Riley Exploration Permian, Inc. Financial Ratios — REPX

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	-0.22	8.94	-2.42	-124.76	-78.21	-13.58	26.28	-6.65	-80.5	-59.85	- -	41.31	29.56	19.07	28.1
Return on Assets (%)	-0.15	6.72	-2.05	-100.86	-40.86	-6.89	17.84	-4.74	-51.05	-33.37	- -	25.89	15.28	9.17	14.87
Return on Capital (%)	1	7.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.71	22.74	14.37	21.82
Return on Invested Capital (%)	11.56	8.06	- -	- -	- -	- -	- -	- -	- -	- -	- -	45.24	22.13	14.72	11.96
Gross Margin (%)	48.51	46.27	34.55	-11.94	2.4	8.05	25.29	16.23	-23.37	62.19	- -	73.8	60	57.05	46.49
EBITDA Margin (%)	52.35	51.7	16.62	-237.75	-63.33	1.45	17.63	4.3	-104.44	56.87	- -	73.24	63.18	55.73	57.77
Operating Margin (%)	35.8	33.15	14.92	-45.51	-27.68	-16.95	4.09	-10.28	-95.36	42.11	- -	66.35	49.99	47.96	36.04
Incremental Operating Margin (%)	31.24	44.35	164.64	63.77	- -	4,536.36	87.04	77.6	127.71	44.94	- -	- -	- -	26.39	304.75
Pretax Margin (%)	31.9	31.63	-5.76	-281.8	-89.88	-18.04	7.24	-9.45	-120.08	-22.41	- -	46.89	38.94	28.52	53.31
Profit Margin (%)	-0.33	17.96	-5.72	-401.05	-89.88	-12.26	26.72	-8.88	-120.08	-43.48	- -	36.68	29.75	21.67	41.03
Net Income to Common Margin (%)	-0.33	17.96	-5.72	-401.05	-89.88	-12.26	26.72	-8.88	-120.08	-44.46	- -	36.68	29.75	21.67	41.03
Effective Tax Rate (%)	35.28	40.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.77	23.6	24	23.03
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-37.81	- -	21.24	24.83	34.68	20.72
Sustainable Growth Rate (%)	-0.22	8.94	-2.42	-124.76	-78.21	-13.58	26.28	-6.65	-80.5	-82.49	- -	32.54	22.22	12.46	22.28

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	10	3	1	1	3	- -	- -	- -	- -	62	68	61	362	277	255
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	3	5	26	28	27
LT Debt	10	3	1	1	2	- -	- -	- -	- -	60	65	56	336	249	228
Total Debt/EBITDA	0.96	0.43	0.39	-0.07	-0.85	1.32	0.12	0.68	-0.04	0.73	- -	0.26	1.53	1.21	1.13
Net Debt/EBITDA	0.96	0.42	0.37	-0.07	-0.82	-1.4	-2.89	-14.48	0.49	0.5	- -	0.18	1.44	1.12	1.02
Total Debt/EBIT	1.41	0.66	-1.2	-0.06	-0.61	-0.11	0.52	-0.28	-0.03	1.04	- -	0.3	2.11	1.8	1.91
Net Debt/EBIT	1.4	0.65	-1.16	-0.06	-0.59	0.12	-12.46	6.05	0.41	0.72	- -	0.21	1.98	1.67	1.73
EBITDA to Interest Expense	14.48	22.74	26.03	-183.19	-29.01	1.28	207	21.1	-396.62	23.3	- -	-1,491.34	8.13	7.23	7.88
EBITDA-CapEx/Interest Expense	2.92	16.23	-19.55	-190.32	-33.41	-2.23	-0.6	-22.8	-410.25	6.89	- -	-679.59	3.28	3.12	3.31
EBIT to Interest Expense	9.9	14.58	23.38	-35.06	-12.68	-14.98	48	-50.5	-362.12	17.26	- -	-1,351.15	6.43	6.22	4.91
Interest Expense	1	- -	- -	- -	- -	- -	- -	- -	- -	4	- -	- -	29	32	29
Common Equity/Total Assets	68.23	82.91	86.88	62.2	38.29	63.85	71.35	71.15	50.55	57.1	60.03	64.71	44.58	51.4	54.23
Long-Term Debt/Equity (%)	34	10.25	2.56	12.68	74.65	0.95	1.08	0.65	0.59	27.06	27.33	16.79	79.69	48.86	35.93
Long-Term Debt/Capital (%)	25.31	9.28	2.49	11.17	42.34	0.93	1.06	0.63	0.56	21.12	21.29	14.21	42.87	31.67	25.62
Long-Term Debt/Total Assets (%)	23.2	8.5	2.23	7.89	28.58	0.6	0.77	0.46	0.3	15.45	16.41	10.87	35.52	25.11	19.48
Total Debt/Equity (%)	34.33	10.5	2.76	13.55	76.33	1.74	1.83	2.25	4.38	28.16	28.39	18.18	85.86	54.28	40.21
Total Debt/Capital (%)	25.56	9.5	2.69	11.93	43.29	1.71	1.8	2.2	4.2	21.97	22.12	15.38	46.2	35.18	28.68
Total Debt/Total Assets (%)	23.42	8.71	2.4	8.43	29.22	1.11	1.31	1.6	2.22	16.08	17.05	11.76	38.28	27.9	21.8
Net Debt to Equity	34.23	10.34	2.65	13.02	74.01	-1.84	-44.2	-48.13	-57.5	19.37	23.83	12.81	80.8	50.21	36.26
Net Debt/Capital (%)	25.5	9.37	2.59	11.52	42.53	-1.87	-79.21	-88.91	-122.62	16.08	19.08	11.21	44.34	33.09	26.39
EBITDA	11	8	2	-15	-3	- -	1	- -	-3	86	- -	236	237	229	226
EBITDA-CapEx	2	6	-2	-15	-3	- -	- -	- -	-3	25	- -	107	96	99	95
Operating Income (Loss)	7	5	2	-3	-1	-1	- -	-1	-3	64	- -	213	187	197	141

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.02	0.03	0.02	0.03	0.1	0.3	5.68	5.01	2.6	0.2	0.13	0.17	0.16	0.11	0.11
Current Ratio	1.96	1.96	1.03	1.01	2.04	2.45	7.93	7.01	3.87	0.44	0.49	0.67	0.67	0.55	0.6
Quick Ratio	1.01	0.92	0.45	0.36	0.72	1.15	6.66	5.92	3.09	0.42	0.41	0.51	0.53	0.47	0.38
CFO/Avg Current Liab	4.56	4.75	3.59	0.28	-0.94	0.22	2.31	0.39	-2.56	2.04	- -	2.43	2.43	2.27	1.52
Common Equity/Total Assets	68.23	82.91	86.88	62.2	38.29	63.85	71.35	71.15	50.55	57.1	60.03	64.71	44.58	51.4	54.23
Long-Term Debt/Equity (%)	34	10.25	2.56	12.68	74.65	0.95	1.08	0.65	0.59	27.06	27.33	16.79	79.69	48.86	35.93
Long-Term Debt/Capital (%)	25.31	9.28	2.49	11.17	42.34	0.93	1.06	0.63	0.56	21.12	21.29	14.21	42.87	31.67	25.62
Long-Term Debt/Total Assets (%)	23.2	8.5	2.23	7.89	28.58	0.6	0.77	0.46	0.3	15.45	16.41	10.87	35.52	25.11	19.48
Total Debt/Equity (%)	34.33	10.5	2.76	13.55	76.33	1.74	1.83	2.25	4.38	28.16	28.39	18.18	85.86	54.28	40.21
Total Debt/Capital (%)	25.56	9.5	2.69	11.93	43.29	1.71	1.8	2.2	4.2	21.97	22.12	15.38	46.2	35.18	28.68
Total Debt/Total Assets (%)	23.42	8.71	2.4	8.43	29.22	1.11	1.31	1.6	2.22	16.08	17.05	11.76	38.28	27.9	21.8
CFO/Total Liabilities	64.44	116.19	135.21	10.63	-19.15	5.26	49.21	8.78	-58.32	51.69	- -	93.64	39.53	51	39.7
CFO/CapEx	1.05	3.39	1.64	0.84	-2.25	0.83	1.29	0.51	-14.21	1.42	- -	1.33	1.47	1.9	1.62
Altman's Z-Score	1.81	2.17	1.6	-4.93	-7.94	-7.05	-4.19	-6.08	-12.33	2.27	- -	4.05	1.86	2.13	1.7

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	12.9	11.32	13.82	9.99	10.8	9.95	13.42	12.11	8.59	17.46	- -	15.43	13.57	12.67	12.12
Days Sales Outstanding	28.29	32.23	26.42	36.54	33.79	36.67	27.2	30.14	42.47	20.9	- -	23.65	26.9	28.82	30.11
Inventory Turnover	9.51	6.35	8.77	10.25	7.8	7.37	8.73	9.36	9.66	- -	- -	17.44	19.92	29.58	30.7
Days Inventory Outstanding	38.36	57.44	41.6	35.6	46.79	49.5	41.82	38.99	37.79	- -	- -	20.93	18.33	12.34	11.89
Accounts Payable Turnover	12.06	11.61	9.4	7.25	8.54	17.44	27.53	20.27	15.17	- -	- -	15.61	37.8	19.75	22.29
Accounts Payable Turnover Days	30.26	31.43	38.82	50.31	42.75	20.93	13.26	18	24.06	- -	- -	23.39	9.66	18.48	16.38
Cash Conversion Cycle	36.4	58.24	29.2	21.82	37.83	65.24	55.76	51.13	56.2	- -	- -	21.19	35.56	22.68	25.62
Inventory to Cash Days	-10.07	-25.2	-15.18	0.93	-13	-12.83	-14.62	-8.86	4.69	- -	- -	2.72	8.57	16.48	18.22
Inventories	1	1	1	1	1	1	- -	- -	- -	- -	1	9	6	6	8
Raw Materials	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	1	1	1	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	9	6	6	8

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	37	24	16	7	4	8	10	5	13	462	383	593	556	686	573
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	3	3	2	17	8	13	15	13	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	10	3	1	1	3	- -	- -	- -	- -	62	68	61	362	277	255
Enterprise Value	47	27	17	8	7	8	7	2	12	507	442	641	903	950	811
Total Capital	40	36	33	8	6	5	7	6	3	284	305	394	784	788	889
Total Debt/Capital (%)	25.56	9.5	2.69	11.93	43.29	1.71	1.8	2.2	4.2	21.97	22.12	15.38	46.2	35.18	28.68
Total Debt / EV	0.22	0.13	0.05	0.12	0.37	0.01	0.02	0.06	0.01	0.12	0.15	0.09	0.4	0.29	0.31
EV/Sales	2.28	1.73	1.2	1.34	1.43	1.79	1.21	0.47	3.89	3.36	- -	1.99	2.41	2.32	2.07
EV/EBITDA	4.35	3.34	7.22	- -	- -	123.54	6.87	10.96	- -	5.91	- -	2.72	3.81	4.15	3.58
EV/EBIT	6.36	5.21	- -	- -	- -	- -	29.65	- -	- -	8.47	- -	3.15	5.25	6.18	6.08
EV/Cash Flow to Firm	4.92	3.35	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.76	3.93	3.51	3.45
EV/Free Cash Flow to Firm	50.41	4.7	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.29	10.24	6.77	7.84
Diluted Market Cap	37	24	16	7	4	8	10	5	13	376	383	579	545	666	560
Diluted Enterprise Value	47	27	17	8	7	8	7	2	12	422	442	627	891	930	797
EV per Share	92.36	53.51	32.64	16.32	13.17	9.49	8.03	2.6	13.26	25.79	22.31	31.78	44.23	44.21	37.32
TTM Sales	21	16	14	6	5	5	6	5	3	151	- -	322	375	410	392
TTM EBITDA	11	8	2	-15	-3	- -	1	- -	-3	86	- -	236	237	229	226
TTM Operating Income	7	5	2	-3	-1	-1	- -	-1	-3	64	- -	213	187	197	141
TTM Cash Flow to Firm	10	8	- -	- -	- -	- -	- -	- -	- -	- -	- -	170	229	270	235
TTM Free Cash Flow to Firm	1	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	42	88	140	103

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	81.92	4.27	6.13	-82.03	-2.92	-252.03	33.76	-24.51	-7.98	14.7	- -	13.78	8.27	5.73	6.89
EV/EBIT	6.36	5.21	- -	- -	- -	- -	29.65	- -	- -	8.47	- -	3.15	5.25	6.18	6.08
Enterprise Value	47	27	17	8	7	8	7	2	12	507	442	641	903	950	811
Low Price	69.6	42	30	9.48	6.24	4.44	7.08	4.69	4.43	8.66	13.8	15.91	24.31	21.27	21.98
EV/Sales	2.28	1.73	1.2	1.34	1.43	1.79	1.21	0.47	3.89	3.36	- -	1.99	2.41	2.32	2.07
EV/EBITDA	4.35	3.34	7.22	- -	- -	123.54	6.87	10.96	- -	5.91	- -	2.72	3.81	4.15	3.58
Price/Earnings	- -	8.42	- -	- -	- -	- -	6.43	- -	- -	- -	- -	4.88	4.81	7.44	3.47
Price/Earnings Average	- -	11.46	- -	- -	- -	- -	6.03	- -	- -	- -	- -	4.36	5.89	6.47	3.69
Price/Earnings High	- -	17.74	- -	- -	- -	- -	16.73	- -	- -	- -	- -	5.96	8.44	8.66	4.93
Price/Earnings Low	- -	7.55	- -	- -	- -	- -	4	- -	- -	- -	- -	2.64	4.29	4.96	2.89
Price/Book Value	1.21	0.72	0.49	0.98	1.3	1.64	1.49	0.82	4.88	2.08	1.61	1.78	1.32	1.34	0.9
Price/Book Value Average	1.62	0.98	0.83	1.91	2.06	1.33	1.4	1.35	2.89	2.14	2.21	1.59	1.61	1.17	0.96
Price/Book Value High	2.42	1.52	1.07	4.73	4.49	3.2	3.88	2.27	17.16	7.03	6.61	2.18	2.31	1.56	1.29
Price/Book Value Low	1.17	0.65	0.47	0.64	0.97	0.76	0.93	0.66	1.45	0.77	1.15	0.96	1.18	0.89	0.75
Price/Tangible Book Value	1.21	0.72	0.49	0.98	1.3	1.64	1.49	0.82	4.88	2.08	1.61	1.78	1.32	1.34	0.9
Price/Tangible Book Value Average	1.62	0.98	0.83	1.91	2.06	1.33	1.4	1.35	2.89	2.14	2.21	1.59	1.61	1.17	0.96
Price/Tangible Book Value High	2.42	1.52	1.07	4.73	4.49	3.2	3.88	2.27	17.16	7.03	6.61	2.18	2.31	1.56	1.29
Price/Tangible Book Value Low	1.17	0.65	0.47	0.64	0.97	0.76	0.93	0.66	1.45	0.77	1.15	0.96	1.18	0.89	0.75
Price/Sales	1.77	1.51	1.14	1.18	0.91	1.72	1.72	1.06	4.36	2.49	- -	1.79	1.43	1.61	1.42
Price/Sales Average	2.38	2.06	1.94	2.31	1.45	1.4	1.61	1.74	2.58	2.56	- -	1.6	1.75	1.4	1.51
Price/Sales High	3.55	3.19	2.5	5.72	3.15	3.35	4.47	2.93	15.32	8.4	- -	2.19	2.51	1.88	2.02
Price/Sales Low	1.71	1.36	1.1	0.78	0.68	0.8	1.07	0.85	1.3	0.92	- -	0.97	1.28	1.07	1.19
Price/Cash Flow	4.03	3.01	2.39	15.15	-4.21	52.37	7.55	23.1	-8.55	4.37	- -	3.38	2.59	2.68	2.63
Price/Cash Flow Average	5.41	4.1	4.07	29.55	-6.67	42.54	7.08	37.84	-5.06	4.48	- -	3.02	3.17	2.34	2.79
Price/Cash Flow High	8.07	6.34	5.24	73.21	-14.54	101.92	19.63	63.63	-30.05	14.74	- -	4.13	4.55	3.12	3.73
Price/Cash Flow Low	3.9	2.7	2.31	9.97	-3.13	24.22	4.69	18.43	-2.54	1.61	- -	1.83	2.31	1.79	2.19
Price/Free Cash Flow Average	109.78	5.82	10.46	-160.05	-4.62	-204.71	31.65	-40.15	-4.72	15.08	- -	12.33	10.12	4.98	7.33
Price/Free Cash Flow High	163.81	9	13.45	-396.5	-10.07	-490.51	87.8	-67.51	-28.07	49.58	- -	16.86	14.51	6.67	9.8
Price/Free Cash Flow Low	79.17	3.83	5.94	-54.01	-2.17	-116.56	20.97	-19.55	-2.38	5.42	- -	7.45	7.38	3.82	5.74
EV/Sales Average	2.88	2.28	2	2.47	1.97	1.45	1.1	1.15	2.11	3.44	- -	1.8	2.74	2.1	2.16
EV/Sales High	4.05	3.4	2.56	5.88	3.67	3.51	3.97	2.34	14.86	10.62	- -	2.4	3.52	2.59	2.69
EV/Sales Low	2.22	1.57	1.17	0.94	1.2	0.82	0.56	0.26	0.82	1.43	- -	1.14	2.25	1.76	1.82
EV/EBITDA Average	5.51	4.4	12.06	- -	- -	100.08	6.26	26.76	- -	6.05	- -	2.45	4.34	3.77	3.74
EV/EBITDA High	7.74	6.58	15.4	- -	- -	241.77	22.5	54.39	- -	18.67	- -	3.28	5.58	4.65	4.65
EV/EBITDA Low	4.24	3.04	7.01	- -	- -	56.39	3.18	5.95	- -	2.51	- -	1.56	3.56	3.15	3.16
EV/EBIT Average	8.05	6.86	- -	- -	- -	- -	27.01	- -	- -	8.67	- -	2.84	5.98	5.6	6.35
EV/EBIT High	11.32	10.26	- -	- -	- -	- -	97.03	- -	- -	26.78	- -	3.8	7.69	6.91	7.9
EV/EBIT Low	6.2	4.75	- -	- -	- -	- -	13.69	- -	- -	3.6	- -	1.81	4.9	4.69	5.36
Last Price	72.01	46.8	30.96	14.4	8.4	9.6	11.4	5.88	14.88	23.48	19.32	29.43	27.24	31.92	26.4
High Price	144	98.64	67.91	69.6	28.98	18.68	29.64	16.2	52.32	79.2	79.2	36	47.79	37.15	37.55
Enterprise Value Average	59	36	28	15	9	7	6	6	6	519	585	578	1,027	861	847
Enterprise Value High	83	53	35	36	17	16	23	11	45	1,603	1,630	773	1,322	1,062	1,053
Enterprise Value Low	46	25	16	6	6	4	3	1	3	216	333	368	843	721	715

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	1	1	1	1	1	1	1	1	1	20	20	20	20	21	22
Diluted Weighted Avg Shares	1	1	1	1	1	1	1	1	1	16	20	20	20	21	21
Basic Weighted Avg Shares	1	1	1	1	1	1	1	1	1	16	20	20	20	21	21
Revenue per Share	40.59	30.97	27.19	12.16	9.2	5.57	6.63	5.53	3.41	9.43	- -	16.45	19.03	19.8	18.55
EBITDA per Share	21.25	16.01	4.52	-28.9	-5.83	0.08	1.17	0.24	-3.57	5.36	- -	12.05	12.02	11.04	10.72
Operating Income per Share	14.53	10.27	4.06	-5.53	-2.55	-0.95	0.27	-0.57	-3.26	3.97	- -	10.92	9.51	9.5	6.68
Basic EPS, GAAP	-0.13	5.56	-1.55	-48.76	-8.27	-0.68	1.77	-0.49	-4.1	-4.19	- -	6.04	5.66	4.29	7.61
Basic EPS from Cont Ops	8.38	5.83	-1.55	-48.76	-8.27	-0.72	0.5	-0.49	-4.1	-2.93	- -	6.04	5.66	4.29	7.61
Diluted EPS, GAAP	-0.13	5.55	-1.55	-48.76	-8.27	-0.68	1.77	-0.49	-4.1	-4.19	- -	5.99	5.58	4.26	7.59
Diluted EPS from Cont Ops	8.33	5.82	-1.55	-48.76	-8.27	-0.72	0.5	-0.49	-4.1	-2.93	- -	5.99	5.58	4.26	7.59
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.23	- -	1.28	1.41	1.49	1.58
Cash Flow per Share	17.85	15.55	12.96	0.95	-1.99	0.18	1.51	0.25	-1.74	5.37	- -	8.71	10.51	11.89	10.06
Free Cash Flow per Basic Share	0.88	10.97	5.05	-0.18	-2.88	-0.04	0.34	-0.24	-1.86	1.6	- -	2.15	3.34	5.62	3.84
Cash & Equivalents per Share	0.06	0.11	0.07	0.08	0.15	0.21	3.51	3.44	1.75	0.87	0.42	0.66	0.75	0.61	0.82
Book Value per Share	59.43	64.94	63.45	14.71	6.45	5.85	7.63	7.15	3.05	11.27	11.99	16.54	20.66	23.77	29.2
Tangible Book Value per Share	59.43	64.94	63.45	14.71	6.45	5.85	7.63	7.15	3.05	11.27	11.99	16.54	20.66	23.77	29.2