Lakeland Industries, Inc. Financial Ratios — LLI 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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	-0.51	-44.09	-0.26	15.59	5.89	5.6	0.57	1.76	3.9	34.17	9.21	1.53	4.46	-13.39	-18.36
Return on Assets (%)	-0.37	-28.31	-0.15	9.67	4.25	4.51	0.49	1.54	3.38	29.57	8.11	1.32	3.66	-9.87	-11.98
Return on Capital (%)	- -	- -	- -	- -	5.76	5.41	0.55	1.79	3.87	33.26	8.96	1.48	4.18	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	11.08	5.41	0.56	1.78	3.9	33.16	8.87	1.49	2.66	- -	- -
Gross Margin (%)	29.88	28.73	27.17	33.93	36.46	36.71	37.72	34.24	35.15	49.86	43.01	40.63	41.06	41.07	32.87
EBITDA Margin (%)	3.82	0.55	1.37	8.64	12.84	9.33	9.64	4.58	6.98	28.84	15.13	6.24	6.5	-3.56	-5.42
Operating Margin (%)	1.81	-1.23	-0.39	7.45	11.85	7.94	8.83	3.6	5.45	27.6	13.55	4.91	4.81	0.76	-7.09
Incremental Operating Margin (%)	74.4	240.57	- -	359.83	77.9	36.88	16.63	- -	26.27	74.25	68.55	189.64	3.81	- -	- -
Pretax Margin (%)	0.87	-21.8	-3.25	3.1	10.95	7.28	8.69	3.52	5.34	27.62	13.64	4.85	7.5	-10.98	-9.19
Profit Margin (%)	-0.39	-27.64	-0.13	8.99	3.87	4.52	0.46	1.47	3.04	22.22	9.61	1.66	4.35	-10.81	-13.14
Net Income to Common Margin (%)	-0.39	-27.64	-0.13	8.99	3.87	4.52	0.46	1.47	3.04	22.22	9.61	1.66	4.35	-10.81	-13.14
Effective Tax Rate (%)	- -	- -	- -	- -	28.58	37.94	94.73	58.09	42.97	19.55	29.6	65.76	42.01	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.73	-4.91	-4.55
Sustainable Growth Rate (%)	-0.51	-44.09	-0.26	15.59	5.89	5.6	0.57	1.76	3.9	34.17	9.21	1.53	3.71	-14.04	-19.19

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	18	18	18	9	13	6	2	1	3	2	5	5	12	32	47
ST Debt	2	17	15	8	13	5	- -	- -	2	1	1	2	2	5	7
LT Debt	16	1	3	1	1	1	1	1	1	2	4	4	10	27	41
Total Debt/EBITDA	4.94	34.73	14.15	1.13	1.05	0.72	0.18	0.29	0.45	0.05	0.27	0.74	1.52	-5.32	-4.53
Net Debt/EBITDA	3.38	21.8	10.5	0.3	0.5	-0.57	-1.52	-2.54	-1.79	-1.15	-2.94	-3.44	-2.99	0.02	-1.89
Total Debt/EBIT	10.43	-17.56	-49.19	1.31	1.14	0.84	0.2	0.37	0.58	0.05	0.31	0.95	2.05	-3.42	-3.05
Net Debt/EBIT	7.15	-11.02	-36.5	0.34	0.54	-0.67	-1.66	-3.23	-2.29	-1.2	-3.29	-4.37	-4.04	0.01	-1.27
EBITDA to Interest Expense	5.42	0.57	0.57	4.78	16.3	12.97	56.76	36.24	64.84	1,993.52	1,194.33	190.43	155.85	-3.61	-4.87
EBITDA-CapEx/Interest Expense	-1.75	-0.95	0.19	4.23	15.23	12.3	51.21	11.42	55.93	1,921.26	1,140.93	136.78	116.06	-4.54	-5.18
EBIT to Interest Expense	2.57	-1.28	-0.16	4.12	15.05	11.04	52.01	28.52	50.66	1,908.09	1,069.8	149.76	115.23	0.77	-6.36
Interest Expense	1	1	2	2	1	1	- -	- -	- -	- -	- -	- -	- -	2	2
Common Equity/Total Assets	71.55	55.2	55.26	67.87	76.5	84.57	87.63	87.86	85.56	87.25	88.85	83.95	80.3	68.99	61.51
Long-Term Debt/Equity (%)	22.21	2.82	5.93	1.26	1.02	1	1.58	1.39	1.66	1.32	2.94	2.98	7.98	18.49	31.48
Long-Term Debt/Capital (%)	17.8	2.03	4.24	1.11	0.85	0.93	1.55	1.37	1.6	1.3	2.83	2.86	7.26	15.21	23.04
Long-Term Debt/Total Assets (%)	15.89	1.56	3.28	0.86	0.78	0.85	1.39	1.23	1.42	1.16	2.61	2.5	6.41	12.75	19.36
Total Debt/Equity (%)	24.8	39.33	39.71	14.39	19.88	8.09	2.03	1.58	4	1.96	3.93	4.37	9.97	21.58	36.63
Total Debt/Capital (%)	19.87	28.23	28.42	12.58	16.59	7.48	1.99	1.56	3.85	1.92	3.78	4.18	9.07	17.75	26.81
Total Debt/Total Assets (%)	17.74	21.71	21.94	9.77	15.21	6.84	1.78	1.39	3.42	1.71	3.49	3.66	8.01	14.89	22.53
Net Debt to Equity	17.01	24.68	29.46	3.78	9.48	-6.41	-17.03	-13.83	-15.82	-43.2	-42.14	-20.2	-19.6	-0.08	15.3
Net Debt/Capital (%)	14.53	19.79	22.76	3.65	8.66	-6.84	-20.52	-16.05	-18.21	-73.52	-68.2	-24.09	-21.89	-0.07	12.05
EBITDA	4	1	1	8	13	8	9	5	8	46	18	7	8	-6	-10
EBITDA-CapEx	-1	-1	- -	7	12	8	8	1	6	44	17	5	6	-7	-11
Operating Income (Loss)	2	-1	- -	7	12	7	8	4	6	44	16	6	6	1	-14

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	0.6	0.24	0.17	0.26	0.35	0.84	1.52	1.24	1.13	3.25	4.39	1.32	1.37	0.5	0.33
Current Ratio	7.8	2.29	2.44	2.62	3.11	4.87	7.37	7.3	6.17	7.62	10.04	5.68	5.53	3.91	3.53
Quick Ratio	1.93	0.74	0.68	0.76	0.93	1.71	2.88	2.84	2.5	4.59	5.93	2.44	2.59	1.47	1.3
CFO/Avg Current Liab	- -	0.07	-0.14	0.11	-0.02	0.71	0.06	0.17	0.31	2.79	0.91	-0.36	0.59	-0.6	-0.43
Common Equity/Total Assets	71.55	55.2	55.26	67.87	76.5	84.57	87.63	87.86	85.56	87.25	88.85	83.95	80.3	68.99	61.51
Long-Term Debt/Equity (%)	22.21	2.82	5.93	1.26	1.02	1	1.58	1.39	1.66	1.32	2.94	2.98	7.98	18.49	31.48
Long-Term Debt/Capital (%)	17.8	2.03	4.24	1.11	0.85	0.93	1.55	1.37	1.6	1.3	2.83	2.86	7.26	15.21	23.04
Long-Term Debt/Total Assets (%)	15.89	1.56	3.28	0.86	0.78	0.85	1.39	1.23	1.42	1.16	2.61	2.5	6.41	12.75	19.36
Total Debt/Equity (%)	24.8	39.33	39.71	14.39	19.88	8.09	2.03	1.58	4	1.96	3.93	4.37	9.97	21.58	36.63
Total Debt/Capital (%)	19.87	28.23	28.42	12.58	16.59	7.48	1.99	1.56	3.85	1.92	3.78	4.18	9.07	17.75	26.81
Total Debt/Total Assets (%)	17.74	21.71	21.94	9.77	15.21	6.84	1.78	1.39	3.42	1.71	3.49	3.66	8.01	14.89	22.53
CFO/Total Liabilities	-0.02	3.72	-10.78	9.77	-2.5	88.09	5.54	15.53	25.01	228.47	81.47	-23.76	36.02	-24.1	-19.49
CFO/CapEx	- -	1	-4.68	3.12	-0.62	27.83	0.72	0.58	3.48	24.47	15.96	-2.75	5.27	-10.31	-23.47
Altman's Z-Score	- -	- -	- -	3.11	4.79	5.81	8.02	6.78	7.13	11.15	8.85	5.28	5.23	4.15	2.51

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	7.15	7.22	6.63	6.9	8.05	7.77	7.73	6.47	6.31	8.07	6.49	7.04	6.84	7.15	6.46
Days Sales Outstanding	51.07	50.57	55.08	52.89	45.33	46.97	47.2	56.4	57.86	45.23	56.23	51.86	53.37	51.05	56.51
Inventory Turnover	1.49	1.6	1.68	1.6	1.62	1.43	1.52	1.53	1.61	1.82	1.48	1.27	1.34	1.47	1.56
Days Inventory Outstanding	245.79	228.67	216.95	227.49	224.64	255.54	239.49	239.07	226.07	201.01	246.88	288.43	271.72	248.16	233.25
Accounts Payable Turnover	12.26	10.86	9.02	7.4	11.16	10.73	11.4	9.88	10.7	10.83	10.81	12.48	9.55	11.25	8.25
Accounts Payable Turnover Days	29.76	33.6	40.47	49.34	32.7	34.03	32.02	36.95	34.11	33.71	33.77	29.25	38.2	32.45	44.25
Cash Conversion Cycle	267.09	245.64	231.56	231.03	237.27	268.48	254.67	258.51	249.82	212.53	269.34	311.05	286.88	266.76	245.51
Inventory to Cash Days	-194.72	-178.09	-161.88	-174.6	-179.31	-208.57	-192.3	-182.67	-168.21	-155.79	-190.66	-236.57	-218.34	-197.11	-176.74
Inventories	46	39	40	37	41	36	43	42	44	44	48	58	51	83	83
Raw Materials	21	21	16	14	15	14	15	15	18	19	20	29	27	39	40
Work In Process	2	2	1	2	1	1	2	1	1	- -	1	1	1	3	2
Finished Goods	23	16	22	21	25	20	26	26	29	27	30	33	30	44	44
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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	- -	- -	- -	61	86	79	110	87	114	223	159	105	135	222	92
- Cash & Cash Equivalents	6	7	5	7	7	10	16	13	15	53	53	25	25	17	13
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	18	18	18	9	13	6	2	1	3	2	5	5	12	32	47
Enterprise Value	- -	- -	- -	63	92	74	96	76	103	173	111	85	122	237	127
Total Capital	91	64	62	72	81	77	85	85	88	124	130	125	136	178	176
Total Debt/Capital (%)	19.87	28.23	28.42	12.58	16.59	7.48	1.99	1.56	3.85	1.92	3.78	4.18	9.07	17.75	26.81
Total Debt / EV	- -	- -	- -	0.14	0.15	0.08	0.02	0.02	0.03	0.01	0.04	0.06	0.1	0.13	0.37
EV/Sales	- -	- -	- -	0.68	0.93	0.86	1	0.77	0.95	1.09	0.94	0.76	0.98	1.41	0.66
EV/EBITDA	- -	- -	- -	7.85	7.22	9.23	10.4	16.74	13.69	3.77	6.19	12.11	15.03	- -	- -
EV/EBIT	- -	- -	- -	9.1	7.83	10.83	11.35	21.27	17.52	3.94	6.91	15.41	20.32	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	2,166.58	6.25	146.48	41.26	28.15	4.25	8.66	- -	11.13	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	6.47	- -	- -	39.24	4.43	9.24	- -	13.72	- -	- -
Diluted Market Cap	- -	- -	- -	55	86	79	105	89	115	227	168	111	138	174	91
Diluted Enterprise Value	- -	- -	- -	57	92	75	90	78	104	177	120	91	125	188	125
EV per Share	- -	- -	- -	8.97	12.74	10.21	11.85	9.46	12.91	21.64	14.56	11.65	16.53	24.91	12.97
TTM Sales	96	95	91	93	100	86	96	99	108	159	118	113	125	167	193
TTM EBITDA	4	1	1	8	13	8	9	5	8	46	18	7	8	-6	-10
TTM Operating Income	2	-1	- -	7	12	7	8	4	6	44	16	6	6	1	-14
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	12	1	2	4	41	13	-5	11	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	-1	11	- -	-1	3	39	12	-7	9	- -	- -

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	- -	- -	- -	27.47	-63.35	7.17	-406.68	-67.55	45	5.83	14	-14.88	15.59	-9.98	-5.52
EV/EBIT	- -	- -	- -	9.1	7.83	10.83	11.35	21.27	17.52	3.94	6.91	15.41	20.32	- -	- -
Enterprise Value	- -	- -	- -	63	92	74	96	76	103	173	111	85	122	237	127
Low Price	- -	- -	- -	8.39	7.63	8.69	9.75	9.95	9.8	11.71	18.86	11.33	10.7	15.46	7.94
EV/Sales	- -	- -	- -	0.68	0.93	0.86	1	0.77	0.95	1.09	0.94	0.76	0.98	1.41	0.66
EV/EBITDA	- -	- -	- -	7.85	7.22	9.23	10.4	16.74	13.69	3.77	6.19	12.11	15.03	- -	- -
Price/Earnings	- -	- -	- -	6.39	22.07	20.22	235.89	60.58	34.93	6.31	14.47	57.74	24.78	- -	- -
Price/Earnings Average	- -	- -	- -	8.53	20.46	19.9	223.46	72.36	27.18	4.55	17.07	62.19	19.88	- -	- -
Price/Earnings High	- -	- -	- -	26.32	29.04	25.22	280.34	87.64	44.37	8.29	32.84	86.2	25.75	- -	- -
Price/Earnings Low	- -	- -	- -	6.21	14.21	16.2	169.29	55.29	23.91	2.65	13.1	45.76	14.5	- -	- -
Price/Book Value	- -	- -	- -	0.96	1.27	1.1	1.33	1.05	1.34	1.83	1.27	0.87	1.09	1.52	0.72
Price/Book Value Average	- -	- -	- -	1.29	1.18	1.08	1.26	1.25	1.04	1.32	1.5	0.94	0.88	1.34	1.2
Price/Book Value High	- -	- -	- -	3.97	1.68	1.37	1.58	1.52	1.7	2.41	2.88	1.3	1.13	1.76	1.93
Price/Book Value Low	- -	- -	- -	0.94	0.82	0.88	0.96	0.96	0.92	0.77	1.15	0.69	0.64	1	0.6
Price/Tangible Book Value	- -	- -	- -	0.98	1.29	1.12	1.35	1.06	1.36	1.84	1.28	0.99	1.31	2.12	1.13
Price/Tangible Book Value Average	- -	- -	- -	1.31	1.2	1.1	1.27	1.27	1.05	1.33	1.51	1.07	1.05	1.87	1.89
Price/Tangible Book Value High	- -	- -	- -	4.04	1.7	1.39	1.6	1.53	1.72	2.42	2.9	1.48	1.36	2.46	3.04
Price/Tangible Book Value Low	- -	- -	- -	0.95	0.83	0.89	0.97	0.97	0.93	0.77	1.16	0.79	0.77	1.4	0.95
Price/Sales	- -	- -	- -	0.57	0.85	0.91	1.08	0.89	1.06	1.4	1.39	0.96	1.08	1.04	0.47
Price/Sales Average	- -	- -	- -	0.77	0.79	0.9	1.02	1.07	0.83	1.01	1.64	1.03	0.87	0.92	0.79
Price/Sales High	- -	- -	- -	2.37	1.12	1.14	1.29	1.29	1.35	1.84	3.15	1.43	1.12	1.2	1.27
Price/Sales Low	- -	- -	- -	0.56	0.55	0.73	0.78	0.81	0.73	0.59	1.26	0.76	0.63	0.69	0.4
Price/Cash Flow	- -	- -	- -	18.34	-164.2	6.85	160.17	49.52	31.93	5.48	12.87	-19.84	12.32	-10.95	-5.76
Price/Cash Flow Average	- -	- -	- -	24.47	-152.2	6.74	151.73	59.14	24.84	3.95	15.18	-21.37	9.89	-9.65	-9.66
Price/Cash Flow High	- -	- -	- -	75.56	-216.08	8.54	190.35	71.64	40.55	7.2	29.21	-29.62	12.8	-12.68	-15.54
Price/Cash Flow Low	- -	- -	- -	17.82	-105.69	5.49	114.95	45.19	21.85	2.3	11.65	-15.72	7.21	-7.23	-4.85
Price/Free Cash Flow Average	- -	- -	- -	36.66	-58.72	7.06	-385.24	-80.68	35.01	4.2	16.51	-16.03	12.51	-8.79	-9.27
Price/Free Cash Flow High	- -	- -	- -	113.21	-83.37	8.95	-483.3	-97.72	57.15	7.66	31.77	-22.22	16.2	-11.56	-14.9
Price/Free Cash Flow Low	- -	- -	- -	26.7	-40.78	5.75	-291.85	-61.65	30.8	2.45	12.67	-11.79	9.12	-6.59	-4.65
EV/Sales Average	- -	- -	- -	0.9	0.86	0.85	0.94	0.94	0.72	0.7	1.18	0.83	0.76	1.26	0.99
EV/Sales High	- -	- -	- -	2.71	1.2	1.09	1.22	1.16	1.24	1.53	2.64	1.21	1.02	1.63	1.47
EV/Sales Low	- -	- -	- -	0.66	0.62	0.68	0.68	0.69	0.62	0.27	0.81	0.56	0.53	0.96	0.58
EV/EBITDA Average	- -	- -	- -	10.37	6.73	9.07	9.77	20.48	10.32	2.41	7.78	13.26	11.74	- -	- -
EV/EBITDA High	- -	- -	- -	31.41	9.35	11.65	12.64	25.35	17.79	5.3	17.43	19.44	15.67	- -	- -
EV/EBITDA Low	- -	- -	- -	7.64	4.83	7.28	7.03	15.05	8.9	0.94	5.35	9.03	8.13	- -	- -
EV/EBIT Average	- -	- -	- -	12.03	7.29	10.65	10.66	26.03	13.21	2.52	8.68	16.86	15.88	- -	- -
EV/EBIT High	- -	- -	- -	36.42	10.13	13.68	13.8	32.21	22.76	5.53	19.46	24.72	21.2	- -	- -
EV/EBIT Low	- -	- -	- -	8.85	5.23	8.55	7.67	19.13	11.39	0.99	5.97	11.48	11	- -	- -
Last Price	- -	- -	- -	8.63	11.86	10.84	13.59	10.9	14.32	27.93	20.83	14.3	18.29	23.41	9.42
High Price	- -	- -	- -	35.58	15.61	13.53	16.15	15.76	18.18	36.71	47.28	21.35	19	27.12	25.42
Enterprise Value Average	- -	- -	- -	84	86	73	90	93	78	111	139	93	95	210	190
Enterprise Value High	- -	- -	- -	253	120	94	117	115	134	243	312	137	127	272	284
Enterprise Value Low	- -	- -	- -	62	62	59	65	68	67	43	96	64	66	161	113

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Shares Outstanding	5	5	5	7	7	7	8	8	8	8	8	7	7	9	10
Diluted Weighted Avg Shares	5	5	6	6	7	7	8	8	8	8	8	8	8	7	10
Basic Weighted Avg Shares	5	5	6	6	7	7	8	8	8	8	8	8	7	7	10
Revenue per Share	18.44	17.98	16.06	15.03	13.89	11.87	12.57	12.21	13.47	19.93	14.99	14.92	16.96	22.52	20.01
EBITDA per Share	0.7	0.1	0.22	1.3	1.78	1.11	1.21	0.56	0.94	5.75	2.27	0.93	1.1	-0.8	-1.09
Operating Income per Share	0.33	-0.22	-0.06	1.12	1.65	0.94	1.11	0.44	0.73	5.5	2.03	0.73	0.81	0.17	-1.42
Basic EPS, GAAP	-0.07	-4.97	-0.02	1.35	0.54	0.54	0.06	0.18	0.41	4.43	1.44	0.25	0.74	-2.43	-2.63
Basic EPS from Cont Ops	0.21	-4.87	-0.02	1.78	1.09	0.54	0.06	0.18	0.41	4.43	1.44	0.25	0.74	-2.43	-2.63
Diluted EPS, GAAP	-0.07	-4.97	-0.02	1.33	0.53	0.53	0.06	0.18	0.41	4.34	1.41	0.24	0.72	-2.43	-2.63
Diluted EPS from Cont Ops	0.2	-4.87	-0.02	1.75	1.07	0.53	0.06	0.18	0.41	4.34	1.41	0.24	0.72	-2.43	-2.63
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.12	0.12	0.12
Cash Flow per Share	- -	0.26	-0.68	0.47	-0.07	1.58	0.08	0.22	0.45	5.1	1.62	-0.72	1.48	-2.14	-1.64
Free Cash Flow per Basic Share	-0.93	- -	-0.83	0.32	-0.19	1.53	-0.03	-0.16	0.32	4.89	1.52	-0.98	1.2	-2.35	-1.71
Cash & Equivalents per Share	1.09	1.26	0.85	0.95	0.97	1.43	1.95	1.6	1.83	6.59	6.92	3.36	3.42	1.84	1.28
Book Value per Share	14.02	8.63	8.3	8.96	9.31	9.84	10.21	10.39	10.67	15.25	16.43	16.38	16.76	15.44	13.17
Tangible Book Value per Share	11.98	8.37	7.85	8.82	9.19	9.72	10.1	10.28	10.56	15.14	16.31	14.4	13.98	11.04	8.37