NMI Holdings Inc Financial Ratios — NMIH 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 (%)	- -	- -	-11.59	-10.99	-6.7	14.57	4.48	17.83	21.07	14.92	15.75	18.42	18.2	17.38	16.17
Return on Assets (%)	- -	-10.13	-10.78	-10.36	-4.94	8.52	2.54	10.86	14	9.72	10.01	11.79	11.81	11.45	10.82
Return on Capital (%)	- -	- -	- -	- -	- -	- -	4.35	15.96	18.87	13.44	13.75	16.01	16.03	15.69	14.57
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-9,679.93	-992.52	-230.96	-50.07	9.39	29.55	49.69	58.54	50	61.1	71.94	71.28	71.19	70.75
Profit Margin (%)	- -	-9,679.93	-992.52	-220.22	-50.07	52.5	12.34	39.44	46.46	39.33	47.59	55.85	55.63	55.32	55.05
Net Income to Common Margin (%)	- -	-9,679.93	-992.52	-220.22	-50.07	52.5	12.34	39.44	46.46	39.33	47.59	55.85	55.63	55.32	55.05
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	58.23	20.62	20.63	21.34	22.11	22.37	21.95	22.29	22.18
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-11.59	-10.99	-6.7	14.57	4.48	17.83	21.07	14.92	15.75	18.42	18.2	17.38	16.17

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	- -	- -	- -	- -	144	144	144	147	146	393	395	396	398	415	417
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	144	144	144	147	146	393	395	396	398	415	417
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	2	- -	- -	2	15	14	15	12	24	32	32	32	37	28
Common Equity/Total Assets	-643.04	90.05	96.26	92.16	60.79	56.62	56.89	64.24	68.17	63.21	63.89	64.14	65.5	66.19	67.48
Long-Term Debt/Equity (%)	- -	- -	- -	- -	35.74	30.36	28.26	20.92	15.67	28.72	25.2	24.54	20.64	18.72	16.09
Long-Term Debt/Capital (%)	- -	- -	- -	- -	26.33	23.29	22.04	17.3	13.54	22.31	20.13	19.71	17.11	15.77	13.86
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	21.73	17.19	16.08	13.44	10.68	18.15	16.1	15.74	13.52	12.39	10.86
Total Debt/Equity (%)	-15.22	- -	- -	- -	35.74	30.36	28.26	20.92	15.67	28.72	25.2	24.54	20.64	18.72	16.09
Total Debt/Capital (%)	-17.96	- -	- -	- -	26.33	23.29	22.04	17.3	13.54	22.31	20.13	19.71	17.11	15.77	13.86
Total Debt/Total Assets (%)	97.88	- -	- -	- -	21.73	17.19	16.08	13.44	10.68	18.15	16.1	15.74	13.52	12.39	10.86
Net Debt to Equity	-15.22	-99.41	-12.07	-24.13	21.51	20.32	24.49	17.52	11.54	19.85	20.51	21.92	15.69	16.28	14.39
Net Debt/Capital (%)	-17.96	-16,794.16	-13.73	-31.8	17.7	16.89	19.67	14.91	10.34	16.57	17.02	17.98	13.56	14	12.58
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-643.04	90.05	96.26	92.16	60.79	56.62	56.89	64.24	68.17	63.21	63.89	64.14	65.5	66.19	67.48
Long-Term Debt/Equity (%)	- -	- -	- -	- -	35.74	30.36	28.26	20.92	15.67	28.72	25.2	24.54	20.64	18.72	16.09
Long-Term Debt/Capital (%)	- -	- -	- -	- -	26.33	23.29	22.04	17.3	13.54	22.31	20.13	19.71	17.11	15.77	13.86
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	21.73	17.19	16.08	13.44	10.68	18.15	16.1	15.74	13.52	12.39	10.86
Total Debt/Equity (%)	-15.22	- -	- -	- -	35.74	30.36	28.26	20.92	15.67	28.72	25.2	24.54	20.64	18.72	16.09
Total Debt/Capital (%)	-17.96	- -	- -	- -	26.33	23.29	22.04	17.3	13.54	22.31	20.13	19.71	17.11	15.77	13.86
Total Debt/Total Assets (%)	97.88	- -	- -	- -	21.73	17.19	16.08	13.44	10.68	18.15	16.1	15.74	13.52	12.39	10.86
CFO/Total Liabilities	- -	-27.02	-201.71	-57.75	15.96	19.74	17.57	37.35	47.92	31.69	36.81	34.73	33.78	34.75	33.57
CFO/CapEx	- -	-5.96	-5.43	-2.55	6.76	6.27	7.96	18.1	20.91	10.39	26.62	29.64	36.56	57	61.83
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	585.26	41.63	17.93	12.92	9.18	8.94	8.51	7.37	6.56	6.1	5.93	5.94	5.89
Days Sales Outstanding	- -	- -	0.62	8.77	20.35	28.25	39.75	40.81	42.91	49.54	55.64	59.83	61.54	61.41	61.98
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	- -	- -	739	533	398	630	1,029	1,184	2,268	1,929	1,875	1,746	2,401	2,889	3,112
- Cash & Cash Equivalents	- -	486	56	103	57	48	19	24	38	121	73	42	95	54	44
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	144	144	144	147	146	393	395	396	398	415	417
Enterprise Value	- -	- -	274	94	-74	98	438	395	1,235	397	110	1,761	2,465	2,948	3,080
Total Capital	-1	489	463	427	547	620	653	848	1,076	1,763	1,960	2,010	2,324	2,633	3,009
Total Debt/Capital (%)	-17.96	- -	- -	- -	26.33	23.29	22.04	17.3	13.54	22.31	20.13	19.71	17.11	15.77	13.86
Total Debt / EV	- -	- -	- -	- -	-1.93	1.48	0.33	0.37	0.12	0.99	3.59	0.22	0.16	0.14	0.14
EV/Sales	- -	- -	49.28	4.23	- -	0.8	2.45	1.44	3.34	0.91	0.23	3.36	4.26	4.53	4.36
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	5.96	2.51	5.67	1.46	0.31	5.2	6.7	6.98	6.98
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	6.74	2.64	5.94	1.6	0.32	5.37	6.88	7.1	7.09
Diluted Market Cap	- -	- -	713	532	397	648	1,057	1,208	2,313	1,795	1,898	1,797	2,489	2,988	3,224
Diluted Enterprise Value	- -	- -	248	93	-75	115	466	419	1,280	263	134	1,812	2,553	3,046	3,193
EV per Share	- -	- -	4.72	1.61	- -	1.65	7.23	5.96	18.06	4.66	1.28	21.08	30.48	37.51	40.38
TTM Sales	- -	- -	6	22	56	122	179	274	370	436	486	524	579	651	706
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	73	158	218	272	350	338	368	422	441
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	65	150	208	247	338	328	358	415	435

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	- -	- -	-16.58	-18.23	11.25	10.71	17.84	8.76	11.67	7.86	6.06	5.94	7.47	7.73	7.82
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	274	94	-74	98	438	395	1,235	397	110	1,761	2,465	2,948	3,080
Low Price	- -	- -	11.48	8.11	6.7	4.19	9.9	13.35	17.38	8.06	19.43	15.33	19.2	28.67	31.9
EV/Sales	- -	- -	49.28	4.23	- -	0.8	2.45	1.44	3.34	0.91	0.23	3.36	4.26	4.53	4.36
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	9.83	46.12	10.75	13.04	10.3	8.09	6.06	7.59	8.15	8.14
Price/Earnings Average	- -	- -	- -	- -	- -	6.18	33.52	11.31	10.75	9.06	8.46	5.97	6.55	7.76	7.53
Price/Earnings High	- -	- -	- -	- -	- -	10.11	48.97	14.76	14.06	16.22	9.94	7.9	7.77	9.42	8.62
Price/Earnings Low	- -	- -	- -	- -	- -	3.87	26.86	8.04	6.83	3.67	7.2	4.44	4.91	6.36	6.37
Price/Book Value	- -	- -	1.6	1.25	0.99	1.32	2.02	1.69	2.44	1.41	1.2	1.08	1.25	1.3	1.2
Price/Book Value Average	- -	- -	1.67	1.42	1.14	0.83	1.47	1.78	2.01	1.24	1.25	1.07	1.08	1.24	1.11
Price/Book Value High	- -	- -	1.91	1.91	1.39	1.36	2.15	2.32	2.63	2.22	1.47	1.41	1.28	1.51	1.27
Price/Book Value Low	- -	- -	1.44	1.11	0.98	0.52	1.18	1.26	1.28	0.5	1.06	0.79	0.81	1.02	0.94
Price/Tangible Book Value	- -	- -	1.61	1.26	1	1.33	2.04	1.7	2.45	1.41	1.2	1.08	1.25	1.31	1.2
Price/Tangible Book Value Average	- -	- -	1.68	1.43	1.15	0.84	1.48	1.78	2.02	1.24	1.25	1.07	1.08	1.24	1.11
Price/Tangible Book Value High	- -	- -	1.93	1.92	1.41	1.37	2.16	2.33	2.64	2.22	1.47	1.41	1.28	1.51	1.27
Price/Tangible Book Value Low	- -	- -	1.45	1.12	0.99	0.53	1.19	1.27	1.28	0.5	1.07	0.8	0.81	1.02	0.94
Price/Sales	- -	- -	128.23	23.96	7.16	5.16	5.69	4.24	6.06	4.05	3.85	3.38	4.22	4.51	4.48
Price/Sales Average	- -	- -	133.98	27.14	8.26	3.24	4.14	4.46	4.99	3.56	4.02	3.33	3.65	4.29	4.15
Price/Sales High	- -	- -	153.51	36.58	10.1	5.31	6.04	5.82	6.53	6.38	4.73	4.41	4.33	5.21	4.75
Price/Sales Low	- -	- -	115.64	21.28	7.08	2.03	3.31	3.17	3.17	1.44	3.43	2.48	2.73	3.52	3.51
Price/Cash Flow	- -	- -	-19.63	-25.38	9.58	8.74	15.01	7.96	10.77	7	5.74	5.66	7.14	7.46	7.55
Price/Cash Flow Average	- -	- -	-20.51	-28.75	11.06	5.49	10.91	8.37	8.88	6.15	6	5.58	6.16	7.1	6.99
Price/Cash Flow High	- -	- -	-23.51	-38.75	13.52	8.99	15.93	10.92	11.62	11.01	7.05	7.38	7.31	8.62	8
Price/Cash Flow Low	- -	- -	-17.71	-22.54	9.48	3.44	8.74	5.95	5.64	2.49	5.11	4.15	4.62	5.82	5.91
Price/Free Cash Flow Average	- -	- -	-17.32	-20.65	12.98	6.73	12.97	9.22	9.62	6.91	6.33	5.84	6.45	7.36	7.23
Price/Free Cash Flow High	- -	- -	-19.85	-27.84	15.86	11.01	18.94	12.03	12.59	12.38	7.43	7.74	7.65	8.93	8.28
Price/Free Cash Flow Low	- -	- -	-14.95	-16.19	11.13	4.21	10.39	6.55	6.11	2.8	5.39	4.35	4.83	6.03	6.11
EV/Sales Average	- -	- -	55.24	7.42	- -	- -	0.88	1.67	2.26	0.38	0.4	3.31	3.69	4.32	4.03
EV/Sales High	- -	- -	75.49	16.88	1.6	0.95	2.81	3.06	3.82	3.45	1.1	4.37	4.36	5.22	4.62
EV/Sales Low	- -	- -	36.23	1.54	- -	- -	0.04	0.35	0.42	- -	- -	2.47	2.79	3.55	3.4
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	12.73	9.13	6.77	10.65	17	17.85	33.18	22.65	21.85	20.9	29.68	36.76	40.79
High Price	- -	- -	15.24	13.94	9.55	10.95	18.05	24.5	35.79	35.66	26.82	27.25	30.39	42.49	43.2
Enterprise Value Average	- -	- -	307	165	-13	-137	157	457	837	164	194	1,734	2,137	2,811	2,847
Enterprise Value High	- -	- -	420	375	89	115	501	836	1,413	1,505	536	2,292	2,522	3,399	3,264
Enterprise Value Low	- -	- -	201	34	-79	-285	8	97	154	-846	-98	1,296	1,618	2,312	2,402

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	58	58	58	58	59	59	61	66	68	85	86	84	81	79	76
Diluted Weighted Avg Shares	56	38	56	58	59	61	62	68	70	79	87	86	84	81	79
Basic Weighted Avg Shares	56	38	56	58	59	59	60	65	68	78	86	85	82	80	78
Revenue per Share	- -	0.01	0.1	0.38	0.95	2.06	2.99	4.21	5.48	5.59	5.67	6.18	7.03	8.15	9.1
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	-0.73	-0.99	-0.84	-0.47	1.08	0.37	1.66	2.54	2.2	2.7	3.45	3.91	4.51	5.01
Basic EPS from Cont Ops	- -	-0.73	-0.99	-0.84	-0.47	1.08	0.37	1.66	2.54	2.2	2.7	3.45	3.91	4.51	5.01
Diluted EPS, GAAP	- -	-0.73	-0.99	-0.84	-0.47	1.05	0.35	1.6	2.47	2.16	2.66	3.41	3.84	4.43	4.92
Diluted EPS from Cont Ops	- -	-0.73	-0.99	-0.84	-0.47	1.05	0.35	1.6	2.47	2.16	2.66	3.41	3.84	4.43	4.92
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.39	-0.65	-0.36	0.71	1.22	1.13	2.24	3.08	3.24	3.8	3.69	4.16	4.93	5.4
Free Cash Flow per Basic Share	- -	-0.45	-0.77	-0.5	0.6	1.02	0.99	2.12	2.93	2.93	3.66	3.57	4.04	4.84	5.31
Cash & Equivalents per Share	- -	8.5	8.01	7.52	10.48	11.44	12.15	14.1	17.25	22.61	25.17	4.56	4.12	4.53	5.88
Book Value per Share	-0.02	8.47	7.98	7.31	6.85	8.04	8.41	10.58	13.61	16.08	18.25	19.31	23.81	28.21	33.98
Tangible Book Value per Share	-0.02	8.4	7.92	7.25	6.79	7.98	8.35	10.52	13.56	16.04	18.21	19.27	23.77	28.17	33.93