Acadian Asset Management Inc. Financial Ratios — 2B9 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 (%)	- -	- -	- -	- -	153.66	76.63	3.51	152.66	267.02	156.32	- -	- -	- -	282.39	198.51
Return on Assets (%)	- -	- -	0.3	0.63	3.54	10.95	0.3	8.96	15.06	20.49	79.12	16.31	11.64	12.93	11.59
Return on Capital (%)	- -	- -	- -	- -	4.43	32.99	0.15	28.53	34.58	33.08	117.17	29.35	21.6	23.43	17.97
Return on Invested Capital (%)	- -	- -	- -	- -	4.05	23.3	0.68	12.26	29.23	11.13	15.73	29.6	20.17	22.54	25.17
Gross Margin (%)	41.45	38.62	36.39	34.95	40.97	40.08	22.79	24.88	58.14	51.29	45.67	61.74	48.27	47.31	42.7
EBITDA Margin (%)	7.98	4.08	5.21	6.38	28.36	25.26	10.06	11.3	40.13	30.39	32.07	44.7	28.9	30.46	26.38
Operating Margin (%)	6.74	8.57	5.45	6.48	27.34	23.45	8	9.03	37.37	29.65	27.84	40.24	24.85	26.8	23.43
Incremental Operating Margin (%)	- -	- -	- -	13.94	- -	99.44	- -	31.37	- -	77.92	- -	- -	- -	37.34	- -
Pretax Margin (%)	-10.07	-6.64	-9.02	-3.05	28.79	24.24	16	14.57	35.86	69.03	34	34.71	22.62	24.86	25.4
Profit Margin (%)	1.42	0.43	2.77	4.89	22.24	19.05	0.47	14.7	37.66	57.4	158.15	24.11	15.42	16.81	14.19
Net Income to Common Margin (%)	1.42	0.43	2.77	4.89	22.24	19.05	0.47	14.7	37.66	57.4	158.15	24.11	15.42	16.81	14.19
Effective Tax Rate (%)	- -	- -	- -	- -	23.15	25.37	93.52	3.7	4.92	28.16	28.07	30.52	30.47	30.95	25.56
Dvd Payout Ratio (%)	- -	- -	- -	-124.56	25.02	32.14	275.18	34.25	16.45	3.94	1.48	1.19	2.92	1.69	1.13
Sustainable Growth Rate (%)	- -	- -	- -	- -	115.22	52	-6.15	100.38	223.09	150.16	- -	- -	- -	277.61	196.28

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	- -	5,642	5,431	4,310	90	392	426	393	611	489	473	349	346	342	261
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	140	- -	- -	- -	- -	- -	200
LT Debt	- -	5,642	5,431	4,310	90	392	426	393	471	489	473	349	346	342	61
Total Debt/EBITDA	- -	196.58	112.21	63.95	0.45	2.34	4.77	3.75	2.56	3.22	2.81	1.87	2.81	2.22	1.76
Net Debt/EBITDA	- -	187.22	106.38	61.34	-0.23	1.73	2.69	0.5	1.92	0.15	0.85	0.89	1.03	1.17	0.66
Total Debt/EBIT	- -	-90.27	-54.58	-64.14	0.47	2.52	6	4.69	2.75	3.71	3.24	2.08	3.27	2.52	1.98
Net Debt/EBIT	- -	-85.97	-51.75	-61.52	-0.24	1.87	3.38	0.63	2.06	0.17	0.98	0.98	1.2	1.32	0.75
EBITDA to Interest Expense	0.3	0.14	0.22	0.36	63.97	14.83	3.64	4.21	7.41	5.33	6.77	9.1	6.29	7.94	6.85
EBITDA-CapEx/Interest Expense	0.28	0.08	0.17	0.32	59.77	13.64	3.09	3.34	6.39	4.43	6.17	8.31	5.59	7.43	6.3
EBIT to Interest Expense	0.25	0.29	0.23	0.37	61.68	13.77	2.9	3.37	6.9	5.2	5.88	8.19	5.41	6.98	6.09
Interest Expense	194	205	222	186	3	11	25	25	32	29	25	21	20	19	22
Common Equity/Total Assets	- -	-5.65	-5.22	0.47	16.36	12.67	5.05	6.65	4.54	21.93	-2.46	-4.16	6.58	2.84	8.95
Long-Term Debt/Equity (%)	- -	231.98	214.16	168.53	54.25	230.09	248.86	223.34	237.55	127.24	- -	- -	699.6	392.19	73.1
Long-Term Debt/Capital (%)	- -	69.88	68.17	62.76	35.17	69.71	71.34	69.07	58.21	55.99	103.87	106.59	87.49	79.68	17.78
Long-Term Debt/Total Assets (%)	- -	66.14	63.51	55.45	8.87	30.31	28.58	25.31	33.2	35.46	66.1	67.34	56.64	48.58	9.07
Total Debt/Equity (%)	- -	231.98	214.16	168.53	54.25	230.09	248.86	223.34	308.11	127.24	-2,684.66	-1,617.13	699.6	392.19	311.19
Total Debt/Capital (%)	- -	69.88	68.17	62.76	35.17	69.71	71.34	69.07	75.5	55.99	103.87	106.59	87.49	79.68	75.68
Total Debt/Total Assets (%)	- -	66.14	63.51	55.45	8.87	30.31	28.58	25.31	43.06	35.46	66.1	67.34	56.64	48.58	38.61
Net Debt to Equity	- -	220.94	203.04	161.66	-27.67	170.32	140.11	29.93	230.59	5.98	-811.36	-764.35	256.77	206.08	117.62
Net Debt/Capital (%)	- -	68.84	67	61.78	-38.25	63.01	58.35	23.03	65.51	4.58	70.41	75.28	51.04	53.76	40.46
EBITDA	58	29	48	67	198	168	89	105	239	152	168	187	123	154	149
EBITDA-CapEx	54	16	39	60	185	154	76	83	206	126	153	170	110	144	137
Operating Income (Loss)	49	60	51	68	191	156	71	84	222	148	146	168	106	136	132

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	- -	4.69	6.91	0.53	0.39	0.35	0.88	2.21	0.55	1.06	6.94	3.02	3.5	2.27	0.38
Current Ratio	- -	37.01	30.38	6.58	0.83	0.91	2.06	3.3	1.47	2.65	11.68	6.84	7.01	6.38	1.16
Quick Ratio	- -	6.8	8.79	0.9	0.83	0.91	2	3.27	1.42	1.38	11.68	6.49	6.99	6.29	1.07
CFO/Avg Current Liab	- -	- -	1.61	0.57	0.64	0.43	0.55	1.06	-0.78	0.33	-0.06	3.24	1.76	1.33	-0.02
Common Equity/Total Assets	- -	-5.65	-5.22	0.47	16.36	12.67	5.05	6.65	4.54	21.93	-2.46	-4.16	6.58	2.84	8.95
Long-Term Debt/Equity (%)	- -	231.98	214.16	168.53	54.25	230.09	248.86	223.34	237.55	127.24	- -	- -	699.6	392.19	73.1
Long-Term Debt/Capital (%)	- -	69.88	68.17	62.76	35.17	69.71	71.34	69.07	58.21	55.99	103.87	106.59	87.49	79.68	17.78
Long-Term Debt/Total Assets (%)	- -	66.14	63.51	55.45	8.87	30.31	28.58	25.31	33.2	35.46	66.1	67.34	56.64	48.58	9.07
Total Debt/Equity (%)	- -	231.98	214.16	168.53	54.25	230.09	248.86	223.34	308.11	127.24	-2,684.66	-1,617.13	699.6	392.19	311.19
Total Debt/Capital (%)	- -	69.88	68.17	62.76	35.17	69.71	71.34	69.07	75.5	55.99	103.87	106.59	87.49	79.68	75.68
Total Debt/Total Assets (%)	- -	66.14	63.51	55.45	8.87	30.31	28.58	25.31	43.06	35.46	66.1	67.34	56.64	48.58	38.61
CFO/Total Liabilities	- -	0.1	2.4	2.95	29.9	12.25	10.58	14.16	-11.34	9.1	-1.57	21.62	12.16	9.06	-0.4
CFO/CapEx	28	0.5	14.6	20.28	19.51	10.2	10.2	8.99	-4.21	3.54	-0.76	7.25	4.95	5.64	-0.2
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.35	2.78	2.81	3.43

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	- -	- -	6.38	6.69	4.47	4.21	4.77	5.05	3.82	3.96	3.91	2.88	3.21	3.28	3.28
Days Sales Outstanding	- -	- -	57.25	54.6	81.66	86.78	76.5	72.24	95.45	92.25	93.27	126.68	113.75	111.21	111.11
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	834	795	999	1,695
- Cash & Cash Equivalents	- -	269	282	176	136	102	186	341	111	371	252	108	147	95	101
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	2,914	2,983	2,521	- -	7	96	73	134	82	- -	- -	9	67	23
+ Total Debt	- -	5,642	5,431	4,310	90	392	426	393	611	489	473	349	346	342	261
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,075	1,003	1,313	1,879
Total Capital	- -	8,074	7,967	6,867	256	563	598	569	810	874	455	328	396	429	345
Total Debt/Capital (%)	- -	69.88	68.17	62.76	35.17	69.71	71.34	69.07	75.5	55.99	103.87	106.59	87.49	79.68	75.68
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.32	0.35	0.26	0.14
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.58	2.35	2.6	3.33
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.76	8.14	8.52	12.63
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.4	9.47	9.69	14.22
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.2	12.25	18.97	136.59
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.35	14.73	22.14	1,013.42
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	869	816	1,021	1,718
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,110	1,025	1,335	1,902
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.94	24.25	35.03	52.61
TTM Sales	724	704	929	1,056	699	664	887	928	595	500	524	417	427	506	564
TTM EBITDA	58	29	48	67	198	168	89	105	239	152	168	187	123	154	149
TTM Operating Income	49	60	51	68	191	156	71	84	222	148	146	168	106	136	132
TTM Cash Flow to Firm	- -	- -	- -	- -	256	146	141	219	-108	111	6	131	82	69	14
TTM Free Cash Flow to Firm	- -	- -	- -	- -	243	133	128	197	-141	85	-9	115	68	59	2

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.63	14.98	22.24	-120.16
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.4	9.47	9.69	14.22
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,075	1,003	1,313	1,879
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.28	15.4	18.28	21.83
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.58	2.35	2.6	3.33
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.76	8.14	8.52	12.63
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.42	12.11	11.85	21.48
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.2	13.27	10.69	16.43
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.69	16.8	14.01	24.82
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.64	9.72	8.13	9.88
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-38.62	19.77	49.94	27.97
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-37.61	21.65	45.03	21.39
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-39.86	27.41	59.02	32.32
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-35.07	15.85	34.25	12.86
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-19.91	39.93	-3,329.27	42.06
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-19.39	43.73	-3,002.2	32.17
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-20.55	55.37	-3,934.67	48.61
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-18.08	32.03	-2,283.06	19.34
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.03	1.87	1.99	3.05
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.98	2.05	1.8	2.33
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.09	2.59	2.35	3.52
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.84	1.5	1.37	1.4
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.25	11.67	18.05	-715.98
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.06	12.78	16.28	-547.6
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.48	16.18	21.34	-827.39
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.58	9.36	12.38	-329.29
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.4	16.4	20.05	-91.91
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.9	20.77	26.28	-138.86
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.83	12.01	15.25	-55.27
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.52	2.53	2.4	2.63
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.64	3.07	2.96	3.8
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.39	1.98	1.98	1.71
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.65	8.75	7.89	9.95
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.91	10.63	9.7	14.41
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.35	6.86	6.49	6.48
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.27	10.18	8.96	11.2
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.56	12.36	11.03	16.22
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.95	7.98	7.37	7.29
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.13	19.21	26.65	47.47
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.78	26.63	31.5	54.85
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,053	1,079	1,215	1,480
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,102	1,311	1,494	2,142
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	998	846	999	963

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	120	120	120	120	121	114	110	105	86	79	45	41	41	37	36
Diluted Weighted Avg Shares	120	120	120	120	121	120	111	108	91	82	80	43	43	38	36
Basic Weighted Avg Shares	120	120	120	120	120	119	111	107	91	81	77	42	42	38	36
Revenue per Share	6.04	5.86	7.74	8.8	5.83	5.57	8.02	8.64	6.52	6.14	6.78	9.92	10.28	13.38	15.57
EBITDA per Share	0.48	0.24	0.4	0.56	1.65	1.41	0.81	0.98	2.62	1.87	2.18	4.43	2.97	4.07	4.11
Operating Income per Share	0.41	0.5	0.42	0.57	1.59	1.31	0.64	0.78	2.44	1.82	1.89	3.99	2.55	3.58	3.65
Basic EPS, GAAP	0.09	0.03	0.21	0.43	1.3	1.06	0.04	1.27	2.46	3.53	10.73	2.39	1.59	2.25	2.21
Basic EPS from Cont Ops	-0.57	-0.42	-0.81	-0.37	1.29	1.01	0.08	1.21	2.22	3.05	1.66	2.39	1.62	2.3	2.94
Diluted EPS, GAAP	0.09	0.03	0.21	0.43	1.29	1.06	0.04	1.27	2.45	3.5	10.29	2.33	1.55	2.22	2.21
Diluted EPS from Cont Ops	-0.57	-0.42	-0.81	-0.37	1.28	1	0.08	1.21	2.22	3.02	1.59	2.33	1.58	2.27	2.94
Dividend per Share	- -	- -	- -	1.46	0.32	0.32	0.35	0.4	0.39	0.13	0.04	0.03	0.05	0.04	0.04
Cash Flow per Share	0.84	0.05	1.2	1.28	2.11	1.16	1.26	1.82	-1.52	1.11	-0.15	2.78	1.65	1.48	-0.07
Free Cash Flow per Basic Share	0.81	-0.05	1.12	1.22	2.01	1.04	1.14	1.61	-1.88	0.8	-0.34	2.39	1.31	1.21	-0.4
Cash & Equivalents per Share	- -	3.11	5.74	1.97	1.13	0.89	1.7	3.24	1.3	4.68	5.55	2.62	3.55	2.53	2.83
Book Value per Share	- -	-4.02	-3.72	0.3	1.38	1.44	0.69	0.98	0.75	3.81	-0.39	-0.52	0.97	0.53	1.7
Tangible Book Value per Share	- -	-5.01	-4.71	-0.76	0.31	-1.69	-2.53	-2.31	-3.21	3.55	-0.83	-1.01	0.48	-0.01	1.13