Lennar Corporation Financial Ratios — LNN0 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	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Return on Common Equity (%)	3.48	22.23	12.65	14.2	15.33	14.39	10.88	15.11	12.11	14.52	22.83	20.55	15.54	14.44	8.34
Return on Assets (%)	1.03	6.96	4.43	5.28	5.87	6.12	4.75	7.17	6.38	8.31	14.03	12.96	10.2	9.76	5.49
Return on Capital (%)	- -	- -	5.6	6.44	6.67	7	5.8	8.26	7.42	9.7	16.65	15.84	12.61	12.2	6.8
Return on Invested Capital (%)	- -	- -	5.75	5.83	6.29	6.61	5.28	6.84	7.45	9.89	15.34	18.15	13.33	11.62	6.84
Gross Margin (%)	6.42	10.81	14.02	14.13	13.75	13.65	12.85	11.35	12.59	15.45	20.41	21.39	17.35	15.52	9.91
EBITDA Margin (%)	6.52	8.64	12.75	12.57	12.15	11.94	10.01	9.37	11.56	14.66	19.84	20.42	16.21	14.01	8.44
Operating Margin (%)	3.34	7.7	11.56	11.85	11.46	11.53	10.59	9.67	11.15	13.97	18.94	20.16	15.89	13.68	8.05
Incremental Operating Margin (%)	- -	21.08	20.19	12.8	9.68	11.95	4.52	8.22	29.08	287.65	43.03	25.22	- -	- -	167.36
Pretax Margin (%)	3.17	5.41	11.49	12.47	12.77	12.15	9.41	11	10.94	13.89	21.45	17.86	15.2	14.63	8.23
Profit Margin (%)	2.98	16.54	8.08	8.21	8.47	8.33	6.41	8.24	8.31	10.96	16.33	13.7	11.5	11.1	6.08
Net Income to Common Margin (%)	2.98	16.54	8.08	8.21	8.47	8.33	6.41	8.24	8.31	10.96	16.33	13.7	11.5	11.1	6.08
Effective Tax Rate (%)	- -	- -	25.96	35.17	32.28	31.37	35.13	24.09	24.33	21.01	23.41	22.71	23.86	23.48	25.07
Dvd Payout Ratio (%)	22.5	4.78	5.83	5.3	3.97	3.86	5.13	2.83	2.8	7.9	6.91	9.35	10.81	13.71	24.36
Sustainable Growth Rate (%)	2.69	21.16	11.91	13.45	14.72	13.83	10.32	14.68	11.77	13.38	21.25	18.62	13.86	12.46	6.31

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	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Total Debt	4,538	5,064	5,024	5,982	6,655	6,276	7,973	10,117	9,574	7,422	6,378	6,199	4,984	4,189	5,875
ST Debt	410	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	4,128	5,064	5,024	5,982	6,655	6,276	7,973	10,117	9,574	7,422	6,378	6,199	4,984	4,189	5,875
Total Debt/EBITDA	22.49	14.27	6.64	6.12	5.78	4.8	6.3	5.25	3.72	2.25	1.19	0.9	0.9	0.84	2.04
Net Debt/EBITDA	16.72	10.58	5.36	4.81	4.77	3.78	4.21	4.44	3.16	1.38	0.64	0.21	-0.27	-0.15	0.73
Total Debt/EBIT	25.17	15.5	6.91	6.37	6.01	4.99	6.65	5.51	3.86	2.32	1.2	0.91	0.92	0.86	2.14
Net Debt/EBIT	18.72	11.48	5.58	5	4.96	3.94	4.44	4.66	3.28	1.42	0.65	0.21	-0.27	-0.15	0.77
EBITDA to Interest Expense	2.23	3.76	8.06	26.76	92.44	282.53	176.62	171.3	146.04	147.16	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	2.12	3.73	7.97	26.14	85.1	266.01	161.02	159.71	141.14	143.92	- -	- -	- -	- -	- -
EBIT to Interest Expense	1.14	3.35	7.3	25.23	87.2	272.88	186.91	176.79	140.81	140.2	- -	- -	- -	- -	- -
Interest Expense	91	94	94	37	12	5	7	11	18	22	- -	- -	- -	- -	- -
Common Equity/Total Assets	29.45	32.95	36.98	37.35	39.18	45.74	42	51.04	54.32	60.11	62.69	63.45	67.75	67.46	63.78
Long-Term Debt/Equity (%)	124.97	126.55	108.58	113.92	111.85	87.02	99.83	68.9	59.71	41	30.38	25.57	18.67	14.95	26.53
Long-Term Debt/Capital (%)	52.64	55.86	52.06	53.25	52.8	46.53	49.96	40.79	37.39	29.08	23.3	20.37	15.73	13.01	20.97
Long-Term Debt/Total Assets (%)	45.1	48.87	44.57	46.29	46.15	40.85	42.53	35.42	32.61	24.79	19.21	16.32	12.7	10.14	17.06
Total Debt/Equity (%)	137.38	126.55	108.58	113.92	111.85	87.02	99.83	68.9	59.71	41	30.38	25.57	18.67	14.95	26.53
Total Debt/Capital (%)	57.87	55.86	52.06	53.25	52.8	46.53	49.96	40.79	37.39	29.08	23.3	20.37	15.73	13.01	20.97
Total Debt/Total Assets (%)	49.58	48.87	44.57	46.29	46.15	40.85	42.53	35.42	32.61	24.79	19.21	16.32	12.7	10.14	17.06
Net Debt to Equity	102.16	93.79	87.6	89.51	92.38	68.58	66.64	58.29	50.69	25.19	16.46	5.86	-5.58	-2.57	9.57
Net Debt/Capital (%)	50.53	48.4	46.7	47.23	48.02	40.68	39.99	36.82	33.64	20.12	14.14	5.54	-5.91	-2.64	8.73
EBITDA	202	355	757	978	1,151	1,307	1,265	1,928	2,573	3,297	5,382	6,875	5,550	4,966	2,885
EBITDA-CapEx	192	352	749	956	1,060	1,231	1,154	1,798	2,487	3,224	5,317	6,818	5,450	4,794	2,696
Operating Income (Loss)	103	316	686	922	1,086	1,262	1,339	1,990	2,481	3,141	5,138	6,788	5,440	4,850	2,750

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	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Cash Ratio	1.24	5.94	3.25	2.79	2.21	2.32	3.59	1.35	1.4	2.81	2.24	2.98	3.99	2.69	2.09
Current Ratio	6.45	35.19	28.96	22.58	21.77	21.04	20.28	18.44	20.8	21.85	19.03	17.57	17.99	15.93	10.7
Quick Ratio	1.53	8.94	5.15	3.95	3.45	3.81	4.28	3.37	3.86	5.22	4.5	5.11	6.34	4.85	4.13
CFO/Avg Current Liab	-0.26	-0.73	-3.11	-2.06	-0.83	0.89	1.45	1.77	1.33	3.98	2.15	2.22	3.19	1.38	0.12
Common Equity/Total Assets	29.45	32.95	36.98	37.35	39.18	45.74	42	51.04	54.32	60.11	62.69	63.45	67.75	67.46	63.78
Long-Term Debt/Equity (%)	124.97	126.55	108.58	113.92	111.85	87.02	99.83	68.9	59.71	41	30.38	25.57	18.67	14.95	26.53
Long-Term Debt/Capital (%)	52.64	55.86	52.06	53.25	52.8	46.53	49.96	40.79	37.39	29.08	23.3	20.37	15.73	13.01	20.97
Long-Term Debt/Total Assets (%)	45.1	48.87	44.57	46.29	46.15	40.85	42.53	35.42	32.61	24.79	19.21	16.32	12.7	10.14	17.06
Total Debt/Equity (%)	137.38	126.55	108.58	113.92	111.85	87.02	99.83	68.9	59.71	41	30.38	25.57	18.67	14.95	26.53
Total Debt/Capital (%)	57.87	55.86	52.06	53.25	52.8	46.53	49.96	40.79	37.39	29.08	23.3	20.37	15.73	13.01	20.97
Total Debt/Total Assets (%)	49.58	48.87	44.57	46.29	46.15	40.85	42.53	35.42	32.61	24.79	19.21	16.32	12.7	10.14	17.06
CFO/Total Liabilities	-4.43	-6.68	-12.15	-10.28	-4.95	6.23	9.13	12.19	11.12	35.41	20.74	23.76	41.33	18.08	1.76
CFO/CapEx	-26.08	-150.48	-99.4	-34.89	-4.59	6.64	8.79	12.97	17.14	57.6	38.86	57.08	51.9	14.01	1.15
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.78	4.45	4.25	4.84	5.18	4.6

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	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Accounts Receivable Turnover	92.01	125.32	65.58	45.41	44.25	39.05	54.97	39.18	27.35	30.39	29.74	27.13	23.78	24.04	24.33
Days Sales Outstanding	3.97	2.91	5.57	8.04	8.25	9.35	6.64	9.32	13.34	12.01	12.27	13.45	15.35	15.19	15
Inventory Turnover	0.68	0.78	0.88	0.93	0.99	1.05	1.1	1.29	1.1	1.08	1.19	1.35	1.45	1.53	1.92
Days Inventory Outstanding	537.43	468.87	416.91	392.11	368.23	345.99	331.83	282.53	332.63	338.48	307.16	270.76	251.55	238.99	190.52
Accounts Payable Turnover	16.73	20.61	26.17	20.84	18.36	17.42	18.8	25.92	18.14	17.18	20	18.66	16.68	18.07	12.23
Accounts Payable Turnover Days	21.82	17.71	13.95	17.52	19.88	20.96	19.41	14.08	20.12	21.24	18.25	19.57	21.88	20.2	29.85
Cash Conversion Cycle	519.58	454.08	408.53	382.63	356.6	334.38	319.06	277.76	325.86	329.25	301.19	264.65	245.03	233.97	175.68
Inventory to Cash Days	-533.46	-465.96	-411.34	-384.07	-359.98	-336.64	-325.19	-273.21	-319.29	-326.47	-294.89	-257.3	-236.2	-223.8	-175.52
Inventories	4,361	5,046	6,612	7,742	8,746	9,179	10,861	17,372	18,092	17,175	19,169	20,100	18,898	20,312	11,841
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	2,637	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	1,335	4,720	6,141	7,684	8,682	9,058	10,468	17,163	17,463	16,089	17,554	17,367	15,360	15,635	9,921
Other Inventory	389	327	471	58	64	121	393	209	628	1,086	1,615	2,733	3,537	4,678	1,920

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	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	19,470	26,504	20,953	32,569	44,016	30,496
- Cash & Cash Equivalents	1,164	1,311	971	1,282	1,158	1,330	2,651	1,558	1,446	2,863	2,922	4,779	6,474	4,910	3,756
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	607	586	459	424	301	186	114	101	84	105	180	140	121	151	181
+ Total Debt	4,538	5,064	5,024	5,982	6,655	6,276	7,973	10,117	9,574	7,422	6,378	6,199	4,984	4,189	5,875
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	24,079	30,098	22,477	31,162	43,406	32,757
Total Capital	7,842	9,065	9,652	11,234	12,605	13,487	15,959	24,800	25,608	25,521	27,375	30,440	31,686	32,210	28,016
Total Debt/Capital (%)	57.87	55.86	52.06	53.25	52.8	46.53	49.96	40.79	37.39	29.08	23.3	20.37	15.73	13.01	20.97
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.31	0.21	0.28	0.16	0.1	0.18
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.07	1.11	0.67	0.91	1.22	0.96
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.3	5.59	3.27	5.62	8.74	11.36
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.52	5.68	3.31	5.73	8.95	11.91
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.72	11.88	6.88	6.02	18.06	151.09
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.82	12.2	7.01	6.13	19.45	1,162.3
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	19,265	27,139	20,954	32,844	44,637	31,824
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	23,874	30,734	22,478	31,437	44,028	34,085
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	75.96	99.15	76.51	109.41	159.63	130.82
TTM Sales	3,095	4,105	5,935	7,780	9,474	10,950	12,646	20,572	22,260	22,489	27,131	33,671	34,233	35,441	34,187
TTM EBITDA	202	355	757	978	1,151	1,307	1,265	1,928	2,573	3,297	5,382	6,875	5,550	4,966	2,885
TTM Operating Income	103	316	686	922	1,086	1,262	1,339	1,990	2,481	3,141	5,138	6,788	5,440	4,850	2,750
TTM Cash Flow to Firm	- -	- -	-738	-765	-411	511	987	1,700	1,496	4,209	2,533	3,266	5,180	2,403	217
TTM Free Cash Flow to Firm	- -	- -	-746	-787	-503	435	875	1,570	1,409	4,136	2,468	3,208	5,080	2,232	28

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	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.68	11	6.53	6.47	20	1,129.19
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.52	5.68	3.31	5.73	8.95	11.91
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	24,079	30,098	22,477	31,162	43,406	32,757
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.46	57.13	53.55	71.46	114.3	93.65
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.07	1.11	0.67	0.91	1.22	0.96
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.3	5.59	3.27	5.62	8.74	11.36
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.82	6.13	4.54	8.34	11.35	15.31
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.5	5.42	4.44	7.05	10.49	14.54
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.76	6.39	6.06	8.77	12.29	20.36
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.73	4.01	3.41	5.21	8.02	11.77
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.08	1.27	0.87	1.23	1.58	1.39
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.9	1.13	0.85	1.04	1.46	1.32
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.21	1.33	1.16	1.29	1.71	1.85
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.38	0.83	0.65	0.77	1.12	1.07
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.36	1.54	1.02	1.42	1.82	1.66
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.13	1.36	1	1.2	1.68	1.58
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.52	1.61	1.37	1.49	1.97	2.21
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.47	1.01	0.77	0.89	1.28	1.28
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.86	1	0.62	0.96	1.26	0.93
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.71	0.88	0.61	0.81	1.16	0.88
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.96	1.04	0.83	1.01	1.36	1.24
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.3	0.65	0.47	0.6	0.89	0.72
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.6	10.72	6.42	6.34	18.57	146.78
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.82	9.48	6.27	5.36	17.17	139.41
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.15	11.17	8.56	6.67	20.11	195.11
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.61	7.01	4.82	3.96	13.12	112.86
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.89	9.73	6.39	5.46	18.49	1,072.49
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.25	11.46	8.71	6.8	21.66	1,501.02
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.63	7.2	4.9	4.04	14.12	868.22
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.93	1	0.65	0.76	1.13	0.91
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.18	1.15	0.88	0.96	1.33	1.25
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.51	0.77	0.51	0.55	0.86	0.75
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.31	5.02	3.2	4.71	8.07	10.82
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.02	5.8	4.29	5.92	9.48	14.84
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.46	3.89	2.51	3.41	6.14	8.91
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.5	5.1	3.24	4.8	8.27	11.35
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.26	5.9	4.34	6.04	9.7	15.56
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.56	3.95	2.54	3.48	6.28	9.35
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	61.42	87.31	71.32	114.35	161.87	121.8
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	68.86	91.01	95.16	120.27	175.28	161.9
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	20,806	27,032	22,014	26,117	40,086	31,226
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	26,439	31,222	29,483	32,846	47,053	42,799
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	11,412	20,936	17,259	18,945	30,472	25,709

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	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Shares Outstanding	195	198	211	212	218	242	243	329	320	317	304	294	285	272	250
Diluted Weighted Avg Shares	202	226	234	236	239	239	240	313	323	314	311	294	287	276	261
Basic Weighted Avg Shares	191	193	197	209	212	226	240	312	323	314	311	294	287	276	261
Revenue per Share	16.22	21.27	30.13	37.21	44.65	48.48	52.6	65.89	68.96	71.7	87.28	114.6	119.19	128.52	130.84
EBITDA per Share	1.06	1.84	3.84	4.68	5.43	5.79	5.26	6.18	7.97	10.51	17.32	23.4	19.32	18.01	11.04
Operating Income per Share	0.54	1.64	3.48	4.41	5.12	5.59	5.57	6.37	7.69	10.01	16.53	23.1	18.94	17.59	10.53
Basic EPS, GAAP	0.48	3.52	2.44	3.06	3.78	4.04	3.37	5.43	5.73	7.86	14.25	15.7	13.71	14.26	7.95
Basic EPS from Cont Ops	0.59	3.41	2.56	3.01	3.86	4.04	3.21	5.5	5.71	7.87	14.34	15.82	13.79	14.39	8.07
Diluted EPS, GAAP	0.46	3	2.05	2.71	3.36	3.82	3.37	5.42	5.73	7.86	14.25	15.7	13.71	14.26	7.95
Diluted EPS from Cont Ops	0.56	2.91	2.16	2.66	3.43	3.83	3.21	5.49	5.71	7.87	14.34	15.82	13.79	14.39	8.07
Dividend per Share	0.16	0.16	0.16	0.16	0.16	0.16	0.16	0.16	0.16	0.62	1	1.49	1.5	1.99	1.99
Cash Flow per Share	-1.36	-2.2	-4.1	-3.77	-1.98	2.25	4.09	5.42	4.59	13.36	8.15	11.11	18.03	8.72	0.83
Free Cash Flow per Basic Share	-1.41	-2.21	-4.14	-3.88	-2.41	1.91	3.62	5	4.32	13.13	7.94	10.92	17.69	8.09	0.11
Cash & Equivalents per Share	5.97	6.62	4.59	6.13	5.5	5.7	11.13	4.75	4.68	9.2	9.76	16.39	22.87	18.2	15.16
Book Value per Share	13.84	17.24	19.72	22.77	25.87	28.98	32.36	44.36	49.81	56.77	68.58	82.03	93.33	102.49	87.7
Tangible Book Value per Share	13.67	17.07	19.56	22.58	25.7	28.81	31.55	33.17	38.38	45.31	56.61	69.67	80.57	89.14	73.2