Cadiz, Inc. Financial Ratios — 0HS4 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 (%)	-1,170.86	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-79.91	-98.54	-98.06	-137.15
Return on Assets (%)	-31.49	-36.08	-39.54	-28.52	-39.04	-43.22	-50.69	-38.69	-40.44	-50.06	-33.45	-22.21	-28.83	-25.75	-24.8
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-41.41	-43.92	-84.39	-6.25	-9.87	100	100	- -	- -	- -	100	-37.71	-45	24.04	31.57
EBITDA Margin (%)	-1,066.63	-3,513.26	-4,557.48	-3,007.44	-4,519.41	-2,164.56	-2,829.75	-2,491.36	-2,658.5	-2,102.22	-3,027.3	-1,058.63	-982.97	-227.64	-147.01
Operating Margin (%)	-1,102.45	-3,609.94	-4,641.86	-3,083.04	-4,608.22	-2,235.44	-2,892.45	-2,550	-2,718.59	-2,172.64	-3,104.96	-1,103.4	-1,051.73	-241.98	-156.92
Incremental Operating Margin (%)	4,625	279.15	1,481.97	10,322.86	11,406.25	4,443.52	- -	47,333.33	- -	235	- -	101.39	- -	- -	- -
Pretax Margin (%)	-1,651.62	-5,493.09	-7,531.89	-5,618.15	-7,897.7	-6,391.99	-7,748.28	-5,969.77	-6,583.22	-6,587.99	-5,371.81	-1,653.9	-1,578.85	-323.99	-209.28
Profit Margin (%)	-1,652.31	-5,407.18	-7,533.89	-5,619.35	-7,899.01	-6,392.96	-7,749.2	-5,971.14	-6,695.69	-6,990.2	-5,540.6	-1,651.7	-1,579.41	-324.1	-209.35
Net Income to Common Margin (%)	-1,652.31	-5,407.18	-7,533.89	-5,619.35	-7,899.01	-6,392.96	-7,749.2	-5,971.14	-6,695.69	-6,990.2	-6,025.89	-1,991.87	-1,835.86	-377.25	-240.51
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.79	- -	- -	- -	-0.06
Sustainable Growth Rate (%)	-1,170.86	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-79.91	-98.54	-98.06	-137.23

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	52	63	96	104	108	115	138	151	153	96	69	70	61	86	104
ST Debt	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	52	63	96	104	108	115	137	151	153	96	69	70	61	85	104
Total Debt/EBITDA	-4.79	-4.97	-7.03	-10.33	-7.83	-12.88	-11.2	-13.75	-13.08	-8.43	-4.02	-4.43	-3.13	-3.93	-4.35
Net Debt/EBITDA	-3.74	-4.84	-6.16	-8.73	-7.64	-10.13	-9.07	-11.29	-10.4	-6.27	-2.09	-2.46	-1.71	-1.81	-2.68
Total Debt/EBIT	-4.63	-4.84	-6.9	-10.08	-7.68	-12.47	-10.95	-13.43	-12.79	-8.15	-3.92	-4.25	-2.92	-3.69	-4.07
Net Debt/EBIT	-3.62	-4.71	-6.05	-8.51	-7.49	-9.81	-8.87	-11.03	-10.17	-6.07	-2.03	-2.36	-1.59	-1.7	-2.51
EBITDA to Interest Expense	-1.93	-1.89	-1.85	-1.22	-1.39	-0.61	-0.83	-0.66	-0.69	-1.04	-1.78	-1.92	-3.51	-2.73	-2.63
EBITDA-CapEx/Interest Expense	-2.66	-2.38	-1.87	-1.23	-1.48	-0.61	-0.89	-0.76	-0.78	-1.57	-4.17	-2.33	-4.55	-2.85	-3.46
EBIT to Interest Expense	-1.99	-1.95	-1.88	-1.25	-1.42	-0.63	-0.84	-0.67	-0.71	-1.08	-1.83	-2	-3.76	-2.9	-2.81
Interest Expense	6	7	7	8	10	15	15	17	17	11	10	8	6	8	9
Common Equity/Total Assets	3.33	-33.19	-56.87	-58.26	-103.12	-80.95	-118.34	-124.43	-107.03	-34.02	36.1	30.89	37.22	25.25	16.5
Long-Term Debt/Equity (%)	2,695.96	- -	- -	- -	- -	- -	- -	- -	- -	- -	168.9	204.95	152.39	251.63	446.31
Long-Term Debt/Capital (%)	96.42	136.04	160.88	161.44	210.37	189.48	229.35	233.66	215.32	135.77	62.74	67.05	60.19	71.3	81.43
Long-Term Debt/Total Assets (%)	89.71	125.2	150.24	153.03	196.37	170.88	206.07	217.37	199.77	128.8	60.97	63.31	56.72	63.54	73.66
Total Debt/Equity (%)	2,696.17	-377.27	-264.2	-262.71	-190.52	-211.41	-175.93	-174.76	-186.69	-378.82	169.22	205.67	153.16	252.91	448.1
Total Debt/Capital (%)	96.42	136.07	160.9	161.46	210.47	189.76	231.71	233.76	215.36	135.87	62.86	67.29	60.5	71.66	81.75
Total Debt/Total Assets (%)	89.72	125.22	150.26	153.04	196.46	171.14	208.18	217.46	199.81	128.89	61.09	63.53	57.01	63.86	73.95
Net Debt to Equity	2,107.05	-367.22	-231.63	-221.93	-185.76	-166.38	-142.5	-143.49	-148.46	-282.03	87.71	114.23	83.55	116.42	275.87
Net Debt/Capital (%)	95.47	137.42	175.97	182.02	216.6	186.94	240.02	238.35	219.65	112.81	36.21	41.32	34.54	38.55	53.97
EBITDA	-11	-13	-14	-10	-14	-9	-12	-11	-12	-11	-17	-16	-20	-22	-24
EBITDA-CapEx	-15	-16	-14	-10	-15	-9	-13	-13	-13	-17	-40	-19	-25	-23	-32
Operating Income (Loss)	-11	-13	-14	-10	-14	-9	-13	-11	-12	-12	-18	-17	-21	-23	-26

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	4.65	0.71	4.6	8.56	1.33	2.67	2.01	3.03	3.26	2.33	4.36	1.77	0.77	1.2	0.65
Current Ratio	4.96	0.99	4.85	8.87	1.57	3.42	2.08	3.14	3.35	2.56	5.26	2.21	1.37	1.79	1.22
Quick Ratio	4.71	0.82	4.72	8.69	1.42	2.68	2.01	3.04	3.27	2.34	4.47	1.85	0.93	1.52	1.08
CFO/Avg Current Liab	-3.47	-4.74	-6.38	-4.52	-6.42	-2.89	-1.89	-2.29	-3.06	-3.38	-5.41	-4.56	-3.65	-2.13	-1.37
Common Equity/Total Assets	3.33	-33.19	-56.87	-58.26	-103.12	-80.95	-118.34	-124.43	-107.03	-34.02	36.1	30.89	37.22	25.25	16.5
Long-Term Debt/Equity (%)	2,695.96	- -	- -	- -	- -	- -	- -	- -	- -	- -	168.9	204.95	152.39	251.63	446.31
Long-Term Debt/Capital (%)	96.42	136.04	160.88	161.44	210.37	189.48	229.35	233.66	215.32	135.77	62.74	67.05	60.19	71.3	81.43
Long-Term Debt/Total Assets (%)	89.71	125.2	150.24	153.03	196.37	170.88	206.07	217.37	199.77	128.8	60.97	63.31	56.72	63.54	73.66
Total Debt/Equity (%)	2,696.17	-377.27	-264.2	-262.71	-190.52	-211.41	-175.93	-174.76	-186.69	-378.82	169.22	205.67	153.16	252.91	448.1
Total Debt/Capital (%)	96.42	136.07	160.9	161.46	210.47	189.76	231.71	233.76	215.36	135.87	62.86	67.29	60.5	71.66	81.75
Total Debt/Total Assets (%)	89.72	125.22	150.26	153.04	196.46	171.14	208.18	217.46	199.81	128.89	61.09	63.53	57.01	63.86	73.95
CFO/Total Liabilities	-13.4	-16.94	-15.66	-9.38	-11.29	-7.84	-7.21	-7.84	-8.63	-13.47	-21.25	-24.29	-31.04	-21.42	-16.09
CFO/CapEx	-1.81	-3.53	-94.41	-140.57	-13.87	- -	-10.4	-7.06	-8.57	-2.34	-0.67	-5.51	-3.62	-23.05	-2.5
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	-9.25	-8.96	-8.79	-6.34	-7.42	-7.8	-5.5	-5.27

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	4.9	1.81	1.09	1.27	1.43	3.65	11.65	11.89	10.14	10.4	3.47	4.15	2.93	3.5	3.2
Days Sales Outstanding	74.5	201.15	334.08	287.87	255.74	100.11	31.32	30.69	36	35.08	105.16	88.03	124.48	104.28	114.1
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.38	2.85	5.37
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	153.11	128.19	67.98
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.98	4.68	3.07
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	91.78	77.92	118.85
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	185.81	154.55	63.23
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-28.63	-23.9	46.12
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	3	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	3	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	- -	- -	- -	- -	- -	- -	- -	309	271	394	175	134	185	380	466
- Cash & Cash Equivalents	11	2	12	16	3	12	13	13	16	7	11	10	5	17	9
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	52	63	96	104	108	115	138	151	153	96	69	70	61	86	104
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	448	409	482	232	194	242	448	561
Total Capital	54	46	60	65	51	61	60	64	71	71	109	105	101	120	127
Total Debt/Capital (%)	96.42	136.07	160.9	161.46	210.47	189.76	231.71	233.76	215.36	135.87	62.86	67.29	60.5	71.66	81.75
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.34	0.37	0.2	0.3	0.36	0.25	0.19	0.19
EV/Sales	- -	- -	- -	- -	- -	- -	- -	1,017.22	927.53	891.85	412.02	129.23	121.47	46.65	34.42
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	301	253	365	162	119	182	347	454
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	439	391	454	220	180	239	415	549
EV per Share	- -	- -	- -	- -	- -	- -	- -	18.15	14.36	13.07	5.32	3.47	3.63	5.95	6.75
TTM Sales	1	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	2	10	16
TTM EBITDA	-11	-13	-14	-10	-14	-9	-12	-11	-12	-11	-17	-16	-20	-22	-24
TTM Operating Income	-11	-13	-14	-10	-14	-9	-13	-11	-12	-12	-18	-17	-21	-23	-26
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	-21.64	-16.53	-19.05	-4.25	-5.43	-6.82	-15.44	-17.12
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	448	409	482	232	194	242	448	561
Low Price	- -	- -	- -	- -	- -	- -	- -	12.4	9.53	10.67	3.63	1.53	2.43	2.16	2.2
EV/Sales	- -	- -	- -	- -	- -	- -	- -	1,017.22	927.53	891.85	412.02	129.23	121.47	46.65	34.42
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	-3.59	-3.31	-15.57	4.3	3.9	4.63	11.18	20.03
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	-3.92	-3.31	-15.57	10.29	4.4	6.59	7.07	14.55
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	-4.2	-3.31	-15.59	15.73	7.9	9.61	11.56	22.72
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	-3.55	-3.31	-15.56	3.9	2.5	4.06	4.8	7.87
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	-3.44	-3.16	-13.53	4.75	4.69	5.4	13.44	26.56
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	-3.75	-3.16	-13.53	11.36	5.29	7.69	8.5	19.29
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	-4.02	-3.17	-13.55	17.36	9.48	11.21	13.9	30.13
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	-3.39	-3.16	-13.52	4.3	3	4.73	5.77	10.44
Price/Sales	- -	- -	- -	- -	- -	- -	- -	684.49	573.72	674.6	287.67	79.5	91.51	36.1	27.82
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	747.14	573.72	674.6	688.36	89.68	130.17	22.82	20.21
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	801.75	574.93	675.54	1,052.14	160.88	189.78	37.33	31.55
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	676.31	573.72	674.28	260.91	50.83	80.13	15.51	10.93
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	-24.7	-18.46	-27.18	-10.62	-6.42	-8.71	-16.11	-23.97
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	-26.96	-18.46	-27.18	-25.42	-7.24	-12.39	-10.18	-17.42
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	-28.93	-18.5	-27.22	-38.85	-12.98	-18.06	-16.66	-27.19
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	-24.41	-18.46	-27.17	-9.63	-4.1	-7.62	-6.92	-9.42
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	-23.62	-16.53	-19.05	-10.17	-6.13	-9.7	-9.76	-12.44
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	-25.34	-16.56	-19.08	-15.54	-10.99	-14.15	-15.97	-19.42
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	-21.38	-16.53	-19.04	-3.85	-3.47	-5.97	-6.63	-6.73
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	1,081.59	927.53	891.85	843.3	140.62	160.75	32.12	26.61
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	1,137.69	928.82	892.87	1,234.83	220.31	221.31	48	38.25
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	1,008.82	927.53	891.5	383.23	97.14	109.91	24.11	17.08
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	12.55	9.53	10.68	4	2.39	2.78	5.04	5.6
High Price	- -	- -	- -	- -	- -	- -	- -	14.7	9.55	10.69	14.63	4.84	5.76	5.21	6.35
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	476	409	482	476	211	320	309	434
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	501	410	483	696	331	441	461	624
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	444	409	482	216	146	219	232	279

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	15	15	16	18	18	22	23	25	28	37	44	56	67	75	83
Diluted Weighted Avg Shares	14	15	16	16	18	19	23	24	27	34	41	50	66	69	81
Basic Weighted Avg Shares	14	15	16	16	18	19	23	24	27	34	41	50	66	69	81
Revenue per Share	0.07	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.01	0.03	0.03	0.14	0.2
EBITDA per Share	-0.77	-0.82	-0.88	-0.62	-0.77	-0.48	-0.55	-0.46	-0.44	-0.33	-0.42	-0.32	-0.3	-0.32	-0.3
Operating Income per Share	-0.8	-0.85	-0.9	-0.63	-0.79	-0.49	-0.56	-0.47	-0.45	-0.34	-0.43	-0.33	-0.32	-0.34	-0.32
Basic EPS, GAAP	-1.2	-1.27	-1.46	-1.15	-1.35	-1.41	-1.5	-1.09	-1.11	-1.11	-0.84	-0.6	-0.56	-0.53	-0.48
Basic EPS from Cont Ops	-1.2	-1.27	-1.46	-1.15	-1.35	-1.41	-1.5	-1.09	-1.11	-1.11	-0.77	-0.5	-0.48	-0.45	-0.42
Diluted EPS, GAAP	-1.2	-1.27	-1.46	-1.15	-1.35	-1.41	-1.5	-1.09	-1.11	-1.11	-0.84	-0.6	-0.56	-0.53	-0.48
Diluted EPS from Cont Ops	-1.2	-1.27	-1.46	-1.15	-1.35	-1.41	-1.5	-1.09	-1.11	-1.11	-0.77	-0.5	-0.48	-0.45	-0.42
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.04	0.1	0.08	0.07	0.06
Cash Flow per Share	-0.53	-0.74	-1.01	-0.62	-0.71	-0.51	-0.46	-0.51	-0.52	-0.39	-0.38	-0.37	-0.32	-0.31	-0.23
Free Cash Flow per Basic Share	-0.83	-0.95	-1.02	-0.62	-0.76	-0.51	-0.51	-0.58	-0.58	-0.56	-0.94	-0.44	-0.41	-0.33	-0.33
Cash & Equivalents per Share	0.74	0.11	0.74	0.92	0.15	0.56	0.57	0.51	0.55	0.2	0.25	0.18	0.07	0.23	0.1
Book Value per Share	0.13	-1.09	-2.26	-2.25	-3.16	-2.5	-3.42	-3.5	-2.88	-0.69	0.93	0.61	0.6	0.45	0.28
Tangible Book Value per Share	-0.12	-1.33	-2.5	-2.46	-3.37	-2.67	-3.59	-3.65	-3.02	-0.79	0.84	0.51	0.51	0.37	0.21