Heron Therapeutics, Inc. Financial Ratios — AXD2 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 (%)	-138.43	-69.11	-91.56	-115.7	-107.73	- -	- -	-71.35	-52.91	-70.99	-140.53	-399.43	- -	- -	- -
Return on Assets (%)	-105.69	-61.92	-83.82	-100.08	-90.98	-168.65	-130.88	-51.35	-42	-52.47	-66.95	-65.4	-46.7	-5.96	-8.26
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	- -	- -	- -	- -	97.26	85.09	64.49	57.79	59.17	46.7	49.04	48.75	73.21	73.31
EBITDA Margin (%)	-1,684.67	- -	- -	- -	- -	-13,277.25	-627.38	-235.46	-142.94	-254.2	-248.77	-159.53	-84.79	-6.26	-0.14
Operating Margin (%)	-1,712.38	- -	- -	- -	- -	-13,363.17	-632.36	-237.42	-144.34	-257.41	-252.27	-162.21	-87.07	-7.99	-1.64
Incremental Operating Margin (%)	172.21	1,976.63	- -	- -	- -	- -	- -	22.74	- -	30.47	- -	202.43	330.6	574.72	84.66
Pretax Margin (%)	-1,770.12	- -	- -	- -	- -	-13,537.37	-641.87	-230.84	-140.27	-256.41	-255.58	-169.05	-87.02	-9.41	-13.04
Profit Margin (%)	-1,828.79	- -	- -	- -	- -	-13,537.37	-641.87	-230.84	-140.27	-256.41	-255.58	-169.05	-87.02	-9.41	-13.04
Net Income to Common Margin (%)	-1,828.79	- -	- -	- -	- -	-13,537.37	-641.87	-230.84	-140.27	-256.41	-255.58	-169.05	-87.02	-9.41	-13.04
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-138.43	-69.11	-91.56	-115.7	-107.73	- -	- -	-71.35	-52.91	-70.99	-140.53	-399.43	- -	- -	- -

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	- -	- -	1	2	2	53	29	5	20	25	159	157	180	178	141
ST Debt	- -	- -	1	2	2	3	29	5	8	10	2	3	3	3	- -
LT Debt	- -	- -	- -	- -	- -	50	- -	- -	12	15	157	155	177	175	141
Total Debt/EBITDA	-0.01	-0.02	-0.02	-0.02	-0.02	-0.31	-0.15	-0.03	-0.09	-0.11	-0.74	-0.92	-1.67	-19.67	-627.85
Net Debt/EBITDA	1.64	2.24	1.32	0.96	0.76	-0.23	0.6	0.15	0.32	0.44	-0.27	-0.78	-1.35	-16.48	-499.96
Total Debt/EBIT	-0.01	-0.02	-0.02	-0.02	-0.02	-0.31	-0.15	-0.02	-0.09	-0.11	-0.73	-0.9	-1.62	-15.42	-55.41
Net Debt/EBIT	1.62	2.22	1.31	0.95	0.75	-0.23	0.6	0.15	0.31	0.43	-0.27	-0.77	-1.31	-12.92	-44.13
EBITDA to Interest Expense	-29.18	-39.06	-65.37	-83.41	-100.41	-63.74	-49.03	-68.27	-141.75	-118.52	-89.13	-69.43	-27.85	-1.5	-0.02
EBITDA-CapEx/Interest Expense	-30.55	-40.67	-67.4	-85.03	-101.54	-64.92	-49.68	-71.7	-146.61	-122.11	-90.39	-70.17	-28.25	-1.78	-0.06
EBIT to Interest Expense	-29.66	-39.39	-65.77	-84.06	-101.17	-64.16	-49.42	-68.84	-143.13	-120.02	-90.39	-70.6	-28.6	-1.91	-0.26
Interest Expense	- -	1	1	1	1	3	4	3	1	2	2	2	4	6	10
Common Equity/Total Assets	81.01	92.58	90.79	82.24	85.68	-31.49	55.97	80.09	78.75	66.89	25.37	5.41	-15.27	-14.43	5.19
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.03	6.16	202.5	1,140.46	- -	- -	981.22
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	157.93	- -	- -	2.89	5.58	66.26	90.49	121.21	121.24	90.75
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	74.09	- -	- -	2.39	4.12	51.38	61.68	79.35	74.94	54.96
Total Debt/Equity (%)	0.65	0.95	1.49	2.53	1.88	-248.98	21.87	1.24	4.9	10.41	205.61	1,160.31	-528.74	-528.25	981.22
Total Debt/Capital (%)	0.65	0.94	1.46	2.47	1.85	167.12	17.95	1.22	4.67	9.43	67.28	92.07	123.32	123.35	90.75
Total Debt/Total Assets (%)	0.53	0.88	1.35	2.08	1.61	78.41	12.24	0.99	3.86	6.96	52.17	62.75	80.73	76.25	54.96
Net Debt to Equity	-113.45	-102.31	-103.36	-112.71	-61.77	-185.86	-88.38	-7.36	-16.41	-41.47	75.47	986.74	-427.03	-442.55	781.35
Net Debt/Capital (%)	843.37	4,432.61	3,075.62	886.8	-161.58	216.47	-760.64	-7.95	-18.84	-62.89	39.95	86.02	124.02	125.88	88.65
EBITDA	-11	-24	-54	-74	-96	-170	-193	-182	-209	-225	-215	-172	-108	-9	- -
EBITDA-CapEx	-11	-25	-56	-75	-97	-173	-196	-192	-216	-232	-218	-174	-109	-11	-1
Operating Income (Loss)	-11	-24	-54	-75	-97	-171	-195	-184	-211	-228	-218	-175	-111	-12	-3

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	4.87	12.88	10.34	5.34	6.65	1.32	1.67	3.61	4.04	2.03	2.22	1.03	1.01	0.65	0.49
Current Ratio	4.94	13.02	10.43	5.41	6.83	1.6	2.21	4.86	4.95	3.07	3.58	2.49	2.37	2.29	2.48
Quick Ratio	4.87	12.88	10.34	5.34	6.65	1.37	2.08	4.31	4.46	2.44	2.72	1.66	1.76	1.51	1.42
CFO/Avg Current Liab	-2.94	-4.34	-7.31	-5.85	-4.71	-4.59	-2.4	-1.97	-1.32	-1.86	-2.34	-1.92	-0.73	-0.26	-0.29
Common Equity/Total Assets	81.01	92.58	90.79	82.24	85.68	-31.49	55.97	80.09	78.75	66.89	25.37	5.41	-15.27	-14.43	5.19
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.03	6.16	202.5	1,140.46	- -	- -	981.22
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	157.93	- -	- -	2.89	5.58	66.26	90.49	121.21	121.24	90.75
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	74.09	- -	- -	2.39	4.12	51.38	61.68	79.35	74.94	54.96
Total Debt/Equity (%)	0.65	0.95	1.49	2.53	1.88	-248.98	21.87	1.24	4.9	10.41	205.61	1,160.31	-528.74	-528.25	981.22
Total Debt/Capital (%)	0.65	0.94	1.46	2.47	1.85	167.12	17.95	1.22	4.67	9.43	67.28	92.07	123.32	123.35	90.75
Total Debt/Total Assets (%)	0.53	0.88	1.35	2.08	1.61	78.41	12.24	0.99	3.86	6.96	52.17	62.75	80.73	76.25	54.96
CFO/Total Liabilities	-209.07	-409.46	-582.99	-442.6	-397.9	-151.12	-165.07	-208.44	-114.35	-157.88	-89.14	-61.89	-22.92	-8.44	-11.42
CFO/CapEx	-15.05	-17.5	-24.19	-41.92	-72.31	-42.77	-66.71	-20.91	-17.41	-27.13	-67.29	-80.5	-38.05	-13.21	-87.04
Altman's Z-Score	- -	- -	- -	4.85	26.42	-16.74	0.26	8.69	8.56	2.98	-6.24	-10.54	-11.86	-9.95	-8.77

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	11.75	- -	- -	- -	- -	1.31	1.4	1.45	2.79	2.17	2.23	2.46	2.26	2.08	1.84
Days Sales Outstanding	31.08	- -	- -	- -	- -	279.67	260.01	250.94	130.69	168.27	163.48	148.39	161.16	175.84	198.48
Inventory Turnover	- -	- -	- -	- -	- -	0.01	0.59	1.12	1.93	1.08	1.02	1.07	1.35	0.81	0.57
Days Inventory Outstanding	- -	- -	- -	- -	- -	27,844.29	614.49	325.97	189.55	337.24	358.04	342.41	271.02	449.88	644.01
Accounts Payable Turnover	- -	- -	- -	- -	- -	0.96	0.7	3.13	4.72	28.74	23.32	16.37	14.25	6.41	7.82
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	379.91	522.18	116.43	77.35	12.7	15.65	22.3	25.61	56.95	46.68
Cash Conversion Cycle	- -	- -	- -	- -	- -	27,744.05	352.31	460.48	242.9	492.81	505.87	468.5	406.57	568.76	795.81
Inventory to Cash Days	- -	- -	- -	- -	- -	-27,564.61	-354.48	-75.03	-58.86	-168.96	-194.56	-194.02	-109.86	-274.04	-445.53
Inventories	- -	- -	- -	- -	- -	5	10	39	25	42	48	55	42	53	93
Raw Materials	- -	- -	- -	- -	- -	2	3	10	7	19	21	15	18	20	59
Work In Process	- -	- -	- -	- -	- -	1	4	21	13	7	21	21	15	27	27
Finished Goods	- -	- -	- -	- -	- -	3	3	8	6	16	6	19	10	6	7
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	- -	- -	- -	292	1,050	494	1,188	1,813	2,165	1,884	950	298	264	231	242
- Cash & Cash Equivalents	18	54	72	73	75	13	145	32	72	105	91	15	29	26	29
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	1	2	2	53	29	5	20	25	159	157	180	178	141
Enterprise Value	- -	- -	- -	221	921	496	1,045	1,485	1,794	1,700	952	371	363	350	337
Total Capital	16	52	70	65	120	32	160	375	424	261	237	171	146	144	155
Total Debt/Capital (%)	0.65	0.94	1.46	2.47	1.85	167.12	17.95	1.22	4.67	9.43	67.28	92.07	123.32	123.35	90.75
Total Debt / EV	- -	- -	- -	0.01	- -	0.11	0.03	- -	0.01	0.01	0.17	0.42	0.49	0.51	0.42
EV/Sales	- -	- -	- -	- -	- -	387.51	33.96	19.17	12.29	19.18	11.03	3.44	2.86	2.42	2.17
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	266	962	476	994	1,697	1,960	1,873	917	273	242	232	214
Diluted Enterprise Value	- -	- -	- -	195	833	478	850	1,369	1,589	1,689	919	345	342	350	309
EV per Share	- -	- -	- -	7.57	25.52	12.59	16.17	19	19.86	18.62	9.34	3.11	2.42	2.3	1.79
TTM Sales	1	- -	- -	- -	- -	1	31	77	146	89	86	108	127	144	155
TTM EBITDA	-11	-24	-54	-74	-96	-170	-193	-182	-209	-225	-215	-172	-108	-9	- -
TTM Operating Income	-11	-24	-54	-75	-97	-171	-195	-184	-211	-228	-218	-175	-111	-12	-3
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	-4.31	-12.09	-3.47	-5.75	-8.45	-14.88	-9.77	-4.45	-1.83	-4.02	-9.57	-7.67
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	221	921	496	1,045	1,485	1,794	1,700	952	371	363	350	337
Low Price	- -	- -	- -	7.04	7.28	12.55	12.16	17.85	15.96	9.66	8.16	2.23	0.54	0.89	0.98
EV/Sales	- -	- -	- -	- -	- -	387.51	33.96	19.17	12.29	19.18	11.03	3.44	2.86	2.42	2.17
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	4.64	8.89	-23.24	9.06	4.9	5.36	7.97	12.25	21.96	-7.76	-6.88	18.21
Price/Book Value Average	- -	- -	- -	3.72	6.89	-33.93	7.34	6.27	4.79	6.52	18.26	40.11	-7.62	-10.91	24.05
Price/Book Value High	- -	- -	- -	4.64	12.77	-50.41	9.21	8.94	6.38	9.57	27.65	89.54	-15.08	-18.04	37.7
Price/Book Value Low	- -	- -	- -	3.26	2.23	-23.24	5.99	3.77	3.57	3.73	10.73	19.55	-2.39	-4.03	13.93
Price/Tangible Book Value	- -	- -	- -	4.64	8.89	-23.24	9.06	4.9	5.36	7.97	12.25	21.96	-7.76	-6.88	18.21
Price/Tangible Book Value Average	- -	- -	- -	3.72	6.89	-33.93	7.34	6.27	4.79	6.52	18.26	40.11	-7.62	-10.91	24.05
Price/Tangible Book Value High	- -	- -	- -	4.64	12.77	-50.41	9.21	8.94	6.38	9.57	27.65	89.54	-15.08	-18.04	37.7
Price/Tangible Book Value Low	- -	- -	- -	3.26	2.23	-23.24	5.99	3.77	3.57	3.73	10.73	19.55	-2.39	-4.03	13.93
Price/Sales	- -	- -	- -	- -	- -	372.1	32.31	21.91	13.43	21.13	10.63	2.53	1.91	1.61	1.38
Price/Sales Average	- -	- -	- -	- -	- -	543.21	26.18	28.07	12.01	17.3	15.84	4.62	1.87	2.55	1.83
Price/Sales High	- -	- -	- -	- -	- -	807.17	32.82	40	15.98	25.37	23.98	10.32	3.71	4.22	2.86
Price/Sales Low	- -	- -	- -	- -	- -	372.1	21.36	16.87	8.94	9.89	9.31	2.25	0.59	0.94	1.06
Price/Cash Flow	- -	- -	- -	-4.41	-12.25	-3.55	-5.84	-8.85	-15.74	-10.13	-4.51	-1.86	-4.12	-10.29	-7.76
Price/Cash Flow Average	- -	- -	- -	-3.53	-9.49	-5.18	-4.73	-11.34	-14.07	-8.29	-6.72	-3.39	-4.05	-16.32	-10.25
Price/Cash Flow High	- -	- -	- -	-4.41	-17.59	-7.7	-5.93	-16.16	-18.72	-12.17	-10.18	-7.57	-8.01	-27.01	-16.07
Price/Cash Flow Low	- -	- -	- -	-3.1	-3.07	-3.55	-3.86	-6.81	-10.48	-4.74	-3.95	-1.65	-1.27	-6.03	-5.94
Price/Free Cash Flow Average	- -	- -	- -	-3.45	-9.36	-5.06	-4.66	-10.82	-13.3	-8	-6.63	-3.35	-3.94	-15.18	-10.13
Price/Free Cash Flow High	- -	- -	- -	-4.31	-17.35	-7.52	-5.84	-15.42	-17.7	-11.74	-10.03	-7.47	-7.81	-25.1	-15.88
Price/Free Cash Flow Low	- -	- -	- -	-3.03	-3.03	-3.47	-3.8	-6.5	-9.91	-4.58	-3.89	-1.63	-1.24	-5.61	-5.87
EV/Sales Average	- -	- -	- -	- -	- -	565.08	26.64	25.75	10.72	15.32	16.43	5.73	2.82	3.36	2.68
EV/Sales High	- -	- -	- -	- -	- -	838.99	34.57	38.49	15.1	23.45	24.87	11.96	4.81	5.03	3.85
EV/Sales Low	- -	- -	- -	- -	- -	387.51	20.86	13.78	7.33	7.88	9.66	3.14	1.42	1.76	1.81
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	10	29.09	12.55	18.39	23.19	23.97	20.63	9.32	2.5	1.76	1.52	1.28
High Price	- -	- -	- -	10	41.76	27.22	18.68	42.34	28.51	24.78	21.03	10.2	3.41	3.99	2.66
Enterprise Value Average	- -	- -	- -	163	685	723	819	1,995	1,564	1,358	1,418	617	358	485	414
Enterprise Value High	- -	- -	- -	221	1,379	1,073	1,063	2,982	2,204	2,078	2,147	1,288	612	726	596
Enterprise Value Low	- -	- -	- -	135	134	496	642	1,068	1,070	698	834	338	180	254	280

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	10	15	24	29	36	39	65	78	90	91	102	119	150	152	188
Diluted Weighted Avg Shares	6	12	16	27	33	38	54	73	82	91	98	109	138	152	167
Basic Weighted Avg Shares	6	12	16	27	33	38	54	73	82	91	98	109	138	152	167
Revenue per Share	0.11	- -	- -	- -	- -	0.03	0.57	1.06	1.78	0.98	0.88	0.99	0.92	0.95	0.93
EBITDA per Share	-1.81	-1.93	-3.35	-2.78	-2.91	-4.48	-3.57	-2.49	-2.55	-2.48	-2.18	-1.58	-0.78	-0.06	- -
Operating Income per Share	-1.84	-1.95	-3.37	-2.81	-2.93	-4.51	-3.6	-2.51	-2.58	-2.51	-2.21	-1.6	-0.8	-0.08	-0.02
Basic EPS, GAAP	-1.96	-1.91	-3.42	-2.87	-2.95	-4.57	-3.65	-2.44	-2.5	-2.5	-2.24	-1.67	-0.8	-0.09	-0.12
Basic EPS from Cont Ops	-1.9	-2	-3.42	-2.87	-2.95	-4.57	-3.65	-2.44	-2.5	-2.5	-2.24	-1.67	-0.8	-0.09	-0.12
Diluted EPS, GAAP	-1.96	-1.91	-3.42	-2.87	-2.95	-4.57	-3.65	-2.44	-2.5	-2.5	-2.24	-1.67	-0.8	-0.09	-0.12
Diluted EPS from Cont Ops	-1.9	-2	-3.42	-2.87	-2.95	-4.57	-3.65	-2.44	-2.5	-2.5	-2.24	-1.67	-0.8	-0.09	-0.12
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.28	-1.39	-2.52	-2.27	-2.37	-3.54	-3.15	-2.62	-1.52	-2.04	-2.07	-1.35	-0.43	-0.15	-0.17
Free Cash Flow per Basic Share	-1.37	-1.47	-2.63	-2.32	-2.41	-3.62	-3.2	-2.75	-1.61	-2.11	-2.1	-1.36	-0.44	-0.16	-0.17
Cash & Equivalents per Share	1.8	3.54	3.07	2.49	3.63	1.3	2.67	4.25	4.33	2.28	1.54	0.71	0.54	0.39	0.25
Book Value per Share	1.57	3.43	2.92	2.16	3.27	-0.54	2.03	4.74	4.47	2.59	0.76	0.11	-0.23	-0.22	0.07
Tangible Book Value per Share	1.57	3.43	2.92	2.16	3.27	-0.54	2.03	4.74	4.47	2.59	0.76	0.11	-0.23	-0.22	0.07