Citi Trends, Inc. Financial Ratios — CTRN Stock

Profitability (USD)

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	-4.99	-1.13	0.24	4.38	7.34	6.12	6.73	10.77	9.21	14.33	44.49	41.68	-7.39	-31.87	4.54
Return on Assets (%)	-3.22	-0.73	0.16	2.94	4.91	4.12	4.42	6.84	4.36	5.03	12.85	11.57	-2.25	-8.8	1.12
Return on Capital (%)	- -	- -	- -	4.46	7.42	6.17	6.77	10.83	6.2	6.96	18.14	15.43	- -	- -	1.64
Return on Invested Capital (%)	- -	- -	- -	4.38	7.31	5.99	6.49	10.22	5.71	6.87	18.02	15.22	- -	- -	1.08
Gross Margin (%)	34.41	34.79	36.61	37.63	39.05	38.41	38.29	38.1	38.01	39.79	41.1	39.12	38.12	37.45	39.59
EBITDA Margin (%)	1.09	2.93	3.47	4.67	6.26	5.18	5.51	5.72	4.74	6.54	10.08	12.06	-0.06	-2.74	2.72
Operating Margin (%)	-1.79	-0.55	-0.06	1.67	3.54	2.77	3.08	3.43	2.43	4.11	8.02	1.41	-2.46	-4.91	-0.86
Incremental Operating Margin (%)	- -	56.89	- -	23.78	100.46	- -	6.7	21.86	- -	964.06	22.71	34.74	62.93	- -	44.77
Pretax Margin (%)	-2.78	-0.72	-0.05	1.66	3.56	2.78	3.11	3.42	2.55	4.01	7.99	9.56	-2.12	-4.96	0.67
Profit Margin (%)	-1.56	-0.34	0.07	1.34	2.27	1.92	1.93	2.78	2.11	3.06	6.28	7.41	-1.6	-5.73	0.64
Net Income to Common Margin (%)	-1.56	-0.34	0.07	1.34	2.27	1.92	1.93	2.78	2.11	3.06	6.28	7.41	-1.6	-5.73	0.64
Effective Tax Rate (%)	- -	- -	- -	19.3	36.14	31.11	37.98	18.82	17.35	23.62	21.46	22.54	- -	- -	5.38
Dvd Payout Ratio (%)	- -	- -	- -	- -	11.57	26.35	29.04	19.68	22.81	3.47	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-4.99	-1.13	0.24	4.38	6.49	4.51	4.78	8.65	7.11	13.83	44.49	41.68	-7.39	-31.87	4.54

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	178	193	216	268	235	220	223
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	43	47	48	53	46	48	44
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	135	146	168	215	189	173	179
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	4.81	3.77	2.16	2.79	-505.72	-10.66	10
Net Debt/EBITDA	-6.03	-1.94	-2.73	-2.38	-0.91	-1.37	-1.16	-0.41	-0.54	-2.41	-0.5	-1.08	171.78	2.96	-2.96
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	9.61	6.04	2.72	3.55	-12.06	-5.58	57.97
Net Debt/EBIT	2.33	7.78	156.31	-6.7	-1.62	-2.6	-2.13	-0.71	-1.07	-3.86	-0.63	-1.37	4.1	1.55	-17.16
EBITDA to Interest Expense	88.15	90.38	111.32	156.5	176.83	226.6	277.67	285.81	234.71	65.97	326.5	313.4	-1.52	-64.78	65.3
EBITDA-CapEx/Interest Expense	-398.39	55.8	67.67	101.49	95.84	76.08	137.76	199.73	81.7	44.12	229.42	240.57	-50.13	-96.47	5.86
EBIT to Interest Expense	-145.32	-17.04	-1.86	56.03	100.07	121.08	155.16	171.45	120.39	41.52	259.86	36.66	-60.14	-115.84	-20.5
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -
Common Equity/Total Assets	62.39	67.08	68.27	66.16	67.48	67.24	64.04	62.9	37.25	33.08	24.5	30.58	30.4	24.46	24.69
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	79.11	89.12	144.91	129.14	119.72	152.57	153.82
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	38.74	40.91	50.66	49.52	48.12	51.76	52.68
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	29.47	29.48	35.51	39.49	36.4	37.31	37.97
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	104.22	117.83	186.07	160.77	148.79	194.74	191.99
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	51.03	54.09	65.04	61.65	59.81	66.07	65.75
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	38.82	38.98	45.59	49.17	45.24	47.63	47.4
Net Debt to Equity	-21.38	-19.01	-29.63	-35.38	-18.43	-22.03	-23.13	-9.53	-11.65	-75.28	-42.87	-62.18	-50.54	-53.97	-56.82
Net Debt/Capital (%)	-27.19	-23.48	-42.11	-54.75	-22.59	-28.25	-30.09	-10.53	-6.05	-52.8	-17.63	-31.31	-25.49	-22.42	-24.16
EBITDA	7	19	22	31	43	36	42	44	37	51	100	96	- -	-21	22
EBITDA-CapEx	-31	12	13	20	23	12	21	31	13	34	70	74	-15	-31	2
Operating Income (Loss)	-11	-4	- -	11	24	19	23	26	19	32	80	11	-18	-37	-7

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	0.41	0.58	0.77	0.89	0.75	0.87	0.73	0.67	0.31	0.67	0.27	0.64	0.47	0.35	0.38
Current Ratio	1.93	2.45	2.45	2.37	2.32	2.36	2.14	2.2	1.33	1.34	1.03	1.39	1.32	1.13	1.11
Quick Ratio	0.51	0.6	0.77	0.9	0.76	0.89	0.73	0.67	0.32	0.67	0.29	0.65	0.49	0.37	0.39
CFO/Avg Current Liab	0.22	0.02	0.41	0.43	0.28	0.41	0.4	0.29	0.34	0.66	0.4	0.03	-0.06	-0.02	0.12
Common Equity/Total Assets	62.39	67.08	68.27	66.16	67.48	67.24	64.04	62.9	37.25	33.08	24.5	30.58	30.4	24.46	24.69
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	79.11	89.12	144.91	129.14	119.72	152.57	153.82
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	38.74	40.91	50.66	49.52	48.12	51.76	52.68
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	29.47	29.48	35.51	39.49	36.4	37.31	37.97
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	104.22	117.83	186.07	160.77	148.79	194.74	191.99
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	51.03	54.09	65.04	61.65	59.81	66.07	65.75
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	38.82	38.98	45.59	49.17	45.24	47.63	47.4
CFO/Total Liabilities	18.67	2.44	38.26	37.43	26.88	36.49	35.97	27.5	14.79	33.5	20.77	1.52	-2.65	-1.1	5.91
CFO/CapEx	0.58	0.32	4.18	3.67	1.4	1.66	2.02	2.29	1.76	6.54	2.5	0.26	-0.64	-0.38	1.03
Altman's Z-Score	3.49	4.49	4.8	5.28	5.33	4.72	5.33	5.55	3.07	3.6	4.17	2.94	2.7	2.64	3.19

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	3.32	3.13	2.94	3.25	3.11	3.15	3.42	3.43	3.49	3.9	5.13	4.22	3.92	3.72	4.19
Days Inventory Outstanding	109.83	116.71	123.98	112.34	117.39	115.79	106.66	106.34	104.7	93.69	71.14	86.58	93.15	98.05	87.01
Accounts Payable Turnover	5.86	6.17	6.18	6.4	6.05	5.96	6.2	6.41	6.32	5.32	6.58	5.19	5.39	4.57	4.79
Accounts Payable Turnover Days	62.28	59.17	59.02	57.08	60.29	61.23	58.9	56.96	57.79	68.64	55.5	70.32	67.78	79.9	76.25
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	132	141	127	131	137	135	138	140	138	104	124	106	130	123	114
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	132	141	127	131	137	135	138	140	138	104	124	106	130	123	114

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	134	196	247	357	307	239	323	249	252	583	420	263	230	221	360
- Cash & Cash Equivalents	42	37	59	75	39	49	48	18	20	123	50	103	80	61	66
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	178	193	216	268	235	220	223
Enterprise Value	91	146	182	266	236	152	243	181	383	652	586	427	385	381	517
Total Capital	196	196	199	211	212	224	209	187	349	356	332	434	392	334	340
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	51.03	54.09	65.04	61.65	59.81	66.07	65.75
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.47	0.3	0.37	0.63	0.61	0.58	0.43
EV/Sales	0.14	0.22	0.29	0.4	0.34	0.22	0.32	0.24	0.49	0.83	0.59	0.54	0.52	0.51	0.63
EV/EBITDA	13.09	7.61	8.43	8.51	5.5	4.21	5.84	4.11	10.33	12.74	5.87	4.45	- -	- -	23.16
EV/EBIT	- -	- -	- -	23.93	9.73	8.02	10.68	7.2	20.65	20.43	7.37	5.67	- -	- -	134.31
EV/Cash Flow to Firm	- -	- -	- -	6.58	8.52	3.81	5.74	5.92	8.96	5.85	7.86	71.29	- -	- -	24.31
EV/Free Cash Flow to Firm	- -	- -	- -	9.03	29.29	9.54	11.36	10.47	20.64	6.9	13.07	- -	- -	- -	545.96
Diluted Market Cap	131	190	237	344	311	235	332	268	272	609	439	259	221	215	358
Diluted Enterprise Value	88	140	172	253	239	148	252	200	403	679	605	423	376	375	515
EV per Share	6.12	9.63	11.79	17.09	15.83	10.19	17.69	14.88	35.36	66.05	68.02	51.12	45.05	44.54	61.99
TTM Sales	641	655	622	671	684	695	755	770	782	783	992	795	748	753	820
TTM EBITDA	7	19	22	31	43	36	42	44	37	51	100	96	- -	-21	22
TTM Operating Income	-11	-4	- -	11	24	19	23	26	19	32	80	11	-18	-37	-7
TTM Cash Flow to Firm	- -	- -	- -	40	28	40	42	31	43	111	75	6	- -	- -	21
TTM Free Cash Flow to Firm	- -	- -	- -	29	8	16	21	17	19	94	45	-16	- -	- -	1

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	-8.04	-38.05	8.81	11.72	39.44	14.88	15.57	15.61	14.78	6.49	9.84	-15.64	-9.05	-15.43	573.95
EV/EBIT	- -	- -	- -	23.93	9.73	8.02	10.68	7.2	20.65	20.43	7.37	5.67	- -	- -	134.31
Enterprise Value	91	146	182	266	236	152	243	181	383	652	586	427	385	381	517
Low Price	7.87	8.8	9.73	14.58	17.52	14.01	15.54	17.79	13.41	6.7	45.45	15.48	14.21	13.66	16.82
EV/Sales	0.14	0.22	0.29	0.4	0.34	0.22	0.32	0.24	0.49	0.83	0.59	0.54	0.52	0.51	0.63
EV/EBITDA	13.09	7.61	8.43	8.51	5.5	4.21	5.84	4.11	10.33	12.74	5.87	4.45	- -	- -	23.16
Price/Earnings	- -	- -	510.28	38.2	19.95	17.65	22.68	12.49	16.48	25.3	6.98	4.39	- -	- -	66.77
Price/Earnings Average	- -	- -	458.66	34.36	23.27	19.95	19.76	16.23	13.07	10.42	11.63	3.87	- -	- -	49.71
Price/Earnings High	- -	- -	588.41	44.69	27.71	24.99	27.12	21.28	16.75	27.76	15.96	7.27	- -	- -	76.59
Price/Earnings Low	- -	- -	310.31	24.33	16.92	15.4	14.99	10.84	9.49	2.87	6.51	2.16	- -	- -	26.03
Price/Book Value	0.68	1	1.24	1.69	1.45	1.07	1.54	1.33	1.48	3.56	3.61	1.58	1.46	1.96	3.1
Price/Book Value Average	1.14	0.98	1.12	1.52	1.69	1.21	1.34	1.73	1.17	1.47	6.03	1.39	1.2	1.69	2.3
Price/Book Value High	1.91	1.27	1.43	1.98	2.01	1.51	1.85	2.26	1.5	3.91	8.27	2.62	1.89	2.48	3.55
Price/Book Value Low	0.6	0.68	0.76	1.08	1.23	0.93	1.02	1.15	0.85	0.4	3.37	0.78	0.77	1.03	1.21
Price/Tangible Book Value	0.68	1	1.24	1.69	1.45	1.07	1.54	1.33	1.48	3.56	3.61	1.58	1.46	1.96	3.1
Price/Tangible Book Value Average	1.14	0.98	1.12	1.52	1.69	1.21	1.34	1.73	1.17	1.47	6.03	1.39	1.2	1.69	2.3
Price/Tangible Book Value High	1.91	1.27	1.43	1.98	2.01	1.51	1.85	2.26	1.5	3.91	8.27	2.62	1.89	2.48	3.55
Price/Tangible Book Value Low	0.6	0.68	0.76	1.08	1.23	0.93	1.02	1.15	0.85	0.4	3.37	0.78	0.77	1.03	1.21
Price/Sales	0.2	0.29	0.38	0.51	0.45	0.34	0.44	0.35	0.35	0.77	0.44	0.33	0.3	0.29	0.42
Price/Sales Average	0.34	0.28	0.34	0.46	0.53	0.38	0.38	0.45	0.28	0.32	0.73	0.29	0.24	0.25	0.32
Price/Sales High	0.57	0.37	0.44	0.6	0.63	0.48	0.52	0.59	0.35	0.85	1	0.54	0.38	0.36	0.49
Price/Sales Low	0.18	0.2	0.23	0.33	0.38	0.3	0.29	0.3	0.2	0.09	0.41	0.16	0.16	0.15	0.17
Price/Cash Flow	5.94	81.07	6.69	8.49	11.27	5.92	7.81	8.78	6.38	5.47	5.84	44.95	-23.12	-55.95	16.59
Price/Cash Flow Average	9.95	79.44	6.02	7.64	13.14	6.69	6.81	11.4	5.06	2.25	9.74	39.63	-19.05	-48.21	12.35
Price/Cash Flow High	16.63	102.87	7.72	9.94	15.65	8.38	9.34	14.95	6.49	6.01	13.36	74.41	-29.99	-71.07	19.03
Price/Cash Flow Low	5.19	55.13	4.07	5.41	9.56	5.17	5.16	7.62	3.67	0.62	5.45	22.1	-12.19	-29.5	6.47
Price/Free Cash Flow Average	-13.46	-37.28	7.92	10.55	45.99	16.82	13.56	20.28	11.72	2.67	16.41	-13.79	-7.46	-13.3	427.28
Price/Free Cash Flow High	-22.51	-48.28	10.16	13.72	54.77	21.08	18.62	26.59	15.03	7.12	22.51	-25.9	-11.75	-19.6	658.41
Price/Free Cash Flow Low	-7.03	-25.87	5.36	7.47	33.45	12.99	10.29	13.55	8.51	0.74	9.18	-7.69	-4.78	-8.14	223.73
EV/Sales Average	0.28	0.22	0.25	0.34	0.42	0.26	0.27	0.33	0.42	0.4	0.87	0.5	0.46	0.46	0.52
EV/Sales High	0.52	0.3	0.35	0.49	0.52	0.36	0.41	0.46	0.5	0.91	1.14	0.75	0.61	0.58	0.7
EV/Sales Low	0.12	0.13	0.14	0.2	0.28	0.17	0.18	0.19	0.35	0.17	0.56	0.37	0.37	0.37	0.36
EV/EBITDA Average	26.08	7.4	7.27	7.36	6.7	5.08	4.84	5.8	8.92	6.05	8.67	4.13	- -	- -	19.04
EV/EBITDA High	47.75	10.35	10.18	10.44	8.29	6.98	7.36	8.09	10.44	13.85	11.28	6.25	- -	- -	25.54
EV/EBITDA Low	10.68	4.34	3.95	4.37	4.41	3.37	3.21	3.36	7.44	2.65	5.58	3.06	- -	- -	13.33
EV/EBIT Average	- -	- -	- -	20.71	11.83	9.66	8.85	10.16	17.84	9.69	10.89	5.26	- -	- -	110.42
EV/EBIT High	- -	- -	- -	29.38	14.66	13.27	13.46	14.17	20.88	22.2	14.17	7.96	- -	- -	148.07
EV/EBIT Low	- -	- -	- -	12.3	7.8	6.41	5.87	5.89	14.88	4.25	7.02	3.9	- -	- -	77.26
Last Price	9	12.94	16	22.89	20.66	16.05	23.51	20.49	23.29	59	48.72	31.48	26.93	25.9	43.15
High Price	25.2	16.42	18.45	26.78	28.69	22.73	28.12	34.9	23.68	64.74	111.44	52.11	34.94	32.9	49.5
Enterprise Value Average	182	142	157	230	287	183	202	255	331	310	866	396	345	350	425
Enterprise Value High	333	198	220	327	355	251	307	356	387	709	1,127	599	454	441	570
Enterprise Value Low	74	83	85	137	189	121	134	148	276	136	558	293	276	276	298

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Shares Outstanding	15	15	15	16	15	15	14	12	11	10	9	8	9	9	8
Diluted Weighted Avg Shares	15	15	15	15	15	15	14	13	12	10	9	8	8	8	8
Basic Weighted Avg Shares	15	15	15	15	15	15	14	13	12	10	9	8	8	8	8
Revenue per Share	43.93	44.62	42.05	44.84	45.6	47.43	53.72	59.06	66.98	76.17	111.27	96.76	90.98	90.57	101.77
EBITDA per Share	0.48	1.31	1.46	2.09	2.85	2.46	2.96	3.38	3.18	4.98	11.21	11.67	-0.06	-2.49	2.77
Operating Income per Share	-0.79	-0.25	-0.02	0.75	1.61	1.31	1.66	2.03	1.63	3.13	8.92	1.37	-2.24	-4.44	-0.87
Basic EPS, GAAP	-0.69	-0.15	0.03	0.6	1.04	0.91	1.04	1.64	1.41	2.33	6.98	7.17	-1.46	-5.19	0.65
Basic EPS from Cont Ops	-0.69	-0.15	0.03	0.6	1.04	0.91	1.04	1.64	1.41	2.33	6.98	7.17	-1.46	-5.19	0.65
Diluted EPS, GAAP	-0.69	-0.15	0.03	0.6	1.03	0.91	1.03	1.64	1.41	2.32	6.91	7.17	-1.46	-5.19	0.63
Diluted EPS from Cont Ops	-0.69	-0.15	0.03	0.6	1.03	0.91	1.03	1.64	1.41	2.32	6.91	7.17	-1.46	-5.19	0.63
Dividend per Share	- -	- -	- -	- -	0.12	0.24	0.3	0.32	0.32	0.08	- -	- -	- -	- -	- -
Cash Flow per Share	1.52	0.16	2.39	2.7	1.83	2.71	3.01	2.33	3.65	10.78	8.34	0.7	-1.16	-0.46	2.6
Free Cash Flow per Basic Share	-1.12	-0.34	1.82	1.96	0.53	1.08	1.52	1.32	1.58	9.13	5.01	-2.01	-2.97	-1.68	0.08
Cash & Equivalents per Share	2.88	3.31	4.21	5.8	4.83	5.86	5.82	5.61	4.38	12.47	5.78	12.39	9.32	7.15	7.92
Book Value per Share	13.18	12.95	12.88	13.52	14.27	15.01	15.24	15.42	15.79	16.57	13.48	19.92	18.44	13.24	13.94
Tangible Book Value per Share	13.18	12.95	12.88	13.52	14.27	15.01	15.24	15.42	15.79	16.57	13.48	19.92	18.44	13.24	13.94