EMMIS CORPORATION Financial Ratios — EMMS Stock

Profitability (USD)

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020

Return on Common Equity (%)	96.31	41.04	-4.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.99	52.55
Return on Assets (%)	21.45	8.35	-0.12	-31.96	-19.82	-3.21	6.44	14.53	16.5	-33.27	0.65	4.33	29.31	9.18	21.96
Return on Capital (%)	- -	11.43	- -	- -	- -	- -	- -	- -	- -	- -	0.53	- -	- -	12.92	- -
Return on Invested Capital (%)	- -	2.22	- -	- -	- -	- -	- -	- -	- -	- -	-1.43	- -	- -	7.1	- -
Gross Margin (%)	33.22	28.79	19.36	16.37	15.01	19.83	17.27	21.43	22.49	23.93	20.76	16.07	19.35	2.59	16.89
EBITDA Margin (%)	14.65	20.66	9.77	-105.97	-63.58	9.8	7	10.85	13.19	-11.83	11	17.11	63.59	54.36	-41.52
Operating Margin (%)	9.45	16.62	11.3	12.35	5.1	9.97	5.49	9.93	11.82	14.45	12.63	8.54	9.69	-26.75	-33.4
Incremental Operating Margin (%)	- -	- -	91.35	- -	39.22	- -	73.43	- -	52.69	30.88	79.23	64.64	5.95	23.08	1,432.6
Pretax Margin (%)	-10.29	0.87	-4.34	-118.77	-65.46	-1.14	1.7	-4.52	7.11	-24.81	0.76	6.11	49.18	31.34	-85.92
Profit Margin (%)	94.79	31.59	-0.4	-97.51	-50.57	-7.19	12.95	22.32	21.2	-41.72	0.91	6.11	55.31	58.54	127.13
Net Income to Common Margin (%)	92.41	29.09	-3.08	-100.41	-54.33	-11.67	8.7	21.4	21.2	-41.72	0.84	6.11	55.31	58.54	127.13
Effective Tax Rate (%)	- -	64.48	- -	- -	- -	- -	- -	- -	- -	- -	117.22	- -	- -	28.42	- -
Dvd Payout Ratio (%)	- -	-1,907.29	-34.09	-1.35	4.18	58.79	-27.13	-213.98	- -	- -	5.62	- -	- -	- -	- -
Sustainable Growth Rate (%)	96.31	823.72	-5.75	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.99	52.55

Credit (USD)

Credit Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020

Total Debt	797	502	442	421	341	331	238	144	127	258	246	214	139	81	65
ST Debt	129	5	6	4	3	3	8	12	13	7	18	24	16	32	9
LT Debt	668	497	436	417	338	328	230	131	115	251	228	190	123	49	57
Total Debt/EBITDA	14.42	6.76	13.47	-1.29	-2.21	15.6	16.79	6.75	4.71	-9.15	9.65	5.83	1.47	3.73	-3.97
Net Debt/EBITDA	11.87	6.48	12.88	-1.17	-2.17	15.32	16.39	6.34	4.51	-9.02	9.47	5.52	1.43	3.53	2.28
Total Debt/EBIT	22.36	8.4	22.11	-1.24	-2.06	23.18	25.2	8.68	5.74	-7.56	12.49	6.71	1.53	3.99	-3.71
Net Debt/EBIT	18.41	8.05	21.13	-1.12	-2.02	22.76	24.6	8.15	5.5	-7.45	12.26	6.35	1.48	3.77	2.13
EBITDA to Interest Expense	- -	- -	0.96	-13.02	-6.21	1.29	0.71	1.02	3.83	-1.65	1.34	2.04	6.24	3.03	-4.32
EBITDA-CapEx/Interest Expense	- -	- -	0.77	-13.84	-6.41	1.08	0.45	0.86	3.4	-1.85	1.16	1.88	6.12	3	-4.4
EBIT to Interest Expense	- -	- -	1.11	1.52	0.5	1.31	0.56	0.93	3.43	2.01	1.54	1.02	0.95	-1.49	-3.47
Interest Expense	- -	- -	34	25	25	16	20	21	7	17	19	18	15	7	4
Common Equity/Total Assets	17.96	19.71	21.38	-8.12	-35.92	-40.16	-29.71	-3.82	13.47	-17.75	-16.6	-12.77	17.55	30.37	54.02
Long-Term Debt/Equity (%)	208.61	172.19	146.68	- -	- -	- -	- -	354.44	137.85	- -	- -	- -	156.97	48.58	47.24
Long-Term Debt/Capital (%)	59.78	62.89	59.01	100.66	159.6	173.38	124.64	72.76	54.51	102.16	98.52	90.67	56.57	26.9	30.56
Long-Term Debt/Total Assets (%)	44.16	41.17	38.27	56.43	67.8	69.36	67.41	50.26	43.31	75.68	72.02	65.8	45.31	20.51	25.52
Total Debt/Equity (%)	248.95	173.78	148.57	-6,020.87	-263.38	-233.12	-445.17	387.13	152.9	-2,119.94	-1,735.81	-5,327.99	177.46	80.61	54.6
Total Debt/Capital (%)	71.34	63.47	59.77	101.69	161.21	175.12	128.97	79.47	60.46	104.95	106.11	101.91	63.96	44.63	35.32
Total Debt/Total Assets (%)	52.7	41.55	38.77	57.01	68.49	70.06	69.75	54.9	48.04	77.74	77.57	73.95	51.22	34.03	29.49
Net Debt to Equity	204.97	166.6	142.01	-5,438.71	-258.12	-228.85	-434.65	363.58	146.53	-2,089.74	-1,704.32	-5,045.39	172.21	76.28	-31.32
Net Debt/Capital (%)	67.21	62.49	58.68	101.87	163.24	177.61	129.88	78.43	59.44	105.03	106.23	102.02	63.26	43.27	-40.67
EBITDA	55	74	33	-326	-154	21	14	21	27	-28	25	37	94	22	-16
EBITDA-CapEx	43	69	27	-347	-159	18	9	18	24	-32	22	34	93	21	-17
Operating Income (Loss)	36	60	38	38	12	22	11	19	24	34	29	18	14	-11	-13

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020

Cash Ratio	0.63	0.35	0.32	0.7	0.12	0.12	0.1	0.19	0.11	0.09	0.09	0.21	0.13	0.08	4.56
Current Ratio	1.15	2.03	1.85	2.23	1.31	1.24	1.01	1.13	1.1	1.31	1.01	0.85	1.83	0.52	5.46
Quick Ratio	0.93	1.42	1.32	1.48	0.92	0.89	0.64	0.82	0.74	0.96	0.77	0.69	0.76	0.28	4.78
CFO/Avg Current Liab	0.42	0.2	0.81	0.73	0.45	0.36	0.07	0.04	0.52	0.4	0.53	0.36	- -	0.17	-0.33
Common Equity/Total Assets	17.96	19.71	21.38	-8.12	-35.92	-40.16	-29.71	-3.82	13.47	-17.75	-16.6	-12.77	17.55	30.37	54.02
Long-Term Debt/Equity (%)	208.61	172.19	146.68	- -	- -	- -	- -	354.44	137.85	- -	- -	- -	156.97	48.58	47.24
Long-Term Debt/Capital (%)	59.78	62.89	59.01	100.66	159.6	173.38	124.64	72.76	54.51	102.16	98.52	90.67	56.57	26.9	30.56
Long-Term Debt/Total Assets (%)	44.16	41.17	38.27	56.43	67.8	69.36	67.41	50.26	43.31	75.68	72.02	65.8	45.31	20.51	25.52
Total Debt/Equity (%)	248.95	173.78	148.57	-6,020.87	-263.38	-233.12	-445.17	387.13	152.9	-2,119.94	-1,735.81	-5,327.99	177.46	80.61	54.6
Total Debt/Capital (%)	71.34	63.47	59.77	101.69	161.21	175.12	128.97	79.47	60.46	104.95	106.11	101.91	63.96	44.63	35.32
Total Debt/Total Assets (%)	52.7	41.55	38.77	57.01	68.49	70.06	69.75	54.9	48.04	77.74	77.57	73.95	51.22	34.03	29.49
CFO/Total Liabilities	5.91	3.03	5.75	5.85	4.09	3.18	0.95	0.82	13.57	5.37	7.59	6.57	-0.04	5.63	-12.39
CFO/CapEx	5.81	5.26	7.76	2.13	5.37	5.74	0.73	0.55	8.08	5.25	7.41	6.76	-0.04	34.09	-39.79
Altman's Z-Score	0.64	0.99	0.7	-1.45	-5.05	-6.01	-3.83	-5.5	-4.21	-5.32	-6.07	-7.13	-5.5	-4.39	-3.35

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020

Accounts Receivable Turnover	5.86	5.63	5.4	5.88	6.09	5.71	5.97	6.88	6.94	6.96	6.41	6.99	6.31	2.45	4.8
Days Sales Outstanding	62.24	64.86	67.57	62.06	59.93	63.87	61.17	53.02	52.6	52.41	56.96	52.22	57.86	148.75	76.04
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

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020

Market Capitalization	606	308	105	11	34	42	28	65	131	94	24	34	53	50	47
- Cash & Cash Equivalents	141	21	19	41	7	6	6	9	5	4	4	11	4	4	93
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	48	51	54	53	49	48	48	47	48	47	38	33	31	28	- -
+ Total Debt	797	502	442	421	341	331	238	144	127	258	246	214	139	81	65
Enterprise Value	1,311	840	581	445	418	415	308	247	301	394	304	270	219	155	20
Total Capital	1,117	791	739	414	212	189	184	181	211	245	231	210	217	181	185
Total Debt/Capital (%)	71.34	63.47	59.77	101.69	161.21	175.12	128.97	79.47	60.46	104.95	106.11	101.91	63.96	44.63	35.32
Total Debt / EV	0.61	0.6	0.76	0.95	0.82	0.8	0.77	0.58	0.42	0.65	0.81	0.79	0.63	0.52	3.35
EV/Sales	3.47	2.34	1.73	1.45	1.72	1.92	1.52	1.26	1.47	1.66	1.31	1.26	1.47	3.88	0.49
EV/EBITDA	23.72	11.32	17.72	- -	- -	19.55	21.77	11.63	11.13	- -	11.94	7.35	2.32	7.14	- -
EV/EBIT	36.77	14.07	29.09	- -	- -	29.05	32.67	14.95	13.57	- -	15.46	8.46	2.41	7.63	- -
EV/Cash Flow to Firm	- -	30.14	- -	- -	- -	- -	- -	- -	- -	- -	13.91	- -	- -	12.04	- -
EV/Free Cash Flow to Firm	- -	37.22	- -	- -	- -	- -	- -	- -	- -	- -	16.47	- -	- -	12.26	- -
Diluted Market Cap	701	306	108	11	33	42	33	63	145	91	24	34	53	52	47
Diluted Enterprise Value	1,406	838	584	445	417	414	313	245	314	392	304	269	218	156	19
EV per Share	141.58	89.58	65.39	48.28	44.44	43.4	31.83	24.36	28.79	36.16	26.33	21.73	17.1	11.86	1.5
TTM Sales	377	360	336	308	243	216	202	196	205	238	231	215	148	40	40
TTM EBITDA	55	74	33	-326	-154	21	14	21	27	-28	25	37	94	22	-16
TTM Operating Income	36	60	38	38	12	22	11	19	24	34	29	18	14	-11	-13
TTM Cash Flow to Firm	- -	28	- -	- -	- -	- -	- -	- -	- -	- -	22	- -	- -	13	- -
TTM Free Cash Flow to Firm	- -	23	- -	- -	- -	- -	- -	- -	- -	- -	18	- -	- -	13	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020

Price/Free Cash Flow	12.02	13.55	2.56	0.49	1.6	2.58	-24.06	-41.37	6.68	6.12	1.1	2.06	-27.96	6.87	-3.59
EV/EBIT	36.77	14.07	29.09	- -	- -	29.05	32.67	14.95	13.57	- -	15.46	8.46	2.41	7.63	- -
Enterprise Value	1,311	840	581	445	418	415	308	247	301	394	304	270	219	155	20
Low Price	61.16	32	8.08	1	0.97	1.73	2.32	2.72	5.72	6.64	1.7	1.92	2.14	3.13	3.43
EV/Sales	3.47	2.34	1.73	1.45	1.72	1.92	1.52	1.26	1.47	1.66	1.31	1.26	1.47	3.88	0.49
EV/EBITDA	23.72	11.32	17.72	- -	- -	19.55	21.77	11.63	11.13	- -	11.94	7.35	2.32	7.14	- -
Price/Earnings	2.01	2.93	- -	- -	- -	- -	1.59	1.5	2.93	- -	11.98	2.54	0.63	2.07	0.92
Price/Earnings Average	2.38	4.49	- -	- -	- -	- -	1.87	1.55	2.23	- -	25.12	2.94	0.46	2.47	1.11
Price/Earnings High	3.01	6.15	- -	- -	- -	- -	2.72	2.39	3.42	- -	48.16	3.97	0.63	3.15	1.72
Price/Earnings Low	1.88	2.85	- -	- -	- -	- -	1.26	0.63	1.33	- -	9.62	1.76	0.32	1.69	0.88
Price/Book Value	2.23	1.3	0.43	-0.19	-0.19	-0.22	-0.28	-6.55	3.68	-1.59	-0.47	-0.93	1.12	0.69	0.39
Price/Book Value Average	2.64	1.99	0.95	-1.04	-0.15	-0.28	-0.33	-6.79	2.8	-1.86	-0.98	-1.08	0.83	0.83	0.47
Price/Book Value High	3.34	2.72	1.59	-2.3	-0.34	-0.49	-0.48	-10.45	4.3	-2.69	-1.87	-1.45	1.13	1.06	0.73
Price/Book Value Low	2.08	1.26	0.29	-0.15	-0.05	-0.09	-0.22	-2.76	1.67	-1.23	-0.37	-0.65	0.58	0.57	0.37
Price/Tangible Book Value	-0.94	-0.45	-0.16	-0.02	-0.06	-0.08	-0.1	-0.38	-1.03	-0.32	-0.09	-0.14	-0.41	-144.02	0.88
Price/Tangible Book Value Average	-1.11	-0.7	-0.35	-0.11	-0.05	-0.1	-0.12	-0.39	-0.78	-0.37	-0.19	-0.17	-0.31	-171.95	1.06
Price/Tangible Book Value High	-1.41	-0.96	-0.58	-0.23	-0.11	-0.17	-0.18	-0.6	-1.2	-0.54	-0.36	-0.22	-0.42	-219.03	1.65
Price/Tangible Book Value Low	-0.88	-0.44	-0.11	-0.02	-0.02	-0.03	-0.08	-0.16	-0.47	-0.25	-0.07	-0.1	-0.21	-117.39	0.84
Price/Sales	1.86	0.85	0.32	0.04	0.14	0.19	0.14	0.32	0.62	0.38	0.1	0.16	0.35	1.21	1.17
Price/Sales Average	2.2	1.31	0.71	0.2	0.11	0.24	0.16	0.33	0.47	0.45	0.21	0.18	0.26	1.45	1.41
Price/Sales High	2.78	1.79	1.18	0.44	0.25	0.43	0.24	0.51	0.72	0.65	0.41	0.24	0.35	1.85	2.19
Price/Sales Low	1.74	0.83	0.22	0.03	0.04	0.08	0.11	0.14	0.28	0.3	0.08	0.11	0.18	0.99	1.11
Price/Cash Flow	9.95	10.97	2.23	0.26	1.3	2.13	7.44	34.06	5.15	4.96	0.93	1.73	-695.77	6.25	-3.68
Price/Cash Flow Average	11.75	16.83	4.92	1.42	1.06	2.7	8.77	35.32	3.93	5.79	1.95	2	-513.17	7.47	-4.43
Price/Cash Flow High	14.88	23.06	8.19	3.12	2.34	4.74	12.74	54.37	6.02	8.37	3.74	2.7	-702.44	9.51	-6.88
Price/Cash Flow Low	9.29	10.68	1.52	0.21	0.35	0.84	5.91	14.37	2.35	3.83	0.75	1.2	-357.06	5.1	-3.49
Price/Free Cash Flow Average	14.2	20.79	5.65	2.67	1.3	3.27	-28.36	-42.9	5.1	7.15	2.31	2.38	-20.62	8.21	-4.33
Price/Free Cash Flow High	17.98	28.47	9.41	5.88	2.87	5.74	-41.2	-66.04	7.81	10.33	4.44	3.22	-28.23	10.45	-6.71
Price/Free Cash Flow Low	11.22	13.19	1.75	0.39	0.43	1.01	-19.11	-17.45	3.04	4.73	0.89	1.43	-14.35	5.6	-3.41
EV/Sales Average	3.77	2.8	2.11	1.61	1.7	1.97	1.55	1.27	1.32	1.72	1.43	1.28	1.38	4.13	0.73
EV/Sales High	4.27	3.28	2.57	1.86	1.83	2.15	1.62	1.46	1.58	1.93	1.63	1.35	1.48	4.54	1.52
EV/Sales Low	3.37	2.31	1.63	1.44	1.62	1.8	1.5	1.07	1.12	1.57	1.29	1.21	1.3	3.65	0.43
EV/EBITDA Average	25.71	13.53	21.58	- -	- -	20.09	22.12	11.74	9.98	- -	12.99	7.5	2.17	7.59	- -
EV/EBITDA High	29.16	15.89	26.29	- -	- -	21.99	23.19	13.46	11.95	- -	14.84	7.88	2.32	8.34	- -
EV/EBITDA Low	23	11.21	16.71	- -	- -	18.35	21.36	9.85	8.48	- -	11.75	7.07	2.04	6.71	- -
EV/EBIT Average	39.86	16.83	35.43	- -	- -	29.84	33.21	15.1	12.16	- -	16.83	8.63	2.26	8.11	- -
EV/EBIT High	45.21	19.75	43.15	- -	- -	32.66	34.8	17.31	14.57	- -	19.22	9.07	2.42	8.92	- -
EV/EBIT Low	35.65	13.93	27.42	- -	- -	27.26	32.05	12.66	10.34	- -	15.22	8.13	2.12	7.17	- -
Last Price	65.48	32.88	11.84	1.24	3.6	4.4	2.92	6.44	12.56	8.6	2.12	2.77	4.17	3.84	3.61
High Price	97.96	69.08	43.44	14.96	6.48	9.8	5	10.28	14.68	14.52	8.52	4.33	4.21	5.84	6.75
Enterprise Value Average	1,421	1,005	708	496	411	426	313	250	270	410	331	275	205	165	29
Enterprise Value High	1,612	1,180	862	572	445	466	328	286	323	459	378	289	219	181	61
Enterprise Value Low	1,271	832	548	443	393	389	302	210	230	373	299	259	193	146	17

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020

Shares Outstanding	9	9	9	9	9	10	10	10	10	11	12	12	13	13	13
Diluted Weighted Avg Shares	11	9	9	9	9	9	11	10	12	11	11	12	13	13	13
Basic Weighted Avg Shares	11	9	9	9	9	9	10	10	10	11	11	12	12	13	13
Revenue per Share	35.23	38.64	36.74	33.86	26.19	22.87	21.12	20.09	20.26	22.38	20.97	17.82	12.03	3.16	3.08
EBITDA per Share	5.16	7.98	3.59	-35.88	-16.66	2.24	1.48	2.18	2.67	-2.65	2.31	3.05	7.65	1.72	-1.28
Operating Income per Share	3.33	6.42	4.15	4.18	1.34	2.28	1.16	2	2.39	3.23	2.65	1.52	1.17	-0.85	-1.03
Basic EPS, GAAP	32.56	11.24	-1.13	-34	-14.23	-2.67	1.84	4.3	4.29	-9.33	0.18	1.09	6.65	1.85	3.91
Basic EPS from Cont Ops	-2.38	-0.37	-1.21	-32.98	-12.84	-0.35	3.73	-0.19	4.8	-9.03	-0.03	1.1	6.86	0.71	-1.94
Diluted EPS, GAAP	32.56	11.24	-1.13	-34	-14.23	-2.67	1.57	4.3	3.78	-9.33	0.17	1.07	6.5	1.74	3.91
Diluted EPS from Cont Ops	-2.38	-0.37	-1.21	-32.98	-12.84	-0.35	3.18	-0.19	4.23	-9.03	-0.03	1.08	6.71	0.67	-1.94
Dividend per Share	0.84	17.1	1.54	1.43	0.43	0.47	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	6.58	3	5.3	4.8	2.77	2.07	0.39	0.19	2.44	1.74	2.28	1.6	-0.01	0.61	-0.98
Free Cash Flow per Basic Share	5.45	2.43	4.62	2.54	2.26	1.71	-0.14	-0.16	2.14	1.41	1.97	1.36	-0.15	0.6	-1.01
Cash & Equivalents per Share	15.21	2.21	2.19	4.42	0.73	0.64	0.58	0.86	0.51	0.34	0.39	0.91	0.32	0.33	7.13
Book Value per Share	29.34	25.37	27.4	-6.51	-19.04	-19.86	-10.46	-0.98	3.42	-5.39	-4.55	-2.97	3.72	5.53	9.19
Tangible Book Value per Share	-69.67	-72.32	-74.79	-64.71	-57.75	-57.08	-28.43	-17.07	-12.21	-26.82	-23.88	-19.38	-10.06	-0.03	4.1