Shutterstock, Inc. Financial Ratios — S3T 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 (%)	- -	- -	20.41	10.18	7.24	11.34	5.56	18.19	6.54	19.14	20.64	16.62	22.63	6.87	8.28
Return on Assets (%)	112.94	55.29	12.44	6.67	4.58	6.72	3.1	9.86	3.46	10.55	11.62	8.78	11.5	3.06	3.41
Return on Capital (%)	-55.7	- -	19.94	10.18	7.24	11.34	5.56	18.19	6.07	17.11	18.98	14.87	20	5.97	6.58
Return on Invested Capital (%)	- -	- -	18.69	9.94	8.29	11.13	4.68	8.65	4.77	15.84	18.95	14.54	10.66	5.39	5.12
Gross Margin (%)	62.17	61.87	61.52	60.36	58.95	58.91	58.16	57.05	57.24	61.07	64.1	62.03	59.68	57.63	58.9
EBITDA Margin (%)	20.3	14.44	20.04	14.32	13.14	13.3	11.1	12.53	10.77	18.99	20.28	19.58	16.94	16.72	16.76
Operating Margin (%)	19.03	12.88	18.39	11.9	9.65	9.26	4.73	5.21	3.1	12.79	13.98	13.56	7.82	7.35	7.58
Incremental Operating Margin (%)	8.3	- -	32.57	- -	2.04	6.89	- -	9.23	- -	402.84	21.4	7.69	- -	0.51	11.62
Pretax Margin (%)	19.04	12.86	18.42	11.64	8.06	9	5.4	10.61	3.83	13.43	13.54	11	14	6.69	7.61
Profit Margin (%)	18.18	28.03	11.24	6.74	4.6	6.6	3	8.77	3.09	10.76	11.88	9.19	12.61	3.84	4.6
Net Income to Common Margin (%)	12.24	22.72	11.24	6.74	4.6	6.6	3	8.77	3.09	10.76	11.88	9.19	12.61	3.84	4.6
Effective Tax Rate (%)	4.52	- -	38.95	42.14	42.95	26.67	44.39	17.28	19.3	19.84	12.27	16.4	9.96	42.55	39.61
Dvd Payout Ratio (%)	145.59	70.05	- -	- -	- -	- -	- -	191.86	- -	34	33.36	45.45	35.07	117.95	102.27
Sustainable Growth Rate (%)	- -	- -	20.41	10.18	7.24	11.34	5.56	-16.71	6.54	12.63	13.75	9.06	14.69	-1.23	-0.19

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	- -	6	- -	- -	- -	- -	- -	- -	47	42	37	86	59	301	292
ST Debt	- -	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	50	30	158	158
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	47	42	37	36	29	143	134
Total Debt/EBITDA	- -	0.24	- -	- -	- -	- -	- -	- -	0.68	0.33	0.24	0.53	0.4	1.93	1.76
Net Debt/EBITDA	-0.58	-3.92	-3.29	-4.97	-4.32	-3.41	-4.1	-2.96	-4.33	-3.38	-2	-0.4	-0.48	1.06	0.58
Total Debt/EBIT	- -	0.27	- -	- -	- -	- -	- -	- -	2.35	0.49	0.34	0.91	0.87	4.38	3.89
Net Debt/EBIT	-0.62	-4.4	-3.59	-5.98	-5.88	-4.9	-9.62	-7.11	-15.05	-5.03	-2.9	-0.7	-1.03	2.42	1.29
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,341.45	121.33	79.77	14.8	9.86
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,209	108.74	73.79	14.42	9.48
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,613.52	84.05	36.83	6.51	4.46
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2	11	17
Common Equity/Total Assets	-233.06	52.3	65.57	65.52	61.51	57.14	54.45	53.94	52.04	57.83	55	50.78	50.88	39.59	42.85
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	14.42	9.86	7.89	7.96	5.58	27.58	23.04
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	12.6	8.98	7.31	6.68	5.01	17.45	15.34
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.5	5.7	4.34	4.04	2.84	10.92	9.87
Total Debt/Equity (%)	- -	7.8	- -	- -	- -	- -	- -	- -	14.42	9.86	7.89	19.13	11.27	58.08	50.25
Total Debt/Capital (%)	- -	7.23	- -	- -	- -	- -	- -	- -	12.6	8.98	7.31	16.06	10.13	36.74	33.45
Total Debt/Total Assets (%)	- -	4.08	- -	- -	- -	- -	- -	- -	7.5	5.7	4.34	9.72	5.73	23	21.53
Net Debt to Equity	58.24	-124.91	-85.08	-92.85	-83.62	-78.2	-80.56	-80.53	-92.42	-101.58	-67.03	-14.56	-13.37	32.11	16.61
Net Debt/Capital (%)	36.81	501.49	-570.24	-1,298.4	-510.58	-358.67	-414.39	-413.6	-420.05	-1,225.51	-164.04	-15.59	-14.5	23.5	13.89
EBITDA	24	24	47	47	56	66	62	78	70	127	157	162	148	156	166
EBITDA-CapEx	24	24	47	46	53	58	59	74	67	124	148	145	137	152	159
Operating Income (Loss)	23	22	43	39	41	46	26	32	20	85	108	112	68	69	75

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	0.3	1.47	2.28	2.4	1.79	1.37	1.03	1.03	1.23	1.67	0.94	0.3	0.22	0.18	0.28
Current Ratio	0.39	1.82	2.65	2.69	2.04	1.67	1.39	1.37	1.53	1.9	1.16	0.56	0.65	0.41	0.54
Quick Ratio	0.34	1.52	2.37	2.54	1.97	1.56	1.23	1.22	1.42	1.84	1.08	0.48	0.42	0.33	0.46
CFO/Avg Current Liab	1.02	0.79	0.7	0.78	0.62	0.55	0.48	0.44	0.44	0.66	0.73	0.44	0.34	0.06	0.27
Common Equity/Total Assets	-233.06	52.3	65.57	65.52	61.51	57.14	54.45	53.94	52.04	57.83	55	50.78	50.88	39.59	42.85
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	14.42	9.86	7.89	7.96	5.58	27.58	23.04
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	12.6	8.98	7.31	6.68	5.01	17.45	15.34
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.5	5.7	4.34	4.04	2.84	10.92	9.87
Total Debt/Equity (%)	- -	7.8	- -	- -	- -	- -	- -	- -	14.42	9.86	7.89	19.13	11.27	58.08	50.25
Total Debt/Capital (%)	- -	7.23	- -	- -	- -	- -	- -	- -	12.6	8.98	7.31	16.06	10.13	36.74	33.45
Total Debt/Total Assets (%)	- -	4.08	- -	- -	- -	- -	- -	- -	7.5	5.7	4.34	9.72	5.73	23	21.53
CFO/Total Liabilities	80.61	64.88	58.79	62.61	48.19	46.83	41.05	41.75	33.95	53.64	56.46	36.53	27.62	4.13	21.51
CFO/CapEx	- -	179.27	- -	114.92	29.19	12.52	36.49	26.63	30.7	55.58	24.38	9.42	12.67	8.1	25.62
Altman's Z-Score	- -	9.37	20.7	13.42	6.15	6.99	5.59	5.38	5.04	7.38	9.32	6.86	5.02	3.22	2.9

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	241.27	142.24	60.24	30.75	19.45	14.85	12.66	13.7	14.78	14.67	16.9	14.4	11.04	10.04	9.53
Days Sales Outstanding	1.51	2.57	6.06	11.87	18.77	24.58	28.84	26.63	24.7	24.87	21.6	25.34	33.05	36.37	38.32
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	- -	813	2,940	2,477	1,157	1,667	1,505	1,234	1,519	2,564	4,043	1,908	1,742	1,049	646
- Cash & Cash Equivalents	14	102	155	233	241	224	253	231	303	429	314	115	100	111	178
+ Preferred Equity and Hybrid Capital	34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	6	- -	- -	- -	- -	- -	- -	47	42	37	86	59	301	292
Enterprise Value	- -	717	2,730	2,189	869	1,388	1,252	1,003	1,263	2,177	3,766	1,879	1,701	1,239	760
Total Capital	-24	83	183	251	289	287	315	287	375	464	505	533	586	819	873
Total Debt/Capital (%)	- -	7.23	- -	- -	- -	- -	- -	- -	12.6	8.98	7.31	16.06	10.13	36.74	33.45
Total Debt / EV	- -	0.01	- -	- -	- -	- -	- -	- -	0.04	0.02	0.01	0.05	0.03	0.24	0.38
EV/Sales	- -	4.23	11.59	6.67	2.04	2.81	2.25	1.61	1.94	3.27	4.87	2.27	1.94	1.32	0.77
EV/EBITDA	- -	29.27	57.85	46.61	15.55	21.11	20.24	12.85	18.03	17.19	24.01	11.59	11.48	7.93	4.58
EV/EBIT	- -	32.8	63.02	56.07	21.18	30.31	47.5	30.92	62.67	25.53	34.84	20.07	24.86	18.03	10.13
EV/Cash Flow to Firm	- -	- -	48.42	26.41	9.98	13.78	11.59	9.82	12.3	13.19	17.4	11.77	11.96	32.01	4.3
EV/Free Cash Flow to Firm	- -	- -	48.42	26.65	10.34	14.97	11.91	10.2	12.72	13.43	18.14	13.16	12.97	35.72	4.46
Diluted Market Cap	- -	578	2,885	2,499	1,178	1,717	1,530	1,247	1,523	2,573	4,144	1,946	1,775	1,073	660
Diluted Enterprise Value	- -	482	2,676	2,210	889	1,438	1,277	1,016	1,267	2,186	3,867	1,917	1,734	1,263	774
EV per Share	- -	21.39	77.83	61.47	24.34	39.85	36.06	28.62	35.58	60.07	103.42	52.44	47.81	35.53	21.4
TTM Sales	120	170	236	328	425	494	557	623	651	667	773	828	875	935	990
TTM EBITDA	24	24	47	47	56	66	62	78	70	127	157	162	148	156	166
TTM Operating Income	23	22	43	39	41	46	26	32	20	85	108	112	68	69	75
TTM Cash Flow to Firm	40	- -	56	83	87	101	108	102	103	165	216	160	142	39	177
TTM Free Cash Flow to Firm	40	- -	56	82	84	93	105	98	99	162	208	143	131	35	170

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	- -	12.77	51.19	30.42	14.01	18.52	14.56	12.68	15.33	15.87	19.97	13.74	13.71	37.49	4.12
EV/EBIT	- -	32.8	63.02	56.07	21.18	30.31	47.5	30.92	62.67	25.53	34.84	20.07	24.86	18.03	10.13
Enterprise Value	- -	717	2,730	2,189	869	1,388	1,252	1,003	1,263	2,177	3,766	1,879	1,701	1,239	760
Low Price	- -	21.81	23.7	60.5	27.7	25.84	30.59	33.39	33.57	29.09	62.73	45.24	33.98	28.97	14.02
EV/Sales	- -	4.23	11.59	6.67	2.04	2.81	2.25	1.61	1.94	3.27	4.87	2.27	1.94	1.32	0.77
EV/EBITDA	- -	29.27	57.85	46.61	15.55	21.11	20.24	12.85	18.03	17.19	24.01	11.59	11.48	7.93	4.58
Price/Earnings	- -	14.97	107.24	110.98	59.5	51.52	89.76	22.49	75.09	35.33	44.11	25.22	15.93	29.58	14.11
Price/Earnings Average	- -	15.11	65.87	121.74	90.78	49.58	86.6	29.71	69.61	23.54	39.18	31.48	17.43	38.49	16.56
Price/Earnings High	- -	17.44	108.48	164.01	135.02	69.74	113.28	36.14	84.03	36.94	50.86	51.93	26.53	52.81	30.93
Price/Earnings Low	- -	13.46	30.33	96.5	50.84	27.81	63.33	21.33	58.91	14.53	24.92	21.43	11.06	28.49	10.87
Price/Book Value	- -	10.57	16.1	9.85	4.01	5.81	4.78	4.31	4.63	6.08	8.63	4.26	3.3	2.02	1.11
Price/Book Value Average	- -	10.67	9.89	10.81	6.12	5.6	4.62	5.69	4.29	4.05	7.66	5.32	3.61	2.63	1.31
Price/Book Value High	- -	12.31	16.28	14.56	9.1	7.87	6.04	6.92	5.18	6.35	9.95	8.78	5.5	3.61	2.44
Price/Book Value Low	- -	9.5	4.55	8.57	3.43	3.14	3.38	4.08	3.63	2.5	4.88	3.62	2.29	1.95	0.86
Price/Tangible Book Value	- -	10.92	16.3	10.48	5.57	8.04	8.28	7.32	7.15	8.36	32.39	-17.75	-42.87	-3.5	-3.09
Price/Tangible Book Value Average	- -	11.02	10.01	11.5	8.49	7.74	7.99	9.68	6.63	5.57	28.76	-22.15	-46.9	-4.55	-3.62
Price/Tangible Book Value High	- -	12.72	16.49	15.49	12.63	10.89	10.45	11.77	8	8.74	37.34	-36.53	-71.4	-6.25	-6.77
Price/Tangible Book Value Low	- -	9.82	4.61	9.11	4.76	4.34	5.84	6.94	5.61	3.44	18.3	-15.08	-29.76	-3.37	-2.38
Price/Sales	- -	3.4	12.06	7.47	2.74	3.4	2.69	1.97	2.32	3.8	5.24	2.32	2.01	1.14	0.65
Price/Sales Average	- -	3.43	7.41	8.2	4.18	3.27	2.6	2.61	2.15	2.53	4.65	2.89	2.2	1.48	0.76
Price/Sales High	- -	3.96	12.2	11.05	6.21	4.6	3.4	3.17	2.6	3.98	6.04	4.77	3.35	2.03	1.42
Price/Sales Low	- -	3.06	3.41	6.5	2.34	1.84	1.9	1.87	1.82	1.56	2.96	1.97	1.39	1.09	0.5
Price/Cash Flow	- -	12.67	50.37	29.58	13.37	16.69	13.9	12.03	14.71	15.36	18.73	12.11	12.5	32.56	3.85
Price/Cash Flow Average	- -	12.79	30.94	32.45	20.4	16.06	13.41	15.9	13.64	10.23	16.64	15.12	13.67	42.36	4.52
Price/Cash Flow High	- -	14.76	50.95	43.72	30.34	22.59	17.54	19.34	16.46	16.06	21.6	24.94	20.82	58.13	8.44
Price/Cash Flow Low	- -	11.39	14.24	25.73	11.42	9.01	9.81	11.41	11.54	6.32	10.58	10.29	8.68	31.36	2.97
Price/Free Cash Flow Average	- -	12.89	31.44	33.37	21.38	17.83	14.05	16.75	14.21	10.57	17.74	17.15	15	48.78	4.83
Price/Free Cash Flow High	- -	14.88	51.78	44.95	31.8	25.08	18.38	20.37	17.16	16.59	23.02	28.29	22.83	66.93	9.03
Price/Free Cash Flow Low	- -	11.48	14.47	26.45	11.97	10	10.27	12.02	12.03	6.53	11.28	11.67	9.51	36.1	3.17
EV/Sales Average	- -	4.27	6.78	7.41	3.47	2.68	2.15	2.25	1.77	1.98	4.28	2.84	2.13	1.66	0.88
EV/Sales High	- -	5.02	11.73	10.28	5.5	4	2.95	2.81	2.22	3.44	5.67	4.71	3.27	2.21	1.55
EV/Sales Low	- -	3.74	2.64	5.69	1.65	1.26	1.45	1.51	1.44	1	2.6	1.92	1.34	1.28	0.62
EV/EBITDA Average	- -	29.58	33.82	51.73	26.44	20.16	19.39	17.92	16.44	10.43	21.12	14.51	12.59	9.95	5.26
EV/EBITDA High	- -	34.75	58.57	71.82	41.84	30.08	26.62	22.44	20.61	18.11	27.95	24.05	19.31	13.2	9.22
EV/EBITDA Low	- -	25.92	13.17	39.73	12.54	9.44	13.07	12.03	13.35	5.27	12.8	9.82	7.88	7.68	3.69
EV/EBIT Average	- -	33.16	36.84	62.22	36.01	28.94	45.5	43.14	57.17	15.49	30.65	25.12	27.25	22.63	11.62
EV/EBIT High	- -	38.95	63.8	86.39	56.98	43.18	62.47	54.01	71.64	26.9	40.55	41.64	41.81	30.03	20.39
EV/EBIT Low	- -	29.06	14.35	47.79	17.07	13.55	30.68	28.96	46.42	7.83	18.57	17	17.07	17.47	8.15
Last Price	- -	24.26	83.82	69.57	32.42	47.87	43.36	35.21	42.79	70.74	111.02	53.26	48.97	30.09	18.19
High Price	- -	28.26	84.79	102.82	73.58	64.8	54.72	56.58	47.88	73.96	128	109.64	81.55	53.71	39.87
Enterprise Value Average	- -	725	1,596	2,429	1,477	1,325	1,199	1,400	1,152	1,321	3,314	2,352	1,864	1,555	872
Enterprise Value High	- -	851	2,764	3,372	2,337	1,977	1,646	1,753	1,444	2,294	4,384	3,899	2,860	2,063	1,530
Enterprise Value Low	- -	635	621	1,866	700	620	809	940	936	668	2,007	1,592	1,168	1,200	612

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	33	34	35	36	36	35	35	35	35	36	36	36	36	35	36
Diluted Weighted Avg Shares	21	24	34	36	36	36	35	35	36	36	37	37	36	36	36
Basic Weighted Avg Shares	21	24	34	35	36	35	35	35	35	36	37	36	36	35	35
Revenue per Share	5.77	7.13	6.95	9.31	11.85	14.08	16.09	17.84	18.44	18.6	21.18	22.97	24.38	26.47	28.05
EBITDA per Share	1.17	1.03	1.39	1.33	1.56	1.87	1.79	2.24	1.99	3.53	4.3	4.5	4.13	4.42	4.7
Operating Income per Share	1.1	0.92	1.28	1.11	1.14	1.3	0.76	0.93	0.57	2.38	2.96	3.12	1.91	1.94	2.13
Basic EPS, GAAP	0.71	1.62	0.78	0.63	0.54	0.93	0.48	1.57	0.57	2	2.52	2.11	3.07	1.02	1.29
Basic EPS from Cont Ops	1.05	2	0.78	0.63	0.54	0.93	0.48	1.57	0.57	2	2.52	2.11	3.07	1.02	1.29
Diluted EPS, GAAP	0.71	1.62	0.77	0.62	0.54	0.91	0.47	1.54	0.57	1.97	2.46	2.08	3.04	1.01	1.25
Diluted EPS from Cont Ops	1.05	1.99	0.77	0.62	0.54	0.91	0.47	1.54	0.57	1.97	2.46	2.08	3.04	1.01	1.25
Dividend per Share	1.37	1.51	- -	- -	- -	- -	- -	3	- -	0.68	0.84	0.96	1.08	1.2	1.32
Cash Flow per Share	1.9	1.91	1.66	2.35	2.43	2.87	3.12	2.93	2.91	4.61	5.93	4.4	3.92	0.92	4.72
Free Cash Flow per Basic Share	1.9	1.9	1.66	2.33	2.34	2.64	3.03	2.82	2.81	4.52	5.68	3.93	3.61	0.81	4.54
Cash & Equivalents per Share	0.43	3.05	5.98	8.1	8.08	8.02	7.3	6.58	8.54	11.82	8.62	3.21	2.83	3.19	5.02
Book Value per Share	-1.76	2.3	5.21	7.06	8.09	8.23	9.06	8.18	9.24	11.64	12.86	12.49	14.82	14.86	16.35
Tangible Book Value per Share	-1.84	2.22	5.14	6.64	5.82	5.95	5.24	4.81	5.99	8.46	3.43	-3	-1.14	-8.6	-5.89