Gibraltar Industries, Inc. Financial Ratios — ROCK 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 (%)	3.67	2.7	-1.19	-19.05	5.88	7.73	12.61	11.31	10.25	9.11	9.64	10	12.73	13.99	-4.44
Return on Assets (%)	1.96	1.44	-0.63	-9.6	2.76	3.73	6.55	6.22	6.36	5.88	6.23	6.79	8.96	10.27	-3.16
Return on Capital (%)	4.12	3.44	- -	- -	5.42	6.75	10.47	9.35	8.9	8.4	8.92	9.46	11.87	13.38	-4.23
Return on Invested Capital (%)	3.01	3.82	- -	- -	5.53	8.65	10.64	8.68	8.29	10.69	9.15	10.65	9.66	11.25	9.03
Gross Margin (%)	18.93	18.93	19.1	16.24	17.96	24.28	23.97	25.2	24.48	24.83	21.65	22.93	26.92	29.45	26.88
EBITDA Margin (%)	8.13	9.02	8.66	7.31	8.08	10.69	11.63	11.96	10.95	12.41	10.24	11.24	13.61	16.1	13.44
Operating Margin (%)	4.72	5.68	5.39	4.36	5.15	8.3	9.43	9.88	9	10.38	7.86	9.36	11.82	14.23	10.81
Incremental Operating Margin (%)	24.65	37.23	-0.66	-20.53	8.97	-91.41	-44.78	6.94	-3.08	19.63	-0.62	49.45	1.85	-92.66	-20.44
Pretax Margin (%)	2.2	2.81	-0.1	-9.83	3.56	4.96	7.89	8.02	8.69	10.44	7.43	8.02	11.81	16.71	11.15
Profit Margin (%)	2.16	1.6	-0.68	-9.49	2.25	3.34	6.34	7.62	7.25	6.25	5.64	5.93	10.56	13.42	-3.91
Net Income to Common Margin (%)	2.16	1.6	-0.68	-9.49	2.25	3.34	6.34	7.62	7.25	6.25	5.64	5.93	10.56	13.42	-3.91
Effective Tax Rate (%)	45.42	42.93	- -	- -	36.72	32.54	19.18	19.38	23.25	22.71	25.16	26.09	26.08	21.02	22.93
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	3.67	2.7	-1.19	-19.05	5.88	7.73	12.61	11.31	10.25	9.11	9.64	10	12.73	13.99	-4.44

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	207	208	214	210	209	210	210	210	21	111	42	116	46	43	58
ST Debt	- -	1	- -	- -	- -	- -	- -	209	6	8	7	9	10	10	11
LT Debt	207	207	214	210	209	209	210	2	15	103	35	108	36	33	46
Total Debt/EBITDA	3.32	2.92	2.99	3.33	2.49	1.95	1.83	2.1	0.22	0.87	0.31	0.75	0.32	0.26	0.38
Net Debt/EBITDA	2.46	2.24	1.63	1.58	1.67	0.37	-0.11	-0.86	-1.95	0.42	0.08	0.46	-0.7	-1.64	-0.76
Total Debt/EBIT	5.73	4.63	4.79	5.59	3.9	2.51	2.26	2.54	0.27	1.04	0.4	0.89	0.37	0.3	0.47
Net Debt/EBIT	4.23	3.56	2.62	2.64	2.62	0.47	-0.13	-1.05	-2.37	0.5	0.1	0.55	-0.8	-1.85	-0.94
EBITDA to Interest Expense	3.22	3.83	3.19	4.37	5.61	7.39	8.18	9.35	42.35	182.23	83.74	38.61	47.46	- -	- -
EBITDA-CapEx/Interest Expense	2.62	3.22	2.52	2.75	4.78	6.65	7.37	8.38	38.57	163.64	73.07	33.66	43.18	- -	- -
EBIT to Interest Expense	1.87	2.42	1.98	2.6	3.57	5.74	6.63	7.72	34.79	152.48	64.24	32.15	41.23	- -	- -
Interest Expense	19	19	22	14	15	15	14	11	2	1	2	4	3	- -	- -
Common Equity/Total Assets	52.74	53.96	52.76	47.78	46.09	50.19	53.63	56.2	68.46	61.35	67.93	67.91	72.82	73.84	68.2
Long-Term Debt/Equity (%)	44.95	43.35	45.28	54.11	50.94	45.4	39.42	0.27	2.22	13.9	4.26	13.11	3.93	3.19	4.86
Long-Term Debt/Capital (%)	30.99	30.19	31.15	35.09	33.73	31.21	28.26	0.2	2.15	12.09	4.05	11.49	3.74	3.06	4.58
Long-Term Debt/Total Assets (%)	23.71	23.39	23.89	25.85	23.48	22.79	21.14	0.15	1.52	8.53	2.89	8.9	2.86	2.35	3.32
Total Debt/Equity (%)	45.04	43.58	45.36	54.21	51.03	45.49	39.5	35.26	3.18	14.98	5.14	14.16	5.06	4.11	6.07
Total Debt/Capital (%)	31.05	30.35	31.21	35.15	33.79	31.26	28.31	26.07	3.08	13.03	4.89	12.4	4.81	3.95	5.72
Total Debt/Total Assets (%)	23.76	23.52	23.93	25.9	23.52	22.83	21.18	19.82	2.18	9.19	3.49	9.62	3.68	3.04	4.14
Net Debt to Equity	33.28	33.51	24.79	25.64	34.24	8.56	-2.31	-14.51	-28.39	7.2	1.32	8.66	-10.87	-25.71	-12.18
Net Debt/Capital (%)	24.97	25.1	19.87	20.41	25.51	7.89	-2.36	-16.98	-37.97	6.51	1.28	7.73	-11.54	-32.8	-12.97
EBITDA	62	71	72	63	84	108	115	100	98	128	137	156	142	165	153
EBITDA-CapEx	51	60	57	40	72	97	103	90	90	115	120	136	130	148	106
Operating Income (Loss)	36	45	45	38	54	84	93	83	81	107	105	130	124	146	123

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	0.42	0.41	0.81	0.82	0.37	1.12	1.3	0.76	0.83	0.11	0.04	0.08	0.44	1.06	0.32
Current Ratio	2.09	2.27	2.69	2.69	1.9	2.57	2.71	1.39	1.91	1.41	1.56	1.97	2.05	2.56	1.72
Quick Ratio	1.13	1.17	1.56	1.58	1.26	1.93	2.15	1.11	1.42	0.76	0.87	1.09	1.44	1.58	0.72
CFO/Avg Current Liab	0.41	0.41	0.51	0.26	0.55	0.73	0.43	0.35	0.42	0.34	0.08	0.41	0.99	0.73	0.54
Common Equity/Total Assets	52.74	53.96	52.76	47.78	46.09	50.19	53.63	56.2	68.46	61.35	67.93	67.91	72.82	73.84	68.2
Long-Term Debt/Equity (%)	44.95	43.35	45.28	54.11	50.94	45.4	39.42	0.27	2.22	13.9	4.26	13.11	3.93	3.19	4.86
Long-Term Debt/Capital (%)	30.99	30.19	31.15	35.09	33.73	31.21	28.26	0.2	2.15	12.09	4.05	11.49	3.74	3.06	4.58
Long-Term Debt/Total Assets (%)	23.71	23.39	23.89	25.85	23.48	22.79	21.14	0.15	1.52	8.53	2.89	8.9	2.86	2.35	3.32
Total Debt/Equity (%)	45.04	43.58	45.36	54.21	51.03	45.49	39.5	35.26	3.18	14.98	5.14	14.16	5.06	4.11	6.07
Total Debt/Capital (%)	31.05	30.35	31.21	35.15	33.79	31.26	28.31	26.07	3.08	13.03	4.89	12.4	4.81	3.95	5.72
Total Debt/Total Assets (%)	23.76	23.52	23.93	25.9	23.52	22.83	21.18	19.82	2.18	9.19	3.49	9.62	3.68	3.04	4.14
CFO/Total Liabilities	11.33	12.31	14.27	7.69	18.18	27.11	15.24	20.98	41.85	19.01	5.92	26.43	63.98	46.92	37.68
CFO/CapEx	4.04	4.41	4.04	1.4	7.05	11.5	6.15	9.41	14.81	6.82	1.32	5.12	17	10.34	3.62
Altman's Z-Score	3.83	4.15	4.17	3.71	4.51	5.43	4.96	4.23	6.45	7.04	8.06	7.45	8.72	5.97	5.59

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	9.28	8.78	9.22	8.82	7.96	7.23	7.51	6.32	7.37	7.03	7.44	7.62	5.95	7.12	9.65
Days Sales Outstanding	39.31	41.59	39.6	41.39	45.85	50.49	48.63	57.73	49.54	51.93	49.09	47.91	61.34	51.3	37.81
Inventory Turnover	6.45	5.68	5.64	5.78	7.24	7.76	8.53	6.76	8.43	9.69	7.65	6.18	5.26	6.75	7.91
Days Inventory Outstanding	56.56	64.29	64.75	63.16	50.4	47.03	42.8	54	43.28	37.68	47.72	59.04	69.38	54.04	46.17
Accounts Payable Turnover	10.23	9.5	9.72	9.67	9.76	9.37	9.81	7.91	8.45	7.84	7.35	7.64	7.2	7.6	8.58
Accounts Payable Turnover Days	35.69	38.43	37.54	37.74	37.38	38.95	37.21	46.15	43.18	46.57	49.69	47.77	50.7	48.03	42.52
Cash Conversion Cycle	60.19	67.45	66.81	66.81	58.87	58.57	54.22	65.58	49.64	43.04	47.12	59.19	80.02	57.31	41.45
Inventory to Cash Days	-17.25	-22.69	-25.15	-21.78	-4.54	3.46	5.83	3.73	6.26	14.25	1.36	-11.13	-8.04	-2.74	-8.36
Inventories	109	116	121	129	107	90	86	99	62	98	176	170	121	93	117
Raw Materials	44	50	53	59	47	42	43	58	42	66	136	111	72	48	69
Work In Process	12	12	11	13	16	12	11	7	5	5	6	18	10	4	4
Finished Goods	53	54	57	57	44	36	33	34	18	31	39	48	39	41	45
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9	- -	- -

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	425	488	571	503	796	1,314	1,047	1,142	1,629	2,341	2,180	1,416	2,404	1,788	1,461
- Cash & Cash Equivalents	54	48	97	111	69	170	222	297	191	32	13	18	99	269	116
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	207	208	214	210	209	210	210	210	21	111	42	116	46	43	58
Enterprise Value	578	648	688	602	937	1,354	1,034	1,056	1,459	2,420	2,209	1,515	2,351	1,561	1,403
Total Capital	667	685	686	597	619	671	742	807	695	855	868	939	961	1,091	1,008
Total Debt/Capital (%)	31.05	30.35	31.21	35.15	33.79	31.26	28.31	26.07	3.08	13.03	4.89	12.4	4.81	3.95	5.72
Total Debt / EV	0.36	0.32	0.31	0.35	0.22	0.15	0.2	0.2	0.01	0.05	0.02	0.08	0.02	0.03	0.04
EV/Sales	0.75	0.82	0.83	0.7	0.9	1.34	1.05	1.26	1.62	2.34	1.65	1.09	2.25	1.53	1.24
EV/EBITDA	9.27	9.09	9.6	9.56	11.13	12.56	9.01	10.54	14.83	18.89	16.1	9.69	16.5	9.48	9.19
EV/EBIT	15.98	14.43	15.42	16.03	17.47	16.18	11.11	12.76	18.05	22.58	20.98	11.64	19	10.72	11.43
EV/Cash Flow to Firm	10.09	10.67	3.24	12.96	9.68	10.12	12.71	9.94	11.07	27	90.94	14.33	10.65	8.96	8.4
EV/Free Cash Flow to Firm	8.4	8.99	3.03	8.63	8.59	9.36	11.15	9.06	10.38	23.56	52.87	12.05	10.07	8.17	6.58
Diluted Market Cap	428	492	575	505	803	1,336	1,064	1,158	1,650	2,368	2,204	1,477	2,431	1,812	1,482
Diluted Enterprise Value	581	652	692	604	943	1,375	1,052	1,071	1,481	2,447	2,234	1,576	2,378	1,586	1,424
EV per Share	18.99	21.17	22.4	19.47	29.93	42.9	32.61	32.89	45.18	74.38	67.58	49.08	77.23	51.44	47.48
TTM Sales	767	790	828	862	1,041	1,008	987	837	898	1,033	1,340	1,390	1,047	1,023	1,136
TTM EBITDA	62	71	72	63	84	108	115	100	98	128	137	156	142	165	153
TTM Operating Income	36	45	45	38	54	84	93	83	81	107	105	130	124	146	123
TTM Cash Flow to Firm	57	61	212	46	97	134	81	106	132	90	24	106	221	174	167
TTM Free Cash Flow to Firm	69	72	227	70	109	145	93	117	140	103	42	126	234	191	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	7.35	8.01	7.64	9.05	8.06	9.91	13.06	10.73	11.9	23.18	54.34	12.03	10.51	9.48	6.96
EV/EBIT	15.98	14.43	15.42	16.03	17.47	16.18	11.11	12.76	18.05	22.58	20.98	11.64	19	10.72	11.43
Enterprise Value	578	648	688	602	937	1,354	1,034	1,056	1,459	2,420	2,209	1,515	2,351	1,561	1,403
Low Price	7.35	9.03	12.62	12.65	13.44	18.23	25.61	30.06	33.42	30.6	60.28	36.58	44.98	58.28	42.86
EV/Sales	0.75	0.82	0.83	0.7	0.9	1.34	1.05	1.26	1.62	2.34	1.65	1.09	2.25	1.53	1.24
EV/EBITDA	9.27	9.09	9.6	9.56	11.13	12.56	9.01	10.54	14.83	18.89	16.1	9.69	16.5	9.48	9.19
Price/Earnings	25.77	38.79	- -	- -	33.89	39	16.72	17.84	25.1	36.39	28.98	17.87	21.88	13.1	- -
Price/Earnings Average	20.67	31.32	-88.97	-6.14	25.33	30.51	17.63	19	21.07	27.9	34.46	17.92	16.78	16.13	-40.26
Price/Earnings High	27.26	42.41	-109.8	-7.3	37.15	45	22.83	24.6	27.44	37.44	44.78	26.77	22.48	19.43	-50.53
Price/Earnings Low	13.57	21.96	-69.29	-4.8	17.9	17.07	12.98	15.06	16.63	15.48	26.2	14.25	12.46	12.96	-28.85
Price/Book Value	0.92	1.02	1.21	1.3	1.94	2.85	1.97	1.91	2.42	3.15	2.64	1.72	2.63	1.71	1.54
Price/Book Value Average	0.74	0.83	1.06	1.29	1.45	2.23	2.08	2.04	2.03	2.41	3.14	1.73	2.01	2.1	1.86
Price/Book Value High	0.98	1.12	1.3	1.54	2.13	3.29	2.69	2.64	2.64	3.24	4.08	2.58	2.7	2.53	2.33
Price/Book Value Low	0.49	0.58	0.82	1.01	1.03	1.25	1.53	1.62	1.6	1.34	2.39	1.37	1.5	1.69	1.33
Price/Tangible Book Value	25.98	26.81	14.73	7.29	-149.74	28.54	9.98	6.47	5.62	32	12.61	8.22	8.72	2.67	3.73
Price/Tangible Book Value Average	20.83	21.64	12.84	7.25	-111.95	22.32	10.52	6.89	4.72	24.53	15	8.25	6.69	3.29	4.51
Price/Tangible Book Value High	27.48	29.31	15.84	8.62	-164.16	32.92	13.62	8.92	6.14	32.91	19.49	12.32	8.96	3.96	5.66
Price/Tangible Book Value Low	13.68	15.18	10	5.67	-79.11	12.49	7.75	5.46	3.72	13.61	11.4	6.56	4.97	2.64	3.23
Price/Sales	0.56	0.62	0.69	0.59	0.76	1.3	1.06	1.36	1.82	2.28	1.64	1.06	2.31	1.76	1.3
Price/Sales Average	0.45	0.5	0.61	0.58	0.57	1.02	1.12	1.45	1.53	1.74	1.95	1.06	1.77	2.16	1.57
Price/Sales High	0.59	0.68	0.75	0.69	0.84	1.5	1.45	1.88	1.99	2.34	2.53	1.59	2.37	2.61	1.98
Price/Sales Low	0.29	0.35	0.47	0.46	0.4	0.57	0.82	1.15	1.2	0.97	1.48	0.84	1.32	1.74	1.13
Price/Cash Flow	9.12	9.79	9.54	15.52	9.11	10.59	14.93	11.67	12.57	26.37	95.01	14.34	11.07	10.32	8.84
Price/Cash Flow Average	7.31	7.91	8.31	15.45	6.81	8.29	15.74	12.43	10.55	20.21	112.96	14.38	8.49	12.71	10.7
Price/Cash Flow High	9.65	10.71	10.26	18.36	9.99	12.22	20.38	16.1	13.75	27.13	146.8	21.48	11.38	15.32	13.43
Price/Cash Flow Low	4.8	5.54	6.47	12.08	4.81	4.64	11.59	9.85	8.33	11.22	85.89	11.43	6.31	10.21	7.67
Price/Free Cash Flow Average	5.89	6.47	6.66	9	6.02	7.75	13.77	11.43	9.99	17.77	64.6	12.07	8.06	11.68	8.42
Price/Free Cash Flow High	7.77	8.76	8.22	10.7	8.83	11.43	17.83	14.8	13.01	23.84	83.95	18.02	10.8	14.07	10.56
Price/Free Cash Flow Low	3.87	4.54	5.19	7.04	4.26	4.34	10.14	9.06	7.88	9.86	49.12	9.59	5.99	9.38	6.03
EV/Sales Average	0.64	0.7	0.74	0.7	0.71	1.06	1.11	1.35	1.33	1.81	1.96	1.09	1.71	1.93	1.51
EV/Sales High	0.79	0.88	0.88	0.8	0.97	1.54	1.44	1.78	1.79	2.41	2.54	1.6	2.31	2.37	1.9
EV/Sales Low	0.49	0.55	0.61	0.57	0.54	0.61	0.81	1.05	1.01	1.04	1.49	0.88	1.26	1.51	1.06
EV/EBITDA Average	7.92	7.77	8.58	9.52	8.74	9.91	9.51	11.29	12.17	14.63	19.1	9.72	12.56	11.98	11.2
EV/EBITDA High	9.66	9.73	10.2	11.01	12.04	14.43	12.34	14.87	16.38	19.42	24.75	14.2	16.97	14.72	14.16
EV/EBITDA Low	6.04	6.12	7.04	7.79	6.67	5.7	6.97	8.77	9.24	8.39	14.57	7.86	9.24	9.36	7.92
EV/EBIT Average	13.65	12.33	13.78	15.96	13.73	12.76	11.72	13.67	14.81	17.48	24.9	11.67	14.46	13.56	13.93
EV/EBIT High	16.66	15.44	16.39	18.47	18.91	18.59	15.22	18.01	19.93	23.2	32.27	17.06	19.53	16.66	17.6
EV/EBIT Low	10.42	9.71	11.31	13.06	10.47	7.35	8.59	10.62	11.25	10.03	19	9.44	10.63	10.59	9.84
Last Price	13.96	15.95	18.59	16.26	25.44	41.65	33	35.59	50.44	71.94	66.68	45.88	78.98	58.9	49.44
High Price	14.76	17.44	20	19.23	27.89	48.05	45.05	49.1	55.16	74	103.02	68.72	81.15	87.4	75.08
Enterprise Value Average	494	554	615	600	736	1,068	1,091	1,130	1,197	1,874	2,621	1,519	1,790	1,975	1,709
Enterprise Value High	602	693	732	694	1,013	1,556	1,417	1,489	1,611	2,487	3,397	2,220	2,417	2,426	2,160
Enterprise Value Low	377	436	505	490	561	615	800	878	909	1,075	2,000	1,228	1,316	1,543	1,208

Shares Outstanding	30	31	31	31	31	32	32	32	32	33	33	31	30	30	30
Diluted Weighted Avg Shares	31	31	31	31	32	32	32	33	33	33	33	32	31	31	30
Basic Weighted Avg Shares	31	31	31	31	31	32	32	32	32	33	33	32	31	31	30
Revenue per Share	25.13	25.69	26.76	27.75	33.33	31.96	31.13	26.18	27.73	31.61	40.76	43.31	34.19	33.51	38.01
EBITDA per Share	2.04	2.32	2.32	2.03	2.69	3.42	3.62	3.13	3.04	3.92	4.18	4.87	4.65	5.4	5.11
Operating Income per Share	1.19	1.46	1.44	1.21	1.72	2.65	2.94	2.59	2.5	3.28	3.2	4.05	4.04	4.77	4.11
Basic EPS, GAAP	0.54	0.41	-0.18	-2.63	0.75	1.07	1.97	2	2.01	1.98	2.3	2.57	3.61	4.5	-1.49
Basic EPS from Cont Ops	0.3	0.41	-0.18	-2.63	0.75	1.07	1.99	1.69	1.85	2.55	2.27	2.57	2.98	4.42	3.27
Diluted EPS, GAAP	0.54	0.41	-0.18	-2.63	0.74	1.05	1.94	1.96	1.99	1.96	2.29	2.56	3.59	4.46	-1.48
Diluted EPS from Cont Ops	0.3	0.41	-0.18	-2.63	0.74	1.05	1.95	1.66	1.83	2.53	2.25	2.56	2.97	4.39	3.25
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.53	1.63	1.95	1.05	2.79	3.93	2.21	3.05	4.01	2.73	0.7	3.2	7.13	5.71	5.59
Free Cash Flow per Basic Share	1.15	1.26	1.47	0.3	2.4	3.59	1.85	2.73	3.74	2.33	0.17	2.57	6.71	5.15	4.05
Cash & Equivalents per Share	1.78	1.57	3.16	3.58	2.2	5.39	7.01	9.26	5.93	0.99	0.39	0.57	3.27	8.88	3.92
Book Value per Share	15.12	15.59	15.35	12.53	13.1	14.61	16.76	18.59	20.87	22.86	25.24	26.64	30.06	34.53	32.17
Tangible Book Value per Share	0.54	0.6	1.26	2.23	-0.17	1.46	3.31	5.5	8.98	2.25	5.29	5.58	9.05	22.05	13.26

Gibraltar Industries, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)