Hovnanian Enterprises, Inc. Financial Ratios — HOVVB 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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	149.52	56.24	41.63	7.82
Return on Assets (%)	-16.73	-4.03	1.82	15.17	-0.66	-0.11	-15.61	0.25	-2.38	2.75	29.31	9.24	8.15	9.49	2.44
Return on Capital (%)	- -	- -	- -	- -	- -	-5.9	- -	5.02	- -	12.48	- -	16.06	14.67	15.12	5.08
Return on Invested Capital (%)	- -	- -	- -	- -	- -	-6.18	- -	3.93	- -	11.24	- -	14.87	11.8	10.82	1.57
Gross Margin (%)	2.05	14.46	17.45	17.47	15.03	13.04	14.32	16.34	14.8	15.88	19.43	22.02	21.05	19.64	14.12
EBITDA Margin (%)	-15.76	2.07	5.72	5	3.23	3.68	2.58	4.55	1.27	6.36	9.55	11.84	9.38	8.56	1.73
Operating Margin (%)	-17	1.37	5.51	4.89	3.07	3.67	3.83	4.77	3.17	5.56	9.49	11.88	9.99	8.25	2.38
Incremental Operating Margin (%)	- -	60.87	22.32	- -	- -	5.8	2.32	- -	- -	20.34	30.49	59.6	43.27	- -	672.71
Pretax Margin (%)	-25.69	-6.82	1.18	0.98	-1.01	0.09	-1.85	0.41	-1.97	2.36	6.82	10.94	9.29	10.55	2.89
Profit Margin (%)	-25.21	-4.46	1.69	14.89	-0.75	-0.1	-13.55	0.23	-2.09	2.17	21.84	7.72	7.47	8.05	2.14
Net Income to Common Margin (%)	-25.21	-4.46	1.69	14.89	-0.75	-0.1	-13.55	0.23	-2.09	2.17	21.84	7.35	7.08	7.7	1.79
Effective Tax Rate (%)	- -	- -	- -	- -	- -	215.72	- -	44.51	- -	8.08	- -	29.48	19.56	23.68	25.81
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.13	0.36	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	148.98	56.24	41.63	7.82

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Total Debt	1,698	1,707	1,702	1,855	2,163	1,754	1,809	1,570	1,684	1,587	1,373	1,291	1,143	987	930
ST Debt	96	107	92	77	156	52	52	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	1,603	1,599	1,610	1,778	2,008	1,702	1,757	1,570	1,684	1,587	1,373	1,291	1,143	987	930
Total Debt/EBITDA	-9.5	55.52	16.06	18	31.22	17.31	28.56	17.34	65.69	10.65	5.17	3.73	4.42	3.84	18.03
Net Debt/EBITDA	-8.13	46.63	12.95	15.46	27.56	13.89	21.24	15.27	60.58	8.75	4.24	2.79	2.74	3.02	12.75
Total Debt/EBIT	-9.03	69.62	16.81	18.61	32.83	17.95	30.61	17.97	78.47	11.04	5.27	3.79	4.58	3.96	24.66
Net Debt/EBIT	-7.73	58.47	13.56	15.99	28.98	14.4	22.76	15.82	72.36	9.07	4.33	2.83	2.84	3.12	17.43
EBITDA to Interest Expense	-1.84	0.31	1.16	1.18	0.75	1.11	0.65	0.88	0.28	1.44	3.42	7.31	4.78	8.36	1.46
EBITDA-CapEx/Interest Expense	-1.85	0.26	1.14	1.14	0.73	1.03	0.58	0.83	0.24	1.4	3.34	7.04	4.43	7.78	0.83
EBIT to Interest Expense	-1.99	0.21	1.12	1.15	0.72	1.11	0.97	0.92	0.71	1.26	3.4	7.34	5.09	8.06	2
Interest Expense	97	98	91	87	92	91	97	103	90	104	78	47	54	31	35
Common Equity/Total Assets	-39.45	-36.86	-32.32	-11.05	-10.12	-11.2	-31.34	-35.43	-33.26	-31.31	1.71	9.67	17.91	25.52	26.41
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	783.12	337.12	196.47	123.31	111.95
Long-Term Debt/Capital (%)	133.37	130.94	126.88	102.35	98.63	104.71	130.28	140.6	141.03	137.88	88.68	77.12	66.27	55.22	52.82
Long-Term Debt/Total Assets (%)	100.04	94.95	91.53	77.65	77.15	72.28	92.44	94.49	89.48	86.86	59.19	50.4	45.85	37.88	35.32
Total Debt/Equity (%)	-342	-351.66	-393.19	-1,574.72	-1,689.12	-1,365.02	-392.99	-346.28	-343.74	-363.98	783.12	337.12	196.47	123.31	111.95
Total Debt/Capital (%)	141.32	139.74	134.11	106.78	106.29	107.91	134.13	140.6	141.03	137.88	88.68	77.12	66.27	55.22	52.82
Total Debt/Total Assets (%)	106	101.34	96.74	81.01	83.14	74.49	95.18	94.49	89.48	86.86	59.19	50.4	45.85	37.88	35.32
Net Debt to Equity	-292.79	-295.36	-317.13	-1,352.39	-1,491.01	-1,095.18	-292.26	-304.85	-317	-298.96	642.87	251.96	121.85	97.07	79.12
Net Debt/Capital (%)	151.87	151.19	146.06	107.98	107.19	110.05	152.01	148.82	146.08	146.7	86.54	71.59	54.92	49.26	44.17
EBITDA	-179	31	106	103	69	101	63	91	26	149	266	346	259	257	52
EBITDA-CapEx	-180	26	104	100	67	93	57	85	22	146	260	333	240	239	29
Operating Income (Loss)	-193	20	102	101	66	101	94	95	64	130	264	347	275	248	71

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Cash Ratio	0.54	0.98	1.18	0.91	0.63	1.29	2.61	1.07	0.6	1.06	0.47	0.59	0.88	0.42	0.55
Current Ratio	2.97	5.58	5.94	7.6	6.16	7.5	8.83	7.68	7.03	6.26	3.06	3.45	3.67	3.82	3.92
Quick Ratio	0.65	1.21	1.34	2.23	1.52	2.54	2.94	1.27	0.81	1.2	0.54	0.66	0.93	0.48	0.6
CFO/Avg Current Liab	-0.43	-0.18	0.03	-0.68	-0.93	1.15	1.35	-0.38	-1.26	1.26	0.54	0.17	0.83	0.05	0.38
Common Equity/Total Assets	-39.45	-36.86	-32.32	-11.05	-10.12	-11.2	-31.34	-35.43	-33.26	-31.31	1.71	9.67	17.91	25.52	26.41
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	783.12	337.12	196.47	123.31	111.95
Long-Term Debt/Capital (%)	133.37	130.94	126.88	102.35	98.63	104.71	130.28	140.6	141.03	137.88	88.68	77.12	66.27	55.22	52.82
Long-Term Debt/Total Assets (%)	100.04	94.95	91.53	77.65	77.15	72.28	92.44	94.49	89.48	86.86	59.19	50.4	45.85	37.88	35.32
Total Debt/Equity (%)	-342	-351.66	-393.19	-1,574.72	-1,689.12	-1,365.02	-392.99	-346.28	-343.74	-363.98	783.12	337.12	196.47	123.31	111.95
Total Debt/Capital (%)	141.32	139.74	134.11	106.78	106.29	107.91	134.13	140.6	141.03	137.88	88.68	77.12	66.27	55.22	52.82
Total Debt/Total Assets (%)	106	101.34	96.74	81.01	83.14	74.49	95.18	94.49	89.48	86.86	59.19	50.4	45.85	37.88	35.32
CFO/Total Liabilities	-9.88	-3.09	0.42	-7.92	-11.74	15.58	12.77	-3.16	-10.51	12.94	9.8	4.11	22.78	1.31	10.44
CFO/CapEx	-251.11	-13.24	5.95	-55.68	-156.05	48.33	46.55	-12.87	-62.2	86.64	35.38	7.1	23.13	1.32	8.52
Altman's Z-Score	- -	0.94	1.46	1.66	1.48	1.75	1.54	1.32	1.13	1.49	- -	2.14	2.2	2.52	2.34

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Accounts Receivable Turnover	- -	- -	34.64	29.98	26.38	45.84	45.45	42.67	50.36	59.64	75.6	75.15	83.75	104.73	106.66
Days Sales Outstanding	- -	- -	10.54	12.17	13.84	7.96	8.03	8.55	7.25	6.12	4.83	4.86	4.36	3.49	3.42
Inventory Turnover	1.13	1.3	1.48	1.41	1.22	1.63	1.83	1.6	1.45	1.58	1.83	1.64	1.52	1.61	1.56
Days Inventory Outstanding	323.41	280.04	246.02	259.67	298.78	223.24	199.22	228.74	251.78	230.31	199.43	222.11	240.58	226.28	234.18
Accounts Payable Turnover	10.72	13.57	17.3	18.04	16.08	13.29	12.61	13.51	14.34	12.92	8	5.87	4.69	6.39	5.85
Accounts Payable Turnover Days	34.04	26.9	21.09	20.23	22.7	27.45	28.94	27.01	25.45	28.25	45.61	62.16	77.83	57.15	62.39
Cash Conversion Cycle	- -	- -	235.46	251.61	289.92	203.75	178.31	210.29	233.59	208.19	158.65	164.82	167.11	172.62	175.21
Inventory to Cash Days	- -	- -	-235.48	-247.49	-284.94	-215.28	-191.19	-220.19	-244.54	-224.19	-194.6	-217.26	-236.22	-222.8	-230.76
Inventories	968	981	1,079	1,344	1,645	1,283	1,010	1,078	1,292	1,196	1,254	1,519	1,349	1,645	1,637
Raw Materials	246	219	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	720	672	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	2	891	978	1,235	1,522	1,074	885	990	1,102	1,014	1,156	1,211	1,124	1,434	1,305
Other Inventory	- -	-800	101	109	122	209	125	88	190	182	99	309	225	211	333

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Market Capitalization	- -	328	689	533	292	232	333	281	80	81	- -	415	564	1,113	1,179
- Cash & Cash Equivalents	244	273	329	262	254	347	464	188	131	262	246	326	434	210	273
+ Preferred Equity and Hybrid Capital	135	135	135	135	135	135	135	135	135	135	135	135	135	135	135
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -
+ Total Debt	1,698	1,707	1,702	1,855	2,163	1,754	1,809	1,570	1,684	1,587	1,373	1,291	1,143	987	930
Enterprise Value	- -	1,897	2,197	2,262	2,337	1,775	1,814	1,798	1,769	1,542	- -	1,516	1,408	2,025	1,972
Total Capital	1,202	1,221	1,269	1,737	2,035	1,626	1,349	1,117	1,194	1,151	1,549	1,674	1,725	1,787	1,761
Total Debt/Capital (%)	141.32	139.74	134.11	106.78	106.29	107.91	134.13	140.6	141.03	137.88	88.68	77.12	66.27	55.22	52.82
Total Debt / EV	- -	0.9	0.77	0.82	0.93	0.99	1	0.87	0.95	1.03	- -	0.85	0.81	0.49	0.47
EV/Sales	- -	1.28	1.19	1.1	1.09	0.64	0.74	0.9	0.88	0.66	- -	0.52	0.51	0.67	0.66
EV/EBITDA	- -	61.72	20.74	21.94	33.74	17.52	28.63	19.86	69.03	10.34	- -	4.38	5.45	7.88	38.23
EV/EBIT	- -	77.39	21.7	22.69	35.47	18.16	30.69	20.57	82.45	10.73	- -	4.45	5.64	8.12	52.28
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	6.3	- -	- -	- -	3.97	- -	12.34	2.94	42.99	9.19
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	6.48	- -	- -	- -	4.01	- -	13.75	3.06	69.24	10.25
Diluted Market Cap	- -	312	803	594	293	232	334	289	78	86	- -	459	617	1,288	1,368
Diluted Enterprise Value	- -	1,881	2,311	2,322	2,338	1,775	1,814	1,806	1,767	1,547	- -	1,560	1,461	2,200	2,161
EV per Share	- -	339.62	375.62	368.98	379.69	286.77	292.53	288.44	274.91	238.93	- -	237.23	219.92	318.42	316.04
TTM Sales	1,135	1,485	1,851	2,063	2,148	2,752	2,452	1,991	2,017	2,344	2,783	2,922	2,756	3,005	2,979
TTM EBITDA	-179	31	106	103	69	101	63	91	26	149	266	346	259	257	52
TTM Operating Income	-193	20	102	101	66	101	94	95	64	130	264	347	275	248	71
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	282	- -	-10	- -	388	- -	123	479	47	215
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	274	- -	-15	- -	385	- -	110	460	29	192

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Price/Free Cash Flow	- -	-4.33	104.17	-3.06	-0.91	0.61	1.13	-4.01	-0.31	0.3	- -	5.98	1.48	222.81	8.23
EV/EBIT	- -	77.39	21.7	22.69	35.47	18.16	30.69	20.57	82.45	10.73	- -	4.45	5.64	8.12	52.28
Enterprise Value	- -	1,897	2,197	2,262	2,337	1,775	1,814	1,798	1,769	1,542	- -	1,516	1,408	2,025	1,972
Low Price	- -	32	100	87	37.5	33.75	47.75	43.75	12.5	12.5	- -	12.5	40	151	86
EV/Sales	- -	1.28	1.19	1.1	1.09	0.64	0.74	0.9	0.88	0.66	- -	0.52	0.51	0.67	0.66
EV/EBITDA	- -	61.72	20.74	21.94	33.74	17.52	28.63	19.86	69.03	10.34	- -	4.38	5.45	7.88	38.23
Price/Earnings	- -	- -	22.94	1.74	- -	- -	- -	62.13	- -	1.6	- -	2.05	2.95	5.15	24.07
Price/Earnings Average	- -	- -	26.47	2.15	- -	- -	- -	75.93	- -	1.6	- -	0.81	2.43	5.64	18.35
Price/Earnings High	- -	- -	34.09	3.03	- -	- -	- -	89.74	- -	1.6	- -	2.05	5.87	6.83	35.02
Price/Earnings Low	- -	- -	19.48	1.74	- -	- -	- -	60.4	- -	1.6	- -	0.39	1.34	4.44	10.95
Price/Book Value	- -	-0.53	-1.21	-2.11	-1.11	-0.88	-0.56	-0.48	-0.13	-0.14	- -	1.68	1.26	1.67	1.7
Price/Book Value Average	- -	-0.41	-1.4	-2.6	-1.7	-0.82	-0.59	-0.58	-0.18	-0.14	- -	0.66	1.04	1.83	1.29
Price/Book Value High	- -	-0.57	-1.8	-3.67	-2.4	-0.88	-0.78	-0.69	-0.32	-0.14	- -	1.68	2.51	2.22	2.47
Price/Book Value Low	- -	-0.29	-1.03	-2.11	-0.88	-0.79	-0.5	-0.46	-0.13	-0.14	- -	0.32	0.57	1.44	0.77
Price/Tangible Book Value	- -	-0.53	-1.21	-2.11	-1.11	-0.88	-0.56	-0.48	-0.13	-0.14	- -	1.68	1.26	1.67	1.7
Price/Tangible Book Value Average	- -	-0.41	-1.4	-2.6	-1.7	-0.82	-0.59	-0.58	-0.18	-0.14	- -	0.66	1.04	1.83	1.29
Price/Tangible Book Value High	- -	-0.57	-1.8	-3.67	-2.4	-0.88	-0.78	-0.69	-0.32	-0.14	- -	1.68	2.51	2.22	2.47
Price/Tangible Book Value Low	- -	-0.29	-1.03	-2.11	-0.88	-0.79	-0.5	-0.46	-0.13	-0.14	- -	0.32	0.57	1.44	0.77
Price/Sales	- -	0.21	0.39	0.26	0.14	0.08	0.14	0.14	0.04	0.03	- -	0.15	0.21	0.4	0.43
Price/Sales Average	- -	0.16	0.45	0.32	0.21	0.08	0.14	0.17	0.05	0.03	- -	0.06	0.17	0.43	0.33
Price/Sales High	- -	0.23	0.58	0.45	0.29	0.08	0.19	0.2	0.1	0.03	- -	0.15	0.42	0.53	0.63
Price/Sales Low	- -	0.11	0.33	0.26	0.11	0.08	0.12	0.14	0.04	0.03	- -	0.03	0.09	0.34	0.2
Price/Cash Flow	- -	-4.66	77.45	-2.81	-0.91	0.6	1.11	-4.2	-0.31	0.28	- -	4.91	1.32	50.38	6.8
Price/Cash Flow Average	- -	-3.59	89.39	-3.46	-1.4	0.56	1.17	-5.14	-0.43	0.28	- -	1.94	1.09	55.23	5.18
Price/Cash Flow High	- -	-4.99	115.11	-4.89	-1.97	0.6	1.54	-6.07	-0.79	0.28	- -	4.91	2.63	66.79	9.89
Price/Cash Flow Low	- -	-2.54	65.78	-2.81	-0.72	0.54	0.98	-4.09	-0.31	0.28	- -	0.94	0.6	43.47	3.09
Price/Free Cash Flow Average	- -	-3.34	120.22	-3.77	-1.39	0.57	1.2	-4.9	-0.43	0.3	- -	2.36	1.22	244.26	6.28
Price/Free Cash Flow High	- -	-4.64	154.81	-5.33	-1.96	0.61	1.58	-5.79	-0.77	0.3	- -	5.98	2.94	295.4	11.98
Price/Free Cash Flow Low	- -	-2.36	88.47	-3.06	-0.72	0.55	1	-3.9	-0.31	0.3	- -	1.15	0.67	192.25	3.75
EV/Sales Average	- -	1.23	1.24	1.16	1.16	0.64	0.75	0.93	0.89	0.66	- -	0.43	0.47	0.71	0.57
EV/Sales High	- -	1.29	1.37	1.29	1.25	0.64	0.79	0.97	0.94	0.66	- -	0.52	0.71	0.79	0.84
EV/Sales Low	- -	1.18	1.13	1.1	1.06	0.64	0.72	0.9	0.88	0.66	- -	0.4	0.4	0.62	0.45
EV/EBITDA Average	- -	59.29	21.74	23.14	35.98	17.37	28.95	20.55	70.2	10.34	- -	3.65	5.06	8.29	32.8
EV/EBITDA High	- -	62.49	23.9	25.78	38.62	17.52	30.71	21.23	73.73	10.34	- -	4.38	7.6	9.29	48.63
EV/EBITDA Low	- -	56.86	19.76	21.94	32.85	17.29	28.05	19.77	69.03	10.34	- -	3.41	4.26	7.28	25.77
EV/EBIT Average	- -	74.33	22.75	23.94	37.83	18	31.04	21.29	83.85	10.73	- -	3.71	5.24	8.55	44.85
EV/EBIT High	- -	78.35	25.01	26.66	40.61	18.16	32.92	22	88.07	10.73	- -	4.45	7.87	9.58	66.51
EV/EBIT Low	- -	71.29	20.68	22.69	34.54	17.92	30.06	20.48	82.45	10.73	- -	3.47	4.41	7.51	35.24
Last Price	- -	58.75	117.75	87	47.5	37.5	53.75	45	12.5	12.5	- -	65	88.05	175	189
High Price	- -	63	175	151.5	102.5	37.5	75	65	31.25	12.5	- -	65	175	232.01	275
Enterprise Value Average	- -	1,822	2,303	2,386	2,493	1,759	1,834	1,861	1,799	1,542	- -	1,264	1,309	2,132	1,692
Enterprise Value High	- -	1,921	2,532	2,657	2,676	1,775	1,946	1,923	1,890	1,542	- -	1,516	1,965	2,388	2,509
Enterprise Value Low	- -	1,748	2,093	2,262	2,276	1,752	1,777	1,791	1,769	1,542	- -	1,180	1,100	1,873	1,329

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Shares Outstanding	4	6	6	6	6	6	6	6	6	6	7	6	6	6	6
Diluted Weighted Avg Shares	4	5	7	7	6	6	6	6	6	7	7	7	7	7	7
Basic Weighted Avg Shares	4	5	6	6	6	6	6	6	6	7	7	7	7	7	7
Revenue per Share	268.91	279.78	303.67	335.73	348.08	444.23	395.04	319.1	321.73	360.54	421.38	432.18	421.14	441.52	439.69
EBITDA per Share	-42.38	5.79	17.38	16.77	11.23	16.35	10.21	14.51	4.09	22.92	40.24	51.16	39.5	37.78	7.61
Operating Income per Share	-45.73	3.83	16.73	16.4	10.68	16.29	15.14	15.22	10.19	20.06	40.01	51.36	42.08	36.44	10.46
Basic EPS, GAAP	-67.79	-12.47	5.13	49.98	-2.61	-0.46	-53.53	0.72	-6.72	7.83	92.04	31.77	29.83	33.99	7.85
Basic EPS from Cont Ops	-67.79	-12.47	5.13	49.98	-2.61	-0.46	-53.53	0.72	-6.72	7.83	92.04	33.35	31.46	35.56	9.43
Diluted EPS, GAAP	-67.79	-12.47	4.59	45	-2.61	-0.46	-53.53	0.7	-6.72	7.36	90.48	30.4	27.88	31.43	7.35
Diluted EPS from Cont Ops	-67.79	-12.47	4.59	45	-2.61	-0.46	-53.53	0.7	-6.72	7.36	90.48	31.91	29.4	32.88	8.82
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.12	1.69	1.63	1.57	1.58
Cash Flow per Share	-49.15	-12.62	1.52	-31.01	-51.93	62.46	48.59	-10.71	-39.74	45.04	31.83	13.23	66.51	3.47	27.79
Free Cash Flow per Basic Share	-49.34	-13.57	1.26	-31.57	-52.26	61.17	47.55	-11.54	-40.38	44.52	30.93	11.37	63.64	0.85	24.53
Cash & Equivalents per Share	61.21	48.91	56.28	42.73	41.22	56.03	74.77	30.13	20.35	40.68	37.44	51.05	67.81	33.01	43.71
Book Value per Share	-158.32	-111.14	-97.2	-41.29	-42.78	-42.63	-96.05	-94.44	-97.24	-88.69	6.03	38.77	69.73	104.56	111.48
Tangible Book Value per Share	-158.32	-111.14	-97.2	-41.29	-42.78	-42.63	-96.05	-94.44	-97.24	-88.69	6.03	38.77	69.73	104.56	111.48