SLR Investment Corp. Financial Ratios — ZSL 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 (%)	7.51	13.75	8.04	5.02	1.55	11.86	7.65	7.27	6.14	1.76	7.03	1.99	7.69	9.67	9.31
Return on Assets (%)	5.17	9.22	4.8	2.85	0.85	6.54	4.28	4.02	3.08	0.8	3.02	0.81	3.02	3.85	3.69
Return on Capital (%)	4.22	8.87	5.82	4.07	1.14	8.16	5.09	4.69	3.88	1.02	3.75	0.98	3.59	4.57	4.44
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	91.26	93.68	88.16	84.75	68.24	91.22	85.83	87.68	84.43	65.46	85.67	64.78	88.27	91.21	89.57
Profit Margin (%)	89.83	93.45	87.68	84.75	68.24	91.22	85.83	87.68	84.43	65.46	85.67	64.78	88.27	91.21	89.57
Net Income to Common Margin (%)	89.83	93.45	87.68	84.75	68.24	91.22	85.83	87.68	84.43	65.46	85.67	64.78	88.27	91.21	89.57
Effective Tax Rate (%)	1.57	0.25	0.54	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	134.34	56.33	123.16	142.73	482.56	63.37	95.59	102.69	123.73	448.57	116.35	515.42	126.92	93.43	96.69
Sustainable Growth Rate (%)	-2.58	6	-1.86	-2.14	-5.92	4.34	0.34	-0.2	-1.46	-6.13	-1.15	-8.27	-2.07	0.64	0.31

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	438	489	225	225	430	387	539	474	587	671	812	1,086	1,178	1,032	1,146
ST Debt	201	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	236	489	225	225	430	387	539	474	587	671	812	1,086	1,178	1,032	1,146
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	74.66	61.4	58.28	55.54	54.58	55.65	56.14	54.6	46.46	44.01	41.88	39.4	39.09	40.54	38.72
Long-Term Debt/Equity (%)	29.33	55.73	22.6	24.02	48.7	42.17	58.54	51.52	64.81	78.81	96.41	108.63	119.37	103.9	115.1
Long-Term Debt/Capital (%)	19	35.79	18.43	19.37	32.75	29.66	36.92	34	39.32	44.07	49.09	52.07	54.42	50.96	53.51
Long-Term Debt/Total Assets (%)	21.9	34.22	13.17	13.34	26.58	23.47	32.86	28.13	30.11	34.68	40.38	42.79	46.67	42.12	44.56
Total Debt/Equity (%)	54.31	55.73	22.6	24.02	48.7	42.17	58.54	51.52	64.81	78.81	96.41	108.63	119.37	103.9	115.1
Total Debt/Capital (%)	35.2	35.79	18.43	19.37	32.75	29.66	36.92	34	39.32	44.07	49.09	52.07	54.42	50.96	53.51
Total Debt/Total Assets (%)	40.55	34.22	13.17	13.34	26.58	23.47	32.86	28.13	30.11	34.68	40.38	42.79	46.67	42.12	44.56
Net Debt to Equity	27.86	-1.71	-58.96	-67.84	-31.45	-33.97	-16.36	-22.54	-48.17	-45.63	-38.34	-42.84	-34.88	-41.72	-36.58
Net Debt/Capital (%)	18.23	-1.11	-92.63	-120.73	-26.82	-31.4	-11.51	-17.48	-41.3	-34.26	-24.26	-25.84	-18.91	-25.73	-20.49
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	74.66	61.4	58.28	55.54	54.58	55.65	56.14	54.6	46.46	44.01	41.88	39.4	39.09	40.54	38.72
Long-Term Debt/Equity (%)	29.33	55.73	22.6	24.02	48.7	42.17	58.54	51.52	64.81	78.81	96.41	108.63	119.37	103.9	115.1
Long-Term Debt/Capital (%)	19	35.79	18.43	19.37	32.75	29.66	36.92	34	39.32	44.07	49.09	52.07	54.42	50.96	53.51
Long-Term Debt/Total Assets (%)	21.9	34.22	13.17	13.34	26.58	23.47	32.86	28.13	30.11	34.68	40.38	42.79	46.67	42.12	44.56
Total Debt/Equity (%)	54.31	55.73	22.6	24.02	48.7	42.17	58.54	51.52	64.81	78.81	96.41	108.63	119.37	103.9	115.1
Total Debt/Capital (%)	35.2	35.79	18.43	19.37	32.75	29.66	36.92	34	39.32	44.07	49.09	52.07	54.42	50.96	53.51
Total Debt/Total Assets (%)	40.55	34.22	13.17	13.34	26.58	23.47	32.86	28.13	30.11	34.68	40.38	42.79	46.67	42.12	44.56
CFO/Total Liabilities	0.66	-41.48	112.08	20.88	-67.79	20.24	-33.79	25	17.98	-5.66	-11.56	5.92	-5	21.24	-4.57
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	8.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	41.05	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	811	912	1,003	754	705	874	849	821	871	728	776	765	823	881	828
- Cash & Cash Equivalents	12	15	587	635	278	312	151	207	436	389	323	428	344	414	364
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	438	489	225	225	430	387	539	474	587	671	812	1,086	1,178	1,032	1,146
Enterprise Value	1,237	1,387	641	344	857	950	1,238	1,087	1,022	1,011	1,265	1,423	1,656	1,498	1,610
Total Capital	1,244	1,368	1,221	1,162	1,313	1,306	1,461	1,393	1,493	1,523	1,654	2,086	2,164	2,025	2,142
Total Debt/Capital (%)	35.2	35.79	18.43	19.37	32.75	29.66	36.92	34	39.32	44.07	49.09	52.07	54.42	50.96	53.51
Total Debt / EV	0.35	0.35	0.35	0.65	0.5	0.41	0.44	0.44	0.57	0.66	0.64	0.76	0.71	0.69	0.71
EV/Sales	18.13	11.19	7.46	6.02	41.54	8.11	15.09	14.25	15.4	42.82	18.19	50.25	19.14	14.27	15.59
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	687.8	- -	0.8	2.2	- -	6.41	- -	5.69	5.44	- -	- -	15.63	- -	4.84	- -
EV/Free Cash Flow to Firm	687.8	- -	0.8	2.2	- -	6.41	- -	5.69	5.44	- -	- -	15.63	- -	4.84	- -
Diluted Market Cap	808	878	1,010	762	705	875	849	821	868	728	775	735	823	878	826
Diluted Enterprise Value	1,234	1,352	648	352	857	950	1,238	1,087	1,019	1,011	1,264	1,393	1,656	1,496	1,608
EV per Share	33.8	35.84	14.48	8.1	20.18	22.48	29.3	25.73	24.18	23.91	29.93	26.08	30.36	27.46	29.52
TTM Sales	68	124	86	57	21	117	82	76	66	24	70	28	87	105	103
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	2	-229	799	157	-498	148	-243	191	188	-61	-135	91	-77	309	-72
TTM Free Cash Flow to Firm	2	-229	799	157	-498	148	-243	191	188	-61	-135	91	-77	309	-72

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	449.35	-3.83	1.26	4.87	-1.42	5.9	-3.49	4.3	4.63	-11.86	-5.74	8.07	-10.7	2.84	-11.47
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1,237	1,387	641	344	857	950	1,238	1,087	1,022	1,011	1,265	1,423	1,656	1,498	1,610
Low Price	19.23	20.23	21.75	16.98	15.27	14.99	19.93	18.65	18.75	7.36	17.25	12.35	13.56	14.61	13.76
EV/Sales	18.13	11.19	7.46	6.02	41.54	8.11	15.09	14.25	15.4	42.82	18.19	50.25	19.14	14.27	15.59
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	13.18	7.58	13.41	15.72	50.05	8.19	12.06	12.27	15.5	47.11	13.02	40.08	10.77	9.17	8.93
Price/Earnings Average	13.86	7.22	13.75	18.09	55.16	7.43	12.96	13.17	15.53	45.58	13.31	44.73	10.55	8.84	9.47
Price/Earnings High	15.13	7.65	15.13	20.63	62.04	8.41	13.8	13.9	16.32	57.93	14.13	54.93	11.42	9.57	10.51
Price/Earnings Low	11.44	6.51	12.87	15.03	46.07	5.93	11.96	11.79	14.1	20.12	12.23	35.28	9.69	8.3	8.1
Price/Book Value	1.01	1.04	1.01	0.81	0.8	0.95	0.92	0.89	0.96	0.85	0.92	0.77	0.83	0.89	0.83
Price/Book Value Average	1.06	0.99	1.03	0.93	0.88	0.86	0.99	0.96	0.96	0.83	0.94	0.85	0.82	0.85	0.88
Price/Book Value High	1.16	1.05	1.14	1.06	0.99	0.98	1.05	1.01	1.01	1.05	1	1.05	0.88	0.93	0.98
Price/Book Value Low	0.87	0.89	0.97	0.77	0.73	0.69	0.91	0.86	0.87	0.36	0.87	0.67	0.75	0.8	0.75
Price/Tangible Book Value	1.01	1.04	1.01	0.81	0.8	0.95	0.92	0.89	0.96	0.85	0.92	0.77	0.83	0.89	0.83
Price/Tangible Book Value Average	1.06	0.99	1.03	0.93	0.88	0.86	0.99	0.96	0.96	0.83	0.94	0.85	0.82	0.85	0.88
Price/Tangible Book Value High	1.16	1.05	1.14	1.06	0.99	0.98	1.05	1.01	1.01	1.05	1	1.05	0.88	0.93	0.98
Price/Tangible Book Value Low	0.87	0.89	0.97	0.77	0.73	0.69	0.91	0.86	0.87	0.36	0.87	0.67	0.75	0.8	0.75
Price/Sales	11.84	7.09	11.76	13.33	34.15	7.47	10.35	10.76	13.08	30.84	11.15	25.96	9.51	8.37	8
Price/Sales Average	12.45	6.75	12.05	15.33	37.64	6.78	11.13	11.55	13.11	29.84	11.4	28.98	9.31	8.06	8.48
Price/Sales High	13.59	7.15	13.27	17.49	42.34	7.67	11.85	12.18	13.78	37.93	12.1	35.58	10.08	8.73	9.42
Price/Sales Low	10.27	6.08	11.29	12.73	31.43	5.41	10.26	10.33	11.9	13.17	10.48	22.85	8.55	7.57	7.25
Price/Cash Flow	449.35	-3.83	1.26	4.87	-1.42	5.9	-3.49	4.3	4.63	-11.86	-5.74	8.07	-10.7	2.84	-11.47
Price/Cash Flow Average	472.5	-3.65	1.3	5.6	-1.56	5.36	-3.75	4.61	4.64	-11.47	-5.87	9.01	-10.48	2.74	-12.17
Price/Cash Flow High	515.52	-3.87	1.43	6.39	-1.75	6.06	-3.99	4.86	4.87	-14.59	-6.23	11.07	-11.34	2.96	-13.51
Price/Cash Flow Low	389.76	-3.29	1.21	4.65	-1.3	4.28	-3.46	4.13	4.21	-5.07	-5.39	7.11	-9.63	2.57	-10.4
Price/Free Cash Flow Average	472.5	-3.65	1.3	5.6	-1.56	5.36	-3.75	4.61	4.64	-11.47	-5.87	9.01	-10.48	2.74	-12.17
Price/Free Cash Flow High	515.52	-3.87	1.43	6.39	-1.75	6.06	-3.99	4.86	4.87	-14.59	-6.23	11.07	-11.34	2.96	-13.51
Price/Free Cash Flow Low	389.76	-3.29	1.21	4.65	-1.3	4.28	-3.46	4.13	4.21	-5.07	-5.39	7.11	-9.63	2.57	-10.4
EV/Sales Average	18.74	10.84	7.75	8	45.02	7.42	15.86	15.04	15.43	41.81	18.44	53.39	18.95	13.96	16.07
EV/Sales High	19.88	11.26	8.96	10.14	49.72	8.31	16.58	15.68	16.1	49.9	19.14	60.27	19.71	14.64	17.01
EV/Sales Low	16.55	10.15	6.99	5.43	38.82	6.05	15	13.82	14.22	25.15	17.52	47.02	18.18	13.47	14.84
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	22.17	23.58	22.66	17.76	16.6	20.7	20.1	19.42	20.61	17.22	18.35	14.03	15.08	16.15	15.18
High Price	25.43	23.8	25.57	23.31	20.57	21.25	23	21.99	21.71	21.18	19.92	19.23	15.98	16.85	17.87
Enterprise Value Average	1,279	1,343	666	458	929	869	1,302	1,147	1,024	987	1,282	1,512	1,640	1,466	1,660
Enterprise Value High	1,357	1,395	769	580	1,026	973	1,361	1,196	1,068	1,178	1,331	1,707	1,706	1,537	1,757
Enterprise Value Low	1,130	1,257	600	311	801	709	1,231	1,054	943	594	1,218	1,331	1,574	1,414	1,533

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	37	39	44	42	42	42	42	42	42	42	42	55	55	55	55
Diluted Weighted Avg Shares	36	37	45	43	42	42	42	42	42	42	42	52	55	54	54
Basic Weighted Avg Shares	36	37	45	43	42	42	42	42	42	42	42	52	55	54	54
Revenue per Share	1.87	3.33	1.93	1.33	0.49	2.77	1.94	1.8	1.58	0.56	1.65	0.54	1.59	1.93	1.9
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.68	3.11	1.69	1.13	0.33	2.53	1.67	1.58	1.33	0.37	1.41	0.35	1.4	1.76	1.7
Basic EPS from Cont Ops	1.68	3.11	1.69	1.13	0.33	2.53	1.67	1.58	1.33	0.37	1.41	0.35	1.4	1.76	1.7
Diluted EPS, GAAP	1.68	3.11	1.69	1.13	0.33	2.53	1.67	1.58	1.33	0.37	1.41	0.35	1.4	1.76	1.7
Diluted EPS from Cont Ops	1.68	3.11	1.69	1.13	0.33	2.53	1.67	1.58	1.33	0.37	1.41	0.35	1.4	1.76	1.7
Dividend per Share	2.26	1.75	2.08	1.61	1.6	1.6	1.59	1.62	1.65	1.64	1.64	1.8	1.78	1.64	1.64
Cash Flow per Share	0.05	-6.15	17.92	3.65	-11.73	3.51	-5.76	4.52	4.46	-1.45	-3.2	1.74	-1.41	5.69	-1.32
Free Cash Flow per Basic Share	0.05	-6.15	17.92	3.65	-11.73	3.51	-5.76	4.52	4.46	-1.45	-3.2	1.74	-1.41	5.69	-1.32
Cash & Equivalents per Share	0.32	0.39	13.27	14.96	6.54	7.39	3.57	4.9	10.33	9.2	7.64	7.85	6.31	7.59	6.68
Book Value per Share	22.02	22.7	22.5	22.05	20.79	21.74	21.81	21.75	21.44	20.16	19.93	18.33	18.09	18.2	18.26
Tangible Book Value per Share	22.02	22.7	22.5	22.05	20.79	21.74	21.81	21.75	21.44	20.16	19.93	18.33	18.09	18.2	18.26