Onity Group Inc. Financial Ratios — 0KAS 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 (%)	6.97	12.91	18.59	-33.87	-26.14	-26.55	-21.36	-12.87	-29.4	-9.72	4.06	5.51	-14.84	8.53	37.12
Return on Assets (%)	2.05	3.47	4.56	-5.8	-3.16	-2.66	-1.59	-0.8	-1.44	-0.38	0.16	0.21	-0.51	0.23	1.16
Return on Capital (%)	5.55	8.54	13.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.25	- -
Return on Invested Capital (%)	5.56	8.52	13.05	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.25	- -
Gross Margin (%)	52.29	56.49	53.87	45.65	32.62	30.54	48.62	50.54	52.95	53.73	48.4	45.94	51.07	46.35	48.42
EBITDA Margin (%)	60.13	65.6	50.66	16.32	0.06	-13.84	10.02	12.3	23.55	17.97	20.46	28.65	20.98	19.33	19.76
Operating Margin (%)	26.24	31.18	17.65	-1.05	-6.36	-15.63	7.82	3.83	20.3	16.01	20.88	27.08	19.81	23.17	19.31
Incremental Operating Margin (%)	62.61	38.34	8.08	- -	32.57	24.24	- -	37.71	300.17	45.9	68.61	- -	- -	- -	- -
Pretax Margin (%)	24.37	30.17	17.11	-20.76	-7.04	-14.59	-11.79	-6.64	-11.09	-10.82	-0.41	2.49	-5.08	3.68	5.22
Profit Margin (%)	15.52	21.2	15.06	-22.01	-13.4	-14.12	-10.48	-6.57	-12.46	-4.12	1.68	2.57	-5.57	3.17	15.76
Net Income to Common Margin (%)	15.52	21.18	14.48	-22.14	-13.4	-14.12	-10.48	-6.57	-12.46	-4.12	1.68	2.57	-5.57	3.17	15.76
Effective Tax Rate (%)	36.32	29.74	11.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.49	- -
Dvd Payout Ratio (%)	- -	-0.08	-2.31	0.35	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.47	2.22
Sustainable Growth Rate (%)	6.97	12.92	19.02	-33.75	-26.14	-26.55	-21.36	-12.87	-29.4	-9.72	4.06	5.51	-14.84	8.4	36.29

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	3,232	1,730	4,761	6,022	5,541	6,084	7,017	7,404	8,671	9,288	10,471	10,458	10,931	15,585	15,178
ST Debt	27	33	114	174	14	707	573	408	909	36	45	48	52	54	53
LT Debt	3,204	1,696	4,647	5,849	5,527	5,377	6,443	6,996	7,762	9,252	10,426	10,410	10,879	15,531	15,125
Total Debt/EBITDA	10.65	3.09	4.56	17.29	4,882.08	-31.08	57.33	55.9	32.29	52.92	47.53	36.52	45.53	75.4	63.91
Net Debt/EBITDA	10.17	2.7	4.39	16.91	4,655.41	-29.77	55.21	53.42	30.53	51.14	46.58	35.73	44.65	74.46	63.12
Total Debt/EBIT	12.61	3.59	6.46	79.12	-47.27	-27.52	73.47	70.35	36.64	59.39	50.03	38.5	47.94	78.55	65.4
Net Debt/EBIT	12.04	3.14	6.22	77.42	-45.08	-26.36	70.75	67.22	34.64	57.39	49.03	37.68	47.02	77.58	64.59
EBITDA to Interest Expense	2.29	2.51	2.64	0.64	- -	-0.47	0.96	1.28	2.35	1.6	1.53	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	2.26	1.61	0.07	0.58	-0.1	-0.6	0.88	1.14	1.06	-0.93	-4.27	- -	- -	- -	- -
EBIT to Interest Expense	1	1.19	0.92	-0.04	-0.24	-0.54	0.75	0.4	2.03	1.43	1.56	- -	- -	- -	- -
Interest Expense	133	223	396	542	482	413	127	103	114	109	144	- -	- -	- -	- -
Common Equity/Total Assets	28.41	25.64	22.1	12.56	11.54	8.53	6.49	5.9	3.96	3.9	3.92	3.68	3.21	2.39	3.88
Long-Term Debt/Equity (%)	238.55	105.27	256.38	561.74	646.69	820.61	1,178.22	1,261.16	1,883.84	2,227.51	2,187.2	2,279.35	2,707.64	3,505.82	2,408.46
Long-Term Debt/Capital (%)	70.05	50.77	70.69	82.8	86.41	79.79	85.19	87.9	85.45	95.35	95.24	95.38	96	96.9	95.69
Long-Term Debt/Total Assets (%)	67.78	29.83	58.62	70.74	74.89	70.24	76.68	74.47	74.59	86.87	85.83	83.96	86.94	94.5	93.53
Total Debt/Equity (%)	240.57	107.33	262.69	578.43	648.36	928.49	1,283.06	1,334.69	2,104.5	2,236.09	2,196.62	2,289.88	2,720.58	3,518.04	2,416.93
Total Debt/Capital (%)	70.64	51.77	72.43	85.26	86.64	90.28	92.77	93.03	95.46	95.72	95.65	95.82	96.45	97.24	96.03
Total Debt/Total Assets (%)	68.35	30.42	60.07	72.85	75.08	79.47	83.5	78.81	83.32	87.2	86.2	84.34	87.35	94.83	93.86
Net Debt to Equity	229.83	93.67	252.84	566	618.26	889.34	1,235.58	1,275.36	1,989.74	2,160.93	2,152.65	2,240.71	2,667.87	3,474.29	2,387.04
Net Debt/Capital (%)	69.68	48.37	71.66	84.98	86.08	89.89	92.51	92.73	94.73	95.3	95.41	95.58	96.3	97.15	95.93
EBITDA	304	560	1,044	348	1	-196	122	132	269	176	220	286	240	207	238
EBITDA-CapEx	300	361	27	314	-49	-247	112	118	121	-102	-614	82	118	-26	-139
Operating Income (Loss)	132	266	364	-22	-117	-221	96	41	232	156	225	271	227	248	232

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	1.24	1.11	0.41	0.29	1.12	0.25	0.32	0.52	0.4	1.09	0.66	0.79	0.92	0.74	0.73
Current Ratio	35.39	21.11	11.82	13.42	25.2	6.19	8.56	12.02	7.77	33.64	32.05	35.26	44.54	53.61	51.26
Quick Ratio	2.46	4.33	3.47	5.55	15.02	4.38	6.71	9.95	6.69	30.02	29.01	32.17	40.97	50.86	48.86
CFO/Avg Current Liab	- -	11.52	2.78	0.8	1.74	0.68	0.45	0.38	0.18	0.39	-1.69	0.62	0.04	-2.44	-3
Common Equity/Total Assets	28.41	25.64	22.1	12.56	11.54	8.53	6.49	5.9	3.96	3.9	3.92	3.68	3.21	2.39	3.88
Long-Term Debt/Equity (%)	238.55	105.27	256.38	561.74	646.69	820.61	1,178.22	1,261.16	1,883.84	2,227.51	2,187.2	2,279.35	2,707.64	3,505.82	2,408.46
Long-Term Debt/Capital (%)	70.05	50.77	70.69	82.8	86.41	79.79	85.19	87.9	85.45	95.35	95.24	95.38	96	96.9	95.69
Long-Term Debt/Total Assets (%)	67.78	29.83	58.62	70.74	74.89	70.24	76.68	74.47	74.59	86.87	85.83	83.96	86.94	94.5	93.53
Total Debt/Equity (%)	240.57	107.33	262.69	578.43	648.36	928.49	1,283.06	1,334.69	2,104.5	2,236.09	2,196.62	2,289.88	2,720.58	3,518.04	2,416.93
Total Debt/Capital (%)	70.64	51.77	72.43	85.26	86.64	90.28	92.77	93.03	95.46	95.72	95.65	95.82	96.45	97.24	96.03
Total Debt/Total Assets (%)	68.35	30.42	60.07	72.85	75.08	79.47	83.5	78.81	83.32	87.2	86.2	84.34	87.35	94.83	93.86
CFO/Total Liabilities	29.02	44.57	14.46	4.88	8.91	6.02	5.21	3.08	1.52	2.55	-4.01	1.45	0.09	-3.59	-4.81
CFO/CapEx	256.97	9.11	0.87	10.39	11.67	8.28	38.19	18.86	1.03	0.94	-0.56	0.85	0.09	-2.46	-1.99
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	1.24	1.19	- -	1.29	1.31	1.29	1.27	1.29

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	- -	12.68	19.84	17.01	9.99	5.67	5.24	5.41	5.65	5.12	6.59	5.9	6.99	6.86	7.31
Days Sales Outstanding	- -	28.79	18.4	21.46	36.54	64.33	69.62	67.41	64.56	71.23	55.42	61.9	52.19	53.18	49.93
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	- -	- -	- -	- -	- -	- -	- -	605	249	- -	370	240	168	236	378
- Cash & Cash Equivalents	144	220	179	129	257	257	260	329	428	285	193	208	202	185	181
+ Preferred Equity and Hybrid Capital	- -	153	60	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	50	- -
+ Minority/Non Controlling Interest	- -	- -	- -	3	3	2	2	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3,232	1,730	4,761	6,022	5,541	6,084	7,017	7,404	8,671	9,288	10,471	10,458	10,931	15,585	15,178
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	7,680	8,492	- -	10,649	10,490	10,898	15,686	15,376
Total Capital	4,575	3,341	6,574	7,064	6,396	6,739	7,564	7,958	9,083	9,703	10,948	10,915	11,333	16,028	15,806
Total Debt/Capital (%)	70.64	51.77	72.43	85.26	86.64	90.28	92.77	93.03	95.46	95.72	95.65	95.82	96.45	97.24	96.03
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.96	1.02	- -	0.98	1	1	0.99	0.99
EV/Sales	- -	- -	- -	- -	- -	- -	- -	7.13	7.45	- -	9.89	10.5	9.52	14.67	12.79
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	57.99	31.62	- -	48.34	36.63	45.39	75.89	64.74
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	72.97	35.89	- -	50.88	38.62	47.8	79.06	66.25
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	604	249	- -	377	287	167	246	383
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	7,679	8,491	- -	10,656	10,537	10,897	15,696	15,381
EV per Share	- -	- -	- -	- -	- -	- -	- -	860.23	944.51	- -	1,156.44	1,393.84	1,418.22	1,992.33	1,804.32
TTM Sales	505	854	2,061	2,134	1,843	1,415	1,221	1,077	1,140	977	1,077	1,000	1,145	1,069	1,202
TTM EBITDA	304	560	1,044	348	1	-196	122	132	269	176	220	286	240	207	238
TTM Operating Income	132	266	364	-22	-117	-221	96	41	232	156	225	271	227	248	232
TTM Cash Flow to Firm	1,067	1,973	1,233	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-574	- -
TTM Free Cash Flow to Firm	1,063	1,774	216	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-807	- -

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	- -	- -	- -	- -	- -	- -	- -	2.34	57.6	- -	-0.29	-9.06	-1.5	-0.3	-0.34
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	72.97	35.89	- -	50.88	38.62	47.8	79.06	66.25
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	7,680	8,492	- -	10,649	10,490	10,898	15,686	15,376
Low Price	- -	- -	- -	- -	- -	- -	- -	47.25	27	- -	26.51	20.36	21.92	23.28	25.25
EV/Sales	- -	- -	- -	- -	- -	- -	- -	7.13	7.45	- -	9.89	10.5	9.52	14.67	12.79
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	57.99	31.62	- -	48.34	36.63	45.39	75.89	64.74
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.05	10.74	- -	7	1.88
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.28	9.6	- -	6.9	1.57
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.05	13.73	- -	8.19	1.92
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.22	6.85	- -	5.44	1.07
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	1.09	0.61	- -	0.78	0.53	0.42	0.6	0.6
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	0.97	0.61	- -	0.63	0.47	0.59	0.59	0.5
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	1.15	0.61	- -	0.78	0.67	0.7	0.7	0.62
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	0.76	0.59	- -	0.51	0.34	0.42	0.47	0.34
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	-0.67	-0.23	- -	-0.21	-0.11	-0.09	-0.11	-0.17
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	-0.59	-0.23	- -	-0.17	-0.1	-0.13	-0.11	-0.14
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	-0.7	-0.23	- -	-0.21	-0.14	-0.15	-0.13	-0.18
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	-0.47	-0.23	- -	-0.14	-0.07	-0.09	-0.09	-0.1
Price/Sales	- -	- -	- -	- -	- -	- -	- -	0.56	0.22	- -	0.34	0.28	0.15	0.22	0.3
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	0.5	0.22	- -	0.27	0.25	0.2	0.22	0.25
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	0.59	0.22	- -	0.34	0.35	0.24	0.26	0.3
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	0.39	0.21	- -	0.22	0.18	0.15	0.17	0.17
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	2.22	1.64	- -	-0.77	1.59	16.1	-0.41	-0.48
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	1.96	1.64	- -	-0.63	1.42	22.48	-0.41	-0.4
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	2.33	1.64	- -	-0.77	2.04	26.75	-0.48	-0.49
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	1.55	1.59	- -	-0.51	1.02	16.1	-0.32	-0.27
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	2.07	57.6	- -	-0.24	-8.1	-2.09	-0.3	-0.28
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	2.46	57.6	- -	-0.29	-11.58	-2.49	-0.36	-0.35
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	1.63	56.04	- -	-0.19	-5.78	-1.5	-0.24	-0.19
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	7.07	7.45	- -	9.83	10.47	9.58	14.67	12.74
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	7.16	7.45	- -	9.89	10.56	9.62	14.71	12.8
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	6.96	7.44	- -	9.77	10.41	9.52	14.62	12.65
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	57.46	31.62	- -	48.02	36.54	45.67	75.87	64.47
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	58.22	31.62	- -	48.34	36.86	45.85	76.08	64.78
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	56.6	31.6	- -	47.77	36.32	45.39	75.63	64.05
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	72.32	35.89	- -	50.55	38.53	48.09	79.04	65.97
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	73.27	35.89	- -	50.88	38.87	48.29	79.26	66.28
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	71.23	35.86	- -	50.28	38.3	47.8	78.8	65.54
Last Price	- -	- -	- -	- -	- -	- -	- -	67.8	27.75	- -	40.22	31.93	21.92	29.94	44.35
High Price	- -	- -	- -	- -	- -	- -	- -	71.25	27.75	- -	40.22	40.81	36.42	35.06	45.34
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	7,611	8,492	- -	10,579	10,465	10,965	15,682	15,312
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	7,711	8,492	- -	10,649	10,557	11,010	15,726	15,384
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	7,496	8,485	- -	10,523	10,403	10,898	15,633	15,213

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	9	9	9	8	8	8	9	9	9	9	9	8	8	8	9
Diluted Weighted Avg Shares	7	9	9	9	8	8	8	9	9	9	9	9	8	8	9
Basic Weighted Avg Shares	7	9	9	9	8	8	8	9	9	9	9	9	8	8	8
Revenue per Share	72.45	95.61	227.81	243.71	220.64	171.15	144.13	120.83	127.24	111.65	119.32	115.58	149.86	135	149.59
EBITDA per Share	43.56	62.72	115.42	39.78	0.14	-23.68	14.45	14.86	29.96	20.06	24.42	33.12	31.44	26.1	29.55
Operating Income per Share	19.01	29.81	40.21	-2.56	-14.03	-26.75	11.27	4.62	25.83	17.88	24.92	31.3	29.68	31.29	28.88
Basic EPS, GAAP	11.24	20.25	32.99	-53.97	-29.57	-24.17	-15.1	-7.94	-15.86	-4.59	2.01	2.97	-8.34	4.28	23.58
Basic EPS from Cont Ops	11.24	20.27	34.32	-53.62	-29.53	-24.12	-15.16	-8.08	-15.86	-4.59	2.01	2.97	-8.34	4.28	23.58
Diluted EPS, GAAP	10.5	19.58	32.02	-53.97	-29.57	-24.17	-15.1	-7.94	-15.86	-4.59	1.93	2.86	-8.34	4.13	21.93
Diluted EPS from Cont Ops	10.5	19.59	33.31	-53.62	-29.53	-24.12	-15.16	-8.08	-15.86	-4.59	1.93	2.86	-8.34	4.13	21.93
Dividend per Share	- -	- -	0.57	0.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.06	0.52
Cash Flow per Share	140.97	203.4	97.78	40.25	69.63	50.96	48.28	30.58	16.95	29.83	-51.92	20.03	1.36	-72.44	-93.08
Free Cash Flow per Basic Share	140.42	181.08	-14.61	36.38	63.66	44.8	47.01	28.96	0.48	-1.86	-144.41	-3.67	-14.64	-101.89	-139.9
Cash & Equivalents per Share	16.66	24.34	19.81	15.51	30.93	31.04	29.62	36.87	47.64	32.78	20.94	27.64	26.23	23.47	21.18
Book Value per Share	155.12	161.24	194.44	124.39	102.37	78.99	62.18	62.13	45.83	47.81	51.77	60.68	52.29	49.93	73.69
Tangible Book Value per Share	113.15	30.71	-81.82	-104.89	-34.5	-47.18	-52.91	-101.09	-119.5	-101.3	-194.14	-295.4	-244.21	-263.75	-258.13