Reliv International, Inc. Financial Ratios — RELV Stock

Profitability (USD)

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Return on Common Equity (%)	48.91	39.2	19.56	14.44	17.73	12.85	7.38	9.04	4.9	4.37	-7.45	-4.06	-4.76	-14.44	-3.85
Return on Assets (%)	26.4	24.97	14.22	10.02	10.47	6.87	4.26	5.47	2.94	2.66	-4.79	-2.68	-3.2	-10.17	-2.81
Return on Capital (%)	40.04	36.38	19.56	14.33	15.36	9.99	6.09	7.63	4.2	- -	- -	- -	- -	- -	-11.12
Return on Invested Capital (%)	39.96	33.86	17.31	14.96	14.06	9.35	5.69	5.73	4.09	- -	- -	- -	- -	- -	86.13
Gross Margin (%)	83.04	83.38	82.8	82.24	80.25	80.01	42.16	42.48	42.9	43.85	43.02	42.61	42.36	40.58	40.62
EBITDA Margin (%)	12.23	11.36	7.57	7	5.85	5.27	3.86	3.88	3.6	1.84	-0.52	0.38	1.72	-2.92	0.07
Operating Margin (%)	10.98	10.3	6.57	5.77	4.46	3.69	2.36	2.49	2.2	0.17	-2.46	-1.78	-0.44	-5.16	-1.6
Incremental Operating Margin (%)	21.03	- -	75.02	12.64	14.55	13.52	23.87	0.64	41.66	12.95	24.57	- -	- -	29.63	- -
Pretax Margin (%)	11.01	11.07	7.42	5.49	4.67	3.59	2.26	3.13	2.1	-0.04	-2.83	-1.35	-0.36	-5	0.07
Profit Margin (%)	6.62	6.72	4.54	2.93	2.95	2.14	1.42	1.98	1.14	1.26	-2.37	-1.37	-1.67	-5.27	-1.27
Net Income to Common Margin (%)	6.62	6.72	4.54	2.93	2.95	2.14	1.42	1.98	1.14	1.26	-2.37	-1.37	-1.67	-5.27	-1.27
Effective Tax Rate (%)	39.83	39.26	38.84	46.59	36.89	40.42	37.28	36.73	45.75	- -	- -	- -	- -	- -	1,979.44
Dvd Payout Ratio (%)	15.8	21.21	31.75	52.55	34.05	29.43	47.47	27.64	48.75	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	41.18	30.88	13.35	6.85	11.69	9.07	3.88	6.54	2.51	4.37	-7.45	-4.06	-4.76	-14.44	-3.85

Credit (USD)

Credit Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Total Debt	3	- -	- -	1	5	5	4	3	4	4	4	3	3	- -	1
ST Debt	1	- -	- -	1	1	1	1	1	1	1	1	- -	3	- -	1
LT Debt	2	- -	- -	- -	5	4	4	2	4	4	3	3	- -	- -	- -
Total Debt/EBITDA	0.23	- -	- -	0.08	1.05	1.14	1.45	1.14	1.78	4.01	-14.53	16.9	4.25	- -	34.49
Net Debt/EBITDA	-0.18	-0.7	-1.39	-0.57	-0.1	-0.39	-1.06	-1.04	-0.93	-0.7	-2.5	-4.06	-0.32	1.89	-46.41
Total Debt/EBIT	0.25	- -	- -	0.1	1.38	1.62	2.38	1.77	2.9	44.34	-3.09	-3.58	-16.61	- -	-1.5
Net Debt/EBIT	-0.2	-0.77	-1.6	-0.69	-0.14	-0.55	-1.73	-1.62	-1.53	-7.78	-0.53	0.86	1.24	1.07	2.02
EBITDA to Interest Expense	- -	- -	- -	184.04	28.75	20.16	20.54	26.79	29.77	10.56	-2.38	1.61	6.56	-11.03	0.52
EBITDA-CapEx/Interest Expense	- -	- -	- -	159.13	24.21	15.86	15.55	21.52	11.18	1.48	-4.58	-0.02	1.99	-12.93	-1.58
EBIT to Interest Expense	- -	- -	- -	151.87	21.89	14.11	12.56	17.2	18.22	0.96	-11.19	-7.61	-1.68	-19.51	-11.86
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	48.36	74.39	70.83	67.42	50.79	56.07	59.32	61.69	58.45	63.31	65.47	66.39	68.16	73.33	72.53
Long-Term Debt/Equity (%)	17.6	- -	- -	- -	38.47	29.8	24.62	15.41	23.44	20.87	19.89	16.89	- -	- -	0.93
Long-Term Debt/Capital (%)	14.09	- -	- -	- -	26.96	22.26	19.14	12.9	18.45	16.7	15.94	14.13	- -	- -	0.87
Long-Term Debt/Total Assets (%)	8.51	- -	- -	- -	19.54	16.71	14.6	9.51	13.7	13.21	13.02	11.21	- -	- -	0.68
Total Debt/Equity (%)	24.89	- -	- -	3.53	42.71	33.87	28.66	19.45	27.05	24.97	24.81	19.49	21.2	- -	7.57
Total Debt/Capital (%)	19.93	- -	- -	3.41	29.93	25.3	22.27	16.28	21.29	19.98	19.88	16.31	17.49	- -	7.04
Total Debt/Total Assets (%)	12.04	- -	- -	2.38	21.69	18.99	17	12	15.81	15.81	16.24	12.94	14.45	- -	5.49
Net Debt to Equity	-20.11	-33.65	-49.13	-24.16	-4.26	-11.58	-20.87	-17.78	-14.22	-4.38	4.27	-4.69	-1.58	-16.59	-10.19
Net Debt/Capital (%)	-25.17	-50.72	-96.57	-31.85	-4.45	-13.1	-26.37	-21.62	-16.58	-4.58	4.1	-4.92	-1.61	-19.89	-10.97
EBITDA	14	13	8	7	5	4	3	3	2	1	- -	- -	1	-1	- -
EBITDA-CapEx	12	13	8	6	4	3	2	2	1	- -	-1	- -	- -	-1	- -
Operating Income (Loss)	12	12	7	6	4	3	2	2	2	- -	-1	-1	- -	-2	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Cash Ratio	0.57	2	1.41	0.61	0.85	0.99	1.17	0.88	1	0.85	0.69	0.78	0.52	0.51	0.41
Current Ratio	1.4	2.88	2.46	1.85	1.81	2.07	2.19	1.89	1.98	1.96	2.08	1.93	1.34	2.07	1.47
Quick Ratio	0.67	2.13	1.57	0.72	0.92	1.06	1.25	0.93	1.04	0.96	0.85	0.86	0.55	0.66	0.48
CFO/Avg Current Liab	1.39	0.97	0.55	0.47	0.82	0.34	0.45	0.39	0.38	-0.06	-0.15	0.33	-0.03	-0.23	-0.24
Common Equity/Total Assets	48.36	74.39	70.83	67.42	50.79	56.07	59.32	61.69	58.45	63.31	65.47	66.39	68.16	73.33	72.53
Long-Term Debt/Equity (%)	17.6	- -	- -	- -	38.47	29.8	24.62	15.41	23.44	20.87	19.89	16.89	- -	- -	0.93
Long-Term Debt/Capital (%)	14.09	- -	- -	- -	26.96	22.26	19.14	12.9	18.45	16.7	15.94	14.13	- -	- -	0.87
Long-Term Debt/Total Assets (%)	8.51	- -	- -	- -	19.54	16.71	14.6	9.51	13.7	13.21	13.02	11.21	- -	- -	0.68
Total Debt/Equity (%)	24.89	- -	- -	3.53	42.71	33.87	28.66	19.45	27.05	24.97	24.81	19.49	21.2	- -	7.57
Total Debt/Capital (%)	19.93	- -	- -	3.41	29.93	25.3	22.27	16.28	21.29	19.98	19.88	16.31	17.49	- -	7.04
Total Debt/Total Assets (%)	12.04	- -	- -	2.38	21.69	18.99	17	12	15.81	15.81	16.24	12.94	14.45	- -	5.49
CFO/Total Liabilities	93.2	93.83	48.6	48.12	48.44	20.41	28.11	25.51	21.99	-3.98	-9.54	20.2	-2.34	-26.83	-22.41
CFO/CapEx	7.31	15.64	5.66	4.03	7.29	2.51	4.03	4.7	1.65	-0.43	-3.19	8.77	-0.31	-6.45	-9.54
Altman's Z-Score	14.81	13.6	12.06	9.05	6.05	4.81	4.23	4.02	4.8	3.17	2.46	2.42	2.36	2.31	2.25

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Accounts Receivable Turnover	137.8	162.58	149.98	186.48	264.37	209.5	203.73	187.11	214.85	172.41	169.52	185.73	192.44	126.94	137.98
Days Sales Outstanding	2.65	2.24	2.43	1.96	1.38	1.74	1.79	1.95	1.7	2.12	2.15	1.97	1.9	2.88	2.65
Inventory Turnover	3.36	3.77	3.49	2.81	2.98	2.93	8.24	7.92	7.43	6.2	5.7	5.41	5.33	5.71	7.36
Days Inventory Outstanding	108.77	96.89	104.7	129.79	122.37	124.48	44.31	46.11	49.09	58.9	64.04	67.5	68.52	63.87	49.59
Accounts Payable Turnover	2.37	2.23	3.18	3.16	2.41	3.76	16.96	14.79	13.2	12.88	15.18	12.08	12.02	10.53	11.2
Accounts Payable Turnover Days	153.93	163.58	114.87	115.57	151.14	97.16	21.52	24.68	27.65	28.34	24.05	30.23	30.37	34.68	32.58
Cash Conversion Cycle	-42.51	-64.45	-7.74	16.18	-27.4	29.07	24.57	23.39	23.15	32.67	42.15	39.24	40.04	32.07	19.66
Inventory to Cash Days	-106.12	-94.64	-102.26	-127.84	-120.99	-122.74	-42.51	-44.16	-47.4	-56.78	-61.89	-65.54	-66.62	-61	-46.95
Inventories	6	5	6	6	5	6	5	5	5	5	5	4	5	3	3
Raw Materials	1	1	2	3	2	2	1	2	2	1	2	2	2	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	4	3	3	4	3	4	3	4	4	4	4	3	3	2	2
Other Inventory	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Market Capitalization	205	144	130	60	41	22	16	18	37	15	7	9	9	8	7
- Cash & Cash Equivalents	6	9	12	4	6	6	7	6	7	5	3	4	3	2	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3	- -	- -	1	5	5	4	3	4	4	4	3	3	- -	1
Enterprise Value	203	127	118	56	40	21	13	15	35	14	8	8	9	6	6
Total Capital	16	28	24	17	18	19	19	19	20	21	20	18	17	12	12
Total Debt/Capital (%)	19.93	- -	- -	3.41	29.93	25.3	22.27	16.28	21.29	19.98	19.88	16.31	17.49	- -	7.04
Total Debt / EV	0.02	- -	- -	0.01	0.13	0.23	0.33	0.2	0.12	0.3	0.48	0.37	0.36	- -	0.14
EV/Sales	1.78	1.08	1.06	0.57	0.47	0.26	0.17	0.22	0.51	0.25	0.16	0.17	0.21	0.16	0.17
EV/EBITDA	14.59	9.51	14.02	8.12	8.02	5.01	4.41	5.64	14.23	13.48	- -	45.7	11.96	- -	242.7
EV/EBIT	16.24	10.49	16.16	9.84	10.53	7.15	7.21	8.78	23.26	148.89	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	16.2	14.17	24.75	14.81	6.83	8.85	4.37	5.94	13.61	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	18.77	15.14	30.06	19.67	7.89	14.2	5.76	7.49	33.78	- -	- -	- -	- -	- -	- -
Diluted Market Cap	216	145	134	74	42	22	16	18	38	15	7	9	9	8	7
Diluted Enterprise Value	213	128	121	70	42	21	13	15	35	14	8	8	9	6	6
EV per Share	91.12	53.51	52	31.93	22.66	11.69	7.05	8.33	19.31	7.78	4.43	4.26	4.65	3.16	3.39
TTM Sales	114	117	111	98	85	79	74	69	68	57	52	46	42	36	35
TTM EBITDA	14	13	8	7	5	4	3	3	2	1	- -	- -	1	-1	- -
TTM Operating Income	12	12	7	6	4	3	2	2	2	- -	-1	-1	- -	-2	-1
TTM Cash Flow to Firm	13	9	5	4	6	2	3	3	3	- -	- -	- -	- -	- -	-2
TTM Free Cash Flow to Firm	11	8	4	3	5	1	2	2	1	- -	- -	- -	- -	- -	-2

Multiples (USD)

Valuation Multiples API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Price/Free Cash Flow	20.01	17.31	34.04	26.37	8.51	16.62	7.4	9.18	38.08	-11.52	-7.11	6.33	-13.41	-5.78	-6.44
EV/EBIT	16.24	10.49	16.16	9.84	10.53	7.15	7.21	8.78	23.26	148.89	- -	- -	- -	- -	- -
Enterprise Value	203	127	118	56	40	21	13	15	35	14	8	8	9	6	6
Low Price	53.62	45.22	52.5	26.95	14.56	11.55	8.12	8.12	8.05	7.98	2.59	3.57	3.72	3.83	3.45
EV/Sales	1.78	1.08	1.06	0.57	0.47	0.26	0.17	0.22	0.51	0.25	0.16	0.17	0.21	0.16	0.17
EV/EBITDA	14.59	9.51	14.02	8.12	8.02	5.01	4.41	5.64	14.23	13.48	- -	45.7	11.96	- -	242.7
Price/Earnings	27.84	18.09	26.15	25.77	16.81	13.24	14.82	12.97	47.77	20.45	- -	- -	- -	- -	- -
Price/Earnings Average	20.77	22.43	31.62	32.52	18.17	16.32	22.63	12.84	36.28	28.5	- -	- -	- -	- -	- -
Price/Earnings High	32.93	38.96	37.03	46.2	25.63	24.64	29.64	17.29	64.67	48.95	- -	- -	- -	- -	- -
Price/Earnings Low	16.18	13.47	23.94	20.33	10.66	12.14	13.76	10.67	18.69	19.93	- -	- -	- -	- -	- -
Price/Book Value	16.33	5.2	5.46	3.71	3.31	1.61	1.08	1.14	2.31	0.88	0.47	0.57	0.61	0.65	0.6
Price/Book Value Average	12.18	6.44	6.6	4.68	3.58	1.98	1.64	1.13	1.75	1.23	0.74	0.61	0.82	0.76	0.69
Price/Book Value High	19.31	11.19	7.74	6.64	5.05	2.99	2.15	1.52	3.13	2.11	1.14	1.55	1.77	0.96	0.93
Price/Book Value Low	9.49	3.87	5	2.92	2.1	1.47	1	0.94	0.9	0.86	0.3	0.44	0.48	0.59	0.54
Price/Tangible Book Value	16.33	5.2	5.46	3.71	3.95	1.85	1.21	1.26	2.88	1.07	0.57	0.68	0.72	0.78	0.71
Price/Tangible Book Value Average	12.18	6.44	6.6	4.68	4.27	2.27	1.85	1.25	2.19	1.49	0.89	0.72	0.96	0.91	0.81
Price/Tangible Book Value High	19.31	11.19	7.74	6.64	6.02	3.43	2.42	1.68	3.9	2.55	1.37	1.85	2.08	1.15	1.1
Price/Tangible Book Value Low	9.49	3.87	5	2.92	2.51	1.69	1.12	1.04	1.13	1.04	0.36	0.53	0.56	0.7	0.64
Price/Sales	1.84	1.22	1.19	0.76	0.5	0.28	0.21	0.26	0.54	0.26	0.14	0.19	0.21	0.22	0.19
Price/Sales Average	1.38	1.51	1.44	0.95	0.54	0.35	0.32	0.25	0.41	0.36	0.23	0.2	0.28	0.25	0.22
Price/Sales High	2.18	2.62	1.68	1.36	0.75	0.53	0.42	0.34	0.74	0.62	0.35	0.51	0.61	0.32	0.29
Price/Sales Low	1.07	0.91	1.09	0.6	0.31	0.26	0.2	0.21	0.21	0.25	0.09	0.14	0.16	0.2	0.17
Price/Cash Flow	16.74	15.95	27.67	19.82	7.34	10.01	5.56	7.14	14.71	-37.83	-9.34	5.61	-56.13	-6.68	-7.11
Price/Cash Flow Average	12.5	19.77	33.47	25.01	7.94	12.33	8.49	7.07	11.17	-52.72	-14.61	5.92	-74.81	-7.8	-8.09
Price/Cash Flow High	19.81	34.35	39.19	35.53	11.19	18.62	11.13	9.52	19.91	-90.54	-22.54	15.16	-162.06	-9.83	-10.91
Price/Cash Flow Low	9.73	11.87	25.34	15.63	4.66	9.17	5.16	5.87	5.75	-36.86	-5.96	4.32	-43.77	-6.04	-6.39
Price/Free Cash Flow Average	14.93	21.46	41.17	33.29	9.2	20.48	11.3	9.09	28.91	-16.05	-11.13	6.68	-17.88	-6.75	-7.32
Price/Free Cash Flow High	23.67	37.28	48.22	47.29	12.97	30.92	14.8	12.24	51.54	-27.57	-17.16	17.11	-38.72	-8.51	-9.88
Price/Free Cash Flow Low	11.63	12.88	31.18	20.81	5.4	15.23	6.87	7.55	14.89	-11.22	-4.54	4.87	-10.46	-5.23	-5.78
EV/Sales Average	1.33	1.37	1.31	0.73	0.51	0.33	0.28	0.22	0.38	0.35	0.24	0.18	0.28	0.2	0.2
EV/Sales High	2.11	2.5	1.55	1.05	0.72	0.51	0.38	0.3	0.71	0.61	0.36	0.49	0.6	0.26	0.27
EV/Sales Low	1.03	0.77	0.96	0.44	0.3	0.24	0.16	0.17	0.18	0.24	0.11	0.13	0.16	0.14	0.15
EV/EBITDA Average	10.84	12.1	17.26	10.4	8.67	6.26	7.29	5.57	10.58	19.06	- -	48.39	16.05	- -	280.56
EV/EBITDA High	17.29	21.96	20.46	15.01	12.28	9.66	9.88	7.86	19.6	33.24	- -	130.31	35.14	- -	389.73
EV/EBITDA Low	8.4	6.75	12.72	6.29	5.05	4.56	4.01	4.45	5	13.12	- -	34.22	9.26	- -	214.84
EV/EBIT Average	12.07	13.34	19.89	12.6	11.39	8.95	11.92	8.67	17.29	210.54	- -	- -	- -	- -	- -
EV/EBIT High	19.25	24.22	23.58	18.19	16.12	13.79	16.15	12.24	32.03	367.17	- -	- -	- -	- -	- -
EV/EBIT Low	9.36	7.44	14.66	7.62	6.63	6.51	6.57	6.93	8.17	144.88	- -	- -	- -	- -	- -
Last Price	92.26	60.76	57.33	34.16	22.96	12.6	8.75	9.87	20.58	8.19	4.06	4.64	4.77	4.24	3.84
High Price	109.13	130.83	81.2	61.25	35	23.45	17.5	13.16	27.86	19.6	9.8	12.53	13.77	6.24	5.89
Enterprise Value Average	151	161	145	71	43	26	21	15	26	20	12	8	12	7	7
Enterprise Value High	240	293	172	103	61	40	28	21	48	35	19	22	25	10	9
Enterprise Value Low	117	90	107	43	25	19	11	12	12	14	5	6	7	5	5

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Shares Outstanding	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Diluted Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Basic Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Revenue per Share	50.04	49.94	48.3	45.18	46.36	44.52	41.61	38.48	37.84	31.69	28.16	24.67	22.65	19.57	20.08
EBITDA per Share	6.12	5.67	3.66	3.16	2.71	2.35	1.61	1.49	1.36	0.58	-0.15	0.09	0.39	-0.57	0.01
Operating Income per Share	5.5	5.15	3.17	2.61	2.07	1.64	0.98	0.96	0.83	0.05	-0.69	-0.44	-0.1	-1.01	-0.32
Basic EPS, GAAP	3.31	3.36	2.19	1.33	1.37	0.95	0.59	0.76	0.43	0.4	-0.67	-0.34	-0.38	-1.03	-0.25
Basic EPS from Cont Ops	3.31	3.36	2.19	1.33	1.37	0.95	0.59	0.76	0.43	0.4	-0.67	-0.34	-0.38	-1.03	-0.25
Diluted EPS, GAAP	3.21	3.31	2.16	1.32	1.37	0.95	0.59	0.75	0.42	0.4	-0.67	-0.34	-0.38	-1.03	-0.25
Diluted EPS from Cont Ops	3.21	3.31	2.16	1.32	1.37	0.95	0.59	0.75	0.42	0.4	-0.67	-0.34	-0.38	-1.03	-0.25
Dividend per Share	0.52	0.71	0.7	0.7	0.46	0.28	0.28	0.21	0.21	- -	- -	- -	- -	- -	- -
Cash Flow per Share	5.51	3.81	2.07	1.72	3.13	1.26	1.57	1.38	1.4	-0.22	-0.43	0.83	-0.08	-0.63	-0.54
Free Cash Flow per Basic Share	4.76	3.57	1.71	1.3	2.7	0.76	1.18	1.09	0.55	-0.72	-0.57	0.73	-0.36	-0.73	-0.6
Cash & Equivalents per Share	2.54	7.25	5.33	2.55	3.26	3.56	4.02	3.22	3.68	2.72	1.77	1.95	1.77	1.08	0.93
Book Value per Share	5.65	11.69	10.5	9.22	6.94	7.83	8.12	8.64	8.91	9.28	8.61	8.08	7.79	6.5	6.36
Tangible Book Value per Share	5.65	11.69	10.5	9.22	5.81	6.83	7.23	7.84	7.15	7.68	7.17	6.78	6.61	5.44	5.37