Quanex Building Products Corporation Financial Ratios — NX

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Return on Common Equity (%)	2.06	-3.85	-2.79	6.98	3.94	-0.49	4.82	6.62	-12.88	11.22	14.69	19.97	16.33	4.25	-28.88
Return on Assets (%)	1.54	-2.82	-2.02	5.37	2.97	-0.28	2.4	3.5	-6.73	5.76	8.09	12.25	10.61	2.1	-11.7
Return on Capital (%)	2.11	- -	- -	7.05	3.84	- -	4.01	- -	- -	8.39	11.18	16.76	14.73	3.84	- -
Return on Invested Capital (%)	2.19	- -	- -	2.05	3.79	- -	3.85	- -	- -	8.2	10.87	16.4	15.42	3.34	- -
Gross Margin (%)	16.06	25.68	24.35	21.97	22.68	23.44	22.4	21.66	22.31	22.64	22.44	21.98	24.55	23.92	27.17
EBITDA Margin (%)	5.94	6	7.51	8.6	9.28	9.64	10.55	9.84	2.59	12.04	11.62	12.39	13.58	9.01	-4.93
Operating Margin (%)	2.15	-1.66	-3.13	2.48	3.82	5.33	4.44	4.18	5.43	6.56	7.64	9.11	9.79	4.29	6.45
Incremental Operating Margin (%)	- -	7.09	- -	79.32	19.73	8.78	17.84	- -	280.08	- -	11.8	19.67	0.64	- -	11.38
Pretax Margin (%)	1.83	-1.89	-3.47	2.32	3.59	-0.61	2.94	2.89	-4.02	5.91	7.47	8.99	8.58	3.29	-13.2
Profit Margin (%)	1.07	-3.45	-2.11	4.91	2.49	-0.2	2.16	2.98	-5.23	4.52	5.31	7.23	7.3	2.59	-13.65
Net Income to Common Margin (%)	1.07	-3.45	-2.11	4.91	2.49	-0.2	2.16	2.98	-5.23	4.52	5.31	7.23	7.3	2.59	-13.65
Effective Tax Rate (%)	41.49	- -	- -	39.61	32.56	- -	26.74	- -	- -	23.47	28.86	19.52	14.99	21.44	- -
Dvd Payout Ratio (%)	65.86	-89.79	-47.89	71.86	35.32	-294.24	29.52	26.44	-22.78	27.36	18.92	12	12.9	36.21	-5.94
Sustainable Growth Rate (%)	0.7	-7.31	-4.13	1.97	2.55	-1.92	3.4	4.87	-15.82	8.15	11.91	17.58	14.22	2.71	-30.59

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Total Debt	2	1	1	1	56	270	239	211	157	170	107	88	116	893	854
ST Debt	- -	- -	- -	- -	2	11	21	1	1	8	9	9	10	38	43
LT Debt	1	1	1	1	54	259	218	209	156	162	97	79	107	855	811
Total Debt/EBITDA	0.03	0.05	0.02	0.02	0.94	3.01	2.62	2.41	6.79	1.66	0.85	0.58	0.76	7.75	-9.43
Net Debt/EBITDA	-1.74	-2.43	-1.17	-2.34	0.55	2.73	2.43	2.07	5.45	0.64	0.1	-0.16	0.07	5.78	-6.81
Total Debt/EBIT	0.1	-0.16	-0.05	0.05	2.27	7.41	7.06	5.9	-5.95	3.07	1.3	0.79	1.05	16.29	-4.4
Net Debt/EBIT	-5.34	7.88	2.6	-8.38	1.34	6.71	6.54	5.09	-4.78	1.19	0.16	-0.22	0.09	12.13	-3.18
EBITDA to Interest Expense	112.27	66.67	67.12	91.08	60.44	2.45	9.53	7.88	2.4	19.54	49.25	59.16	18.88	5.59	-1.62
EBITDA-CapEx/Interest Expense	112.27	66.67	67.12	91.08	60.44	2.45	9.53	7.88	2.4	19.54	49.25	59.16	18.88	5.59	-1.62
EBIT to Interest Expense	40.71	-18.45	-27.95	26.3	24.9	1.36	4.01	3.35	5.03	10.66	32.38	43.49	13.61	2.66	2.12
Interest Expense	- -	- -	1	1	1	36	10	11	10	5	3	3	8	21	56
Common Equity/Total Assets	74.75	71.55	72.78	81.4	69.9	47.14	52.57	53.18	51.18	51.44	58.52	64.15	65.64	43.57	36.89
Long-Term Debt/Equity (%)	0.3	0.24	0.17	0.14	13.6	70.42	53.63	52.97	47.37	45.42	23.22	16.98	19.58	84.57	111.64
Long-Term Debt/Capital (%)	0.3	0.24	0.17	0.14	11.91	40.64	33.76	34.56	32.09	30.75	18.52	14.28	16.13	44.9	51.31
Long-Term Debt/Total Assets (%)	0.22	0.18	0.12	0.11	9.51	33.19	28.19	28.17	24.25	23.37	13.59	10.89	12.85	36.85	41.19
Total Debt/Equity (%)	0.38	0.33	0.21	0.19	14.2	73.28	58.85	53.28	47.6	47.72	25.37	18.86	21.33	88.35	117.57
Total Debt/Capital (%)	0.38	0.33	0.21	0.19	12.43	42.29	37.05	34.76	32.25	32.3	20.24	15.87	17.58	46.91	54.04
Total Debt/Total Assets (%)	0.28	0.24	0.15	0.15	9.92	34.54	30.94	28.33	24.36	24.55	14.85	12.1	14	38.49	43.38
Net Debt to Equity	-20.12	-16.56	-11.74	-28.41	8.35	66.34	54.56	45.94	38.25	18.5	3.07	-5.25	1.89	65.81	84.94
Net Debt/Capital (%)	-25.18	-19.85	-13.3	-39.69	7.71	39.88	35.3	31.48	27.67	13.88	2.65	-4.91	1.71	36.83	41.01
EBITDA	50	29	42	51	60	89	91	88	23	102	125	151	154	115	-91
EBITDA-CapEx	50	29	42	51	60	89	91	88	23	102	125	151	154	115	-91
Operating Income (Loss)	18	-8	-17	15	25	49	38	37	49	56	82	111	111	55	119

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Cash Ratio	0.86	0.56	0.41	1.62	0.26	0.22	0.16	0.28	0.28	0.4	0.25	0.39	0.43	0.36	0.27
Current Ratio	2.34	1.96	1.94	3.51	1.79	1.79	1.8	1.87	1.73	1.59	1.58	2.01	2.03	2.24	2.04
Quick Ratio	1.64	1.23	0.9	2.36	0.99	0.96	0.91	1.1	1.04	1.07	0.94	1.08	1.22	1.1	1
CFO/Avg Current Liab	0.48	0.23	0.35	0.21	0.83	0.86	0.72	1	0.91	0.84	0.55	0.66	1.07	0.44	0.59
Common Equity/Total Assets	74.75	71.55	72.78	81.4	69.9	47.14	52.57	53.18	51.18	51.44	58.52	64.15	65.64	43.57	36.89
Long-Term Debt/Equity (%)	0.3	0.24	0.17	0.14	13.6	70.42	53.63	52.97	47.37	45.42	23.22	16.98	19.58	84.57	111.64
Long-Term Debt/Capital (%)	0.3	0.24	0.17	0.14	11.91	40.64	33.76	34.56	32.09	30.75	18.52	14.28	16.13	44.9	51.31
Long-Term Debt/Total Assets (%)	0.22	0.18	0.12	0.11	9.51	33.19	28.19	28.17	24.25	23.37	13.59	10.89	12.85	36.85	41.19
Total Debt/Equity (%)	0.38	0.33	0.21	0.19	14.2	73.28	58.85	53.28	47.6	47.72	25.37	18.86	21.33	88.35	117.57
Total Debt/Capital (%)	0.38	0.33	0.21	0.19	12.43	42.29	37.05	34.76	32.25	32.3	20.24	15.87	17.58	46.91	54.04
Total Debt/Total Assets (%)	0.28	0.24	0.15	0.15	9.92	34.54	30.94	28.33	24.36	24.55	14.85	12.1	14	38.49	43.38
CFO/Total Liabilities	35.84	15.79	27.96	21.6	39.41	21.17	21.74	30.06	30.6	30.01	26.41	37.71	51.49	6.78	13.28
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	5.42	4.58	4.65	7.58	5.82	4.47	4.68	4.49	4.81	4.22	5.13	5.97	5.76	2.78	2.76

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Accounts Receivable Turnover	10.04	5.72	7.65	10.36	10.81	12.58	10.66	10.91	10.73	9.96	10.94	12	11.67	8.82	9.32
Days Sales Outstanding	36.35	63.81	47.7	35.23	33.76	29.01	34.25	33.44	34.01	36.65	33.36	30.42	31.27	41.4	39.18
Inventory Turnover	14.09	5.84	7.8	9.38	8.29	9.64	7.83	8.81	10.07	10.27	10.82	8.93	7.8	5.21	5.05
Days Inventory Outstanding	25.9	62.47	46.78	38.9	44.02	37.84	46.64	41.44	36.24	35.56	33.74	40.87	46.82	70.11	72.22
Accounts Payable Turnover	10.53	4.96	6.67	12.16	11.31	15.32	14.7	14.09	11.91	9.26	10.52	11.92	10.9	11.57	10.3
Accounts Payable Turnover Days	34.68	73.51	54.69	30.03	32.27	23.83	24.83	25.9	30.64	39.4	34.71	30.62	33.48	31.55	35.43
Cash Conversion Cycle	27.57	52.77	39.79	44.1	45.51	43.03	56.06	48.98	39.61	32.81	32.39	40.66	44.61	79.96	75.97
Inventory to Cash Days	10.46	1.34	0.92	-3.68	-10.26	-8.84	-12.4	-7.99	-2.23	1.1	-0.37	-10.45	-15.55	-28.72	-33.04
Inventories	56	66	42	57	63	84	88	71	67	61	93	121	98	276	254
Raw Materials	31	37	27	38	39	52	53	43	35	35	52	70	56	83	88
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	25	44	20	26	32	37	40	32	36	32	43	54	42	192	166
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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Market Capitalization	543	731	661	725	641	558	765	494	637	597	689	734	886	1,373	649
- Cash & Cash Equivalents	90	71	50	120	23	26	17	29	31	52	40	55	58	98	76
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2	1	1	1	56	270	239	211	157	170	107	88	116	893	854
Enterprise Value	455	661	612	605	674	802	987	676	763	715	756	767	944	2,168	1,427
Total Capital	439	423	417	422	451	637	646	606	487	526	526	553	662	1,904	1,580
Total Debt/Capital (%)	0.38	0.33	0.21	0.19	12.43	42.29	37.05	34.76	32.25	32.3	20.24	15.87	17.58	46.91	54.04
Total Debt / EV	- -	- -	- -	- -	0.08	0.34	0.24	0.31	0.21	0.24	0.14	0.11	0.12	0.41	0.6
EV/Sales	0.54	1.38	1.1	1.02	1.04	0.86	1.14	0.76	0.85	0.84	0.71	0.63	0.84	1.7	0.78
EV/EBITDA	9.03	23.01	14.68	11.83	11.25	8.96	10.79	7.72	32.96	6.98	6.07	5.06	6.15	18.83	- -
EV/EBIT	27.61	- -	- -	42.41	27.31	22.06	29.07	18.93	- -	12.94	9.23	6.89	8.53	39.55	- -
EV/Cash Flow to Firm	8.55	- -	- -	28.67	9.95	- -	11.37	- -	- -	6.82	9.4	7.67	6.13	20.65	- -
EV/Free Cash Flow to Firm	8.55	- -	- -	28.67	9.95	- -	11.37	- -	- -	6.82	9.4	7.67	6.13	20.65	- -
Diluted Market Cap	554	724	655	754	651	552	765	519	636	597	694	736	887	1,065	656
Diluted Enterprise Value	466	654	607	635	684	796	987	701	762	715	760	768	945	1,860	1,434
EV per Share	12.36	17.88	16.47	16.72	19.84	23.43	28.32	20.27	23.11	21.8	22.72	23.14	28.6	45.89	31.24
TTM Sales	848	479	555	595	646	928	867	890	894	852	1,072	1,222	1,131	1,278	1,838
TTM EBITDA	50	29	42	51	60	89	91	88	23	102	125	151	154	115	-91
TTM Operating Income	18	-8	-17	15	25	49	38	37	49	56	82	111	111	55	119
TTM Cash Flow to Firm	53	- -	- -	21	68	- -	87	- -	- -	105	80	100	154	105	- -
TTM Free Cash Flow to Firm	53	- -	- -	21	68	- -	87	- -	- -	105	80	100	154	105	- -

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Price/Free Cash Flow	10.46	27.34	15.06	36.3	9.7	6.32	9.59	4.96	6.6	5.93	8.83	7.51	6.03	11.99	3.98
EV/EBIT	27.61	- -	- -	42.41	27.31	22.06	29.07	18.93	- -	12.94	9.23	6.89	8.53	39.55	- -
Enterprise Value	455	661	612	605	674	802	987	676	763	715	756	767	944	2,168	1,427
Low Price	10.01	12.71	15.37	16.5	17.03	15.33	15.41	14.68	10.7	7.9	18.37	18	18.71	24.85	13.11
EV/Sales	0.54	1.38	1.1	1.02	1.04	0.86	1.14	0.76	0.85	0.84	0.71	0.63	0.84	1.7	0.78
EV/EBITDA	9.03	23.01	14.68	11.83	11.25	8.96	10.79	7.72	32.96	6.98	6.07	5.06	6.15	18.83	- -
Price/Earnings	60.21	- -	- -	25.43	39.86	- -	40.22	19.37	- -	15.45	12.07	8.29	10.68	32.01	- -
Price/Earnings Average	69.46	- -	- -	23.66	41.05	- -	37.27	24.45	- -	13.34	13.99	8.26	9.79	34.35	- -
Price/Earnings High	88.25	- -	- -	27.2	46.32	- -	43.24	32.15	- -	17.34	16.91	9.7	11.79	43.3	- -
Price/Earnings Low	40.86	- -	- -	20.96	35.97	- -	28.22	19.18	- -	6.71	10.7	6.73	7.44	27.37	- -
Price/Book Value	1.24	1.73	1.59	1.72	1.62	1.52	1.88	1.25	1.93	1.68	1.64	1.58	1.62	1.36	0.89
Price/Book Value Average	1.43	1.51	1.65	1.6	1.67	1.72	1.74	1.58	1.67	1.45	1.9	1.57	1.49	1.46	1.28
Price/Book Value High	1.82	1.78	1.99	1.84	1.88	2.02	2.02	2.08	1.95	1.88	2.3	1.85	1.79	1.84	2.03
Price/Book Value Low	0.84	1.11	1.37	1.42	1.46	1.43	1.32	1.24	1.07	0.73	1.46	1.28	1.13	1.16	0.82
Price/Tangible Book Value	1.94	2.66	2.49	2.59	4.43	-164.83	17.04	9.2	8.24	5.12	3.66	2.8	3.07	-8.48	-6.88
Price/Tangible Book Value Average	2.24	2.31	2.59	2.41	4.56	-187.11	15.79	11.62	7.13	4.42	4.25	2.79	2.82	-9.1	-9.82
Price/Tangible Book Value High	2.84	2.74	3.12	2.77	5.15	-219.04	18.32	15.28	8.35	5.75	5.13	3.28	3.39	-11.47	-15.61
Price/Tangible Book Value Low	1.32	1.71	2.15	2.13	4	-155.02	11.96	9.12	4.57	2.22	3.25	2.28	2.14	-7.25	-6.35
Price/Sales	0.64	1.51	1.18	1.25	0.99	0.59	0.87	0.58	0.71	0.7	0.64	0.6	0.78	0.83	0.36
Price/Sales Average	0.74	1.31	1.23	1.16	1.02	0.68	0.8	0.73	0.62	0.6	0.74	0.6	0.71	0.89	0.51
Price/Sales High	0.94	1.56	1.48	1.34	1.15	0.79	0.93	0.96	0.72	0.78	0.9	0.7	0.86	1.12	0.81
Price/Sales Low	0.44	0.97	1.02	1.03	0.9	0.56	0.61	0.57	0.39	0.3	0.57	0.49	0.54	0.71	0.33
Price/Cash Flow	10.31	27.34	15.06	35.77	9.56	6.32	9.42	4.92	6.6	5.9	8.75	7.48	5.99	11.92	3.98
Price/Cash Flow Average	11.89	23.77	15.65	33.28	9.85	7.18	8.73	6.21	5.71	5.09	10.14	7.45	5.49	12.79	5.68
Price/Cash Flow High	15.11	28.16	18.86	38.28	11.11	8.4	10.13	8.16	6.68	6.62	12.26	8.75	6.61	16.12	9.02
Price/Cash Flow Low	7	17.58	13.02	29.48	8.63	5.95	6.61	4.87	3.66	2.56	7.76	6.07	4.18	10.19	3.67
Price/Free Cash Flow Average	12.06	23.77	15.65	33.78	10	7.18	8.88	6.26	5.71	5.11	10.23	7.48	5.53	12.87	5.68
Price/Free Cash Flow High	15.33	28.16	18.86	38.84	11.28	8.4	10.31	8.24	6.68	6.65	12.37	8.79	6.65	16.22	9.02
Price/Free Cash Flow Low	7.1	17.58	13.02	29.92	8.76	5.95	6.73	4.92	3.66	2.57	7.83	6.1	4.2	10.25	3.67
EV/Sales Average	0.63	1.18	1.15	0.93	1.07	0.95	1.07	0.91	0.76	0.74	0.81	0.63	0.77	1.78	0.93
EV/Sales High	0.83	1.43	1.4	1.1	1.2	1.06	1.2	1.13	0.86	0.93	0.96	0.73	0.92	2.08	1.22
EV/Sales Low	0.33	0.84	0.94	0.8	0.95	0.83	0.88	0.75	0.54	0.44	0.63	0.51	0.6	1.54	0.75
EV/EBITDA Average	10.68	19.68	15.3	10.84	11.57	9.8	10.18	9.2	29.25	6.18	6.95	5.05	5.67	19.7	- -
EV/EBITDA High	14.04	23.77	18.68	12.82	12.99	11.01	11.42	11.45	33.32	7.69	8.28	5.89	6.75	23.03	- -
EV/EBITDA Low	5.56	13.92	12.53	9.34	10.21	8.59	8.3	7.67	20.71	3.68	5.44	4.15	4.4	17.1	- -
EV/EBIT Average	32.67	- -	- -	38.87	28.09	24.13	27.42	22.56	- -	11.46	10.57	6.87	7.86	41.38	- -
EV/EBIT High	42.96	- -	- -	45.96	31.52	27.1	30.77	28.06	- -	14.26	12.61	8.02	9.36	48.38	- -
EV/EBIT Low	17.02	- -	- -	33.48	24.78	21.14	22.35	18.8	- -	6.83	8.28	5.65	6.1	35.92	- -
Last Price	14.75	19.77	17.78	20.02	18.87	16.3	21.95	14.82	19.29	18.2	20.72	22.16	26.85	29.06	14.21
High Price	21.62	20.36	22.27	21.42	21.93	21.66	23.6	24.6	19.55	20.42	29.02	25.94	29.63	39.31	32.23
Enterprise Value Average	538	565	638	555	693	877	931	805	677	633	865	764	871	2,269	1,704
Enterprise Value High	708	683	779	656	778	985	1,044	1,002	772	788	1,032	892	1,036	2,652	2,250
Enterprise Value Low	280	400	522	478	611	769	759	671	480	377	678	629	676	1,969	1,377

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Shares Outstanding	37	37	37	36	34	34	35	33	33	33	33	33	33	47	46
Diluted Weighted Avg Shares	38	37	37	38	35	34	35	35	33	33	33	33	33	37	46
Basic Weighted Avg Shares	37	37	37	37	34	34	34	35	33	33	33	33	33	36	46
Revenue per Share	22.92	13.07	15.05	16.04	18.99	27.4	25.32	25.64	27.12	26.05	32.3	36.96	34.45	35.09	39.8
EBITDA per Share	1.36	0.78	1.13	1.38	1.76	2.64	2.67	2.52	0.7	3.14	3.75	4.58	4.68	3.16	-1.96
Operating Income per Share	0.49	-0.22	-0.47	0.4	0.73	1.46	1.12	1.07	1.47	1.71	2.47	3.37	3.37	1.51	2.57
Basic EPS, GAAP	0.24	-0.45	-0.32	0.79	0.47	-0.05	0.55	0.77	-1.42	1.18	1.72	2.67	2.51	0.91	-5.43
Basic EPS from Cont Ops	0.25	-0.18	-0.34	0.22	0.46	-0.05	0.55	0.77	-1.42	1.18	1.72	2.67	2.51	0.91	-5.43
Diluted EPS, GAAP	0.24	-0.45	-0.32	0.78	0.47	-0.05	0.54	0.76	-1.42	1.17	1.7	2.66	2.5	0.9	-5.43
Diluted EPS from Cont Ops	0.24	-0.18	-0.34	0.22	0.45	-0.05	0.54	0.76	-1.42	1.17	1.7	2.66	2.5	0.9	-5.43
Dividend per Share	0.16	0.16	0.16	0.16	0.16	0.16	0.16	0.2	0.32	0.32	0.32	0.32	0.32	0.33	0.32
Cash Flow per Share	1.43	0.72	1.18	0.56	1.97	2.58	2.33	3.01	2.92	3.08	2.37	2.96	4.48	2.44	3.57
Free Cash Flow per Basic Share	1.43	0.72	1.18	0.56	1.97	2.58	2.33	3.01	2.92	3.08	2.37	2.96	4.48	2.44	3.57
Cash & Equivalents per Share	2.43	1.93	1.34	3.32	0.68	0.75	0.5	0.87	0.93	1.57	1.2	1.66	1.77	2.07	1.66
Book Value per Share	11.88	11.41	11.2	11.62	11.64	10.75	11.68	11.85	10	10.84	12.62	14.03	16.53	21.39	15.9
Tangible Book Value per Share	7.6	7.44	7.14	7.74	4.26	-0.1	1.29	1.61	2.34	3.55	5.65	7.91	8.74	-3.43	-2.06