PennyMac Financial Services, Inc. Financial Ratios — 1AC

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 (%)	- -	123.16	8.67	19.32	19.48	21.38	24.67	8.26	21.15	60.43	29.48	13.8	4.13	8.45	12.31
Return on Assets (%)	- -	21.1	1.19	1.8	1.57	1.53	1.61	1.18	4.44	7.88	3.98	2.67	0.81	1.39	1.81
Return on Capital (%)	- -	18.03	-9.2	-4.9	-3.92	-3.15	0.43	0.95	5	8.35	4.21	2.92	0.9	1.5	1.94
Return on Invested Capital (%)	- -	16.91	12.42	10.7	10.52	9.48	5.55	3.56	4.73	8.11	4.1	2.87	1.59	1.43	1.85
Gross Margin (%)	54.95	72.24	66.79	59.45	58.85	58	52.58	50.25	53.09	70.01	59.94	56.3	54.65	48.11	59.26
EBITDA Margin (%)	31.81	48.03	52.37	50.47	55.88	67.97	57.15	24.67	33.02	57.65	39.4	31.83	15.75	16.59	14.04
Operating Margin (%)	19.17	43.35	44.9	42.33	35.88	37.78	31.09	23.54	31.52	56.69	38.2	29.67	13.1	14.14	12.47
Incremental Operating Margin (%)	- -	52.79	48.1	33.73	22.36	44.04	- -	- -	48.26	75.29	223.79	54.2	- -	27.86	9.45
Pretax Margin (%)	19.17	43.35	44.9	42.33	35.88	37.78	31.09	23.54	31.52	56.69	38.19	28.66	6.94	14.09	12.47
Profit Margin (%)	19.17	43.35	3.55	6.99	6.07	6.52	9.32	7.71	23.39	41.67	28.2	20.48	5.47	10.94	11.34
Net Income to Common Margin (%)	19.17	43.35	3.55	6.99	6.07	6.52	9.32	7.71	23.39	41.67	28.2	20.48	5.47	10.94	11.34
Effective Tax Rate (%)	- -	- -	5.47	11.98	11.33	12.03	7.26	8.69	25.78	26.5	26.17	28.52	21.22	22.34	9.13
Dvd Payout Ratio (%)	- -	13.39	- -	- -	- -	- -	- -	2.51	2.47	1.88	5.27	11.49	28.65	16.75	12.48
Sustainable Growth Rate (%)	- -	106.67	8.67	19.32	19.48	21.38	24.67	8.05	20.63	59.29	27.93	12.22	2.94	7.04	10.78

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	174	840	1,042	1,192	1,644	2,978	5,044	4,877	7,121	26,895	13,989	11,716	13,495	20,554	23,060
ST Debt	78	394	472	822	1,167	1,735	2,382	1,934	4,141	9,655	7,293	3,001	3,764	8,685	8,794
LT Debt	96	447	570	369	477	1,243	2,662	2,943	2,980	17,240	6,696	8,714	9,731	11,868	14,266
Total Debt/EBITDA	7.13	6.41	4.91	4.48	3.78	4.32	8.17	17.38	12.84	11.8	9.98	15.85	32.41	43.52	37.15
Net Debt/EBITDA	6.46	6.31	4.76	4.19	3.72	4.28	8.11	17.19	12.39	11.52	9.65	14.06	30.15	43.02	36.66
Total Debt/EBIT	11.84	7.1	5.72	5.34	5.89	7.77	15.02	18.22	13.45	12	10.29	17.01	38.96	51.05	41.82
Net Debt/EBIT	10.72	7	5.55	5	5.8	7.69	14.9	18.02	12.98	11.72	9.96	15.08	36.25	50.46	41.27
EBITDA to Interest Expense	13.01	16.64	12.74	7.14	6.34	6.49	4.27	1.94	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	11.28	16.21	0.59	3.38	0.62	6.28	2.99	0.27	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	7.84	15.02	10.92	5.99	4.07	3.61	2.32	1.85	- -	- -	- -	- -	- -	- -	- -
Interest Expense	2	8	17	37	69	106	145	145	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.52	19.78	10.57	8.54	7.73	6.77	6.37	22.11	20.2	10.73	18.21	20.63	18.78	14.68	14.66
Long-Term Debt/Equity (%)	77.72	170.6	90.66	45.74	44.91	88.84	154.81	177.93	144.55	508.65	195.89	251.06	274.99	309.91	331.07
Long-Term Debt/Capital (%)	32.33	40.53	34.13	18.47	17.63	28.4	39.36	45.06	32.45	56.93	38.47	57.38	57.13	48.67	52.12
Long-Term Debt/Total Assets (%)	33.29	53.66	36	14.73	13.61	24.22	36.13	39.35	29.2	54.56	35.66	51.8	51.64	45.5	48.54
Total Debt/Equity (%)	140.42	320.95	165.61	147.6	154.73	212.84	293.3	294.87	345.42	793.5	409.23	337.52	381.36	536.7	535.16
Total Debt/Capital (%)	58.41	76.24	62.35	59.61	60.74	68.03	74.57	74.68	77.55	88.81	80.36	77.14	79.23	84.29	84.26
Total Debt/Total Assets (%)	60.15	100.95	65.76	47.53	46.89	58.01	68.45	65.21	69.78	85.12	74.5	69.64	71.61	78.79	78.46
Net Debt to Equity	127.13	316.24	160.74	138.15	152.35	210.62	291.09	291.62	333.4	774.65	395.97	299.25	354.84	530.47	528.16
Net Debt/Capital (%)	55.97	75.98	61.65	58.01	60.07	67.44	74.2	74.39	75.97	88.25	79.31	74.95	78.01	84.14	84.08
EBITDA	24	131	212	266	435	689	618	281	555	2,279	1,402	739	416	472	621
EBITDA-CapEx	21	128	10	126	43	667	432	40	321	2,243	1,394	728	415	471	609
Operating Income (Loss)	15	118	182	223	279	383	336	268	529	2,241	1,359	689	346	403	551

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	0.47	0.55	0.46	0.07	0.03	0.04	0.06	0.06	0.04	0.05	0.04	0.29	0.17	0.06	0.07
Current Ratio	3.54	5.63	2.64	1.25	1.01	1.3	1.64	1.49	1.31	2.56	1.65	2.29	2.05	1.56	1.71
Quick Ratio	1.31	1.11	0.81	0.2	0.24	0.23	0.48	0.46	1.21	2.47	1.55	2.11	1.89	1.47	1.62
CFO/Avg Current Liab	- -	-3.27	-0.4	-0.69	0.03	-0.43	-0.33	0.2	-0.56	-0.77	0.26	0.92	-0.31	-0.57	-0.16
Common Equity/Total Assets	9.52	19.78	10.57	8.54	7.73	6.77	6.37	22.11	20.2	10.73	18.21	20.63	18.78	14.68	14.66
Long-Term Debt/Equity (%)	77.72	170.6	90.66	45.74	44.91	88.84	154.81	177.93	144.55	508.65	195.89	251.06	274.99	309.91	331.07
Long-Term Debt/Capital (%)	32.33	40.53	34.13	18.47	17.63	28.4	39.36	45.06	32.45	56.93	38.47	57.38	57.13	48.67	52.12
Long-Term Debt/Total Assets (%)	33.29	53.66	36	14.73	13.61	24.22	36.13	39.35	29.2	54.56	35.66	51.8	51.64	45.5	48.54
Total Debt/Equity (%)	140.42	320.95	165.61	147.6	154.73	212.84	293.3	294.87	345.42	793.5	409.23	337.52	381.36	536.7	535.16
Total Debt/Capital (%)	58.41	76.24	62.35	59.61	60.74	68.03	74.57	74.68	77.55	88.81	80.36	77.14	79.23	84.29	84.26
Total Debt/Total Assets (%)	60.15	100.95	65.76	47.53	46.89	58.01	68.45	65.21	69.78	85.12	74.5	69.64	71.61	78.79	78.46
CFO/Total Liabilities	-45.18	-54.01	-10.3	-34.07	2.18	-25.13	-15.64	9.83	-27.57	-21.98	16.69	45.19	-10.34	-20.37	-6.59
CFO/CapEx	-23.06	-91.41	-0.49	-4.13	0.14	-42.66	-4.77	2.37	-9.61	-171.51	324.48	541	-1,141.57	-2,643.31	-138.58
Altman's Z-Score	- -	- -	- -	- -	- -	1.07	1.03	1.06	1.07	1.3	1.47	1.67	1.52	1.09	1.25

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	- -	13.57	19.35	22.09	33.51	53.48	48.29	37.55	41.16	41.64	21.64	15.27	21.25	19.2	28.88
Days Sales Outstanding	- -	26.9	18.86	16.53	10.89	6.82	7.56	9.72	8.87	8.77	16.87	23.9	17.18	19.01	12.64
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	- -	- -	- -	- -	- -	646	925	1,566	2,639	4,449	3,994	2,850	4,431	5,188	6,851
- Cash & Cash Equivalents	16	12	31	76	12	8	17	47	136	533	340	1,329	938	238	302
+ Preferred Equity and Hybrid Capital	96	97	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	462	593	792	1,052	1,250	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	174	840	1,042	1,192	1,644	2,978	5,044	4,877	7,121	26,895	13,989	11,716	13,495	20,554	23,060
Enterprise Value	- -	- -	- -	- -	- -	4,583	7,032	6,278	9,549	30,796	17,636	13,225	16,977	25,082	29,199
Total Capital	298	1,102	1,671	1,999	2,706	4,378	6,763	6,530	9,182	30,284	17,407	15,187	17,033	24,383	27,369
Total Debt/Capital (%)	58.41	76.24	62.35	59.61	60.74	68.03	74.57	74.68	77.55	88.81	80.36	77.14	79.23	84.29	84.26
Total Debt / EV	- -	- -	- -	- -	- -	0.65	0.72	0.78	0.75	0.87	0.79	0.89	0.79	0.82	0.79
EV/Sales	- -	- -	- -	- -	- -	4.52	6.51	5.52	5.68	7.79	4.96	5.7	6.42	8.81	6.61
EV/EBITDA	- -	- -	- -	- -	- -	6.65	11.39	22.37	17.22	13.51	12.58	17.9	40.77	53.11	47.04
EV/EBIT	- -	- -	- -	- -	- -	11.96	20.93	23.45	18.04	13.74	12.97	19.2	49.01	62.3	52.95
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	8.91	- -	- -	6.88	2.19	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	13.55	- -	- -	6.9	2.2	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	2,206	983	714	2,725	4,940	4,739	3,190	4,657	5,388	7,091
Diluted Enterprise Value	- -	- -	- -	- -	- -	6,143	7,090	5,426	9,635	31,287	18,381	13,565	17,203	25,282	29,439
EV per Share	- -	- -	- -	- -	- -	204.33	298.85	81.01	121.62	434.32	310.13	264.55	338.34	488.21	560.86
TTM Sales	77	273	406	527	778	1,014	1,081	1,137	1,680	3,953	3,559	2,321	2,645	2,846	4,420
TTM EBITDA	24	131	212	266	435	689	618	281	555	2,279	1,402	739	416	472	621
TTM Operating Income	15	118	182	223	279	383	336	268	529	2,241	1,359	689	346	403	551
TTM Cash Flow to Firm	-73	-300	-83	-546	114	-845	-749	704	-2,245	-6,199	2,563	6,033	-1,582	-4,533	-1,652
TTM Free Cash Flow to Firm	-76	-304	-285	-686	-278	-867	-935	463	-2,479	-6,235	2,555	6,022	-1,584	-4,535	-1,664

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	- -	- -	- -	- -	- -	-2.3	-0.92	2.15	-1.1	-0.79	1.85	0.53	-2.94	-1.19	-4.26
EV/EBIT	- -	- -	- -	- -	- -	11.96	20.93	23.45	18.04	13.74	12.97	19.2	49.01	62.3	52.95
Enterprise Value	- -	- -	- -	- -	- -	4,583	7,032	6,278	9,549	30,796	17,636	13,225	16,977	25,082	29,199
Low Price	- -	- -	- -	- -	- -	22.95	26.37	18.91	19.98	15.79	55.83	40.32	55.71	83.22	86.96
EV/Sales	- -	- -	- -	- -	- -	4.52	6.51	5.52	5.68	7.79	4.96	5.7	6.42	8.81	6.61
EV/EBITDA	- -	- -	- -	- -	- -	6.65	11.39	22.37	17.22	13.51	12.58	17.9	40.77	53.11	47.04
Price/Earnings	- -	- -	- -	- -	- -	9.66	9.05	7.73	6.71	2.86	4.47	6.36	30.51	16.53	13.58
Price/Earnings Average	- -	- -	- -	- -	- -	8.75	7.42	7.79	5.1	1.96	4.01	5.94	23.51	15.77	11.2
Price/Earnings High	- -	- -	- -	- -	- -	9.84	9.36	8.4	6.82	3.14	4.51	7.83	31.82	19.2	14.09
Price/Earnings Low	- -	- -	- -	- -	- -	7.7	6.07	7.23	3.99	0.72	3.55	4.5	19.25	13.63	8.98
Price/Book Value	- -	- -	- -	- -	- -	1.86	1.97	0.95	1.28	1.31	1.17	0.82	1.25	1.35	1.59
Price/Book Value Average	- -	- -	- -	- -	- -	1.68	1.62	0.95	0.97	0.9	1.05	0.77	0.96	1.29	1.31
Price/Book Value High	- -	- -	- -	- -	- -	1.89	2.04	1.03	1.3	1.44	1.18	1.01	1.31	1.57	1.65
Price/Book Value Low	- -	- -	- -	- -	- -	1.48	1.32	0.89	0.76	0.33	0.93	0.58	0.79	1.12	1.05
Price/Tangible Book Value	- -	- -	- -	- -	- -	-0.5	-0.55	-1.3	-2.84	6.12	-7.02	-1.08	-1.19	-1.03	-1.27
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	-0.45	-0.45	-1.31	-2.16	4.2	-6.31	-1.01	-0.92	-0.98	-1.05
Price/Tangible Book Value High	- -	- -	- -	- -	- -	-0.51	-0.57	-1.41	-2.89	6.72	-7.09	-1.33	-1.25	-1.2	-1.32
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	-0.4	-0.37	-1.21	-1.69	1.54	-5.58	-0.76	-0.75	-0.85	-0.84
Price/Sales	- -	- -	- -	- -	- -	0.63	0.84	0.6	1.57	1.19	1.26	1.3	1.67	1.81	1.54
Price/Sales Average	- -	- -	- -	- -	- -	0.57	0.69	0.6	1.19	0.82	1.13	1.22	1.29	1.73	1.27
Price/Sales High	- -	- -	- -	- -	- -	0.64	0.87	0.65	1.6	1.31	1.27	1.6	1.74	2.1	1.6
Price/Sales Low	- -	- -	- -	- -	- -	0.5	0.57	0.56	0.93	0.3	1	0.92	1.05	1.49	1.02
Price/Cash Flow	- -	- -	- -	- -	- -	-0.68	-1.03	1.18	-1.17	-0.76	1.75	0.5	-2.79	-1.14	-4.12
Price/Cash Flow Average	- -	- -	- -	- -	- -	-0.62	-0.85	1.19	-0.89	-0.52	1.57	0.47	-2.15	-1.08	-3.4
Price/Cash Flow High	- -	- -	- -	- -	- -	-0.69	-1.07	1.29	-1.19	-0.84	1.77	0.62	-2.91	-1.32	-4.27
Price/Cash Flow Low	- -	- -	- -	- -	- -	-0.54	-0.69	1.11	-0.7	-0.19	1.39	0.35	-1.76	-0.94	-2.72
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	-2.08	-0.75	2.17	-0.84	-0.54	1.67	0.49	-2.27	-1.13	-3.51
Price/Free Cash Flow High	- -	- -	- -	- -	- -	-2.34	-0.95	2.34	-1.12	-0.87	1.87	0.65	-3.07	-1.38	-4.42
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	-1.83	-0.62	2.02	-0.65	-0.2	1.47	0.37	-1.86	-0.98	-2.82
EV/Sales Average	- -	- -	- -	- -	- -	4.46	6.35	5.53	5.31	7.44	4.84	5.62	6.03	8.73	6.33
EV/Sales High	- -	- -	- -	- -	- -	4.53	6.54	5.64	5.71	7.9	4.97	5.98	6.49	9.11	6.66
EV/Sales Low	- -	- -	- -	- -	- -	4.39	6.23	5.43	5.05	6.95	4.73	5.34	5.8	8.49	6.08
EV/EBITDA Average	- -	- -	- -	- -	- -	6.56	11.12	22.42	16.08	12.9	12.29	17.64	38.33	52.6	45.1
EV/EBITDA High	- -	- -	- -	- -	- -	6.67	11.44	22.86	17.3	13.71	12.61	18.79	41.23	54.88	47.44
EV/EBITDA Low	- -	- -	- -	- -	- -	6.46	10.89	22.01	15.29	12.05	11.99	16.77	36.84	51.18	43.29
EV/EBIT Average	- -	- -	- -	- -	- -	11.8	20.44	23.5	16.84	13.12	12.68	18.93	46.07	61.7	50.77
EV/EBIT High	- -	- -	- -	- -	- -	11.99	21.03	23.96	18.12	13.94	13	20.16	49.56	64.37	53.41
EV/EBIT Low	- -	- -	- -	- -	- -	11.62	20.03	23.07	16.02	12.26	12.37	17.99	44.29	60.03	48.74
Last Price	- -	- -	- -	- -	- -	28.79	39.31	20.21	33.61	62.75	70.24	57.01	88.31	100.98	131.59
High Price	- -	- -	- -	- -	- -	29.33	40.63	21.97	34.16	68.87	70.95	70.14	92.1	117.24	136.45
Enterprise Value Average	- -	- -	- -	- -	- -	4,522	6,865	6,291	8,916	29,399	17,231	13,036	15,960	24,843	27,998
Enterprise Value High	- -	- -	- -	- -	- -	4,595	7,063	6,414	9,593	31,230	17,677	13,881	17,168	25,918	29,452
Enterprise Value Low	- -	- -	- -	- -	- -	4,452	6,727	6,177	8,480	27,466	16,817	12,391	15,342	24,170	26,875

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	11	11	21	22	22	22	24	77	79	71	57	50	50	51	52
Diluted Weighted Avg Shares	11	11	76	76	76	77	25	35	81	79	67	56	53	53	54
Basic Weighted Avg Shares	11	11	17	21	22	22	23	34	78	75	64	53	50	51	52
Revenue per Share	6.9	24.57	23.43	24.79	35.76	45.75	46.58	33.93	21.41	52.59	55.78	43.75	52.92	55.82	85.45
EBITDA per Share	2.19	11.8	12.27	12.51	19.98	31.1	26.62	8.37	7.07	30.32	21.98	13.93	8.33	9.26	12
Operating Income per Share	1.32	10.65	10.52	10.5	12.83	17.29	14.48	7.99	6.75	29.81	21.31	12.98	6.93	7.9	10.66
Basic EPS, GAAP	1.32	10.65	0.83	1.73	2.17	2.98	4.34	2.62	5.01	21.91	15.73	8.96	2.89	6.11	9.69
Basic EPS from Cont Ops	1.32	10.65	9.95	9.24	11.38	15.21	13.43	7.29	5.01	21.91	15.73	8.96	2.89	6.11	9.69
Diluted EPS, GAAP	1.32	10.65	0.19	0.49	0.62	0.86	4.03	2.48	4.85	20.92	14.87	8.5	2.74	5.84	9.3
Diluted EPS from Cont Ops	1.32	10.65	2.27	2.58	3.25	4.4	12.46	6.92	4.85	20.92	14.87	8.5	2.74	5.84	9.3
Dividend per Share	- -	1.43	- -	- -	- -	- -	- -	0.3	0.12	0.41	0.83	1.03	0.83	1.02	1.21
Cash Flow per Share	-6.72	-27.72	-5.68	-27.24	2.44	-42.34	-38.08	17.07	-28.61	-82.48	40.17	113.7	-31.66	-88.91	-31.94
Free Cash Flow per Basic Share	-7.02	-28.03	-17.38	-33.84	-15.57	-43.33	-46.07	9.88	-31.59	-82.96	40.05	113.49	-31.69	-88.94	-32.17
Cash & Equivalents per Share	2.93	5.89	8.32	4.54	2.64	4.17	7.95	2.13	2.68	7.73	6.1	26.82	18.91	12.83	13.67
Book Value per Share	2.48	14.81	8.04	9.92	12.32	15.49	19.95	21.34	26.26	47.8	60.11	69.44	70.52	74.54	82.77
Tangible Book Value per Share	-0.46	4.93	-15.23	-23.98	-52.03	-57.59	-71.22	-15.57	-11.82	10.25	-10.01	-52.81	-73.93	-98.01	-103.69