Madison Square Garden Sports Corp. Financial Ratios — MS8

Profitability (USD)

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	- -	- -	-11.09	-3.37	-4.06	-2.91	5.73	0.44	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	-6.04	-1.9	-2.72	-2	3.8	0.3	-7.3	-1.1	3.92	3.65	4.42	-1.59	0.52
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.93	7.55	9.13	- -	1.87
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.45	5.3	10.01	- -	1.38
Gross Margin (%)	27.24	26.23	21.76	32.35	33.84	34.74	41.18	39.67	40.34	32.19	39.06	38.16	39.98	27.34	27.74
EBITDA Margin (%)	3.68	1.87	-2.44	10.11	3.93	3.87	14.64	8.36	-0.08	-17.53	11.09	10	14.53	1.73	2.78
Operating Margin (%)	-4.96	-8.17	-12.48	-0.04	-5.26	-4.27	-2.55	-7.98	-15.56	-18.87	10.48	9.6	14.22	1.42	2.68
Incremental Operating Margin (%)	- -	386.43	- -	71.94	- -	1.14	- -	- -	28.29	- -	40.56	- -	43.57	- -	14.08
Pretax Margin (%)	-4.11	-7.9	-12.61	-3.76	-6.9	-6.16	-2.99	-8.31	-16.25	-21.49	9	10.13	10.29	-1.66	1.56
Profit Margin (%)	-4.98	-8.06	-12.8	-3.8	-6.93	-5.52	19.88	1.57	-30.23	-3.36	6.23	5.39	5.72	-2.16	0.67
Net Income to Common Margin (%)	-4.98	-8.06	-12.8	-3.8	-6.93	-5.52	19.88	1.57	-30.23	-3.36	6.23	5.39	5.72	-2.16	0.67
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.89	49.26	44.38	- -	56.85
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	393.26	1.19	-2.82	6.08
Sustainable Growth Rate (%)	- -	- -	-11.09	-3.37	-4.06	-2.91	5.73	0.44	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	- -	- -	- -	- -	- -	105	106	6	1,068	1,118	993	1,121	1,105	1,185	1,160
ST Debt	- -	- -	- -	- -	- -	- -	4	6	39	72	74	80	80	77	74
LT Debt	- -	- -	- -	- -	- -	105	101	- -	1,029	1,046	920	1,041	1,025	1,108	1,086
Total Debt/EBITDA	- -	- -	- -	- -	- -	2.06	1.01	0.1	-2,119.41	-15.34	10.9	12.63	7.41	65.72	36.21
Net Debt/EBITDA	- -	-0.17	0.28	-0.13	-32.94	-22.18	-10.74	0.82	-539.98	-4.39	1.74	3.21	1.45	8.12	2.93
Total Debt/EBIT	- -	- -	- -	- -	- -	-1.87	-5.81	-0.1	-11.38	-14.25	11.54	13.16	7.57	80	40.19
Net Debt/EBIT	- -	0.04	0.05	35	24.63	20.12	61.61	-0.86	-2.9	-4.08	1.85	3.34	1.48	9.89	3.26
EBITDA to Interest Expense	21.43	6.14	-14.61	43.38	21.62	12.19	29.87	12.27	-0.11	-6.9	7.76	3.88	5.41	0.83	1.52
EBITDA-CapEx/Interest Expense	21.43	6.14	-14.61	43.38	21.62	12.19	29.87	12.27	-0.11	-6.9	7.76	3.88	5.41	0.83	1.52
EBIT to Interest Expense	-28.89	-26.78	-74.63	-0.16	-28.91	-13.44	-5.21	-11.71	-21.04	-7.43	7.34	3.72	5.29	0.68	1.47
Interest Expense	1	2	2	2	2	4	3	5	4	11	12	23	28	22	21
Common Equity/Total Assets	- -	52.9	55.74	56.92	72.98	64.86	67.89	69.62	-16.78	-15.6	-11.3	-25.64	-19.78	-19.11	-17.12
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	4.22	3.85	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	4.05	3.7	- -	119	114.18	108.45	132.85	122.18	122.68	121.07
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.84	2.71	- -	83.41	79.86	70.63	79.2	76.13	75.23	70.63
Total Debt/Equity (%)	- -	- -	- -	- -	- -	4.22	4.02	0.22	-525.07	-553.88	-683.25	-332.46	-415.01	-420.93	-440.69
Total Debt/Capital (%)	- -	- -	- -	- -	- -	4.05	3.86	0.22	123.53	122.03	117.15	143.02	131.74	131.16	129.35
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.84	2.83	0.16	86.58	85.36	76.29	85.26	82.09	80.43	75.46
Net Debt to Equity	- -	-0.25	-0.52	-1.16	-55.84	-45.3	-42.57	1.86	-133.78	-158.57	-109.36	-84.39	-81.06	-52.01	-35.7
Net Debt/Capital (%)	- -	-0.25	-0.52	-1.18	-126.46	-82.81	-74.13	1.86	34.58	37.6	21	38.28	28.79	19.3	12.83
EBITDA	27	14	-22	108	44	51	104	61	-1	-73	91	89	149	18	32
EBITDA-CapEx	27	14	-22	108	44	51	104	61	-1	-73	91	89	149	18	32
Operating Income (Loss)	-36	-59	-114	- -	-59	-56	-18	-58	-94	-78	86	85	146	15	31

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	- -	- -	0.01	0.03	2.35	1.62	1.6	0.15	0.27	0.18	0.21	0.08	0.17	0.26	0.26
Current Ratio	- -	0.27	0.29	0.32	2.61	1.9	1.85	1.86	0.44	0.5	0.47	0.29	0.42	0.45	0.5
Quick Ratio	- -	0.15	0.16	0.18	2.48	1.76	1.73	0.17	0.29	0.4	0.38	0.19	0.3	0.31	0.39
CFO/Avg Current Liab	- -	- -	0.27	0.13	0.22	0.32	0.28	0.21	0.01	-0.11	0.44	0.32	0.18	0.17	0.1
Common Equity/Total Assets	- -	52.9	55.74	56.92	72.98	64.86	67.89	69.62	-16.78	-15.6	-11.3	-25.64	-19.78	-19.11	-17.12
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	4.22	3.85	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	4.05	3.7	- -	119	114.18	108.45	132.85	122.18	122.68	121.07
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.84	2.71	- -	83.41	79.86	70.63	79.2	76.13	75.23	70.63
Total Debt/Equity (%)	- -	- -	- -	- -	- -	4.22	4.02	0.22	-525.07	-553.88	-683.25	-332.46	-415.01	-420.93	-440.69
Total Debt/Capital (%)	- -	- -	- -	- -	- -	4.05	3.86	0.22	123.53	122.03	117.15	143.02	131.74	131.16	129.35
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.84	2.83	0.16	86.58	85.36	76.29	85.26	82.09	80.43	75.46
CFO/Total Liabilities	- -	7.12	14.49	7.49	13.14	18.44	19.69	15.25	0.25	-2.34	12.3	9.23	5.71	5.22	3.48
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	2.57	2.29	3.37	3.14	1.51	1.47	2.3	2.11	2.65	2.16	3.78

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	- -	- -	19.32	20.7	17.46	14.81	7.03	12.55	52.59	10.19	13.53	20.31	27.79	34.85	29.57
Days Sales Outstanding	- -	- -	18.89	17.63	20.9	24.65	51.95	29.09	6.94	35.82	26.98	17.97	13.13	10.47	12.34
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

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	724	855	976	- -	3,066	3,403	5,321	4,828	3,504	4,149	3,613	4,458	4,518	4,982	9,627
- Cash & Cash Equivalents	- -	2	6	14	1,444	1,238	1,226	4	78	65	91	40	89	145	165
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	92	94	86	4	2	2	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	105	106	6	1,068	1,118	993	1,121	1,105	1,185	1,160
Enterprise Value	724	853	970	- -	1,622	2,363	4,296	4,807	4,498	5,204	4,517	5,539	5,534	6,022	10,623
Total Capital	- -	917	1,191	1,223	2,586	2,606	2,736	2,712	865	916	848	784	839	903	897
Total Debt/Capital (%)	- -	- -	- -	- -	- -	4.05	3.86	0.22	123.53	122.03	117.15	143.02	131.74	131.16	129.35
Total Debt / EV	- -	- -	- -	- -	- -	0.04	0.02	- -	0.24	0.21	0.22	0.2	0.2	0.2	0.11
EV/Sales	0.99	1.18	1.06	- -	1.45	1.79	6.03	6.59	7.46	12.52	5.5	6.24	5.39	5.79	9.21
EV/EBITDA	27.02	63.08	- -	- -	36.99	46.26	41.18	78.8	- -	- -	49.57	62.41	37.09	334.07	331.48
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	52.48	65.03	37.89	406.66	367.98
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.31	33.76	51.49	- -	148.03
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.31	33.76	51.49	- -	148.03
Diluted Market Cap	724	883	1,007	- -	3,123	3,448	5,362	4,856	3,496	4,151	3,640	4,514	4,545	4,997	9,697
Diluted Enterprise Value	724	881	1,001	- -	1,678	2,408	4,336	4,836	4,490	5,206	4,544	5,595	5,561	6,037	10,693
EV per Share	28.17	34.25	38.93	- -	66.73	100.37	181.52	202.32	187.45	215.8	186.46	231.81	231.04	250.73	441.22
TTM Sales	729	723	914	1,072	1,115	1,318	712	729	603	416	821	887	1,027	1,039	1,154
TTM EBITDA	27	14	-22	108	44	51	104	61	-1	-73	91	89	149	18	32
TTM Operating Income	-36	-59	-114	- -	-59	-56	-18	-58	-94	-78	86	85	146	15	31
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	186	164	107	- -	72
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	186	164	107	- -	72

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	6.84	15.19	7.35	- -	24.83	15.43	24.64	30.12	979.92	-117.5	20.44	29.61	49.33	54.54	154.76
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	52.48	65.03	37.89	406.66	367.98
Enterprise Value	724	853	970	- -	1,622	2,363	4,296	4,807	4,498	5,204	4,517	5,539	5,534	6,022	10,623
Low Price	18.25	24.55	34.26	- -	103.94	115.61	139.48	182.62	133.42	138.55	144.81	136.05	164.45	170.87	191.12
EV/Sales	0.99	1.18	1.06	- -	1.45	1.79	6.03	6.59	7.46	12.52	5.5	6.24	5.39	5.79	9.21
EV/EBITDA	27.02	63.08	- -	- -	36.99	46.26	41.18	78.8	- -	- -	49.57	62.41	37.09	334.07	331.48
Price/Earnings	- -	- -	- -	- -	- -	- -	37.54	422.62	- -	- -	70.72	94.05	77.06	- -	1,244.79
Price/Earnings Average	- -	- -	- -	- -	- -	- -	28.06	445.93	- -	- -	80.92	85.78	74.47	- -	830.89
Price/Earnings High	- -	- -	- -	- -	- -	- -	37.54	503.96	- -	- -	95.62	104.44	86.84	- -	1,244.79
Price/Earnings Low	- -	- -	- -	- -	- -	- -	23.29	379.84	- -	- -	68.67	68.58	67.19	- -	594.96
Price/Book Value	- -	0.93	0.82	- -	1.19	1.41	2.1	1.84	-16.93	-20.31	-24.57	-13.22	-16.96	-17.7	-36.56
Price/Book Value Average	- -	0.85	0.78	- -	1.12	1.3	1.57	1.94	-22.29	-20.13	-28.11	-12.06	-16.39	-17.46	-24.41
Price/Book Value High	- -	1.02	0.84	- -	1.26	1.48	2.1	2.2	-26.94	-24.7	-33.21	-14.68	-19.12	-20.08	-36.56
Price/Book Value Low	- -	0.67	0.72	- -	0.98	1.13	1.3	1.66	-15.47	-16.35	-23.85	-9.64	-14.79	-14.58	-17.48
Price/Tangible Book Value	- -	1.92	1.35	- -	1.44	2.12	3.09	2.12	-6.38	-7.61	-7.42	-6.68	-7.57	-8.15	-16.22
Price/Tangible Book Value Average	- -	1.75	1.29	- -	1.36	1.94	2.31	2.24	-8.41	-7.54	-8.49	-6.09	-7.32	-8.03	-10.83
Price/Tangible Book Value High	- -	2.1	1.39	- -	1.54	2.22	3.09	2.53	-10.16	-9.26	-10.03	-7.42	-8.54	-9.24	-16.22
Price/Tangible Book Value Low	- -	1.37	1.18	- -	1.19	1.7	1.91	1.91	-5.83	-6.13	-7.21	-4.87	-6.6	-6.71	-7.75
Price/Sales	0.99	1.22	1.1	- -	2.8	2.62	7.46	6.62	5.8	9.98	4.4	5.06	4.41	4.81	8.37
Price/Sales Average	0.91	1.11	1.05	- -	2.64	2.4	5.58	6.99	7.63	9.9	5.04	4.62	4.26	4.74	5.59
Price/Sales High	1.13	1.33	1.13	- -	2.99	2.74	7.46	7.9	9.22	12.14	5.95	5.62	4.97	5.45	8.37
Price/Sales Low	0.64	0.87	0.96	- -	2.31	2.09	4.63	5.95	5.29	8.04	4.27	3.69	3.84	3.96	4
Price/Cash Flow	6.84	15.19	7.35	- -	24.83	15.43	24.42	29.95	979.92	-117.5	20.31	29.48	49.16	54.54	154.13
Price/Cash Flow Average	6.26	13.79	6.99	- -	23.41	14.13	18.26	31.6	1,289.99	-116.47	23.24	26.89	47.5	53.79	102.88
Price/Cash Flow High	7.75	16.57	7.56	- -	26.49	16.14	24.42	35.71	1,559.56	-142.9	27.46	32.74	55.4	61.88	154.13
Price/Cash Flow Low	4.43	10.86	6.43	- -	20.46	12.34	15.15	26.92	895.31	-94.63	19.72	21.5	42.86	44.93	73.67
Price/Free Cash Flow Average	6.26	13.79	6.99	- -	23.41	14.13	18.42	31.78	1,289.99	-116.47	23.39	27	47.67	53.79	103.3
Price/Free Cash Flow High	7.75	16.57	7.56	- -	26.49	16.14	24.64	35.91	1,559.56	-142.9	27.64	32.88	55.59	61.88	154.76
Price/Free Cash Flow Low	4.43	10.86	6.43	- -	20.46	12.34	15.28	27.07	895.31	-94.63	19.85	21.59	43.01	44.93	73.97
EV/Sales Average	0.91	1.07	1.01	- -	1.3	1.58	4.14	6.96	9.29	12.43	6.13	5.8	5.24	5.73	6.43
EV/Sales High	1.13	1.29	1.09	- -	1.64	1.91	6.03	7.86	10.89	14.68	7.05	6.8	5.95	6.44	9.21
EV/Sales Low	0.64	0.84	0.93	- -	0.97	1.28	3.19	5.92	6.95	10.58	5.37	4.88	4.82	4.95	4.85
EV/EBITDA Average	24.7	57.26	- -	- -	33	40.69	28.3	83.17	- -	- -	55.29	57.99	36.07	330.24	231.59
EV/EBITDA High	30.6	68.86	- -	- -	41.67	49.35	41.18	94.03	- -	- -	63.53	67.96	40.93	371.23	331.48
EV/EBITDA Low	17.51	45.05	- -	- -	24.68	32.92	21.81	70.79	- -	- -	48.42	48.81	33.21	285.36	174.66
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	58.53	60.43	36.85	402.01	257.1
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	67.25	70.82	41.82	451.91	367.98
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	51.26	50.86	33.93	347.37	193.89
Last Price	28.17	34.34	39.18	- -	126.15	144.56	224.86	203.19	146.03	172.03	149.15	186.58	188.62	207.42	399.86
High Price	31.9	37.47	40.3	- -	134.59	151.25	224.86	242.3	232.42	209.22	201.65	207.21	212.56	235.32	399.86
Enterprise Value Average	662	774	922	- -	1,447	2,078	2,952	5,073	5,607	5,168	5,038	5,147	5,382	5,953	7,422
Enterprise Value High	820	931	998	- -	1,827	2,521	4,296	5,736	6,571	6,101	5,789	6,032	6,107	6,692	10,623
Enterprise Value Low	469	609	847	- -	1,082	1,681	2,275	4,318	4,196	4,397	4,412	4,332	4,955	5,144	5,597

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Shares Outstanding	26	25	25	25	24	24	24	24	24	24	24	24	24	24	24
Diluted Weighted Avg Shares	26	26	26	25	25	24	24	24	24	24	24	24	24	24	24
Basic Weighted Avg Shares	26	26	26	25	25	24	24	24	24	24	24	24	24	24	24
Revenue per Share	28.35	28.12	35.53	43.02	45.06	55.27	30.14	30.69	25.2	17.23	33.88	36.84	42.78	43.14	47.77
EBITDA per Share	1.04	0.53	-0.87	4.35	1.77	2.14	4.41	2.57	-0.02	-3.02	3.76	3.68	6.21	0.75	1.33
Operating Income per Share	-1.41	-2.3	-4.43	-0.02	-2.37	-2.36	-0.77	-2.45	-3.92	-3.25	3.55	3.54	6.08	0.61	1.28
Basic EPS, GAAP	-1.41	-2.27	-4.55	-1.63	-3.12	-3.05	5.99	0.48	-7.62	-0.58	2.11	1.98	2.45	-0.93	0.32
Basic EPS from Cont Ops	-1.41	-2.27	-4.55	-1.63	-3.12	-3.22	1.61	-2.02	-4.96	-0.66	2.02	1.89	2.45	-0.93	0.32
Diluted EPS, GAAP	-1.41	-2.27	-4.55	-1.63	-3.12	-3.05	5.94	0.48	-7.62	-0.58	2.1	1.98	2.44	-0.93	0.32
Diluted EPS from Cont Ops	-1.41	-2.27	-4.55	-1.63	-3.12	-3.22	1.6	-2.01	-4.96	-0.66	2	1.89	2.44	-0.93	0.32
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.1	0.03	0.03	0.02
Cash Flow per Share	4.12	2.26	5.33	2.78	5.08	9.37	9.21	6.78	0.15	-1.46	7.34	6.33	3.84	3.8	2.59
Free Cash Flow per Basic Share	4.12	2.26	5.33	2.78	5.08	9.37	9.21	6.78	0.15	-1.46	7.34	6.33	3.84	3.8	2.59
Cash & Equivalents per Share	- -	0.09	0.25	0.57	59.42	52.59	51.79	4.74	3.24	2.69	3.76	1.69	3.72	6.02	6.83
Book Value per Share	- -	36.81	47.83	49.11	106.41	102.28	107.18	110.3	-8.63	-8.47	-6.07	-14.11	-11.12	-11.72	-10.94
Tangible Book Value per Share	- -	17.86	28.95	30.39	87.49	68.14	72.85	95.76	-22.87	-22.6	-20.09	-27.93	-24.9	-25.46	-24.65