Eastman Kodak Company Financial Ratios — KODN 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 (%)	- -	- -	- -	-27.18	-45.07	- -	- -	- -	- -	-637.5	3.03	1.65	6.49	11.45	-24.7
Return on Assets (%)	-14.01	-30.65	- -	-4.27	-3.41	0.77	5.4	-0.99	7.93	-40.63	1.4	1.17	3.23	4.68	-7.08
Return on Capital (%)	- -	- -	- -	- -	- -	5.49	- -	- -	- -	- -	6.39	4.11	7.39	10.47	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	6.26	- -	- -	- -	- -	-4.87	-1.51	0.21	-0.44	- -
Gross Margin (%)	13.67	10.78	- -	22.48	21.13	24.53	15.22	13.64	14.65	13.12	14.26	14.11	18.8	19.46	21.7
EBITDA Margin (%)	-8.98	-14.6	- -	12.02	11.04	13.27	4.47	-3.41	-3.78	-3.6	-1.3	0.25	3.04	2.01	-14.31
Operating Margin (%)	-15.87	-18.83	- -	5.33	5.05	8.76	-6.64	-7.65	-5.31	-6.22	-4	-1.33	1.43	-1.05	-11.97
Incremental Operating Margin (%)	43.94	- -	- -	- -	7.41	- -	91.83	13.64	- -	- -	14.88	54.55	- -	36.49	- -
Pretax Margin (%)	-21.12	-59.21	- -	-2.39	-1.94	3.1	-1.88	-0.98	-4.83	-36.54	2.43	2.57	7.79	10.55	-10.48
Profit Margin (%)	-21.31	-50.72	- -	-6.01	-4.44	0.91	6.78	-1.21	9.34	-52.58	2.09	2.16	6.71	9.78	-11.97
Net Income to Common Margin (%)	-21.31	-50.72	- -	-6.01	-4.44	0.73	5.41	-2.73	7.73	-54.52	1.13	1.24	5.73	8.63	-14.5
Effective Tax Rate (%)	- -	- -	- -	- -	- -	64.71	- -	- -	- -	- -	14.29	16.13	13.79	7.27	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	-18.75	-12.16	41.38	15.32	-0.35	-30.77	-46.67	-10.94	-8.89	16.13
Sustainable Growth Rate (%)	- -	- -	- -	-27.18	-45.07	- -	- -	- -	- -	-639.76	3.96	2.41	7.2	12.47	-20.72

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	1,515	1,439	678	677	685	411	403	401	171	80	312	363	495	499	250
ST Debt	152	699	4	5	6	6	4	396	14	14	14	16	14	12	12
LT Debt	1,363	740	674	672	679	405	399	5	157	66	298	347	481	487	238
Total Debt/EBITDA	-4.7	-3.62	- -	2.75	3.44	1.89	6.5	-8.91	-3.64	-2.16	-20.8	121	14.56	23.76	-1.63
Net Debt/EBITDA	-2.03	-0.77	- -	-0.14	0.66	-0.15	0.85	-3.62	2.7	4.89	7.27	33	5.94	12.62	0.84
Total Debt/EBIT	-2.46	-2.24	- -	14.4	12.69	3.64	-22.39	-3.4	-1.68	-1.08	-6.78	-13.96	123.75	-71.29	-1.37
Net Debt/EBIT	-1.06	-0.47	- -	-0.74	2.43	-0.28	-2.94	-1.38	1.25	2.45	2.37	-3.81	50.5	-37.86	0.71
EBITDA to Interest Expense	-2.33	-2.86	- -	3.97	3.16	3.63	7.75	-5	-2.94	-3.08	-0.45	0.08	0.65	0.36	-2.47
EBITDA-CapEx/Interest Expense	-3.07	-3.16	- -	3.27	2.48	2.95	3	-8.67	-3.87	-4.5	-1.09	-0.7	0.04	-0.59	-3.02
EBIT to Interest Expense	-4.12	-3.68	- -	1.76	1.44	2.4	-11.5	-11.22	-4.12	-5.33	-1.39	-0.4	0.31	-0.19	-2.06
Interest Expense	138	139	- -	62	63	60	8	9	16	12	33	40	52	59	62
Common Equity/Total Assets	-50.28	-107.78	19.63	10.84	3.65	-4.11	3.34	-0.2	7	6.17	35.97	45.56	39.53	32.03	37.97
Long-Term Debt/Equity (%)	- -	- -	104.01	224.75	659.22	487.95	180.54	2.94	55.87	24.63	30.5	27.89	42.16	56.69	33.38
Long-Term Debt/Capital (%)	-163.23	-33.07	50.83	68.85	86.17	81.98	63.94	0.88	34.73	18.97	23.12	21.59	29.4	35.86	24.71
Long-Term Debt/Total Assets (%)	29.14	17.13	21.06	26.29	31.76	22.8	23.37	0.33	11.1	5.29	13.73	15.19	20.42	24.34	14.72
Total Debt/Equity (%)	-64.47	-39.14	104.63	226.42	665.05	495.18	182.35	235.88	60.85	29.85	31.93	29.18	43.38	58.09	35.06
Total Debt/Capital (%)	-181.44	-64.3	51.13	69.36	86.93	83.2	64.58	70.23	37.83	22.99	24.2	22.59	30.26	36.75	25.96
Total Debt/Total Assets (%)	32.39	33.3	21.19	26.49	32.04	23.14	23.61	26.56	12.08	6.41	14.37	15.89	21.02	24.94	15.46
Net Debt to Equity	-27.83	-8.27	-25.62	-11.71	127.18	-38.55	23.98	95.88	-45.2	-67.54	-11.16	7.96	17.7	30.85	-18.09
Net Debt/Capital (%)	-38.56	-9.01	-34.44	-13.26	54.13	-53.33	18.86	48.22	-57.99	-119.08	-11.76	7.12	14.63	22.9	-20.61
EBITDA	-322	-397	- -	246	199	218	62	-45	-47	-37	-15	3	34	21	-153
EBITDA-CapEx	-423	-439	- -	203	156	177	24	-78	-62	-54	-36	-28	2	-35	-187
Operating Income (Loss)	-569	-512	- -	109	91	144	-92	-101	-66	-64	-46	-16	16	-11	-128

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	0.4	0.31	0.95	1.19	1.19	1.04	0.82	0.3	0.63	0.66	1.17	0.74	0.9	0.77	1.26
Current Ratio	1.27	0.78	2.23	2.59	2.78	2.49	2.29	1.17	1.92	2.12	2.61	2.32	2.52	2.28	3.14
Quick Ratio	0.91	0.48	1.6	1.88	1.95	1.71	1.42	0.6	1.2	1.26	1.74	1.34	1.59	1.3	1.8
CFO/Avg Current Liab	-0.41	-0.1	- -	-0.17	-0.18	-0.03	-0.16	-0.1	0.02	-0.11	-0.16	-0.39	0.13	-0.03	1.81
Common Equity/Total Assets	-50.28	-107.78	19.63	10.84	3.65	-4.11	3.34	-0.2	7	6.17	35.97	45.56	39.53	32.03	37.97
Long-Term Debt/Equity (%)	- -	- -	104.01	224.75	659.22	487.95	180.54	2.94	55.87	24.63	30.5	27.89	42.16	56.69	33.38
Long-Term Debt/Capital (%)	-163.23	-33.07	50.83	68.85	86.17	81.98	63.94	0.88	34.73	18.97	23.12	21.59	29.4	35.86	24.71
Long-Term Debt/Total Assets (%)	29.14	17.13	21.06	26.29	31.76	22.8	23.37	0.33	11.1	5.29	13.73	15.19	20.42	24.34	14.72
Total Debt/Equity (%)	-64.47	-39.14	104.63	226.42	665.05	495.18	182.35	235.88	60.85	29.85	31.93	29.18	43.38	58.09	35.06
Total Debt/Capital (%)	-181.44	-64.3	51.13	69.36	86.93	83.2	64.58	70.23	37.83	22.99	24.2	22.59	30.26	36.75	25.96
Total Debt/Total Assets (%)	32.39	33.3	21.19	26.49	32.04	23.14	23.61	26.56	12.08	6.41	14.37	15.89	21.02	24.94	15.46
CFO/Total Liabilities	-14.58	-3.61	- -	-5.67	-4.67	-0.89	-4.51	-4.63	1.06	-3.57	-3.94	-11.14	3.13	-0.61	53.1
CFO/CapEx	-10.15	-6.88	- -	-2.98	-2.21	-0.37	-1.76	-1.88	0.8	-2.06	-2.24	-3.74	1.19	-0.12	14.12
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	0.65	1.06	0.67	0.54	0.51	0.59	0.73	0.93

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	3.46	3.61	- -	4.91	5.46	5.69	5.23	5.44	5.65	5.35	6.53	6.85	6.01	6.26	7.55
Days Sales Outstanding	105.38	101.08	- -	74.39	66.91	64.09	69.79	67.05	64.65	68.28	55.86	53.31	60.78	58.27	48.31
Inventory Turnover	4.58	4.72	- -	4.49	4.65	4.64	4.55	4.78	4.75	4.25	4.64	4.54	4	3.85	3.83
Days Inventory Outstanding	79.78	77.26	- -	81.35	78.54	78.59	80.3	76.36	76.79	85.94	78.66	80.41	91.35	94.73	95.28
Accounts Payable Turnover	3.55	4.22	- -	6.4	6.71	6.47	6.01	7.19	7.38	6.53	7.37	7.34	6.85	6.87	7.57
Accounts Payable Turnover Days	102.8	86.48	- -	57.05	54.37	56.45	60.78	50.78	49.47	55.88	49.51	49.74	53.29	53.1	48.24
Cash Conversion Cycle	82.36	91.86	- -	98.69	91.08	86.24	89.31	92.64	91.97	98.34	85.02	83.98	98.84	99.89	95.35
Inventory to Cash Days	25.6	23.83	- -	-6.96	-11.64	-14.5	-10.51	-9.31	-12.13	-17.66	-22.8	-27.09	-30.57	-36.46	-46.97
Inventories	607	420	358	349	263	271	246	231	215	206	219	237	217	219	218
Raw Materials	105	97	79	72	61	65	59	58	56	55	60	75	64	60	62
Work In Process	123	87	94	73	61	57	55	54	54	54	65	64	68	69	72
Finished Goods	379	236	185	204	141	149	132	119	105	97	94	98	85	90	84
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	- -	- -	- -	- -	- -	- -	- -	116	164	629	362	243	323	554	825
- Cash & Cash Equivalents	861	1,135	844	712	546	434	343	233	233	196	362	217	255	201	337
+ Preferred Equity and Hybrid Capital	- -	978	- -	- -	- -	156	164	173	182	191	196	203	210	218	99
+ Minority/Non Controlling Interest	2	2	20	22	25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,515	1,439	678	677	685	411	403	401	171	80	312	363	495	499	250
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	457	284	704	508	592	773	1,070	837
Total Capital	-835	-2,238	1,326	976	788	494	624	571	452	348	1,289	1,607	1,636	1,358	963
Total Debt/Capital (%)	-181.44	-64.3	51.13	69.36	86.93	83.2	64.58	70.23	37.83	22.99	24.2	22.59	30.26	36.75	25.96
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.88	0.6	0.11	0.61	0.61	0.64	0.47	0.3
EV/Sales	- -	- -	- -	- -	- -	- -	- -	0.35	0.23	0.68	0.44	0.49	0.69	1.03	0.78
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	197.29	22.73	50.95	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	193.21	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.33	22.43	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.2	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	116	163	467	362	243	367	635	737
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	457	283	542	508	592	817	1,151	749
EV per Share	- -	- -	- -	- -	- -	- -	- -	10.68	6.58	9.11	6.46	7.48	9.71	13.29	8.59
TTM Sales	3,585	2,719	- -	2,046	1,803	1,643	1,386	1,320	1,242	1,029	1,150	1,205	1,117	1,043	1,069
TTM EBITDA	-322	-397	- -	246	199	218	62	-45	-47	-37	-15	3	34	21	-153
TTM Operating Income	-569	-512	- -	109	91	144	-92	-101	-66	-64	-46	-16	16	-11	-128
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	6	- -	- -	- -	- -	-19	-82	83	48	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	-35	- -	- -	- -	- -	-40	-113	51	-8	- -

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	- -	- -	- -	- -	- -	- -	- -	-1.22	-54.48	-8.99	-5.33	-1.65	61.17	-10.08	1.65
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	193.21	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	457	284	704	508	592	773	1,070	837
Low Price	- -	- -	- -	- -	- -	- -	- -	2.31	1.98	1.57	4.57	2.81	3.03	3.37	5
EV/Sales	- -	- -	- -	- -	- -	- -	- -	0.35	0.23	0.68	0.44	0.49	0.69	1.03	0.78
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	197.29	22.73	50.95	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	1.7	- -	27.88	16.19	5.03	6.12	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	1.2	- -	46.31	26.1	5.15	4.44	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	1.7	- -	83.9	37.97	7.87	7.64	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	0.89	- -	27.67	14.84	3.75	3	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	-38.7	1.66	8.16	0.46	0.23	0.35	0.86	1.34
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	-47.51	1.17	5.4	0.77	0.38	0.36	0.63	1.06
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	-73.38	1.66	50.85	1.4	0.55	0.54	1.08	1.57
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	-32.94	0.87	1.58	0.46	0.21	0.26	0.42	0.79
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	-1.59	4.1	24.18	0.49	0.24	0.36	0.91	1.41
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	-1.95	2.89	15.99	0.82	0.39	0.37	0.66	1.11
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	-3.02	4.1	150.6	1.48	0.57	0.56	1.13	1.65
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	-1.35	2.14	4.68	0.49	0.22	0.27	0.45	0.83
Price/Sales	- -	- -	- -	- -	- -	- -	- -	0.09	0.13	0.45	0.32	0.2	0.29	0.53	0.69
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	0.11	0.09	0.3	0.52	0.32	0.3	0.38	0.54
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	0.17	0.13	2.83	0.95	0.47	0.45	0.66	0.81
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	0.07	0.07	0.09	0.31	0.18	0.22	0.26	0.41
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	-1.87	13.62	-13.35	-7.71	-2.09	8.47	-78.74	1.54
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	-2.29	9.58	-8.83	-12.81	-3.37	8.68	-57.04	1.21
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	-3.54	13.62	-83.18	-23.21	-4.91	13.25	-98.2	1.79
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	-1.59	7.11	-2.58	-7.65	-1.92	6.32	-38.56	0.91
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	-1.5	-38.33	-5.94	-8.85	-2.66	62.64	-7.3	1.3
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	-2.31	-54.48	-55.99	-16.04	-3.87	95.62	-12.57	1.93
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	-1.04	-28.43	-1.74	-5.29	-1.51	45.63	-4.94	0.97
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	0.37	0.19	0.48	0.65	0.61	0.7	0.88	0.62
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	0.43	0.23	3.88	1.08	0.76	0.85	1.16	0.91
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	0.33	0.17	0.19	0.44	0.47	0.62	0.75	0.47
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	246.82	22.96	43.68	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	306.17	28.08	57.47	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	190.52	20.32	37.49	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	195.15	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	238.66	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	172.7	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	2.71	3.8	8.14	4.61	3.07	4.06	6.88	8.47
High Price	- -	- -	- -	- -	- -	- -	- -	5.14	3.8	50.72	13.86	7.2	6.34	8.58	9.9
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	484	236	491	748	740	781	917	661
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	561	284	3,991	1,237	919	955	1,207	976
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	440	206	197	506	572	691	787	499

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	271	272	42	42	42	42	43	43	43	77	79	79	80	81	97
Diluted Weighted Avg Shares	269	272	42	42	42	42	43	43	43	57	79	79	91	92	87
Basic Weighted Avg Shares	269	272	42	42	42	42	43	43	43	57	79	79	79	80	87
Revenue per Share	13.32	10	- -	49.06	42.85	38.75	32.61	30.91	28.88	17.93	14.61	15.23	14.07	13.02	12.29
EBITDA per Share	-1.2	-1.46	- -	5.9	4.73	5.14	1.46	-1.05	-1.09	-0.64	-0.19	0.04	0.43	0.26	-1.76
Operating Income per Share	-2.11	-1.88	- -	2.61	2.16	3.4	-2.16	-2.37	-1.53	-1.11	-0.58	-0.2	0.2	-0.14	-1.47
Basic EPS, GAAP	-2.84	-5.07	- -	-2.95	-1.9	0.28	1.76	-0.84	2.23	-9.77	0.17	0.19	0.81	1.12	-1.78
Basic EPS from Cont Ops	-2.75	-4.92	- -	-1.41	-1.59	0.42	2.19	-0.21	-2.12	-9.48	0.3	0.33	0.94	1.27	-1.47
Diluted EPS, GAAP	-2.84	-5.07	- -	-2.95	-1.9	0.28	1.76	-0.84	2.23	-9.77	0.17	0.19	0.71	0.98	-1.78
Diluted EPS from Cont Ops	-2.75	-4.92	- -	-1.41	-1.59	0.42	2.18	-0.21	-2.12	-9.48	0.3	0.33	0.83	1.11	-1.47
Dividend per Share	- -	- -	- -	- -	- -	- -	0.24	0.19	0.07	0.38	0.09	0.05	0.05	0.05	0.02
Cash Flow per Share	-3.81	-1.06	- -	-3.07	-2.26	-0.35	-1.58	-1.45	0.28	-0.61	-0.6	-1.47	0.48	-0.09	5.52
Free Cash Flow per Basic Share	-4.18	-1.22	- -	-4.1	-3.28	-1.32	-2.47	-2.22	-0.07	-0.91	-0.86	-1.86	0.08	-0.79	5.13
Cash & Equivalents per Share	3.17	4.17	20.29	16.99	12.98	10.24	8.05	5.44	5.39	2.54	4.6	2.74	3.2	2.5	3.46
Book Value per Share	-8.67	-17.1	15.1	6.61	1.85	-1.72	1.34	-0.07	2.29	1	9.92	13.16	11.7	7.96	6.3
Tangible Book Value per Share	-10.01	-17.81	7.72	-0.02	-3.07	-6.65	-0.92	-1.71	0.93	0.34	9.35	12.65	11.24	7.57	6.01