American Vanguard Corporation Financial Ratios — AVD 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 (%)	12.49	17.89	14.26	1.86	2.49	4.65	6.9	7.63	4.04	4.32	5.07	7.38	2.03	-41.9	-23.45
Return on Assets (%)	7.07	9.93	8.13	1.05	1.45	2.96	4.2	4.29	2.15	2.26	2.7	3.86	1.01	-17.99	-8.09
Return on Capital (%)	9.79	14.32	12.25	- -	2.45	4.09	6.17	6.74	4.05	3.93	4.54	6.78	3.42	- -	- -
Return on Invested Capital (%)	10.2	14.45	12.3	- -	2.52	4.24	6.1	6.99	4.09	3.9	4.67	6.95	3.5	- -	- -
Gross Margin (%)	40.88	44	44.97	38.34	38.67	41.1	41.51	40.2	37.88	37.63	30.61	31.56	30.92	21.98	28.65
EBITDA Margin (%)	17.53	19.88	18.52	7.72	9.68	11.81	12.32	12.75	9.58	9.33	10.24	10.3	7.78	-14.48	-1.85
Operating Margin (%)	13.03	16.2	14.63	2.25	3.98	6.58	7.55	8.59	5.6	3.98	5.52	6.67	4.19	-5.63	2.67
Incremental Operating Margin (%)	26.99	30.87	- -	59.51	- -	39.66	14.57	12.32	- -	84.05	12.65	19.01	54.22	171.67	- -
Pretax Margin (%)	11.7	15.53	14.13	1.22	3.1	6.06	7	7.4	4.06	4.02	4.87	5.9	1.78	-22.01	-9.16
Profit Margin (%)	7.33	10.07	9.04	1.62	2.28	4.1	5.71	5.33	2.91	3.32	3.33	4.5	1.3	-23.08	-9.68
Net Income to Common Margin (%)	7.33	10.07	9.04	1.62	2.28	4.1	5.71	5.33	2.91	3.32	3.33	4.5	1.3	-23.08	-9.68
Effective Tax Rate (%)	37.35	35.22	35.14	- -	22.42	29.29	17.88	27.22	27.36	16.7	30.09	23.8	26.98	- -	- -
Dvd Payout Ratio (%)	9.99	16.71	14.38	172.35	18.88	4.36	7.82	9.19	17.08	7.66	12.82	10.17	45.01	-1.99	- -
Sustainable Growth Rate (%)	11.24	14.9	12.21	-1.35	2.02	4.44	6.36	6.93	3.35	3.99	4.42	6.63	1.12	-42.73	-23.45

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	66	52	52	99	68	41	77	97	160	120	78	76	162	168	191
ST Debt	14	16	- -	- -	- -	- -	- -	- -	5	4	5	5	6	6	6
LT Debt	52	36	52	99	68	41	77	97	155	116	73	71	156	162	186
Total Debt/EBITDA	1.26	0.72	0.73	4.28	2.44	1.11	1.77	1.67	3.57	2.8	1.37	1.21	3.6	-2.12	-20.03
Net Debt/EBITDA	0.59	0.19	0.64	4.07	2.24	0.9	1.51	1.56	3.17	2.14	0.63	0.5	2.83	-1.7	-16.91
Total Debt/EBIT	1.69	0.88	0.93	14.71	5.93	1.99	2.89	2.48	6.11	5.23	2.52	1.88	6.96	-1.65	-6.76
Net Debt/EBIT	0.8	0.24	0.81	13.98	5.45	1.61	2.47	2.32	5.42	4	1.16	0.77	5.47	-1.33	-5.71
EBITDA to Interest Expense	21.67	41.8	45.42	9.54	13.11	27.45	22.54	14.39	6.22	8.66	15.49	15.88	3.57	-4.79	-0.57
EBITDA-CapEx/Interest Expense	21.54	39.8	45.42	9.54	-4.06	27.28	-19.65	14.39	5.69	7.85	15.49	15.88	3.57	-4.79	-0.57
EBIT to Interest Expense	16.11	34.05	35.87	2.78	5.4	15.29	13.8	9.7	3.64	3.69	8.35	10.28	1.92	-1.86	0.83
Interest Expense	2	2	2	2	2	1	2	4	7	5	4	4	13	17	17
Common Equity/Total Assets	54.61	56.28	57.65	55.39	61.66	65.63	56.96	55.46	51.36	53.03	53.7	50.94	48.21	36.61	32.25
Long-Term Debt/Equity (%)	27.75	16.06	20.05	37.78	25.46	14.5	25.38	29.36	45.12	32.05	19.59	19.18	42.16	69.35	96.48
Long-Term Debt/Capital (%)	20.48	13.03	16.69	27.41	20.29	12.67	20.24	22.7	30.79	24.06	16.2	15.9	29.32	40.33	48.37
Long-Term Debt/Total Assets (%)	15.16	9.05	11.55	20.88	15.7	9.52	14.47	16.29	23.17	17	10.52	9.77	20.33	25.39	31.12
Total Debt/Equity (%)	35.48	23.26	20.07	37.81	25.48	14.5	25.38	29.36	46.54	33.21	20.95	20.61	43.81	71.99	99.47
Total Debt/Capital (%)	26.19	18.87	16.72	27.43	20.31	12.67	20.24	22.7	31.76	24.93	17.32	17.09	30.46	41.86	49.87
Total Debt/Total Assets (%)	19.38	13.11	11.56	20.89	15.71	9.52	14.47	16.29	23.9	17.61	11.25	10.5	21.12	26.35	32.08
Net Debt to Equity	16.73	6.2	17.48	35.93	23.42	11.72	21.67	27.49	41.31	25.37	9.65	8.42	34.45	57.83	83.98
Net Debt/Capital (%)	14.33	5.83	14.88	26.44	18.98	10.49	17.81	21.56	28.57	19.7	8.27	7.31	24.48	34.71	43.51
EBITDA	53	73	71	23	28	37	44	58	45	43	57	63	45	-79	-10
EBITDA-CapEx	52	69	71	23	-9	37	-38	58	41	39	57	63	45	-79	-10
Operating Income (Loss)	39	59	56	7	12	21	27	39	26	18	31	41	24	-31	14

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	0.44	0.34	0.06	0.06	0.06	0.08	0.09	0.04	0.05	0.09	0.07	0.08	0.05	0.05	0.06
Current Ratio	2.33	1.96	2.26	3.53	2.58	2.34	2.02	2.13	2.43	1.93	1.53	1.46	1.87	1.63	1.77
Quick Ratio	1.33	1.02	0.83	1.22	0.91	0.98	0.96	0.96	1.17	0.91	0.79	0.71	0.89	0.83	0.88
CFO/Avg Current Liab	0.6	0.42	-0.06	-0.36	0.92	0.5	0.53	0.09	0.07	0.58	0.44	0.23	-0.24	0.02	-0.1
Common Equity/Total Assets	54.61	56.28	57.65	55.39	61.66	65.63	56.96	55.46	51.36	53.03	53.7	50.94	48.21	36.61	32.25
Long-Term Debt/Equity (%)	27.75	16.06	20.05	37.78	25.46	14.5	25.38	29.36	45.12	32.05	19.59	19.18	42.16	69.35	96.48
Long-Term Debt/Capital (%)	20.48	13.03	16.69	27.41	20.29	12.67	20.24	22.7	30.79	24.06	16.2	15.9	29.32	40.33	48.37
Long-Term Debt/Total Assets (%)	15.16	9.05	11.55	20.88	15.7	9.52	14.47	16.29	23.17	17	10.52	9.77	20.33	25.39	31.12
Total Debt/Equity (%)	35.48	23.26	20.07	37.81	25.48	14.5	25.38	29.36	46.54	33.21	20.95	20.61	43.81	71.99	99.47
Total Debt/Capital (%)	26.19	18.87	16.72	27.43	20.31	12.67	20.24	22.7	31.76	24.93	17.32	17.09	30.46	41.86	49.87
Total Debt/Total Assets (%)	19.38	13.11	11.56	20.89	15.71	9.52	14.47	16.29	23.9	17.61	11.25	10.5	21.12	26.35	32.08
CFO/Total Liabilities	25.25	23.17	-3.28	-16.13	47.06	31.44	25.62	4.41	2.95	28.27	26.87	16.03	-14.78	0.97	-5.24
CFO/CapEx	124.26	11.64	- -	- -	2.14	207.17	0.72	- -	2.48	22.5	- -	- -	- -	- -	- -
Altman's Z-Score	4.76	6.31	5.19	3.25	4.04	5.02	4.33	4.04	3.85	3.48	3.67	3.81	2.99	2.15	2.29

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	5.88	5.06	5.08	3.73	3.64	3.99	3.81	4.02	3.61	3.45	3.99	3.99	3.42	3.11	3.12
Days Sales Outstanding	62.1	72.11	71.91	97.83	100.19	91.57	95.77	90.73	101.11	105.87	91.42	91.55	106.82	117.49	117.01
Inventory Turnover	2.45	2.58	1.84	1.21	1.17	1.43	1.7	1.92	1.8	1.75	2.43	2.47	1.98	2.14	2.07
Days Inventory Outstanding	148.78	141.52	198.26	302.74	310.65	255.2	214.18	190.14	202.82	208.64	150.02	148.06	184.11	170.47	176.43
Accounts Payable Turnover	9.42	7.92	7.11	6.87	8.3	8.46	5.38	5.13	4.48	4.62	5.97	6.57	6.32	5.61	4.65
Accounts Payable Turnover Days	38.76	46.09	51.31	53.13	43.99	43.15	67.81	71.18	81.51	79.05	61.11	55.57	57.75	65.12	78.48
Cash Conversion Cycle	172.11	167.54	218.86	347.45	366.85	303.63	242.13	209.7	222.42	235.46	180.33	184.05	233.18	222.84	214.95
Inventory to Cash Days	-86.68	-69.41	-126.35	-204.91	-210.47	-163.63	-118.41	-99.41	-101.7	-102.77	-58.6	-56.51	-77.29	-52.98	-59.42
Inventories	71	88	140	166	136	121	123	160	163	164	154	184	220	179	176
Raw Materials	10	13	13	23	16	17	16	13	11	14	16	29	21	25	27
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	61	75	127	143	120	104	108	147	152	149	138	155	199	155	149
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	368	884	697	338	409	562	585	453	587	479	506	639	316	134	111
- Cash & Cash Equivalents	35	38	7	5	6	8	11	6	7	16	16	20	11	13	12
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	66	52	52	99	68	41	77	97	160	120	78	76	162	168	191
Enterprise Value	399	898	742	431	472	596	652	544	741	583	568	695	466	289	290
Total Capital	253	278	310	360	337	323	383	426	504	481	451	446	532	401	384
Total Debt/Capital (%)	26.19	18.87	16.72	27.43	20.31	12.67	20.24	22.7	31.76	24.93	17.32	17.09	30.46	41.86	49.87
Total Debt / EV	0.17	0.06	0.07	0.23	0.14	0.07	0.12	0.18	0.22	0.21	0.14	0.11	0.35	0.58	0.66
EV/Sales	1.33	2.45	1.95	1.44	1.63	1.91	1.84	1.2	1.58	1.27	1.02	1.14	0.8	0.53	0.56
EV/EBITDA	7.57	12.34	10.52	18.72	16.85	16.16	14.9	9.39	16.52	13.61	9.94	11.06	10.34	- -	- -
EV/EBIT	10.18	15.15	13.32	64.28	40.93	29	24.33	13.94	28.26	25.44	18.36	17.09	20.01	- -	- -
EV/Cash Flow to Firm	9.79	21.62	- -	- -	5.88	12.58	10.76	37.29	49.9	6.17	6.39	11.55	- -	- -	- -
EV/Free Cash Flow to Firm	9.86	23.59	- -	- -	10.83	12.64	- -	37.29	67.56	6.45	6.39	11.55	- -	- -	- -
Diluted Market Cap	372	893	702	336	410	563	584	456	577	465	498	649	313	130	109
Diluted Enterprise Value	403	908	747	429	472	596	650	547	731	569	560	704	464	285	288
EV per Share	14.47	31.57	25.85	14.82	16.16	20.28	21.88	18.22	24.56	18.89	18.39	23.61	16.21	10.01	9.99
TTM Sales	301	366	381	299	289	312	355	454	468	459	558	610	579	547	515
TTM EBITDA	53	73	71	23	28	37	44	58	45	43	57	63	45	-79	-10
TTM Operating Income	39	59	56	7	12	21	27	39	26	18	31	41	24	-31	14
TTM Cash Flow to Firm	41	42	-5	- -	80	47	61	15	15	94	89	60	-50	- -	- -
TTM Free Cash Flow to Firm	40	38	-5	- -	44	47	-21	15	11	90	89	60	-50	- -	- -

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	9.55	24.18	-112.96	-9.85	9.78	12.19	-25.49	39.15	100.72	5.39	5.77	11.36	-5.33	33.12	-5.12
EV/EBIT	10.18	15.15	13.32	64.28	40.93	29	24.33	13.94	28.26	25.44	18.36	17.09	20.01	- -	- -
Enterprise Value	399	898	742	431	472	596	652	544	741	583	568	695	466	289	290
Low Price	7.63	13	21.83	9.5	9.73	9.63	14.65	13.98	12.69	11.35	14.16	13.82	8.41	4.26	3.28
EV/Sales	1.33	2.45	1.95	1.44	1.63	1.91	1.84	1.2	1.58	1.27	1.02	1.14	0.8	0.53	0.56
EV/EBITDA	7.57	12.34	10.52	18.72	16.85	16.16	14.9	9.39	16.52	13.61	9.94	11.06	10.34	- -	- -
Price/Earnings	16.66	23.52	19.96	68.26	60.95	43.22	28.2	18.41	41.56	29.99	26.29	23.16	41.04	- -	- -
Price/Earnings Average	13.53	19.58	23.24	92.33	55.09	34.48	26.69	24.27	33.75	28.34	27.83	21.84	60.87	- -	- -
Price/Earnings High	18.45	28.4	28.73	144.15	69.87	45.13	34.45	29.09	45.23	37.87	36.07	27.73	88.55	- -	- -
Price/Earnings Low	9.53	9.84	17.93	55.8	42.33	21.73	21.03	16.94	27.07	21.93	22.71	14.74	31.46	- -	- -
Price/Book Value	1.97	3.93	2.7	1.29	1.52	1.99	1.92	1.38	1.71	1.33	1.36	1.73	0.85	0.57	0.58
Price/Book Value Average	1.6	3.27	3.15	1.75	1.38	1.59	1.82	1.82	1.39	1.25	1.44	1.63	1.26	1.04	0.71
Price/Book Value High	2.18	4.74	3.89	2.73	1.75	2.08	2.34	2.18	1.86	1.68	1.86	2.07	1.84	1.77	0.95
Price/Book Value Low	1.13	1.64	2.43	1.06	1.06	1	1.43	1.27	1.11	0.97	1.17	1.1	0.65	0.53	0.49
Price/Tangible Book Value	5.19	7.93	4.62	2.09	2.94	3.5	5.74	3.88	5.92	4.31	3.94	4.62	2.16	2.13	2.07
Price/Tangible Book Value Average	4.22	6.59	5.38	2.83	2.65	2.79	5.44	5.11	4.81	4.07	4.17	4.35	3.2	3.85	2.53
Price/Tangible Book Value High	5.75	9.57	6.65	4.42	3.37	3.65	7.01	6.13	6.44	5.44	5.4	5.53	4.65	6.55	3.42
Price/Tangible Book Value Low	2.97	3.32	4.15	1.71	2.04	1.76	4.28	3.57	3.86	3.15	3.4	2.94	1.65	1.96	1.77
Price/Sales	1.22	2.37	1.8	1.11	1.39	1.77	1.61	0.98	1.21	1	0.88	1.04	0.53	0.24	0.21
Price/Sales Average	0.99	1.97	2.1	1.5	1.25	1.41	1.52	1.29	0.98	0.94	0.93	0.98	0.79	0.43	0.26
Price/Sales High	1.35	2.86	2.6	2.34	1.59	1.85	1.97	1.55	1.31	1.26	1.2	1.25	1.15	0.73	0.35
Price/Sales Low	0.7	0.99	1.62	0.9	0.96	0.89	1.2	0.9	0.79	0.73	0.76	0.66	0.41	0.22	0.18
Price/Cash Flow	9.36	21.45	-110.63	-9.69	5.11	11.91	9.69	38.21	58.8	5.06	5.66	11.11	-5.25	33.12	-5.12
Price/Cash Flow Average	7.61	17.85	-128.85	-13.11	4.62	9.5	9.17	50.37	47.76	4.78	5.99	10.48	-7.79	59.97	-6.27
Price/Cash Flow High	10.37	25.9	-159.27	-20.47	5.86	12.44	11.84	60.37	63.99	6.39	7.76	13.31	-11.33	102.12	-8.49
Price/Cash Flow Low	5.36	8.98	-99.42	-7.92	3.55	5.99	7.23	35.17	38.31	3.7	4.89	7.07	-4.03	30.47	-4.4
Price/Free Cash Flow Average	7.76	20.12	-131.57	-13.33	8.84	9.72	-24.13	51.61	81.8	5.1	6.11	10.71	-7.9	59.97	-6.27
Price/Free Cash Flow High	10.57	29.19	-162.63	-20.81	11.21	12.73	-31.14	61.86	109.61	6.81	7.92	13.6	-11.5	102.12	-8.49
Price/Free Cash Flow Low	5.46	10.12	-101.52	-8.06	6.79	6.13	-19.01	36.03	65.62	3.94	4.99	7.23	-4.08	30.47	-4.4
EV/Sales Average	1.1	2.05	2.25	1.84	1.49	1.54	1.75	1.51	1.35	1.21	1.07	1.08	1.07	0.73	0.61
EV/Sales High	1.46	2.95	2.75	2.7	1.84	1.99	2.2	1.78	1.69	1.55	1.36	1.35	1.44	1.04	0.7
EV/Sales Low	0.8	1.05	1.76	1.24	1.2	1.01	1.42	1.12	1.15	0.99	0.9	0.76	0.68	0.51	0.53
EV/EBITDA Average	6.26	10.3	12.14	23.89	15.44	13.07	14.18	11.88	14.06	13	10.46	10.48	13.73	- -	- -
EV/EBITDA High	8.31	14.86	14.86	35.03	18.98	16.83	17.86	13.93	17.67	16.56	13.24	13.07	18.45	- -	- -
EV/EBITDA Low	4.58	5.28	9.52	16.04	12.39	8.57	11.49	8.77	11.95	10.61	8.74	7.37	8.71	- -	- -
EV/EBIT Average	8.42	12.64	15.38	82.05	37.52	23.46	23.15	17.64	24.05	24.3	19.31	16.19	26.56	- -	- -
EV/EBIT High	11.18	18.23	18.82	120.31	46.12	30.22	29.16	20.68	30.24	30.94	24.44	20.18	35.69	- -	- -
EV/EBIT Low	6.16	6.48	12.05	55.08	30.09	15.39	18.77	13.01	20.45	19.83	16.13	11.38	16.85	- -	- -
Last Price	13.34	31.07	24.29	11.62	14.01	19.15	19.65	15.19	19.47	15.52	16.39	21.71	10.97	4.63	3.82
High Price	14.77	37.51	34.97	24.54	16.06	20	24	24	21.19	19.6	22.49	25.99	23.67	14.28	6.33
Enterprise Value Average	330	750	857	551	432	482	620	688	631	557	598	658	619	397	315
Enterprise Value High	439	1,082	1,049	807	532	621	781	807	793	709	756	820	831	568	363
Enterprise Value Low	242	384	672	370	347	316	503	508	536	454	499	462	393	278	274

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	28	29	29	29	29	30	30	30	31	31	29	29	29	29
Diluted Weighted Avg Shares	28	29	29	29	29	29	30	30	30	30	30	30	29	28	28
Basic Weighted Avg Shares	28	28	28	28	29	29	29	29	29	29	30	29	28	28	28
Revenue per Share	10.92	13.12	13.46	10.5	10.09	10.82	12.2	15.49	16.13	15.58	18.71	20.85	20.6	19.51	18.12
EBITDA per Share	1.91	2.61	2.49	0.81	0.98	1.28	1.5	1.97	1.55	1.45	1.92	2.15	1.6	-2.82	-0.34
Operating Income per Share	1.42	2.13	1.97	0.24	0.4	0.71	0.92	1.33	0.9	0.62	1.03	1.39	0.86	-1.1	0.48
Basic EPS, GAAP	0.8	1.32	1.22	0.17	0.23	0.44	0.7	0.83	0.47	0.52	0.62	0.94	0.27	-4.5	-1.75
Basic EPS from Cont Ops	0.8	1.32	1.2	0.14	0.22	0.45	0.7	0.82	0.47	0.52	0.62	0.94	0.27	-4.5	-1.75
Diluted EPS, GAAP	0.79	1.28	1.19	0.17	0.23	0.44	0.68	0.81	0.46	0.51	0.61	0.92	0.26	-4.5	-1.75
Diluted EPS from Cont Ops	0.79	1.28	1.17	0.14	0.22	0.44	0.69	0.8	0.46	0.51	0.61	0.92	0.26	-4.5	-1.75
Dividend per Share	0.08	0.22	0.17	0.2	0.04	0.02	0.05	0.07	0.08	0.04	0.08	0.1	0.12	0.09	- -
Cash Flow per Share	1.42	1.45	-0.22	-1.2	2.74	1.61	2.03	0.4	0.33	3.07	2.9	1.95	-2.09	0.14	-0.75
Free Cash Flow per Basic Share	1.41	1.32	-0.22	-1.2	1.46	1.6	-0.79	0.4	0.2	2.93	2.9	1.95	-2.09	0.14	-0.75
Cash & Equivalents per Share	1.27	1.35	0.23	0.17	0.19	0.27	0.38	0.21	0.22	0.52	0.53	0.69	0.4	0.43	0.43
Book Value per Share	6.78	7.91	8.98	8.99	9.2	9.61	10.24	11.03	11.41	11.69	12.07	12.58	12.86	8.07	6.63
Tangible Book Value per Share	2.57	3.92	5.26	5.55	4.77	5.47	3.42	3.91	3.29	3.6	4.16	4.7	5.09	2.18	1.85