Invesque Inc Financial Ratios — IVQ 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 (%)	-111.07	- -	- -	- -	- -	3.28	5.51	-3.43	-1.31	-61.06	-5.96	-27.96	-95.67	-36.25	-29.11
Return on Assets (%)	-14.76	-16.02	-8.36	25.4	87.12	1.44	2.22	-1.19	-0.37	-11.76	-0.87	-4.07	-10.31	-4.52	-8.17
Return on Capital (%)	- -	- -	- -	- -	106.64	3.5	4.44	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	106.64	4.5	4.72	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	9.7	14.12	17.25	17.71	16.26	87.36	86.11	86.72	65.87	48.98	42.37	40.89	39.67	38.24	37.6
EBITDA Margin (%)	-14.1	-33.46	4.17	-4.02	164.14	81.71	74.43	45.73	48.11	27.18	33.15	17.45	27.06	23.34	50.65
Operating Margin (%)	-23.78	-11.29	-3.06	-10.7	-38.38	78.67	74	64.26	42.26	8.07	22.61	14.07	13.48	16.99	17.14
Incremental Operating Margin (%)	- -	61.27	- -	174.73	20.65	81.29	65.96	51.8	- -	- -	- -	- -	74.92	- -	16.87
Pretax Margin (%)	-33.1	-37.98	-24.56	-26.78	141.65	26.1	34.38	-13.49	-3.75	-89.38	-3.37	-22.16	-46.89	-20.5	-39.79
Profit Margin (%)	-33.1	-139.44	-124.1	204.8	141.65	12.23	25.78	-10.92	-3.7	-86.13	-6.33	-25.07	-51.47	-19.79	-41.01
Net Income to Common Margin (%)	-33.1	-139.44	-124.1	204.8	141.65	12.23	25.78	-10.92	-3.7	-86.13	-6.33	-25.07	-51.47	-19.79	-41.01
Effective Tax Rate (%)	- -	- -	- -	- -	- -	53.16	25	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	65	199.12	143.97	-284.74	-606.62	-5.42	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-111.07	- -	- -	- -	- -	-3.25	-2.42	-13.2	-9.27	-64.37	-5.96	-27.96	-95.67	-36.25	-29.11

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	3	28	3	3	- -	356	428	731	1,013	1,052	894	765	588	395	33
ST Debt	3	3	3	3	- -	48	58	62	58	41	55	444	280	292	- -
LT Debt	- -	25	- -	- -	- -	308	370	669	956	1,012	838	321	308	103	33
Total Debt/EBITDA	-12.09	-48.92	42.28	-41.72	- -	10.93	9.12	14.23	14.56	18.13	13.95	22.53	11.27	10.08	0.86
Net Debt/EBITDA	-12.05	-48.1	40.94	-40.82	-0.21	10.69	8.85	13.7	14.39	17.54	13.65	21.72	11.07	9.62	-0.15
Total Debt/EBIT	-7.17	-39.55	-57.55	-15.68	- -	11.24	9.6	14.23	18.37	110.83	21.32	43.85	16.07	13.69	0.89
Net Debt/EBIT	-7.14	-38.89	-55.74	-15.34	-0.22	10.99	9.31	13.7	18.16	107.24	20.85	42.27	15.78	13.06	-0.16
EBITDA to Interest Expense	-1.51	-1.25	0.19	-0.25	10.33	2.33	2.38	1.32	1.59	1.42	1.91	0.92	0.93	0.81	2.16
EBITDA-CapEx/Interest Expense	-1.66	-1.28	0.07	-0.37	10.29	2.33	2.38	1.32	-3.79	1.15	1.69	0.74	0.83	0.71	2.02
EBIT to Interest Expense	-2.55	-0.42	-0.14	-0.67	-2.42	2.24	2.36	1.85	1.4	0.42	1.3	0.74	0.46	0.59	0.73
Interest Expense	- -	- -	- -	- -	- -	14	20	39	44	41	34	37	56	48	18
Common Equity/Total Assets	6.02	-7.94	-17.06	-15.21	67.95	43.86	37.33	32.9	24.21	13.88	15.6	13.33	7.39	19.07	71.95
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	103.73	115.87	135.6	199.08	344.95	290.8	138.64	210.39	83.97	35.4
Long-Term Debt/Capital (%)	- -	95.81	- -	- -	- -	47.18	49.49	54.64	64	75.19	70.93	32.21	41.97	19.83	26.14
Long-Term Debt/Total Assets (%)	- -	92.96	- -	- -	- -	45.5	47.14	52.11	58.62	67.53	64.44	29.27	37.23	16.01	25.47
Total Debt/Equity (%)	1,334.33	-1,321.86	-73.92	-715.34	- -	119.84	134.13	148.18	211.08	358.8	310	330.44	401.3	323.4	35.4
Total Debt/Capital (%)	93.03	108.18	-283.4	116.25	- -	54.51	57.29	59.71	67.85	78.2	75.61	76.77	80.05	76.38	26.14
Total Debt/Total Assets (%)	80.38	104.97	12.61	108.82	- -	52.56	54.57	56.95	62.15	70.24	68.7	69.76	71.02	61.68	25.47
Net Debt to Equity	1,330.39	-1,299.53	-71.58	-699.97	-147.16	117.27	130.07	142.71	208.61	347.17	303.28	318.54	393.97	308.53	-6.32
Net Debt/Capital (%)	93.01	108.34	-251.9	116.67	312.04	53.97	56.53	58.8	67.6	77.64	75.2	76.11	79.76	75.52	-6.75
EBITDA	- -	-1	- -	- -	1	33	47	51	70	58	64	34	52	39	39
EBITDA-CapEx	- -	-1	- -	- -	1	33	47	51	-166	47	57	27	46	34	36
Operating Income (Loss)	- -	- -	- -	- -	- -	31	47	72	61	17	44	27	26	29	13

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	- -	0.12	- -	0.02	3.12	0.12	0.17	0.28	0.12	0.44	0.21	0.06	0.03	0.04	11.88
Current Ratio	0.02	0.15	0.01	0.03	3.12	0.26	0.44	0.62	0.55	0.96	0.84	0.17	0.15	0.86	13.17
Quick Ratio	0.01	0.13	- -	0.02	3.12	0.24	0.42	0.56	0.35	0.81	0.43	0.09	0.08	0.07	12.72
CFO/Avg Current Liab	-0.03	-0.26	-0.04	-0.07	-0.28	0.28	0.58	0.29	0.17	0.29	0.22	0.04	0.02	0.03	-0.07
Common Equity/Total Assets	6.02	-7.94	-17.06	-15.21	67.95	43.86	37.33	32.9	24.21	13.88	15.6	13.33	7.39	19.07	71.95
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	103.73	115.87	135.6	199.08	344.95	290.8	138.64	210.39	83.97	35.4
Long-Term Debt/Capital (%)	- -	95.81	- -	- -	- -	47.18	49.49	54.64	64	75.19	70.93	32.21	41.97	19.83	26.14
Long-Term Debt/Total Assets (%)	- -	92.96	- -	- -	- -	45.5	47.14	52.11	58.62	67.53	64.44	29.27	37.23	16.01	25.47
Total Debt/Equity (%)	1,334.33	-1,321.86	-73.92	-715.34	- -	119.84	134.13	148.18	211.08	358.8	310	330.44	401.3	323.4	35.4
Total Debt/Capital (%)	93.03	108.18	-283.4	116.25	- -	54.51	57.29	59.71	67.85	78.2	75.61	76.77	80.05	76.38	26.14
Total Debt/Total Assets (%)	80.38	104.97	12.61	108.82	- -	52.56	54.57	56.95	62.15	70.24	68.7	69.76	71.02	61.68	25.47
CFO/Total Liabilities	-3.37	-3.17	-2.27	-35.72	-427.98	2.43	8.77	3.16	1.41	2.08	1.87	1.38	0.88	1.79	-37.08
CFO/CapEx	-4.88	-69.55	-14.31	-32.07	-71.74	- -	- -	- -	0.07	2.23	2.5	1.83	1.04	1.9	-5.32
Altman's Z-Score	- -	- -	- -	- -	- -	0.45	0.45	0.37	0.27	-0.06	-0.03	-0.62	-0.82	-0.71	-2.73

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	213.44	70.75	77.56	463.91	- -	- -	8.64	17.38	23.51	19.54	15.54	19.02	17.11	12.94	8.46
Days Sales Outstanding	1.71	5.16	4.71	0.79	- -	- -	42.25	21.01	15.52	18.68	23.49	19.19	21.33	28.2	43.16
Inventory Turnover	- -	98.6	88.49	127.58	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	3.7	4.12	2.86	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	3.88	4.89	8.41	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	94	74.71	43.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	-85.14	-65.88	-39.75	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	1.46	0.58	-2.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	225	216	277	369	100	116	51	14	73	100
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	8	13	27	12	34	19	28	11	18	39
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	26	71	85	85	85	85	85	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3	28	3	3	- -	356	428	731	1,013	1,052	894	765	588	395	33
Enterprise Value	- -	- -	- -	- -	- -	573	657	1,052	1,456	1,203	1,075	874	677	450	94
Total Capital	3	26	-1	2	- -	653	748	1,225	1,494	1,346	1,182	997	735	517	128
Total Debt/Capital (%)	93.03	108.18	-283.4	116.25	- -	54.51	57.29	59.71	67.85	78.2	75.61	76.77	80.05	76.38	26.14
Total Debt / EV	- -	- -	- -	- -	- -	0.62	0.65	0.7	0.7	0.87	0.83	0.88	0.87	0.88	0.36
EV/Sales	- -	- -	- -	- -	- -	14.37	10.42	9.36	10.07	5.63	5.56	4.49	3.51	2.68	1.22
EV/EBITDA	- -	- -	- -	- -	- -	17.59	14	20.47	20.92	20.72	16.78	25.73	12.97	11.48	2.41
EV/EBIT	- -	- -	- -	- -	- -	18.08	14.74	20.47	26.4	126.73	25.65	50.08	18.5	15.6	2.52
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	36.31	11.82	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	36.31	11.82	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	113	216	299	365	99	116	51	14	73	100
Diluted Enterprise Value	- -	- -	- -	- -	- -	462	658	1,075	1,452	1,203	1,076	875	677	450	94
EV per Share	- -	- -	- -	- -	- -	17.79	20.31	19.88	26.66	21.54	19.12	15.58	12.04	0.49	0.1
TTM Sales	1	2	2	2	1	40	63	112	145	214	193	195	193	168	77
TTM EBITDA	- -	-1	- -	- -	1	33	47	51	70	58	64	34	52	39	39
TTM Operating Income	- -	- -	- -	- -	- -	31	47	72	61	17	44	27	26	29	13
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	16	56	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	16	56	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	12.26	5.29	11.99	-1.66	7.19	10.16	9.54	65.1	16.61	-6.17
EV/EBIT	- -	- -	- -	- -	- -	18.08	14.74	20.47	26.4	126.73	25.65	50.08	18.5	15.6	2.52
Enterprise Value	- -	- -	- -	- -	- -	573	657	1,052	1,456	1,203	1,075	874	677	450	94
Low Price	- -	- -	- -	- -	- -	6.51	6.24	4.6	4.55	1.46	1.25	0.83	0.17	0.06	0.07
EV/Sales	- -	- -	- -	- -	- -	14.37	10.42	9.36	10.07	5.63	5.56	4.49	3.51	2.68	1.22
EV/EBITDA	- -	- -	- -	- -	- -	17.59	14	20.47	20.92	20.72	16.78	25.73	12.97	11.48	2.41
Price/Earnings	- -	- -	- -	- -	- -	23.23	13.24	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	25.76	14.15	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	28.41	15.23	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	21.67	12.41	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	0.76	0.74	0.66	0.94	0.48	0.57	0.35	0.23	0.6	1.06
Price/Book Value Average	- -	- -	- -	- -	- -	0.84	0.79	0.8	0.79	0.82	0.65	0.5	0.6	1.33	0.93
Price/Book Value High	- -	- -	- -	- -	- -	0.93	0.85	0.96	1.05	1.9	1.01	0.83	0.91	2.77	1.65
Price/Book Value Low	- -	- -	- -	- -	- -	0.71	0.69	0.58	0.63	0.39	0.35	0.32	0.16	0.43	0.67
Price/Tangible Book Value	- -	- -	- -	- -	- -	0.76	0.74	0.66	0.94	0.48	0.57	0.35	0.23	0.6	1.06
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	0.84	0.79	0.8	0.79	0.82	0.65	0.5	0.6	1.33	0.93
Price/Tangible Book Value High	- -	- -	- -	- -	- -	0.93	0.85	0.96	1.05	1.9	1.01	0.83	0.91	2.77	1.65
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	0.71	0.69	0.58	0.63	0.39	0.35	0.32	0.16	0.43	0.67
Price/Sales	- -	- -	- -	- -	- -	2.84	3.41	2.34	2.52	0.46	0.6	0.26	0.07	0.44	1.3
Price/Sales Average	- -	- -	- -	- -	- -	3.15	3.65	2.85	2.14	0.79	0.68	0.38	0.19	0.96	1.15
Price/Sales High	- -	- -	- -	- -	- -	3.47	3.93	3.43	2.82	1.85	1.06	0.63	0.29	2.01	2.03
Price/Sales Low	- -	- -	- -	- -	- -	2.65	3.2	2.06	1.7	0.38	0.37	0.24	0.05	0.31	0.83
Price/Cash Flow	- -	- -	- -	- -	- -	12.26	5.27	10.53	22.57	3.96	6.11	4.32	2.34	7.88	-7.33
Price/Cash Flow Average	- -	- -	- -	- -	- -	13.6	5.64	12.83	19.11	6.74	6.94	6.17	6.17	17.46	-6.47
Price/Cash Flow High	- -	- -	- -	- -	- -	14.99	6.07	15.42	25.22	15.73	10.79	10.29	9.36	36.42	-11.42
Price/Cash Flow Low	- -	- -	- -	- -	- -	11.44	4.95	9.27	15.19	3.25	3.72	3.95	1.59	5.66	-4.66
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	13.6	5.65	14.61	-1.41	12.24	11.55	13.61	171.39	36.79	-5.44
Price/Free Cash Flow High	- -	- -	- -	- -	- -	14.99	6.08	17.56	-1.86	28.56	17.96	22.71	260.02	76.76	-9.62
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	11.44	4.96	10.56	-1.12	5.89	6.19	8.72	44.28	11.93	-3.92
EV/Sales Average	- -	- -	- -	- -	- -	14.99	10.66	9.9	9.67	5.96	5.64	4.6	3.63	3.21	1.07
EV/Sales High	- -	- -	- -	- -	- -	15.63	10.94	10.51	10.37	7.02	6.02	4.85	3.73	4.26	1.95
EV/Sales Low	- -	- -	- -	- -	- -	14	10.21	9.07	9.23	5.55	5.33	4.47	3.49	2.56	0.75
EV/EBITDA Average	- -	- -	- -	- -	- -	18.34	14.32	21.65	20.11	21.93	17.03	26.38	13.41	13.75	2.11
EV/EBITDA High	- -	- -	- -	- -	- -	19.13	14.69	22.98	21.55	25.83	18.17	27.81	13.78	18.24	3.85
EV/EBITDA Low	- -	- -	- -	- -	- -	17.13	13.71	19.83	19.19	20.42	16.08	25.6	12.89	10.95	1.48
EV/EBIT Average	- -	- -	- -	- -	- -	18.86	15.07	21.65	25.37	134.1	26.03	51.33	19.12	18.68	2.2
EV/EBIT High	- -	- -	- -	- -	- -	19.67	15.46	22.98	27.19	157.93	27.77	54.12	19.64	24.77	4.01
EV/EBIT Low	- -	- -	- -	- -	- -	17.61	14.43	19.83	24.21	124.83	24.57	49.83	18.37	14.88	1.54
Last Price	- -	- -	- -	- -	- -	6.98	6.66	5.23	6.76	1.78	2.06	0.91	0.25	0.08	0.11
High Price	- -	- -	- -	- -	- -	8.53	7.66	7.66	7.55	7.09	3.64	2.16	1	0.37	0.17
Enterprise Value Average	- -	- -	- -	- -	- -	598	672	1,113	1,400	1,273	1,091	896	700	539	82
Enterprise Value High	- -	- -	- -	- -	- -	624	690	1,181	1,500	1,500	1,164	945	719	714	150
Enterprise Value Low	- -	- -	- -	- -	- -	558	644	1,019	1,336	1,185	1,030	870	672	429	58

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	- -	- -	- -	- -	- -	32	32	53	55	56	56	56	56	914	914
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	16	32	57	54	56	56	57	57	914	914
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	16	32	50	54	56	56	57	57	914	914
Revenue per Share	22.35	25.76	24.54	22.97	11.41	2.46	1.95	2.24	2.68	3.84	3.43	3.44	3.4	0.18	0.08
EBITDA per Share	-3.15	-8.62	1.02	-0.92	18.72	2.01	1.45	1.02	1.29	1.04	1.14	0.6	0.92	0.04	0.04
Operating Income per Share	-5.31	-2.91	-0.75	-2.46	-4.38	1.93	1.44	1.44	1.13	0.31	0.78	0.48	0.46	0.03	0.01
Basic EPS, GAAP	-7.4	-35.92	-30.45	47.04	16.16	0.3	0.5	-0.24	-0.1	-3.3	-0.22	-0.86	-1.75	-0.04	-0.03
Basic EPS from Cont Ops	-7.4	-9.78	-6.03	-6.15	16.16	0.3	0.5	-0.24	-0.1	-3.3	-0.12	-0.74	-1.59	-0.04	-0.03
Diluted EPS, GAAP	-7.4	-35.92	-30.45	47.04	16.16	0.3	0.5	-0.21	-0.1	-3.3	-0.22	-0.86	-1.75	-0.04	-0.03
Diluted EPS from Cont Ops	-7.4	-9.78	-6.03	-6.15	16.16	0.3	0.5	-0.21	-0.1	-3.3	-0.12	-0.74	-1.59	-0.04	-0.03
Dividend per Share	- -	- -	- -	- -	10.5	0.6	0.72	0.7	0.6	0.18	- -	- -	- -	- -	- -
Cash Flow per Share	-1.5	-13.74	-9.12	-14.58	-5.44	0.57	1.26	0.5	0.3	0.45	0.34	0.21	0.11	0.01	-0.01
Free Cash Flow per Basic Share	-1.81	-13.94	-9.76	-15.03	-5.52	0.57	1.26	0.5	-4.06	0.25	0.2	0.1	- -	- -	-0.02
Cash & Equivalents per Share	0.11	6.91	1.33	0.83	3.74	0.24	0.4	0.51	0.22	0.61	0.34	0.49	0.19	0.02	0.04
Book Value per Share	2.85	-30.94	-57.16	-5.39	2.54	9.22	9.06	7.98	7.23	3.72	3.61	2.61	1.09	0.13	0.1
Tangible Book Value per Share	2.85	-30.94	-57.16	-5.39	2.54	9.22	9.06	7.98	7.23	3.72	3.61	2.61	1.09	0.13	0.1