Virtus Investment Partners, Inc. Financial Ratios — VIP

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 (%)	96.51	17.59	20.39	18.5	6.54	11.67	7.17	13.48	16.11	12.53	27.04	14.29	15.54	13.82	15.11
Return on Assets (%)	66.82	12.17	15.38	14.54	4.51	5.76	2.17	2.77	3.15	2.4	5.62	2.98	3.42	3.17	3.34
Return on Capital (%)	- -	14.5	17.98	17.62	6.05	7.63	3.76	5.39	5.85	3.49	6.31	5.78	7.85	6.72	7.03
Return on Invested Capital (%)	- -	13.42	17.51	16.58	5.51	4.79	1.88	3.18	3.23	3.29	7.44	3.92	3.53	3.99	3.33
Gross Margin (%)	54.35	62.1	66.01	68.84	63.94	57.84	54.9	56.74	57.22	55.69	63.25	57.89	51.9	52.08	52.74
EBITDA Margin (%)	9.75	23.93	31.09	30.64	22.97	17.59	17.99	26.58	29.23	30.17	38.6	30.17	26.33	27.86	27.4
Operating Margin (%)	7.85	22.28	29.33	29.2	21.14	17.12	16.17	20.53	22.59	23.92	34.67	23.76	17.45	19.76	19.71
Incremental Operating Margin (%)	8.36	60.87	47.32	28.41	73.97	43.28	13.18	35.11	126.74	42.25	52.11	138.13	155.83	51.48	20.41
Pretax Margin (%)	6.41	23.27	31.44	30.38	17.79	21.7	18.95	19.78	25.02	27.17	36.29	18.59	22.17	23.03	22.08
Profit Margin (%)	71.73	13.53	19.39	21.78	9.23	15.07	8.72	13.7	17.01	13.25	21.35	13.33	15.52	13.49	16.32
Net Income to Common Margin (%)	55.09	13.5	19.39	21.78	9.23	15.07	6.76	12.19	15.53	13.25	21.35	13.33	15.52	13.49	16.32
Effective Tax Rate (%)	- -	41.71	36.73	28.87	54.66	30.15	50.34	30.23	25	26.81	25.68	34.94	24.17	26.66	27.38
Dvd Payout Ratio (%)	-21.09	-0.17	- -	8.5	61.16	28.1	30.4	20.56	15.86	15.56	9.89	49.37	34.17	31.73	48.36
Sustainable Growth Rate (%)	116.87	17.62	20.39	16.92	2.54	8.39	4.99	10.71	13.55	10.58	24.37	7.23	10.23	9.44	7.8

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	21	38	- -	- -	153	389	1,706	1,949	2,390	2,392	2,300	2,338	2,254	2,474	2,843
ST Debt	- -	15	- -	- -	- -	30	248	329	278	- -	- -	- -	- -	- -	- -
LT Debt	21	23	- -	- -	153	359	1,457	1,620	2,112	2,392	2,300	2,338	2,254	2,474	2,843
Total Debt/EBITDA	1.08	0.57	- -	- -	1.75	6.87	22.34	13.3	14.54	13.14	6.11	8.79	10.17	9.84	12.24
Net Debt/EBITDA	-1.53	-0.5	-2.25	-1.48	0.63	5.41	19.28	11.57	12.59	11.31	4.56	6.58	8.28	7.97	9.78
Total Debt/EBIT	1.54	0.62	- -	- -	1.9	7.65	29.39	17.24	19.17	16.71	7.07	11.84	14.88	13.56	16.85
Net Debt/EBIT	-2.18	-0.55	-2.39	-1.56	0.69	6.02	25.37	14.99	16.59	14.38	5.27	8.86	12.12	10.98	13.47
EBITDA to Interest Expense	25.28	78.04	154.16	256.01	86.74	4.73	1.62	1.74	1.47	1.87	5.4	2.85	1.24	1.37	1.43
EBITDA-CapEx/Interest Expense	25.28	78.04	154.16	256.01	86.74	4.73	1.62	1.74	1.47	1.87	5.4	2.85	1.24	1.37	1.43
EBIT to Interest Expense	20.35	72.65	145.41	243.97	79.82	4.6	1.45	1.34	1.14	1.48	4.85	2.24	0.82	0.97	1.03
Interest Expense	1	1	1	1	1	12	47	84	111	97	70	93	179	183	162
Common Equity/Total Assets	63.96	73.47	76.43	80.65	59.28	39.02	18.44	18.08	17.63	20.51	21.05	20.67	23.48	22.47	21.77
Long-Term Debt/Equity (%)	9.78	9.17	- -	- -	26.16	99.95	239.16	231.02	281.61	285.93	235.75	249.65	231.6	245.22	273.95
Long-Term Debt/Capital (%)	8.91	7.96	- -	- -	20.74	47.98	62.95	61.12	67.27	74.09	70.22	71.4	69.84	71.03	73.26
Long-Term Debt/Total Assets (%)	7.46	6.82	- -	- -	17.75	43.52	56.25	56.44	65.92	68.98	58.46	59.15	61.27	61.94	66.25
Total Debt/Equity (%)	9.78	15.23	- -	- -	26.16	108.31	279.91	277.96	318.65	285.93	235.75	249.65	231.6	245.22	273.95
Total Debt/Capital (%)	8.91	13.21	- -	- -	20.74	51.99	73.68	73.54	76.11	74.09	70.22	71.4	69.84	71.03	73.26
Total Debt/Total Assets (%)	7.46	11.33	- -	- -	17.75	47.16	65.84	67.91	74.59	68.98	58.46	59.15	61.27	61.94	66.25
Net Debt to Equity	-13.86	-13.51	-50.75	-34.67	9.47	85.27	241.6	241.78	275.79	246.06	175.73	186.81	188.59	198.68	218.99
Net Debt/Capital (%)	-15.57	-15.07	-103.05	-53.07	8.65	46.03	70.73	70.74	73.39	71.1	63.73	65.13	63.58	65.01	66.77
EBITDA	20	67	121	137	87	57	76	147	164	182	376	266	222	251	232
EBITDA-CapEx	20	67	121	137	87	57	76	147	164	182	376	266	222	251	232
Operating Income (Loss)	16	62	114	131	80	55	69	113	127	144	338	209	147	178	167

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	1.29	1.4	4.59	4.33	3.88	3.5	0.71	0.6	1.92	4.16	2.36	2.1	2.32	1.93	3.12
Current Ratio	1.98	1.89	5.14	4.89	4.32	2.64	0.62	0.61	1.98	5.29	2.86	2.46	3.07	2.49	3.8
Quick Ratio	1.87	1.89	5.14	4.81	4.23	4.29	0.84	0.73	2.29	5.21	2.86	2.46	3.07	2.49	3.8
CFO/Avg Current Liab	0.59	0.65	0.34	-0.6	-1.96	0.27	-0.69	-0.12	-0.1	-1.61	4.05	0.5	1.11	0.01	-0.37
Common Equity/Total Assets	63.96	73.47	76.43	80.65	59.28	39.02	18.44	18.08	17.63	20.51	21.05	20.67	23.48	22.47	21.77
Long-Term Debt/Equity (%)	9.78	9.17	- -	- -	26.16	99.95	239.16	231.02	281.61	285.93	235.75	249.65	231.6	245.22	273.95
Long-Term Debt/Capital (%)	8.91	7.96	- -	- -	20.74	47.98	62.95	61.12	67.27	74.09	70.22	71.4	69.84	71.03	73.26
Long-Term Debt/Total Assets (%)	7.46	6.82	- -	- -	17.75	43.52	56.25	56.44	65.92	68.98	58.46	59.15	61.27	61.94	66.25
Total Debt/Equity (%)	9.78	15.23	- -	- -	26.16	108.31	279.91	277.96	318.65	285.93	235.75	249.65	231.6	245.22	273.95
Total Debt/Capital (%)	8.91	13.21	- -	- -	20.74	51.99	73.68	73.54	76.11	74.09	70.22	71.4	69.84	71.03	73.26
Total Debt/Total Assets (%)	7.46	11.33	- -	- -	17.75	47.16	65.84	67.91	74.59	68.98	58.46	59.15	61.27	61.94	66.25
CFO/Total Liabilities	34.78	46.78	26.24	-52.4	-75.77	4.49	-9.23	-2.88	-1.5	-8.6	22.5	4.4	8.77	0.06	-2.07
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	9.55	9.19	2.72	0.9	0.19	0.26	0.56	0.82	1.33	0.98	1.08	1	0.87

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	8.41	8.65	8.86	8.98	8.59	8.62	8.36	8.13	7.8	7.61	9.36	7.9	8.08	7.98	7.71
Days Sales Outstanding	43.41	42.21	41.18	40.63	42.47	42.34	43.66	44.92	46.8	47.99	39.02	46.19	45.19	45.74	47.34
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	- -	- -	1,635	1,533	1,014	700	811	531	839	1,614	2,228	1,369	1,753	1,538	1,104
- Cash & Cash Equivalents	45	63	272	203	97	83	233	254	321	333	586	589	340	400	477
+ Preferred Equity and Hybrid Capital	35	- -	- -	- -	- -	- -	111	111	111	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	3	42	23	74	37	21	71	74	125	147	120	109	111	104
+ Total Debt	21	38	- -	- -	153	389	1,706	1,949	2,390	2,392	2,300	2,338	2,254	2,474	2,843
Enterprise Value	- -	- -	1,256	1,109	811	968	2,307	2,347	3,031	3,798	4,090	3,238	3,775	3,724	3,573
Total Capital	240	285	535	586	736	748	2,315	2,651	3,140	3,228	3,276	3,275	3,227	3,483	3,881
Total Debt/Capital (%)	8.91	13.21	- -	- -	20.74	51.99	73.68	73.54	76.11	74.09	70.22	71.4	69.84	71.03	73.26
Total Debt / EV	- -	- -	- -	- -	0.19	0.4	0.74	0.83	0.79	0.63	0.56	0.72	0.6	0.66	0.8
EV/Sales	- -	- -	3.24	2.47	2.13	3.01	5.44	4.26	5.39	6.3	4.2	3.67	4.49	4.12	4.21
EV/EBITDA	- -	- -	10.42	8.06	9.28	17.1	30.21	16.02	18.44	20.86	10.87	12.17	17.04	14.81	15.38
EV/EBIT	- -	- -	11.07	8.48	10.09	19.05	39.75	20.75	24.3	26.53	12.56	16.4	24.92	20.4	21.18
EV/Cash Flow to Firm	- -	- -	42.84	- -	- -	33.05	- -	- -	64.64	- -	5.7	16.74	10.13	27.34	70.44
EV/Free Cash Flow to Firm	- -	- -	42.84	- -	- -	33.05	- -	- -	64.64	- -	5.7	16.74	10.13	27.34	70.44
Diluted Market Cap	- -	- -	1,514	1,587	1,082	930	821	647	1,004	1,698	2,375	1,445	1,824	1,591	1,142
Diluted Enterprise Value	- -	- -	1,136	1,163	879	1,198	2,317	2,463	3,196	3,881	4,237	3,315	3,846	3,777	3,612
EV per Share	- -	- -	137.99	123.5	96.55	164.33	322.2	335.41	445.07	500.77	544.84	450.91	532.65	534.45	533.72
TTM Sales	203	279	388	449	380	322	424	551	562	603	975	882	841	903	848
TTM EBITDA	20	67	121	137	87	57	76	147	164	182	376	266	222	251	232
TTM Operating Income	16	62	114	131	80	55	69	113	127	144	338	209	147	178	167
TTM Cash Flow to Firm	- -	40	29	-58	-209	29	-159	-4	47	-155	717	193	373	136	51
TTM Free Cash Flow to Firm	- -	40	29	-58	-209	29	-159	-4	47	-155	717	193	373	136	51

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	- -	- -	52.5	-26.95	-5.16	44.46	-4.49	-10.35	-27.34	-7.51	3.57	10.89	7.69	906.67	-17
EV/EBIT	- -	- -	11.07	8.48	10.09	19.05	39.75	20.75	24.3	26.53	12.56	16.4	24.92	20.4	21.18
Enterprise Value	- -	- -	1,256	1,109	811	968	2,307	2,347	3,031	3,798	4,090	3,238	3,775	3,724	3,573
Low Price	- -	- -	177.7	154.25	98.29	66.85	98.44	72.44	79.26	56.86	204.72	147.59	167.33	191.09	147.78
EV/Sales	- -	- -	3.24	2.47	2.13	3.01	5.44	4.26	5.39	6.3	4.2	3.67	4.49	4.12	4.21
EV/EBITDA	- -	- -	10.42	8.06	9.28	17.1	30.21	16.02	18.44	20.86	10.87	12.17	17.04	14.81	15.38
Price/Earnings	- -	- -	19.55	15.89	30.25	18.75	27.71	8.11	9.83	20.28	10.94	11.98	13.72	12.84	8.13
Price/Earnings Average	- -	- -	19.44	17.31	32.1	14.29	27.36	12.72	8.48	12.5	10.35	12.8	11.06	13.22	8.99
Price/Earnings High	- -	- -	19.55	20.88	41.68	20.16	30.69	14.65	9.93	20.51	12.33	18.74	13.75	14.68	10.95
Price/Earnings Low	- -	- -	19.35	14.35	24.63	10.54	24.07	7.73	6.32	5.42	7.55	9.28	9.29	11.12	7.29
Price/Book Value	- -	- -	3.32	2.72	1.99	2.18	1.7	1.02	1.49	2.27	2.69	1.68	2.03	1.71	1.18
Price/Book Value Average	- -	- -	3.3	2.96	2.11	1.66	1.68	1.61	1.28	1.4	2.54	1.79	1.63	1.76	1.31
Price/Book Value High	- -	- -	3.32	3.57	2.74	2.34	1.88	1.85	1.5	2.29	3.03	2.62	2.03	1.96	1.59
Price/Book Value Low	- -	- -	3.28	2.46	1.62	1.22	1.48	0.98	0.96	0.61	1.86	1.3	1.37	1.48	1.06
Price/Tangible Book Value	- -	- -	3.69	2.97	2.19	2.53	144.7	-4.82	-23.37	11.49	-208.22	53.34	50.49	12.59	5.27
Price/Tangible Book Value Average	- -	- -	3.67	3.23	2.33	1.93	142.84	-7.57	-20.16	7.08	-196.89	56.95	40.69	12.96	5.82
Price/Tangible Book Value High	- -	- -	3.69	3.9	3.02	2.72	160.22	-8.72	-23.63	11.61	-234.68	83.4	50.61	14.39	7.09
Price/Tangible Book Value Low	- -	- -	3.65	2.68	1.79	1.42	125.7	-4.6	-15.03	3.07	-143.62	41.3	34.17	10.9	4.72
Price/Sales	- -	- -	3.79	3.46	2.79	2.83	1.87	0.99	1.53	2.69	2.34	1.6	2.13	1.73	1.33
Price/Sales Average	- -	- -	3.77	3.77	2.96	2.15	1.85	1.55	1.32	1.66	2.21	1.71	1.72	1.78	1.47
Price/Sales High	- -	- -	3.79	4.55	3.85	3.04	2.07	1.79	1.54	2.72	2.63	2.5	2.14	1.98	1.79
Price/Sales Low	- -	- -	3.75	3.13	2.27	1.59	1.63	0.94	0.98	0.72	1.61	1.24	1.44	1.5	1.19
Price/Cash Flow	- -	- -	50.97	-26.37	-5.07	43.47	-4.35	-8.71	-23.36	-7.17	3.42	10.62	7.56	890.58	-16.75
Price/Cash Flow Average	- -	- -	50.7	-28.72	-5.38	33.14	-4.29	-13.66	-20.15	-4.42	3.23	11.34	6.09	916.96	-18.51
Price/Cash Flow High	- -	- -	50.97	-34.65	-6.99	46.75	-4.81	-15.74	-23.62	-7.25	3.86	16.6	7.58	1,018.17	-22.54
Price/Cash Flow Low	- -	- -	50.46	-23.82	-4.13	24.44	-3.78	-8.31	-15.03	-1.92	2.36	8.22	5.11	771.11	-15.02
Price/Free Cash Flow Average	- -	- -	52.21	-29.36	-5.48	33.89	-4.43	-16.24	-23.59	-4.63	3.37	11.63	6.2	933.53	-18.78
Price/Free Cash Flow High	- -	- -	52.5	-35.42	-7.12	47.82	-4.97	-18.7	-27.64	-7.59	4.02	17.03	7.71	1,036.57	-22.87
Price/Free Cash Flow Low	- -	- -	51.96	-24.35	-4.21	25	-3.9	-9.87	-17.59	-2.01	2.46	8.43	5.2	785.05	-15.24
EV/Sales Average	- -	- -	3.22	2.78	2.3	2.49	5.41	4.81	5.19	5.27	4.07	3.78	4.08	4.17	4.35
EV/Sales High	- -	- -	3.24	3.54	3.14	3.17	5.64	5.03	5.41	6.33	4.49	4.55	4.49	4.37	4.66
EV/Sales Low	- -	- -	3.2	2.14	1.64	2.06	5.18	4.21	4.86	4.33	3.49	3.32	3.81	3.9	4.08
EV/EBITDA Average	- -	- -	10.35	9.06	9.99	14.15	30.07	18.08	17.74	17.46	10.55	12.52	15.51	14.99	15.88
EV/EBITDA High	- -	- -	10.42	11.57	13.67	18.03	31.35	18.94	18.5	20.96	11.62	15.07	17.06	15.68	17.02
EV/EBITDA Low	- -	- -	10.29	6.99	7.13	11.68	28.81	15.85	16.62	14.37	9.03	11.01	14.48	13.99	14.89
EV/EBIT Average	- -	- -	10.99	9.53	10.86	15.77	39.57	23.42	23.38	22.2	12.19	16.87	22.67	20.65	21.87
EV/EBIT High	- -	- -	11.07	12.16	14.85	20.08	41.25	24.54	24.37	26.65	13.43	20.31	24.95	21.61	23.44
EV/EBIT Low	- -	- -	10.92	7.35	7.75	13.01	37.91	20.54	21.9	18.26	10.44	14.84	21.18	19.27	20.51
Last Price	- -	- -	179.51	170.74	120.72	118.91	113.32	75.92	123.22	212.84	296.82	190.6	247.27	220.7	164.86
High Price	- -	- -	179.51	224.38	166.33	127.88	125.48	137.21	124.56	215.2	334.53	298.04	247.84	252.31	221.81
Enterprise Value Average	- -	- -	1,248	1,245	873	801	2,296	2,649	2,915	3,178	3,968	3,331	3,435	3,769	3,689
Enterprise Value High	- -	- -	1,256	1,590	1,194	1,021	2,394	2,776	3,040	3,815	4,373	4,010	3,779	3,944	3,955
Enterprise Value Low	- -	- -	1,240	960	623	661	2,200	2,323	2,731	2,615	3,398	2,929	3,209	3,517	3,459

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	6	8	9	9	8	6	7	7	7	8	8	7	7	7	7
Diluted Weighted Avg Shares	7	8	8	9	9	8	7	9	8	8	8	8	7	7	7
Basic Weighted Avg Shares	6	8	8	9	9	8	7	7	7	8	8	7	7	7	7
Revenue per Share	32.64	36.05	47.35	49.35	43.22	42.07	60.52	76.85	80.75	79.16	127.04	119.3	116.08	127.48	124.16
EBITDA per Share	3.18	8.62	14.72	15.12	9.93	7.4	10.89	20.42	23.6	23.89	49.04	35.99	30.56	35.51	34.02
Operating Income per Share	2.56	8.03	13.89	14.41	9.14	7.2	9.78	15.78	18.24	18.94	44.04	28.34	20.25	25.19	24.48
Basic EPS, GAAP	17.98	4.87	9.18	10.75	3.99	6.34	4.09	9.37	12.54	10.49	27.13	15.9	18.02	17.19	20.27
Basic EPS from Cont Ops	23.41	4.89	9.42	10.67	3.49	6.38	5.69	10.6	15.15	15.74	34.26	14.43	19.52	21.53	19.91
Diluted EPS, GAAP	16.34	4.66	8.92	10.51	3.92	6.2	3.96	7.88	10.71	10.02	26.01	15.5	17.71	16.89	19.97
Diluted EPS from Cont Ops	21.28	4.68	9.15	10.44	3.42	6.23	5.51	8.92	12.95	15.04	32.84	14.06	19.18	21.14	19.63
Dividend per Share	1.64	- -	- -	0.9	1.82	1.8	2.69	3.12	3.64	3.27	4.09	6.39	7.18	8.21	9.46
Cash Flow per Share	3.81	5.15	3.52	-6.48	-23.81	2.74	-26.07	-8.72	-5.27	-29.67	86.77	17.95	32.72	0.25	-9.84
Free Cash Flow per Basic Share	3.81	5.15	3.52	-6.48	-23.81	2.74	-26.07	-8.72	-5.27	-29.67	86.77	17.95	32.72	0.25	-9.84
Cash & Equivalents per Share	9.74	13.72	46.15	49.79	51.11	26.92	47.76	45.16	56.38	43.98	78.01	81.95	48.02	57.35	71.27
Book Value per Share	29.6	31.24	54.14	62.78	60.68	54.62	66.72	74.18	82.95	93.78	110.35	113.77	121.89	128.82	139.51
Tangible Book Value per Share	20.4	24.34	48.66	57.54	55.01	46.94	0.78	-15.74	-5.27	18.53	-1.43	3.57	4.9	17.53	31.3