Kronos Worldwide Inc Financial Ratios — K1W 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 (%)	38.09	22	-10.21	11.56	-27.93	10.11	61.69	25.72	10.52	7.93	13.55	11.44	-5.56	10.61	-14.14
Return on Assets (%)	18.18	11.35	-5.6	6.1	-12.07	3.58	23.6	11.01	4.51	3.19	5.58	5.29	-2.6	4.6	-5.95
Return on Capital (%)	26.35	17.16	- -	9.97	- -	7.52	- -	17.31	7.78	6.08	9.61	8.58	- -	8.48	- -
Return on Invested Capital (%)	25.8	16.88	- -	9.82	- -	8.49	- -	18.01	8.05	7.07	10.28	8.99	- -	5.34	- -
Gross Margin (%)	38.51	28.36	6.48	21.17	14.26	19.4	32.95	33.83	22.31	21.43	23.01	20.26	9.89	19.04	11.46
EBITDA Margin (%)	30.57	20.61	-4.76	12.04	3.04	9.78	22.5	22.85	11.59	11.03	12.63	11.18	-0.17	9.93	1.52
Operating Margin (%)	28.02	18.3	-7.39	8.87	-0.01	6.43	20.57	19.27	8.31	7.33	9.56	7.67	-3.44	6.43	-2.25
Incremental Operating Margin (%)	75.38	- -	200.74	- -	48.43	567.1	73.49	52.91	- -	25.57	21.72	406.52	77.93	81.01	589.17
Pretax Margin (%)	26.61	16.74	-9.23	8.09	-2.28	4.49	17.68	17.68	7	4.88	7.91	6.94	-4.37	7.93	-5.24
Profit Margin (%)	16.52	11.06	-5.89	6.01	-12.87	3.17	20.5	12.34	5.03	3.9	5.82	5.41	-2.95	4.57	-5.96
Net Income to Common Margin (%)	16.52	11.06	-5.89	6.01	-12.87	3.17	20.5	12.34	5.03	3.9	5.82	5.41	-2.95	4.57	-5.96
Effective Tax Rate (%)	37.92	33.95	- -	25.8	- -	29.25	- -	30.22	28.08	20.13	26.4	21.96	- -	42.38	- -
Dvd Payout Ratio (%)	38.82	31.81	-68.14	70.06	-40.03	160.51	19.61	38.44	95.75	130.2	73.69	84.02	-178.21	64.04	-20.74
Sustainable Growth Rate (%)	23.3	15	-17.17	3.46	-39.12	-6.12	49.6	15.83	0.45	-2.39	3.56	1.83	-15.47	3.81	-17.08

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	365	400	184	344	341	339	475	457	474	513	471	446	463	528	577
ST Debt	2	21	3	4	4	4	1	2	8	7	5	5	4	82	4
LT Debt	363	379	180	340	337	335	474	455	466	506	466	442	460	446	573
Total Debt/EBITDA	0.61	0.98	-2.23	1.73	8.32	2.54	1.22	1.2	2.36	2.84	1.92	2.07	-159.79	2.82	20.4
Net Debt/EBITDA	0.48	0.29	-1.57	0.88	6.06	2.16	0.39	0.22	0.27	0.73	0.18	0.45	-84.9	2.14	18.52
Total Debt/EBIT	0.67	1.11	-1.38	2.3	-310	3.65	1.36	1.38	3.25	4.41	2.52	2.8	-8.27	4.3	-15.82
Net Debt/EBIT	0.52	0.33	-0.98	1.18	-225.91	3.1	0.44	0.25	0.38	1.14	0.24	0.61	-4.4	3.26	-14.36
EBITDA to Interest Expense	18.17	15.26	-4.2	11.7	2.22	6.51	20.47	19.48	10.73	9.52	12.5	12.77	-0.17	4.37	0.53
EBITDA-CapEx/Interest Expense	18.17	15.26	-4.2	11.7	2.22	6.51	20.47	19.48	10.73	9.52	12.5	12.77	-0.17	4.37	0.53
EBIT to Interest Expense	16.65	13.54	-6.53	8.62	-0.01	4.28	18.72	16.42	7.69	6.33	9.46	8.76	-3.36	2.83	-0.79
Interest Expense	33	27	20	17	19	21	19	20	19	19	20	17	17	43	53
Common Equity/Total Assets	50.68	52.4	57.75	47.83	37.17	33.49	41.35	44.24	41.51	39.11	43.23	49.48	43.98	42.7	41.34
Long-Term Debt/Equity (%)	39.26	35.67	19.29	43.49	73	84.91	62.81	54.19	57.13	63.47	53.5	46.12	56.85	54.61	76.3
Long-Term Debt/Capital (%)	28.14	25.91	16.13	30.2	42	45.69	38.56	35.1	36.14	38.61	34.72	31.45	36.13	33.17	43.14
Long-Term Debt/Total Assets (%)	19.9	18.69	11.14	20.8	27.13	28.43	25.97	23.98	23.72	24.82	23.13	22.82	25	23.32	31.54
Total Debt/Equity (%)	39.5	37.67	19.62	43.99	73.83	85.82	62.91	54.37	58.07	64.39	54.09	46.64	57.33	64.63	76.86
Total Debt/Capital (%)	28.32	27.36	16.4	30.55	42.47	46.19	38.61	35.22	36.74	39.17	35.1	31.8	36.44	39.26	43.46
Total Debt/Total Assets (%)	20.02	19.74	11.33	21.04	27.44	28.74	26.01	24.06	24.11	25.18	23.39	23.08	25.21	27.59	31.78
Net Debt to Equity	30.57	11.05	13.87	22.52	53.8	72.99	20.22	9.92	6.7	16.59	5.19	10.18	30.46	49.05	69.79
Net Debt/Capital (%)	23.42	9.95	12.18	18.38	34.98	42.19	16.82	9.02	6.08	13.85	4.83	9.05	22.86	32.36	40.47
EBITDA	594	407	-82	199	41	133	389	380	201	181	245	216	-3	187	28
EBITDA-CapEx	594	407	-82	199	41	133	389	380	201	181	245	216	-3	187	28
Operating Income (Loss)	545	362	-128	147	- -	88	356	320	144	120	186	148	-57	121	-42

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	0.32	0.86	0.19	0.72	0.46	0.28	1.39	1.6	1.44	1.37	1.41	1	0.53	0.22	0.09
Current Ratio	2.64	3.73	2.81	3.76	3.52	3.57	4.59	5.15	4.51	4.68	4.36	3.8	3.01	2.32	2.7
Quick Ratio	1.23	1.73	1.21	1.9	1.55	1.62	2.89	2.94	2.59	2.61	2.72	1.78	1.37	0.84	0.87
CFO/Avg Current Liab	1.08	0.23	0.43	0.34	0.24	0.47	1.34	0.81	0.64	0.39	0.75	0.27	0.02	0.17	0.01
Common Equity/Total Assets	50.68	52.4	57.75	47.83	37.17	33.49	41.35	44.24	41.51	39.11	43.23	49.48	43.98	42.7	41.34
Long-Term Debt/Equity (%)	39.26	35.67	19.29	43.49	73	84.91	62.81	54.19	57.13	63.47	53.5	46.12	56.85	54.61	76.3
Long-Term Debt/Capital (%)	28.14	25.91	16.13	30.2	42	45.69	38.56	35.1	36.14	38.61	34.72	31.45	36.13	33.17	43.14
Long-Term Debt/Total Assets (%)	19.9	18.69	11.14	20.8	27.13	28.43	25.97	23.98	23.72	24.82	23.13	22.82	25	23.32	31.54
Total Debt/Equity (%)	39.5	37.67	19.62	43.99	73.83	85.82	62.91	54.37	58.07	64.39	54.09	46.64	57.33	64.63	76.86
Total Debt/Capital (%)	28.32	27.36	16.4	30.55	42.47	46.19	38.61	35.22	36.74	39.17	35.1	31.8	36.44	39.26	43.46
Total Debt/Total Assets (%)	20.02	19.74	11.33	21.04	27.44	28.74	26.01	24.06	24.11	25.18	23.39	23.08	25.21	27.59	31.78
CFO/Total Liabilities	32.86	7.97	19.06	10.29	6.67	11.42	25.8	17.81	13.94	8.26	18.07	8.36	0.53	6.61	0.23
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	2.65	2.6	1.48	2.3	3.65	2.71	2.41	2.28	2.67	2.41	1.79	2.04	1.38

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	8.69	8.29	7.6	7.23	6.34	6.5	6.57	5.78	6.37	5.8	6.25	7.06	6.75	6.95	6.89
Days Sales Outstanding	42	44.04	48.02	50.49	57.6	56.13	55.54	63.11	57.33	62.95	58.45	51.68	54.09	52.49	52.99
Inventory Turnover	3.32	2.62	3.07	3.1	2.85	3.01	3.19	2.5	2.69	2.52	3.14	2.96	2.56	2.5	2.56
Days Inventory Outstanding	109.97	139.53	118.82	117.75	127.95	121.27	114.26	146.07	135.82	144.85	116.27	123.44	142.6	145.89	142.47
Accounts Payable Turnover	8.92	9.26	9.81	10.67	10.3	11.67	12.43	11.51	11.23	10.5	11.05	10.7	7.36	7.18	7.09
Accounts Payable Turnover Days	40.94	39.44	37.22	34.19	35.44	31.28	29.37	31.7	32.5	34.75	33.04	34.13	49.57	50.82	51.47
Cash Conversion Cycle	111.03	144.13	129.62	134.05	150.11	146.12	140.43	177.48	160.65	173.06	141.68	140.99	147.11	147.56	143.99
Inventory to Cash Days	-67.97	-95.49	-70.81	-67.26	-70.35	-65.14	-58.72	-82.96	-78.49	-81.9	-57.82	-71.76	-88.51	-93.39	-89.48
Inventories	444	638	417	424	387	344	382	498	503	519	432	609	565	657	629
Raw Materials	146	216	136	138	134	126	170	158	194	213	156	227	284	297	313
Work In Process	17	27	18	33	21	22	21	24	39	37	30	32	31	53	47
Finished Goods	281	395	263	253	232	196	192	317	270	269	246	350	250	308	268
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	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	- -	- -	1,984	1,500	644	1,405	3,059	1,354	1,542	1,705	1,727	1,088	1,169	1,092	511
- Cash & Cash Equivalents	83	283	54	168	93	51	322	373	391	355	406	328	195	107	33
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	365	400	184	344	341	339	475	457	474	513	471	446	463	528	577
Enterprise Value	- -	- -	2,114	1,676	892	1,694	3,212	1,438	1,625	1,863	1,792	1,207	1,438	1,514	1,055
Total Capital	1,289	1,462	1,119	1,125	803	734	1,229	1,296	1,290	1,309	1,341	1,404	1,272	1,345	1,328
Total Debt/Capital (%)	28.32	27.36	16.4	30.55	42.47	46.19	38.61	35.22	36.74	39.17	35.1	31.8	36.44	39.26	43.46
Total Debt / EV	- -	- -	0.09	0.2	0.38	0.2	0.15	0.32	0.29	0.28	0.26	0.37	0.32	0.35	0.55
EV/Sales	- -	- -	1.22	1.01	0.66	1.24	1.86	0.87	0.94	1.14	0.92	0.63	0.86	0.8	0.57
EV/EBITDA	- -	- -	- -	8.43	21.77	12.7	8.26	3.79	8.1	10.3	7.31	5.59	- -	8.08	37.28
EV/EBIT	- -	- -	- -	11.2	- -	18.23	9.23	4.36	11.15	16.03	9.58	7.56	- -	12.32	- -
EV/Cash Flow to Firm	- -	- -	- -	16.71	- -	16.27	- -	7.11	9.35	15.83	8.11	12.72	- -	15.57	- -
EV/Free Cash Flow to Firm	- -	- -	- -	16.71	- -	16.27	- -	7.11	9.35	15.83	8.11	12.72	- -	15.57	- -
Diluted Market Cap	- -	- -	1,984	1,500	644	1,405	3,059	1,354	1,544	1,707	1,727	1,088	1,169	1,092	511
Diluted Enterprise Value	- -	- -	2,114	1,676	892	1,694	3,212	1,438	1,627	1,864	1,792	1,207	1,438	1,514	1,055
EV per Share	- -	- -	18.24	14.46	7.7	14.61	27.71	12.4	14.05	16.13	15.51	10.45	12.49	13.16	9.17
TTM Sales	1,943	1,976	1,732	1,652	1,349	1,364	1,729	1,662	1,731	1,639	1,939	1,930	1,667	1,887	1,859
TTM EBITDA	594	407	-82	199	41	133	389	380	201	181	245	216	-3	187	28
TTM Operating Income	545	362	-128	147	- -	88	356	320	144	120	186	148	-57	121	-42
TTM Cash Flow to Firm	316	95	- -	100	- -	104	- -	202	174	118	221	95	- -	97	- -
TTM Free Cash Flow to Firm	316	95	- -	100	- -	104	- -	202	174	118	221	95	- -	97	- -

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	- -	- -	15.22	17.11	12.36	15.69	11.08	7.19	9.63	16.65	8.36	13.32	212.53	15.07	204.3
EV/EBIT	- -	- -	- -	11.2	- -	18.23	9.23	4.36	11.15	16.03	9.58	7.56	- -	12.32	- -
Enterprise Value	- -	- -	2,114	1,676	892	1,694	3,212	1,438	1,625	1,863	1,792	1,207	1,438	1,514	1,055
Low Price	- -	- -	14.84	11.74	4.98	3.93	11.8	10.78	9.62	6.99	12.16	8.52	6.34	8.26	4.13
EV/Sales	- -	- -	1.22	1.01	0.66	1.24	1.86	0.87	0.94	1.14	0.92	0.63	0.86	0.8	0.57
EV/EBITDA	- -	- -	- -	8.43	21.77	12.7	8.26	3.79	8.1	10.3	7.31	5.59	- -	8.08	37.28
Price/Earnings	- -	- -	- -	15.13	- -	32.46	8.63	6.61	17.72	26.71	15.3	10.41	- -	12.67	- -
Price/Earnings Average	- -	- -	- -	17.4	- -	18.23	6.54	11.67	17.56	20.76	14.87	15.49	- -	15.02	- -
Price/Earnings High	- -	- -	- -	21.99	- -	33.23	9.56	16.17	21.38	27.47	18.89	21.74	- -	19.21	- -
Price/Earnings Low	- -	- -	- -	13.72	- -	10.51	3.86	6.09	12.8	12.64	12.44	9.42	- -	11.02	- -
Price/Book Value	- -	- -	2.12	1.92	1.39	3.56	4.06	1.61	1.89	2.14	1.98	1.14	1.45	1.34	0.68
Price/Book Value Average	- -	- -	1.95	2.21	2.47	2	3.07	2.85	1.87	1.66	1.93	1.69	1.28	1.58	1.02
Price/Book Value High	- -	- -	2.13	2.79	3.42	3.64	4.49	3.95	2.28	2.2	2.45	2.37	1.69	2.03	1.53
Price/Book Value Low	- -	- -	1.84	1.74	1.25	1.15	1.81	1.49	1.36	1.01	1.61	1.03	0.9	1.16	0.63
Price/Tangible Book Value	- -	- -	2.12	1.92	1.39	3.56	4.06	1.61	1.89	2.14	1.98	1.14	1.45	1.34	0.68
Price/Tangible Book Value Average	- -	- -	1.95	2.21	2.47	2	3.07	2.85	1.87	1.66	1.93	1.69	1.28	1.59	1.02
Price/Tangible Book Value High	- -	- -	2.13	2.79	3.42	3.64	4.49	3.95	2.28	2.2	2.45	2.37	1.69	2.03	1.53
Price/Tangible Book Value Low	- -	- -	1.84	1.74	1.25	1.15	1.81	1.49	1.36	1.01	1.61	1.03	0.9	1.17	0.63
Price/Sales	- -	- -	1.15	0.91	0.48	1.03	1.77	0.81	0.89	1.04	0.89	0.56	0.7	0.58	0.27
Price/Sales Average	- -	- -	1.05	1.04	0.84	0.58	1.34	1.44	0.88	0.81	0.87	0.84	0.62	0.69	0.41
Price/Sales High	- -	- -	1.15	1.32	1.17	1.05	1.96	1.99	1.08	1.07	1.1	1.18	0.82	0.88	0.62
Price/Sales Low	- -	- -	0.99	0.82	0.43	0.33	0.79	0.75	0.64	0.49	0.72	0.51	0.44	0.5	0.26
Price/Cash Flow	- -	- -	15.22	17.11	12.36	15.69	11.08	7.19	9.63	16.65	8.36	13.32	212.53	15.07	204.3
Price/Cash Flow Average	- -	- -	14	19.68	21.86	8.81	8.4	12.69	9.54	12.94	8.13	19.81	188.36	17.86	305.18
Price/Cash Flow High	- -	- -	15.25	24.87	30.31	16.06	12.27	17.59	11.62	17.13	10.33	27.81	248.74	22.84	458.41
Price/Cash Flow Low	- -	- -	13.19	15.52	11.08	5.08	4.95	6.63	6.95	7.88	6.8	12.05	132.72	13.11	189.83
Price/Free Cash Flow Average	- -	- -	14	19.68	21.86	8.81	8.4	12.69	9.54	12.94	8.13	19.81	188.36	17.86	305.18
Price/Free Cash Flow High	- -	- -	15.25	24.87	30.31	16.06	12.27	17.59	11.62	17.13	10.33	27.81	248.74	22.84	458.41
Price/Free Cash Flow Low	- -	- -	13.19	15.52	11.08	5.08	4.95	6.63	6.95	7.88	6.8	12.05	132.72	13.11	189.83
EV/Sales Average	- -	- -	1.13	1.15	1.03	0.79	1.43	1.49	0.93	0.9	0.9	0.9	0.78	0.91	0.7
EV/Sales High	- -	- -	1.22	1.43	1.35	1.27	2.05	2.04	1.12	1.17	1.13	1.24	0.98	1.1	0.91
EV/Sales Low	- -	- -	1.07	0.93	0.61	0.54	0.88	0.8	0.69	0.59	0.76	0.57	0.6	0.73	0.55
EV/EBITDA Average	- -	- -	- -	9.56	33.84	8.08	6.35	6.52	8.03	8.2	7.12	8.05	- -	9.16	46.2
EV/EBITDA High	- -	- -	- -	11.85	44.57	12.95	9.1	8.95	9.68	10.57	8.97	11.08	- -	11.09	59.74
EV/EBITDA Low	- -	- -	- -	7.73	20.14	5.57	3.91	3.51	5.96	5.34	6	5.11	- -	7.32	36
EV/EBIT Average	- -	- -	- -	12.7	- -	11.6	7.1	7.5	11.05	12.76	9.32	10.88	- -	13.96	- -
EV/EBIT High	- -	- -	- -	15.75	- -	18.59	10.18	10.3	13.33	16.45	11.74	14.98	- -	16.9	- -
EV/EBIT Low	- -	- -	- -	10.27	- -	8	4.37	4.04	8.21	8.3	7.85	6.91	- -	11.16	- -
Last Price	- -	- -	17.12	12.95	5.56	12.13	26.4	11.69	13.33	14.76	14.95	9.42	10.16	9.5	4.44
High Price	- -	- -	17.16	18.82	13.62	12.42	29.23	28.6	16.08	15.19	18.46	19.67	11.89	14.4	9.97
Enterprise Value Average	- -	- -	1,955	1,902	1,387	1,078	2,471	2,476	1,612	1,483	1,744	1,737	1,305	1,716	1,307
Enterprise Value High	- -	- -	2,118	2,357	1,828	1,727	3,541	3,398	1,943	1,912	2,197	2,391	1,637	2,077	1,691
Enterprise Value Low	- -	- -	1,850	1,537	826	744	1,520	1,332	1,197	965	1,470	1,103	999	1,372	1,019

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	116	116	116	116	116	116	116	116	116	115	115	115	115	115	115
Diluted Weighted Avg Shares	116	116	116	116	116	116	116	116	116	116	115	115	115	115	115
Basic Weighted Avg Shares	116	116	116	116	116	116	116	116	116	116	115	115	115	115	115
Revenue per Share	16.77	17.05	14.95	14.25	11.64	11.77	14.92	14.34	14.95	14.18	16.79	16.71	14.48	16.41	16.17
EBITDA per Share	5.13	3.52	-0.71	1.72	0.35	1.15	3.36	3.28	1.73	1.56	2.12	1.87	-0.03	1.63	0.25
Operating Income per Share	4.7	3.12	-1.1	1.26	- -	0.76	3.07	2.76	1.24	1.04	1.61	1.28	-0.5	1.05	-0.36
Basic EPS, GAAP	2.77	1.89	-0.88	0.86	-1.5	0.37	3.06	1.77	0.75	0.55	0.98	0.9	-0.43	0.75	-0.96
Basic EPS from Cont Ops	2.77	1.89	-0.88	0.86	-1.5	0.37	3.06	1.77	0.75	0.55	0.98	0.9	-0.43	0.75	-0.96
Diluted EPS, GAAP	2.77	1.89	-0.88	0.86	-1.5	0.37	3.06	1.77	0.75	0.55	0.98	0.9	-0.43	0.75	-0.96
Diluted EPS from Cont Ops	2.77	1.89	-0.88	0.86	-1.5	0.37	3.06	1.77	0.75	0.55	0.98	0.9	-0.43	0.75	-0.96
Dividend per Share	1.08	0.6	0.6	0.6	0.6	0.6	0.6	0.68	0.72	0.72	0.72	0.76	0.76	0.48	0.2
Cash Flow per Share	2.55	0.66	1.13	0.76	0.45	0.77	2.38	1.63	1.38	0.89	1.79	0.71	0.05	0.63	0.02
Free Cash Flow per Basic Share	2.55	0.66	1.13	0.76	0.45	0.77	2.38	1.63	1.38	0.89	1.79	0.71	0.05	0.63	0.02
Cash & Equivalents per Share	0.89	2.44	0.46	1.45	0.8	0.44	2.78	3.22	3.38	3.08	3.52	2.84	1.69	0.93	0.29
Book Value per Share	7.97	9.16	8.07	6.74	3.99	3.41	6.51	7.25	7.05	6.9	7.53	8.29	7.02	7.1	6.53
Tangible Book Value per Share	7.97	9.16	8.07	6.74	3.99	3.41	6.51	7.25	7.05	6.9	7.53	8.29	7.02	7.08	6.51