Beazer Homes USA, Inc. Financial Ratios — 0HMG 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	-68.8	-63.1	-13.47	13.23	75.66	0.74	4.8	-6.84	-13.45	9.23	18.52	26.52	15.53	12.01	3.67
Return on Assets (%)	-10.56	-7.34	-1.71	1.7	15.38	0.2	1.43	-2.09	-3.89	2.63	5.97	10.19	6.8	5.6	1.75
Return on Capital (%)	- -	- -	- -	- -	- -	0.23	1.6	-2.34	- -	3.02	6.91	11.84	7.86	6.4	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	0.69	2.87	-3.82	- -	3.42	7.07	11.78	7.64	5.76	- -
Gross Margin (%)	6.48	10.45	16.63	18	16.74	16.31	16.33	16.37	7.95	16.34	18.89	23.2	20.06	18.21	14.23
EBITDA Margin (%)	-16.37	-4.82	3.11	4.71	3.99	4.01	3.97	4.53	-3.6	4.45	7.52	12.34	8.58	6.78	2.35
Operating Margin (%)	-17.81	-6.17	2.12	3.8	3.17	3.26	3.24	3.87	-4.31	3.72	6.86	11.76	8.03	6.14	1.54
Incremental Operating Margin (%)	7.56	26.66	31.68	16.13	- -	3.97	2.99	10.17	884.01	429.62	512.34	71.1	86.42	- -	- -
Pretax Margin (%)	-26.51	-17.5	-2.77	-0.47	1.35	1.19	1.81	2.35	-5.59	3.35	6.72	11.83	8.28	6.83	1.72
Profit Margin (%)	-27.59	-14.45	-2.63	2.35	21.14	0.26	1.66	-2.15	-3.81	2.46	5.7	9.53	7.19	6.02	1.92
Net Income to Common Margin (%)	-27.59	-14.45	-2.63	2.35	21.14	0.26	1.66	-2.15	-3.81	2.46	5.7	9.53	7.19	6.02	1.92
Effective Tax Rate (%)	- -	- -	- -	- -	- -	76.02	7.78	191.12	- -	25.21	14.99	19.44	13.12	11.89	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-68.8	-63.1	-13.47	13.23	75.66	0.74	4.8	-6.84	-13.45	9.23	18.52	26.52	15.53	12.01	3.67

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	1,489	1,498	1,512	1,535	1,516	1,332	1,327	1,231	1,178	1,146	1,068	995	997	1,045	1,057
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	1,489	1,498	1,512	1,535	1,516	1,332	1,327	1,231	1,178	1,146	1,068	995	997	1,045	1,057
Total Debt/EBITDA	-12.25	-30.88	37.76	22.26	23.36	18.22	17.43	12.91	-15.68	12.1	6.64	3.48	5.26	6.62	18.95
Net Debt/EBITDA	-9.2	-20.83	25.16	17.56	19.48	15.09	13.6	11.45	-14.26	8.48	5.02	2.69	3.34	5.2	14.6
Total Debt/EBIT	-11.26	-24.14	55.47	27.57	29.39	22.45	21.36	15.1	-13.11	14.49	7.27	3.65	5.62	7.31	28.87
Net Debt/EBIT	-8.46	-16.28	36.97	21.75	24.52	18.59	16.66	13.38	-11.92	10.15	5.5	2.82	3.57	5.74	22.25
EBITDA to Interest Expense	-1.66	-0.68	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-1.66	-0.68	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-1.8	-0.87	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	73	71	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	10.03	13.23	12.11	13.51	26.17	29.05	30.73	30.26	27.52	29.55	34.87	41.71	45.74	47.54	47.86
Long-Term Debt/Equity (%)	750.49	571.29	628.64	550.1	240.53	207.18	194.51	191.18	218.71	193.22	147.36	105.89	90.4	84.82	84.62
Long-Term Debt/Capital (%)	88.24	85.1	86.28	84.62	70.63	67.45	66.05	65.66	68.62	65.9	59.57	51.43	47.48	45.89	45.84
Long-Term Debt/Total Assets (%)	75.29	75.58	76.11	74.31	62.94	60.18	59.77	57.86	60.19	57.09	51.38	44.17	41.35	40.33	40.5
Total Debt/Equity (%)	750.49	571.29	628.64	550.1	240.53	207.18	194.51	191.18	218.71	193.22	147.36	105.89	90.4	84.82	84.62
Total Debt/Capital (%)	88.24	85.1	86.28	84.62	70.63	67.45	66.05	65.66	68.62	65.9	59.57	51.43	47.48	45.89	45.84
Total Debt/Total Assets (%)	75.29	75.58	76.11	74.31	62.94	60.18	59.77	57.86	60.19	57.09	51.38	44.17	41.35	40.33	40.5
Net Debt to Equity	563.78	385.29	418.92	433.97	200.62	171.58	151.7	169.47	198.9	135.39	111.37	81.85	57.35	66.67	65.21
Net Debt/Capital (%)	84.93	79.39	80.73	81.27	66.74	63.18	60.27	62.89	66.54	56.89	52.21	44.72	36.05	39.62	38.95
EBITDA	-122	-49	40	69	65	73	76	95	-75	95	161	286	189	158	56
EBITDA-CapEx	-122	-49	40	69	65	73	76	95	-75	95	161	286	189	158	56
Operating Income (Loss)	-132	-62	27	56	52	59	62	82	-90	79	147	272	177	143	37

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	1.94	2.88	2.71	1.53	1.11	1.09	1.57	0.64	0.62	1.69	1.2	1.02	1.52	0.88	1.05
Current Ratio	9.87	11.14	10.17	9.35	9.02	8.91	10.14	8.62	9.59	8.9	8.79	9.66	9.61	10.17	11.38
Quick Ratio	2.11	3.07	2.85	1.69	1.35	1.35	1.77	0.76	0.8	1.84	1.37	1.23	1.72	1.17	1.43
CFO/Avg Current Liab	-1.46	-0.12	-0.98	-0.81	-0.37	0.75	0.53	0.27	0.58	1.58	0.16	0.39	0.81	-0.6	0.15
Common Equity/Total Assets	10.03	13.23	12.11	13.51	26.17	29.05	30.73	30.26	27.52	29.55	34.87	41.71	45.74	47.54	47.86
Long-Term Debt/Equity (%)	750.49	571.29	628.64	550.1	240.53	207.18	194.51	191.18	218.71	193.22	147.36	105.89	90.4	84.82	84.62
Long-Term Debt/Capital (%)	88.24	85.1	86.28	84.62	70.63	67.45	66.05	65.66	68.62	65.9	59.57	51.43	47.48	45.89	45.84
Long-Term Debt/Total Assets (%)	75.29	75.58	76.11	74.31	62.94	60.18	59.77	57.86	60.19	57.09	51.38	44.17	41.35	40.33	40.5
Total Debt/Equity (%)	750.49	571.29	628.64	550.1	240.53	207.18	194.51	191.18	218.71	193.22	147.36	105.89	90.4	84.82	84.62
Total Debt/Capital (%)	88.24	85.1	86.28	84.62	70.63	67.45	66.05	65.66	68.62	65.9	59.57	51.43	47.48	45.89	45.84
Total Debt/Total Assets (%)	75.29	75.58	76.11	74.31	62.94	60.18	59.77	57.86	60.19	57.09	51.38	44.17	41.35	40.33	40.5
CFO/Total Liabilities	-10.06	-1.21	-10	-8.98	-4.56	10.38	6.82	3.7	8.01	20.44	2.34	6.18	13.61	-10.12	2.35
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	2.11	1.76	- -	2.35	2.61	2.64	2.75	2.49

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	24.36	38.02	54.86	51.57	37.49	34.51	42.8	69.12	81.8	92.06	94.08	75.26	54.16	41.98	33.04
Days Sales Outstanding	14.98	9.6	6.65	7.08	9.73	10.58	8.53	5.28	4.46	3.96	3.88	4.85	6.74	8.7	11.05
Inventory Turnover	0.58	0.78	0.89	0.83	0.83	0.93	1.03	1.09	1.2	1.25	1.22	1.1	1.01	1	1
Days Inventory Outstanding	632.89	469.26	412.34	437.15	438.95	390.98	354.22	335.05	303.57	292.81	299.85	332.23	361.47	363.57	365.18
Accounts Payable Turnover	11.02	11.38	16.67	15.24	13.57	12.83	15.19	16.63	13.46	12.35	14.21	14.55	11.97	13.75	13.14
Accounts Payable Turnover Days	33.13	32.06	21.9	23.95	26.9	28.45	24.03	21.95	27.12	29.56	25.69	25.08	30.5	26.55	27.78
Cash Conversion Cycle	614.75	446.8	397.1	420.28	421.78	373.1	338.71	318.38	280.91	267.22	278.04	312	337.71	345.71	348.45
Inventory to Cash Days	-617.91	-459.66	-405.69	-430.08	-429.21	-380.4	-345.69	-329.77	-299.11	-288.84	-295.97	-327.38	-354.73	-354.87	-354.13
Inventories	1,204	1,112	1,314	1,561	1,698	1,569	1,543	1,692	1,504	1,351	1,502	1,738	1,756	2,041	2,029
Raw Materials	398	377	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	701	643	841	1,069	1,187	1,120	1,205	1,385	1,246	- -	- -	- -	- -	- -	- -
Finished Goods	1,146	1,061	1,252	1,470	1,574	1,431	1,404	1,548	1,368	1,231	1,395	1,629	1,644	1,916	1,898
Other Inventory	-1,041	-969	-779	-977	-1,064	-981	-1,066	-1,240	-1,109	120	107	109	113	124	132

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	514	360	- -	547	322	780	1,066	725
- Cash & Cash Equivalents	370	488	504	324	252	229	292	140	107	328	247	215	346	204	215
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,489	1,498	1,512	1,535	1,516	1,332	1,327	1,231	1,178	1,146	1,068	995	997	1,045	1,057
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	1,606	1,431	- -	1,368	1,102	1,431	1,907	1,567
Total Capital	1,687	1,760	1,753	1,815	2,147	1,975	2,010	1,875	1,717	1,739	1,793	1,934	2,100	2,277	2,306
Total Debt/Capital (%)	88.24	85.1	86.28	84.62	70.63	67.45	66.05	65.66	68.62	65.9	59.57	51.43	47.48	45.89	45.84
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.77	0.82	- -	0.78	0.9	0.7	0.55	0.67
EV/Sales	- -	- -	- -	- -	- -	- -	- -	0.76	0.69	- -	0.64	0.48	0.65	0.82	0.66
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	16.84	- -	- -	8.5	3.86	7.56	12.08	28.1
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	19.69	- -	- -	9.31	4.05	8.08	13.34	42.81
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	29.28	- -	- -	43.21	13.6	8.04	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	29.28	- -	- -	43.21	13.6	8.04	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	493	356	- -	532	322	765	1,063	731
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	1,584	1,428	- -	1,353	1,102	1,416	1,904	1,573
EV per Share	- -	- -	- -	- -	- -	- -	- -	47.9	46.27	- -	43.71	35.7	45.66	61.43	52.66
TTM Sales	742	1,006	1,288	1,464	1,627	1,822	1,916	2,107	2,088	2,127	2,140	2,317	2,207	2,330	2,372
TTM EBITDA	-122	-49	40	69	65	73	76	95	-75	95	161	286	189	158	56
TTM Operating Income	-132	-62	27	56	52	59	62	82	-90	79	147	272	177	143	37
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	163	105	55	- -	289	32	81	178	-138	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	163	105	55	- -	289	32	81	178	-138	- -

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	8.99	3.13	- -	16.79	3.97	4.3	-7.73	22.86
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	19.69	- -	- -	9.31	4.05	8.08	13.34	42.81
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	1,606	1,431	- -	1,368	1,102	1,431	1,907	1,567
Low Price	- -	- -	- -	- -	- -	- -	- -	14.38	10.61	- -	16.39	10.41	9.82	22.57	17.91
EV/Sales	- -	- -	- -	- -	- -	- -	- -	0.76	0.69	- -	0.64	0.48	0.65	0.82	0.66
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	16.84	- -	- -	8.5	3.86	7.56	12.08	28.1
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.29	1.44	4.76	7.48	15.9
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.83	2.28	3.99	6.49	16.66
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.25	3.25	6.88	7.58	24.91
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.02	1.43	1.88	4.92	11.69
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	0.8	0.67	- -	0.75	0.34	0.71	0.87	0.58
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	0.85	0.66	- -	0.85	0.54	0.59	0.75	0.61
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	1.06	0.71	- -	1.1	0.78	1.02	0.88	0.91
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	0.75	0.61	- -	0.71	0.34	0.28	0.57	0.43
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	0.81	0.68	- -	0.77	0.35	0.71	0.87	0.59
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	0.86	0.68	- -	0.86	0.55	0.6	0.76	0.61
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	1.07	0.72	- -	1.12	0.79	1.03	0.88	0.92
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	0.76	0.62	- -	0.72	0.35	0.28	0.57	0.43
Price/Sales	- -	- -	- -	- -	- -	- -	- -	0.23	0.17	- -	0.24	0.14	0.34	0.45	0.31
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	0.25	0.17	- -	0.28	0.22	0.29	0.39	0.32
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	0.31	0.18	- -	0.36	0.31	0.49	0.46	0.48
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	0.22	0.16	- -	0.23	0.14	0.14	0.3	0.22
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	8.99	3.13	- -	16.52	3.92	4.24	-7.63	22.67
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	9.57	3.1	- -	18.61	6.2	3.55	-6.62	23.75
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	11.92	3.32	- -	24.1	8.86	6.12	-7.72	35.51
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	8.43	2.86	- -	15.51	3.91	1.67	-5.01	16.67
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	9.57	3.1	- -	18.91	6.27	3.6	-6.7	23.96
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	11.92	3.32	- -	24.48	8.96	6.2	-7.82	35.81
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	8.43	2.86	- -	15.76	3.95	1.7	-5.08	16.81
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	0.78	0.68	- -	0.67	0.56	0.59	0.76	0.68
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	0.84	0.7	- -	0.76	0.65	0.81	0.82	0.83
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	0.75	0.67	- -	0.62	0.48	0.43	0.66	0.58
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	17.19	- -	- -	8.93	4.51	6.89	11.19	28.72
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	18.6	- -	- -	10.06	5.28	9.38	12.16	35.47
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	16.5	- -	- -	8.3	3.85	5.06	9.77	24.66
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	20.1	- -	- -	9.78	4.73	7.36	12.35	43.76
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	21.75	- -	- -	11.02	5.54	10.03	13.43	54.04
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	19.3	- -	- -	9.09	4.04	5.41	10.78	37.57
Last Price	- -	- -	- -	- -	- -	- -	- -	15.34	11.63	- -	17.46	10.44	24.88	34.34	24.36
High Price	- -	- -	- -	- -	- -	- -	- -	20.34	12.33	- -	25.47	23.6	35.93	34.77	38.17
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	1,639	1,428	- -	1,437	1,290	1,305	1,766	1,602
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	1,773	1,453	- -	1,618	1,509	1,778	1,921	1,978
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	1,573	1,400	- -	1,334	1,101	959	1,542	1,375

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Shares Outstanding	15	25	25	27	33	33	34	34	31	31	31	31	31	31	30
Diluted Weighted Avg Shares	15	18	25	32	32	32	32	32	31	30	30	31	31	31	30
Basic Weighted Avg Shares	15	18	25	26	28	32	32	32	31	30	30	30	30	31	30
Revenue per Share	50.17	54.44	52.23	56.75	58.9	57.3	59.97	65.56	68.19	71.61	71.45	76.14	72.7	76.28	79.69
EBITDA per Share	-8.21	-2.63	1.62	2.67	2.35	2.3	2.38	2.97	-2.45	3.19	5.37	9.39	6.24	5.17	1.87
Operating Income per Share	-8.94	-3.36	1.11	2.16	1.87	1.87	1.94	2.54	-2.94	2.66	4.9	8.95	5.84	4.68	1.23
Basic EPS, GAAP	-13.84	-7.87	-1.37	1.33	12.45	0.15	1	-1.41	-2.6	1.76	4.07	7.25	5.23	4.59	1.53
Basic EPS from Cont Ops	-13.53	-7.34	-1.3	1.35	12.55	0.16	1	-1.4	-2.59	1.79	4.08	7.25	5.23	4.59	1.53
Diluted EPS, GAAP	-13.84	-7.87	-1.37	1.08	10.83	0.15	0.98	-1.41	-2.6	1.74	4.01	7.17	5.16	4.53	1.52
Diluted EPS from Cont Ops	-13.53	-7.34	-1.3	1.1	10.91	0.16	0.99	-1.4	-2.59	1.78	4.01	7.17	5.16	4.53	1.52
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-12.09	-1.13	-7.08	-6.22	-2.93	5.13	3.28	1.71	3.71	9.73	1.06	2.66	5.87	-4.5	1.07
Free Cash Flow per Basic Share	-12.09	-1.13	-7.08	-6.22	-2.93	5.13	3.28	1.71	3.71	9.73	1.06	2.66	5.87	-4.5	1.07
Cash & Equivalents per Share	24.5	19.83	19.98	11.93	7.7	6.92	8.72	4.17	3.45	10.57	7.88	6.95	11.02	6.57	7.21
Book Value per Share	13.12	10.66	9.53	10.27	19.3	19.44	20.36	19.21	17.42	19.13	23.16	30.42	35.18	39.68	41.96
Tangible Book Value per Share	13.12	10.66	9.53	10.27	19.3	19.44	20.36	18.92	17.05	18.76	22.8	30.05	34.81	39.32	41.58