LSI Industries Inc. Financial Ratios — LS2 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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	2.15	-0.08	0.66	3.66	6.35	1.9	-13.06	-12.61	7.81	4.57	10.78	15.84	13.08	11.21	7.64
Return on Assets (%)	1.84	-0.07	0.55	2.94	5.04	1.33	-8.04	-7.59	5.14	2.56	5.03	8.49	7.75	6.54	3.68
Return on Capital (%)	2.2	-0.09	0.68	3.68	6.37	1.97	- -	- -	6.95	3.47	7.34	12.39	10.64	9.3	5.56
Return on Invested Capital (%)	2.2	-0.09	0.68	3.68	6.34	1.93	- -	- -	7.26	3.4	7.39	12.41	10.75	9.2	5.69
Gross Margin (%)	22.47	21.51	21.81	24.18	25.97	24.71	26.09	22.42	24.06	25.02	24	27.56	28.36	24.73	25.15
EBITDA Margin (%)	5.27	2.79	2.85	4.5	6.4	3.58	-3.34	-2.94	7.11	5.12	6.88	9.4	9.69	8.43	7.97
Operating Margin (%)	2.45	1.08	1.04	2.52	4.33	1.39	2.77	0.38	1.55	2.55	4.66	7.46	7.56	6.24	5.57
Incremental Operating Margin (%)	38.71	- -	0.43	55.18	43.25	- -	45.89	62.57	- -	32.91	9.43	37.87	5.65	0.24	2.27
Pretax Margin (%)	2.31	0.22	0.76	2.44	4.35	0.93	-6.82	-6.77	3.83	2.51	4.19	6.71	7.05	5.76	4.57
Profit Margin (%)	1.2	-0.04	0.31	1.67	2.94	0.91	-5.71	-4.97	3.14	1.86	3.3	5.18	5.32	4.25	3.28
Net Income to Common Margin (%)	1.2	-0.04	0.31	1.67	2.94	0.91	-5.71	-4.97	3.14	1.86	3.3	5.18	5.32	4.25	3.28
Effective Tax Rate (%)	47.92	120	58.98	31.45	32.29	2.6	- -	- -	17.97	25.87	21.24	22.7	24.54	26.2	28.26
Dvd Payout Ratio (%)	171.5	-7,030.89	621.51	56.3	44.44	168.27	-26.38	-31.73	55	90.12	35.4	21.11	22.97	24.48	28.62
Sustainable Growth Rate (%)	-1.53	-6.03	-3.46	1.6	3.53	-1.3	-16.5	-16.61	3.51	0.45	6.96	12.49	10.08	8.46	5.45

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	- -	- -	- -	- -	- -	50	45	40	11	82	91	46	72	67	307
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	2	8	7	9	10	22
LT Debt	- -	- -	- -	- -	- -	50	45	40	11	81	83	39	63	57	284
Total Debt/EBITDA	- -	- -	- -	- -	- -	4.19	-3.97	-4.09	0.52	5.1	2.89	0.98	1.58	1.38	5.58
Net Debt/EBITDA	-1.08	-1.02	-1.05	-1.9	-1.64	3.93	-3.69	-3.99	-0.16	4.08	2.46	0.71	1.1	0.93	4.4
Total Debt/EBIT	- -	- -	- -	- -	- -	13.77	-2.09	-1.99	0.87	10.25	4.27	1.24	2.03	1.86	7.99
Net Debt/EBIT	-2.41	-12.62	-3.89	-3.51	-2.42	12.93	-1.95	-1.94	-0.27	8.21	3.64	0.9	1.41	1.26	6.29
EBITDA to Interest Expense	85.67	126.24	125.65	308.09	573.14	19.15	-6.65	-4.24	24.89	56.25	15.91	12.66	21.11	15.45	9.27
EBITDA-CapEx/Interest Expense	64.85	4.13	48.51	202.44	289.5	8.45	-8.63	-5.39	21.75	48.47	14.84	11.79	18.61	14.34	8.41
EBIT to Interest Expense	39.93	49.08	45.93	172.33	387.67	7.43	5.52	0.55	5.44	28.07	10.78	10.05	16.47	11.43	6.48
Interest Expense	- -	- -	- -	- -	- -	1	2	2	1	- -	2	4	2	3	6
Common Equity/Total Assets	85.24	83.75	81.47	79.11	79.53	62.36	60.67	59.64	72.97	45.73	47.5	59.96	58.59	58.21	43.46
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	31.05	32.57	32.97	8.57	61.44	56.2	21.7	30.61	24.72	78.85
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	23.69	24.57	24.79	7.86	37.76	34.84	17.24	22.64	19.18	42.61
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	19.36	19.76	19.66	6.26	28.1	26.7	13.01	17.94	14.39	34.27
Total Debt/Equity (%)	- -	- -	- -	- -	- -	31.05	32.57	32.97	9.06	62.72	61.33	25.88	35.24	28.88	85.04
Total Debt/Capital (%)	- -	- -	- -	- -	- -	23.69	24.57	24.79	8.31	38.55	38.02	20.56	26.06	22.41	45.96
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	19.36	19.76	19.66	6.61	28.69	29.13	15.52	20.65	16.81	36.96
Net Debt to Equity	-10.21	-5.61	-6.51	-18.47	-21.76	29.15	30.29	32.16	-2.8	50.24	52.2	18.79	24.53	19.55	67.01
Net Debt/Capital (%)	-11.37	-5.94	-6.97	-22.66	-27.81	22.57	23.25	24.34	-2.63	31.21	32.69	15.05	18.41	15.35	37
EBITDA	14	8	9	14	21	12	-11	-10	22	16	31	47	46	48	55
EBITDA-CapEx	11	- -	3	9	10	5	-15	-12	19	14	29	43	40	45	50
Operating Income (Loss)	7	3	3	8	14	5	9	1	5	8	21	37	36	36	38

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	0.67	0.3	0.31	0.72	0.86	0.07	0.08	0.02	0.1	0.03	0.03	0.02	0.05	0.04	0.1
Current Ratio	4.65	3.93	3.62	3.19	3.26	2.36	2.61	2.78	2.48	1.76	2.06	1.96	2.05	1.99	1.97
Quick Ratio	2.61	2.11	1.83	1.9	2.06	1.16	1.32	1.42	1.27	0.86	1.05	1.08	1.08	1.11	1.15
CFO/Avg Current Liab	1.09	0.36	0.42	0.63	0.48	0.5	0.26	0.28	0.8	0.53	-0.05	0.65	0.56	0.43	0.36
Common Equity/Total Assets	85.24	83.75	81.47	79.11	79.53	62.36	60.67	59.64	72.97	45.73	47.5	59.96	58.59	58.21	43.46
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	31.05	32.57	32.97	8.57	61.44	56.2	21.7	30.61	24.72	78.85
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	23.69	24.57	24.79	7.86	37.76	34.84	17.24	22.64	19.18	42.61
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	19.36	19.76	19.66	6.26	28.1	26.7	13.01	17.94	14.39	34.27
Total Debt/Equity (%)	- -	- -	- -	- -	- -	31.05	32.57	32.97	9.06	62.72	61.33	25.88	35.24	28.88	85.04
Total Debt/Capital (%)	- -	- -	- -	- -	- -	23.69	24.57	24.79	8.31	38.55	38.02	20.56	26.06	22.41	45.96
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	19.36	19.76	19.66	6.61	28.69	29.13	15.52	20.65	16.81	36.96
CFO/Total Liabilities	94.21	32.19	36.72	55.46	45.27	22	12.74	14.16	63.81	17.99	-2.37	41.82	30.04	23.01	9.41
CFO/CapEx	7.09	1.17	2.2	4.4	1.78	3.2	3.38	4.39	10.85	12.54	-1.82	15.46	8.05	11	8.59
Altman's Z-Score	6.91	7.03	6.54	6.48	6.98	4.4	3.8	3.28	4.94	3.17	3.78	5.68	5.12	5.34	3.92

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	6.01	6.21	6.75	7.13	7.11	6.91	6.88	6.24	6.6	6.61	6.72	6.39	6.01	6.27	5.39
Days Sales Outstanding	60.78	58.76	54.08	51.23	51.34	52.79	53.09	58.46	55.29	55.23	54.31	57.08	60.74	58.24	67.66
Inventory Turnover	4.54	5.29	5.35	5.28	5.47	5.3	5.01	5.4	5.64	4.84	5.19	5.21	5	5.73	5.37
Days Inventory Outstanding	80.31	69.04	68.2	69.19	66.74	68.86	72.92	67.6	64.7	75.34	70.36	70.02	73.02	63.74	67.94
Accounts Payable Turnover	18.89	18.48	18.21	16.29	16.75	15.36	13.61	13.54	13.82	10.88	10.67	10.92	11.19	10.91	9.1
Accounts Payable Turnover Days	19.33	19.75	20.05	22.41	21.8	23.76	26.81	26.96	26.4	33.54	34.22	33.43	32.6	33.44	40.1
Cash Conversion Cycle	121.77	108.04	102.23	98	96.28	97.89	99.19	99.09	93.59	97.04	90.45	93.67	101.16	88.53	95.5
Inventory to Cash Days	-19.53	-10.28	-14.11	-17.96	-15.4	-16.07	-19.83	-9.14	-9.42	-20.11	-16.05	-12.95	-12.28	-5.5	-0.28
Inventories	41	42	45	43	44	50	51	44	39	59	74	64	71	80	112
Raw Materials	26	28	30	28	29	32	32	28	27	41	52	48	53	61	85
Work In Process	7	5	5	5	4	4	4	2	2	5	3	3	6	8	10
Finished Goods	9	9	10	11	11	14	15	13	10	14	20	13	12	11	17
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	167	188	188	223	267	228	134	93	160	204	155	336	398	495	948
- Cash & Cash Equivalents	15	8	9	26	34	3	3	1	4	2	2	2	4	3	14
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	50	45	40	11	82	91	46	72	67	307
Enterprise Value	152	180	179	197	233	275	176	131	168	284	244	380	465	558	1,240
Total Capital	149	142	138	143	156	210	185	159	137	213	238	224	276	297	667
Total Debt/Capital (%)	- -	- -	- -	- -	- -	23.69	24.57	24.79	8.31	38.55	38.02	20.56	26.06	22.41	45.96
Total Debt / EV	- -	- -	- -	- -	- -	0.18	0.26	0.3	0.07	0.29	0.37	0.12	0.15	0.12	0.25
EV/Sales	0.57	0.64	0.6	0.64	0.72	0.83	0.52	0.4	0.55	0.9	0.54	0.76	0.99	0.97	1.8
EV/EBITDA	10.77	23.05	20.95	14.19	11.31	23.15	- -	- -	7.72	17.61	7.78	8.14	10.23	11.55	22.56
EV/EBIT	24.04	286.4	77.23	26.12	16.73	76.16	- -	- -	12.83	35.41	11.49	10.27	13.11	15.6	32.3
EV/Cash Flow to Firm	6.23	20.42	15.45	9.39	12.86	12.58	- -	- -	5.51	10.08	- -	7.25	10.34	13.81	25.62
EV/Free Cash Flow to Firm	7.24	142.45	28.23	12.14	29.4	18.06	- -	- -	6.06	10.94	- -	7.72	11.75	15.1	28.67
Diluted Market Cap	170	191	191	225	274	224	135	93	161	211	163	346	409	508	864
Diluted Enterprise Value	154	183	182	199	240	271	178	132	169	291	251	390	477	571	1,157
EV per Share	6.43	7.62	7.54	8.2	9.49	10.98	6.99	5.14	6.48	10.9	9.28	13.58	16.19	18.87	34.09
TTM Sales	268	281	299	308	322	331	342	329	306	316	455	497	470	573	689
TTM EBITDA	14	8	9	14	21	12	-11	-10	22	16	31	47	46	48	55
TTM Operating Income	7	3	3	8	14	5	9	1	5	8	21	37	36	36	38
TTM Cash Flow to Firm	24	9	12	21	18	22	- -	- -	30	28	-2	52	45	40	48
TTM Free Cash Flow to Firm	21	1	6	16	8	15	- -	- -	28	26	-4	49	40	37	43

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	8.11	149.29	30.3	13.93	34.6	15.35	16.73	10.51	5.97	8.2	-27.26	7.47	10.76	14.65	22.15
EV/EBIT	24.04	286.4	77.23	26.12	16.73	76.16	- -	- -	12.83	35.41	11.49	10.27	13.11	15.6	32.3
Enterprise Value	152	180	179	197	233	275	176	131	168	284	244	380	465	558	1,240
Low Price	5.49	6.08	6.77	5.63	7.83	7.5	4.93	2.47	2.5	5.47	5.31	5.47	11.52	13.32	16.29
EV/Sales	0.57	0.64	0.6	0.64	0.72	0.83	0.52	0.4	0.55	0.9	0.54	0.76	0.99	0.97	1.8
EV/EBITDA	10.77	23.05	20.95	14.19	11.31	23.15	- -	- -	7.72	17.61	7.78	8.14	10.23	11.55	22.56
Price/Earnings	52.5	- -	204.41	43.5	28.19	74.78	- -	- -	16.65	35.05	10.58	12.9	15.82	20.2	37.32
Price/Earnings Average	50.23	- -	209.99	34.85	27.52	79.7	- -	- -	14.16	35.07	12.45	11.18	15.9	20.17	29.5
Price/Earnings High	63.41	- -	247.47	46.75	34.33	94.19	- -	- -	19.6	48.46	14.96	16.46	18.6	29.13	38.14
Price/Earnings Low	40.75	- -	174.65	26.33	20.3	61.49	- -	- -	6.73	24.48	9.49	5.88	13.18	16.08	23.35
Price/Book Value	1.12	1.33	1.36	1.56	1.72	1.43	0.96	0.77	1.27	1.56	1.05	1.89	1.95	2.15	2.63
Price/Book Value Average	1.07	1.17	1.4	1.25	1.68	1.52	1.24	0.84	1.08	1.56	1.24	1.64	1.95	2.14	2.08
Price/Book Value High	1.35	1.37	1.64	1.68	2.09	1.8	1.65	1.19	1.5	2.15	1.49	2.42	2.29	3.09	2.69
Price/Book Value Low	0.87	1.02	1.16	0.94	1.24	1.17	0.89	0.53	0.51	1.09	0.94	0.86	1.62	1.71	1.64
Price/Tangible Book Value	1.34	1.54	1.56	1.77	1.92	3.6	1.83	1.21	1.87	13.99	4.47	4.85	5.44	5.63	-15.63
Price/Tangible Book Value Average	1.28	1.35	1.6	1.41	1.87	3.84	2.36	1.31	1.59	13.99	5.26	4.2	5.47	5.62	-12.36
Price/Tangible Book Value High	1.61	1.58	1.89	1.9	2.33	4.54	3.13	1.85	2.2	19.34	6.32	6.19	6.4	8.12	-15.97
Price/Tangible Book Value Low	1.04	1.17	1.33	1.07	1.38	2.96	1.7	0.82	0.76	9.77	4.01	2.21	4.54	4.48	-9.78
Price/Sales	0.63	0.68	0.63	0.73	0.83	0.68	0.4	0.28	0.52	0.65	0.35	0.67	0.84	0.86	1.22
Price/Sales Average	0.6	0.6	0.65	0.58	0.81	0.72	0.51	0.31	0.44	0.65	0.41	0.58	0.85	0.86	0.97
Price/Sales High	0.76	0.7	0.77	0.78	1.01	0.85	0.68	0.44	0.62	0.9	0.49	0.85	0.99	1.24	1.25
Price/Sales Low	0.49	0.52	0.54	0.44	0.6	0.56	0.37	0.19	0.21	0.46	0.31	0.3	0.7	0.68	0.76
Price/Cash Flow	6.95	21.51	16.45	10.71	14.75	10.56	11.77	8.11	5.38	7.34	-41.16	6.7	9.11	12.92	19.09
Price/Cash Flow Average	6.65	18.91	16.9	8.58	14.4	11.25	15.16	8.81	4.57	7.35	-48.44	5.81	9.15	12.9	15.09
Price/Cash Flow High	8.39	22.17	19.91	11.5	17.96	13.3	20.12	12.46	6.33	10.15	-58.22	8.55	10.71	18.64	19.5
Price/Cash Flow Low	5.39	16.43	14.05	6.48	10.62	8.68	10.91	5.52	2.17	5.13	-36.94	3.05	7.59	10.29	11.94
Price/Free Cash Flow Average	7.76	131.24	31.13	11.16	33.78	16.36	21.54	11.41	5.07	8.21	-32.07	6.47	10.82	14.63	17.51
Price/Free Cash Flow High	9.79	153.89	36.69	14.97	42.13	19.33	28.58	16.14	7.02	11.34	-38.55	9.53	12.65	21.14	22.64
Price/Free Cash Flow Low	6.29	114	25.89	8.43	24.91	12.62	15.5	7.15	2.41	5.73	-24.46	3.4	8.97	11.67	13.86
EV/Sales Average	0.54	0.56	0.61	0.49	0.7	0.87	0.63	0.42	0.47	0.9	0.6	0.67	1	0.97	1.51
EV/Sales High	0.7	0.66	0.73	0.69	0.91	1.01	0.79	0.55	0.64	1.15	0.68	0.95	1.14	1.36	1.83
EV/Sales Low	0.43	0.48	0.51	0.35	0.49	0.71	0.49	0.31	0.24	0.71	0.5	0.4	0.85	0.8	1.28
EV/EBITDA Average	10.25	20.14	21.55	10.99	11.01	24.42	- -	- -	6.61	17.62	8.65	7.18	10.27	11.53	18.95
EV/EBITDA High	13.23	23.79	25.59	15.39	14.13	28.14	- -	- -	9.02	22.46	9.83	10.13	11.76	16.08	22.94
EV/EBITDA Low	8.11	17.36	17.75	7.84	7.69	19.74	- -	- -	3.33	13.8	7.27	4.22	8.77	9.46	16.11
EV/EBIT Average	22.89	250.25	79.44	20.22	16.27	80.32	- -	- -	10.99	35.42	12.78	9.06	13.16	15.59	27.13
EV/EBIT High	29.53	295.61	94.32	28.33	20.9	92.57	- -	- -	14.98	45.15	14.52	12.78	15.07	21.73	32.84
EV/EBIT Low	18.12	215.71	65.42	14.42	11.36	64.92	- -	- -	5.54	27.74	10.74	5.33	11.24	12.78	23.05
Last Price	7.08	7.96	7.92	9.3	10.87	9.12	5.32	3.63	6.18	7.83	5.92	12	13.82	16.74	26.05
High Price	8.55	8.2	9.59	9.99	13.24	11.48	9.09	5.57	7.27	10.83	8.38	15.32	16.25	24.14	26.62
Enterprise Value Average	145	158	184	152	227	290	215	139	144	284	271	335	467	558	1,042
Enterprise Value High	187	186	219	213	292	334	272	181	196	363	308	473	535	777	1,261
Enterprise Value Low	115	136	152	109	159	234	167	102	72	223	228	197	399	457	885

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Shares Outstanding	24	24	24	24	25	25	25	26	26	26	26	28	29	30	36
Diluted Weighted Avg Shares	24	24	24	24	25	25	25	26	26	27	28	29	30	30	33
Basic Weighted Avg Shares	24	24	24	24	25	25	25	26	26	26	27	28	29	29	32
Revenue per Share	11.22	11.74	12.48	12.77	13.1	13.47	13.44	12.8	11.82	12.01	16.95	17.95	16.43	19.48	21.31
EBITDA per Share	0.59	0.33	0.36	0.58	0.84	0.48	-0.45	-0.38	0.84	0.61	1.17	1.69	1.59	1.64	1.7
Operating Income per Share	0.28	0.13	0.13	0.32	0.57	0.19	0.37	0.05	0.18	0.31	0.79	1.34	1.24	1.22	1.19
Basic EPS, GAAP	0.13	-0.01	0.04	0.21	0.39	0.12	-0.77	-0.64	0.37	0.22	0.56	0.93	0.87	0.83	0.7
Basic EPS from Cont Ops	0.13	-0.01	0.04	0.21	0.39	0.12	-0.77	-0.64	0.37	0.22	0.56	0.93	0.87	0.83	0.7
Diluted EPS, GAAP	0.13	-0.01	0.04	0.21	0.38	0.12	-0.77	-0.64	0.37	0.22	0.55	0.89	0.84	0.8	0.68
Diluted EPS from Cont Ops	0.13	-0.01	0.04	0.21	0.38	0.12	-0.77	-0.64	0.37	0.22	0.55	0.89	0.84	0.8	0.68
Dividend per Share	0.23	0.36	0.24	0.12	0.17	0.21	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Cash Flow per Share	1.02	0.37	0.48	0.87	0.74	0.86	0.45	0.45	1.15	1.07	-0.14	1.79	1.52	1.3	1.36
Free Cash Flow per Basic Share	0.88	0.05	0.26	0.67	0.32	0.59	0.32	0.35	1.04	0.98	-0.22	1.68	1.33	1.18	1.21
Cash & Equivalents per Share	0.64	0.34	0.38	1.1	1.38	0.12	0.13	0.04	0.14	0.09	0.09	0.07	0.14	0.12	0.39
Book Value per Share	6.31	5.98	5.83	5.95	6.33	6.4	5.52	4.69	4.86	5.03	5.63	6.34	7.11	7.8	9.91
Tangible Book Value per Share	5.3	5.18	5.08	5.26	5.67	2.53	2.9	3.01	3.3	0.56	1.33	2.48	2.54	2.97	-1.67