SPX Technologies, Inc. Financial Ratios — SPW0 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 (%)	7.92	8.11	9.58	19.84	-7.68	-31.77	35.28	22.26	15.46	17.33	48.81	0.02	7.91	15.55	13.47
Return on Assets (%)	2.56	2.48	3	6.17	-2.05	-4.17	4.52	3.96	3.38	4.43	17.15	0.01	4.11	7.78	7.72
Return on Capital (%)	- -	- -	- -	12.94	- -	-14.92	- -	13.9	11.17	11.94	36.35	0.52	7.21	12.61	11.89
Return on Invested Capital (%)	- -	- -	- -	-2.63	- -	8.88	- -	15.03	11.62	9.33	5.11	2.76	11.24	12.98	11.56
Gross Margin (%)	28.24	27.39	24.55	21.62	17.7	25.52	23.16	27.11	35.78	35.06	35.41	35.86	38.48	40.29	40.51
EBITDA Margin (%)	7.48	-0.33	3.12	-8.54	-5.47	6.55	5.97	9.28	12.32	11.42	9.51	6.67	16.37	20.16	20.88
Operating Margin (%)	6.7	3.79	1.71	-8.88	-7.51	5.91	3.68	7.72	10.28	8.86	8.59	4.44	12.79	15.72	15.55
Incremental Operating Margin (%)	- -	- -	5.18	67.13	- -	- -	74.41	74.19	0.33	- -	5.14	- -	56.33	36.75	14.33
Pretax Margin (%)	2.82	-3.67	-0.53	14.88	-9.9	2.68	2.53	5.59	7.9	6.97	5.73	1.86	10.7	12.87	13.87
Profit Margin (%)	4.01	3.69	10.66	23.22	-5.3	-5.79	6.26	5.37	6.31	8.78	34.88	0.01	5.16	10.11	10.77
Net Income to Common Margin (%)	4.01	3.69	10.66	23.22	-5.3	-5.79	6.26	5.37	6.31	8.78	34.88	0.01	5.16	10.11	10.77
Effective Tax Rate (%)	- -	- -	- -	54.54	- -	23.1	- -	3.08	14.08	6.11	15.59	26.94	22.33	20.99	21.84
Dvd Payout Ratio (%)	38.78	-39.16	291.6	56.9	-24.69	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	4.85	11.28	-18.35	8.55	-9.57	-31.77	35.28	22.26	15.46	17.33	48.81	0.02	7.91	15.55	13.47

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	2,001	1,692	1,676	733	372	356	357	382	394	412	246	247	558	615	502
ST Debt	76	42	586	186	31	33	8	50	144	108	15	4	35	38	5
LT Debt	1,926	1,650	1,090	548	341	324	349	332	250	304	231	243	523	577	497
Total Debt/EBITDA	6.26	-105.09	27.25	-5.07	-4.36	3.69	4.19	2.72	2.84	3.2	2.12	2.53	1.96	1.54	1.06
Net Debt/EBITDA	4.54	-43.97	16	-3.43	-3.22	2.66	2.73	2.23	2.45	2.7	-1.23	1.02	1.61	1.14	0.29
Total Debt/EBIT	8.44	-13.66	106.05	-3.96	-3.04	5.09	5.96	3.39	3.45	4.26	3.34	4.84	2.52	1.99	1.43
Net Debt/EBIT	6.12	-5.71	62.27	-2.68	-2.25	3.67	3.88	2.78	2.97	3.6	-1.93	1.94	2.07	1.48	0.39
EBITDA to Interest Expense	3.3	-0.14	0.93	-6.13	-3.87	6.52	4.98	6.53	6.59	7	8.85	10.47	10.48	8.75	9.83
EBITDA-CapEx/Interest Expense	3.3	-0.14	0.93	-6.13	-3.87	6.52	4.98	6.53	6.59	7	8.85	10.47	10.48	8.75	9.83
EBIT to Interest Expense	2.95	1.62	0.51	-6.38	-5.32	5.88	3.06	5.43	5.5	5.43	7.99	6.97	8.19	6.82	7.32
Interest Expense	97	114	66	24	22	15	17	22	21	18	13	9	27	46	48
Common Equity/Total Assets	30.13	31.19	31.48	30.69	15.85	10.02	15.42	20.17	23.54	27.43	41.96	55.89	48.97	51	62.07
Long-Term Debt/Equity (%)	86.07	73.8	50.18	30.22	110.48	168.84	110.99	80	49.74	47.49	20.93	22.52	43.79	41.68	22.2
Long-Term Debt/Capital (%)	45.43	42.01	28.33	21.51	50.08	59.05	52.02	41.66	27.89	28.88	17.11	18.33	29.84	28.86	18.13
Long-Term Debt/Total Assets (%)	26.05	23.14	15.9	9.29	15.63	16.92	17.12	16.13	11.71	13.03	8.78	12.58	21.44	21.26	13.78
Total Debt/Equity (%)	89.44	75.69	77.15	40.46	120.6	185.91	113.38	92.02	78.32	64.43	22.3	22.87	46.74	44.4	22.42
Total Debt/Capital (%)	47.21	43.08	43.55	28.81	54.67	65.02	53.13	47.92	43.92	39.18	18.24	18.61	31.85	30.75	18.31
Total Debt/Total Assets (%)	27.07	23.73	24.44	12.44	17.06	18.62	17.49	18.56	18.44	17.67	9.36	12.78	22.88	22.65	13.92
Net Debt to Equity	64.81	31.67	45.29	27.37	89.07	133.92	73.88	75.44	67.46	54.43	-12.89	9.17	38.41	33.07	6.15
Net Debt/Capital (%)	39.33	24.05	31.17	21.49	47.11	57.25	42.49	43	40.28	35.25	-14.8	8.4	27.75	24.85	5.79
EBITDA	320	-16	62	-145	-85	97	85	140	138	129	116	97	285	400	473
EBITDA-CapEx	320	-16	62	-145	-85	97	85	140	138	129	116	97	285	400	473
Operating Income (Loss)	286	185	34	-150	-117	87	52	117	116	100	105	65	223	312	352

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	0.28	0.55	0.32	0.15	0.15	0.21	0.27	0.15	0.09	0.11	0.88	0.44	0.25	0.38	0.79
Current Ratio	1.68	1.8	1.26	1.38	1.19	1.11	1.37	1.27	1.04	1.18	2.06	2.16	1.77	1.87	2.48
Quick Ratio	0.9	1.29	0.87	0.44	0.61	0.74	0.85	0.91	0.63	0.54	1.46	1.3	0.99	1.15	1.71
CFO/Avg Current Liab	0.17	0.04	0.05	0.04	-0.03	- -	0.1	0.24	0.28	0.21	0.35	-0.35	0.57	0.7	0.76
Common Equity/Total Assets	30.13	31.19	31.48	30.69	15.85	10.02	15.42	20.17	23.54	27.43	41.96	55.89	48.97	51	62.07
Long-Term Debt/Equity (%)	86.07	73.8	50.18	30.22	110.48	168.84	110.99	80	49.74	47.49	20.93	22.52	43.79	41.68	22.2
Long-Term Debt/Capital (%)	45.43	42.01	28.33	21.51	50.08	59.05	52.02	41.66	27.89	28.88	17.11	18.33	29.84	28.86	18.13
Long-Term Debt/Total Assets (%)	26.05	23.14	15.9	9.29	15.63	16.92	17.12	16.13	11.71	13.03	8.78	12.58	21.44	21.26	13.78
Total Debt/Equity (%)	89.44	75.69	77.15	40.46	120.6	185.91	113.38	92.02	78.32	64.43	22.3	22.87	46.74	44.4	22.42
Total Debt/Capital (%)	47.21	43.08	43.55	28.81	54.67	65.02	53.13	47.92	43.92	39.18	18.24	18.61	31.85	30.75	18.31
Total Debt/Total Assets (%)	27.07	23.73	24.44	12.44	17.06	18.62	17.49	18.56	18.44	17.67	9.36	12.78	22.88	22.65	13.92
CFO/Total Liabilities	6.26	1.43	2.25	1.87	-2.06	-0.07	2.72	6.73	9.1	7.46	11.44	-16.06	16.75	21.49	24.38
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.06	5	6.27	7.41

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	3.9	3.86	1.56	2.01	4	5.29	5.49	5.64	4.21	4.74	5.62	6	6.41	6.69	6.75
Days Sales Outstanding	93.59	94.45	233.8	181.37	91.14	69.02	66.46	64.74	86.72	76.94	64.98	60.83	56.94	54.59	54.05
Inventory Turnover	5.88	6.4	2.89	3.94	7.81	7.14	7.59	8.11	5.09	4.73	4.57	4.32	4.11	4.33	4.7
Days Inventory Outstanding	62.05	57	126.4	92.53	46.75	51.1	48.09	44.99	71.75	77.2	79.89	84.49	88.71	84.39	77.64
Accounts Payable Turnover	5.95	5.85	2.8	2.8	6.96	7.34	7.35	6.95	5.07	6.02	7.42	8.12	9.08	9.55	10.09
Accounts Payable Turnover Days	61.31	62.43	130.57	130.49	52.45	49.74	49.65	52.53	71.96	60.6	49.19	44.94	40.21	38.21	36.18
Cash Conversion Cycle	94.34	89.01	229.63	143.41	85.45	70.37	64.9	57.2	86.51	93.54	95.67	100.37	105.45	100.76	95.5
Inventory to Cash Days	31.54	37.44	107.4	88.84	44.39	17.92	18.37	19.75	14.97	-0.26	-14.91	-23.67	-31.77	-29.8	-23.59
Inventories	587	523	506	167	161	146	143	129	155	155	190	244	277	271	302
Raw Materials	270	253	213	80	75	65	66	75	90	84	114	145	166	170	212
Work In Process	178	162	165	60	54	50	56	16	19	21	21	26	31	32	34
Finished Goods	162	128	149	40	58	43	33	50	58	50	55	73	79	69	56
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	15	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,031	4,664	6,758	10,253
- Cash & Cash Equivalents	551	984	692	237	97	100	124	69	55	64	388	148	99	157	364
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	10	11	14	3	-37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2,001	1,692	1,676	733	372	356	357	382	394	412	246	247	558	615	502
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,130	5,123	7,216	10,391
Total Capital	4,238	3,928	3,848	2,545	680	548	672	797	896	1,053	1,349	1,326	1,753	1,999	2,739
Total Debt/Capital (%)	47.21	43.08	43.55	28.81	54.67	65.02	53.13	47.92	43.92	39.18	18.24	18.61	31.85	30.75	18.31
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.08	0.11	0.09	0.05
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.14	2.94	3.64	4.59
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.14	17.97	18.04	21.97
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	61.37	23.09	23.4	29.65
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.31	22.41	28.02
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.31	22.41	28.02
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,093	4,759	6,861	9,975
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,192	5,218	7,319	10,112
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	69.11	112.16	155.62	208.38
TTM Sales	4,273	4,895	1,969	1,694	1,559	1,472	1,426	1,513	1,124	1,128	1,220	1,461	1,741	1,984	2,265
TTM EBITDA	320	-16	62	-145	-85	97	85	140	138	129	116	97	285	400	473
TTM Operating Income	286	185	34	-150	-117	87	52	117	116	100	105	65	223	312	352
TTM Cash Flow to Firm	- -	- -	- -	87	- -	10	- -	131	167	144	186	-130	230	322	371
TTM Free Cash Flow to Firm	- -	- -	- -	87	- -	10	- -	131	167	144	186	-130	230	322	371

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-22.61	22.83	24	29.93
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	61.37	23.09	23.4	29.65
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,130	5,123	7,216	10,391
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	54.08	62.27	97.31	116.8
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.14	2.94	3.64	4.59
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.14	17.97	18.04	21.97
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15,173.27	51.73	33.57	40.31
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14,314.32	39.66	31.93	33.3
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16,670.96	52.05	41.63	43.87
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12,262.17	31.55	22.42	22.9
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.81	3.9	4.88	4.58
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.65	2.99	4.64	3.79
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.09	3.93	6.05	4.99
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.27	2.38	3.26	2.6
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.64	-24.42	-44.14	31.46
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.86	-18.72	-41.98	25.99
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.98	-24.57	-54.73	34.24
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.02	-14.89	-29.47	17.87
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.08	2.67	3.39	4.34
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.96	2.05	3.23	3.59
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.28	2.69	4.21	4.73
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.68	1.63	2.27	2.47
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-22.18	22.3	23.54	29.51
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-20.93	17.1	22.39	24.37
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-24.37	22.44	29.2	32.12
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-17.93	13.6	15.72	16.76
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-21.33	17.5	22.82	24.72
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-24.84	22.97	29.76	32.57
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-18.27	13.92	16.02	17
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.03	2.32	3.47	3.8
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.35	2.96	4.45	4.99
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.74	1.9	2.51	2.63
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.37	14.15	17.21	18.2
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.21	18.07	22.1	23.88
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.17	11.59	12.43	12.6
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	58.01	18.18	22.33	24.57
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	67.24	23.22	28.67	32.24
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	49.97	14.89	16.12	17.01
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	66.92	102.11	145.74	205.62
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	73.53	102.74	180.72	223.79
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,959	4,034	6,884	8,608
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,429	5,152	8,838	11,298
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,549	3,303	4,970	5,962

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	51	48	45	41	41	42	43	43	44	45	45	45	46	46	50
Diluted Weighted Avg Shares	51	50	46	43	41	42	44	45	45	46	46	46	47	47	49
Basic Weighted Avg Shares	50	50	45	42	41	42	42	43	44	45	45	45	46	46	48
Revenue per Share	84.61	97.83	43.38	39.96	38.27	35.38	33.62	35.13	25.57	25.28	26.93	32.22	38.23	42.95	47.36
EBITDA per Share	6.33	-0.32	1.36	-3.41	-2.09	2.32	2.01	3.26	3.15	2.89	2.56	2.15	6.26	8.66	9.89
Operating Income per Share	5.67	3.71	0.74	-3.55	-2.87	2.09	1.24	2.71	2.63	2.24	2.31	1.43	4.89	6.75	7.36
Basic EPS, GAAP	3.39	3.61	4.62	9.28	-2.03	-2.05	2.11	1.89	1.61	2.22	9.39	- -	1.97	4.34	5.1
Basic EPS from Cont Ops	2.63	-3.3	0.21	2.7	-3.72	0.73	1.98	1.9	1.74	1.65	1.3	0.44	3.18	4.37	5.13
Diluted EPS, GAAP	3.36	3.61	4.56	9.14	-2.03	-2.02	2.03	1.82	1.58	2.16	9.15	- -	1.93	4.26	5.03
Diluted EPS from Cont Ops	2.6	-3.3	0.21	2.66	-3.72	0.72	1.91	1.83	1.7	1.61	1.27	0.43	3.1	4.29	5.06
Dividend per Share	1.06	1.27	0.76	1.41	1.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	6.39	1.4	2.32	1.8	-0.95	-0.03	1.11	2.57	3.38	2.83	3.86	-3.02	4.58	6.19	6.97
Free Cash Flow per Basic Share	6.39	1.4	2.32	1.8	-0.95	-0.03	1.11	2.57	3.38	2.83	3.86	-3.02	4.58	6.19	6.97
Cash & Equivalents per Share	10.79	20.37	15.28	5.81	2.35	2.37	2.91	1.58	1.24	1.42	8.6	3.26	2.18	3.38	7.3
Book Value per Share	43.61	46.05	47.66	44.27	8.34	4.57	7.38	9.55	11.37	14.21	24.42	23.83	26.15	29.86	44.87
Tangible Book Value per Share	-10.12	-4.99	-7.05	30.96	-3.66	-6.36	-3.49	-4.09	-4.49	-0.74	5.1	4.91	-4.18	-3.3	6.54