CHRISTOPHER & BANKS CORP Financial Ratios — CBKCQ Stock

Profitability (USD)

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020

Return on Common Equity (%)	17.09	16.1	7.66	-6.09	0.08	-12.39	-56.04	-19.51	10.7	42.3	-43.78	-22.27	-36.19	-92.59	-112.68
Return on Assets (%)	12.35	11.8	5.5	-4.24	0.06	-8.84	-35.52	-10.65	6.1	27.32	-28.3	-12.46	-17.34	-31.21	-11.9
Return on Capital (%)	17.09	16.1	7.66	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	16.37	14.6	6.31	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	40.46	39.62	38.44	35.61	36.51	34.68	24.44	29.43	34.66	35.31	33.73	33.57	31.02	29.42	31.2
EBITDA Margin (%)	13.53	12.88	7.72	2.31	5.41	2.27	-12.49	0.61	5.06	5.06	0.2	-1.69	-2.79	-6.34	-2.19
Operating Margin (%)	9.71	9.12	3.79	-1.8	0.35	-2.63	-12.26	-4.91	2.07	2.3	-2.86	-4.7	-6.1	-8	-4.55
Incremental Operating Margin (%)	9.14	4.04	- -	69.69	- -	183.61	109.84	168.31	552.86	- -	59.31	313.23	27.89	32.77	- -
Pretax Margin (%)	10.14	10.06	4.6	-2.32	-0.14	-3.15	-17.31	-3.71	1.99	2.2	-2.96	-4.71	-6.23	-9.3	-4.78
Profit Margin (%)	6.2	6.15	2.96	-2.4	0.03	-4.95	-17.21	-3.74	1.99	11.26	-12.79	-4.66	-6.02	-9.41	-4.79
Net Income to Common Margin (%)	6.2	6.15	2.96	-2.4	0.03	-4.95	-17.21	-3.74	1.99	11.26	-12.79	-4.66	-6.02	-9.41	-4.79
Effective Tax Rate (%)	38.84	38.8	35.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	18.87	22.03	50.38	-104.64	5,389.87	-38.58	-9.04	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	13.86	12.55	3.8	-12.45	-4.24	-17.16	-61.11	-19.51	10.7	42.3	-43.78	-22.27	-36.19	-92.59	-112.68

Credit (USD)

Credit Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020

Total Debt	- -	- -	- -	- -	- -	- -	8	- -	- -	- -	- -	- -	- -	7	126
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26
LT Debt	- -	- -	- -	- -	- -	- -	8	- -	- -	- -	- -	- -	- -	7	100
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	-0.16	- -	- -	- -	- -	- -	- -	-0.3	-16.52
Net Debt/EBITDA	-0.94	-0.77	-1.77	-6.43	-1.51	-4.3	0.79	-15.49	-1.86	-1.76	-40.19	5.44	2.26	0.46	0.42
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	-0.11	- -	- -	- -	- -	- -	- -	-0.21	-7.78
Net Debt/EBIT	-1.31	-1.08	-3.59	5.59	27.12	3	0.57	2.55	-4.63	-3.96	2.8	1.87	1.02	0.32	0.2
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	19.77	87.13	82.17	6.82	-40.45	-66.29	-120.9	-16.06
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	-7.47	53.36	3.61	-219.98	-105.4	-99.79	-144.36	-20.28
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	-158.84	35.64	37.33	-95.5	-112.87	-144.97	-152.45	-33.43
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	73.18	73.46	70.18	69.01	72.48	70.13	53.83	55.52	58.36	69.32	58.59	52.96	42.23	22.53	4.81
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	8.99	- -	- -	- -	- -	- -	- -	32.46	1,095.66
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	8.25	- -	- -	- -	- -	- -	- -	24.5	73.87
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	4.84	- -	- -	- -	- -	- -	- -	7.31	52.69
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	8.99	- -	- -	- -	- -	- -	- -	32.46	1,383.16
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	8.25	- -	- -	- -	- -	- -	- -	24.5	93.26
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	4.84	- -	- -	- -	- -	- -	- -	7.31	66.51
Net Debt to Equity	-32.36	-23.91	-35.87	-39.36	-19.14	-26.62	-45.64	-53.98	-47.25	-27.41	-35.64	-49.1	-45.78	-49.89	-35.11
Net Debt/Capital (%)	-47.84	-31.43	-55.93	-64.92	-23.67	-36.27	-72.04	-117.31	-89.56	-37.76	-55.37	-96.46	-84.43	-60.42	-2.42
EBITDA	66	70	44	12	25	10	-52	3	22	21	1	-6	-10	-22	-8
EBITDA-CapEx	40	40	9	-6	19	2	-63	-1	14	1	-25	-17	-15	-26	-10
Operating Income (Loss)	48	50	22	-10	2	-12	-51	-21	9	10	-11	-18	-22	-28	-16

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020

Cash Ratio	2.58	2.21	1.49	1.52	2.41	1.71	0.95	0.81	1.01	1.11	0.78	0.75	0.44	0.21	0.04
Current Ratio	3.93	3.79	2.82	2.81	3.62	2.86	1.89	1.88	2.05	2.45	2.06	1.67	1.34	1.18	0.66
Quick Ratio	2.71	2.35	1.59	1.95	2.52	1.94	1.05	0.89	1.07	1.22	0.89	0.81	0.49	0.27	0.08
CFO/Avg Current Liab	1.82	1.1	1.25	0.42	0.67	0.18	-0.54	-0.35	0.48	0.39	0.12	0.22	-0.14	-0.43	-0.08
Common Equity/Total Assets	73.18	73.46	70.18	69.01	72.48	70.13	53.83	55.52	58.36	69.32	58.59	52.96	42.23	22.53	4.81
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	8.99	- -	- -	- -	- -	- -	- -	32.46	1,095.66
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	8.25	- -	- -	- -	- -	- -	- -	24.5	73.87
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	4.84	- -	- -	- -	- -	- -	- -	7.31	52.69
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	8.99	- -	- -	- -	- -	- -	- -	32.46	1,383.16
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	8.25	- -	- -	- -	- -	- -	- -	24.5	93.26
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	4.84	- -	- -	- -	- -	- -	- -	7.31	66.51
CFO/Total Liabilities	86.21	55.46	66.72	24.59	42.61	11.14	-33.76	-28.84	40.38	31.59	8.61	15.66	-9.78	-30.47	-2.73
CFO/CapEx	2.29	1.48	1.73	1.2	5.25	0.92	-2.2	-4.81	2.93	0.94	0.21	0.96	-1.31	-5.01	-2.45
Altman's Z-Score	10.74	8.83	5.9	4	5.25	5.01	3.1	6.02	6.81	5.5	3.98	3.75	3.45	3.2	1.4

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020

Accounts Receivable Turnover	115.44	118.53	118.66	116.09	111.54	109.14	108.4	136.17	185.74	155.2	108.5	122.09	153.16	165.04	171.13
Days Sales Outstanding	3.16	3.08	3.08	3.14	3.27	3.34	3.37	2.68	1.97	2.35	3.36	2.99	2.38	2.21	2.13
Inventory Turnover	7.45	7.33	7.37	8.27	7.48	7.53	7.93	7.39	6.5	6	5.79	6.39	6.46	5.98	5.8
Days Inventory Outstanding	48.99	49.83	49.53	44.15	48.81	48.45	46.03	49.37	56.14	60.79	63	57.1	56.54	61.06	62.91
Accounts Payable Turnover	26.1	26.39	21.85	19.14	17.26	20.37	18.63	14.99	12.53	13.04	14.35	16.25	14.81	12.72	11.59
Accounts Payable Turnover Days	13.98	13.83	16.71	19.07	21.14	17.91	19.59	24.34	29.12	28	25.44	22.47	24.64	28.69	31.51
Cash Conversion Cycle	38.16	39.08	35.9	28.22	30.93	33.88	29.81	27.71	28.98	35.14	40.92	37.63	34.28	34.59	33.54
Inventory to Cash Days	-45.82	-46.75	-46.45	-41	-45.53	-45.1	-42.66	-46.69	-54.17	-58.44	-59.63	-54.11	-54.16	-58.85	-60.78
Inventories	38	52	44	39	38	39	39	43	45	45	42	37	41	41	42
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	5	7	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	34	33	43	45	45	42	37	41	41	42
Other Inventory	38	53	44	39	38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020

Market Capitalization	794	677	381	138	249	218	75	229	260	192	64	50	48	23	18
- Cash & Cash Equivalents	62	54	78	79	37	44	41	41	41	37	32	35	23	10	3
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	8	- -	- -	- -	- -	- -	- -	7	126
Enterprise Value	702	575	302	59	150	141	34	188	206	142	30	15	25	19	141
Total Capital	193	226	219	200	194	164	97	75	87	136	88	71	50	27	135
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	8.25	- -	- -	- -	- -	- -	- -	24.5	93.26
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.24	- -	- -	- -	- -	- -	- -	0.34	0.89
EV/Sales	1.43	1.05	0.53	0.11	0.33	0.31	0.08	0.44	0.47	0.34	0.08	0.04	0.07	0.06	0.4
EV/EBITDA	10.58	8.16	6.8	4.84	6.1	13.85	- -	71.65	9.35	6.69	37.79	- -	- -	- -	- -
EV/EBIT	14.74	11.52	13.84	- -	- -	- -	- -	- -	23.21	15.07	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	11.52	12.72	4.87	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	20.47	39.12	11.57	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	794	700	387	137	245	216	74	221	265	197	64	50	47	22	18
Diluted Enterprise Value	702	598	309	58	145	139	33	181	211	146	29	15	24	19	141
EV per Share	19.38	15.75	8.57	1.67	4.18	3.96	0.95	5.1	5.66	3.84	0.8	0.41	0.66	0.51	3.68
TTM Sales	491	547	576	531	455	448	413	430	436	419	384	382	366	349	349
TTM EBITDA	66	70	44	12	25	10	-52	3	22	21	1	-6	-10	-22	-8
TTM Operating Income	48	50	22	-10	2	-12	-51	-21	9	10	-11	-18	-22	-28	-16
TTM Cash Flow to Firm	61	45	62	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	34	15	26	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020

Price/Free Cash Flow	23.16	47.64	14.82	37.09	9.64	-340.54	-1.96	-10.51	16.06	-155	-3.08	-120.39	-3.97	-0.87	-2.62
EV/EBIT	14.74	11.52	13.84	- -	- -	- -	- -	- -	23.21	15.07	- -	- -	- -	- -	- -
Enterprise Value	702	575	302	59	150	141	34	188	206	142	30	15	25	19	141
Low Price	12.36	17.53	8.4	2.46	3.25	5.05	2	1.01	5.3	4.12	0.96	1.2	1.04	0.31	0.06
EV/Sales	1.43	1.05	0.53	0.11	0.33	0.31	0.08	0.44	0.47	0.34	0.08	0.04	0.07	0.06	0.4
EV/EBITDA	10.58	8.16	6.8	4.84	6.1	13.85	- -	71.65	9.35	6.69	37.79	- -	- -	- -	- -
Price/Earnings	25.89	20.54	22.7	- -	1,543.54	- -	- -	- -	29.78	4.07	- -	- -	- -	- -	- -
Price/Earnings Average	20.18	27.03	31.54	- -	1,383.58	- -	- -	- -	28.01	5.68	- -	- -	- -	- -	- -
Price/Earnings High	26.23	34.61	43.34	- -	2,006.15	- -	- -	- -	38.89	8.77	- -	- -	- -	- -	- -
Price/Earnings Low	14.59	19.41	17.66	- -	722.84	- -	- -	- -	22.09	3.22	- -	- -	- -	- -	- -
Price/Book Value	4.12	3	1.74	0.69	1.29	1.33	0.83	3.04	2.99	1.42	0.73	0.71	0.95	1.12	2.02
Price/Book Value Average	3.21	3.95	2.42	1.33	1.15	1.55	1.9	1.37	2.81	1.98	1.4	1.01	0.98	1.57	1.08
Price/Book Value High	4.17	5.06	3.32	2.16	1.67	2.52	2.87	3.28	3.91	3.05	2.73	1.59	1.22	2.39	2.85
Price/Book Value Low	2.32	2.84	1.35	0.44	0.6	1.1	0.81	0.49	2.22	1.12	0.4	0.63	0.78	0.57	0.25
Price/Tangible Book Value	4.21	3.06	1.74	0.69	1.29	1.33	0.83	3.04	2.99	1.42	0.73	0.71	0.95	1.12	2.02
Price/Tangible Book Value Average	3.28	4.02	2.42	1.33	1.15	1.55	1.9	1.37	2.81	1.98	1.4	1.01	0.98	1.57	1.08
Price/Tangible Book Value High	4.27	5.15	3.32	2.16	1.67	2.52	2.87	3.28	3.91	3.05	2.73	1.59	1.22	2.39	2.85
Price/Tangible Book Value Low	2.37	2.89	1.35	0.44	0.6	1.1	0.81	0.49	2.22	1.12	0.4	0.63	0.78	0.57	0.25
Price/Sales	1.61	1.26	0.67	0.26	0.54	0.48	0.18	0.51	0.59	0.46	0.17	0.13	0.13	0.06	0.05
Price/Sales Average	1.25	1.66	0.93	0.5	0.48	0.57	0.41	0.23	0.56	0.64	0.32	0.19	0.13	0.09	0.03
Price/Sales High	1.63	2.13	1.28	0.81	0.7	0.92	0.61	0.56	0.78	0.99	0.63	0.29	0.16	0.14	0.07
Price/Sales Low	0.9	1.19	0.52	0.16	0.25	0.4	0.17	0.08	0.44	0.36	0.09	0.12	0.11	0.03	0.01
Price/Cash Flow	12.93	15.3	6.23	6.17	7.78	27.75	-2.84	-12.69	10.33	10.1	11.86	5	-7.01	-1.05	-3.69
Price/Cash Flow Average	10.07	20.13	8.65	11.92	6.97	32.51	-6.47	-5.74	9.72	14.08	22.83	7.17	-7.21	-1.47	-1.98
Price/Cash Flow High	13.1	25.77	11.89	19.35	10.11	52.68	-9.78	-13.71	13.49	21.74	44.62	11.27	-8.94	-2.23	-5.21
Price/Cash Flow Low	7.28	14.46	4.84	3.9	3.64	22.93	-2.75	-2.07	7.66	7.98	6.58	4.48	-5.74	-0.53	-0.46
Price/Free Cash Flow Average	18.05	62.67	20.59	71.61	8.64	-399.01	-4.45	-4.75	15.11	-216.22	-5.94	-172.66	-4.08	-1.22	-1.4
Price/Free Cash Flow High	23.47	80.25	28.29	116.23	12.52	-646.53	-6.73	-11.35	20.98	-333.8	-11.6	-271.33	-5.06	-1.86	-3.7
Price/Free Cash Flow Low	13.05	45.02	11.53	23.46	4.51	-281.46	-1.89	-1.71	11.91	-122.57	-1.71	-107.81	-3.25	-0.44	-0.33
EV/Sales Average	1.07	1.44	0.78	0.35	0.27	0.4	0.31	0.15	0.44	0.52	0.23	0.1	0.07	0.08	0.38
EV/Sales High	1.45	1.9	1.13	0.67	0.49	0.75	0.52	0.48	0.66	0.87	0.54	0.21	0.1	0.13	0.43
EV/Sales Low	0.72	0.98	0.38	0.02	0.04	0.23	0.08	- -	0.32	0.24	- -	0.03	0.04	0.02	0.36
EV/EBITDA Average	7.94	11.2	10.14	15.32	5.05	17.53	- -	23.91	8.65	10.28	113.53	- -	- -	- -	- -
EV/EBITDA High	10.73	14.74	14.59	28.88	9.14	33.08	- -	78.68	12.96	17.16	263.86	- -	- -	- -	- -
EV/EBITDA Low	5.35	7.63	4.9	0.69	0.71	10.14	- -	- -	6.3	4.79	1.38	- -	- -	- -	- -
EV/EBIT Average	11.06	15.8	20.63	- -	- -	- -	- -	- -	21.47	23.14	- -	- -	- -	- -	- -
EV/EBIT High	14.96	20.81	29.7	- -	- -	- -	- -	- -	32.18	38.64	- -	- -	- -	- -	- -
EV/EBIT Low	7.46	10.77	9.97	- -	- -	- -	- -	- -	15.64	10.79	- -	- -	- -	- -	- -
Last Price	21.93	18.55	10.8	3.89	6.94	6.11	2.07	6.2	7.14	5.21	1.73	1.34	1.27	0.6	0.48
High Price	22.22	31.25	20.62	12.19	9.02	11.6	7.12	6.7	9.32	11.22	6.51	3.02	1.62	1.28	0.68
Enterprise Value Average	527	789	451	188	124	178	129	63	191	218	89	37	26	29	133
Enterprise Value High	712	1,039	649	354	225	337	216	207	286	364	207	79	38	46	149
Enterprise Value Low	355	538	218	9	17	103	32	-3	139	102	1	10	16	8	125

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020

Shares Outstanding	36	37	35	35	36	36	36	37	36	37	37	38	38	38	38
Diluted Weighted Avg Shares	36	38	36	35	35	35	36	36	37	38	37	37	37	37	38
Basic Weighted Avg Shares	36	37	36	35	35	35	36	36	36	37	37	37	37	37	38
Revenue per Share	13.66	14.67	16.1	15.12	12.96	12.66	11.61	12.06	12.02	11.37	10.41	10.31	9.83	9.31	9.21
EBITDA per Share	1.85	1.89	1.24	0.35	0.7	0.29	-1.45	0.07	0.61	0.58	0.02	-0.17	-0.27	-0.59	-0.2
Operating Income per Share	1.33	1.34	0.61	-0.27	0.04	-0.33	-1.42	-0.59	0.25	0.26	-0.3	-0.48	-0.6	-0.74	-0.42
Basic EPS, GAAP	0.85	0.9	0.48	-0.36	- -	-0.63	-2	-0.45	0.24	1.28	-1.33	-0.48	-0.59	-0.88	-0.44
Basic EPS from Cont Ops	0.85	0.9	0.48	-0.23	- -	-0.63	-2	-0.45	0.24	1.28	-1.33	-0.48	-0.59	-0.88	-0.44
Diluted EPS, GAAP	0.84	0.89	0.47	-0.36	- -	-0.63	-2	-0.45	0.23	1.25	-1.33	-0.48	-0.59	-0.88	-0.44
Diluted EPS from Cont Ops	0.84	0.89	0.47	-0.23	- -	-0.63	-2	-0.45	0.23	1.25	-1.33	-0.48	-0.59	-0.88	-0.44
Dividend per Share	0.16	0.2	0.24	0.24	0.24	0.24	0.18	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.7	1.21	1.73	0.63	0.89	0.22	-0.73	-0.49	0.69	0.52	0.15	0.27	-0.18	-0.57	-0.13
Free Cash Flow per Basic Share	0.96	0.39	0.73	0.1	0.72	-0.02	-1.06	-0.59	0.46	-0.03	-0.56	-0.01	-0.32	-0.69	-0.18
Cash & Equivalents per Share	2.55	2.8	2.23	2.22	2.76	2.15	1.34	1.1	1.48	1.37	0.93	0.93	0.61	0.27	0.08
Book Value per Share	5.32	6.18	6.21	5.64	5.39	4.61	2.48	2.04	2.39	3.68	2.38	1.89	1.33	0.53	0.24
Tangible Book Value per Share	5.2	6.07	6.2	5.64	5.39	4.61	2.48	2.04	2.39	3.68	2.38	1.89	1.33	0.53	0.24