NPK International Inc. Financial Ratios — NWP 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 (%)	17.49	11.87	11.94	16.95	-15.86	-7.98	-1.17	5.78	-2.32	-15.57	-5.37	-4.71	3.46	-40.51	11.49
Return on Assets (%)	9.85	6.38	6.66	10.35	-9.78	-4.94	-0.72	3.55	-1.43	-10.03	-3.49	-2.84	2.14	-29.01	9.32
Return on Capital (%)	13.41	9.03	9.43	13.87	- -	- -	0.45	5.9	- -	- -	- -	-3.32	3.34	- -	10.77
Return on Invested Capital (%)	12.17	7.82	7.98	10.99	- -	- -	3.25	6.11	- -	- -	- -	0.54	3.17	- -	9.78
Gross Margin (%)	21.57	17.57	17.64	21.59	11.5	7.14	18.7	18.97	16.51	3.93	13.86	31.08	34.94	35.46	36.37
EBITDA Margin (%)	16.48	12.71	13.3	15.43	-8.15	-4.08	9.52	11.56	7.02	-6.76	5.43	23.39	26.16	27.53	26.1
Operating Margin (%)	13.29	9.38	9.06	11.68	-3.07	-10.7	4.2	6.71	2.66	-12.97	-1.44	7.48	11.05	14.87	16.89
Incremental Operating Margin (%)	22.16	- -	3.72	47.53	34.28	14.47	29.65	16.16	33.02	26.18	45.09	- -	58.02	95.63	24.23
Pretax Margin (%)	12.22	8.31	7.8	10.73	-16.58	-13.73	2.15	4.99	-0.39	-18.79	-2.97	0.9	9.5	13.27	17.2
Profit Margin (%)	8.8	6.1	6.27	9.14	-13.42	-8.63	-0.82	3.41	-1.58	-16.38	-4.15	-10.8	6.99	-69.09	14.06
Net Income to Common Margin (%)	8.8	6.1	6.27	9.14	-13.42	-8.63	-0.82	3.41	-1.58	-16.38	-4.15	-10.8	6.99	-69.09	14.06
Effective Tax Rate (%)	35.89	38.32	35.31	34.19	- -	- -	30.37	31.72	- -	- -	- -	52.92	28.26	- -	24.56
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	17.49	11.87	11.94	16.95	-15.86	-7.98	-1.17	5.78	-2.32	-15.57	-5.37	-4.71	3.46	-40.51	11.49

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	192	259	186	182	179	156	160	162	187	112	137	134	73	19	27
ST Debt	2	3	13	12	7	83	2	3	6	67	19	22	6	3	5
LT Debt	190	257	173	170	171	73	159	159	180	45	118	111	66	16	22
Total Debt/EBITDA	1.28	2.07	1.34	1.05	-3.24	-8.11	2.25	1.48	3.25	-3.37	4.11	2.97	1.34	0.31	0.37
Net Debt/EBITDA	1.11	1.7	0.86	0.56	-1.29	-3.55	1.46	0.97	1.93	-1.89	2.72	2.01	1.13	-0.17	0.16
Total Debt/EBIT	1.59	2.81	1.97	1.39	-1.8	-2.73	5.1	2.54	17.97	-1.43	-15.54	20.5	3.17	0.58	0.57
Net Debt/EBIT	1.38	2.3	1.27	0.74	-0.72	-1.2	3.31	1.66	10.7	-0.8	-10.28	13.92	2.67	-0.31	0.25
EBITDA to Interest Expense	16.24	12.86	12.29	16.55	-6.06	-1.95	5.36	7.36	4	-3.03	3.79	12.86	13.22	22.85	5,562.77
EBITDA-CapEx/Interest Expense	16.24	12.86	12.29	16.55	-6.06	-1.95	5.36	7.36	4	-3.03	3.79	12.86	13.22	22.85	5,562.77
EBIT to Interest Expense	13.1	9.49	8.37	12.52	-2.28	-5.12	2.37	4.28	1.52	-5.82	-1	4.11	5.59	12.34	3,598.38
Interest Expense	9	10	11	10	9	10	13	15	14	11	9	4	4	3	- -
Common Equity/Total Assets	56.14	51.64	60	62.07	61.29	62.71	60.65	62.2	60.96	68.82	61.42	59.18	64.66	82.93	79.49
Long-Term Debt/Equity (%)	38.14	50.01	29.74	27.25	32.91	14.56	29.03	27.95	32.9	9.17	25.51	26.36	15.99	4.82	6.14
Long-Term Debt/Capital (%)	27.52	33.22	22.54	21.11	24.5	11.1	22.45	21.77	24.54	7.46	19.67	20.02	13.61	4.56	5.71
Long-Term Debt/Total Assets (%)	21.41	25.82	17.84	16.92	20.17	9.13	17.61	17.39	20.05	6.31	15.67	15.6	10.34	3.99	4.88
Total Debt/Equity (%)	38.59	50.51	31.95	29.12	34.33	31.22	29.31	28.39	34.05	23	29.66	31.66	17.51	5.7	7.61
Total Debt/Capital (%)	27.84	33.56	24.21	22.55	25.56	23.79	22.67	22.11	25.4	18.7	22.88	24.05	14.9	5.4	7.08
Total Debt/Total Assets (%)	21.66	26.09	19.17	18.07	21.04	19.58	17.78	17.66	20.76	15.83	18.22	18.73	11.32	4.73	6.05
Net Debt to Equity	33.52	41.39	20.62	15.52	13.73	13.66	19.02	18.54	20.27	12.9	19.62	21.5	14.74	-3.07	3.34
Net Debt/Capital (%)	25.1	29.28	17.09	13.43	12.08	12.02	15.98	15.64	16.19	10.93	15.76	17.04	12.57	-3.06	3.14
EBITDA	150	125	139	173	-55	-19	71	109	58	-33	33	45	54	60	72
EBITDA-CapEx	150	125	139	173	-55	-19	71	109	58	-33	33	45	54	60	72
Operating Income (Loss)	121	92	94	131	-21	-50	31	64	22	-64	-9	14	23	32	47

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	0.17	0.29	0.43	0.49	0.85	0.49	0.36	0.4	0.38	0.16	0.16	0.14	0.01	0.4	0.09
Current Ratio	3.77	3.78	3.64	3.55	4.04	2.57	3.19	3.69	3.72	2.14	2.58	2.61	2.62	2.53	1.43
Quick Ratio	2.41	2.25	2.17	2.34	2.5	1.68	2.03	2.19	2.06	1.08	1.45	1.63	0.32	2.07	1.14
CFO/Avg Current Liab	-0.11	0.72	0.97	0.55	0.82	0.07	0.23	0.42	0.53	0.39	-0.02	-0.16	0.67	0.42	1.43
Common Equity/Total Assets	56.14	51.64	60	62.07	61.29	62.71	60.65	62.2	60.96	68.82	61.42	59.18	64.66	82.93	79.49
Long-Term Debt/Equity (%)	38.14	50.01	29.74	27.25	32.91	14.56	29.03	27.95	32.9	9.17	25.51	26.36	15.99	4.82	6.14
Long-Term Debt/Capital (%)	27.52	33.22	22.54	21.11	24.5	11.1	22.45	21.77	24.54	7.46	19.67	20.02	13.61	4.56	5.71
Long-Term Debt/Total Assets (%)	21.41	25.82	17.84	16.92	20.17	9.13	17.61	17.39	20.05	6.31	15.67	15.6	10.34	3.99	4.88
Total Debt/Equity (%)	38.59	50.51	31.95	29.12	34.33	31.22	29.31	28.39	34.05	23	29.66	31.66	17.51	5.7	7.61
Total Debt/Capital (%)	27.84	33.56	24.21	22.55	25.56	23.79	22.67	22.11	25.4	18.7	22.88	24.05	14.9	5.4	7.08
Total Debt/Total Assets (%)	21.66	26.09	19.17	18.07	21.04	19.58	17.78	17.66	20.76	15.83	18.22	18.73	11.32	4.73	6.05
CFO/Total Liabilities	-3.49	22.92	39.21	23.33	36.98	3.73	10.8	18.32	20.57	25.23	-1.04	-8.57	44.06	56.81	80.56
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.47	6.22	7.64

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	3.7	3.3	3.86	4.12	3.03	3.09	3.73	3.9	3.73	2.98	3.98	0.96	1.57	5.01	5.61
Days Sales Outstanding	98.57	110.51	94.58	88.53	120.37	118.31	97.9	93.61	97.84	122.34	91.78	381.49	231.89	72.81	65.01
Inventory Turnover	4.77	4.21	4.3	4.54	3.33	2.85	3.94	4.23	3.48	2.75	3.49	0.87	1.61	8.44	13.48
Days Inventory Outstanding	76.5	86.78	84.91	80.37	109.75	128.08	92.75	86.19	104.96	132.95	104.49	418.39	227.19	43.25	27.08
Accounts Payable Turnover	9.37	8.19	8.48	8.98	6.27	6.08	8.18	8.91	8.04	6.58	8.03	1.43	0.08	7.62	8.29
Accounts Payable Turnover Days	38.94	44.56	43.03	40.64	58.17	60.06	44.62	40.97	45.41	55.51	45.48	255.63	4,860.98	47.9	44.05
Cash Conversion Cycle	136.12	152.73	136.46	128.26	171.94	186.32	146.03	138.84	157.39	199.78	150.79	544.24	-4,401.9	68.16	48.04
Inventory to Cash Days	22.07	23.73	9.67	8.15	10.62	-9.77	5.15	7.42	-7.11	-10.6	-12.71	-36.9	4.7	29.56	37.93
Inventories	176	210	190	197	164	144	165	197	197	148	155	150	19	15	12
Raw Materials	175	175	155	154	135	117	124	150	146	105	124	115	4	6	5
Work In Process	- -	34	34	41	25	24	30	38	40	32	28	29	- -	- -	- -
Finished Goods	1	- -	1	2	4	3	10	9	11	11	3	6	14	9	6
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	569	626	1,013
- Cash & Cash Equivalents	25	47	66	85	107	88	56	56	49	24	24	23	1	18	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	192	259	186	182	179	156	160	162	187	112	137	134	73	19	27
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	641	627	1,035
Total Capital	690	773	767	808	699	657	708	731	735	600	600	557	488	345	378
Total Debt/Capital (%)	27.84	33.56	24.21	22.55	25.56	23.79	22.67	22.11	25.4	18.7	22.88	24.05	14.9	5.4	7.08
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.11	0.03	0.03
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.09	2.88	3.73
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.8	10.47	14.31
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.94	19.38	22.11
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.23	- -	14.17
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.23	- -	14.17
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	590	632	1,027
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	662	633	1,049
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.52	7.25	12.24
TTM Sales	909	984	1,042	1,118	677	471	748	947	820	493	615	193	208	217	277
TTM EBITDA	150	125	139	173	-55	-19	71	109	58	-33	33	45	54	60	72
TTM Operating Income	121	92	94	131	-21	-50	31	64	22	-64	-9	14	23	32	47
TTM Cash Flow to Firm	-8	116	159	96	- -	- -	48	74	- -	- -	- -	-23	103	- -	73
TTM Free Cash Flow to Firm	-8	116	159	96	- -	- -	48	74	- -	- -	- -	-23	103	- -	73

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.9	16.57	14.07
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.94	19.38	22.11
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	641	627	1,035
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.68	5.91	4.73
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.09	2.88	3.73
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.8	10.47	14.31
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.75	- -	26.11
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.91	- -	19.63
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	45	- -	30.27
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.75	- -	10.31
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.37	1.92	2.88
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.44	1.94	2.17
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.55	2.28	3.34
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.37	1.57	1.14
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.6	2.33	4
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.69	2.36	3
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.81	2.77	4.63
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.6	1.9	1.58
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.78	2.85	3.67
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.93	2.89	2.76
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.15	3.39	4.25
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.78	2.33	1.45
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.77	16.27	13.93
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.08	16.49	10.47
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.53	19.33	16.15
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.77	13.29	5.5
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.22	16.8	10.59
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.68	19.68	16.32
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.9	13.53	5.56
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.24	2.92	2.83
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.45	3.43	4.32
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.09	2.36	1.52
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.37	10.62	10.83
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.18	12.44	16.54
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.8	8.56	5.83
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.28	19.65	16.75
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.21	23.03	25.57
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.94	15.84	9.01
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.68	7.24	11.98
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.56	8.6	13.9
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	672	636	783
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	716	745	1,196
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	641	512	422

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	92	86	87	84	84	85	89	91	90	91	92	90	85	87	85
Diluted Weighted Avg Shares	107	104	103	100	83	84	88	93	90	90	91	93	88	87	86
Basic Weighted Avg Shares	90	88	85	83	83	84	85	90	90	90	91	93	86	86	85
Revenue per Share	10.1	11.24	12.25	13.48	8.18	5.63	8.75	10.52	9.13	5.46	6.72	2.08	2.4	2.53	3.27
EBITDA per Share	1.66	1.43	1.63	2.08	-0.67	-0.23	0.83	1.22	0.64	-0.37	0.37	0.49	0.63	0.7	0.85
Operating Income per Share	1.34	1.05	1.11	1.57	-0.25	-0.6	0.37	0.71	0.24	-0.71	-0.1	0.16	0.27	0.38	0.55
Basic EPS, GAAP	0.89	0.69	0.77	1.23	-1.1	-0.49	-0.07	0.36	-0.14	-0.89	-0.28	-0.22	0.17	-1.75	0.46
Basic EPS from Cont Ops	0.79	0.58	0.62	0.95	-1.1	-0.49	0.13	0.36	-0.14	-0.89	-0.28	0.01	0.16	0.41	0.42
Diluted EPS, GAAP	0.75	0.58	0.64	1.02	-1.1	-0.49	-0.07	0.35	-0.14	-0.89	-0.28	-0.22	0.16	-1.72	0.45
Diluted EPS from Cont Ops	0.67	0.48	0.51	0.79	-1.1	-0.49	0.13	0.35	-0.14	-0.89	-0.28	0.01	0.16	0.41	0.42
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.15	1.26	1.79	1.07	1.47	0.13	0.45	0.7	0.81	0.62	-0.03	-0.27	1.16	0.44	0.86
Free Cash Flow per Basic Share	-0.15	1.26	1.79	1.07	1.47	0.13	0.45	0.7	0.81	0.62	-0.03	-0.27	1.16	0.44	0.86
Cash & Equivalents per Share	0.28	0.55	0.76	1.01	1.27	1.04	0.63	0.62	0.54	0.27	0.26	0.26	0.01	0.21	0.06
Book Value per Share	5.43	6	6.66	7.45	6.19	5.91	6.14	6.27	6.11	5.37	5.01	4.72	4.88	3.77	4.15
Tangible Book Value per Share	4.42	4.54	5.29	6.17	5.83	5.6	5.31	5.51	5.31	4.63	4.22	3.97	4.17	3.11	3