Uniroyal Global Engineered Products, Inc. Financial Ratios — UNIR

Profitability (USD)

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	63.26	49.73	31.03	-20.59	-13.91	-19.58	-59.18	-60.22
Return on Assets (%)	-220.97	212.6	-433.21	-390.41	-1,118.98	-992.5	36.24	9.06	13.95	12.63	-0.18	2.02	1.52	-1.87	-2.62
Return on Capital (%)	- -	-21.97	- -	- -	- -	- -	60.49	- -	- -	- -	-0.38	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	32.93	- -	- -	- -	-0.39	- -	- -	- -	- -
Gross Margin (%)	40.8	40.8	56.56	61.21	53.01	45.37	18.16	19.65	22	22.78	18.76	17.01	16.42	12.92	12.44
EBITDA Margin (%)	-3,260.47	-209.92	-91.91	-223.26	-240.53	-579.52	7.72	6.2	8.83	9.74	6.55	5.37	5.49	-0.98	1.25
Operating Margin (%)	-3,893.47	-210.43	-92.19	-226.28	-240.53	-579.52	6	4.74	7.26	8.02	4.63	3.16	2.89	-4.92	-2.11
Incremental Operating Margin (%)	21,514.61	- -	174.87	62.89	- -	- -	6.23	- -	179.15	131.17	156.39	- -	6.08	18.11	12.58
Pretax Margin (%)	-3,997	103.47	-116.52	-155.8	-319.78	-678.06	9.66	3.36	5.57	6.16	2.86	1.06	0.94	-4.15	-1.35
Profit Margin (%)	-3,997	103.47	-116.52	-155.8	-319.78	-678.06	9.47	4.72	7.77	7.35	-0.11	1.25	1.05	-2.03	-2.37
Net Income to Common Margin (%)	-4,069.01	17.69	-153.34	-155.8	-319.78	-678.06	9.47	4.31	4.96	4.48	-3.16	-1.87	-2.38	-7.36	-5.4
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	1.92	- -	- -	- -	103.82	- -	- -	- -	- -
Dvd Payout Ratio (%)	1.77	-484.91	24.01	- -	- -	- -	21.47	32.97	-6.5	-0.42	0.81	0.9	0.55	72.4	56.01
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	42.4	52.97	31.16	-20.42	-13.78	-19.47	-16.33	-26.49

Credit (USD)

Credit Ratios API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Total Debt	- -	- -	1	1	1	1	25	26	28	27	30	32	38	40	39
ST Debt	- -	- -	- -	- -	- -	- -	17	17	18	19	22	22	23	20	21
LT Debt	- -	- -	1	1	1	1	8	8	10	8	8	10	15	20	19
Total Debt/EBITDA	-0.06	-2.3	-4.15	-3.06	-3.16	-4.49	3.36	4.26	3.21	2.75	4.63	5.93	7.67	-68.16	44.09
Net Debt/EBITDA	-0.06	-2.3	-4.15	-3.04	-3.15	-4.49	3.03	3.75	2.77	2.23	3.91	5.14	5.53	-49.96	34.49
Total Debt/EBIT	-0.05	-2.3	-4.14	-3.02	-3.16	-4.49	4.32	5.57	3.9	3.34	6.56	10.07	14.57	-13.53	-26.03
Net Debt/EBIT	-0.05	-2.3	-4.14	-3	-3.15	-4.49	3.91	4.9	3.37	2.71	5.53	8.73	10.5	-9.92	-20.37
EBITDA to Interest Expense	- -	-3.81	-2.18	-2.47	-2.94	-3.26	5.71	3.93	5.46	6.05	3.89	2.83	2.46	-0.37	0.55
EBITDA-CapEx/Interest Expense	- -	-3.81	-2.18	-2.47	-2.94	-3.26	5.71	3.93	5.46	6.05	3.89	2.83	2.46	-0.37	0.55
EBIT to Interest Expense	- -	-3.82	-2.19	-2.5	-2.94	-3.26	4.43	3	4.49	4.98	2.75	1.67	1.29	-1.87	-0.92
Interest Expense	- -	- -	- -	- -	- -	- -	1	2	2	2	2	2	2	2	2
Common Equity/Total Assets	-7,066.89	-6,656.11	-11,814.05	-9,792.71	-15,352.46	-12,819.99	13.46	12.72	22.63	26.99	22.84	20.45	14.74	8.08	11.73
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	80.91	81.09	71.61	46.39	51.44	71.69	142.25	316.97	217.98
Long-Term Debt/Capital (%)	- -	- -	-96.82	-709.82	-774.91	-1,781.31	22.28	23.33	24.03	17.9	17.52	21.41	31.17	43.48	39.16
Long-Term Debt/Total Assets (%)	- -	- -	1,902.41	1,611.44	3,275.69	3,411.55	15.26	16.07	17.53	13.37	12.64	15.93	23.31	30.85	29.23
Total Debt/Equity (%)	-18.63	-51.48	-49.19	-87.65	-88.57	-94.68	263.12	247.66	197.97	159.24	193.57	234.76	356.37	629.01	456.7
Total Debt/Capital (%)	-22.89	-106.12	-96.82	-709.82	-774.91	-1,781.31	72.46	71.24	66.44	61.43	65.94	70.13	78.09	86.28	82.04
Total Debt/Total Assets (%)	464.52	992.83	1,902.41	1,611.44	3,275.69	3,411.55	49.61	49.07	48.47	45.91	47.56	52.17	58.39	61.21	61.25
Net Debt to Equity	-18.44	-51.48	-49.18	-87.07	-88.5	-94.59	237.67	218.06	170.85	129.18	163.38	203.47	256.77	461.08	357.28
Net Debt/Capital (%)	-22.61	-106.12	-96.76	-673.23	-769.62	-1,747.5	66.06	63.78	60.04	51.38	57.26	62.2	56.86	65.59	64.78
EBITDA	-4	- -	- -	- -	- -	- -	7	6	9	10	6	5	5	-1	1
EBITDA-CapEx	-4	- -	- -	- -	- -	- -	7	6	9	10	6	5	5	-1	1
Operating Income (Loss)	-5	- -	- -	- -	- -	- -	6	5	7	8	5	3	3	-3	-2

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Cash Ratio	- -	- -	- -	0.03	- -	0.01	0.01	0.02	0.06	0.04	0.04	0.03	0.01	0.05	0.01
Current Ratio	0.04	0.05	0.04	0.31	0.19	0.34	1.16	1.15	1.22	1.13	1.03	0.97	0.89	0.89	0.99
Quick Ratio	0.02	0.01	0.01	0.09	0.05	0.08	0.52	0.5	0.54	0.53	0.46	0.39	0.33	0.33	0.27
CFO/Avg Current Liab	-0.22	-0.23	-0.09	-0.43	-1.15	-1.66	0.44	0.14	0.18	0.19	0.17	0.15	0.13	-0.03	-0.04
Common Equity/Total Assets	-7,066.89	-6,656.11	-11,814.05	-9,792.71	-15,352.46	-12,819.99	13.46	12.72	22.63	26.99	22.84	20.45	14.74	8.08	11.73
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	80.91	81.09	71.61	46.39	51.44	71.69	142.25	316.97	217.98
Long-Term Debt/Capital (%)	- -	- -	-96.82	-709.82	-774.91	-1,781.31	22.28	23.33	24.03	17.9	17.52	21.41	31.17	43.48	39.16
Long-Term Debt/Total Assets (%)	- -	- -	1,902.41	1,611.44	3,275.69	3,411.55	15.26	16.07	17.53	13.37	12.64	15.93	23.31	30.85	29.23
Total Debt/Equity (%)	-18.63	-51.48	-49.19	-87.65	-88.57	-94.68	263.12	247.66	197.97	159.24	193.57	234.76	356.37	629.01	456.7
Total Debt/Capital (%)	-22.89	-106.12	-96.82	-709.82	-774.91	-1,781.31	72.46	71.24	66.44	61.43	65.94	70.13	78.09	86.28	82.04
Total Debt/Total Assets (%)	464.52	992.83	1,902.41	1,611.44	3,275.69	3,411.55	49.61	49.07	48.47	45.91	47.56	52.17	58.39	61.21	61.25
CFO/Total Liabilities	-20.55	-26.25	-5.87	-24	-15.15	-15.85	16.14	9.89	12.05	13.53	11.77	11.05	8.47	-1.68	-2.73
CFO/CapEx	- -	-2,573.78	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-1,343.44	-1,028.81	-1,714.13	-1,505.36	-2,232.03	-1,776.25	1.91	2.17	2.71	2.87	1.83	1.73	1.14	0.15	0.55

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Accounts Receivable Turnover	8.07	7.92	23.27	12.69	17.44	7.03	12.63	6.64	6.92	6.98	6.6	7.22	7.57	5.53	7.68
Days Sales Outstanding	45.23	46.07	15.69	28.77	20.93	51.9	28.9	54.96	52.72	52.3	55.27	50.57	48.23	66	47.53
Inventory Turnover	1.6	2.17	2.52	1.83	2.95	1.28	8.97	4.55	4.45	4.48	4.33	4.21	3.95	2.83	3.16
Days Inventory Outstanding	228.19	168.14	144.72	199.69	123.6	284.39	40.68	80.14	81.97	81.4	84.27	86.65	92.42	129.01	115.67
Accounts Payable Turnover	0.08	0.37	0.41	0.35	0.45	0.32	20.96	8.61	9.17	10.32	9.32	8.36	8.17	6.19	8.18
Accounts Payable Turnover Days	4,470.04	996.5	883.56	1,042.35	818.64	1,152.65	17.41	42.4	39.82	35.36	39.16	43.66	44.69	59	44.63
Cash Conversion Cycle	-4,196.62	-782.3	-723.16	-813.9	-674.11	-816.36	52.18	92.7	94.86	98.34	100.39	93.56	95.97	136.01	118.57
Inventory to Cash Days	-182.96	-122.07	-129.03	-170.92	-102.67	-232.49	-11.78	-25.18	-29.25	-29.1	-29	-36.08	-44.19	-63.01	-68.13
Inventories	- -	- -	- -	- -	- -	- -	17	17	18	17	20	19	19	18	22
Raw Materials	- -	- -	- -	- -	- -	- -	5	5	5	5	6	6	5	5	8
Work In Process	- -	- -	- -	- -	- -	- -	4	4	4	4	5	5	5	4	6
Finished Goods	- -	- -	- -	- -	- -	- -	9	9	9	9	10	10	11	11	11
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Market Capitalization	1	- -	1	1	4	4	10	33	60	62	27	28	14	6	6
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	1	2	1	1	1	1	2	- -
+ Preferred Equity and Hybrid Capital	2	2	2	3	3	3	3	4	1	1	1	1	1	1	1
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	1	1	1	1	25	26	28	27	30	32	38	40	39
Enterprise Value	3	3	3	4	8	7	37	62	88	88	57	60	53	45	46
Total Capital	-1	- -	-1	- -	- -	- -	34	36	43	44	45	45	49	46	48
Total Debt/Capital (%)	-22.89	-106.12	-96.82	-709.82	-774.91	-1,781.31	72.46	71.24	66.44	61.43	65.94	70.13	78.09	86.28	82.04
Total Debt / EV	0.08	0.17	0.16	0.13	0.1	0.13	0.67	0.42	0.32	0.3	0.52	0.53	0.72	0.89	0.85
EV/Sales	24.24	28.86	23.53	53.55	77	195.57	0.39	0.63	0.88	0.88	0.58	0.6	0.58	0.75	0.65
EV/EBITDA	- -	- -	- -	- -	- -	- -	5.04	10.18	9.97	9.05	8.88	11.19	10.58	- -	51.73
EV/EBIT	- -	- -	- -	- -	- -	- -	6.49	13.32	12.14	10.99	12.56	18.99	20.1	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	4.76	- -	- -	- -	10.38	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	4.76	- -	- -	- -	10.38	- -	- -	- -	- -
Diluted Market Cap	- -	- -	1	1	4	4	13	44	61	62	27	28	14	6	6
Diluted Enterprise Value	3	3	3	4	8	7	40	73	88	89	57	60	53	45	46
EV per Share	2.17	2.12	2.5	1.53	2.72	2.61	12.97	21.64	23.26	23.62	15.27	16	14.18	12.07	12.4
TTM Sales	- -	- -	- -	- -	- -	- -	95	98	100	100	98	100	91	60	72
TTM EBITDA	-4	- -	- -	- -	- -	- -	7	6	9	10	6	5	5	-1	1
TTM Operating Income	-5	- -	- -	- -	- -	- -	6	5	7	8	5	3	3	-3	-2
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	8	- -	- -	- -	5	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	8	- -	- -	- -	5	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Price/Free Cash Flow	-1.43	-0.38	-8.08	-3.9	-31.71	-22.17	2.03	10.38	11.49	11.03	4.94	5.37	3.01	-5.65	-4.07
EV/EBIT	- -	- -	- -	- -	- -	- -	6.49	13.32	12.14	10.99	12.56	18.99	20.1	- -	- -
Enterprise Value	3	3	3	4	8	7	37	62	88	88	57	60	53	45	46
Low Price	0.25	0.03	- -	0.1	0.27	0.6	0.9	2.5	6.75	13.75	5.7	5	3.75	0.38	1
EV/Sales	24.24	28.86	23.53	53.55	77	195.57	0.39	0.63	0.88	0.88	0.58	0.6	0.58	0.75	0.65
EV/EBITDA	- -	- -	- -	- -	- -	- -	5.04	10.18	9.97	9.05	8.88	11.19	10.58	- -	51.73
Price/Earnings	- -	5.51	- -	- -	- -	- -	1.09	7.7	9.26	13.81	- -	- -	- -	- -	- -
Price/Earnings Average	- -	17.43	- -	- -	- -	- -	0.63	5.34	7.69	14.63	- -	- -	- -	- -	- -
Price/Earnings High	- -	36.73	- -	- -	- -	- -	2.81	8.07	14.47	18.79	- -	- -	- -	- -	- -
Price/Earnings Low	- -	2.02	- -	- -	- -	- -	0.28	1.67	3.91	11.51	- -	- -	- -	- -	- -
Price/Book Value	-0.15	-0.03	-0.16	-0.31	-1.19	-1.01	1.49	4.91	4.58	3.91	1.92	2.26	1.44	1.06	0.82
Price/Book Value Average	-0.47	-0.1	-0.1	-0.27	-0.71	-0.79	0.86	3.4	3.81	4.14	3.72	2.23	2.2	1.56	0.68
Price/Book Value High	-1.09	-0.21	-0.99	-0.95	-1.43	-1.38	3.84	5.14	7.16	5.32	4.96	3.07	3.37	3.53	1.01
Price/Book Value Low	-0.1	-0.01	- -	-0.08	-0.22	-0.46	0.38	1.07	1.93	3.26	1.49	1.5	1.44	0.26	0.49
Price/Tangible Book Value	-0.15	-0.03	-0.16	-0.31	-1.19	-1.01	5.47	16.67	7	5.32	2.76	3.45	2.62	6.83	1.97
Price/Tangible Book Value Average	-0.47	-0.1	-0.1	-0.27	-0.71	-0.79	3.15	11.56	5.82	5.64	5.36	3.41	3.99	10.08	1.64
Price/Tangible Book Value High	-1.09	-0.21	-0.99	-0.95	-1.43	-1.38	14.06	17.47	10.94	7.24	7.15	4.69	6.11	22.76	2.43
Price/Tangible Book Value Low	-0.1	-0.01	- -	-0.08	-0.22	-0.46	1.41	3.62	2.95	4.44	2.14	2.3	2.62	1.71	1.19
Price/Sales	3.04	0.97	3.78	7.69	42.31	99.24	0.1	0.33	0.46	0.62	0.28	0.28	0.15	0.09	0.09
Price/Sales Average	9.53	3.08	2.49	6.7	25.27	77.22	0.06	0.23	0.38	0.66	0.54	0.28	0.23	0.14	0.07
Price/Sales High	22.32	6.5	23.63	23.23	50.77	134.82	0.27	0.35	0.72	0.84	0.72	0.38	0.36	0.31	0.11
Price/Sales Low	2.03	0.36	0.05	2.06	7.76	44.94	0.03	0.07	0.19	0.52	0.22	0.19	0.15	0.02	0.05
Price/Cash Flow	-1.43	-0.38	-8.08	-3.9	-31.71	-22.17	1.51	7.77	8.65	11.01	4.94	5.37	3.01	-5.65	-4.07
Price/Cash Flow Average	-4.49	-1.19	-5.33	-3.4	-18.94	-17.25	0.87	5.39	7.19	11.66	9.58	5.3	4.59	-8.34	-3.38
Price/Cash Flow High	-10.51	-2.51	-50.53	-11.77	-38.05	-30.11	3.89	8.15	13.52	14.98	12.78	7.3	7.02	-18.83	-5.02
Price/Cash Flow Low	-0.96	-0.14	-0.1	-1.05	-5.81	-10.04	0.39	1.69	3.65	9.17	3.83	3.58	3.01	-1.41	-2.45
Price/Free Cash Flow Average	-4.49	-1.19	-5.33	-3.4	-18.94	-17.25	1.17	7.2	9.55	11.69	9.58	5.3	4.59	-8.34	-3.38
Price/Free Cash Flow High	-10.51	-2.51	-50.53	-11.77	-38.05	-30.11	5.21	10.88	17.96	15.01	12.78	7.3	7.02	-18.83	-5.02
Price/Free Cash Flow Low	-0.96	-0.14	-0.1	-1.05	-5.81	-10.04	0.52	2.26	4.85	9.19	3.83	3.58	3.01	-1.41	-2.45
EV/Sales Average	33.16	31.06	22.25	51.87	59.93	173.54	0.34	0.53	0.78	0.92	0.84	0.6	0.66	0.79	0.63
EV/Sales High	50.77	34.64	43.33	79.88	85.48	231.14	0.55	0.65	1.22	1.1	1.03	0.7	0.79	0.97	0.67
EV/Sales Low	22.84	28.21	19.81	44.01	42.38	141.26	0.31	0.37	0.53	0.78	0.52	0.51	0.58	0.68	0.61
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	4.46	8.53	8.81	9.43	12.88	11.12	12.05	- -	50.55
EV/EBITDA High	- -	- -	- -	- -	- -	- -	7.18	10.44	13.83	11.33	15.65	13.08	14.31	- -	53.36
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	4.03	5.95	6.01	8	7.92	9.44	10.58	- -	48.97
EV/EBIT Average	- -	- -	- -	- -	- -	- -	5.75	11.15	10.72	11.45	18.23	18.88	22.89	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	9.24	13.66	16.83	13.76	22.14	22.2	27.19	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	5.19	7.78	7.31	9.71	11.2	16.03	20.1	- -	- -
Last Price	0.37	0.08	0.4	0.37	1.5	1.33	3.5	11.5	16	16.5	7.35	7.5	3.75	1.5	1.66
High Price	2.75	0.5	2.5	1.12	1.8	1.8	9	12.05	25	22.45	19	10.2	8.75	5	2.05
Enterprise Value Average	4	3	3	4	6	7	33	52	78	92	83	59	60	48	45
Enterprise Value High	6	4	6	6	8	9	53	64	122	111	101	70	72	58	48
Enterprise Value Low	3	3	3	3	4	5	29	36	53	78	51	50	53	41	44

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Shares Outstanding	1	1	1	3	3	3	3	3	4	4	4	4	4	4	4
Diluted Weighted Avg Shares	1	1	1	2	3	3	4	4	4	4	4	4	4	4	4
Basic Weighted Avg Shares	1	1	1	2	3	3	3	3	3	4	4	4	4	4	4
Revenue per Share	0.12	0.08	0.11	0.05	0.04	0.01	33.81	34.67	34.8	26.66	26.23	26.63	24.39	16.12	19.19
EBITDA per Share	-4.02	-0.16	-0.1	-0.11	-0.09	-0.08	2.61	2.15	3.07	2.6	1.72	1.43	1.34	-0.16	0.24
Operating Income per Share	-4.8	-0.16	-0.1	-0.11	-0.09	-0.08	2.03	1.64	2.53	2.14	1.21	0.84	0.71	-0.79	-0.41
Basic EPS, GAAP	-5.01	0.01	-0.16	-0.08	-0.11	-0.09	3.2	1.49	1.73	1.19	-0.83	-0.5	-0.58	-1.19	-1.04
Basic EPS from Cont Ops	-4.93	0.08	-0.12	-0.08	-0.11	-0.09	3.2	1.64	2.7	1.96	-0.03	0.33	0.26	-0.33	-0.46
Diluted EPS, GAAP	-5.01	0.01	-0.16	-0.08	-0.11	-0.09	2.39	1.12	1.3	1.19	-0.83	-0.5	-0.58	-1.19	-1.04
Diluted EPS from Cont Ops	-4.93	0.08	-0.12	-0.08	-0.11	-0.09	2.39	1.23	2.04	1.96	-0.03	0.33	0.26	-0.33	-0.46
Dividend per Share	- -	- -	- -	- -	- -	- -	0.69	0.63	0.86	0.76	0.79	0.83	0.83	- -	- -
Cash Flow per Share	-0.26	-0.2	-0.05	-0.1	-0.05	-0.06	2.31	1.48	1.85	1.5	1.49	1.4	1.25	-0.27	-0.41
Free Cash Flow per Basic Share	-0.26	-0.2	-0.05	-0.1	-0.05	-0.06	2.31	1.48	1.85	1.5	1.49	1.4	1.25	-0.27	-0.41
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	0.11	0.21	0.51	0.35	0.34	0.28	0.14	0.44	0.12
Book Value per Share	-2.52	-2.38	-2.51	-1.19	-1.26	-1.31	2.35	2.34	3.49	4.22	3.83	3.32	2.6	1.42	2.02
Tangible Book Value per Share	-2.52	-2.38	-2.51	-1.19	-1.26	-1.31	0.64	0.69	2.29	3.1	2.66	2.17	1.43	0.22	0.84