Allient Inc. Financial Ratios — HWY 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 (%)	21.03	13.75	8.77	26.67	18.37	13.26	10.07	16.84	15.4	10.4	14.57	8.62	10.32	5.1	7.78
Return on Assets (%)	12.7	9.02	3.41	8.2	6.73	5.31	4.37	6.73	5.76	4.17	5.88	3.28	4.06	2.24	3.82
Return on Capital (%)	20.91	13.68	5.55	14	11.72	9.9	6.52	9.87	8.8	6.18	- -	5.5	7.04	4.67	6.31
Return on Invested Capital (%)	20.61	13.11	5.36	13.39	11.47	9.74	6.55	9.73	8.89	6.29	- -	5.52	7.05	4.64	6.62
Gross Margin (%)	30.22	29.07	29.1	29.41	29.59	29.69	30.03	29.43	30.34	29.61	30	31.26	31.74	31.26	32.77
EBITDA Margin (%)	10.66	8.89	7.94	12.58	12.22	11.64	11.54	11.21	11.94	10.63	10.94	11.36	11.65	10.55	12.51
Operating Margin (%)	7.71	7.13	5.62	9.67	9	7.68	7.46	7.48	7.93	6.27	6.45	6.29	8.05	6.12	8.66
Incremental Operating Margin (%)	11.79	14.25	- -	13.76	18.67	- -	- -	7.56	10.28	146.9	8.23	5.66	19.74	29.04	63.53
Pretax Margin (%)	8.58	7.35	4.61	7.46	6.63	5.21	6.4	6.66	6.42	5.12	5.73	4.71	5.13	3.18	5.18
Profit Margin (%)	6.28	5.29	3.15	5.55	4.76	3.69	3.19	5.13	4.59	3.72	5.97	3.46	4.16	2.48	3.97
Net Income to Common Margin (%)	6.28	5.29	3.15	5.55	4.76	3.69	3.19	5.13	4.59	3.72	5.97	3.46	4.16	2.48	3.97
Effective Tax Rate (%)	26.81	28.02	31.62	25.58	28.19	29.09	50.2	23	28.6	27.34	- -	26.57	18.87	21.9	23.32
Dvd Payout Ratio (%)	4.78	15.55	22.49	6.15	8.33	10.38	11.93	6.78	6.87	8.5	5.69	8.83	7.58	15.05	9.08
Sustainable Growth Rate (%)	20.02	11.62	6.8	25.02	16.84	11.89	8.87	15.7	14.35	9.52	13.74	7.86	9.54	4.33	7.07

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	- -	- -	88	75	67	71	53	123	127	140	176	259	243	249	203
ST Debt	- -	- -	14	8	10	1	- -	- -	3	5	5	5	6	6	6
LT Debt	- -	- -	74	67	58	70	53	123	123	135	172	254	238	244	197
Total Debt/EBITDA	0.01	0.04	8.79	2.38	2.37	2.49	1.83	3.52	2.86	3.58	3.99	4.53	3.61	4.45	2.92
Net Debt/EBITDA	-0.76	-1.03	7.95	1.97	1.62	1.95	1.29	3.27	2.17	2.49	3.09	3.43	2.64	3.22	1.9
Total Debt/EBIT	0.02	0.05	12.42	3.1	3.22	3.78	2.83	5.27	4.3	6.08	6.77	8.18	5.75	8.29	4.61
Net Debt/EBIT	-0.93	-1.28	11.23	2.56	2.2	2.96	2	4.9	3.27	4.22	5.24	6.19	4.2	5.99	3
EBITDA to Interest Expense	140.75	697.69	6.9	4.88	4.71	4.44	11.75	12.89	8.63	10.49	13.64	7.43	5.44	4.21	5.27
EBITDA-CapEx/Interest Expense	118.74	497.92	4.76	4.25	3.93	3.64	9.25	7.58	5.73	7.97	9.4	5.36	4.5	3.48	4.74
EBIT to Interest Expense	101.8	559.38	4.88	3.75	3.48	2.93	7.6	8.6	5.73	6.19	8.04	4.12	3.76	2.44	3.65
Interest Expense	- -	- -	1	6	6	6	2	3	5	4	3	8	12	13	13
Common Equity/Total Assets	61.89	69.14	28.08	33.49	39.84	40.18	46.48	35.69	38.97	40.97	39.88	36.62	42.1	46	52.19
Long-Term Debt/Equity (%)	- -	- -	153.12	119.97	89.04	97.51	60.33	120.33	103.6	94.41	91.47	118	94.58	91.97	65.29
Long-Term Debt/Capital (%)	- -	- -	54.18	51.32	43.58	49.05	37.5	54.61	50.22	47.76	47.18	53.6	48.06	47.39	39.05
Long-Term Debt/Total Assets (%)	- -	- -	42.99	40.18	35.47	39.17	28.04	42.94	40.38	38.68	36.48	43.21	39.82	42.31	34.08
Total Debt/Equity (%)	0.43	0.94	182.58	133.77	104.31	98.8	60.85	120.33	106.28	97.67	93.89	120.14	96.79	94.06	67.22
Total Debt/Capital (%)	0.43	0.93	64.61	57.22	51.05	49.7	37.83	54.61	51.52	49.41	48.42	54.57	49.18	48.47	40.2
Total Debt/Total Assets (%)	0.27	0.65	51.26	44.8	41.55	39.7	28.29	42.94	41.42	40.01	37.44	44	40.75	43.27	35.08
Net Debt to Equity	-24.77	-22.14	165.14	110.34	71.37	77.38	43.01	111.82	80.83	67.77	72.7	90.88	70.71	67.93	43.76
Net Debt/Capital (%)	-32.93	-28.43	62.28	52.46	41.65	43.62	30.07	52.79	41.45	37.34	39.96	44.13	38.41	37.65	28.47
EBITDA	12	9	10	31	28	29	29	35	44	39	44	57	67	56	69
EBITDA-CapEx	10	6	7	27	24	23	23	20	29	30	30	41	56	46	62
Operating Income (Loss)	9	7	7	24	21	19	19	23	29	23	26	32	47	32	48

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	0.53	0.81	0.2	0.36	0.63	0.62	0.52	0.19	0.29	0.44	0.29	0.35	0.33	0.63	0.59
Current Ratio	2.2	3.15	1.59	1.97	2.18	3.05	2.77	2.49	2.48	2.71	2.25	2.69	2.6	4.14	3.66
Quick Ratio	1.21	1.7	0.84	1.14	1.29	1.68	1.58	1.16	1.24	1.34	0.94	1.22	1.22	2	1.87
CFO/Avg Current Liab	0.56	0.31	0.4	0.52	0.57	0.49	0.93	0.47	0.76	0.5	0.39	0.07	0.49	0.55	0.89
Common Equity/Total Assets	61.89	69.14	28.08	33.49	39.84	40.18	46.48	35.69	38.97	40.97	39.88	36.62	42.1	46	52.19
Long-Term Debt/Equity (%)	- -	- -	153.12	119.97	89.04	97.51	60.33	120.33	103.6	94.41	91.47	118	94.58	91.97	65.29
Long-Term Debt/Capital (%)	- -	- -	54.18	51.32	43.58	49.05	37.5	54.61	50.22	47.76	47.18	53.6	48.06	47.39	39.05
Long-Term Debt/Total Assets (%)	- -	- -	42.99	40.18	35.47	39.17	28.04	42.94	40.38	38.68	36.48	43.21	39.82	42.31	34.08
Total Debt/Equity (%)	0.43	0.94	182.58	133.77	104.31	98.8	60.85	120.33	106.28	97.67	93.89	120.14	96.79	94.06	67.22
Total Debt/Capital (%)	0.43	0.93	64.61	57.22	51.05	49.7	37.83	54.61	51.52	49.41	48.42	54.57	49.18	48.47	40.2
Total Debt/Total Assets (%)	0.27	0.65	51.26	44.8	41.55	39.7	28.29	42.94	41.42	40.01	37.44	44	40.75	43.27	35.08
CFO/Total Liabilities	39.71	24.47	8.78	18.16	20.58	13.29	25.26	9.51	18.5	12.05	8.98	1.5	13.02	13.46	20.52
CFO/CapEx	4.8	1.77	3.5	4.99	4.24	2.76	4.1	1.22	2.32	2.65	1.85	0.35	3.88	4.32	8.11
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	4.84	5	4.55	4.17	3.76	4.1	3.96	5.42

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	9.47	9.07	6.62	9.1	9.21	10.07	8.7	8.28	8.46	7.99	8.18	7.89	7.17	6.47	6.62
Days Sales Outstanding	38.56	40.26	55.15	40.1	39.62	36.23	41.95	44.11	43.12	45.69	44.6	46.24	50.89	56.44	55.15
Inventory Turnover	5.91	4.97	4.55	7.08	6.35	6.04	5.54	5.01	4.77	4.44	3.7	3.34	3.36	3.18	3.38
Days Inventory Outstanding	61.81	73.5	80.26	51.57	57.48	60.46	65.89	72.88	76.5	82.27	98.67	109.19	108.49	114.83	108.06
Accounts Payable Turnover	12.22	11.76	9.3	11.44	11.54	13.57	12.45	11.72	10.38	10.44	9.61	9.8	10.06	10.81	13.33
Accounts Payable Turnover Days	29.87	31.04	39.24	31.92	31.64	26.89	29.31	31.13	35.17	34.98	38	37.26	36.26	33.78	27.39
Cash Conversion Cycle	70.49	82.73	96.17	59.75	65.46	69.79	78.53	85.85	84.45	92.99	105.27	118.17	123.12	137.49	135.82
Inventory to Cash Days	-23.24	-33.24	-25.1	-11.46	-17.86	-24.23	-23.94	-28.77	-33.38	-36.58	-54.07	-62.94	-57.61	-58.39	-52.91
Inventories	14	15	24	25	26	31	33	55	53	63	90	117	118	112	109
Raw Materials	11	13	21	22	24	24	21	34	36	45	65	89	87	79	83
Work In Process	2	2	3	3	2	7	6	8	7	6	10	12	11	12	11
Finished Goods	3	2	4	4	4	5	6	13	11	12	15	16	19	21	16
Other Inventory	- -	- -	- -	- -	- -	- -	4	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	410	443	480	543	547	497	395	923
- Cash & Cash Equivalents	9	10	8	13	21	15	16	9	13	23	22	31	32	36	41
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	88	75	67	71	53	123	127	140	176	259	243	249	203
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	524	556	597	697	776	708	609	1,085
Total Capital	36	43	136	131	132	144	141	224	246	283	364	474	495	514	504
Total Debt/Capital (%)	0.43	0.93	64.61	57.22	51.05	49.7	37.83	54.61	51.52	49.41	48.42	54.57	49.18	48.47	40.2
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.23	0.23	0.23	0.25	0.33	0.34	0.41	0.19
EV/Sales	- -	- -	- -	- -	- -	- -	- -	1.69	1.5	1.63	1.73	1.54	1.22	1.15	1.96
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	15.05	12.55	15.3	15.79	13.58	10.51	10.88	15.64
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	22.56	18.89	25.94	26.77	24.5	16.74	20.26	24.67
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	26.83	14.56	21.66	- -	68.99	12.86	11.65	16.25
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	100.79	23.85	32.84	- -	- -	16.29	14.3	18.15
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	405	436	470	513	547	496	391	912
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	519	550	587	667	775	707	604	1,074
EV per Share	- -	- -	- -	- -	- -	- -	- -	36.83	38.62	40.77	45.36	48.55	43.44	36.2	64.08
TTM Sales	111	102	126	250	232	246	252	311	371	367	404	503	579	530	554
TTM EBITDA	12	9	10	31	28	29	29	35	44	39	44	57	67	56	69
TTM Operating Income	9	7	7	24	21	19	19	23	29	23	26	32	47	32	48
TTM Cash Flow to Firm	9	5	12	25	24	19	27	20	38	28	- -	11	55	52	67
TTM Free Cash Flow to Firm	7	2	9	21	20	14	20	5	23	18	- -	-5	43	43	60

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	- -	- -	- -	- -	- -	- -	- -	129.9	22.22	30.4	43.91	-52.99	14.83	12.14	18.36
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	22.56	18.89	25.94	26.77	24.5	16.74	20.26	24.67
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	524	556	597	697	776	708	609	1,085
Low Price	- -	- -	- -	- -	- -	- -	- -	24.89	20.35	12.39	25.34	21.48	24.8	16.88	18.99
EV/Sales	- -	- -	- -	- -	- -	- -	- -	1.69	1.5	1.63	1.73	1.54	1.22	1.15	1.96
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	15.05	12.55	15.3	15.79	13.58	10.51	10.88	15.64
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	25.16	25.47	34.25	21.14	30.44	20.18	29.54	41.24
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	26.85	21.07	26.54	20.31	26.79	22.74	32.06	27.7
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	31.54	25.73	34.62	26.07	37.55	29.31	44.82	42.65
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	21.72	16.85	12.93	15.16	19.08	16.43	21.19	14.37
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	4.03	3.72	3.36	2.89	2.54	1.97	1.49	3.06
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	4.3	3.07	2.6	2.78	2.24	2.23	1.62	2.06
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	5.05	3.75	3.39	3.56	3.13	2.87	2.27	3.17
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	3.48	2.46	1.27	2.07	1.59	1.61	1.07	1.07
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	-21.38	117.71	31.3	-23.96	-18.26	56.05	11.84	11.73
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	-22.83	97.39	24.25	-23.02	-16.08	63.16	12.85	7.88
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	-26.81	118.91	31.64	-29.54	-22.53	81.41	17.97	12.13
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	-18.47	77.88	11.82	-17.18	-11.45	45.62	8.5	4.09
Price/Sales	- -	- -	- -	- -	- -	- -	- -	1.29	1.17	1.27	1.26	1.05	0.84	0.73	1.64
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	1.38	0.97	0.99	1.21	0.93	0.95	0.8	1.1
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	1.62	1.18	1.29	1.56	1.3	1.22	1.11	1.69
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.11	0.77	0.48	0.91	0.66	0.68	0.53	0.57
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	22.96	12.56	18.81	20.06	94.59	10.8	9.29	16.03
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	24.5	10.39	14.58	19.26	83.26	12.17	10.09	10.77
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	28.78	12.68	19.02	24.72	116.68	15.68	14.1	16.58
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	19.82	8.31	7.1	14.38	59.29	8.79	6.67	5.59
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	138.66	18.38	23.55	42.17	-46.64	16.71	13.18	12.33
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	162.85	22.44	30.73	54.13	-65.37	21.54	18.43	18.99
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	112.18	14.7	11.48	31.48	-33.22	12.07	8.71	6.4
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	1.78	1.29	1.33	1.67	1.41	1.33	1.21	1.41
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	2.02	1.51	1.64	2.04	1.8	1.61	1.53	2.01
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.51	1.09	0.81	1.35	1.14	1.06	0.94	0.87
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	15.85	10.83	12.53	15.3	12.43	11.45	11.48	11.27
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	18.04	12.65	15.44	18.65	15.81	13.85	14.54	16.09
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	13.45	9.17	7.64	12.31	10	9.14	8.88	6.97
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	23.75	16.29	21.24	25.95	22.43	18.23	21.38	17.78
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	27.04	19.04	26.17	31.63	28.54	22.05	27.07	25.39
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	20.15	13.8	12.95	20.87	18.05	14.56	16.54	10.99
Last Price	- -	- -	- -	- -	- -	- -	- -	28.83	30.76	32.81	35.35	34.26	30.47	23.53	54.52
High Price	- -	- -	- -	- -	- -	- -	- -	36.14	31.07	33.16	43.57	42.27	44.25	35.7	56.38
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	552	480	488	675	710	771	642	782
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	628	561	602	823	904	933	813	1,117
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	468	406	298	543	571	616	497	484

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	13	13	14	14	14	14	14	14	14	15	15	16	16	17	17
Diluted Weighted Avg Shares	13	13	14	14	14	14	14	14	14	14	15	16	16	17	17
Basic Weighted Avg Shares	13	13	14	14	14	14	14	14	14	14	14	15	16	17	17
Revenue per Share	8.77	7.88	9.2	18.07	16.79	18.19	18.36	22.35	26.32	25.75	28	32.56	36.25	32.06	33.26
EBITDA per Share	0.93	0.7	0.73	2.27	2.05	2.12	2.12	2.5	3.14	2.74	3.06	3.7	4.22	3.38	4.16
Operating Income per Share	0.68	0.56	0.52	1.75	1.51	1.4	1.37	1.67	2.09	1.61	1.81	2.05	2.92	1.96	2.88
Basic EPS, GAAP	0.55	0.42	0.29	1	0.8	0.67	0.59	1.15	1.21	0.96	1.67	1.13	1.51	0.8	1.32
Basic EPS from Cont Ops	0.55	0.42	0.29	1	0.8	0.67	0.59	1.15	1.21	0.96	1.67	1.13	1.51	0.8	1.32
Diluted EPS, GAAP	0.54	0.42	0.29	1	0.8	0.66	0.58	1.13	1.2	0.95	1.66	1.09	1.48	0.79	1.32
Diluted EPS from Cont Ops	0.54	0.42	0.29	1	0.8	0.66	0.58	1.13	1.2	0.95	1.66	1.09	1.48	0.79	1.32
Dividend per Share	0.03	0.06	0.07	0.06	0.07	0.07	0.07	0.08	0.08	0.08	0.1	0.1	0.11	0.12	0.12
Cash Flow per Share	0.7	0.36	0.79	1.46	1.45	1.06	1.85	1.26	2.45	1.74	1.76	0.36	2.82	2.53	3.4
Free Cash Flow per Basic Share	0.56	0.16	0.57	1.17	1.11	0.67	1.4	0.22	1.39	1.09	0.81	-0.67	2.09	1.95	2.98
Cash & Equivalents per Share	0.72	0.75	0.61	0.95	1.53	1.1	1.1	0.61	0.93	1.58	1.46	1.92	1.96	2.15	2.4
Book Value per Share	2.86	3.26	3.52	4.05	4.64	5.14	6.18	7.16	8.28	9.78	12.22	13.49	15.43	15.76	17.8
Tangible Book Value per Share	2.18	2.62	-0.55	0.35	1.21	0.75	1.82	-1.35	0.26	1.05	-1.47	-1.88	0.54	1.99	4.65