PREMIER EXHIBITIONS INC Financial Ratios — PRXIQ Stock

Profitability (USD)

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	02/28/2001	02/28/2002	02/28/2003	02/29/2004	02/28/2005	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

Return on Common Equity (%)	-0.17	-67.53	-11.91	-17.33	-35.33	38.63	28.23	30.77	-23.4	-56.97	-48.64	-33.26	11.62	-3.93	-81.03
Return on Assets (%)	-0.14	-56.91	-9.6	-13.9	-26.83	31.9	25.93	28.78	-19.19	-41.01	-33.11	-20.21	6.15	-2.1	-31.2
Return on Capital (%)	- -	- -	- -	- -	- -	- -	27.52	30.77	- -	- -	- -	- -	10.57	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	27.06	29.18	- -	- -	- -	- -	9.59	- -	- -
Gross Margin (%)	99.77	95.56	93.88	95.43	53.96	78.65	73.74	65.94	42.03	44.57	25.23	45.56	52.5	47.64	32.68
EBITDA Margin (%)	8.55	-26.95	-4.3	-34.53	-28.18	27.24	45.49	34	-17	-32.44	-17.76	-5.99	15.83	11.58	-20.17
Operating Margin (%)	-1.97	-40.46	-14.54	-38.3	-34.61	19.73	40.41	29.27	-22.91	-35.89	-28.99	-11.03	6.49	- -	-25.39
Incremental Operating Margin (%)	7.22	34.39	756.99	- -	- -	79.98	56.24	18.58	401.18	30.96	197.43	- -	78.14	25.33	- -
Pretax Margin (%)	- -	- -	- -	-37.99	-35.25	21.31	41.11	30.87	-25.66	-46.86	-28.99	-18.43	5.44	-3.21	-39.79
Profit Margin (%)	-0.37	-245.09	-28.91	-37.99	-35.25	40.51	24.67	20.03	-18.6	-46.05	-27.87	-18.23	4.94	-2.43	-35.64
Net Income to Common Margin (%)	-0.37	-245.09	-28.91	-37.99	-35.25	40.51	24.67	20.03	-18.6	-46.05	-27.87	-18.23	4.94	-2.43	-35.64
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	40	35.11	- -	- -	- -	- -	13	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-0.17	-67.53	-11.91	-17.33	-35.33	38.63	28.23	30.77	-23.4	-56.97	-48.64	-33.26	11.62	-3.93	-81.03

Credit (USD)

Credit Ratios API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	02/28/2001	02/28/2002	02/28/2003	02/29/2004	02/28/2005	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

Total Debt	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	3	10	3	9
ST Debt	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	1	5	- -	8
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	5	3	1
Total Debt/EBITDA	- -	- -	- -	- -	-0.22	0.38	- -	- -	- -	- -	- -	-1.83	1.56	0.83	-1.56
Net Debt/EBITDA	-1.28	0.2	15.81	0.55	0.43	-0.78	-1.23	-0.79	0.51	0.73	0.47	0.67	0.21	-0.63	-0.57
Total Debt/EBIT	- -	- -	- -	- -	-0.18	0.52	- -	- -	- -	- -	- -	-0.6	3.57	-3.78	-0.88
Net Debt/EBIT	5.56	0.13	4.68	0.5	0.35	-1.08	-1.38	-0.91	0.33	0.51	0.29	0.22	0.48	2.85	-0.32
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-54.2	-47.59	- -	-57.55	9.17	9.94	-6.52
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-134.07	-53.64	- -	-92.91	7.44	0.83	-10.92
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-73.06	-52.66	- -	-106	3.76	- -	-8.21
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1
Common Equity/Total Assets	85	83.06	77.99	82.78	71.34	87.98	94.31	92.96	71.7	72.34	62.16	59.07	48.78	59.06	21.65
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.64	21.61	12.67	10.68
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.97	14.85	11.14	5.45
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.6	12.22	8.68	2.79
Total Debt/Equity (%)	- -	- -	- -	- -	5.53	6.86	- -	- -	- -	- -	- -	22.98	45.5	13.67	95.96
Total Debt/Capital (%)	- -	- -	- -	- -	5.24	6.42	- -	- -	- -	- -	- -	18.68	31.27	12.03	48.97
Total Debt/Total Assets (%)	- -	- -	- -	- -	3.95	6.04	- -	- -	- -	- -	- -	13.57	25.73	9.37	25.08
Net Debt to Equity	-4.89	-1.99	-29.69	-9.11	-10.85	-14.12	-51.1	-34.88	-12.15	-32.67	-18.97	-8.35	6.16	-10.31	35.19
Net Debt/Capital (%)	-5.14	-2.03	-42.24	-10.02	-12.17	-16.45	-104.49	-53.56	-13.83	-48.52	-23.41	-7.77	5.33	-10.61	24.07
EBITDA	- -	-1	- -	-1	-2	4	14	21	-9	-14	-8	-2	6	3	-6
EBITDA-CapEx	- -	-1	-1	-1	-3	- -	11	12	-23	-16	-11	-3	5	- -	-10
Operating Income (Loss)	- -	-1	- -	-1	-2	3	12	18	-12	-16	-13	-3	3	- -	-7

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	02/28/2001	02/28/2002	02/28/2003	02/29/2004	02/28/2005	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

Cash Ratio	0.28	0.1	1.05	0.44	0.41	1.75	15.03	4.9	0.42	1.89	0.53	0.37	0.58	0.56	0.28
Current Ratio	0.62	2.5	1.56	1.01	1.28	3.62	12.42	7.73	1.52	3.06	1.14	0.89	0.96	1.31	0.62
Quick Ratio	0.29	0.12	1.12	0.72	0.75	2.34	17.83	6.82	1.06	2.69	0.88	0.59	0.71	0.79	0.37
CFO/Avg Current Liab	0.16	-0.24	1.51	-0.89	-0.02	0.74	4.91	6.18	0.2	-0.27	-0.32	-0.1	0.55	0.05	-0.12
Common Equity/Total Assets	85	83.06	77.99	82.78	71.34	87.98	94.31	92.96	71.7	72.34	62.16	59.07	48.78	59.06	21.65
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.64	21.61	12.67	10.68
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.97	14.85	11.14	5.45
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.6	12.22	8.68	2.79
Total Debt/Equity (%)	- -	- -	- -	- -	5.53	6.86	- -	- -	- -	- -	- -	22.98	45.5	13.67	95.96
Total Debt/Capital (%)	- -	- -	- -	- -	5.24	6.42	- -	- -	- -	- -	- -	18.68	31.27	12.03	48.97
Total Debt/Total Assets (%)	- -	- -	- -	- -	3.95	6.04	- -	- -	- -	- -	- -	13.57	25.73	9.37	25.08
CFO/Total Liabilities	20.97	-29.46	136.61	-110.25	-1.65	79.24	577.84	480.84	11.5	-23.94	-21.35	-7.71	32.38	5.08	-5.09
CFO/CapEx	0.61	-19.17	3.47	-65.57	-0.04	0.55	3.95	2.04	0.13	-1.62	-0.95	-0.69	4.49	0.16	-0.35
Altman's Z-Score	4.15	1.3	-0.93	8.76	3.35	24.42	98.61	27.46	1.46	2.52	2.61	5.11	4.07	1.9	-1.67

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	02/28/2001	02/28/2002	02/28/2003	02/29/2004	02/28/2005	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

Accounts Receivable Turnover	28	72.84	34.06	11.91	9.73	9.87	12.98	18.51	12.44	11.3	17.79	16.65	28.6	21.73	21.39
Days Sales Outstanding	13.03	5.01	10.72	30.65	37.53	36.97	28.11	19.72	29.33	32.29	20.52	21.92	12.76	16.8	17.06
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	86.54	37.73	41.9	18.83	16.39	12.75	16.96
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	4.22	9.67	8.71	19.39	22.27	28.63	21.52
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.2	13.52	10.23
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.65	27	35.68
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.38	18.42	2.9
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	25.11	22.62	11.81	2.53	-9.5	-11.84	-4.46
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	02/28/2001	02/28/2002	02/28/2003	02/29/2004	02/28/2005	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

Market Capitalization	15	6	1	23	26	105	316	139	23	59	82	117	113	43	18
- Cash & Cash Equivalents	1	- -	2	1	1	4	17	16	5	10	4	2	6	3	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	3	2
+ Total Debt	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	3	10	3	9
Enterprise Value	15	6	-1	22	25	102	286	122	17	45	78	118	119	45	24
Total Capital	13	7	7	6	8	21	33	47	39	32	20	19	31	24	19
Total Debt/Capital (%)	- -	- -	- -	- -	5.24	6.42	- -	- -	- -	- -	- -	18.68	31.27	12.03	48.97
Total Debt / EV	- -	- -	- -	- -	0.02	0.01	- -	- -	- -	- -	- -	0.03	0.08	0.06	0.39
EV/Sales	2.59	2.26	- -	7.82	3.62	7.8	9.52	1.98	0.32	1.04	1.74	3.72	3.01	1.53	0.81
EV/EBITDA	30.26	- -	- -	- -	- -	28.62	20.93	5.82	- -	- -	- -	- -	19	13.25	- -
EV/EBIT	- -	- -	- -	- -	- -	39.52	23.56	6.76	- -	- -	- -	- -	43.6	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	24.96	7.09	- -	- -	- -	- -	20.1	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	33.43	13.92	- -	- -	- -	- -	25.14	- -	- -
Diluted Market Cap	15	6	1	23	24	114	336	160	23	46	82	116	112	43	18
Diluted Enterprise Value	15	6	-1	22	23	110	306	142	17	33	77	117	118	45	24
EV per Share	8.69	3.37	- -	11.71	11.13	39.01	97.99	41.79	5.95	9.68	16.48	24.65	24.19	9.18	4.84
TTM Sales	6	3	3	3	7	13	30	61	54	43	45	32	39	29	29
TTM EBITDA	- -	-1	- -	-1	-2	4	14	21	-9	-14	-8	-2	6	3	-6
TTM Operating Income	- -	-1	- -	-1	-2	3	12	18	-12	-16	-13	-3	3	- -	-7
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	11	17	- -	- -	- -	- -	6	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	9	9	- -	- -	- -	- -	5	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	02/28/2001	02/28/2002	02/28/2003	02/29/2004	02/28/2005	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

Price/Free Cash Flow	-49.88	-13.43	0.72	-16.27	-19.18	-65.91	39.2	18.26	-1.99	-9.9	-15.86	-58.82	27.04	-16.46	-3.28
EV/EBIT	- -	- -	- -	- -	- -	39.52	23.56	6.76	- -	- -	- -	- -	43.6	- -	- -
Enterprise Value	15	6	-1	22	25	102	286	122	17	45	78	118	119	45	24
Low Price	4.1	3.4	0.5	0.42	5.7	11.4	38.7	42.7	5.6	4.2	10.1	14.6	21	8.7	3.34
EV/Sales	2.59	2.26	- -	7.82	3.62	7.8	9.52	1.98	0.32	1.04	1.74	3.72	3.01	1.53	0.81
EV/EBITDA	30.26	- -	- -	- -	- -	28.62	20.93	5.82	- -	- -	- -	- -	19	13.25	- -
Price/Earnings	- -	- -	- -	- -	- -	18.37	40.35	11.52	- -	- -	- -	- -	56.8	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	11.76	22.69	29.84	- -	- -	- -	- -	63.17	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	20.74	42.89	44.86	- -	- -	- -	- -	92.62	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	5.2	14.43	10.29	- -	- -	- -	- -	51.86	- -	- -
Price/Book Value	1.2	0.87	0.2	3.82	3.34	5.34	9.62	2.95	0.6	1.86	4.18	7.75	6.13	2.42	2.22
Price/Book Value Average	2.13	1.59	0.53	1.25	3.41	3.42	5.41	7.65	2.34	1.44	3.78	5.81	6.81	4.63	4.62
Price/Book Value High	4.15	3.03	1	6.05	7.2	6.03	10.22	11.51	5.55	2.44	6.01	8.13	9.99	8.12	6.46
Price/Book Value Low	0.54	0.86	0.14	0.13	1.66	1.51	3.44	2.64	0.42	0.62	2.43	4.62	5.59	2.39	2.05
Price/Tangible Book Value	1.2	0.87	0.2	3.82	3.34	6.48	10.67	3.73	0.81	2.08	6.13	12.04	12.68	4.49	4.52
Price/Tangible Book Value Average	2.13	1.59	0.53	1.25	3.41	4.15	6	9.67	3.14	1.61	5.53	9.03	14.1	8.61	9.42
Price/Tangible Book Value High	4.15	3.03	1	6.05	7.2	7.32	11.35	14.54	7.44	2.72	8.81	12.63	20.67	15.12	13.17
Price/Tangible Book Value Low	0.54	0.86	0.14	0.13	1.66	1.83	3.82	3.33	0.57	0.69	3.56	7.17	11.58	4.44	4.19
Price/Sales	2.66	2.25	0.46	7.92	3.49	7.44	9.95	2.31	0.43	1.07	1.83	3.66	2.81	1.48	0.6
Price/Sales Average	4.69	4.1	1.21	2.6	3.57	4.76	5.6	5.98	1.68	0.83	1.65	2.75	3.12	2.83	1.25
Price/Sales High	9.18	7.83	2.28	12.54	7.53	8.4	10.58	8.98	3.98	1.4	2.62	3.84	4.58	4.96	1.75
Price/Sales Low	1.2	2.22	0.33	0.28	1.73	2.11	3.56	2.06	0.3	0.36	1.06	2.18	2.56	1.46	0.56
Price/Cash Flow	32.13	-14.13	0.52	-16.47	-469.45	45.56	26.09	8.27	13.35	-16.02	-32.59	-143.78	20.84	89.68	-12.75
Price/Cash Flow Average	56.68	-25.74	1.37	-5.4	-479.85	29.16	14.67	21.42	51.8	-12.4	-29.42	-107.83	23.18	171.87	-26.61
Price/Cash Flow High	110.79	-49.14	2.58	-26.08	-1,012.37	51.44	27.73	32.21	122.7	-20.98	-46.83	-150.82	33.99	301.64	-37.2
Price/Cash Flow Low	14.54	-13.92	0.37	-0.58	-232.68	12.89	9.33	7.39	9.35	-5.34	-18.92	-85.68	19.03	88.67	-11.82
Price/Free Cash Flow Average	-88.01	-24.46	1.92	-5.33	-19.61	-42.19	22.05	47.32	-7.72	-7.67	-14.31	-44.11	30.07	-31.55	-6.85
Price/Free Cash Flow High	-172.01	-46.7	3.62	-25.77	-41.37	-74.42	41.67	71.14	-18.28	-12.97	-22.78	-61.7	44.09	-55.37	-9.57
Price/Free Cash Flow Low	-22.57	-13.23	0.52	-0.57	-9.51	-18.65	14.02	16.32	-1.39	-3.3	-9.2	-35.05	24.69	-16.28	-3.04
EV/Sales Average	4.65	4.16	0.53	2.44	3.7	4.9	4.92	5.58	1.56	0.74	1.56	2.8	3.33	2.88	1.46
EV/Sales High	9.18	7.99	1.6	12.5	7.94	8.84	10.18	8.53	3.86	1.46	2.54	3.9	4.81	5.01	1.96
EV/Sales Low	1.11	2.23	- -	0.09	1.73	2.02	2.77	1.74	0.19	0.14	0.97	2.23	2.76	1.52	0.77
EV/EBITDA Average	54.36	- -	- -	- -	- -	17.98	10.82	16.41	- -	- -	- -	- -	21.02	24.88	- -
EV/EBITDA High	107.47	- -	- -	- -	- -	32.43	22.38	25.09	- -	- -	- -	- -	30.39	43.26	- -
EV/EBITDA Low	12.99	- -	- -	- -	- -	7.42	6.08	5.11	- -	- -	- -	- -	17.43	13.1	- -
EV/EBIT Average	- -	- -	- -	- -	- -	24.83	12.18	19.07	- -	- -	- -	- -	48.24	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	44.79	25.2	29.15	- -	- -	- -	- -	69.73	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	10.25	6.85	5.94	- -	- -	- -	- -	39.99	- -	- -
Last Price	9.06	3.45	0.7	12	11.5	40.3	108.2	47.8	8	12.6	17.4	24.5	23	8.8	3.6
High Price	31.25	12	3.5	19	24.8	45.5	115	186.2	73.5	16.5	25	25.7	37.5	29.6	10.5
Enterprise Value Average	26	12	2	7	25	64	148	343	84	32	70	89	131	85	43
Enterprise Value High	52	22	5	36	54	115	306	524	208	63	114	124	190	147	58
Enterprise Value Low	6	6	-1	- -	12	26	83	107	10	6	43	71	109	45	23

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	02/28/2001	02/28/2002	02/28/2003	02/29/2004	02/28/2005	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

Shares Outstanding	2	2	2	2	2	3	3	3	3	5	5	5	5	5	5
Diluted Weighted Avg Shares	2	2	2	2	2	3	3	3	3	4	5	5	5	5	5
Basic Weighted Avg Shares	2	2	2	2	2	2	3	3	3	4	5	5	5	5	5
Revenue per Share	3.41	1.53	1.54	1.52	3.29	5.42	10.87	20.72	18.45	11.79	9.53	6.69	8.19	5.96	5.99
EBITDA per Share	0.29	-0.41	-0.07	-0.52	-0.93	1.48	4.95	7.05	-3.14	-3.82	-1.69	-0.4	1.3	0.69	-1.21
Operating Income per Share	-0.07	-0.62	-0.22	-0.58	-1.14	1.07	4.39	6.07	-4.23	-4.23	-2.76	-0.74	0.53	- -	-1.52
Basic EPS, GAAP	-0.01	-3.76	-0.44	-0.58	-1.16	2.19	2.68	4.15	-3.43	-5.43	-2.66	-1.22	0.4	-0.15	-2.13
Basic EPS from Cont Ops	-0.01	-4.02	-0.44	-0.58	-1.16	2.19	2.68	4.15	-3.43	-5.43	-2.7	-1.27	0.39	-0.16	-2.38
Diluted EPS, GAAP	-0.01	-3.76	-0.44	-0.57	-1.16	1.87	2.39	3.69	-3.43	-5.43	-2.66	-1.22	0.4	-0.15	-2.13
Diluted EPS from Cont Ops	-0.01	-4.02	-0.44	-0.57	-1.16	1.87	2.39	3.69	-3.43	-5.43	-2.7	-1.27	0.38	-0.16	-2.38
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.28	-0.24	1.36	-0.73	-0.02	0.88	4.15	5.78	0.6	-0.79	-0.53	-0.17	1.1	0.1	-0.28
Free Cash Flow per Basic Share	-0.18	-0.26	0.97	-0.74	-0.6	-0.72	3.1	2.95	-4.02	-1.27	-1.1	-0.42	0.86	-0.53	-1.1
Cash & Equivalents per Share	0.37	0.08	1.04	0.29	0.56	1.8	10.21	6.01	2.05	2.92	0.97	0.57	1.39	0.78	0.98
Book Value per Share	7.52	3.96	3.51	3.14	3.44	7.55	11.25	16.18	13.25	6.77	4.16	3.16	3.75	3.64	1.62
Tangible Book Value per Share	7.52	3.96	3.51	3.14	3.44	6.22	10.14	12.81	9.88	6.07	2.84	2.04	1.81	1.96	0.8