Iovance Biotherapeutics, Inc. Financial Ratios — 2LB Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	-38.54	-37.16	-75.55	-58.94	-40.41	-51.64	-54.34	-53.55	-70.61	-81.91	-57.48	-55.5
Return on Assets (%)	-2,532.21	-1,106.52	-255.06	-36.26	-36.36	-38.12	-56.26	-38.85	-47.86	-46.64	-44.28	-54.93	-61.49	-44.02	-42.88
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.12	43.17	34.28
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-35,948.86	-211.62	-135.12
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-38,734.99	-240.92	-151.12
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.08	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-37,638.02	-228.56	-149.16
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-37,345.42	-226.84	-148.38
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-37,345.42	-226.84	-148.38
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	25	- -	- -	48.32	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-38.54	-37.16	-39.05	-58.94	-40.41	-51.64	-54.34	-53.55	-70.61	-81.91	-57.48	-55.5

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	5	6	- -	- -	- -	- -	- -	- -	12	52	72	85	76	58	49
ST Debt	5	6	- -	- -	- -	- -	- -	- -	7	6	5	13	8	13	5
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	4	45	66	73	68	45	44
Total Debt/EBITDA	-0.24	-0.8	- -	- -	- -	- -	- -	- -	-0.06	-0.2	-0.22	-0.23	-0.18	-0.17	-0.14
Net Debt/EBITDA	-0.21	-0.8	0.87	3.76	1.25	2.03	1.58	0.65	0.07	0.27	0.23	0.61	0.27	0.33	0.46
Total Debt/EBIT	-0.24	-0.8	- -	- -	- -	- -	- -	- -	-0.06	-0.2	-0.21	-0.21	-0.16	-0.15	-0.12
Net Debt/EBIT	-0.21	-0.8	0.87	3.73	1.21	1.99	1.57	0.64	0.07	0.26	0.23	0.58	0.25	0.29	0.4
EBITDA to Interest Expense	-4.12	-3.36	-50.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-4.12	-3.36	-50.92	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-4.09	-3.36	-50.91	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	5	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-2,248.46	-38,484.6	88.58	96.43	98.46	97.11	93.63	96.96	86.74	85.43	79.97	75.25	74.92	78.03	76.5
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.42	6.91	10.69	14.58	11.65	6.39	6.36
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.37	6.41	9.59	12.45	10.31	5.9	5.94
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.23	5.9	8.55	10.97	8.72	4.98	4.86
Total Debt/Equity (%)	-39.12	-57.26	- -	- -	- -	- -	- -	- -	3.85	7.87	11.51	17.1	12.98	8.2	7.08
Total Debt/Capital (%)	-64.26	-133.96	- -	- -	- -	- -	- -	- -	3.7	7.29	10.32	14.6	11.49	7.58	6.61
Total Debt/Total Assets (%)	879.62	22,035.32	- -	- -	- -	- -	- -	- -	3.34	6.72	9.2	12.87	9.72	6.4	5.41
Net Debt to Equity	-35.13	-57.26	-111.75	-100.14	-32.29	-63.93	-99.93	-17.62	-4.67	-10.26	-12.42	-46.18	-19.48	-16.14	-23.2
Net Debt/Capital (%)	-54.15	-133.96	951.05	70,170.31	-47.68	-177.27	-134,604.63	-21.39	-4.71	-10.51	-12.56	-65.3	-20.87	-17.56	-27.71
EBITDA	-21	-8	-23	-12	-27	-53	-92	-127	-199	-253	-329	-378	-427	-347	-356
EBITDA-CapEx	-21	-8	-23	-14	-28	-54	-93	-128	-206	-300	-366	-398	-450	-358	-390
Operating Income (Loss)	-21	-8	-23	-12	-28	-54	-93	-128	-207	-262	-343	-399	-461	-395	-398

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.04	- -	8.67	27.02	63.62	33.51	15.15	32.54	7.86	11.47	5.65	5.16	2.54	2.65	2.15
Current Ratio	0.04	- -	8.74	27.06	63.79	34.12	15.56	33.02	8.1	11.59	5.69	5.24	2.79	3.74	3.2
Quick Ratio	0.04	- -	8.67	27.02	63.62	33.51	15.15	32.54	7.86	11.47	5.65	5.16	2.54	3.21	2.74
CFO/Avg Current Liab	-0.87	-0.18	-0.54	-4.39	-11.17	-9.9	-10.81	-8.44	-5.94	-4.37	-3.16	-3.24	-3.59	-3.03	-2.32
Common Equity/Total Assets	-2,248.46	-38,484.6	88.58	96.43	98.46	97.11	93.63	96.96	86.74	85.43	79.97	75.25	74.92	78.03	76.5
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.42	6.91	10.69	14.58	11.65	6.39	6.36
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.37	6.41	9.59	12.45	10.31	5.9	5.94
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.23	5.9	8.55	10.97	8.72	4.98	4.86
Total Debt/Equity (%)	-39.12	-57.26	- -	- -	- -	- -	- -	- -	3.85	7.87	11.51	17.1	12.98	8.2	7.08
Total Debt/Capital (%)	-64.26	-133.96	- -	- -	- -	- -	- -	- -	3.7	7.29	10.32	14.6	11.49	7.58	6.61
Total Debt/Total Assets (%)	879.62	22,035.32	- -	- -	- -	- -	- -	- -	3.34	6.72	9.2	12.87	9.72	6.4	5.41
CFO/Total Liabilities	-46.36	-19.75	-161.28	-519.43	-1,127.67	-657.57	-795.68	-692.16	-347.8	-183.22	-146.42	-178.14	-184.85	-176.47	-140.93
CFO/CapEx	-199.31	- -	-281.62	-5.42	-16.08	-21.48	-76.57	-84.52	-22.97	-4.38	-6.07	-14.33	-16.23	-31.89	-8.94
Altman's Z-Score	- -	- -	- -	96.69	132.88	51.6	32.22	43.57	42.79	35.78	8.72	-0.28	-0.69	0.2	-4.07

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.75	4.72	3.47
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.18	77.3	105.13
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.2	3.01	3.36
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,832.42	121.13	108.75
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.38	4.43	6.98
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	955.72	82.33	52.29
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	899.88	116.09	161.58
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1,809.24	-43.83	-3.62
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10	52	52
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28	32
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6	9	5
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	15	23
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	273	364	437	583	1,082	3,512	7,000	3,019	1,181	2,200	2,231	1,122
- Cash & Cash Equivalents	1	- -	20	45	34	107	145	82	14	67	78	232	115	116	163
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5	6	- -	- -	- -	- -	- -	- -	12	52	72	85	76	58	49
Enterprise Value	- -	- -	- -	229	260	270	438	614	3,216	6,422	2,586	794	1,996	1,965	875
Total Capital	-8	-5	18	45	104	167	145	466	310	708	693	585	660	769	748
Total Debt/Capital (%)	-64.26	-133.96	- -	- -	- -	- -	- -	- -	3.7	7.29	10.32	14.6	11.49	7.58	6.61
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.03	0.11	0.04	0.03	0.06
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,678.49	11.98	3.32
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	202	333	388	520	853	3,454	6,591	2,950	1,001	2,019	2,118	973
Diluted Enterprise Value	- -	- -	- -	158	229	221	374	384	3,159	6,013	2,517	615	1,815	1,853	726
EV per Share	- -	- -	- -	6.77	5.36	4.34	5.98	4.97	25.44	43.72	16.47	4.23	7.79	6.44	2.12
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	164	264
TTM EBITDA	-21	-8	-23	-12	-27	-53	-92	-127	-199	-253	-329	-378	-427	-347	-356
TTM Operating Income	-21	-8	-23	-12	-28	-54	-93	-128	-207	-262	-343	-399	-461	-395	-398
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	-19.8	-17.05	-11.34	-6.52	-8.32	-20.83	-26.16	-11.11	-3.2	-5.26	-5.82	-2.9
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	229	260	270	438	614	3,216	6,422	2,586	794	1,996	1,965	875
Low Price	- -	- -	- -	4.9	5.47	4.39	4.34	7.49	7.91	19.43	16.54	5.58	3.24	7.07	1.62
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,678.49	11.98	3.32
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	6.1	3.5	2.62	4.01	2.32	11.75	10.66	4.86	2.36	3.76	3.14	1.61
Price/Book Value Average	- -	- -	- -	4.86	4.02	2.49	3.45	3.51	7.29	7.19	7.12	4.46	2.81	4.39	1.8
Price/Book Value High	- -	- -	- -	6.34	6.82	3.51	4.58	5.18	12.47	11.69	13.44	7.24	3.99	7.82	4.6
Price/Book Value Low	- -	- -	- -	3.68	2.55	1.64	2.18	1.98	3.34	4.35	4.18	2.1	1.42	3.04	0.95
Price/Tangible Book Value	- -	- -	- -	6.1	3.5	2.62	4.01	2.32	11.75	10.66	4.86	2.36	6.19	5.21	2.68
Price/Tangible Book Value Average	- -	- -	- -	4.86	4.02	2.49	3.45	3.51	7.29	7.19	7.12	4.46	4.63	7.29	2.99
Price/Tangible Book Value High	- -	- -	- -	6.34	6.82	3.51	4.58	5.18	12.47	11.69	13.44	7.24	6.57	12.99	7.66
Price/Tangible Book Value Low	- -	- -	- -	3.68	2.55	1.64	2.18	1.98	3.34	4.35	4.18	2.1	2.34	5.04	1.59
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,698.35	12.91	3.69
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,270.21	18.07	4.13
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,801.56	32.17	10.57
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	640.7	12.48	2.2
Price/Cash Flow	- -	- -	- -	-23.45	-18.11	-11.87	-6.6	-8.42	-21.74	-32.13	-12.94	-3.42	-5.58	-6	-3.22
Price/Cash Flow Average	- -	- -	- -	-18.68	-20.8	-11.28	-5.69	-12.74	-13.5	-21.66	-18.97	-6.45	-4.17	-8.4	-3.6
Price/Cash Flow High	- -	- -	- -	-24.4	-35.33	-15.9	-7.55	-18.79	-23.09	-35.23	-35.81	-10.47	-5.92	-14.95	-9.21
Price/Cash Flow Low	- -	- -	- -	-14.17	-13.22	-7.42	-3.6	-7.2	-6.19	-13.1	-11.13	-3.03	-2.11	-5.8	-1.91
Price/Free Cash Flow Average	- -	- -	- -	-15.77	-19.58	-10.78	-5.62	-12.59	-12.94	-17.64	-16.29	-6.03	-3.93	-8.14	-3.24
Price/Free Cash Flow High	- -	- -	- -	-20.6	-33.26	-15.2	-7.45	-18.57	-22.12	-28.69	-30.74	-9.79	-5.58	-14.5	-8.28
Price/Free Cash Flow Low	- -	- -	- -	-11.96	-12.45	-7.09	-3.55	-7.12	-5.93	-10.67	-9.56	-2.84	-1.98	-5.63	-1.72
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,212.11	17.41	3.82
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,790.92	32.26	11.25
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	526.36	11.53	1.59
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	8.1	7.5	7.02	7.97	8.77	27.78	47.66	19.23	6.29	8.59	7.31	2.72
High Price	- -	- -	- -	8.43	14.62	9.4	9.11	19.56	29.5	52.26	53.2	19.26	9.11	18.21	7.8
Enterprise Value Average	- -	- -	- -	173	314	249	357	1,168	1,885	4,142	3,993	1,841	1,441	2,856	1,007
Enterprise Value High	- -	- -	- -	240	606	419	521	1,945	3,434	7,098	7,920	3,230	2,129	5,292	2,964
Enterprise Value Low	- -	- -	- -	120	162	107	172	456	704	2,276	2,165	661	626	1,891	419

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	1	1	20	34	49	62	73	123	126	147	157	188	256	305	412
Diluted Weighted Avg Shares	1	1	10	25	44	55	65	97	124	138	153	159	235	290	357
Basic Weighted Avg Shares	1	1	10	25	44	55	65	97	124	138	153	159	235	290	357
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.57	0.74
EBITDA per Share	-27.94	-10.18	-2.32	-0.48	-0.6	-0.95	-1.41	-1.31	-1.6	-1.83	-2.14	-2.37	-1.82	-1.2	-1
Operating Income per Share	-27.74	-10.18	-2.32	-0.48	-0.63	-0.97	-1.42	-1.32	-1.66	-1.89	-2.23	-2.5	-1.96	-1.36	-1.11
Basic EPS, GAAP	-33.84	-4.14	-3.47	-0.48	-0.62	-1.85	-1.41	-1.27	-1.59	-1.88	-2.23	-2.49	-1.89	-1.28	-1.09
Basic EPS from Cont Ops	-33.84	-4.14	-2.6	-0.48	-0.62	-0.96	-1.41	-1.27	-1.59	-1.88	-2.23	-2.49	-1.89	-1.28	-1.09
Diluted EPS, GAAP	-33.84	-4.14	-3.47	-0.48	-0.62	-1.85	-1.41	-1.27	-1.59	-1.88	-2.23	-2.49	-1.89	-1.28	-1.09
Diluted EPS from Cont Ops	-33.84	-4.14	-2.6	-0.48	-0.62	-0.96	-1.41	-1.27	-1.59	-1.88	-2.23	-2.49	-1.89	-1.28	-1.09
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-8.15	-2.81	-0.38	-0.35	-0.41	-0.59	-1.21	-1.04	-1.28	-1.48	-1.49	-1.84	-1.54	-1.22	-0.85
Free Cash Flow per Basic Share	-8.19	-2.81	-0.38	-0.41	-0.44	-0.62	-1.22	-1.05	-1.33	-1.82	-1.73	-1.97	-1.63	-1.26	-0.94
Cash & Equivalents per Share	0.67	- -	0.98	1.33	2.14	2.67	1.99	3.8	2.43	4.29	3.21	2.51	1.09	1.06	0.72
Book Value per Share	-16.39	-13.82	0.88	1.33	2.14	2.68	1.99	3.78	2.37	4.47	3.96	2.66	2.28	2.33	1.7
Tangible Book Value per Share	-16.39	-13.82	0.88	1.33	2.14	2.68	1.99	3.78	2.37	4.47	3.96	2.66	1.39	1.4	1.02