Wabash National Corporation Financial Ratios — WNC 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 (%)	- -	- -	- -	- -	- -	- -	214.73	55.44	47.96	-58.93	1.16	79.65	77.9	-111.16	102.94
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 (%)	-5.18	- -	63.45	70.68	72.75	58.06	28.29	13.8	16.47	- -	4.06	22.85	35.12	- -	35.55
Return on Invested Capital (%)	9.11	- -	8.51	10.15	14.77	17.07	13.89	9.38	10.75	- -	6.64	15.76	26.23	- -	32.91
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	7.56	8.65	8.65	10.77	13.06	9.93	7.79	7.98	4.58	6.1	8.56	14.09	-15.34	24.62
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	-13.09	81.47	-0.88	13.04	14.67	12.81	15.2	421.45	- -	-167.5
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 (%)	- -	- -	- -	- -	- -	- -	185.21	41.25	38.43	-69.42	-15.21	68.39	72.59	-116.98	96.24

Credit (USD)

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	3.85	2.62	2.06	1.44	0.99	3.14	2.86	2.49	6.66	3.93	1.88	1.13	-1.37	1.2
Net Debt/EBITDA	1.27	3.07	1.76	1.11	0.61	0.3	2.04	2.11	1.7	3.39	3.24	1.58	0.61	-0.94	1.08
Total Debt/EBIT	3.53	5.01	3.59	2.72	1.75	1.16	3.93	3.72	3.22	22.68	7.07	2.4	1.3	-1.15	1.42
Net Debt/EBIT	2.28	3.99	2.41	1.46	0.74	0.35	2.55	2.74	2.21	11.54	5.83	2.02	0.7	-0.79	1.28
EBITDA to Interest Expense	8.55	5.08	5.38	7.27	11.17	15.38	10.7	6.14	6.77	2.81	4.75	10.44	18.01	-15.05	17.82
EBITDA-CapEx/Interest Expense	8.55	5.08	5.38	7.27	11.17	15.38	10.7	6.14	6.77	2.81	4.75	10.44	18.01	-15.05	17.82
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	-110.45	-35.78	-30.3	-23.2	-11.71	0.48	7.36	11.58	17.06	9.3	8.39	15.7	29.7	7.54	25.99
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 (%)	-19.04	411.59	388.38	282.45	135.68	96.99	77.6	76.68	66.72	79.94	81.62	66.92	48.9	76.92	58.14
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 (%)	-19.46	416.02	393.53	284.12	154.51	98.22	84.72	77.02	67.41	80.73	82.3	67.96	50.01	79.2	59.88
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 (%)	-11.89	1,632.92	-1,303.68	-616.2	531.76	92.1	78.06	71	58.04	67.19	78.71	63.31	34.39	70.27	56.3
EBITDA	35	110	142	161	218	241	175	177	185	68	110	214	358	-299	380
EBITDA-CapEx	35	110	142	161	218	241	175	177	185	68	110	214	358	-299	380
Operating Income (Loss)	20	85	103	122	180	204	140	136	143	20	61	167	312	-356	321

Liquidity (USD)

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	-110.45	-35.78	-30.3	-23.2	-11.71	0.48	7.36	11.58	17.06	9.3	8.39	15.7	29.7	7.54	25.99
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 (%)	-19.04	411.59	388.38	282.45	135.68	96.99	77.6	76.68	66.72	79.94	81.62	66.92	48.9	76.92	58.14
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 (%)	-19.46	416.02	393.53	284.12	154.51	98.22	84.72	77.02	67.41	80.73	82.3	67.96	50.01	79.2	59.88
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	3.41	3.24	3.96	4.57	5.09	5.84	4.33	4.7	4.89	3.33	3.77	4.76	5.05	1.47	3.72

Working Capital (USD)

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)

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	534	613	845	852	795	1,008	1,288	746	803	912	989	1,099	1,204	760	359
- 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	584	957	1,103	1,038	931	1,083	1,648	1,119	1,123	1,147	1,349	1,443	1,431	1,054	785
Total Capital	-359	102	94	117	204	242	651	657	683	560	525	591	811	516	762
Total Debt/Capital (%)	-19.46	416.02	393.53	284.12	154.51	98.22	84.72	77.02	67.41	80.73	82.3	67.96	50.01	79.2	59.88
Total Debt / EV	0.12	0.44	0.34	0.32	0.34	0.22	0.33	0.45	0.41	0.39	0.32	0.28	0.28	0.39	0.58
EV/Sales	0.49	0.65	0.67	0.56	0.46	0.59	0.93	0.49	0.48	0.77	0.75	0.58	0.56	0.54	0.51
EV/EBITDA	16.5	8.66	7.79	6.44	4.26	4.49	9.39	6.33	6.07	16.89	12.27	6.73	4	- -	2.07
EV/EBIT	29.49	11.27	10.69	8.48	5.16	5.3	11.74	8.22	7.87	57.49	22.08	8.62	4.58	- -	2.44
EV/Cash Flow to Firm	199.7	7.77	7.64	9.76	6.45	5.73	10.35	8.39	6.72	7.87	100.71	10.32	4.27	7.98	28.43
EV/Free Cash Flow to Firm	199.7	7.77	7.64	9.76	6.45	5.73	10.35	8.39	6.72	7.87	100.71	10.32	4.27	7.98	28.43
Diluted Market Cap	536	615	853	878	821	1,040	1,358	764	812	912	1,007	1,127	1,231	760	361
Diluted Enterprise Value	586	959	1,110	1,065	957	1,115	1,718	1,137	1,132	1,147	1,367	1,472	1,457	1,054	787
EV per Share	8.57	14	16.11	15.07	13.86	16.99	27.76	19.63	20.54	21.66	26.62	29.68	30.45	23.77	18.9
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	2,536	1,947	1,543
TTM EBITDA	35	110	142	161	218	241	175	177	185	68	110	214	358	-299	380
TTM Operating Income	20	85	103	122	180	204	140	136	143	20	61	167	312	-356	321
TTM Cash Flow to Firm	3	123	144	106	144	189	159	133	167	146	13	140	335	132	28
TTM Free Cash Flow to Firm	3	123	144	106	144	189	159	133	167	146	13	140	335	132	28

Multiples (USD)

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	-459.64	8.09	6.63	9.48	6.23	5.82	9.41	6.8	5.55	7.35	-134.86	9.09	3.85	6.48	30.95
EV/EBIT	29.49	11.27	10.69	8.48	5.16	5.3	11.74	8.22	7.87	57.49	22.08	8.62	4.58	- -	2.44
Enterprise Value	584	957	1,103	1,038	931	1,083	1,648	1,119	1,123	1,147	1,349	1,443	1,431	1,054	785
Low Price	4.22	5.65	8.19	9.44	10.02	9.68	15.79	12.25	12.68	6.26	13.04	12.23	20.09	15.94	6.78
EV/Sales	0.49	0.65	0.67	0.56	0.46	0.59	0.93	0.49	0.48	0.77	0.75	0.58	0.56	0.54	0.51
EV/EBITDA	16.5	8.66	7.79	6.44	4.26	4.49	9.39	6.33	6.07	16.89	12.27	6.73	4	- -	2.07
Price/Earnings	35.49	5.8	18.17	13.98	7.62	8.44	11.56	10.74	8.97	- -	849.96	9.79	5.21	- -	1.7
Price/Earnings Average	38.93	5.12	15.6	14.77	8.3	7	11	15.68	8.94	-6.53	728.84	7.6	4.88	-3.45	2.08
Price/Earnings High	59.61	7.47	19	16.86	9.8	8.7	12.87	21.79	10.2	-10.42	894.81	11.35	6.12	-4.7	3.45
Price/Earnings Low	19.1	3.65	12.05	10.67	6.46	5.17	8.41	10.06	7.74	-3.4	567.8	5.3	4.08	-2.49	1.33
Price/Book Value	-1.25	-1.9	-3.06	-3.95	-7.15	233.59	12.95	4.94	3.61	8.45	10.65	5.81	2.98	7.14	1.18
Price/Book Value Average	-1.37	-1.68	-2.63	-4.18	-7.78	193.7	12.33	7.21	3.6	5.89	9.14	4.51	2.79	9.21	1.44
Price/Book Value High	-2.09	-2.44	-3.2	-4.77	-9.19	240.68	14.42	10.02	4.1	9.4	11.22	6.74	3.5	12.53	2.39
Price/Book Value Low	-0.67	-1.2	-2.03	-3.02	-6.06	142.93	9.42	4.62	3.12	3.07	7.12	3.15	2.33	6.64	0.92
Price/Tangible Book Value	4.22	-12.33	63.9	8.18	4.53	4.39	-26.6	-15.67	40.05	23.74	43.67	9.95	4.38	-10.4	3.16
Price/Tangible Book Value Average	4.63	-10.89	54.85	8.64	4.93	3.64	-25.31	-22.88	39.92	16.54	37.45	7.72	4.1	-13.41	3.86
Price/Tangible Book Value High	7.09	-15.88	66.8	9.86	5.82	4.52	-29.61	-31.8	45.52	26.41	45.97	11.54	5.14	-18.26	6.4
Price/Tangible Book Value Low	2.27	-7.77	42.38	6.25	3.84	2.69	-19.35	-14.68	34.57	8.62	29.17	5.38	3.43	-9.68	2.47
Price/Sales	0.45	0.42	0.52	0.46	0.39	0.55	0.73	0.33	0.35	0.62	0.55	0.44	0.47	0.39	0.23
Price/Sales Average	0.49	0.37	0.44	0.48	0.43	0.45	0.69	0.48	0.35	0.43	0.47	0.34	0.45	0.5	0.28
Price/Sales High	0.76	0.54	0.54	0.55	0.5	0.56	0.81	0.67	0.39	0.68	0.58	0.51	0.56	0.69	0.47
Price/Sales Low	0.24	0.26	0.34	0.35	0.33	0.33	0.53	0.31	0.3	0.22	0.37	0.24	0.37	0.36	0.18
Price/Cash Flow	-457.41	8.06	6.57	9.19	6.03	5.64	8.92	6.63	5.49	7.35	-132.44	8.86	3.77	6.48	30.78
Price/Cash Flow Average	-501.79	7.12	5.64	9.71	6.57	4.68	8.49	9.68	5.48	5.12	-113.57	6.87	3.53	8.35	37.63
Price/Cash Flow High	-768.37	10.38	6.87	11.09	7.76	5.81	9.93	13.45	6.24	8.18	-139.43	10.27	4.43	11.37	62.45
Price/Cash Flow Low	-246.21	5.08	4.36	7.02	5.11	3.45	6.49	6.21	4.74	2.67	-88.48	4.79	2.96	6.03	24.13
Price/Free Cash Flow Average	-504.24	7.15	5.69	10.02	6.78	4.83	8.95	9.92	5.53	5.12	-115.64	7.05	3.61	8.35	37.84
Price/Free Cash Flow High	-772.12	10.42	6.93	11.44	8.01	6	10.47	13.79	6.31	8.18	-141.97	10.54	4.52	11.37	62.8
Price/Free Cash Flow Low	-247.41	5.1	4.4	7.24	5.27	3.56	6.85	6.36	4.79	2.67	-90.09	4.92	3.02	6.03	24.26
EV/Sales Average	0.54	0.61	0.6	0.58	0.49	0.49	0.9	0.64	0.48	0.59	0.67	0.48	0.53	0.65	0.56
EV/Sales High	0.8	0.77	0.7	0.65	0.57	0.6	1.02	0.83	0.53	0.84	0.78	0.65	0.65	0.84	0.75
EV/Sales Low	0.28	0.5	0.5	0.45	0.4	0.37	0.73	0.47	0.44	0.38	0.57	0.38	0.46	0.51	0.46
EV/EBITDA Average	17.96	8.01	6.95	6.74	4.59	3.78	9.04	8.27	6.05	12.82	10.99	5.59	3.79	-4.27	2.28
EV/EBITDA High	26.75	10.26	8.06	7.53	5.31	4.62	10.22	10.67	6.66	18.4	12.75	7.55	4.59	-5.45	3.04
EV/EBITDA Low	9.53	6.61	5.78	5.19	3.71	2.87	7.39	6.06	5.47	8.34	9.29	4.38	3.28	-3.35	1.86
EV/EBIT Average	32.11	10.42	9.53	8.88	5.55	4.46	11.29	10.75	7.85	43.63	19.78	7.15	4.34	-3.58	2.69
EV/EBIT High	47.83	13.34	11.06	9.92	6.42	5.45	12.78	13.86	8.64	62.63	22.94	9.67	5.26	-4.58	3.59
EV/EBIT Low	17.04	8.6	7.93	6.84	4.49	3.39	9.24	7.88	7.1	28.38	16.71	5.61	3.75	-2.82	2.2
Last Price	7.84	8.97	12.35	12.36	11.83	15.82	21.7	13.08	14.69	17.23	19.52	22.6	25.62	17.13	8.65
High Price	13.17	11.55	12.91	14.91	15.21	16.3	24.16	26.54	16.7	19.17	20.55	26.21	30.1	30.07	17.55
Enterprise Value Average	635	885	983	1,086	1,002	910	1,586	1,462	1,121	870	1,208	1,197	1,356	1,274	864
Enterprise Value High	947	1,133	1,141	1,214	1,158	1,113	1,794	1,886	1,233	1,250	1,402	1,619	1,642	1,628	1,154
Enterprise Value Low	337	730	818	837	810	691	1,297	1,071	1,013	566	1,021	939	1,171	1,002	707

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	1.62	2.07	2.34	3.25	3.78	2.96	3.1	3.39	1.28	2.17	4.41	7.6	-6.73	9.15
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	2.66	2.57	3.23	2.33	2.57	4.11	1.42	1.2	3.81	2.6	0.77
Book Value per Share	-6.29	-4.73	-4.04	-3.13	-1.65	0.07	1.68	2.65	4.07	2.04	1.83	3.89	8.61	2.4	7.33
Tangible Book Value per Share	1.86	-0.73	0.19	1.51	2.61	3.6	-0.82	-0.83	0.37	0.73	0.45	2.27	5.86	-1.65	2.74

Wabash National Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)