Luxfer Holdings PLC Financial Ratios — LX4A 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 (%)	62	36.99	20.03	15.91	9.33	11.42	10.49	13.94	1.73	11.71	15.9	12.92	-0.9	8.52	3.45
Return on Assets (%)	12.2	10.47	8.67	6.82	3.6	4.3	4.11	6.06	0.78	5.43	8.36	6.93	-0.49	4.88	2.05
Return on Capital (%)	24.37	21.27	16.14	12.09	6.75	7.91	8.02	10.19	1.94	9.37	12.72	10.1	- -	7.53	3.42
Return on Invested Capital (%)	25.42	22.4	17.15	11.7	7.88	8.32	6.6	9.56	3.46	8.47	11.94	11.72	- -	7.07	5.02
Gross Margin (%)	23.57	24.61	24.48	23.06	22.59	22.81	24.61	29.34	27.77	24.91	25.66	22.44	18.91	21.87	23.19
EBITDA Margin (%)	15.35	15.85	15.02	12.05	12.27	12.3	9.11	12.59	8.54	12.87	13.85	14.83	4.99	11.1	9.57
Operating Margin (%)	12.82	13.41	11.93	8.8	9.45	8.03	7.41	14.18	12.94	11.51	11.73	11.1	5.75	10.44	9.1
Incremental Operating Margin (%)	18.22	387.5	36.96	- -	- -	22.42	- -	- -	30.53	22.43	13.18	6.29	128.8	- -	80.82
Pretax Margin (%)	10.34	10.85	9.7	7.42	5.56	5.81	4.49	8.41	4.18	8.56	9.46	9.68	-2.4	6.76	5.77
Profit Margin (%)	7.89	7.72	7.08	5.97	3.5	4.29	3.76	6.22	0.83	6.16	7.99	6.35	-0.47	4.7	2
Net Income to Common Margin (%)	7.89	7.72	7.08	5.97	3.5	4.29	3.76	6.22	0.83	6.16	7.99	6.35	-0.47	4.7	2
Effective Tax Rate (%)	23.67	28.83	26.98	19.56	37.11	28.22	16.67	19.23	48.72	24.82	15.25	21.95	- -	30.94	40.99
Dvd Payout Ratio (%)	- -	14.68	31.67	36.99	67.08	74.72	80.12	48.38	156.32	65.38	45.33	44.38	-538.46	76.5	106.11
Sustainable Growth Rate (%)	62	31.55	13.69	10.02	3.07	2.89	2.09	7.19	-0.97	4.05	8.69	7.19	-5.78	2	-0.21

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	133	64	64	121	132	121	114	96	103	63	72	104	92	60	52
ST Debt	3	- -	- -	- -	- -	- -	19	7	2	3	3	30	9	7	29
LT Debt	129	64	64	121	132	121	95	89	100	60	69	74	83	53	22
Total Debt/EBITDA	1.69	0.78	0.88	2.06	2.33	2.37	2.83	1.89	3.22	1.51	1.4	1.66	4.55	1.37	1.4
Net Debt/EBITDA	1.41	0.29	0.49	1.81	1.68	2.11	2.52	1.25	2.55	1.24	1.03	1.09	3.46	0.94	0.85
Total Debt/EBIT	2.07	0.96	1.13	2.97	3.47	3.68	5.2	2.84	5.49	2.21	2	2.32	21.88	1.99	2.15
Net Debt/EBIT	1.73	0.35	0.63	2.61	2.5	3.26	4.62	1.88	4.34	1.82	1.48	1.53	16.64	1.36	1.3
EBITDA to Interest Expense	10.32	14.23	14.46	11.35	8.69	8.1	6.09	10.33	7.09	8.36	16.71	16.1	3.21	8.37	11.87
EBITDA-CapEx/Interest Expense	7.46	10.81	9.16	7.06	6.02	5.1	4.38	10.33	7.09	8.36	16.71	16.1	3.21	8.29	11.87
EBIT to Interest Expense	8.62	12.04	11.48	8.29	6.69	5.29	4.95	11.63	10.73	7.48	14.16	12.05	3.7	7.87	11.29
Interest Expense	8	6	5	5	7	6	7	5	5	5	3	4	6	5	3
Common Equity/Total Assets	17.79	38.1	48.4	38.15	38.95	36.25	41.97	45.08	44.68	48.24	56.7	50.92	57.14	57.4	61.24
Long-Term Debt/Equity (%)	199.69	42.67	33.28	69.21	77.55	85.27	54.21	48.02	57.51	35.97	33.19	35.89	38.85	24.01	9.89
Long-Term Debt/Capital (%)	65.59	29.91	24.97	40.9	43.68	46.03	32.81	31.63	36.21	26.12	24.65	23.89	27.13	18.87	8.06
Long-Term Debt/Total Assets (%)	35.52	16.26	16.11	26.4	30.2	30.91	22.75	21.65	25.7	17.35	18.82	18.28	22.2	13.78	6.06
Total Debt/Equity (%)	204.48	42.67	33.28	69.21	77.55	85.27	65.21	51.82	58.83	37.7	34.62	50.22	43.23	27.24	22.79
Total Debt/Capital (%)	67.16	29.91	24.97	40.9	43.68	46.03	39.47	34.13	37.04	27.38	25.72	33.43	30.18	21.41	18.56
Total Debt/Total Assets (%)	36.37	16.26	16.11	26.4	30.2	30.91	27.37	23.36	26.29	18.19	19.63	25.57	24.7	15.64	13.96
Net Debt to Equity	170.22	15.66	18.47	60.89	55.8	75.69	57.99	34.35	46.56	31.06	25.54	33.09	32.88	18.68	13.74
Net Debt/Capital (%)	62.99	13.54	15.59	37.85	35.82	43.08	36.71	23.8	30.43	22.7	19.4	22.96	23.13	14.9	11.53
EBITDA	78	81	72	59	57	51	40	51	32	42	52	63	20	44	37
EBITDA-CapEx	57	62	46	37	39	32	29	51	32	42	52	63	20	43	37
Operating Income (Loss)	66	69	57	43	44	33	33	57	48	37	44	47	23	41	35

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	0.26	0.51	0.43	0.22	0.53	0.25	0.17	0.15	0.13	0.02	0.07	0.11	0.04	0.04	0.08
Current Ratio	2.24	2.54	2.96	3	2.76	2.89	2.03	1.99	2.43	2.31	1.95	1.82	2.6	1.88	1.67
Quick Ratio	1.03	1.47	1.5	1.37	1.44	1.33	1.02	0.84	0.82	0.7	0.75	0.72	0.98	0.72	0.65
CFO/Avg Current Liab	0.35	0.85	0.52	0.35	0.78	0.33	0.56	0.72	0.07	0.69	0.35	0.16	0.3	0.64	0.35
Common Equity/Total Assets	17.79	38.1	48.4	38.15	38.95	36.25	41.97	45.08	44.68	48.24	56.7	50.92	57.14	57.4	61.24
Long-Term Debt/Equity (%)	199.69	42.67	33.28	69.21	77.55	85.27	54.21	48.02	57.51	35.97	33.19	35.89	38.85	24.01	9.89
Long-Term Debt/Capital (%)	65.59	29.91	24.97	40.9	43.68	46.03	32.81	31.63	36.21	26.12	24.65	23.89	27.13	18.87	8.06
Long-Term Debt/Total Assets (%)	35.52	16.26	16.11	26.4	30.2	30.91	22.75	21.65	25.7	17.35	18.82	18.28	22.2	13.78	6.06
Total Debt/Equity (%)	204.48	42.67	33.28	69.21	77.55	85.27	65.21	51.82	58.83	37.7	34.62	50.22	43.23	27.24	22.79
Total Debt/Capital (%)	67.16	29.91	24.97	40.9	43.68	46.03	39.47	34.13	37.04	27.38	25.72	33.43	30.18	21.41	18.56
Total Debt/Total Assets (%)	36.37	16.26	16.11	26.4	30.2	30.91	27.37	23.36	26.29	18.19	19.63	25.57	24.7	15.64	13.96
CFO/Total Liabilities	9.72	28.55	18.15	8.09	19.85	8.25	16.08	28.15	2.69	27.66	16.34	7.96	16.49	31.37	23.73
CFO/CapEx	1.34	3.54	1.4	1.03	3.03	1.09	3.43	- -	- -	- -	- -	- -	- -	127.75	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	3.36	3.78	3.95	4	4.68	3.68	3.47	3.84	4.02

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	10.35	8.87	8.5	8.58	8.77	9.83	9.36	7.76	8.24	8.73	9.42	8.29	7.45	7.99	8.51
Days Sales Outstanding	35.26	41.17	42.96	42.54	41.63	37.13	39	47.04	44.28	41.8	38.73	44.05	48.98	45.68	42.9
Inventory Turnover	4.39	4.18	4.09	3.79	3.63	3.67	4.04	3.23	3.15	3.33	3.49	3.26	3.17	3.41	3.36
Days Inventory Outstanding	83.07	87.25	89.32	96.29	100.6	99.34	90.34	112.97	115.85	109.54	104.54	112.03	115.04	106.98	108.73
Accounts Payable Turnover	10.92	9.68	10.77	11.4	9.94	10.56	12.69	9.05	7.56	9.64	11.92	10.04	9.74	10.48	11.23
Accounts Payable Turnover Days	33.42	37.7	33.88	32.01	36.71	34.57	28.77	40.34	48.27	37.88	30.62	36.34	37.47	34.84	32.52
Cash Conversion Cycle	84.91	90.72	98.4	106.82	105.52	101.9	100.57	119.67	111.86	113.47	112.65	119.74	126.55	117.83	119.11
Inventory to Cash Days	-47.81	-46.09	-46.36	-53.75	-58.97	-62.21	-51.35	-65.93	-71.57	-67.74	-65.8	-67.98	-66.05	-61.3	-65.84
Inventories	101	84	94	105	92	83	82	94	78	69	91	111	96	84	92
Raw Materials	35	36	38	38	33	28	31	31	28	26	39	43	35	30	31
Work In Process	29	25	28	33	31	31	28	33	24	20	27	44	35	26	27
Finished Goods	37	23	29	34	28	24	23	30	26	23	25	24	26	28	34
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	- -	- -	- -	- -	- -	- -	410	464	504	425	534	361	239	348	363
- Cash & Cash Equivalents	22	40	28	15	37	14	13	14	10	2	6	13	2	4	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	133	64	64	121	132	121	114	96	103	63	72	104	92	60	52
Enterprise Value	- -	- -	- -	- -	- -	- -	509	545	597	487	600	452	328	404	407
Total Capital	197	212	256	297	301	263	288	280	277	230	282	311	305	279	278
Total Debt/Capital (%)	67.16	29.91	24.97	40.9	43.68	46.03	39.47	34.13	37.04	27.38	25.72	33.43	30.18	21.41	18.56
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.22	0.18	0.17	0.13	0.12	0.23	0.28	0.15	0.13
EV/Sales	- -	- -	- -	- -	- -	- -	1.15	1.36	1.6	1.5	1.6	1.07	0.81	1.03	1.06
EV/EBITDA	- -	- -	- -	- -	- -	- -	12.67	10.78	18.7	11.64	11.58	7.2	16.25	9.28	11.05
EV/EBIT	- -	- -	- -	- -	- -	- -	23.26	16.23	31.9	17.08	16.57	10.09	78.14	13.42	16.94
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	11.5	8.12	73.58	9.12	20.88	23.87	- -	7.38	11.35
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	15.43	8.12	73.58	9.12	20.88	23.87	- -	7.44	11.35
Diluted Market Cap	- -	- -	- -	- -	- -	- -	417	476	512	430	543	369	240	353	372
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	517	557	605	492	610	460	330	408	415
EV per Share	- -	- -	- -	- -	- -	- -	19.21	20.19	21.74	17.6	21.78	16.78	12.22	15.09	15.25
TTM Sales	511	512	481	490	460	415	441	402	373	325	374	423	405	392	385
TTM EBITDA	78	81	72	59	57	51	40	51	32	42	52	63	20	44	37
TTM Operating Income	66	69	57	43	44	33	33	57	48	37	44	47	23	41	35
TTM Cash Flow to Firm	35	73	41	27	57	25	44	67	8	53	29	19	- -	55	36
TTM Free Cash Flow to Firm	13	54	14	5	39	6	33	67	8	53	29	19	- -	54	36

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	- -	- -	- -	- -	- -	- -	15.18	7.53	88.36	8.68	20.82	23.2	9.13	6.95	10.93
EV/EBIT	- -	- -	- -	- -	- -	- -	23.26	16.23	31.9	17.08	16.57	10.09	78.14	13.42	16.94
Enterprise Value	- -	- -	- -	- -	- -	- -	509	545	597	487	600	452	328	404	407
Low Price	- -	- -	- -	- -	- -	- -	14.28	12.43	14.64	10.74	15.52	12.83	7.7	7.3	9.22
EV/Sales	- -	- -	- -	- -	- -	- -	1.15	1.36	1.6	1.5	1.6	1.07	0.81	1.03	1.06
EV/EBITDA	- -	- -	- -	- -	- -	- -	12.67	10.78	18.7	11.64	11.58	7.2	16.25	9.28	11.05
Price/Earnings	- -	- -	- -	- -	- -	- -	24.64	18.35	161.8	21.2	17.95	13.59	- -	18.97	47.33
Price/Earnings Average	- -	- -	- -	- -	- -	- -	23.62	19.61	174.79	19.72	18.65	16.17	- -	16.11	42.88
Price/Earnings High	- -	- -	- -	- -	- -	- -	24.64	29.33	226.51	25.73	21.62	19.91	- -	21.58	51.02
Price/Earnings Low	- -	- -	- -	- -	- -	- -	22.77	13.29	128.96	14.8	14.39	13.03	- -	10.64	32.03
Price/Book Value	- -	- -	- -	- -	- -	- -	2.35	2.52	2.89	2.54	2.55	1.74	1.12	1.59	1.6
Price/Book Value Average	- -	- -	- -	- -	- -	- -	2.25	2.69	3.12	2.37	2.65	2.07	1.66	1.35	1.45
Price/Book Value High	- -	- -	- -	- -	- -	- -	2.35	4.02	4.05	3.09	3.07	2.55	2.2	1.8	1.73
Price/Book Value Low	- -	- -	- -	- -	- -	- -	2.17	1.82	2.3	1.78	2.04	1.67	0.97	0.89	1.09
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	4.7	4.54	5.48	5.06	4.24	2.79	1.79	2.47	2.49
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	4.5	4.85	5.92	4.7	4.41	3.32	2.65	2.1	2.26
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	4.7	7.26	7.67	6.14	5.11	4.09	3.51	2.81	2.68
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	4.34	3.29	4.37	3.53	3.4	2.68	1.55	1.38	1.69
Price/Sales	- -	- -	- -	- -	- -	- -	0.93	1.14	1.34	1.31	1.44	0.86	0.59	0.89	0.95
Price/Sales Average	- -	- -	- -	- -	- -	- -	0.89	1.22	1.45	1.21	1.49	1.03	0.87	0.76	0.86
Price/Sales High	- -	- -	- -	- -	- -	- -	0.93	1.82	1.88	1.58	1.73	1.27	1.15	1.01	1.02
Price/Sales Low	- -	- -	- -	- -	- -	- -	0.86	0.83	1.07	0.91	1.15	0.83	0.51	0.5	0.64
Price/Cash Flow	- -	- -	- -	- -	- -	- -	10.54	7.26	86.48	8.55	20.57	23	9.09	6.83	10.72
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	10.11	7.76	93.42	7.95	21.37	27.36	13.46	5.8	9.71
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	10.54	11.6	121.06	10.38	24.77	33.69	17.79	7.77	11.56
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	9.74	5.26	68.93	5.97	16.48	22.05	7.88	3.83	7.25
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	14.55	8.04	95.46	8.07	21.63	27.59	13.52	5.91	9.9
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	15.18	12.03	123.7	10.53	25.07	33.98	17.87	7.91	11.78
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	14.03	5.45	70.43	6.06	16.68	22.24	7.92	3.9	7.39
EV/Sales Average	- -	- -	- -	- -	- -	- -	1.12	1.44	1.71	1.41	1.66	1.23	1.09	0.9	0.97
EV/Sales High	- -	- -	- -	- -	- -	- -	1.15	2.05	2.14	1.78	1.89	1.46	1.37	1.15	1.13
EV/Sales Low	- -	- -	- -	- -	- -	- -	1.08	1.04	1.32	1.1	1.32	1.03	0.73	0.64	0.75
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	12.25	11.41	19.97	10.93	11.98	8.29	21.92	8.08	10.12
EV/EBITDA High	- -	- -	- -	- -	- -	- -	12.67	16.26	25.02	13.82	13.68	9.87	27.54	10.39	11.82
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	11.9	8.25	15.49	8.57	9.53	6.96	14.67	5.77	7.86
EV/EBIT Average	- -	- -	- -	- -	- -	- -	22.48	17.18	34.07	16.04	17.14	11.62	105.43	11.68	15.52
EV/EBIT High	- -	- -	- -	- -	- -	- -	23.26	24.49	42.69	20.27	19.58	13.84	132.44	15.01	18.12
EV/EBIT Low	- -	- -	- -	- -	- -	- -	21.84	12.42	26.43	12.58	13.64	9.76	70.58	8.34	12.05
Last Price	- -	- -	- -	- -	- -	- -	15.45	17.17	18.37	15.38	19.37	13.38	8.89	13.01	13.63
High Price	- -	- -	- -	- -	- -	- -	15.45	27.44	25.72	18.67	23.33	19.61	17.38	14.8	14.69
Enterprise Value Average	- -	- -	- -	- -	- -	- -	492	577	637	457	621	521	443	351	372
Enterprise Value High	- -	- -	- -	- -	- -	- -	509	823	798	578	709	620	556	452	435
Enterprise Value Low	- -	- -	- -	- -	- -	- -	478	417	494	358	494	437	296	251	289

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	10	13	14	27	27	26	27	27	27	28	28	27	27	27	27
Diluted Weighted Avg Shares	27	11	14	28	27	27	27	28	28	28	28	28	27	27	27
Basic Weighted Avg Shares	26	11	13	27	27	26	26	27	27	28	28	27	27	27	27
Revenue per Share	19.3	47.6	35.88	18.2	17.09	15.68	16.67	15.04	13.68	11.78	13.5	15.5	15.05	14.61	14.38
EBITDA per Share	2.96	7.55	5.39	2.19	2.1	1.93	1.52	1.89	1.17	1.52	1.87	2.3	0.75	1.62	1.38
Operating Income per Share	2.48	6.38	4.28	1.6	1.62	1.26	1.24	2.13	1.77	1.36	1.58	1.72	0.87	1.53	1.31
Basic EPS, GAAP	1.52	3.68	2.54	1.09	0.6	0.67	0.63	0.94	0.11	0.73	1.08	0.98	-0.07	0.69	0.29
Basic EPS from Cont Ops	1.52	3.68	2.54	1.09	0.6	0.67	0.63	1.04	0.32	0.75	1.08	1.17	-0.1	0.68	0.49
Diluted EPS, GAAP	1.51	3.61	2.43	1.05	0.59	0.67	0.61	0.9	0.11	0.71	1.07	0.98	-0.07	0.68	0.28
Diluted EPS from Cont Ops	1.51	3.61	2.43	1.05	0.59	0.67	0.61	1	0.31	0.74	1.07	1.16	-0.1	0.68	0.48
Dividend per Share	- -	0.54	0.81	0.4	0.4	0.5	0.5	0.5	0.5	0.49	0.49	0.52	0.52	0.52	0.52
Cash Flow per Share	1.1	6.42	2.77	0.85	1.96	0.78	1.47	2.37	0.21	1.8	0.94	0.58	0.98	1.91	1.27
Free Cash Flow per Basic Share	0.28	4.61	0.79	0.03	1.31	0.06	1.04	2.37	0.21	1.8	0.94	0.58	0.98	1.89	1.27
Cash & Equivalents per Share	2.22	3	2.1	0.54	1.37	0.51	0.54	0.51	0.37	0.05	0.23	0.47	0.09	0.15	0.31
Book Value per Share	6.48	11.09	14.19	6.5	6.3	5.37	6.58	6.82	6.35	6.04	7.59	7.69	7.92	8.2	8.49
Tangible Book Value per Share	2.78	8.17	11.13	3.04	3.07	2.32	3.29	3.78	3.35	3.04	4.56	4.79	4.96	5.27	5.47