SandRidge Energy, Inc. Financial Ratios — SA2D 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 (%)	3.32	4.31	-29.06	10.8	- -	- -	6.96	-1.08	-71.88	-104.56	62.53	66.05	12.73	13.57	14.45
Return on Assets (%)	1.89	1.77	-6.34	3.39	-72.63	-184.72	4.28	-0.85	-55.06	-63.87	38.04	50.8	10.36	10.9	11.46
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	59.44	- -	12.75	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	56.46	- -	10.88	- -	- -
Gross Margin (%)	38.42	34.82	33.82	44.07	10.05	9.47	30.27	27.74	-0.77	3.33	63.67	70.48	49.61	36.73	43.14
EBITDA Margin (%)	56.52	49.31	23.24	69.55	-556.18	-555.59	48	36.89	-108.01	-187.36	76.7	76.04	58.1	52.44	66.4
Operating Margin (%)	27.26	20.82	21.48	29.37	-15.3	-15.3	9.11	12.48	-12.55	-10.27	58.16	66.81	42.49	26.3	34.69
Incremental Operating Margin (%)	70.16	3.3	47.44	- -	72.84	- -	- -	- -	93.4	- -	204.12	83.9	101.03	129.35	68.55
Pretax Margin (%)	11.06	7.56	-25.65	22.43	-562.1	-562.1	10.72	-2.62	-168.38	-241.79	69.12	69.87	50.33	32.53	41.36
Profit Margin (%)	7.64	7.32	-27.93	16.25	-481.01	-481.01	13.17	-2.6	-168.38	-241.23	69.12	95.24	40.94	50.27	44.9
Net Income to Common Margin (%)	3.71	4.45	-30.73	13.04	-485.94	-485.94	13.17	-2.6	-168.38	-241.23	69.12	95.24	40.94	50.27	44.9
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.66	- -	- -
Dvd Payout Ratio (%)	0.72	- -	- -	1.37	0.54	0.54	- -	- -	- -	- -	- -	- -	133.95	114.84	22.6
Sustainable Growth Rate (%)	3.3	4.31	-29.06	10.65	- -	- -	6.96	-1.08	-71.88	-104.56	62.53	66.05	-4.32	-2.01	11.19

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	2,814	4,301	3,195	3,195	3,562	305	38	- -	58	20	- -	- -	- -	- -	- -
ST Debt	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	2,813	4,301	3,195	3,195	3,562	305	38	- -	58	20	- -	- -	- -	- -	- -
Total Debt/EBITDA	3.52	4.51	6.93	2.95	-0.83	-0.07	0.22	- -	-0.2	-0.09	- -	- -	- -	- -	- -
Net Debt/EBITDA	3.26	4.18	5.16	2.78	-0.73	-0.04	-0.36	-0.14	-0.18	0.01	-1.06	-1.32	-2.92	-1.49	-1.07
Total Debt/EBIT	6.56	13.23	-18.9	5.41	-0.77	-0.07	0.95	- -	-0.13	-0.07	- -	- -	- -	- -	- -
Net Debt/EBIT	6.08	12.27	-14.08	5.11	-0.67	-0.04	-1.56	1.7	-0.12	0.01	-1.2	-1.46	-3.93	-2.95	-1.82
EBITDA to Interest Expense	3.63	3.46	1.77	4.62	-14.74	-14.73	35.84	47.3	-96.91	-123.03	735.98	895.07	830.33	501.56	224.72
EBITDA-CapEx/Interest Expense	3.63	3.46	1.77	4.62	-14.74	-14.73	35.84	47.3	-96.91	-123.03	735.64	894.84	830.05	501.56	223.51
EBIT to Interest Expense	1.75	1.46	1.63	1.95	-0.41	-0.41	6.8	16	-11.26	-6.74	558.11	786.38	607.27	251.54	117.42
Interest Expense	220	276	261	235	290	290	5	3	3	2	- -	- -	- -	- -	- -
Common Equity/Total Assets	26.14	24.19	23.76	26.69	-58.11	47.43	75.02	82.76	66.23	49.1	69.51	81.25	81.53	79.2	79.33
Long-Term Debt/Equity (%)	110.36	111.36	100.61	99.55	- -	59.52	4.46	- -	14.29	15.62	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	52.45	52.69	50.15	49.89	150.02	37.31	4.27	- -	12.5	13.51	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	45.23	43.93	41.57	44.02	121.91	28.23	3.35	- -	9.46	7.67	- -	- -	- -	- -	- -
Total Debt/Equity (%)	110.41	111.36	100.61	99.55	-299.93	59.52	4.46	- -	14.29	15.62	- -	- -	- -	- -	- -
Total Debt/Capital (%)	52.47	52.69	50.15	49.89	150.02	37.31	4.27	- -	12.5	13.51	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	45.25	43.93	41.57	44.02	121.91	28.23	3.35	- -	9.46	7.67	- -	- -	- -	- -	- -
Net Debt to Equity	102.26	103.34	74.95	93.91	-263.26	35.89	-7.34	-2.08	13.23	-1.66	-55.95	-52.41	-53.92	-21.31	-21.73
Net Debt/Capital (%)	50.56	50.82	42.84	48.43	161.25	26.41	-7.92	-2.13	11.68	-1.69	-127.02	-110.13	-117.02	-27.08	-27.76
EBITDA	800	954	461	1,084	-4,275	-4,271	172	129	-288	-215	130	193	86	66	104
EBITDA-CapEx	800	954	461	1,084	-4,275	-4,271	172	129	-288	-215	129	193	86	66	103
Operating Income (Loss)	386	403	426	458	-118	-118	33	44	-33	-12	98	170	63	33	54

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	0.3	0.26	0.87	0.23	1	0.57	0.5	0.13	0.05	0.32	2.14	4.04	5.12	1.62	1.63
Current Ratio	0.63	0.98	1.33	1.06	1.54	1.2	0.98	0.53	0.44	0.74	2.53	4.82	5.63	2.11	2.17
Quick Ratio	0.59	0.65	1.25	0.65	1.29	0.91	0.86	0.46	0.37	0.61	2.48	4.59	5.57	2.01	2.02
CFO/Avg Current Liab	0.74	0.84	0.83	0.72	0.61	1.15	0.88	0.87	1.08	0.46	1.66	2.59	2.05	1.35	1.56
Common Equity/Total Assets	26.14	24.19	23.76	26.69	-58.11	47.43	75.02	82.76	66.23	49.1	69.51	81.25	81.53	79.2	79.33
Long-Term Debt/Equity (%)	110.36	111.36	100.61	99.55	- -	59.52	4.46	- -	14.29	15.62	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	52.45	52.69	50.15	49.89	150.02	37.31	4.27	- -	12.5	13.51	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	45.23	43.93	41.57	44.02	121.91	28.23	3.35	- -	9.46	7.67	- -	- -	- -	- -	- -
Total Debt/Equity (%)	110.41	111.36	100.61	99.55	-299.93	59.52	4.46	- -	14.29	15.62	- -	- -	- -	- -	- -
Total Debt/Capital (%)	52.47	52.69	50.15	49.89	150.02	37.31	4.27	- -	12.5	13.51	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	45.25	43.93	41.57	44.02	121.91	28.23	3.35	- -	9.46	7.67	- -	- -	- -	- -	- -
CFO/Total Liabilities	12.5	13.21	19.26	15.34	9.09	65.71	64.78	82.39	59.11	27.24	102.48	146.3	108.98	61.11	75.21
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,868.81	3,361.14	3,985.45	73,933	178.19
Altman's Z-Score	- -	- -	- -	- -	- -	- -	1.5	0.9	-1.13	-4.79	0.29	3.52	2.53	1.22	2.07

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	6.03	5.01	4.55	3.37	8.33	5.66	6.33	7.38	4.93	8.15	9.19	5.4	5.31	5.88
Days Sales Outstanding	44.72	60.56	72.85	80.19	108.3	43.84	64.43	57.62	49.45	74.01	44.79	39.72	67.56	68.79	62.04
Inventory Turnover	160.67	239.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	2.27	1.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	2.97	3.18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	122.99	114.7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	-76	-52.61	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	42.45	59.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	7	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	7	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	676	265	145	109	386	605	513	399	537
- Cash & Cash Equivalents	208	310	815	181	436	121	99	18	4	22	137	256	252	98	111
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	923	1,494	1,350	1,272	510	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2,814	4,301	3,195	3,195	3,562	305	38	- -	58	20	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	614	247	198	107	249	349	261	301	426
Total Capital	5,363	8,164	6,371	6,405	2,375	818	877	848	460	148	245	488	468	461	511
Total Debt/Capital (%)	52.47	52.69	50.15	49.89	150.02	37.31	4.27	- -	12.5	13.51	- -	- -	- -	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.06	- -	0.29	0.19	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	1.72	0.71	0.74	0.93	1.48	1.37	1.75	2.4	2.72
EV/EBITDA	- -	- -	- -	- -	- -	- -	3.58	1.92	- -	- -	1.92	1.81	3.02	4.58	4.1
EV/EBIT	- -	- -	- -	- -	- -	- -	15.5	- -	- -	- -	2.18	1.99	4.06	9.05	6.98
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.26	- -	2.25	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.26	- -	2.25	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	619	260	144	108	393	610	514	399	538
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	558	243	197	106	255	354	261	301	427
EV per Share	- -	- -	- -	- -	- -	- -	17.23	6.93	5.54	2.97	6.79	9.47	7.03	8.08	11.56
TTM Sales	1,415	1,935	1,983	1,559	769	769	357	349	267	115	169	254	149	125	156
TTM EBITDA	800	954	461	1,084	-4,275	-4,271	172	129	-288	-215	130	193	86	66	104
TTM Operating Income	386	403	426	458	-118	-118	33	44	-33	-12	98	170	63	33	54
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	110	- -	116	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	110	- -	116	- -	- -

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	- -	- -	- -	- -	- -	- -	3.42	1.79	1.18	2.99	3.56	3.7	4.45	5.39	5.4
EV/EBIT	- -	- -	- -	- -	- -	- -	15.5	- -	- -	- -	2.18	1.99	4.06	9.05	6.98
Enterprise Value	- -	- -	- -	- -	- -	- -	614	247	198	107	249	349	261	301	426
Low Price	- -	- -	- -	- -	- -	- -	15.65	7.28	3.24	0.76	3.09	9.12	12.76	10.43	8.62
EV/Sales	- -	- -	- -	- -	- -	- -	1.72	0.71	0.74	0.93	1.48	1.37	1.75	2.4	2.72
EV/EBITDA	- -	- -	- -	- -	- -	- -	3.58	1.92	- -	- -	1.92	1.81	3.02	4.58	4.1
Price/Earnings	- -	- -	- -	- -	- -	- -	13.07	- -	- -	- -	3.28	2.49	8.4	6.32	7.63
Price/Earnings Average	- -	- -	- -	- -	- -	- -	12.61	- -	- -	- -	2.31	2.61	9.16	7.58	6.03
Price/Earnings High	- -	- -	- -	- -	- -	- -	13.5	- -	- -	- -	4.46	4.35	10.63	8.89	7.93
Price/Earnings Low	- -	- -	- -	- -	- -	- -	10.79	- -	- -	- -	0.96	1.38	7.74	6.14	4.52
Price/Book Value	- -	- -	- -	- -	- -	- -	0.8	0.31	0.36	0.85	1.58	1.24	1.1	0.87	1.05
Price/Book Value Average	- -	- -	- -	- -	- -	- -	0.78	0.6	0.57	0.54	1.11	1.3	1.2	1.04	0.83
Price/Book Value High	- -	- -	- -	- -	- -	- -	0.83	0.91	0.8	1.21	2.14	2.17	1.39	1.22	1.09
Price/Book Value Low	- -	- -	- -	- -	- -	- -	0.66	0.31	0.29	0.21	0.46	0.69	1.01	0.84	0.62
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	0.8	0.31	0.36	0.85	1.58	1.24	1.1	0.87	1.05
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	0.78	0.6	0.57	0.54	1.11	1.3	1.2	1.04	0.83
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	0.83	0.91	0.8	1.21	2.14	2.17	1.39	1.22	1.09
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	0.66	0.31	0.29	0.21	0.46	0.69	1.01	0.84	0.62
Price/Sales	- -	- -	- -	- -	- -	- -	1.72	0.75	0.54	0.94	2.27	2.37	3.44	3.18	3.43
Price/Sales Average	- -	- -	- -	- -	- -	- -	1.66	1.43	0.85	0.6	1.6	2.49	3.75	3.81	2.71
Price/Sales High	- -	- -	- -	- -	- -	- -	1.78	2.16	1.2	1.34	3.08	4.14	4.35	4.47	3.56
Price/Sales Low	- -	- -	- -	- -	- -	- -	1.42	0.73	0.43	0.23	0.67	1.32	3.17	3.09	2.03
Price/Cash Flow	- -	- -	- -	- -	- -	- -	3.4	1.79	1.18	2.99	3.48	3.66	4.42	5.38	5.35
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	3.27	3.43	1.87	1.91	2.44	3.84	4.82	6.46	4.23
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	3.51	5.18	2.64	4.26	4.72	6.39	5.6	7.58	5.56
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	2.8	1.75	0.95	0.75	1.02	2.03	4.08	5.24	3.17
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	3.3	3.43	1.87	1.91	2.5	3.89	4.85	6.47	4.27
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	3.53	5.18	2.64	4.26	4.84	6.47	5.63	7.59	5.61
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	2.82	1.75	0.95	0.75	1.04	2.06	4.1	5.25	3.2
EV/Sales Average	- -	- -	- -	- -	- -	- -	1.65	1.4	1.06	0.59	0.79	1.49	2.07	3.04	2
EV/Sales High	- -	- -	- -	- -	- -	- -	1.78	2.15	1.41	1.33	2.29	3.15	2.67	3.7	2.86
EV/Sales Low	- -	- -	- -	- -	- -	- -	1.39	0.69	0.63	0.22	- -	0.32	1.49	2.31	1.32
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	3.44	3.81	- -	- -	1.04	1.96	3.56	5.8	3.02
EV/EBITDA High	- -	- -	- -	- -	- -	- -	3.71	5.82	- -	- -	2.99	4.14	4.6	7.05	4.3
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	2.89	1.88	- -	- -	- -	0.42	2.56	4.41	1.99
EV/EBIT Average	- -	- -	- -	- -	- -	- -	14.9	- -	- -	- -	1.18	2.16	4.78	11.46	5.14
EV/EBIT High	- -	- -	- -	- -	- -	- -	16.07	- -	- -	- -	3.4	4.56	6.19	13.95	7.33
EV/EBIT Low	- -	- -	- -	- -	- -	- -	12.52	- -	- -	- -	- -	0.46	3.44	8.73	3.39
Last Price	- -	- -	- -	- -	- -	- -	18.96	7.43	4.06	3.03	10.54	16.41	13.83	10.72	14.57
High Price	- -	- -	- -	- -	- -	- -	19.59	21.51	9.05	4.31	14.31	28.65	17.52	15.09	15.14
Enterprise Value Average	- -	- -	- -	- -	- -	- -	590	491	282	67	134	379	307	381	313
Enterprise Value High	- -	- -	- -	- -	- -	- -	637	750	377	153	388	801	397	463	447
Enterprise Value Low	- -	- -	- -	- -	- -	- -	496	242	169	25	-24	80	221	290	207

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	412	490	490	485	633	20	36	36	36	36	37	37	37	37	37
Diluted Weighted Avg Shares	407	456	481	500	522	20	33	35	35	36	37	37	37	37	37
Basic Weighted Avg Shares	399	454	481	480	522	20	32	35	35	36	36	37	37	37	37
Revenue per Share	3.55	4.27	4.12	3.25	1.47	39.15	11.01	9.97	7.53	3.22	4.64	6.92	4.02	3.38	4.25
EBITDA per Share	2.01	2.1	0.96	2.26	-8.19	-217.51	5.29	3.68	-8.14	-6.04	3.56	5.26	2.34	1.77	2.82
Operating Income per Share	0.97	0.89	0.89	0.95	-0.23	-5.99	1	1.24	-0.95	-0.33	2.7	4.62	1.71	0.89	1.48
Basic EPS, GAAP	0.13	0.19	-1.27	0.42	-7.16	-190.25	1.45	-0.26	-12.68	-7.77	3.21	6.59	1.65	1.7	1.91
Basic EPS from Cont Ops	0.41	0.54	-1.07	0.73	-8.28	-220.07	1.45	-0.26	-12.68	-7.77	3.21	6.59	1.65	1.7	1.91
Diluted EPS, GAAP	0.13	0.19	-1.27	0.41	-7.16	-190.25	1.44	-0.26	-12.68	-7.77	3.13	6.52	1.64	1.69	1.9
Diluted EPS from Cont Ops	0.4	0.54	-1.07	0.7	-8.28	-220.07	1.44	-0.26	-12.68	-7.77	3.13	6.52	1.64	1.69	1.9
Dividend per Share	0.14	0.12	0.12	0.12	0.02	0.57	- -	- -	- -	- -	- -	- -	2.21	1.95	0.43
Cash Flow per Share	1.15	1.73	1.81	1.29	0.72	19.02	5.58	4.15	3.42	1.01	3.03	4.48	3.13	1.99	2.72
Free Cash Flow per Basic Share	1.15	1.73	1.81	1.29	0.72	19.02	5.58	4.15	3.42	1.01	3.03	4.48	3.13	1.99	2.71
Cash & Equivalents per Share	0.5	0.63	1.66	0.37	0.69	6.17	2.78	0.49	0.12	0.62	3.74	6.94	6.81	2.64	3.01
Book Value per Share	3.95	4.83	3.72	4	-2.68	26.12	23.56	23.75	11.25	3.56	6.69	13.23	12.62	12.38	13.87
Tangible Book Value per Share	3.38	4.83	3.72	4	-2.68	26.12	23.56	23.75	11.25	3.56	6.69	13.23	12.62	12.38	13.87