Xcel Brands, Inc Financial Ratios — XELB 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 (%)	- -	20.6	5.08	-2.16	3.21	2.65	-9.93	1.1	-3.46	-14.07	-15.23	-5.54	-34.84	-55.67	-72.18
Return on Assets (%)	5.91	6.39	2.21	-1.06	1.86	1.81	-7.07	0.8	-2.44	-9.72	-9.79	-3.74	-26.22	-35.71	-37.67
Return on Capital (%)	- -	- -	- -	- -	3.4	3.15	- -	1.21	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	3.62	3.12	- -	1.21	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	97.84	100	100	99.65	99.04	99.4	100	92.38	75.38	81.47	71.88	69.05	61.04	94.61	100
EBITDA Margin (%)	26.25	51.55	22.52	11.45	22.31	19.66	-24.16	16.1	3.09	-37.06	-15.1	19.41	-77.11	-199.32	-195.14
Operating Margin (%)	26.24	-8.1	-12.75	4.03	11.46	4.46	9.93	13.33	11.69	-11.2	-29.48	-87.44	-108.63	-119.76	-146.2
Incremental Operating Margin (%)	- -	- -	- -	33.33	33.39	- -	- -	42.02	2.36	66.57	- -	93.49	- -	- -	- -
Pretax Margin (%)	17.84	27.69	2.78	-0.26	10.83	9.23	-33.33	8.23	-9.79	-59.78	-42.54	-22.45	-118.42	-270.49	-354.26
Profit Margin (%)	17.96	33.72	11.64	-4.98	9.29	8.37	-31.92	3.07	-8.21	-43.93	-32.12	-15.59	-118.57	-271.16	-353.53
Net Income to Common Margin (%)	17.96	33.72	11.64	-4.98	9.29	8.37	-31.92	3.07	-8.21	-43.93	-32.12	-15.59	-118.57	-271.16	-353.53
Effective Tax Rate (%)	- -	- -	- -	- -	5.2	10.44	- -	62.73	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	102.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	20.6	5.08	-2.16	3.21	2.65	-9.93	1.1	-3.46	-14.07	-15.23	-5.54	-34.84	-55.67	-72.18

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	19	30	25	50	41	32	25	20	30	27	36	7	10	13	18
ST Debt	- -	1	1	11	9	6	6	8	4	5	4	1	2	2	5
LT Debt	19	29	24	39	32	25	19	11	26	22	33	6	8	12	13
Total Debt/EBITDA	6.29	4.64	8.34	21.28	6.63	4.97	-3.26	3.43	23.54	-2.49	-6.37	1.44	-0.73	-0.81	-1.87
Net Debt/EBITDA	5.4	4.04	5.82	17.68	3.91	2.77	-1.93	1.88	11	-1.07	-4.11	-0.92	-0.13	-0.32	-1.2
Total Debt/EBIT	7.3	5.34	11.82	35.15	8.54	6.56	-2.71	4.98	-11.61	-1.66	-2.91	-3.19	-0.48	-0.62	-1.37
Net Debt/EBIT	6.27	4.65	8.25	29.2	5.03	3.66	-1.6	2.73	-5.43	-0.71	-1.88	2.04	-0.08	-0.25	-0.87
EBITDA to Interest Expense	5.49	3.01	1.72	1.59	3.43	3.48	-5.69	5.65	1	-8.95	-2.78	4.16	-35.93	-25.56	-3.99
EBITDA-CapEx/Interest Expense	5.24	2.96	1.59	-19.32	1.14	2.29	-5.86	4.19	0.12	-9.56	-3.33	3.94	-36.19	-25.74	-3.99
EBIT to Interest Expense	5.49	-0.47	-0.97	0.56	1.76	0.79	2.34	4.68	3.8	-2.7	-5.42	-18.74	-50.62	-15.36	-2.99
Interest Expense	1	2	2	1	2	2	1	1	1	1	2	1	- -	1	2
Common Equity/Total Assets	25.09	36.82	49.8	48.38	65.79	70.26	72.36	72.35	68.51	69.68	59.06	79.63	69.82	56.6	46.12
Long-Term Debt/Equity (%)	115.68	116.35	68.3	64.8	31.83	24.01	19.85	11.31	26.76	25.86	43.74	8.32	16.59	41.78	83
Long-Term Debt/Capital (%)	53.57	52.47	40.2	35.26	22.58	18.46	15.81	9.46	20.45	19.66	29.42	7.55	13.74	28.4	38.75
Long-Term Debt/Total Assets (%)	29.03	42.84	34.01	31.35	20.94	16.87	14.36	8.18	18.4	18.13	26.06	6.57	11.15	22.07	33.72
Total Debt/Equity (%)	115.94	121.75	69.89	83.75	40.99	30.07	25.54	19.6	30.82	31.54	48.69	10.29	20.76	47.11	114.2
Total Debt/Capital (%)	53.69	54.91	41.14	45.58	29.07	23.12	20.34	16.39	23.56	23.98	32.75	9.33	17.19	32.02	53.31
Total Debt/Total Assets (%)	29.09	44.83	34.8	40.52	26.97	21.12	18.48	14.18	21.19	22.11	29.01	8.11	13.95	24.89	46.4
Net Debt to Equity	99.58	106.02	48.8	69.59	24.15	16.76	15.11	10.75	14.4	13.54	31.42	-6.57	3.58	18.72	73.03
Net Debt/Capital (%)	49.9	51.46	32.8	41.03	19.45	14.35	13.13	9.71	11.42	10.77	22.02	-6.33	3.12	13.12	35.29
EBITDA	3	7	3	2	6	6	-8	6	1	-11	-6	5	-14	-16	-10
EBITDA-CapEx	3	6	3	-29	2	4	-8	4	- -	-12	-7	5	-14	-17	-10
Operating Income (Loss)	3	-1	-2	1	3	1	3	5	5	-3	-11	-23	-19	-10	-7

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	1.82	1.25	3.09	0.48	1.28	1.36	1.12	0.55	0.47	0.48	0.43	0.7	0.46	0.12	0.15
Current Ratio	3.74	2.45	4.84	0.75	1.91	2.11	2.12	1.48	1.79	1.57	1.63	2.14	1.13	0.39	0.49
Quick Ratio	3.29	2.35	4.56	0.69	1.86	2.03	2.06	1.23	1.55	1.34	1.15	1.48	1	0.34	0.28
CFO/Avg Current Liab	-0.18	1.12	0.86	0.59	0.21	0.67	0.48	0.52	0.27	0.32	-0.63	-1.66	-1	-0.56	-0.79
Common Equity/Total Assets	25.09	36.82	49.8	48.38	65.79	70.26	72.36	72.35	68.51	69.68	59.06	79.63	69.82	56.6	46.12
Long-Term Debt/Equity (%)	115.68	116.35	68.3	64.8	31.83	24.01	19.85	11.31	26.76	25.86	43.74	8.32	16.59	41.78	83
Long-Term Debt/Capital (%)	53.57	52.47	40.2	35.26	22.58	18.46	15.81	9.46	20.45	19.66	29.42	7.55	13.74	28.4	38.75
Long-Term Debt/Total Assets (%)	29.03	42.84	34.01	31.35	20.94	16.87	14.36	8.18	18.4	18.13	26.06	6.57	11.15	22.07	33.72
Total Debt/Equity (%)	115.94	121.75	69.89	83.75	40.99	30.07	25.54	19.6	30.82	31.54	48.69	10.29	20.76	47.11	114.2
Total Debt/Capital (%)	53.69	54.91	41.14	45.58	29.07	23.12	20.34	16.39	23.56	23.98	32.75	9.33	17.19	32.02	53.31
Total Debt/Total Assets (%)	29.09	44.83	34.8	40.52	26.97	21.12	18.48	14.18	21.19	22.11	29.01	8.11	13.95	24.89	46.4
CFO/Total Liabilities	-1.27	6.05	6.68	9.13	6.33	17.61	12.53	17.27	7.82	8.66	-12.9	-75.45	-27.86	-18.6	-30.37
CFO/CapEx	-4.45	22.15	10.93	0.19	0.8	3.62	19.65	4.47	3.09	4.26	-5.78	-53.52	-65.45	-42.11	-702.3
Altman's Z-Score	3.37	2.13	2.35	2.55	3.82	3.41	3.08	2.39	2.31	0.46	-0.89	-1.63	-3.34	-7.01	-19.88

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	5.9	4.52	3.78	5.77	4.93	4.49	4.09	3.63	3.86	3.02	4.59	4.04	4.15	2.89	3.06
Days Sales Outstanding	61.89	80.73	96.61	63.3	73.97	81.3	89.2	100.54	94.61	120.92	79.53	90.26	88.03	126.46	119.17
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	2.72	7.12	5.16	4.65	2.57	4.2	1.96	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	134.27	51.29	70.75	78.55	142.25	87	185.78	- -
Accounts Payable Turnover	- -	- -	0.05	- -	- -	- -	- -	1.47	1.93	1.31	2.42	1.48	1.48	- -	- -
Accounts Payable Turnover Days	- -	- -	6,932.39	- -	- -	- -	- -	249.04	189.42	279.23	150.98	245.92	246.21	-113,378.12	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	-14.23	-43.51	-87.57	7.09	-13.42	-71.18	113,690.37	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	-33.74	43.32	50.17	0.98	-51.99	1.02	-59.32	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	2	1	1	3	3	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	2	1	1	3	3	- -	- -	- -

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	4	11	28	102	138	82	60	20	28	23	21	14	26	12	6
- Cash & Cash Equivalents	3	4	7	9	17	14	10	9	5	5	4	5	3	1	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	-1	-2	-2	-2
+ Total Debt	19	30	25	50	41	32	25	20	30	27	36	7	10	13	18
Enterprise Value	21	37	45	143	162	100	75	31	54	46	54	16	31	22	21
Total Capital	36	55	60	111	141	138	123	119	129	113	111	77	58	42	34
Total Debt/Capital (%)	53.69	54.91	41.14	45.58	29.07	23.12	20.34	16.39	23.56	23.98	32.75	9.33	17.19	32.02	53.31
Total Debt / EV	0.93	0.81	0.55	0.35	0.25	0.32	0.33	0.63	0.56	0.59	0.68	0.46	0.33	0.6	0.86
EV/Sales	1.77	2.95	3.44	6.93	5.86	3.05	2.37	0.88	1.3	1.56	1.42	0.61	1.73	2.7	4.28
EV/EBITDA	6.75	5.72	15.27	60.55	26.26	15.54	- -	5.47	42.17	- -	- -	3.13	- -	- -	- -
EV/EBIT	7.83	6.58	21.64	100	33.79	20.52	- -	7.95	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	32.45	10.43	- -	4.48	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	185.77	13.52	- -	5.69	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	4	11	27	93	129	84	61	21	28	23	21	14	25	12	4
Diluted Enterprise Value	21	38	45	135	153	102	76	31	54	46	54	16	31	22	18
EV per Share	35.58	51.06	45.26	102.41	88.1	53.54	41.06	17.22	28.81	23.92	27.59	7.99	15.5	9.41	3.59
TTM Sales	12	13	13	21	28	33	32	35	42	29	38	26	18	8	5
TTM EBITDA	3	7	3	2	6	6	-8	6	1	-11	-6	5	-14	-16	-10
TTM Operating Income	3	-1	-2	1	3	1	3	5	5	-3	-11	-23	-19	-10	-7
TTM Cash Flow to Firm	- -	- -	- -	- -	5	10	- -	7	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	1	7	- -	5	- -	- -	- -	- -	- -	- -	- -

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	-5.27	4.59	12.66	-3.68	-154.5	14.62	13.75	4.04	11.95	9.49	-2.76	-0.95	-3.83	-2.43	-0.53
EV/EBIT	7.83	6.58	21.64	100	33.79	20.52	- -	7.95	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	21	37	45	143	162	100	75	31	54	46	54	16	31	22	21
Low Price	7.1	12.1	15	29.5	51.2	38	18	9.95	11	4	9.49	6.71	5.11	3.31	0.74
EV/Sales	1.77	2.95	3.44	6.93	5.86	3.05	2.37	0.88	1.3	1.56	1.42	0.61	1.73	2.7	4.28
EV/EBITDA	6.75	5.72	15.27	60.55	26.26	15.54	- -	5.47	42.17	- -	- -	3.13	- -	- -	- -
Price/Earnings	1.95	2.43	16.8	- -	47.06	29.94	- -	18.99	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	40.62	4.34	25.34	- -	49.22	36.08	- -	43.25	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	92.78	5.26	60.01	- -	62.68	50.97	- -	58.81	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	1.95	1.96	9	- -	32.13	25.86	- -	16.72	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	0.25	0.44	0.79	1.69	1.38	0.77	0.62	0.21	0.29	0.27	0.29	0.19	0.51	0.4	0.35
Price/Book Value Average	5.18	0.79	1.19	1.39	1.44	0.93	0.61	0.47	0.31	0.22	0.48	0.32	0.41	0.62	0.72
Price/Book Value High	11.83	0.96	2.83	4.65	1.84	1.32	0.94	0.64	0.67	0.42	1.09	0.55	0.83	1.32	1.8
Price/Book Value Low	0.25	0.36	0.42	0.69	0.94	0.67	0.34	0.18	0.21	0.09	0.25	0.19	0.2	0.26	0.24
Price/Tangible Book Value	-0.1	-0.33	-1.26	-2.04	-5.62	-4.71	-4.87	-2.25	-2.18	-2.99	-0.89	0.59	3	-2.81	-0.48
Price/Tangible Book Value Average	-2.04	-0.59	-1.89	-1.68	-5.88	-5.68	-4.81	-5.13	-2.36	-2.38	-1.48	0.98	2.43	-4.36	-0.97
Price/Tangible Book Value High	-4.67	-0.72	-4.49	-5.62	-7.48	-8.02	-7.37	-6.97	-5.08	-4.6	-3.38	1.69	4.88	-9.27	-2.43
Price/Tangible Book Value Low	-0.1	-0.27	-0.67	-0.83	-3.84	-4.07	-2.65	-1.98	-1.6	-0.99	-0.77	0.57	1.19	-1.81	-0.33
Price/Sales	0.35	0.82	1.96	4.1	4.37	2.51	1.93	0.58	0.68	0.79	0.56	0.53	1.43	1.42	0.75
Price/Sales Average	7.3	1.47	2.95	3.37	4.57	3.02	1.9	1.33	0.73	0.63	0.93	0.88	1.16	2.2	1.52
Price/Sales High	16.66	1.77	6.98	11.3	5.82	4.27	2.92	1.8	1.58	1.21	2.13	1.51	2.33	4.67	3.82
Price/Sales Low	0.35	0.66	1.05	1.67	2.98	2.16	1.05	0.51	0.5	0.26	0.49	0.51	0.57	0.91	0.51
Price/Cash Flow	-6.46	4.02	10.8	14.46	36.76	10.35	13.05	3.13	8.08	7.26	-3.23	-0.97	-3.88	-2.48	-0.53
Price/Cash Flow Average	-134.77	7.18	16.29	11.88	38.45	12.48	12.9	7.14	8.74	5.79	-5.4	-1.59	-3.15	-3.85	-1.07
Price/Cash Flow High	-307.84	8.7	38.58	39.88	48.97	17.62	19.78	9.7	18.86	11.16	-12.32	-2.75	-6.32	-8.19	-2.69
Price/Cash Flow Low	-6.46	3.24	5.79	5.88	25.1	8.94	7.12	2.76	5.93	2.4	-2.82	-0.93	-1.54	-1.6	-0.36
Price/Free Cash Flow Average	-110.04	8.22	19.1	-3.02	-161.59	17.62	13.59	9.2	12.93	7.56	-4.6	-1.56	-3.1	-3.76	-1.07
Price/Free Cash Flow High	-251.36	9.95	45.23	-10.15	-205.81	24.89	20.84	12.5	27.88	14.59	-10.5	-2.7	-6.23	-8	-2.68
Price/Free Cash Flow Low	-5.27	3.71	6.78	-1.5	-105.48	12.63	7.5	3.55	8.76	3.14	-2.4	-0.91	-1.52	-1.56	-0.36
EV/Sales Average	8.79	3.63	4.52	6.06	6.09	3.57	2.35	1.62	1.36	1.4	1.8	0.95	1.46	3.51	5.6
EV/Sales High	18.26	3.96	8.91	15.56	7.52	4.82	3.35	2.09	2.21	1.99	3	1.59	2.63	6.09	9.53
EV/Sales Low	1.77	2.78	2.45	4.02	4.28	2.71	1.51	0.81	1.12	1.03	1.35	0.59	0.86	2.17	3.87
EV/EBITDA Average	33.48	7.05	20.07	52.91	27.29	18.15	- -	10.06	43.97	- -	- -	4.9	- -	- -	- -
EV/EBITDA High	69.54	7.68	39.57	135.93	33.68	24.5	- -	13	71.45	- -	- -	8.19	- -	- -	- -
EV/EBITDA Low	6.75	5.4	10.88	35.12	19.17	13.79	- -	5.04	36.32	- -	- -	3.02	- -	- -	- -
EV/EBIT Average	38.86	8.11	28.45	87.38	35.11	23.97	- -	14.61	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	80.71	8.84	56.08	224.49	43.35	32.36	- -	18.89	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	7.83	6.21	15.43	58.01	24.67	18.22	- -	7.32	- -	- -	- -	- -	- -	- -	- -
Last Price	7.1	15	28	72.5	74.99	44	33	11.3	15	12.1	10.9	7	12.9	5.15	1.08
High Price	338.36	32.5	100	200	99.9	74.9	50	35	35	18.6	41.5	19.9	21	16.97	5.49
Enterprise Value Average	103	46	60	125	169	117	74	57	57	41	68	25	26	29	28
Enterprise Value High	213	50	117	322	208	157	106	74	92	59	114	41	47	50	47
Enterprise Value Low	21	35	32	83	119	89	48	29	47	30	51	15	15	18	19

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	1	1	2	2	2	2	2	2	2	2	2	2	6
Diluted Weighted Avg Shares	1	1	1	1	2	2	2	2	2	2	2	2	2	2	3
Basic Weighted Avg Shares	1	1	1	1	2	2	2	2	2	2	2	2	2	2	3
Revenue per Share	20.3	18.31	14.32	17.7	17.16	17.55	17.14	19.4	22.13	15.4	19.5	13.14	9.01	3.63	1.44
EBITDA per Share	5.33	9.44	3.23	2.03	3.83	3.45	-4.14	3.12	0.68	-5.71	-2.94	2.55	-6.95	-7.23	-2.81
Operating Income per Share	5.33	-1.48	-1.83	0.71	1.97	0.78	1.7	2.59	2.59	-1.72	-5.75	-11.49	-9.79	-4.35	-2.1
Basic EPS, GAAP	3.65	6.18	1.67	-0.88	1.59	1.47	-5.47	0.6	-1.82	-6.77	-6.26	-2.05	-10.68	-9.84	-5.08
Basic EPS from Cont Ops	3.65	6.18	1.84	0.04	1.76	1.45	-5.47	0.6	-1.83	-6.84	-6.7	-2.73	-11.28	-9.92	-5.11
Diluted EPS, GAAP	3.65	5.65	1.56	-0.81	1.49	1.44	-5.47	0.6	-1.82	-6.77	-6.26	-2.05	-10.68	-9.84	-5.08
Diluted EPS from Cont Ops	3.65	5.65	1.72	0.03	1.65	1.42	-5.47	0.6	-1.83	-6.84	-6.7	-2.73	-11.28	-9.92	-5.11
Dividend per Share	3.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.1	3.74	2.59	5.02	2.04	4.25	2.53	3.61	1.86	1.67	-3.37	-7.23	-3.32	-2.07	-2.04
Free Cash Flow per Basic Share	-1.35	3.57	2.36	-21.59	-0.52	3.08	2.4	2.8	1.26	1.27	-3.95	-7.36	-3.37	-2.12	-2.05
Cash & Equivalents per Share	4.68	5.35	7.46	6.09	9.15	7.58	5.56	4.87	2.46	2.57	2.29	2.35	1.51	0.53	0.2
Book Value per Share	28.6	34.01	35.36	42.98	54.29	56.95	53.33	55.07	52	44.52	37.95	36.08	25.28	12.85	3.05
Tangible Book Value per Share	-72.49	-45.29	-22.29	-35.56	-13.35	-9.34	-6.78	-5.02	-6.89	-4.04	-12.28	11.8	4.3	-1.83	-2.26