Full Motion Beverage, Inc.

OOTC:FMBVOTC Markets

0.01

USD

+0.00

(+29.03%)

-13.48EPS

1.72MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-75.22	-415.76	-103.25	-419.44	-633.85
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	25.88	36.99	8.76	69.37	20.04	34.38
EBITDA Margin (%)	-739.04	-1,024.12	-2,255.64	-105.79	-365.73	-582.2
Operating Margin (%)	-835.74	-1,824.05	-4,350.61	-119.9	-409.93	-633.07
Incremental Operating Margin (%)	- -	353.28	- -	401.81	- -	267.23
Pretax Margin (%)	-2,188.73	- -	- -	- -	- -	- -
Profit Margin (%)	-893.65	-2,703.62	-7,090.9	-213.06	-496.73	-772.14
Net Income to Common Margin (%)	-893.65	-2,703.62	-7,099.36	-224.19	-501.44	-772.14
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	0.12	4.97	0.94	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Total Debt	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-2.6	- -	-0.34	-0.61	-0.25	-0.17
Net Debt/EBITDA	-2.6	4.47	-0.31	-0.12	-0.24	-0.17
Total Debt/EBIT	-2.3	- -	-0.17	-0.54	-0.22	-0.16
Net Debt/EBIT	-2.3	2.51	-0.16	-0.11	-0.21	-0.16
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-9,193,350	-1.13	-145.76	-499.2	-627.81	-256.66
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-44.64	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	9.31	- -	- -	- -
Total Debt/Equity (%)	-26.36	- -	-67.25	-5.92	-11.66	-48.77
Total Debt/Capital (%)	-35.8	- -	-205.36	-6.29	-13.21	-95.18
Total Debt/Total Assets (%)	2,420,000	- -	42.84	29.56	73.23	125.16
Net Debt to Equity	-26.36	15,087.45	-61.13	-1.19	-11.31	-48.22
Net Debt/Capital (%)	-35.8	99.34	-157.28	-1.2	-12.76	-93.11
EBITDA	- -	- -	-1	- -	-2	-2
EBITDA-CapEx	- -	- -	-1	- -	-2	-2
Operating Income (Loss)	- -	- -	-1	- -	-2	-3

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Cash Ratio	- -	0.63	0.03	0.05	- -	- -
Current Ratio	- -	0.64	0.17	0.05	0.05	- -
Quick Ratio	- -	0.63	0.03	0.05	0.05	- -
CFO/Avg Current Liab	- -	-0.19	-1.18	-0.17	-0.35	-0.88
Common Equity/Total Assets	-9,193,350	-1.13	-145.76	-499.2	-627.81	-256.66
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-44.64	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	9.31	- -	- -	- -
Total Debt/Equity (%)	-26.36	- -	-67.25	-5.92	-11.66	-48.77
Total Debt/Capital (%)	-35.8	- -	-205.36	-6.29	-13.21	-95.18
Total Debt/Total Assets (%)	2,420,000	- -	42.84	29.56	73.23	125.16
CFO/Total Liabilities	-11.36	-26.79	-88.61	-9.45	-29.39	-228.04
CFO/CapEx	- -	-19.43	-7.33	-4.12	-14.36	-48.17
Altman's Z-Score	-3,103,850.8	2,442.1	90.33	-12.18	-18.57	-89.12

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Market Capitalization	311	2,023	218	104	184	3
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -
Enterprise Value	311	2,022	218	104	185	3
Total Capital	-1	- -	- -	-3	-4	- -
Total Debt/Capital (%)	-35.8	- -	-205.36	-6.29	-13.21	-95.18
Total Debt / EV	- -	- -	- -	- -	- -	0.12
EV/Sales	24,726.59	294,040.62	7,226.34	379.12	350.46	8.32
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	121	14	13	33	1
Diluted Enterprise Value	- -	121	14	13	33	2
EV per Share	1,029.38	6,684.69	722.15	345.12	610.52	10.9
TTM Sales	- -	- -	- -	- -	1	- -
TTM EBITDA	- -	- -	-1	- -	-2	-2
TTM Operating Income	- -	- -	-1	- -	-2	-3
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Price/Free Cash Flow	-1.76	-864.96	-15.5	-31.27	-21.91	-0.5
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	311	2,022	218	104	185	3
Low Price	514.29	514.29	630	225	270	6
EV/Sales	24,726.59	294,040.62	7,226.34	379.12	350.46	8.32
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	-338.49	-360,620.92	-278.36	-34.86	-45.25	-3.57
Price/Book Value Average	-2,267.9	-402,231.03	-565.46	-49.56	-29.5	-74.18
Price/Book Value High	-5,077.39	-9,154,223.37	-2,783.6	-113.69	-55.28	-247.51
Price/Book Value Low	-169.25	-27,740.07	-243.57	-22.74	-20.06	-2.23
Price/Tangible Book Value	-338.49	-360,620.92	-185.95	-34.86	-45.25	-3.57
Price/Tangible Book Value Average	-2,267.9	-402,231.03	-377.74	-49.56	-29.5	-74.18
Price/Tangible Book Value High	-5,077.39	-9,154,223.37	-1,859.52	-113.69	-55.28	-247.51
Price/Tangible Book Value Low	-169.25	-27,740.07	-162.71	-22.74	-20.06	-2.23
Price/Sales	14.56	17,586.21	453.69	47.92	61.69	3.29
Price/Sales Average	97.53	19,615.39	921.61	68.12	40.22	68.5
Price/Sales High	218.35	446,419.14	4,536.85	156.27	75.37	228.58
Price/Sales Low	7.28	1,352.79	396.97	31.25	27.35	2.06
Price/Cash Flow	-1.76	-909.48	-17.61	-38.87	-23.44	-0.51
Price/Cash Flow Average	-11.78	-1,014.42	-35.78	-55.25	-15.28	-10.53
Price/Cash Flow High	-26.36	-23,086.77	-176.13	-126.75	-28.63	-35.12
Price/Cash Flow Low	-0.88	-69.96	-15.41	-25.35	-10.39	-0.32
Price/Free Cash Flow Average	-11.78	-964.76	-31.48	-44.46	-14.29	-10.31
Price/Free Cash Flow High	-26.36	-21,956.71	-154.99	-101.98	-26.77	-34.41
Price/Free Cash Flow Low	-0.88	-66.54	-13.56	-20.4	-9.71	-0.31
EV/Sales Average	165,558.05	327,973.61	14,657.3	538.86	228.82	153.32
EV/Sales High	370,628.43	7,465,211.91	72,070.07	1,235.96	427.96	509.29
EV/Sales Low	12,372.96	22,576.72	6,325.74	247.29	155.87	5.57
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	1,028.57	6,685.71	720	345	609	9.6
High Price	15,428.57	169,714.29	7,200	1,125	744	666
Enterprise Value Average	2,085	2,256	443	148	121	61
Enterprise Value High	4,668	51,346	2,179	340	226	202
Enterprise Value Low	156	155	191	68	82	2

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Shares Outstanding	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Revenue per Share	70.66	0.38	1.59	7.2	9.87	2.91
EBITDA per Share	-522.19	-3.89	-35.8	-7.62	-36.1	-16.96
Operating Income per Share	-590.52	-6.93	-69.04	-8.63	-40.47	-18.45
Basic EPS, GAAP	-631.44	-10.28	-112.67	-16.14	-49.5	-22.5
Basic EPS from Cont Ops	-631.44	-10.28	-112.53	-15.34	-49.04	-22.5
Diluted EPS, GAAP	-631.44	-10.28	-112.67	-16.14	-49.5	-22.5
Diluted EPS from Cont Ops	-631.44	-10.28	-112.53	-15.34	-49.04	-22.5
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-585.23	-7.35	-40.88	-8.88	-25.98	-18.96
Free Cash Flow per Basic Share	-585.23	-7.73	-46.45	-11.03	-27.79	-19.35
Cash & Equivalents per Share	- -	1.04	0.07	0.47	0.05	0.01
Book Value per Share	-3.04	-0.02	-2.59	-9.9	-13.46	-2.69
Tangible Book Value per Share	-3.04	-0.02	-3.87	-9.9	-13.46	-2.69

Profitability (USD)

Profitability Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-75.22	-415.76	-103.25	-419.44	-633.85
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	25.88	36.99	8.76	69.37	20.04	34.38
EBITDA Margin (%)	-739.04	-1,024.12	-2,255.64	-105.79	-365.73	-582.2
Operating Margin (%)	-835.74	-1,824.05	-4,350.61	-119.9	-409.93	-633.07
Incremental Operating Margin (%)	- -	353.28	- -	401.81	- -	267.23
Pretax Margin (%)	-2,188.73	- -	- -	- -	- -	- -
Profit Margin (%)	-893.65	-2,703.62	-7,090.9	-213.06	-496.73	-772.14
Net Income to Common Margin (%)	-893.65	-2,703.62	-7,099.36	-224.19	-501.44	-772.14
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	0.12	4.97	0.94	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Total Debt	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-2.6	- -	-0.34	-0.61	-0.25	-0.17
Net Debt/EBITDA	-2.6	4.47	-0.31	-0.12	-0.24	-0.17
Total Debt/EBIT	-2.3	- -	-0.17	-0.54	-0.22	-0.16
Net Debt/EBIT	-2.3	2.51	-0.16	-0.11	-0.21	-0.16
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-9,193,350	-1.13	-145.76	-499.2	-627.81	-256.66
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-44.64	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	9.31	- -	- -	- -
Total Debt/Equity (%)	-26.36	- -	-67.25	-5.92	-11.66	-48.77
Total Debt/Capital (%)	-35.8	- -	-205.36	-6.29	-13.21	-95.18
Total Debt/Total Assets (%)	2,420,000	- -	42.84	29.56	73.23	125.16
Net Debt to Equity	-26.36	15,087.45	-61.13	-1.19	-11.31	-48.22
Net Debt/Capital (%)	-35.8	99.34	-157.28	-1.2	-12.76	-93.11
EBITDA	- -	- -	-1	- -	-2	-2
EBITDA-CapEx	- -	- -	-1	- -	-2	-2
Operating Income (Loss)	- -	- -	-1	- -	-2	-3

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Cash Ratio	- -	0.63	0.03	0.05	- -	- -
Current Ratio	- -	0.64	0.17	0.05	0.05	- -
Quick Ratio	- -	0.63	0.03	0.05	0.05	- -
CFO/Avg Current Liab	- -	-0.19	-1.18	-0.17	-0.35	-0.88
Common Equity/Total Assets	-9,193,350	-1.13	-145.76	-499.2	-627.81	-256.66
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-44.64	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	9.31	- -	- -	- -
Total Debt/Equity (%)	-26.36	- -	-67.25	-5.92	-11.66	-48.77
Total Debt/Capital (%)	-35.8	- -	-205.36	-6.29	-13.21	-95.18
Total Debt/Total Assets (%)	2,420,000	- -	42.84	29.56	73.23	125.16
CFO/Total Liabilities	-11.36	-26.79	-88.61	-9.45	-29.39	-228.04
CFO/CapEx	- -	-19.43	-7.33	-4.12	-14.36	-48.17
Altman's Z-Score	-3,103,850.8	2,442.1	90.33	-12.18	-18.57	-89.12

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Market Capitalization	311	2,023	218	104	184	3
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -
Enterprise Value	311	2,022	218	104	185	3
Total Capital	-1	- -	- -	-3	-4	- -
Total Debt/Capital (%)	-35.8	- -	-205.36	-6.29	-13.21	-95.18
Total Debt / EV	- -	- -	- -	- -	- -	0.12
EV/Sales	24,726.59	294,040.62	7,226.34	379.12	350.46	8.32
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	121	14	13	33	1
Diluted Enterprise Value	- -	121	14	13	33	2
EV per Share	1,029.38	6,684.69	722.15	345.12	610.52	10.9
TTM Sales	- -	- -	- -	- -	1	- -
TTM EBITDA	- -	- -	-1	- -	-2	-2
TTM Operating Income	- -	- -	-1	- -	-2	-3
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Price/Free Cash Flow	-1.76	-864.96	-15.5	-31.27	-21.91	-0.5
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	311	2,022	218	104	185	3
Low Price	514.29	514.29	630	225	270	6
EV/Sales	24,726.59	294,040.62	7,226.34	379.12	350.46	8.32
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	-338.49	-360,620.92	-278.36	-34.86	-45.25	-3.57
Price/Book Value Average	-2,267.9	-402,231.03	-565.46	-49.56	-29.5	-74.18
Price/Book Value High	-5,077.39	-9,154,223.37	-2,783.6	-113.69	-55.28	-247.51
Price/Book Value Low	-169.25	-27,740.07	-243.57	-22.74	-20.06	-2.23
Price/Tangible Book Value	-338.49	-360,620.92	-185.95	-34.86	-45.25	-3.57
Price/Tangible Book Value Average	-2,267.9	-402,231.03	-377.74	-49.56	-29.5	-74.18
Price/Tangible Book Value High	-5,077.39	-9,154,223.37	-1,859.52	-113.69	-55.28	-247.51
Price/Tangible Book Value Low	-169.25	-27,740.07	-162.71	-22.74	-20.06	-2.23
Price/Sales	14.56	17,586.21	453.69	47.92	61.69	3.29
Price/Sales Average	97.53	19,615.39	921.61	68.12	40.22	68.5
Price/Sales High	218.35	446,419.14	4,536.85	156.27	75.37	228.58
Price/Sales Low	7.28	1,352.79	396.97	31.25	27.35	2.06
Price/Cash Flow	-1.76	-909.48	-17.61	-38.87	-23.44	-0.51
Price/Cash Flow Average	-11.78	-1,014.42	-35.78	-55.25	-15.28	-10.53
Price/Cash Flow High	-26.36	-23,086.77	-176.13	-126.75	-28.63	-35.12
Price/Cash Flow Low	-0.88	-69.96	-15.41	-25.35	-10.39	-0.32
Price/Free Cash Flow Average	-11.78	-964.76	-31.48	-44.46	-14.29	-10.31
Price/Free Cash Flow High	-26.36	-21,956.71	-154.99	-101.98	-26.77	-34.41
Price/Free Cash Flow Low	-0.88	-66.54	-13.56	-20.4	-9.71	-0.31
EV/Sales Average	165,558.05	327,973.61	14,657.3	538.86	228.82	153.32
EV/Sales High	370,628.43	7,465,211.91	72,070.07	1,235.96	427.96	509.29
EV/Sales Low	12,372.96	22,576.72	6,325.74	247.29	155.87	5.57
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	1,028.57	6,685.71	720	345	609	9.6
High Price	15,428.57	169,714.29	7,200	1,125	744	666
Enterprise Value Average	2,085	2,256	443	148	121	61
Enterprise Value High	4,668	51,346	2,179	340	226	202
Enterprise Value Low	156	155	191	68	82	2

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Shares Outstanding	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Revenue per Share	70.66	0.38	1.59	7.2	9.87	2.91
EBITDA per Share	-522.19	-3.89	-35.8	-7.62	-36.1	-16.96
Operating Income per Share	-590.52	-6.93	-69.04	-8.63	-40.47	-18.45
Basic EPS, GAAP	-631.44	-10.28	-112.67	-16.14	-49.5	-22.5
Basic EPS from Cont Ops	-631.44	-10.28	-112.53	-15.34	-49.04	-22.5
Diluted EPS, GAAP	-631.44	-10.28	-112.67	-16.14	-49.5	-22.5
Diluted EPS from Cont Ops	-631.44	-10.28	-112.53	-15.34	-49.04	-22.5
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-585.23	-7.35	-40.88	-8.88	-25.98	-18.96
Free Cash Flow per Basic Share	-585.23	-7.73	-46.45	-11.03	-27.79	-19.35
Cash & Equivalents per Share	- -	1.04	0.07	0.47	0.05	0.01
Book Value per Share	-3.04	-0.02	-2.59	-9.9	-13.46	-2.69
Tangible Book Value per Share	-3.04	-0.02	-3.87	-9.9	-13.46	-2.69