Nobility Homes, Inc. Financial Ratios — NOBH 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	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 (%)	-14.94	0.15	2.15	3.51	7.71	14.24	7.19	10.29	17.88	11.92	10.77	14.87	21.66	15.76	14.4
Return on Assets (%)	-14.07	0.14	2.05	3.31	7.17	12.78	6.3	8.93	15.26	10.12	8.57	11.25	17.02	13.02	12.63
Return on Capital (%)	- -	0.15	- -	3.51	7.71	14.24	7.19	10.29	17.88	11.82	10.68	14.87	21.66	15.76	14.4
Return on Invested Capital (%)	- -	0.44	- -	3.62	7.38	6.34	5.95	8.76	12.18	10.45	9.15	13.14	19.6	12.93	12.58
Gross Margin (%)	3.47	18.06	18.98	20.67	22.04	23.31	23.07	25.5	29.46	29.15	25.37	28.93	33.94	33.55	31.87
EBITDA Margin (%)	-24.74	1.68	4.97	6.65	10.96	12.49	11.91	14.02	18.26	17.69	15.64	16.69	21.41	18.78	19.49
Operating Margin (%)	-25.75	0.95	4.39	6.2	10.57	12.2	11.6	13.67	17.91	17.17	13.64	16.35	21.16	18.45	19.06
Incremental Operating Margin (%)	185.51	149.91	32.33	15.74	24.39	19.5	5.79	31.53	57.67	24.38	- -	35.29	42.17	33.54	61.97
Pretax Margin (%)	-41.04	0.31	4.16	5.97	10.96	26.97	13.77	15.77	25.42	18.91	15.8	18.32	23.03	22.09	21.45
Profit Margin (%)	-41.04	0.31	4.2	5.95	10.47	17.52	8.82	11.85	19.01	14.38	11.98	14.04	17.21	16.58	16.04
Net Income to Common Margin (%)	-41.04	0.31	4.2	5.95	10.47	17.52	8.82	11.85	19.01	14.38	11.98	14.04	17.21	16.58	16.04
Effective Tax Rate (%)	- -	- -	- -	0.32	4.45	35.05	35.96	24.86	25.21	23.96	24.16	23.36	25.24	24.94	25.23
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	18.15	15.69	43.86	60.68	67.28	48.85	30.93	56.94	48.38
Sustainable Growth Rate (%)	-14.94	0.15	2.15	3.51	7.71	14.24	5.88	8.68	10.04	4.69	3.52	7.61	14.96	6.78	7.43

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.11	- -	- -	- -	- -	- -
Net Debt/EBITDA	1.87	-27.61	-11.83	-10.03	-5.5	-5.78	-6.24	-4.83	-2.66	-4.12	-5.13	-1.94	-1.02	-1.39	-1.29
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.11	- -	- -	- -	- -	- -
Net Debt/EBIT	1.8	-49.01	-13.39	-10.77	-5.7	-5.91	-6.41	-4.96	-2.71	-4.24	-5.88	-1.98	-1.04	-1.41	-1.32
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	94.93	96.13	94.71	93.89	92.12	87.73	87.56	86.06	84.67	85.15	74.51	76.85	80.24	84.98	90.42
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.53	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.5	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.3	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.58	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.55	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.34	- -	- -	- -	- -	- -
Net Debt to Equity	-18.16	-21.44	-29.75	-38.62	-42.89	-54.99	-58.87	-57.81	-45.55	-59.49	-73.26	-34.75	-26.33	-23.89	-21.79
Net Debt/Capital (%)	-22.2	-27.3	-42.36	-62.93	-75.11	-122.18	-143.1	-137.02	-83.67	-141.36	-273.89	-53.26	-35.74	-31.39	-27.86
EBITDA	-3	- -	1	1	3	4	4	6	8	7	7	9	14	10	10
EBITDA-CapEx	-3	- -	1	1	3	3	4	5	8	7	5	7	13	10	10
Operating Income (Loss)	-3	- -	1	1	3	4	4	6	8	7	6	8	13	10	10

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	3.84	5.55	5.55	6.14	5.15	4.9	5.04	4.4	3.71	4.35	2.32	1.46	1.9	2.72	4.21
Current Ratio	9.96	14.45	11.1	10.9	8.68	7.41	7.43	5.8	5.23	5.8	3.12	3.33	3.91	5.29	8.33
Quick Ratio	4.48	7.62	6.93	7.05	6.03	5.52	5.65	4.63	3.87	4.47	2.36	1.56	2.12	3.02	4.93
CFO/Avg Current Liab	-2.43	0.51	1.97	1.86	0.97	1.6	0.7	1.22	0.55	0.81	1.07	-0.5	0.74	0.61	0.51
Common Equity/Total Assets	94.93	96.13	94.71	93.89	92.12	87.73	87.56	86.06	84.67	85.15	74.51	76.85	80.24	84.98	90.42
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.53	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.5	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.3	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.58	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.55	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.34	- -	- -	- -	- -	- -
CFO/Total Liabilities	-195.05	58.66	167.66	169.7	82.68	108.01	55.91	104.35	52.03	77.82	79.14	-54.25	77.96	70.46	64.72
CFO/CapEx	-327.41	13.98	47.89	12.55	23.44	8.14	10.32	13.66	10.41	21.73	7.06	-6.29	19.97	38.7	23.15
Altman's Z-Score	9.98	11.87	13.89	13.13	12.14	8.86	9.01	9.83	9.44	8.93	6.56	6.85	8.18	9.68	12.93

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	18.23	7.86	6.41	8.74	10.96	12.21	13.47	17.75	29.57	38.86	61.3	52.34	30.49	17.91	13.97
Days Sales Outstanding	20.02	46.41	56.95	41.78	33.3	29.9	27.11	20.56	12.34	9.39	5.95	6.97	11.97	20.38	26.12
Inventory Turnover	1.46	1.53	1.86	2.15	2.76	3.34	3.42	3.7	3.41	2.85	3.25	2.13	1.86	1.62	1.76
Days Inventory Outstanding	249.87	238.96	196.49	169.52	132.39	109.37	106.87	98.58	106.91	128.04	112.18	171.41	196.22	225.06	207.37
Accounts Payable Turnover	41.45	31.67	25.44	31.2	34.36	35.06	34.73	31.79	32.27	27.73	37.29	47.73	41.16	43.28	51.63
Accounts Payable Turnover Days	8.81	11.53	14.35	11.7	10.62	10.41	10.51	11.48	11.31	13.16	9.79	7.65	8.87	8.43	7.07
Cash Conversion Cycle	261.08	273.84	239.09	199.6	155.07	128.86	123.46	107.65	107.94	124.27	108.35	170.74	199.33	237.01	226.42
Inventory to Cash Days	-229.85	-192.55	-139.53	-127.74	-99.09	-79.47	-79.76	-78.02	-94.56	-118.65	-106.23	-164.44	-184.25	-204.68	-181.25
Inventories	9	8	7	8	7	8	9	8	11	10	11	23	22	21	20
Raw Materials	- -	1	1	1	1	1	1	1	1	1	2	2	1	1	1
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	6	8	7	8	7	7	8	6	8	7	8	21	20	20	18
Other Inventory	2	- -	- -	- -	- -	- -	- -	1	2	1	1	- -	- -	- -	- -

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	25	22	38	42	52	62	68	89	91	84	103	84	94	101	98
- Cash & Cash Equivalents	6	7	10	14	17	25	28	28	23	30	36	17	14	14	13
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -
Enterprise Value	18	14	27	27	35	37	39	54	57	50	64	63	69	74	71
Total Capital	34	34	35	37	39	45	47	49	49	52	49	48	53	57	61
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.55	- -	- -	- -	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	- -	- -	- -	- -	- -
EV/Sales	1.32	0.9	1.5	1.28	1.24	1.09	1.05	1.29	1.24	1.2	1.43	1.23	1.1	1.43	1.35
EV/EBITDA	- -	53.46	30.07	19.22	11.33	8.7	8.82	9.22	6.79	6.79	9.13	7.34	5.12	7.6	6.95
EV/EBIT	- -	94.89	34.03	20.63	11.75	8.91	9.05	9.46	6.92	6.99	10.46	7.49	5.18	7.73	7.11
EV/Cash Flow to Firm	- -	17.56	- -	6.7	12.5	5.48	10.47	6.53	12.34	7.23	4.82	- -	6.85	10.52	17.14
EV/Free Cash Flow to Firm	- -	18.91	- -	7.28	13.06	6.25	11.59	7.05	13.65	7.58	5.61	- -	7.21	10.79	17.92
Diluted Market Cap	25	22	38	42	52	62	68	90	94	85	105	86	96	102	99
Diluted Enterprise Value	18	14	27	27	35	37	40	55	61	50	66	65	71	74	72
EV per Share	4.36	3.51	6.56	6.65	8.58	9.24	9.86	13.98	15.69	13.76	18.2	18.73	21.22	22.67	21.93
TTM Sales	13	16	18	21	28	34	38	42	46	42	45	52	63	52	53
TTM EBITDA	-3	- -	1	1	3	4	4	6	8	7	7	9	14	10	10
TTM Operating Income	-3	- -	1	1	3	4	4	6	8	7	6	8	13	10	10
TTM Cash Flow to Firm	- -	1	- -	4	3	7	4	8	5	7	13	-8	10	7	4
TTM Free Cash Flow to Firm	- -	1	- -	4	3	6	3	8	4	7	11	-9	10	7	4

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	-6.91	29.1	11.62	11.21	19.67	10.53	20.02	11.71	22.36	12.83	9.19	-9.49	9.98	14.81	24.82
EV/EBIT	- -	94.89	34.03	20.63	11.75	8.91	9.05	9.46	6.92	6.99	10.46	7.49	5.18	7.73	7.11
Enterprise Value	18	14	27	27	35	37	39	54	57	50	64	63	69	74	71
Low Price	4.52	4.34	4.5	8	9.05	11.5	14.25	16.75	18.8	18	22.8	23.55	22.1	24	26
EV/Sales	1.32	0.9	1.5	1.28	1.24	1.09	1.05	1.29	1.24	1.2	1.43	1.23	1.1	1.43	1.35
EV/EBITDA	- -	53.46	30.07	19.22	11.33	8.7	8.82	9.22	6.79	6.79	9.13	7.34	5.12	7.6	6.95
Price/Earnings	- -	440.26	50.23	33.08	17.86	10.45	20.56	18.13	10.68	14.14	19.46	11.88	8.79	11.77	11.68
Price/Earnings Average	- -	505.82	34.42	33.5	14.3	9.52	19.99	16.5	9.83	14.44	20.28	13.84	8.08	12.46	11.29
Price/Earnings High	- -	732.95	50.77	41.96	18.07	11.02	22.37	19.27	11.44	16.42	45.32	16.99	10.25	15.18	13.81
Price/Earnings Low	- -	353.84	24.44	25.82	12.58	7.75	17.23	13.2	8.12	10.95	15.19	11.19	6.76	9.11	10.05
Price/Book Value	0.72	0.64	1.07	1.14	1.33	1.39	1.43	1.82	1.83	1.66	2.09	1.76	1.78	1.79	1.62
Price/Book Value Average	0.92	0.73	0.73	1.15	1.06	1.27	1.39	1.65	1.69	1.69	2.18	2.05	1.64	1.9	1.56
Price/Book Value High	1.11	1.06	1.08	1.45	1.34	1.47	1.56	1.93	1.96	1.92	4.87	2.51	2.08	2.31	1.91
Price/Book Value Low	0.54	0.51	0.52	0.89	0.93	1.03	1.2	1.32	1.39	1.28	1.63	1.66	1.37	1.39	1.39
Price/Tangible Book Value	0.72	0.64	1.07	1.14	1.33	1.39	1.43	1.82	1.83	1.66	2.09	1.76	1.78	1.79	1.62
Price/Tangible Book Value Average	0.92	0.73	0.73	1.15	1.06	1.27	1.39	1.65	1.69	1.69	2.18	2.05	1.64	1.9	1.56
Price/Tangible Book Value High	1.11	1.06	1.08	1.45	1.34	1.47	1.56	1.93	1.96	1.92	4.87	2.51	2.08	2.31	1.91
Price/Tangible Book Value Low	0.54	0.51	0.52	0.89	0.93	1.03	1.2	1.32	1.39	1.28	1.63	1.66	1.37	1.39	1.39
Price/Sales	1.84	1.38	2.11	1.97	1.87	1.83	1.81	2.15	2.03	2.03	2.33	1.67	1.51	1.95	1.87
Price/Sales Average	2.35	1.59	1.45	1.99	1.5	1.67	1.76	1.96	1.87	2.08	2.43	1.94	1.39	2.07	1.81
Price/Sales High	2.82	2.3	2.13	2.5	1.89	1.93	1.97	2.28	2.17	2.36	5.43	2.39	1.76	2.52	2.21
Price/Sales Low	1.37	1.11	1.03	1.54	1.32	1.36	1.52	1.56	1.54	1.57	1.82	1.57	1.16	1.51	1.61
Price/Cash Flow	-6.93	27.02	11.38	10.31	18.83	9.24	18.07	10.85	20.2	12.24	7.87	-10.97	9.47	14.38	23.7
Price/Cash Flow Average	-8.85	31.04	7.8	10.44	15.07	8.41	17.57	9.88	18.59	12.5	8.2	-12.78	8.69	15.22	22.9
Price/Cash Flow High	-10.61	44.98	11.5	13.08	19.05	9.74	19.67	11.53	21.63	14.21	18.32	-15.69	11.03	18.55	28.03
Price/Cash Flow Low	-5.15	21.71	5.54	8.05	13.26	6.85	15.15	7.9	15.35	9.47	6.14	-10.34	7.28	11.13	20.41
Price/Free Cash Flow Average	-8.82	33.43	7.96	11.35	15.75	9.59	19.46	10.66	20.57	13.11	9.58	-11.05	9.16	15.68	23.99
Price/Free Cash Flow High	-10.58	48.45	11.75	14.21	19.9	11.11	21.78	12.45	23.94	14.9	21.41	-13.57	11.63	19.11	29.35
Price/Free Cash Flow Low	-5.13	23.39	5.65	8.75	13.85	7.81	16.78	8.53	16.98	9.93	7.18	-8.94	7.67	11.46	21.37
EV/Sales Average	1.83	1.1	0.83	1.3	0.87	0.92	1	1.1	1.08	1.24	1.52	1.49	0.97	1.54	1.29
EV/Sales High	2.29	1.82	1.52	1.81	1.26	1.19	1.21	1.43	1.38	1.53	4.47	1.93	1.34	1.99	1.69
EV/Sales Low	0.84	0.63	0.41	0.85	0.69	0.62	0.76	0.72	0.77	0.74	0.93	1.13	0.75	0.99	1.1
EV/EBITDA Average	- -	65.71	16.72	19.6	7.94	7.41	8.4	7.87	5.93	7.03	9.75	8.96	4.55	8.21	6.63
EV/EBITDA High	- -	108.16	30.53	27.16	11.53	9.5	10.16	10.18	7.55	8.64	28.58	11.56	6.26	10.62	8.69
EV/EBITDA Low	- -	37.31	8.29	12.72	6.31	4.94	6.36	5.1	4.22	4.2	5.92	6.77	3.51	5.25	5.62
EV/EBIT Average	- -	116.64	18.92	21.03	8.24	7.58	8.62	8.07	6.05	7.25	11.17	9.14	4.6	8.36	6.78
EV/EBIT High	- -	191.98	34.55	29.15	11.96	9.73	10.43	10.45	7.7	8.9	32.76	11.79	6.34	10.81	8.89
EV/EBIT Low	- -	66.22	9.38	13.65	6.55	5.06	6.53	5.23	4.3	4.32	6.78	6.91	3.55	5.35	5.75
Last Price	6.09	5.4	9.25	10.25	12.85	15.5	17	23	24.75	23.25	29.2	25	28.75	31	30.2
High Price	9.32	8.99	9.35	13	13	16.35	18.5	24.45	26.5	27	68	35.75	33.5	40	35.71
Enterprise Value Average	25	17	15	28	24	31	38	46	50	52	69	77	62	80	68
Enterprise Value High	31	29	27	38	35	40	45	60	64	64	201	99	85	104	89
Enterprise Value Low	11	10	7	18	19	21	28	30	36	31	42	58	48	51	58

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	4	4	4	4	4	4	4	4	4	4	4	3	3	3	3
Diluted Weighted Avg Shares	4	4	4	4	4	4	4	4	4	4	4	3	3	3	3
Basic Weighted Avg Shares	4	4	4	4	4	4	4	4	4	4	4	3	3	3	3
Revenue per Share	3.31	3.9	4.38	5.21	6.87	8.47	9.38	10.7	12.19	11.44	12.53	14.99	18.99	15.89	16.13
EBITDA per Share	-0.82	0.07	0.22	0.35	0.75	1.06	1.12	1.5	2.23	2.02	1.96	2.5	4.07	2.98	3.14
Operating Income per Share	-0.85	0.04	0.19	0.32	0.73	1.03	1.09	1.46	2.18	1.96	1.71	2.45	4.02	2.93	3.07
Basic EPS, GAAP	-1.36	0.01	0.18	0.31	0.72	1.48	0.83	1.27	2.32	1.64	1.5	2.1	3.27	2.63	2.59
Basic EPS from Cont Ops	-1.36	0.01	0.18	0.31	0.72	1.48	0.83	1.27	2.32	1.64	1.5	2.1	3.27	2.63	2.59
Diluted EPS, GAAP	-1.36	0.01	0.18	0.31	0.72	1.48	0.83	1.27	2.32	1.64	1.5	2.1	3.27	2.63	2.58
Diluted EPS from Cont Ops	-1.36	0.01	0.18	0.31	0.72	1.48	0.83	1.27	2.32	1.64	1.5	2.1	3.27	2.63	2.58
Dividend per Share	- -	- -	- -	- -	- -	- -	0.15	0.2	1.02	1	1.01	1.03	1.01	1.5	1.25
Cash Flow per Share	-0.88	0.2	0.81	0.99	0.68	1.68	0.94	2.12	1.23	1.9	3.71	-2.28	3.04	2.16	1.27
Free Cash Flow per Basic Share	-0.88	0.19	0.8	0.91	0.65	1.47	0.85	1.96	1.11	1.81	3.19	-2.64	2.88	2.1	1.22
Cash & Equivalents per Share	1.73	1.89	2.69	3.6	4.27	6.26	7.14	9.02	9.06	9.71	11	6.27	7.53	8.33	8.27
Book Value per Share	8.42	8.45	8.67	8.99	9.7	11.16	11.86	12.67	13.5	14.03	13.96	14.22	16.13	17.31	18.66
Tangible Book Value per Share	8.42	8.45	8.67	8.99	9.7	11.16	11.86	12.67	13.5	14.03	13.96	14.22	16.13	17.31	18.66