Carrier Alliance Holdings, Inc. Financial Ratios — CAHI

Profitability (USD)

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-35.03	-3.02	7.3	0.82	15.86	-0.8	-7.91	-17.1	-3.32	-9.11	-1.97	-9.13
Return on Capital (%)	- -	- -	- -	-18.01	-1.93	-45.24	3.16	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	9.87	1.47	20.31	0.42	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	66.6	65.58	66.99	51.95	52.47	50.34	63.64	53.99	58.37	55.8
EBITDA Margin (%)	57.97	63.9	59.52	11.03	2.72	17.96	-0.04	-6.95	-8.82	-5.67	-8.13	1.32	-12.53
Operating Margin (%)	53.38	56.38	51.77	10.7	2.24	17.6	-0.32	-7.15	-9.34	-6.11	-8.37	1.22	-12.75
Incremental Operating Margin (%)	- -	44.09	20.94	323.05	-98.09	90.26	- -	- -	- -	- -	- -	204.17	- -
Pretax Margin (%)	15.52	-71.2	-6.29	9.3	1.45	16.33	0.77	-6.23	-17.57	-3.49	-8.29	-1.59	-8.72
Profit Margin (%)	9.48	-68.25	-3.85	8.87	0.91	15.96	-0.92	-6.23	-17.57	-3.69	-8.63	-1.72	-9.01
Net Income to Common Margin (%)	9.48	-68.25	-3.85	8.87	0.91	15.96	-0.92	-6.23	-17.57	-3.69	-8.63	-1.72	-9.01
Effective Tax Rate (%)	38.93	- -	- -	4.55	37.19	2.27	219.35	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Total Debt	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	0.07	0.77	0.3	1.38	2.46	0.11	-40.34	-0.13	-0.14	- -	- -	- -	- -
Net Debt/EBITDA	-0.4	0.62	-0.03	-0.99	-4.22	-0.96	727.6	3.75	3.72	6.93	4.49	-30.5	3.41
Total Debt/EBIT	0.08	0.87	0.35	1.42	2.99	0.11	-5.42	-0.12	-0.13	- -	- -	- -	- -
Net Debt/EBIT	-0.43	0.7	-0.03	-1.02	-5.11	-0.98	97.68	3.64	3.51	6.43	4.36	-33.11	3.35
EBITDA to Interest Expense	24.37	16.19	18.19	- -	- -	- -	- -	- -	-22.44	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	24.37	11.7	18.19	- -	- -	- -	- -	- -	-24.83	- -	- -	- -	- -
EBIT to Interest Expense	22.44	14.28	15.82	- -	- -	- -	- -	- -	-23.77	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	0.52	-39.64	-57.73	-52.71	-51.22	-28.3	-25.49	-34.27	-54.4	-67.28	-81.41	-83.92	-108.16
Long-Term Debt/Equity (%)	- -	46.72	16.75	8.11	1.77	0.39	0.16	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-221.67	-26.36	-15.29	-3.12	-1.18	-0.47	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	23.36	10.85	6.1	1.41	0.31	0.11	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	3.72	58.21	25.62	17.01	7.57	2.14	1.96	1.77	2.38	- -	- -	- -	- -
Total Debt/Capital (%)	83.08	-276.17	-40.32	-32.08	-13.34	-6.53	-5.73	-3.43	-2.29	- -	- -	- -	- -
Total Debt/Total Assets (%)	2.57	29.1	16.59	12.8	6.03	1.73	1.38	1.14	1.22	- -	- -	- -	- -
Net Debt to Equity	-20.09	46.53	-2.18	-12.24	-12.96	-19.41	-35.44	-52.18	-64.66	-68.36	-78.46	-85.64	-88.23
Net Debt/Capital (%)	103.92	-142.07	2.39	14.88	16.77	35.77	49.41	49.47	37.81	36.37	32.88	35.51	30.29
EBITDA	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	1	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Cash Ratio	1.71	0.27	0.86	1.51	1.18	1.28	1.06	1.22	0.84	1.16	1.03	1.3	1.12
Current Ratio	3.66	1.14	2.13	3.26	3.35	3.9	2.55	1.93	1.65	1.88	1.78	2.11	1.77
Quick Ratio	3.12	0.97	1.98	3.1	3.32	3.83	2.44	1.89	1.64	1.86	1.76	2.04	1.76
CFO/Avg Current Liab	- -	-0.55	0.01	0.42	0.11	0.56	0.66	0.57	-0.17	-0.04	-0.03	0.17	-0.17
Common Equity/Total Assets	0.52	-39.64	-57.73	-52.71	-51.22	-28.3	-25.49	-34.27	-54.4	-67.28	-81.41	-83.92	-108.16
Long-Term Debt/Equity (%)	- -	46.72	16.75	8.11	1.77	0.39	0.16	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-221.67	-26.36	-15.29	-3.12	-1.18	-0.47	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	23.36	10.85	6.1	1.41	0.31	0.11	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	3.72	58.21	25.62	17.01	7.57	2.14	1.96	1.77	2.38	- -	- -	- -	- -
Total Debt/Capital (%)	83.08	-276.17	-40.32	-32.08	-13.34	-6.53	-5.73	-3.43	-2.29	- -	- -	- -	- -
Total Debt/Total Assets (%)	2.57	29.1	16.59	12.8	6.03	1.73	1.38	1.14	1.22	- -	- -	- -	- -
CFO/Total Liabilities	-43.59	-18.78	0.38	31.3	7.79	37.9	40.96	43.33	-12.67	-4.13	-2.55	13.61	-15.21
CFO/CapEx	- -	-0.9	- -	- -	4.63	- -	- -	4.59	-6.52	-17.54	- -	- -	- -
Altman's Z-Score	5	2.38	3.93	1.78	3.26	3.58	2.44	2.41	1.04	0.38	0.35	0.85	-0.61

Working Capital (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Accounts Receivable Turnover	- -	3.58	4.17	3.51	3.41	3.35	2.89	5.38	5.48	4.37	8.92	8.74	3.8
Days Sales Outstanding	- -	101.92	87.55	103.93	106.88	109.08	126.47	67.82	66.56	83.57	40.93	41.78	96
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	357.24	108.49	143.43	135.9	118.13
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	1.02	3.36	2.54	2.69	3.09
Accounts Payable Turnover	- -	- -	- -	3.73	6.12	7.68	7.9	6.87	2.89	1.59	2.53	2.48	2.11
Accounts Payable Turnover Days	- -	- -	- -	97.92	59.6	47.53	46.21	53.17	126.5	229.95	144.49	146.89	172.82
Cash Conversion Cycle	- -	- -	- -	6.01	47.28	61.55	80.25	14.65	-58.91	-143.02	-101.01	-102.43	-73.73
Inventory to Cash Days	- -	- -	- -	103.93	106.88	109.08	126.47	67.82	65.54	80.21	38.39	39.09	92.91
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Market Capitalization	3	1	- -	- -	1	1	1	1	1	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	1	1	1	- -	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	3	1	- -	- -	1	- -	- -	1	- -	- -	- -	- -	- -
Total Capital	- -	- -	-1	- -	-1	- -	- -	-1	-1	-1	-1	-1	-1
Total Debt/Capital (%)	83.08	-276.17	-40.32	-32.08	-13.34	-6.53	-5.73	-3.43	-2.29	- -	- -	- -	- -
Total Debt / EV	0.02	0.52	1.1	4.57	0.1	0.09	0.05	0.03	0.05	- -	- -	- -	- -
EV/Sales	1.89	0.94	0.16	0.03	0.67	0.21	0.36	0.28	0.26	- -	- -	- -	- -
EV/EBITDA	3.26	1.48	0.27	0.3	24.57	1.16	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	3.54	1.68	0.31	0.31	29.79	1.18	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	7.57	0.36	37.96	2.67	2.39	2.32	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	16.81	7.57	0.36	31.22	2.67	2.39	1.91	- -	- -	- -	- -	- -
Diluted Market Cap	3	1	- -	- -	1	1	1	1	1	- -	- -	- -	- -
Diluted Enterprise Value	3	1	- -	- -	1	- -	- -	1	- -	- -	- -	- -	- -
EV per Share	2.78	1.03	0.2	0.03	0.68	0.25	0.43	0.52	0.35	- -	- -	- -	- -
TTM Sales	1	1	1	1	1	1	1	2	2	1	1	1	1
TTM EBITDA	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Price/Free Cash Flow	-9.44	30	123.45	1.55	36.58	4.88	4.43	3.69	-11.32	-6.12	-22.25	2.98	- -
EV/EBIT	3.54	1.68	0.31	0.31	29.79	1.18	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	3	1	- -	- -	1	- -	- -	1	- -	- -	- -	- -	- -
Low Price	2.18	0.1	0.05	0.1	0.15	0.31	0.35	0.6	0.3	0.1	0.08	0.18	0.2
EV/Sales	1.89	0.94	0.16	0.03	0.67	0.21	0.36	0.28	0.26	- -	- -	- -	- -
EV/EBITDA	3.26	1.48	0.27	0.3	24.57	1.16	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	22.36	- -	- -	1.61	86.12	2.39	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	50.02	-1.88	-9.09	3.64	230.58	3.76	-65.59	-8.57	-3.03	-9.51	-2.64	-15.09	- -
Price/Earnings High	214.98	-5.88	-16.78	16.11	893.52	6.89	-225.88	-15.15	-5.87	-19.25	-4.92	-23.6	- -
Price/Earnings Low	15.62	-0.13	-1.05	1.07	16.15	1.64	-31.62	-5.19	-1.26	-2.41	-0.84	-8.49	- -
Price/Book Value	242.59	-0.82	-0.29	-0.23	-1.38	-1.23	-2.12	-2.03	-1.09	-0.15	-0.34	-0.22	- -
Price/Book Value Average	542.77	-1.91	-0.56	-0.51	-3.68	-1.94	-1.92	-2.01	-0.99	-0.51	-0.31	-0.35	- -
Price/Book Value High	2,332.59	-5.98	-1.04	-2.28	-14.28	-3.55	-6.62	-3.55	-1.91	-1.03	-0.57	-0.55	- -
Price/Book Value Low	169.5	-0.14	-0.06	-0.15	-0.26	-0.85	-0.93	-1.22	-0.41	-0.13	-0.1	-0.2	- -
Price/Tangible Book Value	2.71	3.73	0.86	0.43	2.11	0.81	1.47	2.33	1.97	0.33	1	0.54	- -
Price/Tangible Book Value Average	6.07	8.66	1.7	0.96	5.65	1.28	1.34	2.31	1.79	1.08	0.89	0.85	- -
Price/Tangible Book Value High	26.08	27.17	3.14	4.25	21.91	2.35	4.6	4.08	3.45	2.2	1.66	1.33	- -
Price/Tangible Book Value Low	1.9	0.62	0.2	0.28	0.4	0.56	0.64	1.4	0.74	0.27	0.28	0.48	- -
Price/Sales	2.12	0.55	0.18	0.14	0.78	0.38	0.67	0.54	0.59	0.11	0.25	0.16	- -
Price/Sales Average	4.74	1.28	0.35	0.32	2.1	0.6	0.61	0.53	0.53	0.35	0.23	0.26	- -
Price/Sales High	20.37	4.01	0.65	1.43	8.12	1.1	2.09	0.94	1.03	0.71	0.42	0.41	- -
Price/Sales Low	1.48	0.09	0.04	0.1	0.15	0.26	0.29	0.32	0.22	0.09	0.07	0.15	- -
Price/Cash Flow	-9.44	-3.47	123.45	1.55	44.48	4.88	4.43	4.49	-9.59	-5.77	-22.25	2.98	- -
Price/Cash Flow Average	-21.11	-8.06	243.11	3.51	119.08	7.69	4.02	4.45	-8.68	-18.99	-19.88	4.75	- -
Price/Cash Flow High	-90.73	-25.26	448.93	15.53	461.45	14.1	13.86	7.86	-16.78	-38.46	-37.09	7.42	- -
Price/Cash Flow Low	-6.59	-0.58	28.06	1.04	8.34	3.36	1.94	2.7	-3.6	-4.81	-6.3	2.67	- -
Price/Free Cash Flow Average	-21.11	69.67	243.11	3.51	97.94	7.69	4.02	3.65	-10.25	-20.14	-19.88	4.75	- -
Price/Free Cash Flow High	-90.73	218.48	448.93	15.53	379.52	14.1	13.86	6.46	-19.82	-40.78	-37.09	7.42	- -
Price/Free Cash Flow Low	-6.59	5	28.06	1.04	6.86	3.36	1.94	2.21	-4.25	-5.1	-6.3	2.67	- -
EV/Sales Average	4.51	1.67	0.33	0.21	1.98	0.43	0.3	0.27	0.2	- -	- -	- -	- -
EV/Sales High	20.14	4.41	0.63	1.32	8.01	0.93	1.78	0.68	0.7	0.32	0.06	- -	- -
EV/Sales Low	1.25	0.49	0.03	- -	0.03	0.09	- -	0.06	- -	- -	- -	- -	- -
EV/EBITDA Average	7.78	2.62	0.56	1.93	72.86	2.38	-704.93	-3.94	-2.32	0.75	1.69	-10.87	3.41
EV/EBITDA High	34.75	6.9	1.06	11.97	294.47	5.16	-4,205.86	-9.84	-7.97	-5.59	-0.74	0.2	3.41
EV/EBITDA Low	2.15	0.76	0.04	-0.13	1.18	0.5	36.92	-0.91	1.22	5.37	3.6	-19.45	3.41
EV/EBIT Average	8.45	2.97	0.65	1.99	88.33	2.43	-94.63	-3.83	-2.19	0.69	1.64	-11.8	3.35
EV/EBIT High	37.73	7.82	1.22	12.34	356.97	5.27	-564.62	-9.56	-7.52	-5.19	-0.72	0.22	3.35
EV/EBIT Low	2.34	0.86	0.05	-0.13	1.43	0.51	4.96	-0.89	1.15	4.98	3.5	-21.11	3.35
Last Price	3.12	0.6	0.22	0.15	0.8	0.45	0.8	1	0.8	0.12	0.3	0.2	0.25
High Price	30	4.37	0.8	1.5	8.3	1.3	2.5	1.75	1.4	0.8	0.5	0.5	0.35
Enterprise Value Average	6	2	- -	- -	2	1	- -	1	- -	- -	- -	- -	- -
Enterprise Value High	27	5	1	1	9	1	2	1	1	- -	- -	- -	- -
Enterprise Value Low	2	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Shares Outstanding	1	1	1	1	1	1	1	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	- -
Basic Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	- -
Revenue per Share	1.47	1.09	1.24	1.05	1.02	1.18	1.2	1.85	1.36	1.13	1.18	1.23	- -
EBITDA per Share	0.85	0.7	0.74	0.12	0.03	0.21	- -	-0.13	-0.12	-0.06	-0.1	0.02	- -
Operating Income per Share	0.79	0.61	0.64	0.11	0.02	0.21	- -	-0.13	-0.13	-0.07	-0.1	0.02	- -
Basic EPS, GAAP	0.14	-0.74	-0.05	0.09	0.01	0.19	-0.01	-0.12	-0.24	-0.04	-0.1	-0.02	- -
Basic EPS from Cont Ops	0.14	-0.74	-0.05	0.09	0.01	0.19	-0.01	-0.12	-0.24	-0.04	-0.1	-0.02	- -
Diluted EPS, GAAP	0.14	-0.74	-0.05	0.09	0.01	0.19	-0.01	-0.12	-0.24	-0.04	-0.1	-0.02	- -
Diluted EPS from Cont Ops	0.14	-0.74	-0.05	0.09	0.01	0.19	-0.01	-0.12	-0.24	-0.04	-0.1	-0.02	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.33	-0.17	- -	0.1	0.02	0.09	0.18	0.22	-0.08	-0.02	-0.01	0.07	- -
Free Cash Flow per Basic Share	-0.33	-0.37	- -	0.1	0.01	0.09	0.18	0.17	-0.1	-0.02	-0.01	0.07	- -
Cash & Equivalents per Share	0.4	0.11	0.24	0.27	0.19	0.23	0.39	0.5	0.46	0.44	0.43	0.5	- -
Book Value per Share	0.01	-0.73	-0.77	-0.66	-0.58	-0.37	-0.38	-0.49	-0.73	-0.77	-0.88	-0.9	- -
Tangible Book Value per Share	1.15	0.16	0.26	0.35	0.38	0.55	0.54	0.43	0.41	0.36	0.3	0.38	- -

Carrier Alliance Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)