Graham Corporation Financial Ratios — 781 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 (%)	13.59	12.77	10.2	13.25	5.43	4.5	-9.05	-0.3	1.91	2.44	-9.02	0.38	4.5	10.86	9.62
Return on Assets (%)	9.06	9.22	7.56	9.97	4.13	3.41	-6.68	-0.21	1.23	1.62	-5.35	0.19	2.08	4.91	4.25
Return on Capital (%)	13.94	12.95	10.18	13.23	5.42	4.49	- -	- -	1.92	2.44	- -	0.89	4.13	10.2	8.71
Return on Invested Capital (%)	13.55	12.3	10.1	13.11	4.15	4.24	- -	- -	0.54	2.23	- -	0.68	4.93	10.06	8.89
Gross Margin (%)	31.63	30.31	31.12	30.93	25.83	24.14	21.89	23.86	20.03	21	7.43	16.17	21.87	25.18	23.54
EBITDA Margin (%)	18.53	16.52	16.45	17.67	10.13	9.8	-15.1	-0.23	2.89	5.07	-4.68	4.61	6.66	10.06	9.32
Operating Margin (%)	16.57	14.54	14.3	17.23	7.43	7.95	1.56	4.39	0.72	3.08	-9.24	0.8	3.73	7.24	6.12
Incremental Operating Margin (%)	28.74	- -	23.41	26.33	36.79	34.86	42.76	19.76	275.39	34.07	- -	36.71	19.96	33.93	- -
Pretax Margin (%)	16.16	14.84	14.39	16.09	9.7	7.68	-16.58	-0.16	2.55	3.35	-9.13	0.36	3	7.34	6.02
Profit Margin (%)	10.23	10.62	9.92	10.9	6.81	5.47	-12.7	-0.34	2.07	2.44	-7.14	0.23	2.46	5.83	5.1
Net Income to Common Margin (%)	10.23	10.62	9.92	10.9	6.81	5.47	-12.7	-0.34	2.07	2.44	-7.14	0.23	2.46	5.83	5.1
Effective Tax Rate (%)	36.72	28.43	31.03	32.26	29.77	28.74	- -	- -	19.03	27.33	- -	34.58	18.26	20.62	15.31
Dvd Payout Ratio (%)	7.51	8.06	12.89	13.75	53.76	69.52	-35.73	-1,244.81	227.03	184.96	-40.16	- -	- -	- -	- -
Sustainable Growth Rate (%)	12.57	11.74	8.89	11.43	2.51	1.37	-12.29	-4.09	-2.43	-2.07	-12.65	0.38	4.5	10.86	9.62

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27	20	8	7	20
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	3	1	1	2
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24	17	7	6	18
Total Debt/EBITDA	0.02	0.01	0.01	0.01	0.02	0.03	-0.01	-0.69	0.13	0.03	-4.69	2.82	0.63	0.32	0.88
Net Debt/EBITDA	-1.32	-1.4	-1.91	-1.14	-2.64	-4.39	3.46	70.52	-12.58	-12.04	-0.63	-0.9	-1.37	-1.02	0.28
Total Debt/EBIT	0.02	0.01	0.01	0.01	0.03	0.04	-0.01	-0.06	0.51	0.05	-2.37	16.3	1.12	0.45	1.34
Net Debt/EBIT	-1.47	-1.59	-2.2	-1.26	-3.6	-5.92	2.91	6.21	-50.54	-19.85	-0.32	-5.21	-2.45	-1.42	0.43
EBITDA to Interest Expense	40.17	65.69	16,816	2,171.09	912.5	898.9	-975.33	-17.75	218.33	449.36	-14.36	6.78	49.81	- -	- -
EBITDA-CapEx/Interest Expense	33.35	59.42	11,553	1,689.27	797.2	866.4	-1,146.25	-195.92	16.92	253.18	-20.17	3.27	12.61	- -	- -
EBIT to Interest Expense	35.91	57.81	14,617	2,117.45	669	729.3	100.5	335.92	54.33	272.55	-28.36	1.17	27.91	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -
Common Equity/Total Assets	70.99	73.38	74.78	75.68	76.42	75.29	72.1	63.33	65.3	67.87	52.53	47.54	45.14	45.28	43.36
Long-Term Debt/Equity (%)	0.25	0.14	0.13	0.08	0.14	0.13	0.05	0.1	0.14	0.07	24.72	17.88	6.17	4.65	13.09
Long-Term Debt/Capital (%)	0.25	0.14	0.13	0.08	0.14	0.13	0.05	0.1	0.14	0.07	19.32	14.77	5.75	4.4	11.44
Long-Term Debt/Total Assets (%)	0.18	0.1	0.1	0.06	0.11	0.09	0.04	0.06	0.09	0.05	12.98	8.5	2.79	2.1	5.67
Total Debt/Equity (%)	0.35	0.23	0.2	0.14	0.19	0.22	0.14	0.15	0.34	0.14	27.91	21.02	7.36	5.73	14.39
Total Debt/Capital (%)	0.35	0.23	0.2	0.14	0.19	0.22	0.14	0.15	0.34	0.14	21.82	17.37	6.86	5.42	12.58
Total Debt/Total Assets (%)	0.25	0.17	0.15	0.1	0.15	0.16	0.1	0.09	0.22	0.1	14.66	9.99	3.32	2.6	6.24
Net Debt to Equity	-30.86	-26.02	-30.35	-23.4	-22.01	-34.59	-39.15	-15.18	-34.07	-60.77	3.77	-6.72	-16.05	-18.04	4.58
Net Debt/Capital (%)	-44.41	-35.06	-43.45	-30.49	-28.15	-52.71	-64.18	-17.86	-51.41	-154.43	3.35	-6.58	-17.57	-20.58	4.17
EBITDA	19	17	17	24	9	9	-12	- -	3	5	-6	7	12	21	23
EBITDA-CapEx	16	16	12	19	8	9	-14	-2	- -	3	-8	3	3	2	7
Operating Income (Loss)	17	15	15	23	7	7	1	4	1	3	-11	1	7	15	15

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	1.72	2.08	2.34	2	2.33	2.29	2.05	1.42	1.48	1.49	0.25	0.21	0.14	0.16	0.04
Current Ratio	3.17	3.57	3.73	3.68	3.68	3.46	3.09	2.46	2.57	2.76	1.47	1.28	1.07	1.04	1
Quick Ratio	2.9	3.09	3.06	3.2	3.27	3.15	2.76	1.89	2.1	2.35	1.15	0.95	0.76	0.71	0.65
CFO/Avg Current Liab	0.09	0.51	0.6	0.22	0.65	0.41	0.25	0.17	0.02	-0.04	-0.04	0.19	0.28	0.19	0.11
Common Equity/Total Assets	70.99	73.38	74.78	75.68	76.42	75.29	72.1	63.33	65.3	67.87	52.53	47.54	45.14	45.28	43.36
Long-Term Debt/Equity (%)	0.25	0.14	0.13	0.08	0.14	0.13	0.05	0.1	0.14	0.07	24.72	17.88	6.17	4.65	13.09
Long-Term Debt/Capital (%)	0.25	0.14	0.13	0.08	0.14	0.13	0.05	0.1	0.14	0.07	19.32	14.77	5.75	4.4	11.44
Long-Term Debt/Total Assets (%)	0.18	0.1	0.1	0.06	0.11	0.09	0.04	0.06	0.09	0.05	12.98	8.5	2.79	2.1	5.67
Total Debt/Equity (%)	0.35	0.23	0.2	0.14	0.19	0.22	0.14	0.15	0.34	0.14	27.91	21.02	7.36	5.73	14.39
Total Debt/Capital (%)	0.35	0.23	0.2	0.14	0.19	0.22	0.14	0.15	0.34	0.14	21.82	17.37	6.86	5.42	12.58
Total Debt/Total Assets (%)	0.25	0.17	0.15	0.1	0.15	0.16	0.1	0.09	0.22	0.1	14.66	9.99	3.32	2.6	6.24
CFO/Total Liabilities	7.81	36.85	42.63	16.77	55.56	33.07	21.29	13.82	2.41	-3.72	-2.54	13.01	21.92	16.82	8.69
CFO/CapEx	0.8	7.51	2.89	1.18	16.26	38.12	4.15	3.7	0.51	-0.8	-0.95	3.71	3.05	1.28	0.99
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.35	3.22	4.75

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	10.18	9.98	10.34	9.8	6.01	7.58	5.44	5.31	5.49	5.95	5.46	6.08	5.42	5.25	7.08
Days Sales Outstanding	35.86	36.57	35.31	37.25	60.76	48.15	67.1	68.78	66.43	61.36	66.9	59.99	67.28	69.48	51.57
Inventory Turnover	9.86	8.5	5.09	6.12	5.38	6.94	5.82	3.86	3.09	3.89	6.54	6.03	4.86	4.28	4.13
Days Inventory Outstanding	37	42.96	71.77	59.64	67.78	52.58	62.72	94.58	118.28	93.89	55.78	60.56	75.17	85.34	88.34
Accounts Payable Turnover	8.41	9.95	7.76	7.76	5.38	6.6	4.76	5.81	5.26	4.47	6.57	7.62	7.42	6.8	7.48
Accounts Payable Turnover Days	43.4	36.68	47.01	47.05	67.89	55.3	76.76	62.77	69.42	81.61	55.56	47.88	49.22	53.64	48.83
Cash Conversion Cycle	29.46	42.84	60.08	49.84	60.66	45.43	53.07	100.59	115.29	73.64	67.12	72.67	93.23	101.18	91.09
Inventory to Cash Days	-1.14	-6.39	-36.46	-22.39	-7.02	-4.43	4.39	-25.8	-51.85	-32.53	11.13	-0.57	-7.89	-15.87	-36.77
Inventories	6	11	17	14	11	9	12	25	22	17	17	26	33	40	51
Raw Materials	2	3	3	3	3	3	3	3	3	3	4	4	4	6	9
Work In Process	12	13	18	14	12	13	18	21	18	12	12	21	27	33	40
Finished Goods	1	1	1	1	1	1	1	1	1	2	2	1	2	2	2
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	311	316	870
- Cash & Cash Equivalents	25	24	32	27	24	39	40	15	33	60	15	18	17	22	7
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27	20	8	7	20
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	302	301	884
Total Capital	82	93	106	117	110	114	103	99	97	98	123	117	113	126	161
Total Debt/Capital (%)	0.35	0.23	0.2	0.14	0.19	0.22	0.14	0.15	0.34	0.14	21.82	17.37	6.86	5.42	12.58
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.02	0.02
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.63	1.44	3.6
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.47	14.27	38.67
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.67	19.85	58.86
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.67	12.4	55.48
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.83	56.26	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	311	321	875
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	302	306	889
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.86	27.65	79.83
TTM Sales	103	105	102	135	90	92	78	92	91	97	123	157	186	210	245
TTM EBITDA	19	17	17	24	9	9	-12	- -	3	5	-6	7	12	21	23
TTM Operating Income	17	15	15	23	7	7	1	4	1	3	-11	1	7	15	15
TTM Cash Flow to Firm	3	13	15	6	19	12	- -	- -	1	-2	- -	15	28	24	16
TTM Free Cash Flow to Firm	- -	11	10	1	18	12	- -	- -	-1	-4	- -	11	19	5	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.47	59.89	-7,235.43
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.67	19.85	58.86
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	302	301	884
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.22	25.44	25.32
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.63	1.44	3.6
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.47	14.27	38.67
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	67.68	25.81	69.1
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	49.96	29.74	49.71
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	67.68	47.59	79.85
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.61	22.64	22.26
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.95	2.64	6.2
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.18	3.05	4.46
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.95	4.88	7.17
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.77	2.32	2
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.56	4.96	17.35
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.84	5.72	12.48
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.56	9.15	20.05
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.93	4.35	5.59
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.66	1.5	3.52
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.23	1.73	2.53
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.66	2.77	4.07
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1.32	1.13
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.97	12.98	54.21
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.09	14.96	39
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.97	23.94	62.64
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.58	11.39	17.46
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.16	69.01	-5,205.4
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.47	110.43	-8,361.19
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.88	52.54	-2,331.13
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.19	1.67	2.61
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.63	2.71	4.16
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.96	1.25	1.2
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.86	16.55	27.99
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.47	26.91	44.59
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.38	12.44	12.86
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.88	23.02	42.6
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.67	37.42	67.88
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.67	17.3	19.58
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.7	29	78.6
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.7	53.48	90.83
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	221	350	640
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	302	568	1,019
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	178	263	294

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	10	10	10	10	10	10	10	10	10	10	11	11	11	11	11
Diluted Weighted Avg Shares	10	10	10	10	10	10	10	10	10	10	11	11	11	11	11
Basic Weighted Avg Shares	10	10	10	10	10	10	10	10	10	10	11	11	11	11	11
Revenue per Share	10.36	10.47	10.15	13.35	9.03	9.45	7.94	9.35	9.17	9.79	11.65	14.8	17.27	19.28	22.32
EBITDA per Share	1.92	1.73	1.67	2.36	0.91	0.93	-1.2	-0.02	0.27	0.5	-0.54	0.68	1.15	1.94	2.08
Operating Income per Share	1.72	1.52	1.45	2.3	0.67	0.75	0.12	0.41	0.07	0.3	-1.08	0.12	0.64	1.4	1.37
Basic EPS, GAAP	1.06	1.11	1.01	1.46	0.61	0.52	-1.01	-0.03	0.19	0.24	-0.83	0.03	0.42	1.12	1.14
Basic EPS from Cont Ops	1.06	1.11	1.01	1.46	0.61	0.52	-1.01	-0.03	0.19	0.24	-0.83	0.03	0.42	1.12	1.14
Diluted EPS, GAAP	1.06	1.11	1	1.45	0.61	0.52	-1.01	-0.03	0.19	0.24	-0.83	0.03	0.42	1.11	1.12
Diluted EPS from Cont Ops	1.06	1.11	1	1.45	0.61	0.52	-1.01	-0.03	0.19	0.24	-0.83	0.03	0.42	1.11	1.12
Dividend per Share	0.08	0.09	0.13	0.2	0.33	0.36	0.36	0.39	0.43	0.44	0.33	- -	- -	- -	- -
Cash Flow per Share	0.26	1.24	1.51	0.62	1.88	1.28	0.87	0.81	0.13	-0.17	-0.21	1.31	2.62	2.23	1.45
Free Cash Flow per Basic Share	-0.06	1.07	0.99	0.1	1.76	1.24	0.66	0.59	-0.12	-0.39	-0.43	0.96	1.76	0.49	-0.01
Cash & Equivalents per Share	4.19	5.17	6.06	5.95	6.75	7.54	7.83	7.9	7.39	6.53	1.39	1.72	1.56	1.98	0.59
Book Value per Share	8.2	9.3	10.49	11.5	11.34	11.72	10.58	10.05	9.79	9.83	9.07	9.11	9.73	10.97	12.67
Tangible Book Value per Share	5.97	7.09	8.32	9.36	9.11	9.53	9.93	10.05	9.79	9.83	4.04	4.32	4.38	5.85	4.53