OPENLANE, Inc. Financial Ratios — XKR 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 (%)	5.58	6.6	4.63	11.18	14.63	15.98	25.12	22.24	12.11	-1.29	1.62	13.04	-13.95	4.91	-7.98
Return on Assets (%)	1.55	1.9	1.35	3.23	3.86	3.61	5.35	4.62	2.73	0.01	0.93	3.84	-3.13	2.35	3.8
Return on Capital (%)	5.87	5.05	3.54	6.85	8.31	8.69	- -	11.48	8.05	- -	1.63	9.75	- -	7.4	11.26
Return on Invested Capital (%)	7.11	4.99	3.58	7.37	8.22	8.79	- -	6.36	5.57	- -	-0.2	2.53	- -	7.5	10.48
Gross Margin (%)	45.12	44.63	43.3	43.26	42.45	41.99	45.99	45.9	41.87	43.91	45.37	40.28	41.13	39.63	40.47
EBITDA Margin (%)	24.48	23.29	20.76	23.76	23.79	23.48	22.24	20.98	18.07	13.44	16.37	12.75	-2.02	15.51	14.9
Operating Margin (%)	14.94	13.6	11.81	15.63	15.88	15.84	14.58	13.92	11.29	7.46	8.79	3.98	6.78	8.42	10.52
Incremental Operating Margin (%)	20.57	- -	- -	49.65	18.13	15.6	18.93	6.67	- -	14.78	23.04	- -	32.55	38.36	36.3
Pretax Margin (%)	4.77	7.72	6.87	10.96	12.66	11.28	7.08	6.22	4.68	-4.88	0.99	2.52	-8.64	8.83	9.94
Profit Margin (%)	3.83	4.69	3.12	7	7.98	7.06	16.17	13.43	6.78	0.04	4.58	15.77	-9.09	6.14	9.19
Net Income to Common Margin (%)	3.83	4.69	3.12	7	7.98	7.06	16.17	13.43	6.78	-1.59	1.75	12.92	-11.71	3.66	-5.33
Effective Tax Rate (%)	19.78	39.31	54.62	36.11	36.98	37.41	- -	22.58	28.98	- -	105.59	25.91	- -	30.4	7.54
Dvd Payout Ratio (%)	- -	28.26	116.1	82.63	70.78	70.64	100.46	160.12	177.81	-36.44	98.09	142.67	- -	- -	234.92
Sustainable Growth Rate (%)	5.58	4.74	-0.75	1.94	4.28	4.69	-0.12	-13.37	-9.42	-1.76	0.03	-5.56	-13.95	4.91	10.77

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	1,903	1,818	1,767	1,754	1,865	2,470	2,680	2,667	2,248	2,222	1,954	574	427	283	589
ST Debt	86	44	33	18	154	105	12	13	29	24	16	289	155	223	6
LT Debt	1,817	1,775	1,735	1,737	1,711	2,365	2,668	2,654	2,220	2,198	1,938	285	273	60	583
Total Debt/EBITDA	4.12	3.98	3.92	3.05	2.91	3.34	5.38	5.2	4.47	12.46	8.23	2.94	-12.46	1.02	2.04
Net Debt/EBITDA	3.91	3.74	3.49	2.79	2.67	3.07	4.74	4.66	2.75	6.32	7.11	1.38	-7.68	0.29	1.37
Total Debt/EBIT	6.75	6.81	6.88	4.64	4.36	4.95	8.21	7.84	7.16	32.11	15.33	6.06	-3.15	1.55	2.99
Net Debt/EBIT	6.4	6.4	6.14	4.24	4	4.55	7.24	7.03	4.4	16.27	13.24	2.83	-1.94	0.44	2
EBITDA to Interest Expense	3.23	3.83	4.31	6.66	7	5.33	3.05	2.68	2.65	1.39	1.89	4.85	-1.36	12.72	15.93
EBITDA-CapEx/Interest Expense	2.63	2.97	3.39	5.49	5.53	4.21	2.46	1.99	1.8	0.9	1.38	3.33	-3.42	10.29	12.87
EBIT to Interest Expense	1.97	2.24	2.45	4.38	4.68	3.6	2	1.78	1.66	0.77	1.01	1.51	4.56	6.91	11.25
Interest Expense	143	119	105	86	91	139	163	191	190	128	126	40	25	22	18
Common Equity/Total Assets	28.11	29.33	28.9	28.91	24.02	21.31	21.26	20.32	25.07	23.77	20.31	29.66	28.08	29.05	26.26
Long-Term Debt/Equity (%)	135.27	122.92	117.07	112.25	123.45	169.26	179.66	181.28	134.5	136.03	128.08	18.77	20.56	4.5	47
Long-Term Debt/Capital (%)	55.97	54.4	53.39	52.6	52.63	61.15	64.05	64.24	56.93	57.27	55.89	13.62	15.55	3.72	31.88
Long-Term Debt/Total Assets (%)	38.02	36.05	33.83	32.45	29.65	36.07	38.2	36.83	33.73	32.33	26.01	5.57	5.77	1.31	12.34
Total Debt/Equity (%)	141.66	125.95	119.26	113.39	134.56	176.79	180.49	182.17	136.25	137.54	129.15	37.79	32.21	21.07	47.44
Total Debt/Capital (%)	58.62	55.74	54.39	53.14	57.37	63.87	64.35	64.56	57.67	57.9	56.36	27.42	24.36	17.4	32.18
Total Debt/Total Assets (%)	39.82	36.94	34.47	32.78	32.32	37.67	38.37	37.02	34.16	32.69	26.23	11.21	9.04	6.12	12.46
Net Debt to Equity	134.41	118.42	106.33	103.51	123.37	162.35	159.13	163.25	83.78	69.69	111.59	17.67	19.86	5.92	31.76
Net Debt/Capital (%)	57.34	54.22	51.53	50.86	55.23	61.88	61.41	62.01	40.77	36.49	51.33	14.38	15.86	5.36	23.35
EBITDA	462	457	451	574	640	740	498	513	503	178	237	195	-34	277	288
EBITDA-CapEx	376	355	355	473	505	585	401	381	341	116	173	134	-86	224	233
Operating Income (Loss)	282	267	257	378	427	499	327	340	314	99	128	61	115	151	204

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	0.08	0.08	0.13	0.1	0.07	0.09	0.13	0.11	0.2	0.33	0.06	0.09	0.04	0.06	0.05
Current Ratio	1.15	1.23	1.25	1.3	1.1	1.22	1.31	1.26	1.29	1.41	1.13	1.14	1.15	1.11	1.16
Quick Ratio	1.06	1.12	1.15	1.21	1.04	1.14	1.23	1.04	1.22	1.34	1.02	1.09	1.08	1.06	1.11
CFO/Avg Current Liab	0.28	0.23	0.32	0.29	0.25	0.17	0.25	0.29	0.21	0.16	0.16	-0.16	0.09	0.12	0.15
Common Equity/Total Assets	28.11	29.33	28.9	28.91	24.02	21.31	21.26	20.32	25.07	23.77	20.31	29.66	28.08	29.05	26.26
Long-Term Debt/Equity (%)	135.27	122.92	117.07	112.25	123.45	169.26	179.66	181.28	134.5	136.03	128.08	18.77	20.56	4.5	47
Long-Term Debt/Capital (%)	55.97	54.4	53.39	52.6	52.63	61.15	64.05	64.24	56.93	57.27	55.89	13.62	15.55	3.72	31.88
Long-Term Debt/Total Assets (%)	38.02	36.05	33.83	32.45	29.65	36.07	38.2	36.83	33.73	32.33	26.01	5.57	5.77	1.31	12.34
Total Debt/Equity (%)	141.66	125.95	119.26	113.39	134.56	176.79	180.49	182.17	136.25	137.54	129.15	37.79	32.21	21.07	47.44
Total Debt/Capital (%)	58.62	55.74	54.39	53.14	57.37	63.87	64.35	64.56	57.67	57.9	56.36	27.42	24.36	17.4	32.18
Total Debt/Total Assets (%)	39.82	36.94	34.47	32.78	32.32	37.67	38.37	37.02	34.16	32.69	26.23	11.21	9.04	6.12	12.46
CFO/Total Liabilities	8.9	8.34	11.91	11.34	10.99	7.33	10.86	12.59	10.99	7.42	6.96	-12.63	6.97	8.93	11.25
CFO/CapEx	3.56	2.85	4.49	4.27	3.58	2.44	6.14	5.51	3.35	6.12	6.44	-7.47	4.56	5.52	7.07
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	1.65	1.14	0.78	1.25	1.37	1.54	1.78

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	6.63	6.14	6.24	6.4	5.89	5.27	3.18	4.14	6.1	3.22	3.88	4.69	6.03	6.62	6.88
Days Sales Outstanding	55.08	59.47	58.5	57.05	61.93	69.22	114.81	88.16	59.84	113.43	94.17	77.81	60.54	55.1	53.05
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	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	- -	- -	- -	- -	- -	- -	- -	- -	2,756	2,330	1,867	1,434	1,622	2,125	3,293
- Cash & Cash Equivalents	97	109	192	153	155	202	317	277	508	752	178	226	94	143	142
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,903	1,818	1,767	1,754	1,865	2,470	2,680	2,667	2,248	2,222	1,954	574	427	283	589
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	4,497	3,800	3,643	1,782	1,956	2,264	3,741
Total Capital	3,246	3,262	3,249	3,301	3,251	3,868	4,165	4,132	3,899	3,838	3,467	2,092	1,754	1,626	1,829
Total Debt/Capital (%)	58.62	55.74	54.39	53.14	57.37	63.87	64.35	64.56	57.67	57.9	56.36	27.42	24.36	17.4	32.18
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.5	0.58	0.54	0.32	0.22	0.12	0.16
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.62	2.86	2.51	1.17	1.15	1.27	1.93
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	8.94	21.31	15.35	9.15	- -	8.16	12.97
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	14.32	54.91	28.57	18.82	- -	12.43	19.03
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	6.65	- -	8.97	- -	- -	7.35	9.15
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	8.73	- -	10.65	- -	- -	8.88	10.59
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	2,843	2,330	1,867	1,434	1,271	2,125	3,331
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	4,584	3,800	3,643	1,782	1,605	2,264	3,778
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	34.91	29.3	30.07	16.37	18.1	21.19	35.23
TTM Sales	1,886	1,963	2,173	2,417	2,691	3,150	2,239	2,443	2,782	1,327	1,451	1,529	1,696	1,789	1,935
TTM EBITDA	462	457	451	574	640	740	498	513	503	178	237	195	-34	277	288
TTM Operating Income	282	267	257	378	427	499	327	340	314	99	128	61	115	151	204
TTM Cash Flow to Firm	421	363	482	486	540	465	- -	871	677	- -	406	-425	- -	308	409
TTM Free Cash Flow to Firm	335	261	385	385	405	310	- -	740	515	- -	342	-486	- -	255	353

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	- -	- -	- -	- -	- -	- -	- -	- -	7.48	7.24	5.35	-2.78	6.87	8.86	9.9
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	14.32	54.91	28.57	18.82	- -	12.43	19.03
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	4,497	3,800	3,643	1,782	1,956	2,264	3,741
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	20.5	9.66	13.59	11.1	12.35	13.82	16.81
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.62	2.86	2.51	1.17	1.15	1.27	1.93
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	8.94	21.31	15.35	9.15	- -	8.16	12.97
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	14.96	- -	73.5	7.26	- -	32.44	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	26.66	- -	77.89	8.19	- -	27.61	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	43.63	- -	96.32	12.12	- -	33.99	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	14.33	- -	64.81	6.12	- -	22.55	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	1.67	1.44	1.23	0.94	1.22	1.58	2.65
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	2.98	1.32	1.31	1.07	1.2	1.35	2.05
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	4.87	1.87	1.62	1.58	1.48	1.66	2.65
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	1.6	0.78	1.09	0.8	1.01	1.1	1.44
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	-4.07	-2.27	-3.83	-4.58	-6.2	-13.39	-13.26
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	-7.25	-2.07	-4.06	-5.16	-6.1	-11.39	-10.26
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	-11.86	-2.95	-5.02	-7.64	-7.5	-14.03	-13.26
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	-3.9	-1.22	-3.38	-3.86	-5.1	-9.31	-7.19
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.01	1.76	1.29	0.94	0.75	1.19	1.72
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	1.81	1.6	1.36	1.06	0.74	1.01	1.33
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	2.96	2.28	1.69	1.57	0.91	1.24	1.72
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	0.97	0.94	1.13	0.79	0.62	0.83	0.93
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	5.2	6.06	4.52	-3.15	5.36	7.26	8.5
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	9.27	5.53	4.79	-3.55	5.28	6.18	6.58
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	15.17	7.86	5.92	-5.26	6.49	7.6	8.5
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	4.99	3.26	3.98	-2.66	4.41	5.04	4.61
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	13.32	6.61	5.67	-3.14	6.76	7.54	7.66
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	21.8	9.4	7.01	-4.64	8.32	9.28	9.9
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	7.16	3.9	4.72	-2.34	5.65	6.16	5.37
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	2.39	2.71	2.59	1.29	1.14	1.09	1.55
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	3.51	3.39	2.91	1.79	1.35	1.32	1.93
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	1.58	2.05	2.36	1.02	0.98	0.9	1.15
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	13.23	20.18	15.82	10.08	- -	7.02	10.39
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	19.45	25.19	17.79	14.07	- -	8.53	12.97
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	8.71	15.27	14.42	7.99	- -	5.83	7.74
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	21.18	51.99	29.45	20.75	- -	10.69	15.24
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	31.13	64.91	33.12	28.96	- -	12.99	19.03
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	13.95	39.35	26.84	16.44	- -	8.87	11.35
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	21.4	17.96	15.41	13.17	15.01	19.88	31.02
High Price	- -	- -	- -	- -	- -	- -	- -	- -	62.38	23.3	20.19	21.99	18.18	20.83	31.02
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	6,653	3,598	3,755	1,965	1,930	1,948	2,996
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	9,778	4,492	4,223	2,743	2,298	2,366	3,741
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	4,382	2,723	3,423	1,557	1,668	1,617	2,232

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	136	137	139	141	138	137	134	133	129	130	121	109	108	107	106
Diluted Weighted Avg Shares	138	139	141	142	142	139	138	136	133	130	121	109	85	107	107
Basic Weighted Avg Shares	136	137	138	140	140	137	136	134	132	130	121	109	85	107	107
Revenue per Share	13.87	14.3	15.73	17.27	19.18	22.95	16.45	18.17	21.1	10.23	11.97	14.04	20.03	16.74	18.01
EBITDA per Share	3.39	3.33	3.26	4.1	4.56	5.39	3.66	3.81	3.81	1.37	1.96	1.79	-0.41	2.6	2.68
Operating Income per Share	2.07	1.94	1.86	2.7	3.05	3.63	2.4	2.53	2.38	0.76	1.05	0.56	1.36	1.41	1.9
Basic EPS, GAAP	0.53	0.67	0.49	1.21	1.53	1.62	2.66	2.44	1.43	-0.16	0.21	1.81	-2.34	0.61	-0.96
Basic EPS from Cont Ops	0.53	0.67	0.49	1.21	1.53	1.62	1.28	0.87	0.7	-0.41	-0.01	0.26	-1.83	1.03	1.65
Diluted EPS, GAAP	0.52	0.66	0.48	1.19	1.51	1.6	2.62	2.42	1.42	-0.16	0.21	1.81	-2.34	0.61	-0.96
Diluted EPS from Cont Ops	0.52	0.66	0.48	1.19	1.51	1.6	1.26	0.87	0.7	-0.41	-0.01	0.26	-1.83	1.03	1.65
Dividend per Share	- -	0.19	0.57	1	1.08	1.14	1.28	1.4	1.25	0.38	- -	0.2	0.52	0.42	0.36
Cash Flow per Share	2.25	2.11	3.14	3.08	3.44	2.75	4.39	5.38	4.11	2.96	3.41	-4.18	2.8	2.74	3.65
Free Cash Flow per Basic Share	1.62	1.37	2.44	2.36	2.48	1.62	3.68	4.4	2.89	2.48	2.88	-4.74	2.18	2.24	3.13
Cash & Equivalents per Share	0.71	0.8	1.38	1.08	1.12	1.48	2.36	2.09	3.94	5.8	1.47	2.07	0.87	1.34	1.33
Book Value per Share	9.86	10.56	10.66	10.95	10.06	10.23	11.06	11.02	12.81	12.46	12.49	13.94	12.28	12.57	11.69
Tangible Book Value per Share	-9.81	-8.49	-7.91	-6.71	-8.26	-10.54	-10.67	-5.36	-5.26	-7.91	-4.02	-2.88	-2.42	-1.49	-2.34