PulteGroup, Inc. Financial Ratios — P1HM34 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 (%)	-10.33	9.99	76.63	10.03	10.33	12.8	10.15	22.78	19.79	23.39	27.69	31.91	26.97	27.4	17.67
Return on Assets (%)	-2.88	3.03	33.88	5.48	5.56	6.22	4.5	10.29	9.73	12.28	15.23	18.6	16.85	18.43	12.53
Return on Capital (%)	- -	- -	- -	6.89	7.05	7.86	5.67	12.88	12.03	15.24	19.39	23.93	21.18	22.58	14.96
Return on Invested Capital (%)	- -	- -	- -	6.75	6.99	8.03	5.66	12.63	11.82	15.05	19.12	23.32	20.58	21.71	14.59
Gross Margin (%)	11.97	15.69	20.64	27.1	27.22	25.37	21.72	23.3	23.47	25.17	27.53	30.21	29.38	29.09	26.41
EBITDA Margin (%)	-6.32	4.65	10.43	12.51	14.4	13.21	11.62	13.54	13.46	16.13	18.59	21.56	21.51	22.07	17.12
Operating Margin (%)	-0.9	4.74	10.4	12.08	13.72	12.73	11.16	13.23	13.11	15.83	18.62	21.51	21.15	21.67	17.21
Incremental Operating Margin (%)	- -	38.92	42.14	78.91	73.32	9.23	- -	24.22	- -	49.59	30	39.05	- -	26.18	143.51
Pretax Margin (%)	-7.5	3.81	9.29	11.85	13.64	12.17	10.95	13.23	13.12	15.66	18.27	21.49	21.48	22.32	16.82
Profit Margin (%)	-5.09	4.28	46.13	8.15	8.26	7.85	5.21	10.03	9.96	12.75	14.17	16.36	16.2	17.18	12.82
Net Income to Common Margin (%)	-5.09	4.28	46.13	8.15	8.26	7.85	5.21	10.03	9.96	12.75	14.17	16.36	16.2	17.18	12.82
Effective Tax Rate (%)	- -	- -	- -	31.23	39.45	35.46	52.36	24.16	24.1	18.62	22.45	23.91	24.55	23.03	23.79
Dvd Payout Ratio (%)	- -	- -	1.46	15.95	23.47	20.68	25.21	10.18	12.03	9.25	7.6	5.51	5.47	5.44	7.96
Sustainable Growth Rate (%)	-10.33	9.99	75.51	8.43	7.91	10.15	7.59	20.46	17.41	21.23	25.58	30.15	25.49	25.91	16.27

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	3,217	2,813	2,296	2,039	2,424	3,496	3,479	3,427	3,208	3,267	2,748	2,722	2,553	2,255	2,297
ST Debt	128	164	125	58	46	35	35	50	25	12	- -	- -	- -	- -	- -
LT Debt	3,088	2,648	2,171	1,981	2,378	3,461	3,445	3,376	3,183	3,255	2,748	2,722	2,553	2,255	2,297
Total Debt/EBITDA	-12.3	12.54	3.88	2.8	2.81	3.45	3.49	2.48	2.33	1.84	1.08	0.79	0.74	0.57	0.77
Net Debt/EBITDA	-8.16	6.28	1.21	1.02	1.94	2.76	3.22	1.68	1.38	0.33	0.34	0.46	0.19	0.13	0.06
Total Debt/EBIT	-10.96	14.48	4.1	2.96	2.97	3.64	3.68	2.58	2.43	1.91	1.11	0.81	0.76	0.58	0.81
Net Debt/EBIT	-7.27	7.25	1.28	1.08	2.05	2.91	3.39	1.74	1.44	0.35	0.35	0.47	0.19	0.14	0.06
EBITDA to Interest Expense	-199.1	273.84	831.93	858.24	1,093.51	1,477.8	1,982.2	2,232.93	2,354.12	419.14	5,086.5	12,146.19	7,365.2	8,268.41	4,899.94
EBITDA-CapEx/Interest Expense	-199.1	273.84	831.93	858.24	1,093.51	1,477.8	1,982.2	2,232.93	2,354.12	419.14	5,086.5	12,146.19	7,365.2	8,268.41	4,899.94
EBIT to Interest Expense	-28.44	279.12	829.77	828.58	1,041.23	1,424.08	1,903.41	2,180.56	2,292.55	411.26	5,094.07	12,120.27	7,241.59	8,120.87	4,923.28
Interest Expense	1	1	1	1	1	1	1	1	1	4	1	- -	- -	- -	1
Common Equity/Total Assets	28.15	32.51	53.23	56.07	51.79	45.78	42.88	47.36	50.94	53.83	56.09	60.24	64.54	69.81	71.95
Long-Term Debt/Equity (%)	159.31	120.95	46.71	41.23	49.96	74.28	82.93	70.08	58.32	49.55	36.69	30.54	24.59	18.6	17.69
Long-Term Debt/Capital (%)	59.91	52.94	31.26	28.94	33.1	42.44	45.13	40.95	36.73	33.09	26.84	23.39	19.74	15.68	15.03
Long-Term Debt/Total Assets (%)	44.85	39.33	24.86	23.12	25.87	34	35.56	33.19	29.7	26.67	20.58	18.4	15.87	12.98	12.73
Total Debt/Equity (%)	165.93	128.46	49.39	42.44	50.93	75.03	83.76	71.13	58.78	49.73	36.69	30.54	24.59	18.6	17.69
Total Debt/Capital (%)	62.4	56.23	33.06	29.8	33.75	42.87	45.58	41.56	37.02	33.21	26.84	23.39	19.74	15.68	15.03
Total Debt/Total Assets (%)	46.72	41.77	26.29	23.8	26.38	34.35	35.92	33.68	29.94	26.77	20.58	18.4	15.87	12.98	12.73
Net Debt to Equity	110.06	64.3	15.4	15.53	35.09	60.03	77.2	48.09	34.79	9.04	11.7	17.72	6.31	4.39	1.41
Net Debt/Capital (%)	52.39	39.14	13.35	13.45	25.97	37.51	43.57	32.47	25.49	8.19	10.36	14.92	5.89	4.17	1.37
EBITDA	-261	224	592	729	862	1,014	997	1,380	1,375	1,781	2,553	3,450	3,454	3,961	2,964
EBITDA-CapEx	-261	224	592	729	862	1,014	997	1,380	1,375	1,781	2,553	3,450	3,454	3,961	2,964
Operating Income (Loss)	-37	229	591	703	820	977	957	1,348	1,339	1,747	2,557	3,442	3,396	3,890	2,979

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	2.56	3.19	3.16	3.09	1.88	1.82	1.08	2.34	2.22	3.11	1.68	1.08	1.49	1.5	1.89
Current Ratio	12.49	11.85	10.66	12.32	11.84	12.97	11.16	14.29	13.02	11.5	7.85	8.82	9.87	11.08	12.64
Quick Ratio	2.89	3.48	3.45	3.42	2.67	2.47	1.48	2.86	2.54	3.38	1.86	1.25	1.64	1.67	2.08
CFO/Avg Current Liab	0.01	1.43	1.56	0.55	-0.58	0.1	0.91	1.99	1.48	1.99	0.76	0.42	1.39	1.1	1.3
Common Equity/Total Assets	28.15	32.51	53.23	56.07	51.79	45.78	42.88	47.36	50.94	53.83	56.09	60.24	64.54	69.81	71.95
Long-Term Debt/Equity (%)	159.31	120.95	46.71	41.23	49.96	74.28	82.93	70.08	58.32	49.55	36.69	30.54	24.59	18.6	17.69
Long-Term Debt/Capital (%)	59.91	52.94	31.26	28.94	33.1	42.44	45.13	40.95	36.73	33.09	26.84	23.39	19.74	15.68	15.03
Long-Term Debt/Total Assets (%)	44.85	39.33	24.86	23.12	25.87	34	35.56	33.19	29.7	26.67	20.58	18.4	15.87	12.98	12.73
Total Debt/Equity (%)	165.93	128.46	49.39	42.44	50.93	75.03	83.76	71.13	58.78	49.73	36.69	30.54	24.59	18.6	17.69
Total Debt/Capital (%)	62.4	56.23	33.06	29.8	33.75	42.87	45.58	41.56	37.02	33.21	26.84	23.39	19.74	15.68	15.03
Total Debt/Total Assets (%)	46.72	41.77	26.29	23.8	26.38	34.35	35.92	33.68	29.94	26.77	20.58	18.4	15.87	12.98	12.73
CFO/Total Liabilities	0.35	16.73	21.57	8.18	-7.62	1.24	11.98	27.04	20.47	31.66	17.12	11.36	38.51	32.07	36.96
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.11	4.6	4.48	5.51	6.21	6.05

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	- -	35.94	64.9	103.64	28.26	22.91	32.94	55.61	75.27	117.49	216.36	316.15	454.53	130.41	69.16
Days Sales Outstanding	- -	10.15	5.62	3.52	12.91	15.93	11.08	6.56	4.85	3.11	1.69	1.15	0.8	2.8	5.28
Inventory Turnover	0.77	0.92	1.1	1.01	0.88	0.94	0.96	1.09	1.05	1.07	1.19	1.1	0.98	1.04	1
Days Inventory Outstanding	472.03	397.46	331.73	359.91	412.55	389.32	378.26	336.29	348.72	340.39	307.44	332.92	372.03	350.8	366.33
Accounts Payable Turnover	16.53	19.44	22.42	19.69	18.09	19.23	17.74	21.24	20.92	17.52	19.92	22.65	19.94	22.03	20.58
Accounts Payable Turnover Days	22.08	18.78	16.28	18.54	20.17	18.98	20.57	17.18	17.45	20.83	18.32	16.11	18.31	16.57	17.74
Cash Conversion Cycle	- -	388.84	321.07	344.89	405.29	386.27	368.77	325.67	336.12	322.67	290.8	317.96	354.53	337.03	353.87
Inventory to Cash Days	- -	-387.31	-326.1	-356.39	-399.64	-373.39	-367.18	-329.73	-343.87	-337.29	-305.75	-331.76	-371.23	-348	-361.05
Inventories	4,636	4,214	3,979	4,392	5,450	6,771	7,147	7,253	7,681	7,722	9,048	11,326	11,795	12,666	12,906
Raw Materials	815	662	747	763	783	777	590	494	434	498	731	- -	- -	- -	- -
Work In Process	3,821	3,552	3,232	3,629	4,667	5,993	6,557	6,759	7,246	7,224	8,316	- -	- -	- -	- -
Finished Goods	4,636	4,214	3,979	4,392	5,450	6,771	7,147	7,253	7,681	7,722	9,048	11,326	11,795	12,666	12,906
Other Inventory	-4,636	-4,214	-3,979	-4,392	-5,450	-6,771	-7,147	-7,253	-7,681	-7,722	-9,048	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	11,935	14,391	10,397	20,455	23,339	23,078
- Cash & Cash Equivalents	1,083	1,405	1,580	1,293	754	699	273	1,110	1,218	2,582	1,779	1,053	1,807	1,613	1,981
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3,217	2,813	2,296	2,039	2,424	3,496	3,479	3,427	3,208	3,267	2,748	2,722	2,553	2,255	2,297
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	12,055	14,412	11,389	20,686	23,350	22,780
Total Capital	5,155	5,002	6,945	6,844	7,183	8,155	7,633	8,245	8,666	9,837	10,237	11,636	12,937	14,376	15,282
Total Debt/Capital (%)	62.4	56.23	33.06	29.8	33.75	42.87	45.58	41.56	37.02	33.21	26.84	23.39	19.74	15.68	15.03
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.27	0.19	0.24	0.12	0.1	0.1
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.09	1.05	0.71	1.29	1.3	1.32
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.77	5.64	3.3	5.99	5.9	7.68
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.03	5.8	3.37	6.13	6.03	7.99
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.74	14.35	17.03	9.41	13.89	12.17
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.74	14.35	17.03	9.41	13.89	12.17
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	12,067	15,003	10,872	21,283	24,134	23,894
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	12,187	15,024	11,864	21,514	24,146	23,596
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	45.03	57.53	50.19	96.86	114.54	117.65
TTM Sales	4,137	4,820	5,680	5,822	5,982	7,677	8,578	10,188	10,213	11,036	13,737	16,003	16,062	17,947	17,312
TTM EBITDA	-261	224	592	729	862	1,014	997	1,380	1,375	1,781	2,553	3,450	3,454	3,961	2,964
TTM Operating Income	-37	229	591	703	820	977	957	1,348	1,339	1,747	2,557	3,442	3,396	3,890	2,979
TTM Cash Flow to Firm	- -	- -	- -	308	-337	69	663	1,449	1,076	1,788	1,004	669	2,197	1,681	1,872
TTM Free Cash Flow to Firm	- -	- -	- -	308	-337	69	663	1,449	1,076	1,788	1,004	669	2,197	1,681	1,872

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.76	14.94	16.26	9.69	14.36	12.77
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.03	5.8	3.37	6.13	6.03	7.99
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	12,055	14,412	11,389	20,686	23,350	22,780
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.32	40.52	36.69	50.62	100.61	94.6
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.09	1.05	0.71	1.29	1.3	1.32
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.77	5.64	3.3	5.99	5.9	7.68
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.55	7.69	4.13	8.13	7.76	10.68
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.12	7.04	4.1	6.03	8.28	9.95
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.69	8.48	5.14	8.13	9.63	12.23
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.51	5.42	3.31	4.3	6.82	8.48
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.82	1.92	1.17	1.97	1.93	1.78
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.51	1.76	1.16	1.46	2.05	1.66
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.85	2.12	1.45	1.97	2.39	2.03
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.75	1.36	0.93	1.04	1.69	1.41
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.86	1.96	1.18	1.99	1.94	1.79
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.55	1.79	1.17	1.48	2.07	1.66
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.89	2.16	1.47	1.99	2.41	2.04
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.77	1.38	0.95	1.05	1.71	1.42
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.09	1.09	0.68	1.32	1.33	1.37
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.91	1	0.67	0.98	1.42	1.28
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.11	1.2	0.84	1.32	1.65	1.57
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.45	0.77	0.54	0.7	1.17	1.09
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.74	14.91	16.19	9.64	14.24	12.67
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.62	13.64	16.05	7.14	15.19	11.8
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.85	16.43	20.12	9.64	17.66	14.5
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.77	10.51	12.96	5.09	12.52	10.06
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.63	13.67	16.13	7.18	15.32	11.89
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.87	16.47	20.22	9.69	17.81	14.61
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.78	10.54	13.02	5.12	12.62	10.13
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.91	0.96	0.71	0.96	1.39	1.22
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.11	1.16	0.87	1.29	1.61	1.51
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.46	0.74	0.58	0.69	1.14	1.04
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.65	5.17	3.28	4.45	6.29	7.15
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.88	6.22	4.03	5.99	7.31	8.81
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.82	3.98	2.7	3.2	5.18	6.08
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.87	5.31	3.35	4.56	6.43	7.43
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.14	6.4	4.12	6.13	7.48	9.16
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.93	4.1	2.76	3.27	5.3	6.32
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.58	57.45	45.82	95.78	114.48	119.19
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	45.3	63.33	56.96	95.78	141.96	136.39
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	10,062	13,191	11,302	15,386	24,906	21,196
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	12,247	15,887	13,917	20,686	28,953	26,112
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,025	10,173	9,316	11,041	20,523	18,020

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	384	388	383	371	351	321	288	278	272	268	250	227	214	204	194
Diluted Weighted Avg Shares	382	386	389	376	361	344	308	286	277	271	261	237	222	211	200
Basic Weighted Avg Shares	382	383	385	372	358	341	307	285	276	270	261	236	221	209	199
Revenue per Share	10.84	12.57	14.76	15.65	16.7	22.49	27.98	35.76	37.03	40.9	52.73	67.78	72.68	85.84	87.04
EBITDA per Share	-0.68	0.59	1.54	1.96	2.41	2.97	3.25	4.84	4.99	6.6	9.8	14.61	15.63	18.94	14.9
Operating Income per Share	-0.1	0.6	1.54	1.89	2.29	2.86	3.12	4.73	4.85	6.47	9.82	14.58	15.37	18.6	14.98
Basic EPS, GAAP	-0.55	0.54	6.81	1.27	1.38	1.77	1.46	3.59	3.69	5.21	7.47	11.09	11.78	14.75	11.16
Basic EPS from Cont Ops	-0.55	0.54	6.81	1.27	1.38	1.77	1.46	3.59	3.69	5.21	7.47	11.09	11.78	14.75	11.16
Diluted EPS, GAAP	-0.55	0.53	6.74	1.26	1.37	1.75	1.45	3.57	3.68	5.2	7.45	11.03	11.71	14.63	11.07
Diluted EPS from Cont Ops	-0.55	0.53	6.74	1.26	1.37	1.75	1.45	3.57	3.68	5.2	7.45	11.03	11.71	14.63	11.07
Dividend per Share	- -	- -	0.1	0.2	0.32	0.37	0.37	0.37	0.44	0.48	0.57	0.61	0.64	0.8	0.89
Cash Flow per Share	0.05	1.98	2.29	0.83	-0.94	0.2	2.16	5.08	3.9	6.61	3.85	2.83	9.94	8.04	9.41
Free Cash Flow per Basic Share	0.05	1.98	2.29	0.83	-0.94	0.2	2.16	5.08	3.9	6.61	3.85	2.83	9.94	8.04	9.41
Cash & Equivalents per Share	3.49	4.44	4.88	4.4	3.41	3.86	2.93	5.64	6.36	11.76	10.88	7.63	10.88	11	13.4
Book Value per Share	5.04	5.64	12.14	12.94	13.57	14.53	14.42	17.3	20.1	24.54	29.9	39.29	48.62	59.46	67.06
Tangible Book Value per Share	4.62	5.25	11.78	12.61	13.25	14.05	13.93	16.85	19.64	23.93	29.31	38.69	48.03	58.9	66.72