Federal Screw Works Financial Ratios — FSCR Stock

Profitability (USD)

	1990 Y	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1990	06/30/1991	06/30/1992	06/30/1993	06/30/1994	06/30/1995	06/30/1996	06/30/1997	06/30/1998	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2004

Return on Common Equity (%)	9.4	-0.84	8.35	7.94	10.11	14.36	13.56	19.46	17.95	16.58	17.63	7.8	7.4	5.67	2.19
Return on Assets (%)	4.94	-0.46	4.45	4.16	5.29	7.36	7	10.86	10.9	10.28	10.9	4.79	4.46	3.35	1.24
Return on Capital (%)	7.17	- -	6.47	6.2	8.11	11.35	10.68	17.27	17.57	16.06	17.27	7.39	6.68	5.14	1.95
Return on Invested Capital (%)	8.96	- -	7.55	7.27	8.92	12.61	11.97	17.91	17.72	16.19	14.41	7.44	4.77	5.25	1.92
Gross Margin (%)	16.15	11.38	15.09	13.41	14.62	16.57	16.81	20.45	20.58	19.98	19.64	12.18	11.16	11.35	7.8
EBITDA Margin (%)	9.78	4.55	8.73	7.93	8.92	11.16	11.85	14.7	15.06	14.42	14.1	11.38	11.13	12.11	9.17
Operating Margin (%)	6.21	0.35	5.18	4.65	5.45	7.73	7.97	10.91	11.13	10.54	10.07	6.54	4.91	5.25	1.85
Incremental Operating Margin (%)	22.99	52.05	31.43	- -	13.16	26.53	17.39	38.38	16.67	5.13	- -	33.58	21.42	- -	70.61
Pretax Margin (%)	4.97	-0.7	4.44	3.97	4.96	6.96	7.11	10.52	11.04	10.46	12.06	6.49	6.88	5.14	1.87
Profit Margin (%)	3.42	-0.35	2.96	2.74	3.35	4.64	4.74	7.01	7.3	6.91	8.01	4.38	4.72	3.46	1.38
Net Income to Common Margin (%)	3.42	-0.35	2.96	2.74	3.35	4.64	4.74	7.01	7.3	6.91	8.01	4.38	4.72	3.46	1.38
Effective Tax Rate (%)	31.25	- -	33.33	31.03	32.5	33.33	33.33	33.33	33.9	33.87	33.63	32.45	31.44	32.66	26.48
Dvd Payout Ratio (%)	- -	- -	20	35	25.93	21.43	27.27	18.06	28.21	29.27	25.3	52.7	31.13	42.14	80.71
Sustainable Growth Rate (%)	9.4	-0.84	6.68	5.16	7.49	11.28	9.86	15.95	12.89	11.73	13.17	3.69	5.1	3.28	0.42

Credit (USD)

Credit Ratios API ChatGPT

	1990 Y	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1990	06/30/1991	06/30/1992	06/30/1993	06/30/1994	06/30/1995	06/30/1996	06/30/1997	06/30/1998	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2004

Total Debt	7	7	7	7	6	9	8	1	1	2	- -	7	6	6	8
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	6	6	7	6	6	9	8	1	1	2	- -	7	6	6	8
Total Debt/EBITDA	1.05	2.54	1.24	1.17	0.89	0.9	0.76	0.07	0.06	0.13	- -	0.56	0.6	0.49	0.99
Net Debt/EBITDA	0.86	2.08	1	0.97	0.69	0.86	0.69	-0.01	-0.01	0.12	-0.09	0.55	0.58	0.46	0.97
Total Debt/EBIT	1.65	33	2.09	2	1.45	1.3	1.14	0.09	0.08	0.18	- -	0.97	1.35	1.13	4.94
Net Debt/EBIT	1.35	27	1.69	1.65	1.14	1.24	1.03	-0.02	-0.01	0.16	-0.13	0.96	1.31	1.05	4.84
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	55.02	54.67	52.13	52.64	51.98	50.57	52.64	58.8	62.48	61.51	62.13	60.74	59.7	58.35	55.41
Long-Term Debt/Equity (%)	25.73	26.5	28.16	24.71	21.82	28.06	23.6	1.5	1.07	4.03	- -	11.14	10.34	10.31	13.96
Long-Term Debt/Capital (%)	20.2	20.67	21.7	19.57	17.7	21.7	18.91	1.46	1.05	3.86	- -	10.02	9.37	9.34	12.25
Long-Term Debt/Total Assets (%)	14.16	14.49	14.68	13.01	11.34	14.19	12.42	0.88	0.67	2.48	- -	6.77	6.17	6.01	7.74
Total Debt/Equity (%)	27.39	28.21	29.8	26.25	23.27	29.35	24.78	2.49	1.92	4.41	- -	11.14	10.34	10.31	13.96
Total Debt/Capital (%)	21.5	22	22.96	20.8	18.88	22.69	19.86	2.43	1.89	4.23	- -	10.02	9.37	9.34	12.25
Total Debt/Total Assets (%)	15.07	15.42	15.53	13.82	12.1	14.85	13.04	1.47	1.2	2.72	- -	6.77	6.17	6.01	7.74
Net Debt to Equity	22.41	23.08	24.08	21.62	18.18	28.06	22.42	-0.5	-0.21	3.84	-2.63	10.98	10.02	9.55	13.69
Net Debt/Capital (%)	18.31	18.75	19.41	17.78	15.38	21.91	18.31	-0.5	-0.21	3.7	-2.7	9.89	9.11	8.72	12.05
EBITDA	6	3	6	6	7	10	11	15	16	17	17	12	11	12	8
EBITDA-CapEx	6	3	1	1	1	3	5	8	8	9	7	- -	3	6	-1
Operating Income (Loss)	4	- -	4	3	4	7	7	11	12	13	12	7	5	5	2

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1990 Y	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1990	06/30/1991	06/30/1992	06/30/1993	06/30/1994	06/30/1995	06/30/1996	06/30/1997	06/30/1998	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2004

Cash Ratio	0.17	0.19	0.16	0.12	0.12	0.03	0.07	0.07	0.06	0.02	0.09	0.01	0.01	0.04	0.01
Current Ratio	2.79	2.72	2.17	2.01	1.81	1.91	2.18	1.58	1.77	2.07	1.97	2.58	2.51	2.63	2.75
Quick Ratio	1.32	1.36	1.07	1.07	0.95	0.83	1.02	0.81	0.82	1.03	1.05	1.11	1.12	1.25	1.3
CFO/Avg Current Liab	- -	- -	0.68	0.54	0.66	0.37	0.65	1.15	0.66	0.55	0.78	0.45	0.9	0.88	0.73
Common Equity/Total Assets	55.02	54.67	52.13	52.64	51.98	50.57	52.64	58.8	62.48	61.51	62.13	60.74	59.7	58.35	55.41
Long-Term Debt/Equity (%)	25.73	26.5	28.16	24.71	21.82	28.06	23.6	1.5	1.07	4.03	- -	11.14	10.34	10.31	13.96
Long-Term Debt/Capital (%)	20.2	20.67	21.7	19.57	17.7	21.7	18.91	1.46	1.05	3.86	- -	10.02	9.37	9.34	12.25
Long-Term Debt/Total Assets (%)	14.16	14.49	14.68	13.01	11.34	14.19	12.42	0.88	0.67	2.48	- -	6.77	6.17	6.01	7.74
Total Debt/Equity (%)	27.39	28.21	29.8	26.25	23.27	29.35	24.78	2.49	1.92	4.41	- -	11.14	10.34	10.31	13.96
Total Debt/Capital (%)	21.5	22	22.96	20.8	18.88	22.69	19.86	2.43	1.89	4.23	- -	10.02	9.37	9.34	12.25
Total Debt/Total Assets (%)	15.07	15.42	15.53	13.82	12.1	14.85	13.04	1.47	1.2	2.72	- -	6.77	6.17	6.01	7.74
CFO/Total Liabilities	- -	- -	23.11	21.46	27.56	14.52	25.9	56.58	37.37	26.07	36.15	17.5	28.28	28.14	17.99
CFO/CapEx	- -	- -	1.04	1.14	1.13	0.59	1.39	2.3	1.25	1.09	1.29	0.55	1.55	1.94	0.95
Altman's Z-Score	3.45	2.88	3.18	3.23	3.26	3.33	3.43	4.18	4.15	3.95	3.5	3.03	2.78	3.09	2.5

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1990 Y	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1990	06/30/1991	06/30/1992	06/30/1993	06/30/1994	06/30/1995	06/30/1996	06/30/1997	06/30/1998	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2004

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.63	6.56	6.18
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	55.03	55.62	59.06
Inventory Turnover	4.89	5.65	6.79	7.45	8.15	6.89	6.1	6.98	6.99	6.78	6.54	5.79	4.9	5.27	5.52
Days Inventory Outstanding	74.69	64.56	53.73	49.01	44.76	52.94	59.81	52.27	52.23	53.85	55.77	62.99	74.47	69.28	66.15
Accounts Payable Turnover	- -	- -	- -	23.15	23.59	20.73	19.82	19.21	17.02	21.73	17.11	15.32	16.49	16.99	16.78
Accounts Payable Turnover Days	- -	- -	- -	15.77	15.47	17.61	18.42	19	21.45	16.8	21.33	23.83	22.14	21.48	21.75
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	107.36	103.41	103.46
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-19.44	-13.67	-7.09
Inventories	10	8	9	8	9	13	12	11	13	15	15	17	18	15	16
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	2	1	2
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7	7	7	9
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9	9	7	5
Other Inventory	10	8	9	8	9	13	12	11	13	15	15	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1990 Y	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1990	06/30/1991	06/30/1992	06/30/1993	06/30/1994	06/30/1995	06/30/1996	06/30/1997	06/30/1998	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2004

Market Capitalization	13	11	15	17	18	24	28	51	54	53	43	45	48	53	52
- Cash & Cash Equivalents	1	1	1	1	1	- -	1	1	1	- -	2	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	7	7	7	7	6	9	8	1	1	2	- -	7	6	6	8
Enterprise Value	19	16	21	22	23	33	36	51	54	55	42	52	54	58	60
Total Capital	31	30	32	33	34	40	42	41	48	54	59	67	68	61	67
Total Debt/Capital (%)	21.5	22	22.96	20.8	18.88	22.69	19.86	2.43	1.89	4.23	- -	10.02	9.37	9.34	12.25
Total Debt / EV	0.35	0.41	0.35	0.31	0.28	0.28	0.23	0.02	0.02	0.04	- -	0.13	0.12	0.1	0.14
EV/Sales	0.29	0.28	0.3	0.3	0.29	0.36	0.39	0.5	0.51	0.46	0.34	0.49	0.56	0.61	0.66
EV/EBITDA	2.95	6.18	3.49	3.83	3.23	3.26	3.26	3.37	3.37	3.19	2.43	4.28	5.05	5.02	7.17
EV/EBIT	4.65	80.39	5.89	6.53	5.28	4.7	4.85	4.54	4.56	4.36	3.4	7.45	11.44	11.59	35.64
EV/Cash Flow to Firm	- -	- -	3.96	4.44	3.32	7.47	4.54	3.2	5.16	6.41	3.23	7.54	4.59	5.24	6.97
EV/Free Cash Flow to Firm	- -	- -	103.08	37.01	29.03	- -	16.3	5.65	25.82	77.89	14.27	- -	12.9	10.84	- -
Diluted Market Cap	13	10	15	17	18	24	29	51	54	54	47	45	49	54	52
Diluted Enterprise Value	19	15	21	22	23	33	36	51	54	56	45	52	55	59	60
EV per Share	10.15	9.15	12.1	13.05	13.66	19.36	21.12	29.96	31.94	32.89	25.61	32.14	35.23	40.01	41.66
TTM Sales	64	57	68	73	81	91	93	103	107	119	122	106	95	95	91
TTM EBITDA	6	3	6	6	7	10	11	15	16	17	17	12	11	12	8
TTM Operating Income	4	- -	4	3	4	7	7	11	12	13	12	7	5	5	2
TTM Cash Flow to Firm	- -	- -	5	5	7	4	8	16	11	9	13	7	12	11	9
TTM Free Cash Flow to Firm	- -	- -	- -	1	1	-3	2	9	2	1	3	-6	4	5	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1990 Y	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1990	06/30/1991	06/30/1992	06/30/1993	06/30/1994	06/30/1995	06/30/1996	06/30/1997	06/30/1998	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2004

Price/Free Cash Flow	- -	- -	73.97	27.66	22.61	-8.06	12.99	5.67	25.87	77.22	16.03	-8.17	11.69	10.12	-110
EV/EBIT	4.65	80.39	5.89	6.53	5.28	4.7	4.85	4.54	4.56	4.36	3.4	7.45	11.44	11.59	35.64
Enterprise Value	19	16	21	22	23	33	36	51	54	55	42	52	54	58	60
Low Price	6.88	5.12	5.44	6.4	9.76	10.72	12.96	16.16	28.8	28.16	24.96	23.68	26.55	30.76	29.5
EV/Sales	0.29	0.28	0.3	0.3	0.29	0.36	0.39	0.5	0.51	0.46	0.34	0.49	0.56	0.61	0.66
EV/EBITDA	2.95	6.18	3.49	3.83	3.23	3.26	3.26	3.37	3.37	3.19	2.43	4.28	5.05	5.02	7.17
Price/Earnings	6.08	- -	7.4	8.3	6.7	5.76	6.42	7.09	6.96	6.55	4.52	9.79	10.79	16.39	41.35
Price/Earnings Average	7.2	- -	5.9	7.28	6.68	5.05	5.77	5.1	7.83	6.56	4.8	9.52	10.07	15	40.98
Price/Earnings High	9.05	- -	7.81	9.25	7.4	6.08	7.1	7.09	8.64	7.68	5.88	10.58	11.16	17.12	45.71
Price/Earnings Low	5.81	- -	4.66	5.44	6.1	4.33	5	3.81	6.27	5.82	4.25	8.28	9.18	13.86	33.89
Price/Book Value	0.55	0.46	0.6	0.64	0.66	0.78	0.83	1.27	1.16	1.01	0.74	0.74	0.78	0.96	0.87
Price/Book Value Average	0.65	0.48	0.48	0.56	0.66	0.68	0.75	0.92	1.3	1.01	0.78	0.72	0.72	0.88	0.86
Price/Book Value High	0.82	0.58	0.63	0.71	0.73	0.82	0.92	1.27	1.44	1.18	0.96	0.8	0.8	1	0.96
Price/Book Value Low	0.52	0.38	0.38	0.42	0.6	0.59	0.65	0.68	1.04	0.9	0.69	0.63	0.66	0.81	0.71
Price/Tangible Book Value	0.64	0.54	0.69	0.74	0.74	0.85	0.9	1.36	1.19	1.04	0.75	0.75	0.78	0.99	0.88
Price/Tangible Book Value Average	0.76	0.58	0.55	0.65	0.74	0.75	0.81	0.98	1.33	1.04	0.8	0.73	0.72	0.9	0.87
Price/Tangible Book Value High	0.95	0.69	0.73	0.83	0.82	0.9	0.99	1.36	1.47	1.22	0.98	0.81	0.8	1.03	0.97
Price/Tangible Book Value Low	0.61	0.46	0.44	0.49	0.68	0.64	0.7	0.73	1.07	0.93	0.71	0.64	0.66	0.84	0.72
Price/Sales	0.21	0.17	0.22	0.23	0.22	0.27	0.3	0.5	0.51	0.45	0.36	0.43	0.51	0.57	0.57
Price/Sales Average	0.25	0.18	0.17	0.2	0.22	0.23	0.27	0.36	0.57	0.45	0.38	0.42	0.48	0.52	0.56
Price/Sales High	0.31	0.21	0.23	0.25	0.25	0.28	0.34	0.5	0.63	0.53	0.47	0.46	0.53	0.59	0.63
Price/Sales Low	0.2	0.14	0.14	0.15	0.2	0.2	0.24	0.27	0.46	0.4	0.34	0.36	0.43	0.48	0.47
Price/Cash Flow	- -	- -	2.85	3.32	2.58	5.5	3.58	3.21	5.17	6.32	3.42	6.65	4.16	4.89	6.03
Price/Cash Flow Average	- -	- -	2.27	2.91	2.58	4.82	3.21	2.31	5.81	6.33	3.63	6.46	3.88	4.48	5.98
Price/Cash Flow High	- -	- -	3	3.7	2.85	5.81	3.95	3.21	6.42	7.41	4.44	7.18	4.3	5.11	6.67
Price/Cash Flow Low	- -	- -	1.79	2.18	2.35	4.14	2.79	1.73	4.66	5.62	3.21	5.62	3.54	4.13	4.94
Price/Free Cash Flow Average	- -	- -	58.95	24.27	22.55	-7.07	11.67	4.08	29.07	77.35	17.03	-7.94	10.91	9.26	-109.01
Price/Free Cash Flow High	- -	- -	78.08	30.84	24.98	-8.51	14.36	5.67	32.08	90.48	20.85	-8.82	12.09	10.57	-121.58
Price/Free Cash Flow Low	- -	- -	46.58	18.14	20.59	-6.07	10.11	3.05	23.28	68.64	15.06	-6.91	9.95	8.55	-90.14
EV/Sales Average	0.33	0.29	0.26	0.28	0.29	0.33	0.36	0.36	0.57	0.46	0.36	0.47	0.53	0.56	0.65
EV/Sales High	0.39	0.33	0.32	0.33	0.31	0.38	0.42	0.5	0.63	0.54	0.45	0.52	0.58	0.63	0.72
EV/Sales Low	0.28	0.25	0.22	0.23	0.27	0.3	0.32	0.27	0.46	0.41	0.32	0.42	0.49	0.52	0.56
EV/EBITDA Average	3.34	6.41	2.99	3.48	3.22	2.96	3	2.42	3.79	3.19	2.58	4.17	4.75	4.64	7.12
EV/EBITDA High	3.98	7.26	3.63	4.16	3.49	3.39	3.53	3.37	4.18	3.72	3.18	4.58	5.2	5.23	7.82
EV/EBITDA Low	2.86	5.54	2.57	2.84	3	2.66	2.69	1.8	3.03	2.85	2.28	3.7	4.38	4.32	6.05
EV/EBIT Average	5.25	83.38	5.04	5.93	5.27	4.27	4.46	3.26	5.12	4.37	3.62	7.27	10.76	10.7	35.37
EV/EBIT High	6.26	94.44	6.12	7.09	5.71	4.89	5.25	4.54	5.65	5.08	4.46	7.97	11.78	12.06	38.89
EV/EBIT Low	4.5	71.96	4.33	4.85	4.91	3.84	4	2.43	4.1	3.9	3.19	6.45	9.93	9.96	30.08
Last Price	7.2	6.08	8.64	9.76	10.72	14.24	16.64	30.08	32	31.68	26.56	28	31.2	36.38	36
High Price	10.72	7.68	9.12	10.88	11.84	15.04	18.4	30.08	39.68	37.12	34.56	30.24	32.25	38	39.79
Enterprise Value Average	21	17	18	20	23	30	33	37	61	55	44	50	50	54	59
Enterprise Value High	25	19	21	24	25	34	39	51	67	64	55	55	55	60	65
Enterprise Value Low	18	14	15	16	22	27	30	27	49	49	39	45	47	50	50

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1990 Y	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1990	06/30/1991	06/30/1992	06/30/1993	06/30/1994	06/30/1995	06/30/1996	06/30/1997	06/30/1998	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2004

Shares Outstanding	2	2	2	2	2	2	2	2	2	2	2	2	2	1	1
Diluted Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	2	2	1	1
Basic Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	2	2	1	1
Revenue per Share	34.66	36.54	39.48	42.98	47.82	53.29	54.66	60.49	62.97	69.94	73.44	65.22	61.28	64.1	63.18
EBITDA per Share	3.39	1.66	3.45	3.41	4.27	5.95	6.48	8.89	9.48	10.08	10.36	7.42	6.82	7.77	5.8
Operating Income per Share	2.15	0.13	2.04	2	2.61	4.12	4.36	6.6	7.01	7.37	7.39	4.26	3.01	3.36	1.17
Basic EPS, GAAP	1.18	-0.13	1.17	1.18	1.6	2.47	2.59	4.24	4.59	4.84	5.88	2.86	2.89	2.22	0.87
Basic EPS from Cont Ops	1.18	-0.13	1.17	1.18	1.6	2.47	2.59	4.24	4.59	4.84	5.88	2.86	2.89	2.22	0.87
Diluted EPS, GAAP	1.18	-0.13	1.17	1.18	1.6	2.47	2.56	4.24	4.59	4.81	5.53	2.86	2.89	2.22	0.87
Diluted EPS from Cont Ops	1.18	-0.13	1.17	1.18	1.6	2.47	2.56	4.24	4.59	4.81	5.53	2.86	2.89	2.22	0.87
Dividend per Share	- -	- -	0.23	0.41	0.41	0.53	0.71	0.77	1.3	1.42	1.49	1.51	0.9	0.94	0.7
Cash Flow per Share	- -	- -	3.04	2.94	4.15	2.59	4.65	9.36	6.19	5.01	7.78	4.21	7.51	7.44	5.97
Free Cash Flow per Basic Share	- -	- -	0.12	0.35	0.47	-1.77	1.3	5.3	1.24	0.41	1.76	-3.43	2.67	3.6	-0.33
Cash & Equivalents per Share	0.65	0.68	0.82	0.71	0.82	0.24	0.47	0.71	0.59	0.18	0.95	0.06	0.13	0.29	0.11
Book Value per Share	13.15	13.32	14.39	15.22	16.18	18.25	19.97	23.62	27.57	31.42	35.96	37.66	40.25	38	41.32
Tangible Book Value per Share	11.24	11.16	12.45	13.16	14.41	16.72	18.49	22.15	26.98	30.4	35.39	37.21	40.18	36.82	41.05