ESCALERA RESOURCES CO CUM PRF STK SER A Financial Ratios — ESCSQ

Profitability (USD)

	2001 Y	2002 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	08/31/2001	08/31/2002	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Return on Common Equity (%)	4.83	-47.8	-1.7	7.43	17.99	14.5	6.71	-37.63	15.94	-4.95	3.58	22.45	-45.54	-47.46	-46.9
Return on Assets (%)	3.7	-32.66	-0.99	5.41	14.67	10.55	3.88	-15.57	8.09	0.75	3.63	7.23	-6.27	-8.98	-5.83
Return on Capital (%)	4.22	- -	- -	6.39	17.99	13.74	5.34	- -	18.6	2.73	7.75	13.65	- -	- -	- -
Return on Invested Capital (%)	5.07	- -	- -	7.47	17.88	13.69	5.62	- -	18.12	2.64	7.52	13.26	- -	- -	- -
Gross Margin (%)	75.39	67.49	73.96	79.51	81.31	77.82	77.62	-26.42	68.11	66.04	57.62	60.92	39.23	38.32	42.96
EBITDA Margin (%)	32.52	14.74	42.89	47.06	55.58	49.15	45.21	-74.7	55.66	50.41	66.66	77.63	18.87	7.75	36.56
Operating Margin (%)	14.44	-34.34	-4.5	21.46	34.72	30.94	19.41	-91.16	33.67	9.6	0.77	10.43	-42.39	-35.24	-27.4
Incremental Operating Margin (%)	29.64	370.15	- -	28.13	46.14	24.01	180.81	1,055.69	99.96	258.85	300.61	75.13	115.31	48.96	129.88
Pretax Margin (%)	10.76	-126.58	-8.59	15.66	33.75	29.31	18.43	-103.19	31.72	4.71	20.07	36.93	-47.39	-54.74	-23.31
Profit Margin (%)	9.73	-125.41	-8.59	15.83	30.36	19.35	11.08	-67.47	20.94	2.7	12.66	23.39	-31.08	-36.26	-20.04
Net Income to Common Margin (%)	9.73	-125.41	-8.59	15.83	30.36	19.35	11.08	-67.47	13.43	-5.61	4.09	15.94	-42.29	-46.59	-29.88
Effective Tax Rate (%)	9.51	- -	- -	- -	10.05	34	39.88	- -	33.98	42.73	36.94	36.65	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	-15.6	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	4.83	-47.8	-1.7	7.43	17.99	14.5	6.71	-43.5	15.94	-4.95	3.58	22.45	-45.54	-47.46	-46.9

Credit (USD)

Credit Ratios API ChatGPT

	2001 Y	2002 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	08/31/2001	08/31/2002	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Total Debt	1	2	4	- -	- -	3	13	3	26	35	33	42	47	47	48
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -	48
LT Debt	1	2	4	- -	- -	3	13	3	26	35	32	42	47	47	- -
Total Debt/EBITDA	1.19	6.72	7.89	- -	- -	0.3	1.54	-0.27	0.95	1.55	1.12	1.08	7.57	16.99	3.43
Net Debt/EBITDA	1.09	6.46	7.65	-1.01	-0.5	0.16	1.47	-0.26	0.91	1.25	1.01	0.86	6.92	15.99	3
Total Debt/EBIT	3	-0.8	-75.28	- -	- -	0.5	3.58	-0.19	1.65	9.03	3.17	2.12	-3.36	-2.58	-8.14
Net Debt/EBIT	2.75	-0.77	-72.93	-2.57	-0.82	0.26	3.41	-0.19	1.58	7.29	2.86	1.69	-3.07	-2.42	-7.13
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	122.65	12.73	18.84	29.45	3.89	2.14	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-78.48	-3.44	4.63	11.26	-13.12	-5.91	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	74.19	2.43	0.22	3.96	-8.75	-9.72	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	2	1	2	1	- -
Common Equity/Total Assets	72.16	65.3	52.63	82.89	80.49	67.35	51.3	33.84	31.92	31.05	34.56	10.69	27.37	20.63	16.35
Long-Term Debt/Equity (%)	18.06	35.28	67.55	- -	- -	10.07	40.01	12.04	46.84	73.93	60.72	74.72	109.16	173.74	- -
Long-Term Debt/Capital (%)	15.3	26.08	40.31	- -	- -	9.15	28.58	10.74	31.69	42.23	37.54	42.77	52.19	63.47	- -
Long-Term Debt/Total Assets (%)	13.03	23.04	35.55	- -	- -	6.79	20.53	4.07	14.95	22.95	20.98	24.62	29.88	35.84	- -
Total Debt/Equity (%)	18.06	35.28	67.55	- -	- -	10.07	40.01	12.04	47.79	75.07	61.75	74.72	109.16	173.74	227.28
Total Debt/Capital (%)	15.3	26.08	40.31	- -	- -	9.15	28.58	10.74	32.34	42.88	38.18	42.77	52.19	63.47	69.45
Total Debt/Total Assets (%)	13.03	23.04	35.55	- -	- -	6.79	20.53	4.07	15.26	23.31	21.34	24.62	29.88	35.84	37.16
Net Debt to Equity	16.59	33.88	65.44	-14.71	-14.72	5.27	38.16	11.6	45.83	60.61	55.77	59.28	99.79	163.49	198.9
Net Debt/Capital (%)	14.23	25.31	39.55	-17.25	-17.26	5.01	27.62	10.39	31.01	37.2	35.57	37.22	49.95	62.05	66.54
EBITDA	1	- -	1	3	7	10	9	-13	28	23	29	39	6	3	14
EBITDA-CapEx	-2	-5	-2	-4	- -	-6	-14	-55	-18	-6	7	15	-21	-8	9
Operating Income (Loss)	- -	-1	- -	1	5	6	4	-16	17	4	- -	5	-14	-13	-10

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2001 Y	2002 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	08/31/2001	08/31/2002	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Cash Ratio	0.07	0.08	0.09	0.78	0.67	0.16	0.04	0.01	- -	0.27	0.18	0.59	0.31	0.28	0.1
Current Ratio	0.36	0.54	0.73	1.08	1.13	0.68	0.51	0.42	0.86	0.81	1.52	1.91	1.6	1.15	0.27
Quick Ratio	0.35	0.53	0.71	1.06	1.07	0.65	0.4	0.31	0.46	0.59	0.56	0.92	0.81	0.81	0.17
CFO/Avg Current Liab	1.43	0.11	0.17	1.26	1.62	1.46	0.96	0.39	0.79	0.66	1.41	1.7	1.39	1.14	0.25
Common Equity/Total Assets	72.16	65.3	52.63	82.89	80.49	67.35	51.3	33.84	31.92	31.05	34.56	10.69	27.37	20.63	16.35
Long-Term Debt/Equity (%)	18.06	35.28	67.55	- -	- -	10.07	40.01	12.04	46.84	73.93	60.72	74.72	109.16	173.74	- -
Long-Term Debt/Capital (%)	15.3	26.08	40.31	- -	- -	9.15	28.58	10.74	31.69	42.23	37.54	42.77	52.19	63.47	- -
Long-Term Debt/Total Assets (%)	13.03	23.04	35.55	- -	- -	6.79	20.53	4.07	14.95	22.95	20.98	24.62	29.88	35.84	- -
Total Debt/Equity (%)	18.06	35.28	67.55	- -	- -	10.07	40.01	12.04	47.79	75.07	61.75	74.72	109.16	173.74	227.28
Total Debt/Capital (%)	15.3	26.08	40.31	- -	- -	9.15	28.58	10.74	32.34	42.88	38.18	42.77	52.19	63.47	69.45
Total Debt/Total Assets (%)	13.03	23.04	35.55	- -	- -	6.79	20.53	4.07	15.26	23.31	21.34	24.62	29.88	35.84	37.16
CFO/Total Liabilities	72.87	3.5	3.92	79.02	123.04	71.5	34.92	9.23	19.56	21.26	25.09	21.67	16.88	12.45	8.14
CFO/CapEx	0.62	0.02	0.1	0.5	1.01	0.64	0.49	0.12	0.51	0.77	1.15	1.03	0.71	1.24	1.69
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	1.91	1.34	1.9	2.1	2.09	1.43	1.31	0.37

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2001 Y	2002 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	08/31/2001	08/31/2002	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Accounts Receivable Turnover	6.49	5.54	1.8	6.38	8.24	6.39	4.1	3.95	3.96	3.18	7.15	9.73	5.79	6.15	8.15
Days Sales Outstanding	56.27	65.91	202.45	57.19	44.3	57.16	89.13	92.44	92.19	114.71	51.08	37.49	63.04	59.33	44.81
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

	2001 Y	2002 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	08/31/2001	08/31/2002	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	233	148	266	289	291	285	265	181
- Cash & Cash Equivalents	- -	- -	- -	3	4	1	1	- -	- -	6	3	9	4	3	6
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	2	4	- -	- -	3	13	3	26	35	33	42	47	47	48
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	236	174	296	319	362	328	309	222
Total Capital	7	9	11	20	25	33	46	32	81	82	85	98	91	75	68
Total Debt/Capital (%)	15.3	26.08	40.31	- -	- -	9.15	28.58	10.74	32.34	42.88	38.18	42.77	52.19	63.47	69.45
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.01	0.15	0.12	0.1	0.12	0.14	0.15	0.21
EV/Sales	- -	- -	- -	- -	- -	- -	- -	13.73	3.51	6.6	7.35	7.25	9.88	8.58	5.87
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	6.3	13.09	11.02	9.33	52.35	110.79	16.07
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	10.9	76.1	31.12	18.31	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	7.54	12.81	12.28	14.13	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	76.97	218.3	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	232	148	239	289	291	284	262	172
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	235	174	268	319	362	327	307	214
EV per Share	- -	- -	- -	- -	- -	- -	- -	25.81	18.96	26.65	28.63	32.28	29.1	27.01	15.58
TTM Sales	3	2	1	6	13	20	19	17	50	45	43	50	33	36	38
TTM EBITDA	1	- -	1	3	7	10	9	-13	28	23	29	39	6	3	14
TTM Operating Income	- -	-1	- -	1	5	6	4	-16	17	4	- -	5	-14	-13	-10
TTM Cash Flow to Firm	2	- -	- -	3	7	10	11	- -	23	23	26	26	- -	- -	- -
TTM Free Cash Flow to Firm	-1	- -	- -	-3	- -	-6	-11	- -	-22	-6	4	2	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2001 Y	2002 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	08/31/2001	08/31/2002	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	-6.25	-6.6	-36.1	90.77	352.64	-35.87	102.06	48.5
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	10.9	76.1	31.12	18.31	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	236	174	296	319	362	328	309	222
Low Price	- -	- -	- -	- -	- -	- -	- -	23.56	14	12.9	22.65	22	24.8	19.52	11.95
EV/Sales	- -	- -	- -	- -	- -	- -	- -	13.73	3.51	6.6	7.35	7.25	9.88	8.58	5.87
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	6.3	13.09	11.02	9.33	52.35	110.79	16.07
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	22.15	- -	162.16	36.42	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	31.3	- -	156.54	36.13	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	41.55	- -	167.97	37.79	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	19.26	- -	141.54	30.92	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	8.13	2.69	5.7	5.49	15.94	6.55	9.69	8.65
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	8.28	3.8	4.7	5.3	15.81	6.69	10.46	15.69
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	9.03	5.04	5.7	5.69	16.54	6.9	12.15	18.75
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	7.53	2.34	3.06	4.79	13.53	6.43	8.18	8.15
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	8.13	2.69	5.7	5.49	15.94	6.55	9.69	8.65
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	8.28	3.8	4.7	5.3	15.81	6.69	10.46	15.69
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	9.03	5.04	5.7	5.69	16.54	6.9	12.15	18.75
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	7.53	2.34	3.06	4.79	13.53	6.43	8.18	8.15
Price/Sales	- -	- -	- -	- -	- -	- -	- -	13.49	2.97	5.33	6.64	5.81	8.55	7.26	4.55
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	13.73	4.2	4.4	6.41	5.76	8.73	7.84	8.26
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	14.97	5.58	5.33	6.88	6.02	9.01	9.11	9.87
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	12.49	2.59	2.87	5.8	4.93	8.4	6.13	4.3
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	44.9	6.44	10.83	11.53	11.71	14.59	20.02	19.78
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	45.72	9.1	8.93	11.13	11.61	14.91	21.62	35.9
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	49.84	12.08	10.83	11.94	12.14	15.37	25.1	42.89
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	41.57	5.6	5.82	10.06	9.94	14.33	16.9	18.66
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	-6.36	-9.32	-29.78	87.62	349.81	-36.64	110.2	88.01
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	-6.93	-12.38	-36.1	94.02	365.84	-37.79	127.98	105.15
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	-5.78	-5.74	-19.4	79.23	299.31	-35.23	86.18	45.74
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	13.98	4.74	5.56	7.12	7.2	10.06	9.17	9.77
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	15.22	6.12	6.6	7.59	7.46	10.34	10.45	11.45
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	12.73	3.12	3.85	6.5	6.37	9.72	7.44	5.6
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	8.51	11.03	10.68	9.27	53.33	118.35	26.71
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	10.99	13.09	11.38	9.61	54.78	134.87	31.33
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	5.6	7.64	9.75	8.2	51.54	96.04	15.32
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	14.73	64.11	30.14	18.2	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	19.01	76.1	32.13	18.86	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	9.7	44.4	27.53	16.09	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	25.45	16.1	24	25.95	25.92	25.25	23.11	12.67
High Price	- -	- -	- -	- -	- -	- -	- -	28.25	30.2	24	26.88	26.89	26.6	28.98	27.47
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	240	235	249	309	360	334	330	370
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	262	303	296	330	373	343	377	433
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	219	155	172	283	318	323	268	212

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2001 Y	2002 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	08/31/2001	08/31/2002	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Shares Outstanding	5	7	7	8	8	9	9	9	9	11	11	11	11	11	14
Diluted Weighted Avg Shares	5	7	7	8	8	9	9	9	9	10	11	11	11	11	14
Basic Weighted Avg Shares	5	7	7	8	8	9	9	9	9	10	11	11	11	11	14
Revenue per Share	0.5	0.35	0.19	0.74	1.56	2.38	2.2	1.89	5.41	4.5	3.91	4.46	2.95	3.18	2.78
EBITDA per Share	0.16	0.05	0.08	0.35	0.87	1.17	1	-1.41	3.01	2.27	2.61	3.47	0.56	0.25	1.02
Operating Income per Share	0.07	-0.12	-0.01	0.16	0.54	0.73	0.43	-1.72	1.82	0.43	0.03	0.47	-1.25	-1.12	-0.76
Basic EPS, GAAP	0.05	-0.44	-0.02	0.12	0.47	0.46	0.24	-1.27	0.73	-0.25	0.16	0.71	-1.25	-1.48	-0.83
Basic EPS from Cont Ops	0.05	-0.44	-0.02	0.12	0.47	0.46	0.24	-1.27	1.13	0.12	0.49	1.04	-0.92	-1.15	-0.56
Diluted EPS, GAAP	0.05	-0.44	-0.02	0.12	0.47	0.46	0.24	-1.27	0.73	-0.25	0.16	0.71	-1.25	-1.48	-0.83
Diluted EPS from Cont Ops	0.05	-0.44	-0.02	0.12	0.47	0.46	0.24	-1.27	1.13	0.12	0.49	1.04	-0.92	-1.15	-0.56
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	0.2	0.41	0.37	0.33	0.33	0.33	0.33	0.27
Cash Flow per Share	0.3	0.02	0.03	0.39	0.88	1.2	1.27	0.57	2.5	2.22	2.25	2.21	1.73	1.15	0.64
Free Cash Flow per Basic Share	-0.19	-0.75	-0.29	-0.39	0.01	-0.69	-1.31	-4.07	-2.44	-0.66	0.29	0.07	-0.7	0.23	0.26
Cash & Equivalents per Share	0.02	0.01	0.02	0.35	0.43	0.17	0.07	0.01	- -	0.51	0.23	0.77	0.36	0.24	0.42
Book Value per Share	1.07	0.98	0.96	2.38	2.94	3.45	3.82	3.13	5.99	4.21	4.72	1.63	3.85	2.38	1.47
Tangible Book Value per Share	1.07	0.98	0.96	2.38	2.94	3.45	3.82	3.13	5.99	4.21	4.72	1.63	3.85	2.38	1.47