Beazer Homes USA, Inc. (BZH) · 10+ Years of Financial Ratios

Profitability	2009 Y	2010 Y	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
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	99.92
Return on Assets (%)	-8.11	-1.73	-10.56	-7.34	-1.71	1.7	15.34	0.2	1.43	-2.09	-3.89	2.63	5.97	10.19	6.8
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	0.39	2.83	-4.26	- -	5.98	13.48	22.06	13.74
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	0.69	2.87	-3.82	- -	3.42	7.07	11.78	7.64
Gross Margin (%)	2.07	8.48	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
EBITDA Margin (%)	-20.61	-9.94	-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
Operating Margin (%)	-22.48	-11.27	-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
Incremental Operating Margin (%)	- -	- -	- -	- -	31.68	16.13	-2.51	3.97	2.99	10.17	- -	429.62	512.34	71.1	86.42
Pretax Margin (%)	-18.56	-14.68	-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
Profit Margin (%)	-18.84	-3.37	-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
Net Income to Common Margin (%)	-18.84	-3.37	-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
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	76.02	7.78	191.12	- -	25.21	14.99	19.44	13.12
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	99.92

Credit	2009 Y	2010 Y	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
Total Debt	1,479	1,242	1,494	1,498	1,512	1,535	1,528	1,332	1,327	1,231	1,178	1,146	1,068	995	997
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	1,479	1,242	1,494	1,498	1,512	1,535	1,528	1,332	1,327	1,231	1,178	1,146	1,068	995	997
Total Debt/EBITDA	-7.14	-12.37	-12.29	-30.88	37.76	22.26	23.54	18.22	17.43	12.91	-15.68	12.1	6.64	3.48	5.26
Net Debt/EBITDA	-4.69	-6.72	-9.2	-20.83	25.16	17.56	19.66	15.09	13.6	11.45	-14.26	8.48	5.02	2.69	3.34
Total Debt/EBIT	-6.54	-10.91	-11.3	-24.14	55.47	27.57	29.63	22.45	21.36	15.1	-13.11	14.49	7.27	3.65	5.62
Net Debt/EBIT	-4.3	-5.93	-8.46	-16.28	36.97	21.75	24.75	18.59	16.66	13.38	-11.92	10.15	5.5	2.82	3.57
EBITDA to Interest Expense	2.5	1.35	-1.66	-0.68	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	2.58	1.5	-1.94	-0.92	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	2.72	1.53	-1.8	-0.87	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	-83	-74	73	71	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-9.24	-11.64	-21.56	-28.84	-30.48	-27.65	-9.38	-10.05	-8.58	-11.09	-16.12	-13.12	-6.8	3.53	9.87
Long-Term Debt/Equity (%)	752.23	312.82	753.21	571.29	628.64	550.1	242.42	207.18	194.51	191.18	218.71	193.22	147.36	105.89	90.4
Long-Term Debt/Capital (%)	114.52	121.7	139.93	161.71	166.8	159.24	117.46	120.05	116.77	123.71	136.57	129.82	115.24	92.6	80.73
Long-Term Debt/Total Assets (%)	72.86	65.28	75.56	75.58	76.11	74.31	63.12	60.18	59.77	57.86	60.19	57.09	51.38	44.17	41.35
Total Debt/Equity (%)	752.23	312.82	753.21	571.29	628.64	550.1	242.42	207.18	194.51	191.18	218.71	193.22	147.36	105.89	90.4
Total Debt/Capital (%)	114.52	121.7	139.93	161.71	166.8	159.24	117.46	120.05	116.77	123.71	136.57	129.82	115.24	92.6	80.73
Total Debt/Total Assets (%)	72.86	65.28	75.56	75.58	76.11	74.31	63.12	60.18	59.77	57.86	60.19	57.09	51.38	44.17	41.35
Net Debt to Equity	494.11	169.84	563.78	385.29	418.92	433.97	202.51	171.58	151.7	169.47	198.9	135.39	111.37	81.85	57.35
Net Debt/Capital (%)	123.92	139.46	160.36	230.34	250.61	189.25	121.64	125.26	122.57	127.59	141.73	144.67	118.69	89.45	71.1
EBITDA	-207	-100	-122	-49	40	69	65	73	76	95	-75	95	161	286	189
EBITDA-CapEx	-214	-111	-142	-66	29	54	49	61	64	78	-96	84	146	271	169
Operating Income (Loss)	-226	-114	-132	-62	27	56	52	59	62	82	-90	79	147	272	177

Liquidity	2009 Y	2010 Y	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
Cash Ratio	7.22	10.06	5.1	2.25	6.02	3.05	2.22	1.09	2.82	1.11	0.81	1.69	1.85	1.49	2.24
Current Ratio	27.23	34.08	25.93	8.68	22.58	18.67	17.98	8.91	18.2	14.79	12.64	8.9	13.58	14.17	14.18
Quick Ratio	7.76	10.81	5.55	2.39	6.32	3.38	2.68	1.35	3.17	1.3	1.05	1.84	2.12	1.81	2.54
CFO/Avg Current Liab	0.1	1.13	-2.84	-0.14	-1.16	-1.69	-0.74	1.01	0.61	0.26	0.88	1.78	0.19	0.59	1.2
Common Equity/Total Assets	-9.24	-11.64	-21.56	-28.84	-30.48	-27.65	-9.38	-10.05	-8.58	-11.09	-16.12	-13.12	-6.8	3.53	9.87
Long-Term Debt/Equity (%)	752.23	312.82	753.21	571.29	628.64	550.1	242.42	207.18	194.51	191.18	218.71	193.22	147.36	105.89	90.4
Long-Term Debt/Capital (%)	114.52	121.7	139.93	161.71	166.8	159.24	117.46	120.05	116.77	123.71	136.57	129.82	115.24	92.6	80.73
Long-Term Debt/Total Assets (%)	72.86	65.28	75.56	75.58	76.11	74.31	63.12	60.18	59.77	57.86	60.19	57.09	51.38	44.17	41.35
Total Debt/Equity (%)	752.23	312.82	753.21	571.29	628.64	550.1	242.42	207.18	194.51	191.18	218.71	193.22	147.36	105.89	90.4
Total Debt/Capital (%)	114.52	121.7	139.93	161.71	166.8	159.24	117.46	120.05	116.77	123.71	136.57	129.82	115.24	92.6	80.73
Total Debt/Total Assets (%)	72.86	65.28	75.56	75.58	76.11	74.31	63.12	60.18	59.77	57.86	60.19	57.09	51.38	44.17	41.35
CFO/Total Liabilities	5.12	4.63	-10.06	-1.21	-10	-8.98	-4.53	10.38	6.23	2.04	8.01	20.44	2.34	6.18	13.61
CFO/CapEx	13.34	6.42	-8.72	-1.2	-16.23	-11.03	-5.08	13.34	7.71	1.78	5.32	27.17	2.16	5.39	8.76
Altman's Z-Score	1.17	1.41	0.99	1.16	1.51	1.66	1.71	1.82	2.03	2.1	1.83	2.1	2.4	2.64	2.69

Working Capital	2009 Y	2010 Y	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
Accounts Receivable Turnover	26.82	33.08	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
Days Sales Outstanding	13.61	11.03	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
Inventory Turnover	0.66	0.75	0.59	0.78	0.89	0.83	0.83	0.93	1.03	1.09	1.2	1.25	1.22	1.1	1.01
Days Inventory Outstanding	550.63	488.16	616.67	466.88	412.34	437.15	438.95	390.98	354.22	335.05	303.57	292.81	299.85	332.23	361.47
Accounts Payable Turnover	8.11	12.28	11.62	11.55	16.67	15.24	13.57	12.83	15.19	16.63	13.46	12.35	14.21	14.55	11.97
Accounts Payable Turnover Days	45.02	29.73	31.4	31.6	21.9	23.95	26.9	28.45	24.03	21.95	27.12	29.56	25.69	25.08	30.5
Cash Conversion Cycle	519.22	469.46	600.25	444.88	397.1	420.28	421.78	373.1	338.71	318.38	280.91	267.22	278.04	312	337.71
Inventory to Cash Days	-537.02	-477.12	-601.69	-457.28	-405.69	-430.08	-429.21	-380.4	-345.69	-329.77	-299.11	-288.84	-295.97	-327.38	-354.73
Inventories	1,318	1,154	1,192	1,112	1,314	1,561	1,698	1,569	1,543	1,692	1,504	1,351	1,502	1,738	1,756
Raw Materials	460	419	398	377	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	746	691	747	643	841	1,069	1,187	1,120	1,205	1,385	1,246	- -	- -	- -	- -
Finished Goods	60	44	47	41	1,252	1,470	1,574	1,431	1,404	1,548	1,368	1,231	1,395	1,629	1,644
Other Inventory	53	- -	- -	51	-779	-977	-1,064	-982	-1,066	-1,240	-1,109	120	107	109	113

Enterprise Value	2009 Y	2010 Y	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
Market Capitalization	235	315	120	447	447	468	440	387	608	356	452	407	560	309	811
- Cash & Cash Equivalents	507	537	370	488	504	324	252	229	292	140	107	328	247	215	346
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,479	1,242	1,494	1,498	1,512	1,535	1,528	1,332	1,327	1,231	1,178	1,146	1,068	995	997
Enterprise Value	1,206	1,020	1,244	1,457	1,455	1,679	1,716	1,490	1,643	1,448	1,524	1,225	1,382	1,089	1,463
Total Capital	1,291	1,021	1,068	926	907	964	1,301	1,109	1,137	995	863	883	927	1,074	1,235
Total Debt/Capital (%)	114.52	121.7	139.93	161.71	166.8	159.24	117.46	120.05	116.77	123.71	136.57	129.82	115.24	92.6	80.73
Total Debt / EV	1.23	1.22	1.2	1.03	1.04	0.91	0.89	0.89	0.81	0.85	0.77	0.94	0.77	0.91	0.68
EV/Sales	1.2	1.01	1.68	1.45	1.13	1.15	1.05	0.82	0.86	0.69	0.73	0.58	0.65	0.47	0.66
EV/EBITDA	- -	- -	- -	- -	36.34	24.35	26.44	20.37	21.58	15.18	- -	12.93	8.59	3.81	7.72
EV/EBIT	- -	- -	- -	- -	53.38	30.15	33.27	25.11	26.45	17.75	- -	15.49	9.41	4	8.25
EV/Cash Flow to Firm	82.49	18.64	- -	42.55	- -	- -	- -	9.14	17.13	47.8	13.41	4.24	43.66	13.43	8.22
EV/Free Cash Flow to Firm	55.69	15.56	- -	28.23	- -	- -	- -	8.5	15.17	30.6	11.29	4.09	29.85	11.33	7.37
Diluted Market Cap	228	50	118	335	437	548	428	372	588	342	448	393	545	308	796
Diluted Enterprise Value	1,199	755	1,241	1,346	1,445	1,759	1,704	1,475	1,623	1,433	1,519	1,211	1,367	1,088	1,447
EV per Share	151.53	67.39	82.29	59.22	57.64	61.8	52.55	45.04	49.03	43.19	49.26	39.5	44.16	35.27	46.66
TTM Sales	1,005	1,010	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
TTM EBITDA	-207	-100	-122	-49	40	69	65	73	76	95	-75	95	161	286	189
TTM Operating Income	-226	-114	-132	-62	27	56	52	59	62	82	-90	79	147	272	177
TTM Cash Flow to Firm	15	55	-104	34	-175	-160	-81	163	96	30	114	289	32	81	178
TTM Free Cash Flow to Firm	22	66	-84	52	-164	-146	-65	175	108	47	135	300	46	96	198

Multiples	2009 Y	2010 Y	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
Price/Earnings	- -	- -	- -	- -	- -	12.92	1.08	79.21	18.22	- -	- -	7.46	4.4	1.38	4.95
Price/Earnings Average	-0.49	-1.62	-1.43	-1.77	-12.6	14.9	1.43	68.43	13.35	-11.77	-4.31	6.72	4.46	2.29	3.64
Price/Earnings High	-1.24	-2.32	-2.12	-2.4	-16.2	18.2	1.67	103.94	18.09	-15.46	-5.6	9.44	6.16	3.21	6.41
Price/Earnings Low	-0.05	-1.13	-0.54	-0.88	-9.57	11.52	1.07	42.82	9.78	-7.44	-3.18	2.63	2.99	1.33	1.86
Price/Book Value	-1.25	-1.42	-0.28	-0.78	-0.74	-0.82	-1.94	-1.74	-3.19	-1.51	-1.43	-1.54	-3.97	3.89	3.41
Price/Book Value Average	-0.51	-1.57	-0.7	-0.6	-0.72	-0.94	-2.56	-1.5	-2.34	-2.36	-1.1	-1.39	-4.03	6.45	2.5
Price/Book Value High	-1.29	-2.25	-1.04	-0.81	-0.93	-1.15	-2.99	-2.28	-3.17	-3.1	-1.43	-1.95	-5.56	9.05	4.41
Price/Book Value Low	-0.05	-1.1	-0.27	-0.3	-0.55	-0.73	-1.92	-0.94	-1.71	-1.49	-0.81	-0.55	-2.7	3.76	1.28
Price/Tangible Book Value	1.19	0.79	0.61	1.7	1.86	1.68	0.7	0.6	0.89	0.56	0.86	0.7	0.79	0.33	0.74
Price/Tangible Book Value Average	0.48	0.88	1.51	1.3	1.82	1.93	0.92	0.52	0.65	0.88	0.66	0.63	0.8	0.55	0.55
Price/Tangible Book Value High	1.23	1.26	2.24	1.77	2.34	2.36	1.08	0.79	0.88	1.15	0.85	0.88	1.1	0.77	0.96
Price/Tangible Book Value Low	0.05	0.61	0.57	0.65	1.38	1.49	0.69	0.33	0.48	0.55	0.49	0.25	0.53	0.32	0.28
Price/Sales	0.23	0.05	0.16	0.33	0.34	0.3	0.23	0.2	0.3	0.16	0.21	0.18	0.25	0.13	0.36
Price/Sales Average	0.09	0.05	0.4	0.26	0.33	0.35	0.3	0.18	0.22	0.25	0.16	0.16	0.25	0.22	0.26
Price/Sales High	0.23	0.08	0.59	0.35	0.43	0.43	0.35	0.27	0.3	0.33	0.21	0.23	0.35	0.31	0.46
Price/Sales Low	0.01	0.04	0.15	0.13	0.25	0.27	0.23	0.11	0.16	0.16	0.12	0.06	0.17	0.13	0.13
Price/Cash Flow	2.43	0.71	-0.66	-16.09	-2.5	-2.77	-4.59	2.28	6.04	11.28	3.94	1.35	16.95	3.76	4.41
Price/Cash Flow Average	0.98	0.79	-1.64	-12.33	-2.44	-3.19	-6.08	1.97	4.43	17.63	3.02	1.21	17.2	6.22	3.24
Price/Cash Flow High	2.5	1.13	-2.43	-16.75	-3.14	-3.9	-7.08	2.99	6	23.17	3.92	1.7	23.73	8.73	5.71
Price/Cash Flow Low	0.1	0.55	-0.62	-6.12	-1.86	-2.47	-4.54	1.23	3.24	11.14	2.23	0.48	11.53	3.63	1.66
Price/Free Cash Flow	2.26	0.62	-0.74	-96.3	-2.67	-3.75	-6.57	2.12	5.43	7.22	3.32	1.31	11.77	3.21	4.01
Price/Free Cash Flow Average	0.91	0.68	-1.85	-73.8	-2.6	-4.33	-8.7	1.83	3.98	11.29	2.54	1.18	11.95	5.31	2.95
Price/Free Cash Flow High	2.33	0.98	-2.75	-100.28	-3.35	-5.29	-10.14	2.78	5.39	14.83	3.3	1.66	16.49	7.46	5.19
Price/Free Cash Flow Low	0.1	0.48	-0.7	-36.61	-1.98	-3.34	-6.5	1.15	2.91	7.13	1.88	0.46	8.01	3.1	1.5
EV/Sales	1.2	1.01	1.68	1.45	1.13	1.15	1.05	0.82	0.86	0.69	0.73	0.58	0.65	0.47	0.66
EV/Sales Average	1.06	1.04	1.92	1.34	1.12	1.2	1.14	0.79	0.77	0.78	0.68	0.56	0.65	0.56	0.57
EV/Sales High	1.21	1.19	2.11	1.47	1.22	1.28	1.2	0.88	0.86	0.87	0.73	0.63	0.75	0.65	0.77
EV/Sales Low	0.98	0.94	1.67	1.17	1.04	1.11	1.05	0.72	0.71	0.69	0.64	0.45	0.56	0.47	0.43
EV/EBITDA	- -	- -	- -	- -	36.34	24.35	26.44	20.37	21.58	15.18	- -	12.93	8.59	3.81	7.72
EV/EBITDA Average	-5.15	-10.49	-11.71	-27.88	36.08	25.39	28.63	19.65	19.45	17.29	-18.88	12.5	8.64	4.52	6.59
EV/EBITDA High	-5.86	-12	-12.9	-30.41	39.2	27.12	30.12	22.02	21.52	19.12	-20.25	14.07	9.99	5.24	8.98
EV/EBITDA Low	-4.74	-9.44	-10.18	-24.33	33.46	23.61	26.36	17.94	17.88	15.14	-17.67	10.15	7.48	3.77	5.05
EV/EBIT	- -	- -	- -	- -	53.38	30.15	33.27	25.11	26.45	17.75	- -	15.49	9.41	4	8.25
EV/EBIT Average	-4.72	-9.26	-10.76	-21.8	53	31.44	36.03	24.22	23.83	20.21	-15.78	14.98	9.47	4.74	7.04
EV/EBIT High	-5.37	-10.58	-11.86	-23.77	57.58	33.59	37.9	27.14	26.37	22.36	-16.93	16.85	10.94	5.5	9.6
EV/EBIT Low	-4.34	-8.33	-9.36	-19.02	49.14	29.24	33.18	22.12	21.91	17.7	-14.77	12.16	8.19	3.96	5.39
Last Price	29.5	20.8	7.95	18.15	17.72	17.22	13.46	11.69	18.14	10.63	14.62	13.11	17.91	10.01	25.88
High Price	30.35	33	29.4	18.9	22.26	24.26	20.78	15.34	18.01	21.83	14.55	16.59	25.08	23.27	33.5
Low Price	1.25	16.05	7.5	6.9	13.15	15.35	13.32	6.32	9.74	10.5	8.27	4.63	12.18	9.67	9.71
Enterprise Value	1,206	1,020	1,244	1,457	1,455	1,679	1,716	1,490	1,643	1,448	1,524	1,225	1,382	1,089	1,463
Enterprise Value Average	1,066	1,054	1,424	1,353	1,445	1,751	1,859	1,437	1,481	1,648	1,418	1,185	1,390	1,292	1,248
Enterprise Value High	1,213	1,205	1,568	1,475	1,570	1,870	1,955	1,610	1,639	1,823	1,522	1,333	1,606	1,499	1,702
Enterprise Value Low	981	948	1,237	1,180	1,340	1,628	1,712	1,312	1,362	1,443	1,327	962	1,203	1,079	956

Per Share Data Items	2009 Y	2010 Y	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
Shares Outstanding	8	15	15	25	25	27	33	33	34	34	31	31	31	31	31
Diluted Weighted Avg Shares	8	2	15	18	25	32	32	32	32	32	31	30	30	31	31
Basic Weighted Avg Shares	8	2	15	18	25	26	28	32	32	32	31	30	30	30	30
Revenue per Share	129.91	422.17	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
EBITDA per Share	-26.77	-41.98	-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
Operating Income per Share	-29.21	-47.58	-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
Basic EPS, GAAP	-24.47	-14.23	-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
Basic EPS from Cont Ops	-23.01	-12.51	-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
Diluted EPS, GAAP	-24.47	-14.23	-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
Diluted EPS from Cont Ops	-23.01	-12.51	-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
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	12.13	29.13	-12.09	-1.13	-7.08	-6.22	-2.93	5.13	3	0.94	3.71	9.73	1.06	2.66	5.87
Free Cash Flow per Basic Share	11.22	24.6	-13.48	-2.07	-7.52	-6.79	-3.51	4.74	2.61	0.41	3.01	9.37	0.57	2.17	5.2
Cash & Equivalents per Share	63.74	35.49	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
Book Value per Share	-23.56	-14.64	-28.2	-23.24	-23.99	-21.02	-6.95	-6.73	-5.69	-7.04	-10.2	-8.49	-4.51	2.57	7.59
Tangible Book Value per Share	24.7	26.24	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

Beazer Homes USA, Inc.

BZH US

27.75