Sleep Number Corporation Financial Ratios — SNBRQ 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 (%)	64.56	48.34	28.68	28.2	21.08	26.87	52.17	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	27.96	25.83	16.6	15.88	10.36	10.73	14.01	14.76	12.83	17.33	17.88	3.91	-1.61	-2.24	-17.13
Return on Capital (%)	64.69	48.38	28.7	28.21	21.13	27.16	48.01	72.94	35.16	36.81	43.44	12.34	- -	- -	- -
Return on Invested Capital (%)	61.47	45.65	27.22	26.89	20.22	25.07	41.06	60.67	32.7	34.9	41	11.72	- -	- -	- -
Gross Margin (%)	63.29	63.8	62.67	61.11	61.03	61.78	62.12	60.59	61.94	62.27	60.36	56.87	57.67	59.61	59.01
EBITDA Margin (%)	13.99	14.99	12.65	12.24	10.11	10.21	10.61	10.08	10.24	13.28	11.62	6.4	5.14	5.3	0.64
Operating Margin (%)	12.19	13.41	9.44	8.8	6.19	5.85	6.36	6.03	6.6	9.96	8.86	3.21	2.05	2.43	0.29
Incremental Operating Margin (%)	27.57	18.16	- -	5.63	- -	1.59	11.46	0.59	11.79	46.02	2.63	177.85	12.88	- -	13.6
Pretax Margin (%)	12.17	12.84	9.48	8.83	6.21	5.79	6.3	5.65	5.92	9.48	8.57	2.31	-1.05	-1.52	-6.8
Profit Margin (%)	8.14	8.35	6.26	5.88	4.16	3.92	4.51	4.54	4.82	7.5	7.04	1.73	-0.81	-1.21	-9.35
Net Income to Common Margin (%)	8.14	8.35	6.26	5.88	4.16	3.92	4.51	4.54	4.82	7.5	7.04	1.73	-0.81	-1.21	-9.35
Effective Tax Rate (%)	33.11	34.92	33.98	33.43	33.03	32.29	28.52	19.63	18.57	20.9	17.91	25.13	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	64.56	48.34	28.68	28.2	21.08	26.87	52.17	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	25	200	589	589	791	896	973	936	943
ST Debt	- -	- -	- -	- -	- -	- -	25	200	291	306	455	539	621	629	669
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	298	283	336	357	351	307	273
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	0.16	1.29	3.38	2.39	3.12	6.62	10.03	10.49	104.54
Net Debt/EBITDA	-1.12	-0.63	-0.48	-0.37	-0.17	-0.09	0.14	1.28	1.32	0.97	1.5	3.38	5.54	6.1	65.05
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	0.27	2.16	5.25	3.19	4.09	13.2	42.4	40.93	-20.23
Net Debt/EBIT	-1.29	-0.73	-0.64	-0.51	-0.28	-0.15	0.23	2.14	2.05	1.3	1.96	6.74	23.41	23.81	-12.59
EBITDA to Interest Expense	553.17	1,523.78	2,336.52	2,670.85	767.04	165.01	157.13	26.14	15.01	27.62	40.66	7.13	2.27	1.84	0.18
EBITDA-CapEx/Interest Expense	428.03	962.99	859.38	1,225.68	232.13	93.67	95.77	18.43	9.9	23.24	29.95	3.47	0.94	1.36	-0.11
EBIT to Interest Expense	481.71	1,362.85	1,744	1,919.74	469.35	94.51	94.27	15.65	9.67	20.72	30.99	3.58	0.91	0.85	0.08
Interest Expense	- -	- -	- -	- -	- -	1	1	6	12	9	6	19	43	48	49
Common Equity/Total Assets	49.26	56.63	58.99	54.18	44.39	35.07	18.9	-23.3	-19.78	-27.99	-46.21	-45.93	-46.48	-52.46	-85.06
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	69.45	77.48	91.83	77.95	66.21	63.4	75.02
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	36.98	35.38	36.56	37.41	36.95	35.69	40.16
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	27.48	-182.2	-369.22	-263.13	-186.15	-204.49	-220.09	-207.29	-162.93
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	21.56	221.65	137.14	161.3	216.08	195.71	183.27	193.2	258.91
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	5.19	42.46	73.03	73.66	86.03	93.93	102.29	108.75	138.59
Net Debt to Equity	-89.85	-45.39	-25.85	-20.24	-9.44	-7.24	23.38	-180.73	-143.89	-107.13	-89.45	-104.48	-121.5	-120.61	-101.39
Net Debt/Capital (%)	-885.01	-83.11	-34.86	-25.37	-10.43	-7.81	18.95	223.87	53.65	66.44	104.51	100.39	101.66	112.86	161.87
EBITDA	104	140	121	142	123	134	153	154	174	246	254	135	97	89	9
EBITDA-CapEx	80	89	45	65	37	76	93	109	115	207	187	66	40	66	-5
Operating Income (Loss)	91	125	91	102	75	77	92	92	112	185	194	68	39	41	4

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	1.14	1.05	0.8	0.65	0.12	0.05	0.01	- -	- -	0.01	- -	- -	- -	- -	- -
Current Ratio	1.61	1.58	1.38	1.24	0.81	0.61	0.5	0.31	0.27	0.28	0.23	0.21	0.22	0.2	0.16
Quick Ratio	1.26	1.17	0.91	0.76	0.32	0.14	0.07	0.05	0.04	0.06	0.03	0.03	0.03	0.02	0.02
CFO/Avg Current Liab	0.84	0.8	0.65	0.89	0.52	0.67	0.65	0.33	0.35	0.45	0.38	0.04	-0.01	0.03	- -
Common Equity/Total Assets	49.26	56.63	58.99	54.18	44.39	35.07	18.9	-23.3	-19.78	-27.99	-46.21	-45.93	-46.48	-52.46	-85.06
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	69.45	77.48	91.83	77.95	66.21	63.4	75.02
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	36.98	35.38	36.56	37.41	36.95	35.69	40.16
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	27.48	-182.2	-369.22	-263.13	-186.15	-204.49	-220.09	-207.29	-162.93
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	21.56	221.65	137.14	161.3	216.08	195.71	183.27	193.2	258.91
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	5.19	42.46	73.03	73.66	86.03	93.93	102.29	108.75	138.59
CFO/Total Liabilities	68.32	67.84	56.28	66.49	38.75	51.09	45.11	22.69	19.59	27.31	22.31	2.6	-0.65	2.07	-0.26
CFO/CapEx	3.87	1.95	1.15	1.89	1.26	2.62	2.89	2.89	3.19	7.16	4.48	0.52	-0.16	1.15	-0.23
Altman's Z-Score	10.24	10.83	8.9	8.1	6.4	6.47	6.57	4.25	2.66	3.4	2.41	1.19	- -	- -	- -

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	80.75	61.4	60.79	66.73	49.85	53.84	74.04	69.45	75.87	71.61	75.88	81.75	71.41	75.82	85.5
Days Sales Outstanding	4.52	5.94	6	5.47	7.32	6.78	4.93	5.26	4.81	5.1	4.81	4.46	5.11	4.81	4.27
Inventory Turnover	12.26	11.2	9.47	9.6	6.75	6.2	6.87	7.14	7.52	8.32	9.26	8.3	6.96	6.22	6.24
Days Inventory Outstanding	29.76	32.58	38.55	38	54.07	58.86	53.14	51.15	48.54	43.88	39.4	43.96	52.42	58.71	58.48
Accounts Payable Turnover	6.03	5.93	5.15	5.88	5.38	4.68	4.74	4.41	4.64	6.14	7	5.43	5.13	5.48	4.94
Accounts Payable Turnover Days	60.49	61.6	70.93	62.08	67.85	78.03	76.94	82.76	78.61	59.49	52.15	67.17	71.17	66.61	73.84
Cash Conversion Cycle	-26.21	-23.07	-26.38	-18.6	-6.46	-12.39	-18.86	-26.35	-25.25	-10.52	-7.94	-18.75	-13.64	-3.09	-11.09
Inventory to Cash Days	-25.24	-26.63	-32.55	-32.53	-46.75	-52.08	-48.21	-45.9	-43.73	-38.78	-34.59	-39.5	-47.3	-53.89	-54.21
Inventories	25	36	40	54	87	75	84	85	87	81	106	114	115	103	82
Raw Materials	5	5	7	10	9	8	7	5	6	13	12	8	9	11	6
Work In Process	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	20	30	33	43	77	67	78	80	81	69	94	106	106	92	76
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	1,223	1,463	1,158	1,427	1,058	986	1,459	979	1,377	2,078	1,738	572	- -	- -	- -
- Cash & Cash Equivalents	116	88	58	52	21	12	4	2	2	4	2	2	3	2	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	25	200	589	589	791	896	973	936	943
Enterprise Value	1,087	1,324	1,047	1,306	1,030	974	1,480	1,177	1,964	2,664	2,526	1,466	- -	- -	- -
Total Capital	129	194	225	257	222	160	114	90	429	365	366	458	531	485	364
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	21.56	221.65	137.14	161.3	216.08	195.71	183.27	193.2	258.91
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.02	0.17	0.3	0.22	0.31	0.61	- -	- -	- -
EV/Sales	1.46	1.42	1.09	1.13	0.85	0.74	1.02	0.77	1.16	1.43	1.16	0.69	- -	- -	- -
EV/EBITDA	10.45	9.44	8.62	9.22	8.39	7.28	9.66	7.63	11.29	10.81	9.95	10.84	- -	- -	- -
EV/EBIT	12.02	11.05	11.55	12.83	13.72	12.71	16.1	12.74	17.52	14.41	13.05	21.6	- -	- -	- -
EV/Cash Flow to Firm	11.92	13.15	11.88	9.03	9.53	6.4	8.54	8.64	9.89	9.29	8.28	29.12	- -	- -	- -
EV/Free Cash Flow to Firm	16.07	26.97	92.47	19.22	45.86	10.32	13.04	12.97	14.09	10.76	10.6	- -	- -	- -	- -
Diluted Market Cap	1,224	1,494	1,177	1,465	1,115	1,061	1,582	1,148	1,495	2,327	1,911	594	- -	- -	- -
Diluted Enterprise Value	1,088	1,354	1,067	1,343	1,088	1,049	1,603	1,346	2,082	2,912	2,700	1,488	- -	- -	- -
EV per Share	19.27	23.68	19.08	24.73	20.85	22.35	38.13	38.14	70.24	104.91	111.37	66.6	- -	- -	- -
TTM Sales	743	935	960	1,157	1,214	1,311	1,444	1,532	1,698	1,857	2,185	2,114	1,887	1,682	1,411
TTM EBITDA	104	140	121	142	123	134	153	154	174	246	254	135	97	89	9
TTM Operating Income	91	125	91	102	75	77	92	92	112	185	194	68	39	41	4
TTM Cash Flow to Firm	91	101	88	145	108	152	173	136	199	287	305	50	- -	- -	- -
TTM Free Cash Flow to Firm	68	49	11	68	22	94	113	91	139	248	238	-19	- -	- -	- -

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	18.13	30.46	104.2	21.58	49.9	11.31	14.03	13.34	11.5	9.67	8.2	-17.82	- -	- -	- -
EV/EBIT	12.02	11.05	11.55	12.83	13.72	12.71	16.1	12.74	17.52	14.41	13.05	21.6	- -	- -	- -
Enterprise Value	1,087	1,324	1,047	1,306	1,030	974	1,480	1,177	1,964	2,664	2,526	1,466	- -	- -	- -
Low Price	9.22	19	16.62	15.31	19.9	14.28	18.89	26.22	30.7	15.27	72.72	23.61	- -	- -	- -
EV/Sales	1.46	1.42	1.09	1.13	0.85	0.74	1.02	0.77	1.16	1.43	1.16	0.69	- -	- -	- -
EV/EBITDA	10.45	9.44	8.62	9.22	8.39	7.28	9.66	7.63	11.29	10.81	9.95	10.84	- -	- -	- -
Price/Earnings	19.75	18.6	19.26	21.26	21.72	20.3	23.81	16.09	17.73	16.27	11.98	15.89	- -	- -	- -
Price/Earnings Average	14.01	19.66	20.25	16.21	28.13	19.59	18.64	17.09	15.25	9.59	16.26	27.59	- -	- -	- -
Price/Earnings High	20.21	25.31	26.43	21.7	36.27	25.44	24.6	20.81	18.78	17.89	23.68	49.41	- -	- -	- -
Price/Earnings Low	8.4	13.51	15.18	12.04	20.19	12.82	11.96	13.29	11.05	3.04	11.37	14.44	- -	- -	- -
Price/Book Value	9.45	7.55	5.14	5.56	4.76	6.15	16.36	-8.94	-8.64	-9.28	-4.09	-1.31	- -	- -	- -
Price/Book Value Average	6.7	7.98	5.4	4.24	6.16	5.93	12.82	-9.5	-7.43	-5.47	-5.55	-2.27	- -	- -	- -
Price/Book Value High	9.67	10.27	7.05	5.67	7.94	7.7	16.91	-11.57	-9.15	-10.2	-8.08	-4.06	- -	- -	- -
Price/Book Value Low	4.02	5.48	4.05	3.15	4.42	3.88	8.22	-7.39	-5.38	-1.73	-3.88	-1.19	- -	- -	- -
Price/Tangible Book Value	9.45	7.67	5.56	5.92	7.61	12.4	126.12	-5.3	-5.92	-7	-3.51	-1.13	- -	- -	- -
Price/Tangible Book Value Average	6.7	8.1	5.84	4.52	9.86	11.96	98.77	-5.63	-5.09	-4.13	-4.76	-1.96	- -	- -	- -
Price/Tangible Book Value High	9.67	10.43	7.62	6.05	12.71	15.53	130.35	-6.85	-6.27	-7.7	-6.93	-3.51	- -	- -	- -
Price/Tangible Book Value Low	4.02	5.57	4.38	3.36	7.07	7.83	63.38	-4.38	-3.69	-1.31	-3.33	-1.03	- -	- -	- -
Price/Sales	1.61	1.55	1.21	1.25	0.9	0.8	1.07	0.73	0.85	1.22	0.84	0.28	- -	- -	- -
Price/Sales Average	1.14	1.64	1.27	0.95	1.17	0.77	0.84	0.78	0.73	0.72	1.14	0.48	- -	- -	- -
Price/Sales High	1.64	2.11	1.65	1.28	1.51	1	1.11	0.94	0.9	1.34	1.67	0.86	- -	- -	- -
Price/Sales Low	0.68	1.13	0.95	0.71	0.84	0.5	0.54	0.6	0.53	0.23	0.8	0.25	- -	- -	- -
Price/Cash Flow	13.12	14.44	13.13	10	10.17	6.88	8.98	8.5	7.67	8.1	6.14	16.1	- -	- -	- -
Price/Cash Flow Average	9.3	15.26	13.81	7.62	13.17	6.64	7.03	9.04	6.6	4.78	8.33	27.95	- -	- -	- -
Price/Cash Flow High	13.42	19.64	18.02	10.21	16.97	8.63	9.28	11	8.13	8.9	12.13	50.06	- -	- -	- -
Price/Cash Flow Low	5.58	10.48	10.35	5.67	9.45	4.35	4.51	7.03	4.78	1.51	5.83	14.63	- -	- -	- -
Price/Free Cash Flow Average	12.85	32.2	109.55	16.45	64.62	10.91	10.99	14.17	9.89	5.7	11.13	-30.93	- -	- -	- -
Price/Free Cash Flow High	18.55	41.44	142.99	22.04	83.32	14.17	14.5	17.26	12.18	10.63	16.21	-55.4	- -	- -	- -
Price/Free Cash Flow Low	7.71	22.12	82.12	12.23	46.38	7.14	7.05	11.02	7.17	1.8	7.78	-16.19	- -	- -	- -
EV/Sales Average	0.98	1.5	1.15	0.84	1.11	0.72	0.81	0.81	1.04	0.98	1.44	0.89	- -	- -	- -
EV/Sales High	1.5	1.98	1.54	1.15	1.43	0.93	1.06	0.96	1.2	1.55	1.93	1.26	- -	- -	- -
EV/Sales Low	0.52	0.99	0.84	0.59	0.79	0.47	0.52	0.66	0.85	0.52	1.12	0.67	- -	- -	- -
EV/EBITDA Average	7.03	10.04	9.11	6.83	10.94	7.02	7.59	8.02	10.18	7.35	12.4	13.95	- -	- -	- -
EV/EBITDA High	10.72	13.2	12.17	9.44	14.17	9.14	9.98	9.49	11.76	11.65	16.63	19.75	- -	- -	- -
EV/EBITDA Low	3.69	6.58	6.6	4.85	7.79	4.56	4.92	6.52	8.31	3.95	9.6	10.45	- -	- -	- -
EV/EBIT Average	8.08	11.75	12.21	9.5	17.87	12.25	12.66	13.4	15.8	9.79	16.26	27.8	- -	- -	- -
EV/EBIT High	12.33	15.45	16.3	13.13	23.15	15.96	16.63	15.85	18.25	15.52	21.82	39.37	- -	- -	- -
EV/EBIT Low	4.24	7.71	8.84	6.75	12.72	7.97	8.2	10.9	12.89	5.26	12.6	20.83	- -	- -	- -
Last Price	21.69	26.17	21.09	27.03	21.41	22.62	37.59	31.73	49.24	81.86	76.6	25.98	- -	- -	- -
High Price	22.19	35.6	28.94	27.6	35.75	28.34	38.85	41.05	52.15	90	151.44	80.77	- -	- -	- -
Enterprise Value Average	731	1,407	1,107	966	1,342	939	1,163	1,239	1,771	1,811	3,147	1,887	- -	- -	- -
Enterprise Value High	1,115	1,851	1,478	1,336	1,739	1,223	1,529	1,465	2,045	2,870	4,224	2,672	- -	- -	- -
Enterprise Value Low	384	923	802	687	956	611	754	1,007	1,445	973	2,438	1,414	- -	- -	- -

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	56	56	55	53	49	44	39	31	28	25	23	22	22	22	23
Diluted Weighted Avg Shares	56	57	56	54	52	47	42	36	30	28	25	23	22	23	23
Basic Weighted Avg Shares	55	56	55	53	51	46	41	35	29	28	24	22	22	23	23
Revenue per Share	13.49	16.84	17.5	21.64	23.68	28.41	35.05	43.44	57.63	67.11	90.9	94.41	84.15	74.42	61.68
EBITDA per Share	1.89	2.53	2.21	2.65	2.39	2.9	3.72	4.38	5.9	8.91	10.56	6.04	4.32	3.95	0.39
Operating Income per Share	1.64	2.26	1.65	1.9	1.47	1.66	2.23	2.62	3.8	6.68	8.05	3.03	1.72	1.81	0.18
Basic EPS, GAAP	1.1	1.41	1.1	1.27	0.99	1.11	1.58	1.97	2.78	5.03	6.4	1.63	-0.68	-0.9	-5.77
Basic EPS from Cont Ops	1.1	1.41	1.1	1.27	0.99	1.11	1.58	1.97	2.78	5.03	6.4	1.63	-0.68	-0.9	-5.77
Diluted EPS, GAAP	1.07	1.37	1.08	1.25	0.97	1.1	1.55	1.92	2.7	4.9	6.16	1.6	-0.68	-0.9	-5.77
Diluted EPS from Cont Ops	1.07	1.37	1.08	1.25	0.97	1.1	1.55	1.92	2.7	4.9	6.16	1.6	-0.68	-0.9	-5.77
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.65	1.81	1.61	2.7	2.11	3.29	4.19	3.73	6.42	10.11	12.48	1.61	-0.4	1.2	-0.14
Free Cash Flow per Basic Share	1.23	0.88	0.21	1.27	0.44	2.03	2.74	2.44	4.41	8.7	9.7	-1.49	-2.95	0.16	-0.77
Cash & Equivalents per Share	2.42	2.49	2.01	2.3	0.56	0.27	0.09	0.05	0.06	0.17	0.11	0.08	0.11	0.09	0.07
Book Value per Share	2.29	3.46	4.1	4.87	4.5	3.68	2.3	-3.55	-5.7	-8.82	-18.73	-19.9	-19.88	-20.17	-25.31
Tangible Book Value per Share	2.29	3.41	3.8	4.56	2.81	1.82	0.3	-5.99	-8.32	-11.69	-21.84	-23	-22.87	-23.14	-28.2