Redwood Trust, Inc. Financial Ratios — R2V 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 (%)	2.69	12.96	14.52	8.04	8.5	11.43	11.89	9.34	10.65	-39.61	25.6	-13.24	-0.81	4.16	-7.57
Return on Assets (%)	0.48	2.59	3.83	1.91	1.68	2.24	2.24	1.26	1.13	-4.1	2.55	-1.18	-0.02	0.33	-0.33
Return on Capital (%)	0.52	2.65	3.9	1.95	- -	2.52	2.49	1.41	1.25	- -	2.64	- -	- -	0.34	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	28.32	65.76	64.06	52.66	48.59	62.3	66.35	63.58	59.68	161.04	65.02	680.87	-0.44	32.62	-34.24
Profit Margin (%)	29.56	65.12	60.25	52.27	54.07	60.58	61.23	58.18	57.17	159.77	61.46	606.93	-1.58	24.18	-53.47
Net Income to Common Margin (%)	29.56	65.12	60.25	52.27	54.07	60.58	61.23	58.18	57.17	159.77	61.46	606.93	-6.23	21.04	-58.82
Effective Tax Rate (%)	0.17	0.97	5.94	0.73	- -	2.75	7.72	8.48	4.21	- -	5.47	- -	- -	25.86	- -
Dvd Payout Ratio (%)	418.67	62.44	54.5	94.73	92.93	67.4	62.89	80.94	76.52	-14.43	28.68	-68.29	-969.98	197.7	-128.47
Sustainable Growth Rate (%)	-8.58	4.87	6.61	0.42	0.6	3.73	4.41	1.78	2.5	-45.32	18.26	-22.28	-8.64	-4.07	-17.29

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	4,707	3,221	3,282	4,534	4,239	3,880	5,030	9,394	14,496	8,849	12,879	11,505	12,844	16,395	22,132
ST Debt	428	552	863	1,794	1,161	486	1,290	1,411	1,153	445	2,103	1,905	1,351	1,750	3,248
LT Debt	4,279	2,669	2,419	2,740	3,077	3,394	3,740	7,982	13,344	8,404	10,777	9,600	11,493	14,645	18,884
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	15.54	25.66	27.03	21.22	18.43	20.96	17.22	11.3	10.15	10.73	9.42	8.32	7.83	6.14	3.86
Long-Term Debt/Equity (%)	479.38	234.13	194.21	218.1	268.45	295.29	308.48	591.81	730.26	756.52	777.49	885.62	955.63	1,232.87	1,921.85
Long-Term Debt/Capital (%)	76.42	61.2	53.43	47.32	57.15	67.49	59.91	74.31	81.75	84.38	75.54	76.26	81.82	83.29	81.7
Long-Term Debt/Total Assets (%)	74.5	60.07	52.5	46.29	49.47	61.9	53.12	66.87	74.15	81.16	73.28	73.67	79.24	80.21	79.68
Total Debt/Equity (%)	527.34	282.53	263.46	360.91	369.77	337.53	414.88	696.45	793.34	796.56	929.17	1,061.34	1,067.96	1,380.2	2,252.39
Total Debt/Capital (%)	84.06	73.86	72.49	78.3	78.71	77.14	80.58	87.44	88.81	88.85	90.28	91.39	91.44	93.24	95.75
Total Debt/Total Assets (%)	81.95	72.49	71.22	76.59	68.14	70.75	71.44	78.69	80.55	85.46	87.57	88.29	88.55	89.79	93.38
Net Debt to Equity	497.4	275.42	249.16	339.04	350.55	319.01	402.95	683.41	781.82	753.54	895.16	1,035.74	1,042.37	1,358.63	2,225.28
Net Debt/Capital (%)	83.26	73.36	71.36	77.22	77.81	76.13	80.12	87.24	88.59	88.13	89.81	91.06	91.15	93.09	95.65
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	15.54	25.66	27.03	21.22	18.43	20.96	17.22	11.3	10.15	10.73	9.42	8.32	7.83	6.14	3.86
Long-Term Debt/Equity (%)	479.38	234.13	194.21	218.1	268.45	295.29	308.48	591.81	730.26	756.52	777.49	885.62	955.63	1,232.87	1,921.85
Long-Term Debt/Capital (%)	76.42	61.2	53.43	47.32	57.15	67.49	59.91	74.31	81.75	84.38	75.54	76.26	81.82	83.29	81.7
Long-Term Debt/Total Assets (%)	74.5	60.07	52.5	46.29	49.47	61.9	53.12	66.87	74.15	81.16	73.28	73.67	79.24	80.21	79.68
Total Debt/Equity (%)	527.34	282.53	263.46	360.91	369.77	337.53	414.88	696.45	793.34	796.56	929.17	1,061.34	1,067.96	1,380.2	2,252.39
Total Debt/Capital (%)	84.06	73.86	72.49	78.3	78.71	77.14	80.58	87.44	88.81	88.85	90.28	91.39	91.44	93.24	95.75
Total Debt/Total Assets (%)	81.95	72.49	71.22	76.59	68.14	70.75	71.44	78.69	80.55	85.46	87.57	88.29	88.55	89.79	93.38
CFO/Total Liabilities	0.37	-17.05	-6.6	-38.41	-24.64	-12.59	-29.4	-15.22	-7.21	-5.47	-42.75	-1.16	-15.15	-34.34	-44.43
CFO/CapEx	- -	- -	-71.42	-38.84	-38.6	- -	-2,664.33	-63.23	- -	- -	- -	- -	- -	- -	- -
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	6.02	14.31	22.19	12.14	9.1	10.38	10.09	5.55	5.01	-6.59	11.96	-0.5	2.21	2.42	1.06
Days Sales Outstanding	60.65	25.51	16.45	30.07	40.13	35.16	36.19	65.8	72.87	-55.38	30.52	-734.34	164.83	151.1	343.89
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	801	1,355	1,575	1,652	1,054	1,159	1,133	1,262	1,883	972	1,507	772	991	860	676
- Cash & Cash Equivalents	267	81	178	275	220	213	145	176	197	461	450	259	293	245	256
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	67	67	67
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	4,707	3,221	3,282	4,534	4,239	3,880	5,030	9,394	14,496	8,849	12,879	11,505	12,844	16,395	22,132
Enterprise Value	5,241	4,495	4,679	5,911	5,073	4,826	6,018	10,146	15,943	9,142	13,729	11,886	13,522	16,865	22,332
Total Capital	5,599	4,362	4,528	5,790	5,385	5,029	6,242	10,742	16,323	9,960	14,265	12,589	14,047	17,583	23,115
Total Debt/Capital (%)	84.06	73.86	72.49	78.3	78.71	77.14	80.58	87.44	88.81	88.85	90.28	91.39	91.44	93.24	95.75
Total Debt / EV	0.9	0.72	0.7	0.77	0.84	0.8	0.84	0.93	0.91	0.97	0.94	0.97	0.95	0.97	0.99
EV/Sales	58.8	22.21	16.27	30.72	26.87	22.28	26.24	49.36	53.87	- -	26.4	- -	93.97	75.52	170.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	294.28	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	294.28	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	799	1,337	1,789	1,685	1,140	1,477	1,508	1,636	2,252	988	1,864	797	877	857	707
Diluted Enterprise Value	5,238	4,478	4,893	5,944	5,158	5,144	6,393	10,520	16,312	9,158	14,086	11,911	13,407	16,862	22,363
EV per Share	66.72	55.01	56.71	70.84	64.9	62.81	78.56	119.53	139.42	81.56	119.5	104.73	102.84	127.26	179.43
TTM Sales	89	202	288	192	189	217	229	206	296	-364	520	-27	144	223	131
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	18	-563	-222	-1,791	- -	-546	-1,713	-1,612	-1,166	- -	-5,695	- -	- -	-5,863	- -
TTM Free Cash Flow to Firm	18	-563	-225	-1,837	- -	-546	-1,714	-1,637	-1,166	- -	-5,695	- -	- -	-5,863	- -

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	44.85	-2.37	-7.95	-0.92	-0.89	-2.71	-0.88	-1	-1.93	-1.96	-0.33	-5.73	-0.43	-0.15	-0.07
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	5,241	4,495	4,679	5,911	5,073	4,826	6,018	10,146	15,943	9,142	13,729	11,886	13,522	16,865	22,332
Low Price	9.64	10.03	16.27	15.97	12.28	9.13	14.15	14.16	14.45	2.25	8.26	5.49	5.41	5.42	4.37
EV/Sales	58.8	22.21	16.27	30.72	26.87	22.28	26.24	49.36	53.87	- -	26.4	- -	93.97	75.52	170.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	30.29	10	9.09	16.43	10.96	8.83	8.07	10.55	13.31	- -	4.72	- -	- -	18.23	- -
Price/Earnings Average	40.66	7.93	9.1	15.87	13.01	7.79	8.79	11.18	13.01	- -	4.12	- -	- -	18.94	- -
Price/Earnings High	49.65	10.41	11.26	18.03	16.81	9.38	9.54	12.55	13.97	- -	5.12	- -	- -	22.62	- -
Price/Earnings Low	28.64	6.05	7.75	13.25	9.98	5.35	7.72	10.05	11.69	- -	2.97	- -	- -	15.22	- -
Price/Book Value	0.9	1.19	1.26	1.32	0.92	1.01	0.93	0.94	1.03	0.88	1.09	0.71	0.87	0.77	0.74
Price/Book Value Average	1.2	0.94	1.27	1.27	1.09	0.89	1.02	0.99	1.01	0.89	0.95	0.91	0.8	0.8	0.8
Price/Book Value High	1.47	1.24	1.57	1.44	1.41	1.07	1.11	1.11	1.08	1.84	1.18	1.42	0.99	0.95	0.91
Price/Book Value Low	0.85	0.72	1.08	1.06	0.84	0.61	0.89	0.89	0.9	0.23	0.68	0.57	0.63	0.64	0.59
Price/Tangible Book Value	0.9	1.19	1.33	1.48	1.1	1.12	0.99	0.94	1.13	0.92	1.12	0.76	0.91	0.8	0.77
Price/Tangible Book Value Average	1.2	0.95	1.33	1.43	1.31	0.99	1.07	0.99	1.11	0.94	0.98	0.97	0.84	0.83	0.83
Price/Tangible Book Value High	1.47	1.24	1.65	1.62	1.69	1.19	1.17	1.11	1.19	1.94	1.22	1.51	1.04	0.99	0.95
Price/Tangible Book Value Low	0.85	0.72	1.14	1.19	1.01	0.68	0.94	0.89	0.99	0.24	0.71	0.61	0.66	0.67	0.62
Price/Sales	8.95	6.52	5.48	8.59	5.93	5.35	4.94	6.14	7.61	-2.67	2.9	-29.59	6.09	3.84	5.4
Price/Sales Average	12.02	5.16	5.48	8.3	7.03	4.72	5.38	6.51	7.44	-2.72	2.53	-37.99	5.61	3.98	5.85
Price/Sales High	14.67	6.78	6.79	9.42	9.09	5.68	5.84	7.3	7.98	-5.6	3.15	-59.16	6.94	4.76	6.67
Price/Sales Low	8.46	3.94	4.67	6.93	5.4	3.24	4.73	5.85	6.68	-0.69	1.83	-23.89	4.37	3.2	4.34
Price/Cash Flow	44.81	-2.34	-7.1	-0.92	-0.89	-2.12	-0.66	-0.78	-1.93	-1.92	-0.26	-5.73	-0.43	-0.15	-0.07
Price/Cash Flow Average	60.14	-1.85	-7.11	-0.89	-1.06	-1.87	-0.72	-0.83	-1.89	-1.96	-0.23	-7.36	-0.4	-0.15	-0.08
Price/Cash Flow High	73.44	-2.43	-8.8	-1.01	-1.37	-2.26	-0.78	-0.93	-2.03	-4.04	-0.29	-11.46	-0.5	-0.18	-0.09
Price/Cash Flow Low	42.36	-1.42	-6.05	-0.74	-0.81	-1.29	-0.63	-0.75	-1.7	-0.5	-0.17	-4.63	-0.31	-0.12	-0.06
Price/Free Cash Flow Average	60.19	-1.88	-7.96	-0.89	-1.05	-2.39	-0.96	-1.06	-1.89	-1.99	-0.29	-7.36	-0.4	-0.15	-0.08
Price/Free Cash Flow High	73.5	-2.47	-9.85	-1.01	-1.36	-2.88	-1.04	-1.19	-2.03	-4.1	-0.36	-11.46	-0.5	-0.18	-0.09
Price/Free Cash Flow Low	42.4	-1.44	-6.78	-0.74	-0.81	-1.64	-0.84	-0.95	-1.7	-0.51	-0.21	-4.63	-0.31	-0.12	-0.06
EV/Sales Average	61.88	20.82	16.28	30.43	27.91	21.65	26.68	49.72	53.73	- -	26.04	- -	93.43	75.67	170.94
EV/Sales High	64.55	22.48	17.58	31.56	29.85	22.61	27.15	50.52	54.18	- -	26.65	- -	94.94	76.44	171.72
EV/Sales Low	58.31	19.57	15.46	29.06	26.37	20.16	26.03	49.07	53.09	- -	25.33	- -	92.03	74.88	169.5
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	10.2	16.58	19.09	19.8	13.49	15.08	14.79	14.87	16.47	8.67	13.12	6.8	7.54	6.49	5.43
High Price	16.72	17.25	23.65	21.73	20.69	16.03	17.49	17.68	17.27	18.2	14.25	13.6	8.59	8.05	6.71
Enterprise Value Average	5,515	4,214	4,680	5,855	5,269	4,690	6,119	10,222	15,901	9,158	13,539	12,105	13,444	16,898	22,388
Enterprise Value High	5,753	4,549	5,055	6,072	5,636	4,898	6,225	10,385	16,035	10,209	13,859	12,657	13,661	17,072	22,491
Enterprise Value Low	5,197	3,960	4,446	5,591	4,978	4,368	5,969	10,086	15,713	8,421	13,171	11,737	13,242	16,723	22,199

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	79	82	83	83	78	77	77	85	114	112	115	113	131	133	124
Diluted Weighted Avg Shares	78	81	94	85	85	98	102	110	137	114	142	117	116	132	130
Basic Weighted Avg Shares	78	80	83	83	83	77	77	85	137	112	115	117	116	132	130
Revenue per Share	1.14	2.54	3.49	2.31	2.28	2.82	2.99	2.42	2.16	-3.25	4.53	-0.23	1.24	1.69	1.01
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.34	1.66	2.1	1.21	1.23	1.71	1.83	1.41	1.24	-5.19	2.78	-1.39	-0.08	0.36	-0.59
Basic EPS from Cont Ops	0.32	1.66	2.1	1.21	1.23	1.71	1.83	1.41	1.24	-5.19	2.78	-1.39	-0.02	0.41	-0.54
Diluted EPS, GAAP	0.34	1.63	1.85	1.18	1.21	1.34	1.38	1.09	1.24	-5.11	2.25	-1.39	-0.08	0.36	-0.59
Diluted EPS from Cont Ops	0.32	1.63	1.85	1.18	1.21	1.34	1.38	1.09	1.24	-5.11	2.25	-1.39	-0.02	0.41	-0.54
Dividend per Share	1.29	1.03	1.14	1.14	1.14	1.15	1.15	1.14	0.95	0.75	0.8	0.95	0.8	0.76	0.81
Cash Flow per Share	0.23	-7.08	-2.69	-21.47	-15.07	-7.1	-22.37	-18.99	-8.52	-4.51	-49.56	-1.19	-17.34	-44.4	-77.5
Free Cash Flow per Basic Share	0.23	-7.08	-2.73	-22.02	-15.46	-7.1	-22.37	-19.29	-8.52	-4.51	-49.56	-1.19	-17.34	-44.4	-77.5
Cash & Equivalents per Share	3.4	0.99	2.16	3.29	2.82	2.77	1.89	6	3.82	6.06	5.72	3.45	2.89	3.45	4.36
Book Value per Share	11.36	13.95	15.1	15.05	14.67	14.96	15.83	15.89	15.98	9.91	12.06	9.55	8.64	8.46	7.36
Tangible Book Value per Share	11.36	13.89	14.31	13.38	12.21	13.42	15	15.89	14.57	9.4	11.7	8.99	8.24	8.14	7.08