Evolution Petroleum Corporation, Inc. Financial Ratios — EP7

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	11.24	11.74	5.48	8.6	38.41	9.38	26.92	19.54	7.7	-25.54	50.15	42.02	4.71	1.93	-3.67
Return on Assets (%)	10.38	10.56	5.47	7.4	29.47	8.66	21.57	16.24	6.32	-19.47	29.03	25.49	2.8	0.91	-1.48
Return on Capital (%)	12.85	13.15	6.83	10.03	39.57	11.18	- -	19.66	- -	- -	42.56	37.63	4.85	3.31	- -
Return on Invested Capital (%)	12.78	13.07	6.76	10.08	1.91	11.04	- -	18.2	- -	- -	45.87	36.65	5.45	2.83	- -
Gross Margin (%)	83.79	85.57	86.29	53.41	45.74	51.99	56.37	52.77	35.4	34.12	48.42	43.44	22.12	18.79	17.15
EBITDA Margin (%)	55.56	56.4	38.48	43.99	26.1	54.1	54.86	55.26	31.93	-47.63	49.06	46.21	32.57	30.48	30.41
Operating Margin (%)	49.16	50.12	40.3	34.46	15.17	37.36	39.76	40.8	17.14	12.82	41.66	35.1	9.21	4.86	4.03
Incremental Operating Margin (%)	82.79	55.26	97.36	24.31	375.11	109.24	52.91	58.03	92.18	- -	54.03	- -	87.26	10,083.78	- -
Pretax Margin (%)	49.18	49.92	31.06	30.3	129.91	37.36	39.7	43.63	12.69	-65.51	37.77	35.24	6.4	2.18	-3.64
Profit Margin (%)	28.57	31.05	20.35	17.93	93.59	23.33	48.12	35.57	20.06	-50.27	29.95	27.4	4.75	1.72	-2.81
Net Income to Common Margin (%)	25.06	27.89	16.54	15.51	91.03	19.69	48.12	35.57	20.06	-50.27	29.95	27.4	4.75	1.72	-2.81
Effective Tax Rate (%)	41.9	37.81	34.47	40.83	27.96	37.57	- -	18.46	- -	- -	20.69	22.24	25.78	21.19	- -
Dvd Payout Ratio (%)	- -	- -	332.66	227.76	27.37	109.41	59.1	86.31	180.91	-26.41	36.15	45.73	393.14	1,109.78	-697.53
Sustainable Growth Rate (%)	11.24	11.74	-12.75	-10.98	27.9	-0.88	11.01	2.67	-6.23	-32.29	32.02	22.8	-13.81	-19.45	-29.3

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	21	- -	40	38	57
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	21	- -	40	38	57
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.01	-0.26	0.4	- -	1.42	1.44	2.17
Net Debt/EBITDA	-1.45	-2.07	-3.52	-1.64	-4.96	-1.23	-1.11	-1.32	-2.08	0.08	0.24	-0.19	1.18	1.34	1.92
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.04	-0.2	0.47	- -	5.02	9	16.36
Net Debt/EBIT	-1.63	-2.33	-4.33	-2.34	-20.46	-1.79	-1.54	-1.79	-5.33	0.06	0.29	-0.24	4.18	8.38	14.47
EBITDA to Interest Expense	454.66	183.17	98.43	166.33	96.93	228.19	201.93	204.98	85.32	-151.23	93.42	129.66	19.17	8.81	6.82
EBITDA-CapEx/Interest Expense	133.01	108.36	83.58	99.91	-200.43	103.93	168.62	147.1	-14.55	-328.87	0.16	129.6	-7.38	5.77	0.85
EBIT to Interest Expense	402.24	162.77	103.08	130.28	56.35	157.59	146.34	151.33	45.79	40.72	79.34	98.5	5.42	1.41	0.9
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	3	4
Common Equity/Total Assets	79.08	82.39	79.79	69.51	78.32	77.57	82.52	83.67	80.45	71.17	51.01	71.77	49.81	44.81	35.81
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.11	7.37	28.14	0.14	48.76	52.22	94.12
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.11	6.85	21.95	0.14	32.75	34.28	48.45
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.09	5.24	14.35	0.1	24.29	23.4	33.7
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.19	7.48	28.17	0.2	48.88	52.31	94.28
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.19	6.96	21.98	0.2	32.83	34.34	48.53
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.15	5.33	14.37	0.14	24.35	23.44	33.76
Net Debt to Equity	-30.95	-45.46	-46.15	-41.42	-44.65	-33.63	-32.26	-39.38	-26.53	-2.34	17.18	-11.98	40.74	48.73	83.38
Net Debt/Capital (%)	-44.82	-83.35	-85.69	-70.7	-80.67	-50.68	-47.61	-64.96	-36.01	-2.39	14.65	-13.58	28.91	32.74	45.29
EBITDA	10	12	7	12	7	19	22	24	9	-16	53	59	28	26	26
EBITDA-CapEx	3	7	6	7	-14	8	19	17	-2	-34	- -	59	-11	17	3
Operating Income (Loss)	9	11	7	10	4	13	16	18	5	4	45	45	8	4	3

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	2.88	9.56	7.98	2.16	4	8.47	5.63	11.46	4.6	0.8	0.27	0.9	0.41	0.12	0.27
Current Ratio	3.3	10.42	8.77	2.54	4.35	9.62	7.26	12.78	5.92	2.75	1.2	1.73	1.37	0.81	0.92
Quick Ratio	3.19	10.31	8.47	2.49	4.3	9.47	6.52	12.61	5.8	2.65	1.15	1.57	1.12	0.63	0.77
CFO/Avg Current Liab	2.84	3.09	2.88	1.68	3.43	2.93	5.75	6.7	3.53	0.87	2.84	2.41	1.62	1.78	1.08
Common Equity/Total Assets	79.08	82.39	79.79	69.51	78.32	77.57	82.52	83.67	80.45	71.17	51.01	71.77	49.81	44.81	35.81
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.11	7.37	28.14	0.14	48.76	52.22	94.12
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.11	6.85	21.95	0.14	32.75	34.28	48.45
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.09	5.24	14.35	0.1	24.29	23.4	33.7
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.19	7.48	28.17	0.2	48.88	52.31	94.28
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.19	6.96	21.98	0.2	32.83	34.34	48.53
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.15	5.33	14.37	0.14	24.35	23.44	33.76
CFO/Total Liabilities	84.13	101.82	61.72	48.72	145.07	83.29	125.43	153.86	68.82	21.41	72.33	141.55	27.8	37.37	21.72
CFO/CapEx	1.47	2.43	7.9	2.12	1.45	1.62	5.56	3.57	1.12	0.26	0.98	1,653.94	0.59	3.66	1.02
Altman's Z-Score	12.15	17.52	17.91	7.39	6.47	9.48	14.15	11.25	4.29	5.33	3.68	7.32	2.38	1.95	1.34

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	12.38	14.35	11.44	12.16	9.15	12.87	12.24	12.16	11.64	6.17	6.66	8.05	9.18	7.94	8.27
Days Sales Outstanding	29.49	25.44	31.9	30.01	39.89	28.37	29.83	30.01	31.37	59.19	54.84	45.34	39.76	45.99	44.16
Inventory Turnover	- -	- -	- -	154.95	350.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	2.36	1.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	3.01	2.03	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	121.26	179.5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	-88.89	-138.57	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	27.66	38.85	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	220	307	361	215	187	259	334	241	90	159	190	272	178	168	131
- Cash & Cash Equivalents	14	25	24	20	34	23	25	32	20	5	8	11	6	3	6
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	21	- -	40	38	57
Enterprise Value	205	282	337	194	152	236	309	209	71	158	203	261	211	204	182
Total Capital	47	55	52	49	76	68	77	80	74	59	97	92	121	109	117
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.19	6.96	21.98	0.2	32.83	34.34	48.53
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.11	- -	0.19	0.18	0.31
EV/Sales	11.4	13.2	19.06	6.99	5.79	6.85	7.59	4.84	2.39	4.83	1.86	2.03	2.46	2.37	2.11
EV/EBITDA	20.53	23.41	49.52	15.88	22.17	12.66	13.83	8.75	7.5	- -	3.79	4.4	7.55	7.78	6.94
EV/EBIT	23.2	26.34	60.92	22.66	91.56	18.34	19.09	11.86	19.21	- -	4.46	5.8	26.73	48.75	52.34
EV/Cash Flow to Firm	19.72	23.54	41.3	18.66	4.97	14.28	- -	8.66	- -	- -	3.83	5.06	8.87	5.75	- -
EV/Free Cash Flow to Firm	61.55	39.95	47.25	35.15	15.87	37.01	- -	12.01	- -	- -	- -	5.07	- -	7.72	- -
Diluted Market Cap	249	343	360	215	186	259	335	241	91	158	189	272	176	164	125
Diluted Enterprise Value	234	318	336	195	152	236	310	209	71	157	202	261	209	199	176
EV per Share	7.34	9.84	10.32	5.92	4.63	7.13	9.35	6.3	2.15	4.71	6.05	7.86	6.33	5.92	5.06
TTM Sales	18	21	18	28	26	34	41	43	30	33	109	129	86	86	86
TTM EBITDA	10	12	7	12	7	19	22	24	9	-16	53	59	28	26	26
TTM Operating Income	9	11	7	10	4	13	16	18	5	4	45	45	8	4	3
TTM Cash Flow to Firm	10	12	8	10	31	17	- -	24	- -	- -	53	52	24	35	- -
TTM Free Cash Flow to Firm	3	7	7	6	10	6	- -	17	- -	- -	- -	52	-15	26	- -

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	75.07	48.92	50.85	39.19	19.49	40.97	19.91	13.9	67.92	-11.65	-213.9	5.3	-10.98	6.8	236.08
EV/EBIT	23.2	26.34	60.92	22.66	91.56	18.34	19.09	11.86	19.21	- -	4.46	5.8	26.73	48.75	52.34
Enterprise Value	205	282	337	194	152	236	309	209	71	158	203	261	211	204	182
Low Price	5.86	7.5	10.56	5.75	3.68	5.05	6.35	5.96	2.07	2	3.58	4.88	5.06	4.02	3.24
EV/Sales	11.4	13.2	19.06	6.99	5.79	6.85	7.59	4.84	2.39	4.83	1.86	2.03	2.46	2.37	2.11
EV/EBITDA	20.53	23.41	49.52	15.88	22.17	12.66	13.83	8.75	7.5	- -	3.79	4.4	7.55	7.78	6.94
Price/Earnings	48.59	50.84	116.9	49.67	7.75	38.12	17.07	15.64	15.26	- -	5.72	7.67	42.8	110.45	- -
Price/Earnings Average	48.47	43.03	126.03	61.42	7.3	36.03	13.21	18.35	26.25	- -	5.8	6.52	51.85	115.01	- -
Price/Earnings High	61.13	53.86	143.7	83.84	9.72	49.63	17.38	26.53	39.65	- -	7.96	7.95	79.93	138.37	- -
Price/Earnings Low	36.18	35.54	111.73	43.71	5.04	24.57	10.74	12.85	11.52	- -	3.62	4.57	40.61	90.56	- -
Price/Book Value	4.71	5.6	6.95	4.42	2.44	3.79	4.33	3	1.22	2.92	2.51	2.96	2.2	2.35	2.17
Price/Book Value Average	4.7	4.74	7.5	5.46	2.3	3.58	3.35	3.52	2.1	1.9	2.55	2.51	2.66	2.44	2.62
Price/Book Value High	5.92	5.93	8.55	7.46	3.07	4.93	4.4	5.09	3.17	3.14	3.49	3.06	4.1	2.94	3.24
Price/Book Value Low	3.51	3.91	6.65	3.89	1.59	2.44	2.72	2.47	0.92	1.23	1.59	1.76	2.08	1.92	1.93
Price/Tangible Book Value	4.71	5.6	7	4.47	2.45	3.79	4.33	3.01	1.22	2.92	2.51	2.96	2.2	2.35	2.17
Price/Tangible Book Value Average	4.7	4.74	7.54	5.52	2.31	3.58	3.35	3.53	2.1	1.9	2.55	2.51	2.66	2.44	2.62
Price/Tangible Book Value High	5.92	5.93	8.6	7.54	3.07	4.94	4.41	5.1	3.17	3.14	3.49	3.06	4.1	2.94	3.24
Price/Tangible Book Value Low	3.51	3.91	6.69	3.93	1.59	2.44	2.72	2.47	0.92	1.23	1.59	1.76	2.08	1.92	1.93
Price/Sales	12.18	14.18	19.33	7.7	7.06	7.51	8.21	5.56	3.06	4.83	1.71	2.1	2.03	1.9	1.45
Price/Sales Average	12.15	12	20.84	9.52	6.65	7.09	6.35	6.53	5.26	3.15	1.74	1.79	2.46	1.97	1.75
Price/Sales High	15.32	15.02	23.77	13	8.85	9.77	8.36	9.44	7.95	5.2	2.38	2.18	3.8	2.37	2.16
Price/Sales Low	9.07	9.91	18.48	6.78	4.59	4.84	5.17	4.57	2.31	2.03	1.08	1.25	1.93	1.55	1.29
Price/Cash Flow	21.08	25.37	42.14	20.66	6.07	15.7	16.31	10	7.31	33.38	3.56	5.27	7.68	4.92	5.32
Price/Cash Flow Average	21.03	21.47	45.43	25.54	5.71	14.84	12.62	11.73	12.57	21.73	3.61	4.48	9.31	5.13	6.42
Price/Cash Flow High	26.52	26.87	51.8	34.87	7.61	20.44	16.6	16.96	18.99	35.92	4.95	5.46	14.35	6.17	7.93
Price/Cash Flow Low	15.7	17.73	40.27	18.18	3.94	10.12	10.26	8.22	5.52	14.05	2.25	3.14	7.29	4.04	4.73
Price/Free Cash Flow Average	74.87	41.4	54.82	48.46	18.36	38.73	15.4	16.3	116.81	-7.58	-216.92	4.51	-13.3	7.08	284.8
Price/Free Cash Flow High	94.44	51.82	62.51	66.15	24.44	53.35	20.27	23.57	176.48	-12.54	-297.58	5.49	-20.51	8.52	351.71
Price/Free Cash Flow Low	55.89	34.19	48.6	34.49	12.67	26.41	12.52	11.42	51.26	-4.9	-135.34	3.16	-10.42	5.58	209.71
EV/Sales Average	11.37	10.99	20.65	8.81	5.37	6.44	5.73	5.8	4.59	3.13	1.88	1.72	2.9	2.45	2.42
EV/Sales High	14.56	14.06	23.74	12.29	7.59	9.12	7.74	8.71	7.28	5.2	2.54	2.11	4.26	2.87	2.85
EV/Sales Low	8.28	8.87	18.15	6.06	3.31	4.18	4.55	3.85	1.65	2.01	1.22	1.18	2.35	2.02	1.94
EV/EBITDA Average	20.47	19.49	53.66	20.03	20.59	11.9	10.45	10.5	14.39	- -	3.84	3.71	8.9	8.04	7.97
EV/EBITDA High	26.2	24.92	61.68	27.94	29.07	16.86	14.1	15.77	22.79	- -	5.18	4.57	13.08	9.41	9.39
EV/EBITDA Low	14.91	15.73	47.17	13.78	12.68	7.72	8.29	6.96	5.15	- -	2.49	2.55	7.23	6.62	6.38
EV/EBIT Average	23.14	21.93	66.02	28.57	85.04	17.24	14.42	14.22	36.85	- -	4.52	4.89	31.49	50.42	60.13
EV/EBIT High	29.62	28.04	75.88	39.86	120.03	24.42	19.46	21.36	58.38	- -	6.1	6.01	46.27	58.95	70.82
EV/EBIT Low	16.85	17.7	58.03	19.66	52.35	11.19	11.44	9.43	13.2	- -	2.93	3.36	25.57	41.48	48.12
Last Price	7.87	10.72	11.05	6.53	5.66	7.83	10.1	7.25	2.74	4.75	5.66	8.18	5.34	4.9	3.65
High Price	9.9	11.36	13.58	11.02	7.1	10.19	10.28	12.29	7.12	5.11	7.87	8.48	9.97	6.14	5.44
Enterprise Value Average	204	235	365	245	142	222	234	251	136	102	205	221	249	210	209
Enterprise Value High	261	300	419	342	200	315	315	377	215	170	277	271	366	246	246
Enterprise Value Low	149	189	321	169	87	144	185	166	49	66	133	151	202	173	167

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Shares Outstanding	28	29	33	33	33	33	33	33	33	34	33	33	33	34	36
Diluted Weighted Avg Shares	32	32	33	33	33	33	33	33	33	33	33	33	33	33	34
Basic Weighted Avg Shares	28	28	31	33	33	33	33	33	33	33	33	33	33	33	34
Revenue per Share	0.65	0.76	0.57	0.85	0.8	1.04	1.23	1.3	0.9	0.98	3.3	3.89	2.62	2.59	2.52
EBITDA per Share	0.36	0.43	0.22	0.37	0.21	0.56	0.67	0.72	0.29	-0.47	1.62	1.8	0.85	0.79	0.77
Operating Income per Share	0.32	0.38	0.23	0.29	0.12	0.39	0.49	0.53	0.15	0.13	1.38	1.37	0.24	0.13	0.1
Basic EPS, GAAP	0.16	0.21	0.09	0.13	0.73	0.21	0.59	0.46	0.18	-0.49	0.99	1.07	0.12	0.04	-0.07
Basic EPS from Cont Ops	0.18	0.23	0.12	0.15	0.75	0.24	0.59	0.46	0.18	-0.49	0.99	1.07	0.12	0.04	-0.07
Diluted EPS, GAAP	0.14	0.19	0.09	0.13	0.73	0.2	0.59	0.46	0.18	-0.49	0.98	1.06	0.12	0.04	-0.07
Diluted EPS from Cont Ops	0.16	0.21	0.11	0.15	0.75	0.24	0.59	0.46	0.18	-0.49	0.98	1.06	0.12	0.04	-0.07
Dividend per Share	0.02	0.02	0.34	0.32	0.22	0.26	0.35	0.4	0.32	0.13	0.36	0.49	0.49	0.49	0.49
Cash Flow per Share	0.37	0.42	0.26	0.32	0.93	0.5	0.62	0.72	0.37	0.14	1.59	1.55	0.69	1	0.69
Free Cash Flow per Basic Share	0.12	0.25	0.23	0.17	0.29	0.19	0.51	0.52	0.04	-0.41	-0.03	1.55	-0.49	0.72	0.02
Cash & Equivalents per Share	0.53	0.88	0.73	0.61	1.03	0.7	0.75	0.95	0.6	0.16	0.25	0.33	0.19	0.07	0.17
Book Value per Share	1.67	1.92	1.59	1.48	2.32	2.07	2.33	2.41	2.25	1.63	2.25	2.77	2.43	2.09	1.68
Tangible Book Value per Share	1.67	1.92	1.58	1.46	2.31	2.07	2.33	2.41	2.25	1.63	2.25	2.77	2.43	2.09	1.68