PONIARD PHARMACEUT Financial Ratios — PARD 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	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Return on Common Equity (%)	-66.87	-22.57	-15.71	-53.42	-29.75	-46.76	-79.59	-32.02	-78.99	-179.19	-95.07	-48.95	-71.76	-129.67	-191.87
Return on Assets (%)	-46.15	-9.15	-12.81	-45.11	-26.75	-41.22	-59.97	-16.4	-61.37	-111.83	-58.84	-37.64	-51.29	-66.9	-93.78
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	108.33	102.88	104.4	166.67	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-200	-38.46	-57.14	-2,400	-493.97	-863.17	-199.63	-36.98	-1,841.08	-137,346.67	- -	- -	- -	- -	- -
Operating Margin (%)	-208.33	-42.31	-61.54	-2,466.67	-508.45	-910.09	-205.02	-44.51	-1,919.9	-106,486.67	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	71.11	100	92.31	108.24	- -	1,198.52	42.59	- -	155.53	- -	35,073.33	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-187.5	-25	-48.35	-2,000	-321.27	-828.47	-208.91	-48.04	-1,908.47	-139,980	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	-222.92	-54.81	-53.85	-2,083.33	-335.45	-845.91	-213.43	-71.55	-1,957.73	-143,313.33	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	11.21	43.86	2.04	- -	- -	- -	- -	26.9	- -	- -	- -	- -	1.02	1.08	2.39
Sustainable Growth Rate (%)	-59.37	-12.67	-15.38	-53.42	-29.75	-46.76	-79.59	-23.41	-78.99	-179.19	-95.07	-48.95	-71.03	-128.26	-187.29

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	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Total Debt	1	1	1	1	- -	6	6	4	4	4	14	11	25	20	2
ST Debt	- -	- -	- -	1	- -	- -	1	- -	- -	4	4	4	8	9	- -
LT Debt	1	1	1	- -	- -	6	5	4	4	- -	10	7	17	12	2
Total Debt/EBITDA	-0.12	-0.3	-0.23	-0.08	- -	-0.24	-0.26	-1.15	-0.23	-0.19	-0.82	-0.32	-0.53	-0.49	-0.06
Net Debt/EBITDA	0.18	0.18	0.13	0.18	0.48	-0.08	0.04	2.74	0.64	-0.02	1.78	0.54	0.4	-0.07	0.05
Total Debt/EBIT	-0.12	-0.27	-0.21	-0.08	- -	-0.23	-0.24	-0.96	-0.22	-0.18	-0.65	-0.31	-0.52	-0.47	-0.06
Net Debt/EBIT	0.17	0.16	0.13	0.18	0.46	-0.07	0.04	2.28	0.62	-0.02	1.43	0.52	0.38	-0.07	0.05
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-25.07	-13.21	-12.06
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-25.27	-13.21	-12.06
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-25.91	-12.87	-11.91
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	3	2
Common Equity/Total Assets	83.41	92.01	89.51	85.58	96.56	81.74	67.6	82.61	75.9	31.33	67.89	84.75	56.56	45.08	72.58
Long-Term Debt/Equity (%)	7.02	3.59	4.14	- -	- -	13.65	29.48	13.94	18.75	- -	21.27	7.36	36.61	49.36	18.62
Long-Term Debt/Capital (%)	6.56	3.47	3.97	- -	- -	11.94	22.27	12.1	15.6	- -	16.41	6.57	23.89	26.58	15.7
Long-Term Debt/Total Assets (%)	5.85	3.31	3.7	- -	- -	11.16	19.94	11.52	14.23	- -	14.44	6.24	20.71	22.26	13.52
Total Debt/Equity (%)	7.02	3.59	4.14	6.74	- -	14.38	32.4	15.25	20.2	121.9	29.6	12.13	53.23	85.73	18.62
Total Debt/Capital (%)	6.56	3.47	3.97	6.32	- -	12.57	24.47	13.23	16.8	54.94	22.84	10.82	34.74	46.16	15.7
Total Debt/Total Assets (%)	5.85	3.31	3.7	5.77	- -	11.76	21.91	12.6	15.33	38.24	20.1	10.28	30.11	38.65	13.52
Net Debt to Equity	-9.94	-2.1	-2.41	-14.61	-13.48	4.56	-4.95	-36.18	-57.84	10.87	-64.55	-20.79	-39.5	12.04	-15.19
Net Debt/Capital (%)	-11.04	-2.14	-2.47	-17.11	-15.58	4.36	-5.21	-56.69	-137.19	9.81	-182.07	-26.25	-65.19	10.18	-14.69
EBITDA	-10	-4	-5	-14	-18	-25	-22	-4	-19	-21	-17	-34	-48	-42	-27
EBITDA-CapEx	-10	-4	-6	-15	-20	-32	-23	-4	-20	-21	-22	-40	-48	-42	-27
Operating Income (Loss)	-10	-4	-6	-15	-18	-26	-23	-5	-19	-16	-21	-35	-49	-40	-26

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	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Cash Ratio	1.32	1.06	0.86	6.59	26.02	9.48	5.03	13.16	6.57	0.51	4.4	9.78	3.8	2.53	2.68
Current Ratio	8.95	19.72	14.09	6.76	27.8	9.79	5.42	13.48	6.8	0.73	4.47	9.91	3.87	2.6	3.23
Quick Ratio	1.32	1.06	0.86	6.59	27.2	9.53	5.03	13.16	6.57	0.51	4.4	9.78	3.8	2.53	2.68
CFO/Avg Current Liab	-3.51	-1.45	-1.7	-4.24	-6.66	-6.43	-4.56	-1.53	-7.3	-3.41	-1.8	-2.27	-2.34	-1.96	-2.59
Common Equity/Total Assets	83.41	92.01	89.51	85.58	96.56	81.74	67.6	82.61	75.9	31.33	67.89	84.75	56.56	45.08	72.58
Long-Term Debt/Equity (%)	7.02	3.59	4.14	- -	- -	13.65	29.48	13.94	18.75	- -	21.27	7.36	36.61	49.36	18.62
Long-Term Debt/Capital (%)	6.56	3.47	3.97	- -	- -	11.94	22.27	12.1	15.6	- -	16.41	6.57	23.89	26.58	15.7
Long-Term Debt/Total Assets (%)	5.85	3.31	3.7	- -	- -	11.16	19.94	11.52	14.23	- -	14.44	6.24	20.71	22.26	13.52
Total Debt/Equity (%)	7.02	3.59	4.14	6.74	- -	14.38	32.4	15.25	20.2	121.9	29.6	12.13	53.23	85.73	18.62
Total Debt/Capital (%)	6.56	3.47	3.97	6.32	- -	12.57	24.47	13.23	16.8	54.94	22.84	10.82	34.74	46.16	15.7
Total Debt/Total Assets (%)	5.85	3.31	3.7	5.77	- -	11.76	21.91	12.6	15.33	38.24	20.1	10.28	30.11	38.65	13.52
CFO/Total Liabilities	-232.35	-100	-100	-360	-769.91	-198.77	-183.07	-65.57	-264.53	-237.24	-77.9	-153.74	-91.53	-123.24	-761
CFO/CapEx	-26.33	-9.67	-3.78	-54	-8.47	-2.55	-22.59	-11.14	-13.18	-196.04	-3.21	-4.27	-85.64	-1,690.05	-3,468
Altman's Z-Score	3.19	20.09	-0.06	6.13	33.99	3.94	-12.12	3.58	-8.72	-46.91	-2.41	0.95	-6.9	-13.38	-127.63

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	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Accounts Receivable Turnover	- -	- -	- -	- -	- -	2.06	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	177.48	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	-0.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	-501.87	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	-0.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	-1,642.5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Market Capitalization	68	116	28	87	137	153	12	116	65	26	173	153	67	77	25
- Cash & Cash Equivalents	3	2	2	4	8	4	7	15	16	4	44	29	44	16	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	1	1	1	- -	6	6	4	4	4	14	11	25	20	2
Enterprise Value	66	116	28	69	80	126	1	93	51	26	133	71	20	54	22
Total Capital	18	35	30	19	62	48	23	34	25	7	61	100	73	44	10
Total Debt/Capital (%)	6.56	3.47	3.97	6.32	- -	12.57	24.47	13.23	16.8	54.94	22.84	10.82	34.74	46.16	15.7
Total Debt / EV	0.02	0.01	0.04	0.02	- -	0.05	5.18	0.05	0.08	0.15	0.1	0.15	1.3	0.38	0.07
EV/Sales	13.83	11.13	3.02	115.09	22.45	43.74	0.1	8.86	50.22	1,740.21	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	64	102	28	85	125	152	11	116	63	25	87	136	67	65	24
Diluted Enterprise Value	63	101	27	68	68	125	1	93	49	26	47	54	20	41	22
EV per Share	965.28	1,341.89	314.5	774.29	731.39	1,135.58	9.86	800.9	396.3	182.44	154.03	81.98	22.55	51.23	18.53
TTM Sales	5	10	9	1	4	3	11	11	1	- -	- -	- -	- -	- -	- -
TTM EBITDA	-10	-4	-5	-14	-18	-25	-22	-4	-19	-21	-17	-34	-48	-42	-27
TTM Operating Income	-10	-4	-6	-15	-18	-26	-23	-5	-19	-16	-21	-35	-49	-40	-26
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	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Price/Free Cash Flow	-7.85	-31.76	-6.53	-7.77	-6.57	-5.91	-0.71	-26.08	-3.35	-1.53	-3.83	-4.46	-1.98	-1.82	-1
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	66	116	28	69	80	126	1	93	51	26	133	71	20	54	22
Low Price	960	765	232.5	240	840	480	57.6	67.2	324	93.6	102.8	160.8	42	60	14
EV/Sales	13.83	11.13	3.02	115.09	22.45	43.74	0.1	8.86	50.22	1,740.21	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	3.98	3.49	0.97	4.89	2.2	3.67	0.66	3.94	3.1	8.13	3.7	1.72	1.41	3.26	2.99
Price/Book Value Average	5.89	3.27	2.97	2.19	6.26	3.08	3.11	2.69	4.19	11.61	4.27	2.28	2.88	8.03	5.38
Price/Book Value High	9.47	5.27	7.06	5.86	29.4	7.96	9.35	6.78	8.86	27.09	7.32	3.48	4.65	16.27	15.51
Price/Book Value Low	3.86	1.98	0.7	1.2	1.47	1.27	0.37	0.27	2	4.23	1.9	1.56	0.76	2.67	2.01
Price/Tangible Book Value	3.98	3.49	0.97	4.89	2.2	3.67	0.66	3.94	3.4	17.63	4.86	1.93	1.72	4.8	12.17
Price/Tangible Book Value Average	5.89	3.27	2.97	2.19	6.26	3.08	3.11	2.69	4.6	25.18	5.62	2.57	3.53	11.83	21.91
Price/Tangible Book Value High	9.47	5.27	7.06	5.86	29.4	7.96	9.35	6.78	9.74	58.76	9.62	3.92	5.71	23.97	63.2
Price/Tangible Book Value Low	3.86	1.98	0.7	1.2	1.47	1.27	0.37	0.27	2.2	9.17	2.5	1.76	0.94	3.93	8.19
Price/Sales	13.41	9.77	3.09	142.28	35.29	53.03	1.04	10.78	62.08	1,683.3	- -	- -	- -	- -	- -
Price/Sales Average	19.83	9.17	9.43	63.72	100.17	44.49	4.93	7.36	83.87	2,404.46	- -	- -	- -	- -	- -
Price/Sales High	31.9	14.77	22.4	170.73	470.57	114.89	14.8	18.53	177.63	5,611	- -	- -	- -	- -	- -
Price/Sales Low	13.01	5.54	2.23	35.02	23.53	18.38	0.58	0.73	40.1	875.32	- -	- -	- -	- -	- -
Price/Cash Flow	-8.15	-35.05	-8.26	-7.9	-7.35	-8.23	-0.75	-27.92	-3.6	-1.53	-5.03	-5.5	-2	-1.82	-1
Price/Cash Flow Average	-12.05	-32.9	-25.24	-3.54	-20.87	-6.91	-3.53	-19.05	-4.87	-2.19	-5.81	-7.31	-4.09	-4.48	-1.81
Price/Cash Flow High	-19.39	-52.96	-59.97	-9.49	-98.02	-17.83	-10.62	-47.98	-10.31	-5.11	-9.96	-11.17	-6.62	-9.08	-5.21
Price/Cash Flow Low	-7.9	-19.86	-5.96	-1.95	-4.9	-2.85	-0.42	-1.88	-2.33	-0.8	-2.59	-5.02	-1.09	-1.49	-0.68
Price/Free Cash Flow Average	-11.61	-29.82	-19.95	-3.48	-18.66	-4.96	-3.38	-17.8	-4.53	-2.18	-4.43	-5.93	-4.04	-4.48	-1.81
Price/Free Cash Flow High	-18.68	-47.99	-47.41	-9.33	-87.67	-12.8	-10.17	-44.83	-9.59	-5.09	-7.59	-9.05	-6.54	-9.08	-5.21
Price/Free Cash Flow Low	-7.61	-18	-4.71	-1.91	-4.38	-2.05	-0.4	-1.76	-2.16	-0.79	-1.97	-4.06	-1.08	-1.49	-0.68
EV/Sales Average	20.62	10.45	9.39	35.07	93.53	35.15	4	5.35	72.53	2,475.79	- -	- -	- -	- -	- -
EV/Sales High	33.38	16.85	22.43	144.08	499.35	105.95	13.93	16.79	168.51	5,746.43	- -	- -	- -	- -	- -
EV/Sales Low	13.4	6.28	2.16	5.84	9.56	8.89	- -	- -	27.71	916.08	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	990	1,350	322.5	975	1,260	1,384.8	103.44	998.4	501.6	180	200	176.4	77.2	73.2	20.8
High Price	2,355	2,040	2,340	1,170	16,800	3,000	1,473.6	1,716	1,435.2	600	396	358	255.6	365.6	108
Enterprise Value Average	99	109	85	21	332	101	44	56	74	37	160	121	90	167	43
Enterprise Value High	160	175	204	86	1,772	304	154	177	171	86	303	228	174	361	128
Enterprise Value Low	64	65	20	4	34	26	-4	-15	28	14	49	58	-11	40	14

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	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1
Revenue per Share	73.81	138.14	104.44	6.85	35.7	26.11	99.55	92.63	8.08	0.11	- -	- -	- -	- -	- -
EBITDA per Share	-147.63	-53.13	-59.68	-164.47	-176.36	-225.38	-198.72	-34.25	-148.76	-146.87	-39.19	-44.5	-54.84	-47.07	-22.74
Operating Income per Share	-153.78	-58.44	-64.27	-169.04	-181.53	-237.64	-204.09	-41.23	-155.13	-113.87	-48.88	-45.97	-56.69	-45.86	-22.48
Basic EPS, GAAP	-164.54	-75.71	-56.24	-142.77	-119.76	-220.88	-212.47	-66.28	-158.18	-153.25	-54.77	-43.28	-56.58	-52.41	-26.28
Basic EPS from Cont Ops	-138.4	-34.54	-50.5	-137.06	-114.7	-216.32	-207.96	-42.83	-154.2	-149.68	-53.62	-42.63	-56.01	-51.84	-25.65
Diluted EPS, GAAP	-164.54	-75.71	-56.24	-142.57	-119.76	-220.88	-212.47	-65.09	-158.18	-153.25	-54.77	-43.28	-56.58	-52.41	-26.28
Diluted EPS from Cont Ops	-138.4	-34.54	-50.5	-136.87	-114.7	-216.32	-207.96	-42.06	-154.2	-149.68	-53.62	-42.63	-56.01	-51.84	-25.65
Dividend per Share	7.69	7.97	4.59	5.71	5.06	4.55	4.5	4.4	3.98	3.56	1.15	0.65	- -	- -	- -
Cash Flow per Share	-121.48	-38.52	-39.02	-123.35	-171.4	-168.24	-138.77	-35.76	-139.15	-117.39	-39.77	-32.06	-38.62	-40.25	-20.72
Free Cash Flow per Basic Share	-126.1	-42.51	-49.35	-125.64	-191.64	-234.33	-144.91	-38.97	-149.71	-117.99	-52.16	-39.56	-39.07	-40.27	-20.73
Cash & Equivalents per Share	42.17	22.02	21.71	214.16	528.65	303.48	144.66	236.16	138.04	24.62	61.99	106.9	83.9	41.24	3.57
Book Value per Share	248.68	387.17	331.36	199.59	571.46	376.95	157.54	253.2	161.92	22.15	54.12	102.84	54.94	22.47	6.96
Tangible Book Value per Share	248.68	387.17	331.36	199.59	571.46	376.95	157.54	253.2	147.34	10.21	41.15	91.27	44.78	15.25	1.71