Redwood Trust, Inc. Financial Ratios — R2V 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 (%)	2.69	12.96	14.52	8.04	8.5	11.43	11.89	9.34	10.65	-39.61	25.6	-13.24	-0.81	4.16	-7.57
Return on Assets (%)	0.48	2.59	3.83	1.91	1.68	2.24	2.24	1.26	1.13	-4.1	2.55	-1.18	-0.02	0.33	-0.33
Return on Capital (%)	0.52	2.65	3.9	1.95	- -	2.52	2.49	1.41	1.25	- -	2.64	- -	- -	0.34	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	28.32	65.76	64.06	52.66	48.59	62.3	66.35	63.58	59.68	161.04	65.02	680.87	-0.44	32.62	-34.24
Profit Margin (%)	29.56	65.12	60.25	52.27	54.07	60.58	61.23	58.18	57.17	159.77	61.46	606.93	-1.58	24.18	-53.47
Net Income to Common Margin (%)	29.56	65.12	60.25	52.27	54.07	60.58	61.23	58.18	57.17	159.77	61.46	606.93	-6.23	21.04	-58.82
Effective Tax Rate (%)	0.17	0.97	5.94	0.73	- -	2.75	7.72	8.48	4.21	- -	5.47	- -	- -	25.86	- -
Dvd Payout Ratio (%)	418.67	62.44	54.5	94.73	92.93	67.4	62.89	80.94	76.52	-14.43	28.68	-68.29	-969.98	197.7	-128.47
Sustainable Growth Rate (%)	-8.58	4.87	6.61	0.42	0.6	3.73	4.41	1.78	2.5	-45.32	18.26	-22.28	-8.64	-4.07	-17.29

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	4,707	3,221	3,282	4,534	4,239	3,880	5,030	9,394	14,496	8,849	12,879	11,505	12,844	16,395	22,132
ST Debt	428	552	863	1,794	1,161	486	1,290	1,411	1,153	445	2,103	1,905	1,351	1,750	3,248
LT Debt	4,279	2,669	2,419	2,740	3,077	3,394	3,740	7,982	13,344	8,404	10,777	9,600	11,493	14,645	18,884
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	15.54	25.66	27.03	21.22	18.43	20.96	17.22	11.3	10.15	10.73	9.42	8.32	7.83	6.14	3.86
Long-Term Debt/Equity (%)	479.38	234.13	194.21	218.1	268.45	295.29	308.48	591.81	730.26	756.52	777.49	885.62	955.63	1,232.87	1,921.85
Long-Term Debt/Capital (%)	76.42	61.2	53.43	47.32	57.15	67.49	59.91	74.31	81.75	84.38	75.54	76.26	81.82	83.29	81.7
Long-Term Debt/Total Assets (%)	74.5	60.07	52.5	46.29	49.47	61.9	53.12	66.87	74.15	81.16	73.28	73.67	79.24	80.21	79.68
Total Debt/Equity (%)	527.34	282.53	263.46	360.91	369.77	337.53	414.88	696.45	793.34	796.56	929.17	1,061.34	1,067.96	1,380.2	2,252.39
Total Debt/Capital (%)	84.06	73.86	72.49	78.3	78.71	77.14	80.58	87.44	88.81	88.85	90.28	91.39	91.44	93.24	95.75
Total Debt/Total Assets (%)	81.95	72.49	71.22	76.59	68.14	70.75	71.44	78.69	80.55	85.46	87.57	88.29	88.55	89.79	93.38
Net Debt to Equity	497.4	275.42	249.16	339.04	350.55	319.01	402.95	683.41	781.82	753.54	895.16	1,035.74	1,042.37	1,358.63	2,225.28
Net Debt/Capital (%)	83.26	73.36	71.36	77.22	77.81	76.13	80.12	87.24	88.59	88.13	89.81	91.06	91.15	93.09	95.65
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	15.54	25.66	27.03	21.22	18.43	20.96	17.22	11.3	10.15	10.73	9.42	8.32	7.83	6.14	3.86
Long-Term Debt/Equity (%)	479.38	234.13	194.21	218.1	268.45	295.29	308.48	591.81	730.26	756.52	777.49	885.62	955.63	1,232.87	1,921.85
Long-Term Debt/Capital (%)	76.42	61.2	53.43	47.32	57.15	67.49	59.91	74.31	81.75	84.38	75.54	76.26	81.82	83.29	81.7
Long-Term Debt/Total Assets (%)	74.5	60.07	52.5	46.29	49.47	61.9	53.12	66.87	74.15	81.16	73.28	73.67	79.24	80.21	79.68
Total Debt/Equity (%)	527.34	282.53	263.46	360.91	369.77	337.53	414.88	696.45	793.34	796.56	929.17	1,061.34	1,067.96	1,380.2	2,252.39
Total Debt/Capital (%)	84.06	73.86	72.49	78.3	78.71	77.14	80.58	87.44	88.81	88.85	90.28	91.39	91.44	93.24	95.75
Total Debt/Total Assets (%)	81.95	72.49	71.22	76.59	68.14	70.75	71.44	78.69	80.55	85.46	87.57	88.29	88.55	89.79	93.38
CFO/Total Liabilities	0.37	-17.05	-6.6	-38.41	-24.64	-12.59	-29.4	-15.22	-7.21	-5.47	-42.75	-1.16	-15.15	-34.34	-44.43
CFO/CapEx	- -	- -	-71.42	-38.84	-38.6	- -	-2,664.33	-63.23	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	6.02	14.31	22.19	12.14	9.1	10.38	10.09	5.55	5.01	-6.59	11.96	-0.5	2.21	2.42	1.06
Days Sales Outstanding	60.65	25.51	16.45	30.07	40.13	35.16	36.19	65.8	72.87	-55.38	30.52	-734.34	164.83	151.1	343.89
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	986	1,529	780	996	866	686
- Cash & Cash Equivalents	267	81	178	275	220	213	145	176	197	461	450	259	293	245	256
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	67	67	67
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	4,707	3,221	3,282	4,534	4,239	3,880	5,030	9,394	14,496	8,849	12,879	11,505	12,844	16,395	22,132
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	9,155	13,751	11,894	13,527	16,872	22,342
Total Capital	5,599	4,362	4,528	5,790	5,385	5,029	6,242	10,742	16,323	9,960	14,265	12,589	14,047	17,583	23,115
Total Debt/Capital (%)	84.06	73.86	72.49	78.3	78.71	77.14	80.58	87.44	88.81	88.85	90.28	91.39	91.44	93.24	95.75
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.97	0.94	0.97	0.95	0.97	0.99
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.44	- -	94.01	75.55	170.59
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,002	1,891	806	881	864	718
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	9,172	14,113	11,919	13,412	16,869	22,374
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	81.68	119.69	104.8	102.88	127.31	179.51
TTM Sales	89	202	288	192	189	217	229	206	296	-364	520	-27	144	223	131
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	18	-563	-222	-1,791	- -	-546	-1,713	-1,612	-1,166	- -	-5,695	- -	- -	-5,863	- -
TTM Free Cash Flow to Firm	18	-563	-225	-1,837	- -	-546	-1,714	-1,637	-1,166	- -	-5,695	- -	- -	-5,863	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.98	-0.33	-5.79	-0.44	-0.15	-0.07
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	9,155	13,751	11,894	13,527	16,872	22,342
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.44	8.32	5.59	5.53	5.5	4.85
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.44	- -	94.01	75.55	170.59
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.79	- -	- -	18.37	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.19	- -	- -	19.18	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.23	- -	- -	22.89	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.99	- -	- -	15.44	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.89	1.1	0.72	0.88	0.77	0.75
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.74	0.97	0.92	0.81	0.81	0.8
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.98	1.21	1.44	1.01	0.96	0.92
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.35	0.69	0.59	0.64	0.65	0.66
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.94	1.14	0.76	0.92	0.8	0.78
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.78	1	0.98	0.85	0.84	0.84
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.03	1.24	1.53	1.05	1	0.96
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.37	0.71	0.62	0.67	0.68	0.68
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.71	2.94	-29.9	6.12	3.87	5.48
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.25	2.58	-38.37	5.69	4.04	5.88
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.99	3.22	-59.95	7.03	4.82	6.73
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.06	1.84	-24.32	4.47	3.25	4.83
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.95	-0.27	-5.79	-0.44	-0.15	-0.07
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.62	-0.24	-7.43	-0.41	-0.15	-0.08
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.15	-0.29	-11.61	-0.5	-0.18	-0.09
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.76	-0.17	-4.71	-0.32	-0.12	-0.06
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.65	-0.29	-7.43	-0.41	-0.15	-0.08
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.19	-0.36	-11.61	-0.5	-0.18	-0.09
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.78	-0.21	-4.71	-0.32	-0.12	-0.06
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.08	- -	93.51	75.72	170.97
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.72	- -	95.03	76.5	171.78
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.34	- -	92.14	74.93	169.96
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.8	13.31	6.87	7.58	6.54	5.51
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.72	14.56	13.78	8.7	8.15	6.77
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	8,988	13,561	12,114	13,456	16,910	22,392
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	9,258	13,895	12,677	13,674	17,085	22,498
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	8,555	13,178	11,748	13,258	16,733	22,260

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	79	82	83	83	78	77	77	85	114	112	115	113	131	133	124
Diluted Weighted Avg Shares	78	81	94	85	85	98	102	110	137	114	142	117	116	132	130
Basic Weighted Avg Shares	78	80	83	83	83	77	77	85	137	112	115	117	116	132	130
Revenue per Share	1.14	2.54	3.49	2.31	2.28	2.82	2.99	2.42	2.16	-3.25	4.53	-0.23	1.24	1.69	1.01
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.34	1.66	2.1	1.21	1.23	1.71	1.83	1.41	1.24	-5.19	2.78	-1.39	-0.08	0.36	-0.59
Basic EPS from Cont Ops	0.32	1.66	2.1	1.21	1.23	1.71	1.83	1.41	1.24	-5.19	2.78	-1.39	-0.02	0.41	-0.54
Diluted EPS, GAAP	0.34	1.63	1.85	1.18	1.21	1.34	1.38	1.09	1.24	-5.11	2.25	-1.39	-0.08	0.36	-0.59
Diluted EPS from Cont Ops	0.32	1.63	1.85	1.18	1.21	1.34	1.38	1.09	1.24	-5.11	2.25	-1.39	-0.02	0.41	-0.54
Dividend per Share	1.29	1.03	1.14	1.14	1.14	1.15	1.15	1.14	0.95	0.75	0.8	0.95	0.8	0.76	0.81
Cash Flow per Share	0.23	-7.08	-2.69	-21.47	-15.07	-7.1	-22.37	-18.99	-8.52	-4.51	-49.56	-1.19	-17.34	-44.4	-77.5
Free Cash Flow per Basic Share	0.23	-7.08	-2.73	-22.02	-15.46	-7.1	-22.37	-19.29	-8.52	-4.51	-49.56	-1.19	-17.34	-44.4	-77.5
Cash & Equivalents per Share	3.4	0.99	2.16	3.29	2.82	2.77	1.89	6	3.82	6.06	5.72	3.45	2.89	3.45	4.36
Book Value per Share	11.36	13.95	15.1	15.05	14.67	14.96	15.83	15.89	15.98	9.91	12.06	9.55	8.64	8.46	7.36
Tangible Book Value per Share	11.36	13.89	14.31	13.38	12.21	13.42	15	15.89	14.57	9.4	11.7	8.99	8.24	8.14	7.08