MGP Ingredients, Inc. Financial Ratios — M1I 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 (%)	- -	1.9	-5.85	25.46	23.75	23.76	26.55	20.14	17.94	16.35	20.13	15.73	13.46	4.12	-13.89
Return on Assets (%)	- -	0.98	-3.13	15.2	14.78	14.86	17.96	14.39	12.92	11.71	12.97	9.95	8.43	2.48	-8.16
Return on Capital (%)	- -	2.01	- -	22.3	20.13	19.33	22.77	17.89	15.58	14.36	15.87	12.16	10.53	3.37	- -
Return on Invested Capital (%)	- -	-0.67	- -	13.76	16.83	17.52	18.02	17.79	15.5	14.11	15.72	12.23	10.45	3.22	- -
Gross Margin (%)	- -	7.48	6.57	9.07	17.87	20.51	21.88	22.23	21.1	24.98	31.75	32.38	36.43	40.69	37.18
EBITDA Margin (%)	- -	3.18	2.11	9.24	13.81	16.72	15.6	16.36	16.21	16.99	23.21	21.78	20.41	13.7	-13.15
Operating Margin (%)	- -	-0.28	-1.61	2.66	10.03	13.19	12.35	13.33	13.02	13.71	17.56	19.04	20.93	23.37	15.57
Incremental Operating Margin (%)	- -	- -	38.43	- -	172.67	- -	3.2	25.27	21.78	21.35	24.13	25.01	48.26	8.04	48.38
Pretax Margin (%)	- -	0.58	-2.02	8.28	11.73	14.05	15.18	13.02	12.66	13.3	19.32	17.92	16.94	9.73	-18.71
Profit Margin (%)	- -	0.49	-1.52	7.55	7.99	9.8	12.04	9.91	10.69	10.2	14.57	13.99	12.85	4.93	-20.1
Net Income to Common Margin (%)	- -	0.49	-1.52	7.55	7.99	9.8	12.04	9.91	10.69	10.2	14.57	13.99	12.85	4.93	-20.1
Effective Tax Rate (%)	- -	16.37	- -	8.73	31.83	30.26	20.73	23.88	15.55	23.3	25	22.33	24.42	49.64	- -
Dvd Payout Ratio (%)	- -	56.28	-15.77	3.83	4.15	6.63	41.56	14.75	17.67	20.29	11.09	9.83	10	31.02	-9.57
Sustainable Growth Rate (%)	- -	0.83	-6.78	24.49	22.77	22.19	15.52	17.17	14.77	13.03	17.9	14.19	12.11	2.84	-15.22

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	30	33	23	10	33	36	25	32	48	45	243	246	302	340	267
ST Debt	23	2	2	3	3	4	- -	- -	3	4	6	9	10	11	10
LT Debt	7	31	22	7	30	32	24	32	45	41	237	236	292	329	256
Total Debt/EBITDA	- -	3.08	3.4	0.34	0.74	0.68	0.45	0.52	0.81	0.67	1.67	1.44	1.77	3.52	-3.78
Net Debt/EBITDA	- -	3.08	2.98	0.15	0.72	0.65	0.4	0.44	0.64	0.27	1.46	1.07	1.57	3.09	-3.32
Total Debt/EBIT	- -	-34.69	-4.46	0.6	1.02	0.86	0.57	0.64	1.01	0.83	1.93	1.65	2.03	4.56	-2.82
Net Debt/EBIT	- -	-34.69	-3.91	0.26	1	0.82	0.5	0.54	0.8	0.34	1.68	1.22	1.81	4.01	-2.47
EBITDA to Interest Expense	- -	12.24	6.09	35.47	84.7	41.13	45.79	52.66	45.07	29.64	36.03	31.26	25.68	11.42	-10.01
EBITDA-CapEx/Interest Expense	- -	1.61	0.54	26.95	27.54	27.28	28.01	26.08	32.25	20.95	24.29	22.95	17.37	2.99	-16.47
EBIT to Interest Expense	- -	-1.09	-4.65	10.21	61.52	32.44	36.24	42.93	36.2	23.93	27.26	27.33	26.34	19.48	11.86
Interest Expense	- -	1	1	1	1	1	1	1	1	2	4	5	7	8	7
Common Equity/Total Assets	49.91	53.21	53.92	65.14	59.78	64.92	70.21	72.49	71.62	71.61	61.91	64.47	61.08	59.34	58.13
Long-Term Debt/Equity (%)	8.12	35.77	26.48	6.98	25.93	21.63	14.33	15.7	19.44	15.74	36.81	31.7	34.41	39.53	35.78
Long-Term Debt/Capital (%)	6.01	25.98	20.63	6.38	20.13	17.36	12.51	13.55	16.12	13.44	26.72	23.84	25.38	28.07	26.08
Long-Term Debt/Total Assets (%)	4.05	19.04	14.28	4.55	15.5	14.04	10.06	11.38	13.93	11.27	22.77	20.41	20.98	23.41	20.75
Total Debt/Equity (%)	35.13	37.71	28.39	9.48	28.81	24.61	14.55	15.89	20.59	17.16	37.76	32.96	35.55	40.8	37.2
Total Debt/Capital (%)	26	27.38	22.11	8.66	22.36	19.75	12.7	13.71	17.07	14.64	27.41	24.79	26.23	28.97	27.11
Total Debt/Total Assets (%)	17.54	20.07	15.31	6.18	17.22	15.98	10.22	11.52	14.75	12.29	23.36	21.22	21.68	24.16	21.57
Net Debt to Equity	34.68	37.71	24.89	4.08	28.16	23.54	12.72	13.4	16.34	6.94	32.88	24.47	31.67	35.83	32.63
Net Debt/Capital (%)	25.75	27.38	19.93	3.92	21.97	19.05	11.29	11.81	13.71	6.37	24.46	19.34	23.74	26.01	24.24
EBITDA	- -	11	7	29	45	53	54	62	59	67	145	170	171	96	-71
EBITDA-CapEx	- -	1	1	22	15	35	33	30	42	48	98	125	115	25	-116
Operating Income (Loss)	- -	-1	-5	8	33	42	43	50	47	54	110	149	175	164	84

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	0.01	- -	0.08	0.18	0.02	0.04	0.07	0.13	0.08	0.41	0.24	0.45	0.16	0.27	0.09
Current Ratio	1.32	2.62	2.11	2.67	2.42	3	3.24	4.13	4.69	4.17	4.13	4.31	4.51	5.91	2.61
Quick Ratio	0.49	1.19	0.91	1.26	0.83	0.82	0.95	1.19	1.15	1.47	1.35	1.53	1.44	1.92	0.69
CFO/Avg Current Liab	- -	-0.11	0.54	0.49	0.55	0.53	0.85	0.85	0.51	1.15	1.24	0.92	0.76	0.99	0.83
Common Equity/Total Assets	49.91	53.21	53.92	65.14	59.78	64.92	70.21	72.49	71.62	71.61	61.91	64.47	61.08	59.34	58.13
Long-Term Debt/Equity (%)	8.12	35.77	26.48	6.98	25.93	21.63	14.33	15.7	19.44	15.74	36.81	31.7	34.41	39.53	35.78
Long-Term Debt/Capital (%)	6.01	25.98	20.63	6.38	20.13	17.36	12.51	13.55	16.12	13.44	26.72	23.84	25.38	28.07	26.08
Long-Term Debt/Total Assets (%)	4.05	19.04	14.28	4.55	15.5	14.04	10.06	11.38	13.93	11.27	22.77	20.41	20.98	23.41	20.75
Total Debt/Equity (%)	35.13	37.71	28.39	9.48	28.81	24.61	14.55	15.89	20.59	17.16	37.76	32.96	35.55	40.8	37.2
Total Debt/Capital (%)	26	27.38	22.11	8.66	22.36	19.75	12.7	13.71	17.07	14.64	27.41	24.79	26.23	28.97	27.11
Total Debt/Total Assets (%)	17.54	20.07	15.31	6.18	17.22	15.98	10.22	11.52	14.75	12.29	23.36	21.22	21.68	24.16	21.57
CFO/Total Liabilities	- -	-6.58	24.81	28.31	23.88	24.95	46.75	43.79	21.54	51.18	22.22	21.56	15.42	17.84	23.41
CFO/CapEx	- -	-0.54	2.79	2.27	0.61	1.1	1.59	1.08	1.18	2.7	1.86	1.96	1.52	1.44	2.67
Altman's Z-Score	- -	3.49	3.74	6.3	6.93	9.57	14.05	10.92	8.52	7.93	5.88	6.66	5.73	3.76	2.67

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	- -	10.59	10.24	10.36	10.34	11.22	11.5	10.28	9.1	8.08	8.38	7.75	6.6	4.81	4.05
Days Sales Outstanding	- -	34.46	35.65	35.23	35.29	32.54	31.74	35.49	40.11	45.17	43.54	47.07	55.32	75.94	90.05
Inventory Turnover	- -	9.15	8.45	8.22	5.78	3.68	3.16	2.9	2.33	2.14	2.21	1.98	1.67	1.17	0.9
Days Inventory Outstanding	- -	39.89	43.17	44.42	63.17	99.24	115.65	125.99	156.67	170.95	165.09	184.78	218.45	311.29	404.94
Accounts Payable Turnover	- -	13.19	14.32	14.52	15.85	13.23	11.34	11.12	11.46	10.06	12.69	9.54	8.41	6.22	5.87
Accounts Payable Turnover Days	- -	27.67	25.5	25.14	23.03	27.58	32.18	32.81	31.86	36.27	28.77	38.28	43.39	58.65	62.21
Cash Conversion Cycle	- -	46.68	53.33	54.51	75.43	104.2	115.21	128.67	164.92	179.85	179.85	193.58	230.38	328.57	432.78
Inventory to Cash Days	- -	-5.43	-7.52	-9.19	-27.89	-66.69	-83.91	-90.49	-116.56	-125.78	-121.56	-137.71	-163.14	-235.35	-314.9
Inventories	31	37	35	34	59	79	93	109	137	141	246	290	347	365	383
Raw Materials	9	10	10	10	12	11	11	12	13	16	34	40	37	34	35
Work In Process	4	3	3	2	2	2	2	2	2	2	1	2	2	2	3
Finished Goods	16	14	11	10	15	14	13	17	17	16	35	47	55	44	42
Other Inventory	3	10	11	12	29	52	67	77	105	107	175	201	253	285	303

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	- -	61	93	280	460	826	1,262	951	820	828	1,891	2,355	2,187	821	505
- Cash & Cash Equivalents	- -	- -	3	6	1	2	3	5	3	22	22	48	18	25	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	-2	-2
+ Total Debt	30	33	23	10	33	36	25	32	48	45	243	246	302	340	267
Enterprise Value	- -	94	113	284	493	860	1,284	978	864	852	2,112	2,552	2,469	1,134	751
Total Capital	114	120	105	114	150	182	193	233	279	308	888	991	1,151	1,172	983
Total Debt/Capital (%)	26	27.38	22.11	8.66	22.36	19.75	12.7	13.71	17.07	14.64	27.41	24.79	26.23	28.97	27.11
Total Debt / EV	- -	0.35	0.2	0.03	0.07	0.04	0.02	0.03	0.06	0.05	0.12	0.1	0.12	0.3	0.35
EV/Sales	- -	0.28	0.35	0.91	1.5	2.7	3.7	2.6	2.38	2.15	3.37	3.26	2.95	1.61	1.4
EV/EBITDA	- -	8.81	16.6	9.83	10.9	16.16	23.68	15.91	14.7	12.67	14.52	14.97	14.46	11.76	- -
EV/EBIT	- -	- -	- -	17.11	15	20.49	29.92	19.51	18.3	15.7	16.72	17.13	16.62	15.23	- -
EV/Cash Flow to Firm	- -	- -	- -	17.18	25.91	41.71	37.31	28.46	41.51	15.49	23.14	27.39	27.81	10.64	- -
EV/Free Cash Flow to Firm	- -	- -	- -	29.61	- -	318.4	96.14	294.32	211.16	24.13	48.11	53.33	73.62	32.07	- -
Diluted Market Cap	- -	57	89	274	472	825	1,259	952	819	829	1,807	2,361	2,203	853	507
Diluted Enterprise Value	- -	90	109	279	505	859	1,280	979	864	853	2,028	2,558	2,485	1,165	753
EV per Share	- -	5.22	6.37	16.09	29.55	51.63	76.44	58.04	50.77	50.35	96.17	116.03	112.16	53.48	35.29
TTM Sales	- -	334	323	313	328	318	347	376	363	396	627	782	837	704	536
TTM EBITDA	- -	11	7	29	45	53	54	62	59	67	145	170	171	96	-71
TTM Operating Income	- -	-1	-5	8	33	42	43	50	47	54	110	149	175	164	84
TTM Cash Flow to Firm	- -	-4	- -	17	19	21	34	34	21	55	91	93	89	107	- -
TTM Free Cash Flow to Firm	- -	-14	- -	10	-11	3	13	3	4	35	44	48	34	35	- -

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	- -	-4.03	8.04	30.96	-39.82	458.56	101.37	390.92	273.88	24.72	44.2	54.15	77.25	27.42	6.66
EV/EBIT	- -	- -	- -	17.11	15	20.49	29.92	19.51	18.3	15.7	16.72	17.13	16.62	15.23	- -
Enterprise Value	- -	94	113	284	493	860	1,284	978	864	852	2,112	2,552	2,469	1,134	751
Low Price	- -	3.07	3.22	5.26	12.83	19.52	41.53	55.02	43.22	22.27	46.25	74.42	82.6	38.73	21.43
EV/Sales	- -	0.28	0.35	0.91	1.5	2.7	3.7	2.6	2.38	2.15	3.37	3.26	2.95	1.61	1.4
EV/EBITDA	- -	8.81	16.6	9.83	10.9	16.16	23.68	15.91	14.7	12.67	14.52	14.97	14.46	11.76	- -
Price/Earnings	- -	35.4	- -	11.59	18.04	26.45	30.09	25.53	21.12	20.56	19.54	21.52	20.39	24.6	- -
Price/Earnings Average	- -	43.45	- -	6.56	10.65	17.86	22.19	35.56	25.95	15.63	14.87	19.56	20.6	47.83	- -
Price/Earnings High	- -	69.49	- -	12.3	18.04	26.93	31.24	43.78	39.4	21.7	19.82	25.57	24.94	61.06	- -
Price/Earnings Low	- -	32.06	- -	3.84	8.39	10.42	16.63	24.89	18.95	9.35	10.5	14.96	16.95	24.6	- -
Price/Book Value	- -	0.7	1.14	2.68	3.96	5.64	7.48	4.72	3.55	3.16	2.93	3.15	2.57	0.98	0.7
Price/Book Value Average	- -	0.86	1.03	1.52	2.34	3.81	5.52	6.58	4.36	2.4	2.23	2.87	2.6	1.91	0.85
Price/Book Value High	- -	1.38	1.33	2.85	3.96	5.75	7.77	8.1	6.62	3.33	2.98	3.75	3.15	2.44	1.15
Price/Book Value Low	- -	0.63	0.7	0.89	1.84	2.22	4.13	4.6	3.19	1.43	1.58	2.19	2.14	0.98	0.64
Price/Tangible Book Value	- -	0.7	1.14	2.68	3.96	5.64	7.48	4.72	3.55	3.2	9.47	7.76	8.5	2.58	1.41
Price/Tangible Book Value Average	- -	0.86	1.03	1.52	2.34	3.81	5.52	6.58	4.36	2.43	7.21	7.05	8.59	5.02	1.7
Price/Tangible Book Value High	- -	1.38	1.33	2.85	3.96	5.75	7.77	8.1	6.62	3.38	9.61	9.21	10.4	6.41	2.31
Price/Tangible Book Value Low	- -	0.63	0.7	0.89	1.84	2.22	4.13	4.6	3.19	1.45	5.09	5.39	7.07	2.58	1.27
Price/Sales	- -	0.17	0.28	0.88	1.44	2.59	3.62	2.53	2.26	2.1	2.85	3.01	2.62	1.21	0.94
Price/Sales Average	- -	0.21	0.25	0.5	0.85	1.75	2.67	3.53	2.77	1.59	2.17	2.74	2.65	2.36	1.14
Price/Sales High	- -	0.34	0.32	0.93	1.44	2.64	3.76	4.34	4.21	2.21	2.89	3.58	3.2	3.01	1.54
Price/Sales Low	- -	0.16	0.17	0.29	0.67	1.02	2	2.47	2.03	0.95	1.53	2.09	2.18	1.21	0.85
Price/Cash Flow	- -	-11.44	5.15	17.35	25.31	41.83	37.6	28.43	41.55	15.57	20.21	26.49	26.16	8.34	4.17
Price/Cash Flow Average	- -	-14.04	4.68	9.82	14.95	28.24	27.73	39.6	51.04	11.84	15.38	24.07	26.43	16.21	5.04
Price/Cash Flow High	- -	-22.46	6.03	18.42	25.31	42.58	39.04	48.75	77.51	16.44	20.51	31.48	32	20.69	6.82
Price/Cash Flow Low	- -	-10.36	3.18	5.75	11.77	16.47	20.78	27.72	37.28	7.08	10.86	18.41	21.75	8.34	3.77
Price/Free Cash Flow Average	- -	-4.95	7.3	17.53	-23.51	309.56	74.75	544.53	336.43	18.79	33.64	49.21	78.05	53.31	8.05
Price/Free Cash Flow High	- -	-7.92	9.41	32.87	-39.82	466.78	105.23	670.3	510.91	26.09	44.84	64.33	94.5	68.07	10.89
Price/Free Cash Flow Low	- -	-3.65	4.96	10.27	-18.52	180.6	56.01	381.1	245.73	11.24	23.74	37.63	64.23	27.42	6.02
EV/Sales Average	- -	0.32	0.32	0.52	0.93	1.86	2.74	3.6	2.9	1.65	2.65	2.99	2.98	2.71	1.6
EV/Sales High	- -	0.46	0.4	0.96	1.5	2.75	3.83	4.41	4.34	2.27	3.41	3.83	3.54	3.34	2
EV/Sales Low	- -	0.26	0.24	0.31	0.75	1.13	2.07	2.54	2.15	1.01	1.97	2.34	2.51	1.61	1.31
EV/EBITDA Average	- -	10.11	15.34	5.63	6.73	11.12	17.57	21.98	17.88	9.72	11.42	13.71	14.6	19.8	- -
EV/EBITDA High	- -	14.32	18.92	10.42	10.9	16.44	24.57	26.96	26.77	13.36	14.71	17.57	17.32	24.38	- -
EV/EBITDA Low	- -	8.27	11.38	3.36	5.46	6.76	13.26	15.52	13.27	5.95	8.51	10.76	12.3	11.76	- -
EV/EBIT Average	- -	- -	- -	9.8	9.27	14.1	22.2	26.96	22.26	12.04	13.14	15.69	16.77	25.65	- -
EV/EBIT High	- -	- -	- -	18.15	15	20.84	31.04	33.07	33.32	16.55	16.93	20.11	19.9	31.58	- -
EV/EBIT Low	- -	- -	- -	5.85	7.51	8.57	16.76	19.03	16.51	7.38	9.79	12.31	14.13	15.23	- -
Last Price	- -	3.39	5.22	15.85	27.59	49.57	75.16	56.44	48.17	48.97	86.1	107.08	99.35	38.73	23.71
High Price	- -	6.66	6.12	16.83	27.59	50.45	78.02	96.77	89.85	51.69	87.35	127.22	121.52	96.14	38.77
Enterprise Value Average	- -	107	104	163	304	592	952	1,352	1,052	653	1,661	2,337	2,492	1,909	857
Enterprise Value High	- -	152	129	302	493	875	1,332	1,658	1,574	898	2,140	2,995	2,958	2,350	1,072
Enterprise Value Low	- -	88	77	97	247	360	719	954	780	400	1,237	1,834	2,100	1,134	703

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	18	18	18	18	17	17	17	17	17	17	22	22	22	21	21
Diluted Weighted Avg Shares	17	17	17	17	17	17	17	17	17	17	21	22	22	22	21
Basic Weighted Avg Shares	17	17	17	17	17	17	17	17	17	17	21	22	22	22	21
Revenue per Share	- -	19.72	18.94	18.11	19.13	19.12	20.75	22.3	21.32	23.35	30.25	35.56	37.92	31.96	25.11
EBITDA per Share	- -	0.63	0.4	1.67	2.64	3.2	3.24	3.65	3.46	3.97	7.02	7.75	7.74	4.38	-3.3
Operating Income per Share	- -	-0.06	-0.3	0.48	1.92	2.52	2.56	2.97	2.78	3.2	5.31	6.77	7.94	7.47	3.91
Basic EPS, GAAP	- -	0.1	-0.29	1.37	1.53	1.87	2.5	2.21	2.28	2.38	4.41	4.97	4.87	1.57	-5.05
Basic EPS from Cont Ops	- -	0.1	-0.34	1.37	1.53	1.87	2.5	2.21	2.28	2.38	4.38	4.95	4.86	1.57	-5.05
Diluted EPS, GAAP	- -	0.1	-0.29	1.37	1.53	1.87	2.5	2.21	2.28	2.38	4.35	4.96	4.85	1.57	-5.05
Diluted EPS from Cont Ops	- -	0.1	-0.34	1.37	1.53	1.87	2.5	2.21	2.28	2.38	4.33	4.94	4.83	1.57	-5.05
Dividend per Share	- -	0.05	0.05	0.05	0.06	0.12	1.04	0.33	0.4	0.48	0.48	0.48	0.48	0.48	0.48
Cash Flow per Share	- -	-0.3	1.01	0.91	1.09	1.18	2	1.99	1.16	3.14	4.26	4.04	3.8	4.65	5.69
Free Cash Flow per Basic Share	- -	-0.84	0.65	0.51	-0.69	0.11	0.74	0.14	0.18	1.98	1.97	1.98	1.29	1.41	3.56
Cash & Equivalents per Share	0.02	- -	0.16	0.32	0.04	0.09	0.18	0.3	0.19	1.28	0.98	2.18	0.84	1.19	0.87
Book Value per Share	4.66	4.84	4.6	5.9	6.96	8.78	10.04	11.95	13.57	15.52	29.35	33.95	38.63	39.36	33.74
Tangible Book Value per Share	4.66	4.84	4.6	5.9	6.96	8.78	10.04	11.95	13.57	15.3	9.09	13.81	11.68	15	16.82