RE/MAX Holdings, Inc. Financial Ratios — RMAX 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 (%)	- -	- -	- -	5.41	4.66	4.86	2.18	5.77	5.16	2.22	-3.04	1.24	-15.47	1.69	1.85
Return on Assets (%)	- -	- -	0.5	3.78	4.42	5.41	2.38	6.45	5.27	2.09	-2.36	0.83	-10.85	1.23	1.4
Return on Capital (%)	- -	-20.19	-6.29	-3.85	-3.89	1.54	-2.67	4.49	3.89	2.21	- -	2.52	- -	- -	5.82
Return on Invested Capital (%)	- -	39.55	22.65	21.15	24.5	20.52	12.37	20.77	16.79	7.1	- -	4.17	- -	- -	7.81
Gross Margin (%)	100	100	100	100	100	- -	100	100	74.39	75.79	75.01	74.44	74.25	74.33	75.02
EBITDA Margin (%)	38.28	40.11	39.18	46.29	50.15	49.78	61.35	46.34	32.15	24.32	6.49	20.93	6.69	22.67	25
Operating Margin (%)	27.87	32.89	29.87	37.33	39.68	40.71	51.1	36.88	24.43	17.48	10.95	15.29	19.39	14.84	15.6
Incremental Operating Margin (%)	187.52	162.08	1.34	135.03	108.12	- -	152.06	- -	- -	137.95	- -	75.64	- -	97.2	1.01
Pretax Margin (%)	19.1	24.68	19.57	31.54	35.51	35.31	45.87	31.38	20.65	11.17	-6.72	5.13	-12.75	2.02	6.73
Profit Margin (%)	- -	- -	0.95	7.86	9.28	12.65	5.21	12.76	8.96	4.23	-4.74	1.73	-21.19	2.32	2.8
Net Income to Common Margin (%)	- -	-10.64	0.95	7.86	9.28	12.65	5.21	12.76	8.96	4.23	-4.74	1.73	-21.19	2.32	2.8
Effective Tax Rate (%)	8.22	6.03	9.15	18.45	19.15	24.46	64.75	24.61	18.84	30.84	- -	40.66	- -	- -	31.56
Dvd Payout Ratio (%)	32.77	-29.77	- -	3.89	28.19	14.8	24.35	19.47	21.74	54.8	-53.04	118.06	-10.59	6.63	2.66
Sustainable Growth Rate (%)	- -	- -	- -	5.2	3.35	4.14	1.65	4.64	4.04	1	-4.66	-0.22	-17.11	1.58	1.8

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	195	232	228	212	200	231	229	228	287	280	504	493	484	472	459
ST Debt	8	11	17	9	15	2	2	3	8	8	11	12	13	13	14
LT Debt	187	222	211	202	186	228	227	225	279	271	493	482	471	459	446
Total Debt/EBITDA	3.69	4.03	3.67	2.67	2.26	2.64	1.93	2.31	3.16	4.32	23.56	6.67	22.22	6.77	6.3
Net Debt/EBITDA	2.96	2.84	2.25	1.32	1.02	1.98	1.5	1.7	1.57	1.89	15.22	4.59	16.62	4.94	4.36
Total Debt/EBIT	5.08	5.1	4.85	3.32	2.72	3.24	2.33	2.91	4.16	7.24	-50.78	12.91	-45.5	11.75	9.77
Net Debt/EBIT	4.07	3.6	2.97	1.64	1.23	2.43	1.81	2.14	2.07	3.17	-32.81	8.89	-34.03	8.57	6.76
EBITDA to Interest Expense	4.34	4.93	4.25	8.52	8.52	10.17	11.89	8.18	7.42	7.01	1.89	3.54	0.61	1.92	2.3
EBITDA-CapEx/Interest Expense	4.22	4.78	4.16	8.28	8.16	9.63	11.67	7.53	6.34	6.27	0.54	3.06	0.43	1.74	2.07
EBIT to Interest Expense	3.16	4.04	3.24	6.87	6.74	8.32	9.9	6.51	5.64	5.04	3.18	2.58	1.77	1.26	1.44
Interest Expense	12	12	15	9	10	9	10	12	12	9	11	21	36	36	32
Common Equity/Total Assets	-58.74	-38.49	68.58	71.11	117.17	106.3	111.44	112.28	93.84	94.75	65.49	69.21	71.22	73.85	77.67
Long-Term Debt/Equity (%)	- -	- -	1,358.54	514.76	470.78	376.34	461.34	300.16	321.32	266.99	714.39	1,519.49	- -	- -	- -
Long-Term Debt/Capital (%)	217.98	163.57	86.54	80.58	77.39	78.37	81.49	74.36	74.68	71.2	86.05	91.74	115.58	110.94	103.52
Long-Term Debt/Total Assets (%)	100.32	88.19	59.83	56.43	48.35	52.26	54.9	52.56	52.56	49.68	63.57	69.29	81.69	78.91	76.51
Total Debt/Equity (%)	-178.35	-240.08	1,469.88	538.84	508.34	380.21	466.12	303.66	330.25	274.97	730.21	1,556.3	-636.3	-808.42	-1,585.08
Total Debt/Capital (%)	227.63	171.39	93.63	84.35	83.56	79.18	82.34	75.23	76.76	73.33	87.95	93.96	118.65	114.12	106.73
Total Debt/Total Assets (%)	104.76	92.41	64.74	59.07	52.21	52.8	55.47	53.17	54.02	51.16	64.98	70.97	83.86	81.17	78.88
Net Debt to Equity	-143.1	-169.29	901.15	265.95	228.71	285.31	362.7	223.71	164.33	120.22	471.7	1,071.41	-475.88	-589.49	-1,097.06
Net Debt/Capital (%)	332.02	244.31	90.01	72.67	69.58	74.05	78.39	69.11	49.1	43.67	72.86	81.57	111.27	108.57	102.01
EBITDA	53	58	62	79	89	87	119	99	91	65	21	74	22	70	73
EBITDA-CapEx	52	56	61	77	85	83	117	91	78	58	6	64	15	63	66
Operating Income (Loss)	39	47	47	64	70	72	99	78	69	46	36	54	63	46	46

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	1.12	1.7	1.8	2.51	1.92	1.24	1.02	1.28	0.78	0.86	0.86	0.91	0.55	0.62	0.84
Current Ratio	1.64	2.16	2.25	3.07	2.3	1.75	1.6	1.87	1.33	1.42	1.44	1.61	1.18	1.41	1.69
Quick Ratio	1.55	2.07	2.13	2.93	2.22	1.66	1.44	1.74	1.05	1.13	1.11	1.2	0.79	0.85	1.09
CFO/Avg Current Liab	- -	1.37	1.12	1.41	1.55	1.24	1.31	1.57	1.03	0.63	0.32	0.54	0.21	0.39	0.28
Common Equity/Total Assets	-58.74	-38.49	68.58	71.11	117.17	106.3	111.44	112.28	93.84	94.75	65.49	69.21	71.22	73.85	77.67
Long-Term Debt/Equity (%)	- -	- -	1,358.54	514.76	470.78	376.34	461.34	300.16	321.32	266.99	714.39	1,519.49	- -	- -	- -
Long-Term Debt/Capital (%)	217.98	163.57	86.54	80.58	77.39	78.37	81.49	74.36	74.68	71.2	86.05	91.74	115.58	110.94	103.52
Long-Term Debt/Total Assets (%)	100.32	88.19	59.83	56.43	48.35	52.26	54.9	52.56	52.56	49.68	63.57	69.29	81.69	78.91	76.51
Total Debt/Equity (%)	-178.35	-240.08	1,469.88	538.84	508.34	380.21	466.12	303.66	330.25	274.97	730.21	1,556.3	-636.3	-808.42	-1,585.08
Total Debt/Capital (%)	227.63	171.39	93.63	84.35	83.56	79.18	82.34	75.23	76.76	73.33	87.95	93.96	118.65	114.12	106.73
Total Debt/Total Assets (%)	104.76	92.41	64.74	59.07	52.21	52.8	55.47	53.17	54.02	51.16	64.98	70.97	83.86	81.17	78.88
CFO/Total Liabilities	14.73	14.72	14.84	20.2	22.46	17.1	17.4	21.53	17.79	15.93	6	10.72	4.33	9.32	6.69
CFO/CapEx	31.05	28.23	37.36	30	20.85	13.97	28.79	9.77	5.97	10.26	2.79	7.16	4.4	9.01	5.54
Altman's Z-Score	- -	- -	2.74	3.19	3.2	4.06	5.21	4.55	3.17	2.73	2.05	2.17	1.94	1.58	1.6

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	- -	9.52	10.22	10.41	10.52	9.71	9.76	10.25	11.33	9.07	10.21	10.53	9.88	10.05	10.65
Days Sales Outstanding	- -	38.33	35.7	35.07	34.71	37.6	37.4	35.59	32.21	40.22	35.76	34.67	36.95	36.32	34.27
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	- -	- -	372	403	656	989	858	546	687	668	573	333	244	202	153
- Cash & Cash Equivalents	39	69	88	107	110	58	51	60	83	101	126	109	83	97	119
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	-226	-216	-410	-404	-411	-406	-411	-416	-439	-449	-487	-488	-481
+ Total Debt	195	232	228	212	200	231	229	228	287	280	504	493	484	472	459
Enterprise Value	- -	- -	286	292	336	758	626	308	479	430	512	268	158	90	12
Total Capital	86	136	244	251	240	292	278	303	374	381	573	525	408	414	430
Total Debt/Capital (%)	227.63	171.39	93.63	84.35	83.56	79.18	82.34	75.23	76.76	73.33	87.95	93.96	118.65	114.12	106.73
Total Debt / EV	- -	- -	0.8	0.72	0.6	0.3	0.37	0.74	0.6	0.65	0.98	1.84	3.07	5.25	38.72
EV/Sales	- -	- -	1.8	1.71	1.9	4.31	3.23	1.45	1.7	1.62	1.55	0.76	0.48	0.29	0.04
EV/EBITDA	- -	- -	4.59	3.69	3.79	8.67	5.26	3.12	5.28	6.65	23.94	3.63	7.24	1.29	0.16
EV/EBIT	- -	- -	6.07	4.57	4.56	10.62	6.36	3.93	6.95	11.15	- -	7.02	- -	2.24	0.25
EV/Cash Flow to Firm	- -	- -	4.51	4.05	3.91	10.69	9.36	3.61	5.39	5.57	- -	3.21	- -	- -	0.19
EV/Free Cash Flow to Firm	- -	- -	4.61	4.18	4.09	11.44	9.68	3.98	6.33	6.12	- -	3.65	- -	- -	0.21
Diluted Market Cap	- -	- -	372	419	479	990	860	546	688	666	570	351	241	206	155
Diluted Enterprise Value	- -	- -	286	308	158	759	627	308	480	428	509	287	156	93	14
EV per Share	- -	- -	24.63	24.81	19.1	42.93	35.35	17.34	26.86	23.4	27.24	15.02	8.64	4.74	0.59
TTM Sales	138	144	159	171	177	176	194	213	282	266	330	353	326	308	292
TTM EBITDA	53	58	62	79	89	87	119	99	91	65	21	74	22	70	73
TTM Operating Income	39	47	47	64	70	72	99	78	69	46	36	54	63	46	46
TTM Cash Flow to Firm	55	62	63	72	86	71	67	85	89	77	- -	84	- -	- -	63
TTM Free Cash Flow to Firm	53	60	62	70	82	66	65	77	76	70	- -	74	- -	- -	55

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	- -	- -	7.64	6.73	6.5	16.56	14.08	8	10.46	10.41	20.95	5.74	11.05	3.88	4.62
EV/EBIT	- -	- -	6.07	4.57	4.56	10.62	6.36	3.93	6.95	11.15	- -	7.02	- -	2.24	0.25
Enterprise Value	- -	- -	286	292	336	758	626	308	479	430	512	268	158	90	12
Low Price	- -	- -	25.4	25.9	30.84	30.22	45.55	27.84	24.67	14.4	26.05	17.03	8.61	6.94	6.9
EV/Sales	- -	- -	1.8	1.71	1.9	4.31	3.23	1.45	1.7	1.62	1.55	0.76	0.48	0.29	0.04
EV/EBITDA	- -	- -	4.59	3.69	3.79	8.67	5.26	3.12	5.28	6.65	23.94	3.63	7.24	1.29	0.16
Price/Earnings	- -	- -	247.19	29.6	28.8	44.43	84.95	20.1	27.12	58.68	- -	56.98	- -	28.13	18.48
Price/Earnings Average	- -	- -	227.44	26.14	27.62	32.32	100.73	31.39	24.37	51.2	- -	73.72	- -	26.46	20.81
Price/Earnings High	- -	- -	258.52	33.49	33.37	45.14	118.23	40.05	31.11	65.87	- -	97.55	- -	37.73	26.36
Price/Earnings Low	- -	- -	195.78	22.38	23.81	23.97	79.78	18.2	17.38	23.26	- -	52.06	- -	18.3	16.8
Price/Book Value	- -	- -	1.54	1.58	1.46	2.13	1.87	1.14	1.38	1.29	1.13	0.69	0.59	0.47	0.34
Price/Book Value Average	- -	- -	1.42	1.4	1.4	1.55	2.21	1.77	1.24	1.13	1.28	0.9	0.74	0.44	0.38
Price/Book Value High	- -	- -	1.61	1.79	1.69	2.16	2.6	2.26	1.58	1.45	1.62	1.19	1.08	0.63	0.48
Price/Book Value Low	- -	- -	1.22	1.2	1.21	1.15	1.75	1.03	0.88	0.51	0.96	0.63	0.38	0.31	0.31
Price/Tangible Book Value	- -	- -	4.8	3.87	2.11	4.51	4.36	2.67	2.95	2.65	9.13	4.35	4.95	2.07	1.13
Price/Tangible Book Value Average	- -	- -	4.41	3.42	2.02	3.28	5.17	4.18	2.65	2.31	10.38	5.63	6.21	1.95	1.27
Price/Tangible Book Value High	- -	- -	5.02	4.38	2.44	4.58	6.06	5.33	3.39	2.97	13.13	7.44	9.02	2.78	1.61
Price/Tangible Book Value Low	- -	- -	3.8	2.93	1.74	2.43	4.09	2.42	1.89	1.05	7.8	3.97	3.2	1.35	1.03
Price/Sales	- -	- -	2.34	2.33	2.67	5.62	4.43	2.57	2.43	2.48	1.73	0.99	0.74	0.65	0.52
Price/Sales Average	- -	- -	2.16	2.05	2.56	4.09	5.25	4.01	2.18	2.17	1.97	1.27	0.93	0.61	0.58
Price/Sales High	- -	- -	2.45	2.63	3.1	5.71	6.16	5.11	2.79	2.79	2.49	1.69	1.35	0.87	0.74
Price/Sales Low	- -	- -	1.86	1.76	2.21	3.03	4.16	2.32	1.56	0.98	1.48	0.9	0.48	0.42	0.47
Price/Cash Flow	- -	- -	7.44	6.17	6.11	15.33	13.56	7.17	8.68	9.32	13.43	4.89	8.54	3.36	3.68
Price/Cash Flow Average	- -	- -	6.84	5.45	5.86	11.15	16.07	11.2	7.8	8.13	15.27	6.33	10.71	3.16	4.15
Price/Cash Flow High	- -	- -	7.78	6.98	7.08	15.58	18.87	14.29	9.96	10.46	19.31	8.38	15.56	4.51	5.26
Price/Cash Flow Low	- -	- -	5.89	4.67	5.05	8.28	12.73	6.49	5.56	3.69	11.47	4.47	5.52	2.18	3.35
Price/Free Cash Flow Average	- -	- -	7.03	5.94	6.23	12.05	16.69	12.5	9.4	9.08	23.82	7.42	13.86	3.65	5.21
Price/Free Cash Flow High	- -	- -	7.99	7.62	7.53	16.83	19.59	15.94	12	11.69	30.13	9.82	20.13	5.21	6.59
Price/Free Cash Flow Low	- -	- -	6.05	5.09	5.37	8.94	13.22	7.24	6.7	4.13	17.9	5.24	7.14	2.52	4.2
EV/Sales Average	- -	- -	1.61	1.43	1.75	2.78	4.05	2.89	1.45	1.3	1.79	1.04	0.67	0.25	0.11
EV/Sales High	- -	- -	1.91	2.02	2.49	4.4	4.97	4	2.06	1.93	2.32	1.43	1.1	0.52	0.26
EV/Sales Low	- -	- -	1.31	1.13	1.26	1.72	2.96	1.2	0.82	0.1	1.3	0.68	0.22	0.06	- -
EV/EBITDA Average	- -	- -	4.11	3.09	3.48	5.59	6.61	6.24	4.51	5.33	27.61	4.95	10.09	1.12	0.43
EV/EBITDA High	- -	- -	4.87	4.36	4.96	8.85	8.09	8.62	6.39	7.92	35.67	6.83	16.43	2.28	1.06
EV/EBITDA Low	- -	- -	3.35	2.45	2.5	3.46	4.82	2.6	2.56	0.42	20.03	3.24	3.28	0.28	- -
EV/EBIT Average	- -	- -	5.44	3.84	4.2	6.85	7.98	7.84	5.94	8.94	- -	9.58	- -	1.94	0.66
EV/EBIT High	- -	- -	6.43	5.41	5.98	10.85	9.78	10.84	8.41	13.27	- -	13.23	- -	3.96	1.64
EV/EBIT Low	- -	- -	4.43	3.04	3.02	4.24	5.83	3.27	3.37	0.7	- -	6.27	- -	0.48	- -
Last Price	- -	- -	32.07	34.25	37.3	56	48.5	30.75	38.49	36.33	30.49	18.64	13.33	10.67	7.59
High Price	- -	- -	33.54	38.76	43.22	56.9	67.5	61.27	44.16	40.78	43.85	31.91	24.28	14.31	10.83
Enterprise Value Average	- -	- -	256	245	309	488	785	614	409	345	591	366	220	78	31
Enterprise Value High	- -	- -	303	345	440	774	962	850	580	512	764	506	358	159	77
Enterprise Value Low	- -	- -	208	194	222	303	573	256	233	27	429	240	72	19	-2

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	10	10	12	12	18	18	18	18	18	18	19	18	18	19	20
Diluted Weighted Avg Shares	10	10	12	12	13	18	18	18	18	18	19	19	18	19	20
Basic Weighted Avg Shares	10	10	12	12	13	18	18	18	18	18	19	19	18	19	20
Revenue per Share	13.68	14.21	13.69	14.73	13.96	9.96	10.95	11.99	15.85	14.64	17.64	18.92	17.98	16.38	14.69
EBITDA per Share	5.24	5.7	5.36	6.82	7	4.96	6.72	5.55	5.1	3.56	1.15	3.96	1.2	3.71	3.67
Operating Income per Share	3.81	4.67	4.09	5.5	5.54	4.06	5.6	4.42	3.87	2.56	1.93	2.89	3.49	2.43	2.29
Basic EPS, GAAP	- -	-1.51	0.13	1.16	1.3	1.26	0.57	1.53	1.42	0.62	-0.84	0.33	-3.81	0.38	0.41
Basic EPS from Cont Ops	2.4	3.3	2.43	3.79	4.01	2.66	1.77	2.84	2.66	1.13	-1.32	0.58	-5.44	0.43	0.68
Diluted EPS, GAAP	- -	-1.51	0.13	1.1	1.28	1.26	0.57	1.53	1.41	0.61	-0.84	0.32	-3.81	0.37	0.4
Diluted EPS from Cont Ops	2.4	3.3	2.43	3.59	3.96	2.65	1.77	2.83	2.65	1.12	-1.32	0.57	-5.44	0.42	0.66
Dividend per Share	1.57	- -	- -	0.25	1.89	0.6	0.72	0.81	0.85	0.9	0.95	0.97	0.75	0.03	0.03
Cash Flow per Share	4.31	5.07	4.31	5.55	6.11	3.65	3.58	4.29	4.43	3.9	2.27	3.81	1.56	3.18	2.06
Free Cash Flow per Basic Share	4.17	4.89	4.2	5.37	5.81	3.39	3.45	3.85	3.69	3.52	1.46	3.28	1.21	2.82	1.69
Cash & Equivalents per Share	3.82	6.78	7.61	9.11	6.27	3.26	2.87	3.38	4.65	5.51	6.71	6.08	4.52	5.09	5.91
Book Value per Share	-10.84	-9.57	20.84	21.65	25.57	26.32	26	27.09	27.92	28.15	27.03	26.92	22.5	22.64	22.51
Tangible Book Value per Share	-22.35	-24.63	6.69	8.85	17.68	12.41	11.13	11.5	13.04	13.73	3.34	4.29	2.69	5.15	6.72