Barings BDC, Inc. Financial Ratios — TRY 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 (%)	22.06	15.98	18.82	5.81	9.21	6.12	-4.58	-18.98	10.26	1.27	10.64	0.48	10.72	9.24	8.67
Return on Assets (%)	11.69	8.72	10.09	3.17	4.75	3.12	-2.4	-9.56	4.81	0.56	4.05	0.19	4.75	4.11	3.82
Return on Capital (%)	11.87	8.87	10.28	3.23	4.83	3.16	- -	- -	3.95	0.56	4.11	0.2	4.85	4.18	3.9
Return on Invested Capital (%)	- -	8.41	10.2	3.22	4.68	3.16	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	74.22	80.23	59.72	64.67	55.38	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	74.17	80.6	59.63	66.5	55.26	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	101.68	103.37	84.89	138.76	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	82.63	77.97	80.6	59.63	66.5	55.26	442.82	219.34	89.07	47.95	89.52	38.03	92.85	92.04	93.12
Profit Margin (%)	81.33	77.26	80.07	53.72	65.97	54.57	456.71	217.56	88.55	47.65	89.51	29.25	91.64	89.24	89.71
Net Income to Common Margin (%)	81.33	77.26	80.07	53.72	65.97	54.57	456.71	217.56	88.55	47.65	89.51	29.25	91.64	89.24	89.71
Effective Tax Rate (%)	1.57	0.91	0.66	9.92	0.8	1.25	- -	- -	0.58	0.63	0.01	23.1	1.3	3.05	3.67
Dvd Payout Ratio (%)	57.02	86.22	69.86	261.93	156.2	194.05	-269	-18.44	46.27	383.09	68.94	2,002.26	85.15	99.79	122.88
Sustainable Growth Rate (%)	9.48	2.2	5.67	-9.41	-5.18	-5.76	-16.88	-22.48	5.51	-3.59	3.31	-9.21	1.59	0.02	-1.98

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	239	363	354	428	514	535	566	1,140	669	944	1,373	1,448	1,440	1,450	1,430
ST Debt	- -	- -	- -	- -	- -	- -	- -	570	- -	- -	- -	- -	- -	- -	- -
LT Debt	239	363	354	428	514	535	566	570	669	944	1,373	1,448	1,440	1,450	1,430
Total Debt/EBITDA	- -	6.29	4.35	13.57	10.96	15.39	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	1.34	2.71	11.36	9.84	12.31	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	6.3	4.35	13.59	10.97	15.43	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	1.34	2.71	11.38	9.85	12.34	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	57.32	52.53	54.71	54.43	48.91	52.7	52.43	48.22	45.57	42.8	34.33	44	44.69	44.16	44.03
Long-Term Debt/Equity (%)	71.57	87.01	79.41	80.62	101.12	87.56	88.23	101.25	117.22	131.51	185.02	121.45	120.39	121.85	123.21
Long-Term Debt/Capital (%)	41.71	46.53	44.26	44.64	50.28	46.69	46.87	33.47	53.96	56.81	64.92	54.84	54.63	54.92	55.2
Long-Term Debt/Total Assets (%)	41.02	45.7	43.44	43.89	49.46	46.15	46.26	48.82	53.42	56.29	63.53	53.44	53.8	53.81	54.25
Total Debt/Equity (%)	71.57	87.01	79.41	80.62	101.12	87.56	88.23	202.5	117.22	131.51	185.02	121.45	120.39	121.85	123.21
Total Debt/Capital (%)	41.71	46.53	44.26	44.64	50.28	46.69	46.87	66.94	53.96	56.81	64.92	54.84	54.63	54.92	55.2
Total Debt/Total Assets (%)	41.02	45.7	43.44	43.89	49.46	46.15	46.26	97.64	53.42	56.29	63.53	53.44	53.8	53.81	54.25
Net Debt to Equity	51.56	18.5	49.51	67.47	90.77	70.04	58.31	200.29	-3.85	-12.4	-11.36	-11.69	-5.89	-6.54	-4.64
Net Debt/Capital (%)	34.02	10.9	33.11	40.7	47.58	41.19	36.83	66.7	-1.81	-5.66	-4.15	-5.57	-2.75	-3.04	-2.12
EBITDA	- -	58	81	32	47	35	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	58	81	31	47	35	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	58	82	31	48	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	57.32	52.53	54.71	54.43	48.91	52.7	52.43	48.22	45.57	42.8	34.33	44	44.69	44.16	44.03
Long-Term Debt/Equity (%)	71.57	87.01	79.41	80.62	101.12	87.56	88.23	101.25	117.22	131.51	185.02	121.45	120.39	121.85	123.21
Long-Term Debt/Capital (%)	41.71	46.53	44.26	44.64	50.28	46.69	46.87	33.47	53.96	56.81	64.92	54.84	54.63	54.92	55.2
Long-Term Debt/Total Assets (%)	41.02	45.7	43.44	43.89	49.46	46.15	46.26	48.82	53.42	56.29	63.53	53.44	53.8	53.81	54.25
Total Debt/Equity (%)	71.57	87.01	79.41	80.62	101.12	87.56	88.23	202.5	117.22	131.51	185.02	121.45	120.39	121.85	123.21
Total Debt/Capital (%)	41.71	46.53	44.26	44.64	50.28	46.69	46.87	66.94	53.96	56.81	64.92	54.84	54.63	54.92	55.2
Total Debt/Total Assets (%)	41.02	45.7	43.44	43.89	49.46	46.15	46.26	97.64	53.42	56.29	63.53	53.44	53.8	53.81	54.25
CFO/Total Liabilities	-47.49	-34.61	34.51	-42.37	-5.88	-4.22	1.37	-32.8	-4.62	-22.74	-27.95	5.68	5.2	8.12	10.88
CFO/CapEx	-3,114.8	-4,313.35	2,821.37	-1,948.95	-546.16	-326.3	196.66	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	25.66	8.34	11.79	8.32	-0.7	-7.6	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	14.23	43.78	30.95	43.85	-523.55	-48	- -	- -	- -	- -	- -	- -	- -
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	- -	- -	- -	657	625	729	448	462	496	591	707	878	907	984	926
- Cash & Cash Equivalents	67	72	133	79	53	107	192	12	22	89	84	139	71	78	54
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	239	363	354	428	514	535	566	1,140	669	944	1,373	1,448	1,440	1,450	1,430
Enterprise Value	- -	- -	- -	1,006	1,087	1,157	822	1,590	1,143	1,446	1,995	2,187	2,277	2,357	2,303
Total Capital	574	780	800	959	1,022	1,146	1,207	1,703	1,240	1,662	2,115	2,640	2,637	2,641	2,591
Total Debt/Capital (%)	41.71	46.53	44.26	44.64	50.28	46.69	46.87	66.94	53.96	56.81	64.92	54.84	54.63	54.92	55.2
Total Debt / EV	- -	- -	- -	0.43	0.47	0.46	0.69	0.72	0.59	0.65	0.69	0.66	0.63	0.62	0.62
EV/Sales	- -	- -	- -	19.06	14.98	18.44	- -	- -	17.4	84.24	22.99	136.65	16.31	19.07	20.27
EV/EBITDA	- -	- -	- -	31.92	23.16	33.29	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	31.96	23.19	33.36	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.35	29.6	19.29	14.34
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.35	29.6	19.29	14.34
Diluted Market Cap	- -	- -	- -	594	623	657	437	449	509	439	707	837	916	988	931
Diluted Enterprise Value	- -	- -	- -	943	1,084	1,085	810	1,577	1,156	1,294	1,995	2,146	2,286	2,360	2,307
EV per Share	- -	- -	- -	30.54	32.56	28.65	17.22	30.99	23.36	22.13	30.55	20.26	21.47	22.36	21.99
TTM Sales	70	78	101	53	73	63	-6	-53	66	17	87	16	140	124	114
TTM EBITDA	- -	58	81	32	47	35	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	58	82	31	48	35	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-118	-131	127	-188	-31	-23	- -	- -	-32	-218	-397	86	77	122	161
TTM Free Cash Flow to Firm	-118	-131	127	-188	-31	-23	- -	- -	-32	-218	-397	86	77	122	161

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	- -	- -	- -	-3.15	-19.89	-28.32	55.07	-2.27	-16.15	-2.01	-1.78	9.71	11.9	8.09	5.8
EV/EBIT	- -	- -	- -	31.96	23.19	33.36	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	1,006	1,087	1,157	822	1,590	1,143	1,446	1,995	2,187	2,277	2,357	2,303
Low Price	- -	- -	- -	17.95	15.33	15.84	9.07	8.76	8.69	4.82	8.62	7.91	7.14	8.43	7.73
EV/Sales	- -	- -	- -	19.06	14.98	18.44	- -	- -	17.4	84.24	22.99	136.65	16.31	19.07	20.27
EV/EBITDA	- -	- -	- -	31.92	23.16	33.29	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	20.94	13.01	19.18	- -	- -	8.74	53.72	9.1	178.91	7.15	8.96	9.13
Price/Earnings Average	- -	- -	- -	26.67	14.65	20.06	- -	- -	8.44	48.63	8.68	212.64	6.95	9.1	9.47
Price/Earnings High	- -	- -	- -	29.66	17.51	22.73	- -	- -	8.96	61.95	9.75	247.26	7.86	9.78	11
Price/Earnings Low	- -	- -	- -	18.84	10.64	16.83	- -	- -	7.5	28.63	7.25	173.98	5.97	8.08	7.98
Price/Book Value	- -	- -	- -	1.24	1.23	1.19	0.7	0.82	0.87	0.82	0.95	0.74	0.76	0.83	0.8
Price/Book Value Average	- -	- -	- -	1.58	1.38	1.25	1.14	0.97	0.84	0.74	0.91	0.88	0.74	0.84	0.83
Price/Book Value High	- -	- -	- -	1.75	1.66	1.41	1.51	1.11	0.89	0.95	1.02	1.02	0.83	0.9	0.96
Price/Book Value Low	- -	- -	- -	1.11	1.01	1.05	0.67	0.8	0.75	0.44	0.76	0.72	0.63	0.75	0.7
Price/Tangible Book Value	- -	- -	- -	1.24	1.23	1.19	0.7	0.82	0.87	0.82	0.95	0.74	0.76	0.83	0.8
Price/Tangible Book Value Average	- -	- -	- -	1.58	1.38	1.25	1.14	0.97	0.84	0.74	0.91	0.88	0.74	0.84	0.83
Price/Tangible Book Value High	- -	- -	- -	1.75	1.66	1.41	1.51	1.11	0.89	0.95	1.02	1.02	0.83	0.9	0.96
Price/Tangible Book Value Low	- -	- -	- -	1.11	1.01	1.05	0.67	0.8	0.75	0.44	0.76	0.72	0.63	0.75	0.7
Price/Sales	- -	- -	- -	11.25	8.58	10.47	-69.58	-8.56	7.74	25.6	8.14	52.33	6.56	7.99	8.19
Price/Sales Average	- -	- -	- -	14.33	9.66	10.95	-113.29	-10.14	7.47	23.17	7.77	62.19	6.37	8.12	8.49
Price/Sales High	- -	- -	- -	15.93	11.55	12.4	-150.65	-11.62	7.94	29.52	8.73	72.32	7.2	8.72	9.86
Price/Sales Low	- -	- -	- -	10.12	7.02	9.19	-67.2	-8.32	6.64	13.64	6.49	50.89	5.47	7.21	7.15
Price/Cash Flow	- -	- -	- -	-3.15	-19.93	-28.4	54.79	-2.27	-16.15	-2.01	-1.78	9.71	11.9	8.09	5.8
Price/Cash Flow Average	- -	- -	- -	-4.02	-22.44	-29.7	89.21	-2.69	-15.58	-1.82	-1.7	11.54	11.57	8.22	6.01
Price/Cash Flow High	- -	- -	- -	-4.47	-26.84	-33.65	118.62	-3.08	-16.56	-2.32	-1.91	13.42	13.08	8.83	6.98
Price/Cash Flow Low	- -	- -	- -	-2.84	-16.31	-24.92	52.91	-2.2	-13.84	-1.07	-1.42	9.44	9.93	7.3	5.06
Price/Free Cash Flow Average	- -	- -	- -	-4.02	-22.4	-29.61	89.66	-2.69	-15.58	-1.82	-1.7	11.54	11.57	8.22	6.01
Price/Free Cash Flow High	- -	- -	- -	-4.47	-26.79	-33.55	119.23	-3.08	-16.56	-2.32	-1.91	13.42	13.08	8.83	6.98
Price/Free Cash Flow Low	- -	- -	- -	-2.84	-16.28	-24.85	53.18	-2.2	-13.84	-1.07	-1.42	9.44	9.93	7.3	5.06
EV/Sales Average	- -	- -	- -	22.47	16.06	18.97	- -	- -	17.13	80.98	22.62	146.99	16.12	19.2	20.56
EV/Sales High	- -	- -	- -	24.25	17.96	20.58	- -	- -	17.59	89.52	23.57	157.61	16.95	19.8	21.93
EV/Sales Low	- -	- -	- -	17.81	13.41	17.01	- -	- -	16.32	68.17	21.34	135.13	15.23	18.29	19.23
EV/EBITDA Average	- -	- -	- -	37.63	24.84	34.25	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	40.6	27.78	37.17	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	29.83	20.74	30.72	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	37.68	24.87	34.32	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	40.66	27.82	37.25	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	29.87	20.77	30.78	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	19.95	18.73	18.05	9.39	9.01	10.14	9.04	10.82	8.14	8.56	9.34	8.85
High Price	- -	- -	- -	28.26	25.22	21.39	20.32	12.24	10.39	10.43	11.6	11.25	9.4	10.19	10.65
Enterprise Value Average	- -	- -	- -	1,186	1,165	1,191	1,104	1,675	1,126	1,390	1,963	2,352	2,252	2,373	2,337
Enterprise Value High	- -	- -	- -	1,280	1,303	1,292	1,344	1,755	1,156	1,536	2,046	2,522	2,367	2,447	2,492
Enterprise Value Low	- -	- -	- -	941	973	1,068	807	1,577	1,073	1,170	1,852	2,163	2,127	2,261	2,185

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	23	27	28	33	33	40	48	51	49	65	65	108	106	105	105
Diluted Weighted Avg Shares	20	27	28	30	33	36	46	50	50	49	65	103	107	106	105
Basic Weighted Avg Shares	20	27	28	30	33	36	46	50	50	49	65	103	107	106	105
Revenue per Share	3.57	2.91	3.68	1.77	2.18	1.72	-0.13	-1.05	1.31	0.35	1.33	0.16	1.3	1.17	1.08
EBITDA per Share	- -	2.16	2.95	1.06	1.41	0.95	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	2.16	2.96	1.06	1.45	0.95	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	2.9	2.25	2.94	0.95	1.44	0.94	-0.62	-2.29	1.16	0.17	1.19	0.05	1.2	1.04	0.97
Basic EPS from Cont Ops	2.9	2.25	2.94	0.95	1.44	0.94	-0.62	-2.29	1.16	0.17	1.19	0.05	1.2	1.04	0.97
Diluted EPS, GAAP	2.9	2.25	2.94	0.95	1.44	0.94	-0.62	-2.29	1.16	0.17	1.19	0.05	1.2	1.04	0.97
Diluted EPS from Cont Ops	2.9	2.25	2.94	0.95	1.44	0.94	-0.62	-2.29	1.16	0.17	1.19	0.05	1.2	1.04	0.97
Dividend per Share	1.66	1.94	2.06	2.5	2.25	1.83	1.66	0.42	0.54	0.64	0.82	0.91	1.02	1.04	1.19
Cash Flow per Share	-6.05	-4.88	4.62	-6.32	-0.94	-0.64	0.17	-3.97	-0.63	-4.49	-6.07	0.84	0.72	1.15	1.53
Free Cash Flow per Basic Share	-6.05	-4.88	4.62	-6.33	-0.94	-0.64	0.17	-3.97	-0.63	-4.49	-6.07	0.84	0.72	1.15	1.53
Cash & Equivalents per Share	2.94	2.65	4.81	2.39	1.58	2.65	4.02	0.24	0.45	1.36	1.29	1.29	0.66	0.74	0.51
Book Value per Share	14.68	15.3	16.1	16.11	15.23	15.13	13.43	10.98	11.66	10.99	11.36	11.05	11.28	11.29	11.09
Tangible Book Value per Share	14.68	15.3	16.1	16.11	15.23	15.13	13.43	10.98	11.66	10.99	11.36	11.05	11.28	11.29	11.09