American Shared Hospital Services Financial Ratios — AMS

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 (%)	2.54	0.19	-1.58	-4.64	-7.33	4.47	8.48	4.18	2.58	-31.16	0.99	6.4	2.76	9.15	-6.31
Return on Assets (%)	0.72	0.05	-0.43	-1.37	-2.5	1.62	3.24	1.77	1.18	-14.49	0.44	2.97	1.32	4.03	-2.69
Return on Capital (%)	2.64	1.71	- -	- -	- -	1.59	- -	3.25	2.21	- -	0.6	3.92	3.29	- -	- -
Return on Invested Capital (%)	2.31	0.94	- -	- -	- -	4.53	- -	2.8	2.85	- -	2.42	3.67	0.24	- -	- -
Gross Margin (%)	35.99	40.65	39.49	34.24	40.58	47.03	44.3	37.97	33.58	25.04	38.16	42.45	43.82	32.41	18.03
EBITDA Margin (%)	35.38	40.04	42.82	41.08	49.37	51.41	46.48	44.02	43.45	-13.98	35.87	36.53	25.49	11.89	7.57
Operating Margin (%)	17.8	16.92	16.6	10.7	19.45	26.7	22.19	17.71	13.88	-0.8	12.45	16.39	10.89	6.27	-7.17
Incremental Operating Margin (%)	17.8	20.7	6.34	58.61	138.82	82.43	- -	- -	- -	108.45	- -	49.2	- -	- -	1,469.77
Pretax Margin (%)	7.64	5.4	-0.16	-2.81	-0.86	17.07	9.39	10.56	7.56	-53	5.37	12.75	3.26	4.36	-11.47
Profit Margin (%)	2.28	0.22	-1.77	-6.18	-9.2	4.97	9.83	5.19	3.2	-39.57	1.1	6.73	2.86	7.71	-5.53
Net Income to Common Margin (%)	2.28	0.22	-1.77	-6.18	-9.2	4.97	9.83	5.19	3.2	-39.57	1.1	6.73	2.86	7.71	-5.53
Effective Tax Rate (%)	12.26	11.63	- -	- -	- -	29.53	- -	21.67	8.22	- -	28.41	38.24	61.93	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	2.54	0.19	-1.58	-4.64	-7.33	4.47	8.48	4.18	2.58	-31.16	0.99	6.4	2.76	9.15	-6.31

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	44	43	41	36	23	27	23	20	16	14	17	14	18	23	23
ST Debt	8	8	9	15	7	7	7	7	6	7	3	2	7	4	18
LT Debt	36	36	33	21	16	20	16	14	11	7	15	12	11	19	4
Total Debt/EBITDA	5.55	6.33	5.48	5.63	2.83	2.81	2.55	2.32	1.84	-5.78	2.76	1.98	3.25	6.89	10.63
Net Debt/EBITDA	2.63	3.63	2.98	2.89	0.9	0.46	0.43	0.46	0.23	-0.26	1.36	0.23	0.72	3.11	6.95
Total Debt/EBIT	27.44	59.22	36.88	-713.28	11.68	8.23	9.59	10.84	10.68	-1.52	12.93	5.89	65.34	-8.28	-6.3
Net Debt/EBIT	12.99	33.91	20.07	-366.24	3.73	1.35	1.62	2.15	1.33	-0.07	6.37	0.67	14.43	-3.74	-4.12
EBITDA to Interest Expense	3.32	3.17	4.19	3.73	6.59	5.63	4.72	5.32	6.79	-2.36	8.52	8.95	4.89	2.25	1.35
EBITDA-CapEx/Interest Expense	0.95	0.09	3.24	0.66	5.87	5.02	4.3	4.35	6.04	-2.79	6.27	8.47	-0.75	-3.05	-3.5
EBIT to Interest Expense	1.67	1.34	1.62	0.97	2.6	2.93	2.25	2.14	2.17	-0.13	2.96	4.02	2.09	1.19	-1.28
Interest Expense	2	2	2	2	1	2	2	2	1	1	1	1	1	1	2
Common Equity/Total Assets	27.1	27.18	27.35	31.73	37.2	35.47	41.01	43.65	48.4	44.15	43.79	49.2	46.97	41.83	43.32
Long-Term Debt/Equity (%)	142.96	143.21	135.23	79.44	63.99	73.45	53.1	43.93	34.45	29.58	60.57	47.86	42.01	62.75	15.27
Long-Term Debt/Capital (%)	52.33	52.24	49.77	33.61	33.36	36.82	29.93	26.63	22.7	18.38	35.2	30.71	25.14	35.38	8.41
Long-Term Debt/Total Assets (%)	48.28	48.5	45.34	30.77	29.78	32.94	27.28	23.72	20.37	16.02	32.32	27.9	22.92	31.3	7.62
Total Debt/Equity (%)	173.22	174.12	171.69	136.36	91.81	99.5	77.44	64.95	51.78	60.9	72.09	55.86	67.14	77.36	81.65
Total Debt/Capital (%)	63.4	63.52	63.19	57.69	47.87	49.87	43.64	39.38	34.12	37.85	41.89	35.84	40.17	43.62	44.95
Total Debt/Total Assets (%)	58.5	58.96	57.57	52.81	42.72	44.62	39.78	35.07	30.63	32.99	38.46	32.57	36.63	38.59	40.75
Net Debt to Equity	81.99	99.7	93.43	70.02	29.34	16.34	13.07	12.91	6.45	2.69	35.48	6.36	14.83	34.89	53.34
Net Debt/Capital (%)	31.18	37.23	35.42	30.14	16.03	8.65	7.68	8.05	4.38	1.87	25.62	5.9	12.89	24.81	31.53
EBITDA	8	7	8	6	8	10	9	9	9	-2	6	7	5	3	2
EBITDA-CapEx	2	- -	6	1	7	9	8	7	8	-3	5	7	-1	-5	-6
Operating Income (Loss)	4	3	3	2	3	5	4	3	3	- -	2	3	2	2	-2

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	0.26	1.09	0.16	0.07	0.25	0.33	0.24	0.15	0.17	0.32	1.38	2.38	1.27	1.06	0.15
Current Ratio	1.77	0.72	0.65	0.88	0.69	0.91	0.99	1.05	1.31	0.88	2.56	3.62	1.9	2.52	0.76
Quick Ratio	0.74	1.52	0.56	0.27	0.62	0.83	0.82	0.88	1.03	0.69	2.2	3.18	1.72	2.28	0.71
CFO/Avg Current Liab	0.79	0.7	0.75	0.48	0.69	0.96	0.89	0.87	0.91	0.95	0.69	1.31	0.72	0.02	0.18
Common Equity/Total Assets	27.1	27.18	27.35	31.73	37.2	35.47	41.01	43.65	48.4	44.15	43.79	49.2	46.97	41.83	43.32
Long-Term Debt/Equity (%)	142.96	143.21	135.23	79.44	63.99	73.45	53.1	43.93	34.45	29.58	60.57	47.86	42.01	62.75	15.27
Long-Term Debt/Capital (%)	52.33	52.24	49.77	33.61	33.36	36.82	29.93	26.63	22.7	18.38	35.2	30.71	25.14	35.38	8.41
Long-Term Debt/Total Assets (%)	48.28	48.5	45.34	30.77	29.78	32.94	27.28	23.72	20.37	16.02	32.32	27.9	22.92	31.3	7.62
Total Debt/Equity (%)	173.22	174.12	171.69	136.36	91.81	99.5	77.44	64.95	51.78	60.9	72.09	55.86	67.14	77.36	81.65
Total Debt/Capital (%)	63.4	63.52	63.19	57.69	47.87	49.87	43.64	39.38	34.12	37.85	41.89	35.84	40.17	43.62	44.95
Total Debt/Total Assets (%)	58.5	58.96	57.57	52.81	42.72	44.62	39.78	35.07	30.63	32.99	38.46	32.57	36.63	38.59	40.75
CFO/Total Liabilities	13.88	14.16	16.94	16.37	29.54	25.07	27.76	30.48	36.62	48.72	29.57	39.47	26.13	0.55	11.15
CFO/CapEx	1.22	1.04	4.72	1.3	9.5	8.04	9.78	5.11	8.13	21.42	3.74	18.65	0.91	0.02	0.41
Altman's Z-Score	0.87	0.6	0.6	0.61	0.75	1.01	1.06	1.05	1.23	0.8	1.27	1.79	1.39	1.45	0.68

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	5.33	4.1	4.27	4	5.31	5.25	4.3	3.75	3.32	3.19	4.14	4.93	5.24	3.55	2.54
Days Sales Outstanding	68.45	88.96	85.4	91.32	68.71	69.52	84.96	97.4	109.79	114.56	88.14	74.05	69.7	102.73	143.83
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	12	13	13	15	10	18	15	14	14	13	14	18	15	20	14
- Cash & Cash Equivalents	3	2	2	1	2	3	2	1	1	4	8	12	14	11	3
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	5	5	4	5	5	6	6	6	6	4	4	4	4	5	4
+ Total Debt	44	43	41	36	23	27	23	20	16	14	17	14	18	23	23
Enterprise Value	58	50	57	54	36	48	42	38	35	28	28	24	23	38	37
Total Capital	69	68	65	62	48	54	53	51	48	38	42	40	44	53	50
Total Debt/Capital (%)	63.4	63.52	63.19	57.69	47.87	49.87	43.64	39.38	34.12	37.85	41.89	35.84	40.17	43.62	44.95
Total Debt / EV	0.75	0.86	0.73	0.66	0.65	0.56	0.55	0.53	0.47	0.52	0.62	0.59	0.78	0.62	0.62
EV/Sales	2.62	2.94	3.22	3.53	2.17	2.58	2.14	1.94	1.7	1.55	1.59	1.22	1.06	1.32	1.31
EV/EBITDA	7.41	7.35	7.52	8.59	4.39	5.01	4.6	4.41	3.91	- -	4.43	3.34	4.16	11.14	17.25
EV/EBIT	36.66	68.69	50.53	- -	18.1	14.66	17.34	20.56	22.71	- -	20.73	9.91	83.7	- -	- -
EV/Cash Flow to Firm	6.53	5.72	- -	- -	- -	5.03	- -	4.1	3.78	- -	4.12	3.12	3.68	- -	- -
EV/Free Cash Flow to Firm	17.58	23.44	- -	- -	- -	5.64	- -	4.93	4.24	- -	5.47	3.28	- -	- -	- -
Diluted Market Cap	12	13	12	14	10	18	15	14	14	14	15	18	15	21	14
Diluted Enterprise Value	58	50	56	53	36	48	42	39	35	29	29	24	23	38	37
EV per Share	12.63	10.89	12.28	10.15	6.68	8.81	7.33	6.7	6.02	4.78	4.63	3.9	3.59	5.85	5.58
TTM Sales	22	17	18	15	17	19	20	20	21	18	18	20	21	28	28
TTM EBITDA	8	7	8	6	8	10	9	9	9	-2	6	7	5	3	2
TTM Operating Income	4	3	3	2	3	5	4	3	3	- -	2	3	2	2	-2
TTM Cash Flow to Firm	9	9	- -	- -	- -	10	- -	9	9	- -	7	8	6	- -	- -
TTM Free Cash Flow to Firm	3	2	- -	- -	- -	9	- -	8	8	- -	5	7	- -	- -	- -

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	9.94	53.58	1.94	9.02	1.31	2.5	2.15	2.21	2.05	1.48	3.34	2.7	-27.41	-2.75	-3.08
EV/EBIT	36.66	68.69	50.53	- -	18.1	14.66	17.34	20.56	22.71	- -	20.73	9.91	83.7	- -	- -
Enterprise Value	58	50	57	54	36	48	42	38	35	28	28	24	23	38	37
Low Price	2.3	2.3	1.52	1.98	1.5	1.51	2.45	2.19	2.3	1.16	2.03	2.08	2.16	2.37	2.01
EV/Sales	2.62	2.94	3.22	3.53	2.17	2.58	2.14	1.94	1.7	1.55	1.59	1.22	1.06	1.32	1.31
EV/EBITDA	7.41	7.35	7.52	8.59	4.39	5.01	4.6	4.41	3.91	- -	4.43	3.34	4.16	11.14	17.25
Price/Earnings	24.23	331.12	- -	- -	- -	19.71	7.87	13.22	21.92	- -	79	13.89	24.8	9.48	- -
Price/Earnings Average	27.89	357.07	- -	- -	- -	14.3	10.91	15.47	23.99	- -	90.26	11.76	28.23	9.03	- -
Price/Earnings High	34.14	430.58	- -	- -	- -	20.59	15.15	21.94	29.64	- -	168	14.7	39.09	13.67	- -
Price/Earnings Low	20.94	278.97	- -	- -	- -	8.88	7.42	12.17	20.66	- -	67.67	9.86	22.52	7.04	- -
Price/Book Value	0.61	0.63	0.65	0.7	0.49	0.85	0.62	0.54	0.55	0.67	0.72	0.84	0.66	0.81	0.58
Price/Book Value Average	0.7	0.68	0.55	0.66	0.62	0.62	0.86	0.63	0.6	0.6	0.82	0.71	0.75	0.77	0.7
Price/Book Value High	0.86	0.82	0.81	0.86	0.81	0.89	1.2	0.9	0.74	1.08	1.53	0.89	1.04	1.17	0.89
Price/Book Value Low	0.52	0.53	0.36	0.5	0.4	0.38	0.59	0.5	0.51	0.35	0.62	0.59	0.6	0.6	0.55
Price/Tangible Book Value	0.61	0.63	0.65	0.7	0.49	0.85	0.62	0.54	0.55	0.72	0.77	0.89	0.7	0.86	0.61
Price/Tangible Book Value Average	0.7	0.68	0.55	0.66	0.62	0.62	0.86	0.63	0.6	0.64	0.88	0.76	0.8	0.82	0.74
Price/Tangible Book Value High	0.86	0.82	0.81	0.86	0.81	0.89	1.2	0.9	0.74	1.16	1.64	0.95	1.11	1.24	0.94
Price/Tangible Book Value Low	0.52	0.53	0.36	0.5	0.4	0.38	0.59	0.5	0.51	0.37	0.66	0.63	0.64	0.64	0.58
Price/Sales	0.55	0.74	0.7	0.91	0.6	0.98	0.77	0.69	0.7	0.77	0.87	0.93	0.71	0.73	0.5
Price/Sales Average	0.64	0.8	0.59	0.86	0.76	0.71	1.07	0.8	0.77	0.69	0.99	0.79	0.81	0.7	0.6
Price/Sales High	0.78	0.96	0.88	1.11	1	1.02	1.49	1.14	0.95	1.24	1.85	0.99	1.12	1.05	0.77
Price/Sales Low	0.48	0.62	0.39	0.64	0.49	0.44	0.73	0.63	0.66	0.4	0.74	0.66	0.64	0.54	0.47
Price/Cash Flow	1.79	1.83	1.53	2.08	1.17	2.19	1.93	1.68	1.79	1.41	2.45	2.55	2.65	124.1	4.51
Price/Cash Flow Average	2.06	1.98	1.29	1.97	1.47	1.59	2.67	1.96	1.97	1.26	2.79	2.16	3.01	118.17	5.47
Price/Cash Flow High	2.52	2.38	1.91	2.53	1.94	2.29	3.71	2.78	2.43	2.27	5.2	2.7	4.17	178.96	6.96
Price/Cash Flow Low	1.55	1.54	0.84	1.47	0.95	0.99	1.82	1.54	1.69	0.74	2.09	1.81	2.4	92.17	4.29
Price/Free Cash Flow Average	11.45	57.78	1.63	8.53	1.65	1.81	2.98	2.58	2.24	1.32	3.81	2.28	-31.2	-2.62	-3.73
Price/Free Cash Flow High	14.01	69.67	2.42	10.98	2.17	2.61	4.13	3.67	2.77	2.38	7.1	2.85	-43.2	-3.97	-4.75
Price/Free Cash Flow Low	8.59	45.14	1.06	6.36	1.07	1.13	2.03	2.03	1.93	0.77	2.86	1.91	-24.89	-2.04	-2.93
EV/Sales Average	2.71	3	3.1	3.48	2.32	2.31	2.43	2.06	1.76	1.48	1.7	1.08	1.16	1.29	1.41
EV/Sales High	2.85	3.16	3.4	3.74	2.56	2.62	2.84	2.4	1.94	1.99	2.51	1.27	1.46	1.64	1.58
EV/Sales Low	2.55	2.83	2.89	3.24	2.05	2.04	2.1	1.89	1.66	1.21	1.47	0.95	1	1.14	1.28
EV/EBITDA Average	7.65	7.49	7.25	8.46	4.7	4.49	5.24	4.68	4.06	- -	4.75	2.95	4.54	10.85	18.65
EV/EBITDA High	8.05	7.9	7.94	9.11	5.18	5.1	6.11	5.44	4.47	- -	6.98	3.49	5.75	13.83	20.81
EV/EBITDA Low	7.2	7.06	6.75	7.89	4.16	3.96	4.51	4.28	3.82	- -	4.1	2.61	3.9	9.57	16.94
EV/EBIT Average	37.83	70.04	48.73	- -	19.38	13.13	19.72	21.81	23.58	- -	22.25	8.77	91.38	- -	- -
EV/EBIT High	39.82	73.87	53.37	- -	21.37	14.91	23.03	25.38	25.95	- -	32.69	10.35	115.68	- -	- -
EV/EBIT Low	35.62	65.98	45.39	- -	17.17	11.59	17	19.98	22.18	- -	19.21	7.75	78.59	- -	- -
Last Price	2.66	2.73	2.77	2.81	1.84	3.35	2.6	2.38	2.44	2.22	2.37	2.93	2.38	3.19	2.11
High Price	3.75	3.55	3.46	3.42	3.05	3.5	5	3.95	3.3	3.58	5.04	3.1	3.75	4.6	3.26
Enterprise Value Average	60	51	55	54	38	43	48	41	36	26	30	21	25	37	40
Enterprise Value High	63	54	60	58	42	49	56	47	40	36	44	25	31	47	44
Enterprise Value Low	57	48	51	50	34	38	41	37	34	22	26	19	21	32	36

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	5	5	5	5	5	5	6	6	6	6	6	6	6	6	7
Diluted Weighted Avg Shares	5	5	4	5	5	5	6	6	6	6	6	6	6	7	7
Basic Weighted Avg Shares	5	5	4	5	5	5	6	6	6	6	6	6	6	6	7
Revenue per Share	4.82	3.7	3.95	3.08	3.04	3.42	3.36	3.47	3.48	2.89	2.73	3.14	3.35	4.36	4.24
EBITDA per Share	1.71	1.48	1.69	1.26	1.5	1.76	1.56	1.53	1.51	-0.4	0.98	1.15	0.85	0.52	0.32
Operating Income per Share	0.86	0.63	0.65	0.33	0.59	0.91	0.74	0.61	0.48	-0.02	0.34	0.51	0.37	0.27	-0.3
Basic EPS, GAAP	0.11	0.01	-0.07	-0.19	-0.28	0.17	0.33	0.18	0.11	-1.14	0.03	0.21	0.1	0.34	-0.23
Basic EPS from Cont Ops	0.32	0.18	-0.03	-0.11	-0.11	0.41	0.5	0.29	0.24	-1.25	0.1	0.25	0.04	0.24	-0.41
Diluted EPS, GAAP	0.11	0.01	-0.07	-0.19	-0.28	0.17	0.33	0.17	0.11	-1.14	0.03	0.21	0.1	0.33	-0.23
Diluted EPS from Cont Ops	0.32	0.18	-0.03	-0.11	-0.11	0.41	0.5	0.27	0.24	-1.25	0.1	0.25	0.04	0.23	-0.41
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.49	1.49	1.81	1.35	1.57	1.53	1.35	1.42	1.36	1.58	0.97	1.15	0.9	0.03	0.47
Free Cash Flow per Basic Share	0.27	0.05	1.43	0.31	1.41	1.34	1.21	1.14	1.19	1.5	0.71	1.09	-0.09	-1.2	-0.69
Cash & Equivalents per Share	0.56	2.29	0.41	0.2	0.41	0.53	0.38	0.25	0.25	0.68	1.35	1.99	2.17	1.72	0.53
Book Value per Share	4.38	4.33	4.26	4	3.75	3.93	4.18	4.39	4.48	3.33	3.29	3.5	3.59	3.92	3.66
Tangible Book Value per Share	4.38	4.33	4.26	4	3.75	3.93	4.18	4.39	4.48	3.1	3.07	3.28	3.38	3.71	3.45