Kelly Services, Inc. Financial Ratios — KYSA 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 (%)	9.8	7.07	7.53	2.86	6.22	12.67	6.62	1.98	9.27	-5.84	12.3	-4.83	2.9	-0.05	-22.98
Return on Assets (%)	4.38	3.15	3.43	1.28	2.79	6.09	3.25	0.98	4.69	-2.86	5.72	-2.25	1.39	-0.02	-10.41
Return on Capital (%)	- -	6.66	- -	- -	6.08	12.62	6.8	- -	9.36	- -	11.69	- -	- -	- -	- -
Return on Invested Capital (%)	- -	6.22	- -	- -	5.8	4.93	6.2	- -	6.29	- -	2.83	- -	- -	- -	- -
Gross Margin (%)	15.91	16.45	16.43	16.33	16.68	17.18	17.75	17.63	18.08	18.33	18.72	20.38	19.88	20.37	20.07
EBITDA Margin (%)	1.61	1.79	1.39	0.78	1.61	1.6	1.97	2.06	2.53	-1.07	2.03	1.34	1.54	0.83	-0.39
Operating Margin (%)	1.04	1.38	1.02	0.39	1.21	1.2	1.55	1.59	1.59	0.49	0.99	1.38	0.55	1.48	0.64
Incremental Operating Margin (%)	2.93	- -	54.55	- -	- -	1.45	20.59	2.94	1.33	7.54	6.76	35.37	32.07	- -	45.86
Pretax Margin (%)	1.04	1.26	0.9	0.34	1.15	2.84	1.52	-0.17	2.17	-2.36	3.78	-1.43	0.51	-0.51	-1.85
Profit Margin (%)	1.15	0.92	1.09	0.43	0.97	2.29	1.33	0.42	2.1	-1.59	3.18	-1.26	0.75	-0.01	-5.98
Net Income to Common Margin (%)	1.15	0.92	1.09	0.43	0.97	2.29	1.33	0.42	2.1	-1.59	3.18	-1.26	0.75	-0.01	-5.98
Effective Tax Rate (%)	- -	27.76	- -	- -	13.77	20.04	15.67	- -	0.34	- -	18.89	- -	- -	- -	- -
Dvd Payout Ratio (%)	5.86	15.29	12.9	32.07	14.31	8.86	16.2	51.53	10.59	-4.17	2.56	-16.96	30.22	-1,816.67	-4.33
Sustainable Growth Rate (%)	9.23	5.99	6.56	1.94	5.33	11.54	5.55	0.96	8.29	-6.08	11.98	-5.64	2.03	-0.92	-23.98

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	96	64	28	92	56	- -	10	2	65	87	79	70	51	303	159
ST Debt	96	64	28	92	56	- -	10	2	22	20	18	15	8	12	12
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	43	68	61	55	43	290	147
Total Debt/EBITDA	1.08	0.66	0.38	2.11	0.62	- -	0.1	0.02	0.48	-1.81	0.79	1.06	0.69	8.45	-9.64
Net Debt/EBITDA	0.17	-0.12	-1.29	0.2	0.15	-0.35	-0.21	-0.29	-0.18	4.61	-1.13	-2.29	-1.69	5.6	-4.18
Total Debt/EBIT	1.67	0.89	0.53	4.2	0.83	- -	0.12	0.03	0.8	-0.93	1.62	4.76	2.11	-20.04	-2.28
Net Debt/EBIT	0.27	-0.17	-1.83	0.4	0.2	-0.47	-0.27	-0.38	-0.29	2.38	-2.32	-10.34	-5.18	-13.27	-0.99
EBITDA to Interest Expense	26.21	28.74	26.93	14.53	23.42	22.24	39.26	36.65	32.31	-16.1	39.84	31.76	23.25	3.28	-1.33
EBITDA-CapEx/Interest Expense	26.21	28.74	26.93	14.53	23.42	22.24	39.26	36.65	32.31	-16.1	39.84	31.76	23.25	3.28	-1.33
EBIT to Interest Expense	16.97	22.18	19.64	7.3	17.55	16.63	30.85	28.19	20.31	7.33	19.44	32.52	8.34	5.89	2.19
Interest Expense	3	3	3	3	4	4	3	3	4	3	3	2	3	11	12
Common Equity/Total Assets	43.83	45.3	45.74	43.47	46.16	49.9	48.42	50.1	50.98	46.96	46.17	47.08	48.56	46.9	43.39
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.42	5.61	4.6	4.39	3.42	23.51	15.03
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.26	5.23	4.34	4.15	3.29	18.88	12.93
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.75	2.63	2.12	2.06	1.66	11.03	6.52
Total Debt/Equity (%)	14.25	8.65	3.44	11.02	6.2	- -	0.89	0.19	5.16	7.27	5.9	5.61	4.09	24.51	16.29
Total Debt/Capital (%)	12.47	7.96	3.33	9.93	5.84	- -	0.88	0.19	4.91	6.77	5.58	5.31	3.93	19.69	14.01
Total Debt/Total Assets (%)	6.25	3.92	1.57	4.79	2.86	- -	0.43	0.1	2.63	3.41	2.73	2.64	1.99	11.5	7.07
Net Debt to Equity	2.26	-1.65	-11.84	1.06	1.49	-2.92	-1.94	-2.85	-1.89	-18.51	-8.43	-12.2	-10.03	16.23	7.06
Net Debt/Capital (%)	2.21	-1.67	-13.43	1.04	1.46	-3.01	-1.97	-2.94	-1.83	-20.86	-8.65	-13.07	-10.67	13.38	6.25
EBITDA	89	98	75	44	89	85	106	114	136	-48	100	67	74	36	-16
EBITDA-CapEx	89	98	75	44	89	85	106	114	136	-48	100	67	74	36	-16
Operating Income (Loss)	58	75	55	22	67	63	83	87	85	22	49	68	27	64	27

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	0.12	0.11	0.16	0.1	0.05	0.04	0.04	0.04	0.03	0.24	0.1	0.14	0.12	0.05	0.04
Current Ratio	1.6	1.65	1.62	1.5	1.5	1.58	1.49	1.56	1.59	1.67	1.45	1.52	1.59	1.65	1.54
Quick Ratio	1.47	1.51	1.51	1.4	1.45	1.51	1.42	1.48	1.48	1.61	1.4	1.46	1.26	1.57	1.49
CFO/Avg Current Liab	0.03	0.09	0.16	-0.09	0.03	0.05	0.08	0.07	0.11	0.21	0.08	-0.07	0.07	0.03	0.15
Common Equity/Total Assets	43.83	45.3	45.74	43.47	46.16	49.9	48.42	50.1	50.98	46.96	46.17	47.08	48.56	46.9	43.39
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.42	5.61	4.6	4.39	3.42	23.51	15.03
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.26	5.23	4.34	4.15	3.29	18.88	12.93
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.75	2.63	2.12	2.06	1.66	11.03	6.52
Total Debt/Equity (%)	14.25	8.65	3.44	11.02	6.2	- -	0.89	0.19	5.16	7.27	5.9	5.61	4.09	24.51	16.29
Total Debt/Capital (%)	12.47	7.96	3.33	9.93	5.84	- -	0.88	0.19	4.91	6.77	5.58	5.31	3.93	19.69	14.01
Total Debt/Total Assets (%)	6.25	3.92	1.57	4.79	2.86	- -	0.43	0.1	2.63	3.41	2.73	2.64	1.99	11.5	7.07
CFO/Total Liabilities	2.21	6.83	11.81	-6.46	2.42	3.95	5.77	5.32	8.4	13.69	5.46	-5.41	5.78	1.92	9.62
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	5.28	5.09	4.81	4.31	4.34	4.29	3.87	4.06	3.89	3.13	3.09	3.51	3.56	3.56	3.59

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	6.32	5.57	5.31	5.18	4.88	4.63	4.43	4.27	4.16	3.55	3.65	3.41	3.65	3.59	3.48
Days Sales Outstanding	57.73	65.59	68.68	70.4	74.81	78.76	82.35	85.39	87.76	102.95	99.93	107.13	100.09	101.79	104.93
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	498	566	933	635	609	872	1,045	778	856	787	656	622	750	445	291
- Cash & Cash Equivalents	81	76	126	83	42	30	33	35	26	223	113	154	126	39	33
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	96	64	28	92	56	- -	10	2	65	87	79	70	51	303	159
Enterprise Value	513	554	836	644	622	843	1,023	745	895	652	623	539	676	708	418
Total Capital	772	805	851	926	951	1,012	1,162	1,162	1,330	1,290	1,415	1,325	1,305	1,537	1,136
Total Debt/Capital (%)	12.47	7.96	3.33	9.93	5.84	- -	0.88	0.19	4.91	6.77	5.58	5.31	3.93	19.69	14.01
Total Debt / EV	0.19	0.12	0.03	0.14	0.09	- -	0.01	- -	0.07	0.13	0.13	0.13	0.08	0.43	0.38
EV/Sales	0.09	0.1	0.15	0.12	0.11	0.16	0.19	0.14	0.17	0.14	0.13	0.11	0.14	0.16	0.1
EV/EBITDA	5.76	5.67	11.08	14.76	6.99	9.97	9.65	6.56	6.6	- -	6.25	8.08	9.08	19.79	- -
EV/EBIT	8.9	7.66	15.68	29.38	9.33	13.33	12.28	8.52	10.95	- -	12.81	36.41	27.82	- -	- -
EV/Cash Flow to Firm	- -	8.72	- -	- -	21.78	19.53	14	- -	8.42	- -	7.15	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	8.72	- -	- -	21.78	19.53	14	- -	8.42	- -	7.15	- -	- -	- -	- -
Diluted Market Cap	497	563	931	631	608	877	1,062	782	858	787	658	632	771	452	299
Diluted Enterprise Value	512	551	833	640	621	847	1,039	749	898	652	624	549	697	716	425
EV per Share	14.09	15.09	22.64	17.3	16.6	22.35	26.99	19.4	23.2	16.8	16.01	14.56	19.39	20.56	12.37
TTM Sales	5,551	5,451	5,413	5,563	5,518	5,277	5,374	5,514	5,356	4,516	4,910	4,965	4,836	4,332	4,251
TTM EBITDA	89	98	75	44	89	85	106	114	136	-48	100	67	74	36	-16
TTM Operating Income	58	75	55	22	67	63	83	87	85	22	49	68	27	64	27
TTM Cash Flow to Firm	- -	64	- -	- -	29	43	73	- -	106	- -	87	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	64	- -	- -	29	43	73	- -	106	- -	87	- -	- -	- -	- -

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	26	9.22	8.07	-9.02	24.01	21.86	14.99	12.73	8.4	4.23	7.74	-8.29	10.05	16.81	2.44
EV/EBIT	8.9	7.66	15.68	29.38	9.33	13.33	12.28	8.52	10.95	- -	12.81	36.41	27.82	- -	- -
Enterprise Value	513	554	836	644	622	843	1,023	745	895	652	623	539	676	708	418
Low Price	10.81	11.39	15.79	14.98	13.51	14.51	20.49	20.09	19.89	10.89	15.83	13.36	15.12	12.65	8
EV/Sales	0.09	0.1	0.15	0.12	0.11	0.16	0.19	0.14	0.17	0.14	0.13	0.11	0.14	0.16	0.1
EV/EBITDA	5.76	5.67	11.08	14.76	6.99	9.97	9.65	6.56	6.6	- -	6.25	8.08	9.08	19.79	- -
Price/Earnings	7.8	11.24	15.8	26.64	11.26	7.2	14.56	33.88	7.62	- -	4.21	- -	20.95	- -	- -
Price/Earnings Average	9.7	9.95	11.74	29.77	11.01	5.82	12.46	42.4	8.16	- -	5.22	- -	17.26	- -	- -
Price/Earnings High	12.97	12.61	15.85	40.23	12.55	7.22	16.27	52.44	9.79	- -	6.61	- -	21.08	- -	- -
Price/Earnings Low	6.16	8.3	9.87	23.39	9.37	4.52	10.82	33.6	6.83	- -	3.94	- -	14.72	- -	- -
Price/Book Value	0.74	0.76	1.13	0.76	0.68	0.86	0.91	0.67	0.68	0.65	0.49	0.5	0.6	0.36	0.3
Price/Book Value Average	0.92	0.68	0.84	0.85	0.67	0.7	0.78	0.84	0.73	0.55	0.61	0.53	0.49	0.57	0.42
Price/Book Value High	1.23	0.86	1.14	1.15	0.76	0.86	1.01	1.04	0.87	0.73	0.77	0.66	0.6	0.69	0.51
Price/Book Value Low	0.58	0.56	0.71	0.67	0.57	0.54	0.67	0.67	0.61	0.35	0.46	0.39	0.42	0.35	0.28
Price/Tangible Book Value	0.85	0.88	1.28	0.86	0.76	0.94	1.02	0.75	0.79	0.69	0.6	0.67	0.78	0.68	0.55
Price/Tangible Book Value Average	1.06	0.78	0.95	0.96	0.74	0.76	0.87	0.94	0.84	0.58	0.75	0.71	0.64	1.08	0.78
Price/Tangible Book Value High	1.41	0.99	1.29	1.29	0.84	0.95	1.14	1.16	1.01	0.76	0.95	0.88	0.78	1.29	0.94
Price/Tangible Book Value Low	0.67	0.65	0.8	0.75	0.63	0.59	0.76	0.74	0.71	0.37	0.57	0.53	0.55	0.66	0.51
Price/Sales	0.09	0.1	0.17	0.11	0.11	0.16	0.19	0.14	0.16	0.17	0.13	0.13	0.16	0.1	0.07
Price/Sales Average	0.11	0.09	0.13	0.13	0.11	0.13	0.17	0.18	0.17	0.15	0.17	0.14	0.13	0.17	0.1
Price/Sales High	0.15	0.12	0.17	0.17	0.12	0.17	0.22	0.22	0.21	0.19	0.21	0.17	0.16	0.2	0.12
Price/Sales Low	0.07	0.08	0.11	0.1	0.09	0.1	0.14	0.14	0.14	0.09	0.13	0.1	0.11	0.1	0.07
Price/Cash Flow	26	9.22	8.07	-9.02	23.95	21.69	14.72	12.64	8.38	4.23	7.72	-8.29	9.94	16.81	2.44
Price/Cash Flow Average	32.36	8.16	6	-10.08	23.42	17.53	12.6	15.81	8.98	3.54	9.59	-8.86	8.19	26.72	3.45
Price/Cash Flow High	43.24	10.34	8.1	-13.62	26.69	21.76	16.45	19.56	10.76	4.7	12.13	-10.95	10.01	32.05	4.19
Price/Cash Flow Low	20.56	6.81	5.04	-7.92	19.93	13.61	10.94	12.53	7.51	2.27	7.24	-6.58	6.98	16.47	2.26
Price/Free Cash Flow Average	32.36	8.16	6	-10.08	23.48	17.67	12.83	15.93	9	3.54	9.61	-8.86	8.28	26.72	3.45
Price/Free Cash Flow High	43.24	10.34	8.1	-13.62	26.76	21.93	16.76	19.71	10.79	4.7	12.17	-10.95	10.12	32.05	4.19
Price/Free Cash Flow Low	20.56	6.81	5.04	-7.92	19.98	13.71	11.14	12.63	7.53	2.27	7.26	-6.58	7.06	16.47	2.26
EV/Sales Average	0.11	0.09	0.11	0.13	0.11	0.13	0.16	0.17	0.18	0.12	0.16	0.12	0.11	0.22	0.13
EV/Sales High	0.15	0.11	0.15	0.17	0.13	0.16	0.21	0.21	0.21	0.16	0.2	0.15	0.14	0.26	0.15
EV/Sales Low	0.07	0.07	0.09	0.1	0.09	0.1	0.14	0.13	0.15	0.06	0.12	0.08	0.09	0.16	0.09
EV/EBITDA Average	7.13	5	7.91	16.47	6.84	7.99	8.23	8.28	7.05	- -	7.84	8.72	7.31	27.11	- -
EV/EBITDA High	9.47	6.38	11.12	22.19	7.78	10	10.81	10.31	8.4	- -	10.02	11.08	9.15	31.04	- -
EV/EBITDA Low	4.59	4.16	6.44	12.99	5.84	6.12	7.12	6.5	5.95	- -	5.84	6.16	6.08	19.53	- -
EV/EBIT Average	11.01	6.76	11.18	32.79	9.13	10.68	10.47	10.76	11.7	- -	16.07	39.32	22.37	- -	- -
EV/EBIT High	14.62	8.62	15.74	44.17	10.38	13.37	13.75	13.4	13.93	- -	20.53	49.91	28.01	- -	- -
EV/EBIT Low	7.09	5.62	9.11	25.85	7.8	8.19	9.05	8.45	9.87	- -	11.97	27.77	18.62	- -	- -
Last Price	13.67	15.43	25.28	17.06	16.24	23.13	27.58	20.26	22.18	20.3	16.88	16.81	21.53	12.91	8.64
High Price	22.74	17.3	25.36	25.76	18.1	23.2	30.82	31.36	28.5	22.52	26.52	22.21	21.66	24.6	14.81
Enterprise Value Average	635	489	596	718	609	675	872	940	957	523	781	582	544	970	539
Enterprise Value High	843	623	839	967	692	845	1,146	1,171	1,139	738	998	739	681	1,111	626
Enterprise Value Low	409	406	485	566	520	517	754	738	807	287	582	411	453	699	396

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	36	37	37	37	38	38	38	38	39	39	39	37	35	34	34
Diluted Weighted Avg Shares	36	37	37	37	37	38	38	39	39	39	39	38	36	35	35
Basic Weighted Avg Shares	36	37	37	37	37	38	38	38	39	39	39	38	35	35	35
Revenue per Share	152.83	149.26	147.04	150.3	147.91	140.33	142.18	143.99	138.78	116.43	126.26	132.05	136.48	123.63	122.71
EBITDA per Share	2.45	2.68	2.05	1.18	2.39	2.25	2.8	2.97	3.52	-1.25	2.56	1.77	2.1	1.02	-0.48
Operating Income per Share	1.59	2.06	1.49	0.59	1.79	1.68	2.2	2.28	2.21	0.57	1.25	1.82	0.75	1.83	0.78
Basic EPS, GAAP	1.75	1.37	1.6	0.64	1.44	3.21	1.89	0.6	2.91	-1.86	4.01	-1.66	1.03	-0.02	-7.33
Basic EPS from Cont Ops	1.79	1.36	1.6	0.64	1.44	3.21	1.89	0.6	2.91	-1.86	4.01	-1.66	1.03	-0.02	-7.33
Diluted EPS, GAAP	1.75	1.37	1.6	0.64	1.44	3.19	1.86	0.59	2.91	-1.86	4	-1.66	1.02	-0.02	-7.33
Diluted EPS from Cont Ops	1.79	1.36	1.6	0.64	1.44	3.19	1.86	0.59	2.91	-1.86	4	-1.66	1.02	-0.02	-7.33
Dividend per Share	0.1	0.21	0.21	0.21	0.21	0.28	0.31	0.31	0.31	0.08	0.1	0.28	0.31	0.31	0.32
Cash Flow per Share	0.53	1.67	3.13	-1.89	0.68	1.07	1.87	1.6	2.65	4.8	2.19	-2.03	2.16	0.77	3.54
Free Cash Flow per Basic Share	0.53	1.67	3.13	-1.89	0.68	1.07	1.87	1.6	2.65	4.8	2.19	-2.03	2.16	0.77	3.54
Cash & Equivalents per Share	2.22	2.08	3.41	2.23	1.13	0.79	0.86	0.92	0.67	5.75	2.9	4.15	3.61	1.13	0.98
Book Value per Share	18.55	20.18	22.29	22.41	23.87	26.84	30.38	30.2	32.77	31.01	34.36	33.89	35.96	35.83	28.93
Tangible Book Value per Share	16.08	17.52	19.72	19.91	21.43	24.48	27.08	26.98	28.16	29.49	28	25.15	27.68	19.05	15.69