Patrick Industries, Inc. Financial Ratios — PK2 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 (%)	36.06	62.26	33.45	33.15	36.5	35.39	30.83	30.75	19.77	18.37	33.9	38.1	14.29	12.73	11.68
Return on Assets (%)	10.55	24.51	15.14	14.28	13.25	12.13	12.23	11.42	6.63	6.02	10.21	12.08	5.35	4.96	4.43
Return on Capital (%)	- -	- -	20.44	18.86	16.78	15.27	15.62	15.95	10.18	9.34	14.51	16.19	8.35	8.16	7.2
Return on Invested Capital (%)	- -	- -	20.3	18.76	16.71	15.21	15.57	15.9	10.15	9.31	14.35	15.95	8.27	8.12	7.88
Gross Margin (%)	14.39	15.03	15.3	16.11	16.55	16.57	17.05	18.38	18.09	18.46	19.65	21.71	22.56	22.5	23.11
EBITDA Margin (%)	5.97	7.46	8.11	8.41	9.42	9.43	9.5	10.32	9.3	9.92	11.19	12.84	11.67	11.43	11.29
Operating Margin (%)	4.3	6.13	6.81	7	7.6	7.43	7.45	7.88	6.61	6.97	8.62	10.16	7.5	6.94	6.99
Incremental Operating Margin (%)	32.75	10.48	8.7	7.78	9.99	6.94	7.51	9.01	- -	12.66	11.21	17.97	16.69	- -	7.63
Pretax Margin (%)	2.7	4.86	6.52	6.67	7.13	6.85	6.92	6.72	5.04	5.24	7.2	8.92	5.51	4.81	4.48
Profit Margin (%)	2.75	6.42	4.04	4.17	4.59	4.55	5.24	5.3	3.83	3.9	5.52	6.72	4.12	3.72	3.42
Net Income to Common Margin (%)	2.75	6.42	4.04	4.17	4.59	4.55	5.24	5.3	3.83	3.9	5.52	6.72	4.12	3.72	3.42
Effective Tax Rate (%)	- -	- -	38	37.5	35.64	33.56	24.22	21.15	23.98	25.55	23.45	24.62	25.29	22.49	23.72
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	6.47	24.35	12.02	10.02	29.49	36.26	40.93
Sustainable Growth Rate (%)	36.06	62.26	33.45	33.15	36.5	35.39	30.83	30.75	18.49	13.9	29.83	34.29	10.07	8.12	6.9

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	33	50	55	101	204	273	354	631	770	937	1,447	1,450	1,207	1,523	1,493
ST Debt	1	- -	- -	- -	11	16	16	9	33	38	48	52	56	60	61
LT Debt	32	50	55	101	193	257	338	622	737	899	1,399	1,399	1,151	1,463	1,432
Total Debt/EBITDA	1.79	1.52	1.14	1.63	2.35	2.37	2.28	2.7	3.54	3.8	3.17	2.31	2.98	3.59	3.35
Net Debt/EBITDA	1.76	1.51	1.14	1.63	2.35	2.31	2.26	2.67	2.47	3.14	2.55	2.01	2.51	3.03	2.83
Total Debt/EBIT	2.45	1.84	1.34	1.96	2.92	3	2.9	3.53	4.98	5.41	4.11	2.92	4.64	5.9	5.41
Net Debt/EBIT	2.4	1.82	1.34	1.96	2.91	2.93	2.88	3.5	3.47	4.46	3.31	2.54	3.9	4.98	4.57
EBITDA to Interest Expense	4.12	8.08	22.22	25.87	20.07	16.03	17.68	8.83	5.93	5.74	7.89	10.32	5.87	5.34	5.99
EBITDA-CapEx/Interest Expense	4.12	8.08	22.22	25.87	20.07	16.03	17.68	8.83	5.93	5.74	6.73	9	4.97	4.04	4.81
EBIT to Interest Expense	2.96	6.64	18.66	21.51	16.19	12.64	13.87	6.75	4.22	4.03	6.08	8.17	3.77	3.25	3.7
Interest Expense	4	4	2	2	4	7	9	26	37	43	58	61	69	79	75
Common Equity/Total Assets	33.63	42.8	47.25	40.21	33.7	34.67	42.77	33.2	33.82	31.91	28.96	34.33	40.79	37.35	38.5
Long-Term Debt/Equity (%)	110.79	80.96	66.82	98.33	150.19	138.48	91.21	152.11	148.11	160.71	182.29	146.43	110.09	129.63	120.89
Long-Term Debt/Capital (%)	51.71	44.74	40.06	49.58	58.1	56.07	46.66	59.83	58.15	60.06	63.18	58.14	51.09	55.18	53.48
Long-Term Debt/Total Assets (%)	37.26	34.65	31.58	39.54	50.62	48.01	39.01	50.5	50.09	51.28	52.78	50.27	44.91	48.42	46.54
Total Debt/Equity (%)	114.26	80.96	66.82	98.33	158.52	146.98	95.47	154.25	154.68	167.57	188.51	151.84	115.47	134.94	126.06
Total Debt/Capital (%)	53.33	44.74	40.06	49.58	61.32	59.51	48.84	60.67	60.74	62.63	65.34	60.29	53.59	57.44	55.76
Total Debt/Total Assets (%)	38.42	34.65	31.58	39.54	53.42	50.95	40.83	51.21	52.31	53.47	54.59	52.12	47.11	50.4	48.53
Net Debt to Equity	112.35	80.25	66.78	98.21	158.46	143.51	94.72	152.56	107.74	138.29	151.6	132	97.04	113.83	106.62
Net Debt/Capital (%)	52.91	44.52	40.04	49.55	61.31	58.93	48.64	60.41	47.53	53.28	55.63	52.92	45.27	49.07	47.63
EBITDA	18	33	48	62	87	115	155	233	217	247	457	627	405	425	446
EBITDA-CapEx	18	33	48	62	87	115	155	233	217	247	390	547	343	321	359
Operating Income (Loss)	13	27	41	51	70	91	122	178	154	173	352	496	260	258	276

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	0.03	0.01	- -	- -	- -	0.07	0.02	0.04	0.75	0.2	0.28	0.06	0.04	0.09	0.08
Current Ratio	2.24	2.53	2.71	2.54	2.31	2.01	2.01	2.44	2.76	2.32	2.25	2.48	2.38	2.33	2.51
Quick Ratio	0.74	0.63	0.7	0.73	0.66	0.52	0.59	0.64	1.3	0.81	0.7	0.57	0.6	0.63	0.64
CFO/Avg Current Liab	0.34	0.86	0.73	1.19	1.3	1.35	0.9	1.36	1.12	0.77	0.76	1.03	1.21	0.99	0.94
Common Equity/Total Assets	33.63	42.8	47.25	40.21	33.7	34.67	42.77	33.2	33.82	31.91	28.96	34.33	40.79	37.35	38.5
Long-Term Debt/Equity (%)	110.79	80.96	66.82	98.33	150.19	138.48	91.21	152.11	148.11	160.71	182.29	146.43	110.09	129.63	120.89
Long-Term Debt/Capital (%)	51.71	44.74	40.06	49.58	58.1	56.07	46.66	59.83	58.15	60.06	63.18	58.14	51.09	55.18	53.48
Long-Term Debt/Total Assets (%)	37.26	34.65	31.58	39.54	50.62	48.01	39.01	50.5	50.09	51.28	52.78	50.27	44.91	48.42	46.54
Total Debt/Equity (%)	114.26	80.96	66.82	98.33	158.52	146.98	95.47	154.25	154.68	167.57	188.51	151.84	115.47	134.94	126.06
Total Debt/Capital (%)	53.33	44.74	40.06	49.58	61.32	59.51	48.84	60.67	60.74	62.63	65.34	60.29	53.59	57.44	55.76
Total Debt/Total Assets (%)	38.42	34.65	31.58	39.54	53.42	50.95	40.83	51.21	52.31	53.47	54.59	52.12	47.11	50.4	48.53
CFO/Total Liabilities	20.75	25.59	24.41	30.31	26.43	27.8	20.14	24.32	19.76	13.41	13.39	22.53	26.94	17.27	17.41
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.77	5.13	6.59	3.16	3.76
Altman's Z-Score	- -	6.25	8.24	7.71	7.95	8.86	8.39	6.57	5.38	5.14	5.12	6.19	5.6	5.4	5.75

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	25.27	27.31	29.38	26.62	25.98	31.87	28.14	28.24	27.49	22.6	28.15	32.38	24.68	25.99	24.62
Days Sales Outstanding	14.44	13.36	12.42	13.71	14.05	11.45	12.97	12.93	13.28	16.15	12.97	11.27	14.79	14.04	14.82
Inventory Turnover	10.49	9.98	9.74	9.68	9.57	9.73	9.19	8.24	7.27	7.16	7.07	5.96	4.56	5.42	5.3
Days Inventory Outstanding	34.78	36.58	37.49	37.71	38.14	37.5	39.72	44.28	50.22	51.01	51.64	61.23	80.04	67.29	68.9
Accounts Payable Turnover	28.51	27.98	28.4	26.01	26.89	27.81	21.58	22.37	20.38	20.66	23.14	22.37	17.84	17.79	16.2
Accounts Payable Turnover Days	12.8	13.04	12.85	14.03	13.57	13.12	16.91	16.32	17.91	17.67	15.78	16.31	20.46	20.52	22.53
Cash Conversion Cycle	36.42	36.9	37.06	37.39	38.61	35.83	35.78	40.88	45.59	49.49	48.83	56.18	74.37	60.81	61.19
Inventory to Cash Days	-20.34	-23.22	-25.06	-24	-24.09	-26.05	-26.75	-31.35	-36.94	-34.86	-38.67	-49.95	-65.25	-53.24	-54.08
Inventories	28	47	57	71	89	120	175	273	254	313	614	668	510	552	595
Raw Materials	24	42	49	62	75	102	145	237	221	264	491	518	402	447	462
Work In Process	2	3	5	6	6	8	11	13	14	19	31	23	17	18	20
Finished Goods	2	3	4	5	10	13	23	28	28	38	102	142	108	103	129
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	- -	156	305	437	632	1,169	1,740	684	1,233	1,565	1,868	1,354	2,204	2,778	3,650
- Cash & Cash Equivalents	1	- -	- -	- -	- -	6	3	7	139	45	123	23	11	34	26
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	33	50	55	101	204	273	354	631	770	937	1,447	1,450	1,207	1,523	1,493
Enterprise Value	- -	206	360	538	836	1,435	2,091	1,307	1,863	2,458	3,192	2,781	3,399	4,267	5,116
Total Capital	62	111	137	204	332	458	725	1,039	1,267	1,497	2,215	2,406	2,252	2,651	2,677
Total Debt/Capital (%)	53.33	44.74	40.06	49.58	61.32	59.51	48.84	60.67	60.74	62.63	65.34	60.29	53.59	57.44	55.76
Total Debt / EV	- -	0.24	0.15	0.19	0.24	0.19	0.17	0.48	0.41	0.38	0.45	0.52	0.36	0.36	0.29
EV/Sales	- -	0.47	0.61	0.73	0.91	1.17	1.28	0.58	0.8	0.99	0.78	0.57	0.98	1.15	1.3
EV/EBITDA	- -	6.31	7.46	8.69	9.64	12.46	13.45	5.6	8.58	9.96	6.99	4.44	8.4	10.05	11.47
EV/EBIT	- -	7.61	8.8	10.45	11.95	15.8	17.16	7.33	12.06	14.18	9.07	5.61	13.06	16.54	18.54
EV/Cash Flow to Firm	- -	- -	15.15	11.25	12	14.08	19.63	5.92	8.46	12.79	10.77	6.08	7.39	10.99	13.25
EV/Free Cash Flow to Firm	- -	- -	15.15	11.25	12	14.08	19.63	5.92	8.46	12.79	13.9	7.37	8.54	14.98	17.13
Diluted Market Cap	- -	153	311	452	646	1,165	1,693	706	1,208	1,547	1,860	1,492	2,190	2,789	3,805
Diluted Enterprise Value	- -	203	366	553	850	1,431	2,044	1,330	1,838	2,439	3,184	2,919	3,386	4,278	5,272
EV per Share	- -	5.62	10.1	15.43	24.5	41.63	55.04	37.04	52.29	70.14	90.72	83.48	102.27	127.12	154
TTM Sales	308	437	595	736	920	1,222	1,636	2,263	2,337	2,487	4,078	4,882	3,468	3,716	3,951
TTM EBITDA	18	33	48	62	87	115	155	233	217	247	457	627	405	425	446
TTM Operating Income	13	27	41	51	70	91	122	178	154	173	352	496	260	258	276
TTM Cash Flow to Firm	- -	- -	24	48	70	102	107	221	220	192	296	458	460	388	386
TTM Free Cash Flow to Firm	- -	- -	24	48	70	102	107	221	220	192	230	377	398	285	299

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	- -	7.3	13.88	9.77	9.67	11.99	16.95	3.53	6.28	9.66	10.04	4.5	6.32	12.49	15.73
EV/EBIT	- -	7.61	8.8	10.45	11.95	15.8	17.16	7.33	12.06	14.18	9.07	5.61	13.06	16.54	18.54
Enterprise Value	- -	206	360	538	836	1,435	2,091	1,307	1,863	2,458	3,192	2,781	3,399	4,267	5,116
Low Price	- -	4.02	3.33	8.2	11.44	12.42	26.02	18.46	19.03	11.12	44.12	28.24	39.24	60.72	71.74
EV/Sales	- -	0.47	0.61	0.73	0.91	1.17	1.28	0.58	0.8	0.99	0.78	0.57	0.98	1.15	1.3
EV/EBITDA	- -	6.31	7.46	8.69	9.64	12.46	13.45	5.6	8.58	9.96	6.99	4.44	8.4	10.05	11.47
Price/Earnings	- -	5.42	12.89	14.67	15.13	20.61	19.42	5.82	13.36	15.69	8.07	4.11	14.98	19.47	26.43
Price/Earnings Average	- -	6.24	9.74	13.82	13.69	14.49	14.48	11.26	11.27	12.45	8.04	3.91	11.22	18.43	23.01
Price/Earnings High	- -	7.24	14.46	15.97	16.92	20.95	19.55	14.15	14.13	16.69	9.82	5.5	15.07	22.79	27.68
Price/Earnings Low	- -	5.1	5.01	9.59	9.34	7.55	11.03	5.55	7.35	3.91	6.7	2.86	8.86	14.29	17.26
Price/Book Value	- -	2.55	3.71	4.25	4.91	6.3	4.69	1.67	2.48	2.8	2.43	1.42	2.11	2.46	3.08
Price/Book Value Average	- -	2.93	2.8	4.01	4.45	4.43	3.5	3.24	2.09	2.22	2.43	1.35	1.58	2.33	2.68
Price/Book Value High	- -	3.41	4.16	4.63	5.5	6.41	4.73	4.07	2.62	2.98	2.96	1.9	2.12	2.88	3.23
Price/Book Value Low	- -	2.4	1.44	2.78	3.03	2.31	2.67	1.59	1.36	0.7	2.02	0.99	1.25	1.81	2.01
Price/Tangible Book Value	- -	4.92	7.59	20.24	-13.51	-13.14	-17.26	-2.67	-6.89	-5.35	-4.4	-3.43	-9.06	-5.89	-9.16
Price/Tangible Book Value Average	- -	5.66	5.74	19.08	-12.23	-9.24	-12.87	-5.17	-5.81	-4.24	-4.39	-3.26	-6.79	-5.57	-7.98
Price/Tangible Book Value High	- -	6.57	8.51	22.04	-15.12	-13.35	-17.38	-6.49	-7.29	-5.69	-5.36	-4.6	-9.12	-6.89	-9.6
Price/Tangible Book Value Low	- -	4.63	2.95	13.24	-8.34	-4.81	-9.8	-2.55	-3.79	-1.33	-3.66	-2.39	-5.36	-4.32	-5.98
Price/Sales	- -	0.35	0.52	0.61	0.69	0.94	1.02	0.31	0.51	0.61	0.44	0.28	0.62	0.73	0.9
Price/Sales Average	- -	0.4	0.39	0.58	0.63	0.66	0.76	0.6	0.43	0.49	0.44	0.26	0.46	0.69	0.79
Price/Sales High	- -	0.47	0.58	0.67	0.78	0.95	1.02	0.75	0.54	0.65	0.54	0.37	0.62	0.85	0.95
Price/Sales Low	- -	0.33	0.2	0.4	0.43	0.34	0.58	0.29	0.28	0.15	0.37	0.19	0.37	0.53	0.59
Price/Cash Flow	- -	7.25	13.82	9.71	9.55	11.79	16.66	3.49	6.22	9.51	7.19	3.28	5.24	8.25	10.83
Price/Cash Flow Average	- -	8.35	10.44	9.15	8.65	8.29	12.42	6.75	5.24	7.54	7.18	3.11	3.92	7.8	9.43
Price/Cash Flow High	- -	9.69	15.49	10.57	10.69	11.99	16.78	8.48	6.58	10.12	8.76	4.39	5.27	9.65	11.35
Price/Cash Flow Low	- -	6.83	5.37	6.35	5.9	4.32	9.47	3.32	3.42	2.37	5.98	2.28	3.1	6.05	7.08
Price/Free Cash Flow Average	- -	8.41	10.49	9.2	8.75	8.43	12.64	6.84	5.3	7.66	10.01	4.27	4.73	11.82	13.69
Price/Free Cash Flow High	- -	9.76	15.57	10.63	10.81	12.19	17.06	8.59	6.64	10.27	12.22	6.02	6.36	14.61	16.47
Price/Free Cash Flow Low	- -	6.88	5.4	6.39	5.97	4.39	9.63	3.37	3.45	2.4	8.34	3.13	3.74	9.16	10.27
EV/Sales Average	- -	0.52	0.48	0.7	0.84	0.89	1.01	0.86	0.71	0.86	0.78	0.56	0.82	1.11	1.18
EV/Sales High	- -	0.59	0.67	0.78	0.99	1.19	1.29	1.01	0.83	1.03	0.88	0.66	0.98	1.28	1.34
EV/Sales Low	- -	0.45	0.29	0.53	0.65	0.57	0.82	0.56	0.56	0.52	0.71	0.49	0.72	0.95	0.97
EV/EBITDA Average	- -	7.03	5.92	8.29	8.95	9.45	10.61	8.34	7.69	8.65	6.98	4.33	7.03	9.7	10.41
EV/EBITDA High	- -	7.92	8.23	9.32	10.5	12.62	13.53	9.79	8.9	10.37	7.88	5.17	8.43	11.16	11.85
EV/EBITDA Low	- -	6.03	3.6	6.25	6.85	6.03	8.62	5.46	6.02	5.2	6.3	3.78	6.18	8.31	8.63
EV/EBIT Average	- -	8.49	6.97	9.97	11.1	11.98	13.52	10.91	10.81	12.31	9.06	5.47	10.94	15.96	16.83
EV/EBIT High	- -	9.56	9.7	11.21	13.03	16.01	17.25	12.81	12.52	14.75	10.23	6.53	13.12	18.37	19.17
EV/EBIT Low	- -	7.27	4.24	7.52	8.49	7.64	10.99	7.15	8.47	7.4	8.18	4.77	9.61	13.67	13.95
Last Price	- -	4.27	8.56	12.53	18.53	33.91	45.8	19.37	34.6	44.66	53.09	40.64	66.3	82.76	109.86
High Price	- -	5.71	9.59	13.65	20.72	34.47	46.12	47.1	36.59	47.52	64.64	54.39	66.71	96.83	115.06
Enterprise Value Average	- -	230	286	513	776	1,088	1,649	1,947	1,670	2,134	3,187	2,714	2,847	4,118	4,644
Enterprise Value High	- -	258	397	577	911	1,454	2,103	2,286	1,934	2,558	3,598	3,240	3,413	4,739	5,289
Enterprise Value Low	- -	197	174	387	594	694	1,340	1,275	1,308	1,282	2,876	2,369	2,500	3,527	3,850

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	34	37	36	35	34	34	38	35	36	35	35	33	33	34	33
Diluted Weighted Avg Shares	34	36	36	36	35	34	37	36	35	35	35	37	33	34	35
Basic Weighted Avg Shares	33	36	36	36	34	34	36	36	35	34	34	33	32	33	32
Revenue per Share	9.35	12.27	16.42	20.5	26.69	36.17	45	62.88	67.57	72.93	119.35	147	107.44	114.09	121.61
EBITDA per Share	0.56	0.92	1.33	1.72	2.51	3.41	4.28	6.49	6.28	7.23	13.36	18.88	12.54	13.04	13.73
Operating Income per Share	0.4	0.75	1.12	1.43	2.03	2.69	3.35	4.96	4.47	5.08	10.29	14.94	8.06	7.92	8.5
Basic EPS, GAAP	0.26	0.79	0.66	0.85	1.22	1.65	2.36	3.33	2.59	2.85	6.58	9.88	4.43	4.25	4.16
Basic EPS from Cont Ops	0.26	0.79	0.66	0.85	1.22	1.65	2.36	3.33	2.59	2.85	6.58	9.88	4.43	4.25	4.16
Diluted EPS, GAAP	0.25	0.78	0.66	0.85	1.21	1.62	2.32	3.29	2.56	2.8	6.42	8.94	4.33	4.11	3.9
Diluted EPS from Cont Ops	0.25	0.78	0.66	0.85	1.21	1.62	2.32	3.29	2.56	2.8	6.42	8.94	4.33	4.11	3.9
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.17	0.69	0.79	0.99	1.31	1.54	1.7
Cash Flow per Share	0.36	0.59	0.62	1.29	1.94	2.88	2.75	5.56	5.56	4.7	7.38	12.4	12.66	10.04	10.14
Free Cash Flow per Basic Share	0.36	0.59	0.62	1.29	1.94	2.88	2.75	5.56	5.56	4.7	5.42	9.98	10.74	6.86	7.45
Cash & Equivalents per Share	0.02	0.01	- -	- -	- -	0.19	0.07	0.2	3.91	1.28	3.49	0.69	0.34	1	0.8
Book Value per Share	0.86	1.68	2.31	2.95	3.77	5.38	9.76	11.58	13.96	15.97	21.82	28.67	31.45	33.62	35.65
Tangible Book Value per Share	0.39	0.87	1.13	0.62	-1.37	-2.58	-2.65	-7.25	-5.02	-8.35	-12.06	-11.83	-7.32	-14.05	-11.99