DigitalBridge Group, Inc. Financial Ratios — 6CL 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 (%)	9.03	5.27	5.53	4.79	4.08	2.68	-7.33	-10.27	-23.58	-96.21	-27.25	-35.61	13.49	1.09	6.72
Return on Assets (%)	7.56	5.73	5.01	2.91	1.89	1.16	-1.15	-2.21	-4.99	-13.37	-1.8	-2.55	2.54	1.99	4.09
Return on Capital (%)	7.78	5.64	4.58	- -	- -	1.13	- -	- -	- -	- -	- -	- -	8.33	0.35	- -
Return on Invested Capital (%)	7.98	6.04	5.77	- -	- -	2.11	- -	- -	- -	- -	- -	- -	5.82	3.33	- -
Gross Margin (%)	95.6	97.19	98.12	96.2	82.29	82.77	55.56	64.02	68.81	66.47	80.04	66.72	75.92	74.97	292.03
EBITDA Margin (%)	73.15	66.61	67.03	55.25	43.73	45.49	13.15	16.42	1,054.13	76.49	176.8	108.3	94.59	22.71	-93.83
Operating Margin (%)	73.15	73.29	79.43	74.83	41.59	37.87	16.69	10.67	-324.79	-56.44	3.03	14.66	33.15	17.79	-105.99
Incremental Operating Margin (%)	78.61	73.51	87.93	67.64	21.04	- -	6.3	21.59	23.96	- -	- -	32.27	101.3	78.76	35.23
Pretax Margin (%)	70.17	66.39	69.35	52.59	31.51	35.83	-8.8	-41.57	-1,305.42	-158.16	-15.3	-7.68	47.32	29.21	-23.86
Profit Margin (%)	66.56	58.51	55.75	41.17	19.15	13.98	-7.9	-46.15	-2,444.43	-663.16	-84.71	-52.95	23.98	12.2	198.73
Net Income to Common Margin (%)	66.56	45.38	44.02	32.85	13.72	8.14	-13.11	-56.55	-2,697.42	-681.75	-104.01	-63.08	16.39	2.06	116.59
Effective Tax Rate (%)	2.67	3.08	0.52	- -	- -	1.62	- -	- -	- -	- -	- -	- -	- -	1.74	- -
Dvd Payout Ratio (%)	73.97	72.38	69.89	76.11	50.46	43.4	-410.09	-61.52	88.54	-6.22	-0.45	-0.67	3.94	3.69	-2.85
Sustainable Growth Rate (%)	2.35	1.45	1.66	1.15	2.02	1.52	-37.38	-16.59	-2.7	-102.19	-27.37	-35.85	12.96	1.05	6.91

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	152	216	755	2,866	4,179	3,716	10,828	8,975	5,674	4,422	5,637	902	421	340	331
ST Debt	69	108	139	164	- -	- -	- -	- -	- -	- -	291	292	- -	- -	- -
LT Debt	83	108	616	2,702	4,179	3,716	10,828	8,975	5,674	4,422	5,346	610	421	340	331
Total Debt/EBITDA	3.27	3.06	6.17	17.34	12.2	9.9	32.85	48.55	12.55	14.33	8.71	1.37	0.58	2.59	-4.94
Net Debt/EBITDA	3.19	0.65	5.81	16.48	11.66	8.9	30.05	46.06	9.54	10.46	5.48	0.01	0.04	-0.04	1.25
Total Debt/EBIT	3.27	3.06	6.18	18.36	20.74	18.26	-37.58	-23.16	-39.41	-16.8	1,008.42	11.42	1.72	3.48	-3.43
Net Debt/EBIT	3.19	0.65	5.83	17.45	19.82	16.41	-34.38	-21.97	-29.95	-12.26	635.01	0.08	0.11	-0.06	0.87
EBITDA to Interest Expense	15.43	8.56	6.5	3.43	2.57	2.21	0.61	0.55	10.98	2.55	10.23	15.33	29.78	7.98	-3.8
EBITDA-CapEx/Interest Expense	15.43	8.56	6.5	-30.16	-8.2	-0.74	-1.86	0.55	10.98	2.55	10.23	15.33	29.78	7.77	-3.88
EBIT to Interest Expense	15.43	9.42	7.7	4.65	2.45	1.84	0.78	0.36	-3.38	-1.88	0.18	2.08	10.44	6.25	-4.29
Interest Expense	3	8	19	48	133	170	536	335	41	121	63	43	25	16	18
Common Equity/Total Assets	82.88	85.21	64.07	41.5	28.36	22.2	27.44	25.2	21.26	7.44	9.1	7.8	28.53	33.13	38.39
Long-Term Debt/Equity (%)	13.5	8.43	31.53	92.03	77.15	66.15	87.44	80.46	63.52	60.65	101.41	13.34	16.77	13.64	13.51
Long-Term Debt/Capital (%)	10.82	7.21	22.74	46.57	43.55	39.81	46.65	44.58	38.85	37.75	49	11.15	14.36	12	11.9
Long-Term Debt/Total Assets (%)	11.39	7.53	23.44	46.38	41.62	38.07	43.69	40.4	28.61	21.89	37.65	5.53	11.81	9.67	9.68
Total Debt/Equity (%)	24.75	16.86	38.61	97.61	77.15	66.15	87.44	80.46	63.52	60.65	106.93	19.74	16.77	13.64	13.51
Total Debt/Capital (%)	19.84	14.43	27.86	49.4	43.55	39.81	46.65	44.58	38.85	37.75	51.68	16.48	14.36	12	11.9
Total Debt/Total Assets (%)	20.87	15.07	28.71	49.19	41.62	38.07	43.69	40.4	28.61	21.89	39.7	8.18	11.81	9.67	9.68
Net Debt to Equity	24.12	3.6	36.41	92.78	73.72	59.46	79.99	76.31	48.28	44.27	67.34	0.13	1.05	-0.23	-3.42
Net Debt/Capital (%)	19.43	3.47	26.69	48.13	42.44	37.29	44.44	43.28	32.18	29.32	38.14	0.13	1.02	-0.23	-3.49
EBITDA	46	71	122	165	342	375	330	185	452	309	647	658	731	131	-67
EBITDA-CapEx	46	71	122	-1,453	-1,091	-126	-995	185	452	309	647	658	731	128	-68
Operating Income (Loss)	46	78	145	224	326	312	418	120	-139	-228	11	89	256	103	-76

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	1.16	4.56	1.27	1.48	0.76	5.91	1.08	0.3	0.26	0.09	0.47	0.15	3.48	5.6	3.82
Current Ratio	8.62	12.47	19.23	24.65	19.85	17.59	6.76	4.44	1.93	1.51	1.69	1.71	4.68	8.18	6.06
Quick Ratio	8.62	12.15	19.08	23.77	17.57	20.26	5.15	1.52	0.65	0.1	0.57	0.19	4.44	7.96	5.83
CFO/Avg Current Liab	0.66	1.86	2.44	1.72	2.18	1.65	1.06	0.43	0.06	0.01	0.04	0.06	0.08	0.79	3.37
Common Equity/Total Assets	82.88	85.21	64.07	41.5	28.36	22.2	27.44	25.2	21.26	7.44	9.1	7.8	28.53	33.13	38.39
Long-Term Debt/Equity (%)	13.5	8.43	31.53	92.03	77.15	66.15	87.44	80.46	63.52	60.65	101.41	13.34	16.77	13.64	13.51
Long-Term Debt/Capital (%)	10.82	7.21	22.74	46.57	43.55	39.81	46.65	44.58	38.85	37.75	49	11.15	14.36	12	11.9
Long-Term Debt/Total Assets (%)	11.39	7.53	23.44	46.38	41.62	38.07	43.69	40.4	28.61	21.89	37.65	5.53	11.81	9.67	9.68
Total Debt/Equity (%)	24.75	16.86	38.61	97.61	77.15	66.15	87.44	80.46	63.52	60.65	106.93	19.74	16.77	13.64	13.51
Total Debt/Capital (%)	19.84	14.43	27.86	49.4	43.55	39.81	46.65	44.58	38.85	37.75	51.68	16.48	14.36	12	11.9
Total Debt/Total Assets (%)	20.87	15.07	28.71	49.19	41.62	38.07	43.69	40.4	28.61	21.89	39.7	8.18	11.81	9.67	9.68
CFO/Total Liabilities	21.41	46.03	18.58	4.59	8.07	9.78	4.7	4.58	1.57	0.7	2.78	4.07	22.18	5.88	26.76
CFO/CapEx	- -	- -	- -	0.08	0.26	0.81	0.44	- -	- -	- -	- -	- -	- -	16.76	192.1
Altman's Z-Score	- -	- -	- -	- -	- -	- -	0.68	0.37	0.13	-0.11	-0.17	-0.22	-0.86	-1.66	-1.37

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	- -	- -	31.23	61.97	35.18	19.3	28.53	9.92	0.47	5.36	4.33	10.51	101.78	96.96	1.44
Days Sales Outstanding	- -	- -	11.69	5.89	10.37	18.91	12.79	36.81	784.25	68.03	84.35	34.73	3.59	3.76	254.28
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	- -	- -	- -	- -	- -	- -	6,458	2,316	2,350	2,383	4,750	1,783	2,896	1,869	2,811
- Cash & Cash Equivalents	4	170	43	142	186	376	922	462	1,205	704	1,602	856	345	302	383
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	607	1,607	1,407	999	999	854	800	795	795	795
+ Minority/Non Controlling Interest	11	60	270	518	2,569	2,843	3,976	4,150	3,716	4,788	3,125	2,909	698	533	343
+ Total Debt	152	216	755	2,866	4,179	3,716	10,828	8,975	5,674	4,422	5,637	902	421	340	331
Enterprise Value	- -	- -	- -	- -	- -	- -	21,947	16,387	11,534	11,888	12,764	5,539	4,465	3,234	3,897
Total Capital	765	1,499	2,709	5,802	9,595	9,333	23,211	20,131	14,607	11,711	10,909	5,472	2,930	2,831	2,781
Total Debt/Capital (%)	19.84	14.43	27.86	49.4	43.55	39.81	46.65	44.58	38.85	37.75	51.68	16.48	14.36	12	11.9
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.49	0.55	0.49	0.37	0.44	0.16	0.09	0.11	0.08
EV/Sales	- -	- -	- -	- -	- -	- -	8.76	14.55	268.83	29.46	34.87	9.11	5.78	5.6	54.59
EV/EBITDA	- -	- -	- -	- -	- -	- -	66.57	88.65	25.5	38.52	19.72	8.42	6.11	24.64	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,283.43	70.14	18.2	33.16	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.29	42.4	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.29	44.5	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	6,331	2,378	2,310	2,331	4,101	1,722	3,009	1,810	2,785
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	21,819	16,448	11,495	11,836	12,115	5,478	4,577	3,175	3,871
EV per Share	- -	- -	- -	- -	- -	- -	161.57	135.4	94.59	98.22	89.69	34.63	27.33	18.55	21.34
TTM Sales	63	106	183	299	783	825	2,506	1,126	43	403	366	608	773	578	71
TTM EBITDA	46	71	122	165	342	375	330	185	452	309	647	658	731	131	-67
TTM Operating Income	46	78	145	224	326	312	418	120	-139	-228	11	89	256	103	-76
TTM Cash Flow to Firm	27	78	144	- -	- -	573	- -	- -	- -	- -	- -	- -	258	76	- -
TTM Free Cash Flow to Firm	27	78	144	- -	- -	71	- -	- -	- -	- -	- -	- -	258	73	- -

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	- -	- -	- -	- -	- -	- -	-8.53	4.69	13.52	25.93	16.52	6.56	12.88	32.02	10.8
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,283.43	70.14	18.2	33.16	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	21,947	16,387	11,534	11,888	12,764	5,539	4,465	3,234	3,897
Low Price	- -	- -	- -	- -	- -	- -	47.41	19.01	17.58	5.66	17.95	5.12	10.29	10.72	6.63
EV/Sales	- -	- -	- -	- -	- -	- -	8.76	14.55	268.83	29.46	34.87	9.11	5.78	5.6	54.59
EV/EBITDA	- -	- -	- -	- -	- -	- -	66.57	88.65	25.5	38.52	19.72	8.42	6.11	24.64	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.38	152.01	33.46
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.24	214.87	23.51
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.02	291.07	37.63
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13	152.01	14.41
Price/Book Value	- -	- -	- -	- -	- -	- -	0.95	0.41	0.56	1.59	3.67	2.07	2.85	1.61	2.14
Price/Book Value Average	- -	- -	- -	- -	- -	- -	1.07	0.57	0.61	1.01	2.75	2.64	2.32	2.27	1.5
Price/Book Value High	- -	- -	- -	- -	- -	- -	1.19	1.01	0.71	1.63	3.67	3.82	2.93	3.08	2.41
Price/Book Value Low	- -	- -	- -	- -	- -	- -	0.95	0.41	0.51	0.46	1.98	0.95	1.65	1.61	0.92
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	1.46	0.64	1.1	-3.97	-7.24	3.74	6.48	2.99	3.52
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	1.65	0.87	1.2	-2.53	-5.42	4.76	5.29	4.22	2.47
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	1.83	1.55	1.4	-4.08	-7.24	6.91	6.67	5.72	3.96
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	1.46	0.63	1.01	-1.14	-3.89	1.72	3.77	2.99	1.52
Price/Sales	- -	- -	- -	- -	- -	- -	2.53	2.11	53.84	5.78	11.2	2.83	3.67	3.12	39.01
Price/Sales Average	- -	- -	- -	- -	- -	- -	2.85	2.89	58.85	3.68	8.39	3.6	2.99	4.42	27.41
Price/Sales High	- -	- -	- -	- -	- -	- -	3.17	5.14	68.33	5.93	11.2	5.23	3.77	5.98	43.87
Price/Sales Low	- -	- -	- -	- -	- -	- -	2.52	2.1	49.14	1.66	6.02	1.3	2.13	3.12	16.79
Price/Cash Flow	- -	- -	- -	- -	- -	- -	10.87	4.69	13.52	25.93	16.52	6.56	12.13	30.04	10.74
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	12.27	6.43	14.78	16.52	12.37	8.34	9.89	42.46	7.54
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	13.62	11.41	17.16	26.64	16.52	12.1	12.48	57.52	12.08
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	10.84	4.66	12.34	7.45	8.88	3.01	7.04	30.04	4.62
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	-9.63	6.43	14.78	16.52	12.37	8.34	10.5	45.26	7.58
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	-10.68	11.41	17.16	26.64	16.52	12.1	13.24	61.31	12.14
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	-8.5	4.66	12.34	7.45	8.88	3.01	7.48	32.02	4.65
EV/Sales Average	- -	- -	- -	- -	- -	- -	9.09	15.32	273.93	27.32	31.61	9.91	5.09	6.93	42.88
EV/Sales High	- -	- -	- -	- -	- -	- -	9.41	17.5	283.56	29.63	34.87	11.59	5.88	8.56	59.5
EV/Sales Low	- -	- -	- -	- -	- -	- -	8.75	14.54	264.05	25.26	28.87	7.53	4.21	5.6	32.17
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	69.11	93.29	25.99	35.72	17.88	9.15	5.38	30.53	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	71.53	106.6	26.9	38.73	19.72	10.7	6.22	37.67	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	66.52	88.57	25.05	33.02	16.33	6.95	4.45	24.64	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,070.12	76.28	16.02	41.08	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,283.43	89.23	18.54	50.69	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,890.48	57.93	13.25	33.16	- -
Last Price	- -	- -	- -	- -	- -	- -	47.54	19.14	19.27	19.69	33.38	11.15	17.73	10.72	15.39
High Price	- -	- -	- -	- -	- -	- -	59.57	46.56	24.45	20.23	33.38	20.57	18.23	20.53	17.31
Enterprise Value Average	- -	- -	- -	- -	- -	- -	22,783	17,245	11,753	11,024	11,572	6,024	3,929	4,007	3,061
Enterprise Value High	- -	- -	- -	- -	- -	- -	23,580	19,706	12,167	11,954	12,764	7,046	4,547	4,945	4,248
Enterprise Value Low	- -	- -	- -	- -	- -	- -	21,928	16,372	11,329	10,190	10,568	4,575	3,250	3,234	2,296

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	12	19	28	40	41	555	136	121	122	121	142	160	163	174	183
Diluted Weighted Avg Shares	11	13	24	35	41	41	133	124	120	118	123	154	170	169	181
Basic Weighted Avg Shares	11	13	24	35	41	41	133	124	120	118	123	154	160	168	181
Revenue per Share	6.03	8.05	7.52	8.44	19.25	20.04	18.82	9.06	0.36	3.41	2.98	3.93	4.83	3.43	0.39
EBITDA per Share	4.41	5.36	5.04	4.66	8.42	9.12	2.48	1.49	3.77	2.61	5.27	4.26	4.57	0.78	-0.37
Operating Income per Share	4.41	5.9	5.98	6.32	8.01	7.59	3.14	0.97	-1.16	-1.92	0.09	0.58	1.6	0.61	-0.42
Basic EPS, GAAP	4.01	3.65	3.31	2.77	2.64	1.63	-2.47	-5.12	-9.65	-23.24	-3.1	-2.48	0.79	0.07	0.46
Basic EPS from Cont Ops	4.12	5.18	5.19	4.51	6.3	7.07	-0.9	-3.36	-4.58	-4.99	-0.28	-0.39	2.29	0.98	-0.13
Diluted EPS, GAAP	3.98	3.65	3.31	2.77	2.64	1.63	-2.47	-5.12	-9.65	-23.24	-3.1	-2.48	0.75	0.07	0.46
Diluted EPS from Cont Ops	4.08	5.18	5.19	4.51	6.3	7.07	-0.9	-3.36	-4.58	-4.99	-0.28	-0.39	2.15	0.98	-0.13
Dividend per Share	3.12	4.38	4.59	4.38	5.01	5.58	4.6	3.47	2.69	1.57	0.6	0.41	0.41	0.39	0.36
Cash Flow per Share	2.32	5.33	5.16	3.75	9.18	9.85	4.38	4.08	1.43	0.76	2.02	1.7	1.46	0.36	1.43
Free Cash Flow per Basic Share	2.32	5.33	5.16	-41.9	-26.08	-2.33	-5.58	4.08	1.43	0.76	2.02	1.7	1.46	0.34	1.43
Cash & Equivalents per Share	3.04	10.39	2.64	3.53	4.52	2.62	6.79	3.82	9.88	5.81	11.26	5.35	2.11	1.73	2.09
Book Value per Share	50.42	62.85	60.06	60.15	69.29	3.9	50.07	46.26	34.58	12.41	9.08	5.38	6.22	6.68	7.19
Tangible Book Value per Share	50.42	62.85	59.71	57.01	44.86	2.18	32.49	30.06	17.48	-4.96	-4.61	2.98	2.73	3.59	4.37