D/B/A Centerspace Financial Ratios — WXC1 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	04/30/2011	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	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 (%)	4.62	1.48	3.71	-5.32	2.6	12.18	7.11	22.82	14.01	-0.4	-1.07	-3.12	5.57	-2.36	2.32
Return on Assets (%)	1.23	0.49	1.42	-0.7	1.25	3.84	2.68	8.05	5.62	0.36	0.04	-0.68	2.12	-0.56	0.92
Return on Capital (%)	4.92	4.25	4.74	1.34	3.23	6.06	- -	- -	7.61	2.51	- -	- -	3.71	- -	3.07
Return on Invested Capital (%)	4.17	4.33	4.68	2.08	2.69	1.53	- -	- -	7.97	2.46	- -	- -	4.4	- -	3.47
Gross Margin (%)	45.76	46.86	47.58	57.92	59.21	57.48	56.67	53.72	54.51	55.64	55.08	53.83	55.93	56.94	57.64
EBITDA Margin (%)	54.62	57.56	59.92	67.59	65.24	61.66	16.55	40.12	99.3	62.05	60.98	46.77	71.8	49.09	65.48
Operating Margin (%)	29.57	31.64	31.86	26.14	27.84	21.21	19.12	-3.03	6.75	5.62	1.35	6	9.33	9.33	8.62
Incremental Operating Margin (%)	7.95	- -	34.43	43.13	46.84	56.36	- -	- -	110.38	32.61	- -	23.07	195.41	8.28	- -
Pretax Margin (%)	1.87	3.78	8.34	3.58	9.66	6.31	-28.87	-21.91	45.66	2.66	-1.04	-6.87	18.84	-5.44	8.39
Profit Margin (%)	8.58	3.59	10.29	-8	13.43	49.49	27.07	68.8	42.64	2.85	0.3	-5.25	16.06	-4.1	6.43
Net Income to Common Margin (%)	7.56	2.55	6.57	-15	7.01	41.58	20.49	63.75	38.68	-1.17	-3.2	-8	13.35	-6.19	6.25
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	689.54	469.7	224.68	-434.49	439.14	2,652.96	-80.62	-97.02	39.4	-1,268.37	-323.94	-153.95	88.49	-197.73	183.36
Sustainable Growth Rate (%)	-27.24	-5.47	-4.62	-28.45	-8.82	-310.88	12.84	44.96	8.49	-5.47	-4.55	-7.93	0.64	-7.03	-1.94

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	04/30/2011	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1,024	1,088	1,059	1,083	794	912	665	703	649	719	856	1,008	916	955	1,021
ST Debt	30	39	10	23	61	18	57	124	50	153	76	114	30	47	155
LT Debt	994	1,049	1,049	1,061	733	895	608	579	599	566	780	894	886	908	866
Total Debt/EBITDA	8	8.26	7.13	9.74	6.78	10.17	25.08	10.33	3.52	6.51	6.96	8.39	4.88	7.46	5.7
Net Debt/EBITDA	7.68	7.96	6.49	9.31	6.37	9.42	24	10.16	3.37	6.51	6.71	8.31	4.84	7.36	5.63
Total Debt/EBIT	15.38	15.61	13.06	28.87	17.67	37.6	-22.08	-29.68	5.95	21.25	28.64	72.7	10.85	46.66	15.82
Net Debt/EBIT	14.76	15.04	11.9	27.61	16.58	34.85	-21.12	-29.17	5.71	21.24	27.59	71.94	10.74	46.07	15.62
EBITDA to Interest Expense	2.04	2.13	2.43	3.3	3.4	3.16	0.77	1.99	6.04	3.8	3.84	3.67	5.15	3.44	3.99
EBITDA-CapEx/Interest Expense	1.04	-0.16	2.43	3.3	3.4	3.16	0.77	1.99	6.04	3.8	3.84	3.67	5.15	3.44	3.99
EBIT to Interest Expense	1.1	1.17	1.29	1.28	1.45	1.09	0.89	-0.15	0.41	0.34	0.08	0.47	0.67	0.65	0.53
Interest Expense	63	62	61	34	34	28	34	34	31	29	32	33	36	37	45
Common Equity/Total Assets	23.79	23.66	25.09	24.26	25.7	27.35	30	35.48	37.32	35.83	34.97	31.28	31.99	39.29	37.34
Long-Term Debt/Equity (%)	182.26	185.52	138.89	147.23	98.95	124.54	95.53	84.27	85.97	82.15	76.35	92.48	93.5	101	102.42
Long-Term Debt/Capital (%)	63.34	63.44	57.82	58.81	47.78	54.87	46.71	41.66	44.51	40.21	41.54	45.28	47.54	48.97	46.4
Long-Term Debt/Total Assets (%)	61.52	61.17	55.53	56.75	36.7	50.97	41.21	40.61	43	38.68	40.21	43.97	45.99	47.45	44.97
Total Debt/Equity (%)	187.76	192.42	140.21	150.35	107.12	126.98	104.5	102.31	93.16	104.32	83.79	104.22	96.67	106.27	120.74
Total Debt/Capital (%)	65.25	65.8	58.37	60.06	51.72	55.94	51.1	50.57	48.23	51.06	45.59	51.03	49.15	51.52	54.7
Total Debt/Total Assets (%)	63.38	63.45	56.06	57.96	39.73	51.97	45.08	49.31	46.6	49.12	44.12	49.56	47.55	49.92	53.02
Net Debt to Equity	180.2	185.35	127.75	143.79	100.51	117.69	99.97	100.58	89.34	104.27	80.73	103.14	95.76	104.93	119.22
Net Debt/Capital (%)	64.31	64.95	56.09	58.98	50.13	54.06	49.99	50.14	47.19	51.04	44.67	50.77	48.92	51.2	54.38
EBITDA	128	132	149	111	117	90	27	68	184	110	123	120	188	128	179
EBITDA-CapEx	65	-10	149	111	117	90	27	68	184	110	123	120	188	128	179
Operating Income (Loss)	69	72	79	43	50	31	31	-5	13	10	3	15	24	24	24

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	04/30/2011	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.62	0.47	1.55	0.58	0.09	0.5	0.13	0.08	0.27	- -	0.23	0.06	0.09	0.11	0.06
Current Ratio	1.02	1.02	2.35	1.39	1.44	2.26	1.55	0.32	0.87	0.22	0.71	0.16	0.32	0.49	0.27
Quick Ratio	0.98	0.82	2.06	1.04	0.11	0.56	0.14	0.26	0.62	0.15	0.59	0.1	0.18	0.36	0.19
CFO/Avg Current Liab	1.04	0.84	1.06	1.3	0.38	0.22	0.44	0.29	0.56	0.4	0.48	0.59	0.68	0.99	0.61
Common Equity/Total Assets	23.79	23.66	25.09	24.26	25.7	27.35	30	35.48	37.32	35.83	34.97	31.28	31.99	39.29	37.34
Long-Term Debt/Equity (%)	182.26	185.52	138.89	147.23	98.95	124.54	95.53	84.27	85.97	82.15	76.35	92.48	93.5	101	102.42
Long-Term Debt/Capital (%)	63.34	63.44	57.82	58.81	47.78	54.87	46.71	41.66	44.51	40.21	41.54	45.28	47.54	48.97	46.4
Long-Term Debt/Total Assets (%)	61.52	61.17	55.53	56.75	36.7	50.97	41.21	40.61	43	38.68	40.21	43.97	45.99	47.45	44.97
Total Debt/Equity (%)	187.76	192.42	140.21	150.35	107.12	126.98	104.5	102.31	93.16	104.32	83.79	104.22	96.67	106.27	120.74
Total Debt/Capital (%)	65.25	65.8	58.37	60.06	51.72	55.94	51.1	50.57	48.23	51.06	45.59	51.03	49.15	51.52	54.7
Total Debt/Total Assets (%)	63.38	63.45	56.06	57.96	39.73	51.97	45.08	49.31	46.6	49.12	44.12	49.56	47.55	49.92	53.02
CFO/Total Liabilities	5.49	5.67	6.85	8.05	9.08	6.97	9.43	7.47	10	7.9	9.15	8.63	9.15	9.68	9.11
CFO/CapEx	0.94	0.46	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	0.51	0.31	0.82	0.2	0.29	0.24	- -

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	04/30/2011	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	44.34	12.71	8.1	4.83	7.76	16.54	28.28	81.61	149.92	197.99	215.84	287.96	376.8	371.24	184.84
Days Sales Outstanding	8.23	28.71	45.04	75.61	47.01	22.07	12.91	4.47	2.43	1.84	1.69	1.27	0.97	0.98	1.97
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	04/30/2011	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	874	917	1,650	901	892	927	- -
- Cash & Cash Equivalents	41	40	94	47	49	67	29	12	27	- -	31	10	9	12	13
+ Preferred Equity and Hybrid Capital	27	27	139	139	139	139	111	99	116	110	119	110	110	17	6
+ Minority/Non Controlling Interest	134	132	143	128	89	100	82	82	61	55	224	221	221	130	121
+ Total Debt	1,024	1,088	1,059	1,083	794	912	665	703	649	719	856	1,008	916	955	1,021
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	1,673	1,800	2,818	2,229	2,131	2,018	- -
Total Capital	1,569	1,653	1,815	1,804	1,535	1,630	1,301	1,391	1,345	1,409	1,878	1,974	1,864	1,854	1,867
Total Debt/Capital (%)	65.25	65.8	58.37	60.06	51.72	55.94	51.1	50.57	48.23	51.06	45.59	51.03	49.15	51.52	54.7
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.39	0.4	0.3	0.45	0.43	0.47	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	9.01	10.11	13.97	8.68	8.15	7.73	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	9.07	16.3	22.91	18.56	11.36	15.75	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	15.34	53.19	94.27	160.79	25.23	98.54	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	16.71	19.93	- -	- -	16.92	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	16.71	19.93	- -	- -	16.92	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	952	973	1,726	1,118	1,089	1,037	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	1,752	1,857	2,894	2,446	2,328	2,127	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	138.3	138.18	187.67	148.38	142.39	120.68	- -
TTM Sales	234	229	248	165	179	146	160	170	186	178	202	257	261	261	274
TTM EBITDA	128	132	149	111	117	90	27	68	184	110	123	120	188	128	179
TTM Operating Income	69	72	79	43	50	31	31	-5	13	10	3	15	24	24	24
TTM Cash Flow to Firm	122	127	139	126	149	101	- -	- -	100	90	- -	- -	126	- -	143
TTM Free Cash Flow to Firm	59	-15	139	126	149	101	- -	- -	100	90	- -	- -	126	- -	143

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	04/30/2011	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	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	- -	- -	- -	- -	- -	- -	- -	- -	13.68	15.9	20.54	12.15	12.17	10.55	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	15.34	53.19	94.27	160.79	25.23	98.54	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	1,673	1,800	2,818	2,229	2,131	2,018	- -
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	50.66	44.99	66.44	58.93	47.57	54.42	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	9.01	10.11	13.97	8.68	8.15	7.73	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	9.07	16.3	22.91	18.56	11.36	15.75	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	11.92	- -	- -	- -	25.61	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	10.66	- -	- -	- -	25.78	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	12.95	- -	- -	- -	31.18	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	8.36	- -	- -	- -	20.44	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	1.68	1.75	2.43	1.42	1.45	1.23	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	1.5	1.71	1.88	1.93	1.46	1.25	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	1.83	2.11	2.46	2.6	1.76	1.34	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	1.18	1.12	1.47	1.39	1.15	1.21	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	1.69	1.75	2.46	1.42	1.45	1.24	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	1.51	1.72	1.91	1.94	1.46	1.25	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	1.84	2.12	2.49	2.61	1.77	1.34	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	1.18	1.12	1.49	1.4	1.16	1.21	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	4.61	4.72	7.48	3.55	3.42	3.29	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	4.12	4.62	5.79	4.85	3.44	3.34	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	5.01	5.69	7.57	6.53	4.16	3.58	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	3.23	3.02	4.52	3.49	2.73	3.23	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	12.3	13.71	17.97	9.92	9.98	8.75	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	11	13.42	13.91	13.53	10.05	8.88	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	13.37	16.54	18.18	18.23	12.16	9.5	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	8.63	8.77	10.86	9.75	7.97	8.59	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	12.23	15.56	15.9	16.58	12.24	10.7	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	14.86	19.17	20.78	22.34	14.81	11.45	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	9.59	10.17	12.42	11.94	9.71	10.36	- -
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	8.51	10	12.12	9.96	8.18	7.78	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	9.41	11.17	14.07	11.62	8.9	8.03	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	7.6	8.26	10.74	8.62	7.46	7.66	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	8.57	16.12	19.88	21.29	11.39	15.85	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	9.48	18.01	23.07	24.85	12.39	16.36	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	7.66	13.31	17.61	18.43	10.4	15.61	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	14.5	52.61	81.81	184.45	25.3	99.18	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	16.04	58.77	94.92	215.23	27.53	102.4	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	12.95	43.42	72.44	159.67	23.1	97.69	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	72.25	70.36	109.89	59.96	59.61	55.46	- -
High Price	- -	- -	- -	- -	- -	- -	- -	- -	78.5	84.86	111.17	110.21	72.57	60.19	- -
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	1,581	1,780	2,445	2,557	2,136	2,031	- -
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	1,749	1,989	2,837	2,983	2,325	2,097	- -
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	1,412	1,470	2,165	2,213	1,950	2,000	- -

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	04/30/2011	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	8	9	10	11	12	12	12	12	12	13	15	15	15	17	17
Diluted Weighted Avg Shares	10	10	11	13	13	14	12	13	13	14	16	19	18	19	20
Basic Weighted Avg Shares	10	10	11	13	12	14	12	13	12	12	14	15	15	16	17
Revenue per Share	23.71	22.11	21.66	12.96	15.2	10.72	13.21	12.61	15.67	14.92	14.68	16.87	17.43	16.83	16.36
EBITDA per Share	12.95	12.73	12.98	8.76	9.91	6.61	2.19	5.06	15.56	9.25	8.95	7.89	12.51	8.26	10.71
Operating Income per Share	7.01	7	6.9	3.39	4.23	2.27	2.53	-0.38	1.06	0.84	0.2	1.01	1.63	1.57	1.41
Basic EPS, GAAP	1.79	0.56	1.42	-1.94	1.07	4.46	2.71	8.04	6.06	-0.17	-0.47	-1.35	2.33	-1.04	1.02
Basic EPS from Cont Ops	0.44	0.84	1.81	0.46	1.47	0.68	-3.82	-2.76	7.15	0.4	-0.15	-1.16	3.28	-0.92	1.37
Diluted EPS, GAAP	1.79	0.56	1.42	-1.94	0.93	4.46	2.71	8.04	5.45	-0.15	-0.41	-1.1	1.91	-0.86	0.86
Diluted EPS from Cont Ops	0.44	0.84	1.81	0.46	1.29	0.68	-3.82	-2.76	6.43	0.34	-0.13	-0.95	2.69	-0.76	1.16
Dividend per Share	4.62	3.76	3.92	4.12	4.85	5.27	5.5	3.15	3.38	3.54	3.32	3.39	3.39	3.31	3.08
Cash Flow per Share	5.95	6.3	6.79	7.28	9.68	5.32	6.52	4.1	5.87	5.13	6.12	6.05	5.97	6.34	5.89
Free Cash Flow per Basic Share	-0.41	-7.41	6.79	7.28	9.68	5.32	6.52	4.1	5.87	5.13	6.12	6.05	5.97	6.34	5.89
Cash & Equivalents per Share	5.19	4.54	9.28	4.34	3.93	5.51	2.38	0.99	2.2	0.03	2.08	0.7	0.58	0.72	0.77
Book Value per Share	47.73	45.34	46.72	41.6	41.25	39.65	36.5	42.35	42.95	40.28	45.19	42.34	41.19	44.98	42.91
Tangible Book Value per Share	41.41	40.23	42.62	38.5	41	39.35	36.35	42.1	42.76	40.11	44.64	42.15	40.97	44.83	42.77