St. Joe Company (The) Financial Ratios — JOE 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 (%)	-46.66	1.1	0.9	53.15	-0.21	2.38	9.56	5.91	5.16	8.45	12.88	11.46	11.83	10.54	15.51
Return on Assets (%)	-38.56	0.92	0.76	41.21	-0.15	1.58	6.11	3.61	3.01	4.64	6.64	5.38	5.26	4.85	7.56
Return on Capital (%)	- -	1.46	- -	45.21	- -	2.71	- -	- -	4.56	6.5	9	7.57	8.14	7.47	10.2
Return on Invested Capital (%)	- -	0.34	- -	43.71	- -	0.23	- -	- -	2.93	4.26	7.28	4.04	5.23	5.2	8.05
Gross Margin (%)	50.81	34.52	33.78	80.51	35.41	35.79	32.83	53.46	49.57	51.56	50.82	42.18	39.38	41.52	43.05
EBITDA Margin (%)	-255.34	8.78	7.55	74.33	3.23	12.03	12.46	34.82	32.74	37.29	42.2	33.43	33.27	35.25	37.74
Operating Margin (%)	1.42	3.36	4.46	73.13	-5.91	3.18	3.58	26.66	24.65	29.33	35.38	24.36	23.31	23.73	28.49
Incremental Operating Margin (%)	95.24	- -	- -	88.92	86.85	- -	15.71	252.27	11.42	47.09	44.51	224.8	21.37	36.08	45.83
Pretax Margin (%)	-265.6	4.61	3.39	74.35	-1.12	23.34	41.34	27.99	28.47	37.26	36.98	37.5	25.7	24.42	30.22
Profit Margin (%)	-227.33	4.31	3.8	57.91	-1.67	16.41	59.56	29.35	21.07	28.15	27.92	28.11	19.96	18.42	22.53
Net Income to Common Margin (%)	-227.33	4.31	3.8	57.91	-1.67	16.41	59.56	29.35	21.07	28.15	27.92	28.11	19.96	18.42	22.53
Effective Tax Rate (%)	- -	6.03	- -	22.14	- -	31.61	- -	- -	26.11	22.85	25.3	25.78	25.99	26.39	25.29
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.01	25.83	33.79	36.46	42.98	28.95
Sustainable Growth Rate (%)	-46.66	1.1	0.9	53.15	-0.21	2.38	9.56	5.91	5.16	7.69	9.55	7.58	7.52	6.01	11.02

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	53	36	44	241	231	231	232	246	270	337	406	569	638	624	573
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	5	5	3	- -
LT Debt	53	36	44	241	231	231	232	246	270	337	402	565	633	621	573
Total Debt/EBITDA	-0.14	2.95	4.46	0.46	68.81	19.86	18.63	6.41	6.5	5.63	3.61	6.75	4.92	4.4	2.96
Net Debt/EBITDA	0.29	-10.61	2.25	0.4	5.31	-0.84	3.22	1.33	2.01	3.83	2.97	6.29	4.25	3.74	2.27
Total Debt/EBIT	-0.14	16.9	56.91	0.47	-37.58	75.16	64.91	8.37	8.63	7.16	4.3	9.26	7.03	6.53	3.92
Net Debt/EBIT	0.28	-60.88	28.73	0.4	-2.9	-3.17	11.21	1.73	2.68	4.87	3.55	8.63	6.07	5.55	3.01
EBITDA to Interest Expense	-94.61	4.34	4.86	60.6	0.29	0.95	1.03	3.24	3.38	4.41	7.11	4.59	4.23	4.23	6.35
EBITDA-CapEx/Interest Expense	-95.23	4.17	3.1	60.31	- -	0.71	0.78	3.02	2.62	3.99	7.11	4.59	4.23	4.23	6.35
EBIT to Interest Expense	0.53	1.66	2.87	59.62	-0.54	0.25	0.29	2.48	2.55	3.47	5.96	3.34	2.96	2.85	4.8
Interest Expense	4	3	2	9	11	12	12	12	12	14	16	18	31	34	30
Common Equity/Total Assets	82.2	85.52	83.4	74.53	67.69	65.11	62.71	59.49	57.14	53.08	50.28	44.09	44.83	47.07	50.47
Long-Term Debt/Equity (%)	9.83	6.53	7.85	24.61	34.24	33.69	39.18	46.17	51.06	59.37	64.16	86.73	90.61	84.29	73.84
Long-Term Debt/Capital (%)	8.95	6.13	7.28	19.75	25.5	25.2	28.15	31.59	33.8	37.25	38.91	46.27	47.37	45.63	42.48
Long-Term Debt/Total Assets (%)	8.08	5.59	6.6	18.5	23.46	22.51	25.21	28.26	29.74	32.52	33.25	39.47	41.54	40.36	37.72
Total Debt/Equity (%)	9.83	6.53	7.85	24.61	34.24	33.69	39.18	46.17	51.06	59.37	64.91	87.44	91.28	84.75	73.84
Total Debt/Capital (%)	8.95	6.13	7.28	19.75	25.5	25.2	28.15	31.59	33.8	37.25	39.36	46.65	47.72	45.87	42.48
Total Debt/Total Assets (%)	8.08	5.59	6.6	18.5	23.46	22.51	25.21	28.26	29.74	32.52	33.64	39.79	41.85	40.58	37.72
Net Debt to Equity	-20.03	-23.52	3.96	21.09	2.64	-1.42	6.76	9.57	15.83	40.38	53.52	81.5	78.8	72.05	56.78
Net Debt/Capital (%)	-25.04	-30.76	3.81	17.42	2.57	-1.44	6.34	8.73	13.65	28.72	34.82	44.87	44.03	41.72	36.13
EBITDA	-371	12	10	522	3	12	12	38	42	60	113	84	130	142	194
EBITDA-CapEx	-373	12	6	519	- -	9	9	36	32	54	113	84	130	142	194
Operating Income (Loss)	2	5	6	513	-6	3	4	29	31	47	94	61	91	96	146

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	5.32	6.91	8.51	31.89	33.83	34.16	17.25	13.12	8.32	4.41	1.72	0.66	0.83	0.97	1.51
Current Ratio	5.32	6.91	8.91	32.5	35.19	35.4	19.02	15.63	9.73	5.57	2.23	1.04	1.5	1.62	2.17
Quick Ratio	5.47	6.91	8.7	32.27	34.69	34.93	18.59	14.97	9.27	5.27	2.12	0.86	1.35	1.44	1.99
CFO/Avg Current Liab	-0.16	0.85	0.74	16.18	1.36	0.88	3.87	2.66	1.6	1.3	1.75	0.46	0.94	1.11	2.14
Common Equity/Total Assets	82.2	85.52	83.4	74.53	67.69	65.11	62.71	59.49	57.14	53.08	50.28	44.09	44.83	47.07	50.47
Long-Term Debt/Equity (%)	9.83	6.53	7.85	24.61	34.24	33.69	39.18	46.17	51.06	59.37	64.16	86.73	90.61	84.29	73.84
Long-Term Debt/Capital (%)	8.95	6.13	7.28	19.75	25.5	25.2	28.15	31.59	33.8	37.25	38.91	46.27	47.37	45.63	42.48
Long-Term Debt/Total Assets (%)	8.08	5.59	6.6	18.5	23.46	22.51	25.21	28.26	29.74	32.52	33.25	39.47	41.54	40.36	37.72
Total Debt/Equity (%)	9.83	6.53	7.85	24.61	34.24	33.69	39.18	46.17	51.06	59.37	64.91	87.44	91.28	84.75	73.84
Total Debt/Capital (%)	8.95	6.13	7.28	19.75	25.5	25.2	28.15	31.59	33.8	37.25	39.36	46.65	47.72	45.87	42.48
Total Debt/Total Assets (%)	8.08	5.59	6.6	18.5	23.46	22.51	25.21	28.26	29.74	32.52	33.64	39.79	41.85	40.58	37.72
CFO/Total Liabilities	-8.38	24.73	15.42	102.35	7.25	3.13	16.35	12.26	8.01	7.96	19.21	6.18	12.59	13.47	25.67
CFO/CapEx	-4.06	48.51	4.54	133.32	6.79	3.68	17.87	15.84	3.25	6.56	- -	- -	- -	- -	- -
Altman's Z-Score	6.72	13.24	9.82	5.74	3.46	3.26	2.95	2.26	2.7	4.08	4.07	2.4	3.45	2.88	3.99

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	- -	- -	- -	170.83	23.7	21.51	15.29	8.65	8.7	11.21	14.08	12.43	11.23	8.89	12.92
Days Sales Outstanding	- -	- -	- -	2.14	15.4	16.97	23.87	42.2	41.94	32.55	25.93	29.35	32.49	41.04	28.25
Inventory Turnover	- -	- -	- -	- -	0.21	0.2	0.21	- -	- -	45.62	54.45	43.08	57.37	56.85	79.55
Days Inventory Outstanding	- -	- -	- -	- -	1,728.36	1,843.42	1,757.93	- -	- -	8	6.7	8.47	6.36	6.42	4.59
Accounts Payable Turnover	- -	- -	- -	- -	7.78	18.16	14.32	- -	- -	3.77	3.57	2.48	5.02	9.97	14.55
Accounts Payable Turnover Days	- -	- -	- -	- -	46.92	20.1	25.49	- -	- -	96.77	102.21	146.99	72.77	36.6	25.08
Cash Conversion Cycle	- -	- -	- -	- -	1,696.84	1,840.3	1,756.31	- -	- -	-56.23	-69.58	-109.17	-33.92	10.86	7.76
Inventory to Cash Days	- -	- -	- -	- -	-1,712.96	-1,826.45	-1,734.05	- -	- -	24.55	19.22	20.88	26.13	34.62	23.66
Inventories	- -	- -	- -	322	314	315	333	- -	1	2	3	4	4	4	3
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	322	314	315	333	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	1	2	3	4	4	4	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	1,362	2,089	1,764	1,726	1,424	1,441	1,219	795	1,178	2,536	3,029	2,249	3,544	2,611	3,415
- Cash & Cash Equivalents	162	166	22	35	213	241	192	195	186	107	70	38	86	89	130
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	5	8	8	18	15	15	10	18	19	20	15	12	9
+ Total Debt	53	36	44	241	231	231	232	246	270	337	406	569	638	624	573
Enterprise Value	1,253	1,959	1,645	1,304	1,259	1,273	1,198	852	1,273	2,736	3,294	2,760	4,111	3,159	3,867
Total Capital	597	588	608	1,221	904	918	825	779	800	905	1,032	1,220	1,336	1,361	1,348
Total Debt/Capital (%)	8.95	6.13	7.28	19.75	25.5	25.2	28.15	31.59	33.8	37.25	39.36	46.65	47.72	45.87	42.48
Total Debt / EV	0.04	0.02	0.03	0.18	0.18	0.18	0.19	0.29	0.21	0.12	0.12	0.21	0.16	0.2	0.15
EV/Sales	8.63	14.06	12.53	1.86	12.12	13.15	11.98	7.73	10.02	17.04	12.34	10.94	10.56	7.84	7.53
EV/EBITDA	- -	160.03	165.99	2.5	375.59	109.31	96.14	22.19	30.59	45.69	29.24	32.72	31.74	22.25	19.96
EV/EBIT	- -	918.16	2,116.7	2.54	- -	413.69	334.94	28.98	40.64	58.1	34.88	44.9	45.31	33.05	26.44
EV/Cash Flow to Firm	- -	76.27	- -	3.86	- -	66.77	- -	- -	32.24	57.24	26.65	44.61	32.49	23.8	18.12
EV/Free Cash Flow to Firm	- -	77.7	- -	3.89	- -	78.74	- -	- -	42.25	64.97	26.65	44.61	32.49	23.8	18.12
Diluted Market Cap	1,361	2,089	1,764	1,726	1,660	1,444	1,305	822	1,190	2,541	3,029	2,264	3,540	2,611	3,438
Diluted Enterprise Value	1,253	1,959	1,645	1,304	1,495	1,276	1,284	879	1,284	2,741	3,294	2,775	4,107	3,159	3,891
EV per Share	13.58	21.24	17.82	14.13	16.71	17.13	18.18	14.04	21.42	46.46	55.95	47.31	70.43	54.16	67.2
TTM Sales	145	139	131	702	104	97	100	110	127	161	267	252	389	403	513
TTM EBITDA	-371	12	10	522	3	12	12	38	42	60	113	84	130	142	194
TTM Operating Income	2	5	6	513	-6	3	4	29	31	47	94	61	91	96	146
TTM Cash Flow to Firm	- -	26	- -	338	- -	19	- -	- -	39	48	124	62	127	133	213
TTM Free Cash Flow to Firm	- -	25	- -	335	- -	16	- -	- -	30	42	124	62	127	133	213

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	-111	92.56	138.48	5.25	86.85	185.95	25.74	21.18	56.54	80.31	27.09	46.94	34.09	24.18	18.03
EV/EBIT	- -	918.16	2,116.7	2.54	- -	413.69	334.94	28.98	40.64	58.1	34.88	44.9	45.31	33.05	26.44
Enterprise Value	1,253	1,959	1,645	1,304	1,259	1,273	1,198	852	1,273	2,736	3,294	2,760	4,111	3,159	3,867
Low Price	12.93	14.35	17.56	17.49	15.08	14.65	16.6	13.03	12.93	15.02	41.25	31.48	38.19	44.23	40.25
EV/Sales	8.63	14.06	12.53	1.86	12.12	13.15	11.98	7.73	10.02	17.04	12.34	10.94	10.56	7.84	7.53
EV/EBITDA	- -	160.03	165.99	2.5	375.59	109.31	96.14	22.19	30.59	45.69	29.24	32.72	31.74	22.25	19.96
Price/Earnings	- -	347.43	353.52	4.25	- -	90.82	21.91	25.4	44.43	56.21	40.62	31.91	45.56	35.19	29.73
Price/Earnings Average	- -	280.63	381.81	4.63	- -	82.74	21.35	33.48	38.26	29.55	36.74	36.44	36.96	43.77	24.81
Price/Earnings High	- -	348.22	449.92	5.86	- -	100.21	23.02	38.39	45.91	64.62	43.68	50.36	48.39	49.93	31.52
Price/Earnings Low	- -	220.16	324.74	3.97	- -	68.64	19.65	25.24	28.98	19.61	32.58	26.06	28.66	34.77	20.17
Price/Book Value	2.51	3.78	3.16	1.78	2.14	2.15	2.11	1.53	2.27	4.6	4.99	3.56	5.19	3.6	4.46
Price/Book Value Average	3.46	3.06	3.41	1.94	1.99	1.96	2.06	2.02	1.95	2.42	4.51	4.07	4.21	4.48	3.72
Price/Book Value High	5.36	3.79	4.02	2.45	2.44	2.38	2.22	2.32	2.34	5.29	5.36	5.63	5.51	5.11	4.72
Price/Book Value Low	2.19	2.4	2.9	1.66	1.71	1.63	1.89	1.53	1.48	1.61	4	2.91	3.26	3.56	3.02
Price/Tangible Book Value	2.51	3.78	3.16	1.78	2.14	2.15	2.11	1.53	2.27	4.6	4.99	3.56	5.19	3.6	4.46
Price/Tangible Book Value Average	3.46	3.06	3.41	1.94	1.99	1.96	2.06	2.02	1.95	2.42	4.51	4.07	4.21	4.48	3.72
Price/Tangible Book Value High	5.36	3.79	4.02	2.45	2.44	2.38	2.22	2.32	2.34	5.29	5.36	5.63	5.51	5.11	4.72
Price/Tangible Book Value Low	2.19	2.4	2.9	1.66	1.71	1.63	1.89	1.53	1.48	1.61	4	2.91	3.26	3.56	3.02
Price/Sales	9.37	14.98	13.44	2.46	15.98	14.9	13.05	7.45	9.36	15.83	11.34	8.97	9.09	6.48	6.7
Price/Sales Average	12.95	12.1	14.52	2.68	14.89	13.58	12.71	9.83	8.06	8.32	10.26	10.24	7.38	8.06	5.59
Price/Sales High	20.06	15.02	17.1	3.4	18.19	16.45	13.71	11.27	9.67	18.19	12.2	14.16	9.66	9.2	7.1
Price/Sales Low	8.21	9.5	12.35	2.3	12.75	11.26	11.7	7.41	6.11	5.52	9.1	7.33	5.72	6.41	4.54
Price/Cash Flow	-138.36	90.65	108	5.21	74.05	135.39	24.3	19.85	39.14	68.07	27.09	46.94	34.09	24.18	18.03
Price/Cash Flow Average	-191.26	73.22	116.65	5.68	68.99	123.35	23.68	26.16	33.7	35.79	24.5	53.6	27.66	30.07	15.05
Price/Cash Flow High	-296.17	90.86	137.46	7.2	84.29	149.4	25.54	30	40.44	78.25	29.13	74.07	36.21	34.3	19.11
Price/Cash Flow Low	-121.19	57.45	99.21	4.88	59.07	102.33	21.8	19.73	25.53	23.74	21.73	38.34	21.44	23.89	12.23
Price/Free Cash Flow Average	-153.43	74.76	149.56	5.72	80.92	169.41	25.08	27.93	48.69	42.22	24.5	53.6	27.66	30.07	15.05
Price/Free Cash Flow High	-237.59	92.77	176.24	7.25	98.86	205.19	27.05	32.02	58.42	92.32	29.13	74.07	36.21	34.3	19.11
Price/Free Cash Flow Low	-97.22	58.66	127.2	4.91	69.29	140.55	23.09	21.05	36.88	28.01	21.73	38.34	21.44	23.89	12.23
EV/Sales Average	12.21	11.17	13.61	2.08	11.18	11.82	11.66	10.02	8.73	9.55	11.25	12.2	8.84	9.42	6.43
EV/Sales High	19.32	14.09	16.2	2.79	14.01	14.69	12.6	11.42	10.32	19.4	13.19	16.09	11.13	10.56	7.93
EV/Sales Low	7.46	8.57	11.44	1.7	9.34	9.51	10.72	7.68	6.79	6.75	10.09	9.3	7.18	7.77	5.39
EV/EBITDA Average	- -	127.22	180.25	2.8	346.56	98.3	93.62	28.78	26.66	25.61	26.67	36.5	26.58	26.73	17.05
EV/EBITDA High	- -	160.42	214.55	3.76	434.34	122.11	101.12	32.78	31.53	52.03	31.26	48.13	33.44	29.95	21.02
EV/EBITDA Low	- -	97.53	151.5	2.29	289.66	79.1	86.06	22.06	20.75	18.11	23.92	27.83	21.59	22.03	14.29
EV/EBIT Average	- -	729.96	2,298.44	2.84	- -	372.04	326.18	37.59	35.41	32.56	31.81	50.09	37.94	39.71	22.58
EV/EBIT High	- -	920.4	2,735.85	3.82	- -	462.15	352.28	42.81	41.89	66.16	37.29	66.05	47.74	44.49	27.85
EV/EBIT Low	- -	559.59	1,931.89	2.32	- -	299.36	299.84	28.81	27.56	23.03	28.53	38.2	30.82	32.72	18.93
Last Price	14.76	22.64	19.12	18.7	18.9	19.39	18.5	13.11	19.83	43.06	51.43	38.55	60.71	44.76	59.33
High Price	31.59	22.69	24.33	25.82	21.51	21.39	19.44	19.81	20.49	49.5	55.3	60.83	64.49	63.51	62.9
Enterprise Value Average	1,774	1,558	1,786	1,459	1,161	1,145	1,167	1,105	1,109	1,533	3,005	3,079	3,442	3,796	3,302
Enterprise Value High	2,806	1,964	2,126	1,961	1,455	1,423	1,260	1,259	1,312	3,115	3,522	4,060	4,331	4,252	4,072
Enterprise Value Low	1,084	1,194	1,501	1,193	971	921	1,073	847	863	1,084	2,695	2,348	2,796	3,128	2,769

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	92	92	92	75	74	66	61	59	59	59	58	58	58	58
Diluted Weighted Avg Shares	92	92	92	92	88	74	71	63	60	59	59	59	58	58	58
Basic Weighted Avg Shares	92	92	92	92	88	74	71	63	60	59	59	59	58	58	58
Revenue per Share	1.58	1.51	1.42	7.6	1.18	1.3	1.42	1.76	2.12	2.72	4.53	4.3	6.68	6.9	8.86
EBITDA per Share	-4.02	0.13	0.11	5.65	0.04	0.16	0.18	0.61	0.69	1.01	1.91	1.44	2.22	2.43	3.34
Operating Income per Share	0.02	0.05	0.06	5.56	-0.07	0.04	0.05	0.47	0.52	0.8	1.6	1.05	1.56	1.64	2.52
Basic EPS, GAAP	-3.58	0.07	0.05	4.4	-0.02	0.21	0.84	0.52	0.45	0.77	1.27	1.21	1.33	1.27	2
Basic EPS from Cont Ops	-3.58	0.06	0.05	4.4	-0.02	0.21	0.84	0.5	0.44	0.77	1.25	1.2	1.27	1.24	2
Diluted EPS, GAAP	-3.58	0.07	0.05	4.4	-0.02	0.21	0.84	0.52	0.45	0.77	1.27	1.21	1.33	1.27	2
Diluted EPS from Cont Ops	-3.58	0.06	0.05	4.4	-0.02	0.21	0.84	0.5	0.44	0.77	1.25	1.2	1.27	1.24	2
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.07	0.32	0.4	0.44	0.52	0.58
Cash Flow per Share	-0.11	0.25	0.18	3.59	0.26	0.14	0.76	0.66	0.51	0.63	1.9	0.82	1.78	1.85	3.29
Free Cash Flow per Basic Share	-0.13	0.24	0.14	3.56	0.22	0.1	0.72	0.62	0.35	0.54	1.9	0.82	1.78	1.85	3.29
Cash & Equivalents per Share	1.76	1.8	1.83	7.27	5.36	5.61	4.07	3.36	3.13	2.63	2.7	1.34	1.47	1.52	2.25
Book Value per Share	5.89	5.98	6.05	10.52	8.83	9	8.76	8.54	8.74	9.35	10.32	10.81	11.7	12.42	13.32
Tangible Book Value per Share	5.89	5.98	6.05	10.52	8.83	9	8.76	8.54	8.74	9.35	10.32	10.81	11.7	12.42	13.32