8x8 Inc Financial Ratios — 0IFS Stock

Profitability (USD)

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	103.09	10.91	1.21	0.7	-1.87	-1.69	-41.19	-37.91	-78.33	-94.29	-102.3	-51.82	-66.97	-24.28	1.23
Return on Assets (%)	88.01	9.84	1.11	0.65	-1.68	-1.47	-34.2	-21.55	-27.65	-24.01	-22.08	-8.35	-8.46	-3.78	0.24
Return on Capital (%)	- -	10.91	1.21	0.7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.9
Return on Invested Capital (%)	- -	10.34	0.61	0.57	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.61
Gross Margin (%)	69.06	69.43	70.75	71.95	72.65	64.37	64	63.14	54.91	56.77	61.21	67.54	69.14	67.86	64.57
EBITDA Margin (%)	13.14	25.72	5.78	6.15	0.92	1.49	-8.83	-18.42	-27.47	-18.98	-16.55	-1.88	2.69	7.61	6.96
Operating Margin (%)	10.35	9.42	2.39	1.77	-3.38	-2.63	-10.94	-25.42	-35.81	-27.45	-24.16	-8.05	-2.27	2.12	2.57
Incremental Operating Margin (%)	18.07	5.62	- -	- -	- -	0.92	- -	- -	- -	15.88	- -	89.06	- -	- -	18.11
Pretax Margin (%)	9.99	22.02	2.97	2.9	-2.85	-1.92	-12.88	-25.01	-38.44	-30.95	-27.54	-9.45	-8.78	-3.37	0.48
Profit Margin (%)	83.04	13.43	1.95	1.19	-2.45	-1.87	-35.24	-25.17	-38.63	-31.1	-27.48	-9.83	-9.28	-3.81	0.22
Net Income to Common Margin (%)	83.04	13.43	1.95	1.19	-2.45	-1.87	-35.24	-25.17	-38.63	-31.1	-27.48	-9.83	-9.28	-3.81	0.22
Effective Tax Rate (%)	- -	41.14	58.13	59.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	53.26
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	103.09	10.91	1.21	0.7	-1.87	-1.69	-41.19	-37.91	-78.33	-94.29	-102.3	-51.82	-66.97	-24.28	1.23

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	- -	- -	- -	- -	- -	- -	- -	216	390	405	537	569	478	410	371
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	6	14	15	74	11	23	50
LT Debt	- -	- -	- -	- -	- -	- -	- -	216	384	391	522	494	466	388	321
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	-3.33	-3.18	-4.01	-5.09	-40.6	24.4	7.54	7.24
Net Debt/EBITDA	-2.05	-1.88	-7.96	-5.31	-17.37	-10.89	1.21	0.93	-1.26	-1.94	-3.37	-27.15	14.99	4.81	4.46
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	-2.41	-2.44	-2.77	-3.49	-8.58	-17.3	27	19.59
Net Debt/EBIT	-2.6	-2.21	-19.24	-13.68	4.75	6.15	0.76	0.68	-0.96	-1.34	-2.31	-5.74	-10.63	17.24	12.05
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.4	-4.66	-0.51	0.49	1.89	2.88
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.74	-4.84	-0.62	0.43	1.8	2.68
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.81	-6.8	-2.2	-0.42	0.53	1.07
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	19	23	27	40	29	18
Common Equity/Total Assets	90.6	89.79	92.97	92.08	87.83	86.45	78.92	45.65	27.22	23.66	20.03	11.87	13.49	17.89	22.12
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	86.63	201.32	243.54	286.22	494.9	457.38	317.15	219.2
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	46.42	66.14	69.16	72.51	73.93	80.46	72.79	62.09
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	39.54	54.81	57.62	57.34	58.73	61.69	56.73	48.48
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	86.63	204.41	252.14	294.71	569.41	468.46	335.72	253.01
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	46.42	67.15	71.6	74.67	85.06	82.41	77.05	71.67
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	39.54	55.64	59.65	59.04	67.58	63.18	60.05	55.96
Net Debt to Equity	-18.93	-36.71	-21.27	-19.51	-12.2	-14.22	-14.49	-24.28	80.82	122.06	195.35	380.7	287.79	214.33	155.67
Net Debt/Capital (%)	-23.35	-58	-27.01	-24.24	-13.89	-16.57	-16.95	-32.06	34.78	43.28	56.67	68.24	63.33	58.93	53.79
EBITDA	11	27	7	10	2	4	-26	-65	-123	-101	-106	-14	20	54	51
EBITDA-CapEx	9	21	5	4	-3	-5	-35	-74	-158	-107	-110	-17	17	52	48
Operating Income (Loss)	9	10	3	3	-7	-7	-32	-90	-160	-146	-154	-60	-17	15	19

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	1.99	3.81	5.87	8.11	4.69	4.04	2.71	4.64	1.38	1.26	0.71	0.6	0.68	0.52	0.48
Current Ratio	2.94	4.64	6.45	8.78	5.35	4.55	3.17	5.32	2.25	2.28	1.44	1.19	1.44	1.2	1.09
Quick Ratio	2.18	4.09	6.17	8.42	5.01	4.37	3	4.91	1.75	1.68	1.01	0.87	1.02	0.81	0.78
CFO/Avg Current Liab	0.8	2.45	0.94	1.06	0.83	0.73	0.44	-0.23	-0.95	-0.11	0.22	0.23	0.39	0.37	0.31
Common Equity/Total Assets	90.6	89.79	92.97	92.08	87.83	86.45	78.92	45.65	27.22	23.66	20.03	11.87	13.49	17.89	22.12
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	86.63	201.32	243.54	286.22	494.9	457.38	317.15	219.2
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	46.42	66.14	69.16	72.51	73.93	80.46	72.79	62.09
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	39.54	54.81	57.62	57.34	58.73	61.69	56.73	48.48
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	86.63	204.41	252.14	294.71	569.41	468.46	335.72	253.01
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	46.42	67.15	71.6	74.67	85.06	82.41	77.05	71.67
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	39.54	55.64	59.65	59.04	67.58	63.18	60.05	55.96
CFO/Total Liabilities	74.99	204.06	70.95	90.72	61.78	62.93	37.72	-5.01	-18.42	-2.72	4.76	6.58	12.08	11.33	10.81
CFO/CapEx	4	5.6	5.23	3.65	4.82	3.22	2.4	-1.63	-2.62	-2.19	8.38	16.31	29.81	26.47	15.18
Altman's Z-Score	- -	- -	- -	- -	- -	- -	17.54	4.06	1.78	2.86	-0.46	-0.72	-0.78	-0.99	-1.02

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	53.07	33.7	27.41	26.75	23.64	20	19.4	19.33	15.39	11.97	11.76	12.31	11.82	12.93	14.42
Days Sales Outstanding	6.88	10.83	13.32	13.65	15.44	18.25	18.81	18.88	23.72	30.5	31.04	29.66	30.87	28.23	25.31
Inventory Turnover	19.21	58.11	56.91	60.15	93.54	126.46	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	19	6.28	6.41	6.07	3.9	2.89	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	4.84	5.69	6.1	6.24	6.09	6.13	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	75.39	64.1	59.84	58.47	59.9	59.54	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	-49.51	-46.99	-40.11	-38.76	-40.56	-38.41	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	-12.12	4.55	6.9	7.58	11.54	15.36	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	1	1	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	1	- -	1	1	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	- -	- -	- -	- -	- -	- -	1,685	1,918	2,270	3,430	1,422	465	347	256	229
- Cash & Cash Equivalents	22	50	59	53	34	41	32	277	137	113	91	111	116	88	93
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	216	390	405	537	569	478	410	371
Enterprise Value	- -	- -	- -	- -	- -	- -	1,533	1,787	2,489	3,682	1,824	896	707	579	506
Total Capital	118	137	278	272	275	289	219	465	581	565	720	669	580	532	518
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	46.42	67.15	71.6	74.67	85.06	82.41	77.05	71.67
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.12	0.16	0.11	0.29	0.64	0.68	0.71	0.73
EV/Sales	- -	- -	- -	- -	- -	- -	5.17	5.07	5.58	6.92	2.86	1.2	0.97	0.81	0.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.12	10.63	9.89
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.08	26.74
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.9
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.38
Diluted Market Cap	- -	- -	- -	- -	- -	- -	1,670	1,886	2,200	3,322	1,368	470	335	248	231
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	1,518	1,755	2,419	3,574	1,769	901	696	570	509
EV per Share	- -	- -	- -	- -	- -	- -	16.51	18.59	24.12	33.73	15.47	7.81	5.65	4.31	3.59
TTM Sales	83	104	129	162	209	253	297	353	446	532	638	744	729	715	736
TTM EBITDA	11	27	7	10	2	4	-26	-65	-123	-101	-106	-14	20	54	51
TTM Operating Income	9	10	3	3	-7	-7	-32	-90	-160	-146	-154	-60	-17	15	19
TTM Cash Flow to Firm	- -	32	15	21	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	64
TTM Free Cash Flow to Firm	- -	26	12	15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	60

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	129.84	-78.7	-16.96	-162.07	44.79	10.26	4.39	4.05	4.43
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.08	26.74
Enterprise Value	- -	- -	- -	- -	- -	- -	1,533	1,787	2,489	3,682	1,824	896	707	579	506
Low Price	- -	- -	- -	- -	- -	- -	15.65	18	19.81	31	10.56	3.11	2.17	1.52	1.56
EV/Sales	- -	- -	- -	- -	- -	- -	5.17	5.07	5.58	6.92	2.86	1.2	0.97	0.81	0.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.12	10.63	9.89
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	135.33
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	163.34
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	232.23
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	130.32
Price/Book Value	- -	- -	- -	- -	- -	- -	7.7	7.69	11.9	21.37	7.8	4.65	3.4	2.1	1.56
Price/Book Value Average	- -	- -	- -	- -	- -	- -	7.81	7.76	11.45	23.7	14	5.72	3.99	2.69	1.88
Price/Book Value High	- -	- -	- -	- -	- -	- -	8.59	8.69	11.92	26.29	22.58	15.28	5.98	3.86	2.68
Price/Book Value Low	- -	- -	- -	- -	- -	- -	6.64	6.94	10.72	21.08	6.82	3.57	2.66	1.67	1.5
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	10.11	9.68	59.07	289.33	-6.69	-1.7	-1.38	-1.18	-1.22
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	10.25	9.77	56.81	320.83	-12	-2.08	-1.62	-1.51	-1.47
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	11.27	10.95	59.17	355.93	-19.36	-5.57	-2.42	-2.17	-2.09
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	8.71	8.74	53.19	285.4	-5.85	-1.3	-1.08	-0.94	-1.18
Price/Sales	- -	- -	- -	- -	- -	- -	5.63	5.35	4.93	6.24	2.14	0.63	0.46	0.35	0.3
Price/Sales Average	- -	- -	- -	- -	- -	- -	5.71	5.39	4.74	6.92	3.85	0.78	0.54	0.44	0.37
Price/Sales High	- -	- -	- -	- -	- -	- -	6.28	6.05	4.94	7.68	6.21	2.08	0.81	0.64	0.52
Price/Sales Low	- -	- -	- -	- -	- -	- -	4.86	4.83	4.44	6.16	1.88	0.49	0.36	0.28	0.29
Price/Cash Flow	- -	- -	- -	- -	- -	- -	75.77	-126.85	-23.43	-236.16	39.45	9.63	4.25	3.9	4
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	76.85	-127.94	-22.53	-261.87	70.81	11.84	4.99	4.99	4.83
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	84.54	-143.38	-23.47	-290.51	114.22	31.65	7.46	7.17	6.86
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	65.34	-114.45	-21.1	-232.95	34.5	7.4	3.32	3.1	3.85
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	131.68	-79.38	-16.31	-179.72	80.4	12.61	5.16	5.19	5.35
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	144.86	-88.96	-16.99	-199.37	129.69	33.72	7.72	7.45	7.61
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	111.95	-71.01	-15.27	-159.87	39.18	7.88	3.44	3.23	4.27
EV/Sales Average	- -	- -	- -	- -	- -	- -	5.25	5.12	5.38	7.62	4.63	1.35	1.05	0.91	0.75
EV/Sales High	- -	- -	- -	- -	- -	- -	5.83	5.78	5.59	8.4	7.08	2.63	1.33	1.11	0.91
EV/Sales Low	- -	- -	- -	- -	- -	- -	4.39	4.54	5.07	6.83	2.58	1.06	0.87	0.74	0.68
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.21	11.96	10.81
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	49.53	14.59	13.09
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.27	9.67	9.72
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	42.82	29.24
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	52.25	35.38
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	34.65	26.29
Last Price	- -	- -	- -	- -	- -	- -	18.15	19.95	22	31.43	12.07	4.05	2.77	1.91	1.62
High Price	- -	- -	- -	- -	- -	- -	20.25	22.55	22.04	38.66	34.95	13.32	4.87	3.51	2.78
Enterprise Value Average	- -	- -	- -	- -	- -	- -	1,557	1,804	2,402	4,055	2,955	1,002	768	651	554
Enterprise Value High	- -	- -	- -	- -	- -	- -	1,728	2,037	2,493	4,471	4,520	1,958	970	794	670
Enterprise Value Low	- -	- -	- -	- -	- -	- -	1,301	1,600	2,263	3,635	1,646	788	632	526	498

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Shares Outstanding	71	72	89	88	89	92	93	96	103	109	118	115	125	134	141
Diluted Weighted Avg Shares	70	75	82	92	88	90	92	95	100	106	113	116	121	130	143
Basic Weighted Avg Shares	66	71	78	89	88	90	92	95	100	106	113	116	121	130	138
Revenue per Share	1.26	1.45	1.64	1.82	2.37	2.8	3.22	3.73	4.46	5.04	5.63	6.42	6.02	5.51	5.34
EBITDA per Share	0.16	0.37	0.09	0.11	0.02	0.04	-0.28	-0.69	-1.23	-0.96	-0.93	-0.12	0.16	0.42	0.37
Operating Income per Share	0.13	0.14	0.04	0.03	-0.08	-0.07	-0.35	-0.95	-1.6	-1.38	-1.36	-0.52	-0.14	0.12	0.14
Basic EPS, GAAP	1.04	0.2	0.03	0.02	-0.06	-0.05	-1.14	-0.94	-1.72	-1.57	-1.55	-0.63	-0.56	-0.21	0.01
Basic EPS from Cont Ops	1.06	0.19	0.02	0.02	-0.06	-0.05	-1.14	-0.94	-1.72	-1.57	-1.55	-0.63	-0.56	-0.21	0.01
Diluted EPS, GAAP	0.99	0.19	0.03	0.02	-0.06	-0.05	-1.14	-0.94	-1.72	-1.57	-1.55	-0.63	-0.56	-0.21	0.01
Diluted EPS from Cont Ops	1.01	0.18	0.02	0.02	-0.06	-0.05	-1.14	-0.94	-1.72	-1.57	-1.55	-0.63	-0.56	-0.21	0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.14	0.45	0.19	0.24	0.27	0.32	0.24	-0.16	-0.94	-0.13	0.31	0.42	0.65	0.49	0.41
Free Cash Flow per Basic Share	0.1	0.37	0.15	0.17	0.21	0.22	0.14	-0.25	-1.3	-0.19	0.27	0.39	0.63	0.47	0.38
Cash & Equivalents per Share	0.34	0.72	1.2	2.01	1.83	1.91	1.64	3.6	1.66	1.4	1.15	1.2	0.94	0.66	0.66
Book Value per Share	1.68	1.9	3.14	3.09	3.09	3.15	2.36	2.59	1.85	1.47	1.55	0.87	0.81	0.91	1.04
Tangible Book Value per Share	1.16	1.41	2.54	2.53	2.31	2.46	1.8	2.06	0.37	0.11	-1.8	-2.39	-2.01	-1.62	-1.33