Kforce, Inc. Financial Ratios — ROF 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 (%)	11.15	-6.8	6.6	61.3	30.7	25.08	26	38.32	77.99	32.28	40.82	40.71	35.79	32.14	24.94
Return on Assets (%)	6.78	-3.73	3.21	25.55	11.97	9.14	8.88	15.17	34.39	13.03	15.3	16.85	16.29	14.09	9.63
Return on Capital (%)	10.13	- -	5.51	40.39	19.27	14.23	13.57	23.5	53.12	20.28	24.78	28.18	27.43	24.08	17
Return on Invested Capital (%)	7.16	- -	2.73	12.99	19.19	14.93	13.08	21.74	23.1	20.9	24.93	30.54	27.57	24.26	17.7
Gross Margin (%)	31.62	31.88	32.07	30.77	31.39	30.95	29.96	29.64	29.32	28.35	28.92	29.29	27.88	27.43	27.19
EBITDA Margin (%)	4.37	-5.41	2.04	4.88	6.37	5.14	5.47	6.19	6.03	6.12	7.03	7.09	6.01	5.38	4.19
Operating Margin (%)	3.1	0.38	2.48	4.05	5.63	4.47	4.79	5.55	5.55	5.74	6.75	6.83	5.69	4.96	3.77
Incremental Operating Margin (%)	9.37	- -	33.31	15.85	24.43	- -	- -	24.62	5.57	10.8	14.48	7.81	16.62	13.76	25.75
Pretax Margin (%)	2.98	-6.6	1.02	3.94	5.43	4.24	4.38	5.21	5.3	5.38	6.28	5.99	5.57	4.81	3.53
Profit Margin (%)	2.7	-1.36	1	7.47	3.25	2.48	2.66	4.45	9.71	4.01	4.76	4.41	3.99	3.59	2.62
Net Income to Common Margin (%)	2.7	-1.36	1	7.47	3.25	2.48	2.66	4.45	9.71	4.01	4.76	4.41	3.99	3.59	2.62
Effective Tax Rate (%)	36.3	- -	51.56	38.7	40.25	41.43	46.11	25.05	23.57	25.49	24.27	26.37	28.36	25.45	25.82
Dvd Payout Ratio (%)	- -	-83.54	62.28	43.46	29.29	37.98	41.04	29.23	30.44	29.96	26.76	31.85	45.13	56.01	78.95
Sustainable Growth Rate (%)	11.15	-12.48	2.49	34.66	21.7	15.55	15.33	27.12	54.25	22.61	29.89	27.74	19.64	14.14	5.25

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	51	22	64	94	84	116	119	72	85	120	118	47	57	48	83
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	6	6	6	5	4	3	3
LT Debt	51	22	64	94	84	116	119	72	80	115	112	42	54	45	80
Total Debt/EBITDA	1.17	-0.41	2.92	1.58	1	1.7	1.74	0.89	1.05	1.41	1.06	0.38	0.62	0.63	1.49
Net Debt/EBITDA	1.14	-0.38	2.88	1.56	0.98	1.68	1.73	0.89	0.56	-0.04	0.03	0.21	0.45	0.43	1.16
Total Debt/EBIT	1.64	-0.34	5.3	1.9	1.13	1.96	1.98	0.99	1.14	1.5	1.11	0.4	0.66	0.68	1.66
Net Debt/EBIT	1.61	-0.32	5.23	1.88	1.11	1.93	1.98	0.99	0.6	-0.04	0.03	0.22	0.48	0.46	1.28
EBITDA to Interest Expense	36.68	-57.06	17.9	42.1	42.43	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	36.68	-57.06	17.9	42.1	42.43	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	26.06	4.04	21.7	34.97	37.46	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	1	1	1	1	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	56.9	52.24	45.21	38.3	39.69	33.31	34.94	44.31	43.89	37.56	37.43	46.48	44.44	43.21	34.08
Long-Term Debt/Equity (%)	21.94	13.04	40.71	67.36	60.03	94.9	88.71	42.65	47.61	63.74	59.4	23.04	33.87	28.82	63.89
Long-Term Debt/Capital (%)	17.99	11.53	28.93	40.25	37.51	48.69	47.01	29.9	31.53	38.21	36.5	18.35	24.88	22.04	38.35
Long-Term Debt/Total Assets (%)	12.48	6.81	18.4	25.8	23.83	31.62	31	18.9	20.89	23.94	22.23	10.71	15.05	12.45	21.77
Total Debt/Equity (%)	21.94	13.04	40.71	67.36	60.03	94.9	88.71	42.65	51	66.81	62.77	25.55	36.12	30.78	66.57
Total Debt/Capital (%)	17.99	11.53	28.93	40.25	37.51	48.69	47.01	29.9	33.78	40.05	38.56	20.35	26.54	23.54	39.96
Total Debt/Total Assets (%)	12.48	6.81	18.4	25.8	23.83	31.62	31	18.9	22.38	25.09	23.49	11.88	16.05	13.3	22.69
Net Debt to Equity	21.53	12.22	40.15	66.47	58.96	93.69	88.43	42.59	27	-1.94	1.6	13.98	26.08	20.92	51.57
Net Debt/Capital (%)	17.72	10.89	28.65	39.93	37.09	48.37	46.93	29.87	19.41	-1.77	1.44	11.14	19.17	16.03	31.28
EBITDA	44	-54	22	59	84	68	69	81	81	86	111	121	92	76	56
EBITDA-CapEx	44	-54	22	59	84	68	69	81	81	86	111	121	92	76	56
Operating Income (Loss)	31	4	27	49	74	59	60	72	75	80	107	117	87	70	50

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	0.01	0.01	0.01	0.02	0.02	- -	- -	0.23	0.96	0.6	- -	- -	- -	0.02
Current Ratio	2.24	1.74	2.25	2.38	2.44	2.62	2.93	2.75	2.89	3.13	2.32	2.11	2.37	2	1.78
Quick Ratio	2.12	1.56	2.09	2.22	2.29	2.5	2.79	2.33	2.8	3.07	2.28	2.05	2.27	1.92	1.69
CFO/Avg Current Liab	0.34	0.62	- -	-0.28	0.78	0.47	0.35	1.01	0.76	1.13	0.54	0.62	0.78	0.81	0.55
Common Equity/Total Assets	56.9	52.24	45.21	38.3	39.69	33.31	34.94	44.31	43.89	37.56	37.43	46.48	44.44	43.21	34.08
Long-Term Debt/Equity (%)	21.94	13.04	40.71	67.36	60.03	94.9	88.71	42.65	47.61	63.74	59.4	23.04	33.87	28.82	63.89
Long-Term Debt/Capital (%)	17.99	11.53	28.93	40.25	37.51	48.69	47.01	29.9	31.53	38.21	36.5	18.35	24.88	22.04	38.35
Long-Term Debt/Total Assets (%)	12.48	6.81	18.4	25.8	23.83	31.62	31	18.9	20.89	23.94	22.23	10.71	15.05	12.45	21.77
Total Debt/Equity (%)	21.94	13.04	40.71	67.36	60.03	94.9	88.71	42.65	51	66.81	62.77	25.55	36.12	30.78	66.57
Total Debt/Capital (%)	17.99	11.53	28.93	40.25	37.51	48.69	47.01	29.9	33.78	40.05	38.56	20.35	26.54	23.54	39.96
Total Debt/Total Assets (%)	12.48	6.81	18.4	25.8	23.83	31.62	31	18.9	22.38	25.09	23.49	11.88	16.05	13.3	22.69
CFO/Total Liabilities	17.69	36.04	0.24	-11.39	33.33	16.34	11.73	41.46	31.15	36.49	23.14	43.28	45.99	42.75	25.58
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	6.9	6.55	6.94	7.45	8.44	7.6	7.36	8.09	9.12	7.52	9.18	11.68	12.57	11.51	9.68

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	6.22	6.16	6.49	6.34	6.54	6.51	5.8	5.98	6.29	6.26	6.4	6.4	6.09	6.26	6.54
Days Sales Outstanding	58.72	59.23	56.2	57.54	55.84	56.05	62.92	61.08	58.04	58.27	57.03	57.05	59.92	58.32	55.77
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	467	488	701	715	719	615	681	773	914	944	1,644	1,130	1,314	1,070	578
- Cash & Cash Equivalents	1	1	1	1	1	1	- -	- -	20	103	97	- -	- -	- -	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	51	22	64	94	84	116	119	72	85	120	118	47	57	48	83
Enterprise Value	517	509	764	807	801	729	800	844	980	961	1,666	1,177	1,372	1,117	659
Total Capital	284	192	221	233	223	237	253	240	253	300	307	229	217	202	208
Total Debt/Capital (%)	17.99	11.53	28.93	40.25	37.51	48.69	47.01	29.9	33.78	40.05	38.56	20.35	26.54	23.54	39.96
Total Debt / EV	0.1	0.04	0.08	0.12	0.1	0.16	0.15	0.09	0.09	0.13	0.07	0.04	0.04	0.04	0.13
EV/Sales	0.51	0.51	0.71	0.66	0.61	0.55	0.64	0.65	0.73	0.69	1.05	0.69	0.9	0.8	0.5
EV/EBITDA	11.79	- -	34.87	13.59	9.53	10.75	11.68	10.47	12.05	11.23	14.99	9.7	14.89	14.77	11.84
EV/EBIT	16.6	- -	63.3	16.36	10.79	12.35	13.33	11.66	13.09	11.97	15.62	10.07	15.75	16.03	13.15
EV/Cash Flow to Firm	16.17	- -	722.27	- -	11.14	18.31	27.27	9.63	14.71	8.8	22.85	12.96	15	12.86	10.69
EV/Free Cash Flow to Firm	16.17	- -	722.27	- -	11.14	18.31	27.27	9.63	14.71	8.8	22.85	12.96	15	12.86	10.69
Diluted Market Cap	478	509	700	770	713	615	681	773	948	944	1,644	1,131	1,314	1,070	578
Diluted Enterprise Value	529	529	763	863	795	729	800	844	1,013	961	1,666	1,177	1,372	1,117	659
EV per Share	13.64	14.72	22.66	27.45	28.18	27.21	30.39	32.43	42.74	43.32	77.46	57.41	70.27	58.15	35.89
TTM Sales	1,005	1,005	1,074	1,217	1,319	1,320	1,254	1,304	1,347	1,398	1,580	1,711	1,532	1,405	1,329
TTM EBITDA	44	-54	22	59	84	68	69	81	81	86	111	121	92	76	56
TTM Operating Income	31	4	27	49	74	59	60	72	75	80	107	117	87	70	50
TTM Cash Flow to Firm	32	- -	1	-25	72	40	29	88	67	109	73	91	91	87	62
TTM Free Cash Flow to Firm	32	- -	1	-25	72	40	29	88	67	109	73	91	91	87	62

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	15.31	9.09	1,504.35	-30.1	10.08	15.45	23.22	8.81	14.23	8.65	22.56	12.45	14.37	12.32	9.37
EV/EBIT	16.6	- -	63.3	16.36	10.79	12.35	13.33	11.66	13.09	11.97	15.62	10.07	15.75	16.03	13.15
Enterprise Value	517	509	764	807	801	729	800	844	980	961	1,666	1,177	1,372	1,117	659
Low Price	8.35	10.69	12.66	17.55	20.51	15.07	16.69	23.6	29.83	21.29	41.91	49.74	52.94	52.93	24.12
EV/Sales	0.51	0.51	0.71	0.66	0.61	0.55	0.64	0.65	0.73	0.69	1.05	0.69	0.9	0.8	0.5
EV/EBITDA	11.79	- -	34.87	13.59	9.53	10.75	11.68	10.47	12.05	11.23	14.99	9.7	14.89	14.77	11.84
Price/Earnings	17.2	- -	64.59	8.41	16.48	18.77	20.47	13.33	6.99	16.84	21.87	14.99	21.52	21.23	16.59
Price/Earnings Average	19.35	- -	50.45	7.3	15.85	15.54	16.95	14.59	6.31	13.2	17.06	17.38	19.41	24.06	20.9
Price/Earnings High	26.48	- -	65.08	8.43	18.84	20.3	20.95	19.49	7.33	17.21	22.91	20.69	22.44	27.73	29.97
Price/Earnings Low	11.66	- -	39.33	6.08	13.37	12.33	13.2	10.6	5.23	8.42	11.99	13.52	16.92	20.18	12.71
Price/Book Value	2	2.87	4.46	5.13	5.15	5.05	5.07	4.59	5.47	5.25	8.73	6.2	8.26	6.92	4.64
Price/Book Value Average	2.25	2.62	3.48	4.45	4.95	4.18	4.2	5.03	4.93	4.11	6.81	7.19	7.45	7.85	5.84
Price/Book Value High	3.08	3.11	4.49	5.14	5.89	5.47	5.19	6.71	5.73	5.36	9.14	8.56	8.61	9.04	8.37
Price/Book Value Low	1.36	2.18	2.72	3.7	4.18	3.32	3.27	3.65	4.09	2.62	4.78	5.6	6.5	6.58	3.55
Price/Tangible Book Value	5.95	5.19	7.17	8.43	8.04	8.53	8.01	5.58	6.85	6.64	11.06	8.02	11.18	10.65	12.26
Price/Tangible Book Value Average	6.69	4.73	5.6	7.32	7.73	7.06	6.64	6.11	6.18	5.21	8.63	9.3	10.08	12.07	15.44
Price/Tangible Book Value High	9.16	5.62	7.22	8.45	9.19	9.22	8.2	8.16	7.19	6.79	11.58	11.07	11.65	13.91	22.14
Price/Tangible Book Value Low	4.03	3.93	4.36	6.09	6.52	5.6	5.17	4.44	5.12	3.32	6.06	7.23	8.79	10.12	9.39
Price/Sales	0.46	0.5	0.65	0.63	0.53	0.47	0.54	0.59	0.68	0.68	1.04	0.66	0.86	0.76	0.43
Price/Sales Average	0.52	0.46	0.51	0.54	0.51	0.39	0.45	0.65	0.61	0.53	0.81	0.77	0.77	0.86	0.55
Price/Sales High	0.72	0.54	0.65	0.63	0.61	0.5	0.56	0.87	0.71	0.69	1.09	0.91	0.89	0.99	0.79
Price/Sales Low	0.32	0.38	0.4	0.45	0.43	0.31	0.35	0.47	0.51	0.34	0.57	0.6	0.67	0.72	0.33
Price/Cash Flow	14.95	9.03	1,498.45	-29.89	9.98	15.45	23.22	8.81	13.72	8.65	22.56	12.45	14.37	12.32	9.37
Price/Cash Flow Average	16.82	8.23	1,170.39	-25.93	9.6	12.79	19.23	9.64	12.39	6.78	17.6	14.44	12.96	13.96	11.81
Price/Cash Flow High	23.02	9.77	1,509.66	-29.95	11.41	16.71	23.77	12.88	14.4	8.83	23.63	17.18	14.98	16.09	16.93
Price/Cash Flow Low	10.14	6.84	912.39	-21.6	8.09	10.14	14.97	7.01	10.26	4.32	12.36	11.23	11.3	11.71	7.18
Price/Free Cash Flow Average	17.22	8.28	1,175	-26.11	9.69	12.79	19.23	9.64	12.84	6.78	17.6	14.44	12.96	13.96	11.81
Price/Free Cash Flow High	23.57	9.84	1,515.6	-30.16	11.52	16.71	23.77	12.88	14.93	8.83	23.63	17.19	14.98	16.09	16.93
Price/Free Cash Flow Low	10.38	6.88	915.99	-21.75	8.18	10.14	14.97	7.01	10.64	4.32	12.36	11.23	11.3	11.71	7.18
EV/Sales Average	0.57	0.46	0.57	0.59	0.59	0.47	0.54	0.7	0.66	0.54	0.83	0.79	0.81	0.9	0.61
EV/Sales High	0.77	0.55	0.72	0.66	0.69	0.59	0.65	0.92	0.76	0.7	1.1	0.94	0.93	1.03	0.85
EV/Sales Low	0.37	0.39	0.46	0.5	0.5	0.39	0.45	0.53	0.56	0.35	0.58	0.62	0.71	0.76	0.39
EV/EBITDA Average	13.12	- -	27.87	11.99	9.2	9.19	9.97	11.38	10.95	8.85	11.73	11.19	13.49	16.66	14.54
EV/EBITDA High	17.54	- -	35.11	13.61	10.75	11.49	11.91	14.9	12.6	11.47	15.69	13.25	15.5	19.11	20.21
EV/EBITDA Low	8.37	- -	22.36	10.25	7.91	7.63	8.14	8.51	9.22	5.72	8.3	8.79	11.84	14.07	9.41
EV/EBIT Average	18.47	- -	50.59	14.44	10.42	10.55	11.38	12.67	11.9	9.43	12.23	11.61	14.27	18.08	16.15
EV/EBIT High	24.68	- -	63.74	16.39	12.18	13.2	13.6	16.6	13.69	12.22	16.35	13.75	16.39	20.73	22.45
EV/EBIT Low	11.77	- -	40.59	12.34	8.96	8.77	9.3	9.48	10.01	6.09	8.65	9.12	12.52	15.27	10.45
Last Price	12.32	14.12	20.79	24.3	25.29	22.96	25.88	29.68	39.88	42.57	76.47	55.15	67.34	55.69	31.49
High Price	18.96	15.28	20.95	24.34	28.91	24.83	26.49	43.41	41.84	43.48	80.1	76.13	70.2	72.75	56.86
Enterprise Value Average	576	466	611	713	774	623	683	918	891	757	1,304	1,357	1,243	1,260	809
Enterprise Value High	769	549	770	809	904	779	816	1,202	1,025	981	1,744	1,607	1,428	1,445	1,124
Enterprise Value Low	367	390	490	609	666	518	558	686	749	489	923	1,066	1,091	1,064	523

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	38	35	34	29	28	27	26	26	23	22	22	20	20	19	18
Diluted Weighted Avg Shares	39	36	34	32	28	27	26	26	24	22	22	21	20	19	18
Basic Weighted Avg Shares	38	36	34	31	28	27	26	26	23	22	22	20	20	19	18
Revenue per Share	26.5	28.09	32.04	38.68	47.27	49.24	47.62	50.09	58.77	63.04	73.47	83.46	78.47	73.13	72.41
EBITDA per Share	1.16	-1.52	0.65	1.89	3.01	2.53	2.6	3.1	3.55	3.86	5.17	5.92	4.72	3.94	3.03
Operating Income per Share	0.82	0.11	0.79	1.57	2.66	2.2	2.28	2.78	3.26	3.62	4.96	5.7	4.46	3.63	2.73
Basic EPS, GAAP	0.72	-0.38	0.32	2.89	1.53	1.22	1.26	2.23	5.71	2.53	3.5	3.68	3.13	2.62	1.9
Basic EPS from Cont Ops	0.5	-1.18	0.16	0.93	1.53	1.22	1.12	1.95	2.38	2.53	3.5	3.68	3.13	2.62	1.9
Diluted EPS, GAAP	0.7	-0.38	0.32	2.87	1.52	1.22	1.26	2.23	5.5	2.53	3.5	3.68	3.13	2.62	1.9
Diluted EPS from Cont Ops	0.49	-1.17	0.16	0.93	1.52	1.22	1.12	1.95	2.3	2.53	3.5	3.68	3.13	2.62	1.9
Dividend per Share	- -	0.98	0.1	0.41	0.45	0.46	0.46	0.57	0.72	0.76	0.94	1.17	1.41	1.47	1.5
Cash Flow per Share	0.82	1.56	0.01	-0.81	2.53	1.49	1.11	3.37	2.91	4.92	3.39	4.43	4.69	4.52	3.36
Free Cash Flow per Basic Share	0.82	1.56	0.01	-0.81	2.53	1.49	1.11	3.37	2.91	4.92	3.39	4.43	4.69	4.52	3.36
Cash & Equivalents per Share	0.02	0.04	0.03	0.04	0.05	0.06	0.01	- -	0.87	4.67	4.51	0.01	0.01	0.02	0.12
Book Value per Share	6.15	4.92	4.66	4.74	4.91	4.54	5.1	6.47	7.3	8.12	8.76	8.89	8.15	8.05	6.79
Tangible Book Value per Share	2.07	2.72	2.9	2.88	3.15	2.69	3.23	5.32	5.82	6.41	6.91	6.88	6.02	5.23	2.57