RPC, Inc. Financial Ratios — RLD 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 (%)	45.54	33.03	17.87	23.96	-9.81	-16.06	18.91	18.84	-9.78	-29.03	1.13	29.12	20.75	8.71	2.95
Return on Assets (%)	26.63	20.29	12.13	15.6	-6.65	-12.43	14.89	14.95	-7.73	-23.02	0.87	21.91	16.15	6.84	2.25
Return on Capital (%)	36.72	27.96	16.57	21.17	- -	- -	18.95	18.88	- -	- -	1.19	27.77	20.17	8.52	2.95
Return on Invested Capital (%)	36.22	27.41	16.38	21.06	- -	- -	18.17	17.69	- -	- -	1.05	27.42	19.16	7.29	2.21
Gross Margin (%)	35.21	32.09	25.25	26.25	0.53	-13.19	23.88	21.78	10.83	3.68	14.91	26.88	25.96	17.37	14.29
EBITDA Margin (%)	36.57	33.76	26.5	27.16	9.43	-2.46	24.62	21.9	4.77	-35.82	10.29	23.16	21.83	16.26	12.66
Operating Margin (%)	26.85	23.06	15.41	17.81	-11.86	-33.86	13.9	12.01	-2.92	-16.99	0.63	17.61	15.7	6.31	3.5
Incremental Operating Margin (%)	35.16	- -	193.55	27.23	52.75	18.14	54.09	- -	48.62	10.57	40.16	37.55	- -	81.27	- -
Pretax Margin (%)	26.46	22.76	14.84	17.09	-12.11	-32.84	14.59	12.86	-9.25	-51.72	1.9	18.08	15.84	7.97	3.48
Profit Margin (%)	16.38	14.11	8.97	10.49	-7.88	-19.38	10.19	10.19	-7.13	-35.47	0.83	13.63	12.06	6.46	1.97
Net Income to Common Margin (%)	16.38	14.11	8.97	10.49	-7.88	-19.38	10.19	10.19	-7.13	-35.47	0.83	13.63	12.06	6.46	1.97
Effective Tax Rate (%)	38.1	38	39.59	38.61	- -	- -	30.2	20.73	- -	- -	56.12	24.61	23.86	18.93	43.27
Dvd Payout Ratio (%)	15.97	41.56	52.6	37.36	-33.75	-7.69	26.66	57.62	-37	- -	- -	3.96	17.71	37.65	109.48
Sustainable Growth Rate (%)	38.27	19.3	8.47	15.01	-13.12	-17.29	13.87	7.98	-13.4	-29.03	1.13	27.97	17.08	5.43	-0.28

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	203	107	53	225	- -	- -	- -	- -	39	30	46	30	27	33	77
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	11	9	27	11	8	11	29
LT Debt	203	107	53	225	- -	- -	- -	- -	28	21	20	20	19	22	49
Total Debt/EBITDA	0.31	0.16	0.11	0.35	- -	- -	- -	- -	0.67	-0.14	0.52	0.08	0.08	0.14	0.38
Net Debt/EBITDA	0.3	0.14	0.09	0.34	-0.55	7.36	-0.23	-0.31	-0.86	0.39	-0.93	-0.34	-0.63	-1.42	-0.78
Total Debt/EBIT	0.42	0.24	0.19	0.56	- -	- -	- -	- -	-0.34	-0.1	2.84	0.11	0.11	0.34	1.73
Net Debt/EBIT	0.41	0.21	0.16	0.54	0.42	0.55	-0.4	-0.55	0.44	0.27	-5.06	-0.44	-0.91	-3.34	-3.58
EBITDA to Interest Expense	191.68	332.26	270.72	443.65	58.63	-26.29	922.01	770.59	174.61	-574.6	46.13	604.16	1,035.4	317.84	67.98
EBITDA-CapEx/Interest Expense	191.68	332.26	270.72	443.65	58.63	-26.29	922.01	770.59	174.61	-574.6	46.13	604.16	1,035.4	317.84	67.98
EBIT to Interest Expense	140.72	226.97	157.41	290.99	-73.75	-362.5	520.39	422.67	-106.95	-272.56	2.8	459.38	744.55	123.4	18.77
Interest Expense	3	2	2	1	2	1	- -	- -	- -	- -	2	1	- -	1	3
Common Equity/Total Assets	56.99	65.77	70	61.29	76.98	77.92	79.47	79.23	78.84	79.89	74.25	75.97	79.46	77.77	74.86
Long-Term Debt/Equity (%)	26.66	11.9	5.5	20.82	- -	- -	- -	- -	3.42	3.34	3.07	2.28	1.9	2.07	4.44
Long-Term Debt/Capital (%)	21.05	10.63	5.22	17.23	- -	- -	- -	- -	3.26	3.19	2.87	2.2	1.85	2.01	4.15
Long-Term Debt/Total Assets (%)	15.19	7.83	3.85	12.76	- -	- -	- -	- -	2.69	2.67	2.28	1.73	1.51	1.61	3.32
Total Debt/Equity (%)	26.66	11.9	5.5	20.82	- -	- -	- -	- -	4.7	4.79	7.21	3.53	2.66	3.05	7.04
Total Debt/Capital (%)	21.05	10.63	5.22	17.23	- -	- -	- -	- -	4.49	4.58	6.73	3.41	2.59	2.96	6.58
Total Debt/Total Assets (%)	15.19	7.83	3.85	12.76	- -	- -	- -	- -	3.7	3.83	5.36	2.68	2.11	2.37	5.27
Net Debt to Equity	25.69	10.32	4.6	19.91	-6.85	-16.34	-9.99	-12.23	-6.02	-13.38	-12.84	-14.74	-21.84	-30.23	-14.55
Net Debt/Capital (%)	20.44	9.36	4.4	16.61	-7.35	-19.53	-11.09	-13.94	-6.11	-14.64	-13.61	-16.6	-27.02	-41.51	-16.55
EBITDA	662	657	493	635	119	-18	393	377	58	-214	89	371	353	230	206
EBITDA-CapEx	662	657	493	635	119	-18	393	377	58	-214	89	371	353	230	206
Operating Income (Loss)	486	448	287	416	-150	-247	222	207	-36	-102	5	282	254	89	57

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	0.09	0.05	0.04	0.61	1.3	0.63	0.81	0.49	1.06	0.63	0.71	1.47	1.79	0.97
Current Ratio	3.49	3.45	3.6	3.56	4.58	4.72	4.4	4.32	4.31	5.38	3.76	3.94	4.79	4.03	3.24
Quick Ratio	2.67	2.47	2.69	2.82	3.25	3.53	3.5	3.32	3.12	4.14	3.05	3.28	3.95	3.34	2.5
CFO/Avg Current Liab	2.6	3.26	2.2	1.59	2.73	0.97	1.08	2.7	1.71	0.86	0.45	1.3	2.39	2.09	1.01
Common Equity/Total Assets	56.99	65.77	70	61.29	76.98	77.92	79.47	79.23	78.84	79.89	74.25	75.97	79.46	77.77	74.86
Long-Term Debt/Equity (%)	26.66	11.9	5.5	20.82	- -	- -	- -	- -	3.42	3.34	3.07	2.28	1.9	2.07	4.44
Long-Term Debt/Capital (%)	21.05	10.63	5.22	17.23	- -	- -	- -	- -	3.26	3.19	2.87	2.2	1.85	2.01	4.15
Long-Term Debt/Total Assets (%)	15.19	7.83	3.85	12.76	- -	- -	- -	- -	2.69	2.67	2.28	1.73	1.51	1.61	3.32
Total Debt/Equity (%)	26.66	11.9	5.5	20.82	- -	- -	- -	- -	4.7	4.79	7.21	3.53	2.66	3.05	7.04
Total Debt/Capital (%)	21.05	10.63	5.22	17.23	- -	- -	- -	- -	4.49	4.58	6.73	3.41	2.59	2.96	6.58
Total Debt/Total Assets (%)	15.19	7.83	3.85	12.76	- -	- -	- -	- -	3.7	3.83	5.36	2.68	2.11	2.37	5.27
CFO/Total Liabilities	67.06	119.66	88.07	47.4	166.35	44.48	56.77	156.13	93.83	49.05	21.44	74.2	149.34	113.36	54.53
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	7.24	9.13	6.01	7.5	12.57	17.68	8.77	5.5	4.59	5.29	8.19	7.3	5.27	4.94

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	5.47	5.73	5.48	5.25	3.55	4.66	7.62	6.11	5.34	3.66	5.46	5.34	4.31	4.61	5.33
Days Sales Outstanding	66.73	63.68	66.63	69.51	102.85	78.31	47.91	59.73	68.41	99.68	66.82	68.4	84.64	79.1	68.52
Inventory Turnover	14.26	10.95	10.41	12.22	8.85	6.97	10.88	10.99	9.44	6.27	9.09	13.3	11.52	10.7	12.3
Days Inventory Outstanding	25.6	33.34	35.08	29.88	41.24	52.36	33.54	33.21	38.68	58.23	40.15	27.44	31.7	34.11	29.67
Accounts Payable Turnover	11.99	11.69	12.03	11.9	9.79	11	14.03	13.16	13.55	11.85	12.68	12.54	12.1	13.76	13.76
Accounts Payable Turnover Days	30.45	31.22	30.35	30.67	37.28	33.18	26.01	27.73	26.93	30.8	28.79	29.1	30.17	26.54	26.52
Cash Conversion Cycle	61.88	65.81	71.36	68.72	106.81	97.49	55.44	65.21	80.16	127.1	78.18	66.74	86.17	86.68	71.67
Inventory to Cash Days	41.13	30.34	31.55	39.63	61.61	25.94	14.37	26.52	29.73	41.45	26.68	40.96	52.95	44.99	38.85
Inventories	100	141	127	156	128	108	115	130	101	83	79	97	111	108	119
Raw Materials	100	141	127	156	128	108	115	130	101	81	78	95	101	98	109
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1	2	10	10	10
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	- -	2,655	3,926	2,912	2,552	4,223	5,466	2,112	1,071	672	977	1,902	1,578	1,208	1,171
- Cash & Cash Equivalents	7	14	9	10	65	132	91	116	50	84	82	126	223	326	210
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	203	107	53	225	- -	- -	- -	- -	39	30	46	30	27	33	77
Enterprise Value	- -	2,748	3,971	3,126	2,486	4,092	5,375	1,996	1,060	618	941	1,806	1,382	915	1,039
Total Capital	966	1,006	1,022	1,303	952	807	912	950	869	662	688	888	1,050	1,111	1,177
Total Debt/Capital (%)	21.05	10.63	5.22	17.23	- -	- -	- -	- -	4.49	4.58	6.73	3.41	2.59	2.96	6.58
Total Debt / EV	- -	0.04	0.01	0.07	- -	- -	- -	- -	0.04	0.05	0.05	0.02	0.02	0.04	0.07
EV/Sales	- -	1.41	2.13	1.34	1.97	5.61	3.37	1.16	0.87	1.03	1.09	1.13	0.85	0.65	0.64
EV/EBITDA	- -	4.19	8.05	4.92	20.87	- -	13.69	5.3	18.18	- -	10.58	4.87	3.92	3.98	5.04
EV/EBIT	- -	6.21	14.31	7.8	- -	- -	23.76	9.5	- -	- -	57.76	6.27	5.64	9.38	23.22
EV/Cash Flow to Firm	- -	4.9	10.83	9.66	- -	- -	40.11	5.12	- -	- -	19.38	8.95	3.5	2.62	5.12
EV/Free Cash Flow to Firm	- -	4.9	10.83	9.66	- -	- -	40.11	5.12	- -	- -	19.38	8.95	3.5	2.62	5.12
Diluted Market Cap	- -	2,615	3,886	2,903	2,512	4,160	5,483	2,118	1,060	664	977	1,893	1,589	1,208	1,165
Diluted Enterprise Value	- -	2,708	3,930	3,118	2,447	4,028	5,392	2,002	1,049	610	941	1,797	1,393	915	1,032
EV per Share	- -	12.48	18.13	14.44	11.46	18.81	24.82	9.3	4.94	2.87	4.36	8.34	6.43	4.26	4.71
TTM Sales	1,810	1,945	1,861	2,337	1,264	729	1,595	1,721	1,222	598	865	1,602	1,617	1,415	1,627
TTM EBITDA	662	657	493	635	119	-18	393	377	58	-214	89	371	353	230	206
TTM Operating Income	486	448	287	416	-150	-247	222	207	-36	-102	5	282	254	89	57
TTM Cash Flow to Firm	388	561	367	324	- -	- -	134	389	- -	- -	49	202	395	350	203
TTM Free Cash Flow to Firm	388	561	367	324	- -	- -	134	389	- -	- -	49	202	395	350	203

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	- -	4.67	10.63	8.99	5.3	40.9	41.01	5.45	5.07	8.52	20.48	9.41	4.03	3.46	5.79
EV/EBIT	- -	6.21	14.31	7.8	- -	- -	23.76	9.5	- -	- -	57.76	6.27	5.64	9.38	23.22
Enterprise Value	- -	2,748	3,971	3,126	2,486	4,092	5,375	1,996	1,060	618	941	1,806	1,382	915	1,039
Low Price	- -	8.81	12.03	11.6	8.35	9.9	16.5	9.73	3.27	1.87	3.11	4.45	6.52	5.52	4.06
EV/Sales	- -	1.41	2.13	1.34	1.97	5.61	3.37	1.16	0.87	1.03	1.09	1.13	0.85	0.65	0.64
EV/EBITDA	- -	4.19	8.05	4.92	20.87	- -	13.69	5.3	18.18	- -	10.58	4.87	3.92	3.98	5.04
Price/Earnings	- -	9.46	23.15	11.78	- -	- -	33.74	12.08	- -	- -	135.4	8.67	8.14	13.21	36.31
Price/Earnings Average	- -	8.91	19.43	16.98	- -	- -	27.97	20.33	- -	- -	143.94	8.24	8.89	15.46	34.9
Price/Earnings High	- -	11.14	23.71	21.57	- -	- -	35.8	32.52	- -	- -	213.43	12.31	11.18	18.76	48.86
Price/Earnings Low	- -	6.91	15.53	10.16	- -	- -	22.06	11.94	- -	- -	93.01	4.4	7.23	12.97	27.77
Price/Book Value	- -	2.95	4.05	2.7	2.68	5.23	6	2.22	1.29	1.06	1.52	2.22	1.54	1.12	1.07
Price/Book Value Average	- -	2.78	3.4	3.89	2.85	4.1	4.97	3.74	1.96	1.09	1.62	2.11	1.69	1.31	1.02
Price/Book Value High	- -	3.48	4.15	4.94	3.72	5.97	6.36	5.98	3.32	1.8	2.4	3.15	2.12	1.59	1.43
Price/Book Value Low	- -	2.16	2.72	2.33	1.9	2.67	3.92	2.2	0.85	0.64	1.05	1.12	1.37	1.1	0.81
Price/Tangible Book Value	- -	3.03	4.19	2.78	2.77	5.45	6.21	2.3	1.34	1.12	1.6	2.31	1.65	1.19	1.28
Price/Tangible Book Value Average	- -	2.86	3.52	4.01	2.95	4.27	5.15	3.87	2.04	1.15	1.7	2.19	1.8	1.4	1.23
Price/Tangible Book Value High	- -	3.57	4.29	5.1	3.85	6.22	6.59	6.19	3.46	1.89	2.53	3.27	2.26	1.69	1.72
Price/Tangible Book Value Low	- -	2.22	2.81	2.4	1.97	2.78	4.06	2.27	0.88	0.67	1.1	1.17	1.46	1.17	0.98
Price/Sales	- -	1.33	2.08	1.24	1.99	5.71	3.44	1.23	0.87	1.11	1.13	1.18	0.98	0.85	0.72
Price/Sales Average	- -	1.26	1.74	1.78	2.12	4.47	2.85	2.07	1.32	1.14	1.2	1.12	1.07	1	0.69
Price/Sales High	- -	1.57	2.13	2.26	2.76	6.51	3.65	3.31	2.24	1.87	1.78	1.68	1.35	1.21	0.96
Price/Sales Low	- -	0.97	1.39	1.07	1.41	2.91	2.25	1.22	0.57	0.67	0.78	0.6	0.87	0.84	0.55
Price/Cash Flow	- -	4.64	10.57	8.95	5.3	40.9	41.01	5.45	5.07	8.52	20.48	9.41	4.03	3.46	5.79
Price/Cash Flow Average	- -	4.37	8.87	12.9	5.64	32.06	34	9.17	7.7	8.72	21.77	8.94	4.39	4.05	5.56
Price/Cash Flow High	- -	5.46	10.82	16.39	7.37	46.67	43.51	14.66	13.06	14.38	32.28	13.35	5.53	4.91	7.78
Price/Cash Flow Low	- -	3.39	7.09	7.72	3.76	20.85	26.81	5.38	3.32	5.11	14.07	4.77	3.58	3.39	4.42
Price/Free Cash Flow Average	- -	4.4	8.92	12.97	5.64	32.06	34	9.17	7.7	8.72	21.77	8.94	4.39	4.05	5.56
Price/Free Cash Flow High	- -	5.5	10.89	16.47	7.37	46.67	43.51	14.66	13.06	14.38	32.28	13.35	5.53	4.91	7.78
Price/Free Cash Flow Low	- -	3.41	7.13	7.76	3.76	20.85	26.81	5.38	3.32	5.11	14.07	4.77	3.58	3.39	4.42
EV/Sales Average	- -	1.33	1.79	1.89	2.1	4.36	2.78	2	1.32	1.06	1.16	1.07	0.94	0.79	0.61
EV/Sales High	- -	1.66	2.18	2.37	2.75	6.43	3.58	3.24	2.25	1.8	1.74	1.63	1.22	1.01	0.89
EV/Sales Low	- -	1.04	1.44	1.17	1.38	2.77	2.18	1.15	0.57	0.58	0.73	0.54	0.75	0.63	0.47
EV/EBITDA Average	- -	3.95	6.77	6.95	22.24	- -	11.31	9.12	27.73	- -	11.27	4.62	4.33	4.87	4.82
EV/EBITDA High	- -	4.91	8.24	8.74	29.21	- -	14.54	14.78	47.14	- -	16.9	7.02	5.58	6.18	7.01
EV/EBITDA Low	- -	3.09	5.43	4.29	14.66	- -	8.87	5.23	11.85	- -	7.14	2.34	3.42	3.88	3.71
EV/EBIT Average	- -	5.86	12.04	11	- -	- -	19.63	16.37	- -	- -	61.54	5.95	6.23	11.49	22.2
EV/EBIT High	- -	7.28	14.66	13.83	- -	- -	25.24	26.52	- -	- -	92.33	9.04	8.04	14.59	32.27
EV/EBIT Low	- -	4.59	9.66	6.8	- -	- -	15.39	9.39	- -	- -	38.98	3.02	4.92	9.15	17.06
Last Price	- -	12.06	17.93	13.45	11.76	19.42	25.24	9.84	5	3.13	4.53	8.78	7.34	5.62	5.31
High Price	- -	14.21	18.36	24.62	16.34	22.15	26.78	26.51	12.87	5.28	7.14	12.46	10.08	7.98	7.15
Enterprise Value Average	- -	2,593	3,340	4,412	2,650	3,178	4,441	3,438	1,617	634	1,003	1,712	1,527	1,121	993
Enterprise Value High	- -	3,221	4,066	5,547	3,480	4,687	5,709	5,571	2,749	1,080	1,504	2,603	1,970	1,423	1,443
Enterprise Value Low	- -	2,032	2,679	2,726	1,746	2,021	3,483	1,972	691	349	635	868	1,206	893	763

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	221	220	219	217	217	217	217	215	214	215	216	217	215	215	221
Diluted Weighted Avg Shares	220	217	217	216	214	214	217	215	212	212	216	216	216	215	219
Basic Weighted Avg Shares	218	215	216	215	214	214	217	215	212	212	216	216	216	215	219
Revenue per Share	8.31	9.04	8.64	10.88	5.92	3.4	7.34	8	5.76	2.82	4.01	7.43	7.47	6.58	7.41
EBITDA per Share	3.04	3.05	2.29	2.96	0.56	-0.08	1.81	1.75	0.27	-1.01	0.41	1.72	1.63	1.07	0.94
Operating Income per Share	2.23	2.08	1.33	1.94	-0.7	-1.15	1.02	0.96	-0.17	-0.48	0.03	1.31	1.17	0.42	0.26
Basic EPS, GAAP	1.36	1.28	0.77	1.14	-0.47	-0.66	0.75	0.82	-0.41	-1	0.03	1.01	0.9	0.43	0.15
Basic EPS from Cont Ops	1.36	1.28	0.77	1.14	-0.47	-0.66	0.75	0.82	-0.41	-1	0.03	1.01	0.9	0.43	0.15
Diluted EPS, GAAP	1.35	1.27	0.77	1.14	-0.47	-0.66	0.75	0.82	-0.41	-1	0.03	1.01	0.9	0.43	0.15
Diluted EPS from Cont Ops	1.35	1.27	0.77	1.14	-0.47	-0.66	0.75	0.82	-0.41	-1	0.03	1.01	0.9	0.43	0.15
Dividend per Share	0.22	0.53	0.41	0.43	0.16	0.05	0.2	0.47	0.15	- -	- -	0.04	0.16	0.16	0.16
Cash Flow per Share	1.77	2.6	1.7	1.5	2.22	0.47	0.62	1.81	0.99	0.37	0.22	0.93	1.82	1.63	0.92
Free Cash Flow per Basic Share	1.77	2.6	1.7	1.5	2.22	0.47	0.62	1.81	0.99	0.37	0.22	0.93	1.82	1.63	0.92
Cash & Equivalents per Share	0.03	0.06	0.04	0.05	0.3	0.61	0.42	0.54	0.23	0.39	0.38	0.58	1.04	1.52	0.95
Book Value per Share	3.45	4.08	4.42	4.98	4.39	3.71	4.21	4.43	3.87	2.94	2.98	3.96	4.76	5.02	4.98
Tangible Book Value per Share	3.34	3.98	4.28	4.83	4.24	3.56	4.06	4.28	3.72	2.79	2.83	3.81	4.46	4.72	4.16