Douglas Dynamics, Inc. Financial Ratios — 5D4 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 (%)	11.3	3.79	7.53	24.32	23.64	18.53	23.19	16.28	16.5	-33.72	14.8	17.09	10.12	22.65	17.19
Return on Assets (%)	5.39	1.72	3.31	9.46	8.98	6.67	8.19	6.45	7.12	-13.47	5.33	6.6	3.99	9.49	7.71
Return on Capital (%)	8.46	3.95	6.08	13.92	13.63	10.4	- -	9.99	10.74	- -	8.93	10.41	7.66	13.91	11.38
Return on Invested Capital (%)	8.73	4.04	6.18	14.52	13.81	9.31	- -	10.17	11.8	- -	9.81	10.44	7.65	13.88	11.42
Gross Margin (%)	34.4	31.39	33.78	38.33	33.18	32.18	30.13	29.56	29.53	26.72	26.2	24.58	23.63	25.83	26.63
EBITDA Margin (%)	23.16	19.2	18.63	26.83	22.39	20.79	18.82	17.66	18.5	-11.54	13.2	12.94	11.72	18.75	13.56
Operating Margin (%)	19.24	13.47	14.49	23.79	19.32	16.77	14.91	14.02	15.14	10.98	9.67	9.54	7.9	8.38	11.22
Incremental Operating Margin (%)	58.66	30.99	17.1	40.35	5.3	- -	1.7	5.4	27.52	36.96	- -	8.59	28.91	836.2	29.67
Pretax Margin (%)	14.55	7.25	9.79	20.43	16.55	15.3	11.14	10.64	10.95	-20.58	6.39	7.69	5.15	13	9.38
Profit Margin (%)	9.12	4.29	5.99	13.17	11.03	9.37	11.65	8.38	8.6	-18.03	5.67	6.27	4.18	9.88	7.15
Net Income to Common Margin (%)	9.01	4.29	5.99	13.17	11.03	9.37	11.65	8.38	8.6	-18.03	5.67	6.27	4.18	9.88	7.15
Effective Tax Rate (%)	37.31	40.8	38.8	35.54	33.33	38.76	- -	21.26	21.48	- -	11.27	18.48	18.85	24.01	23.75
Dvd Payout Ratio (%)	134.24	299.8	158.22	48.31	45.05	54.24	39.21	54.81	50.56	-29.95	86.42	70	115.67	48.93	59.57
Sustainable Growth Rate (%)	-3.87	-7.58	-4.39	12.57	12.99	8.48	14.1	7.36	8.16	-43.82	2.01	5.13	-1.59	11.57	6.95

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	123	112	124	188	184	313	315	280	274	268	240	227	257	221	219
ST Debt	11	1	14	2	2	7	40	37	33	14	18	17	61	10	24
LT Debt	112	111	110	186	183	307	275	243	241	254	221	209	195	211	195
Total Debt/EBITDA	2.54	4.16	3.43	2.31	2.05	3.62	3.53	3.02	2.59	-4.84	3.36	2.84	3.86	2.08	2.46
Net Debt/EBITDA	1.73	3.27	2.88	2.01	1.64	3.41	3.12	2.72	2.03	-3.7	2.56	2.35	3.2	1.35	1.61
Total Debt/EBIT	3.06	5.93	4.51	2.6	2.38	4.49	4.45	3.81	3.16	-3.57	4.69	3.86	5.72	2.5	2.98
Net Debt/EBIT	2.08	4.65	3.79	2.27	1.9	4.22	3.93	3.43	2.48	-2.73	3.58	3.18	4.75	1.63	1.95
EBITDA to Interest Expense	5.42	3.2	4.35	10.02	8.23	5.7	4.88	5.46	6.3	-2.74	6.04	7.08	4.25	6.99	7.34
EBITDA-CapEx/Interest Expense	5.42	3.2	4.35	10.02	8.23	5.7	4.88	5.46	6.3	-2.74	6.04	7.08	4.25	6.99	7.34
EBIT to Interest Expense	4.51	2.25	3.38	8.88	7.1	4.59	3.86	4.34	5.16	2.61	4.42	5.22	2.87	3.12	6.08
Interest Expense	9	8	8	8	11	15	18	17	17	20	12	11	16	15	12
Common Equity/Total Assets	45.51	45.43	42.63	36.07	39.85	33.09	37.46	41.82	44.38	34.57	37.49	39.72	39.02	44.78	44.91
Long-Term Debt/Equity (%)	68.47	72.2	70.84	107.61	91.03	139.13	107.09	85.92	76.98	126.93	103.19	88.28	84.37	80.03	69.39
Long-Term Debt/Capital (%)	39.07	41.77	39.39	51.6	47.45	57.44	48.05	43.18	41.09	54.27	48.73	45.15	40.01	43.54	39.02
Long-Term Debt/Total Assets (%)	31.16	32.8	30.2	38.81	36.27	46.04	40.12	35.93	34.16	43.87	38.69	35.07	32.92	35.84	31.16
Total Debt/Equity (%)	75.24	72.83	79.83	108.55	91.84	142.2	122.85	98.99	87.36	133.86	111.78	95.54	110.86	83.82	77.83
Total Debt/Capital (%)	42.94	42.14	44.39	52.05	47.87	58.71	55.13	49.75	46.63	57.24	52.78	48.86	52.57	45.6	43.77
Total Debt/Total Assets (%)	34.24	33.09	34.03	39.15	36.6	47.06	46.02	41.39	38.77	46.27	41.9	37.95	43.26	37.54	34.95
Net Debt to Equity	51.11	57.13	67.04	94.58	73.46	133.76	108.48	89.15	68.69	102.49	85.22	78.86	92.12	54.57	50.97
Net Debt/Capital (%)	33.82	36.36	40.13	48.61	42.35	57.22	52.03	47.13	39.03	48.04	43.8	42.21	45.96	30	29.15
EBITDA	48	27	36	81	90	87	89	93	106	-55	71	80	67	107	89
EBITDA-CapEx	48	27	36	81	90	87	89	93	106	-55	71	80	67	107	89
Operating Income (Loss)	40	19	28	72	77	70	71	73	87	53	52	59	45	48	74

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	1.21	1.45	0.55	0.53	0.88	0.36	0.46	0.35	0.46	0.62	0.45	0.21	0.2	0.07	0.09
Current Ratio	3.17	5.37	2.73	3.12	4.06	3.43	2.45	2.52	2.71	3.28	2.69	2.52	2.21	3.39	2.78
Quick Ratio	2.25	3.27	1.8	1.86	2.62	1.92	1.44	1.38	1.58	1.88	1.33	1.07	0.95	1.32	1.11
CFO/Avg Current Liab	1.96	0.63	1.22	1.31	1.29	1.5	1	0.73	0.98	0.74	0.82	0.44	0.11	0.44	0.9
Common Equity/Total Assets	45.51	45.43	42.63	36.07	39.85	33.09	37.46	41.82	44.38	34.57	37.49	39.72	39.02	44.78	44.91
Long-Term Debt/Equity (%)	68.47	72.2	70.84	107.61	91.03	139.13	107.09	85.92	76.98	126.93	103.19	88.28	84.37	80.03	69.39
Long-Term Debt/Capital (%)	39.07	41.77	39.39	51.6	47.45	57.44	48.05	43.18	41.09	54.27	48.73	45.15	40.01	43.54	39.02
Long-Term Debt/Total Assets (%)	31.16	32.8	30.2	38.81	36.27	46.04	40.12	35.93	34.16	43.87	38.69	35.07	32.92	35.84	31.16
Total Debt/Equity (%)	75.24	72.83	79.83	108.55	91.84	142.2	122.85	98.99	87.36	133.86	111.78	95.54	110.86	83.82	77.83
Total Debt/Capital (%)	42.94	42.14	44.39	52.05	47.87	58.71	55.13	49.75	46.63	57.24	52.78	48.86	52.57	45.6	43.77
Total Debt/Total Assets (%)	34.24	33.09	34.03	39.15	36.6	47.06	46.02	41.39	38.77	46.27	41.9	37.95	43.26	37.54	34.95
CFO/Total Liabilities	24.4	8.46	15.43	17.5	18.66	15.69	15.49	14.79	19.69	14.08	16.92	11.13	3.45	12.63	21.63
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	4.68	3.84	4.14	4.84	5.16	4.93	5.12	5.45	6.06	4.38	4.51	4.46	3.86	3.88	4.5

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	4.71	5.73	5.88	6.23	5.69	6.02	6.53	6.75	5.61	7.02	7.81	6.66	6.64	7.09
Days Sales Outstanding	62.11	77.47	63.65	62.09	58.63	64.14	60.6	55.93	54.06	65.02	51.98	46.75	54.77	54.95	51.45
Inventory Turnover	5.77	3.54	4.42	4.91	5.36	4.47	4.31	4.46	4.72	4.09	4.11	3.8	3.1	2.99	3.28
Days Inventory Outstanding	63.27	103.15	82.65	74.32	68.1	81.71	84.72	81.78	77.31	89.26	88.74	96	117.9	122.16	111.27
Accounts Payable Turnover	34.87	19.67	19.32	23.76	22.29	19.18	20	21.48	23.05	21.92	19.18	12.94	10.88	13.15	13.96
Accounts Payable Turnover Days	10.47	18.56	18.89	15.36	16.38	19.03	18.25	16.99	15.84	16.65	19.03	28.21	33.53	27.76	26.15
Cash Conversion Cycle	114.91	162.06	127.4	121.05	110.35	126.82	127.07	120.72	115.54	137.63	121.69	114.53	139.14	149.35	136.57
Inventory to Cash Days	-1.16	-25.67	-19	-12.23	-9.47	-17.57	-24.12	-25.85	-23.25	-24.24	-36.76	-49.25	-63.13	-67.21	-59.81
Inventories	24	30	28	48	52	75	79	86	84	88	107	138	143	140	154
Raw Materials	1	1	2	9	11	27	28	31	29	32	45	50	45	46	58
Work In Process	- -	- -	- -	- -	- -	4	8	7	7	8	9	19	14	13	16
Finished Goods	23	29	26	39	41	40	36	43	42	39	50	67	81	78	76
Other Inventory	- -	- -	- -	- -	- -	4	8	4	7	8	3	1	2	3	4

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	319	301	378	495	488	758	856	799	1,261	945	896	833	695	534	759
- Cash & Cash Equivalents	39	24	20	24	37	19	37	28	36	41	37	21	24	5	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	123	112	124	188	184	313	315	280	274	268	240	227	257	221	219
Enterprise Value	402	389	482	659	635	1,052	1,134	1,051	1,499	1,172	1,099	1,039	928	750	970
Total Capital	286	266	279	361	385	534	572	563	587	468	454	464	488	486	500
Total Debt/Capital (%)	42.94	42.14	44.39	52.05	47.87	58.71	55.13	49.75	46.63	57.24	52.78	48.86	52.57	45.6	43.77
Total Debt / EV	0.31	0.29	0.26	0.29	0.29	0.3	0.28	0.27	0.18	0.23	0.22	0.22	0.28	0.3	0.23
EV/Sales	1.93	2.78	2.48	2.17	1.59	2.53	2.39	2.01	2.62	2.44	2.03	1.69	1.63	1.32	1.48
EV/EBITDA	8.32	14.46	13.31	8.09	7.08	12.16	12.69	11.35	14.17	- -	15.37	13.04	13.94	7.04	10.9
EV/EBIT	10.02	20.6	17.52	9.13	8.21	15.08	16.02	14.3	17.32	- -	21.48	17.69	20.66	8.46	13.17
EV/Cash Flow to Firm	7.55	18.88	12.91	11.17	9.96	13.28	- -	14.69	16.57	- -	15.46	21.12	36.83	14.23	11.55
EV/Free Cash Flow to Firm	7.55	18.88	12.91	11.17	9.96	13.28	- -	14.69	16.57	- -	15.46	21.12	36.83	14.23	11.55
Diluted Market Cap	316	299	375	493	487	757	856	799	1,262	944	895	834	695	543	777
Diluted Enterprise Value	399	386	479	657	634	1,052	1,134	1,051	1,500	1,171	1,098	1,040	927	760	988
EV per Share	18.28	17.56	21.69	29.58	28.36	46.77	50.21	46.29	65.77	51.27	47.8	45.4	40.36	32.48	42.03
TTM Sales	209	140	194	304	400	416	475	524	572	480	541	616	568	569	656
TTM EBITDA	48	27	36	81	90	87	89	93	106	-55	71	80	67	107	89
TTM Operating Income	40	19	28	72	77	70	71	73	87	53	52	59	45	48	74
TTM Cash Flow to Firm	53	21	37	59	64	79	- -	72	90	- -	71	49	25	53	84
TTM Free Cash Flow to Firm	53	21	37	59	64	79	- -	72	90	- -	71	49	25	53	84

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	6.62	19.12	11.63	9.17	8.62	10.82	12.9	13.73	16.33	17.7	14.78	20.84	55.7	13.21	10.4
EV/EBIT	10.02	20.6	17.52	9.13	8.21	15.08	16.02	14.3	17.32	- -	21.48	17.69	20.66	8.46	13.17
Enterprise Value	402	389	482	659	635	1,052	1,134	1,051	1,499	1,172	1,099	1,039	928	750	970
Low Price	12.34	12.39	12.28	14.05	18.58	16.68	28.29	33.91	34.18	23.46	34.7	27.64	23.27	21.24	21.03
EV/Sales	1.93	2.78	2.48	2.17	1.59	2.53	2.39	2.01	2.62	2.44	2.03	1.69	1.63	1.32	1.48
EV/EBITDA	8.32	14.46	13.31	8.09	7.08	12.16	12.69	11.35	14.17	- -	15.37	13.04	13.94	7.04	10.9
Price/Earnings	16.67	49.5	32.18	12.33	11.01	19.4	15.46	18.18	25.64	- -	29.15	21.61	29.28	9.5	16.2
Price/Earnings Average	16.72	49.74	26.93	10.14	10.76	14.89	13.89	22.15	19.27	- -	31.32	19.66	30.31	10.31	14.01
Price/Earnings High	18.95	56.54	32.18	13.74	12.18	19.84	17.36	25.45	26.21	- -	38.19	23.99	39.71	12.55	16.76
Price/Earnings Low	14.2	45.14	23.25	7.79	9.39	9.61	11.55	17.52	15.84	- -	25.95	16.41	22.53	8.73	10.35
Price/Book Value	1.95	1.96	2.43	2.86	2.43	3.44	3.33	2.82	4.03	4.72	4.17	3.51	3	2.02	2.7
Price/Book Value Average	1.96	1.97	2.04	2.35	2.38	2.64	3	3.44	3.03	4.45	4.48	3.2	3.11	2.19	2.33
Price/Book Value High	2.22	2.24	2.43	3.18	2.69	3.51	3.75	3.96	4.12	6.46	5.47	3.9	4.07	2.67	2.79
Price/Book Value Low	1.66	1.78	1.76	1.81	2.08	1.7	2.49	2.72	2.49	2.68	3.72	2.67	2.31	1.86	1.72
Price/Tangible Book Value	-4.86	-4.3	-4.65	-4.04	-5.54	-3.56	-5.02	-6.01	-13.78	-14.38	-22.04	-109.33	-263.42	14.22	15.68
Price/Tangible Book Value Average	-4.88	-4.32	-3.89	-3.32	-5.41	-2.73	-4.51	-7.32	-10.36	-13.56	-23.68	-99.49	-272.71	15.45	13.56
Price/Tangible Book Value High	-5.53	-4.91	-4.65	-4.5	-6.12	-3.64	-5.64	-8.41	-14.08	-19.67	-28.88	-121.37	-357.33	18.79	16.23
Price/Tangible Book Value Low	-4.14	-3.92	-3.36	-2.55	-4.72	-1.77	-3.75	-5.79	-8.51	-8.16	-19.63	-83.01	-202.69	13.07	10.02
Price/Sales	1.5	2.13	1.93	1.62	1.21	1.82	1.8	1.52	2.2	1.97	1.65	1.35	1.22	0.94	1.16
Price/Sales Average	1.51	2.14	1.61	1.34	1.19	1.4	1.62	1.86	1.66	1.85	1.78	1.23	1.27	1.02	1
Price/Sales High	1.71	2.43	1.93	1.81	1.34	1.86	2.02	2.13	2.25	2.69	2.16	1.5	1.66	1.24	1.2
Price/Sales Low	1.28	1.94	1.39	1.03	1.04	0.9	1.34	1.47	1.36	1.12	1.47	1.03	0.94	0.86	0.74
Price/Cash Flow	6.57	19.05	11.61	9.17	8.61	10.82	12.89	13.72	16.31	17.7	14.78	20.84	55.7	12.96	10.17
Price/Cash Flow Average	6.59	19.15	9.72	7.54	8.41	8.31	11.58	16.72	12.26	16.69	15.88	18.97	57.66	14.08	8.8
Price/Cash Flow High	7.47	21.76	11.61	10.22	9.53	11.07	14.48	19.21	16.67	24.21	19.36	23.14	75.56	17.13	10.53
Price/Cash Flow Low	5.6	17.37	8.39	5.8	7.35	5.36	9.63	13.22	10.07	10.04	13.16	15.82	42.86	11.92	6.5
Price/Free Cash Flow Average	6.64	19.21	9.73	7.55	8.42	8.31	11.59	16.73	12.28	16.69	15.89	18.97	57.66	14.35	9
Price/Free Cash Flow High	7.52	21.83	11.63	10.22	9.53	11.07	14.49	19.23	16.7	24.21	19.37	23.14	75.56	17.46	10.77
Price/Free Cash Flow Low	5.64	17.43	8.41	5.8	7.35	5.36	9.63	13.23	10.09	10.04	13.16	15.82	42.86	12.14	6.65
EV/Sales Average	1.93	2.79	2.16	1.88	1.56	2.11	2.21	2.34	2.07	2.33	2.15	1.56	1.68	1.4	1.32
EV/Sales High	2.14	3.08	2.48	2.36	1.71	2.57	2.61	2.62	2.67	3.16	2.54	1.84	2.07	1.62	1.52
EV/Sales Low	1.7	2.59	1.94	1.57	1.41	1.61	1.93	1.95	1.78	1.59	1.85	1.36	1.35	1.24	1.06
EV/EBITDA Average	8.34	14.51	11.61	7.02	6.96	10.12	11.72	13.24	11.21	- -	16.31	12.1	14.3	7.47	9.75
EV/EBITDA High	9.22	16.05	13.31	8.79	7.66	12.36	13.87	14.81	14.44	- -	19.27	14.19	17.66	8.65	11.2
EV/EBITDA Low	7.35	13.47	10.42	5.86	6.29	7.74	10.26	11.04	9.61	- -	14	10.52	11.53	6.63	7.82
EV/EBIT Average	10.04	20.67	15.28	7.91	8.06	12.55	14.79	16.68	13.7	- -	22.79	16.41	21.2	8.97	11.78
EV/EBIT High	11.1	22.87	17.52	9.91	8.88	15.32	17.51	18.66	17.64	- -	26.92	19.25	26.18	10.39	13.54
EV/EBIT Low	8.84	19.19	13.71	6.6	7.28	9.6	12.96	13.91	11.75	- -	19.56	14.27	17.09	7.97	9.45
Last Price	14.48	13.59	17	22.22	21.78	33.67	37.89	35.18	55.34	41.34	38.97	36.41	30.25	23.11	32.9
High Price	16.46	15.53	17	24.77	24.09	34.42	42.55	49.27	56.57	56.55	51.07	40.42	41.03	30.54	34.05
Enterprise Value Average	403	390	420	571	624	876	1,047	1,226	1,186	1,118	1,165	964	952	796	867
Enterprise Value High	446	431	482	716	687	1,070	1,240	1,371	1,527	1,520	1,377	1,131	1,176	922	996
Enterprise Value Low	355	362	377	477	563	670	918	1,022	1,017	763	1,000	838	767	707	696

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	22	22	22	22	22	23	23	23	23	23	23	23	23	23	23
Diluted Weighted Avg Shares	22	22	22	22	22	22	23	23	23	23	23	23	23	24	24
Basic Weighted Avg Shares	22	22	22	22	22	22	23	23	23	23	23	23	23	23	23
Revenue per Share	9.64	6.4	8.82	13.69	17.93	18.52	21.04	23.11	25.1	21.02	23.59	26.88	24.74	24.64	28.42
EBITDA per Share	2.23	1.23	1.64	3.67	4.01	3.85	3.96	4.08	4.64	-2.43	3.11	3.48	2.9	4.62	3.85
Operating Income per Share	1.86	0.86	1.28	3.26	3.46	3.11	3.14	3.24	3.8	2.31	2.28	2.56	1.96	2.06	3.19
Basic EPS, GAAP	0.87	0.27	0.53	1.8	1.98	1.74	2.45	1.94	2.16	-3.79	1.34	1.68	1.03	2.43	2.03
Basic EPS from Cont Ops	0.88	0.27	0.53	1.8	1.98	1.74	2.45	1.94	2.16	-3.79	1.34	1.68	1.03	2.43	2.03
Diluted EPS, GAAP	0.86	0.27	0.53	1.8	1.98	1.74	2.45	1.93	2.16	-3.79	1.34	1.68	1.03	2.39	1.99
Diluted EPS from Cont Ops	0.87	0.27	0.53	1.8	1.98	1.74	2.45	1.93	2.16	-3.79	1.34	1.68	1.03	2.39	1.99
Dividend per Share	1.19	0.83	0.85	0.88	0.9	0.95	0.97	1.07	1.11	1.13	1.16	1.18	1.2	1.19	1.21
Cash Flow per Share	2.2	0.71	1.46	2.42	2.53	3.11	2.94	2.57	3.39	2.34	2.64	1.75	0.54	1.78	3.24
Free Cash Flow per Basic Share	2.2	0.71	1.46	2.42	2.53	3.11	2.94	2.57	3.39	2.34	2.64	1.75	0.54	1.78	3.24
Cash & Equivalents per Share	1.79	1.09	0.89	1.09	1.65	0.83	1.63	1.23	1.56	1.8	1.61	0.9	1.05	0.22	0.36
Book Value per Share	7.42	6.95	6.99	7.78	8.96	9.8	11.36	12.46	13.74	8.76	9.34	10.36	10.08	11.44	12.2
Tangible Book Value per Share	-2.98	-3.16	-3.66	-5.51	-3.93	-9.45	-7.55	-5.86	-4.02	-2.88	-1.77	-0.33	-0.11	1.63	2.1