Angi Inc. Financial Ratios — ANGI 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 (%)	- -	-109.07	- -	- -	- -	- -	-17.99	6.7	2.65	-0.49	-5.93	-11.77	-3.92	3.42	4.4
Return on Assets (%)	-73.19	-50.95	-32.68	-9.28	-0.81	5.6	-11.7	4.72	1.87	-0.29	-3.26	-6.55	-2.18	1.95	2.5
Return on Capital (%)	- -	- -	- -	- -	- -	11.4	- -	- -	- -	- -	- -	- -	- -	- -	3.86
Return on Invested Capital (%)	- -	- -	- -	- -	- -	8.17	- -	- -	- -	- -	- -	- -	- -	- -	3.08
Gross Margin (%)	81.77	82.62	83.69	83.25	93.65	94.82	95.37	95.08	96.49	88.2	83.04	80.88	95.4	95.14	95.4
EBITDA Margin (%)	-47.2	-30.99	-11	-1.52	2.45	7.14	-14.95	13.29	10.11	6.07	0.44	0.89	5.52	9.33	10.92
Operating Margin (%)	-49.04	-32.76	-12.65	-3.29	-0.43	4.82	-20.08	5.64	2.91	-0.43	-4.19	-4.29	-1.95	1.85	7.59
Incremental Operating Margin (%)	- -	- -	22.21	29.87	19.04	18.61	- -	53.5	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-54.41	-33.95	-13.41	-3.82	-0.62	4.5	-20.86	6.18	2.54	-1.32	-5.8	-5.36	-2.08	1.69	6.07
Profit Margin (%)	-54.46	-33.95	-13.43	-3.83	-0.37	2.63	-14	6.83	2.63	-0.43	-4.41	-7.28	-3.01	3.04	4.25
Net Income to Common Margin (%)	-54.46	-33.95	-13.43	-3.83	-0.37	2.63	-14	6.83	2.63	-0.43	-4.41	-7.28	-3.01	3.04	4.25
Effective Tax Rate (%)	- -	- -	- -	- -	- -	52.68	- -	- -	- -	- -	- -	- -	- -	- -	29.9
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-109.07	- -	- -	- -	- -	-17.99	6.7	2.65	-0.49	-5.93	-11.77	-3.92	3.42	4.4

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	15	15	15	59	58	50	275	260	259	728	512	512	514	510	511
ST Debt	- -	- -	- -	- -	2	3	15	14	27	16	17	16	18	13	13
LT Debt	15	15	15	59	56	47	260	246	232	712	495	495	496	497	498
Total Debt/EBITDA	-0.35	-0.31	-0.55	-12.3	6.5	1.4	-2.5	1.73	1.93	8.17	71.01	32.63	6.85	4.61	4.54
Net Debt/EBITDA	1.74	0.58	0.74	-3.94	2.83	0.38	-0.48	-0.51	-1.08	-1.13	9.22	11.11	1.76	0.73	1.72
Total Debt/EBIT	-0.34	-0.29	-0.48	-5.68	-36.76	2.07	-1.86	4.06	6.7	-114.32	-7.53	-6.77	-19.39	23.29	7.81
Net Debt/EBIT	1.67	0.54	0.64	-1.82	-15.97	0.56	-0.36	-1.21	-3.75	15.77	-0.98	-2.3	-4.98	3.67	2.97
EBITDA to Interest Expense	-14.15	-26.01	-14.46	-3.98	32.57	39.85	-14.23	12.94	11.66	6.29	0.31	0.78	3.73	5.48	5.5
EBITDA-CapEx/Interest Expense	-15.57	-32.35	-18.67	-18.71	-2.62	34.15	-14.23	12.94	11.66	6.29	0.31	0.78	3.73	5.48	5.5
EBIT to Interest Expense	-14.7	-27.5	-16.64	-8.61	-5.76	26.91	-19.11	5.5	3.36	-0.45	-2.89	-3.76	-1.32	1.09	3.82
Interest Expense	3	2	2	1	- -	1	8	12	11	14	23	20	20	20	20
Common Equity/Total Assets	82.29	5.53	-17.5	-14.35	-1.37	51.82	67.7	72.62	68.4	53.72	56.39	54.95	56.07	58.05	55.19
Long-Term Debt/Equity (%)	16.17	279.55	- -	- -	- -	26.64	25.41	18.36	17.18	54.4	43.17	47.11	47.49	46.75	53.66
Long-Term Debt/Capital (%)	13.92	73.65	-417.64	160.45	101.59	20.78	20.04	15.38	14.41	34.96	29.84	31.69	31.83	31.6	34.6
Long-Term Debt/Total Assets (%)	13.3	15.45	14.12	38.08	32.37	15.9	17.74	13.61	12.07	30.08	24.58	25.96	26.72	27.14	29.62
Total Debt/Equity (%)	16.17	279.55	-80.68	-265.42	-2,420.58	28.25	26.83	19.38	19.18	55.6	44.67	48.66	49.19	47.95	55.12
Total Debt/Capital (%)	13.92	73.65	-417.64	160.45	104.31	22.03	21.16	16.23	16.09	35.73	30.87	32.73	32.97	32.41	35.53
Total Debt/Total Assets (%)	13.3	15.45	14.12	38.08	33.24	16.86	18.73	14.37	13.47	30.74	25.43	26.82	27.68	27.84	30.42
Net Debt to Equity	-80.49	-522.07	107.54	-85.07	-1,051.45	7.63	5.21	-5.76	-10.73	-7.67	5.8	16.56	12.64	7.57	20.92
Net Debt/Capital (%)	-412.56	123.69	51.82	-569.71	110.51	7.09	4.95	-6.12	-11.89	-8.2	5.4	14.02	11.05	6.96	17.09
EBITDA	-42	-48	-27	-5	9	36	-110	150	134	89	7	16	75	111	113
EBITDA-CapEx	-47	-60	-35	-23	-1	31	-110	150	134	89	7	16	75	111	113
Operating Income (Loss)	-44	-51	-31	-10	-2	24	-148	64	39	-6	-68	-76	-26	22	78

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	1.9	0.74	0.54	0.58	0.5	0.78	1.3	1.8	1.82	3.69	1.54	1.14	1.41	1.8	1.37
Current Ratio	2.25	1.13	0.79	0.88	0.81	0.94	1.53	2.36	2.33	4.18	2.1	1.72	1.88	2.14	1.65
Quick Ratio	1.99	0.85	0.66	0.72	0.65	1.06	1.46	2.05	2.01	3.88	1.85	1.4	1.61	1.96	1.51
CFO/Avg Current Liab	-0.8	-0.57	0.1	0.04	0.16	0.53	0.35	1.2	1.03	0.84	0.1	0.17	0.35	0.64	0.46
Common Equity/Total Assets	82.29	5.53	-17.5	-14.35	-1.37	51.82	67.7	72.62	68.4	53.72	56.39	54.95	56.07	58.05	55.19
Long-Term Debt/Equity (%)	16.17	279.55	- -	- -	- -	26.64	25.41	18.36	17.18	54.4	43.17	47.11	47.49	46.75	53.66
Long-Term Debt/Capital (%)	13.92	73.65	-417.64	160.45	101.59	20.78	20.04	15.38	14.41	34.96	29.84	31.69	31.83	31.6	34.6
Long-Term Debt/Total Assets (%)	13.3	15.45	14.12	38.08	32.37	15.9	17.74	13.61	12.07	30.08	24.58	25.96	26.72	27.14	29.62
Total Debt/Equity (%)	16.17	279.55	-80.68	-265.42	-2,420.58	28.25	26.83	19.38	19.18	55.6	44.67	48.66	49.19	47.95	55.12
Total Debt/Capital (%)	13.92	73.65	-417.64	160.45	104.31	22.03	21.16	16.23	16.09	35.73	30.87	32.73	32.97	32.41	35.53
Total Debt/Total Assets (%)	13.3	15.45	14.12	38.08	33.24	16.86	18.73	14.37	13.47	30.74	25.43	26.82	27.68	27.84	30.42
CFO/Total Liabilities	-167.98	-36.74	7.17	2.62	10.17	40.21	9.44	47.81	37.48	17.79	2.84	5.42	11.6	20.31	13.95
CFO/CapEx	-7.75	-2.84	1.13	0.26	1.87	9.39	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.42

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	27.29	26.58	24.35	22.89	22.46	27.94	31.48	40.91	38.48	34.61	25.02	22.29	22.08	27	29.56
Days Sales Outstanding	13.37	13.73	14.99	15.95	16.25	13.06	11.59	8.92	9.49	10.54	14.59	16.37	16.53	13.52	12.35
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	514
- Cash & Cash Equivalents	89	43	35	40	33	36	222	337	391	813	428	321	364	416	304
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	23	31	27	36	37	11	3	4	- -	- -
+ Total Debt	15	15	15	59	58	50	275	260	259	728	512	512	514	510	511
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	721
Total Capital	106	20	-4	37	55	226	1,299	1,600	1,609	2,037	1,657	1,563	1,558	1,572	1,438
Total Debt/Capital (%)	13.92	73.65	-417.64	160.45	104.31	22.03	21.16	16.23	16.09	35.73	30.87	32.73	32.97	32.41	35.53
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.71
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.7
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.41
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.03
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.04
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.04
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	598
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	806
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.06
TTM Sales	90	156	246	315	361	499	736	1,132	1,326	1,468	1,619	1,764	1,359	1,185	1,031
TTM EBITDA	-42	-48	-27	-5	9	36	-110	150	134	89	7	16	75	111	113
TTM Operating Income	-44	-51	-31	-10	-2	24	-148	64	39	-6	-68	-76	-26	22	78
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	48	- -	- -	- -	- -	- -	- -	- -	- -	119
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	43	- -	- -	- -	- -	- -	- -	- -	- -	119

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.69
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.03
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	721
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.29
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.7
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.41
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.37
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.4
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.92
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.73
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.55
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.56
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.62
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.49
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.96
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.97
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.42
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.47
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.57
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.57
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.63
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.5
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.58
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.59
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.22
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.89
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.71
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.36
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.7
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.76
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.42
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.94
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.85
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.05
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.94
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.07
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.87
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.36
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	723
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	781
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	658

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	6	6	6	6	6	6	48	50	50	50	50	50	50	50	40
Diluted Weighted Avg Shares	3	6	6	6	6	6	43	51	50	63	51	49	51	51	47
Basic Weighted Avg Shares	3	6	6	6	6	6	43	48	50	63	51	49	51	51	46
Revenue per Share	29.45	27.17	42.3	53.98	61.89	84.99	17.15	23.49	26.73	23.43	31.85	35.81	26.62	23.1	22.63
EBITDA per Share	-13.9	-8.42	-4.65	-0.82	1.52	6.07	-2.56	3.12	2.7	1.42	0.14	0.32	1.47	2.15	2.47
Operating Income per Share	-14.44	-8.9	-5.35	-1.78	-0.27	4.1	-3.44	1.33	0.78	-0.1	-1.34	-1.53	-0.52	0.43	1.72
Basic EPS, GAAP	-16.04	-9.23	-5.68	-2.07	-0.23	2.24	-2.4	1.6	0.7	-0.1	-1.4	-2.61	-0.8	0.7	0.96
Basic EPS from Cont Ops	-16.04	-9.23	-5.68	-2.07	-0.68	1.81	-2.43	1.61	0.71	-0.07	-1.26	-1.81	-0.59	0.72	0.96
Diluted EPS, GAAP	-16.04	-9.23	-5.68	-2.07	-0.23	2.24	-2.4	1.5	0.7	-0.1	-1.4	-2.61	-0.8	0.7	0.94
Diluted EPS from Cont Ops	-16.04	-9.23	-5.68	-2.07	-0.68	1.81	-2.43	1.51	0.71	-0.07	-1.26	-1.81	-0.59	0.72	0.94
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-10.84	-5.83	1.53	0.79	3.06	8.16	0.97	4.64	4.32	3.01	0.48	0.94	1.85	3.04	2.31
Free Cash Flow per Basic Share	-12.24	-7.88	0.18	-2.24	1.42	7.29	0.97	4.64	4.32	3.01	0.48	0.94	1.85	3.04	2.31
Cash & Equivalents per Share	15.6	9.2	9.58	11.01	9.68	8.93	4.65	7.23	7.81	17.29	8.54	6.38	7.24	8.39	7.6
Book Value per Share	16.14	0.92	-3.17	-3.8	-0.41	25.84	20.84	26.24	26.29	25.5	22.64	20.83	20.7	21.41	23.21
Tangible Book Value per Share	15.8	0.44	-3.97	-4.47	-0.95	-4.83	-2.21	2.28	3.57	3.42	0.49	-0.25	-0.32	0.24	-3.25