Intersections Inc. Financial Ratios — INTX Stock

Profitability (USD)

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Return on Common Equity (%)	- -	- -	- -	73.11	32.57	-96.53	-117.89	209.27	90.74	89.46	16.95	- -	- -	- -	- -
Return on Assets (%)	49.83	13.77	10.74	6.24	3.56	-7.83	-3.23	11.48	11.31	12.58	1.74	-26.05	-50.96	-49.59	-28.84
Return on Capital (%)	- -	430.65	226.47	31.53	15.16	- -	- -	65.31	54.77	57.04	15.06	- -	- -	- -	- -
Return on Invested Capital (%)	- -	18.08	12.52	7.68	3.46	- -	- -	11.37	13.51	16.59	2.87	- -	- -	- -	- -
Gross Margin (%)	100	73.78	65.28	62.6	62.53	68.38	71.82	75.59	70.33	69.41	66.11	64.8	67.85	68.57	67.6
EBITDA Margin (%)	27.55	29.5	28.56	22.95	20.88	14.01	3.84	11.42	11.75	13.92	6.93	-2.64	-6.83	-7	-2.72
Operating Margin (%)	10.56	12.72	11.5	7.42	3.38	-6.59	-1.03	7.23	8.3	10.12	3	-6.7	-10.1	-10.89	-6.25
Incremental Operating Margin (%)	18.9	69.42	-3.74	-11.4	-8.1	- -	- -	-6,064.52	52.34	-18.33	66.85	- -	- -	- -	- -
Pretax Margin (%)	9.89	12.78	12.24	7.89	3.59	-7.71	-2.86	6.65	8.54	9.62	2.31	-17.69	-18.83	-17.33	-8.59
Profit Margin (%)	13.18	7.16	7.55	4.69	2.53	-4.42	-1.74	5.59	4.99	5.64	0.78	-12.44	-21.83	-17.35	-8.97
Net Income to Common Margin (%)	13.18	7.16	7.55	4.69	2.53	-4.42	-1.74	5.59	4.99	5.64	0.78	-12.44	-21.83	-17.35	-8.97
Effective Tax Rate (%)	- -	43.99	38.32	39.9	44.43	- -	- -	38.56	41.54	41.37	66.28	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	35.84	64.87	118.15	673.54	-12.43	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	73.11	32.57	-96.53	-117.89	134.26	31.88	-16.23	-97.19	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Total Debt	22	3	4	18	28	47	41	5	24	2	2	2	2	14	22
ST Debt	1	1	1	5	5	9	8	2	21	1	1	1	1	3	- -
LT Debt	21	2	3	13	23	38	33	3	2	1	2	1	1	11	21
Total Debt/EBITDA	0.54	0.07	0.09	0.39	0.5	0.93	2.93	0.12	0.54	0.05	0.11	-0.24	-0.13	-1.1	-4.97
Net Debt/EBITDA	0.16	-0.24	-0.34	0.01	0.14	0.7	1.86	-0.35	-0.25	-0.53	-0.97	1.74	0.82	-0.11	-2.82
Total Debt/EBIT	1.4	0.15	0.22	1.19	3.08	-1.97	-10.96	0.19	0.76	0.06	0.26	-0.1	-0.09	-0.71	-2.16
Net Debt/EBIT	0.41	-0.56	-0.85	0.04	0.85	-1.48	-6.93	-0.55	-0.35	-0.72	-2.24	0.69	0.56	-0.07	-1.23
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	10.38	24.14	53.73	118.51	87.1	-10.76	-44.46	-5.19	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	5.18	17.98	39.58	105.91	67.3	-24.19	-58.57	-8.01	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-2.78	15.28	37.95	86.19	37.74	-27.36	-65.75	-8.07	- -
Interest Expense	- -	- -	- -	- -	- -	- -	1	2	1	- -	- -	1	- -	2	- -
Common Equity/Total Assets	-30.77	-3.93	6.65	9.82	11.9	4.25	1.15	10.61	14.28	13.83	6.26	-25.01	-100.81	-191.19	-251.31
Long-Term Debt/Equity (%)	382.35	2.02	3.01	11.47	18.46	37.45	34.31	2.92	2.13	1.34	1.65	1.51	3.43	148.73	3,556.9
Long-Term Debt/Capital (%)	326.44	-131.49	22.64	28.37	36.66	67.91	76.36	15.25	4.85	6.52	15.14	-3.99	-1.67	-12.52	-22.18
Long-Term Debt/Total Assets (%)	42.03	1.62	2.27	7.41	11.17	19.03	17.21	2.09	1.38	1	1.23	0.94	1.64	20.73	45.46
Total Debt/Equity (%)	397.06	3.38	4.48	15.35	22.66	45.8	42.63	4.33	21.92	2.04	2.49	2.42	5.31	184.25	3,628.11
Total Debt/Capital (%)	339	-219.52	33.73	37.99	45.01	83.05	94.89	22.63	49.84	9.93	22.82	-6.4	-2.58	-15.52	-22.62
Total Debt/Total Assets (%)	43.65	2.7	3.38	9.93	13.72	23.27	21.39	3.1	14.18	1.52	1.85	1.5	2.54	25.68	46.37
Net Debt to Equity	116.6	-12.45	-17.41	0.51	6.26	34.53	26.97	-12.4	-10.04	-23.37	-21.46	-17.39	-34.26	18.75	2,059.6
Net Debt/Capital (%)	-80.08	81.13	311.19	1.9	18.14	77.34	84.08	-184.35	-65.18	826.62	203.38	31.54	14.29	-1.4	-11.79
EBITDA	41	45	47	46	57	51	14	42	44	49	22	-7	-14	-12	-4
EBITDA-CapEx	35	35	37	38	51	12	7	31	32	43	17	-15	-18	-19	-10
Operating Income (Loss)	16	19	19	15	9	-24	-4	26	31	35	9	-17	-21	-19	-10

Liquidity (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Cash Ratio	0.62	2.8	2	0.63	0.42	0.29	0.29	0.49	0.6	0.84	0.74	0.33	0.39	0.37	0.39
Current Ratio	1.44	4	3.04	1.65	1.64	1.63	1.42	1.77	1.48	2.04	1.93	1.48	1.49	1.08	1.11
Quick Ratio	0.96	3.33	2.57	1.24	1.05	0.98	0.76	0.97	1.08	1.6	1.48	1.03	0.93	0.76	0.88
CFO/Avg Current Liab	0.5	1.05	0.79	0.53	0.1	0.41	0.31	0.97	0.78	1.19	0.78	0.16	-0.01	-0.13	-0.1
Common Equity/Total Assets	-30.77	-3.93	6.65	9.82	11.9	4.25	1.15	10.61	14.28	13.83	6.26	-25.01	-100.81	-191.19	-251.31
Long-Term Debt/Equity (%)	382.35	2.02	3.01	11.47	18.46	37.45	34.31	2.92	2.13	1.34	1.65	1.51	3.43	148.73	3,556.9
Long-Term Debt/Capital (%)	326.44	-131.49	22.64	28.37	36.66	67.91	76.36	15.25	4.85	6.52	15.14	-3.99	-1.67	-12.52	-22.18
Long-Term Debt/Total Assets (%)	42.03	1.62	2.27	7.41	11.17	19.03	17.21	2.09	1.38	1	1.23	0.94	1.64	20.73	45.46
Total Debt/Equity (%)	397.06	3.38	4.48	15.35	22.66	45.8	42.63	4.33	21.92	2.04	2.49	2.42	5.31	184.25	3,628.11
Total Debt/Capital (%)	339	-219.52	33.73	37.99	45.01	83.05	94.89	22.63	49.84	9.93	22.82	-6.4	-2.58	-15.52	-22.62
Total Debt/Total Assets (%)	43.65	2.7	3.38	9.93	13.72	23.27	21.39	3.1	14.18	1.52	1.85	1.5	2.54	25.68	46.37
CFO/Total Liabilities	25.13	99.84	58.19	28.21	5.64	20.93	18.13	104.81	60.39	132.4	68.66	12.49	-0.74	-8.62	-5.34
CFO/CapEx	2.12	2.26	1.67	2.15	0.76	0.54	2.47	4.55	3.08	9.47	4.72	0.61	-0.06	-0.59	-0.4
Altman's Z-Score	3.8	7.52	5.18	4.28	4.07	3.27	3.51	6.72	6.35	8.01	7.01	3.12	1.85	0.6	-0.23

Working Capital (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Accounts Receivable Turnover	27.36	17.1	13.37	10.83	11.36	13.18	13.38	16.44	16.96	14.84	14.32	13.5	17.24	21.77	19.71
Days Sales Outstanding	13.34	21.34	27.31	33.69	32.13	27.69	27.28	22.21	21.52	24.59	25.49	27.04	21.17	16.76	18.52
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	58.18	44.12	413.68
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.27	8.27	0.88
Accounts Payable Turnover	- -	13.41	15.38	16.61	12.86	11.18	10.83	12.46	33.42	39.46	43.42	27.51	15.83	18.53	17.06
Accounts Payable Turnover Days	- -	27.22	23.73	21.98	28.39	32.64	33.69	29.29	10.92	9.25	8.41	13.27	23.05	19.7	21.4
Cash Conversion Cycle	- -	-5.88	3.58	11.71	3.74	-4.95	-6.41	-7.09	10.6	15.34	17.08	13.78	4.39	5.34	-2
Inventory to Cash Days	- -	21.34	27.31	33.69	32.13	27.69	27.28	22.21	21.52	24.59	25.49	27.04	14.89	8.49	17.64
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	- -	- -

Enterprise Value (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Market Capitalization	- -	163	116	130	104	66	63	140	153	151	136	72	56	93	54
- Cash & Cash Equivalents	14	12	18	16	20	11	12	14	31	26	21	11	11	11	9
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	11	10	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	22	3	4	18	28	47	41	5	24	2	2	2	2	14	22
Enterprise Value	7	114	69	133	123	98	87	126	146	127	118	63	47	96	67
Total Capital	6	-1	12	47	63	56	43	22	47	22	11	-25	-69	-87	-95
Total Debt/Capital (%)	339	-219.52	33.73	37.99	45.01	83.05	94.89	22.63	49.84	9.93	22.82	-6.4	-2.58	-15.52	-22.62
Total Debt / EV	2.96	0.03	0.06	0.13	0.23	0.48	0.47	0.04	0.16	0.02	0.02	0.03	0.04	0.14	0.32
EV/Sales	0.05	0.75	0.42	0.66	0.45	0.27	0.24	0.35	0.39	0.36	0.38	0.25	0.23	0.54	0.42
EV/EBITDA	0.18	2.53	1.46	2.88	2.17	1.93	6.18	3.02	3.32	2.62	5.48	- -	- -	- -	- -
EV/EBIT	0.47	5.87	3.63	8.92	13.38	- -	- -	4.77	4.71	3.6	12.66	- -	- -	- -	- -
EV/Cash Flow to Firm	0.66	5.2	3.91	7.43	26.77	4.72	4.62	2.55	4.05	2.59	5.09	11.72	498.96	- -	- -
EV/Free Cash Flow to Firm	0.45	3.6	2.45	5.07	11.52	1.65	3.36	2.1	3.06	2.34	4.2	4.65	10.38	18.6	18.47
Diluted Market Cap	- -	221	122	136	107	66	63	146	170	161	142	72	56	93	54
Diluted Enterprise Value	7	212	109	150	125	103	92	136	163	137	124	63	47	96	67
EV per Share	1.49	8.83	4.05	7.93	7.19	5.68	4.94	7.1	8.47	7.15	6.53	3.38	2.38	4.11	2.81
TTM Sales	147	153	165	201	272	362	365	364	373	349	310	247	204	176	160
TTM EBITDA	41	45	47	46	57	51	14	42	44	49	22	-7	-14	-12	-4
TTM Operating Income	16	19	19	15	9	-24	-4	26	31	35	9	-17	-21	-19	-10
TTM Cash Flow to Firm	11	22	18	18	5	21	19	49	36	49	23	5	- -	-2	-2
TTM Free Cash Flow to Firm	16	32	28	26	11	59	26	60	48	54	28	13	5	5	4

Multiples (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Price/Free Cash Flow	- -	6.99	4.33	5.19	10	1.11	2.58	2.47	3.62	2.97	5.09	5.55	13.62	33.58	14.87
EV/EBIT	0.47	5.87	3.63	8.92	13.38	- -	- -	4.77	4.71	3.6	12.66	- -	- -	- -	- -
Enterprise Value	7	114	69	133	123	98	87	126	146	127	118	63	47	96	67
Low Price	- -	11.45	8.26	8.29	6.7	1.92	2.63	3.71	8.78	7.83	7.15	3.32	1.81	1.7	1.88
EV/Sales	0.05	0.75	0.42	0.66	0.45	0.27	0.24	0.35	0.39	0.36	0.38	0.25	0.23	0.54	0.42
EV/EBITDA	0.18	2.53	1.46	2.88	2.17	1.93	6.18	3.02	3.32	2.62	5.48	- -	- -	- -	- -
Price/Earnings	- -	14.93	9.33	13.75	15.2	- -	- -	6.88	8.21	7.64	56.63	- -	- -	- -	- -
Price/Earnings Average	- -	15.4	11.66	12.91	17.87	-6.74	-9.13	4.18	9.82	8.84	64.82	-2.95	-1.28	-1.78	-6.24
Price/Earnings High	- -	32.43	23.29	21.1	30.18	-14.41	-18.57	9.83	21.26	15	83.24	-5.48	-1.74	-3.23	-9.59
Price/Earnings Low	- -	13.53	11.26	14.73	16.68	-2.07	-7.25	3.23	8.11	7.08	53.62	-2	-0.8	-1.3	-3.13
Price/Book Value	- -	-38.12	14.21	7.36	4.25	7.68	28.38	8.12	6.43	7.44	16.63	-2.76	-0.8	-0.92	-0.46
Price/Book Value Average	- -	-39.32	17.76	6.91	5	12.58	26.2	4.93	7.69	8.6	19.03	-3.46	-0.81	-0.54	-0.77
Price/Book Value High	- -	-82.8	35.47	11.29	8.44	26.89	53.28	11.6	16.63	14.6	24.44	-6.43	-1.1	-0.97	-1.18
Price/Book Value Low	- -	-34.54	17.15	7.89	4.67	3.87	20.79	3.81	6.35	6.89	15.74	-2.35	-0.5	-0.39	-0.38
Price/Tangible Book Value	- -	2.37	1.55	3.51	3.31	3.8	2.26	2.4	2.85	2.57	2.72	1.54	2.56	-35.61	-5.85
Price/Tangible Book Value Average	- -	2.45	1.94	3.29	3.89	6.22	2.08	1.46	3.41	2.97	3.11	1.92	2.59	-20.86	-9.69
Price/Tangible Book Value High	- -	5.15	3.88	5.38	6.58	13.3	4.24	3.43	7.39	5.04	4	3.58	3.51	-37.72	-14.88
Price/Tangible Book Value Low	- -	2.15	1.87	3.76	3.64	1.91	1.65	1.12	2.82	2.38	2.57	1.31	1.62	-15.17	-4.87
Price/Sales	- -	1.07	0.7	0.65	0.38	0.18	0.17	0.38	0.41	0.43	0.44	0.29	0.28	0.53	0.34
Price/Sales Average	- -	1.1	0.88	0.61	0.45	0.3	0.16	0.23	0.49	0.5	0.5	0.37	0.28	0.31	0.56
Price/Sales High	- -	2.32	1.76	0.99	0.76	0.64	0.32	0.55	1.06	0.85	0.65	0.68	0.38	0.56	0.86
Price/Sales Low	- -	0.97	0.85	0.69	0.42	0.09	0.13	0.18	0.41	0.4	0.42	0.25	0.17	0.23	0.28
Price/Cash Flow	- -	7.44	6.61	7.25	22.74	3.17	3.62	2.9	4.3	3.08	5.91	14.67	-209.94	-23.67	-22.05
Price/Cash Flow Average	- -	7.68	8.26	6.81	26.74	5.19	3.34	1.76	5.15	3.56	6.77	18.35	-211.98	-13.87	-36.51
Price/Cash Flow High	- -	16.17	16.5	11.12	45.15	11.09	6.8	4.14	11.14	6.04	8.69	34.15	-287.47	-25.07	-56.1
Price/Cash Flow Low	- -	6.74	7.98	7.77	24.96	1.6	2.65	1.36	4.25	2.85	5.6	12.45	-132.4	-10.08	-18.34
Price/Free Cash Flow Average	- -	7.21	5.41	4.88	11.76	1.82	2.38	1.5	4.33	3.43	5.82	6.94	13.76	19.67	24.63
Price/Free Cash Flow High	- -	15.19	10.81	7.97	19.87	3.89	4.84	3.53	9.36	5.83	7.48	12.91	18.66	35.56	37.84
Price/Free Cash Flow Low	- -	6.33	5.23	5.56	10.98	0.56	1.89	1.16	3.57	2.75	4.82	4.71	8.59	14.31	12.37
EV/Sales Average	0.05	1.04	0.8	0.67	0.52	0.4	0.24	0.21	0.47	0.43	0.44	0.33	0.23	0.32	0.64
EV/Sales High	0.05	2.26	1.68	1.06	0.83	0.74	0.4	0.52	1.04	0.78	0.59	0.64	0.33	0.58	0.94
EV/Sales Low	0.05	0.91	0.77	0.76	0.49	0.19	0.2	0.15	0.39	0.33	0.36	0.21	0.13	0.24	0.36
EV/EBITDA Average	0.18	3.53	2.8	2.94	2.49	2.86	6.19	1.82	4.01	3.1	6.4	-12.4	-3.4	-4.65	-23.62
EV/EBITDA High	0.18	7.67	5.87	4.61	3.98	5.28	10.47	4.58	8.87	5.6	8.46	-24.38	-4.86	-8.22	-34.68
EV/EBITDA Low	0.18	3.08	2.69	3.31	2.35	1.39	5.33	1.35	3.28	2.39	5.15	-7.93	-1.86	-3.44	-13.37
EV/EBIT Average	0.47	8.2	6.95	9.09	15.37	-6.08	-23.13	2.87	5.68	4.27	14.78	-4.88	-2.3	-2.98	-10.27
EV/EBIT High	0.47	17.78	14.58	14.27	24.57	-11.22	-39.12	7.24	12.55	7.7	19.54	-9.59	-3.29	-5.28	-15.08
EV/EBIT Low	0.47	7.14	6.68	10.24	14.49	-2.95	-19.94	2.14	4.65	3.29	11.88	-3.12	-1.26	-2.21	-5.81
Last Price	- -	12.64	6.84	7.74	6.1	3.81	3.59	7.91	8.88	8.46	7.55	3.91	2.87	3.99	2.26
High Price	- -	27.45	17.08	11.87	12.12	13.34	6.74	11.3	23	16.59	11.1	9.1	3.93	4.23	5.75
Enterprise Value Average	7	159	132	135	141	145	87	76	176	151	138	81	47	57	102
Enterprise Value High	7	346	277	213	226	267	147	191	389	272	182	158	68	101	150
Enterprise Value Low	7	139	127	153	133	70	75	56	144	116	111	52	26	42	58

Shares Outstanding	17	17	18	18	18	18	18	18	17	18	18	19	23	24	24
Diluted Weighted Avg Shares	15	18	18	18	17	17	18	18	19	19	19	18	20	23	24
Basic Weighted Avg Shares	5	13	17	17	17	17	18	18	17	18	18	18	20	23	24
Revenue per Share	29.73	11.83	9.71	11.99	15.89	20.95	20.83	20.56	21.67	19.61	17.17	13.34	10.36	7.55	6.68
EBITDA per Share	8.19	3.49	2.77	2.75	3.32	2.93	0.8	2.35	2.55	2.73	1.19	-0.35	-0.71	-0.53	-0.18
Operating Income per Share	3.14	1.5	1.12	0.89	0.54	-1.38	-0.21	1.49	1.8	1.98	0.52	-0.89	-1.05	-0.82	-0.42
Basic EPS, GAAP	3.92	0.85	0.73	0.56	0.4	-0.93	-0.36	1.15	1.08	1.11	0.13	-1.66	-2.26	-1.31	-0.6
Basic EPS from Cont Ops	3.92	0.85	0.73	0.56	0.4	-0.93	-0.61	0.84	1.08	1.11	0.13	-1.6	-2.26	-1.31	-0.49
Diluted EPS, GAAP	1.3	0.62	0.7	0.54	0.39	-0.93	-0.36	1.11	0.97	1.04	0.13	-1.66	-2.26	-1.31	-0.6
Diluted EPS from Cont Ops	1.3	0.62	0.7	0.54	0.39	-0.93	-0.61	0.81	0.97	1.04	0.13	-1.6	-2.26	-1.31	-0.49
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	0.3	0.7	1.31	0.9	0.2	- -	- -	- -
Cash Flow per Share	2.25	1.7	1.03	1.07	0.27	1.2	0.99	2.73	2.07	2.75	1.28	0.27	-0.01	-0.17	-0.1
Free Cash Flow per Basic Share	1.19	0.95	0.41	0.57	-0.09	-1.03	0.59	2.13	1.39	2.46	1.01	-0.17	-0.24	-0.46	-0.36
Cash & Equivalents per Share	2.91	4.04	3.04	1.55	1.16	0.91	0.99	1.1	1.79	1.44	1.16	0.61	0.58	0.47	0.36
Book Value per Share	-3.1	-0.33	0.48	1.05	1.44	0.5	0.13	0.97	1.38	1.14	0.45	-1.41	-3.59	-4.34	-4.89
Tangible Book Value per Share	1.11	5.33	4.4	2.2	1.84	1	1.59	3.3	3.11	3.29	2.78	2.54	1.12	-0.11	-0.39

Intersections Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)