POPE & TALBOT INC Financial Ratios — PTBTQ Stock

Profitability (USD)

	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1992	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Return on Common Equity (%)	-1.28	11.77	7.71	-11.87	2.09	5.51	0.2	8.38	17.06	-13.55	-13.26	-17.09	7.18	-36.28	38.99
Return on Assets (%)	-0.64	5.09	3.2	-4.9	0.89	2.55	0.08	3.13	6.99	-4.99	-4.01	-4.75	2	-8.33	7.01
Return on Capital (%)	- -	7.02	4.2	- -	- -	3.16	- -	4.89	9.43	- -	- -	- -	2.8	- -	10.24
Return on Invested Capital (%)	- -	8.94	3.5	- -	- -	2.35	- -	5.19	10.86	- -	- -	- -	6.73	- -	15.09
Gross Margin (%)	11.57	16.54	16.73	11.21	15.84	18.07	4.87	16.84	16	-0.81	2.03	1.16	9.03	0.77	3.25
EBITDA Margin (%)	6.1	11.83	12.19	7.15	11.03	13.58	-0.52	12.14	16.56	0.09	3.81	3.12	9.49	1.05	14.93
Operating Margin (%)	0.85	7.17	4.42	-1.45	1.02	4.46	-6.9	6.03	11.06	-6.09	-2.65	-3.11	4.55	-3.44	9.92
Incremental Operating Margin (%)	13.57	47.87	18.16	- -	- -	71.43	- -	95.53	72.51	116.93	33.7	- -	35.83	- -	- -
Pretax Margin (%)	-0.46	5.79	5.33	-4.08	-0.32	2.64	-7.86	4.82	9.6	-8.6	-5.87	-6.6	1.89	-5.98	6.73
Profit Margin (%)	-0.42	3.34	3.16	-4.73	1.24	3.03	0.07	2.69	5.61	-4.99	-3.83	-4.05	1.46	-5.89	5.39
Net Income to Common Margin (%)	-0.42	3.34	3.16	-4.73	1.24	3.03	0.07	2.69	5.61	-4.99	-3.83	-4.05	1.46	-5.89	5.39
Effective Tax Rate (%)	- -	40.66	40.3	- -	- -	49.43	- -	44.2	41.52	- -	- -	- -	22.87	- -	19.96
Dvd Payout Ratio (%)	-382.61	41.2	61.88	-73.91	-784.62	231.82	-37.77	59.15	22.97	-35.51	-44.76	-20.18	45.84	-7.82	- -
Sustainable Growth Rate (%)	-6.18	6.92	2.94	-20.64	18.5	-7.27	0.28	3.42	13.14	-18.36	-19.2	-20.54	3.89	-39.12	38.99

Credit (USD)

Credit Ratios API ChatGPT

	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1992	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Total Debt	96	147	198	182	139	131	149	162	147	238	233	249	235	332	321
ST Debt	6	12	21	44	31	42	11	15	3	18	27	5	6	64	- -
LT Debt	90	135	178	139	108	89	138	147	144	220	206	244	230	268	320
Total Debt/EBITDA	2.88	1.97	3.24	4.85	4	2.92	-61.51	2.49	1.53	518.12	11.18	13.03	3.25	37.1	2.56
Net Debt/EBITDA	2.74	1.92	3.13	4.49	3.07	2.21	-50.14	2.14	1.52	477.89	10.97	12.82	3.14	36.49	2.4
Total Debt/EBIT	20.76	3.25	8.94	-23.95	43.28	8.91	-4.6	5.02	2.29	-7.83	-16.05	-13.08	6.78	-11.38	3.85
Net Debt/EBIT	19.8	3.16	8.63	-22.13	33.22	6.74	-3.75	4.31	2.27	-7.22	-15.75	-12.87	6.55	-11.19	3.62
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	46.63	40.43	42.31	40.17	44.91	47.76	35.16	39.32	42.69	31.9	28.52	27.15	28.68	17.76	18.19
Long-Term Debt/Equity (%)	51.91	73.03	77.78	73.01	58.95	49.42	69.73	79.01	73.49	127.84	143.15	166.69	140.33	239.4	266.12
Long-Term Debt/Capital (%)	33.41	40.69	41.61	37.26	33.57	28.57	39.8	42.23	41.96	53.68	54.68	61.7	57.57	60.4	72.61
Long-Term Debt/Total Assets (%)	24.21	29.53	32.91	29.33	26.48	23.6	30.69	31.07	31.37	40.79	40.83	45.25	40.24	42.53	48.41
Total Debt/Equity (%)	55.39	79.49	86.94	95.94	75.6	72.98	75.19	87.11	75.15	138.17	161.8	170.16	143.76	296.34	266.51
Total Debt/Capital (%)	35.65	44.29	46.51	48.96	43.05	42.19	42.92	46.56	42.91	58.01	61.8	62.98	58.98	74.77	72.72
Total Debt/Total Assets (%)	25.83	32.14	36.78	38.54	33.95	34.86	33.1	34.25	32.08	44.08	46.14	46.19	41.22	52.64	48.48
Net Debt to Equity	52.84	77.43	83.96	88.67	58.02	55.21	61.29	74.91	74.44	127.45	158.85	167.37	138.91	291.43	250.69
Net Debt/Capital (%)	34.57	43.64	45.64	47	36.72	35.57	38	42.83	42.67	56.03	61.37	62.6	58.14	74.45	71.48
EBITDA	33	74	61	38	35	45	-2	65	96	- -	21	19	72	9	126
EBITDA-CapEx	-18	-8	6	10	28	32	-30	40	45	-18	3	1	47	-35	98
Operating Income (Loss)	5	45	22	-8	3	15	-32	32	64	-30	-15	-19	35	-29	83

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1992	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Cash Ratio	0.06	0.04	0.07	0.12	0.37	0.38	0.32	0.34	0.16	0.18	0.04	0.05	0.07	0.03	0.19
Current Ratio	1.74	1.68	2.15	1.83	1.89	2.49	2.21	2.06	2.46	1.92	1.55	2	1.87	1.29	2.52
Quick Ratio	0.65	0.59	0.6	0.59	0.82	0.78	1.06	1.09	1	0.81	0.59	0.65	0.6	0.49	1.09
CFO/Avg Current Liab	0.54	0.41	-0.1	0.46	0.11	0.29	-0.07	0.45	0.7	0.27	0.17	0.18	0.35	-0.1	0.58
Common Equity/Total Assets	46.63	40.43	42.31	40.17	44.91	47.76	35.16	39.32	42.69	31.9	28.52	27.15	28.68	17.76	18.19
Long-Term Debt/Equity (%)	51.91	73.03	77.78	73.01	58.95	49.42	69.73	79.01	73.49	127.84	143.15	166.69	140.33	239.4	266.12
Long-Term Debt/Capital (%)	33.41	40.69	41.61	37.26	33.57	28.57	39.8	42.23	41.96	53.68	54.68	61.7	57.57	60.4	72.61
Long-Term Debt/Total Assets (%)	24.21	29.53	32.91	29.33	26.48	23.6	30.69	31.07	31.37	40.79	40.83	45.25	40.24	42.53	48.41
Total Debt/Equity (%)	55.39	79.49	86.94	95.94	75.6	72.98	75.19	87.11	75.15	138.17	161.8	170.16	143.76	296.34	266.51
Total Debt/Capital (%)	35.65	44.29	46.51	48.96	43.05	42.19	42.92	46.56	42.91	58.01	61.8	62.98	58.98	74.77	72.72
Total Debt/Total Assets (%)	25.83	32.14	36.78	38.54	33.95	34.86	33.1	34.25	32.08	44.08	46.14	46.19	41.22	52.64	48.48
CFO/Total Liabilities	19.61	13.59	-3.41	17.59	5.07	12.74	-2.42	14.35	23.05	6.6	4.92	4.65	8.77	-2.77	14.66
CFO/CapEx	0.75	0.45	-0.19	1.79	1.61	1.91	-0.22	1.66	1.2	1.29	1.02	0.98	1.41	-0.33	2.92
Altman's Z-Score	2.95	3.27	2.26	2.15	2.12	2.59	1.79	2.55	3.07	1.67	1.8	1.86	2.36	1.51	2.23

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1992	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Accounts Receivable Turnover	- -	- -	- -	9.69	6.81	- -	- -	- -	- -	7.87	8.79	10.78	13.36	12.37	9.9
Days Sales Outstanding	- -	- -	- -	37.66	53.56	- -	- -	- -	- -	46.39	41.54	33.87	27.31	29.5	36.86
Inventory Turnover	6.72	6.21	5.02	6.65	3.53	3.68	6.2	5.5	5.32	5.11	5.59	6.24	6.03	6.59	6.35
Days Inventory Outstanding	54.3	58.76	72.66	54.91	103.45	99.25	58.88	66.41	68.62	71.44	65.32	58.47	60.56	55.42	57.49
Accounts Payable Turnover	20.53	16.29	10.83	14.56	12.77	8.97	14.76	17.82	16.98	16.01	13.91	13.23	13.64	14.51	15.95
Accounts Payable Turnover Days	17.78	22.41	33.7	25.07	28.59	40.67	24.73	20.49	21.5	22.79	26.24	27.59	26.76	25.15	22.89
Cash Conversion Cycle	- -	- -	- -	67.5	128.42	- -	- -	- -	- -	95.03	80.62	64.75	61.11	59.76	71.46
Inventory to Cash Days	- -	- -	- -	-17.26	-49.88	- -	- -	- -	- -	-25.05	-23.78	-24.6	-33.24	-25.92	-20.64
Inventories	74	95	71	69	81	66	78	84	99	98	93	101	130	126	130
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	74	95	71	69	81	66	78	84	99	98	95	102	131	128	132

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1992	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Market Capitalization	186	357	212	177	212	203	113	233	233	223	223	286	279	136	90
- Cash & Cash Equivalents	4	4	7	14	32	32	28	23	1	18	4	4	8	6	19
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	40	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	96	147	198	182	139	131	149	162	147	238	233	249	235	332	321
Enterprise Value	277	500	404	345	318	302	274	362	368	442	451	531	506	462	392
Total Capital	268	331	427	372	322	311	347	348	343	410	377	396	399	444	441
Total Debt/Capital (%)	35.65	44.29	46.51	48.96	43.05	42.19	42.92	46.56	42.91	58.01	61.8	62.98	58.98	74.77	72.72
Total Debt / EV	0.34	0.29	0.49	0.53	0.43	0.43	0.54	0.45	0.4	0.54	0.52	0.47	0.46	0.72	0.82
EV/Sales	0.51	0.8	0.8	0.66	1.01	0.92	0.58	0.67	0.63	0.88	0.83	0.87	0.66	0.54	0.47
EV/EBITDA	8.34	6.72	6.59	9.21	9.2	6.74	- -	5.56	3.83	962.48	21.67	27.78	7	51.67	3.12
EV/EBIT	60.19	11.09	18.19	- -	99.52	20.56	- -	11.19	5.74	- -	- -	- -	14.6	- -	4.7
EV/Cash Flow to Firm	- -	13.55	- -	- -	- -	12.09	- -	8.78	6.08	- -	- -	- -	14.19	- -	4.93
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	25.39	- -	22.05	37.03	- -	- -	- -	48.51	- -	7.51
Diluted Market Cap	194	359	256	177	213	201	113	220	244	211	223	275	276	135	89
Diluted Enterprise Value	285	502	448	345	320	300	274	349	379	430	451	520	503	462	391
EV per Share	23.85	40.23	30.21	25.84	23.83	22.41	20.32	24.85	26.56	28.29	28.87	32.69	31.06	28.35	23.84
TTM Sales	544	629	503	524	314	330	469	536	580	499	546	613	763	849	841
TTM EBITDA	33	74	61	38	35	45	-2	65	96	- -	21	19	72	9	126
TTM Operating Income	5	45	22	-8	3	15	-32	32	64	-30	-15	-19	35	-29	83
TTM Cash Flow to Firm	- -	37	-11	- -	- -	25	- -	41	61	- -	- -	- -	36	- -	79
TTM Free Cash Flow to Firm	- -	-46	-66	- -	- -	12	- -	16	10	- -	- -	- -	10	- -	52

Multiples (USD)

Valuation Multiples API ChatGPT

	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1992	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Price/Free Cash Flow	-14.9	-7.86	-3.87	8.09	49.65	16.88	-3.36	13.4	24.61	39.08	554.59	-892.22	26.42	-2.32	1.7
EV/EBIT	60.19	11.09	18.19	- -	99.52	20.56	- -	11.19	5.74	- -	- -	- -	14.6	- -	4.7
Enterprise Value	277	500	404	345	318	302	274	362	368	442	451	531	506	462	392
Low Price	13.38	16	15.25	12.5	13.19	13.25	7.63	6.06	13.25	10.45	9.5	9.92	14.54	6.6	4.6
EV/Sales	0.51	0.8	0.8	0.66	1.01	0.92	0.58	0.67	0.63	0.88	0.83	0.87	0.66	0.54	0.47
EV/EBITDA	8.34	6.72	6.59	9.21	9.2	6.74	- -	5.56	3.83	962.48	21.67	27.78	7	51.67	3.12
Price/Earnings	- -	15.97	16.12	- -	54.74	20.08	331.46	15.09	7.37	- -	- -	- -	24.45	- -	1.96
Price/Earnings Average	- -	13.08	22.59	- -	52.62	22.66	471.96	10.33	7.77	- -	- -	- -	24.89	- -	2.19
Price/Earnings High	- -	16.6	33.12	- -	60.78	29.5	667.86	15.33	10.31	- -	- -	- -	29.91	- -	3.03
Price/Earnings Low	- -	8.89	15.48	- -	45.47	17.67	301.78	5.72	5.81	- -	- -	- -	20.78	- -	1.65
Price/Book Value	1.08	1.94	0.93	0.93	1.16	1.13	0.71	1.25	1.19	1.29	1.55	1.95	1.7	1.21	0.75
Price/Book Value Average	1.1	1.59	1.3	1.1	1.11	1.28	1.02	0.86	1.25	1.23	1.53	1.42	1.73	1.76	0.83
Price/Book Value High	1.33	2.01	1.91	1.26	1.29	1.66	1.44	1.27	1.66	1.5	2.08	2	2.08	2.69	1.15
Price/Book Value Low	0.9	1.08	0.89	0.88	0.96	1	0.65	0.47	0.94	0.95	1.03	1.1	1.45	0.96	0.63
Price/Tangible Book Value	1.11	1.99	0.95	0.95	1.18	1.13	0.71	1.25	1.19	1.29	1.55	1.95	1.7	1.21	0.75
Price/Tangible Book Value Average	1.13	1.63	1.33	1.12	1.14	1.28	1.02	0.86	1.25	1.23	1.53	1.42	1.73	1.76	0.83
Price/Tangible Book Value High	1.37	2.06	1.95	1.29	1.31	1.66	1.44	1.27	1.66	1.5	2.08	2	2.08	2.69	1.15
Price/Tangible Book Value Low	0.92	1.11	0.91	0.9	0.98	1	0.65	0.47	0.94	0.95	1.03	1.1	1.45	0.96	0.63
Price/Sales	0.36	0.53	0.51	0.34	0.68	0.61	0.24	0.41	0.41	0.42	0.41	0.45	0.36	0.16	0.11
Price/Sales Average	0.36	0.44	0.71	0.4	0.65	0.69	0.34	0.28	0.44	0.4	0.4	0.33	0.36	0.23	0.12
Price/Sales High	0.44	0.55	1.05	0.46	0.76	0.89	0.49	0.41	0.58	0.49	0.55	0.46	0.44	0.35	0.16
Price/Sales Low	0.3	0.3	0.49	0.32	0.57	0.54	0.22	0.15	0.33	0.31	0.27	0.25	0.3	0.13	0.09
Price/Cash Flow	5	9.09	-24.17	3.56	18.73	8.03	-18.58	5.28	3.97	8.71	12.57	15.05	7.63	-9.39	1.12
Price/Cash Flow Average	5.11	7.44	-33.89	4.19	18	9.06	-26.46	3.62	4.18	8.28	12.42	10.94	7.76	-13.62	1.25
Price/Cash Flow High	6.18	9.45	-49.68	4.81	20.79	11.8	-37.44	5.37	5.55	10.12	16.84	15.44	9.33	-20.83	1.73
Price/Cash Flow Low	4.18	5.06	-23.22	3.36	15.56	7.07	-16.92	2	3.13	6.39	8.37	8.48	6.48	-7.44	0.94
Price/Free Cash Flow Average	-15.21	-6.44	-5.43	9.51	47.72	19.04	-4.79	9.17	25.91	37.14	548.11	-648.63	26.89	-3.37	1.9
Price/Free Cash Flow High	-18.39	-8.17	-7.95	10.91	55.12	24.79	-6.78	13.61	34.39	45.42	742.83	-915.53	32.32	-5.15	2.63
Price/Free Cash Flow Low	-12.45	-4.38	-3.72	7.63	41.24	14.85	-3.06	5.08	19.39	28.66	369.47	-502.6	22.45	-1.84	1.43
EV/Sales Average	0.52	0.69	0.97	0.72	0.99	0.99	0.69	0.54	0.66	0.86	0.82	0.74	0.67	0.62	0.48
EV/Sales High	0.59	0.82	1.25	0.78	1.09	1.2	0.83	0.68	0.79	0.96	0.96	0.88	0.75	0.74	0.52
EV/Sales Low	0.45	0.54	0.79	0.64	0.9	0.84	0.56	0.4	0.55	0.77	0.69	0.66	0.61	0.51	0.45
EV/EBITDA Average	8.46	5.85	7.98	10.04	8.97	7.33	- -	4.43	3.96	938.4	21.55	23.69	7.06	58.51	3.2
EV/EBITDA High	9.65	6.91	10.24	10.86	9.88	8.87	- -	5.61	4.8	1,041.16	25.31	28.17	7.86	70.15	3.51
EV/EBITDA Low	7.42	4.59	6.45	8.94	8.17	6.2	- -	3.33	3.32	833.19	18.1	21.24	6.42	48.52	3.01
EV/EBIT Average	61.03	9.65	22.03	- -	96.94	22.33	- -	8.91	5.93	- -	- -	- -	14.74	- -	4.82
EV/EBIT High	69.66	11.4	28.27	- -	106.82	27.03	- -	11.3	7.18	- -	- -	- -	16.39	- -	5.28
EV/EBIT Low	53.56	7.57	17.81	- -	88.29	18.89	- -	6.71	4.97	- -	- -	- -	13.39	- -	4.52
Last Price	16	28.75	15.88	13.25	15.88	15.06	8.38	16	16.81	14.25	14.26	17.61	17.11	8.33	5.47
High Price	19.75	29.88	32.63	17.88	17.63	22.13	16.88	16.25	23.5	16.56	19.1	18.07	20.93	18.47	8.45
Enterprise Value Average	281	435	489	376	310	328	322	288	380	431	449	453	511	524	402
Enterprise Value High	320	514	628	407	342	397	389	365	461	478	527	539	568	628	441
Enterprise Value Low	246	342	395	335	283	278	264	217	319	382	377	406	464	434	377

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1992	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Shares Outstanding	12	12	13	13	13	13	13	15	14	16	16	16	16	16	16
Diluted Weighted Avg Shares	12	13	16	13	13	13	14	14	15	15	16	16	16	16	16
Basic Weighted Avg Shares	12	12	16	13	13	13	14	14	14	15	16	16	16	16	16
Revenue per Share	44.96	53.91	31.15	39.24	23.33	24.74	34.61	39.41	40.61	33.68	34.94	39.26	47.96	52.37	51.76
EBITDA per Share	2.74	6.38	3.8	2.81	2.57	3.36	-0.18	4.78	6.72	0.03	1.33	1.23	4.55	0.55	7.73
Operating Income per Share	0.38	3.87	1.38	-0.57	0.24	1.1	-2.39	2.38	4.49	-2.05	-0.93	-1.22	2.18	-1.8	5.13
Basic EPS, GAAP	-0.19	1.8	0.99	-1.86	0.29	0.75	0.03	1.06	2.28	-1.68	-1.34	-1.59	0.7	-3.09	2.79
Basic EPS from Cont Ops	-0.19	1.85	0.99	-1.03	-0.1	0.33	-1.73	1.06	2.28	-1.68	-1.34	-1.59	0.7	-3.09	2.79
Diluted EPS, GAAP	-0.19	1.68	0.99	-1.86	0.29	0.75	0.03	1.05	2.24	-1.68	-1.34	-1.59	0.69	-3.09	2.79
Diluted EPS from Cont Ops	-0.19	1.73	0.99	-1.03	-0.1	0.33	-1.73	1.05	2.24	-1.68	-1.34	-1.59	0.69	-3.09	2.79
Dividend per Share	0.73	0.76	0.61	0.76	0.76	0.77	0.75	0.51	0.52	0.6	0.6	0.32	0.32	0.24	- -
Cash Flow per Share	3.2	3.16	-0.66	3.72	0.85	1.88	-0.45	3.03	4.24	1.64	1.13	1.17	2.24	-0.89	4.89
Free Cash Flow per Basic Share	-1.07	-3.92	-4.1	1.64	0.32	0.89	-2.49	1.21	0.7	0.36	0.03	-0.02	0.66	-3.58	3.21
Cash & Equivalents per Share	0.38	0.31	0.51	1.03	2.41	2.37	2.04	2.29	0.87	1.19	0.28	0.26	0.49	0.34	1.16
Book Value per Share	14.85	14.83	17.08	14.2	13.71	13.31	11.73	12.79	14.12	11.02	9.2	9.02	10.04	6.87	7.33
Tangible Book Value per Share	14.46	14.47	16.76	13.9	13.42	13.31	11.73	12.79	14.12	11.02	9.2	9.02	10.04	6.87	7.33