NewtekOne, Inc. Financial Ratios — 1N31 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 (%)	5.94	9.04	10.59	- -	19.3	13.22	15.99	12.61	13.49	10.16	22.64	8.29	15.17	19.47	18.59
Return on Assets (%)	2.26	3.99	4.29	- -	10.92	7.24	8.46	6.08	5.67	4.1	8.87	3.14	3.9	2.91	2.52
Return on Capital (%)	- -	6.54	5.51	- -	13.4	9.56	11.31	9.17	8.68	- -	9.99	3.57	- -	5.32	5.42
Return on Invested Capital (%)	- -	6.89	5.5	- -	-0.18	-0.19	0.29	1.3	1.56	- -	- -	- -	- -	- -	- -
Gross Margin (%)	22.24	24.71	26.66	- -	79.55	76.28	74.8	72.86	83.89	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	12.92	14.41	15.69	- -	-0.38	-0.82	2.27	10.28	13.67	- -	- -	- -	- -	- -	- -
Operating Margin (%)	10.37	11.99	13.28	- -	-0.9	-1.28	1.15	10.95	13.44	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	226.07	32.52	27.99	- -	- -	- -	13.8	669.62	30.84	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	1.74	7.52	8.11	- -	58.67	50.5	53.76	47.31	49.89	43.52	57.84	36.87	24.52	28.89	29.96
Profit Margin (%)	2.87	4.5	5.51	- -	57.3	42.52	50.91	45.92	46.33	44.85	56.94	30.72	25.57	21.39	22.66
Net Income to Common Margin (%)	2.87	4.5	5.51	- -	57.3	42.52	50.91	45.92	46.33	44.85	56.94	30.72	24.79	20.72	21.79
Effective Tax Rate (%)	- -	41.13	35.4	- -	2.34	15.81	5.29	2.93	7.14	- -	1.55	16.67	- -	25.97	24.34
Dvd Payout Ratio (%)	- -	- -	- -	- -	42.29	99.98	72.35	90.9	99.11	126.66	83.36	199.76	27.67	37.87	44.19
Sustainable Growth Rate (%)	5.94	9.04	10.59	- -	11.14	- -	4.42	1.15	0.12	-2.71	3.77	-8.27	10.98	12.1	10.37

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	57	71	207	125	133	174	219	334	442	460	481	547	651	715	823
ST Debt	- -	- -	101	- -	- -	- -	- -	- -	- -	- -	- -	94	61	98	218
LT Debt	57	71	106	125	133	174	219	334	442	460	481	454	590	616	604
Total Debt/EBITDA	3.79	3.94	9.66	- -	-559.91	-331.84	125.72	41.81	36.39	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	3.04	3.11	9.05	- -	-547.02	-325.71	124.08	41.63	35.68	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	5.14	4.73	11.41	- -	-235.7	-212.05	163.52	44.51	37.96	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	4.13	3.74	10.69	- -	-230.27	-208.13	161.39	44.31	37.22	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	4.4	4.02	3.65	- -	-0.04	-0.06	0.15	0.5	0.59	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	3.96	3.35	3.31	- -	-0.05	-0.11	0.11	0.46	0.59	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	3.53	3.35	3.09	- -	-0.09	-0.1	0.08	0.53	0.58	- -	- -	- -	- -	- -	- -
Interest Expense	3	4	6	- -	6	8	11	16	20	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	44.67	43.76	37.94	55.14	57.87	52.08	53.56	44	40.41	40.35	38.23	37.58	16.04	13.43	12.73
Long-Term Debt/Equity (%)	96.16	103.33	137.18	74.98	65.06	83.16	78.55	116.14	137.12	135.69	119.12	120.82	236.83	208.01	151.99
Long-Term Debt/Capital (%)	49.02	50.82	37.2	42.85	39.42	45.4	43.99	53.73	57.83	57.57	54.36	49.15	65.53	60.97	49.52
Long-Term Debt/Total Assets (%)	43.82	46.61	53.19	41.34	37.65	43.31	42.08	51.1	55.41	54.76	45.54	45.4	41.26	29.92	22.02
Total Debt/Equity (%)	96.16	103.33	268.8	74.98	65.06	83.16	78.55	116.14	137.12	135.69	119.12	145.81	261.43	241.17	206.95
Total Debt/Capital (%)	49.02	50.82	72.88	42.85	39.42	45.4	43.99	53.73	57.83	57.57	54.36	59.32	72.33	70.69	67.42
Total Debt/Total Assets (%)	43.82	46.61	104.22	41.34	37.65	43.31	42.08	51.1	55.41	54.76	45.54	54.79	45.55	34.69	29.98
Net Debt to Equity	77.22	81.76	251.72	64.64	63.57	81.62	77.53	115.64	134.44	-0.61	-0.59	129.38	197.17	119.78	134.84
Net Debt/Capital (%)	43.57	44.76	71.4	39.35	39.01	44.8	43.64	53.7	56.83	-0.26	-0.27	55.89	65.73	53.96	57.24
EBITDA	15	18	21	- -	- -	-1	2	8	12	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	14	15	19	- -	- -	-1	1	7	12	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	12	15	18	- -	-1	-1	1	9	12	- -	- -	- -	- -	- -	- -

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	1.63	2.71	1.4	2.56	0.35	0.23	0.24	0.16	0.12	- -	- -	- -	- -	- -	- -
Current Ratio	4.97	9.17	6.11	4.84	5.08	3.14	3.09	5.19	5.89	- -	- -	- -	- -	- -	- -
Quick Ratio	3.23	7.65	4.22	2.95	3.22	0.89	1.31	3.24	3.77	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	0.98	-0.63	0.69	- -	-3.72	-1.31	-7.51	-5.88	-5.98	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	44.67	43.76	37.94	55.14	57.87	52.08	53.56	44	40.41	40.35	38.23	37.58	16.04	13.43	12.73
Long-Term Debt/Equity (%)	96.16	103.33	137.18	74.98	65.06	83.16	78.55	116.14	137.12	135.69	119.12	120.82	236.83	208.01	151.99
Long-Term Debt/Capital (%)	49.02	50.82	37.2	42.85	39.42	45.4	43.99	53.73	57.83	57.57	54.36	49.15	65.53	60.97	49.52
Long-Term Debt/Total Assets (%)	43.82	46.61	53.19	41.34	37.65	43.31	42.08	51.1	55.41	54.76	45.54	45.4	41.26	29.92	22.02
Total Debt/Equity (%)	96.16	103.33	268.8	74.98	65.06	83.16	78.55	116.14	137.12	135.69	119.12	145.81	261.43	241.17	206.95
Total Debt/Capital (%)	49.02	50.82	72.88	42.85	39.42	45.4	43.99	53.73	57.83	57.57	54.36	59.32	72.33	70.69	67.42
Total Debt/Total Assets (%)	43.82	46.61	104.22	41.34	37.65	43.31	42.08	51.1	55.41	54.76	45.54	54.79	45.55	34.69	29.98
CFO/Total Liabilities	16.14	-5.19	4.09	- -	-25.56	-7.33	-30.23	-20.13	-18.72	3.54	21.59	-10.01	-14.33	-8.68	-24.68
CFO/CapEx	7.61	-1.43	2.45	- -	-361.44	-37.6	-163.53	-117.49	-706.01	1,776.3	- -	-5,674.36	-369.47	-348.55	-5,464.54
Altman's Z-Score	- -	- -	- -	- -	1.2	0.95	1.13	0.88	0.91	- -	- -	- -	- -	- -	- -

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	9.96	6.1	5.13	- -	3.87	3.72	13.99	3.04	1.89	- -	- -	- -	- -	3.69	5.75
Days Sales Outstanding	36.65	59.84	71.21	- -	94.21	98	26.08	120.17	192.77	- -	- -	- -	- -	98.92	63.53
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	- -	- -	- -	137	208	229	338	325	465	392	657	404	346	340	326
- Cash & Cash Equivalents	11	14	13	18	4	2	2	2	2	2	2	54	153	353	284
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20	20	48
+ Minority/Non Controlling Interest	1	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	57	71	207	125	133	174	219	334	442	460	481	547	651	715	823
Enterprise Value	- -	- -	- -	241	336	401	554	656	905	850	1,136	898	862	721	913
Total Capital	116	140	284	291	337	383	497	621	764	800	885	923	900	1,011	1,220
Total Debt/Capital (%)	49.02	50.82	72.88	42.85	39.42	45.4	43.99	53.73	57.83	57.57	54.36	59.32	72.33	70.69	67.42
Total Debt / EV	- -	- -	- -	0.52	0.39	0.43	0.39	0.51	0.49	0.54	0.42	0.61	0.76	0.99	0.9
EV/Sales	- -	- -	- -	- -	5.39	6.24	7.24	8.45	10.19	11.34	7.69	8.54	4.66	3.03	3.42
EV/EBITDA	- -	- -	- -	- -	- -	- -	318.72	82.17	74.52	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	414.55	87.47	77.72	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.06	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.06	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	85	154	228	317	321	437	377	620	397	341	326	304
Diluted Enterprise Value	- -	- -	- -	188	283	399	534	653	877	836	1,098	891	858	707	891
EV per Share	- -	- -	- -	23.61	23.18	27.4	30.03	34.68	44.06	38.7	47	36.48	34.94	27.44	31.87
TTM Sales	116	126	137	- -	62	64	77	78	89	75	148	105	185	238	267
TTM EBITDA	15	18	21	- -	- -	-1	2	8	12	- -	- -	- -	- -	- -	- -
TTM Operating Income	12	15	18	- -	-1	-1	1	9	12	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	-2	9	- -	-32	-7	-62	-58	-70	- -	141	-62	- -	-153	-579
TTM Free Cash Flow to Firm	- -	-5	7	- -	-32	-7	-63	-59	-70	- -	141	-62	- -	-153	-579

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	- -	- -	- -	- -	-4.06	-15.72	-4.33	-4.32	-4.91	21.25	4.4	-6.37	-2.01	-2.12	-0.52
EV/EBIT	- -	- -	- -	- -	- -	- -	414.55	87.47	77.72	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	241	336	401	554	656	905	850	1,136	898	862	721	913
Low Price	- -	- -	- -	11.82	12.68	9.25	15.08	15.65	16.89	8.53	18.72	15.11	10.86	10.06	9.52
EV/Sales	- -	- -	- -	- -	5.39	6.24	7.24	8.45	10.19	11.34	7.69	8.54	4.66	3.03	3.42
EV/EBITDA	- -	- -	- -	- -	- -	- -	318.72	82.17	74.52	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	4.32	8.33	8.14	9	10.63	11.22	7.37	12.3	7.41	6.55	5.15
Price/Earnings Average	- -	- -	- -	- -	4.7	6.87	7.49	10.21	10.06	11.26	7.71	16.38	8.03	6.33	5.2
Price/Earnings High	- -	- -	- -	- -	5.79	8.43	8.63	12.42	11.19	14.46	10.64	21.6	10.86	7.72	6.11
Price/Earnings Low	- -	- -	- -	- -	3.82	4.92	6.7	8.21	7.94	5.37	5.07	11.32	5.74	5.1	4.31
Price/Book Value	- -	- -	- -	0.82	1.02	1.09	1.21	1.13	1.44	1.15	1.63	1.08	1.51	1.23	0.93
Price/Book Value Average	- -	- -	- -	0.82	1.11	0.9	1.12	1.28	1.36	1.16	1.7	1.43	1.63	1.19	0.94
Price/Book Value High	- -	- -	- -	0.92	1.37	1.11	1.29	1.56	1.52	1.49	2.35	1.89	2.21	1.45	1.11
Price/Book Value Low	- -	- -	- -	0.73	0.9	0.65	1	1.03	1.08	0.55	1.12	0.99	1.17	0.96	0.78
Price/Tangible Book Value	- -	- -	- -	0.83	1.02	1.09	1.21	1.13	1.44	1.15	1.63	1.08	1.74	1.3	0.97
Price/Tangible Book Value Average	- -	- -	- -	0.83	1.11	0.9	1.12	1.28	1.36	1.16	1.7	1.43	1.88	1.26	0.98
Price/Tangible Book Value High	- -	- -	- -	0.93	1.37	1.11	1.29	1.56	1.52	1.49	2.35	1.89	2.54	1.53	1.16
Price/Tangible Book Value Low	- -	- -	- -	0.73	0.9	0.65	1	1.03	1.08	0.55	1.12	0.99	1.35	1.01	0.81
Price/Sales	- -	- -	- -	- -	2.48	3.54	4.15	4.13	4.93	5.03	4.19	3.78	1.84	1.36	1.12
Price/Sales Average	- -	- -	- -	- -	2.69	2.92	3.81	4.69	4.66	5.05	4.39	5.03	1.99	1.31	1.13
Price/Sales High	- -	- -	- -	- -	3.32	3.58	4.39	5.7	5.19	6.48	6.06	6.64	2.69	1.6	1.33
Price/Sales Low	- -	- -	- -	- -	2.19	2.09	3.41	3.77	3.68	2.41	2.89	3.48	1.42	1.06	0.94
Price/Cash Flow	- -	- -	- -	- -	-4.07	-16.14	-4.35	-4.36	-4.92	21.24	4.4	-6.37	-2.01	-2.11	-0.52
Price/Cash Flow Average	- -	- -	- -	- -	-4.43	-13.3	-4	-4.95	-4.65	21.3	4.61	-8.48	-2.18	-2.04	-0.52
Price/Cash Flow High	- -	- -	- -	- -	-5.45	-16.32	-4.61	-6.01	-5.18	27.36	6.35	-11.18	-2.94	-2.48	-0.61
Price/Cash Flow Low	- -	- -	- -	- -	-3.6	-9.54	-3.58	-3.97	-3.67	10.16	3.03	-5.86	-1.56	-1.64	-0.43
Price/Free Cash Flow Average	- -	- -	- -	- -	-4.41	-12.96	-3.98	-4.9	-4.65	21.31	4.61	-8.48	-2.18	-2.05	-0.53
Price/Free Cash Flow High	- -	- -	- -	- -	-5.43	-15.9	-4.58	-5.96	-5.17	27.38	6.35	-11.18	-2.95	-2.5	-0.62
Price/Free Cash Flow Low	- -	- -	- -	- -	-3.59	-9.29	-3.56	-3.94	-3.66	10.16	3.03	-5.86	-1.56	-1.65	-0.44
EV/Sales Average	- -	- -	- -	- -	5.69	5.61	6.89	9.01	9.91	11.36	7.89	9.81	4.81	2.99	3.43
EV/Sales High	- -	- -	- -	- -	6.52	6.28	7.5	10.03	10.46	12.85	9.66	11.44	5.53	3.29	3.65
EV/Sales Low	- -	- -	- -	- -	5.01	4.78	6.46	8.08	8.86	8.62	6.3	8.23	4.24	2.72	3.22
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	303.13	87.64	72.47	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	330.22	97.61	76.54	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	284.3	78.59	64.82	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	394.27	93.3	75.59	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	429.51	103.91	79.83	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	369.79	83.66	67.61	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	13.42	14.34	15.65	18.32	17.16	22.63	17.84	27.19	16.43	14.02	12.94	11.38
High Price	- -	- -	- -	15.05	19.2	15.83	19.4	23.67	23.82	22.98	39.27	28.84	20.54	15.24	13.5
Enterprise Value Average	- -	- -	- -	241	355	360	527	700	880	852	1,167	1,032	891	710	917
Enterprise Value High	- -	- -	- -	258	407	403	574	779	929	963	1,427	1,203	1,023	782	974
Enterprise Value Low	- -	- -	- -	225	312	307	494	628	787	646	931	866	784	646	860

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	7	7	7	10	15	15	18	19	21	22	24	25	25	26	29
Diluted Weighted Avg Shares	7	7	8	6	11	15	17	19	19	21	23	24	24	25	27
Basic Weighted Avg Shares	7	7	7	6	11	15	17	19	19	21	23	24	24	25	26
Revenue per Share	16.29	17.67	19.34	- -	5.79	4.42	4.42	4.15	4.59	3.54	6.48	4.35	7.63	9.53	10.14
EBITDA per Share	2.1	2.55	3.03	- -	-0.02	-0.04	0.1	0.43	0.63	- -	- -	- -	- -	- -	- -
Operating Income per Share	1.69	2.12	2.57	- -	-0.05	-0.06	0.05	0.45	0.62	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.47	0.79	1.07	- -	3.32	1.88	2.25	1.91	2.13	1.59	3.69	1.34	1.89	1.97	2.21
Basic EPS from Cont Ops	0.45	0.78	1.01	- -	3.32	1.88	2.25	1.91	2.13	1.59	3.69	1.34	1.95	2.04	2.3
Diluted EPS, GAAP	0.46	0.77	0.99	- -	3.32	1.88	2.25	1.91	2.13	1.59	3.69	1.34	1.88	1.96	2.18
Diluted EPS from Cont Ops	0.45	0.76	0.94	- -	3.32	1.88	2.25	1.91	2.13	1.59	3.69	1.34	1.94	2.02	2.27
Dividend per Share	- -	- -	- -	- -	1.4	1.88	1.63	1.73	2.11	2.01	3.08	2.67	0.58	0.81	1.07
Cash Flow per Share	1.6	-0.61	0.7	- -	-3.52	-0.97	-4.21	-3.94	-4.6	0.84	6.18	-2.58	-6.97	-6.13	-22
Free Cash Flow per Basic Share	1.39	-1.04	0.42	- -	-3.53	-1	-4.24	-3.97	-4.61	0.84	6.18	-2.58	-6.99	-6.15	-22.01
Cash & Equivalents per Share	1.88	2.15	1.77	2.04	0.3	0.14	0.13	0.12	0.09	0.09	0.1	2.18	6.26	13.43	9.9
Book Value per Share	8.12	9.5	10.65	16.31	14.06	14.3	15.08	15.19	15.7	15.45	16.72	15.25	9.29	10.52	12.19
Tangible Book Value per Share	6.23	7.56	8.76	16.26	14.06	14.3	15.08	15.19	15.7	15.45	16.72	15.25	8.07	9.96	11.68