Corsa Coal Corp. Financial Ratios — CRSXQ Stock

Profitability (USD)

	2010 Y	2011 Y	2012 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
As of date	11/30/2010	11/30/2011	11/30/2012	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

Return on Common Equity (%)	-4.58	-26.04	-36.39	-0.72	66.98	-29.35	-143.8	-124.22	113.77	2.48	-2.72	-80.08	2.35	-36.75	32.01
Return on Assets (%)	-4	-18.19	-21.56	-0.38	39.28	-14.76	-48.11	-17.76	27.43	0.83	-0.98	-23.66	0.73	-13.59	12.27
Return on Capital (%)	- -	- -	- -	-0.57	56.91	- -	- -	- -	43.76	- -	- -	- -	3.56	- -	28.59
Return on Invested Capital (%)	- -	- -	- -	-1.6	8.01	- -	- -	- -	80.61	- -	- -	- -	-5.45	- -	21.41
Gross Margin (%)	- -	0.99	9.25	30.24	13.27	-10.95	-103.01	-13.59	59.74	10.91	6.6	-44.83	2.36	-3.98	16.32
EBITDA Margin (%)	- -	-17.57	-2.56	22.24	18.69	-0.72	-87.59	-7.77	57.6	12.57	11	-37.23	7.35	-3	17.89
Operating Margin (%)	- -	-33.09	-20	13.04	7.22	-19.31	-116.23	-28.6	51.68	2.59	-0.84	-47.91	-4.69	-10.68	9.71
Incremental Operating Margin (%)	- -	- -	83.59	101.38	- -	- -	1,099.38	- -	116.28	- -	26.12	57.54	1,852.93	- -	117.96
Pretax Margin (%)	- -	-39.62	-51.88	3.9	53.19	-29.53	-118.58	-35.2	49.93	1.17	-0.22	-49.53	1.07	-16.72	12.2
Profit Margin (%)	- -	-39.62	-51.88	-0.47	49.62	-30.46	-107.92	-36.98	32.07	0.92	-1.17	-44.15	1.18	-16.72	11.95
Net Income to Common Margin (%)	- -	-39.62	-51.88	-0.47	49.62	-30.46	-107.92	-36.98	32.07	0.92	-1.17	-44.15	1.18	-16.72	11.95
Effective Tax Rate (%)	- -	- -	- -	112.02	6.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.05
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-4.58	-26.04	-36.39	-0.72	66.98	-29.35	-143.8	-124.22	113.77	2.48	-2.72	-80.08	2.35	-36.75	32.01

Credit (USD)

Credit Ratios API ChatGPT

	2010 Y	2011 Y	2012 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
As of date	11/30/2010	11/30/2011	11/30/2012	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

Total Debt	5	34	37	10	18	34	40	43	36	35	29	38	33	32	22
ST Debt	5	26	30	4	10	7	9	9	3	12	4	6	5	9	2
LT Debt	- -	8	7	7	8	28	31	34	32	23	25	32	28	23	20
Total Debt/EBITDA	-6.79	-4.12	-26.91	0.63	0.93	-34.11	-0.35	-5.74	0.29	1.06	1.13	-0.79	3.37	-6.46	0.61
Net Debt/EBITDA	-5.45	-2.11	-17.82	0.01	-0.7	-11.17	-0.19	-1.25	0.08	0.35	0.72	-0.11	1.39	-3.09	0.15
Total Debt/EBIT	-6.79	-2.18	-3.43	1.08	2.29	-1.3	-0.27	-1.64	0.31	4.21	-67.63	-0.56	-4.82	-1.91	0.98
Net Debt/EBIT	-5.45	-1.12	-2.27	0.02	-1.72	-0.43	-0.14	-0.36	0.09	1.39	-43.29	-0.08	-1.99	-0.91	0.24
EBITDA to Interest Expense	-0.83	-27.67	-0.92	31.24	45.1	-0.53	-25.37	-1.41	20.99	5.55	5.61	-23.48	3.57	-1.58	6.68
EBITDA-CapEx/Interest Expense	-0.92	-133.79	-10.46	17.65	30.74	-9.66	-28.2	-2.61	16.76	2.02	3.99	-24.39	0.36	-3.23	5.4
EBIT to Interest Expense	-0.83	-52.12	-7.22	18.32	17.43	-14.29	-33.67	-5.18	18.83	1.14	-0.43	-30.22	-2.28	-5.61	3.62
Interest Expense	1	- -	1	1	- -	2	4	5	6	6	5	2	3	3	5
Common Equity/Total Assets	87.36	59.8	58.68	38.93	64.01	42.93	15.84	12.75	31.54	35.69	36.78	20.28	41.43	31.98	44.71
Long-Term Debt/Equity (%)	- -	10.07	9.78	31.36	6.33	13.28	48.29	57.99	22.41	15.48	16.76	36.13	31.36	37.54	23.57
Long-Term Debt/Capital (%)	- -	7.01	6.53	21.15	5.57	11.39	29.8	33.46	17.96	12.54	14.07	25.23	22.98	24.66	18.8
Long-Term Debt/Total Assets (%)	- -	6.02	5.74	12.21	4.05	7.29	15.18	17.02	10.52	8.25	9.41	15.08	12.99	12	10.54
Total Debt/Equity (%)	7.52	43.68	49.81	48.26	13.7	16.64	62.02	73.33	24.83	23.45	19.1	43.2	36.43	52.24	25.33
Total Debt/Capital (%)	7	30.4	33.25	32.55	12.05	14.26	38.28	42.31	19.89	18.99	16.04	30.17	26.7	34.32	20.21
Total Debt/Total Assets (%)	6.57	26.12	29.23	18.79	8.77	9.13	19.49	21.52	11.65	12.5	10.72	18.03	15.09	16.71	11.33
Net Debt to Equity	6.04	22.38	32.99	0.72	-10.26	5.45	33.31	16.01	7.35	7.74	12.23	5.81	15.01	24.94	6.07
Net Debt/Capital (%)	5.69	17.13	23.28	0.58	-10.44	4.96	22.64	12.35	6.65	6.63	10.52	5.04	12.28	17.71	5.42
EBITDA	-1	-8	-1	16	19	-1	-113	-8	125	33	26	-48	10	-5	35
EBITDA-CapEx	-1	-40	-16	9	13	-18	-126	-14	100	12	18	-50	1	-10	29
Operating Income (Loss)	-1	-16	-11	10	7	-27	-150	-28	112	7	-2	-62	-6	-18	19

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2010 Y	2011 Y	2012 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
As of date	11/30/2010	11/30/2011	11/30/2012	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

Cash Ratio	0.1	0.29	0.15	0.3	0.93	0.28	0.3	0.78	0.37	0.2	0.13	1.2	0.39	0.18	0.44
Current Ratio	0.12	0.48	0.42	0.7	1.33	1.46	1.16	1.47	1.32	1.08	1.51	2.08	1.44	0.77	1.38
Quick Ratio	0.12	0.34	0.23	0.57	1.16	0.82	0.71	1.01	0.86	0.75	1.04	1.47	1.06	0.45	0.98
CFO/Avg Current Liab	-0.09	-0.19	-0.21	0.5	1.06	-0.4	0.22	-0.08	0.7	0.33	0.35	0.41	0.15	0.22	0.89
Common Equity/Total Assets	87.36	59.8	58.68	38.93	64.01	42.93	15.84	12.75	31.54	35.69	36.78	20.28	41.43	31.98	44.71
Long-Term Debt/Equity (%)	- -	10.07	9.78	31.36	6.33	13.28	48.29	57.99	22.41	15.48	16.76	36.13	31.36	37.54	23.57
Long-Term Debt/Capital (%)	- -	7.01	6.53	21.15	5.57	11.39	29.8	33.46	17.96	12.54	14.07	25.23	22.98	24.66	18.8
Long-Term Debt/Total Assets (%)	- -	6.02	5.74	12.21	4.05	7.29	15.18	17.02	10.52	8.25	9.41	15.08	12.99	12	10.54
Total Debt/Equity (%)	7.52	43.68	49.81	48.26	13.7	16.64	62.02	73.33	24.83	23.45	19.1	43.2	36.43	52.24	25.33
Total Debt/Capital (%)	7	30.4	33.25	32.55	12.05	14.26	38.28	42.31	19.89	18.99	16.04	30.17	26.7	34.32	20.21
Total Debt/Total Assets (%)	6.57	26.12	29.23	18.79	8.77	9.13	19.49	21.52	11.65	12.5	10.72	18.03	15.09	16.71	11.33
CFO/Total Liabilities	-4.65	-8.17	-15.31	41.79	28.31	-8.33	6.46	-1.91	19.03	13.44	12.43	8.73	3.13	5.95	27.71
CFO/CapEx	-5.53	-0.13	-0.56	1.98	3.4	-0.82	0.71	-0.42	1.23	0.84	1.99	5.78	0.46	1.49	4.33
Altman's Z-Score	- -	29.82	9.91	19.51	19.38	11.77	-1.56	-0.04	2.16	0.87	0.61	-1.02	-0.05	-0.62	0.57

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2010 Y	2011 Y	2012 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
As of date	11/30/2010	11/30/2011	11/30/2012	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

Accounts Receivable Turnover	- -	54.04	22.62	19.39	21.44	11.16	9.63	13.49	12.67	10	8.42	7.64	13.18	12.99	15.91
Days Sales Outstanding	- -	6.75	16.14	18.82	17.02	32.7	37.9	27.05	28.8	36.52	43.37	47.79	27.69	28.1	22.94
Inventory Turnover	- -	20.34	10.71	18.7	45.68	13.61	16.59	9.31	5.24	13.82	18.51	18.96	14.23	19.13	19.89
Days Inventory Outstanding	- -	17.95	34.07	19.52	7.99	26.81	22	39.22	69.66	26.41	19.72	19.25	25.65	19.08	18.35
Accounts Payable Turnover	- -	- -	- -	- -	13.45	10.67	- -	- -	- -	10.06	16.32	24.17	12.62	11.63	14.64
Accounts Payable Turnover Days	- -	- -	- -	- -	27.13	34.2	- -	- -	- -	36.3	22.36	15.1	28.92	31.39	24.94
Cash Conversion Cycle	- -	- -	- -	- -	-2.12	25.31	- -	- -	- -	26.63	40.73	51.93	24.42	15.79	16.35
Inventory to Cash Days	- -	-11.19	-17.94	-0.7	9.03	5.89	15.9	-12.17	-40.86	10.11	23.65	28.54	2.04	9.02	4.58
Inventories	- -	5	4	1	3	20	12	12	21	13	10	9	9	9	7
Raw Materials	- -	3	2	- -	1	13	10	6	8	9	6	6	6	7	6
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	1	2	1	2	7	2	6	- -	4	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	14	- -	5	3	3	2	1

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2010 Y	2011 Y	2012 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
As of date	11/30/2010	11/30/2011	11/30/2012	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

Market Capitalization	- -	2,670	916	977	2,228	3,267	248	220	155	51	25	26	52	15	31
- Cash & Cash Equivalents	1	10	6	5	20	14	9	26	21	10	4	24	13	7	11
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	45	32	33	47	50	52	45	- -	- -	- -
+ Total Debt	5	34	37	10	18	34	40	43	36	35	29	38	33	32	22
Enterprise Value	- -	2,694	947	982	2,226	3,333	310	271	218	126	101	85	71	40	41
Total Capital	71	113	111	32	148	242	103	102	180	186	180	126	122	94	107
Total Debt/Capital (%)	7	30.4	33.25	32.55	12.05	14.26	38.28	42.31	19.89	18.99	16.04	30.17	26.7	34.32	20.21
Total Debt / EV	- -	0.01	0.04	0.01	0.01	0.01	0.13	0.16	0.16	0.28	0.29	0.45	0.46	0.8	0.52
EV/Sales	- -	56.65	17.68	13.34	21.81	23.71	2.4	2.79	1	0.47	0.44	0.66	0.54	0.24	0.21
EV/EBITDA	- -	- -	- -	60	116.66	- -	- -	- -	1.74	3.78	3.96	- -	7.38	- -	1.17
EV/EBIT	- -	- -	- -	102.33	287.06	- -	- -	- -	1.91	15.01	- -	- -	- -	- -	1.88
EV/Cash Flow to Firm	- -	- -	- -	70.08	105.73	- -	- -	- -	5.88	- -	- -	- -	10.71	- -	1.2
EV/Free Cash Flow to Firm	- -	- -	- -	142.43	148.65	- -	- -	- -	18.44	- -	- -	- -	- -	- -	1.49
Diluted Market Cap	- -	2,574	901	1,271	1,667	2,381	221	189	159	52	25	26	50	15	31
Diluted Enterprise Value	- -	2,598	932	1,276	1,665	2,446	283	240	221	127	101	85	70	40	42
EV per Share	- -	224.29	65.33	67.76	66.73	55.98	4.49	2.87	2.3	1.33	1.07	0.89	0.69	0.39	0.4
TTM Sales	- -	48	54	74	102	141	129	97	218	266	232	128	131	166	197
TTM EBITDA	-1	-8	-1	16	19	-1	-113	-8	125	33	26	-48	10	-5	35
TTM Operating Income	-1	-16	-11	10	7	-27	-150	-28	112	7	-2	-62	-6	-18	19
TTM Cash Flow to Firm	- -	- -	- -	14	21	- -	- -	- -	37	- -	- -	- -	7	- -	34
TTM Free Cash Flow to Firm	- -	- -	- -	7	15	- -	- -	- -	12	- -	- -	- -	-2	- -	28

Multiples (USD)

Valuation Multiples API ChatGPT

	2010 Y	2011 Y	2012 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
As of date	11/30/2010	11/30/2011	11/30/2012	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

Price/Free Cash Flow	- -	-70.77	-40.72	182.66	114.33	-75.47	-60.82	-20.73	27.17	-14.82	3.35	2.95	-10.56	5.95	1.4
EV/EBIT	- -	- -	- -	102.33	287.06	- -	- -	- -	1.91	15.01	- -	- -	- -	- -	1.88
Enterprise Value	- -	2,694	947	982	2,226	3,333	310	271	218	126	101	85	71	40	41
Low Price	- -	190.8	34.8	34.8	32.92	46.12	3.6	2	1	0.37	0.18	0.08	0.21	0.14	0.13
EV/Sales	- -	56.65	17.68	13.34	21.81	23.71	2.4	2.79	1	0.47	0.44	0.66	0.54	0.24	0.21
EV/EBITDA	- -	- -	- -	60	116.66	- -	- -	- -	1.74	3.78	3.96	- -	7.38	- -	1.17
Price/Earnings	- -	- -	- -	- -	32.91	- -	- -	- -	2.23	20.73	- -	- -	32.12	- -	1.32
Price/Earnings Average	- -	- -	- -	- -	27.34	- -	- -	- -	1.98	41.22	- -	- -	26.35	- -	1.43
Price/Earnings High	- -	- -	- -	- -	40.2	- -	- -	- -	3.92	84.72	- -	- -	56.03	- -	2.94
Price/Earnings Low	- -	- -	- -	- -	16.22	- -	- -	- -	1.36	14.34	- -	- -	13.81	- -	0.59
Price/Book Value	- -	33.91	12.38	45.49	17.17	20.17	7.73	8.58	1.6	0.5	0.25	0.61	0.58	0.25	0.36
Price/Book Value Average	- -	33.75	22.98	72.55	14.26	27.56	66.69	86.94	1.43	1	0.42	0.38	0.47	0.55	0.39
Price/Book Value High	- -	37.5	44.5	145.62	20.98	39.94	133.1	169.46	2.82	2.06	0.64	0.72	1.01	1.23	0.81
Price/Book Value Low	- -	29.11	6.82	23.49	8.46	16.95	7.73	7.38	0.98	0.35	0.18	0.18	0.25	0.23	0.16
Price/Tangible Book Value	- -	33.91	12.38	45.49	17.17	20.17	7.73	8.58	1.6	0.5	0.25	0.61	0.58	0.25	0.36
Price/Tangible Book Value Average	- -	33.75	22.98	72.55	14.26	27.56	66.69	86.94	1.43	1	0.42	0.38	0.47	0.55	0.39
Price/Tangible Book Value High	- -	37.5	44.5	145.62	20.98	39.94	133.1	169.46	2.82	2.06	0.64	0.72	1.01	1.23	0.81
Price/Tangible Book Value Low	- -	29.11	6.82	23.49	8.46	16.95	7.73	7.38	0.98	0.35	0.18	0.18	0.25	0.23	0.16
Price/Sales	- -	54.13	16.82	17.27	16.33	16.94	1.71	1.95	0.71	0.19	0.11	0.2	0.38	0.09	0.16
Price/Sales Average	- -	53.87	31.23	27.54	13.57	23.14	14.73	19.77	0.64	0.38	0.18	0.13	0.31	0.21	0.17
Price/Sales High	- -	59.86	60.46	55.28	19.95	33.54	29.41	38.53	1.26	0.78	0.27	0.24	0.66	0.46	0.35
Price/Sales Low	- -	46.46	9.26	8.92	8.05	14.23	1.71	1.68	0.43	0.13	0.08	0.06	0.16	0.09	0.07
Price/Cash Flow	- -	-595.09	-112.94	90.29	80.69	-167.72	24.59	-69.58	5	2.87	1.67	2.44	12.59	1.95	1.06
Price/Cash Flow Average	- -	-592.2	-209.71	144	67.03	-229.16	212.2	-705.19	4.45	5.7	2.83	1.53	10.33	4.38	1.15
Price/Cash Flow High	- -	-658.06	-406	289.04	98.57	-332.13	423.49	-1,374.45	8.79	11.72	4.29	2.85	21.96	9.69	2.37
Price/Cash Flow Low	- -	-510.81	-62.19	46.62	39.77	-140.95	24.59	-59.88	3.04	1.98	1.19	0.72	5.41	1.86	0.48
Price/Free Cash Flow Average	- -	-70.43	-75.6	291.3	94.98	-103.12	-524.86	-210.1	24.2	-29.47	5.67	1.85	-8.66	13.35	1.51
Price/Free Cash Flow High	- -	-78.26	-146.37	584.73	139.66	-149.45	-1,047.48	-409.5	47.81	-60.57	8.61	3.45	-18.42	29.54	3.12
Price/Free Cash Flow Low	- -	-60.75	-22.42	94.31	56.34	-63.42	-60.82	-17.84	16.55	-10.25	2.38	0.88	-4.54	5.66	0.63
EV/Sales Average	- -	56.38	32.33	21.24	18.11	32.23	17.04	23.49	0.92	0.66	0.51	0.58	0.47	0.36	0.22
EV/Sales High	- -	62.6	62.06	42.56	26.64	46.51	33.53	45.29	1.54	1.07	0.6	0.69	0.83	0.61	0.4
EV/Sales Low	- -	48.7	9.99	6.92	10.74	20	2.4	2.47	0.72	0.42	0.41	0.52	0.32	0.24	0.12
EV/EBITDA Average	- -	- -	- -	95.5	96.9	- -	- -	- -	1.6	5.28	4.63	- -	6.42	- -	1.25
EV/EBITDA High	- -	- -	- -	191.38	142.54	- -	- -	- -	2.68	8.49	5.47	- -	11.35	- -	2.26
EV/EBITDA Low	- -	- -	- -	31.13	57.43	- -	- -	- -	1.25	3.3	3.69	- -	4.34	- -	0.69
EV/EBIT Average	- -	- -	- -	162.88	238.42	- -	- -	- -	1.76	21.01	- -	- -	- -	- -	2
EV/EBIT High	- -	- -	- -	326.4	350.72	- -	- -	- -	2.95	33.74	- -	- -	- -	- -	3.63
EV/EBIT Low	- -	- -	- -	53.1	141.32	- -	- -	- -	1.38	13.14	- -	- -	- -	- -	1.1
Last Price	- -	222.28	63.2	67.4	66.8	54.88	3.6	2.33	1.64	0.54	0.26	0.28	0.5	0.15	0.3
High Price	- -	245.8	227.2	215.76	81.6	108.68	62	46	2.89	2.2	0.67	0.32	0.87	0.73	0.67
Enterprise Value Average	- -	2,681	1,732	1,563	1,849	4,530	2,204	2,279	201	177	118	75	62	59	44
Enterprise Value High	- -	2,977	3,324	3,133	2,720	6,536	4,337	4,393	336	284	140	89	110	101	80
Enterprise Value Low	- -	2,316	535	510	1,096	2,811	310	240	157	110	94	66	42	40	24

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2010 Y	2011 Y	2012 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
As of date	11/30/2010	11/30/2011	11/30/2012	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

Shares Outstanding	1	12	14	14	33	60	69	94	95	95	95	95	103	103	104
Diluted Weighted Avg Shares	1	12	14	19	25	43	61	81	97	96	95	95	100	103	105
Basic Weighted Avg Shares	1	12	14	19	25	43	61	81	95	95	95	95	100	103	103
Revenue per Share	- -	4.11	3.76	3.9	4.09	3.24	2.11	1.19	2.3	2.81	2.45	1.36	1.32	1.61	1.9
EBITDA per Share	-0.77	-0.72	-0.1	0.87	0.76	-0.02	-1.85	-0.09	1.33	0.35	0.27	-0.5	0.1	-0.05	0.34
Operating Income per Share	-0.77	-1.36	-0.75	0.51	0.3	-0.63	-2.45	-0.34	1.19	0.07	-0.02	-0.65	-0.06	-0.17	0.19
Basic EPS, GAAP	-1.61	-1.63	-1.95	-0.02	2.03	-0.99	-2.28	-0.44	0.74	0.03	-0.03	-0.6	0.02	-0.27	0.23
Basic EPS from Cont Ops	-1.61	-1.63	-1.95	-0.02	2.03	-0.99	-2.49	-0.42	1.15	0.06	-0.01	-0.67	0.01	-0.27	0.23
Diluted EPS, GAAP	-1.61	-1.63	-1.95	-0.02	2.03	-0.99	-2.28	-0.44	0.72	0.03	-0.03	-0.6	0.02	-0.27	0.22
Diluted EPS from Cont Ops	-1.61	-1.63	-1.95	-0.02	2.03	-0.99	-2.49	-0.42	1.12	0.06	-0.01	-0.67	0.01	-0.27	0.22
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.47	-0.37	-0.56	0.75	0.83	-0.33	0.15	-0.03	0.33	0.19	0.15	0.11	0.04	0.08	0.28
Free Cash Flow per Basic Share	-0.55	-3.14	-1.55	0.37	0.58	-0.73	-0.06	-0.11	0.06	-0.04	0.08	0.09	-0.05	0.02	0.22
Cash & Equivalents per Share	0.8	0.86	0.42	0.36	0.6	0.23	0.14	0.27	0.22	0.11	0.05	0.26	0.12	0.07	0.11
Book Value per Share	53.95	6.56	5.11	1.48	3.89	2.72	0.47	0.27	1.03	1.07	1.05	0.45	0.86	0.6	0.82
Tangible Book Value per Share	53.95	6.56	5.11	1.48	3.89	2.72	0.47	0.27	1.03	1.07	1.05	0.45	0.86	0.6	0.82