Enovis Corporation Financial Ratios — 0I1B 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 (%)	2.25	-7.93	7.15	13.77	5.4	4.29	4.72	4.14	-15.72	1.22	1.76	-0.33	-0.97	-27.61	-58.46
Return on Assets (%)	0.43	-1.78	2.8	5.68	2.41	1.96	2.32	2.1	-7.54	0.58	0.9	-0.21	-0.76	-17.89	-27.69
Return on Capital (%)	1.97	-7.95	5.42	- -	3.91	2.95	3.72	- -	-9.27	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	1.94	-5.81	6.87	- -	4.49	3.91	2.8	- -	1.42	- -	- -	- -	- -	- -	- -
Gross Margin (%)	34.63	29.44	31.05	31.98	31.2	31.15	34.67	33.26	42.11	53.86	54.53	55.62	58.04	56.02	59.84
EBITDA Margin (%)	7	8.26	12.49	12.63	11.87	11.74	13.82	13.38	13.21	16.07	14.03	9.5	8.87	-23.29	-36.91
Operating Margin (%)	11.15	6.23	10.5	10.11	9.42	9.28	8.82	8.24	8.08	-4.41	-3.79	-5.8	-2.83	-4.91	-0.84
Incremental Operating Margin (%)	12.84	5.17	67.57	6.18	12.13	11.17	9.98	3.78	7.78	14.42	- -	- -	29.34	- -	60.22
Pretax Margin (%)	2.88	1.24	7.2	7.75	6.35	6.48	2.51	4.21	1.52	-10.62	-8.54	-0.13	-3.93	-39.05	-51.57
Profit Margin (%)	0.66	-1.65	4.25	8.48	4.88	4.02	7.8	6.39	-15.86	3.8	5.02	-0.85	-1.95	-39.17	-52.69
Net Income to Common Margin (%)	0.66	-2.13	3.76	8.43	4.88	4.02	7.8	6.39	-15.86	3.8	5.02	-0.85	-1.95	-39.17	-52.69
Effective Tax Rate (%)	77.21	187.25	30.93	- -	18.87	25.07	5.11	- -	62.64	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	3.85	- -	0.34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	2.25	-7.63	7.15	13.72	5.4	4.29	4.72	4.14	-15.72	1.22	1.76	-0.33	-0.97	-27.61	-58.46

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	112	1,728	1,487	1,537	1,418	1,292	1,061	1,197	2,488	2,410	2,165	335	536	1,404	1,380
ST Debt	10	35	29	10	6	5	6	5	68	67	30	244	22	42	60
LT Debt	102	1,694	1,458	1,527	1,412	1,287	1,055	1,192	2,421	2,343	2,135	91	515	1,362	1,320
Total Debt/EBITDA	2.3	5.34	2.83	2.63	3.48	3.45	3.96	4.08	5.66	13.39	10.82	2.25	3.54	-2.86	-1.66
Net Debt/EBITDA	0.75	3.85	2.24	2.11	2.99	2.9	2.98	3.82	5.01	11.85	7.03	1.58	2.84	-2.61	-1.52
Total Debt/EBIT	4.3	12.34	3.66	3.75	5.34	5.46	7.83	7.9	12.22	-36.42	-34.47	-4.7	-8.16	-1.81	-1.23
Net Debt/EBIT	1.41	8.9	2.89	3.01	4.59	4.57	5.89	7.39	10.82	-32.25	-22.39	-3.3	-6.54	-1.65	-1.12
EBITDA to Interest Expense	8.19	3.53	5.07	11.39	8.58	12.35	6.68	5.98	3.68	3.41	6.87	6.18	7.67	-8.6	-23.83
EBITDA-CapEx/Interest Expense	5.89	2.62	4.38	9.74	7.11	10.26	4.96	4.56	2.63	1.24	3.29	1.79	1.48	-11.76	-29.5
EBIT to Interest Expense	13.07	2.66	4.27	9.12	6.81	9.76	4.26	3.68	2.25	-0.94	-1.86	-3.77	-2.45	-1.81	-0.54
Interest Expense	6	92	104	51	48	30	40	49	120	53	29	24	20	57	35
Common Equity/Total Assets	17.39	31.1	38.08	43.64	45.6	45.7	52.17	49.42	46.59	48.2	54.22	80.69	75.81	54.3	38.85
Long-Term Debt/Equity (%)	53.64	78.54	53.18	45.55	43.35	41.6	28.31	34.29	69.37	65.31	45.81	2.65	15.05	53.11	88.46
Long-Term Debt/Capital (%)	33.75	43.6	34.47	31.23	30.2	29.34	22.04	25.51	40.49	39.07	31.28	2.41	13.01	34.32	45.96
Long-Term Debt/Total Assets (%)	9.33	27.54	22.08	21.17	20.97	20.3	15.73	18.02	32.77	31.88	25.07	2.14	11.42	28.86	34.42
Total Debt/Equity (%)	58.92	80.15	54.25	45.84	43.53	41.77	28.47	34.44	71.3	67.18	46.44	9.71	15.68	54.76	92.47
Total Debt/Capital (%)	37.07	44.49	35.17	31.43	30.33	29.46	22.16	25.62	41.62	40.18	31.71	8.85	13.56	35.39	48.04
Total Debt/Total Assets (%)	10.24	28.11	22.53	21.31	21.05	20.39	15.81	18.1	33.68	32.78	25.42	7.84	11.9	29.76	35.97
Net Debt to Equity	19.24	57.78	42.89	36.73	37.47	35.02	21.44	32.22	63.11	59.48	30.16	6.81	12.57	49.97	84.48
Net Debt/Capital (%)	16.13	36.62	30.02	26.86	27.25	25.94	17.65	24.37	37.53	36.17	22.88	6.25	10.97	32.68	44.46
EBITDA	49	323	526	584	408	374	268	293	440	180	200	149	151	-491	-830
EBITDA-CapEx	35	240	454	500	338	311	199	224	314	65	96	43	29	-672	-1,027
Operating Income (Loss)	77	244	442	468	323	296	171	181	269	-49	-54	-91	-48	-103	-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	0.31	0.41	0.22	0.24	0.18	0.2	0.38	0.06	0.13	0.12	0.66	0.04	0.1	0.09	0.06
Current Ratio	1.46	1.8	1.54	1.62	1.55	1.64	1.89	1.63	1.64	1.68	2.25	1.41	2.43	2.17	2.02
Quick Ratio	0.8	1.15	0.96	1.04	0.97	0.99	1.26	0.39	0.78	0.76	0.91	0.52	0.89	0.86	0.8
CFO/Avg Current Liab	0.26	0.24	0.28	0.29	0.25	0.23	0.2	0.2	0.13	0.36	0.39	-0.07	0.29	0.25	0.39
Common Equity/Total Assets	17.39	31.1	38.08	43.64	45.6	45.7	52.17	49.42	46.59	48.2	54.22	80.69	75.81	54.3	38.85
Long-Term Debt/Equity (%)	53.64	78.54	53.18	45.55	43.35	41.6	28.31	34.29	69.37	65.31	45.81	2.65	15.05	53.11	88.46
Long-Term Debt/Capital (%)	33.75	43.6	34.47	31.23	30.2	29.34	22.04	25.51	40.49	39.07	31.28	2.41	13.01	34.32	45.96
Long-Term Debt/Total Assets (%)	9.33	27.54	22.08	21.17	20.97	20.3	15.73	18.02	32.77	31.88	25.07	2.14	11.42	28.86	34.42
Total Debt/Equity (%)	58.92	80.15	54.25	45.84	43.53	41.77	28.47	34.44	71.3	67.18	46.44	9.71	15.68	54.76	92.47
Total Debt/Capital (%)	37.07	44.49	35.17	31.43	30.33	29.46	22.16	25.62	41.62	40.18	31.71	8.85	13.56	35.39	48.04
Total Debt/Total Assets (%)	10.24	28.11	22.53	21.31	21.05	20.39	15.81	18.1	33.68	32.78	25.42	7.84	11.9	29.76	35.97
CFO/Total Liabilities	6.36	4.36	9.38	10	8.74	7.61	7.34	7.21	3.36	8.02	9.24	-6.78	12.4	5.27	9.27
CFO/CapEx	4.2	2.09	5.07	4.57	4.35	3.9	3.18	3.25	1.04	2.63	3.42	-0.53	1.1	0.63	1.1
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	1.93	- -	- -	- -	4.16	3.93	1.92	0.86

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	6.43	7.9	4.44	4.51	3.58	3.69	2.14	3.23	7.02	2.08	3.69	5.99	6.11	6.03	5.29
Days Sales Outstanding	56.73	46.2	82.29	81.01	101.89	98.93	170.41	112.91	52.02	175.69	98.78	60.99	59.74	60.48	68.99
Inventory Turnover	7.95	10.05	6.19	7.1	5.47	5.59	3.19	3.71	4.14	0.91	1.41	1.77	1.6	1.82	1.6
Days Inventory Outstanding	45.93	36.33	58.96	51.42	66.67	65.35	114.57	98.41	88.22	401.09	259.2	205.96	228.11	200.04	228.73
Accounts Payable Turnover	8.61	8.49	3.65	3.83	3.47	3.94	2.41	3.17	6.57	1.48	1.81	5.25	5.66	6.45	5.13
Accounts Payable Turnover Days	42.42	42.99	99.98	95.31	105.25	92.61	151.26	115.02	55.56	246.77	201.39	69.46	64.5	56.57	71.18
Cash Conversion Cycle	60.24	39.54	41.27	37.12	63.3	71.66	133.72	96.3	84.68	330.01	156.59	197.48	223.36	203.96	226.55
Inventory to Cash Days	10.8	9.87	23.33	29.6	35.22	33.59	55.84	14.5	-36.2	-225.41	-160.41	-144.97	-168.37	-139.56	-159.74
Inventories	56	494	444	443	420	365	430	360	572	565	356	427	469	547	584
Raw Materials	25	155	145	164	161	122	142	120	116	165	67	100	88	100	121
Work In Process	26	99	113	81	69	56	75	28	37	41	30	28	39	50	55
Finished Goods	20	263	222	240	243	222	250	246	476	413	298	357	407	484	498
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	- -	- -	- -	- -	- -	- -	- -	4,183	- -	- -	- -	2,982	3,099	2,442	1,573
- Cash & Cash Equivalents	75	482	311	305	197	209	262	77	110	97	680	24	36	48	36
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	244	227	206	187	196	227	207	48	44	44	2	2	2	2
+ Total Debt	112	1,728	1,487	1,537	1,418	1,292	1,061	1,197	2,488	2,410	2,165	335	536	1,404	1,380
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	5,510	- -	- -	- -	3,294	3,602	3,800	2,919
Total Capital	301	3,885	4,228	4,889	4,674	4,385	4,788	4,674	5,978	5,998	6,826	3,785	3,957	3,969	2,871
Total Debt/Capital (%)	37.07	44.49	35.17	31.43	30.33	29.46	22.16	25.62	41.62	40.18	31.71	8.85	13.56	35.39	48.04
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.22	- -	- -	- -	0.1	0.15	0.37	0.47
EV/Sales	- -	- -	- -	- -	- -	- -	- -	2.51	- -	- -	- -	2.11	2.11	1.8	1.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	18.78	- -	- -	- -	22.18	23.79	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	36.36	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	4,310	- -	- -	- -	2,924	3,121	2,416	1,570
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	5,638	- -	- -	- -	3,236	3,624	3,774	2,916
EV per Share	- -	- -	- -	- -	- -	- -	- -	140.95	- -	- -	- -	60.75	65.97	68.01	51.03
TTM Sales	693	3,914	4,207	4,624	3,434	3,186	1,937	2,193	3,327	1,121	1,426	1,563	1,707	2,108	2,248
TTM EBITDA	49	323	526	584	408	374	268	293	440	180	200	149	151	-491	-830
TTM Operating Income	77	244	442	468	323	296	171	181	269	-49	-54	-91	-48	-103	-19
TTM Cash Flow to Firm	59	94	434	- -	342	270	257	- -	176	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	45	11	362	- -	272	206	188	- -	50	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	27.5	- -	- -	- -	-18.12	244.52	-35.95	78.84
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	36.36	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	5,510	- -	- -	- -	3,294	3,602	3,800	2,919
Low Price	- -	- -	- -	- -	- -	- -	- -	89.85	- -	- -	- -	47.39	43.31	38.55	25.72
EV/Sales	- -	- -	- -	- -	- -	- -	- -	2.51	- -	- -	- -	2.11	2.11	1.8	1.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	18.78	- -	- -	- -	22.18	23.79	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	30.75	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	28.52	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	35.38	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	25.82	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	1.28	- -	- -	- -	0.86	0.91	0.95	1.06
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	1.19	- -	- -	- -	1.35	0.86	1.07	1.28
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	1.47	- -	- -	- -	2.15	1.05	1.39	1.85
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	1.07	- -	- -	- -	0.75	0.69	0.84	0.99
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	3.66	- -	- -	- -	8.43	13.47	-5.45	-3.38
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	3.39	- -	- -	- -	13.14	12.82	-6.11	-4.08
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	4.21	- -	- -	- -	21	15.56	-7.98	-5.91
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	3.07	- -	- -	- -	7.26	10.27	-4.81	-3.16
Price/Sales	- -	- -	- -	- -	- -	- -	- -	1.97	- -	- -	- -	1.87	1.81	1.15	0.7
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	1.82	- -	- -	- -	2.92	1.73	1.28	0.84
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	2.26	- -	- -	- -	4.66	2.1	1.68	1.22
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.65	- -	- -	- -	1.61	1.38	1.01	0.65
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	19.04	- -	- -	- -	-52.34	22.93	21.29	7.23
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	17.67	- -	- -	- -	-81.57	21.84	23.85	8.73
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	21.91	- -	- -	- -	-130.4	26.5	31.15	12.63
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	15.99	- -	- -	- -	-45.11	17.49	18.78	6.76
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	25.52	- -	- -	- -	-28.25	232.83	-40.27	95.24
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	31.65	- -	- -	- -	-45.16	282.55	-52.61	137.8
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	23.1	- -	- -	- -	-15.62	186.54	-31.71	73.71
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	2.37	- -	- -	- -	3.17	2.02	1.94	1.44
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	2.8	- -	- -	- -	4.95	2.39	2.34	1.82
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	2.21	- -	- -	- -	1.84	1.68	1.67	1.25
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	17.75	- -	- -	- -	33.39	22.81	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	20.93	- -	- -	- -	52.12	26.98	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	16.5	- -	- -	- -	19.4	18.94	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	34.37	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	40.52	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	31.94	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	107	- -	- -	- -	54.99	56.77	43.7	27.51
High Price	- -	- -	- -	- -	- -	- -	- -	123.12	- -	- -	- -	137.01	65.6	63.95	48.08
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	5,208	- -	- -	- -	4,960	3,454	4,094	3,246
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	6,140	- -	- -	- -	7,742	4,084	4,932	4,095
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	4,840	- -	- -	- -	2,882	2,867	3,512	2,816

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	15	31	34	41	41	41	41	39	39	39	52	54	55	56	57
Diluted Weighted Avg Shares	15	30	34	41	42	41	41	40	45	46	52	53	55	55	57
Basic Weighted Avg Shares	15	30	34	40	41	41	41	40	45	46	51	53	55	55	57
Revenue per Share	46.99	129.6	124.44	114.68	82.92	77.59	47.31	54.44	73.59	24.45	28.06	29.4	31.31	38.12	39.38
EBITDA per Share	3.29	10.71	15.55	14.49	9.84	9.11	6.54	7.28	9.72	3.93	3.94	2.79	2.78	-8.88	-14.54
Operating Income per Share	5.24	8.07	13.07	11.6	7.81	7.2	4.17	4.48	5.95	-1.08	-1.06	-1.71	-0.89	-1.87	-0.33
Basic EPS, GAAP	0.31	-2.76	4.68	9.67	4.05	3.12	3.69	3.48	-11.67	0.93	1.41	-0.25	-0.61	-14.93	-20.75
Basic EPS from Cont Ops	0.31	-1.4	6.19	10.42	4.27	3.77	1.13	3.03	0.42	-1.62	-2.01	-0.72	-0.99	-14.96	-20.7
Diluted EPS, GAAP	0.31	-2.76	4.68	9.43	4.03	3.12	3.66	3.48	-11.67	0.92	1.38	-0.25	-0.6	-14.93	-20.75
Diluted EPS from Cont Ops	0.31	-1.4	6.19	10.17	4.25	3.77	1.11	3.03	0.42	-1.61	-1.97	-0.72	-0.98	-14.96	-20.7
Dividend per Share	- -	0.58	0.6	0.1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	3.87	5.76	10.71	9.57	7.34	6.01	5.34	5.62	2.9	6.59	7.01	-1.05	2.48	2.05	3.81
Free Cash Flow per Basic Share	2.95	3.01	8.6	7.47	5.65	4.47	3.66	3.89	0.12	4.08	4.96	-3.03	0.23	-1.22	0.35
Cash & Equivalents per Share	5.16	15.39	9.16	7.41	4.8	5.1	10.02	1.97	2.79	2.46	13.06	0.45	0.66	0.86	0.64
Book Value per Share	12.99	60.99	73.99	76.3	74.58	70.78	85.21	83.64	87.45	89.71	88.65	63.58	62.61	45.86	26.05
Tangible Book Value per Share	-3.89	-30.79	-21.44	-18.66	-18.06	-9.05	-1.35	29.26	-37.61	-36.32	29.36	6.52	4.22	-8.02	-8.14