TOR Minerals International, Inc. Financial Ratios — TORM

Profitability (USD)

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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

Return on Common Equity (%)	8.49	5.43	1.85	0.14	0.04	-20.53	-0.86	8.9	12.67	13.56	-4.08	-1.49	-20.28	1.61	-3.98
Return on Assets (%)	5.37	3.73	1.43	0.26	0.19	-13.58	-0.4	6.53	9.01	9.82	-3.01	-1.1	-15	1.23	-3.15
Return on Capital (%)	6.07	4.35	1.65	0.29	- -	- -	- -	8.75	11.69	12.39	- -	- -	- -	1.8	- -
Return on Invested Capital (%)	7.68	5.03	2.56	2.28	- -	- -	- -	8.92	11.71	12.45	- -	- -	- -	1.82	- -
Gross Margin (%)	24.16	21.54	19.44	19.71	18.57	12.93	15.75	21.79	22.66	21.15	7.51	14.16	5.06	13.25	9.12
EBITDA Margin (%)	12.11	8.83	8.86	8.57	8.78	-9.66	8.98	15.17	15.72	15.96	2.67	6.24	-7.74	8.58	3.67
Operating Margin (%)	6.95	4.89	4.53	2.84	2.4	-9.57	1.49	9.04	10.65	11.59	-4.17	3.45	-7.51	1.93	-3.41
Incremental Operating Margin (%)	13.81	- -	- -	11.24	- -	116.37	- -	35.79	15.64	14.07	79.82	497.88	45.43	252.33	- -
Pretax Margin (%)	5.49	4.22	2.92	0.36	0.1	-19.53	-0.55	7.43	9.47	10.68	-5.3	-1.59	-16.34	1.43	-3.72
Profit Margin (%)	5.24	3.62	1.48	0.36	0.25	-19.61	-0.56	7.38	9.35	8.88	-3.51	-1.19	-17.17	1.15	-2.92
Net Income to Common Margin (%)	5.24	3.44	1.29	0.13	0.04	-19.85	-0.81	7.18	9.31	8.88	-3.51	-1.19	-17.17	1.15	-2.92
Effective Tax Rate (%)	4.61	14.22	49.37	2.11	- -	- -	- -	0.69	1.24	16.92	- -	- -	- -	19.42	- -
Dvd Payout Ratio (%)	- -	-1.43	- -	- -	- -	- -	- -	- -	0.39	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	8.49	5.5	1.85	0.14	0.04	-20.53	-0.86	8.9	12.62	13.56	-4.08	-1.49	-20.28	1.61	-3.98

Credit (USD)

Credit Ratios API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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

Total Debt	6	6	7	8	8	7	7	6	8	6	9	6	6	4	4
ST Debt	4	2	1	2	6	5	4	2	4	3	6	5	3	1	1
LT Debt	2	4	5	7	3	2	3	4	4	2	3	2	3	3	2
Total Debt/EBITDA	2.1	2.23	2.4	3.79	3.44	-2.99	3.01	1.2	1.19	0.63	7.58	2.19	-2.18	1.23	2.48
Net Debt/EBITDA	1.97	2.1	1.85	3.27	3.2	-2.82	2.46	0.65	0.65	0.31	5.2	1.28	-1.89	0.11	-0.11
Total Debt/EBIT	3.66	4.03	4.68	11.45	12.62	-1.66	18.11	2.02	1.75	0.86	-4.83	-12.07	-1.09	5.5	-2.65
Net Debt/EBIT	3.43	3.8	3.62	9.89	11.74	-1.57	14.81	1.09	0.96	0.43	-3.31	-7.04	-0.95	0.48	0.12
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-4.66	3.89	10.72	13.69	19.2	3.16	8.24	-13.8	18.65	12.79
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-9.24	2.24	6.97	6.18	8.84	-7.72	2.41	-41.02	11.85	-14.88
EBIT to Interest Expense	- -	- -	- -	- -	- -	-4.62	0.65	6.38	9.27	13.94	-4.93	4.55	-13.38	4.19	-11.85
Interest Expense	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	62.34	67.52	67.43	65.32	68.16	65.56	70.61	72.3	69.68	74.8	72.92	74.83	72.89	79.13	79.42
Long-Term Debt/Equity (%)	10.31	16.43	23.79	26.64	10.95	8.96	11.41	15.03	11.46	5.72	7.57	4.46	13	9.64	8.47
Long-Term Debt/Capital (%)	7.44	12.99	18.27	19.86	8.29	6.76	8.9	12.42	9.32	5.02	6.1	3.79	10.54	8.43	7.54
Long-Term Debt/Total Assets (%)	6.43	11.09	16.04	17.4	7.46	5.87	8.05	10.87	7.98	4.28	5.52	3.34	9.48	7.63	6.72
Total Debt/Equity (%)	38.55	26.43	30.19	34.11	32.02	32.45	28.15	21.08	22.88	13.93	24.16	17.72	23.36	14.41	12.31
Total Debt/Capital (%)	27.82	20.9	23.19	25.44	24.25	24.5	21.97	17.41	18.62	12.22	19.46	15.06	18.94	12.59	10.96
Total Debt/Total Assets (%)	24.03	17.85	20.36	22.28	21.82	21.28	19.88	15.25	15.94	10.42	17.62	13.26	17.03	11.4	9.78
Net Debt to Equity	36.16	24.93	23.37	29.48	29.79	30.6	23.02	11.33	12.58	6.94	16.56	10.35	20.32	1.26	-0.54
Net Debt/Capital (%)	26.55	19.95	18.75	22.59	22.81	23.25	18.59	10.15	11.15	6.49	14.2	9.38	16.89	1.25	-0.54
EBITDA	3	3	3	2	2	-2	2	5	6	9	1	3	-3	3	1
EBITDA-CapEx	1	-3	- -	1	1	-5	1	3	3	4	-3	1	-9	2	-2
Operating Income (Loss)	2	1	1	1	1	-2	- -	3	4	7	-2	2	-3	1	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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

Cash Ratio	0.05	0.05	0.25	0.14	0.04	0.02	0.16	0.45	0.33	0.27	0.26	0.27	0.13	0.81	0.72
Current Ratio	1.35	1.8	2.5	2.52	1.83	1.6	2.18	3.21	2.75	3.03	2.62	2.87	3.09	4.3	3.57
Quick Ratio	0.68	0.86	1.01	0.71	0.47	0.27	0.68	1.14	0.82	0.65	0.67	0.76	0.7	1.58	1.58
CFO/Avg Current Liab	0.22	0.31	0.42	-0.16	0.12	0.17	0.32	0.61	-0.24	0.56	0.08	0.43	0.43	0.89	0.81
Common Equity/Total Assets	62.34	67.52	67.43	65.32	68.16	65.56	70.61	72.3	69.68	74.8	72.92	74.83	72.89	79.13	79.42
Long-Term Debt/Equity (%)	10.31	16.43	23.79	26.64	10.95	8.96	11.41	15.03	11.46	5.72	7.57	4.46	13	9.64	8.47
Long-Term Debt/Capital (%)	7.44	12.99	18.27	19.86	8.29	6.76	8.9	12.42	9.32	5.02	6.1	3.79	10.54	8.43	7.54
Long-Term Debt/Total Assets (%)	6.43	11.09	16.04	17.4	7.46	5.87	8.05	10.87	7.98	4.28	5.52	3.34	9.48	7.63	6.72
Total Debt/Equity (%)	38.55	26.43	30.19	34.11	32.02	32.45	28.15	21.08	22.88	13.93	24.16	17.72	23.36	14.41	12.31
Total Debt/Capital (%)	27.82	20.9	23.19	25.44	24.25	24.5	21.97	17.41	18.62	12.22	19.46	15.06	18.94	12.59	10.96
Total Debt/Total Assets (%)	24.03	17.85	20.36	22.28	21.82	21.28	19.88	15.25	15.94	10.42	17.62	13.26	17.03	11.4	9.78
CFO/Total Liabilities	16.46	21.3	22.95	-6.8	7.29	12.66	25.77	35.64	-13.19	41.84	6.01	37.6	35.16	64.79	51.88
CFO/CapEx	0.73	0.43	0.98	-1.18	0.87	0.62	2.7	2.23	-0.54	1.18	0.2	2.21	0.62	4.02	1.25
Altman's Z-Score	3.45	3.75	3.01	2.02	1.78	0.71	1.05	2.39	3.1	3.4	2.46	2.69	1.8	3.2	2.75

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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

Accounts Receivable Turnover	6.5	5.71	6.9	7	7.57	8.3	8.5	8.53	9.31	12.74	10.83	9.9	8.77	10.85	9.89
Days Sales Outstanding	56.13	63.96	52.89	52.15	48.19	44	42.92	42.77	39.19	28.65	33.7	36.87	41.61	33.65	36.91
Inventory Turnover	3.85	4.4	3.97	2.3	2.04	1.9	1.95	2.41	2.14	2.15	1.95	1.96	2.06	2.59	3.39
Days Inventory Outstanding	94.85	82.98	91.97	158.93	179.08	192.43	187.5	151.38	170.81	169.82	187.14	186.22	177.21	140.94	107.77
Accounts Payable Turnover	8.79	8.3	10.71	12.57	11.52	10.55	9.49	13.1	13.66	12.49	10.25	11.99	10.09	13.68	13.67
Accounts Payable Turnover Days	41.54	43.95	34.09	29.04	31.67	34.59	38.48	27.86	26.72	29.23	35.61	30.45	36.19	26.68	26.7
Cash Conversion Cycle	109.43	102.99	110.78	182.04	195.6	201.85	191.94	166.29	183.27	169.24	185.23	192.63	182.63	147.91	117.98
Inventory to Cash Days	-38.72	-19.02	-39.08	-106.78	-130.88	-148.43	-144.57	-108.62	-131.62	-141.17	-153.44	-149.35	-135.6	-107.29	-70.87
Inventories	5	6	7	11	11	12	9	11	19	23	21	20	14	12	9
Raw Materials	2	4	5	6	7	6	5	7	14	15	14	9	7	6	4
Work In Process	- -	- -	1	1	1	1	1	1	2	3	2	6	4	2	1
Finished Goods	3	1	2	3	4	5	3	3	3	5	5	5	4	5	4
Other Inventory	1	1	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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

Market Capitalization	37	46	31	22	17	6	5	19	38	32	30	22	14	22	20
- Cash & Cash Equivalents	- -	- -	1	1	- -	- -	1	3	3	3	3	3	1	4	4
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	6	7	8	8	7	7	6	8	6	9	6	6	4	4
Enterprise Value	43	52	37	30	25	14	11	22	42	35	36	26	19	22	20
Total Capital	22	29	30	33	35	30	30	33	41	46	48	42	33	32	32
Total Debt/Capital (%)	27.82	20.9	23.19	25.44	24.25	24.5	21.97	17.41	18.62	12.22	19.46	15.06	18.94	12.59	10.96
Total Debt / EV	0.14	0.12	0.19	0.28	0.34	0.54	0.6	0.25	0.18	0.16	0.26	0.24	0.33	0.19	0.18
EV/Sales	1.78	1.71	1.12	1.14	0.89	0.54	0.45	0.72	1.02	0.62	0.79	0.56	0.51	0.57	0.51
EV/EBITDA	14.72	19.38	12.64	13.34	10.15	- -	4.98	4.73	6.49	3.89	29.59	8.96	- -	6.65	13.94
EV/EBIT	25.64	34.99	24.69	40.32	37.19	- -	30	7.95	9.58	5.35	- -	- -	- -	29.68	- -
EV/Cash Flow to Firm	27.16	22.41	14.38	- -	- -	- -	- -	5.43	- -	5.74	- -	- -	- -	4.42	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	9.06	- -	28.17	- -	- -	- -	5.82	- -
Diluted Market Cap	38	48	32	22	17	1	1	28	51	37	30	22	14	21	20
Diluted Enterprise Value	44	54	38	30	25	8	7	31	55	40	36	26	19	21	20
EV per Share	30.14	33.49	23.36	19.03	15.83	7.17	5.73	11.52	17.44	11.78	12.06	8.67	6.31	6.2	5.63
TTM Sales	24	30	33	26	28	25	24	31	41	57	46	47	37	38	39
TTM EBITDA	3	3	3	2	2	-2	2	5	6	9	1	3	-3	3	1
TTM Operating Income	2	1	1	1	1	-2	- -	3	4	7	-2	2	-3	1	-1
TTM Cash Flow to Firm	2	2	3	-1	- -	- -	- -	4	-1	6	- -	- -	- -	5	- -
TTM Free Cash Flow to Firm	-1	-3	- -	-2	- -	- -	- -	2	-5	1	- -	- -	- -	4	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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

Price/Free Cash Flow	-65.73	-15.32	-764.51	-13.51	-122.27	-1.19	0.68	13.64	-9.29	42.8	-8.85	9	-6.28	5.81	25.66
EV/EBIT	25.64	34.99	24.69	40.32	37.19	- -	30	7.95	9.58	5.35	- -	- -	- -	29.68	- -
Enterprise Value	43	52	37	30	25	14	11	22	42	35	36	26	19	22	20
Low Price	5.35	18.3	19.75	7.2	8.5	2.25	0.6	2.5	8.02	10.47	9.75	7.12	4.43	3.15	5.15
EV/Sales	1.78	1.71	1.12	1.14	0.89	0.54	0.45	0.72	1.02	0.62	0.79	0.56	0.51	0.57	0.51
EV/EBITDA	14.72	19.38	12.64	13.34	10.15	- -	4.98	4.73	6.49	3.89	29.59	8.96	- -	6.65	13.94
Price/Earnings	29.15	44.06	72.95	674.37	1,526.99	- -	- -	8.47	8.52	5.98	- -	- -	- -	46.38	- -
Price/Earnings Average	20.35	36.6	100.63	531.77	1,738.75	- -	- -	5.67	8.03	8.26	- -	- -	- -	37.31	- -
Price/Earnings High	34.9	90.38	127.76	854.84	2,483.14	- -	- -	11.96	13.5	10.58	- -	- -	- -	47.14	- -
Price/Earnings Low	5.98	27.01	72.95	341.93	1,213.03	- -	- -	2.14	4.36	5.79	- -	- -	- -	23.95	- -
Price/Book Value	2.34	2.05	1.35	0.9	0.64	0.29	0.23	0.71	1.12	0.79	0.78	0.62	0.51	0.76	0.69
Price/Book Value Average	1.63	1.7	1.86	0.71	0.73	0.65	0.19	0.48	1.06	1.1	0.89	0.8	0.67	0.61	0.86
Price/Book Value High	2.8	4.2	2.36	1.14	1.04	0.97	0.36	1.01	1.78	1.4	1.08	0.94	0.84	0.78	1.03
Price/Book Value Low	0.48	1.25	1.35	0.45	0.51	0.19	0.05	0.18	0.58	0.77	0.76	0.6	0.5	0.39	0.63
Price/Tangible Book Value	2.54	2.24	1.46	0.97	0.69	0.29	0.23	0.71	1.12	0.79	0.78	0.62	0.51	0.76	0.69
Price/Tangible Book Value Average	1.78	1.86	2.01	0.77	0.79	0.65	0.19	0.48	1.06	1.1	0.89	0.8	0.67	0.61	0.86
Price/Tangible Book Value High	3.05	4.6	2.55	1.23	1.13	0.97	0.36	1.01	1.78	1.4	1.08	0.94	0.84	0.78	1.03
Price/Tangible Book Value Low	0.52	1.37	1.46	0.49	0.55	0.19	0.05	0.18	0.58	0.77	0.76	0.6	0.5	0.39	0.63
Price/Sales	1.53	1.52	0.94	0.85	0.6	0.04	0.04	0.61	0.79	0.53	0.65	0.48	0.37	0.54	0.51
Price/Sales Average	1.07	1.26	1.3	0.67	0.68	0.1	0.04	0.41	0.75	0.73	0.74	0.61	0.48	0.43	0.64
Price/Sales High	1.83	3.11	1.65	1.08	0.98	0.14	0.07	0.86	1.26	0.94	0.9	0.72	0.61	0.54	0.76
Price/Sales Low	0.31	0.93	0.94	0.43	0.48	0.03	0.01	0.15	0.41	0.51	0.64	0.46	0.36	0.28	0.47
Price/Cash Flow	23.28	19.85	12.13	-24.84	18.68	0.72	0.43	5.14	-16.97	5.24	34.7	4.92	3.88	4.26	5.16
Price/Cash Flow Average	16.25	16.49	16.74	-19.59	21.28	1.62	0.36	3.44	-15.99	7.24	39.67	6.29	5.11	3.43	6.41
Price/Cash Flow High	27.87	40.72	21.25	-31.48	30.38	2.43	0.67	7.27	-26.88	9.27	48.03	7.4	6.43	4.33	7.67
Price/Cash Flow Low	4.77	12.17	12.13	-12.59	14.84	0.47	0.09	1.3	-8.69	5.07	34.03	4.71	3.82	2.2	4.7
Price/Free Cash Flow Average	-45.87	-12.73	-1,054.61	-10.65	-139.23	-2.7	0.57	9.13	-8.75	59.1	-10.12	11.5	-8.26	4.67	31.88
Price/Free Cash Flow High	-78.7	-31.42	-1,338.96	-17.13	-198.84	-4.05	1.06	19.27	-14.71	75.67	-12.26	13.54	-10.41	5.9	38.14
Price/Free Cash Flow Low	-13.47	-9.39	-764.51	-6.85	-97.13	-0.79	0.14	3.44	-4.76	41.42	-8.68	8.61	-6.17	3	23.39
EV/Sales Average	1.32	1.45	1.48	0.96	0.97	0.86	0.41	0.51	0.97	0.84	0.88	0.69	0.63	0.46	0.64
EV/Sales High	2.09	3.31	1.83	1.37	1.27	1.14	0.57	0.97	1.55	1.06	1.04	0.8	0.75	0.58	0.76
EV/Sales Low	0.55	1.12	1.12	0.72	0.77	0.45	0.28	0.26	0.57	0.6	0.78	0.54	0.51	0.3	0.47
EV/EBITDA Average	10.87	16.46	16.7	11.24	11.1	- -	4.6	3.39	6.15	5.25	33.08	11.1	- -	5.37	17.32
EV/EBITDA High	17.23	37.54	20.67	16.01	14.45	- -	6.38	6.41	9.89	6.64	38.96	12.84	- -	6.76	20.74
EV/EBITDA Low	4.58	12.7	12.64	8.44	8.74	- -	3.07	1.69	3.65	3.78	29.12	8.64	- -	3.49	12.7
EV/EBIT Average	18.93	29.71	32.61	33.96	40.68	- -	27.68	5.68	9.08	7.23	- -	- -	- -	23.97	- -
EV/EBIT High	30.02	67.78	40.38	48.37	52.93	- -	38.38	10.77	14.6	9.13	- -	- -	- -	30.16	- -
EV/EBIT Low	7.98	22.92	24.69	25.49	32.03	- -	18.48	2.83	5.38	5.2	- -	- -	- -	15.56	- -
Last Price	26.1	29.85	19.75	14.2	10.7	3.4	2.8	9.91	15.66	10.82	9.94	7.44	4.51	6.1	5.65
High Price	31.25	61.23	34.59	18	17.4	11.55	4.4	14	24.8	19.13	13.76	11.19	7.47	6.2	8.4
Enterprise Value Average	32	44	48	25	27	22	10	16	40	47	41	32	23	18	25
Enterprise Value High	50	101	60	36	35	29	14	30	64	60	48	37	28	22	30
Enterprise Value Low	13	34	37	19	21	11	7	8	24	34	36	25	19	12	18

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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

Shares Outstanding	1	2	2	2	2	2	2	2	2	3	3	3	3	4	4
Diluted Weighted Avg Shares	1	2	2	2	2	- -	- -	3	3	3	3	3	3	3	4
Basic Weighted Avg Shares	1	2	2	2	2	- -	- -	2	2	3	3	3	3	3	4
Revenue per Share	17.09	19.7	20.91	16.64	17.81	80.28	63.97	16.29	19.73	20.37	15.33	15.5	12.3	11.39	11
EBITDA per Share	2.07	1.74	1.85	1.43	1.56	-7.75	5.75	2.47	3.1	3.25	0.41	0.97	-0.95	0.98	0.4
Operating Income per Share	1.19	0.96	0.95	0.47	0.43	-7.68	0.95	1.47	2.1	2.36	-0.64	0.53	-0.92	0.22	-0.37
Basic EPS, GAAP	0.9	0.68	0.27	0.02	0.01	-15.93	-0.52	1.17	1.84	1.81	-0.54	-0.18	-2.11	0.13	-0.32
Basic EPS from Cont Ops	0.9	0.71	0.31	0.06	0.05	-15.74	-0.36	1.2	1.85	1.81	-0.54	-0.18	-2.11	0.13	-0.32
Diluted EPS, GAAP	0.87	0.65	0.26	0.02	0.01	-15.93	-0.52	0.8	1.18	1.48	-0.54	-0.18	-2.11	0.13	-0.32
Diluted EPS from Cont Ops	0.87	0.69	0.3	0.06	0.05	-15.74	-0.36	0.82	1.19	1.48	-0.54	-0.18	-2.11	0.13	-0.32
Dividend per Share	- -	0.03	0.04	0.04	0.04	0.19	0.16	0.03	0.01	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.12	1.5	1.63	-0.57	0.57	4.75	6.58	1.93	-0.92	2.06	0.29	1.51	1.16	1.43	1.1
Free Cash Flow per Basic Share	-0.41	-2.02	-0.03	-1.06	-0.09	-2.85	4.15	1.06	-2.62	0.31	-1.12	0.83	-0.72	1.07	0.22
Cash & Equivalents per Share	0.27	0.22	0.82	0.57	0.24	0.1	0.53	1.32	1.41	0.94	0.97	0.88	0.27	1.05	1.02
Book Value per Share	11.16	14.59	14.66	15.84	16.78	11.91	12.28	13.9	13.93	13.64	12.8	11.95	8.88	7.98	8.15
Tangible Book Value per Share	10.26	13.32	13.56	14.61	15.42	11.91	12.28	13.9	13.93	13.64	12.8	11.95	8.88	7.98	8.15