Bruker Corporation Financial Ratios — BRKR 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 (%)	23.25	16.08	14.28	9.01	14.34	18.66	8.59	17.55	16.57	11.76	18.06	16.53	20.09	4.78	-0.94
Return on Assets (%)	5.66	4.35	4.17	2.94	5.65	8.68	4.18	8.82	8.05	5.42	8.27	8.17	10.87	2.25	-0.14
Return on Capital (%)	13.58	10.54	9.58	6.23	10.63	14.05	6.22	13.2	11.33	7.27	10.5	9.75	12.61	3.3	-0.63
Return on Invested Capital (%)	11.28	9.85	9.56	6.6	11.88	16.72	8.4	16.32	13.43	9.83	13.32	13.12	14.08	5.93	-1.77
Gross Margin (%)	45.56	46.3	43.78	42.2	43.64	46.25	46.21	47.48	48.02	47.29	50.03	51.59	51.05	49	45.91
EBITDA Margin (%)	13.16	13.49	12.61	10.76	13.14	16.25	17.15	18.06	18.38	17.5	21.33	21.78	20.37	16.72	13.28
Operating Margin (%)	9.95	10.19	9.28	7.46	9.86	12.88	13.53	14.63	14.73	13.45	17.64	18.27	16.5	11.26	6.87
Incremental Operating Margin (%)	0.84	13.03	-24.79	117.38	-13.61	-380	20.31	29.61	15.76	44.65	36.99	31.83	6.15	-27.35	-204.28
Pretax Margin (%)	8.81	7.72	6.77	5.6	7.88	11.02	11.2	12.91	13.53	11.36	16.28	16.36	18.36	6.15	0.64
Profit Margin (%)	5.59	4.33	4.35	3.13	6.26	9.53	4.45	9.48	9.51	7.94	11.46	11.72	14.41	3.36	-0.25
Net Income to Common Margin (%)	5.59	4.33	4.35	3.13	6.26	9.53	4.45	9.48	9.51	7.94	11.46	11.72	14.41	3.36	-0.65
Effective Tax Rate (%)	35.4	43.46	34.35	41.16	18.05	13.01	59.4	26.03	29.39	28.52	28.71	28.12	21.63	44.18	133.18
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	16.6	30.98	13.77	12.58	14.91	8.52	9.92	6.84	26.38	-86.76
Sustainable Growth Rate (%)	23.25	16.08	14.28	9.01	14.34	15.56	5.93	15.13	14.48	10	16.52	14.89	18.71	3.52	-1.76

Credit (USD)

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	303	337	355	355	266	412	416	341	881	913	1,394	1,270	1,380	2,245	2,043
ST Debt	84	1	1	1	1	20	- -	18	21	24	130	35	144	65	52
LT Debt	219	336	354	354	265	392	416	323	860	889	1,264	1,235	1,235	2,181	1,991
Total Debt/EBITDA	1.39	1.4	1.53	1.82	1.25	1.57	1.37	1	2.31	2.62	2.7	2.31	2.28	3.99	4.48
Net Debt/EBITDA	0.26	0.11	-0.36	0.18	-0.01	0.26	0.3	0.05	0.35	0.47	0.52	1.04	1.31	3.39	3.44
Total Debt/EBIT	1.84	1.85	2.08	2.63	1.66	1.98	1.74	1.23	2.89	3.41	3.27	2.75	2.82	5.92	8.66
Net Debt/EBIT	0.35	0.15	-0.49	0.26	-0.01	0.33	0.38	0.07	0.44	0.61	0.62	1.24	1.62	5.04	6.65
EBITDA to Interest Expense	29.77	16.9	17.31	14.63	16.42	19.84	19.67	27.17	23.81	24.15	36.06	34.23	36.83	11.75	7.57
EBITDA-CapEx/Interest Expense	21.33	11.81	13.56	12.09	13.78	17.03	16.83	23.26	19.24	17.4	29.63	26.2	30.31	9.35	5.57
EBIT to Interest Expense	22.52	12.77	12.74	10.14	12.32	15.73	15.52	22.02	19.08	18.56	29.83	28.72	29.82	7.92	3.91
Interest Expense	7	14	13	13	13	13	15	13	16	14	14	16	16	48	60
Common Equity/Total Assets	25.91	28.05	30.22	35.26	43.88	49.04	48.43	51.87	46.05	46.19	45.51	53.37	54.72	41.48	37.87
Long-Term Debt/Equity (%)	35.11	47.33	41.67	45.9	36.19	56.5	56.66	34.77	91.64	91.28	116.48	109.14	87.39	120.14	79.32
Long-Term Debt/Capital (%)	29.27	39.01	36.91	34.78	25.71	30	30.39	21.85	39.28	38.1	41.17	38.41	33.01	46.52	44.64
Long-Term Debt/Total Assets (%)	12.83	18.09	17.82	18.99	15.33	21.65	21.33	15.16	31.02	29.17	34.62	34.2	29.06	37.55	31.9
Total Debt/Equity (%)	48.5	47.51	41.75	46	36.27	59.4	56.66	36.77	93.89	93.69	128.49	112.25	97.62	123.69	81.38
Total Debt/Capital (%)	40.43	39.16	36.98	34.86	25.76	31.54	30.39	23.1	40.25	39.11	45.41	39.5	36.88	47.9	45.8
Total Debt/Total Assets (%)	17.72	18.16	17.85	19.04	15.36	22.77	21.33	16.02	31.78	29.94	38.19	35.17	32.46	38.67	32.73
Net Debt to Equity	9.14	3.75	-9.84	4.6	-0.18	10	12.35	2.02	14.39	16.7	24.52	50.69	56.12	105.27	62.55
Net Debt/Capital (%)	11.34	4.83	-16.06	5.08	-0.17	7.2	8.69	1.62	8.94	9.85	13.29	22.32	24.38	42.42	37.73
EBITDA	217	242	232	195	213	262	303	342	381	348	516	551	604	563	456
EBITDA-CapEx	156	169	182	161	179	225	259	293	308	251	424	422	497	448	336
Operating Income (Loss)	164	183	171	135	160	208	239	277	305	267	426	462	489	379	236

Liquidity (USD)

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	0.33	0.46	0.68	0.85	0.84	0.95	0.84	0.54	1.06	0.92	1.24	0.71	0.41	0.14	0.23
Current Ratio	1.58	1.92	2.21	2.34	2.22	2.43	2.59	2.18	2.78	2.43	2.63	2.31	1.8	1.6	1.73
Quick Ratio	0.7	0.88	1.15	1.36	1.27	1.42	1.45	1.13	1.62	1.35	1.69	1.36	0.92	0.69	0.81
CFO/Avg Current Liab	0.11	0.19	0.22	0.19	0.4	0.24	0.29	0.43	0.34	0.46	0.33	0.3	0.33	0.2	0.1
Common Equity/Total Assets	25.91	28.05	30.22	35.26	43.88	49.04	48.43	51.87	46.05	46.19	45.51	53.37	54.72	41.48	37.87
Long-Term Debt/Equity (%)	35.11	47.33	41.67	45.9	36.19	56.5	56.66	34.77	91.64	91.28	116.48	109.14	87.39	120.14	79.32
Long-Term Debt/Capital (%)	29.27	39.01	36.91	34.78	25.71	30	30.39	21.85	39.28	38.1	41.17	38.41	33.01	46.52	44.64
Long-Term Debt/Total Assets (%)	12.83	18.09	17.82	18.99	15.33	21.65	21.33	15.16	31.02	29.17	34.62	34.2	29.06	37.55	31.9
Total Debt/Equity (%)	48.5	47.51	41.75	46	36.27	59.4	56.66	36.77	93.89	93.69	128.49	112.25	97.62	123.69	81.38
Total Debt/Capital (%)	40.43	39.16	36.98	34.86	25.76	31.54	30.39	23.1	40.25	39.11	45.41	39.5	36.88	47.9	45.8
Total Debt/Total Assets (%)	17.72	18.16	17.85	19.04	15.36	22.77	21.33	16.02	31.78	29.94	38.19	35.17	32.46	38.67	32.73
CFO/Total Liabilities	8.08	11.61	12.74	10.46	22.99	11.73	12.71	19.96	11.64	16.01	11.01	11.06	12.34	6.3	3.59
CFO/CapEx	1.42	1.83	2.88	3.38	6.7	3.53	3.53	4.87	2.92	3.42	3.07	2.12	3.28	2.18	1.12
Altman's Z-Score	3.4	3.71	4.12	4.29	5.1	4.6	5.55	5.51	5.37	4.88	5.55	5.3	4.97	3.94	3.43

Working Capital (USD)

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	6.41	6.26	6.16	6.02	6.15	6.73	6.27	5.6	5.76	5.7	6.43	5.69	6.15	6.37	6.19
Days Sales Outstanding	56.98	58.28	59.22	60.61	59.33	54.21	58.2	65.13	63.35	64.05	56.78	64.15	59.39	57.33	58.97
Inventory Turnover	1.65	1.62	1.72	1.96	2.04	2.01	2.05	2	1.98	1.65	1.72	1.62	1.64	1.69	1.72
Days Inventory Outstanding	220.66	225.32	211.99	186.27	179.35	181.74	178.02	182.54	184.11	221.14	211.82	224.99	222.39	216.43	212.31
Accounts Payable Turnover	14.15	14.06	14.02	12.38	11.61	11.18	11.26	10.44	10.27	9.19	8.7	8.07	8.5	8.32	8.38
Accounts Payable Turnover Days	25.79	25.97	26.03	29.49	31.44	32.65	32.42	34.98	35.53	39.71	41.97	45.22	42.95	43.89	43.55
Cash Conversion Cycle	251.84	257.63	245.18	217.39	207.24	203.3	203.8	212.69	211.92	245.47	226.62	243.93	238.83	229.87	227.72
Inventory to Cash Days	-163.68	-167.03	-152.76	-125.66	-120.02	-127.53	-119.82	-117.41	-120.76	-157.09	-155.04	-160.84	-163	-159.1	-153.34
Inventories	576	612	590	477	422	440	486	510	577	692	710	800	968	1,068	1,095
Raw Materials	176	199	190	160	159	133	152	164	189	199	219	301	371	389	392
Work In Process	169	197	196	170	131	181	183	182	206	246	255	279	315	349	344
Finished Goods	175	160	155	110	93	92	97	95	104	152	145	128	184	228	243
Other Inventory	56	55	48	38	39	35	54	68	78	96	92	92	98	102	116

Enterprise Value (USD)

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	2,054	2,530	3,292	3,292	4,082	3,418	5,426	4,650	7,911	8,304	12,704	10,157	10,757	8,734	7,151
- Cash & Cash Equivalents	246	311	439	320	267	342	325	322	678	682	1,068	646	488	183	299
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	3	3	4	6	7	7	8	31	31	13	14	18	36	34	54
+ Total Debt	303	337	355	355	266	412	416	341	881	913	1,394	1,270	1,380	2,245	2,043
Enterprise Value	2,115	2,560	3,212	3,156	3,887	3,337	5,410	4,700	8,138	8,498	12,944	10,800	11,685	10,830	8,949
Total Capital	750	861	960	1,018	1,032	1,305	1,367	1,476	2,189	2,334	3,069	3,216	3,741	4,688	4,460
Total Debt/Capital (%)	40.43	39.16	36.98	34.86	25.76	31.54	30.39	23.1	40.25	39.11	45.41	39.5	36.88	47.9	45.8
Total Debt / EV	0.14	0.13	0.11	0.11	0.07	0.12	0.08	0.07	0.11	0.11	0.11	0.12	0.12	0.21	0.23
EV/Sales	1.28	1.43	1.75	1.74	2.39	2.07	3.06	2.48	3.93	4.28	5.35	4.27	3.94	3.22	2.6
EV/EBITDA	9.73	10.59	13.85	16.22	18.21	12.74	17.86	13.73	21.37	24.43	25.1	19.6	19.35	19.24	19.61
EV/EBIT	12.86	14.02	18.82	23.39	24.28	16.07	22.64	16.94	26.66	31.79	30.35	23.36	23.89	28.56	37.92
EV/Cash Flow to Firm	22.88	18.13	20.89	25.84	16.2	23.45	33.68	18.87	36.22	24.81	44.24	37.76	32.19	38.95	78.44
EV/Free Cash Flow to Firm	13.73	11.96	15.74	20.24	14.18	18.6	26.48	15.76	27.34	19.33	33.66	26.01	24.87	27.53	38.2
Diluted Market Cap	2,073	2,551	3,331	3,326	4,104	3,435	5,460	4,680	7,982	8,368	12,830	10,211	10,816	8,764	7,151
Diluted Enterprise Value	2,133	2,581	3,252	3,367	4,110	3,511	5,559	4,730	8,216	8,613	13,170	10,854	11,744	10,860	8,949
EV per Share	12.79	15.42	19.29	18.81	23.11	20.67	34.22	30.09	52.44	55.4	85.5	72.68	79.81	72.69	58.95
TTM Sales	1,652	1,791	1,839	1,809	1,624	1,611	1,766	1,896	2,073	1,988	2,418	2,531	2,964	3,366	3,436
TTM EBITDA	217	242	232	195	213	262	303	342	381	348	516	551	604	563	456
TTM Operating Income	164	183	171	135	160	208	239	277	305	267	426	462	489	379	236
TTM Cash Flow to Firm	92	141	154	122	240	142	161	249	225	342	293	286	363	278	114
TTM Free Cash Flow to Firm	154	214	204	156	274	179	204	298	298	440	385	415	470	393	234

Multiples (USD)

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	13.88	12.39	17.06	22.46	15.58	20.46	27.56	16.2	27.87	19.49	34.27	25.3	23.67	23.91	28.12
EV/EBIT	12.86	14.02	18.82	23.39	24.28	16.07	22.64	16.94	26.66	31.79	30.35	23.36	23.89	28.56	37.92
Enterprise Value	2,115	2,560	3,212	3,156	3,887	3,337	5,410	4,700	8,138	8,498	12,944	10,800	11,685	10,830	8,949
Low Price	11.48	9.91	15.41	17.26	15.78	19.59	21.2	26.1	28.02	30.78	53.06	48.42	53.79	48.07	28.53
EV/Sales	1.28	1.43	1.75	1.74	2.39	2.07	3.06	2.48	3.93	4.28	5.35	4.27	3.94	3.22	2.6
EV/EBITDA	9.73	10.59	13.85	16.22	18.21	12.74	17.86	13.73	21.37	24.43	25.1	19.6	19.35	19.24	19.61
Price/Earnings	22.26	32.64	41.09	58.06	40.18	22.26	69.03	25.88	40.11	52.62	45.85	34.24	25.18	77.23	- -
Price/Earnings Average	29.68	30.03	38.21	62.21	32.85	25.32	55.74	27.66	33.64	42.62	40.14	31.67	23.95	91.84	-283.4
Price/Earnings High	38.8	36.63	44.34	73.78	41.77	31.37	73.48	31.72	41.11	54.31	50.46	41.93	29.07	124.97	-436.1
Price/Earnings Low	20.57	21.23	32.03	51.08	26.12	20.58	42.64	22.69	22.05	29.92	28.99	24.26	18.43	63.33	-192.48
Price/Book Value	4.64	4.86	5.48	5.01	5.38	3.85	5.75	4.21	6.2	5.9	7.65	5.27	4.63	3.63	3.03
Price/Book Value Average	6.18	4.47	5.09	5.36	4.4	4.39	4.64	4.5	5.2	4.78	6.7	4.87	4.4	4.31	2.7
Price/Book Value High	8.08	5.45	5.91	6.36	5.59	5.43	6.12	5.16	6.35	6.09	8.42	6.45	5.34	5.87	4.15
Price/Book Value Low	4.28	3.16	4.27	4.4	3.5	3.57	3.55	3.69	3.41	3.35	4.84	3.73	3.39	2.97	1.83
Price/Tangible Book Value	5.29	5.31	5.33	5.88	7.74	6.94	11.27	10.73	19.2	19.55	23.81	25.18	21.51	-14.45	113.51
Price/Tangible Book Value Average	7.06	4.88	4.96	6.3	6.33	7.89	9.1	11.47	16.1	15.83	20.85	23.29	20.46	-17.18	101.21
Price/Tangible Book Value High	9.22	5.95	5.75	7.47	8.04	9.78	12	13.15	19.67	20.18	26.21	30.84	24.83	-23.38	155.75
Price/Tangible Book Value Low	4.89	3.45	4.16	5.17	5.03	6.42	6.96	9.41	10.56	11.12	15.06	17.84	15.74	-11.85	68.74
Price/Sales	1.24	1.41	1.79	1.82	2.51	2.12	3.07	2.45	3.82	4.18	5.25	4.01	3.63	2.59	2.08
Price/Sales Average	1.66	1.3	1.66	1.95	2.06	2.41	2.48	2.62	3.2	3.38	4.6	3.71	3.45	3.09	1.86
Price/Sales High	2.17	1.58	1.93	2.31	2.61	2.99	3.27	3.01	3.91	4.31	5.78	4.91	4.19	4.2	2.86
Price/Sales Low	1.15	0.92	1.39	1.6	1.63	1.96	1.9	2.15	2.1	2.38	3.32	2.84	2.66	2.13	1.26
Price/Cash Flow	23.42	19.01	22.7	28.8	17.81	26.13	35.14	19.4	37.07	25	44.99	37.01	30.73	34.76	53.33
Price/Cash Flow Average	31.24	17.48	21.11	30.86	14.56	29.74	28.38	20.74	31.09	20.24	39.39	34.24	29.23	41.33	47.55
Price/Cash Flow High	40.83	21.33	24.49	36.6	18.52	36.83	37.41	23.78	37.99	25.8	49.51	45.32	35.48	56.24	73.17
Price/Cash Flow Low	21.65	12.36	17.69	25.34	11.58	24.17	21.71	17.01	20.38	14.21	28.45	26.22	22.49	28.5	32.3
Price/Free Cash Flow Average	18.52	11.4	15.86	24.06	12.74	23.28	22.26	17.32	23.37	15.78	30	23.4	22.52	28.43	25.07
Price/Free Cash Flow High	24.2	13.9	18.4	28.53	16.2	28.84	29.34	19.86	28.56	20.12	37.71	30.98	27.33	38.68	38.59
Price/Free Cash Flow Low	12.83	8.06	13.3	19.75	10.13	18.92	17.03	14.2	15.32	11.08	21.67	17.92	17.33	19.6	17.03
EV/Sales Average	1.7	1.32	1.62	1.97	2.06	2.46	2.54	2.65	3.31	3.51	4.74	3.97	3.76	3.71	2.38
EV/Sales High	2.2	1.6	1.89	2.34	2.62	3.04	3.33	3.03	4.02	4.43	5.92	5.17	4.5	4.82	3.38
EV/Sales Low	1.19	0.93	1.35	1.62	1.64	2.01	1.95	2.18	2.21	2.5	3.46	3.1	2.97	2.75	1.78
EV/EBITDA Average	12.89	9.75	12.85	18.34	15.67	15.14	14.79	14.67	18.03	20.04	22.23	18.21	18.48	22.17	17.91
EV/EBITDA High	16.76	11.87	14.96	21.71	19.91	18.69	19.39	16.8	21.9	25.34	27.77	23.73	22.1	28.83	25.44
EV/EBITDA Low	9.02	6.93	10.72	15.1	12.46	12.36	11.39	12.06	12.03	14.28	16.24	14.22	14.57	16.44	13.43
EV/EBIT Average	17.03	12.91	17.46	26.45	20.88	19.1	18.74	18.1	22.49	26.07	26.88	21.71	22.82	32.92	34.64
EV/EBIT High	22.15	15.71	20.34	31.32	26.54	23.57	24.58	20.73	27.32	32.98	33.58	28.29	27.29	42.8	49.2
EV/EBIT Low	11.92	9.17	14.56	21.78	16.61	15.6	14.44	14.88	15.01	18.58	19.63	16.95	18	24.42	25.97
Last Price	12.42	15.24	19.77	19.62	24.27	21.18	34.32	29.77	50.97	54.13	83.91	68.35	73.48	58.62	47.11
High Price	21.65	17.1	21.33	24.93	25.23	29.85	36.53	36.49	52.23	55.87	92.35	83.69	84.84	94.86	64.64
Enterprise Value Average	2,800	2,357	2,981	3,569	3,343	3,966	4,480	5,020	6,868	6,969	11,463	10,038	11,161	12,483	8,174
Enterprise Value High	3,641	2,868	3,472	4,225	4,249	4,894	5,874	5,750	8,340	8,815	14,322	13,079	13,348	16,230	11,610
Enterprise Value Low	1,959	1,675	2,486	2,938	2,660	3,238	3,450	4,127	4,583	4,966	8,373	7,838	8,802	9,258	6,129

Shares Outstanding	166	167	168	169	165	160	156	157	154	152	151	147	145	152	152
Diluted Weighted Avg Shares	167	167	168	170	169	162	159	157	157	155	153	149	147	150	152
Basic Weighted Avg Shares	165	166	166	168	168	161	158	156	155	153	151	149	146	149	152
Revenue per Share	9.99	10.79	11.05	10.78	9.65	9.98	11.17	12.14	13.35	12.96	15.97	17.03	20.25	22.59	22.64
EBITDA per Share	1.31	1.46	1.39	1.16	1.27	1.62	1.92	2.19	2.45	2.27	3.41	3.71	4.13	3.78	3.01
Operating Income per Share	0.99	1.1	1.03	0.8	0.95	1.29	1.51	1.78	1.97	1.74	2.82	3.11	3.34	2.54	1.55
Basic EPS, GAAP	0.56	0.47	0.48	0.34	0.6	0.95	0.5	1.15	1.27	1.03	1.83	2	2.92	0.76	-0.15
Basic EPS from Cont Ops	0.57	0.47	0.49	0.36	0.62	0.96	0.51	1.16	1.28	1.05	1.85	2.01	2.93	0.76	-0.05
Diluted EPS, GAAP	0.55	0.46	0.48	0.33	0.6	0.95	0.49	1.14	1.26	1.02	1.81	1.99	2.9	0.76	-0.15
Diluted EPS from Cont Ops	0.56	0.47	0.49	0.35	0.62	0.95	0.5	1.15	1.26	1.04	1.84	2	2.91	0.76	-0.05
Dividend per Share	- -	- -	- -	- -	- -	0.16	0.16	0.16	0.16	0.16	0.16	0.2	0.2	0.2	0.22
Cash Flow per Share	0.53	0.8	0.87	0.68	1.36	0.81	0.98	1.53	1.38	2.17	1.87	1.85	2.39	1.69	0.88
Free Cash Flow per Basic Share	0.16	0.36	0.57	0.48	1.16	0.58	0.7	1.22	0.9	1.53	1.26	0.98	1.66	0.91	0.09
Cash & Equivalents per Share	1.49	1.87	2.63	2.96	2.78	3.1	2.78	2.06	4.41	4.77	7.72	4.34	3.34	1.23	1.97
Book Value per Share	2.68	3.14	3.61	3.92	4.51	5.5	5.97	7.07	8.22	9.18	10.97	12.97	15.88	16.16	15.57
Tangible Book Value per Share	2.35	2.87	3.71	3.34	3.14	3.05	3.04	2.77	2.65	2.77	3.52	2.71	3.42	-4.06	0.42

Bruker Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)