Quanex Building Products Corporation Financial Ratios — 4Q2

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Return on Common Equity (%)	2.06	-3.85	-2.79	6.98	3.94	-0.49	4.82	6.62	-12.88	11.22	14.69	19.97	16.33	4.25	-28.88
Return on Assets (%)	1.54	-2.82	-2.02	5.37	2.97	-0.28	2.4	3.5	-6.73	5.76	8.09	12.25	10.61	2.1	-11.7
Return on Capital (%)	2.11	- -	- -	7.05	3.84	- -	4.01	- -	- -	8.39	11.18	16.76	14.73	3.84	- -
Return on Invested Capital (%)	2.19	- -	- -	2.05	3.79	- -	3.85	- -	- -	8.2	10.87	16.4	15.42	3.34	- -
Gross Margin (%)	16.06	25.68	24.35	21.97	22.68	23.44	22.4	21.66	22.31	22.64	22.44	21.98	24.55	23.92	27.17
EBITDA Margin (%)	5.94	6	7.51	8.6	9.28	9.64	10.55	9.84	2.59	12.04	11.62	12.39	13.58	9.01	-4.93
Operating Margin (%)	2.15	-1.66	-3.13	2.48	3.82	5.33	4.44	4.18	5.43	6.56	7.64	9.11	9.79	4.29	6.45
Incremental Operating Margin (%)	- -	7.09	- -	79.32	19.73	8.78	17.84	- -	280.08	- -	11.8	19.67	0.64	- -	11.38
Pretax Margin (%)	1.83	-1.89	-3.47	2.32	3.59	-0.61	2.94	2.89	-4.02	5.91	7.47	8.99	8.58	3.29	-13.2
Profit Margin (%)	1.07	-3.45	-2.11	4.91	2.49	-0.2	2.16	2.98	-5.23	4.52	5.31	7.23	7.3	2.59	-13.65
Net Income to Common Margin (%)	1.07	-3.45	-2.11	4.91	2.49	-0.2	2.16	2.98	-5.23	4.52	5.31	7.23	7.3	2.59	-13.65
Effective Tax Rate (%)	41.49	- -	- -	39.61	32.56	- -	26.74	- -	- -	23.47	28.86	19.52	14.99	21.44	- -
Dvd Payout Ratio (%)	65.86	-89.79	-47.89	71.86	35.32	-294.24	29.52	26.44	-22.78	27.36	18.92	12	12.9	36.21	-5.94
Sustainable Growth Rate (%)	0.7	-7.31	-4.13	1.97	2.55	-1.92	3.4	4.87	-15.82	8.15	11.91	17.58	14.22	2.71	-30.59

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Total Debt	2	1	1	1	56	270	239	211	157	170	107	88	116	893	854
ST Debt	- -	- -	- -	- -	2	11	21	1	1	8	9	9	10	38	43
LT Debt	1	1	1	1	54	259	218	209	156	162	97	79	107	855	811
Total Debt/EBITDA	0.03	0.05	0.02	0.02	0.94	3.01	2.62	2.41	6.79	1.66	0.85	0.58	0.76	7.75	-9.43
Net Debt/EBITDA	-1.74	-2.43	-1.17	-2.34	0.55	2.73	2.43	2.07	5.45	0.64	0.1	-0.16	0.07	5.78	-6.81
Total Debt/EBIT	0.1	-0.16	-0.05	0.05	2.27	7.41	7.06	5.9	-5.95	3.07	1.3	0.79	1.05	16.29	-4.4
Net Debt/EBIT	-5.34	7.88	2.6	-8.38	1.34	6.71	6.54	5.09	-4.78	1.19	0.16	-0.22	0.09	12.13	-3.18
EBITDA to Interest Expense	112.27	66.67	67.12	91.08	60.44	2.45	9.53	7.88	2.4	19.54	49.25	59.16	18.88	5.59	-1.62
EBITDA-CapEx/Interest Expense	112.27	66.67	67.12	91.08	60.44	2.45	9.53	7.88	2.4	19.54	49.25	59.16	18.88	5.59	-1.62
EBIT to Interest Expense	40.71	-18.45	-27.95	26.3	24.9	1.36	4.01	3.35	5.03	10.66	32.38	43.49	13.61	2.66	2.12
Interest Expense	- -	- -	1	1	1	36	10	11	10	5	3	3	8	21	56
Common Equity/Total Assets	74.75	71.55	72.78	81.4	69.9	47.14	52.57	53.18	51.18	51.44	58.52	64.15	65.64	43.57	36.89
Long-Term Debt/Equity (%)	0.3	0.24	0.17	0.14	13.6	70.42	53.63	52.97	47.37	45.42	23.22	16.98	19.58	84.57	111.64
Long-Term Debt/Capital (%)	0.3	0.24	0.17	0.14	11.91	40.64	33.76	34.56	32.09	30.75	18.52	14.28	16.13	44.9	51.31
Long-Term Debt/Total Assets (%)	0.22	0.18	0.12	0.11	9.51	33.19	28.19	28.17	24.25	23.37	13.59	10.89	12.85	36.85	41.19
Total Debt/Equity (%)	0.38	0.33	0.21	0.19	14.2	73.28	58.85	53.28	47.6	47.72	25.37	18.86	21.33	88.35	117.57
Total Debt/Capital (%)	0.38	0.33	0.21	0.19	12.43	42.29	37.05	34.76	32.25	32.3	20.24	15.87	17.58	46.91	54.04
Total Debt/Total Assets (%)	0.28	0.24	0.15	0.15	9.92	34.54	30.94	28.33	24.36	24.55	14.85	12.1	14	38.49	43.38
Net Debt to Equity	-20.12	-16.56	-11.74	-28.41	8.35	66.34	54.56	45.94	38.25	18.5	3.07	-5.25	1.89	65.81	84.94
Net Debt/Capital (%)	-25.18	-19.85	-13.3	-39.69	7.71	39.88	35.3	31.48	27.67	13.88	2.65	-4.91	1.71	36.83	41.01
EBITDA	50	29	42	51	60	89	91	88	23	102	125	151	154	115	-91
EBITDA-CapEx	50	29	42	51	60	89	91	88	23	102	125	151	154	115	-91
Operating Income (Loss)	18	-8	-17	15	25	49	38	37	49	56	82	111	111	55	119

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Cash Ratio	0.86	0.56	0.41	1.62	0.26	0.22	0.16	0.28	0.28	0.4	0.25	0.39	0.43	0.36	0.27
Current Ratio	2.34	1.96	1.94	3.51	1.79	1.79	1.8	1.87	1.73	1.59	1.58	2.01	2.03	2.24	2.04
Quick Ratio	1.64	1.23	0.9	2.36	0.99	0.96	0.91	1.1	1.04	1.07	0.94	1.08	1.22	1.1	1
CFO/Avg Current Liab	0.48	0.23	0.35	0.21	0.83	0.86	0.72	1	0.91	0.84	0.55	0.66	1.07	0.44	0.59
Common Equity/Total Assets	74.75	71.55	72.78	81.4	69.9	47.14	52.57	53.18	51.18	51.44	58.52	64.15	65.64	43.57	36.89
Long-Term Debt/Equity (%)	0.3	0.24	0.17	0.14	13.6	70.42	53.63	52.97	47.37	45.42	23.22	16.98	19.58	84.57	111.64
Long-Term Debt/Capital (%)	0.3	0.24	0.17	0.14	11.91	40.64	33.76	34.56	32.09	30.75	18.52	14.28	16.13	44.9	51.31
Long-Term Debt/Total Assets (%)	0.22	0.18	0.12	0.11	9.51	33.19	28.19	28.17	24.25	23.37	13.59	10.89	12.85	36.85	41.19
Total Debt/Equity (%)	0.38	0.33	0.21	0.19	14.2	73.28	58.85	53.28	47.6	47.72	25.37	18.86	21.33	88.35	117.57
Total Debt/Capital (%)	0.38	0.33	0.21	0.19	12.43	42.29	37.05	34.76	32.25	32.3	20.24	15.87	17.58	46.91	54.04
Total Debt/Total Assets (%)	0.28	0.24	0.15	0.15	9.92	34.54	30.94	28.33	24.36	24.55	14.85	12.1	14	38.49	43.38
CFO/Total Liabilities	35.84	15.79	27.96	21.6	39.41	21.17	21.74	30.06	30.6	30.01	26.41	37.71	51.49	6.78	13.28
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	4.65	7.6	5.85	4.45	4.69	4.51	4.8	4.21	5.1	5.95	5.73	2.78	2.76

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Accounts Receivable Turnover	10.04	5.72	7.65	10.36	10.81	12.58	10.66	10.91	10.73	9.96	10.94	12	11.67	8.82	9.32
Days Sales Outstanding	36.35	63.81	47.7	35.23	33.76	29.01	34.25	33.44	34.01	36.65	33.36	30.42	31.27	41.4	39.18
Inventory Turnover	14.09	5.84	7.8	9.38	8.29	9.64	7.83	8.81	10.07	10.27	10.82	8.93	7.8	5.21	5.05
Days Inventory Outstanding	25.9	62.47	46.78	38.9	44.02	37.84	46.64	41.44	36.24	35.56	33.74	40.87	46.82	70.11	72.22
Accounts Payable Turnover	10.53	4.96	6.67	12.16	11.31	15.32	14.7	14.09	11.91	9.26	10.52	11.92	10.9	11.57	10.3
Accounts Payable Turnover Days	34.68	73.51	54.69	30.03	32.27	23.83	24.83	25.9	30.64	39.4	34.71	30.62	33.48	31.55	35.43
Cash Conversion Cycle	27.57	52.77	39.79	44.1	45.51	43.03	56.06	48.98	39.61	32.81	32.39	40.66	44.61	79.96	75.97
Inventory to Cash Days	10.46	1.34	0.92	-3.68	-10.26	-8.84	-12.4	-7.99	-2.23	1.1	-0.37	-10.45	-15.55	-28.72	-33.04
Inventories	56	66	42	57	63	84	88	71	67	61	93	121	98	276	254
Raw Materials	31	37	27	38	39	52	53	43	35	35	52	70	56	83	88
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	25	44	20	26	32	37	40	32	36	32	43	54	42	192	166
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	- -	- -

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Market Capitalization	- -	- -	661	729	648	541	773	504	630	592	677	727	873	1,378	651
- Cash & Cash Equivalents	90	71	50	120	23	26	17	29	31	52	40	55	58	98	76
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2	1	1	1	56	270	239	211	157	170	107	88	116	893	854
Enterprise Value	- -	- -	613	609	681	785	995	686	756	710	743	760	931	2,174	1,428
Total Capital	439	423	417	422	451	637	646	606	487	526	526	553	662	1,904	1,580
Total Debt/Capital (%)	0.38	0.33	0.21	0.19	12.43	42.29	37.05	34.76	32.25	32.3	20.24	15.87	17.58	46.91	54.04
Total Debt / EV	- -	- -	- -	- -	0.08	0.34	0.24	0.31	0.21	0.24	0.14	0.12	0.13	0.41	0.6
EV/Sales	- -	- -	1.1	1.02	1.06	0.85	1.15	0.77	0.85	0.83	0.69	0.62	0.82	1.7	0.78
EV/EBITDA	- -	- -	14.7	11.9	11.37	8.77	10.88	7.84	32.65	6.93	5.97	5.02	6.06	18.88	- -
EV/EBIT	- -	- -	- -	42.68	27.61	21.59	29.31	19.21	- -	12.85	9.08	6.83	8.41	39.65	- -
EV/Cash Flow to Firm	- -	- -	- -	28.85	10.05	- -	11.46	- -	- -	6.78	9.25	7.59	6.05	20.7	- -
EV/Free Cash Flow to Firm	- -	- -	- -	28.85	10.05	- -	11.46	- -	- -	6.78	9.25	7.59	6.05	20.7	- -
Diluted Market Cap	- -	- -	656	758	658	535	773	530	629	592	681	729	873	1,069	658
Diluted Enterprise Value	- -	- -	607	639	691	780	995	711	755	711	748	761	931	1,864	1,435
EV per Share	- -	- -	16.48	16.83	20.06	22.94	28.55	20.57	22.9	21.65	22.34	22.93	28.2	46	31.27
TTM Sales	848	479	555	595	646	928	867	890	894	852	1,072	1,222	1,131	1,278	1,838
TTM EBITDA	50	29	42	51	60	89	91	88	23	102	125	151	154	115	-91
TTM Operating Income	18	-8	-17	15	25	49	38	37	49	56	82	111	111	55	119
TTM Cash Flow to Firm	53	- -	- -	21	68	- -	87	- -	- -	105	80	100	154	105	- -
TTM Free Cash Flow to Firm	53	- -	- -	21	68	- -	87	- -	- -	105	80	100	154	105	- -

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Price/Free Cash Flow	- -	- -	15.07	36.5	9.82	6.13	9.68	5.06	6.52	5.88	8.67	7.44	5.94	12.04	3.99
EV/EBIT	- -	- -	- -	42.68	27.61	21.59	29.31	19.21	- -	12.85	9.08	6.83	8.41	39.65	- -
Enterprise Value	- -	- -	613	609	681	785	995	686	756	710	743	760	931	2,174	1,428
Low Price	- -	- -	16.04	17.01	17.14	15.81	14.86	14.72	12.44	7.57	18.05	18.03	18.64	25.28	13.36
EV/Sales	- -	- -	1.1	1.02	1.06	0.85	1.15	0.77	0.85	0.83	0.69	0.62	0.82	1.7	0.78
EV/EBITDA	- -	- -	14.7	11.9	11.37	8.77	10.88	7.84	32.65	6.93	5.97	5.02	6.06	18.88	- -
Price/Earnings	- -	- -	- -	25.56	40.31	- -	40.63	19.77	- -	15.33	11.85	8.21	10.52	32.13	- -
Price/Earnings Average	- -	- -	- -	23.52	40.91	- -	37	24.41	- -	13.24	13.88	8.2	9.78	34.17	- -
Price/Earnings High	- -	- -	- -	26.75	46.34	- -	42.95	31.64	- -	17.07	16.62	9.67	11.68	42.55	- -
Price/Earnings Low	- -	- -	- -	21.61	36.21	- -	27.23	19.24	- -	6.43	10.51	6.75	7.42	27.85	- -
Price/Book Value	- -	- -	1.59	1.73	1.64	1.47	1.9	1.28	1.91	1.66	1.61	1.56	1.6	1.36	0.9
Price/Book Value Average	- -	- -	1.58	1.59	1.66	1.71	1.73	1.58	1.66	1.44	1.89	1.56	1.49	1.45	1.27
Price/Book Value High	- -	- -	1.75	1.81	1.88	1.98	2.01	2.04	1.93	1.85	2.26	1.84	1.78	1.81	1.96
Price/Book Value Low	- -	- -	1.43	1.46	1.47	1.47	1.27	1.24	1.24	0.7	1.43	1.29	1.13	1.18	0.84
Price/Tangible Book Value	- -	- -	2.49	2.6	4.48	-159.85	17.22	9.39	8.15	5.08	3.6	2.78	3.03	-8.52	-6.9
Price/Tangible Book Value Average	- -	- -	2.48	2.39	4.55	-186.29	15.68	11.6	7.07	4.39	4.21	2.77	2.81	-9.06	-9.81
Price/Tangible Book Value High	- -	- -	2.75	2.72	5.15	-214.89	18.2	15.04	8.24	5.66	5.05	3.27	3.36	-11.28	-15.07
Price/Tangible Book Value Low	- -	- -	2.25	2.2	4.02	-159.85	11.54	9.14	5.31	2.13	3.19	2.28	2.13	-7.38	-6.47
Price/Sales	- -	- -	1.18	1.26	1.01	0.58	0.88	0.59	0.7	0.69	0.63	0.59	0.77	0.83	0.36
Price/Sales Average	- -	- -	1.18	1.15	1.02	0.67	0.8	0.73	0.61	0.6	0.74	0.59	0.71	0.88	0.51
Price/Sales High	- -	- -	1.3	1.31	1.16	0.78	0.93	0.94	0.71	0.77	0.88	0.7	0.85	1.1	0.78
Price/Sales Low	- -	- -	1.07	1.06	0.9	0.58	0.59	0.57	0.46	0.29	0.56	0.49	0.54	0.72	0.34
Price/Cash Flow	- -	- -	15.07	35.97	9.67	6.13	9.52	5.02	6.52	5.85	8.59	7.4	5.9	11.96	3.99
Price/Cash Flow Average	- -	- -	15	33.09	9.81	7.15	8.66	6.2	5.66	5.06	10.06	7.4	5.48	12.72	5.67
Price/Cash Flow High	- -	- -	16.62	37.63	11.12	8.24	10.06	8.03	6.6	6.52	12.05	8.72	6.55	15.84	8.71
Price/Cash Flow Low	- -	- -	13.59	30.4	8.69	6.13	6.38	4.88	4.26	2.46	7.62	6.08	4.16	10.37	3.74
Price/Free Cash Flow Average	- -	- -	15	33.58	9.96	7.15	8.82	6.25	5.66	5.08	10.15	7.43	5.52	12.8	5.67
Price/Free Cash Flow High	- -	- -	16.62	38.19	11.28	8.24	10.24	8.11	6.6	6.55	12.16	8.76	6.6	15.94	8.71
Price/Free Cash Flow Low	- -	- -	13.59	30.85	8.82	6.13	6.49	4.93	4.26	2.47	7.69	6.11	4.19	10.43	3.74
EV/Sales Average	- -	- -	1.1	0.93	1.07	0.94	1.07	0.9	0.75	0.74	0.8	0.62	0.77	1.77	0.93
EV/Sales High	- -	- -	1.23	1.08	1.21	1.05	1.2	1.11	0.85	0.91	0.95	0.73	0.91	2.05	1.2
EV/Sales Low	- -	- -	0.99	0.83	0.95	0.85	0.85	0.76	0.6	0.43	0.62	0.52	0.6	1.56	0.76
EV/EBITDA Average	- -	- -	14.61	10.76	11.53	9.77	10.12	9.19	29.05	6.14	6.9	5.01	5.66	19.64	- -
EV/EBITDA High	- -	- -	16.32	12.56	12.99	10.85	11.36	11.3	32.97	7.59	8.15	5.87	6.69	22.76	- -
EV/EBITDA Low	- -	- -	13.13	9.7	10.27	8.77	8.09	7.68	23.19	3.58	5.35	4.16	4.38	17.28	- -
EV/EBIT Average	- -	- -	- -	38.59	28	24.05	27.27	22.53	- -	11.39	10.5	6.82	7.85	41.24	- -
EV/EBIT High	- -	- -	- -	45.04	31.53	26.72	30.61	27.7	- -	14.07	12.41	7.99	9.28	47.8	- -
EV/EBIT Low	- -	- -	- -	34.78	24.93	21.59	21.8	18.83	- -	6.63	8.15	5.66	6.08	36.29	- -
Last Price	- -	- -	17.8	20.13	19.09	15.81	22.18	15.12	19.07	18.05	20.34	21.95	26.45	29.17	14.24
High Price	- -	- -	19.62	21.06	21.94	21.25	23.44	24.21	19.3	20.1	28.54	25.85	29.37	38.63	31.12
Enterprise Value Average	- -	- -	609	551	691	874	926	804	673	630	859	759	869	2,261	1,703
Enterprise Value High	- -	- -	680	643	778	971	1,039	989	764	778	1,016	889	1,027	2,621	2,199
Enterprise Value Low	- -	- -	547	497	615	785	740	672	537	366	667	630	673	1,990	1,388

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Shares Outstanding	37	37	37	36	34	34	35	33	33	33	33	33	33	47	46
Diluted Weighted Avg Shares	38	37	37	38	35	34	35	35	33	33	33	33	33	37	46
Basic Weighted Avg Shares	37	37	37	37	34	34	34	35	33	33	33	33	33	36	46
Revenue per Share	22.92	13.07	15.05	16.04	18.99	27.4	25.32	25.64	27.12	26.05	32.3	36.96	34.45	35.09	39.8
EBITDA per Share	1.36	0.78	1.13	1.38	1.76	2.64	2.67	2.52	0.7	3.14	3.75	4.58	4.68	3.16	-1.96
Operating Income per Share	0.49	-0.22	-0.47	0.4	0.73	1.46	1.12	1.07	1.47	1.71	2.47	3.37	3.37	1.51	2.57
Basic EPS, GAAP	0.24	-0.45	-0.32	0.79	0.47	-0.05	0.55	0.77	-1.42	1.18	1.72	2.67	2.51	0.91	-5.43
Basic EPS from Cont Ops	0.25	-0.18	-0.34	0.22	0.46	-0.05	0.55	0.77	-1.42	1.18	1.72	2.67	2.51	0.91	-5.43
Diluted EPS, GAAP	0.24	-0.45	-0.32	0.78	0.47	-0.05	0.54	0.76	-1.42	1.17	1.7	2.66	2.5	0.9	-5.43
Diluted EPS from Cont Ops	0.24	-0.18	-0.34	0.22	0.45	-0.05	0.54	0.76	-1.42	1.17	1.7	2.66	2.5	0.9	-5.43
Dividend per Share	0.16	0.16	0.16	0.16	0.16	0.16	0.16	0.2	0.32	0.32	0.32	0.32	0.32	0.33	0.32
Cash Flow per Share	1.43	0.72	1.18	0.56	1.97	2.58	2.33	3.01	2.92	3.08	2.37	2.96	4.48	2.44	3.57
Free Cash Flow per Basic Share	1.43	0.72	1.18	0.56	1.97	2.58	2.33	3.01	2.92	3.08	2.37	2.96	4.48	2.44	3.57
Cash & Equivalents per Share	2.43	1.93	1.34	3.32	0.68	0.75	0.5	0.87	0.93	1.57	1.2	1.66	1.77	2.07	1.66
Book Value per Share	11.88	11.41	11.2	11.62	11.64	10.75	11.68	11.85	10	10.84	12.62	14.03	16.53	21.39	15.9
Tangible Book Value per Share	7.6	7.44	7.14	7.74	4.26	-0.1	1.29	1.61	2.34	3.55	5.65	7.91	8.74	-3.43	-2.06