LGI Homes, Inc. Financial Ratios — LG1 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 (%)	- -	50.81	23.55	16.27	24.58	24.9	26.82	27.11	23.8	32.65	33.9	21.5	11.39	10.07	3.51
Return on Assets (%)	- -	28.1	16.75	8.56	10	10.47	11.96	12.55	11.67	18.55	20.57	11.93	6.1	5.47	1.89
Return on Capital (%)	- -	31.17	19.13	9.43	11.12	11.48	13.17	13.65	12.53	18.4	20.53	12.43	6.26	5.7	1.98
Return on Invested Capital (%)	- -	31.62	12.92	9.18	10.88	11.13	12.65	13.37	12.13	17.96	20.53	11.47	5.52	4.63	1.59
Gross Margin (%)	27.26	28.46	25.47	26.82	26.49	26.44	25.47	25.25	23.75	25.47	26.82	28.06	22.99	24.21	20.73
EBITDA Margin (%)	9	13.17	10.24	11.27	12.78	13.43	13.56	13.35	12.41	15.43	17.99	17	9.99	9.77	4.93
Operating Margin (%)	7.43	10.92	7.43	11.06	12.64	13.3	13.5	13.3	12.38	15.4	17.96	16.93	9.89	9.63	4.68
Incremental Operating Margin (%)	- -	17.77	4.36	13.73	15.1	15.28	13.9	12.3	8.22	25.89	26.82	21.13	- -	13.53	26.63
Pretax Margin (%)	9.19	13.15	14.01	11.24	12.74	13.56	13.63	13.23	12.61	15.53	17.8	18.14	11.1	11.75	5.77
Profit Margin (%)	6.64	12.73	13.71	7.36	8.38	8.95	9.01	10.32	9.72	13.68	14.09	14.17	8.45	8.9	4.25
Net Income to Common Margin (%)	6.64	12.73	13.71	7.36	8.38	8.95	9.01	10.32	9.72	13.68	14.09	14.17	8.45	8.9	4.25
Effective Tax Rate (%)	2.69	1.55	4.67	34.51	34.19	33.99	33.89	22.01	22.96	11.95	20.84	21.9	23.89	24.27	26.33
Dvd Payout Ratio (%)	101.68	41.22	43.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	29.86	13.41	16.27	24.58	24.9	26.82	27.11	23.8	32.65	33.9	21.5	11.39	10.07	3.51

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	6	15	36	216	305	400	475	654	696	840	811	1,406	1,462	1,524	1,670
ST Debt	- -	- -	- -	- -	- -	- -	- -	295	296	297	- -	142	104	- -	- -
LT Debt	6	15	36	216	305	400	475	358	400	544	811	1,264	1,358	1,524	1,670
Total Debt/EBITDA	1.41	1.49	2.13	5	3.78	3.56	2.79	3.26	3.05	2.3	1.48	3.59	6.2	7.08	19.86
Net Debt/EBITDA	0.29	0.79	-1.11	4.28	3.31	3.12	2.39	3.02	2.86	2.19	1.38	3.49	5.98	6.8	19.07
Total Debt/EBIT	1.44	1.52	2.17	5.1	3.82	3.59	2.8	3.27	3.06	2.3	1.48	3.6	6.27	7.18	20.93
Net Debt/EBIT	0.29	0.8	-1.13	4.36	3.35	3.15	2.4	3.03	2.87	2.19	1.38	3.51	6.04	6.9	20.1
EBITDA to Interest Expense	161.32	10,036	326.98	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	145.29	9,601	313.55	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	133.1	8,325	237.2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	55.25	55.34	74.37	41.65	39.99	43.61	45.36	47.01	50.73	62.37	59.35	52.56	54.46	54.2	53.38
Long-Term Debt/Equity (%)	43.83	59.37	21.62	118.41	123.11	112.75	97.01	54.64	47.35	47.73	58.07	76.96	73.15	74.81	79.66
Long-Term Debt/Capital (%)	30.47	37.25	17.78	54.21	55.18	53	49.24	27.36	25.96	27.47	36.74	41.47	40.92	42.79	44.34
Long-Term Debt/Total Assets (%)	27.28	32.86	16.08	49.32	49.23	49.17	44	25.68	24.02	29.77	34.46	40.45	39.84	40.55	42.52
Total Debt/Equity (%)	43.83	59.37	21.62	118.41	123.11	112.75	97.01	99.66	82.37	73.78	58.07	85.59	78.78	74.81	79.66
Total Debt/Capital (%)	30.47	37.25	17.78	54.21	55.18	53	49.24	49.92	45.17	42.46	36.74	46.12	44.07	42.79	44.34
Total Debt/Total Assets (%)	27.28	32.86	16.08	49.32	49.23	49.17	44	46.85	41.79	46.02	34.46	44.99	42.91	40.55	42.52
Net Debt to Equity	8.94	31.33	-11.28	101.22	107.92	98.81	83.21	92.56	77.17	70.16	54.07	83.33	75.88	71.89	76.49
Net Debt/Capital (%)	8.21	23.86	-12.71	50.3	51.91	49.7	45.42	48.07	43.39	41.12	35.01	45.37	43.08	41.75	43.28
EBITDA	5	10	17	43	81	113	171	201	228	365	549	392	236	215	84
EBITDA-CapEx	4	10	16	42	79	112	170	200	227	363	547	390	234	213	83
Operating Income (Loss)	4	8	12	42	80	111	170	200	228	365	548	390	233	212	80

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	2.37	1.66	3.29	1.44	1.03	1.8	0.9	0.13	0.1	0.45	0.62	0.2	0.37	0.39	0.63
Current Ratio	8.67	8.79	12.27	18.64	15.99	28.55	13.77	3.8	4.15	21.34	26.8	18.84	24.41	25.16	37.18
Quick Ratio	2.85	2.11	3.62	1.78	1.5	2.42	1.5	0.26	0.25	1.88	1.32	0.36	0.69	0.59	0.96
CFO/Avg Current Liab	- -	-1.45	-5.27	-9.06	-3.05	-3.37	-1.34	-0.55	-0.11	0.87	0.27	-3.1	-0.4	-1.07	-1.19
Common Equity/Total Assets	55.25	55.34	74.37	41.65	39.99	43.61	45.36	47.01	50.73	62.37	59.35	52.56	54.46	54.2	53.38
Long-Term Debt/Equity (%)	43.83	59.37	21.62	118.41	123.11	112.75	97.01	54.64	47.35	47.73	58.07	76.96	73.15	74.81	79.66
Long-Term Debt/Capital (%)	30.47	37.25	17.78	54.21	55.18	53	49.24	27.36	25.96	27.47	36.74	41.47	40.92	42.79	44.34
Long-Term Debt/Total Assets (%)	27.28	32.86	16.08	49.32	49.23	49.17	44	25.68	24.02	29.77	34.46	40.45	39.84	40.55	42.52
Total Debt/Equity (%)	43.83	59.37	21.62	118.41	123.11	112.75	97.01	99.66	82.37	73.78	58.07	85.59	78.78	74.81	79.66
Total Debt/Capital (%)	30.47	37.25	17.78	54.21	55.18	53	49.24	49.92	45.17	42.46	36.74	46.12	44.07	42.79	44.34
Total Debt/Total Assets (%)	27.28	32.86	16.08	49.32	49.23	49.17	44	46.85	41.79	46.02	34.46	44.99	42.91	40.55	42.52
CFO/Total Liabilities	107.63	-22.87	-96.21	-67.76	-24.01	-23.55	-11.6	-15.78	-5.11	29.42	2.27	-24.99	-3.67	-8.35	-7.64
CFO/CapEx	21.18	-10.7	-79.55	-144.95	-79.82	-149.84	-132.18	-245.73	-57.13	75.1	12.55	-312.09	-39.48	-73.64	-151.49
Altman's Z-Score	- -	- -	6	3.12	3.53	3.71	4.82	3.67	4.26	6.12	6.24	3.87	4.01	3.35	2.68

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	- -	92.9	51.48	60.04	51.05	48.77	40.74	34.37	37.05	27.48	35.09	55.49	70.98	62.9	55.75
Days Sales Outstanding	- -	3.93	7.09	6.08	7.15	7.48	8.96	10.62	9.85	13.28	10.4	6.58	5.14	5.8	6.55
Inventory Turnover	- -	2.66	1.42	1.1	1.03	0.99	1.15	1.05	1.03	1.15	1.22	0.67	0.6	0.51	0.39
Days Inventory Outstanding	- -	137.27	256.43	331.77	354.18	369.59	318.58	348.48	355.17	317.37	298.87	548.67	603.44	710.13	932.56
Accounts Payable Turnover	- -	31.25	27.48	34.36	28.98	33.09	50.81	54.95	43.74	39.89	51.64	56.07	71.2	60.09	60.05
Accounts Payable Turnover Days	- -	11.68	13.28	10.62	12.6	11.03	7.18	6.64	8.35	9.15	7.07	6.51	5.13	6.07	6.08
Cash Conversion Cycle	- -	129.51	250.23	327.22	348.73	366.04	320.36	352.46	356.68	321.51	302.2	548.74	603.46	709.86	933.03
Inventory to Cash Days	- -	-133.34	-249.34	-325.69	-347.03	-362.1	-309.62	-337.86	-345.32	-304.09	-288.47	-542.09	-598.3	-704.33	-926.02
Inventories	13	28	142	368	531	718	919	1,228	1,500	1,569	2,086	2,898	3,108	3,388	3,521
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	13	28	142	368	531	718	919	1,228	1,500	1,569	2,086	2,898	3,108	3,388	3,521
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	- -	- -	370	294	474	606	1,652	1,012	1,775	2,690	3,604	2,163	3,176	2,083	995
- Cash & Cash Equivalents	5	7	54	31	38	50	68	47	38	36	51	32	49	53	61
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	15	36	216	305	400	475	654	696	840	811	1,406	1,462	1,524	1,670
Enterprise Value	- -	- -	351	479	741	957	2,060	1,619	2,433	3,494	4,364	3,536	4,589	3,553	2,603
Total Capital	21	40	200	399	552	756	965	1,310	1,541	1,979	2,206	3,048	3,318	3,561	3,766
Total Debt/Capital (%)	30.47	37.25	17.78	54.21	55.18	53	49.24	49.92	45.17	42.46	36.74	46.12	44.07	42.79	44.34
Total Debt / EV	- -	- -	0.1	0.45	0.41	0.42	0.23	0.4	0.29	0.24	0.19	0.4	0.32	0.43	0.64
EV/Sales	- -	- -	2.16	1.25	1.18	1.14	1.64	1.08	1.32	1.48	1.43	1.53	1.95	1.61	1.53
EV/EBITDA	- -	- -	21.06	11.08	9.2	8.5	12.08	8.06	10.66	9.56	7.95	9.03	19.47	16.51	30.96
EV/EBIT	- -	- -	21.43	11.3	9.3	8.58	12.13	8.09	10.69	9.58	7.97	9.07	19.67	16.75	32.63
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.28	201.1	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.52	218.51	- -	- -	- -	- -
Diluted Market Cap	- -	- -	370	314	508	626	1,810	1,109	1,780	2,732	3,753	2,202	3,185	2,101	1,000
Diluted Enterprise Value	- -	- -	351	499	775	977	2,218	1,717	2,438	3,537	4,513	3,576	4,598	3,572	2,609
EV per Share	- -	- -	16.91	24.12	36.55	44.89	94.3	71.31	95.95	139.85	182.45	151.74	194.6	151.87	112.54
TTM Sales	50	76	163	383	630	838	1,258	1,504	1,838	2,368	3,050	2,304	2,359	2,203	1,706
TTM EBITDA	5	10	17	43	81	113	171	201	228	365	549	392	236	215	84
TTM Operating Income	4	8	12	42	80	111	170	200	228	365	548	390	233	212	80
TTM Cash Flow to Firm	10	-5	-54	-173	-89	-108	-68	-117	-42	202	22	-370	-57	-144	-140
TTM Free Cash Flow to Firm	9	-5	-55	-174	-90	-109	-69	-117	-43	199	20	-372	-58	-146	-141

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	- -	- -	-6.7	-1.8	-5.63	-5.75	-26.24	-9.47	-41.73	13.7	187.93	-5.93	-54.52	-14.42	-7.1
EV/EBIT	- -	- -	21.43	11.3	9.3	8.58	12.13	8.09	10.69	9.58	7.97	9.07	19.67	16.75	32.63
Enterprise Value	- -	- -	351	479	741	957	2,060	1,619	2,433	3,494	4,364	3,536	4,589	3,553	2,603
Low Price	- -	- -	12.8	13.5	12.34	19.06	26.82	36.73	43.79	34.76	96.04	74.66	85.04	84.47	39.87
EV/Sales	- -	- -	2.16	1.25	1.18	1.14	1.64	1.08	1.32	1.48	1.43	1.53	1.95	1.61	1.53
EV/EBITDA	- -	- -	21.06	11.08	9.2	8.5	12.08	8.06	10.66	9.56	7.95	9.03	19.47	16.51	30.96
Price/Earnings	- -	- -	16.56	10.85	8.82	7.88	14.42	6.47	9.09	8.35	8.63	6.67	15.89	10.68	13.74
Price/Earnings Average	- -	- -	14.42	12.61	7.88	8	8.1	8.25	9.01	7.16	8.45	7.29	13.68	12.78	19.3
Price/Earnings High	- -	- -	16.64	15.18	13.19	11.09	14.69	11.66	11.63	10.1	10.87	11.14	16.66	15.89	31.03
Price/Earnings Low	- -	- -	11.91	9.89	4.66	5.28	5.11	5.33	5.69	2.7	5.5	5.37	10.03	10.14	12.74
Price/Book Value	- -	- -	2.25	1.61	1.92	1.71	3.37	1.54	2.1	2.36	2.58	1.32	1.71	1.02	0.47
Price/Book Value Average	- -	- -	1.96	1.87	1.71	1.73	1.9	1.97	2.08	2.02	2.53	1.44	1.47	1.22	0.67
Price/Book Value High	- -	- -	2.26	2.25	2.86	2.4	3.44	2.78	2.69	2.86	3.25	2.2	1.79	1.52	1.07
Price/Book Value Low	- -	- -	1.62	1.47	1.01	1.14	1.2	1.27	1.31	0.76	1.65	1.06	1.08	0.97	0.44
Price/Tangible Book Value	- -	- -	2.44	1.73	2.01	1.77	3.46	1.57	2.13	2.39	2.6	1.33	1.72	1.03	0.48
Price/Tangible Book Value Average	- -	- -	2.12	2.01	1.8	1.79	1.94	2	2.11	2.04	2.55	1.45	1.48	1.23	0.67
Price/Tangible Book Value High	- -	- -	2.45	2.42	3.01	2.48	3.52	2.83	2.73	2.89	3.28	2.21	1.81	1.53	1.08
Price/Tangible Book Value Low	- -	- -	1.75	1.58	1.06	1.18	1.23	1.3	1.33	0.77	1.66	1.07	1.09	0.98	0.44
Price/Sales	- -	- -	2.27	0.8	0.74	0.71	1.3	0.67	0.88	1.14	1.22	0.95	1.34	0.95	0.58
Price/Sales Average	- -	- -	1.98	0.93	0.66	0.72	0.73	0.85	0.88	0.98	1.19	1.03	1.16	1.14	0.82
Price/Sales High	- -	- -	2.28	1.12	1.11	0.99	1.32	1.2	1.13	1.38	1.53	1.58	1.41	1.41	1.32
Price/Sales Low	- -	- -	1.63	0.73	0.39	0.47	0.46	0.55	0.55	0.37	0.77	0.76	0.85	0.9	0.54
Price/Cash Flow	- -	- -	-6.79	-1.77	-5.23	-5.46	-23.87	-8.61	-38.72	13.38	170.86	-5.88	-55.57	-14.57	-7.12
Price/Cash Flow Average	- -	- -	-5.91	-2.05	-4.67	-5.55	-13.41	-10.98	-38.37	11.46	167.35	-6.43	-47.84	-17.43	-10
Price/Cash Flow High	- -	- -	-6.82	-2.47	-7.82	-7.69	-24.32	-15.51	-49.55	16.19	215.24	-9.82	-58.25	-21.68	-16.08
Price/Cash Flow Low	- -	- -	-4.88	-1.61	-2.76	-3.66	-8.46	-7.1	-24.22	4.32	108.9	-4.73	-35.09	-13.83	-6.6
Price/Free Cash Flow Average	- -	- -	-5.83	-2.09	-5.03	-5.84	-14.74	-12.07	-41.35	11.73	184.07	-6.47	-46.93	-17.26	-9.96
Price/Free Cash Flow High	- -	- -	-6.73	-2.52	-8.42	-8.09	-26.74	-17.05	-53.4	16.57	236.75	-9.89	-57.16	-21.46	-16.02
Price/Free Cash Flow Low	- -	- -	-4.82	-1.64	-2.97	-3.85	-9.3	-7.8	-26.1	4.42	119.78	-4.77	-34.43	-13.69	-6.58
EV/Sales Average	- -	- -	1.86	1.37	1.1	1.15	1.06	1.26	1.32	1.31	1.41	1.62	1.76	1.8	1.76
EV/Sales High	- -	- -	2.17	1.56	1.55	1.44	1.66	1.62	1.59	1.71	1.74	2.16	2.01	2.07	2.26
EV/Sales Low	- -	- -	1.52	1.18	0.82	0.9	0.79	0.96	0.96	0.71	1	1.35	1.45	1.57	1.48
EV/EBITDA Average	- -	- -	18.19	12.18	8.57	8.59	7.83	9.45	10.59	8.51	7.82	9.54	17.6	18.41	35.74
EV/EBITDA High	- -	- -	21.17	13.8	12.11	10.69	12.26	12.1	12.84	11.1	9.66	12.72	20.12	21.23	45.83
EV/EBITDA Low	- -	- -	14.83	10.48	6.42	6.73	5.82	7.18	7.75	4.58	5.57	7.95	14.51	16.01	30.09
EV/EBIT Average	- -	- -	18.51	12.42	8.66	8.67	7.87	9.48	10.62	8.52	7.83	9.58	17.78	18.68	37.67
EV/EBIT High	- -	- -	21.55	14.07	12.24	10.8	12.32	12.14	12.88	11.13	9.68	12.77	20.33	21.54	48.31
EV/EBIT Low	- -	- -	15.09	10.68	6.49	6.79	5.85	7.2	7.77	4.59	5.58	7.98	14.66	16.25	31.73
Last Price	- -	- -	17.81	14.81	23.37	28.42	75.64	44.57	70.01	107.65	150.67	92.79	134.67	89.01	43
High Price	- -	- -	17.89	20.73	34.94	40	77.06	80.27	89.59	130.21	189.81	154.85	141.18	132.41	97.07
Enterprise Value Average	- -	- -	303	526	690	966	1,336	1,897	2,417	3,108	4,290	3,736	4,147	3,962	3,005
Enterprise Value High	- -	- -	353	596	975	1,203	2,091	2,430	2,930	4,057	5,300	4,983	4,742	4,569	3,854
Enterprise Value Low	- -	- -	247	453	517	757	994	1,441	1,768	1,673	3,057	3,114	3,419	3,447	2,531

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	19	21	20	20	21	22	23	25	25	24	23	24	23	23
Diluted Weighted Avg Shares	7	7	21	21	22	22	24	25	25	25	25	24	24	24	23
Basic Weighted Avg Shares	7	7	21	21	20	21	22	23	23	25	25	23	24	24	23
Revenue per Share	6.75	10.19	7.84	18.55	31.61	40.31	58.23	66.71	79.26	94.21	123.95	98.12	100.33	93.61	73.55
EBITDA per Share	0.61	1.34	0.8	2.09	4.04	5.41	7.9	8.9	9.84	14.54	22.3	16.68	10.03	9.15	3.63
Operating Income per Share	0.5	1.11	0.58	2.05	4	5.36	7.86	8.87	9.81	14.51	22.26	16.61	9.92	9.02	3.44
Basic EPS, GAAP	0.45	1.3	1.08	1.37	2.65	3.61	5.24	6.89	7.7	12.89	17.46	13.9	8.48	8.33	3.13
Basic EPS from Cont Ops	0.6	1.32	1.05	1.37	2.65	3.61	5.24	6.89	7.7	12.89	17.46	13.9	8.48	8.33	3.13
Diluted EPS, GAAP	0.45	1.3	1.08	1.33	2.43	3.41	4.73	6.24	7.02	12.76	17.25	13.76	8.42	8.3	3.12
Diluted EPS from Cont Ops	0.6	1.32	1.05	1.33	2.43	3.41	4.73	6.24	7.02	12.76	17.25	13.76	8.42	8.3	3.12
Dividend per Share	0.77	0.55	0.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.28	-0.62	-2.62	-8.38	-4.47	-5.2	-3.17	-5.18	-1.81	8.04	0.88	-15.77	-2.42	-6.11	-6.04
Free Cash Flow per Basic Share	1.22	-0.68	-2.66	-8.44	-4.53	-5.24	-3.19	-5.2	-1.84	7.94	0.81	-15.82	-2.48	-6.19	-6.08
Cash & Equivalents per Share	0.26	0.36	2.6	1.58	1.85	2.32	3.09	2.05	1.51	1.44	2.11	1.37	2.08	2.27	2.65
Book Value per Share	0.67	1.3	7.92	9.19	12.2	16.67	22.42	28.89	33.33	45.59	58.36	70.47	78.71	87.07	90.62
Tangible Book Value per Share	0.67	1.3	7.3	8.57	11.6	16.1	21.87	28.36	32.85	45.11	57.86	69.96	78.2	86.56	90.1