Aspen Group Inc. Financial Ratios — ASPU Stock

Profitability (USD)

	2011 Y	2012 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2025 Y	2026 Y
As of date	12/31/2011	02/29/2012	12/31/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2025	04/30/2026

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	-101.86	-22.9	-33.97	-30.83	-16.59	-23.01	-20.92	-5.21	-7.42
Return on Assets (%)	-106.11	-1.4	-343.7	- -	-153.18	-89.84	-43.1	-14.56	-27.02	-21.88	-10.34	-14.21	-11.15	-1.96	-2.89
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	55.62	- -	22.95	- -	53.29	58.35	57.57	64.47	55.25	53.04	61	56.57	54.03	73.09	78.44
EBITDA Margin (%)	-97.56	- -	-195.85	- -	-108.04	-55.01	-18.18	-1.58	-18.89	-20.4	-3.74	-8.58	-7.3	5.27	5.15
Operating Margin (%)	-108.82	- -	-215.75	- -	-119.96	-65.13	-25.26	-5.49	-23.85	-24.26	-5.31	-8.81	-9.74	2.68	5.81
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	110.39	39.28	23.36	- -	- -	37.57	- -	- -	- -	- -
Pretax Margin (%)	-110.52	- -	-228.95	- -	-136.5	-81.68	-26.58	-7.76	-32.06	-27.27	-11.43	-15.36	-11.94	-3.29	-4.14
Profit Margin (%)	-91.02	- -	-223.87	- -	-134.37	-81.68	-26.58	-7.76	-32.06	-27.27	-11.53	-15.41	-12.5	-3.41	-4.24
Net Income to Common Margin (%)	-94.74	- -	-225.26	- -	-134.37	-81.68	-26.58	-7.76	-32.06	-27.27	-11.53	-15.41	-12.5	-4.23	-5.16
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	3.26	- -	0.6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.35	17.74
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	-101.86	-22.9	-33.97	-30.83	-16.59	-23.01	-20.92	-4.2	-6.11

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2025 Y	2026 Y
As of date	12/31/2011	02/29/2012	12/31/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2025	04/30/2026

Total Debt	- -	- -	1	1	4	2	1	- -	2	10	16	18	34	22	18
ST Debt	- -	- -	- -	- -	2	- -	- -	- -	1	- -	2	2	2	5	5
LT Debt	- -	- -	1	1	2	2	1	- -	1	10	14	16	32	18	13
Total Debt/EBITDA	-0.2	-0.75	-0.2	- -	-0.88	-0.66	-0.88	-0.22	-0.49	-1.4	-8.62	-3.15	-6.02	9.4	7.95
Net Debt/EBITDA	0.14	-0.73	-0.09	- -	-0.83	0.09	-0.37	12.01	3.02	-0.2	3.22	2.14	-1.5	2.72	2
Total Debt/EBIT	-0.18	-0.75	-0.19	- -	-0.8	-0.56	-0.63	-0.06	-0.39	-1.06	-3.92	-2.22	-3.76	-33.58	-61.93
Net Debt/EBIT	0.12	-0.73	-0.08	- -	-0.75	0.08	-0.27	3.46	2.39	-0.15	1.46	1.51	-0.94	-9.71	-15.61
EBITDA to Interest Expense	-82.19	-42.6	-14.41	- -	-6.52	-6.82	-12.67	-0.67	-2.07	-15.61	-1.01	-2.84	-7.79	1.74	1.97
EBITDA-CapEx/Interest Expense	-122.22	-42.6	-15.8	- -	-7.11	-8.06	-17.26	-3.08	-3.01	-21.5	-2.82	-7.21	-13.81	1	1.4
EBIT to Interest Expense	-91.67	-42.6	-15.88	- -	-7.24	-8.07	-17.6	-2.32	-2.61	-18.57	-1.43	-2.91	-10.39	0.89	2.22
Interest Expense	- -	- -	- -	- -	1	- -	- -	- -	2	- -	2	2	1	1	1
Common Equity/Total Assets	-50.81	-4,036.01	22.93	17.47	-49.8	43.9	40.23	73.45	81.11	61.25	63.03	60.75	46.72	46.38	48.53
Long-Term Debt/Equity (%)	30.64	- -	130.96	143.01	- -	70.97	71.8	- -	2.96	36.46	33.86	33.2	74.47	56.91	44.6
Long-Term Debt/Capital (%)	23.38	- -	56.69	51.69	91.23	41.05	41.13	- -	2.79	26.68	24.55	24.18	41.54	33	27.75
Long-Term Debt/Total Assets (%)	11.01	- -	30.02	24.99	51.46	31.16	28.89	- -	2.4	22.33	21.34	20.17	34.79	26.4	21.64
Total Debt/Equity (%)	31.08	-99.36	131.02	176.66	-213.26	72.9	74.56	0.64	6.08	36.64	37.89	37.34	79.26	72.45	60.73
Total Debt/Capital (%)	23.71	-15,406.77	56.71	63.85	188.3	42.16	42.71	0.63	5.73	26.82	27.48	27.19	44.22	42.01	37.78
Total Debt/Total Assets (%)	11.17	4,009.98	30.04	30.87	106.21	32	29.99	0.47	4.93	22.44	23.88	22.68	37.03	33.6	29.47
Net Debt to Equity	-22.06	-96.88	59.03	54.68	-199.4	-10.22	31.33	-34.52	-37.24	5.22	-14.14	-25.41	19.73	20.95	15.31
Net Debt/Capital (%)	-28.31	-3,102.48	37.12	35.35	200.61	-11.38	23.86	-52.71	-59.34	4.96	-13.66	-22.7	12.03	12.32	9.7
EBITDA	-2	- -	-5	- -	-4	-3	-2	- -	-4	-7	-2	-6	-6	2	2
EBITDA-CapEx	-3	- -	-6	- -	-5	-3	-2	-1	-6	-10	-5	-15	-10	1	2
Operating Income (Loss)	-3	- -	-6	- -	-5	-3	-2	-1	-5	-8	-3	-6	-7	1	3

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2025 Y	2026 Y
As of date	12/31/2011	02/29/2012	12/31/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2025	04/30/2026

Cash Ratio	0.36	0.02	0.35	0.37	0.07	1.46	0.58	1	2.16	1.31	1.39	0.81	0.39	0.04	0.05
Current Ratio	1.25	0.02	1.07	0.84	0.52	3.02	2.17	3.03	3.24	3.31	3.22	2.05	2.34	1.17	0.95
Quick Ratio	0.9	0.02	0.5	0.56	0.26	2.18	2.08	2.98	3.19	2.99	2.77	1.89	1.83	1.09	0.86
CFO/Avg Current Liab	-1.59	-0.03	-5.48	- -	-1.34	-1.1	-1.72	-0.72	-1.18	-1.56	-0.69	0.08	-0.7	0.08	0.18
Common Equity/Total Assets	-50.81	-4,036.01	22.93	17.47	-49.8	43.9	40.23	73.45	81.11	61.25	63.03	60.75	46.72	46.38	48.53
Long-Term Debt/Equity (%)	30.64	- -	130.96	143.01	- -	70.97	71.8	- -	2.96	36.46	33.86	33.2	74.47	56.91	44.6
Long-Term Debt/Capital (%)	23.38	- -	56.69	51.69	91.23	41.05	41.13	- -	2.79	26.68	24.55	24.18	41.54	33	27.75
Long-Term Debt/Total Assets (%)	11.01	- -	30.02	24.99	51.46	31.16	28.89	- -	2.4	22.33	21.34	20.17	34.79	26.4	21.64
Total Debt/Equity (%)	31.08	-99.36	131.02	176.66	-213.26	72.9	74.56	0.64	6.08	36.64	37.89	37.34	79.26	72.45	60.73
Total Debt/Capital (%)	23.71	-15,406.77	56.71	63.85	188.3	42.16	42.71	0.63	5.73	26.82	27.48	27.19	44.22	42.01	37.78
Total Debt/Total Assets (%)	11.17	4,009.98	30.04	30.87	106.21	32	29.99	0.47	4.93	22.44	23.88	22.68	37.03	33.6	29.47
CFO/Total Liabilities	-65.31	-149.44	-167.79	- -	-68.26	-82.57	-90.74	-52.52	-71.42	-61.02	-23.47	3.11	-23.24	3.77	9.35
CFO/CapEx	-1.51	- -	-8.95	- -	-9.34	-5.24	-4.38	-1.83	-2.98	-3.89	-1.75	0.11	-2.61	1.33	4.48
Altman's Z-Score	182.12	22,246.5	-0.12	- -	-9.96	-0.32	-2.52	12.31	10.02	1.88	4.23	2.04	0.07	-1.33	-1.53

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2025 Y	2026 Y
As of date	12/31/2011	02/29/2012	12/31/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2025	04/30/2026

Accounts Receivable Turnover	- -	- -	- -	- -	7.85	6.12	5.44	4.39	3.92	3.9	3.93	4.37	3.73	2.18	2.9
Days Sales Outstanding	- -	- -	- -	- -	46.51	59.66	67.15	83.1	93.13	93.64	92.93	83.57	97.76	167.29	126.08
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	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2025 Y	2026 Y
As of date	12/31/2011	02/29/2012	12/31/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2025	04/30/2026

Market Capitalization	796	796	44	29	12	31	21	66	142	85	172	119	22	4	8
- Cash & Cash Equivalents	1	- -	1	1	- -	2	1	3	15	8	14	12	6	1	1
+ Preferred Equity and Hybrid Capital	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	1	1	4	2	1	- -	2	10	16	18	34	22	18
Enterprise Value	799	796	45	29	15	30	22	63	130	86	173	125	49	26	25
Total Capital	2	- -	2	2	2	4	3	8	36	36	58	67	76	53	47
Total Debt/Capital (%)	23.71	-15,406.77	56.71	63.85	188.3	42.16	42.71	0.63	5.73	26.82	27.48	27.19	44.22	42.01	37.78
Total Debt / EV	- -	- -	0.02	0.04	0.25	0.06	0.06	- -	0.02	0.11	0.09	0.15	0.69	0.86	0.7
EV/Sales	340.44	- -	16.58	- -	3.84	5.83	2.56	4.45	5.89	2.54	3.53	1.84	0.64	0.57	0.58
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.87	11.33
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	796	796	44	29	12	31	21	66	110	84	156	113	22	4	8
Diluted Enterprise Value	799	796	45	29	15	30	22	63	98	85	157	119	49	26	25
EV per Share	195.78	195	9.7	5.95	2.5	2.85	1.92	4.69	7.08	4.63	7.97	5.01	1.95	0.91	0.8
TTM Sales	2	- -	3	- -	4	5	8	14	22	34	49	68	77	45	43
TTM EBITDA	-2	- -	-5	- -	-4	-3	-2	- -	-4	-7	-2	-6	-6	2	2
TTM Operating Income	-3	- -	-6	- -	-5	-3	-2	-1	-5	-8	-3	-6	-7	1	3
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2025 Y	2026 Y
As of date	12/31/2011	02/29/2012	12/31/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2025	04/30/2026

Price/Free Cash Flow	-284.72	-25,189.86	-8.76	- -	-2.89	-9.41	-7.02	-28.69	-14.74	-6.54	-17.23	-14.18	-1.39	12.27	3.6
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	799	796	45	29	15	30	22	63	130	86	173	125	49	26	25
Low Price	187.5	187.5	8.4	3.12	1.21	1.15	1.12	1.53	4.62	4.21	3.58	4.74	0.86	- -	0.05
EV/Sales	340.44	- -	16.58	- -	3.84	5.83	2.56	4.45	5.89	2.54	3.53	1.84	0.64	0.57	0.58
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.87	11.33
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	-390.14	-38,576.26	54.92	48.12	-6.56	11.82	11.63	8.42	4.22	3.21	4.12	2.42	0.52	0.14	0.29
Price/Book Value Average	-390.14	-38,576.26	106.83	86.39	-9.39	9.15	11.79	5.04	3.94	4.37	3.2	4.87	2.4	0.13	0.15
Price/Book Value High	-390.14	-38,576.26	257.45	285.79	-20.92	19.17	18.24	8.61	5.22	5.99	5.35	6.68	4.44	0.24	0.44
Price/Book Value Low	-375.14	-37,092.55	48.06	25.53	-4.14	4.73	6.92	2.63	2.51	2.97	1.86	2.41	0.51	- -	0.05
Price/Tangible Book Value	-330.25	-38,576.26	80.33	74.05	-6.19	12.67	13.03	8.58	7.51	6.67	5.98	3.3	0.75	0.24	0.52
Price/Tangible Book Value Average	-330.25	-38,576.26	156.25	132.92	-8.85	9.8	13.21	5.13	7.02	9.08	4.65	6.64	3.48	0.22	0.27
Price/Tangible Book Value High	-330.25	-38,576.26	376.54	439.75	-19.72	20.54	20.43	8.77	9.29	12.44	7.78	9.11	6.43	0.42	0.8
Price/Tangible Book Value Low	-317.55	-37,092.55	70.29	39.29	-3.9	5.07	7.76	2.68	4.47	6.16	2.71	3.28	0.74	- -	0.09
Price/Sales	339.09	- -	16.4	- -	2.94	5.88	2.49	4.63	5.02	2.47	3.17	1.67	0.28	0.09	0.19
Price/Sales Average	339.09	- -	31.9	- -	4.21	4.55	2.53	2.77	4.69	3.36	2.47	3.36	1.32	0.08	0.1
Price/Sales High	339.09	- -	76.88	- -	9.38	9.53	3.91	4.74	6.2	4.6	4.13	4.61	2.44	0.16	0.29
Price/Sales Low	326.05	- -	14.35	- -	1.86	2.35	1.48	1.45	2.98	2.28	1.44	1.66	0.28	- -	0.03
Price/Cash Flow	-473.76	-25,189.86	-9.74	- -	-3.2	-11.21	-8.62	-44.37	-19.69	-8.22	-27.08	114.98	-1.93	3.02	2.8
Price/Cash Flow Average	-473.76	-25,189.86	-18.94	- -	-4.57	-8.67	-8.74	-26.55	-18.39	-11.18	-21.06	231.2	-8.99	2.8	1.45
Price/Cash Flow High	-473.76	-25,189.86	-45.64	- -	-10.19	-18.17	-13.53	-45.37	-24.35	-15.32	-35.21	317.35	-16.61	5.28	4.29
Price/Cash Flow Low	-455.54	-24,221.02	-8.52	- -	-2.02	-4.48	-5.13	-13.85	-11.71	-7.59	-12.26	114.26	-1.91	- -	0.47
Price/Free Cash Flow Average	-284.72	-25,189.86	-17.04	- -	-4.13	-7.28	-7.12	-17.17	-13.77	-8.9	-13.39	-28.51	-6.49	11.39	1.87
Price/Free Cash Flow High	-284.72	-25,189.86	-41.05	- -	-9.2	-15.26	-11.01	-29.34	-18.23	-12.19	-22.39	-39.14	-12.01	21.48	5.53
Price/Free Cash Flow Low	-273.77	-24,221.02	-7.66	- -	-1.82	-3.77	-4.18	-8.96	-8.76	-6.04	-7.79	-14.09	-1.38	0.02	0.61
EV/Sales Average	340.44	- -	32.08	- -	5.1	4.5	2.6	2.58	5.47	3.44	2.75	3.61	1.69	0.57	0.49
EV/Sales High	340.44	- -	77.05	- -	10.27	9.48	3.98	4.55	7.42	4.7	4.58	4.92	2.82	0.64	0.69
EV/Sales Low	327.4	- -	14.53	- -	2.75	2.3	1.55	1.26	3.27	2.35	1.62	1.83	0.64	0.48	0.42
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.74	9.52
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.21	13.35
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.09	8.2
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	195	195	9.6	5.88	1.92	2.88	1.87	4.89	7.77	4.56	7.9	4.77	0.87	0.15	0.27
High Price	195	195	45	34.92	6.12	4.67	2.94	5	9.61	8.5	10.27	13.17	7.49	0.26	0.41
Enterprise Value Average	799	796	86	52	20	23	22	37	120	117	135	245	129	26	21
Enterprise Value High	799	796	207	170	41	50	34	65	163	160	225	334	216	29	30
Enterprise Value Low	768	765	39	16	11	12	13	18	72	80	79	124	49	22	18

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2025 Y	2026 Y
As of date	12/31/2011	02/29/2012	12/31/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2025	04/30/2026

Shares Outstanding	4	4	5	5	6	11	11	14	18	19	22	25	25	28	31
Diluted Weighted Avg Shares	4	4	5	5	6	11	11	14	14	18	20	24	25	27	30
Basic Weighted Avg Shares	4	4	5	5	6	11	11	14	14	18	20	24	25	27	30
Revenue per Share	0.58	- -	0.59	- -	0.65	0.49	0.75	1.05	1.55	1.85	2.49	2.85	3.07	1.67	1.43
EBITDA per Share	-0.56	-0.01	-1.15	- -	-0.71	-0.27	-0.14	-0.02	-0.29	-0.38	-0.09	-0.24	-0.22	0.09	0.07
Operating Income per Share	-0.63	-0.01	-1.26	- -	-0.78	-0.32	-0.19	-0.06	-0.37	-0.45	-0.13	-0.25	-0.3	0.04	0.08
Basic EPS, GAAP	-0.54	-0.01	-1.32	- -	-0.88	-0.4	-0.2	-0.08	-0.5	-0.5	-0.29	-0.44	-0.38	-0.07	-0.07
Basic EPS from Cont Ops	-0.64	-0.01	-1.34	- -	-0.89	-0.4	-0.2	-0.08	-0.5	-0.5	-0.29	-0.44	-0.38	-0.06	-0.06
Diluted EPS, GAAP	-0.54	-0.01	-1.32	- -	-0.88	-0.4	-0.2	-0.08	-0.5	-0.5	-0.29	-0.44	-0.38	-0.07	-0.07
Diluted EPS from Cont Ops	-0.64	-0.01	-1.34	- -	-0.89	-0.4	-0.2	-0.08	-0.5	-0.5	-0.29	-0.44	-0.38	-0.06	-0.06
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.41	-0.01	-0.99	- -	-0.6	-0.26	-0.22	-0.11	-0.39	-0.55	-0.29	0.04	-0.45	0.05	0.1
Free Cash Flow per Basic Share	-0.68	-0.01	-1.1	- -	-0.67	-0.31	-0.27	-0.17	-0.53	-0.7	-0.46	-0.34	-0.62	0.01	0.07
Cash & Equivalents per Share	0.19	- -	0.13	0.15	0.04	0.2	0.07	0.2	0.8	0.45	0.66	0.5	0.26	0.03	0.03
Book Value per Share	-0.5	-0.01	0.17	0.12	-0.29	0.24	0.16	0.58	1.84	1.42	1.92	1.97	1.69	1.09	0.93
Tangible Book Value per Share	-0.59	-0.01	0.12	0.08	-0.31	0.23	0.14	0.57	1.03	0.68	1.32	1.44	1.16	0.63	0.51