W&T Offshore, Inc. Financial Ratios — UWV 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 (%)	35.77	13.26	9.49	-2.22	- -	- -	- -	- -	- -	- -	- -	- -	80.35	- -	- -
Return on Assets (%)	10.5	3.41	2.11	-0.45	-53.61	-24.44	9.17	28.33	8	3.89	-3.89	17.61	1.23	-7.88	-14.61
Return on Capital (%)	18.51	7	5.89	- -	- -	- -	- -	79.1	- -	- -	- -	47.55	6.36	- -	- -
Return on Invested Capital (%)	19.93	7.03	5.57	- -	- -	- -	- -	67.79	- -	- -	- -	60.92	2.38	- -	- -
Gross Margin (%)	67.02	59.19	53.74	45.38	22.42	45.28	67.01	73.2	70.55	65.75	78.77	84.55	73.54	67.41	71.65
EBITDA Margin (%)	67.79	60.1	60.79	60.42	-148.17	-29.74	54.53	68.34	49.92	34.93	54.32	63.81	32.51	25.36	19.34
Operating Margin (%)	33.73	20.96	15.77	6.12	-34.07	-12.15	21.71	33.27	22.16	0.23	33.99	49.3	5.54	-8.03	-10.53
Incremental Operating Margin (%)	59	149.45	- -	274.44	52.32	- -	177.17	93.45	163.05	62.54	89.35	72.84	109.33	969.41	44.58
Pretax Margin (%)	27.22	13.67	8.14	-1.7	-245.97	-73.1	13.78	42.94	-0.21	2.2	-8.88	30.92	6.37	-18.49	-19.77
Profit Margin (%)	17.8	8.23	5.22	-1.23	-205.95	-62.26	16.36	42.85	13.85	10.9	-7.43	25.1	2.93	-16.59	-29.92
Net Income to Common Margin (%)	17.8	8.23	5.22	-1.23	-205.95	-62.26	16.36	42.85	13.85	10.9	-7.43	25.1	2.93	-16.59	-29.92
Effective Tax Rate (%)	34.62	39.78	35.92	- -	- -	- -	- -	0.21	- -	- -	- -	18.84	54.05	- -	- -
Dvd Payout Ratio (%)	33.38	113.52	113.99	-265.62	- -	- -	- -	- -	- -	- -	- -	- -	9.4	-6.77	-4
Sustainable Growth Rate (%)	23.83	-1.79	-1.33	-8.12	- -	- -	- -	- -	- -	- -	- -	- -	72.8	- -	- -

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	717	1,088	1,205	1,352	1,197	1,021	992	634	727	637	743	706	392	405	364
ST Debt	- -	- -	- -	- -	- -	8	23	- -	3	- -	44	584	31	29	10
LT Debt	717	1,088	1,205	1,352	1,197	1,012	969	634	724	637	699	122	361	376	353
Total Debt/EBITDA	1.09	2.07	2.01	2.36	-1.59	-8.58	3.73	1.6	2.72	5.26	2.45	1.2	2.26	3.04	3.75
Net Debt/EBITDA	1.08	2.05	1.99	2.32	-1.48	-7.99	3.36	1.51	2.57	4.8	1.6	0.39	1.25	2.13	2.17
Total Debt/EBIT	2.18	6.42	8.22	21.78	-1.04	-3.09	9.02	2.56	6.13	795.31	3.92	1.55	13.29	-9.6	-6.89
Net Debt/EBIT	2.16	6.35	8.11	21.4	-0.97	-2.88	8.12	2.43	5.8	726.04	2.56	0.51	7.37	-6.74	-3.98
EBITDA to Interest Expense	15.48	10.51	7.92	7.31	-7.72	-1.41	5.84	8.16	4.48	1.97	4.33	8.46	3.88	3.29	2.66
EBITDA-CapEx/Interest Expense	-1.52	-3.25	-0.5	-0.72	-10.1	-2.4	3.48	5.95	-0.99	1.63	3.86	7.09	2.05	0.37	1.3
EBIT to Interest Expense	7.7	3.67	2.05	0.74	-1.78	-0.58	2.32	3.97	1.99	0.01	2.71	6.54	0.66	-1.04	-1.45
Interest Expense	43	50	76	78	97	84	46	49	60	61	70	69	45	40	36
Common Equity/Total Assets	29.14	23.04	21.56	18.94	-43.58	-79.43	-63.19	-38.26	-24.84	-22.14	-20.72	0.53	2.8	-4.78	-20.9
Long-Term Debt/Equity (%)	131.66	200.97	222.97	265.48	- -	- -	- -	- -	- -	- -	- -	1,594.38	1,158.1	- -	- -
Long-Term Debt/Capital (%)	56.83	66.77	69.04	72.64	178.54	279.92	231.55	205.2	151.68	148.49	140.94	17.07	85.35	106.74	215.67
Long-Term Debt/Total Assets (%)	38.36	46.3	48.08	50.27	99.08	122.02	106.78	74.63	72.13	67.69	58.6	8.5	32.43	34.24	36.97
Total Debt/Equity (%)	131.66	200.97	222.97	265.48	-227.33	-154.88	-172.98	-195.06	-291.41	-305.85	-300.69	9,242.76	1,256.92	-770.56	-182.03
Total Debt/Capital (%)	56.83	66.77	69.04	72.64	178.54	282.21	237.02	205.2	152.24	148.58	149.83	98.93	92.63	114.91	221.91
Total Debt/Total Assets (%)	38.36	46.3	48.08	50.27	99.08	123.02	109.31	74.63	72.4	67.73	62.29	49.28	35.19	36.87	38.04
Net Debt to Equity	130.83	198.71	220.05	260.84	-211.1	-144.22	-155.71	-184.81	-275.54	-279.21	-196.25	3,040.08	696.54	-540.58	-105.26
Net Debt/Capital (%)	56.68	66.52	68.76	72.29	190.01	326.12	279.51	217.92	154.45	151.04	193.84	92.14	86.94	116.7	902.42
EBITDA	658	526	598	573	-752	-119	266	397	267	121	303	588	173	133	97
EBITDA-CapEx	-64	-162	-38	-57	-983	-203	159	289	-59	100	270	493	92	15	48
Operating Income (Loss)	328	183	155	58	-173	-49	106	193	119	1	190	454	29	-42	-53

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	0.02	0.04	0.05	0.08	0.38	0.35	0.59	0.18	0.17	0.38	0.76	0.58	0.8	0.44	0.6
Current Ratio	0.56	0.87	0.59	0.6	0.74	0.94	1.13	1.21	0.75	0.93	1.1	0.72	1.22	0.89	1.02
Quick Ratio	0.45	0.78	0.49	0.47	0.63	0.87	1.05	0.8	0.58	0.81	0.96	0.68	1.12	0.81	0.96
CFO/Avg Current Liab	1.97	1.37	1.98	1.64	0.52	0.07	0.86	1.82	1.23	0.71	0.61	0.61	0.23	0.26	0.32
Common Equity/Total Assets	29.14	23.04	21.56	18.94	-43.58	-79.43	-63.19	-38.26	-24.84	-22.14	-20.72	0.53	2.8	-4.78	-20.9
Long-Term Debt/Equity (%)	131.66	200.97	222.97	265.48	- -	- -	- -	- -	- -	- -	- -	1,594.38	1,158.1	- -	- -
Long-Term Debt/Capital (%)	56.83	66.77	69.04	72.64	178.54	279.92	231.55	205.2	151.68	148.49	140.94	17.07	85.35	106.74	215.67
Long-Term Debt/Total Assets (%)	38.36	46.3	48.08	50.27	99.08	122.02	106.78	74.63	72.13	67.69	58.6	8.5	32.43	34.24	36.97
Total Debt/Equity (%)	131.66	200.97	222.97	265.48	-227.33	-154.88	-172.98	-195.06	-291.41	-305.85	-300.69	9,242.76	1,256.92	-770.56	-182.03
Total Debt/Capital (%)	56.83	66.77	69.04	72.64	178.54	282.21	237.02	205.2	152.24	148.58	149.83	98.93	92.63	114.91	221.91
Total Debt/Total Assets (%)	38.36	46.3	48.08	50.27	99.08	123.02	109.31	74.63	72.4	67.73	62.29	49.28	35.19	36.87	38.04
CFO/Total Liabilities	39.38	21.3	28.61	21.78	7.68	0.95	10.76	27.42	18.53	9.44	9.28	23.84	10.65	5.17	6.68
CFO/CapEx	0.72	0.56	0.89	0.75	0.58	0.17	1.49	2.99	0.71	5.15	4.08	3.57	1.41	0.5	1.56
Altman's Z-Score	- -	1.11	1	0.59	-1.12	-1.55	-0.55	0.38	0.15	-0.57	0.31	1.31	0.22	-0.35	-0.67

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	10.88	8.91	10.12	11.57	9.92	10.25	11.01	12.46	10.17	7.21	11.9	15.21	9.01	9.08	8.14
Days Sales Outstanding	33.54	40.96	36.07	31.55	36.79	35.62	33.16	29.3	35.88	50.65	30.66	23.99	40.51	40.18	44.83
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

	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	- -	1,185	1,225	580	173	390	458	563	759	312	466	814	483	238	243
- Cash & Cash Equivalents	5	12	16	24	85	70	99	33	32	44	246	461	173	109	141
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	717	1,088	1,205	1,352	1,197	1,021	992	634	727	637	743	706	392	405	364
Enterprise Value	- -	2,260	2,415	1,908	1,284	1,340	1,351	1,164	1,453	905	964	1,058	702	534	466
Total Capital	1,262	1,629	1,746	1,861	670	362	419	309	477	429	496	713	423	353	164
Total Debt/Capital (%)	56.83	66.77	69.04	72.64	178.54	282.21	237.02	205.2	152.24	148.58	149.83	98.93	92.63	114.91	221.91
Total Debt / EV	- -	0.48	0.5	0.71	0.93	0.76	0.73	0.54	0.5	0.7	0.77	0.67	0.56	0.76	0.78
EV/Sales	- -	2.58	2.45	2.01	2.53	3.35	2.77	2	2.72	2.61	1.73	1.15	1.32	1.02	0.93
EV/EBITDA	- -	4.3	4.04	3.33	- -	- -	5.09	2.93	5.44	7.47	3.18	1.8	4.05	4.01	4.81
EV/EBIT	- -	13.35	16.46	30.75	- -	- -	12.29	4.71	12.26	1,129.78	5.08	2.33	23.79	- -	- -
EV/Cash Flow to Firm	- -	5.44	3.95	- -	- -	- -	- -	3.14	- -	- -	- -	2.67	5.16	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	4.43	- -	- -	- -	3.52	12.93	- -	- -
Diluted Market Cap	- -	1,171	1,220	578	172	271	453	557	753	310	465	808	489	237	242
Diluted Enterprise Value	- -	2,246	2,409	1,906	1,283	1,221	1,346	1,157	1,447	903	962	1,052	707	534	465
EV per Share	- -	30.04	31.95	25.14	16.79	9.73	9.71	8.27	10.25	6.36	6.75	7.24	4.79	3.62	3.13
TTM Sales	971	874	984	949	507	400	487	581	535	347	558	921	533	525	501
TTM EBITDA	658	526	598	573	-752	-119	266	397	267	121	303	588	173	133	97
TTM Operating Income	328	183	155	58	-173	-49	106	193	119	1	190	454	29	-42	-53
TTM Cash Flow to Firm	549	415	611	- -	- -	- -	- -	370	- -	- -	- -	396	136	- -	- -
TTM Free Cash Flow to Firm	-173	-273	-25	- -	- -	- -	- -	263	- -	- -	- -	301	54	- -	- -

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	- -	-3.87	-16.68	-3.72	-1.75	-3.88	8.67	2.6	-8.03	3.55	4.6	3.3	14.49	-4.05	8.72
EV/EBIT	- -	13.35	16.46	30.75	- -	- -	12.29	4.71	12.26	1,129.78	5.08	2.33	23.79	- -	- -
Enterprise Value	- -	2,260	2,415	1,908	1,284	1,340	1,351	1,164	1,453	905	964	1,058	702	534	466
Low Price	- -	13.3	10.99	5.46	2.05	1.18	1.79	3.26	3.75	1.08	2.14	3.18	2.88	1.36	1.06
EV/Sales	- -	2.58	2.45	2.01	2.53	3.35	2.77	2	2.72	2.61	1.73	1.15	1.32	1.02	0.93
EV/EBITDA	- -	4.3	4.04	3.33	- -	- -	5.09	2.93	5.44	7.47	3.18	1.8	4.05	4.01	4.81
Price/Earnings	- -	16.26	23.76	- -	- -	- -	5.69	2.24	10.16	8.21	- -	3.45	30.94	- -	- -
Price/Earnings Average	- -	18.14	23.36	- -	- -	- -	4.4	3.38	9.28	9.42	- -	3.44	41.31	- -	- -
Price/Earnings High	- -	24.97	29.06	- -	- -	- -	6.21	5.48	13.42	22.45	- -	5.61	61.25	- -	- -
Price/Earnings Low	- -	13.74	16.11	- -	- -	- -	3.1	1.82	7.11	4.04	- -	1.97	27.02	- -	- -
Price/Book Value	- -	2.19	2.27	1.14	-0.33	-0.59	-0.8	-1.73	-3.04	-1.5	-1.89	106.59	15.48	-4.52	-1.22
Price/Book Value Average	- -	2.44	2.23	2	-0.66	-0.41	-0.62	-2.62	-2.78	-1.72	-2.06	106.32	20.67	-6.53	-1.26
Price/Book Value High	- -	3.36	2.77	2.88	-1.07	-0.72	-0.87	-4.25	-4.02	-4.09	-2.91	173.57	30.65	-9.29	-1.82
Price/Book Value Low	- -	1.85	1.54	0.81	-0.3	-0.25	-0.43	-1.41	-2.13	-0.74	-1.24	60.8	13.52	-3.8	-0.79
Price/Tangible Book Value	- -	2.19	2.27	1.14	-0.33	-0.59	-0.8	-1.73	-3.04	-1.5	-1.89	106.59	15.48	-4.52	-1.22
Price/Tangible Book Value Average	- -	2.44	2.23	2	-0.66	-0.41	-0.62	-2.62	-2.78	-1.72	-2.06	106.32	20.67	-6.53	-1.26
Price/Tangible Book Value High	- -	3.36	2.77	2.88	-1.07	-0.72	-0.87	-4.25	-4.02	-4.09	-2.91	173.57	30.65	-9.29	-1.82
Price/Tangible Book Value Low	- -	1.85	1.54	0.81	-0.3	-0.25	-0.43	-1.41	-2.13	-0.74	-1.24	60.8	13.52	-3.8	-0.79
Price/Sales	- -	1.34	1.24	0.61	0.34	0.68	0.93	0.96	1.41	0.89	0.83	0.87	0.91	0.45	0.48
Price/Sales Average	- -	1.49	1.22	1.07	0.68	0.47	0.72	1.45	1.29	1.03	0.91	0.86	1.21	0.65	0.5
Price/Sales High	- -	2.06	1.52	1.54	1.1	0.82	1.02	2.35	1.86	2.45	1.28	1.41	1.79	0.93	0.72
Price/Sales Low	- -	1.13	0.84	0.44	0.31	0.28	0.51	0.78	0.99	0.44	0.55	0.49	0.79	0.38	0.31
Price/Cash Flow	- -	3.04	2.17	1.22	1.29	19.09	2.84	1.73	3.24	2.86	3.48	2.35	4.19	3.99	3.13
Price/Cash Flow Average	- -	3.39	2.13	2.13	2.6	13.26	2.2	2.61	2.96	3.28	3.8	2.34	5.59	5.76	3.24
Price/Cash Flow High	- -	4.67	2.65	3.08	4.18	23.2	3.1	4.24	4.28	7.82	5.36	3.82	8.28	8.19	4.68
Price/Cash Flow Low	- -	2.57	1.47	0.87	1.17	7.98	1.55	1.41	2.27	1.41	2.28	1.34	3.65	3.35	2.04
Price/Free Cash Flow Average	- -	-4.31	-16.4	-6.53	-3.52	-2.7	6.7	3.93	-7.34	4.07	5.03	3.3	19.35	-5.85	9.02
Price/Free Cash Flow High	- -	-5.94	-20.4	-9.42	-5.67	-4.72	9.46	6.37	-10.61	9.7	7.1	5.38	28.69	-8.32	13.02
Price/Free Cash Flow Low	- -	-3.27	-11.31	-2.66	-1.59	-1.62	4.72	2.12	-5.62	1.75	3.02	1.89	12.66	-3.4	5.67
EV/Sales Average	- -	2.74	2.43	2.47	2.88	3.05	2.56	2.5	2.59	2.74	1.81	1.15	1.62	1.22	0.95
EV/Sales High	- -	3.31	2.73	2.95	3.3	3.56	2.86	3.41	3.17	4.17	2.18	1.7	2.21	1.49	1.17
EV/Sales Low	- -	2.37	2.05	1.84	2.5	2.78	2.35	1.82	2.29	2.15	1.44	0.77	1.2	0.94	0.76
EV/EBITDA Average	- -	4.56	4	4.09	- -	- -	4.7	3.66	5.19	7.86	3.32	1.8	4.99	4.8	4.89
EV/EBITDA High	- -	5.51	4.49	4.88	- -	- -	5.24	4.99	6.35	11.94	4.02	2.67	6.78	5.89	6.04
EV/EBITDA Low	- -	3.95	3.38	3.04	- -	- -	4.3	2.67	4.59	6.17	2.65	1.21	3.7	3.72	3.93
EV/EBIT Average	- -	14.16	16.31	37.79	- -	- -	11.34	5.88	11.7	1,187.47	5.31	2.33	29.28	- -	- -
EV/EBIT High	- -	17.09	18.32	45.03	- -	- -	12.67	8.02	14.31	1,805.08	6.42	3.46	39.83	- -	- -
EV/EBIT Low	- -	12.26	13.77	28.08	- -	- -	10.39	4.29	10.34	932.46	4.24	1.56	21.72	- -	- -
Last Price	- -	15.75	16.21	7.64	2.26	2.83	3.29	4.01	5.35	2.19	3.26	5.57	3.3	1.61	1.63
High Price	- -	24.17	19.83	19.32	7.33	3.44	3.59	9.81	7.07	5.99	5.04	9.07	6.52	3.32	2.44
Enterprise Value Average	- -	2,397	2,394	2,346	1,460	1,221	1,247	1,451	1,387	951	1,007	1,056	863	640	474
Enterprise Value High	- -	2,894	2,688	2,795	1,672	1,424	1,393	1,980	1,696	1,446	1,217	1,569	1,175	785	586
Enterprise Value Low	- -	2,076	2,021	1,743	1,268	1,113	1,142	1,059	1,225	747	804	708	640	496	381

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	74	75	76	76	77	138	139	141	142	142	143	146	147	147	149
Diluted Weighted Avg Shares	74	74	75	76	76	96	138	139	141	142	142	145	148	147	148
Basic Weighted Avg Shares	74	74	75	76	76	96	138	139	141	142	142	143	146	147	148
Revenue per Share	13.12	11.76	13.08	12.55	6.68	4.18	3.54	4.18	3.8	2.45	3.92	6.43	3.64	3.57	3.38
EBITDA per Share	8.89	7.07	7.95	7.58	-9.9	-1.24	1.93	2.86	1.9	0.85	2.13	4.11	1.18	0.91	0.65
Operating Income per Share	4.42	2.46	2.06	0.77	-2.28	-0.51	0.77	1.39	0.84	0.01	1.33	3.17	0.2	-0.29	-0.36
Basic EPS, GAAP	2.33	0.97	0.68	-0.15	-13.76	-2.6	0.58	1.79	0.53	0.27	-0.29	1.61	0.11	-0.59	-1.01
Basic EPS from Cont Ops	2.33	0.97	0.68	-0.15	-13.76	-2.6	0.58	1.79	0.53	0.27	-0.29	1.61	0.11	-0.59	-1.01
Diluted EPS, GAAP	2.33	0.97	0.68	-0.15	-13.76	-2.6	0.58	1.79	0.53	0.27	-0.29	1.59	0.11	-0.59	-1.01
Diluted EPS from Cont Ops	2.33	0.97	0.68	-0.15	-13.76	-2.6	0.58	1.79	0.53	0.27	-0.29	1.59	0.11	-0.59	-1.01
Dividend per Share	0.79	1.11	0.78	0.4	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.04	0.04
Cash Flow per Share	7.04	5.18	7.48	6.28	1.75	0.15	1.16	2.31	1.65	0.77	0.94	2.37	0.79	0.4	0.52
Free Cash Flow per Basic Share	-2.72	-4.07	-0.97	-2.05	-1.29	-0.73	0.38	1.54	-0.67	0.62	0.71	1.71	0.23	-0.4	0.19
Cash & Equivalents per Share	0.06	0.16	0.21	0.31	1.12	0.51	0.71	0.24	0.23	0.31	1.72	3.16	1.18	0.74	0.94
Book Value per Share	7.32	7.19	7.15	6.71	-6.88	-4.79	-4.12	-2.31	-1.76	-1.46	-1.73	0.05	0.21	-0.36	-1.34
Tangible Book Value per Share	7.32	7.19	7.15	6.71	-6.88	-4.79	-4.12	-2.31	-1.76	-1.46	-1.73	0.05	0.21	-0.36	-1.34