PetMed Express, Inc. Financial Ratios — PQM Stock

Profitability (USD)

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	18.7	23.65	26.78	23.97	25.93	26.98	35.66	30.14	19.53	17.63	14.14	4.4	-7.22	- -	- -
Return on Assets (%)	16.88	20.9	23.72	21.65	23.76	23.46	30.11	26.09	16.69	13.95	10.19	2.96	-4.42	- -	- -
Return on Capital (%)	18.7	23.64	26.78	23.97	25.93	26.98	35.66	30.14	19.53	17.63	14.14	4.4	- -	- -	- -
Return on Invested Capital (%)	18.4	23.2	26.39	23.65	25.62	26.39	34.27	28.24	17.75	17.25	12.96	2.94	- -	- -	- -
Gross Margin (%)	33.65	33.85	33.26	33.25	32.51	31.83	35.72	33.63	28.6	27.77	28.26	30.9	30.93	- -	28.05
EBITDA Margin (%)	11.51	12.33	12.46	12.33	14.13	15.59	19.82	17.08	11.7	10.86	9.93	3.88	-0.4	- -	-27.53
Operating Margin (%)	10.92	11.85	12.09	12.78	13.8	15.04	19.04	16.29	10.9	10.06	8.92	2.44	-2.98	- -	-17.55
Incremental Operating Margin (%)	- -	- -	21.81	- -	57.87	35.16	59.51	- -	- -	- -	19.94	73.8	- -	- -	- -
Pretax Margin (%)	11.07	11.99	12.17	12.12	13.88	15.22	19.65	17.33	11.93	10.19	8.88	3.01	-2.29	- -	-32.04
Profit Margin (%)	6.99	7.53	7.7	7.61	8.76	9.56	13.62	13.32	9.1	7.88	6.87	2.08	-2.72	- -	-32
Net Income to Common Margin (%)	6.99	7.53	7.7	7.61	8.76	9.56	13.62	13.32	9.1	7.88	6.87	2.08	-2.72	- -	-32
Effective Tax Rate (%)	36.83	37.14	36.72	37.21	36.85	37.19	30.69	23.17	23.73	22.72	22.61	30.96	- -	- -	- -
Dvd Payout Ratio (%)	65.81	186.26	74.15	79.11	71.4	65.11	46.86	58.09	84.34	94.85	130.28	477.37	-166.63	- -	-0.04
Sustainable Growth Rate (%)	6.39	-20.4	6.92	5.01	7.42	9.41	18.95	12.63	3.06	0.91	-4.28	-16.62	-19.26	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.31	- -	-0.01
Net Debt/EBITDA	-1.71	-0.65	-0.63	-1.26	-1.14	-1.51	-1.44	-2.08	-3.12	-3.6	-4.11	-10.85	50	- -	0.43
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.18	- -	-0.01
Net Debt/EBIT	-1.8	-0.67	-0.65	-1.29	-1.16	-1.57	-1.49	-2.18	-3.35	-3.89	-4.57	-17.2	6.77	- -	0.36
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	89.14	87.46	89.58	91.04	92.14	82.76	85.82	87.21	83.7	75.35	68.69	65.65	56.93	- -	35.63
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.03	- -	0.15
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.01	- -	0.14
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.59	- -	0.05
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.5	- -	1.85
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.48	- -	1.82
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.86	- -	0.66
Net Debt to Equity	-57.65	-28.36	-26.07	-47.21	-45.24	-62.9	-67.34	-74.64	-79.81	-84.03	-89.98	-94.65	-57.16	- -	-73.99
Net Debt/Capital (%)	-136.13	-39.59	-35.26	-89.43	-82.62	-169.56	-206.21	-294.37	-395.31	-526.16	-897.98	-1,770.17	-128.93	- -	-265.56
EBITDA	27	28	29	28	33	39	54	48	33	33	27	10	-1	- -	-49
EBITDA-CapEx	27	27	29	27	13	28	54	48	31	31	25	4	-6	- -	-54
Operating Income (Loss)	26	27	28	29	32	37	52	46	31	31	24	6	-8	- -	-31

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	6.09	3.74	4.18	6.9	5.31	3.2	4.3	5.4	4.26	2.64	1.97	1.81	0.77	- -	0.41
Current Ratio	9.33	7.64	9.17	10.73	9.55	4.46	5.81	6.79	5.3	3.59	2.68	2.27	1.3	- -	0.84
Quick Ratio	6.25	3.9	4.4	7.16	5.56	3.3	4.43	5.53	4.42	2.7	2.01	1.84	0.81	- -	0.45
CFO/Avg Current Liab	2.22	1.45	1.58	4.13	2.9	3.71	2.05	2.46	1.81	1.16	0.37	0.49	0.07	- -	- -
Common Equity/Total Assets	89.14	87.46	89.58	91.04	92.14	82.76	85.82	87.21	83.7	75.35	68.69	65.65	56.93	- -	35.63
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.03	- -	0.15
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.01	- -	0.14
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.59	- -	0.05
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.5	- -	1.85
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.48	- -	1.82
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.86	- -	0.66
CFO/Total Liabilities	206.32	145.01	165.56	432.02	297.19	242.78	195.65	228.58	153.45	86.71	32.89	48.34	5.9	- -	-54.34
CFO/CapEx	28.92	21.23	300.13	34.91	1.05	4.45	53.17	72.8	16.81	16.48	10.56	5.29	0.96	- -	-6.15
Altman's Z-Score	21.19	24.31	25.99	33.04	36.46	17.75	32.26	18.49	18.05	12.97	9.43	6.46	3.66	- -	1.6

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	133.96	151.33	145.87	124.27	128.42	141.1	133.56	117.26	89	94.43	121.01	135.54	109.14	- -	- -
Days Sales Outstanding	2.72	2.41	2.5	2.94	2.84	2.59	2.73	3.11	4.1	3.87	3.02	2.69	3.34	- -	- -
Inventory Turnover	6.16	5.21	4.63	5.04	6.25	7.42	8.08	8.42	10.34	8.38	5.84	6.65	7.96	- -	- -
Days Inventory Outstanding	59.29	70.01	78.88	72.46	58.37	49.22	45.18	43.37	35.31	43.53	62.48	54.92	45.86	- -	- -
Accounts Payable Turnover	24.35	23.88	26.17	26.09	31.29	16.27	11.75	11.8	11.1	7.97	5.77	5.98	6.39	- -	- -
Accounts Payable Turnover Days	14.99	15.28	13.95	13.99	11.67	22.44	31.07	30.93	32.89	45.82	63.28	61.02	57.11	- -	- -
Cash Conversion Cycle	47.03	57.14	67.43	61.41	49.54	29.37	16.84	15.56	6.52	1.58	2.22	-3.41	-7.9	- -	- -
Inventory to Cash Days	-56.56	-67.6	-76.38	-69.52	-55.52	-46.64	-42.44	-40.26	-31.21	-39.67	-59.46	-52.23	-42.52	- -	- -
Inventories	26	32	36	25	26	20	23	21	18	34	32	19	29	- -	14
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	26	32	36	25	26	20	23	21	18	34	32	19	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29	- -	14

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	252	270	265	331	361	410	861	451	573	697	558	341	101	88	49
- Cash & Cash Equivalents	47	18	18	36	38	59	78	101	104	119	111	104	55	- -	21
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1
Enterprise Value	195	237	231	280	324	352	783	350	470	578	447	237	47	88	28
Total Capital	81	64	70	75	83	93	116	135	130	141	123	110	98	- -	29
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.48	- -	1.82
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.03	- -	0.02
EV/Sales	0.82	1.04	0.99	1.22	1.38	1.41	2.86	1.24	1.65	1.9	1.64	0.96	0.17	- -	0.16
EV/EBITDA	7.1	8.42	7.96	9.89	9.76	9.05	14.43	7.24	14.13	17.54	16.54	24.66	- -	- -	- -
EV/EBIT	7.49	8.76	8.2	10.13	9.99	9.38	15.02	7.58	15.16	18.93	18.4	39.11	- -	- -	- -
EV/Cash Flow to Firm	9.56	17.81	17.14	8.73	15.37	7.45	20.95	7.76	12.09	14.42	24.17	8.51	- -	- -	- -
EV/Free Cash Flow to Firm	9.9	18.69	17.2	8.99	350.66	9.61	21.35	7.87	12.85	15.35	26.69	10.5	- -	- -	- -
Diluted Market Cap	257	269	263	329	358	407	854	447	570	692	542	329	97	87	48
Diluted Enterprise Value	199	236	230	278	320	349	776	346	466	573	431	225	44	87	27
EV per Share	9.58	11.77	11.46	13.81	15.83	17.13	38.01	16.94	23.28	28.52	21.31	11.22	2.23	4.24	1.33
TTM Sales	238	228	233	229	235	249	274	283	284	304	272	248	274	- -	179
TTM EBITDA	27	28	29	28	33	39	54	48	33	33	27	10	-1	- -	-49
TTM Operating Income	26	27	28	29	32	37	52	46	31	31	24	6	-8	- -	-31
TTM Cash Flow to Firm	20	13	14	32	21	47	37	45	39	40	18	28	- -	- -	- -
TTM Free Cash Flow to Firm	20	13	13	31	1	37	37	45	37	38	17	23	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	13.03	21.28	19.57	10.57	387.73	11.13	23.28	10.04	15.61	18.37	32.34	14.58	-502.47	- -	-1.46
EV/EBIT	7.49	8.76	8.2	10.13	9.99	9.38	15.02	7.58	15.16	18.93	18.4	39.11	- -	- -	- -
Enterprise Value	195	237	231	280	324	352	783	350	470	578	447	237	47	88	28
Low Price	8.47	9.29	12.33	12.33	14.83	17.02	20.07	20.36	14.35	27.83	21.79	15.73	4.65	2.91	1.53
EV/Sales	0.82	1.04	0.99	1.22	1.38	1.41	2.86	1.24	1.65	1.9	1.64	0.96	0.17	- -	0.16
EV/EBITDA	7.1	8.42	7.96	9.89	9.76	9.05	14.43	7.24	14.13	17.54	16.54	24.66	- -	- -	- -
Price/Earnings	15.33	15.6	14.55	18.73	17.29	16.98	22.81	11.82	22.04	28.83	28.68	63.75	- -	- -	- -
Price/Earnings Average	14.11	13.46	16.05	15.97	16.38	17.1	21.45	16.81	16.36	27.94	30.78	81	- -	- -	- -
Price/Earnings High	19.95	16.67	19.03	19.04	18.49	20.14	31.46	24.72	22.38	43.53	49.93	103.44	- -	- -	- -
Price/Earnings Low	10.48	10.78	13.65	14.15	14.51	14.45	10.95	11.04	11.13	23.34	23.49	62.03	- -	- -	- -
Price/Book Value	3.1	4.22	3.78	4.39	4.34	4.39	7.44	3.35	4.41	4.93	4.52	3.1	1.05	- -	1.7
Price/Book Value Average	2.86	3.64	4.17	3.74	4.12	4.43	7	4.76	3.27	4.78	4.85	3.94	2.26	- -	2.22
Price/Book Value High	4.04	4.51	4.94	4.46	4.64	5.21	10.26	7	4.48	7.45	7.87	5.03	3.66	- -	3.15
Price/Book Value Low	2.12	2.92	3.54	3.31	3.64	3.74	3.57	3.13	2.23	3.99	3.7	3.02	1.02	- -	1.13
Price/Tangible Book Value	3.14	4.28	3.83	4.44	4.39	4.44	7.5	3.37	4.44	4.96	4.55	3.12	1.72	- -	2.1
Price/Tangible Book Value Average	2.89	3.69	4.22	3.78	4.16	4.47	7.05	4.79	3.3	4.81	4.89	3.97	3.72	- -	2.74
Price/Tangible Book Value High	4.08	4.57	5	4.51	4.69	5.26	10.34	7.04	4.51	7.49	7.93	5.07	6.01	- -	3.88
Price/Tangible Book Value Low	2.14	2.96	3.59	3.35	3.68	3.78	3.6	3.15	2.24	4.02	3.73	3.04	1.67	- -	1.4
Price/Sales	1.07	1.18	1.12	1.43	1.52	1.62	3.11	1.57	2.01	2.27	1.97	1.32	0.36	- -	0.27
Price/Sales Average	0.99	1.01	1.24	1.22	1.44	1.63	2.92	2.24	1.49	2.2	2.12	1.68	0.77	- -	0.35
Price/Sales High	1.39	1.26	1.47	1.45	1.62	1.93	4.28	3.29	2.04	3.43	3.43	2.15	1.24	- -	0.5
Price/Sales Low	0.73	0.81	1.05	1.08	1.27	1.38	1.49	1.47	1.01	1.84	1.61	1.29	0.35	- -	0.18
Price/Cash Flow	12.53	20.15	19.36	10.2	16.89	8.57	22.75	9.88	14.67	17.21	29.02	11.78	22.58	- -	-1.7
Price/Cash Flow Average	11.53	17.39	21.35	8.7	16	8.63	21.39	14.06	10.89	16.68	31.14	14.98	48.86	- -	-2.22
Price/Cash Flow High	16.3	21.53	25.32	10.37	18.06	10.16	31.38	20.67	14.89	25.98	50.52	19.12	79	- -	-3.14
Price/Cash Flow Low	8.56	13.93	18.16	7.7	14.17	7.29	10.92	9.23	7.4	13.93	23.77	11.47	21.97	- -	-1.13
Price/Free Cash Flow Average	11.99	18.36	21.58	9.01	367.4	11.21	21.89	14.27	11.58	17.81	34.71	18.53	-1,087.19	- -	-1.91
Price/Free Cash Flow High	16.96	22.73	25.58	10.74	414.58	13.2	32.12	20.99	15.84	27.74	56.31	23.66	-1,757.99	- -	-2.7
Price/Free Cash Flow Low	8.91	14.71	18.35	7.98	325.32	9.47	11.18	9.37	7.88	14.88	26.49	14.19	-488.78	- -	-0.97
EV/Sales Average	0.73	0.88	1.11	1.01	1.3	1.42	2.67	1.91	1.13	1.83	1.79	1.33	0.6	- -	0.24
EV/Sales High	1.14	1.12	1.34	1.24	1.49	1.72	4.05	2.97	1.68	3.07	3.16	1.81	1.09	- -	0.39
EV/Sales Low	0.48	0.67	0.92	0.87	1.13	1.17	1.23	1.13	0.65	1.47	1.27	0.92	0.16	- -	0.07
EV/EBITDA Average	6.37	7.1	8.9	8.17	9.19	9.13	13.48	11.17	9.68	16.89	18.05	34.27	- -	- -	- -
EV/EBITDA High	9.87	9.08	10.76	10.08	10.52	11.02	20.45	17.4	14.39	28.32	31.84	46.77	- -	- -	- -
EV/EBITDA Low	4.2	5.45	7.39	7.03	8.01	7.48	6.18	6.62	5.59	13.52	12.8	23.71	- -	- -	- -
EV/EBIT Average	6.72	7.39	9.17	8.37	9.41	9.46	14.03	11.71	10.39	18.23	20.09	54.36	- -	- -	- -
EV/EBIT High	10.4	9.45	11.1	10.33	10.77	11.42	21.28	18.24	15.44	30.57	35.43	74.18	- -	- -	- -
EV/EBIT Low	4.42	5.67	7.62	7.2	8.2	7.75	6.43	6.94	5.99	14.59	14.25	37.6	- -	- -	- -
Last Price	12.39	13.44	13.14	16.33	17.67	19.99	41.79	21.8	28.43	34.37	26.6	16.16	4.78	4.24	2.3
High Price	16.12	14.36	17.18	16.6	18.89	23.71	57.65	45.59	28.86	51.91	46.32	26.22	16.72	6.71	4.26
Enterprise Value Average	175	200	259	231	305	355	732	541	322	557	488	329	165	88	43
Enterprise Value High	271	255	313	285	349	428	1,110	842	478	933	861	449	300	139	70
Enterprise Value Low	115	153	215	199	265	291	335	320	186	445	346	228	44	60	12

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Shares Outstanding	20	20	20	20	20	21	21	21	20	20	21	21	21	21	21
Diluted Weighted Avg Shares	21	20	20	20	20	20	20	20	20	20	20	20	20	21	21
Basic Weighted Avg Shares	21	20	20	20	20	20	20	20	20	20	20	20	20	21	21
Revenue per Share	11.56	11.43	11.73	11.46	11.66	12.32	13.46	13.85	14.18	15.13	13.5	12.21	13.44	- -	8.56
EBITDA per Share	1.33	1.41	1.46	1.41	1.65	1.92	2.67	2.37	1.66	1.64	1.34	0.47	-0.05	- -	-2.36
Operating Income per Share	1.26	1.36	1.42	1.47	1.61	1.85	2.56	2.26	1.55	1.52	1.2	0.3	-0.4	- -	-1.5
Basic EPS, GAAP	0.81	0.86	0.9	0.87	1.02	1.18	1.83	1.84	1.29	1.19	0.93	0.25	-0.37	- -	-2.74
Basic EPS from Cont Ops	0.81	0.86	0.9	0.87	1.02	1.18	1.83	1.84	1.29	1.19	0.93	0.25	-0.37	- -	-2.74
Diluted EPS, GAAP	0.8	0.86	0.9	0.87	1.02	1.17	1.82	1.84	1.29	1.19	0.92	0.25	-0.37	- -	-2.74
Diluted EPS from Cont Ops	0.8	0.86	0.9	0.87	1.02	1.17	1.82	1.84	1.29	1.19	0.92	0.25	-0.37	- -	-2.74
Dividend per Share	0.53	1.6	0.67	0.69	0.73	0.77	0.86	1.07	1.09	1.13	1.21	1.21	0.61	- -	- -
Cash Flow per Share	0.99	0.67	0.68	1.6	1.05	2.33	1.84	2.21	1.94	2	0.92	1.37	0.21	- -	-1.36
Free Cash Flow per Basic Share	0.96	0.64	0.68	1.56	0.05	1.81	1.8	2.18	1.82	1.88	0.83	1.11	-0.01	- -	-1.58
Cash & Equivalents per Share	2.81	1.67	1.68	2.53	1.84	2.86	3.78	4.86	5.15	5.86	5.29	4.94	2.61	- -	1
Book Value per Share	3.99	3.18	3.48	3.72	4.07	4.55	5.62	6.51	6.45	6.97	5.88	5.22	4.57	- -	1.35
Tangible Book Value per Share	3.95	3.14	3.43	3.68	4.03	4.51	5.58	6.47	6.4	6.93	5.84	5.17	2.78	- -	1.1