Hercules Capital, Inc. Financial Ratios — 19H 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 (%)	11.13	9.88	17.06	10.88	6.24	9.13	9.7	8.52	16.62	18.75	13.4	7.53	21.07	13.87	16.16
Return on Assets (%)	7.01	5	8.48	5.65	3.27	4.93	5.07	4.25	7.88	8.94	6.67	3.63	10.47	7.26	8.07
Return on Capital (%)	7.06	5.03	8.57	5.71	3.25	4.9	5.14	4.25	7.7	8.87	6.78	3.69	10.64	7.37	8.19
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	63.47	61.25	73.25	61.87	44.84	61.68	58.27	56.21	71.26	76.32	68.26	55.29	79.13	74.34	77.47
Profit Margin (%)	63.47	61.25	73.25	61.87	44.84	61.68	58.27	56.21	71.26	76.32	68.26	55.29	79.13	74.34	77.47
Net Income to Common Margin (%)	63.47	61.25	73.25	61.87	44.84	61.68	58.27	56.21	71.26	76.32	68.26	55.29	79.13	74.34	77.47
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	78.5	97.69	64.61	108.27	198.04	131.78	127.71	147.36	76.07	67.07	100.77	240.13	81.09	115.4	95.95
Sustainable Growth Rate (%)	2.39	0.23	6.04	-0.9	-6.12	-2.9	-2.69	-4.03	3.98	6.17	-0.1	-10.56	3.98	-2.14	0.65

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	316	596	557	626	640	660	787	1,017	1,403	1,296	1,244	1,580	1,560	1,787	2,303
ST Debt	10	- -	- -	- -	50	5	- -	53	104	- -	- -	- -	- -	- -	- -
LT Debt	306	596	557	626	590	655	787	964	1,299	1,296	1,244	1,580	1,560	1,787	2,303
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	57.67	45.92	53.2	50.71	54.16	53.81	50.82	49.12	46.02	49.23	50.33	46.27	52.76	51.93	48.34
Long-Term Debt/Equity (%)	70.88	115.53	85.76	95.05	82.22	83.1	93.57	100.87	114.61	100.33	95.04	112.73	86.54	89.83	103.91
Long-Term Debt/Capital (%)	40.91	53.6	46.17	48.73	43.46	45.23	48.34	48.87	51.22	50.08	48.73	52.99	46.39	47.32	50.96
Long-Term Debt/Total Assets (%)	40.88	53.05	45.63	48.2	44.53	44.72	47.55	49.55	52.75	49.39	47.83	52.16	45.66	46.64	50.23
Total Debt/Equity (%)	73.25	115.53	85.76	95.05	89.19	83.74	93.57	106.42	123.78	100.33	95.04	112.73	86.54	89.83	103.91
Total Debt/Capital (%)	42.28	53.6	46.17	48.73	47.14	45.57	48.34	51.55	55.31	50.08	48.73	52.99	46.39	47.32	50.96
Total Debt/Total Assets (%)	42.24	53.05	45.63	48.2	48.31	45.06	47.55	52.27	56.97	49.39	47.83	52.16	45.66	46.64	50.23
Net Debt to Equity	55.93	80.06	44.47	60.58	68.94	81.45	82.71	97.29	107.91	-15.35	-10.17	-1.13	-5.49	-5.69	-2.57
Net Debt/Capital (%)	35.33	44.46	30.78	37.73	39.19	44.73	45.27	47.97	49.48	-8.3	-5.5	-0.53	-3.03	-3.09	-1.28
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	57.67	45.92	53.2	50.71	54.16	53.81	50.82	49.12	46.02	49.23	50.33	46.27	52.76	51.93	48.34
Long-Term Debt/Equity (%)	70.88	115.53	85.76	95.05	82.22	83.1	93.57	100.87	114.61	100.33	95.04	112.73	86.54	89.83	103.91
Long-Term Debt/Capital (%)	40.91	53.6	46.17	48.73	43.46	45.23	48.34	48.87	51.22	50.08	48.73	52.99	46.39	47.32	50.96
Long-Term Debt/Total Assets (%)	40.88	53.05	45.63	48.2	44.53	44.72	47.55	49.55	52.75	49.39	47.83	52.16	45.66	46.64	50.23
Total Debt/Equity (%)	73.25	115.53	85.76	95.05	89.19	83.74	93.57	106.42	123.78	100.33	95.04	112.73	86.54	89.83	103.91
Total Debt/Capital (%)	42.28	53.6	46.17	48.73	47.14	45.57	48.34	51.55	55.31	50.08	48.73	52.99	46.39	47.32	50.96
Total Debt/Total Assets (%)	42.24	53.05	45.63	48.2	48.31	45.06	47.55	52.27	56.97	49.39	47.83	52.16	45.66	46.64	50.23
CFO/Total Liabilities	-44.1	-31.91	18.12	-4.14	-18.85	-20.46	-2.26	-25.15	-18.11	15.6	9.96	-26.1	4.23	-6.41	-17.98
CFO/CapEx	-738.23	-2,229.14	333.1	-139.64	-611.56	-549.15	-67.15	-524.15	-404.48	1,516.8	1,213.41	-3,726.31	76.98	-167.5	-4,784.28
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	14.3	9.88	14.6	12.5	10.24	10.68	11.36	9.31	13.11	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	25.52	36.95	25	29.21	35.64	34.16	32.14	39.19	27.84	- -	- -	- -	- -	- -	- -
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	- -	- -	- -	962	877	1,108	1,093	1,099	1,497	1,618	1,923	1,785	2,644	3,395	3,382
- Cash & Cash Equivalents	64	183	268	227	95	13	91	34	64	198	133	16	99	113	57
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	316	596	557	626	640	660	787	1,017	1,403	1,296	1,244	1,580	1,560	1,787	2,303
Enterprise Value	- -	- -	- -	1,361	1,422	1,755	1,788	2,082	2,835	2,716	3,033	3,349	4,105	5,069	5,628
Total Capital	747	1,112	1,207	1,285	1,357	1,448	1,628	1,972	2,536	2,588	2,552	2,981	3,363	3,777	4,519
Total Debt/Capital (%)	42.28	53.6	46.17	48.73	47.14	45.57	48.34	51.55	55.31	50.08	48.73	52.99	46.39	47.32	50.96
Total Debt / EV	- -	- -	- -	0.46	0.45	0.38	0.44	0.49	0.49	0.48	0.41	0.47	0.38	0.35	0.41
EV/Sales	- -	- -	- -	11.83	14.85	15.75	13.19	15.3	11.64	9.12	11.89	18.14	9.62	14.33	12.83
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.07	23.58	- -	60.12	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.08	23.6	- -	60.91	- -	- -
Diluted Market Cap	- -	- -	- -	940	848	1,027	1,070	1,037	1,416	1,583	1,912	1,700	2,427	3,217	3,496
Diluted Enterprise Value	- -	- -	- -	1,339	1,392	1,674	1,765	2,020	2,754	2,681	3,022	3,264	3,888	4,891	5,742
EV per Share	- -	- -	- -	21.03	19.72	22.06	21.18	21.57	26.41	23.67	26.01	25.17	26.02	29.72	30.8
TTM Sales	74	76	136	115	96	111	136	136	244	298	255	185	426	354	439
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-140	-194	104	-27	-114	-138	-18	-249	-241	208	129	-425	68	-118	-426
TTM Free Cash Flow to Firm	-140	-194	103	-27	-115	-139	-19	-249	-241	208	129	-425	67	-119	-426

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	- -	- -	- -	-35.16	-7.4	-7.41	-57.28	-4.16	-5.87	7.62	14.88	-4	36.01	-27.08	-8.21
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	1,361	1,422	1,755	1,788	2,082	2,835	2,716	3,033	3,349	4,105	5,069	5,628
Low Price	- -	- -	- -	13.22	9.77	9.81	11.83	10.38	10.74	6.63	14.07	11.3	11.27	16.45	14.52
EV/Sales	- -	- -	- -	11.83	14.85	15.75	13.19	15.3	11.64	9.12	11.89	18.14	9.62	14.33	12.83
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	12.91	19.7	14.95	13.52	13.54	8.12	6.95	10.86	16.46	7.15	12.19	9.67
Price/Earnings Average	- -	- -	- -	13.06	20.1	13.28	14.06	14.94	7.6	5.76	10.9	18.63	6.41	11.68	9.81
Price/Earnings High	- -	- -	- -	14.49	25.15	15.51	16.06	16.66	8.4	7.8	11.95	23.31	7.69	13.36	11.5
Price/Earnings Low	- -	- -	- -	11.49	15.81	10.53	12.36	12.34	6.26	3.27	9.27	13.86	4.81	10.07	7.58
Price/Book Value	- -	- -	- -	1.46	1.22	1.41	1.3	1.15	1.32	1.25	1.47	1.27	1.47	1.71	1.53
Price/Book Value Average	- -	- -	- -	1.48	1.25	1.25	1.35	1.27	1.24	1.04	1.47	1.44	1.31	1.63	1.55
Price/Book Value High	- -	- -	- -	1.64	1.56	1.46	1.54	1.42	1.37	1.41	1.62	1.8	1.58	1.87	1.82
Price/Book Value Low	- -	- -	- -	1.3	0.98	0.99	1.19	1.05	1.02	0.59	1.25	1.07	0.99	1.41	1.2
Price/Tangible Book Value	- -	- -	- -	1.46	1.22	1.41	1.3	1.15	1.32	1.25	1.47	1.27	1.47	1.71	1.53
Price/Tangible Book Value Average	- -	- -	- -	1.48	1.25	1.25	1.35	1.27	1.24	1.04	1.47	1.44	1.31	1.63	1.55
Price/Tangible Book Value High	- -	- -	- -	1.64	1.56	1.46	1.54	1.42	1.37	1.41	1.62	1.8	1.58	1.87	1.82
Price/Tangible Book Value Low	- -	- -	- -	1.3	0.98	0.99	1.19	1.05	1.02	0.59	1.25	1.07	0.99	1.41	1.2
Price/Sales	- -	- -	- -	7.99	8.83	9.22	7.88	7.61	5.79	5.3	7.42	9.1	5.66	9.06	7.49
Price/Sales Average	- -	- -	- -	8.08	9.01	8.19	8.19	8.4	5.41	4.4	7.44	10.3	5.07	8.68	7.6
Price/Sales High	- -	- -	- -	8.96	11.28	9.57	9.36	9.36	5.99	5.95	8.16	12.89	6.09	9.93	8.91
Price/Sales Low	- -	- -	- -	7.11	7.09	6.5	7.2	6.94	4.46	2.49	6.33	7.66	3.81	7.49	5.87
Price/Cash Flow	- -	- -	- -	-34.65	-7.39	-7.42	-58.04	-4.16	-5.86	7.6	14.71	-3.95	35.36	-27.15	-7.71
Price/Cash Flow Average	- -	- -	- -	-35.04	-7.54	-6.6	-60.35	-4.59	-5.48	6.3	14.76	-4.48	31.69	-26	-7.83
Price/Cash Flow High	- -	- -	- -	-38.87	-9.44	-7.7	-68.96	-5.12	-6.06	8.53	16.19	-5.6	38.02	-29.75	-9.17
Price/Cash Flow Low	- -	- -	- -	-30.82	-5.93	-5.23	-53.05	-3.79	-4.51	3.57	12.55	-3.33	23.78	-22.43	-6.05
Price/Free Cash Flow Average	- -	- -	- -	-35.55	-7.55	-6.59	-59.55	-4.59	-5.49	6.32	14.93	-4.53	32.27	-25.93	-8.33
Price/Free Cash Flow High	- -	- -	- -	-39.45	-9.45	-7.69	-68.05	-5.12	-6.07	8.56	16.37	-5.67	38.71	-29.67	-9.76
Price/Free Cash Flow Low	- -	- -	- -	-31.28	-5.94	-5.22	-52.35	-3.79	-4.52	3.58	12.7	-3.37	24.21	-22.37	-6.44
EV/Sales Average	- -	- -	- -	11.92	15.04	14.64	13.51	16.13	11.24	8.19	11.92	19.42	8.98	13.92	12.95
EV/Sales High	- -	- -	- -	12.85	17.39	16.13	14.71	17.16	11.85	9.79	12.65	22.17	10.09	15.25	14.3
EV/Sales Low	- -	- -	- -	10.9	13.05	12.81	12.5	14.58	10.23	6.24	10.79	16.61	7.59	12.66	11.17
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	14.86	12.17	13.93	12.94	11.39	13.94	14.1	16.49	13.42	16.76	19.9	18.51
High Price	- -	- -	- -	16.67	15.53	14.45	15.38	14.01	14.42	15.83	18.14	19.01	18.01	21.81	22.02
Enterprise Value Average	- -	- -	- -	1,372	1,440	1,631	1,832	2,195	2,738	2,439	3,040	3,585	3,830	4,926	5,679
Enterprise Value High	- -	- -	- -	1,478	1,665	1,796	1,994	2,335	2,886	2,914	3,226	4,093	4,303	5,394	6,269
Enterprise Value Low	- -	- -	- -	1,255	1,249	1,427	1,694	1,984	2,492	1,858	2,752	3,067	3,239	4,479	4,899

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	44	53	62	65	72	80	84	97	107	115	117	133	158	171	183
Diluted Weighted Avg Shares	43	49	60	63	70	74	83	91	102	112	116	127	145	162	189
Basic Weighted Avg Shares	43	49	59	62	69	74	83	91	101	112	115	125	144	161	177
Revenue per Share	1.72	1.56	2.31	1.86	1.38	1.51	1.64	1.5	2.41	2.66	2.22	1.47	2.96	2.2	2.47
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.09	0.95	1.69	1.15	0.62	0.93	0.96	0.84	1.72	2.03	1.52	0.82	2.34	1.63	1.92
Basic EPS from Cont Ops	1.09	0.95	1.69	1.15	0.62	0.93	0.96	0.84	1.72	2.03	1.52	0.82	2.34	1.63	1.92
Diluted EPS, GAAP	1.08	0.95	1.65	1.13	0.62	0.93	0.96	0.84	1.71	2.02	1.5	0.81	2.33	1.63	1.8
Diluted EPS from Cont Ops	1.08	0.95	1.65	1.13	0.62	0.93	0.96	0.84	1.71	2.02	1.5	0.81	2.33	1.63	1.8
Dividend per Share	0.86	0.93	1.09	1.25	1.22	1.23	1.22	1.24	1.31	1.36	1.53	1.96	1.9	1.88	1.84
Cash Flow per Share	-3.25	-3.95	1.76	-0.43	-1.65	-1.88	-0.22	-2.74	-2.38	1.86	1.12	-3.39	0.47	-0.73	-2.4
Free Cash Flow per Basic Share	-3.25	-3.95	1.76	-0.43	-1.65	-1.88	-0.23	-2.74	-2.39	1.85	1.12	-3.39	0.47	-0.74	-2.4
Cash & Equivalents per Share	1.47	3.46	4.34	3.51	1.32	0.16	1.08	0.35	0.6	1.73	1.14	0.12	0.63	0.66	0.31
Book Value per Share	9.83	9.75	10.51	10.18	9.94	9.9	9.96	9.9	10.55	11.26	11.22	10.53	11.43	11.66	12.13
Tangible Book Value per Share	9.83	9.75	10.51	10.18	9.94	9.9	9.96	9.9	10.55	11.26	11.22	10.53	11.43	11.66	12.13