Myers Industries, Inc. Financial Ratios — MJF 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 (%)	11.73	13.74	11.17	-4.54	14.54	1.11	-10.59	-2.7	15.15	20.67	16.84	25.88	17.79	2.53	12.22
Return on Assets (%)	5.69	6.56	5.45	-1.68	3.58	0.26	-2.68	-0.95	6.93	9.76	7.58	11.73	9.01	1.03	4.08
Return on Capital (%)	9.72	10.87	9.67	-0.96	7.33	2.46	-1.48	-4.19	10.87	14.77	11.75	17.77	13.79	4.38	8.46
Return on Invested Capital (%)	9.67	9.65	9.66	4.27	6.97	5.77	6.52	-3.09	10.86	14.82	11.77	17.73	13.7	4.36	8.46
Gross Margin (%)	26.24	30.04	29	25.86	30.8	30.3	28.78	31.64	33.22	33.69	27.77	31.5	31.87	32.38	33.43
EBITDA Margin (%)	9.57	12.1	11.6	8.63	11.71	11.07	9.82	5.73	11.8	14.51	9.16	11.69	11.71	9.93	13.79
Operating Margin (%)	5.25	8.53	7.58	3.63	6.14	5.49	4.01	1.17	7.4	10.49	6.29	9.26	8.88	7.98	9.1
Incremental Operating Margin (%)	84.76	- -	- -	- -	- -	15.7	- -	- -	- -	- -	- -	25.6	12.79	- -	- -
Pretax Margin (%)	4.46	7.73	6.8	2.26	4.47	3.5	2.87	0.25	6.43	9.57	5.92	8.69	8.12	1.62	5.47
Profit Margin (%)	3.24	5.49	4.45	-1.39	3.11	0.2	-1.81	-0.59	4.72	7.2	4.4	6.7	6.01	0.86	4.23
Net Income to Common Margin (%)	3.24	5.49	4.45	-1.39	3.11	0.2	-1.81	-0.59	4.72	7.2	4.4	6.7	6.01	0.86	4.23
Effective Tax Rate (%)	27.26	37.18	33.54	36.37	31.51	39.51	30.97	218.65	27.03	24.75	25.62	22.94	26.02	46.83	22.61
Dvd Payout Ratio (%)	38.86	49.07	34.43	175.28	95.44	143.24	150.69	-1,083.86	79.77	52.83	58.43	32.85	41.42	283.74	58.67
Sustainable Growth Rate (%)	7.17	7	7.33	3.42	0.66	-0.48	5.37	-31.92	3.06	9.75	7	17.38	10.42	-4.64	5.05

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	74	93	44	236	192	190	151	87	94	96	130	132	95	414	379
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	44	6	7	33	27	42
LT Debt	74	93	44	236	192	190	151	87	92	51	124	126	63	387	337
Total Debt/EBITDA	1.02	1.41	0.65	4.4	2.87	3.2	2.81	2.69	1.55	1.29	1.87	1.26	1	4.98	3.33
Net Debt/EBITDA	0.93	1.35	0.56	4.31	2.76	3.16	2.76	0.55	0.03	0.67	1.05	0.67	0.29	4.13	2.64
Total Debt/EBIT	1.93	1.99	1	10.45	5.56	6.93	6.07	13.78	2.52	1.79	2.64	1.58	1.32	9.3	5.08
Net Debt/EBIT	1.75	1.91	0.85	10.25	5.35	6.84	5.97	2.83	0.04	0.92	1.49	0.84	0.38	7.71	4.03
EBITDA to Interest Expense	15.11	14.69	14.3	6.21	6.63	5.97	6.21	5.62	14.9	15.8	16.57	18.35	14.99	2.69	3.87
EBITDA-CapEx/Interest Expense	10.53	8.68	14.3	6.21	6.63	5.97	6.21	5.62	14.9	15.8	16.57	18.35	14.99	2.69	3.87
EBIT to Interest Expense	8.28	10.35	9.34	2.61	3.48	2.96	2.54	1.15	9.35	11.42	11.39	14.53	11.37	2.16	2.55
Interest Expense	5	4	5	9	10	10	9	6	4	5	4	6	6	31	29
Common Equity/Total Assets	48.08	47.44	50.17	25.95	22.79	24.37	26.34	44.35	47.2	47.27	43.2	47.26	54.06	32.24	34.56
Long-Term Debt/Equity (%)	35.76	40.35	18.83	161.31	196.39	203.71	161.1	56.38	55.18	27.15	59.33	49.01	21.5	139.45	114.43
Long-Term Debt/Capital (%)	26.31	28.75	15.85	61.73	66.26	67.07	61.7	36.06	35.28	18.03	36.6	32.32	16.21	55.98	50.04
Long-Term Debt/Total Assets (%)	17.2	19.14	9.45	41.86	44.75	49.65	42.43	25.01	26.04	12.83	25.63	23.16	11.62	44.96	39.55
Total Debt/Equity (%)	35.91	40.35	18.83	161.31	196.39	203.71	161.1	56.38	56.41	50.6	62.12	51.62	32.61	149.14	128.7
Total Debt/Capital (%)	26.42	28.75	15.85	61.73	66.26	67.07	61.7	36.06	36.07	33.6	38.32	34.04	24.59	59.86	56.27
Total Debt/Total Assets (%)	17.27	19.14	9.45	41.86	44.75	49.65	42.43	25.01	26.63	23.92	26.84	24.39	17.63	48.08	44.48
Net Debt to Equity	32.61	38.63	16.05	158.12	188.88	201.13	158.41	11.57	0.99	26.06	35.01	27.62	9.46	123.5	102.22
Net Debt/Capital (%)	24.59	27.87	13.83	61.26	65.38	66.79	61.3	9.78	0.89	19.21	22.78	19.37	7.74	52	47.9
EBITDA	72	66	68	54	67	59	54	32	61	74	70	105	95	83	114
EBITDA-CapEx	50	39	68	54	67	59	54	32	61	74	70	105	95	83	114
Operating Income (Loss)	40	47	44	23	35	29	22	7	38	54	48	83	72	67	75

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	0.06	0.03	0.04	0.03	0.06	0.03	0.03	0.6	0.91	0.2	0.13	0.17	0.18	0.22	0.27
Current Ratio	1.97	2.09	1.56	1.86	1.32	1.78	1.52	1.88	2.24	1.29	1.66	1.87	1.55	1.76	1.67
Quick Ratio	1.02	1.04	0.54	0.62	0.73	0.87	0.93	1.4	1.67	0.79	0.91	1.14	0.96	1.05	1.12
CFO/Avg Current Liab	0.59	0.54	0.72	0.25	0.28	0.34	0.5	0.62	0.6	0.41	0.33	0.54	0.57	0.51	0.55
Common Equity/Total Assets	48.08	47.44	50.17	25.95	22.79	24.37	26.34	44.35	47.2	47.27	43.2	47.26	54.06	32.24	34.56
Long-Term Debt/Equity (%)	35.76	40.35	18.83	161.31	196.39	203.71	161.1	56.38	55.18	27.15	59.33	49.01	21.5	139.45	114.43
Long-Term Debt/Capital (%)	26.31	28.75	15.85	61.73	66.26	67.07	61.7	36.06	35.28	18.03	36.6	32.32	16.21	55.98	50.04
Long-Term Debt/Total Assets (%)	17.2	19.14	9.45	41.86	44.75	49.65	42.43	25.01	26.04	12.83	25.63	23.16	11.62	44.96	39.55
Total Debt/Equity (%)	35.91	40.35	18.83	161.31	196.39	203.71	161.1	56.38	56.41	50.6	62.12	51.62	32.61	149.14	128.7
Total Debt/Capital (%)	26.42	28.75	15.85	61.73	66.26	67.07	61.7	36.06	36.07	33.6	38.32	34.04	24.59	59.86	56.27
Total Debt/Total Assets (%)	17.27	19.14	9.45	41.86	44.75	49.65	42.43	25.01	26.63	23.92	26.84	24.39	17.63	48.08	44.48
CFO/Total Liabilities	28.83	23.84	41.06	9.25	11.4	11.69	16.96	31.57	29.13	22.05	16.32	25.37	34.63	13.59	15.57
CFO/CapEx	2.93	2.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	2.53	2.79	2.96	3.37	3.52	4.14	4.07	4.14	4.84	4.51	2.97	3.38

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	7.39	4.93	6.14	7.53	6.79	7.53	7.76	7.58	7.63	6.99	8.26	7.93	6.77	7.49	7.04
Days Sales Outstanding	49.42	74.04	59.44	48.46	53.79	48.47	47.02	48.17	47.85	52.2	44.19	46.03	53.89	48.73	51.87
Inventory Turnover	5.82	3.77	5.17	7.94	6.69	7.49	8.49	8.55	7.84	6.14	6.9	6.59	6.02	6.02	6.01
Days Inventory Outstanding	62.74	96.93	70.61	45.97	54.53	48.76	43.01	42.69	46.56	59.42	52.91	55.36	60.68	60.62	60.78
Accounts Payable Turnover	8.63	5.75	5.11	6.46	5.2	6.1	7.05	6.17	6.41	6.67	8.09	7.94	7.23	7.62	7.58
Accounts Payable Turnover Days	42.28	63.53	71.48	56.47	70.17	59.85	51.77	59.13	56.97	54.75	45.13	45.99	50.5	47.92	48.18
Cash Conversion Cycle	69.88	107.44	58.56	37.96	38.15	37.38	38.25	31.72	37.44	56.87	51.98	55.4	64.08	61.43	64.47
Inventory to Cash Days	-13.32	-22.89	-11.17	2.49	-0.74	-0.3	4.01	5.48	1.29	-7.22	-8.72	-9.33	-6.79	-11.9	-8.91
Inventories	95	108	53	63	55	45	47	44	44	66	94	93	91	97	86
Raw Materials	27	35	19	23	15	14	16	16	12	24	37	38	37	34	35
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	68	73	34	40	40	31	31	28	33	42	57	55	53	63	51
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	- -	- -	- -	540	419	420	597	522	588	712	731	829	720	403	707
- Cash & Cash Equivalents	7	4	7	5	7	2	3	59	76	28	18	23	30	32	45
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	74	93	44	236	192	190	151	87	94	96	130	132	95	414	379
Enterprise Value	- -	- -	- -	772	603	607	746	550	607	779	844	938	785	785	1,041
Total Capital	280	323	280	383	290	283	245	242	261	285	339	389	388	691	673
Total Debt/Capital (%)	26.42	28.75	15.85	61.73	66.26	67.07	61.7	36.06	36.07	33.6	38.32	34.04	24.59	59.86	56.27
Total Debt / EV	- -	- -	- -	0.31	0.32	0.31	0.2	0.16	0.16	0.12	0.15	0.14	0.12	0.53	0.36
EV/Sales	- -	- -	- -	1.24	1.06	1.14	1.36	0.97	1.18	1.53	1.11	1.04	0.97	0.94	1.26
EV/EBITDA	- -	- -	- -	14.35	9.02	10.26	13.88	16.95	9.97	10.51	12.1	8.92	8.25	9.45	9.14
EV/EBIT	- -	- -	- -	34.12	17.47	22.19	29.96	86.96	16.28	14.55	17.11	11.17	10.84	17.65	13.96
EV/Cash Flow to Firm	- -	- -	- -	17.46	13.51	15.28	14.78	10.11	10.59	15.57	17.56	12.17	8.64	8.2	9.5
EV/Free Cash Flow to Firm	- -	- -	- -	17.46	13.51	15.28	14.78	10.11	10.59	15.57	17.56	12.17	8.64	8.2	9.5
Diluted Market Cap	- -	- -	- -	567	439	419	598	493	587	711	733	835	725	405	711
Diluted Enterprise Value	- -	- -	- -	798	623	606	747	521	606	779	846	944	790	787	1,044
EV per Share	- -	- -	- -	24.76	20.43	20.22	24.45	15.55	16.99	21.68	23.26	25.69	21.31	21.07	27.84
TTM Sales	756	546	585	624	571	534	547	567	516	510	761	900	813	836	826
TTM EBITDA	72	66	68	54	67	59	54	32	61	74	70	105	95	83	114
TTM Operating Income	40	47	44	23	35	29	22	7	38	54	48	83	72	67	75
TTM Cash Flow to Firm	68	64	99	44	45	40	50	54	57	50	48	77	91	96	110
TTM Free Cash Flow to Firm	46	37	99	44	45	40	50	54	57	50	48	77	91	96	110

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	- -	- -	- -	14.64	11.63	12.43	13.46	8.05	10.81	15.3	16.32	11.5	8.41	5.11	8.19
EV/EBIT	- -	- -	- -	34.12	17.47	22.19	29.96	86.96	16.28	14.55	17.11	11.17	10.84	17.65	13.96
Enterprise Value	- -	- -	- -	772	603	607	746	550	607	779	844	938	785	785	1,041
Low Price	- -	- -	- -	14.1	12.77	10.18	13.11	14.69	14.59	6.88	18.96	15.79	16.21	10.55	8.98
EV/Sales	- -	- -	- -	1.24	1.06	1.14	1.36	0.97	1.18	1.53	1.11	1.04	0.97	0.94	1.26
EV/EBITDA	- -	- -	- -	14.35	9.02	10.26	13.88	16.95	9.97	10.51	12.1	8.92	8.25	9.45	9.14
Price/Earnings	- -	- -	- -	- -	24.44	393.78	- -	- -	24.02	19.28	21.73	13.71	14.69	55.84	20.24
Price/Earnings Average	- -	- -	- -	- -	27.67	370.64	- -	- -	24.83	14.14	22.63	12.37	14.8	82.02	15.22
Price/Earnings High	- -	- -	- -	- -	34.06	437.56	- -	- -	27.92	19.62	25.84	15.28	19.58	119.62	20.85
Price/Earnings Low	- -	- -	- -	- -	22	286.53	- -	- -	21.28	6.69	20.43	9.54	12.19	54.4	9.61
Price/Book Value	- -	- -	- -	3.68	4.28	4.51	6.37	3.37	3.53	3.76	3.49	3.23	2.46	1.45	2.4
Price/Book Value Average	- -	- -	- -	3.97	4.85	4.25	5.72	4.54	3.65	2.76	3.64	2.92	2.48	2.14	1.81
Price/Book Value High	- -	- -	- -	5.12	5.97	5.02	7.2	5.76	4.1	3.83	4.15	3.6	3.28	3.11	2.48
Price/Book Value Low	- -	- -	- -	3	3.86	3.28	4.26	3.36	3.13	1.31	3.29	2.25	2.04	1.42	1.14
Price/Tangible Book Value	- -	- -	- -	70.14	-16.83	-32.17	-113.35	7.99	8.5	10.34	10.39	7.57	4.73	-2.79	-6.24
Price/Tangible Book Value Average	- -	- -	- -	75.63	-19.06	-30.28	-101.85	10.76	8.79	7.58	10.82	6.83	4.76	-4.11	-4.7
Price/Tangible Book Value High	- -	- -	- -	97.49	-23.46	-35.75	-128.08	13.65	9.88	10.53	12.36	8.43	6.3	-5.99	-6.43
Price/Tangible Book Value Low	- -	- -	- -	57.09	-15.16	-23.41	-75.89	7.96	7.54	3.59	9.77	5.26	3.92	-2.72	-2.97
Price/Sales	- -	- -	- -	0.9	0.76	0.78	1.08	0.87	1.13	1.39	0.96	0.92	0.88	0.48	0.86
Price/Sales Average	- -	- -	- -	0.97	0.86	0.73	0.97	1.17	1.17	1.02	1	0.83	0.89	0.71	0.64
Price/Sales High	- -	- -	- -	1.24	1.06	0.87	1.22	1.49	1.32	1.41	1.14	1.02	1.18	1.03	0.88
Price/Sales Low	- -	- -	- -	0.73	0.68	0.57	0.72	0.87	1	0.48	0.9	0.64	0.73	0.47	0.41
Price/Cash Flow	- -	- -	- -	14.43	11.5	12.34	13.31	8.05	10.76	15.24	16.23	11.38	8.33	5.07	8.15
Price/Cash Flow Average	- -	- -	- -	15.56	13.02	11.62	11.96	10.83	11.12	11.18	16.89	10.27	8.39	7.45	6.13
Price/Cash Flow High	- -	- -	- -	20.06	16.03	13.71	15.04	13.75	12.51	15.51	19.29	12.68	11.1	10.86	8.4
Price/Cash Flow Low	- -	- -	- -	11.75	10.36	8.98	8.91	8.02	9.53	5.29	15.26	7.92	6.91	4.94	3.87
Price/Free Cash Flow Average	- -	- -	- -	15.79	13.16	11.7	12.09	10.83	11.17	11.22	17	10.38	8.47	7.5	6.16
Price/Free Cash Flow High	- -	- -	- -	20.35	16.2	13.81	15.21	13.75	12.56	15.57	19.41	12.82	11.21	10.94	8.44
Price/Free Cash Flow Low	- -	- -	- -	11.92	10.47	9.04	9.01	8.02	9.58	5.31	15.35	8	6.98	4.97	3.89
EV/Sales Average	- -	- -	- -	1.31	1.15	1.09	1.25	1.29	1.21	1.15	1.15	0.95	0.97	1.16	1.05
EV/Sales High	- -	- -	- -	1.57	1.34	1.22	1.5	1.62	1.36	1.55	1.29	1.15	1.26	1.49	1.29
EV/Sales Low	- -	- -	- -	1.08	0.98	0.92	1	0.97	1.05	0.62	1.05	0.76	0.81	0.93	0.81
EV/EBITDA Average	- -	- -	- -	15.13	9.85	9.85	12.75	22.51	10.3	7.95	12.53	8.15	8.3	11.73	7.6
EV/EBITDA High	- -	- -	- -	18.26	11.49	11.05	15.32	28.33	11.54	10.69	14.08	9.82	10.76	15	9.33
EV/EBITDA Low	- -	- -	- -	12.48	8.4	8.33	10.21	16.89	8.87	4.24	11.47	6.52	6.96	9.32	5.88
EV/EBIT Average	- -	- -	- -	35.98	19.07	21.29	27.52	115.46	16.81	11	17.72	10.21	10.92	21.9	11.61
EV/EBIT High	- -	- -	- -	43.42	22.25	23.89	33.08	145.3	18.84	14.78	19.92	12.3	14.15	28.01	14.25
EV/EBIT Low	- -	- -	- -	29.67	16.26	18.01	22.03	86.61	14.48	5.87	16.23	8.17	9.15	17.42	8.98
Last Price	- -	- -	- -	17.32	14.18	13.99	19.58	14.75	16.47	19.81	20.17	22.7	19.54	10.83	18.92
High Price	- -	- -	- -	24.08	19.76	15.55	22.13	25.19	19.14	20.16	23.98	25.3	26.04	23.19	19.49
Enterprise Value Average	- -	- -	- -	814	658	582	685	731	626	589	874	857	790	974	865
Enterprise Value High	- -	- -	- -	982	768	654	823	919	702	792	982	1,033	1,025	1,246	1,062
Enterprise Value Low	- -	- -	- -	671	561	493	548	548	540	314	800	686	663	775	669

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	33	33	34	31	30	30	30	35	36	36	36	37	37	37	37
Diluted Weighted Avg Shares	35	34	34	33	31	30	31	33	36	36	36	37	37	37	38
Basic Weighted Avg Shares	35	34	34	32	31	30	30	33	35	36	36	36	37	37	37
Revenue per Share	21.85	16.24	17.41	19.35	18.65	17.96	18.1	16.95	14.53	14.26	21.07	24.71	22.13	22.52	22.1
EBITDA per Share	2.09	1.96	2.02	1.67	2.18	1.99	1.78	0.97	1.71	2.07	1.93	2.89	2.59	2.24	3.05
Operating Income per Share	1.15	1.38	1.32	0.7	1.15	0.99	0.73	0.2	1.08	1.5	1.33	2.29	1.97	1.8	2.01
Basic EPS, GAAP	0.71	0.89	0.77	-0.27	0.58	0.04	-0.33	-0.1	0.69	1.03	0.93	1.66	1.33	0.19	0.93
Basic EPS from Cont Ops	0.71	0.79	0.79	0.28	0.57	0.38	0.36	-0.05	0.68	1.03	0.93	1.66	1.33	0.19	0.93
Diluted EPS, GAAP	0.71	0.88	0.76	-0.27	0.57	0.04	-0.32	-0.1	0.68	1.02	0.92	1.64	1.32	0.19	0.93
Diluted EPS from Cont Ops	0.71	0.78	0.78	0.27	0.56	0.38	0.35	-0.05	0.68	1.02	0.92	1.64	1.32	0.19	0.93
Dividend per Share	0.28	0.39	0.27	0.49	0.54	0.55	0.54	0.53	0.54	0.54	0.54	0.54	0.55	0.55	0.55
Cash Flow per Share	1.86	1.81	2.86	1.2	1.23	1.13	1.47	1.83	1.53	1.3	1.24	1.99	2.35	2.13	2.32
Free Cash Flow per Basic Share	1.22	1.01	2.86	1.2	1.23	1.13	1.47	1.83	1.53	1.3	1.24	1.99	2.35	2.13	2.32
Cash & Equivalents per Share	0.2	0.12	0.19	0.15	0.25	0.08	0.08	1.66	2.11	0.79	0.49	0.63	0.82	0.86	1.21
Book Value per Share	6.17	6.87	7.01	4.7	3.31	3.1	3.07	4.37	4.67	5.26	5.77	7.03	7.95	7.45	7.87
Tangible Book Value per Share	4.31	4.27	5.07	0.25	-0.84	-0.43	-0.17	1.85	1.94	1.92	1.94	3	4.13	-3.87	-3.03