Astronics Corporation Financial Ratios — ATROB 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 (%)	23.98	19.19	18.38	28.11	25.35	15.19	5.9	13.06	13.42	-35.13	-9.71	-14.4	-10.8	-6.41	14.82
Return on Assets (%)	13.25	11.31	7.75	10.66	11.43	7.98	2.94	6.2	6.68	-16.51	-4.16	-5.84	-4.23	-2.53	4.33
Return on Capital (%)	18.27	15.02	10.35	14.35	15.2	10.13	3.62	7.66	8.5	- -	- -	- -	- -	- -	6.06
Return on Invested Capital (%)	18.23	15.55	11.42	15.77	15.94	11.04	4.66	9.33	0.21	- -	- -	- -	- -	- -	14.38
Gross Margin (%)	26.51	26.06	25.85	25.27	27.15	25.19	21.96	22.5	20.21	19.27	14.69	13.37	25.32	27.71	29.94
EBITDA Margin (%)	15.67	14.84	15.7	17.34	17.93	15.9	9.47	12.29	4.5	-13.7	0.07	-0.42	2.82	6.4	11.4
Operating Margin (%)	14.6	12.24	12.44	13.22	14.27	11.83	7.74	7.93	1.65	-2.72	-7.57	-5.62	-0.97	3.33	8.86
Incremental Operating Margin (%)	27.59	- -	13.17	14.03	36.62	40.43	306.55	8.57	166.52	9.8	34.68	4.05	15.15	31.2	74.88
Pretax Margin (%)	12.72	11.85	11.24	11.97	13.59	10.86	4	6.51	8.84	-22.37	-6.06	-5.57	-3.82	-0.99	3.71
Profit Margin (%)	9.46	8.21	8.02	8.5	9.67	7.65	3.15	5.83	6.73	-23.04	-5.75	-6.68	-3.83	-2.04	3.41
Net Income to Common Margin (%)	9.46	8.21	8.02	8.5	9.67	7.65	3.15	5.83	6.73	-23.04	-5.75	-6.68	-3.83	-2.04	3.41
Effective Tax Rate (%)	25.59	30.74	28.64	28.99	28.79	29.6	21.26	10.48	23.84	- -	- -	- -	- -	- -	8.1
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	23.98	19.19	18.38	28.11	25.35	15.19	5.9	13.06	13.42	-35.13	-9.71	-14.4	-10.8	-6.41	14.82

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	33	30	200	183	170	148	272	234	214	195	182	178	198	194	378
ST Debt	5	9	12	3	3	3	3	2	5	5	7	9	14	5	6
LT Debt	28	21	188	180	167	145	269	232	209	190	175	169	184	189	373
Total Debt/EBITDA	0.93	0.76	3.75	1.6	1.37	1.47	4.59	2.37	6.15	-2.83	549.23	-78.69	10.17	3.81	3.85
Net Debt/EBITDA	0.62	0.57	2.73	1.41	1.22	1.29	4.29	2.2	4.5	-1.93	402.55	-66.26	8.41	3.13	3.22
Total Debt/EBIT	1.08	0.92	4.74	2.09	1.72	1.98	8.47	3.68	125.68	-1.93	-6.34	-5.94	-29.63	7.33	4.95
Net Debt/EBIT	0.72	0.69	3.44	1.85	1.53	1.74	7.91	3.41	91.9	-1.32	-4.65	-5	-24.51	6.02	4.14
EBITDA to Interest Expense	18.76	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	18.76	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	17.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	58.81	59.03	34.91	40.54	49.28	55.84	44.83	49.91	49.68	43.63	42.13	39.01	39.37	39.47	19.82
Long-Term Debt/Equity (%)	27.19	16.55	109.64	78.98	55.69	43.11	81.56	60.04	53.76	70.14	68.21	70.62	73.59	73.87	265.97
Long-Term Debt/Capital (%)	20.55	13.35	50.57	43.83	35.58	29.96	44.72	37.4	34.69	40.78	39.92	40.51	41.06	42.04	71.86
Long-Term Debt/Total Assets (%)	15.99	9.77	38.28	32.01	27.45	24.07	36.56	29.96	26.71	30.6	28.73	27.55	28.97	29.16	52.72
Total Debt/Equity (%)	32.34	23.96	116.8	80.2	56.55	43.89	82.37	60.52	54.98	71.99	70.85	74.35	79.22	75.7	270.11
Total Debt/Capital (%)	24.44	19.33	53.87	44.51	36.12	30.5	45.17	37.7	35.47	41.86	41.47	42.64	44.2	43.09	72.98
Total Debt/Total Assets (%)	19.02	14.14	40.78	32.51	27.87	24.51	36.93	30.21	27.31	31.41	29.84	29	31.19	29.88	53.54
Net Debt to Equity	21.72	18.06	84.94	70.91	50.37	38.59	76.94	56.22	40.2	49.04	51.93	62.61	65.52	62.24	225.79
Net Debt/Capital (%)	17.85	15.3	45.93	41.49	33.5	27.84	43.48	35.99	27.39	31.23	32.61	37.14	36.95	36.17	63.22
EBITDA	36	40	53	115	124	101	59	99	35	-69	- -	-2	19	51	98
EBITDA-CapEx	36	40	53	115	124	101	59	99	35	-69	- -	-2	19	51	98
Operating Income (Loss)	33	33	42	87	99	75	48	64	13	-14	-34	-30	-7	26	76

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	0.33	0.15	0.64	0.19	0.18	0.21	0.17	0.13	0.26	0.43	0.25	0.09	0.03	0.06	0.13
Current Ratio	2.76	2.25	2.48	2.25	2.4	2.95	3.06	2.92	2.84	3.38	2.87	2.41	2.72	2.73	3.1
Quick Ratio	1.39	1.1	1.36	1.01	1.09	1.47	1.46	1.55	1.49	1.42	1.16	1.07	1.23	1.29	1.58
CFO/Avg Current Liab	0.86	0.59	0.74	1.03	0.74	0.51	0.4	0.48	0.34	0.35	-0.05	-0.21	-0.16	0.2	0.5
Common Equity/Total Assets	58.81	59.03	34.91	40.54	49.28	55.84	44.83	49.91	49.68	43.63	42.13	39.01	39.37	39.47	19.82
Long-Term Debt/Equity (%)	27.19	16.55	109.64	78.98	55.69	43.11	81.56	60.04	53.76	70.14	68.21	70.62	73.59	73.87	265.97
Long-Term Debt/Capital (%)	20.55	13.35	50.57	43.83	35.58	29.96	44.72	37.4	34.69	40.78	39.92	40.51	41.06	42.04	71.86
Long-Term Debt/Total Assets (%)	15.99	9.77	38.28	32.01	27.45	24.07	36.56	29.96	26.71	30.6	28.73	27.55	28.97	29.16	52.72
Total Debt/Equity (%)	32.34	23.96	116.8	80.2	56.55	43.89	82.37	60.52	54.98	71.99	70.85	74.35	79.22	75.7	270.11
Total Debt/Capital (%)	24.44	19.33	53.87	44.51	36.12	30.5	45.17	37.7	35.47	41.86	41.47	42.64	44.2	43.09	72.98
Total Debt/Total Assets (%)	19.02	14.14	40.78	32.51	27.87	24.51	36.93	30.21	27.31	31.41	29.84	29	31.19	29.88	53.54
CFO/Total Liabilities	38.74	27.84	15.5	29.84	25.4	18.3	9.31	14.14	10.84	10.69	-1.57	-7.55	-6.23	7.78	13.2
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	7.04	5.39	4.6	6	6.11	6.13	5.05	5.13	4.67	3.3	2.86	2.68	3.43	3.63	5.12

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	7	6.72	6.58	9.07	7.92	6.99	6	6.06	5.47	4.77	5.45	5.15	5.34	5.79	5.94
Days Sales Outstanding	52.14	54.35	55.47	40.25	46.1	52.2	60.87	60.26	66.78	76.46	66.97	70.88	68.33	63.01	61.49
Inventory Turnover	4.31	4.44	3.77	4.93	4.38	4.08	3.65	4.31	4.33	2.68	2.41	2.68	2.71	2.94	3.05
Days Inventory Outstanding	84.74	82.19	96.94	74.01	83.42	89.41	99.91	84.68	84.2	136.22	151.29	136.1	134.67	124.27	119.84
Accounts Payable Turnover	16.08	19.43	16.11	19.71	18.34	18.19	15.57	13.21	14.42	13.39	12.4	9.97	8.27	11.2	14.3
Accounts Payable Turnover Days	22.7	18.78	22.66	18.52	19.9	20.07	23.44	27.63	25.31	27.26	29.44	36.61	44.11	32.59	25.52
Cash Conversion Cycle	114.19	117.76	129.75	95.74	109.61	121.55	137.34	117.31	125.67	185.42	188.82	170.38	158.89	154.69	155.82
Inventory to Cash Days	-32.6	-27.84	-41.46	-33.75	-37.32	-37.21	-39.04	-24.42	-17.42	-59.76	-84.32	-65.22	-66.34	-61.26	-58.35
Inventories	40	49	85	115	115	117	150	139	146	157	158	188	192	200	197
Raw Materials	24	29	49	58	64	67	82	78	87	108	106	127	131	140	125
Work In Process	8	9	15	28	24	21	33	27	26	22	23	30	32	32	39
Finished Goods	7	11	22	29	28	29	35	33	33	27	29	31	29	28	33
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	402	283	934	1,257	1,071	1,010	1,203	1,021	904	422	390	331	620	584	1,992
- Cash & Cash Equivalents	11	7	55	21	19	18	18	17	32	40	30	14	5	9	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	33	30	200	183	170	148	272	234	214	195	182	178	198	194	378
Enterprise Value	424	306	1,080	1,418	1,222	1,141	1,457	1,239	1,085	577	542	496	813	768	2,353
Total Capital	136	155	372	411	470	486	602	621	603	465	438	418	447	450	518
Total Debt/Capital (%)	24.44	19.33	53.87	44.51	36.12	30.5	45.17	37.7	35.47	41.86	41.47	42.64	44.2	43.09	72.98
Total Debt / EV	0.08	0.1	0.19	0.13	0.14	0.13	0.19	0.19	0.2	0.34	0.34	0.36	0.24	0.25	0.16
EV/Sales	1.86	1.15	3.18	2.15	1.77	1.8	2.33	1.54	1.4	1.15	1.22	0.93	1.18	0.97	2.73
EV/EBITDA	11.87	7.73	20.23	12.38	9.85	11.33	24.63	12.55	31.24	- -	1,636.12	- -	41.85	15.08	23.95
EV/EBIT	13.77	9.36	25.52	16.24	12.37	15.23	45.39	19.46	638.11	- -	- -	- -	- -	29.03	30.79
EV/Cash Flow to Firm	14.47	12.64	21.79	14.2	15.57	23.35	38.56	22.57	25.43	- -	- -	- -	- -	- -	31.45
EV/Free Cash Flow to Firm	14.47	12.64	21.79	14.2	15.57	23.35	38.56	22.57	25.43	- -	- -	- -	- -	- -	31.45
Diluted Market Cap	402	282	960	1,299	1,099	1,043	1,258	1,038	946	421	386	330	595	583	2,036
Diluted Enterprise Value	424	305	1,106	1,461	1,250	1,173	1,512	1,256	1,128	575	538	495	788	768	2,396
EV per Share	12.66	8.92	26.79	34.39	29.23	27.57	36.55	30.74	28.32	15.1	13.91	12.42	19.05	17.62	53.33
TTM Sales	228	266	340	661	692	633	624	803	773	503	445	535	689	795	862
TTM EBITDA	36	40	53	115	124	101	59	99	35	-69	- -	-2	19	51	98
TTM Operating Income	33	33	42	87	99	75	48	64	13	-14	-34	-30	-7	26	76
TTM Cash Flow to Firm	29	24	50	100	79	49	38	55	43	- -	- -	- -	- -	- -	75
TTM Free Cash Flow to Firm	29	24	50	100	79	49	38	55	43	- -	- -	- -	- -	- -	75

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	14.4	11.66	19.38	13	14	21.34	33.3	18.92	22.16	11.28	-69.8	-11.66	-24.84	19.09	27.22
EV/EBIT	13.77	9.36	25.52	16.24	12.37	15.23	45.39	19.46	638.11	- -	- -	- -	- -	29.03	30.79
Enterprise Value	424	306	1,080	1,418	1,222	1,141	1,457	1,239	1,085	577	542	496	813	768	2,353
Low Price	6.12	7.46	7.8	22.57	21.22	15.61	18.01	23.63	21.53	5.24	8.04	5.92	8.39	11.25	12.38
EV/Sales	1.86	1.15	3.18	2.15	1.77	1.8	2.33	1.54	1.4	1.15	1.22	0.93	1.18	0.97	2.73
EV/EBITDA	11.87	7.73	20.23	12.38	9.85	11.33	24.63	12.55	31.24	- -	1,636.12	- -	41.85	15.08	23.95
Price/Earnings	17.49	12.18	33.53	22.13	15.93	20.92	62.19	21.61	17.99	- -	- -	- -	- -	- -	67.28
Price/Earnings Average	13.61	13.86	22.75	19.58	19.88	20.66	48.56	23.96	20.89	- -	- -	- -	- -	- -	43.7
Price/Earnings High	19.78	18.57	39.06	23.84	26.27	25.29	65.76	30.52	27.98	- -	- -	- -	- -	- -	68.83
Price/Earnings Low	8.93	11.01	11.29	16.4	13.19	13.37	37.11	20.14	16.43	- -	- -	- -	- -	- -	18.45
Price/Book Value	3.91	2.26	5.45	5.51	3.57	2.99	3.65	2.64	2.32	1.56	1.52	1.38	2.49	2.28	14.22
Price/Book Value Average	3.04	2.57	3.7	4.87	4.45	2.96	2.85	2.93	2.7	1.46	1.9	1.5	2.27	2.63	9.24
Price/Book Value High	4.42	3.45	6.34	5.94	5.88	3.62	3.86	3.73	3.61	3.4	2.55	1.98	3.19	3.3	14.55
Price/Book Value Low	1.99	2.04	1.83	4.08	2.95	1.91	2.18	2.46	2.12	0.74	1.22	0.98	1.44	1.92	3.9
Price/Tangible Book Value	5.61	3.26	-29.02	38.04	13.98	8.14	23.69	7.96	7.75	4.13	3.75	3.23	4.93	4.01	91.41
Price/Tangible Book Value Average	4.36	3.71	-19.69	33.66	17.46	8.04	18.5	8.83	9	3.87	4.68	3.52	4.51	4.62	59.37
Price/Tangible Book Value High	6.34	4.97	-33.8	41	23.06	9.84	25.05	11.24	12.05	8.99	6.29	4.63	6.32	5.8	93.51
Price/Tangible Book Value Low	2.86	2.95	-9.77	28.19	11.58	5.2	14.13	7.42	7.08	1.96	3.01	2.3	2.85	3.37	25.06
Price/Sales	1.66	1	2.69	1.88	1.54	1.6	1.96	1.26	1.21	0.84	0.87	0.62	0.86	0.73	2.29
Price/Sales Average	1.29	1.14	1.83	1.66	1.92	1.58	1.53	1.4	1.41	0.78	1.08	0.67	0.79	0.85	1.49
Price/Sales High	1.87	1.52	3.13	2.03	2.54	1.93	2.07	1.78	1.88	1.82	1.46	0.88	1.1	1.06	2.34
Price/Sales Low	0.84	0.9	0.91	1.39	1.28	1.02	1.17	1.17	1.11	0.4	0.7	0.44	0.5	0.62	0.63
Price/Cash Flow	13.53	11.02	18.45	12.44	13.59	20.73	32.39	18.43	21.92	11.28	-69.8	-11.66	-24.78	19.09	26.41
Price/Cash Flow Average	10.53	12.54	12.52	11.01	16.96	20.48	25.29	20.43	25.46	10.55	-87.29	-12.7	-22.67	22.01	17.15
Price/Cash Flow High	15.31	16.8	21.49	13.41	22.41	25.07	34.25	26.03	34.1	24.52	-117.16	-16.7	-31.77	27.6	27.02
Price/Cash Flow Low	6.91	9.96	6.21	9.22	11.25	13.26	19.33	17.18	20.02	5.35	-56.08	-8.32	-14.31	16.04	7.24
Price/Free Cash Flow Average	11.21	13.27	13.15	11.51	17.48	21.08	26	20.98	25.74	10.55	-87.29	-12.7	-22.73	22.01	17.68
Price/Free Cash Flow High	16.29	17.78	22.57	14.01	23.09	25.81	35.21	26.72	34.47	24.52	-117.16	-16.7	-31.84	27.6	27.85
Price/Free Cash Flow Low	7.35	10.54	6.52	9.64	11.6	13.65	19.87	17.64	20.24	5.35	-56.08	-8.32	-14.34	16.04	7.46
EV/Sales Average	1.47	1.29	2.29	1.93	2.15	1.78	1.91	1.68	1.59	1.09	1.44	0.98	1.1	1.08	1.92
EV/Sales High	2.09	1.7	3.63	2.29	2.77	2.14	2.44	2.07	2.05	2.13	1.81	1.19	1.43	1.29	2.78
EV/Sales Low	1	1.04	1.35	1.65	1.5	1.23	1.56	1.46	1.3	0.71	1.05	0.75	0.8	0.85	1.05
EV/EBITDA Average	9.37	8.72	14.61	11.11	11.99	11.2	20.17	13.68	35.43	- -	1,930.98	- -	39.13	16.84	16.84
EV/EBITDA High	13.34	11.48	23.12	13.23	15.45	13.43	25.79	16.82	45.67	- -	2,434.69	- -	50.85	20.2	24.41
EV/EBITDA Low	6.36	7.04	8.62	9.54	8.37	7.71	16.42	11.85	28.97	- -	1,404.88	- -	28.36	13.25	9.23
EV/EBIT Average	10.88	10.56	18.43	14.58	15.06	15.06	37.18	21.2	723.76	- -	- -	- -	- -	32.41	21.65
EV/EBIT High	15.48	13.91	29.16	17.35	19.41	18.05	47.54	26.07	933.09	- -	- -	- -	- -	38.86	31.39
EV/EBIT Low	7.38	8.53	10.88	12.51	10.51	10.37	30.27	18.37	591.92	- -	- -	- -	- -	25.51	11.86
Last Price	11.99	8.26	23.17	30.46	25.61	24.42	30.18	25.34	23.58	11.06	10.01	8.29	14.53	13.39	45.17
High Price	13.57	12.59	26.99	32.83	42.25	29.53	31.91	35.79	36.67	24.04	16.8	11.88	18.63	19.36	46.21
Enterprise Value Average	335	345	780	1,274	1,488	1,128	1,193	1,350	1,231	549	639	525	761	858	1,654
Enterprise Value High	477	454	1,234	1,516	1,917	1,352	1,526	1,660	1,587	1,073	806	639	988	1,029	2,399
Enterprise Value Low	228	278	460	1,093	1,038	776	972	1,169	1,007	354	465	401	551	675	906

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	34	34	40	41	42	41	40	40	38	38	39	40	43	44	44
Diluted Weighted Avg Shares	34	34	41	43	43	43	42	41	40	38	39	40	41	44	45
Basic Weighted Avg Shares	31	32	39	41	42	41	41	40	40	38	39	40	41	44	44
Revenue per Share	7.25	8.26	8.62	16.2	16.63	15.26	15.4	20.13	19.46	13.2	11.54	13.43	16.88	18.25	19.71
EBITDA per Share	1.14	1.22	1.35	2.81	2.98	2.43	1.46	2.47	0.88	-1.81	0.01	-0.06	0.48	1.17	2.25
Operating Income per Share	1.06	1.01	1.07	2.14	2.37	1.81	1.19	1.6	0.32	-0.36	-0.87	-0.75	-0.16	0.61	1.75
Basic EPS, GAAP	0.69	0.68	0.69	1.38	1.61	1.17	0.49	1.17	1.31	-3.04	-0.66	-0.9	-0.65	-0.37	0.67
Basic EPS from Cont Ops	0.69	0.68	0.69	1.38	1.61	1.17	0.49	1.17	1.31	-3.04	-0.66	-0.9	-0.65	-0.37	0.67
Diluted EPS, GAAP	0.64	0.64	0.66	1.32	1.56	1.13	0.47	1.14	1.3	-3.04	-0.66	-0.9	-0.65	-0.37	0.65
Diluted EPS from Cont Ops	0.64	0.64	0.66	1.32	1.56	1.13	0.47	1.14	1.3	-3.04	-0.66	-0.9	-0.65	-0.37	0.65
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.89	0.75	1.26	2.45	1.89	1.18	0.93	1.38	1.08	0.98	-0.14	-0.71	-0.59	0.7	1.71
Free Cash Flow per Basic Share	0.89	0.75	1.26	2.45	1.89	1.18	0.93	1.38	1.08	0.98	-0.14	-0.71	-0.59	0.7	1.71
Cash & Equivalents per Share	0.33	0.22	1.36	0.51	0.44	0.43	0.45	0.41	0.83	1.06	0.76	0.35	0.11	0.21	0.41
Book Value per Share	3.07	3.65	4.25	5.53	7.18	8.16	8.28	9.59	10.15	7.08	6.59	6.01	5.85	5.87	3.18
Tangible Book Value per Share	2.14	2.53	-0.8	0.8	1.83	3	1.27	3.18	3.04	2.68	2.67	2.57	2.95	3.34	0.49