US Foods Holding Corp. Financial Ratios — UFH Stock

Profitability (USD)

	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	12/31/2012	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 (%)	- -	- -	-4.21	9.59	9.52	16.79	13.61	11.1	-7.02	3.33	5.93	11.46	10.65	15.3
Return on Assets (%)	- -	- -	-0.8	1.83	2.31	4.94	4.47	3.76	-1.91	1.31	2.1	3.9	3.71	4.94
Return on Capital (%)	- -	- -	- -	6.25	- -	- -	8.14	6.67	- -	3.28	4.63	7.57	7.39	9.06
Return on Invested Capital (%)	- -	- -	- -	2.48	- -	- -	7.98	6.7	- -	3.25	4.45	7.66	8.43	8.98
Gross Margin (%)	17.05	17.15	16.5	17.35	17.68	17.47	17.81	17.68	16.25	15.79	16.13	17.27	17.25	17.41
EBITDA Margin (%)	3.19	3.18	2.88	2.55	3.67	4	4.13	4.09	1.51	2.72	2.84	3.97	4.06	4.21
Operating Margin (%)	1.59	1.48	1.1	1.57	2.06	2.43	2.73	2.69	-0.17	1.48	1.78	2.9	2.96	3.13
Incremental Operating Margin (%)	- -	- -	- -	102.37	- -	9.36	257.14	2.27	24.13	7.16	3.74	27.6	3.99	7.11
Pretax Margin (%)	-0.04	-0.12	-0.16	0.83	0.57	1.67	2.05	1.97	-1.28	0.73	1.06	1.9	1.7	2.28
Profit Margin (%)	-0.24	-0.26	-0.32	0.72	0.92	1.84	1.68	1.48	-0.99	0.56	0.78	1.42	1.3	1.71
Net Income to Common Margin (%)	-0.24	-0.26	-0.32	0.72	0.92	1.84	1.68	1.48	-1.11	0.41	0.67	1.4	1.3	1.71
Effective Tax Rate (%)	- -	- -	- -	12.82	- -	- -	17.94	24.66	- -	23.36	26.59	25.37	23.29	24.72
Dvd Payout Ratio (%)	- -	- -	- -	- -	317.14	- -	- -	- -	11.02	-12.4	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-4.21	9.59	-20.68	16.79	13.61	11.1	-6.24	3.74	5.93	11.46	10.65	15.3

Credit (USD)

Credit Ratios API ChatGPT

	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	12/31/2012	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	- -	4,956	4,892	4,936	3,924	3,911	3,641	5,129	6,191	5,474	5,311	5,202	5,434	5,723
ST Debt	- -	221	231	254	219	263	269	404	311	314	327	373	367	353
LT Debt	- -	4,735	4,662	4,682	3,706	3,648	3,372	4,725	5,880	5,160	4,984	4,829	5,067	5,370
Total Debt/EBITDA	- -	6.99	7.37	8.38	4.67	4.05	3.65	4.83	17.94	6.83	5.5	3.68	3.54	3.45
Net Debt/EBITDA	- -	6.74	6.85	7.5	4.52	3.93	3.16	4.59	14.66	6.29	4.99	3.28	3.31	3.21
Total Debt/EBIT	- -	15.46	19.39	26	9.37	6.65	5.53	7.34	-80.4	12.91	8.94	5.12	4.94	4.77
Net Debt/EBIT	- -	14.9	18.03	23.28	9.05	6.45	4.8	6.96	-65.66	11.9	8.11	4.55	4.63	4.44
EBITDA to Interest Expense	2.21	2.32	2.3	2.07	3.67	5.68	5.7	5.77	1.45	3.77	3.79	4.36	4.88	5.45
EBITDA-CapEx/Interest Expense	1.27	1.69	1.79	1.41	2.95	4.38	4.36	4.36	0.66	2.48	2.75	3.4	3.8	4.1
EBIT to Interest Expense	1.1	1.07	0.87	1.27	2.06	3.45	3.77	3.8	-0.16	2.04	2.38	3.18	3.56	4.04
Interest Expense	312	306	289	285	229	170	175	184	238	213	255	324	315	305
Common Equity/Total Assets	- -	20.07	17.98	20.27	28.37	30.44	35.15	32.86	28.42	29.83	31.01	36.01	33.7	30.89
Long-Term Debt/Equity (%)	- -	256.83	287.4	249.96	146.03	132.61	104.43	127.39	145.22	120.87	110.88	101.68	111.9	124.68
Long-Term Debt/Capital (%)	- -	69.64	71.56	68.76	57.35	54.76	49.08	53.46	57.42	52.96	50.83	48.53	50.86	53.54
Long-Term Debt/Total Assets (%)	- -	51.55	51.67	50.68	41.43	40.37	36.71	41.86	47.33	41.21	39.02	36.62	37.71	38.51
Total Debt/Equity (%)	- -	268.79	301.63	263.51	154.65	142.17	112.76	138.29	152.9	128.23	118.15	109.54	120.01	132.88
Total Debt/Capital (%)	- -	72.88	75.1	72.49	60.73	58.71	53	58.03	60.46	56.18	54.16	52.28	54.55	57.06
Total Debt/Total Assets (%)	- -	53.95	54.23	53.42	43.88	43.28	39.64	45.44	49.83	43.72	41.58	39.45	40.44	41.05
Net Debt to Equity	- -	259.04	280.44	235.87	149.48	137.84	97.8	131.25	124.87	118.2	107.19	97.39	112.3	123.68
Net Debt/Capital (%)	- -	72.15	73.71	70.23	59.92	57.96	46.67	55.65	53.72	52.59	50.21	47.77	51.35	53.33
EBITDA	690	709	664	589	840	966	998	1,061	345	802	966	1,412	1,537	1,661
EBITDA-CapEx	397	518	517	402	676	745	763	803	156	528	701	1,103	1,196	1,251
Operating Income (Loss)	343	329	252	363	472	587	659	699	-38	435	606	1,031	1,122	1,232

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	12/31/2012	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	- -	0.1	0.19	0.29	0.07	0.06	0.05	0.04	0.42	0.06	0.08	0.09	0.02	0.01
Current Ratio	- -	1.52	1.54	1.7	1.42	1.41	1.43	1.38	1.75	1.41	1.37	1.3	1.21	1.16
Quick Ratio	- -	0.82	0.93	1.03	0.74	0.76	0.75	0.71	1.03	0.69	0.74	0.73	0.66	0.62
CFO/Avg Current Liab	- -	- -	0.22	0.31	0.29	0.38	0.3	0.34	0.19	0.18	0.29	0.39	0.37	0.4
Common Equity/Total Assets	- -	20.07	17.98	20.27	28.37	30.44	35.15	32.86	28.42	29.83	31.01	36.01	33.7	30.89
Long-Term Debt/Equity (%)	- -	256.83	287.4	249.96	146.03	132.61	104.43	127.39	145.22	120.87	110.88	101.68	111.9	124.68
Long-Term Debt/Capital (%)	- -	69.64	71.56	68.76	57.35	54.76	49.08	53.46	57.42	52.96	50.83	48.53	50.86	53.54
Long-Term Debt/Total Assets (%)	- -	51.55	51.67	50.68	41.43	40.37	36.71	41.86	47.33	41.21	39.02	36.62	37.71	38.51
Total Debt/Equity (%)	- -	268.79	301.63	263.51	154.65	142.17	112.76	138.29	152.9	128.23	118.15	109.54	120.01	132.88
Total Debt/Capital (%)	- -	72.88	75.1	72.49	60.73	58.71	53	58.03	60.46	56.18	54.16	52.28	54.55	57.06
Total Debt/Total Assets (%)	- -	53.95	54.23	53.42	43.88	43.28	39.64	45.44	49.83	43.72	41.58	39.45	40.44	41.05
CFO/Total Liabilities	- -	4.39	5.43	7.54	8.57	11.92	10.22	10.03	4.93	5.08	9.24	13.51	13.18	14.21
CFO/CapEx	1.08	1.69	2.73	2.97	3.35	3.39	2.59	2.95	2.19	1.53	2.89	3.69	3.44	3.34
Altman's Z-Score	- -	- -	- -	- -	5.99	6.43	6.42	6.2	4.83	6.04	6.63	7.11	7.66	7.54

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	12/31/2012	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	- -	- -	18.58	18.6	18.63	19.1	18.25	18.51	18.03	23.1	21.46	20	19.88	19.8
Days Sales Outstanding	- -	- -	19.65	19.62	19.59	19.11	20	19.71	20.25	15.8	17.01	18.25	18.36	18.44
Inventory Turnover	- -	- -	17.38	17.67	16.15	16.4	15.98	15.75	14.17	16.78	17.3	18.31	19.43	19.51
Days Inventory Outstanding	- -	- -	21.01	20.66	22.6	22.26	22.84	23.17	25.76	21.75	21.1	19.93	18.78	18.7
Accounts Payable Turnover	- -	- -	16.33	17.14	15.99	15.41	15.06	15.26	14.19	17.53	16.2	15.07	14.65	13.96
Accounts Payable Turnover Days	- -	- -	22.35	21.3	22.83	23.68	24.24	23.92	25.71	20.82	22.53	24.22	24.91	26.15
Cash Conversion Cycle	- -	- -	18.3	18.98	19.36	17.69	18.61	18.96	20.29	16.73	15.58	13.96	12.23	10.99
Inventory to Cash Days	- -	- -	-1.36	-1.04	-3.01	-3.16	-2.85	-3.46	-5.51	-5.95	-4.09	-1.68	-0.42	-0.27
Inventories	- -	1,162	1,051	1,113	1,223	1,208	1,279	1,432	1,273	1,686	1,616	1,600	1,626	1,711
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	1,162	1,051	1,113	1,223	1,208	1,279	1,432	1,273	1,686	1,616	1,600	1,626	1,711

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	12/31/2012	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	- -	- -	- -	- -	5,975	6,695	6,589	9,168	7,178	7,587	7,613	11,152	15,597	16,581
- Cash & Cash Equivalents	- -	180	344	518	131	119	104	90	828	148	211	269	59	41
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	519	534	534	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	4,956	4,892	4,936	3,924	3,911	3,641	5,129	6,191	5,474	5,311	5,202	5,434	5,723
Enterprise Value	- -	- -	- -	- -	9,768	10,487	10,126	14,207	13,060	13,447	13,247	16,085	20,972	22,263
Total Capital	- -	6,800	6,515	6,809	6,462	6,662	6,870	8,838	10,240	9,743	9,806	9,951	9,962	10,030
Total Debt/Capital (%)	- -	72.88	75.1	72.49	60.73	58.71	53	58.03	60.46	56.18	54.16	52.28	54.55	57.06
Total Debt / EV	- -	- -	- -	- -	0.4	0.37	0.36	0.36	0.47	0.41	0.4	0.32	0.26	0.26
EV/Sales	- -	- -	- -	- -	0.43	0.43	0.42	0.55	0.57	0.46	0.39	0.45	0.55	0.56
EV/EBITDA	- -	- -	- -	- -	11.63	10.86	10.15	13.39	37.86	16.77	13.71	11.39	13.64	13.4
EV/EBIT	- -	- -	- -	- -	23.31	17.84	15.39	20.32	- -	31.71	22.3	15.82	19.08	18.57
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	13.46	15.81	- -	23.09	13.91	11.64	14.81	13.93
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	19.56	22.18	- -	43.62	19.28	14.99	19.52	18.73
Diluted Market Cap	- -	- -	- -	- -	5,518	7,028	6,614	9,148	7,146	7,663	7,663	11,369	16,518	17,310
Diluted Enterprise Value	- -	- -	- -	- -	9,311	10,820	10,151	14,187	13,028	13,523	13,297	16,302	21,893	22,992
EV per Share	- -	- -	- -	- -	44.21	48.79	46.66	64.58	59.1	60.3	58.88	65.6	90.98	100.97
TTM Sales	21,665	22,297	23,020	23,128	22,919	24,147	24,175	25,939	22,885	29,487	34,057	35,597	37,877	39,424
TTM EBITDA	690	709	664	589	840	966	998	1,061	345	802	966	1,412	1,537	1,661
TTM Operating Income	343	329	252	363	472	587	659	699	-38	435	606	1,031	1,122	1,232
TTM Cash Flow to Firm	- -	- -	- -	804	- -	- -	753	899	- -	582	952	1,382	1,416	1,599
TTM Free Cash Flow to Firm	- -	- -	- -	617	- -	- -	518	641	- -	308	687	1,073	1,075	1,189

Multiples (USD)

Valuation Multiples API ChatGPT

	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	12/31/2012	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	- -	- -	- -	- -	14.33	13.31	17.69	18.22	31.9	52.84	15.33	13.68	19.83	18.05
EV/EBIT	- -	- -	- -	- -	23.31	17.84	15.39	20.32	- -	31.71	22.3	15.82	19.08	18.57
Enterprise Value	- -	- -	- -	- -	9,768	10,487	10,126	14,207	13,060	13,447	13,247	16,085	20,972	22,263
Low Price	- -	- -	- -	- -	22.15	25.39	26.69	30.55	9.12	30.1	26.01	33.34	44.7	58.6
EV/Sales	- -	- -	- -	- -	0.43	0.43	0.42	0.55	0.57	0.46	0.39	0.45	0.55	0.56
EV/EBITDA	- -	- -	- -	- -	11.63	10.86	10.15	13.39	37.86	16.77	13.71	11.39	13.64	13.4
Price/Earnings	- -	- -	- -	- -	25.77	15.6	16.12	23.61	- -	62.38	33.26	21.81	33.02	25.26
Price/Earnings Average	- -	- -	- -	- -	22.88	13.83	17.62	21.01	- -	65.11	32.34	18.99	27.14	24.59
Price/Earnings High	- -	- -	- -	- -	25.8	15.74	21.53	24.27	- -	75.94	38.13	21.84	35.39	28.25
Price/Earnings Low	- -	- -	- -	- -	21.11	12.72	14.17	17.31	- -	55.2	25.56	15.98	21.81	19.69
Price/Book Value	- -	- -	- -	- -	2.35	2.43	2.04	2.47	2.03	2.03	1.92	2.35	3.44	3.85
Price/Book Value Average	- -	- -	- -	- -	2.09	2.16	2.23	2.2	1.62	2.12	1.87	2.04	2.83	3.75
Price/Book Value High	- -	- -	- -	- -	2.36	2.46	2.72	2.54	2.63	2.47	2.2	2.35	3.69	4.31
Price/Book Value Low	- -	- -	- -	- -	1.93	1.98	1.79	1.81	0.57	1.8	1.48	1.72	2.28	3
Price/Tangible Book Value	- -	- -	- -	- -	-3.4	-4.24	-6.2	-4.62	-2.39	-2.79	-3.11	-6.37	-7.52	-7.31
Price/Tangible Book Value Average	- -	- -	- -	- -	-3.02	-3.76	-6.78	-4.11	-1.9	-2.91	-3.02	-5.55	-6.18	-7.12
Price/Tangible Book Value High	- -	- -	- -	- -	-3.4	-4.28	-8.28	-4.75	-3.09	-3.4	-3.56	-6.38	-8.06	-8.18
Price/Tangible Book Value Low	- -	- -	- -	- -	-2.78	-3.45	-5.45	-3.38	-0.67	-2.47	-2.39	-4.67	-4.97	-5.7
Price/Sales	- -	- -	- -	- -	0.24	0.29	0.27	0.35	0.31	0.26	0.22	0.31	0.43	0.43
Price/Sales Average	- -	- -	- -	- -	0.21	0.25	0.3	0.31	0.25	0.27	0.22	0.27	0.35	0.42
Price/Sales High	- -	- -	- -	- -	0.24	0.29	0.36	0.36	0.4	0.31	0.26	0.31	0.46	0.48
Price/Sales Low	- -	- -	- -	- -	0.19	0.23	0.24	0.26	0.09	0.23	0.17	0.22	0.28	0.34
Price/Cash Flow	- -	- -	- -	- -	9.86	9.25	10.78	11.96	17.3	18.01	9.91	9.54	13.89	12.47
Price/Cash Flow Average	- -	- -	- -	- -	8.75	8.2	11.78	10.64	13.75	18.8	9.64	8.31	11.42	12.14
Price/Cash Flow High	- -	- -	- -	- -	9.87	9.33	14.39	12.29	22.34	21.93	11.36	9.56	14.89	13.95
Price/Cash Flow Low	- -	- -	- -	- -	8.07	7.54	9.47	8.77	4.86	15.94	7.62	7	9.18	9.72
Price/Free Cash Flow Average	- -	- -	- -	- -	12.72	11.8	19.33	16.22	25.36	55.16	14.9	11.91	16.3	17.57
Price/Free Cash Flow High	- -	- -	- -	- -	14.35	13.43	23.61	18.73	41.19	64.33	17.57	13.7	21.26	20.19
Price/Free Cash Flow Low	- -	- -	- -	- -	11.74	10.85	15.54	13.36	8.95	46.76	11.78	10.03	13.1	14.07
EV/Sales Average	- -	- -	- -	- -	0.4	0.4	0.44	0.51	0.51	0.47	0.38	0.41	0.48	0.55
EV/Sales High	- -	- -	- -	- -	0.43	0.44	0.51	0.56	0.66	0.51	0.42	0.45	0.58	0.61
EV/Sales Low	- -	- -	- -	- -	0.38	0.38	0.39	0.45	0.35	0.43	0.34	0.37	0.41	0.47
EV/EBITDA Average	- -	- -	- -	- -	10.83	10.07	10.76	12.44	33.59	17.18	13.5	10.37	11.84	13.14
EV/EBITDA High	- -	- -	- -	- -	11.64	10.92	12.36	13.63	43.91	18.82	14.87	11.4	14.38	14.58
EV/EBITDA Low	- -	- -	- -	- -	10.34	9.58	9.35	11.08	22.89	15.68	11.89	9.28	10.2	11.2
EV/EBIT Average	- -	- -	- -	- -	21.71	16.54	16.32	18.88	- -	32.5	21.95	14.4	16.56	18.2
EV/EBIT High	- -	- -	- -	- -	23.33	17.94	18.75	20.69	- -	35.6	24.18	15.83	20.11	20.2
EV/EBIT Low	- -	- -	- -	- -	20.73	15.73	14.18	16.83	- -	29.65	19.34	12.89	14.27	15.52
Last Price	- -	- -	- -	- -	27.04	31.15	30.37	41.67	32.48	34.02	33.84	45.48	67.67	75.2
High Price	- -	- -	- -	- -	27.08	31.43	40.54	42.84	41.93	41.41	38.79	45.54	72.54	84.1
Enterprise Value Average	- -	- -	- -	- -	9,098	9,726	10,740	13,197	11,588	13,778	13,038	14,645	18,194	21,819
Enterprise Value High	- -	- -	- -	- -	9,776	10,547	12,335	14,463	15,150	15,095	14,362	16,100	22,096	24,225
Enterprise Value Low	- -	- -	- -	- -	8,686	9,251	9,328	11,761	7,897	12,573	11,486	13,107	15,677	18,603

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	12/31/2012	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	222	214	214	214	221	215	217	220	221	223	225	245	231	221
Diluted Weighted Avg Shares	193	193	193	193	204	226	218	220	220	225	226	250	244	230
Basic Weighted Avg Shares	191	191	191	191	200	222	216	218	220	222	224	239	241	227
Revenue per Share	113.28	116.59	120.37	120.93	114.52	108.58	111.86	118.93	104.02	132.91	151.97	148.78	157.15	173.6
EBITDA per Share	3.61	3.71	3.47	3.08	4.2	4.34	4.62	4.86	1.57	3.61	4.31	5.9	6.38	7.31
Operating Income per Share	1.8	1.72	1.32	1.9	2.36	2.64	3.05	3.21	-0.17	1.96	2.7	4.31	4.65	5.42
Basic EPS, GAAP	-0.27	-0.3	-0.38	0.88	1.05	2	1.88	1.77	-1.15	0.55	1.02	2.09	2.05	2.98
Basic EPS from Cont Ops	-0.27	-0.3	-0.38	0.88	1.05	2	1.88	1.77	-1.03	0.74	1.18	2.11	2.05	2.98
Diluted EPS, GAAP	-0.27	-0.3	-0.38	0.87	1.03	1.97	1.87	1.75	-1.15	0.54	1.01	2	2.02	2.94
Diluted EPS from Cont Ops	-0.27	-0.3	-0.38	0.87	1.03	1.97	1.87	1.75	-1.03	0.73	1.17	2.02	2.02	2.94
Dividend per Share	- -	- -	- -	- -	3.33	- -	- -	- -	- -	0.13	0.17	0.03	- -	- -
Cash Flow per Share	1.65	1.68	2.1	2.91	2.74	3.37	2.82	3.48	1.88	1.89	3.41	4.76	4.87	6.03
Free Cash Flow per Basic Share	0.12	0.69	1.33	1.93	1.92	2.37	1.73	2.3	1.02	0.65	2.23	3.47	3.46	4.22
Cash & Equivalents per Share	- -	0.84	1.61	2.42	0.59	0.55	0.48	0.41	3.75	0.66	0.94	1.1	0.26	0.19
Book Value per Share	- -	8.63	7.59	8.77	11.49	12.8	14.88	16.86	15.97	16.75	17.6	19.37	19.64	19.53
Tangible Book Value per Share	- -	-12.85	-13.18	-11.61	-7.96	-7.35	-4.89	-9.03	-13.57	-12.2	-10.88	-7.14	-9	-10.29