Artivion, Inc. Financial Ratios — AORT 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 (%)	6.26	6.37	11.85	4.99	2.64	5.92	1.52	-1.03	0.61	-5.43	-4.71	-6.56	-10.84	-4.79	2.7
Return on Assets (%)	5.17	5.21	9.75	4.17	2.24	4.33	0.82	-0.49	0.29	-2.39	-1.87	-2.47	-3.95	-1.69	1.17
Return on Capital (%)	6.34	6.46	11.89	5.09	2.66	5.76	- -	- -	- -	- -	- -	- -	- -	- -	4.07
Return on Invested Capital (%)	6.36	6.65	6.98	5.04	2.4	5.86	- -	- -	- -	- -	- -	- -	- -	- -	3.29
Gross Margin (%)	63.4	64.55	64.21	63.12	62.18	65.92	67.81	65.81	66.26	66.26	66.09	64.54	64.74	64.03	64.4
EBITDA Margin (%)	13.88	13.85	13.97	10.28	7.69	16.74	9.34	10.43	12.8	9.14	10.74	9.13	8.14	16.24	12.73
Operating Margin (%)	9.73	9.58	9.82	6.11	3.67	7.71	4.2	3.54	6.17	0.96	-2.61	1.98	-2.4	10.01	6.06
Incremental Operating Margin (%)	59.54	8.01	13.36	- -	- -	24.8	- -	1.83	57.77	63.5	- -	93.67	- -	137.21	- -
Pretax Margin (%)	9.58	9.15	16.55	6.02	4.02	10.21	1.88	-2.43	0.6	-6.78	-4.96	-4.78	-6.1	-1.93	3.35
Profit Margin (%)	6.16	6.03	11.49	5.06	2.75	5.98	1.95	-1.08	0.62	-6.59	-4.96	-6.12	-8.67	-3.44	2.21
Net Income to Common Margin (%)	6.16	6.03	11.49	5.06	2.75	5.98	1.95	-1.08	0.62	-6.59	-4.96	-6.12	-8.67	-3.44	2.21
Effective Tax Rate (%)	35.71	34.07	30.57	15.87	31.75	41.46	- -	- -	- -	- -	- -	- -	- -	- -	33.91
Dvd Payout Ratio (%)	- -	17.28	18.35	45	85.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	6.26	5.27	9.68	2.74	0.39	5.92	1.52	-1.03	0.61	-5.43	-4.71	-6.56	-10.84	-4.79	2.7

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	- -	- -	- -	- -	- -	72	226	224	245	317	362	357	358	362	258
ST Debt	- -	- -	- -	- -	- -	5	1	2	7	8	5	5	5	5	5
LT Debt	- -	- -	- -	- -	- -	67	225	222	238	310	357	351	353	357	252
Total Debt/EBITDA	- -	- -	- -	- -	- -	2.37	12.78	8.16	6.93	13.71	11.28	12.46	12.43	5.74	4.58
Net Debt/EBITDA	-1.31	-0.71	-1.91	-2.25	-3.35	0.49	10.1	6.4	5.15	9.94	7.92	9.38	8.61	4.14	2.67
Total Debt/EBIT	- -	- -	- -	- -	- -	3.28	28.41	24.01	14.39	130.02	44.6	57.54	62.41	9.32	7.63
Net Debt/EBIT	-1.86	-1.03	-2.72	-3.78	-7.02	0.68	22.46	18.84	10.68	94.33	31.31	43.34	43.2	6.71	4.45
EBITDA to Interest Expense	116.92	101.93	276.94	84.95	180.92	9.93	3.63	1.74	2.38	1.39	1.9	1.57	1.14	1.84	2.11
EBITDA-CapEx/Interest Expense	116.92	97.35	274.18	79.18	171.03	9.52	3.55	1.74	2.38	1.39	1.84	1.48	1.14	1.84	2.11
EBIT to Interest Expense	81.99	70.46	194.65	50.5	86.35	4.57	1.63	0.59	1.14	0.15	-0.46	0.34	-0.34	1.13	1.01
Interest Expense	- -	- -	- -	- -	- -	3	5	16	15	17	17	18	25	34	27
Common Equity/Total Assets	82.2	81.52	82.86	84.4	85.69	66.1	46.98	48.17	47.17	41.64	37.92	37.27	35.56	35	50.66
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	32.07	81.24	80.58	83.27	94.25	118.62	123.59	125.24	129.24	56.27
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	23.89	44.71	44.45	44.82	47.95	53.82	54.81	55.13	55.91	35.74
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	21.2	38.17	38.81	39.28	39.25	44.98	46.07	44.54	45.24	28.51
Total Debt/Equity (%)	- -	- -	- -	- -	- -	34.25	81.71	81.27	85.81	96.55	120.39	125.5	127.17	131.16	57.47
Total Debt/Capital (%)	- -	- -	- -	- -	- -	25.51	44.97	44.83	46.18	49.12	54.63	55.65	55.98	56.74	36.5
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	22.64	38.39	39.14	40.48	40.2	45.65	46.78	45.22	45.91	29.12
Net Debt to Equity	-17.86	-10.15	-26.01	-22.45	-24.21	7.15	64.6	63.76	63.69	70.05	84.5	94.52	88.03	94.45	33.51
Net Debt/Capital (%)	-21.74	-11.3	-35.15	-28.94	-31.95	6.67	38.62	38.37	36.61	39.38	41.81	44.66	42.68	44.6	23.44
EBITDA	17	18	20	15	11	30	18	27	35	23	32	29	29	63	56
EBITDA-CapEx	17	17	19	14	11	29	17	27	35	23	31	27	29	63	56
Operating Income (Loss)	12	13	14	9	5	14	8	9	17	2	-8	6	-9	39	27

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	1.01	0.61	1.82	1.62	1.92	1.88	0.93	1.2	0.75	1.02	1.22	0.79	1.02	0.8	0.64
Current Ratio	3.91	3.62	5.13	5.14	5.59	4.89	4.18	5.19	4.15	3.88	5.51	4.98	4.85	4.34	3.53
Quick Ratio	1.83	1.38	2.7	2.73	3.28	2.88	2.13	2.69	1.98	1.82	2.52	2.19	2.3	2.09	1.66
CFO/Avg Current Liab	0.82	0.89	0.8	0.39	0.57	0.79	0.3	0.26	0.4	0.23	-0.05	-0.11	0.35	0.36	0.47
Common Equity/Total Assets	82.2	81.52	82.86	84.4	85.69	66.1	46.98	48.17	47.17	41.64	37.92	37.27	35.56	35	50.66
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	32.07	81.24	80.58	83.27	94.25	118.62	123.59	125.24	129.24	56.27
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	23.89	44.71	44.45	44.82	47.95	53.82	54.81	55.13	55.91	35.74
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	21.2	38.17	38.81	39.28	39.25	44.98	46.07	44.54	45.24	28.51
Total Debt/Equity (%)	- -	- -	- -	- -	- -	34.25	81.71	81.27	85.81	96.55	120.39	125.5	127.17	131.16	57.47
Total Debt/Capital (%)	- -	- -	- -	- -	- -	25.51	44.97	44.83	46.18	49.12	54.63	55.65	55.98	56.74	36.5
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	22.64	38.39	39.14	40.48	40.2	45.65	46.78	45.22	45.91	29.12
CFO/Total Liabilities	63.63	65.38	56.03	29.55	44.13	18.4	3.46	3.34	4.95	2.68	-0.53	-1.08	3.69	4.34	9.13
CFO/CapEx	- -	23.19	85.57	8.04	18.67	16.08	26.41	- -	- -	- -	-2.66	-3.03	- -	- -	- -
Altman's Z-Score	4.92	5.58	8.42	9.11	9.14	5.95	3.28	4.45	4.03	2.84	2.51	2.24	2.27	3.19	4.61

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	8.11	8.31	8.33	7.44	6.56	7.05	5.04	5.55	5.52	5.12	6.04	5.46	5.3	5.14	5.22
Days Sales Outstanding	44.99	43.93	43.79	49.08	55.64	51.79	72.44	65.71	66.1	71.28	60.45	66.79	68.88	71.05	69.98
Inventory Turnover	6.37	5.22	4.96	4.74	4.03	3	1.67	1.95	1.89	1.36	1.35	1.47	1.6	1.73	1.82
Days Inventory Outstanding	57.31	69.86	73.64	77	90.56	121.51	218.12	187.18	192.96	269.36	270.19	248.41	228.74	211.21	200.03
Accounts Payable Turnover	10.37	13.27	13.6	13.05	12.56	14.15	10.5	10.24	11.62	10.86	10.52	9.71	10.45	8.79	9.98
Accounts Payable Turnover Days	35.19	27.5	26.84	27.98	29.05	25.79	34.75	35.64	31.4	33.62	34.71	37.58	34.92	41.52	36.56
Cash Conversion Cycle	67.12	86.29	90.6	98.11	117.15	147.52	255.8	217.25	227.66	307.02	295.93	277.62	262.7	240.74	233.44
Inventory to Cash Days	-12.32	-25.93	-29.85	-27.92	-34.92	-69.72	-145.68	-121.47	-126.85	-198.08	-209.75	-181.62	-159.85	-140.16	-130.05
Inventories	7	11	10	13	15	26	47	45	53	73	77	74	82	80	92
Raw Materials	5	6	6	8	9	9	16	17	21	34	36	37	37	35	36
Work In Process	- -	1	1	1	1	3	6	4	5	6	10	10	13	14	17
Finished Goods	2	4	3	4	5	14	25	24	27	33	31	27	32	31	39
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	133	171	309	319	307	630	694	1,049	1,017	919	812	489	735	1,199	2,182
- Cash & Cash Equivalents	22	13	38	33	38	57	40	41	34	61	55	39	59	53	65
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	72	226	224	245	317	362	357	358	362	258
Enterprise Value	112	158	271	285	270	644	880	1,232	1,228	1,175	1,119	806	1,034	1,508	2,375
Total Capital	122	128	145	149	155	281	503	499	531	646	663	641	640	638	706
Total Debt/Capital (%)	- -	- -	- -	- -	- -	25.51	44.97	44.83	46.18	49.12	54.63	55.65	55.98	56.74	36.5
Total Debt / EV	- -	- -	- -	- -	- -	0.11	0.26	0.18	0.2	0.27	0.32	0.44	0.35	0.24	0.11
EV/Sales	0.93	1.2	1.93	1.97	1.85	3.57	4.64	4.69	4.45	4.64	3.75	2.57	2.92	3.88	5.38
EV/EBITDA	6.73	8.67	13.78	19.19	24.04	21.34	49.69	44.93	34.73	50.73	34.87	28.15	35.88	23.91	42.25
EV/EBIT	9.6	12.54	19.61	32.28	50.36	29.54	110.44	132.25	72.07	481.18	137.88	130.05	180.07	38.79	70.38
EV/Cash Flow to Firm	6.63	8.28	16.11	34.52	23.48	29.98	- -	- -	- -	- -	- -	- -	- -	- -	41.34
EV/Free Cash Flow to Firm	6.63	8.65	16.3	39.33	24.8	31.79	- -	- -	- -	- -	- -	- -	- -	- -	41.34
Diluted Market Cap	133	171	307	321	308	629	654	1,033	1,026	894	793	485	728	1,192	2,151
Diluted Enterprise Value	112	158	270	287	270	643	841	1,215	1,237	1,150	1,100	803	1,028	1,500	2,344
EV per Share	4.02	5.76	9.74	10.14	9.46	19.6	24.3	33.3	32.72	30.19	28.04	19.99	25.17	35.95	49.64
TTM Sales	120	132	141	145	146	180	190	263	276	253	299	314	354	389	441
TTM EBITDA	17	18	20	15	11	30	18	27	35	23	32	29	29	63	56
TTM Operating Income	12	13	14	9	5	14	8	9	17	2	-8	6	-9	39	27
TTM Cash Flow to Firm	17	19	17	8	11	22	- -	- -	- -	- -	- -	- -	- -	- -	57
TTM Free Cash Flow to Firm	17	18	17	7	11	20	- -	- -	- -	- -	- -	- -	- -	- -	57

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	7.95	9.4	18.53	45.13	28.41	33.99	62.94	104.58	64.8	72.27	-223.03	-70.81	38.7	53.59	53.94
EV/EBIT	9.6	12.54	19.61	32.28	50.36	29.54	110.44	132.25	72.07	481.18	137.88	130.05	180.07	38.79	70.38
Enterprise Value	112	158	271	285	270	644	880	1,232	1,228	1,175	1,119	806	1,034	1,508	2,375
Low Price	4	4.19	5.52	8.4	9.41	8.94	14.03	16.8	20.76	12.63	16.95	9.64	11.44	16.48	21.97
EV/Sales	0.93	1.2	1.93	1.97	1.85	3.57	4.64	4.69	4.45	4.64	3.75	2.57	2.92	3.88	5.38
EV/EBITDA	6.73	8.67	13.78	19.19	24.04	21.34	49.69	44.93	34.73	50.73	34.87	28.15	35.88	23.91	42.25
Price/Earnings	17.87	21.14	18.44	42.37	74.68	56.6	170.65	- -	584.61	- -	- -	- -	- -	- -	211.68
Price/Earnings Average	19.3	18.54	11.87	37.05	73.68	40.95	168.81	- -	598.94	- -	- -	- -	- -	- -	159.78
Price/Earnings High	22.97	24.67	18.54	45.39	85.14	59.55	213.87	- -	712.15	- -	- -	- -	- -	- -	223.94
Price/Earnings Low	14.89	14.22	9.18	31.41	65.19	26.42	124.98	- -	448.01	- -	- -	- -	- -	- -	101.97
Price/Book Value	1.1	1.34	2.13	2.14	1.98	3.01	2.5	3.82	3.56	2.79	2.7	1.72	2.61	4.34	4.87
Price/Book Value Average	1.19	1.17	1.37	1.87	1.95	2.18	2.48	3.59	3.65	2.55	3.24	2.51	2.16	3.61	3.67
Price/Book Value High	1.41	1.56	2.14	2.3	2.26	3.17	3.14	4.85	4.34	3.76	4.29	3.32	2.77	4.62	5.15
Price/Book Value Low	0.92	0.9	1.06	1.59	1.73	1.41	1.83	2.26	2.73	1.49	2.25	1.37	1.67	2.5	2.35
Price/Tangible Book Value	1.38	1.85	2.77	2.75	2.48	9.83	-7.65	-14.22	-17.31	-5.8	-5.39	-3.44	-5.33	-9.9	57.96
Price/Tangible Book Value Average	1.49	1.62	1.78	2.4	2.44	7.11	-7.57	-13.39	-17.74	-5.29	-6.46	-5.02	-4.42	-8.23	43.75
Price/Tangible Book Value High	1.77	2.16	2.78	2.94	2.83	10.34	-9.59	-18.06	-21.09	-7.8	-8.56	-6.66	-5.66	-10.54	61.32
Price/Tangible Book Value Low	1.15	1.24	1.38	2.04	2.16	4.59	-5.6	-8.42	-13.27	-3.1	-4.49	-2.74	-3.41	-5.71	27.92
Price/Sales	1.1	1.28	2.12	2.14	2.05	3.38	3.33	3.93	3.64	3.53	2.65	1.55	2.06	3.07	4.69
Price/Sales Average	1.19	1.12	1.36	1.88	2.02	2.45	3.3	3.7	3.73	3.22	3.18	2.26	1.71	2.55	3.54
Price/Sales High	1.42	1.49	2.13	2.3	2.34	3.56	4.18	4.99	4.43	4.75	4.22	2.99	2.19	3.27	4.96
Price/Sales Low	0.92	0.86	1.05	1.59	1.79	1.58	2.44	2.33	2.79	1.89	2.21	1.23	1.32	1.77	2.26
Price/Cash Flow	7.86	8.85	17.78	38.21	26.14	30.94	58.51	104.58	63.53	72.27	-306.89	-94.16	38.7	53.59	51.85
Price/Cash Flow Average	8.49	7.76	11.44	33.41	25.79	22.38	57.88	98.45	65.09	65.9	-368.01	-137.35	32.08	44.53	39.14
Price/Cash Flow High	10.11	10.32	17.87	40.94	29.8	32.55	73.33	132.85	77.39	97.25	-487.7	-182.02	41.12	57.07	54.85
Price/Cash Flow Low	6.55	5.95	8.85	28.33	22.82	14.44	42.85	61.91	48.69	38.66	-255.61	-74.89	24.76	30.9	24.98
Price/Free Cash Flow Average	8.59	8.24	11.93	39.46	28.03	24.59	62.26	98.45	66.39	65.9	-267.45	-103.29	32.08	44.53	40.71
Price/Free Cash Flow High	10.22	10.97	18.63	48.36	32.39	35.76	78.88	132.85	78.94	97.25	-354.43	-136.89	41.12	57.07	57.06
Price/Free Cash Flow Low	6.63	6.32	9.22	33.46	24.8	15.87	46.1	61.91	49.66	38.66	-185.76	-56.32	24.76	30.9	25.98
EV/Sales Average	1.02	1.04	1.14	1.7	1.82	2.61	4.6	4.45	4.54	4.32	4.29	3.28	2.57	3.36	4.17
EV/Sales High	1.25	1.42	1.94	2.13	2.14	3.76	5.57	5.76	5.25	5.89	5.35	4.02	3.05	4.08	5.67
EV/Sales Low	0.75	0.78	0.82	1.4	1.58	1.71	3.66	3.06	3.59	2.95	3.29	2.25	2.17	2.57	2.82
EV/EBITDA Average	7.37	7.51	8.19	16.5	23.67	15.57	49.26	42.69	35.44	47.24	39.91	35.99	31.52	20.69	32.74
EV/EBITDA High	9.02	10.23	13.87	20.73	27.88	22.43	59.61	55.28	41.01	64.44	49.78	44.08	37.48	25.14	44.5
EV/EBITDA Low	5.39	5.6	5.9	13.65	20.56	10.23	39.21	29.31	28.02	32.28	30.64	24.66	26.7	15.86	22.13
EV/EBIT Average	10.52	10.87	11.65	27.75	49.6	21.56	109.5	125.65	73.53	448.03	157.81	166.22	158.17	33.58	54.52
EV/EBIT High	12.87	14.8	19.73	34.86	58.4	31.04	132.49	162.71	85.08	611.24	196.84	203.63	188.08	40.8	74.12
EV/EBIT Low	7.69	8.1	8.39	22.96	43.07	14.15	87.15	86.27	58.13	306.17	121.17	113.91	133.99	25.73	36.86
Last Price	4.8	6.23	11.09	11.33	10.78	19.15	19.15	28.38	27.09	23.61	20.35	12.12	17.88	28.59	45.61
High Price	6.17	7.27	11.15	12.14	12.29	20.15	24	36.05	33	31.77	32.34	23.43	19	30.45	48.25
Enterprise Value Average	122	137	161	245	266	470	873	1,170	1,253	1,094	1,281	1,031	908	1,305	1,840
Enterprise Value High	150	187	273	308	313	677	1,056	1,515	1,450	1,492	1,598	1,263	1,080	1,586	2,501
Enterprise Value Low	90	102	116	203	231	309	695	803	991	747	984	706	769	1,000	1,244

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	28	27	28	28	29	33	36	37	38	39	40	40	41	42	48
Diluted Weighted Avg Shares	28	27	28	28	29	33	34	36	38	38	39	40	41	42	47
Basic Weighted Avg Shares	27	27	27	27	28	32	33	36	37	38	39	40	41	42	45
Revenue per Share	4.36	4.88	5.24	5.28	5.26	5.66	5.75	7.22	7.44	6.69	7.67	7.84	8.69	9.32	9.73
EBITDA per Share	0.61	0.68	0.73	0.54	0.4	0.95	0.54	0.75	0.95	0.61	0.82	0.72	0.71	1.51	1.24
Operating Income per Share	0.42	0.47	0.51	0.32	0.19	0.44	0.24	0.26	0.46	0.06	-0.2	0.15	-0.21	0.93	0.59
Basic EPS, GAAP	0.27	0.29	0.6	0.27	0.14	0.34	0.11	-0.08	0.05	-0.44	-0.38	-0.48	-0.75	-0.32	0.22
Basic EPS from Cont Ops	0.27	0.29	0.6	0.27	0.14	0.34	0.11	-0.08	0.05	-0.44	-0.38	-0.48	-0.75	-0.32	0.22
Diluted EPS, GAAP	0.27	0.29	0.58	0.26	0.14	0.33	0.11	-0.08	0.05	-0.44	-0.38	-0.48	-0.75	-0.32	0.21
Diluted EPS from Cont Ops	0.27	0.29	0.58	0.26	0.14	0.33	0.11	-0.08	0.05	-0.44	-0.38	-0.48	-0.75	-0.32	0.21
Dividend per Share	- -	0.05	0.11	0.12	0.12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.61	0.7	0.62	0.3	0.41	0.62	0.33	0.27	0.43	0.33	-0.07	-0.13	0.46	0.53	0.88
Free Cash Flow per Basic Share	0.61	0.67	0.62	0.26	0.39	0.58	0.31	0.27	0.43	0.33	-0.09	-0.17	0.46	0.53	0.88
Cash & Equivalents per Share	0.78	0.47	1.35	1.19	1.32	1.72	1.1	1.12	0.9	1.58	1.38	0.98	1.43	1.27	1.36
Book Value per Share	4.37	4.66	5.2	5.29	5.45	6.36	7.65	7.44	7.61	8.45	7.54	7.05	6.86	6.58	9.37
Tangible Book Value per Share	3.49	3.37	4	4.13	4.35	1.95	-2.5	-2	-1.56	-4.07	-3.78	-3.52	-3.35	-2.89	0.79