Enphase Energy, Inc. Financial Ratios — E0P 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 (%)	- -	- -	-53.51	-18.48	-49.96	-315.62	- -	- -	115.11	35.44	31.82	63.29	48.52	11.3	17.93
Return on Assets (%)	-38.96	-33.45	-21.69	-5.99	-13.9	-41	-27.16	-4.57	30.6	14.01	8.87	15.39	13.57	3.1	5.09
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.58	20.28	4.99	7.92
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.69	17.14	2.98	5.91
Gross Margin (%)	19.44	25.52	28.95	32.87	30.29	17.98	19.58	29.87	35.44	44.68	40.12	41.81	46.2	47.29	46.64
EBITDA Margin (%)	-17.17	-11.81	-6.52	1.11	-2.45	-16.14	-10.61	3.56	18.72	26.41	17.85	21.75	22.72	11.93	16.17
Operating Margin (%)	-19.2	-14.38	-9.52	-1.29	-5.4	-18.27	-7.85	1.81	16.87	24.07	15.62	19.33	20.14	6.8	11.18
Incremental Operating Margin (%)	- -	- -	55.68	15.96	- -	114.3	- -	93.98	32.32	54.04	4.84	24.75	- -	38.63	52.04
Pretax Margin (%)	-21.6	-17.34	-10.76	-2.12	-5.8	-20.46	-15.84	-3.24	14.43	15.42	8.75	19.39	22.4	9.03	13.9
Profit Margin (%)	-21.6	-17.64	-11.13	-2.34	-6.18	-20.91	-15.79	-3.68	25.81	17.3	10.52	17.05	19.16	7.72	11.69
Net Income to Common Margin (%)	-21.6	-17.64	-11.13	-2.34	-6.18	-20.91	-15.79	-3.68	25.81	17.3	10.52	17.05	19.16	7.72	11.69
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.1	14.46	14.56	15.96
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-53.51	-18.48	-49.96	-315.62	- -	- -	115.11	35.44	31.82	63.29	48.52	11.3	17.93

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	34	11	9	- -	17	34	50	110	109	335	1,041	1,296	1,299	1,308	1,213
ST Debt	5	2	4	- -	17	13	17	28	6	331	90	96	5	107	640
LT Debt	29	9	5	- -	- -	21	32	82	103	5	952	1,199	1,294	1,201	572
Total Debt/EBITDA	-1.32	-0.43	-0.57	- -	-1.94	-0.65	-1.64	9.75	0.93	1.64	4.22	2.56	2.5	8.24	5.09
Net Debt/EBITDA	0.69	1.34	1.94	-10.97	1.31	-0.31	-0.68	0.31	-1.25	-1.7	3.72	1.61	1.93	5.88	3.07
Total Debt/EBIT	-1.18	-0.35	-0.39	- -	-0.88	-0.54	-1.26	68.79	1.06	1.8	4.83	2.89	2.91	16.93	7.7
Net Debt/EBIT	0.61	1.1	1.33	9.49	0.59	-0.26	-0.52	2.22	-1.42	-1.87	4.25	1.82	2.25	12.07	4.63
EBITDA to Interest Expense	-8.54	-3.98	-7.39	2.06	-17.5	-18.77	-3.7	1.05	12.06	9.74	5.46	53.72	58.88	17.82	52.68
EBITDA-CapEx/Interest Expense	-13.42	-5.99	-10.43	-5.46	-42.98	-23.41	-4.2	0.67	10.53	8.76	4.3	48.8	46.39	14.05	43.69
EBIT to Interest Expense	-9.55	-4.84	-10.78	-2.38	-38.54	-21.25	-2.74	0.54	10.87	8.88	4.78	47.75	52.2	10.16	36.42
Interest Expense	3	6	2	2	1	3	8	11	10	21	45	9	9	9	5
Common Equity/Total Assets	-74.94	46.33	34.46	30.85	25.04	0.79	-5.4	2.29	38.17	40.33	20.69	26.77	29.08	25.63	30.97
Long-Term Debt/Equity (%)	210.03	15.32	12.86	- -	- -	1,597.54	- -	1,049.74	37.71	1.01	221.21	145.29	131.53	144.19	52.64
Long-Term Debt/Capital (%)	61.33	12.81	10.58	- -	- -	59	79.56	69.44	26.95	0.6	64.66	56.54	56.68	56.09	24.88
Long-Term Debt/Total Assets (%)	27.63	7.1	4.43	- -	- -	12.7	19.11	24.01	14.39	0.41	45.77	38.89	38.24	36.96	16.3
Total Debt/Equity (%)	242.44	19.52	21.58	- -	41.01	2,607.69	-545.16	1,411.82	39.94	69.3	242.11	156.95	132.06	157.04	111.55
Total Debt/Capital (%)	70.8	16.33	17.75	- -	29.09	96.31	122.46	93.39	28.54	40.93	70.77	61.08	56.91	61.1	52.73
Total Debt/Total Assets (%)	31.89	9.04	7.44	- -	10.27	20.72	29.41	32.3	15.24	27.95	50.09	42.01	38.4	40.26	34.55
Net Debt to Equity	-126.27	-60.42	-73.4	-89.52	-27.63	1,241.23	-225.81	45.6	-53.59	-72.01	213.48	98.98	102.17	112.04	67.16
Net Debt/Capital (%)	480.66	-152.68	-276	-854.31	-38.18	92.54	179.49	31.32	-112.62	-248.9	67.91	49.58	50.4	52.66	40
EBITDA	-26	-26	-15	4	-9	-52	-30	11	117	205	247	507	520	159	238
EBITDA-CapEx	-40	-39	-21	-10	-22	-65	-34	7	102	184	194	461	410	125	198
Operating Income (Loss)	-29	-31	-22	-4	-19	-59	-22	6	105	186	216	451	461	90	165

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	0.98	1.34	1.14	0.72	0.39	0.21	0.32	0.72	1.26	1.27	2.31	2.53	3.18	2.46	1.2
Current Ratio	1.56	2.81	2.71	1.96	1.67	1.42	1.42	1.51	2.51	1.75	3.33	3.55	4.59	3.53	2.07
Quick Ratio	1.32	2.16	2.11	1.48	1.02	0.95	1.03	1.26	1.99	1.61	3.07	3.22	4.02	2.8	1.38
CFO/Avg Current Liab	-0.01	-1.04	-0.03	0.53	-0.32	-0.42	-0.33	0.14	0.8	0.59	0.72	1.38	1.19	0.86	0.14
Common Equity/Total Assets	-74.94	46.33	34.46	30.85	25.04	0.79	-5.4	2.29	38.17	40.33	20.69	26.77	29.08	25.63	30.97
Long-Term Debt/Equity (%)	210.03	15.32	12.86	- -	- -	1,597.54	- -	1,049.74	37.71	1.01	221.21	145.29	131.53	144.19	52.64
Long-Term Debt/Capital (%)	61.33	12.81	10.58	- -	- -	59	79.56	69.44	26.95	0.6	64.66	56.54	56.68	56.09	24.88
Long-Term Debt/Total Assets (%)	27.63	7.1	4.43	- -	- -	12.7	19.11	24.01	14.39	0.41	45.77	38.89	38.24	36.96	16.3
Total Debt/Equity (%)	242.44	19.52	21.58	- -	41.01	2,607.69	-545.16	1,411.82	39.94	69.3	242.11	156.95	132.06	157.04	111.55
Total Debt/Capital (%)	70.8	16.33	17.75	- -	29.09	96.31	122.46	93.39	28.54	40.93	70.77	61.08	56.91	61.1	52.73
Total Debt/Total Assets (%)	31.89	9.04	7.44	- -	10.27	20.72	29.41	32.3	15.24	27.95	50.09	42.01	38.4	40.26	34.55
CFO/Total Liabilities	-0.4	-68.02	-1.14	23.02	-17.05	-20.31	-15.95	4.86	31.53	30.21	21.35	32.98	29.04	21.26	5.64
CFO/CapEx	-0.03	-3.44	-0.14	1.73	-1.66	-2.57	-6.9	3.89	9.4	10.52	6.7	16.04	6.31	15.29	3.36
Altman's Z-Score	- -	- -	- -	4.76	1.35	-0.91	-0.22	0.75	6.15	20.1	10.59	11.69	6.53	3.44	2.1

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	11.59	9.52	7.78	8.91	7.83	6.02	4.53	4.38	5.57	4.73	5.36	6.02	5.17	3.97	6.49
Days Sales Outstanding	31.48	38.33	46.89	40.97	46.6	60.6	80.59	83.29	65.58	77.2	68.11	60.64	70.65	91.87	56.2
Inventory Turnover	15.3	10.39	9.08	12.1	7.98	7.27	7.94	10.49	16.68	11.61	14.25	12.1	6.78	3.7	3.47
Days Inventory Outstanding	23.86	35.14	40.18	30.17	45.72	50.19	45.96	34.79	21.88	31.44	25.62	30.16	53.8	98.53	105.2
Accounts Payable Turnover	13.08	14.05	17.4	15.89	11.2	8.93	7.42	5.47	7.88	6.74	9.23	11.99	10.75	6.33	6.2
Accounts Payable Turnover Days	27.91	25.98	20.97	22.96	32.58	40.86	49.21	66.76	46.3	54.18	39.54	30.45	33.96	57.66	58.84
Cash Conversion Cycle	27.43	47.49	66.1	48.18	59.74	69.92	77.34	51.32	41.16	54.46	54.19	60.35	90.49	132.74	102.56
Inventory to Cash Days	7.62	3.2	6.71	10.8	0.88	10.41	34.62	48.5	43.7	45.75	42.5	30.49	16.85	-6.66	-48.99
Inventories	11	20	17	22	41	32	26	16	32	42	74	150	214	165	288
Raw Materials	2	2	1	3	2	5	2	1	4	10	25	35	31	39	103
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8
Finished Goods	9	18	15	18	39	27	24	15	28	32	49	115	183	126	177
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	- -	- -	- -	629	155	62	214	535	3,324	22,115	24,904	36,145	18,158	9,437	4,345
- Cash & Cash Equivalents	52	45	38	42	28	18	29	106	251	679	119	473	289	369	474
+ Preferred Equity and Hybrid Capital	94	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	34	11	9	- -	17	34	50	110	109	335	1,041	1,296	1,299	1,308	1,213
Enterprise Value	- -	- -	- -	587	144	78	235	539	3,182	21,771	24,929	35,828	17,762	9,122	4,044
Total Capital	48	68	49	47	58	35	41	118	381	819	1,472	2,121	2,283	2,141	2,300
Total Debt/Capital (%)	70.8	16.33	17.75	- -	29.09	96.31	122.46	93.39	28.54	40.93	70.77	61.08	56.91	61.1	52.73
Total Debt / EV	- -	- -	- -	- -	0.12	0.44	0.21	0.2	0.03	0.02	0.04	0.04	0.07	0.14	0.3
EV/Sales	- -	- -	- -	1.71	0.4	0.24	0.82	1.7	5.1	28.11	18.04	15.37	7.75	6.86	2.75
EV/EBITDA	- -	- -	- -	153.36	- -	- -	- -	47.85	27.23	106.44	101.06	70.66	34.13	57.49	16.98
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	337.66	30.97	116.77	115.5	79.93	39.85	118.02	25.67
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	47.57	25.22	17.5	28.82
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	50.7	29.91	18.7	40.57
Diluted Market Cap	- -	- -	- -	617	151	50	207	498	3,555	24,336	26,575	38,250	19,171	9,975	4,471
Diluted Enterprise Value	- -	- -	- -	575	140	66	227	502	3,412	23,992	26,600	37,933	18,775	9,660	4,171
EV per Share	- -	- -	- -	13.42	3.14	1.25	2.73	5.03	25.84	168.81	186.18	262.59	130.87	68.87	30.85
TTM Sales	150	217	233	344	357	323	286	316	624	774	1,382	2,331	2,291	1,330	1,473
TTM EBITDA	-26	-26	-15	4	-9	-52	-30	11	117	205	247	507	520	159	238
TTM Operating Income	-29	-31	-22	-4	-19	-59	-22	6	105	186	216	451	461	90	165
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	753	704	521	140
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	707	594	488	100

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	- -	- -	- -	60.37	-4.46	-1.09	-6.35	41.59	28.6	124.31	88.73	54.77	32.69	20.78	46.62
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	337.66	30.97	116.77	115.5	79.93	39.85	118.02	25.67
Enterprise Value	- -	- -	- -	587	144	78	235	539	3,182	21,771	24,929	35,828	17,762	9,122	4,044
Low Price	- -	- -	- -	7.21	1.07	0.99	0.72	1.97	4.69	23.55	108.77	121.23	72.87	59.69	26.26
EV/Sales	- -	- -	- -	1.71	0.4	0.24	0.82	1.7	5.1	28.11	18.04	15.37	7.75	6.86	2.75
EV/EBITDA	- -	- -	- -	153.36	- -	- -	- -	47.85	27.23	106.44	101.06	70.66	34.13	57.49	16.98
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	19.56	160.69	171.39	90.23	41.57	93.81	25.26
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	12.61	65	163.37	76.62	50.03	140.08	34.1
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	25.65	180.4	246.15	114.34	84.23	179.73	55.77
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	3.39	22.07	100.23	41.29	22.64	78.6	20.01
Price/Book Value	- -	- -	- -	13.41	3.74	47.41	-23.45	68.85	12.21	45.69	57.89	43.78	18.46	11.33	4
Price/Book Value Average	- -	- -	- -	10.14	8.86	91.38	-13.04	64.83	7.87	18.48	55.19	37.18	22.22	16.92	5.4
Price/Book Value High	- -	- -	- -	16.55	17.33	163.3	-29.67	102.15	16.01	51.3	83.15	55.48	37.41	21.7	8.83
Price/Book Value Low	- -	- -	- -	6.72	1.19	47.41	-6.76	27.08	2.12	6.27	33.86	20.04	10.05	9.49	3.17
Price/Tangible Book Value	- -	- -	- -	15.2	4.37	-18.63	-16.09	-10.23	15.33	51.38	164.76	70.53	25.92	16.3	5.11
Price/Tangible Book Value Average	- -	- -	- -	11.5	10.35	-35.9	-8.94	-9.64	9.88	20.78	157.05	59.89	31.2	24.33	6.9
Price/Tangible Book Value High	- -	- -	- -	18.77	20.24	-64.16	-20.35	-15.18	20.1	57.69	236.63	89.37	52.52	31.22	11.29
Price/Tangible Book Value Low	- -	- -	- -	7.62	1.38	-18.63	-4.64	-4.03	2.66	7.06	96.35	32.28	14.12	13.65	4.05
Price/Sales	- -	- -	- -	1.79	0.42	0.16	0.72	1.58	5.05	27.8	18.04	15.38	7.96	7.24	2.95
Price/Sales Average	- -	- -	- -	1.36	1	0.3	0.4	1.48	3.25	11.25	17.19	13.06	9.59	10.81	3.98
Price/Sales High	- -	- -	- -	2.22	1.96	0.53	0.91	2.34	6.62	31.21	25.91	19.49	16.14	13.87	6.52
Price/Sales Low	- -	- -	- -	0.9	0.13	0.16	0.21	0.62	0.88	3.82	10.55	7.04	4.34	6.06	2.34
Price/Cash Flow	- -	- -	- -	25.48	-7.15	-1.52	-7.26	30.89	22.66	99.53	70.81	48.14	26.19	18.75	31.84
Price/Cash Flow Average	- -	- -	- -	19.28	-16.91	-2.92	-4.04	29.08	14.61	40.26	67.5	40.88	31.52	27.99	42.98
Price/Cash Flow High	- -	- -	- -	31.46	-33.07	-5.23	-9.19	45.83	29.72	111.74	101.7	61	53.06	35.92	70.31
Price/Cash Flow Low	- -	- -	- -	12.77	-2.26	-1.52	-2.09	12.15	3.93	13.67	41.41	22.03	14.26	15.71	25.23
Price/Free Cash Flow Average	- -	- -	- -	45.67	-10.55	-2.1	-3.53	39.16	18.44	50.28	84.58	46.51	39.35	31.03	62.94
Price/Free Cash Flow High	- -	- -	- -	74.53	-20.63	-3.76	-8.03	61.71	37.51	139.56	127.43	69.4	66.25	39.81	102.94
Price/Free Cash Flow Low	- -	- -	- -	30.26	-1.41	-1.09	-1.83	16.36	4.96	17.07	51.89	25.06	17.81	17.41	36.94
EV/Sales Average	- -	- -	- -	1.26	1	0.42	0.49	1.61	3.2	11.11	17.19	13.03	9.37	10.36	3.78
EV/Sales High	- -	- -	- -	2.14	1.98	0.71	1.02	2.52	6.75	31.62	25.9	19.51	15.89	13.35	6.31
EV/Sales Low	- -	- -	- -	0.8	0.11	0.24	0.29	0.68	0.7	3.48	10.56	6.96	4.14	5.71	2.13
EV/EBITDA Average	- -	- -	- -	113.35	- -	- -	- -	45.07	17.12	42.05	96.34	59.91	41.23	86.82	23.37
EV/EBITDA High	- -	- -	- -	191.92	- -	- -	- -	70.84	36.09	119.7	145.1	89.7	69.94	111.95	39.02
EV/EBITDA Low	- -	- -	- -	71.41	- -	- -	- -	19.01	3.72	13.17	59.14	32	18.24	47.84	13.19
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	318.09	19.47	46.13	110.11	67.76	48.14	178.24	35.33
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	499.93	41.04	131.32	165.84	101.46	81.66	229.84	59
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	134.15	4.23	14.44	67.59	36.19	21.3	98.22	19.95
Last Price	- -	- -	- -	14.38	3.39	0.99	2.49	5	27	171.48	186	264.91	133.79	71.25	33.15
High Price	- -	- -	- -	17.76	15.68	3.41	3.15	7.42	35.41	192.52	267.13	335.67	271.1	136.5	73.19
Enterprise Value Average	- -	- -	- -	434	356	135	140	508	2,000	8,601	23,764	30,376	21,459	13,777	5,565
Enterprise Value High	- -	- -	- -	735	707	228	291	798	4,216	24,484	35,793	45,482	36,398	17,765	9,293
Enterprise Value Low	- -	- -	- -	274	38	78	82	214	434	2,693	14,589	16,223	9,494	7,592	3,142

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	39	41	42	44	46	62	86	107	123	129	134	136	136	132	131
Diluted Weighted Avg Shares	39	31	42	43	45	51	83	100	132	142	143	144	143	140	135
Basic Weighted Avg Shares	39	31	42	43	45	51	83	100	117	126	134	135	136	135	131
Revenue per Share	3.81	7.05	5.59	8.02	8	6.39	3.45	3.17	5.35	6.17	10.31	17.22	16.8	9.84	11.23
EBITDA per Share	-0.65	-0.83	-0.36	0.09	-0.2	-1.03	-0.37	0.11	1	1.63	1.84	3.75	3.82	1.17	1.82
Operating Income per Share	-0.73	-1.01	-0.53	-0.1	-0.43	-1.17	-0.27	0.06	0.9	1.48	1.61	3.33	3.38	0.67	1.26
Basic EPS, GAAP	-0.82	-1.24	-0.62	-0.19	-0.49	-1.34	-0.54	-0.12	1.38	1.07	1.09	2.94	3.22	0.76	1.31
Basic EPS from Cont Ops	-0.82	-1.24	-0.62	-0.19	-0.49	-1.34	-0.54	-0.12	1.38	1.07	1.09	2.94	3.22	0.76	1.31
Diluted EPS, GAAP	-0.82	-1.24	-0.62	-0.19	-0.49	-1.34	-0.54	-0.12	1.22	0.94	1.02	2.75	3.06	0.73	1.28
Diluted EPS from Cont Ops	-0.82	-1.24	-0.62	-0.19	-0.49	-1.34	-0.54	-0.12	1.22	0.94	1.02	2.75	3.06	0.73	1.28
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.01	-1.45	-0.02	0.56	-0.47	-0.65	-0.34	0.16	1.19	1.72	2.63	5.5	5.11	3.8	1.04
Free Cash Flow per Basic Share	-0.38	-1.87	-0.17	0.24	-0.76	-0.91	-0.39	0.12	1.06	1.56	2.23	5.16	4.3	3.55	0.73
Cash & Equivalents per Share	1.31	1.11	0.91	0.96	0.62	0.29	0.34	0.99	2.04	5.27	7.59	11.82	12.49	12.25	11.54
Book Value per Share	-2.03	1.39	0.95	1.07	0.9	0.02	-0.11	0.07	2.21	3.75	3.21	6.05	7.25	6.29	8.29
Tangible Book Value per Share	-2.03	1.39	0.95	0.95	0.77	-0.05	-0.15	-0.49	1.76	3.34	1.13	3.76	5.16	4.37	6.48