A10 Networks, Inc. Financial Ratios — 8A0 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 (%)	- -	- -	- -	- -	-47.95	-27.82	-11.87	-27.31	-16.76	15.85	58.42	24.06	20.56	22.81	19.01
Return on Assets (%)	- -	- -	-31.77	-24.73	-22.23	-11.01	-4.87	-11.99	-6.99	6.31	27.75	12.31	10.53	12.19	7.93
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.5	- -	22.26	18.71	21.41	13.83
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.2	- -	21.62	16.41	16.09	11.01
Gross Margin (%)	79.76	79.59	76.44	76.08	75.34	76.06	77.35	77.65	77.01	77.76	78.6	79.73	80.94	80.35	79.34
EBITDA Margin (%)	13.62	-68.07	-11.12	-11.23	-16.1	-5.41	-0.79	-8.53	-3.32	12.87	16.92	21.57	19.07	21.12	21.34
Operating Margin (%)	20.31	7.08	-7.99	-18.44	-19.41	-8.13	-4.41	-11.92	-6.85	7.86	13.35	18.93	15.35	16.8	16.22
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	63.28	99.72	539.83	- -	250.38	63.86	65	50.39	53.22	11
Pretax Margin (%)	8.93	-74.45	-18.67	-18.5	-20.96	-9.52	-4.05	-11.43	-7.72	8.49	12.65	18.8	17.4	22.2	18.04
Profit Margin (%)	8	-75.08	-19.12	-19.34	-21.34	-9.85	-4.57	-11.89	-8.38	7.9	37.95	16.73	15.88	19.16	14.5
Net Income to Common Margin (%)	5.24	-75.08	-20.52	-19.98	-21.34	-9.85	-4.57	-11.89	-8.38	7.9	37.95	16.73	15.88	19.16	14.5
Effective Tax Rate (%)	10.42	- -	- -	- -	- -	- -	- -	- -	- -	6.91	- -	11.02	8.73	13.7	19.62
Dvd Payout Ratio (%)	-52.74	- -	6.82	3.21	- -	- -	- -	- -	- -	- -	4.09	33.94	44.58	35.49	41.22
Sustainable Growth Rate (%)	- -	- -	- -	- -	-47.95	-27.82	-11.87	-27.31	-16.76	15.85	56.03	15.89	11.39	14.71	11.17

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	- -	6	20	- -	- -	- -	- -	- -	33	29	23	22	17	12	228
ST Debt	- -	6	- -	- -	- -	- -	- -	- -	5	5	4	5	5	5	6
LT Debt	- -	- -	20	- -	- -	- -	- -	- -	28	23	19	17	12	7	222
Total Debt/EBITDA	- -	-0.07	-1.27	- -	- -	- -	- -	- -	-4.69	0.99	0.55	0.36	0.35	0.22	3.67
Net Debt/EBITDA	- -	0.22	0.05	4.56	3.11	2.36	25.02	2.05	6.47	-2.87	-1.87	-1.12	-2.03	-1.72	2.38
Total Debt/EBIT	- -	-0.06	-0.88	- -	- -	- -	- -	- -	-1.94	1.62	0.7	0.41	0.44	0.27	4.83
Net Debt/EBIT	- -	0.21	0.03	3.04	2.43	1.41	4.49	1.47	2.68	-4.7	-2.36	-1.28	-2.52	-2.16	3.13
EBITDA to Interest Expense	51.58	-605.38	-10.54	-19.6	-62.07	-29.02	-11.49	-153.48	-29.81	271.36	19.63	36.27	- -	- -	9.77
EBITDA-CapEx/Interest Expense	31.95	-636.79	-12.55	-25.54	-68.9	-44.04	-46.88	-175.16	-48.13	238.06	17.23	29.79	- -	- -	9.77
EBIT to Interest Expense	76.92	62.93	-7.57	-32.21	-74.86	-43.59	-64.02	-214.57	-61.45	165.73	15.49	31.84	- -	- -	7.43
Interest Expense	- -	- -	1	1	1	- -	- -	- -	- -	- -	2	2	- -	- -	6
Common Equity/Total Assets	- -	-145.7	-143.8	51.64	41.18	38.18	43.75	44.04	39.7	39.88	53.14	49.04	53.33	53.56	33.59
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	25.78	20.26	9.25	9.31	5.69	3.1	105.03
Long-Term Debt/Capital (%)	- -	- -	177.07	- -	- -	- -	- -	- -	19.76	16.24	8.32	8.31	5.26	2.95	50.58
Long-Term Debt/Total Assets (%)	- -	- -	21.32	- -	- -	- -	- -	- -	10.23	8.08	4.91	4.56	3.03	1.66	35.28
Total Debt/Equity (%)	- -	-8.03	-229.75	- -	- -	- -	- -	- -	30.48	24.8	11.15	11.95	8.09	5.15	107.66
Total Debt/Capital (%)	- -	-8.73	177.07	- -	- -	- -	- -	- -	23.36	19.87	10.03	10.68	7.49	4.9	51.85
Total Debt/Total Assets (%)	- -	7.33	21.32	- -	- -	- -	- -	- -	12.1	9.89	5.93	5.86	4.31	2.76	36.16
Net Debt to Equity	- -	25.99	9.11	-95.17	-125.46	-35.01	-47.33	-39.1	-42.05	-71.81	-37.78	-37.55	-46.78	-41.03	69.79
Net Debt/Capital (%)	- -	20.63	8.35	-1,972.21	492.75	-53.88	-89.86	-64.21	-47.55	-135.52	-51.5	-50.47	-76.3	-64	40.1
EBITDA	12	-82	-16	-20	-32	-12	-2	-20	-7	29	42	60	48	55	62
EBITDA-CapEx	8	-86	-19	-26	-35	-19	-8	-23	-11	25	37	50	48	55	62
Operating Income (Loss)	19	8	-11	-33	-38	-18	-10	-28	-15	18	33	53	39	44	47

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	- -	0.19	0.33	1.3	1.13	1.13	1.41	1.32	1.33	1.47	1.59	1.28	1.43	1.58	2.83
Current Ratio	- -	0.52	1.24	2.42	2.03	1.94	2.2	2.21	2.26	2.25	2.45	2.17	2.45	2.49	3.56
Quick Ratio	- -	0.39	0.92	2.06	1.76	1.73	1.93	1.87	1.88	1.94	2.13	1.89	2.1	2.2	3.29
CFO/Avg Current Liab	- -	- -	-0.26	-0.45	0.04	0.2	0.15	-0.03	- -	0.54	0.45	0.56	0.39	0.77	0.66
Common Equity/Total Assets	- -	-145.7	-143.8	51.64	41.18	38.18	43.75	44.04	39.7	39.88	53.14	49.04	53.33	53.56	33.59
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	25.78	20.26	9.25	9.31	5.69	3.1	105.03
Long-Term Debt/Capital (%)	- -	- -	177.07	- -	- -	- -	- -	- -	19.76	16.24	8.32	8.31	5.26	2.95	50.58
Long-Term Debt/Total Assets (%)	- -	- -	21.32	- -	- -	- -	- -	- -	10.23	8.08	4.91	4.56	3.03	1.66	35.28
Total Debt/Equity (%)	- -	-8.03	-229.75	- -	- -	- -	- -	- -	30.48	24.8	11.15	11.95	8.09	5.15	107.66
Total Debt/Capital (%)	- -	-8.73	177.07	- -	- -	- -	- -	- -	23.36	19.87	10.03	10.68	7.49	4.9	51.85
Total Debt/Total Assets (%)	- -	7.33	21.32	- -	- -	- -	- -	- -	12.1	9.89	5.93	5.86	4.31	2.76	36.16
CFO/Total Liabilities	- -	2.19	-24.52	-33.78	3.04	14.02	11.32	-2.04	-0.26	31.62	27.2	35.14	24.47	45.02	20.3
CFO/CapEx	3.91	0.76	-8.4	-5.01	0.98	2.95	2.5	-0.96	-0.1	15.51	9.69	6.12	- -	- -	- -
Altman's Z-Score	- -	- -	- -	1.32	1.6	2.22	2.52	1.57	1.56	2.72	4.97	5.05	4.34	5.35	3.24

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	- -	- -	4.6	3.91	3.61	3.92	4.3	4.54	3.95	4.31	4.43	4.16	3.42	3.47	4.19
Days Sales Outstanding	- -	- -	79.38	93.24	101.12	93.17	84.92	80.35	92.3	84.66	82.36	87.7	106.76	105.3	87.15
Inventory Turnover	- -	- -	2.12	2.27	2.46	3.15	3.19	2.92	2.43	2.33	2.48	2.7	2.22	2.26	3
Days Inventory Outstanding	- -	- -	172.04	160.95	148.4	115.73	114.41	124.87	150.51	156.9	147.32	135.37	164.44	161.59	121.69
Accounts Payable Turnover	- -	- -	4.88	5.1	4.75	5.07	5.83	6.06	6.75	7.79	9.44	7.96	7.53	5.1	4.63
Accounts Payable Turnover Days	- -	- -	74.86	71.56	76.77	72	62.61	60.2	54.04	46.83	38.67	45.83	48.45	71.56	78.89
Cash Conversion Cycle	- -	- -	176.55	182.63	172.74	136.9	136.73	145.01	188.77	194.73	191.02	177.24	222.74	195.33	129.96
Inventory to Cash Days	- -	- -	-92.65	-67.71	-47.28	-22.56	-29.49	-44.52	-58.21	-72.24	-64.96	-47.66	-57.68	-56.29	-34.54
Inventories	- -	14	17	21	19	16	18	18	22	21	22	20	24	22	18
Raw Materials	- -	6	11	10	9	7	7	8	9	8	11	13	15	13	10
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	8	7	11	9	9	11	10	13	12	12	7	8	9	8
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	250	430	563	555	439	526	728	1,281	1,210	969	1,349	1,277
- Cash & Cash Equivalents	- -	24	21	92	98	29	47	41	46	83	79	68	97	95	71
+ Preferred Equity and Hybrid Capital	- -	42	126	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	6	20	- -	- -	- -	- -	- -	33	29	23	22	17	12	228
Enterprise Value	- -	- -	- -	158	332	449	424	310	429	599	1,119	1,081	826	1,166	1,127
Total Capital	- -	-65	11	97	78	83	98	104	142	145	232	203	225	244	439
Total Debt/Capital (%)	- -	-8.73	177.07	- -	- -	- -	- -	- -	23.36	19.87	10.03	10.68	7.49	4.9	51.85
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.08	0.05	0.02	0.02	0.02	0.01	0.2
EV/Sales	- -	- -	- -	0.88	1.69	1.97	1.8	1.34	2.02	2.65	4.47	3.85	3.28	4.45	3.88
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.62	26.45	17.87	17.21	21.1	18.17
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.76	33.51	20.36	21.37	26.51	23.9
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.81	- -	15.99	18.56	12.88	12.52
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.55	- -	19.03	18.56	12.88	12.52
Diluted Market Cap	- -	- -	- -	198	418	545	542	430	516	763	1,324	1,276	984	1,379	1,314
Diluted Enterprise Value	- -	- -	- -	106	320	431	411	302	419	634	1,162	1,147	842	1,195	1,164
EV per Share	- -	- -	- -	2.57	5.17	6.61	5.91	4.18	5.53	7.84	14.45	14.66	11.11	15.82	15.76
TTM Sales	91	120	142	180	196	227	235	232	213	226	250	280	252	262	291
TTM EBITDA	12	-82	-16	-20	-32	-12	-2	-20	-7	29	42	60	48	55	62
TTM Operating Income	19	8	-11	-33	-38	-18	-10	-28	-15	18	33	53	39	44	47
TTM Cash Flow to Firm	19	- -	- -	- -	- -	- -	- -	- -	- -	55	- -	68	45	90	90
TTM Free Cash Flow to Firm	14	- -	- -	- -	- -	- -	- -	- -	- -	52	- -	57	45	90	90

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	- -	- -	- -	-5.41	-4,864.25	43.94	63.22	-78.39	-108.18	14.75	29.47	23.07	22.11	15.24	15.48
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.76	33.51	20.36	21.37	26.51	23.9
Enterprise Value	- -	- -	- -	158	332	449	424	310	429	599	1,119	1,081	826	1,166	1,127
Low Price	- -	- -	- -	3.83	3.95	4.83	6.02	5.44	5.9	3.37	8.47	12.27	10.35	12.15	14.15
EV/Sales	- -	- -	- -	0.88	1.69	1.97	1.8	1.34	2.02	2.65	4.47	3.85	3.28	4.45	3.88
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.62	26.45	17.87	17.21	21.1	18.17
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.62	13.43	26.42	24.18	27.06	30.62
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.79	9.56	23.77	25.98	20.96	30.77
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.81	15.46	30.6	30.83	28.3	37.08
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.71	6.88	19.75	19.21	17.96	24.26
Price/Book Value	- -	- -	- -	2.59	5.5	6.81	5.64	4.22	4.83	6.28	6.13	6.68	4.66	5.82	6.04
Price/Book Value Average	- -	- -	- -	4.41	4.75	6.02	5.73	4.54	4.8	4.64	4.37	6.01	5.01	4.51	6.06
Price/Book Value High	- -	- -	- -	7.39	6.62	8.79	7.06	5.52	5.68	6.76	7.06	7.74	5.94	6.09	7.31
Price/Book Value Low	- -	- -	- -	2.43	3.24	3.96	4.38	3.89	4.21	2.22	3.14	5	3.7	3.86	4.78
Price/Tangible Book Value	- -	- -	- -	2.59	5.56	7.53	6.04	4.44	5	6.4	6.17	6.73	4.69	5.85	6.72
Price/Tangible Book Value Average	- -	- -	- -	4.41	4.81	6.66	6.13	4.77	4.97	4.73	4.39	6.06	5.04	4.54	6.75
Price/Tangible Book Value High	- -	- -	- -	7.39	6.69	9.72	7.56	5.8	5.88	6.89	7.1	7.8	5.98	6.12	8.13
Price/Tangible Book Value Low	- -	- -	- -	2.43	3.28	4.39	4.69	4.09	4.36	2.26	3.16	5.03	3.72	3.89	5.32
Price/Sales	- -	- -	- -	1.1	2.13	2.4	2.3	1.85	2.42	3.29	5.1	4.42	3.84	5.18	4.44
Price/Sales Average	- -	- -	- -	1.88	1.84	2.12	2.34	1.99	2.41	2.43	3.63	3.98	4.13	4.02	4.46
Price/Sales High	- -	- -	- -	3.15	2.56	3.1	2.88	2.42	2.85	3.54	5.87	5.12	4.9	5.42	5.38
Price/Sales Low	- -	- -	- -	1.04	1.26	1.4	1.79	1.71	2.11	1.16	2.61	3.3	3.05	3.44	3.52
Price/Cash Flow	- -	- -	- -	-6.49	123.36	29.03	37.89	-159.78	-1,210.35	13.41	25.44	18.75	21.72	14.99	15.2
Price/Cash Flow Average	- -	- -	- -	-11.06	106.66	25.67	38.47	-171.55	-1,202.13	9.92	18.11	16.87	23.33	11.62	15.27
Price/Cash Flow High	- -	- -	- -	-18.52	148.43	37.48	47.44	-208.86	-1,423.27	14.44	29.28	21.71	27.68	15.68	18.41
Price/Cash Flow Low	- -	- -	- -	-6.11	72.8	16.91	29.44	-147.06	-1,054.58	4.74	13.03	14.02	17.25	9.95	12.04
Price/Free Cash Flow Average	- -	- -	- -	-9.22	-4,205.55	38.86	64.18	-84.17	-107.45	10.91	20.98	20.76	23.75	11.81	15.56
Price/Free Cash Flow High	- -	- -	- -	-15.44	-5,852.53	56.73	79.14	-102.47	-127.22	15.88	33.92	26.72	28.18	15.94	18.75
Price/Free Cash Flow Low	- -	- -	- -	-5.09	-2,870.67	25.6	49.11	-72.15	-94.26	5.21	15.09	17.25	17.56	10.11	12.26
EV/Sales Average	- -	- -	- -	1.86	1.39	1.69	1.84	1.48	2	1.81	3	3.42	3.57	3.29	3.9
EV/Sales High	- -	- -	- -	3.46	2.14	2.7	2.39	1.92	2.45	2.9	5.25	4.54	4.34	4.69	4.81
EV/Sales Low	- -	- -	- -	0.8	0.79	0.94	1.27	1.19	1.7	0.57	1.98	2.76	2.49	2.72	2.96
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.09	17.74	15.87	18.71	15.6	18.27
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.53	31.03	21.04	22.76	22.22	22.52
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.4	11.68	12.82	13.06	12.88	13.89
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.07	22.47	18.07	23.24	19.6	24.03
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.89	39.31	23.96	28.26	27.93	29.62
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.21	14.8	14.6	16.22	16.19	18.27
Last Price	- -	- -	- -	4.07	6.7	8.3	7.74	5.91	6.78	9.53	16.54	16.41	13.03	18.31	17.86
High Price	- -	- -	- -	11.62	8.06	10.71	9.69	7.72	7.97	10.26	19.04	19	16.6	19.15	21.63
Enterprise Value Average	- -	- -	- -	334	274	384	432	343	425	409	750	959	898	862	1,133
Enterprise Value High	- -	- -	- -	621	419	613	564	445	522	654	1,312	1,272	1,092	1,228	1,396
Enterprise Value Low	- -	- -	- -	143	156	214	300	276	361	128	494	775	627	712	861

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	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

Shares Outstanding	44	59	59	61	64	68	72	74	78	76	77	74	74	74	71
Diluted Weighted Avg Shares	44	44	59	49	62	66	70	73	76	80	80	78	76	75	74
Basic Weighted Avg Shares	44	44	59	49	62	66	70	73	76	78	77	76	74	74	72
Revenue per Share	2.09	2.75	2.4	3.69	3.14	3.46	3.36	3.19	2.79	2.9	3.25	3.71	3.39	3.53	4.02
EBITDA per Share	0.28	-1.87	-0.27	-0.41	-0.51	-0.19	-0.03	-0.27	-0.09	0.37	0.55	0.8	0.65	0.75	0.86
Operating Income per Share	0.42	0.19	-0.19	-0.68	-0.61	-0.28	-0.15	-0.38	-0.19	0.23	0.43	0.7	0.52	0.59	0.65
Basic EPS, GAAP	0.11	-2.06	-0.49	-0.74	-0.67	-0.34	-0.15	-0.38	-0.23	0.23	1.23	0.62	0.54	0.68	0.58
Basic EPS from Cont Ops	0.17	-2.06	-0.46	-0.71	-0.67	-0.34	-0.15	-0.38	-0.23	0.23	1.23	0.62	0.54	0.68	0.58
Diluted EPS, GAAP	0.11	-2.06	-0.49	-0.74	-0.67	-0.34	-0.15	-0.38	-0.23	0.22	1.19	0.6	0.53	0.67	0.57
Diluted EPS from Cont Ops	0.17	-2.06	-0.46	-0.71	-0.67	-0.34	-0.15	-0.38	-0.23	0.22	1.19	0.6	0.53	0.67	0.57
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.05	0.21	0.24	0.24	0.24
Cash Flow per Share	0.42	0.07	-0.43	-0.63	0.05	0.29	0.2	-0.04	-0.01	0.71	0.65	0.88	0.6	1.22	1.17
Free Cash Flow per Basic Share	0.32	-0.02	-0.48	-0.75	- -	0.19	0.12	-0.08	-0.06	0.67	0.58	0.73	0.6	1.22	1.17
Cash & Equivalents per Share	- -	0.4	0.35	1.5	1.53	1.68	1.83	1.73	1.67	2.07	2.39	2.05	2.14	2.65	5.28
Book Value per Share	- -	-1.9	-2.28	1.57	1.22	1.22	1.37	1.4	1.4	1.52	2.7	2.45	2.8	3.15	2.96
Tangible Book Value per Share	- -	-1.92	-2.3	1.57	1.21	1.1	1.28	1.33	1.36	1.49	2.68	2.44	2.78	3.13	2.66