Smithfield Foods, Inc. Financial Ratios — 4IT Stock

Profitability (USD)

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	04/30/2006	04/30/2007	04/30/2008	04/30/2009	04/30/2010	04/30/2011	04/30/2012	04/30/2013	12/31/2014	12/31/2015	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	8.79	7.81	4.87	-6.78	-3.81	16.54	10.42	5.67	14.56	9.66	- -	- -	0.23	14.58	15.62
Return on Assets (%)	2.89	2.54	1.63	-2.37	-1.36	6.8	4.81	2.43	6.23	4.52	- -	- -	0.13	7.82	8.5
Return on Capital (%)	3.82	3.23	2	- -	- -	12.06	8.72	5.81	10.37	7.54	- -	- -	- -	10.75	11.28
Return on Invested Capital (%)	6.32	5.6	3.64	- -	- -	13.17	8.87	7.57	10.36	7.65	- -	- -	- -	9.07	11.24
Gross Margin (%)	11.83	11.4	10.17	5.06	6.52	14.05	11.83	9.98	11.81	12.16	10.47	9.23	6.07	13.42	13.45
EBITDA Margin (%)	7.14	6.26	5.33	0.37	2.72	10.87	7.37	5.74	7.73	7.12	5.68	9.61	2.53	10.3	10.46
Operating Margin (%)	4.79	4.07	3	-1.73	0.22	7.57	5.59	3.81	5.81	5.42	3.25	4.28	-0.38	7.9	8.32
Incremental Operating Margin (%)	6.01	- -	- -	- -	- -	90	- -	- -	20.39	15.4	- -	17.31	48.11	- -	12.6
Pretax Margin (%)	3.55	3.09	1.87	-2.96	-1.92	6.2	4.08	1.74	5.14	4.49	3.05	6.46	-0.88	7.5	8.18
Profit Margin (%)	1.96	1.78	1.14	-1.52	-0.91	4.27	2.76	1.39	3.7	3.13	3.14	5.37	0.12	6.74	6.36
Net Income to Common Margin (%)	1.96	1.78	1.14	-1.52	-0.91	4.27	2.76	1.39	3.7	3.13	3.14	5.37	0.12	6.74	6.36
Effective Tax Rate (%)	34.14	26.7	34.34	- -	- -	31.18	32.3	20.05	28.07	30.19	21.18	22.06	- -	25.54	22.28
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.63	49.23	60.34	-252.34	35.38	39.25
Sustainable Growth Rate (%)	8.79	7.81	4.87	-6.78	-3.81	16.54	10.42	5.67	14.56	9.02	- -	- -	0.82	9.42	9.49

Credit (USD)

Credit Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	04/30/2006	04/30/2007	04/30/2008	04/30/2009	04/30/2010	04/30/2011	04/30/2012	04/30/2013	12/31/2014	12/31/2015	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	2,558	3,093	3,883	2,988	3,008	2,122	1,964	2,505	2,727	2,288	- -	2,469	2,463	2,344	2,396
ST Debt	259	254	409	338	90	144	64	676	48	30	- -	81	132	59	74
LT Debt	2,300	2,839	3,474	2,650	2,918	1,979	1,901	1,829	2,679	2,258	- -	2,388	2,331	2,285	2,322
Total Debt/EBITDA	4.06	5.28	6.42	64.12	9.86	1.6	2.03	3.3	2.35	2.23	- -	1.59	6.64	1.61	1.48
Net Debt/EBITDA	3.92	5.18	6.32	61.57	8.38	1.32	1.7	2.89	1.97	1.54	- -	0.96	3.74	0.73	0.29
Total Debt/EBIT	6.04	8.13	11.39	-13.35	47.9	1.94	2.72	4.82	2.93	2.88	- -	2.21	-43.98	2.1	1.85
Net Debt/EBIT	5.83	7.98	11.22	-12.81	40.71	1.6	2.27	4.23	2.46	1.99	- -	1.33	-24.79	0.95	0.36
EBITDA to Interest Expense	- -	- -	- -	0.22	1.15	5.41	5.46	4.5	7.29	7.68	9.16	17.9	4.88	22.08	39.61
EBITDA-CapEx/Interest Expense	- -	- -	- -	0.22	1.15	5.41	5.45	4.5	7.29	7.68	9.16	17.9	4.88	22.08	39.61
EBIT to Interest Expense	- -	- -	- -	-1.03	0.09	3.77	4.15	2.99	5.48	5.85	5.25	7.98	-0.74	16.92	31.51
Interest Expense	- -	- -	- -	209	266	245	177	169	159	134	93	87	76	66	41
Common Equity/Total Assets	32.83	32.16	34.37	35.56	35.75	46.58	45.64	40.14	44.81	48.72	- -	53.25	54.37	52.78	55.85
Long-Term Debt/Equity (%)	112.36	125.9	113.35	102.73	105.73	55.76	56.07	58.81	58.35	46.32	- -	31.54	31.13	37.71	32.87
Long-Term Debt/Capital (%)	49.94	53.08	50	47.59	50.59	34.89	35.5	32.57	36.61	31.52	- -	23.78	23.43	27.19	24.54
Long-Term Debt/Total Assets (%)	37.23	40.73	39.18	36.79	37.86	25.99	25.61	23.71	26.44	22.82	- -	17.25	17.5	20.67	19.07
Total Debt/Equity (%)	125.01	137.18	126.7	115.84	108.98	59.81	57.95	80.55	59.4	46.94	- -	32.61	32.9	38.69	33.91
Total Debt/Capital (%)	55.56	57.84	55.89	53.67	52.15	37.42	36.69	44.61	37.26	31.94	- -	24.59	24.75	27.89	25.33
Total Debt/Total Assets (%)	41.41	44.38	43.79	41.49	39.02	27.88	26.47	32.47	26.91	23.13	- -	17.83	18.5	21.2	19.68
Net Debt to Equity	120.64	134.61	124.83	111.23	92.63	49.25	48.38	70.56	49.96	32.48	- -	19.69	18.54	17.48	6.57
Net Debt/Capital (%)	54.68	57.38	55.52	52.66	48.09	33	32.61	41.37	33.31	24.52	- -	15.71	14.98	14.2	5.86
EBITDA	631	586	605	47	305	1,327	965	759	1,162	1,028	852	1,557	371	1,457	1,624
EBITDA-CapEx	249	126	145	47	305	1,327	963	759	1,162	1,028	852	1,557	371	1,457	1,624
Operating Income (Loss)	423	381	341	-216	24	924	733	504	873	782	488	694	-56	1,117	1,292

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	04/30/2006	04/30/2007	04/30/2008	04/30/2009	04/30/2010	04/30/2011	04/30/2012	04/30/2013	12/31/2014	12/31/2015	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.07	0.04	0.03	0.09	0.38	0.31	0.29	0.18	0.3	0.46	- -	0.21	0.28	0.55	0.88
Current Ratio	1.88	2.31	2.3	2.16	2.79	2.72	2.9	2.03	2.55	2.42	- -	2.14	2.01	2.46	2.97
Quick Ratio	0.56	0.47	0.47	0.56	0.9	0.88	0.84	0.56	0.88	0.95	- -	0.5	0.52	0.88	1.47
CFO/Avg Current Liab	0.4	0.15	0.01	0.21	0.21	0.51	0.48	0.12	0.51	0.53	- -	- -	0.41	0.55	0.61
Common Equity/Total Assets	32.83	32.16	34.37	35.56	35.75	46.58	45.64	40.14	44.81	48.72	- -	53.25	54.37	52.78	55.85
Long-Term Debt/Equity (%)	112.36	125.9	113.35	102.73	105.73	55.76	56.07	58.81	58.35	46.32	- -	31.54	31.13	37.71	32.87
Long-Term Debt/Capital (%)	49.94	53.08	50	47.59	50.59	34.89	35.5	32.57	36.61	31.52	- -	23.78	23.43	27.19	24.54
Long-Term Debt/Total Assets (%)	37.23	40.73	39.18	36.79	37.86	25.99	25.61	23.71	26.44	22.82	- -	17.25	17.5	20.67	19.07
Total Debt/Equity (%)	125.01	137.18	126.7	115.84	108.98	59.81	57.95	80.55	59.4	46.94	- -	32.61	32.9	38.69	33.91
Total Debt/Capital (%)	55.56	57.84	55.89	53.67	52.15	37.42	36.69	44.61	37.26	31.94	- -	24.59	24.75	27.89	25.33
Total Debt/Total Assets (%)	41.41	44.38	43.79	41.49	39.02	27.88	26.47	32.47	26.91	23.13	- -	17.83	18.5	21.2	19.68
CFO/Total Liabilities	11.56	4.28	0.24	6.59	5.22	15.17	14.14	3.75	14.67	15.9	- -	8.24	17.74	22.76	20.72
CFO/CapEx	1.25	0.44	0.03	- -	- -	- -	247.87	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.17

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	04/30/2006	04/30/2007	04/30/2008	04/30/2009	04/30/2010	04/30/2011	04/30/2012	04/30/2013	12/31/2014	12/31/2015	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	13.46	15.07	17.07	18.73	18.41	18.33	19.63	20.53	19.68	17.78	- -	- -	21.97	24.92	19.65
Days Sales Outstanding	27.11	24.22	21.38	19.49	19.82	19.91	18.6	17.78	18.54	20.53	- -	- -	16.62	14.65	18.58
Inventory Turnover	4.73	5	5.09	5.68	5.58	5.41	5.64	5.38	5.82	5.89	- -	- -	5.03	4.95	5.67
Days Inventory Outstanding	77.11	72.96	71.76	64.26	65.46	67.51	64.69	67.79	62.71	61.97	- -	- -	72.6	73.75	64.35
Accounts Payable Turnover	15.09	17.38	20.56	23.41	26.97	26.03	27.28	28.83	23.75	18.48	- -	- -	14.8	15.48	16.36
Accounts Payable Turnover Days	24.19	21	17.75	15.59	13.53	14.02	13.38	12.66	15.37	19.75	- -	- -	24.66	23.58	22.31
Cash Conversion Cycle	80.03	76.17	75.4	68.16	71.74	73.39	69.91	72.9	65.89	62.74	- -	- -	64.56	64.82	60.62
Inventory to Cash Days	-49.99	-48.74	-50.38	-44.78	-45.63	-47.6	-46.09	-50.01	-44.17	-41.44	- -	- -	-55.98	-59.1	-45.78
Inventories	1,584	1,731	2,278	1,896	1,860	2,020	2,072	2,348	2,207	2,100	- -	2,934	2,536	2,412	2,328
Raw Materials	- -	855	1,130	941	1,777	1,114	1,112	1,333	1,200	1,167	- -	1,707	1,466	1,272	1,074
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	733	960	789	786	854	912	961	962	885	- -	1,117	943	1,006	1,114
Other Inventory	1,608	142	189	166	-703	52	48	54	45	47	- -	110	127	134	140

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	04/30/2006	04/30/2007	04/30/2008	04/30/2009	04/30/2010	04/30/2011	04/30/2012	04/30/2013	12/31/2014	12/31/2015	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8,776
- Cash & Cash Equivalents	89	58	57	119	451	375	324	311	434	705	- -	547	687	943	1,539
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	18	14	17	18	5	3	3	13	51	54	- -	197	246	225	264
+ Total Debt	2,558	3,093	3,883	2,988	3,008	2,122	1,964	2,505	2,727	2,288	- -	2,469	2,463	2,344	2,396
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9,897
Total Capital	4,605	5,348	6,949	5,568	5,768	5,671	5,354	5,616	7,317	7,163	- -	10,040	9,950	8,403	9,461
Total Debt/Capital (%)	55.56	57.84	55.89	53.67	52.15	37.42	36.69	44.61	37.26	31.94	- -	24.59	24.75	27.89	25.33
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.24
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.09
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.66
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.07
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.07
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8,767
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9,888
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.18
TTM Sales	8,828	9,359	11,351	12,488	11,203	12,203	13,094	13,221	15,031	14,438	15,009	16,199	14,640	14,142	15,531
TTM EBITDA	631	586	605	47	305	1,327	965	759	1,162	1,028	852	1,557	371	1,457	1,624
TTM Operating Income	423	381	341	-216	24	924	733	504	873	782	488	694	-56	1,117	1,292
TTM Cash Flow to Firm	478	202	14	- -	- -	785	690	308	928	891	859	585	- -	1,186	1,091
TTM Free Cash Flow to Firm	96	-259	-446	- -	- -	785	687	308	928	891	859	585	- -	1,186	1,091

Multiples (USD)

Valuation Multiples API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	04/30/2006	04/30/2007	04/30/2008	04/30/2009	04/30/2010	04/30/2011	04/30/2012	04/30/2013	12/31/2014	12/31/2015	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.28
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.66
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9,897
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.85
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.09
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.87
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.24
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.53
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.28
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.29
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.34
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.53
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.21
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.24
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.33
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.66
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.09
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.56
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.59
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.67
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.53
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.26
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.61
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.81
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.72
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.62
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.83
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.73
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.66
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.74
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.6
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.32
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.1
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.74
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.94
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.93
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.21
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.32
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.5
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10,262
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11,538
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9,317

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	04/30/2006	04/30/2007	04/30/2008	04/30/2009	04/30/2010	04/30/2011	04/30/2012	04/30/2013	12/31/2014	12/31/2015	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	111	134	134	144	166	166	157	139	- -	- -	393	393	393	393	393
Diluted Weighted Avg Shares	112	112	134	141	157	167	164	146	393	393	393	393	393	393	393
Basic Weighted Avg Shares	111	112	134	141	157	166	162	146	393	393	393	393	393	393	392
Revenue per Share	79.46	83.79	84.77	88.5	71.31	73.51	80.68	90.87	38.24	36.73	38.18	41.21	37.24	35.97	39.62
EBITDA per Share	5.68	5.25	4.52	0.33	1.94	7.99	5.95	5.22	2.96	2.61	2.17	3.96	0.94	3.71	4.14
Operating Income per Share	3.81	3.41	2.55	-1.53	0.15	5.57	4.51	3.47	2.22	1.99	1.24	1.77	-0.14	2.84	3.3
Basic EPS, GAAP	1.55	1.49	0.96	-1.35	-0.65	3.14	2.23	1.26	1.41	1.15	1.2	2.21	0.04	2.42	2.52
Basic EPS from Cont Ops	1.86	1.9	1.04	-1.72	-0.65	3.14	2.23	1.26	1.41	1.15	0.99	2.06	-0.34	2.03	2.55
Diluted EPS, GAAP	1.54	1.49	0.96	-1.35	-0.65	3.12	2.21	1.26	1.41	1.15	1.2	2.21	0.04	2.42	2.51
Diluted EPS from Cont Ops	1.84	1.89	1.04	-1.72	-0.65	3.12	2.21	1.26	1.41	1.15	0.99	2.06	-0.34	2.03	2.54
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.08	0.49	1.26	0.82	0.73	1.01
Cash Flow per Share	4.3	1.81	0.1	2.16	1.64	3.71	3.51	1.19	2.07	2.03	2	1.32	2.63	2.89	2.7
Free Cash Flow per Basic Share	0.86	-2.32	-3.33	2.16	1.64	3.71	3.5	1.19	2.07	2.03	2	1.32	2.63	2.89	2.7
Cash & Equivalents per Share	0.8	0.43	0.43	0.83	2.72	2.26	2.06	2.24	433,500	704,900	- -	1.39	1.75	2.4	3.91
Book Value per Share	18.24	16.69	22.68	17.84	16.6	21.35	21.52	22.29	4,539,500	4,820,500	- -	18.76	18.42	14.84	17.3
Tangible Book Value per Share	9.82	10.19	13.3	9.4	9.3	14.24	14.21	13.85	1,532,400	1,835,300	- -	11.39	11.04	7.52	9.97