Stratasys, Ltd. Financial Ratios — SSYS/N 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 (%)	12.29	0.97	-1.32	-4.75	-73.92	-6.64	-3.53	-1.05	-0.94	-46.3	-7.23	-3.03	-13.35	-14.34	-12.75
Return on Assets (%)	10.31	0.87	-1.19	-4.2	-63.74	-5.55	-2.91	-0.86	-0.78	-37.42	-5.47	-2.28	-10.28	-11.12	-9.92
Return on Capital (%)	12.29	0.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	11.4	0.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	52.86	51.06	46.69	48.31	14.68	47.19	48.29	49.04	49.32	42.12	42.83	42.44	42.55	44.86	41.24
EBITDA Margin (%)	25.24	17.01	13.11	-5.17	-181.78	0.92	5.4	7.9	6.17	-78.04	-3.8	0.4	-6.15	-7.04	-5.32
Operating Margin (%)	18.61	7.95	-5.82	-9.58	-65.35	-12.89	-4.57	-1.33	-1.84	-13.41	-13.04	-8.77	-13.95	-14.96	-13.15
Incremental Operating Margin (%)	40.84	- -	- -	- -	707.39	- -	- -	- -	10.5	50.44	- -	49.71	127.36	- -	- -
Pretax Margin (%)	20.11	8.6	-6.07	-20.63	-198.83	-12.84	-4.41	-1.24	-1.12	-87.66	-11.01	-2.73	-13.48	-14.67	-11.27
Profit Margin (%)	13.23	3.94	-5.56	-15.92	-197.51	-11.48	-5.98	-1.79	-1.71	-85.2	-10.21	-4.45	-19.61	-21.01	-18.92
Net Income to Common Margin (%)	13.23	3.94	-5.56	-15.92	-197.51	-11.48	-5.98	-1.79	-1.71	-85.2	-10.21	-4.45	-19.61	-21.01	-18.92
Effective Tax Rate (%)	34.21	52.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	12.29	0.97	-1.32	-4.75	-73.92	-6.64	-3.53	-1.05	-0.94	-46.3	-7.23	-3.03	-13.35	-14.34	-12.75

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	- -	- -	- -	50	- -	26	32	27	22	22	15	18	19	32	27
ST Debt	- -	- -	- -	50	- -	4	5	5	9	9	7	7	6	7	7
LT Debt	- -	- -	- -	- -	- -	22	27	22	12	13	8	11	12	25	20
Total Debt/EBITDA	- -	- -	- -	-1.29	- -	4.22	0.89	0.52	0.55	-0.05	-0.65	6.83	-0.48	-0.8	-0.9
Net Debt/EBITDA	-0.51	-3.65	-6.52	10.12	0.2	-41.26	-8.21	-6.98	-7.48	0.67	10.54	-57.65	2.14	1.74	3.22
Total Debt/EBIT	- -	- -	- -	-0.34	- -	-0.3	-1.06	-3.07	-1.86	-0.05	-0.19	-0.31	-0.21	-0.37	-0.37
Net Debt/EBIT	-0.69	-7.82	14.31	2.65	0.19	2.93	9.71	41.37	25.09	0.6	3.07	2.63	0.94	0.82	1.3
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	82.66	90.77	89.85	87.29	84.04	83.15	82.08	82.27	83.76	76.7	74.85	76.16	78.03	77.01	78.5
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	1.96	2.4	1.93	1.08	1.65	0.8	1.11	1.37	3.17	2.36
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	1.92	2.33	1.88	1.06	1.61	0.79	1.09	1.35	3.05	2.29
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.63	1.97	1.58	0.9	1.27	0.6	0.85	1.07	2.44	1.85
Total Debt/Equity (%)	- -	- -	- -	1.98	- -	2.29	2.85	2.38	1.88	2.88	1.57	1.86	2.11	4.05	3.14
Total Debt/Capital (%)	- -	- -	- -	1.94	- -	2.24	2.77	2.32	1.84	2.8	1.54	1.83	2.07	3.89	3.05
Total Debt/Total Assets (%)	- -	- -	- -	1.72	- -	1.9	2.34	1.96	1.57	2.21	1.17	1.42	1.65	3.12	2.47
Net Debt to Equity	-10.96	-8.51	-16.56	-15.49	-21.67	-22.39	-26.18	-32.05	-25.36	-35.82	-25.44	-15.68	-9.33	-8.85	-11.21
Net Debt/Capital (%)	-12.31	-9.3	-19.85	-18.33	-27.66	-28.85	-35.46	-47.16	-33.15	-53.42	-33.41	-18.2	-10.06	-9.3	-12.2
EBITDA	39	37	64	-39	-1,265	6	36	52	39	-406	-23	3	-39	-40	-29
EBITDA-CapEx	22	22	26	-102	-1,352	-41	12	28	14	-435	-50	-17	-54	-53	-56
Operating Income (Loss)	29	17	-28	-72	-455	-87	-31	-9	-12	-70	-79	-57	-88	-86	-72

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	1.3	1.72	4.61	1.8	1.56	1.77	2.06	2.24	2.01	2.26	2.39	1.56	0.92	0.9	1.5
Current Ratio	3.2	3.5	6.32	3.18	3.17	3.36	3.77	3.89	4.12	4.24	3.8	3.32	3.17	3.07	3.57
Quick Ratio	2.2	2.42	5.35	2.4	2.27	2.51	2.87	3.02	2.84	3.07	3	2.24	1.9	1.82	2.48
CFO/Avg Current Liab	0.85	0.02	0.28	0.07	-0.1	0.37	0.38	0.38	-0.07	0.19	0.21	-0.36	-0.32	0.05	0.09
Common Equity/Total Assets	82.66	90.77	89.85	87.29	84.04	83.15	82.08	82.27	83.76	76.7	74.85	76.16	78.03	77.01	78.5
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	1.96	2.4	1.93	1.08	1.65	0.8	1.11	1.37	3.17	2.36
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	1.92	2.33	1.88	1.06	1.61	0.79	1.09	1.35	3.05	2.29
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.63	1.97	1.58	0.9	1.27	0.6	0.85	1.07	2.44	1.85
Total Debt/Equity (%)	- -	- -	- -	1.98	- -	2.29	2.85	2.38	1.88	2.88	1.57	1.86	2.11	4.05	3.14
Total Debt/Capital (%)	- -	- -	- -	1.94	- -	2.24	2.77	2.32	1.84	2.8	1.54	1.83	2.07	3.89	3.05
Total Debt/Total Assets (%)	- -	- -	- -	1.72	- -	1.9	2.34	1.96	1.57	2.21	1.17	1.42	1.65	3.12	2.47
CFO/Total Liabilities	58.54	0.94	11.34	3.76	-9.71	26.91	24.96	25.88	-4.99	12.07	11.15	-25.11	-24.75	3.31	6.56
CFO/CapEx	1.31	0.1	0.84	0.22	-0.25	1.31	2.59	2.57	-0.44	0.96	1.34	-3.82	-4.1	0.62	0.56
Altman's Z-Score	- -	- -	- -	10.89	1.2	0.9	1.43	2.1	2.37	-0.01	1.11	- -	- -	- -	-0.62

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	6.98	4.82	5.91	6	5.08	5.52	5.28	4.9	4.7	4.37	5.16	4.75	3.96	3.52	3.52
Days Sales Outstanding	52.32	75.73	61.74	60.82	71.85	66.12	69.11	74.52	77.67	83.62	70.76	76.79	92.11	103.61	103.8
Inventory Turnover	3.62	2.32	3.3	3.66	4.81	2.95	2.96	2.83	2.21	2.01	2.66	2.32	1.86	1.69	1.99
Days Inventory Outstanding	100.95	157.26	110.53	99.69	75.92	123.93	123.17	129.17	165.31	181.74	137.12	157.28	195.89	215.54	183.19
Accounts Payable Turnover	6.83	6.88	7.89	11.62	15.56	8.73	8.51	8.07	9	10.02	9.99	7.04	6.01	6.59	6.57
Accounts Payable Turnover Days	53.44	53.06	46.25	31.4	23.46	41.81	42.88	45.23	40.57	36.42	36.52	51.81	60.77	55.37	55.52
Cash Conversion Cycle	99.84	179.93	126.03	129.11	124.31	148.24	149.39	158.46	202.41	228.94	171.36	182.26	227.23	263.78	231.47
Inventory to Cash Days	-48.63	-81.53	-48.79	-38.86	-4.07	-57.82	-54.07	-54.65	-87.64	-98.13	-66.35	-80.49	-103.78	-111.93	-79.39
Inventories	23	68	88	123	124	118	116	124	169	132	129	194	193	180	145
Raw Materials	13	26	46	49	38	52	50	60	77	67	66	105	96	82	67
Work In Process	- -	4	- -	8	3	2	2	3	3	3	4	8	10	7	4
Finished Goods	9	38	42	67	82	63	63	61	88	61	59	82	87	91	75
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	- -	- -	- -	5,971	1,574	932	1,085	1,276	1,281	919	1,509	- -	- -	- -	893
- Cash & Cash Equivalents	20	134	414	442	258	280	329	393	293	272	243	150	83	70	95
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	50	- -	26	32	27	22	22	15	18	19	32	27
Enterprise Value	- -	- -	- -	5,571	1,305	666	781	910	981	642	1,022	- -	- -	- -	675
Total Capital	183	1,572	2,500	2,581	1,189	1,162	1,165	1,169	1,179	781	971	977	903	825	869
Total Debt/Capital (%)	- -	- -	- -	1.94	- -	2.24	2.77	2.32	1.84	2.8	1.54	1.83	2.07	3.89	3.05
Total Debt / EV	- -	- -	- -	0.01	- -	0.04	0.04	0.03	0.02	0.03	0.01	- -	- -	- -	0.04
EV/Sales	- -	- -	- -	7.43	1.87	0.99	1.17	1.37	1.54	1.23	1.68	- -	- -	- -	1.23
EV/EBITDA	- -	- -	- -	- -	- -	108.03	21.63	17.36	25	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	5,865	1,559	931	1,071	1,273	1,277	891	1,458	- -	- -	- -	847
Diluted Enterprise Value	- -	- -	- -	5,465	1,290	665	768	907	977	614	971	- -	- -	- -	629
EV per Share	- -	- -	- -	109.4	25.05	12.65	14.57	16.88	18.02	11.33	15.56	- -	- -	- -	7.84
TTM Sales	156	215	484	750	696	672	668	663	636	521	607	651	628	572	551
TTM EBITDA	39	37	64	-39	-1,265	6	36	52	39	-406	-23	3	-39	-40	-29
TTM Operating Income	29	17	-28	-72	-455	-87	-31	-9	-12	-70	-79	-57	-88	-86	-72
TTM Cash Flow to Firm	23	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	5	-14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	-117.85	-14.31	62.95	28.29	32.71	-35.11	-735.8	160.74	- -	- -	- -	-71.08
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	5,571	1,305	666	781	910	981	642	1,022	- -	- -	- -	675
Low Price	- -	- -	- -	101.8	30.22	17.7	20.23	19.52	23.53	15.59	21.83	- -	- -	- -	10.38
EV/Sales	- -	- -	- -	7.43	1.87	0.99	1.17	1.37	1.54	1.23	1.68	- -	- -	- -	1.23
EV/EBITDA	- -	- -	- -	- -	- -	108.03	21.63	17.36	25	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	2.36	1.32	0.82	0.96	1.12	1.11	1.21	1.58	- -	- -	- -	1.06
Price/Book Value Average	- -	- -	- -	2.24	2.24	0.92	1.2	1	1.18	1.35	2.03	- -	- -	- -	1.08
Price/Book Value High	- -	- -	- -	2.36	3.55	1.01	1.41	1.12	1.24	1.52	3.79	- -	- -	- -	1.1
Price/Book Value Low	- -	- -	- -	2.05	1.32	0.82	0.96	0.92	1.11	1.16	1.5	- -	- -	- -	1.06
Price/Tangible Book Value	- -	- -	- -	9.8	2.85	1.63	1.8	1.97	1.87	1.55	2.04	- -	- -	- -	1.38
Price/Tangible Book Value Average	- -	- -	- -	9.3	4.83	1.82	2.26	1.76	1.99	1.73	2.63	- -	- -	- -	1.41
Price/Tangible Book Value High	- -	- -	- -	9.8	7.65	2.01	2.64	1.97	2.11	1.95	4.91	- -	- -	- -	1.43
Price/Tangible Book Value Low	- -	- -	- -	8.51	2.85	1.63	1.8	1.62	1.87	1.49	1.94	- -	- -	- -	1.38
Price/Sales	- -	- -	- -	7.82	2.24	1.38	1.6	1.92	2.01	1.71	2.4	- -	- -	- -	1.54
Price/Sales Average	- -	- -	- -	7.42	3.8	1.54	2.02	1.71	2.13	1.91	3.09	- -	- -	- -	1.56
Price/Sales High	- -	- -	- -	7.82	6.01	1.7	2.35	1.92	2.26	2.15	5.77	- -	- -	- -	1.59
Price/Sales Low	- -	- -	- -	6.79	2.24	1.38	1.6	1.58	2.01	1.64	2.28	- -	- -	- -	1.54
Price/Cash Flow	- -	- -	- -	424.53	-71.16	14.96	17.36	19.97	-114.08	32.05	40.71	- -	- -	- -	55.91
Price/Cash Flow Average	- -	- -	- -	402.93	-120.56	16.71	21.82	17.84	-121.24	35.8	52.39	- -	- -	- -	56.85
Price/Cash Flow High	- -	- -	- -	424.53	-190.98	18.47	25.46	19.97	-128.25	40.36	97.74	- -	- -	- -	57.79
Price/Cash Flow Low	- -	- -	- -	368.57	-71.16	14.96	17.36	16.47	-114.08	30.8	38.68	- -	- -	- -	55.91
Price/Free Cash Flow Average	- -	- -	- -	-111.86	-24.24	70.32	35.57	29.22	-37.32	-821.97	206.85	- -	- -	- -	-72.27
Price/Free Cash Flow High	- -	- -	- -	-117.85	-38.4	77.69	41.5	32.71	-39.48	-926.69	385.92	- -	- -	- -	-73.47
Price/Free Cash Flow Low	- -	- -	- -	-102.32	-14.31	62.95	28.29	26.97	-35.11	-707.18	152.71	- -	- -	- -	-71.08
EV/Sales Average	- -	- -	- -	7.02	3.44	1.15	1.59	1.17	1.67	1.44	2.4	- -	- -	- -	1.25
EV/Sales High	- -	- -	- -	7.43	5.68	1.31	1.93	1.37	1.79	1.69	5.16	- -	- -	- -	1.28
EV/Sales Low	- -	- -	- -	6.38	1.87	0.99	1.17	1.03	1.54	1.16	1.56	- -	- -	- -	1.23
EV/EBITDA Average	- -	- -	- -	- -	- -	125.73	29.36	14.76	27.05	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	143.44	35.66	17.36	29.06	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	108.03	21.63	13.08	25	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	117.26	30.22	17.7	20.23	23.68	23.53	16.23	22.98	- -	- -	- -	10.38
High Price	- -	- -	- -	117.26	81.1	21.85	29.68	23.68	26.46	20.43	55.17	- -	- -	- -	10.72
Enterprise Value Average	- -	- -	- -	5,267	2,398	775	1,060	773	1,061	749	1,455	- -	- -	- -	690
Enterprise Value High	- -	- -	- -	5,571	3,955	884	1,288	910	1,140	880	3,136	- -	- -	- -	705
Enterprise Value Low	- -	- -	- -	4,784	1,305	666	781	686	981	606	946	- -	- -	- -	675

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	21	38	49	51	52	53	54	54	54	57	66	67	70	72	86
Diluted Weighted Avg Shares	22	24	42	50	52	53	53	54	54	55	63	66	69	71	82
Basic Weighted Avg Shares	21	23	42	50	52	52	53	54	54	55	63	66	69	71	82
Revenue per Share	7.38	9.44	11.51	15	13.49	12.85	12.62	12.34	11.72	9.48	9.57	9.8	9.14	8.08	6.75
EBITDA per Share	1.86	1.61	1.51	-0.77	-24.52	0.12	0.68	0.97	0.72	-7.4	-0.36	0.04	-0.56	-0.57	-0.36
Operating Income per Share	1.37	0.75	-0.67	-1.44	-8.82	-1.66	-0.58	-0.16	-0.22	-1.27	-1.25	-0.86	-1.28	-1.21	-0.89
Basic EPS, GAAP	0.98	0.37	-0.64	-2.39	-26.64	-1.48	-0.75	-0.22	-0.2	-8.08	-0.98	-0.44	-1.79	-1.7	-1.28
Basic EPS from Cont Ops	0.98	0.39	-0.64	-2.39	-26.62	-1.48	-0.76	-0.21	-0.2	-8.09	-0.98	-0.44	-1.79	-1.7	-1.28
Diluted EPS, GAAP	0.95	0.36	-0.64	-2.39	-26.64	-1.47	-0.75	-0.22	-0.2	-8.08	-0.98	-0.44	-1.79	-1.7	-1.28
Diluted EPS from Cont Ops	0.95	0.37	-0.64	-2.39	-26.62	-1.48	-0.76	-0.21	-0.2	-8.09	-0.98	-0.44	-1.79	-1.7	-1.28
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.07	0.07	0.76	0.28	-0.42	1.18	1.17	1.19	-0.21	0.51	0.56	-1.13	-0.9	0.11	0.19
Free Cash Flow per Basic Share	0.25	-0.6	-0.14	-0.99	-2.11	0.28	0.72	0.72	-0.67	-0.02	0.14	-1.43	-1.12	-0.07	-0.15
Cash & Equivalents per Share	1.79	4.14	12.62	8.85	5.17	5.55	6.26	7.3	5.91	5.28	7.65	4.89	2.33	2.1	2.84
Book Value per Share	8.63	40.96	50.8	49.7	22.82	21.58	21.12	21.2	21.26	13.41	14.56	14.3	12.7	11.06	9.79
Tangible Book Value per Share	6.24	6.22	13.85	11.97	10.6	10.88	11.25	12.04	12.57	10.46	11.25	11.52	9.43	8.19	7.5