Hawkins, Inc. Financial Ratios — HWK Stock

Profitability (USD)

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	15.48	10.48	10.26	10.21	9.19	10.77	-4.37	11.63	12.57	16.43	18.15	18.4	19.94	19.47	16.4
Return on Assets (%)	11.66	8.04	7.88	7.91	5.3	5.28	-2.27	6.29	7.32	9.51	9.91	10.37	12.07	11.81	9.29
Return on Capital (%)	15.42	10.45	10.27	10.2	7.11	7.44	- -	8.88	9.99	12.4	12.93	14.07	15.96	15.54	12.92
Return on Invested Capital (%)	14.44	10.24	10.06	10.03	7.09	7.46	- -	8.89	10.06	12.11	12.91	14.07	15.66	15.41	12.73
Gross Margin (%)	19.16	16.25	17.69	18.07	19.39	20.28	17.21	17.24	18.68	20.74	18.92	17.66	21.07	23.15	22.61
EBITDA Margin (%)	12.67	10.15	11.69	11.93	11.28	12.32	2.11	10.53	11.71	13.16	12.31	12.36	14.78	16.33	16.04
Operating Margin (%)	10.21	7.23	8.07	8.36	7.53	8	5.43	6.62	7.71	9.36	9.19	9.43	11.32	12.23	11.19
Incremental Operating Margin (%)	6.81	- -	- -	14.76	1.51	10.8	- -	18.14	- -	25.07	8.62	10.56	- -	27.39	1.94
Pretax Margin (%)	10.25	7.25	8.06	8.37	7.34	7.45	-2.99	6.03	7.21	9.36	9.03	8.83	11	11.74	10.09
Profit Margin (%)	6.6	4.89	5.2	5.28	4.38	4.66	-1.82	4.39	5.25	6.87	6.65	6.42	8.2	8.66	7.52
Net Income to Common Margin (%)	6.6	4.89	5.2	5.28	4.38	4.66	-1.82	4.39	5.25	6.87	6.65	6.42	8.2	8.66	7.52
Effective Tax Rate (%)	38.65	32.68	35.52	36.91	40.25	37.43	- -	27.13	27.18	26.63	26.35	27.3	25.49	26.26	25.42
Dvd Payout Ratio (%)	29.67	40.54	40.95	40.9	45.51	38.5	-99.83	49.01	34.64	24.47	21.45	19.99	17.57	17.35	19.21
Sustainable Growth Rate (%)	10.89	6.23	6.06	6.03	5.01	6.62	-8.73	5.93	8.22	12.41	14.26	14.72	16.43	16.09	13.25

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	- -	- -	- -	- -	129	103	101	85	69	111	135	120	108	163	261
ST Debt	- -	- -	- -	- -	5	8	10	10	11	11	10	10	10	3	3
LT Debt	- -	- -	- -	- -	124	95	91	75	57	99	125	110	98	160	258
Total Debt/EBITDA	- -	- -	- -	- -	2.77	1.72	9.47	1.44	1.09	1.41	1.41	1.04	0.8	1.02	1.5
Net Debt/EBITDA	-0.66	-0.81	-0.82	-0.43	2.34	1.61	9	1.29	0.88	1.22	1.28	0.9	0.67	0.97	1.38
Total Debt/EBIT	- -	- -	- -	- -	4.14	2.65	-8.56	2.3	1.65	1.98	1.89	1.37	1.04	1.37	2.16
Net Debt/EBIT	-0.81	-1.13	-1.19	-0.61	3.5	2.47	-8.13	2.05	1.33	1.71	1.71	1.18	0.88	1.29	1.98
EBITDA to Interest Expense	-300.46	-423.55	1,403.28	-1,142.92	57.99	22.53	3.12	17.43	25.19	53.54	67.89	22.08	31.72	29.29	12.87
EBITDA-CapEx/Interest Expense	-162.14	-106.17	980.48	-759.97	27.95	14.35	-2.66	13.67	15.41	39.37	47.59	12.85	22.35	21.73	8.56
EBIT to Interest Expense	-242.13	-301.55	968.62	-800.42	38.72	14.63	8.03	10.95	16.6	38.09	50.71	16.84	24.3	21.94	8.98
Interest Expense	- -	- -	- -	- -	1	3	3	3	3	1	1	5	4	5	14
Common Equity/Total Assets	76.74	76.6	76.9	78.07	46.04	52.04	51.73	56.5	59.97	56.13	53.34	59.27	61.71	59.77	54.14
Long-Term Debt/Equity (%)	- -	- -	- -	- -	61.51	43.44	44.88	34.27	24.58	37.35	41.24	31.55	24.22	34.74	48.4
Long-Term Debt/Capital (%)	- -	- -	- -	- -	37.45	29.53	29.97	24.69	18.99	26.36	28.54	23.48	19.12	25.66	32.49
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	28.32	22.61	23.21	19.36	14.74	20.97	22	18.7	14.95	20.77	26.2
Total Debt/Equity (%)	- -	- -	- -	- -	64.24	47.11	49.75	38.82	29.48	41.69	44.51	34.38	26.66	35.37	48.96
Total Debt/Capital (%)	- -	- -	- -	- -	39.11	32.02	33.22	27.96	22.77	29.42	30.8	25.58	21.05	26.13	32.87
Total Debt/Total Assets (%)	- -	- -	- -	- -	29.58	24.51	25.74	21.93	17.68	23.4	23.74	20.38	16.45	21.14	26.51
Net Debt to Equity	-18.24	-16.87	-18.36	-9.61	54.28	43.96	47.29	34.59	23.72	36.1	40.34	29.74	22.55	33.42	44.96
Net Debt/Capital (%)	-22.31	-20.3	-22.48	-10.63	35.18	30.54	32.11	25.7	18.58	25.68	28.14	22.49	18.06	24.89	30.33
EBITDA	44	36	41	43	47	60	11	59	63	79	95	116	136	159	174
EBITDA-CapEx	24	9	28	29	22	38	-9	46	39	58	67	67	96	118	116
Operating Income (Loss)	35	25	28	30	31	39	27	37	42	56	71	88	104	119	121

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	1.12	1.26	1.32	0.91	0.33	0.12	0.08	0.17	0.07	0.04	0.03	0.08	0.07	0.05	0.04
Current Ratio	3.05	3.16	3.2	3.15	2.3	2.17	2.23	2.52	2.11	2.31	2.24	2.55	1.96	2.37	2.21
Quick Ratio	2.24	2.28	2.38	2.04	1.43	1.18	1.17	1.33	1.15	1.33	1.24	1.51	1.18	1.44	1.38
CFO/Avg Current Liab	0.89	0.99	0.98	0.57	0.76	0.78	0.47	0.83	1	0.66	0.5	0.8	1.64	1.11	1.43
Common Equity/Total Assets	76.74	76.6	76.9	78.07	46.04	52.04	51.73	56.5	59.97	56.13	53.34	59.27	61.71	59.77	54.14
Long-Term Debt/Equity (%)	- -	- -	- -	- -	61.51	43.44	44.88	34.27	24.58	37.35	41.24	31.55	24.22	34.74	48.4
Long-Term Debt/Capital (%)	- -	- -	- -	- -	37.45	29.53	29.97	24.69	18.99	26.36	28.54	23.48	19.12	25.66	32.49
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	28.32	22.61	23.21	19.36	14.74	20.97	22	18.7	14.95	20.77	26.2
Total Debt/Equity (%)	- -	- -	- -	- -	64.24	47.11	49.75	38.82	29.48	41.69	44.51	34.38	26.66	35.37	48.96
Total Debt/Capital (%)	- -	- -	- -	- -	39.11	32.02	33.22	27.96	22.77	29.42	30.8	25.58	21.05	26.13	32.87
Total Debt/Total Assets (%)	- -	- -	- -	- -	29.58	24.51	25.74	21.93	17.68	23.4	23.74	20.38	16.45	21.14	26.51
CFO/Total Liabilities	70.95	68.25	63.18	37.92	15.43	22.34	14.49	28.61	37.8	21.13	16.18	32.18	63.32	35.87	31.91
CFO/CapEx	1.68	1.33	2.82	1.42	1.5	2.08	1.39	3.8	2.4	2.11	1.5	1.6	3.97	2.7	2.48
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.63	5.9	6.39	8.09	8.64	8.64

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	9.32	9.47	9.43	9.3	8.31	8.3	8.35	8.73	8.22	7.56	7.26	7.42	7.54	7.91	7.98
Days Sales Outstanding	39.17	38.54	38.71	39.26	43.92	43.99	43.73	41.82	44.38	48.31	50.29	49.2	48.39	46.12	45.74
Inventory Turnover	9.78	10.51	10.54	9.43	7.88	7.79	7.52	7.66	7.65	8	7.91	8.38	8.88	9.47	10.37
Days Inventory Outstanding	37.33	34.73	34.63	38.69	46.35	46.85	48.52	47.65	47.74	45.63	46.16	43.56	41.1	38.53	35.19
Accounts Payable Turnover	13.17	15.83	15.46	16.1	13.72	12.99	13.48	14.7	13.66	13.51	12.68	12.69	12.92	12.89	13.77
Accounts Payable Turnover Days	27.72	23.05	23.61	22.67	26.6	28.09	27.07	24.83	26.73	27.02	28.8	28.77	28.24	28.32	26.51
Cash Conversion Cycle	48.78	50.21	49.73	55.27	63.66	62.75	65.18	64.64	65.4	66.92	67.65	63.98	61.24	56.34	54.42
Inventory to Cash Days	1.85	3.81	4.07	0.57	-2.43	-2.86	-4.8	-5.84	-3.37	2.67	4.13	5.64	7.3	7.59	10.55
Inventories	28	28	26	37	48	51	60	60	54	64	95	89	75	84	78
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	35	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	35	31	43	52	53	65	66	60	64	95	89	75	84	78

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	679	971	905	1,582	2,182	3,190
- Cash & Cash Equivalents	29	29	33	19	20	7	5	9	4	3	3	8	7	5	4
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	129	103	101	85	69	111	135	120	108	163	261
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	787	1,102	1,017	1,683	2,340	3,448
Total Capital	157	170	182	194	330	320	303	302	302	376	437	470	514	623	795
Total Debt/Capital (%)	- -	- -	- -	- -	39.11	32.02	33.22	27.96	22.77	29.42	30.8	25.58	21.05	26.13	32.87
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.14	0.12	0.12	0.06	0.07	0.08
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.32	1.42	1.09	1.83	2.4	3.18
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.01	11.57	8.8	12.39	14.71	19.83
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.08	15.49	11.54	16.17	19.64	28.43
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.53	25.13	12.53	10.34	20.33	22.33
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.67	71.78	30.94	13.73	31.62	35.86
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	688	983	912	1,599	2,209	3,207
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	796	1,114	1,024	1,700	2,367	3,465
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.51	52.78	48.79	80.94	113.13	166.15
TTM Sales	344	350	348	364	414	484	504	556	540	597	775	935	919	974	1,084
TTM EBITDA	44	36	41	43	47	60	11	59	63	79	95	116	136	159	174
TTM Operating Income	35	25	28	30	31	39	27	37	42	56	71	88	104	119	121
TTM Cash Flow to Firm	34	35	35	21	37	47	- -	50	61	45	44	81	163	115	154
TTM Free Cash Flow to Firm	14	9	22	6	13	25	- -	38	36	24	15	33	123	74	96

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.93	68.6	31.35	13.4	31.56	37.26
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.08	15.49	11.54	16.17	19.64	28.43
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	787	1,102	1,017	1,683	2,340	3,448
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.04	29.94	33.2	38.78	72.28	101.86
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.32	1.42	1.09	1.83	2.4	3.18
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.01	11.57	8.8	12.39	14.71	19.83
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.61	18.9	15.06	21.06	26.02	39.09
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.92	14.73	13.59	15.81	26.48	37.05
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.83	19.22	16.17	21.81	33.92	47.35
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.31	12.17	11.53	10.73	17.83	25.9
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.56	3.21	2.58	3.9	4.74	5.97
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.15	2.5	2.33	2.92	4.82	5.66
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.06	3.27	2.77	4.03	6.18	7.24
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.74	2.07	1.98	1.99	3.25	3.96
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.75	6.7	4.53	8.5	12.49	40.86
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.82	5.22	4.09	6.38	12.71	38.73
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.86	6.81	4.87	8.8	16.28	49.49
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.91	4.31	3.47	4.33	8.56	27.07
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.14	1.26	0.97	1.73	2.25	2.94
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.96	0.98	0.87	1.3	2.29	2.79
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.36	1.28	1.04	1.79	2.94	3.56
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.78	0.81	0.74	0.88	1.54	1.95
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.54	22.74	11.69	9.95	19.76	22.09
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.03	17.73	10.54	7.47	20.1	20.94
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.56	23.13	12.54	10.3	25.75	26.75
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.58	14.64	8.94	5.07	13.54	14.64
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.08	53.49	28.29	10.06	32.11	35.31
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.74	69.78	33.65	13.87	41.14	45.12
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.38	44.17	23.99	6.83	21.62	24.68
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.13	1.15	0.99	1.4	2.44	3.03
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.54	1.44	1.16	1.89	3.08	3.8
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.95	0.98	0.86	0.99	1.7	2.19
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.61	9.32	8.04	9.49	14.95	18.88
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.69	11.74	9.38	12.8	18.87	23.71
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.25	7.94	6.96	6.68	10.39	13.64
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.11	12.48	10.54	12.39	19.96	27.05
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.43	15.72	12.29	16.71	25.19	33.98
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.2	10.63	9.13	8.72	13.87	19.55
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.38	46.5	43.38	76.08	105.51	153.74
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.66	47.3	46.57	78.76	137.53	186.2
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	677	889	929	1,289	2,378	3,281
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	918	1,119	1,084	1,739	3,003	4,122
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	570	757	805	907	1,653	2,371

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Shares Outstanding	21	21	21	21	21	21	21	21	21	21	21	21	21	21	21
Diluted Weighted Avg Shares	21	21	21	21	21	21	21	21	21	21	21	21	21	21	21
Basic Weighted Avg Shares	21	21	21	21	21	21	21	21	21	21	21	21	21	21	21
Revenue per Share	16.63	16.74	16.51	17.22	19.67	22.95	23.76	26.11	25.53	28.39	36.98	44.85	44.05	46.84	52.26
EBITDA per Share	2.11	1.7	1.93	2.05	2.22	2.83	0.5	2.75	2.99	3.74	4.55	5.54	6.51	7.65	8.38
Operating Income per Share	1.7	1.21	1.33	1.44	1.48	1.84	1.29	1.73	1.97	2.66	3.4	4.23	4.99	5.73	5.85
Basic EPS, GAAP	1.1	0.82	0.86	0.91	0.86	1.07	-0.43	1.15	1.34	1.95	2.46	2.88	3.61	4.05	3.93
Basic EPS from Cont Ops	1.05	0.82	0.86	0.91	0.86	1.07	-0.43	1.15	1.34	1.95	2.46	2.88	3.61	4.05	3.93
Diluted EPS, GAAP	1.09	0.81	0.85	0.9	0.86	1.06	-0.43	1.14	1.33	1.93	2.44	2.86	3.59	4.03	3.91
Diluted EPS from Cont Ops	1.04	0.81	0.85	0.9	0.86	1.06	-0.43	1.14	1.33	1.93	2.44	2.86	3.59	4.03	3.91
Dividend per Share	0.31	0.33	0.35	0.37	0.39	0.41	0.43	0.56	0.46	0.48	0.53	0.58	0.63	0.7	0.76
Cash Flow per Share	1.63	1.69	1.64	0.98	1.73	2.13	1.29	2.25	2.78	2.08	2.04	3.71	7.64	5.34	6.96
Free Cash Flow per Basic Share	0.66	0.42	1.06	0.29	0.58	1.1	0.36	1.66	1.62	1.09	0.68	1.39	5.72	3.36	4.15
Cash & Equivalents per Share	1.95	2.11	2.24	1.57	0.95	0.32	0.23	0.43	0.2	0.14	0.17	0.36	0.34	0.25	0.19
Book Value per Share	7.51	8.11	8.64	9.18	9.56	10.29	9.51	10.28	11.11	12.65	14.49	16.79	19.53	22.25	25.73
Tangible Book Value per Share	6.8	7.43	7.88	8.1	0.97	2.05	3.42	4.42	5.44	5.63	6.94	9.57	8.95	8.45	3.76