Liberty Broadband Corporation Financial Ratios — LBRDA 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 (%)	- -	- -	-2.8	-5.1	-1.78	15.79	21.45	0.66	1.1	3.29	6.2	13.51	7.87	9.25	-34.55
Return on Assets (%)	- -	- -	-2.59	-4.55	-1.53	13.94	18.9	0.58	0.96	2.37	3.82	7.83	4.47	5.38	-20.97
Return on Capital (%)	- -	- -	- -	- -	- -	14.69	20.44	0.79	1.22	- -	5.07	10.36	6.42	7.79	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	-0.21	-0.21	-0.08	-0.2	- -	-0.47	-0.24	-0.24	-0.32	- -
Gross Margin (%)	61.88	88.94	79.33	99.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	56.87	16.51	5.55	-49.14	71.33	-56.09	-165.81	-41.49	-180	-88.24	17.11	22.87	- -	- -	- -
Operating Margin (%)	55.71	9.48	-0.11	-19.92	21.03	-69.18	-194.61	-53.98	-193.33	-117.65	-0.3	2.87	- -	- -	- -
Incremental Operating Margin (%)	- -	59.36	138.92	164.28	148.74	66.56	24.68	146.92	234.1	- -	6.08	- -	6.87	- -	- -
Pretax Margin (%)	56.38	85.15	-83.28	-292.98	-76.83	4,824.66	18,718.3	412.82	1,033.33	707.84	96.15	157.33	- -	- -	- -
Profit Margin (%)	53.42	53.19	-53.94	-194.95	-55.04	2,999.09	15,533.66	314.31	780	780.39	74.09	128.92	- -	- -	- -
Net Income to Common Margin (%)	53.42	53.19	-53.94	-194.95	-55.04	2,999.09	15,533.66	314.31	780	780.39	74.09	128.92	- -	- -	- -
Effective Tax Rate (%)	5.08	37.95	- -	- -	- -	37.84	17.01	23.86	24.52	- -	22.95	18.06	21.26	19.02	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-2.8	-5.1	-1.78	15.79	21.45	0.66	1.1	3.29	6.2	13.51	7.87	9.25	-34.55

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	- -	- -	- -	372	400	599	497	523	573	4,909	3,850	3,887	3,819	2,690	1,746
ST Debt	- -	- -	- -	- -	- -	400	- -	- -	- -	31	28	1,376	3	3	956
LT Debt	- -	- -	- -	372	400	199	497	523	573	4,878	3,822	2,511	3,816	2,687	790
Total Debt/EBITDA	- -	- -	- -	-10.95	6.15	-34.89	-22.91	-56.62	-21.22	-109.09	22.78	17.43	19.99	17.13	-48.5
Net Debt/EBITDA	- -	-0.73	-2.15	-9.63	-3.93	-22.9	-19.17	-47.63	-19.38	-75.51	21.12	15.36	18.73	16.57	-46.92
Total Debt/EBIT	- -	- -	- -	-8.65	6.78	-28.29	-19.52	-43.53	-19.76	-81.82	-39.29	-99.67	-97.92	-53.8	-48.5
Net Debt/EBIT	- -	-1.27	105.13	-7.6	-4.33	-18.56	-16.33	-36.61	-18.04	-56.63	-36.43	-87.85	-91.74	-52.02	-46.92
EBITDA to Interest Expense	- -	- -	- -	-29.82	8.76	-1.15	-1.11	-0.4	-1.08	-1.61	1.44	1.68	1.23	1.08	-0.33
EBITDA-CapEx/Interest Expense	- -	- -	- -	-29.82	8.76	-1.15	-1.11	-0.4	-1.08	-1.61	1.44	1.68	1.23	1.08	-0.33
EBIT to Interest Expense	- -	- -	- -	-12.09	2.58	-1.41	-1.3	-0.52	-1.16	-2.14	-0.03	0.21	-0.25	-0.34	-0.33
Interest Expense	- -	- -	- -	1	7	15	20	23	25	28	117	133	155	145	110
Common Equity/Total Assets	- -	62.24	95.53	83.06	88.29	88.34	87.89	87.6	87.04	63.18	59.68	56.02	57.56	58.69	64.53
Long-Term Debt/Equity (%)	- -	- -	- -	14.89	12.7	2.34	4.74	4.93	5.37	36.09	37.7	29.54	42.29	27.4	13.86
Long-Term Debt/Capital (%)	- -	- -	- -	12.96	11.27	2.19	4.53	4.7	5.1	26.48	27.32	20.27	29.71	21.5	10.61
Long-Term Debt/Total Assets (%)	- -	- -	- -	12.37	11.21	2.07	4.17	4.32	4.67	22.82	22.52	16.58	24.4	16.1	8.95
Total Debt/Equity (%)	- -	- -	- -	14.89	12.7	7.06	4.74	4.93	5.37	36.32	37.97	45.72	42.33	27.43	30.64
Total Debt/Capital (%)	- -	- -	- -	12.96	11.27	6.6	4.53	4.7	5.1	26.64	27.52	31.38	29.74	21.52	23.46
Total Debt/Total Assets (%)	- -	- -	- -	12.37	11.21	6.24	4.17	4.32	4.67	22.97	22.69	25.67	24.42	16.12	19.77
Net Debt to Equity	- -	-5.11	-0.33	13.1	-8.11	4.64	3.97	4.15	4.9	25.14	35.21	40.3	39.65	26.52	29.64
Net Debt/Capital (%)	- -	-5.38	-0.33	11.58	-8.83	4.43	3.82	3.98	4.68	19.98	25.87	28.52	28.21	20.96	22.86
EBITDA	647	14	4	-34	65	-17	-22	-9	-27	-45	169	223	191	157	-36
EBITDA-CapEx	647	14	4	-34	65	-17	-22	-9	-27	-45	169	223	191	157	-36
Operating Income (Loss)	633	8	- -	-14	19	-21	-25	-12	-29	-60	-3	28	-39	-50	-36

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	- -	0.25	0.13	0.54	43.19	0.5	7.7	10.14	4.1	2.32	0.33	0.22	0.89	0.45	0.06
Current Ratio	- -	1.34	2.21	0.69	44.11	0.63	7.97	10.32	4.29	3.02	0.79	0.39	2.42	2.12	0.1
Quick Ratio	- -	0.8	0.41	0.55	43.35	0.5	7.7	10.14	4.2	2.89	0.68	0.34	1.89	1.42	0.06
CFO/Avg Current Liab	- -	- -	0.1	0.03	0.61	-0.06	-0.14	-2.8	-3.64	-0.31	0.01	-0.05	-0.28	-0.92	-0.55
Common Equity/Total Assets	- -	62.24	95.53	83.06	88.29	88.34	87.89	87.6	87.04	63.18	59.68	56.02	57.56	58.69	64.53
Long-Term Debt/Equity (%)	- -	- -	- -	14.89	12.7	2.34	4.74	4.93	5.37	36.09	37.7	29.54	42.29	27.4	13.86
Long-Term Debt/Capital (%)	- -	- -	- -	12.96	11.27	2.19	4.53	4.7	5.1	26.48	27.32	20.27	29.71	21.5	10.61
Long-Term Debt/Total Assets (%)	- -	- -	- -	12.37	11.21	2.07	4.17	4.32	4.67	22.82	22.52	16.58	24.4	16.1	8.95
Total Debt/Equity (%)	- -	- -	- -	14.89	12.7	7.06	4.74	4.93	5.37	36.32	37.97	45.72	42.33	27.43	30.64
Total Debt/Capital (%)	- -	- -	- -	12.96	11.27	6.6	4.53	4.7	5.1	26.64	27.52	31.38	29.74	21.52	23.46
Total Debt/Total Assets (%)	- -	- -	- -	12.37	11.21	6.24	4.17	4.32	4.67	22.97	22.69	25.67	24.42	16.12	19.77
CFO/Total Liabilities	- -	5.4	4.21	0.54	8.45	-1.06	-2.08	-1.75	-2.33	-1.22	0.04	-0.84	-3.94	-2.53	-10.44
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	4.58	7.29	6.67	6.3	5.19	8.33	2.51	2.68	1.47	1.59	1.51	1.83

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	- -	- -	61.99	121.13	59.23	18.31	- -	- -	- -	0.29	3.56	4.79	- -	- -	- -
Days Sales Outstanding	- -	- -	5.89	3.01	6.16	19.93	- -	- -	- -	1,253.22	102.52	76.18	- -	- -	- -
Inventory Turnover	- -	- -	5.01	2.11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	72.82	172.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	1.54	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	236.83	184,602.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	-158.13	-184,426.68	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	-66.93	-169.7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	6	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	4,025	4,997	12,337	14,447	12,201	21,226	29,012	25,720	10,417	10,876	9,981	6,928
- Cash & Cash Equivalents	- -	10	9	45	655	206	81	83	50	1,418	191	375	158	89	57
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	12	12	18	20	15	- -
+ Total Debt	- -	- -	- -	372	400	599	497	523	573	4,909	3,850	3,887	3,819	2,690	1,746
Enterprise Value	- -	- -	- -	4,343	4,733	12,730	14,863	12,640	21,749	32,515	29,391	13,947	14,557	12,597	8,617
Total Capital	- -	196	2,779	2,866	3,548	9,072	10,984	11,122	11,241	18,424	13,989	12,388	12,842	12,498	7,444
Total Debt/Capital (%)	- -	- -	- -	12.96	11.27	6.6	4.53	4.7	5.1	26.64	27.52	31.38	29.74	21.52	23.46
Total Debt / EV	- -	- -	- -	0.09	0.08	0.05	0.03	0.04	0.03	0.15	0.13	0.28	0.26	0.21	0.2
EV/Sales	- -	- -	- -	62.9	51.9	416.19	1,135.28	567.95	1,449.96	637.55	29.75	14.3	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	72.76	- -	- -	- -	- -	- -	173.91	62.54	76.21	80.24	- -
EV/EBIT	- -	- -	- -	- -	80.28	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	315.52	263.23	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	315.52	263.23	- -	- -	- -
Diluted Market Cap	- -	- -	- -	4,166	4,984	10,376	14,592	12,296	21,329	27,051	28,076	11,227	11,106	9,962	6,904
Diluted Enterprise Value	- -	- -	- -	4,483	4,719	10,769	15,009	12,736	21,852	30,554	31,747	14,757	14,787	12,578	8,593
EV per Share	- -	- -	- -	50.63	45.83	70.04	81.97	69.7	119.57	165.45	172.25	95.14	101.11	87.92	60.05
TTM Sales	1,137	83	77	69	91	31	13	22	15	51	988	975	- -	- -	- -
TTM EBITDA	647	14	4	-34	65	-17	-22	-9	-27	-45	169	223	191	157	-36
TTM Operating Income	633	8	- -	-14	19	-21	-25	-12	-29	-60	-3	28	-39	-50	-36
TTM Cash Flow to Firm	7	6	- -	- -	- -	-3	-14	-9	-18	- -	93	53	-139	-57	- -
TTM Free Cash Flow to Firm	7	6	- -	- -	- -	-3	-14	-9	-18	- -	93	53	-139	-57	- -

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	- -	- -	- -	1,527.01	141.23	-872.07	-485.91	-468.26	-576.46	-281.79	9,358.56	-200.48	-42.55	-57.25	-21.11
EV/EBIT	- -	- -	- -	- -	80.28	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	4,343	4,733	12,730	14,863	12,640	21,749	32,515	29,391	13,947	14,557	12,597	8,617
Low Price	- -	- -	- -	40.01	41.29	39.37	66	63.47	65.89	75.08	129.32	63.84	65.59	44.19	44.51
EV/Sales	- -	- -	- -	62.9	51.9	416.19	1,135.28	567.95	1,449.96	637.55	29.75	14.3	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	72.76	- -	- -	- -	- -	- -	173.91	62.54	76.21	80.24	- -
Price/Earnings	- -	- -	- -	- -	- -	11.26	7.12	174.58	181.05	67.52	37.97	8.88	16.04	11.46	- -
Price/Earnings Average	- -	- -	- -	- -	- -	9.46	7.37	197.13	146.43	57.02	37.88	13.06	16.73	10.08	- -
Price/Earnings High	- -	- -	- -	- -	- -	11.48	8.74	239.53	181.48	69.52	44.54	18.89	19.3	15.48	- -
Price/Earnings Low	- -	- -	- -	- -	- -	6.53	5.9	164.71	102.23	34.34	32.57	7.97	13.92	7.27	- -
Price/Book Value	- -	- -	- -	1.61	1.59	1.46	1.38	1.15	1.99	2.15	2.54	1.23	1.21	1.02	1.22
Price/Book Value Average	- -	- -	- -	1.59	1.62	1.22	1.42	1.3	1.61	1.81	2.53	1.81	1.26	0.9	1.75
Price/Book Value High	- -	- -	- -	1.71	1.79	1.48	1.69	1.58	1.99	2.21	2.98	2.61	1.45	1.38	2.42
Price/Book Value Low	- -	- -	- -	1.38	1.35	0.84	1.14	1.09	1.12	1.09	2.18	1.1	1.05	0.65	1.12
Price/Tangible Book Value	- -	- -	- -	1.64	1.6	1.46	1.38	1.15	1.99	2.52	3.13	1.57	1.51	1.24	1.22
Price/Tangible Book Value Average	- -	- -	- -	1.61	1.63	1.23	1.43	1.3	1.61	2.13	3.13	2.31	1.58	1.09	1.75
Price/Tangible Book Value High	- -	- -	- -	1.73	1.8	1.49	1.69	1.58	2	2.6	3.68	3.35	1.82	1.68	2.42
Price/Tangible Book Value Low	- -	- -	- -	1.4	1.36	0.85	1.14	1.09	1.12	1.28	2.69	1.41	1.31	0.79	1.12
Price/Sales	- -	- -	- -	59.9	54.39	337.57	1,106.24	548.71	1,412.19	526.92	28.13	11.44	- -	- -	- -
Price/Sales Average	- -	- -	- -	58.97	55.64	283.63	1,144.16	619.61	1,142.16	444.96	28.06	16.84	- -	- -	- -
Price/Sales High	- -	- -	- -	63.35	61.22	344.28	1,357.28	752.88	1,415.54	542.55	33	24.36	- -	- -	- -
Price/Sales Low	- -	- -	- -	51.08	46.42	195.81	916.34	517.69	797.36	267.97	24.13	10.28	- -	- -	- -
Price/Cash Flow	- -	- -	- -	1,516.18	140.55	-867.8	-482.27	-465.05	-572.51	-279.93	9,264.27	-199.22	-42.28	-57.25	-21.11
Price/Cash Flow Average	- -	- -	- -	1,492.64	143.76	-729.12	-498.8	-525.14	-463.04	-236.39	9,242.2	-293.18	-44.1	-50.34	-30.34
Price/Cash Flow High	- -	- -	- -	1,603.25	158.18	-885.04	-591.71	-638.09	-573.87	-288.23	10,868.38	-424.04	-50.88	-77.33	-41.94
Price/Cash Flow Low	- -	- -	- -	1,292.74	119.95	-503.36	-399.48	-438.75	-323.26	-142.36	7,948.04	-178.99	-36.71	-36.32	-19.46
Price/Free Cash Flow Average	- -	- -	- -	1,503.31	144.46	-732.71	-502.57	-528.76	-466.24	-237.96	9,336.27	-295.05	-44.38	-50.34	-30.34
Price/Free Cash Flow High	- -	- -	- -	1,614.71	158.94	-889.4	-596.18	-642.49	-577.83	-290.15	10,979	-426.74	-51.21	-77.33	-41.94
Price/Free Cash Flow Low	- -	- -	- -	1,301.98	120.53	-505.84	-402.5	-441.78	-325.49	-143.31	8,028.93	-180.13	-36.94	-36.32	-19.46
EV/Sales Average	- -	- -	- -	62	53.16	351.73	1,173.1	638.79	1,179.38	549.07	29.69	19.34	- -	- -	- -
EV/Sales High	- -	- -	- -	66.25	58.78	424.2	1,385.69	771.93	1,453.31	654.42	34.26	26.36	- -	- -	- -
EV/Sales Low	- -	- -	- -	54.31	43.87	246.8	945.85	536.96	833.87	357.99	26.05	13.22	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	74.52	- -	- -	- -	- -	- -	173.55	84.58	78.66	72.56	- -
EV/EBITDA High	- -	- -	- -	- -	82.4	- -	- -	- -	- -	- -	200.26	115.26	87.8	102.53	- -
EV/EBITDA Low	- -	- -	- -	- -	61.5	- -	- -	- -	- -	- -	152.29	57.8	68.71	56.99	- -
EV/EBIT Average	- -	- -	- -	- -	82.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	90.91	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	67.85	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	46.93	48.39	67.88	79.68	67.27	116.69	147.62	150.73	71.06	75.55	69.66	48.28
High Price	- -	- -	- -	49.62	54.46	69.23	97.76	92.3	116.97	152	176.83	151.25	90.92	94.09	95.91
Enterprise Value Average	- -	- -	- -	4,281	4,847	10,758	15,358	14,217	17,691	28,002	29,330	18,860	15,025	11,392	11,644
Enterprise Value High	- -	- -	- -	4,574	5,360	12,975	18,141	17,180	21,800	33,376	33,844	25,703	16,770	16,098	15,452
Enterprise Value Low	- -	- -	- -	3,750	4,000	7,549	12,383	11,951	12,508	18,257	25,737	12,889	13,123	8,948	8,076

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	90	87	87	86	103	182	181	181	182	197	171	147	144	143	143
Diluted Weighted Avg Shares	90	90	90	89	103	153	183	183	183	183	186	158	147	143	143
Basic Weighted Avg Shares	90	90	90	88	103	152	182	182	182	182	184	157	146	143	143
Revenue per Share	12.7	0.93	0.86	0.78	0.89	0.2	0.07	0.12	0.08	0.28	5.36	6.21	- -	- -	- -
EBITDA per Share	7.22	0.15	0.05	-0.38	0.63	-0.11	-0.12	-0.05	-0.15	-0.25	0.92	1.42	1.31	1.1	-0.25
Operating Income per Share	7.07	0.09	- -	-0.16	0.19	-0.14	-0.14	-0.07	-0.16	-0.33	-0.02	0.18	-0.27	-0.35	-0.25
Basic EPS, GAAP	6.78	0.49	-0.47	-1.53	-0.49	6.03	11.19	0.39	0.64	2.19	3.97	8.01	4.71	6.08	-18.71
Basic EPS from Cont Ops	6.8	0.49	-0.47	-1.53	-0.49	6.03	11.19	0.39	0.64	2.19	3.97	8.01	4.44	5.57	-16.3
Diluted EPS, GAAP	6.78	0.49	-0.47	-1.52	-0.49	6	11.1	0.38	0.64	2.17	3.93	7.96	4.68	6.08	-18.71
Diluted EPS from Cont Ops	6.8	0.49	-0.47	-1.52	-0.49	6	11.1	0.38	0.64	2.17	3.93	7.96	4.41	5.57	-16.3
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.08	0.07	0.06	0.03	0.34	-0.08	-0.17	-0.14	-0.2	-0.53	0.02	-0.36	-1.79	-1.22	-2.29
Free Cash Flow per Basic Share	0.08	0.07	0.06	0.03	0.34	-0.08	-0.17	-0.14	-0.2	-0.53	0.02	-0.36	-1.79	-1.22	-2.29
Cash & Equivalents per Share	- -	0.12	0.11	0.63	6.43	1.13	0.45	0.46	0.27	7.22	1.12	2.56	1.1	0.62	0.4
Book Value per Share	- -	2.26	31.98	29.08	30.48	46.62	57.84	58.44	58.65	68.71	59.35	57.87	62.54	68.35	39.71
Tangible Book Value per Share	- -	2	31.74	28.61	30.31	46.54	57.77	58.44	58.61	58.52	48.09	45.19	49.99	56.09	39.71