Amplify Energy Corp. Financial Ratios — 2OQ 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 (%)	6.15	-32.52	-70.68	17.59	- -	- -	-16.25	9.69	-7.21	- -	- -	- -	- -	3.24	10.14
Return on Assets (%)	3.17	-13	-17.09	4.88	-114.97	- -	-11.74	7.7	-4.75	-73.52	-7.64	12.66	65.61	1.74	6.52
Return on Capital (%)	4.33	-42.35	- -	11.69	- -	- -	- -	9.07	- -	- -	- -	39.82	- -	4.79	11
Return on Invested Capital (%)	4.33	-41.85	- -	11.54	- -	- -	- -	9.11	- -	- -	- -	39.26	- -	4.85	11.07
Gross Margin (%)	49.68	39.71	35.91	44.59	8.8	- -	36.19	43.21	28.06	10.2	50.35	59.7	39.15	34.18	27.25
EBITDA Margin (%)	51.53	56.45	-30.56	81.03	-445.78	- -	-6.07	56.69	15.92	-198.68	0.72	20.93	33.88	21.38	41.55
Operating Margin (%)	11	18	19.85	32.4	-2.33	- -	18.72	25.13	-1.1	-13.02	34.56	44.32	18.5	12.04	-1.91
Incremental Operating Margin (%)	10.36	51.65	21.73	78.08	66.45	- -	- -	- -	- -	31.73	102.87	73.28	96.95	165.88	129.37
Pretax Margin (%)	7.77	3.01	-95.47	18.83	-557.35	- -	-37.8	24.28	-12.79	-229.5	-9.35	12.65	46.74	5.22	23.1
Profit Margin (%)	7.77	-57.99	-66.95	17.85	-554.37	- -	-37.8	24.28	-12.77	-229.55	-9.35	12.62	127.68	4.39	16.69
Net Income to Common Margin (%)	7.77	-60.5	-69.98	10.82	-554.67	- -	-37.8	24.28	-12.77	-229.55	-9.35	12.62	127.68	4.39	16.69
Effective Tax Rate (%)	- -	2,027.04	- -	5.19	- -	- -	- -	- -	- -	- -	- -	0.19	- -	15.79	27.73
Dvd Payout Ratio (%)	303.61	4.15	4.34	-65.03	0.05	- -	- -	- -	-45.14	-0.82	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-12.53	-31.17	-67.62	29.02	- -	- -	-16.25	9.69	-10.47	- -	- -	- -	- -	3.24	10.14

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	235	694	1,709	1,717	1,891	137	133	26	289	263	233	198	122	132	4
ST Debt	- -	- -	8	10	1,891	9	5	3	2	2	1	1	2	2	1
LT Debt	235	694	1,701	1,707	- -	128	128	23	288	261	232	197	120	131	3
Total Debt/EBITDA	2.13	4.75	-10.89	3.23	-1.31	- -	-9.75	0.22	6.6	-0.65	94.67	2.06	1.17	2.1	0.03
Net Debt/EBITDA	2.06	4.62	-10.62	3.19	-1.25	- -	-4.36	0.1	6.5	-0.62	85.89	1.98	0.9	2.02	-0.55
Total Debt/EBIT	12.54	33.78	-4.2	6.58	-1.15	- -	-1.68	0.48	-24.18	-0.6	-9.09	2.75	1.6	4.35	0.05
Net Debt/EBIT	12.15	32.86	-4.09	6.5	-1.1	- -	-0.75	0.22	-23.81	-0.57	-8.25	2.64	1.24	4.17	-0.79
EBITDA to Interest Expense	52.73	11.24	-1.89	3.86	-8.11	- -	-2.62	28.89	2.6	-19.57	0.2	6.8	5.88	4.32	7.02
EBITDA-CapEx/Interest Expense	-63.13	-48.27	-16.37	-0.19	-10.01	- -	-27.63	0.96	-1.78	-21.32	-2.26	4.33	4.11	-0.71	1.55
EBIT to Interest Expense	11.26	3.58	1.23	1.54	-0.04	- -	8.09	12.81	-0.18	-1.28	9.79	14.41	3.21	2.43	-0.32
Interest Expense	2	13	83	138	178	- -	5	4	17	21	12	14	18	15	16
Common Equity/Total Assets	45.71	40.23	14.52	19.04	-195.25	73.83	70.57	89.46	49.48	-8.77	-14.25	-0.99	53.01	54.73	76.34
Long-Term Debt/Equity (%)	82.24	102.44	500.34	366.32	- -	22.79	26.37	4.26	66.26	- -	- -	- -	30.71	31.96	0.56
Long-Term Debt/Capital (%)	45.13	50.6	83.01	78.19	- -	18.33	20.69	4.06	39.76	113.73	138.14	101.64	23.42	24.14	0.56
Long-Term Debt/Total Assets (%)	37.59	41.21	72.63	69.73	- -	16.83	18.61	3.81	32.79	67.78	50.98	42.78	16.28	17.49	0.43
Total Debt/Equity (%)	82.24	102.44	502.77	368.49	-142.6	24.38	27.43	4.78	66.66	-779.68	-359.02	-4,336.65	31.15	32.39	0.82
Total Debt/Capital (%)	45.13	50.6	83.41	78.65	334.75	19.6	21.53	4.56	40	114.71	138.61	102.36	23.75	24.47	0.81
Total Debt/Total Assets (%)	37.59	41.21	72.99	70.15	278.42	18	19.36	4.28	32.98	68.36	51.15	43.09	16.52	17.73	0.62
Net Debt to Equity	79.67	99.65	490.59	363.84	-136.48	9.12	12.27	2.16	65.64	-741.48	-325.72	-4,162.1	24.1	31.06	-13.22
Net Debt/Capital (%)	44.34	49.91	82.73	78.08	374.1	8.24	10.82	2.11	39.38	114.26	141.6	98.24	19.15	23.46	-15.1
EBITDA	110	146	-157	531	-1,445	- -	-14	116	44	-402	2	96	104	63	109
EBITDA-CapEx	-132	-628	-1,361	-26	-1,782	- -	-144	4	-30	-438	-27	61	73	-10	24
Operating Income (Loss)	24	47	102	212	-8	- -	42	52	-3	-26	118	203	57	35	-5

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	0.09	0.14	0.13	0.05	0.04	1.37	1.18	0.35	- -	0.18	0.11	- -	0.22	- -	1.04
Current Ratio	0.56	0.66	0.76	1.09	0.07	2.2	1.85	1.44	0.86	1	0.76	0.71	1.02	1.05	2.25
Quick Ratio	0.41	0.51	0.71	0.58	0.07	2.14	1.81	1.17	0.54	0.73	0.67	0.58	0.62	0.58	1.56
CFO/Avg Current Liab	2.01	1.24	1.22	1.39	0.19	- -	2.1	2.39	1.02	1.26	0.57	0.42	1.2	0.62	0.78
Common Equity/Total Assets	45.71	40.23	14.52	19.04	-195.25	73.83	70.57	89.46	49.48	-8.77	-14.25	-0.99	53.01	54.73	76.34
Long-Term Debt/Equity (%)	82.24	102.44	500.34	366.32	- -	22.79	26.37	4.26	66.26	- -	- -	- -	30.71	31.96	0.56
Long-Term Debt/Capital (%)	45.13	50.6	83.01	78.19	- -	18.33	20.69	4.06	39.76	113.73	138.14	101.64	23.42	24.14	0.56
Long-Term Debt/Total Assets (%)	37.59	41.21	72.63	69.73	- -	16.83	18.61	3.81	32.79	67.78	50.98	42.78	16.28	17.49	0.43
Total Debt/Equity (%)	82.24	102.44	502.77	368.49	-142.6	24.38	27.43	4.78	66.66	-779.68	-359.02	-4,336.65	31.15	32.39	0.82
Total Debt/Capital (%)	45.13	50.6	83.41	78.65	334.75	19.6	21.53	4.56	40	114.71	138.61	102.36	23.75	24.47	0.81
Total Debt/Total Assets (%)	37.59	41.21	72.99	70.15	278.42	18	19.36	4.28	32.98	68.36	51.15	43.09	16.52	17.73	0.62
CFO/Total Liabilities	41.74	13.64	11.87	17.74	10.64	- -	59.05	167.91	10.67	17.76	12.11	13.9	40.85	15.17	34.6
CFO/CapEx	0.58	0.18	0.2	0.63	0.63	- -	0.92	0.95	0.64	2.07	2.11	1.85	4.51	0.7	0.58
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.13	1.44	1	0.9	1.37

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	11.14	8.71	7.44	7.63	6.31	- -	6.48	7.51	9.96	6.31	5.58	5.32	5.15	7.48	7.54
Days Sales Outstanding	32.76	41.89	49.05	47.82	57.88	- -	56.3	48.61	36.63	57.82	65.39	68.64	70.93	48.81	48.41
Inventory Turnover	31.31	22.19	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	11.66	16.45	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	4.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	74.66	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	-16.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	21.11	25.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	6	8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	6	8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	121	329	236	225	185
- Cash & Cash Equivalents	7	19	33	12	81	77	68	11	- -	10	19	- -	21	- -	61
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	235	694	1,709	1,717	1,891	137	133	26	289	263	233	198	122	132	4
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	335	527	337	358	128
Total Capital	520	1,371	2,049	2,183	565	699	619	568	724	229	168	193	513	541	462
Total Debt/Capital (%)	45.13	50.6	83.41	78.65	334.75	19.6	21.53	4.56	40	114.71	138.61	102.36	23.75	24.47	0.81
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.69	0.38	0.36	0.37	0.03
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.98	1.15	1.09	1.21	0.49
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	136.43	5.49	3.23	5.68	1.17
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.31	4.42	11.76	1.67
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.7	- -	5.63	2.12
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.04	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	121	329	235	225	184
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	335	527	336	358	127
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.82	13.69	8.6	8.99	3.15
TTM Sales	214	259	514	655	324	- -	225	205	276	202	343	458	308	295	263
TTM EBITDA	110	146	-157	531	-1,445	- -	-14	116	44	-402	2	96	104	63	109
TTM Operating Income	24	47	102	212	-8	- -	42	52	-3	-26	118	203	57	35	-5
TTM Cash Flow to Firm	144	-113	- -	482	- -	- -	- -	111	- -	- -	- -	79	- -	64	60
TTM Free Cash Flow to Firm	-99	-887	- -	-74	- -	- -	- -	-1	- -	- -	- -	44	- -	-10	-25

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.67	11.08	2.13	-10.22	-5.09
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.31	4.42	11.76	1.67
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	335	527	337	358	128
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.94	3.12	5.56	4.38	2.26
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.98	1.15	1.09	1.21	0.49
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	136.43	5.49	3.23	5.68	1.17
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.68	0.6	17.41	4.18
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.54	0.71	20.12	3.89
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.94	1.01	24.83	6.4
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.07	0.55	13.45	2.08
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.87	-71.99	0.6	0.55	0.4
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.07	-57.53	0.72	0.64	0.38
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.37	-88.02	1.02	0.79	0.62
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.14	-26.28	0.56	0.43	0.2
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.87	-71.99	0.6	0.55	0.4
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.07	-57.53	0.72	0.64	0.38
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.37	-88.02	1.02	0.79	0.62
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.14	-26.28	0.56	0.43	0.2
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.35	0.72	0.76	0.76	0.7
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.39	0.57	0.91	0.88	0.65
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	0.88	1.29	1.09	1.07
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.22	0.26	0.7	0.59	0.35
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.93	5.1	1.66	4.39	3.73
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.13	4.07	1.97	5.08	3.48
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.47	6.23	2.79	6.27	5.72
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.17	1.86	1.53	3.39	1.86
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.05	8.85	2.53	-11.81	-4.74
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.59	13.55	3.59	-14.58	-7.8
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.23	4.04	1.97	-7.9	-2.53
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.02	1	1.24	1.33	0.44
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.26	1.31	1.62	1.54	0.86
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.84	0.69	1.04	1.04	0.13
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	141.56	4.8	3.66	6.24	1.06
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	175.82	6.25	4.78	7.2	2.07
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	117.04	3.31	3.06	4.87	0.32
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.4	5	12.92	1.5
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.33	6.54	14.92	2.95
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.42	4.18	10.08	0.46
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.19	8.54	6.02	5.66	4.55
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.74	10.45	10.15	8.08	6.97
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	348	461	381	393	116
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	432	600	498	454	227
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	288	318	319	307	35

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	7	11	25	25	25	38	38	38	38	39	40	41
Diluted Weighted Avg Shares	7	6	7	7	8	25	25	25	29	38	38	38	39	40	40
Basic Weighted Avg Shares	7	6	7	7	8	25	25	25	29	38	38	38	39	40	40
Revenue per Share	32.65	43.15	78.12	98.58	41.96	- -	8.96	8.09	9.4	5.37	9.02	11.92	7.89	7.4	6.52
EBITDA per Share	16.82	24.36	-23.87	79.89	-187.05	- -	-0.54	4.59	1.5	-10.68	0.06	2.49	2.67	1.58	2.71
Operating Income per Share	3.59	7.77	15.51	31.95	-0.98	- -	1.68	2.03	-0.1	-0.7	3.12	5.28	1.46	0.89	-0.12
Basic EPS, GAAP	2.54	-26.11	-54.67	10.66	-232.74	- -	-3.39	1.96	-1.2	-12.34	-0.84	1.5	10.08	0.33	1.09
Basic EPS from Cont Ops	2.54	-25.02	-52.3	17.6	-232.62	- -	-3.39	1.96	-1.2	-12.34	-0.84	1.5	10.08	0.33	1.09
Diluted EPS, GAAP	2.54	-26.11	-54.67	10.66	-232.74	- -	-3.39	1.96	-1.2	-12.34	-0.84	1.5	10.08	0.33	1.09
Diluted EPS from Cont Ops	2.54	-25.02	-52.3	17.6	-232.62	- -	-3.39	1.96	-1.2	-12.34	-0.84	1.5	10.08	0.33	1.09
Dividend per Share	7.71	- -	- -	- -	- -	- -	- -	- -	0.54	0.1	- -	- -	- -	- -	- -
Cash Flow per Share	21.57	22.88	36.13	52.91	27.62	- -	4.76	4.23	1.61	1.98	1.66	1.68	3.63	1.29	1.22
Free Cash Flow per Basic Share	-15.4	-106.1	-147	-30.83	-15.99	- -	-0.42	-0.21	-0.9	1.02	0.87	0.77	2.83	-0.55	-0.89
Cash & Equivalents per Share	1.12	2.83	4.82	1.65	7.46	3.07	2.72	0.45	- -	0.28	0.49	- -	0.53	- -	1.49
Book Value per Share	43.5	101.69	49.41	66.59	-122.04	22.48	19.29	21.37	11.56	-0.9	-1.71	-0.12	9.99	10.28	11.27
Tangible Book Value per Share	43.5	101.69	49.41	66.59	-122.04	22.48	19.29	21.37	11.56	-0.9	-1.71	-0.12	9.99	10.28	11.27