Forum Energy Technologies, Inc. Financial Ratios — 1FE1

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 (%)	16.71	16.68	10.4	12.79	-9	-6.58	-4.49	-30.67	-74.8	-21.72	-22.48	1.17	-5.25	-36.95	-3.16
Return on Assets (%)	7.7	8.65	6.38	7.96	-5.82	-4.41	-2.95	-18.59	-37.93	-9.45	-9.83	0.46	-2.28	-16.53	-1.23
Return on Capital (%)	10.65	11.19	8.3	10.7	- -	- -	- -	- -	- -	- -	- -	2.49	- -	- -	-3.72
Return on Invested Capital (%)	10.73	11.28	8.52	10.53	- -	- -	- -	- -	- -	- -	- -	1.05	- -	- -	-3.27
Gross Margin (%)	32.13	32.73	31.17	32.16	24.47	16.97	23.06	24.09	25.6	-2.15	22.8	26.94	27.63	31.24	27.67
EBITDA Margin (%)	17.85	20.69	17.72	19.15	-4.47	-11.43	-9.34	-30.3	-49.44	-35.25	-0.43	7.76	7.5	-4.05	8.07
Operating Margin (%)	15.57	16.81	13.48	14.18	-0.21	-21.66	-7.93	-2.88	-0.72	-40.72	-8.42	1.29	3.22	4.37	2.42
Incremental Operating Margin (%)	27.01	21.65	- -	19.11	37.36	25.73	26.99	13.97	- -	45.45	570.62	34.37	37.76	15.4	66.44
Pretax Margin (%)	12.47	15.75	12.2	13.94	-12.51	-23.48	-6.75	-36.62	-59.47	-21.42	-15.16	1.48	-1.06	-15.73	2.1
Profit Margin (%)	8.27	10.7	8.5	10.02	-11.12	-13.95	-7.26	-35.15	-59.28	-18.91	-15.28	0.53	-2.55	-16.58	-1.22
Net Income to Common Margin (%)	8.27	10.7	8.5	10.02	-11.12	-13.95	-7.26	-35.15	-59.28	-18.91	-15.28	0.53	-2.55	-16.58	-1.22
Effective Tax Rate (%)	33.48	31.99	30.35	28.1	- -	- -	- -	- -	- -	- -	- -	64.13	- -	- -	158.24
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	16.71	16.68	10.4	12.79	-9	-6.58	-4.49	-30.67	-74.8	-21.72	-22.48	1.17	-5.25	-36.95	-3.16

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	666	421	513	421	396	397	508	519	450	339	268	305	192	262	220
ST Debt	5	21	1	1	- -	- -	1	1	1	1	1	1	1	2	1
LT Debt	660	400	512	420	396	397	507	518	449	338	267	304	191	260	218
Total Debt/EBITDA	3.3	1.44	1.9	1.26	-8.25	-5.91	-6.64	-1.61	-0.95	-1.88	-115.66	5.61	3.47	-7.91	3.44
Net Debt/EBITDA	3.2	1.3	1.75	1.03	-5.97	-2.42	-5.14	-1.46	-0.72	-0.92	-80.44	3.48	1.53	-4.35	1.58
Total Debt/EBIT	4.14	1.75	2.45	1.57	-3.48	-3.08	-3.59	-1.31	-0.84	-1.46	-6.02	17.58	9.28	-3.01	7.29
Net Debt/EBIT	4.02	1.58	2.26	1.29	-2.52	-1.26	-2.77	-1.19	-0.64	-0.72	-4.19	10.9	4.08	-1.66	3.36
EBITDA to Interest Expense	10.31	17.88	14.71	11.16	-1.6	-2.45	-2.85	-9.91	-14.96	-5.97	-0.07	1.72	3.03	-1.05	3.49
EBITDA-CapEx/Interest Expense	8.2	14.84	11.42	9.36	-2.68	-3.07	-3.85	-10.65	-15.43	-6.04	-0.07	1.72	3.03	-1.05	3.49
EBIT to Interest Expense	8.99	14.52	11.19	8.26	-0.07	-4.64	-2.42	-0.94	-0.22	-6.9	-1.42	0.29	1.3	1.13	1.04
Interest Expense	20	16	18	30	30	27	27	33	32	30	32	32	18	31	18
Common Equity/Total Assets	40.72	61.36	61.34	63.02	66.65	67.31	64.19	56.3	41.9	45.65	41.59	36.78	50.26	39.21	38.69
Long-Term Debt/Equity (%)	100.8	34.44	38.47	30.12	31.49	32.11	35.96	50.24	92.34	83.18	81.16	98.93	46.29	81.17	75.04
Long-Term Debt/Capital (%)	50	25.28	27.77	23.14	23.95	24.3	26.44	33.42	47.97	45.33	44.74	49.67	31.58	44.66	42.75
Long-Term Debt/Total Assets (%)	41.09	21.14	23.61	18.99	21	21.62	23.08	28.29	38.69	37.97	33.75	36.39	23.26	31.82	29.04
Total Debt/Equity (%)	101.59	36.2	38.55	30.18	31.51	32.12	36.05	50.35	92.49	83.51	81.42	99.19	46.58	81.76	75.52
Total Debt/Capital (%)	50.39	26.58	27.82	23.18	23.96	24.31	26.5	33.49	48.05	45.51	44.88	49.8	31.78	44.98	43.03
Total Debt/Total Assets (%)	41.41	22.22	23.66	19.03	21.01	21.63	23.14	28.35	38.75	38.12	33.86	36.48	23.41	32.05	29.22
Net Debt to Equity	98.45	32.67	35.58	24.7	22.83	13.15	27.87	45.77	70.3	40.88	56.63	61.52	20.5	44.93	34.78
Net Debt/Capital (%)	49.61	24.62	26.24	19.81	18.58	11.62	21.8	31.4	38.93	26.92	33.87	33.7	15.14	26.78	21.26
EBITDA	201	293	270	333	-48	-67	-76	-322	-473	-181	-2	54	55	-33	64
EBITDA-CapEx	160	243	210	279	-80	-84	-103	-347	-488	-183	-2	54	55	-33	64
Operating Income (Loss)	176	238	206	247	-2	-127	-65	-31	-7	-209	-46	9	24	36	19

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	0.08	0.15	0.18	0.27	0.72	1.65	0.53	0.2	0.29	1.03	0.27	0.24	0.23	0.22	0.17
Current Ratio	2.43	2.84	3.68	3.17	4.74	5.29	3.65	3.23	3.38	3.92	2.54	2.44	2.59	2.46	2.17
Quick Ratio	1.02	1.01	1.43	1.34	1.71	2.69	1.52	1.11	1.1	1.76	1.03	1.05	1.02	1.05	0.9
CFO/Avg Current Liab	0.21	0.52	0.86	1.08	0.72	0.44	-0.22	0.01	0.48	0.02	-0.1	-0.09	0.04	0.45	0.34
Common Equity/Total Assets	40.72	61.36	61.34	63.02	66.65	67.31	64.19	56.3	41.9	45.65	41.59	36.78	50.26	39.21	38.69
Long-Term Debt/Equity (%)	100.8	34.44	38.47	30.12	31.49	32.11	35.96	50.24	92.34	83.18	81.16	98.93	46.29	81.17	75.04
Long-Term Debt/Capital (%)	50	25.28	27.77	23.14	23.95	24.3	26.44	33.42	47.97	45.33	44.74	49.67	31.58	44.66	42.75
Long-Term Debt/Total Assets (%)	41.09	21.14	23.61	18.99	21	21.62	23.08	28.29	38.69	37.97	33.75	36.39	23.26	31.82	29.04
Total Debt/Equity (%)	101.59	36.2	38.55	30.18	31.51	32.12	36.05	50.35	92.49	83.51	81.42	99.19	46.58	81.76	75.52
Total Debt/Capital (%)	50.39	26.58	27.82	23.18	23.96	24.31	26.5	33.49	48.05	45.51	44.88	49.8	31.78	44.98	43.03
Total Debt/Total Assets (%)	41.41	22.22	23.66	19.03	21.01	21.63	23.14	28.35	38.75	38.12	33.86	36.48	23.41	32.05	29.22
CFO/Total Liabilities	4.12	18.87	25.23	33	24.8	10.8	-5.09	0.3	15.45	0.8	-3.41	-3.23	2	18.58	15.26
CFO/CapEx	0.95	2.78	3.51	5.02	4.83	3.85	-1.5	0.1	6.9	1.73	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.81	-0.3	0.41	0.69	0.4	0.47

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	6.51	6.18	6.36	6.48	5.04	4.82	5.31	5.2	5.31	4.37	5.29	5.03	4.91	5.43	5.34
Days Sales Outstanding	56.03	59.03	57.36	56.37	72.35	75.74	68.7	70.13	68.73	83.61	68.98	72.53	74.35	67.21	68.33
Inventory Turnover	3.07	2.44	2.34	2.62	1.83	1.28	1.61	1.75	1.59	1.57	1.69	2	1.88	1.99	2.27
Days Inventory Outstanding	118.8	149.5	155.83	139.56	199.3	285.29	226.52	208.33	229.17	232.31	215.6	182.56	194.36	183.71	160.97
Accounts Payable Turnover	11.48	11.01	10.4	10.53	7.56	5.34	6.95	6.01	5.35	4.97	5.6	4.96	4.62	4.48	5.35
Accounts Payable Turnover Days	31.78	33.15	35.11	34.65	48.26	68.31	52.55	60.76	68.2	73.42	65.23	73.63	78.94	81.54	68.21
Cash Conversion Cycle	143.04	175.37	178.07	161.28	223.39	292.72	242.68	217.71	229.69	242.51	219.35	181.47	189.77	169.38	161.09
Inventory to Cash Days	-62.77	-90.48	-98.47	-83.19	-126.95	-209.55	-157.82	-138.2	-160.44	-148.7	-146.62	-110.04	-120.02	-116.5	-92.64
Inventories	325	455	441	462	424	339	443	479	415	252	242	270	300	265	239
Raw Materials	112	146	140	154	148	106	160	213	172	152	97	94	93	99	96
Work In Process	52	87	52	51	38	23	52	39	30	16	25	27	29	28	26
Finished Goods	178	244	276	286	315	277	305	303	279	229	183	187	217	174	141
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	66	91	169	230	182	407
- Cash & Cash Equivalents	21	41	40	77	109	234	115	47	58	129	47	51	46	45	35
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	1	1	1	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	666	421	513	421	396	397	508	519	450	339	268	305	192	262	220
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	277	312	423	376	399	592
Total Capital	1,321	1,583	1,844	1,817	1,654	1,633	1,917	1,549	936	745	597	612	605	581	511
Total Debt/Capital (%)	50.39	26.58	27.82	23.18	23.96	24.31	26.5	33.49	48.05	45.51	44.88	49.8	31.78	44.98	43.03
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.23	0.86	0.72	0.51	0.66	0.37
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.54	0.58	0.6	0.51	0.49	0.75
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.79	6.77	- -	9.26
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.41	18.13	- -	19.64
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.91
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.91
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	66	90	180	230	182	436
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	277	311	433	376	399	621
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	49.57	55.34	74.82	36.85	32.43	53.35
TTM Sales	1,128	1,415	1,525	1,740	1,074	588	819	1,064	957	512	541	700	739	816	791
TTM EBITDA	201	293	270	333	-48	-67	-76	-322	-473	-181	-2	54	55	-33	64
TTM Operating Income	176	238	206	247	-2	-127	-65	-31	-7	-209	-46	9	24	36	19
TTM Cash Flow to Firm	52	149	224	291	- -	- -	- -	- -	- -	- -	- -	-6	- -	- -	60
TTM Free Cash Flow to Firm	11	99	164	238	- -	- -	- -	- -	- -	- -	- -	-6	- -	- -	60

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.49	-5.71	-10.55	28.07	1.97	6.19
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.41	18.13	- -	19.64
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	277	312	423	376	399	592
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.06	11.69	16.05	19.58	13.66	13.03
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.54	0.58	0.6	0.51	0.49	0.75
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.79	6.77	- -	9.26
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	46.04	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.64	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	48.57	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.65	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.16	0.28	0.55	0.56	0.57	1.4
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.17	0.34	0.43	0.62	0.67	0.84
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.2	0.47	0.58	0.83	0.88	1.41
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.11	0.2	0.3	0.48	0.52	0.5
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.4	0.81	1.47	0.94	1.22	3.06
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.42	1.01	1.14	1.05	1.44	1.85
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.49	1.39	1.55	1.4	1.9	3.09
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.27	0.59	0.79	0.82	1.13	1.09
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.13	0.17	0.24	0.31	0.22	0.55
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.13	0.21	0.19	0.35	0.26	0.33
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.16	0.29	0.26	0.46	0.35	0.56
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.09	0.12	0.13	0.27	0.21	0.2
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.07	-5.71	-10.02	28.07	1.97	6.19
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.79	-7.09	-7.76	31.37	2.33	3.73
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.9	-9.8	-10.57	41.8	3.07	6.24
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.62	-4.15	-5.36	24.41	1.82	2.2
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	42.21	-7.09	-8.17	31.37	2.33	3.73
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	49.58	-9.8	-11.13	41.8	3.07	6.24
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.57	-4.15	-5.65	24.41	1.82	2.2
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.55	0.62	0.55	0.54	0.53	0.54
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.57	0.7	0.62	0.66	0.61	0.75
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.5	0.53	0.49	0.47	0.47	0.42
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.08	7.26	- -	6.74
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.96	8.8	- -	9.32
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.34	6.23	- -	5.16
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.2	19.43	- -	14.29
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.95	23.55	- -	19.76
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.87	16.68	- -	10.94
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.84	16.09	29.98	22.52	14.78	36.66
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.49	27.6	31.63	33.54	22.99	36.98
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	279	334	385	403	431	431
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	292	377	432	488	499	596
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	256	287	344	346	385	330

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	4	4	4	4	5	5	5	5	6	6	6	6	10	12	11
Diluted Weighted Avg Shares	4	4	5	5	4	5	5	5	6	6	6	6	10	12	12
Basic Weighted Avg Shares	3	4	5	5	4	5	5	5	6	6	6	6	10	12	12
Revenue per Share	332	353.29	336.23	375.75	238.85	128.87	165.88	195.68	173.76	91.51	96.62	122.79	72.44	66.38	66.61
EBITDA per Share	59.27	73.08	59.57	71.95	-10.69	-14.74	-15.49	-59.3	-85.9	-32.25	-0.41	9.53	5.44	-2.69	5.38
Operating Income per Share	51.7	59.37	45.33	53.27	-0.5	-27.91	-13.16	-5.63	-1.25	-37.27	-8.13	1.59	2.33	2.9	1.61
Basic EPS, GAAP	27.47	37.82	28.56	37.66	-26.55	-17.98	-12.04	-68.78	-103.01	-17.3	-14.76	0.65	-1.85	-11	-0.81
Basic EPS from Cont Ops	27.54	37.84	28.58	37.66	-26.56	-17.97	-12.04	-68.78	-103.01	-17.3	-14.76	0.65	-1.85	-11	-0.81
Diluted EPS, GAAP	24.98	34.86	27.39	36.59	-26.55	-17.98	-12.04	-68.78	-103.01	-17.3	-14.76	0.62	-1.85	-11	-0.81
Diluted EPS from Cont Ops	25.04	34.87	27.4	36.6	-26.56	-17.97	-12.04	-68.78	-103.01	-17.3	-14.76	0.62	-1.85	-11	-0.81
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	11.56	34.44	46.61	58.31	34.69	14.2	-8.11	0.44	18.92	0.69	-2.82	-2.99	0.8	7.5	5.92
Free Cash Flow per Basic Share	-0.56	22.04	33.33	46.69	27.5	10.51	-13.52	-3.98	16.17	0.29	-2.82	-2.99	0.8	7.5	5.92
Cash & Equivalents per Share	4.86	9.76	8.87	17.06	24.15	49.09	21.31	8.65	10.47	23.04	8.32	9.03	4.53	3.63	3.12
Book Value per Share	154.79	276	298.22	310.92	277.92	258.66	260.56	188.65	87.87	72.78	58.42	54.31	40.48	26.03	26.24
Tangible Book Value per Share	-44.38	49.49	52.16	72.45	75.47	76.65	38.96	36.89	38.64	29.7	19.83	20.44	24	12.12	11.97