Natural Grocers by Vitamin Cottage, Inc. Financial Ratios — N2V

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	27.7	15.22	13.4	14.69	15.12	9.47	5.29	9.02	6.2	12.13	13.03	14.31	14.23	19.67	24.02
Return on Assets (%)	5.03	6.5	7.39	7.72	7.66	4.44	2.37	4.17	2.97	3.97	3.08	3.24	3.49	5.12	7.01
Return on Capital (%)	7.36	10.16	13	13.34	13.71	8.19	4.94	- -	6.42	5.48	4	4.24	4.76	7.02	9.17
Return on Invested Capital (%)	12.76	12.48	12.66	12.72	12.83	7.82	4.79	- -	6.2	5.37	3.95	4.18	4.68	6.89	9.01
Gross Margin (%)	29.25	29.45	29.2	29.1	29.15	28.6	27.61	26.57	26.42	27.31	27.68	27.98	28.66	29.38	29.9
EBITDA Margin (%)	5.73	6.54	7.57	7.96	8	6.51	5.67	5.24	5.06	5.68	5.49	5.33	5.31	6.27	7.05
Operating Margin (%)	3.54	4.21	5.18	5.38	5.19	3.74	2.33	2.04	2.01	2.83	2.77	2.87	2.95	3.92	4.74
Incremental Operating Margin (%)	0.93	6.67	8.65	6.34	4.26	- -	- -	- -	1.46	8.38	- -	5.91	4.74	14.87	16.06
Pretax Margin (%)	2.56	3.4	3.93	4.18	4.1	2.46	1.34	1.24	1.31	2.48	2.47	2.55	2.49	3.45	4.43
Profit Margin (%)	1.32	1.98	2.45	2.59	2.59	1.63	0.9	1.49	1.04	1.93	1.95	1.96	2.04	2.73	3.49
Net Income to Common Margin (%)	1.32	1.98	2.45	2.59	2.59	1.63	0.9	1.49	1.04	1.93	1.95	1.96	2.04	2.73	3.49
Effective Tax Rate (%)	31.98	34.6	37.68	38.07	36.79	33.83	33.13	- -	20.3	22.15	21.01	23.1	18.07	20.71	21.18
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.49	250	42.44	39.1	93.9	23.7
Sustainable Growth Rate (%)	27.7	15.22	13.4	14.69	15.12	9.47	5.29	9.02	6.2	8.31	-19.55	8.24	8.67	1.2	18.33

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	27	6	20	22	28	59	62	54	58	400	402	393	370	347	332
ST Debt	12	- -	- -	- -	- -	- -	1	1	1	35	38	40	40	40	41
LT Debt	16	6	20	22	27	59	61	54	57	365	363	354	330	307	291
Total Debt/EBITDA	1.8	0.26	0.61	0.53	0.55	1.29	1.42	1.22	1.27	6.79	6.93	6.78	6.11	4.45	3.54
Net Debt/EBITDA	1.77	-0.77	-0.25	-0.12	-0.06	0.51	0.5	0.09	-0.01	-0.48	- -	0.06	-0.18	-0.11	-0.18
Total Debt/EBIT	3.68	0.48	1.04	0.91	0.96	2.91	4.39	3.61	3.47	14.42	14.17	13.05	11.69	7.38	5.36
Net Debt/EBIT	3.62	-1.42	-0.43	-0.21	-0.1	1.15	1.55	0.25	-0.03	-1.03	- -	0.12	-0.34	-0.19	-0.28
EBITDA to Interest Expense	22.68	38.75	15.06	16.61	16.69	15.08	11.5	9.76	9.24	28.78	25.52	24.49	18.36	18.66	30.62
EBITDA-CapEx/Interest Expense	-7.89	-5.72	-3.28	1.98	4.42	-2.58	0.63	4.55	2.63	14.33	13.07	11.23	6.81	9.39	20.38
EBIT to Interest Expense	14.01	24.94	10.3	11.23	10.84	8.66	4.72	3.8	3.66	14.3	12.88	13.19	10.21	11.66	20.58
Interest Expense	1	1	2	2	3	3	4	5	5	2	2	2	3	4	3
Common Equity/Total Assets	18.25	58.05	52.87	52.31	49.37	44.9	44.63	47.78	47.97	25.38	21.79	23.5	25.53	26.58	31.68
Long-Term Debt/Equity (%)	98.57	7.59	23.24	22	23.62	46.44	45.77	36.53	36.43	210.99	254.52	226.98	193.1	175.96	137.23
Long-Term Debt/Capital (%)	36.37	7.03	18.83	18	19.06	31.63	31.31	26.66	26.57	63.7	66.75	64.4	60.98	58.88	53.54
Long-Term Debt/Total Assets (%)	19.89	4.41	12.29	11.51	11.66	20.85	20.42	17.45	17.48	53.56	55.46	53.33	49.3	46.78	43.47
Total Debt/Equity (%)	171.01	7.96	23.45	22.23	23.9	46.82	46.17	37.03	37.1	231.21	281.31	252.47	216.68	198.85	156.32
Total Debt/Capital (%)	63.1	7.37	18.99	18.19	19.29	31.89	31.59	27.02	27.06	69.81	73.77	71.63	68.42	66.54	60.99
Total Debt/Total Assets (%)	34.51	4.62	12.4	11.63	11.8	21.02	20.61	17.69	17.8	58.69	61.29	59.32	55.32	52.86	49.52
Net Debt to Equity	168.64	-23.32	-9.62	-5.17	-2.52	18.47	16.34	2.59	-0.33	-16.49	0.01	2.34	-6.24	-5.09	-8.06
Net Debt/Capital (%)	62.78	-27.67	-8.45	-4.42	-2.08	12.86	11.56	1.98	-0.25	-5.24	- -	0.68	-2.04	-1.73	-3.25
EBITDA	15	22	33	41	50	46	44	44	46	59	58	58	61	78	94
EBITDA-CapEx	-5	-3	-7	5	13	-8	2	21	13	29	30	27	22	39	62
Operating Income (Loss)	9	14	22	28	32	26	18	17	18	29	29	31	34	49	63

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	0.01	0.53	0.24	0.1	0.04	0.06	0.09	0.12	0.07	0.22	0.18	0.09	0.12	0.05	0.11
Current Ratio	1.03	1.73	1.56	1.35	1.18	1.46	1.51	1.39	1.38	1.11	1.01	1.02	0.99	0.9	1.06
Quick Ratio	0.12	0.58	0.3	0.15	0.08	0.12	0.16	0.18	0.14	0.29	0.24	0.16	0.19	0.13	0.18
CFO/Avg Current Liab	0.57	0.74	0.71	0.72	0.68	0.42	0.59	0.57	0.46	0.63	0.41	0.29	0.44	0.46	0.34
Common Equity/Total Assets	18.25	58.05	52.87	52.31	49.37	44.9	44.63	47.78	47.97	25.38	21.79	23.5	25.53	26.58	31.68
Long-Term Debt/Equity (%)	98.57	7.59	23.24	22	23.62	46.44	45.77	36.53	36.43	210.99	254.52	226.98	193.1	175.96	137.23
Long-Term Debt/Capital (%)	36.37	7.03	18.83	18	19.06	31.63	31.31	26.66	26.57	63.7	66.75	64.4	60.98	58.88	53.54
Long-Term Debt/Total Assets (%)	19.89	4.41	12.29	11.51	11.66	20.85	20.42	17.45	17.48	53.56	55.46	53.33	49.3	46.78	43.47
Total Debt/Equity (%)	171.01	7.96	23.45	22.23	23.9	46.82	46.17	37.03	37.1	231.21	281.31	252.47	216.68	198.85	156.32
Total Debt/Capital (%)	63.1	7.37	18.99	18.19	19.29	31.89	31.59	27.02	27.06	69.81	73.77	71.63	68.42	66.54	60.99
Total Debt/Total Assets (%)	34.51	4.62	12.4	11.63	11.8	21.02	20.61	17.69	17.8	58.69	61.29	59.32	55.32	52.86	49.52
CFO/Total Liabilities	26.58	47.81	34.12	35.23	34.62	18.54	24.59	26.73	21.96	13.07	10.52	7.82	12.96	15.33	12.07
CFO/CapEx	0.82	1	0.65	0.87	1.12	0.54	0.99	1.81	1.14	2.25	1.9	1.26	1.7	1.91	1.76
Altman's Z-Score	- -	- -	10.26	6.2	6.19	4.28	3.78	4.92	4.4	2.21	2.28	2.35	2.49	3.24	3.89

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	122.1	168.46	202.38	229.02	264.58	223.15	178.7	176.92	184.46	152.72	124.12	114.79	107.13	106.09	108.3
Days Sales Outstanding	2.99	2.17	1.8	1.59	1.38	1.64	2.04	2.06	1.98	2.39	2.94	3.18	3.41	3.44	3.37
Inventory Turnover	6.76	7.05	7.35	7.11	6.65	6.25	6.19	6.64	6.98	7.68	7.61	7.32	6.98	7.31	7.36
Days Inventory Outstanding	54	51.8	49.69	51.34	54.93	58.38	58.99	54.98	52.27	47.54	47.99	49.84	52.27	49.94	49.62
Accounts Payable Turnover	13.15	11.64	11.39	12.18	10.96	9.96	10.21	10.58	10.73	11.45	11.06	11.38	10.78	10.39	11.16
Accounts Payable Turnover Days	27.76	31.37	32.05	29.97	33.29	36.66	35.75	34.49	34.01	31.87	33	32.07	33.86	35.14	32.7
Cash Conversion Cycle	29.23	22.6	19.43	22.96	23.01	23.36	25.29	22.55	20.23	18.06	17.93	20.95	21.82	18.25	20.28
Inventory to Cash Days	-51.02	-49.64	-47.88	-49.75	-53.55	-56.75	-56.95	-52.92	-50.29	-45.15	-45.05	-46.66	-48.86	-46.5	-46.25
Inventories	30	38	45	58	75	86	94	94	96	100	101	114	119	121	133
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	38	45	58	75	86	94	94	96	100	101	114	119	121	133
Other Inventory	30	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	- -	- -	835	376	504	238	122	366	230	213	255	251	289	673	916
- Cash & Cash Equivalents	- -	17	8	5	3	4	7	9	6	29	24	12	18	9	17
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	27	6	20	22	28	59	62	54	58	400	402	393	370	347	332
Enterprise Value	- -	- -	846	393	528	294	177	410	282	584	633	633	640	1,011	1,231
Total Capital	43	79	104	121	143	186	196	201	215	573	544	549	541	521	544
Total Debt/Capital (%)	63.1	7.37	18.99	18.19	19.29	31.89	31.59	27.02	27.06	69.81	73.77	71.63	68.42	66.54	60.99
Total Debt / EV	- -	- -	0.02	0.06	0.05	0.2	0.35	0.13	0.21	0.68	0.63	0.62	0.58	0.34	0.27
EV/Sales	- -	- -	1.96	0.75	0.85	0.42	0.23	0.48	0.31	0.56	0.6	0.58	0.56	0.81	0.92
EV/EBITDA	- -	- -	25.94	9.48	10.57	6.4	4.06	9.23	6.17	9.92	10.93	10.9	10.57	12.97	13.12
EV/EBIT	- -	- -	44.32	16.21	18.46	14.41	12.55	27.27	16.83	21.06	22.35	20.98	20.22	21.51	19.86
EV/Cash Flow to Firm	- -	- -	31.26	11.8	12.32	9.52	4.08	- -	6.83	8.58	11.37	15.24	9.51	13.11	21.33
EV/Free Cash Flow to Firm	- -	- -	- -	- -	85.99	- -	82.11	- -	32.83	15.18	23.12	62.8	21.92	26.32	46.73
Diluted Market Cap	- -	- -	835	376	504	239	122	366	231	213	256	253	290	679	928
Diluted Enterprise Value	- -	- -	846	393	528	294	177	411	283	585	634	634	642	1,016	1,243
EV per Share	- -	- -	37.7	17.48	23.49	13.08	7.88	18.35	12.56	25.92	27.99	27.88	28.16	44.15	53.62
TTM Sales	265	336	431	521	625	705	769	849	904	1,037	1,056	1,090	1,141	1,242	1,331
TTM EBITDA	15	22	33	41	50	46	44	44	46	59	58	58	61	78	94
TTM Operating Income	9	14	22	28	32	26	18	17	18	29	29	31	34	49	63
TTM Cash Flow to Firm	17	26	27	33	43	31	43	- -	41	68	56	42	67	77	58
TTM Free Cash Flow to Firm	-3	- -	-13	-3	6	-23	2	- -	9	39	27	10	29	38	26

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	- -	- -	-59.72	-78.96	118.45	-9.58	-318.53	19.13	49.71	5.77	10.02	30.63	10.93	19.35	38.79
EV/EBIT	- -	- -	44.32	16.21	18.46	14.41	12.55	27.27	16.83	21.06	22.35	20.98	20.22	21.51	19.86
Enterprise Value	- -	- -	846	393	528	294	177	410	282	584	633	633	640	1,011	1,231
Low Price	- -	- -	17.44	16.73	15.76	10.58	5.33	4.74	8.37	5.71	9.74	10.81	8.47	12.06	24.82
EV/Sales	- -	- -	1.96	0.75	0.85	0.42	0.23	0.48	0.31	0.56	0.6	0.58	0.56	0.81	0.92
EV/EBITDA	- -	- -	25.94	9.48	10.57	6.4	4.06	9.23	6.17	9.92	10.93	10.9	10.57	12.97	13.12
Price/Earnings	- -	- -	79.03	27.9	31.08	20.81	17.65	28.86	24.4	10.62	12.39	11.75	12.41	19.73	19.71
Price/Earnings Average	- -	- -	55.18	51.65	33.71	33.41	32.51	17.89	31.52	12.02	14.33	16.54	10.98	12.66	19.91
Price/Earnings High	- -	- -	87.16	72.2	42.91	49.12	44.64	34.5	56.42	18.84	19.94	24.83	13.26	20.15	31.23
Price/Earnings Low	- -	- -	37.03	27.9	21.88	20.74	17.38	8.38	19.94	6.42	10.69	11.46	8.28	8.09	12.26
Price/Book Value	- -	- -	9.88	3.81	4.36	1.88	0.91	2.49	1.47	1.23	1.79	1.61	1.69	3.86	4.31
Price/Book Value Average	- -	- -	6.9	7.04	4.73	3.02	1.67	1.54	1.89	1.39	2.07	2.27	1.49	2.48	4.36
Price/Book Value High	- -	- -	10.9	9.85	6.02	4.44	2.3	2.98	3.39	2.18	2.88	3.41	1.8	3.94	6.83
Price/Book Value Low	- -	- -	4.63	3.81	3.07	1.87	0.89	0.72	1.2	0.74	1.54	1.57	1.13	1.58	2.68
Price/Tangible Book Value	- -	- -	9.99	3.84	4.58	1.97	0.95	2.59	1.55	1.31	1.95	1.77	1.84	4.19	4.69
Price/Tangible Book Value Average	- -	- -	6.97	7.11	4.97	3.16	1.75	1.61	2.01	1.48	2.25	2.5	1.63	2.69	4.73
Price/Tangible Book Value High	- -	- -	11.02	9.94	6.33	4.64	2.4	3.1	3.59	2.32	3.14	3.75	1.97	4.28	7.42
Price/Tangible Book Value Low	- -	- -	4.68	3.84	3.23	1.96	0.93	0.75	1.27	0.79	1.68	1.73	1.23	1.72	2.91
Price/Sales	- -	- -	1.94	0.72	0.81	0.34	0.16	0.43	0.25	0.2	0.24	0.23	0.25	0.54	0.69
Price/Sales Average	- -	- -	1.35	1.34	0.87	0.54	0.29	0.27	0.33	0.23	0.28	0.32	0.22	0.35	0.69
Price/Sales High	- -	- -	2.14	1.87	1.11	0.8	0.4	0.51	0.59	0.36	0.39	0.49	0.27	0.55	1.09
Price/Sales Low	- -	- -	0.91	0.72	0.57	0.34	0.16	0.12	0.21	0.12	0.21	0.22	0.17	0.22	0.43
Price/Cash Flow	- -	- -	32.43	11.84	12.28	8.28	2.98	8.52	6.15	3.19	4.73	6.32	4.46	9.08	16.55
Price/Cash Flow Average	- -	- -	22.64	21.92	13.32	13.29	5.48	5.28	7.94	3.62	5.47	8.9	3.95	5.82	16.72
Price/Cash Flow High	- -	- -	35.76	30.64	16.96	19.55	7.53	10.19	14.21	5.67	7.62	13.37	4.77	9.27	26.23
Price/Cash Flow Low	- -	- -	15.19	11.84	8.65	8.25	2.93	2.48	5.02	1.93	4.08	6.17	2.98	3.72	10.29
Price/Free Cash Flow Average	- -	- -	-41.69	-146.17	128.48	-15.38	-586.74	11.86	64.21	6.53	11.58	43.12	9.67	12.41	39.19
Price/Free Cash Flow High	- -	- -	-65.86	-204.35	163.56	-22.61	-805.56	22.86	114.94	10.24	16.12	64.74	11.68	19.76	61.46
Price/Free Cash Flow Low	- -	- -	-27.98	-78.96	83.39	-9.55	-313.66	5.55	40.61	3.49	8.64	29.89	7.29	7.94	24.12
EV/Sales Average	- -	- -	1.38	1.37	0.91	0.62	0.36	0.32	0.39	0.59	0.64	0.67	0.53	0.62	0.93
EV/Sales High	- -	- -	2.16	1.9	1.15	0.88	0.47	0.57	0.65	0.72	0.75	0.84	0.58	0.83	1.33
EV/Sales Low	- -	- -	0.93	0.75	0.61	0.42	0.23	0.18	0.27	0.48	0.57	0.57	0.48	0.49	0.66
EV/EBITDA Average	- -	- -	18.21	17.2	11.43	9.54	6.4	6.11	7.64	10.39	11.61	12.66	10.02	9.87	13.22
EV/EBITDA High	- -	- -	28.58	23.89	14.41	13.45	8.32	10.83	12.77	12.71	13.61	15.72	10.9	13.16	18.83
EV/EBITDA Low	- -	- -	12.33	9.48	7.59	6.38	4.01	3.4	5.25	8.49	10.32	10.79	8.99	7.88	9.43
EV/EBIT Average	- -	- -	31.11	29.42	19.95	21.48	19.81	18.04	20.83	22.07	23.76	24.38	19.17	16.38	20.01
EV/EBIT High	- -	- -	48.82	40.85	25.16	30.31	25.73	32.02	34.84	27	27.85	30.26	20.85	21.82	28.5
EV/EBIT Low	- -	- -	21.06	16.21	13.25	14.37	12.42	10.04	14.32	18.03	21.12	20.78	17.19	13.06	14.27
Last Price	- -	- -	37.23	16.73	22.39	10.62	5.42	16.34	10.25	9.44	11.29	11.07	12.69	29.4	39.91
High Price	- -	- -	41.06	43.3	30.92	25.05	13.7	19.53	23.69	16.75	18.17	23.41	13.56	30.03	63.23
Enterprise Value Average	- -	- -	594	713	571	438	279	272	349	613	673	735	607	769	1,240
Enterprise Value High	- -	- -	932	990	720	618	363	482	584	749	789	912	660	1,025	1,766
Enterprise Value Low	- -	- -	402	393	379	293	175	151	240	500	598	627	544	614	885

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Shares Outstanding	22	22	22	22	22	22	22	22	22	23	23	23	23	23	23
Diluted Weighted Avg Shares	22	22	22	22	23	23	22	22	23	23	23	23	23	23	23
Basic Weighted Avg Shares	22	22	22	22	22	22	22	22	22	23	23	23	23	23	23
Revenue per Share	11.82	15.04	19.23	23.18	27.78	31.37	34.25	37.97	40.29	46.08	46.72	48.07	50.19	54.52	58.02
EBITDA per Share	0.68	0.98	1.46	1.85	2.22	2.04	1.94	1.99	2.04	2.62	2.57	2.56	2.67	3.42	4.09
Operating Income per Share	0.42	0.63	1	1.25	1.44	1.17	0.8	0.77	0.81	1.3	1.29	1.38	1.48	2.14	2.75
Basic EPS, GAAP	0.16	0.3	0.47	0.6	0.72	0.51	0.31	0.57	0.42	0.89	0.91	0.94	1.02	1.49	2.02
Basic EPS from Cont Ops	0.21	0.33	0.47	0.6	0.72	0.51	0.31	0.57	0.42	0.89	0.91	0.94	1.02	1.49	2.02
Diluted EPS, GAAP	0.16	0.3	0.47	0.6	0.72	0.51	0.31	0.56	0.42	0.89	0.91	0.94	1.02	1.47	2
Diluted EPS from Cont Ops	0.21	0.33	0.47	0.6	0.72	0.51	0.31	0.56	0.42	0.89	0.91	0.94	1.02	1.47	2
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.28	2.28	0.4	0.4	1.4	0.48
Cash Flow per Share	0.75	1.13	1.15	1.41	1.82	1.28	1.82	1.92	1.67	2.96	2.38	1.75	2.84	3.24	2.41
Free Cash Flow per Basic Share	-0.17	- -	-0.62	-0.21	0.19	-1.11	-0.02	0.86	0.21	1.64	1.13	0.36	1.17	1.54	1.04
Cash & Equivalents per Share	0.02	0.81	0.41	0.23	0.13	0.18	0.29	0.42	0.28	1.27	1.05	0.53	0.81	0.39	0.75
Book Value per Share	0.66	3.26	3.77	4.4	5.13	5.64	5.96	6.56	6.99	7.68	6.31	6.87	7.51	7.61	9.25
Tangible Book Value per Share	0.61	3.22	3.73	4.36	4.88	5.39	5.71	6.31	6.6	7.21	5.79	6.24	6.89	7.02	8.52