Alico, Inc. Financial Ratios — ALCO 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	6.57	15.52	14.54	6.23	7.95	4.06	-5.66	7.84	20.65	11.52	15.12	5.1	0.75	2.81	-83.19
Return on Assets (%)	3.85	10.13	10.23	4.16	3.68	1.53	-2.16	3.1	9	5.62	8.13	2.96	0.44	1.69	-49.09
Return on Capital (%)	5.21	11.63	11.8	5.2	5.85	3.3	- -	6.14	12.19	7.67	10.14	4.37	1.44	2.65	- -
Return on Invested Capital (%)	4.98	8.83	4.22	2.04	3.34	3.18	- -	2.88	9.28	1.41	2.89	-6.17	-0.76	-10.7	- -
Gross Margin (%)	23.77	25.34	21.32	20.38	23.16	24.31	6.88	31.49	49.37	19.37	22.01	-16.06	16.18	-120.88	-436.15
EBITDA Margin (%)	22.89	25.29	21.26	18.29	22.01	25.82	7.03	29.89	48.11	22.92	27.23	-10.46	28.33	-112.44	-61.87
Operating Margin (%)	15.45	18.67	11.74	9.02	12.38	15.15	-4.69	12.96	36.98	7.48	13.3	-27.02	-10.53	-144.62	-462.72
Incremental Operating Margin (%)	62.62	29.74	46.25	- -	19.5	- -	194.47	- -	84.64	128.74	46.83	236.41	- -	- -	5,294.8
Pretax Margin (%)	12.71	23.16	31.16	20.07	15.73	8.65	-10.28	16.23	41.09	33.92	42.73	14.09	6.17	23.48	-421.94
Profit Margin (%)	7.2	14.54	19.33	9.13	8.63	4.85	-7.28	16.06	30.95	25.58	32.11	13.55	4.61	14.95	-334.35
Net Income to Common Margin (%)	7.2	14.54	19.33	9.13	8.63	4.85	-7.28	16.06	30.95	25.58	32.11	13.55	4.61	14.95	-334.35
Effective Tax Rate (%)	43.35	37.24	37.98	54.52	45.27	44.24	- -	2.96	25.45	24.42	24.94	8.25	32.57	41.97	- -
Dvd Payout Ratio (%)	10.38	9.55	10.42	29.28	14.27	28.78	-20.83	15.71	4.95	10.38	20.52	133.48	333.09	26.56	-1.03
Sustainable Growth Rate (%)	5.89	14.04	13.02	4.41	6.81	2.89	-6.84	6.61	19.63	10.33	12.02	-1.71	-1.75	2.06	-84.06

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	57	40	36	66	206	201	185	175	162	150	125	111	129	92	86
ST Debt	3	3	2	3	5	4	5	5	5	9	4	3	3	1	- -
LT Debt	54	37	34	62	202	196	180	170	157	141	121	108	126	91	85
Total Debt/EBITDA	2.53	1.24	1.67	3.46	6.12	5.39	20.23	7.22	2.76	7.08	4.24	-11.53	11.4	-1.76	-3.14
Net Debt/EBITDA	2.47	0.83	0.53	1.78	5.94	5.2	19.85	6.18	2.44	6.93	4.21	-11.44	11.31	-1.7	-1.74
Total Debt/EBIT	3.75	1.68	3.02	7.02	10.88	9.18	-30.31	16.66	3.58	21.68	8.68	-4.46	-30.66	-1.37	-0.42
Net Debt/EBIT	3.66	1.12	0.96	3.6	10.55	8.86	-29.75	14.26	3.17	21.22	8.62	-4.43	-30.41	-1.32	-0.23
EBITDA to Interest Expense	6.65	19.91	17.19	8.03	4.03	3.76	0.98	2.85	8.19	3.55	7.41	-2.89	2.3	-14.82	-5.62
EBITDA-CapEx/Interest Expense	3.03	11.6	2.14	2.42	2.65	2.32	-0.45	0.88	5.39	-0.16	1.72	-9.13	-1.09	-19.87	-6.76
EBIT to Interest Expense	4.49	14.69	9.49	3.96	2.27	2.21	-0.66	1.24	6.3	1.16	3.62	-7.47	-0.85	-19.07	-42.06
Interest Expense	3	2	1	2	8	10	9	9	7	6	4	3	5	4	5
Common Equity/Total Assets	61.47	68.91	71.78	62.84	37.1	38.09	38.32	40.65	46.55	51.03	56.49	59.56	57.19	62.99	51.13
Long-Term Debt/Equity (%)	48.69	28.72	23.82	38.58	114.84	109.98	108.94	95.83	78.61	63.53	48.39	43.33	50.38	35.39	78.98
Long-Term Debt/Capital (%)	32.11	21.88	19.02	27.42	52.78	51.75	51.46	48.21	43.36	37.89	32.24	29.98	33.27	26.03	44.07
Long-Term Debt/Total Assets (%)	29.93	19.79	17.1	24.24	43.81	43.04	42.98	40.2	37.55	33.24	27.94	26.35	29.45	22.75	42.33
Total Debt/Equity (%)	51.65	31.28	25.22	40.72	117.57	112.5	111.7	98.8	81.28	67.65	50.1	44.55	51.4	35.94	79.21
Total Debt/Capital (%)	34.06	23.83	20.14	28.93	54.04	52.94	52.76	49.7	44.84	40.35	33.38	30.82	33.95	26.44	44.2
Total Debt/Total Assets (%)	31.75	21.56	18.11	25.58	44.85	44.03	44.06	41.44	38.83	35.39	28.92	27.09	30.04	23.1	42.45
Net Debt to Equity	50.44	20.83	8	20.87	113.96	108.61	109.64	84.58	71.94	66.23	49.75	44.21	50.98	34.71	43.91
Net Debt/Capital (%)	33.53	17.24	7.41	17.17	53.14	52.02	52.3	45.82	41.84	39.84	33.22	30.65	33.76	25.77	30.51
EBITDA	23	32	22	19	34	37	9	24	59	21	30	-10	11	-52	-27
EBITDA-CapEx	10	19	3	6	22	23	-4	8	39	-1	7	-30	-5	-70	-33
Operating Income (Loss)	15	24	12	9	19	22	-6	11	45	7	14	-25	-4	-67	-204

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	0.2	0.79	2.16	1.51	0.23	0.35	0.21	1.18	0.64	0.15	0.04	0.05	0.07	0.3	6.64
Current Ratio	2.47	3	5.2	6.08	2.93	3.85	4.16	3.31	2.14	2.45	2.46	1.91	3.9	3.81	9.56
Quick Ratio	0.5	1.05	2.53	1.92	0.44	0.66	0.48	1.29	0.67	0.39	0.46	0.14	0.2	0.55	6.87
CFO/Avg Current Liab	1.7	1.63	0.94	1.56	1.51	1.42	1.59	0.99	1.94	0.04	0.76	0.34	-0.4	-2.37	2.46
Common Equity/Total Assets	61.47	68.91	71.78	62.84	37.1	38.09	38.32	40.65	46.55	51.03	56.49	59.56	57.19	62.99	51.13
Long-Term Debt/Equity (%)	48.69	28.72	23.82	38.58	114.84	109.98	108.94	95.83	78.61	63.53	48.39	43.33	50.38	35.39	78.98
Long-Term Debt/Capital (%)	32.11	21.88	19.02	27.42	52.78	51.75	51.46	48.21	43.36	37.89	32.24	29.98	33.27	26.03	44.07
Long-Term Debt/Total Assets (%)	29.93	19.79	17.1	24.24	43.81	43.04	42.98	40.2	37.55	33.24	27.94	26.35	29.45	22.75	42.33
Total Debt/Equity (%)	51.65	31.28	25.22	40.72	117.57	112.5	111.7	98.8	81.28	67.65	50.1	44.55	51.4	35.94	79.21
Total Debt/Capital (%)	34.06	23.83	20.14	28.93	54.04	52.94	52.76	49.7	44.84	40.35	33.38	30.82	33.95	26.44	44.2
Total Debt/Total Assets (%)	31.75	21.56	18.11	25.58	44.85	44.03	44.06	41.44	38.83	35.39	28.92	27.09	30.04	23.1	42.45
CFO/Total Liabilities	24.14	41.08	23.93	26.18	11.85	10.95	10.83	7.56	22.4	0.52	9.01	4.07	-3.51	-21.41	21.52
CFO/CapEx	1.37	1.76	0.71	1.89	2.93	2.12	2.06	1.11	2.43	0.05	0.73	0.31	-0.38	-1.71	3.66
Altman's Z-Score	2.93	4.57	5.12	3.5	1.75	1.57	1.54	1.6	2.12	1.72	2.1	1.71	1.63	1.43	-0.45

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	26.95	42.4	27.71	16.37	26.45	36.61	28.77	23.8	75.07	36.56	20.77	28.6	76.92	62.9	49.37
Days Sales Outstanding	13.54	8.61	13.17	22.3	13.8	9.97	12.69	15.34	4.86	9.98	17.57	12.76	4.75	5.8	7.39
Inventory Turnover	3.67	3.82	2.82	3.02	2.81	1.87	2.55	1.44	1.52	1.84	2.01	3	0.83	2.5	13.77
Days Inventory Outstanding	99.49	95.45	129.35	120.93	129.88	195.22	142.91	253.12	239.37	198.18	181.55	121.53	438.02	146.26	26.5
Accounts Payable Turnover	31.99	25.36	24.66	41.71	46.59	21.06	21.52	17.4	15.39	19.57	16.14	17.11	12.03	16.67	111.76
Accounts Payable Turnover Days	11.41	14.39	14.8	8.75	7.84	17.33	16.96	20.98	23.72	18.65	22.62	21.33	30.35	21.89	3.27
Cash Conversion Cycle	101.63	89.67	127.72	134.48	135.85	187.86	138.64	247.48	220.51	189.51	176.5	112.95	412.42	130.16	30.63
Inventory to Cash Days	-85.95	-86.84	-116.18	-98.63	-116.08	-185.25	-130.22	-237.78	-234.5	-188.2	-163.98	-108.77	-433.27	-140.45	-19.11
Inventories	22	27	29	25	58	58	36	41	40	41	43	28	52	30	4
Raw Materials	22	27	29	25	54	53	34	40	39	40	42	27	51	29	4
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	1	4	5	2	1	1	1	1	1	2	1	- -

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	144	230	301	280	338	223	281	277	254	214	258	214	190	213	265
- Cash & Cash Equivalents	1	13	25	31	5	7	3	25	19	3	1	1	1	3	38
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	5	5	5	5	5	5	5	5	5	5	5
+ Total Debt	57	40	36	66	206	201	185	175	162	150	125	111	129	92	86
Enterprise Value	199	256	312	315	544	422	467	433	403	367	388	329	323	307	317
Total Capital	168	167	179	228	382	379	350	353	361	372	375	360	379	348	194
Total Debt/Capital (%)	34.06	23.83	20.14	28.93	54.04	52.94	52.76	49.7	44.84	40.35	33.38	30.82	33.95	26.44	44.2
Total Debt / EV	0.29	0.16	0.12	0.21	0.38	0.48	0.4	0.41	0.4	0.41	0.32	0.34	0.4	0.3	0.27
EV/Sales	2.02	2.01	3.07	3.03	3.55	2.93	3.6	5.33	3.3	3.96	3.57	3.58	8.11	6.59	7.2
EV/EBITDA	8.82	7.96	14.43	16.56	16.13	11.34	51.18	17.82	6.85	17.3	13.11	- -	28.61	- -	- -
EV/EBIT	13.06	10.78	26.13	33.58	28.67	19.32	- -	41.09	8.91	52.99	26.84	- -	- -	- -	- -
EV/Cash Flow to Firm	10.66	10.38	21.95	12.05	14.19	11.76	- -	16.12	7.44	65.85	19.88	34.41	- -	- -	- -
EV/Free Cash Flow to Firm	31.07	22.8	- -	24.5	20.3	19.57	- -	43.01	11.82	- -	- -	- -	- -	- -	- -
Diluted Market Cap	145	230	303	280	327	223	283	281	255	215	257	214	190	213	265
Diluted Enterprise Value	199	256	314	315	533	422	469	436	403	367	387	329	323	307	317
EV per Share	27.11	34.81	42.7	42.8	65.29	50.75	56.73	52.79	53.89	48.95	51.49	43.42	42.44	40.31	41.51
TTM Sales	99	127	102	104	153	144	130	81	122	93	109	92	40	47	44
TTM EBITDA	23	32	22	19	34	37	9	24	59	21	30	-10	11	-52	-27
TTM Operating Income	15	24	12	9	19	22	-6	11	45	7	14	-25	-4	-67	-204
TTM Cash Flow to Firm	19	25	14	26	38	36	- -	27	54	6	19	10	-3	-28	- -
TTM Free Cash Flow to Firm	6	11	-5	13	27	22	- -	10	34	-17	-3	-11	-20	-46	- -

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	32.26	22.49	-55.09	23.78	14.74	13.91	20.06	156.31	8.87	-10.16	-41.48	-15.04	-8.28	-4.41	18.11
EV/EBIT	13.06	10.78	26.13	33.58	28.67	19.32	- -	41.09	8.91	52.99	26.84	- -	- -	- -	- -
Enterprise Value	199	256	312	315	544	422	467	433	403	367	388	329	323	307	317
Low Price	19.51	17.85	30.27	33.77	34.67	20.99	25.01	25.55	25.25	22.55	27.95	27.8	22.58	23.55	24.23
EV/Sales	2.02	2.01	3.07	3.03	3.55	2.93	3.6	5.33	3.3	3.96	3.57	3.58	8.11	6.59	7.2
EV/EBITDA	8.82	7.96	14.43	16.56	16.13	11.34	51.18	17.82	6.85	17.3	13.11	- -	28.61	- -	- -
Price/Earnings	20.38	12.42	15.33	29.44	24.75	31.89	- -	21.32	6.72	9.05	7.38	17.14	103.4	30.57	- -
Price/Earnings Average	25.33	9.72	15.15	29.45	27.52	37.74	- -	19.4	6.01	10.14	6.95	21.85	107.46	30.07	- -
Price/Earnings High	29.63	13.05	17.72	34.14	35.42	54.4	- -	21.86	6.85	12.1	8.32	26.49	137.54	33.89	- -
Price/Earnings Low	20.24	7.1	11.27	26.09	21.14	24.92	- -	16.12	4.99	7.13	6.03	16.87	93.54	25.74	- -
Price/Book Value	1.3	1.8	2.11	1.73	1.98	1.29	1.75	1.61	1.31	0.99	1.05	0.88	0.78	0.85	2.57
Price/Book Value Average	1.62	1.41	2.08	1.73	2.2	1.52	1.48	1.47	1.17	1.11	0.99	1.12	0.81	0.84	2.21
Price/Book Value High	1.89	1.89	2.44	2.01	2.83	2.2	1.78	1.65	1.34	1.32	1.19	1.36	1.03	0.94	2.6
Price/Book Value Low	1.29	1.03	1.55	1.54	1.69	1.01	1.28	1.22	0.97	0.78	0.86	0.87	0.7	0.72	1.8
Price/Tangible Book Value	1.3	1.8	2.11	1.73	2.01	1.3	1.78	1.63	1.32	1	1.06	0.89	0.78	0.86	2.63
Price/Tangible Book Value Average	1.62	1.41	2.08	1.73	2.23	1.54	1.5	1.48	1.19	1.12	1	1.13	0.81	0.84	2.26
Price/Tangible Book Value High	1.89	1.89	2.44	2.01	2.87	2.22	1.81	1.67	1.35	1.34	1.2	1.37	1.04	0.95	2.66
Price/Tangible Book Value Low	1.29	1.03	1.55	1.54	1.71	1.02	1.3	1.23	0.98	0.79	0.87	0.87	0.71	0.72	1.84
Price/Sales	1.47	1.81	2.96	2.69	2.14	1.55	2.18	3.42	2.08	2.32	2.37	2.32	4.76	4.57	6.01
Price/Sales Average	1.82	1.41	2.93	2.69	2.38	1.83	1.85	3.11	1.86	2.59	2.23	2.96	4.95	4.5	5.17
Price/Sales High	2.13	1.9	3.42	3.12	3.06	2.64	2.22	3.51	2.12	3.09	2.67	3.59	6.33	5.07	6.07
Price/Sales Low	1.46	1.03	2.18	2.38	1.82	1.21	1.6	2.59	1.54	1.82	1.94	2.29	4.31	3.85	4.2
Price/Cash Flow	8.63	9.72	22.42	11.15	9.7	7.35	10.31	14.98	5.21	204.19	15.59	32.73	-30.34	-6.99	13.16
Price/Cash Flow Average	10.74	7.6	22.17	11.16	10.78	8.69	8.72	13.63	4.66	228.74	14.67	41.74	-31.53	-6.88	11.33
Price/Cash Flow High	12.56	10.21	25.93	12.93	13.88	12.53	10.51	15.35	5.31	272.89	17.57	50.59	-40.36	-7.75	13.29
Price/Cash Flow Low	8.58	5.55	16.49	9.88	8.28	5.74	7.55	11.32	3.86	160.88	12.73	32.22	-27.45	-5.89	9.2
Price/Free Cash Flow Average	40.12	17.6	-54.47	23.79	16.39	16.46	16.97	142.23	7.94	-11.38	-39.02	-19.18	-8.61	-4.34	15.59
Price/Free Cash Flow High	46.92	23.62	-63.69	27.58	21.09	23.72	20.44	160.24	9.05	-13.58	-46.73	-23.25	-11.02	-4.89	18.29
Price/Free Cash Flow Low	32.05	12.85	-40.51	21.08	12.59	10.87	14.69	118.16	6.59	-8.01	-33.86	-14.81	-7.49	-3.71	12.66
EV/Sales Average	2.37	1.62	3.03	3.03	3.8	3.21	3.27	5.02	3.08	4.24	3.43	4.22	8.29	6.52	6.37
EV/Sales High	2.68	2.1	3.53	3.46	4.5	4.02	3.64	5.41	3.34	4.74	3.87	4.85	9.68	7.09	7.26
EV/Sales Low	2.01	1.24	2.28	2.72	3.23	2.59	3.02	4.49	2.76	3.47	3.13	3.55	7.65	5.87	5.39
EV/EBITDA Average	10.38	6.4	14.27	16.57	17.26	12.44	46.43	16.79	6.4	18.51	12.59	- -	29.27	- -	- -
EV/EBITDA High	11.72	8.32	16.6	18.92	20.46	15.57	51.77	18.11	6.94	20.7	14.21	- -	34.16	- -	- -
EV/EBITDA Low	8.78	4.9	10.75	14.89	14.67	10.03	42.94	15.03	5.74	15.15	11.51	- -	27	- -	- -
EV/EBIT Average	15.37	8.68	25.84	33.6	30.67	21.19	- -	38.72	8.32	56.72	25.78	- -	- -	- -	- -
EV/EBIT High	17.36	11.27	30.06	38.36	36.35	26.54	- -	41.75	9.02	63.42	29.1	- -	- -	- -	- -
EV/EBIT Low	13	6.64	19.46	30.18	26.07	17.08	- -	34.67	7.46	46.42	23.56	- -	- -	- -	- -
Last Price	19.64	31.23	41.17	38.1	40.59	26.86	34.15	33.8	34.02	28.62	34.24	28.24	24.96	27.97	34.66
High Price	28.56	32.8	47.6	44.19	58.1	45.82	34.8	34.65	34.7	38.25	38.58	43.65	33.2	31	35.01
Enterprise Value Average	234	206	308	315	582	463	424	408	376	393	372	388	330	304	281
Enterprise Value High	265	268	359	360	689	580	473	440	408	439	420	446	386	331	320
Enterprise Value Low	198	158	232	283	494	373	392	365	337	321	340	326	305	274	238

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Shares Outstanding	7	7	7	7	8	8	8	8	7	7	8	8	8	8	8
Diluted Weighted Avg Shares	7	7	7	7	8	8	8	8	7	7	8	8	8	8	8
Basic Weighted Avg Shares	7	7	7	7	8	8	8	8	7	7	8	8	8	8	8
Revenue per Share	13.39	17.29	13.9	14.18	19.01	17.37	15.64	9.87	16.36	12.36	14.44	12.16	5.24	6.12	5.77
EBITDA per Share	3.06	4.37	2.96	2.59	4.18	4.48	1.1	2.95	7.87	2.83	3.93	-1.27	1.49	-6.88	-3.57
Operating Income per Share	2.07	3.23	1.63	1.28	2.35	2.63	-0.73	1.28	6.05	0.92	1.92	-3.29	-0.55	-8.85	-26.69
Basic EPS, GAAP	0.96	2.51	2.69	1.29	1.64	0.84	-1.14	1.59	5.06	3.16	4.64	1.65	0.24	0.91	-19.29
Basic EPS from Cont Ops	0.96	2.51	2.69	1.29	1.64	0.84	-1.14	1.55	5.01	3.17	4.63	1.57	0.22	0.83	-19.31
Diluted EPS, GAAP	0.96	2.51	2.67	1.29	1.64	0.84	-1.14	1.57	5.05	3.16	4.64	1.65	0.24	0.91	-19.29
Diluted EPS from Cont Ops	0.96	2.51	2.67	1.29	1.64	0.84	-1.14	1.54	5	3.16	4.63	1.57	0.22	0.83	-19.31
Dividend per Share	0.1	0.24	0.28	0.38	0.23	0.24	0.24	0.24	0.25	0.33	0.95	2	0.65	0.2	0.2
Cash Flow per Share	2.27	3.21	1.84	3.42	4.19	3.66	3.31	2.26	6.54	0.14	2.2	0.86	-0.82	-4	2.63
Free Cash Flow per Basic Share	0.61	1.39	-0.75	1.61	2.76	1.93	1.7	0.22	3.84	-2.82	-0.83	-1.88	-3.01	-6.35	1.91
Cash & Equivalents per Share	0.32	1.85	3.4	4.25	0.66	0.8	0.41	3.08	2.49	0.42	0.12	0.11	0.14	0.41	4.99
Book Value per Share	15.07	17.34	19.54	21.99	20.5	20.86	19.5	20.99	25.99	28.87	32.52	32.13	32.19	32.92	13.48
Tangible Book Value per Share	15.07	17.34	19.54	21.99	20.23	20.59	19.23	20.72	25.69	28.57	32.22	31.83	31.9	32.63	13.18