NVR, Inc. Financial Ratios — N1VR34 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 (%)	8.31	12.65	19.44	23.61	32.4	33.44	36.94	46.7	42.34	33.11	40.51	53.02	40.44	39.23	33.18
Return on Assets (%)	6.41	8.24	10.47	11.64	15.75	16.5	19.08	25.9	25.19	18.8	21.3	30.02	25.96	25.91	21.9
Return on Capital (%)	8.11	10.71	14.22	16.5	22.36	23.51	26.95	35.5	33.15	24.24	27.52	38.56	32.64	32.12	26.84
Return on Invested Capital (%)	7.19	9.4	12.94	15.6	20.63	21.39	24.73	32.27	29.91	21.17	24.62	36.48	30.41	29.79	25.32
Gross Margin (%)	18.73	19.24	18.79	19.8	20.26	19.25	20.96	20.67	20.96	21.32	24.52	27.29	26.05	25.54	23.09
EBITDA Margin (%)	7.22	8.03	9.83	10.52	11.61	11.05	13.02	12.76	13.09	13.24	16.63	20.75	19.29	19.03	16.57
Operating Margin (%)	7.68	8.73	10.35	10.63	12.06	11.65	13.66	13.52	13.83	14.56	18.23	21.36	18.92	18.91	16.33
Incremental Operating Margin (%)	29.71	14.08	15.37	15.7	20.9	8.46	37.96	12.53	23.55	51.83	37.8	39.12	44.55	18.86	151
Pretax Margin (%)	7.79	8.63	9.93	10.19	11.68	11.35	13.41	13.38	13.86	14.29	17.75	21.38	20.22	20.06	17.04
Profit Margin (%)	4.86	5.66	6.32	6.33	7.41	7.29	8.51	11.11	11.87	11.94	13.8	16.37	16.69	15.95	12.96
Net Income to Common Margin (%)	4.86	5.66	6.32	6.33	7.41	7.29	8.51	11.11	11.87	11.94	13.8	16.37	16.69	15.95	12.96
Effective Tax Rate (%)	37.65	34.35	36.36	37.9	36.52	35.73	36.53	16.94	14.36	16.4	22.24	23.42	17.46	20.5	23.96
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	8.31	12.65	19.44	23.61	32.4	33.44	36.94	46.7	42.34	33.11	40.51	53.02	40.44	39.23	33.18

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	5	604	602	599	596	596	597	598	684	1,590	1,591	1,008	1,014	1,020	1,053
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	5	604	602	599	596	596	597	598	684	1,590	1,591	1,008	1,014	1,020	1,053
Total Debt/EBITDA	0.03	2.36	1.45	1.28	0.99	0.93	0.73	0.65	0.71	1.59	1.07	0.46	0.55	0.51	0.61
Net Debt/EBITDA	-2.47	-2.14	-0.63	0.12	0.29	0.31	-0.08	-0.12	-0.56	-1.26	-0.71	-0.74	-1.22	-0.85	-0.59
Total Debt/EBIT	0.03	2.43	1.5	1.33	1.03	0.96	0.75	0.67	0.72	1.63	1.08	0.46	0.56	0.51	0.62
Net Debt/EBIT	-2.56	-2.21	-0.66	0.12	0.3	0.32	-0.09	-0.13	-0.57	-1.29	-0.72	-0.74	-1.23	-0.86	-0.6
EBITDA to Interest Expense	101.63	34	18.52	20.23	25.46	29.67	33.99	36.49	38.18	24.45	28.05	55.32	66.31	72.2	59.44
EBITDA-CapEx/Interest Expense	95.58	32.36	17.67	18.86	24.68	28.64	33.15	35.71	37.29	24.06	27.71	54.86	65.41	71.15	58.59
EBIT to Interest Expense	108.2	37	19.5	20.44	26.43	31.28	35.66	38.69	40.33	26.88	30.75	56.95	65.02	71.77	58.59
Interest Expense	2	8	22	23	24	22	24	25	25	41	53	40	28	28	29
Common Equity/Total Assets	77.26	56.84	50.74	47.81	49.34	49.34	53.71	57.13	61.45	53.71	51.46	61.95	66.11	65.98	65.99
Long-Term Debt/Equity (%)	0.36	40.77	47.76	53.3	48.08	45.72	37.19	33.05	29.2	51.24	52.99	28.73	23.24	24.24	27.24
Long-Term Debt/Capital (%)	0.36	28.96	32.32	34.77	32.47	31.38	27.11	24.84	22.6	33.88	34.63	22.32	18.86	19.51	21.41
Long-Term Debt/Total Assets (%)	0.28	23.17	24.23	25.48	23.72	22.56	19.97	18.88	17.95	27.52	27.27	17.8	15.36	15.99	17.98
Total Debt/Equity (%)	0.36	40.77	47.76	53.3	48.08	45.72	37.19	33.05	29.2	51.24	52.99	28.73	23.24	24.24	27.24
Total Debt/Capital (%)	0.36	28.96	32.32	34.77	32.47	31.38	27.11	24.84	22.6	33.88	34.63	22.32	18.86	19.51	21.41
Total Debt/Total Assets (%)	0.28	23.17	24.23	25.48	23.72	22.56	19.97	18.88	17.95	27.52	27.27	17.8	15.36	15.99	17.98
Net Debt to Equity	-34.58	-37.09	-20.86	4.83	13.84	15.41	-4.34	-6.31	-23.15	-40.63	-35.21	-45.85	-51.55	-40.38	-26.06
Net Debt/Capital (%)	-52.85	-58.95	-26.36	4.61	12.16	13.35	-4.54	-6.74	-28.76	-65.85	-52.34	-80.73	-101.52	-64.89	-33.56
EBITDA	192	256	415	468	600	644	822	915	969	999	1,490	2,187	1,839	2,006	1,714
EBITDA-CapEx	181	244	396	436	582	622	802	896	946	983	1,472	2,168	1,814	1,977	1,689
Operating Income (Loss)	205	279	436	473	623	679	863	970	1,024	1,099	1,633	2,251	1,804	1,994	1,689

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	1.83	2.21	1.39	0.87	0.63	0.53	0.85	0.94	1.45	2.56	2.07	2.2	2.59	2.27	2.04
Current Ratio	3.51	4.26	3.31	3.07	3.15	3.04	3.4	3.76	4.37	4.96	4.35	4.53	4.9	5.07	5.47
Quick Ratio	1.85	2.23	1.41	0.88	0.64	0.56	0.87	0.96	1.48	2.58	2.09	2.22	2.61	2.3	2.08
CFO/Avg Current Liab	- -	0.57	0.47	0.3	0.35	0.55	0.75	0.94	1.12	0.99	1.07	1.57	1.26	1.16	1.07
Common Equity/Total Assets	77.26	56.84	50.74	47.81	49.34	49.34	53.71	57.13	61.45	53.71	51.46	61.95	66.11	65.98	65.99
Long-Term Debt/Equity (%)	0.36	40.77	47.76	53.3	48.08	45.72	37.19	33.05	29.2	51.24	52.99	28.73	23.24	24.24	27.24
Long-Term Debt/Capital (%)	0.36	28.96	32.32	34.77	32.47	31.38	27.11	24.84	22.6	33.88	34.63	22.32	18.86	19.51	21.41
Long-Term Debt/Total Assets (%)	0.28	23.17	24.23	25.48	23.72	22.56	19.97	18.88	17.95	27.52	27.27	17.8	15.36	15.99	17.98
Total Debt/Equity (%)	0.36	40.77	47.76	53.3	48.08	45.72	37.19	33.05	29.2	51.24	52.99	28.73	23.24	24.24	27.24
Total Debt/Capital (%)	0.36	28.96	32.32	34.77	32.47	31.38	27.11	24.84	22.6	33.88	34.63	22.32	18.86	19.51	21.41
Total Debt/Total Assets (%)	0.28	23.17	24.23	25.48	23.72	22.56	19.97	18.88	17.95	27.52	27.27	17.8	15.36	15.99	17.98
CFO/Total Liabilities	0.36	23.51	22.06	15.04	17.81	29.34	41.22	53.27	59.01	34.6	43.87	86.81	66.96	63.31	56.29
CFO/CapEx	0.13	21.38	14.21	5.83	12.4	17.57	28.14	36.77	38.18	57.4	69.5	101.48	60.22	47.05	45.75
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.57	10.19	11.34	11.91	13.85	13.9

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	- -	393.48	444.99	455.19	480.44	383.32	324.09	371.13	400.92	412.6	486.27	535.02	382.6	342.2	316.44
Days Sales Outstanding	- -	0.93	0.82	0.8	0.76	0.95	1.13	0.98	0.91	0.88	0.75	0.68	0.95	1.07	1.15
Inventory Turnover	4.49	4.25	4.83	4.44	4.39	4.49	4.27	4.55	4.5	3.89	3.7	4.1	3.77	3.92	4.21
Days Inventory Outstanding	81.28	85.83	75.51	82.24	83.12	81.35	85.51	80.13	81.13	93.94	98.67	88.98	96.76	93.19	86.79
Accounts Payable Turnover	16.15	16.19	17.98	17.05	17.37	17.64	17.79	19.54	19.96	17.76	17.71	19.16	16.57	18.48	21.79
Accounts Payable Turnover Days	22.6	22.55	20.3	21.4	21.02	20.69	20.52	18.68	18.29	20.56	20.61	19.05	22.03	19.75	16.75
Cash Conversion Cycle	- -	64.2	56.03	61.64	62.87	61.62	66.12	62.43	63.75	74.27	78.81	70.6	75.68	74.51	71.19
Inventory to Cash Days	- -	-84.9	-74.69	-81.44	-82.36	-80.4	-84.39	-79.15	-80.22	-93.06	-97.92	-88.29	-95.8	-92.13	-85.64
Inventories	533	678	739	869	1,007	1,092	1,246	1,253	1,347	1,709	1,947	1,788	1,950	2,059	1,724
Raw Materials	9	12	11	13	12	16	17	22	18	38	30	24	24	29	22
Work In Process	78	68	41	34	61	47	34	39	69	- -	- -	- -	- -	- -	- -
Finished Goods	524	666	728	857	994	1,076	1,229	1,231	1,329	1,671	1,917	1,764	1,926	2,030	1,702
Other Inventory	-78	-68	-41	-34	-61	-47	-34	-39	-69	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	16,091	21,073	15,799	21,852	25,272	21,265
- Cash & Cash Equivalents	480	1,153	866	545	424	395	667	712	1,140	2,778	2,573	2,523	3,163	2,611	1,916
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5	604	602	599	596	596	597	598	684	1,590	1,591	1,008	1,014	1,020	1,053
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	14,903	20,091	14,284	19,703	23,681	20,401
Total Capital	1,380	2,084	1,864	1,723	1,835	1,901	2,203	2,406	3,025	4,693	4,593	4,515	5,379	5,231	4,918
Total Debt/Capital (%)	0.36	28.96	32.32	34.77	32.47	31.38	27.11	24.84	22.6	33.88	34.63	22.32	18.86	19.51	21.41
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.11	0.08	0.07	0.05	0.04	0.05
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.97	2.24	1.36	2.07	2.25	1.97
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.91	13.49	6.53	10.71	11.81	11.9
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.25	13.66	6.58	10.81	11.91	12.08
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.53	15.65	7.52	12.96	16.96	17.85
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.8	15.87	7.59	13.17	17.32	18.24
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	17,055	23,589	17,222	24,306	27,851	23,313
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	15,867	22,607	15,707	22,157	26,260	22,449
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	78.51	113.46	86.39	124.22	153.09	141.89
TTM Sales	2,665	3,189	4,216	4,450	5,165	5,830	6,314	7,175	7,401	7,546	8,960	10,538	9,535	10,544	10,342
TTM EBITDA	192	256	415	468	600	644	822	915	969	999	1,490	2,187	1,839	2,006	1,714
TTM Operating Income	205	279	436	473	623	679	863	970	1,024	1,099	1,633	2,251	1,804	1,994	1,689
TTM Cash Flow to Firm	3	269	284	199	242	407	586	744	888	959	1,284	1,900	1,521	1,397	1,143
TTM Free Cash Flow to Firm	-9	257	265	167	223	385	565	724	866	943	1,266	1,882	1,496	1,367	1,119

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.76	19.26	9.3	16.5	20.7	21.26
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.25	13.66	6.58	10.81	11.91	12.08
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	14,903	20,091	14,284	19,703	23,681	20,401
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.42	79.6	78.87	97.69	142.55	133.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.97	2.24	1.36	2.07	2.25	1.97
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.91	13.49	6.53	10.71	11.81	11.9
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.84	17.7	9.35	14.4	15.52	16.44
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.54	14.75	8.76	12.71	15.14	17.13
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.88	17.7	11.23	14.46	18.47	18.92
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.35	11.84	7.71	10.21	13.54	14.79
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.19	7.02	4.51	5.01	6	5.5
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.94	5.85	4.22	4.42	5.86	5.73
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.2	7.02	5.41	5.03	7.14	6.33
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.72	4.69	3.72	3.55	5.24	4.95
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.19	7.02	4.51	5.01	6	5.5
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.94	5.85	4.22	4.42	5.86	5.73
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.2	7.02	5.41	5.03	7.14	6.33
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.72	4.69	3.72	3.55	5.24	4.95
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.13	2.44	1.53	2.4	2.48	2.13
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.62	2.04	1.43	2.12	2.41	2.22
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.14	2.44	1.84	2.41	2.95	2.45
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.12	1.63	1.26	1.7	2.16	1.92
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.37	17.62	8.62	15.3	18.99	19.65
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.19	14.68	8.08	13.5	18.52	20.46
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.42	17.62	10.36	15.37	22.6	22.6
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.1	11.78	7.12	10.85	16.57	17.67
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.24	16.05	8.71	14.57	20.2	22.14
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.81	19.26	11.17	16.58	24.64	24.46
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.83	12.88	7.68	11.7	18.07	19.12
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.46	1.85	1.26	1.8	2.19	2.06
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.98	2.24	1.66	2.08	2.7	2.28
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.96	1.46	1.09	1.4	1.94	1.77
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.03	11.13	6.08	9.32	11.5	12.42
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.95	13.49	7.99	10.77	14.2	13.77
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.25	8.8	5.27	7.26	10.2	10.66
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.28	11.27	6.12	9.41	11.6	12.6
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.29	13.66	8.05	10.87	14.33	13.97
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.41	8.92	5.31	7.32	10.29	10.81
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	84.77	119.01	95.56	137.76	163.37	147.89
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	84.99	119.01	114.77	138.42	194.45	170.16
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	11,025	16,578	13,285	17,145	23,062	21,286
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	14,945	20,091	17,460	19,808	28,489	23,604
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	7,244	13,112	11,526	13,347	20,461	18,261

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	256	252	228	208	200	190	190	184	187	190	177	165	159	155	144
Diluted Weighted Avg Shares	289	264	250	228	219	211	218	210	204	201	198	180	176	170	158
Basic Weighted Avg Shares	281	257	243	220	207	198	192	187	187	190	184	169	166	160	149
Revenue per Share	9.49	12.39	17.33	20.25	25	29.51	32.93	38.47	39.57	39.79	48.71	62.44	57.33	66	69.43
EBITDA per Share	0.68	0.99	1.7	2.13	2.9	3.26	4.29	4.91	5.18	5.27	8.1	12.96	11.06	12.56	11.51
Operating Income per Share	0.73	1.08	1.79	2.15	3.01	3.44	4.5	5.2	5.47	5.79	8.88	13.34	10.84	12.48	11.34
Basic EPS, GAAP	0.46	0.7	1.1	1.28	1.85	2.15	2.8	4.27	4.7	4.75	6.72	10.22	9.57	10.53	8.99
Basic EPS from Cont Ops	0.46	0.7	1.1	1.28	1.85	2.15	2.8	4.27	4.7	4.75	6.72	10.22	9.57	10.53	8.99
Diluted EPS, GAAP	0.45	0.68	1.07	1.24	1.75	2.02	2.47	3.79	4.31	4.48	6.24	9.57	9.02	9.87	8.5
Diluted EPS from Cont Ops	0.45	0.68	1.07	1.24	1.75	2.02	2.47	3.79	4.31	4.48	6.24	9.57	9.02	9.87	8.5
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.01	1.03	1.11	0.84	1.1	1.99	2.97	3.88	4.63	4.88	6.75	11.08	9.01	8.6	7.53
Free Cash Flow per Basic Share	-0.04	0.98	1.03	0.7	1.01	1.88	2.87	3.77	4.51	4.79	6.66	10.97	8.86	8.42	7.36
Cash & Equivalents per Share	2.87	4.57	3.8	2.62	2.12	2.08	3.52	3.87	6.11	14.64	14.53	15.26	19.94	16.88	13.33
Book Value per Share	5.38	5.87	5.54	5.41	6.2	6.88	8.47	9.84	12.55	16.35	16.96	21.21	27.52	27.22	26.88
Tangible Book Value per Share	5.21	5.83	5.51	5.38	6.18	6.66	8.47	9.84	12.55	16.35	16.96	21.21	27.52	27.22	26.88