Century Casinos, Inc. Financial Ratios — CNTY 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 (%)	2.7	3.55	5.15	1.03	9.58	7.25	4.01	1.91	-11.28	-34.11	15.88	5.58	-21.25	- -	- -
Return on Assets (%)	2.21	2.99	3.77	0.65	6.17	4.56	2.54	1.23	-3.81	-6.82	2.98	1	-2.51	-12	-5.23
Return on Capital (%)	2.99	3.8	4.98	-2.37	8.03	4.15	3.17	2.31	- -	- -	8.27	- -	- -	- -	- -
Return on Invested Capital (%)	2.77	3.69	3.08	-4.15	8.42	7.81	4.14	2.57	- -	- -	8.17	- -	- -	- -	- -
Gross Margin (%)	44.32	43.94	43.3	41.17	49.76	49.43	48.09	46.78	42.06	44.47	48.25	45.96	44.13	42.63	43.01
EBITDA Margin (%)	14.69	14.66	11.55	8.74	17.79	17.61	15.29	11.16	5.28	9.88	25.56	22.93	19.87	4.76	17.84
Operating Margin (%)	5.19	7.45	5.37	2.21	11.81	11.61	9.49	5.59	5.16	9.38	17.64	15.45	11.13	8.34	8.95
Incremental Operating Margin (%)	25.52	174.01	0.82	- -	96	6.71	- -	- -	3.71	20.07	47.46	- -	- -	- -	- -
Pretax Margin (%)	5.2	7.13	7.05	0.35	10.95	11.2	8.08	3.51	-5.48	-14.23	7.25	1.4	-4.33	-20.82	-8.93
Profit Margin (%)	4.26	5.7	5.91	1.03	8.61	6.62	4.06	2.01	-8.78	-15.78	5.31	1.85	-5.12	-26.67	-10.72
Net Income to Common Margin (%)	4.26	5.7	5.91	1.03	8.61	6.62	4.06	2.01	-8.78	-15.78	5.31	1.85	-5.12	-26.67	-10.72
Effective Tax Rate (%)	18.09	20.08	17.56	360.53	11.29	11.46	36.62	32.37	- -	- -	22.63	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	2.7	3.55	5.15	1.03	9.58	7.25	4.01	1.91	-11.28	-34.11	15.88	5.58	-21.25	- -	- -

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	9	4	34	38	37	56	57	60	502	500	495	665	1,021	1,063	1,082
ST Debt	9	- -	4	5	4	6	6	17	8	15	8	9	12	11	13
LT Debt	- -	3	30	33	32	50	51	42	495	485	487	656	1,008	1,053	1,069
Total Debt/EBITDA	0.87	0.34	2.82	3.61	1.53	2.27	2.41	3.16	43.56	16.64	4.98	6.74	9.34	38.74	10.58
Net Debt/EBITDA	-1.55	-2.01	0.56	1.25	0.3	0.68	-0.76	0.74	34.69	13.31	3.58	5.4	7.5	33.91	9.55
Total Debt/EBIT	2.13	0.62	6.21	14.26	2.31	3.44	3.88	6.29	-96.19	-3,939.43	7.22	9.84	15.93	-47.98	21.1
Net Debt/EBIT	-3.77	-3.67	1.22	4.95	0.45	1.04	-1.23	1.47	-76.59	-3,150.21	5.19	7.88	12.79	-41.99	19.03
EBITDA to Interest Expense	12.98	15.72	12.29	3.7	7.18	7.76	6.44	4.47	1.4	0.7	2.32	1.5	1.16	0.27	0.98
EBITDA-CapEx/Interest Expense	9.44	10.07	7.46	-2.6	1.48	5.51	3.29	-8.99	-1.52	0.45	2.09	1.2	0.52	-0.32	0.76
EBIT to Interest Expense	4.58	7.99	5.72	0.94	4.77	5.12	3.99	2.24	1.37	0.66	1.6	1.01	0.65	0.46	0.49
Interest Expense	1	1	1	3	3	3	4	4	8	43	43	66	94	103	105
Common Equity/Total Assets	82.31	86.03	63.9	63.29	65.47	60.69	65.45	63.24	22.47	17.36	20.14	16.27	8.93	-2.89	-8.52
Long-Term Debt/Equity (%)	- -	2.7	23.07	26.65	25.55	36.1	27.23	22.93	287.42	382.04	323.7	425.15	470.28	1,860.5	- -
Long-Term Debt/Capital (%)	- -	2.62	18.26	20.35	19.84	25.76	20.91	17.31	73.36	77.34	75.46	80.03	81.66	94.01	99.42
Long-Term Debt/Total Assets (%)	- -	2.32	15.67	17.43	17.38	22.96	18.56	15.08	68.04	71.26	69.2	74.08	74.17	87.72	93.15
Total Debt/Equity (%)	8.09	3.02	26.31	30.95	28.8	40.13	30.28	32.46	291.8	394	328.96	431.26	475.91	1,879.1	-15,950.41
Total Debt/Capital (%)	7.48	2.93	20.83	23.64	22.36	28.64	23.24	24.5	74.48	79.76	76.69	81.18	82.64	94.95	100.63
Total Debt/Total Assets (%)	6.66	2.6	17.87	20.25	19.59	25.53	20.63	21.35	69.08	73.49	70.32	75.14	75.06	88.6	94.29
Net Debt to Equity	-14.3	-17.93	5.18	10.74	5.64	12.1	-9.59	7.61	232.35	315.06	236.48	345.46	382.09	1,644.52	-14,387.48
Net Debt/Capital (%)	-16.68	-21.84	4.93	9.7	5.34	10.8	-10.61	7.07	64.54	70.95	66.2	74.25	77.03	91.13	96.99
EBITDA	10	11	12	10	24	25	24	19	12	30	99	99	109	27	102
EBITDA-CapEx	8	7	7	-7	5	17	12	-38	-13	19	89	79	49	-34	80
Operating Income (Loss)	4	5	6	3	16	16	15	9	11	29	69	67	61	48	51

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	1.18	1.89	1.02	0.88	1.27	1.36	2.17	0.91	0.97	1.05	1.78	1.56	1.83	1.15	0.86
Current Ratio	1.28	2.03	1.21	1.07	1.46	1.61	2.45	1.1	1.4	1.57	2.33	3.49	2.21	1.58	1.3
Quick Ratio	1.23	1.95	1.07	0.94	1.38	1.52	2.35	1.03	1.17	1.19	1.94	1.69	2.03	1.28	1.01
CFO/Avg Current Liab	0.6	0.53	0.37	0.33	0.75	0.86	0.62	0.53	0.35	0.15	0.98	0.59	0.3	-0.04	0.08
Common Equity/Total Assets	82.31	86.03	63.9	63.29	65.47	60.69	65.45	63.24	22.47	17.36	20.14	16.27	8.93	-2.89	-8.52
Long-Term Debt/Equity (%)	- -	2.7	23.07	26.65	25.55	36.1	27.23	22.93	287.42	382.04	323.7	425.15	470.28	1,860.5	- -
Long-Term Debt/Capital (%)	- -	2.62	18.26	20.35	19.84	25.76	20.91	17.31	73.36	77.34	75.46	80.03	81.66	94.01	99.42
Long-Term Debt/Total Assets (%)	- -	2.32	15.67	17.43	17.38	22.96	18.56	15.08	68.04	71.26	69.2	74.08	74.17	87.72	93.15
Total Debt/Equity (%)	8.09	3.02	26.31	30.95	28.8	40.13	30.28	32.46	291.8	394	328.96	431.26	475.91	1,879.1	-15,950.41
Total Debt/Capital (%)	7.48	2.93	20.83	23.64	22.36	28.64	23.24	24.5	74.48	79.76	76.69	81.18	82.64	94.95	100.63
Total Debt/Total Assets (%)	6.66	2.6	17.87	20.25	19.59	25.53	20.63	21.35	69.08	73.49	70.32	75.14	75.06	88.6	94.29
CFO/Total Liabilities	44.22	47.97	12.17	14.04	32.38	28.14	22.21	23.4	3.38	1.63	10.7	5.12	2.1	-0.29	0.58
CFO/CapEx	3.77	2.43	1.57	0.51	1.02	3.14	1.69	0.39	0.78	0.84	5.91	1.91	0.4	-0.05	0.3
Altman's Z-Score	2.54	3.33	2.38	2.29	3.54	3.13	3.34	2.63	0.83	0.94	1.56	1.25	0.84	0.59	0.48

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	64.54	79.46	109.8	86.55	63.85	38.01	28.05	27.43	25.07	31.04	44.02	46.55	40.25	39.24	49.7
Days Sales Outstanding	5.66	4.59	3.32	4.22	5.72	9.6	13.01	13.3	14.56	11.76	8.29	7.84	9.07	9.3	7.34
Inventory Turnover	136.54	137.91	146.61	124.56	115.35	128.38	122.3	109.78	85.9	91.18	129.58	156.5	99.45	79.2	91.04
Days Inventory Outstanding	2.67	2.65	2.49	2.93	3.16	2.84	2.98	3.32	4.25	4	2.82	2.33	3.67	4.61	4.01
Accounts Payable Turnover	29.82	31.71	31.6	23.98	21.88	30.93	24.18	22.32	30.01	18.67	15.75	16.63	20.28	18.17	17.67
Accounts Payable Turnover Days	12.24	11.51	11.55	15.22	16.68	11.8	15.09	16.35	12.16	19.55	23.18	21.95	18	20.08	20.66
Cash Conversion Cycle	-3.91	-4.27	-5.74	-8.07	-7.8	0.64	0.91	0.28	6.64	-3.79	-12.07	-11.78	-5.26	-6.18	-9.31
Inventory to Cash Days	2.98	1.95	0.83	1.29	2.55	6.76	10.03	9.98	10.31	7.76	5.47	5.51	5.4	4.69	3.33
Inventories	- -	- -	- -	1	1	1	1	1	2	2	1	2	5	4	3
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	1	1	1	1	1	2	2	1	2	5	4	3

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	60	68	127	123	190	201	268	218	234	189	361	210	148	99	38
- Cash & Cash Equivalents	25	25	27	25	29	39	75	46	55	63	108	102	171	99	69
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	8	4	5	6	7	7	9	9	9	10	93	91	91
+ Total Debt	9	4	34	38	37	56	57	60	502	500	495	665	1,021	1,063	1,082
Enterprise Value	44	47	141	140	202	224	258	239	690	635	756	783	1,090	1,155	1,142
Total Capital	122	122	164	160	163	194	244	243	674	627	645	819	1,235	1,120	1,075
Total Debt/Capital (%)	7.48	2.93	20.83	23.64	22.36	28.64	23.24	24.5	74.48	79.76	76.69	81.18	82.64	94.95	100.63
Total Debt / EV	0.21	0.08	0.24	0.27	0.18	0.25	0.22	0.25	0.73	0.79	0.65	0.85	0.94	0.92	0.95
EV/Sales	0.63	0.65	1.35	1.17	1.51	1.61	1.67	1.41	3.16	2.09	1.95	1.82	1.98	2.01	1.99
EV/EBITDA	4.26	4.46	11.7	13.37	8.48	9.15	10.93	12.65	59.84	21.11	7.62	7.93	9.98	42.1	11.17
EV/EBIT	10.39	8.13	25.78	52.79	12.78	13.88	17.62	25.22	- -	- -	11.04	11.59	17.03	- -	22.27
EV/Cash Flow to Firm	3.9	4.82	17.13	83.01	9.07	8.94	11.83	9.47	- -	- -	8.19	- -	- -	- -	- -
EV/Free Cash Flow to Firm	5.2	7.89	40.3	- -	59.81	12.47	25.14	- -	- -	- -	9.19	- -	- -	- -	- -
Diluted Market Cap	61	68	126	123	190	203	233	221	233	189	382	221	148	99	40
Diluted Enterprise Value	45	47	141	140	202	226	223	242	689	635	778	795	1,090	1,155	1,144
EV per Share	1.86	1.96	5.8	5.75	8.27	9.18	8.77	8.1	23.38	21.46	25.53	26.23	35.92	37.64	39.75
TTM Sales	71	72	105	120	134	139	154	169	218	304	389	431	550	576	573
TTM EBITDA	10	11	12	10	24	25	24	19	12	30	99	99	109	27	102
TTM Operating Income	4	5	6	3	16	16	15	9	11	29	69	67	61	48	51
TTM Cash Flow to Firm	11	10	8	2	22	25	22	25	- -	- -	92	- -	- -	- -	- -
TTM Free Cash Flow to Firm	9	6	4	-16	3	18	10	-32	- -	- -	82	- -	- -	- -	- -

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	7.75	12.64	46.77	-14.05	438.64	13.36	29.46	-6.43	-44.36	-111.11	7.77	12.42	-4.09	-1.54	-2.51
EV/EBIT	10.39	8.13	25.78	52.79	12.78	13.88	17.62	25.22	- -	- -	11.04	11.59	17.03	- -	22.27
Enterprise Value	44	47	141	140	202	224	258	239	690	635	756	783	1,090	1,155	1,142
Low Price	2.11	2.45	2.61	4.71	4.85	5.34	6.28	5.77	6.95	1.01	6.03	6.1	4.12	1.94	1.23
EV/Sales	0.63	0.65	1.35	1.17	1.51	1.61	1.67	1.41	3.16	2.09	1.95	1.82	1.98	2.01	1.99
EV/EBITDA	4.26	4.46	11.7	13.37	8.48	9.15	10.93	12.65	59.84	21.11	7.62	7.93	9.98	42.1	11.17
Price/Earnings	20.01	16.66	20.27	99.94	16.5	21.82	36.57	64.02	- -	- -	17.48	26.27	- -	- -	- -
Price/Earnings Average	21.37	16.15	15.71	114.15	13.02	17.2	31.01	68.65	- -	- -	17.33	33.29	- -	- -	- -
Price/Earnings High	30.05	18.72	24.52	162.47	16.63	21.93	39.45	84.55	- -	- -	23.59	50.64	- -	- -	- -
Price/Earnings Low	16.69	14.38	10.16	93.21	10.28	14.16	25.15	49.98	- -	- -	8.65	22.8	- -	- -	- -
Price/Book Value	0.54	0.58	1.04	1.04	1.56	1.52	1.49	1.23	1.43	1.6	2.55	1.46	1.22	-2.86	-0.39
Price/Book Value Average	0.57	0.56	0.81	1.19	1.23	1.2	1.26	1.32	1.53	1.35	2.53	1.85	1.67	-2.7	-0.64
Price/Book Value High	0.81	0.65	1.26	1.69	1.57	1.53	1.61	1.63	1.88	2.24	3.44	2.81	2.6	-4.5	-0.97
Price/Book Value Low	0.45	0.5	0.52	0.97	0.97	0.99	1.02	0.96	1.26	0.25	1.26	1.27	1.03	-1.71	-0.36
Price/Tangible Book Value	0.56	0.6	1.26	1.22	1.77	1.91	1.81	1.49	3.69	3.47	4.38	2.34	-2.83	-0.77	-0.21
Price/Tangible Book Value Average	0.6	0.58	0.97	1.39	1.4	1.51	1.54	1.6	3.95	2.93	4.35	2.97	-3.88	-0.72	-0.34
Price/Tangible Book Value High	0.84	0.68	1.52	1.98	1.79	1.92	1.96	1.97	4.85	4.86	5.91	4.51	-6.03	-1.21	-0.51
Price/Tangible Book Value Low	0.47	0.52	0.63	1.14	1.1	1.24	1.25	1.16	3.24	0.55	2.17	2.03	-2.39	-0.46	-0.19
Price/Sales	0.85	0.95	1.2	1.03	1.42	1.44	1.49	1.29	1.07	0.62	0.93	0.49	0.27	0.17	0.07
Price/Sales Average	0.91	0.92	0.93	1.17	1.12	1.14	1.26	1.38	1.14	0.52	0.92	0.62	0.37	0.16	0.12
Price/Sales High	1.28	1.07	1.45	1.67	1.43	1.45	1.6	1.7	1.4	0.87	1.25	0.94	0.57	0.27	0.17
Price/Sales Low	0.71	0.82	0.6	0.96	0.89	0.94	1.02	1	0.94	0.1	0.46	0.42	0.23	0.1	0.06
Price/Cash Flow	5.65	7.41	16.84	13.56	9.84	9.02	11.77	9.73	12.42	20.98	6.09	5.6	6.14	-30.07	5.99
Price/Cash Flow Average	6.04	7.18	13.04	15.49	7.77	7.11	9.98	10.43	13.28	17.73	6.04	7.1	8.42	-28.38	9.86
Price/Cash Flow High	8.49	8.32	20.36	22.04	9.92	9.06	12.7	12.85	16.33	29.38	8.22	10.8	13.1	-47.24	14.91
Price/Cash Flow Low	4.71	6.39	8.44	12.65	6.14	5.85	8.1	7.6	10.9	3.32	3.01	4.86	5.19	-18	5.55
Price/Free Cash Flow Average	8.28	12.25	36.24	-16.05	346.11	10.53	24.98	-6.89	-47.43	-93.91	7.71	15.74	-5.61	-1.46	-4.14
Price/Free Cash Flow High	11.64	14.2	56.56	-22.85	442.02	13.43	31.78	-8.49	-58.31	-155.62	10.49	23.94	-8.73	-2.42	-6.25
Price/Free Cash Flow Low	6.46	10.9	23.44	-13.11	273.44	8.67	20.26	-5.02	-38.93	-17.56	3.85	10.78	-3.45	-0.92	-2.33
EV/Sales Average	0.68	0.62	1.08	1.31	1.21	1.31	1.41	1.51	3.23	1.99	1.94	1.95	2.08	2	2.04
EV/Sales High	1.05	0.77	1.61	1.81	1.52	1.62	1.81	1.83	3.5	2.33	2.27	2.27	2.29	2.1	2.09
EV/Sales Low	0.48	0.52	0.75	1.1	0.97	1.1	1.13	1.13	3.03	1.56	1.48	1.76	1.94	1.94	1.99
EV/EBITDA Average	4.65	4.26	9.33	15.04	6.8	7.42	9.2	13.49	61.24	20.14	7.59	8.5	10.48	41.89	11.42
EV/EBITDA High	7.17	5.26	13.9	20.71	8.54	9.19	11.83	16.35	66.21	23.63	8.89	9.91	11.51	44.16	11.73
EV/EBITDA Low	3.29	3.57	6.46	12.58	5.48	6.27	7.38	10.12	57.36	15.82	5.78	7.65	9.76	40.64	11.15
EV/EBIT Average	11.36	7.76	20.56	59.38	10.24	11.25	14.83	26.89	- -	- -	11	12.42	17.88	- -	22.75
EV/EBIT High	17.5	9.58	30.63	81.79	12.87	13.94	19.07	32.6	- -	- -	12.88	14.47	19.65	- -	23.38
EV/EBIT Low	8.04	6.51	14.23	49.67	8.25	9.51	11.89	20.18	- -	- -	8.38	11.18	16.67	- -	22.22
Last Price	2.53	2.84	5.21	5.05	7.78	8.23	9.13	7.39	7.92	6.39	12.18	7.03	4.88	3.24	1.33
High Price	3.8	3.19	6.3	8.21	7.84	8.27	9.85	9.76	10.41	8.95	16.44	13.55	10.41	5.09	3.31
Enterprise Value Average	48	45	113	158	162	182	217	254	706	605	753	839	1,145	1,149	1,167
Enterprise Value High	75	55	168	217	203	225	279	308	763	710	883	978	1,258	1,212	1,199
Enterprise Value Low	34	38	78	132	130	154	174	191	661	476	574	756	1,067	1,115	1,139

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	24	24	24	24	24	24	29	29	30	30	30	30	30	31	29
Diluted Weighted Avg Shares	24	24	24	24	24	25	26	30	29	30	31	31	30	31	30
Basic Weighted Avg Shares	24	24	24	24	24	24	25	29	29	30	30	30	30	31	30
Revenue per Share	2.97	2.99	4.35	4.92	5.47	5.7	6.15	5.75	7.41	10.29	13.13	14.44	18.17	18.81	19.02
EBITDA per Share	0.44	0.44	0.5	0.43	0.97	1	0.94	0.64	0.39	1.02	3.36	3.31	3.61	0.9	3.39
Operating Income per Share	0.15	0.22	0.23	0.11	0.65	0.66	0.58	0.32	0.38	0.97	2.32	2.23	2.02	1.57	1.7
Basic EPS, GAAP	0.13	0.17	0.26	0.05	0.47	0.38	0.25	0.12	-0.65	-1.62	0.7	0.27	-0.93	-5.02	-2.04
Basic EPS from Cont Ops	0.13	0.17	0.25	-0.04	0.53	0.57	0.31	0.14	-0.55	-1.63	0.74	0.46	-0.61	-4.79	-1.79
Diluted EPS, GAAP	0.13	0.17	0.26	0.05	0.47	0.37	0.24	0.11	-0.65	-1.62	0.66	0.25	-0.93	-5.02	-2.04
Diluted EPS from Cont Ops	0.13	0.17	0.25	-0.04	0.53	0.56	0.31	0.13	-0.55	-1.63	0.69	0.43	-0.61	-4.79	-1.79
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.45	0.38	0.31	0.37	0.79	0.91	0.78	0.76	0.64	0.3	2	1.25	0.79	-0.11	0.22
Free Cash Flow per Basic Share	0.33	0.23	0.11	-0.36	0.02	0.62	0.32	-1.17	-0.18	-0.06	1.66	0.6	-1.19	-2.1	-0.53
Cash & Equivalents per Share	1.06	1.03	1.12	1.01	1.2	1.59	2.54	1.55	1.86	2.14	3.64	3.41	5.64	3.22	2.4
Book Value per Share	4.71	4.92	5	4.86	5	5.41	6.13	5.99	5.54	3.99	4.78	4.82	4	-1.13	-3.4
Tangible Book Value per Share	4.51	4.71	4.15	4.14	4.39	4.3	5.03	4.96	2.15	1.84	2.78	3	-1.73	-4.22	-6.48