Chemours Company (The) Financial Ratios — 2CU 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 (%)	- -	- -	13.13	11.62	-4.74	6.19	155.42	106.19	-6.11	29.16	64.2	52.83	-27.44	10.55	-94.03
Return on Assets (%)	- -	- -	7.73	6.91	-1.47	0.11	11.17	13.58	-0.71	3.05	8.31	7.61	-3.18	0.88	-5.18
Return on Capital (%)	- -	- -	13.09	11.58	- -	- -	21.34	23.32	- -	- -	15.24	14.02	- -	4.82	- -
Return on Invested Capital (%)	- -	- -	11.87	11.48	- -	- -	18.71	20.18	- -	- -	13.45	12.3	- -	4.15	- -
Gross Margin (%)	32.58	31.92	21.34	21.14	16.7	20.43	28.22	29.69	19.24	21.47	21.77	23.66	21.42	19.75	15.53
EBITDA Margin (%)	25.24	22.93	11.53	12.56	2.2	8.33	20.62	22.21	12.11	13.54	17.13	15.97	2.85	10.6	4.8
Operating Margin (%)	21.71	19.81	7.76	8.27	3.95	1.41	16.25	18.56	7.46	8.17	10.62	11.51	-2.02	7.28	-0.48
Incremental Operating Margin (%)	- -	44.81	183.2	- -	42.8	47.32	118.65	49.89	73.74	1.08	19.48	23.05	120.72	- -	- -
Pretax Margin (%)	23.92	20.16	8.4	8.55	-3.29	-0.2	14.75	17.4	-2.24	3.6	10.65	10.85	-5.23	1.83	-4.77
Profit Margin (%)	17.95	14.35	6.17	6.22	-1.57	0.13	12.07	14.99	-0.94	4.41	9.58	8.46	-4.16	1.19	-6.65
Net Income to Common Margin (%)	17.95	14.35	6.17	6.22	-1.57	0.13	12.07	14.99	-0.94	4.41	9.58	8.46	-4.16	1.19	-6.65
Effective Tax Rate (%)	24.86	28.75	26.39	27.09	- -	- -	18.09	13.77	- -	- -	10.06	22	- -	34.91	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	-116.67	314.29	2.94	14.84	-315.38	74.89	26.97	26.64	-59.36	214.49	-20.21
Sustainable Growth Rate (%)	- -	- -	13.13	11.62	-10.28	-13.27	150.85	90.43	-25.37	7.32	46.88	38.76	-43.73	-12.08	-113.03

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	- -	- -	- -	- -	3,954	3,544	4,112	3,972	4,471	4,277	3,987	3,880	4,299	4,367	4,394
ST Debt	- -	- -	- -	- -	39	15	15	13	200	78	84	92	106	110	104
LT Debt	- -	- -	- -	- -	3,915	3,529	4,097	3,959	4,271	4,199	3,903	3,788	4,193	4,257	4,290
Total Debt/EBITDA	- -	- -	- -	- -	31.38	7.88	3.23	2.69	6.68	6.36	3.67	3.56	24.85	7.12	15.75
Net Debt/EBITDA	- -	- -	- -	- -	28.48	5.87	2	1.88	4.81	4.34	2.11	2.32	16.39	5.55	12.44
Total Debt/EBIT	- -	- -	- -	- -	-28.04	21.35	4.1	3.34	12.49	12.12	5.18	4.85	-31.61	13.6	-72.03
Net Debt/EBIT	- -	- -	- -	- -	-25.45	15.92	2.55	2.33	8.99	8.27	2.98	3.16	-20.85	10.59	-56.9
EBITDA to Interest Expense	- -	- -	- -	- -	0.95	2.05	5.96	7.56	3.22	3.2	5.88	6.69	0.83	2.33	1.04
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-2.98	0.51	4.04	5.01	0.9	1.93	4.38	4.81	-0.95	0.96	0.25
EBIT to Interest Expense	- -	- -	- -	- -	1.71	0.35	4.7	6.32	1.98	1.93	3.64	4.82	-0.59	1.6	-0.1
Interest Expense	- -	- -	- -	- -	132	219	214	195	208	210	185	163	208	263	269
Common Equity/Total Assets	- -	60.69	57.18	61.57	2	1.65	11.79	13.77	9.49	11.48	14.32	14.49	8.93	7.6	3.39
Long-Term Debt/Equity (%)	- -	- -	- -	- -	3,011.54	3,393.27	473.64	388.14	614.53	515.21	360.72	342.19	567.39	744.23	1,709.16
Long-Term Debt/Capital (%)	- -	- -	- -	- -	95.86	96.74	82.32	79.31	82.68	82.46	77	75.96	83.23	86.19	92.36
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	62.16	58.23	56.18	53.78	58.85	59.29	51.7	49.58	50.82	56.69	58.11
Total Debt/Equity (%)	- -	- -	- -	- -	3,041.54	3,407.69	475.38	389.41	643.31	524.79	368.48	350.5	581.73	763.46	1,750.6
Total Debt/Capital (%)	- -	- -	- -	- -	96.82	97.15	82.62	79.57	86.55	83.99	78.65	77.8	85.33	88.42	94.6
Total Debt/Total Assets (%)	- -	- -	- -	- -	62.78	58.48	56.38	53.95	61.6	60.39	52.81	50.79	52.1	58.16	59.52
Net Debt to Equity	- -	- -	- -	- -	2,760	2,540.38	295.49	271.67	462.88	358.4	212.38	228.64	383.63	594.41	1,382.87
Net Debt/Capital (%)	- -	- -	- -	- -	96.5	96.21	74.71	73.09	76.18	73.26	63.52	65.15	73.92	80.45	87.32
EBITDA	2,012	1,689	791	808	126	450	1,275	1,474	669	673	1,087	1,091	173	613	279
EBITDA-CapEx	1,657	1,257	353	204	-393	112	864	976	188	406	810	784	-197	253	66
Operating Income (Loss)	1,731	1,459	532	532	226	76	1,005	1,232	412	406	674	786	-123	421	-28

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	- -	- -	- -	- -	0.25	0.51	0.94	0.7	0.61	0.77	0.78	0.58	0.48	0.39	0.4
Current Ratio	- -	1.49	1.35	1.39	1.57	1.44	2.12	1.93	1.8	1.83	1.8	1.7	1.54	1.66	1.78
Quick Ratio	- -	- -	- -	0.61	0.84	0.96	1.5	1.21	1.05	1.12	1.17	0.91	0.73	0.81	0.8
CFO/Avg Current Liab	- -	- -	0.59	0.35	0.13	0.37	0.37	0.68	0.4	0.54	0.49	0.4	0.25	-0.29	0.15
Common Equity/Total Assets	- -	60.69	57.18	61.57	2	1.65	11.79	13.77	9.49	11.48	14.32	14.49	8.93	7.6	3.39
Long-Term Debt/Equity (%)	- -	- -	- -	- -	3,011.54	3,393.27	473.64	388.14	614.53	515.21	360.72	342.19	567.39	744.23	1,709.16
Long-Term Debt/Capital (%)	- -	- -	- -	- -	95.86	96.74	82.32	79.31	82.68	82.46	77	75.96	83.23	86.19	92.36
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	62.16	58.23	56.18	53.78	58.85	59.29	51.7	49.58	50.82	56.69	58.11
Total Debt/Equity (%)	- -	- -	- -	- -	3,041.54	3,407.69	475.38	389.41	643.31	524.79	368.48	350.5	581.73	763.46	1,750.6
Total Debt/Capital (%)	- -	- -	- -	- -	96.82	97.15	82.62	79.57	86.55	83.99	78.65	77.8	85.33	88.42	94.6
Total Debt/Total Assets (%)	- -	- -	- -	- -	62.78	58.48	56.38	53.95	61.6	60.39	52.81	50.79	52.1	58.16	59.52
CFO/Total Liabilities	- -	66.57	33.19	22.09	2.95	9.97	9.96	17.98	9.9	12.88	12.59	11.56	7.4	-9.12	3.7
CFO/CapEx	4.21	3.22	1.82	0.84	0.35	1.76	1.56	2.29	1.35	3.02	2.94	2.46	1.5	-1.76	1.24
Altman's Z-Score	- -	- -	- -	- -	1.29	1.5	2.63	2.48	1.69	1.77	2.21	2.29	1.58	1.69	1.38

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	- -	- -	9.2	8.52	7.61	7.2	7.78	8.11	7.94	9.46	11.61	11.85	11.94	10.25	9.84
Days Sales Outstanding	- -	- -	39.67	42.84	47.98	50.66	46.9	45.01	45.97	38.6	31.44	30.8	30.57	35.6	37.11
Inventory Turnover	- -	- -	5.31	4.81	4.71	4.94	5.22	4.48	4.01	3.87	4.87	4.17	3.47	3.3	3.24
Days Inventory Outstanding	- -	- -	68.74	75.81	77.57	73.86	69.99	81.42	91.03	94.38	74.93	87.59	105.31	110.72	112.79
Accounts Payable Turnover	- -	- -	5.72	4.99	4.8	4.54	4.94	4.61	4.37	4.37	5.23	4.7	4.03	4.19	4.86
Accounts Payable Turnover Days	- -	- -	63.79	73.09	75.97	80.41	73.94	79.26	83.55	83.49	69.84	77.73	90.55	87.12	75.12
Cash Conversion Cycle	- -	- -	44.62	45.57	49.58	44.11	42.96	47.16	53.45	49.5	36.52	40.67	45.32	59.2	74.78
Inventory to Cash Days	- -	- -	-29.07	-32.97	-29.59	-23.2	-23.09	-36.41	-45.05	-55.78	-43.49	-56.79	-74.75	-75.12	-75.68
Inventories	- -	977	1,055	1,052	972	767	935	1,147	1,079	939	1,099	1,404	1,352	1,463	1,569
Raw Materials	- -	525	568	521	433	285	313	476	559	433	475	654	709	679	803
Work In Process	- -	181	194	173	172	150	164	195	189	180	192	218	255	271	259
Finished Goods	- -	541	583	611	613	532	648	701	589	579	704	910	770	889	875
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	- -	- -	- -	- -	991	4,073	9,306	4,664	2,866	4,085	5,326	4,553	4,740	2,498	1,766
- Cash & Cash Equivalents	- -	- -	- -	- -	366	902	1,556	1,201	943	1,105	1,451	1,102	1,203	713	670
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	2	3	4	4	4	5	6	6	2	1	- -	2	1	1
+ Total Debt	- -	- -	- -	- -	3,954	3,544	4,112	3,972	4,471	4,277	3,987	3,880	4,299	4,367	4,394
Enterprise Value	- -	- -	- -	- -	4,583	6,719	11,867	7,441	6,400	7,259	7,863	7,331	7,838	6,153	5,491
Total Capital	- -	3,229	3,217	3,673	4,084	3,648	4,977	4,992	5,166	5,092	5,069	4,987	5,038	4,939	4,645
Total Debt/Capital (%)	- -	- -	- -	- -	96.82	97.15	82.62	79.57	86.55	83.99	78.65	77.8	85.33	88.42	94.6
Total Debt / EV	- -	- -	- -	- -	0.86	0.53	0.35	0.53	0.7	0.59	0.51	0.53	0.55	0.71	0.8
EV/Sales	- -	- -	- -	- -	0.8	1.24	1.92	1.12	1.16	1.46	1.24	1.07	1.29	1.06	0.95
EV/EBITDA	- -	- -	- -	- -	36.37	14.93	9.31	5.05	9.57	10.79	7.23	6.72	45.31	10.04	19.68
EV/EBIT	- -	- -	- -	- -	- -	40.48	11.84	6.25	17.88	20.57	10.21	9.16	- -	19.17	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	14.56	5.69	- -	- -	8.02	8.31	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	29.35	9.18	- -	- -	11.18	12.75	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	991	4,091	9,714	4,986	2,930	4,121	5,579	4,853	4,751	2,511	1,774
Diluted Enterprise Value	- -	- -	- -	- -	4,583	6,737	12,275	7,763	6,464	7,295	8,116	7,631	7,849	6,166	5,499
EV per Share	- -	- -	- -	- -	25.31	36.8	64.86	43.57	39.12	44.02	48.82	49.36	52.75	41.18	36.63
TTM Sales	7,972	7,365	6,859	6,432	5,717	5,400	6,183	6,638	5,526	4,969	6,345	6,831	6,078	5,782	5,808
TTM EBITDA	2,012	1,689	791	808	126	450	1,275	1,474	669	673	1,087	1,091	173	613	279
TTM Operating Income	1,731	1,459	532	532	226	76	1,005	1,232	412	406	674	786	-123	421	-28
TTM Cash Flow to Firm	1,496	1,390	798	505	- -	- -	815	1,308	- -	- -	980	882	- -	-462	- -
TTM Free Cash Flow to Firm	1,141	958	360	-99	- -	- -	404	810	- -	- -	703	575	- -	-822	- -

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	- -	- -	- -	- -	-2.94	15.98	42.42	7.77	17.34	7.63	10.39	10.83	25.54	-2.53	34.79
EV/EBIT	- -	- -	- -	- -	- -	40.48	11.84	6.25	17.88	20.57	10.21	9.16	- -	19.17	- -
Enterprise Value	- -	- -	- -	- -	4,583	6,719	11,867	7,441	6,400	7,259	7,863	7,331	7,838	6,153	5,491
Low Price	- -	- -	- -	- -	4.68	3.08	21.22	25.17	11.69	7.06	23.31	22.99	22.89	16.47	9.09
EV/Sales	- -	- -	- -	- -	0.8	1.24	1.92	1.12	1.16	1.46	1.24	1.07	1.29	1.06	0.95
EV/EBITDA	- -	- -	- -	- -	36.37	14.93	9.31	5.05	9.57	10.79	7.23	6.72	45.31	10.04	19.68
Price/Earnings	- -	- -	- -	- -	- -	578.73	12.6	4.86	- -	18.63	8.97	7.96	- -	36.22	- -
Price/Earnings Average	- -	- -	- -	- -	- -	295.51	10.4	7.79	- -	13.15	8.34	8.45	- -	51.05	- -
Price/Earnings High	- -	- -	- -	- -	- -	704.5	14.24	9.76	- -	20.78	10.3	11.63	- -	69.62	- -
Price/Earnings Low	- -	- -	- -	- -	- -	79.79	5.26	4.48	- -	5.31	6.32	5.97	- -	35.68	- -
Price/Book Value	- -	- -	- -	- -	7.86	40.73	10.82	4.6	4.16	5.03	4.93	4.11	6.43	4.38	7.06
Price/Book Value Average	- -	- -	- -	- -	11.82	20.8	8.93	7.38	5.81	3.55	4.58	4.37	6.27	6.17	8.26
Price/Book Value High	- -	- -	- -	- -	23.11	49.58	12.23	9.24	9.75	5.61	5.66	6.01	7.77	8.41	11.91
Price/Book Value Low	- -	- -	- -	- -	6.73	5.62	4.51	4.24	2.78	1.43	3.47	3.08	4.62	4.31	5.45
Price/Tangible Book Value	- -	- -	- -	- -	-19.82	-58.18	13.41	5.6	5.56	6.32	5.47	4.59	7.5	4.79	8.74
Price/Tangible Book Value Average	- -	- -	- -	- -	-29.79	-29.71	11.06	8.98	7.78	4.46	5.09	4.87	7.31	6.74	10.22
Price/Tangible Book Value High	- -	- -	- -	- -	-58.23	-70.83	15.15	11.25	13.05	7.06	6.28	6.71	9.07	9.2	14.75
Price/Tangible Book Value Low	- -	- -	- -	- -	-16.96	-8.02	5.59	5.16	3.71	1.8	3.86	3.44	5.38	4.71	6.75
Price/Sales	- -	- -	- -	- -	0.17	0.75	1.52	0.73	0.52	0.82	0.86	0.67	0.78	0.43	0.3
Price/Sales Average	- -	- -	- -	- -	0.26	0.38	1.25	1.17	0.73	0.58	0.8	0.72	0.76	0.61	0.36
Price/Sales High	- -	- -	- -	- -	0.51	0.91	1.72	1.46	1.23	0.92	0.99	0.98	0.94	0.83	0.51
Price/Sales Low	- -	- -	- -	- -	0.15	0.1	0.63	0.67	0.35	0.23	0.61	0.5	0.56	0.43	0.24
Price/Cash Flow	- -	- -	- -	- -	5.44	6.82	14.69	4.24	4.44	5.06	6.7	6.09	8.54	-3.95	6.7
Price/Cash Flow Average	- -	- -	- -	- -	8.18	3.48	12.12	6.8	6.21	3.57	6.23	6.47	8.33	-5.56	7.84
Price/Cash Flow High	- -	- -	- -	- -	15.99	8.3	16.6	8.52	10.42	5.64	7.69	8.9	10.33	-7.59	11.31
Price/Cash Flow Low	- -	- -	- -	- -	4.66	0.94	6.13	3.91	2.96	1.44	4.72	4.57	6.13	-3.89	5.17
Price/Free Cash Flow Average	- -	- -	- -	- -	-4.42	8.16	35	12.46	24.23	5.39	9.65	11.51	24.9	-3.56	40.67
Price/Free Cash Flow High	- -	- -	- -	- -	-8.64	19.45	47.94	15.6	40.65	8.51	11.93	15.83	30.87	-4.86	58.7
Price/Free Cash Flow Low	- -	- -	- -	- -	-2.52	2.2	17.7	7.16	11.57	2.18	7.32	8.12	18.33	-2.49	26.86
EV/Sales Average	- -	- -	- -	- -	0.89	0.88	1.66	1.55	1.36	1.22	1.18	1.11	1.27	1.24	1
EV/Sales High	- -	- -	- -	- -	1.14	1.41	2.12	1.83	1.86	1.56	1.36	1.38	1.45	1.46	1.15
EV/Sales Low	- -	- -	- -	- -	0.78	0.59	1.04	1.07	0.99	0.87	0.99	0.91	1.07	1.06	0.88
EV/EBITDA Average	- -	- -	- -	- -	40.33	10.5	8.03	6.96	11.27	9	6.89	6.98	44.62	11.71	20.75
EV/EBITDA High	- -	- -	- -	- -	51.62	16.9	10.26	8.24	15.33	11.49	7.96	8.64	51.03	13.8	24.03
EV/EBITDA Low	- -	- -	- -	- -	35.24	7.13	5.05	4.8	8.14	6.45	5.79	5.68	37.57	9.98	18.24
EV/EBIT Average	- -	- -	- -	- -	- -	28.47	10.22	8.62	21.06	17.16	9.72	9.52	- -	22.35	- -
EV/EBIT High	- -	- -	- -	- -	- -	45.81	13.05	10.21	28.64	21.9	11.24	11.79	- -	26.35	- -
EV/EBIT Low	- -	- -	- -	- -	- -	19.32	6.43	5.95	15.21	12.29	8.17	7.74	- -	19.05	- -
Last Price	- -	- -	- -	- -	5.47	22.31	50.86	27.31	17.52	24.77	33.07	30.66	31.9	16.72	11.78
High Price	- -	- -	- -	- -	16.08	27.15	57.48	54.87	41.08	27.63	37.97	44.8	38.56	32.14	19.87
Enterprise Value Average	- -	- -	- -	- -	5,081	4,726	10,238	10,259	7,538	6,058	7,485	7,614	7,719	7,176	5,789
Enterprise Value High	- -	- -	- -	- -	6,504	7,604	13,077	12,147	10,253	7,732	8,652	9,430	8,828	8,457	6,704
Enterprise Value Low	- -	- -	- -	- -	4,440	3,208	6,443	7,075	5,446	4,339	6,291	6,192	6,499	6,116	5,088

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	181	181	181	181	181	183	183	171	164	165	161	149	149	149	150
Diluted Weighted Avg Shares	183	183	183	183	181	183	191	183	167	166	169	158	149	150	151
Basic Weighted Avg Shares	181	181	181	181	181	182	185	177	165	165	165	150	149	149	150
Revenue per Share	43.96	40.61	37.82	35.46	31.59	29.73	33.45	37.51	33.53	30.17	38.47	45.53	40.82	38.68	38.66
EBITDA per Share	11.09	9.31	4.36	4.46	0.7	2.48	6.9	8.33	4.06	4.09	6.59	7.27	1.16	4.1	1.86
Operating Income per Share	9.54	8.04	2.93	2.93	1.25	0.42	5.44	6.96	2.5	2.47	4.09	5.24	-0.83	2.82	-0.19
Basic EPS, GAAP	7.89	5.83	2.33	2.21	-0.5	0.04	4.04	5.62	-0.32	1.33	3.69	3.85	-1.7	0.46	-2.57
Basic EPS from Cont Ops	7.9	5.83	2.34	2.21	-0.5	0.04	4.04	5.63	-0.32	1.33	3.69	3.85	-1.69	0.46	-2.57
Diluted EPS, GAAP	7.83	5.78	2.31	2.19	-0.5	0.04	3.91	5.45	-0.31	1.32	3.6	3.65	-1.7	0.46	-2.56
Diluted EPS from Cont Ops	7.84	5.79	2.32	2.19	-0.5	0.04	3.91	5.46	-0.31	1.32	3.6	3.65	-1.69	0.46	-2.56
Dividend per Share	- -	- -	- -	- -	0.58	0.12	0.12	0.84	1	1	0.99	1.03	1	0.99	0.52
Cash Flow per Share	8.25	7.66	4.4	2.78	1.01	3.27	3.46	6.44	3.94	4.9	4.94	5.03	3.73	-4.23	1.76
Free Cash Flow per Basic Share	6.29	5.28	1.98	-0.55	-1.86	1.41	1.24	3.63	1.03	3.28	3.26	2.99	1.25	-6.64	0.34
Cash & Equivalents per Share	- -	- -	- -	- -	2.02	4.94	8.5	7.03	5.76	6.7	9.01	7.42	8.1	4.77	4.47
Book Value per Share	- -	17.83	17.76	20.27	0.7	0.55	4.7	5.94	4.21	4.93	6.71	7.45	4.96	3.82	1.67
Tangible Book Value per Share	- -	16.57	16.57	19.12	-0.28	-0.38	3.79	4.88	3.15	3.92	6.04	6.68	4.25	3.49	1.35