Marten Transport, Ltd. Financial Ratios — MRTN 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 (%)	7.93	8.42	8.76	7.99	8.97	7.9	18.75	9.99	10.41	11.41	13.43	16.28	9.63	3.53	2.27
Return on Assets (%)	5.22	5.67	5.93	5.41	5.92	5.21	13.43	7.62	7.88	8.54	10.04	12.02	7.2	2.75	1.82
Return on Capital (%)	7.39	8.17	8.67	7.73	8.31	7.5	- -	9.99	10.4	11.4	13.42	16.27	9.63	3.53	2.27
Return on Invested Capital (%)	7.89	8.42	8.57	7.6	8.37	7.67	- -	9.9	10.25	11.39	13.43	16.19	9.24	3.23	2.13
Gross Margin (%)	13.63	13.55	14.58	15.27	17.19	17.16	17.41	17.76	17.43	19.53	18.81	18.87	16.68	13.56	13.11
EBITDA Margin (%)	16.66	16.72	17.67	17.72	20.51	20.97	20.34	20.18	20.35	22.43	22.01	20.13	18.28	15.03	14.52
Operating Margin (%)	6.5	6.35	6.98	6.93	7.73	7.12	7.36	8.01	8.04	9.47	9.8	10.28	6.76	2.93	1.23
Incremental Operating Margin (%)	5.82	3.8	26.36	4.35	- -	- -	13.2	13.12	8.47	48.15	12.69	11.91	40.38	28.76	21.74
Pretax Margin (%)	7.13	7.19	7.95	7.68	9.13	8.5	8.09	9.02	9.21	10.68	11.48	11.41	8.3	3.77	2.76
Profit Margin (%)	4.02	4.27	4.57	4.43	5.38	4.99	12.93	6.99	7.24	7.95	8.77	8.73	6.22	2.79	1.97
Net Income to Common Margin (%)	4.02	4.27	4.57	4.43	5.38	4.99	12.93	6.99	7.24	7.95	8.77	8.73	6.22	2.79	1.97
Effective Tax Rate (%)	41.72	39.51	42.29	42.26	41.1	41.36	- -	22.53	21.39	25.58	23.54	23.46	25.07	25.93	28.44
Dvd Payout Ratio (%)	6.79	66.09	9.13	11.19	9.35	9.72	4.83	9.92	68.92	75.35	64.07	17.73	27.72	72.58	112.14
Sustainable Growth Rate (%)	7.4	2.86	7.96	7.09	8.13	7.14	17.85	9	3.23	2.81	4.83	13.39	6.96	0.97	-0.28

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	- -	3	- -	25	38	8	- -	- -	1	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	3	- -	24	38	8	- -	- -	1	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	0.03	- -	0.21	0.28	0.06	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	-0.21	-0.01	-0.12	0.21	0.27	0.05	-0.11	-0.36	-0.18	-0.34	-0.27	-0.32	-0.26	-0.12	-0.34
Total Debt/EBIT	- -	0.06	- -	0.49	0.62	0.14	- -	- -	0.01	- -	- -	- -	- -	0.01	0.01
Net Debt/EBIT	-0.48	-0.02	-0.26	0.49	0.61	0.13	-0.28	-0.81	-0.41	-0.71	-0.51	-0.56	-0.59	-0.52	-1.89
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	67.61	67.13	68.3	67.29	64.83	66.9	76.11	76.4	75.02	74.59	74.85	72.89	76.48	79.27	80.82
Long-Term Debt/Equity (%)	- -	0.82	- -	6.28	9.25	1.8	- -	- -	0.11	0.07	0.04	0.06	0.03	0.04	0.03
Long-Term Debt/Capital (%)	- -	0.81	- -	5.9	8.47	1.77	- -	- -	0.11	0.07	0.04	0.06	0.03	0.04	0.03
Long-Term Debt/Total Assets (%)	- -	0.56	- -	4.23	6	1.21	- -	- -	0.08	0.05	0.03	0.04	0.03	0.03	0.02
Total Debt/Equity (%)	- -	0.82	- -	6.47	9.25	1.8	- -	- -	0.11	0.07	0.04	0.06	0.03	0.04	0.03
Total Debt/Capital (%)	- -	0.81	- -	6.08	8.47	1.77	- -	- -	0.11	0.07	0.04	0.06	0.03	0.04	0.03
Total Debt/Total Assets (%)	- -	0.56	- -	4.36	6	1.21	- -	- -	0.08	0.05	0.03	0.04	0.03	0.03	0.02
Net Debt to Equity	-6.5	-0.23	-3.8	6.44	9.14	1.69	-3	-9.86	-5.26	-10.66	-8.75	-11.45	-7.03	-2.25	-5.64
Net Debt/Capital (%)	-6.95	-0.23	-3.95	6.05	8.38	1.66	-3.1	-10.93	-5.55	-11.92	-9.58	-12.92	-7.55	-2.3	-5.97
EBITDA	101	107	116	119	136	141	142	159	172	196	214	254	207	145	128
EBITDA-CapEx	16	-29	-4	-43	-51	-22	-15	-10	-18	23	15	78	-34	-88	-16
Operating Income (Loss)	39	41	46	47	51	48	51	63	68	83	95	130	76	28	11

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	0.45	0.07	0.26	- -	0.01	0.01	0.25	0.79	0.41	0.74	0.61	0.65	0.48	0.18	0.47
Current Ratio	2.19	2.04	2.02	2.4	2.01	1.54	1.81	2.27	2.02	1.96	2	1.9	1.78	1.48	1.86
Quick Ratio	1.8	1.64	1.67	2.02	1.64	1.22	1.51	2.02	1.77	1.73	1.77	1.7	1.55	1.22	1.56
CFO/Avg Current Liab	1.5	1.83	1.79	1.68	2.73	2.42	1.95	2.26	2.11	2.28	1.87	2.01	1.4	1.32	1.01
Common Equity/Total Assets	67.61	67.13	68.3	67.29	64.83	66.9	76.11	76.4	75.02	74.59	74.85	72.89	76.48	79.27	80.82
Long-Term Debt/Equity (%)	- -	0.82	- -	6.28	9.25	1.8	- -	- -	0.11	0.07	0.04	0.06	0.03	0.04	0.03
Long-Term Debt/Capital (%)	- -	0.81	- -	5.9	8.47	1.77	- -	- -	0.11	0.07	0.04	0.06	0.03	0.04	0.03
Long-Term Debt/Total Assets (%)	- -	0.56	- -	4.23	6	1.21	- -	- -	0.08	0.05	0.03	0.04	0.03	0.03	0.02
Total Debt/Equity (%)	- -	0.82	- -	6.47	9.25	1.8	- -	- -	0.11	0.07	0.04	0.06	0.03	0.04	0.03
Total Debt/Capital (%)	- -	0.81	- -	6.08	8.47	1.77	- -	- -	0.11	0.07	0.04	0.06	0.03	0.04	0.03
Total Debt/Total Assets (%)	- -	0.56	- -	4.36	6	1.21	- -	- -	0.08	0.05	0.03	0.04	0.03	0.03	0.02
CFO/Total Liabilities	57.39	53.9	53.51	43.48	57.93	61.83	73.91	86.66	78.62	89.73	78.17	83.85	70.56	67.13	51.33
CFO/CapEx	1.02	0.63	0.74	0.5	0.69	0.82	0.78	0.92	0.83	1.1	0.86	1.24	0.68	0.58	0.65
Altman's Z-Score	3.99	3.93	4.82	4.62	3.72	4.21	6.29	5.37	5.91	6.45	6.42	6.52	6.9	5.98	5.17

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	10.93	10.16	9.62	9.4	9.31	9.6	9.69	9.97	9.71	10.04	10.67	11.51	10	9.86	10.05
Days Sales Outstanding	33.4	35.91	37.96	38.82	39.21	38.01	37.67	36.59	37.6	36.35	34.19	31.72	36.49	37.02	36.31
Inventory Turnover	169.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	2.16	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	29.23	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	12.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	23.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	31.24	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	396	407	672	731	580	760	1,107	882	1,176	1,425	1,425	1,604	1,706	1,272	928
- Cash & Cash Equivalents	21	3	14	- -	- -	- -	16	57	31	66	57	81	53	17	43
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	2	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	3	- -	25	38	8	- -	- -	1	- -	- -	- -	- -	- -	- -
Enterprise Value	377	408	659	756	617	768	1,091	825	1,145	1,359	1,368	1,524	1,653	1,255	885
Total Capital	320	335	359	413	447	445	526	576	598	621	652	704	758	768	768
Total Debt/Capital (%)	- -	0.81	- -	6.08	8.47	1.77	- -	- -	0.11	0.07	0.04	0.06	0.03	0.04	0.03
Total Debt / EV	- -	0.01	- -	0.03	0.06	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	0.62	0.64	1	1.12	0.93	1.14	1.56	1.05	1.36	1.55	1.41	1.21	1.46	1.3	1
EV/EBITDA	3.75	3.83	5.66	6.34	4.53	5.46	7.69	5.19	6.67	6.93	6.39	5.99	7.99	8.66	6.9
EV/EBIT	8.76	8.91	12.67	14.81	10.11	13.17	19.19	11.73	14.96	14.58	12.25	10.63	18.34	37.77	38.62
EV/Cash Flow to Firm	4.37	4.77	7.39	9.22	4.8	5.74	- -	5.35	7.32	7.17	7.99	6.94	10.06	9.31	9.47
EV/Free Cash Flow to Firm	289.68	- -	- -	- -	- -	- -	- -	- -	- -	82.15	- -	35.56	- -	- -	- -
Diluted Market Cap	397	407	675	736	597	761	1,113	893	1,184	1,433	1,431	1,621	1,708	1,272	928
Diluted Enterprise Value	378	409	661	761	634	769	1,098	836	1,154	1,367	1,375	1,541	1,655	1,255	885
EV per Share	4.57	4.93	7.91	9.04	7.54	9.41	13.34	10.1	13.95	16.44	16.48	18.79	20.33	15.4	10.85
TTM Sales	604	638	659	673	665	671	698	788	843	874	974	1,264	1,131	964	884
TTM EBITDA	101	107	116	119	136	141	142	159	172	196	214	254	207	145	128
TTM Operating Income	39	41	46	47	51	48	51	63	68	83	95	130	76	28	11
TTM Cash Flow to Firm	86	86	89	82	129	134	- -	154	156	190	171	219	164	135	93
TTM Free Cash Flow to Firm	1	-50	-32	-81	-59	-29	- -	-14	-33	17	-28	43	-76	-98	-51

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	305.25	-8.18	-21.32	-9.14	-10.12	-26.67	-32.12	-62.36	-35.95	86.6	-50.95	37.82	-22.42	-12.92	-18.17
EV/EBIT	8.76	8.91	12.67	14.81	10.11	13.17	19.19	11.73	14.96	14.58	12.25	10.63	18.34	37.77	38.62
Enterprise Value	377	408	659	756	617	768	1,091	825	1,145	1,359	1,368	1,524	1,653	1,255	885
Low Price	4.24	4.47	4.87	6.14	5.85	6.2	8.54	10.26	10.59	10.67	14.72	15.76	17.34	15.33	9.35
EV/Sales	0.62	0.64	1	1.12	0.93	1.14	1.56	1.05	1.36	1.55	1.41	1.21	1.46	1.3	1
EV/EBITDA	3.75	3.83	5.66	6.34	4.53	5.46	7.69	5.19	6.67	6.93	6.39	5.99	7.99	8.66	6.9
Price/Earnings	16.28	14.88	22.25	24.46	16.58	22.63	12.25	16.06	19.22	20.46	16.65	14.64	24.23	47.2	53.18
Price/Earnings Average	18.12	15.82	17.58	23.28	18.93	19.48	9.94	21.21	17.49	19.12	16.05	13.83	23.82	53.59	59.19
Price/Earnings High	21.11	18.72	23.26	28.77	23.34	26.28	12.77	29.36	20.4	23.9	17.77	17.34	27	63.74	79.2
Price/Earnings Low	14.39	13.55	13.41	17.19	13.69	15.05	7.73	15.26	14.21	12.67	14.28	11.67	20.03	46.35	43.69
Price/Book Value	1.24	1.23	1.87	1.88	1.42	1.74	2.11	1.53	1.97	2.3	2.19	2.28	2.25	1.66	1.21
Price/Book Value Average	1.38	1.31	1.48	1.79	1.62	1.5	1.71	2.02	1.79	2.15	2.11	2.15	2.21	1.88	1.35
Price/Book Value High	1.61	1.55	1.96	2.21	1.99	2.02	2.19	2.8	2.09	2.68	2.33	2.7	2.51	2.24	1.8
Price/Book Value Low	1.1	1.12	1.13	1.32	1.17	1.16	1.33	1.46	1.45	1.42	1.88	1.82	1.86	1.63	0.99
Price/Tangible Book Value	1.24	1.23	1.87	1.88	1.42	1.74	2.11	1.53	1.97	2.3	2.19	2.28	2.25	1.66	1.21
Price/Tangible Book Value Average	1.38	1.31	1.48	1.79	1.62	1.5	1.71	2.02	1.79	2.15	2.11	2.15	2.21	1.88	1.35
Price/Tangible Book Value High	1.61	1.55	1.96	2.21	1.99	2.02	2.19	2.8	2.09	2.68	2.33	2.7	2.51	2.24	1.8
Price/Tangible Book Value Low	1.1	1.12	1.13	1.32	1.17	1.16	1.33	1.46	1.45	1.42	1.88	1.82	1.86	1.63	0.99
Price/Sales	0.65	0.64	1.02	1.08	0.89	1.13	1.58	1.12	1.39	1.63	1.46	1.28	1.51	1.32	1.05
Price/Sales Average	0.73	0.68	0.8	1.03	1.02	0.97	1.28	1.48	1.27	1.52	1.41	1.21	1.48	1.5	1.17
Price/Sales High	0.85	0.8	1.06	1.28	1.25	1.31	1.65	2.05	1.48	1.9	1.56	1.51	1.68	1.78	1.56
Price/Sales Low	0.58	0.58	0.61	0.76	0.74	0.75	1	1.07	1.03	1.01	1.25	1.02	1.25	1.29	0.86
Price/Cash Flow	4.59	4.74	7.52	8.9	4.61	5.66	9.08	5.73	7.5	7.5	8.31	7.36	10.37	9.43	9.92
Price/Cash Flow Average	5.1	5.04	5.94	8.47	5.26	4.87	7.36	7.57	6.83	7.01	8.01	6.95	10.2	10.7	11.04
Price/Cash Flow High	5.95	5.97	7.86	10.47	6.48	6.57	9.46	10.48	7.96	8.76	8.87	8.72	11.56	12.73	14.78
Price/Cash Flow Low	4.05	4.32	4.53	6.26	3.8	3.76	5.73	5.45	5.55	4.65	7.13	5.87	8.57	9.26	8.15
Price/Free Cash Flow Average	339.65	-8.69	-16.84	-8.7	-11.55	-22.96	-26.04	-82.35	-32.7	80.92	-49.13	35.73	-22.04	-14.67	-20.22
Price/Free Cash Flow High	395.69	-10.28	-22.3	-10.75	-14.25	-30.96	-33.46	-114.01	-38.14	101.16	-54.4	44.8	-24.99	-17.45	-27.06
Price/Free Cash Flow Low	269.79	-7.45	-12.85	-6.42	-8.36	-17.73	-20.27	-59.26	-26.58	53.65	-43.71	30.13	-18.53	-12.69	-14.93
EV/Sales Average	0.7	0.68	0.78	1.07	1.05	0.99	1.26	1.41	1.23	1.45	1.35	1.14	1.44	1.48	1.12
EV/Sales High	0.82	0.8	1.05	1.31	1.28	1.33	1.63	1.97	1.44	1.83	1.5	1.44	1.63	1.76	1.52
EV/Sales Low	0.55	0.58	0.59	0.8	0.78	0.76	0.98	0.99	0.99	0.93	1.2	0.95	1.2	1.28	0.81
EV/EBITDA Average	4.19	4.06	4.44	6.04	5.13	4.7	6.21	6.97	6.05	6.45	6.15	5.64	7.85	9.85	7.71
EV/EBITDA High	4.91	4.81	5.92	7.41	6.26	6.32	8.01	9.79	7.09	8.15	6.84	7.16	8.94	11.74	10.44
EV/EBITDA Low	3.29	3.49	3.36	4.51	3.79	3.64	4.81	4.92	4.88	4.17	5.44	4.71	6.56	8.5	5.61
EV/EBIT Average	9.79	9.46	9.95	14.12	11.46	11.35	15.51	15.75	13.58	13.57	11.79	10.01	18.02	42.95	43.2
EV/EBIT High	11.48	11.19	13.26	17.34	13.98	15.27	20.01	22.11	15.9	17.15	13.11	12.7	20.51	51.18	58.44
EV/EBIT Low	7.69	8.12	7.53	10.56	8.46	8.8	12.01	11.11	10.96	8.76	10.44	8.36	15.06	37.08	31.39
Last Price	4.8	4.9	8.08	8.74	7.08	9.32	13.53	10.79	14.33	17.23	17.16	19.78	20.98	15.61	11.38
High Price	6.22	6.17	8.44	10.28	9.97	10.82	14.1	19.73	15.2	20.13	18.32	23.43	23.38	21.08	16.95
Enterprise Value Average	421	434	517	720	700	662	882	1,108	1,039	1,266	1,317	1,436	1,624	1,427	990
Enterprise Value High	494	513	689	884	854	890	1,138	1,555	1,216	1,599	1,464	1,820	1,848	1,700	1,339
Enterprise Value Low	331	372	392	538	516	513	683	781	838	817	1,166	1,198	1,357	1,232	719

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	82	83	83	84	82	82	82	82	82	83	83	81	81	81	82
Diluted Weighted Avg Shares	83	83	84	84	84	82	82	83	83	83	83	82	81	81	82
Basic Weighted Avg Shares	82	83	83	83	84	81	82	82	82	83	83	82	81	81	82
Revenue per Share	7.32	7.72	7.94	8.06	7.95	8.26	8.54	9.62	10.29	10.6	11.75	15.47	13.92	11.84	10.84
EBITDA per Share	1.22	1.29	1.4	1.43	1.63	1.73	1.74	1.94	2.09	2.38	2.59	3.11	2.54	1.78	1.57
Operating Income per Share	0.48	0.49	0.55	0.56	0.61	0.59	0.63	0.77	0.83	1	1.15	1.59	0.94	0.35	0.13
Basic EPS, GAAP	0.29	0.33	0.36	0.36	0.43	0.41	1.1	0.67	0.75	0.84	1.03	1.35	0.87	0.33	0.21
Basic EPS from Cont Ops	0.3	0.34	0.36	0.36	0.43	0.41	1.1	0.67	0.75	0.84	1.03	1.35	0.87	0.33	0.21
Diluted EPS, GAAP	0.29	0.33	0.36	0.35	0.42	0.41	1.1	0.67	0.74	0.84	1.02	1.35	0.86	0.33	0.21
Diluted EPS from Cont Ops	0.3	0.33	0.36	0.35	0.42	0.41	1.1	0.67	0.74	0.84	1.02	1.35	0.86	0.33	0.21
Dividend per Share	0.02	0.23	0.03	0.04	0.04	0.04	0.05	0.07	0.51	0.63	0.66	0.24	0.24	0.24	0.24
Cash Flow per Share	1.05	1.03	1.07	0.98	1.54	1.65	1.49	1.88	1.91	2.3	2.07	2.69	2.02	1.66	1.15
Free Cash Flow per Basic Share	0.02	-0.6	-0.38	-0.97	-0.7	-0.35	-0.42	-0.17	-0.4	0.2	-0.34	0.52	-0.94	-1.21	-0.63
Cash & Equivalents per Share	0.25	0.04	0.16	- -	0.01	0.01	0.19	0.69	0.38	0.8	0.69	0.99	0.65	0.21	0.53
Book Value per Share	3.86	3.97	4.31	4.64	5	5.36	6.42	7.05	7.28	7.5	7.85	8.68	9.31	9.43	9.41
Tangible Book Value per Share	3.86	3.97	4.31	4.64	5	5.36	6.42	7.05	7.28	7.5	7.85	8.68	9.31	9.43	9.41