Zillow Group, Inc. Financial Ratios — Z2LL34 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 (%)	1.86	3.11	-2.94	-7.54	-9.11	-8.46	-3.64	-4.04	-9.11	-3.97	-10.47	-2.06	-3.51	-2.39	0.47
Return on Assets (%)	1.57	2.8	-2.72	-6.93	-7.87	-7.01	-2.96	-3.19	-5.86	-2.38	-5.81	-1.17	-2.39	-1.79	0.4
Return on Capital (%)	1.86	3.11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.73
Return on Invested Capital (%)	1.68	3.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.58
Gross Margin (%)	83.99	87.98	90.48	90.96	90.67	91.82	92.09	88.48	43.7	44.12	84.85	81.26	78.35	76.43	74.14
EBITDA Margin (%)	12.39	15.89	3.19	-2.78	-11.5	-10.9	-4.8	-2.22	-4.99	2.78	18.39	4.44	-2.47	2.37	9.21
Operating Margin (%)	1.51	6.05	-8.39	-7.12	-14.43	-22.76	1.17	-3.42	-9	1.06	12.15	-3.52	-12.7	-8.5	-1.24
Incremental Operating Margin (%)	22.01	11.94	- -	- -	- -	- -	89.17	- -	- -	47.28	- -	188.51	1,369.23	19.59	45.53
Pretax Margin (%)	1.67	5.08	-8.38	-13.38	-23.81	-26.02	-17.09	-11.32	-11.29	-5.08	4.74	-4.34	-7.92	-4.79	0.97
Profit Margin (%)	1.67	5.08	-6.3	-13.38	-23.09	-26.04	-8.77	-8.99	-11.13	-4.85	-24.77	-5.16	-8.12	-5.01	0.89
Net Income to Common Margin (%)	1.67	5.08	-6.3	-13.38	-23.09	-26.04	-8.77	-8.99	-11.13	-4.85	-24.77	-5.16	-8.12	-5.01	0.89
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	1.86	3.11	-2.94	-7.54	-9.11	-8.46	-3.64	-4.04	-9.11	-3.97	-10.47	-2.06	-3.51	-2.39	0.47

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	- -	- -	- -	- -	230	367	385	849	2,513	2,520	1,604	1,867	1,832	660	457
ST Debt	- -	- -	- -	- -	- -	- -	- -	150	749	699	137	68	737	577	378
LT Debt	- -	- -	- -	- -	230	367	385	699	1,764	1,821	1,467	1,799	1,095	83	79
Total Debt/EBITDA	- -	- -	- -	- -	-3.1	-3.98	-7.45	-28.69	-18.36	27.1	4.09	21.46	-38.17	12.45	1.92
Net Debt/EBITDA	-5.85	-8.08	-32	13.86	-0.01	-1.34	-0.64	-6.68	-8.28	6.24	-2.25	2.66	-4.33	-9.79	-1.7
Total Debt/EBIT	- -	- -	- -	- -	-1.54	-1.91	-2.38	-6.58	-10.15	-60.88	6.71	-20.08	-6.79	-3.35	-13.44
Net Debt/EBIT	-48.07	-25.88	11.9	2.81	-0.01	-0.64	-0.21	-1.53	-4.58	-14.03	-3.69	-2.48	-0.77	2.63	11.88
EBITDA to Interest Expense	- -	- -	- -	- -	-13.51	-12.45	-1.88	-0.72	-1.34	0.6	3.06	2.49	-1.33	1.47	13.22
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-25.92	-22.14	-4.74	-2.62	-2.2	-0.1	2.24	-1.51	-5.92	-3.28	-1.61
EBIT to Interest Expense	- -	- -	- -	- -	-16.95	-26.01	0.46	-1.11	-2.42	0.23	2.02	-1.97	-6.86	-5.28	-1.78
Interest Expense	- -	- -	- -	- -	5	7	28	41	102	155	128	35	36	36	18
Common Equity/Total Assets	86.75	91.15	93.38	90.62	85.44	80.44	82.37	76.14	56.02	63.34	49.94	68.29	68.04	83.17	85.91
Long-Term Debt/Equity (%)	- -	- -	- -	- -	8.59	14.5	14.48	21.4	51.34	38.41	27.47	40.14	24.19	1.71	1.62
Long-Term Debt/Capital (%)	- -	- -	- -	- -	7.91	12.66	12.65	16.98	29.65	25.08	21.12	28.34	17.22	1.51	1.48
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	7.33	11.66	11.93	16.29	28.76	24.33	13.72	27.41	16.46	1.42	1.39
Total Debt/Equity (%)	- -	- -	- -	- -	8.59	14.5	14.48	25.98	73.15	53.14	30.03	41.66	40.48	13.61	9.36
Total Debt/Capital (%)	- -	- -	- -	- -	7.91	12.66	12.65	20.62	42.25	34.7	23.1	29.41	28.81	11.98	8.56
Total Debt/Total Assets (%)	- -	- -	- -	- -	7.33	11.66	11.93	19.78	40.98	33.66	15	28.45	27.54	11.32	8.04
Net Debt to Equity	-47.35	-53.53	-35.53	-21.36	0.03	4.89	1.25	6.05	33	12.24	-16.53	5.15	4.6	-10.71	-8.27
Net Debt/Capital (%)	-89.94	-115.17	-55.12	-27.16	0.03	4.66	1.24	5.71	23.58	10.45	-19.07	4.73	4.27	-11.73	-8.83
EBITDA	8	19	6	-9	-74	-92	-52	-30	-137	93	392	87	-48	53	238
EBITDA-CapEx	-1	-1	-20	-53	-142	-164	-130	-108	-224	-16	287	-53	-213	-118	-29
Operating Income (Loss)	1	7	-17	-23	-93	-193	13	-46	-247	35	259	-69	-247	-190	-32

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	5.49	9.36	9.06	7.57	6.47	5.22	6.44	5.41	2.63	4.32	0.73	12.45	2.89	2.24	1.91
Current Ratio	6.13	9.9	9.68	8.16	7.14	5.99	7.11	6.58	3.81	5.46	1.98	13.34	3.24	2.81	3.13
Quick Ratio	5.9	9.78	9.52	7.95	6.84	5.64	6.9	5.64	2.7	4.39	0.75	12.72	2.99	2.36	2.13
CFO/Avg Current Liab	1.47	2.05	1.17	1.11	0.35	0.1	2.39	0.02	-1.01	0.46	-1.33	2.17	0.57	0.48	0.49
Common Equity/Total Assets	86.75	91.15	93.38	90.62	85.44	80.44	82.37	76.14	56.02	63.34	49.94	68.29	68.04	83.17	85.91
Long-Term Debt/Equity (%)	- -	- -	- -	- -	8.59	14.5	14.48	21.4	51.34	38.41	27.47	40.14	24.19	1.71	1.62
Long-Term Debt/Capital (%)	- -	- -	- -	- -	7.91	12.66	12.65	16.98	29.65	25.08	21.12	28.34	17.22	1.51	1.48
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	7.33	11.66	11.93	16.29	28.76	24.33	13.72	27.41	16.46	1.42	1.39
Total Debt/Equity (%)	- -	- -	- -	- -	8.59	14.5	14.48	25.98	73.15	53.14	30.03	41.66	40.48	13.61	9.36
Total Debt/Capital (%)	- -	- -	- -	- -	7.91	12.66	12.65	20.62	42.25	34.7	23.1	29.41	28.81	11.98	8.56
Total Debt/Total Assets (%)	- -	- -	- -	- -	7.33	11.66	11.93	19.78	40.98	33.66	15	28.45	27.54	11.32	8.04
CFO/Total Liabilities	95.93	130.77	77.73	74.68	4.96	1.4	45.32	0.38	-22.7	15.45	-59.34	216.43	16.65	43.63	45.94
CFO/CapEx	1.68	1.77	1.21	1.03	0.33	0.12	3.28	0.05	-7.07	3.91	-30.26	32.17	2.15	2.5	1.38
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.41	3	4.2	11.43	13.27

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	12.82	14.77	16.96	20.91	26.8	26.88	25.76	23.71	42.81	48.78	29.02	26.28	23.15	22.36	20.42
Days Sales Outstanding	28.47	24.71	21.52	17.45	13.62	13.58	14.17	15.39	8.53	7.48	12.58	13.89	15.76	16.32	17.88
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	1.89	3.09	2.81	0.15	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	193.48	118.13	129.85	2,488.3	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	57.23	280.5	111.36	249.84	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	6.38	1.3	3.28	1.46	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	202.49	125.35	134.05	2,499.42	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	-178.09	-109.6	-122.36	-2,475.72	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	163	837	491	3,913	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	46	152	152	1,185	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	117	684	339	2,727	- -	- -	- -	- -
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15,816	7,411	13,531	18,170	16,767
- Cash & Cash Equivalents	48	150	202	126	229	244	352	651	1,141	1,703	2,315	1,466	1,492	1,082	768
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	230	367	385	849	2,513	2,520	1,604	1,867	1,832	660	457
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14,591	5,916	12,553	16,972	15,929
Total Capital	101	280	568	589	2,909	2,901	3,046	4,116	5,948	7,262	6,945	6,349	6,358	5,508	5,341
Total Debt/Capital (%)	- -	- -	- -	- -	7.91	12.66	12.65	20.62	42.25	34.7	23.1	29.41	28.81	11.98	8.56
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.11	0.32	0.15	0.04	0.03
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.84	3.02	6.45	7.59	6.17
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.22	68	- -	320.23	66.93
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	61.05	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.42
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	135.5
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15,772	7,661	13,544	17,540	17,721
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14,547	6,166	12,566	16,342	16,883
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.87	2.11	4.5	5.85	5.54
TTM Sales	66	117	198	326	645	847	1,077	1,334	2,743	3,340	2,132	1,958	1,945	2,236	2,583
TTM EBITDA	8	19	6	-9	-74	-92	-52	-30	-137	93	392	87	-48	53	238
TTM Operating Income	1	7	-17	-23	-93	-193	13	-46	-247	35	259	-69	-247	-190	-32
TTM Cash Flow to Firm	15	36	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	385
TTM Free Cash Flow to Firm	6	16	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	118

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.81	1.76	71.66	68.25	175.45
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	61.05	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14,591	5,916	12,553	16,972	15,929
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.45	2.28	2.72	3.39	5.06
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.84	3.02	6.45	7.59	6.17
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.22	68	- -	320.23	66.93
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	733.51
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	797.86
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	962.93
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	636.42
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.96	1.65	2.99	3.75	3.43
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.51	2.15	2.31	3.35	3.73
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.68	3.24	3.02	4.26	4.51
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.5	1.43	1.68	2.03	2.98
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.67	3.79	11.34	12.1	11.46
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.71	4.92	8.78	10.83	12.47
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.96	7.44	11.46	13.75	15.04
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.78	3.27	6.36	6.55	9.94
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.4	3.91	6.96	7.84	6.53
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.76	5.08	5.39	7.02	7.1
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.69	7.67	7.03	8.92	8.57
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.24	3.37	3.9	4.25	5.67
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.96	1.7	38.26	40.98	45.84
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.88	2.21	29.61	36.68	49.87
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.85	3.33	38.65	46.6	60.18
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.19	1.47	21.45	22.18	39.78
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.69	2.28	55.46	61.08	190.84
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.6	3.44	72.39	77.6	230.33
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.06	1.51	40.17	36.94	152.23
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.21	4.15	4.88	6.74	6.74
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.15	6.66	6.52	8.7	8.2
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.69	2.5	3.4	3.86	5.31
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.64	93.36	- -	284.22	73.11
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	60.65	149.81	- -	367.23	88.96
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.93	56.29	- -	162.94	57.6
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	73.21	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	99.48	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	50.73	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.28	2.64	4.85	6.26	5.83
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.34	5.18	4.9	7.12	7.65
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17,497	8,122	9,495	15,064	17,400
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23,775	13,033	12,690	19,463	21,173
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12,126	4,897	6,607	8,636	13,710

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	1,009	1,216	1,414	1,464	2,135	2,182	2,274	2,439	2,501	2,877	2,998	2,802	2,791	2,901	2,876
Diluted Weighted Avg Shares	800	1,174	1,293	1,436	2,031	2,155	2,230	2,368	2,469	2,678	2,990	2,897	2,794	2,800	3,040
Basic Weighted Avg Shares	711	1,084	1,293	1,436	2,031	2,155	2,230	2,368	2,469	2,678	2,990	2,897	2,794	2,800	2,894
Revenue per Share	0.09	0.11	0.15	0.23	0.32	0.39	0.48	0.56	1.11	1.25	0.71	0.68	0.7	0.8	0.89
EBITDA per Share	0.01	0.02	- -	-0.01	-0.04	-0.04	-0.02	-0.01	-0.06	0.03	0.13	0.03	-0.02	0.02	0.08
Operating Income per Share	- -	0.01	-0.01	-0.02	-0.05	-0.09	0.01	-0.02	-0.1	0.01	0.09	-0.02	-0.09	-0.07	-0.01
Basic EPS, GAAP	- -	0.01	-0.01	-0.03	-0.07	-0.1	-0.04	-0.05	-0.12	-0.06	-0.18	-0.03	-0.06	-0.04	0.01
Basic EPS from Cont Ops	- -	0.01	-0.01	-0.03	-0.07	-0.1	-0.04	-0.05	-0.12	-0.06	0.03	-0.03	-0.06	-0.04	0.01
Diluted EPS, GAAP	- -	0.01	-0.01	-0.03	-0.07	-0.1	-0.04	-0.05	-0.12	-0.06	-0.18	-0.03	-0.06	-0.04	0.01
Diluted EPS from Cont Ops	- -	0.01	-0.01	-0.03	-0.07	-0.1	-0.04	-0.05	-0.12	-0.06	0.03	-0.03	-0.06	-0.04	0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.02	0.03	0.02	0.03	0.01	- -	0.12	- -	-0.25	0.16	-1.06	1.55	0.13	0.15	0.13
Free Cash Flow per Basic Share	0.01	0.01	- -	- -	-0.02	-0.03	0.08	-0.03	-0.28	0.12	-1.1	1.51	0.07	0.09	0.03
Cash & Equivalents per Share	0.08	0.16	0.21	0.25	0.24	0.23	0.34	0.64	0.97	1.36	0.94	1.2	1.01	0.64	0.45
Book Value per Share	0.1	0.23	0.4	0.4	1.25	1.16	1.17	1.34	1.37	1.65	1.78	1.6	1.62	1.67	1.7
Tangible Book Value per Share	0.09	0.17	0.32	0.32	0.1	0.04	0.18	0.44	0.5	0.93	0.93	0.7	0.43	0.52	0.51