NEW WORLD BRANDS INC Financial Ratios — NWBD Stock

Profitability (USD)

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	05/31/1996	05/31/1997	05/31/1998	05/31/1999	05/31/2000	05/31/2001	05/31/2002	05/31/2003	05/31/2004	05/31/2005	05/31/2006	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Return on Common Equity (%)	16.72	-40.22	-143.29	-183.84	-224.96	- -	- -	- -	- -	-93.34	- -	- -	-99.89	-55.25	- -
Return on Assets (%)	11.42	-29.47	-88.89	-101.93	-137.35	-313.16	-1,826.06	-421.05	-114.13	-74.71	-167.07	-78.09	-66.51	-25.24	-65.37
Return on Capital (%)	15.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	15.55	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	59.04	43.92	47.88	25.27	27.62	- -	48.4	33.34	19.43	30.21	18.93	10.48	13.43	20.95	9.14
EBITDA Margin (%)	36.83	-45.45	-49.5	-443.69	-1,497.28	-141,101,600	-238.74	-363.36	-583.15	-173.77	-120.76	-1.33	-11.28	-5.32	-25.8
Operating Margin (%)	32.95	-59.35	-74.31	-452.4	-1,500.49	-141,297,800	-240.6	-366.91	-588.71	-174.04	-121.05	-13.67	-13.65	-7.86	-31.09
Incremental Operating Margin (%)	15.56	266.97	- -	113.96	- -	- -	620.69	- -	65.67	77.62	13.8	- -	- -	23.3	25.48
Pretax Margin (%)	30.14	-94.66	-223.97	- -	- -	- -	- -	- -	- -	- -	- -	-15.69	-13.77	-8.04	-34.68
Profit Margin (%)	23.19	-76.37	-223.97	-452.4	-1,520.17	-340,719,300	-640.35	-373.61	-583.84	-156.14	-112.12	-30.94	-39.2	-8.04	-35.02
Net Income to Common Margin (%)	23.19	-76.37	-223.97	-452.4	-1,520.17	-340,719,300	-640.35	-373.61	-583.84	-156.14	-112.12	-30.94	-39.2	-8.04	-35.02
Effective Tax Rate (%)	24.67	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	16.72	-40.22	-143.29	-183.84	-224.96	- -	- -	- -	- -	-93.34	- -	- -	-99.89	-55.25	- -

Credit (USD)

Credit Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	05/31/1996	05/31/1997	05/31/1998	05/31/1999	05/31/2000	05/31/2001	05/31/2002	05/31/2003	05/31/2004	05/31/2005	05/31/2006	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Total Debt	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	2
ST Debt	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -
LT Debt	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2	2
Total Debt/EBITDA	0.34	-0.72	-1.07	- -	- -	- -	-0.54	-0.17	-0.03	- -	-0.49	-5.72	-0.37	-1.71	-0.78
Net Debt/EBITDA	0.12	-0.3	-0.14	0.04	0.05	- -	-0.53	-0.16	1.04	0.36	-0.48	8.9	0.7	-1.06	-0.64
Total Debt/EBIT	0.38	-0.55	-0.71	- -	- -	- -	-0.54	-0.17	-0.03	- -	-0.49	-0.55	-0.31	-1.15	-0.64
Net Debt/EBIT	0.14	-0.23	-0.09	0.04	0.05	- -	-0.53	-0.16	1.03	0.36	-0.48	0.86	0.58	-0.72	-0.53
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-10.88	-27.33
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-14.96	-29.8
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-16.08	-32.94
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	76.37	68.83	50.71	63.89	57.94	-80,188.85	-258.82	-47.31	82.34	73.65	-53.38	70.89	57.82	32.77	-29.59
Long-Term Debt/Equity (%)	1.65	9.01	30.78	- -	- -	- -	- -	- -	- -	- -	- -	1.83	13.81	85.67	- -
Long-Term Debt/Capital (%)	1.53	7.37	19.81	- -	- -	- -	-194.8	-1,524.21	- -	- -	105.88	1.61	11.65	45.16	455.94
Long-Term Debt/Total Assets (%)	1.26	6.2	15.61	- -	- -	- -	141.14	26.45	- -	- -	57.41	1.3	7.99	28.07	31.98
Total Debt/Equity (%)	7.52	22.3	55.35	- -	- -	- -	-72.01	-96.33	2.69	- -	-201.58	13.88	18.54	89.67	-123.71
Total Debt/Capital (%)	6.99	18.23	35.63	- -	- -	- -	-257.21	-2,625.6	2.62	- -	198.45	12.19	15.64	47.28	521.84
Total Debt/Total Assets (%)	5.74	15.35	28.07	- -	- -	- -	186.36	45.57	2.21	- -	107.6	9.84	10.72	29.39	36.61
Net Debt to Equity	2.67	9.37	7.13	-7.95	-11.54	0.12	-70.75	-89.4	-90.56	-77.39	-198.68	-21.6	-35.28	55.53	-102.53
Net Debt/Capital (%)	2.58	7.83	5.31	-8.63	-13.04	0.12	-241.93	-843.19	-959.15	-342.25	201.34	-27.55	-53.82	34.01	1,398.23
EBITDA	2	-2	-1	-3	-3	-1	- -	-1	-1	-1	-1	- -	-2	-1	-3
EBITDA-CapEx	1	-2	-1	-3	-3	-1	- -	-1	-1	-1	-1	- -	-2	-1	-3
Operating Income (Loss)	2	-2	-2	-3	-3	-1	- -	-1	-1	-1	-1	-2	-2	-2	-4

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	05/31/1996	05/31/1997	05/31/1998	05/31/1999	05/31/2000	05/31/2001	05/31/2002	05/31/2003	05/31/2004	05/31/2005	05/31/2006	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Cash Ratio	0.15	0.07	0.33	0.14	0.16	- -	0.01	0.03	5.5	2.56	0.02	0.92	0.9	0.22	0.05
Current Ratio	1.82	0.78	0.98	0.26	0.2	- -	0.25	0.14	5.65	4.22	0.97	2.03	2.01	1.76	0.77
Quick Ratio	1.78	0.55	0.9	0.26	0.18	- -	0.17	0.14	5.57	4.21	0.28	1.43	1.35	0.62	0.25
CFO/Avg Current Liab	-0.03	-1.11	-1.03	-0.8	-1.23	-0.4	-0.86	-0.58	-1.02	-5.17	-2.89	-0.8	-0.43	-0.81	-0.09
Common Equity/Total Assets	76.37	68.83	50.71	63.89	57.94	-80,188.85	-258.82	-47.31	82.34	73.65	-53.38	70.89	57.82	32.77	-29.59
Long-Term Debt/Equity (%)	1.65	9.01	30.78	- -	- -	- -	- -	- -	- -	- -	- -	1.83	13.81	85.67	- -
Long-Term Debt/Capital (%)	1.53	7.37	19.81	- -	- -	- -	-194.8	-1,524.21	- -	- -	105.88	1.61	11.65	45.16	455.94
Long-Term Debt/Total Assets (%)	1.26	6.2	15.61	- -	- -	- -	141.14	26.45	- -	- -	57.41	1.3	7.99	28.07	31.98
Total Debt/Equity (%)	7.52	22.3	55.35	- -	- -	- -	-72.01	-96.33	2.69	- -	-201.58	13.88	18.54	89.67	-123.71
Total Debt/Capital (%)	6.99	18.23	35.63	- -	- -	- -	-257.21	-2,625.6	2.62	- -	198.45	12.19	15.64	47.28	521.84
Total Debt/Total Assets (%)	5.74	15.35	28.07	- -	- -	- -	186.36	45.57	2.21	- -	107.6	9.84	10.72	29.39	36.61
CFO/Total Liabilities	-2.7	-93.21	-76.83	-103.3	-119.5	-43.48	-106.3	-35.98	-130.11	-597.67	-120.74	-41.45	-46	-45.59	-4.88
CFO/CapEx	-0.29	-7.5	-31.82	- -	- -	- -	-54.4	- -	- -	-115.98	-38.45	3.12	-4.54	-4.75	-1.49
Altman's Z-Score	5.87	1.5	-1	1.77	-9.77	-34,901.97	-241.2	-294.39	0.11	-29.52	-80.45	-1.17	-1.77	0.81	-3.77

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	05/31/1996	05/31/1997	05/31/1998	05/31/1999	05/31/2000	05/31/2001	05/31/2002	05/31/2003	05/31/2004	05/31/2005	05/31/2006	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Accounts Receivable Turnover	- -	1.79	3.29	1.69	- -	- -	- -	6.37	5.52	4.55	4.64	21.98	13.55	20.12	10.57
Days Sales Outstanding	- -	204.2	110.88	215.91	- -	- -	- -	57.31	66.1	80.17	78.59	16.61	26.94	18.14	34.52
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.19	11.55	12.47	5.09
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.04	31.59	29.28	71.68
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.96	9.8	9.83	3.17
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.62	37.25	37.13	115.13
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.02	21.28	10.29	-8.93
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.43	-4.65	-11.14	-37.15
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1	2	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	- -	2	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	2

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	05/31/1996	05/31/1997	05/31/1998	05/31/1999	05/31/2000	05/31/2001	05/31/2002	05/31/2003	05/31/2004	05/31/2005	05/31/2006	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Market Capitalization	20	11	11	20	9	1	7	8	12	7	8	4	17	6	2
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	3	2	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	2
Enterprise Value	20	12	12	20	9	1	7	9	11	7	9	2	15	7	4
Total Capital	8	6	3	2	1	-1	- -	- -	1	- -	- -	11	5	4	- -
Total Debt/Capital (%)	6.99	18.23	35.63	- -	- -	- -	-257.21	-2,625.6	2.62	- -	198.45	12.19	15.64	47.28	521.84
Total Debt / EV	0.03	0.09	0.1	- -	- -	- -	0.03	0.02	- -	- -	0.05	0.69	0.05	0.25	0.57
EV/Sales	4.28	3.55	5.3	27.02	41.72	809,044.05	42.92	28.98	55.45	13.59	12.39	0.11	0.89	0.37	0.35
EV/EBITDA	11.62	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	12.99	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	20	6	7	18	8	1	6	8	13	7	8	11	17	6	2
Diluted Enterprise Value	20	7	8	18	8	1	6	8	12	7	9	9	16	8	4
EV per Share	7.87	2.69	2.32	3.42	1.35	0.09	0.46	0.51	0.55	0.19	0.24	0.04	0.04	0.02	0.01
TTM Sales	5	3	2	1	- -	- -	- -	- -	- -	1	1	18	17	20	12
TTM EBITDA	2	-2	-1	-3	-3	-1	- -	-1	-1	-1	-1	- -	-2	-1	-3
TTM Operating Income	2	-2	-2	-3	-3	-1	- -	-1	-1	-1	-1	-2	-2	-2	-4
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	05/31/1996	05/31/1997	05/31/1998	05/31/1999	05/31/2000	05/31/2001	05/31/2002	05/31/2003	05/31/2004	05/31/2005	05/31/2006	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Price/Free Cash Flow	-68.89	-2.72	-4.43	-20.06	-7.64	-1.92	-13.5	-37.43	-36.65	-8.09	-11.37	-10.18	-11.01	-2.68	-2.88
EV/EBIT	12.99	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	20	12	12	20	9	1	7	9	11	7	9	2	15	7	4
Low Price	4.13	1	1	1	1.13	0.09	0.07	0.1	0.18	0.15	0.08	0.08	0.01	0.01	- -
EV/Sales	4.28	3.55	5.3	27.02	41.72	809,044.05	42.92	28.98	55.45	13.59	12.39	0.11	0.89	0.37	0.35
EV/EBITDA	11.62	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	18.27	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	17.57	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	22.1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	9.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	2.52	2.23	5.19	13.35	6.95	-1.06	-23.13	-43.28	9.19	17.43	-40.46	0.42	4.32	3.01	-1.11
Price/Book Value Average	2.42	4.56	6.51	11.61	12.24	-8.19	-21.34	-21.22	6.09	24.49	-31.93	0.95	8.9	6.84	-1.92
Price/Book Value High	3.05	7.56	11.45	22.81	27.79	-20.65	-42.15	-51.94	12.8	53.16	-59.81	1.57	23.73	19.67	-6.93
Price/Book Value Low	1.34	0.9	2.38	3.88	5.68	-1.06	-3.6	-8.66	2.71	13.16	-13.19	0.37	1.19	1	-0.69
Price/Tangible Book Value	3	2.25	5.79	13.35	6.95	-1.06	-23.13	-16.94	11.94	17.43	-40.46	0.42	4.32	3.01	-1.11
Price/Tangible Book Value Average	2.89	4.6	7.27	11.61	12.24	-8.19	-21.34	-8.31	7.91	24.49	-31.93	0.95	8.9	6.84	-1.92
Price/Tangible Book Value High	3.63	7.62	12.79	22.81	27.79	-20.65	-42.15	-20.32	16.63	53.16	-59.81	1.57	23.73	19.67	-6.93
Price/Tangible Book Value Low	1.6	0.91	2.66	3.88	5.68	-1.06	-3.6	-3.39	3.52	13.16	-13.19	0.37	1.19	1	-0.69
Price/Sales	4.24	1.9	3.27	23.85	40.48	636,740.37	35.42	27.51	68.48	14.23	11.81	0.64	1.01	0.31	0.17
Price/Sales Average	4.08	3.89	4.11	20.75	71.33	4,907,920.11	32.68	13.49	45.39	20	9.32	1.46	2.09	0.7	0.29
Price/Sales High	5.13	6.45	7.22	40.77	161.93	12,381,062.75	64.55	33.01	95.43	43.41	17.45	2.43	5.58	2.01	1.04
Price/Sales Low	2.26	0.77	1.5	6.94	33.12	636,740.37	5.51	5.5	20.21	10.75	3.85	0.57	0.28	0.1	0.1
Price/Cash Flow	-302.96	-3.08	-4.57	-20.06	-7.64	-1.92	-13.35	-37.43	-36.65	-8.16	-11.66	-6.92	-13.44	-3.25	-4.82
Price/Cash Flow Average	-291.4	-6.3	-5.73	-17.45	-13.46	-14.78	-12.32	-18.36	-24.29	-11.46	-9.2	-15.71	-27.69	-7.38	-8.36
Price/Cash Flow High	-366.49	-10.44	-10.09	-34.29	-30.56	-37.29	-24.33	-44.92	-51.07	-24.88	-17.24	-26.13	-73.89	-21.21	-30.12
Price/Cash Flow Low	-161.26	-1.25	-2.1	-5.84	-6.25	-1.92	-2.08	-7.49	-10.82	-6.16	-3.8	-6.15	-3.69	-1.08	-3.01
Price/Free Cash Flow Average	-66.26	-5.56	-5.56	-17.45	-13.46	-14.78	-12.46	-18.36	-24.29	-11.36	-8.97	-23.14	-22.7	-6.09	-5
Price/Free Cash Flow High	-83.34	-9.22	-9.78	-34.29	-30.56	-37.29	-24.6	-44.92	-51.07	-24.66	-16.8	-38.47	-60.57	-17.52	-18.01
Price/Free Cash Flow Low	-36.67	-1.1	-2.03	-5.84	-6.25	-1.92	-2.1	-7.49	-10.82	-6.11	-3.71	-9.05	-3.03	-0.89	-1.8
EV/Sales Average	4.12	6.96	6.57	23.49	74.06	6,242,395.87	39.7	14.51	34.71	19.35	9.9	0.4	1.92	0.76	0.49
EV/Sales High	5.16	11.35	11.31	46.29	169.01	15,748,952.75	77.16	34.65	79.66	42.75	18.03	0.74	5.26	2.05	1.3
EV/Sales Low	2.31	1.61	2.61	7.75	34.01	809,044.05	7.75	6.26	12.09	10.11	4.43	0.08	0.19	0.17	0.29
EV/EBITDA Average	11.19	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	14.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	6.27	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	12.5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	15.67	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	7.75	2.47	2.18	3.44	1.38	0.09	0.45	0.5	0.61	0.2	0.23	0.09	0.04	0.02	- -
High Price	9.38	8.38	4.81	5.88	5.5	1.75	0.82	0.6	0.85	0.61	0.34	0.34	0.22	0.1	0.03
Enterprise Value Average	19	23	15	18	15	6	7	4	7	10	7	7	33	15	6
Enterprise Value High	24	38	26	35	35	16	13	10	15	22	13	13	90	42	16
Enterprise Value Low	11	5	6	6	7	1	1	2	2	5	3	1	3	3	3

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	05/31/1996	05/31/1997	05/31/1998	05/31/1999	05/31/2000	05/31/2001	05/31/2002	05/31/2003	05/31/2004	05/31/2005	05/31/2006	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Shares Outstanding	3	4	5	6	6	9	15	17	20	37	37	44	415	412	448
Diluted Weighted Avg Shares	3	3	3	5	6	7	13	16	22	37	37	125	434	415	415
Basic Weighted Avg Shares	3	3	3	5	6	7	13	16	22	37	37	125	434	415	415
Revenue per Share	1.83	1.3	0.67	0.14	0.03	- -	0.01	0.02	0.01	0.01	0.02	0.14	0.04	0.05	0.03
EBITDA per Share	0.67	-0.59	-0.33	-0.64	-0.51	-0.2	-0.03	-0.07	-0.05	-0.02	-0.02	- -	- -	- -	-0.01
Operating Income per Share	0.6	-0.77	-0.5	-0.65	-0.51	-0.2	-0.03	-0.07	-0.05	-0.02	-0.02	-0.02	-0.01	- -	-0.01
Basic EPS, GAAP	0.42	-0.99	-1.49	-0.65	-0.52	-0.48	-0.08	-0.07	-0.05	-0.02	-0.02	-0.04	-0.02	- -	-0.01
Basic EPS from Cont Ops	0.42	-1.02	-1.49	-0.65	-0.52	-0.48	-0.03	-0.07	-0.05	-0.02	-0.02	-0.02	-0.01	- -	-0.01
Diluted EPS, GAAP	0.42	-0.99	-1.49	-0.65	-0.52	-0.48	-0.08	-0.07	-0.05	-0.02	-0.02	-0.04	-0.02	- -	-0.01
Diluted EPS from Cont Ops	0.42	-1.02	-1.49	-0.65	-0.52	-0.48	-0.03	-0.07	-0.05	-0.02	-0.02	-0.02	-0.01	- -	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.03	-0.8	-0.48	-0.17	-0.18	-0.05	-0.03	-0.01	-0.02	-0.02	-0.02	-0.01	- -	- -	- -
Free Cash Flow per Basic Share	-0.11	-0.91	-0.49	-0.17	-0.18	-0.05	-0.03	-0.01	-0.02	-0.02	-0.02	-0.01	- -	-0.01	- -
Cash & Equivalents per Share	0.12	0.03	0.09	0.02	0.02	- -	- -	- -	0.06	0.01	- -	0.08	- -	- -	- -
Book Value per Share	3.08	1.11	0.42	0.26	0.2	-0.08	-0.02	-0.01	0.07	0.01	-0.01	0.22	0.01	- -	- -
Tangible Book Value per Share	2.58	1.1	0.38	0.26	0.2	-0.08	-0.02	-0.03	0.05	0.01	-0.01	0.22	0.01	- -	- -