The Hackett Group, Inc. Financial Ratios — AWT 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 (%)	17.88	14.84	9.29	10.62	14.39	22.87	28.27	20.71	17.82	3.93	29.18	40.37	46.04	28.82	14.09
Return on Assets (%)	13.68	10.39	5.74	6.48	8.91	13.48	15.88	13.07	12.43	2.83	20.77	20.79	18.64	15.81	6.48
Return on Capital (%)	- -	- -	7.76	9.28	13.39	22.29	25.4	19.07	17.06	3.8	28.26	30.64	29.97	24.03	10.06
Return on Invested Capital (%)	- -	- -	7.75	9.14	12.96	20.05	22.01	20.62	16.47	3.74	27.16	29.34	28.4	22.99	9.74
Gross Margin (%)	33.94	33.15	31.24	31.5	33.55	33.45	33.72	34.84	34.27	30.53	37.9	39.35	39.24	39.27	38.34
EBITDA Margin (%)	9.43	8.83	8.14	7.25	10.24	13.26	12.02	13.43	12.6	5.48	18.24	19.98	17.76	15.45	9.4
Operating Margin (%)	8.08	7.56	7.03	5.57	8.4	11.98	10.84	12.41	12.29	7.99	16.67	18.59	17.01	14.24	8.72
Incremental Operating Margin (%)	57.64	- -	- -	- -	36.15	61.51	110.41	59.02	22.25	36.26	69.53	54.38	- -	- -	219.27
Pretax Margin (%)	8.1	7.38	6.82	5.05	8.25	11.84	10.17	11.52	10.98	3.56	16.64	18.76	15.52	13.7	7.14
Profit Margin (%)	10.41	7.5	3.9	4.1	5.29	7.7	9.89	8.36	8.24	2.29	14.9	13.89	11.51	9.44	4.23
Net Income to Common Margin (%)	10.41	7.5	3.9	4.1	5.29	7.7	9.89	8.36	8.24	2.29	14.9	13.89	11.51	9.44	4.23
Effective Tax Rate (%)	- -	- -	41.92	18.85	35.82	37.59	9.12	16.93	24.96	33.71	10.41	25.95	25.8	31.08	40.68
Dvd Payout Ratio (%)	- -	18.21	34.93	36.12	22.21	34.65	33.93	36.73	48.09	264.61	31.01	25.58	35.06	40.88	99.69
Sustainable Growth Rate (%)	17.88	12.14	6.05	6.78	11.19	14.94	18.68	13.11	9.25	-6.47	20.13	30.04	29.9	17.04	0.04

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	- -	25	19	18	- -	7	19	7	8	6	4	61	34	16	78
ST Debt	- -	3	- -	- -	- -	- -	- -	- -	3	3	2	1	1	1	1
LT Debt	- -	22	19	18	- -	7	19	7	5	4	1	60	33	15	77
Total Debt/EBITDA	- -	1.27	1.04	1.06	- -	0.19	0.57	0.17	0.22	0.47	0.07	1.04	0.65	0.32	2.73
Net Debt/EBITDA	-1.67	0.41	0.05	0.21	-0.88	-0.34	0.04	-0.19	-0.73	-3.77	-0.9	0.5	0.22	-0.07	2.01
Total Debt/EBIT	- -	1.47	1.21	1.45	- -	0.21	0.66	0.19	0.25	0.71	0.08	1.11	0.7	0.35	3.33
Net Debt/EBIT	-1.95	0.47	0.05	0.29	-1.07	-0.38	0.05	-0.22	-0.83	-5.72	-0.99	0.53	0.24	-0.08	2.45
EBITDA to Interest Expense	- -	31.23	38.58	27.4	65.32	95.87	56.91	60.2	114.41	104.13	535.29	407.53	16.29	30.43	16.73
EBITDA-CapEx/Interest Expense	- -	26.07	34.2	22.46	57.98	87.66	45.75	45.1	99.72	89.11	501.17	375.2	15.02	27.87	12.15
EBIT to Interest Expense	- -	26.73	33.32	21.05	53.61	86.61	51.36	55.61	111.64	151.83	489.22	379.15	15.59	28.04	15.53
Interest Expense	- -	1	- -	1	- -	- -	1	1	- -	- -	- -	- -	3	2	2
Common Equity/Total Assets	77.79	61.54	61.99	60.02	63.69	54.16	57.91	68.38	71.03	73.17	69.31	31.5	49.65	59.79	32.99
Long-Term Debt/Equity (%)	- -	23.34	20.42	20.34	- -	8.11	17.71	5.26	3.82	2.49	1.02	103.36	37.01	12.73	113.13
Long-Term Debt/Capital (%)	- -	18.46	16.96	16.9	- -	7.51	15.05	5	3.61	2.38	1	50.46	26.78	11.21	52.62
Long-Term Debt/Total Assets (%)	- -	14.36	12.66	12.21	- -	4.39	10.26	3.6	2.71	1.82	0.71	32.56	18.38	7.61	37.32
Total Debt/Equity (%)	- -	26.39	20.42	20.34	- -	8.11	17.71	5.26	5.79	4.35	2.62	104.85	38.22	13.56	114.98
Total Debt/Capital (%)	- -	20.88	16.96	16.9	- -	7.51	15.05	5	5.47	4.17	2.56	51.18	27.65	11.94	53.48
Total Debt/Total Assets (%)	- -	16.24	12.66	12.21	- -	4.39	10.26	3.6	4.11	3.18	1.82	33.03	18.97	8.11	37.93
Net Debt to Equity	-25.29	8.54	0.89	4.07	-23.01	-14.73	1.39	-5.91	-18.86	-35.1	-31.83	50.44	13.05	-3.14	84.61
Net Debt/Capital (%)	-33.85	7.87	0.88	3.91	-29.89	-17.28	1.37	-6.28	-21.7	-50.69	-44.97	32.98	11.35	-3.16	44.95
EBITDA	20	20	18	17	27	37	33	38	36	13	51	59	53	49	29
EBITDA-CapEx	15	16	16	14	24	34	27	29	31	11	48	54	49	44	21
Operating Income (Loss)	17	17	16	13	22	34	30	35	35	19	46	55	50	45	27

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	0.93	0.46	0.54	0.38	0.47	0.35	0.34	0.31	0.59	1.16	0.83	0.51	0.42	0.31	0.37
Current Ratio	2.19	1.64	1.77	1.4	1.35	1.23	1.46	1.65	1.8	1.99	1.86	1.36	1.51	1.44	1.72
Quick Ratio	1.92	1.45	1.55	1.35	1.31	1.2	1.36	1.55	1.73	1.93	1.76	1.32	1.46	1.38	1.59
CFO/Avg Current Liab	0.58	0.56	0.72	0.52	0.82	0.62	0.49	0.68	0.96	1.02	0.95	1.03	0.68	0.93	0.79
Common Equity/Total Assets	77.79	61.54	61.99	60.02	63.69	54.16	57.91	68.38	71.03	73.17	69.31	31.5	49.65	59.79	32.99
Long-Term Debt/Equity (%)	- -	23.34	20.42	20.34	- -	8.11	17.71	5.26	3.82	2.49	1.02	103.36	37.01	12.73	113.13
Long-Term Debt/Capital (%)	- -	18.46	16.96	16.9	- -	7.51	15.05	5	3.61	2.38	1	50.46	26.78	11.21	52.62
Long-Term Debt/Total Assets (%)	- -	14.36	12.66	12.21	- -	4.39	10.26	3.6	2.71	1.82	0.71	32.56	18.38	7.61	37.32
Total Debt/Equity (%)	- -	26.39	20.42	20.34	- -	8.11	17.71	5.26	5.79	4.35	2.62	104.85	38.22	13.56	114.98
Total Debt/Capital (%)	- -	20.88	16.96	16.9	- -	7.51	15.05	5	5.47	4.17	2.56	51.18	27.65	11.94	53.48
Total Debt/Total Assets (%)	- -	16.24	12.66	12.21	- -	4.39	10.26	3.6	4.11	3.18	1.82	33.03	18.97	8.11	37.93
CFO/Total Liabilities	54.64	34.38	44.51	31.36	62.12	45.03	34.01	56.7	75.48	85.29	72.78	46.49	40.94	61.4	29.13
CFO/CapEx	4.11	6.26	12.3	6.06	12.05	10.35	4.07	3.36	9.27	23.28	14.3	12.65	9.12	11.7	5.12
Altman's Z-Score	4.34	3.65	4.5	5.13	7.93	7.85	6.86	9.04	8.87	7.95	10.26	8.05	10.03	12.37	6.97

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	7.43	7.96	7.66	8.56	8.51	7.72	6.8	7.35	7.88	8.01	10.21	9.85	9.19	8.77	8.94
Days Sales Outstanding	49.16	45.88	47.62	42.63	42.88	47.29	53.65	49.65	46.31	45.56	35.76	37.06	39.72	41.61	40.82
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	154	130	185	256	480	498	437	464	470	421	652	547	620	836	489
- Cash & Cash Equivalents	33	17	18	15	24	20	18	14	26	49	46	30	21	16	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	25	19	18	- -	7	19	7	8	6	4	61	34	16	78
Enterprise Value	121	138	186	260	457	486	439	457	452	377	610	578	634	835	550
Total Capital	130	120	112	108	102	93	126	130	146	147	148	119	125	131	146
Total Debt/Capital (%)	- -	20.88	16.96	16.9	- -	7.51	15.05	5	5.47	4.17	2.56	51.18	27.65	11.94	53.48
Total Debt / EV	- -	0.18	0.1	0.07	- -	0.01	0.04	0.01	0.02	0.02	0.01	0.11	0.05	0.02	0.14
EV/Sales	0.58	0.62	0.83	1.1	1.75	1.74	1.59	1.6	1.6	1.58	2.19	1.97	2.14	2.66	1.8
EV/EBITDA	6.13	7.02	10.22	15.14	17.1	13.09	13.21	11.9	12.7	28.76	11.99	9.84	12.02	17.21	19.14
EV/EBIT	7.16	8.11	11.84	20.64	20.83	14.49	15.29	13.61	14.42	43.66	13.12	10.45	12.86	18.73	23.35
EV/Cash Flow to Firm	- -	- -	7.24	13.48	12.54	14.66	16.23	13.87	10.61	8.55	13.13	9.79	15.92	17.1	13.3
EV/Free Cash Flow to Firm	- -	- -	7.87	16.06	13.66	16.21	21.39	19.61	11.89	8.93	14.12	10.63	17.75	18.66	16.43
Diluted Market Cap	161	140	199	262	517	572	489	508	513	454	685	650	628	854	544
Diluted Enterprise Value	128	148	200	266	493	559	490	501	495	411	643	681	642	853	604
EV per Share	3.01	4.45	6.21	8.89	15.38	16.99	15.24	15.48	15.19	12.58	19.5	21.49	23.23	30.37	21.9
TTM Sales	209	223	224	237	261	280	277	286	282	239	279	294	297	314	306
TTM EBITDA	20	20	18	17	27	37	33	38	36	13	51	59	53	49	29
TTM Operating Income	17	17	16	13	22	34	30	35	35	19	46	55	50	45	27
TTM Cash Flow to Firm	- -	- -	26	19	36	33	27	33	43	44	46	59	40	49	41
TTM Free Cash Flow to Firm	- -	- -	24	16	33	30	21	23	38	42	43	54	36	45	33

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	10.44	8.21	8.5	16.72	15.58	19.25	24.46	22.32	13.56	10.78	15.9	11.99	18.87	19.56	16.78
EV/EBIT	7.16	8.11	11.84	20.64	20.83	14.49	15.29	13.61	14.42	43.66	13.12	10.45	12.86	18.73	23.35
Enterprise Value	121	138	186	260	457	486	439	457	452	377	610	578	634	835	550
Low Price	3.21	3.24	3.87	5.76	7.29	12.6	13.01	14.83	14.86	9.22	13.51	17.1	17.22	21.09	17.5
EV/Sales	0.58	0.62	0.83	1.1	1.75	1.74	1.59	1.6	1.6	1.58	2.19	1.97	2.14	2.66	1.8
EV/EBITDA	6.13	7.02	10.22	15.14	17.1	13.09	13.21	11.9	12.7	28.76	11.99	9.84	12.02	17.21	19.14
Price/Earnings	7.03	7.95	21.46	25.92	34.68	23.53	16.02	19.32	20.22	76.85	15.06	15.66	18.09	28.27	41.15
Price/Earnings Average	7.26	8.48	18.88	18.88	26.24	20.36	17.09	21.34	20.81	75.54	12.97	15.91	16.98	22.97	50.47
Price/Earnings High	9.5	12.29	25.37	27.2	42.13	24.52	21.59	27.74	24.82	98.11	16.28	18.83	19.55	30.14	67.9
Price/Earnings Low	5.89	6.15	13.42	17.03	15.64	17.02	13.72	18.23	19.02	50.54	9.76	13.16	13.7	19.62	36.93
Price/Book Value	1.18	1.37	1.99	2.85	4.7	5.78	4.08	3.76	3.42	2.99	4.53	9.38	6.88	7.23	7.19
Price/Book Value Average	1.22	1.46	1.75	2.08	3.56	5	4.35	4.15	3.51	2.93	3.9	9.53	6.46	5.87	8.81
Price/Book Value High	1.6	2.12	2.35	2.99	5.71	6.02	5.5	5.39	4.19	3.81	4.9	11.28	7.44	7.71	11.86
Price/Book Value Low	0.99	1.06	1.24	1.87	2.12	4.18	3.49	3.54	3.21	1.96	2.94	7.89	5.21	5.02	6.45
Price/Tangible Book Value	2.81	7.03	10.97	17.83	17.43	35.87	19.7	11.79	8.86	7.57	11.09	-21.67	106.21	35.59	-18.96
Price/Tangible Book Value Average	2.91	7.5	9.65	12.99	13.19	31.03	21.01	13.02	9.12	7.44	9.55	-22.02	99.66	28.91	-23.26
Price/Tangible Book Value High	3.81	10.86	12.97	18.71	21.17	37.37	26.55	16.92	10.87	9.66	11.98	-26.06	114.76	37.94	-31.29
Price/Tangible Book Value Low	2.36	5.44	6.86	11.71	7.86	25.93	16.87	11.12	8.33	4.98	7.19	-18.22	80.43	24.7	-17.02
Price/Sales	0.73	0.6	0.84	1.06	1.84	1.81	1.58	1.62	1.67	1.76	2.24	2.17	2.08	2.67	1.74
Price/Sales Average	0.76	0.64	0.74	0.77	1.39	1.57	1.69	1.78	1.71	1.73	1.93	2.21	1.95	2.17	2.14
Price/Sales High	0.99	0.92	0.99	1.12	2.23	1.89	2.14	2.32	2.04	2.24	2.43	2.61	2.25	2.85	2.88
Price/Sales Low	0.61	0.46	0.52	0.7	0.83	1.31	1.36	1.52	1.57	1.15	1.45	1.83	1.58	1.85	1.56
Price/Cash Flow	7.53	6.52	7.37	13.42	13.24	15.41	16.53	14.26	11.11	9.55	13.5	10.85	16.52	17.55	13.21
Price/Cash Flow Average	7.78	6.96	6.48	9.78	10.02	13.34	17.63	15.74	11.43	9.38	11.62	11.02	15.5	14.26	16.21
Price/Cash Flow High	10.18	10.08	8.71	14.08	16.08	16.06	22.28	20.46	13.64	12.19	14.59	13.04	17.85	18.71	21.8
Price/Cash Flow Low	6.31	5.05	4.61	8.81	5.97	11.14	14.16	13.44	10.45	6.28	8.75	9.12	12.51	12.18	11.86
Price/Free Cash Flow Average	10.79	8.75	7.48	12.18	11.79	16.66	26.09	24.66	13.95	10.59	13.69	12.18	17.71	15.89	20.58
Price/Free Cash Flow High	14.12	12.68	10.05	17.55	18.93	20.06	32.97	32.04	16.64	13.76	17.18	14.41	20.39	20.85	27.69
Price/Free Cash Flow Low	8.76	6.35	5.32	10.98	7.02	13.92	20.95	21.06	12.76	7.09	10.3	10.08	14.29	13.58	15.06
EV/Sales Average	0.6	0.66	0.73	0.8	1.3	1.5	1.69	1.77	1.65	1.55	1.86	2	2.01	2.16	2.16
EV/Sales High	0.84	0.94	0.98	1.15	2.15	1.81	2.14	2.31	1.98	2.06	2.38	2.34	2.3	2.84	2.84
EV/Sales Low	0.46	0.49	0.52	0.73	0.74	1.24	1.36	1.51	1.5	0.97	1.36	1.67	1.63	1.85	1.63
EV/EBITDA Average	6.39	7.46	9	11.09	12.73	11.28	14.08	13.16	13.08	28.21	10.21	9.99	11.3	13.98	23
EV/EBITDA High	8.88	10.63	12.07	15.88	20.96	13.65	17.78	17.16	15.7	37.62	13.03	11.73	12.97	18.35	30.22
EV/EBITDA Low	4.87	5.53	6.41	10.02	7.23	9.37	11.31	11.21	11.92	17.78	7.48	8.36	9.17	11.94	17.39
EV/EBIT Average	7.46	8.61	10.42	15.11	15.51	12.48	16.31	15.05	14.86	42.83	11.17	10.61	12.08	15.21	28.06
EV/EBIT High	10.37	12.26	13.98	21.64	25.54	15.11	20.59	19.63	17.83	57.12	14.25	12.46	13.87	19.96	36.87
EV/EBIT Low	5.69	6.38	7.42	13.65	8.81	10.37	13.1	12.82	13.53	27	8.19	8.88	9.81	12.99	21.22
Last Price	3.83	4.19	6.19	8.77	16.17	17.43	15.19	15.73	15.79	14.03	20.85	20.34	22.74	30.4	19.5
High Price	5.18	6.47	7.31	9.2	19.64	18.16	20.47	22.57	19.38	17.91	22.53	24.46	24.57	32.4	32.18
Enterprise Value Average	126	147	164	190	340	418	468	505	466	370	519	586	595	678	660
Enterprise Value High	175	209	220	272	560	506	591	659	559	494	662	688	683	890	868
Enterprise Value Low	96	109	117	172	193	348	376	431	424	233	380	490	483	579	499

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	40	31	30	29	30	29	29	30	30	30	31	27	27	27	25
Diluted Weighted Avg Shares	42	34	32	30	32	33	32	32	32	32	33	32	28	28	28
Basic Weighted Avg Shares	40	32	30	29	30	29	29	29	30	30	30	31	27	28	27
Revenue per Share	5.24	7.03	7.39	8.24	8.81	9.62	9.59	9.73	9.48	7.99	9.29	9.35	10.92	11.39	11.19
EBITDA per Share	0.49	0.62	0.6	0.6	0.9	1.28	1.15	1.31	1.19	0.44	1.69	1.87	1.94	1.76	1.05
Operating Income per Share	0.42	0.53	0.52	0.46	0.74	1.15	1.04	1.21	1.16	0.64	1.55	1.74	1.86	1.62	0.98
Basic EPS, GAAP	0.55	0.53	0.29	0.34	0.47	0.74	0.95	0.81	0.78	0.18	1.38	1.3	1.26	1.08	0.47
Basic EPS from Cont Ops	0.54	0.53	0.29	0.34	0.47	0.71	0.89	0.93	0.78	0.19	1.38	1.3	1.26	1.08	0.47
Diluted EPS, GAAP	0.52	0.5	0.27	0.32	0.43	0.66	0.85	0.74	0.72	0.17	1.26	1.28	1.24	1.05	0.46
Diluted EPS from Cont Ops	0.51	0.5	0.28	0.32	0.43	0.63	0.79	0.85	0.72	0.17	1.26	1.28	1.24	1.05	0.46
Dividend per Share	- -	0.1	0.1	0.12	0.1	0.25	0.3	0.34	0.38	0.5	0.43	0.33	0.44	0.44	0.47
Cash Flow per Share	0.51	0.64	0.84	0.65	1.22	1.13	0.92	1.1	1.42	1.47	1.54	1.88	1.38	1.73	1.48
Free Cash Flow per Basic Share	0.39	0.54	0.77	0.55	1.12	1.02	0.69	0.78	1.27	1.41	1.44	1.73	1.23	1.58	1.19
Cash & Equivalents per Share	0.82	0.54	0.61	0.5	0.79	0.69	0.61	0.47	0.87	1.65	1.46	1.13	0.77	0.6	0.73
Book Value per Share	3.24	3.05	3.11	3.07	3.44	3.02	3.72	4.19	4.62	4.7	4.6	2.17	3.3	4.2	2.71
Tangible Book Value per Share	1.36	0.6	0.56	0.49	0.93	0.49	0.77	1.33	1.78	1.85	1.88	-0.94	0.21	0.85	-1.03