Carriage Services, Inc. Financial Ratios — C57 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 (%)	5.65	8.71	13.21	9.43	12.36	11.75	19.92	5.56	6.49	6.89	18	31.21	21.54	17.27	22.23
Return on Assets (%)	1.04	1.62	2.59	2.01	2.51	2.28	4.12	1.27	1.42	1.41	2.85	3.49	2.72	2.59	3.92
Return on Capital (%)	5.67	5.71	6.69	5.67	6.22	5.82	- -	4.63	4.68	5.11	7.32	8.25	7.79	6.99	9.17
Return on Invested Capital (%)	5.29	5.68	5.53	6.2	6.23	6.1	- -	4.68	4.61	5.08	9.76	7.88	7.6	6.91	9.01
Gross Margin (%)	27.76	30.89	30.17	30.96	31.96	32.09	29.75	28.34	29.03	32.15	34.46	32.21	32.49	35.48	35.14
EBITDA Margin (%)	20.6	23.38	22.83	22.85	25.74	26.44	25.15	22.22	24.24	23.65	30.72	27.23	27.06	26.24	29.55
Operating Margin (%)	15.36	18.3	17.32	17.56	20.06	20.23	18.96	16.16	19.08	23.88	25.09	22.09	21.48	20.88	23.48
Incremental Operating Margin (%)	- -	55.02	4.29	21.52	54.54	27.31	- -	- -	146.88	47.67	33.72	220.08	3.36	10.19	103.07
Pretax Margin (%)	5.89	8.63	11.43	10.04	14.26	12.99	12.7	6.82	8.18	7.48	11.79	15.45	12.14	12.39	16.83
Profit Margin (%)	3.8	5.75	9.02	7	8.6	7.89	14.41	4.35	5.3	4.88	8.82	11.18	8.73	8.15	12.34
Net Income to Common Margin (%)	3.79	5.75	9.01	7	8.6	7.89	14.41	4.35	5.3	4.88	8.82	11.18	8.73	8.15	12.34
Effective Tax Rate (%)	42.5	39.71	37.94	31.96	39.71	39.27	- -	36.25	35.17	34.7	25.16	27.65	28.03	34.2	26.69
Dvd Payout Ratio (%)	22.21	17.51	12.02	11.91	8.72	12.73	9.97	47.34	37.14	37.59	21.91	16.34	20.08	20.66	13.64
Sustainable Growth Rate (%)	4.4	7.18	11.62	8.3	11.28	10.25	17.94	2.93	4.08	4.3	14.05	26.11	17.22	13.7	19.2

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	230	269	250	280	325	340	360	366	520	478	579	613	605	561	553
ST Debt	1	11	13	10	12	13	17	2	3	6	3	3	4	4	4
LT Debt	229	257	236	270	313	327	343	364	517	472	576	610	601	557	548
Total Debt/EBITDA	6.07	5.79	5.13	5.42	5.21	5.18	5.55	6.15	7.82	6.14	5.01	6.08	5.84	5.29	4.48
Net Debt/EBITDA	5.93	5.67	5.02	5.35	5.15	5.09	5.43	6.03	7.37	5.77	4.78	5.82	5.59	5.06	4.27
Total Debt/EBIT	8.14	7.4	6.76	7.05	6.69	6.77	7.36	8.7	10.96	8.36	6.18	7.69	7.47	6.86	5.66
Net Debt/EBIT	7.95	7.25	6.62	6.96	6.61	6.65	7.2	8.53	10.32	7.85	5.89	7.36	7.14	6.56	5.4
EBITDA to Interest Expense	2.09	2.71	3.85	4.05	4.46	4.2	3.76	2.56	2.58	2.38	4.53	3.89	2.85	3.31	4.35
EBITDA-CapEx/Interest Expense	2.09	2.71	3.85	3.45	4.02	3.8	3.76	2.56	2.58	2.38	4.53	2.58	1.63	3.31	2.27
EBIT to Interest Expense	1.56	2.12	2.92	3.11	3.47	3.22	2.83	1.86	2.03	2.4	3.7	3.16	2.27	2.63	3.46
Interest Expense	18	17	13	13	14	16	17	23	26	33	25	26	36	32	28
Common Equity/Total Assets	18.84	18.27	20.89	21.74	18.92	19.86	21.45	24.14	20.05	20.99	10.86	11.5	13.65	16.3	18.93
Long-Term Debt/Equity (%)	180.29	190.58	151.37	150.12	198.68	185.87	173.51	164.36	228.03	196.4	450.04	444.51	347.16	267.06	215.17
Long-Term Debt/Capital (%)	64.21	63.76	58.22	58.73	64.83	63.35	61.48	61.93	69.22	65.71	81.49	81.29	77.25	72.39	67.91
Long-Term Debt/Total Assets (%)	34.03	34.86	31.62	32.63	37.58	36.9	37.22	39.68	45.73	41.22	48.88	51.1	47.38	43.53	40.73
Total Debt/Equity (%)	180.78	198.89	159.98	155.59	206.45	193.42	182.24	165.41	229.42	198.88	452.24	446.82	349.38	268.94	216.86
Total Debt/Capital (%)	64.39	66.54	61.54	60.87	67.37	65.92	64.57	62.32	69.64	66.54	81.89	81.71	77.75	72.9	68.44
Total Debt/Total Assets (%)	34.12	36.38	33.42	33.82	39.05	38.4	39.09	39.93	46.01	41.74	49.12	51.36	47.68	43.83	41.05
Net Debt to Equity	176.61	194.66	156.67	153.64	204.14	189.91	178.38	162.21	216.2	186.77	431.06	427.98	334.09	257.15	206.95
Net Debt/Capital (%)	63.1	65.4	60.47	60.16	66.69	65.14	63.31	61.18	65.69	62.57	78.18	78.39	74.49	69.81	65.45
EBITDA	38	46	49	52	62	66	65	60	66	78	115	101	103	106	123
EBITDA-CapEx	38	46	49	44	56	59	65	60	66	78	115	67	59	106	64
Operating Income (Loss)	28	36	37	40	49	50	49	43	52	79	94	82	82	84	98

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	0.04	0.04	0.03	0.01	0.01	0.07	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.02	0.03
Current Ratio	0.97	0.79	0.76	1.11	0.91	0.74	0.71	0.84	1.12	0.73	0.66	0.84	0.82	0.77	0.98
Quick Ratio	0.55	0.46	0.42	0.7	0.51	0.54	0.5	0.6	0.73	0.54	0.5	0.57	0.58	0.54	0.78
CFO/Avg Current Liab	1.08	0.69	0.89	0.91	1.47	1.23	1.04	1.26	1.23	1.98	1.54	1.15	1.57	0.95	1.05
Common Equity/Total Assets	18.84	18.27	20.89	21.74	18.92	19.86	21.45	24.14	20.05	20.99	10.86	11.5	13.65	16.3	18.93
Long-Term Debt/Equity (%)	180.29	190.58	151.37	150.12	198.68	185.87	173.51	164.36	228.03	196.4	450.04	444.51	347.16	267.06	215.17
Long-Term Debt/Capital (%)	64.21	63.76	58.22	58.73	64.83	63.35	61.48	61.93	69.22	65.71	81.49	81.29	77.25	72.39	67.91
Long-Term Debt/Total Assets (%)	34.03	34.86	31.62	32.63	37.58	36.9	37.22	39.68	45.73	41.22	48.88	51.1	47.38	43.53	40.73
Total Debt/Equity (%)	180.78	198.89	159.98	155.59	206.45	193.42	182.24	165.41	229.42	198.88	452.24	446.82	349.38	268.94	216.86
Total Debt/Capital (%)	64.39	66.54	61.54	60.87	67.37	65.92	64.57	62.32	69.64	66.54	81.89	81.71	77.75	72.9	68.44
Total Debt/Total Assets (%)	34.12	36.38	33.42	33.82	39.05	38.4	39.09	39.93	46.01	41.74	49.12	51.36	47.68	43.83	41.05
CFO/Total Liabilities	5.71	4.27	6.75	5.65	7.62	7.05	6.25	7.04	4.78	9.16	8.02	5.78	6.9	4.85	5.56
CFO/CapEx	- -	- -	- -	4.81	8.47	8	- -	- -	- -	- -	- -	1.8	1.7	- -	1.03
Altman's Z-Score	- -	- -	0.91	0.96	1.08	1.12	1.13	1.09	1.12	1.35	1.69	1.41	1.36	1.56	1.69

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	11.4	11.52	11.92	12.15	12.95	13.52	13.62	14.07	13.97	14.9	15.65	15.33	14.93	13.96	12.06
Days Sales Outstanding	32.01	31.69	30.63	30.03	28.18	26.99	26.81	25.93	26.13	24.5	23.32	23.81	24.44	26.14	30.27
Inventory Turnover	16.64	26.76	28.52	29.47	30.14	28.57	28.63	28.94	28.31	31.38	33.74	33.55	32.36	32.07	34.53
Days Inventory Outstanding	21.93	13.64	12.8	12.38	12.11	12.78	12.75	12.61	12.89	11.63	10.82	10.88	11.28	11.38	10.57
Accounts Payable Turnover	10.76	14.33	24.24	23.1	22.98	18.66	21.7	23.26	21.17	22.75	19.36	19.41	22	19.08	15.72
Accounts Payable Turnover Days	33.92	25.47	15.06	15.8	15.88	19.56	16.82	15.69	17.24	16.04	18.86	18.8	16.59	19.13	23.22
Cash Conversion Cycle	20.03	19.86	28.37	26.62	24.41	20.21	22.74	22.85	21.78	20.09	15.28	15.89	19.13	18.39	17.63
Inventory to Cash Days	10.09	18.05	17.83	17.65	16.07	14.21	14.06	13.32	13.24	12.87	12.5	12.94	13.16	14.75	19.7
Inventories	5	5	5	5	6	6	7	7	7	7	7	8	8	8	8
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	5	5	5	5	6	6	7	7	7	7	7	8	8	8	8

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	- -	- -	370	388	406	473	416	273	452	549	990	417	371	600	670
- Cash & Cash Equivalents	1	2	1	- -	1	3	1	1	1	1	1	1	2	1	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	230	269	250	280	325	340	360	366	520	478	579	613	605	561	553
Enterprise Value	- -	- -	618	667	730	809	776	639	971	1,026	1,568	1,029	974	1,160	1,221
Total Capital	357	404	405	460	483	516	558	588	746	719	707	750	778	769	807
Total Debt/Capital (%)	64.39	66.54	61.54	60.87	67.37	65.92	64.57	62.32	69.64	66.54	81.89	81.71	77.75	72.9	68.44
Total Debt / EV	- -	- -	0.4	0.42	0.45	0.42	0.46	0.57	0.54	0.47	0.37	0.6	0.62	0.48	0.45
EV/Sales	- -	- -	2.9	2.95	3.01	3.26	3	2.38	3.54	3.12	4.17	2.78	2.55	2.87	2.92
EV/EBITDA	- -	- -	12.71	12.92	11.7	12.33	11.95	10.73	14.62	13.17	13.58	10.2	9.41	10.94	9.9
EV/EBIT	- -	- -	16.76	16.81	15.02	16.12	15.85	15.17	20.47	17.94	16.74	12.9	12.03	14.18	12.5
EV/Cash Flow to Firm	- -	- -	12.97	14.75	12.19	13.6	- -	10	16.21	9.84	15.18	12.9	9.58	15.87	14.98
EV/Free Cash Flow to Firm	- -	- -	12.97	17.73	13.56	15.2	- -	10	16.21	9.84	15.18	22.42	17.03	15.87	54.35
Diluted Market Cap	- -	- -	454	383	446	496	458	277	456	552	1,180	427	382	608	665
Diluted Enterprise Value	- -	- -	702	662	771	833	817	643	975	1,029	1,757	1,039	985	1,167	1,216
EV per Share	- -	- -	33.86	36.06	43.88	48.63	48.17	35.33	54.39	57.04	102.26	67.09	64.94	76.04	77.5
TTM Sales	184	198	213	226	243	248	258	268	274	329	376	370	383	404	417
TTM EBITDA	38	46	49	52	62	66	65	60	66	78	115	101	103	106	123
TTM Operating Income	28	36	37	40	49	50	49	43	52	79	94	82	82	84	98
TTM Cash Flow to Firm	42	36	48	45	60	60	- -	64	60	104	103	80	102	73	81
TTM Free Cash Flow to Firm	42	36	48	38	54	53	- -	64	60	104	103	46	57	73	22

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	- -	- -	11.39	13.21	9.83	11.33	10.13	5.66	10.55	6.65	14	15.74	12.29	11.69	398.9
EV/EBIT	- -	- -	16.76	16.81	15.02	16.12	15.85	15.17	20.47	17.94	16.74	12.9	12.03	14.18	12.5
Enterprise Value	- -	- -	618	667	730	809	776	639	971	1,026	1,568	1,029	974	1,160	1,221
Low Price	- -	- -	16.39	15.35	19.27	19.04	23.01	14.48	15.04	13.51	30.26	22.93	20.13	15.87	35.05
EV/Sales	- -	- -	2.9	2.95	3.01	3.26	3	2.38	3.54	3.12	4.17	2.78	2.55	2.87	2.92
EV/EBITDA	- -	- -	12.71	12.92	11.7	12.33	11.95	10.73	14.62	13.17	13.58	10.2	9.41	10.94	9.9
Price/Earnings	- -	- -	18.82	23.98	20.79	23.96	11.43	23.3	31.14	33.89	33.9	9.76	10.95	17.88	12.74
Price/Earnings Average	- -	- -	17.01	20.92	19.62	19.56	11.37	35.93	25.24	23.76	21.23	14.17	12.5	13.34	12.69
Price/Earnings High	- -	- -	19.81	24.9	22.31	24.17	12.66	43.54	34.28	34.57	35.05	23.54	15.89	18.57	14.55
Price/Earnings Low	- -	- -	15.21	17.56	16.44	16.06	10.17	22.34	18.51	15.01	15.89	8.23	8.92	7.21	10.5
Price/Book Value	- -	- -	2.37	2.16	2.57	2.69	2.11	1.23	2	2.28	7.73	3.04	2.14	2.88	2.63
Price/Book Value Average	- -	- -	2.15	1.88	2.43	2.2	2.09	1.9	1.62	1.6	4.84	4.41	2.44	2.15	2.62
Price/Book Value High	- -	- -	2.5	2.24	2.76	2.71	2.33	2.3	2.2	2.33	8	7.33	3.11	2.99	3
Price/Book Value Low	- -	- -	1.92	1.58	2.04	1.8	1.87	1.18	1.19	1.01	3.62	2.56	1.74	1.16	2.17
Price/Tangible Book Value	- -	- -	-5.15	-4.49	-3.45	-4.12	-3.84	-2.56	-2.22	-3.02	-3.38	-1.36	-1.29	-2.43	-3.1
Price/Tangible Book Value Average	- -	- -	-4.66	-3.92	-3.26	-3.37	-3.82	-3.94	-1.8	-2.11	-2.11	-1.98	-1.47	-1.81	-3.08
Price/Tangible Book Value High	- -	- -	-5.43	-4.67	-3.7	-4.16	-4.25	-4.78	-2.44	-3.08	-3.49	-3.29	-1.87	-2.52	-3.54
Price/Tangible Book Value Low	- -	- -	-4.17	-3.29	-2.73	-2.76	-3.42	-2.45	-1.32	-1.34	-1.58	-1.15	-1.05	-0.98	-2.55
Price/Sales	- -	- -	1.7	1.68	1.79	1.89	1.65	1.01	1.65	1.66	2.99	1.09	0.96	1.46	1.57
Price/Sales Average	- -	- -	1.53	1.46	1.69	1.54	1.64	1.56	1.34	1.16	1.87	1.58	1.09	1.09	1.57
Price/Sales High	- -	- -	1.79	1.74	1.92	1.91	1.82	1.89	1.82	1.69	3.09	2.63	1.39	1.51	1.79
Price/Sales Low	- -	- -	1.37	1.23	1.41	1.27	1.47	0.97	0.98	0.73	1.4	0.92	0.78	0.59	1.3
Price/Cash Flow	- -	- -	9.07	10.38	8.42	9.38	9.4	5.54	10.47	6.58	13.34	6.62	4.84	11.33	10.81
Price/Cash Flow Average	- -	- -	8.2	9.06	7.95	7.65	9.35	8.54	8.49	4.61	8.36	9.61	5.52	8.46	10.77
Price/Cash Flow High	- -	- -	9.55	10.78	9.03	9.46	10.41	10.35	11.53	6.71	13.8	15.96	7.02	11.77	12.35
Price/Cash Flow Low	- -	- -	7.33	7.6	6.66	6.29	8.36	5.31	6.22	2.91	6.25	5.58	3.94	4.57	8.91
Price/Free Cash Flow Average	- -	- -	10.3	11.53	9.27	9.25	10.07	8.73	8.55	4.66	8.77	22.84	14.02	8.72	397.18
Price/Free Cash Flow High	- -	- -	12	13.72	10.54	11.43	11.22	10.58	11.61	6.79	14.47	37.94	17.83	12.14	455.47
Price/Free Cash Flow Low	- -	- -	9.21	9.68	7.77	7.59	9.01	5.43	6.27	2.95	6.56	13.27	10.01	4.71	328.71
EV/Sales Average	- -	- -	2.73	2.73	2.92	2.91	3	2.94	3.23	2.62	3.19	3.29	2.68	2.49	2.92
EV/Sales High	- -	- -	2.99	3.02	3.13	3.28	3.18	3.27	3.71	3.15	4.26	4.37	2.98	2.93	3.15
EV/Sales Low	- -	- -	2.57	2.49	2.66	2.63	2.83	2.34	2.87	2.19	2.77	2.6	2.37	1.98	2.64
EV/EBITDA Average	- -	- -	11.98	11.96	11.34	11.01	11.91	13.21	13.33	11.07	10.37	12.07	9.92	9.5	9.87
EV/EBITDA High	- -	- -	13.11	13.21	12.18	12.4	12.64	14.71	15.3	13.32	13.87	16.04	11.02	11.16	10.67
EV/EBITDA Low	- -	- -	11.25	10.91	10.34	9.96	11.24	10.54	11.85	9.25	9.02	9.55	8.74	7.56	8.94
EV/EBIT Average	- -	- -	15.79	15.56	14.55	14.39	15.8	18.68	18.66	15.07	12.79	15.26	12.67	12.32	12.47
EV/EBIT High	- -	- -	17.29	17.18	15.62	16.21	16.76	20.8	21.43	18.13	17.1	20.28	14.09	14.46	13.47
EV/EBIT Low	- -	- -	14.83	14.19	13.27	13.02	14.91	14.9	16.6	12.59	11.12	12.08	11.18	9.8	11.29
Last Price	- -	- -	20.27	20.96	24.37	28.4	25.86	15.1	25.32	30.51	64.57	27.2	24.73	39.35	42.53
High Price	- -	- -	21.35	21.77	26.14	28.66	28.65	28.22	27.87	31.12	66.76	65.56	35.86	40.87	48.57
Enterprise Value Average	- -	- -	583	618	708	723	773	787	885	862	1,198	1,217	1,026	1,008	1,218
Enterprise Value High	- -	- -	638	682	760	814	820	876	1,017	1,038	1,601	1,617	1,141	1,183	1,316
Enterprise Value Low	- -	- -	547	564	646	654	730	627	788	721	1,042	963	905	802	1,103

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	18	18	18	19	17	17	16	18	18	18	15	15	15	15	16
Diluted Weighted Avg Shares	18	18	22	18	18	17	18	18	18	18	18	16	15	15	16
Basic Weighted Avg Shares	18	18	18	18	18	17	16	18	18	18	17	15	15	15	15
Revenue per Share	10	10.93	11.95	12.49	13.63	15.03	15.7	14.91	15.33	18.43	21.59	24.92	25.84	27	27.06
EBITDA per Share	2.06	2.56	2.73	2.85	3.51	3.97	3.95	3.31	3.72	4.36	6.63	6.79	6.99	7.08	8
Operating Income per Share	1.54	2	2.07	2.19	2.73	3.04	2.98	2.41	2.92	4.4	5.42	5.5	5.55	5.64	6.35
Basic EPS, GAAP	0.38	0.63	1.08	0.87	1.17	1.19	2.26	0.65	0.81	0.9	1.9	2.79	2.26	2.2	3.34
Basic EPS from Cont Ops	0.34	0.57	0.85	0.85	1.17	1.19	2.26	0.65	0.81	0.9	1.9	2.79	2.26	2.2	3.34
Diluted EPS, GAAP	0.38	0.62	0.86	0.87	1.14	1.12	2.1	0.63	0.81	0.89	1.82	2.63	2.16	2.13	3.29
Diluted EPS from Cont Ops	0.34	0.57	0.68	0.85	1.14	1.12	2.1	0.63	0.81	0.89	1.82	2.63	2.16	2.13	3.29
Dividend per Share	0.08	0.1	0.1	0.1	0.1	0.15	0.23	0.31	0.3	0.34	0.42	0.46	0.45	0.45	0.46
Cash Flow per Share	1.7	1.42	2.24	2.02	2.89	3.03	2.75	2.73	2.42	4.64	4.84	4.11	5.11	3.47	3.93
Free Cash Flow per Basic Share	1.7	1.42	2.24	1.6	2.55	2.65	2.75	2.73	2.42	4.64	4.84	1.83	2.1	3.47	0.11
Cash & Equivalents per Share	0.06	0.09	0.08	0.02	0.03	0.2	0.06	0.04	0.04	0.05	0.07	0.08	0.1	0.08	0.11
Book Value per Share	6.88	7.43	8.54	9.72	9.47	10.56	12.28	12.25	12.69	13.36	8.35	8.94	11.54	13.67	16.18
Tangible Book Value per Share	-3.78	-4.71	-3.93	-4.67	-7.06	-6.89	-6.73	-5.91	-11.41	-10.11	-19.13	-19.95	-19.22	-16.19	-13.74