General Datacomm Industries Inc. Financial Ratios — GNRD

Profitability (USD)

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
Return on Common Equity (%)	4.08	3.64	8.05	-10.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	0.43	1.98	4.53	-1.43	-14.58	-8.53	-21.81	-19.83	-15.59	-27.01	4.58	-12.9	35.85	-32.71	-75.08
Return on Capital (%)	2.35	2.54	6.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	4.88	5.53	8.69	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	54.3	54.27	55	61.99	55.88	56.1	56.26	55.53	53.39	47.59	57.76	57.25	60.69	46.18	39.24
EBITDA Margin (%)	-5.79	-5.81	-2.93	-4.83	-18.58	-17.23	-32.05	-25.89	-27.84	-26.93	5.61	-6.2	7.24	-35.83	-27.84
Operating Margin (%)	2.3	2.83	4.2	4.88	-7.69	-6.25	-18.48	-12.45	-12.75	-13.55	3.71	-9.06	4.79	-38.59	-32.02
Incremental Operating Margin (%)	-13.27	19.35	23.74	-175	- -	- -	- -	- -	- -	- -	-15.18	- -	5,433.33	- -	- -
Pretax Margin (%)	0.37	1.62	3.35	-1.37	-11.93	-6.81	-20.4	-16.83	-12.51	-21.02	19	-18.9	24.9	-28.64	-64.53
Profit Margin (%)	0.31	1.31	2.88	-1.09	-12.48	-7.32	-20.6	-17.19	-13.22	-22.1	22.82	-9.39	25.33	-27.13	-64
Net Income to Common Margin (%)	0.31	1.31	2.88	-1.09	-12.48	-7.32	-21.46	-18.12	-14.27	-22.9	10.53	-21.87	12.89	-42.86	-84.23
Effective Tax Rate (%)	14.29	18.75	14.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-116.58	57.05	-96.6	36.7	24.02
Sustainable Growth Rate (%)	4.08	3.64	8.05	-10.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
Total Debt	30	17	32	47	36	29	57	61	69	55	31	34	26	26	27
ST Debt	25	3	4	5	13	6	8	8	4	52	31	34	2	22	22
LT Debt	5	14	28	42	23	23	49	53	64	3	- -	- -	24	4	4
Total Debt/EBITDA	-2.68	-1.46	-5.15	-4.64	-0.88	-0.72	-0.85	-1.21	-1.45	-1.22	38.51	-38.57	25.69	-6.6	-11.01
Net Debt/EBITDA	-2.13	-1.29	-4.73	-4.35	-0.43	-0.07	-0.53	-1.13	-1.37	-1.14	37.43	-38.29	24.43	-6.57	-10.98
Total Debt/EBIT	6.75	3	3.58	4.59	-2.12	-1.99	-1.48	-2.51	-3.17	-2.43	58.31	-26.41	38.8	-6.13	-9.57
Net Debt/EBIT	5.36	2.64	3.29	4.31	-1.04	-0.2	-0.92	-2.36	-2.99	-2.27	56.67	-26.22	36.89	-6.1	-9.54
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.24	-0.27	0.34	-1.38	-0.84
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.23	-0.29	0.33	-1.47	-0.85
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.16	-0.39	0.22	-1.49	-0.97
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	3	3	3	3
Common Equity/Total Assets	11.12	100	16.8	11.92	-3.12	-11.36	-36.25	-68.96	-89.25	-122.31	-2,185.62	-2,387.22	-2,284.59	-2,783.72	-3,744.35
Long-Term Debt/Equity (%)	8.64	22.72	42.39	49.82	19.98	18.66	61.62	114.57	291.86	11.47	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	11.19	9.48	50.99	61.19	78.52	380	-444.14	-124.59	-114.56	-2.78	- -	- -	-11.71	-2.17	-2.12
Long-Term Debt/Total Assets (%)	3.71	10.73	20.04	23.35	11.79	11.12	26.32	35.25	45.94	2.25	- -	- -	236.32	53.43	70.2
Total Debt/Equity (%)	51.3	27.86	47.61	55.98	30.74	23.98	71	132.17	312.22	210.15	-89.79	-94.81	-82.91	-77.06	-66.89
Total Debt/Capital (%)	66.44	11.63	57.27	68.75	120.81	488.33	-511.71	-143.74	-122.56	-51.01	-15.46	-16.82	-12.87	-12.78	-12.54
Total Debt/Total Assets (%)	22.02	13.16	22.51	26.23	18.15	14.29	30.33	40.67	49.15	41.31	291.59	342.65	259.55	314.32	415.96
Net Debt to Equity	40.76	24.54	43.73	52.54	15.03	2.45	44.12	123.91	295.02	196.5	-87.26	-94.12	-78.82	-76.67	-66.7
Net Debt/Capital (%)	61.14	10.39	55.18	67.37	154.39	-14.78	-108.28	-123.64	-108.49	-46.16	-14.96	-16.68	-12.16	-12.7	-12.5
EBITDA	-11	-12	-6	-10	-41	-40	-67	-50	-48	-45	1	-1	1	-4	-2
EBITDA-CapEx	-15	-18	-16	-22	-57	-55	-78	-57	-55	-51	1	-1	1	-4	-2
Operating Income (Loss)	4	6	9	10	-17	-15	-38	-24	-22	-23	1	-1	1	-4	-3

Liquidity (USD)

API Chat

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
Cash Ratio	0.11	0.05	0.06	0.06	0.35	0.48	0.39	0.08	0.08	0.04	0.02	0.01	0.14	- -	- -
Current Ratio	1.69	2.12	1.93	2.18	2.2	2.24	1.95	1.52	1.45	0.7	0.15	0.13	0.7	0.13	0.08
Quick Ratio	0.81	1.03	0.93	1.1	1.16	1.21	1	0.71	0.73	0.29	0.07	0.06	0.33	0.03	0.01
CFO/Avg Current Liab	0.39	0.56	0.69	-0.08	-0.11	0.31	-0.13	-0.02	-0.03	-0.12	0.04	0.04	- -	-0.21	-0.01
Common Equity/Total Assets	11.12	100	16.8	11.92	-3.12	-11.36	-36.25	-68.96	-89.25	-122.31	-2,185.62	-2,387.22	-2,284.59	-2,783.72	-3,744.35
Long-Term Debt/Equity (%)	8.64	22.72	42.39	49.82	19.98	18.66	61.62	114.57	291.86	11.47	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	11.19	9.48	50.99	61.19	78.52	380	-444.14	-124.59	-114.56	-2.78	- -	- -	-11.71	-2.17	-2.12
Long-Term Debt/Total Assets (%)	3.71	10.73	20.04	23.35	11.79	11.12	26.32	35.25	45.94	2.25	- -	- -	236.32	53.43	70.2
Total Debt/Equity (%)	51.3	27.86	47.61	55.98	30.74	23.98	71	132.17	312.22	210.15	-89.79	-94.81	-82.91	-77.06	-66.89
Total Debt/Capital (%)	66.44	11.63	57.27	68.75	120.81	488.33	-511.71	-143.74	-122.56	-51.01	-15.46	-16.82	-12.87	-12.78	-12.54
Total Debt/Total Assets (%)	22.02	13.16	22.51	26.23	18.15	14.29	30.33	40.67	49.15	41.31	291.59	342.65	259.55	314.32	415.96
CFO/Total Liabilities	22.73	38.13	36.68	-3.65	-6.89	20.27	-6.62	-0.97	-1.35	-8.3	6.34	3.47	0.26	-11.55	-0.65
CFO/CapEx	4.17	4.28	2.88	-0.31	-0.34	1.17	-0.61	-0.14	-0.21	-1.43	110.88	23.54	4.5	-18.57	-8.54
Altman's Z-Score	2.01	4.04	2.62	1.9	1.17	1.15	0.26	- -	-0.37	-1.32	-33.32	-37.17	-30.69	-44.04	-59.66

Working Capital (USD)

API Chat

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.89	6.18	6.74	8.28	13.84
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.28	59.06	54.17	44.11	26.37
Inventory Turnover	2.07	2.39	2.67	2.09	2.24	2.3	2.11	2.39	3.01	3.24	0.35	2.08	2.09	2.03	1.89
Days Inventory Outstanding	176.67	152.65	136.92	174.54	163.05	158.45	173.26	152.72	121.13	112.52	1,046.97	175.6	174.65	180.01	193.62
Accounts Payable Turnover	21.39	8.66	7.86	6.79	7.63	7.94	5.85	5.38	4.53	4.65	-1.83	2.6	2.11	2.39	1.63
Accounts Payable Turnover Days	17.07	42.13	46.41	53.77	47.81	45.98	62.42	67.86	80.51	78.51	-199.7	140.3	172.92	153.03	224.47
Cash Conversion Cycle	159.6	110.52	90.51	120.76	115.25	112.47	110.84	84.86	40.62	34.02	1,272.96	94.36	55.9	71.09	-4.49
Inventory to Cash Days	-176.67	-152.65	-136.92	-174.54	-163.05	-158.45	-173.26	-152.72	-121.13	-112.52	-1,020.69	-116.54	-120.48	-135.91	-167.25
Inventories	39	37	34	42	45	45	42	31	22	32	3	3	3	3	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	2
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	2	- -
Other Inventory	39	37	34	42	45	45	42	31	22	32	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1	1	- -	- -
- Cash & Cash Equivalents	6	2	3	3	18	26	22	4	4	4	1	- -	1	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	30	17	32	47	36	29	57	61	69	55	31	34	26	26	27
Enterprise Value	24	15	29	44	18	3	35	57	65	51	33	35	27	28	27
Total Capital	45	144	56	69	30	6	-11	-42	-56	-108	-202	-201	-204	-207	-213
Total Debt/Capital (%)	66.44	11.63	57.27	68.75	120.81	488.33	-511.71	-143.74	-122.56	-51.01	-15.46	-16.82	-12.87	-12.78	-12.54
Total Debt / EV	1.26	1.14	1.09	1.07	2.05	9.77	1.61	1.07	1.06	1.07	0.94	0.96	0.99	0.96	0.97
EV/Sales	0.12	0.07	0.14	0.21	0.08	0.01	0.17	0.29	0.38	0.31	2.29	2.48	1.89	2.46	3.16
EV/EBITDA	1.19	0.65	1.22	1.44	2.48	0.27	- -	30	16.3	- -	40.87	- -	26.04	- -	- -
EV/EBIT	5.36	2.64	3.29	4.31	- -	- -	- -	- -	- -	- -	61.87	- -	39.32	- -	- -
EV/Cash Flow to Firm	1.35	0.58	1.07	- -	- -	0.18	- -	- -	- -	- -	4.74	10.93	8.34	- -	10.73
EV/Free Cash Flow to Firm	1.09	0.47	0.79	5.69	1.64	0.1	7.84	9.66	11.05	- -	4.72	10.71	8.27	- -	10.58
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	1	1	- -	- -
Diluted Enterprise Value	24	15	29	44	18	3	35	57	65	51	34	35	27	28	27
EV per Share	5.73	3.59	7.11	10.77	4.27	0.73	8.56	13.83	15.82	12.47	9.94	8.6	7.68	6.68	6.67
TTM Sales	192	198	212	211	221	235	208	194	171	167	14	14	14	11	9
TTM EBITDA	-11	-12	-6	-10	-41	-40	-67	-50	-48	-45	1	-1	1	-4	-2
TTM Operating Income	4	6	9	10	-17	-15	-38	-24	-22	-23	1	-1	1	-4	-3
TTM Cash Flow to Firm	18	26	27	-4	-6	17	-7	-1	-2	-9	7	3	3	-2	3
TTM Free Cash Flow to Firm	22	32	37	8	11	31	4	6	6	-3	7	3	3	-2	3

Multiples (USD)

API Chat

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.12	0.45	7.81	-0.09	-0.47
EV/EBIT	5.36	2.64	3.29	4.31	- -	- -	- -	- -	- -	- -	61.87	- -	39.32	- -	- -
Enterprise Value	24	15	29	44	18	3	35	57	65	51	33	35	27	28	27
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.14	0.16	0.08	0.1	0.01
EV/Sales	0.12	0.07	0.14	0.21	0.08	0.01	0.17	0.29	0.38	0.31	2.29	2.48	1.89	2.46	3.16
EV/EBITDA	1.19	0.65	1.22	1.44	2.48	0.27	- -	30	16.3	- -	40.87	- -	26.04	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.31	- -	0.48	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.21	-0.35	0.35	-0.13	-0.02
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.97	-0.79	0.57	-0.23	-0.08
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.31	-0.21	0.15	-0.09	-0.01
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.01	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.06	-0.02	-0.03	-0.01	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.05	-0.03	-0.02	-0.02	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.08	-0.07	-0.03	-0.03	-0.02
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.02	-0.01	-0.01	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.14	0.05	0.06	0.04	0.01
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.13	0.08	0.04	0.05	0.02
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.21	0.17	0.07	0.1	0.07
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.05	0.02	0.04	0.01
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.69	0.46	8.04	-0.08	-0.41
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	0.69	5.86	-0.12	-0.49
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.04	1.55	9.65	-0.23	-2.07
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.16	0.41	2.57	-0.08	-0.17
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.03	0.66	5.69	-0.13	-0.56
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.67	1.49	9.37	-0.24	-2.34
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.26	0.4	2.5	-0.09	-0.19
EV/Sales Average	0.12	0.07	0.14	0.21	0.08	0.01	0.17	0.29	0.38	0.31	2.28	2.51	1.87	2.48	3.16
EV/Sales High	0.12	0.07	0.14	0.21	0.08	0.01	0.17	0.29	0.38	0.31	2.36	2.6	1.9	2.52	3.22
EV/Sales Low	0.12	0.07	0.14	0.21	0.08	0.01	0.17	0.29	0.38	0.31	2.19	2.48	1.84	2.46	3.15
EV/EBITDA Average	-2.13	-1.29	-4.73	-4.35	-0.43	-0.07	-0.53	-1.13	-1.37	-1.14	40.67	-40.43	25.81	-6.92	-11.36
EV/EBITDA High	-2.13	-1.29	-4.73	-4.35	-0.43	-0.07	-0.53	-1.13	-1.37	-1.14	42.1	-41.98	26.21	-7.04	-11.55
EV/EBITDA Low	-2.13	-1.29	-4.73	-4.35	-0.43	-0.07	-0.53	-1.13	-1.37	-1.14	38.98	-39.93	25.46	-6.87	-11.32
EV/EBIT Average	5.36	2.64	3.29	4.31	-1.04	-0.2	-0.92	-2.36	-2.99	-2.27	61.58	-27.68	38.98	-6.42	-9.88
EV/EBIT High	5.36	2.64	3.29	4.31	-1.04	-0.2	-0.92	-2.36	-2.99	-2.27	63.74	-28.74	39.58	-6.54	-10.04
EV/EBIT Low	5.36	2.64	3.29	4.31	-1.04	-0.2	-0.92	-2.36	-2.99	-2.27	59.01	-27.34	38.45	-6.38	-9.84
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.6	0.18	0.25	0.1	0.03
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.9	0.6	0.3	0.27	0.15
Enterprise Value Average	24	15	29	44	18	3	35	57	65	51	33	35	26	28	28
Enterprise Value High	24	15	29	44	18	3	35	57	65	51	34	37	27	28	28
Enterprise Value Low	24	15	29	44	18	3	35	57	65	51	32	35	26	28	27

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
Shares Outstanding	4	4	4	4	4	4	4	4	4	4	4	4	4	4	4
Diluted Weighted Avg Shares	4	4	4	4	4	4	4	4	4	4	5	4	4	4	4
Basic Weighted Avg Shares	4	4	4	4	4	4	4	4	4	4	3	4	3	4	4
Revenue per Share	46.51	48.01	51.38	51.19	53.66	57.03	50.41	47.14	41.48	40.55	4.33	3.47	4.07	2.71	2.11
EBITDA per Share	-2.69	-2.79	-1.5	-2.47	-9.97	-9.83	-16.16	-12.2	-11.55	-10.92	0.24	-0.21	0.29	-0.97	-0.59
Operating Income per Share	1.07	1.36	2.16	2.5	-4.12	-3.57	-9.32	-5.87	-5.29	-5.49	0.16	-0.31	0.2	-1.05	-0.68
Basic EPS, GAAP	0.15	0.63	1.48	-0.56	-6.7	-4.17	-10.82	-8.54	-5.92	-9.29	0.46	-0.76	0.52	-1.16	-1.78
Basic EPS from Cont Ops	0.15	0.63	1.48	-0.46	-6.7	-4.17	-10.38	-8.1	-5.48	-8.96	0.99	-0.33	1.03	-0.74	-1.35
Diluted EPS, GAAP	0.15	0.63	1.48	-0.56	-6.7	-4.17	-10.82	-8.54	-5.92	-9.29	0.28	-0.76	0.44	-1.16	-1.78
Diluted EPS from Cont Ops	0.15	0.63	1.48	-0.46	-6.7	-4.17	-10.38	-8.1	-5.48	-8.96	0.61	-0.33	0.87	-0.74	-1.35
Dividend per Share	- -	- -	- -	- -	- -	- -	0.44	0.44	0.44	0.33	- -	- -	- -	- -	- -
Cash Flow per Share	4.25	6.23	6.65	-0.85	-1.36	4.08	-1.72	-0.24	-0.39	-2.15	0.87	0.39	0.03	-1.2	-0.07
Free Cash Flow per Basic Share	3.23	4.78	4.34	-3.59	-5.31	0.58	-4.54	-1.92	-2.21	-3.66	0.86	0.37	0.02	-1.26	-0.08
Cash & Equivalents per Share	1.48	0.49	0.63	0.7	4.46	6.38	5.22	0.92	0.92	0.87	0.26	0.06	0.37	0.03	0.02
Book Value per Share	3.64	30.98	5.77	5.22	-1.5	-5.65	-16.47	-25.01	-30.4	-39.49	-70.19	-57.77	-66.67	-56.88	-58.23
Tangible Book Value per Share	14.05	10.48	11.57	20.5	28.41	29.65	19.41	11.16	5.36	6.35	-10.67	-8.94	-9.36	-8.52	-9.86

General Datacomm Industries Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)