Radian Group Inc. Financial Ratios — RAG 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 (%)	29.59	-47.06	-23.51	61.68	12.29	11.48	4.12	18.68	17.84	9.45	14.06	18.17	14.5	13.4	12.39
Return on Assets (%)	4.23	-7.19	-3.42	15.4	4.6	5.36	2.06	9.92	10.25	5.34	7.61	9.97	8.23	7.42	6.93
Return on Capital (%)	15.41	- -	- -	- -	9.76	9.4	3.59	15.31	14.82	8.27	11.42	14.3	11.69	11.37	10.85
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	18.92	-30.18	-23.12	37.96	36.69	39.06	28.38	53.75	55.6	33.3	57.55	80.02	73.38	70.1	66.1
Profit Margin (%)	15.51	-50.01	-26.27	89.45	24.05	24.89	9.91	47.6	44.03	27.34	45.2	62.39	51.23	50.11	48.67
Net Income to Common Margin (%)	15.51	-50.01	-26.27	89.45	24.05	24.89	9.91	47.6	44.03	27.34	45.2	62.39	51.23	50.11	48.67
Effective Tax Rate (%)	18.01	- -	- -	- -	35.7	36.27	65.08	11.43	20.81	17.9	21.46	22.02	21.76	21.91	21.87
Dvd Payout Ratio (%)	0.44	-0.6	-1.15	0.15	0.71	0.68	1.78	0.35	0.31	24.76	17.2	18.23	21.59	23.01	23.56
Sustainable Growth Rate (%)	29.46	-47.34	-23.78	61.59	12.2	11.4	4.05	18.61	17.78	7.11	11.64	14.86	11.37	10.32	9.47

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	1,047	772	930	1,192	1,219	1,070	1,027	1,113	1,022	1,582	1,560	1,569	1,582	1,177	1,131
ST Debt	- -	- -	- -	- -	- -	- -	- -	219	79	68	71	105	522	36	- -
LT Debt	1,047	772	930	1,192	1,219	1,070	1,027	894	943	1,515	1,489	1,464	1,060	1,141	1,131
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	61	52	75	90	91	81	63	61	56	71	84	84	86	84	68
Common Equity/Total Assets	17.76	12.47	16.71	31.74	44.26	48.99	50.84	55.25	59.47	53.9	54.33	55.49	57.91	53.21	58.87
Long-Term Debt/Equity (%)	88.54	104.9	98.98	54.9	48.84	37.24	34.24	25.62	23.29	35.35	34.97	37.36	24.1	24.68	23.66
Long-Term Debt/Capital (%)	46.96	51.2	49.74	35.44	32.81	27.13	25.5	19.42	18.6	25.82	25.59	26.68	17.73	19.67	19.13
Long-Term Debt/Total Assets (%)	15.73	13.08	16.54	17.43	21.61	18.24	17.41	14.15	13.85	19.06	19	20.73	13.96	13.13	13.93
Total Debt/Equity (%)	88.54	104.9	98.98	54.9	48.84	37.24	34.24	31.9	25.24	36.93	36.64	40.04	35.97	25.46	23.66
Total Debt/Capital (%)	46.96	51.2	49.74	35.44	32.81	27.13	25.5	24.18	20.15	26.97	26.82	28.59	26.46	20.29	19.13
Total Debt/Total Assets (%)	15.73	13.08	16.54	17.43	21.61	18.24	17.41	17.62	15.01	19.91	19.91	22.22	20.83	13.55	13.93
Net Debt to Equity	85.53	100.62	96.55	53.5	46.96	35.42	31.55	29.17	22.95	34.88	33.09	38.61	34.52	24.4	22.68
Net Debt/Capital (%)	46.1	50.15	49.12	34.85	31.95	26.16	23.98	22.58	18.67	25.86	24.86	27.85	25.47	19.51	18.42
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	17.76	12.47	16.71	31.74	44.26	48.99	50.84	55.25	59.47	53.9	54.33	55.49	57.91	53.21	58.87
Long-Term Debt/Equity (%)	88.54	104.9	98.98	54.9	48.84	37.24	34.24	25.62	23.29	35.35	34.97	37.36	24.1	24.68	23.66
Long-Term Debt/Capital (%)	46.96	51.2	49.74	35.44	32.81	27.13	25.5	19.42	18.6	25.82	25.59	26.68	17.73	19.67	19.13
Long-Term Debt/Total Assets (%)	15.73	13.08	16.54	17.43	21.61	18.24	17.41	14.15	13.85	19.06	19	20.73	13.96	13.13	13.93
Total Debt/Equity (%)	88.54	104.9	98.98	54.9	48.84	37.24	34.24	31.9	25.24	36.93	36.64	40.04	35.97	25.46	23.66
Total Debt/Capital (%)	46.96	51.2	49.74	35.44	32.81	27.13	25.5	24.18	20.15	26.97	26.82	28.59	26.46	20.29	19.13
Total Debt/Total Assets (%)	15.73	13.08	16.54	17.43	21.61	18.24	17.41	17.62	15.01	19.91	19.91	22.22	20.83	13.55	13.93
CFO/Total Liabilities	-16.4	-9.88	-14.2	-3.13	0.37	12.76	12.43	23.98	25.16	17.97	15.56	12.35	16.56	-16.32	3.59
CFO/CapEx	-301.67	-232.15	-110.75	-7.91	0.46	10.74	12.57	26.06	25.14	38.69	44.21	21.97	62.04	-424.55	28.5
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	10.33	4.13	5.55	10.35	12.78	15.7	14.71	14.62	15	9.44	6.88	7.06	7.98	7.9	7.38
Days Sales Outstanding	35.33	88.42	65.71	35.25	28.55	23.25	24.81	24.96	24.34	38.67	53.06	51.71	45.77	46.19	49.48
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	300	767	2,480	3,276	2,810	3,814	4,505	3,355	5,003	3,748	3,597	2,977	4,295	4,578	4,903
- Cash & Cash Equivalents	36	32	23	30	47	52	81	95	93	88	151	56	19	19	25
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,047	772	930	1,192	1,219	1,070	1,027	1,113	1,022	1,582	1,560	1,569	1,582	1,177	1,131
Enterprise Value	-198	577	2,287	2,456	964	1,250	1,596	-166	750	-1,083	-1,014	-830	158	388	197
Total Capital	2,229	1,509	1,870	3,364	3,716	3,942	4,027	4,602	5,071	5,867	5,819	5,489	5,980	5,801	5,913
Total Debt/Capital (%)	46.96	51.2	49.74	35.44	32.81	27.13	25.5	24.18	20.15	26.97	26.82	28.59	26.46	20.29	19.13
Total Debt / EV	-5.29	1.34	0.41	0.49	1.26	0.86	0.64	-6.7	1.36	-1.46	-1.54	-1.89	9.99	3.03	5.74
EV/Sales	- -	0.64	3.05	2.29	0.81	1.01	1.31	- -	0.49	- -	- -	- -	0.13	0.32	0.16
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	13.72	2.89	4.17	- -	1.02	- -	- -	- -	0.27	- -	1.14
EV/Free Cash Flow to Firm	- -	- -	- -	- -	21.51	3.14	4.51	- -	1.05	- -	- -	- -	0.27	- -	1.17
Diluted Market Cap	301	760	2,480	4,010	3,345	4,076	4,601	3,435	5,231	3,847	3,901	3,235	4,490	4,783	5,096
Diluted Enterprise Value	-196	571	2,287	3,191	1,500	1,512	1,692	-86	978	-985	-709	-572	353	594	389
EV per Share	- -	4.32	13.21	12.86	4.66	5.83	7.4	- -	3.73	- -	- -	- -	1.03	2.63	1.46
TTM Sales	1,948	903	750	1,073	1,193	1,238	1,222	1,273	1,527	1,440	1,329	1,191	1,177	1,206	1,197
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-847	- -	- -	- -	70	433	382	732	739	717	623	454	597	-598	173
TTM Free Cash Flow to Firm	-850	- -	- -	- -	45	398	354	706	711	700	611	436	588	-600	169

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	-0.33	-1.48	-3.7	-24.34	-243.4	11.78	13.86	5.27	7.84	6	7.16	8.73	8.62	-7.19	44.06
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-198	577	2,287	2,456	964	1,250	1,596	-166	750	-1,083	-1,014	-830	158	388	197
Low Price	1.88	2.04	6.01	12.23	12.68	9.21	15.72	14.61	15.95	9.88	18.7	17.75	18.57	26.94	29.35
EV/Sales	- -	0.64	3.05	2.29	0.81	1.01	1.31	- -	0.49	- -	- -	- -	0.13	0.32	0.16
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	0.99	- -	- -	3.3	9.46	12.22	37.12	5.56	7.72	9.71	6.43	4.28	7.35	7.83	8.66
Price/Earnings Average	2.01	- -	- -	2.87	11.53	8.64	32.25	6.55	6.89	8.6	6.91	4.71	6.36	8.05	8.02
Price/Earnings High	4.3	- -	- -	3.32	13.19	12.41	39.74	8.21	8.01	12.44	7.68	5.45	7.51	9.23	8.93
Price/Earnings Low	0.82	- -	- -	2.35	8.83	6.33	27.95	5.16	4.95	4.9	5.86	4.01	4.87	6.79	7.03
Price/Book Value	0.25	1.04	2.64	1.51	1.13	1.33	1.5	0.96	1.24	0.87	0.84	0.76	0.98	0.99	1.03
Price/Book Value Average	0.52	0.65	2.2	1.31	1.37	0.94	1.3	1.13	1.1	0.77	0.91	0.84	0.85	1.02	0.95
Price/Book Value High	1.11	1.04	2.73	1.52	1.57	1.35	1.61	1.42	1.28	1.12	1.01	0.97	1	1.17	1.06
Price/Book Value Low	0.21	0.37	1.11	1.08	1.05	0.69	1.13	0.89	0.79	0.44	0.77	0.71	0.65	0.86	0.83
Price/Tangible Book Value	0.25	1.04	2.65	1.74	1.27	1.47	1.56	0.99	1.24	0.88	0.85	0.76	0.98	0.99	1.03
Price/Tangible Book Value Average	0.52	0.65	2.21	1.52	1.55	1.04	1.36	1.17	1.11	0.78	0.91	0.84	0.85	1.02	0.95
Price/Tangible Book Value High	1.11	1.04	2.74	1.75	1.77	1.49	1.67	1.47	1.29	1.13	1.01	0.97	1	1.17	1.06
Price/Tangible Book Value Low	0.21	0.37	1.11	1.24	1.19	0.76	1.17	0.92	0.8	0.44	0.77	0.71	0.65	0.86	0.83
Price/Sales	0.15	0.84	3.31	2.95	2.28	3.04	3.68	2.65	3.4	2.66	2.91	2.67	3.77	3.92	4.22
Price/Sales Average	0.31	0.52	2.76	2.57	2.77	2.15	3.2	3.12	3.04	2.35	3.12	2.94	3.26	4.03	3.91
Price/Sales High	0.67	0.84	3.42	2.97	3.17	3.09	3.94	3.91	3.53	3.4	3.47	3.4	3.85	4.63	4.34
Price/Sales Low	0.13	0.3	1.39	2.1	2.12	1.58	2.77	2.46	2.18	1.34	2.65	2.5	2.49	3.4	3.42
Price/Cash Flow	-0.33	-1.49	-3.73	-21.63	231.64	9.87	12.46	4.97	7.48	5.81	6.93	8.2	8.37	-7.13	42.1
Price/Cash Flow Average	-0.68	-0.93	-3.11	-18.86	282.29	6.98	10.83	5.85	6.67	5.14	7.45	9.02	7.25	-7.33	39
Price/Cash Flow High	-1.45	-1.49	-3.86	-21.79	322.78	10.02	13.34	7.34	7.75	7.43	8.28	10.44	8.56	-8.41	43.39
Price/Cash Flow Low	-0.28	-0.53	-1.57	-15.43	216.2	5.11	9.38	4.62	4.8	2.93	6.32	7.67	5.55	-6.19	34.15
Price/Free Cash Flow Average	-0.68	-0.92	-3.08	-21.22	-296.62	8.33	12.05	6.21	7	5.31	7.69	9.6	7.46	-7.39	40.82
Price/Free Cash Flow High	-1.46	-1.48	-3.82	-24.52	-339.16	11.96	14.84	7.78	8.13	7.68	8.56	11.11	8.81	-8.49	45.41
Price/Free Cash Flow Low	-0.28	-0.53	-1.55	-17.36	-227.17	6.1	10.44	4.9	5.03	3.03	6.53	8.17	5.71	-6.24	35.74
EV/Sales Average	0.06	0.32	2.5	1.9	1.32	0.11	0.82	0.34	0.14	- -	- -	- -	- -	0.43	- -
EV/Sales High	0.42	0.64	3.16	2.31	1.73	1.06	1.57	1.13	0.61	- -	- -	- -	0.22	1.01	0.29
EV/Sales Low	- -	0.09	1.13	1.41	0.65	- -	0.4	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	2.25	5.74	14.32	17.14	13.58	17.78	20.87	15.71	24.87	19.56	20.51	18.95	28.04	31.02	36.19
High Price	9.81	5.74	14.81	17.27	18.92	18.06	22.35	23.21	25.79	25.05	24.5	24.13	28.66	36.61	37.29
Enterprise Value Average	113	288	1,875	2,036	1,579	135	1,006	432	213	-1,511	-748	-531	-419	518	-164
Enterprise Value High	809	577	2,371	2,480	2,070	1,310	1,914	1,434	935	-32	-313	-17	253	1,213	347
Enterprise Value Low	-247	83	848	1,516	777	-588	483	-403	-1,044	-2,939	-1,331	-1,020	-1,292	-214	-729

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	133	134	173	191	207	215	216	213	201	192	175	157	153	148	135
Diluted Weighted Avg Shares	134	133	173	234	246	229	220	219	210	197	190	171	160	154	141
Basic Weighted Avg Shares	132	133	173	185	200	212	215	214	209	195	188	168	158	152	139
Revenue per Share	14.71	6.81	4.33	5.81	5.97	5.85	5.67	5.94	7.31	7.37	7.06	7.09	7.44	7.91	8.58
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	2.28	-3.41	-1.14	5.2	1.44	1.46	0.56	2.83	3.22	2.01	3.19	4.42	3.81	3.96	4.18
Basic EPS from Cont Ops	2.28	-1.69	-0.82	6.83	1.41	1.46	0.56	2.83	3.22	2.01	3.19	4.42	4.27	4.33	4.43
Diluted EPS, GAAP	2.26	-3.41	-1.14	4.1	1.16	1.34	0.55	2.77	3.2	2	3.16	4.35	3.77	3.92	4.14
Diluted EPS from Cont Ops	2.26	-1.69	-0.82	5.39	1.14	1.34	0.55	2.77	3.2	2	3.16	4.35	4.22	4.28	4.39
Dividend per Share	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.5	0.55	0.81	0.92	1	1.04
Cash Flow per Share	-6.78	-3.85	-3.84	-0.79	0.06	1.8	1.67	3.16	3.33	3.37	2.96	2.31	3.35	-4.35	0.86
Free Cash Flow per Basic Share	-6.8	-3.87	-3.88	-0.89	-0.07	1.63	1.54	3.04	3.19	3.28	2.89	2.21	3.29	-4.36	0.83
Cash & Equivalents per Share	11.6	7.2	6.49	10.53	14.81	16.94	18.24	21.71	26.22	33.47	35.18	34.23	37.33	36.37	43.08
Book Value per Share	8.88	5.51	5.43	11.37	12.07	13.39	13.9	16.34	20.13	22.36	24.28	24.95	28.71	31.33	35.29
Tangible Book Value per Share	8.88	5.51	5.42	9.86	10.67	12.1	13.38	15.83	19.99	22.24	24.17	24.86	28.71	31.33	35.29