ePlus inc. Financial Ratios — MLE Stock

Profitability (USD)

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	10.82	15.21	13.98	16.8	14.96	15.21	15.34	15.86	15.18	14.19	17.27	16.54	14.01	11.17	13.01
Return on Assets (%)	5.68	7.97	7.1	8.17	7.55	7.44	7.36	8.2	8.15	7.49	9.42	9.25	7.69	5.92	7.21
Return on Capital (%)	8.41	10.57	9.4	10.93	9.92	10.25	10.62	11.48	11.01	10.57	13.58	13.62	11.9	9.89	11.74
Return on Invested Capital (%)	8.41	10.25	9.1	9.58	9.69	10.01	10.49	10.35	10.64	10.28	13.41	13.54	9.63	6.79	10.52
Gross Margin (%)	20.78	20.83	20.51	21.39	21.76	22.51	22.8	24.07	24.63	25.09	25.31	25.03	23.49	25.6	25.22
EBITDA Margin (%)	6.1	7.21	7.08	7.55	7.62	7.32	7.05	7.15	7.2	8.05	9.42	8.94	7.18	6.34	7.93
Operating Margin (%)	4.97	6.17	5.87	6.39	6.44	6.55	6.02	5.94	6.16	6.91	8.19	8.24	6.21	4.98	6.8
Incremental Operating Margin (%)	- -	12.45	1.93	12.88	7.29	7.64	- -	8.57	7.59	- -	16.18	8.54	- -	19.96	15.02
Pretax Margin (%)	4.79	5.98	5.68	6.85	6.29	6.47	5.91	6.28	6.04	6.82	8.07	7.88	6.21	5.31	7.1
Profit Margin (%)	2.83	3.54	3.34	4.01	3.72	3.8	3.89	4.6	4.35	4.74	5.8	5.77	5.42	5.23	5.43
Net Income to Common Margin (%)	2.83	3.54	3.34	4.01	3.72	3.8	3.89	4.6	4.35	4.74	5.8	5.77	5.42	5.23	5.43
Effective Tax Rate (%)	40.95	40.71	41.31	41.47	40.93	41.29	34.29	26.72	28.01	30.41	28.11	26.76	28.03	27.97	28.44
Dvd Payout Ratio (%)	- -	57.71	0.31	0.2	0.18	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.84
Sustainable Growth Rate (%)	10.82	6.43	13.94	16.77	14.94	15.21	15.34	15.86	15.18	14.19	17.27	16.54	14.01	11.17	10.95

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	114	108	162	156	169	170	164	165	213	173	180	175	141	101	120
ST Debt	86	89	126	129	150	160	154	154	199	155	170	165	128	90	120
LT Debt	28	19	37	27	19	10	10	11	14	18	10	10	13	11	- -
Total Debt/EBITDA	2.26	1.52	2.17	1.81	1.85	1.74	1.64	1.68	1.86	1.37	1.05	0.95	0.9	0.79	0.62
Net Debt/EBITDA	1.59	0.78	1.1	0.92	0.81	0.62	0.46	0.86	1	0.34	0.14	0.39	-0.71	-2.27	-1.5
Total Debt/EBIT	2.78	1.84	2.7	2.21	2.24	1.98	1.95	2.07	2.24	1.63	1.22	1.05	1.06	1.01	0.72
Net Debt/EBIT	1.96	0.94	1.37	1.13	0.98	0.7	0.55	1.07	1.2	0.41	0.16	0.43	-0.83	-2.89	-1.75
EBITDA to Interest Expense	35.22	37.96	38.43	36.27	51.59	63.16	83.74	50.4	44.46	63.01	90.18	44.7	109.38	- -	- -
EBITDA-CapEx/Interest Expense	29.87	29.62	33.32	31.32	43.46	56.97	77.39	44.43	41.74	57.26	78	42.43	104.02	- -	- -
EBIT to Interest Expense	28.67	32.45	31.85	30.72	43.6	56.56	71.49	41.83	38.02	54.03	78.41	41.2	94.64	- -	- -
Interest Expense	1	2	2	2	2	2	1	2	3	2	2	4	1	- -	- -
Common Equity/Total Assets	50.64	54.16	48.1	49.14	51.71	46.64	49.32	53.96	53.47	52.23	56.66	55.29	54.54	51.66	59.36
Long-Term Debt/Equity (%)	12.77	8.05	13.71	9.71	5.99	3.02	2.7	2.48	2.92	3.26	1.5	1.22	1.43	1.17	- -
Long-Term Debt/Capital (%)	8.41	5.54	8.52	6.23	3.91	2.02	1.88	1.78	2.03	2.49	1.18	0.99	1.24	1.06	- -
Long-Term Debt/Total Assets (%)	6.47	4.36	6.59	4.77	3.1	1.41	1.33	1.34	1.56	1.7	0.85	0.67	0.78	0.6	- -
Total Debt/Equity (%)	51.89	45.33	60.93	55.86	53.1	49.16	44.12	38.83	43.88	30.73	27.18	22.36	15.67	10.39	11.2
Total Debt/Capital (%)	34.16	31.19	37.86	35.84	34.68	32.96	30.61	27.97	30.5	23.51	21.37	18.28	13.55	9.41	10.07
Total Debt/Total Assets (%)	26.28	24.55	29.3	27.45	27.46	22.92	21.76	20.95	23.46	16.05	15.4	12.37	8.55	5.37	6.65
Net Debt to Equity	36.51	23.2	30.83	28.58	23.38	17.42	12.4	20.01	23.44	7.69	3.67	9.19	-12.39	-29.73	-27.23
Net Debt/Capital (%)	26.75	18.83	23.56	22.23	18.95	14.84	11.03	16.68	18.58	7.14	3.54	8.41	-14.14	-42.3	-37.42
EBITDA	50	71	75	86	92	97	100	98	114	126	172	185	156	127	194
EBITDA-CapEx	43	55	65	75	77	88	92	87	107	115	148	175	149	122	189
Operating Income (Loss)	41	61	62	73	78	87	85	81	98	108	149	170	135	100	166

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	0.23	0.31	0.34	0.3	0.35	0.29	0.34	0.24	0.22	0.28	0.34	0.18	0.39	0.49	0.64
Current Ratio	1.46	1.88	1.74	1.71	1.75	1.59	1.61	1.7	1.68	1.69	1.95	1.95	1.94	1.7	2.24
Quick Ratio	1.33	1.71	1.57	1.52	1.56	1.2	1.38	1.47	1.47	1.46	1.51	1.34	1.59	1.15	1.75
CFO/Avg Current Liab	-0.13	0.23	-0.04	0.06	0.05	0.1	0.23	0.12	-0.21	0.31	-0.04	-0.03	0.41	0.41	-0.16
Common Equity/Total Assets	50.64	54.16	48.1	49.14	51.71	46.64	49.32	53.96	53.47	52.23	56.66	55.29	54.54	51.66	59.36
Long-Term Debt/Equity (%)	12.77	8.05	13.71	9.71	5.99	3.02	2.7	2.48	2.92	3.26	1.5	1.22	1.43	1.17	- -
Long-Term Debt/Capital (%)	8.41	5.54	8.52	6.23	3.91	2.02	1.88	1.78	2.03	2.49	1.18	0.99	1.24	1.06	- -
Long-Term Debt/Total Assets (%)	6.47	4.36	6.59	4.77	3.1	1.41	1.33	1.34	1.56	1.7	0.85	0.67	0.78	0.6	- -
Total Debt/Equity (%)	51.89	45.33	60.93	55.86	53.1	49.16	44.12	38.83	43.88	30.73	27.18	22.36	15.67	10.39	11.2
Total Debt/Capital (%)	34.16	31.19	37.86	35.84	34.68	32.96	30.61	27.97	30.5	23.51	21.37	18.28	13.55	9.41	10.07
Total Debt/Total Assets (%)	26.28	24.55	29.3	27.45	27.46	22.92	21.76	20.95	23.46	16.05	15.4	12.37	8.55	5.37	6.65
CFO/Total Liabilities	-10.09	20.46	-2.86	4.99	4.74	8.34	21.62	10.89	-17.54	25.18	-4.07	-2.44	33.05	33.26	-15.88
CFO/CapEx	-2.82	2.65	-0.83	1.22	0.98	3.45	10.9	3.39	-10.58	11.25	-0.89	-1.64	32.42	57.32	-26.24
Altman's Z-Score	- -	5.18	4.4	5.13	5.03	4.66	5.26	5.75	4.9	4.83	5.27	4.55	4.7	3.69	5.04

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	5.57	5.65	5.5	5.32	5.32	5.32	5.31	4.83	4.71	4.09	4.43	4.43	3.82	3.53	4.24
Days Sales Outstanding	65.51	64.61	66.4	68.6	68.67	68.61	68.73	75.54	77.54	89.2	82.37	82.48	95.47	103.45	86.03
Inventory Turnover	40.16	40.63	44.92	42.33	35.43	16.27	16.42	23.07	23.76	19.54	12.09	7.78	8.7	11.44	11.37
Days Inventory Outstanding	9.09	8.98	8.12	8.62	10.3	22.44	22.23	15.82	15.36	18.68	30.2	46.9	41.94	31.9	32.11
Accounts Payable Turnover	10.29	19.07	16.1	13.26	13.35	11.48	9.45	10.87	14.11	9.63	9.59	9.2	5.83	4.59	6.48
Accounts Payable Turnover Days	35.46	19.14	22.68	27.53	27.35	31.8	38.62	33.58	25.88	37.9	38.05	39.69	62.57	79.47	56.32
Cash Conversion Cycle	39.14	54.46	51.85	49.7	51.62	59.25	52.33	57.78	67.03	69.98	74.52	89.69	74.84	55.88	61.82
Inventory to Cash Days	56.43	55.63	58.27	59.98	58.37	46.17	46.5	59.72	62.18	70.52	52.18	35.58	53.53	71.54	53.93
Inventories	24	15	23	20	33	94	40	50	50	70	155	243	140	120	201
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	24	15	23	20	33	94	40	50	50	70	155	243	140	120	201

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	- -	377	433	639	583	948	1,061	1,197	842	1,331	1,488	1,313	2,079	1,622	1,961
- Cash & Cash Equivalents	34	53	80	76	95	110	118	80	86	130	155	103	253	389	411
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	114	108	162	156	169	170	164	165	213	173	180	175	141	101	120
Enterprise Value	- -	431	512	719	657	1,009	1,107	1,282	969	1,374	1,512	1,385	1,968	1,333	1,670
Total Capital	334	346	429	435	488	516	537	589	699	735	840	957	1,043	1,072	1,189
Total Debt/Capital (%)	34.16	31.19	37.86	35.84	34.68	32.96	30.61	27.97	30.5	23.51	21.37	18.28	13.55	9.41	10.07
Total Debt / EV	- -	0.25	0.32	0.22	0.26	0.17	0.15	0.13	0.22	0.13	0.12	0.13	0.07	0.08	0.07
EV/Sales	- -	0.44	0.48	0.63	0.55	0.76	0.78	0.93	0.61	0.88	0.83	0.67	0.9	0.67	0.68
EV/EBITDA	- -	6.08	6.84	8.33	7.17	10.35	11.07	13.06	8.47	10.88	8.81	7.5	12.59	10.51	8.62
EV/EBIT	- -	7.33	8.52	10.17	8.68	11.76	13.14	16.11	10.17	12.92	10.27	8.34	14.71	13.37	10.05
EV/Cash Flow to Firm	- -	10.17	- -	45.5	43.37	29.73	13.25	31.38	- -	10.5	- -	- -	7.89	4.41	- -
EV/Free Cash Flow to Firm	- -	16.08	- -	178.41	949.69	41.39	14.58	43.88	- -	11.51	- -	- -	8.14	4.49	- -
Diluted Market Cap	- -	365	431	640	581	939	1,077	1,194	836	1,322	1,487	1,301	2,061	1,630	1,966
Diluted Enterprise Value	- -	419	510	719	656	1,000	1,123	1,279	963	1,365	1,511	1,373	1,950	1,342	1,675
EV per Share	- -	13.22	15.94	24.33	22.32	35.61	40.23	47.08	35.86	50.87	56.25	51.48	73.01	50.26	63.49
TTM Sales	826	983	1,058	1,143	1,204	1,332	1,419	1,373	1,588	1,568	1,821	2,068	2,178	2,000	2,443
TTM EBITDA	50	71	75	86	92	97	100	98	114	126	172	185	156	127	194
TTM Operating Income	41	61	62	73	78	87	85	81	98	108	149	170	135	100	166
TTM Cash Flow to Firm	-21	42	-7	16	15	34	84	41	-72	131	-19	-12	249	302	-116
TTM Free Cash Flow to Firm	-28	27	-17	4	1	24	76	29	-79	119	-42	-22	242	297	-121

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	- -	14.22	-23.7	242.47	-1,623.6	40.04	14.33	42.97	-10.3	11.21	-33.99	-52.45	8.56	5.49	-16.3
EV/EBIT	- -	7.33	8.52	10.17	8.68	11.76	13.14	16.11	10.17	12.92	10.27	8.34	14.71	13.37	10.05
Enterprise Value	- -	431	512	719	657	1,009	1,107	1,282	969	1,374	1,512	1,385	1,968	1,333	1,670
Low Price	- -	11.24	10.01	12.35	16.88	18.97	31.74	33.56	20.58	24.98	42.47	40.16	41.74	60.6	52.79
EV/Sales	- -	0.44	0.48	0.63	0.55	0.76	0.78	0.93	0.61	0.88	0.83	0.67	0.9	0.67	0.68
EV/EBITDA	- -	6.08	6.84	8.33	7.17	10.35	11.07	13.06	8.47	10.88	8.81	7.5	12.59	10.51	8.62
Price/Earnings	- -	10.36	12.1	13.81	12.83	18.37	19.29	18.71	12.02	17.67	13.96	10.86	17.4	15.5	14.75
Price/Earnings Average	- -	10.43	12.14	10.12	13.35	13.5	19.6	18.59	15.19	14.08	12.65	11.17	14.27	20.39	14.74
Price/Earnings High	- -	10.8	15.03	14.33	16.81	18.37	24.24	22.1	18.39	19	26.99	13.12	18.79	25.96	18.35
Price/Earnings Low	- -	10.08	9	7.89	10.95	10.41	15.88	14.28	7.94	8.96	10.71	8.94	9.41	15.36	10.44
Price/Book Value	- -	1.58	1.62	2.29	1.83	2.74	2.85	2.82	1.73	2.37	2.25	1.68	2.31	1.67	1.83
Price/Book Value Average	- -	1.59	1.63	1.68	1.9	2.01	2.89	2.8	2.19	1.89	2.04	1.73	1.89	2.2	1.83
Price/Book Value High	- -	1.65	2.02	2.37	2.39	2.74	3.58	3.33	2.65	2.54	4.35	2.03	2.49	2.8	2.28
Price/Book Value Low	- -	1.54	1.21	1.31	1.56	1.55	2.34	2.15	1.14	1.2	1.73	1.38	1.25	1.66	1.3
Price/Tangible Book Value	- -	1.83	1.87	2.68	2.2	3.32	3.93	4.36	2.52	3.35	2.94	2.11	2.99	2.36	2.44
Price/Tangible Book Value Average	- -	1.85	1.87	1.97	2.29	2.44	4	4.33	3.19	2.67	2.66	2.17	2.45	3.11	2.44
Price/Tangible Book Value High	- -	1.91	2.32	2.78	2.88	3.32	4.94	5.15	3.86	3.6	5.68	2.55	3.23	3.96	3.03
Price/Tangible Book Value Low	- -	1.79	1.39	1.53	1.88	1.88	3.24	3.33	1.67	1.7	2.25	1.74	1.62	2.34	1.73
Price/Sales	- -	0.37	0.4	0.55	0.48	0.7	0.75	0.86	0.52	0.84	0.81	0.63	0.94	0.81	0.8
Price/Sales Average	- -	0.37	0.41	0.41	0.5	0.51	0.76	0.86	0.66	0.67	0.73	0.65	0.77	1.07	0.8
Price/Sales High	- -	0.38	0.5	0.57	0.62	0.7	0.94	1.02	0.8	0.9	1.57	0.76	1.02	1.36	1
Price/Sales Low	- -	0.36	0.3	0.32	0.41	0.39	0.62	0.66	0.35	0.42	0.62	0.52	0.51	0.8	0.57
Price/Cash Flow	- -	8.74	-51.91	43.93	40.7	28.12	12.85	30	-11.19	10.15	-71.68	-84.07	8.26	5.36	-16.83
Price/Cash Flow Average	- -	8.8	-52.09	32.2	42.34	20.67	13.05	29.81	-14.15	8.09	-64.91	-86.47	6.78	7.06	-16.82
Price/Cash Flow High	- -	9.12	-64.48	45.58	53.32	28.12	16.14	35.43	-17.13	10.91	-138.57	-101.55	8.92	8.98	-20.94
Price/Cash Flow Low	- -	8.51	-38.62	25.09	34.72	15.93	10.58	22.9	-7.4	5.15	-54.99	-69.18	4.47	5.32	-11.92
Price/Free Cash Flow Average	- -	14.31	-23.78	177.73	-1,689.15	29.43	14.55	42.7	-13.01	8.93	-30.78	-53.94	7.02	7.23	-16.29
Price/Free Cash Flow High	- -	14.82	-29.44	251.55	-2,126.83	40.04	18	50.75	-15.76	12.05	-65.71	-63.35	9.24	9.2	-20.27
Price/Free Cash Flow Low	- -	13.84	-17.63	138.45	-1,385.17	22.69	11.79	32.81	-6.8	5.68	-26.08	-43.16	4.63	5.44	-11.54
EV/Sales Average	- -	0.44	0.49	0.48	0.57	0.57	0.79	0.93	0.75	0.7	0.75	0.69	0.73	0.92	0.68
EV/Sales High	- -	0.45	0.58	0.65	0.7	0.76	0.97	1.09	0.89	0.94	1.59	0.8	0.98	1.21	0.88
EV/Sales Low	- -	0.43	0.38	0.39	0.47	0.45	0.65	0.73	0.43	0.46	0.64	0.56	0.47	0.66	0.45
EV/EBITDA Average	- -	6.11	6.86	6.36	7.42	7.77	11.23	12.98	10.41	8.74	7.99	7.7	10.2	14.55	8.62
EV/EBITDA High	- -	6.3	8.24	8.61	9.14	10.35	13.79	15.26	12.37	11.67	16.9	8.97	13.65	19.14	11.09
EV/EBITDA Low	- -	5.93	5.36	5.16	6.23	6.13	9.19	10.17	5.97	5.68	6.79	6.24	6.48	10.4	5.66
EV/EBIT Average	- -	7.38	8.55	7.76	8.99	8.83	13.34	16.02	12.5	10.38	9.31	8.56	11.91	18.52	10.05
EV/EBIT High	- -	7.61	10.27	10.51	11.06	11.76	16.38	18.84	14.86	13.86	19.69	9.98	15.94	24.36	12.93
EV/EBIT Low	- -	7.16	6.68	6.29	7.55	6.97	10.92	12.55	7.17	6.75	7.92	6.94	7.57	13.23	6.6
Last Price	- -	11.55	13.46	21.63	19.79	33.48	38.56	43.96	31.15	49.27	55.35	48.81	77.16	61.14	74.56
High Price	- -	12.05	16.72	22.44	25.92	33.48	48.45	51.92	47.67	52.98	107.01	58.96	83.31	102.42	92.77
Enterprise Value Average	- -	433	514	548	681	757	1,124	1,274	1,191	1,104	1,372	1,423	1,594	1,846	1,669
Enterprise Value High	- -	447	617	743	838	1,009	1,380	1,498	1,416	1,474	2,901	1,658	2,134	2,428	2,149
Enterprise Value Low	- -	421	401	445	572	597	920	999	683	718	1,166	1,152	1,013	1,319	1,097

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Shares Outstanding	32	33	32	30	29	28	28	27	27	27	27	27	27	27	26
Diluted Weighted Avg Shares	33	32	32	30	29	28	28	27	27	27	27	27	27	27	26
Basic Weighted Avg Shares	32	31	32	29	29	28	28	27	27	27	27	27	27	27	26
Revenue per Share	25.79	31.47	33.35	39.06	41.49	48.02	51.44	51.04	59.59	58.8	68.36	77.82	81.86	75.47	93.11
EBITDA per Share	1.57	2.27	2.36	2.95	3.16	3.51	3.63	3.65	4.29	4.74	6.44	6.95	5.87	4.79	7.39
Operating Income per Share	1.28	1.94	1.96	2.5	2.67	3.15	3.1	3.03	3.67	4.06	5.6	6.41	5.08	3.76	6.33
Basic EPS, GAAP	0.73	1.11	1.11	1.57	1.54	1.82	2	2.35	2.59	2.79	3.96	4.49	4.43	3.95	5.06
Basic EPS from Cont Ops	0.73	1.11	1.11	1.57	1.54	1.82	2	2.35	2.59	2.79	3.96	4.49	3.66	2.88	4.73
Diluted EPS, GAAP	0.71	1.1	1.1	1.55	1.52	1.8	1.97	2.33	2.57	2.77	3.93	4.48	4.42	3.92	5.03
Diluted EPS from Cont Ops	0.71	1.1	1.1	1.55	1.52	1.8	1.97	2.33	2.57	2.77	3.93	4.48	3.64	2.87	4.71
Dividend per Share	- -	0.64	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.75
Cash Flow per Share	-0.67	1.32	-0.26	0.49	0.49	1.19	3	1.47	-2.78	4.86	-0.77	-0.58	9.34	11.4	-4.43
Free Cash Flow per Basic Share	-0.91	0.82	-0.57	0.09	-0.01	0.85	2.73	1.03	-3.05	4.42	-1.64	-0.93	9.05	11.2	-4.6
Cash & Equivalents per Share	1.29	1.65	2.57	2.58	3.22	3.88	4.29	2.93	3.19	4.8	5.78	3.83	9.39	14.68	15.62
Book Value per Share	6.86	7.31	8.29	9.45	10.82	12.21	13.54	15.58	17.99	20.82	24.58	29.08	33.46	36.59	40.65
Tangible Book Value per Share	5.82	6.3	7.21	8.07	8.99	10.08	9.8	10.08	12.34	14.71	18.86	23.09	25.83	25.85	30.6