Boise Cascade, L.L.C. Financial Ratios — BC0 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 (%)	-13.41	21.82	42.5	16.94	10.16	6.86	13.22	3.04	11.78	22.55	64.67	50.29	22.74	17.32	6.29
Return on Assets (%)	-5	4.8	12.11	6.9	4.24	2.85	5.45	1.28	4.94	9.56	31.4	29.51	14.44	11.02	4.02
Return on Capital (%)	- -	14.42	- -	12.24	8.01	6.52	9.47	4.02	8.6	14.66	44.76	39.26	18.95	14.63	5.67
Return on Invested Capital (%)	- -	14.4	- -	12.3	8.03	7.9	9.38	6	8.74	15.68	44.61	38.84	17.67	13.65	5.16
Gross Margin (%)	11.36	13.52	13.04	14.22	13.21	13.17	13.82	13.77	14.59	17.15	20.51	22.83	20.9	19.79	16.46
EBITDA Margin (%)	0.54	3.61	4.23	5.56	4.41	4.08	5.05	4.42	4.71	7.89	13.3	15.04	11.11	9.48	5.39
Operating Margin (%)	-1.2	2.27	3.02	4.07	2.84	2.17	3.19	2.21	2.94	6.15	12.26	13.8	9.13	7.29	2.86
Incremental Operating Margin (%)	- -	16.98	7.21	15.59	- -	- -	10.89	- -	- -	24.09	25.91	40.34	34.44	117.9	95.94
Pretax Margin (%)	-2.05	1.5	2.39	3.45	2.22	1.11	2.65	0.44	2.33	5.23	11.97	13.67	9.43	7.46	2.81
Profit Margin (%)	-2.06	1.49	3.57	2.24	1.44	0.98	1.87	0.41	1.74	3.2	8.99	10.23	7.07	5.6	2.07
Net Income to Common Margin (%)	-2.06	1.49	3.57	2.24	1.44	0.98	1.87	0.41	1.74	3.2	8.99	10.23	7.07	5.6	2.07
Effective Tax Rate (%)	- -	0.73	- -	35.11	35.32	11.66	29.45	7.35	25.23	38.88	24.91	25.19	25.02	24.99	26.18
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	3.26	247.18	66.67	45.26	29.99	18.6	71.64	60.8	26.07
Sustainable Growth Rate (%)	-13.41	21.82	42.5	16.94	10.16	6.86	12.79	-4.47	3.93	12.34	45.28	40.94	6.45	6.79	4.65

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	220	275	302	294	345	438	438	439	522	531	532	523	530	516	511
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	220	275	302	294	345	438	438	439	522	531	532	523	530	516	511
Total Debt/EBITDA	18.02	2.74	2.18	1.48	2.15	2.74	1.96	1.99	2.39	1.23	0.5	0.41	0.7	0.81	1.48
Net Debt/EBITDA	3.04	2.28	1.32	0.66	1	2.09	1.17	1.12	0.71	0.09	-0.29	-0.44	-0.66	-0.42	-0.09
Total Debt/EBIT	-8.12	4.36	3.05	2.02	3.34	5.17	3.1	6.1	3.83	1.59	0.55	0.45	0.85	1.05	2.79
Net Debt/EBIT	-1.37	3.63	1.86	0.9	1.55	3.94	1.85	3.44	1.14	0.11	-0.31	-0.48	-0.81	-0.55	-0.17
EBITDA to Interest Expense	0.64	4.61	6.78	9.01	7.12	5.98	8.82	8.44	8.4	16.48	42.5	49.65	29.8	26.49	15.8
EBITDA-CapEx/Interest Expense	-1.12	3.35	4.54	6.23	3.23	2.85	5.84	5.38	5.22	13.45	38.21	45.16	29.8	26.49	15.8
EBIT to Interest Expense	-1.42	2.9	4.83	6.6	4.58	3.17	5.57	4.21	5.24	12.84	39.18	45.56	24.49	20.36	8.39
Interest Expense	19	22	20	22	23	27	25	26	26	26	25	25	25	24	22
Common Equity/Total Assets	31.3	11.81	40.98	40.58	42.82	40.3	41.97	42.54	41.42	43.28	52.58	63.51	63.48	63.85	64
Long-Term Debt/Equity (%)	77.69	281.29	66.66	59.76	64.45	75.45	64.98	65.33	74.43	62.46	39.32	25.42	24.13	24	24.62
Long-Term Debt/Capital (%)	43.72	73.77	40	37.41	39.19	43	39.39	39.52	42.67	38.45	28.22	20.27	19.44	19.35	19.76
Long-Term Debt/Total Assets (%)	24.32	33.22	27.32	24.25	27.6	30.41	27.27	27.79	30.83	27.03	20.67	16.14	15.32	15.32	15.76
Total Debt/Equity (%)	77.69	281.29	66.66	59.76	64.45	75.45	64.98	65.33	74.43	62.46	39.32	25.42	24.13	24	24.62
Total Debt/Capital (%)	43.72	73.77	40	37.41	39.19	43	39.39	39.52	42.67	38.45	28.22	20.27	19.44	19.35	19.76
Total Debt/Total Assets (%)	24.32	33.22	27.32	24.25	27.6	30.41	27.27	27.79	30.83	27.03	20.67	16.14	15.32	15.32	15.76
Net Debt to Equity	13.13	234.35	40.52	26.55	29.94	57.53	38.72	36.84	22.14	4.51	-22.5	-26.92	-22.97	-12.42	-1.53
Net Debt/Capital (%)	11.61	70.09	28.84	20.98	23.04	36.52	27.91	26.92	16.56	3.93	-26.8	-35	-28.4	-13.67	-1.51
EBITDA	12	100	139	199	160	160	224	221	219	432	1,054	1,262	760	637	345
EBITDA-CapEx	-21	73	93	137	73	76	148	141	136	353	948	1,148	760	637	345
Operating Income (Loss)	-27	63	99	146	103	85	141	110	136	337	972	1,158	624	490	183

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	1.03	0.2	0.49	0.64	0.71	0.33	0.46	0.52	0.74	0.77	1.17	1.83	1.6	1.26	0.97
Current Ratio	3.34	2.28	2.88	2.95	3.04	2.43	2.44	2.67	2.66	2.5	2.94	3.78	3.46	3.34	3.36
Quick Ratio	1.72	0.82	1.16	1.35	1.48	1.01	1.14	1.14	1.34	1.52	1.89	2.42	2.23	1.88	1.66
CFO/Avg Current Liab	-0.24	0.38	0.14	0.41	0.31	0.53	0.44	0.44	0.65	0.65	1.15	1.76	1.21	0.76	0.48
Common Equity/Total Assets	31.3	11.81	40.98	40.58	42.82	40.3	41.97	42.54	41.42	43.28	52.58	63.51	63.48	63.85	64
Long-Term Debt/Equity (%)	77.69	281.29	66.66	59.76	64.45	75.45	64.98	65.33	74.43	62.46	39.32	25.42	24.13	24	24.62
Long-Term Debt/Capital (%)	43.72	73.77	40	37.41	39.19	43	39.39	39.52	42.67	38.45	28.22	20.27	19.44	19.35	19.76
Long-Term Debt/Total Assets (%)	24.32	33.22	27.32	24.25	27.6	30.41	27.27	27.79	30.83	27.03	20.67	16.14	15.32	15.32	15.76
Total Debt/Equity (%)	77.69	281.29	66.66	59.76	64.45	75.45	64.98	65.33	74.43	62.46	39.32	25.42	24.13	24	24.62
Total Debt/Capital (%)	43.72	73.77	40	37.41	39.19	43	39.39	39.52	42.67	38.45	28.22	20.27	19.44	19.35	19.76
Total Debt/Total Assets (%)	24.32	33.22	27.32	24.25	27.6	30.41	27.27	27.79	30.83	27.03	20.67	16.14	15.32	15.32	15.76
CFO/Total Liabilities	-7.03	10.63	5.13	14.13	11.25	17.68	16.25	18.01	24.76	26.42	54.67	88.05	54.43	35.98	21.78
CFO/CapEx	-1.3	2.83	0.73	1.66	0.92	1.82	2.01	2.05	2.97	3.71	6.26	9.12	- -	- -	- -
Altman's Z-Score	- -	- -	5.07	5.38	4.91	4.36	4.93	4.96	4.81	5.32	6.94	6.97	6.69	6.43	5.01

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	20.27	21.91	22.81	22.02	20.22	20.25	19.89	21.68	21.59	18.5	19.33	22.62	21.04	19.94	20.08
Days Sales Outstanding	18.01	16.66	16	16.57	18.05	18.03	18.35	16.83	16.91	19.73	18.89	16.14	17.35	18.31	18.17
Inventory Turnover	7.31	7.88	8.03	7.88	8.09	8.3	8.39	8.53	7.7	9.06	10.82	9.53	7.67	7.12	6.69
Days Inventory Outstanding	49.93	46.3	45.47	46.3	45.1	43.97	43.49	42.78	47.43	40.28	33.72	38.3	47.57	51.28	54.54
Accounts Payable Turnover	17.59	19.69	21.42	21.2	20.3	19.51	18.07	19.65	18.13	17.12	20.1	21.53	18.71	18.05	19.35
Accounts Payable Turnover Days	20.75	18.53	17.04	17.22	17.98	18.7	20.2	18.57	20.13	21.32	18.16	16.96	19.51	20.23	18.86
Cash Conversion Cycle	47.19	44.42	44.42	45.66	45.18	43.3	41.64	41.04	44.21	38.68	34.45	37.48	45.4	49.37	53.85
Inventory to Cash Days	-31.92	-29.65	-29.47	-29.73	-27.05	-25.95	-25.14	-25.94	-30.52	-20.55	-14.84	-22.16	-30.22	-32.98	-36.37
Inventories	284	326	383	394	385	433	477	533	498	503	661	698	712	803	796
Raw Materials	60	59	91	86	92	103	99	91	85	72	87	101	108	107	124
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	224	267	292	308	293	330	377	442	413	432	574	596	605	696	672
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	- -	- -	1,158	1,467	1,002	878	1,521	906	1,441	1,862	2,740	2,789	5,155	4,575	2,680
- Cash & Cash Equivalents	182	46	118	164	184	104	177	192	285	405	749	998	950	713	477
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	220	275	302	294	345	438	438	439	522	531	532	523	530	516	511
Enterprise Value	- -	- -	1,341	1,598	1,162	1,211	1,782	1,154	1,678	1,988	2,523	2,313	4,735	4,378	2,713
Total Capital	502	373	754	787	879	1,018	1,113	1,112	1,223	1,382	1,884	2,581	2,725	2,667	2,586
Total Debt/Capital (%)	43.72	73.77	40	37.41	39.19	43	39.39	39.52	42.67	38.45	28.22	20.27	19.44	19.35	19.76
Total Debt / EV	- -	- -	0.22	0.18	0.3	0.36	0.25	0.38	0.31	0.27	0.21	0.23	0.11	0.12	0.19
EV/Sales	- -	- -	0.41	0.45	0.32	0.31	0.4	0.23	0.36	0.36	0.32	0.28	0.69	0.65	0.42
EV/EBITDA	- -	- -	9.68	8.05	7.25	7.59	7.97	5.22	7.67	4.6	2.39	1.83	6.23	6.87	7.86
EV/EBIT	- -	- -	13.58	10.98	11.27	14.3	12.6	16.02	12.3	5.93	2.6	2	7.58	8.93	14.8
EV/Cash Flow to Firm	- -	- -	- -	13.76	12.25	6.9	10.52	6.14	6.33	6.4	3.68	2.18	6.7	9.59	10.04
EV/Free Cash Flow to Firm	- -	- -	- -	29.09	157.56	13.18	18.96	10.7	9.2	8.6	4.36	2.45	6.7	9.59	10.04
Diluted Market Cap	- -	- -	1,183	1,470	1,016	891	1,541	922	1,451	1,873	2,762	2,811	5,202	4,711	2,786
Diluted Enterprise Value	- -	- -	1,367	1,601	1,176	1,225	1,802	1,170	1,687	1,999	2,545	2,335	4,782	4,514	2,819
EV per Share	- -	- -	34.07	40.54	29.94	31.59	46.2	29.82	43.04	50.7	64.15	58.63	119.75	114.66	74.97
TTM Sales	2,248	2,779	3,273	3,574	3,633	3,911	4,432	4,995	4,643	5,475	7,926	8,387	6,838	6,724	6,405
TTM EBITDA	12	100	139	199	160	160	224	221	219	432	1,054	1,262	760	637	345
TTM Operating Income	-27	63	99	146	103	85	141	110	136	337	972	1,158	624	490	183
TTM Cash Flow to Firm	- -	99	- -	116	95	175	169	188	265	311	686	1,060	707	456	270
TTM Free Cash Flow to Firm	- -	72	- -	55	7	92	94	108	182	231	579	946	707	456	270

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	- -	- -	-96.01	36.19	-141.21	13.04	20.24	11.03	8.9	8.71	4.93	3.03	7.57	10.75	10.96
EV/EBIT	- -	- -	13.58	10.98	11.27	14.3	12.6	16.02	12.3	5.93	2.6	2	7.58	8.93	14.8
Enterprise Value	- -	- -	1,341	1,598	1,162	1,211	1,782	1,154	1,678	1,988	2,523	2,313	4,735	4,378	2,713
Low Price	- -	- -	22.72	23.84	24.26	13.74	22.02	22.48	22.05	20.49	45.76	54.71	59.74	114.45	65.5
EV/Sales	- -	- -	0.41	0.45	0.32	0.31	0.4	0.23	0.36	0.36	0.32	0.28	0.69	0.65	0.42
EV/EBITDA	- -	- -	9.68	8.05	7.25	7.59	7.97	5.22	7.67	4.6	2.39	1.83	6.23	6.87	7.86
Price/Earnings	- -	- -	10.11	18.34	19.41	23.19	18.36	44.52	17.83	10.66	3.85	3.26	10.69	12.44	20.89
Price/Earnings Average	- -	- -	9.36	14.71	25.46	22.39	14.22	74.51	14.11	8.47	3.24	3.22	7.25	14.03	25.61
Price/Earnings High	- -	- -	11.65	18.61	32.25	29.16	19.01	92.31	19.03	11.11	4.2	3.88	10.82	16.07	36.95
Price/Earnings Low	- -	- -	7.81	11.74	18.24	13.93	10.25	42.74	10.64	4.6	2.53	2.52	4.9	11.89	18.48
Price/Book Value	- -	- -	2.56	2.98	1.87	1.51	2.25	1.35	2.05	2.19	2.03	1.36	2.35	2.13	1.29
Price/Book Value Average	- -	- -	2.37	2.39	2.46	1.46	1.75	2.26	1.63	1.74	1.7	1.34	1.59	2.4	1.58
Price/Book Value High	- -	- -	2.95	3.02	3.11	1.9	2.34	2.79	2.19	2.28	2.21	1.61	2.38	2.75	2.28
Price/Book Value Low	- -	- -	1.98	1.91	1.76	0.91	1.26	1.29	1.23	0.94	1.33	1.05	1.08	2.03	1.14
Price/Tangible Book Value	- -	- -	2.75	3.19	1.99	1.72	2.52	1.52	2.31	2.41	2.15	1.59	2.81	2.53	1.55
Price/Tangible Book Value Average	- -	- -	2.55	2.56	2.62	1.66	1.95	2.54	1.83	1.91	1.8	1.57	1.91	2.85	1.9
Price/Tangible Book Value High	- -	- -	3.17	3.23	3.31	2.17	2.61	3.15	2.47	2.51	2.34	1.89	2.84	3.27	2.74
Price/Tangible Book Value Low	- -	- -	2.13	2.04	1.87	1.04	1.41	1.46	1.38	1.04	1.41	1.23	1.29	2.42	1.37
Price/Sales	- -	- -	0.36	0.41	0.28	0.23	0.34	0.18	0.31	0.34	0.35	0.33	0.76	0.7	0.43
Price/Sales Average	- -	- -	0.33	0.33	0.37	0.22	0.27	0.31	0.25	0.27	0.29	0.33	0.51	0.79	0.53
Price/Sales High	- -	- -	0.42	0.42	0.46	0.29	0.36	0.38	0.33	0.36	0.38	0.4	0.77	0.9	0.77
Price/Sales Low	- -	- -	0.28	0.26	0.26	0.14	0.19	0.18	0.19	0.15	0.23	0.26	0.35	0.67	0.38
Price/Cash Flow	- -	- -	35.38	14.41	12.61	5.84	10.05	5.57	5.87	6.33	4.12	2.68	7.52	10.68	10.92
Price/Cash Flow Average	- -	- -	32.74	11.56	16.54	5.64	7.78	9.33	4.65	5.03	3.46	2.65	5.1	12.04	13.38
Price/Cash Flow High	- -	- -	40.75	14.62	20.95	7.34	10.41	11.55	6.27	6.6	4.48	3.19	7.61	13.8	19.31
Price/Cash Flow Low	- -	- -	27.32	9.23	11.85	3.51	5.61	5.35	3.5	2.73	2.7	2.08	3.45	10.21	9.66
Price/Free Cash Flow Average	- -	- -	-88.86	29.03	-185.23	12.59	15.68	18.46	7.05	6.92	4.14	3	5.13	12.11	13.43
Price/Free Cash Flow High	- -	- -	-110.6	36.72	-234.58	16.4	20.96	22.87	9.5	9.07	5.36	3.61	7.66	13.88	19.38
Price/Free Cash Flow Low	- -	- -	-74.15	23.18	-132.69	7.83	11.3	10.59	5.31	3.76	3.24	2.35	3.47	10.27	9.7
EV/Sales Average	- -	- -	0.38	0.37	0.41	0.3	0.32	0.35	0.3	0.29	0.26	0.27	0.45	0.74	0.52
EV/Sales High	- -	- -	0.46	0.45	0.5	0.37	0.41	0.43	0.38	0.38	0.35	0.34	0.7	0.85	0.75
EV/Sales Low	- -	- -	0.33	0.3	0.3	0.22	0.25	0.22	0.24	0.17	0.2	0.2	0.28	0.62	0.38
EV/EBITDA Average	- -	- -	9.06	6.59	9.2	7.4	6.43	7.99	6.29	3.71	1.98	1.81	4.05	7.78	9.61
EV/EBITDA High	- -	- -	10.95	8.16	11.38	9.01	8.21	9.63	8.11	4.78	2.62	2.25	6.31	8.96	13.83
EV/EBITDA Low	- -	- -	7.78	5.39	6.87	5.39	4.96	5.06	5.01	2.15	1.5	1.33	2.56	6.55	6.97
EV/EBIT Average	- -	- -	12.71	8.99	14.29	13.94	10.18	24.5	10.09	4.79	2.15	1.97	4.93	10.12	18.1
EV/EBIT High	- -	- -	15.36	11.13	17.69	16.97	12.99	29.53	13.01	6.17	2.85	2.46	7.68	11.66	26.04
EV/EBIT Low	- -	- -	10.91	7.35	10.68	10.16	7.85	15.52	8.04	2.77	1.63	1.45	3.11	8.52	13.11
Last Price	- -	- -	29.41	37.23	25.82	22.89	39.43	23.42	36.97	47.49	69.67	70.67	130.37	119.82	74.05
High Price	- -	- -	33.88	37.78	42.89	28.78	40.84	48.55	39.45	49.49	75.84	84.15	131.96	154.75	130.96
Enterprise Value Average	- -	- -	1,255	1,308	1,475	1,181	1,440	1,765	1,377	1,605	2,085	2,282	3,076	4,960	3,318
Enterprise Value High	- -	- -	1,517	1,620	1,825	1,437	1,837	2,127	1,775	2,066	2,766	2,845	4,798	5,712	4,773
Enterprise Value Low	- -	- -	1,078	1,070	1,102	861	1,111	1,118	1,097	929	1,583	1,684	1,942	4,173	2,404

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	41	41	39	39	39	38	39	39	39	39	39	39	40	38	36
Diluted Weighted Avg Shares	39	41	40	39	39	39	39	39	39	39	40	40	40	39	38
Basic Weighted Avg Shares	39	41	40	39	39	39	39	39	39	39	39	40	40	39	37
Revenue per Share	57.19	67.02	81.42	90.68	92.6	100.91	114.75	128.31	118.94	139.39	201.07	212.2	172.47	172.04	170.9
EBITDA per Share	0.31	2.42	3.45	5.04	4.09	4.12	5.79	5.68	5.61	11	26.75	31.92	19.16	16.31	9.21
Operating Income per Share	-0.69	1.52	2.46	3.69	2.63	2.18	3.66	2.83	3.5	8.57	24.65	29.29	15.75	12.54	4.89
Basic EPS, GAAP	-1.18	1	2.91	2.03	1.33	0.99	2.15	0.53	2.07	4.45	18.07	21.7	12.2	9.63	3.54
Basic EPS from Cont Ops	-1.18	1	2.91	2.03	1.33	0.99	2.15	0.53	2.07	4.45	18.07	21.7	12.2	9.63	3.54
Diluted EPS, GAAP	-1.18	1	2.91	2.03	1.33	0.98	2.12	0.52	2.06	4.44	17.97	21.56	12.12	9.57	3.53
Diluted EPS from Cont Ops	-1.18	1	2.91	2.03	1.33	0.98	2.12	0.52	2.06	4.44	17.97	21.56	12.12	9.57	3.53
Dividend per Share	- -	- -	- -	- -	- -	- -	0.07	1.3	1.38	2.02	5.42	4.04	8.74	5.85	0.92
Cash Flow per Share	-1.11	1.87	0.83	2.58	2.05	3.92	3.92	4.2	6.29	7.5	16.92	26.34	17.34	11.21	6.78
Free Cash Flow per Basic Share	-1.96	1.21	-0.31	1.03	-0.18	1.76	1.97	2.15	4.17	5.48	14.22	23.46	17.34	11.21	6.78
Cash & Equivalents per Share	4.4	1.11	3	4.15	4.75	2.71	4.59	4.95	7.32	10.34	19.04	25.3	24.02	18.68	13.19
Book Value per Share	6.82	2.36	11.49	12.49	13.77	15.12	17.48	17.38	17.99	21.7	34.39	52.15	55.53	56.34	57.33
Tangible Book Value per Share	6.31	1.85	10.68	11.68	12.95	13.27	15.66	15.41	15.98	19.74	32.47	44.57	46.4	47.31	47.8