Yelp Inc. Financial Ratios — Y9L 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 (%)	- -	- -	-3.09	6.79	-5.13	-0.23	15.97	5.07	4.47	-2.41	4.94	4.97	13.59	17.79	20.02
Return on Assets (%)	-39.29	-16.51	-2.86	6.37	-4.75	-0.21	14.5	4.61	3.64	-1.75	3.6	3.52	9.77	13.3	14.99
Return on Capital (%)	- -	- -	- -	- -	- -	- -	15.97	- -	3.96	- -	- -	4.14	11.85	16.36	19.12
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	15.35	- -	2.84	- -	- -	3.65	9.03	13.66	17.47
Gross Margin (%)	92.88	92.78	92.89	93.54	90.72	91.57	91.71	93.86	93.85	93.45	92.43	91.14	91.46	91.24	90.27
EBITDA Margin (%)	-14.33	-8.39	1.13	7.59	1.51	4.65	25.95	7.29	8.37	1.35	12.26	11.4	11.17	14.63	16.72
Operating Margin (%)	-12.3	-12.72	-3.5	2.93	-3.88	0.2	1.91	2.75	3.5	-4	3.06	4.89	5.91	10.7	12.6
Incremental Operating Margin (%)	- -	- -	9.8	13.29	- -	13.68	10.96	10.53	13.46	49.87	41.84	16.58	14.41	96	63.29
Pretax Margin (%)	-19.89	-13.8	-3.96	2.99	-3.81	-0.05	21.68	4.24	4.91	-4.02	3.27	5.6	7.86	12.96	13.93
Profit Margin (%)	-20.01	-13.89	-4.32	9.66	-5.98	-0.24	17.98	5.87	4.03	-2.23	3.84	3.05	7.42	9.41	9.94
Net Income to Common Margin (%)	-20.24	-13.89	-4.32	9.66	-5.98	-0.24	17.98	5.87	4.03	-2.23	3.84	3.05	7.42	9.41	9.94
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	17.07	- -	17.86	- -	- -	45.57	5.62	27.39	28.64
Dvd Payout Ratio (%)	1.12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-3.09	6.79	-5.13	-0.23	15.97	5.07	4.47	-2.41	4.94	4.97	13.59	17.79	20.02

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	- -	- -	- -	- -	- -	- -	- -	- -	232	200	168	126	87	43	25
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	58	51	40	40	39	21	7
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	175	149	128	87	48	22	17
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	2.74	16.94	1.33	0.93	0.58	0.21	0.1
Net Debt/EBITDA	1.82	8.24	-148.09	-8.63	-20.73	-8.17	-2.48	-4.84	-2.01	-50.44	-3.79	-2.25	-2.1	-1.05	-0.88
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	6.54	-5.16	5.34	2.17	1.1	0.29	0.13
Net Debt/EBIT	1.34	5.07	44.18	-22.36	8.05	134.75	-3.05	-12.85	-4.8	15.36	-15.22	-5.25	-3.97	-1.44	-1.17
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-55.56	88.26	94.28	93.41	91.82	91.19	90.46	91.49	70.51	73.99	71.52	69.92	73.87	75.64	74.16
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	23.15	17.43	17.03	12.2	6.41	3.02	2.45
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	17.7	14.12	13.92	10.36	5.74	2.85	2.37
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	16.32	12.9	12.18	8.53	4.74	2.28	1.82
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	30.76	23.42	22.39	17.79	11.65	5.8	3.5
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	23.53	18.97	18.29	15.1	10.43	5.48	3.38
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	21.69	17.33	16.01	12.44	8.6	4.39	2.6
Net Debt to Equity	-69.92	-57.42	-80.12	-42.05	-24.74	-33.72	-49.41	-30.94	-22.55	-69.73	-63.86	-43.13	-41.88	-29.21	-30.39
Net Debt/Capital (%)	-232.42	-134.85	-402.99	-72.56	-32.88	-50.88	-97.68	-44.8	-20.84	-129.89	-109.1	-57.78	-60.03	-38.14	-41.58
EBITDA	-12	-12	3	29	8	33	221	69	85	12	127	136	149	207	245
EBITDA-CapEx	-17	-19	-14	-2	-23	10	191	24	47	-26	98	104	122	169	197
Operating Income (Loss)	-10	-18	-8	11	-21	1	16	26	36	-35	32	58	79	151	185

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	1.71	4.73	15.6	10.77	7.45	7.94	9.53	11.65	3.07	4.24	2.99	2.25	2.54	2.12	1.89
Current Ratio	2.49	5.54	16.68	12.39	8.91	9.29	10.6	13.25	3.98	4.98	3.93	3.26	3.55	3.34	2.99
Quick Ratio	2.36	5.31	16.45	11.82	8.51	9.08	10.41	12.99	3.87	4.86	3.82	3.14	3.37	3.12	2.78
CFO/Avg Current Liab	0.03	-0.01	0.95	1.97	1.37	2.3	2.29	2.12	2.06	1.27	1.39	1.11	1.71	1.73	2.28
Common Equity/Total Assets	-55.56	88.26	94.28	93.41	91.82	91.19	90.46	91.49	70.51	73.99	71.52	69.92	73.87	75.64	74.16
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	23.15	17.43	17.03	12.2	6.41	3.02	2.45
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	17.7	14.12	13.92	10.36	5.74	2.85	2.37
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	16.32	12.9	12.18	8.53	4.74	2.28	1.82
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	30.76	23.42	22.39	17.79	11.65	5.8	3.5
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	23.53	18.97	18.29	15.1	10.43	5.48	3.38
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	21.69	17.33	16.01	12.44	8.6	4.39	2.6
CFO/Total Liabilities	1.96	-0.45	72.67	139.6	92.81	162.65	143.41	160.11	64.86	58.82	71.07	62.93	115.49	119.29	150.24
CFO/CapEx	0.05	-0.01	1.32	1.88	1.81	5.48	5.54	3.56	5.46	4.63	7.52	6.01	11.41	7.65	7.69
Altman's Z-Score	- -	34.05	95.33	56.51	22.36	25.32	19.91	18.86	5.66	5.32	5.94	4.35	8.14	7.29	5.25

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	11.2	13.76	14.1	13.27	12.44	11.79	11.74	11.53	10.45	8.94	10.54	9.98	9.62	9.37	9.5
Days Sales Outstanding	32.58	26.53	25.89	27.51	29.33	30.96	31.08	31.65	34.93	40.82	34.62	36.59	37.95	38.96	38.44
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	- -	1,221	4,623	3,805	2,141	3,060	3,525	2,843	2,472	2,330	2,618	1,883	3,254	2,534	1,803
- Cash & Cash Equivalents	22	95	390	247	172	272	548	333	170	596	480	306	314	217	216
+ Preferred Equity and Hybrid Capital	55	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	232	200	168	126	87	43	25
Enterprise Value	- -	1,126	4,233	3,440	1,770	2,580	2,703	2,087	2,292	1,923	2,296	1,599	2,894	2,249	1,504
Total Capital	31	166	486	588	694	807	1,109	1,076	987	1,055	920	837	837	787	736
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	23.53	18.97	18.29	15.1	10.43	5.48	3.38
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.1	0.1	0.07	0.08	0.03	0.02	0.02
EV/Sales	- -	8.19	18.17	9.11	3.22	3.6	3.18	2.21	2.26	2.2	2.23	1.34	2.16	1.59	1.03
EV/EBITDA	- -	- -	1,608.42	120.06	213.79	77.42	12.24	30.37	27	162.76	18.15	11.76	19.39	10.89	6.14
EV/EBIT	- -	- -	- -	311.03	- -	- -	15.05	80.58	64.53	- -	72.87	27.4	36.62	14.89	8.15
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	16.12	- -	11.19	- -	- -	8.32	9.45	7.87	4.04
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	19.67	- -	13.7	- -	- -	9.97	10.36	9.05	4.65
Diluted Market Cap	- -	1,041	4,285	4,003	2,104	2,973	3,670	3,075	2,707	2,259	2,852	1,981	3,477	2,720	1,958
Diluted Enterprise Value	- -	946	3,896	3,638	1,734	2,494	2,848	2,320	2,527	1,853	2,530	1,696	3,118	2,435	1,658
EV per Share	- -	17.74	59.73	47.17	23.3	32.48	32.29	25.45	32.19	25.55	31.82	22.91	42.03	34.19	25.08
TTM Sales	83	138	233	378	550	716	851	943	1,014	873	1,032	1,194	1,337	1,412	1,465
TTM EBITDA	-12	-12	3	29	8	33	221	69	85	12	127	136	149	207	245
TTM Operating Income	-10	-18	-8	11	-21	1	16	26	36	-35	32	58	79	151	185
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	168	- -	205	- -	- -	192	306	286	372
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	137	- -	167	- -	- -	160	279	248	324

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	- -	-136.63	825.84	147.43	82.24	28.66	26.71	26.69	16.19	16.31	15.47	12.35	12.44	10.95	6.05
EV/EBIT	- -	- -	- -	311.03	- -	- -	15.05	80.58	64.53	- -	72.87	27.4	36.62	14.89	8.15
Enterprise Value	- -	1,126	4,233	3,440	1,770	2,580	2,703	2,087	2,292	1,923	2,296	1,599	2,894	2,249	1,504
Low Price	- -	14.88	19.38	48.78	20.62	15.03	24.62	30.16	30.1	14.11	29.13	25.5	26.66	32.82	27.11
EV/Sales	- -	8.19	18.17	9.11	3.22	3.6	3.18	2.21	2.26	2.2	2.23	1.34	2.16	1.59	1.03
EV/EBITDA	- -	- -	1,608.42	120.06	213.79	77.42	12.24	30.37	27	162.76	18.15	11.76	19.39	10.89	6.14
Price/Earnings	- -	- -	- -	102.93	- -	- -	22.45	52.35	63.38	- -	67.87	52.61	32.98	19.55	13.08
Price/Earnings Average	- -	- -	- -	139.28	- -	- -	20.12	63.37	63.34	- -	70.56	63.31	25.99	19.15	14.96
Price/Earnings High	- -	- -	- -	200.71	- -	- -	25.23	78.87	74.34	- -	80.63	75.69	34.14	24.1	18.17
Price/Earnings Low	- -	- -	- -	96.21	- -	- -	13.13	45.53	54.96	- -	54.51	49.73	18.61	16.66	11.79
Price/Book Value	- -	7.37	9.5	6.47	3.09	3.79	3.18	2.64	3.27	2.73	3.48	2.65	4.34	3.41	2.54
Price/Book Value Average	- -	8.38	6.35	8.76	4.06	2.87	2.85	3.2	3.27	2.23	3.62	3.19	3.42	3.34	2.9
Price/Book Value High	- -	10.98	10.7	12.62	6.19	4.19	3.57	3.98	3.84	3.25	4.14	3.81	4.49	4.2	3.52
Price/Book Value Low	- -	5.7	2.82	6.05	2.26	1.48	1.86	2.3	2.84	1.24	2.8	2.51	2.45	2.9	2.29
Price/Tangible Book Value	- -	10.99	10.97	7.39	4.44	5.07	3.58	2.97	3.86	3.18	4.12	3.14	5.1	4.57	3.43
Price/Tangible Book Value Average	- -	12.5	7.33	10	5.84	3.84	3.21	3.6	3.86	2.6	4.28	3.78	4.02	4.48	3.92
Price/Tangible Book Value High	- -	16.37	12.35	14.41	8.9	5.6	4.03	4.48	4.53	3.8	4.89	4.52	5.28	5.64	4.76
Price/Tangible Book Value Low	- -	8.5	3.26	6.91	3.25	1.98	2.1	2.58	3.35	1.45	3.31	2.97	2.88	3.9	3.09
Price/Sales	- -	7.57	18.39	9.94	3.83	4.15	4.04	3.07	2.55	2.59	2.61	1.6	2.45	1.84	1.3
Price/Sales Average	- -	8.61	12.29	13.46	5.04	3.15	3.62	3.72	2.55	2.11	2.71	1.93	1.93	1.8	1.49
Price/Sales High	- -	11.27	20.71	19.39	7.67	4.59	4.54	4.63	3	3.09	3.1	2.31	2.53	2.27	1.81
Price/Sales Low	- -	5.86	5.46	9.3	2.8	1.62	2.36	2.67	2.22	1.18	2.1	1.51	1.38	1.57	1.17
Price/Cash Flow	- -	-10,520.18	199.95	64.8	36.69	23.43	20.49	18.09	12.65	12.79	12.66	9.94	10.68	9.09	5.12
Price/Cash Flow Average	- -	-11,961.71	133.65	87.69	48.26	17.75	18.36	21.9	12.65	10.45	13.16	11.97	8.42	8.9	5.85
Price/Cash Flow High	- -	-15,667.18	225.15	126.37	73.51	25.91	23.02	27.25	14.84	15.25	15.04	14.31	11.05	11.2	7.11
Price/Cash Flow Low	- -	-8,138.96	59.41	60.57	26.85	9.14	11.98	15.73	10.97	5.83	10.17	9.4	6.02	7.74	4.61
Price/Free Cash Flow Average	- -	-155.35	552.02	199.51	108.18	21.71	23.93	32.32	16.18	13.32	16.08	14.87	9.81	10.72	6.92
Price/Free Cash Flow High	- -	-203.47	929.93	287.5	164.8	31.7	30.01	40.22	18.98	19.45	18.38	17.77	12.88	13.5	8.4
Price/Free Cash Flow Low	- -	-105.7	245.38	137.81	60.2	11.18	15.62	23.22	14.03	7.43	12.42	11.68	7.02	9.33	5.45
EV/Sales Average	- -	9.4	11.59	12.67	4.45	2.57	2.75	2.85	2.26	1.71	2.33	1.66	1.65	1.56	1.2
EV/Sales High	- -	12.53	20.67	18.69	7.13	4.06	3.69	3.74	2.68	2.72	2.7	2.03	2.25	2.01	1.5
EV/Sales Low	- -	6.18	4.22	8.45	2.18	1	1.46	1.82	1.94	0.75	1.73	1.25	1.1	1.33	0.9
EV/EBITDA Average	- -	- -	1,026.02	166.98	295.36	55.16	10.58	39.09	26.98	126.67	18.97	14.57	14.77	10.64	7.19
EV/EBITDA High	- -	- -	1,829.81	246.26	473.37	87.13	14.22	51.34	32.04	200.75	22.04	17.83	20.15	13.75	9
EV/EBITDA Low	- -	- -	373.81	111.4	144.48	21.43	5.62	24.99	23.13	55.49	14.08	11	9.89	9.08	5.41
EV/EBIT Average	- -	- -	- -	432.58	- -	- -	13.01	103.7	64.49	- -	76.17	33.97	27.9	14.55	9.55
EV/EBIT High	- -	- -	- -	637.95	- -	- -	17.48	136.2	76.57	- -	88.49	41.56	38.07	18.8	11.95
EV/EBIT Low	- -	- -	- -	288.58	- -	- -	6.9	66.29	55.28	- -	56.52	25.63	18.68	12.41	7.18
Last Price	- -	19.23	65.23	52.19	28.18	38.52	42.1	34.67	34.72	30.95	36.28	26.98	47.25	38.52	30.08
High Price	- -	28.64	73.45	101.77	56.46	42.59	47.3	52.23	40.73	36.91	43.09	38.82	48.91	47.49	41.77
Enterprise Value Average	- -	1,294	2,700	4,784	2,446	1,838	2,337	2,686	2,290	1,496	2,400	1,982	2,205	2,198	1,762
Enterprise Value High	- -	1,724	4,816	7,055	3,919	2,904	3,139	3,527	2,719	2,372	2,789	2,425	3,009	2,840	2,205
Enterprise Value Low	- -	850	984	3,191	1,196	714	1,240	1,717	1,963	656	1,781	1,496	1,477	1,875	1,326

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	61	64	71	73	76	79	84	82	71	75	72	70	69	66	60
Diluted Weighted Avg Shares	60	54	66	77	75	77	87	89	78	73	79	73	74	71	65
Basic Weighted Avg Shares	60	54	66	72	75	77	82	84	75	73	74	71	69	67	63
Revenue per Share	1.39	2.54	3.55	5.25	7.36	9.28	10.43	11.28	13.59	11.96	13.9	16.84	19.32	20.95	23.13
EBITDA per Share	-0.2	-0.21	0.04	0.4	0.11	0.43	2.71	0.82	1.14	0.16	1.7	1.92	2.16	3.06	3.87
Operating Income per Share	-0.17	-0.32	-0.12	0.15	-0.29	0.02	0.2	0.31	0.48	-0.48	0.43	0.82	1.14	2.24	2.91
Basic EPS, GAAP	-0.28	-0.35	-0.15	0.51	-0.44	-0.02	1.87	0.66	0.55	-0.27	0.53	0.51	1.43	1.97	2.3
Basic EPS from Cont Ops	-0.28	-0.35	-0.15	0.51	-0.44	-0.02	1.87	0.66	0.55	-0.27	0.53	0.51	1.43	1.97	2.3
Diluted EPS, GAAP	-0.28	-0.35	-0.15	0.48	-0.44	-0.02	1.76	0.62	0.52	-0.27	0.5	0.5	1.35	1.88	2.24
Diluted EPS from Cont Ops	-0.28	-0.35	-0.15	0.48	-0.44	-0.02	1.76	0.62	0.52	-0.27	0.5	0.5	1.35	1.88	2.24
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	0.33	0.81	0.77	1.64	2.05	1.92	2.74	2.42	2.87	2.71	4.42	4.24	5.87
Free Cash Flow per Basic Share	-0.08	-0.14	0.08	0.38	0.34	1.34	1.68	1.38	2.24	1.9	2.48	2.26	4.04	3.69	5.11
Cash & Equivalents per Share	0.36	1.5	5.5	5.02	4.88	6.04	9.81	9.22	5.79	8.06	6.79	5.88	6.48	4.98	5.41
Book Value per Share	-0.4	2.61	6.86	8.07	9.13	10.16	13.24	13.12	10.61	11.35	10.41	10.18	10.88	11.31	11.86
Tangible Book Value per Share	-0.4	1.75	5.95	7.06	6.35	7.6	11.75	11.67	9	9.72	8.81	8.58	9.26	8.42	8.77