Bristow Group Inc.

VTOL

VTOLBristow Group Inc. US flag

New York Stock Exchange

41.16

USD

-1.05

- -

1.22BMarket Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	41.93	-7.2	-3.15	35.68	34.19
Return on Assets (%)	- -	- -	-2.85	-0.83	-0.36	4.67	5.82
Return on Capital (%)	- -	- -	- -	- -	-2.27	11.15	12.41
Return on Invested Capital (%)	- -	- -	- -	- -	-1.3	6.81	6.38
Gross Margin (%)	7.71	- -	18.51	16.18	60.3	62.41	66.77
EBITDA Margin (%)	3.53	- -	13.18	10.12	10.81	15.03	15.13
Operating Margin (%)	-5.59	- -	5.5	2.76	4.21	9.15	9.65
Incremental Operating Margin (%)	- -	-5.59	5.5	-448.12	19.54	63.41	19.07
Pretax Margin (%)	-24.55	- -	-4.81	-0.37	1.39	7.21	10.15
Profit Margin (%)	-24.59	- -	-4.76	-1.33	-0.52	6.7	8.66
Net Income to Common Margin (%)	-24.59	- -	6.52	-1.33	-0.52	6.7	8.66
Effective Tax Rate (%)	- -	- -	- -	- -	138.42	7.05	14.42
Dvd Payout Ratio (%)	- -	- -	173.85	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-30.97	-7.2	-3.15	35.68	34.19

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	867	789	721	838	957	913
ST Debt	- -	127	94	83	89	97	105
LT Debt	- -	740	695	638	750	860	808
Total Debt/EBITDA	- -	- -	5.08	6.01	5.98	4.5	4.05
Net Debt/EBITDA	- -	- -	2.03	2.18	2.62	2.08	1.71
Total Debt/EBIT	- -	- -	12.19	22.02	15.33	7.39	6.35
Net Debt/EBIT	- -	- -	4.87	8	6.73	3.41	2.68
EBITDA to Interest Expense	0.43	- -	3.03	2.89	3.39	5.66	5.65
EBITDA-CapEx/Interest Expense	0.43	- -	3.03	2.89	3.39	5.66	5.65
EBIT to Interest Expense	-0.67	- -	1.26	0.79	1.32	3.45	3.6
Interest Expense	114	- -	51	42	41	38	40
Common Equity/Total Assets	- -	7.16	11.41	11.59	11.27	14.73	19.13
Long-Term Debt/Equity (%)	- -	173.62	77.37	76.42	91.08	96.5	76.26
Long-Term Debt/Capital (%)	- -	73.54	68.33	68.49	71	67.74	59.63
Long-Term Debt/Total Assets (%)	- -	38.04	34.9	34.99	38.7	40.47	34.96
Total Debt/Equity (%)	- -	203.47	87.81	86.31	101.84	107.38	86.17
Total Debt/Capital (%)	- -	86.19	77.56	77.35	79.38	75.38	67.38
Total Debt/Total Assets (%)	- -	44.58	39.61	39.52	43.27	45.03	39.5
Net Debt to Equity	- -	85.51	35.11	31.35	44.68	49.62	36.36
Net Debt/Capital (%)	- -	45.02	39.96	39.19	42	43.27	36.04
EBITDA	48	- -	155	120	140	213	226
EBITDA-CapEx	48	- -	155	120	140	213	226
Operating Income (Loss)	-77	- -	65	33	55	130	144

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	0.66	0.75	0.92	0.58	0.76	0.78
Current Ratio	- -	1.76	1.92	2.02	1.82	1.9	1.9
Quick Ratio	- -	1.27	1.45	1.62	1.34	1.41	1.38
CFO/Avg Current Liab	- -	- -	0.32	0.42	0.11	0.56	0.57
Common Equity/Total Assets	- -	7.16	11.41	11.59	11.27	14.73	19.13
Long-Term Debt/Equity (%)	- -	173.62	77.37	76.42	91.08	96.5	76.26
Long-Term Debt/Capital (%)	- -	73.54	68.33	68.49	71	67.74	59.63
Long-Term Debt/Total Assets (%)	- -	38.04	34.9	34.99	38.7	40.47	34.96
Total Debt/Equity (%)	- -	203.47	87.81	86.31	101.84	107.38	86.17
Total Debt/Capital (%)	- -	86.19	77.56	77.35	79.38	75.38	67.38
Total Debt/Total Assets (%)	- -	44.58	39.61	39.52	43.27	45.03	39.5
CFO/Total Liabilities	- -	- -	8.86	12.52	2.88	14.38	15.85
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	0.24	1.38	1.71	1.51	1.71	1.8

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	5.95	5.65	5.92	6.34	6.95
Days Sales Outstanding	- -	- -	61.39	64.58	61.67	57.53	52.49
Inventory Turnover	- -	- -	11	11.43	5.68	4.96	4.01
Days Inventory Outstanding	- -	- -	33.19	31.94	64.32	73.53	91.11
Accounts Payable Turnover	- -	3.16	15.94	14.78	7.05	6.38	6.05
Accounts Payable Turnover Days	- -	115.39	22.89	24.7	51.8	57.2	60.33
Cash Conversion Cycle	- -	- -	71.69	71.82	74.18	73.86	83.26
Inventory to Cash Days	- -	- -	28.2	32.64	-2.65	-16	-38.62
Inventories	- -	82	92	82	100	115	133
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	82	92	85	103	118	137

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	1,069	- -	637	1,058	795	978	1,057
- Cash & Cash Equivalents	- -	197	228	264	180	248	286
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	1	- -	-1	- -	- -
+ Total Debt	- -	867	789	721	838	957	913
Enterprise Value	1,069	670	1,199	1,515	1,453	1,687	1,684
Total Capital	- -	1,006	1,017	932	1,056	1,270	1,355
Total Debt/Capital (%)	- -	86.19	77.56	77.35	79.38	75.38	67.38
Total Debt / EV	- -	1.29	0.66	0.48	0.58	0.57	0.54
EV/Sales	0.78	- -	1.02	1.28	1.12	1.19	1.13
EV/EBITDA	22.13	- -	7.72	12.62	10.36	7.93	7.47
EV/EBIT	- -	- -	18.51	46.26	26.58	13.03	11.71
EV/Cash Flow to Firm	266.71	- -	8.11	5.58	90.11	7.95	7.24
EV/Free Cash Flow to Firm	266.71	- -	8.11	5.58	90.11	7.95	7.24
Diluted Market Cap	1,069	- -	820	1,058	795	1,014	1,094
Diluted Enterprise Value	1,069	670	1,382	1,515	1,453	1,723	1,721
EV per Share	34.62	- -	48.73	53.09	51.64	59.17	58.33
TTM Sales	1,370	- -	1,178	1,185	1,297	1,415	1,491
TTM EBITDA	48	- -	155	120	140	213	226
TTM Operating Income	-77	- -	65	33	55	130	144
TTM Cash Flow to Firm	4	- -	148	271	16	212	233
TTM Free Cash Flow to Firm	4	- -	148	271	16	212	233

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	-9.77	- -	8.46	8.54	24.83	5.71	5.52
EV/EBIT	- -	- -	18.51	46.26	26.58	13.03	11.71
Enterprise Value	1,069	670	1,199	1,515	1,453	1,687	1,684
Low Price	24.33	12.45	10.5	24.82	20.08	24.33	25.11
EV/Sales	0.78	- -	1.02	1.28	1.12	1.19	1.13
EV/EBITDA	22.13	- -	7.72	12.62	10.36	7.93	7.47
Price/Earnings	- -	- -	8.28	- -	- -	10.32	8.19
Price/Earnings Average	-3.15	- -	6.77	-56.04	-110.4	9.72	7.77
Price/Earnings High	-3.91	- -	9.87	-72.46	-132.35	12.48	9.59
Price/Earnings Low	-2.23	- -	3.36	-44.84	-83.34	7.32	5.62
Price/Book Value	- -	- -	2.8	5	3.64	3.12	2.39
Price/Book Value Average	- -	- -	2.29	4.18	3.43	2.94	2.27
Price/Book Value High	- -	- -	3.34	5.41	4.11	3.78	2.8
Price/Book Value Low	- -	- -	1.14	3.35	2.59	2.22	1.64
Price/Tangible Book Value	- -	- -	0.71	1.27	0.97	1.1	1
Price/Tangible Book Value Average	- -	- -	0.58	1.06	0.91	1.03	0.95
Price/Tangible Book Value High	- -	- -	0.84	1.37	1.09	1.33	1.17
Price/Tangible Book Value Low	- -	- -	0.29	0.85	0.69	0.78	0.68
Price/Sales	0.78	- -	0.54	0.89	0.61	0.69	0.71
Price/Sales Average	0.78	- -	0.44	0.75	0.58	0.65	0.67
Price/Sales High	0.96	- -	0.64	0.97	0.69	0.84	0.83
Price/Sales Low	0.55	- -	0.22	0.6	0.44	0.49	0.49
Price/Cash Flow	-9.77	- -	6.57	8.54	24.83	5.51	5.33
Price/Cash Flow Average	-9.7	- -	5.37	7.15	23.36	5.2	5.06
Price/Cash Flow High	-12.05	- -	7.83	9.24	28.01	6.67	6.24
Price/Cash Flow Low	-6.87	- -	2.67	5.72	17.64	3.91	3.65
Price/Free Cash Flow Average	-9.7	- -	6.92	7.15	23.36	5.38	5.23
Price/Free Cash Flow High	-12.05	- -	10.08	9.24	28.01	6.91	6.46
Price/Free Cash Flow Low	-6.87	- -	3.43	5.72	17.64	4.05	3.78
EV/Sales Average	0.78	- -	0.92	1.13	1.08	1.15	1.09
EV/Sales High	0.96	- -	1.12	1.35	1.2	1.34	1.25
EV/Sales Low	0.55	- -	0.7	0.98	0.94	0.99	0.91
EV/EBITDA Average	21.97	- -	6.97	11.18	10.02	7.67	7.23
EV/EBITDA High	27.28	- -	8.51	13.34	11.09	8.9	8.27
EV/EBITDA Low	15.55	- -	5.29	9.71	8.72	6.6	5.99
EV/EBIT Average	-13.86	- -	16.72	40.97	25.72	12.59	11.33
EV/EBIT High	-17.22	- -	20.39	48.89	28.44	14.61	12.96
EV/EBIT Low	-9.81	- -	12.67	35.57	22.36	10.83	9.4
Last Price	34.62	15.99	25.88	37.08	28.27	34.3	36.62
High Price	42.69	37.26	30.82	40.1	31.89	41.5	42.89
Enterprise Value Average	1,062	670	1,082	1,342	1,406	1,631	1,630
Enterprise Value High	1,318	670	1,320	1,601	1,555	1,893	1,865
Enterprise Value Low	751	670	820	1,165	1,223	1,403	1,352

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	41.93	-7.2	-3.15	35.68	34.19
Return on Assets (%)	- -	- -	-2.85	-0.83	-0.36	4.67	5.82
Return on Capital (%)	- -	- -	- -	- -	-2.27	11.15	12.41
Return on Invested Capital (%)	- -	- -	- -	- -	-1.3	6.81	6.38
Gross Margin (%)	7.71	- -	18.51	16.18	60.3	62.41	66.77
EBITDA Margin (%)	3.53	- -	13.18	10.12	10.81	15.03	15.13
Operating Margin (%)	-5.59	- -	5.5	2.76	4.21	9.15	9.65
Incremental Operating Margin (%)	- -	-5.59	5.5	-448.12	19.54	63.41	19.07
Pretax Margin (%)	-24.55	- -	-4.81	-0.37	1.39	7.21	10.15
Profit Margin (%)	-24.59	- -	-4.76	-1.33	-0.52	6.7	8.66
Net Income to Common Margin (%)	-24.59	- -	6.52	-1.33	-0.52	6.7	8.66
Effective Tax Rate (%)	- -	- -	- -	- -	138.42	7.05	14.42
Dvd Payout Ratio (%)	- -	- -	173.85	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-30.97	-7.2	-3.15	35.68	34.19

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	867	789	721	838	957	913
ST Debt	- -	127	94	83	89	97	105
LT Debt	- -	740	695	638	750	860	808
Total Debt/EBITDA	- -	- -	5.08	6.01	5.98	4.5	4.05
Net Debt/EBITDA	- -	- -	2.03	2.18	2.62	2.08	1.71
Total Debt/EBIT	- -	- -	12.19	22.02	15.33	7.39	6.35
Net Debt/EBIT	- -	- -	4.87	8	6.73	3.41	2.68
EBITDA to Interest Expense	0.43	- -	3.03	2.89	3.39	5.66	5.65
EBITDA-CapEx/Interest Expense	0.43	- -	3.03	2.89	3.39	5.66	5.65
EBIT to Interest Expense	-0.67	- -	1.26	0.79	1.32	3.45	3.6
Interest Expense	114	- -	51	42	41	38	40
Common Equity/Total Assets	- -	7.16	11.41	11.59	11.27	14.73	19.13
Long-Term Debt/Equity (%)	- -	173.62	77.37	76.42	91.08	96.5	76.26
Long-Term Debt/Capital (%)	- -	73.54	68.33	68.49	71	67.74	59.63
Long-Term Debt/Total Assets (%)	- -	38.04	34.9	34.99	38.7	40.47	34.96
Total Debt/Equity (%)	- -	203.47	87.81	86.31	101.84	107.38	86.17
Total Debt/Capital (%)	- -	86.19	77.56	77.35	79.38	75.38	67.38
Total Debt/Total Assets (%)	- -	44.58	39.61	39.52	43.27	45.03	39.5
Net Debt to Equity	- -	85.51	35.11	31.35	44.68	49.62	36.36
Net Debt/Capital (%)	- -	45.02	39.96	39.19	42	43.27	36.04
EBITDA	48	- -	155	120	140	213	226
EBITDA-CapEx	48	- -	155	120	140	213	226
Operating Income (Loss)	-77	- -	65	33	55	130	144

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	0.66	0.75	0.92	0.58	0.76	0.78
Current Ratio	- -	1.76	1.92	2.02	1.82	1.9	1.9
Quick Ratio	- -	1.27	1.45	1.62	1.34	1.41	1.38
CFO/Avg Current Liab	- -	- -	0.32	0.42	0.11	0.56	0.57
Common Equity/Total Assets	- -	7.16	11.41	11.59	11.27	14.73	19.13
Long-Term Debt/Equity (%)	- -	173.62	77.37	76.42	91.08	96.5	76.26
Long-Term Debt/Capital (%)	- -	73.54	68.33	68.49	71	67.74	59.63
Long-Term Debt/Total Assets (%)	- -	38.04	34.9	34.99	38.7	40.47	34.96
Total Debt/Equity (%)	- -	203.47	87.81	86.31	101.84	107.38	86.17
Total Debt/Capital (%)	- -	86.19	77.56	77.35	79.38	75.38	67.38
Total Debt/Total Assets (%)	- -	44.58	39.61	39.52	43.27	45.03	39.5
CFO/Total Liabilities	- -	- -	8.86	12.52	2.88	14.38	15.85
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	0.24	1.38	1.71	1.51	1.71	1.8

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	5.95	5.65	5.92	6.34	6.95
Days Sales Outstanding	- -	- -	61.39	64.58	61.67	57.53	52.49
Inventory Turnover	- -	- -	11	11.43	5.68	4.96	4.01
Days Inventory Outstanding	- -	- -	33.19	31.94	64.32	73.53	91.11
Accounts Payable Turnover	- -	3.16	15.94	14.78	7.05	6.38	6.05
Accounts Payable Turnover Days	- -	115.39	22.89	24.7	51.8	57.2	60.33
Cash Conversion Cycle	- -	- -	71.69	71.82	74.18	73.86	83.26
Inventory to Cash Days	- -	- -	28.2	32.64	-2.65	-16	-38.62
Inventories	- -	82	92	82	100	115	133
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	82	92	85	103	118	137

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	1,069	- -	637	1,058	795	978	1,057
- Cash & Cash Equivalents	- -	197	228	264	180	248	286
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	1	- -	-1	- -	- -
+ Total Debt	- -	867	789	721	838	957	913
Enterprise Value	1,069	670	1,199	1,515	1,453	1,687	1,684
Total Capital	- -	1,006	1,017	932	1,056	1,270	1,355
Total Debt/Capital (%)	- -	86.19	77.56	77.35	79.38	75.38	67.38
Total Debt / EV	- -	1.29	0.66	0.48	0.58	0.57	0.54
EV/Sales	0.78	- -	1.02	1.28	1.12	1.19	1.13
EV/EBITDA	22.13	- -	7.72	12.62	10.36	7.93	7.47
EV/EBIT	- -	- -	18.51	46.26	26.58	13.03	11.71
EV/Cash Flow to Firm	266.71	- -	8.11	5.58	90.11	7.95	7.24
EV/Free Cash Flow to Firm	266.71	- -	8.11	5.58	90.11	7.95	7.24
Diluted Market Cap	1,069	- -	820	1,058	795	1,014	1,094
Diluted Enterprise Value	1,069	670	1,382	1,515	1,453	1,723	1,721
EV per Share	34.62	- -	48.73	53.09	51.64	59.17	58.33
TTM Sales	1,370	- -	1,178	1,185	1,297	1,415	1,491
TTM EBITDA	48	- -	155	120	140	213	226
TTM Operating Income	-77	- -	65	33	55	130	144
TTM Cash Flow to Firm	4	- -	148	271	16	212	233
TTM Free Cash Flow to Firm	4	- -	148	271	16	212	233

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	-9.77	- -	8.46	8.54	24.83	5.71	5.52
EV/EBIT	- -	- -	18.51	46.26	26.58	13.03	11.71
Enterprise Value	1,069	670	1,199	1,515	1,453	1,687	1,684
Low Price	24.33	12.45	10.5	24.82	20.08	24.33	25.11
EV/Sales	0.78	- -	1.02	1.28	1.12	1.19	1.13
EV/EBITDA	22.13	- -	7.72	12.62	10.36	7.93	7.47
Price/Earnings	- -	- -	8.28	- -	- -	10.32	8.19
Price/Earnings Average	-3.15	- -	6.77	-56.04	-110.4	9.72	7.77
Price/Earnings High	-3.91	- -	9.87	-72.46	-132.35	12.48	9.59
Price/Earnings Low	-2.23	- -	3.36	-44.84	-83.34	7.32	5.62
Price/Book Value	- -	- -	2.8	5	3.64	3.12	2.39
Price/Book Value Average	- -	- -	2.29	4.18	3.43	2.94	2.27
Price/Book Value High	- -	- -	3.34	5.41	4.11	3.78	2.8
Price/Book Value Low	- -	- -	1.14	3.35	2.59	2.22	1.64
Price/Tangible Book Value	- -	- -	0.71	1.27	0.97	1.1	1
Price/Tangible Book Value Average	- -	- -	0.58	1.06	0.91	1.03	0.95
Price/Tangible Book Value High	- -	- -	0.84	1.37	1.09	1.33	1.17
Price/Tangible Book Value Low	- -	- -	0.29	0.85	0.69	0.78	0.68
Price/Sales	0.78	- -	0.54	0.89	0.61	0.69	0.71
Price/Sales Average	0.78	- -	0.44	0.75	0.58	0.65	0.67
Price/Sales High	0.96	- -	0.64	0.97	0.69	0.84	0.83
Price/Sales Low	0.55	- -	0.22	0.6	0.44	0.49	0.49
Price/Cash Flow	-9.77	- -	6.57	8.54	24.83	5.51	5.33
Price/Cash Flow Average	-9.7	- -	5.37	7.15	23.36	5.2	5.06
Price/Cash Flow High	-12.05	- -	7.83	9.24	28.01	6.67	6.24
Price/Cash Flow Low	-6.87	- -	2.67	5.72	17.64	3.91	3.65
Price/Free Cash Flow Average	-9.7	- -	6.92	7.15	23.36	5.38	5.23
Price/Free Cash Flow High	-12.05	- -	10.08	9.24	28.01	6.91	6.46
Price/Free Cash Flow Low	-6.87	- -	3.43	5.72	17.64	4.05	3.78
EV/Sales Average	0.78	- -	0.92	1.13	1.08	1.15	1.09
EV/Sales High	0.96	- -	1.12	1.35	1.2	1.34	1.25
EV/Sales Low	0.55	- -	0.7	0.98	0.94	0.99	0.91
EV/EBITDA Average	21.97	- -	6.97	11.18	10.02	7.67	7.23
EV/EBITDA High	27.28	- -	8.51	13.34	11.09	8.9	8.27
EV/EBITDA Low	15.55	- -	5.29	9.71	8.72	6.6	5.99
EV/EBIT Average	-13.86	- -	16.72	40.97	25.72	12.59	11.33
EV/EBIT High	-17.22	- -	20.39	48.89	28.44	14.61	12.96
EV/EBIT Low	-9.81	- -	12.67	35.57	22.36	10.83	9.4
Last Price	34.62	15.99	25.88	37.08	28.27	34.3	36.62
High Price	42.69	37.26	30.82	40.1	31.89	41.5	42.89
Enterprise Value Average	1,062	670	1,082	1,342	1,406	1,631	1,630
Enterprise Value High	1,318	670	1,320	1,601	1,555	1,893	1,865
Enterprise Value Low	751	670	820	1,165	1,223	1,403	1,352

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	- -	31	30	28	28	29	29
Diluted Weighted Avg Shares	31	- -	32	29	28	30	30
Basic Weighted Avg Shares	31	- -	25	29	28	29	29
Revenue per Share	44.35	- -	47.89	41.54	46.11	49.64	51.64
EBITDA per Share	1.56	- -	6.31	4.21	4.98	7.46	7.81
Operating Income per Share	-2.48	- -	2.63	1.15	1.94	4.54	4.98
Basic EPS, GAAP	-10.91	- -	3.12	-0.55	-0.24	3.32	4.47
Basic EPS from Cont Ops	-10.88	- -	-2.29	-0.55	-0.25	3.33	4.48
Diluted EPS, GAAP	-10.91	- -	2.43	-0.55	-0.24	3.21	4.32
Diluted EPS from Cont Ops	-10.88	- -	-1.78	-0.55	-0.25	3.21	4.33
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-3.54	- -	3.94	4.34	1.14	6.22	6.87
Free Cash Flow per Basic Share	-3.54	- -	3.94	4.34	1.14	6.22	6.87
Cash & Equivalents per Share	- -	- -	9.27	9.24	6.41	8.68	9.92
Book Value per Share	- -	- -	9.24	7.41	7.76	10.98	15.32
Tangible Book Value per Share	- -	- -	36.53	29.28	29.25	31.26	36.71

Bristow Group Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)