APA Corporation Financial Ratios — 0HGC 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 (%)	17.71	6.65	6.89	-28.18	-61.21	-19.89	19.1	0.55	-68.43	- -	- -	- -	185.51	20.26	25.22
Return on Assets (%)	9.6	3.55	3.65	-14.22	-25.42	-5.85	5.87	0.18	-17.71	-31.01	8.71	27.25	20.11	4.64	7.72
Return on Capital (%)	13.62	5.19	5.18	- -	- -	- -	- -	-0.51	- -	- -	16.41	48.34	- -	7.08	11.15
Return on Invested Capital (%)	13.45	5.17	4.72	- -	- -	- -	- -	2.37	- -	- -	22.47	63.88	- -	14.75	15.3
Gross Margin (%)	57.73	39.37	40.4	45	17.59	19.66	34.45	41.18	29.52	20.41	44.33	56.48	51.06	44.18	40.56
EBITDA Margin (%)	74.09	72.88	67.83	-14.78	-128.99	25.19	61.05	48.85	1.45	-54.52	47.4	66.84	58.45	45.77	60.04
Operating Margin (%)	49.2	31.18	28.23	18.44	-35.87	-2.68	12.09	25.55	6.86	3.9	33.71	45.89	40.56	32.85	30.83
Incremental Operating Margin (%)	57.34	824.35	57.45	91.6	74.7	- -	164.62	69.14	125.54	13.23	70.96	77.35	61.66	- -	54.96
Pretax Margin (%)	48.14	29.46	26.46	-53.38	-186.93	-31.34	15.59	12.43	-46.34	-109.13	23.68	51.77	34.82	15.76	31.29
Profit Margin (%)	27.27	12.18	15.11	-65.34	-159.02	-26.18	22.15	0.52	-54.15	-107.87	14.21	32.54	34.48	8.26	16.08
Net Income to Common Margin (%)	26.82	11.72	14.81	-65.34	-159.02	-26.18	22.15	0.52	-54.74	-109.58	14.21	32.54	34.48	8.26	16.08
Effective Tax Rate (%)	43.36	58.95	49.33	- -	- -	- -	- -	70.15	- -	- -	30.57	28.81	- -	27.17	39.38
Dvd Payout Ratio (%)	5.1	13.4	15.86	-6.11	-3.29	-34.21	22.33	71.8	-8.7	-1.37	3.49	4.54	8.65	24.65	18.46
Sustainable Growth Rate (%)	16.8	5.76	5.8	-29.9	-63.22	-26.7	14.84	0.16	-74.38	- -	- -	- -	169.46	15.27	20.56

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	7,216	12,345	9,725	11,245	8,717	8,544	8,484	8,244	8,735	8,888	7,609	5,620	5,304	6,162	4,590
ST Debt	431	990	53	- -	1	- -	550	151	180	118	314	169	118	171	310
LT Debt	6,785	11,355	9,672	11,245	8,716	8,544	7,934	8,093	8,555	8,770	7,295	5,451	5,186	5,991	4,280
Total Debt/EBITDA	0.58	1.03	0.97	-5.95	-1.04	6.32	2.36	2.19	92.93	-3.68	2.01	0.76	1.1	1.38	0.86
Net Debt/EBITDA	0.56	1.02	0.78	-5.54	-0.86	5.3	1.9	2	88.5	-3.52	1.9	0.7	1.05	1.22	0.74
Total Debt/EBIT	0.87	2.42	2.34	-1.75	-0.75	-6.75	6.46	6.07	-3.38	-2.12	3.14	0.91	1.61	2.81	1.5
Net Debt/EBIT	0.84	2.39	1.88	-1.63	-0.62	-5.66	5.19	5.54	-3.22	-2.03	2.97	0.84	1.55	2.47	1.3
EBITDA to Interest Expense	73.26	67.26	40.89	-4.57	-17.83	3.25	8.85	9.48	0.24	-5.68	9.23	23.57	14.8	11.95	19.27
EBITDA-CapEx/Interest Expense	31.63	14.09	1.89	-31.05	-28.04	-1.44	2.05	-0.35	-7.3	-8.67	6.52	15.94	7.59	4.14	9.32
EBIT to Interest Expense	48.65	28.78	17.02	5.7	-4.96	-0.35	1.75	4.96	1.13	0.41	6.57	16.18	10.27	8.58	9.89
Interest Expense	170	178	245	414	471	416	406	397	393	426	410	314	327	373	278
Common Equity/Total Assets	53.34	49.56	54.18	46.36	30.93	27.7	33.83	33.04	17.98	-12.86	-11.99	3.22	17.42	27.23	34.31
Long-Term Debt/Equity (%)	23.4	36.24	27.33	39.97	91.84	111.26	90.25	91.84	191.6	- -	- -	405.28	140.5	94.17	61.12
Long-Term Debt/Capital (%)	18.74	26	21.44	28.55	47.87	52.67	45.93	47.45	64.81	106.39	105.85	78.26	57.65	47.84	36.92
Long-Term Debt/Total Assets (%)	13.04	18.7	15.69	20.1	34.18	37.94	36.19	37.5	47.25	68.81	54.84	41.46	34.02	30.9	24.1
Total Debt/Equity (%)	24.89	39.4	27.48	39.97	91.85	111.26	96.51	93.55	195.63	-1,377.98	-1,061.23	417.84	143.7	96.86	65.54
Total Debt/Capital (%)	19.93	28.26	21.55	28.55	47.88	52.67	49.11	48.33	66.17	107.82	110.4	80.69	58.97	49.2	39.59
Total Debt/Total Assets (%)	13.86	20.33	15.78	20.1	34.18	37.94	38.7	38.2	48.24	69.73	57.2	42.75	34.79	31.78	25.84
Net Debt to Equity	23.87	38.89	22.09	37.23	76.4	93.33	77.53	85.45	186.32	-1,319.38	-1,005.3	387.21	138.2	85.18	56.79
Net Debt/Capital (%)	19.27	28	18.09	27.13	43.31	48.28	43.67	46.08	64.22	106.63	109.38	77.5	57.26	45.54	35.9
EBITDA	12,455	11,972	10,019	-1,891	-8,397	1,352	3,594	3,764	94	-2,418	3,785	7,402	4,839	4,457	5,356
EBITDA-CapEx	5,377	2,508	463	-12,855	-13,205	-597	834	-140	-2,867	-3,692	2,675	5,004	2,482	1,546	2,590
Operating Income (Loss)	8,271	5,122	4,170	2,360	-2,335	-144	712	1,969	445	173	2,692	5,082	3,358	3,199	2,750

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	0.06	0.03	0.41	0.21	0.8	0.75	0.65	0.32	0.13	0.2	0.14	0.08	0.04	0.21	0.2
Current Ratio	0.97	0.9	1.35	1.75	2.04	1.76	1.45	1.22	1.06	1.41	1.12	0.93	1.02	1.15	0.82
Quick Ratio	0.68	0.59	1.03	0.76	1.48	1.36	1.18	0.87	0.71	0.89	0.8	0.59	0.71	0.87	0.61
CFO/Avg Current Liab	2.35	1.62	1.92	1.9	0.97	1.32	1.1	1.59	1.41	0.88	2.04	1.96	1.18	1.35	1.64
Common Equity/Total Assets	53.34	49.56	54.18	46.36	30.93	27.7	33.83	33.04	17.98	-12.86	-11.99	3.22	17.42	27.23	34.31
Long-Term Debt/Equity (%)	23.4	36.24	27.33	39.97	91.84	111.26	90.25	91.84	191.6	- -	- -	405.28	140.5	94.17	61.12
Long-Term Debt/Capital (%)	18.74	26	21.44	28.55	47.87	52.67	45.93	47.45	64.81	106.39	105.85	78.26	57.65	47.84	36.92
Long-Term Debt/Total Assets (%)	13.04	18.7	15.69	20.1	34.18	37.94	36.19	37.5	47.25	68.81	54.84	41.46	34.02	30.9	24.1
Total Debt/Equity (%)	24.89	39.4	27.48	39.97	91.85	111.26	96.51	93.55	195.63	-1,377.98	-1,061.23	417.84	143.7	96.86	65.54
Total Debt/Capital (%)	19.93	28.26	21.55	28.55	47.88	52.67	49.11	48.33	66.17	107.82	110.4	80.69	58.97	49.2	39.59
Total Debt/Total Assets (%)	13.86	20.33	15.78	20.1	34.18	37.94	38.7	38.2	48.24	69.73	57.2	42.75	34.79	31.78	25.84
CFO/Total Liabilities	43.17	28.92	37.48	28.61	16.66	16.37	18.49	29.58	21.02	10.37	24.94	41.88	27.08	27.79	42.25
CFO/CapEx	1.41	0.9	1.03	0.73	0.55	1.25	0.88	0.97	0.97	1.09	3.15	2.06	1.33	1.24	1.64
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	1.02	0.32	-0.46	0.69	2.22	1.57	1.31	1.41

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	- -	5.33	4.89	5.14	3.97	4.51	4.76	6.07	5.75	4.5	6.94	7.74	5.38	5.46	5.91
Days Sales Outstanding	- -	68.49	74.6	70.97	91.87	80.96	76.66	60.14	63.43	81.07	52.61	47.13	67.81	66.89	61.81
Inventory Turnover	11.66	12.74	9.79	8.8	8.4	8.24	9.14	11.79	10.13	7.1	9.21	10.71	9.21	12.38	13.66
Days Inventory Outstanding	31.31	28.64	37.29	41.47	43.47	44.27	39.91	30.97	36.02	51.39	39.62	34.08	39.63	29.48	26.71
Accounts Payable Turnover	7.88	9.54	6.49	4.85	5.72	7.01	6.12	6.76	6.66	6.18	7.53	6.36	5.71	5.75	4.99
Accounts Payable Turnover Days	46.34	38.24	56.24	75.25	63.82	52.05	59.65	53.97	54.8	59.05	48.45	57.42	63.95	63.52	73.13
Cash Conversion Cycle	- -	58.89	55.65	37.2	71.52	73.18	56.93	37.14	44.65	73.4	43.78	23.79	43.49	32.85	15.39
Inventory to Cash Days	- -	39.85	37.31	29.51	48.39	36.69	36.75	29.17	27.41	29.68	12.99	13.05	28.17	37.41	35.1
Inventories	655	908	891	708	570	476	368	401	502	492	473	427	453	425	351
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	655	908	891	708	570	476	368	401	502	492	473	427	453	425	351

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	- -	- -	- -	- -	- -	- -	- -	9,948	6,967	5,426	9,291	14,475	10,878	8,408	8,687
- Cash & Cash Equivalents	295	160	1,906	769	1,467	1,377	1,668	714	247	262	302	245	87	625	516
+ Preferred Equity and Hybrid Capital	1,227	1,227	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	1,997	2,200	1,602	1,441	1,375	1,682	1,210	994	878	922	1,036	1,082	910
+ Total Debt	7,216	12,345	9,725	11,245	8,717	8,544	8,484	8,244	8,735	8,888	7,609	5,620	5,304	6,162	4,590
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	19,160	16,665	15,046	17,476	20,772	17,131	15,027	13,671
Total Capital	36,209	43,676	45,118	39,382	18,207	16,223	17,275	17,056	13,200	8,243	6,892	6,965	8,995	12,524	11,593
Total Debt/Capital (%)	19.93	28.26	21.55	28.55	47.88	52.67	49.11	48.33	66.17	107.82	110.4	80.69	58.97	49.2	39.59
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.43	0.52	0.59	0.44	0.27	0.31	0.41	0.34
EV/Sales	- -	- -	- -	- -	- -	- -	- -	2.49	2.57	3.39	2.19	1.88	2.07	1.54	1.53
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	5.09	177.28	- -	4.62	2.81	3.54	3.37	2.55
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	14.1	- -	- -	7.21	3.37	5.19	6.86	4.48
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	4.92	- -	- -	4.62	4.02	- -	3.86	2.9
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.54	7.5	- -	15.32	7.02
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	10,195	6,984	5,434	10,043	15,471	11,072	8,123	8,835
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	19,407	16,682	15,054	18,228	21,768	17,325	14,742	13,819
EV per Share	- -	- -	- -	- -	- -	- -	- -	51.14	44.31	39.86	50.37	66.67	56.43	41.13	38.73
TTM Sales	16,810	16,428	14,771	12,795	6,510	5,367	5,887	7,705	6,491	4,435	7,985	11,075	8,279	9,737	8,920
TTM EBITDA	12,455	11,972	10,019	-1,891	-8,397	1,352	3,594	3,764	94	-2,418	3,785	7,402	4,839	4,457	5,356
TTM Operating Income	8,271	5,122	4,170	2,360	-2,335	-144	712	1,969	445	173	2,692	5,082	3,358	3,199	2,750
TTM Cash Flow to Firm	10,049	8,577	9,959	- -	- -	- -	- -	3,896	- -	- -	3,781	5,167	- -	3,892	4,714
TTM Free Cash Flow to Firm	2,971	-887	403	- -	- -	- -	- -	-8	- -	- -	2,671	2,769	- -	981	1,948

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	- -	- -	- -	- -	- -	- -	- -	-80.28	-74.3	47.66	4.21	6.08	14.34	11.46	4.97
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	14.1	- -	- -	7.21	3.37	5.19	6.86	4.48
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	19,160	16,665	15,046	17,476	20,772	17,131	15,027	13,671
Low Price	- -	- -	- -	- -	- -	- -	- -	26.55	18.52	4	14.49	28.11	30.67	20.39	13.25
EV/Sales	- -	- -	- -	- -	- -	- -	- -	2.49	2.57	3.39	2.19	1.88	2.07	1.54	1.53
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	5.09	177.28	- -	4.62	2.81	3.54	3.37	2.55
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	253.55	- -	- -	8.82	4.28	3.87	10.1	6.16
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	382.86	- -	- -	6.97	3.63	4.15	12.5	5.3
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	467.19	- -	- -	10.25	4.77	5.06	16.03	6.94
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	253.55	- -	- -	4.77	2.59	3.31	8.95	3.32
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	1.4	2.14	-3.31	-5.82	34.22	4.1	1.59	1.43
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	2.11	3.1	-3.05	-4.6	28.99	4.4	1.97	1.23
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	2.57	4.05	-6.94	-6.77	38.16	5.36	2.53	1.6
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	1.4	2.14	-0.92	-3.15	20.7	3.51	1.41	0.77
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	1.4	2.14	-3.31	-5.82	34.22	4.1	1.59	1.43
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	2.11	3.1	-3.05	-4.6	28.99	4.4	1.97	1.23
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	2.57	4.05	-6.94	-6.77	38.16	5.36	2.53	1.6
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	1.4	2.14	-0.92	-3.15	20.7	3.51	1.41	0.77
Price/Sales	- -	- -	- -	- -	- -	- -	- -	1.32	1.08	1.23	1.25	1.39	1.33	0.83	0.99
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	1.99	1.56	1.13	0.99	1.18	1.43	1.03	0.85
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	2.43	2.04	2.57	1.46	1.55	1.74	1.32	1.11
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.32	1.08	0.34	0.68	0.84	1.14	0.74	0.53
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	2.69	2.44	3.91	2.86	3.12	3.53	2.24	1.94
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	4.05	3.53	3.61	2.26	2.64	3.79	2.78	1.67
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	4.95	4.61	8.21	3.33	3.48	4.62	3.56	2.19
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	2.69	2.44	1.09	1.55	1.89	3.02	1.99	1.05
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	-121.22	-107.53	43.9	3.33	5.15	15.41	14.18	4.27
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	-147.92	-140.69	99.9	4.89	6.78	18.77	18.18	5.59
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	-80.28	-74.3	13.25	2.28	3.68	12.28	10.15	2.67
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	3.15	3.05	3.3	1.94	1.68	2.17	1.75	1.4
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	3.57	3.53	4.73	2.38	2.03	2.47	2.05	1.65
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	2.49	2.57	2.51	1.65	1.36	1.88	1.45	1.08
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	6.44	210.44	- -	4.1	2.51	3.71	3.82	2.33
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	7.32	243.51	- -	5.01	3.03	4.23	4.48	2.76
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	5.09	177.28	- -	3.49	2.03	3.22	3.16	1.8
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	17.83	- -	- -	6.4	3.01	5.44	7.77	4.08
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	20.27	- -	- -	7.83	3.64	6.21	9.11	4.84
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	14.1	- -	- -	5.45	2.44	4.72	6.42	3.17
Last Price	- -	- -	- -	- -	- -	- -	- -	26.55	18.52	14.38	26.78	46.46	35.83	23.01	24.61
High Price	- -	- -	- -	- -	- -	- -	- -	48.92	35.08	30.13	31.12	51.81	46.9	36.51	27.7
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	24,234	19,781	14,618	15,528	18,560	17,943	17,023	12,460
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	27,542	22,890	20,994	18,981	22,439	20,489	19,961	14,762
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	19,160	16,665	11,128	13,211	15,054	15,564	14,070	9,661

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	384	392	396	377	378	379	381	375	376	377	347	312	304	365	353
Diluted Weighted Avg Shares	400	391	406	384	378	379	383	384	377	378	375	333	309	353	359
Basic Weighted Avg Shares	384	389	395	384	378	379	381	382	377	378	374	332	308	353	359
Revenue per Share	43.78	42.23	37.39	33.32	17.22	14.16	15.45	20.17	17.22	11.73	21.35	33.36	26.88	27.58	24.85
EBITDA per Share	32.43	30.78	25.36	-4.92	-22.21	3.57	9.43	9.85	0.25	-6.4	10.12	22.3	15.71	12.63	14.92
Operating Income per Share	21.54	13.17	10.56	6.15	-6.18	-0.38	1.87	5.15	1.18	0.46	7.2	15.31	10.9	9.06	7.66
Basic EPS, GAAP	11.74	4.95	5.54	-21.77	-27.39	-3.71	3.42	0.1	-9.42	-12.86	3.03	10.86	9.27	2.28	3.99
Basic EPS from Cont Ops	11.94	5.11	5.01	-16.44	-29.52	-3.27	3.94	0.75	-9.77	-12.97	3.51	12.3	10.41	3.17	4.71
Diluted EPS, GAAP	11.27	4.92	5.39	-21.77	-27.39	-3.71	3.4	0.1	-9.42	-12.86	3.03	10.82	9.24	2.28	3.99
Diluted EPS from Cont Ops	11.46	5.08	4.88	-16.44	-29.52	-3.27	3.92	0.74	-9.77	-12.97	3.5	12.26	10.38	3.17	4.71
Dividend per Share	0.8	0.85	0.91	0.95	1	1	1	1	1	0.39	0.14	0.62	1	1	1
Cash Flow per Share	25.92	21.86	24.9	20.72	7.06	6.41	6.37	9.89	7.6	3.67	9.35	14.89	10.16	10.25	12.66
Free Cash Flow per Basic Share	7.49	-2.47	0.71	-7.83	-5.66	1.27	-0.87	-0.33	-0.25	0.3	6.38	7.67	2.51	2.01	4.96
Cash & Equivalents per Share	0.77	0.41	4.82	2.04	3.88	3.63	4.38	1.91	0.66	0.69	0.87	0.79	0.29	1.71	1.46
Book Value per Share	72.29	76.87	84.38	68.89	20.87	16.44	19.47	19.03	8.66	-4.34	-4.6	1.36	8.75	14.45	17.26
Tangible Book Value per Share	69.38	73.58	80.92	68.66	20.87	16.44	19.47	19.03	8.66	-4.34	-4.6	1.36	8.75	14.45	17.26