553
TTM Cash Flow to Firm	326	458	418	262	282	309	865	540	751	-6,405	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	243	348	287	180	219	198	746	426	616	-6,615	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	42.64	13.63	15.57	16.04	17.09	57.7	25.78	52.52	35.87	41.96
EV/EBIT	- -	- -	- -	- -	- -	378.98	21.02	20.28	40.51	218.66	- -	- -	- -	60.46	1,328.8
Enterprise Value	- -	- -	- -	- -	- -	8,889	9,595	6,716	10,560	42,140	32,186	29,323	37,110	52,538	47,837
Low Price	- -	- -	- -	- -	- -	100.4	83.73	76.78	68.88	60.43	133.65	89.6	136.56	159.88	186.78
EV/Sales	- -	- -	- -	- -	- -	3.89	3.01	2.21	2.84	5.13	2.86	3.1	3.15	3.74	2.92
EV/EBITDA	- -	- -	- -	- -	- -	70.06	15.86	10.47	14.9	30.22	42.39	29.71	50.42	26.72	30.8
Price/Earnings	- -	- -	- -	- -	- -	- -	25.22	20.01	37.87	389.63	- -	- -	- -	430.27	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	22.24	25.79	27.18	257.25	- -	- -	- -	349.41	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	25.22	31.39	38.61	392.29	- -	- -	- -	469.2	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	18.08	19.96	21.98	110.94	- -	- -	- -	261.1	- -
Price/Book Value	- -	- -	- -	- -	- -	1.36	1.25	0.94	1.36	1.82	1.44	2.19	3.15	5.04	4.21
Price/Book Value Average	- -	- -	- -	- -	- -	1.56	1.1	1.22	0.98	1.2	1.79	1.96	3.1	4.1	4.98
Price/Book Value High	- -	- -	- -	- -	- -	1.98	1.25	1.48	1.39	1.83	2.24	2.6	3.72	5.5	6.21
Price/Book Value Low	- -	- -	- -	- -	- -	1.3	0.9	0.94	0.79	0.52	1.25	1.43	2.41	3.06	3.62
Price/Tangible Book Value	- -	- -	- -	- -	- -	-37.72	84.59	-5.76	-7.83	-4.89	-3.72	-2.61	-3.31	-4.97	-2.76
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	-43.23	74.6	-7.42	-5.62	-3.23	-4.62	-2.34	-3.25	-4.04	-3.26
Price/Tangible Book Value High	- -	- -	- -	- -	- -	-54.92	84.59	-9.03	-7.98	-4.92	-5.78	-3.1	-3.9	-5.42	-4.07
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	-36.17	60.63	-5.74	-4.55	-1.39	-3.24	-1.71	-2.52	-3.02	-2.37
Price/Sales	- -	- -	- -	- -	- -	3.72	3.15	2.15	2.55	3.35	2.4	2.56	2.69	3.34	2.35
Price/Sales Average	- -	- -	- -	- -	- -	4.27	2.77	2.77	1.83	2.21	2.98	2.3	2.64	2.71	2.77
Price/Sales High	- -	- -	- -	- -	- -	5.42	3.15	3.37	2.6	3.37	3.73	3.04	3.17	3.64	3.46
Price/Sales Low	- -	- -	- -	- -	- -	3.57	2.25	2.15	1.48	0.95	2.09	1.68	2.05	2.03	2.02
Price/Cash Flow	- -	- -	- -	- -	- -	27.37	11.64	12.2	13	14.79	36.1	20.86	33.8	29.28	32.49
Price/Cash Flow Average	- -	- -	- -	- -	- -	31.37	10.27	15.72	9.33	9.77	44.8	18.71	33.27	23.77	38.39
Price/Cash Flow High	- -	- -	- -	- -	- -	39.86	11.64	19.13	13.26	14.89	56.1	24.76	39.85	31.92	47.88
Price/Cash Flow Low	- -	- -	- -	- -	- -	26.25	8.34	12.16	7.55	4.21	31.39	13.64	25.8	17.76	27.92
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	48.87	12.02	20.06	11.52	11.29	71.61	23.12	51.7	29.13	49.57
Price/Free Cash Flow High	- -	- -	- -	- -	- -	62.09	13.63	24.42	16.36	17.21	89.66	30.6	61.92	39.12	61.83
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	40.89	9.77	15.52	9.31	4.87	50.17	16.85	40.09	21.77	36.05
EV/Sales Average	- -	- -	- -	- -	- -	4.46	2.64	2.8	2.12	3.59	3.44	2.84	3.11	3.11	3.34
EV/Sales High	- -	- -	- -	- -	- -	5.67	3.01	3.36	2.89	5.16	4.19	3.58	3.63	4.04	4.02
EV/Sales Low	- -	- -	- -	- -	- -	3.73	2.12	2.21	1.77	1.89	2.55	2.22	2.51	2.43	2.59
EV/EBITDA Average	- -	- -	- -	- -	- -	80.37	13.9	13.23	11.14	21.16	50.96	27.18	49.74	22.24	35.25
EV/EBITDA High	- -	- -	- -	- -	- -	102.23	15.86	15.89	15.16	30.4	62.08	34.28	58.12	28.88	42.42
EV/EBITDA Low	- -	- -	- -	- -	- -	67.18	11.16	10.45	9.31	11.16	37.74	21.24	40.23	17.35	27.35
EV/EBIT Average	- -	- -	- -	- -	- -	434.73	18.42	25.6	30.29	153.16	- -	- -	- -	50.32	1,520.85
EV/EBIT High	- -	- -	- -	- -	- -	552.95	21.02	30.77	41.23	219.98	- -	- -	- -	65.34	1,829.83
EV/EBIT Low	- -	- -	- -	- -	- -	363.39	14.79	20.22	25.3	80.76	- -	- -	- -	39.25	1,179.94
Last Price	- -	- -	- -	- -	- -	104.68	116.83	77	118.66	212.23	153.73	137.06	178.94	263.48	217.37
High Price	- -	- -	- -	- -	- -	152.44	116.83	120.76	120.99	213.68	238.87	162.68	210.95	287.32	320.3
Enterprise Value Average	- -	- -	- -	- -	- -	10,197	8,409	8,480	7,894	29,517	38,692	26,831	36,611	43,729	54,751
Enterprise Value High	- -	- -	- -	- -	- -	12,970	9,595	10,189	10,746	42,394	47,139	33,834	42,776	56,779	65,874
Enterprise Value Low	- -	- -	- -	- -	- -	8,524	6,751	6,698	6,596	15,565	28,659	20,965	29,609	34,109	42,478

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	52	50	50	45	85	86	79	80	175	176	176	177	178	175
Diluted Weighted Avg Shares	50	50	50	49	47	81	87	85	80	133	176	177	177	180	177
Basic Weighted Avg Shares	48	49	49	49	46	81	86	85	80	130	176	177	177	178	177
Revenue per Share	20.81	28.7	34.92	21.91	25.65	28.11	37.14	35.79	46.57	63.44	63.97	53.46	66.61	78.92	92.56
EBITDA per Share	7.27	7.38	8.29	5.26	5.28	1.56	7.05	7.57	8.87	10.76	4.32	5.58	4.16	11.04	8.77
Operating Income per Share	5.89	5.97	6.44	4.07	4.28	2.31	5.32	4.96	3.64	1.81	-3.46	-0.5	-3.1	4.88	3.12
Basic EPS, GAAP	5.06	5.31	5.77	3.6	3.49	-0.11	4.63	3.85	3.13	0.54	-5.73	-2.08	-6.92	0.61	-2.15
Basic EPS from Cont Ops	5.12	5.31	5.77	3.6	3.49	-0.11	4.63	3.45	2.44	-0.5	-5.83	-2.09	-6.84	0.91	-2.3
Diluted EPS, GAAP	4.94	5.25	5.67	3.6	3.44	-0.11	4.59	3.83	3.12	0.53	-5.73	-2.08	-6.92	0.61	-2.15
Diluted EPS from Cont Ops	4.99	5.25	5.67	3.6	3.44	-0.11	4.59	3.43	2.42	-0.49	-5.83	-2.09	-6.84	0.9	-2.3
Dividend per Share	1.62	2.35	2.9	1.71	1.79	3.09	3.18	3.23	3.4	- -	- -	- -	- -	- -	- -
Cash Flow per Share	6.72	9.35	8.57	5.35	6.09	3.82	10.03	6.31	9.13	14.35	4.26	6.57	5.29	9	6.69
Free Cash Flow per Basic Share	5.01	7.09	5.88	3.68	4.73	2.46	8.66	4.97	7.44	12.73	2.66	5.32	3.41	7.43	5.18
Cash & Equivalents per Share	4.5	6.45	7.75	5.1	2.9	4.45	6.51	2.52	2.36	7.3	10.76	17.84	19.33	20.19	21.59
Book Value per Share	9.33	11.55	14.2	9.43	1.69	76.95	93.39	81.53	86.99	116.62	106.62	62.67	56.74	52.24	51.58
Tangible Book Value per Share	3.47	4.93	6.82	5.06	-2.96	-2.78	1.38	-13.37	-15.15	-43.39	-41.31	-52.5	-54.13	-52.97	-78.79