Armstrong World Industries Inc Financial Ratios — AWI 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 (%)	10.12	14.2	13.52	9.65	13.29	20.23	34.88	57.62	72.6	-24.3	37.75	38.48	39.72	39.28	37.24
Return on Assets (%)	3.8	4.49	3.26	2.31	3.56	4.71	6.59	10.02	12.88	-6.17	10.69	11.95	13.32	15.07	16.39
Return on Capital (%)	7.14	8.9	7.83	5.15	7.05	9.48	12.85	18.7	23.88	- -	16.74	18.56	20.4	22.81	24.29
Return on Invested Capital (%)	7.06	10.2	9.61	6.14	5.56	8.9	20.08	16.82	24.96	- -	16.52	17.89	19.76	22.05	24.13
Gross Margin (%)	23.79	24.45	23.46	29.6	38.01	36.67	35.3	34.19	38.06	35.55	36.65	36.42	38.37	40.23	40.64
EBITDA Margin (%)	12.99	16.37	14.82	25.3	34.19	34.05	37.26	33.71	37.52	36.16	32.22	29.39	31.88	33.03	34.01
Operating Margin (%)	7.12	9.43	8.15	10.28	15.55	14.67	19.79	17.89	21.27	18.13	15.68	17.2	18.11	18.89	19.69
Incremental Operating Margin (%)	112.28	- -	- -	5.93	1.59	- -	95.91	- -	73.73	50.3	2.12	30.51	36.07	25.65	26.33
Pretax Margin (%)	7.12	9.66	7.86	11.47	11.75	17.99	24.85	24.88	28.84	-13.52	21.93	20.89	23.03	24.01	24.7
Profit Margin (%)	4.13	5.41	3.72	4.93	11.7	12.5	13.38	19.06	20.66	-10.58	16.56	16.45	17.28	18.32	19.05
Net Income to Common Margin (%)	4.13	5.41	3.72	4.93	11.7	12.5	13.38	19.06	20.66	-10.58	16.56	16.45	17.28	18.32	19.05
Effective Tax Rate (%)	41.8	32.4	35.93	46.7	38.79	34.06	0.68	21.88	19.07	- -	23.65	22.4	24.97	23.68	22.88
Dvd Payout Ratio (%)	0.27	319.74	1.1	1.64	2.07	- -	- -	4.54	14.69	-46.61	22.34	22.11	20.96	19.1	17.88
Sustainable Growth Rate (%)	10.09	-31.2	13.37	9.49	13.01	20.23	34.88	55	61.93	-35.62	29.32	29.97	31.4	31.77	30.58

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	843	1,071	1,067	1,043	988	874	850	820	646	756	672	687	640	600	494
ST Debt	20	33	24	40	52	25	33	55	12	32	33	8	32	34	27
LT Debt	823	1,038	1,043	1,003	936	849	818	765	635	724	639	679	608	566	467
Total Debt/EBITDA	2.38	2.69	2.85	3.18	3.59	3.06	2.55	2.49	1.66	2.23	1.88	1.9	1.55	1.26	0.9
Net Debt/EBITDA	1.02	1.85	2.55	2.62	2.83	2.57	2.07	1.5	1.45	1.71	1.5	1.5	1.25	0.93	0.53
Total Debt/EBIT	3.52	3.76	4.02	5.26	6.29	4.46	3.49	3.29	2.04	2.97	2.58	2.47	1.98	1.6	1.15
Net Debt/EBIT	1.51	2.58	3.59	4.33	4.96	3.74	2.83	1.98	1.78	2.27	2.05	1.96	1.59	1.19	0.68
EBITDA to Interest Expense	7.29	7.42	5.45	7.12	6.17	5.76	9.41	8.39	10.14	14.06	15.57	13.37	11.7	12	16.71
EBITDA-CapEx/Interest Expense	4.19	3.71	2.34	2.27	2.35	3.65	6.87	6.55	8.29	11.76	12.08	10.61	9.32	9.92	13.39
EBIT to Interest Expense	4	4.27	3	2.89	2.81	2.48	4.99	4.45	5.75	7.05	7.58	7.83	6.64	6.86	9.67
Interest Expense	49	54	69	46	45	50	35	39	38	24	23	27	35	40	33
Common Equity/Total Assets	37.74	25.19	23.08	24.91	28.61	15.15	22.38	12.29	24.44	26.24	30.39	31.71	35.39	41.09	46.8
Long-Term Debt/Equity (%)	72.81	144.35	154.87	154.52	121.77	318.54	195.02	338.41	173.91	160.55	122.92	126.9	102.75	74.69	51.83
Long-Term Debt/Capital (%)	41.7	57.99	59.93	59.29	53.28	74.44	64.41	73.13	62.77	60	53.62	55.56	49.35	41.67	33.47
Long-Term Debt/Total Assets (%)	27.48	36.37	35.75	38.49	34.84	48.27	43.65	41.6	42.5	42.12	37.36	40.24	36.36	30.69	24.25
Total Debt/Equity (%)	74.59	148.94	158.42	160.62	128.55	327.93	202.77	362.74	177.06	167.6	129.23	128.41	108.21	79.24	54.84
Total Debt/Capital (%)	42.72	59.83	61.3	61.63	56.25	76.63	66.97	78.39	63.91	62.63	56.38	56.22	51.97	44.21	35.42
Total Debt/Total Assets (%)	28.15	37.52	36.57	40	36.78	49.69	45.38	44.6	43.27	43.97	39.27	40.72	38.29	32.56	25.66
Net Debt to Equity	32.07	102.16	141.74	132.08	101.33	274.66	164.7	218.63	154.97	128.32	102.62	101.89	87.19	58.88	32.64
Net Debt/Capital (%)	24.28	50.53	58.63	56.91	50.33	73.31	62.22	68.62	58.56	54.09	48.78	48.84	44.43	34.89	22.93
EBITDA	354	398	375	328	275	285	333	329	390	339	357	362	413	478	551
EBITDA-CapEx	203	199	161	105	105	181	243	257	318	283	277	288	329	395	442
Operating Income (Loss)	194	229	206	133	125	123	177	175	221	170	174	212	235	273	319

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	1.25	0.88	0.27	0.48	0.5	0.63	0.59	0.59	0.29	0.79	0.47	0.58	0.36	0.32	0.42
Current Ratio	3.13	2.65	2.15	2.09	2.02	1.81	2.4	1.31	1.57	1.81	1.54	1.95	1.61	1.4	1.46
Quick Ratio	1.88	1.45	0.81	0.99	0.78	1	1.04	0.74	1.03	1.26	1	1.21	0.94	0.87	0.91
CFO/Avg Current Liab	0.52	0.57	0.54	0.52	0.49	0.15	0.69	0.5	0.52	1.34	0.98	0.93	1.24	1.2	1.37
Common Equity/Total Assets	37.74	25.19	23.08	24.91	28.61	15.15	22.38	12.29	24.44	26.24	30.39	31.71	35.39	41.09	46.8
Long-Term Debt/Equity (%)	72.81	144.35	154.87	154.52	121.77	318.54	195.02	338.41	173.91	160.55	122.92	126.9	102.75	74.69	51.83
Long-Term Debt/Capital (%)	41.7	57.99	59.93	59.29	53.28	74.44	64.41	73.13	62.77	60	53.62	55.56	49.35	41.67	33.47
Long-Term Debt/Total Assets (%)	27.48	36.37	35.75	38.49	34.84	48.27	43.65	41.6	42.5	42.12	37.36	40.24	36.36	30.69	24.25
Total Debt/Equity (%)	74.59	148.94	158.42	160.62	128.55	327.93	202.77	362.74	177.06	167.6	129.23	128.41	108.21	79.24	54.84
Total Debt/Capital (%)	42.72	59.83	61.3	61.63	56.25	76.63	66.97	78.39	63.91	62.63	56.38	56.22	51.97	44.21	35.42
Total Debt/Total Assets (%)	28.15	37.52	36.57	40	36.78	49.69	45.38	44.6	43.27	43.97	39.27	40.72	38.29	32.56	25.66
CFO/Total Liabilities	10.71	10.3	9.53	10.67	10.62	3.31	11.72	12.6	16.19	17.26	15.73	15.83	21.61	24.58	34.72
CFO/CapEx	1.33	1.11	1	0.94	1.19	0.47	1.9	2.83	2.56	3.95	2.35	2.44	2.79	3.22	3.25
Altman's Z-Score	2.53	2.49	2.42	1.99	1.7	2.51	3.29	3.14	5.59	4.31	5.65	5.03	6.17	7.33	8.99

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	10.55	10.14	11.23	6	4.97	9.8	14.93	14.64	13.59	11.69	12.12	11.63	12.36	12.3	12.3
Days Sales Outstanding	34.6	36.01	32.5	60.87	73.38	37.25	24.45	24.92	26.86	31.23	30.11	31.39	29.52	29.68	29.68
Inventory Turnover	5.36	4.92	5.59	2.77	2.28	7.15	11.48	11.16	9.92	8.05	8.17	7.83	7.46	8.08	8.21
Days Inventory Outstanding	68.12	74.19	65.28	131.71	159.76	51.04	31.78	32.7	36.81	45.34	44.7	46.6	48.93	45.16	44.46
Accounts Payable Turnover	7.47	8.59	8.43	4.06	1.5	4.85	8.59	8.67	8.05	7.68	7.59	7.63	8.08	8.84	8.52
Accounts Payable Turnover Days	48.83	42.49	43.29	89.93	242.62	75.26	42.51	42.11	45.35	47.55	48.11	47.86	45.15	41.29	42.86
Cash Conversion Cycle	53.88	67.71	54.49	102.65	-9.49	13.03	13.72	15.51	18.32	29.01	26.7	30.13	33.3	33.55	31.29
Inventory to Cash Days	-33.53	-38.18	-32.78	-70.84	-86.38	-13.79	-7.34	-7.78	-9.95	-14.11	-14.59	-15.21	-19.41	-15.48	-14.78
Inventories	376	370	322	336	101	47	54	61	69	82	90	110	104	110	125
Raw Materials	111	108	112	134	32	21	26	28	35	42	48	63	67	69	73
Work In Process	25	28	21	23	4	3	3	4	4	6	6	7	5	7	12
Finished Goods	266	266	246	243	72	30	33	39	40	45	50	61	55	60	67
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	2,221	2,591	2,716	2,442	2,194	2,275	3,195	2,841	4,510	3,564	5,493	3,126	4,316	6,157	8,201
- Cash & Cash Equivalents	481	336	112	185	209	142	160	326	45	137	98	106	71	79	113
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	843	1,071	1,067	1,043	988	874	850	820	646	756	672	687	640	600	494
Enterprise Value	2,581	3,325	3,671	3,300	2,965	3,006	3,886	3,335	5,111	4,183	6,066	3,707	4,886	6,677	8,583
Total Capital	1,973	1,790	1,740	1,692	1,757	1,140	1,270	1,046	1,011	1,207	1,191	1,222	1,232	1,357	1,395
Total Debt/Capital (%)	42.72	59.83	61.3	61.63	56.25	76.63	66.97	78.39	63.91	62.63	56.38	56.22	51.97	44.21	35.42
Total Debt / EV	0.33	0.32	0.29	0.32	0.33	0.29	0.22	0.25	0.13	0.18	0.11	0.19	0.13	0.09	0.06
EV/Sales	0.95	1.37	1.45	2.55	3.68	3.59	4.35	3.42	4.92	4.46	5.48	3.01	3.77	4.62	5.3
EV/EBITDA	7.3	8.36	9.8	10.08	10.77	10.55	11.67	10.14	13.12	12.35	17.02	10.23	11.83	13.98	15.57
EV/EBIT	10.76	11.67	13.82	16.66	18.89	15.35	15.94	13.37	16.1	16.42	23.33	13.3	15.09	17.84	19.92
EV/Cash Flow to Firm	11.33	12.98	14.24	14.14	12.84	36.69	18.9	14.26	23.91	- -	29.64	18.22	18.79	22.47	22.53
EV/Free Cash Flow to Firm	33.38	57.9	83.4	316.7	49.18	- -	33.54	20.6	35.87	- -	48.58	28.82	27.73	31.15	31.61
Diluted Market Cap	2,236	2,616	2,916	2,454	2,215	2,328	3,264	3,033	4,652	3,563	5,569	3,183	4,405	6,219	8,332
Diluted Enterprise Value	2,596	3,350	3,870	3,312	2,987	3,060	3,954	3,527	5,252	4,182	6,142	3,764	4,974	6,739	8,713
EV per Share	44.18	56.43	67.47	59.86	53.57	55.24	73.64	68.33	106.49	87.3	128.24	81.34	111.29	153.28	199.98
TTM Sales	2,723	2,429	2,527	1,294	805	837	894	975	1,038	937	1,107	1,233	1,295	1,446	1,621
TTM EBITDA	354	398	375	328	275	285	333	329	390	339	357	362	413	478	551
TTM Operating Income	194	229	206	133	125	123	177	175	221	170	174	212	235	273	319
TTM Cash Flow to Firm	228	256	258	233	231	82	206	234	214	- -	205	203	260	297	381
TTM Free Cash Flow to Firm	77	57	44	10	60	-22	116	162	142	- -	125	129	176	214	272

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	45.53	123.4	- -	-174.07	67.14	-42.41	40.44	23.1	41.76	21.81	51.85	29.58	29.42	33.8	33.86
EV/EBIT	10.76	11.67	13.82	16.66	18.89	15.35	15.94	13.37	16.1	16.42	23.33	13.3	15.09	17.84	19.92
Enterprise Value	2,581	3,325	3,671	3,300	2,965	3,006	3,886	3,335	5,111	4,183	6,066	3,707	4,886	6,677	8,583
Low Price	28.14	33	38.94	38.13	38.51	31.13	38.45	54.34	57.38	57.96	70.83	66.86	62.03	95.24	122.37
EV/Sales	0.95	1.37	1.45	2.55	3.68	3.59	4.35	3.42	4.92	4.46	5.48	3.01	3.77	4.62	5.3
EV/EBITDA	7.3	8.36	9.8	10.08	10.77	10.55	11.67	10.14	13.12	12.35	17.02	10.23	11.83	13.98	15.57
Price/Earnings	19.72	19.72	30.67	38.19	23.35	22.12	26.98	16.06	21.02	- -	30.4	15.41	19.64	23.24	26.57
Price/Earnings Average	18.9	18.5	27.88	40.4	27.17	21.09	21.1	17.46	19.68	- -	26.26	19.17	15	20.46	23.44
Price/Earnings High	21.88	23.24	31.13	46.25	30.99	24.21	27.41	20.27	23.38	- -	30.93	26.42	19.92	27.03	28.65
Price/Earnings Low	14.6	14.8	23.92	32.87	22.69	16.47	17.14	15	12.84	- -	18.54	15.02	12.39	15.66	17.01
Price/Book Value	1.97	3.6	4.04	3.76	2.85	8.54	7.62	12.57	12.36	7.9	10.57	5.84	7.29	8.13	9.11
Price/Book Value Average	1.88	3.38	3.67	3.98	3.32	8.14	5.96	13.66	11.57	8.43	9.13	7.27	5.57	7.16	8.04
Price/Book Value High	2.18	4.25	4.1	4.56	3.79	9.35	7.74	15.86	13.74	11.84	10.75	10.02	7.4	9.46	9.82
Price/Book Value Low	1.45	2.7	3.15	3.24	2.77	6.36	4.84	11.74	7.55	6.16	6.45	5.7	4.6	5.48	5.83
Price/Tangible Book Value	3.77	13.54	18.07	16.54	6.82	-14.1	-146.58	-13.15	-45.1	-21.3	-79.95	-78.14	1,106.78	62.25	31.83
Price/Tangible Book Value Average	3.62	12.7	16.43	17.49	7.94	-13.45	-114.64	-14.3	-42.21	-22.71	-69.07	-97.23	845.29	54.8	28.08
Price/Tangible Book Value High	4.19	15.95	18.35	20.02	9.06	-15.44	-148.88	-16.6	-50.15	-31.92	-81.34	-134.03	1,122.88	72.41	34.32
Price/Tangible Book Value Low	2.79	10.16	14.1	14.23	6.63	-10.5	-93.08	-12.28	-27.54	-16.6	-48.77	-76.17	698.27	41.95	20.38
Price/Sales	0.81	1.07	1.14	1.88	2.73	2.77	3.61	3.06	4.34	3.8	5.03	2.53	3.39	4.26	5.06
Price/Sales Average	0.78	1	1.04	1.99	3.18	2.64	2.82	3.33	4.07	4.05	4.35	3.15	2.59	3.75	4.47
Price/Sales High	0.9	1.26	1.16	2.28	3.63	3.03	3.67	3.86	4.83	5.7	5.12	4.35	3.44	4.95	5.46
Price/Sales Low	0.6	0.8	0.89	1.62	2.65	2.06	2.29	2.86	2.65	2.96	3.07	2.47	2.14	2.87	3.24
Price/Cash Flow	11.1	11.77	13.5	11.67	10.8	46.97	18.94	14.7	24.68	16.28	29.75	17.14	18.82	23.08	23.07
Price/Cash Flow Average	10.64	11.04	12.28	12.34	12.57	44.8	14.81	15.97	23.1	17.35	25.7	21.32	14.37	20.32	20.36
Price/Cash Flow High	12.32	13.87	13.71	14.13	14.33	51.41	19.24	18.54	27.45	24.39	30.27	29.39	19.1	26.84	24.88
Price/Cash Flow Low	8.22	8.84	10.53	10.04	10.49	34.98	12.03	13.72	15.07	12.68	18.15	16.7	11.87	15.55	14.77
Price/Free Cash Flow Average	43.63	115.72	- -	-184.12	78.13	-40.45	31.63	25.11	39.08	23.24	44.79	36.8	22.47	29.75	29.88
Price/Free Cash Flow High	50.52	145.41	- -	-210.78	89.11	-46.42	41.08	29.15	46.43	32.67	52.75	50.73	29.85	39.31	36.51
Price/Free Cash Flow Low	33.7	92.63	- -	-149.83	65.23	-31.58	25.68	21.56	25.5	16.99	31.63	28.83	18.56	22.77	21.68
EV/Sales Average	0.91	1.3	1.35	2.66	4.13	3.46	3.57	3.67	4.64	4.72	4.81	3.63	2.99	4.11	4.7
EV/Sales High	1.04	1.56	1.47	2.95	4.58	3.85	4.4	4.18	5.41	6.36	5.57	4.82	3.82	5.31	5.69
EV/Sales Low	0.74	1.1	1.22	2.29	3.61	2.9	3.04	3.23	3.23	3.62	3.55	2.94	2.54	3.23	3.48
EV/EBITDA Average	7.04	7.96	9.14	10.51	12.08	10.18	9.58	10.9	12.38	13.04	14.92	12.34	9.36	12.44	13.82
EV/EBITDA High	7.99	9.53	9.91	11.65	13.38	11.3	11.82	12.41	14.42	17.59	17.28	16.4	11.99	16.09	16.73
EV/EBITDA Low	5.67	6.74	8.2	9.04	10.55	8.51	8.17	9.57	8.61	10.02	11.01	10.01	7.97	9.78	10.22
EV/EBIT Average	10.38	11.11	12.89	17.37	21.18	14.81	13.08	14.36	15.19	17.34	20.46	16.04	11.94	15.87	17.68
EV/EBIT High	11.78	13.29	13.97	19.26	23.46	16.44	16.14	16.36	17.69	23.39	23.7	21.32	15.29	20.52	21.41
EV/EBIT Low	8.36	9.4	11.57	14.94	18.49	12.38	11.16	12.62	10.57	13.33	15.09	13.02	10.17	12.48	13.07
Last Price	38.02	43.97	49.93	44.3	39.63	41.8	60.55	58.21	93.97	74.39	116.12	68.59	98.32	141.33	191.1
High Price	42.19	51.81	50.68	53.65	52.61	45.75	61.5	73.45	104.5	111.46	118.14	117.64	99.75	164.4	206.08
Enterprise Value Average	2,489	3,164	3,424	3,441	3,325	2,901	3,190	3,582	4,822	4,418	5,318	4,470	3,866	5,941	7,618
Enterprise Value High	2,825	3,788	3,712	3,815	3,684	3,221	3,936	4,079	5,616	5,959	6,162	5,942	4,949	7,682	9,225
Enterprise Value Low	2,004	2,679	3,073	2,959	2,903	2,426	2,720	3,146	3,355	3,396	3,924	3,628	3,293	4,669	5,633

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	59	54	55	55	54	53	49	48	48	47	46	44	44	43
Diluted Weighted Avg Shares	59	60	58	55	56	56	54	52	50	48	48	46	45	44	44
Basic Weighted Avg Shares	58	59	58	55	56	55	53	51	48	48	48	46	45	44	43
Revenue per Share	46.71	41.23	43.73	23.53	14.51	15.11	16.77	19.01	21.63	19.57	23.07	27.06	28.98	33.19	37.77
EBITDA per Share	6.07	6.75	6.48	5.95	4.96	5.15	6.25	6.41	8.12	7.08	7.43	7.95	9.24	10.96	12.85
Operating Income per Share	3.33	3.89	3.57	2.42	2.26	2.22	3.32	3.4	4.6	3.55	3.62	4.65	5.25	6.27	7.44
Basic EPS, GAAP	1.93	2.23	1.63	1.16	1.7	1.89	2.24	3.62	4.47	-2.07	3.82	4.45	5.01	6.08	7.19
Basic EPS from Cont Ops	1.93	2.69	2.2	1.44	1.04	1.79	4.14	3.7	5.05	-1.76	3.86	4.39	5.01	6.08	7.19
Diluted EPS, GAAP	1.91	2.21	1.61	1.15	1.69	1.88	2.22	3.57	4.33	-2.07	3.82	4.37	5	6.02	7.08
Diluted EPS from Cont Ops	1.92	2.67	2.18	1.43	1.04	1.78	4.09	3.64	4.89	-1.76	3.86	4.31	5	6.02	7.08
Dividend per Share	0.01	8.61	0.02	0.02	0.02	- -	- -	0.17	0.74	0.82	0.86	0.97	1.05	1.16	1.29
Cash Flow per Share	3.43	3.74	3.7	3.8	3.67	0.89	3.2	3.96	3.81	4.57	3.9	4	5.22	6.12	8.28
Free Cash Flow per Basic Share	0.84	0.36	- -	-0.26	0.59	-0.99	1.51	2.56	2.32	3.41	2.24	2.36	3.35	4.22	5.73
Cash & Equivalents per Share	8.27	5.71	2.06	3.36	3.92	2.61	3.02	6.67	0.94	2.86	2.07	2.33	1.61	1.82	2.63
Book Value per Share	19.34	12.2	12.37	11.77	13.89	4.89	7.95	4.63	7.6	9.41	10.99	11.74	13.48	17.38	20.99
Tangible Book Value per Share	10.07	3.25	2.76	2.68	5.81	-2.96	-0.41	-4.43	-2.08	-3.49	-1.45	-0.88	0.09	2.27	6