Insteel Industries, Inc. Financial Ratios — HZ8 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	-0.26	1.21	7.56	9.79	11.45	17.54	10.07	15.6	2.3	7.44	23.5	36.14	8.41	5.27	11.36
Return on Assets (%)	-0.19	0.85	5.57	7.09	8.4	13.47	7.83	11.84	1.8	6.03	18.28	28.99	7.05	4.44	9.27
Return on Capital (%)	-2.61	1.37	7.38	9.89	11.56	17.59	10.11	15.64	2.35	7.44	23.35	35.99	8.39	5.26	11.28
Return on Invested Capital (%)	-2.53	1.45	7.5	9.13	11.07	17.42	10	15.45	1.7	6.84	23.01	35.53	6.92	4.12	10.78
Gross Margin (%)	9.42	6.18	10.78	11.93	13.04	20.35	15.37	15.62	6.6	11.8	20.58	23.86	10.07	9.38	14.43
EBITDA Margin (%)	3.14	3.66	7.8	8.27	9.85	16.25	11.77	12.21	4.19	7.79	17.07	21.29	7.4	6.69	10.84
Operating Margin (%)	3.6	0.98	5.1	6.21	7.26	13.52	8.81	9.38	1.22	5.17	15.1	19.5	5.35	3.79	8.4
Incremental Operating Margin (%)	8.11	- -	2,530.19	15.2	18.45	- -	75.17	12.79	- -	111.69	54.86	30.52	71.24	12.23	29.02
Pretax Margin (%)	0.03	0.75	4.95	6.16	7.37	13.45	8.79	9.41	1.64	5.11	14.58	19.56	6.43	4.78	8.31
Profit Margin (%)	-0.11	0.5	3.22	4.07	4.85	8.9	5.8	8	1.23	4.02	11.28	15.12	4.99	3.65	6.33
Net Income to Common Margin (%)	-0.11	0.5	3.22	4.07	4.85	8.9	5.8	8	1.23	4.02	11.28	15.12	4.99	3.65	6.33
Effective Tax Rate (%)	483.17	33.64	34.79	33.99	34.14	33.83	34.01	14.93	24.91	21.35	22.64	22.7	22.37	23.66	23.76
Dvd Payout Ratio (%)	-545.74	117.25	56.23	13.18	10.18	56	115.36	58.82	41.26	12.17	46.98	32.93	127.26	263.88	53.05
Sustainable Growth Rate (%)	-1.69	-0.21	3.31	8.5	10.29	7.72	-1.55	6.42	1.35	6.54	12.46	24.24	-2.29	-8.64	5.33

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	14	11	- -	- -	- -	- -	- -	- -	- -	3	2	2	2	2	4
ST Debt	1	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	2
LT Debt	13	11	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	2
Total Debt/EBITDA	1.34	0.86	- -	- -	- -	- -	- -	- -	- -	0.07	0.02	0.01	0.04	0.05	0.06
Net Debt/EBITDA	1.34	0.86	-0.54	-0.09	-0.75	-0.87	-0.7	-0.79	-2	-1.87	-0.89	-0.27	-2.62	-3.15	-0.55
Total Debt/EBIT	13.86	3.24	- -	- -	- -	- -	- -	- -	- -	0.11	0.02	0.01	0.06	0.08	0.08
Net Debt/EBIT	13.86	3.23	-0.83	-0.13	-1.03	-1.04	-0.94	-1.03	-6.87	-3.05	-1.04	-0.3	-3.62	-5.58	-0.75
EBITDA to Interest Expense	11.06	21.36	120.78	134.19	137.79	430.44	336.46	485.27	113.75	347.21	1,050.14	1,934.79	551.92	397.67	1,349.94
EBITDA-CapEx/Interest Expense	11.06	21.36	112.75	134.19	133.23	430.44	336.46	485.27	113.75	347.21	1,050.14	1,934.79	551.92	397.67	1,349.94
EBIT to Interest Expense	12.67	5.69	78.94	100.8	101.59	358.1	252.01	372.83	33.08	230.56	928.75	1,772.11	399	225.18	1,046.85
Interest Expense	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	68.57	71.68	75.74	69.66	76.94	76.67	78.91	73.34	83.96	78.37	77.3	82.62	85.25	83.03	80.31
Long-Term Debt/Equity (%)	9.08	7.68	- -	- -	- -	- -	- -	- -	- -	0.49	0.23	0.15	0.25	0.23	0.55
Long-Term Debt/Capital (%)	8.29	7.13	- -	- -	- -	- -	- -	- -	- -	0.49	0.23	0.15	0.24	0.23	0.55
Long-Term Debt/Total Assets (%)	6.23	5.5	- -	- -	- -	- -	- -	- -	- -	0.38	0.18	0.12	0.21	0.19	0.44
Total Debt/Equity (%)	9.53	7.68	- -	- -	- -	- -	- -	- -	- -	0.96	0.57	0.4	0.51	0.48	1.05
Total Debt/Capital (%)	8.7	7.13	- -	- -	- -	- -	- -	- -	- -	0.95	0.57	0.4	0.5	0.48	1.04
Total Debt/Total Assets (%)	6.54	5.5	- -	- -	- -	- -	- -	- -	- -	0.75	0.44	0.33	0.43	0.4	0.84
Net Debt to Equity	9.53	7.67	-9.59	-1.71	-16.61	-26.22	-14.37	-18.18	-15.52	-25.94	-29.76	-12.4	-32.94	-31.79	-10.4
Net Debt/Capital (%)	8.7	7.12	-10.6	-1.73	-19.92	-35.53	-16.79	-22.22	-18.37	-34.58	-42.03	-14.09	-48.75	-46.28	-11.47
EBITDA	11	13	28	34	44	68	46	55	19	37	101	176	48	35	70
EBITDA-CapEx	11	13	26	34	43	68	46	55	19	37	101	176	48	35	70
Operating Income (Loss)	12	4	19	25	33	57	34	43	6	24	89	161	35	20	54

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	- -	- -	0.41	0.05	0.73	1.09	0.76	0.61	1.34	1.28	1.31	0.77	2.72	2.37	0.59
Current Ratio	2.62	3.2	3.24	2.26	3.3	3.36	3.79	2.72	5.65	3.67	3.59	5.36	6.47	5.68	3.97
Quick Ratio	0.9	1.17	1.51	0.86	1.78	1.98	1.73	1.33	2.94	2.28	2.29	2.08	4.1	3.64	1.78
CFO/Avg Current Liab	-0.08	0.32	1	0.58	0.66	1.13	0.43	0.94	0.13	1.37	1.14	0.09	2.62	1.25	0.48
Common Equity/Total Assets	68.57	71.68	75.74	69.66	76.94	76.67	78.91	73.34	83.96	78.37	77.3	82.62	85.25	83.03	80.31
Long-Term Debt/Equity (%)	9.08	7.68	- -	- -	- -	- -	- -	- -	- -	0.49	0.23	0.15	0.25	0.23	0.55
Long-Term Debt/Capital (%)	8.29	7.13	- -	- -	- -	- -	- -	- -	- -	0.49	0.23	0.15	0.24	0.23	0.55
Long-Term Debt/Total Assets (%)	6.23	5.5	- -	- -	- -	- -	- -	- -	- -	0.38	0.18	0.12	0.21	0.19	0.44
Total Debt/Equity (%)	9.53	7.68	- -	- -	- -	- -	- -	- -	- -	0.96	0.57	0.4	0.51	0.48	1.05
Total Debt/Capital (%)	8.7	7.13	- -	- -	- -	- -	- -	- -	- -	0.95	0.57	0.4	0.5	0.48	1.04
Total Debt/Total Assets (%)	6.54	5.5	- -	- -	- -	- -	- -	- -	- -	0.75	0.44	0.33	0.43	0.4	0.84
CFO/Total Liabilities	-4.27	22.26	71.38	37.52	59.6	82.33	34.91	61.42	14.06	76.91	78.81	6.91	215.43	81.18	29.81
CFO/CapEx	- -	- -	19.52	- -	24.5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	9.52	7.96	7.63	8.11	5.9	8.89	8.34	9.14	7.92	8.31

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	10.07	8.64	8.74	8.86	9.13	8.89	8.87	9.88	9.53	9.65	9.7	11.06	8.95	8.69	9.45
Days Sales Outstanding	36.26	42.25	41.75	41.2	39.96	41.06	41.15	36.95	38.31	37.84	37.62	33.01	40.78	41.98	38.61
Inventory Turnover	5.07	4.8	5.21	5.12	5.26	4.86	4.3	4.35	5.16	5.96	6.34	4.55	3.88	4.99	4.89
Days Inventory Outstanding	71.94	76.11	70.02	71.28	69.36	75.11	84.87	84	70.75	61.21	57.59	80.22	94.08	73.12	74.62
Accounts Payable Turnover	11.39	9.61	10.47	9.2	8.78	9.03	8.89	8.42	9.85	13.7	10.84	15.55	12.06	12.95	14.08
Accounts Payable Turnover Days	32.05	37.98	34.86	39.69	41.55	40.4	41.04	43.33	37.04	26.63	33.67	23.48	30.26	28.19	25.92
Cash Conversion Cycle	76.15	80.38	76.91	72.78	67.77	75.77	84.97	77.62	72.02	72.42	61.53	89.75	104.61	86.92	87.31
Inventory to Cash Days	-35.68	-33.86	-28.27	-30.09	-29.4	-34.05	-43.72	-47.05	-32.44	-23.37	-19.97	-47.21	-53.3	-31.14	-36.01
Inventories	76	66	59	82	66	71	82	94	71	69	79	198	103	89	138
Raw Materials	41	39	34	49	38	45	52	61	28	32	50	109	39	37	63
Work In Process	4	4	3	4	3	3	3	5	5	4	7	9	6	6	10
Finished Goods	32	23	22	29	25	23	27	28	38	34	22	80	58	46	65
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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	- -	- -	- -	- -	- -	692	483	669	395	352	764	512	634	594	729
- Cash & Cash Equivalents	- -	- -	15	3	33	59	32	44	38	69	90	48	126	112	39
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	14	11	- -	- -	- -	- -	- -	- -	- -	3	2	2	2	2	4
Enterprise Value	- -	- -	- -	- -	- -	633	451	625	357	285	676	465	510	484	695
Total Capital	163	161	161	179	200	225	223	242	246	267	304	391	383	353	375
Total Debt/Capital (%)	8.7	7.13	- -	- -	- -	- -	- -	- -	- -	0.95	0.57	0.4	0.5	0.48	1.04
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	- -	- -	- -	- -	0.01
EV/Sales	- -	- -	- -	- -	- -	1.51	1.16	1.38	0.78	0.6	1.14	0.56	0.79	0.91	1.07
EV/EBITDA	- -	- -	- -	- -	- -	9.31	9.85	11.3	18.66	7.76	6.7	2.64	10.62	13.67	9.9
EV/EBIT	- -	- -	- -	- -	- -	11.21	13.21	14.71	64.16	12.66	7.83	2.88	14.69	24.21	13.41
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	11.23	21.53	11.56	52.94	5.07	9.66	80.97	3.58	8.3	25.54
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	11.23	21.53	11.56	52.94	5.07	9.66	80.97	3.58	8.3	25.54
Diluted Market Cap	- -	- -	- -	- -	- -	695	487	671	396	353	769	515	637	597	735
Diluted Enterprise Value	- -	- -	- -	- -	- -	636	455	627	358	287	681	469	514	487	700
EV per Share	- -	- -	- -	- -	- -	33.36	23.67	32.51	18.51	14.79	34.83	23.86	26.21	24.87	35.77
TTM Sales	337	363	364	409	448	419	389	453	456	473	591	827	649	529	648
TTM EBITDA	11	13	28	34	44	68	46	55	19	37	101	176	48	35	70
TTM Operating Income	12	4	19	25	33	57	34	43	6	24	89	161	35	20	54
TTM Cash Flow to Firm	-7	14	37	29	36	56	21	54	7	56	70	6	142	58	27
TTM Free Cash Flow to Firm	-7	14	35	29	35	56	21	54	7	56	70	6	142	58	27

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	12.35	23.38	12.43	59.98	6.28	11.01	90.92	4.48	10.26	27.04
EV/EBIT	- -	- -	- -	- -	- -	11.21	13.21	14.71	64.16	12.66	7.83	2.88	14.69	24.21	13.41
Enterprise Value	- -	- -	- -	- -	- -	633	451	625	357	285	676	465	510	484	695
Low Price	- -	- -	- -	- -	- -	25.28	23.63	24.84	17.55	10.4	18.14	25.72	24.13	26.84	23.14
EV/Sales	- -	- -	- -	- -	- -	1.51	1.16	1.38	0.78	0.6	1.14	0.56	0.79	0.91	1.07
EV/EBITDA	- -	- -	- -	- -	- -	9.31	9.85	11.3	18.66	7.76	6.7	2.64	10.62	13.67	9.9
Price/Earnings	- -	- -	- -	- -	- -	18.36	21.37	18.31	70.44	18.47	11.43	4.1	19.6	30.83	17.84
Price/Earnings Average	- -	- -	- -	- -	- -	15.7	27.31	16.49	76.46	19.27	8.92	5.8	17.58	33.37	15.14
Price/Earnings High	- -	- -	- -	- -	- -	18.54	35.31	22.87	123.14	26.33	12.61	7.24	21.44	39.27	18.77
Price/Earnings Low	- -	- -	- -	- -	- -	12.73	19.92	13.07	60.34	10.54	5.27	4.02	14.52	27.12	10.99
Price/Book Value	- -	- -	- -	- -	- -	3.08	2.16	2.77	1.6	1.33	2.53	1.31	1.66	1.69	1.96
Price/Book Value Average	- -	- -	- -	- -	- -	2.63	2.76	2.49	1.74	1.39	1.97	1.86	1.49	1.83	1.67
Price/Book Value High	- -	- -	- -	- -	- -	3.11	3.57	3.46	2.8	1.89	2.79	2.32	1.82	2.16	2.07
Price/Book Value Low	- -	- -	- -	- -	- -	2.14	2.01	1.98	1.37	0.76	1.17	1.29	1.23	1.49	1.21
Price/Tangible Book Value	- -	- -	- -	- -	- -	3.32	2.32	2.99	1.72	1.43	2.68	1.37	1.73	1.77	2.3
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	2.84	2.96	2.69	1.87	1.49	2.09	1.94	1.55	1.91	1.95
Price/Tangible Book Value High	- -	- -	- -	- -	- -	3.35	3.82	3.74	3.01	2.03	2.96	2.42	1.9	2.25	2.42
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	2.3	2.16	2.14	1.48	0.81	1.24	1.34	1.28	1.55	1.42
Price/Sales	- -	- -	- -	- -	- -	1.63	1.24	1.46	0.87	0.74	1.29	0.62	0.98	1.12	1.13
Price/Sales Average	- -	- -	- -	- -	- -	1.4	1.58	1.32	0.94	0.78	1.01	0.88	0.88	1.22	0.96
Price/Sales High	- -	- -	- -	- -	- -	1.65	2.05	1.83	1.51	1.06	1.42	1.1	1.07	1.43	1.19
Price/Sales Low	- -	- -	- -	- -	- -	1.13	1.16	1.05	0.74	0.42	0.59	0.61	0.73	0.99	0.7
Price/Cash Flow	- -	- -	- -	- -	- -	12.16	23.13	12.3	59.68	6.24	10.9	90.4	4.47	10.22	26.94
Price/Cash Flow Average	- -	- -	- -	- -	- -	10.39	29.55	11.08	64.78	6.52	8.5	127.79	4.01	11.07	22.86
Price/Cash Flow High	- -	- -	- -	- -	- -	12.28	38.2	15.37	104.32	8.9	12.02	159.69	4.89	13.03	28.35
Price/Cash Flow Low	- -	- -	- -	- -	- -	8.43	21.56	8.78	51.12	3.56	5.02	88.54	3.31	8.99	16.6
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	10.56	29.87	11.2	65.1	6.55	8.59	128.53	4.02	11.11	22.95
Price/Free Cash Flow High	- -	- -	- -	- -	- -	12.47	38.62	15.53	104.85	8.95	12.14	160.61	4.9	13.07	28.45
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	8.56	21.79	8.87	51.38	3.58	5.07	89.05	3.32	9.03	16.66
EV/Sales Average	- -	- -	- -	- -	- -	1.27	1.5	1.23	0.86	0.64	0.86	0.82	0.69	1.01	0.9
EV/Sales High	- -	- -	- -	- -	- -	1.53	1.97	1.75	1.43	0.92	1.28	1.04	0.88	1.22	1.13
EV/Sales Low	- -	- -	- -	- -	- -	1.01	1.07	0.96	0.66	0.28	0.45	0.55	0.53	0.78	0.64
EV/EBITDA Average	- -	- -	- -	- -	- -	7.83	12.78	10.1	20.42	8.17	5.04	3.84	9.26	15.05	8.32
EV/EBITDA High	- -	- -	- -	- -	- -	9.41	16.72	14.31	34.11	11.82	7.48	4.87	11.86	18.26	10.44
EV/EBITDA Low	- -	- -	- -	- -	- -	6.19	9.13	7.84	15.69	3.66	2.62	2.58	7.2	11.65	5.91
EV/EBIT Average	- -	- -	- -	- -	- -	9.44	17.14	13.15	70.23	13.34	5.89	4.19	12.81	26.66	11.28
EV/EBIT High	- -	- -	- -	- -	- -	11.33	22.44	18.63	117.3	19.29	8.74	5.3	16.41	32.35	14.14
EV/EBIT Low	- -	- -	- -	- -	- -	7.45	12.25	10.2	53.97	5.97	3.06	2.81	9.96	20.63	8
Last Price	- -	- -	- -	- -	- -	36.46	25.35	34.8	20.49	18.21	39.37	26.26	32.58	30.52	37.56
High Price	- -	- -	- -	- -	- -	36.82	41.88	43.47	35.82	25.96	43.41	46.39	35.63	38.88	39.52
Enterprise Value Average	- -	- -	- -	- -	- -	533	585	559	390	301	508	676	445	533	584
Enterprise Value High	- -	- -	- -	- -	- -	640	765	792	652	435	754	857	569	646	733
Enterprise Value Low	- -	- -	- -	- -	- -	421	418	434	300	135	264	454	346	412	415

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Shares Outstanding	18	18	18	18	18	19	19	19	19	19	19	19	19	19	19
Diluted Weighted Avg Shares	18	18	18	19	19	19	19	19	19	19	20	20	20	20	20
Basic Weighted Avg Shares	18	18	18	18	18	19	19	19	19	19	19	20	20	20	19
Revenue per Share	19.18	20.57	20.28	22.4	24.3	22.32	20.46	23.75	23.68	24.52	30.53	42.36	33.28	27.14	33.24
EBITDA per Share	0.6	0.75	1.58	1.85	2.39	3.63	2.41	2.9	0.99	1.91	5.21	9.02	2.46	1.81	3.6
Operating Income per Share	0.69	0.2	1.03	1.39	1.77	3.02	1.8	2.23	0.29	1.27	4.61	8.26	1.78	1.03	2.79
Basic EPS, GAAP	-0.02	0.1	0.65	0.91	1.18	1.99	1.19	1.9	0.29	0.99	3.44	6.41	1.66	0.99	2.11
Basic EPS from Cont Ops	-0.02	0.1	0.65	0.91	1.18	1.99	1.19	1.9	0.29	0.99	3.44	6.41	1.66	0.99	2.11
Diluted EPS, GAAP	-0.02	0.1	0.64	0.89	1.15	1.95	1.17	1.88	0.29	0.98	3.41	6.37	1.66	0.99	2.1
Diluted EPS from Cont Ops	-0.02	0.1	0.64	0.89	1.15	1.95	1.17	1.88	0.29	0.98	3.41	6.37	1.66	0.99	2.1
Dividend per Share	0.12	0.12	0.37	0.12	0.12	1.11	1.37	1.12	0.12	0.12	1.62	2.11	2.12	2.61	1.12
Cash Flow per Share	-0.17	0.74	2.05	1.6	1.94	3	1.1	2.83	0.34	2.92	3.61	0.29	7.29	2.98	1.39
Free Cash Flow per Basic Share	-0.17	0.74	1.95	1.6	1.86	3	1.1	2.83	0.34	2.92	3.61	0.29	7.29	2.98	1.39
Cash & Equivalents per Share	- -	- -	0.85	0.17	1.8	3.1	1.69	2.29	1.98	3.56	4.63	2.48	6.46	5.73	1.99
Book Value per Share	8.43	8.44	8.86	9.73	10.84	11.83	11.73	12.57	12.77	13.72	15.56	20.01	19.61	18.04	19.13
Tangible Book Value per Share	8.43	8.44	8.76	8.82	9.91	10.99	10.95	11.64	11.9	12.77	14.67	19.16	18.8	17.26	16.33