Wabash National Corporation Financial Ratios — WA9 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 (%)	10.92	50.9	15.74	17.09	25.11	26.19	22.78	14.17	18.01	-21.04	0.32	31.05	48.83	-76.95	76.04
Return on Assets (%)	4.35	16.37	5.13	6.62	11.1	12.92	9.9	5.23	6.87	-7.9	0.1	9.72	18.02	-20.48	16.37
Return on Capital (%)	9.36	- -	8.98	10.54	15.8	17.68	14.29	8.86	11.26	- -	2.73	16.38	28.05	- -	31.92
Return on Invested Capital (%)	9.11	- -	8.51	10.15	14.77	16.93	12.94	7.65	10.75	- -	3.65	15.7	26.21	- -	31.52
Gross Margin (%)	5.62	11.21	13.15	12.48	14.97	17.64	14.76	12.51	13.21	10.78	10.9	12.9	19.64	13.62	4.53
EBITDA Margin (%)	2.98	6.57	8.65	8.65	10.77	12.97	9.39	6.69	7.98	-2.54	4.57	8.54	14.09	-15.37	23.74
Operating Margin (%)	1.67	5.81	6.31	6.57	8.9	11.06	7.95	6	6.16	1.35	3.39	6.69	12.31	-18.27	20.81
Incremental Operating Margin (%)	6.44	23.71	10.53	8.43	35.32	- -	81.47	- -	13.04	14.67	12.81	15.2	421.45	113.23	- -
Pretax Margin (%)	1.28	3.33	4.75	5.28	8.05	10.05	6.93	4.23	5.08	-7.37	0.07	5.85	11.62	-19.35	18.35
Profit Margin (%)	1.27	7.23	2.84	3.27	5.14	6.47	6.31	3.06	3.86	-6.57	0.06	4.49	9.12	-14.59	13.71
Net Income to Common Margin (%)	1.27	7.23	2.84	3.27	5.14	6.47	6.31	3.06	3.86	-6.57	0.06	4.49	9.12	-14.59	13.71
Effective Tax Rate (%)	1.12	- -	40.06	38.12	36.14	35.59	9.07	27.69	23.92	- -	9.77	22.99	21.32	- -	25.26
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	13.75	25.59	19.87	-17.78	1,411.94	14.14	6.82	-5.24	6.51
Sustainable Growth Rate (%)	10.92	50.9	15.74	17.09	25.11	26.19	19.64	10.54	14.43	-24.78	-4.18	26.66	45.5	-80.98	71.09

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	70	425	371	333	315	238	551	506	460	452	432	402	406	409	456
ST Debt	2	5	5	2	38	3	46	2	5	4	4	6	9	12	13
LT Debt	68	421	366	331	277	235	505	504	456	448	428	396	396	397	443
Total Debt/EBITDA	1.97	4.43	2.62	2.06	1.44	0.99	3.32	3.34	2.49	-12.02	5.24	1.88	1.14	-1.37	1.25
Net Debt/EBITDA	1.27	3.53	1.76	1.11	0.61	0.3	2.16	2.45	1.7	-6.12	4.33	1.58	0.61	-0.94	1.12
Total Debt/EBIT	3.53	6.03	3.59	2.72	1.75	1.17	4.22	4.56	3.22	-5.29	12.88	2.41	1.3	-1.15	1.48
Net Debt/EBIT	2.28	4.81	2.41	1.46	0.74	0.36	2.74	3.35	2.21	-2.69	10.63	2.03	0.7	-0.79	1.34
EBITDA to Interest Expense	8.55	4.42	5.38	7.27	11.17	15.28	10.11	5.27	6.77	-1.56	3.56	10.41	17.99	-15.08	17.18
EBITDA-CapEx/Interest Expense	8.55	4.42	5.38	7.27	11.17	15.28	10.11	5.27	6.77	-1.56	3.56	10.41	17.99	-15.08	17.18
EBIT to Interest Expense	4.78	3.91	3.92	5.52	9.23	13.04	8.56	4.73	5.22	0.82	2.64	8.15	15.72	-17.93	15.06
Interest Expense	4	22	26	22	20	16	16	29	27	24	23	21	20	20	21
Common Equity/Total Assets	37.71	29.77	35.34	42.09	46.31	52.56	37.44	36.33	39.93	34.86	29.41	33.04	40.32	13.38	31.37
Long-Term Debt/Equity (%)	46.68	156.53	113.45	84.58	62.93	49.72	99.81	106.31	87.48	110.65	131.57	99.42	72.07	209.21	120.16
Long-Term Debt/Capital (%)	31.6	60.62	52.78	45.7	36.66	33.07	47.76	51.41	46.44	52.25	56.55	49.47	41.49	66.33	53.7
Long-Term Debt/Total Assets (%)	17.6	46.6	40.09	35.6	29.14	26.13	37.37	38.62	34.94	38.57	38.69	32.89	29.09	28.14	37.81
Total Debt/Equity (%)	47.71	158.21	114.96	85.08	71.66	50.35	108.96	106.77	88.38	111.76	132.67	100.96	73.72	215.42	123.78
Total Debt/Capital (%)	32.3	61.27	53.48	45.97	41.75	33.49	52.14	51.64	46.92	52.78	57.02	50.24	42.43	68.3	55.31
Total Debt/Total Assets (%)	17.99	47.1	40.62	35.81	33.19	26.46	40.8	38.79	35.3	38.96	39.01	33.4	29.76	28.97	38.95
Net Debt to Equity	30.77	126.07	77.2	45.84	30.39	15.34	70.86	78.55	60.44	56.88	109.52	84.79	39.48	148.38	111.5
Net Debt/Capital (%)	22.95	55.32	42.93	31.04	23.2	13.25	41.41	43.94	37.44	36	52	45.51	27.98	58.28	51.83
EBITDA	35	96	142	161	218	239	166	152	185	-38	82	214	357	-299	366
EBITDA-CapEx	35	96	142	161	218	239	166	152	185	-38	82	214	357	-299	366
Operating Income (Loss)	20	85	103	122	180	204	140	136	143	20	61	167	312	-356	321

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	0.12	0.41	0.52	0.78	0.85	0.98	0.68	0.49	0.54	0.92	0.25	0.17	0.51	0.37	0.11
Current Ratio	1.57	2.13	2.08	2.6	2.51	2.89	2.03	2.02	2.09	2.31	1.83	1.71	1.93	1.93	1.39
Quick Ratio	0.43	0.91	1.08	1.51	1.57	1.94	1.23	1.19	1.24	1.43	0.89	0.91	1.06	0.87	0.54
CFO/Avg Current Liab	-0.01	0.42	0.62	0.46	0.66	0.95	0.64	0.41	0.55	0.5	-0.03	0.39	0.91	0.36	0.04
Common Equity/Total Assets	37.71	29.77	35.34	42.09	46.31	52.56	37.44	36.33	39.93	34.86	29.41	33.04	40.32	13.38	31.37
Long-Term Debt/Equity (%)	46.68	156.53	113.45	84.58	62.93	49.72	99.81	106.31	87.48	110.65	131.57	99.42	72.07	209.21	120.16
Long-Term Debt/Capital (%)	31.6	60.62	52.78	45.7	36.66	33.07	47.76	51.41	46.44	52.25	56.55	49.47	41.49	66.33	53.7
Long-Term Debt/Total Assets (%)	17.6	46.6	40.09	35.6	29.14	26.13	37.37	38.62	34.94	38.57	38.69	32.89	29.09	28.14	37.81
Total Debt/Equity (%)	47.71	158.21	114.96	85.08	71.66	50.35	108.96	106.77	88.38	111.76	132.67	100.96	73.72	215.42	123.78
Total Debt/Capital (%)	32.3	61.27	53.48	45.97	41.75	33.49	52.14	51.64	46.92	52.78	57.02	50.24	42.43	68.3	55.31
Total Debt/Total Assets (%)	17.99	47.1	40.62	35.81	33.19	26.46	40.8	38.79	35.3	38.96	39.01	33.4	29.76	28.97	38.95
CFO/Total Liabilities	-0.48	11.99	21.81	17.22	25.85	41.93	17.08	13.54	18.67	16.41	-0.96	15.41	39.33	9.6	1.45
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	5.08	5.74	4.3	4.67	4.87	3.32	3.75	4.73	5.01	1.46	3.72

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	26.36	19.65	15.08	14.58	14.08	12.04	11.76	13.83	13.11	10.82	12.98	11.58	11.57	11.91	11.7
Days Sales Outstanding	13.85	18.58	24.21	25.03	25.93	30.31	31.03	26.39	27.84	33.75	28.12	31.52	31.55	30.65	31.21
Inventory Turnover	7.46	6.85	7.6	9.03	10.02	9.9	9.39	10.87	10.84	7.54	8.01	9.05	7.97	6.39	6.7
Days Inventory Outstanding	48.92	53.29	48	40.44	36.43	36.85	38.85	33.59	33.67	48.4	45.59	40.32	45.8	57.13	54.52
Accounts Payable Turnover	13.39	13.29	14.19	15.58	19.49	19.78	17.21	15.2	14	10.86	12.07	12.04	11.93	11.03	9.54
Accounts Payable Turnover Days	27.26	27.46	25.72	23.42	18.72	18.45	21.21	24.02	26.07	33.61	30.23	30.32	30.6	33.09	38.26
Cash Conversion Cycle	35.51	44.41	46.49	42.05	43.63	48.71	48.68	35.97	35.43	48.54	43.48	41.52	46.75	54.69	47.47
Inventory to Cash Days	-35.08	-34.71	-23.8	-15.41	-10.5	-6.55	-7.82	-7.2	-5.83	-14.65	-17.47	-8.8	-14.24	-26.48	-23.31
Inventories	190	189	184	177	167	140	181	184	187	164	238	244	268	259	181
Raw Materials	54	57	55	64	66	53	84	115	105	99	175	176	156	135	95
Work In Process	2	25	21	23	18	18	29	13	14	12	14	10	14	16	8
Finished Goods	115	83	83	69	67	57	54	49	58	45	43	50	87	93	67
Other Inventory	18	25	26	21	16	11	14	8	9	8	6	8	11	15	11

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	- -	- -	- -	- -	784	934	1,245	702	773	898	965	1,062	1,152	732	349
- Cash & Cash Equivalents	20	81	113	146	179	163	192	133	141	218	72	58	179	115	32
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1
+ Total Debt	70	425	371	333	315	238	551	506	460	452	432	402	406	409	456
Enterprise Value	- -	- -	- -	- -	920	1,009	1,605	1,075	1,093	1,133	1,325	1,406	1,379	1,027	775
Total Capital	216	694	693	723	755	710	1,057	980	981	857	757	800	956	599	825
Total Debt/Capital (%)	32.3	61.27	53.48	45.97	41.75	33.49	52.14	51.64	46.92	52.78	57.02	50.24	42.43	68.3	55.31
Total Debt / EV	- -	- -	- -	- -	0.34	0.24	0.34	0.47	0.42	0.4	0.33	0.29	0.29	0.4	0.59
EV/Sales	- -	- -	- -	- -	0.45	0.55	0.91	0.47	0.47	0.76	0.73	0.56	0.54	0.53	0.5
EV/EBITDA	- -	- -	- -	- -	4.21	4.22	9.67	7.09	5.9	- -	16.08	6.58	3.86	- -	2.12
EV/EBIT	- -	- -	- -	- -	5.1	4.98	12.27	9.69	7.65	- -	39.51	8.44	4.42	- -	2.52
EV/Cash Flow to Firm	- -	- -	- -	- -	6.38	5.34	10.07	8.07	6.54	- -	98.9	10.05	4.11	- -	28.07
EV/Free Cash Flow to Firm	- -	- -	- -	- -	6.38	5.34	10.07	8.07	6.54	- -	98.9	10.05	4.11	- -	28.07
Diluted Market Cap	- -	- -	- -	- -	837	1,022	1,353	744	799	905	1,017	1,111	1,219	757	361
Diluted Enterprise Value	- -	- -	- -	- -	974	1,096	1,713	1,117	1,119	1,140	1,377	1,455	1,446	1,052	786
EV per Share	- -	- -	- -	- -	14.17	16.78	27.87	19.5	20.43	21.57	27.07	29.49	30.39	23.94	19.16
TTM Sales	1,187	1,462	1,636	1,863	2,027	1,845	1,767	2,267	2,319	1,482	1,803	2,502	2,537	1,947	1,543
TTM EBITDA	35	96	142	161	218	239	166	152	185	-38	82	214	357	-299	366
TTM Operating Income	20	85	103	122	180	204	140	136	143	20	61	167	312	-356	321
TTM Cash Flow to Firm	3	- -	144	106	144	189	159	133	167	- -	13	140	335	- -	28
TTM Free Cash Flow to Firm	3	- -	144	106	144	189	159	133	167	- -	13	140	335	- -	28

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	- -	- -	- -	- -	6.35	5.72	9.37	6.61	5.46	7.29	-136.19	8.95	3.82	6.46	30.9
EV/EBIT	- -	- -	- -	- -	5.1	4.98	12.27	9.69	7.65	- -	39.51	8.44	4.42	- -	2.52
Enterprise Value	- -	- -	- -	- -	920	1,009	1,605	1,075	1,093	1,133	1,325	1,406	1,379	1,027	775
Low Price	- -	- -	- -	- -	10.03	9.73	15.42	12.39	12.56	6.33	13.44	12.4	20.13	16.74	7.47
EV/Sales	- -	- -	- -	- -	0.45	0.55	0.91	0.47	0.47	0.76	0.73	0.56	0.54	0.53	0.5
EV/EBITDA	- -	- -	- -	- -	4.21	4.22	9.67	7.09	5.9	- -	16.08	6.58	3.86	- -	2.12
Price/Earnings	- -	- -	- -	- -	7.78	8.29	11.52	10.45	8.82	- -	858.33	9.65	5.16	- -	1.7
Price/Earnings Average	- -	- -	- -	- -	8.12	6.95	10.94	15.71	8.91	- -	723.72	7.56	4.86	- -	2.09
Price/Earnings High	- -	- -	- -	- -	9.64	8.54	12.75	21.47	10.07	- -	885.02	11.23	6.19	- -	3.37
Price/Earnings Low	- -	- -	- -	- -	6.47	5.19	8.22	10.18	7.67	- -	585.09	5.37	4.09	- -	1.47
Price/Book Value	- -	- -	- -	- -	1.78	1.98	2.46	1.48	1.48	2.22	2.96	2.67	2.1	3.88	0.95
Price/Book Value Average	- -	- -	- -	- -	1.86	1.66	2.34	2.23	1.5	1.55	2.5	2.09	1.98	4.99	1.17
Price/Book Value High	- -	- -	- -	- -	2.21	2.04	2.72	3.04	1.69	2.44	3.06	3.11	2.52	6.57	1.89
Price/Book Value Low	- -	- -	- -	- -	1.48	1.24	1.75	1.44	1.29	0.82	2.02	1.49	1.66	3.8	0.82
Price/Tangible Book Value	- -	- -	- -	- -	4.47	4.07	-25.7	-14.75	38.51	23.38	42.6	9.66	4.2	-9.89	3.1
Price/Tangible Book Value Average	- -	- -	- -	- -	4.66	3.41	-24.4	-22.18	38.89	16.32	35.92	7.56	3.95	-12.73	3.82
Price/Tangible Book Value High	- -	- -	- -	- -	5.53	4.19	-28.45	-30.31	43.94	25.73	43.92	11.25	5.04	-16.75	6.16
Price/Tangible Book Value Low	- -	- -	- -	- -	3.71	2.55	-18.33	-14.37	33.47	8.65	29.04	5.38	3.33	-9.69	2.68
Price/Sales	- -	- -	- -	- -	0.4	0.54	0.73	0.32	0.34	0.61	0.55	0.43	0.47	0.39	0.23
Price/Sales Average	- -	- -	- -	- -	0.42	0.45	0.69	0.48	0.34	0.43	0.47	0.34	0.44	0.5	0.29
Price/Sales High	- -	- -	- -	- -	0.5	0.55	0.8	0.66	0.39	0.67	0.57	0.5	0.56	0.66	0.46
Price/Sales Low	- -	- -	- -	- -	0.33	0.34	0.52	0.31	0.3	0.23	0.38	0.24	0.37	0.38	0.2
Price/Cash Flow	- -	- -	- -	- -	6.15	5.54	8.89	6.45	5.4	7.29	-133.75	8.73	3.73	6.46	30.73
Price/Cash Flow Average	- -	- -	- -	- -	6.42	4.64	8.44	9.7	5.46	5.09	-112.77	6.84	3.52	8.31	37.79
Price/Cash Flow High	- -	- -	- -	- -	7.62	5.71	9.84	13.25	6.16	8.03	-137.91	10.16	4.48	10.94	61.02
Price/Cash Flow Low	- -	- -	- -	- -	5.12	3.47	6.34	6.28	4.7	2.7	-91.17	4.86	2.96	6.33	26.59
Price/Free Cash Flow Average	- -	- -	- -	- -	6.63	4.79	8.9	9.94	5.52	5.09	-114.83	7.01	3.59	8.31	38.01
Price/Free Cash Flow High	- -	- -	- -	- -	7.87	5.89	10.38	13.58	6.23	8.03	-140.42	10.43	4.58	10.94	61.36
Price/Free Cash Flow Low	- -	- -	- -	- -	5.28	3.58	6.69	6.44	4.75	2.7	-92.83	4.99	3.03	6.33	26.74
EV/Sales Average	- -	- -	- -	- -	0.47	0.46	0.87	0.63	0.47	0.58	0.65	0.47	0.52	0.64	0.55
EV/Sales High	- -	- -	- -	- -	0.55	0.56	0.98	0.8	0.52	0.83	0.75	0.63	0.63	0.79	0.73
EV/Sales Low	- -	- -	- -	- -	0.39	0.36	0.71	0.47	0.43	0.38	0.56	0.37	0.45	0.52	0.47
EV/EBITDA Average	- -	- -	- -	- -	4.37	3.58	9.29	9.42	5.94	- -	14.25	5.51	3.67	- -	2.33
EV/EBITDA High	- -	- -	- -	- -	5.07	4.33	10.48	11.97	6.49	- -	16.45	7.4	4.51	- -	3.05
EV/EBITDA Low	- -	- -	- -	- -	3.61	2.75	7.52	6.97	5.36	- -	12.36	4.38	3.19	- -	1.99
EV/EBIT Average	- -	- -	- -	- -	5.29	4.24	11.78	12.87	7.71	- -	34.99	7.06	4.21	- -	2.78
EV/EBIT High	- -	- -	- -	- -	6.14	5.12	13.28	16.35	8.41	- -	40.4	9.49	5.16	- -	3.64
EV/EBIT Low	- -	- -	- -	- -	4.37	3.25	9.54	9.52	6.94	- -	30.35	5.61	3.66	- -	2.37
Last Price	- -	- -	- -	- -	12.07	15.54	21.62	12.73	14.45	17.1	19.71	22.27	25.39	17.07	8.64
High Price	- -	- -	- -	- -	14.95	16.01	23.93	26.15	16.49	18.82	20.33	25.94	30.47	28.92	17.15
Enterprise Value Average	- -	- -	- -	- -	954	858	1,542	1,428	1,100	862	1,174	1,176	1,313	1,237	855
Enterprise Value High	- -	- -	- -	- -	1,107	1,037	1,738	1,815	1,202	1,224	1,355	1,581	1,610	1,535	1,119
Enterprise Value Low	- -	- -	- -	- -	788	659	1,248	1,057	992	567	1,018	935	1,141	1,012	728

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	68	68	69	69	65	60	58	55	53	53	49	48	45	43	40
Diluted Weighted Avg Shares	68	69	69	71	69	66	63	58	55	53	52	50	48	44	42
Basic Weighted Avg Shares	68	68	68	69	67	64	59	57	55	53	51	49	47	44	42
Revenue per Share	17.44	21.4	23.89	27.05	30.17	28.96	29.77	39.78	42.4	27.99	35.58	51.46	53.96	43.89	37.16
EBITDA per Share	0.52	1.41	2.07	2.34	3.25	3.75	2.79	2.66	3.39	-0.71	1.63	4.39	7.6	-6.74	8.82
Operating Income per Share	0.29	1.24	1.51	1.78	2.68	3.2	2.37	2.39	2.61	0.38	1.21	3.44	6.64	-8.02	7.73
Basic EPS, GAAP	0.22	1.55	0.68	0.88	1.55	1.87	1.88	1.22	1.64	-1.84	0.02	2.31	4.92	-6.4	5.09
Basic EPS from Cont Ops	0.22	1.55	0.68	0.88	1.55	1.87	1.88	1.22	1.64	-1.84	0.02	2.32	4.93	-6.38	5.1
Diluted EPS, GAAP	0.22	1.54	0.67	0.86	1.5	1.82	1.78	1.19	1.62	-1.84	0.02	2.25	4.81	-6.4	5.07
Diluted EPS from Cont Ops	0.22	1.54	0.67	0.86	1.5	1.82	1.78	1.19	1.62	-1.84	0.02	2.26	4.83	-6.38	5.07
Dividend per Share	- -	- -	- -	- -	- -	- -	0.26	0.31	0.33	0.33	0.32	0.33	0.34	0.33	0.33
Cash Flow per Share	-0.02	1.11	1.88	1.34	1.96	2.8	2.43	1.97	2.67	2.34	-0.15	2.55	6.8	2.64	0.28
Free Cash Flow per Basic Share	-0.02	1.11	1.88	1.34	1.96	2.8	2.43	1.97	2.67	2.34	-0.15	2.55	6.8	2.64	0.28
Cash & Equivalents per Share	0.29	1.19	1.65	2.12	2.75	2.72	3.33	2.41	2.63	4.14	1.47	1.22	3.95	2.69	0.79
Book Value per Share	2.15	3.93	4.7	5.66	6.77	7.86	8.79	8.59	9.74	7.71	6.65	8.34	12.11	4.4	9.08
Tangible Book Value per Share	1.86	-0.73	0.19	1.51	2.7	3.82	-0.84	-0.86	0.38	0.73	0.46	2.31	6.05	-1.73	2.78