Columbus McKinnon Corporation Financial Ratios — VC3 Stock

Profitability (USD)

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	16.72	39.1	11.45	9.71	7.06	2.86	5.89	10.14	13.34	1.83	4.55	6.03	5.43	-0.58	-29.79
Return on Assets (%)	5.42	14.47	5.22	4.67	2.92	0.95	1.96	3.86	5.54	0.81	2.09	2.86	2.65	-0.29	-7.04
Return on Capital (%)	12.12	- -	9.58	8.71	5.16	2.51	4.02	7.5	9.52	2.55	4.24	4.98	5.31	- -	- -
Return on Invested Capital (%)	11.34	- -	9.25	9.83	5.3	2.49	3.95	7.38	9.25	4.84	5.32	4.74	5.68	- -	- -
Gross Margin (%)	26.64	29.17	31.04	31.33	31.36	30.27	33.96	34.81	35	33.9	34.83	36.54	36.98	33.82	30.12
EBITDA Margin (%)	9.63	11.13	11.61	11.94	10.23	7.67	12.45	11.65	14.7	10.84	12.76	14.93	15.1	10.67	-3.54
Operating Margin (%)	7.45	9.1	9.32	9.43	6.79	3.9	8.14	10.85	11.12	6.5	8.14	10.45	10.57	5.67	-1.9
Incremental Operating Margin (%)	34.38	193	0.15	- -	- -	- -	21.49	72.66	7.62	29.93	12.27	81.05	12.04	104.08	- -
Pretax Margin (%)	5.54	7.14	7.32	6.21	5.3	2.04	5.92	6.04	9.54	1.55	4.24	7.95	6.07	-0.57	-17.3
Profit Margin (%)	4.56	13.11	5.22	4.69	3.28	1.41	2.63	4.86	7.37	1.4	3.27	5.17	4.6	-0.53	-19.23
Net Income to Common Margin (%)	4.56	13.11	5.22	4.69	3.28	1.41	2.63	4.86	7.37	1.4	3.27	5.17	4.6	-0.53	-19.23
Effective Tax Rate (%)	21.02	- -	28.79	24.5	38.09	31.04	55.59	19.51	22.66	9.63	22.85	34.97	24.22	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	11.74	16.41	37.02	16.58	10.93	9.5	62.96	22.12	16.54	17.25	-156.52	-3.5
Sustainable Growth Rate (%)	16.72	39.1	11.45	8.57	5.9	1.8	4.91	9.04	12.07	0.68	3.55	5.03	4.5	-1.49	-30.83

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	153	152	152	127	268	421	363	300	290	284	543	526	600	541	2,489
ST Debt	1	1	2	13	43	53	60	65	11	12	49	49	59	61	198
LT Debt	152	151	151	113	224	369	303	235	278	272	494	478	540	480	2,291
Total Debt/EBITDA	2.69	2.29	2.25	1.83	4.38	8.62	3.48	2.94	2.44	4.03	4.69	3.76	3.92	5.26	-58.84
Net Debt/EBITDA	1.05	0.42	0.56	0.9	3.52	7.03	2.87	2.24	1.15	0.67	3.42	2.42	2.63	3.83	-53.77
Total Debt/EBIT	3.39	2.8	2.8	2.32	6.6	17.76	5.32	4.32	3.23	6.72	7.36	5.38	5.6	9.91	-20.86
Net Debt/EBIT	1.33	0.51	0.7	1.14	5.3	14.49	4.39	3.3	1.52	1.11	5.37	3.46	3.76	7.21	-19.06
EBITDA to Interest Expense	4.01	4.83	5.02	5.59	7.73	4.46	5.29	5.96	8.36	5.83	5.75	5	4.03	3.17	-0.69
EBITDA-CapEx/Interest Expense	4.01	4.83	5.02	5.59	7.73	4.46	5.29	5.96	8.36	5.83	5.75	5	4.03	3.17	-0.69
EBIT to Interest Expense	3.1	3.95	4.03	4.41	5.13	2.27	3.46	5.55	6.32	3.5	3.67	3.5	2.82	1.68	-0.37
Interest Expense	14	14	13	12	8	11	20	17	14	12	20	28	38	32	61
Common Equity/Total Assets	31.13	42.34	48.66	47.45	37.05	30.65	35.73	40.62	42.4	46.08	45.84	49.09	48.31	50.73	13.77
Long-Term Debt/Equity (%)	94.65	62.94	51.74	42.21	78.37	108.03	74.29	54.58	60.07	51.27	63.97	57.27	61.25	54.41	158.13
Long-Term Debt/Capital (%)	48.44	38.53	33.97	28.68	40.51	48.35	39.3	32.17	36.96	33.39	37.58	35.11	36.46	33.74	58.18
Long-Term Debt/Total Assets (%)	29.47	26.65	25.17	20.03	29.03	33.11	26.54	22.17	25.47	23.63	29.33	28.11	29.59	27.6	47.88
Total Debt/Equity (%)	95.41	63.37	52.28	47.15	93.48	123.43	89	69.65	62.53	53.56	70.25	63.09	67.98	61.29	171.8
Total Debt/Capital (%)	48.82	38.79	34.33	32.04	48.31	55.24	47.09	41.06	38.47	34.88	41.26	38.69	40.47	38	63.21
Total Debt/Total Assets (%)	29.7	26.83	25.44	22.37	34.63	37.83	31.8	28.29	26.51	24.68	32.21	30.97	32.84	31.09	52.01
Net Debt to Equity	37.31	11.57	13.03	23.14	75.16	100.68	73.55	53.17	29.52	8.83	51.22	40.59	45.71	44.61	156.99
Net Debt/Capital (%)	26.72	10.27	11.46	18.71	42.84	50.17	42.38	34.71	21.42	7.65	32.98	27.59	29.48	28.74	59.21
EBITDA	57	66	68	69	61	49	104	102	119	70	116	140	153	103	-42
EBITDA-CapEx	57	66	68	69	61	49	104	102	119	70	116	140	153	103	-42
Operating Income (Loss)	44	54	54	55	41	25	68	95	90	42	74	98	107	55	-23

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	0.86	1.44	1.26	0.65	0.39	0.41	0.3	0.34	0.74	1.1	0.46	0.55	0.44	0.21	0.17
Current Ratio	2.85	3.73	3.66	2.83	2.06	1.79	1.74	1.72	2.46	2.4	1.87	2.05	1.96	1.81	2.02
Quick Ratio	1.71	2.4	2.3	1.48	1.02	0.99	0.92	0.95	1.53	1.67	1.05	1.18	1.09	0.85	0.82
CFO/Avg Current Liab	0.24	0.45	0.34	0.41	0.46	0.37	0.35	0.38	0.58	0.58	0.23	0.34	0.27	0.18	-0.35
Common Equity/Total Assets	31.13	42.34	48.66	47.45	37.05	30.65	35.73	40.62	42.4	46.08	45.84	49.09	48.31	50.73	13.77
Long-Term Debt/Equity (%)	94.65	62.94	51.74	42.21	78.37	108.03	74.29	54.58	60.07	51.27	63.97	57.27	61.25	54.41	158.13
Long-Term Debt/Capital (%)	48.44	38.53	33.97	28.68	40.51	48.35	39.3	32.17	36.96	33.39	37.58	35.11	36.46	33.74	58.18
Long-Term Debt/Total Assets (%)	29.47	26.65	25.17	20.03	29.03	33.11	26.54	22.17	25.47	23.63	29.33	28.11	29.59	27.6	47.88
Total Debt/Equity (%)	95.41	63.37	52.28	47.15	93.48	123.43	89	69.65	62.53	53.56	70.25	63.09	67.98	61.29	171.8
Total Debt/Capital (%)	48.82	38.79	34.33	32.04	48.31	55.24	47.09	41.06	38.47	34.88	41.26	38.69	40.47	38	63.21
Total Debt/Total Assets (%)	29.7	26.83	25.44	22.37	34.63	37.83	31.8	28.29	26.51	24.68	32.21	30.97	32.84	31.09	52.01
CFO/Total Liabilities	6.65	12.96	9.6	12.85	10.82	7.83	9.49	12.61	16.96	15.94	5.35	9.67	7.12	5.32	-4.38
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	3.87	2.77	2.57	3.54	4.13	3.8	3.67	3.67	3.7	3.85	3.2	1.22

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	7.12	7.07	6.73	6.67	7.27	6.52	7.01	6.82	6.4	5.67	7.17	6.26	6.28	5.72	4.37
Days Sales Outstanding	51.3	51.6	54.27	54.71	50.23	55.97	52.04	53.52	57.04	64.39	50.93	58.28	58.09	63.8	83.44
Inventory Turnover	4.38	4.18	4.2	3.97	3.71	3.57	3.91	3.82	3.84	3.6	4.17	3.38	3.5	3.31	2.07
Days Inventory Outstanding	83.25	87.25	87.01	92.05	98.52	102.17	93.34	95.56	94.94	101.51	87.61	107.97	104.42	110.15	176.72
Accounts Payable Turnover	11.57	10.86	11.64	11.74	12.23	11.86	13.11	12.02	9.73	6.57	8.17	7.18	8.08	7.37	9.49
Accounts Payable Turnover Days	31.54	33.59	31.35	31.09	29.85	30.78	27.84	30.36	37.52	55.55	44.67	50.87	45.2	49.54	38.45
Cash Conversion Cycle	103.01	105.25	109.92	115.67	118.89	127.35	117.54	118.72	114.46	110.35	93.86	115.38	117.32	124.42	221.72
Inventory to Cash Days	-31.96	-35.65	-32.74	-37.34	-48.29	-46.2	-41.3	-42.05	-37.91	-37.12	-36.68	-49.69	-46.33	-46.35	-93.28
Inventories	108	94	98	103	118	131	153	146	127	111	172	179	186	199	609
Raw Materials	59	53	55	63	75	75	84	89	85	80	129	142	151	163	283
Work In Process	19	11	12	17	19	39	43	33	26	23	28	26	27	30	94
Finished Goods	49	51	50	42	42	34	40	41	33	27	37	40	41	37	256
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	- -	- -	- -	530	315	558	813	805	613	1,221	1,219	1,030	1,262	477	409
- Cash & Cash Equivalents	89	122	112	63	52	78	63	71	114	202	115	133	114	54	97
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	790
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	153	152	152	127	268	421	363	300	290	284	543	526	600	541	2,489
Enterprise Value	- -	- -	- -	594	531	902	1,114	1,034	789	1,303	1,646	1,423	1,747	964	3,591
Total Capital	314	392	444	395	554	763	772	731	753	814	1,316	1,360	1,482	1,423	3,937
Total Debt/Capital (%)	48.82	38.79	34.33	32.04	48.31	55.24	47.09	41.06	38.47	34.88	41.26	38.69	40.47	38	63.21
Total Debt / EV	- -	- -	- -	0.21	0.5	0.47	0.33	0.29	0.37	0.22	0.33	0.37	0.34	0.56	0.69
EV/Sales	- -	- -	- -	1.02	0.89	1.42	1.33	1.18	0.97	2.01	1.82	1.52	1.72	1	3.01
EV/EBITDA	- -	- -	- -	8.58	8.69	18.44	10.66	10.13	6.63	18.51	14.23	10.18	11.41	9.38	- -
EV/EBIT	- -	- -	- -	10.86	13.09	38	16.3	14.89	8.78	30.84	22.31	14.55	16.31	17.66	- -
EV/Cash Flow to Firm	- -	- -	- -	12.47	9.23	13.26	14.2	11.08	6.7	11.87	25.56	13.98	18.21	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	12.47	9.23	13.26	14.2	11.08	6.7	11.87	25.56	13.98	18.21	- -	- -
Diluted Market Cap	- -	- -	- -	536	318	516	824	814	616	1,231	1,214	1,038	1,272	479	408
Diluted Enterprise Value	- -	- -	- -	600	534	860	1,124	1,043	791	1,313	1,641	1,431	1,757	966	3,590
EV per Share	- -	- -	- -	29.7	26.41	39.95	48.32	44.2	33.18	54.33	57.72	49.74	60.67	33.68	124.9
TTM Sales	592	597	583	580	597	637	839	876	809	650	907	936	1,014	963	1,193
TTM EBITDA	57	66	68	69	61	49	104	102	119	70	116	140	153	103	-42
TTM Operating Income	44	54	54	55	41	25	68	95	90	42	74	98	107	55	-23
TTM Cash Flow to Firm	35	- -	39	48	58	68	78	93	118	110	64	102	96	- -	- -
TTM Free Cash Flow to Firm	35	- -	39	48	58	68	78	93	118	110	64	102	96	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	- -	- -	- -	14.02	6.05	8.54	11.82	10.24	5.76	12.45	24.83	12.41	18.92	10.5	-2.79
EV/EBIT	- -	- -	- -	10.86	13.09	38	16.3	14.89	8.78	30.84	22.31	14.55	16.31	17.66	- -
Enterprise Value	- -	- -	- -	594	531	902	1,114	1,034	789	1,303	1,646	1,423	1,747	964	3,591
Low Price	- -	- -	- -	20.19	13.29	13.85	23.64	28.3	18.66	20.66	41.62	24.45	30.25	16.07	12.38
EV/Sales	- -	- -	- -	1.02	0.89	1.42	1.33	1.18	0.97	2.01	1.82	1.52	1.72	1	3.01
EV/EBITDA	- -	- -	- -	8.58	8.69	18.44	10.66	10.13	6.63	18.51	14.23	10.18	11.41	9.38	- -
Price/Earnings	- -	- -	- -	19.44	16.07	56.66	36.54	18.81	10.21	133.62	40.4	21.27	26.99	- -	- -
Price/Earnings Average	- -	- -	- -	18.73	20.35	45.02	35	20.38	14.45	95.78	44.51	19.14	23.08	- -	- -
Price/Earnings High	- -	- -	- -	21.6	28.13	65.45	45.96	24.13	16.9	141.58	51.94	25.26	26.99	- -	- -
Price/Earnings Low	- -	- -	- -	14.8	13.63	31.75	24.47	15.47	7.39	54.21	39.34	14.44	18.64	- -	- -
Price/Book Value	- -	- -	- -	1.97	1.1	1.63	1.99	1.87	1.32	2.3	1.58	1.24	1.43	0.54	0.62
Price/Book Value Average	- -	- -	- -	1.9	1.39	1.3	1.91	2.02	1.87	1.65	1.74	1.11	1.22	1.11	0.71
Price/Book Value High	- -	- -	- -	2.19	1.93	1.89	2.51	2.39	2.19	2.44	2.03	1.47	1.43	1.48	1.03
Price/Book Value Low	- -	- -	- -	1.5	0.93	0.92	1.33	1.54	0.96	0.93	1.54	0.84	0.99	0.52	0.54
Price/Tangible Book Value	- -	- -	- -	4.14	-48.22	-2.38	-4.01	-6.46	-8.28	-84.87	-4.57	-5.94	-5.9	-2.57	-0.17
Price/Tangible Book Value Average	- -	- -	- -	3.98	-61.06	-1.89	-3.84	-7	-11.71	-60.84	-5.03	-5.35	-5.04	-5.26	-0.2
Price/Tangible Book Value High	- -	- -	- -	4.59	-84.39	-2.75	-5.04	-8.29	-13.7	-89.93	-5.87	-7.06	-5.9	-7.04	-0.29
Price/Tangible Book Value Low	- -	- -	- -	3.15	-40.9	-1.34	-2.68	-5.31	-5.99	-34.43	-4.45	-4.04	-4.07	-2.48	-0.15
Price/Sales	- -	- -	- -	0.91	0.53	0.8	0.96	0.91	0.75	1.87	1.32	1.1	1.24	0.5	0.34
Price/Sales Average	- -	- -	- -	0.88	0.67	0.63	0.92	0.99	1.07	1.34	1.46	0.99	1.06	1.02	0.39
Price/Sales High	- -	- -	- -	1.01	0.92	0.92	1.21	1.17	1.25	1.98	1.7	1.31	1.24	1.36	0.57
Price/Sales Low	- -	- -	- -	0.69	0.45	0.45	0.64	0.75	0.54	0.76	1.29	0.75	0.86	0.48	0.3
Price/Cash Flow	- -	- -	- -	13.82	5.98	8.42	11.57	10.07	5.71	12.3	24.51	12.31	18.73	10.5	-2.79
Price/Cash Flow Average	- -	- -	- -	13.31	7.57	6.69	11.09	10.92	8.07	8.82	27.01	11.08	16.02	21.47	-3.18
Price/Cash Flow High	- -	- -	- -	15.35	10.46	9.73	14.56	12.92	9.44	13.04	31.52	14.62	18.73	28.73	-4.65
Price/Cash Flow Low	- -	- -	- -	10.52	5.07	4.72	7.75	8.29	4.13	4.99	23.87	8.36	12.93	10.13	-2.43
Price/Free Cash Flow Average	- -	- -	- -	13.5	7.66	6.79	11.33	11.1	8.15	8.92	27.36	11.17	16.18	21.47	-3.18
Price/Free Cash Flow High	- -	- -	- -	15.57	10.58	9.87	14.87	13.13	9.53	13.19	31.92	14.74	18.92	28.73	-4.65
Price/Free Cash Flow Low	- -	- -	- -	10.67	5.13	4.79	7.92	8.42	4.17	5.05	24.18	8.43	13.07	10.13	-2.43
EV/Sales Average	- -	- -	- -	0.99	1.03	1.24	1.29	1.26	1.29	1.47	1.95	1.41	1.54	1.52	3.06
EV/Sales High	- -	- -	- -	1.13	1.29	1.55	1.58	1.44	1.47	2.12	2.2	1.73	1.72	1.86	3.24
EV/Sales Low	- -	- -	- -	0.81	0.81	1.03	1.01	1.02	0.76	0.89	1.78	1.17	1.34	0.98	2.96
EV/EBITDA Average	- -	- -	- -	8.3	10.07	16.1	10.33	10.78	8.77	13.59	15.3	9.44	10.22	14.23	- -
EV/EBITDA High	- -	- -	- -	9.43	12.56	20.21	12.67	12.35	10.01	19.54	17.24	11.56	11.41	17.44	- -
EV/EBITDA Low	- -	- -	- -	6.75	7.91	13.43	8.09	8.73	5.2	8.2	13.95	7.82	8.86	9.21	- -
EV/EBIT Average	- -	- -	- -	10.51	15.16	33.17	15.8	15.86	11.61	22.65	23.99	13.49	14.6	26.79	- -
EV/EBIT High	- -	- -	- -	11.94	18.92	41.65	19.37	18.17	13.25	32.56	27.03	16.52	16.31	32.84	- -
EV/EBIT Low	- -	- -	- -	8.55	11.91	27.66	12.37	12.83	6.89	13.66	21.88	11.17	12.66	17.35	- -
Last Price	- -	- -	- -	26.51	15.67	24.72	35.29	34.4	25.81	50.92	42.73	36.01	43.81	16.66	14.22
High Price	- -	- -	- -	29.45	27.43	28.56	44.4	44.13	42.69	53.95	54.94	42.77	43.81	45.6	23.68
Enterprise Value Average	- -	- -	- -	574	615	787	1,079	1,101	1,043	957	1,770	1,320	1,564	1,462	3,647
Enterprise Value High	- -	- -	- -	652	768	988	1,324	1,262	1,190	1,376	1,994	1,617	1,747	1,792	3,863
Enterprise Value Low	- -	- -	- -	467	483	656	845	891	619	577	1,614	1,093	1,357	947	3,538

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Shares Outstanding	19	20	20	20	20	23	23	23	24	24	29	29	29	29	29
Diluted Weighted Avg Shares	20	20	20	20	20	21	23	24	24	24	28	29	29	29	29
Basic Weighted Avg Shares	19	19	20	20	20	21	23	23	24	24	28	29	29	29	29
Revenue per Share	30.72	30.75	29.68	29.07	29.74	30.94	36.75	37.65	34.26	27.19	32.33	32.74	35.28	33.51	41.56
EBITDA per Share	2.96	3.42	3.45	3.47	3.04	2.37	4.57	4.39	5.04	2.95	4.13	4.89	5.33	3.58	-1.47
Operating Income per Share	2.29	2.8	2.77	2.74	2.02	1.21	2.99	4.09	3.81	1.77	2.63	3.42	3.73	1.9	-0.79
Basic EPS, GAAP	1.4	4.03	1.55	1.36	0.98	0.44	0.97	1.83	2.53	0.38	1.06	1.69	1.62	-0.18	-7.99
Basic EPS from Cont Ops	1.34	4.03	1.55	1.36	0.98	0.44	0.97	1.83	2.53	0.38	1.06	1.69	1.62	-0.18	-7.99
Diluted EPS, GAAP	1.38	3.98	1.52	1.34	0.96	0.43	0.95	1.8	2.5	0.38	1.04	1.68	1.61	-0.18	-7.99
Diluted EPS from Cont Ops	1.33	3.98	1.52	1.34	0.96	0.43	0.95	1.8	2.5	0.38	1.04	1.68	1.61	-0.18	-7.99
Dividend per Share	- -	- -	- -	0.16	0.16	0.16	0.16	0.2	0.24	0.24	0.23	0.28	0.28	0.28	0.28
Cash Flow per Share	1.22	2.18	1.5	1.92	2.62	2.94	3.05	3.42	4.52	4.14	1.74	2.92	2.34	1.59	-5.09
Free Cash Flow per Basic Share	1.22	2.18	1.5	1.92	2.62	2.94	3.05	3.42	4.52	4.14	1.74	2.92	2.34	1.59	-5.09
Cash & Equivalents per Share	4.61	6.24	5.67	3.15	2.57	3.44	2.73	3.04	4.81	8.43	4.05	4.65	3.96	1.88	3.36
Book Value per Share	8.27	12.3	14.71	13.44	14.24	15.13	17.71	18.43	19.5	22.1	27.1	29.14	30.63	30.82	22.92
Tangible Book Value per Share	1.97	6.21	7.63	6.41	-0.33	-10.38	-8.81	-5.33	-3.12	-0.6	-9.36	-6.06	-7.43	-6.47	-82.07