M/I Homes, Inc. Financial Ratios — 4MI 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 (%)	-17.64	6.41	43.22	9.76	8.98	8.96	10.11	13.44	13.73	21.21	27.53	26.56	20.29	20.66	13.2
Return on Assets (%)	-5.11	1.78	15.6	4.39	3.95	3.82	4.22	5.54	6.18	10.1	13.49	14.11	12.03	13.15	8.64
Return on Capital (%)	- -	- -	- -	6.09	5.54	5.4	5.86	7.63	8.34	12.49	16.53	17.25	14.31	15.21	9.86
Return on Invested Capital (%)	- -	- -	- -	6.06	5.52	5.36	5.84	7.62	8.33	12.48	16.47	16.76	13.84	14.64	9.49
Gross Margin (%)	17.53	19.87	20.47	21.08	21.41	19.7	20.44	19.66	19.77	22.48	24.26	25.27	25.26	26.61	24.1
EBITDA Margin (%)	-2.43	4.72	5.97	7.3	7.87	7.03	7.61	7.58	8.01	10.98	13.98	15.34	14.92	16.02	11.84
Operating Margin (%)	0.55	4.24	6.22	7.09	8.14	6.67	7.46	7.39	7.68	10.76	13.84	15.43	14.56	15.67	12.55
Incremental Operating Margin (%)	- -	14.96	11.7	12.17	14.38	- -	12.42	6.98	10.8	24.84	27.24	30.91	51.31	25.23	174.79
Pretax Margin (%)	-5.99	1.67	3.99	5.74	6.13	5.43	6.13	6.18	6.64	10.18	13.59	15.38	15.06	16.29	11.92
Profit Margin (%)	-5.98	1.75	14.61	4.18	3.65	3.35	3.67	4.71	5.1	7.87	10.59	11.88	11.54	12.51	9.12
Net Income to Common Margin (%)	-5.98	1.75	14.25	3.78	3.31	3.06	3.49	4.71	5.1	7.87	10.59	11.88	11.54	12.51	9.12
Effective Tax Rate (%)	- -	- -	- -	27.17	40.45	38.32	40.09	23.8	23.15	22.63	22.05	22.76	23.37	23.16	23.48
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-17.64	6.41	43.22	9.76	8.98	8.96	10.11	13.44	13.73	21.21	27.53	26.56	20.29	20.66	13.2

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	297	364	460	491	612	638	808	821	773	924	1,013	1,000	917	1,037	1,030
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	297	364	460	491	612	638	808	821	773	924	1,013	1,000	917	1,037	1,030
Total Debt/EBITDA	-21.58	10.12	7.42	5.53	5.48	5.36	5.41	4.74	3.86	2.76	1.94	1.58	1.52	1.44	1.97
Net Debt/EBITDA	-17.24	6.08	5.34	5.36	5.37	5.07	4.39	4.62	3.74	1.83	1.39	0.99	0.21	0.22	0.54
Total Debt/EBIT	-15.74	12.63	8.07	5.93	5.89	5.87	5.83	5.08	4.13	2.9	1.99	1.61	1.56	1.47	2.03
Net Debt/EBIT	-12.58	7.59	5.81	5.74	5.76	5.55	4.73	4.95	4	1.91	1.42	1.01	0.22	0.23	0.56
EBITDA to Interest Expense	-0.92	2.24	3.89	6.64	6.37	6.76	7.91	8.46	9.37	34.52	242.84	281.65	- -	- -	- -
EBITDA-CapEx/Interest Expense	-1.01	2.18	3.74	6.42	6.16	6.01	7.45	8.06	9.16	33.32	231.1	277.5	- -	- -	- -
EBIT to Interest Expense	0.21	2.01	4.05	6.45	6.59	6.41	7.75	8.25	8.99	33.84	240.4	283.31	- -	- -	- -
Interest Expense	15	16	16	13	18	18	19	20	21	10	2	2	- -	- -	- -
Common Equity/Total Assets	26.64	28.76	40.05	41.16	38.74	39.14	40.07	42.31	47.66	47.62	50.13	55.74	62.57	64.61	66.28
Long-Term Debt/Equity (%)	108.81	108.59	93.27	90.2	102.56	97.5	108.09	95.98	77.05	73.44	62.4	48.27	36.44	35.26	32.53
Long-Term Debt/Capital (%)	52.11	52.06	48.26	47.42	50.63	49.37	51.94	48.98	43.52	42.34	38.42	32.55	26.71	26.07	24.54
Long-Term Debt/Total Assets (%)	44.76	43.81	41.4	40.73	43.22	41.19	43.32	40.61	36.72	34.97	31.28	26.91	22.8	22.78	21.56
Total Debt/Equity (%)	108.81	108.59	93.27	90.2	102.56	97.5	108.09	95.98	77.05	73.44	62.4	48.27	36.44	35.26	32.53
Total Debt/Capital (%)	52.11	52.06	48.26	47.42	50.63	49.37	51.94	48.98	43.52	42.34	38.42	32.55	26.71	26.07	24.54
Total Debt/Total Assets (%)	44.76	43.81	41.4	40.73	43.22	41.19	43.32	40.61	36.72	34.97	31.28	26.91	22.8	22.78	21.56
Net Debt to Equity	86.93	65.21	67.15	87.34	100.37	92.23	87.79	93.47	74.61	48.55	44.68	30.26	5.04	5.43	8.97
Net Debt/Capital (%)	46.5	39.47	40.17	46.62	50.09	47.98	46.75	48.31	42.29	31.79	30.22	22.72	4.69	5.06	8.1
EBITDA	-14	36	62	89	112	119	149	173	200	334	524	634	602	722	523
EBITDA-CapEx	-15	35	60	86	108	106	141	165	196	323	498	624	596	713	514
Operating Income (Loss)	3	32	64	86	115	113	146	169	192	328	518	637	587	706	554

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	1.32	2.51	1.58	0.18	0.12	0.27	1.06	0.13	0.04	1.01	0.67	0.97	2.53	3.07	2.97
Current Ratio	13.76	13.5	11.23	11.87	11.76	11.2	12.1	11.41	12.11	9.34	8.41	10.51	12.79	15.67	18.89
Quick Ratio	2.58	2.51	1.58	0.18	0.12	0.27	1.06	0.13	0.04	1.01	0.67	0.97	2.53	3.07	2.97
CFO/Avg Current Liab	-0.57	-0.91	-1.06	-1.57	-0.85	0.3	-0.4	-0.02	0.41	0.81	-0.06	0.55	1.81	0.64	0.55
Common Equity/Total Assets	26.64	28.76	40.05	41.16	38.74	39.14	40.07	42.31	47.66	47.62	50.13	55.74	62.57	64.61	66.28
Long-Term Debt/Equity (%)	108.81	108.59	93.27	90.2	102.56	97.5	108.09	95.98	77.05	73.44	62.4	48.27	36.44	35.26	32.53
Long-Term Debt/Capital (%)	52.11	52.06	48.26	47.42	50.63	49.37	51.94	48.98	43.52	42.34	38.42	32.55	26.71	26.07	24.54
Long-Term Debt/Total Assets (%)	44.76	43.81	41.4	40.73	43.22	41.19	43.32	40.61	36.72	34.97	31.28	26.91	22.8	22.78	21.56
Total Debt/Equity (%)	108.81	108.59	93.27	90.2	102.56	97.5	108.09	95.98	77.05	73.44	62.4	48.27	36.44	35.26	32.53
Total Debt/Capital (%)	52.11	52.06	48.26	47.42	50.63	49.37	51.94	48.98	43.52	42.34	38.42	32.55	26.71	26.07	24.54
Total Debt/Total Assets (%)	44.76	43.81	41.4	40.73	43.22	41.19	43.32	40.61	36.72	34.97	31.28	26.91	22.8	22.78	21.56
CFO/Total Liabilities	-8.68	-9.48	-11.98	-20.05	-10.06	3.82	-4.76	-0.22	5.95	12.16	-1.04	11.2	36.67	11.16	8.53
CFO/CapEx	-25.12	-50.37	-31.06	-44.98	-22.51	2.61	-6.04	-0.32	14.5	14.42	-0.66	19.72	95.71	21.35	14.29
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.91	3.85	4.85	4.78	4.55

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	1.02	1.2	1.35	1.22	1.12	1.19	1.22	1.22	1.19	1.31	1.33	1.19	1.09	1.15	1.06
Days Inventory Outstanding	358.53	303.36	271.07	299.09	324.74	305.61	300.24	300.36	307.69	279.17	274.73	305.73	334.08	318.43	344.64
Accounts Payable Turnover	13.74	15.56	16.16	16.18	16.13	15.32	15.94	16.85	16.42	16.04	15.65	14.63	13.79	17.77	19.17
Accounts Payable Turnover Days	26.56	23.46	22.58	22.56	22.64	23.83	22.9	21.66	22.23	22.76	23.33	24.95	26.47	20.54	19.04
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	467	548	677	895	1,088	1,186	1,382	1,641	1,741	1,871	2,400	2,773	2,746	3,022	3,309
Raw Materials	3	257	324	463	585	603	687	779	858	868	1,126	1,295	- -	- -	- -
Work In Process	187	221	305	371	420	495	579	730	757	899	1,187	1,367	1,177	- -	- -
Finished Goods	277	524	672	892	1,081	1,178	1,347	1,609	1,720	1,853	2,377	2,726	2,699	2,998	3,269
Other Inventory	- -	-455	-624	-831	-998	-1,089	-1,232	-1,478	-1,594	-1,749	-2,290	-2,615	-1,131	25	41

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,765	1,269	3,831	3,601	3,296
- Cash & Cash Equivalents	60	145	129	16	13	34	152	22	6	261	236	312	733	822	689
+ Preferred Equity and Hybrid Capital	96	96	48	48	48	48	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	297	364	460	491	612	638	808	821	773	924	1,013	1,000	917	1,037	1,030
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,542	1,957	4,015	3,815	3,637
Total Capital	571	700	952	1,035	1,208	1,292	1,555	1,676	1,777	2,183	2,638	3,070	3,434	3,976	4,196
Total Debt/Capital (%)	52.11	52.06	48.26	47.42	50.63	49.37	51.94	48.98	43.52	42.34	38.42	32.55	26.71	26.07	24.54
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.4	0.51	0.23	0.27	0.28
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.68	0.47	1	0.85	0.82
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.86	3.09	6.67	5.29	6.95
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.99	3.16	6.84	5.4	7.18
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.53	7.27	21.23	26.48
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.09	7.35	22.27	28.47
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,850	1,317	3,962	3,805	3,498
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,627	2,005	4,147	4,020	3,839
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	89.19	71.33	144.62	140.99	141.17
TTM Sales	566	762	1,037	1,215	1,418	1,691	1,962	2,286	2,500	3,046	3,746	4,131	4,034	4,505	4,418
TTM EBITDA	-14	36	62	89	112	119	149	173	200	334	524	634	602	722	523
TTM Operating Income	3	32	64	86	115	113	146	169	192	328	518	637	587	706	554
TTM Cash Flow to Firm	- -	- -	- -	-123	-72	45	-42	13	82	176	-15	186	552	180	137
TTM Free Cash Flow to Firm	- -	- -	- -	-126	-76	32	-51	5	78	164	-40	176	546	171	128

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-43.92	7.53	7.25	22.21	27.38
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.99	3.16	6.84	5.4	7.18
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,542	1,957	4,015	3,815	3,637
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	55.51	35.7	45.79	110.5	101.18
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.68	0.47	1	0.85	0.82
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.86	3.09	6.67	5.29	6.95
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.54	2.63	8.23	6.56	8.49
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.48	2.57	4.78	6.89	8.29
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.02	3.53	8.32	8.66	10.44
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.07	2.03	2.73	5.44	6.71
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.09	0.61	1.52	1.22	1.04
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.07	0.6	0.88	1.29	1.02
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.2	0.82	1.54	1.62	1.28
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.97	0.47	0.51	1.02	0.82
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.1	0.62	1.54	1.24	1.05
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.09	0.61	0.89	1.3	1.03
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.22	0.84	1.55	1.63	1.29
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.99	0.48	0.51	1.03	0.83
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.48	0.31	0.95	0.82	0.77
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.47	0.3	0.55	0.86	0.76
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.53	0.42	0.96	1.08	0.95
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.43	0.24	0.32	0.68	0.61
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-107.08	7.01	6.94	20.56	24.9
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-105.66	6.84	4.03	21.62	24.32
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-118.45	9.41	7.01	27.15	30.63
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-95.99	5.41	2.3	17.08	19.69
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-43.34	7.36	4.21	23.35	26.75
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-48.59	10.13	7.33	29.33	33.69
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-39.37	5.82	2.41	18.45	21.65
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.67	0.47	0.6	0.89	0.81
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.73	0.58	1.01	1.1	1
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.63	0.4	0.36	0.71	0.67
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.81	3.04	4	5.54	6.8
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.21	3.78	6.74	6.89	8.4
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.51	2.63	2.42	4.44	5.63
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.95	3.11	4.1	5.67	7.03
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.36	3.87	6.9	7.04	8.68
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.63	2.69	2.48	4.54	5.82
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	61.92	46.26	137.98	133.04	127.95
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	68.5	62.17	139.41	175.71	157.41
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,518	1,928	2,408	4,001	3,560
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,729	2,394	4,055	4,970	4,396
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,359	1,668	1,455	3,205	2,947

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	19	22	24	25	25	25	28	28	28	29	28	27	28	27	26
Diluted Weighted Avg Shares	19	20	29	30	30	30	31	29	28	29	30	28	29	29	27
Basic Weighted Avg Shares	19	20	24	24	25	25	26	28	28	29	29	28	28	28	27
Revenue per Share	30.29	38.77	43.52	49.67	57.72	68.57	76.14	81	89.79	106.47	128.76	148.21	145.25	162.17	165.27
EBITDA per Share	-0.74	1.83	2.6	3.63	4.54	4.82	5.8	6.14	7.19	11.69	18	22.73	21.67	25.98	19.57
Operating Income per Share	0.17	1.65	2.71	3.52	4.7	4.57	5.68	5.99	6.9	11.45	17.82	22.87	21.15	25.42	20.73
Basic EPS, GAAP	-1.81	0.68	6.2	1.88	1.91	2.1	2.66	3.81	4.58	8.38	13.64	17.6	16.76	20.29	15.07
Basic EPS from Cont Ops	-1.81	0.68	6.36	2.08	2.11	2.3	2.8	3.81	4.58	8.38	13.64	17.6	16.76	20.29	15.07
Diluted EPS, GAAP	-1.81	0.67	5.14	1.53	1.56	1.72	2.23	3.69	4.48	8.23	13.28	17.24	16.21	19.71	14.74
Diluted EPS from Cont Ops	-1.81	0.67	5.26	1.7	1.72	1.88	2.35	3.69	4.48	8.23	13.28	17.24	16.21	19.71	14.74
Dividend per Share	- -	- -	0.15	0.2	0.2	0.2	0.14	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.82	-2.39	-3.11	-5.42	-3.35	1.39	-2.06	-0.09	2.36	5.88	-0.58	6.6	19.88	6.47	5.14
Free Cash Flow per Basic Share	-1.89	-2.44	-3.21	-5.54	-3.5	0.86	-2.41	-0.38	2.19	5.48	-1.45	6.27	19.68	6.17	4.78
Cash & Equivalents per Share	3.19	6.71	5.28	0.63	0.53	1.4	5.45	0.78	0.21	9.05	8.29	11.35	26.4	30.36	26.75
Book Value per Share	9.45	11.03	18.25	20.24	22.25	24.56	26.83	31.08	35.35	43.68	56.99	75.46	90.66	108.62	122.9
Tangible Book Value per Share	9.45	11.03	18.25	20.24	21.94	24.09	26.55	30.25	34.43	42.79	56.12	74.29	89.69	107.65	121.86