Freddie Mac Financial Ratios — 0IKZ 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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-0.24	0.53	2.46	0.39	0.32	0.39	0.28	0.45	0.34	0.3	0.43	0.3	0.32	0.36	0.31
Return on Capital (%)	- -	- -	- -	0.4	0.33	0.39	0.28	0.45	0.34	0.31	0.43	0.3	0.33	0.36	0.31
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-78.47	71.11	103.35	75.5	80.04	78.22	79.94	73.69	64.28	55.4	69.24	54.57	62.17	61.8	57.41
Profit Margin (%)	-72.93	82.68	198.31	52.77	55.03	52.52	26.71	59.31	51.24	43.98	55.16	43.86	49.64	49.59	46.11
Net Income to Common Margin (%)	-162.91	28.25	-14.39	-16.03	-0.2	0.65	-15.41	23.2	51.24	43.98	55.16	43.86	49.64	49.59	46.11
Effective Tax Rate (%)	- -	- -	- -	30.1	31.25	32.86	66.59	19.51	20.28	20.62	20.33	19.62	20.16	19.76	19.68
Dvd Payout Ratio (%)	0.03	0.11	130.5	-410.27	3,865.22	-2,819.59	-64	-40.92	43.55	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	2,131,983	1,967,042	1,940,751	1,929,542	1,970,252	1,998,949	2,025,028	2,039,146	2,169,017	2,592,080	2,982,452	3,155,216	3,208,346	3,304,949	3,405,022
ST Debt	- -	- -	- -	134,619	113,569	68,411	63,388	45,061	101,034	4,955	- -	7,712	5,976	14,675	37,718
LT Debt	2,131,983	1,967,042	1,940,751	1,794,923	1,856,683	1,930,538	1,961,640	1,994,085	2,067,983	2,587,125	2,982,452	3,147,504	3,202,370	3,290,274	3,367,304
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-4.03	-3.9	-3.74	-4.31	-4.2	-4.02	-4.23	-3.99	-3.54	-2.68	-1.94	-1.55	-1.19	-0.8	-0.47
Long-Term Debt/Equity (%)	- -	22,284.38	15,120.77	67,707.39	63,152.48	38,040.16	- -	44,540.65	22,670.28	15,762.66	10,639.08	8,502.63	6,710.47	5,522.91	4,784.19
Long-Term Debt/Capital (%)	100.01	99.55	99.34	92.9	94.1	96.33	96.88	97.58	94.94	99.18	99.07	98.6	98.35	97.79	96.89
Long-Term Debt/Total Assets (%)	99.29	98.85	98.71	92.26	93.49	95.41	95.7	96.66	94.27	98.47	98.57	98.1	97.6	97.15	96.27
Total Debt/Equity (%)	-1,460,262.33	22,284.38	15,120.77	72,785.44	67,015.37	39,388.16	-649,047.44	45,547.15	23,777.87	15,792.85	10,639.08	8,523.46	6,722.99	5,547.54	4,837.78
Total Debt/Capital (%)	100.01	99.55	99.34	99.86	99.85	99.75	100.02	99.78	99.58	99.37	99.07	98.84	98.53	98.23	97.97
Total Debt/Total Assets (%)	99.29	98.85	98.71	99.18	99.21	98.79	98.79	98.84	98.87	98.66	98.57	98.34	97.79	97.59	97.35
Net Debt to Equity	-1,440,781.51	22,187.93	15,032.88	72,373.22	66,825.07	39,144.43	-646,852.56	45,398.01	23,731.85	15,753.18	10,608.91	8,508.19	6,712.43	5,540.21	4,831.96
Net Debt/Capital (%)	100.01	99.55	99.34	99.86	99.85	99.75	100.02	99.78	99.58	99.37	99.07	98.84	98.53	98.23	97.97
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-4.03	-3.9	-3.74	-4.31	-4.2	-4.02	-4.23	-3.99	-3.54	-2.68	-1.94	-1.55	-1.19	-0.8	-0.47
Long-Term Debt/Equity (%)	- -	22,284.38	15,120.77	67,707.39	63,152.48	38,040.16	- -	44,540.65	22,670.28	15,762.66	10,639.08	8,502.63	6,710.47	5,522.91	4,784.19
Long-Term Debt/Capital (%)	100.01	99.55	99.34	92.9	94.1	96.33	96.88	97.58	94.94	99.18	99.07	98.6	98.35	97.79	96.89
Long-Term Debt/Total Assets (%)	99.29	98.85	98.71	92.26	93.49	95.41	95.7	96.66	94.27	98.47	98.57	98.1	97.6	97.15	96.27
Total Debt/Equity (%)	-1,460,262.33	22,284.38	15,120.77	72,785.44	67,015.37	39,388.16	-649,047.44	45,547.15	23,777.87	15,792.85	10,639.08	8,523.46	6,722.99	5,547.54	4,837.78
Total Debt/Capital (%)	100.01	99.55	99.34	99.86	99.85	99.75	100.02	99.78	99.58	99.37	99.07	98.84	98.53	98.23	97.97
Total Debt/Total Assets (%)	99.29	98.85	98.71	99.18	99.21	98.79	98.79	98.84	98.87	98.66	98.57	98.34	97.79	97.59	97.35
CFO/Total Liabilities	0.48	0.26	0.85	0.46	-0.05	0.22	0.21	0.03	0.56	0.03	0.55	0.38	0.24	0.2	0.57
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	0.57	0.8	1.79	1.43	1.18	1.42	1.72	1.39	1.08	0.73	1.21	2.66	2.3	2.28	2
Days Sales Outstanding	635	458.59	204.38	256.12	309.21	256.56	212.31	263.19	338.8	499.99	300.58	137.35	158.64	159.92	182.59
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	1,001	2,477	1,716	559	231	585	2,067	6,517
- Cash & Cash Equivalents	28,442	8,513	11,281	10,928	5,595	12,369	6,848	6,677	4,198	6,510	8,455	5,653	5,041	4,369	4,093
+ Preferred Equity and Hybrid Capital	86,280	86,445	86,445	86,445	86,445	86,445	86,445	86,757	86,757	86,757	86,757	86,757	86,757	86,757	86,757
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2,131,983	1,967,042	1,940,751	1,929,542	1,970,252	1,998,949	2,025,028	2,039,146	2,169,017	2,592,080	2,982,452	3,155,216	3,208,346	3,304,949	3,405,022
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	2,086,664	2,227,879	2,658,676	3,057,301	3,230,017	3,285,757	3,385,505	3,490,887
Total Capital	2,131,837	1,975,869	1,953,586	1,932,193	1,973,192	2,004,024	2,024,716	2,043,623	2,178,139	2,608,493	3,010,485	3,192,234	3,256,068	3,364,524	3,475,406
Total Debt/Capital (%)	100.01	99.55	99.34	99.86	99.85	99.75	100.02	99.78	99.58	99.37	99.07	98.84	98.53	98.23	97.97
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.98	0.97	0.97	0.98	0.98	0.98	0.98	0.98
EV/Sales	- -	- -	- -	- -	- -	- -	- -	134.02	158.25	159.59	139.28	151.9	154.78	141.58	150.01
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	3,095.94	182.66	2,931.29	186.96	270.86	431.48	510.87	180.19
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	3,095.94	182.66	2,931.29	186.96	270.86	431.48	510.87	180.19
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	4,980	12,322	8,538	2,781	1,149	2,911	10,284	32,421
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	2,090,643	2,237,724	2,665,498	3,059,523	3,230,935	3,288,083	3,393,722	3,516,791
EV per Share	- -	- -	- -	- -	- -	- -	- -	3,209.96	3,427.19	4,089.9	4,703.11	4,968.8	5,054.55	5,207.99	5,370.1
TTM Sales	7,221	13,283	24,541	14,572	11,587	14,879	21,057	15,570	14,078	16,659	21,951	21,264	21,229	23,912	23,271
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	8,885	-934	4,395	4,224	674	12,197	907	16,353	11,925	7,615	6,627	19,373
TTM Free Cash Flow to Firm	- -	- -	- -	8,885	-934	4,395	4,224	674	12,197	907	16,353	11,925	7,615	6,627	19,373

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	- -	- -	- -	- -	- -	- -	- -	7.39	1.01	9.41	0.17	0.1	0.38	1.55	1.67
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	2,086,664	2,227,879	2,658,676	3,057,301	3,230,017	3,285,757	3,385,505	3,490,887
Low Price	- -	- -	- -	- -	- -	- -	- -	1.31	2.64	1.72	0.71	0.36	0.37	0.81	3.3
EV/Sales	- -	- -	- -	- -	- -	- -	- -	134.02	158.25	159.59	139.28	151.9	154.78	141.58	150.01
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	1.38	1.71	1.17	0.23	0.12	0.28	0.87	3.02
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	1.4	1.43	0.94	0.4	0.2	0.16	0.44	2.4
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	1.84	1.78	1.17	0.65	0.31	0.28	0.97	4.51
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	1.17	1.18	0.76	0.19	0.12	0.11	0.22	0.99
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.03	-0.02	-0.01	- -	-0.01	-0.08	-0.4
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.03	-0.02	-0.02	-0.01	-0.01	-0.04	-0.32
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	-0.02	-0.03	-0.02	-0.03	-0.01	-0.01	-0.09	-0.59
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.02	-0.02	-0.01	- -	-0.01	-0.02	-0.13
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.03	-0.02	-0.01	- -	-0.01	-0.08	-0.4
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.03	-0.02	-0.02	-0.01	-0.01	-0.04	-0.32
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	-0.02	-0.03	-0.02	-0.03	-0.01	-0.01	-0.09	-0.59
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.02	-0.02	-0.01	- -	-0.01	-0.02	-0.13
Price/Sales	- -	- -	- -	- -	- -	- -	- -	0.32	0.88	0.51	0.13	0.05	0.14	0.43	1.39
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	0.33	0.73	0.41	0.22	0.09	0.08	0.22	1.11
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	0.43	0.91	0.52	0.36	0.13	0.14	0.48	2.08
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	0.27	0.61	0.33	0.1	0.05	0.06	0.11	0.46
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	7.39	1.01	9.41	0.17	0.1	0.38	1.55	1.67
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	7.51	0.84	7.61	0.3	0.16	0.23	0.79	1.33
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	9.88	1.05	9.48	0.48	0.24	0.38	1.74	2.5
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	6.29	0.7	6.13	0.14	0.1	0.16	0.39	0.55
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	7.51	0.84	7.61	0.3	0.16	0.23	0.79	1.33
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	9.88	1.05	9.48	0.48	0.24	0.38	1.74	2.5
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	6.29	0.7	6.13	0.14	0.1	0.16	0.39	0.55
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	134.02	158.22	159.57	139.3	151.91	154.77	141.54	149.95
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	134.04	158.26	159.59	139.32	151.92	154.78	141.59	150.15
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	134.01	158.2	159.56	139.27	151.9	154.76	141.52	149.82
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	1.54	3.81	2.64	0.86	0.36	0.9	3.18	10.03
High Price	- -	- -	- -	- -	- -	- -	- -	2.06	3.97	2.66	2.42	0.88	0.9	3.56	14.98
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	2,086,681	2,227,469	2,658,348	3,057,722	3,230,168	3,285,521	3,384,493	3,489,557
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	2,087,002	2,227,983	2,658,689	3,058,315	3,230,358	3,285,757	3,385,752	3,494,108
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	2,086,515	2,227,118	2,658,078	3,057,204	3,230,017	3,285,413	3,383,961	3,486,515

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	650	650	650	650	650	650	650	650	650	650	650	650	650	650	650
Diluted Weighted Avg Shares	3,245	3,240	3,238	3,236	3,235	3,234	3,234	3,234	3,234	3,234	3,234	3,234	3,234	3,234	3,234
Basic Weighted Avg Shares	3,245	3,240	3,238	3,236	3,235	3,234	3,234	3,234	3,234	3,234	3,234	3,234	3,234	3,234	3,234
Revenue per Share	2.23	4.1	7.58	4.5	3.58	4.6	6.51	4.81	4.35	5.15	6.79	6.58	6.56	7.39	7.2
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-3.63	1.16	-1.09	-0.72	-0.01	0.03	-1	1.12	2.23	2.27	3.74	2.88	3.26	3.67	3.32
Basic EPS from Cont Ops	-1.62	3.39	15.03	2.38	1.97	2.42	1.74	2.86	2.23	2.27	3.74	2.88	3.26	3.67	3.32
Diluted EPS, GAAP	-3.63	1.16	-1.09	-0.72	-0.01	0.03	-1	1.12	2.23	2.27	3.74	2.88	3.26	3.67	3.32
Diluted EPS from Cont Ops	-1.62	3.39	15.03	2.38	1.97	2.42	1.74	2.86	2.23	2.27	3.74	2.88	3.26	3.67	3.32
Dividend per Share	2	2.23	14.7	6.06	1.7	1.54	3.38	1.28	0.97	- -	- -	- -	- -	- -	- -
Cash Flow per Share	3.18	1.62	5.11	2.75	-0.29	1.36	1.31	0.21	3.77	0.28	5.06	3.69	2.35	2.05	5.99
Free Cash Flow per Basic Share	3.18	1.62	5.11	2.75	-0.29	1.36	1.31	0.21	3.77	0.28	5.06	3.69	2.35	2.05	5.99
Cash & Equivalents per Share	368	282.15	215.68	180.72	123.89	121.72	77.6	61.9	46.72	33.65	19.18	18.75	15.28	12.72	11.4
Book Value per Share	-133.02	-119.41	-113.24	-128.91	-128.46	-125.18	-133.46	-126.57	-119.43	-108.21	-90.34	-76.51	-60.05	-41.81	-25.19
Tangible Book Value per Share	-133.02	-119.41	-113.24	-128.91	-128.46	-125.18	-133.46	-126.57	-119.43	-108.21	-90.34	-76.51	-60.05	-41.81	-25.19