Ovintiv Inc. (DE) Financial Ratios — OVV 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 (%)	0.04	-40.28	4.52	45.74	-65.17	-15.36	12.87	15.08	2.69	-88.57	31.78	56.99	23.09	10.87	11.54
Return on Assets (%)	0.02	-13.27	1.3	16.08	-25.73	-6.24	5.53	6.98	1.27	-33.91	9.93	24.99	11.9	5.73	6.27
Return on Capital (%)	0.54	- -	- -	22.35	- -	- -	8.43	10.78	3.3	- -	- -	- -	16.28	8.72	- -
Return on Invested Capital (%)	0.33	- -	- -	10.23	- -	- -	5.02	12.07	2.84	- -	- -	- -	16.15	7.76	- -
Gross Margin (%)	63.21	53.29	62.8	60.77	55.79	47.09	60.99	57.59	50.76	44.59	48.79	55.21	54.22	54.45	56.08
EBITDA Margin (%)	30.66	123.47	41.69	50.83	-108.84	-35.02	42.79	49.94	38.85	-58.53	31.29	39.84	43.09	42.27	37.16
Operating Margin (%)	34.17	5.43	15.21	29.52	5.34	-15.46	24.04	28.52	8.89	3.01	17.54	30.91	26.32	22.63	23.17
Incremental Operating Margin (%)	168.24	79.01	87.54	68.3	59.24	45.68	99.61	41.84	- -	64.95	51.96	61.32	62.56	45.81	2.87
Pretax Margin (%)	0.26	-93.62	-0.2	57.73	-181.14	-55.52	32.19	19.58	4.68	-94.14	14.31	28.56	23.06	14.76	8.64
Profit Margin (%)	0.06	-54.15	4.03	42.3	-116.8	-32.35	18.61	18	3.48	-100.16	16.35	29.18	19.16	12.29	13.94
Net Income to Common Margin (%)	0.06	-54.15	4.03	42.3	-116.8	-32.35	18.61	18	3.48	-100.16	16.35	29.18	19.16	12.29	13.94
Effective Tax Rate (%)	77.27	- -	- -	25.99	- -	- -	42.17	8.08	25.71	- -	- -	- -	16.93	16.73	- -
Dvd Payout Ratio (%)	11,760	-21.05	169.92	5.84	-2.94	-5.4	6.89	5.24	43.59	-1.59	8.62	6.57	14.72	28.09	24.8
Sustainable Growth Rate (%)	-4.5	-48.76	-3.16	43.07	-67.08	-16.19	11.98	14.29	1.52	-89.98	29.04	53.25	19.69	7.82	8.68

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	9,459	9,425	9,365	9,358	6,978	5,827	5,915	5,717	8,239	8,012	5,776	4,493	6,683	6,292	6,424
ST Debt	492	507	1,066	59	54	59	79	584	167	668	68	475	378	690	927
LT Debt	8,967	8,918	8,299	9,299	6,924	5,768	5,836	5,133	8,072	7,344	5,708	4,018	6,305	5,602	5,497
Total Debt/EBITDA	3.64	1.48	3.83	2.3	-1.45	-5.7	3.11	1.93	3.15	-2.25	2.13	0.9	1.43	1.63	1.94
Net Debt/EBITDA	2.83	0.71	1.87	1.72	-1.05	-3.29	1.83	1.06	2.6	-1.93	1.69	0.72	1.22	1.4	1.56
Total Debt/EBIT	30.12	2.13	10.68	4.01	-1.11	-3.1	5.54	3.37	13.78	-1.48	3.8	1.17	2.33	3.98	5.68
Net Debt/EBIT	23.41	1.02	5.2	3	-0.8	-1.79	3.26	1.85	11.34	-1.27	3.02	0.93	2	3.43	4.57
EBITDA to Interest Expense	5.32	12.2	4.34	7.71	-10.72	-2.57	5.24	8.45	6.84	-9.6	7.97	15.97	13.21	9.39	8.8
EBITDA-CapEx/Interest Expense	5.32	12.2	4.34	7.71	-10.72	-2.57	5.24	8.45	6.84	-9.6	7.97	15.97	13.21	9.39	8.8
EBIT to Interest Expense	5.93	0.54	1.58	4.47	0.53	-1.14	2.94	4.83	1.57	0.49	4.47	12.39	8.07	5.03	5.49
Interest Expense	488	522	563	529	449	397	363	351	382	371	340	311	355	412	376
Common Equity/Total Assets	36.63	28.32	29.16	39.48	39.5	41.81	44.07	48.53	46.21	26.52	36.1	51.07	51.88	53.66	54.9
Long-Term Debt/Equity (%)	104.53	168.42	161.24	96.01	112.28	94.16	86.74	68.93	81.29	191.4	112.5	52.26	60.8	54.23	49.1
Long-Term Debt/Capital (%)	49.71	60.58	57.19	48.83	52.67	48.26	46.16	38.99	44.43	61.98	52.61	32.98	36.97	33.7	31.2
Long-Term Debt/Total Assets (%)	38.3	47.69	47.03	37.91	44.34	39.36	38.23	33.45	37.57	50.76	40.61	26.69	31.55	29.1	26.96
Total Debt/Equity (%)	110.27	178	181.95	96.62	113.15	95.12	87.92	76.77	82.97	208.81	113.84	58.43	64.45	60.9	57.38
Total Debt/Capital (%)	52.44	64.03	64.53	49.14	53.08	48.75	46.78	43.43	45.35	67.62	53.24	36.88	39.19	37.85	36.46
Total Debt/Total Assets (%)	40.4	50.4	53.07	38.15	44.69	39.77	38.74	37.26	38.34	55.37	41.1	29.84	33.44	32.68	31.51
Net Debt to Equity	85.68	84.91	88.56	72.3	82.08	54.91	51.69	42.16	68.32	179.18	90.48	46.36	55.29	52.38	46.15
Net Debt/Capital (%)	42.64	38.96	38.16	37.43	39.32	30.25	29.17	25.94	37.73	58.07	43.09	29.28	33.63	32.63	29.38
EBITDA	2,596	6,371	2,442	4,076	-4,813	-1,022	1,901	2,966	2,613	-3,563	2,709	4,966	4,689	3,869	3,310
EBITDA-CapEx	2,596	6,371	2,442	4,076	-4,813	-1,022	1,901	2,966	2,613	-3,563	2,709	4,966	4,689	3,869	3,310
Operating Income (Loss)	2,893	280	891	2,367	236	-451	1,068	1,694	598	183	1,519	3,853	2,864	2,071	2,064

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	0.23	1.22	0.87	0.15	0.2	0.53	0.43	0.52	0.08	- -	0.07	- -	- -	0.02	0.1
Current Ratio	1.25	2.1	1.45	1.26	1.21	1.23	1.37	1.33	0.77	0.51	0.58	0.61	0.6	0.51	0.54
Quick Ratio	0.71	1.9	1.39	0.95	0.93	1.23	1.25	1.05	0.71	0.5	0.58	0.59	0.48	0.43	0.48
CFO/Avg Current Liab	1.25	1.02	0.82	1.02	0.93	0.43	0.65	1.25	1.31	0.78	1.21	1.4	1.49	1.35	1.33
Common Equity/Total Assets	36.63	28.32	29.16	39.48	39.5	41.81	44.07	48.53	46.21	26.52	36.1	51.07	51.88	53.66	54.9
Long-Term Debt/Equity (%)	104.53	168.42	161.24	96.01	112.28	94.16	86.74	68.93	81.29	191.4	112.5	52.26	60.8	54.23	49.1
Long-Term Debt/Capital (%)	49.71	60.58	57.19	48.83	52.67	48.26	46.16	38.99	44.43	61.98	52.61	32.98	36.97	33.7	31.2
Long-Term Debt/Total Assets (%)	38.3	47.69	47.03	37.91	44.34	39.36	38.23	33.45	37.57	50.76	40.61	26.69	31.55	29.1	26.96
Total Debt/Equity (%)	110.27	178	181.95	96.62	113.15	95.12	87.92	76.77	82.97	208.81	113.84	58.43	64.45	60.9	57.38
Total Debt/Capital (%)	52.44	64.03	64.53	49.14	53.08	48.75	46.78	43.43	45.35	67.62	53.24	36.88	39.19	37.85	36.46
Total Debt/Total Assets (%)	40.4	50.4	53.07	38.15	44.69	39.77	38.74	37.26	38.34	55.37	41.1	29.84	33.44	32.68	31.51
CFO/Total Liabilities	26.47	23.18	18.31	17.96	17.79	7.33	12.3	29.12	25.27	17.82	34.84	52.48	43.33	41.7	39.72
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	0.68	0.82	1.55	1.43	0.77	-0.03	1.11	2.81	1.89	1.7	1.64

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	8.16	4.67	5.27	6.99	4.53	4.46	6.18	7.6	6.65	5.63	7.79	8.63	7.44	7.55	8.37
Days Sales Outstanding	44.73	78.09	69.29	52.23	80.56	81.81	59.03	48.03	54.92	64.85	46.84	42.29	49.08	48.32	43.6
Inventory Turnover	1,246	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	0.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	2.23	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	163.51	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	-118.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	44.43	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	4,319	11,417	12,985	5,504	6,081	3,721	8,699	12,463	11,934	10,534	9,935
- Cash & Cash Equivalents	800	3,179	2,566	338	271	834	719	1,058	190	10	195	5	3	42	35
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	9,459	9,425	9,365	9,358	6,978	5,827	5,915	5,717	8,239	8,012	5,776	4,493	6,683	6,292	6,424
Enterprise Value	- -	- -	- -	- -	11,026	16,410	18,181	10,163	14,130	11,723	14,280	16,951	18,614	16,784	16,079
Total Capital	18,037	14,720	14,512	19,043	13,145	11,953	12,643	13,164	18,169	11,849	10,850	12,182	17,053	16,623	17,619
Total Debt/Capital (%)	52.44	64.03	64.53	49.14	53.08	48.75	46.78	43.43	45.35	67.62	53.24	36.88	39.19	37.85	36.46
Total Debt / EV	- -	- -	- -	- -	0.63	0.36	0.33	0.56	0.58	0.68	0.4	0.27	0.36	0.37	0.4
EV/Sales	- -	- -	- -	- -	2.49	5.62	4.09	1.71	2.1	1.93	1.65	1.36	1.71	1.83	1.8
EV/EBITDA	- -	- -	- -	- -	- -	- -	9.56	3.43	5.41	- -	5.27	3.41	3.97	4.34	4.86
EV/EBIT	- -	- -	- -	- -	- -	- -	17.02	6	23.63	- -	9.4	4.4	6.5	10.63	14.22
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	14.43	3.87	4.41	- -	- -	- -	4.17	4.13	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	14.43	3.87	4.41	- -	- -	- -	4.17	4.13	- -
Diluted Market Cap	- -	- -	- -	- -	4,178	10,356	12,984	5,547	6,113	3,721	8,982	13,107	11,591	10,817	10,187
Diluted Enterprise Value	- -	- -	- -	- -	10,885	15,349	18,180	10,206	14,162	11,723	14,563	17,595	18,271	17,067	16,331
EV per Share	- -	- -	- -	- -	64.87	84.33	93.42	53.35	54.39	45.12	55.35	68.99	68.51	64.46	63.49
TTM Sales	8,467	5,160	5,858	8,019	4,422	2,918	4,443	5,939	6,726	6,087	8,658	12,464	10,883	9,152	8,908
TTM EBITDA	2,596	6,371	2,442	4,076	-4,813	-1,022	1,901	2,966	2,613	-3,563	2,709	4,966	4,689	3,869	3,310
TTM Operating Income	2,893	280	891	2,367	236	-451	1,068	1,694	598	183	1,519	3,853	2,864	2,071	2,064
TTM Cash Flow to Firm	4,038	- -	- -	3,059	- -	- -	1,260	2,623	3,205	- -	- -	- -	4,462	4,064	- -
TTM Free Cash Flow to Firm	4,038	- -	- -	3,059	- -	- -	1,260	2,623	3,205	- -	- -	- -	4,462	4,064	- -

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	- -	- -	- -	- -	2.49	16.57	12.37	2.41	2.09	1.96	2.87	3.39	2.78	2.91	2.79
EV/EBIT	- -	- -	- -	- -	- -	- -	17.02	6	23.63	- -	9.4	4.4	6.5	10.63	14.22
Enterprise Value	- -	- -	- -	- -	11,026	16,410	18,181	10,163	14,130	11,723	14,280	16,951	18,614	16,784	16,079
Low Price	- -	- -	- -	- -	23.35	15.05	40.11	25.45	18.95	2.12	14.64	34.57	32.18	36.96	30.12
EV/Sales	- -	- -	- -	- -	2.49	5.62	4.09	1.71	2.1	1.93	1.65	1.36	1.71	1.83	1.8
EV/EBITDA	- -	- -	- -	- -	- -	- -	9.56	3.43	5.41	- -	5.27	3.41	3.97	4.34	4.86
Price/Earnings	- -	- -	- -	- -	- -	- -	15.7	5.19	26.13	- -	6.2	3.54	5.48	9.51	8.12
Price/Earnings Average	- -	- -	- -	- -	- -	- -	12.92	10.32	30.59	- -	5.13	3.4	5.33	10.64	8.24
Price/Earnings High	- -	- -	- -	- -	- -	- -	16.3	12.86	42.89	- -	7.47	4.41	6.53	13.12	9.59
Price/Earnings Low	- -	- -	- -	- -	- -	- -	9.44	4.57	21.16	- -	2.69	2.41	4.01	8.69	6.24
Price/Book Value	- -	- -	- -	- -	0.7	1.86	1.93	0.74	0.61	0.97	1.71	1.62	1.15	1.02	0.89
Price/Book Value Average	- -	- -	- -	- -	1.27	1.28	1.59	1.47	0.72	0.72	1.42	1.56	1.12	1.14	0.9
Price/Book Value High	- -	- -	- -	- -	2.03	2.13	2	1.83	1.01	1.69	2.07	2.02	1.37	1.41	1.05
Price/Book Value Low	- -	- -	- -	- -	0.64	0.48	1.16	0.65	0.5	0.14	0.74	1.1	0.84	0.93	0.68
Price/Tangible Book Value	- -	- -	- -	- -	1.28	3.41	3.15	1.12	0.83	3.07	3.56	2.44	1.54	1.35	1.15
Price/Tangible Book Value Average	- -	- -	- -	- -	2.32	2.35	2.59	2.24	0.97	2.27	2.95	2.35	1.5	1.51	1.17
Price/Tangible Book Value High	- -	- -	- -	- -	3.7	3.89	3.27	2.79	1.36	5.33	4.28	3.04	1.83	1.87	1.36
Price/Tangible Book Value Low	- -	- -	- -	- -	1.18	0.87	1.9	0.99	0.67	0.46	1.54	1.66	1.12	1.24	0.89
Price/Sales	- -	- -	- -	- -	0.94	3.55	2.92	0.93	0.91	0.61	1.01	1.03	1.05	1.17	1.13
Price/Sales Average	- -	- -	- -	- -	1.72	2.44	2.4	1.86	1.06	0.45	0.84	0.99	1.02	1.31	1.15
Price/Sales High	- -	- -	- -	- -	2.73	4.05	3.03	2.32	1.49	1.06	1.22	1.29	1.25	1.61	1.34
Price/Sales Low	- -	- -	- -	- -	0.87	0.91	1.76	0.82	0.74	0.09	0.44	0.7	0.77	1.07	0.87
Price/Cash Flow	- -	- -	- -	- -	2.49	16.57	12.37	2.41	2.09	1.96	2.81	3.33	2.74	2.88	2.76
Price/Cash Flow Average	- -	- -	- -	- -	4.51	11.41	10.18	4.79	2.45	1.45	2.32	3.2	2.67	3.22	2.8
Price/Cash Flow High	- -	- -	- -	- -	7.19	18.91	12.84	5.98	3.44	3.41	3.38	4.14	3.27	3.97	3.26
Price/Cash Flow Low	- -	- -	- -	- -	2.28	4.25	7.43	2.12	1.69	0.29	1.22	2.27	2.01	2.63	2.12
Price/Free Cash Flow Average	- -	- -	- -	- -	4.51	11.41	10.18	4.79	2.45	1.45	2.38	3.26	2.71	3.25	2.83
Price/Free Cash Flow High	- -	- -	- -	- -	7.19	18.91	12.84	5.98	3.44	3.41	3.46	4.22	3.32	4.01	3.29
Price/Free Cash Flow Low	- -	- -	- -	- -	2.28	4.25	7.43	2.12	1.69	0.29	1.25	2.31	2.04	2.66	2.14
EV/Sales Average	- -	- -	- -	- -	3.29	4.4	3.57	2.63	2.26	1.77	1.48	1.32	1.68	1.97	1.82
EV/Sales High	- -	- -	- -	- -	4.34	6.18	4.2	3.08	2.68	2.38	1.86	1.61	1.92	2.27	2.01
EV/Sales Low	- -	- -	- -	- -	2.41	2.71	2.93	1.6	1.93	1.41	1.08	1.04	1.42	1.73	1.55
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	8.35	5.26	5.81	- -	4.72	3.31	3.9	4.66	4.9
EV/EBITDA High	- -	- -	- -	- -	- -	- -	9.83	6.17	6.9	- -	5.93	4.03	4.46	5.37	5.4
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	6.84	3.21	4.96	- -	3.45	2.61	3.29	4.1	4.16
EV/EBIT Average	- -	- -	- -	- -	- -	- -	14.87	9.21	25.37	- -	8.42	4.27	6.39	11.42	14.34
EV/EBIT High	- -	- -	- -	- -	- -	- -	17.49	10.8	30.15	- -	10.57	5.19	7.3	13.16	15.8
EV/EBIT Low	- -	- -	- -	- -	- -	- -	12.17	5.61	21.69	- -	6.16	3.37	5.38	10.05	12.18
Last Price	- -	- -	- -	- -	25.41	58.67	66.72	28.89	23.4	14.32	33.72	50.72	43.92	40.45	39.23
High Price	- -	- -	- -	- -	73.49	66.95	69.28	71.62	38.42	24.89	40.62	63.18	52.36	55.8	46.31
Enterprise Value Average	- -	- -	- -	- -	14,548	12,853	15,882	15,600	15,170	10,749	12,785	16,460	18,302	18,025	16,221
Enterprise Value High	- -	- -	- -	- -	19,199	18,021	18,679	18,302	18,031	14,468	16,062	20,010	20,905	20,780	17,872
Enterprise Value Low	- -	- -	- -	- -	10,676	7,921	13,002	9,507	12,973	8,553	9,358	12,982	15,422	15,875	13,773

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	147	147	148	148	170	195	195	191	260	260	258	246	272	260	253
Diluted Weighted Avg Shares	147	736	148	148	164	177	195	192	261	260	266	258	264	267	260
Basic Weighted Avg Shares	147	736	148	148	164	177	195	192	261	260	260	254	260	265	257
Revenue per Share	57.5	7.01	39.7	54.11	26.89	16.53	22.83	30.93	25.75	23.43	33.25	49.15	41.87	34.59	34.63
EBITDA per Share	17.63	8.65	16.55	27.5	-29.27	-5.79	9.77	15.45	10	-13.71	10.4	19.58	18.04	14.62	12.87
Operating Income per Share	19.65	0.38	6.04	15.97	1.44	-2.55	5.49	8.82	2.29	0.7	5.83	15.19	11.02	7.83	8.02
Basic EPS, GAAP	0.03	-3.79	1.6	22.89	-31.41	-5.35	4.25	5.57	0.9	-23.47	5.44	14.34	8.02	4.25	4.83
Basic EPS from Cont Ops	0.03	-3.79	1.6	23.12	-31.41	-5.35	4.25	5.57	0.9	-23.47	5.44	14.34	8.02	4.25	4.83
Diluted EPS, GAAP	0.03	-3.79	1.6	22.89	-31.41	-5.35	4.25	5.57	0.9	-23.47	5.32	14.08	7.9	4.21	4.78
Diluted EPS from Cont Ops	0.03	-3.79	1.6	23.12	-31.41	-5.35	4.25	5.57	0.9	-23.47	5.32	14.08	7.9	4.21	4.78
Dividend per Share	3.99	0.8	2.72	1.36	0.92	0.29	0.29	0.29	0.39	0.37	0.47	0.94	1.18	1.19	1.2
Cash Flow per Share	26.67	4.22	15.51	18	10.22	3.54	5.4	11.98	11.18	7.29	12.02	15.24	16.03	14.06	14.2
Free Cash Flow per Basic Share	26.67	4.22	15.51	18	10.22	3.54	5.4	11.98	11.18	7.29	12.02	15.24	16.03	14.06	14.2
Cash & Equivalents per Share	5.43	21.59	17.32	2.28	1.59	4.29	3.69	5.55	0.73	0.04	0.76	0.02	0.01	0.16	1.11
Book Value per Share	58.25	35.96	34.73	65.33	36.28	31.48	34.57	39.09	38.22	14.77	19.67	31.29	38.17	39.67	44.2
Tangible Book Value per Share	46.72	24.24	23.64	45.66	19.87	17.2	21.16	25.69	28.17	4.67	9.48	20.78	28.6	29.9	34.03