Knight-Swift Transportation Holdings Inc. Financial Ratios — KSX

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 (%)	12.25	13.27	13.27	16.71	16.48	12.31	16.08	7.84	5.56	7.11	11.99	11.45	3.09	1.66	0.93
Return on Assets (%)	8.52	8.44	8.72	10.89	10.6	8.54	11.05	5.38	3.82	4.9	7.77	7.14	1.82	0.92	0.53
Return on Capital (%)	11.53	11.56	11.83	14.53	13.88	11.22	- -	7	5.02	6.27	9.81	9.09	3.31	2.44	1.76
Return on Invested Capital (%)	11.57	11.62	11.79	14.07	13.62	11.19	- -	6.9	4.88	6.17	9.55	9.28	2.8	1.84	1.48
Gross Margin (%)	18.74	18.44	18.53	20.34	21.36	19.96	17.41	17.97	17.4	20.73	23.55	23.89	17.56	13.96	13.96
EBITDA Margin (%)	20.3	20.65	20.64	23.19	24.43	23.67	16.81	18.7	18.38	22.92	25.74	23.58	15.03	13.98	13.44
Operating Margin (%)	11.55	11.57	11.75	14.76	15.05	13.28	9.65	10.7	8.9	12.19	16.11	14.71	4.77	3.54	4.21
Incremental Operating Margin (%)	3.55	11.81	16.99	36.68	18.95	45.47	6.54	11.58	28.18	- -	29.92	8.85	262.28	- -	87.18
Pretax Margin (%)	11.68	11.73	12.04	15.59	15.77	13.67	7.99	10.33	8.55	11.99	16.25	13.74	3.78	2.01	1.28
Profit Margin (%)	6.96	6.85	7.15	9.33	9.87	8.4	19.97	7.85	6.38	8.77	12.39	10.38	3.04	1.59	0.88
Net Income to Common Margin (%)	6.96	6.85	7.15	9.33	9.87	8.4	19.97	7.85	6.38	8.77	12.39	10.38	3.04	1.59	0.88
Effective Tax Rate (%)	40	41	40	39.46	36.49	37.68	- -	23.8	25.07	26.71	23.69	24.44	20.26	22.11	31.23
Dvd Payout Ratio (%)	31.94	90.42	27.48	18.68	16.54	20.28	5.23	10.13	13.31	13.28	8.54	10.16	42.61	90.93	180.22
Sustainable Growth Rate (%)	8.33	1.27	9.63	13.59	13.76	9.81	15.24	7.04	4.82	6.16	10.96	10.28	1.78	0.15	-0.75

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	55	80	38	134	112	18	971	929	1,095	817	2,238	2,089	3,200	3,277	2,686
ST Debt	- -	- -	- -	- -	- -	- -	49	59	458	100	298	108	605	868	322
LT Debt	55	80	38	134	112	18	922	870	637	717	1,940	1,981	2,595	2,409	2,364
Total Debt/EBITDA	0.31	0.41	0.19	0.53	0.39	0.07	2.38	0.93	1.23	0.76	1.45	1.19	2.98	3.16	2.67
Net Debt/EBITDA	0.26	0.38	0.19	0.46	0.36	0.04	1.76	0.72	0.36	0.33	0.85	0.74	1.54	1.85	1.43
Total Debt/EBIT	0.55	0.74	0.33	0.83	0.63	0.12	4.84	1.63	2.56	1.45	2.32	1.91	9.46	13.47	12.43
Net Debt/EBIT	0.45	0.69	0.32	0.72	0.58	0.07	3.58	1.26	0.76	0.62	1.36	1.18	4.87	7.88	6.63
EBITDA to Interest Expense	976.96	423.03	432.98	350.16	289.6	295.03	46.94	33.12	30.25	61.88	73.02	34.48	8.44	6.05	6.21
EBITDA-CapEx/Interest Expense	16.32	71.53	128.63	-6.54	67.5	122.68	2.37	8.06	2.05	31.78	47.75	18.72	0.01	1.27	1.23
EBIT to Interest Expense	555.67	236.91	246.56	222.91	178.36	165.53	26.94	18.95	14.64	32.92	45.7	21.51	2.68	1.53	1.94
Interest Expense	- -	- -	- -	1	1	1	9	30	29	17	21	51	127	171	162
Common Equity/Total Assets	64.58	62.65	68.59	62.62	65.91	72.92	68.17	69.02	68.42	69.32	61.31	63.42	55.07	55.98	59.24
Long-Term Debt/Equity (%)	11.54	16.3	6.85	19.79	15.13	2.28	17.59	15.93	11.24	12.21	29.65	28.48	36.53	33.85	33.33
Long-Term Debt/Capital (%)	10.34	14.01	6.41	16.52	13.14	2.23	14.84	13.62	9.42	10.72	22.09	21.9	25.19	23.18	24.17
Long-Term Debt/Total Assets (%)	7.46	10.22	4.71	12.42	10	1.67	12	11	7.7	8.47	18.2	18.08	20.16	18.97	19.77
Total Debt/Equity (%)	11.54	16.3	6.85	19.79	15.13	2.28	18.53	17.01	19.32	13.91	34.2	30.04	45.04	46.05	37.87
Total Debt/Capital (%)	10.34	14.01	6.41	16.52	13.14	2.23	15.63	14.54	16.19	12.22	25.48	23.1	31.05	31.53	27.47
Total Debt/Total Assets (%)	7.46	10.22	4.71	12.42	10	1.67	12.64	11.74	13.22	9.65	21	19.07	24.86	25.81	22.46
Net Debt to Equity	9.53	15.14	6.67	17.27	13.95	1.27	13.7	13.12	5.72	6	20.1	18.54	23.2	26.95	20.21
Net Debt/Capital (%)	8.7	13.15	6.26	14.73	12.25	1.25	11.71	11.36	4.91	5.39	15.43	14.57	16.26	18.85	15
EBITDA	176	193	200	256	289	265	408	999	890	1,071	1,544	1,752	1,073	1,036	1,004
EBITDA-CapEx	3	33	59	-5	67	110	21	243	60	550	1,009	951	2	217	198
Operating Income (Loss)	100	108	114	163	178	148	234	572	431	570	966	1,093	340	262	314

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	0.19	0.11	0.02	0.18	0.11	0.1	0.13	0.13	0.16	0.19	0.24	0.22	0.09	0.13	0.21
Current Ratio	3.2	3.03	2.61	2.57	3.05	2.42	1.51	1.48	0.9	1.1	1.32	1.67	0.94	0.85	0.86
Quick Ratio	2.37	2.08	1.89	1.96	2.29	2.02	1.16	1.15	0.71	0.9	1.11	1.25	0.62	0.62	0.56
CFO/Avg Current Liab	3.55	2.9	2.37	2.28	2.38	3.07	0.94	1.44	1.04	1	1.24	1.46	0.85	0.45	0.93
Common Equity/Total Assets	64.58	62.65	68.59	62.62	65.91	72.92	68.17	69.02	68.42	69.32	61.31	63.42	55.07	55.98	59.24
Long-Term Debt/Equity (%)	11.54	16.3	6.85	19.79	15.13	2.28	17.59	15.93	11.24	12.21	29.65	28.48	36.53	33.85	33.33
Long-Term Debt/Capital (%)	10.34	14.01	6.41	16.52	13.14	2.23	14.84	13.62	9.42	10.72	22.09	21.9	25.19	23.18	24.17
Long-Term Debt/Total Assets (%)	7.46	10.22	4.71	12.42	10	1.67	12	11	7.7	8.47	18.2	18.08	20.16	18.97	19.77
Total Debt/Equity (%)	11.54	16.3	6.85	19.79	15.13	2.28	18.53	17.01	19.32	13.91	34.2	30.04	45.04	46.05	37.87
Total Debt/Capital (%)	10.34	14.01	6.41	16.52	13.14	2.23	15.63	14.54	16.19	12.22	25.48	23.1	31.05	31.53	27.47
Total Debt/Total Assets (%)	7.46	10.22	4.71	12.42	10	1.67	12.64	11.74	13.22	9.65	21	19.07	24.86	25.81	22.46
CFO/Total Liabilities	61.61	51.71	54.84	43.97	54.17	84.12	13.2	36.01	32.13	35.43	28.94	35.93	20.14	14.32	26.04
CFO/CapEx	0.93	0.94	0.99	0.68	0.93	1.58	0.83	1.17	1.01	1.76	2.23	1.79	1.08	0.98	1.57
Altman's Z-Score	- -	- -	- -	- -	- -	- -	3.4	3.65	3.44	3.76	3.86	3.98	2.67	2.67	3.02

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	9.64	9.18	8.85	8.48	8.59	8.41	6.85	9.09	8.65	8.52	8.05	8.47	8.25	8.76	13.47
Days Sales Outstanding	37.88	39.75	41.23	43.03	42.5	43.39	53.28	40.14	42.19	42.84	45.33	43.08	44.23	41.68	27.1
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	- -	- -	- -	- -	- -	- -	7,799	4,297	6,119	7,049	10,154	8,432	9,353	8,595	8,545
- Cash & Cash Equivalents	10	6	1	17	9	8	77	82	160	157	261	197	169	218	220
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	1	1	2	2	2	3	2	2	2	10	10	17	8	9
+ Total Debt	55	80	38	134	112	18	971	929	1,095	817	2,238	2,089	3,200	3,277	2,686
Enterprise Value	- -	- -	- -	- -	- -	- -	8,696	5,145	7,056	7,712	12,141	10,334	12,401	11,662	11,020
Total Capital	532	571	593	814	852	807	6,211	6,392	6,763	6,689	8,781	9,044	10,304	10,394	9,777
Total Debt/Capital (%)	10.34	14.01	6.41	16.52	13.14	2.23	15.63	14.54	16.19	12.22	25.48	23.1	31.05	31.53	27.47
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.11	0.18	0.16	0.11	0.18	0.2	0.26	0.28	0.24
EV/Sales	- -	- -	- -	- -	- -	- -	3.59	0.96	1.46	1.65	2.02	1.39	1.74	1.57	1.48
EV/EBITDA	- -	- -	- -	- -	- -	- -	21.33	5.15	7.92	7.2	7.87	5.9	11.55	11.25	10.97
EV/EBIT	- -	- -	- -	- -	- -	- -	43.34	9.04	16.51	13.66	12.57	9.47	36.67	47.92	51
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	5.69	8.19	8.27	10.06	7.01	9.82	12.51	8
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	34.54	222.8	18.75	18.06	15.34	64.79	103	19.26
Diluted Market Cap	- -	- -	- -	- -	- -	- -	4,894	4,425	6,171	7,218	10,220	8,563	9,378	8,610	8,559
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	5,791	5,273	7,108	7,881	12,207	10,466	12,426	11,677	11,034
EV per Share	- -	- -	- -	- -	- -	- -	48.85	29.77	41.34	46.3	73.15	64.31	76.84	72.04	67.88
TTM Sales	866	936	969	1,102	1,183	1,118	2,425	5,344	4,844	4,674	5,998	7,429	7,142	7,410	7,470
TTM EBITDA	176	193	200	256	289	265	408	999	890	1,071	1,544	1,752	1,073	1,036	1,004
TTM Operating Income	100	108	114	163	178	148	234	572	431	570	966	1,093	340	262	314
TTM Cash Flow to Firm	161	151	139	178	206	244	- -	905	862	932	1,206	1,474	1,263	932	1,378
TTM Free Cash Flow to Firm	-12	-10	-2	-83	-15	90	- -	149	32	411	672	674	191	113	572

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	- -	- -	- -	- -	- -	- -	-75.75	35.12	641.64	18.11	15.58	13.48	104.13	-428.64	18.57
EV/EBIT	- -	- -	- -	- -	- -	- -	43.34	9.04	16.51	13.66	12.57	9.47	36.67	47.92	51
Enterprise Value	- -	- -	- -	- -	- -	- -	8,696	5,145	7,056	7,712	12,141	10,334	12,401	11,662	11,020
Low Price	- -	- -	- -	- -	- -	- -	37.94	24.81	24.13	28.18	39.32	43.83	47.21	45.94	36.46
EV/Sales	- -	- -	- -	- -	- -	- -	3.59	0.96	1.46	1.65	2.02	1.39	1.74	1.57	1.48
EV/EBITDA	- -	- -	- -	- -	- -	- -	21.33	5.15	7.92	7.2	7.87	5.9	11.55	11.25	10.97
Price/Earnings	- -	- -	- -	- -	- -	- -	10.01	10.5	19.89	17.52	13.65	11.04	43.02	73	129.46
Price/Earnings Average	- -	- -	- -	- -	- -	- -	9.3	16.31	18.66	16.36	11.04	10.77	40.77	72.36	112.48
Price/Earnings High	- -	- -	- -	- -	- -	- -	10.06	21.14	21.43	19.33	13.68	12.85	46.08	82.32	143.97
Price/Earnings Low	- -	- -	- -	- -	- -	- -	8.67	10.48	13.39	11.66	8.77	9.22	35.04	63.17	89.67
Price/Book Value	- -	- -	- -	- -	- -	- -	1.49	0.79	1.08	1.2	1.55	1.21	1.32	1.21	1.21
Price/Book Value Average	- -	- -	- -	- -	- -	- -	1.38	1.22	1.01	1.12	1.26	1.18	1.25	1.2	1.05
Price/Book Value High	- -	- -	- -	- -	- -	- -	1.5	1.59	1.16	1.33	1.56	1.41	1.41	1.36	1.34
Price/Book Value Low	- -	- -	- -	- -	- -	- -	1.29	0.79	0.73	0.8	1	1.01	1.07	1.05	0.84
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	8.58	3.83	4.47	4.53	8.55	5.11	7.93	7.89	7.05
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	7.97	5.96	4.2	4.23	6.92	4.99	7.51	7.82	6.13
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	8.62	7.72	4.82	4.99	8.57	5.95	8.49	8.89	7.84
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	7.43	3.83	3.01	3.01	5.5	4.27	6.46	6.83	4.88
Price/Sales	- -	- -	- -	- -	- -	- -	2	0.82	1.27	1.54	1.69	1.15	1.31	1.16	1.14
Price/Sales Average	- -	- -	- -	- -	- -	- -	1.86	1.28	1.19	1.44	1.37	1.12	1.24	1.15	0.99
Price/Sales High	- -	- -	- -	- -	- -	- -	2.01	1.66	1.37	1.7	1.7	1.33	1.4	1.31	1.27
Price/Sales Low	- -	- -	- -	- -	- -	- -	1.73	0.82	0.85	1.02	1.09	0.96	1.07	1	0.79
Price/Cash Flow	- -	- -	- -	- -	- -	- -	15.03	4.99	7.32	7.81	8.53	5.93	8.04	10.75	6.74
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	13.97	7.75	6.87	7.29	6.89	5.78	7.62	10.65	5.86
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	15.1	10.05	7.89	8.62	8.54	6.9	8.61	12.12	7.5
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	13.01	4.98	4.93	5.2	5.48	4.95	6.55	9.3	4.67
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	-70.4	54.58	602.09	16.91	12.6	13.15	98.7	-424.85	16.14
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	-76.12	70.76	691.59	19.98	15.61	15.69	111.55	-483.37	20.66
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	-65.59	35.06	431.96	12.06	10.01	11.26	84.82	-370.92	12.87
EV/Sales Average	- -	- -	- -	- -	- -	- -	3.36	1.41	1.38	1.55	1.7	1.36	1.67	1.56	1.33
EV/Sales High	- -	- -	- -	- -	- -	- -	3.6	1.78	1.55	1.81	2.03	1.58	1.83	1.72	1.6
EV/Sales Low	- -	- -	- -	- -	- -	- -	3.15	0.96	1.04	1.15	1.42	1.2	1.49	1.42	1.12
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	19.97	7.53	7.5	6.77	6.61	5.78	11.1	11.18	9.86
EV/EBITDA High	- -	- -	- -	- -	- -	- -	21.42	9.51	8.46	7.88	7.88	6.69	12.18	12.31	11.93
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	18.76	5.14	5.68	5	5.52	5.11	9.94	10.14	8.36
EV/EBIT Average	- -	- -	- -	- -	- -	- -	40.59	13.23	15.63	12.84	10.56	9.28	35.23	47.6	45.81
EV/EBIT High	- -	- -	- -	- -	- -	- -	43.53	16.7	17.62	14.96	12.59	10.73	38.64	52.43	55.44
EV/EBIT Low	- -	- -	- -	- -	- -	- -	38.13	9.03	11.83	9.49	8.82	8.19	31.54	43.16	38.85
Last Price	- -	- -	- -	- -	- -	- -	43.81	24.86	35.85	42.32	61.18	52.47	57.95	53.09	52.64
High Price	- -	- -	- -	- -	- -	- -	44.02	50.08	38.64	46.7	61.3	61.09	62.08	59.87	58.54
Enterprise Value Average	- -	- -	- -	- -	- -	- -	8,144	7,526	6,679	7,246	10,197	10,127	11,913	11,586	9,899
Enterprise Value High	- -	- -	- -	- -	- -	- -	8,733	9,505	7,532	8,441	12,162	11,719	13,067	12,760	11,977
Enterprise Value Low	- -	- -	- -	- -	- -	- -	7,650	5,137	5,056	5,355	8,514	8,947	10,666	10,505	8,393

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	57	57	58	59	58	58	178	173	171	167	166	161	161	162	162
Diluted Weighted Avg Shares	59	58	58	59	59	58	112	178	172	171	167	163	162	162	163
Basic Weighted Avg Shares	59	57	58	58	59	58	111	177	172	170	166	162	161	162	162
Revenue per Share	14.77	16.32	16.83	18.91	20.16	19.32	21.92	30.19	28.24	27.54	36.16	45.78	44.31	45.82	46.06
EBITDA per Share	3	3.37	3.47	4.39	4.93	4.57	3.68	5.64	5.19	6.31	9.31	10.8	6.66	6.41	6.19
Operating Income per Share	1.71	1.89	1.98	2.79	3.03	2.57	2.11	3.23	2.51	3.36	5.82	6.73	2.11	1.62	1.94
Basic EPS, GAAP	1.03	1.12	1.2	1.76	1.99	1.62	4.38	2.37	1.8	2.42	4.48	4.75	1.35	0.73	0.41
Basic EPS from Cont Ops	1.04	1.13	1.22	1.78	2.02	1.65	4.39	2.38	1.81	2.42	4.48	4.75	1.34	0.72	0.4
Diluted EPS, GAAP	1.02	1.11	1.2	1.74	1.97	1.6	4.34	2.36	1.8	2.4	4.45	4.73	1.34	0.73	0.41
Diluted EPS from Cont Ops	1.03	1.12	1.21	1.76	2	1.63	4.35	2.36	1.8	2.41	4.45	4.72	1.33	0.72	0.4
Dividend per Share	0.33	1.03	0.34	0.34	0.34	0.34	0.23	0.24	0.24	0.32	0.38	0.48	0.57	0.64	0.72
Cash Flow per Share	2.74	2.63	2.41	3.04	3.51	4.21	2.92	4.98	4.89	5.42	7.18	8.85	7.21	4.94	7.81
Free Cash Flow per Basic Share	-0.21	-0.17	-0.04	-1.43	-0.27	1.54	-0.58	0.71	0.06	2.35	3.96	3.92	0.56	-0.12	2.84
Cash & Equivalents per Share	0.17	0.1	0.02	0.29	0.15	0.14	0.43	0.48	0.94	0.94	1.57	1.22	1.04	1.35	1.36
Book Value per Share	8.33	8.54	9.59	11.5	12.67	13.62	29.43	31.59	33.2	35.24	39.36	43.22	43.92	43.91	43.63
Tangible Book Value per Share	8.15	8.36	9.41	10.64	11.81	12.76	5.11	6.48	8.01	9.35	7.15	10.26	7.31	6.73	7.47