Apogee Enterprises, Inc. Financial Ratios — ANP 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	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024	02/28/2025	02/28/2026

Return on Common Equity (%)	1.43	5.84	8.12	13.68	16.57	19.57	16.19	9.07	12.22	3.06	0.79	26.61	22.97	17.74	10.83
Return on Assets (%)	0.92	3.77	5.13	8.55	10.29	11.9	8.8	4.37	5.64	1.44	0.37	11.55	11.07	8.26	4.71
Return on Capital (%)	- -	5.71	7.79	13.14	15.85	17.97	13.09	7.08	8.98	2.45	0.67	18.3	17.63	12.66	7.8
Return on Invested Capital (%)	- -	5.45	7.56	12.51	15.5	17.5	12.99	7.07	8.83	2.29	0.82	18.18	17.15	12.48	7.16
Gross Margin (%)	17.68	20.81	21.42	22.33	24.82	26.2	25.15	20.93	22.99	22.4	20.86	23.27	25.91	26.44	22.74
EBITDA Margin (%)	4.69	7.7	8.66	9.96	13.11	14.16	12.75	8.35	9.7	6.25	5.48	11.67	12.38	11.96	9.57
Operating Margin (%)	0.58	3.92	5.22	6.81	9.93	10.97	8.62	5.02	6.33	7.77	5.44	8.73	9.45	8.68	6.01
Incremental Operating Margin (%)	31.11	62.51	18.06	14.34	71.55	18.62	- -	- -	- -	- -	- -	42.83	- -	28.1	- -
Pretax Margin (%)	0.54	3.84	5.15	6.96	9.92	11.02	8.29	4.18	5.75	1.84	1.06	8.09	9.12	8.27	5.51
Profit Margin (%)	0.7	2.73	3.63	5.41	6.66	7.7	5.99	3.26	4.46	1.25	0.27	7.23	7.03	6.25	3.85
Net Income to Common Margin (%)	0.7	2.73	3.63	5.41	6.66	7.7	5.99	3.26	4.46	1.25	0.27	7.23	7.03	6.25	3.85
Effective Tax Rate (%)	- -	28.97	29.62	22.28	32.86	30.14	27.66	22.11	22.36	31.73	74.86	10.73	22.93	24.45	30.11
Dvd Payout Ratio (%)	197.05	53.98	38.46	23.9	20.18	17.1	20.62	39.09	30.23	126.98	581.35	18.89	21.22	25.56	41.04
Sustainable Growth Rate (%)	-1.39	2.69	5	10.41	13.23	16.22	12.85	5.52	8.53	-0.83	-3.82	21.58	18.09	13.21	6.38

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	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024	02/28/2025	02/28/2026

Total Debt	21	31	21	21	20	65	216	246	272	227	215	215	106	352	286
ST Debt	- -	10	- -	- -	- -	- -	- -	- -	17	15	14	12	12	15	15
LT Debt	21	21	21	21	20	65	216	246	256	211	202	203	94	337	272
Total Debt/EBITDA	0.68	0.57	0.31	0.22	0.16	0.41	1.28	2.1	2.02	2.95	2.99	1.28	0.61	2.16	2.13
Net Debt/EBITDA	-1.06	-0.13	-0.12	-0.34	-0.31	0.29	1.16	1.95	1.51	1.53	1.74	0.89	0.14	1.5	1.43
Total Debt/EBIT	5.51	1.12	0.51	0.32	0.21	0.54	1.89	3.65	3.1	8.88	9.77	1.71	0.79	2.98	3.39
Net Debt/EBIT	-8.65	-0.25	-0.19	-0.5	-0.41	0.38	1.72	3.4	2.31	4.61	5.69	1.19	0.19	2.06	2.28
EBITDA to Interest Expense	21.77	36.11	53.09	100.66	216.93	162.55	38.4	14.47	15.28	17.46	19.12	21.96	26.3	26.42	9.62
EBITDA-CapEx/Interest Expense	21.72	36.1	53.09	100.66	216.93	162.55	38.4	14.47	15.28	17.46	19.12	21.96	26.3	26.42	9.62
EBIT to Interest Expense	2.67	18.35	32	68.81	164.24	125.88	25.95	8.7	9.97	21.69	18.99	16.42	20.07	19.18	6.04
Interest Expense	1	1	1	1	1	1	4	8	9	4	4	8	7	6	14
Common Equity/Total Assets	65.14	64.08	62.47	62.49	61.78	59.97	50.02	46.46	45.77	48.54	43.5	43.31	53.28	41.51	45.6
Long-Term Debt/Equity (%)	6.51	6.23	5.8	5.38	5.02	13.9	42.21	49.51	49.47	42.91	52.2	51.19	19.94	69	53.08
Long-Term Debt/Capital (%)	6.11	5.7	5.48	5.11	4.78	12.2	29.68	33.11	32.4	29.39	33.51	33.2	16.27	40.08	34.03
Long-Term Debt/Total Assets (%)	4.24	3.99	3.62	3.36	3.1	8.33	21.11	23	22.65	20.83	22.71	22.17	10.62	28.64	24.2
Total Debt/Equity (%)	6.55	9.24	5.82	5.39	5.02	13.9	42.21	49.51	52.7	46.01	55.76	54.17	22.55	72.13	55.96
Total Debt/Capital (%)	6.14	8.46	5.5	5.12	4.78	12.2	29.68	33.11	34.51	31.51	35.8	35.13	18.4	41.9	35.88
Total Debt/Total Assets (%)	4.26	5.92	3.63	3.37	3.1	8.33	21.11	23	24.12	22.33	24.25	23.46	12.01	29.94	25.52
Net Debt to Equity	-10.27	-2.09	-2.18	-8.25	-9.86	9.76	38.43	46.07	39.27	23.89	32.47	37.82	5.26	49.92	37.66
Net Debt/Capital (%)	-11.45	-2.13	-2.23	-8.99	-10.94	8.89	27.76	31.54	26.22	17.51	22.24	25.36	4.59	30.51	25.41
EBITDA	31	54	67	93	129	158	169	117	135	77	72	168	175	163	134
EBITDA-CapEx	31	54	67	93	129	158	169	117	135	77	72	168	175	163	134
Operating Income (Loss)	4	27	40	64	97	122	114	70	88	96	72	126	134	118	84

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	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024	02/28/2025	02/28/2026

Cash Ratio	0.62	0.52	0.21	0.35	0.51	0.11	0.1	0.08	0.05	0.22	0.16	0.08	0.15	0.15	0.15
Current Ratio	2.17	2.06	1.81	2.01	1.9	1.6	1.62	1.63	1.38	1.61	1.45	1.58	1.47	1.55	1.65
Quick Ratio	1.67	1.55	1.39	1.57	1.52	1.14	1.11	0.92	0.76	1.03	0.89	1.14	1.06	1.05	1.12
CFO/Avg Current Liab	0.22	0.36	0.41	0.5	0.79	0.68	0.65	0.44	0.43	0.57	0.45	0.43	0.84	0.47	0.44
Common Equity/Total Assets	65.14	64.08	62.47	62.49	61.78	59.97	50.02	46.46	45.77	48.54	43.5	43.31	53.28	41.51	45.6
Long-Term Debt/Equity (%)	6.51	6.23	5.8	5.38	5.02	13.9	42.21	49.51	49.47	42.91	52.2	51.19	19.94	69	53.08
Long-Term Debt/Capital (%)	6.11	5.7	5.48	5.11	4.78	12.2	29.68	33.11	32.4	29.39	33.51	33.2	16.27	40.08	34.03
Long-Term Debt/Total Assets (%)	4.24	3.99	3.62	3.36	3.1	8.33	21.11	23	22.65	20.83	22.71	22.17	10.62	28.64	24.2
Total Debt/Equity (%)	6.55	9.24	5.82	5.39	5.02	13.9	42.21	49.51	52.7	46.01	55.76	54.17	22.55	72.13	55.96
Total Debt/Capital (%)	6.14	8.46	5.5	5.12	4.78	12.2	29.68	33.11	34.51	31.51	35.8	35.13	18.4	41.9	35.88
Total Debt/Total Assets (%)	4.26	5.92	3.63	3.37	3.1	8.33	21.11	23	24.12	22.33	24.25	23.46	12.01	29.94	25.52
CFO/Total Liabilities	14.28	21.69	24.74	31.27	51.32	39.48	24.95	16.86	17.52	27.16	20.03	19.79	49.43	18.21	20.06
CFO/CapEx	361.09	2,701.53	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	5.7	6.74	6.05	6.82	4.97	4.16	3.69	4.02	4.35	4.52	5.41	3.9	3.95

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	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024	02/28/2025	02/28/2026

Accounts Receivable Turnover	6.4	7.16	7.46	7.37	7.35	7.9	7.91	7.75	7.78	7.15	8.12	8.11	9.07	11.7	8.89
Days Sales Outstanding	57.06	51	48.92	49.5	49.65	46.21	46.14	47.11	46.9	51.03	44.94	44.99	40.23	31.19	41.06
Inventory Turnover	17.12	17.3	14.91	13.74	12.93	13.15	13.31	13.93	14.3	13.27	13.56	13.91	14.22	12.39	11.4
Days Inventory Outstanding	21.32	21.1	24.48	26.56	28.22	27.77	27.43	26.21	25.52	27.5	26.91	26.24	25.67	29.45	32.01
Accounts Payable Turnover	15.77	16.3	15.26	14.15	12.16	13.04	15.28	15.74	15.02	13.17	12.45	12.35	12.15	11.16	10.68
Accounts Payable Turnover Days	23.14	22.39	23.92	25.79	30.02	28	23.89	23.2	24.3	27.71	29.32	29.55	30.04	32.71	34.17
Cash Conversion Cycle	55.24	49.71	49.48	50.27	47.85	45.98	49.68	50.12	48.13	50.83	42.53	41.68	35.86	27.93	38.9
Inventory to Cash Days	35.74	29.9	24.44	22.95	21.42	18.45	18.71	20.9	21.38	23.53	18.03	18.75	14.55	1.74	9.05
Inventories	31	33	48	57	57	68	81	78	71	73	80	78	69	92	98
Raw Materials	13	12	20	20	21	23	35	44	37	37	43	37	31	37	43
Work In Process	8	8	12	14	10	16	17	16	18	19	18	18	12	16	18
Finished Goods	10	13	16	23	25	29	28	19	17	17	20	24	26	40	37
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024	02/28/2025	02/28/2026

Market Capitalization	- -	- -	991	1,322	1,130	1,638	1,228	953	782	956	1,064	1,016	1,253	1,018	843
- Cash & Cash Equivalents	54	38	28	52	60	19	19	17	15	47	38	20	37	41	40
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	21	31	21	21	20	65	216	246	272	227	215	215	106	352	286
Enterprise Value	- -	- -	983	1,290	1,060	1,683	1,424	1,182	1,039	1,136	1,241	1,210	1,322	1,328	1,090
Total Capital	342	364	377	403	427	536	727	742	789	719	602	611	577	840	798
Total Debt/Capital (%)	6.14	8.46	5.5	5.12	4.78	12.2	29.68	33.11	34.51	31.51	35.8	35.13	18.4	41.9	35.88
Total Debt / EV	- -	- -	0.02	0.02	0.02	0.04	0.15	0.21	0.26	0.2	0.17	0.18	0.08	0.26	0.26
EV/Sales	- -	- -	1.27	1.38	1.08	1.51	1.07	0.84	0.75	0.92	0.94	0.84	0.93	0.98	0.78
EV/EBITDA	- -	- -	14.71	13.87	8.24	10.66	8.42	10.09	7.72	14.76	17.23	7.2	7.54	8.16	8.11
EV/EBIT	- -	- -	24.4	20.29	10.88	13.77	12.46	17.56	11.83	44.49	56.31	9.62	9.88	11.25	12.9
EV/Cash Flow to Firm	- -	- -	18.27	17.8	8.19	13.5	10.9	11.5	9.11	7.84	12.24	11.05	6.32	10.23	8.24
EV/Free Cash Flow to Firm	- -	- -	18.27	17.8	8.19	13.5	10.9	11.5	9.11	7.84	12.24	11.05	6.32	10.23	8.24
Diluted Market Cap	- -	- -	1,005	1,337	1,157	1,650	1,256	991	790	978	1,135	1,024	1,253	1,040	855
Diluted Enterprise Value	- -	- -	997	1,305	1,087	1,695	1,452	1,219	1,048	1,158	1,313	1,219	1,322	1,351	1,102
EV per Share	- -	- -	33.94	44.42	36.95	58.69	50.56	43.74	39.3	44.17	52.38	54.46	59.86	62.03	51.37
TTM Sales	662	700	771	934	981	1,115	1,326	1,403	1,387	1,231	1,314	1,441	1,417	1,361	1,405
TTM EBITDA	31	54	67	93	129	158	169	117	135	77	72	168	175	163	134
TTM Operating Income	4	27	40	64	97	122	114	70	88	96	72	126	134	118	84
TTM Cash Flow to Firm	- -	42	54	73	129	125	131	103	114	145	101	110	209	130	132
TTM Free Cash Flow to Firm	- -	42	54	73	129	125	131	103	114	145	101	110	209	130	132

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	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024	02/28/2025	02/28/2026

Price/Free Cash Flow	- -	- -	18.99	18.62	8.98	13.31	9.85	10.27	7.37	6.9	11.3	9.98	6.14	8.31	6.98
EV/EBIT	- -	- -	24.4	20.29	10.88	13.77	12.46	17.56	11.83	44.49	56.31	9.62	9.88	11.25	12.9
Enterprise Value	- -	- -	983	1,290	1,060	1,683	1,424	1,182	1,039	1,136	1,241	1,210	1,322	1,328	1,090
Low Price	- -	- -	31.14	28.31	33.86	38.03	40.37	26.02	29.57	13.73	34.19	35.91	36.56	46.59	31.72
EV/Sales	- -	- -	1.27	1.38	1.08	1.51	1.07	0.84	0.75	0.92	0.94	0.84	0.93	0.98	0.78
EV/EBITDA	- -	- -	14.71	13.87	8.24	10.66	8.42	10.09	7.72	14.76	17.23	7.2	7.54	8.16	8.11
Price/Earnings	- -	- -	34.83	25.92	17.52	19.16	15.65	21.46	12.64	62.54	320.82	9.66	12.46	12.14	15.63
Price/Earnings Average	- -	- -	34.77	21.2	21.48	15.64	17.87	24.87	15.88	41.67	292.4	9.19	10.22	16.5	16.04
Price/Earnings High	- -	- -	38.42	26.91	26.98	20.23	21.37	30.56	19.64	66.31	362.02	10.53	12.58	22.32	19.06
Price/Earnings Low	- -	- -	31.7	16.12	15.06	12.76	14.49	15.83	12.64	23.09	244.4	7.59	8.03	11.9	12.48
Price/Book Value	- -	- -	2.78	3.46	2.78	3.48	2.4	1.92	1.51	1.94	2.75	2.56	2.66	2.09	1.65
Price/Book Value Average	- -	- -	2.78	2.83	3.41	2.84	2.74	2.22	1.9	1.29	2.51	2.44	2.18	2.83	1.69
Price/Book Value High	- -	- -	3.07	3.59	4.28	3.67	3.28	2.73	2.35	2.06	3.11	2.79	2.69	3.84	2.01
Price/Book Value Low	- -	- -	2.53	2.15	2.39	2.32	2.22	1.42	1.51	0.72	2.1	2.01	1.71	2.05	1.32
Price/Tangible Book Value	- -	- -	3.95	4.67	3.62	6.24	7.53	5.87	4.09	4.11	6.73	5.08	4.55	8.23	5.15
Price/Tangible Book Value Average	- -	- -	3.94	3.82	4.44	5.09	8.6	6.81	5.14	2.74	6.13	4.83	3.73	11.18	5.28
Price/Tangible Book Value High	- -	- -	4.36	4.85	5.57	6.59	10.28	8.36	6.36	4.36	7.59	5.53	4.59	15.13	6.28
Price/Tangible Book Value Low	- -	- -	3.59	2.9	3.11	4.15	6.97	4.33	4.09	1.52	5.12	3.99	2.93	8.07	4.11
Price/Sales	- -	- -	1.26	1.4	1.17	1.47	0.94	0.7	0.56	0.78	0.85	0.7	0.88	0.76	0.6
Price/Sales Average	- -	- -	1.26	1.15	1.43	1.2	1.07	0.81	0.71	0.52	0.78	0.66	0.72	1.03	0.62
Price/Sales High	- -	- -	1.39	1.46	1.8	1.56	1.28	1	0.88	0.83	0.96	0.76	0.88	1.4	0.73
Price/Sales Low	- -	- -	1.15	0.87	1	0.98	0.87	0.52	0.56	0.29	0.65	0.55	0.56	0.74	0.48
Price/Cash Flow	- -	- -	18.42	18.24	8.88	13.25	9.76	10.17	7.3	6.8	11.13	9.79	6.08	8.25	6.91
Price/Cash Flow Average	- -	- -	18.39	14.91	10.88	10.82	11.15	11.78	9.17	4.53	10.15	9.31	4.99	11.21	7.09
Price/Cash Flow High	- -	- -	20.32	18.93	13.67	14	13.33	14.48	11.34	7.22	12.56	10.67	6.14	15.17	8.43
Price/Cash Flow Low	- -	- -	16.76	11.34	7.63	8.83	9.04	7.5	7.3	2.51	8.48	7.7	3.92	8.09	5.52
Price/Free Cash Flow Average	- -	- -	18.96	15.23	11	10.86	11.25	11.9	9.26	4.59	10.3	9.49	5.04	11.29	7.16
Price/Free Cash Flow High	- -	- -	20.95	19.33	13.82	14.05	13.45	14.63	11.45	7.31	12.75	10.87	6.2	15.28	8.51
Price/Free Cash Flow Low	- -	- -	17.29	11.58	7.71	8.86	9.12	7.58	7.37	2.55	8.61	7.84	3.96	8.15	5.57
EV/Sales Average	- -	- -	1.27	1.12	1.34	1.24	1.21	0.95	0.89	0.66	0.87	0.81	0.77	1.24	0.79
EV/Sales High	- -	- -	1.41	1.44	1.7	1.59	1.41	1.13	1.06	0.97	1.05	0.9	0.94	1.6	0.91
EV/Sales Low	- -	- -	1.16	0.85	0.92	1.02	1	0.66	0.75	0.43	0.75	0.69	0.62	0.96	0.65
EV/EBITDA Average	- -	- -	14.68	11.29	10.22	8.76	9.45	11.38	9.21	10.61	15.93	6.9	6.26	10.41	8.27
EV/EBITDA High	- -	- -	16.24	14.42	12.98	11.24	11.07	13.54	10.93	15.51	19.13	7.74	7.61	13.41	9.48
EV/EBITDA Low	- -	- -	13.37	8.5	7	7.2	7.88	7.96	7.72	6.92	13.72	5.9	5	8.04	6.84
EV/EBIT Average	- -	- -	24.36	16.51	13.5	11.31	13.98	19.81	14.11	31.99	52.04	9.23	8.2	14.34	13.16
EV/EBIT High	- -	- -	26.94	21.09	17.15	14.52	16.38	23.56	16.76	46.75	62.51	10.35	9.97	18.48	15.09
EV/EBIT Low	- -	- -	22.19	12.43	9.25	9.29	11.66	13.84	11.83	20.86	44.82	7.89	6.55	11.08	10.89
Last Price	- -	- -	34.22	45.52	39.4	57.11	43.6	35.28	29.57	37.19	44.88	45.7	56.74	47.53	39.74
High Price	- -	- -	37.75	47.26	60.67	60.3	59.54	50.22	45.94	39.44	50.64	49.81	57.28	87.39	48.46
Enterprise Value Average	- -	- -	981	1,050	1,315	1,383	1,598	1,333	1,240	817	1,147	1,161	1,097	1,694	1,112
Enterprise Value High	- -	- -	1,085	1,341	1,670	1,775	1,873	1,585	1,472	1,193	1,378	1,302	1,334	2,182	1,275
Enterprise Value Low	- -	- -	894	791	901	1,136	1,333	932	1,039	533	988	993	877	1,308	920

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	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024	02/28/2025	02/28/2026

Shares Outstanding	28	29	29	29	29	29	28	27	26	26	24	22	22	21	21
Diluted Weighted Avg Shares	28	29	29	29	29	29	29	28	27	26	25	22	22	22	22
Basic Weighted Avg Shares	28	28	28	29	29	29	29	28	26	26	25	22	22	22	21
Revenue per Share	23.88	25.05	27.08	32.47	33.77	38.72	46.48	50.45	52.41	47.42	52.73	65.47	64.79	62.64	65.97
EBITDA per Share	1.12	1.93	2.35	3.23	4.43	5.48	5.93	4.21	5.09	2.97	2.89	7.64	8.02	7.49	6.31
Operating Income per Share	0.14	0.98	1.41	2.21	3.35	4.25	4.01	2.53	3.32	3.68	2.87	5.72	6.12	5.44	3.97
Basic EPS, GAAP	0.17	0.68	0.98	1.76	2.25	2.98	2.79	1.64	2.34	0.59	0.14	4.73	4.55	3.91	2.54
Basic EPS from Cont Ops	0.17	0.68	0.98	1.76	2.25	2.98	2.79	1.64	2.34	0.59	0.14	4.73	4.55	3.91	2.54
Diluted EPS, GAAP	0.17	0.67	0.95	1.72	2.22	2.97	2.76	1.63	2.32	0.59	0.14	4.64	4.51	3.89	2.52
Diluted EPS from Cont Ops	0.17	0.67	0.95	1.72	2.22	2.97	2.76	1.63	2.32	0.59	0.14	4.64	4.51	3.89	2.52
Dividend per Share	0.33	0.37	0.38	0.42	0.45	0.51	0.57	0.64	0.71	0.76	0.81	0.89	0.97	1	1.04
Cash Flow per Share	0.89	1.45	1.86	2.5	4.44	4.31	4.47	3.47	4.05	5.47	4.03	4.67	9.33	5.76	5.75
Free Cash Flow per Basic Share	0.88	1.45	1.86	2.5	4.44	4.31	4.47	3.47	4.05	5.47	4.03	4.67	9.33	5.76	5.75
Cash & Equivalents per Share	2.34	2.24	0.99	1.81	3.16	0.7	0.7	0.63	0.57	1.84	1.59	0.9	1.68	1.94	1.86
Book Value per Share	11.45	11.69	12.3	13.17	14.16	16.41	18.16	18.37	19.54	19.16	16.29	17.84	21.32	22.78	24.12
Tangible Book Value per Share	8.68	9.06	8.66	9.75	10.89	9.15	5.79	6.01	7.23	9.05	6.67	9	12.48	5.78	7.72