eHealth, Inc. Financial Ratios — M5V 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 (%)	4.23	4.34	1.13	-15.7	-6.35	0.39	13.96	0.08	16.11	6.66	-14.69	-15.43	-7.82	-2.04	2.79
Return on Assets (%)	3.7	3.78	0.95	-11.87	-4.33	0.27	10.87	0.06	11.33	5.1	-9.53	-7.84	-2.54	0.89	3.31
Return on Capital (%)	4.23	4.34	1.13	- -	- -	0.39	- -	0.08	15.3	6.27	- -	- -	- -	2.28	6.71
Return on Invested Capital (%)	4.25	4.33	1.16	- -	- -	0.28	- -	0.06	14.91	6.19	- -	- -	- -	1.76	6.42
Gross Margin (%)	94.5	96.92	96.95	97.5	97.8	99.55	99.69	99.51	99.46	99.3	99.63	99.59	99.61	99.66	- -
EBITDA Margin (%)	11.63	11.23	4.69	-0.31	0.15	4.31	-2.16	3.71	17.86	11.37	-19.84	-20.13	-2.02	7.5	14.48
Operating Margin (%)	8.73	8.64	2.08	-3.76	-0.59	1.31	-4.63	6.68	20.84	9.15	-13.83	-20.5	-6.42	6.21	12.36
Incremental Operating Margin (%)	220.67	5.02	- -	- -	57.3	96.11	433.8	42.22	34.81	- -	286.59	6.53	113.7	78.1	164.15
Pretax Margin (%)	8.69	8.65	2.03	-3.82	-2.96	2.05	-4.34	1.32	16.5	9.26	-23.21	-26.25	-6.76	3.63	10.6
Profit Margin (%)	4.43	4.56	0.96	-9.02	-2.51	0.16	13.33	0.1	13.21	7.8	-19.39	-21.89	-6.23	1.89	7.23
Net Income to Common Margin (%)	4.43	4.56	0.96	-9.02	-2.51	0.16	13.33	0.1	13.21	7.8	-21.66	-26.66	-10.86	-2.29	2.97
Effective Tax Rate (%)	49	47.35	52.66	- -	- -	92.35	- -	92.71	19.89	15.82	- -	- -	- -	47.92	31.81
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.47	17.91	35.45	136.88	-107.69
Sustainable Growth Rate (%)	4.23	4.34	1.13	-15.7	-6.35	0.39	13.96	0.08	16.11	6.66	-13.15	-12.67	-5.05	0.75	5.79

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	- -	- -	- -	- -	- -	- -	- -	5	39	47	41	107	103	97	134
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	5	5	6	6	7	8	7
LT Debt	- -	- -	- -	- -	- -	- -	- -	5	34	41	36	100	96	89	127
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	0.54	0.43	0.7	-0.39	-1.31	-11.26	2.43	1.67
Net Debt/EBITDA	-7.01	-8.07	-12.73	92.14	-226.39	-7.41	9.8	-0.87	-0.26	-0.66	0.77	0.96	5.24	0.73	0.49
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	1.96	0.48	0.87	-0.33	-1.04	-3.55	4.11	2.02
Net Debt/EBIT	-9.34	-10.49	-28.69	7.6	11.1	-21.88	4.26	-3.17	-0.29	-0.82	0.65	0.76	1.65	1.24	0.59
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-126.36	-10.7	-0.83	3.58	7.46
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-130.94	-10.73	-1.02	3.39	7.25
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-88.07	-10.9	-2.65	2.96	6.37
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	8	11	11	11
Common Equity/Total Assets	87.48	87.04	79.93	68.89	67.44	71.26	79.82	69.01	71.08	80.53	65.22	58.51	54.43	50.93	46.86
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	1.65	6.51	4.94	4.78	15.41	15.86	15.16	21.47
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	1.62	6.06	4.68	4.53	13.24	13.55	13.01	17.49
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	1.14	4.63	3.98	3.12	9.02	8.63	7.72	10.06
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	1.65	7.41	5.56	5.52	16.41	17.02	16.47	22.71
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	1.62	6.9	5.27	5.23	14.09	14.55	14.14	18.51
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	1.14	5.27	4.48	3.6	9.6	9.27	8.39	10.64
Net Debt to Equity	-79.4	-82.43	-80.48	-69.97	-82.06	-79.61	-14.06	-2.67	-4.45	-5.22	-10.93	-12.02	-7.92	4.97	6.63
Net Debt/Capital (%)	-385.46	-469.22	-412.35	-233.04	-457.37	-390.52	-16.35	-2.74	-4.32	-5.21	-11.56	-12.76	-8.08	4.53	6.01
EBITDA	18	17	8	-1	- -	8	-4	9	90	66	-107	-82	-9	40	80
EBITDA-CapEx	15	14	1	-9	-2	6	-6	5	84	59	-111	-82	-11	38	78
Operating Income (Loss)	13	13	4	-7	-1	3	-9	17	105	53	-74	-83	-29	33	68

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	6.74	6.77	3.93	1.92	1.96	2.21	1.58	0.22	0.21	1.11	1.63	2.38	1.55	0.86	0.78
Current Ratio	7.61	7.5	4.57	2.49	2.43	2.73	6.12	2.58	1.84	3.92	5.4	6.62	4.87	3.69	3.37
Quick Ratio	7.18	7.04	4.15	2.24	2.27	2.54	5.96	2.51	1.78	3.72	5.09	6.44	4.72	3.56	3.24
CFO/Avg Current Liab	1.17	1.27	0.87	0.07	0.47	0.14	-0.58	-0.08	-0.82	-1.09	-2.03	-0.4	-0.1	-0.21	-0.26
Common Equity/Total Assets	87.48	87.04	79.93	68.89	67.44	71.26	79.82	69.01	71.08	80.53	65.22	58.51	54.43	50.93	46.86
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	1.65	6.51	4.94	4.78	15.41	15.86	15.16	21.47
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	1.62	6.06	4.68	4.53	13.24	13.55	13.01	17.49
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	1.14	4.63	3.98	3.12	9.02	8.63	7.72	10.06
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	1.65	7.41	5.56	5.52	16.41	17.02	16.47	22.71
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	1.62	6.9	5.27	5.23	14.09	14.55	14.14	18.51
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	1.14	5.27	4.48	3.6	9.6	9.27	8.39	10.64
CFO/Total Liabilities	101.21	97.87	62.7	5.36	37.12	13.05	-21.45	-2.37	-33.33	-53.27	-40.68	-5.82	-1.32	-3.24	-3.78
CFO/CapEx	9.36	6.46	2.86	0.22	7.29	2.16	-8.32	-0.71	-10.77	-13.92	-42.08	-125.56	-3.21	-8.77	-11.26
Altman's Z-Score	- -	15.44	17.71	11.13	5.9	6.73	4.48	4.96	8.08	6.99	1.85	0.75	0.95	1.12	0.99

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	16.08	24.83	39.58	28.11	21.24	20.5	3.17	2.02	7.23	282.15	142.59	96.71	136.7	51.19	45.23
Days Sales Outstanding	22.7	14.7	9.22	12.99	17.18	17.8	115.18	180.71	50.52	1.29	2.56	3.77	2.67	7.13	8.07
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

	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	- -	556	851	464	189	190	325	709	2,190	1,850	674	131	251	258	133
- Cash & Cash Equivalents	124	141	107	51	63	62	40	13	23	44	82	144	116	39	74
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	5	39	47	41	107	103	97	134
Enterprise Value	- -	415	744	412	126	128	284	701	2,206	1,803	592	94	232	273	190
Total Capital	156	171	133	73	76	78	287	308	566	884	791	758	709	685	726
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	1.62	6.9	5.27	5.23	14.09	14.55	14.14	18.51
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.01	0.02	0.03	0.07	1.14	0.44	0.36	0.71
EV/Sales	- -	2.67	4.15	2.29	0.66	0.66	1.49	2.79	4.36	3.09	1.1	0.23	0.51	0.51	0.34
EV/EBITDA	- -	23.78	88.47	- -	454.66	15.39	- -	75.24	24.4	27.21	- -	- -	- -	6.83	2.37
EV/EBIT	- -	30.92	199.42	- -	- -	45.45	- -	274.94	27.09	33.81	- -	- -	- -	11.57	2.86
EV/Cash Flow to Firm	- -	16.68	35.53	- -	- -	31.42	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	19.73	54.64	- -	- -	58.48	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	564	900	478	187	189	332	745	2,323	1,928	677	130	245	254	131
Diluted Enterprise Value	- -	423	793	426	125	127	292	737	2,338	1,881	595	93	227	268	188
EV per Share	- -	20.3	39.63	23.12	6.94	6.99	15.26	36.08	95.33	69.55	22.2	3.4	8.11	9.14	6.13
TTM Sales	152	155	179	180	190	193	191	251	506	583	538	405	453	532	554
TTM EBITDA	18	17	8	-1	- -	8	-4	9	90	66	-107	-82	-9	40	80
TTM Operating Income	13	13	4	-7	-1	3	-9	17	105	53	-74	-83	-29	33	68
TTM Cash Flow to Firm	23	25	21	- -	- -	4	- -	-3	-71	-108	- -	- -	- -	-13	-18
TTM Free Cash Flow to Firm	20	21	14	- -	- -	2	- -	-8	-78	-116	- -	- -	- -	-15	-20

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	- -	26.82	66.04	-75.5	15.84	86.24	-19.06	-95.95	-29.73	-16.67	-4.06	-4.81	-27.93	-12.4	-4.73
EV/EBIT	- -	30.92	199.42	- -	- -	45.45	- -	274.94	27.09	33.81	- -	- -	- -	11.57	2.86
Enterprise Value	- -	415	744	412	126	128	284	701	2,206	1,803	592	94	232	273	190
Low Price	- -	21.14	15.23	19.53	8.9	6.57	10.23	13.57	36.1	61.69	21.35	2.68	4.67	3.58	3.16
EV/Sales	- -	2.67	4.15	2.29	0.66	0.66	1.49	2.79	4.36	3.09	1.1	0.23	0.51	0.51	0.34
EV/EBITDA	- -	23.78	88.47	- -	454.66	15.39	- -	75.24	24.4	27.21	- -	- -	- -	6.83	2.37
Price/Earnings	- -	76.27	503.66	- -	- -	622.38	12.68	2,922.12	32.66	40.86	- -	- -	- -	- -	7.95
Price/Earnings Average	- -	69.69	309.28	- -	- -	658.96	12.68	1,905.25	25.03	55.41	- -	- -	- -	- -	10.35
Price/Earnings High	- -	76.57	504.24	- -	- -	876	20.31	3,212.33	40.38	88.23	- -	- -	- -	- -	20.63
Price/Earnings Low	- -	59.29	169.18	- -	- -	394.63	7.45	1,086.67	12.46	35.33	- -	- -	- -	- -	5.86
Price/Book Value	- -	3.25	6.4	6.31	2.47	2.45	1.13	2.34	4.15	2.21	0.9	0.2	0.41	0.44	0.22
Price/Book Value Average	- -	2.97	3.93	8.54	2.94	2.59	1.13	1.53	3.18	3	1.86	0.4	0.38	0.27	0.29
Price/Book Value High	- -	3.27	6.41	14.89	5.78	3.45	1.81	2.57	5.14	4.77	3.26	1.16	0.49	0.45	0.58
Price/Book Value Low	- -	2.53	2.15	4.74	2.11	1.55	0.67	0.87	1.58	1.91	0.76	0.11	0.22	0.18	0.17
Price/Tangible Book Value	- -	3.76	7.64	9.54	3.58	3.46	1.23	2.83	4.59	2.35	0.9	0.2	0.41	0.44	0.22
Price/Tangible Book Value Average	- -	3.44	4.69	12.91	4.26	3.66	1.22	1.85	3.52	3.18	1.86	0.4	0.38	0.27	0.29
Price/Tangible Book Value High	- -	3.78	7.65	22.51	8.38	4.87	1.96	3.11	5.68	5.06	3.26	1.16	0.49	0.45	0.58
Price/Tangible Book Value Low	- -	2.92	2.57	7.16	3.06	2.19	0.72	1.05	1.75	2.03	0.76	0.11	0.22	0.18	0.17
Price/Sales	- -	3.47	4.84	2.66	0.99	0.98	1.69	2.8	4.31	3.19	1.26	0.32	0.54	0.48	0.24
Price/Sales Average	- -	3.17	2.97	3.6	1.18	1.04	1.69	1.83	3.31	4.32	2.6	0.64	0.49	0.29	0.31
Price/Sales High	- -	3.49	4.85	6.27	2.31	1.38	2.71	3.08	5.34	6.88	4.55	1.85	0.64	0.49	0.61
Price/Sales Low	- -	2.7	1.63	2	0.85	0.62	0.99	1.04	1.65	2.76	1.06	0.18	0.29	0.2	0.17
Price/Cash Flow	- -	21.7	41.43	268.43	13.67	46.34	-20.75	-218.03	-30.55	-17.22	-4.16	-4.85	-36.64	-13.81	-5.16
Price/Cash Flow Average	- -	19.83	25.44	363.35	16.27	49.06	-20.74	-142.16	-23.42	-23.35	-8.59	-9.71	-33.28	-8.51	-6.72
Price/Cash Flow High	- -	21.79	41.48	633.55	31.99	65.22	-33.23	-239.68	-37.78	-37.18	-15.06	-27.97	-43.36	-14.25	-13.38
Price/Cash Flow Low	- -	16.87	13.92	201.62	11.7	29.38	-12.19	-81.08	-11.65	-14.89	-3.52	-2.73	-19.53	-5.71	-3.8
Price/Free Cash Flow Average	- -	24.51	40.55	-102.2	18.86	91.31	-19.05	-62.56	-22.79	-22.61	-8.39	-9.63	-25.38	-7.64	-6.17
Price/Free Cash Flow High	- -	26.93	66.12	-178.2	37.08	121.38	-30.52	-105.48	-36.76	-36	-14.71	-27.75	-33.06	-12.79	-12.29
Price/Free Cash Flow Low	- -	20.85	22.18	-56.71	13.57	54.68	-11.19	-35.68	-11.34	-14.42	-3.44	-2.71	-14.89	-5.13	-3.49
EV/Sales Average	- -	2.36	2.32	3.21	0.85	0.72	1.49	1.81	3.35	4.22	2.43	0.56	0.46	0.33	0.42
EV/Sales High	- -	2.68	4.16	5.8	2	1.06	2.52	3.07	5.38	6.77	4.38	1.77	0.61	0.53	0.73
EV/Sales Low	- -	1.87	1	1.65	0.52	0.3	0.79	1.02	1.68	2.66	0.91	0.09	0.25	0.23	0.28
EV/EBITDA Average	- -	21.04	49.42	- -	584.23	16.73	- -	48.75	18.74	37.15	- -	- -	- -	4.35	2.87
EV/EBITDA High	- -	23.91	88.59	- -	1,367.44	24.68	- -	82.8	30.13	59.57	- -	- -	- -	7.04	5.01
EV/EBITDA Low	- -	16.69	21.27	- -	356.72	7.04	- -	27.43	9.41	23.43	- -	- -	- -	3.04	1.93
EV/EBIT Average	- -	27.34	111.39	- -	- -	49.4	- -	178.16	20.81	46.17	- -	- -	- -	7.37	3.46
EV/EBIT High	- -	31.08	199.68	- -	- -	72.89	- -	302.56	33.46	74.03	- -	- -	- -	11.92	6.05
EV/EBIT Low	- -	21.7	47.94	- -	- -	20.81	- -	100.25	10.45	29.12	- -	- -	- -	5.15	2.33
Last Price	- -	27.19	45.33	26	10.4	10.35	17.42	36.5	94.66	71.36	25.26	4.76	8.75	8.65	4.29
High Price	- -	27.3	45.38	61.36	24.33	14.57	27.9	40.12	117.06	154.08	91.46	27.47	10.36	8.92	11.13
Enterprise Value Average	- -	367	416	576	162	139	284	454	1,694	2,462	1,310	225	209	174	230
Enterprise Value High	- -	417	745	1,043	379	206	480	772	2,724	3,948	2,359	719	278	281	402
Enterprise Value Low	- -	291	179	297	99	59	150	256	851	1,553	488	36	115	121	155

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	20	20	19	18	18	18	19	19	23	26	27	28	29	30	31
Diluted Weighted Avg Shares	22	21	20	18	18	18	19	20	25	27	27	27	28	29	30
Basic Weighted Avg Shares	21	20	19	18	18	18	19	19	23	26	27	27	28	29	30
Revenue per Share	7.24	7.83	9.36	9.78	10.53	10.58	10.3	13.03	21.94	22.39	20.1	14.82	16.16	18.15	18.17
EBITDA per Share	0.84	0.88	0.44	-0.03	0.02	0.46	-0.22	0.48	3.92	2.55	-3.99	-2.98	-0.33	1.36	2.63
Operating Income per Share	0.63	0.68	0.19	-0.37	-0.06	0.14	-0.48	0.87	4.57	2.05	-2.78	-3.04	-1.04	1.13	2.25
Basic EPS, GAAP	0.32	0.36	0.09	-0.88	-0.26	0.02	1.37	0.01	2.9	1.75	-4.35	-3.95	-1.76	-0.42	0.54
Basic EPS from Cont Ops	0.32	0.36	0.09	-0.88	-0.26	0.02	1.37	0.01	2.9	1.75	-3.9	-3.24	-1.01	0.34	1.31
Diluted EPS, GAAP	0.31	0.34	0.09	-0.88	-0.26	0.02	1.33	0.01	2.73	1.68	-4.35	-3.95	-1.76	-0.42	0.54
Diluted EPS from Cont Ops	0.31	0.34	0.09	-0.88	-0.26	0.02	1.33	0.01	2.73	1.68	-3.9	-3.24	-1.01	0.34	1.31
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.13	0.19	0.19
Cash Flow per Share	1.08	1.25	1.09	0.1	0.76	0.22	-0.84	-0.17	-3.1	-4.14	-6.07	-0.98	-0.24	-0.63	-0.83
Free Cash Flow per Basic Share	0.96	1.06	0.71	-0.34	0.66	0.12	-0.94	-0.4	-3.39	-4.44	-6.22	-0.99	-0.31	-0.7	-0.91
Cash & Equivalents per Share	6.22	6.89	5.7	2.88	3.46	3.37	2.16	0.67	1.01	3.6	4.62	5.24	4.25	2.76	2.49
Book Value per Share	7.83	8.36	7.08	4.12	4.21	4.23	15.38	15.6	22.79	32.31	28.08	23.62	21.17	19.72	19.09
Tangible Book Value per Share	6.59	7.23	5.93	2.73	2.9	2.99	14.22	12.9	20.61	30.43	28.01	23.62	21.17	19.72	19.09