LSI Industries Inc. Financial Ratios — LS2 Stock

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 (%)	2.15	-0.08	0.66	3.66	6.35	1.9	-13.06	-12.61	7.81	4.57	10.78	15.84	13.08	11.21	7.64
Return on Assets (%)	1.84	-0.07	0.55	2.94	5.04	1.33	-8.04	-7.59	5.14	2.56	5.03	8.49	7.75	6.54	3.68
Return on Capital (%)	2.2	-0.09	0.68	3.68	6.37	1.97	- -	- -	6.95	3.47	7.34	12.39	10.64	9.3	5.56
Return on Invested Capital (%)	2.2	-0.09	0.68	3.68	6.34	1.93	- -	- -	7.26	3.4	7.39	12.41	10.75	9.2	5.69
Gross Margin (%)	22.47	21.51	21.81	24.18	25.97	24.71	26.09	22.42	24.06	25.02	24	27.56	28.36	24.73	25.15
EBITDA Margin (%)	5.27	2.79	2.85	4.5	6.4	3.58	-3.34	-2.94	7.11	5.12	6.88	9.4	9.69	8.43	7.97
Operating Margin (%)	2.45	1.08	1.04	2.52	4.33	1.39	2.77	0.38	1.55	2.55	4.66	7.46	7.56	6.24	5.57
Incremental Operating Margin (%)	38.71	- -	0.43	55.18	43.25	- -	45.89	62.57	- -	32.91	9.43	37.87	5.65	0.24	2.27
Pretax Margin (%)	2.31	0.22	0.76	2.44	4.35	0.93	-6.82	-6.77	3.83	2.51	4.19	6.71	7.05	5.76	4.57
Profit Margin (%)	1.2	-0.04	0.31	1.67	2.94	0.91	-5.71	-4.97	3.14	1.86	3.3	5.18	5.32	4.25	3.28
Net Income to Common Margin (%)	1.2	-0.04	0.31	1.67	2.94	0.91	-5.71	-4.97	3.14	1.86	3.3	5.18	5.32	4.25	3.28
Effective Tax Rate (%)	47.92	120	58.98	31.45	32.29	2.6	- -	- -	17.97	25.87	21.24	22.7	24.54	26.2	28.26
Dvd Payout Ratio (%)	171.5	-7,030.89	621.51	56.3	44.44	168.27	-26.38	-31.73	55	90.12	35.4	21.11	22.97	24.48	28.62
Sustainable Growth Rate (%)	-1.53	-6.03	-3.46	1.6	3.53	-1.3	-16.5	-16.61	3.51	0.45	6.96	12.49	10.08	8.46	5.45

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	- -	- -	- -	- -	- -	50	45	40	11	82	91	46	72	67	307
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	2	8	7	9	10	22
LT Debt	- -	- -	- -	- -	- -	50	45	40	11	81	83	39	63	57	284
Total Debt/EBITDA	- -	- -	- -	- -	- -	4.19	-3.97	-4.09	0.52	5.1	2.89	0.98	1.58	1.38	5.58
Net Debt/EBITDA	-1.08	-1.02	-1.05	-1.9	-1.64	3.93	-3.69	-3.99	-0.16	4.08	2.46	0.71	1.1	0.93	4.4
Total Debt/EBIT	- -	- -	- -	- -	- -	13.77	-2.09	-1.99	0.87	10.25	4.27	1.24	2.03	1.86	7.99
Net Debt/EBIT	-2.41	-12.62	-3.89	-3.51	-2.42	12.93	-1.95	-1.94	-0.27	8.21	3.64	0.9	1.41	1.26	6.29
EBITDA to Interest Expense	85.67	126.24	125.65	308.09	573.14	19.15	-6.65	-4.24	24.89	56.25	15.91	12.66	21.11	15.45	9.27
EBITDA-CapEx/Interest Expense	64.85	4.13	48.51	202.44	289.5	8.45	-8.63	-5.39	21.75	48.47	14.84	11.79	18.61	14.34	8.41
EBIT to Interest Expense	39.93	49.08	45.93	172.33	387.67	7.43	5.52	0.55	5.44	28.07	10.78	10.05	16.47	11.43	6.48
Interest Expense	- -	- -	- -	- -	- -	1	2	2	1	- -	2	4	2	3	6
Common Equity/Total Assets	85.24	83.75	81.47	79.11	79.53	62.36	60.67	59.64	72.97	45.73	47.5	59.96	58.59	58.21	43.46
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	31.05	32.57	32.97	8.57	61.44	56.2	21.7	30.61	24.72	78.85
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	23.69	24.57	24.79	7.86	37.76	34.84	17.24	22.64	19.18	42.61
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	19.36	19.76	19.66	6.26	28.1	26.7	13.01	17.94	14.39	34.27
Total Debt/Equity (%)	- -	- -	- -	- -	- -	31.05	32.57	32.97	9.06	62.72	61.33	25.88	35.24	28.88	85.04
Total Debt/Capital (%)	- -	- -	- -	- -	- -	23.69	24.57	24.79	8.31	38.55	38.02	20.56	26.06	22.41	45.96
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	19.36	19.76	19.66	6.61	28.69	29.13	15.52	20.65	16.81	36.96
Net Debt to Equity	-10.21	-5.61	-6.51	-18.47	-21.76	29.15	30.29	32.16	-2.8	50.24	52.2	18.79	24.53	19.55	67.01
Net Debt/Capital (%)	-11.37	-5.94	-6.97	-22.66	-27.81	22.57	23.25	24.34	-2.63	31.21	32.69	15.05	18.41	15.35	37
EBITDA	14	8	9	14	21	12	-11	-10	22	16	31	47	46	48	55
EBITDA-CapEx	11	- -	3	9	10	5	-15	-12	19	14	29	43	40	45	50
Operating Income (Loss)	7	3	3	8	14	5	9	1	5	8	21	37	36	36	38

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	0.67	0.3	0.31	0.72	0.86	0.07	0.08	0.02	0.1	0.03	0.03	0.02	0.05	0.04	0.1
Current Ratio	4.65	3.93	3.62	3.19	3.26	2.36	2.61	2.78	2.48	1.76	2.06	1.96	2.05	1.99	1.97
Quick Ratio	2.61	2.11	1.83	1.9	2.06	1.16	1.32	1.42	1.27	0.86	1.05	1.08	1.08	1.11	1.15
CFO/Avg Current Liab	1.09	0.36	0.42	0.63	0.48	0.5	0.26	0.28	0.8	0.53	-0.05	0.65	0.56	0.43	0.36
Common Equity/Total Assets	85.24	83.75	81.47	79.11	79.53	62.36	60.67	59.64	72.97	45.73	47.5	59.96	58.59	58.21	43.46
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	31.05	32.57	32.97	8.57	61.44	56.2	21.7	30.61	24.72	78.85
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	23.69	24.57	24.79	7.86	37.76	34.84	17.24	22.64	19.18	42.61
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	19.36	19.76	19.66	6.26	28.1	26.7	13.01	17.94	14.39	34.27
Total Debt/Equity (%)	- -	- -	- -	- -	- -	31.05	32.57	32.97	9.06	62.72	61.33	25.88	35.24	28.88	85.04
Total Debt/Capital (%)	- -	- -	- -	- -	- -	23.69	24.57	24.79	8.31	38.55	38.02	20.56	26.06	22.41	45.96
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	19.36	19.76	19.66	6.61	28.69	29.13	15.52	20.65	16.81	36.96
CFO/Total Liabilities	94.21	32.19	36.72	55.46	45.27	22	12.74	14.16	63.81	17.99	-2.37	41.82	30.04	23.01	9.41
CFO/CapEx	7.09	1.17	2.2	4.4	1.78	3.2	3.38	4.39	10.85	12.54	-1.82	15.46	8.05	11	8.59
Altman's Z-Score	6.95	7.03	6.53	6.42	6.81	4.38	4.16	3.26	5.01	3.17	3.81	5.72	5.16	5.32	3.88

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	6.01	6.21	6.75	7.13	7.11	6.91	6.88	6.24	6.6	6.61	6.72	6.39	6.01	6.27	5.39
Days Sales Outstanding	60.78	58.76	54.08	51.23	51.34	52.79	53.09	58.46	55.29	55.23	54.31	57.08	60.74	58.24	67.66
Inventory Turnover	4.54	5.29	5.35	5.28	5.47	5.3	5.01	5.4	5.64	4.84	5.19	5.21	5	5.73	5.37
Days Inventory Outstanding	80.31	69.04	68.2	69.19	66.74	68.86	72.92	67.6	64.7	75.34	70.36	70.02	73.02	63.74	67.94
Accounts Payable Turnover	18.89	18.48	18.21	16.29	16.75	15.36	13.61	13.54	13.82	10.88	10.67	10.92	11.19	10.91	9.1
Accounts Payable Turnover Days	19.33	19.75	20.05	22.41	21.8	23.76	26.81	26.96	26.4	33.54	34.22	33.43	32.6	33.44	40.1
Cash Conversion Cycle	121.77	108.04	102.23	98	96.28	97.89	99.19	99.09	93.59	97.04	90.45	93.67	101.16	88.53	95.5
Inventory to Cash Days	-19.53	-10.28	-14.11	-17.96	-15.4	-16.07	-19.83	-9.14	-9.42	-20.11	-16.05	-12.95	-12.28	-5.5	-0.28
Inventories	41	42	45	43	44	50	51	44	39	59	74	64	71	80	112
Raw Materials	26	28	30	28	29	32	32	28	27	41	52	48	53	61	85
Work In Process	7	5	5	5	4	4	4	2	2	5	3	3	6	8	10
Finished Goods	9	9	10	11	11	14	15	13	10	14	20	13	12	11	17
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	169	188	187	219	257	225	189	89	166	204	165	345	407	488	915
- Cash & Cash Equivalents	15	8	9	26	34	3	3	1	4	2	2	2	4	3	14
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	50	45	40	11	82	91	46	72	67	307
Enterprise Value	154	180	178	193	223	272	231	128	174	284	253	389	475	551	1,207
Total Capital	149	142	138	143	156	210	185	159	137	213	238	224	276	297	667
Total Debt/Capital (%)	- -	- -	- -	- -	- -	23.69	24.57	24.79	8.31	38.55	38.02	20.56	26.06	22.41	45.96
Total Debt / EV	- -	- -	- -	- -	- -	0.18	0.2	0.31	0.07	0.29	0.36	0.12	0.15	0.12	0.25
EV/Sales	0.57	0.64	0.6	0.63	0.69	0.82	0.67	0.39	0.57	0.9	0.56	0.78	1.01	0.96	1.75
EV/EBITDA	10.87	23.05	20.87	13.91	10.79	22.91	- -	- -	7.98	17.61	8.08	8.34	10.43	11.4	21.96
EV/EBIT	24.28	286.4	76.92	25.61	15.96	75.36	- -	- -	13.27	35.41	11.94	10.51	13.37	15.41	31.43
EV/Cash Flow to Firm	6.29	20.42	15.39	9.2	12.27	12.45	- -	- -	5.7	10.08	- -	7.42	10.55	13.63	24.94
EV/Free Cash Flow to Firm	7.32	142.45	28.11	11.9	28.05	17.87	- -	- -	6.27	10.94	- -	7.91	11.98	14.91	27.9
Diluted Market Cap	171	191	191	222	263	222	190	90	167	211	173	356	419	501	834
Diluted Enterprise Value	156	183	182	195	229	268	232	129	175	291	261	400	487	564	1,126
EV per Share	6.5	7.62	7.51	8.04	9.06	10.87	9.15	5.01	6.71	10.9	9.65	13.91	16.51	18.64	33.17
TTM Sales	268	281	299	308	322	331	342	329	306	316	455	497	470	573	689
TTM EBITDA	14	8	9	14	21	12	-11	-10	22	16	31	47	46	48	55
TTM Operating Income	7	3	3	8	14	5	9	1	5	8	21	37	36	36	38
TTM Cash Flow to Firm	24	9	12	21	18	22	- -	- -	30	28	-2	52	45	40	48
TTM Free Cash Flow to Firm	21	1	6	16	8	15	- -	- -	28	26	-4	49	40	37	43

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	8.18	149.29	30.19	13.69	33.21	15.16	23.51	10.14	6.18	8.2	-28.95	7.67	11.01	14.45	21.37
EV/EBIT	24.28	286.4	76.92	25.61	15.96	75.36	- -	- -	13.27	35.41	11.94	10.51	13.37	15.41	31.43
Enterprise Value	154	180	178	193	223	272	231	128	174	284	253	389	475	551	1,207
Low Price	5.44	6.13	6.63	5.71	8.03	8.21	5.36	3.25	3.56	5.45	5.47	5.63	11.83	13.65	16.29
EV/Sales	0.57	0.64	0.6	0.63	0.69	0.82	0.67	0.39	0.57	0.9	0.56	0.78	1.01	0.96	1.75
EV/EBITDA	10.87	23.05	20.87	13.91	10.79	22.91	- -	- -	7.98	17.61	8.08	8.34	10.43	11.4	21.96
Price/Earnings	52.97	- -	203.63	42.76	27.06	73.84	- -	- -	17.26	35.05	11.23	13.25	16.19	19.91	36.01
Price/Earnings Average	49.96	- -	208.12	34.64	26.73	79.71	- -	- -	14.53	34.93	12.48	11.38	16.33	20.36	28.92
Price/Earnings High	62.91	- -	262.41	46.29	33.86	92.9	- -	- -	20.05	46.2	14.86	16.92	20.06	26.85	38.31
Price/Earnings Low	40.37	- -	171.16	26.74	20.83	67.34	- -	- -	9.61	24.38	9.78	6.05	13.54	16.47	23.33
Price/Book Value	1.13	1.33	1.35	1.53	1.65	1.41	1.35	0.75	1.32	1.56	1.12	1.94	1.99	2.12	2.54
Price/Book Value Average	1.07	1.17	1.38	1.24	1.63	1.52	1.31	0.75	1.11	1.55	1.24	1.67	2.01	2.16	2.04
Price/Book Value High	1.34	1.37	1.74	1.66	2.06	1.77	1.63	0.78	1.53	2.05	1.48	2.48	2.47	2.85	2.7
Price/Book Value Low	0.86	1.02	1.14	0.96	1.27	1.28	0.97	0.69	0.73	1.08	0.97	0.89	1.67	1.75	1.64
Price/Tangible Book Value	1.35	1.54	1.55	1.74	1.84	3.56	2.57	1.16	1.94	13.99	4.75	4.98	5.57	5.55	-15.08
Price/Tangible Book Value Average	1.27	1.35	1.59	1.41	1.82	3.84	2.48	1.16	1.63	13.94	5.27	4.28	5.62	5.67	-12.11
Price/Tangible Book Value High	1.6	1.58	2	1.88	2.3	4.47	3.09	1.22	2.25	18.44	6.28	6.36	6.9	7.48	-16.05
Price/Tangible Book Value Low	1.03	1.18	1.3	1.09	1.42	3.24	1.85	1.08	1.08	9.73	4.13	2.27	4.66	4.59	-9.77
Price/Sales	0.64	0.68	0.63	0.72	0.8	0.67	0.56	0.27	0.54	0.65	0.37	0.69	0.86	0.85	1.18
Price/Sales Average	0.6	0.6	0.65	0.58	0.79	0.72	0.54	0.27	0.46	0.65	0.41	0.59	0.87	0.87	0.95
Price/Sales High	0.76	0.7	0.81	0.77	1	0.84	0.67	0.29	0.63	0.86	0.49	0.88	1.07	1.14	1.25
Price/Sales Low	0.48	0.52	0.53	0.45	0.61	0.61	0.4	0.25	0.3	0.45	0.32	0.31	0.72	0.7	0.76
Price/Cash Flow	7.01	21.51	16.38	10.52	14.16	10.42	16.54	7.83	5.57	7.34	-43.71	6.88	9.32	12.74	18.42
Price/Cash Flow Average	6.61	18.91	16.74	8.53	13.98	11.25	15.97	7.83	4.69	7.32	-48.58	5.91	9.4	13.02	14.79
Price/Cash Flow High	8.33	22.18	21.11	11.39	17.71	13.11	19.89	8.18	6.47	9.68	-57.83	8.79	11.55	17.18	19.6
Price/Cash Flow Low	5.34	16.57	13.77	6.58	10.9	9.51	11.87	7.28	3.1	5.11	-38.04	3.14	7.8	10.54	11.93
Price/Free Cash Flow Average	7.72	131.21	30.85	11.1	32.8	16.36	22.69	10.14	5.21	8.17	-32.17	6.59	11.11	14.77	17.17
Price/Free Cash Flow High	9.72	153.92	38.9	14.83	41.55	19.07	28.27	10.59	7.18	10.81	-38.29	9.79	13.65	19.48	22.74
Price/Free Cash Flow Low	6.23	114.98	25.37	8.56	25.56	13.82	16.87	9.42	3.44	5.71	-25.19	3.5	9.21	11.95	13.85
EV/Sales Average	0.54	0.56	0.61	0.49	0.68	0.87	0.66	0.39	0.48	0.9	0.6	0.69	1.02	0.98	1.49
EV/Sales High	0.69	0.66	0.78	0.69	0.89	1	0.79	0.4	0.66	1.11	0.67	0.98	1.22	1.26	1.84
EV/Sales Low	0.42	0.49	0.5	0.36	0.51	0.76	0.52	0.37	0.33	0.7	0.51	0.41	0.87	0.81	1.28
EV/EBITDA Average	10.19	20.14	21.35	10.91	10.64	24.42	- -	- -	6.78	17.57	8.67	7.3	10.5	11.63	18.68
EV/EBITDA High	13.11	23.8	27.2	15.22	13.92	27.81	- -	- -	9.22	21.64	9.79	10.39	12.56	14.92	23.02
EV/EBITDA Low	8.03	17.52	17.37	7.99	7.93	21.24	- -	- -	4.61	13.76	7.4	4.32	8.97	9.66	16.1
EV/EBIT Average	22.76	250.17	78.7	20.08	15.73	80.33	- -	- -	11.27	35.32	12.81	9.2	13.46	15.71	26.74
EV/EBIT High	29.28	295.67	100.25	28.01	20.57	91.48	- -	- -	15.31	43.5	14.46	13.1	16.1	20.16	32.95
EV/EBIT Low	17.93	217.67	64.03	14.7	11.73	69.87	- -	- -	7.65	27.66	10.93	5.45	11.49	13.05	23.05
Last Price	7.14	7.96	7.89	9.14	10.43	9	7.47	3.5	6.4	7.83	6.29	12.33	14.15	16.5	25.13
High Price	8.48	8.2	10.17	9.89	13.05	11.33	8.99	3.66	7.44	10.32	8.32	15.75	17.53	22.25	26.74
Enterprise Value Average	144	158	182	151	220	290	224	128	147	284	272	341	478	562	1,027
Enterprise Value High	185	186	232	211	287	330	269	132	200	349	306	485	572	721	1,266
Enterprise Value Low	114	137	148	111	164	252	178	122	100	222	232	202	408	467	885

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	24	24	24	24	25	25	25	26	26	26	26	28	29	30	36
Diluted Weighted Avg Shares	24	24	24	24	25	25	25	26	26	27	28	29	30	30	33
Basic Weighted Avg Shares	24	24	24	24	25	25	25	26	26	26	27	28	29	29	32
Revenue per Share	11.22	11.74	12.48	12.77	13.1	13.47	13.44	12.8	11.82	12.01	16.95	17.95	16.43	19.48	21.31
EBITDA per Share	0.59	0.33	0.36	0.58	0.84	0.48	-0.45	-0.38	0.84	0.61	1.17	1.69	1.59	1.64	1.7
Operating Income per Share	0.28	0.13	0.13	0.32	0.57	0.19	0.37	0.05	0.18	0.31	0.79	1.34	1.24	1.22	1.19
Basic EPS, GAAP	0.13	-0.01	0.04	0.21	0.39	0.12	-0.77	-0.64	0.37	0.22	0.56	0.93	0.87	0.83	0.7
Basic EPS from Cont Ops	0.13	-0.01	0.04	0.21	0.39	0.12	-0.77	-0.64	0.37	0.22	0.56	0.93	0.87	0.83	0.7
Diluted EPS, GAAP	0.13	-0.01	0.04	0.21	0.38	0.12	-0.77	-0.64	0.37	0.22	0.55	0.89	0.84	0.8	0.68
Diluted EPS from Cont Ops	0.13	-0.01	0.04	0.21	0.38	0.12	-0.77	-0.64	0.37	0.22	0.55	0.89	0.84	0.8	0.68
Dividend per Share	0.23	0.36	0.24	0.12	0.17	0.21	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Cash Flow per Share	1.02	0.37	0.48	0.87	0.74	0.86	0.45	0.45	1.15	1.07	-0.14	1.79	1.52	1.3	1.36
Free Cash Flow per Basic Share	0.88	0.05	0.26	0.67	0.32	0.59	0.32	0.35	1.04	0.98	-0.22	1.68	1.33	1.18	1.21
Cash & Equivalents per Share	0.64	0.34	0.38	1.1	1.38	0.12	0.13	0.04	0.14	0.09	0.09	0.07	0.14	0.12	0.39
Book Value per Share	6.31	5.98	5.83	5.95	6.33	6.4	5.52	4.69	4.86	5.03	5.63	6.34	7.11	7.8	9.91
Tangible Book Value per Share	5.3	5.18	5.08	5.26	5.67	2.53	2.9	3.01	3.3	0.56	1.33	2.48	2.54	2.97	-1.67