UNIVERSAL INSURANCE HOLDINGS INC Financial Ratios — 5UI

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 (%)	13.86	19.15	34.77	36.99	41.59	29.93	26.36	24.86	9.34	4.05	4.64	-6.21	21.24	16.49	39.59
Return on Assets (%)	2.37	3.33	6.39	7.97	11.18	9.68	8.5	7.07	2.6	1.1	1.07	-0.9	2.57	2.28	6.44
Return on Capital (%)	10.5	14.9	26.96	30.2	37.19	28.27	24.42	21.18	7.69	3.45	3.87	- -	16.79	13.5	33.26
Return on Invested Capital (%)	- -	14.42	26.76	29.93	37.08	28.27	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	19.78	33.73	34.88	32.4	24.24	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	19.47	33.39	34.56	32.02	23.77	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	153.74	39.71	26.75	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	14.93	19.47	33.39	34.56	32.02	23.77	22.67	18.56	6.76	2.26	2.53	-2.23	6.35	5.56	15.15
Profit Margin (%)	8.9	11.23	19.58	19.77	19.48	14.51	14.22	14.21	4.95	1.78	1.82	-1.82	4.8	3.88	11.41
Net Income to Common Margin (%)	8.89	11.12	19.57	19.76	19.48	14.5	14.22	14.21	4.95	1.78	1.82	-1.82	4.8	3.87	11.41
Effective Tax Rate (%)	40.36	42.33	41.35	42.8	39.16	38.97	37.28	23.43	26.77	21.15	28.18	- -	24.36	30.35	24.73
Dvd Payout Ratio (%)	63.47	62.18	30.07	26.37	20.93	24.34	22.45	21.79	56.14	128.55	118.6	-106.77	34.84	37.88	12.12
Sustainable Growth Rate (%)	5.06	7.24	24.31	27.24	32.89	22.64	20.45	19.44	4.1	-1.16	-0.86	-12.83	13.84	10.24	34.79

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	47	46	52	37	24	15	50	114	100	68	130	103	117	101	100
ST Debt	25	26	15	6	- -	- -	37	103	90	59	27	- -	15	- -	- -
LT Debt	22	20	37	31	24	15	13	11	10	8	104	103	102	101	100
Total Debt/EBITDA	- -	0.87	0.51	0.28	0.14	0.09	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	-5.64	-0.64	-0.61	-0.98	-0.55	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	0.88	0.52	0.29	0.14	0.09	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	-5.73	-0.65	-0.62	-0.99	-0.56	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	6	6	6	6
Common Equity/Total Assets	16.78	17.66	19.09	24.01	29.5	35.02	30.24	26.99	28.72	25.54	20.9	9.96	14.73	13.13	19.4
Long-Term Debt/Equity (%)	14.46	12.35	21.24	13.98	8.21	4.05	2.92	2.27	2.01	1.88	24.13	35.7	29.89	27.12	18.23
Long-Term Debt/Capital (%)	11	9.63	16.37	11.98	7.58	3.89	2.63	1.85	1.67	1.64	18.51	26.31	22.28	21.34	15.42
Long-Term Debt/Total Assets (%)	2.43	2.18	4.05	3.36	2.42	1.42	0.88	0.61	0.58	0.48	5.04	3.56	4.4	3.56	3.54
Total Debt/Equity (%)	31.45	28.25	29.75	16.69	8.21	4.05	11.27	22.77	20.31	15.1	30.35	35.7	34.16	27.12	18.23
Total Debt/Capital (%)	23.93	22.03	22.93	14.3	7.58	3.89	10.13	18.55	16.88	13.12	23.29	26.31	25.46	21.34	15.42
Total Debt/Total Assets (%)	5.28	4.99	5.68	4.01	2.42	1.42	3.41	6.15	5.83	3.86	6.34	3.56	5.03	3.56	3.54
Net Debt to Equity	-121.67	-184.2	-37.03	-36.02	-59.01	-24.44	-37.25	-10.4	-16.56	-22.1	-27.94	-99.32	-82.25	-42.38	-55.97
Net Debt/Capital (%)	561.5	218.76	-58.81	-56.31	-143.98	-32.34	-59.37	-11.61	-19.84	-28.37	-38.78	-14,596.07	-463.25	-73.56	-127.09
EBITDA	- -	53	102	129	177	166	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	51	100	120	165	158	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	53	101	128	175	163	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	16.78	17.66	19.09	24.01	29.5	35.02	30.24	26.99	28.72	25.54	20.9	9.96	14.73	13.13	19.4
Long-Term Debt/Equity (%)	14.46	12.35	21.24	13.98	8.21	4.05	2.92	2.27	2.01	1.88	24.13	35.7	29.89	27.12	18.23
Long-Term Debt/Capital (%)	11	9.63	16.37	11.98	7.58	3.89	2.63	1.85	1.67	1.64	18.51	26.31	22.28	21.34	15.42
Long-Term Debt/Total Assets (%)	2.43	2.18	4.05	3.36	2.42	1.42	0.88	0.61	0.58	0.48	5.04	3.56	4.4	3.56	3.54
Total Debt/Equity (%)	31.45	28.25	29.75	16.69	8.21	4.05	11.27	22.77	20.31	15.1	30.35	35.7	34.16	27.12	18.23
Total Debt/Capital (%)	23.93	22.03	22.93	14.3	7.58	3.89	10.13	18.55	16.88	13.12	23.29	26.31	25.46	21.34	15.42
Total Debt/Total Assets (%)	5.28	4.99	5.68	4.01	2.42	1.42	3.41	6.15	5.83	3.86	6.34	3.56	5.03	3.56	3.54
CFO/Total Liabilities	15.13	18.7	21.08	17.8	31.3	17.62	24.14	16.96	6.9	2.24	14.41	12.47	3.59	5.56	16.67
CFO/CapEx	47.01	52.28	116.27	13.31	18.47	14.76	53.06	34.19	7.48	1.7	32.44	66.24	17.66	18.64	85.96
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	1.96	1.54	1.89	2.75	5.83	10.73	5.14	2.3	2.55	4.43	4.7	2.17	2.37	3.04	3.16
Days Sales Outstanding	186.14	236.89	192.8	132.52	62.6	34.03	71.08	158.92	142.91	82.41	77.73	168.51	154.04	120.23	115.4
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	- -	- -	- -	694	850	993	948	1,324	909	453	521	315	462	575	951
- Cash & Cash Equivalents	230	347	117	115	197	106	213	166	182	167	251	389	397	259	409
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	47	46	52	37	24	15	50	114	100	68	130	103	117	101	100
Enterprise Value	- -	- -	- -	565	652	897	135	452	-28	-466	-639	-986	-883	-852	479
Total Capital	197	210	228	255	317	386	490	616	594	517	560	391	458	474	652
Total Debt/Capital (%)	23.93	22.03	22.93	14.3	7.58	3.89	10.13	18.55	16.88	13.12	23.29	26.31	25.46	21.34	15.42
Total Debt / EV	- -	- -	- -	0.06	0.04	0.02	0.37	0.25	-3.62	-0.15	-0.2	-0.1	-0.13	-0.12	0.21
EV/Sales	- -	- -	- -	1.53	1.19	1.31	0.18	0.55	- -	- -	- -	- -	- -	- -	0.3
EV/EBITDA	- -	- -	- -	4.39	3.68	5.4	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	4.43	3.73	5.51	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	4.58	2.97	7.39	0.55	1.96	- -	- -	- -	- -	- -	- -	1.24
EV/Free Cash Flow to Firm	- -	- -	- -	4.96	3.14	7.93	0.56	2.02	- -	- -	- -	- -	- -	- -	1.26
Diluted Market Cap	- -	- -	- -	716	869	1,010	977	1,363	954	466	523	319	481	599	983
Diluted Enterprise Value	- -	- -	- -	587	671	914	164	490	17	-454	-638	-982	-864	-828	511
EV per Share	- -	- -	- -	16.53	18.52	25.52	3.87	12.95	- -	- -	- -	- -	- -	- -	17.06
TTM Sales	226	270	301	369	547	685	752	824	939	1,073	1,122	1,223	1,392	1,521	1,604
TTM EBITDA	- -	53	102	129	177	166	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	53	101	128	175	163	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	113	143	157	123	219	121	245	230	85	29	235	- -	75	141	386
TTM Free Cash Flow to Firm	110	140	156	114	207	113	240	223	73	12	228	- -	71	134	381

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	- -	- -	- -	6.27	4.19	8.92	4.07	6.1	13.01	38.37	2.3	1	7.18	4.61	2.61
EV/EBIT	- -	- -	- -	4.43	3.73	5.51	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	565	652	897	135	452	-28	-466	-639	-986	-883	-852	479
Low Price	- -	- -	- -	11.37	18.08	16.23	16.26	26.92	23.73	10.8	12.4	8.4	10.08	15.76	18.95
EV/Sales	- -	- -	- -	1.53	1.19	1.31	0.18	0.55	- -	- -	- -	- -	- -	- -	0.3
EV/EBITDA	- -	- -	- -	4.39	3.68	5.4	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	9.37	7.91	9.95	8.89	11.34	20.31	24.31	25.56	- -	7.12	9.9	5.17
Price/Earnings Average	- -	- -	- -	6.59	8.44	7.22	8.01	11.23	22.1	30.13	21.88	- -	6.72	9.46	3.89
Price/Earnings High	- -	- -	- -	9.71	12.18	9.97	9.4	14.83	29.89	46.42	26.1	- -	8.81	11.1	5.32
Price/Earnings Low	- -	- -	- -	5.25	5.93	5.72	5.31	8.04	17.34	18.09	19.03	- -	4.51	7.64	2.9
Price/Book Value	- -	- -	- -	3.17	2.9	2.67	2.15	2.64	1.84	1.01	1.21	1.09	1.35	1.54	1.72
Price/Book Value Average	- -	- -	- -	2.23	3.1	1.94	1.94	2.61	2	1.25	1.04	1.3	1.28	1.47	1.3
Price/Book Value High	- -	- -	- -	3.29	4.46	2.68	2.28	3.45	2.71	1.93	1.24	2.09	1.67	1.73	1.77
Price/Book Value Low	- -	- -	- -	1.78	2.17	1.54	1.29	1.87	1.57	0.75	0.9	0.89	0.86	1.19	0.97
Price/Tangible Book Value	- -	- -	- -	3.17	2.9	2.67	2.15	2.64	1.84	1.01	1.21	1.09	1.35	1.54	1.72
Price/Tangible Book Value Average	- -	- -	- -	2.23	3.1	1.94	1.94	2.61	2	1.25	1.04	1.3	1.28	1.47	1.3
Price/Tangible Book Value High	- -	- -	- -	3.29	4.46	2.68	2.28	3.45	2.71	1.93	1.24	2.09	1.67	1.73	1.77
Price/Tangible Book Value Low	- -	- -	- -	1.78	2.17	1.54	1.29	1.87	1.57	0.75	0.9	0.89	0.86	1.19	0.97
Price/Sales	- -	- -	- -	1.85	1.54	1.44	1.26	1.61	1.01	0.43	0.46	0.26	0.34	0.38	0.59
Price/Sales Average	- -	- -	- -	1.3	1.65	1.05	1.14	1.59	1.09	0.54	0.4	0.31	0.32	0.37	0.44
Price/Sales High	- -	- -	- -	1.92	2.37	1.45	1.34	2.11	1.48	0.83	0.47	0.5	0.42	0.43	0.61
Price/Sales Low	- -	- -	- -	1.04	1.15	0.83	0.76	1.14	0.86	0.32	0.35	0.21	0.22	0.3	0.33
Price/Cash Flow	- -	- -	- -	5.54	3.84	8.15	3.88	5.77	11.16	15.82	2.22	0.98	6.7	4.25	2.48
Price/Cash Flow Average	- -	- -	- -	3.9	4.1	5.91	3.5	5.71	12.15	19.6	1.9	1.17	6.33	4.06	1.86
Price/Cash Flow High	- -	- -	- -	5.74	5.91	8.16	4.1	7.54	16.43	30.2	2.27	1.88	8.29	4.76	2.55
Price/Cash Flow Low	- -	- -	- -	3.1	2.88	4.68	2.32	4.09	9.53	11.77	1.66	0.8	4.25	3.28	1.39
Price/Free Cash Flow Average	- -	- -	- -	4.41	4.47	6.47	3.66	6.04	14.16	47.55	1.97	1.19	6.78	4.4	1.96
Price/Free Cash Flow High	- -	- -	- -	6.5	6.45	8.94	4.3	7.98	19.15	73.27	2.35	1.9	8.88	5.17	2.68
Price/Free Cash Flow Low	- -	- -	- -	3.51	3.14	5.13	2.43	4.33	11.11	28.55	1.71	0.81	4.55	3.56	1.46
EV/Sales Average	- -	- -	- -	0.97	1.3	0.91	0.05	0.53	0.06	- -	- -	- -	- -	- -	0.15
EV/Sales High	- -	- -	- -	1.6	2.03	1.31	0.25	1.04	0.43	- -	- -	- -	- -	- -	0.32
EV/Sales Low	- -	- -	- -	0.7	0.8	0.69	- -	0.08	- -	- -	- -	- -	- -	- -	0.04
EV/EBITDA Average	- -	- -	- -	2.79	4.01	3.76	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	4.59	6.27	5.41	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	2.02	2.48	2.86	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	2.82	4.05	3.83	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	4.63	6.34	5.52	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	2.04	2.51	2.92	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	20.3	24.14	28.24	27.22	37.96	27.78	14.52	16.65	10.33	15.9	20.4	33.84
High Price	- -	- -	- -	21.04	37.16	28.29	28.77	49.65	40.89	27.72	17	19.74	19.67	22.89	34.79
Enterprise Value Average	- -	- -	- -	360	709	625	41	439	52	-357	-714	-926	-909	-878	243
Enterprise Value High	- -	- -	- -	591	1,110	899	189	859	401	-53	-628	-699	-774	-782	506
Enterprise Value Low	- -	- -	- -	260	439	475	-247	66	-160	-582	-772	-1,045	-1,052	-983	61

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	39	41	35	34	35	35	35	35	33	31	31	30	29	28	28
Diluted Weighted Avg Shares	41	41	38	35	36	36	36	36	34	32	31	31	30	29	29
Basic Weighted Avg Shares	39	40	36	34	35	35	35	35	34	32	31	31	30	29	28
Revenue per Share	5.75	6.79	8.37	10.97	15.66	19.57	21.52	23.57	27.63	33.55	35.83	39.64	46.52	53.2	57.34
EBITDA per Share	- -	1.34	2.82	3.83	5.07	4.74	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	1.32	2.8	3.79	5.01	4.65	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.51	0.76	1.64	2.17	3.05	2.84	3.06	3.35	1.37	0.6	0.65	-0.72	2.23	2.06	6.54
Basic EPS from Cont Ops	0.51	0.76	1.64	2.17	3.05	2.84	3.06	3.35	1.37	0.6	0.65	-0.72	2.23	2.06	6.54
Diluted EPS, GAAP	0.5	0.74	1.56	2.07	2.96	2.78	2.98	3.26	1.35	0.6	0.65	-0.72	2.21	2.01	6.3
Diluted EPS from Cont Ops	0.5	0.74	1.56	2.07	2.96	2.78	2.98	3.26	1.35	0.6	0.65	-0.72	2.21	2.01	6.3
Dividend per Share	0.32	0.48	0.49	0.57	0.64	0.69	0.69	0.73	0.77	0.77	0.77	0.77	0.78	0.78	0.79
Cash Flow per Share	2.86	3.59	4.36	3.66	6.28	3.47	7.01	6.58	2.49	0.92	7.49	10.52	2.37	4.81	13.64
Free Cash Flow per Basic Share	2.8	3.52	4.33	3.39	5.94	3.23	6.88	6.39	2.16	0.38	7.26	10.36	2.24	4.55	13.48
Cash & Equivalents per Share	5.86	8.48	3.31	4.84	6.31	3.15	24.77	28.29	31.69	31.61	41.23	46.05	50.31	54.25	20.36
Book Value per Share	3.83	3.99	4.95	6.4	8.32	10.56	12.63	14.38	15.09	14.39	13.72	9.45	11.75	13.25	19.62
Tangible Book Value per Share	3.83	3.99	4.95	6.4	8.32	10.56	12.63	14.38	15.09	14.39	13.72	9.45	11.75	13.25	19.62