Eastern Company (The) Financial Ratios — EAQ 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 (%)	7.91	12.26	9.02	9.79	7.42	9.62	5.96	15.78	13.11	5.15	8.54	10.2	6.63	-6.74	5.81
Return on Assets (%)	5.27	7.75	6.01	6.52	4.71	6.33	3.36	8.11	5.74	1.94	3.45	4.66	3.34	-3.5	3.16
Return on Capital (%)	7.52	11.44	8.55	9.39	7.24	9.43	5.31	12.51	8.65	3.38	5.38	7.02	5.42	-3.42	5.16
Return on Invested Capital (%)	7.52	11.47	8.55	9.38	7.12	9.31	5.18	11.95	8.39	5.35	7.37	5.45	6.72	8.33	4.75
Gross Margin (%)	19.15	21.17	21.16	23.07	23.69	26.41	24.41	25.07	24.57	24.33	23.03	20.99	23.86	24.66	22.88
EBITDA Margin (%)	8.69	10.79	9.98	10.8	8.27	10.86	8.23	9.9	9.5	10.28	10.01	7.66	8.65	9.55	6.93
Operating Margin (%)	6.1	8.6	7.29	8.32	5.55	8.09	5.92	7.62	7.99	7.66	7.08	5.32	6.58	7.39	4.29
Incremental Operating Margin (%)	1.58	33.03	21.03	- -	- -	- -	1.42	19.23	12.88	9.17	4.71	- -	- -	22.42	39.84
Pretax Margin (%)	5.95	8.4	7.1	8.19	5.55	8.16	5.61	7.51	6.44	6.69	7.74	5.16	5.83	6.26	3.01
Profit Margin (%)	3.85	5.48	4.84	5.44	3.96	5.66	2.47	6.19	5.27	2.74	3.79	4.41	3.32	-3.13	2.86
Net Income to Common Margin (%)	3.85	5.48	4.84	5.44	3.96	5.66	2.47	6.19	5.27	2.74	3.79	4.41	3.32	-3.13	2.86
Effective Tax Rate (%)	35.29	34.77	31.76	33.54	28.6	30.63	55.96	17.53	18.14	16.51	15.14	23.28	21.9	22.6	20.33
Dvd Payout Ratio (%)	40.4	36.04	37.86	38.99	49.08	35.34	54.6	19	20.68	24.96	17.03	24.78	23.48	20.66	44.93
Sustainable Growth Rate (%)	4.71	7.84	5.6	5.97	3.78	6.22	2.7	12.79	10.4	3.87	7.09	7.67	5.07	-5.35	3.2

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	7	7	6	4	3	2	35	29	111	101	83	76	62	60	54
ST Debt	4	1	2	1	1	1	7	2	8	9	10	12	7	7	5
LT Debt	3	6	4	3	2	1	29	26	103	92	72	64	55	53	49
Total Debt/EBITDA	0.54	0.44	0.43	0.28	0.27	0.12	2.1	1.24	4.65	4.99	3.35	3.57	2.76	2.31	3.12
Net Debt/EBITDA	-0.35	-0.65	-0.98	-0.76	-1.22	-1.4	0.77	0.64	3.38	3.61	2.33	2.1	1.47	0.95	1.53
Total Debt/EBIT	0.77	0.55	0.58	0.37	0.4	0.16	2.92	1.61	6.36	7.5	4.74	5.39	3.63	2.99	5.05
Net Debt/EBIT	-0.5	-0.81	-1.34	-0.99	-1.82	-1.88	1.07	0.83	4.63	5.43	3.3	3.17	1.94	1.22	2.48
EBITDA to Interest Expense	53.65	46	44.04	59.73	64.42	123.05	17.21	19.29	12.87	9.87	14.13	9.4	7.99	9.57	6.43
EBITDA-CapEx/Interest Expense	38.99	34.59	26.92	45.46	50.74	99.48	14.38	16.3	9.94	8.74	12	7.93	6.01	6	4.95
EBIT to Interest Expense	37.64	36.69	32.18	46.03	43.28	91.65	12.37	14.85	10.82	7.36	9.98	6.53	6.07	7.4	3.98
Interest Expense	- -	- -	- -	- -	- -	- -	1	1	2	2	2	2	3	3	3
Common Equity/Total Assets	64.82	61.79	71.58	61.82	65.23	66.4	49.26	53.45	37.57	37.86	43.03	48.41	52.56	51.29	57.53
Long-Term Debt/Equity (%)	4.39	8.48	5.26	4.29	2.25	1.08	32.99	27.2	97.65	88.26	63.22	50.81	41.14	43.75	39.49
Long-Term Debt/Capital (%)	4	7.68	4.89	4.06	2.16	1.06	23.47	20.99	47.54	44.77	36.74	31.69	28.04	29.18	27.57
Long-Term Debt/Total Assets (%)	2.85	5.24	3.76	2.65	1.47	0.72	16.25	14.54	36.68	33.41	27.2	24.6	21.63	22.44	22.71
Total Debt/Equity (%)	9.76	10.48	7.45	5.72	4.05	2.17	40.52	29.6	105.38	97.14	72.09	60.34	46.72	49.91	43.21
Total Debt/Capital (%)	8.89	9.48	6.93	5.41	3.89	2.12	28.84	22.84	51.31	49.28	41.89	37.63	31.84	33.29	30.17
Total Debt/Total Assets (%)	6.33	6.47	5.33	3.53	2.64	1.44	19.96	15.82	39.59	36.78	31.02	29.21	24.56	25.6	24.86
Net Debt to Equity	-6.36	-15.34	-17.07	-15.4	-18.39	-25.39	14.9	15.23	76.6	70.34	50.3	35.5	24.92	20.41	21.25
Net Debt/Capital (%)	-6.79	-18.12	-20.59	-18.21	-22.53	-34.03	12.97	13.21	40.68	38.55	30.17	23.31	17.72	14.76	15.48
EBITDA	12	17	14	15	12	15	17	23	24	20	25	21	22	26	17
EBITDA-CapEx	9	13	9	12	9	12	14	20	18	18	21	18	17	16	13
Operating Income (Loss)	9	14	10	12	8	11	12	18	20	15	17	15	17	20	11

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	0.69	1.24	1.47	1.18	1.17	1.77	0.71	0.46	0.52	0.38	0.12	0.22	0.21	0.36	0.27
Current Ratio	4.01	4.82	5.21	5.3	4.96	6.04	3.2	3.36	3.32	2.75	2.5	2.67	2.63	2.58	3.59
Quick Ratio	1.88	2.55	2.66	2.47	2.33	3.18	1.58	1.5	1.6	1.17	1.02	1.15	1.03	1.16	1.36
CFO/Avg Current Liab	0.1	0.88	0.79	0.69	0.64	0.89	0.51	0.42	0.71	0.55	-0.04	0.22	0.59	0.47	0.24
Common Equity/Total Assets	64.82	61.79	71.58	61.82	65.23	66.4	49.26	53.45	37.57	37.86	43.03	48.41	52.56	51.29	57.53
Long-Term Debt/Equity (%)	4.39	8.48	5.26	4.29	2.25	1.08	32.99	27.2	97.65	88.26	63.22	50.81	41.14	43.75	39.49
Long-Term Debt/Capital (%)	4	7.68	4.89	4.06	2.16	1.06	23.47	20.99	47.54	44.77	36.74	31.69	28.04	29.18	27.57
Long-Term Debt/Total Assets (%)	2.85	5.24	3.76	2.65	1.47	0.72	16.25	14.54	36.68	33.41	27.2	24.6	21.63	22.44	22.71
Total Debt/Equity (%)	9.76	10.48	7.45	5.72	4.05	2.17	40.52	29.6	105.38	97.14	72.09	60.34	46.72	49.91	43.21
Total Debt/Capital (%)	8.89	9.48	6.93	5.41	3.89	2.12	28.84	22.84	51.31	49.28	41.89	37.63	31.84	33.29	30.17
Total Debt/Total Assets (%)	6.33	6.47	5.33	3.53	2.64	1.44	19.96	15.82	39.59	36.78	31.02	29.21	24.56	25.6	24.86
CFO/Total Liabilities	3.85	30.82	34.98	20.19	21.57	29.75	12.49	15.26	13.1	12.08	-1.33	7.85	22.15	17.93	9.63
CFO/CapEx	0.43	3.24	2.05	2.57	3.6	4.34	4.05	3.58	4.22	8.86	-0.54	3.15	4.78	2.12	2.23
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.26	4.06	4.58	4.57

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	8.15	8.51	8.22	8.45	8.36	7.72	9.03	8.16	7.38	5.67	6.58	6.49	6.72	7.82	7.59
Days Sales Outstanding	44.79	42.87	44.39	43.22	43.64	47.26	40.44	44.72	49.46	64.41	55.49	56.23	54.35	46.65	48.12
Inventory Turnover	3.98	4.2	3.74	3.33	3.1	2.86	3.8	3.51	3.54	3.06	3.58	3.46	3.2	3.62	3.44
Days Inventory Outstanding	91.62	86.99	97.57	109.6	117.86	127.73	96.11	104	103.19	119.27	101.93	105.46	113.93	100.9	106.03
Accounts Payable Turnover	14.7	15.45	15.24	14.41	12.99	12.19	15.41	10.9	9.97	6.69	8.22	7.77	7.31	9.15	10.71
Accounts Payable Turnover Days	24.83	23.63	23.96	25.33	28.11	29.95	23.69	33.48	36.61	54.56	44.38	46.99	49.91	39.88	34.09
Cash Conversion Cycle	111.58	106.23	118	127.48	133.39	145.04	112.85	115.25	116.05	129.12	113.04	114.69	118.37	107.67	120.06
Inventory to Cash Days	-46.83	-44.11	-53.17	-66.38	-74.22	-80.47	-55.67	-59.28	-53.73	-54.86	-46.44	-49.23	-59.58	-54.25	-57.91
Inventories	30	29	31	34	37	34	47	53	55	43	63	65	58	55	56
Raw Materials	12	8	8	9	11	9	14	18	17	15	25	26	24	21	22
Work In Process	6	6	5	7	8	7	8	9	11	4	10	9	9	7	7
Finished Goods	12	15	17	18	18	18	25	26	26	24	28	29	25	27	28
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	125	137	163	116
- Cash & Cash Equivalents	11	18	20	16	18	23	22	14	18	15	6	10	8	14	7
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	7	7	6	4	3	2	35	29	111	101	83	76	62	60	54
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	191	189	207	163
Total Capital	76	79	88	79	83	84	122	126	217	206	197	203	194	181	179
Total Debt/Capital (%)	8.89	9.48	6.93	5.41	3.89	2.12	28.84	22.84	51.31	49.28	41.89	37.63	31.84	33.29	30.17
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.4	0.33	0.29	0.33
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.69	0.73	0.76	0.65
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.95	8.46	7.96	9.44
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.52	11.12	10.28	15.26
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.52	6.61	9.14	14.8
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.34	8.19	16	23.15
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	126	138	165	118
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	192	191	209	164
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.77	30.47	33.61	26.96
TTM Sales	143	158	142	141	145	138	204	234	252	198	247	279	259	273	249
TTM EBITDA	12	17	14	15	12	15	17	23	24	20	25	21	22	26	17
TTM Operating Income	9	14	10	12	8	11	12	18	20	15	17	15	17	20	11
TTM Cash Flow to Firm	2	14	12	10	9	12	12	14	24	22	-1	12	29	23	11
TTM Free Cash Flow to Firm	-2	10	6	6	7	10	9	10	19	20	-4	9	23	13	7

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.39	6.58	15.18	24.01
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.52	11.12	10.28	15.26
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	191	189	207	163
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.13	15.93	20.87	18.12
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.69	0.73	0.76	0.65
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.95	8.46	7.96	9.44
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.17	15.95	- -	16.46
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.9	13.74	- -	20.09
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.55	17.56	- -	25.03
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.17	11.56	- -	15.48
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.99	1.03	1.35	0.93
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.06	0.89	1.45	1.14
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.12	1.14	1.78	1.42
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.99	0.75	1.07	0.88
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.98	2.32	3.29	2.09
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.26	2	3.53	2.55
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.52	2.56	4.34	3.18
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.98	1.68	2.6	1.97
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.45	0.53	0.6	0.47
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.48	0.46	0.65	0.58
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.51	0.58	0.8	0.72
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.45	0.38	0.48	0.44
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.81	5.17	8.01	13.24
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.66	4.46	8.58	16.16
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.42	5.69	10.56	20.14
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.81	3.75	6.32	12.45
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.65	5.67	16.27	29.31
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.77	7.24	20.03	36.51
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.39	4.77	11.98	22.58
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.72	0.66	0.8	0.76
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.75	0.79	0.95	0.9
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.69	0.59	0.63	0.63
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.37	7.61	8.4	10.92
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.74	9.07	9.95	12.95
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.95	6.78	6.64	9.03
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.16	10.01	10.86	17.66
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.72	11.93	12.86	20.94
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.52	8.92	8.58	14.61
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.13	21.97	26.44	19.27
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.88	24.19	34.87	29.3
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	201	171	219	189
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	209	203	259	223
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	191	152	173	156

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	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6
Diluted Weighted Avg Shares	6	6	6	6	6	6	6	4	6	6	6	6	6	6	6
Basic Weighted Avg Shares	6	6	6	6	6	6	6	4	6	6	6	6	6	6	6
Revenue per Share	23.12	25.34	22.9	22.62	23.15	22.01	32.63	56.15	40.38	31.68	39.37	44.95	41.53	43.81	40.87
EBITDA per Share	2.01	2.73	2.28	2.44	1.91	2.39	2.68	5.56	3.84	3.26	3.94	3.44	3.59	4.18	2.83
Operating Income per Share	1.41	2.18	1.67	1.88	1.29	1.78	1.93	4.28	3.23	2.43	2.79	2.39	2.73	3.24	1.75
Basic EPS, GAAP	0.89	1.39	1.11	1.23	0.92	1.25	0.81	3.48	2.13	0.87	1.49	1.98	1.38	-1.37	1.17
Basic EPS from Cont Ops	0.89	1.39	1.11	1.23	0.92	1.25	0.81	3.48	2.13	1.77	2.58	1.78	1.89	2.12	0.98
Diluted EPS, GAAP	0.89	1.38	1.11	1.23	0.92	1.25	0.8	3.47	2.12	0.86	1.49	1.97	1.37	-1.37	1.17
Diluted EPS from Cont Ops	0.89	1.38	1.11	1.23	0.92	1.25	0.8	3.47	2.12	1.76	2.58	1.77	1.88	2.12	0.98
Dividend per Share	0.36	0.5	0.42	0.48	0.45	0.44	0.44	0.66	0.44	0.44	0.44	0.44	0.44	0.44	0.44
Cash Flow per Share	0.23	2.19	1.82	1.5	1.46	1.99	1.79	3.09	3.68	3.32	-0.32	1.7	4.25	3.3	1.46
Free Cash Flow per Basic Share	-0.32	1.52	0.93	0.92	1.06	1.53	1.34	2.22	2.81	2.94	-0.92	1.16	3.36	1.74	0.8
Cash & Equivalents per Share	1.79	2.97	3.21	2.54	2.85	3.63	3.56	2.23	2.89	2.46	0.98	1.64	1.45	2.61	1.23
Book Value per Share	11.13	11.51	13.1	12.01	12.71	13.18	13.88	15.55	16.9	16.7	18.29	20.35	21.31	19.58	20.63
Tangible Book Value per Share	8.58	8.98	10.61	9.18	9.98	10.5	6.66	7.71	-0.95	-0.07	2.25	5.06	9.46	8.03	9.21